Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Mar. 31, 2015 | 12-May-15 | |
Document and Entity Information | ||
Entity Registrant Name | TALMER BANCORP, INC. | |
Entity Central Index Key | 1360683 | |
Document Type | 10-Q | |
Document Period End Date | 31-Mar-15 | |
Amendment Flag | FALSE | |
Current Fiscal Year End Date | -19 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Common Stock, Shares Outstanding | 70,943,623 | |
Document Fiscal Year Focus | 2015 | |
Document Fiscal Period Focus | Q1 |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Assets | ||
Cash and due from banks | $77,957 | $86,185 |
Interest-bearing deposits with other banks | 303,926 | 96,551 |
Federal funds sold and other short-term investments | 104,000 | 71,000 |
Total cash and cash equivalents | 485,883 | 253,736 |
Securities available-for-sale | 730,393 | 740,819 |
Federal Home Loan Bank stock | 20,744 | 20,212 |
Loans held for sale, at fair value | 66,556 | 93,453 |
Loans: | ||
Total loans, excluding covered loans | 4,156,084 | 3,902,637 |
Less: Allowance for loan losses - uncovered | -34,477 | -33,819 |
Net loans - excluding covered loans | 4,121,607 | 3,868,818 |
Covered loans | 317,593 | 346,490 |
Less: Allowance for loan losses - covered | -17,988 | -21,353 |
Net loans - covered | 299,605 | 325,137 |
Net total loans | 4,421,212 | 4,193,955 |
Premises and equipment | 48,150 | 48,389 |
FDIC indemnification asset | 50,702 | 67,026 |
Other real estate owned and repossessed assets | 42,921 | 48,743 |
Loan servicing rights | 54,409 | 70,598 |
Core deposit intangible | 14,796 | 13,035 |
Goodwill | 2,926 | |
FDIC receivable | 7,839 | 6,062 |
Company-owned life insurance | 103,924 | 97,782 |
Income tax benefit | 182,223 | 177,472 |
Other assets | 47,273 | 40,982 |
Total assets | 6,279,951 | 5,872,264 |
Deposits: | ||
Noninterest-bearing demand deposits | 964,163 | 887,567 |
Interest-bearing demand deposits | 784,001 | 660,697 |
Money market and savings deposits | 1,257,919 | 1,170,236 |
Time deposits | 1,312,992 | 1,188,178 |
Other brokered funds | 459,499 | 642,185 |
Total deposits | 4,778,574 | 4,548,863 |
FDIC clawback liability | 27,881 | 26,905 |
FDIC warrants payable | 4,472 | 4,633 |
Short-term borrowings | 216,747 | 135,743 |
Long-term debt | 462,252 | 353,972 |
Other liabilities | 36,172 | 40,541 |
Total liabilities | 5,526,098 | 5,110,657 |
Shareholders' equity | ||
Preferred stock - $1.00 par value Authorized - 20,000,000 shares at 3/31/2015 and 12/31/2014 Issued and outstanding - 0 shares at 3/31/2015 and 12/31/2014 | ||
Common stock: | ||
Additional paid-in-capital | 385,755 | 405,436 |
Retained earnings | 290,520 | 281,789 |
Accumulated other comprehensive income, net of tax | 6,640 | 3,850 |
Total shareholders' equity | 753,853 | 761,607 |
Total liabilities and shareholders' equity | 6,279,951 | 5,872,264 |
Class A Voting Common Stock | ||
Common stock: | ||
Common Stock | 70,938 | 70,532 |
Class B Non-Voting Common Stock | ||
Common stock: | ||
Common Stock | ||
Residential real estate | ||
Loans: | ||
Total loans, excluding covered loans | 1,474,042 | 1,426,012 |
Commercial and industrial | ||
Loans: | ||
Total loans, excluding covered loans | 947,735 | 869,477 |
Commercial real estate | ||
Loans: | ||
Total loans, excluding covered loans | 1,404,906 | 1,310,938 |
Real estate construction | ||
Loans: | ||
Total loans, excluding covered loans | 140,893 | 131,686 |
Consumer | ||
Loans: | ||
Total loans, excluding covered loans | $188,508 | $164,524 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, except Share data, unless otherwise specified | ||
Preferred stock, par value (in dollars per share) | $1 | $1 |
Preferred stock, Authorized shares | 20,000,000 | 20,000,000 |
Preferred stock, Issued shares | 0 | 0 |
Preferred stock, outstanding shares | 0 | 0 |
Residential real estate | ||
Total loans, excluding covered loans, measured at fair value (in dollars) | $21,700 | $18,300 |
Real estate construction | ||
Total loans, excluding covered loans, measured at fair value (in dollars) | $431 | $1,200 |
Class A Voting Common Stock | ||
Common Stock, par value (in dollars per share) | $1 | $1 |
Common Stock, Authorized shares | 198,000,000 | 198,000,000 |
Common Stock, Issued shares | 70,938,113 | 70,532,122 |
Common stock, outstanding shares | 70,938,113 | 70,532,122 |
Class B Non-Voting Common Stock | ||
Common Stock, par value (in dollars per share) | $1 | $1 |
Common Stock, Authorized shares | 2,000,000 | 2,000,000 |
Common Stock, Issued shares | 0 | 0 |
Common stock, outstanding shares | 0 | 0 |
Consolidated_Statements_of_Inc
Consolidated Statements of Income (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Interest income | ||
Interest and fees on loans | $59,944 | $53,501 |
Taxable | 2,323 | 1,866 |
Tax-exempt | 1,615 | 1,965 |
Total interest on securities | 3,938 | 3,831 |
Interest on interest-earning cash balances | 86 | 216 |
Interest on federal funds and other short-term investments | 165 | 140 |
Dividends on FHLB stock | 245 | 222 |
FDIC indemnification asset | -9,250 | -6,718 |
Total interest income | 55,128 | 51,192 |
Interest Expense | ||
Interest-bearing demand deposits | 290 | 224 |
Money market and savings deposits | 471 | 494 |
Time deposits | 1,827 | 1,491 |
Other brokered funds | 623 | 29 |
Interest on short-term borrowings | 79 | 175 |
Interest on long-term debt | 802 | 574 |
Total interest expense | 4,092 | 2,987 |
Net interest income | 51,036 | 48,205 |
Provision for loan losses - uncovered | 3,412 | 6,424 |
Benefit for loan losses - covered | -1,419 | -2,498 |
Net interest income after provision for loan losses | 49,043 | 44,279 |
Noninterest income | ||
Deposit fee income | 2,320 | 3,298 |
Mortgage banking and other loan fees | -1,261 | 1,085 |
Net gain on sales of loans | 8,618 | 3,044 |
Bargain purchase gain | 41,977 | |
FDIC loss sharing income | -1,068 | -113 |
Accelerated discount on acquired loans | 8,198 | 6,466 |
Net loss on sales of securities | -107 | -2,310 |
Other income | 4,730 | 4,293 |
Total noninterest income | 21,430 | 57,740 |
Noninterest expense | ||
Salary and employee benefits | 29,212 | 35,851 |
Occupancy and equipment expense | 7,666 | 9,043 |
Data processing fees | 1,854 | 1,740 |
Professional service fees | 3,543 | 4,037 |
FDIC loss sharing expense | 949 | 524 |
Bank acquisition and due diligence fees | 1,412 | 2,929 |
Marketing expense | 1,095 | 1,091 |
Other employee expense | 934 | 643 |
Insurance expense | 1,530 | 1,831 |
Other expense | 8,400 | 7,759 |
Total noninterest expense | 56,595 | 65,448 |
Income before income taxes | 13,878 | 36,571 |
Income tax provision (benefit) | 4,441 | -1,656 |
Net income | $9,437 | $38,227 |
Earnings per common share: | ||
Basic (in dollars per share) | $0.13 | $0.56 |
Diluted (in dollars per share) | $0.12 | $0.52 |
Average common shares outstanding - basic (in shares) | 70,216 | 68,121 |
Average common shares outstanding - diluted (in shares) | 75,103 | 73,377 |
Consolidated_Statements_of_Com
Consolidated Statements of Comprehensive Income (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Consolidated Statements of Comprehensive Income | ||
Net income | $9,437 | $38,227 |
Other comprehensive income: | ||
Unrealized holding gains on securities available-for-sale arising during the period | 4,423 | 6,277 |
Reclassification adjustment for losses on realized income | 107 | 2,310 |
Tax effect | -1,586 | -3,006 |
Net unrealized gains (losses) on securities available-for-sale, net of tax | 2,944 | 5,581 |
Unrealized losses on cash flow hedges | -325 | |
Reclassification adjustment for losses included in net income | 88 | |
Tax effect | 83 | |
Net unrealized losses on cash flow hedges, net of tax | -154 | |
Other comprehensive income, net of tax | 2,790 | 5,581 |
Total comprehensive income, net of tax | $12,227 | $43,808 |
Consolidated_Statements_of_Cha
Consolidated Statements of Changes in Shareholders' Equity (USD $) | Common Stock | Additional Paid in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total |
In Thousands, unless otherwise specified | |||||
Balance at Dec. 31, 2013 | $66,234 | $366,428 | $192,349 | ($7,996) | $617,015 |
Balance (in shares) at Dec. 31, 2013 | 66,234 | ||||
Increase (Decrease) in Stockholders' Equity | |||||
Net income | 38,227 | 38,227 | |||
Other comprehensive income | 5,581 | 5,581 | |||
Stock-based compensation expense | 180 | 180 | |||
Issuance of common shares, including tax benefit | 3,728 | 38,297 | 42,025 | ||
Issuance of common shares (in shares) | 3,728 | ||||
Balance at Mar. 31, 2014 | 69,962 | 404,905 | 230,576 | -2,415 | 703,028 |
Balance (in shares) at Mar. 31, 2014 | 69,962 | ||||
Balance at Dec. 31, 2014 | 70,532 | 405,436 | 281,789 | 3,850 | 761,607 |
Balance (in shares) at Dec. 31, 2014 | 70,532 | ||||
Increase (Decrease) in Stockholders' Equity | |||||
Net income | 9,437 | 9,437 | |||
Other comprehensive income | 2,790 | 2,790 | |||
Stock-based compensation expense | 351 | 351 | |||
Restricted stock awards | 325 | -325 | |||
Restricted stock awards (in shares) | 325 | ||||
Issuance of common shares, including tax benefit | 81 | 185 | 266 | ||
Issuance of common shares (in shares) | 81 | ||||
Repurchase of warrants to repurchase 2.5 million shares, at fair value | -19,892 | -19,892 | |||
Cash dividends paid on common stock ($0.01 per share) | -706 | -706 | |||
Balance at Mar. 31, 2015 | $70,938 | $385,755 | $290,520 | $6,640 | $753,853 |
Balance (in shares) at Mar. 31, 2015 | 70,938 |
Consolidated_Statements_of_Cha1
Consolidated Statements of Changes in Shareholders' Equity (Parenthetical) (USD $) | 3 Months Ended |
In Millions, except Per Share data, unless otherwise specified | Mar. 31, 2015 |
Consolidated Statements of Changes in Shareholders' Equity | |
Number of shares repurchased | 2.5 |
Dividend paid (in dollars per share) | $0.01 |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Cash flows from operating activities | ||
Net income | $9,437 | $38,227 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 1,909 | 1,198 |
Amortization of core deposit intangibles | 649 | 736 |
Stock-based compensation expense | 351 | 180 |
Provision for loan losses | 1,993 | 3,926 |
Originations of loans held for sale | -293,643 | -239,275 |
Proceeds from sales of loans | 325,939 | 251,823 |
Net gain from sales of loans | -8,618 | -3,044 |
Net loss on sales of securities | 107 | 2,310 |
Gain on acquisition | -41,977 | |
Valuation allowance and writedowns on other real estate and other repossessed assets | 3,915 | 1,046 |
Valuation change in Company-owned life insurance | -1,423 | -314 |
Valuation change in loan servicing rights | 6,402 | 3,067 |
Additions to loan servicing rights | -2,915 | -1,589 |
Net decrease in FDIC indemnification asset and receivable | 12,784 | 10,293 |
Net gain on sales of other real estate owned and repossessed assets | -1,401 | -1,140 |
Net (increase)/decrease in accrued interest receivable and other assets | -751 | 591 |
Net increase/(decrease) in accrued expenses and other liabilities | -7,675 | 4,876 |
Net securities premium amortization | 1,661 | 748 |
Deferred income tax benefit | -5,663 | -3,585 |
Change in valuation allowance of deferred income tax asset | -34 | |
Other, net | -13 | 117 |
Net cash from used in operating activities | 43,045 | 28,180 |
Cash flows from investing activities | ||
Net increase in uncovered loans | -61,841 | -108,052 |
Net decrease in covered loans | 23,598 | 30,202 |
Purchases of loans | -30,793 | |
Purchases of FHLB stock | -1,000 | |
Purchases of securities available-for-sale | -30,928 | -61,288 |
Purchases of premises and equipment | -1,130 | -4,263 |
Payments received from the FDIC under loss sharing agreements | 1,763 | 2,176 |
Proceeds from: | ||
Maturities and redemptions of securities available-for-sale | 53,523 | 14,014 |
Redemption of FHLB Stock | 342 | 10,901 |
Sale of securities available-for-sale | 24,615 | 54,458 |
Sale of loan servicing rights | 12,702 | |
Sale of loans | 3,034 | |
Sale of other real estate owned and repossessed assets | 10,929 | 9,534 |
Sale of premises and equipment | 1,145 | 1,618 |
Net cash provided from acquisition | 810 | 209,831 |
Net cash from (used in) investing activities | 4,735 | 161,165 |
Cash flows from financing activities | ||
Net increase/(decrease) in deposits | 28,258 | -72,302 |
Draw on senior unsecured line of credit | 20,000 | |
Repayments of senior unsecured line of credit | -35,000 | |
Issuances of federal funds purchased | 126,000 | |
Net increase/(decrease) in short-term borrowings | -64,996 | 52,668 |
Issuances of long-term FHLB advances | 100,000 | |
Repayments of long-term FHLB advances | -8,469 | -21,179 |
Repayments on long-term sweep repurchase agreements | -411 | -408 |
Repayments of subordinated debt | 3,500 | |
Other changes in long-term debt | 817 | 33 |
Repurchase of warrants to repurchase 2.5 million shares, at fair value | -19,892 | |
Proceeds from issuance of common stock, including tax benefit | 266 | 42,025 |
Cash dividends paid on common stock ($0.01 per share) | -706 | |
Net cash from (used in) financing activities | 184,367 | -34,163 |
Net change in cash and cash equivalents | 232,147 | 155,182 |
Beginning cash and cash equivalents | 253,736 | 375,356 |
Ending cash and cash equivalents | 485,883 | 530,538 |
Supplemental disclosure of cash flow information: | ||
Interest paid | 4,040 | 3,312 |
Income taxes paid | 5,662 | 2,226 |
Transfer from mortgage loans to other real estate owned and repossessed assets | 6,191 | 5,817 |
Net transfer of loans held for sale to loans held for investment | -3,219 | -236 |
Transfer from premises and equipment to other real estate owned | 455 | 275 |
Increase in assets and liabilities in acquisitions: | ||
Securities | 34,022 | 13,619 |
FHLB stock | 874 | 5,933 |
Uncovered loans | 162,951 | 571,666 |
Premises and equipment | 2,077 | 4,912 |
Loan servicing rights | 767 | |
Company-owned life insurance | 4,719 | |
Other real estate owned and repossessed assets | 1,260 | 30,878 |
Core deposit intangible | 2,410 | 3,633 |
Other assets | 6,131 | 62,542 |
Deposits | 201,453 | 857,769 |
Short-term borrowings | 18 | |
Long-term debt | 12,843 | |
Other liabilities | $3,884 | $4,017 |
Consolidated_Statements_of_Cas1
Consolidated Statements of Cash Flows (Parenthetical) (USD $) | 3 Months Ended |
In Millions, except Per Share data, unless otherwise specified | Mar. 31, 2015 |
Consolidated Statements of Cash Flows | |
Number of shares repurchased | 2.5 |
Cash dividends declared on common stock (in dollars per share) | $0.01 |
BASIS_OF_PRESENTATION_AND_RECE
BASIS OF PRESENTATION AND RECENTLY ADOPTED AND ISSUED ACCOUNTING STANDARDS | 3 Months Ended |
Mar. 31, 2015 | |
BASIS OF PRESENTATION AND RECENTLY ADOPTED AND ISSUED ACCOUNTING STANDARDS | |
BASIS OF PRESENTATION AND RECENTLY ADOPTED AND ISSUED ACCOUNTING STANDARDS | |
1. BASIS OF PRESENTATION AND RECENTLY ADOPTED AND ISSUED ACCOUNTING STANDARDS | |
The accompanying unaudited consolidated financial statements of Talmer Bancorp, Inc. (“the Company”), and its wholly-owned subsidiaries have been prepared in accordance with United States (U.S.) generally accepted accounting principles (“GAAP”) for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of the Consolidated Financial Statements, primarily consisting of normal recurring adjustments, have been included. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the full year or for any other interim period. Certain items in prior periods were reclassified to conform to the current presentation. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s consolidated financial statements and footnotes included in the Annual Report of Talmer Bancorp, Inc. on Form 10-K for the year ended December 31, 2014. | |
On February 6, 2015, the Company acquired First of Huron Corp. which resulted in the recognition of goodwill on the Consolidated Balance Sheets. For further information, refer to Note 2, “Business Combinations”. Goodwill is initially recorded as the excess of the purchase price over the fair value of identifiable net assets acquired in a business combination. Goodwill is required to be tested annually for impairment or whenever events occur that may indicate that the recoverability of the carrying amount is not probable. In the event of impairment, the amount by which the carrying amount exceeds the fair value is charged to earnings. | |
On February 17, 2015, the Company repurchased an aggregate of 2,529,416 warrants to repurchase shares of Class A common stock including 1,623,162 of warrants issued on April 30, 2010, 109,122 of warrants issued on February 21, 2012 and 797,132 of warrants issued on December 27, 2012. The purchase price was based upon the fair value of the warrants on February 17, 2015, determined utilizing the closing price of our stock on the date of repurchase, and resulted in an aggregate purchase price of $19.9 million. | |
Recently Adopted and Issued Accounting Standards: The following provides a description of recently adopted or newly issued not yet effective accounting standards that had or could have a material effect on our financial statements. | |
In May of 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers” (“ASU 2014-09”), which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including revenue recognition guidance. The core principle of the revenue model is that an entity recognizes 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 ASU is intended to clarify and converge the revenue recognition principles under U.S. GAAP and International Financial Reporting Standards and to streamline revenue recognition requirements in addition to expanding required revenue recognition disclosures. ASU 2014-09 is effective for public companies for annual periods, and interim periods within those annual periods, beginning on or after December 15, 2016. As such, the Company will adopt ASU 2014-09 as of January 1, 2017. Under the provision, the Company will have the option to adopt the guidance using either a full retrospective method or a modified transition approach. The Company is currently evaluating the provisions of ASU 2014-09. | |
BUSINESS_COMBINATIONS
BUSINESS COMBINATIONS | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
BUSINESS COMBINATIONS | |||||
BUSINESS COMBINATIONS | |||||
2. BUSINESS COMBINATIONS | |||||
The Company has determined that the acquisitions of First of Huron Corp. (“FHC”), and its subsidiary bank, Signature Bank, and Talmer West Bank (formerly known as Michigan Commerce Bank) constitute business combinations as defined by FASB ASC Topic 805, “Business Combinations.” Accordingly, the assets acquired and liabilities assumed were recorded at their fair values on the date of acquisition, as required. Fair values were determined based on the requirements of FASB ASC Topic 820, “Fair Value Measurement.” In many cases the determination of these fair values required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change. | |||||
On February 6, 2015, the Company acquired FHC for aggregate cash consideration of $13.4 million. In connection with the merger, FHC merged with Talmer Bancorp, Inc., with Talmer Bancorp, Inc. as the surviving company in the merger. Immediately following the merger, Signature Bank, a Michigan state-chartered bank and wholly owned subsidiary of FHC, merged with and into Talmer Bank and Trust, with Talmer Bank and Trust as the surviving bank. The Company assumed $3.5 million in subordinated notes issued to FHC and $1.4 million of related interest. The subordinated debt was immediately retired and the interest was paid in full in accordance with the provision of the purchase agreement. The Company also received FHC’s common securities issued by trust preferred issuers and assumed $876 thousand of outstanding interest. The outstanding interest on the trust preferred securities was immediately paid off in accordance with the provisions of the purchase agreement. The Company received certain tax assets and all cash and cash equivalents held by FHC. The Company incurred $1.0 million of acquisition related expenses during the three months ended March 31, 2015, related to the acquisition of FHC, included within “Bank acquisition and diligence fees” in the Consolidated Statements of Income. All of the branches acquired fit squarely within the Company’s target market areas. | |||||
The acquisition resulted in a recorded $4.5 million in net deferred tax assets at acquisition. Upon acquisition, FHC incurred an ownership change within the meaning of Section 382 of the Internal Revenue Code, but the acquisition did not result in built-in losses within the meaning of Section 382. At February 6, 2015, FHC had an estimated $1.7 million in gross federal net operating loss carry forwards expiring in 2030, 2032 and 2033 and $303 thousand in federal alternative minimum tax credits with an indefinite life. As a result of the ownership change, the Company’s ability to benefit from the use of FHC’s pre-ownership change net operating loss and tax credit carry forwards will be limited to approximately $366 thousand per year. No valuation allowance was established against the deferred tax assets associated with FHC’s pre-change net operating losses and tax credit carry forwards based on management’s estimate that none of the amounts will expire unused. | |||||
The assets and liabilities associated with the acquisition of FHC were recorded in the Consolidated Balance Sheets at estimated fair value as of the acquisition date. The following allocation is based on the information that was available to make preliminary estimates of the fair value and may change as additional information becomes available and additional analyses are completed. While the Company believes that information provided a reasonable basis for estimating the fair values, it expects that it could obtain additional information and evidence during the measurement period that may result in changes to the estimated fair value amounts. This measurement period ends on the earlier of one year after the acquisition date or the date we receive the information about the facts and circumstances that existed at the acquisition date. Subsequent adjustments are, and if necessary, will be retrospectively reflected in future filings. These refinements include: (1) changes in the estimated fair value of loans acquired; (2) changes in the estimated fair value of certain premises and equipment acquired; (3) changes in deferred tax assets related to fair value estimates and a change in the expected realization of items considered to be built in losses and (4) a change in the goodwill caused by the net effect of these adjustments. | |||||
(Dollars in thousands) | |||||
Consideration paid: | |||||
Cash | $ | 13,395 | |||
Fair value of identifiable assets acquired: | |||||
Cash and cash equivalents | 14,205 | ||||
Investment securities | 34,022 | ||||
Federal Home Loan Bank stock | 874 | ||||
Loans | 162,951 | ||||
Premises and equipment | 2,077 | ||||
Company-owned life insurance | 4,719 | ||||
Other real estate owned and repossessed assets | 1,260 | ||||
Core deposit intangible | 2,410 | ||||
Other assets | 6,131 | ||||
Total identifiable assets acquired | 228,649 | ||||
Fair value of liabilities assumed: | |||||
Deposits | 201,453 | ||||
Long-term debt | 12,843 | ||||
Other liabilities | 3,884 | ||||
Total liabilities assumed | 218,180 | ||||
Fair value of net identifiable assets acquired | 10,469 | ||||
Goodwill recognized in the acquisiton | $ | 2,926 | |||
The FHC acquisition resulted in recognition of $2.9 million of goodwill which is the excess of the consideration paid over the fair value of net assets acquired, and is the result of expected operational synergies and other factors. | |||||
Loans acquired in the FHC acquisition were initially recorded at fair value with no separate allowance for loan losses. The Company reviewed the loans at acquisition to determine which should be considered purchased credit impaired loans (i.e. loans accounted for under FASB ASC Subtopic 310-30, “Loans and Debt Securities Acquired with Deteriorated Credit Quality” (“ASC 310-30”)) defining impaired loans as those that were either not accruing interest or exhibited credit risk factors consistent with nonperforming loans at the acquisition date. | |||||
Fair values for purchased loans are based on a discounted cash flow methodology that considers various factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of the loan and whether or not the loan was amortizing, and a discount rate reflecting the Company’s assessment of risk inherent in the cash flow estimates. Larger purchased loans are individually evaluated while smaller purchased loans are grouped together according to similar characteristics and were treated in the aggregate when applying various valuation techniques. | |||||
The Company accounts for purchased credit impaired loans in accordance with the provisions of ASC 310-30. The cash flows expected to be collected on purchased loans are estimated based upon the expected remaining life of the underlying loans, which includes the effects of estimated prepayments. Purchased loans are considered credit impaired if there is evidence of credit deterioration at the date of purchase and if it is probable that not all contractually required payments will be collected. Interest income, through accretion of the difference between the carrying value of the loans and the expected cash flows is recognized on the acquired loans accounted for under ASC 310-30. | |||||
Purchased loans outside the scope of ASC 310-30 are accounted for under FASB ASC Subtopic 310-20, “Receivables - Nonrefundable Fees and Costs” (ASC 310-20). Premiums and discounts created when the loans were recorded at their fair values at acquisition are amortized over the remaining terms of the loans as an adjustment to the related loan’s yield. | |||||
The core deposit intangible is being amortized on an accelerated basis over the estimated life, currently expected to be 10 years. | |||||
Information regarding acquired loans accounted for under ASC 310-30 as well as those excluded from ASC 310-30 accounting at acquisition date is as follows: | |||||
(Dollars in thousands) | |||||
Accounted for under ASC 310-30: | |||||
Contractual cash flows | $ | 53,807 | |||
Contractual cash flows not expected to be collected (nonaccretable difference) | 7,387 | ||||
Expected cash flows | 46,420 | ||||
Interest component of expected cash flows (accretable yield) | 5,279 | ||||
Fair value at acquisition | $ | 41,141 | |||
Excluded from ASC 310-30 accounting: | |||||
Unpaid principal balance | $ | 124,538 | |||
Fair value discount | (2,728 | ) | |||
Fair value at acquisition | 121,810 | ||||
Total fair value at acquisition | $ | 162,951 | |||
FHC’s results of operations have been included in the Company’s financial results since the February 6, 2015 acquisition date. The acquisition was not considered material to the Company’s financial statements; therefore pro forma financial data and related disclosures are not included. | |||||
On January 1, 2014, the Company purchased 100% of the capital stock of Financial Commerce Corporation’s wholly-owned subsidiary banks, Michigan Commerce Bank, a Michigan state-chartered bank, Indiana Community Bank, an Indiana state-chartered bank, Bank of Las Vegas, a Nevada state-chartered bank and Sunrise Bank of Albuquerque, a New Mexico state-chartered bank, and certain other bank-related assets from Financial Commerce Corporation and its parent holding company, Capitol Bancorp Ltd., in a transaction facilitated under Section 363 of the U.S. Bankruptcy Code, for cash consideration of $4.0 million and a separate $2.5 million payment to fund an escrow account to pay the post-petition administrative fees and expenses of the professionals in the bankruptcy cases of Financial Commerce Corporation and Capital Bancorp, Ltd., each of which filed voluntary bankruptcy petitions under Chapter 11 of the U.S. Bankruptcy Code on August 9, 2012, with any unused escrowed funds to be refunded to the Company. | |||||
Immediately prior to consummation of the acquisition, Capitol Bancorp Ltd. merged Indiana Community Bank, Bank of Las Vegas and Sunrise Bank of Albuquerque with and into Michigan Commerce Bank, with Michigan Commerce Bank as the surviving bank in the merger. Simultaneously with the merger, Michigan Commerce Bank changed its name to Talmer West Bank. The Company contributed $99.5 million of additional capital during the three months ended March 31, 2014 to Talmer West Bank in order to recapitalize the bank. In order to support the acquisition and recapitalization of Talmer West Bank, the Company borrowed $35.0 million under a senior unsecured line of credit. The Company used a portion of the net proceeds from the initial public offering that closed on February 14, 2014 to repay the $35.0 million during the first quarter of 2014. The Company incurred $378 thousand and $1.8 million of acquisition related expenses related to the acquisition of Talmer West Bank during the three months ended March 31, 2015 and 2014, respectively. These acquisition related expenses are included within “Bank acquisition and due diligence fees” in the Consolidated Statements of Income. Twelve of the branches acquired, or 70% of the total number of branches acquired in the acquisition, fit squarely within the Company’s target market areas. | |||||
The assets and liabilities associated with the acquisition of Talmer West Bank were recorded in the Consolidated Balance Sheets at estimated fair value as of the acquisition date as presented in the following table. | |||||
(Dollars in thousands) | |||||
Consideration paid: | |||||
Cash | $ | 6,500 | |||
Fair value of identifiable assets acquired: | |||||
Cash and cash equivalents | 216,331 | ||||
Investment securities | 13,619 | ||||
Federal Home Loan Bank stock | 5,933 | ||||
Loans | 571,666 | ||||
Premises and equipment | 4,912 | ||||
Loan servicing rights | 767 | ||||
Other real estate owned | 30,878 | ||||
Core deposit intangible | 3,633 | ||||
Other assets | 62,542 | ||||
Total identifiable assets acquired | 910,281 | ||||
Fair value of liabilities assumed: | |||||
Deposits | 857,769 | ||||
Other liabilities | 4,035 | ||||
Total liabilities assumed | 861,804 | ||||
Fair value of net identifiable assets acquired | 48,477 | ||||
Bargain purchase gain resulting from acquisition | $ | 41,977 | |||
The Talmer West Bank acquisition resulted in a pre-tax bargain purchase gain of $42.0 million as the estimated fair value of assets acquired exceeded the estimated fair value of liabilities assumed and consideration paid. The gain was included within “Bargain purchase gain” in the Consolidated Statements of Income. | |||||
Loans acquired in the Talmer West Bank acquisition were initially recorded at fair value with no separate allowance for loan losses. Information regarding acquired loans accounted for under ASC 310-30 as well as those excluded from ASC 310-30 accounting at acquisition date is as follows: | |||||
(Dollars in thousands) | |||||
Accounted for under ASC 310-30: | |||||
Contractual cash flows | $ | 331,523 | |||
Contractual cash flows not expected to be collected (nonaccretable difference) | 86,410 | ||||
Expected cash flows | 245,113 | ||||
Interest component of expected cash flows (accretable yield) | 32,764 | ||||
Fair value at acquisition | $ | 212,349 | |||
Excluded from ASC 310-30 accounting: | |||||
Unpaid principal balance | $ | 362,782 | |||
Fair value discount | (3,465 | ) | |||
Fair value at acquisition | 359,317 | ||||
Total fair value at acquisition | $ | 571,666 | |||
Talmer West Bank’s results of operations have been included in the Company’s financial results since the January 1, 2014 acquisition date. | |||||
FAIR_VALUE
FAIR VALUE | 3 Months Ended | |||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||
FAIR VALUE | ||||||||||||||||||
FAIR VALUE | ||||||||||||||||||
3. FAIR VALUE | ||||||||||||||||||
The fair value framework as detailed by FASB ASC Topic 820, “Fair Value Measurement” requires the categorization of assets and liabilities into a three-level hierarchy based on the markets in which the financial instruments are traded and the reliability of the assumptions used to determine fair value. A brief description of each level follows. | ||||||||||||||||||
Level 1 — Valuation is based upon quoted prices (unadjusted) for identical instruments in active markets. | ||||||||||||||||||
Level 2 — Valuation is based upon quoted prices for identical or similar instruments in markets that are not active; quoted prices for similar instruments in active markets; or model-based valuation techniques for which all significant assumptions are observable or can be corroborated by observable market data. | ||||||||||||||||||
Level 3 — Valuation is measured through utilization of model-based techniques that rely on at least one significant assumption not observable in the market. Any necessary unobservable assumptions used reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques. | ||||||||||||||||||
Fair value estimates are based on existing financial instruments and, in accordance with U.S. GAAP, do not attempt to estimate the value of anticipated future business or the value of assets and liabilities that are not considered financial instruments. In addition, tax ramifications related to the recognition of unrealized gains and losses, such as those within the investment securities portfolio, can have a significant effect on estimated fair values and, in accordance with U.S. GAAP, have not been considered in the estimates. For these reasons, the aggregate fair value should not be considered an indication of the value of the Company. | ||||||||||||||||||
Following is a description of the valuation methodologies and key inputs used to measure financial assets and liabilities recorded at fair value, as well as a description of the methods and any significant assumptions used to estimate fair value disclosures for financial assets and liabilities not recorded at fair value in their entirety on a recurring basis. For financial assets and liabilities recorded at fair value, the description includes the level of the fair value hierarchy in which the assets or liabilities are classified. Transfers of asset or liabilities between levels of the fair value hierarchy are recognized at the beginning of the reporting period, when applicable. | ||||||||||||||||||
Cash and cash equivalents: Due to the short-term nature, the carrying amount of these assets approximates the estimated fair value. The Company classifies cash and due from banks as Level 1 and interest-bearing deposits with other banks and federal funds and other short-term investments as Level 2. | ||||||||||||||||||
Investment securities: Investment securities classified as available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available or the market is deemed to be inactive at the measurement date, fair values are measured utilizing independent valuation techniques of identical or similar investment securities. Third-party vendors compile prices from various sources and may apply such techniques as matrix pricing to determine the value of identical or similar investment securities. Management reviews the methodologies and assumptions used by the third-party pricing services and evaluates the values provided, principally by comparison with other available market quotes for similar instruments and/or analysis based on internal models using available third-party market data. Level 2 securities include obligations issued by U.S. government-sponsored enterprises, state and municipal obligations, mortgage-backed securities issued by both U.S. government-sponsored enterprises and non-agency enterprises, corporate debt securities, Small Business Administration Pools and privately issued commercial mortgage-backed securities that have active markets at the measurement date. The fair value of Level 2 securities was determined using quoted prices of securities with similar characteristics or pricing models based on observable market data inputs, primarily interest rates, spreads and prepayment information. | ||||||||||||||||||
Securities classified as Level 3, including a trust preferred security (included within “Corporate debt securities”) and an obligation of a political subdivision as of March 31, 2015, represent securities in less liquid markets requiring significant management assumptions when determining fair value. As of December 31, 2014, securities classified as Level 3 also included a privately issued subordinated corporate debt security (included within “Corporate debt securities”). The fair values of these investment securities represent less than one percent of the total available-for-sale securities. The fair value of the trust preferred security is compiled by a third-party vendor through consideration of recent trades and/or auctions of comparable securities, where applicable and are presented without adjustment. Comparable securities consider credit, structure, tenor, trade flows and cash flow characteristics. Due to the limited sales of these types of securities, significant unobservable assumptions are included to determine comparable securities to be included in the analysis. The fair value of the political subdivision obligation has been determined to be equal to the carrying cost since the securities were acquired. The issuers have continued to pay their obligations without fail and the Company has not received any information to question future payments. Since the purchase of these securities, no credit related concerns have come to the Company’s attention, therefore no adjustment for credit loss assumptions were made. | ||||||||||||||||||
Investment securities classified as held-to-maturity are carried at amortized cost. Due to limited liquidity of these securities held-to-maturity securities are classified as Level 3. The fair value of the held-to-maturity security is determined to be equal to the carrying value. No credit related concerns have come to the Company’s attention; therefore, no credit loss assumptions were made. | ||||||||||||||||||
Federal Home Loan Bank (“FHLB”) Stock: Restricted equity securities are not readily marketable and are recorded at cost and evaluated for impairment based on the ultimate recoverability of initial cost. No significant observable market data is available for these instruments. The Company considers the profitability and asset quality of the issuer, dividend payment history and recent redemption experience, when determining the ultimate recoverability of cost. The Company believes its investments in FHLB stock are ultimately recoverable at cost. | ||||||||||||||||||
Loans held for sale: Loans held for sale are carried at fair value based on the Company’s election of the fair value option. These loans currently consist of one-to-four family residential real estate loans originated for sale to qualified third parties. The fair value is determined based on quoted market rates and other market conditions considered relevant. The Company classifies loans held for sale as recurring Level 2. | ||||||||||||||||||
Loans measured at fair value: During the normal course of business, loans originated with the initial intention to sell but not ultimately sold, are transferred from held for sale to our portfolio of loans held for investment at fair value as the Company adopted the fair value option at origination. The fair value of these loans is estimated using discounted cash flows, taking into consideration current market interest rates, loan repricing characteristics and expected loan prepayment speeds, while also taking into consideration other significant unobservable inputs such as the payment history and credit quality characteristic of each individual loan and an illiquidity discount reflecting the relative illiquidity of the market. Due to the adjustments made relating to unobservable inputs, the Company classifies the loans transferred from loans held for sale as recurring Level 3. | ||||||||||||||||||
Loans: The Company does not record loans at fair value on a recurring basis other than those discussed in “Loans measured at fair value” above. However, periodically, the Company records nonrecurring adjustments to the carrying value of loans based on fair value measurements. Loans, outside the scope of ASC 310-30, are considered impaired when, based on current information and events; it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. Impaired loans, which include all nonaccrual loans and troubled debt restructurings, are disclosed as nonrecurring fair value measurements when an allowance is established based on the fair value of the underlying collateral. Appraisals for collateral-dependent impaired loans are prepared by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties). These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. The comparable sales approach evaluates the sales price of similar properties in the same market area. This approach is inherently subjective due to the wide range of comparable sale dates. The income approach considers net operating income generated by the property and the investor’s required return. This approach utilizes various inputs including lease rates and cap rates which are subject to judgment. Adjustments are routinely made in the appraisal process by the appraisers to account for differences between the comparable sales and income data available. These adjustments generally range from 0% to 40% depending on the property type, as well as various sales and property characteristics including but not limited to: date of sale, size and condition of facility, quality of construction and proximity to the subject property. Once received, management reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics to determine if additional downward adjustments should be made. Property values are typically adjusted when management is aware of circumstances, economic changes or other conditions, since the date of the appraisal that would impact the expected selling price. Such adjustments are usually significant and result in a nonrecurring Level 3 classification. | ||||||||||||||||||
Estimated fair values for loans accounted for under ASC 310-30 are based on a discounted cash flow methodology that considers factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and a discount rate reflecting the Company’s assessment of risk inherent in the cash flow estimates. Cash flows expected to be collected on these loans are estimated based upon the expected remaining life of the underlying loans, which includes the effects of estimated prepayments. The Company classifies the estimated fair value of loans accounted for under ASC 310-30 as Level 3. | ||||||||||||||||||
For loans excluded from ASC 310-30 accounting that are not individually evaluated for impairment, fair value is estimated using a discounted cash flow model. The cash flows take into consideration current portfolio interest rates and repricing characteristics as well as assumptions relating to prepayment speeds. The discount rates take into consideration the current market interest rate environment, a credit risk component based on the credit characteristics of each loan portfolio, and a liquidity premium reflecting the liquidity or illiquidity of the market. The Company classifies the estimated fair value of non-collateral dependent loans excluded from ASC 310-30 accounting as Level 3. | ||||||||||||||||||
Premises and equipment: Premises and equipment are reviewed for impairment when events indicate their carrying amount may not be recoverable from future undiscounted cash flows. As of March 31, 2015, there were no premises and equipment considered impaired. Impaired premises and equipment at December 31, 2014 was recorded at fair value based on a recent appraisal through a valuation allowance. The Company classifies impaired premises and equipment as nonrecurring Level 2. | ||||||||||||||||||
