UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________

FORM 10-Q

(Mark One)



[X]	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended ~~September 30, 2014~~March 31, 2015

	or

[ ]	Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the transition period from _________ to __________.

Commission File Number 0-10967

_______________

FIRST MIDWEST BANCORP, INC.

(Exact name of registrant as specified in its charter)



Delaware		36-3161078
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification No.)

One Pierce Place, Suite 1500

Itasca, Illinois 60143-9768

(Address of principal executive offices) (zip code)

______________________

Registrant’s telephone number, including area code: (630) 875-7450

______________________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ].

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ].

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of ~~“large~~"large accelerated filer,~~” “accelerated~~" "accelerated filer,”" and ~~“smaller~~"smaller reporting ~~company”~~company" in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer [X]		Accelerated filer [ ]
Non-accelerated filer [ ]		Smaller reporting company [ ]
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X].

As of ~~November 3, 2014,~~April 30, 2015, there were ~~75,295,023~~77,966,225 shares of common stock, $.01 par value, outstanding.

FIRST MIDWEST BANCORP, INC.

FORM 10-Q

TABLE OF CONTENTS



		Page
Part I.	FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)
	Consolidated Statements of Financial Condition	3
	Condensed Consolidated Statements of Income	4
	Consolidated Statements of Comprehensive Income	5
	Consolidated Statements of Changes in Stockholders’ Equity	6
	Condensed Consolidated Statements of Cash Flows	7
	Notes to the Condensed Consolidated Financial Statements	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and ~~Result~~Results of Operations	4436
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	7563
Item 4.	Controls and Procedures	7664
Part II.	OTHER INFORMATION
Item 1.	Legal Proceedings	7664
Item 1A.	Risk Factors	7664
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7765
Item 6.	Exhibits	7866

PART I. FINANCIAL INFORMATION (Unaudited)

ITEM 1. FINANCIAL STATEMENTS

FIRST MIDWEST BANCORP, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Amounts in thousands, except per share data)


					September 30, 2014			December 31, 2013							March 31, 2015			December 31, 2014
Assets					(Unaudited)										(Unaudited)
Cash and due from banks	Cash and due from banks				$	125,977		$	110,417		Cash and due from banks				$	126,450		$	117,315
Interest-bearing deposits in other banks	Interest-bearing deposits in other banks				550,606			476,824			Interest-bearing deposits in other banks				492,607			488,947
Trading securities, at fair value	Trading securities, at fair value				17,928			17,317			Trading securities, at fair value				18,374			17,460
Securities available-for-sale, at fair value	Securities available-for-sale, at fair value				997,420			1,112,725			Securities available-for-sale, at fair value				1,151,603			1,187,009
Securities held-to-maturity, at amortized cost	Securities held-to-maturity, at amortized cost				26,776			44,322			Securities held-to-maturity, at amortized cost				25,861			26,555
Federal Home Loan Bank (“FHLB”) and Federal Reserve Bank stock, at cost					35,588			35,161
Federal Home Loan Bank ("FHLB") and Federal Reserve Bank ("FRB") stock, at cost											Federal Home Loan Bank ("FHLB") and Federal Reserve Bank ("FRB") stock, at cost				38,748			37,558
Loans, excluding covered loans	Loans, excluding covered loans				6,428,204			5,580,005			Loans, excluding covered loans				6,741,521			6,657,418
Covered loans	Covered loans				90,875			134,355			Covered loans				62,830			79,435
Allowance for loan and covered loan losses	Allowance for loan and covered loan losses				(73,106		)	(85,505		)	Allowance for loan and covered loan losses				(70,990		)	(72,694		)
Net loans	Net loans				6,445,973			5,628,855			Net loans				6,733,361			6,664,159
Other real estate owned (“OREO”), excluding covered OREO					29,165			32,473
Other real estate owned ("OREO"), excluding covered OREO											Other real estate owned ("OREO"), excluding covered OREO				26,042			26,898
Covered OREO	Covered OREO				9,277			8,863			Covered OREO				7,309			8,068
Federal Deposit Insurance Corporation (“FDIC”) indemnification asset					8,699			16,585
Premises, furniture, and equipment					123,473			120,204
Investment in bank-owned life insurance (“BOLI”)					195,270			193,167
Federal Deposit Insurance Corporation ("FDIC") indemnification asset											Federal Deposit Insurance Corporation ("FDIC") indemnification asset				8,540			8,452
Premises, furniture, and equipment, net											Premises, furniture, and equipment, net				128,698			131,109
Investment in bank-owned life insurance ("BOLI")											Investment in bank-owned life insurance ("BOLI")				207,190			206,498
Goodwill and other intangible assets	Goodwill and other intangible assets				322,664			276,366			Goodwill and other intangible assets				333,202			334,199
Accrued interest receivable and other assets	Accrued interest receivable and other assets				207,535			180,128			Accrued interest receivable and other assets				200,611			190,912
Total assets	Total assets				$	9,096,351		$	8,253,407		Total assets				$	9,498,596		$	9,445,139
Liabilities	Liabilities										Liabilities
Noninterest-bearing deposits	Noninterest-bearing deposits				$	2,295,679		$	1,911,602		Noninterest-bearing deposits				$	2,339,492		$	2,301,757
Interest-bearing deposits	Interest-bearing deposits				5,320,454			4,854,499			Interest-bearing deposits				5,575,187			5,586,001
Total deposits	Total deposits				7,616,133			6,766,101			Total deposits				7,914,679			7,887,758
Borrowed funds	Borrowed funds				132,877			224,342			Borrowed funds				131,200			137,994
Senior and subordinated debt	Senior and subordinated debt				191,028			190,932			Senior and subordinated debt				200,954			200,869
Accrued interest payable and other liabilities	Accrued interest payable and other liabilities				106,637			70,590			Accrued interest payable and other liabilities				135,813			117,743
Total liabilities	Total liabilities				8,046,675			7,251,965			Total liabilities				8,382,646			8,344,364
Stockholders’ Equity	Stockholders’ Equity										Stockholders’ Equity
Common stock	Common stock				858			858			Common stock				882			882
Additional paid-in capital	Additional paid-in capital				408,789			414,293			Additional paid-in capital				441,689			449,798
Retained earnings	Retained earnings				891,129			853,740			Retained earnings				912,387			899,516
Accumulated other comprehensive loss, net of tax	Accumulated other comprehensive loss, net of tax				(18,852		)	(26,792		)	Accumulated other comprehensive loss, net of tax				(12,805		)	(15,855		)
Treasury stock, at cost	Treasury stock, at cost				(232,248		)	(240,657		)	Treasury stock, at cost				(226,203		)	(233,566		)
Total stockholders’ equity	Total stockholders’ equity				1,049,676			1,001,442			Total stockholders’ equity				1,115,950			1,100,775
Total liabilities and stockholders’ equity	Total liabilities and stockholders’ equity				$	9,096,351		$	8,253,407		Total liabilities and stockholders’ equity				$	9,498,596		$	9,445,139

	September 30, 2014				December 31, 2013						March 31, 2015				December 31, 2014
	Preferred		Common		Preferred			Common			Preferred		Common		Preferred			Common
	Shares		Shares		Shares			Shares			Shares		Shares		Shares			Shares

Par Value	$	—	$	0.01	$	—		$	0.01
Par value per share											$	—	$	0.01	$	—		$	0.01
Shares authorized	1,000		150,000		1,000			100,000			1,000		150,000		1,000			150,000
Shares issued	—		85,787		—			85,787			—		88,228		—			88,228
Shares outstanding	—		75,295		—			75,071			—		77,957		—			77,695
Treasury shares	—		10,492		—			10,716			—		10,271		—			10,533

See accompanying notes to the unaudited condensed consolidated financial statements.

FIRST MIDWEST BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Amounts in thousands, except per share data)

(Unaudited)


	Quarters Ended September 30,					Nine Months Ended September 30,						Quarters Ended March 31,
	2014		2013			2014			2013			2015		2014
Interest Income
Loans, excluding covered loans	$	66,117	$	60,614		$	185,753		$	179,156
Covered loans	2,596		3,142			7,139			10,742
Loans												$	73,397	$	60,940
Investment securities	7,465		7,742			23,489			22,755			8,293		8,005
Other short-term investments	684		831			2,174			2,474			779		745
Total interest income	76,862		72,329			218,555			215,127			82,469		69,690
Interest Expense
Deposits	2,806		2,837			7,914			9,160			2,525		2,597
Borrowed funds	9		390			561			1,217			18		383
Senior and subordinated debt	3,016		3,436			9,047			10,306			3,144		3,015
Total interest expense	5,831		6,663			17,522			20,683			5,687		5,995
Net interest income	71,031		65,666			201,033			194,444			76,782		63,695
Provision for loan and covered loan losses	10,727		4,770			17,509			16,257			6,552		1,441
Net interest income after provision for loan and covered loan losses	60,304		60,896			183,524			178,187			70,230		62,254
Noninterest Income
Service charges on deposit accounts	9,902		9,472			26,895			27,267			9,271		8,020
Wealth management fees	6,721		6,018			19,730			17,983			7,014		6,457
Card-based fees	6,646		5,509			17,950			16,132			6,402		5,335
Mortgage banking income	1,125		1,273			3,199			4,251			1,123		1,115
Other service charges, commissions, and fees	5,266		5,532			13,943			13,937			4,831		4,122
Gains on sales of properties	3,954		—			3,954			—
Net securities gains	2,570		33,801			8,160			34,017			512		1,073
BOLI income (loss)	767		(13,028		)	2,030			(12,428		)
Other income	156		1,682			1,748			4,116			1,948		1,128
Gain on termination of FHLB forward commitments	—		7,829			—			7,829
Loss on extinguishment of debt	—		—			(2,059		)	—
Total noninterest income	37,107		58,088			95,550			113,104			31,101		27,250
Noninterest Expense
Salaries and employee benefits	35,933		34,270			103,985			103,760			40,716		33,491
Net occupancy and equipment expense	8,702		7,982			25,765			23,922			10,436		9,391
Professional services	7,098		5,517			19,004			16,330			5,109		5,389
Technology and related costs	4,316		2,984			10,494			8,351			3,687		3,074
Net OREO expense												1,204		1,556
Other expenses	14,264		13,949			39,750			39,580			11,505		10,767
Total noninterest expense	70,313		64,702			198,998			191,943			72,657		63,668
Income before income tax expense	27,098		54,282			80,076			99,348			28,674		25,836
Income tax expense	8,549		24,959			25,363			39,207			8,792		8,172
Net income	$	18,549	$	29,323		$	54,713		$	60,141		$	19,882	$	17,664
Per Common Share Data
Basic earnings per common share	$	0.25	$	0.39		$	0.73		$	0.80		$	0.26	$	0.24
Diluted earnings per common share	$	0.25	$	0.39		$	0.73		$	0.80		$	0.26	$	0.24
Dividends declared per common share	$	0.08	$	0.04		$	0.23		$	0.09		$	0.09	$	0.07
Weighted-average common shares outstanding	74,341		74,023			74,270			73,969			76,918		74,147
Weighted-average diluted common shares outstanding	74,352		74,034			74,282			73,978			76,930		74,159

See accompanying notes to the unaudited condensed consolidated financial statements.

FIRST MIDWEST BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollar amounts in thousands)

(Unaudited)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Net income	$	18,549		$	29,323		$	54,713		$	60,141		$	19,882		$	17,664
Securities available-for-sale
Unrealized holding (losses) gains:
Unrealized holding gains:
Before tax	(2,693		)	6,211			22,028			5,359			6,312			12,690
Tax effect	1,003			(1,993		)	(8,776		)	(2,151		)	(2,528		)	(5,036		)
Net of tax	(1,690		)	4,218			13,252			3,208			3,784			7,654
Reclassification of net gains included in net income:	Reclassification of net gains included in net income:												Reclassification of net gains included in net income:
Before tax	2,570			33,801			8,160			34,017			512			1,073
Tax effect	(1,051		)	(13,825		)	(3,337		)	(13,913		)	(209		)	(439		)
Net of tax	1,519			19,976			4,823			20,104			303			634
Net unrealized holding (losses) gains	(3,209		)	(15,758		)	8,429			(16,896		)
Net unrealized holding gains													3,481			7,020
Derivative instruments
Unrealized holding losses:
Before tax	(629		)	—			(827		)	—			(719		)	—
Tax effect	257			—			338			—			288			—
Net of tax	(372		)	—			(489		)	—			(431		)	—
Unrecognized net pension costs
Unrealized holding gains:
Before tax	—			—			—			10,997
Tax effect	—			—			—			(4,498		)
Net of tax	—			—			—			6,499
Total other comprehensive (loss) income	(3,581		)	(15,758		)	7,940			(10,397		)
Total other comprehensive income													3,050			7,020
Total comprehensive income	$	14,968		$	13,565		$	62,653		$	49,744		$	22,932		$	24,684

Accumulated
Unrealized
Gain (Loss)
on Securities
Available-
for-Sale
Accumulated Unrealized Loss on Derivative Instruments
Unrecognized
Net Pension
Costs

Total
Accumulated
Other
Comprehensive
Loss
Balance at December 31, 2012 $ 1,115
$ —
$ (16,775 ) $ (15,660 )
Other comprehensive (loss) income (16,896 ) —
6,499
(10,397 )
Balance at September 30, 2013 $ (15,781 ) $ —
$ (10,276 ) $ (26,057 )
Balance at December 31, 2013 $ (20,419 ) $ —
$ (6,373 ) $ (26,792 )
Other comprehensive income (loss) 8,429
(489 ) —
7,940
Balance at September 30, 2014 $ (11,990 ) $ (489 ) $ (6,373 ) $ (18,852 )



	Accumulated Unrealized Gain (Loss) on Securities Available- for-Sale			Accumulated Unrealized Loss on Derivative Instruments			Unrecognized Net Pension Costs			Total Accumulated Other Comprehensive Loss
Balance at December 31, 2013	$	(20,419	)	$	—		$	(6,373	)	$	(26,792	)
Other comprehensive income	7,020			—			—			7,020
Balance at March 31, 2014	$	(13,399	)	$	—		$	(6,373	)	$	(19,772	)
Balance at December 31, 2014	$	(2,950	)	$	(1,138	)	$	(11,767	)	$	(15,855	)
Other comprehensive income (loss)	3,481			(431		)	—			3,050
Balance at March 31, 2015	$	531		$	(1,569	)	$	(11,767	)	$	(12,805	)

See accompanying notes to the unaudited condensed consolidated financial statements.

FIRST MIDWEST BANCORP, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Amounts in thousands, except per share data)

(Unaudited)


	Common Shares Outstanding		Common Stock		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive Loss			Treasury Stock			Total			Common Shares Outstanding		Common Stock		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive Loss			Treasury Stock			Total
Balance at December 31, 2012	74,840		$	858	$	418,318		$	786,453		$	(15,660	)	$	(249,076	)	$	940,893
Comprehensive income (loss)	—		—		—			60,141			(10,397		)	—			49,744
Balance at December 31, 2013																				75,071		$	858	$	414,293		$	853,740		$	(26,792	)	$	(240,657	)	$	1,001,442
Comprehensive income																				—		—		—			17,664			7,020			—			24,684
Common dividends declared ($0.07 per common share)																				—		—		—			(5,272		)	—			—			(5,272		)
Share-based compensation expense																				—		—		1,476			—			—			—			1,476
Restricted stock activity																				195		—		(9,717		)	—			—			7,742			(1,975		)
Treasury stock issued to benefit plans																				—		—		(43		)	—			—			113			70
Balance at March 31, 2014																				75,266		$	858	$	406,009		$	866,132		$	(19,772	)	$	(232,802	)	$	1,020,425
Balance at December 31, 2014																				77,695		$	882	$	449,798		$	899,516		$	(15,855	)	$	(233,566	)	$	1,100,775
Comprehensive income																				—		—		—			19,882			3,050			—			22,932
Common dividends declared ($0.09 per common share)	—		—		—			(6,759		)	—			—			(6,759		)	—		—		—			(7,011		)	—			—			(7,011		)
Share-based compensation expense	—		—		4,366			—			—			—			4,366			—		—		1,700			—			—			—			1,700
Restricted stock activity	236		—		(9,915		)	—			—			8,379			(1,536		)	264		—		(9,784		)	—			—			7,311			(2,473		)
Treasury stock issued to benefit plans	(2	)	—		(92		)	—			—			109			17			(2	)	—		(25		)	—			—			52			27
Balance at September 30, 2013	75,074		$	858	$	412,677		$	839,835		$	(26,057	)	$	(240,588	)	$	986,725
Balance at December 31, 2013	75,071		$	858	$	414,293		$	853,740		$	(26,792	)	$	(240,657	)	$	1,001,442
Comprehensive income	—		—		—			54,713			7,940			—			62,653
Common dividends declared ($0.23 per common share)	—		—		—			(17,324		)	—			—			(17,324		)
Share-based compensation expense	—		—		4,461			—			—			—			4,461
Restricted stock activity	215		—		(9,833		)	—			—			7,938			(1,895		)
Treasury stock issued to benefit plans	9		—		(132		)	—			—			471			339
Balance at September 30, 2014	75,295		$	858	$	408,789		$	891,129		$	(18,852	)	$	(232,248	)	$	1,049,676
Balance at March 31, 2015																				77,957		$	882	$	441,689		$	912,387		$	(12,805	)	$	(226,203	)	$	1,115,950

See accompanying notes to the unaudited condensed consolidated financial statements.

FIRST MIDWEST BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)

(Unaudited)


	Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2015			2014
Net cash provided by operating activities	$	88,575		$	104,383		$	34,890		$	21,541
Investing Activities
Proceeds from maturities, prepayments, and calls of securities available-for-sale	125,244			178,256
Proceeds from maturities, repayments, and calls of securities available-for-sale							58,236			47,810
Proceeds from sales of securities available-for-sale	24,947			69,428			36,193			1,698
Purchases of securities available-for-sale	(16,411		)	(326,143		)	(53,974		)	(6,142		)
Proceeds from maturities, prepayments, and calls of securities held-to-maturity	3,814			7,084
Proceeds from maturities, repayments, and calls of securities held-to-maturity							1,720			1,924
Purchases of securities held-to-maturity	(1,998		)	(2,636		)	(1,026		)	(853		)
Net (purchases) redemption of FHLB and Federal Reserve Bank stock	(427		)	12,071
Net purchases of FHLB stock							(1,190		)	—
Net increase in loans	(291,561		)	(233,844		)	(75,935		)	(107,700		)
BOLI income, net of claims	(73		)	(2		)
Premiums paid for BOLI, net of claims							191			(16		)
Proceeds from sales of OREO	14,293			20,715			2,708			5,865
Proceeds from sales of premises, furniture, and equipment	3,893			1,425			195			18
Purchases of premises, furniture, and equipment	(7,885		)	(6,586		)	(1,215		)	(1,954		)
Cash received from acquisitions, net of cash paid	139,486			—
Net cash used in investing activities	(6,678		)	(280,232		)	(34,097		)	(59,350		)
Financing Activities
Net increase in deposit accounts	119,440			330,953			26,921			50,656
Increase in borrowed funds	23,085			26,074
(Payment for) proceeds from the termination of FHLB advances and forward commitments	(116,609		)	7,829
Net decrease in borrowed funds							(6,794		)	(643		)
Cash dividends paid	(16,556		)	(4,502		)	(6,218		)	(5,258		)
Restricted stock activity	(2,739		)	(1,588		)	(2,700		)	(2,653		)
Excess tax benefit related to share-based compensation	824			55			793			778
Net cash provided by financing activities	7,445			358,821			12,002			42,880
Net increase in cash and cash equivalents	89,342			182,972			12,795			5,071
Cash and cash equivalents at beginning of period	587,241			716,266			606,262			587,241
Cash and cash equivalents at end of period	$	676,583		$	899,238		$	619,057		$	592,312

Supplemental Disclosures of Cash Flow Information:
Income taxes paid (refunded)	$	7,262		$	(1,779	)
Income taxes paid							$	3,096		$	2,993
Interest paid to depositors and creditors	14,714			17,715			2,862			3,142
Dividends declared, but unpaid	6,028			3,006			7,011			5,272
Non-cash transfers of loans to OREO	13,277			15,877			1,038			2,562
Non-cash transfer of loans held-for-investment to loans held-for-sale	70,183			1,275
Non-cash transfer of an investment from other assets to securities available-for-sale	—			2,787

See accompanying notes to the unaudited condensed consolidated financial statements.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation – The accompanying unaudited condensed consolidated interim financial statements of First Midwest Bancorp, Inc. (the ~~“Company”~~"Company"), a Delaware corporation, were prepared in accordance with the rules and regulations of the Securities and Exchange Commission ("SEC") for quarterly reports on Form 10-Q and reflect all adjustments that management deems necessary for the fair presentation of the financial position and results of operations for the periods presented. The results of operations for the quarter ~~and nine months~~ ended ~~September 30, 2014~~March 31, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2014.~~2015.

The accounting and reporting policies of the Company and its subsidiaries conform to U.S. generally accepted accounting principles ~~(“GAAP”~~("GAAP") and general practices within the banking industry. The accompanying quarterly statements do not include certain information and ~~footnote~~note disclosures required by GAAP for complete annual financial statements. Therefore, these financial statements should be read in conjunction with the Company’s ~~2013~~2014 Annual Report on Form 10-K ~~(“2013 10-K”~~("2014 10-K"). The Company uses the accrual basis of accounting for financial reporting purposes. Certain reclassifications were made to prior year amounts to conform to the current year presentation.

Principles of Consolidation – The accompanying condensed consolidated financial statements include the financial position and results of operations of the Company and its subsidiaries after elimination of all significant intercompany accounts and transactions. Assets held in a fiduciary or agency capacity are not assets of the Company or its subsidiaries and are not included in the condensed consolidated financial statements.

Use of Estimates – The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Although these estimates and assumptions are based on the best available information, actual results could differ from those estimates.

The accounting policies related to business combinations, loans, the allowance for credit losses, the FDIC indemnification asset, and derivative financial instruments are presented below. For a summary of all other significant accounting policies, ~~please refer to~~see Note 1, ~~“Summary~~"Summary of Significant Accounting Policies,”" in the Company’s ~~2013~~2014 10-K.

Business Combinations – Business combinations are accounted for under the acquisition method of accounting. Assets acquired and liabilities assumed are recorded at their estimated fair values as of the date of acquisition, with any excess of the purchase price of the acquisition over the fair value of the identifiable net tangible and intangible assets acquired recorded as goodwill. Alternatively, a gain is recorded if the fair value of assets purchased exceeds the fair value of liabilities assumed and consideration paid. The results of operations of the acquired business are included in the Condensed Consolidated Statements of Income from the effective date of the acquisition.

Loans – Loans held-for-investment are loans that the Company intends to hold until they are paid in full and are carried at the principal amount outstanding, including certain net deferred loan origination fees. Interest income on loans is accrued based on principal amounts outstanding. Loan origination fees, commitment fees, and certain direct loan origination costs are deferred, and the net amount is amortized as a yield adjustment over the contractual life of the related loans or commitments and included in interest income. Fees related to standby letters of credit are amortized into fee income over the contractual life of the commitment. Other credit-related fees are recognized as fee income when earned. Loans held-for-sale are carried at the lower of aggregate cost or fair value and included in other assets in the Consolidated Statements of Financial Condition.

Acquired and Covered Loans ~~- Acquired loans consist primarily of loans that were acquired in business combinations.~~– Covered loans consist of loans acquired by the Company in FDIC-assisted transactions, the majority of which are covered by loss share agreements with the FDIC (the ~~“FDIC Agreements”~~"FDIC Agreements"), under which the FDIC reimburses the Company for the majority of the losses and eligible expenses related to these ~~assets.~~assets during the coverage period. Acquired loans consist of all other loans that were acquired in business combinations that are not covered by FDIC Agreements. No allowance for credit losses is recorded on acquired and covered loans at the acquisition date since business combination accounting requires that they are recorded at fair value. Certain acquired loans that have renewed subsequent to the respective acquisition dates are no longer classified as acquired loans. Instead, they are included with our loan population that is allocated an allowance in accordance with our allowance for loan losses methodology.

Acquired and covered loans are separated into (i) non-purchased credit impaired ("Non-PCI") and (ii) purchased credit impaired ("PCI") loans. Non-PCI loans include loans that did not have evidence of credit deterioration since ~~origination.~~origination at the acquisition date. PCI loans include loans that had evidence of credit deterioration since origination and for which it was probable at acquisition that the Company would not collect all contractually required principal and interest payments. Evidence of credit deterioration

was evaluated using various indicators, such as past due and non-accrual status. Other key considerations included past performance of the institutions'

credit underwriting standards, completeness and accuracy of credit files, maintenance of risk ratings, and age of appraisals. Leases and revolving loans do not qualify to be accounted for as PCI loans.

The acquisition adjustment related to Non-PCI loans is amortized into interest income over the contractual life of the related loans. As the acquisition adjustment is accreted into income over future periods, an allowance for credit losses will be established as necessary to reflect credit ~~deterioration.~~

deterioration since the acquisition date.

PCI loans are accounted for ~~prospectively~~ based on estimates of expected future cash flows. To estimate the fair value, the Company generally aggregates purchased consumer loans and certain smaller balance commercial loans into pools of loans with common risk characteristics, such as delinquency status, credit score, and internal risk ~~rating.~~ratings. The fair values of larger balance commercial loans are estimated on an individual basis. Expected future cash flows in excess of the fair value of loans at the purchase date (“("accretable ~~yield”~~yield") are recorded as interest income over the life of the loans if the timing and amount of the expected future cash flows can be reasonably estimated. The non-accretable yield represents the difference between contractually required payments and the expected future cash flows determined at acquisition. Subsequent increases in expected future cash flows are offset against the allowance for credit losses to the extent an allowance has been established or otherwise recognized as interest income prospectively. The present value of any decreases in expected future cash flows is recognized by recording a charge-off through the allowance for loan and covered loan losses or ~~establishing~~providing an allowance for loan and covered loan losses.

90-Days Past Due Loans –The Company’s accrual of interest on loans is discontinued at the time the loan is 90 days past due unless the credit is sufficiently collateralized and in the process of renewal or collection.

Non-accrual Loans – Generally, corporate loans are placed on non-accrual status (i) when either principal or interest payments become 90 days or more past due unless the ~~loan~~credit is sufficiently collateralized ~~such that full repayment of both principal~~ and ~~interest is expected and is~~ in the process of renewal or collection ~~within a reasonable period~~ or (ii) when an individual analysis of a borrower’s creditworthiness warrants a downgrade to non-accrual regardless of past due status. When a loan is placed on non-accrual status, unpaid interest credited to income in the current year is reversed, and unpaid interest accrued in prior years is charged against the allowance for loan losses. After the loan is placed on non-accrual, all debt service payments are applied to the principal on the loan. Future interest income may only be recorded on a cash basis after recovery of principal is reasonably assured. Non-accrual loans are returned to accrual status when the financial position of the borrower and other relevant factors indicate that the Company will collect all principal and interest.

Commercial loans and loans secured by real estate are charged-off when deemed uncollectible. A loss is recorded if the net realizable value of the underlying collateral is less than the outstanding principal and interest. Consumer loans that are not secured by real estate are subject to mandatory charge-off at a specified delinquency date and are usually not classified as non-accrual prior to being charged-off. Closed-end consumer loans, which include installment, automobile, and single payment loans, are usually charged-off no later than the end of the month in which the loan becomes 120 days past due.

PCI loans are generally considered accruing loans unless reasonable estimates of the timing and amount of expected future cash flows cannot be determined. Loans without reasonable future cash flow estimates are classified as non-accrual loans, and interest income is not recognized on those loans until the timing and amount of the expected future cash flows can be reasonably determined.

Troubled Debt Restructurings ~~(“TDRs”~~("TDRs") – A restructuring is considered a TDR when (i) the borrower is experiencing financial difficulties and (ii) the creditor grants a concession, such as forgiveness of principal, reduction of the interest rate, changes in payments, or extension of the maturity date. Loans are not classified as TDRs when the modification is short-term or results in an insignificant delay in payments. The Company’s TDRs are determined on a case-by-case basis.

The Company does not accrue interest on a TDR unless it believes collection of all principal and interest under the modified terms is reasonably assured. For a TDR to begin accruing interest, the borrower must demonstrate ~~both~~ some level of past performance and the future capacity to perform under the modified terms. Generally, six months of consecutive payment performance under the restructured terms is required before a TDR is returned to accrual status. However, the period could vary depending on the individual facts and circumstances of the loan. An evaluation of the borrower’s current creditworthiness is used to assess the borrower’s capacity to repay the loan under the modified terms. This evaluation includes an estimate of expected future cash flows, evidence of strong financial position, and estimates of the value of collateral, if applicable. For TDRs to be removed from TDR status in the calendar year after the restructuring, the loans must (i) have an interest rate and terms that reflect market conditions at the time of restructuring, and (ii) be in compliance with the modified terms. If the loan was restructured at below market rates and terms, it continues to be separately reported as restructured until it is paid in full or charged-off.

Impaired Loans – Impaired loans consist of corporate non-accrual loans and TDRs.

A loan is considered impaired when it is probable that the Company will not collect all contractual principal and interest. With the exception of accruing TDRs, impaired loans are classified as non-accrual and are exclusive of smaller homogeneous loans, such as home equity, 1-4 family mortgages, and installment loans. Impaired loans with balances under a specified threshold are not individually evaluated for impairment. For all other impaired loans, impairment is measured by comparing the estimated value of the loan to the recorded book value.

~~of the loan to the recorded book value.~~ The value of collateral-dependent loans is based on the fair value of the underlying collateral, less costs to sell. The value of other loans is measured using the present value of expected future cash flows discounted at the loan’s initial effective interest rate.

~~90-Days Past Due Loans~~ ~~–The Company’s accrual of interest on loans is discontinued at the time the loan is 90 days past due unless the credit is sufficiently collateralized and in the process of renewal or collection.~~

Allowance for Credit Losses – The allowance for credit losses is comprised of the allowance for loan losses, the allowance for covered loan losses, and the reserve for unfunded commitments, and is maintained by management at a level believed adequate to absorb estimated losses inherent in the existing loan portfolio. Determination of the allowance for credit losses is subjective since it requires significant estimates and management judgment, including the amounts and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans, consideration of current economic trends, and other factors.

Loans deemed to be uncollectible are charged-off against the allowance for loan and covered loan losses, while recoveries of amounts previously charged-off are credited to the allowance for loan and covered loan losses. Additions to the allowance for loan and covered loan losses are charged to expense through the provision for loan and covered loan losses. The amount of provision depends on a number of factors, including net charge-off levels, loan growth, changes in the composition of the loan portfolio, and the Company’s assessment of the allowance for loan and covered loan losses based on the methodology discussed below.

Allowance for Loan Losses – The allowance for loan losses consists of (i) specific reserves for individual loans where the recorded investment exceeds the value, (ii) an allowance based on a loss migration analysis that uses historical credit loss experience for each loan category, and (iii) an allowance based on other internal and external qualitative factors.

The specific reserves component of the allowance for loan losses is based on a periodic analysis of impaired loans exceeding a fixed dollar amount. If the value of an impaired loan is less than the recorded book value, the Company either establishes a valuation allowance (i.e., a specific reserve) equal to the excess of the book value over the value of the loan as a component of the allowance for loan losses or charges off the amount if it is a confirmed loss.

The general reserve component is based on a loss migration analysis, which examines actual loss experience by loan category for a rolling 8-quarter period and the related internal risk rating for corporate loans. The loss migration analysis is updated quarterly primarily using actual loss experience. This component is then adjusted based on management’s consideration of many internal and external qualitative factors, including:

Changes in the composition of the loan portfolio, trends in the volume of loans, and trends in delinquent and non-accrual loans that could indicate that historical trends do not reflect current conditions.

Changes in credit policies and procedures, such as underwriting standards and collection, charge-off, and recovery practices.

Changes in the experience, ability, and depth of credit management and other relevant staff.

Changes in the quality of the Company’s loan review system and Board of Directors oversight.

The effect of any concentration of credit and changes in the level of concentrations, such as loan type or risk rating.

Changes in the value of the underlying collateral for collateral-dependent loans.

Changes in the national and local economy that affect the collectability of various segments of the portfolio.

The effect of other external factors, such as competition and legal and regulatory requirements, on the Company’s loan portfolio.

Allowance for Covered Loan Losses – The Company’s allowance for covered loan losses reflects the difference between the carrying value and the discounted expected future cash flows of the covered PCI loans. On a periodic basis, the adequacy of this allowance is determined through a re-estimation of expected future cash flows on all of the outstanding covered PCI loans using either a probability of default/loss given default (“("PD/~~LGD”~~LGD") methodology or a specific review methodology. The PD/LGD model is a loss model that estimates expected future cash flows using a probability of default curve and loss given default estimates.

Reserve for Unfunded Commitments – The Company also maintains a reserve for unfunded commitments, including letters of credit, for the risk of loss inherent in these arrangements. The reserve for unfunded commitments is estimated using the loss migration analysis from the allowance for loan losses, adjusted for probabilities of future funding requirements. The reserve for unfunded commitments is included in other liabilities in the Consolidated Statements of Financial Condition.

The establishment of the allowance for credit losses involves a high degree of judgment given the difficulty of assessing the factors impacting loan repayment and estimating the timing and amount of losses. While management utilizes its best judgment and information available, the adequacy of the allowance for credit losses depends on a variety of factors beyond the Company’s

control, including the performance of its loan portfolio, the economy, changes in interest rates and property values, and the interpretation of loan risk classifications by regulatory authorities.

