These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MONTANA
|
81-0519541
|
|
(State or other jurisdiction of
incorporation or organization)
|
(IRS Employer
Identification No.)
|
|
|
|
|
49 Commons Loop, Kalispell, Montana
|
59901
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
Page
|
|
Part I. Financial Information
|
|
|
Item 1 – Financial Statements
|
|
|
(Dollars in thousands, except per share data)
|
March 31,
2014 |
|
December 31,
2013 |
|||
|
Assets
|
|
|
|
|||
|
Cash on hand and in banks
|
$
|
116,267
|
|
|
109,995
|
|
|
Federal funds sold
|
14,055
|
|
|
10,527
|
|
|
|
Interest bearing cash deposits
|
31,369
|
|
|
35,135
|
|
|
|
Cash and cash equivalents
|
161,691
|
|
|
155,657
|
|
|
|
Investment securities, available-for-sale
|
2,669,180
|
|
|
3,222,829
|
|
|
|
Investment securities, held-to-maturity (fair values of $498,902 and $0)
|
481,476
|
|
|
—
|
|
|
|
Total investment securities
|
3,150,656
|
|
|
3,222,829
|
|
|
|
Loans held for sale
|
36,133
|
|
|
46,738
|
|
|
|
Loans receivable
|
4,088,629
|
|
|
4,062,838
|
|
|
|
Allowance for loan and lease losses
|
(130,729
|
)
|
|
(130,351
|
)
|
|
|
Loans receivable, net
|
3,957,900
|
|
|
3,932,487
|
|
|
|
Premises and equipment, net
|
166,757
|
|
|
167,671
|
|
|
|
Other real estate owned
|
27,332
|
|
|
26,860
|
|
|
|
Accrued interest receivable
|
41,274
|
|
|
41,898
|
|
|
|
Deferred tax asset
|
39,997
|
|
|
43,549
|
|
|
|
Core deposit intangible, net
|
8,802
|
|
|
9,512
|
|
|
|
Goodwill
|
129,706
|
|
|
129,706
|
|
|
|
Non-marketable equity securities
|
52,192
|
|
|
52,192
|
|
|
|
Other assets
|
58,283
|
|
|
55,251
|
|
|
|
Total assets
|
$
|
7,830,723
|
|
|
7,884,350
|
|
|
Liabilities
|
|
|
|
|||
|
Non-interest bearing deposits
|
$
|
1,396,272
|
|
|
1,374,419
|
|
|
Interest bearing deposits
|
4,228,193
|
|
|
4,205,548
|
|
|
|
Securities sold under agreements to repurchase
|
327,322
|
|
|
313,394
|
|
|
|
Federal Home Loan Bank advances
|
686,744
|
|
|
840,182
|
|
|
|
Other borrowed funds
|
8,069
|
|
|
8,387
|
|
|
|
Subordinated debentures
|
125,597
|
|
|
125,562
|
|
|
|
Accrued interest payable
|
3,173
|
|
|
3,505
|
|
|
|
Other liabilities
|
70,393
|
|
|
50,103
|
|
|
|
Total liabilities
|
6,845,763
|
|
|
6,921,100
|
|
|
|
Stockholders’ Equity
|
|
|
|
|||
|
Preferred shares, $0.01 par value per share, 1,000,000 shares authorized, none issued or outstanding
|
—
|
|
|
—
|
|
|
|
Common stock, $0.01 par value per share, 117,187,500 shares authorized
|
745
|
|
|
744
|
|
|
|
Paid-in capital
|
692,196
|
|
|
690,918
|
|
|
|
Retained earnings - substantially restricted
|
276,731
|
|
|
261,943
|
|
|
|
Accumulated other comprehensive income
|
15,288
|
|
|
9,645
|
|
|
|
Total stockholders’ equity
|
984,960
|
|
|
963,250
|
|
|
|
Total liabilities and stockholders’ equity
|
$
|
7,830,723
|
|
|
7,884,350
|
|
|
Number of common stock shares issued and outstanding
|
74,465,666
|
|
|
74,373,296
|
|
|
|
|
Three Months ended
|
|||||
|
(Dollars in thousands, except per share data)
|
March 31,
2014 |
|
March 31,
2013 |
|||
|
Interest Income
|
|
|
|
|||
|
Residential real estate loans
|
$
|
7,087
|
|
|
7,260
|
|
|
Commercial loans
|
35,042
|
|
|
28,632
|
|
|
|
Consumer and other loans
|
7,643
|
|
|
7,864
|
|
|
|
Investment securities
|
24,315
|
|
|
14,199
|
|
|
|
Total interest income
|
74,087
|
|
|
57,955
|
|
|
|
Interest Expense
|
|
|
|
|||
|
Deposits
|
3,089
|
|
|
3,712
|
|
|
|
Securities sold under agreements to repurchase
|
210
|
|
|
227
|
|
|
|
Federal Home Loan Bank advances
|
2,514
|
|
|
2,651
|
|
|
|
Federal funds purchased and other borrowed funds
|
53
|
|
|
52
|
|
|
|
Subordinated debentures
|
774
|
|
|
816
|
|
|
|
Total interest expense
|
6,640
|
|
|
7,458
|
|
|
|
Net Interest Income
|
67,447
|
|
|
50,497
|
|
|
|
Provision for loan losses
|
1,122
|
|
|
2,100
|
|
|
|
Net interest income after provision for loan losses
|
66,325
|
|
|
48,397
|
|
|
|
Non-Interest Income
|
|
|
|
|||
|
Service charges and other fees
|
12,219
|
|
|
10,586
|
|
|
|
Miscellaneous loan fees and charges
|
1,029
|
|
|
1,089
|
|
|
|
Gain on sale of loans
|
3,595
|
|
|
9,089
|
|
|
|
Loss on sale of investments
|
(51
|
)
|
|
(137
|
)
|
|
|
Other income
|
2,596
|
|
|
2,323
|
|
|
|
Total non-interest income
|
19,388
|
|
|
22,950
|
|
|
|
Non-Interest Expense
|
|
|
|
|||
|
Compensation and employee benefits
|
28,634
|
|
|
24,577
|
|
|
|
Occupancy and equipment
|
6,613
|
|
|
5,825
|
|
|
|
Advertising and promotions
|
1,777
|
|
|
1,548
|
|
|
|
Outsourced data processing
|
1,288
|
|
|
825
|
|
|
|
Other real estate owned
|
507
|
|
|
884
|
|
|
|
Regulatory assessments and insurance
|
1,592
|
|
|
1,641
|
|
|
|
Core deposit intangibles amortization
|
710
|
|
|
486
|
|
|
|
Other expense
|
8,949
|
|
|
7,648
|
|
|
|
Total non-interest expense
|
50,070
|
|
|
43,434
|
|
|
|
Income Before Income Taxes
|
35,643
|
|
|
27,913
|
|
|
|
Federal and state income tax expense
|
8,913
|
|
|
7,145
|
|
|
|
Net Income
|
$
|
26,730
|
|
|
20,768
|
|
|
Basic earnings per share
|
$
|
0.36
|
|
|
0.29
|
|
|
Diluted earnings per share
|
$
|
0.36
|
|
|
0.29
|
|
|
Dividends declared per share
|
$
|
0.16
|
|
|
0.14
|
|
|
Average outstanding shares - basic
|
74,437,393
|
|
|
71,965,665
|
|
|
|
Average outstanding shares - diluted
|
74,480,818
|
|
|
72,013,177
|
|
|
|
|
Three Months ended
|
|||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
March 31,
2013 |
|||
|
Net Income
|
$
|
26,730
|
|
|
20,768
|
|
|
Other Comprehensive Income, Net of Tax
|
|
|
|
|||
|
Unrealized gains on available-for-sale securities
|
14,603
|
|
|
571
|
|
|
|
Reclassification adjustment for losses included in net income
|
73
|
|
|
137
|
|
|
|
Net unrealized gains on available-for-sale securities
|
14,676
|
|
|
708
|
|
|
|
Tax effect
|
(5,680
|
)
|
|
(275
|
)
|
|
|
Net of tax amount
|
8,996
|
|
|
433
|
|
|
|
Unrealized (losses) gains on derivatives used for cash flow hedges
|
(5,479
|
)
|
|
2,752
|
|
|
|
Tax effect
|
2,126
|
|
|
(1,072
|
)
|
|
|
Net of tax amount
|
(3,353
|
)
|
|
1,680
|
|
|
|
Total other comprehensive income, net of tax
|
5,643
|
|
|
2,113
|
|
|
|
Total Comprehensive Income
|
$
|
32,373
|
|
|
22,881
|
|
|
(Dollars in thousands, except per share data)
|
Common Stock
|
|
Paid-in Capital
|
|
Retained
Earnings
Substantially Restricted
|
|
Accumulated
Other Compre-
hensive Income
|
|
|
|||||||||
|
Shares
|
|
Amount
|
|
|
|
|
Total
|
|||||||||||
|
Balance at December 31, 2012
|
71,937,222
|
|
|
$
|
719
|
|
|
641,737
|
|
|
210,531
|
|
|
47,962
|
|
|
900,949
|
|
|
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
20,768
|
|
|
2,113
|
|
|
22,881
|
|
|
|
Cash dividends declared ($0.14 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,099
|
)
|
|
—
|
|
|
(10,099
|
)
|
|
|
Stock issuances under stock incentive plans
|
81,395
|
|
|
1
|
|
|
1,265
|
|
|
—
|
|
|
—
|
|
|
1,266
|
|
|
|
Stock-based compensation and related taxes
|
—
|
|
|
—
|
|
|
(717
|
)
|
|
—
|
|
|
—
|
|
|
(717
|
)
|
|
|
Balance at March 31, 2013
|
72,018,617
|
|
|
$
|
720
|
|
|
642,285
|
|
|
221,200
|
|
|
50,075
|
|
|
914,280
|
|
|
Balance at December 31, 2013
|
74,373,296
|
|
|
$
|
744
|
|
|
690,918
|
|
|
261,943
|
|
|
9,645
|
|
|
963,250
|
|
|
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
26,730
|
|
|
5,643
|
|
|
32,373
|
|
|
|
Cash dividends declared ($0.16 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,942
|
)
|
|
—
|
|
|
(11,942
|
)
|
|
|
Stock issuances under stock incentive plans
|
92,370
|
|
|
1
|
|
|
1,036
|
|
|
—
|
|
|
—
|
|
|
1,037
|
|
|
|
Stock-based compensation and related taxes
|
—
|
|
|
—
|
|
|
242
|
|
|
—
|
|
|
—
|
|
|
242
|
|
|
|
Balance at March 31, 2014
|
74,465,666
|
|
|
$
|
745
|
|
|
692,196
|
|
|
276,731
|
|
|
15,288
|
|
|
984,960
|
|
|
|
Three Months ended
|
|||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
March 31,
2013 |
|||
|
Operating Activities
|
|
|
|
|||
|
Net income
|
$
|
26,730
|
|
|
20,768
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|||
|
Provision for loan losses
|
1,122
|
|
|
2,100
|
|
|
|
Net amortization of investment securities premiums and discounts
|
7,619
|
|
|
21,411
|
|
|
|
Loans held for sale originated or acquired
|
(116,771
|
)
|
|
(263,004
|
)
|
|
|
Proceeds from sales of loans held for sale
|
135,309
|
|
|
348,970
|
|
|
|
Gain on sale of loans
|
(3,595
|
)
|
|
(9,089
|
)
|
|
|
Loss on sale of investments
|
51
|
|
|
137
|
|
|
|
Stock-based compensation expense, net of tax benefits
|
453
|
|
|
347
|
|
|
|
Excess tax deficiencies from stock-based compensation
|
14
|
|
|
97
|
|
|
|
Depreciation of premises and equipment
|
2,685
|
|
|
2,338
|
|
|
|
Gain on sale of other real estate owned and writedowns, net
|
(524
|
)
|
|
(202
|
)
|
|
|
Amortization of core deposit intangibles
|
710
|
|
|
486
|
|
|
|
Net decrease (increase) in accrued interest receivable
|
624
|
|
|
(1,254
|
)
|
|
|
Net (increase) decrease in other assets
|
(4,927
|
)
|
|
8,100
|
|
|
|
Net decrease in accrued interest payable
|
(332
|
)
|
|
(580
|
)
|
|
|
Net increase (decrease) in other liabilities
|
4,751
|
|
|
(1,565
|
)
|
|
|
Net cash provided by operating activities
|
53,919
|
|
|
129,060
|
|
|
|
Investing Activities
|
|
|
|
|||
|
Sales of available-for-sale securities
|
788
|
|
|
3,839
|
|
|
|
Maturities, prepayments and calls of available-for-sale securities
|
138,272
|
|
|
573,462
|
|
|
|
Purchases of available-for-sale securities
|
(58,192
|
)
|
|
(573,174
|
)
|
|
|
Maturities, prepayments and calls of held-to-maturity securities
|
3,930
|
|
|
—
|
|
|
|
Purchases of held-to-maturity securities
|
(5,618
|
)
|
|
—
|
|
|
|
Principal collected on loans
|
323,418
|
|
|
255,672
|
|
|
|
Loans originated or acquired
|
(358,240
|
)
|
|
(289,693
|
)
|
|
|
Net addition of premises and equipment and other real estate owned
|
(1,771
|
)
|
|
(2,654
|
)
|
|
|
Proceeds from sale of other real estate owned
|
4,000
|
|
|
7,493
|
|
|
|
Net cash provided by (used in) investment activities
|
46,587
|
|
|
(25,055
|
)
|
|
|
Financing Activities
|
|
|
|
|||
|
Net increase in deposits
|
44,498
|
|
|
8,754
|
|
|
|
Net increase in securities sold under agreements to repurchase
|
13,928
|
|
|
22,997
|
|
|
|
Net decrease in Federal Home Loan Bank advances
|
(153,438
|
)
|
|
(195,009
|
)
|
|
|
Net (decrease) increase in other borrowed funds
|
(283
|
)
|
|
280
|
|
|
|
Excess tax deficiencies from stock-based compensation
|
(14
|
)
|
|
(97
|
)
|
|
|
Proceeds from stock options exercised
|
837
|
|
|
1,087
|
|
|
|
Net cash used in financing activities
|
(94,472
|
)
|
|
(161,988
|
)
|
|
|
Net increase (decrease) in cash and cash equivalents
|
6,034
|
|
|
(57,983
|
)
|
|
|
Cash and cash equivalents at beginning of period
|
155,657
|
|
|
187,040
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
161,691
|
|
|
129,057
|
|
|
|
Three Months ended
|
|||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
March 31,
2013 |
|||
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|||
|
Cash paid during the period for interest
|
$
|
6,972
|
|
|
8,038
|
|
|
Cash paid during the period for income taxes
|
818
|
|
|
100
|
|
|
|
Supplemental Disclosure of Non-Cash Investing Activities
|
|
|
|
|||
|
Transfer of investment securities from available-for-sale to held-to-maturity
|
$
|
484,583
|
|
|
—
|
|
|
Sale and refinancing of other real estate owned
|
157
|
|
|
611
|
|
|
|
Transfer of loans to other real estate owned
|
4,105
|
|
|
6,683
|
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|||||||||
|
(Dollars in thousands)
|
CDE (NMTC)
|
|
LIHTC
|
|
CDE (NMTC)
|
|
LIHTC
|
|||||
|
Assets
|
|
|
|
|
|
|
|
|||||
|
Loans receivable
|
$
|
36,077
|
|
|
—
|
|
|
36,039
|
|
|
—
|
|
|
Premises and equipment, net
|
—
|
|
|
13,432
|
|
|
—
|
|
|
13,536
|
|
|
|
Accrued interest receivable
|
116
|
|
|
—
|
|
|
117
|
|
|
—
|
|
|
|
Other assets
|
780
|
|
|
153
|
|
|
843
|
|
|
153
|
|
|
|
Total assets
|
$
|
36,973
|
|
|
13,585
|
|
|
36,999
|
|
|
13,689
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|||||
|
Other borrowed funds
|
$
|
4,555
|
|
|
1,690
|
|
|
4,555
|
|
|
1,723
|
|
|
Accrued interest payable
|
4
|
|
|
5
|
|
|
4
|
|
|
5
|
|
|
|
Other liabilities
|
152
|
|
|
87
|
|
|
151
|
|
|
189
|
|
|
|
Total liabilities
|
$
|
4,711
|
|
|
1,782
|
|
|
4,710
|
|
|
1,917
|
|
|
•
|
Reduction of the stated interest rate for the remaining term of the debt;
|
|
•
|
Extension of the maturity date(s) at a stated rate of interest lower than the current market rate for newly originated debt having similar risk characteristics; and
|
|
•
|
Reduction of the face amount of the debt as stated in the debt agreements.