FDIC indemnification asset: The fair value of the FDIC indemnification asset is estimated using projected cash flows related to the loss sharing agreements based on the expected reimbursements for losses and the applicable loss sharing percentages. The Company re-estimates the expected indemnification asset cash flows in conjunction with the quarterly re-estimation of cash flows on covered loans accounted for under ASC 310-30. The expected cash flows are discounted to reflect the uncertainty of the timing and receipt of the loss sharing reimbursement from the FDIC. These cash flow evaluations are inherently subjective as they require material estimates, all of which may be subject to significant change. The estimates used in calculating the value of the FDIC indemnification asset are reflective of the estimates utilized to determine the estimated fair value of loans accounted for under ASC 310-30. The Company classifies the estimated fair value of the FDIC indemnification asset as Level 3. | ||||||||||||||||||
Other real estate owned and repossessed assets: Other real estate owned and repossessed assets represents property acquired by the Company as part of an acquisition, through the loan foreclosure or repossession process, or any other resolution activity that results in partial or total satisfaction of problem loans, or by closing of branches or operating facilities. Properties are initially recorded at fair value, less estimated costs to sell, establishing a new cost basis. Subsequently, the assets are valued at the lower of cost or fair value, less estimated costs to sell, based on periodic valuations performed. Fair value is based upon independent market prices, appraised value or management’s estimate of the value, using a single valuation approach or a combination of approaches including comparable sales, the income approach and existing offers. The comparable sales approach evaluates the sales price of similar properties in the same market area. This approach is inherently subjective due to the wide range of comparable sale dates. The income approach considers net operating income generated by the property and the investor’s required return. This approach utilizes various inputs including lease rates and cap rates which are subject to judgment. Adjustments are routinely made in the appraisal process by the appraisers to account for differences between the comparable sales and income data available. These adjustments generally range from 0% to 40% depending on the property type, as well as various sales and property characteristics including but not limited to: date of sale, size and condition of facility, quality of construction and proximity to the subject property. Adjustments are typically significant and result in a Level 3 classification. | ||||||||||||||||||
Loan servicing rights: Loan servicing rights are accounted for under the fair value measurement method based on accounting election. A third party valuation model is used to determine the fair value at the end of each reporting period utilizing a discounted cash flow analysis using interest rates and prepayment speed assumptions currently quoted for comparable instruments and a discount rate determined by management. Changes in fair value of loan servicing rights are recorded in “Mortgage banking and other loan fees”. Because of the nature of the valuation inputs, the company classifies loan servicing rights as Level 3. Refer to Note 10, “Loan Servicing Rights”, for assumptions included in the valuation of loan servicing rights. | ||||||||||||||||||
FDIC receivable: The FDIC receivable represents claims submitted to the Federal Deposit Insurance Corporation (“FDIC”) for reimbursement for which the Company expects to receive payment within 90 days. Due to their short term nature, the carrying amount of these instruments approximates the estimated fair value. The Company classifies the estimated fair value of FDIC receivable as Level 2. | ||||||||||||||||||
Company-owned life insurance and deferred compensation plan liabilities: The Company holds life insurance policies on certain officers, both for investment purposes and for the Company’s deferred compensation plan. The carrying value of these policies approximates fair value as it is based on the cash surrender value adjusted for other charges or amounts due that are probable at settlement. As such, the Company classifies the estimated fair value of Company-owned life insurance as Level 2. Deferred compensation plan liabilities represent the fair value of the obligation to the employee, which corresponds to the fair value of the invested assets. Deferred compensation plan liabilities are recorded with “other liabilities” and are classified by the Company as Level 2. | ||||||||||||||||||
Derivative instruments: The Company enters into interest rate lock commitments with prospective borrowers to be sold into the secondary market and forward commitments for the future delivery of mortgage loans to third party investors, which are carried at fair value on a recurring basis. The fair value of these commitments is based on the fair value of related mortgage loans determined using observable market data. Interest rate lock commitments are adjusted for expectations of exercise and funding. This adjustment is not considered to be a material input. The Company classifies interest rate lock commitments and forward contracts related to mortgage loans to be delivered for sale as recurring Level 2. | ||||||||||||||||||
Derivative instruments held or issued for risk management or customer-initiated activities are traded in over-the counter markets where quoted market prices are not readily available. Fair value for over-the-counter derivative instruments is measured on a recurring basis using third party models that use primarily market observable inputs, such as yield curves and option volatilities. The fair value for these derivatives may include a credit valuation adjustment that is determined by applying a credit spread for the counterparty or the Company, as appropriate, to the total expected exposure of the derivative after considering collateral and other master netting arrangements. These adjustments, which are considered Level 3 inputs, are based on estimates of current credit spreads to evaluate the likelihood of default. The Company assesses the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and at both March 31, 2015 and December 31, 2014 it was determined that the credit valuation adjustments were not significant to the overall valuation of its derivatives. As a result, the company classifies its risk management cash flow hedges and customer-initiated derivatives valuations in Level 2 of the fair value hierarchy. | ||||||||||||||||||
Accrued interest receivable and payable: Due to their short term nature, the carrying amount of these instruments approximates the estimated fair value; therefore, the Company classifies the estimated fair value of accrued interest receivable and payable as Level 2. | ||||||||||||||||||
Deposits: The estimated fair value of demand deposits (e.g., noninterest and interest-bearing demand, savings, other brokered funds and certain types of money market accounts) is, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for certificates of deposit are based on the discounted value of contractual cash flows at current interest rates. The estimated fair value of deposits does not take into account the value of the Company’s long-term relationships with depositors, commonly known as core deposit intangibles, which are not considered financial instruments. The Company classifies the estimated fair value of deposits as Level 2. | ||||||||||||||||||
Clawback liability: The CF Bancorp, First Banking Center and Peoples State Bank loss sharing agreements contain a provision where if losses do not exceed a calculated threshold, the Company is obligated to compensate the FDIC. The carrying amount of these instruments approximates the estimated fair value. The estimated fair value requires management’s assumption of what estimated losses will be, which is a significant component. As such, the Company classifies the estimated fair value of the FDIC clawback liability as Level 3. | ||||||||||||||||||
Short-term borrowings: Short-term borrowings represent federal funds purchased, a senior unsecured line of credit and certain short-term FHLB advances. Due to their short term nature, the carrying amount of these instruments approximates the estimated fair value. The Company classifies the estimated fair value of short-term borrowings as Level 2. | ||||||||||||||||||
Long-term debt: Long-term debt includes securities sold under agreements to repurchase, FHLB advances and subordinated notes related to trust preferred securities. The estimated fair value is based on current rates for similar financing or market quotes to settle those liabilities. The Company classifies the estimated fair value of long-term debt as Level 2. | ||||||||||||||||||
FDIC warrants payable: FDIC warrants payable represent stock warrants that were issued to the FDIC in connection with the 2010 FDIC-assisted acquisition of CF Bancorp. These warrants are recorded at net present value based on management estimates used in a discounted pricing model. The inputs into the pricing model include management’s assumption of an annualized growth rate. The carrying amount of these instruments approximates the estimated fair value. The Company classifies the estimated fair value of FDIC warrants payable as Level 3. | ||||||||||||||||||
The following tables present the recorded amount of assets and liabilities measured at fair value, including financial assets and liabilities for which the Company has elected the fair value option, on a recurring basis: | ||||||||||||||||||
(Dollars in thousands) | Total | Quoted Prices in | Significant | Significant | ||||||||||||||
Active Markets for | Other | Unobservable | ||||||||||||||||
Identical Assets | Observable | Inputs | ||||||||||||||||
(Level 1) | Inputs | (Level 3) | ||||||||||||||||
(Level 2) | ||||||||||||||||||
March 31, 2015 | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
U.S. government sponsored agency obligations | $ | 73,976 | $ | — | $ | 73,976 | $ | — | ||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||
Taxable | 4,662 | — | 4,265 | 397 | ||||||||||||||
Tax-exempt | 252,936 | — | 252,936 | — | ||||||||||||||
Small Business Administration (“SBA”) Pools | 33,444 | — | 33,444 | — | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterpries | 283,444 | — | 283,444 | — | ||||||||||||||
Privately issued | 17,920 | — | 17,920 | — | ||||||||||||||
Privately issued commercial mortgage-backed securities | 5,134 | — | 5,134 | — | ||||||||||||||
Corporate debt securities | 58,877 | — | 58,447 | 430 | ||||||||||||||
Total securities available-for-sale | 730,393 | — | 729,566 | 827 | ||||||||||||||
Loans measured at fair value: | ||||||||||||||||||
Residential real estate | 21,727 | — | — | 21,727 | ||||||||||||||
Real estate construction | 431 | — | — | 431 | ||||||||||||||
Loans held for sale | 66,556 | — | 66,556 | — | ||||||||||||||
Loan servicing rights | 54,409 | — | — | 54,409 | ||||||||||||||
Derivative assets: | ||||||||||||||||||
Interest rate lock commitments | 3,652 | — | 3,652 | — | ||||||||||||||
Customer-initiated derivatives | 3,237 | — | 3,237 | — | ||||||||||||||
Risk management derivatives | 37 | — | 37 | — | ||||||||||||||
Total derivatives | 6,926 | — | 6,926 | — | ||||||||||||||
Total assets at fair value | $ | 880,442 | $ | — | $ | 803,048 | $ | 77,394 | ||||||||||
Derivative liabilities: | ||||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | 986 | — | 986 | — | ||||||||||||||
Customer-initiated derivatives | 3,195 | — | 3,195 | — | ||||||||||||||
Risk management derivatives | 496 | — | 496 | — | ||||||||||||||
Total derivatives | 4,677 | — | 4,677 | — | ||||||||||||||
Total liabilities at fair value | $ | 4,677 | $ | — | $ | 4,677 | $ | — | ||||||||||
December 31, 2014 | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
U.S. government sponsored agency obligations | $ | 98,358 | $ | — | $ | 98,358 | $ | — | ||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||
Taxable | 397 | — | — | 397 | ||||||||||||||
Tax-exempt | 232,259 | — | 232,259 | — | ||||||||||||||
Small Business Administration (“SBA”) Pools | 33,933 | — | 33,933 | — | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterpries | 291,759 | — | 291,759 | — | ||||||||||||||
Privately issued | 18,800 | — | 18,800 | — | ||||||||||||||
Privately issued commercial mortgage-backed securities | 5,130 | — | 5,130 | — | ||||||||||||||
Corporate debt securities | 60,183 | — | 56,758 | 3,425 | ||||||||||||||
Total securities available-for-sale | 740,819 | — | 736,997 | 3,822 | ||||||||||||||
Loans measured at fair value: | ||||||||||||||||||
Residential real estate | 18,311 | — | — | 18,311 | ||||||||||||||
Real estate construction | 1,215 | — | — | 1,215 | ||||||||||||||
Loans held for sale | 93,453 | — | 93,453 | — | ||||||||||||||
Loan servicing rights | 70,598 | — | — | 70,598 | ||||||||||||||
Derivative assets: | ||||||||||||||||||
Interest rate lock commitments | 1,489 | — | 1,489 | — | ||||||||||||||
Customer-initiated derivatives | 1,588 | — | 1,588 | — | ||||||||||||||
Total derivatives | 3,077 | — | 3,077 | — | ||||||||||||||
Total assets at fair value | $ | 927,473 | $ | — | $ | 833,527 | $ | 93,946 | ||||||||||
Derivative liabilities: | ||||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | 803 | — | 803 | — | ||||||||||||||
Customer-initiated derivatives | 1,477 | — | 1,477 | — | ||||||||||||||
Risk management derivatives | 222 | — | 222 | — | ||||||||||||||
Total derivatives | 2,502 | — | 2,502 | — | ||||||||||||||
Total liabilities at fair value | $ | 2,502 | $ | — | $ | 2,502 | $ | — | ||||||||||
During the three months ended March 31, 2015 a privately issued subordinated debt security (included within “Corporate debt securities”) was transferred from Level 3 in the fair value hierarchy to Level 2 due to the market for this security becoming active during the period. There were no transfers between levels within the fair value hierarchy during the three months ended March 31, 2014. | ||||||||||||||||||
The following table summarizes the changes in Level 3 assets and liabilities measured at fair value on a recurring basis. | ||||||||||||||||||
Three months ended March 31, 2015 | ||||||||||||||||||
Securities available-for-sale | ||||||||||||||||||
(Dollars in thousands) | Taxable obligations of | Corporate Debt | Loans held for | Loan servicing | ||||||||||||||
state and political | Securities | investment | rights | |||||||||||||||
subdivisions | ||||||||||||||||||
Balance, beginning of period | $ | 397 | $ | 3,425 | $ | 19,526 | $ | 70,598 | ||||||||||
Transfer between levels within fair value hierarchy | — | (3,000 | ) | — | — | |||||||||||||
Transfers from loans held for sale | — | — | 3,219 | — | ||||||||||||||
Gains (losses): | ||||||||||||||||||
Recorded in earnings (realized): | ||||||||||||||||||
Recorded in “Interest on investments” | — | 1 | — | — | ||||||||||||||
Recorded in “Mortgage banking and other loan fees” | — | — | 235 | (6,402 | ) | |||||||||||||
Recorded in OCI (pre-tax) | — | 4 | — | — | ||||||||||||||
New originations | — | — | — | 2,915 | ||||||||||||||
Reduction from servicing rights sold | — | — | — | (12,702 | ) | |||||||||||||
Repayments | — | — | (822 | ) | — | |||||||||||||
Balance, end of period | $ | 397 | $ | 430 | $ | 22,158 | $ | 54,409 | ||||||||||
Three months ended March 31, 2014 | ||||||||||||||||||
Securities available-for-sale | ||||||||||||||||||
(Dollars in thousands) | Taxable obligations of | Corporate Debt | Loans held for | Loan servicing | ||||||||||||||
state and political | Securities | investment | rights | |||||||||||||||
subdivisions | ||||||||||||||||||
Balance, beginning of period | $ | 396 | $ | 405 | $ | 17,708 | $ | 78,603 | ||||||||||
Additions due to acquisition | — | — | — | 767 | ||||||||||||||
Transfers from loans held for sale | — | — | 236 | — | ||||||||||||||
Gains (losses): | ||||||||||||||||||
Recorded in earnings (realized): | ||||||||||||||||||
Recorded in “Interest on investments” | 1 | 1 | — | — | ||||||||||||||
Recorded in “Mortgage banking and other loan fees” | — | — | 12 | (3,067 | ) | |||||||||||||
Recorded in OCI (pre-tax) | — | 14 | — | — | ||||||||||||||
New originations | — | — | — | 1,589 | ||||||||||||||
Repayments | — | — | (170 | ) | — | |||||||||||||
Draws on previously issued lines of credits | — | — | 128 | — | ||||||||||||||
Balance, end of period | $ | 397 | $ | 420 | $ | 17,914 | $ | 77,892 | ||||||||||
The aggregate fair value, contractual balance (including accrued interest), and gain or loss position for loans held for investment measured and recorded at fair value was as follows: | ||||||||||||||||||
(Dollars in thousands) | March 31, 2015 | December 31, 2014 | ||||||||||||||||
Aggregate fair value | $ | 22,158 | $ | 19,526 | ||||||||||||||
Contractual balance | 21,497 | 19,100 | ||||||||||||||||
Fair market value gain | 661 | 426 | ||||||||||||||||
There were no gains (losses) included in the fair value above that were associated with instrument specific credit risk. There were no loans held for investment measured and recorded at fair value that were 90 days or more past due as of March 31, 2015. The aggregate fair value and contractual principal balance of loans held for investment measured and recorded at fair value that were 90 days or more past due as of December 31, 2014 was $155 thousand and $191 thousand, respectively. Of the aggregate fair value of loans that were 90 days or more past due as of December 31, 2014, $155 thousand were on nonaccrual status. | ||||||||||||||||||
Interest income is recorded based on the contractual terms of the loans in accordance with the Company’s policy on loans held for investment and is recorded in “Interest and fees on loans” in the Consolidated Statements of Income. For the three months ended March 31, 2015 and 2014, there were $205 thousand and $91 thousand, respectively, of interest income earned on loans transferred from loans held for sale to loans held for investment. | ||||||||||||||||||
The total amount of gains (losses) from changes in fair value of loans held for investment measured at fair value in the Consolidated Statements of Income were as follows: | ||||||||||||||||||
For the three months ended | ||||||||||||||||||
March 31, | ||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||||
Change in fair value: | ||||||||||||||||||
Included in “Net gain on sales of loans” | $ | 127 | $ | (7 | ) | |||||||||||||
Included in “Mortgage banking and other loan fees” | 108 | 82 | ||||||||||||||||
The Company has elected the fair value option for loans held for sale. These loans are intended for sale and the Company believes that the fair value is the best indicator of the resolution of these loans. Interest income is recorded based on the contractual terms of the loans in accordance with the Company policy on loans held for investment in “Interest and fees on loans” in the Consolidated Statements of Income. None of these loans are 90 days past due or on nonaccrual status as of March 31, 2015 or December 31, 2014. | ||||||||||||||||||
The aggregate fair value, contractual balance (including accrued interest), and gain or loss for loans held for sale carried at fair value was as follows: | ||||||||||||||||||
(Dollars in thousands) | March 31, 2015 | December 31, 2014 | ||||||||||||||||
Aggregate fair value | $ | 66,556 | $ | 93,453 | ||||||||||||||
Contractual balance | 63,782 | 89,138 | ||||||||||||||||
Unrealized gain | 2,774 | 4,315 | ||||||||||||||||
The total amount of gains (losses) from changes in fair value of loans held for sale included in “Net gain on sales of loans” in the Consolidated Statements of Income were as follows: | ||||||||||||||||||
For the three months ended | ||||||||||||||||||
March 31, | ||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||||
Change in fair value | $ | (1,541 | ) | $ | 1,376 | |||||||||||||
Certain financial assets and liabilities are measured at fair value on a nonrecurring basis. These include assets that are recorded at the lower of cost or fair value that were recognized at fair value below cost at the end of the period. | ||||||||||||||||||
The following table presents the recorded amount of assets and liabilities measured at fair value on a non-recurring basis: | ||||||||||||||||||
(Dollars in thousands) | Total | Quoted Prices in | Significant | Significant | ||||||||||||||
Active Markets | Other | Unobservable | ||||||||||||||||
for Identical | Observable | Inputs | ||||||||||||||||
Assets | Inputs | (Level 3) | ||||||||||||||||
(Level 1) | (Level 2) | |||||||||||||||||
March 31, 2015 | ||||||||||||||||||
Impaired loans:(1) | ||||||||||||||||||
Uncovered | ||||||||||||||||||
Residential real estate | $ | 6,116 | $ | — | $ | — | $ | 6,116 | ||||||||||
Commercial real estate | 1,819 | — | — | 1,819 | ||||||||||||||
Commercial and industrial | 771 | — | — | 771 | ||||||||||||||
Consumer | 43 | — | — | 43 | ||||||||||||||
Total uncovered impaired loans | 8,749 | — | — | 8,749 | ||||||||||||||
Covered | ||||||||||||||||||
Residential real estate | 205 | — | — | 205 | ||||||||||||||
Commercial real estate | 84 | — | — | 84 | ||||||||||||||
Commercial and industrial | 700 | — | — | 700 | ||||||||||||||
Total covered impaired loans | 989 | — | — | 989 | ||||||||||||||
Total impaired loans | 9,738 | — | — | 9,738 | ||||||||||||||
Other real estate owned (uncovered)(2) | 1,735 | — | — | 1,735 | ||||||||||||||
Other real estate owned (covered)(3) | 788 | — | — | 788 | ||||||||||||||
Repossessed assets(4) | 7,169 | — | — | 7,169 | ||||||||||||||
Total | $ | 19,430 | $ | — | $ | — | $ | 19,430 | ||||||||||
December 31, 2014 | ||||||||||||||||||
Impaired loans:(1) | ||||||||||||||||||
Uncovered | ||||||||||||||||||
Residential real estate | $ | 2,898 | $ | — | $ | — | $ | 2,898 | ||||||||||
Commercial real estate | 4,115 | — | — | 4,115 | ||||||||||||||
Commercial and industrial | 579 | — | — | 579 | ||||||||||||||
Consumer | 12 | — | — | 12 | ||||||||||||||
Total uncovered impaired loans | 7,604 | — | — | 7,604 | ||||||||||||||
Covered | ||||||||||||||||||
Residential real estate | 152 | — | — | 152 | ||||||||||||||
Commercial and industrial | 350 | — | — | 350 | ||||||||||||||
Total covered impaired loans | 502 | — | — | 502 | ||||||||||||||
Total impaired loans | 8,106 | — | — | 8,106 | ||||||||||||||
Other real estate owned (uncovered) (2) | 9,670 | — | — | 9,670 | ||||||||||||||
Other real estate owned (covered) (3) | 3,807 | — | — | 3,807 | ||||||||||||||
Repossessed assets(4) | 9,654 | — | — | 9,654 | ||||||||||||||
Premises and equipment(5) | 675 | — | 675 | — | ||||||||||||||
Total | $ | 31,912 | $ | — | $ | 675 | $ | 31,237 | ||||||||||
(1) Specific reserves of $2.7 million and $2.9 million were provided to reduce the fair value of these loans at March 31, 2015 and December 31, 2014, respectively, based on the estimated fair value of the underlying collateral. In addition, charge-offs of $67 thousand and $3 thousand reduced the fair value of these loans for the three months ended March 31, 2015 and 2014, respectively. | ||||||||||||||||||
(2) The Company charged $824 thousand and $679 thousand through other noninterest expense during the three months ended March 31, 2015 and 2014, respectively, to reduce the fair value of these properties. | ||||||||||||||||||
(3) The Company charged $538 thousand and $367 thousand through other noninterest expense during the three months ended March 31, 2015 and 2014, respectively, to reduce the fair value of these properties. These expenses were partially offset by FDIC loss sharing income recorded due to the associated loss share coverage. | ||||||||||||||||||
(4) The Company charged $194 thousand through other noninterest expense during the three months ended March 31, 2015 to reduce the fair value of these assets. A valuation allowance of $2.8 million and $460 thousand was provided to reduce the fair value of these repossessed assets at March 31, 2015 and December 31, 2014, respectively, based on the estimated fair value as of each respective date. | ||||||||||||||||||
(5) As of March 31, 2014, there were no premises and equipment deemed impaired and there were no charges taken relating to these assets during the three months ended March 31, 2014. | ||||||||||||||||||
The Company typically holds the majority of its financial instruments until maturity and thus does not expect to realize many of the estimated fair value amounts disclosed. The disclosures also do not include estimated fair value amounts for items that are not defined as financial instruments, but which have significant value. These include such items as core deposit intangibles, the future earnings potential of significant customer relationships and the value of fee generating businesses. The Company believes the imprecision of an estimate could be significant. | ||||||||||||||||||
The following tables present the carrying amount and estimated fair values of financial instruments not recorded at fair value in their entirety on a recurring basis on the Company’s Consolidated Balance Sheets. | ||||||||||||||||||
Estimated Fair Value | ||||||||||||||||||
(Dollars in thousands) | Carrying Value | Total | Level 1 | Level 2 | Level 3 | |||||||||||||
March 31, 2015 | ||||||||||||||||||
Financial assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 485,883 | $ | 485,883 | $ | 77,957 | $ | 407,926 | $ | — | ||||||||
Federal Home Loan Bank stock | 20,744 | N/A | ||||||||||||||||
Net loans, excluding covered loans(1) | 4,121,607 | 4,221,372 | — | — | 4,221,372 | |||||||||||||
Net covered loans(2) | 299,605 | 379,322 | — | — | 379,322 | |||||||||||||
Accrued interest receivable | 14,517 | 14,517 | — | 14,517 | — | |||||||||||||
FDIC indemnification asset | 50,702 | 24,626 | — | — | 24,626 | |||||||||||||
FDIC receivable | 7,839 | 7,839 | — | 7,839 | — | |||||||||||||
Company-owned life insurance | 103,924 | 103,924 | — | 103,924 | — | |||||||||||||
Securities held-to-maturity | 1,628 | 1,628 | — | — | 1,628 | |||||||||||||
Financial liabilities: | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Savings and demand deposits | $ | 3,393,279 | $ | 3,393,279 | $ | — | $ | 3,393,279 | $ | — | ||||||||
Time deposits(3) | 1,385,295 | 1,385,838 | — | 1,385,838 | — | |||||||||||||
Total deposits | 4,778,574 | 4,779,117 | — | 4,779,117 | — | |||||||||||||
FDIC clawback liability | 27,881 | 27,881 | — | — | 27,881 | |||||||||||||
Short-term borrowings | 216,747 | 216,747 | — | 216,747 | — | |||||||||||||
Long-term debt | 462,252 | 457,907 | — | 457,907 | — | |||||||||||||
FDIC warrants payable | 4,472 | 4,472 | — | — | 4,472 | |||||||||||||
Accrued interest payable | 1,528 | 1,528 | — | 1,528 | — | |||||||||||||
Deferred compensation plan liabilities | 1,186 | 1,186 | — | 1,186 | — | |||||||||||||
(1) Included $8.7 million of impaired loans recorded at fair value on a nonrecurring basis and $22.2 million of loans recorded at fair value on a recurring basis. | ||||||||||||||||||
(2) Included $989 thousand of impaired loans recorded at fair value on a nonrecurring basis. | ||||||||||||||||||
(3) Includes $72.3 million of other brokered funds. | ||||||||||||||||||
Estimated Fair Value | ||||||||||||||||||
(Dollars in thousands) | Carrying Value | Total | Level 1 | Level 2 | Level 3 | |||||||||||||
December 31, 2014 | ||||||||||||||||||
Financial assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 253,736 | $ | 253,736 | $ | 86,185 | $ | 167,551 | $ | — | ||||||||
Federal Home Loan Bank stock | 20,212 | N/A | ||||||||||||||||
Net loans, excluding covered loans(1) | 3,868,818 | 3,948,847 | — | — | 3,948,847 | |||||||||||||
Net covered loans(2) | 325,137 | 420,627 | — | — | 420,627 | |||||||||||||
Accrued interest receivable | 12,533 | 12,533 | — | 12,533 | — | |||||||||||||
FDIC indemnification asset | 67,026 | 34,572 | — | — | 34,572 | |||||||||||||
FDIC receivable | 6,062 | 6,062 | — | 6,062 | — | |||||||||||||
Company-owned life insurance | 97,782 | 97,782 | — | 97,782 | — | |||||||||||||
Securities held-to-maturity | 1,226 | 1,226 | — | — | 1,226 | |||||||||||||
Financial liabilities: | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Savings and demand deposits | $ | 3,288,414 | $ | 3,288,414 | $ | — | $ | 3,288,414 | $ | — | ||||||||
Time deposits(3) | 1,260,449 | 1,260,453 | — | 1,260,453 | — | |||||||||||||
Total deposits | 4,548,863 | 4,548,867 | — | 4,548,867 | — | |||||||||||||
FDIC clawback liability | 26,905 | 26,905 | — | — | 26,905 | |||||||||||||
Short-term borrowings | 135,743 | 135,743 | — | 135,743 | — | |||||||||||||
Long-term debt | 353,972 | 348,373 | — | 348,373 | — | |||||||||||||
FDIC warrants payable | 4,633 | 4,633 | — | — | 4,633 | |||||||||||||
Accrued interest payable | 1,476 | 1,476 | — | 1,476 | — | |||||||||||||
Deferred compensation plan liabilities | 587 | 587 | — | 587 | — | |||||||||||||
(1) Included $7.6 million of impaired loans recorded at fair value on a nonrecurring basis and $19.5 million of loans recorded at fair value on a recurring basis. | ||||||||||||||||||
(2) Included $502 thousand of impaired loans recorded at fair value on a nonrecurring basis. | ||||||||||||||||||
(3) Includes $72.3 million of other brokered funds. | ||||||||||||||||||
SECURITIES
SECURITIES | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
SECURITIES | ||||||||||||||||||||
SECURITIES | ||||||||||||||||||||
4. SECURITIES | ||||||||||||||||||||
The following summarizes the amortized cost and fair value of securities available-for-sale and securities held-to-maturity and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) and gross unrecognized gains and losses. | ||||||||||||||||||||
(Dollars in thousands) | Amortized | Gross | Gross | Fair Value | ||||||||||||||||
Cost | Unrealized | Unrealized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | 72,799 | $ | 1,208 | $ | (31 | ) | $ | 73,976 | |||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Taxable | 4,648 | 15 | (1 | ) | 4,662 | |||||||||||||||
Tax-exempt | 248,771 | 4,591 | (426 | ) | 252,936 | |||||||||||||||
SBA Pools | 33,141 | 304 | (1 | ) | 33,444 | |||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 279,093 | 4,446 | (95 | ) | 283,444 | |||||||||||||||
Privately issued | 17,830 | 90 | — | 17,920 | ||||||||||||||||
Privately issued commercial mortgage-backed securities | 5,113 | 21 | — | 5,134 | ||||||||||||||||
Corporate debt securities | 58,323 | 584 | (30 | ) | 58,877 | |||||||||||||||
Total securities available-for-sale | $ | 719,718 | $ | 11,259 | $ | (584 | ) | $ | 730,393 | |||||||||||
Amortized | Gross | Gross | Fair Value | |||||||||||||||||
Cost | Unrecognized | Unrecognized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
Securities held-to-maturity | $ | 1,628 | $ | — | $ | — | $ | 1,628 | ||||||||||||
Amortized | Gross | Gross | Fair Value | |||||||||||||||||
Cost | Unrealized | Unrealized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | 97,746 | $ | 791 | $ | (179 | ) | $ | 98,358 | |||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Taxable | 397 | — | — | 397 | ||||||||||||||||
Tax-exempt | 229,404 | 3,578 | (723 | ) | 232,259 | |||||||||||||||
SBA Pools | 33,824 | 209 | (100 | ) | 33,933 | |||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 289,156 | 2,886 | (283 | ) | 291,759 | |||||||||||||||
Privately issued | 18,814 | 27 | (41 | ) | 18,800 | |||||||||||||||
Privately issued commercial mortgage-backed securities | 5,127 | 3 | — | 5,130 | ||||||||||||||||
Corporate debt securities | 60,206 | 209 | (232 | ) | 60,183 | |||||||||||||||
Total securities available-for-sale | $ | 734,674 | $ | 7,703 | $ | (1,558 | ) | $ | 740,819 | |||||||||||
Amortized | Gross | Gross | Fair Value | |||||||||||||||||
Cost | Unrecognized | Unrecognized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
Securities held-to-maturity | $ | 1,226 | $ | — | $ | — | $ | 1,226 | ||||||||||||
Proceeds from sales of securities and the associated gains and losses recorded in earnings are listed below: | ||||||||||||||||||||
For the three months ended | ||||||||||||||||||||
March 31, | ||||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||||||
Proceeds | $ | 24,615 | $ | 54,458 | ||||||||||||||||
Gross gains | 3 | — | ||||||||||||||||||
Gross losses | (110 | ) | (2,310 | ) | ||||||||||||||||
The amortized cost and fair value of debt securities by contractual maturity at March 31, 2015 are shown below. Contractual maturity is utilized for U.S. Government sponsored agency obligations, obligations of state and political subdivisions and corporate debt securities. Securities with multiple maturity dates are classified in the period of final maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. | ||||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Fair Value | ||||||||||||||||||
Securities with contractual maturities: | ||||||||||||||||||||
Within one year | $ | 965 | $ | 977 | ||||||||||||||||
After one year through five years | 118,523 | 120,476 | ||||||||||||||||||
After five years through ten years | 187,617 | 190,339 | ||||||||||||||||||
After ten years | 412,613 | 418,601 | ||||||||||||||||||
Total securities available-for-sale | $ | 719,718 | $ | 730,393 | ||||||||||||||||
Securities held-to-maturity: | ||||||||||||||||||||
After one year through five years | $ | 1,628 | $ | 1,628 | ||||||||||||||||
Total securities held-to-maturity | $ | 1,628 | $ | 1,628 | ||||||||||||||||
Securities with a carrying value of $433.4 million and $337.8 million were pledged at March 31, 2015 and December 31, 2014, respectively, to secure borrowings and deposits. | ||||||||||||||||||||
At March 31, 2015 and December 31, 2014, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of shareholders’ equity. | ||||||||||||||||||||
A summary of the Company’s investment securities available-for-sale in an unrealized loss position is as follows: | ||||||||||||||||||||
Less than 12 Months | More than 12 Months | Total | ||||||||||||||||||
(Dollars in thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||
Value | losses | Value | losses | Value | losses | |||||||||||||||
March 31, 2015 | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | 14,969 | $ | (31 | ) | $ | — | $ | — | $ | 14,969 | $ | (31 | ) | ||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Taxable | 831 | (1 | ) | — | — | 831 | (1 | ) | ||||||||||||
Tax-exempt | 45,121 | (226 | ) | 10,664 | (200 | ) | 55,785 | (426 | ) | |||||||||||
SBA Pools | — | — | 1,827 | (1 | ) | 1,827 | (1 | ) | ||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 23,319 | (88 | ) | 932 | (7 | ) | 24,251 | (95 | ) | |||||||||||
Corporate debt securities | 5,550 | (11 | ) | 430 | (19 | ) | 5,980 | (30 | ) | |||||||||||
Total securities available-for-sale | $ | 89,790 | $ | (357 | ) | $ | 13,853 | $ | (227 | ) | $ | 103,643 | $ | (584 | ) | |||||
December 31, 2014 | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | — | $ | — | $ | 14,821 | $ | (179 | ) | $ | 14,821 | $ | (179 | ) | ||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Tax-exempt | 31,054 | (260 | ) | 33,650 | (463 | ) | 64,704 | (723 | ) | |||||||||||
SBA Pools | 1,844 | (4 | ) | 17,682 | (96 | ) | 19,526 | (100 | ) | |||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 36,261 | (85 | ) | 27,361 | (198 | ) | 63,622 | (283 | ) | |||||||||||
Privately issued | 7,801 | (41 | ) | 8 | — | 7,809 | (41 | ) | ||||||||||||
Corporate debt securities | 22,520 | (162 | ) | 8,912 | (70 | ) | 31,432 | (232 | ) | |||||||||||
Total securities available-for-sale | $ | 99,480 | $ | (552 | ) | $ | 102,434 | $ | (1,006 | ) | $ | 201,914 | $ | (1,558 | ) | |||||
As of March 31, 2015, the Company’s security portfolio consisted of 371 securities, 78 of which were in an unrealized loss position. The unrealized losses for these securities resulted primarily from changes in interest rates. The Company expects full collection of the carrying amount of these securities and does not intend to sell the securities in an unrealized loss position nor does it believe it will be required to sell securities in an unrealized loss position before the value is recovered. The Company does not consider these securities to be other-than-temporarily impaired at March 31, 2015. | ||||||||||||||||||||
The unrealized losses are spread across asset classes, primarily in those securities carrying fixed interest rates. At March 31, 2015, the combination of these security asset class holdings in an unrealized loss position had an estimated fair value of $103.6 million with gross unrealized losses of $584 thousand. Unrealized losses in these security holdings were mainly impacted by increases in benchmark U.S. Treasury rates and, to a lesser extent, widened liquidity spreads since their respective acquisition dates. | ||||||||||||||||||||
LOANS
LOANS | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||||||||||
LOANS | |||||||||||||||||||||||||
LOANS | |||||||||||||||||||||||||
5.LOANS | |||||||||||||||||||||||||
Residential real estate loans represent loans to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15- to 30-year term, and in most cases, are extended to borrowers to finance their primary residence with both fixed-rate and adjustable-rate terms. The majority of these loans originated by the Company conform to secondary market underwriting standards and are sold within a short timeframe to unaffiliated third parties. As such, the credit underwriting standards adhere to the underwriting standards and documentation requirements established by the respective investor or correspondent bank. Residential real estate loans also include home equity loans and lines of credit that are secured by a first or second lien on the borrower’s residence. Home equity lines of credit consist mainly of revolving lines of credit secured by residential real estate. Home equity lines of credit are generally governed by the same lending policies and subject to the same credit risk as described previously for residential real estate loans. | |||||||||||||||||||||||||
Commercial real estate loans consist of term loans secured by a mortgage lien on the real property such as apartment buildings, office and industrial buildings, retail shopping centers, and farmland. The credit underwriting for both owner-occupied and non-owner occupied commercial real estate loans includes detailed market analysis, historical and projected cash flow analysis, appropriate equity margins, assessment of lessees and lessors, type of real estate and other analysis. Risk of loss is managed by adherence to standard loan policies that establish certain levels of performance prior to the extension of a loan to the borrower. Geographic diversification, as well as diversification across industries, are other means by which the risk of loss is managed by the Company. | |||||||||||||||||||||||||
Commercial and industrial loans include financing for commercial purposes in various lines of business, including manufacturing, service industry, professional service areas and agricultural. The Company works with businesses to meet their short-term working capital needs while also providing long-term financing for their business plans. Credit risk is managed through standardized loan policies, established and authorized credit limits, centralized portfolio management and the diversification of market area and industries. The overall strength of the borrower is evaluated through the credit underwriting process and includes a variety of analytical activities including the review of historical and projected cash flows, historical financial performance, financial strength of the principals and guarantors, and collateral values, where applicable. Commercial and industrial loans are generally secured with the assets of the company and/or the personal guarantee of the business owners. | |||||||||||||||||||||||||
Real estate construction loans are term loans to individuals, companies or developers used for the construction of a commercial or residential property for which repayment will be generated by the sale or permanent financing of the property. Generally, these loans are for construction projects that have been either presold, preleased, or have secured permanent financing, as well as loans to real estate companies with significant equity invested in the project. | |||||||||||||||||||||||||
Consumer loans include loans made to individuals not secured by real estate, including loans secured by automobiles or watercraft, and personal unsecured loans. Risk elements in the consumer loan portfolio are primarily focused on the borrower’s cash flow and credit history, key indicators of the ability to repay and borrower credit scores. A certain level of security is provided through liens on automobile or watercraft titles, where applicable. Economic conditions that affect consumers in the Company’s markets have a direct impact on the credit quality of these loans. Higher levels of unemployment, lower levels of income growth and weaker economic growth are factors that may adversely impact consumer loan credit quality. | |||||||||||||||||||||||||
Loans at March 31, 2015 and December 31, 2014 were as follows: | |||||||||||||||||||||||||
Covered loans | Uncovered loans | ||||||||||||||||||||||||
(Dollars in thousands) | Accounted for under | Excluded from | Total covered | Accounted for under | Excluded from ASC | Total uncovered | Total | ||||||||||||||||||
ASC 310-30 | ASC 310-30 | loans | ASC 310-30 | 310-30 accounting | loans | ||||||||||||||||||||
accounting | |||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
Residential real estate | $ | 82,254 | $ | 21,175 | $ | 103,429 | $ | 238,078 | $ | 1,235,964 | $ | 1,474,042 | $ | 1,577,471 | |||||||||||
Commercial real estate | 141,698 | 25,678 | 167,376 | 204,288 | 1,200,618 | 1,404,906 | 1,572,282 | ||||||||||||||||||
Commercial and industrial | 21,310 | 8,074 | 29,384 | 18,598 | 929,137 | 947,735 | 977,119 | ||||||||||||||||||
Real estate construction | 7,472 | 971 | 8,443 | 8,146 | 132,747 | 140,893 | 149,336 | ||||||||||||||||||
Consumer | 8,877 | 84 | 8,961 | 2,531 | 185,977 | 188,508 | 197,469 | ||||||||||||||||||
Total | $ | 261,611 | $ | 55,982 | $ | 317,593 | $ | 471,641 | $ | 3,684,443 | $ | 4,156,084 | $ | 4,473,677 | -1 | ||||||||||
December 31, 2014 | |||||||||||||||||||||||||
Residential real estate | $ | 86,515 | $ | 21,711 | $ | 108,226 | $ | 239,523 | $ | 1,186,489 | $ | 1,426,012 | $ | 1,534,238 | |||||||||||
Commercial real estate | 160,886 | 25,776 | 186,662 | 190,148 | 1,120,790 | 1,310,938 | 1,497,600 | ||||||||||||||||||
Commercial and industrial | 23,752 | 8,896 | 32,648 | 15,499 | 853,978 | 869,477 | 902,125 | ||||||||||||||||||
Real estate construction | 8,415 | 974 | 9,389 | 8,309 | 123,377 | 131,686 | 141,075 | ||||||||||||||||||
Consumer | 9,469 | 96 | 9,565 | 2,389 | 162,135 | 164,524 | 174,089 | ||||||||||||||||||
Total | $ | 289,037 | $ | 57,453 | $ | 346,490 | $ | 455,868 | $ | 3,446,769 | $ | 3,902,637 | $ | 4,249,127 | -1 | ||||||||||
(1) Reported net of deferred fees totaling $4.4 million and $4.6 million at March 31, 2015 and December 31, 2014, respectively. | |||||||||||||||||||||||||
Nonperforming Assets and Past Due Loans | |||||||||||||||||||||||||
Nonperforming assets consist of loans for which the accrual of interest has been discontinued, other real estate owned acquired through acquisitions, other real estate owned obtained through foreclosure and other repossessed assets. | |||||||||||||||||||||||||
Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement or any portion thereof remains unpaid after the due date of the scheduled payment. Loans outside of those accounted for under ASC 310-30 are classified as nonaccrual when, in the opinion of management, collection of principal or interest is doubtful. The accrual of interest income is discontinued when a loan is placed in nonaccrual status and any payments received reduce the carrying value of the loan. A loan may be placed back on accrual status if all contractual payments have been received and collection of future principal and interest payments are no longer doubtful. Loans accounted for under ASC 310-30 are classified as performing, even though they may be contractually past due, as any nonpayment of contractual principal or interest is considered in the quarterly re-estimation of expected cash flows and is included in the resulting recognition of current period provision for loan losses or future yield adjustments. | |||||||||||||||||||||||||
Information as to nonperforming assets was as follows: | |||||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | |||||||||||||||||||||||
Uncovered nonperforming assets | |||||||||||||||||||||||||
Nonaccrual loans | |||||||||||||||||||||||||
Residential real estate | $ | 18,101 | $ | 17,374 | |||||||||||||||||||||
Commercial real estate | 15,151 | 13,756 | |||||||||||||||||||||||
Commercial and industrial | 1,935 | 3,550 | |||||||||||||||||||||||
Real estate construction | 147 | 174 | |||||||||||||||||||||||
Consumer | 343 | 257 | |||||||||||||||||||||||
Total nonaccrual loans | 35,677 | 35,111 | |||||||||||||||||||||||
Other real estate owned and repossessed assets (1) | 30,761 | 36,872 | |||||||||||||||||||||||
Total uncovered nonperforming assets | 66,438 | 71,983 | |||||||||||||||||||||||
Covered nonperforming assets | |||||||||||||||||||||||||
Nonaccrual loans | |||||||||||||||||||||||||
Residential real estate | 2,064 | 1,848 | |||||||||||||||||||||||
Commercial real estate | 14,797 | 15,723 | |||||||||||||||||||||||
Commercial and industrial | 2,709 | 3,560 | |||||||||||||||||||||||
Real estate construction | 718 | 713 | |||||||||||||||||||||||
Consumer | 28 | 13 | |||||||||||||||||||||||
Total nonaccrual loans | 20,316 | 21,857 | |||||||||||||||||||||||
Other real estate owned and repossessed assets (1) | 10,709 | 10,719 | |||||||||||||||||||||||
Total covered nonperforming assets | 31,025 | 32,576 | |||||||||||||||||||||||
Total nonperforming assets | $ | 97,463 | $ | 104,559 | |||||||||||||||||||||
Uncovered loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 62 | $ | 12 | |||||||||||||||||||||
Real estate construction | 5 | — | |||||||||||||||||||||||
Consumer | 5 | 41 | |||||||||||||||||||||||
Total loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30 | $ | 72 | $ | 53 | |||||||||||||||||||||
(1) Excludes closed branches and operating facilities. | |||||||||||||||||||||||||
Loan delinquency, excluding loans accounted for under ASC 310-30 was as follows: | |||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
(Dollars in thousands) | 30-59 days | 60-89 days | 90 days or more | Total past due | Current | Total loans | 90 days or more | ||||||||||||||||||
past due | past due | past due | past due and still | ||||||||||||||||||||||
accruing | |||||||||||||||||||||||||
Uncovered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 12,860 | $ | 1,425 | $ | 8,462 | $ | 22,747 | $ | 1,213,217 | $ | 1,235,964 | $ | 62 | |||||||||||
Commercial real estate | 5,629 | 2,052 | 13,196 | 20,877 | 1,179,741 | 1,200,618 | — | ||||||||||||||||||
Commercial and industrial | 2,005 | 1,535 | 1,707 | 5,247 | 923,890 | 929,137 | — | ||||||||||||||||||
Real estate construction | 1,701 | 168 | 6 | 1,875 | 130,872 | 132,747 | 5 | ||||||||||||||||||
Consumer | 850 | 346 | 157 | 1,353 | 184,624 | 185,977 | 5 | ||||||||||||||||||
Total | $ | 23,045 | $ | 5,526 | $ | 23,528 | $ | 52,099 | $ | 3,632,344 | $ | 3,684,443 | $ | 72 | |||||||||||
Covered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 954 | $ | 17 | $ | 1,417 | $ | 2,388 | $ | 18,787 | $ | 21,175 | $ | — | |||||||||||
Commercial real estate | — | 105 | 3,840 | 3,945 | 21,733 | 25,678 | — | ||||||||||||||||||
Commercial and industrial | 229 | 285 | 2,640 | 3,154 | 4,920 | 8,074 | — | ||||||||||||||||||
Real estate construction | — | 5 | 712 | 717 | 254 | 971 | — | ||||||||||||||||||
Consumer | — | — | 2 | 2 | 82 | 84 | — | ||||||||||||||||||
Total | $ | 1,183 | $ | 412 | $ | 8,611 | $ | 10,206 | $ | 45,776 | $ | 55,982 | $ | — | |||||||||||
December 31, 2014 | |||||||||||||||||||||||||
(Dollars in thousands) | 30-59 days | 60-89 days | 90 days or more | Total past due | Current | Total loans | 90 days or more | ||||||||||||||||||
past due | past due | past due | past due and still | ||||||||||||||||||||||
accruing | |||||||||||||||||||||||||
Uncovered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 11,709 | $ | 2,044 | $ | 9,593 | $ | 23,346 | $ | 1,163,143 | $ | 1,186,489 | $ | 12 | |||||||||||
Commercial real estate | 4,870 | 1,083 | 11,333 | 17,286 | 1,103,504 | 1,120,790 | — | ||||||||||||||||||
Commercial and industrial | 4,679 | 184 | 2,960 | 7,823 | 846,155 | 853,978 | — | ||||||||||||||||||
Real estate construction | 1,004 | 136 | 174 | 1,314 | 122,063 | 123,377 | — | ||||||||||||||||||
Consumer | 964 | 152 | 150 | 1,266 | 160,869 | 162,135 | 41 | ||||||||||||||||||
Total | $ | 23,226 | $ | 3,599 | $ | 24,210 | $ | 51,035 | $ | 3,395,734 | $ | 3,446,769 | $ | 53 | |||||||||||
Covered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 238 | $ | 35 | $ | 1,179 | $ | 1,452 | $ | 20,259 | $ | 21,711 | $ | — | |||||||||||
Commercial real estate | — | — | 4,569 | 4,569 | 21,207 | 25,776 | — | ||||||||||||||||||
Commercial and industrial | 373 | 7 | 2,923 | 3,303 | 5,593 | 8,896 | — | ||||||||||||||||||
Real estate construction | — | — | 710 | 710 | 264 | 974 | — | ||||||||||||||||||
Consumer | — | — | 2 | 2 | 94 | 96 | — | ||||||||||||||||||
Total | $ | 611 | $ | 42 | $ | 9,383 | $ | 10,036 | $ | 47,417 | $ | 57,453 | $ | — | |||||||||||
Impaired Loans | |||||||||||||||||||||||||
Information as to total impaired loans (both individually and collectively evaluated for impairment) is as follows: | |||||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | |||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Nonaccrual loans | $ | 35,677 | $ | 35,111 | |||||||||||||||||||||
Performing troubled debt restructurings: | |||||||||||||||||||||||||
Residential real estate | 1,875 | 1,368 | |||||||||||||||||||||||
Commercial real estate | 2,625 | 3,785 | |||||||||||||||||||||||
Commercial and industrial | 2,171 | 840 | |||||||||||||||||||||||
Real estate construction | 89 | 90 | |||||||||||||||||||||||
Consumer | 220 | 234 | |||||||||||||||||||||||
Total uncovered performing troubled debt restructurings | 6,980 | 6,317 | |||||||||||||||||||||||
Total uncovered impaired loans | $ | 42,657 | $ | 41,428 | |||||||||||||||||||||
Covered | |||||||||||||||||||||||||
Nonaccrual loans | $ | 20,316 | $ | 21,857 | |||||||||||||||||||||
Performing troubled debt restructurings: | |||||||||||||||||||||||||
Residential real estate | 3,069 | 3,046 | |||||||||||||||||||||||
Commercial real estate | 8,923 | 9,017 | |||||||||||||||||||||||
Commercial and industrial | 993 | 1,137 | |||||||||||||||||||||||
Real estate construction | 256 | 264 | |||||||||||||||||||||||
Total covered performing troubled debt restructurings | 13,241 | 13,464 | |||||||||||||||||||||||
Total covered impaired loans | $ | 33,557 | $ | 35,321 | |||||||||||||||||||||
Troubled Debt Restructurings | |||||||||||||||||||||||||
The Company assesses all loan modifications to determine whether a modification constitutes a troubled debt restructuring (“TDR”). For loans excluded from ASC 310-30 accounting, a modification is considered a TDR when a borrower is experiencing financial difficulties and the Company grants a concession to the borrower. For loans accounted for individually under ASC 310-30, a modification is considered a TDR when a borrower is experiencing financial difficulties and the effective yield after the modification is less than the effective yield at the time the loan was acquired in association with consideration of qualitative factors included within ASC 310-40, “Receivables — Troubled Debt Restructurings by Creditors” (“ASC 310-40”). All TDRs are considered impaired loans. The nature and extent of impairment of TDRs, including those which have experienced a subsequent default, is considered in the determination of an appropriate level of charge off and/or allowance for loan losses. | |||||||||||||||||||||||||
As of March 31, 2015, there were $25.7 million of nonperforming TDRs and $20.2 million of performing TDRs included in impaired loans. As of December 31, 2014, there were $25.0 million of nonperforming TDRs and $19.8 million of performing TDRs included in impaired loans. All TDRs are considered impaired loans in the calendar year of their restructuring. In subsequent years, a restructured obligation modified at a market rate and compliant with its modified terms for a minimum period of six months is no longer reported as a TDR. A loan that has been modified at a rate other than market will return to performing status if it satisfies the six month performance requirement; however, it will continue to be reported as a TDR and considered impaired. If a TDR is subsequently restructured under current market terms, no cumulative concession has been granted to the borrower and the borrower is not experiencing financial difficulties, which is documented by a current credit evaluation, the loan is no longer required to be reported as a TDR. | |||||||||||||||||||||||||
The following tables present the recorded investment of loans modified in TDRs during the three months ended March 31, 2015 and 2014 by type of concession granted. In cases where more than one type of concession was granted, the loans were categorized based on the most significant concession. | |||||||||||||||||||||||||
Concession type (1) | Financial effects of modification | ||||||||||||||||||||||||
(Dollars in thousands) | Principal | Interest rate | Forbearance | Total number | Total recorded | Net | Provision | ||||||||||||||||||
deferral | agreement | of loans | investment at | charge-offs | (benefit) for loan | ||||||||||||||||||||
March 31, 2015 | (recoveries) | losses (2) | |||||||||||||||||||||||
For the three months ended March 31, 2015 | |||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | $ | 883 | $ | 612 | $ | — | 10 | $ | 1,495 | $ | (1 | ) | $ | 32 | |||||||||||
Commercial real estate | — | 97 | 1,090 | 3 | 1,187 | (37 | ) | 208 | |||||||||||||||||
Commercial and industrial | 340 | 761 | 26 | 8 | 1,127 | — | 89 | ||||||||||||||||||
Real estate construction | — | — | 147 | 1 | 147 | — | — | ||||||||||||||||||
Total uncovered | $ | 1,223 | $ | 1,470 | $ | 1,263 | 22 | $ | 3,956 | $ | (38 | ) | $ | 329 | |||||||||||
Covered | |||||||||||||||||||||||||
Residential real estate | $ | 66 | $ | 76 | $ | — | 3 | $ | 142 | $ | — | $ | 8 | ||||||||||||
Commercial real estate | — | 253 | — | 2 | 253 | — | — | ||||||||||||||||||
Commercial and industrial | — | 96 | — | 1 | 96 | — | 93 | ||||||||||||||||||
Consumer | 15 | — | — | 1 | 15 | — | — | ||||||||||||||||||
Total covered | $ | 81 | $ | 425 | $ | — | 7 | $ | 506 | $ | — | $ | 101 | ||||||||||||
Total loans | $ | 1,304 | $ | 1,895 | $ | 1,263 | 29 | $ | 4,462 | $ | (38 | ) | $ | 430 | |||||||||||
(1) There was no loan forgiveness related to loans modified as TDRs for the three months ended March 31, 2015. | |||||||||||||||||||||||||
(2) The provision for loan losses for covered loans is partially offset by the build of an associated FDIC indemnification asset on covered loans. | |||||||||||||||||||||||||
Concession type | Financial effects of | ||||||||||||||||||||||||
modification | |||||||||||||||||||||||||
(Dollars in thousands) | Principal | Principal | Interest | Forbearance | Total | Total recorded | Net | Provision for | |||||||||||||||||
deferral | Reduction (1) | rate | agreement | number of | investment at | charge-offs | loan losses (2) | ||||||||||||||||||
loans | March 31, 2014 | (recoveries) | |||||||||||||||||||||||
For the three months ended March 31, 2014 | |||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | $ | — | $ | 67 | $ | 233 | $ | — | 6 | $ | 300 | $ | — | $ | — | ||||||||||
Commercial real estate | — | — | 713 | 937 | 5 | 1,650 | (9 | ) | 133 | ||||||||||||||||
Commercial and industrial | 34 | — | — | 123 | 4 | 157 | — | 34 | |||||||||||||||||
Total uncovered | 34 | 67 | 946 | 1,060 | 15 | 2,107 | (9 | ) | 167 | ||||||||||||||||
Covered | |||||||||||||||||||||||||
Residential real estate | $ | 116 | $ | — | $ | — | $ | — | 5 | $ | 116 | $ | 6 | $ | 6 | ||||||||||
Commercial real estate | — | — | — | 443 | 1 | 443 | — | — | |||||||||||||||||
Commercial and industrial | — | — | 27 | — | 3 | 27 | — | — | |||||||||||||||||
Total covered | 116 | — | 27 | 443 | 9 | 586 | 6 | 6 | |||||||||||||||||
Total loans | $ | 150 | $ | 67 | $ | 973 | $ | 1,503 | 24 | $ | 2,693 | $ | (3 | ) | $ | 173 | |||||||||
(1) Loan forgiveness related to loans modified in TDRs for the three months ended March 31, 2014 totaled $127 thousand. | |||||||||||||||||||||||||
(2) The provision for loan losses for covered loans is partially offset by the build of an associated FDIC indemnification asset on covered loans. | |||||||||||||||||||||||||
When a modification qualifies as a TDR and was initially individually accounted for under ASC 310-30, the loan is required to be moved from ASC 310-30 accounting and accounted for under ASC 310-40. In order to accomplish the transfer of the accounting for the TDR from ASC 310-30 to ASC 310-40, the loan is essentially retained in the ASC 310-30 accounting model and subject to the quarterly cash flow re-estimation process. Similar to loans accounted for under ASC 310-30, deterioration in expected cash flows result in the recognition of allowance for loan losses. However, unlike loans accounted for under ASC 310-30, improvements in estimated cash flows on these loans result only in recapturing previously recognized allowance for loan losses and the yield remains at the last yield recognized under ASC 310-30. | |||||||||||||||||||||||||
On an ongoing basis, the Company monitors the performance of TDRs to their modified terms. The following table presents the number of loans modified in TDRs during the previous 12 months for which there was payment default during the three months ended March 31, 2015 and 2014, including the recorded investment as of March 31, 2015 and 2014. A payment on a TDR is considered to be in default once it is greater than 30 days past due. | |||||||||||||||||||||||||
For the three months ended March 31, 2015 | For the three months ended March 31, 2014 | ||||||||||||||||||||||||
(Dollars in thousands) | Total number | Total recorded | Charged off following | Total number | Total recorded | Charged off following | |||||||||||||||||||
of loans | investment at | a subsequent default | of loans | investment at | a subsequent default | ||||||||||||||||||||
March 31, 2015 | March 31, 2014 | ||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | 22 | $ | 1,744 | $ | 29 | 20 | $ | 1,157 | $ | 81 | |||||||||||||||
Commercial real estate | 11 | 2,195 | 471 | 2 | 1,487 | 150 | |||||||||||||||||||
Commercial and industrial | 5 | 41 | — | 1 | 135 | — | |||||||||||||||||||
Consumer | 1 | 78 | — | — | — | — | |||||||||||||||||||
Total uncovered | 39 | 4,058 | 500 | 23 | 2,779 | 231 | |||||||||||||||||||
Covered | |||||||||||||||||||||||||
Residential real estate | 4 | 187 | — | 7 | 171 | 7 | |||||||||||||||||||
Commercial real estate | 1 | 129 | — | 5 | 222 | — | |||||||||||||||||||
Commercial and industrial | 3 | 179 | — | 10 | 230 | 7 | |||||||||||||||||||
Real estate construction | — | — | — | 1 | 776 | — | |||||||||||||||||||
Total covered | 8 | 495 | — | 23 | 1,399 | 14 | |||||||||||||||||||
Total loans | 47 | $ | 4,553 | $ | 500 | 46 | $ | 4,178 | $ | 245 | |||||||||||||||
At March 31, 2015, commitments to lend additional funds to borrowers whose terms have been modified in TDRs totaled $1.2 million. | |||||||||||||||||||||||||
The terms of certain other loans that were modified during the years ended March 31, 2015 and 2014 that did not meet the definition of a TDR generally involved a modification of the terms of a loan to borrowers who were not deemed to be experiencing financial difficulties or a loan accounted for under ASC 310-30 that did not result in a lower effective yield than at the date of acquisition after the modification in association with consideration of qualitative factors included within ASC 310-40. The evaluation of whether or not a borrower is deemed to be experiencing financial difficulty is completed during loan committee meetings at the time of the loan approval. | |||||||||||||||||||||||||
Credit Quality Indicators | |||||||||||||||||||||||||
Credit risk monitoring and management is a continuous process to manage the quality of the loan portfolio. | |||||||||||||||||||||||||
The Company categorizes commercial and industrial, commercial real estate and real estate construction loans into risk categories based on relevant information about the ability of borrowers to service their debt including, current financial information, historical payment experience, credit documentation and current economic trends, among other factors. The risk rating system is used as a tool to analyze and monitor loan portfolio quality. Risk ratings meeting an internally specified exposure threshold are updated annually, or more frequently upon the occurrence of a circumstance that affects the credit risk of the loan. The following describes each risk category: | |||||||||||||||||||||||||
Pass: Includes all loans without weaknesses or potential weaknesses identified in the categories of special mention, substandard or doubtful. | |||||||||||||||||||||||||
Special Mention: Loans with potential credit weakness or credit deficiency, which, if not corrected, pose an unwarranted financial risk that could weaken the loan by adversely impacting the future repayment ability of the borrower. | |||||||||||||||||||||||||
Substandard: Loans with a well-defined weakness, or weaknesses, such as loans to borrowers who may be experiencing losses from operations or inadequate liquidity of a degree and duration that jeopardizes the orderly repayment of the loan. Substandard loans also are distinguished by the distinct possibility of loss in the future if these weaknesses are not corrected. | |||||||||||||||||||||||||
Doubtful: Loans with all the characteristics of a loan classified as Substandard, with the added characteristic that credit weaknesses make collection in full highly questionable and improbable. | |||||||||||||||||||||||||
Commercial and industrial, commercial real estate and real estate construction loans by credit risk category were as follows: | |||||||||||||||||||||||||
(Dollars in thousands) | Pass | Special | Substandard | Doubtful (1) | Total | ||||||||||||||||||||
Mention | |||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
Uncovered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 1,236,307 | $ | 58,263 | $ | 110,336 | $ | — | $ | 1,404,906 | |||||||||||||||
Commercial and industrial | 892,027 | 32,960 | 22,748 | — | 947,735 | ||||||||||||||||||||
Real estate construction | 133,256 | 1,068 | 6,569 | — | 140,893 | ||||||||||||||||||||
Total | $ | 2,261,590 | $ | 92,291 | $ | 139,653 | $ | — | $ | 2,493,534 | |||||||||||||||
Covered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 96,556 | $ | 14,478 | $ | 56,342 | $ | — | $ | 167,376 | |||||||||||||||
Commercial and industrial | 15,204 | 1,236 | 12,944 | — | 29,384 | ||||||||||||||||||||
Real estate construction | 3,672 | 475 | 4,296 | — | 8,443 | ||||||||||||||||||||
Total | $ | 115,432 | $ | 16,189 | $ | 73,582 | $ | — | $ | 205,203 | |||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||
Uncovered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 1,153,132 | $ | 63,567 | $ | 94,239 | $ | — | $ | 1,310,938 | |||||||||||||||
Commercial and industrial | 824,239 | 29,511 | 15,727 | — | 869,477 | ||||||||||||||||||||
Real estate construction | 123,822 | 1,981 | 5,883 | — | 131,686 | ||||||||||||||||||||
Total | $ | 2,101,193 | $ | 95,059 | $ | 115,849 | $ | — | $ | 2,312,101 | |||||||||||||||
Covered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 102,952 | $ | 16,073 | $ | 67,637 | $ | — | $ | 186,662 | |||||||||||||||
Commercial and industrial | 16,718 | 1,875 | 14,055 | — | 32,648 | ||||||||||||||||||||
Real estate construction | 3,817 | 792 | 4,780 | — | 9,389 | ||||||||||||||||||||
Total | $ | 123,487 | $ | 18,740 | $ | 86,472 | $ | — | $ | 228,699 | |||||||||||||||
(1) Previously, all nonaccrual loans were included in the “Doubtful” risk category. After further review of regulatory guidance, we have reclassified nonaccrual loans with a determinable value to the “Substandard” risk category; therefore, “Substandard” now includes accrual and nonaccrual loans. This change in classification has been made retrospectively and the reclassification is presented within the December 31, 2014 disclosure. | |||||||||||||||||||||||||
For residential real estate loans and consumer loans, the Company evaluates credit quality based on the aging status of the loan and by payment activity. Residential real estate loans and consumer loans secured by a residence where the debt has been discharged but the borrower continues to make payments are considered nonperforming. The following table presents residential real estate and consumer loans by credit quality: | |||||||||||||||||||||||||
(Dollars in thousands) | Performing | Nonperforming | Total | ||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
Uncovered loans | |||||||||||||||||||||||||
Residential real estate | $ | 1,455,941 | $ | 18,101 | $ | 1,474,042 | |||||||||||||||||||
Consumer | 188,165 | 343 | 188,508 | ||||||||||||||||||||||
Total | $ | 1,644,106 | $ | 18,444 | $ | 1,662,550 | |||||||||||||||||||
Covered loans | |||||||||||||||||||||||||
Residential real estate | $ | 101,365 | $ | 2,064 | $ | 103,429 | |||||||||||||||||||
Consumer | 8,933 | 28 | 8,961 | ||||||||||||||||||||||
Total | $ | 110,298 | $ | 2,092 | $ | 112,390 | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | $ | 1,408,638 | $ | 17,374 | $ | 1,426,012 | |||||||||||||||||||
Consumer | 164,267 | 257 | 164,524 | ||||||||||||||||||||||
Total | $ | 1,572,905 | $ | 17,631 | $ | 1,590,536 | |||||||||||||||||||
Covered loans | |||||||||||||||||||||||||
Residential real estate | $ | 106,378 | $ | 1,848 | $ | 108,226 | |||||||||||||||||||
Consumer | 9,552 | 13 | 9,565 | ||||||||||||||||||||||
Total | $ | 115,930 | $ | 1,861 | $ | 117,791 | |||||||||||||||||||
ALLOWANCE_FOR_LOAN_LOSSES
ALLOWANCE FOR LOAN LOSSES | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||
6. ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||
The allowance for loan losses represents management’s assessment of probable, incurred credit losses in the loan portfolio. The allowance for loan losses consists of specific allowances, based on individual evaluation of certain loans, and allowances for homogeneous pools of loans with similar risk characteristics. Management’s evaluation in establishing the adequacy of the allowance includes evaluation of actual past loan loss experience, probable incurred losses in the portfolio, adverse situations that may affect a specific borrower’s ability to repay (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, economic conditions, and other pertinent factors, such as periodic internal and external evaluations of delinquent, nonaccrual, and classified loans. The evaluation is inherently subjective as it requires utilizing material estimates. The evaluation of these factors is the responsibility of certain senior officers from the credit administration, finance, and lending areas. | ||||||||||||||||||||
The Company established an allowance for loan losses associated with purchased credit impaired loans (accounted for under ASC 310-30) based on credit deterioration subsequent to the acquisition date. The Company re-estimates cash flows expected to be collected for purchased credit impaired loans on a quarterly basis, with any decline in expected cash flows recorded as provision for loan losses on a discounted basis during the period. For any increases in cash flows expected to be collected, the Company first reverses any previously recorded allowance for loan loss, then adjusts the amount of accretable yield recognized on a prospective basis over the loan’s remaining life. | ||||||||||||||||||||
For loans not accounted for under ASC 310-30, the Company individually assesses for impairment all nonaccrual loans and TDRs. | ||||||||||||||||||||
Information as to impaired loans individually evaluated for impairment is as follows: | ||||||||||||||||||||
(Dollars in thousands) | Recorded | Recorded | Total recorded | Contractual | Related | |||||||||||||||
investment with | investment | investment | principal | allowance | ||||||||||||||||
no related | with related | balance | ||||||||||||||||||
allowance | allowance | |||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
Uncovered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 12,982 | $ | 6,943 | $ | 19,925 | $ | 24,681 | $ | 1,279 | ||||||||||
Commercial real estate | 12,730 | 4,812 | 17,542 | 23,391 | 946 | |||||||||||||||
Commercial and industrial | 2,727 | 1,236 | 3,963 | 5,200 | 382 | |||||||||||||||
Real estate construction | 235 | — | 235 | 244 | — | |||||||||||||||
Consumer | 218 | 341 | 559 | 693 | 187 | |||||||||||||||
Total uncovered individually evaluated impaired loans | $ | 28,892 | $ | 13,332 | $ | 42,224 | $ | 54,209 | $ | 2,794 | ||||||||||
Covered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 2,729 | $ | 2,372 | $ | 5,101 | $ | 6,699 | $ | 408 | ||||||||||
Commercial real estate | 11,918 | 11,752 | 23,670 | 30,226 | 1,356 | |||||||||||||||
Commercial and industrial | 2,194 | 1,488 | 3,682 | 4,773 | 615 | |||||||||||||||
Real estate construction | 944 | 27 | 971 | 1,417 | 27 | |||||||||||||||
Consumer | 25 | 1 | 26 | 57 | — | |||||||||||||||
Total covered individually evaluated impaired loans | $ | 17,810 | $ | 15,640 | $ | 33,450 | $ | 43,172 | $ | 2,406 | ||||||||||
December 31, 2014 | ||||||||||||||||||||
Uncovered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 14,316 | $ | 4,268 | $ | 18,584 | $ | 23,080 | $ | 1,110 | ||||||||||
Commercial real estate | 7,609 | 5,956 | 13,565 | 17,016 | 1,276 | |||||||||||||||
Commercial and industrial | 915 | 1,884 | 2,799 | 2,807 | 982 | |||||||||||||||
Real estate construction | 174 | — | 174 | 174 | — | |||||||||||||||
Consumer | 296 | 176 | 472 | 610 | 82 | |||||||||||||||
Total uncovered individually evaluated impaired loans | $ | 23,310 | $ | 12,284 | $ | 35,594 | $ | 43,687 | $ | 3,450 | ||||||||||
Covered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 2,155 | $ | 2,583 | $ | 4,738 | $ | 6,388 | $ | 417 | ||||||||||
Commercial real estate | 10,400 | 11,985 | 22,385 | 28,755 | 1,277 | |||||||||||||||
Commercial and industrial | 1,545 | 779 | 2,324 | 2,668 | 109 | |||||||||||||||
Real estate construction | 670 | — | 670 | 994 | — | |||||||||||||||
Consumer | 11 | 1 | 12 | 39 | — | |||||||||||||||
Total covered individually evaluated impaired loans | $ | 14,781 | $ | 15,348 | $ | 30,129 | $ | 38,844 | $ | 1,803 | ||||||||||
For the three months ended | For the three months ended | |||||||||||||||||||
March 31, 2015 | March 31, 2014 | |||||||||||||||||||
(Dollars in thousands) | Average recorded | Interest income | Average recorded | Interest income | ||||||||||||||||
investment | recognized | investment | recognized | |||||||||||||||||
Uncovered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 20,074 | $ | 174 | $ | 14,178 | $ | 150 | ||||||||||||
Commercial real estate | 18,455 | 738 | 8,394 | 316 | ||||||||||||||||
Commercial and industrial | 4,520 | 166 | 1,426 | 20 | ||||||||||||||||
Real estate construction | 250 | 12 | — | — | ||||||||||||||||
Consumer | 565 | 19 | 129 | 2 | ||||||||||||||||
Total uncovered individually evaluated impaired loans | $ | 43,864 | $ | 1,109 | $ | 24,127 | $ | 488 | ||||||||||||
Covered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 5,120 | $ | 74 | $ | 3,928 | $ | 57 | ||||||||||||
Commercial real estate | 23,942 | 518 | 18,652 | 282 | ||||||||||||||||
Commercial and industrial | 3,763 | 46 | 3,055 | 31 | ||||||||||||||||
Real estate construction | 971 | 6 | 1,163 | 25 | ||||||||||||||||
Consumer | 26 | 1 | 25 | 1 | ||||||||||||||||
Total covered individually evaluated impaired loans | $ | 33,822 | $ | 645 | $ | 26,823 | $ | 396 | ||||||||||||
Uncovered Loans | ||||||||||||||||||||
Changes in the allowance for loan losses and the allocation of the allowance for uncovered loans were as follows: | ||||||||||||||||||||
(Dollars in thousands) | Residential | Commercial | Commercial | Real estate | Consumer | Total | ||||||||||||||
real estate | real estate | and industrial | construction | |||||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Balance at beginning of period | $ | 12,193 | $ | 11,128 | $ | 7,835 | $ | 1,599 | $ | 1,064 | $ | 33,819 | ||||||||
Provision (benefit) for loan losses | 377 | (107 | ) | 2,687 | (36 | ) | 491 | 3,412 | ||||||||||||
Gross charge-offs | (2,137 | ) | (1,618 | ) | (1,267 | ) | (35 | ) | (323 | ) | (5,380 | ) | ||||||||
Recoveries | 446 | 1,758 | 220 | 157 | 45 | 2,626 | ||||||||||||||
Net (charge-offs) recoveries | (1,691 | ) | 140 | (1,047 | ) | 122 | (278 | ) | (2,754 | ) | ||||||||||
Ending allowance for loan losses | $ | 10,879 | $ | 11,161 | $ | 9,475 | $ | 1,685 | $ | 1,277 | $ | 34,477 | ||||||||
As of March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 1,279 | $ | 946 | $ | 382 | $ | — | $ | 187 | $ | 2,794 | ||||||||
Collectively evaluated for impairment | 3,937 | 4,470 | 8,125 | 501 | 960 | 17,993 | ||||||||||||||
Accounted for under ASC 310-30 | 5,663 | 5,745 | 968 | 1,184 | 130 | 13,690 | ||||||||||||||
Allowance for loan losses - uncovered: | $ | 10,879 | $ | 11,161 | $ | 9,475 | $ | 1,685 | $ | 1,277 | $ | 34,477 | ||||||||
Balance of uncovered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 19,925 | $ | 17,542 | $ | 3,963 | $ | 235 | $ | 559 | $ | 42,224 | ||||||||
Collectively evaluated for impairment | 1,216,039 | 1,183,076 | 925,174 | 132,512 | 185,418 | 3,642,219 | ||||||||||||||
Accounted for under ASC 310-30 | 238,078 | 204,288 | 18,598 | 8,146 | 2,531 | 471,641 | ||||||||||||||
Total uncovered loans | $ | 1,474,042 | $ | 1,404,906 | $ | 947,735 | $ | 140,893 | $ | 188,508 | $ | 4,156,084 | ||||||||
For the three months ended March 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Balance at beginning of peiod | $ | 7,708 | $ | 4,267 | $ | 3,404 | $ | 2,027 | $ | 340 | $ | 17,746 | ||||||||
Provision (benefit) for loan losses | 2,864 | 3,138 | 1,336 | (865 | ) | (49 | ) | 6,424 | ||||||||||||
Gross charge-offs | (1,436 | ) | (1,245 | ) | (145 | ) | (81 | ) | (66 | ) | (2,973 | ) | ||||||||
Recoveries | 760 | 616 | 162 | 2 | 34 | 1,574 | ||||||||||||||
Net (charge-offs) recoveries | (676 | ) | (629 | ) | 17 | (79 | ) | (32 | ) | (1,399 | ) | |||||||||
Ending allowance for loan losses | $ | 9,896 | $ | 6,776 | $ | 4,757 | $ | 1,083 | $ | 259 | $ | 22,771 | ||||||||
As of December 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 1,110 | $ | 1,276 | $ | 982 | $ | — | $ | 82 | $ | 3,450 | ||||||||
Collectively evaluated for impairment | 4,850 | 4,623 | 5,968 | 649 | 820 | 16,910 | ||||||||||||||
Accounted for under ASC 310-30 | 6,233 | 5,229 | 885 | 950 | 162 | 13,459 | ||||||||||||||
Allowance for loan losses - uncovered: | $ | 12,193 | $ | 11,128 | $ | 7,835 | $ | 1,599 | $ | 1,064 | $ | 33,819 | ||||||||
Balance of uncovered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 18,584 | $ | 13,565 | $ | 2,799 | $ | 174 | $ | 472 | $ | 35,594 | ||||||||
Collectively evaluated for impairment | 1,167,905 | 1,107,225 | 851,179 | 123,203 | 161,663 | 3,411,175 | ||||||||||||||
Accounted for under ASC 310-30 | 239,523 | 190,148 | 15,499 | 8,309 | 2,389 | 455,868 | ||||||||||||||
Total uncovered loans | $ | 1,426,012 | $ | 1,310,938 | $ | 869,477 | $ | 131,686 | $ | 164,524 | $ | 3,902,637 | ||||||||
Covered Loans | ||||||||||||||||||||
Changes in the allowance and the allocation of the allowance for covered loans were as follows: | ||||||||||||||||||||
(Dollars in thousands) | Residential | Commercial | Commercial | Real estate | Consumer | Total | ||||||||||||||
real estate | real estate | and industrial | construction | |||||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Balance at beginning of period | $ | 3,981 | $ | 13,663 | $ | 2,577 | $ | 1,086 | $ | 46 | $ | 21,353 | ||||||||
Provision (benefit) for loan losses | 313 | (2,433 | ) | 525 | 119 | 57 | (1,419 | ) | ||||||||||||
Gross charge-offs | (324 | ) | (3,811 | ) | (817 | ) | (508 | ) | (158 | ) | (5,618 | ) | ||||||||
Recoveries | 189 | 2,485 | 527 | 378 | 93 | 3,672 | ||||||||||||||
Net charge-offs | (135 | ) | (1,326 | ) | (290 | ) | (130 | ) | (65 | ) | (1,946 | ) | ||||||||
Ending allowance for loan losses | $ | 4,159 | $ | 9,904 | $ | 2,812 | $ | 1,075 | $ | 38 | $ | 17,988 | ||||||||
As of March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 408 | $ | 1,356 | $ | 615 | $ | 27 | $ | — | $ | 2,406 | ||||||||
Collectively evaluated for impairment | 154 | 12 | 46 | — | — | 212 | ||||||||||||||
Accounted for under ASC 310-30 | 3,597 | 8,536 | 2,151 | 1,048 | 38 | 15,370 | ||||||||||||||
Allowance for loan losses - covered: | $ | 4,159 | $ | 9,904 | $ | 2,812 | $ | 1,075 | $ | 38 | $ | 17,988 | ||||||||
Balance of covered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 5,101 | $ | 23,670 | $ | 3,682 | $ | 971 | $ | 26 | $ | 33,450 | ||||||||
Collectively evaluated for impairment | 16,074 | 2,008 | 4,392 | — | 58 | 22,532 | ||||||||||||||
Accounted for under ASC 310-30 | 82,254 | 141,698 | 21,310 | 7,472 | 8,877 | 261,611 | ||||||||||||||
Total covered loans | $ | 103,429 | $ | 167,376 | $ | 29,384 | $ | 8,443 | $ | 8,961 | $ | 317,593 | ||||||||
For the three months ended March 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Balance at beginning of period | $ | 4,696 | $ | 26,394 | $ | 7,227 | $ | 1,984 | $ | 80 | $ | 40,381 | ||||||||
Provision (benefit) for loan losses | 692 | (1,991 | ) | (1,090 | ) | (83 | ) | (26 | ) | (2,498 | ) | |||||||||
Gross charge-offs | (863 | ) | (1,986 | ) | (1,027 | ) | (25 | ) | (47 | ) | (3,948 | ) | ||||||||
Recoveries | 552 | 1,645 | 1,649 | 127 | 92 | 4,065 | ||||||||||||||
Net (charge-offs) recoveries | (311 | ) | (341 | ) | 622 | 102 | 45 | 117 | ||||||||||||
Ending allowance for loan losses | $ | 5,077 | $ | 24,062 | $ | 6,759 | $ | 2,003 | $ | 99 | $ | 38,000 | ||||||||
As of December 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 417 | $ | 1,277 | $ | 109 | $ | — | $ | — | $ | 1,803 | ||||||||
Collectively evaluated for impairment | 123 | 57 | 89 | 7 | 1 | 277 | ||||||||||||||
Accounted for under ASC 310-30 | 3,441 | 12,329 | 2,379 | 1,079 | 45 | 19,273 | ||||||||||||||
Allowance for loan losses - covered: | $ | 3,981 | $ | 13,663 | $ | 2,577 | $ | 1,086 | $ | 46 | $ | 21,353 | ||||||||
Balance of covered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 4,738 | $ | 22,385 | $ | 2,324 | $ | 670 | $ | 12 | $ | 30,129 | ||||||||
Collectively evaluated for impairment | 16,973 | 3,391 | 6,572 | 304 | 84 | 27,324 | ||||||||||||||
Accounted for under ASC 310-30 | 86,515 | 160,886 | 23,752 | 8,415 | 9,469 | 289,037 | ||||||||||||||
Total covered loans | $ | 108,226 | $ | 186,662 | $ | 32,648 | $ | 9,389 | $ | 9,565 | $ | 346,490 | ||||||||
ACQUIRED_LOANS_AND_LOSS_SHARE_
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | 3 Months Ended | |||||||||||||
Mar. 31, 2015 | ||||||||||||||
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | ||||||||||||||
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | ||||||||||||||
7. ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | ||||||||||||||
A significant amount of loans acquired in the CF Bancorp and First Banking Center acquisitions during the year 2010 and the Peoples State Bank and Community Central Bank acquisitions during the year 2011 are covered by loss sharing agreements with the FDIC, whereby the FDIC generally reimburses the Bank for the 80% of losses incurred. The CF Bancorp, First Banking Center and Peoples State Bank loss share agreements also include provisions where a clawback payment, calculated using formulas included within the contracts, is to be made to the FDIC 10 years and 45 days following the acquisition in the event actual losses fail to reach stated levels. The estimated FDIC clawback liability totaled $27.9 million ($23.2 million related to the CF Bancorp acquisition, $4.5 million related to the First Banking Center acquisition and $131 thousand related to the Peoples State Bank acquisition) at March 31, 2015 compared to $26.9 million ($22.6 million related to the CF Bancorp acquisition, $4.3 million related to the First Banking Center acquisition and $4 thousand related to the Peoples State Bank acquisition) at December 31, 2014. | ||||||||||||||
Acquired loans were recorded at fair value as of the acquisition date, which includes loans acquired in each FDIC-assisted acquisition and in the First Place Bank, Talmer West Bank and First of Huron, Corp. acquisitions. At the acquisition date, where a loan exhibits evidence of credit deterioration since origination and it is probable at the date of acquisition that the Company will not collect all principal and interest payments in accordance with the terms of the loan agreement, the Company accounts for the loan under ASC 310-30 and recognizes the expected shortfall of expected future cash flows, as compared to the contractual amount due, as a nonaccretable discount. Any excess of the net present value of expected future cash flows over the acquisition date fair value is recognized as the accretable discount, or accretable yield. We recognize accretion of the accretable discount as interest income over the expected remaining life of the purchased loan. Fair value discounts/premiums created on acquired loans accounted for outside the scope of ASC 310-30 are accounted for under ASC 310-20 and are accreted/amortized into interest income over the remaining term of the loan as an adjustment to the related loans yield. | ||||||||||||||
Changes in the carrying amount of accretable discount for purchased loans accounted for under ASC 310-30 were as follows: | ||||||||||||||
For the three months ended | ||||||||||||||
March 31, | ||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||
Balance at beginning of period | $ | 277,058 | $ | 302,287 | ||||||||||
Additions due to acquisitions | 5,279 | 32,764 | ||||||||||||
Discount accretion | (20,964 | ) | (22,665 | ) | ||||||||||
Reclassifications from nonaccretable discount and other additions to accretable discount due to results of cash flow re-estimations | 29,431 | 16,364 | ||||||||||||
Other activity, net (1) | (11,968 | ) | (17,579 | ) | ||||||||||
Balance at end of period | $ | 278,836 | $ | 311,171 | ||||||||||
(1) Primarily includes changes in the accretable discount due to loan payoffs, foreclosures and charge-offs. | ||||||||||||||
For loans accounted for under ASC 310-30, the Company remeasures expected cash flows on a quarterly basis. For loans where the remeasurement process results in a decline in expected cash flows, impairment is recorded. To the extent impairment is recorded on covered loans, the indemnification asset is increased to reflect anticipated future cash to be received from the FDIC. Alternatively, when a loan’s remeasurement results in an increase in expected cash flows, the effective yield of the related loan is increased through an addition to the accretable discount. To the extent improvement relates to covered loans, the indemnification asset is first reduced by the writing off of any indemnification asset related to impairment previously recorded with any remaining indemnification asset accreting off over the shorter of the expected term of the loan or the remaining life of the related loss-sharing agreement. | ||||||||||||||
The total identified improvement in the cash flow expectations resulting in yield adjustments on a prospective basis during the three months ended March 31, 2015 and 2014 for both covered and uncovered purchased credit impaired loans was $29.4 million and $16.4 million, respectively. The Company also identified declines in the cash flow expectations of certain loans. A decline in the present value of current expected cash flows compared to the previously estimated expected cash flows, due in any part to change in credit, is referred to as credit impairment and recorded as provision for loan losses during the period. Declines in the present value of expected cash flows only from the expected timing of such cash flows is referred to as timing impairment and recognized prospectively as a decrease in yield on the loan. | ||||||||||||||
Below is the composition of the recorded investment for loans accounted for under ASC 310-30 at March 31, 2015 and December 31, 2014. | ||||||||||||||
March 31, | December 31, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||
Contractual cash flows | $ | 1,261,935 | $ | 1,281,482 | ||||||||||
Non-accretable difference | (249,847 | ) | (259,519 | ) | ||||||||||
Accretable yield | (278,836 | ) | (277,058 | ) | ||||||||||
Loans accounted for under ASC 310-30 | $ | 733,252 | $ | 744,905 | ||||||||||
The following table details the components and impact of the provision for loan losses on covered loans and the related FDIC loss sharing income. | ||||||||||||||
For the three months ended | ||||||||||||||
March 31, | ||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||
Benefit for loan losses - covered: | ||||||||||||||
Net impairment recorded as a result of re-estimation of cash flows on loans accounted for under ASC 310-30 (1) | $ | 1,715 | $ | 1,299 | ||||||||||
Additional benefit recorded, net of charge-offs, for covered loans | (3,134 | ) | (3,797 | ) | ||||||||||
Total benefit for loan losses-covered | $ | (1,419 | ) | $ | (2,498 | ) | ||||||||
Less: FDIC loss share income: | ||||||||||||||
Income recorded as a result of re-estimation of cash flows on loans accounted for under ASC 310-30 (1) | 277 | 1,581 | ||||||||||||
Expense recorded, to offset benefit, for covered loans | (1,790 | ) | (1,517 | ) | ||||||||||
Total loss sharing income (expense) due to provision for loan losses-covered | (1,513 | ) | 64 | |||||||||||
Net (increase) decrease to income before taxes: | ||||||||||||||
Net (income) expense recorded as a result of re-estimation of cash flows on loans accounted for under ASC 310-30 (1) | 1,438 | (282 | ) | |||||||||||
Net income recorded, for covered loans including those accounted for under ASC 310-20 and ASC 310-40 | (1,344 | ) | (2,280 | ) | ||||||||||
Net (increase) decrease to income before taxes | $ | 94 | $ | (2,562 | ) | |||||||||
(1) The results of re-estimations also included cash flow improvements to be recognized prospectively as an adjustment to the accretable yield on the related covered loans of $8.1 million and $8.4 million for the three months ended March 31, 2015 and 2014, respectively. | ||||||||||||||
The following table summarizes the activity related to the FDIC indemnification asset and the FDIC receivable for the three months ended March 31, 2015 and 2014. For further detail on impairment and provision expense related to loans accounted for under ASC Topic 310-30, refer to Note 6, “Allowance for Loan Losses.” | ||||||||||||||
For the three months ended March 31, | ||||||||||||||
2015 | 2014 | |||||||||||||
(Dollars in thousands) | FDIC | FDIC | FDIC | FDIC | ||||||||||
Indemnification | Receivable | Indemnification | Receivable | |||||||||||
Asset | Asset | |||||||||||||
Balance at beginning of period | $ | 67,026 | $ | 6,062 | $ | 131,861 | $ | 7,783 | ||||||
Accretion | (9,250 | ) | — | (6,718 | ) | — | ||||||||
Sales and write-downs of other real estate owned (covered) | (353 | ) | (134 | ) | (473 | ) | (192 | ) | ||||||