FDIC Indemnification Asset – The majority of loans and OREO acquired through FDIC-assisted transactions are covered by the FDIC ~~Agreements.~~Agreements, under which the FDIC reimburses the Company for the majority of the losses and eligible expenses related to these assets during the indemnification period. The FDIC indemnification asset represents the present value of future expected reimbursements from the FDIC. Since the indemnified items are covered loans and covered OREO, which are initially measured

at fair value, the FDIC indemnification asset is also initially measured at fair value by discounting the expected future cash flows to be received from the FDIC. These expected future cash flows are estimated by multiplying estimated losses on covered PCI loans and covered OREO by the reimbursement rates in the FDIC Agreements.

The balance of the FDIC indemnification asset is adjusted periodically to reflect changes in expected future cash flows. Decreases in estimated reimbursements from the FDIC are recorded prospectively through amortization and increases in estimated reimbursements from the FDIC are recognized by an increase in the carrying value of the indemnification asset. Payments from the FDIC for reimbursement of losses result in a reduction of the FDIC indemnification asset.

Derivative Financial Instruments – InTo provide derivative products to customers and in the ordinary course of business, the Company enters into derivative transactions as part of its overall interest rate risk management strategy to minimize significant unplanned fluctuations in earnings and expected future cash flows caused by interest rate volatility. All derivative instruments are recorded at fair value as either other assets or other liabilities in the Consolidated Statements of Financial Condition. Subsequent changes in a derivative’s fair value are recognized in earnings unless specific hedge accounting criteria are met.

On the date the Company enters into a derivative contract, the derivative is designated as a fair value hedge, a cash flow hedge, or a non-hedge derivative instrument. Fair value hedges are designed to mitigate exposure to changes in the fair value of an asset or liability attributable to a particular risk, such as interest rate risk. Cash flow hedges are designed to mitigate exposure to variability in expected future cash flows to be received or paid related to an asset, liability, or other type of forecasted transaction. The Company formally documents all relationships between hedging instruments and hedged items, including its risk management objective and ~~strategy.~~

strategy at inception.

At the hedge’s inception and quarterly thereafter, a formal assessment is performed to determine the effectiveness of the derivative in offsetting changes in the fair values or expected future cash flows of the hedged items in the current period and prospectively. If a derivative instrument designated as a hedge is terminated or ceases to be highly effective, hedge accounting is discontinued prospectively, and the gain or loss is amortized into earnings. For fair value hedges, the gain or loss is amortized over the remaining life of the hedged asset or liability. For cash flow hedges, the gain or loss is amortized over the same period that the forecasted hedged transactions impact earnings. If the hedged item is disposed of, any fair value adjustments are included in the gain or loss from the disposition of the hedged item. If the forecasted transaction is no longer probable, the gain or loss is included in earnings immediately.

For ~~effective~~ fair value hedges, changes in the fair value of the derivative instruments, as well as changes in the fair value of the hedged item, are recognized in earnings. For cash flow hedges, the effective portion of the change in fair value of the derivative instrument is reported as a component of accumulated other comprehensive loss and is reclassified to earnings when the hedged transaction is reflected in earnings.

Ineffectiveness is calculated based on the change in fair value of the hedged item compared with the change in fair value of the hedging instrument. For all types of hedges, any ineffectiveness in the hedging relationship is recognized in earnings during the period the ineffectiveness occurs.

~~2. RECENT EVENTS~~

~~Equity Matters~~

On May 21, 2014, the stockholders of the Company approved an amendment to the Company's Restated Certificate of Incorporation. The amendment increased the Company's authorized common stock by 50,000,000 shares. Following this amendment, the Company is now authorized to issue a total of 151,000,000 shares, including 1,000,000 shares of Preferred Stock, without a par value, and 150,000,000 shares of Common Stock, $0.01 par value per share.

~~Recent Accounting Pronouncements~~

~~Income Taxes:~~ In January of 2014, the Financial Accounting Standards Board ("FASB") issued guidance that requires an entity to present an unrecognized tax benefit, or a portion of an unrecognized tax benefit, as a reduction to a deferred tax asset for a net

operating loss carryforward, a similar tax loss, or a tax credit carryforward. To the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date or, if the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The guidance is effective for annual and interim reporting periods beginning on or after December 15, 2013, and must be applied prospectively. The adoption of this guidance on January 1, 2014 did not impact the Company's financial condition, results of operations, or liquidity.2. RECENT ACCOUNTING PRONOUNCEMENTS

Adopted Accounting Pronouncements

Receivables - Troubled Debt Restructurings by Creditors: In January of 2014, the ~~FASB~~Financial Accounting Standards Board ("FASB") issued guidance to clarify when an in substance repossession or foreclosure occurs and an entity is considered to have received physical possession of the residential real estate property such that a loan receivable should be derecognized and the real estate property recognized. Additionally, the guidance requires interim and annual disclosure of the amount of foreclosed residential real estate property held by the entity and the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The guidance is effective for annual and interim periods beginning after December 15, ~~2014 and can be applied retrospectively or prospectively. Management does not expect the~~2014. The adoption of this guidance ~~will materially impact the Company's financial condition, results of operations, or liquidity.~~

~~Reporting Discontinued Operations:~~ In April of 2014, the FASB issued guidance that requires an entity to report a disposal of a component of an entity or a group of components of an entity in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity's operations and financial results when the component of an entity or group of components of an entity (i) meets the criteria to be classified as held for sale, (ii) is disposed of by sale, or (iii) is disposed of other than by sale. The guidance is effective for annual and interim reporting periods beginning on or after December 15, 2014, and must be applied prospectively. Management doesJanuary 1, 2015 did not ~~expect the adoption of this guidance will materially impact the Company's financial condition, results of operations, or liquidity.~~

~~Revenue from Contracts with Customers:~~ In May of 2014, the FASB issued guidance that requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance is effective for annual and interim reporting periods beginning on or after December 15, 2016, and must be applied either retrospectively or using the modified retrospective approach. Management is evaluating the new guidance, but does not expect the adoption of this guidance will materially impact the Company's financial condition, results of operations, or liquidity.

~~Transfers and Servicing:~~ In June of 2014, the FASB issued guidance that requires repurchase-to-maturity transactions to be accounted for as secured borrowings. The guidance also requires separate accounting for a transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty. If the derecognition criteria are met, the initial transfer will generally be accounted for as a sale and the repurchase agreement will generally be accounted for as a secured borrowing. The guidance is effective for annual and interim reporting periods beginning after December 15, 2014. Management is evaluating the new guidance, but does not expect the adoption of this guidance will materially impact the Company's financial condition, results of operations, or liquidity.

Receivables - Troubled Debt Restructurings by Creditors: In August of 2014, the FASB issued guidance that requires an entity to derecognize a mortgage loan and recognize a separate other receivable upon foreclosure if (i) the loan has a government guarantee that is not separable from the loan before foreclosure, (ii) at the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on that guarantee, and the creditor has the ability to recover under that claim, and (iii) at the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. The separate other receivable is to be measured based on the amount of the loan balance (principal and interest) expected to be recovered from the guarantor. The guidance is effective for annual and interim reporting periods beginning after December 15, 2014. The adoption of this guidance on January 1, 2015 did not materially impact the Company's financial condition, results of operations, or liquidity.

Recent Accounting Pronouncements

Revenue from Contracts with Customers: In May of 2014, the FASB issued guidance that requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance is effective for annual and interim reporting periods beginning on or after December 15, 2016, and must be applied either retrospectively or using the modified retrospective approach. Management is evaluating the new guidance, but does not expect the adoption of this guidance will materially impact the Company's financial condition, results of operations, or liquidity.

Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern: In August of 2014, the FASB issued guidance that requires management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued. The guidance is effective for ~~the annual period ending after December 15, 2016, and for~~ annual and interim periods ~~thereafter.~~beginning after December 15, 2016. Management does not expect the adoption of this guidance will materially impact the Company's financial condition, results of operations, or liquidity.

3. ~~ACQUISITIONS~~

~~Completed Acquisitions~~

~~Popular Community Bank~~

On August 8, 2014, First Midwest Bank (the "Bank") completed the acquisition of the Chicago area banking operations of Banco Popular North America (“Popular”), doing business as Popular Community Bank, which is a subsidiary of Popular, Inc. The acquisition included Popular’s twelve full-service retail banking offices and its small business and middle market commercial lending activities in the Chicago metropolitan area at a purchase price of $19.0 million paid in cash.

The assets acquired and liabilities assumed, both intangible and tangible, were recorded at their estimated fair values as of the August 8, 2014 acquisition date and have been accounted for under the acquisition method of accounting. The Company is finalizing the fair values of loans and intangible assets and liabilities. As a result, the fair value adjustments associated with these accounts and goodwill, which are included in the following table, are preliminary and may change.

~~Popular Acquisition~~

~~(Dollar amounts in thousands)~~

August 8, 2014
Assets
Cash and due from banks $ 142,276
Loans:
Commercial, industrial, and agricultural 76,680
Commercial real estate:
Office, retail, and industrial 194,312
Multi-family 192,464
Other commercial real estate 57,111
Total commercial real estate 443,887
Consumer 28,819
Total loans 549,386
Goodwill 36,906
Intangible assets 8,003
Premises, furniture, and equipment 4,647
Accrued interest receivable and other assets 1,849
Total assets $ 743,067
Liabilities
Deposits:
Demand deposits $ 163,299
Savings deposits 91,205
NOW accounts 100,852
Money market deposits 181,730
Time deposits 194,786
Total deposits 731,872
Intangible liabilities 10,631
Accrued interest payable and other liabilities 564
Total liabilities $ 743,067

Expenses related to the acquisition of Popular totaled $2.2 million and $2.8 million during the quarter and nine months ended September 30, 2014, respectively, and are reported within noninterest expense. The acquisition was not considered material to the Company’s financial statements; therefore, pro forma financial data and related disclosures are not included.

~~National Machine Tool Financial Corporation~~

On September 26, 2014, the Bank completed the acquisition of National Machine Tool Financial Corporation ("National Machine Tool"). National Machine Tool provides equipment leasing and financing alternatives to traditional bank financing. On the date of acquisition, the Bank acquired approximately $4.4 million in direct financing leases, lease loans, and other assets.

~~Pending Acquisitions~~

~~Great Lakes Financial Resources, Inc.~~

On July 7, 2014, the Company entered into a definitive agreement to acquire the south suburban Chicago-based Great Lakes Financial Resources, Inc. ("Great Lakes"), the holding company for Great Lakes Bank, National Association. As part of the acquisition, the Company will acquire eight locations and approximately $234 million in loans and will assume approximately $490 million in deposits. The merger consideration will be a combination of Company common stock and cash, with an overall transaction value of approximately $58.0 million, subject to certain adjustments based on the price of the Company's common stock prior to closing. The Company received approval for this acquisition from the Federal Reserve, and the acquisition is expected to close before the end of 2014, subject to approval by the stockholders of Great Lakes and certain closing conditions.

4. SECURITIES

Securities are classified as held-to-maturity, trading, or available-for-sale at the time of purchase. Securities classified as held-to-maturity are securities for which management has the positive intent and ability to hold to maturity and are stated at cost.

The Company’s trading securities consist of diversified investment securities reported at fair value that are held in a grantor trust under deferred compensation arrangements ~~that allow~~in which plan participants tomay direct amounts ~~into a variety of~~earned to be invested in securities ~~including~~other than Company stock. Net trading ~~(losses)~~ gains represent changes in the fair value of the trading securities portfolio and are included in other noninterest income, and the related expense resulting from changes in the Company's obligation to participants is included in salaries and employee benefits in the Condensed Consolidated Statements of Income.

All other securities are classified as available-for-sale and are carried at fair value with unrealized gains and losses, net of related deferred income taxes, recorded in stockholders’ equity as a separate component of accumulated other comprehensive loss.

A summary of the Company's securities portfolio by category and maturity is presented in the following tables.

Securities Portfolio

(Dollar amounts in thousands)


	September 30, 2014										December 31, 2013												As of March 31, 2015														As of December 31, 2014
	Amortized Cost		Gross Unrealized					Fair Value			Amortized Cost			Gross Unrealized						Fair Value			Amortized Cost				Gross Unrealized						Fair Value				Amortized Cost				Gross Unrealized								Fair Value
	Amortized Cost		Gains		Losses					Gains				Losses				Gains		Fair Value			Amortized Cost				Losses					Gains					Amortized Cost			Losses									Fair Value
Securities Available-for-Sale	Securities Available-for-Sale							Fair Value																		Securities Available-for-Sale
U.S. agency securities	$	500	$	—	$	—		$	500		Amortized Cost	$	500		$	—		$	—		$	500		$	24,350			$	357		$	—	Fair Value		$	24,707			$	30,297			$	144			$	(10	)		$	30,431
Collateralized mortgage obligations (“CMOs”)	424,946		1,578		(9,977		)	416,547			490,962			1,427			(16,621		)	475,768
Other mortgage-backed securities (“MBSs”)	117,271		4,045		(827		)	120,489			135,097			3,349			(2,282		)	136,164
Collateralized mortgage obligations ("CMOs")																							524,090				3,730			(3,756		)	524,064				538,882				2,256				(6,982		)		534,156
Other mortgage-backed securities ("MBSs")																							145,846				4,891			(91		)	150,646				155,443				4,632				(310		)		159,765
Municipal securities	423,904		12,517		(1,349		)	435,072			457,318			9,673			(5,598		)	461,393			403,474				10,198			(554		)	413,118				414,255				10,583				(1,018		)		423,820
Trust preferred collateralized debt obligations (“CDOs”)	45,021		—		(26,652		)	18,369			46,532			—			(28,223		)	18,309
Trust preferred collateralized debt obligations ("CDOs")																							48,357				810			(15,239		)	33,928				48,502				152				(14,880		)		33,774
Corporate debt securities	3,724		122		—			3,846			12,999			1,930			—			14,929			1,725				67			—			1,792				1,719				83				—				1,802
Equity securities	2,575		77		(55		)	2,597			3,706			2,046			(90		)	5,662			3,274				89			(15		)	3,348				3,224				72				(35		)		3,261
Total available- for-sale securities	$	1,017,941	$	18,339	$	(38,860	)	$	997,420		$	1,147,114		$	18,425		$	(52,814	)	$	1,112,725		$	1,151,116			$	20,142		$	(19,655	)	$	1,151,603			$	1,192,322			$	17,922			$	(23,235	)		$	1,187,009
Securities Held-to-Maturity	Securities Held-to-Maturity																						Securities Held-to-Maturity
Municipal securities	$	26,776	$	990	$	—		$	27,766		$	44,322		$	—		$	(935	)	$	43,387		$	25,861			$	1,310		$	—		$	27,171			$	26,555			$	1,115			$	—			$	27,670
Trading Securities								$	17,928											$	17,317												$	18,374															$	17,460

Remaining Contractual Maturity of Securities

(Dollar amounts in thousands)


	September 30, 2014								As of March 31, 2015
	Available-for-Sale				Held-to-Maturity				Available-for-Sale				Held-to-Maturity
	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
One year or less	$	65,157	$	63,042	$	3,425	$	3,552	$	140,114	$	138,835	$	3,513	$	3,691
After one year to five years	80,964		78,335		8,505		8,819		105,125		104,166		8,451		8,879
After five years to ten years	196,380		190,004		5,703		5,914		182,290		180,626		5,194		5,457
After ten years	130,648		126,406		9,143		9,481		50,377		49,918		8,703		9,144
Securities that do not have a single contractual maturity date	544,792		539,633		—		—		673,210		678,058		—		—
Total	$	1,017,941	$	997,420	$	26,776	$	27,766	$	1,151,116	$	1,151,603	$	25,861	$	27,171

The carrying value of securities available-for-sale that were pledged to secure deposits or for other purposes as permitted or required by law totaled ~~$816.1~~$704.0 million at ~~September 30, 2014~~March 31, 2015 and ~~$755.3~~$779.4 million at December 31, ~~2013.~~ 2014. No securities held-to-maturity were pledged as of ~~September 30, 2014~~March 31, 2015 or December 31, ~~2013.~~2014.

Purchases and sales of securities are recognized on a trade date basis. Realized securities gains or losses are reported in net securities gains in the Condensed Consolidated Statements of Income. The cost of securities sold is based on the specific identification method. The following table presents net realized gains on securities.

Securities Gains (Losses)

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Gains on sales of securities:
Gains (losses) on sales of securities:
Gross realized gains	$	2,570		$	34,205		$	8,188		$	34,421		$	650		$	1,101
Gross realized losses	—			—			—			—			(138		)	—
Net realized gains on sales of securities	2,570			34,205			8,188			34,421			512			1,101
Non-cash impairment charges:
Other-than-temporary securities impairment ("OTTI")	—			(404		)	(28		)	(404		)	—			(28		)
Net non-cash impairment charges	—			(404		)	(28		)	(404		)	—			(28		)
Net realized gains	$	2,570		$	33,801		$	8,160		$	34,017		$	512		$	1,073
Net trading (losses) gains ⁽¹⁾	$	(356	)	$	882		$	366		$	2,132
Net trading gains ⁽¹⁾													$	419		$	191


⁽¹⁾	All net trading ~~(losses)~~ gains relate to trading securities still held as of ~~September 30,~~March 31, 2015 and March 31, 2014 ~~and September 30, 2013~~ and are included in other income in the Condensed Consolidated Statement of Income.

Net realized gains on sales of securities for the third quarter and first nine months of 2014 were $2.6 million and $8.2 million, respectively. During the third quarter of 2014, the Company sold certain corporate bonds and other investments at gains of $2.6 million. Net securities gains for the nine months ended September 30, 2014 also consisted of the sale of a non-accrual CDO at a gain of $3.5 million, sales of municipal securities at gains of $468,000, and the sale of other investments at a gain of $1.6 million.

The non-cash impairment charges for the nine months ended September 30, 2014 in the table above relates to OTTI charges on certain CMOs. For the quarter and nine months ended September 30, 2013, non-cash impairment charges relates to OTTI on municipal securities and CDOs. Accounting guidance requires that the credit portion of an OTTI charge be recognized through income. If a decline in fair value below carrying value is not attributable to credit deterioration and the Company does not intend to sell the security or believe it would not be more likely than not required to sell the security prior to recovery, the Company records the non-credit related portion of the decline in fair value in other comprehensive ~~(loss)~~ income.

The following table presents a rollforward of life-to-date OTTI recognized in earnings related to all available-for-sale securities held by the Company for the quarters ended March 31, 2015 and ~~nine months ended September 30, 2014 and 2013.~~2014. The majority of the beginning and ending balance of OTTI relates to CDOs currently held by the Company.

Changes in OTTI Recognized in Earnings

(Dollar amounts in thousands)


	Quarters Ended September 30,					Nine Months Ended September 30,						Quarters Ended March 31,
	2014		2013			2014			2013			2015			2014
Beginning balance	$	23,880	$	32,053		$	32,422		$	38,803		$	23,880		$	32,422
OTTI included in earnings ⁽¹⁾:
Losses on securities that previously had OTTI	—		—			28			—			—			28
Losses on securities that did not previously have OTTI	—		404			—			404
Reduction for sales of securities ⁽²⁾	—		(39		)	(8,570		)	(6,789		)	(171		)	—
Ending balance	$	23,880	$	32,418		$	23,880		$	32,418		$	23,709		$	32,450


⁽¹⁾	Included in net securities gains in the Condensed Consolidated Statements of Income.


⁽²⁾	During the ~~nine months~~quarter ended ~~September 30, 2014,~~March 31, 2015, we sold one ~~CDO~~CMO with a carrying value of $1.3 million ~~was sold. In addition, one CDO with a carrying value of zero was sold during the nine months ended September 30, 2013. These CDOs~~that had OTTI of ~~$8.6 million and $6.8 million, respectively,~~$171,000 that ~~were~~was previously recognized in earnings.

1614

The following table presents the aggregate amount of unrealized losses and the aggregate related fair values of securities with unrealized losses as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~

2014.

Securities in an Unrealized Loss Position

(Dollar amounts in thousands)


		Less Than 12 Months				Greater Than 12 Months				Total					Less Than 12 Months				Greater Than 12 Months				Total
	Number of Securities	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Number of Securities	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
As of September 30, 2014
As of March 31, 2015
CMOs	59	$	15,653	$	139	$	312,418	$	9,838	$	328,071	$	9,977	59	$	32,270	$	63	$	229,474	$	3,693	$	261,744	$	3,756
Other MBSs	11	173		2		41,570		825		41,743		827
MBSs														5	154		2		21,243		89		21,397		91
Municipal securities	92	1,318		8		57,298		1,341		58,616		1,349		82	4,317		49		41,255		505		45,572		554
CDOs	5	—		—		18,369		26,652		18,369		26,652		7	1,878		24		22,318		15,215		24,196		15,239
Equity securities	1	—		—		2,238		55		2,238		55		1	—		—		2,303		15		2,303		15
Total	168	$	17,144	$	149	$	431,893	$	38,711	$	449,037	$	38,860	154	$	38,619	$	138	$	316,593	$	19,517	$	355,212	$	19,655
As of December 31, 2013
As of December 31, 2014
U.S. agency securities														1	$	1,943	$	10	$	—	$	—	$	1,943	$	10
CMOs	67	$	338,064	$	14,288	$	57,269	$	2,333	$	395,333	$	16,621	87	61,321		559		284,327		6,423		345,648		6,982
Other MBSs	19	57,311		2,281		356		1		57,667		2,282
MBSs														11	1,113		1		39,043		309		40,156		310
Municipal securities	154	65,370		3,245		27,565		2,353		92,935		5,598		91	1,317		9		53,987		1,009		55,304		1,018
CDOs	6	—		—		18,309		28,223		18,309		28,223		4	—		—		22,791		14,880		22,791		14,880
Equity securities	1	2,168		90		—		—		2,168		90		1	—		—		2,270		35		2,270		35
Total	247	$	462,913	$	19,904	$	103,499	$	32,910	$	566,412	$	52,814	195	$	65,694	$	579	$	402,418	$	22,656	$	468,112	$	23,235

Substantially all of the Company’s CMOs and other MBSs are either backed by U.S. government-owned agencies or issued by U.S. government-sponsored enterprises. Municipal securities are issued by municipal authorities, and the majority are supported by third party insurance or some other form of credit enhancement. Management does not believe any ~~individual~~of these securities with unrealized ~~loss~~losses as of ~~September 30, 2014 represents an~~March 31, 2015 represent OTTI related to credit deterioration. ~~The~~These unrealized losses ~~associated with these securities~~ are ~~not believed to be~~ attributed ~~to credit quality, but rather~~ to changes in interest rates and temporary market movements. ~~In addition, the~~The Company does not intend to sell ~~the~~these securities ~~with unrealized losses,~~ and it is not more likely than not that the Company will be required to sell them before recovery of their amortized cost basis, which may be at maturity.

The unrealized losses on CDOs as of ~~September 30, 2014~~March 31, 2015 reflect ~~the illiquidity of~~changes in market activity for these ~~structured investment vehicles.~~securities. Management does not believe these unrealized losses represent OTTI related to credit deterioration. In addition, the Company does not intend to sell the CDOs with unrealized losses within a short period of time, and the Company does not believe it is more likely than not that it will be required to sell them before recovery of their amortized cost basis, which may be at maturity.

Significant judgment is required to calculate the fair value of the CDOs, all of which are pooled. ~~The Company estimates the fair value of these securities using discounted cash flow analyses with the assistance of~~For a ~~structured credit valuation firm. For additional~~detailed discussion of the CDO valuation methodology, ~~refer to~~see Note ~~12, “Fair~~11, "Fair Value."

1715

5.4. LOANS

Loans Held-for-Investment

The following table presents the Company's loans held-for-investment by class.

Loan Portfolio

(Dollar amounts in thousands)


	September 30, 2014		December 31, 2013		March 31, 2015		December 31, 2014
Commercial and industrial	$	2,208,166	$	1,830,638	$	2,318,058	$	2,253,556
Agricultural	347,511		321,702		368,836		358,249
Commercial real estate:
Office, retail, and industrial	1,422,522		1,353,685		1,443,562		1,478,379
Multi-family	559,689		332,873		560,800		564,421
Construction	193,445		186,197		191,104		204,236
Other commercial real estate	871,825		807,071		881,026		887,897
Total commercial real estate	3,047,481		2,679,826		3,076,492		3,134,933
Total corporate loans	5,603,158		4,832,166		5,763,386		5,746,738
Home equity	517,446		427,020		599,543		543,185
1-4 family mortgages	238,172		275,992		285,758		291,463
Installment	69,428		44,827		92,834		76,032
Total consumer loans	825,046		747,839		978,135		910,680
Total loans, excluding covered loans	6,428,204		5,580,005		6,741,521		6,657,418
Covered loans ⁽¹⁾	90,875		134,355		62,830		79,435
Total loans	$	6,519,079	$	5,714,360	$	6,804,351	$	6,736,853
Deferred loan fees included in total loans	$	4,163	$	4,656	$	4,087	$	3,922
Overdrawn demand deposits included in total loans	3,632		5,047		2,141		3,438


⁽¹⁾	For information on covered loans, ~~refer to~~see Note ~~6, “Acquired~~5, "Acquired and Covered Loans.”"

The Company primarily lends to community-based and mid-sized businesses, commercial real estate customers, and consumers in its markets. Within these areas, the Company diversifies its loan portfolio by loan type, industry, and borrower.

It is the Company’s policy to review each prospective credit to determine the appropriateness and the adequacy of security or collateral prior to making a loan. In the event of borrower default, the Company seeks recovery in compliance with state lending laws, the Company’s lending standards, and credit monitoring and remediation procedures. A discussion of risk characteristics relevant to each portfolio segment is presented in Note ~~4, “Loans,”~~5, "Loans" to the Consolidated Financial Statements in the Company’s ~~2013~~2014 10-K.

1816

Loan Sales

The table below summarizes the Company's loan sales for the ~~quarter~~quarters ended March 31, 2015 and ~~nine months ended September 30, 2014 and 2013.~~

2014.

Loan Sales

(Dollar amounts in thousands)


	Quarters Ended September 30,				Nine Months Ended September 30,				Quarters Ended March 31,
	2014		2013		2014		2013		2015		2014
Corporate loans
Proceeds from sales									$	945	$	—
Less book value of loans sold									945		—
Net gains on sales of corporate loans									—		—
1-4 family mortgage loans
Proceeds from sales	$	32,611	$	37,060	$	117,549	$	122,067	35,582		51,900
Less book value of loans sold:
Loans originated with intent to sell	26,384		32,485		62,319		32,807		34,496		15,458
Loans held-for-investment	5,302		3,592		52,384		85,271		—		35,369
Total book value of loans sold	31,686		36,077		114,703		118,078		34,496		50,827
Net gains on sales of 1-4 family mortgages	$	925	$	983	$	2,846	$	3,989	1,086		1,073
Total net gains on loan sales									$	1,086	$	1,073

The Company retained servicing responsibilities for a portion of the 1-4 family mortgage loans sold and collects servicing fees equal to a percentage of the outstanding principal balance. The Company also retained limited recourse for credit losses on the sold loans. A description of the recourse obligation is presented in Note ~~11, “Commitments,~~10, "Commitments, Guarantees, and Contingent Liabilities.”"

6.5. ACQUIRED AND COVERED LOANS

Acquired loans consist primarily of loans that were acquired in business combinations that are not covered by the FDIC Agreements. These loans are included in loans, excluding covered loans, in the Consolidated Statements of Financial Condition. Covered loans consist of loans acquired by the Company in ~~four~~multiple FDIC-assisted transactions. Most loans and OREO acquired in three of those transactions are covered by the FDIC Agreements. The significant accounting policies related to acquired and covered loans, which are classified as PCI and Non-PCI, and the related FDIC indemnification asset are presented in Note 1, ~~“Summary~~"Summary of Significant Accounting Policies.”"

Effective January 1, 2015, the losses on non-residential mortgage loans and OREO related to one FDIC-assisted transaction are no longer covered under the FDIC Agreements. Accordingly, these non-residential loans and OREO, which totaled $5.1 million at March 31, 2015, were reclassified from covered loans to loans, excluding covered loans. The losses on residential mortgage loans and OREO will continue to be covered under the FDIC Agreements through December 31, 2019. Losses related to non-residential mortgage loans and OREO in two other FDIC-assisted transactions will no longer be covered under the FDIC Agreements effective on July 1, 2015 and October 1, 2015, and residential mortgage loans and OREO will continue to be covered through June 30, 2020 and September 30, 2020.

During the first quarter of 2015, $30.8 million of acquired loans were renewed and no longer classified as acquired loans. See Note 1 "Summary of Significant Accounting Policies" for detail regarding renewed acquired loans.

The following table presents PCI and Non-PCI, loans as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~

2014.

Acquired and Covered Loans

(Dollar amounts in thousands)


	September 30, 2014						December 31, 2013						As of March 31, 2015						As of December 31, 2014
	PCI		Non-PCI		Total		PCI		Non-PCI		Total		PCI		Non-PCI		Total		PCI		Non-PCI		Total
Acquired loans	$	20,937	$	539,454	$	560,391	$	15,608	$	17,024	$	32,632	$	37,616	$	652,736	$	690,352	$	28,712	$	714,836	$	743,548
Covered loans	64,015		26,860		90,875		103,525		30,830		134,355		38,970		23,860		62,830		54,682		24,753		79,435
Total acquired and covered loans	$	84,952	$	566,314	$	651,266	$	119,133	$	47,854	$	166,987	$	76,586	$	676,596	$	753,182	$	83,394	$	739,589	$	822,983

In connection with the FDIC Agreements, the Company recorded an indemnification asset. To maintain eligibility for the loss share reimbursement, the Company is required to follow certain servicing procedures as specified in the FDIC Agreements. The Company was in compliance with those requirements as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~

2014.

A rollforward of the carrying value of the FDIC indemnification asset for the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ is presented in the following table.

Changes in the FDIC Indemnification Asset

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Beginning balance	$	10,276		$	23,158		$	16,585		$	37,051		$	8,452		$	16,585
Amortization	(650		)	(116		)	(2,784		)	(2,348		)	(458		)	(1,316		)
Change in expected reimbursements from the FDIC for changes in expected credit losses	(857		)	(999		)	(325		)	(3,453		)	934			1,161
Payments received from the FDIC	(70		)	(3,965		)	(4,777		)	(13,172		)	(388		)	(893		)
Ending balance	$	8,699		$	18,078		$	8,699		$	18,078		$	8,540		$	15,537

Changes in the accretable yield for acquired and covered PCI loans were as follows.

Changes in Accretable Yield

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Beginning balances	$	35,152		$	47,104		$	36,792		$	51,498		$	28,244		$	36,792
Accretion	(3,346		)	(3,410		)	(10,277		)	(11,752		)	(2,663		)	(3,510		)
Additions	1,265			—			1,265			—
Other ⁽¹⁾	(5,215		)	(3,128		)	76			820			839			(1,272		)
Ending balance	$	27,856		$	40,566		$	27,856		$	40,566		$	26,420		$	32,010


⁽¹⁾	Decreases result from the resolution of certain loans occurring earlier than anticipated while increases represent ~~an increase~~a rise in the expected future cash flows to be collected over the remaining estimated life of the underlying portfolio.

2118

7.6. PAST DUE LOANS, ALLOWANCE FOR CREDIT LOSSES, IMPAIRED LOANS, AND TDRS

Past Due and Non-accrual Loans

The following table presents an aging analysis of the Company’s past due loans as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~2014. The aging is determined without regard to accrual status. The table also presents non-performing loans, consisting of non-accrual loans (the majority of which are past due) and loans 90 days or more past due and still accruing interest, as of each balance sheet date.