|
|
•
|
analysis of global, i.e., aggregate debt service for total debt obligations;
|
|
•
|
assessment of the value and security protection of collateral pledged using current market conditions and alternative market assumptions across a variety of potential future situations; and
|
|
•
|
loan structures and related covenants.
|
|
•
|
Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;
|
|
•
|
Changes in global, national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments;
|
|
•
|
Changes in the nature and volume of the portfolio and in the terms of loans;
|
|
•
|
Changes in experience, ability, and depth of lending management and other relevant staff;
|
|
•
|
Changes in the volume and severity of past due and nonaccrual loans;
|
|
•
|
Changes in the quality of the Company’s loan review system;
|
|
•
|
Changes in the value of underlying collateral for collateral-dependent loans;
|
|
•
|
The existence and effect of any concentrations of credit, and changes in the level of such concentrations; and
|
|
•
|
The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the Company’s existing portfolio.
|
|
|
March 31, 2014
|
|||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized
|
|
Fair Value
|
|||||||
|
(Dollars in thousands)
|
|
Gains
|
|
Losses
|
|
|||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|||||
|
U.S. government sponsored enterprises
|
$
|
9,792
|
|
|
150
|
|
|
—
|
|
|
9,942
|
|
|
State and local governments
|
902,464
|
|
|
27,337
|
|
|
(8,351
|
)
|
|
921,450
|
|
|
|
Corporate bonds
|
431,831
|
|
|
4,567
|
|
|
(713
|
)
|
|
435,685
|
|
|
|
Residential mortgage-backed securities
1
|
1,296,529
|
|
|
12,512
|
|
|
(6,938
|
)
|
|
1,302,103
|
|
|
|
Total available-for-sale
|
2,640,616
|
|
|
44,566
|
|
|
(16,002
|
)
|
|
2,669,180
|
|
|
|
Held-to-maturity
|
|
|
|
|
|
|
|
|||||
|
State and local governments
|
481,476
|
|
|
23,505
|
|
|
(6,079
|
)
|
|
498,902
|
|
|
|
Total held-to-maturity
|
481,476
|
|
|
23,505
|
|
|
(6,079
|
)
|
|
498,902
|
|
|
|
Total investment securities
|
$
|
3,122,092
|
|
|
68,071
|
|
|
(22,081
|
)
|
|
3,168,082
|
|
|
|
December 31, 2013
|
|||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized
|
|
Fair Value
|
|||||||
|
(Dollars in thousands)
|
|
Gains
|
|
Losses
|
|
|||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|||||
|
U.S. government sponsored enterprises
|
$
|
10,441
|
|
|
187
|
|
|
—
|
|
|
10,628
|
|
|
State and local governments
|
1,377,347
|
|
|
31,621
|
|
|
(23,890
|
)
|
|
1,385,078
|
|
|
|
Corporate bonds
|
440,337
|
|
|
3,922
|
|
|
(1,758
|
)
|
|
442,501
|
|
|
|
Residential mortgage-backed securities
1
|
1,380,816
|
|
|
14,071
|
|
|
(10,265
|
)
|
|
1,384,622
|
|
|
|
Total available-for-sale
|
3,208,941
|
|
|
49,801
|
|
|
(35,913
|
)
|
|
3,222,829
|
|
|
|
Total investment securities
|
$
|
3,208,941
|
|
|
49,801
|
|
|
(35,913
|
)
|
|
3,222,829
|
|
|
|
March 31, 2014
|
|||||||||||
|
|
Available-for-Sale
|
|
Held-to-Maturity
|
|||||||||
|
(Dollars in thousands)
|
Amortized Cost
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|||||
|
Due within one year
|
$
|
110,456
|
|
|
111,108
|
|
|
—
|
|
|
—
|
|
|
Due after one year through five years
|
510,168
|
|
|
516,571
|
|
|
—
|
|
|
—
|
|
|
|
Due after five years through ten years
|
61,297
|
|
|
61,933
|
|
|
—
|
|
|
—
|
|
|
|
Due after ten years
|
662,166
|
|
|
677,465
|
|
|
481,476
|
|
|
498,902
|
|
|
|
|
1,344,087
|
|
|
1,367,077
|
|
|
481,476
|
|
|
498,902
|
|
|
|
Residential mortgage-backed securities
1
|
1,296,529
|
|
|
1,302,103
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
$
|
2,640,616
|
|
|
2,669,180
|
|
|
481,476
|
|
|
498,902
|
|
|
|
Three Months ended
|
|||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
March 31,
2013 |
|||
|
Available-for-sale
|
|
|
|
|||
|
Gross proceeds
|
$
|
11,927
|
|
|
3,839
|
|
|
Less amortized cost
1
|
(12,000
|
)
|
|
(3,976
|
)
|
|
|
Net loss on sale of available-for-sale investment securities
|
$
|
(73
|
)
|
|
(137
|
)
|
|
Gross gain on sale of investments
|
$
|
21
|
|
|
—
|
|
|
Gross loss on sale of investments
|
(94
|
)
|
|
(137
|
)
|
|
|
Net loss on sale of available-for-sale investment securities
|
$
|
(73
|
)
|
|
(137
|
)
|
|
Held-to-maturity
2
|
|
|
|
|||
|
Gross proceeds
|
$
|
3,930
|
|
|
—
|
|
|
Less amortized cost
1
|
(3,908
|
)
|
|
—
|
|
|
|
Net gain on sale of held-to-maturity investment securities
|
$
|
22
|
|
|
—
|
|
|
Gross gain on sale of investments
|
$
|
22
|
|
|
—
|
|
|
Gross loss on sale of investments
|
—
|
|
|
—
|
|
|
|
Net gain on sale of held-to-maturity investment securities
|
$
|
22
|
|
|
—
|
|
|
|
March 31, 2014
|
|||||||||||||||||
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
|||||||||||||
|
(Dollars in thousands)
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. government sponsored enterprises
|
$
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
State and local governments
|
155,418
|
|
|
(4,861
|
)
|
|
77,090
|
|
|
(3,490
|
)
|
|
232,508
|
|
|
(8,351
|
)
|
|
|
Corporate bonds
|
65,131
|
|
|
(536
|
)
|
|
17,722
|
|
|
(177
|
)
|
|
82,853
|
|
|
(713
|
)
|
|
|
Residential mortgage-backed securities
|
273,531
|
|
|
(4,109
|
)
|
|
132,600
|
|
|
(2,829
|
)
|
|
406,131
|
|
|
(6,938
|
)
|
|
|
Total available-for-sale
|
$
|
494,105
|
|
|
(9,506
|
)
|
|
227,412
|
|
|
(6,496
|
)
|
|
721,517
|
|
|
(16,002
|
)
|
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
State and local governments
|
$
|
19,803
|
|
|
(979
|
)
|
|
75,916
|
|
|
(5,100
|
)
|
|
95,719
|
|
|
(6,079
|
)
|
|
Total held-to-maturity
|
$
|
19,803
|
|
|
(979
|
)
|
|
75,916
|
|
|
(5,100
|
)
|
|
95,719
|
|
|
(6,079
|
)
|
|
|
December 31, 2013
|
|||||||||||||||||
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
|||||||||||||
|
(Dollars in thousands)
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. government sponsored enterprises
|
$
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
State and local governments
|
408,812
|
|
|
(17,838
|
)
|
|
74,161
|
|
|
(6,052
|
)
|
|
482,973
|
|
|
(23,890
|
)
|
|
|
Corporate bonds
|
129,515
|
|
|
(1,672
|
)
|
|
1,702
|
|
|
(86
|
)
|
|
131,217
|
|
|
(1,758
|
)
|
|
|
Residential mortgage-backed securities
|
457,611
|
|
|
(10,226
|
)
|
|
1,993
|
|
|
(39
|
)
|
|
459,604
|
|
|
(10,265
|
)
|
|
|
Total available-for-sale
|
$
|
995,941
|
|
|
(29,736
|
)
|
|
77,856
|
|
|
(6,177
|
)
|
|
1,073,797
|
|
|
(35,913
|
)
|
|
|
Three Months ended March 31, 2014
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Allowance for loan and lease losses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at beginning of period
|
$
|
130,351
|
|
|
14,067
|
|
|
70,332
|
|
|
28,630
|
|
|
9,299
|
|
|
8,023
|
|
|
Provision for loan losses
|
1,122
|
|
|
(178
|
)
|
|
40
|
|
|
933
|
|
|
203
|
|
|
124
|
|
|
|
Charge-offs
|
(1,586
|
)
|
|
(36
|
)
|
|
(181
|
)
|
|
(1,163
|
)
|
|
(113
|
)
|
|
(93
|
)
|
|
|
Recoveries
|
842
|
|
|
213
|
|
|
380
|
|
|
84
|
|
|
37
|
|
|
128
|
|
|
|
Balance at end of period
|
$
|
130,729
|
|
|
14,066
|
|
|
70,571
|
|
|
28,484
|
|
|
9,426
|
|
|
8,182
|
|
|
|
Three Months ended March 31, 2013
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Allowance for loan and lease losses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at beginning of period
|
$
|
130,854
|
|
|
15,482
|
|
|
74,398
|
|
|
21,567
|
|
|
10,659
|
|
|
8,748
|
|
|
Provision for loan losses
|
2,100
|
|
|
23
|
|
|
(952
|
)
|
|
1,699
|
|
|
1,457
|
|
|
(127
|
)
|
|
|
Charge-offs
|
(3,614
|
)
|
|
(177
|
)
|
|
(765
|
)
|
|
(1,158
|
)
|
|
(1,338
|
)
|
|
(176
|
)
|
|
|
Recoveries
|
1,495
|
|
|
83
|
|
|
654
|
|
|
373
|
|
|
55
|
|
|
330
|
|
|
|
Balance at end of period
|
$
|
130,835
|
|
|
15,411
|
|
|
73,335
|
|
|
22,481
|
|
|
10,833
|
|
|
8,775
|
|
|
|
March 31, 2014
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Allowance for loan and lease losses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Individually evaluated for impairment
|
$
|
10,236
|
|
|
699
|
|
|
3,429
|
|
|
4,731
|
|
|
167
|
|
|
1,210
|
|
|
Collectively evaluated for impairment
|
120,493
|
|
|
13,367
|
|
|
67,142
|
|
|
23,753
|
|
|
9,259
|
|
|
6,972
|
|
|
|
Total allowance for loan and lease losses
|
$
|
130,729
|
|
|
14,066
|
|
|
70,571
|
|
|
28,484
|
|
|
9,426
|
|
|
8,182
|
|
|
Loans receivable
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Individually evaluated for impairment
|
$
|
192,184
|
|
|
21,420
|
|
|
118,724
|
|
|
37,029
|
|
|
8,922
|
|
|
6,089
|
|
|
Collectively evaluated for impairment
|
3,896,445
|
|
|
558,886
|
|
|
1,952,308
|
|
|
820,934
|
|
|
354,190
|
|
|
210,127
|
|
|
|
Total loans receivable
|
$
|
4,088,629
|
|
|
580,306
|
|
|
2,071,032
|
|
|
857,963
|
|
|
363,112
|
|
|
216,216
|
|
|
|
December 31, 2013
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Allowance for loan and lease losses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Individually evaluated for impairment
|
$
|
11,949
|
|
|
990
|
|
|
3,763
|
|
|
6,155
|
|
|
265
|
|
|
776
|
|
|
Collectively evaluated for impairment
|
118,402
|
|
|
13,077
|
|
|
66,569
|
|
|
22,475
|
|
|
9,034
|
|
|
7,247
|
|
|
|
Total allowance for loan and lease losses
|
$
|
130,351
|
|
|
14,067
|
|
|
70,332
|
|
|
28,630
|
|
|
9,299
|
|
|
8,023
|
|
|
Loans receivable
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Individually evaluated for impairment
|
$
|