Net effect of change in allowance on covered assets (1) | (1,690 | ) | — | (2,024 | ) | — | ||||||||
Reimbursements requested from FDIC (reclassification to FDIC receivable) | (5,031 | ) | 5,031 | (3,601 | ) | 3,601 | ||||||||
Decreases due to recoveries net of additional claimable expenses incurred (2) | — | (1,357 | ) | — | (886 | ) | ||||||||
Claim payments received from the FDIC | — | (1,763 | ) | — | (2,176 | ) | ||||||||
Balance at end of period | $ | 50,702 | $ | 7,839 | $ | 119,045 | $ | 8,130 | ||||||
(1) Primarily includes adjustments for fully claimed and exited loans and the results of remeasurement of expected cash flows under ASC 310-30 accounting. | ||||||||||||||
(2) Includes expenses associated with maintaining the underlying properties and legal fees. | ||||||||||||||
OTHER_REAL_ESTATE_OWNED_AND_RE
OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS | 3 Months Ended | |||||||||||||
Mar. 31, 2015 | ||||||||||||||
OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS | ||||||||||||||
OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS | ||||||||||||||
8. OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS | ||||||||||||||
Changes in other real estate owned and repossessed assets were as follows: | ||||||||||||||
Other real estate owned | ||||||||||||||
(Dollars in thousands) | Uncovered | Covered | Total other real | Repossessed | ||||||||||
estate owned | assets | |||||||||||||
Balance at January 1, 2015 | $ | 28,247 | $ | 10,661 | $ | 38,908 | $ | 9,835 | ||||||
Additions due to acquisitions | 1,260 | — | 1,260 | — | ||||||||||
Additions due to the adoption of ASU 2014-04 (1) | 455 | 85 | 540 | — | ||||||||||
Transfers in (2) | 2,441 | 3,268 | 5,709 | 397 | ||||||||||
Capitalized expenditures | — | — | — | 1,116 | ||||||||||
Payments received | — | — | — | (1,401 | ) | |||||||||
Disposals | (6,560 | ) | (2,791 | ) | (9,351 | ) | (177 | ) | ||||||
Write-downs | (824 | ) | (538 | ) | (1,362 | ) | (194 | ) | ||||||
Change in valuation allowance | — | — | — | (2,359 | ) | |||||||||
Balance at March 31, 2015 | $ | 25,019 | $ | 10,685 | $ | 35,704 | $ | 7,217 | ||||||
Balance at January 1, 2014 | $ | 18,384 | $ | 11,571 | $ | 29,955 | $ | 27 | ||||||
Additions due to acquisitions | 30,878 | — | 30,878 | — | ||||||||||
Transfers in (2) | 3,942 | 2,063 | 6,005 | 87 | ||||||||||
Disposals | (5,239 | ) | (3,102 | ) | (8,341 | ) | (53 | ) | ||||||
Write-downs | (679 | ) | (367 | ) | (1,046 | ) | — | |||||||
Balance at March 31, 2014 | $ | 47,286 | $ | 10,165 | $ | 57,451 | $ | 61 | ||||||
(1) The Company adopted the provisions of FASB ASU No. 2014-04, “Reclassification of Residential Real Estate Collaterized Consumer Mortgage Loans Upon Foreclosure” (“ASU 2014-04”) utilizing the prospective transition method. | ||||||||||||||
(2) Includes loans transferred to other real estate owned and other repossessed assets and transfers to other real estate owned due to branch or building operation closings/consolidations. | ||||||||||||||
At March 31, 2015, the Company had $654 thousand of other real estate owned and repossessed assets as a result of obtaining physical possession in accordance with ASU 2014-04. In addition, there are $9.6 million of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process, as of March 31, 2015. | ||||||||||||||
Activity in the valuation allowance for repossessed assets during the three months ended March 31, 2015 is summarized below. There was no valuation allowance for repossessed assets at any time during the three months ended March 31, 2014. | ||||||||||||||
(Dollars in thousands) | Valuation allowance | |||||||||||||
for repossessed assets | ||||||||||||||
Balance at January 1, 2015 | $ | 460 | ||||||||||||
Provision for valuation allowance | 2,359 | |||||||||||||
Balance at March 31, 2015 | $ | 2,819 | ||||||||||||
Income and expenses related to other real estate owned and repossessed assets were as follows: | ||||||||||||||
(Dollars in thousands) | Uncovered | Covered | Total other real | Repossessed | ||||||||||
estate owned | assets | |||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||
Net gain (loss) on sale | $ | 1,858 | $ | (443 | ) | $ | 1,415 | $ | (14 | ) | ||||
Write-downs | (824 | ) | (538 | ) | (1,362 | ) | (194 | ) | ||||||
Provision for valuation allowance | — | — | — | (2,359 | ) | |||||||||
Net operating expenses | (204 | ) | (91 | ) | (295 | ) | (21 | ) | ||||||
Total | $ | 830 | $ | (1,072 | ) | $ | (242 | ) | $ | (2,588 | ) | |||
For the three months ended March 31, 2014 | ||||||||||||||
Net gain (loss) on sale | $ | 1,004 | $ | 140 | $ | 1,144 | $ | (4 | ) | |||||
Write-downs | (679 | ) | (367 | ) | (1,046 | ) | — | |||||||
Net operating expenses | (626 | ) | (9 | ) | (635 | ) | (30 | ) | ||||||
Total | $ | (301 | ) | $ | (236 | ) | $ | (537 | ) | $ | (34 | ) | ||
Note that covered expenses and income are partially offset by the corresponding recording of FDIC loss share income or expense. | ||||||||||||||
INTANGIBLE_ASSETS
INTANGIBLE ASSETS | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
INTANGIBLE ASSETS | ||||||||
INTANGIBLE ASSETS | ||||||||
9. INTANGIBLE ASSETS | ||||||||
Core Deposit Intangibles | ||||||||
The Company recorded core deposit intangibles (CDIs) associated with each of its acquisitions. CDIs are amortized on an accelerated basis over their estimated useful lives and have an estimated remaining weighted-average useful life of 7.36 years as of March 31, 2015. | ||||||||
The table below presents the Company’s net carrying amount of CDIs. | ||||||||
March 31, | December 31, | |||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Gross carrying amount | $ | 23,068 | $ | 20,658 | ||||
Accumulated amortization | (8,272 | ) | (7,623 | ) | ||||
Net carrying amount | $ | 14,796 | $ | 13,035 | ||||
Amortization expense recognized on CDIs was $649 thousand and $736 thousand for the three months ended March 31, 2015 and 2014, respectively, included as a component of “other expense” in the Consolidated Statements of Income. | ||||||||
Goodwill | ||||||||
The Company recorded goodwill in the amount of $2.9 million associated with the acquisition of First of Huron Corporation during the three months ended March 31, 2015. Goodwill is deemed to have an indefinite life and is not amortized but instead is subject to an annual review for impairment. | ||||||||
LOAN_SERVICING_RIGHTS
LOAN SERVICING RIGHTS | 3 Months Ended | |||||||||||||
Mar. 31, 2015 | ||||||||||||||
LOAN SERVICING RIGHTS.. | ||||||||||||||
LOAN SERVICING RIGHTS | ||||||||||||||
10. LOAN SERVICING RIGHTS | ||||||||||||||
Loan servicing rights are created as a result of the Company’s mortgage banking origination activities, the purchase of mortgage servicing rights, the origination and purchase of commercial real estate servicing rights and the origination and purchase of agricultural servicing rights. Loans serviced for others are not reported as assets in the Consolidated Balance Sheets. | ||||||||||||||
The following table represents the activity for loan servicing rights and the related fair value changes. | ||||||||||||||
(Dollars in thousands) | Commercial | Agricultural | Mortgage | Total | ||||||||||
Real Estate | ||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||
Fair value, beginning of period | $ | 691 | $ | — | $ | 69,907 | $ | 70,598 | ||||||
Additions from loans sold with servicing retained | — | — | 2,915 | 2,915 | ||||||||||
Reduction from loans sold and servicing rights sold (1) | — | — | (12,702 | ) | (12,702 | ) | ||||||||
Changes in fair value due to: | ||||||||||||||
Reductions from loans paid off during the period | (29 | ) | — | (2,289 | ) | (2,318 | ) | |||||||
Changes due to valuation inputs or assumptions (2) | (41 | ) | — | (4,043 | ) | (4,084 | ) | |||||||
Fair value, end of period | $ | 621 | $ | — | $ | 53,788 | $ | 54,409 | ||||||
Principal balance of loans serviced | $ | 203,491 | $ | — | $ | 5,799,055 | $ | 6,002,546 | ||||||
For the three months ended March 31, 2014 | ||||||||||||||
Fair value, beginning of period | $ | 368 | $ | 962 | $ | 77,273 | $ | 78,603 | ||||||
Additions due to acquisition | 767 | — | — | 767 | ||||||||||
Additions from loans sold with servicing retained | — | 66 | 1,523 | 1,589 | ||||||||||
Changes in fair value due to: | ||||||||||||||
Reductions from loans paid off during the period | (57 | ) | (69 | ) | (736 | ) | (862 | ) | ||||||
Changes due to valuation inputs or assumptions (2) | 1 | (65 | ) | (2,141 | ) | (2,205 | ) | |||||||
Fair value, end of period | $ | 1,079 | $ | 894 | $ | 75,919 | $ | 77,892 | ||||||
Principal balance of loans serviced | $ | 249,806 | $ | 42,775 | $ | 7,139,642 | $ | 7,432,223 | ||||||
(1) $12.7 million of servicing rights were sold during the three months ended March 31, 2015 in connection with the sale of $1.2 billion of principal balance of loans serviced. | ||||||||||||||
(2) Represents estimated fair value changes primarily due to prepayment speeds and market-driven changes in interest rates. | ||||||||||||||
Expected and actual loan prepayment speeds are the most significant factors driving the fair value of loan servicing rights. The following table presents assumptions utilized in determining the fair value of loan servicing rights as of March 31, 2015 and December 31, 2014. | ||||||||||||||
Commercial | ||||||||||||||
Real Estate | Mortgage | |||||||||||||
As of March 31, 2015 | ||||||||||||||
Prepayment speed | 6.49 - 50.00% | 3.68 - 40.15% | ||||||||||||
Weighted average (“WA”) discount rate | 19.49% | 9.17% | ||||||||||||
WA cost to service/per year | $ | 470 | $ | 62 | ||||||||||
WA ancillary income/per year | N/A | 36 | ||||||||||||
WA float range | 0.56% | 1.18 - 1.68% | ||||||||||||
As of December 31, 2014 | ||||||||||||||
Prepayment speed | 6.41-50.00% | 3.63-40.07% | ||||||||||||
WA discount rate | 19.48% | 9.14% | ||||||||||||
WA cost to service/per year | $ | 470 | $ | 61 | ||||||||||
WA ancillary income/per year | N/A | 35 | ||||||||||||
WA float range | 0.56% | 1.16-1.74% | ||||||||||||
The Company realized total loan servicing fee income of $2.6 million and $3.5 million for the three months ended March 31, 2015 and 2014 , respectively, recorded as a component of “Mortgage banking and other loan fees” in the Consolidated Statements of Income. | ||||||||||||||
DERIVATIVE_INSTRUMENTS_AND_BAL
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING | ||||||||||||||||||||
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING | ||||||||||||||||||||
11. DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING | ||||||||||||||||||||
In the normal course of business, the Company enters into various transactions involving derivative instruments to manage exposure to fluctuations in interest rates and to meet the financing needs of customers (customer-initiated derivatives). These financial instruments involve, to varying degrees, elements of market and credit risk. Market and credit risk are included in the determination of fair value. | ||||||||||||||||||||
Commitments to fund mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives. It is the Company’s practice to enter into forward commitments for the future delivery of mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from its commitments to fund the loans. | ||||||||||||||||||||
The Company enters into interest rate derivatives to provide a service to certain qualifying customers to help facilitate their respective risk management strategies, customer-initiated derivatives, and, therefore, are not used for interest rate risk management purposes. The Company generally takes offsetting positions with dealer counterparts to mitigate the inherent risk. Income primarily results from the spread between the customer derivative and the offsetting dealer positions. | ||||||||||||||||||||
The Company additionally utilizes interest rate swaps designated as cash flow hedges for risk management purposes to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. These interest rate swaps are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to certain variable rate borrowings and/or deposits. The Company assesses the effectiveness of each hedging relationship by comparing the changes in cash flows of the derivative instrument with the changes in cash flows of the designated hedged transactions. The interest rate swaps were determined to be fully effective during all periods presented. As such, no amount of ineffectiveness has been included in net income. Therefore, the aggregate fair value of the swaps is recorded in other assets (liabilities) with changes in fair value recorded in other comprehensive income (loss). The amount included in accumulated other comprehensive income (loss) would be reclassified to current earnings should the hedge no longer be considered effective. The Company expects the hedges to remain fully effective and does not expect any amounts to be reclassified from accumulated other comprehensive income due to ineffectiveness during the remaining terms of the swaps. | ||||||||||||||||||||
The following table presents the notional amount and fair value of the Company’s derivative instruments held or issued for risk management purposes or in connection with customer-initiated and mortgage banking activities. | ||||||||||||||||||||
March 31, 2015 | December 31, 2014 | |||||||||||||||||||
Fair Value | Fair Value | |||||||||||||||||||
(Dollars in thousands) | Notional | Gross | Gross | Notional | Gross | Gross | ||||||||||||||
Amount (1) | Derivative | Derivative | Amount (1) | Derivative | Derivative | |||||||||||||||
Assets (2) | Liabilities | Assets (2) | Liabilities | |||||||||||||||||
-2 | -2 | |||||||||||||||||||
Risk management purposes: | ||||||||||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||||||||||
Interest rate swaps | $ | 22,000 | $ | 37 | $ | 496 | $ | 12,000 | $ | — | $ | 222 | ||||||||
Total risk management purposes | 22,000 | 37 | 496 | 12,000 | — | 222 | ||||||||||||||
Customer-initiated and mortgage banking activities: | ||||||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | 167,207 | — | 986 | 114,828 | — | 803 | ||||||||||||||
Interest rate lock commitments | 144,480 | 3,652 | — | 67,817 | 1,489 | — | ||||||||||||||
Customer-initiated derivatives | 190,953 | 3,237 | 3,195 | 125,356 | 1,588 | 1,477 | ||||||||||||||
Total customer-initiated and mortgage banking activities | 502,640 | 6,889 | 4,181 | 308,001 | 3,077 | 2,280 | ||||||||||||||
Total gross derivatives | $ | 524,640 | $ | 6,926 | $ | 4,677 | $ | 320,001 | $ | 3,077 | $ | 2,502 | ||||||||
(1) Notional or contract amounts, which represent the extent of involvement in the derivatives market, are used to determine the contractual cash flows required in accordance with the terms of the agreement. These amounts are typically not exchanged, significantly exceed amounts subject to credit or market risk and are not reflected in the Consolidated Balance Sheets. | ||||||||||||||||||||
(2) Derivative assets are included within “Other assets” and derivative liabilities are included within “Other liabilities” on the Consolidated Balance Sheets. Included in the fair value of the derivative assets are credit valuation adjustments for counterparty credit risk totaling $187 thousand at March 31, 2015 and $103 thousand at December 31, 2014. | ||||||||||||||||||||
In the normal course of business, the Company may decide to settle a forward contract rather than fulfill the contract. Cash received or paid in this settlement manner is included in “Net gain on sales of loans” in the Consolidated Statements of Income and is considered a cost of executing a forward contract. | ||||||||||||||||||||
The following table presents the net gains (losses) related to derivative instruments reflecting the changes in fair value. | ||||||||||||||||||||
For the three months ended | ||||||||||||||||||||
March 31, | ||||||||||||||||||||
(Dollars in thousands) | Location of Gain (Loss) | 2015 | 2014 | |||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | Net gain on sale of loans | $ | (1,144 | ) | $ | (2,994 | ) | |||||||||||||
Interest rate lock commitments | Net gain on sale of loans | 2,162 | (138 | ) | ||||||||||||||||
Customer-inititated derivatives | Other noninterest income | 84 | 13 | |||||||||||||||||
Total gain (loss) recognized in income | $ | 1,102 | $ | (3,119 | ) | |||||||||||||||
The following table presents the net gains (losses) recorded in accumulated other comprehensive income and the Consolidated Statements of Income relating to interest rate swaps designated as cash flow hedges for the three months ended March 31, 2015. We had no interest rate swaps designated as cash flow hedges in the three months ended March 31, 2014. | ||||||||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||||||||
(Dollars in thousands) | Amount of gain | Amount of gain (loss) | Amount of gain (loss) | |||||||||||||||||
(loss) recognized in | reclassified from other | recognized in other | ||||||||||||||||||
other comprehensive | comprehensive income to | non interest income | ||||||||||||||||||
income | interest income or | (Ineffective portion) | ||||||||||||||||||
(Effective portion) | expense (Effective portion) | |||||||||||||||||||
Interest rate swaps | $ | (325 | ) | $ | 88 | $ | — | |||||||||||||
At March 31, 2015, the Company expected $376 thousand of unrealized losses to be reclassified as an increase to interest expense during the following 12 months. | ||||||||||||||||||||
Methods and assumptions used by the Company in estimating the fair value of its forward contracts, interest rate lock commitments, customer-initiated derivatives and interest rate swaps are discussed in Note 3, “Fair Value”. | ||||||||||||||||||||
Balance Sheet Offsetting | ||||||||||||||||||||
Certain financial instruments, including derivatives (interest rate swaps and customer-initiated derivatives), may be eligible for offset in the Consolidated Balance Sheet and/or subject to master netting arrangements or similar agreements. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The tables below present information about the Company’s financial instruments that are eligible for offset. | ||||||||||||||||||||
Gross amounts | Net amounts | Gross amounts not offset in the | ||||||||||||||||||
Gross | offset in the | presented in the | statement of financial position | |||||||||||||||||
amounts | statement of | statement of | Financial | Collateral | Net | |||||||||||||||
(Dollars in thousands) | recognized | financial condition | financial position | instruments | (received)/posted | Amount | ||||||||||||||
March 31, 2015 | ||||||||||||||||||||
Offsetting derivative assets | ||||||||||||||||||||
Derivative assets | $ | 3,274 | $ | — | $ | 3,274 | $ | (3,274 | ) | $ | 3,373 | $ | 3,373 | |||||||
Offsetting derivative liabilities | ||||||||||||||||||||
Derivative liabilities | 3,691 | — | 3,691 | (3,274 | ) | 417 | — | |||||||||||||
December 31, 2014 | ||||||||||||||||||||
Offsetting derivative assets | ||||||||||||||||||||
Derivative assets | $ | 1,588 | $ | — | $ | 1,588 | $ | (1,588 | ) | $ | 1,689 | $ | 1,689 | |||||||
Offsetting derivative liabilities | ||||||||||||||||||||
Derivative liabilities | 1,699 | — | 1,699 | (1,588 | ) | 111 | — | |||||||||||||
COMMITMENTS_CONTINGENCIES_AND_
COMMITMENTS, CONTINGENCIES AND GUARANTEES | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
COMMITMENTS, CONTINGENCIES AND GUARANTEES | ||||||||||||||||||||
COMMITMENTS, CONTINGENCIES AND GUARANTEES | ||||||||||||||||||||
12. COMMITMENTS, CONTINGENCIES AND GUARANTEES | ||||||||||||||||||||
Commitments | ||||||||||||||||||||
In the normal course of business, the Company offers a variety of financial instruments with off-balance sheet risk to meet the financing needs of its customers. These financial instruments include outstanding commitments to extend credit, credit lines, commercial letters of credit and standby letters of credit. | ||||||||||||||||||||
The Company’s exposure to credit loss, in the event of nonperformance by the counterparty to the financial instrument, is represented by the contractual amounts of those instruments. The credit policies used in making commitments and conditional obligations are the same as those used for on-balance sheet instruments. | ||||||||||||||||||||
Commitments to extend credit are agreements to lend to a customer provided there is no violation of any condition established in the commitment. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many commitments expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on an individual basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. The collateral held varies, but may include securities, real estate, accounts receivable, inventory, plant, or equipment. Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are included in commitments to extend credit. These lines of credit are generally uncollateralized, usually do not contain a specified maturity date and may be drawn upon only to the total extent to which the Company is committed. | ||||||||||||||||||||
Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The Company’s portfolio of standby letters of credit consists primarily of performance assurances made on behalf of customers who have a contractual commitment to produce or deliver goods or services. The risk to the Company arises from its obligation to make payment in the event of the customers’ contractual default to produce the contracted good or service to a third party. | ||||||||||||||||||||
The allowance for credit losses on lending-related commitments included $558 thousand and $539 thousand at March 31, 2015 and December 31, 2014, respectively, for probable credit losses inherent in the Company’s unused commitments and was recorded in “Other liabilities” in the Consolidated Balance Sheets. | ||||||||||||||||||||
A summary of the contractual amounts of the Company’s exposure to off-balance sheet risk is as follows: | ||||||||||||||||||||
March 31, 2015 | December 31, 2014 | |||||||||||||||||||
(Dollars in thousands) | Fixed Rate | Variable Rate | Total | Fixed Rate | Variable Rate | Total | ||||||||||||||
Commitments to extend credit | $ | 524,669 | $ | 454,800 | $ | 979,469 | $ | 502,762 | $ | 463,362 | $ | 966,124 | ||||||||
Standby letters of credit | 66,303 | 3,408 | 69,711 | 69,305 | 4,197 | 73,502 | ||||||||||||||
Total commitments | $ | 590,972 | $ | 458,208 | $ | 1,049,180 | $ | 572,067 | $ | 467,559 | $ | 1,039,626 | ||||||||
Contingencies and Guarantees | ||||||||||||||||||||
The Company has originated and sold certain loans for which the buyer has limited recourse to us in the event the loans do not perform as specified in the agreements. These loans had an outstanding balance of $30.6 million and $39.8 million at March 31, 2015 and December 31, 2014, respectively. The maximum potential amount of undiscounted future payments that we could be required to make in the event of nonperformance by the borrower totaled $23.0 million and $31.6 million at March 31, 2015 and December 31, 2014, respectively. In the event of nonperformance, we have rights to the underlying collateral securing the loans. As of March 31, 2015 and December 31, 2014, we had recorded a liability of $250 thousand and $355 thousand, respectively, in connection with the recourse agreements, recorded in “Other liabilities” in the Consolidated Balance Sheets. | ||||||||||||||||||||
We issue standby letters of credit for commercial customers to third parties to guarantee the performance of those customers to the third parties. If the customer fails to perform, we perform in their place and record the funds advanced as an interest-bearing loan. These letters of credit are underwritten using the same policies and criteria applied to commercial loans. Therefore, they represent the same risk to us as a loan to that commercial loan customer. At March 31, 2015 and December 31, 2014, our standby letters of credit totaled $69.7 million and $73.5 million, respectively. | ||||||||||||||||||||
Representations and Warranties | ||||||||||||||||||||
In connection with our mortgage banking loan sales, we make certain representations and warranties that the loans meet certain criteria, such as collateral type and underwriting standards. We may be required to repurchase individual loans and/or indemnify the purchaser against losses if the loan fails to meet established criteria. At March 31, 2015 and December 31, 2014, our liability recorded in connection with these representations and warranties totaled $2.2 million and $4.0 million, respectively. | ||||||||||||||||||||
Legal Proceedings | ||||||||||||||||||||
The Company and certain of its subsidiaries are subject to various pending or threatened legal proceedings arising out of the normal course of business. Some of these claims are against entities or assets of which the Company has acquired in business acquisitions, and certain of these claims, or future claims, will be covered by loss sharing agreements with the FDIC. | ||||||||||||||||||||
The Company assesses its liabilities and contingencies in connection with outstanding legal proceedings utilizing the latest information available. Where it is probable that the Company will incur a loss and the amount of the loss can be reasonably estimated, the Company records a liability in its consolidated financial statements. While the ultimate liability with respect to these litigation matters and claims cannot be determined at this time, in the opinion of management, any liabilities arising from pending legal proceedings would not have a material adverse effect on the Company’s financial statements. | ||||||||||||||||||||
SHORTTERM_BORROWINGS_AND_LONGT
SHORT-TERM BORROWINGS AND LONG-TERM DEBT | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
SHORT-TERM BORROWINGS AND LONG-TERM DEBT | ||||||||||||
SHORT-TERM BORROWINGS AND LONG-TERM DEBT | ||||||||||||
13. SHORT-TERM BORROWINGS AND LONG-TERM DEBT | ||||||||||||
The following table presents the components of the Company’s short-term borrowings and long-term debt. | ||||||||||||
March 31, 2015 | December 31, 2014 | |||||||||||
(Dollars in thousands) | Amount | Weighted | Amount | Weighted | ||||||||
Average Rate (1) | Average Rate (1) | |||||||||||
Short-term borrowings: | ||||||||||||
Federal funds purchased: 0.15% - 0.31% fixed rate notes | $ | 126,000 | 0.31 | % | $ | — | — | % | ||||
Securities sold under agreements to repurchase: 0.10% variable-rate notes | 20,747 | 0.10 | 25,743 | 0.10 | ||||||||
FHLB advances: 0.25-0.29% fixed-rate notes | 50,000 | 0.25 | 100,000 | 0.29 | ||||||||
FHLB advances: 0.43% variable-rate notes | — | — | 10,000 | 0.43 | ||||||||
Holding company line of credit: floating-rate based on one-month LIBOR plus 3.00% | 20,000 | 3.17 | — | — | ||||||||
Total short-term borrowings | 216,747 | 0.54 | 135,743 | 0.26 | ||||||||
Long-term debt: | ||||||||||||
FHLB advances: 0.19% - 7.44% fixed-rate notes due 2015 to 2027 (2) | 391,178 | 1.32 | 286,804 | 1.57 | ||||||||
Securities sold under agreements to repurchase: 4.11%-4.30% fixed-rate notes due 2016 to 2037 (3) | 56,033 | 4.19 | 56,444 | 4.19 | ||||||||
Subordinated notes related to trust preferred securities: floating-rate based on three-month LIBOR plus 1.45% - 2.85% due 2034 to 2035 (4) | 10,759 | 2.51 | 10,724 | 2.48 | ||||||||
Subordinated notes related to trust preferred securities: floating-rate based on three-month LIBOR plus 3.25% due September 2032 (5) | 4,282 | 3.51 | — | — | ||||||||
Total long-term debt | 462,252 | 1.72 | 353,972 | 2.02 | ||||||||
Total short-term borrowings and long-term debt: | $ | 678,999 | 1.34 | % | $ | 489,715 | 1.53 | % | ||||
(1) Weighted average rate presented is the contractual rate which excludes premiums and discounts related to purchase accounting. | ||||||||||||
(2) The March 31, 2015 balance includes advances payable of $385.1 million and purchase accounting premiums of $6.1 million. The December 31, 2014 balance includes advances payable of $280.1 million and purchase accounting premiums of $6.7 million. | ||||||||||||
(3) The March 31, 2015 balance includes securities sold under agreements to repurchase of $50.0 million and purchase accounting premiums of $6.0 million. The December 31, 2014 balance includes securities sold under agreements to repurchase of $50.0 million and purchase accounting premiums of $6.4 million. | ||||||||||||
(4) The March 31, 2015 balance includes subordinated notes related to trust preferred securities of $15.0 million and purchase accounting discounts of $4.2 million. The December 31, 2014 balance includes subordinated notes related to trust preferred securities of $15.0 million and purchase accounting discounts of $4.3 million. | ||||||||||||
(5) The March 31, 2015 balance includes subordinated notes related to trust preferred securities of $5.0 million and purchase accounting discounts of $718 thousand. | ||||||||||||
Selected financial information pertaining to the components of our short-term borrowings is as follows: | ||||||||||||
For the three months ended | ||||||||||||
(Dollars in thousands) | March 31, 2015 | March 31, 2014 | ||||||||||
Securities sold under agreement to repurchase: | ||||||||||||
Average daily balance | $ | 20,439 | $ | 67,559 | ||||||||
Average interest rate during the period | 0.10 | % | 0.09 | % | ||||||||
Maximum month-end balance | $ | 22,454 | $ | 74,273 | ||||||||
FHLB advances: | ||||||||||||
Average daily balance | $ | 18,444 | $ | 240 | ||||||||
Average interest rate during the period | 0.29 | % | 2.41 | % | ||||||||
Maximum month-end balance | $ | 50,000 | $ | 20,018 | ||||||||
Federal funds purchased: | ||||||||||||
Average daily balance | $ | 1,400 | $ | 3,389 | ||||||||
Average interest rate during the period | 0.31 | % | 0.23 | % | ||||||||
Maximum month-end balance | $ | 126,000 | $ | — | ||||||||
FHLB overnight repurchase agreements: | ||||||||||||
Average daily balance | $ | — | $ | 8,889 | ||||||||
Average interest rate during the period | N/A | 0.10 | % | |||||||||
Maximum month-end balance | $ | — | $ | 30,000 | ||||||||
Holding company line of credit: | ||||||||||||
Average daily balance | $ | 9,556 | $ | 22,556 | ||||||||
Average interest rate during the period | 3.17 | % | 3.17 | % | ||||||||
Maximum month-end balance | $ | 20,000 | $ | 35,000 | ||||||||
Securities sold under agreements to repurchase are typically held by an independent third party when they are for retail customers (short-term borrowings) and are delivered to the counterparty when they are wholesale borrowings with brokerage firms (long-term debt). At maturity, the securities underlying the agreements are returned to the banks. Securities sold under agreements to repurchase are secured by mortgage-backed securities and bonds with a carrying value of $433.4 million at March 31, 2015. | ||||||||||||
Our subsidiary banks are members of the FHLB, which provides short- and long-term funding collateralized by mortgage-related assets to its members. Each advance is payable at its maturity date, with a prepayment penalty for fixed-rate advances. At March 31, 2015, FHLB advances were collateralized by $2.2 billion of commercial and mortgage loans, with $1.3 billion in the form of a blanket lien arrangement and $917.4 million under specific lien arrangements. Based on this collateral, the Company is eligible to borrow up to an additional $898.8 million at March 31, 2015; however, due to Board resolutions, this amount is limited to an additional $543.8 million. | ||||||||||||
In the first quarter of 2015, we drew $20.0 million on our existing line of credit in order to facilitate our repurchase of 2.5 million warrants to repurchase shares of our Class A common stock of an aggregate purchase price of $19.9 million. | ||||||||||||
STOCKBASED_COMPENSATION
STOCK-BASED COMPENSATION | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
STOCK-BASED COMPENSATION | |||||||||||
STOCK-BASED COMPENSATION | |||||||||||
14. STOCK-BASED COMPENSATION | |||||||||||
The Company’s 2009 Equity Incentive Plan (the “Plan”), along with amendments made to the Plan, limits the number of shares issued or issuable to employees, directors and certain consultants at 9.8 million shares of common stock. As of March 31, 2015, 977 thousand shares were available to be awarded under the Plan. | |||||||||||
Stock Options | |||||||||||
Options are granted with an exercise price equal to or greater than the fair market price of the Company’s common stock at the date of grant. The vesting and terms of option awards are determined by the Company’s Compensation Committee of the Board of Directors. For the three months ended March 31, 2015 and 2014, there were no stock options granted. | |||||||||||
Activity in the Plan during the three months ended March 31, 2015 is summarized below: | |||||||||||
Weighted Average | |||||||||||
Number | Exercise | Remaining | Aggregate | ||||||||
of Shares | Price per | Contractual Life | Intrinsic Value | ||||||||
(in thousands) | Share | (in years) | (in thousands) | ||||||||
Outstanding at January 1, 2015 | 7,958 | $ | 6.96 | ||||||||
Exercised (1) | (155 | ) | 6.55 | ||||||||
Outstanding at March 31, 2015 | 7,803 | 6.97 | 6.46 | 65,151 | |||||||
Options fully vested | 7,803 | 6.97 | 6.46 | 65,151 | |||||||
Exercisable at March 31, 2015 | 7,803 | 6.97 | 6.46 | 65,151 | |||||||
(1) Options exercised during the three months ended March 31, 2015 had a weighted average fair value of $13.76, at respective exercise dates. | |||||||||||
The total intrinsic value of stock options exercised was $1.1 million for the three months ended March 31, 2015. | |||||||||||
Total cash received from option exercises during the three months ended March 31, 2015 was $210 thousand, resulting in the issuance of 35 thousand shares. During the three months ended March 31, 2015, there were 46 thousand shares issued under the net-settlement option. The tax benefit realized from option exercises during the three months ended March 31, 2015 was $292 thousand. | |||||||||||
All of the Company’s shares were fully vested prior to January 1, 2015 and there was no unrecognized compensation cost related to nonvested stock options granted under the Plan. Total compensation expense for stock options, included in “Salary and employee benefits” in the Consolidated Statements of Income, was $180 thousand for the three months ended March 31, 2014. | |||||||||||
Restricted Stock Awards | |||||||||||
Under the Plan, the Company can grant restricted stock awards that vest upon completion of future service requirements or specified performance criteria. The fair value of these awards is equal to the market price of the common stock at the date of grant. The Company recognizes stock-based compensation expense for these awards over the vesting period, using the straight-line method, based upon the number of shares of restricted stock ultimately expected to vest. Restricted stock awards granted vest in their entirety following a five-year service period for employees and over a one-year service period for directors. Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. If an individual awarded restricted stock awards terminates employment prior to the end of the vesting period, the unvested portion of the stock award is forfeited. | |||||||||||
The following table provides information regarding nonvested restricted stock awards: | |||||||||||
Nonvested Restricted Stock Awards | Shares | Weighted-Average | |||||||||
(in thousands) | Grant-Date Fair Value | ||||||||||
Nonvested at January 1, 2015 | 378 | $ | 14.44 | ||||||||
Granted | 327 | 14.85 | |||||||||
Forfeited | (2 | ) | 14.85 | ||||||||
Nonvested at March 31, 2015 | 703 | $ | 14.63 | ||||||||
Total expense for restricted stock awards totaled $351 thousand for the three months ended March 31, 2015, of which $298 thousand was included in “Salary and employee benefits” related to employees and $53 thousand was included in “Professional fees” related to directors in the Consolidated Statements of Income. There were no restricted stock awards outstanding prior to June of 2014. As of March 31, 2015, the total compensation costs related to nonvested restricted stock that has not yet been recognized totaled $9.3 million and the weighted-average period over which these costs are expected to be recognized is 4.6 years. | |||||||||||
REGULATORY_CAPITAL_MATTERS
REGULATORY CAPITAL MATTERS | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
REGULATORY CAPITAL MATTERS | |||||||||||||||||
REGULATORY CAPITAL MATTERS | |||||||||||||||||
15. REGULATORY CAPITAL MATTERS | |||||||||||||||||
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Management believes as of March 31, 2015, the Company and its subsidiary banks met all capital adequacy requirements to which they are subject. | |||||||||||||||||
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. | |||||||||||||||||
Effective January 1, 2015 we adopted the new Basel III regulatory capital framework as approved by federal banking agencies, which are subject to a multi-year phase-in period. The adoption of this new framework modified the calculation of the various capital ratios, added a new ratio, common equity tier 1, and revised the adequately and well capitalized thresholds. In addition, Basel III establishes a new capital conservation buffer of 2.5% of risk-weighted assets, which is phased-in over a four-year period beginning January 1, 2016. | |||||||||||||||||
At March 31, 2015 and December 31, 2014, the most recent regulatory notifications categorized Talmer Bank and Trust as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution’s category. | |||||||||||||||||
The capital ratios of Talmer West Bank at March 31, 2015 exceed the total capital (to risk-weighted assets) ratio of at least 12.0% and a Tier 1 capital (to adjusted total assets) ratio of at least 9.0% as prescribed in the Consent Order by the FDIC and the Michigan Department of Insurance and Financial Services on April 5, 2010. Notwithstanding its capital levels, Talmer West Bank will not be categorized as well capitalized while it is subject to the Consent Order. | |||||||||||||||||
Consent Order | |||||||||||||||||
On April 5, 2010, Michigan Commerce Bank consented to the issuance of the Consent Order by the FDIC and the Michigan Department of Insurance and Financial Services, which remains in effect following our acquisition of Talmer West Bank, as the surviving bank in the merger, on January 1, 2014. The Consent Order represents an agreement to take certain actions, including, among other things: assessing and retaining qualified management; achieving and maintaining specified capital ratios; reducing certain classified assets, including the charge-off of loans classified ‘‘loss;’’ reviewing the allowance for loan and lease losses policy; implementing a comprehensive profit plan and budget; implementing a plan to manage concentrations of credit; and revising the bank’s policies governing interest rate risk. | |||||||||||||||||
The Consent Order also prohibits Talmer West Bank, without prior regulatory approval, from paying dividends, retaining new directors or senior executive officers, or entering into any material transaction. | |||||||||||||||||
The following is a summary of actual and required capital amounts and ratios in accordance with current regulatory standards: | |||||||||||||||||
Actual | For Capital | To Be Well | |||||||||||||||
Adequacy | Capitalized Under | ||||||||||||||||
Purposes | Prompt Corrective | ||||||||||||||||
Action Provisions | |||||||||||||||||
(Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||
March 31, 2015 (Basel III Transitional) | |||||||||||||||||
Total capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | $ | 753,220 | 14.1 | % | $ | 427,152 | 8.0 | % | N/A | N/A | |||||||
Talmer Bank and Trust | 636,528 | 13.4 | 379,326 | 8.0 | $ | 474,158 | 10.0 | % | |||||||||
Talmer West Bank (1) | 132,607 | 22.4 | 47,289 | 8.0 | N/A | N/A | |||||||||||
Common equity tier 1 capital | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 683,466 | 12.8 | 240,273 | 4.5 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 588,743 | 12.4 | 213,371 | 4.5 | 308,202 | 6.5 | |||||||||||
Talmer West Bank (1) | 125,058 | 21.2 | 26,600 | 4.5 | N/A | N/A | |||||||||||
Tier 1 capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 697,886 | 13.1 | 320,364 | 6.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 588,743 | 12.4 | 284,495 | 6.0 | 379,326 | 8.0 | |||||||||||
Talmer West Bank (1) | 125,058 | 21.2 | 35,467 | 6.0 | N/A | N/A | |||||||||||
Tier 1 leverage ratio | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 697,886 | 11.7 | 239,473 | 4.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 588,743 | 11.4 | 207,196 | 4.0 | 258,995 | 5.0 | |||||||||||
Talmer West Bank (1) | 125,058 | 15.9 | 31,387 | 4.0 | N/A | N/A | |||||||||||
December 31, 2014 (Basel I) | |||||||||||||||||
Total capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | $ | 720,552 | 16.4 | % | $ | 350,645 | 8.0 | % | N/A | N/A | |||||||
Talmer Bank and Trust | 627,851 | 16.3 | 308,374 | 8.0 | $ | 385,468 | 10.0 | % | |||||||||
Talmer West Bank (1) | 101,926 | 19.6 | 41,628 | 8.0 | N/A | N/A | |||||||||||
Tier 1 capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 666,035 | 15.2 | 175,323 | 4.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 579,604 | 15.0 | 154,187 | 4.0 | 231,281 | 6.0 | |||||||||||
Talmer West Bank (1) | 95,656 | 18.4 | 20,814 | 4.0 | N/A | N/A | |||||||||||
Tier 1 leverage ratio | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 666,035 | 11.6 | 230,546 | 4.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 579,604 | 11.6 | 200,128 | 4.0 | 250,160 | 5.0 | |||||||||||
Talmer West Bank (1) | 95,656 | 12.4 | 30,786 | 4.0 | N/A | N/A | |||||||||||
(1) Notwithstanding its capital levels, Talmer West Bank will not be categorized as well capitalized while it is subject to the Consent Order. | |||||||||||||||||
The Company’s principal source of funds for dividend payments is dividends received from its subsidiary banks. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies. Talmer Bank and Trust cannot declare or pay a cash dividend or dividend in kind unless Talmer Bank and Trust will have a surplus amounting to not less than 20% of its capital after payment of the dividend. In addition, Talmer Bank and Trust may pay dividends only out of net income then on hand, after deducting its losses and bad debts. Further, Talmer Bank and Trust may not declare or pay a dividend until cumulative dividends on preferred stock, if any, are paid in full. These limitations can affect Talmer Bank and Trust’s ability to pay dividends. During the three months ended March 31, 2015 and 2014, Talmer Bank and Trust paid dividends of $15.0 million and $25.0 million, respectively, to the Company. | |||||||||||||||||
Under FDIC regulations, limitations are imposed on all of Talmer West Bank’s capital distributions, including cash dividends. As of March 31, 2015, Talmer West Bank was not able to pay any dividends without prior regulatory approval. | |||||||||||||||||
On April 29, 2015, a cash dividend on the Company’s Class A common stock of $0.01 per share was declared. The dividend will be paid on May 22, 2015, to the Company’s Class A common shareholders of record as of May 11, 2015. | |||||||||||||||||
PARENT_COMPANY_FINANCIAL_STATE
PARENT COMPANY FINANCIAL STATEMENTS | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
PARENT COMPANY FINANCIAL STATEMENTS | ||||||||
PARENT COMPANY FINANCIAL STATEMENTS | ||||||||
16. PARENT COMPANY FINANCIAL STATEMENTS | ||||||||
Balance Sheets - Parent Co. | ||||||||
March 31, | December 31, | |||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 4,061 | $ | 9,497 | ||||
Investment in banking subsidiaries | 777,154 | 756,452 | ||||||
Income tax benefit | 9,007 | 7,975 | ||||||
Other assets | 749 | 655 | ||||||
Total assets | $ | 790,971 | $ | 774,579 | ||||
Liabilities | ||||||||
Short-term borrowings | $ | 20,000 | $ | — | ||||