Aging Analysis of Past Due Loans and ~~Non-Performing~~Non-performing Loans by Class

(Dollar amounts in thousands)


	Aging Analysis (Accruing and Non-accrual)										Non-performing Loans				Aging Analysis (Accruing and Non-accrual)										Non-performing Loans
	Current		30-89 Days Past Due		90 Days or More Past Due		Total Past Due		Total Loans		Non- accrual Loans		90 Days Past Due Loans, Still Accruing Interest		Current		30-89 Days Past Due		90 Days or More Past Due		Total Past Due		Total Loans		Non- accrual Loans		90 Days Past Due Loans, Still Accruing Interest
September 30, 2014
As of March 31, 2015
Commercial and industrial	$	2,197,785	$	6,216	$	4,165	$	10,381	$	2,208,166	$	19,696	$	1,256	$	2,301,730	$	12,128	$	4,200	$	16,328	$	2,318,058	$	12,913	$	1,452
Agricultural	347,179		—		332		332		347,511		361		—		368,505		—		331		331		368,836		358		—
Commercial real estate:
Office, retail, and industrial	1,401,990		1,842		18,690		20,532		1,422,522		16,963		3,840		1,430,272		2,064		11,226		13,290		1,443,562		11,363		738
Multi-family	557,852		641		1,196		1,837		559,689		1,536		—		557,665		2,557		578		3,135		560,800		700		169
Construction	186,363		—		7,082		7,082		193,445		7,082		—		184,070		—		7,034		7,034		191,104		7,488		53
Other commercial real estate	861,061		4,461		6,303		10,764		871,825		7,912		150		870,026		5,780		5,220		11,000		881,026		5,915		602
Total commercial real estate	3,007,266		6,944		33,271		40,215		3,047,481		33,493		3,990		3,042,033		10,401		24,058		34,459		3,076,492		25,466		1,562
Total corporate loans	5,552,230		13,160		37,768		50,928		5,603,158		53,550		5,246		5,712,268		22,529		28,589		51,118		5,763,386		38,737		3,014
Home equity	509,530		3,525		4,391		7,916		517,446		5,834		587		592,994		2,852		3,697		6,549		599,543		5,483		248
1-4 family mortgages	234,672		1,935		1,565		3,500		238,172		3,235		126		282,374		1,680		1,704		3,384		285,758		3,819		228
Installment	66,997		428		2,003		2,431		69,428		1,909		103		92,224		498		112		610		92,834		38		74
Total consumer loans	811,199		5,888		7,959		13,847		825,046		10,978		816		967,592		5,030		5,513		10,543		978,135		9,340		550
Total loans, excluding covered loans	6,363,429		19,048		45,727		64,775		6,428,204		64,528		6,062		6,679,860		27,559		34,102		61,661		6,741,521		48,077		3,564
Covered loans	73,370		954		16,551		17,505		90,875		10,905		7,031		52,754		633		9,443		10,076		62,830		4,570		6,390
Total loans	$	6,436,799	$	20,002	$	62,278	$	82,280	$	6,519,079	$	75,433	$	13,093	$	6,732,614	$	28,192	$	43,545	$	71,737	$	6,804,351	$	52,647	$	9,954
December 31, 2013
As of December 31, 2014
Commercial and industrial	$	1,814,660	$	6,872	$	9,106	$	15,978	$	1,830,638	$	11,767	$	393	$	2,230,947	$	19,505	$	3,104	$	22,609	$	2,253,556	$	22,693	$	205
Agricultural	321,156		134		412		546		321,702		519		—		355,982		1,934		333		2,267		358,249		360		—
Commercial real estate:
Office, retail, and industrial	1,335,027		2,620		16,038		18,658		1,353,685		17,076		1,315		1,463,724		2,340		12,315		14,655		1,478,379		12,939		76
Multi-family	330,960		318		1,595		1,913		332,873		1,848		—		562,625		1,261		535		1,796		564,421		754		83
Construction	180,083		23		6,091		6,114		186,197		6,297		—		197,255		—		6,981		6,981		204,236		6,981		—
Other commercial real estate	795,462		5,365		6,244		11,609		807,071		8,153		258		876,609		5,412		5,876		11,288		887,897		6,970		438
Total commercial real estate	2,641,532		8,326		29,968		38,294		2,679,826		33,374		1,573		3,100,213		9,013		25,707		34,720		3,134,933		27,644		597
Total corporate loans	4,777,348		15,332		39,486		54,818		4,832,166		45,660		1,966		5,687,142		30,452		29,144		59,596		5,746,738		50,697		802
Home equity	415,791		4,830		6,399		11,229		427,020		6,864		1,102		535,587		3,216		4,382		7,598		543,185		6,290		145
1-4 family mortgages	268,912		2,046		5,034		7,080		275,992		5,198		548		287,892		2,246		1,325		3,571		291,463		2,941		166
Installment	42,350		330		2,147		2,477		44,827		2,076		92		75,428		506		98		604		76,032		43		60
Total consumer loans	727,053		7,206		13,580		20,786		747,839		14,138		1,742		898,907		5,968		5,805		11,773		910,680		9,274		371
Total loans, excluding covered loans	5,504,401		22,538		53,066		75,604		5,580,005		59,798		3,708		6,586,049		36,420		34,949		71,369		6,657,418		59,971		1,173
Covered loans	94,211		2,232		37,912		40,144		134,355		20,942		18,081		66,331		2,714		10,390		13,104		79,435		6,186		5,002
Total loans	$	5,598,612	$	24,770	$	90,978	$	115,748	$	5,714,360	$	80,740	$	21,789	$	6,652,380	$	39,134	$	45,339	$	84,473	$	6,736,853	$	66,157	$	6,175

2219

Allowance for Credit Losses

The Company maintains an allowance for credit losses at a level deemed adequate by management to absorb probable losses inherent in the loan portfolio. ~~Refer to~~See Note 1, ~~“Summary~~"Summary of Significant Accounting Policies,”" for the accounting policy for the allowance for credit losses. A rollforward of the allowance for credit losses by portfolio segment for the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ is presented in the table below.

Allowance for Credit Losses by Portfolio Segment

(Dollar amounts in thousands)


	Commercial, Industrial, and Agricultural			Office, Retail, and Industrial			Multi- Family			Construction			Other Commercial Real Estate			Consumer			Covered Loans			Reserve for Unfunded Commitments			Total Allowance			Commercial, Industrial, and Agricultural			Office, Retail, and Industrial			Multi- Family			Construction			Other Commercial Real Estate			Consumer			Covered Loans			Reserve for Unfunded Commitments		Total Allowance
Quarter ended September 30, 2014
Quarter ended March 31, 2015																												Quarter ended March 31, 2015
Beginning balance	$	29,194		$	11,831		$	2,048		$	4,885		$	8,585		$	12,440		$	9,343		$	1,616		$	79,942		$	29,458		$	10,992		$	2,249		$	2,297		$	8,327		$	12,145		$	7,226		$	1,816	$	74,510
Charge-offs	(9,763		)	(2,514		)	(26		)	(157		)	(1,363		)	(3,148		)	(135		)	—			(17,106		)	(7,449		)	(156		)	(28		)	—			(1,317		)	(800		)	(303		)	—		(10,053		)
Recoveries	716			55			—			—			108			150			130			—			1,159			792			322			4			17			266			321			75			—		1,797
Net charge-offs	(9,047		)	(2,459		)	(26		)	(157		)	(1,255		)	(2,998		)	(5		)	—			(15,947		)	(6,657		)	166			(24		)	17			(1,051		)	(479		)	(228		)	—		(8,256		)
Provision for loan and covered loan losses and other	10,458			265			(65		)	(3,130		)	189			3,699			(689		)	—			10,727			9,295			(327		)	130			(238		)	(978		)	(11		)	(1,319		)	—		6,552
Ending balance	$	30,605		$	9,637		$	1,957		$	1,598		$	7,519		$	13,141		$	8,649		$	1,616		$	74,722		$	32,096		$	10,831		$	2,355		$	2,076		$	6,298		$	11,655		$	5,679		$	1,816	$	72,806
Quarter ended September 30, 2013
Quarter ended March 31, 2014																												Quarter ended March 31, 2014
Beginning balance	$	31,742		$	11,857		$	3,424		$	4,170		$	16,169		$	12,367		$	14,381		$	2,866		$	96,976		$	30,381		$	10,405		$	2,017		$	6,316		$	10,817		$	13,010		$	12,559		$	1,616	$	87,121
Charge-offs	(2,719		)	(987		)	(112		)	(470		)	(889		)	(2,482		)	(1,636		)	—			(9,295		)	(3,680		)	(1,083		)	(90		)	(661		)	(1,771		)	(2,028		)	(245		)	—		(9,558		)
Recoveries	521			31			—			57			253			374			7			—			1,243			2,160			58			1			158			144			138			585			—		3,244
Net charge-offs	(2,198		)	(956		)	(112		)	(413		)	(636		)	(2,108		)	(1,629		)	—			(8,052		)	(1,520		)	(1,025		)	(89		)	(503		)	(1,627		)	(1,890		)	340			—		(6,314		)
Provision for loan and covered loan losses and other	2,452			938			(31		)	(100		)	(1,218		)	2,425			304			(480		)	4,290			(1,569		)	3,726			40			(157		)	46			825			(1,470		)	—		1,441
Ending balance	$	31,996		$	11,839		$	3,281		$	3,657		$	14,315		$	12,684		$	13,056		$	2,386		$	93,214		$	27,292		$	13,106		$	1,968		$	5,656		$	9,236		$	11,945		$	11,429		$	1,616	$	82,248
Nine months ended September 30, 2014
Beginning balance	$	30,381		$	10,405		$	2,017		$	6,316		$	10,817		$	13,010		$	12,559		$	1,616		$	87,121
Charge-offs	(15,542		)	(7,108		)	(383		)	(1,052		)	(3,695		)	(7,005		)	(659		)	—			(35,444		)
Recoveries	3,135			403			3			160			341			502			992			—			5,536
Net charge-offs	(12,407		)	(6,705		)	(380		)	(892		)	(3,354		)	(6,503		)	333			—			(29,908		)
Provision for loan and covered loan losses and other	12,631			5,937			320			(3,826		)	56			6,634			(4,243		)	—			17,509
Ending balance	$	30,605		$	9,637		$	1,957		$	1,598		$	7,519		$	13,141		$	8,649		$	1,616		$	74,722
Nine months ended September 30, 2013
Beginning balance	$	36,761		$	11,432		$	3,575		$	5,242		$	17,512		$	12,862		$	12,062		$	3,366		$	102,812
Charge-offs	(9,010		)	(3,702		)	(490		)	(1,885		)	(3,971		)	(7,369		)	(4,322		)	—			(30,749		)
Recoveries	3,183			68			35			62			1,614			894			18			—			5,874
Net charge-offs	(5,827		)	(3,634		)	(455		)	(1,823		)	(2,357		)	(6,475		)	(4,304		)	—			(24,875		)
Provision for loan and covered loan losses and other	1,062			4,041			161			238			(840		)	6,297			5,298			(980		)	15,277
Ending balance	$	31,996		$	11,839		$	3,281		$	3,657		$	14,315		$	12,684		$	13,056		$	2,386		$	93,214

2320

The table below provides a breakdown of loans and the related allowance for credit losses by portfolio segment as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~

2014.

Loans and Related Allowance for Credit Losses by Portfolio Segment

(Dollar amounts in thousands)


	Loans								Allowance for Credit Losses								Loans								Allowance for Credit Losses
	Individually Evaluated for Impairment		Collectively Evaluated for Impairment		PCI		Total		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		PCI		Total		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		PCI		Total		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		PCI		Total
September 30, 2014
As of March 31, 2015
Commercial, industrial, and agricultural	$	18,547	$	2,535,395	$	1,735	$	2,555,677	$	3,599	$	27,006	$	—	$	30,605	$	10,098	$	2,672,555	$	4,241	$	2,686,894	$	3,739	$	28,131	$	226	$	32,096
Commercial real estate:
Office, retail, and industrial	16,140		1,406,307		75		1,422,522		—		9,637		—		9,637		10,672		1,422,548		10,342		1,443,562		1,008		9,823		—		10,831
Multi-family	1,141		554,814		3,734		559,689		—		1,942		15		1,957		684		557,728		2,388		560,800		—		2,355		—		2,355
Construction	6,859		186,586		—		193,445		—		1,598		—		1,598		6,671		180,083		4,350		191,104		—		1,813		263		2,076
Other commercial real estate	4,719		860,410		6,696		871,825		—		7,519		—		7,519		2,737		872,277		6,012		881,026		—		6,280		18		6,298
Total commercial real estate	28,859		3,008,117		10,505		3,047,481		—		20,696		15		20,711		20,764		3,032,636		23,092		3,076,492		1,008		20,271		281		21,560
Total corporate loans	47,406		5,543,512		12,240		5,603,158		3,599		47,702		15		51,316		30,862		5,705,191		27,333		5,763,386		4,747		48,402		507		53,656
Consumer	—		816,349		8,697		825,046		—		12,588		553		13,141		—		967,852		10,283		978,135		—		11,293		362		11,655
Total loans, excluding covered loans	47,406		6,359,861		20,937		6,428,204		3,599		60,290		568		64,457		30,862		6,673,043		37,616		6,741,521		4,747		59,695		869		65,311
Covered loans	—		26,860		64,015		90,875		—		578		8,071		8,649		—		23,860		38,970		62,830		—		431		5,248		5,679
Reserve for unfunded commitments	—		—		—		—		—		1,616		—		1,616		—		—		—		—		—		1,816		—		1,816
Total loans	$	47,406	$	6,386,721	$	84,952	$	6,519,079	$	3,599	$	62,484	$	8,639	$	74,722	$	30,862	$	6,696,903	$	76,586	$	6,804,351	$	4,747	$	61,942	$	6,117	$	72,806
December 31, 2013
As of December 31, 2014
Commercial, industrial, and agricultural	$	13,178	$	2,137,440	$	1,722	$	2,152,340	$	4,046	$	26,335	$	—	$	30,381	$	19,796	$	2,588,141	$	3,868	$	2,611,805	$	2,249	$	27,209	$	—	$	29,458
Commercial real estate:
Office, retail, and industrial	26,348		1,327,337		—		1,353,685		214		10,191		—		10,405		12,332		1,458,918		7,129		1,478,379		271		10,721		—		10,992
Multi-family	1,296		331,445		132		332,873		18		1,999		—		2,017		939		561,400		2,082		564,421		—		2,249		—		2,249
Construction	5,712		180,485		—		186,197		178		6,138		—		6,316		6,671		195,094		2,471		204,236		—		2,297		—		2,297
Other commercial real estate	9,298		793,703		4,070		807,071		704		10,113		—		10,817		3,266		880,087		4,544		887,897		11		8,316		—		8,327
Total commercial real estate	42,654		2,632,970		4,202		2,679,826		1,114		28,441		—		29,555		23,208		3,095,499		16,226		3,134,933		282		23,583		—		23,865
Total corporate loans	55,832		4,770,410		5,924		4,832,166		5,160		54,776		—		59,936		43,004		5,683,640		20,094		5,746,738		2,531		50,792		—		53,323
Consumer	—		738,155		9,684		747,839		—		13,010		—		13,010		—		902,062		8,618		910,680		—		11,822		323		12,145
Total loans, excluding covered loans	55,832		5,508,565		15,608		5,580,005		5,160		67,786		—		72,946		43,004		6,585,702		28,712		6,657,418		2,531		62,614		323		65,468
Covered loans	—		30,830		103,525		134,355		—		702		11,857		12,559		—		24,753		54,682		79,435		—		488		6,738		7,226
Reserve for unfunded commitments	—		—		—		—		—		1,616		—		1,616		—		—		—		—		—		1,816		—		1,816
Total loans	$	55,832	$	5,539,395	$	119,133	$	5,714,360	$	5,160	$	70,104	$	11,857	$	87,121	$	43,004	$	6,610,455	$	83,394	$	6,736,853	$	2,531	$	64,918	$	7,061	$	74,510

2421

Loans Individually Evaluated for Impairment

The following table presents loans individually evaluated for impairment by class of loan as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~2014. PCI loans are excluded from this disclosure.

Impaired Loans Individually Evaluated by Class

(Dollar amounts in thousands)


	September 30, 2014								December 31, 2013								As of March 31, 2015								As of December 31, 2014
	Recorded Investment In								Recorded Investment In								Recorded Investment In								Recorded Investment In
	Loans with No Specific Reserve		Loans with a Specific Reserve		Unpaid Principal Balance		Specific Reserve		Loans with No Specific Reserve		Loans with a Specific Reserve		Unpaid Principal Balance		Specific Reserve		Loans with No Specific Reserve		Loans with a Specific Reserve		Unpaid Principal Balance		Specific Reserve		Loans with No Specific Reserve		Loans with a Specific Reserve		Unpaid Principal Balance		Specific Reserve
Commercial and industrial	$	2,524	$	16,023	$	40,067	$	2,968	$	10,047	$	3,131	$	25,887	$	4,046	$	756	$	9,342	$	31,618	$	3,739	$	666	$	19,130	$	35,457	$	2,249
Agricultural	—		—		—		—		—		—		—		—		—		—		—		—		—		—		—		—
Commercial real estate:
Office, retail, and industrial	16,140		—		25,614		—		23,872		2,476		35,868		214		6,973		3,699		16,302		1,008		9,623		2,709		18,340		271
Multi-family	1,141		—		1,268		—		1,098		198		1,621		18		684		—		684		—		939		—		1,024		—
Construction	6,859		—		8,412		—		4,586		1,126		10,037		178		6,671		—		7,731		—		6,671		—		7,731		—
Other commercial real estate	4,719		—		6,979		—		7,553		1,745		11,335		704		2,737		—		3,954		—		2,752		514		4,490		11
Total commercial real estate	28,859		—		42,273		—		37,109		5,545		58,861		1,114		17,065		3,699		28,671		1,008		19,985		3,223		31,585		282
Total impaired loans individually evaluated for impairment	$	31,383	$	16,023	$	82,340	$	2,968	$	47,156	$	8,676	$	84,748	$	5,160	$	17,821	$	13,041	$	60,289	$	4,747	$	20,651	$	22,353	$	67,042	$	2,531

The following table presents the average recorded investment and interest income recognized on impaired loans by class for the quarters ended March 31, 2015 and ~~nine months ended September 30, 2014 and 2013.~~2014. PCI loans are excluded from this disclosure.

Average Recorded Investment and Interest Income Recognized on Impaired Loans by Class

(Dollar amounts in thousands)


	Quarters Ended September 30,								Quarters Ended March 31,
	2014				2013				2015				2014
	Average Recorded Investment		Interest Income Recognized ⁽¹⁾		Average Recorded Investment		Interest Income Recognized ⁽¹⁾		Average Recorded Balance		Interest Income Recognized ⁽¹⁾		Average Recorded Balance		Interest Income Recognized ⁽¹⁾
Commercial and industrial	$	20,137	$	57	$	20,665	$	195	$	14,947	$	70	$	10,307	$	118
Agricultural	—		—		—		—		—		—		—		—
Commercial real estate:
Office, retail, and industrial	15,873		3		25,747		5		11,502		29		25,469		141
Multi-family	1,155		—		1,337		—		812		—		1,487		—
Construction	5,792		—		6,511		—		6,671		—		5,282		—
Other commercial real estate	5,234		22		12,511		16		3,002		11		8,168		8
Total commercial real estate	28,054		25		46,106		21		21,987		40		40,406		149
Total impaired loans	$	48,191	$	82	$	66,771	$	216	$	36,934	$	110	$	50,713	$	267

	Nine Months Ended September 30,
	2014				2013
	Average Recorded Investment		Interest Income Recognized ⁽¹⁾		Average Recorded Investment		Interest Income Recognized ⁽¹⁾
Commercial and industrial	$	15,222	$	204	$	22,862	$	198
Agricultural	—		—		—		—
Commercial real estate:
Office, retail, and industrial	20,671		150		24,415		15
Multi-family	1,321		—		1,071		—
Construction	5,537		—		5,987		—
Other commercial real estate	6,701		137		14,102		24
Total commercial real estate	34,230		287		45,575		39
Total impaired loans	$	49,452	$	491	$	68,437	$	237


⁽¹⁾	Recorded using the cash basis of accounting.

2622

Credit Quality Indicators

Corporate loans and commitments are assessed for credit risk and assigned ratings based on various characteristics, such as the borrower's cash flow, leverage, and collateral. Ratings for commercial credits are reviewed periodically. The following tables present credit quality indicators by class for corporate and consumer loans, excluding covered loans, as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~2014.

Corporate Credit Quality Indicators by Class, Excluding Covered Loans

(Dollar amounts in thousands)


	Pass		Special Mention ^{(1) (4)}		Substandard ^{(2) (4)}		Non-accrual ⁽³⁾		Total		Pass		Special Mention ^{(1) (4)}		Substandard ^{(2) (4)}		Non-accrual ⁽³⁾		Total

September 30, 2014
As of March 31, 2015
Commercial and industrial	$	2,094,453	$	66,429	$	27,588	$	19,696	$	2,208,166	$	2,191,522	$	69,163	$	44,460	$	12,913	$	2,318,058
Agricultural	346,851		299		—		361		347,511		368,224		254		—		358		368,836
Commercial real estate:
Office, retail, and industrial	1,343,833		28,586		33,140		16,963		1,422,522		1,359,754		40,334		32,111		11,363		1,443,562
Multi-family	545,419		5,916		6,818		1,536		559,689		548,921		6,649		4,530		700		560,800
Construction	162,527		7,229		16,607		7,082		193,445		167,362		5,082		11,172		7,488		191,104
Other commercial real estate	816,679		22,824		24,410		7,912		871,825		834,109		31,800		9,202		5,915		881,026
Total commercial real estate	2,868,458		64,555		80,975		33,493		3,047,481		2,910,146		83,865		57,015		25,466		3,076,492
Total corporate loans	$	5,309,762	$	131,283	$	108,563	$	53,550	$	5,603,158	$	5,469,892	$	153,282	$	101,475	$	38,737	$	5,763,386
December 31, 2013
As of December 31, 2014
Commercial and industrial	$	1,780,194	$	23,806	$	14,871	$	11,767	$	1,830,638	$	2,115,170	$	84,615	$	31,078	$	22,693	$	2,253,556
Agricultural	320,839		344		—		519		321,702		357,595		294		—		360		358,249
Commercial real estate:
Office, retail, and industrial	1,284,394		28,677		23,538		17,076		1,353,685		1,393,885		38,891		32,664		12,939		1,478,379
Multi-family	326,901		3,214		910		1,848		332,873		553,255		6,363		4,049		754		564,421
Construction	153,949		8,309		17,642		6,297		186,197		178,992		5,776		12,487		6,981		204,236
Other commercial real estate	761,465		14,877		22,576		8,153		807,071		829,003		32,517		19,407		6,970		887,897
Total commercial real estate	2,526,709		55,077		64,666		33,374		2,679,826		2,955,135		83,547		68,607		27,644		3,134,933
Total corporate loans	$	4,627,742	$	79,227	$	79,537	$	45,660	$	4,832,166	$	5,427,900	$	168,456	$	99,685	$	50,697	$	5,746,738


⁽¹⁾	Loans categorized as special mention exhibit potential weaknesses that require the close attention of management since these potential weaknesses may result in the deterioration of repayment prospects in the future.


⁽²⁾	Loans categorized as substandard exhibit a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt. These loans continue to accrue interest because they are well secured and collection of principal and interest is expected within a reasonable time.


⁽³⁾	Loans categorized as non-accrual exhibit a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt or result in a loss if the deficiencies are not corrected.


⁽⁴⁾	Total special mention and substandard loans includes accruing TDRs of ~~$3.5~~$1.6 million as of ~~September 30, 2014~~March 31, 2015 and ~~$2.8~~$1.8 million as of December 31, ~~2013.~~2014.

2723

Consumer Credit Quality Indicators by Class, Excluding Covered Loans

(Dollar amounts in thousands)


	Performing		Non-accrual		Total		Performing		Non-accrual		Total
September 30, 2014
As of March 31, 2015
Home equity	$	511,612	$	5,834	$	517,446	$	594,060	$	5,483	$	599,543
1-4 family mortgages	234,937		3,235		238,172		281,939		3,819		285,758
Installment	67,519		1,909		69,428		92,796		38		92,834
Total consumer loans	$	814,068	$	10,978	$	825,046	$	968,795	$	9,340	$	978,135
December 31, 2013
As of December 31, 2014
Home equity	$	420,156	$	6,864	$	427,020	$	536,895	$	6,290	$	543,185
1-4 family mortgages	270,794		5,198		275,992		288,522		2,941		291,463
Installment	42,751		2,076		44,827		75,989		43		76,032
Total consumer loans	$	733,701	$	14,138	$	747,839	$	901,406	$	9,274	$	910,680

TDRs

TDRs are generally performed at the request of the individual borrower and may include forgiveness of principal, reduction in interest rates, changes in payments, and maturity date extensions. The table below presents TDRs by class as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013. A discussion of our accounting policies for TDRs can be found in~~2014. See Note 1, ~~“Summary~~"Summary of Significant Accounting ~~Policies.”~~

Policies," for the accounting policy for TDRs.

TDRs by Class

(Dollar amounts in thousands)


	As of September 30, 2014						As of December 31, 2013						As of March 31, 2015						As of December 31, 2014
	Accruing		Non-accrual ⁽¹⁾		Total		Accruing		Non-accrual ⁽¹⁾		Total		Accruing		Non-accrual ⁽¹⁾		Total		Accruing		Non-accrual ⁽¹⁾		Total
Commercial and industrial	$	2,163	$	15,806	$	17,969	$	6,538	$	2,121	$	8,659	$	338	$	1,091	$	1,429	$	269	$	18,799	$	19,068
Agricultural	—		—		—		—		—		—		—		—		—		—		—		—
Commercial real estate:
Office, retail, and industrial	592		—		592		10,271		—		10,271		571		—		571		586		—		586
Multi-family	616		237		853		1,038		253		1,291		883		228		1,111		887		232		1,119
Construction	—		—		—		—		—		—		—		—		—		—		—		—
Other commercial real estate	441		186		627		4,326		291		4,617		357		—		357		433		183		616
Total commercial real estate	1,649		423		2,072		15,635		544		16,179		1,811		228		2,039		1,906		415		2,321
Total corporate loans	3,812		16,229		20,041		22,173		2,665		24,838		2,149		1,319		3,468		2,175		19,214		21,389
Home equity	752		513		1,265		787		512		1,299		562		562		1,124		651		506		1,157
1-4 family mortgages	885		235		1,120		810		906		1,716		870		115		985		878		184		1,062
Installment	—		—		—		—		—		—		—		—		—		—		—		—
Total consumer loans	1,637		748		2,385		1,597		1,418		3,015		1,432		677		2,109		1,529		690		2,219
Total loans	$	5,449	$	16,977	$	22,426	$	23,770	$	4,083	$	27,853	$	3,581	$	1,996	$	5,577	$	3,704	$	19,904	$	23,608


⁽¹⁾	These TDRs are included in non-accrual loans in the preceding tables.

TDRs are included in the calculation of the allowance for credit losses in the same manner as impaired loans. There were ~~$2.6 million~~$800,000 in specific reserves related to TDRs as of ~~September 30, 2014~~March 31, 2015 and there were ~~$2.0~~$1.8 million in specific reserves related to TDRs as of December 31, ~~2013.~~

2014.

2824

~~The following table presents a summary of~~No loans ~~that~~ were restructured during the quarters ended March 31, 2015 and ~~nine months ended September 30, 2014 and 2013.~~2014.

~~Loans Restructured During the Period~~

~~(Dollar amounts in thousands)~~

Number
of
Loans

Pre-
Modification
Recorded
Investment

Funds
Disbursed

Interest
and Escrow
Capitalized
Charge-offs
Post-
Modification
Recorded
Investment
Quarter ended September 30, 2014
Commercial and industrial 5
$ 23,015
$ —
$ —
$ —
$ 23,015
Office, retail, and industrial 1
417
—
—
—
417
Total TDRs restructured during the period 6
$ 23,432
$ —
$ —
$ —
$ 23,432
Quarter ended September 30, 2013
Commercial and industrial 3
$ 369
$ —
$ —
$ —
$ 369
Office, retail, and industrial 2
1,674
—
—
—
1,674
Other commercial real estate 1
10
—
—
—
10
Home equity 8
822
—
—
—
822
Total TDRs restructured during the period 14
$ 2,875
$ —
$ —
$ —
$ 2,875
Nine months ended September 30, 2014
Commercial and industrial 5
$ 23,015
$ —
$ —
$ —
$ 23,015
Office, retail, and industrial 1
417
—
—
—
417
Home equity 1
75
—
—
—
75
Total TDRs restructured during the period 7
$ 23,507
$ —
$ —
$ —
$ 23,507
Nine months ended September 30, 2013
Commercial and industrial 7
$ 14,439
$ —
$ 2
$ —
$ 14,441
Office, retail, and industrial 6
2,275
30
—
—
2,305
Multi-family 5
1,275
—
57
—
1,332
Construction 2
508
—
—
—
508
Other commercial real estate 5
526
—
—
—
526
Home equity 9
947
—
—
—
947
1-4 family mortgages 1
132
—
4
—
136
Total TDRs restructured during the period 35
$ 20,102
$ 30
$ 63
$ —
$ 20,195

Accruing TDRs that do not perform in accordance with their modified terms are transferred to non-accrual. The following table presents TDRs that had payment defaults during the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ where the default occurred within twelve months of the restructure date.

TDRs That Defaulted Within Twelve Months of the Restructure Date

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
	Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment
Commercial and industrial	—	$	—	—	$	—	2	$	125	1	$	350	—	$	—	2	$	125
Other commercial real estate	—	—		—	—		—	—		3	354
Home equity	1	77		—	—		1	77		—	—
Total	1	$	77	—	$	—	3	$	202	4	$	704	—	$	—	2	$	125

A rollforward of the carrying value of TDRs for the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ is presented in the following table.

TDR Rollforward

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Accruing
Beginning balance	$	5,697		$	8,287		$	23,770		$	6,867		$	3,704		$	23,770
Additions	417			1,128			492			4,606			—			—
Net payments received	(109		)	(248		)	(1,219		)	(415		)	(42		)	(460		)
Returned to performing status	—			—			(18,821		)	(5,037		)	—			(18,821		)
Net transfers from non-accrual	(556		)	15,162			1,227			18,308			(81		)	1,812
Ending balance	5,449			24,329			5,449			24,329			3,581			6,301
Non-accrual
Beginning balance	1,700			18,450			4,083			10,924			19,904			4,083
Additions	23,015			1,747			23,015			15,589			—			—
Net payments received	(135		)	(201		)	(292		)	(735		)	(15,399		)	(134		)
Charge-offs	(8,159		)	(62		)	(8,345		)	(1,850		)	(2,590		)	(34		)
Transfers to OREO	—			(35		)	(257		)	(77		)	—			(183		)
Loans sold	—			—			—			(806		)	—			—
Net transfers to accruing	556			(15,162		)	(1,227		)	(18,308		)	81			(1,812		)
Ending balance	16,977			4,737			16,977			4,737			1,996			1,920
Total TDRs	$	22,426		$	29,066		$	22,426		$	29,066		$	5,577		$	8,221

For TDRs to be removed from TDR status in the calendar year after the restructuring, the loans must (i) have an interest rate and terms that reflect market conditions at the time of restructuring, and (ii) be in compliance with the modified terms. No TDRs were returned to performing status during the quarter ended March 31, 2015. TDRs that were returned to performing status totaled ~~$18.8~~$18.8 million ~~and~~ ~~$5.0 million~~ for the ~~nine months~~quarter ended ~~September 30, 2014 and 2013, respectively.~~March 31, 2014. Loans that were not restructured at market rates and terms, that are not in compliance with the modified terms, or for which there is a concern about the future ability of the borrower to meet its obligations under the modified terms, continue to be separately reported as restructured until paid in full or charged-off.

There were no material commitments to lend additional funds to borrowers with TDRs as of ~~September 30, 2014~~March 31, 2015 and there were $666,000 in commitments as of December 31, ~~2013.~~

2014.

3025

8.7. EARNINGS PER COMMON SHARE

The table below displays the calculation of basic and diluted earnings per share.

Basic and Diluted Earnings per Common Share

(Amounts in thousands, except per share data)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Net income	$	18,549		$	29,323		$	54,713		$	60,141		$	19,882		$	17,664
Net income applicable to non-vested restricted shares	(242		)	(416		)	(697		)	(847		)	(228		)	(225		)
Net income applicable to common shares	$	18,307		$	28,907		$	54,016		$	59,294		$	19,654		$	17,439
Weighted-average common shares outstanding:
Weighted-average common shares outstanding (basic)	74,341			74,023			74,270			73,969			76,918			74,147
Dilutive effect of common stock equivalents	11			11			12			9			12			12
Weighted-average diluted common shares outstanding	74,352			74,034			74,282			73,978			76,930			74,159
Basic earnings per common share	$	0.25		$	0.39		$	0.73		$	0.80		$	0.26		$	0.24
Diluted earnings per common share	$	0.25		$	0.39		$	0.73		$	0.80		$	0.26		$	0.24
Anti-dilutive shares not included in the computation of diluted earnings per common share ⁽¹⁾	1,155			1,412			1,215			1,483			948			1,316


⁽¹⁾	This amount represents outstanding stock options for which the exercise price is greater than the average market price of the Company's common stock.

9.8. INCOME TAXES

The following table presents income tax expense and the effective income tax rate for the quarters ended March 31, 2015 and ~~nine months ended September 30, 2014 and 2013.~~

2014.

Income Tax Expense

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Income before income tax expense	$	27,098		$	54,282		$	80,076		$	99,348		$	28,674		$	25,836
Income tax expense:
Federal income tax expense	$	6,714		$	19,145		$	19,719		$	29,058		$	7,076		$	6,278
State income tax expense	1,835			5,814			5,644			10,149			1,716			1,894
Total income tax expense	$	8,549		$	24,959		$	25,363		$	39,207		$	8,792		$	8,172
Effective income tax rate	31.5		%	46.0		%	31.7		%	39.5		%	30.7		%	31.6		%

Federal income tax expense and the related effective income tax rate are influenced by the amount of tax-exempt income derived from investment securities and BOLI in relation to pre-tax income and state income taxes. State income tax expense and the related effective tax rate are driven by the amount of state tax-exempt income in relation to pre-tax income and state tax rules for consolidated/combined reporting and sourcing of income and expense.

~~Effective~~Income tax ~~rates were elevated~~expense was $8.8 million and $8.2 million for the ~~quarter~~quarters ended March 31, 2015 and ~~nine months ended September 30, 2013 due~~2014, respectively. The increase resulted primarily from higher levels of income subject to ~~a $34.0 million gain recognized on the sale of an equity investment and a $7.8 million gain on the termination of two FHLB forward commitments, which were taxed~~tax at statutory rates in 2015, partially offset by decreases in Illinois and a $13.3 million non-deductible BOLI modification loss. Excluding these transactions, the effective tax rate for the quarter and nine months ended September 30, 2013 would have been 30.5% and 31.2%, respectively. In addition, an increaseIndiana statutory rates in ~~income exempt from state taxes contributed to the decrease in the effective income tax rate compared to both prior periods.~~

2015.

The Company's accounting policies for the recognition of income taxes in the Consolidated Statements of Financial Condition and Income are included in ~~Notes~~Note 1, "Summary of Significant Accounting Policies" and 14Note 15, "Income Taxes" to the Consolidated Financial Statements ofin the Company's ~~2013~~2014 10-K.

3226

~~10.~~9. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

In the ordinary course of business, the Company enters into derivative transactions as part of its overall interest rate risk management strategy. The significant accounting policies related to derivative instruments and hedging activities are presented in Note 1, "Summary of Significant Accounting Policies."