199,680
|
|
|
24,070
|
|
|
119,526
|
|
|
41,504
|
|
|
9,039
|
|
|
5,541
|
|
|
Collectively evaluated for impairment
|
3,863,158
|
|
|
553,519
|
|
|
1,929,721
|
|
|
810,532
|
|
|
357,426
|
|
|
211,960
|
|
|
|
Total loans receivable
|
$
|
4,062,838
|
|
|
577,589
|
|
|
2,049,247
|
|
|
852,036
|
|
|
366,465
|
|
|
217,501
|
|
|
|
At or for the Three Months ended March 31, 2014
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Loans with a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Recorded balance
|
$
|
59,876
|
|
|
6,083
|
|
|
27,047
|
|
|
22,794
|
|
|
1,104
|
|
|
2,848
|
|
|
Unpaid principal balance
|
61,145
|
|
|
6,277
|
|
|
27,762
|
|
|
22,975
|
|
|
1,190
|
|
|
2,941
|
|
|
|
Specific valuation allowance
|
10,236
|
|
|
699
|
|
|
3,429
|
|
|
4,731
|
|
|
167
|
|
|
1,210
|
|
|
|
Average balance
|
60,689
|
|
|
6,658
|
|
|
25,482
|
|
|
24,904
|
|
|
995
|
|
|
2,650
|
|
|
|
Loans without a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Recorded balance
|
$
|
132,308
|
|
|
15,337
|
|
|
91,677
|
|
|
14,235
|
|
|
7,818
|
|
|
3,241
|
|
|
Unpaid principal balance
|
163,353
|
|
|
16,361
|
|
|
115,489
|
|
|
18,882
|
|
|
9,274
|
|
|
3,347
|
|
|
|
Average balance
|
135,243
|
|
|
16,087
|
|
|
93,643
|
|
|
14,362
|
|
|
7,986
|
|
|
3,165
|
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Recorded balance
|
$
|
192,184
|
|
|
21,420
|
|
|
118,724
|
|
|
37,029
|
|
|
8,922
|
|
|
6,089
|
|
|
Unpaid principal balance
|
224,498
|
|
|
22,638
|
|
|
143,251
|
|
|
41,857
|
|
|
10,464
|
|
|
6,288
|
|
|
|
Specific valuation allowance
|
10,236
|
|
|
699
|
|
|
3,429
|
|
|
4,731
|
|
|
167
|
|
|
1,210
|
|
|
|
Average balance
|
195,932
|
|
|
22,745
|
|
|
119,125
|
|
|
39,266
|
|
|
8,981
|
|
|
5,815
|
|
|
|
|
At or for the Year ended December 31, 2013
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Loans with a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Recorded balance
|
$
|
61,503
|
|
|
7,233
|
|
|
23,917
|
|
|
27,015
|
|
|
886
|
|
|
2,452
|
|
|
Unpaid principal balance
|
63,406
|
|
|
7,394
|
|
|
25,331
|
|
|
27,238
|
|
|
949
|
|
|
2,494
|
|
|
|
Specific valuation allowance
|
11,949
|
|
|
990
|
|
|
3,763
|
|
|
6,155
|
|
|
265
|
|
|
776
|
|
|
|
Average balance
|
59,823
|
|
|
7,237
|
|
|
26,105
|
|
|
22,460
|
|
|
767
|
|
|
3,254
|
|
|
|
Loans without a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Recorded balance
|
$
|
138,177
|
|
|
16,837
|
|
|
95,609
|
|
|
14,489
|
|
|
8,153
|
|
|
3,089
|
|
|
Unpaid principal balance
|
169,082
|
|
|
18,033
|
|
|
119,017
|
|
|
19,156
|
|
|
9,631
|
|
|
3,245
|
|
|
|
Average balance
|
139,129
|
|
|
18,103
|
|
|
95,808
|
|
|
14,106
|
|
|
8,844
|
|
|
2,268
|
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Recorded balance
|
$
|
199,680
|
|
|
24,070
|
|
|
119,526
|
|
|
41,504
|
|
|
9,039
|
|
|
5,541
|
|
|
Unpaid principal balance
|
232,488
|
|
|
25,427
|
|
|
144,348
|
|
|
46,394
|
|
|
10,580
|
|
|
5,739
|
|
|
|
Specific valuation allowance
|
11,949
|
|
|
990
|
|
|
3,763
|
|
|
6,155
|
|
|
265
|
|
|
776
|
|
|
|
Average balance
|
198,952
|
|
|
25,340
|
|
|
121,913
|
|
|
36,566
|
|
|
9,611
|
|
|
5,522
|
|
|
|
|
March 31, 2014
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Accruing loans 30-59 days past due
|
$
|
37,787
|
|
|
12,313
|
|
|
14,823
|
|
|
7,135
|
|
|
2,425
|
|
|
1,091
|
|
|
Accruing loans 60-89 days past due
|
5,075
|
|
|
1,043
|
|
|
2,183
|
|
|
1,245
|
|
|
186
|
|
|
418
|
|
|
|
Accruing loans 90 days or more past due
|
569
|
|
|
146
|
|
|
256
|
|
|
66
|
|
|
68
|
|
|
33
|
|
|
|
Non-accrual loans
|
78,905
|
|
|
8,439
|
|
|
51,614
|
|
|
8,640
|
|
|
7,875
|
|
|
2,337
|
|
|
|
Total past due and non-accrual loans
|
122,336
|
|
|
21,941
|
|
|
68,876
|
|
|
17,086
|
|
|
10,554
|
|
|
3,879
|
|
|
|
Current loans receivable
|
3,966,293
|
|
|
558,365
|
|
|
2,002,156
|
|
|
840,877
|
|
|
352,558
|
|
|
212,337
|
|
|
|
Total loans receivable
|
$
|
4,088,629
|
|
|
580,306
|
|
|
2,071,032
|
|
|
857,963
|
|
|
363,112
|
|
|
216,216
|
|
|
|
December 31, 2013
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Accruing loans 30-59 days past due
|
$
|
25,761
|
|
|
10,367
|
|
|
7,016
|
|
|
3,673
|
|
|
2,432
|
|
|
2,273
|
|
|
Accruing loans 60-89 days past due
|
6,355
|
|
|
1,055
|
|
|
2,709
|
|
|
1,421
|
|
|
668
|
|
|
502
|
|
|
|
Accruing loans 90 days or more past due
|
604
|
|
|
429
|
|
|
—
|
|
|
160
|
|
|
5
|
|
|
10
|
|
|
|
Non-accrual loans
|
81,956
|
|
|
10,702
|
|
|
51,438
|
|
|
10,139
|
|
|
7,950
|
|
|
1,727
|
|
|
|
Total past due and non-accrual loans
|
114,676
|
|
|
22,553
|
|
|
61,163
|
|
|
15,393
|
|
|
11,055
|
|
|
4,512
|
|
|
|
Current loans receivable
|
3,948,162
|
|
|
555,036
|
|
|
1,988,084
|
|
|
836,643
|
|
|
355,410
|
|
|
212,989
|
|
|
|
Total loans receivable
|
$
|
4,062,838
|
|
|
577,589
|
|
|
2,049,247
|
|
|
852,036
|
|
|
366,465
|
|
|
217,501
|
|
|
|
Three Months ended March 31, 2014
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Troubled debt restructurings
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of loans
|
13
|
|
|
—
|
|
|
5
|
|
|
7
|
|
|
1
|
|
|
—
|
|
|
|
Pre-modification recorded balance
|
$
|
5,110
|
|
|
—
|
|
|
2,475
|
|
|
2,439
|
|
|
196
|
|
|
—
|
|
|
Post-modification recorded balance
|
$
|
4,481
|
|
|
—
|
|
|
2,475
|
|
|
1,810
|
|
|
196
|
|
|
—
|
|
|
Troubled debt restructurings that subsequently defaulted
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of loans
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
|
Recorded balance
|
$
|
42
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
|
Three Months ended March 31, 2013
|
|||||||||||||||||
|
(Dollars in thousands)
|
Total
|
|
Residential
Real Estate
|
|
Commercial
Real Estate
|
|
Other
Commercial
|
|
Home
Equity
|
|
Other
Consumer
|
|||||||
|
Troubled debt restructurings
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of loans
|
24
|
|
|
7
|
|
|
9
|
|
|
7
|
|
|
—
|
|
|
1
|
|
|
|
Pre-modification recorded balance
|
$
|
6,250
|
|
|
1,358
|
|
|
3,316
|
|
|
1,505
|
|
|
—
|
|
|
71
|
|
|
Post-modification recorded balance
|
$
|
6,591
|
|
|
1,699
|
|
|
3,316
|
|
|
1,505
|
|
|
—
|
|
|
71
|
|
|
Troubled debt restructurings that subsequently defaulted
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of loans
|
5
|
|
|
—
|
|
|
3
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
|
Recorded balance
|
$
|
1,109
|
|
|
—
|
|
|
1,052
|
|
|
12
|
|
|
—
|
|
|
45
|
|
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|||
|
Gross carrying value
|
$
|
169,865
|
|
|
169,865
|
|
|
Accumulated impairment charge
|
(40,159
|
)
|
|
(40,159
|
)
|
|
|
Net carrying value
|
$
|
129,706
|
|
|
129,706
|
|
|
(Dollars in thousands)
|
Forecasted
Notional Amount
|
|
Variable
Interest Rate
1
|
|
Fixed
Interest Rate
1
|
|
Term
2
|
|||
|
Interest rate swap
|
$
|
160,000
|
|
|
3 month LIBOR
|
|
3.378
|
%
|
|
Oct. 21, 2014 - Oct. 21, 2021
|
|
Interest rate swap
|
100,000
|
|
|
3 month LIBOR
|
|
2.498
|
%
|
|
Nov 30, 2015 - Nov. 30, 2022
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|||||||||||||||
|
(Dollars in thousands)
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Statements of Financial Position
|
|
Net Amounts of Assets Presented in the Statements of Financial Position
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Statements of Financial Position
|
|
Net Amounts of Assets Presented in the Statements of Financial Position
|
|||||||
|
Interest rate swaps
|
$
|
4,502
|
|
|
(4,502
|
)
|
|
—
|
|
|
6,844
|
|
|
(4,948
|
)
|
|
1,896
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|||||||||||||||
|
(Dollars in thousands)
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Statements of Financial Position
|
|
Net Amounts of Liabilities Presented in the Statements of Financial Position
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Statements of Financial Position
|
|
Net Amounts of Liabilities Presented in the Statements of Financial Position
|
|||||||
|
Interest rate swaps
|
$
|
8,085
|
|
|
(4,502
|
)
|
|
3,583
|
|
|
4,948
|
|
|
(4,948
|
)
|
|
—
|
|
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|||
|
Unrealized gains on available-for-sale securities
|
$
|
28,564
|
|
|
13,888
|
|
|
Tax effect
|
(11,083
|
)
|
|
(5,403
|
)
|
|
|
Net of tax amount
|
17,481
|
|
|
8,485
|
|
|
|
Unrealized (losses) gains on derivatives used for cash flow hedges
|
(3,583
|
)
|
|
1,896
|
|
|
|
Tax effect
|
1,390
|
|
|
(736
|
)
|
|
|
Net of tax amount
|
(2,193
|
)
|
|
1,160
|
|
|
|
Total accumulated other comprehensive income
|
$
|
15,288
|
|
|
9,645
|
|
|
|
Three Months ended
|
|||||
|
(Dollars in thousands, except per share data)
|
March 31,
2014 |
|
March 31,
2013 |
|||
|
Net income available to common stockholders, basic and diluted
|
$
|
26,730
|
|
|
20,768
|
|
|
Average outstanding shares - basic
|
74,437,393
|
|
|
71,965,665
|
|
|
|
Add: dilutive stock options and awards
|
43,425
|
|
|
47,512
|
|
|
|
Average outstanding shares - diluted
|
74,480,818
|
|
|
72,013,177
|
|
|
|
Basic earnings per share
|
$
|
0.36
|
|
|
0.29
|
|
|
Diluted earnings per share
|
$
|
0.36
|
|
|
0.29
|
|
|
Level 2
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
|
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
|
|
|
|
|
Fair Value Measurements
At the End of the Reporting Period Using
|
|||||||||
|
(Dollars in thousands)
|
Fair Value March 31, 2014
|
|