Long-term debt | 15,041 | 10,724 | ||||||
Accrued expenses and other liabilities | 2,077 | 2,248 | ||||||
Total liabilities | 37,118 | 12,972 | ||||||
Shareholders’ equity | 753,853 | 761,607 | ||||||
Total liabilities and shareholders’ equity | $ | 790,971 | $ | 774,579 | ||||
Statements of Income and Comprehensive Income - Parent Co. | ||||||||
For the three months ended March 31, | ||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Income | ||||||||
Dividend income from subsidiary | $ | 15,000 | $ | 25,000 | ||||
Bargain purchase gain | — | 41,977 | ||||||
Other noninterest income | 5 | 2 | ||||||
Total income | 15,005 | 66,979 | ||||||
Expenses | ||||||||
Salaries and employee benefits | 1,221 | 3,913 | ||||||
Bank acquisition and due diligence fees | 996 | 1,708 | ||||||
Professional services | 377 | 594 | ||||||
Insurance expense | 80 | 154 | ||||||
Marketing expense | 14 | 165 | ||||||
Interest on short-term borrowings | 74 | 151 | ||||||
Interest on long-term debt | 164 | 127 | ||||||
Other | 113 | 67 | ||||||
Total expenses | 3,039 | 6,879 | ||||||
Income before income taxes and equity in undistributed net earnings of subsidiaries | 11,966 | 60,100 | ||||||
Income tax benefit | 653 | 2,037 | ||||||
Equity in (over)/under distributed earnings of subsidiaries | (3,182 | ) | (23,910 | ) | ||||
Net income | $ | 9,437 | $ | 38,227 | ||||
Total comprehensive income, net of tax | $ | 9,437 | $ | 38,227 | ||||
Statements of Cash Flows - Parent Co. | ||||||||
For the three months ended March 31, | ||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Cash flows from operating activities | ||||||||
Net income | $ | 9,437 | $ | 38,227 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Equity in over distributed earnings of subsidiaries | (11,818 | ) | (1,090 | ) | ||||
Gain on acquisition | — | (41,977 | ) | |||||
Stock-based compensation expense | 144 | 48 | ||||||
Increase in income tax benefit | (736 | ) | (2,102 | ) | ||||
Decrease in other assets, net | 100 | 1,115 | ||||||
Increase (decrease) in accrued expenses and other liabilities, net | (2,633 | ) | 1,139 | |||||
Net cash used in operating activities | (5,506 | ) | (4,640 | ) | ||||
Cash flows from investing activities | ||||||||
Cash (used in) proceeds from acquisitions | (13,323 | ) | (6,500 | ) | ||||
Capital contributions to subsidiaries | — | (99,500 | ) | |||||
Refund of investment | 2,225 | — | ||||||
Dividends received from subsidiaries | 15,000 | 25,000 | ||||||
Net cash used in investing activities | 3,902 | (81,000 | ) | |||||
Cash flows from financing activities | ||||||||
Issuance of common stock | — | 42,129 | ||||||
Exercise of stock options, including tax benefit | 266 | (104 | ) | |||||
Repurchase of warrants to repurchase 2.5 million shares, at fair value | (19,892 | ) | — | |||||
Cash dividends paid on common stock (1) | (706 | ) | — | |||||
Draw on senior unsecured line of credit | 20,000 | — | ||||||
Repayment of senior unsecured line of credit | — | (35,000 | ) | |||||
Repayment of long-term debt | (3,500 | ) | — | |||||
Net cash from financing activities | (3,832 | ) | 7,025 | |||||
Net decrease in cash and cash equivalents | (5,436 | ) | (78,615 | ) | ||||
Beginning cash and cash equivalents | 9,497 | 98,411 | ||||||
Ending cash and cash equivalents | $ | 4,061 | $ | 19,796 | ||||
(1) $0.01 per share for the three months ended March 31, 2015. | ||||||||
EARNINGS_PER_COMMON_SHARE
EARNINGS PER COMMON SHARE | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
EARNINGS PER COMMON SHARE | ||||||||
EARNINGS PER COMMON SHARE | ||||||||
17. EARNINGS PER COMMON SHARE | ||||||||
The two-class method is used in the calculation of basic and diluted earnings per share. Under the two-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participating rights in undistributed earnings. Common shares outstanding include common stock and vested restricted stock awards, when applicable. On June 10, 2014 the Company awarded restricted stock to certain employees and directors of the Company which qualify as participating securities. The factors used in the earnings per share computation follow: | ||||||||
For the three months ended | ||||||||
March 31, | ||||||||
(In thousands, except per share data) | 2015 | 2014 | ||||||
Net income | $ | 9,437 | $ | 38,227 | ||||
Net income allocated to participating securities | 54 | — | ||||||
Net income allocated to common shareholders (1) | $ | 9,383 | $ | 38,227 | ||||
Weighted average common shares - issued | 70,619 | 68,121 | ||||||
Average unvested restricted share awards | (403 | ) | — | |||||
Weighted average common shares outstanding - basic | 70,216 | 68,121 | ||||||
Effect of dilutive securities - | ||||||||
Employee and director stock options | 3,962 | 3,851 | ||||||
Warrants | 925 | 1,405 | ||||||
Weighted average common shares outstanding - diluted | 75,103 | 73,377 | ||||||
EPS available to common shareholders | ||||||||
Basic | $ | 0.13 | $ | 0.56 | ||||
Diluted | $ | 0.12 | $ | 0.52 | ||||
(1) Net income allocated to common shareholders for basic and diluted earnings per share may differ under the two-class method as a result of adding common share equivalents for options and warrants to dilutive shares outstanding, which alters the ratio used to allocate net income to common shareholders and participating securities for the purposes of calculating diluted earnings per share. | ||||||||
For the effect of dilutive securities, the average stock valuation is $14.07 per share and assumed to be $12.70 per share for the three months ended March 31, 2015 and 2014, respectively. | ||||||||
The following average shares related to outstanding options and warrants to purchase shares of common stock were not included in the computation of diluted net income available to common shareholders because they were antidilutive. There were no outstanding antidilutive warrants during the three months ended March 31, 2015 and no outstanding antidilutive warrants or options for the three months ended March 31, 2014. | ||||||||
(Shares in thousands) | For the three months ended | |||||||
March 31, 2015 | ||||||||
Average outstanding options | 35 | |||||||
Outstanding exercise prices: | ||||||||
Low end | $ | 14.44 | ||||||
High end | $ | 14.44 | ||||||
ACCUMULATED_OTHER_COMPREHENSIV
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS). | |||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||
18. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||
Changes in accumulated other comprehensive income (loss) by component, net of tax, were as follows: | |||||||||||
(Dollars in thousands) | Unrealized gains | Unrealized | Total | ||||||||
(losses) on securities | losses on cash | unrealized | |||||||||
available-for-sale, | flow hedges, | gains (losses), | |||||||||
net of tax | net of tax | net of tax | |||||||||
Balance at December 31, 2013 | $ | (7,996 | ) | $ | — | $ | (7,996 | ) | |||
Other comprehensive income before reclassifications | 4,080 | — | 4,080 | ||||||||
Amounts reclassified from accumulated other comprehensive income | 1,501 | -1 | — | 1,501 | |||||||
Net current period other comprehensive income | 5,581 | — | 5,581 | ||||||||
Balance at March 31, 2014 | $ | (2,415 | ) | $ | — | $ | (2,415 | ) | |||
Balance at December 31, 2014 | $ | 3,995 | $ | (145 | ) | $ | 3,850 | ||||
Other comprehensive income (loss) before reclassifications | 2,875 | (211 | ) | 2,664 | |||||||
Amounts reclassified from accumulated other comprehensive income | 69 | -1 | 57 | -2 | 126 | ||||||
Net current period other comprehensive income (loss) | 2,944 | (154 | ) | 2,790 | |||||||
Balance at March 31, 2015 | $ | 6,939 | $ | (299 | ) | $ | 6,640 | ||||
(1) Amounts are included in “Net loss on sales of securities” in the Consolidated Statements of Income within total noninterest income and were $107 thousand and $2.3 million for the three months ended March 31, 2015 and 2014, respectively. Income tax benefit associated with the reclassification adjustments for three months ended March 31, 2015 and 2014 was $38 thousand and $809 thousand, respectively, and are included in “Income tax provision (benefit)” in the Consolidated Statements of Income. | |||||||||||
(2) Amount is included in “Other brokered funds” in the Consolidated Statements of Income within total interest expense and was $88 thousand for the three months ended March 31, 2015. Income tax benefit associated with the reclassification adjustment for the three months ended March 31, 2015 was $31 thousand and included in “Income tax provision (benefit)” in the Consolidated Statements of Income. | |||||||||||
BUSINESS_COMBINATIONS_Tables
BUSINESS COMBINATIONS (Tables) | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
FHC | |||||
BUSINESS COMBINATIONS | |||||
Summary of the assets and liabilities purchased in acquisition recorded at fair value | |||||
(Dollars in thousands) | |||||
Consideration paid: | |||||
Cash | $ | 13,395 | |||
Fair value of identifiable assets acquired: | |||||
Cash and cash equivalents | 14,205 | ||||
Investment securities | 34,022 | ||||
Federal Home Loan Bank stock | 874 | ||||
Loans | 162,951 | ||||
Premises and equipment | 2,077 | ||||
Company-owned life insurance | 4,719 | ||||
Other real estate owned and repossessed assets | 1,260 | ||||
Core deposit intangible | 2,410 | ||||
Other assets | 6,131 | ||||
Total identifiable assets acquired | 228,649 | ||||
Fair value of liabilities assumed: | |||||
Deposits | 201,453 | ||||
Long-term debt | 12,843 | ||||
Other liabilities | 3,884 | ||||
Total liabilities assumed | 218,180 | ||||
Fair value of net identifiable assets acquired | 10,469 | ||||
Goodwill recognized in the acquisiton | $ | 2,926 | |||
Schedule of information regarding acquired loans accounted for under ASC 310-30 as well as excluded from ASC 310-30 accounting at acquisition date | |||||
(Dollars in thousands) | |||||
Accounted for under ASC 310-30: | |||||
Contractual cash flows | $ | 53,807 | |||
Contractual cash flows not expected to be collected (nonaccretable difference) | 7,387 | ||||
Expected cash flows | 46,420 | ||||
Interest component of expected cash flows (accretable yield) | 5,279 | ||||
Fair value at acquisition | $ | 41,141 | |||
Excluded from ASC 310-30 accounting: | |||||
Unpaid principal balance | $ | 124,538 | |||
Fair value discount | (2,728 | ) | |||
Fair value at acquisition | 121,810 | ||||
Total fair value at acquisition | $ | 162,951 | |||
Talmer West Bank | |||||
BUSINESS COMBINATIONS | |||||
Summary of the assets and liabilities purchased in acquisition recorded at fair value | |||||
(Dollars in thousands) | |||||
Consideration paid: | |||||
Cash | $ | 6,500 | |||
Fair value of identifiable assets acquired: | |||||
Cash and cash equivalents | 216,331 | ||||
Investment securities | 13,619 | ||||
Federal Home Loan Bank stock | 5,933 | ||||
Loans | 571,666 | ||||
Premises and equipment | 4,912 | ||||
Loan servicing rights | 767 | ||||
Other real estate owned | 30,878 | ||||
Core deposit intangible | 3,633 | ||||
Other assets | 62,542 | ||||
Total identifiable assets acquired | 910,281 | ||||
Fair value of liabilities assumed: | |||||
Deposits | 857,769 | ||||
Other liabilities | 4,035 | ||||
Total liabilities assumed | 861,804 | ||||
Fair value of net identifiable assets acquired | 48,477 | ||||
Bargain purchase gain resulting from acquisition | $ | 41,977 | |||
Schedule of information regarding acquired loans accounted for under ASC 310-30 as well as excluded from ASC 310-30 accounting at acquisition date | |||||
(Dollars in thousands) | |||||
Accounted for under ASC 310-30: | |||||
Contractual cash flows | $ | 331,523 | |||
Contractual cash flows not expected to be collected (nonaccretable difference) | 86,410 | ||||
Expected cash flows | 245,113 | ||||
Interest component of expected cash flows (accretable yield) | 32,764 | ||||
Fair value at acquisition | $ | 212,349 | |||
Excluded from ASC 310-30 accounting: | |||||
Unpaid principal balance | $ | 362,782 | |||
Fair value discount | (3,465 | ) | |||
Fair value at acquisition | 359,317 | ||||
Total fair value at acquisition | $ | 571,666 | |||
FAIR_VALUE_Tables
FAIR VALUE (Tables) | 3 Months Ended | |||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||
FAIR VALUE | ||||||||||||||||||
Schedule of the recorded amount of assets and liabilities measured at fair value, including financial assets and liabilities for which the Company has elected the fair value option, on a recurring basis | ||||||||||||||||||
(Dollars in thousands) | Total | Quoted Prices in | Significant | Significant | ||||||||||||||
Active Markets for | Other | Unobservable | ||||||||||||||||
Identical Assets | Observable | Inputs | ||||||||||||||||
(Level 1) | Inputs | (Level 3) | ||||||||||||||||
(Level 2) | ||||||||||||||||||
March 31, 2015 | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
U.S. government sponsored agency obligations | $ | 73,976 | $ | — | $ | 73,976 | $ | — | ||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||
Taxable | 4,662 | — | 4,265 | 397 | ||||||||||||||
Tax-exempt | 252,936 | — | 252,936 | — | ||||||||||||||
Small Business Administration (“SBA”) Pools | 33,444 | — | 33,444 | — | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterpries | 283,444 | — | 283,444 | — | ||||||||||||||
Privately issued | 17,920 | — | 17,920 | — | ||||||||||||||
Privately issued commercial mortgage-backed securities | 5,134 | — | 5,134 | — | ||||||||||||||
Corporate debt securities | 58,877 | — | 58,447 | 430 | ||||||||||||||
Total securities available-for-sale | 730,393 | — | 729,566 | 827 | ||||||||||||||
Loans measured at fair value: | ||||||||||||||||||
Residential real estate | 21,727 | — | — | 21,727 | ||||||||||||||
Real estate construction | 431 | — | — | 431 | ||||||||||||||
Loans held for sale | 66,556 | — | 66,556 | — | ||||||||||||||
Loan servicing rights | 54,409 | — | — | 54,409 | ||||||||||||||
Derivative assets: | ||||||||||||||||||
Interest rate lock commitments | 3,652 | — | 3,652 | — | ||||||||||||||
Customer-initiated derivatives | 3,237 | — | 3,237 | — | ||||||||||||||
Risk management derivatives | 37 | — | 37 | — | ||||||||||||||
Total derivatives | 6,926 | — | 6,926 | — | ||||||||||||||
Total assets at fair value | $ | 880,442 | $ | — | $ | 803,048 | $ | 77,394 | ||||||||||
Derivative liabilities: | ||||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | 986 | — | 986 | — | ||||||||||||||
Customer-initiated derivatives | 3,195 | — | 3,195 | — | ||||||||||||||
Risk management derivatives | 496 | — | 496 | — | ||||||||||||||
Total derivatives | 4,677 | — | 4,677 | — | ||||||||||||||
Total liabilities at fair value | $ | 4,677 | $ | — | $ | 4,677 | $ | — | ||||||||||
December 31, 2014 | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
U.S. government sponsored agency obligations | $ | 98,358 | $ | — | $ | 98,358 | $ | — | ||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||
Taxable | 397 | — | — | 397 | ||||||||||||||
Tax-exempt | 232,259 | — | 232,259 | — | ||||||||||||||
Small Business Administration (“SBA”) Pools | 33,933 | — | 33,933 | — | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterpries | 291,759 | — | 291,759 | — | ||||||||||||||
Privately issued | 18,800 | — | 18,800 | — | ||||||||||||||
Privately issued commercial mortgage-backed securities | 5,130 | — | 5,130 | — | ||||||||||||||
Corporate debt securities | 60,183 | — | 56,758 | 3,425 | ||||||||||||||
Total securities available-for-sale | 740,819 | — | 736,997 | 3,822 | ||||||||||||||
Loans measured at fair value: | ||||||||||||||||||
Residential real estate | 18,311 | — | — | 18,311 | ||||||||||||||
Real estate construction | 1,215 | — | — | 1,215 | ||||||||||||||
Loans held for sale | 93,453 | — | 93,453 | — | ||||||||||||||
Loan servicing rights | 70,598 | — | — | 70,598 | ||||||||||||||
Derivative assets: | ||||||||||||||||||
Interest rate lock commitments | 1,489 | — | 1,489 | — | ||||||||||||||
Customer-initiated derivatives | 1,588 | — | 1,588 | — | ||||||||||||||
Total derivatives | 3,077 | — | 3,077 | — | ||||||||||||||
Total assets at fair value | $ | 927,473 | $ | — | $ | 833,527 | $ | 93,946 | ||||||||||
Derivative liabilities: | ||||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | 803 | — | 803 | — | ||||||||||||||
Customer-initiated derivatives | 1,477 | — | 1,477 | — | ||||||||||||||
Risk management derivatives | 222 | — | 222 | — | ||||||||||||||
Total derivatives | 2,502 | — | 2,502 | — | ||||||||||||||
Total liabilities at fair value | $ | 2,502 | $ | — | $ | 2,502 | $ | — | ||||||||||
Summary of the changes in Level 3 assets and liabilities measured at fair value on a recurring basis | Three months ended March 31, 2015 | |||||||||||||||||
Securities available-for-sale | ||||||||||||||||||
(Dollars in thousands) | Taxable obligations of | Corporate Debt | Loans held for | Loan servicing | ||||||||||||||
state and political | Securities | investment | rights | |||||||||||||||
subdivisions | ||||||||||||||||||
Balance, beginning of period | $ | 397 | $ | 3,425 | $ | 19,526 | $ | 70,598 | ||||||||||
Transfer between levels within fair value hierarchy | — | (3,000 | ) | — | — | |||||||||||||
Transfers from loans held for sale | — | — | 3,219 | — | ||||||||||||||
Gains (losses): | ||||||||||||||||||
Recorded in earnings (realized): | ||||||||||||||||||
Recorded in “Interest on investments” | — | 1 | — | — | ||||||||||||||
Recorded in “Mortgage banking and other loan fees” | — | — | 235 | (6,402 | ) | |||||||||||||
Recorded in OCI (pre-tax) | — | 4 | — | — | ||||||||||||||
New originations | — | — | — | 2,915 | ||||||||||||||
Reduction from servicing rights sold | — | — | — | (12,702 | ) | |||||||||||||
Repayments | — | — | (822 | ) | — | |||||||||||||
Balance, end of period | $ | 397 | $ | 430 | $ | 22,158 | $ | 54,409 | ||||||||||
Three months ended March 31, 2014 | ||||||||||||||||||
Securities available-for-sale | ||||||||||||||||||
(Dollars in thousands) | Taxable obligations of | Corporate Debt | Loans held for | Loan servicing | ||||||||||||||
state and political | Securities | investment | rights | |||||||||||||||
subdivisions | ||||||||||||||||||
Balance, beginning of period | $ | 396 | $ | 405 | $ | 17,708 | $ | 78,603 | ||||||||||
Additions due to acquisition | — | — | — | 767 | ||||||||||||||
Transfers from loans held for sale | — | — | 236 | — | ||||||||||||||
Gains (losses): | ||||||||||||||||||
Recorded in earnings (realized): | ||||||||||||||||||
Recorded in “Interest on investments” | 1 | 1 | — | — | ||||||||||||||
Recorded in “Mortgage banking and other loan fees” | — | — | 12 | (3,067 | ) | |||||||||||||
Recorded in OCI (pre-tax) | — | 14 | — | — | ||||||||||||||
New originations | — | — | — | 1,589 | ||||||||||||||
Repayments | — | — | (170 | ) | — | |||||||||||||
Draws on previously issued lines of credits | — | — | 128 | — | ||||||||||||||
Balance, end of period | $ | 397 | $ | 420 | $ | 17,914 | $ | 77,892 | ||||||||||
Schedule of aggregate fair value, contractual balance (including accrued interest), and gain or loss for loans position held for investment | ||||||||||||||||||
(Dollars in thousands) | March 31, 2015 | December 31, 2014 | ||||||||||||||||
Aggregate fair value | $ | 22,158 | $ | 19,526 | ||||||||||||||
Contractual balance | 21,497 | 19,100 | ||||||||||||||||
Fair market value gain | 661 | 426 | ||||||||||||||||
Schedule of aggregate fair value, contractual balance (including accrued interest), and gain or loss for loans held for sale | ||||||||||||||||||
(Dollars in thousands) | March 31, 2015 | December 31, 2014 | ||||||||||||||||
Aggregate fair value | $ | 66,556 | $ | 93,453 | ||||||||||||||
Contractual balance | 63,782 | 89,138 | ||||||||||||||||
Unrealized gain | 2,774 | 4,315 | ||||||||||||||||
Schedule of the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis | ||||||||||||||||||
(Dollars in thousands) | Total | Quoted Prices in | Significant | Significant | ||||||||||||||
Active Markets | Other | Unobservable | ||||||||||||||||
for Identical | Observable | Inputs | ||||||||||||||||
Assets | Inputs | (Level 3) | ||||||||||||||||
(Level 1) | (Level 2) | |||||||||||||||||
March 31, 2015 | ||||||||||||||||||
Impaired loans:(1) | ||||||||||||||||||
Uncovered | ||||||||||||||||||
Residential real estate | $ | 6,116 | $ | — | $ | — | $ | 6,116 | ||||||||||
Commercial real estate | 1,819 | — | — | 1,819 | ||||||||||||||
Commercial and industrial | 771 | — | — | 771 | ||||||||||||||
Consumer | 43 | — | — | 43 | ||||||||||||||
Total uncovered impaired loans | 8,749 | — | — | 8,749 | ||||||||||||||
Covered | ||||||||||||||||||
Residential real estate | 205 | — | — | 205 | ||||||||||||||
Commercial real estate | 84 | — | — | 84 | ||||||||||||||
Commercial and industrial | 700 | — | — | 700 | ||||||||||||||
Total covered impaired loans | 989 | — | — | 989 | ||||||||||||||
Total impaired loans | 9,738 | — | — | 9,738 | ||||||||||||||
Other real estate owned (uncovered)(2) | 1,735 | — | — | 1,735 | ||||||||||||||
Other real estate owned (covered)(3) | 788 | — | — | 788 | ||||||||||||||
Repossessed assets(4) | 7,169 | — | — | 7,169 | ||||||||||||||
Total | $ | 19,430 | $ | — | $ | — | $ | 19,430 | ||||||||||
December 31, 2014 | ||||||||||||||||||
Impaired loans:(1) | ||||||||||||||||||
Uncovered | ||||||||||||||||||
Residential real estate | $ | 2,898 | $ | — | $ | — | $ | 2,898 | ||||||||||
Commercial real estate | 4,115 | — | — | 4,115 | ||||||||||||||
Commercial and industrial | 579 | — | — | 579 | ||||||||||||||
Consumer | 12 | — | — | 12 | ||||||||||||||
Total uncovered impaired loans | 7,604 | — | — | 7,604 | ||||||||||||||
Covered | ||||||||||||||||||
Residential real estate | 152 | — | — | 152 | ||||||||||||||
Commercial and industrial | 350 | — | — | 350 | ||||||||||||||
Total covered impaired loans | 502 | — | — | 502 | ||||||||||||||
Total impaired loans | 8,106 | — | — | 8,106 | ||||||||||||||
Other real estate owned (uncovered) (2) | 9,670 | — | — | 9,670 | ||||||||||||||
Other real estate owned (covered) (3) | 3,807 | — | — | 3,807 | ||||||||||||||
Repossessed assets(4) | 9,654 | — | — | 9,654 | ||||||||||||||
Premises and equipment(5) | 675 | — | 675 | — | ||||||||||||||
Total | $ | 31,912 | $ | — | $ | 675 | $ | 31,237 | ||||||||||
(1) Specific reserves of $2.7 million and $2.9 million were provided to reduce the fair value of these loans at March 31, 2015 and December 31, 2014, respectively, based on the estimated fair value of the underlying collateral. In addition, charge-offs of $67 thousand and $3 thousand reduced the fair value of these loans for the three months ended March 31, 2015 and 2014, respectively. | ||||||||||||||||||
(2) The Company charged $824 thousand and $679 thousand through other noninterest expense during the three months ended March 31, 2015 and 2014, respectively, to reduce the fair value of these properties. | ||||||||||||||||||
(3) The Company charged $538 thousand and $367 thousand through other noninterest expense during the three months ended March 31, 2015 and 2014, respectively, to reduce the fair value of these properties. These expenses were partially offset by FDIC loss sharing income recorded due to the associated loss share coverage. | ||||||||||||||||||
(4) The Company charged $194 thousand through other noninterest expense during the three months ended March 31, 2015 to reduce the fair value of these assets. A valuation allowance of $2.8 million and $460 thousand was provided to reduce the fair value of these repossessed assets at March 31, 2015 and December 31, 2014, respectively, based on the estimated fair value as of each respective date. | ||||||||||||||||||
(5) As of March 31, 2014, there were no premises and equipment deemed impaired and there were no charges taken relating to these assets during the three months ended March 31, 2014. | ||||||||||||||||||
Loans held for investment | ||||||||||||||||||
Fair Value | ||||||||||||||||||
Schedule of total amount of gains/(losses) from changes in fair value included in earnings | ||||||||||||||||||
For the three months ended | ||||||||||||||||||
March 31, | ||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||||
Change in fair value: | ||||||||||||||||||
Included in “Net gain on sales of loans” | $ | 127 | $ | (7 | ) | |||||||||||||
Included in “Mortgage banking and other loan fees” | 108 | 82 | ||||||||||||||||
Loans held for sale | ||||||||||||||||||
Fair Value | ||||||||||||||||||
Schedule of total amount of gains/(losses) from changes in fair value included in earnings | ||||||||||||||||||
For the three months ended | ||||||||||||||||||
March 31, | ||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||||
Change in fair value | $ | (1,541 | ) | $ | 1,376 | |||||||||||||
Recurring basis | ||||||||||||||||||
Fair Value | ||||||||||||||||||
Schedule of the carrying amount and estimated fair values of financial instruments not recorded at fair value in their entirety on a recurring basis on the Company's consolidated balance sheets | ||||||||||||||||||
Estimated Fair Value | ||||||||||||||||||
(Dollars in thousands) | Carrying Value | Total | Level 1 | Level 2 | Level 3 | |||||||||||||
March 31, 2015 | ||||||||||||||||||
Financial assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 485,883 | $ | 485,883 | $ | 77,957 | $ | 407,926 | $ | — | ||||||||
Federal Home Loan Bank stock | 20,744 | N/A | ||||||||||||||||
Net loans, excluding covered loans(1) | 4,121,607 | 4,221,372 | — | — | 4,221,372 | |||||||||||||
Net covered loans(2) | 299,605 | 379,322 | — | — | 379,322 | |||||||||||||
Accrued interest receivable | 14,517 | 14,517 | — | 14,517 | — | |||||||||||||
FDIC indemnification asset | 50,702 | 24,626 | — | — | 24,626 | |||||||||||||
FDIC receivable | 7,839 | 7,839 | — | 7,839 | — | |||||||||||||
Company-owned life insurance | 103,924 | 103,924 | — | 103,924 | — | |||||||||||||
Securities held-to-maturity | 1,628 | 1,628 | — | — | 1,628 | |||||||||||||
Financial liabilities: | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Savings and demand deposits | $ | 3,393,279 | $ | 3,393,279 | $ | — | $ | 3,393,279 | $ | — | ||||||||
Time deposits(3) | 1,385,295 | 1,385,838 | — | 1,385,838 | — | |||||||||||||
Total deposits | 4,778,574 | 4,779,117 | — | 4,779,117 | — | |||||||||||||
FDIC clawback liability | 27,881 | 27,881 | — | — | 27,881 | |||||||||||||
Short-term borrowings | 216,747 | 216,747 | — | 216,747 | — | |||||||||||||
Long-term debt | 462,252 | 457,907 | — | 457,907 | — | |||||||||||||
FDIC warrants payable | 4,472 | 4,472 | — | — | 4,472 | |||||||||||||
Accrued interest payable | 1,528 | 1,528 | — | 1,528 | — | |||||||||||||
Deferred compensation plan liabilities | 1,186 | 1,186 | — | 1,186 | — | |||||||||||||
(1) Included $8.7 million of impaired loans recorded at fair value on a nonrecurring basis and $22.2 million of loans recorded at fair value on a recurring basis. | ||||||||||||||||||
(2) Included $989 thousand of impaired loans recorded at fair value on a nonrecurring basis. | ||||||||||||||||||
(3) Includes $72.3 million of other brokered funds. | ||||||||||||||||||
Estimated Fair Value | ||||||||||||||||||
(Dollars in thousands) | Carrying Value | Total | Level 1 | Level 2 | Level 3 | |||||||||||||
December 31, 2014 | ||||||||||||||||||
Financial assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 253,736 | $ | 253,736 | $ | 86,185 | $ | 167,551 | $ | — | ||||||||
Federal Home Loan Bank stock | 20,212 | N/A | ||||||||||||||||
Net loans, excluding covered loans(1) | 3,868,818 | 3,948,847 | — | — | 3,948,847 | |||||||||||||
Net covered loans(2) | 325,137 | 420,627 | — | — | 420,627 | |||||||||||||
Accrued interest receivable | 12,533 | 12,533 | — | 12,533 | — | |||||||||||||
FDIC indemnification asset | 67,026 | 34,572 | — | — | 34,572 | |||||||||||||
FDIC receivable | 6,062 | 6,062 | — | 6,062 | — | |||||||||||||
Company-owned life insurance | 97,782 | 97,782 | — | 97,782 | — | |||||||||||||
Securities held-to-maturity | 1,226 | 1,226 | — | — | 1,226 | |||||||||||||
Financial liabilities: | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Savings and demand deposits | $ | 3,288,414 | $ | 3,288,414 | $ | — | $ | 3,288,414 | $ | — | ||||||||
Time deposits(3) | 1,260,449 | 1,260,453 | — | 1,260,453 | — | |||||||||||||
Total deposits | 4,548,863 | 4,548,867 | — | 4,548,867 | — | |||||||||||||
FDIC clawback liability | 26,905 | 26,905 | — | — | 26,905 | |||||||||||||
Short-term borrowings | 135,743 | 135,743 | — | 135,743 | — | |||||||||||||
Long-term debt | 353,972 | 348,373 | — | 348,373 | — | |||||||||||||
FDIC warrants payable | 4,633 | 4,633 | — | — | 4,633 | |||||||||||||
Accrued interest payable | 1,476 | 1,476 | — | 1,476 | — | |||||||||||||
Deferred compensation plan liabilities | 587 | 587 | — | 587 | — | |||||||||||||
(1) Included $7.6 million of impaired loans recorded at fair value on a nonrecurring basis and $19.5 million of loans recorded at fair value on a recurring basis. | ||||||||||||||||||
(2) Included $502 thousand of impaired loans recorded at fair value on a nonrecurring basis. | ||||||||||||||||||
(3) Includes $72.3 million of other brokered funds. | ||||||||||||||||||
SECURITIES_Tables
SECURITIES (Tables) | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
SECURITIES | ||||||||||||||||||||
Summary of the Company's investment securities available-for-sale | ||||||||||||||||||||
(Dollars in thousands) | Amortized | Gross | Gross | Fair Value | ||||||||||||||||
Cost | Unrealized | Unrealized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | 72,799 | $ | 1,208 | $ | (31 | ) | $ | 73,976 | |||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Taxable | 4,648 | 15 | (1 | ) | 4,662 | |||||||||||||||
Tax-exempt | 248,771 | 4,591 | (426 | ) | 252,936 | |||||||||||||||
SBA Pools | 33,141 | 304 | (1 | ) | 33,444 | |||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 279,093 | 4,446 | (95 | ) | 283,444 | |||||||||||||||
Privately issued | 17,830 | 90 | — | 17,920 | ||||||||||||||||
Privately issued commercial mortgage-backed securities | 5,113 | 21 | — | 5,134 | ||||||||||||||||
Corporate debt securities | 58,323 | 584 | (30 | ) | 58,877 | |||||||||||||||
Total securities available-for-sale | $ | 719,718 | $ | 11,259 | $ | (584 | ) | $ | 730,393 | |||||||||||
Amortized | Gross | Gross | Fair Value | |||||||||||||||||
Cost | Unrealized | Unrealized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | 97,746 | $ | 791 | $ | (179 | ) | $ | 98,358 | |||||||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Taxable | 397 | — | — | 397 | ||||||||||||||||
Tax-exempt | 229,404 | 3,578 | (723 | ) | 232,259 | |||||||||||||||
SBA Pools | 33,824 | 209 | (100 | ) | 33,933 | |||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 289,156 | 2,886 | (283 | ) | 291,759 | |||||||||||||||
Privately issued | 18,814 | 27 | (41 | ) | 18,800 | |||||||||||||||
Privately issued commercial mortgage-backed securities | 5,127 | 3 | — | 5,130 | ||||||||||||||||
Corporate debt securities | 60,206 | 209 | (232 | ) | 60,183 | |||||||||||||||
Total securities available-for-sale | $ | 734,674 | $ | 7,703 | $ | (1,558 | ) | $ | 740,819 | |||||||||||
Schedule of held to maturity securities | ||||||||||||||||||||
Amortized | Gross | Gross | Fair Value | |||||||||||||||||
Cost | Unrecognized | Unrecognized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
Securities held-to-maturity | $ | 1,628 | $ | — | $ | — | $ | 1,628 | ||||||||||||
Amortized | Gross | Gross | Fair Value | |||||||||||||||||
Cost | Unrecognized | Unrecognized | ||||||||||||||||||
Gains | Losses | |||||||||||||||||||
Securities held-to-maturity | $ | 1,226 | $ | — | $ | — | $ | 1,226 | ||||||||||||
Schedule of proceeds from sales of securities and the associated gains and losses recorded in earnings | ||||||||||||||||||||
For the three months ended | ||||||||||||||||||||
March 31, | ||||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||||||
Proceeds | $ | 24,615 | $ | 54,458 | ||||||||||||||||
Gross gains | 3 | — | ||||||||||||||||||
Gross losses | (110 | ) | (2,310 | ) | ||||||||||||||||
Schedule of amortized cost and fair value of debt securities by contractual maturity | ||||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Fair Value | ||||||||||||||||||
Securities with contractual maturities: | ||||||||||||||||||||
Within one year | $ | 965 | $ | 977 | ||||||||||||||||
After one year through five years | 118,523 | 120,476 | ||||||||||||||||||
After five years through ten years | 187,617 | 190,339 | ||||||||||||||||||
After ten years | 412,613 | 418,601 | ||||||||||||||||||
Total securities available-for-sale | $ | 719,718 | $ | 730,393 | ||||||||||||||||
Securities held-to-maturity: | ||||||||||||||||||||
After one year through five years | $ | 1,628 | $ | 1,628 | ||||||||||||||||
Total securities held-to-maturity | $ | 1,628 | $ | 1,628 | ||||||||||||||||
Summary of the investment securities available-for-sale in an unrealized loss position | ||||||||||||||||||||
Less than 12 Months | More than 12 Months | Total | ||||||||||||||||||
(Dollars in thousands) | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||
Value | losses | Value | losses | Value | losses | |||||||||||||||
March 31, 2015 | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | 14,969 | $ | (31 | ) | $ | — | $ | — | $ | 14,969 | $ | (31 | ) | ||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Taxable | 831 | (1 | ) | — | — | 831 | (1 | ) | ||||||||||||
Tax-exempt | 45,121 | (226 | ) | 10,664 | (200 | ) | 55,785 | (426 | ) | |||||||||||
SBA Pools | — | — | 1,827 | (1 | ) | 1,827 | (1 | ) | ||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 23,319 | (88 | ) | 932 | (7 | ) | 24,251 | (95 | ) | |||||||||||
Corporate debt securities | 5,550 | (11 | ) | 430 | (19 | ) | 5,980 | (30 | ) | |||||||||||
Total securities available-for-sale | $ | 89,790 | $ | (357 | ) | $ | 13,853 | $ | (227 | ) | $ | 103,643 | $ | (584 | ) | |||||
December 31, 2014 | ||||||||||||||||||||
U.S. government sponsored agency obligations | $ | — | $ | — | $ | 14,821 | $ | (179 | ) | $ | 14,821 | $ | (179 | ) | ||||||
Obligations of state and political subdivisions: | ||||||||||||||||||||
Tax-exempt | 31,054 | (260 | ) | 33,650 | (463 | ) | 64,704 | (723 | ) | |||||||||||
SBA Pools | 1,844 | (4 | ) | 17,682 | (96 | ) | 19,526 | (100 | ) | |||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | 36,261 | (85 | ) | 27,361 | (198 | ) | 63,622 | (283 | ) | |||||||||||
Privately issued | 7,801 | (41 | ) | 8 | — | 7,809 | (41 | ) | ||||||||||||
Corporate debt securities | 22,520 | (162 | ) | 8,912 | (70 | ) | 31,432 | (232 | ) | |||||||||||
Total securities available-for-sale | $ | 99,480 | $ | (552 | ) | $ | 102,434 | $ | (1,006 | ) | $ | 201,914 | $ | (1,558 | ) | |||||
LOANS_Tables
LOANS (Tables) | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||||||||||
Loans | |||||||||||||||||||||||||
Schedule of loans | |||||||||||||||||||||||||
Covered loans | Uncovered loans | ||||||||||||||||||||||||
(Dollars in thousands) | Accounted for under | Excluded from | Total covered | Accounted for under | Excluded from ASC | Total uncovered | Total | ||||||||||||||||||
ASC 310-30 | ASC 310-30 | loans | ASC 310-30 | 310-30 accounting | loans | ||||||||||||||||||||
accounting | |||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
Residential real estate | $ | 82,254 | $ | 21,175 | $ | 103,429 | $ | 238,078 | $ | 1,235,964 | $ | 1,474,042 | $ | 1,577,471 | |||||||||||
Commercial real estate | 141,698 | 25,678 | 167,376 | 204,288 | 1,200,618 | 1,404,906 | 1,572,282 | ||||||||||||||||||
Commercial and industrial | 21,310 | 8,074 | 29,384 | 18,598 | 929,137 | 947,735 | 977,119 | ||||||||||||||||||
Real estate construction | 7,472 | 971 | 8,443 | 8,146 | 132,747 | 140,893 | 149,336 | ||||||||||||||||||
Consumer | 8,877 | 84 | 8,961 | 2,531 | 185,977 | 188,508 | 197,469 | ||||||||||||||||||
Total | $ | 261,611 | $ | 55,982 | $ | 317,593 | $ | 471,641 | $ | 3,684,443 | $ | 4,156,084 | $ | 4,473,677 | -1 | ||||||||||
December 31, 2014 | |||||||||||||||||||||||||
Residential real estate | $ | 86,515 | $ | 21,711 | $ | 108,226 | $ | 239,523 | $ | 1,186,489 | $ | 1,426,012 | $ | 1,534,238 | |||||||||||
Commercial real estate | 160,886 | 25,776 | 186,662 | 190,148 | 1,120,790 | 1,310,938 | 1,497,600 | ||||||||||||||||||
Commercial and industrial | 23,752 | 8,896 | 32,648 | 15,499 | 853,978 | 869,477 | 902,125 | ||||||||||||||||||
Real estate construction | 8,415 | 974 | 9,389 | 8,309 | 123,377 | 131,686 | 141,075 | ||||||||||||||||||
Consumer | 9,469 | 96 | 9,565 | 2,389 | 162,135 | 164,524 | 174,089 | ||||||||||||||||||
Total | $ | 289,037 | $ | 57,453 | $ | 346,490 | $ | 455,868 | $ | 3,446,769 | $ | 3,902,637 | $ | 4,249,127 | -1 | ||||||||||
(1) Reported net of deferred fees totaling $4.4 million and $4.6 million at March 31, 2015 and December 31, 2014, respectively. | |||||||||||||||||||||||||
Schedule of information as to nonperforming assets | |||||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | |||||||||||||||||||||||
Uncovered nonperforming assets | |||||||||||||||||||||||||
Nonaccrual loans | |||||||||||||||||||||||||
Residential real estate | $ | 18,101 | $ | 17,374 | |||||||||||||||||||||
Commercial real estate | 15,151 | 13,756 | |||||||||||||||||||||||
Commercial and industrial | 1,935 | 3,550 | |||||||||||||||||||||||
Real estate construction | 147 | 174 | |||||||||||||||||||||||
Consumer | 343 | 257 | |||||||||||||||||||||||
Total nonaccrual loans | 35,677 | 35,111 | |||||||||||||||||||||||
Other real estate owned and repossessed assets (1) | 30,761 | 36,872 | |||||||||||||||||||||||
Total uncovered nonperforming assets | 66,438 | 71,983 | |||||||||||||||||||||||
Covered nonperforming assets | |||||||||||||||||||||||||
Nonaccrual loans | |||||||||||||||||||||||||
Residential real estate | 2,064 | 1,848 | |||||||||||||||||||||||
Commercial real estate | 14,797 | 15,723 | |||||||||||||||||||||||
Commercial and industrial | 2,709 | 3,560 | |||||||||||||||||||||||
Real estate construction | 718 | 713 | |||||||||||||||||||||||
Consumer | 28 | 13 | |||||||||||||||||||||||
Total nonaccrual loans | 20,316 | 21,857 | |||||||||||||||||||||||
Other real estate owned and repossessed assets (1) | 10,709 | 10,719 | |||||||||||||||||||||||
Total covered nonperforming assets | 31,025 | 32,576 | |||||||||||||||||||||||
Total nonperforming assets | $ | 97,463 | $ | 104,559 | |||||||||||||||||||||
Uncovered loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 62 | $ | 12 | |||||||||||||||||||||
Real estate construction | 5 | — | |||||||||||||||||||||||
Consumer | 5 | 41 | |||||||||||||||||||||||
Total loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30 | $ | 72 | $ | 53 | |||||||||||||||||||||
(1) Excludes closed branches and operating facilities. | |||||||||||||||||||||||||
Schedule of information as to impaired loans both individually and collectively evaluated for impairment | |||||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||
(Dollars in thousands) | 2015 | 2014 | |||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Nonaccrual loans | $ | 35,677 | $ | 35,111 | |||||||||||||||||||||
Performing troubled debt restructurings: | |||||||||||||||||||||||||
Residential real estate | 1,875 | 1,368 | |||||||||||||||||||||||
Commercial real estate | 2,625 | 3,785 | |||||||||||||||||||||||
Commercial and industrial | 2,171 | 840 | |||||||||||||||||||||||
Real estate construction | 89 | 90 | |||||||||||||||||||||||
Consumer | 220 | 234 | |||||||||||||||||||||||
Total uncovered performing troubled debt restructurings | 6,980 | 6,317 | |||||||||||||||||||||||
Total uncovered impaired loans | $ | 42,657 | $ | 41,428 | |||||||||||||||||||||
Covered | |||||||||||||||||||||||||
Nonaccrual loans | $ | 20,316 | $ | 21,857 | |||||||||||||||||||||
Performing troubled debt restructurings: | |||||||||||||||||||||||||
Residential real estate | 3,069 | 3,046 | |||||||||||||||||||||||
Commercial real estate | 8,923 | 9,017 | |||||||||||||||||||||||
Commercial and industrial | 993 | 1,137 | |||||||||||||||||||||||
Real estate construction | 256 | 264 | |||||||||||||||||||||||
Total covered performing troubled debt restructurings | 13,241 | 13,464 | |||||||||||||||||||||||
Total covered impaired loans | $ | 33,557 | $ | 35,321 | |||||||||||||||||||||
Schedule of the recorded investment of loans modified in TDRs during the period by type of concession granted | |||||||||||||||||||||||||
Concession type (1) | Financial effects of modification | ||||||||||||||||||||||||
(Dollars in thousands) | Principal | Interest rate | Forbearance | Total number | Total recorded | Net | Provision | ||||||||||||||||||
deferral | agreement | of loans | investment at | charge-offs | (benefit) for loan | ||||||||||||||||||||
March 31, 2015 | (recoveries) | losses (2) | |||||||||||||||||||||||
For the three months ended March 31, 2015 | |||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | $ | 883 | $ | 612 | $ | — | 10 | $ | 1,495 | $ | (1 | ) | $ | 32 | |||||||||||
Commercial real estate | — | 97 | 1,090 | 3 | 1,187 | (37 | ) | 208 | |||||||||||||||||
Commercial and industrial | 340 | 761 | 26 | 8 | 1,127 | — | 89 | ||||||||||||||||||
Real estate construction | — | — | 147 | 1 | 147 | — | — | ||||||||||||||||||
Total uncovered | $ | 1,223 | $ | 1,470 | $ | 1,263 | 22 | $ | 3,956 | $ | (38 | ) | $ | 329 | |||||||||||
Covered | |||||||||||||||||||||||||
Residential real estate | $ | 66 | $ | 76 | $ | — | 3 | $ | 142 | $ | — | $ | 8 | ||||||||||||
Commercial real estate | — | 253 | — | 2 | 253 | — | — | ||||||||||||||||||
Commercial and industrial | — | 96 | — | 1 | 96 | — | 93 | ||||||||||||||||||
Consumer | 15 | — | — | 1 | 15 | — | — | ||||||||||||||||||
Total covered | $ | 81 | $ | 425 | $ | — | 7 | $ | 506 | $ | — | $ | 101 | ||||||||||||
Total loans | $ | 1,304 | $ | 1,895 | $ | 1,263 | 29 | $ | 4,462 | $ | (38 | ) | $ | 430 | |||||||||||
(1) There was no loan forgiveness related to loans modified as TDRs for the three months ended March 31, 2015. | |||||||||||||||||||||||||
(2) The provision for loan losses for covered loans is partially offset by the build of an associated FDIC indemnification asset on covered loans. | |||||||||||||||||||||||||
Concession type | Financial effects of | ||||||||||||||||||||||||
modification | |||||||||||||||||||||||||
(Dollars in thousands) | Principal | Principal | Interest | Forbearance | Total | Total recorded | Net | Provision for | |||||||||||||||||
deferral | Reduction (1) | rate | agreement | number of | investment at | charge-offs | loan losses (2) | ||||||||||||||||||
loans | March 31, 2014 | (recoveries) | |||||||||||||||||||||||
For the three months ended March 31, 2014 | |||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | $ | — | $ | 67 | $ | 233 | $ | — | 6 | $ | 300 | $ | — | $ | — | ||||||||||
Commercial real estate | — | — | 713 | 937 | 5 | 1,650 | (9 | ) | 133 | ||||||||||||||||
Commercial and industrial | 34 | — | — | 123 | 4 | 157 | — | 34 | |||||||||||||||||
Total uncovered | 34 | 67 | 946 | 1,060 | 15 | 2,107 | (9 | ) | 167 | ||||||||||||||||
Covered | |||||||||||||||||||||||||
Residential real estate | $ | 116 | $ | — | $ | — | $ | — | 5 | $ | 116 | $ | 6 | $ | 6 | ||||||||||
Commercial real estate | — | — | — | 443 | 1 | 443 | — | — | |||||||||||||||||
Commercial and industrial | — | — | 27 | — | 3 | 27 | — | — | |||||||||||||||||
Total covered | 116 | — | 27 | 443 | 9 | 586 | 6 | 6 | |||||||||||||||||
Total loans | $ | 150 | $ | 67 | $ | 973 | $ | 1,503 | 24 | $ | 2,693 | $ | (3 | ) | $ | 173 | |||||||||
(1) Loan forgiveness related to loans modified in TDRs for the three months ended March 31, 2014 totaled $127 thousand. | |||||||||||||||||||||||||
(2) The provision for loan losses for covered loans is partially offset by the build of an associated FDIC indemnification asset on covered loans. | |||||||||||||||||||||||||
Schedule of the number of loans modified in TDRs during the previous 12 months for which there was payment default during the period, including the recorded investment | |||||||||||||||||||||||||
For the three months ended March 31, 2015 | For the three months ended March 31, 2014 | ||||||||||||||||||||||||