Fair Value Hedges

The Company hedges the fair value of fixed rate commercial real estate loans using interest rate swaps through which the Company pays fixed amounts and receives variable amounts. These derivative contracts are designated as fair value hedges.

Fair Value Hedges

(Dollar amounts in thousands)


	September 30, 2014			December 31, 2013			March 31, 2015			December 31, 2014
Gross notional amount outstanding	$	13,854		$	14,730		$	12,504		$	12,793
Derivative liability fair value	(1,103		)	(1,472		)	(993		)	(1,032		)
Weighted-average interest rate received	2.07		%	2.08		%	2.08		%	2.07		%
Weighted-average interest rate paid	6.38		%	6.39		%	6.37		%	6.37		%
Weighted-average maturity (in years)	3.02			3.76			2.71			2.95
Fair value of assets needed to settle derivative transactions ⁽¹⁾	$	1,130		$	1,502		$	1,017		$	1,057


⁽¹⁾	This amount represents the fair value if credit risk related contingent features were triggered.

Hedge ineffectiveness is recognized in other noninterest income in the Condensed Consolidated Statements of Income. For the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014, ~~and 2013,~~gains or losses related to fair value hedge ineffectiveness ~~was~~were not material.

Cash Flow Hedges

~~During the nine months ended September 30, 2014,~~As of March 31, 2015, the Company hedged ~~$325.0~~$510.0 million of certain corporate variable rate loans using interest rate swaps through which the Company receives fixed amounts and pays variable amounts. The Company also hedged ~~$325.0~~$510.0 million of borrowed funds using ~~four~~ forward starting interest rate swaps through which the Company receives variable amounts and pays fixed amounts. These transactions allow the Company to add stability to net interest income and manage its exposure to interest rate movements. The ~~four~~ forward starting interest rate swaps begin inat various dates between June 2015 and ~~2016~~March 2018 and mature ~~in 2019.~~between June 2019 and March 2020. These derivative contracts are designated as cash flow hedges.

Cash Flow Hedges

(Dollar amounts in thousands)


	September 30, 2014			December 31, 2013		March 31, 2015			December 31, 2014
Gross notional amount outstanding	$	650,000		$	—	$	1,020,000		$	650,000
Derivative asset fair value	1,156			—		6,352			1,166
Derivative liability fair value	(1,983		)	—		(9,001		)	(3,096		)
Weighted-average interest rate received	1.63		%	—		1.57		%	1.63		%
Weighted-average interest rate paid	0.16		%	—		0.17		%	0.16		%
Weighted-average maturity (in years)	4.77			—		4.48			4.52

The effective portion of gains or losses on cash flow hedges is recorded in accumulated other comprehensive ~~income~~loss on an after-tax basis and is subsequently reclassified to interest income or expense in the period that the forecasted hedge impacts earnings. Hedge ~~ineffectiveness~~effectiveness is determined using a regression analysis at the inception of the hedge relationship and on an ongoing basis. For the quarter ended ~~September 30, 2014,~~March 31, 2015, there were no material gains or losses related to cash flow hedge ineffectiveness. As of ~~September 30, 2014,~~March 31, 2015, the Company estimates that ~~$4.0~~$4.2 million will be reclassified from accumulated other comprehensive income as an increase to interest income over the next twelve months.

3327

Other Derivative Instruments

The Company also enters into derivative transactions with its commercial customers and simultaneously enters into an offsetting interest rate derivative transaction with a third party. This transaction allows the Company’s customers to effectively convert a variable rate loan into a fixed rate loan. Due to the offsetting nature of these transactions, the Company does not apply hedge accounting treatment. Transaction fees related to commercial customer derivative instruments of ~~$874,000~~$662,000 and ~~$1.3 million~~$204,000 were recorded in noninterest income for the ~~quarter~~quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014, respectively. ~~There were $1.4 million and $2.0 million in transaction fees recorded for the quarter and nine months ended September 30, 2013, respectfully.~~

Other Derivative Instruments

(Dollar amounts in thousands)


	September 30, 2014			December 31, 2013			March 31, 2015			December 31, 2014
Gross notional amount outstanding	$	432,977		$	256,638		$	551,384		$	527,893
Derivative asset fair value	4,916			2,235			10,182			7,852
Derivative liability fair value	(4,916		)	(2,235		)	(10,182		)	(7,852		)
Fair value of assets needed to settle derivative transactions ⁽¹⁾	4,899			1,305			10,522			8,130


⁽¹⁾	This amount represents the fair value if credit risk related contingent features were triggered.

The Company’s derivative portfolio also includes other derivative instruments that do not receive hedge accounting treatment, ~~such as~~consisting of commitments to originate 1-4 family mortgage loans and foreign exchange contracts. In addition, the Company occasionally enters into risk participation agreements with counterparty banks to transfer or assume a portion of the credit risk related to customer transactions. The amounts of these instruments were not material for any periods presented. The Company had no other derivative instruments as of ~~September 30, 2014~~March 31, 2015 or December 31, ~~2013.~~2014. The Company does not enter into derivative transactions for purely speculative purposes.

Credit Risk

Derivative instruments are inherently subject to credit risk, which represents the Company’s risk of loss when the counterparty to a derivative contract fails to perform according to the terms of the agreement. Credit risk is managed by limiting and collateralizing the aggregate amount of net unrealized losses by transaction, monitoring the size and the maturity structure of the derivatives, and applying uniform credit standards. Company policy establishes limits on credit exposure to any single counterparty. In addition, the Company established bilateral collateral agreements with derivative counterparties that provide for exchanges of marketable securities or cash to collateralize either party’s net losses above a stated minimum threshold. At March 31, 2015 and December 31, 2014, these collateral agreements covered 100% of the fair value of the Company's outstanding fair value hedges. Derivative assets and liabilities are presented gross, rather than net, of pledged collateral amounts.

Certain derivative instruments are subject to master netting agreements with counterparties. The Company records these transactions at their gross fair values and does not offset derivative assets and liabilities in the Consolidated Statements of Financial Condition. The following table presents the fair value of the Company's derivatives and offsetting positions as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~2014.

Fair Value of Offsetting Derivatives

(Dollar amounts in thousands)


	Derivative Assets						Derivative Liabilities
	Fair Value						Fair Value						March 31, 2015						December 31, 2014
	September 30, 2014			December 31, 2013			September 30, 2014			December 31, 2013			Assets			Liabilities			Assets			Liabilities
Gross amounts recognized	$	6,072		$	2,235		$	8,002		$	3,707		$	16,534		$	20,176		$	9,018		$	11,980
Less: amounts offset in the Consolidated Statements of Financial Condition	—			—			—			—			—			—			—			—
Net amount presented in the Consolidated Statements of Financial Condition ⁽¹⁾	6,072			2,235			8,002			3,707			16,534			20,176			9,018			11,980
Gross amounts not offset in the Consolidated Statements of Financial Condition	Gross amounts not offset in the Consolidated Statements of Financial Condition												Gross amounts not offset in the Consolidated Statements of Financial Condition
Offsetting derivative positions	(1,156		)	(704		)	(1,156		)	(704		)	(6,367		)	(6,367		)	(1,195		)	(1,195		)
Cash collateral pledged ⁽²⁾	—			—			(6,846		)	(3,003		)
Cash collateral pledged													—			(13,809		)	—			(10,785		)
Net credit exposure	$	4,916		$	1,531		$	—		$	—		$	10,167		$	—		$	7,823		$	—


⁽¹⁾	Included in other assets or other liabilities in the Consolidated Statements of Financial Condition.


⁽²⁾ 28	The Company pledged cash collateral of $5.8 million and $3.0 million as of September 30, 2014 and December 31, 2013, respectively, which resulted in a shortage of collateral with counterparties as of September 30, 2014. For purposes of this disclosure, the amount of cash collateral is increased, given excess derivative assets, to fully offset the derivative liability.

As of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013,~~2014, the Company’s derivative instruments generally contained provisions that require the Company’s debt to remain above a certain credit rating by each of the major credit rating agencies or that the Company maintain certain capital levels. If the Company’s debt were to fall below ~~the required~~that credit ~~ratings~~rating or the Company's capital were to fall below the required levels, it would be in violation of those provisions, and the counterparties to the derivative instruments could terminate the swap transaction and demand cash settlement of the derivative instrument in an amount equal to the derivative liability fair value. As of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013,~~2014 the Company was not in violation of these provisions.

~~11.~~10. COMMITMENTS, GUARANTEES, AND CONTINGENT LIABILITIES

Credit Commitments and Guarantees

In the normal course of business, the Company enters into a variety of financial instruments with off-balance sheet risk to meet the financing needs of its customers and to conduct lending activities, including commitments to extend credit and standby and commercial letters of credit. These instruments involve elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Statements of Financial Condition.

Contractual or Notional Amounts of Financial Instruments

(Dollar amounts in thousands)


	September 30, 2014		December 31, 2013		March 31, 2015		December 31, 2014
Commitments to extend credit:
Commercial, industrial, and agricultural	$	1,202,700	$	1,077,201	$	1,297,253	$	1,299,683
Commercial real estate	172,012		133,867		170,528		170,573
Home equity	293,122		268,311		324,622		317,783
Other commitments ⁽¹⁾	187,385		181,702		197,075		194,556
Total commitments to extend credit	$	1,855,219	$	1,661,081	$	1,989,478	$	1,982,595

Standby letters of credit	$	125,569	$	110,453	$	97,337	$	110,639
Recourse on assets sold:
Unpaid principal balance of loans sold	$	182,834	$	170,330	$	196,941	$	185,910
Carrying value of recourse obligation ⁽²⁾	158		162		139		155


⁽¹⁾	Other commitments includes installment and overdraft protection program commitments.


⁽²⁾	Included in other liabilities in the Consolidated Statements of Financial Condition.

Commitments to extend credit are agreements to lend funds to a customer, subject to contractual terms and covenants. Commitments generally have fixed expiration dates or other termination clauses, variable interest rates, and fee requirements, when applicable. Since many of the commitments are expected to expire without being drawn, the total commitment amounts do not necessarily represent future cash flow requirements.

In the event of a customer's non-performance, the Company's credit loss exposure is equal to the contractual amount of the commitments. The credit risk is essentially the same as extending loans to customers. The Company uses the same credit policies for credit commitments as its loans and minimizes exposure to credit loss through various collateral requirements.

Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Standby letters of credit generally are contingent on the failure of the customer to perform according to the terms of the contract with the third party and are often issued in favor of a municipality where construction is taking place to ensure the borrower adequately completes the construction.

The maximum potential future payments guaranteed by the Company under standby letters of credit arrangements are equal to the contractual amount of the commitment. If a commitment is funded, the Company may seek recourse through the liquidation of the underlying collateral, including real estate, production plants and property, marketable securities, or receipt of cash.

As a result of the sale of certain 1-4 family mortgage loans, the Company is contractually obligated to repurchase any non-performing loans or loans that do not meet underwriting requirements at recorded value. In accordance with the sales agreements, there is no limitation to the maximum potential future payments or expiration of the Company's recourse obligation. There were no material loan repurchases during the quarters ended ~~September 30, 2014~~March 31, 2015 and ~~2013.~~2014.

Legal Proceedings

In the ordinary course of business, there were certain legal proceedings pending against the Company and its subsidiaries at ~~September 30, 2014.~~March 31, 2015. While the outcome of any legal proceeding is inherently uncertain, based on information currently available, the Company's management does not expect that any liabilities arising from pending legal matters will have a material adverse effect on the Company's financial position, results of operations, or cash flows.

~~12.~~11. FAIR VALUE

Fair value represents the amount expected to be received to sell an asset or paid to transfer a liability in its principal or most advantageous market in an orderly transaction between market participants at the measurement date. In accordance with fair value accounting guidance, the Company measures, records, and reports various types of assets and liabilities at fair value on either a recurring or non-recurring basis in the Consolidated Statements of Financial Condition. Those assets and liabilities are presented below in the sections titled "Assets and Liabilities Required to be Measured at Fair Value on a Recurring Basis" and "Assets and Liabilities Required to be Measured at Fair Value on a Non-Recurring Basis."

Other assets and liabilities are not required to be measured at fair value in the Consolidated Statements of Financial Condition, but must be disclosed at fair value. ~~Refer to~~See the "Fair Value Measurements of Other Financial Instruments" section of this ~~footnote.~~note. Any aggregation of the estimated fair values presented in this ~~footnote~~note does not represent the value of the Company.

Depending on the nature of the asset or liability, the Company uses various valuation methodologies and assumptions to estimate fair value. GAAP provides a three-tiered fair value hierarchy based on the inputs used to measure fair value. The hierarchy is defined as follows:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Observable inputs other than level 1 prices, such as quoted prices for similar instruments, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.

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. These inputs require significant management judgment or estimation, some of which use model-based techniques and may be internally developed.

Assets and liabilities are assigned to a level within the fair value hierarchy based on the lowest level of significant input used to measure fair value. Assets and liabilities may change levels within the fair value hierarchy due to market conditions or other circumstances. Those transfers are recognized on the date of the event that prompted the transfer. There were no transfers of assets or liabilities between levels of the fair value hierarchy during the periods presented.

3730

Assets and Liabilities Required to be Measured at Fair Value on a Recurring Basis

The following table provides the fair value for assets and liabilities required to be measured at fair value on a recurring basis in the Consolidated Statements of Financial Condition by level in the fair value hierarchy.

Recurring Fair Value Measurements

(Dollar amounts in thousands)


	September 30, 2014						December 31, 2013						As of March 31, 2015						As of December 31, 2014
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Assets:
Trading securities:
Money market funds	$	1,383	$	—	$	—	$	1,847	$	—	$	—	$	1,572	$	—	$	—	$	1,725	$	—	$	—
Mutual funds	16,545		—		—		15,470		—		—		16,802		—		—		15,735		—		—
Total trading securities	17,928		—		—		17,317		—		—		18,374		—		—		17,460		—		—
Securities available-for-sale:
U.S. Agency securities	—		500		—		—		500		—		—		24,707		—		—		30,431		—
CMOs	—		416,547		—		—		475,768		—		—		524,064		—		—		534,156		—
Other MBSs	—		120,489		—		—		136,164		—		—		150,646		—		—		159,765		—
Municipal securities	—		435,072		—		—		461,393		—		—		413,118		—		—		423,820		—
CDOs	—		—		18,369		—		—		18,309		—		—		33,928		—		—		33,774
Corporate debt securities	—		3,846		—		—		14,929		—		—		1,792		—		—		1,802		—
Equity securities	44		2,553		—		44		5,618		—		—		3,348		—		—		3,261		—
Total securities available-for-sale	44		979,007		18,369		44		1,094,372		18,309		—		1,117,675		33,928		—		1,153,235		33,774
Mortgage servicing rights ⁽¹⁾	—		—		1,942		—		—		1,893		—		—		1,773		—		—		1,728
Derivative assets ⁽¹⁾	—		6,072		—		—		2,235		—		—		16,534		—		—		9,018		—
Liabilities:
Derivative liabilities ⁽²⁾	$	—	$	8,002	$	—	$	—	$	3,707	$	—	$	—	$	20,176	$	—	$	—	$	11,980	$	—


⁽¹⁾	Included in other assets in the Consolidated Statements of Financial Condition.


⁽²⁾	Included in other liabilities in the Consolidated Statements of Financial Condition.

The following sections describe the specific valuation techniques and inputs used to measure financial assets and liabilities at fair value.

Trading Securities

The Company's trading securities consist of diversified investment securities held in a grantor trust and are invested in money market and mutual funds. The fair value of these money market and mutual funds is based on quoted market prices in active exchange markets and is classified in level 1 of the fair value hierarchy.

Securities Available-for-Sale

The Company’s available-for-sale securities are primarily fixed income instruments that are not quoted on an exchange, but may be traded in active markets. The fair values are based on quoted prices in active markets or market prices for similar securities obtained from external pricing services or dealer market participants and are classified in level 2 of the fair value hierarchy. Quarterly, the Company evaluates the methodologies used by its external pricing services to ~~develop~~estimate the fair ~~values~~value of these securities to determine whether the ~~results of the~~ valuations ~~are representative of~~represent an exit price in the Company’s principal ~~markets and an appropriate representation of fair value.~~

markets.

CDOs are classified in level 3 of the fair value hierarchy. The Company estimates the fair values for each CDO using discounted cash flow analyses with the assistance of a structured credit valuation firm. This methodology ~~relies~~is based on credit analysis and ~~review of~~ historical financial data for each of the issuers ~~of the securities~~ underlying the ~~individual CDO~~CDOs (the ~~“Issuers”~~"Issuers") ~~to estimate the expected future cash flows.~~. These estimates are highly subjective and sensitive to several significant, unobservable ~~inputs, including prepayment assumptions, default probabilities, loss given default assumptions, and deferral cure probabilities.~~inputs. The ~~expected future~~

cash flows for each Issuer are then discounted to present values using LIBOR plus an adjustment to reflect the ~~higher risk inherent in these securities given their complex structures and the~~ impact of market factors. Finally, the discounted ~~expected future~~ cash flows for each Issuer are aggregated to derive the estimated fair value for the specific CDO. ~~Information for each CDO, as well as~~

The following table presents the ranges of significant, unobservable ~~assumptions, is presented in~~inputs calculated using the ~~following table.~~weighted average of the Issuers used by the Company as of March 31, 2015.

~~Characteristics of CDOs and~~ Significant Unobservable Inputs

Used in the Valuation of CDOs ~~as of September 30, 2014~~

~~(Dollar amounts in thousands)~~

CDO Number
1 2 3 4 5
Characteristics:
Class C-1
C-1
C-1
B1
C
Original par $ 17,500
$ 15,000
$ 15,000
$ 15,000
$ 6,500
Amortized cost 7,140
5,598
12,377
13,727
6,179
Fair value 4,837
704
4,872
5,428
2,528
Lowest credit rating (Moody’s) Ca
Ca
Ca
Ca
Ca
Number of underlying Issuers 43
54
57
56
74
Percent of Issuers currently
performing
83.7 % 81.5 % 77.2 % 62.5 % 73.0 %
Current deferral and default percent ⁽¹⁾
8.7 % 10.3 % 11.0 % 24.4 % 22.5 %
Expected future deferral and
default percent ⁽²⁾
12.2 % 10.8 % 13.5 % 19.0 % 9.6 %
Excess subordination percent ⁽³⁾
— % — % — % 10.3 % 10.1 %
Discount rate risk adjustment ⁽⁴⁾
12.5 % 14.3 % 13.3 % 11.8 % 12.3 %
Significant unobservable inputs, weighted average of Issuers:
Probability of prepayment 15.2 % 7.6 % 4.5 % 4.5 % 3.5 %
Probability of default 18.5 % 22.2 % 19.8 % 26.0 % 28.8 %
Loss given default 88.2 % 83.2 % 89.4 % 93.2 % 96.3 %
Probability of deferral cure 23.2 % 12.4 % 36.3 % 38.8 % 27.6 %



⁽¹⁾	~~Represents actual deferrals and defaults, net~~	As of ~~recoveries, as a percent of the original collateral.~~


⁽²⁾	~~Represents expected future deferrals and defaults, net~~	March 31, 2015
Probability of ~~recoveries, as a percent~~prepayment		2.9% - 15.2%
Probability of ~~the remaining performing collateral. The probability of future defaults is derived for each Issuer based on a credit analysis. The associated assumed loss~~default		18.4% - 57.7%
Loss given default ~~is based on historical default and recovery information provided by a nationally recognized credit rating agency and is assumed to be~~ ~~90%~~ ~~for banks,~~ ~~85%~~ ~~for insurance companies, and~~ ~~100%~~ ~~for Issuers that have already defaulted.~~

		83.8% - 97.0%
⁽³⁾ Probability of deferral cure	Represents additional defaults that the CDO can absorb before the security experiences any credit impairment. The excess subordination percentage is calculated by dividing the amount of potential additional loss that can be absorbed (before the receipt of all expected future principal and interest payments is affected) by the total balance of performing collateral.	6.7% - 75.0%


⁽⁴⁾	~~Cash flows are discounted at LIBOR plus this adjustment to reflect the higher risk inherent in these securities.~~

Most Issuers have the right to prepay the securities on the fifth anniversary of issuance and under other limited circumstances. To estimate prepayments, a credit analysis of each Issuer is performed to estimate its ability and likelihood to fund a prepayment. If a prepayment occurs, the Company receives cash equal to the par value for the portion of the CDO associated with that Issuer.

The likelihood that an Issuer who is currently deferring payment on the securities will pay all deferred amounts and remain current thereafter is based on an analysis of the Issuer’s asset quality, leverage ratios, and other measures of financial viability.

The impact of changes in these key inputs could result in a significantly higher or lower fair value measurement for each CDO. The timing of the default, the magnitude of the default, and the timing and magnitude of the cure probability are directly interrelated. Defaults that occur sooner and/or are greater than anticipated have a negative impact on the valuation. In addition, a high cure probability assumption has a positive effect on the fair value, and, if a cure event takes place sooner than anticipated, the impact on the valuation is also favorable.

Management monitors the valuation results of each CDO on a ~~quarterly~~semi-annual basis, which includes an analysis of historical pricing trends for these types of securities, overall economic conditions (such as tracking LIBOR curves), and the performance of the

Issuers’ industries. ~~Management also reviews market activity for the same or similar tranches of the CDOs, when available.~~ Annually, management validates significant assumptions by reviewing detailed back-testing performed by the structured credit valuation firm.

A rollforward of the carrying value of CDOs for the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ is presented in the following table.

Rollforward of the Carrying Value of CDOs

(Dollar amounts in thousands)

Quarters Ended
September 30, Nine Months Ended
September 30,
2014 2013 2014 2013
Beginning balance $ 18,436
$ 14,917
$ 18,309
$ 12,129
Change in other comprehensive (loss) income ⁽¹⁾
(65 ) 2,079
1,571
4,867
Purchases, sales, issuances, settlements, and paydowns ⁽²⁾
(2 ) —
(1,511 ) —
Ending balance $ 18,369
$ 16,996
$ 18,369
$ 16,996
Change in unrealized losses recognized in earnings related to
securities still held at end of period
$ —
$ —
$ —
$ —



	Quarters Ended March 31,
	2015			2014
Beginning balance	$	33,774		$	18,309
Change in other comprehensive income (loss) ⁽¹⁾	300			3,357
Paydowns	(146		)	—
Ending balance	$	33,928		$	21,666


⁽¹⁾	Included in unrealized holding ~~(losses)~~ gains in the Consolidated Statements of Comprehensive Income.


⁽²⁾	For the nine months ended September 30, 2014, one CDO with a carrying value of $1.3 million was sold. In addition, one CDO with a carrying value of zero was sold during the nine months ended September 30, 2013.

Mortgage Servicing Rights

The Company services loans for others totaling ~~$218.9~~$229.7 million as of ~~September 30, 2014~~March 31, 2015 and ~~$214.5~~$220.4 million as of December 31, ~~2013.~~2014. These loans are owned by third parties and are not included in the Consolidated Statements of Financial Condition. The Company ~~estimates~~determines the fair value of mortgage servicing rights by ~~using a discounted~~estimating the present value of expected future cash ~~flow analysis~~flows associated with the mortgage loans being serviced and classifies them in level 3 of the fair value hierarchy. Additional information regarding the Company’s mortgage servicing rights can be found in Note ~~21, “Fair~~22, "Fair Value,”" to the Consolidated Financial Statements in the Company’s ~~2013~~2014 10-K.

Derivative Assets and Derivative Liabilities

The Company enters into interest rate swaps and derivative transactions with commercial customers. These derivative transactions are executed in the dealer market, and pricing is based on market quotes obtained from the counterparties. The market quotes were developed using market observable inputs, which primarily include LIBOR. Therefore, derivatives are classified in level 2 of the fair value hierarchy. For its derivative assets and liabilities, the Company also considers non-performance risk, including the

likelihood of default by itself and its counterparties, when evaluating whether the market quotes from the counterparty are representative of an exit price.

Assets and Liabilities Required to be Measured at Fair Value on a Non-Recurring Basis

The following table provides the fair value for each class of assets and liabilities required to be measured at fair value on a non-recurring basis in the Consolidated Statements of Financial Condition by level in the fair value hierarchy.

Non-Recurring Fair Value Measurements

(Dollar amounts in thousands)


	September 30, 2014						December 31, 2013						As of March 31, 2015						As of December 31, 2014
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Collateral-dependent impaired loans ⁽¹⁾	$	—	$	—	$	18,754	$	—	$	—	$	13,103	$	—	$	—	$	10,003	$	—	$	—	$	23,799
OREO ⁽²⁾	—		—		17,580		—		—		13,347		—		—		5,543		—		—		22,760
Loans held-for-sale ⁽³⁾	—		—		24,504		—		—		4,739		—		—		8,595		—		—		9,459
Assets held-for-sale ⁽⁴⁾	—		—		2,026		—		—		4,027		—		—		2,026		—		—		2,026


⁽¹⁾	Includes impaired loans with charge-offs and impaired loans with a specific reserve during the periods presented.


⁽²⁾	Includes OREO and covered OREO with fair value adjustments subsequent to initial transfer that occurred during the periods presented.


⁽³⁾	Included in other assets in the Consolidated Statements of Financial Condition.


⁽⁴⁾	Included in premises, furniture, and equipment in the Consolidated Statements of Financial Condition.

Collateral-Dependent Impaired Loans

Certain collateral-dependent impaired loans are subject to fair value adjustments to reflect the difference between the carrying value of the loan and the value of the underlying collateral. The fair values of collateral-dependent impaired loans are primarily determined by current appraised values of the underlying collateral. Based on the age and/or type, appraisals may be adjusted in the range of 0% to ~~20%~~15%. In certain cases, an internal valuation may be used when the underlying collateral is located in areas where comparable sales data is limited or unavailable. Accordingly, collateral-dependent impaired loans are classified in level 3 of the fair value hierarchy.

Collateral-dependent impaired loans for which the fair value is greater than the recorded investment are not measured at fair value in the Consolidated Statements of Financial Condition and are not included in this disclosure.

OREO

The fair value of OREO is measured using the current appraised value of the properties. In certain circumstances, a current appraisal may not be available or may not represent an accurate measurement of the property's fair value due to outdated market information or other factors. In these cases, the fair value is determined based on the lower of the (i) most recent appraised value, (ii) broker price opinion, (iii) current listing price, or (iv) signed sales contract. Given these valuation methods, OREO is classified in level 3 of the fair value hierarchy.

Loans Held-for-Sale

As of ~~September 30, 2014,~~March 31, 2015, loans held-for-sale consisted of 1-4 family mortgage loans, which were originated with the intent to ~~sell, and one commercial real estate credit relationship, which was transferred to~~sell. These loans were recorded in the held-for-sale category at the contract ~~price. Accordingly, these loans~~price and, accordingly, are classified in level 3 of the fair value hierarchy. As of December 31, ~~2013,~~2014, loans held-for-sale consists of 1-4 family mortgage loans, which were originated with the intent to sell, and ~~one~~a commercial real estate loan.

Assets Held-for-Sale

Assets held-for-sale ~~consist~~consists of former branches that are no longer in operation, which were transferred into the held-for-sale category at the lower of their fair value as determined by a current appraisal or their recorded investment. Based on these valuation methods, they are classified in level 3 of the fair value hierarchy.

4133

Financial Instruments Not Required to be Measured at Fair Value

For certain financial instruments that are not required to be measured at fair value in the Consolidated Statements of Financial Condition, the Company must disclose the estimated fair values and the level within the fair value hierarchy as shown in the following table.

Fair Value Measurements of Other Financial Instruments

(Dollar amounts in thousands)


		September 30, 2014				December 31, 2013					As of March 31, 2015				As of December 31, 2014
	Fair Value Hierarchy Level	Carrying Amount		Fair Value		Carrying Amount		Fair Value		Fair Value Hierarchy Level	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Assets:
Cash and due from banks	1	$	125,977	$	125,977	$	110,417	$	110,417	1	$	126,450	$	126,450	$	117,315	$	117,315
Interest-bearing deposits in other banks	2	550,606		550,606		476,824		476,824		2	492,607		492,607		488,947		488,947
Securities held-to-maturity	2	26,776		27,766		44,322		43,387		2	25,861		27,171		26,555		27,670
FHLB and Federal Reserve Bank stock	2	35,588		35,588		35,161		35,161
FHLB and FRB stock										2	38,748		38,748		37,558		37,558
Net loans	3	6,445,973		6,315,474		5,628,855		5,544,146		3	6,733,361		6,645,251		6,664,159		6,532,622
FDIC indemnification asset	3	8,699		4,659		16,585		7,829		3	8,540		4,669		8,452		3,626
Investment in BOLI	3	195,270		195,270		193,167		193,167		3	207,190		207,190		206,498		206,498
Accrued interest receivable	3	27,375		27,375		25,735		25,735		3	28,442		28,442		27,506		27,506
Other interest earning assets	3	4,399		4,527		6,550		6,809		3	3,268		3,352		3,799		3,904
Liabilities:
Deposits	2	$	7,616,133	$	7,610,119	$	6,766,101	$	6,765,404	2	$	7,914,679	$	7,908,654	$	7,887,758	$	7,879,413
Borrowed funds	2	132,877		132,877		224,342		226,839		2	131,200		131,200		137,994		137,994
Senior and subordinated debt	1	191,028		191,769		190,932		201,147		1	200,954		208,847		200,869		209,035
Accrued interest payable	2	5,208		5,208		2,400		2,400		2	5,149		5,149		2,324		2,324

Management uses various methodologies and assumptions to determine the estimated fair values of the financial instruments in the table above. The fair value estimates are made at a discrete point in time based on relevant market information and consider management’s judgments regarding future expected economic conditions, loss experience, and specific risk characteristics of the financial instruments.

Short-Term Financial Assets and Liabilities - For financial instruments with a shorter-term or with no stated maturity, prevailing market rates, and limited credit risk, the carrying amounts approximate fair value. Those financial instruments include cash and due from banks, interest-bearing deposits in other banks, other short-term investments, accrued interest receivable, and accrued interest payable.

Securities Held-to-Maturity - The fair value of securities held-to-maturity is estimated using the present value of expected future cash flows of the remaining maturities of the securities.

FHLB and ~~Federal Reserve Bank~~FRB Stock - The carrying amounts approximate fair ~~value.~~value as the stock is non-marketable.

Net Loans - Net loans includes loans held-for-investment, acquired loans, covered loans, and the allowance for loan and covered loan losses. The fair value of loans is estimated using the present value of the expected future cash flows of the remaining maturities of the loans. Prepayment assumptions that consider the Company’s historical experience and current economic and lending conditions were included. The discount rate was based on the LIBOR yield curve with adjustments for liquidity and credit ~~risk. The primary impact of credit~~ risk oninherent in the loans.

The fair value of the covered loan portfolio ~~was accommodated through~~is determined by discounting the ~~use~~expected future cash flows at a market interest rate, which is derived from LIBOR swap rates over the life of those loans. The expected future cash flows are derived from the contractual terms of the ~~allowance~~covered loans, net of any projected credit losses. For valuation purposes, these loans are placed into groups with similar characteristics and risk factors, where appropriate. The timing and amount of credit losses for ~~loan~~each group are estimated using historical default and ~~covered loan losses, which is believed to represent~~loss experience, current collateral valuations, borrower credit scores, and internal risk ratings. For individually significant loans or credit relationships, the ~~current~~estimated fair value is determined by a specific loan level review utilizing appraised values for collateral and projections of ~~estimated inherent losses in~~ the ~~loan portfolio.~~timing and amount of expected future cash flows.

FDIC Indemnification Asset - The fair value of the FDIC indemnification asset is calculated by discounting the expected future cash flows ~~expected~~ to be received from the FDIC. The expected future cash flows are estimated by multiplying anticipated losses on covered loans and covered OREO by the reimbursement rates in the FDIC Agreements.

Investment in BOLI - The fair value of ~~the investment in~~ BOLI approximates the carrying amount as both are based on each policy's respective cash surrender value ("CSV"), which is the amount the Company would receive from liquidation of these investments. The CSV is derived from monthly reports provided by the managing brokers and is determined using the Company's initial insurance premium and earnings of the underlying assets, offset by management fees.

Other Interest-Earning Assets - The fair value of other interest-earning assets is estimated using the present value of the expected future cash flows of the remaining maturities of the assets.

Deposits - The fair values disclosed for demand deposits, savings deposits, NOW accounts, and money market deposits are equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The fair value for fixed-rate time deposits was estimated using the expected future cash flows discounted based on the LIBOR yield curve, plus or minus the spread associated with current pricing.

Borrowed Funds - The fair value of FHLB advances is estimated by discounting the agreements based on maturities using the rates currently offered for FHLB advances of similar remaining maturities adjusted for prepayment penalties that would be incurred if the borrowings were paid off on the measurement date. The carrying amounts of securities sold under agreements to repurchase approximate their fair value due to their short-term nature.

Senior and Subordinated Debt - The fair value of senior and subordinated debt is determined using quoted market prices.

Commitments to Extend Credit and Letters of Credit -The Company estimated the fair value of lending commitments outstanding to be immaterial based on ~~the following factors:~~ (i) the limited interest rate exposure of the commitments outstanding due to their variable nature, (ii) the short-term nature of the commitment periods, (iii) termination clauses provided in the agreements, and (iv) the market rate of fees charged.