Quoted Prices
in Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
|
Investment securities, available-for-sale
|
|
|
|
|
|
|
|
|||||
|
U.S. government sponsored enterprises
|
$
|
9,942
|
|
|
—
|
|
|
9,942
|
|
|
—
|
|
|
State and local governments
|
921,450
|
|
|
—
|
|
|
921,450
|
|
|
—
|
|
|
|
Corporate bonds
|
435,685
|
|
|
—
|
|
|
435,685
|
|
|
—
|
|
|
|
Residential mortgage-backed securities
|
1,302,103
|
|
|
—
|
|
|
1,302,103
|
|
|
—
|
|
|
|
Total assets measured at fair value on a recurring basis
|
$
|
2,669,180
|
|
|
—
|
|
|
2,669,180
|
|
|
—
|
|
|
Interest rate swaps
|
$
|
3,583
|
|
|
—
|
|
|
3,583
|
|
|
—
|
|
|
Total liabilities measured at fair value on a recurring basis
|
$
|
3,583
|
|
|
—
|
|
|
3,583
|
|
|
—
|
|
|
|
|
|
Fair Value Measurements
At the End of the Reporting Period Using
|
|||||||||
|
(Dollars in thousands)
|
Fair Value December 31, 2013
|
|
Quoted Prices
in Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
|
Investment securities, available-for-sale
|
|
|
|
|
|
|
|
|||||
|
U.S. government sponsored enterprises
|
$
|
10,628
|
|
|
—
|
|
|
10,628
|
|
|
—
|
|
|
State and local governments
|
1,385,078
|
|
|
—
|
|
|
1,385,078
|
|
|
—
|
|
|
|
Corporate bonds
|
442,501
|
|
|
—
|
|
|
442,501
|
|
|
—
|
|
|
|
Residential mortgage-backed securities
|
1,384,622
|
|
|
—
|
|
|
1,384,622
|
|
|
—
|
|
|
|
Interest rate swaps
|
1,896
|
|
|
—
|
|
|
1,896
|
|
|
—
|
|
|
|
Total assets measured at fair value on a recurring basis
|
$
|
3,224,725
|
|
|
—
|
|
|
3,224,725
|
|
|
—
|
|
|
|
|
|
Fair Value Measurements
At the End of the Reporting Period Using
|
|||||||||
|
(Dollars in thousands)
|
Fair Value March 31, 2014
|
|
Quoted Prices
in Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
|
Other real estate owned
|
$
|
971
|
|
|
—
|
|
|
—
|
|
|
971
|
|
|
Collateral-dependent impaired loans, net of ALLL
|
17,567
|
|
|
—
|
|
|
—
|
|
|
17,567
|
|
|
|
Total assets measured at fair value on a non-recurring basis
|
$
|
18,538
|
|
|
—
|
|
|
—
|
|
|
18,538
|
|
|
|
|
|
Fair Value Measurements
At the End of the Reporting Period Using
|
|||||||||
|
(Dollars in thousands)
|
Fair Value December 31, 2013
|
|
Quoted Prices
in Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
|
Other real estate owned
|
$
|
10,888
|
|
|
—
|
|
|
—
|
|
|
10,888
|
|
|
Collateral-dependent impaired loans, net of ALLL
|
18,670
|
|
|
—
|
|
|
—
|
|
|
18,670
|
|
|
|
Total assets measured at fair value on a non-recurring basis
|
$
|
29,558
|
|
|
—
|
|
|
—
|
|
|
29,558
|
|
|
|
Fair Value March 31, 2014
|
|
Quantitative Information about Level 3 Fair Value Measurements
|
||||||
|
(Dollars in thousands)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Weighted Average)
1
|
|||
|
Other real estate owned
|
$
|
191
|
|
|
Sales comparison approach
|
|
Selling costs
|
|
10.0% - 10.0% (10.0%)
|
|
|
780
|
|
|
Combined approach
|
|
Selling costs
|
|
10.0% - 10.0% (10.0%)
|
|
|
|
|
|
|
|
Discount rate
|
|
10.0% - 10.0% (10.0%)
|
||
|
|
$
|
971
|
|
|
|
|
|
|
|
|
Collateral-dependent impaired loans, net of ALLL
|
$
|
4,078
|
|
|
Income approach
|
|
Selling costs
|
|
8.0% - 8.0% (8.0%)
|
|
|
|
|
|
|
Discount rate
|
|
8.3% - 8.3% (8.3%)
|
||
|
|
10,795
|
|
|
Sales comparison approach
|
|
Selling costs
|
|
0.0% - 10.0% (8.0%)
|
|
|
|
2,694
|
|
|
Combined approach
|
|
Selling costs
|
|
8.0% - 8.0% (8.0%)
|
|
|
|
|
|
|
|
Discount rate
|
|
7.3% - 7.3% (7.3%)
|
||
|
|
|
|
|
|
Adjustment to comparables
|
|
0.0% - 10.0% (5.6%)
|
||
|
|
$
|
17,567
|
|
|
|
|
|
|
|
|
|
Fair Value December 31, 2013
|
|
Quantitative Information about Level 3 Fair Value Measurements
|
||||||
|
(Dollars in thousands)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Weighted- Average)
1
|
|||
|
Other real estate owned
|
$
|
9,278
|
|
|
Sales comparison approach
|
|
Selling costs
|
|
7.0% - 10.0% (7.7%)
|
|
|
|
|
|
|
Adjustment to comparables
|
|
0.0% - 37.5% (1.4%)
|
||
|
|
1,610
|
|
|
Combined approach
|
|
Selling costs
|
|
5.0% - 10.0% (7.5%)
|
|
|
|
|
|
|
|
Discount rate
|
|
8.5% - 8.5% (8.5%)
|
||
|
|
|
|
|
|
Adjustment to comparables
|
|
25.0% - 25.0% (25.0%)
|
||
|
|
$
|
10,888
|
|
|
|
|
|
|
|
|
Collateral-dependent impaired loans, net of ALLL
|
$
|
4,076
|
|
|
Income approach
|
|
Selling costs
|
|
8.0% - 8.0% (8.0%)
|
|
|
|
|
|
|
Discount rate
|
|
8.3% - 8.3% (8.3%)
|
||
|
|
11,784
|
|
|
Sales comparison approach
|
|
Selling costs
|
|
0.0% - 10.0% (7.9%)
|
|
|
|
|
|
|
|
Adjustment to comparables
|
|
0.0% - 1.0% (0.0%)
|
||
|
|
2,810
|
|
|
Combined approach
|
|
Selling costs
|
|
0.0% - 8.0% (7.8%)
|
|
|
|
|
|
|
|
Discount rate
|
|
7.3% - 7.3% (7.3%)
|
||
|
|
|
|
|
|
Adjustment to comparables
|
|
10.0% - 50.0% (18.9%)
|
||
|
|
$
|
18,670
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements
At the End of the Reporting Period Using
|
|||||||||
|
(Dollars in thousands)
|
Carrying Amount March 31, 2014
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
|
Financial assets
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
161,691
|
|
|
161,691
|
|
|
—
|
|
|
—
|
|
|
Investment securities, available-for-sale
|
2,669,180
|
|
|
—
|
|
|
2,669,180
|
|
|
—
|
|
|
|
Investment securities, held-to-maturity
|
481,476
|
|
|
—
|
|
|
498,902
|
|
|
—
|
|
|
|
Loans held for sale
|
36,133
|
|
|
36,133
|
|
|
—
|
|
|
—
|
|
|
|
Loans receivable, net of ALLL
|
3,957,900
|
|
|
—
|
|
|
3,840,131
|
|
|
181,948
|
|
|
|
Accrued interest receivable
|
41,274
|
|
|
41,274
|
|
|
—
|
|
|
—
|
|
|
|
Non-marketable equity securities
|
52,192
|
|
|
—
|
|
|
52,192
|
|
|
—
|
|
|
|
Total financial assets
|
$
|
7,399,846
|
|
|
239,098
|
|
|
7,060,405
|
|
|
181,948
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|||||
|
Deposits
|
$
|
5,624,465
|
|
|
4,315,105
|
|
|
1,314,661
|
|
|
—
|
|
|
FHLB advances
|
686,744
|
|
|
—
|
|
|
703,287
|
|
|
—
|
|
|
|
Repurchase agreements and other borrowed funds
|
335,391
|
|
|
—
|
|
|
335,391
|
|
|
—
|
|
|
|
Subordinated debentures
|
125,597
|
|
|
—
|
|
|
68,673
|
|
|
—
|
|
|
|
Accrued interest payable
|
3,173
|
|
|
3,173
|
|
|
—
|
|
|
—
|
|
|
|
Interest rate swaps
|
3,583
|
|
|
—
|
|
|
3,583
|
|
|
—
|
|
|
|
Total financial liabilities
|
$
|
6,778,953
|
|
|
4,318,278
|
|
|
2,425,595
|
|
|
—
|
|
|
|
|
|
Fair Value Measurements
At the End of the Reporting Period Using
|
|||||||||
|
(Dollars in thousands)
|
Carrying Amount December 31, 2013
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
|
Financial assets
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
155,657
|
|
|
155,657
|
|
|
—
|
|
|
—
|
|
|
Investment securities, available-for-sale
|
3,222,829
|
|
|
—
|
|
|
3,222,829
|
|
|
—
|
|
|
|
Loans held for sale
|
46,738
|
|
|
46,738
|
|
|
—
|
|
|
—
|
|
|
|
Loans receivable, net of ALLL
|
3,932,487
|
|
|
—
|
|
|
3,807,993
|
|
|
187,731
|
|
|
|
Accrued interest receivable
|
41,898
|
|
|
41,898
|
|
|
—
|
|
|
—
|
|
|
|
Non-marketable equity securities
|
52,192
|
|
|
—
|
|
|
52,192
|
|
|
—
|
|
|
|
Interest rate swaps
|
1,896
|
|
|
—
|
|
|
1,896
|
|
|
—
|
|
|
|
Total financial assets
|
$
|
7,453,697
|
|
|
244,293
|
|
|
7,084,910
|
|
|
187,731
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|||||
|
Deposits
|
$
|
5,579,967
|
|
|
4,258,213
|
|
|
1,341,382
|
|
|
—
|
|
|
FHLB advances
|
840,182
|
|
|
—
|
|
|
857,551
|
|
|
—
|
|
|
|
Repurchase agreements and other borrowed funds
|
321,781
|
|
|
—
|
|
|
321,781
|
|
|
—
|
|
|
|
Subordinated debentures
|
125,562
|
|
|
—
|
|
|
71,501
|
|
|
—
|
|
|
|
Accrued interest payable
|
3,505
|
|
|
3,505
|
|
|
—
|
|
|
—
|
|
|
|
Total financial liabilities
|
$
|
6,870,997
|
|
|
4,261,718
|
|
|
2,592,215
|
|
|
—
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
•
|
the risks associated with lending and potential adverse changes of the credit quality of loans in the Company’s portfolio;
|
|
•
|
increased loan delinquency rates;
|
|
•
|
the risks presented by a slow economic recovery which could adversely affect credit quality, loan collateral values, OREO values, investment values, liquidity and capital levels, dividends and loan originations;
|
|
•
|
changes in market interest rates, which could adversely affect the Company’s net interest income and profitability;
|
|
•
|
legislative or regulatory changes that adversely affect the Company’s business, ability to complete pending or prospective future acquisitions, limit certain sources of revenue, or increase cost of operations;
|
|
•
|
costs or difficulties related to the completion and integration of acquisitions;
|
|
•
|
the goodwill the Company has recorded in connection with acquisitions could become additionally impaired, which may have an adverse impact on earnings and capital;
|
|
•
|
reduced demand for banking products and services;
|
|
•
|
the risks presented by public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital or grow the Company through acquisitions;
|
|
•
|
consolidation in the financial services industry in the Company’s markets resulting in the creation of larger financial institutions who may have greater resources could change the competitive landscape;
|
|
•
|
dependence on the CEO, the senior management team and the Presidents of the Bank divisions;
|
|
•
|
potential interruption or breach in security of the Company’s systems; and
|
|
•
|
the Company’s success in managing risks involved in the foregoing.