(Dollars in thousands) | Total number | Total recorded | Charged off following | Total number | Total recorded | Charged off following | |||||||||||||||||||
of loans | investment at | a subsequent default | of loans | investment at | a subsequent default | ||||||||||||||||||||
March 31, 2015 | March 31, 2014 | ||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | 22 | $ | 1,744 | $ | 29 | 20 | $ | 1,157 | $ | 81 | |||||||||||||||
Commercial real estate | 11 | 2,195 | 471 | 2 | 1,487 | 150 | |||||||||||||||||||
Commercial and industrial | 5 | 41 | — | 1 | 135 | — | |||||||||||||||||||
Consumer | 1 | 78 | — | — | — | — | |||||||||||||||||||
Total uncovered | 39 | 4,058 | 500 | 23 | 2,779 | 231 | |||||||||||||||||||
Covered | |||||||||||||||||||||||||
Residential real estate | 4 | 187 | — | 7 | 171 | 7 | |||||||||||||||||||
Commercial real estate | 1 | 129 | — | 5 | 222 | — | |||||||||||||||||||
Commercial and industrial | 3 | 179 | — | 10 | 230 | 7 | |||||||||||||||||||
Real estate construction | — | — | — | 1 | 776 | — | |||||||||||||||||||
Total covered | 8 | 495 | — | 23 | 1,399 | 14 | |||||||||||||||||||
Total loans | 47 | $ | 4,553 | $ | 500 | 46 | $ | 4,178 | $ | 245 | |||||||||||||||
Commercial and industrial, commercial real estate and real estate construction | |||||||||||||||||||||||||
Loans | |||||||||||||||||||||||||
Schedule of loans by credit quality | |||||||||||||||||||||||||
(Dollars in thousands) | Pass | Special | Substandard | Doubtful (1) | Total | ||||||||||||||||||||
Mention | |||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
Uncovered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 1,236,307 | $ | 58,263 | $ | 110,336 | $ | — | $ | 1,404,906 | |||||||||||||||
Commercial and industrial | 892,027 | 32,960 | 22,748 | — | 947,735 | ||||||||||||||||||||
Real estate construction | 133,256 | 1,068 | 6,569 | — | 140,893 | ||||||||||||||||||||
Total | $ | 2,261,590 | $ | 92,291 | $ | 139,653 | $ | — | $ | 2,493,534 | |||||||||||||||
Covered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 96,556 | $ | 14,478 | $ | 56,342 | $ | — | $ | 167,376 | |||||||||||||||
Commercial and industrial | 15,204 | 1,236 | 12,944 | — | 29,384 | ||||||||||||||||||||
Real estate construction | 3,672 | 475 | 4,296 | — | 8,443 | ||||||||||||||||||||
Total | $ | 115,432 | $ | 16,189 | $ | 73,582 | $ | — | $ | 205,203 | |||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||
Uncovered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 1,153,132 | $ | 63,567 | $ | 94,239 | $ | — | $ | 1,310,938 | |||||||||||||||
Commercial and industrial | 824,239 | 29,511 | 15,727 | — | 869,477 | ||||||||||||||||||||
Real estate construction | 123,822 | 1,981 | 5,883 | — | 131,686 | ||||||||||||||||||||
Total | $ | 2,101,193 | $ | 95,059 | $ | 115,849 | $ | — | $ | 2,312,101 | |||||||||||||||
Covered loans | |||||||||||||||||||||||||
Commercial real estate | $ | 102,952 | $ | 16,073 | $ | 67,637 | $ | — | $ | 186,662 | |||||||||||||||
Commercial and industrial | 16,718 | 1,875 | 14,055 | — | 32,648 | ||||||||||||||||||||
Real estate construction | 3,817 | 792 | 4,780 | — | 9,389 | ||||||||||||||||||||
Total | $ | 123,487 | $ | 18,740 | $ | 86,472 | $ | — | $ | 228,699 | |||||||||||||||
(1) Previously, all nonaccrual loans were included in the “Doubtful” risk category. After further review of regulatory guidance, we have reclassified nonaccrual loans with a determinable value to the “Substandard” risk category; therefore, “Substandard” now includes accrual and nonaccrual loans. This change in classification has been made retrospectively and the reclassification is presented within the December 31, 2014 disclosure. | |||||||||||||||||||||||||
Residential real estate and consumer loans | |||||||||||||||||||||||||
Loans | |||||||||||||||||||||||||
Schedule of loans by credit quality | |||||||||||||||||||||||||
(Dollars in thousands) | Performing | Nonperforming | Total | ||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
Uncovered loans | |||||||||||||||||||||||||
Residential real estate | $ | 1,455,941 | $ | 18,101 | $ | 1,474,042 | |||||||||||||||||||
Consumer | 188,165 | 343 | 188,508 | ||||||||||||||||||||||
Total | $ | 1,644,106 | $ | 18,444 | $ | 1,662,550 | |||||||||||||||||||
Covered loans | |||||||||||||||||||||||||
Residential real estate | $ | 101,365 | $ | 2,064 | $ | 103,429 | |||||||||||||||||||
Consumer | 8,933 | 28 | 8,961 | ||||||||||||||||||||||
Total | $ | 110,298 | $ | 2,092 | $ | 112,390 | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||
Uncovered | |||||||||||||||||||||||||
Residential real estate | $ | 1,408,638 | $ | 17,374 | $ | 1,426,012 | |||||||||||||||||||
Consumer | 164,267 | 257 | 164,524 | ||||||||||||||||||||||
Total | $ | 1,572,905 | $ | 17,631 | $ | 1,590,536 | |||||||||||||||||||
Covered loans | |||||||||||||||||||||||||
Residential real estate | $ | 106,378 | $ | 1,848 | $ | 108,226 | |||||||||||||||||||
Consumer | 9,552 | 13 | 9,565 | ||||||||||||||||||||||
Total | $ | 115,930 | $ | 1,861 | $ | 117,791 | |||||||||||||||||||
Excluded from ASC 310-30 accounting | |||||||||||||||||||||||||
Loans | |||||||||||||||||||||||||
Schedule of loan delinquency | |||||||||||||||||||||||||
March 31, 2015 | |||||||||||||||||||||||||
(Dollars in thousands) | 30-59 days | 60-89 days | 90 days or more | Total past due | Current | Total loans | 90 days or more | ||||||||||||||||||
past due | past due | past due | past due and still | ||||||||||||||||||||||
accruing | |||||||||||||||||||||||||
Uncovered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 12,860 | $ | 1,425 | $ | 8,462 | $ | 22,747 | $ | 1,213,217 | $ | 1,235,964 | $ | 62 | |||||||||||
Commercial real estate | 5,629 | 2,052 | 13,196 | 20,877 | 1,179,741 | 1,200,618 | — | ||||||||||||||||||
Commercial and industrial | 2,005 | 1,535 | 1,707 | 5,247 | 923,890 | 929,137 | — | ||||||||||||||||||
Real estate construction | 1,701 | 168 | 6 | 1,875 | 130,872 | 132,747 | 5 | ||||||||||||||||||
Consumer | 850 | 346 | 157 | 1,353 | 184,624 | 185,977 | 5 | ||||||||||||||||||
Total | $ | 23,045 | $ | 5,526 | $ | 23,528 | $ | 52,099 | $ | 3,632,344 | $ | 3,684,443 | $ | 72 | |||||||||||
Covered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 954 | $ | 17 | $ | 1,417 | $ | 2,388 | $ | 18,787 | $ | 21,175 | $ | — | |||||||||||
Commercial real estate | — | 105 | 3,840 | 3,945 | 21,733 | 25,678 | — | ||||||||||||||||||
Commercial and industrial | 229 | 285 | 2,640 | 3,154 | 4,920 | 8,074 | — | ||||||||||||||||||
Real estate construction | — | 5 | 712 | 717 | 254 | 971 | — | ||||||||||||||||||
Consumer | — | — | 2 | 2 | 82 | 84 | — | ||||||||||||||||||
Total | $ | 1,183 | $ | 412 | $ | 8,611 | $ | 10,206 | $ | 45,776 | $ | 55,982 | $ | — | |||||||||||
December 31, 2014 | |||||||||||||||||||||||||
(Dollars in thousands) | 30-59 days | 60-89 days | 90 days or more | Total past due | Current | Total loans | 90 days or more | ||||||||||||||||||
past due | past due | past due | past due and still | ||||||||||||||||||||||
accruing | |||||||||||||||||||||||||
Uncovered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 11,709 | $ | 2,044 | $ | 9,593 | $ | 23,346 | $ | 1,163,143 | $ | 1,186,489 | $ | 12 | |||||||||||
Commercial real estate | 4,870 | 1,083 | 11,333 | 17,286 | 1,103,504 | 1,120,790 | — | ||||||||||||||||||
Commercial and industrial | 4,679 | 184 | 2,960 | 7,823 | 846,155 | 853,978 | — | ||||||||||||||||||
Real estate construction | 1,004 | 136 | 174 | 1,314 | 122,063 | 123,377 | — | ||||||||||||||||||
Consumer | 964 | 152 | 150 | 1,266 | 160,869 | 162,135 | 41 | ||||||||||||||||||
Total | $ | 23,226 | $ | 3,599 | $ | 24,210 | $ | 51,035 | $ | 3,395,734 | $ | 3,446,769 | $ | 53 | |||||||||||
Covered loans, excluding loans accounted for under ASC 310-30 | |||||||||||||||||||||||||
Residential real estate | $ | 238 | $ | 35 | $ | 1,179 | $ | 1,452 | $ | 20,259 | $ | 21,711 | $ | — | |||||||||||
Commercial real estate | — | — | 4,569 | 4,569 | 21,207 | 25,776 | — | ||||||||||||||||||
Commercial and industrial | 373 | 7 | 2,923 | 3,303 | 5,593 | 8,896 | — | ||||||||||||||||||
Real estate construction | — | — | 710 | 710 | 264 | 974 | — | ||||||||||||||||||
Consumer | — | — | 2 | 2 | 94 | 96 | — | ||||||||||||||||||
Total | $ | 611 | $ | 42 | $ | 9,383 | $ | 10,036 | $ | 47,417 | $ | 57,453 | $ | — | |||||||||||
ALLOWANCE_FOR_LOAN_LOSSES_Tabl
ALLOWANCE FOR LOAN LOSSES (Tables) | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||
Schedule of information as to impaired loans individually evaluated for impairment | ||||||||||||||||||||
(Dollars in thousands) | Recorded | Recorded | Total recorded | Contractual | Related | |||||||||||||||
investment with | investment | investment | principal | allowance | ||||||||||||||||
no related | with related | balance | ||||||||||||||||||
allowance | allowance | |||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
Uncovered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 12,982 | $ | 6,943 | $ | 19,925 | $ | 24,681 | $ | 1,279 | ||||||||||
Commercial real estate | 12,730 | 4,812 | 17,542 | 23,391 | 946 | |||||||||||||||
Commercial and industrial | 2,727 | 1,236 | 3,963 | 5,200 | 382 | |||||||||||||||
Real estate construction | 235 | — | 235 | 244 | — | |||||||||||||||
Consumer | 218 | 341 | 559 | 693 | 187 | |||||||||||||||
Total uncovered individually evaluated impaired loans | $ | 28,892 | $ | 13,332 | $ | 42,224 | $ | 54,209 | $ | 2,794 | ||||||||||
Covered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 2,729 | $ | 2,372 | $ | 5,101 | $ | 6,699 | $ | 408 | ||||||||||
Commercial real estate | 11,918 | 11,752 | 23,670 | 30,226 | 1,356 | |||||||||||||||
Commercial and industrial | 2,194 | 1,488 | 3,682 | 4,773 | 615 | |||||||||||||||
Real estate construction | 944 | 27 | 971 | 1,417 | 27 | |||||||||||||||
Consumer | 25 | 1 | 26 | 57 | — | |||||||||||||||
Total covered individually evaluated impaired loans | $ | 17,810 | $ | 15,640 | $ | 33,450 | $ | 43,172 | $ | 2,406 | ||||||||||
December 31, 2014 | ||||||||||||||||||||
Uncovered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 14,316 | $ | 4,268 | $ | 18,584 | $ | 23,080 | $ | 1,110 | ||||||||||
Commercial real estate | 7,609 | 5,956 | 13,565 | 17,016 | 1,276 | |||||||||||||||
Commercial and industrial | 915 | 1,884 | 2,799 | 2,807 | 982 | |||||||||||||||
Real estate construction | 174 | — | 174 | 174 | — | |||||||||||||||
Consumer | 296 | 176 | 472 | 610 | 82 | |||||||||||||||
Total uncovered individually evaluated impaired loans | $ | 23,310 | $ | 12,284 | $ | 35,594 | $ | 43,687 | $ | 3,450 | ||||||||||
Covered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 2,155 | $ | 2,583 | $ | 4,738 | $ | 6,388 | $ | 417 | ||||||||||
Commercial real estate | 10,400 | 11,985 | 22,385 | 28,755 | 1,277 | |||||||||||||||
Commercial and industrial | 1,545 | 779 | 2,324 | 2,668 | 109 | |||||||||||||||
Real estate construction | 670 | — | 670 | 994 | — | |||||||||||||||
Consumer | 11 | 1 | 12 | 39 | — | |||||||||||||||
Total covered individually evaluated impaired loans | $ | 14,781 | $ | 15,348 | $ | 30,129 | $ | 38,844 | $ | 1,803 | ||||||||||
Schedule showing the average recorded investment and interest income recognized on loans | ||||||||||||||||||||
For the three months ended | For the three months ended | |||||||||||||||||||
March 31, 2015 | March 31, 2014 | |||||||||||||||||||
(Dollars in thousands) | Average recorded | Interest income | Average recorded | Interest income | ||||||||||||||||
investment | recognized | investment | recognized | |||||||||||||||||
Uncovered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 20,074 | $ | 174 | $ | 14,178 | $ | 150 | ||||||||||||
Commercial real estate | 18,455 | 738 | 8,394 | 316 | ||||||||||||||||
Commercial and industrial | 4,520 | 166 | 1,426 | 20 | ||||||||||||||||
Real estate construction | 250 | 12 | — | — | ||||||||||||||||
Consumer | 565 | 19 | 129 | 2 | ||||||||||||||||
Total uncovered individually evaluated impaired loans | $ | 43,864 | $ | 1,109 | $ | 24,127 | $ | 488 | ||||||||||||
Covered individually evaluated impaired loans | ||||||||||||||||||||
Residential real estate | $ | 5,120 | $ | 74 | $ | 3,928 | $ | 57 | ||||||||||||
Commercial real estate | 23,942 | 518 | 18,652 | 282 | ||||||||||||||||
Commercial and industrial | 3,763 | 46 | 3,055 | 31 | ||||||||||||||||
Real estate construction | 971 | 6 | 1,163 | 25 | ||||||||||||||||
Consumer | 26 | 1 | 25 | 1 | ||||||||||||||||
Total covered individually evaluated impaired loans | $ | 33,822 | $ | 645 | $ | 26,823 | $ | 396 | ||||||||||||
Uncovered | ||||||||||||||||||||
Allowance for loan losses | ||||||||||||||||||||
Schedule of changes in the allowance for loan losses and the allocation of the allowance for loans | ||||||||||||||||||||
(Dollars in thousands) | Residential | Commercial | Commercial | Real estate | Consumer | Total | ||||||||||||||
real estate | real estate | and industrial | construction | |||||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Balance at beginning of period | $ | 12,193 | $ | 11,128 | $ | 7,835 | $ | 1,599 | $ | 1,064 | $ | 33,819 | ||||||||
Provision (benefit) for loan losses | 377 | (107 | ) | 2,687 | (36 | ) | 491 | 3,412 | ||||||||||||
Gross charge-offs | (2,137 | ) | (1,618 | ) | (1,267 | ) | (35 | ) | (323 | ) | (5,380 | ) | ||||||||
Recoveries | 446 | 1,758 | 220 | 157 | 45 | 2,626 | ||||||||||||||
Net (charge-offs) recoveries | (1,691 | ) | 140 | (1,047 | ) | 122 | (278 | ) | (2,754 | ) | ||||||||||
Ending allowance for loan losses | $ | 10,879 | $ | 11,161 | $ | 9,475 | $ | 1,685 | $ | 1,277 | $ | 34,477 | ||||||||
As of March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 1,279 | $ | 946 | $ | 382 | $ | — | $ | 187 | $ | 2,794 | ||||||||
Collectively evaluated for impairment | 3,937 | 4,470 | 8,125 | 501 | 960 | 17,993 | ||||||||||||||
Accounted for under ASC 310-30 | 5,663 | 5,745 | 968 | 1,184 | 130 | 13,690 | ||||||||||||||
Allowance for loan losses - uncovered: | $ | 10,879 | $ | 11,161 | $ | 9,475 | $ | 1,685 | $ | 1,277 | $ | 34,477 | ||||||||
Balance of uncovered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 19,925 | $ | 17,542 | $ | 3,963 | $ | 235 | $ | 559 | $ | 42,224 | ||||||||
Collectively evaluated for impairment | 1,216,039 | 1,183,076 | 925,174 | 132,512 | 185,418 | 3,642,219 | ||||||||||||||
Accounted for under ASC 310-30 | 238,078 | 204,288 | 18,598 | 8,146 | 2,531 | 471,641 | ||||||||||||||
Total uncovered loans | $ | 1,474,042 | $ | 1,404,906 | $ | 947,735 | $ | 140,893 | $ | 188,508 | $ | 4,156,084 | ||||||||
For the three months ended March 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Balance at beginning of peiod | $ | 7,708 | $ | 4,267 | $ | 3,404 | $ | 2,027 | $ | 340 | $ | 17,746 | ||||||||
Provision (benefit) for loan losses | 2,864 | 3,138 | 1,336 | (865 | ) | (49 | ) | 6,424 | ||||||||||||
Gross charge-offs | (1,436 | ) | (1,245 | ) | (145 | ) | (81 | ) | (66 | ) | (2,973 | ) | ||||||||
Recoveries | 760 | 616 | 162 | 2 | 34 | 1,574 | ||||||||||||||
Net (charge-offs) recoveries | (676 | ) | (629 | ) | 17 | (79 | ) | (32 | ) | (1,399 | ) | |||||||||
Ending allowance for loan losses | $ | 9,896 | $ | 6,776 | $ | 4,757 | $ | 1,083 | $ | 259 | $ | 22,771 | ||||||||
As of December 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - uncovered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 1,110 | $ | 1,276 | $ | 982 | $ | — | $ | 82 | $ | 3,450 | ||||||||
Collectively evaluated for impairment | 4,850 | 4,623 | 5,968 | 649 | 820 | 16,910 | ||||||||||||||
Accounted for under ASC 310-30 | 6,233 | 5,229 | 885 | 950 | 162 | 13,459 | ||||||||||||||
Allowance for loan losses - uncovered: | $ | 12,193 | $ | 11,128 | $ | 7,835 | $ | 1,599 | $ | 1,064 | $ | 33,819 | ||||||||
Balance of uncovered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 18,584 | $ | 13,565 | $ | 2,799 | $ | 174 | $ | 472 | $ | 35,594 | ||||||||
Collectively evaluated for impairment | 1,167,905 | 1,107,225 | 851,179 | 123,203 | 161,663 | 3,411,175 | ||||||||||||||
Accounted for under ASC 310-30 | 239,523 | 190,148 | 15,499 | 8,309 | 2,389 | 455,868 | ||||||||||||||
Total uncovered loans | $ | 1,426,012 | $ | 1,310,938 | $ | 869,477 | $ | 131,686 | $ | 164,524 | $ | 3,902,637 | ||||||||
Covered loans | ||||||||||||||||||||
Allowance for loan losses | ||||||||||||||||||||
Schedule of changes in the allowance for loan losses and the allocation of the allowance for loans | ||||||||||||||||||||
(Dollars in thousands) | Residential | Commercial | Commercial | Real estate | Consumer | Total | ||||||||||||||
real estate | real estate | and industrial | construction | |||||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Balance at beginning of period | $ | 3,981 | $ | 13,663 | $ | 2,577 | $ | 1,086 | $ | 46 | $ | 21,353 | ||||||||
Provision (benefit) for loan losses | 313 | (2,433 | ) | 525 | 119 | 57 | (1,419 | ) | ||||||||||||
Gross charge-offs | (324 | ) | (3,811 | ) | (817 | ) | (508 | ) | (158 | ) | (5,618 | ) | ||||||||
Recoveries | 189 | 2,485 | 527 | 378 | 93 | 3,672 | ||||||||||||||
Net charge-offs | (135 | ) | (1,326 | ) | (290 | ) | (130 | ) | (65 | ) | (1,946 | ) | ||||||||
Ending allowance for loan losses | $ | 4,159 | $ | 9,904 | $ | 2,812 | $ | 1,075 | $ | 38 | $ | 17,988 | ||||||||
As of March 31, 2015 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 408 | $ | 1,356 | $ | 615 | $ | 27 | $ | — | $ | 2,406 | ||||||||
Collectively evaluated for impairment | 154 | 12 | 46 | — | — | 212 | ||||||||||||||
Accounted for under ASC 310-30 | 3,597 | 8,536 | 2,151 | 1,048 | 38 | 15,370 | ||||||||||||||
Allowance for loan losses - covered: | $ | 4,159 | $ | 9,904 | $ | 2,812 | $ | 1,075 | $ | 38 | $ | 17,988 | ||||||||
Balance of covered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 5,101 | $ | 23,670 | $ | 3,682 | $ | 971 | $ | 26 | $ | 33,450 | ||||||||
Collectively evaluated for impairment | 16,074 | 2,008 | 4,392 | — | 58 | 22,532 | ||||||||||||||
Accounted for under ASC 310-30 | 82,254 | 141,698 | 21,310 | 7,472 | 8,877 | 261,611 | ||||||||||||||
Total covered loans | $ | 103,429 | $ | 167,376 | $ | 29,384 | $ | 8,443 | $ | 8,961 | $ | 317,593 | ||||||||
For the three months ended March 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Balance at beginning of period | $ | 4,696 | $ | 26,394 | $ | 7,227 | $ | 1,984 | $ | 80 | $ | 40,381 | ||||||||
Provision (benefit) for loan losses | 692 | (1,991 | ) | (1,090 | ) | (83 | ) | (26 | ) | (2,498 | ) | |||||||||
Gross charge-offs | (863 | ) | (1,986 | ) | (1,027 | ) | (25 | ) | (47 | ) | (3,948 | ) | ||||||||
Recoveries | 552 | 1,645 | 1,649 | 127 | 92 | 4,065 | ||||||||||||||
Net (charge-offs) recoveries | (311 | ) | (341 | ) | 622 | 102 | 45 | 117 | ||||||||||||
Ending allowance for loan losses | $ | 5,077 | $ | 24,062 | $ | 6,759 | $ | 2,003 | $ | 99 | $ | 38,000 | ||||||||
As of December 31, 2014 | ||||||||||||||||||||
Allowance for loan losses - covered: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 417 | $ | 1,277 | $ | 109 | $ | — | $ | — | $ | 1,803 | ||||||||
Collectively evaluated for impairment | 123 | 57 | 89 | 7 | 1 | 277 | ||||||||||||||
Accounted for under ASC 310-30 | 3,441 | 12,329 | 2,379 | 1,079 | 45 | 19,273 | ||||||||||||||
Allowance for loan losses - covered: | $ | 3,981 | $ | 13,663 | $ | 2,577 | $ | 1,086 | $ | 46 | $ | 21,353 | ||||||||
Balance of covered loans: | ||||||||||||||||||||
Individually evaluated for impairment | $ | 4,738 | $ | 22,385 | $ | 2,324 | $ | 670 | $ | 12 | $ | 30,129 | ||||||||
Collectively evaluated for impairment | 16,973 | 3,391 | 6,572 | 304 | 84 | 27,324 | ||||||||||||||
Accounted for under ASC 310-30 | 86,515 | 160,886 | 23,752 | 8,415 | 9,469 | 289,037 | ||||||||||||||
Total covered loans | $ | 108,226 | $ | 186,662 | $ | 32,648 | $ | 9,389 | $ | 9,565 | $ | 346,490 | ||||||||
ACQUIRED_LOANS_AND_LOSS_SHARE_1
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING (Tables) | 3 Months Ended | |||||||||||||
Mar. 31, 2015 | ||||||||||||||
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | ||||||||||||||
Schedule of changes in the carrying amount of accretable discount for purchased loans | ||||||||||||||
For the three months ended | ||||||||||||||
March 31, | ||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||
Balance at beginning of period | $ | 277,058 | $ | 302,287 | ||||||||||
Additions due to acquisitions | 5,279 | 32,764 | ||||||||||||
Discount accretion | (20,964 | ) | (22,665 | ) | ||||||||||
Reclassifications from nonaccretable discount and other additions to accretable discount due to results of cash flow re-estimations | 29,431 | 16,364 | ||||||||||||
Other activity, net (1) | (11,968 | ) | (17,579 | ) | ||||||||||
Balance at end of period | $ | 278,836 | $ | 311,171 | ||||||||||
(1) Primarily includes changes in the accretable discount due to loan payoffs, foreclosures and charge-offs. | ||||||||||||||
Summary of composition of the recorded investment for loans | ||||||||||||||
March 31, | December 31, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||
Contractual cash flows | $ | 1,261,935 | $ | 1,281,482 | ||||||||||
Non-accretable difference | (249,847 | ) | (259,519 | ) | ||||||||||
Accretable yield | (278,836 | ) | (277,058 | ) | ||||||||||
Loans accounted for under ASC 310-30 | $ | 733,252 | $ | 744,905 | ||||||||||
Schedule of the components and impact of the provision for loan losses-covered and the related FDIC loss sharing income | ||||||||||||||
For the three months ended | ||||||||||||||
March 31, | ||||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||
Benefit for loan losses - covered: | ||||||||||||||
Net impairment recorded as a result of re-estimation of cash flows on loans accounted for under ASC 310-30 (1) | $ | 1,715 | $ | 1,299 | ||||||||||
Additional benefit recorded, net of charge-offs, for covered loans | (3,134 | ) | (3,797 | ) | ||||||||||
Total benefit for loan losses-covered | $ | (1,419 | ) | $ | (2,498 | ) | ||||||||
Less: FDIC loss share income: | ||||||||||||||
Income recorded as a result of re-estimation of cash flows on loans accounted for under ASC 310-30 (1) | 277 | 1,581 | ||||||||||||
Expense recorded, to offset benefit, for covered loans | (1,790 | ) | (1,517 | ) | ||||||||||
Total loss sharing income (expense) due to provision for loan losses-covered | (1,513 | ) | 64 | |||||||||||
Net (increase) decrease to income before taxes: | ||||||||||||||
Net (income) expense recorded as a result of re-estimation of cash flows on loans accounted for under ASC 310-30 (1) | 1,438 | (282 | ) | |||||||||||
Net income recorded, for covered loans including those accounted for under ASC 310-20 and ASC 310-40 | (1,344 | ) | (2,280 | ) | ||||||||||
Net (increase) decrease to income before taxes | $ | 94 | $ | (2,562 | ) | |||||||||
(1) The results of re-estimations also included cash flow improvements to be recognized prospectively as an adjustment to the accretable yield on the related covered loans of $8.1 million and $8.4 million for the three months ended March 31, 2015 and 2014, respectively. | ||||||||||||||
Summary of the activity related to the FDIC indemnification asset and the FDIC receivable | ||||||||||||||
For the three months ended March 31, | ||||||||||||||
2015 | 2014 | |||||||||||||
(Dollars in thousands) | FDIC | FDIC | FDIC | FDIC | ||||||||||
Indemnification | Receivable | Indemnification | Receivable | |||||||||||
Asset | Asset | |||||||||||||
Balance at beginning of period | $ | 67,026 | $ | 6,062 | $ | 131,861 | $ | 7,783 | ||||||
Accretion | (9,250 | ) | — | (6,718 | ) | — | ||||||||
Sales and write-downs of other real estate owned (covered) | (353 | ) | (134 | ) | (473 | ) | (192 | ) | ||||||
Net effect of change in allowance on covered assets (1) | (1,690 | ) | — | (2,024 | ) | — | ||||||||
Reimbursements requested from FDIC (reclassification to FDIC receivable) | (5,031 | ) | 5,031 | (3,601 | ) | 3,601 | ||||||||
Decreases due to recoveries net of additional claimable expenses incurred (2) | — | (1,357 | ) | — | (886 | ) | ||||||||
Claim payments received from the FDIC | — | (1,763 | ) | — | (2,176 | ) | ||||||||
Balance at end of period | $ | 50,702 | $ | 7,839 | $ | 119,045 | $ | 8,130 | ||||||
(1) Primarily includes adjustments for fully claimed and exited loans and the results of remeasurement of expected cash flows under ASC 310-30 accounting. | ||||||||||||||
(2) Includes expenses associated with maintaining the underlying properties and legal fees. | ||||||||||||||
OTHER_REAL_ESTATE_OWNED_AND_RE1
OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS (Tables) | 3 Months Ended | |||||||||||||
Mar. 31, 2015 | ||||||||||||||
OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS | ||||||||||||||
Tabular disclosure of the changes in non-covered and covered other real estate on properties owned | ||||||||||||||
Other real estate owned | ||||||||||||||
(Dollars in thousands) | Uncovered | Covered | Total other real | Repossessed | ||||||||||
estate owned | assets | |||||||||||||
Balance at January 1, 2015 | $ | 28,247 | $ | 10,661 | $ | 38,908 | $ | 9,835 | ||||||
Additions due to acquisitions | 1,260 | — | 1,260 | — | ||||||||||
Additions due to the adoption of ASU 2014-04 (1) | 455 | 85 | 540 | — | ||||||||||
Transfers in (2) | 2,441 | 3,268 | 5,709 | 397 | ||||||||||
Capitalized expenditures | — | — | — | 1,116 | ||||||||||
Payments received | — | — | — | (1,401 | ) | |||||||||
Disposals | (6,560 | ) | (2,791 | ) | (9,351 | ) | (177 | ) | ||||||
Write-downs | (824 | ) | (538 | ) | (1,362 | ) | (194 | ) | ||||||
Change in valuation allowance | — | — | — | (2,359 | ) | |||||||||
Balance at March 31, 2015 | $ | 25,019 | $ | 10,685 | $ | 35,704 | $ | 7,217 | ||||||
Balance at January 1, 2014 | $ | 18,384 | $ | 11,571 | $ | 29,955 | $ | 27 | ||||||
Additions due to acquisitions | 30,878 | — | 30,878 | — | ||||||||||
Transfers in (2) | 3,942 | 2,063 | 6,005 | 87 | ||||||||||
Disposals | (5,239 | ) | (3,102 | ) | (8,341 | ) | (53 | ) | ||||||
Write-downs | (679 | ) | (367 | ) | (1,046 | ) | — | |||||||
Balance at March 31, 2014 | $ | 47,286 | $ | 10,165 | $ | 57,451 | $ | 61 | ||||||
(1) The Company adopted the provisions of FASB ASU No. 2014-04, “Reclassification of Residential Real Estate Collaterized Consumer Mortgage Loans Upon Foreclosure” (“ASU 2014-04”) utilizing the prospective transition method. | ||||||||||||||
(2) Includes loans transferred to other real estate owned and other repossessed assets and transfers to other real estate owned due to branch or building operation closings/consolidations. | ||||||||||||||
Schedule of activity in the valuation allowance of repossessed assets | ||||||||||||||
(Dollars in thousands) | Valuation allowance | |||||||||||||
for repossessed assets | ||||||||||||||
Balance at January 1, 2015 | $ | 460 | ||||||||||||
Provision for valuation allowance | 2,359 | |||||||||||||
Balance at March 31, 2015 | $ | 2,819 | ||||||||||||
Schedule of income and expenses related to other real estate owned | ||||||||||||||
(Dollars in thousands) | Uncovered | Covered | Total other real | Repossessed | ||||||||||
estate owned | assets | |||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||
Net gain (loss) on sale | $ | 1,858 | $ | (443 | ) | $ | 1,415 | $ | (14 | ) | ||||
Write-downs | (824 | ) | (538 | ) | (1,362 | ) | (194 | ) | ||||||
Provision for valuation allowance | — | — | — | (2,359 | ) | |||||||||
Net operating expenses | (204 | ) | (91 | ) | (295 | ) | (21 | ) | ||||||
Total | $ | 830 | $ | (1,072 | ) | $ | (242 | ) | $ | (2,588 | ) | |||
For the three months ended March 31, 2014 | ||||||||||||||
Net gain (loss) on sale | $ | 1,004 | $ | 140 | $ | 1,144 | $ | (4 | ) | |||||
Write-downs | (679 | ) | (367 | ) | (1,046 | ) | — | |||||||
Net operating expenses | (626 | ) | (9 | ) | (635 | ) | (30 | ) | ||||||
Total | $ | (301 | ) | $ | (236 | ) | $ | (537 | ) | $ | (34 | ) | ||
INTANGIBLE_ASSETS_Tables
INTANGIBLE ASSETS (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
INTANGIBLE ASSETS | ||||||||
Schedule of the Company's net carrying amount of CDIs | ||||||||
March 31, | December 31, | |||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Gross carrying amount | $ | 23,068 | $ | 20,658 | ||||
Accumulated amortization | (8,272 | ) | (7,623 | ) | ||||
Net carrying amount | $ | 14,796 | $ | 13,035 | ||||
LOAN_SERVICING_RIGHTS_Tables
LOAN SERVICING RIGHTS (Tables) | 3 Months Ended | |||||||||||||
Mar. 31, 2015 | ||||||||||||||
LOAN SERVICING RIGHTS.. | ||||||||||||||
Schedule of activity for loan servicing rights and the related fair value changes | ||||||||||||||
(Dollars in thousands) | Commercial | Agricultural | Mortgage | Total | ||||||||||
Real Estate | ||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||
Fair value, beginning of period | $ | 691 | $ | — | $ | 69,907 | $ | 70,598 | ||||||
Additions from loans sold with servicing retained | — | — | 2,915 | 2,915 | ||||||||||
Reduction from loans sold and servicing rights sold (1) | — | — | (12,702 | ) | (12,702 | ) | ||||||||
Changes in fair value due to: | ||||||||||||||
Reductions from loans paid off during the period | (29 | ) | — | (2,289 | ) | (2,318 | ) | |||||||
Changes due to valuation inputs or assumptions (2) | (41 | ) | — | (4,043 | ) | (4,084 | ) | |||||||
Fair value, end of period | $ | 621 | $ | — | $ | 53,788 | $ | 54,409 | ||||||
Principal balance of loans serviced | $ | 203,491 | $ | — | $ | 5,799,055 | $ | 6,002,546 | ||||||
For the three months ended March 31, 2014 | ||||||||||||||
Fair value, beginning of period | $ | 368 | $ | 962 | $ | 77,273 | $ | 78,603 | ||||||
Additions due to acquisition | 767 | — | — | 767 | ||||||||||
Additions from loans sold with servicing retained | — | 66 | 1,523 | 1,589 | ||||||||||
Changes in fair value due to: | ||||||||||||||
Reductions from loans paid off during the period | (57 | ) | (69 | ) | (736 | ) | (862 | ) | ||||||
Changes due to valuation inputs or assumptions (2) | 1 | (65 | ) | (2,141 | ) | (2,205 | ) | |||||||
Fair value, end of period | $ | 1,079 | $ | 894 | $ | 75,919 | $ | 77,892 | ||||||
Principal balance of loans serviced | $ | 249,806 | $ | 42,775 | $ | 7,139,642 | $ | 7,432,223 | ||||||
(1) $12.7 million of servicing rights were sold during the three months ended March 31, 2015 in connection with the sale of $1.2 billion of principal balance of loans serviced. | ||||||||||||||
(2) Represents estimated fair value changes primarily due to prepayment speeds and market-driven changes in interest rates. | ||||||||||||||
Schedule of assumptions included in loan servicing rights | ||||||||||||||
Commercial | ||||||||||||||
Real Estate | Mortgage | |||||||||||||
As of March 31, 2015 | ||||||||||||||
Prepayment speed | 6.49 - 50.00% | 3.68 - 40.15% | ||||||||||||
Weighted average (“WA”) discount rate | 19.49% | 9.17% | ||||||||||||
WA cost to service/per year | $ | 470 | $ | 62 | ||||||||||
WA ancillary income/per year | N/A | 36 | ||||||||||||
WA float range | 0.56% | 1.18 - 1.68% | ||||||||||||
As of December 31, 2014 | ||||||||||||||
Prepayment speed | 6.41-50.00% | 3.63-40.07% | ||||||||||||
WA discount rate | 19.48% | 9.14% | ||||||||||||
WA cost to service/per year | $ | 470 | $ | 61 | ||||||||||
WA ancillary income/per year | N/A | 35 | ||||||||||||
WA float range | 0.56% | 1.16-1.74% | ||||||||||||
DERIVATIVE_INSTRUMENTS_AND_BAL1
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING (Tables) | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING | ||||||||||||||||||||
Schedule reflecting the amount and fair value of risk management derivatives and mortgage banking and customer initiated derivatives | ||||||||||||||||||||
March 31, 2015 | December 31, 2014 | |||||||||||||||||||
Fair Value | Fair Value | |||||||||||||||||||
(Dollars in thousands) | Notional | Gross | Gross | Notional | Gross | Gross | ||||||||||||||
Amount (1) | Derivative | Derivative | Amount (1) | Derivative | Derivative | |||||||||||||||
Assets (2) | Liabilities | Assets (2) | Liabilities | |||||||||||||||||
-2 | -2 | |||||||||||||||||||
Risk management purposes: | ||||||||||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||||||||||
Interest rate swaps | $ | 22,000 | $ | 37 | $ | 496 | $ | 12,000 | $ | — | $ | 222 | ||||||||
Total risk management purposes | 22,000 | 37 | 496 | 12,000 | — | 222 | ||||||||||||||
Customer-initiated and mortgage banking activities: | ||||||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | 167,207 | — | 986 | 114,828 | — | 803 | ||||||||||||||
Interest rate lock commitments | 144,480 | 3,652 | — | 67,817 | 1,489 | — | ||||||||||||||
Customer-initiated derivatives | 190,953 | 3,237 | 3,195 | 125,356 | 1,588 | 1,477 | ||||||||||||||
Total customer-initiated and mortgage banking activities | 502,640 | 6,889 | 4,181 | 308,001 | 3,077 | 2,280 | ||||||||||||||
Total gross derivatives | $ | 524,640 | $ | 6,926 | $ | 4,677 | $ | 320,001 | $ | 3,077 | $ | 2,502 | ||||||||
(1) Notional or contract amounts, which represent the extent of involvement in the derivatives market, are used to determine the contractual cash flows required in accordance with the terms of the agreement. These amounts are typically not exchanged, significantly exceed amounts subject to credit or market risk and are not reflected in the Consolidated Balance Sheets. | ||||||||||||||||||||
(2) Derivative assets are included within “Other assets” and derivative liabilities are included within “Other liabilities” on the Consolidated Balance Sheets. Included in the fair value of the derivative assets are credit valuation adjustments for counterparty credit risk totaling $187 thousand at March 31, 2015 and $103 thousand at December 31, 2014. | ||||||||||||||||||||
Schedule reflecting the net gains (losses) relating to derivative instruments related to the changes in fair value | ||||||||||||||||||||
For the three months ended | ||||||||||||||||||||
March 31, | ||||||||||||||||||||
(Dollars in thousands) | Location of Gain (Loss) | 2015 | 2014 | |||||||||||||||||
Forward contracts related to mortgage loans to be delivered for sale | Net gain on sale of loans | $ | (1,144 | ) | $ | (2,994 | ) | |||||||||||||
Interest rate lock commitments | Net gain on sale of loans | 2,162 | (138 | ) | ||||||||||||||||
Customer-inititated derivatives | Other noninterest income | 84 | 13 | |||||||||||||||||
Total gain (loss) recognized in income | $ | 1,102 | $ | (3,119 | ) | |||||||||||||||
Schedule of net gains (losses) recorded in other comprehensive income and consolidated statements of income related to the interest rate swaps | ||||||||||||||||||||
For the three months ended March 31, 2015 | ||||||||||||||||||||
(Dollars in thousands) | Amount of gain | Amount of gain (loss) | Amount of gain (loss) | |||||||||||||||||
(loss) recognized in | reclassified from other | recognized in other | ||||||||||||||||||
other comprehensive | comprehensive income to | non interest income | ||||||||||||||||||
income | interest income or | (Ineffective portion) | ||||||||||||||||||
(Effective portion) | expense (Effective portion) | |||||||||||||||||||
Interest rate swaps | $ | (325 | ) | $ | 88 | $ | — | |||||||||||||
Schedule of the Company's financial instruments eligible for offset | ||||||||||||||||||||
Gross amounts | Net amounts | Gross amounts not offset in the | ||||||||||||||||||
Gross | offset in the | presented in the | statement of financial position | |||||||||||||||||
amounts | statement of | statement of | Financial | Collateral | Net | |||||||||||||||
(Dollars in thousands) | recognized | financial condition | financial position | instruments | (received)/posted | Amount | ||||||||||||||
March 31, 2015 | ||||||||||||||||||||
Offsetting derivative assets | ||||||||||||||||||||
Derivative assets | $ | 3,274 | $ | — | $ | 3,274 | $ | (3,274 | ) | $ | 3,373 | $ | 3,373 | |||||||
Offsetting derivative liabilities | ||||||||||||||||||||
Derivative liabilities | 3,691 | — | 3,691 | (3,274 | ) | 417 | — | |||||||||||||
December 31, 2014 | ||||||||||||||||||||
Offsetting derivative assets | ||||||||||||||||||||
Derivative assets | $ | 1,588 | $ | — | $ | 1,588 | $ | (1,588 | ) | $ | 1,689 | $ | 1,689 | |||||||
Offsetting derivative liabilities | ||||||||||||||||||||
Derivative liabilities | 1,699 | — | 1,699 | (1,588 | ) | 111 | — | |||||||||||||
COMMITMENTS_CONTINGENCIES_AND_1
COMMITMENTS, CONTINGENCIES AND GUARANTEES (Tables) | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2015 | ||||||||||||||||||||
COMMITMENTS, CONTINGENCIES AND GUARANTEES | ||||||||||||||||||||
Summary of the contractual amounts of the entity's exposure to off-balance sheet risk | ||||||||||||||||||||
March 31, 2015 | December 31, 2014 | |||||||||||||||||||
(Dollars in thousands) | Fixed Rate | Variable Rate | Total | Fixed Rate | Variable Rate | Total | ||||||||||||||
Commitments to extend credit | $ | 524,669 | $ | 454,800 | $ | 979,469 | $ | 502,762 | $ | 463,362 | $ | 966,124 | ||||||||
Standby letters of credit | 66,303 | 3,408 | 69,711 | 69,305 | 4,197 | 73,502 | ||||||||||||||
Total commitments | $ | 590,972 | $ | 458,208 | $ | 1,049,180 | $ | 572,067 | $ | 467,559 | $ | 1,039,626 | ||||||||
SHORTTERM_BORROWINGS_AND_LONGT1
SHORT-TERM BORROWINGS AND LONG-TERM DEBT (Tables) | 3 Months Ended | |||||||||||
Mar. 31, 2015 | ||||||||||||
SHORT-TERM BORROWINGS AND LONG-TERM DEBT | ||||||||||||
Schedule of short-term borrowings and long-term debt | ||||||||||||
March 31, 2015 | December 31, 2014 | |||||||||||
(Dollars in thousands) | Amount | Weighted | Amount | Weighted | ||||||||
Average Rate (1) | Average Rate (1) | |||||||||||
Short-term borrowings: | ||||||||||||
Federal funds purchased: 0.15% - 0.31% fixed rate notes | $ | 126,000 | 0.31 | % | $ | — | — | % | ||||
Securities sold under agreements to repurchase: 0.10% variable-rate notes | 20,747 | 0.10 | 25,743 | 0.10 | ||||||||
FHLB advances: 0.25-0.29% fixed-rate notes | 50,000 | 0.25 | 100,000 | 0.29 | ||||||||
FHLB advances: 0.43% variable-rate notes | — | — | 10,000 | 0.43 | ||||||||
Holding company line of credit: floating-rate based on one-month LIBOR plus 3.00% | 20,000 | 3.17 | — | — | ||||||||
Total short-term borrowings | 216,747 | 0.54 | 135,743 | 0.26 | ||||||||
Long-term debt: | ||||||||||||
FHLB advances: 0.19% - 7.44% fixed-rate notes due 2015 to 2027 (2) | 391,178 | 1.32 | 286,804 | 1.57 | ||||||||
Securities sold under agreements to repurchase: 4.11%-4.30% fixed-rate notes due 2016 to 2037 (3) | 56,033 | 4.19 | 56,444 | 4.19 | ||||||||
Subordinated notes related to trust preferred securities: floating-rate based on three-month LIBOR plus 1.45% - 2.85% due 2034 to 2035 (4) | 10,759 | 2.51 | 10,724 | 2.48 | ||||||||
Subordinated notes related to trust preferred securities: floating-rate based on three-month LIBOR plus 3.25% due September 2032 (5) | 4,282 | 3.51 | — | — | ||||||||
Total long-term debt | 462,252 | 1.72 | 353,972 | 2.02 | ||||||||
Total short-term borrowings and long-term debt: | $ | 678,999 | 1.34 | % | $ | 489,715 | 1.53 | % | ||||
(1) Weighted average rate presented is the contractual rate which excludes premiums and discounts related to purchase accounting. | ||||||||||||
(2) The March 31, 2015 balance includes advances payable of $385.1 million and purchase accounting premiums of $6.1 million. The December 31, 2014 balance includes advances payable of $280.1 million and purchase accounting premiums of $6.7 million. | ||||||||||||
(3) The March 31, 2015 balance includes securities sold under agreements to repurchase of $50.0 million and purchase accounting premiums of $6.0 million. The December 31, 2014 balance includes securities sold under agreements to repurchase of $50.0 million and purchase accounting premiums of $6.4 million. | ||||||||||||
(4) The March 31, 2015 balance includes subordinated notes related to trust preferred securities of $15.0 million and purchase accounting discounts of $4.2 million. The December 31, 2014 balance includes subordinated notes related to trust preferred securities of $15.0 million and purchase accounting discounts of $4.3 million. | ||||||||||||
(5) The March 31, 2015 balance includes subordinated notes related to trust preferred securities of $5.0 million and purchase accounting discounts of $718 thousand. | ||||||||||||
Schedule of selected financial information pertaining to the components of short-term borrowings | ||||||||||||
For the three months ended | ||||||||||||
(Dollars in thousands) | March 31, 2015 | March 31, 2014 | ||||||||||
Securities sold under agreement to repurchase: | ||||||||||||
Average daily balance | $ | 20,439 | $ | 67,559 | ||||||||
Average interest rate during the period | 0.10 | % | 0.09 | % | ||||||||
Maximum month-end balance | $ | 22,454 | $ | 74,273 | ||||||||
FHLB advances: | ||||||||||||
Average daily balance | $ | 18,444 | $ | 240 | ||||||||
Average interest rate during the period | 0.29 | % | 2.41 | % | ||||||||
Maximum month-end balance | $ | 50,000 | $ | 20,018 | ||||||||
Federal funds purchased: | ||||||||||||
Average daily balance | $ | 1,400 | $ | 3,389 | ||||||||
Average interest rate during the period | 0.31 | % | 0.23 | % | ||||||||
Maximum month-end balance | $ | 126,000 | $ | — | ||||||||
FHLB overnight repurchase agreements: | ||||||||||||
Average daily balance | $ | — | $ | 8,889 | ||||||||
Average interest rate during the period | N/A | 0.10 | % | |||||||||
Maximum month-end balance | $ | — | $ | 30,000 | ||||||||
Holding company line of credit: | ||||||||||||
Average daily balance | $ | 9,556 | $ | 22,556 | ||||||||
Average interest rate during the period | 3.17 | % | 3.17 | % | ||||||||
Maximum month-end balance | $ | 20,000 | $ | 35,000 | ||||||||
STOCKBASED_COMPENSATION_Tables
STOCK-BASED COMPENSATION (Tables) | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
STOCK-BASED COMPENSATION | |||||||||||
Summary of activity in the Plan | |||||||||||
Weighted Average | |||||||||||
Number | Exercise | Remaining | Aggregate | ||||||||
of Shares | Price per | Contractual Life | Intrinsic Value | ||||||||
(in thousands) | Share | (in years) | (in thousands) | ||||||||
Outstanding at January 1, 2015 | 7,958 | $ | 6.96 | ||||||||
Exercised (1) | (155 | ) | 6.55 | ||||||||
Outstanding at March 31, 2015 | 7,803 | 6.97 | 6.46 | 65,151 | |||||||
Options fully vested | 7,803 | 6.97 | 6.46 | 65,151 | |||||||
Exercisable at March 31, 2015 | 7,803 | 6.97 | 6.46 | 65,151 | |||||||
(1) Options exercised during the three months ended March 31, 2015 had a weighted average fair value of $13.76, at respective exercise dates. | |||||||||||
Summary of changes in the Company's nonvested shares | |||||||||||
Nonvested Restricted Stock Awards | Shares | Weighted-Average | |||||||||
(in thousands) | Grant-Date Fair Value | ||||||||||
Nonvested at January 1, 2015 | 378 | $ | 14.44 | ||||||||
Granted | 327 | 14.85 | |||||||||
Forfeited | (2 | ) | 14.85 | ||||||||
Nonvested at March 31, 2015 | 703 | $ | 14.63 | ||||||||
REGULATORY_CAPITAL_MATTERS_Tab
REGULATORY CAPITAL MATTERS (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2015 | |||||||||||||||||
REGULATORY CAPITAL MATTERS | |||||||||||||||||
Summary of actual and required capital amounts and ratios | |||||||||||||||||
Actual | For Capital | To Be Well | |||||||||||||||
Adequacy | Capitalized Under | ||||||||||||||||
Purposes | Prompt Corrective | ||||||||||||||||
Action Provisions | |||||||||||||||||
(Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||
March 31, 2015 (Basel III Transitional) | |||||||||||||||||
Total capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | $ | 753,220 | 14.1 | % | $ | 427,152 | 8.0 | % | N/A | N/A | |||||||
Talmer Bank and Trust | 636,528 | 13.4 | 379,326 | 8.0 | $ | 474,158 | 10.0 | % | |||||||||
Talmer West Bank (1) | 132,607 | 22.4 | 47,289 | 8.0 | N/A | N/A | |||||||||||
Common equity tier 1 capital | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 683,466 | 12.8 | 240,273 | 4.5 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 588,743 | 12.4 | 213,371 | 4.5 | 308,202 | 6.5 | |||||||||||
Talmer West Bank (1) | 125,058 | 21.2 | 26,600 | 4.5 | N/A | N/A | |||||||||||