4335

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL

CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

First Midwest Bancorp, Inc. ~~(the “Company”)~~ is a bank holding company headquartered in the Chicago suburb of Itasca, ~~Illinois with operations throughout the greater~~Illinois. Our principal subsidiary, First Midwest Bank (the "Bank"), and other affiliates provide a full range of business, middle-market and retail banking and wealth management services to commercial and industrial, commercial real estate, municipal, and consumer customers through over 100 locations in metropolitan Chicago, ~~metropolitan area as well as~~ northwest Indiana, central and western Illinois, and eastern Iowa. Our principal subsidiary is First Midwest Bank (the “Bank”), which provides a broad range of commercial and retail banking and wealth management services to consumer, commercial and industrial, commercial real estate, and municipal customers through approximately 100 banking offices. We are committed to meeting the financial needs of the people and businesses in the communities where we live and work by providing customized banking solutions, quality products, and innovative services that fulfill those financial needs.

The following discussion and analysis is intended to address the significant factors affecting our ~~results~~Condensed Consolidated Statements of ~~operations and financial condition~~Income for the quarters ~~and nine months~~ ended ~~September 30,~~March 31, 2015 and 2014 and ~~2013.~~Consolidated Statements of Financial Condition as of March 31, 2015 and December 31, 2014. When we use the terms ~~“First~~"First Midwest,”" the ~~“Company,” “we,” “us,”~~"Company," "we," "us," and ~~“our,”~~"our," we mean First Midwest Bancorp, Inc.~~, a Delaware Corporation,~~ and its consolidated subsidiaries. When we use the term ~~“Bank,”~~"Bank," we are referring to our wholly owned banking subsidiary, First Midwest Bank. Management’s discussion and analysis should be read in conjunction with the consolidated financial statements, ~~and~~ accompanying notes thereto, and other information presented ~~elsewhere~~ in Item 1 of this ~~report,~~Form 10-Q, as well as in our ~~2013~~2014 Annual Report on Form 10-K ~~(“2013 10-K”~~("2014 10-K"). The results of operations for the quarter ~~and nine months~~ ended ~~September 30, 2014~~March 31, 2015 are not necessarily indicative of future results.

Our results of operations are affected by various factors, many of which are beyond our control, including interest rates, local and national economic conditions, business spending, consumer confidence, certain seasonal factors, legislative and regulatory changes, and changes in real estate and securities markets. Our management evaluates performance using a variety of qualitative and quantitative metrics. The primary quantitative metrics used by management include:

Net Interest Income - Net interest income, our primary source of revenue, equals the difference between interest income and fees earned on interest-earning assets and interest expense incurred on interest-bearing liabilities.

Net Interest Margin - Net interest margin equals net interest income divided by total average interest-earning assets.

Noninterest Income - Noninterest income is the income we earn from fee-based revenues, investment in bank-owned life insurance ("BOLI") and other income, and non-operating revenues.

Noninterest Expense - Noninterest expense is the expense we incur to operate the Company, which includes salaries and employee benefits, net occupancy and equipment, professional services, and other costs.

Asset Quality - Asset quality represents an estimation of the quality of our loan portfolio, including an assessment of the credit risk related to existing and potential loss exposure, and can be evaluated using a number of quantitative measures, such as non-performing loans to total loans.

Regulatory Capital - Our regulatory capital is ~~currently~~ classified in one of the following ~~two~~ tiers: (i) Common Equity Tier 1 capital ("CET1"), which consists of common equity and retained earnings, ~~and qualifying trust-preferred securities,~~ less goodwill and ~~most~~other intangible assets and a portion of disallowed deferred tax assets, (ii) Tier 1 capital, which consists of CET1 and qualifying trust preferred securities and the remaining portion of disallowed deferred tax assets, and (iii) Tier 2 capital, which includes qualifying subordinated debt and the allowance for credit losses, subject to limitations.

Unless otherwise stated, all earnings per common share data included in this section and throughout the remainder of this discussion are presented on a diluted basis.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q may contain certain ~~“forward-looking statements”~~"forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by the use of words such as “may,” “might,” “will,” “would,” “should,” “could,” “expect,” “plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “probable,” “potential,” “possible,”"may," "might," "will," "would," "should," "could," "expect," "plan," "intend," "anticipate," "believe," "estimate," "predict," "probable," "potential," "possible," "target," or ~~“continue”~~"continue" and words of similar import. Forward-looking statements are not historical facts but instead express only management’s beliefs regarding future results or events, many of which, by their nature, are inherently uncertain and outside of management’s control. It is possible that actual results and events may differ, possibly materially, from the anticipated results or events indicated in these forward-looking statements. Forward-looking statements are not guarantees of future performance, and we caution you not to place undue reliance on these statements. Forward-looking statements are made only as of the date of this report, and we undertake no obligation to update any forward-looking statements contained in this report to reflect new information or events or conditions after the date hereof.

Forward-looking statements may be deemed to include, among other things, statements relating to our future financial performance, the performance of our loan or securities portfolio, the expected amount of future credit reserves or charge-offs, corporate strategies or objectives, anticipated trends in our business, regulatory developments, ~~pending~~ acquisition transactions, including estimated synergies, cost savings and financial benefits of pending or consummated transactions, and growth strategies, including possible future

acquisitions. These statements are subject to certain risks, uncertainties and assumptions. For a discussion of these risks,

uncertainties and assumptions, you should refer to the sections entitled ~~“Risk Factors”~~"Risk Factors" and ~~“Management’s~~"Management’s Discussion and Analysis of Financial Condition and Results of ~~Operations”~~Operations" in this report and in our ~~2013~~2014 10-K, as well as our subsequent filings made with the Securities and Exchange Commission ("SEC"). However, these risks and uncertainties are not exhaustive. Other sections of this report describe additional factors that could adversely impact our business and financial performance.

~~CRITICAL ACCOUNTING POLICIES~~

Our consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles ("GAAP") and are consistent with predominant practices in the financial services industry. Critical accounting policies are those policies that management believes are the most important to our financial position and results of operations. Application of critical accounting policies requires management to make estimates, assumptions, and judgments based on information available as of the date of the financial statements that affect the amounts reported in the financial statements and accompanying notes. Future changes in information may affect these estimates, assumptions, and judgments, which may affect the amounts reported in the financial statements.

For additional information regarding critical accounting policies, refer to “Summary of Significant Accounting Policies,” presented in Note 1 to the Condensed Consolidated Financial Statements and the section titled “Critical Accounting Policies” in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s 2013 10-K. There have been no significant changes in the Company’s application of critical accounting policies related to the allowance for credit losses, valuation of securities, and income taxes since December 31, 2013.

NON-GAAP FINANCIAL INFORMATION

The Company's accounting and reporting policies conform to ~~GAAP~~Generally Accepted Accounting Principles ("GAAP") and general practice within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company's operating performance. This includes, but is not limited to, earnings per share, excluding acquisition and integration related expenses, tax-equivalent net interest income (including its individual components), tax-equivalent net interest margin, the efficiency ratio, tier 1 common capital to risk-weighted assets, tangible common equity to tangible assets, tangible common equity, excluding accumulated other comprehensive loss, to tangible assets, tangible common equity to risk-weighted assets, and return on average tangible common equity. Although intended to enhance investors' understanding of the Company's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP.

CRITICAL ACCOUNTING ESTIMATES

Our consolidated financial statements are prepared in accordance with GAAP and are consistent with predominant practices in the financial services industry. Application of GAAP requires management to make estimates, assumptions, and judgments based on information available as of the date of the financial statements that affect the amounts reported in the financial statements and accompanying notes. Critical accounting estimates are those estimates that management believes are the most important to our financial position and results of operations. Future changes in information may impact these estimates, assumptions, and judgments, which may have a material effect on the amounts reported in the financial statements.

For additional information regarding critical accounting estimates, see the "Summary of Significant Accounting Policies," presented in Note 1 to the Consolidated Financial Statements and the section titled "Critical Accounting Estimates" in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s 2014 10-K. There have been no significant changes in the Company’s application of critical accounting estimates related to the allowance for credit losses, valuation of securities, income taxes, and goodwill and other intangible assets since December 31, 2014.

4537

PERFORMANCE OVERVIEW

Table 1

Selected Financial Data

(Dollar and share amounts in thousands, except per share data)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Operating Results
Interest income	$	76,862		$	72,329		$	218,555		$	215,127		$	82,469		$	69,690
Interest expense	5,831			6,663			17,522			20,683			5,687			5,995
Net interest income	71,031			65,666			201,033			194,444			76,782			63,695
Provision for loan and covered loan losses	10,727			4,770			17,509			16,257			6,552			1,441
Noninterest income	37,107			58,088			95,550			113,104			31,101			27,250
Noninterest expense	70,313			64,702			198,998			191,943			72,657			63,668
Income before income tax expense	27,098			54,282			80,076			99,348			28,674			25,836
Income tax expense	8,549			24,959			25,363			39,207			8,792			8,172
Net income	$	18,549		$	29,323		$	54,713		$	60,141		$	19,882		$	17,664
Weighted-average diluted common shares outstanding	74,352			74,034			74,282			73,978			76,930			74,159
Diluted earnings per common share	$	0.25		$	0.39		$	0.73		$	0.80		$	0.26		$	0.24
Performance Ratios ⁽¹⁾
Return on average common equity	6.91		%	11.66		%	6.99		%	8.22		%	7.15		%	6.97		%
Return on average tangible common equity ⁽²⁾	11.73		%	16.33		%	10.58		%	11.58		%	10.52		%	9.81		%
Return on average assets	0.84		%	1.38		%	0.86		%	0.98		%	0.85		%	0.86		%
Net interest margin – tax equivalent	3.72		%	3.63		%	3.66		%	3.70		%	3.79		%	3.61		%
Efficiency ratio ⁽³⁾	62.02		%	62.70		%	64.00		%	64.46		%	64.46		%	66.66		%


⁽¹⁾	All ratios are presented on an annualized basis.

⁽²⁾

Tangible common equity (“TCE”) represents common stockholders’ equity less goodwill and identifiable intangible assets. Acquisition and integration related expenses of $3.7 million and $4.6 million for the quarter and nine months ended September 30, 2014, respectively, are excluded from the returnReturn on average tangible common equity ~~ratio.~~expresses net income available to common stockholders excluding intangibles amortization expense, net of tax, as a percentage of tangible common equity ("TCE"). Intangibles amortization expense totaled $998,000 and $761,000 for the quarters ended March 31, 2015 and 2014, respectively. TCE represents average stockholders' equity less goodwill and average intangible assets.

⁽³⁾

The efficiency ratio expresses noninterest expense, excluding other real estate owned ("OREO") expense, as a percentage of tax-equivalent net interest income plus total fee-based revenues, other income, net trading ~~(losses)~~ gains, and tax-equivalent adjusted BOLI income. In addition, acquisition and integration related expenses of $3.7 million and $4.6 million are excluded from the efficiency ratio for the quarter and nine months ended September 30, 2014, respectively.


	September 30, 2014			December 31, 2013			September 30, 2013			September 30, 2014 Change From				March 31, 2015			December 31, 2014			March 31, 2014			March 31, 2015 Change From
										December 31, 2013		September 30, 2013											December 31, 2014			March 31, 2014
Balance Sheet Highlights
Total assets	$	9,096,351		$	8,253,407		$	8,517,913		$	842,944	$	578,438	$	9,498,596		$	9,445,139		$	8,328,519		$	53,457	��	$	1,170,077
Total loans, excluding covered loans	6,428,204			5,580,005			5,448,929			848,199		979,275		6,741,521			6,657,418			5,693,090			84,103			1,048,431
Total loans, including covered loans	6,519,079			5,714,360			5,602,234			804,719		916,845		6,804,351			6,736,853			5,815,477			67,498			988,874
Total deposits	7,616,133			6,766,101			7,003,208			850,032		612,925		7,914,679			7,887,758			6,816,757			26,921			1,097,922
Transactional deposits	6,359,686			5,558,318			5,745,047			801,368		614,639
Core deposits														6,673,534			6,616,200			5,631,879			57,334			1,041,655
Loans-to-deposits ratio	85.6		%	84.5		%	80.0		%					86.0		%	85.4		%	85.3		%
Transactional deposits to total deposits	83.5		%	82.1		%	82.0		%
Core deposits to total deposits														84.3		%	83.9		%	82.6		%

4638


	September 30, 2014			December 31, 2013			September 30, 2013			September 30, 2014 Change From						March 31, 2015			December 31, 2014			March 31, 2014			March 31, 2015 Change From
	September 30, 2014			December 31, 2013			September 30, 2013			December 31, 2013			September 30, 2013			March 31, 2015			December 31, 2014			March 31, 2014			December 31, 2014			March 31, 2014
Asset Quality Highlights ⁽¹⁾
Non-accrual loans	$	63,858		$	59,798		$	68,170		$	4,060		$	(4,312	)	$	48,077		$	59,971		$	64,217		$	(11,894	)	$	(16,140	)
90 days or more past due loans (still accruing interest)	5,983			3,708			5,642			2,275			341			3,564			1,173			4,973			2,391			(1,409		)
Total non-performing loans	69,841			63,506			73,812			6,335			(3,971		)	51,641			61,144			69,190			(9,503		)	(17,549		)
Accruing troubled debt restructurings ("TDRs")	5,449			23,770			24,329			(18,321		)	(18,880		)	3,581			3,704			6,301			(123		)	(2,720		)
OREO	29,165			32,473			35,616			(3,308		)	(6,451		)	26,042			26,898			30,026			(856		)	(3,984		)
Total non-performing assets	$	104,455		$	119,749		$	133,757		$	(15,294	)	$	(29,302	)	$	81,264		$	91,746		$	105,517		$	(10,482	)	$	(24,253	)
30-89 days past due loans (still accruing interest)	$	13,459		$	20,742		$	15,111		$	(7,283	)	$	(1,652	)	$	18,631		$	20,073		$	12,861		$	(1,442	)	$	5,770
Allowance for Credit Losses
Allowance for credit losses	$	74,722		$	87,121		$	93,214		$	(12,399	)	$	(18,492	)	$	72,806		$	74,510		$	82,248		$	(1,704	)	$	(9,442	)
Allowance for credit losses to loans, excluding acquired loans, including covered loans	1.25		%	1.52		%	1.66		%
Allowance for credit losses to non-accrual loans, excluding acquired and covered loans	103.47		%	124.69		%	117.59		%
Allowance for credit losses to total loans																1.07		%	1.11		%	1.41		%
Allowance for credit losses to loans, excluding acquired loans ⁽²⁾																1.19		%	1.24		%	1.41		%
Allowance for credit losses to non-accrual loans ⁽¹⁾																139.62		%	112.19		%	110.28		%


⁽¹⁾	These amounts and ratios exclude covered loans and covered OREO. For a discussion of covered loans, see Note 1 and Note 5 of "Notes to the Condensed Consolidated Financial Statements" in Part I, Item 1 of this Form 10-Q.

⁽²⁾

Due to the impact of business combination accounting ~~and protection provided by loss share agreements with the FDIC ("the FDIC Agreements"),~~ acquired loans ~~and covered loans and covered OREO~~ are excluded from ~~these metrics~~this metric to provide for improved comparability to prior periods and better perspective into ~~asset quality trends.~~this allowance coverage ratio. For a discussion of acquired ~~and covered~~ loans, ~~refer to~~see Note 1 and Note 65 of ~~“Notes~~"Notes to Condensed Consolidated Financial ~~Statements”~~Statements" in Part I, Item 1 of this Form 10-Q. ~~Asset quality, including acquired loans, covered loans, and covered OREO, is included in the “Loan Portfolio and Credit Quality” section below.~~

Net income for the ~~third~~first quarter of ~~2014~~2015 was ~~$18.5~~$19.9 million, or ~~$0.25~~$0.26 per share, compared to $29.3 million, or $0.39 per share, for the third quarter of 2013. For the nine months ended September 30, 2014, net income was $54.7 million, or $0.73 per share, compared to $60.1 million, or $0.80 per share, for the same period in 2013.

The third quarter of 2013 net income was impacted by certain significant transactions, which included a $34.0 million gain on the sale of an equity investment, a $7.8 million gain on the termination of two Federal Home Loan Bank ("FHLB") forward commitments, and a $13.3 million non-deductible write-down of the cash surrender values of certain BOLI policies. Excluding these items, which were reported in noninterest income, net income for the third quarter of 2013 was $17.5$17.7 million, or $0.24 per share, ~~compared to $18.5 million, or $0.25 per share,~~ for ~~third~~the first quarter of 2014. ~~In addition,~~

The increase in net income compared to the first quarter of 2014 reflects the benefit of the acquisitions completed during the second half of 2014 as well as organic growth, partly offset by a greater provision for ~~the third quarter~~loan and ~~nine months ended September 30, 2014 was impacted by acquisition and integration related expenses of $3.7 million and $4.6 million, respectively.~~covered loan losses. A discussion of net interest income, noninterest income, and noninterest expense is presented in the following section titled "Earnings Performance."

Total loans, excluding covered loans, of ~~$6.4~~$6.7 billion ~~rose by~~ ~~$848.2 million~~ grew 5.1% on an annualized basis from December 31, ~~2013. Total loans, excluding acquired and covered loans, grew 7.5% annualized from December 31, 2013. The majority~~2014. Growth during the first quarter of ~~the loan growth~~2015 was ~~driven by the acquisition of Popular, which represents $533.2 million of loans at September 30, 2014. The loan portfolio also benefited from solid performance from our legacy sales platform~~ concentrated within our commercial and industrial and agricultural loan ~~categories.~~

categories and reflects the continued expansion into certain sector-based lending areas such as asset-based lending and healthcare. In addition, we purchased $55.1 million of high quality, shorter-duration, floating rate home equity loans.

Non-performing assets, excluding ~~acquired and~~ covered loans and covered OREO, decreased by ~~$15.3~~$10.5 million, or ~~12.8%~~11.4%, from December 31, ~~2013~~2014 and ~~$29.3~~$24.3 million, or ~~21.9%~~23.0%, from ~~September 30, 2013. Refer~~March 31, 2014. Lower levels of non-accrual loans, accruing TDRs, and OREO contributed to the ~~“Loan~~decline compared to both prior periods. See the "Loan Portfolio and Credit ~~Quality”~~Quality" section below for further discussion of our loan portfolio, non-accrual loans, 90 days or more past due loans, TDRs, and OREO.

4739

~~Acquisitions~~

On July 7, 2014, the Company entered into a definitive agreement to acquire the south suburban Chicago-based Great Lakes Financial Resources, Inc. ("Great Lakes"), the holding company for Great Lakes Bank, National Association. As part of the acquisition, the Company will acquire eight locations, approximately $490 million in deposits, and $234 million in loans. The Company has received approval for this acquisition from the Federal Reserve, its primary regulator, and the acquisition is expected to close before the end of 2014, subject to approval by the stockholders of Great Lakes and certain closing conditions.

On August 8, 2014, the Bank completed the acquisition of the Chicago area banking operations of Banco Popular North America ("Popular"), doing business as Popular Community Bank, which is a subsidiary of Popular, Inc. The acquisition included Popular's twelve full-service retail banking offices and its small business and middle market commercial lending activities in the Chicago metropolitan area. On the date of acquisition, the Bank assumed $731.9 million in deposits and acquired $549.4 million in loans.

On September 26, 2014, the Bank completed the acquisition of National Machine Tool Financial Corporation ("National Machine Tool"). In business for more than 28 years and a customer of the Bank for more than 15 years, National Machine Tool provides equipment leasing and financing alternatives to traditional bank financing. The addition of equipment leasing to First Midwest's product offerings affords us the opportunity to leverage our sales platform to augment National Machine Tool's historical lease production of approximately $40 million per year.

EARNINGS PERFORMANCE

Net Interest Income

Net interest income is our primary source of revenue and is impacted by interest rates and the volume and mix of interest-earning assets and interest-bearing liabilities. The accounting policies for the recognition of interest income on loans, securities, and other interest-earning assets are presented in Note 1 to the Consolidated Financial Statements of our ~~2013~~2014 10-K.

Our accounting and reporting policies conform to GAAP and general practices within the banking industry. For purposes of this discussion, both net interest income and net interest margin have been adjusted to a fully tax-equivalent basis to more appropriately compare the returns on certain tax-exempt loans and securities to those on taxable interest-earning assets. Although we believe that these non-GAAP financial measures enhance investors’ understanding of our business and performance, they should not be considered an alternative to GAAP. The effect of this adjustment is at the bottom of ~~Tables 2 and 3.~~

Table 2.

Table 2 summarizes our average interest-earning assets and interest-bearing liabilities for the quarters ended ~~September 30, 2014~~March 31, 2015 and ~~2013,~~2014, the related interest income and interest expense for each earning asset category and funding source, and the average interest rates earned and paid. Table 2 also details differences in interest income and expense from the prior quarter and the extent to which any changes are attributable to volume and rate fluctuations. ~~Table 3 presents this same information for the nine months ended September 30, 2014 and 2013.~~

4840

Table 2

Net Interest Income and Margin Analysis

(Dollar amounts in thousands)


	Quarters Ended September 30,												Attribution of Change in Net Interest Income ⁽¹⁾									Quarters Ended March 31,														Attribution of Change in Net Interest Income ⁽¹⁾
	2014						2013						Attribution of Change in Net Interest Income ⁽¹⁾									2015							2014							Attribution of Change in Net Interest Income ⁽¹⁾
	Average Balance			Interest		Yield/ Rate (%)	Average Balance			Interest		Yield/ Rate (%)	Volume			Yield/ Rate			Total			Average Balance			Interest			Yield/ Rate (%)	Average Balance			Interest			Yield/ Rate (%)	Volume			Yield/ Rate			Total
Assets:
Other interest-earning assets	$	476,768		$	313	0.26	$	661,779		$	469	0.28	$	(74	)	$	(82	)	$	(156	)	$	522,232		$	398		0.31	$	537,137		$	382		0.29	$	(11	)	$	27		$	16
Trading securities	18,363			30		0.65	15,543			29		0.75	4			(3		)	1			17,694			24			0.54	17,470			28			0.64	—			(4		)	(4		)
Investment securities ⁽²⁾	1,067,742			9,659		3.62	1,250,158			10,199		3.26	(2,126		)	1,586			(540		)	1,200,423			10,387			3.46	1,167,803			10,403			3.56	665			(681		)	(16		)
FHLB and Federal Reserve Bank stock	35,588			341		3.83	35,162			333		3.79	4			4			8			37,822			357			3.78	35,161			335			3.81	25			(3		)	22
Loans ⁽²⁾⁽³⁾	6,302,883			69,458		4.37	5,559,932			64,326		4.59	6,708			(1,576		)	5,132			6,740,399			74,186			4.46	5,722,457			61,518			4.36	11,108			1,560			12,668
Total interest-earning assets ⁽²⁾	7,901,344			79,801		4.01	7,522,574			75,356		3.98	4,516			(71		)	4,445			8,518,570			85,352			4.06	7,480,028			72,666			3.93	11,787			899			12,686
Cash and due from banks	126,279						127,847															124,730							111,500
Allowance for loan and covered loan losses	(77,596		)				(93,940		)													(73,484		)					(86,726		)
Other assets	818,066						847,304															891,925							777,685
Total assets	$	8,768,093					$	8,403,785														$	9,461,741						$	8,282,487
Liabilities and Stockholders’ Equity:	Liabilities and Stockholders’ Equity:																					Liabilities and Stockholders’ Equity:
Savings deposits	$	1,231,700		231		0.07	$	1,127,970		192		0.07	39			—			39			$	1,426,546		268			0.08	$	1,159,643		202			0.07	49			17			66
NOW accounts	1,261,522			166		0.05	1,175,926			162		0.05	4			—			4			1,365,494			170			0.05	1,181,297			170			0.06	27			(27		)	—
Money market deposits	1,413,753			468		0.13	1,343,263			411		0.12	22			35			57			1,521,762			489			0.13	1,311,998			420			0.13	67			2			69
Time deposits	1,226,025			1,941		0.63	1,288,746			2,072		0.64	(99		)	(32		)	(131		)	1,266,562			1,598			0.51	1,196,449			1,805			0.61	116			(323		)	(207		)
Borrowed funds	101,674			9		0.04	203,613			390		0.76	(190		)	(191		)	(381		)	127,571			18			0.06	222,491			383			0.70	(186		)	(179		)	(365		)
Senior and subordinated debt	191,013			3,016		6.26	214,860			3,436		6.34	(377		)	(43		)	(420		)	200,910			3,144			6.35	190,949			3,015			6.40	156			(27		)	129
Total interest-bearing liabilities	5,425,687			5,831		0.43	5,354,378			6,663		0.49	(601		)	(231		)	(832		)	5,908,845			5,687			0.39	5,262,827			5,995			0.46	229			(537		)	(308		)
Demand deposits	2,208,450						1,975,797															2,312,431							1,928,289
Total funding sources																						8,221,276							7,191,116
Other liabilities	83,075						90,154															125,703							75,969
Stockholders’ equity - common	1,050,881						983,456															1,114,762							1,015,402
Total liabilities and stockholders’ equity	$	8,768,093					$	8,403,785														$	9,461,741						$	8,282,487
Net interest income/margin ⁽²⁾				$	73,970	3.72				$	68,693	3.63	$	5,117		$	160		$	5,277					79,665			3.79				66,671			3.61	$	11,558		$	1,436		$	12,994
Tax equivalent adjustment																									(2,883		)					(2,976		)
Net interest income (GAAP)				$	71,031					$	65,666														$	76,782						$	63,695
Tax equivalent adjustment				2,939						3,027
Tax-equivalent net interest income				$	73,970					$	68,693


⁽¹⁾	For purposes of this table, changes which are not due solely to volume changes or rate changes are allocated to these categories on the basis of the percentage relationship of each to the sum of the two.


⁽²⁾	Interest income and yields are presented on a tax-equivalent basis, assuming a federal income tax rate of 35%.

⁽³⁾

This item includes covered interest-earning assets consisting of loans acquired through the Company’s Federal Deposit Insurance Corporation ~~(“FDIC”~~("FDIC")-assisted transactions with loss share agreements and the related FDIC indemnification asset. For additional discussion, ~~please refer to~~see Note 1 and Note 65 of ~~“Notes~~"Notes to the Condensed Consolidated Financial ~~Statements”~~Statements" in Part I, Item 1 of this Form 10-Q.

~~Table 3~~

~~Net Interest Income and Margin Analysis~~

~~(Dollar amounts in thousands)~~

Nine Months Ended September 30,
Attribution of Change
in Net Interest Income ⁽¹⁾
2014 2013

Average
Balance

Interest

Yield/
Rate (%)

Average
Balance

Interest

Yield/
Rate (%)
Volume
Yield/
Rate
Total
Assets:
Other interest-earning assets $ 515,380
$ 1,064
0.28 $ 640,551
$ 1,371
0.29 $ (165 ) $ (142 ) $ (307 )
Trading securities 17,919
86
0.64 15,174
89
0.78 16
(19 ) (3 )
Investment securities ⁽²⁾
1,115,882
30,317
3.62 1,227,619
30,303
3.29 (132 ) 146
14
FHLB and Federal Reserve
  Bank stock
35,424
1,024
3.85 41,086
1,014
3.29 (41 ) 51
10
Loans ⁽²⁾⁽³⁾
5,978,223
194,878
4.36 5,439,308
191,605
4.71 30,628
(27,355 ) 3,273
Total interest-earning assets ⁽²⁾
7,662,828
227,369
3.97 7,363,738
224,382
4.07 30,306
(27,319 ) 2,987
Cash and due from banks 118,350
121,037

Allowance for loan and
  covered loan losses
(81,098 ) (96,991 )
Other assets 790,782
858,347

Total assets $ 8,490,862
$ 8,246,131

Liabilities and Stockholders’ Equity:
Savings deposits $ 1,193,952
636
0.07 $ 1,126,501
647
0.08 54
(65 ) (11 )
NOW accounts 1,213,471
488
0.05 1,162,657
505
0.06 25
(42 ) (17 )
Money market deposits 1,353,857
1,253
0.12 1,289,857
1,315
0.14 72
(134 ) (62 )
Time deposits 1,197,232
5,537
0.62 1,331,277
6,693
0.67 (644 ) (512 ) (1,156 )
Borrowed funds 162,481
561
0.46 202,664
1,217
0.80 (534 ) (122 ) (656 )
Senior and subordinated debt 190,981
9,047
6.33 214,829
10,306
6.41 (1,131 ) (128 ) (1,259 )
Total interest-bearing
  liabilities
5,311,974
17,522
0.44 5,327,785
20,683
0.52 (2,158 ) (1,003 ) (3,161 )
Demand deposits 2,069,866
1,866,560

Other liabilities 75,268
87,651

Stockholders’ equity - common 1,033,754
964,135

Total liabilities and
  stockholders’ equity
$ 8,490,862
$ 8,246,131

Net interest income/margin ⁽²⁾
$ 209,847
3.66 $ 203,699
3.70 $ 32,464
$ (26,316 ) $ 6,148
Net interest income (GAAP) $ 201,033
$ 194,444

Tax equivalent adjustment 8,814
9,255

Tax-equivalent net interest
  income
$ 209,847
$ 203,699


⁽¹⁾	For purposes of this table, changes which are not due solely to volume changes or rate changes are allocated to these categories on the basis of the percentage relationship of each to the sum of the two.


⁽²⁾	~~Interest income and yields are presented on a tax-equivalent basis, assuming a federal income tax rate of 35%.~~


⁽³⁾	This item includes covered interest-earning assets consisting of loans acquired through the Company’s FDIC-assisted transactions with loss share agreements and the related FDIC indemnification asset. For additional discussion, please refer to Note 1 and Note 6 of “Notes to the Condensed Consolidated Financial Statements” in Part I, Item 1 of this Form 10-Q.

Total average interest-earning assets for the ~~third~~first quarter of 2015 increased $1.0 billion from the first quarter of 2014, ~~increased by~~ ~~$378.8 million~~ ~~from~~reflecting the ~~third quarter~~impact of ~~2013~~loans and ~~$299.1 million~~securities acquired during the second half of 2014 and solid organic loan growth over the course of the year.

Total average funding sources for the first ~~nine months~~quarter of ~~2014~~2015 increased $1.0 billion compared to the ~~same period in 2013. The increase compared to both prior periods was driven by loans acquired in the Popular acquisition and organic loan growth.~~

~~The $71.3 million increase in average interest-bearing liabilities compared to the third~~first quarter of ~~2013~~2014 due primarily to acquisition activity. The decline in borrowed funds resulted ~~primarily~~ from ~~the Popular acquisition. Compared to the first nine months of 2013, average interest-bearing liabilities decreased $15.8 million primarily~~

~~due to lower levels of time deposits, the repurchase and retirement of $24.0 million of junior subordinated debentures with a rate of 6.95%, and~~ the prepayment of $114.6 million of FHLB advances ~~with a weighted-average rate of 1.08%, which is net of~~during the ~~yield earned on the cash used for the prepayment. These declines were substantially offset by $731.9 million of deposits assumed in the Popular acquisition.~~

~~Tax-equivalent net interest margin for the third~~second quarter of ~~2014 was~~ ~~3.72%, an increase of~~ 9 basis points from the third quarter of 2013. The Popular acquisition contributed approximately half of the improvement, adding a greater proportion of higher yielding, fixed rate loans along with low cost deposits. In addition, certain loan hedging strategies and an increase in the yield on covered interest-earning assets drove the higher margin.

For the nine months ended September 30, 2014, tax-equivalent net interest margin was 3.66%, a decline of 4 basis points from the same period in 2013. The decrease in the yield on loans was driven by the flattening of the yield curve, the competitive market environment, and a continued shift in the loan mix to floating rate loans. This decline was partially offset by higher yielding, fixed rate loans acquired in the Popular transaction, certain loan hedging strategies, and an increase in the yield on covered interest-earning assets. Overall, the reduction in net interest margin was partially offset by higher yields on investment securities, a reduction in higher cost borrowed funds, and growth in core deposits.

Higher tax-equivalent net interest income of $5.3 million compared to the third quarter of 2013 and $6.1 million compared to the first nine months of 2013 was primarily due to the Popular acquisition, which contributed $3.5 million of the increase. In addition, continued organic loan growth, the prepayment of FHLB advances, and repurchase and retirement of junior subordinated debentures contributed to the positive variance.

2014.

5141

Tax-equivalent net interest margin for the current quarter was 3.79%, increasing 18 basis points from the first quarter of 2014. Excluding acquired loan accretion income and interest rate swaps, tax-equivalent net interest margin was consistent with the first quarter of 2014.

Noninterest Income

A summary of noninterest income for the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ is presented in the following table.

Table 43

Noninterest Income Analysis

(Dollar amounts in thousands)


	Quarters Ended September 30,								Nine Months Ended September 30,								Quarters Ended March 31,
	2014			2013			% Change		2014			2013			% Change		2015		2014		% Change
Service charges on deposit accounts	$	9,902		$	9,472		4.5		$	26,895		$	27,267		(1.4	)	$	9,271	$	8,020	15.6
Wealth management fees	6,721			6,018			11.7		19,730			17,983			9.7		7,014		6,457		8.6
Card-based fees ⁽¹⁾	6,646			5,509			20.6		17,950			16,132			11.3		6,402		5,335		20.0
Merchant servicing fees ⁽²⁾	2,932			2,915			0.6		8,557			8,368			2.3		2,665		2,709		(1.6	)
Mortgage banking income	1,125			1,273			(11.6	)	3,199			4,251			(24.7	)	1,123		1,115		0.7
Other service charges, commissions, and fees ⁽²⁾	2,334			2,617			(10.8	)	5,386			5,569			(3.3	)
Other service charges, commissions, and fees																	2,166		1,413		53.3
Total fee-based revenues	29,660			27,804			6.7		81,717			79,570			2.7		28,641		25,049		14.3
Gains on sales of properties	3,954			—			100.0		3,954			—			100.0
Net securities gains	2,570			33,801			(92.4	)	8,160			34,017			(76.0	)	512		1,073		(52.3	)
BOLI income ⁽³⁾	767			284			N/M		2,030			884			N/M
Other income ⁽⁴⁾⁽⁶⁾	512			800			(36.0	)	1,382			1,984			(30.3	)
Net trading (losses) gains ⁽⁵⁾⁽⁶⁾	(356		)	882			N/M		366			2,132			(82.8	)
Loss on early extinguishment of debt	—			—			—		(2,059		)	—			(100.0	)
BOLI modification loss ⁽³⁾	—			(13,312		)	100.0		—			(13,312		)	100.0
Gain on termination of FHLB forward commitments	—			7,829			(100.0	)	—			7,829			(100.0	)
BOLI income ⁽⁵⁾																	883		490		80.2
Other income ⁽³⁾⁽⁵⁾																	646		447		44.5
Net trading gains ⁽⁴⁾⁽⁵⁾																	419		191		N/M
Total noninterest income	$	37,107		$	58,088		(36.1	)	$	95,550		$	113,104		(15.5	)	$	31,101	$	27,250	14.1

N/M - Not meaningful.