|
|
|
|
|
|
|
|
|
$ Change from
|
|
$ Change from
|
||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||
|
Cash and cash equivalents
|
$
|
161,691
|
|
|
155,657
|
|
|
129,057
|
|
|
6,034
|
|
|
32,634
|
|
|
Investment securities, available-for-sale
|
2,669,180
|
|
|
3,222,829
|
|
|
3,658,037
|
|
|
(553,649
|
)
|
|
(988,857
|
)
|
|
|
Investment securities, held-to-maturity
|
481,476
|
|
|
—
|
|
|
—
|
|
|
481,476
|
|
|
481,476
|
|
|
|
Total investment securities
|
3,150,656
|
|
|
3,222,829
|
|
|
3,658,037
|
|
|
(72,173
|
)
|
|
(507,381
|
)
|
|
|
Loans receivable
|
|
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
580,306
|
|
|
577,589
|
|
|
513,784
|
|
|
2,717
|
|
|
66,522
|
|
|
|
Commercial
|
2,928,995
|
|
|
2,901,283
|
|
|
2,307,632
|
|
|
27,712
|
|
|
621,363
|
|
|
|
Consumer and other
|
579,328
|
|
|
583,966
|
|
|
582,429
|
|
|
(4,638
|
)
|
|
(3,101
|
)
|
|
|
Loans receivable
|
4,088,629
|
|
|
4,062,838
|
|
|
3,403,845
|
|
|
25,791
|
|
|
684,784
|
|
|
|
Allowance for loan and lease losses
|
(130,729
|
)
|
|
(130,351
|
)
|
|
(130,835
|
)
|
|
(378
|
)
|
|
106
|
|
|
|
Loans receivable, net
|
3,957,900
|
|
|
3,932,487
|
|
|
3,273,010
|
|
|
25,413
|
|
|
684,890
|
|
|
|
Other assets
|
560,476
|
|
|
573,377
|
|
|
549,133
|
|
|
(12,901
|
)
|
|
11,343
|
|
|
|
Total assets
|
$
|
7,830,723
|
|
|
7,884,350
|
|
|
7,609,237
|
|
|
(53,627
|
)
|
|
221,486
|
|
|
|
|
|
|
|
|
|
$ Change from
|
|
$ Change from
|
||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||
|
Non-interest bearing deposits
|
$
|
1,396,272
|
|
|
1,374,419
|
|
|
1,180,738
|
|
|
21,853
|
|
|
215,534
|
|
|
Interest bearing deposits
|
4,228,193
|
|
|
4,205,548
|
|
|
4,192,477
|
|
|
22,645
|
|
|
35,716
|
|
|
|
Repurchase agreements
|
327,322
|
|
|
313,394
|
|
|
312,505
|
|
|
13,928
|
|
|
14,817
|
|
|
|
Federal Home Loan Bank advances
|
686,744
|
|
|
840,182
|
|
|
802,004
|
|
|
(153,438
|
)
|
|
(115,260
|
)
|
|
|
Other borrowed funds
|
8,069
|
|
|
8,387
|
|
|
10,276
|
|
|
(318
|
)
|
|
(2,207
|
)
|
|
|
Subordinated debentures
|
125,597
|
|
|
125,562
|
|
|
125,454
|
|
|
35
|
|
|
143
|
|
|
|
Other liabilities
|
73,566
|
|
|
53,608
|
|
|
71,503
|
|
|
19,958
|
|
|
2,063
|
|
|
|
Total liabilities
|
$
|
6,845,763
|
|
|
6,921,100
|
|
|
6,694,957
|
|
|
(75,337
|
)
|
|
150,806
|
|
|
|
|
|
|
|
|
|
$ Change from
|
|
$ Change from
|
||||||
|
(Dollars in thousands, except per share data)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||
|
Common equity
|
$
|
969,672
|
|
|
953,605
|
|
|
864,205
|
|
|
16,067
|
|
|
105,467
|
|
|
Accumulated other comprehensive income
|
15,288
|
|
|
9,645
|
|
|
50,075
|
|
|
5,643
|
|
|
(34,787
|
)
|
|
|
Total stockholders’ equity
|
984,960
|
|
|
963,250
|
|
|
914,280
|
|
|
21,710
|
|
|
70,680
|
|
|
|
Goodwill and core deposit intangible, net
|
(138,508
|
)
|
|
(139,218
|
)
|
|
(111,788
|
)
|
|
710
|
|
|
(26,720
|
)
|
|
|
Tangible stockholders’ equity
|
$
|
846,452
|
|
|
824,032
|
|
|
802,492
|
|
|
22,420
|
|
|
43,960
|
|
|
Stockholders’ equity to total assets
|
12.58
|
%
|
|
12.22
|
%
|
|
12.02
|
%
|
|
|
|
|
|||
|
Tangible stockholders’ equity to total tangible assets
|
11.00
|
%
|
|
10.64
|
%
|
|
10.70
|
%
|
|
|
|
|
|||
|
Book value per common share
|
$
|
13.23
|
|
|
12.95
|
|
|
12.70
|
|
|
0.28
|
|
|
0.53
|
|
|
Tangible book value per common share
|
$
|
11.37
|
|
|
11.08
|
|
|
11.14
|
|
|
0.29
|
|
|
0.23
|
|
|
Market price per share at end of period
|
$
|
29.07
|
|
|
29.79
|
|
|
18.98
|
|
|
(0.72
|
)
|
|
10.09
|
|
|
|
Three Months ended
|
||||||||
|
(Dollars in thousands, except per share data)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
||||
|
Net income
|
$
|
26,730
|
|
|
26,546
|
|
|
20,768
|
|
|
Diluted earnings per share
|
$
|
0.36
|
|
|
0.36
|
|
|
0.29
|
|
|
Return on average assets (annualized)
|
1.39
|
%
|
|
1.33
|
%
|
|
1.11
|
%
|
|
|
Return on average equity (annualized)
|
11.04
|
%
|
|
10.96
|
%
|
|
9.20
|
%
|
|
|
|
Three Months ended
|
|
|
||||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
|
||||
|
Net interest income
|
|
|
|
|
|
|
|
||||
|
Interest income
|
$
|
74,087
|
|
|
73,939
|
|
|
57,955
|
|
|
|
|
Interest expense
|
6,640
|
|
|
6,929
|
|
|
7,458
|
|
|
|
|
|
Total net interest income
|
67,447
|
|
|
67,010
|
|
|
50,497
|
|
|
|
|
|
Non-interest income
|
|
|
|
|
|
|
|
||||
|
Service charges, loan fees, and other fees
|
13,248
|
|
|
14,695
|
|
|
11,675
|
|
|
|
|
|
Gain on sale of loans
|
3,595
|
|
|
4,935
|
|
|
9,089
|
|
|
|
|
|
Loss on sale of investments
|
(51
|
)
|
|
—
|
|
|
(137
|
)
|
|
|
|
|
Other income
|
2,596
|
|
|
3,372
|
|
|
2,323
|
|
|
|
|
|
Total non-interest income
|
19,388
|
|
|
23,002
|
|
|
22,950
|
|
|
|
|
|
|
$
|
86,835
|
|
|
90,012
|
|
|
73,447
|
|
|
|
|
Net interest margin (tax-equivalent)
|
4.02
|
%
|
|
3.88
|
%
|
|
3.14
|
%
|
|
|
|
|
|
$ Change from
|
|
$ Change from
|
|
% Change from
|
|
% Change from
|
||||||
|
(Dollars in thousands)
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||
|
Net interest income
|
|
|
|
|
|
|
|
||||||
|
Interest income
|
$
|
148
|
|
|
$
|
16,132
|
|
|
—
|
%
|
|
28
|
%
|
|
Interest expense
|
(289
|
)
|
|
(818
|
)
|
|
(4
|
)%
|
|
(11
|
)%
|
||
|
Total net interest income
|
437
|
|
|
16,950
|
|
|
1
|
%
|
|
34
|
%
|
||
|
Non-interest income
|
|
|
|
|
|
|
|
||||||
|
Service charges, loan fees, and other fees
|
(1,447
|
)
|
|
1,573
|
|
|
(10
|
)%
|
|
13
|
%
|
||
|
Gain on sale of loans
|
(1,340
|
)
|
|
(5,494
|
)
|
|
(27
|
)%
|
|
(60
|
)%
|
||
|
Loss on sale of investments
|
(51
|
)
|
|
86
|
|
|
n/m
|
|
|
(63
|
)%
|
||
|
Other income
|
(776
|
)
|
|
273
|
|
|
(23
|
)%
|
|
12
|
%
|
||
|
Total non-interest income
|
(3,614
|
)
|
|
(3,562
|
)
|
|
(16
|
)%
|
|
(16
|
)%
|
||
|
|
$
|
(3,177
|
)
|
|
$
|
13,388
|
|
|
(4
|
)%
|
|
18
|
%
|
|
__________
|
|
n/m - not measurable
|
|
|
Three Months ended
|
|
|
||||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
|
||||
|
Compensation and employee benefits
|
$
|
28,634
|
|
|
27,258
|
|
|
24,577
|
|
|
|
|
Occupancy and equipment
|
6,613
|
|
|
6,723
|
|
|
5,825
|
|
|
|
|
|
Advertising and promotions
|
1,777
|
|
|
1,847
|
|
|
1,548
|
|
|
|
|
|
Outsourced data processing
|
1,288
|
|
|
1,623
|
|
|
825
|
|
|
|
|
|
Other real estate owned
|
507
|
|
|
2,295
|
|
|
884
|
|
|
|
|
|
Regulatory assessments and insurance
|
1,592
|
|
|
1,519
|
|
|
1,641
|
|
|
|
|
|
Core deposit intangibles amortization
|
710
|
|
|
717
|
|
|
486
|
|
|
|
|
|
Other expense
|
8,949
|
|
|
11,052
|
|
|
7,648
|
|
|
|
|
|
Total non-interest expense
|
$
|
50,070
|
|
|
53,034
|
|
|
43,434
|
|
|
|
|
|
$ Change from
|
|
$ Change from
|
|
% Change from
|
|
% Change from
|
||||||
|
(Dollars in thousands)
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||
|
Compensation and employee benefits
|
$
|
1,376
|
|
|
$
|
4,057
|
|
|
5
|
%
|
|
17
|
%
|
|
Occupancy and equipment
|
(110
|
)
|
|
788
|
|
|
(2
|
)%
|
|
14
|
%
|
||
|
Advertising and promotions
|
(70
|
)
|
|
229
|
|
|
(4
|
)%
|
|
15
|
%
|
||
|
Outsourced data processing
|
(335
|
)
|
|
463
|
|
|
(21
|
)%
|
|
56
|
%
|
||
|
Other real estate owned
|
(1,788
|
)
|
|
(377
|
)
|
|
(78
|
)%
|
|
(43
|
)%
|
||
|
Regulatory assessments and insurance
|
73
|
|
|
(49
|
)
|
|
5
|
%
|
|
(3
|
)%
|
||
|
Core deposit intangibles amortization
|
(7
|
)
|
|
224
|
|
|
(1
|
)%
|
|
46
|
%
|
||
|
Other expense
|
(2,103
|
)
|
|
1,301
|
|
|
(19
|
)%
|
|
17
|
%
|
||
|
Total non-interest expense
|
$
|
(2,964
|
)
|
|
$
|
6,636
|
|
|
(6
|
)%
|
|
15
|
%
|
|
(Dollars in thousands)
|
Provision
for Loan
Losses
|
|
Net
Charge-Offs
|
|
ALLL
as a Percent
of Loans
|
|
Accruing
Loans 30-89
Days Past Due
as a Percent of
Loans
|
|
Non-Performing
Assets to
Total Sub-sidiary Assets
|
|||||||
|
First quarter 2014
|
$
|
1,122
|
|
|
$
|
744
|
|
|
3.20
|
%
|
|
1.05
|
%
|
|
1.37
|
%
|
|
Fourth quarter 2013
|
1,802
|
|
|
2,216
|
|
|
3.21
|
%
|
|
0.79
|
%
|
|
1.39
|
%
|
||
|
Third quarter 2013
|
1,907
|
|
|
2,025
|
|
|
3.27
|
%
|
|
0.66
|
%
|
|
1.56
|
%
|
||
|
Second quarter 2013
|
1,078
|
|
|
1,030
|
|
|
3.56
|
%
|
|
0.60
|
%
|
|
1.64
|
%
|
||
|
First quarter 2013
|
2,100
|
|
|
2,119
|
|
|
3.84
|
%
|
|
0.95
|
%
|
|
1.79
|
%
|
||
|
Fourth quarter 2012
|
2,275
|
|
|
8,081
|
|
|
3.85
|
%
|
|
0.80
|
%
|
|
1.87
|
%
|
||
|
Third quarter 2012
|
2,700
|
|
|
3,499
|
|
|
4.01
|
%
|
|
0.83
|
%
|
|
2.33
|
%
|
||
|
Second quarter 2012
|
7,925
|
|
|
7,052
|
|
|
3.99
|
%
|
|
1.41
|
%
|
|
2.69
|
%
|
||
|
|
March 31, 2014
|
|
December 31, 2013
|
|
March 31, 2013
|
|||||||||||||||
|
(Dollars in thousands)
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||
|
Residential real estate loans
|
$
|
580,306
|
|
|
15
|
%
|
|
$
|
577,589
|
|
|
15
|
%
|
|
$
|
513,784
|
|
|
16
|
%
|
|
Commercial loans
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Real estate
|
2,071,032
|
|
|
52
|
%
|
|
2,049,247
|
|
|
52
|
%
|
|
1,676,142
|
|
|
51
|
%
|
|||
|
Other commercial
|
857,963
|
|
|
22
|
%
|
|
852,036
|
|
|
22
|
%
|
|
631,490
|
|
|
19
|
%
|
|||
|
Total
|
2,928,995
|
|
|
74
|
%
|
|
2,901,283
|
|
|
74
|
%
|
|
2,307,632
|
|
|
70
|
%
|
|||
|
Consumer and other loans
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Home equity
|
363,112
|
|
|
9
|
%
|
|
366,465
|
|
|
9
|
%
|
|
387,863
|
|
|
12
|
%
|
|||
|
Other consumer
|
216,216
|
|
|
5
|
%
|
|
217,501
|
|
|
5
|
%
|
|
194,566
|
|
|
6
|
%
|
|||
|
Total
|
579,328
|
|
|
14
|
%
|
|
583,966
|
|
|
14
|
%
|
|
582,429
|
|
|
18
|
%
|
|||
|
Loans receivable
|
4,088,629
|
|
|
103
|
%
|
|
4,062,838
|
|
|
103
|
%
|
|
3,403,845
|
|
|
104
|
%
|
|||
|
Allowance for loan and lease losses
|
(130,729
|
)
|
|
(3
|
)%
|
|
(130,351
|
)
|
|
(3
|
)%
|
|
(130,835
|
)
|
|
(4
|
)%
|
|||
|
Loans receivable, net
|
$
|
3,957,900
|
|
|
100
|
%
|
|
$
|
3,932,487
|
|
|
100
|
%
|
|
$
|
3,273,010
|
|
|
100
|
%
|
|
|
At or for the Three Months ended
|
|
At or for the Year ended
|
|
At or for the Three Months ended
|
||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
||||
|
Other real estate owned
|
$
|
27,332
|
|
|
26,860
|
|
|
43,975
|
|
|
Accruing loans 90 days or more past due
|
|
|
|
|
|
||||
|
Residential real estate
|
146
|
|
|
429
|
|
|
—
|
|
|
|
Commercial
|
322
|
|
|
160
|
|
|
262
|
|
|
|
Consumer and other
|
101
|
|
|
15
|
|
|
301
|
|
|
|
Total
|
569
|
|
|
604
|
|
|
563
|
|
|
|
Non-accrual loans
|
|
|
|
|
|
||||
|
Residential real estate
|
8,439
|
|
|
10,702
|
|
|
13,023
|
|
|
|
Commercial
|
60,254
|
|
|
61,577
|
|
|
65,137
|
|
|
|
Consumer and other
|
10,212
|
|
|
9,677
|
|
|
12,696
|
|
|
|
Total
|
78,905
|
|
|
81,956
|
|
|
90,856
|
|
|
|
Total non-performing assets
1
|
$
|
106,806
|
|
|
109,420
|
|
|
135,394
|
|
|
Non-performing assets as a percentage of subsidiary assets
|
1.37
|
%
|
|
1.39
|
%
|
|
1.79
|
%
|
|
|
Allowance for loan and lease losses as a percentage of non-performing loans
|
164
|
%
|
|
158
|
%
|
|
143
|
%
|
|
|
Accruing loans 30-89 days past due
|
$
|
42,862
|
|
|
32,116
|
|
|
32,278
|
|
|
Troubled debt restructurings not included in non-performing assets
|
$
|
77,311
|
|
|
81,110
|
|
|
80,010
|
|
|
Interest income
2
|
$
|
965
|
|
|
4,122
|
|
|
1,142
|
|
|
1
|
As of
March 31, 2014
, non-performing assets have not been reduced by U.S. government guarantees of
$4.1 million
.