Tier 1 capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 697,886 | 13.1 | 320,364 | 6.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 588,743 | 12.4 | 284,495 | 6.0 | 379,326 | 8.0 | |||||||||||
Talmer West Bank (1) | 125,058 | 21.2 | 35,467 | 6.0 | N/A | N/A | |||||||||||
Tier 1 leverage ratio | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 697,886 | 11.7 | 239,473 | 4.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 588,743 | 11.4 | 207,196 | 4.0 | 258,995 | 5.0 | |||||||||||
Talmer West Bank (1) | 125,058 | 15.9 | 31,387 | 4.0 | N/A | N/A | |||||||||||
December 31, 2014 (Basel I) | |||||||||||||||||
Total capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | $ | 720,552 | 16.4 | % | $ | 350,645 | 8.0 | % | N/A | N/A | |||||||
Talmer Bank and Trust | 627,851 | 16.3 | 308,374 | 8.0 | $ | 385,468 | 10.0 | % | |||||||||
Talmer West Bank (1) | 101,926 | 19.6 | 41,628 | 8.0 | N/A | N/A | |||||||||||
Tier 1 capital to risk-weighted assets | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 666,035 | 15.2 | 175,323 | 4.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 579,604 | 15.0 | 154,187 | 4.0 | 231,281 | 6.0 | |||||||||||
Talmer West Bank (1) | 95,656 | 18.4 | 20,814 | 4.0 | N/A | N/A | |||||||||||
Tier 1 leverage ratio | |||||||||||||||||
Talmer Bancorp, Inc. (Consolidated) | 666,035 | 11.6 | 230,546 | 4.0 | N/A | N/A | |||||||||||
Talmer Bank and Trust | 579,604 | 11.6 | 200,128 | 4.0 | 250,160 | 5.0 | |||||||||||
Talmer West Bank (1) | 95,656 | 12.4 | 30,786 | 4.0 | N/A | N/A | |||||||||||
(1) Notwithstanding its capital levels, Talmer West Bank will not be categorized as well capitalized while it is subject to the Consent Order. | |||||||||||||||||
PARENT_COMPANY_FINANCIAL_STATE1
PARENT COMPANY FINANCIAL STATEMENTS (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
PARENT COMPANY FINANCIAL STATEMENTS | ||||||||
Balance Sheets | ||||||||
Balance Sheets - Parent Co. | ||||||||
March 31, | December 31, | |||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 4,061 | $ | 9,497 | ||||
Investment in banking subsidiaries | 777,154 | 756,452 | ||||||
Income tax benefit | 9,007 | 7,975 | ||||||
Other assets | 749 | 655 | ||||||
Total assets | $ | 790,971 | $ | 774,579 | ||||
Liabilities | ||||||||
Short-term borrowings | $ | 20,000 | $ | — | ||||
Long-term debt | 15,041 | 10,724 | ||||||
Accrued expenses and other liabilities | 2,077 | 2,248 | ||||||
Total liabilities | 37,118 | 12,972 | ||||||
Shareholders’ equity | 753,853 | 761,607 | ||||||
Total liabilities and shareholders’ equity | $ | 790,971 | $ | 774,579 | ||||
Statements of Income | ||||||||
Statements of Income and Comprehensive Income - Parent Co. | ||||||||
For the three months ended March 31, | ||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Income | ||||||||
Dividend income from subsidiary | $ | 15,000 | $ | 25,000 | ||||
Bargain purchase gain | — | 41,977 | ||||||
Other noninterest income | 5 | 2 | ||||||
Total income | 15,005 | 66,979 | ||||||
Expenses | ||||||||
Salaries and employee benefits | 1,221 | 3,913 | ||||||
Bank acquisition and due diligence fees | 996 | 1,708 | ||||||
Professional services | 377 | 594 | ||||||
Insurance expense | 80 | 154 | ||||||
Marketing expense | 14 | 165 | ||||||
Interest on short-term borrowings | 74 | 151 | ||||||
Interest on long-term debt | 164 | 127 | ||||||
Other | 113 | 67 | ||||||
Total expenses | 3,039 | 6,879 | ||||||
Income before income taxes and equity in undistributed net earnings of subsidiaries | 11,966 | 60,100 | ||||||
Income tax benefit | 653 | 2,037 | ||||||
Equity in (over)/under distributed earnings of subsidiaries | (3,182 | ) | (23,910 | ) | ||||
Net income | $ | 9,437 | $ | 38,227 | ||||
Total comprehensive income, net of tax | $ | 9,437 | $ | 38,227 | ||||
Statements of Cash Flows | ||||||||
Statements of Cash Flows - Parent Co. | ||||||||
For the three months ended March 31, | ||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||
Cash flows from operating activities | ||||||||
Net income | $ | 9,437 | $ | 38,227 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Equity in over distributed earnings of subsidiaries | (11,818 | ) | (1,090 | ) | ||||
Gain on acquisition | — | (41,977 | ) | |||||
Stock-based compensation expense | 144 | 48 | ||||||
Increase in income tax benefit | (736 | ) | (2,102 | ) | ||||
Decrease in other assets, net | 100 | 1,115 | ||||||
Increase (decrease) in accrued expenses and other liabilities, net | (2,633 | ) | 1,139 | |||||
Net cash used in operating activities | (5,506 | ) | (4,640 | ) | ||||
Cash flows from investing activities | ||||||||
Cash (used in) proceeds from acquisitions | (13,323 | ) | (6,500 | ) | ||||
Capital contributions to subsidiaries | — | (99,500 | ) | |||||
Refund of investment | 2,225 | — | ||||||
Dividends received from subsidiaries | 15,000 | 25,000 | ||||||
Net cash used in investing activities | 3,902 | (81,000 | ) | |||||
Cash flows from financing activities | ||||||||
Issuance of common stock | — | 42,129 | ||||||
Exercise of stock options, including tax benefit | 266 | (104 | ) | |||||
Repurchase of warrants to repurchase 2.5 million shares, at fair value | (19,892 | ) | — | |||||
Cash dividends paid on common stock (1) | (706 | ) | — | |||||
Draw on senior unsecured line of credit | 20,000 | — | ||||||
Repayment of senior unsecured line of credit | — | (35,000 | ) | |||||
Repayment of long-term debt | (3,500 | ) | — | |||||
Net cash from financing activities | (3,832 | ) | 7,025 | |||||
Net decrease in cash and cash equivalents | (5,436 | ) | (78,615 | ) | ||||
Beginning cash and cash equivalents | 9,497 | 98,411 | ||||||
Ending cash and cash equivalents | $ | 4,061 | $ | 19,796 | ||||
(1) $0.01 per share for the three months ended March 31, 2015. | ||||||||
EARNINGS_PER_COMMON_SHARE_Tabl
EARNINGS PER COMMON SHARE (Tables) | 3 Months Ended | |||||||
Mar. 31, 2015 | ||||||||
EARNINGS PER COMMON SHARE | ||||||||
Schedule of factors used in the basic and diluted earnings per share ("EPS") computation | ||||||||
For the three months ended | ||||||||
March 31, | ||||||||
(In thousands, except per share data) | 2015 | 2014 | ||||||
Net income | $ | 9,437 | $ | 38,227 | ||||
Net income allocated to participating securities | 54 | — | ||||||
Net income allocated to common shareholders (1) | $ | 9,383 | $ | 38,227 | ||||
Weighted average common shares - issued | 70,619 | 68,121 | ||||||
Average unvested restricted share awards | (403 | ) | — | |||||
Weighted average common shares outstanding - basic | 70,216 | 68,121 | ||||||
Effect of dilutive securities - | ||||||||
Employee and director stock options | 3,962 | 3,851 | ||||||
Warrants | 925 | 1,405 | ||||||
Weighted average common shares outstanding - diluted | 75,103 | 73,377 | ||||||
EPS available to common shareholders | ||||||||
Basic | $ | 0.13 | $ | 0.56 | ||||
Diluted | $ | 0.12 | $ | 0.52 | ||||
(1) Net income allocated to common shareholders for basic and diluted earnings per share may differ under the two-class method as a result of adding common share equivalents for options and warrants to dilutive shares outstanding, which alters the ratio used to allocate net income to common shareholders and participating securities for the purposes of calculating diluted earnings per share. | ||||||||
Schedule of average outstanding options and warrants | ||||||||
(Shares in thousands) | For the three months ended | |||||||
March 31, 2015 | ||||||||
Average outstanding options | 35 | |||||||
Outstanding exercise prices: | ||||||||
Low end | $ | 14.44 | ||||||
High end | $ | 14.44 | ||||||
ACCUMULATED_OTHER_COMPREHENSIV1
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) (Tables) | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS). | |||||||||||
Schedule of changes in accumulated other comprehensive income (loss) by component | |||||||||||
(Dollars in thousands) | Unrealized gains | Unrealized | Total | ||||||||
(losses) on securities | losses on cash | unrealized | |||||||||
available-for-sale, | flow hedges, | gains (losses), | |||||||||
net of tax | net of tax | net of tax | |||||||||
Balance at December 31, 2013 | $ | (7,996 | ) | $ | — | $ | (7,996 | ) | |||
Other comprehensive income before reclassifications | 4,080 | — | 4,080 | ||||||||
Amounts reclassified from accumulated other comprehensive income | 1,501 | -1 | — | 1,501 | |||||||
Net current period other comprehensive income | 5,581 | — | 5,581 | ||||||||
Balance at March 31, 2014 | $ | (2,415 | ) | $ | — | $ | (2,415 | ) | |||
Balance at December 31, 2014 | $ | 3,995 | $ | (145 | ) | $ | 3,850 | ||||
Other comprehensive income (loss) before reclassifications | 2,875 | (211 | ) | 2,664 | |||||||
Amounts reclassified from accumulated other comprehensive income | 69 | -1 | 57 | -2 | 126 | ||||||
Net current period other comprehensive income (loss) | 2,944 | (154 | ) | 2,790 | |||||||
Balance at March 31, 2015 | $ | 6,939 | $ | (299 | ) | $ | 6,640 | ||||
(1) Amounts are included in “Net loss on sales of securities” in the Consolidated Statements of Income within total noninterest income and were $107 thousand and $2.3 million for the three months ended March 31, 2015 and 2014, respectively. Income tax benefit associated with the reclassification adjustments for three months ended March 31, 2015 and 2014 was $38 thousand and $809 thousand, respectively, and are included in “Income tax provision (benefit)” in the Consolidated Statements of Income. | |||||||||||
(2) Amount is included in “Other brokered funds” in the Consolidated Statements of Income within total interest expense and was $88 thousand for the three months ended March 31, 2015. Income tax benefit associated with the reclassification adjustment for the three months ended March 31, 2015 was $31 thousand and included in “Income tax provision (benefit)” in the Consolidated Statements of Income. | |||||||||||
BASIS_OF_PRESENTATION_AND_RECE1
BASIS OF PRESENTATION AND RECENTLY ADOPTED AND ISSUED ACCOUNTING STANDARDS (Details) (USD $) | Apr. 30, 2010 | Feb. 21, 2012 | Dec. 27, 2012 | Feb. 17, 2015 |
In Millions, except Share data, unless otherwise specified | ||||
Stock warrants issued in relation to April 2010 capital raise from private equity investors | ||||
Warrants issued (in shares) | 1,623,162 | |||
Stock warrants issued in relation to February 2012 capital raise from private equity investors | ||||
Warrants issued (in shares) | 109,122 | |||
Stock warrants issued in relation to December 2012 capital raise from private equity investors | ||||
Warrants issued (in shares) | 797,132 | |||
Warrants repurchase | ||||
Number of warrants repurchased | 2,529,416 | |||
Aggregate purchase price of warrants repurchased | $19.90 |
BUSINESS_COMBINATIONS_Details
BUSINESS COMBINATIONS (Details) (USD $) | 3 Months Ended | 0 Months Ended | 3 Months Ended | 0 Months Ended | ||
Mar. 31, 2014 | Jan. 01, 2014 | Feb. 06, 2015 | Mar. 31, 2015 | Jan. 02, 2014 | Dec. 31, 2014 | |
location | ||||||
Fair value of liabilities assumed: | ||||||
Goodwill | $2,926,000 | |||||
Business Combination, Bargain Purchase, Gain Recognized, Amount | 41,977,000 | |||||
Separate allowance for loan losses | 34,477,000 | 33,819,000 | ||||
Accounted for under ASC 310-30 | ||||||
Information regarding acquired loans | ||||||
Contractual cash flows not expected to be collected (nonaccretable difference) | 249,847,000 | 259,519,000 | ||||
Expected cash flows | 1,261,935,000 | 1,281,482,000 | ||||
Interest component of expected cash flows (accretable yield) | -278,836,000 | -277,058,000 | ||||
Financial Commerce Corporation's wholly-owned subsidiary banks and Capital Bancorp Ltd. | ||||||
BUSINESS COMBINATIONS | ||||||
Percentage of capital stock purchased | 100.00% | |||||
Cash consideration | 4,000,000 | |||||
Payment to fund escrow account | 2,500,000 | |||||
Consideration paid: | ||||||
Cash | 4,000,000 | |||||
FHC | ||||||
BUSINESS COMBINATIONS | ||||||
Cash consideration | 13,395,000 | |||||
Subordinated notes assumed, retired immediately | 3,500,000 | |||||
Interest assumed from subordinated notes and retired | 1,400,000 | |||||
Interest assumed from Trust Preferred Securities and retired | 876,000 | |||||
Acquisition related expenses | 1,000,000 | |||||
Net deferred tax assets at acquisition | 4,500,000 | |||||
Consideration paid: | ||||||
Cash | 13,395,000 | |||||
Fair value of identifiable assets acquired: | ||||||
Cash and cash equivalents | 14,205,000 | |||||
Investment securities | 34,022,000 | |||||
Federal home loan bank stock | 874,000 | |||||
Loans | 162,951,000 | |||||
Premises and equipment | 2,077,000 | |||||
Company-owned life insurance | 4,719,000 | |||||
Other real estate owned and repossessed assets | 1,260,000 | |||||
Core deposit intangible | 2,410,000 | |||||
Other assets | 6,131,000 | |||||
Total identifiable assets acquired | 228,649,000 | |||||
Fair value of liabilities assumed: | ||||||
Deposits | 201,453,000 | |||||
Long-term debt | 12,843,000 | |||||
Other liabilities | 3,884,000 | |||||
Total liabilities assumed | 218,180,000 | |||||
Fair value of net identifiable assets acquired | 10,469,000 | |||||
Goodwill | 2,926,000 | |||||
Information regarding acquired loans | ||||||
Fair value at acquisition | 162,951,000 | |||||
Deferred tax assets, valuation allowance | 4,500,000 | |||||
FHC | Maximum | ||||||
BUSINESS COMBINATIONS | ||||||
Net operating loss and tax credit carry forwards that can be used annually | 366,000 | |||||
FHC | Federal | ||||||
BUSINESS COMBINATIONS | ||||||
Operating Loss Carryforwards | 1,700,000 | |||||
Alternative minimum tax credits | 303,000 | |||||
Valuation allowance | 0 | |||||
FHC | Accounted for under ASC 310-30 | ||||||
Information regarding acquired loans | ||||||
Contractual cash flows | 53,807,000 | |||||
Contractual cash flows not expected to be collected (nonaccretable difference) | 7,387,000 | |||||
Expected cash flows | 46,420,000 | |||||
Interest component of expected cash flows (accretable yield) | 5,279,000 | |||||
Fair value at acquisition | 41,141,000 | |||||
FHC | Excluded from ASC 310-30 accounting | ||||||
Information regarding acquired loans | ||||||
Unpaid principal balance | 124,538,000 | |||||
Fair value discount | -2,728,000 | |||||
Fair value at acquisition | 121,810,000 | |||||
Talmer West Bank | ||||||
BUSINESS COMBINATIONS | ||||||
Cash consideration | 6,500,000 | |||||
Additional capital contributed in order to recapitalize | 99,500,000 | |||||
Acquisition related expenses | 1,800,000 | 378,000 | ||||
Number of branches acquired that are within the entity's target market areas | 12 | |||||
Percentage of branches acquired that are within the entity's target market areas | 70.00% | |||||
Consideration paid: | ||||||
Cash | 6,500,000 | |||||
Fair value of identifiable assets acquired: | ||||||
Cash and cash equivalents | 216,331,000 | |||||
Investment securities | 13,619,000 | |||||
Federal home loan bank stock | 5,933,000 | |||||
Loans | 571,666,000 | |||||
Premises and equipment | 4,912,000 | |||||
Loan servicing rights | 767,000 | |||||
Other real estate owned and repossessed assets | 30,878,000 | |||||
Other assets | 62,542,000 | |||||
Total identifiable assets acquired | 910,281,000 | |||||
Fair value of liabilities assumed: | ||||||
Deposits | 857,769,000 | |||||
Other liabilities | 4,035,000 | |||||
Total liabilities assumed | 861,804,000 | |||||
Fair value of net identifiable assets acquired | 48,477,000 | |||||
Business Combination, Bargain Purchase, Gain Recognized, Amount | 41,977,000 | |||||
Information regarding acquired loans | ||||||
Fair value at acquisition | 571,666,000 | |||||
Talmer West Bank | Senior unsecured line of credit | ||||||
BUSINESS COMBINATIONS | ||||||
Amount borrowed | 35,000,000 | |||||
Amount of net proceeds from the initial public offering used for repayment of debt | 35,000,000 | |||||
Talmer West Bank | Accounted for under ASC 310-30 | ||||||
Information regarding acquired loans | ||||||
Contractual cash flows | 331,523,000 | |||||
Contractual cash flows not expected to be collected (nonaccretable difference) | 86,410,000 | |||||
Expected cash flows | 245,113,000 | |||||
Interest component of expected cash flows (accretable yield) | 32,764,000 | |||||
Fair value at acquisition | 212,349,000 | |||||
Talmer West Bank | Excluded from ASC 310-30 accounting | ||||||
Information regarding acquired loans | ||||||
Unpaid principal balance | 362,782,000 | |||||
Fair value discount | -3,465,000 | |||||
Fair value at acquisition | 359,317,000 | |||||
Talmer West Bank | Core deposit | ||||||
Fair value of identifiable assets acquired: | ||||||
Core deposit intangible | $3,633,000 | |||||
First Place Bank | Core deposit | ||||||
Fair value of liabilities assumed: | ||||||
Estimated life of asset | 10 years |
FAIR_VALUE_Details
FAIR VALUE (Details) (USD $) | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2015 |
General disclosure on fair value | |
Percentage of available for sale securities that are categorized as Level 3 | 1.00% |
Impairment of property and equipment | $0 |
Minimum | |
General disclosure on fair value | |
Adjustments to loan values during the appraisal process (as a percent) | 0.00% |
Adjustments to other real estate owned values during the appraisal process (as a percent) | 0.00% |
Maximum | |
General disclosure on fair value | |
Adjustments to loan values during the appraisal process (as a percent) | 40.00% |
Adjustments to other real estate owned values during the appraisal process (as a percent) | 40.00% |
FAIR_VALUE_Details_2
FAIR VALUE (Details 2) | 3 Months Ended |
Mar. 31, 2015 | |
FAIR VALUE | |
Period of expected receipt of payment for FDIC receivable | 90 days |
FAIR_VALUE_Details_3
FAIR VALUE (Details 3) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||||
Fair Value | ||||
Securities available-for-sale | $730,393 | $740,819 | ||
Loans held for sale | 66,556 | 93,453 | ||
Loan servicing rights | 54,409 | 70,598 | 77,892 | 78,603 |
U.S. government sponsored agency obligations | ||||
Fair Value | ||||
Securities available-for-sale | 73,976 | 98,358 | ||
Taxable | ||||
Fair Value | ||||
Securities available-for-sale | 4,662 | 397 | ||
Tax exempt | ||||
Fair Value | ||||
Securities available-for-sale | 252,936 | 232,259 | ||
SBA Pools | ||||
Fair Value | ||||
Securities available-for-sale | 33,444 | 33,933 | ||
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | ||||
Fair Value | ||||
Securities available-for-sale | 283,444 | 291,759 | ||
Privately issued | ||||
Fair Value | ||||
Securities available-for-sale | 17,920 | 18,800 | ||
Privately issued commercial mortgage-backed securities | ||||
Fair Value | ||||
Securities available-for-sale | 5,134 | 5,130 | ||
Corporate debt securities | ||||
Fair Value | ||||
Securities available-for-sale | 58,877 | 60,183 | ||
Recurring basis | Total Fair Value | ||||
Fair Value | ||||
Securities available-for-sale | 730,393 | 740,819 | ||
Loans held for sale | 66,556 | 93,453 | ||
Loan servicing rights | 54,409 | 70,598 | ||
Derivative assets | 6,926 | 3,077 | ||
Total assets at fair value | 880,442 | 927,473 | ||
Derivative liabilities | 4,677 | 2,502 | ||
Total liabilities at fair value | 4,677 | 2,502 | ||
Recurring basis | Total Fair Value | Residential real estate | ||||
Fair Value | ||||
Loans held for investment, recorded at fair value | 21,727 | 18,311 | ||
Recurring basis | Total Fair Value | Real estate construction | ||||
Fair Value | ||||
Loans held for investment, recorded at fair value | 431 | 1,215 | ||
Recurring basis | Total Fair Value | U.S. government sponsored agency obligations | ||||
Fair Value | ||||
Securities available-for-sale | 73,976 | 98,358 | ||
Recurring basis | Total Fair Value | Taxable | ||||
Fair Value | ||||
Securities available-for-sale | 4,662 | 397 | ||
Recurring basis | Total Fair Value | Tax exempt | ||||
Fair Value | ||||
Securities available-for-sale | 252,936 | 232,259 | ||
Recurring basis | Total Fair Value | SBA Pools | ||||
Fair Value | ||||
Securities available-for-sale | 33,444 | 33,933 | ||
Recurring basis | Total Fair Value | Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | ||||
Fair Value | ||||
Securities available-for-sale | 283,444 | 291,759 | ||
Recurring basis | Total Fair Value | Privately issued | ||||
Fair Value | ||||
Securities available-for-sale | 17,920 | 18,800 | ||
Recurring basis | Total Fair Value | Privately issued commercial mortgage-backed securities | ||||
Fair Value | ||||
Securities available-for-sale | 5,134 | 5,130 | ||
Recurring basis | Total Fair Value | Corporate debt securities | ||||
Fair Value | ||||
Securities available-for-sale | 58,877 | 60,183 | ||
Recurring basis | Level 2 | ||||
Fair Value | ||||
Securities available-for-sale | 729,566 | 736,997 | ||
Loans held for sale | 66,556 | 93,453 | ||
Derivative assets | 6,926 | 3,077 | ||
Total assets at fair value | 803,048 | 833,527 | ||
Derivative liabilities | 4,677 | 2,502 | ||
Total liabilities at fair value | 4,677 | 2,502 | ||
Recurring basis | Level 2 | U.S. government sponsored agency obligations | ||||
Fair Value | ||||
Securities available-for-sale | 73,976 | 98,358 | ||
Recurring basis | Level 2 | Taxable | ||||
Fair Value | ||||
Securities available-for-sale | 4,265 | |||
Recurring basis | Level 2 | Tax exempt | ||||
Fair Value | ||||
Securities available-for-sale | 252,936 | 232,259 | ||
Recurring basis | Level 2 | SBA Pools | ||||
Fair Value | ||||
Securities available-for-sale | 33,444 | 33,933 | ||
Recurring basis | Level 2 | Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | ||||
Fair Value | ||||
Securities available-for-sale | 283,444 | 291,759 | ||
Recurring basis | Level 2 | Privately issued | ||||
Fair Value | ||||
Securities available-for-sale | 17,920 | 18,800 | ||
Recurring basis | Level 2 | Privately issued commercial mortgage-backed securities | ||||
Fair Value | ||||
Securities available-for-sale | 5,134 | 5,130 | ||
Recurring basis | Level 2 | Corporate debt securities | ||||
Fair Value | ||||
Securities available-for-sale | 58,447 | 56,758 | ||
Recurring basis | Level 3 | ||||
Fair Value | ||||
Securities available-for-sale | 827 | 3,822 | ||
Loan servicing rights | 54,409 | 70,598 | ||
Total assets at fair value | 77,394 | 93,946 | ||
Recurring basis | Level 3 | Residential real estate | ||||
Fair Value | ||||
Loans held for investment, recorded at fair value | 21,727 | 18,311 | ||
Recurring basis | Level 3 | Real estate construction | ||||
Fair Value | ||||
Loans held for investment, recorded at fair value | 431 | 1,215 | ||
Recurring basis | Level 3 | Taxable | ||||
Fair Value | ||||
Securities available-for-sale | 397 | 397 | ||
Recurring basis | Level 3 | Corporate debt securities | ||||
Fair Value | ||||
Securities available-for-sale | 430 | 3,425 | ||
Forward contracts related to mortgage loans to be delivered for sale | Recurring basis | Total Fair Value | ||||
Fair Value | ||||
Derivative liabilities | 986 | 803 | ||
Forward contracts related to mortgage loans to be delivered for sale | Recurring basis | Level 2 | ||||
Fair Value | ||||
Derivative liabilities | 986 | 803 | ||
Interest rate lock commitments | Recurring basis | Total Fair Value | ||||
Fair Value | ||||
Derivative assets | 3,652 | 1,489 | ||
Interest rate lock commitments | Recurring basis | Level 2 | ||||
Fair Value | ||||
Derivative assets | 3,652 | 1,489 | ||
Customer-initiated derivatives | Recurring basis | Total Fair Value | ||||
Fair Value | ||||
Derivative assets | 3,237 | 1,588 | ||
Derivative liabilities | 3,195 | 1,477 | ||
Customer-initiated derivatives | Recurring basis | Level 2 | ||||
Fair Value | ||||
Derivative assets | 3,237 | 1,588 | ||
Derivative liabilities | 3,195 | 1,477 | ||
Risk management derivatives | Recurring basis | Total Fair Value | ||||
Fair Value | ||||
Derivative assets | 37 | |||
Derivative liabilities | 496 | 222 | ||
Risk management derivatives | Recurring basis | Level 2 | ||||
Fair Value | ||||
Derivative assets | 37 | |||
Derivative liabilities | $496 | $222 |
FAIR_VALUE_Details_4
FAIR VALUE (Details 4) (Recurring basis, USD $) | 3 Months Ended | |||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | Dec. 31, 2013 |
Loans held for investment | ||||
Changes in Level 3 assets during period | ||||
Balance, beginning of period | $19,526 | $17,708 | ||
Transfers from loans held for sale | 3,219 | 236 | ||
Repayments | -822 | -170 | ||
Draws on previously issued lines of credits | 128 | |||
Balance, end of period | 22,158 | 17,914 | ||
Loans held for investment | Mortgage banking and other loan fees | ||||
Changes in Level 3 assets during period | ||||
Total gains (losses) recorded in earnings (realized) | 235 | 12 | ||
Loan servicing rights | ||||
Changes in Level 3 assets during period | ||||
Balance, beginning of period | 70,598 | 78,603 | ||
Additions due to acquisition | 767 | |||
New originations | 2,915 | 1,589 | ||
Reduction from loans and servicing rights sold | -12,702 | |||
Balance, end of period | 54,409 | 77,892 | ||
Loan servicing rights | Mortgage banking and other loan fees | ||||
Changes in Level 3 assets during period | ||||
Total gains (losses) recorded in earnings (realized) | -6,402 | -3,067 | ||
Taxable | ||||
Changes in Level 3 assets during period | ||||
Balance, beginning of period | 397 | 396 | ||
Balance, end of period | 397 | 397 | 397 | 396 |
Taxable | Interest on investments | ||||
Changes in Level 3 assets during period | ||||
Total gains (losses) recorded in earnings (realized) | 1 | |||
Corporate debt securities | ||||
Changes in Level 3 assets during period | ||||
Balance, beginning of period | 3,425 | 405 | ||
Transfer between levels within fair value hierarchy | -3,000 | |||
Total gains (losses) recorded in other comprehensive income (OCI) (pre-tax) | 4 | 14 | ||
Balance, end of period | 430 | 420 | ||
Corporate debt securities | Interest on investments | ||||
Changes in Level 3 assets during period | ||||
Total gains (losses) recorded in earnings (realized) | $1 | $1 |
FAIR_VALUE_Details_5
FAIR VALUE (Details 5) (USD $) | 3 Months Ended | 12 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 |
Loans held for investment measured and recorded at fair value | |||
Aggregate fair value | $22,158 | $19,526 | |
Contractual balance | 21,497 | 19,100 | |
Fair market value gain (loss) | 661 | 426 | |
Gains (losses) from changes in fair value included in earnings | 0 | ||
Aggregate fair value of loans held for investment that are 90 days or more past due | 0 | 155 | |
Contractual principal balance of loans held for investment that are 90 days or more past due | 191 | ||
Nonaccrual status of loans that were 90 days or more past due | 155 | ||
Interest income earned on loans transferred from loans held for sale to loans held for investment | $205 | $91 |
FAIR_VALUE_Details_6
FAIR VALUE (Details 6) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Gains/(losses) from changes in fair value included in earnings | $0 | |
Loans held for sale | ||
Gains/(losses) from changes in fair value included in earnings | -1,541 | 1,376 |
Net gain on sales of loans | Loans held for investment | ||
Gains/(losses) from changes in fair value included in earnings | 127 | -7 |
Mortgage banking and other loan fees | Loans held for investment | ||
Gains/(losses) from changes in fair value included in earnings | $108 | $82 |
FAIR_VALUE_Details_7
FAIR VALUE (Details 7) (USD $) | 3 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
Other information with respect to fair value | ||
Loans held for sale that are 90 days past due or on nonaccrual | $0 | $0 |
Aggregate fair value | 66,556 | 93,453 |
Contractual balance | 63,782 | 89,138 |
Unrealized gain | $2,774 | $4,315 |
FAIR_VALUE_Details_8
FAIR VALUE (Details 8) (USD $) | 3 Months Ended | 12 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | Dec. 31, 2013 |
Other real estate owned | ||||
Total OREO | $35,704 | $57,451 | $38,908 | $29,955 |
Non-recurring basis | ||||
Other real estate owned | ||||
Valuation allowance to reduce the fair value of repossessed assets | 2,800 | 460 | ||
Amount charged through other noninterest expenses on premises and equipment | 194 | 0 | ||
Impaired loans | ||||
Specific reserves for impaired loans, nonrecurring | 2,700 | 2,900 | ||
Charge-offs for impaired loans, nonrecurring | 67 | 3 | ||
Non-recurring basis | Total Fair Value | ||||
Fair Value | ||||
Impaired loans | 9,738 | 8,106 | ||
Other real estate owned | ||||
Repossessed assets | 7,169 | 9,654 | ||
Premises and equipment: | 675 | |||
Total assets at fair value | 19,430 | 31,912 | ||
Non-recurring basis | Level 2 | ||||
Other real estate owned | ||||
Premises and equipment: | 675 | |||
Total assets at fair value | 675 | |||
Non-recurring basis | Level 3 | ||||
Fair Value | ||||
Impaired loans | 9,738 | 8,106 | ||
Other real estate owned | ||||
Repossessed assets | 7,169 | 9,654 | ||
Total assets at fair value | 19,430 | 31,237 | ||
Non-recurring basis | Uncovered | ||||
Other real estate owned | ||||
Amount charged through other non-interest expense to reduce the fair value of other real estate | 824 | 679 | ||
Non-recurring basis | Uncovered | Total Fair Value | ||||
Fair Value | ||||
Impaired loans | 8,749 | 7,604 | ||
Other real estate owned | ||||
Total OREO | 1,735 | 9,670 | ||
Non-recurring basis | Uncovered | Total Fair Value | Residential real estate | ||||
Fair Value | ||||
Impaired loans | 6,116 | 2,898 | ||
Non-recurring basis | Uncovered | Total Fair Value | Commercial real estate | ||||
Fair Value | ||||
Impaired loans | 1,819 | 4,115 | ||
Non-recurring basis | Uncovered | Total Fair Value | Commercial and industrial | ||||
Fair Value | ||||
Impaired loans | 771 | 579 | ||
Non-recurring basis | Uncovered | Total Fair Value | Consumer | ||||
Fair Value | ||||
Impaired loans | 43 | 12 | ||
Non-recurring basis | Uncovered | Level 3 | ||||
Fair Value | ||||
Impaired loans | 8,749 | 7,604 | ||
Other real estate owned | ||||
Total OREO | 1,735 | 9,670 | ||
Non-recurring basis | Uncovered | Level 3 | Residential real estate | ||||
Fair Value | ||||
Impaired loans | 6,116 | 2,898 | ||
Non-recurring basis | Uncovered | Level 3 | Commercial real estate | ||||
Fair Value | ||||
Impaired loans | 1,819 | 4,115 | ||
Non-recurring basis | Uncovered | Level 3 | Commercial and industrial | ||||
Fair Value | ||||
Impaired loans | 771 | 579 | ||
Non-recurring basis | Uncovered | Level 3 | Consumer | ||||
Fair Value | ||||
Impaired loans | 43 | 12 | ||
Non-recurring basis | Covered | ||||
Other real estate owned | ||||
Valuation allowance to reduce the fair value of repossessed assets | 538 | 367 | ||
Non-recurring basis | Covered | Total Fair Value | ||||
Other real estate owned | ||||
Total OREO | 788 | 3,807 | ||
Non-recurring basis | Covered | Total Fair Value | Residential real estate | ||||
Fair Value | ||||
Impaired loans | 205 | 152 | ||
Non-recurring basis | Covered | Total Fair Value | Commercial real estate | ||||
Fair Value | ||||
Impaired loans | 84 | |||
Non-recurring basis | Covered | Total Fair Value | Commercial and industrial | ||||
Fair Value | ||||
Impaired loans | 700 | 350 | ||
Non-recurring basis | Covered | Level 3 | ||||
Other real estate owned | ||||
Total OREO | 788 | 3,807 | ||
Non-recurring basis | Covered | Level 3 | Residential real estate | ||||
Fair Value | ||||
Impaired loans | 205 | 152 | ||
Non-recurring basis | Covered | Level 3 | Commercial real estate | ||||
Fair Value | ||||
Impaired loans | 84 | |||
Non-recurring basis | Covered | Level 3 | Commercial and industrial | ||||
Fair Value | ||||
Impaired loans | 700 | 350 | ||
Non-recurring basis | Total covered | Total Fair Value | ||||
Fair Value | ||||
Impaired loans | 989 | 502 | ||
Non-recurring basis | Total covered | Level 3 | ||||
Fair Value | ||||
Impaired loans | $989 | $502 |
FAIR_VALUE_Details_9
FAIR VALUE (Details 9) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||||
Financial assets: | ||||
Net loans, excluding covered loans | $4,121,607 | $3,868,818 | ||
Net covered loans | 299,605 | 325,137 | ||
FDIC indemnification asset | 50,702 | 67,026 | 119,045 | 131,861 |
FDIC receivable | 7,839 | 6,062 | 8,130 | 7,783 |
Company-owned life insurance | 103,924 | 97,782 | ||
Security held-to-maturity | 1,628 | 1,226 | ||
Deposits: | ||||
Time deposits | 1,312,992 | 1,188,178 | ||
Total deposits | 4,778,574 | 4,548,863 | ||
Loans and other liabilities: | ||||
FDIC clawback liability | 27,881 | 26,905 | ||
Short-term borrowings | 216,747 | 135,743 | ||
Long-term debt | 462,252 | 353,972 | ||
FDIC warrants payable | 4,472 | 4,633 | ||
Other brokered funds | 459,499 | 642,185 | ||
Uncovered | ||||
Loans and other liabilities: | ||||
Impaired loans | 42,657 | 41,428 | ||
Covered loans | ||||
Loans and other liabilities: | ||||
Impaired loans | 33,557 | 35,321 | ||
Recurring basis | ||||
Loans and other liabilities: | ||||
Other brokered funds | 72,300 | 72,300 | ||
Recurring basis | Covered loans | ||||
Loans and other liabilities: | ||||
Impaired loans | 22,200 | 19,500 | ||
Non-recurring basis | Uncovered | ||||
Loans and other liabilities: | ||||
Impaired loans | 8,700 | 7,600 | ||
Non-recurring basis | Covered loans | ||||
Loans and other liabilities: | ||||
Impaired loans | 989 | 502 | ||
Total Fair Value | Recurring basis | ||||
Financial assets: | ||||
Cash and cash equivalents | 485,883 | 253,736 | ||
Net loans, excluding covered loans | 4,221,372 | 3,948,847 | ||
Net covered loans | 379,322 | 420,627 | ||
Accrued interest receivable | 14,517 | 12,533 | ||
FDIC indemnification asset | 24,626 | 34,572 | ||
FDIC receivable | 7,839 | 6,062 | ||
Company-owned life insurance | 103,924 | 97,782 | ||
Security held-to-maturity | 1,628 | 1,226 | ||
Deposits: | ||||
Savings and demand deposits | 3,393,279 | 3,288,414 | ||
Time deposits | 1,385,838 | 1,260,453 | ||
Total deposits | 4,779,117 | 4,548,867 | ||
Loans and other liabilities: | ||||
FDIC clawback liability | 27,881 | 26,905 | ||
Short-term borrowings | 216,747 | 135,743 | ||
Long-term debt | 457,907 | 348,373 | ||
FDIC warrants payable | 4,472 | 4,633 | ||
Accrued interest payable | 1,528 | 1,476 | ||
Deferred compensation plan liabilities | 1,186 | 587 | ||
Total Fair Value | Non-recurring basis | ||||
Loans and other liabilities: | ||||
Impaired loans | 9,738 | 8,106 | ||
Level 1 | Recurring basis | ||||
Financial assets: | ||||
Cash and cash equivalents | 77,957 | 86,185 | ||
Level 2 | Recurring basis | ||||
Financial assets: | ||||
Cash and cash equivalents | 407,926 | 167,551 | ||
Accrued interest receivable | 14,517 | 12,533 | ||
FDIC receivable | 7,839 | 6,062 | ||
Company-owned life insurance | 103,924 | 97,782 | ||
Deposits: | ||||
Savings and demand deposits | 3,393,279 | 3,288,414 | ||
Time deposits | 1,385,838 | 1,260,453 | ||
Total deposits | 4,779,117 | 4,548,867 | ||
Loans and other liabilities: | ||||
Short-term borrowings | 216,747 | 135,743 | ||
Long-term debt | 457,907 | 348,373 | ||
Accrued interest payable | 1,528 | 1,476 | ||
Deferred compensation plan liabilities | 1,186 | 587 | ||
Level 3 | Recurring basis | ||||
Financial assets: | ||||
Net loans, excluding covered loans | 4,221,372 | 3,948,847 | ||
Net covered loans | 379,322 | 420,627 | ||
FDIC indemnification asset | 24,626 | 34,572 | ||
Security held-to-maturity | 1,628 | 1,226 | ||
Loans and other liabilities: | ||||
FDIC clawback liability | 27,881 | 26,905 | ||
FDIC warrants payable | 4,472 | 4,633 | ||
Level 3 | Non-recurring basis | ||||
Loans and other liabilities: | ||||
Impaired loans | 9,738 | 8,106 | ||
Carrying Value | Recurring basis | ||||
Financial assets: | ||||
Cash and cash equivalents | 485,883 | 253,736 | ||
Federal Home Loan Bank stock | 20,744 | 20,212 | ||
Net loans, excluding covered loans | 4,121,607 | 3,868,818 | ||
Net covered loans | 299,605 | 325,137 | ||
Accrued interest receivable | 14,517 | 12,533 | ||
FDIC indemnification asset | 50,702 | 67,026 | ||
FDIC receivable | 7,839 | 6,062 | ||
Company-owned life insurance | 103,924 | 97,782 | ||
Security held-to-maturity | 1,628 | 1,226 | ||
Deposits: | ||||
Savings and demand deposits | 3,393,279 | 3,288,414 | ||
Time deposits | 1,385,295 | 1,260,449 | ||
Total deposits | 4,778,574 | 4,548,863 | ||
Loans and other liabilities: | ||||
FDIC clawback liability | 27,881 | 26,905 | ||
Short-term borrowings | 216,747 | 135,743 | ||
Long-term debt | 462,252 | 353,972 | ||
FDIC warrants payable | 4,472 | 4,633 | ||
Accrued interest payable | 1,528 | 1,476 | ||
Deferred compensation plan liabilities | $1,186 | $587 |
SECURITIES_Details
SECURITIES (Details) (USD $) | 3 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
Investment securities available-for-sale | ||
Amortized Cost | $719,718 | $734,674 |
Gross Unrealized Gains | 11,259 | 7,703 |
Gross Unrealized Losses | -584 | -1,558 |
Fair Value | 730,393 | 740,819 |
Held-to-maturity: | ||
Amortized Cost | 1,628 | 1,226 |
Fair Value | 1,628 | 1,226 |
U.S. government sponsored agency obligations | ||
Investment securities available-for-sale | ||
Amortized Cost | 72,799 | 97,746 |
Gross Unrealized Gains | 1,208 | 791 |
Gross Unrealized Losses | -31 | -179 |
Fair Value | 73,976 | 98,358 |
Taxable | ||
Investment securities available-for-sale | ||
Amortized Cost | 4,648 | 397 |
Gross Unrealized Gains | 15 | |
Gross Unrealized Losses | -1 | |
Fair Value | 4,662 | 397 |
Tax exempt | ||
Investment securities available-for-sale | ||
Amortized Cost | 248,771 | 229,404 |
Gross Unrealized Gains | 4,591 | 3,578 |
Gross Unrealized Losses | -426 | -723 |
Fair Value | 252,936 | 232,259 |
SBA Pools | ||
Investment securities available-for-sale | ||
Amortized Cost | 33,141 | 33,824 |
Gross Unrealized Gains | 304 | 209 |
Gross Unrealized Losses | -1 | -100 |
Fair Value | 33,444 | 33,933 |
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | ||
Investment securities available-for-sale | ||
Amortized Cost | 279,093 | 289,156 |
Gross Unrealized Gains | 4,446 | 2,886 |
Gross Unrealized Losses | -95 | -283 |
Fair Value | 283,444 | 291,759 |
Privately issued | ||
Investment securities available-for-sale | ||
Amortized Cost | 17,830 | 18,814 |
Gross Unrealized Gains | 90 | 27 |
Gross Unrealized Losses | -41 | |
Fair Value | 17,920 | 18,800 |
Privately issued commercial mortgage-backed securities | ||
Investment securities available-for-sale | ||
Amortized Cost | 5,113 | 5,127 |
Gross Unrealized Gains | 21 | 3 |
Fair Value | 5,134 | 5,130 |
Corporate debt securities | ||
Investment securities available-for-sale | ||
Amortized Cost | 58,323 | 60,206 |
Gross Unrealized Gains | 584 | 209 |
Gross Unrealized Losses | -30 | -232 |
Fair Value | $58,877 | $60,183 |
SECURITIES_Details_2
SECURITIES (Details 2) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Information with respect to proceeds from sales of securities and the associated gains and losses | ||
Proceeds | $24,615 | $54,458 |
Gross gains | 3 | |
Gross losses | ($110) | ($2,310) |
SECURITIES_Details_3
SECURITIES (Details 3) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Securities with contractual maturities: | ||
Within one year | $965,000 | |
After one year through five years | 118,523,000 | |
After five years through ten years | 187,617,000 | |
After ten years | 412,613,000 | |
Total available-for-sale securities | 719,718,000 | 734,674,000 |
Securities with contractual maturities: | ||
Within one year | 977,000 | |
After one year through five years | 120,476,000 | |
After five years through ten years | 190,339,000 | |
After ten years | 418,601,000 | |
Total securities available-for-sale | 730,393,000 | 740,819,000 |
Amortized Cost - Held To Maturity | ||
After one year through five years | 1,628,000 | |
Total securities held-to-maturity | 1,628,000 | 1,226,000 |
Fair Value - Held To Maturity | ||
After one year through five years | 1,628,000 | |
Total securities held-to-maturity | 1,628,000 | 1,226,000 |
Available-for-sale securities pledged as collateral | ||
Securities with amortized cost pledged to secure borrowings and deposits | $433,400,000 | $337,800,000 |
SECURITIES_Details_4
SECURITIES (Details 4) (USD $) | 3 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
item | ||
Less than 12 Months | ||
Fair Value | $89,790 | $99,480 |
Unrealized losses | -357 | -552 |
More than 12 Months | ||
Fair Value | 13,853 | 102,434 |
Unrealized losses | -227 | -1,006 |
Total | ||
Fair Value | 103,643 | 201,914 |
Unrealized losses | -584 | -1,558 |
Other information with respect to available-for-sale securities | ||
Number of securities in portfolio | 371 | |
Number of securities in an unrealized loss position | 78 | |
Securities of any one issuer, other than U.S. Government, greater than 10% of shareholders equity | 0 | 0 |
Available-for-sale securities in unrealized loss position fair value | 103,643 | 201,914 |
Available-for-sale securities, gross unrealized loss | -584 | -1,558 |
U.S. government sponsored agency obligations | ||
Less than 12 Months | ||
Fair Value | 14,969 | |
Unrealized losses | -31 | |
More than 12 Months | ||
Fair Value | 14,821 | |
Unrealized losses | -179 | |
Total | ||
Fair Value | 14,969 | 14,821 |
Unrealized losses | -31 | -179 |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 14,969 | 14,821 |
Available-for-sale securities, gross unrealized loss | -31 | -179 |
Taxable | ||
Less than 12 Months | ||
Fair Value | 831 | |
Unrealized losses | -1 | |
Total | ||
Fair Value | 831 | |
Unrealized losses | -1 | |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 831 | |
Available-for-sale securities, gross unrealized loss | -1 | |
Tax exempt | ||
Less than 12 Months | ||
Fair Value | 45,121 | 31,054 |
Unrealized losses | -226 | -260 |
More than 12 Months | ||
Fair Value | 10,664 | 33,650 |
Unrealized losses | -200 | -463 |
Total | ||
Fair Value | 55,785 | 64,704 |
Unrealized losses | -426 | -723 |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 55,785 | 64,704 |
Available-for-sale securities, gross unrealized loss | -426 | -723 |
SBA Pools | ||
Less than 12 Months | ||
Fair Value | 1,844 | |
Unrealized losses | -4 | |
More than 12 Months | ||
Fair Value | 1,827 | 17,682 |
Unrealized losses | -1 | -96 |
Total | ||
Fair Value | 1,827 | 19,526 |
Unrealized losses | -1 | -100 |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 1,827 | 19,526 |
Available-for-sale securities, gross unrealized loss | -1 | -100 |
Issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises | ||
Less than 12 Months | ||
Fair Value | 23,319 | 36,261 |
Unrealized losses | -88 | -85 |
More than 12 Months | ||
Fair Value | 932 | 27,361 |
Unrealized losses | -7 | -198 |
Total | ||
Fair Value | 24,251 | 63,622 |
Unrealized losses | -95 | -283 |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 24,251 | 63,622 |
Available-for-sale securities, gross unrealized loss | -95 | -283 |
Privately issued | ||
Less than 12 Months | ||
Fair Value | 7,801 | |
Unrealized losses | -41 | |
More than 12 Months | ||
Fair Value | 8 | |
Total | ||
Fair Value | 7,809 | |
Unrealized losses | -41 | |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 7,809 | |
Available-for-sale securities, gross unrealized loss | -41 | |
Corporate debt securities | ||
Less than 12 Months | ||
Fair Value | 5,550 | 22,520 |
Unrealized losses | -11 | -162 |
More than 12 Months | ||
Fair Value | 430 | 8,912 |
Unrealized losses | -19 | -70 |
Total | ||
Fair Value | 5,980 | 31,432 |
Unrealized losses | -30 | -232 |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | 5,980 | 31,432 |
Available-for-sale securities, gross unrealized loss | -30 | -232 |
Securities carrying fixed interest rates | ||
Total | ||
Fair Value | 103,600 | |
Other information with respect to available-for-sale securities | ||
Available-for-sale securities in unrealized loss position fair value | $103,600 |
LOANS_Details
LOANS (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | |
Loans | ||
Total uncovered loans | 4,156,084,000 | $3,902,637,000 |
Total | 4,473,677,000 | 4,249,127,000 |
Deferred fees and costs | 4,400,000 | 4,600,000 |
Minimum | ||
Loans | ||
Term of finance | 15 years | |
Maximum | ||
Loans | ||
Term of finance | 30 years | |
Covered loans | ||
Loans | ||
Total covered loans | 317,593,000 | 346,490,000 |