⁽¹⁾	Card-based fees consist of debit and credit card interchange fees for processing transactions as well as various fees on both customer and non-customer automated teller machine ~~(“ATM”~~("ATM") and point-of-sale transactions processed through the ATM and point-of-sale networks.


⁽²⁾	~~These line items~~Merchant servicing fees are included in other service charges, commissions, and fees in the Condensed Consolidated Statements of Income.


⁽³⁾	~~These line items are included in BOLI income in the Condensed Consolidated Statements of Income.~~


⁽⁴⁾	Other income consists of various items, including safe deposit box rentals, miscellaneous recoveries, and gains on the sales of various assets.


⁽⁵⁾⁽⁴⁾	Net trading ~~(losses)~~ gains result from changes in the fair value of diversified investment securities held in a grantor trust under deferred compensation arrangements and are substantially offset by nonqualified plan expense for each period presented.


⁽⁶⁾⁽⁵⁾	These line items are included in other income in the Condensed Consolidated Statements of Income.

Total fee-based revenues ~~continue to be strong and grew to $29.7 million, an increase of 6.7% compared to the third quarter of 2013 and 2.7%~~increased 14.3% from the first ~~nine months of 2013.~~

~~Compared to the third~~ quarter of ~~2013, service charges on deposit accounts were impacted by an increase in~~2014, reflecting growth across most categories. Higher levels of service charge volume, primarily from ~~existing clients and~~ new customers acquired in the ~~Popular transaction. A lower volume~~acquisitions completed during the second half of ~~non-sufficient funds transactions contributed to~~2014, impacted the ~~decrease~~rise in service charges on deposit ~~accounts compared~~accounts. Sales to new and existing customers continued to drive the ~~nine months ended September 30, 2013.~~

~~Wealth~~increase in wealth management ~~fees increased 11.7% from the third quarter of 2013 and 9.7% from the first nine months of 2013 due to a 10.9%~~fees. The rise ~~in assets under management driven by new customer relationships across all service offerings.~~

~~The growth~~ in card-based fees ~~compared to both prior periods~~ reflects higher transaction ~~volumes as well as incentives from a renewed vendor contract.~~

During the third quarter and first nine months of 2014, we sold $31.7 million and $114.7 million of 1-4 family mortgage loans, respectively, compared to $36.1 million and $118.1 million of loans sold during the same periods in 2013. Lower market pricing contributed to the decline in mortgage bankingvolumes. Fee income ~~compared to the third quarter of 2013.~~

~~Lower levels of fee income from~~generated by sales of capital market products to commercial clients and gains realized on the sale of leasing equipment contracts contributed to the ~~decrease~~increase in other service charges, commissions, and ~~fees~~ ~~compared to the quarter and nine months ended September 30, 2013.~~

~~In the third quarter of 2014, we completed the disposition of two branch properties at pre-tax gains of $4.0 million as part of multi-year efforts to optimize our retail distribution.~~

Net securities gains for the third quarter of 2014 were driven by the sale of longer-duration corporate bonds and other investments, resulting in pre-tax gains of $2.6 million. Net securities gains for the first nine months of 2014 also consisted of the sale of a non-accrual trust-preferred collateralized debt obligation ("CDO") at a pre-tax gain of $3.5 million and sales of municipal securities and other investments at pre-tax gains of $2.1 million.

fees.

During the first ~~nine months~~quarter of ~~2014,~~2015, the ~~loss on early extinguishment~~Company recorded net pre-tax securities gains of ~~debt~~$512,000 from the sale of various securities compared to a pre-tax securities gain of $1.1 million during the first quarter of 2014.

The rise in BOLI income compared to the first quarter of 2014 resulted from the ~~prepayment of $114.6 million in FHLB advances.~~

Total noninterest income was impacted by certain significant transactions during the third quarter of 2013, including a $34.0 million gain on the sale of an equity investment, a $7.8 million gain on the termination of two FHLB forward commitments, and a $13.3 million write-down of the cash surrender valuesrepositioning of certain ~~BOLI policies.~~investments in the portfolio as well as policies obtained from the 2014 acquisitions.

5342

Noninterest Expense

A summary of noninterest expense for the quarters ended March 31, 2015 and ~~nine months ended September 30,~~ 2014 ~~and 2013~~ is presented in the following table.

Table 54

Noninterest Expense Analysis

(Dollar amounts in thousands)


	Quarters Ended September 30,								Nine Months Ended September 30,								Quarters Ended March 31,
	2014			2013			% Change		2014			2013			% Change		2015			2014			% Change
Salaries and employee benefits:
Salaries and wages	$	28,972		$	27,254		6.3		$	84,022		$	81,646		2.9		$	32,331		$	27,197		18.9
Nonqualified plan expense ⁽¹⁾	(386		)	1,003			N/M		350			2,394			(85.4	)	463			186			N/M
Retirement and other employee benefits	7,347			6,013			22.2		19,613			19,720			(0.5	)	7,922			6,108			29.7
Total salaries and employee benefits	35,933			34,270			4.9		103,985			103,760			0.2		40,716			33,491			21.6
Net occupancy and equipment expense	8,702			7,982			9.0		25,765			23,922			7.7		10,436			9,391			11.1
Professional services:
Loan remediation costs	2,107			1,893			11.3		6,336			6,579			(3.7	)
Other professional services	4,991			3,624			37.7		12,668			9,751			29.9
Professional services	7,098			5,517			28.7		19,004			16,330			16.4		5,109			5,389			(5.2	)
Technology and related costs	4,316			2,984			44.6		10,494			8,351			25.7		3,687			3,074			19.9
Net OREO expense⁽²⁾	1,406			2,849			(50.6	)	4,531			5,732			(21.0	)
Merchant card expense⁽²⁾																	2,197			2,213			(0.7	)
Advertising and promotions ⁽²⁾	1,858			2,166			(14.2	)	5,778			5,609			3.0		1,223			1,613			(24.2	)
Merchant card expense⁽²⁾	2,396			2,339			2.4		6,992			6,704			4.3
Net OREO expense																	1,204			1,556			(22.6	)
Cardholder expenses ⁽²⁾	1,120			1,031			8.6		3,215			3,003			7.1		1,268			1,014			25.0
Other expenses ⁽²⁾	7,484			5,564			34.5		19,234			18,532			3.8		6,817			5,927			15.0
Total noninterest expense	$	70,313		$	64,702		8.7		$	198,998		$	191,943		3.7		$	72,657		$	63,668		14.1
Efficiency ratio ⁽³⁾	62.02		%	62.70		%			64.00		%	64.46		%			64		%	67		%

N/M - Not meaningful.


⁽¹⁾	Nonqualified plan expense results from changes in the Company's obligation to participants under deferred compensation agreements and is substantially offset by earnings on related assets, which are reported as net trading ~~(losses)~~ gains and included in noninterest income.


⁽²⁾	These line items are included in other expense in the Condensed Consolidated Statements of Income.

⁽³⁾

The efficiency ratio expresses noninterest expense, excluding OREO expense, as a percentage of tax-equivalent net interest income plus total fee-based revenues, other income, net trading ~~(losses)~~ gains, and tax-equivalent adjusted BOLI income. In addition, acquisition and integration related expenses of $3.7 million and $4.6 million are excluded from the efficiency ratio for the quarter and nine months ended September 30, 2014, respectively.

The efficiency ratio ~~excluding acquisition and integration related expenses,~~ improved to ~~62.02% for the third quarter of 2014 and 64.00%~~64% from 67% for the first ~~nine months~~quarter of 2014. ~~Total noninterest expense for the third quarter of 2014 increased 8.7% from the third quarter of 2013 and 3.7% for the first nine months of 2014 compared to the same periods in 2013.~~ The 14.1% rise in total noninterest expense was substantially due to operating costs of 21 banking locations acquired during the second half of 2014.

Salaries and wages increased compared to ~~both prior periods resulted primarily from acquisition and integration related expenses, totaling $3.7 million for~~ the ~~third~~first quarter of 2014 driven by additional salaries resulting from the acquisitions completed during 2014 and ~~$4.6 million for the nine months ended September 30, 2014. In addition, the recurring costs~~other salary expenses associated with ~~operating the newly acquired Popular locations contributed~~growth and organizational needs.

Retirement and other employee benefits rose compared to the ~~increase. During the third~~first quarter of 2014 ~~the Company also recorded a $430,000 valuation adjustment relative~~due to the ~~closing of a banking facility.~~

~~Compared to both prior periods presented, the increase in salaries~~acquisitions completed during 2014 and ~~employee benefits resulted from additional employees assumed in the Popular acquisition during the third quarter of 2014. The timing of certain~~comparatively higher incentive compensation ~~accruals and higher premiums paid for employee insurance also contributed to the variance compared to the third quarter of 2013.~~

expenses.

Net occupancy and equipment expense increased ~~for the third quarter of 2014 and nine months ended September 30, 2014 due~~compared to ~~the acquisition of twelve branches in the Popular transaction and an increase in real estate taxes. Additionally, higher utilities and snow removal costs during~~ the first quarter of 2014 ~~impacted~~driven by a rise in occupancy costs from the ~~comparison~~acquired banking locations, partially offset by lower year-over-year weather related costs.

Technology and related costs increased from the first quarter of 2014 due primarily to greater processing expenses associated with operating the acquired banking locations.

Advertising and promotions expense decreased compared to the first ~~nine months~~quarter of ~~2013.~~2014 as a result of the timing of certain advertising costs.

Net OREO expense decreased compared to the first quarter of 2014 due to reduced valuation adjustments and higher net gains on sales of OREO properties.

Other expense increased from the first quarter of 2014 resulting primarily from additional FDIC premiums, other intangibles amortization, and other miscellaneous expenses related to the 2014 acquisitions.

5443

The rise in loan remediation costs compared to the third quarter of 2013 resulted from higher levels of real estate taxes paid to preserve the Company's rights to collateral associated with problem loans and an increase in appraisal costs for underlying collateral. Compared to the first nine months of 2013, loan remediation costs decreased due to lower servicing costs for our covered loan portfolio and a reduction in real estate taxes paid, which was partially offset by higher appraisal costs.

Other professional services expense increased compared to the third quarter and first nine months of 2013. These increases were driven primarily by legal expenses related to acquisition activity which totaled $1.4 million for the third quarter of 2014 and $2.2 million for the first nine months of 2014.

Higher levels of technology and related costs compared to both prior periods presented resulted mainly from conversion costs related to acquisition activity, which totaled $1.1 million for the quarter and nine months ended September 30, 2014.

Compared to both prior periods presented, the decrease in net OREO expense resulted primarily from net gains on sales of OREO properties compared to net losses on sales, as well as lower levels of operating expenses. Higher levels of valuation adjustments partially offset these declines.

~~Advertising and promotions expense declined compared to the third quarter of 2013 due to the timing of certain advertising costs.~~

Higher levels of other expenses in the third quarter and first nine months of 2014 resulted from a $430,000 valuation adjustment relative to the closing of a banking facility and miscellaneous expenses related to the Popular acquisition.

Income Taxes

Our provision for income taxes includes both federal and state income tax expense. An analysis of the provision for income taxes is detailed in the following table.

Table 65

Income Tax Expense Analysis

(Dollar amounts in thousands)


	Quarters Ended September 30,						Nine Months Ended September 30,						Quarters Ended March 31,
	2014			2013			2014			2013			2015			2014
Income before income tax expense	$	27,098		$	54,282		$	80,076		$	99,348		$	28,674		$	25,836
Income tax expense:
Federal income tax expense	$	6,714		$	19,145		$	19,719		$	29,058		$	7,076		$	6,278
State income tax expense	1,835			5,814			5,644			10,149			1,716			1,894
Total income tax expense	$	8,549		$	24,959		$	25,363		$	39,207		$	8,792		$	8,172
Effective income tax rate	31.5		%	46.0		%	31.7		%	39.5		%	30.7		%	31.6		%

Federal income tax expense and the related effective income tax rate are influenced by the amount of tax-exempt income derived from investment securities and BOLI in relation to pre-tax income and state income taxes. State income tax expense and the related effective tax rate are driven by the amount of state tax-exempt income in relation to pre-tax income and state tax rules related to consolidated/combined reporting and sourcing of income and expense.

Effective tax rates were elevated for the quarter and nine months ended September 30, 2013 due to a $34.0 million gain recognized on the sale of an equity investment and a $7.8 million gain on the termination of two FHLB forward commitments, which was taxed at statutory rates, and a $13.3 million non-deductible BOLI modification loss. Excluding these transactions, the effective tax rate for the quarter and nine months ended September 30, 2013 would have been 30.5% and 31.2%, respectively. In addition, an increase in income exempt from state taxes contributed to the decreaseThe decline in the effective income tax rate compared to ~~both prior periods.~~

the first quarter of 2014 resulted primarily from a decrease in the Illinois statutory rate in 2015.

Our accounting policies for the recognition of income taxes in the Consolidated Statements of Financial Condition and Income are included in Notes 1 and 1415 to the Consolidated Financial Statements of our ~~2013~~2014 10-K.

FINANCIAL CONDITION

Investment Portfolio Management

Securities that we have the positive intent and ability to hold until maturity are classified as securities held-to-maturity and are accounted for using historical cost, adjusted for amortization of premiums and accretion of discounts. Trading securities are carried at fair value with changes in fair value included in other noninterest income. Our trading securities consist of securities held in a grantor trust for our nonqualified deferred compensation plan and are not considered part of the traditional investment portfolio. All other securities are classified as securities available-for-sale and are carried at fair value with unrealized gains and losses, net of related deferred income taxes, recorded in stockholders’ equity as a separate component of accumulated other comprehensive loss.

We manage our investment portfolio to maximize the return on invested funds within acceptable risk guidelines, to meet pledging and liquidity requirements, and to adjust balance sheet interest rate sensitivity to mitigate the impact of changes in interest rates on net interest income.

From time to time, we adjust the size and composition of our securities portfolio based on a number of factors, including expected loan growth, anticipated changes in collateralized public funds on account, the interest rate environment, and the related value of various segments of the securities markets. The following table provides a valuation summary of our investment portfolio.

Table 76

Investment Portfolio Valuation Summary

(Dollar amounts in thousands)


	September 30, 2014								December 31, 2013								March 31, 2015								December 31, 2014
	Amortized Cost		Net Unrealized Gains (Losses)			Fair Value		% of Total	Amortized Cost		Net Unrealized Gains (Losses)			Fair Value		% of Total	Amortized Cost		Net Unrealized Gains (Losses)			Fair Value		% of Total	Amortized Cost		Net Unrealized Gains (Losses)			Fair Value		% of Total
Securities Available-for-Sale	Securities Available-for-Sale																Securities Available-for-Sale
U.S. agency securities	$	500	$	—		$	500	—	$	500	$	—		$	500	—	$	24,350	$	357		$	24,707	2.1	$	30,297	$	134		$	30,431	2.5
Collateralized mortgage obligations ("CMOs")	424,946		(8,399		)	416,547		40.6	490,962		(15,194		)	475,768		41.2	524,090		(26		)	524,064		44.5	538,882		(4,726		)	534,156		44.0
Other mortgage-backed securities ("MBSs")	117,271		3,218			120,489		11.8	135,097		1,067			136,164		11.8	145,846		4,800			150,646		12.8	155,443		4,322			159,765		13.1
Municipal securities	423,904		11,168			435,072		42.4	457,318		4,075			461,393		39.9	403,474		9,644			413,118		35.0	414,255		9,565			423,820		34.9
CDOs	45,021		(26,652		)	18,369		1.8	46,532		(28,223		)	18,309		1.6
Trust preferred collateralized debt obligations ("CDOs")																	48,357		(14,429		)	33,928		2.9	48,502		(14,728		)	33,774		2.8
Corporate debt securities	3,724		122			3,846		0.4	12,999		1,930			14,929		1.3	1,725		67			1,792		0.1	1,719		83			1,802		0.1
Equity securities	2,575		22			2,597		0.3	3,706		1,956			5,662		0.5	3,274		74			3,348		0.3	3,224		37			3,261		0.3
Total available-for- sale securities	1,017,941		(20,521		)	997,420		97.3	1,147,114		(34,389		)	1,112,725		96.3	1,151,116		487			1,151,603		97.7	1,192,322		(5,313		)	1,187,009		97.7
Securities Held-to-Maturity	Securities Held-to-Maturity																Securities Held-to-Maturity
Municipal securities	26,776		990			27,766		2.7	44,322		(935		)	43,387		3.7	25,861		1,310			27,171		2.3	26,555		1,115			27,670		2.3
Total securities	$	1,044,717	$	(19,531	)	$	1,025,186	100.0	$	1,191,436	$	(35,324	)	$	1,156,112	100.0	$	1,176,977	$	1,797		$	1,178,774	100.0	$	1,218,877	$	(4,198	)	$	1,214,679	100.0

Portfolio Composition

As of ~~September 30, 2014,~~March 31, 2015, our available-for-sale securities portfolio totaled ~~$1.0~~$1.2 billion,, decreasing ~~11.3%~~3.0% compared to December 31, ~~2013.~~2014. The reduction in U.S. agency securities, CMOs, MBSs, and municipal securities from December 31, ~~2013~~2014 resulted from sales of ~~$24.9~~$35.7 million and maturities, calls, and prepayments of ~~$125.2~~$58.2 million, ~~which were slightly~~ offset by purchases of ~~$16.4~~$54.0 million. ~~Refer to~~For additional detail regarding sales of securities see the "Securities Gains and Losses" section ~~below for further detail.~~below.

Approximately ~~97.5%~~97% of our available-for-sale securities portfolio is comprised of U.S. agency securities, CMOs, other MBSs, and municipal securities. The remainder of the portfolio consists of ~~five~~eleven CDOs with a total fair value of ~~$18.4~~$33.9 million and miscellaneous other securities with a total fair ~~values~~value of ~~$6.4~~$5.1 million.

Investments in municipal securities comprised ~~43.6%~~35.9%, or ~~$435.1~~$413.1 million,, of the total available-for-sale securities portfolio at ~~September 30, 2014.~~March 31, 2015. The majority consists of general obligations of local ~~municipalities.~~municipalities in various states. Our municipal securities portfolio has historically experienced very low default rates and provides a predictable cash flow.

Table 87

Securities Effective Duration Analysis

(Dollar amounts in thousands)


	September 30, 2014					December 31, 2013					March 31, 2015					December 31, 2014
	Effective		Average	Yield to		Effective		Average	Yield to		Effective		Average	Yield to		Effective		Average	Yield to
	Duration ⁽¹⁾		Life ⁽²⁾	Maturity ⁽³⁾		Duration ⁽¹⁾		Life ⁽²⁾	Maturity ⁽³⁾		Duration ⁽¹⁾		Life ⁽²⁾	Maturity ⁽³⁾		Duration ⁽¹⁾		Life ⁽²⁾	Maturity ⁽³⁾
Securities Available-for-Sale
U.S. agency securities	1.49	%	1.50	0.49	%	2.23	%	2.25	0.49	%	2.22	%	2.50	2.98	%	3.32	%	3.72	2.98	%
CMOs	3.92	%	3.95	1.87	%	4.48	%	4.26	1.86	%	3.26	%	3.57	1.81	%	3.45	%	3.67	1.91	%
Other MBSs	3.20	%	4.42	3.00	%	3.93	%	4.85	2.45	%
MBSs											2.77	%	4.09	2.70	%	2.88	%	4.18	2.77	%
Municipal securities	3.31	%	2.57	5.52	%	5.11	%	3.27	5.53	%	2.56	%	2.32	5.36	%	2.89	%	2.37	5.50	%
CDOs	N/M		N/M	N/M		N/M		N/M	N/M		N/M		N/M	N/M		N/M		N/M	N/M
Corporate debt securities	0.43	%	0.48	4.59	%	4.86	%	7.18	6.39	%	0.21	%	0.25	6.72	%	0.45	%	0.50	6.72	%
Equity securities	N/M		N/M	N/M		N/M		N/M	N/M		N/M		N/M	N/M		N/M		N/M	N/M
Total available-for-sale securities	3.55	%	3.39	3.61	%	4.68	%	3.95	3.52	%	2.91	%	3.15	3.26	%	3.16	%	3.26	3.37	%
Securities Held-to-Maturity
Municipal securities	5.43	%	8.05	4.48	%	6.50	%	11.84	5.47	%	5.64	%	7.86	4.49	%	5.64	%	7.85	4.60	%
Total securities	3.60	%	3.52	3.63	%	4.75	%	4.26	3.60	%	2.97	%	3.26	3.29	%	3.21	%	3.37	3.40	%

N/M - Not meaningful.


⁽¹⁾	The effective duration represents the estimated percentage change in the fair value of the securities portfolio given a 100 basis point increase or decrease in interest rates. This measure is used to evaluate the portfolio’s price volatility at a single point in time and is not intended to be a precise predictor of future fair values since those values will be influenced by a number of factors.


⁽²⁾	Average life is presented in years and represents the weighted-average time to receive half of all future cash flows using the dollar amount of principal paydowns, including estimated principal prepayments, as the weighting factor.


⁽³⁾	Yields on municipal securities are reflected on a tax-equivalent basis, assuming a federal income tax rate of 35%.

Effective Duration

The average life and effective duration of our available-for-sale securities portfolio ~~as of September 30, 2014 declined from~~were both lower than December 31, ~~2013 since cash~~2014 at 3.15 years and 2.91%, respectively. These decreases resulted mainly from maturities and sales of investment securities ~~was~~that were not reinvested in the securities portfolio.

Securities Gains and Losses

Net securities gains for the third quarter and first nine months of 2014 were $2.6 million and $8.2 million, respectively. During the third quarter of 2014, we sold certain longer-duration corporate bonds with a carrying value of $9.3 million ~~at gains of $2.0 million and certain other investments, which resulted in gains of $552,000.~~ Net securities gains for the first ~~nine months~~quarter of ~~2014 also consisted~~2015 were $512,000 compared to $1.1 million for the first quarter of 2014. During the ~~sale~~first quarter of ~~a non-accrual CDO at a gain of $3.5 million, sales of~~2015, we sold certain U.S. agency securities, CMOs, MBSs, and municipal securities with a carrying value of $35.7 million at gains of ~~$468,000,~~$650,000 and ~~the sale~~losses of ~~other investments at a gain of $1.6 million.~~$138,000.

Net securities gains for the third quarter and first nine months of 2013 were $33.8 million and $34.0 million, respectively, which resulted primarily from the sale of an equity investment. Net securities gains for the third quarter of 2013 include other-than-temporary securities impairment ("OTTI") charges of $404,000 on four municipal securities.

Unrealized Gains and Losses

Unrealized gains and losses on securities available-for-sale represent the difference between the aggregate cost and fair value of the portfolio. These amounts are presented in the Consolidated Statements of Comprehensive Income and reported as a separate component of stockholders’ equity in accumulated other comprehensive loss on an after-tax basis. This balance sheet component will fluctuate as current market interest rates and conditions change and affect the aggregate fair value of the portfolio. Net unrealized ~~losses~~gains were ~~$20.5 million~~$487,000 at ~~September 30, 2014~~March 31, 2015 compared to ~~$34.4~~net unrealized losses of $5.3 million at December 31, ~~2013.~~2014.

Net unrealized losses in the CMO portfolio totaled ~~$8.4 million~~$26,000 at ~~September 30, 2014~~March 31, 2015 compared to ~~$15.2~~$4.7 million at December 31, ~~2013.~~2014. Net unrealized losses on CMOs include unrealized losses of $3.8 million at March 31, 2015. CMOs are either backed by U.S. government-owned agencies or issued by U.S. government-sponsored enterprises. We do not believe any individual unrealized loss on ~~this type of security~~these securities as of ~~September 30, 2014~~March 31, 2015 represents OTTI ~~since~~related to credit deterioration. In addition, we do not intend to sell the CMOs with unrealized losses ~~are~~within a short period of time, and we do not ~~believed~~believe it is more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be ~~attributed to credit quality.~~at maturity.

As of ~~September 30, 2014,~~March 31, 2015, net unrealized gains in the municipal securities portfolio totaled ~~$11.2~~$9.6 million, ~~compared to~~ ~~$4.1 million~~ ~~as of~~ consistent with December 31, ~~2013.~~2014. Net unrealized gains on municipal securities include unrealized losses of ~~$1.3 million~~$554,000 at ~~September 30, 2014.~~March 31, 2015. Substantially all of

these securities carry investment grade ratings, with the majority supported by the general revenues of the issuing governmental entity, and are supported by third party bond insurance or other types of credit enhancement. We do not believe the unrealized loss on any of these securities represents OTTI.

Our investments in CDOs are supported by the credit of the underlying banks and insurance companies. The net unrealized losses on these securities ~~declined from~~ ~~$28.2~~were $14.4 million at March 31, 2015 and $14.7 million at December 31, ~~2013 to~~ ~~$26.7 million~~ ~~at September 30,~~ 2014. We do not believe the unrealized losses on the CDOs as of ~~September 30, 2014~~March 31, 2015 represent OTTI related to credit deterioration. In addition, we do not intend to sell the CDOs with unrealized losses within a short period of time, and we do not believe it is more likely than not that we will be required to sell them before recovery of their amortized cost basis, which may be at maturity. Our estimation of fair values for the CDOs is ~~based on discounted cash flow analyses as~~ described in Note 1211 of ~~“Notes~~"Notes to the Condensed Consolidated Financial Statements,”" in Part I, Item 1 of this Form 10-Q.

LOAN PORTFOLIO AND CREDIT QUALITY

~~Loans Held-for-Investment~~

Portfolio Composition

Our loan portfolio is comprised of both corporate and consumer loans with corporate loans representing ~~87.2%~~85.5% of total loans, excluding covered loans, at ~~September 30, 2014.~~March 31, 2015. Consistent with our emphasis on relationship banking, the majority of our corporate loans are made to our core, multi-relationship customers. The customers usually maintain deposit relationships and utilize our other banking services, such as cash management or wealth management services.

To maximize loan income within an acceptable level of risk, we have certain lending policies and procedures that management reviews on a regular basis. In addition, management receives periodic reporting related to loan production, loan quality, credit concentrations, loan delinquencies, and non-performing and performing potential problem loans to ~~mitigate~~monitor and ~~monitor~~mitigate potential and current risks in the portfolio. We do not offer any sub-prime products and we have policies to limit our exposure to any single borrower.

Table 98

Loan Portfolio

(Dollar amounts in thousands)


	September 30, 2014
	Legacy		Acquired ⁽¹⁾		Total		% of Total	December 31, 2013		% of Total	% Change		March 31, 2015		% of Total	December 31, 2014		% of Total	Annualized% Change
Commercial and industrial	$	2,131,464	$	76,702	$	2,208,166	34.3	$	1,830,638	32.8	20.6		$	2,318,058	34.4	$	2,253,556	33.9	11.4
Agricultural	347,391		120		347,511		5.4	321,702		5.8	8.0		368,836		5.5	358,249		5.4	11.8
Commercial real estate:
Office	404,870		32,352		437,222		6.8	459,202		8.2	(4.8	)	488,263		7.2	494,637		7.4	(5.2	)
Retail	383,209		70,969		454,178		7.1	392,576		7.0	15.7		437,751		6.5	452,225		6.8	(12.8	)
Industrial	486,723		44,399		531,122		8.3	501,907		9.0	5.8		517,548		7.7	531,517		8.0	(10.5	)
Multi-family	360,330		199,359		559,689		8.7	332,873		6.0	68.1		560,800		8.3	564,421		8.4	(2.6	)
Construction	193,445		—		193,445		3.0	186,197		3.3	3.9		191,104		2.8	204,236		3.1	(25.7	)
Other commercial real estate	790,383		81,442		871,825		13.6	807,071		14.5	8.0		881,026		13.1	887,897		13.3	(3.1	)
Total commercial real estate	2,618,960		428,521		3,047,481		47.5	2,679,826		48.0	13.7		3,076,492		45.6	3,134,933		47.0	(7.5	)
Total corporate loans	5,097,815		505,343		5,603,158		87.2	4,832,166		86.6	16.0		5,763,386		85.5	5,746,738		86.3	1.2
Home equity	494,975		22,471		517,446		8.0	427,020		7.7	21.2		599,543		8.9	543,185		8.2	41.5
1-4 family mortgages	238,172		—		238,172		3.7	275,992		4.9	(13.7	)	285,758		4.2	291,463		4.4	(7.8	)
Installment	64,024		5,404		69,428		1.1	44,827		0.8	54.9		92,834		1.4	76,032		1.1	88.4
Total consumer loans	797,171		27,875		825,046		12.8	747,839		13.4	10.3		978,135		14.5	910,680		13.7	29.6
Total loans, excluding covered loans	5,894,986		533,218		6,428,204		100.0	5,580,005		100.0	15.2		6,741,521		100.0	6,657,418		100.0	5.1
Covered loans	90,875		—		90,875			134,355			(32.4	)	62,830			79,435			(83.6	)
Total loans	$	5,985,861	$	533,218	$	6,519,079		$	5,714,360		14.1		$	6,804,351		$	6,736,853		4.0


⁽¹⁾	~~Acquired loans consist of loans that were acquired in the Popular business combination that are recorded at fair value as of the acquisition date.~~

~~The majority~~2014. Growth during the first quarter of ~~the loan growth~~2015 was related to the Popular acquisition, which added $533.2 million of loans at September 30, 2014, and well-balanced growth across the majority of categories. In addition, solid performance from our legacy sales platform concentrated within our commercial and industrial and agricultural loan categories and reflects the ~~impact of greater resource investments and~~continued expansion into certain sector-based lending areas such as ~~agri-business,~~ asset-based lending and healthcare.

~~During the nine months ended September 30, 2014, total~~ The rise in consumer loans ~~grew 10.3% from December 31, 2013. The 1-4 family mortgage portfolio~~ reflects ~~the sale of $114.7 million of 1-4 family mortgage loans. Compared to December 31, 2013, the 21.2% increase in the home equity portfolio was impacted by organic growth,~~ the purchase of ~~$48.7~~$55.1 million of high quality, shorter-duration, floating rate ~~loans, and $22.5 million of loans acquired in the Popular acquisition.~~home equity loans.

Commercial, Industrial, and Agricultural Loans

Commercial, industrial, and agricultural loans represent ~~39.7%~~39.9% of total loans, excluding covered loans, and totaled ~~$2.6~~$2.7 billion at ~~September 30, 2014,~~March 31, 2015, an increase of ~~$403.3~~$75.1 million,, or ~~18.7%~~11.5% on an annualized basis, from December 31, ~~2013. Loans acquired in the Popular transaction during the third quarter of 2014 contributed $76.8 million, or 3.6%, of this growth.~~2014. Our commercial and industrial loans are a diverse group of loans to ~~community-based and~~ middle market businesses generally located in the Chicago metropolitan area with purposes that range from supporting seasonal working capital needs to term financing of equipment. The underwriting for these loans is based primarily on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. Most commercial and industrial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may incorporate a personal guarantee.

Agricultural loans are generally provided to meet seasonal production, equipment, and farm real estate borrowing needs of individual and corporate crop and livestock producers. As part of the underwriting process, the Company examines projected future cash flows, financial statement stability, and the value of the underlying collateral. Seasonal crop production loans are repaid by the liquidation of the financed crop that is typically covered by crop insurance. Equipment and real estate term loans are repaid through cash flows of the farming operation.

Commercial Real Estate Loans

Commercial real estate loans represent 47.5% of total loans, excluding covered loans, and totaled $3.0 billion at September 30, 2014 an increase of $367.7 million, or 13.7% from December 31, 2013. Overall, growth was driven by loans acquired in the Popular transaction, which totaled $428.5 million at September 30, 2014. This growth was partially offset by declines in the office, retail, and industrial and other commercial real estate portfolios. Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans. The repayment of commercial real estate loans depends on the successful operation of the property securing the loan or the business conducted on the property securing the loan. This category of loans may be more adversely affected by conditions in the real estate market. Management monitors and evaluates commercial real estate loans based on cash flow, collateral, geography, and risk rating criteria. The ~~mix of~~ properties securing the loans in our commercial real estate portfolio are ~~balanced~~diversified between owner-occupied and investor categories and represent varying types across our market footprint.

Construction loans are generally based on estimates of costs and values associated with the completed projects and are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analyses of absorption and lease rates, and financial analyses of the developers and property owners. Sources of repayment may be permanent loans from long-term lenders, sales of developed property, or an interim loan commitment until permanent financing is obtained. Generally, construction loans have a higher risk profile than other real estate loans since repayment is impacted by real estate values, interest rate changes, governmental regulation of real property, demand and supply of alternative real estate, the availability of long-term financing, and changes in general economic conditions.

6048

The following table presents commercial real estate loan ~~detail.~~

detail as of March 31, 2015 and December 31, 2014.