|
|
2
|
Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms.
|
|
|
Three Months ended
|
|
Year ended
|
|
Three Months ended
|
||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
||||
|
Balance at beginning of period
|
$
|
26,860
|
|
|
45,115
|
|
|
45,115
|
|
|
Acquisitions
|
—
|
|
|
1,203
|
|
|
—
|
|
|
|
Additions
|
4,105
|
|
|
15,266
|
|
|
6,683
|
|
|
|
Capital improvements
|
—
|
|
|
79
|
|
|
79
|
|
|
|
Write-downs
|
(53
|
)
|
|
(3,639
|
)
|
|
(227
|
)
|
|
|
Sales
|
(3,580
|
)
|
|
(31,164
|
)
|
|
(7,675
|
)
|
|
|
Balance at end of period
|
$
|
27,332
|
|
|
26,860
|
|
|
43,975
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|
March 31, 2013
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
ALLL
|
|
Percent of ALLL in
Category
|
|
Percent of
Loans in
Category
|
|
ALLL
|
|
Percent
of ALLL in
Category
|
|
Percent
of Loans in
Category
|
|
ALLL
|
|
Percent
of ALLL in
Category
|
|
Percent
of Loans in
Category
|
||||||||||||
|
Residential real estate
|
$
|
14,066
|
|
|
11
|
%
|
|
14
|
%
|
|
$
|
14,067
|
|
|
11
|
%
|
|
14
|
%
|
|
$
|
15,411
|
|
|
12
|
%
|
|
15
|
%
|
|
Commercial real estate
|
70,571
|
|
|
54
|
%
|
|
51
|
%
|
|
70,332
|
|
|
54
|
%
|
|
51
|
%
|
|
73,335
|
|
|
56
|
%
|
|
49
|
%
|
|||
|
Other commercial
|
28,484
|
|
|
22
|
%
|
|
21
|
%
|
|
28,630
|
|
|
22
|
%
|
|
21
|
%
|
|
22,481
|
|
|
17
|
%
|
|
19
|
%
|
|||
|
Home equity
|
9,426
|
|
|
7
|
%
|
|
9
|
%
|
|
9,299
|
|
|
7
|
%
|
|
9
|
%
|
|
10,833
|
|
|
8
|
%
|
|
11
|
%
|
|||
|
Other consumer
|
8,182
|
|
|
6
|
%
|
|
5
|
%
|
|
8,023
|
|
|
6
|
%
|
|
5
|
%
|
|
8,775
|
|
|
7
|
%
|
|
6
|
%
|
|||
|
Totals
|
$
|
130,729
|
|
|
100
|
%
|
|
100
|
%
|
|
$
|
130,351
|
|
|
100
|
%
|
|
100
|
%
|
|
$
|
130,835
|
|
|
100
|
%
|
|
100
|
%
|
|
|
Three Months ended
|
|
Year ended
|
|
Three Months ended
|
||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
||||
|
Balance at beginning of period
|
$
|
130,351
|
|
|
130,854
|
|
|
130,854
|
|
|
Provision for loan losses
|
1,122
|
|
|
6,887
|
|
|
2,100
|
|
|
|
Charge-offs
|
|
|
|
|
|
||||
|
Residential real estate
|
(36
|
)
|
|
(793
|
)
|
|
(177
|
)
|
|
|
Commercial loans
|
(1,344
|
)
|
|
(8,407
|
)
|
|
(1,923
|
)
|
|
|
Consumer and other loans
|
(206
|
)
|
|
(4,443
|
)
|
|
(1,514
|
)
|
|
|
Total charge-offs
|
(1,586
|
)
|
|
(13,643
|
)
|
|
(3,614
|
)
|
|
|
Recoveries
|
|
|
|
|
|
||||
|
Residential real estate
|
213
|
|
|
299
|
|
|
83
|
|
|
|
Commercial loans
|
464
|
|
|
4,803
|
|
|
1,027
|
|
|
|
Consumer and other loans
|
165
|
|
|
1,151
|
|
|
385
|
|
|
|
Total recoveries
|
842
|
|
|
6,253
|
|
|
1,495
|
|
|
|
Charge-offs, net of recoveries
|
(744
|
)
|
|
(7,390
|
)
|
|
(2,119
|
)
|
|
|
Balance at end of period
|
$
|
130,729
|
|
|
130,351
|
|
|
130,835
|
|
|
Allowance for loan and lease losses as a percentage of total loans
|
3.20
|
%
|
|
3.21
|
%
|
|
3.84
|
%
|
|
|
Net charge-offs as a percentage of total loans
|
0.02
|
%
|
|
0.18
|
%
|
|
0.06
|
%
|
|
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
||||
|
Specific valuation allowance
|
$
|
10,236
|
|
|
11,949
|
|
|
11,601
|
|
|
General valuation allowance
|
120,493
|
|
|
118,402
|
|
|
119,234
|
|
|
|
Total ALLL
|
$
|
130,729
|
|
|
130,351
|
|
|
130,835
|
|
|
|
Loans Receivable, by Loan Type
|
|
% Change
from
|
|
% Change
from
|
||||||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||
|
Custom and owner occupied construction
|
$
|
44,333
|
|
|
50,352
|
|
|
36,607
|
|
|
(12
|
)%
|
|
21
|
%
|
|
Pre-sold and spec construction
|
34,786
|
|
|
34,217
|
|
|
36,162
|
|
|
2
|
%
|
|
(4
|
)%
|
|
|
Total residential construction
|
79,119
|
|
|
84,569
|
|
|
72,769
|
|
|
(6
|
)%
|
|
9
|
%
|
|
|
Land development
|
82,275
|
|
|
73,132
|
|
|
78,524
|
|
|
13
|
%
|
|
5
|
%
|
|
|
Consumer land or lots
|
104,308
|
|
|
109,175
|
|
|
100,722
|
|
|
(4
|
)%
|
|
4
|
%
|
|
|
Unimproved land
|
49,871
|
|
|
50,422
|
|
|
49,904
|
|
|
(1
|
)%
|
|
—
|
%
|
|
|
Developed lots for operative builders
|
15,984
|
|
|
15,951
|
|
|
15,713
|
|
|
—
|
%
|
|
2
|
%
|
|
|
Commercial lots
|
15,609
|
|
|
12,585
|
|
|
17,717
|
|
|
24
|
%
|
|
(12
|
)%
|
|
|
Other construction
|
84,214
|
|
|
103,807
|
|
|
68,046
|
|
|
(19
|
)%
|
|
24
|
%
|
|
|
Total land, lot, and other construction
|
352,261
|
|
|
365,072
|
|
|
330,626
|
|
|
(4
|
)%
|
|
7
|
%
|
|
|
Owner occupied
|
812,727
|
|
|
811,479
|
|
|
705,232
|
|
|
—
|
%
|
|
15
|
%
|
|
|
Non-owner occupied
|
611,093
|
|
|
588,114
|
|
|
466,493
|
|
|
4
|
%
|
|
31
|
%
|
|
|
Total commercial real estate
|
1,423,820
|
|
|
1,399,593
|
|
|
1,171,725
|
|
|
2
|
%
|
|
22
|
%
|
|
|
Commercial and industrial
|
523,071
|
|
|
523,354
|
|
|
428,202
|
|
|
—
|
%
|
|
22
|
%
|
|
|
Agriculture
|
269,886
|
|
|
279,959
|
|
|
146,606
|
|
|
(4
|
)%
|
|
84
|
%
|
|
|
1st lien
|
726,471
|
|
|
733,406
|
|
|
684,968
|
|
|
(1
|
)%
|
|
6
|
%
|
|
|
Junior lien
|
71,012
|
|
|
73,348
|
|
|
79,549
|
|
|
(3
|
)%
|
|
(11
|
)%
|
|
|
Total 1-4 family
|
797,483
|
|
|
806,754
|
|
|
764,517
|
|
|
(1
|
)%
|
|
4
|
%
|
|
|
Multifamily residential
|
143,438
|
|
|
123,154
|
|
|
94,246
|
|
|
16
|
%
|
|
52
|
%
|
|
|
Home equity lines of credit
|
298,073
|
|
|
298,119
|
|
|
306,606
|
|
|
—
|
%
|
|
(3
|
)%
|
|
|
Other consumer
|
131,030
|
|
|
130,758
|
|
|
109,047
|
|
|
—
|
%
|
|
20
|
%
|
|
|
Total consumer
|
429,103
|
|
|
428,877
|
|
|
415,653
|
|
|
—
|
%
|
|
3
|
%
|
|
|
Other
|
106,581
|
|
|
98,244
|
|
|
67,536
|
|
|
8
|
%
|
|
58
|
%
|
|
|
Total loans receivable, including loans held for sale
|
4,124,762
|
|
|
4,109,576
|
|
|
3,491,880
|
|
|
—
|
%
|
|
18
|
%
|
|
|
Less loans held for sale
1
|
(36,133
|
)
|
|
(46,738
|
)
|
|
(88,035
|
)
|
|
(23
|
)%
|
|
(59
|
)%
|
|
|
Total loans receivable
|
$
|
4,088,629
|
|
|
4,062,838
|
|
|
3,403,845
|
|
|
1
|
%
|
|
20
|
%
|
|
__________
|
|
1
Loans held for sale are primarily 1st lien 1-4 family loans.
|
|
|
Non-performing Assets, by Loan Type
|
|
Non-
Accruing
Loans
|
|
Accruing
Loans 90 Days
or More Past Due
|
|
Other
Real Estate
Owned
|
|||||||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
March 31,
2014 |
|
March 31,
2014 |
|
March 31,
2014 |
|||||||
|
Custom and owner occupied construction
|
$
|
1,227
|
|
|
1,248
|
|
|
1,322
|
|
|
1,227
|
|
|
—
|
|
|
—
|
|
|
Pre-sold and spec construction
|
663
|
|
|
828
|
|
|
1,101
|
|
|
238
|
|
|
—
|
|
|
425
|
|
|
|
Total residential construction
|
1,890
|
|
|
2,076
|
|
|
2,423
|
|
|
1,465
|
|
|
—
|
|
|
425
|
|
|
|
Land development
|
24,555
|
|
|
25,062
|
|
|
28,872
|
|
|
15,503
|
|
|
—
|
|
|
9,052
|
|
|
|
Consumer land or lots
|
3,169
|
|
|
2,588
|
|
|
5,800
|
|
|
2,333
|
|
|
—
|
|
|
836
|
|
|
|
Unimproved land
|
12,965
|
|
|
13,630
|
|
|
17,407
|
|
|
11,781
|
|
|
—
|
|
|
1,184
|
|
|
|
Developed lots for operative builders
|
2,157
|
|
|
2,215
|
|
|
2,177
|
|
|
1,485
|
|
|
—
|
|
|
672
|
|
|
|
Commercial lots
|
2,842
|
|
|
2,899
|
|
|
2,828
|
|
|
291
|
|
|
—
|
|
|
2,551
|
|
|
|
Other construction
|
5,168
|
|
|
5,167
|
|
|
5,181
|
|
|
179
|
|
|
—
|
|
|
4,989
|
|
|
|
Total land, lot and other construction
|
50,856
|
|
|
51,561
|
|
|
62,265
|
|
|
31,572
|
|
|
—
|
|
|
19,284
|
|
|
|
Owner occupied
|
14,625
|
|
|
14,270
|
|
|
14,097
|
|
|
12,746
|
|
|
—
|
|
|
1,879
|
|
|
|
Non-owner occupied
|
3,563
|
|
|
4,301
|
|
|
4,972
|
|
|
2,383
|
|
|
90
|
|
|
1,090
|
|
|
|
Total commercial real estate
|
18,188
|
|
|
18,571
|
|
|
19,069
|
|
|
15,129
|
|
|
90
|
|
|
2,969
|
|
|
|
Commercial and industrial
|
5,030
|
|
|
6,400
|
|
|
5,727
|
|
|
4,965
|
|
|
35
|
|
|
30
|
|
|
|
Agriculture
|
3,484
|
|
|
3,529
|
|
|
6,213
|
|
|
2,985
|
|
|
197
|
|
|
302
|
|
|
|
1st lien
|
17,457
|
|
|
17,630
|
|
|
23,341
|
|
|
13,002
|
|
|
146
|
|
|
4,309
|
|
|
|
Junior lien
|
4,947
|
|
|
4,767
|
|
|
6,366
|
|
|
4,908
|
|
|
39
|
|
|
—
|
|
|
|
Total 1-4 family
|
22,404
|
|
|
22,397
|
|
|
29,707
|
|
|
17,910
|
|
|
185
|
|
|
4,309
|
|
|
|
Multifamily residential
|
156
|
|
|
—
|
|
|
253
|
|
|
156
|
|
|
—
|
|
|
—
|
|
|
|
Home equity lines of credit
|
4,434
|
|
|
4,544
|
|
|
8,402
|
|
|
4,405
|
|
|
29
|
|
|
—
|
|
|
|
Other consumer
|
364
|
|
|
342
|
|
|
520
|
|
|
318
|
|
|
33
|
|
|
13
|
|
|
|
Total consumer
|
4,798
|
|
|
4,886
|
|
|
8,922
|
|
|
4,723
|
|
|
62
|
|
|
13
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
815
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
$
|
106,806
|
|
|
109,420
|
|
|
135,394
|
|
|
78,905
|
|
|
569
|
|
|
27,332
|
|
|
|
Accruing 30-89 Days Delinquent Loans, by Loan Type
|
|
% Change
from |
|
% Change
from |
||||||||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
December 31,
2013 |
|
March 31,
2013 |
||||||||
|
Custom and owner occupied construction
|
$
|
277
|
|
|
$
|
202
|
|
|
$
|
—
|
|
|
37
|
%
|
|
n/m
|
|
|
Pre-sold and spec construction
|
101
|
|
|
—
|
|
|
394
|
|
|
n/m
|
|
|
(74
|
)%
|
|||
|
Total residential construction
|
378
|
|
|
202
|
|
|
394
|
|
|
87
|
%
|
|
(4
|
)%
|
|||
|
Land development
|
—
|
|
|
—
|
|
|
1,437
|
|
|
n/m
|
|
|
(100
|
)%
|
|||
|
Consumer land or lots
|
504
|
|
|
1,716
|
|
|
1,665
|
|
|
(71
|
)%
|
|
(70
|
)%
|
|||
|
Unimproved land
|
420
|
|
|
615
|
|
|
915
|
|
|
(32
|
)%
|
|
(54
|
)%
|
|||
|
Developed lots for operative builders
|
1,163
|
|
|
8
|
|
|
303
|
|
|
14,438
|
%
|
|
284
|
%
|
|||
|
Total land, lot and other construction
|
2,087
|
|
|
2,339
|
|
|
4,320
|
|
|
(11
|
)%
|
|
(52
|
)%
|
|||
|
Owner occupied
|
9,099
|
|
|
5,321
|
|
|
5,524
|
|
|
71
|
%
|
|
65
|
%
|
|||
|
Non-owner occupied
|
2,901
|
|
|
2,338
|
|
|
3,825
|
|
|
24
|
%
|
|
(24
|
)%
|
|||
|
Total commercial real estate
|
12,000
|
|
|
7,659
|
|
|
9,349
|
|
|
57
|
%
|
|
28
|