Table 109

Commercial Real Estate Loans

(Dollar amounts in thousands)


	September 30, 2014			% of Total	December 31, 2013			% of Total	March 31, 2015			% of Total	December 31, 2014			% of Total
Office, retail, and industrial:
Office	$	437,222		14.4	$	459,202		17.1	$	488,263		15.9	$	494,637		15.8
Retail	454,178			14.9	392,576			14.7	437,751			14.2	452,225			14.4
Industrial	531,122			17.4	501,907			18.7	517,548			16.8	531,517			17.0
Total office, retail, and industrial	1,422,522			46.7	1,353,685			50.5	1,443,562			46.9	1,478,379			47.2
Multi-family	559,689			18.4	332,873			12.4	560,800			18.2	564,421			18.0
Construction	193,445			6.3	186,197			7.0	191,104			6.2	204,236			6.5
Other commercial real estate
Other commercial real estate:
Rental properties	121,573			4.0	112,887			4.2	119,090			3.9	123,627			3.9
Service stations and truck stops	71,100			2.3	83,237			3.1	81,149			2.6	84,108			2.7
Warehouses and storage	131,416			4.3	122,325			4.6	126,433			4.1	128,396			4.1
Hotels	53,187			1.7	62,451			2.3	35,642			1.2	46,409			1.5
Restaurants	76,459			2.5	79,809			3.0	74,359			2.4	74,490			2.4
Automobile dealers	33,901			1.1	37,504			1.4	52,047			1.7	53,221			1.7
Recreational	47,729			1.6	56,327			2.1	48,188			1.6	48,718			1.5
Religious	35,519			1.2	32,614			1.2	37,281			1.2	36,427			1.2
Multi-use properties	204,993			6.7	118,351			4.4	193,471			6.3	191,011			6.1
Other	95,948			3.2	101,566			3.8	113,366			3.7	101,490			3.2
Total other commercial real estate	871,825			28.6	807,071			30.1	881,026			28.7	887,897			28.3
Total commercial real estate	$	3,047,481		100.0	$	2,679,826		100.0	$	3,076,492		100.0	$	3,134,933		100.0
Owner-occupied commercial real estate loans, excluding multi-family and construction loans	$	961,962			$	933,151			$	936,024			$	959,635
Owner-occupied as a percent of total, excluding multi-family and construction loans	41.9		%		43.2		%		40.3		%		40.6		%

~~Consumer Loans~~

~~Consumer~~Commercial real estate loans represent ~~12.8%~~45.6% of total loans, excluding covered loans, and totaled ~~$825.0~~$3.1 billion at March 31, 2015, decreasing 1.9% from December 31, 2014.

Consumer Loans

Consumer loans represent 14.5% of total loans, excluding covered loans, and totaled $978.1 million at ~~September 30, 2014,~~March 31, 2015, an increase of ~~$77.2~~$67.5 million ~~or 10.3%~~ from December 31, ~~2013. Loans acquired in the Popular transaction during the third quarter of 2014 contributed $27.9 million, or 3.7%, of this growth.~~2014. Consumer loans are centrally underwritten using a credit scoring model developed by the Fair Isaac Corporation ~~(“FICO”~~("FICO"). It uses a risk-based system to determine the probability that a borrower may default on financial obligations to the lender. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include loan-to-value and affordability ratios, risk-based pricing strategies, and documentation requirements. The home equity category consists mainly of revolving lines of credit secured by junior liens on owner-occupied real estate. Loan-to-value ratios on home equity loans and 1-4 family mortgages are based on the current appraised value of the collateral.

6149

Non-performing Assets and Performing Potential Problem Loans

The following table presents our loan portfolio by performing and non-performing status. A discussion of our accounting policies for non-accrual loans, TDRs, and loans 90 days or more past due can be found in Note 1 of ~~“Notes~~"Notes to the Condensed Consolidated Financial ~~Statements”~~Statements" in Part 1, Item 1 of this Form 10-Q.

Table 1110

Loan Portfolio by Performing/~~Non-Performing~~Non-performing Status

(Dollar amounts in thousands)


					Accruing												Accruing
	Total Loans		Current		30-89 Days Past Due		90 Days Past Due		TDRs		Non-accrual		Total Loans		Current		30-89 Days Past Due		90 Days Past Due		TDRs		Non-accrual
As of September 30, 2014
As of March 31, 2015
Commercial and industrial	$	2,208,166	$	2,179,077	$	5,974	$	1,256	$	2,163	$	19,696	$	2,318,058	$	2,298,263	$	5,092	$	1,452	$	338	$	12,913
Agricultural	347,511		347,150		—		—		—		361		368,836		368,478		—		—		—		358
Commercial real estate:
Office	437,222		428,602		867		3,766		—		3,987		488,263		484,132		1,128		602		—		2,401
Retail	454,178		444,774		975		74		416		7,939		437,751		432,323		392		77		400		4,559
Industrial	531,122		525,909		—		—		176		5,037		517,548		512,703		212		59		171		4,403
Multi-family	559,689		556,896		641		—		616		1,536		560,800		556,491		2,557		169		883		700
Construction	193,445		186,363		—		—		—		7,082		191,104		183,563		—		53		—		7,488
Other commercial real estate	871,825		859,440		3,882		150		441		7,912		881,026		868,712		5,440		602		357		5,915
Total commercial real estate	3,047,481		3,001,984		6,365		3,990		1,649		33,493		3,076,492		3,037,924		9,729		1,562		1,811		25,466
Total corporate loans	5,603,158		5,528,211		12,339		5,246		3,812		53,550		5,763,386		5,704,665		14,821		3,014		2,149		38,737
Home equity	517,446		507,314		2,959		587		752		5,834		599,543		591,035		2,215		248		562		5,483
1-4 family mortgages	238,172		232,331		1,595		126		885		3,235		285,758		279,744		1,097		228		870		3,819
Installment	69,428		66,988		428		103		—		1,909		92,834		92,224		498		74		—		38
Total consumer loans	825,046		806,633		4,982		816		1,637		10,978		978,135		963,003		3,810		550		1,432		9,340
Total loans, excluding covered loans	6,428,204		6,334,844		17,321		6,062		5,449		64,528		6,741,521		6,667,668		18,631		3,564		3,581		48,077
Covered loans	90,875		72,137		802		7,031		—		10,905		62,830		51,389		481		6,390		—		4,570
Total loans	$	6,519,079	$	6,406,981	$	18,123	$	13,093	$	5,449	$	75,433	$	6,804,351	$	6,719,057	$	19,112	$	9,954	$	3,581	$	52,647
As of December 31, 2013
As of December 31, 2014
Commercial and industrial	$	1,830,638	$	1,805,516	$	6,424	$	393	$	6,538	$	11,767	$	2,253,556	$	2,225,507	$	4,882	$	205	$	269	$	22,693
Agricultural	321,702		321,123		60		—		—		519		358,249		355,955		1,934		—		—		360
Commercial real estate:
Office	459,202		455,547		1,200		731		—		1,724		494,637		489,915		939		—		—		3,783
Retail	392,576		385,234		939		272		624		5,507		452,225		446,702		288		76		413		4,746
Industrial	501,907		481,766		337		312		9,647		9,845		531,517		525,955		979		—		173		4,410
Multi-family	332,873		329,669		318		—		1,038		1,848		564,421		561,436		1,261		83		887		754
Construction	186,197		179,877		23		—		—		6,297		204,236		197,255		—		—		—		6,981
Other commercial real estate	807,071		789,517		4,817		258		4,326		8,153		887,897		875,080		4,976		438		433		6,970
Total commercial real estate	2,679,826		2,621,610		7,634		1,573		15,635		33,374		3,134,933		3,096,343		8,443		597		1,906		27,644
Total corporate loans	4,832,166		4,748,249		14,118		1,966		22,173		45,660		5,746,738		5,677,805		15,259		802		2,175		50,697
Home equity	427,020		413,912		4,355		1,102		787		6,864		543,185		533,738		2,361		145		651		6,290
1-4 family mortgages	275,992		267,497		1,939		548		810		5,198		291,463		285,531		1,947		166		878		2,941
Installment	44,827		42,329		330		92		—		2,076		76,032		75,423		506		60		—		43
Total consumer loans	747,839		723,738		6,624		1,742		1,597		14,138		910,680		894,692		4,814		371		1,529		9,274
Total loans, excluding covered loans	5,580,005		5,471,987		20,742		3,708		23,770		59,798		6,657,418		6,572,497		20,073		1,173		3,704		59,971
Covered loans	134,355		93,100		2,232		18,081		—		20,942		79,435		65,682		2,565		5,002		—		6,186
Total loans	$	5,714,360	$	5,565,087	$	22,974	$	21,789	$	23,770	$	80,740	$	6,736,853	$	6,638,179	$	22,638	$	6,175	$	3,704	$	66,157

6250

The following table provides a comparison of our non-performing assets and past due loans to prior periods.

Table 11

~~Table 12~~

~~Non-Performing~~Non-performing Assets and Past Due Loans

(Dollar amounts in thousands)


	2014									2013						2015			2014
	September 30			June 30			March 31			December 31			September 30			March 31			December 31			September 30			June 30			March 31
Non-performing assets, excluding acquired and covered loans and covered OREO ⁽¹⁾
Non-performing assets, excluding covered loans and covered OREO																Non-performing assets, excluding covered loans and covered OREO
Non-accrual loans	$	63,858		$	66,728		$	64,217		$	59,798		$	68,170		$	48,077		$	59,971		$	64,528		$	66,728		$	64,217
90 days or more past due loans	5,983			3,533			4,973			3,708			5,642			3,564			1,173			6,062			3,533			4,973
Total non-performing loans	69,841			70,261			69,190			63,506			73,812			51,641			61,144			70,590			70,261			69,190
Accruing TDRs	5,449			5,697			6,301			23,770			24,329			3,581			3,704			5,449			5,697			6,301
OREO	29,165			30,331			30,026			32,473			35,616			26,042			26,898			29,165			30,331			30,026
Total non-performing assets	$	104,455		$	106,289		$	105,517		$	119,749		$	133,757		$	81,264		$	91,746		$	105,204		$	106,289		$	105,517
30-89 days past due loans	$	13,459		$	24,167		$	12,861		$	20,742		$	15,111		$	18,631		$	20,073		$	17,321		$	24,167		$	12,861
Non-accrual loans to total loans	1.08		%	1.14		%	1.13		%	1.07		%	1.25		%	0.71		%	0.90		%	1.00		%	1.14		%	1.13		%
Non-performing loans to total loans	1.18		%	1.20		%	1.22		%	1.14		%	1.35		%	0.77		%	0.92		%	1.10		%	1.20		%	1.22		%
Non-performing assets to loans plus OREO	1.76		%	1.81		%	1.84		%	2.13		%	2.44		%	1.20		%	1.37		%	1.63		%	1.81		%	1.84		%
Non-performing acquired loans and OREO ⁽¹⁾
Non-accrual loans	$	670		$	—		$	—		$	—		$	—
90 days or more past due loans	79			—			—			—			—
Total non-performing loans	749			—			—			—			—
OREO	—			—			—			—			—
Total non-performing assets	$	749		$	—		$	—		$	—		$	—
30-89 days past due loans	$	3,862		$	—		$	—		$	—		$	—
Non-performing covered loans and covered OREO ⁽¹⁾	Non-performing covered loans and covered OREO ⁽¹⁾															Non-performing covered loans and covered OREO ⁽¹⁾
Non-accrual loans	$	10,905		$	13,060		$	18,004		$	20,942		$	30,856		$	4,570		$	6,186		$	10,905		$	13,060		$	18,004
90 days or more past due loans	7,031			8,464			14,691			18,081			20,235			6,390			5,002			7,031			8,464			14,691
Total non-performing loans	17,936			21,524			32,695			39,023			51,091			10,960			11,188			17,936			21,524			32,695
OREO	9,277			9,825			7,355			8,863			10,477			7,309			8,068			9,277			9,825			7,355
Total non-performing assets	$	27,213		$	31,349		$	40,050		$	47,886		$	61,568		$	18,269		$	19,256		$	27,213		$	31,349		$	40,050
30-89 days past due loans	$	802		$	6,286		$	2,439		$	2,232		$	7,881		$	481		$	2,565		$	802		$	6,286		$	2,439
Total non-performing assets	Total non-performing assets															Total non-performing assets
Non-accrual loans	$	75,433		$	79,788		$	82,221		$	80,740		$	99,026		$	52,647		$	66,157		$	75,433		$	79,788		$	82,221
90 days or more past due loans	13,093			11,997			19,664			21,789			25,877			9,954			6,175			13,093			11,997			19,664
Total non-performing loans	88,526			91,785			101,885			102,529			124,903			62,601			72,332			88,526			91,785			101,885
Accruing TDRs	5,449			5,697			6,301			23,770			24,329			3,581			3,704			5,449			5,697			6,301
OREO	38,442			40,156			37,381			41,336			46,093			33,351			34,966			38,442			40,156			37,381
Total non-performing assets	$	132,417		$	137,638		$	145,567		$	167,635		$	195,325		$	99,533		$	111,002		$	132,417		$	137,638		$	145,567
30-89 days past due loans	$	18,123		$	30,453		$	15,300		$	22,974		$	22,992		$	19,112		$	22,638		$	18,123		$	30,453		$	15,300
Non-accrual loans to total loans	1.16		%	1.34		%	1.41		%	1.41		%	1.77		%	0.77		%	0.98		%	1.16		%	1.34		%	1.41		%
Non-performing loans to total loans	1.36		%	1.54		%	1.75		%	1.79		%	2.23		%	0.92		%	1.07		%	1.36		%	1.54		%	1.75		%
Non-performing assets to loans plus OREO	2.02		%	2.30		%	2.49		%	2.91		%	3.46		%	1.46		%	1.64		%	2.02		%	2.30		%	2.49		%

⁽¹⁾

~~Due to the impact of business combination accounting and protection provided by the FDIC Agreements, acquired loans and covered~~Covered loans and covered OREO are ~~separated~~covered by FDIC Agreements that substantially mitigate the risk of loss. Past due covered loans in ~~this table and excluded from these metrics~~the tables above are determined by borrower performance compared to ~~provide for improved comparability~~contractual terms, but are generally considered accruing loans since they continue to ~~prior periods and better perspective into asset quality trends.~~perform in accordance with our expectations of cash flows. For a discussion of ~~acquired and~~ covered loans, ~~refer to~~see Note 1 and Note 65 of ~~“Notes~~"Notes to the Condensed Consolidated Financial ~~Statements”~~Statements" in Part I, Item 1 of this Form 10-Q.

~~Non-performing~~Total non-performing assets, excluding ~~acquired and~~ covered loans and covered OREO, decreased by ~~$15.3~~$10.5 million, or ~~12.8%~~11.4%, from December 31, ~~2013 due primarily to lower~~2014 and $24.3 million, or 23.0%, from March 31, 2014. Lower levels of non-accrual loans, accruing TDRs, and OREO contributed to the decline compared to both prior periods presented. The improvement in non-accrual loans compared to December 31, 2014 was primarily related to the final resolution of a large commercial loan relationship originally identified in the third quarter of 2014, for which a specific reserve was ~~partially offset by a rise in non-performing loans.~~then established.

6351

~~Two accruing~~ TDRs totaling $18.8 million were returned to performing status after sustained payment performance in accordance with their modified terms, which represent market rates at the time of restructuring. Refer to the "TDRs" section below for further discussion.

~~TDRs~~

Loan modifications may be performed at the request of ~~the~~an individual borrower and may include reductions in interest rates, changes in payments, and extensions of maturity dates. We occasionally restructure loans at other than market rates or terms to enable the borrower to work through financial difficulties for a period of time, and these restructures remain classified as TDRs for the remaining terms of the loans.

Table 1312

TDRs by Type

(Dollar amounts in thousands)


	September 30, 2014			December 31, 2013			September 30, 2013			March 31, 2015			December 31, 2014			March 31, 2014
	Number of Loans	Amount		Number of Loans	Amount		Number of Loans	Amount		Number of Loans	Amount		Number of Loans	Amount		Number of Loans	Amount
Commercial and industrial	9	$	17,969	10	$	8,659	12	$	9,029	6	$	1,429	7	$	19,068	6	$	3,003
Agricultural	—	—		—	—		—	—
Commercial real estate:
Office	—	—		—	—		—	—
Retail	1	416		2	624		2	626		1	400		1	413		1	386
Industrial	1	176		3	9,647		4	10,083		1	171		1	173		1	180
Multi-family	4	853		5	1,291		5	1,304		5	1,111		5	1,119		5	1,277
Construction	—	—		—	—		2	495
Other commercial real estate	6	627		7	4,617		7	4,726		3	357		5	616		5	589
Total commercial real estate	12	2,072		17	16,179		20	17,234		10	2,039		12	2,321		12	2,432
Total corporate loans	21	20,041		27	24,838		32	26,263		16	3,468		19	21,389		18	5,435
Home equity	18	1,265		18	1,299		14	1,068		17	1,124		17	1,157		18	1,288
1-4 family mortgages	11	1,120		14	1,716		14	1,735		9	985		10	1,062		12	1,498
Installment	—	—		—	—		—	—
Total consumer loans	29	2,385		32	3,015		28	2,803		26	2,109		27	2,219		30	2,786
Total TDRs	50	$	22,426	59	$	27,853	60	$	29,066	42	$	5,577	46	$	23,608	48	$	8,221
Accruing TDRs	30	$	5,449	39	$	23,770	37	$	24,329	27	$	3,581	29	$	3,704	32	$	6,301
Non-accrual TDRs	20	16,977		20	4,083		23	4,737		15	1,996		17	19,904		16	1,920
Total TDRs	50	$	22,426	59	$	27,853	60	$	29,066	42	$	5,577	46	$	23,608	48	$	8,221
Year-to-date charge-offs on TDRs		$	8,345		$	1,880		$	1,850		$	2,590		$	8,457		$	34
Specific reserves related to TDRs		2,625			1,952			2,024			800			1,765			—

TDRs totaled ~~$22.4~~$5.6 million at ~~September 30, 2014,~~March 31, 2015, decreasing ~~$5.4~~$18.0 million from December 31, ~~2013.~~

2014. Accruing TDRs were $3.6 million at March 31, 2015 compared to $3.7 million at December 31, 2014.

Non-accrual TDRs declined ~~$18.3~~$17.9 million from December 31, ~~2013~~2014, which was primarily driven ~~primarily~~ by the return of two TDRs totaling $18.8 million to performing status during the first quarter of 2014 after sustained payment performance in accordance with their modified terms, which represent market rates at the time of restructuring. This reduction was partially offset by the additionfinal resolution of a ~~corporate~~large commercial loan relationship ~~totaling $2.0 million that was upgraded to accruing TDR status.~~

~~At September 30, 2014, non-accrual TDRs totaled~~ ~~$17.0 million~~ ~~compared to~~ ~~$4.1 million~~ ~~at December 31, 2013. The increase was driven primarily by the restructure of one non-accrual credit totaling $15.5 million, net of related charge-offs, during~~originally identified in the third quarter of 2014. TDRs are reported as non-accrual if they are not performing in accordance with their modified terms or they have not yet exhibited sufficient performance under their modified terms.

6452

Performing Potential Problem Loans

Performing potential problem loans consist of special mention loans and substandard loans. These loans are performing in accordance with their contractual terms, but we have concerns about the ability of the borrower to continue to comply with loan terms due to the borrower’s operating or financial difficulties.

Table 1413

Performing Potential Problem Loans

(Dollar amounts in thousands)


	September 30, 2014									December 31, 2013									March 31, 2015						December 31, 2014
	Special Mention ⁽¹⁾			Substandard ⁽²⁾			Total ⁽³⁾			Special Mention ⁽¹⁾			Substandard ⁽²⁾			Total ⁽³⁾			Special Mention ⁽¹⁾		Substandard ⁽²⁾		Total ⁽³⁾		Special Mention ⁽¹⁾		Substandard ⁽²⁾		Total ⁽³⁾
Commercial and industrial	$	66,429		$	25,425		$	91,854		$	23,679		$	14,135		$	37,814		$	69,163	$	44,122	$	113,285	$	84,615	$	30,809	$	115,424
Agricultural	299			—			299			344			—			344			254		—		254		294		—		294
Commercial real estate:
Office, retail, and industrial	28,411			32,723			61,134			27,871			23,538			51,409			40,163		31,710		71,873		38,718		32,251		70,969
Multi-family	5,502			6,818			12,320			2,794			499			3,293			6,239		4,256		10,495		5,951		3,774		9,725
Construction	7,229			16,607			23,836			8,309			17,642			25,951			5,082		11,172		16,254		5,776		12,487		18,263
Other commercial real estate	22,528			24,410			46,938			14,567			22,576			37,143			31,800		9,202		41,002		32,225		19,407		51,632
Total commercial real estate	63,670			80,558			144,228			53,541			64,255			117,796			83,284		56,340		139,624		82,670		67,919		150,589
Total performing potential problem loans	130,398			105,983			236,381			77,564			78,390			155,954			$	152,701	$	100,462	$	253,163	$	167,579	$	98,728	$	266,307
Less: acquired performing potential problem loans	3,855			38,234			42,089			—			—			—
Total performing potential problem loans, excluding acquired loans	$	126,543		$	67,749		$	194,292		$	77,564		$	78,390		$	155,954
Performing potential problem loans to corporate loans	2.33		%	1.89		%	4.22		%	1.61		%	1.62		%	3.23		%
Performing potential problem loans to corporate loans, excluding acquired loans	2.48		%	1.33		%	3.81		%	1.61		%	1.62		%	3.23		%


⁽¹⁾	Loans categorized as special mention exhibit potential weaknesses that require the close attention of management since these potential weaknesses may result in the deterioration of repayment prospects in the future.


⁽²⁾	Loans categorized as substandard exhibit a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt. These loans continue to accrue interest because they are well secured and collection of principal and interest is expected within a reasonable time.


⁽³⁾	Total performing potential problem loans excludes accruing TDRs of ~~$3.5~~$1.6 million as of ~~September 30, 2014~~March 31, 2015 and ~~$2.8~~$1.8 million as of December 31, ~~2013.~~2014.

Performing potential problem loans totaled $236.4 million as of September 30, 2014 compared to $156.0 million as of December 31, 2013. This increase was impacted by the Popular acquisition, which added $42.1 million of performing potential problem loans. Acquired loans are recorded at fair value, which incorporates credit risk, at the data of acquisition.

Performing potential problem loans, excluding acquired loans, were 3.81% of corporate loans at September 30, 2014 compared to 3.23% at December 31, 2013. This level reflects a greater proportion of loans classified as special mention compared to December 31, 2013. Special mention loans, excluding acquired loans, increased by $49.0 million from December 31, 2013, driven primarily by the downgrade of two corporate loan relationships totaling $37.5 million for which management has specific monitoring plans.

OREO

OREO consists of properties acquired as the result of borrower defaults on loans. OREO, excluding covered OREO, was ~~$29.2~~$26.0 million at ~~September 30, 2014,~~March 31, 2015, decreasing ~~$3.3 million~~$856,000 from December 31, ~~2013.~~

2014.

Table 1514

OREO by Type

(Dollar amounts in thousands)


	September 30, 2014		December 31, 2013		September 30, 2013		March 31, 2015		December 31, 2014		March 31, 2014
Single-family homes	$	2,106	$	2,257	$	3,028	$	2,254	$	2,433	$	1,564
Land parcels:
Raw land	3,145		4,037		4,540		1,899		1,917		4,040
Farm land							—		923		—
Commercial lots	10,941		11,649		11,955		9,161		9,295		11,628
Single-family lots	1,742		3,101		3,105		1,126		1,279		1,975
Total land parcels	15,828		18,787		19,600		12,186		13,414		17,643
Multi-family units	933		346		845		754		758		316
Commercial properties	10,298		11,083		12,143		10,848		10,293		10,503
Total OREO, excluding covered OREO	29,165		32,473		35,616		26,042		26,898		30,026
Covered OREO	9,277		8,863		10,477		7,309		8,068		7,355
Total OREO	$	38,442	$	41,336	$	46,093	$	33,351	$	34,966	$	37,381

OREO Activity

A rollforward of OREO balances for the ~~nine months~~quarters ended ~~September 30,~~March 31, 2015 and 2014 ~~and 2013~~ is presented in the following table.

Table 1615

OREO Rollforward

(Dollar amounts in thousands)

Nine Months Ended
September 30, 2014 September 30, 2013
OREO
Covered
OREO
Total OREO
Covered
OREO
Total
Beginning balance $ 32,473
$ 8,863
$ 41,336
$ 39,953
$ 13,123
$ 53,076
Transfers from loans 4,749
8,528
13,277
10,775
5,102
15,877
Proceeds from sales (6,047 ) (8,246 ) (14,293 ) (13,151 ) (7,564 ) (20,715 )
Gains (losses) on sales of OREO 703
177
880
(1,333 ) 17
(1,316 )
OREO valuation adjustments (2,713 ) (45 ) (2,758 ) (628 ) (201 ) (829 )
Ending Balance $ 29,165
$ 9,277
$ 38,442
$ 35,616
$ 10,477
$ 46,093



	Quarters Ended March 31,
	2015									2014
	OREO			Covered OREO			Total			OREO			Covered OREO			Total
Beginning balance	$	26,898		$	8,068		$	34,966		$	32,473		$	8,863		$	41,336
Transfers from loans	975			63			1,038			686			1,876			2,562
Proceeds from sales	(1,894		)	(814		)	(2,708		)	(2,479		)	(3,386		)	(5,865		)
Gains on sales of OREO	695			98			793			464			2			466
OREO valuation adjustments	(632		)	(106		)	(738		)	(1,118		)	—			(1,118		)
Ending balance	$	26,042		$	7,309		$	33,351		$	30,026		$	7,355		$	37,381

6654

Allowance for Credit Losses

Methodology for the Allowance for Credit Losses

The allowance for credit losses is comprised of the allowance for loan and covered loan losses and the reserve for unfunded commitments and is maintained by management at a level believed adequate to absorb estimated losses inherent in the existing loan portfolio. Determination of the allowance for credit losses is inherently subjective since it requires significant estimates and management judgment, including the amounts and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans, and consideration of current economic trends.

Acquired loans are recorded at fair value, which incorporates credit risk, at the date of acquisition. No allowance for credit losses is recorded on the acquisition date. As the acquisition adjustment is accreted into income over future periods, an allowance for credit losses will be established as necessary to reflect credit deterioration.

In addition, certain acquired loans that have renewed subsequent to their respective acquisition dates are no longer classified as acquired loans. Instead, they are included with our loan population that is allocated an allowance in accordance with our allowance for loan losses methodology.

While management utilizes its best judgment and information available, the ultimate adequacy of the allowance for credit losses depends on a variety of factors beyond the Company’s control, including the performance of its loan portfolio, the economy, changes in interest rates and property values, and the interpretation of loan risk ratings by regulatory authorities. Management believes that the allowance for credit losses is an appropriate estimate of credit losses inherent in the loan portfolio as of ~~September 30, 2014.~~

March 31, 2015.

The accounting policy for the allowance for credit losses is discussed in Note 1 of ~~“Notes~~"Notes to the Condensed Consolidated Financial ~~Statements”~~Statements" in Part I, Item 1 of this Form 10-Q.

An allowance for credit losses is established on ~~legacy loans, which consist of~~ loans originated by the Bank, acquired loans, and covered loans. Additional discussion regarding acquired and covered loans is discussed in Note 65 of ~~“Notes~~"Notes to the Condensed Consolidated Financial ~~Statements”~~Statements" in Part I, Item 1 of this Form 10-Q. The following table provides additional details related to ~~the legacy,~~loans, including covered loans, and acquired loan components of the allowance for credit losses and the remaining acquisition adjustment associated with acquired loans for the quarter ended ~~September 30, 2014.~~

March 31, 2015.

Table 1716

Allowance for Credit Losses and Acquisition Adjustment

(Dollar amounts in thousands)


	Legacy and Covered Loans			Acquired Loans			Total			Loans and Covered Loans, Excluding Acquired Loans			Acquired Loans			Total
Quarter ended September 30, 2014
For the quarter ended or as of March 31, 2015
Beginning balance	$	79,942		$	—		$	79,942		$	74,510		$	—		$	74,510
Net charge-offs	(15,947		)	—			(15,947		)	(8,256		)	—			(8,256		)
Provision for loan and covered loan losses	10,727			—			10,727			6,552			—			6,552
Ending balance	$	74,722		$	—		$	74,722		$	72,806		$	—		$	72,806
Total loans	$	5,985,861		$	533,218		$	6,519,079		$	6,143,450		$	660,901		$	6,804,351
Remaining acquisition adjustment	N/A			13,598			13,598			N/A			22,388			22,388
Allowance for credit losses as a percent of total loans	1.25		%	N/A			1.15		%
Remaining acquisition adjustment as a percent of acquired loans	N/A			2.55		%	N/A
Allowance for credit losses to total loans										1.19		%	N/A			1.07		%
Remaining acquisition adjustment to acquired loans										N/A			3.39		%	N/A

N/A - Not applicable.

Excluding acquired loans, the total allowance for credit losses to total loans is ~~1.25%.~~1.19% as of March 31, 2015. Accretion of the acquisition adjustment into interest income totaled ~~$500,000~~$2.3 million during the ~~third~~first quarter of ~~2014,~~2015, resulting in a remaining acquisition adjustment as a percent of acquired loans of ~~2.55%~~3.39%.

During the first quarter of 2015, $30.8 million of acquired loans were renewed at market terms and no longer classified as acquired loans. These loans are included in loans and covered loans, excluding acquired loans in the table above and allocated an allowance in accordance with our allowance for loan losses methodology.

6755

Table 1817

Allowance for Credit Losses

and Summary of Credit Loss Experience

(Dollar amounts in thousands)


	Quarters Ended															Quarters Ended
	2014									2013						2015			2014
	September 30			June 30			March 31			December 31			September 30			March 31			December 31			September 30			June 30			March 31
Change in allowance for credit losses
Beginning balance	$	79,942		$	82,248		$	87,121		$	93,214		$	96,976		$	74,510		$	74,722		$	79,942		$	82,248		$	87,121
Loan charge-offs:
Commercial, industrial, and agricultural	9,763			2,099			3,680			3,084			2,719			7,449			1,882			9,763			2,099			3,680
Office, retail, and industrial	2,514			3,511			1,083			1,042			987			156			237			2,514			3,511			1,083
Multi-family	26			267			90			539			112			28			560			26			267			90
Construction	157			234			661			31			470			—			—			157			234			661
Other commercial real estate	1,363			561			1,771			813			889			1,317			1,139			1,363			561			1,771
Consumer	3,148			1,829			2,028			2,045			2,482			800			569			3,148			1,829			2,028
Total loan charge-offs	16,971			8,501			9,313			7,554			7,659			9,750			4,387			16,971			8,501			9,313
Recoveries of loan charge-offs:
Commercial, industrial, and agricultural	716			259			2,160			614			521			792			665			716			259			2,160
Office, retail, and industrial	55			290			58			160			31			322			94			55			290			58
Multi-family	—			2			1			549			—			4			84			—			2			1
Construction	—			2			158			965			60			17			6			—			2			158
Other commercial real estate	108			89			144			37			250			266			1,386			108			89			144
Consumer	150			214			138			177			374			321			227			150			214			138
Total recoveries of loan charge-offs	1,029			856			2,659			2,502			1,236			1,722			2,462			1,029			856			2,659
Net loan charge-offs, excluding covered loan charge-offs	15,942			7,645			6,654			5,052			6,423			8,028			1,925			15,942			7,645			6,654
Net covered loan charge-offs (recoveries)	5			2			(340		)	271			1,629			228			146			5			2			(340		)
Net loan and covered loan charge-offs	15,947			7,647			6,314			5,323			8,052			8,256			2,071			15,947			7,647			6,314
Provision for loan and covered loan losses:
Provision for loan losses	11,416			7,425			2,911			226			4,466			7,871			2,936			11,416			7,425			2,911
Provision for covered loan losses	(689		)	(2,084		)	(1,470		)	(226		)	304			(1,319		)	(1,277		)	(689		)	(2,084		)	(1,470		)
Total provision for loan and covered loan losses	10,727			5,341			1,441			—			4,770			6,552			1,659			10,727			5,341			1,441
Reduction in reserve for unfunded commitments ⁽¹⁾	—			—			—			(770		)	(480		)
Increase in reserve for unfunded commitments ⁽¹⁾																—			200			—			—			—
Total provision for loan and covered loan losses and other	10,727			5,341			1,441			(770		)	4,290			6,552			1,859			10,727			5,341			1,441
Ending balance	$	74,722		$	79,942		$	82,248		$	87,121		$	93,214		$	72,806		$	74,510		$	74,722		$	79,942		$	82,248


⁽¹⁾	Included in other noninterest expense in the Consolidated Statements of Income.