%
|
|||
|
Commercial and industrial
|
6,192
|
|
|
3,542
|
|
|
3,873
|
|
|
75
|
%
|
|
60
|
%
|
|||
|
Agriculture
|
2,710
|
|
|
1,366
|
|
|
2,785
|
|
|
98
|
%
|
|
(3
|
)%
|
|||
|
1st lien
|
15,018
|
|
|
12,386
|
|
|
8,254
|
|
|
21
|
%
|
|
82
|
%
|
|||
|
Junior lien
|
503
|
|
|
482
|
|
|
625
|
|
|
4
|
%
|
|
(20
|
)%
|
|||
|
Total 1-4 family
|
15,521
|
|
|
12,868
|
|
|
8,879
|
|
|
21
|
%
|
|
75
|
%
|
|||
|
Multifamily residential
|
1,535
|
|
|
1,075
|
|
|
12
|
|
|
43
|
%
|
|
12,692
|
%
|
|||
|
Home equity lines of credit
|
1,506
|
|
|
1,999
|
|
|
1,238
|
|
|
(25
|
)%
|
|
22
|
%
|
|||
|
Other consumer
|
933
|
|
|
1,066
|
|
|
1,428
|
|
|
(12
|
)%
|
|
(35
|
)%
|
|||
|
Total consumer
|
2,439
|
|
|
3,065
|
|
|
2,666
|
|
|
(20
|
)%
|
|
(9
|
)%
|
|||
|
Total
|
$
|
42,862
|
|
|
$
|
32,116
|
|
|
$
|
32,278
|
|
|
33
|
%
|
|
33
|
%
|
|
__________
|
|
n/m - not measurable
|
|
|
Net Charge-Offs (Recoveries), Year-to-Date
Period Ending, By Loan Type
|
|
Charge-Offs
|
|
Recoveries
|
||||||||||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
March 31,
2014 |
|
March 31,
2014 |
||||||
|
Custom and owner occupied construction
|
$
|
—
|
|
|
(51
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
Pre-sold and spec construction
|
(16
|
)
|
|
(10
|
)
|
|
(7
|
)
|
|
—
|
|
|
16
|
|
|
|
Total residential construction
|
(16
|
)
|
|
(61
|
)
|
|
(8
|
)
|
|
—
|
|
|
16
|
|
|
|
Land development
|
93
|
|
|
(383
|
)
|
|
68
|
|
|
128
|
|
|
35
|
|
|
|
Consumer land or lots
|
(69
|
)
|
|
843
|
|
|
(38
|
)
|
|
11
|
|
|
80
|
|
|
|
Unimproved land
|
(5
|
)
|
|
715
|
|
|
239
|
|
|
10
|
|
|
15
|
|
|
|
Developed lots for operative builders
|
(17
|
)
|
|
(81
|
)
|
|
(22
|
)
|
|
—
|
|
|
17
|
|
|
|
Commercial lots
|
(2
|
)
|
|
248
|
|
|
242
|
|
|
—
|
|
|
2
|
|
|
|
Other construction
|
—
|
|
|
(473
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
|
Total land, lot and other construction
|
—
|
|
|
869
|
|
|
488
|
|
|
149
|
|
|
149
|
|
|
|
Owner occupied
|
(18
|
)
|
|
350
|
|
|
(305
|
)
|
|
—
|
|
|
18
|
|
|
|
Non-owner occupied
|
(185
|
)
|
|
397
|
|
|
12
|
|
|
45
|
|
|
230
|
|
|
|
Total commercial real estate
|
(203
|
)
|
|
747
|
|
|
(293
|
)
|
|
45
|
|
|
248
|
|
|
|
Commercial and industrial
|
1,038
|
|
|
3,096
|
|
|
575
|
|
|
1,111
|
|
|
73
|
|
|
|
Agriculture
|
—
|
|
|
53
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
|
1st lien
|
(199
|
)
|
|
681
|
|
|
181
|
|
|
57
|
|
|
256
|
|
|
|
Junior lien
|
38
|
|
|
106
|
|
|
71
|
|
|
54
|
|
|
16
|
|
|
|
Total 1-4 family
|
(161
|
)
|
|
787
|
|
|
252
|
|
|
111
|
|
|
272
|
|
|
|
Multifamily residential
|
1
|
|
|
(39
|
)
|
|
(5
|
)
|
|
7
|
|
|
6
|
|
|
|
Home equity lines of credit
|
51
|
|
|
1,606
|
|
|
1,154
|
|
|
81
|
|
|
30
|
|
|
|
Other consumer
|
34
|
|
|
324
|
|
|
(47
|
)
|
|
81
|
|
|
47
|
|
|
|
Total consumer
|
85
|
|
|
1,930
|
|
|
1,107
|
|
|
162
|
|
|
77
|
|
|
|
Other
|
—
|
|
|
8
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
|
Total
|
$
|
744
|
|
|
7,390
|
|
|
2,119
|
|
|
1,586
|
|
|
842
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|
March 31, 2013
|
|||||||||||||||
|
(Dollars in thousands)
|
Carrying Amount
|
|
Percent
|
|
Carrying Amount
|
|
Percent
|
|
Carrying Amount
|
|
Percent
|
|||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
U.S. government and federal agency
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
200
|
|
|
—
|
%
|
|
U.S. government sponsored enterprises
|
9,942
|
|
|
—
|
%
|
|
10,628
|
|
|
—
|
%
|
|
15,201
|
|
|
—
|
%
|
|||
|
State and local governments
|
921,450
|
|
|
29
|
%
|
|
1,385,078
|
|
|
43
|
%
|
|
1,283,312
|
|
|
35
|
%
|
|||
|
Corporate bonds
|
435,685
|
|
|
14
|
%
|
|
442,501
|
|
|
14
|
%
|
|
434,139
|
|
|
12
|
%
|
|||
|
Collateralized debt obligations
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
1,829
|
|
|
—
|
%
|
|||
|
Residential mortgage-backed securities
|
1,302,103
|
|
|
42
|
%
|
|
1,384,622
|
|
|
43
|
%
|
|
1,923,356
|
|
|
53
|
%
|
|||
|
Total available-for-sale
|
2,669,180
|
|
|
85
|
%
|
|
3,222,829
|
|
|
100
|
%
|
|
3,658,037
|
|
|
100
|
%
|
|||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
State and local governments
|
481,476
|
|
|
15
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Total held-to-maturity
|
481,476
|
|
|
15
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Total investment securities
|
$
|
3,150,656
|
|
|
100
|
%
|
|
$
|
3,222,829
|
|
|
100
|
%
|
|
$
|
3,658,037
|
|
|
100
|
%
|
|
|
One Year or Less
|
|
After One through Five Years
|
|
After Five through Ten Years
|
|
After Ten Years
|
|
Residential Mortgage-Backed Securities
|
|
Total
|
||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
||||||||||||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
U.S. government sponsored enterprises
|
$
|
1
|
|
|
1.15
|
%
|
|
$
|
9,906
|
|
|
2.38
|
%
|
|
$
|
35
|
|
|
1.80
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
9,942
|
|
|
2.38
|
%
|
|
State and local governments
|
8,484
|
|
|
2.13
|
%
|
|
173,603
|
|
|
2.11
|
%
|
|
61,898
|
|
|
3.09
|
%
|
|
677,465
|
|
|
4.33
|
%
|
|
—
|
|
|
—
|
%
|
|
921,450
|
|
|
3.81
|
%
|
||||||
|
Corporate bonds
|
102,623
|
|
|
2.20
|
%
|
|
333,062
|
|
|
2.10
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
435,685
|
|
|
2.12
|
%
|
||||||
|
Residential mortgage-backed securities
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
1,302,103
|
|
|
2.49
|
%
|
|
1,302,103
|
|
|
2.49
|
%
|
||||||
|
Total available-for-sale
|
111,108
|
|
|
2.20
|
%
|
|
516,571
|
|
|
2.11
|
%
|
|
61,933
|
|
|
3.09
|
%
|
|
677,465
|
|
|
4.33
|
%
|
|
1,302,103
|
|
|
2.49
|
%
|
|
2,669,180
|
|
|
2.88
|
%
|
||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
State and local governments
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
481,476
|
|
|
4.47
|
%
|
|
—
|
|
|
—
|
%
|
|
481,476
|
|
|
4.47
|
%
|
||||||
|
Total held-to-maturity
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
481,476
|
|
|
4.47
|
%
|
|
—
|
|
|
—
|
%
|
|
481,476
|
|
|
4.47
|
%
|
||||||
|
Total investment securities
|
$
|
111,108
|
|
|
2.20
|
%
|
|
$
|
516,571
|
|
|
2.11
|
%
|
|
$
|
61,933
|
|
|
3.09
|
%
|
|
$
|
1,158,941
|
|
|
4.39
|
%
|
|
$
|
1,302,103
|
|
|
2.49
|
%
|
|
$
|
3,150,656
|
|
|
3.13
|
%
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||||||||||||||||
|
(Dollars in thousands)
|
Fair Value
|
|
Unrealized
Loss
|
|
Unrealized
Loss as a
Percent of
Fair Value
|
|
Fair Value
|
|
Unrealized
Loss |
|
Unrealized
Loss as a Percent of Fair Value |
||||||||||
|
Temporarily impaired securities purchased prior to 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.S. government sponsored enterprises
|
$
|
25
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
27
|
|
|
$
|
—
|
|
|
—
|
%
|
|
State and local governments
|
326,983
|
|
|
(14,415
|
)
|
|
(4
|
)%
|
|
321,063
|
|
|
(20,921
|
)
|
|
(7
|
)%
|
||||
|
Corporate bonds
|
82,853
|
|
|
(713
|
)
|
|
(1
|
)%
|
|
82,575
|
|
|
(1,397
|
)
|
|
(2
|
)%
|
||||
|
Residential mortgage-backed securities
|
380,361
|
|
|
(6,727
|
)
|
|
(2
|
)%
|
|
397,034
|
|
|
(9,734
|
)
|
|
(2
|
)%
|
||||
|
Total
|
$
|
790,222
|
|
|
$
|
(21,855
|
)
|
|
(3
|
)%
|
|
$
|
800,699
|
|
|
$
|
(32,052
|
)
|
|
(4
|
)%
|
|
Temporarily impaired securities purchased during 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
State and local governments
|
$
|
1,244
|
|
|
$
|
(15
|
)
|
|
(1
|
)%
|
|
|
|
|
|
|
|||||
|
Residential mortgage-backed securities
|
25,770
|
|
|
(211
|
)
|
|
(1
|
)%
|
|
|
|
|
|
|
|||||||
|
Total
|
$
|
27,014
|
|
|
$
|
(226
|
)
|
|
(1
|
)%
|
|
|
|
|
|
|
|||||
|
Temporarily impaired securities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.S. government sponsored enterprises
|
$
|
25
|
|
|
$
|
—
|
|
|
—
|
%
|
|
|
|
|
|
|
|||||
|
State and local governments
|
328,227
|
|
|
(14,430
|
)
|
|
(4
|
)%
|
|
|
|
|
|
|
|||||||
|
Corporate bonds
|
82,853
|
|
|
(713
|
)
|
|
(1
|
)%
|
|
|
|
|
|
|
|||||||
|
Residential mortgage-backed securities
|
406,131
|
|
|
(6,938
|
)
|
|
(2
|
)%
|
|
|
|
|
|
|
|||||||
|
Total
|
$
|
817,236
|
|
|
$
|
(22,081
|
)
|
|
(3
|
)%
|
|
|
|
|
|
|
|||||
|
(Dollars in thousands)
|
Number of
Debt
Securities
|
|
Unrealized
Loss
|
|||
|
5.1% to 10.0%
|
67
|
|
|
$
|
(9,184
|
)
|
|
0.1% to 5.0%
|
279
|
|
|
(12,897
|
)
|
|
|
Total
|
346
|
|
|
$
|
(22,081
|
)
|
|
(Dollars in thousands)
|
Number of
Debt
Securities
|
|
Unrealized
Loss for
12 Months
Or More
|
|
Most
Notable
Loss
|
|||||
|
State and local governments
|
104
|
|
|
$
|
(8,590
|
)
|
|
$
|
(994
|
)
|
|
Corporate bonds
|
8
|
|
|
(177
|
)
|
|
(60
|
)
|
||
|
Residential mortgage-backed securities
|
10
|
|
|
(2,829
|
)
|
|
(855
|
)
|
||
|
Total
|
122
|
|
|
$
|
(11,596
|
)
|
|
|
||
|
|
At or for the Three Months ended
|
|
At or for the Year ended
|
|||
|
(Dollars in thousands)
|
March 31,
2014 |
|
December 31,
2013 |
|||
|
Repurchase agreements
|
|
|
|
|||
|
Amount outstanding at end of period
|
$
|
327,322
|
|
|
313,394
|
|
|
Weighted interest rate on outstanding amount
|
0.27
|
%
|
|
0.28
|
%
|
|
|
Maximum outstanding at any month-end
|
$
|
327,322
|
|
|
326,184
|
|
|
Average balance
|
$
|
305,186
|
|
|
295,004
|
|
|
Weighted average interest rate
|
0.28
|
%
|
|
0.29
|
%
|
|
|
FHLB advances
|
|
|
|
|||
|
Amount outstanding at end of period
|
$
|
406,084
|
|
|
559,084
|
|
|
Weighted interest rate on outstanding amount
|
0.26
|
%
|
|
0.24
|
%
|
|
|
Maximum outstanding at any month-end
|
$
|
898,802
|
|
|
939,109
|
|
|
Average balance
|
$
|
544,906
|
|
|
693,225
|
|
|
Weighted average interest rate
|
0.24
|
%
|
|
0.25
|
%
|
|
|
1.
|
Assessing on an ongoing basis, the current and expected future needs for funds, and ensuring that sufficient funds or access to funds exist to meet those needs at the appropriate time.
|
|
2.
|
Providing for an adequate cushion of liquidity to meet unanticipated cash flow needs that may arise from potential adverse circumstances ranging from high probability/low severity events to low probability/high severity.
|
|
3.
|
Balancing the benefits between providing for adequate liquidity to mitigate potential adverse events and the cost of that liquidity.
|
|
(Dollars in thousands)
|
March 31,
2014 |
||
|
FHLB advances
|
|
||
|
Borrowing capacity
|
$
|
1,482,093
|
|
|
Amount utilized
|
(686,744
|
)
|
|
|
Amount available
|
$
|
795,349
|
|
|
Federal Reserve Bank discount window
|
|
||
|
Borrowing capacity
|
$
|
777,196
|
|
|
Amount utilized
|
—
|
|
|
|
Amount available
|
$
|
777,196
|
|
|
Unsecured lines of credit available
|
$
|
255,000
|
|
|
Unencumbered investment securities
|
|
||
|
U.S. government sponsored enterprises
|
$
|
834
|
|
|
State and local governments
|
897,724
|
|
|
|
Corporate bonds
|
283,864
|
|
|
|
Residential mortgage-backed securities
|
333,930
|
|
|
|
Total unencumbered securities
|
$
|
1,516,352
|
|
|
(Dollars in thousands)
|
Tier 1 Capital
|
|
Total
Capital
|
|
Tier 1 Leverage
Capital
|
|||||
|
Total stockholders’ equity
|
$
|
984,960
|
|
|
984,960
|
|
|
984,960
|
|
|
|
Less:
|
|
|
|
|
|
|||||
|
Goodwill and intangibles
|
(138,508
|
)
|
|
(138,508
|
)
|
|
(138,508
|
)
|
||
|
Net unrealized gains on available-for-sale securities and change in fair value of derivatives used for cash flow hedges
|
(15,288
|
)
|
|
(15,288
|
)
|
|
(15,288
|
)
|
||
|
Plus:
|
|
|
|
|
|
|||||
|
Allowance for loan and lease losses
|
—
|
|
|
67,156
|
|
|
—
|
|
||
|
Subordinated debentures
|
124,500
|
|
|
124,500
|
|
|
124,500
|
|
||
|
Total regulatory capital
|
$
|
955,664
|
|
|
1,022,820
|
|
|
955,664
|
|
|
|
Risk-weighted assets
|
$
|
5,308,875
|
|
|
5,308,875
|
|
|
|
||
|
Total adjusted average assets
|
|
|
|
|
$
|
7,679,374
|
|
|||
|
Capital ratio
|
18.00
|
%
|
|
19.27
|
%
|
|
12.44
|
%
|
||
|
Regulatory “well capitalized” requirement
|
6.00
|
%
|
|
10.00
|
%
|
|
|
|||
|
Excess over “well capitalized” requirement
|
12.00
|
%
|
|
9.27
|
%
|
|
|
|||
|
(Dollars in thousands)
|
New
Markets
Tax Credits
|
|
Low-Income
Housing
Tax Credits
|
|
Investment
Securities
Tax Credits
|
|
Total
|
|||||
|
2015
|
$
|
2,850
|
|
|
1,270
|
|
|
910
|
|
|
5,030
|
|
|
2016
|
2,850
|
|
|
1,175
|
|
|
885
|
|
|
4,910
|
|
|
|
2017
|
1,014
|
|
|
1,175
|
|
|
861
|
|
|
3,050
|
|
|
|
2018
|
450
|
|
|
1,060
|
|
|
784
|
|
|
2,294
|
|
|
|
2019
|
—
|
|
|
1,060
|
|
|
707
|
|
|
1,767
|
|
|
|
Thereafter
|
—
|
|
|
2,021
|
|
|
3,759
|
|
|
5,780
|
|
|
|
|
$
|
7,164
|
|
|
7,761
|
|
|
7,906
|
|
|
22,831
|
|
|
|
Three Months ended
|
|
Three Months ended
|
||||||||||||||||||
|
|
March 31, 2014
|
|
March 31, 2014
|
||||||||||||||||||
|
(Dollars in thousands)
|
Average
Balance
|
|
Interest &
Dividends
|
|
Average
Yield/
Rate
|
|
Average
Balance
|
|
Interest &
Dividends
|
|
Average
Yield/
Rate
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate loans
|
$
|
609,534
|
|
|
$
|
7,087
|
|
|
4.65
|
%
|
|
$
|
617,852
|
|
|
$
|
7,260
|
|
|
4.70
|
%
|
|
Commercial loans
|
2,882,054
|
|
|
35,042
|
|
|
4.93
|
%
|
|
2,271,070
|
|
|
28,632
|
|
|
5.11
|
%
|
||||
|
Consumer and other loans
|
576,625
|
|
|
7,643
|
|
|
5.38
|
%
|
|
587,433
|
|
|
7,864
|
|
|
5.43
|
%
|
||||
|
Total loans
1
|
4,068,213
|
|
|
49,772
|
|
|
4.96
|
%
|
|
3,476,355
|
|
|
43,756
|
|
|
5.10
|
%
|
||||
|
Tax-exempt investment securities
2
|
1,191,679
|
|
|
16,768
|
|
|
5.63
|
%
|
|
959,728
|
|
|
14,150
|
|
|
5.90
|
%
|
||||
|
Taxable investment securities
3
|
2,101,464
|
|
|
13,064
|
|
|
2.49
|
%
|
|
2,686,727
|
|
|
4,772
|
|
|
0.71
|
%
|
||||
|
Total earning assets
|
7,361,356
|
|
|
79,604
|
|
|
4.39
|
%
|
|
7,122,810
|
|
|
62,678
|
|
|
3.57
|
%
|
||||
|
Goodwill and intangibles
|
138,901
|
|
|
|
|
|
|
112,037
|
|
|
|
|
|
||||||||
|
Non-earning assets
|
317,625
|
|
|
|
|
|
|
349,000
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
7,817,882
|
|
|
|
|
|
|
$
|
7,583,847
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-interest bearing deposits
|
$
|
1,329,736
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
1,141,181
|
|
|
$
|
—
|
|
|
—
|
%
|
|
NOW accounts
|
1,097,430
|
|
|
334
|
|
|
0.12
|
%
|
|
965,799
|
|
|
273
|
|
|
0.11
|
%
|
||||
|
Savings accounts
|
628,947
|
|
|
80
|
|
|
0.05
|
%
|
|
495,975
|
|
|
73
|
|
|
0.06
|
%
|
||||
|
Money market deposit accounts
|
1,187,525
|
|
|
600
|
|
|
0.20
|
%
|
|
997,088
|
|
|
514
|
|
|
0.21
|
%
|
||||
|
Certificate accounts
|
1,132,828
|
|
|
1,984
|
|
|
0.71
|
%
|
|
1,082,132
|
|
|
2,426
|
|
|
0.91
|
%
|
||||
|
Wholesale deposits
4
|
148,417
|
|
|
91
|
|
|
0.25
|
%
|
|
579,188
|
|
|
426
|
|
|
0.30
|
%
|
||||
|
FHLB advances
|
825,823
|
|
|
2,514
|
|
|
1.22
|
%
|
|
921,652
|
|
|
2,651
|
|
|
1.17
|
%
|
||||
|
Repurchase agreements, federal funds purchased and other borrowed funds
|
439,700
|
|
|
1,037
|
|
|
0.96
|
%
|
|
427,693
|
|
|
1,095
|
|
|
1.04
|
%
|
||||
|
Total interest bearing liabilities
|
6,790,406
|
|
|
6,640
|
|
|
0.40
|
%
|
|
6,610,708
|
|
|
7,458
|
|
|
0.46
|
%
|
||||
|
Other liabilities
|
45,787
|
|
|
|
|
|
|
57,767
|
|
|
|
|
|
||||||||
|
Total liabilities
|
6,836,193
|
|
|
|
|
|
|
6,668,475
|
|
|
|
|
|
||||||||
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common stock
|
744
|
|
|
|
|
|
|
720
|
|
|
|
|
|
||||||||
|
Paid-in capital
|
691,626
|
|
|
|
|
|
|
641,997
|
|
|
|
|
|
||||||||
|
Retained earnings
|
274,865
|
|
|
|
|
|
|
220,438
|
|
|
|
|
|
||||||||
|
Accumulated other comprehensive income
|
14,454
|
|
|
|
|
|
|
52,217
|
|
|
|
|
|
||||||||
|
Total stockholders’ equity
|
981,689
|
|
|
|
|
|
|
915,372
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
7,817,882
|
|
|
|
|
|
|
$
|
7,583,847
|
|
|
|
|
|
||||||
|
Net interest income (tax-equivalent)
|
|
|
$
|
72,964
|
|
|
|
|
|
|
$
|
55,220
|
|
|
|
||||||
|
Net interest spread (tax-equivalent)
|
|
|
|
|
3.99
|
%
|
|
|
|
|
|
3.11
|
%
|
||||||||
|
Net interest margin (tax-equivalent)
|
|
|
|
|
4.02
|
%
|
|
|
|
|
|
3.14
|
%
|
||||||||
|
1
|
Total loans are gross of the allowance for loan and lease losses, net of unearned income and include loans held for sale. Non-accrual loans were included in the average volume for the entire period.
|
|
2
|
Includes tax effect of
$5.1 million
and
$4.3 million
on tax-exempt investment security income for the
three
months ended
March 31, 2014
and
2013
, respectively.
|
|
3
|
Includes tax effect of
$372 thousand
and
$381 thousand
on investment security tax credits for the
three
months ended
March 31, 2014
and
2013
, respectively.
|
|
4
|
Wholesale deposits include brokered deposits classified as NOW, money market deposit and certificate accounts.
|
|
|
Three Months ended March 31,
|
||||||||
|
|
2014 vs. 2013
|
||||||||
|
|
Increase (Decrease) Due to:
|
||||||||
|
(Dollars in thousands)
|
Volume
|
|
Rate
|
|
Net
|
||||
|
Interest income
|
|
|
|
|
|
||||
|
Residential real estate loans
|
$
|
(98
|
)
|
|
(75
|
)
|
|
(173
|
)
|
|
Commercial loans
|
7,703
|
|
|
(1,293
|
)
|
|
6,410
|
|
|
|
Consumer and other loans
|
(144
|
)
|
|
(77
|
)
|
|
(221
|
)
|
|
|
Investment securities (tax-equivalent)
|
(1,833
|
)
|
|
12,743
|
|
|
10,910
|
|
|
|
Total interest income
|
5,628
|
|
|
11,298
|
|
|
16,926
|
|
|
|
Interest expense
|
|
|
|
|
|
||||
|
NOW accounts
|
37
|
|
|
24
|
|
|
61
|
|
|
|
Savings accounts
|
20
|
|
|
(13
|
)
|
|
7
|
|
|
|
Money market deposit accounts
|
98
|
|
|
(12
|
)
|
|
86
|
|
|
|
Certificate accounts
|
113
|
|
|
(555
|
)
|
|
(442
|
)
|
|
|
Wholesale deposits
|
(317
|
)
|
|
(18
|
)
|
|
(335
|
)
|
|
|
FHLB advances
|
(272
|
)
|
|
135
|
|
|
(137
|
)
|
|
|
Repurchase agreements, federal funds purchased and other borrowed funds
|
31
|
|
|
(89
|
)
|
|
(58
|
)
|
|
|
Total interest expense
|
(290
|
)
|
|
(528
|
)
|
|
(818
|
)
|
|
|
Net interest income (tax-equivalent)
|
$
|
5,918
|
|
|
11,826
|
|
|
17,744
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosure about Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
(a)
|
Not Applicable
|
|
(b)
|
Not Applicable
|
|
(c)
|
Not Applicable
|
|
Item 3.
|
Defaults upon Senior Securities
|
|
(a)
|
Not Applicable
|
|
(b)
|
Not Applicable
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
(a)
|
Not Applicable
|
|
(b)
|
Not Applicable
|
|
Exhibit 31.1 -
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes - Oxley Act of 2002
|
|
Exhibit 31.2 -
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes - Oxley Act of 2002
|
|
Exhibit 32 -
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes - Oxley Act of 2002
|
|
Exhibit 101 -
|
The following financial information from Glacier Bancorp, Inc's Quarterly Report on Form 10-Q for the quarter ended
March 31, 2014
is formatted in XBRL: (i) the Unaudited Condensed Consolidated Statements of Financial Condition, (ii) the Unaudited Condensed Consolidated Statements of Operations, (iii) the Unaudited Condensed Consolidated Statements of Stockholders’ Equity and Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Unaudited Condensed Consolidated Financial Statements.
|
|
|
GLACIER BANCORP, INC.
|
|
|
|
/s/ Michael J. Blodnick
|
|
|
|
Michael J. Blodnick
|
|
|
|
President and CEO
|
|
|
|
/s/ Ron J. Copher
|
|
|
|
Ron J. Copher
|
|
|
|
Executive Vice President and CFO
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|