6856


	Quarters Ended															Quarters Ended
	2014									2013						2015			2014
	September 30			June 30			March 31			December 31			September 30			March 31			December 31			September 30			June 30			March 31
Allowance for credit losses
Allowance for loan losses	$	64,457		$	68,983		$	69,203		$	72,946		$	77,772		$	65,311		$	65,468		$	64,457		$	68,983		$	69,203
Allowance for covered loan losses	8,649			9,343			11,429			12,559			13,056			5,679			7,226			8,649			9,343			11,429
Total allowance for loan and covered loan losses	73,106			78,326			80,632			85,505			90,828			70,990			72,694			73,106			78,326			80,632
Reserve for unfunded commitments	1,616			1,616			1,616			1,616			2,386			1,816			1,816			1,616			1,616			1,616
Total allowance for credit losses	$	74,722		$	79,942		$	82,248		$	87,121		$	93,214		$	72,806		$	74,510		$	74,722		$	79,942		$	82,248
Amounts and ratios, excluding acquired loans, including covered loans ⁽¹⁾
Allowance for credit losses and net charge-off ratios																Allowance for credit losses and net charge-off ratios
Allowance for credit losses to loans																1.07		%	1.11		%	1.15		%	1.34		%	1.41		%
Allowance for credit losses to loans, excluding acquired loans ⁽¹⁾																1.19		%	1.24		%	1.25		%	1.34		%	1.41		%
Allowance for credit losses to non-accrual loans ⁽²⁾																139.62		%	112.19		%	102.39		%	105.80		%	110.28		%
Allowance for credit losses to non-performing loans ⁽²⁾																129.99		%	110.04		%	93.60		%	100.48		%	102.35		%
Average loans	$	5,980,337		$	5,891,127		$	5,706,880		$	5,658,756		$	5,539,776		$	6,731,939		$	6,537,251		$	6,293,313		$	5,891,127		$	5,706,880
Net loan charge-offs to average loans, annualized	1.06		%	0.52		%	0.45		%	0.37		%	0.58		%	0.50		%	0.13		%	1.01		%	0.53		%	0.45		%
Allowance for credit losses at end of period as a percent of:
Total loans	1.25		%	1.34		%	1.41		%	1.52		%	1.66		%
Non-accrual loans	99.95		%	100.19		%	100.03		%	107.90		%	94.13		%
Non-performing loans	85.13		%	87.10		%	80.73		%	84.97		%	74.63		%


⁽¹⁾	Due to the impact of business combination accounting, acquired loans are excluded from these metrics to provide for improved comparability to prior periods and better perspective into ~~asset quality trends.~~this allowance coverage ratio.


⁽²⁾	These amounts and ratios exclude covered loans and covered OREO. For a discussion of covered loans, see Note 5 of "Notes to the Condensed Consolidated Financial Statements" in Part I, Item 1 of this Form 10-Q.

Activity in the Allowance for Credit Losses

The allowance for credit losses was ~~$74.7~~$72.8 million as of ~~September 30, 2014,~~March 31, 2015, a decline of ~~$12.4~~$1.7 million from December 31, ~~2013.~~2014. The allowance for credit losses was ~~1.25%~~1.19% of total loans, excluding acquired loans, ~~including covered loans,~~ at ~~September 30, 2014~~March 31, 2015 compared to ~~1.52%~~1.24% at December 31, ~~2013.~~2014.

~~Net~~The provision for loan ~~charge-offs, excluding~~and covered loan ~~charge-offs, increased by $10.9~~losses was $6.6 million for the first quarter of 2015, increasing $4.7 million from the fourth quarter of ~~2013, and~~2014, which was primarily ~~relates~~impacted by higher level of charge-offs.

Total net loan charge-offs for the first quarter of 2015 reflect the remediation of three corporate relationships. Included was a charge-off related to the ~~recognition~~final resolution of a ~~$7.5 million loss attributable to~~large commercial loan relationship originally identified in the third quarter of 2014, for which a ~~longstanding commercial borrowing relationship. This loss resulted from reported accounting irregularities and the resulting impact~~specific reserve was then established. In addition, charge-offs were recorded on ~~the borrower's adherence to customary debt covenants. The Company is aggressively pursuing all appropriate collection and other remedies.~~

two classified corporate credits where changes in borrower circumstances dictated accelerated remediation.

Covered loan charge-offs reflect the decline, and recoveries reflect the increase, in expected future cash flows of certain acquired loans. Management re-estimates expected future cash flows periodically, and the present value of any decreases in expected future cash flows from the FDIC is recorded as either a charge-off in that period or an allowance for covered loan losses is established. Any increases in expected future cash flows are recorded through ~~the allowance for covered loan losses as recoveries to the extent charge-offs were previously taken or prospectively as~~prospective yield adjustments over the remaining lives of the specific loans.

6957

FUNDING AND LIQUIDITY MANAGEMENT

The following table provides a comparison of average funding sources for the quarters ended ~~September 30, 2014,~~March 31, 2015, December 31, ~~2013,~~2014, and ~~September 30, 2013.~~March 31, 2014. We believe that average balances, rather than period-end balances, are more meaningful in analyzing funding sources because of the normal fluctuations that may occur on a daily or monthly basis within funding categories.

Table 1918

Funding Sources – Average Balances

(Dollar amounts in thousands)


	Quarters Ended									Third Quarter 2014 % Change From				Quarters Ended									First Quarter 2015 % Change From
	September 30, 2014			December 31, 2013			September 30, 2013			Fourth Quarter 2013		Third Quarter 2013		March 31, 2015			December 31, 2014			March 31, 2014			Fourth Quarter 2014		First Quarter 2014
Demand deposits	$	2,208,450		$	1,956,570		$	1,975,797		12.9	%	11.8	%	$	2,312,431		$	2,339,298		$	1,928,289		(1.1	)%	19.9	%
Savings deposits	1,231,700			1,126,737			1,127,970			9.3	%	9.2	%	1,426,546			1,306,388			1,159,643			9.2	%	23.0	%
NOW accounts	1,261,522			1,195,471			1,175,926			5.5	%	7.3	%	1,365,494			1,331,360			1,181,297			2.6	%	15.6	%
Money market accounts	1,413,753			1,356,383			1,343,263			4.2	%	5.2	%	1,521,762			1,506,643			1,311,998			1.0	%	16.0	%
Transactional deposits	6,115,425			5,635,161			5,622,956			8.5	%	8.8	%
Core deposits														6,626,233			6,483,689			5,581,227			2.2	%	18.7	%
Time deposits	1,209,935			1,218,450			1,272,670			(0.7	)%	(4.9	)%	1,250,456			1,239,257			1,180,374			0.9	%	5.9	%
Brokered deposits	16,090			16,067			16,076			0.1	%	0.1	%	16,106			16,098			16,075			—	%	0.2	%
Total time deposits	1,226,025			1,234,517			1,288,746			(0.7	)%	(4.9	)%	1,266,562			1,255,355			1,196,449			0.9	%	5.9	%
Total deposits	7,341,450			6,869,678			6,911,702			6.9	%	6.2	%	7,892,795			7,739,044			6,777,676			2.0	%	16.5	%
Securities sold under agreements to repurchase	101,348			99,207			89,029			2.2	%	13.8	%	127,571			110,832			107,944			15.1	%	18.2	%
Federal funds purchased	326			—			22			100.0	%	N/M
FHLB advances	—			114,554			114,562			(100.0	)%	(100.0	)%	—			381			114,547			(100.0	)%	(100.0	)%
Total borrowed funds	101,674			213,761			203,613			(52.4	)%	(50.1	)%	127,571			111,213			222,491			14.7	%	(42.7	)%
Senior and subordinated debt	191,013			207,162			214,860			(7.8	)%	(11.1	)%	200,910			194,137			190,949			3.5	%	5.2	%
Total funding sources	$	7,634,137		$	7,290,601		$	7,330,175		4.7	%	4.1	%	$	8,221,276		$	8,044,394		$	7,191,116		2.2	%	14.3	%
Average interest rate paid on borrowed funds	0.04		%	0.72		%	0.76		%					0.06		%	0.04		%	0.70		%
Weighted-average maturity of FHLB advances	N/M			29.3 months			32.6 months							N/A			N/A			26.6 months
Weighted-average interest rate of FHLB advances	N/M			1.34		%	1.34		%					N/A			N/A			1.33		%

N/MA - Not ~~meaningful.~~applicable.

~~Average~~Total average funding sources of $8.2 billion for the ~~third~~first quarter of ~~2014~~2015 increased ~~$343.5 million~~ ~~from~~8.9% on an annualized basis compared to the fourth quarter of ~~2013~~2014 and ~~$304.0 million~~increased $1.0 billion, or 14.3%, from the ~~third~~first quarter of ~~2013.~~2014. Compared to ~~both prior periods presented,~~ the ~~rise~~first quarter of 2014, the increase in ~~transactional~~core deposits was ~~driven~~due primarily byto deposits assumed in the ~~Popular transaction. The reduction in borrowed funds resulted from the prepayment of $114.6 million in FHLB advances with a weighted-average rate of 1.33%~~acquisitions completed during the second ~~quarter~~half of 2014. The reduction in average senior and subordinated debt compared to both prior quarters presented was due to the repurchase and retirement of $24.0 million of junior subordinated debentures with a rate of 6.95% during the fourth quarter of 2013.

7058

Table 2019

Borrowed Funds

(Dollar amounts in thousands)


	September 30, 2014			September 30, 2013			March 31, 2015			March 31, 2014
	Amount		Weighted- Average Rate (%)	Amount		Weighted- Average Rate (%)	Amount		Weighted- Average Rate (%)	Amount		Weighted- Average Rate (%)
At period-end:
Securities sold under agreements to repurchase	$	107,877	0.04	$	97,500	0.03	$	131,200	0.06	$	109,156	0.03
Federal funds purchased	25,000		—	—		—
FHLB advances	—		—	114,558		1.34	—		—	114,543		1.33
Total borrowed funds	$	132,877	0.04	$	212,058	0.74	$	131,200	0.06	$	223,699	0.69
Average for the year-to-date period:
Securities sold under agreements to repurchase	$	104,468	0.03	$	88,088	0.03	$	127,571	0.06	$	107,944	0.03
Federal funds purchased	110		—	7		—
FHLB advances	57,903		1.24	114,569		1.40	—		—	114,547		1.33
Total borrowed funds	$	162,481	0.46	$	202,664	0.80	$	127,571	0.06	$	222,491	0.70
Maximum amount outstanding at the end of any day during the period:	Maximum amount outstanding at the end of any day during the period:						Maximum amount outstanding at the end of any day during the period:
Securities sold under agreements to repurchase	$	117,772		$	106,170		$	142,545		$	116,934
Federal funds purchased	25,000			—
FHLB advances	114,551			114,581			—			114,551

Average borrowed funds totaled ~~$162.5~~$127.6 million for the first ~~nine months~~quarter of ~~2014~~2015 decreasing ~~19.8%~~$94.9 million, or 42.7%, compared to the same period in ~~2013~~2014. This decline was primarily due to the prepayment of $114.6 million of FHLB advances during the second quarter of 2014. ~~This decline was partially offset by higher levels of securities sold under agreements to repurchase.~~

Securities sold under agreements to repurchase generally mature within 1 to 90 days from the transaction date.

7159

MANAGEMENT OF CAPITAL

Capital Measurements

A strong capital structure is required under applicable banking regulations and is crucial in maintaining investor confidence, accessing capital markets, and enabling us to take advantage of future growth opportunities. Our capital policy requires that the Company and the Bank maintain capital ratios in excess of the minimum regulatory guidelines. It serves as an internal discipline in analyzing business risks and internal growth opportunities and sets targeted levels of return on equity. Under regulatory capital adequacy guidelines, the Company and the Bank are subject to various capital requirements set and administered by the federal banking agencies. ~~These requirements specify minimum capital ratios, defined as Tier~~On January 1, 2015, the Company and total capital as a percentage of assets and off-balance sheet items that were weighted according to broad risk categories and a leverage ratio calculated as Tier 1 capital as a percentage of adjusted average assets. We manage our capital ratios for the Bank became subject to ~~consistently maintain these measurements in excess of~~final rules establishing a new comprehensive capital framework for U.S. banking organizations published by the Federal ~~Reserve’s minimum levels to be considered “well-capitalized,” which is~~Reserve and known as the ~~highest capital category established.~~

Basel III Capital Rules. The Basel III Capital Rules are discussed in the "Supervision and Regulation" section in Item 1, "Business" in the Company's 2014 10-K.

The following table presents our consolidated measures of capital as of the dates presented and the capital guidelines established by the Federal Reserve for the Bank to be categorized as ~~“well-capitalized.”~~"well-capitalized." The information before March 31, 2015 is based on the prior capital rules in effect through December 31, 2014 and the information as of March 31, 2015 is based on the Basel III Capital Rules. We manage our capital ratios for both the Company and the Bank to consistently maintain these measurements in excess of the Federal Reserve’s minimum levels to be considered "well-capitalized," which is the highest capital category established. All regulatory mandated ratios for characterization as ~~“well-capitalized”~~"well-capitalized" were exceeded as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013.~~

2014.

All other ratios presented in the table below are capital adequacy metrics used and relied on by investors and industry analysts; however, they are non-GAAP financial ~~measures for SEC purposes.~~measures. These non-GAAP measures are valuable indicators of a financial institution’s capital strength since they eliminate intangible assets from stockholders’ equity and retain the effect of accumulated other comprehensive loss in stockholders’ equity. Reconciliations of the components of those ratios to GAAP are also presented in the table below.

7260

Table 2120

Capital Measurements

(Dollar amounts in thousands)


	September 30, 2014			December 31, 2013			Regulatory Minimum For Well- Capitalized		Excess Over Required Minimums at September 30, 2014										March 31, 2015
Bank regulatory capital ratios:
													March 31, 2015			December 31, 2014			Regulatory Minimum For Well- Capitalized		Excess Over Required Minimums
Bank regulatory capital ratios ⁽¹⁾:
Total capital to risk-weighted assets	11.70		%	13.86		%	10.00	%	17	%	$	125,043	11.46		%	12.30		%	10.00	%	15	%	$	115,925
Tier 1 capital to risk-weighted assets	10.69		%	12.61		%	6.00	%	78	%	$	344,057	10.54		%	11.32		%	8.00	%	32	%	$	201,833
Tier 1 common capital to risk-weighted assets													10.54		%	N/A			6.50	%	62	%	$	320,826
Tier 1 leverage to average assets	9.42		%	10.24		%	5.00	%	88	%	$	368,276	9.29		%	9.76		%	5.00	%	86	%	$	386,130
Company regulatory capital ratios⁽¹⁾:
Total capital to risk-weighted assets	10.94		%	12.39		%	N/A		N/A		N/A		11.23		%	11.23		%	N/A		N/A		N/A
Tier 1 capital to risk-weighted assets	9.86		%	10.91		%	N/A		N/A		N/A		10.35		%	10.19		%	N/A		N/A		N/A
Tier 1 common capital to risk-weighted assets													9.79		%	N/A			N/A		N/A		N/A
Tier 1 leverage to average assets	8.93		%	9.18		%	N/A		N/A		N/A		9.32		%	9.03		%	N/A		N/A		N/A
Company tier 1 common capital to risk-weighted assets ⁽¹⁾⁽²⁾	9.38		%	10.37		%	N/A		N/A		N/A
Reconciliation of Company capital components to GAAP:	Reconciliation of Company capital components to GAAP:												Reconciliation of Company capital components to GAAP:
Total stockholders' equity	$	1,049,676		$	1,001,442								$	1,115,950		$	1,100,775
Goodwill and other intangible assets	(322,664		)	(276,366		)							(333,202		)	(334,199		)
Tangible common equity	727,012			725,076									782,748			766,576
Accumulated other comprehensive loss	18,852			26,792									12,805			15,855
Tangible common equity, excluding accumulated other comprehensive loss	$	745,864		$	751,868								$	795,553		$	782,431
Total assets	$	9,096,351		$	8,253,407								$	9,498,596		$	9,445,139
Goodwill and other intangible assets	(322,664		)	(276,366		)							(333,202		)	(334,199		)
Tangible assets	$	8,773,687		$	7,977,041								$	9,165,394		$	9,110,940
Risk-weighted assets	$	7,636,326		$	6,794,666								$	8,229,627		$	7,879,366
Company tangible common equity ratios ⁽¹⁾⁽³⁾:
Company tangible common equity ratios ⁽²⁾⁽³⁾:
Tangible common equity to tangible assets	8.29		%	9.09		%	N/A		N/A		N/A		8.54		%	8.41		%	N/A		N/A		N/A
Tangible common equity, excluding accumulated other comprehensive loss, to tangible assets	8.50		%	9.43		%	N/A		N/A		N/A		8.68		%	8.59		%	N/A		N/A		N/A
Tangible common equity to risk-weighted assets	9.52		%	10.67		%	N/A		N/A		N/A		9.51		%	9.73		%	N/A		N/A		N/A

N/A - Not applicable.

⁽¹⁾

~~Ratio is~~Basel III Capital Rules became effective for the Bank and the Company on January 1, 2015. These rules revise the risk-based capital requirements and introduce a new capital measure, Tier 1 common capital to risk-weighted assets. As a result, March 31, 2015 ratios are computed using the new rules and prior periods presented are reported using the regulatory guidance applicable at that time.


⁽²⁾	Ratios are not subject to formal Federal Reserve regulatory guidance.


⁽²⁾	~~Excludes the impact of trust-preferred securities.~~


⁽³⁾	Tangible common equity ~~(“TCE”~~("TCE") represents common stockholders’ equity less goodwill and identifiable intangible assets. In management’s view, Tier 1 common capital and TCE measures are meaningful to the Company, as well as analysts and investors, in assessing the Company’s use of equity and in facilitating comparisons with competitors.

~~Overall, the~~The Company's capital ratios ~~decreased compared to~~increased from December 31, ~~2013. The Popular acquisition drove this decrease due to the addition~~2014, driven primarily by growth in retained earnings, net of ~~risk-weighted assets and average assets, including goodwill and other intangible assets, in the third quarter of 2014.~~dividends paid. The Bank's regulatory capital ratios ~~exceeded all regulatory mandated ratios for characterization as “well-capitalized” as~~decreased from December 31, 2014 due primarily to dividends paid to the Company during the first quarter of ~~September 30, 2014.~~

2015.

The Board of Directors reviews the Company’s capital plan each quarter, considering the current and expected operating environment as well as an evaluation of various capital alternatives.

7361

~~Basel III Capital Rules~~

In July of 2013, the Company and the Bank's primary federal regulator, the Federal Reserve, published final rules establishing a new comprehensive capital framework for U.S. banking organizations. The Basel III Capital Rules are discussed in the "Supervision and Regulation" section in Item 1, "Business" in the Company's 2013 10-K.

Management believes that as of September 30, 2014 the Company and the Bank would meet all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis as if such requirements were currently in effect.

Dividends

The Board of Directors approved a quarterly cash dividend of ~~$0.08~~$0.09 per common share during the ~~third~~first quarter of ~~2014,~~2015, which follows a dividend increase from $0.07 to $0.08 per common share during the second quarter of 2014.

7462

ITEM 3. QUANTITATIVE AND QUALITATIVE

DISCLOSURES ABOUT MARKET RISK

Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to changes in interest rates, exchange rates, and equity prices. Interest rate risk is our primary market risk and is the result of repricing, basis, and option risk. A description and analysis of our interest rate risk management policies is included in Part II, Item 7A, ~~“Quantitative~~"Quantitative and Qualitative Disclosures about Market Risk,”" in our ~~2013~~2014 10-K.

We seek to achieve consistent growth in net interest income and net income while managing volatility that arises from shifts in interest rates. The Bank’s Asset Liability Committee ~~(“ALCO”~~("ALCO") oversees financial risk management by developing programs to measure and manage interest rate risks within authorized limits set by the Bank’s Board of Directors. ALCO also approves the Bank’s asset and liability management policies, oversees the formulation and implementation of strategies to improve balance sheet positioning and earnings, and reviews the Bank’s interest rate sensitivity position. Management uses net interest income simulation modeling to analyze and capture exposure of earnings to changes in interest rates.

Net Interest Income Sensitivity

The analysis of net interest income sensitivity assesses the magnitude of changes in net interest income over a twelve-month measurement period resulting from immediate changes in interest rates using multiple rate scenarios. These scenarios include, but are not limited to, a flat or unchanged rate environment, immediate increases of 100, 200, and 300 basis points, and an immediate decrease of 100 basis points. Due to the low interest rate environment as of ~~September 30, 2014~~March 31, 2015 and December 31, ~~2013,~~2014, management determined that an immediate decrease in interest rates greater than 100 basis points was not meaningful for this analysis.

This simulation analysis is based on expected future cash flows and repricing characteristics for balance sheet and off-balance sheet instruments and incorporates market-based assumptions regarding the effect of changing interest rates on the prepayment rates of certain assets and liabilities. In addition, this sensitivity analysis examines assets and liabilities at the beginning of the measurement period and does not assume any changes from growth or business plans over the next twelve months. Interest-earning assets and interest-bearing liabilities are assumed to re-price based on contractual terms over the twelve-month measurement period assuming an instantaneous parallel shift in interest rates in effect at the beginning of the measurement period. The simulation analysis also incorporates assumptions based on the historical behavior of deposit rates in relation to interest rates. Because these assumptions are inherently uncertain, the simulation analysis cannot definitively measure net interest income or predict the impact of the fluctuation in interest rates on net interest income, but does provide an indication of the Company's sensitivity to changes in interest rates. Actual results may differ from simulated results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies.

Our balance sheet is asset sensitive based on repricing and maturity characteristics and simulation analysis assumptions. The Bank’s current simulation analysis indicates we would benefit from rising interest rates. Interest-earning assets consist of short and long-term products. AsExcluding non-accrual loans and the impact of ~~September 30, 2014, 50%~~interest rate swaps, 48% of the loan portfolio consisted of fixed rate loans and ~~50%~~52% were floating rate ~~loans.~~loans as of March 31, 2015. See Note 9 of "Notes to Condensed Consolidated Financial Statements" in Part I, Item 1 of this Form 10-Q for additional detail regarding interest rate swaps. Investments, consisting of securities and interest-bearing deposits in other banks, are more heavily weighted toward fixed rate securities at ~~61%~~71% of the total compared to ~~39%~~29% for floating rate interest-bearing deposits in other banks. Fixed rate loans are most sensitive to the 3-5 year portion of the yield curve and the Bank limits its loans with maturities that extend beyond 5 years. The majority of floating rate loans are indexed to the short-term Prime or LIBOR rates. The amount of floating rate loans with active interest rate floors was ~~$681.1~~$603.5 million, or ~~26%~~17%, of the floating rate loan portfolio as of ~~September 30, 2014,~~March 31, 2015, compared to ~~$807.3~~$644.6 million, or ~~34%~~19%, of the floating rate loan portfolio as of December 31, ~~2013.~~2014. On the liability side of the balance sheet, ~~83.5%~~84% of deposits are demand deposits or interest-bearing ~~transactional~~core deposits, which either do not pay interest or the interest rates are expected to rise at a slower pace than short-term interest rates.

7563

Analysis of Net Interest Income Sensitivity

(Dollar amounts in thousands)


	Immediate Change in Rates												Immediate Change in Rates
	+300			+200			+100			-100			+300			+200			+100			-100
September 30, 2014:
March 31, 2015:
Dollar change	$	44,567		$	28,614		$	13,384		$	(10,265	)	$	45,297		$	29,825		$	14,526		$	(11,539	)
Percent change	15.8		%	10.1		%	4.7		%	(3.6		)%	15.3		%	10.1		%	4.9		%	(3.9		)%
December 31, 2013:
December 31, 2014:
Dollar change	$	45,209		$	28,307		$	11,925		$	(11,791	)	$	42,922		$	27,471		$	12,707		$	(12,748	)
Percent change	17.3		%	10.8		%	4.6		%	(4.5		)%	14.3		%	9.2		%	4.2		%	(4.3		)%

The sensitivity of estimated net interest income to an instantaneous parallel shift in interest rates is reflected as both dollar and percentage changes. ~~For example, this~~This table illustrates that an instantaneous 200 basis point rise in interest rates as of ~~September 30, 2014~~March 31, 2015 would increase net interest income by ~~$28.6~~$29.8 million, or 10.1%, over the next twelve months compared to no change in interest rates. This same measure was ~~$28.3~~$27.5 million, or ~~10.8%~~9.2%, as of December 31, ~~2013, which suggests that the Company~~2014.

In rising interest rate scenarios, interest rate risk volatility was ~~slightly less sensitive to rising rates~~more positive at ~~September 30, 2014~~March 31, 2015 compared to December 31, ~~2013.~~

2014. During the ~~nine months~~quarter ended ~~September 30, 2014,~~March 31, 2015, the increase in floating rate loan balances more than offset the reduction in fixed rate loans and securities. Growth in floating rate loan balances were funded by ~~an increase~~a rise in core deposits, which are less rate sensitive. Overall, this increase in rate sensitive assets was partially offset by the ~~prepayment of $114.6 million of FHLB advances at fixed rates and the~~ hedging of ~~$325.0~~$185 million of certain corporate variable rate loans using interest rate swaps through which we receive fixed amounts and pay variable amounts. Fixed rate loans also increased due to the Popular acquisition, which added a greater proportion of higher yielding, fixed rate loans; however, this effect was mostly offset by a decrease in investments as cash flows have not been reinvested in the investment security portfolio during the nine months ended September 30, 2014. While net interest income is projected to decline in a decreasing interest rate environment, we believe the risk of a significant and sustained decrease in interest rates is minimal.

ITEM 4. CONTROLS AND PROCEDURES

At the end of the period covered by this report, (the ~~“Evaluation Date”~~"Evaluation Date"), the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s President and Chief Executive Officer and its Executive Vice President and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rules 13a-15(e) and 15d-15 of the Securities Exchange Act of 1934, as amended (the ~~“Exchange Act”~~"Exchange Act"). Based on that evaluation, the President and Chief Executive Officer and Executive Vice President and Chief Financial Officer concluded that as of the Evaluation Date, the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in Securities and Exchange Commission rules and forms. There were no changes in the Company’s internal control over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

In the ordinary course of business, there were certain legal proceedings pending against the Company and its subsidiaries at ~~September 30, 2014.~~March 31, 2015. While the outcome of any legal proceeding is inherently uncertain, based on information currently available, the Company's management ~~believes that~~does not expect any liabilities arising from pending legal matters ~~are not expected~~ to have a material adverse effect on the Company's financial ~~position,~~condition, results of operations, or cash flows.

ITEM 1A. RISK FACTORS

The Company provided a discussion of certain risks and uncertainties faced by the Company in its Annual Report on Form 10-K for ~~2013.~~2014. However, these factors may not be the only risks or uncertainties the Company faces.

7664

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table summarizes the Company’s monthly Common Stock purchases during the ~~third~~first quarter of ~~2014.~~2015. The Board approved a stock repurchase program on November 27, 2007. Up to 2.5 million shares of the Company’s Common Stock may be repurchased, and the total remaining authorization under the program was 2,494,747 shares as of ~~September 30, 2014.~~March 31, 2015. The repurchase program has no set expiration or termination date.

Issuer Purchases of Equity Securities

Total
Number of
Shares
Purchased ⁽¹⁾

Average
Price
Paid per
Share

Total Number
of Shares
Purchased as
Part of a
Publicly
Announced
Plan or
Program

Maximum
Number of
Shares that
May Yet Be
Purchased
Under the
Plan or
Program
July 1 – July 31, 2014 1,553
$ 16.75
—
2,494,747
August 1 – August 31, 2014 —
—
—
2,494,747
September 1 – September 30, 2014 —
—
—
2,494,747
Total 1,553
$ 16.75
—



	Total Number of Shares Purchased ⁽¹⁾	Average Price Paid per Share		Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program	Maximum Number of Shares that May Yet Be Purchased Under the Plan or Program
January 1 – January 31, 2015	—	$	—	—	2,494,747
February 1 – February 28, 2015	143,964	16.58		—	2,494,747
March 1 – March 31, 2015	—	—		—	2,494,747
Total	143,964	$	16.58	—

⁽¹⁾

Consists of shares acquired pursuant to the Company’s share-based compensation plans and not the Company’s Board-approved stock repurchase program. Under the terms of ~~these~~the Company's share-based compensation plans, the Company accepts previously owned shares of Common Stock from option holders if they elect to surrender previously owned shares upon exercise to cover the exercise price of the stock options or, in the case of restricted shares of Common Stock, the withholding of sharessurrendered to satisfy tax withholding obligations associated with the vesting of restricted ~~shares.~~shares or by option holders upon exercise to cover the exercise price of the stock options.

7765

ITEM 6. EXHIBITS



Exhibit Number		Description of Documents

3.1		Restated Certificate of Incorporation of the Company is incorporated herein by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2009.
3.2		Certificate of Amendment of Restated Certificate of Incorporation of the Company is incorporated herein by reference to Exhibit 3.2 to the Company's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on August 4, 2014.
3.3		Amended and Restated By-Laws of the Company ~~are~~is incorporated herein by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2012.
11		Statement re: Computation of Per Share Earnings - The computation of basic and diluted earnings per common share is included in Note 87 of the Company’s Notes to the Condensed Consolidated Financial Statements included in ~~“ITEM~~"ITEM 1. FINANCIAL ~~STATEMENTS”~~STATEMENTS" of this document.
15		~~Acknowledgment~~Acknowledgement of Independent Registered Public Accounting Firm.
31.1		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1 ⁽¹⁾		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2 ⁽¹⁾		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
99		Review Report of Independent Registered Public Accounting Firm.
101		Interactive Data File.


⁽¹⁾	Furnished, not filed.

7866

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

First Midwest Bancorp, Inc.

~~/s/~~ /s/ PAUL F. CLEMENS

Paul F. Clemens

Executive Vice President and Chief Financial Officer*

Date: ~~November 7, 2014~~May 4, 2015

* Duly authorized to sign on behalf of the registrant.

7967



	August 8, 2014
Assets
Cash and due from banks	$	142,276
Loans:
Commercial, industrial, and agricultural	76,680
Commercial real estate:
Office, retail, and industrial	194,312
Multi-family	192,464
Other commercial real estate	57,111
Total commercial real estate	443,887
Consumer	28,819
Total loans	549,386
Goodwill	36,906
Intangible assets	8,003
Premises, furniture, and equipment	4,647
Accrued interest receivable and other assets	1,849
Total assets	$	743,067
Liabilities
Deposits:
Demand deposits	$	163,299
Savings deposits	91,205
NOW accounts	100,852
Money market deposits	181,730
Time deposits	194,786
Total deposits	731,872
Intangible liabilities	10,631
Accrued interest payable and other liabilities	564
Total liabilities	$	743,067



	Number of Loans	Pre- Modification Recorded Investment		Funds Disbursed		Interest and Escrow Capitalized		Charge-offs		Post- Modification Recorded Investment
Quarter ended September 30, 2014
Commercial and industrial	5	$	23,015	$	—	$	—	$	—	$	23,015
Office, retail, and industrial	1	417		—		—		—		417
Total TDRs restructured during the period	6	$	23,432	$	—	$	—	$	—	$	23,432
Quarter ended September 30, 2013
Commercial and industrial	3	$	369	$	—	$	—	$	—	$	369
Office, retail, and industrial	2	1,674		—		—		—		1,674
Other commercial real estate	1	10		—		—		—		10
Home equity	8	822		—		—		—		822
Total TDRs restructured during the period	14	$	2,875	$	—	$	—	$	—	$	2,875
Nine months ended September 30, 2014
Commercial and industrial	5	$	23,015	$	—	$	—	$	—	$	23,015
Office, retail, and industrial	1	417		—		—		—		417
Home equity	1	75		—		—		—		75
Total TDRs restructured during the period	7	$	23,507	$	—	$	—	$	—	$	23,507
Nine months ended September 30, 2013
Commercial and industrial	7	$	14,439	$	—	$	2	$	—	$	14,441
Office, retail, and industrial	6	2,275		30		—		—		2,305
Multi-family	5	1,275		—		57		—		1,332
Construction	2	508		—		—		—		508
Other commercial real estate	5	526		—		—		—		526
Home equity	9	947		—		—		—		947
1-4 family mortgages	1	132		—		4		—		136
Total TDRs restructured during the period	35	$	20,102	$	30	$	63	$	—	$	20,195



	CDO Number
	1			2			3			4			5
Characteristics:
Class	C-1			C-1			C-1			B1			C
Original par	$	17,500		$	15,000		$	15,000		$	15,000		$	6,500
Amortized cost	7,140			5,598			12,377			13,727			6,179
Fair value	4,837			704			4,872			5,428			2,528
Lowest credit rating (Moody’s)	Ca			Ca			Ca			Ca			Ca
Number of underlying Issuers	43			54			57			56			74
Percent of Issuers currently performing	83.7		%	81.5		%	77.2		%	62.5		%	73.0		%
Current deferral and default percent ⁽¹⁾	8.7		%	10.3		%	11.0		%	24.4		%	22.5		%
Expected future deferral and default percent ⁽²⁾	12.2		%	10.8		%	13.5		%	19.0		%	9.6		%
Excess subordination percent ⁽³⁾	—		%	—		%	—		%	10.3		%	10.1		%
Discount rate risk adjustment ⁽⁴⁾	12.5		%	14.3		%	13.3		%	11.8		%	12.3		%
Significant unobservable inputs, weighted average of Issuers:
Probability of prepayment	15.2		%	7.6		%	4.5		%	4.5		%	3.5		%
Probability of default	18.5		%	22.2		%	19.8		%	26.0		%	28.8		%
Loss given default	88.2		%	83.2		%	89.4		%	93.2		%	96.3		%
Probability of deferral cure	23.2		%	12.4		%	36.3		%	38.8		%	27.6		%



	Nine Months Ended
	September 30, 2014									September 30, 2013
	OREO			Covered OREO			Total			OREO			Covered OREO			Total
Beginning balance	$	32,473		$	8,863		$	41,336		$	39,953		$	13,123		$	53,076
Transfers from loans	4,749			8,528			13,277			10,775			5,102			15,877
Proceeds from sales	(6,047		)	(8,246		)	(14,293		)	(13,151		)	(7,564		)	(20,715		)
Gains (losses) on sales of OREO	703			177			880			(1,333		)	17			(1,316		)
OREO valuation adjustments	(2,713		)	(45		)	(2,758		)	(628		)	(201		)	(829		)
Ending Balance	$	29,165		$	9,277		$	38,442		$	35,616		$	10,477		$	46,093