Covered loans | Accounted for under ASC 310-30 | ||
Loans | ||
Total covered loans | 261,611,000 | 289,037,000 |
Covered loans | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total covered loans | 55,982,000 | 57,453,000 |
Uncovered | ||
Loans | ||
Total uncovered loans | 4,156,084,000 | 3,902,637,000 |
Uncovered | Accounted for under ASC 310-30 | ||
Loans | ||
Total uncovered loans | 471,641,000 | 455,868,000 |
Uncovered | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total uncovered loans | 3,684,443,000 | 3,446,769,000 |
Residential real estate | ||
Loans | ||
Total uncovered loans | 1,474,042,000 | 1,426,012,000 |
Total | 1,577,471,000 | 1,534,238,000 |
Residential real estate | Covered loans | ||
Loans | ||
Total covered loans | 103,429,000 | 108,226,000 |
Residential real estate | Covered loans | Accounted for under ASC 310-30 | ||
Loans | ||
Total covered loans | 82,254,000 | 86,515,000 |
Residential real estate | Covered loans | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total covered loans | 21,175,000 | 21,711,000 |
Residential real estate | Uncovered | ||
Loans | ||
Total uncovered loans | 1,474,042,000 | 1,426,012,000 |
Residential real estate | Uncovered | Accounted for under ASC 310-30 | ||
Loans | ||
Total uncovered loans | 238,078,000 | 239,523,000 |
Residential real estate | Uncovered | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total uncovered loans | 1,235,964,000 | 1,186,489,000 |
Commercial real estate | ||
Loans | ||
Total uncovered loans | 1,404,906,000 | 1,310,938,000 |
Total | 1,572,282,000 | 1,497,600,000 |
Commercial real estate | Covered loans | ||
Loans | ||
Total covered loans | 167,376,000 | 186,662,000 |
Commercial real estate | Covered loans | Accounted for under ASC 310-30 | ||
Loans | ||
Total covered loans | 141,698,000 | 160,886,000 |
Commercial real estate | Covered loans | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total covered loans | 25,678,000 | 25,776,000 |
Commercial real estate | Uncovered | ||
Loans | ||
Total uncovered loans | 1,404,906,000 | 1,310,938,000 |
Commercial real estate | Uncovered | Accounted for under ASC 310-30 | ||
Loans | ||
Total uncovered loans | 204,288,000 | 190,148,000 |
Commercial real estate | Uncovered | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total uncovered loans | 1,200,618,000 | 1,120,790,000 |
Commercial and industrial | ||
Loans | ||
Total uncovered loans | 947,735,000 | 869,477,000 |
Total | 977,119,000 | 902,125,000 |
Commercial and industrial | Covered loans | ||
Loans | ||
Total covered loans | 29,384,000 | 32,648,000 |
Commercial and industrial | Covered loans | Accounted for under ASC 310-30 | ||
Loans | ||
Total covered loans | 21,310,000 | 23,752,000 |
Commercial and industrial | Covered loans | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total covered loans | 8,074,000 | 8,896,000 |
Commercial and industrial | Uncovered | ||
Loans | ||
Total uncovered loans | 947,735,000 | 869,477,000 |
Commercial and industrial | Uncovered | Accounted for under ASC 310-30 | ||
Loans | ||
Total uncovered loans | 18,598,000 | 15,499,000 |
Commercial and industrial | Uncovered | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total uncovered loans | 929,137,000 | 853,978,000 |
Real estate construction | ||
Loans | ||
Total uncovered loans | 140,893,000 | 131,686,000 |
Total | 149,336,000 | 141,075,000 |
Real estate construction | Covered loans | ||
Loans | ||
Total covered loans | 8,443,000 | 9,389,000 |
Real estate construction | Covered loans | Accounted for under ASC 310-30 | ||
Loans | ||
Total covered loans | 7,472,000 | 8,415,000 |
Real estate construction | Covered loans | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total covered loans | 971,000 | 974,000 |
Real estate construction | Uncovered | ||
Loans | ||
Total uncovered loans | 140,893,000 | 131,686,000 |
Real estate construction | Uncovered | Accounted for under ASC 310-30 | ||
Loans | ||
Total uncovered loans | 8,146,000 | 8,309,000 |
Real estate construction | Uncovered | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total uncovered loans | 132,747,000 | 123,377,000 |
Consumer | ||
Loans | ||
Total uncovered loans | 188,508,000 | 164,524,000 |
Total | 197,469,000 | 174,089,000 |
Consumer | Covered loans | ||
Loans | ||
Total covered loans | 8,961,000 | 9,565,000 |
Consumer | Covered loans | Accounted for under ASC 310-30 | ||
Loans | ||
Total covered loans | 8,877,000 | 9,469,000 |
Consumer | Covered loans | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total covered loans | 84,000 | 96,000 |
Consumer | Uncovered | ||
Loans | ||
Total uncovered loans | 188,508,000 | 164,524,000 |
Consumer | Uncovered | Accounted for under ASC 310-30 | ||
Loans | ||
Total uncovered loans | 2,531,000 | 2,389,000 |
Consumer | Uncovered | Excluded from ASC 310-30 accounting | ||
Loans | ||
Total uncovered loans | 185,977,000 | $162,135,000 |
LOANS_Details_2
LOANS (Details 2) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | $35,677 | $35,111 |
Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | 20,316 | 21,857 |
Nonperforming assets | ||
Information on nonperforming assets | ||
Total assets | 97,463 | 104,559 |
Nonperforming assets | Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | 35,677 | 35,111 |
Other real estate owned and repossessed assets | 30,761 | 36,872 |
Total assets | 66,438 | 71,983 |
Nonperforming assets | Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | 20,316 | 21,857 |
Other real estate owned and repossessed assets | 10,709 | 10,719 |
Total assets | 31,025 | 32,576 |
Residential real estate | Nonperforming assets | Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | 18,101 | 17,374 |
Residential real estate | Nonperforming assets | Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | 2,064 | 1,848 |
Commercial real estate | Nonperforming assets | Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | 15,151 | 13,756 |
Commercial real estate | Nonperforming assets | Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | 14,797 | 15,723 |
Commercial and industrial | Nonperforming assets | Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | 1,935 | 3,550 |
Commercial and industrial | Nonperforming assets | Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | 2,709 | 3,560 |
Real estate construction | Nonperforming assets | Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | 147 | 174 |
Real estate construction | Nonperforming assets | Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | 718 | 713 |
Consumer | Nonperforming assets | Uncovered | ||
Information on nonperforming assets | ||
Nonaccrual loans | 343 | 257 |
Consumer | Nonperforming assets | Covered loans | ||
Information on nonperforming assets | ||
Nonaccrual loans | $28 | $13 |
LOANS_Details_3
LOANS (Details 3) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Loans and Allowance for Loan Losses | ||
90 days or more past due | $191 | |
Covered loans | ||
Loans and Allowance for Loan Losses | ||
Total covered loans | 317,593 | 346,490 |
Residential real estate | Covered loans | ||
Loans and Allowance for Loan Losses | ||
Total covered loans | 103,429 | 108,226 |
Commercial real estate | Covered loans | ||
Loans and Allowance for Loan Losses | ||
Total covered loans | 167,376 | 186,662 |
Commercial and industrial | Covered loans | ||
Loans and Allowance for Loan Losses | ||
Total covered loans | 29,384 | 32,648 |
Real estate construction | Covered loans | ||
Loans and Allowance for Loan Losses | ||
Total covered loans | 8,443 | 9,389 |
Consumer | Covered loans | ||
Loans and Allowance for Loan Losses | ||
Total covered loans | 8,961 | 9,565 |
Excluded from ASC 310-30 accounting | Uncovered | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 23,045 | 23,226 |
60-89 days past due | 5,526 | 3,599 |
90 days or more past due | 23,528 | 24,210 |
Total past due | 52,099 | 51,035 |
Current | 3,632,344 | 3,395,734 |
Total uncovered loans, excluding ASC 310-30 | 3,684,443 | 3,446,769 |
90 days or more past due and still accruing | 72 | 53 |
Excluded from ASC 310-30 accounting | Covered loans | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 1,183 | 611 |
60-89 days past due | 412 | 42 |
90 days or more past due | 8,611 | 9,383 |
Total past due | 10,206 | 10,036 |
Current | 45,776 | 47,417 |
Total covered loans | 55,982 | 57,453 |
Excluded from ASC 310-30 accounting | Residential real estate | Uncovered | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 12,860 | 11,709 |
60-89 days past due | 1,425 | 2,044 |
90 days or more past due | 8,462 | 9,593 |
Total past due | 22,747 | 23,346 |
Current | 1,213,217 | 1,163,143 |
Total uncovered loans, excluding ASC 310-30 | 1,235,964 | 1,186,489 |
90 days or more past due and still accruing | 62 | 12 |
Excluded from ASC 310-30 accounting | Residential real estate | Covered loans | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 954 | 238 |
60-89 days past due | 17 | 35 |
90 days or more past due | 1,417 | 1,179 |
Total past due | 2,388 | 1,452 |
Current | 18,787 | 20,259 |
Total covered loans | 21,175 | 21,711 |
Excluded from ASC 310-30 accounting | Commercial real estate | Uncovered | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 5,629 | 4,870 |
60-89 days past due | 2,052 | 1,083 |
90 days or more past due | 13,196 | 11,333 |
Total past due | 20,877 | 17,286 |
Current | 1,179,741 | 1,103,504 |
Total uncovered loans, excluding ASC 310-30 | 1,200,618 | 1,120,790 |
Excluded from ASC 310-30 accounting | Commercial real estate | Covered loans | ||
Loans and Allowance for Loan Losses | ||
60-89 days past due | 105 | |
90 days or more past due | 3,840 | 4,569 |
Total past due | 3,945 | 4,569 |
Current | 21,733 | 21,207 |
Total covered loans | 25,678 | 25,776 |
Excluded from ASC 310-30 accounting | Commercial and industrial | Uncovered | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 2,005 | 4,679 |
60-89 days past due | 1,535 | 184 |
90 days or more past due | 1,707 | 2,960 |
Total past due | 5,247 | 7,823 |
Current | 923,890 | 846,155 |
Total uncovered loans, excluding ASC 310-30 | 929,137 | 853,978 |
Excluded from ASC 310-30 accounting | Commercial and industrial | Covered loans | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 229 | 373 |
60-89 days past due | 285 | 7 |
90 days or more past due | 2,640 | 2,923 |
Total past due | 3,154 | 3,303 |
Current | 4,920 | 5,593 |
Total covered loans | 8,074 | 8,896 |
Excluded from ASC 310-30 accounting | Real estate construction | Uncovered | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 1,701 | 1,004 |
60-89 days past due | 168 | 136 |
90 days or more past due | 6 | 174 |
Total past due | 1,875 | 1,314 |
Current | 130,872 | 122,063 |
Total uncovered loans, excluding ASC 310-30 | 132,747 | 123,377 |
90 days or more past due and still accruing | 5 | |
Excluded from ASC 310-30 accounting | Real estate construction | Covered loans | ||
Loans and Allowance for Loan Losses | ||
60-89 days past due | 5 | |
90 days or more past due | 712 | 710 |
Total past due | 717 | 710 |
Current | 254 | 264 |
Total covered loans | 971 | 974 |
Excluded from ASC 310-30 accounting | Consumer | Uncovered | ||
Loans and Allowance for Loan Losses | ||
30-59 days past due | 850 | 964 |
60-89 days past due | 346 | 152 |
90 days or more past due | 157 | 150 |
Total past due | 1,353 | 1,266 |
Current | 184,624 | 160,869 |
Total uncovered loans, excluding ASC 310-30 | 185,977 | 162,135 |
90 days or more past due and still accruing | 5 | 41 |
Excluded from ASC 310-30 accounting | Consumer | Covered loans | ||
Loans and Allowance for Loan Losses | ||
90 days or more past due | 2 | 2 |
Total past due | 2 | 2 |
Current | 82 | 94 |
Total covered loans | $84 | $96 |
LOANS_Details_4
LOANS (Details 4) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Performing assets | ||
Information as to total impaired loans | ||
Troubled debt restructurings | $20,200 | $19,800 |
Uncovered | ||
Information as to total impaired loans | ||
Nonaccrual loans | 35,677 | 35,111 |
Impaired loans | 42,657 | 41,428 |
Uncovered | Performing assets | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 6,980 | 6,317 |
Uncovered | Performing assets | Residential real estate | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 1,875 | 1,368 |
Uncovered | Performing assets | Commercial real estate | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 2,625 | 3,785 |
Uncovered | Performing assets | Commercial and industrial | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 2,171 | 840 |
Uncovered | Performing assets | Real estate construction | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 89 | 90 |
Uncovered | Performing assets | Consumer | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 220 | 234 |
Covered loans | ||
Information as to total impaired loans | ||
Nonaccrual loans | 20,316 | 21,857 |
Impaired loans | 33,557 | 35,321 |
Covered loans | Performing assets | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 13,241 | 13,464 |
Covered loans | Performing assets | Residential real estate | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 3,069 | 3,046 |
Covered loans | Performing assets | Commercial real estate | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 8,923 | 9,017 |
Covered loans | Performing assets | Commercial and industrial | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 993 | 1,137 |
Covered loans | Performing assets | Real estate construction | ||
Information as to total impaired loans | ||
Troubled debt restructurings | $256 | $264 |
LOANS_Details_5
LOANS (Details 5) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
Information as to total impaired loans | ||
Period of required compliance for restructured obligation modified at market rate for not reporting it as TDR | 6 months | |
Period of required compliance for restructured obligation modified at other than market rate for reconsidering it as performing | 6 months | |
Nonperforming assets | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 25,700 | $25,000 |
Performing assets | ||
Information as to total impaired loans | ||
Troubled debt restructurings | 20,200 | $19,800 |
LOANS_Details_6
LOANS (Details 6) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
loan | loan | |
Troubled Debt Restructurings | ||
Total number of loans | 29 | 24 |
Total recorded investment (modified) | $4,462 | $2,693 |
Net charge-offs (recoveries) | -38 | -3 |
Provision (benefit) for loan losses | 430 | 173 |
Loan forgiven | 127 | |
Uncovered | ||
Troubled Debt Restructurings | ||
Total number of loans | 22 | 15 |
Total recorded investment (modified) | 3,956 | 2,107 |
Net charge-offs (recoveries) | -38 | -9 |
Provision (benefit) for loan losses | 329 | 167 |
Uncovered | Residential real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 10 | 6 |
Total recorded investment (modified) | 1,495 | 300 |
Net charge-offs (recoveries) | -1 | |
Provision (benefit) for loan losses | 32 | |
Uncovered | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 3 | 5 |
Total recorded investment (modified) | 1,187 | 1,650 |
Net charge-offs (recoveries) | -37 | -9 |
Provision (benefit) for loan losses | 208 | 133 |
Uncovered | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total number of loans | 8 | 4 |
Total recorded investment (modified) | 1,127 | 157 |
Provision (benefit) for loan losses | 89 | 34 |
Uncovered | Real estate construction | ||
Troubled Debt Restructurings | ||
Total number of loans | 1 | |
Total recorded investment (modified) | 147 | |
Covered loans | ||
Troubled Debt Restructurings | ||
Total number of loans | 7 | 9 |
Total recorded investment (modified) | 506 | 586 |
Net charge-offs (recoveries) | 6 | |
Provision (benefit) for loan losses | 101 | 6 |
Covered loans | Residential real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 3 | 5 |
Total recorded investment (modified) | 142 | 116 |
Net charge-offs (recoveries) | 6 | |
Provision (benefit) for loan losses | 8 | 6 |
Covered loans | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 2 | 1 |
Total recorded investment (modified) | 253 | 443 |
Covered loans | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total number of loans | 1 | 3 |
Total recorded investment (modified) | 96 | 27 |
Provision (benefit) for loan losses | 93 | |
Covered loans | Consumer | ||
Troubled Debt Restructurings | ||
Total number of loans | 1 | |
Total recorded investment (modified) | 15 | |
Principal deferral | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,304 | 150 |
Principal deferral | Uncovered | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,223 | 34 |
Principal deferral | Uncovered | Residential real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 883 | |
Principal deferral | Uncovered | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 340 | 34 |
Principal deferral | Covered loans | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 81 | 116 |
Principal deferral | Covered loans | Residential real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 66 | 116 |
Principal deferral | Covered loans | Consumer | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 15 | |
Principal reduction | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 67 | |
Principal reduction | Uncovered | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 67 | |
Principal reduction | Uncovered | Residential real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 67 | |
Interest rate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,895 | 973 |
Interest rate | Uncovered | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,470 | 946 |
Interest rate | Uncovered | Residential real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 612 | 233 |
Interest rate | Uncovered | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 97 | 713 |
Interest rate | Uncovered | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 761 | |
Interest rate | Covered loans | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 425 | 27 |
Interest rate | Covered loans | Residential real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 76 | |
Interest rate | Covered loans | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 253 | |
Interest rate | Covered loans | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 96 | 27 |
Forbearance agreement | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,263 | 1,503 |
Forbearance agreement | Uncovered | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,263 | 1,060 |
Forbearance agreement | Uncovered | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 1,090 | 937 |
Forbearance agreement | Uncovered | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 26 | 123 |
Forbearance agreement | Uncovered | Real estate construction | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 147 | |
Forbearance agreement | Covered loans | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | 443 | |
Forbearance agreement | Covered loans | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total recorded investment (modified) | $443 |
LOANS_Details_7
LOANS (Details 7) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
loan | loan | |
Troubled Debt Restructurings | ||
Total number of loans | 47 | 46 |
Total recorded investment | $4,553,000 | $4,178,000 |
Charged-off following a subsequent default | 500,000 | 245,000 |
Commitments to lend additional funds to borrowers whose terms have been modified in TDRs | 1,200,000 | |
Uncovered | ||
Troubled Debt Restructurings | ||
Total number of loans | 39 | 23 |
Total recorded investment | 4,058,000 | 2,779,000 |
Charged-off following a subsequent default | 500,000 | 231,000 |
Uncovered | Residential real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 22 | 20 |
Total recorded investment | 1,744,000 | 1,157,000 |
Charged-off following a subsequent default | 29,000 | 81,000 |
Uncovered | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 11 | 2 |
Total recorded investment | 2,195,000 | 1,487,000 |
Charged-off following a subsequent default | 471,000 | 150,000 |
Uncovered | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total number of loans | 5 | 1 |
Total recorded investment | 41,000 | 135,000 |
Uncovered | Consumer | ||
Troubled Debt Restructurings | ||
Total number of loans | 1 | |
Total recorded investment | 78,000 | |
Covered loans | ||
Troubled Debt Restructurings | ||
Total number of loans | 8 | 23 |
Total recorded investment | 495,000 | 1,399,000 |
Charged-off following a subsequent default | 14,000 | |
Covered loans | Residential real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 4 | 7 |
Total recorded investment | 187,000 | 171,000 |
Charged-off following a subsequent default | 7,000 | |
Covered loans | Commercial real estate | ||
Troubled Debt Restructurings | ||
Total number of loans | 1 | 5 |
Total recorded investment | 129,000 | 222,000 |
Covered loans | Commercial and industrial | ||
Troubled Debt Restructurings | ||
Total number of loans | 3 | 10 |
Total recorded investment | 179,000 | 230,000 |
Charged-off following a subsequent default | 7,000 | |
Covered loans | Real estate construction | ||
Troubled Debt Restructurings | ||
Total number of loans | 1 | |
Total recorded investment | $776,000 |
LOANS_Details_8
LOANS (Details 8) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | $4,156,084 | $3,902,637 |
Covered loans | 317,593 | 346,490 |
Commercial real estate | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 1,404,906 | 1,310,938 |
Covered loans | 167,376 | 186,662 |
Commercial and industrial | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 947,735 | 869,477 |
Covered loans | 29,384 | 32,648 |
Real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 140,893 | 131,686 |
Covered loans | 8,443 | 9,389 |
Commercial and industrial, commercial real estate and real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 2,493,534 | 2,312,101 |
Covered loans | 205,203 | 228,699 |
Pass | Commercial real estate | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 1,236,307 | 1,153,132 |
Covered loans | 96,556 | 102,952 |
Pass | Commercial and industrial | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 892,027 | 824,239 |
Covered loans | 15,204 | 16,718 |
Pass | Real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 133,256 | 123,822 |
Covered loans | 3,672 | 3,817 |
Pass | Commercial and industrial, commercial real estate and real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 2,261,590 | 2,101,193 |
Covered loans | 115,432 | 123,487 |
Special Mention | Commercial real estate | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 58,263 | 63,567 |
Covered loans | 14,478 | 16,073 |
Special Mention | Commercial and industrial | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 32,960 | 29,511 |
Covered loans | 1,236 | 1,875 |
Special Mention | Real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 1,068 | 1,981 |
Covered loans | 475 | 792 |
Special Mention | Commercial and industrial, commercial real estate and real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 92,291 | 95,059 |
Covered loans | 16,189 | 18,740 |
Substandard | Commercial real estate | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 110,336 | 94,239 |
Covered loans | 56,342 | 67,637 |
Substandard | Commercial and industrial | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 22,748 | 15,727 |
Covered loans | 12,944 | 14,055 |
Substandard | Real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 6,569 | 5,883 |
Covered loans | 4,296 | 4,780 |
Substandard | Commercial and industrial, commercial real estate and real estate construction | ||
Commercial and industrial, commercial real estate and real estate construction credit quality | ||
Uncovered loans | 139,653 | 115,849 |
Covered loans | $73,582 | $86,472 |
LOANS_Details_9
LOANS (Details 9) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Loans by credit quality | ||
Uncovered loans | $4,156,084 | $3,902,637 |
Covered loans | 317,593 | 346,490 |
Residential real estate | ||
Loans by credit quality | ||
Uncovered loans | 1,474,042 | 1,426,012 |
Covered loans | 103,429 | 108,226 |
Consumer | ||
Loans by credit quality | ||
Uncovered loans | 188,508 | 164,524 |
Covered loans | 8,961 | 9,565 |
Residential real estate and consumer loans | ||
Loans by credit quality | ||
Uncovered loans | 1,662,550 | 1,590,536 |
Covered loans | 112,390 | 117,791 |
Performing assets | Residential real estate | ||
Loans by credit quality | ||
Uncovered loans | 1,455,941 | 1,408,638 |
Covered loans | 101,365 | 106,378 |
Performing assets | Consumer | ||
Loans by credit quality | ||
Uncovered loans | 188,165 | 164,267 |
Covered loans | 8,933 | 9,552 |
Performing assets | Residential real estate and consumer loans | ||
Loans by credit quality | ||
Uncovered loans | 1,644,106 | 1,572,905 |
Covered loans | 110,298 | 115,930 |
Nonperforming assets | Residential real estate | ||
Loans by credit quality | ||
Uncovered loans | 18,101 | 17,374 |
Covered loans | 2,064 | 1,848 |
Nonperforming assets | Consumer | ||
Loans by credit quality | ||
Uncovered loans | 343 | 257 |
Covered loans | 28 | 13 |
Nonperforming assets | Residential real estate and consumer loans | ||
Loans by credit quality | ||
Uncovered loans | 18,444 | 17,631 |
Covered loans | $2,092 | $1,861 |
ALLOWANCE_FOR_LOAN_LOSSES_Deta
ALLOWANCE FOR LOAN LOSSES (Details) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 |
Uncovered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | $28,892 | $23,310 | |
Recorded investment with related allowance | 13,332 | 12,284 | |
Total recorded investment | 42,224 | 35,594 | |
Contractual principal balance | 54,209 | 43,687 | |
Related allowance | 2,794 | 3,450 | |
Average recorded investment | 43,864 | 24,127 | |
Interest income recognized | 1,109 | 488 | |
Covered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 17,810 | 14,781 | |
Recorded investment with related allowance | 15,640 | 15,348 | |
Total recorded investment | 33,450 | 30,129 | |
Contractual principal balance | 43,172 | 38,844 | |
Related allowance | 2,406 | 1,803 | |
Average recorded investment | 33,822 | 26,823 | |
Interest income recognized | 645 | 396 | |
Residential real estate | Uncovered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 12,982 | 14,316 | |
Recorded investment with related allowance | 6,943 | 4,268 | |
Total recorded investment | 19,925 | 18,584 | |
Contractual principal balance | 24,681 | 23,080 | |
Related allowance | 1,279 | 1,110 | |
Average recorded investment | 20,074 | 14,178 | |
Interest income recognized | 174 | 150 | |
Residential real estate | Covered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 2,729 | 2,155 | |
Recorded investment with related allowance | 2,372 | 2,583 | |
Total recorded investment | 5,101 | 4,738 | |
Contractual principal balance | 6,699 | 6,388 | |
Related allowance | 408 | 417 | |
Average recorded investment | 5,120 | 3,928 | |
Interest income recognized | 74 | 57 | |
Commercial real estate | Uncovered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 12,730 | 7,609 | |
Recorded investment with related allowance | 4,812 | 5,956 | |
Total recorded investment | 17,542 | 13,565 | |
Contractual principal balance | 23,391 | 17,016 | |
Related allowance | 946 | 1,276 | |
Average recorded investment | 18,455 | 8,394 | |
Interest income recognized | 738 | 316 | |
Commercial real estate | Covered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 11,918 | 10,400 | |
Recorded investment with related allowance | 11,752 | 11,985 | |
Total recorded investment | 23,670 | 22,385 | |
Contractual principal balance | 30,226 | 28,755 | |
Related allowance | 1,356 | 1,277 | |
Average recorded investment | 23,942 | 18,652 | |
Interest income recognized | 518 | 282 | |
Commercial and industrial | Uncovered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 2,727 | 915 | |
Recorded investment with related allowance | 1,236 | 1,884 | |
Total recorded investment | 3,963 | 2,799 | |
Contractual principal balance | 5,200 | 2,807 | |
Related allowance | 382 | 982 | |
Average recorded investment | 4,520 | 1,426 | |
Interest income recognized | 166 | 20 | |
Commercial and industrial | Covered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 2,194 | 1,545 | |
Recorded investment with related allowance | 1,488 | 779 | |
Total recorded investment | 3,682 | 2,324 | |
Contractual principal balance | 4,773 | 2,668 | |
Related allowance | 615 | 109 | |
Average recorded investment | 3,763 | 3,055 | |
Interest income recognized | 46 | 31 | |
Real estate construction | Uncovered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 235 | 174 | |
Total recorded investment | 235 | 174 | |
Contractual principal balance | 244 | 174 | |
Average recorded investment | 250 | ||
Interest income recognized | 12 | ||
Real estate construction | Covered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 944 | 670 | |
Recorded investment with related allowance | 27 | ||
Total recorded investment | 971 | 670 | |
Contractual principal balance | 1,417 | 994 | |
Related allowance | 27 | ||
Average recorded investment | 971 | 1,163 | |
Interest income recognized | 6 | 25 | |
Consumer | Uncovered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 218 | 296 | |
Recorded investment with related allowance | 341 | 176 | |
Total recorded investment | 559 | 472 | |
Contractual principal balance | 693 | 610 | |
Related allowance | 187 | 82 | |
Average recorded investment | 565 | 129 | |
Interest income recognized | 19 | 2 | |
Consumer | Covered loans individually evaluated | |||
Impaired loans individually evaluated for impairment | |||
Recorded investment with no related allowance | 25 | 11 | |
Recorded investment with related allowance | 1 | 1 | |
Total recorded investment | 26 | 12 | |
Contractual principal balance | 57 | 39 | |
Average recorded investment | 26 | 25 | |
Interest income recognized | $1 | $1 |
ALLOWANCE_FOR_LOAN_LOSSES_Deta1
ALLOWANCE FOR LOAN LOSSES (Details 2) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 |
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | $33,819 | ||
Ending allowance for loan losses | 34,477 | 33,819 | |
Allowance for loan losses: | |||
Allowance for loan losses | 34,477 | 33,819 | |
Balance of loans: | |||
Total loans | 4,156,084 | 3,902,637 | |
Uncovered | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 33,819 | 17,746 | |
Provision (benefit) for loan and lease losses | 3,412 | 6,424 | |
Gross charge-offs | -5,380 | -2,973 | |
Recoveries | 2,626 | 1,574 | |
Net (charge-offs) recoveries | -2,754 | -1,399 | |
Ending allowance for loan losses | 34,477 | 22,771 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 2,794 | 3,450 | |
Collectively evaluated for impairment | 17,993 | 16,910 | |
Allowance for loan losses | 34,477 | 22,771 | |
Balance of loans: | |||
Individually evaluated for impairment | 42,224 | 35,594 | |
Collectively evaluated for impairment | 3,642,219 | 3,411,175 | |
Total loans | 4,156,084 | 3,902,637 | |
Uncovered | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 13,459 | ||
Ending allowance for loan losses | 13,690 | 13,459 | |
Allowance for loan losses: | |||
Allowance for loan losses | 13,690 | 13,459 | |
Balance of loans: | |||
Total loans | 471,641 | 455,868 | |
Residential real estate | |||
Balance of loans: | |||
Total loans | 1,474,042 | 1,426,012 | |
Residential real estate | Uncovered | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 12,193 | 7,708 | |
Provision (benefit) for loan and lease losses | 377 | 2,864 | |
Gross charge-offs | -2,137 | -1,436 | |
Recoveries | 446 | 760 | |
Net (charge-offs) recoveries | -1,691 | -676 | |
Ending allowance for loan losses | 10,879 | 9,896 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 1,279 | 1,110 | |
Collectively evaluated for impairment | 3,937 | 4,850 | |
Allowance for loan losses | 10,879 | 9,896 | |
Balance of loans: | |||
Individually evaluated for impairment | 19,925 | 18,584 | |
Collectively evaluated for impairment | 1,216,039 | 1,167,905 | |
Total loans | 1,474,042 | 1,426,012 | |
Residential real estate | Uncovered | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 6,233 | ||
Ending allowance for loan losses | 5,663 | 6,233 | |
Allowance for loan losses: | |||
Allowance for loan losses | 5,663 | 6,233 | |
Balance of loans: | |||
Total loans | 238,078 | 239,523 | |
Commercial real estate | |||
Balance of loans: | |||
Total loans | 1,404,906 | 1,310,938 | |
Commercial real estate | Uncovered | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 11,128 | 4,267 | |
Provision (benefit) for loan and lease losses | -107 | 3,138 | |
Gross charge-offs | -1,618 | -1,245 | |
Recoveries | 1,758 | 616 | |
Net (charge-offs) recoveries | 140 | -629 | |
Ending allowance for loan losses | 11,161 | 6,776 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 946 | 1,276 | |
Collectively evaluated for impairment | 4,470 | 4,623 | |
Allowance for loan losses | 11,161 | 6,776 | |
Balance of loans: | |||
Individually evaluated for impairment | 17,542 | 13,565 | |
Collectively evaluated for impairment | 1,183,076 | 1,107,225 | |
Total loans | 1,404,906 | 1,310,938 | |
Commercial real estate | Uncovered | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 5,229 | ||
Ending allowance for loan losses | 5,745 | 5,229 | |
Allowance for loan losses: | |||
Allowance for loan losses | 5,745 | 5,229 | |
Balance of loans: | |||
Total loans | 204,288 | 190,148 | |
Commercial and industrial | |||
Balance of loans: | |||
Total loans | 947,735 | 869,477 | |
Commercial and industrial | Uncovered | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 7,835 | 3,404 | |
Provision (benefit) for loan and lease losses | 2,687 | 1,336 | |
Gross charge-offs | -1,267 | -145 | |
Recoveries | 220 | 162 | |
Net (charge-offs) recoveries | -1,047 | 17 | |
Ending allowance for loan losses | 9,475 | 4,757 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 382 | 982 | |
Collectively evaluated for impairment | 8,125 | 5,968 | |
Allowance for loan losses | 9,475 | 4,757 | |
Balance of loans: | |||
Individually evaluated for impairment | 3,963 | 2,799 | |
Collectively evaluated for impairment | 925,174 | 851,179 | |
Total loans | 947,735 | 869,477 | |
Commercial and industrial | Uncovered | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 885 | ||
Ending allowance for loan losses | 968 | 885 | |
Allowance for loan losses: | |||
Allowance for loan losses | 968 | 885 | |
Balance of loans: | |||
Total loans | 18,598 | 15,499 | |
Real estate construction | |||
Balance of loans: | |||
Total loans | 140,893 | 131,686 | |
Real estate construction | Uncovered | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 1,599 | 2,027 | |
Provision (benefit) for loan and lease losses | -36 | -865 | |
Gross charge-offs | -35 | -81 | |
Recoveries | 157 | 2 | |
Net (charge-offs) recoveries | 122 | -79 | |
Ending allowance for loan losses | 1,685 | 1,083 | |
Allowance for loan losses: | |||
Collectively evaluated for impairment | 501 | 649 | |
Allowance for loan losses | 1,685 | 1,083 | |
Balance of loans: | |||
Individually evaluated for impairment | 235 | 174 | |
Collectively evaluated for impairment | 132,512 | 123,203 | |
Total loans | 140,893 | 131,686 | |
Real estate construction | Uncovered | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 950 | ||
Ending allowance for loan losses | 1,184 | 950 | |
Allowance for loan losses: | |||
Allowance for loan losses | 1,184 | 950 | |
Balance of loans: | |||
Total loans | 8,146 | 8,309 | |
Consumer | |||
Balance of loans: | |||
Total loans | 188,508 | 164,524 | |
Consumer | Uncovered | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 1,064 | 340 | |
Provision (benefit) for loan and lease losses | 491 | -49 | |
Gross charge-offs | -323 | -66 | |
Recoveries | 45 | 34 | |
Net (charge-offs) recoveries | -278 | -32 | |
Ending allowance for loan losses | 1,277 | 259 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 187 | 82 | |
Collectively evaluated for impairment | 960 | 820 | |
Allowance for loan losses | 1,277 | 259 | |
Balance of loans: | |||
Individually evaluated for impairment | 559 | 472 | |
Collectively evaluated for impairment | 185,418 | 161,663 | |
Total loans | 188,508 | 164,524 | |
Consumer | Uncovered | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 162 | ||
Ending allowance for loan losses | 130 | 162 | |
Allowance for loan losses: | |||
Allowance for loan losses | 130 | 162 | |
Balance of loans: | |||
Total loans | $2,531 | $2,389 |
ALLOWANCE_FOR_LOAN_LOSSES_Deta2
ALLOWANCE FOR LOAN LOSSES (Details 3) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 |
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | $21,353 | ||
Ending allowance for loan losses | 17,988 | 21,353 | |
Allowance for loan losses: | |||
Allowance for loan losses | 17,988 | 21,353 | |
Balance of loans: | |||
Total loans, covered | 317,593 | 346,490 | |
Covered loans | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 21,353 | 40,381 | |
Provision (benefit) for loan and lease losses | -1,419 | -2,498 | |
Gross charge-offs | -5,618 | -3,948 | |
Recoveries | 3,672 | 4,065 | |
Net (charge-offs) recoveries | -1,946 | 117 | |
Ending allowance for loan losses | 17,988 | 38,000 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 2,406 | 1,803 | |
Collectively evaluated for impairment | 212 | 277 | |
Allowance for loan losses | 17,988 | 38,000 | |
Balance of loans: | |||
Individually evaluated for impairment | 33,450 | 30,129 | |
Collectively evaluated for impairment | 22,532 | 27,324 | |
Total loans, covered | 317,593 | 346,490 | |
Covered loans | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 19,273 | ||
Ending allowance for loan losses | 15,370 | 19,273 | |
Allowance for loan losses: | |||
Allowance for loan losses | 15,370 | 19,273 | |
Balance of loans: | |||
Total loans, covered | 261,611 | 289,037 | |
Residential real estate | Covered loans | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 3,981 | 4,696 | |
Provision (benefit) for loan and lease losses | 313 | 692 | |
Gross charge-offs | -324 | -863 | |
Recoveries | 189 | 552 | |
Net (charge-offs) recoveries | -135 | -311 | |
Ending allowance for loan losses | 4,159 | 5,077 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 408 | 417 | |
Collectively evaluated for impairment | 154 | 123 | |
Allowance for loan losses | 4,159 | 5,077 | |
Balance of loans: | |||
Individually evaluated for impairment | 5,101 | 4,738 | |
Collectively evaluated for impairment | 16,074 | 16,973 | |
Total loans, covered | 103,429 | 108,226 | |
Residential real estate | Covered loans | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 3,441 | ||
Ending allowance for loan losses | 3,597 | 3,441 | |
Allowance for loan losses: | |||
Allowance for loan losses | 3,597 | 3,441 | |
Balance of loans: | |||
Total loans, covered | 82,254 | 86,515 | |
Commercial real estate | Covered loans | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 13,663 | 26,394 | |
Provision (benefit) for loan and lease losses | -2,433 | -1,991 | |
Gross charge-offs | -3,811 | -1,986 | |
Recoveries | 2,485 | 1,645 | |
Net (charge-offs) recoveries | -1,326 | -341 | |
Ending allowance for loan losses | 9,904 | 24,062 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 1,356 | 1,277 | |
Collectively evaluated for impairment | 12 | 57 | |
Allowance for loan losses | 9,904 | 24,062 | |
Balance of loans: | |||
Individually evaluated for impairment | 23,670 | 22,385 | |
Collectively evaluated for impairment | 2,008 | 3,391 | |
Total loans, covered | 167,376 | 186,662 | |
Commercial real estate | Covered loans | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 12,329 | ||
Ending allowance for loan losses | 8,536 | 12,329 | |
Allowance for loan losses: | |||
Allowance for loan losses | 8,536 | 12,329 | |
Balance of loans: | |||
Total loans, covered | 141,698 | 160,886 | |
Commercial and industrial | Covered loans | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 2,577 | 7,227 | |
Provision (benefit) for loan and lease losses | 525 | -1,090 | |
Gross charge-offs | -817 | -1,027 | |
Recoveries | 527 | 1,649 | |
Net (charge-offs) recoveries | -290 | 622 | |
Ending allowance for loan losses | 2,812 | 6,759 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 615 | 109 | |
Collectively evaluated for impairment | 46 | 89 | |
Allowance for loan losses | 2,812 | 6,759 | |
Balance of loans: | |||
Individually evaluated for impairment | 3,682 | 2,324 | |
Collectively evaluated for impairment | 4,392 | 6,572 | |
Total loans, covered | 29,384 | 32,648 | |
Commercial and industrial | Covered loans | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 2,379 | ||
Ending allowance for loan losses | 2,151 | 2,379 | |
Allowance for loan losses: | |||
Allowance for loan losses | 2,151 | 2,379 | |
Balance of loans: | |||
Total loans, covered | 21,310 | 23,752 | |
Real estate construction | Covered loans | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 1,086 | 1,984 | |
Provision (benefit) for loan and lease losses | 119 | -83 | |
Gross charge-offs | -508 | -25 | |
Recoveries | 378 | 127 | |
Net (charge-offs) recoveries | -130 | 102 | |
Ending allowance for loan losses | 1,075 | 2,003 | |
Allowance for loan losses: | |||
Individually evaluated for impairment | 27 | ||
Collectively evaluated for impairment | 7 | ||
Allowance for loan losses | 1,075 | 2,003 | |
Balance of loans: | |||
Individually evaluated for impairment | 971 | 670 | |
Collectively evaluated for impairment | 304 | ||
Total loans, covered | 8,443 | 9,389 | |
Real estate construction | Covered loans | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 1,079 | ||
Ending allowance for loan losses | 1,048 | 1,079 | |
Allowance for loan losses: | |||
Allowance for loan losses | 1,048 | 1,079 | |
Balance of loans: | |||
Total loans, covered | 7,472 | 8,415 | |
Consumer | Covered loans | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 46 | 80 | |
Provision (benefit) for loan and lease losses | 57 | -26 | |
Gross charge-offs | -158 | -47 | |
Recoveries | 93 | 92 | |
Net (charge-offs) recoveries | -65 | 45 | |
Ending allowance for loan losses | 38 | 99 | |
Allowance for loan losses: | |||
Collectively evaluated for impairment | 1 | ||
Allowance for loan losses | 38 | 99 | |
Balance of loans: | |||
Individually evaluated for impairment | 26 | 12 | |
Collectively evaluated for impairment | 58 | 84 | |
Total loans, covered | 8,961 | 9,565 | |
Consumer | Covered loans | Accounted for under ASC 310-30 | |||
Changes in the allowance and the allocation of the allowance for loans | |||
Balance at beginning of period | 45 | ||
Ending allowance for loan losses | 38 | 45 | |
Allowance for loan losses: | |||
Allowance for loan losses | 38 | 45 | |
Balance of loans: | |||
Total loans, covered | $8,877 | $9,469 |
ACQUIRED_LOANS_AND_LOSS_SHARE_2
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | |||
Percentage of losses incurred to be reimbursed by FDIC for loans covered by loss sharing agreements | 80.00% | ||
Period of clawback payment to FDIC following the acquisition in event actual losses fail to reach stated levels | 10 years 45 days | ||
Estimated FDIC clawback liability | $27,881,000 | $26,905,000 | |
Change in carrying amount of accretable discount | |||
Balance at beginning of period | 277,058,000 | 302,287,000 | |
Additions due to acquisitions | 5,279,000 | 32,764,000 | |
Discount accretion | -20,964,000 | -22,665,000 | |
Reclassifications from nonaccretable discount and other additions to accretable discount due to results of cash flow re-estimations | 29,431,000 | 16,364,000 | |
Other activity, net | -11,968,000 | -17,579,000 | |
Balance at end of period | 278,836,000 | 311,171,000 | |
Expected cash flows for loans | |||
Identified improvement in the cash flow expectations | 29,400,000 | 16,400,000 | |
Benefit for loan losses - covered: | |||
Total benefit for loan losses-covered | -1,419,000 | -2,498,000 | |
Less: FDIC loss share income: | |||
Total loss sharing income (expense) due to provision for loan losses-covered | -1,513,000 | 64,000 | |
Net (increase) decrease to income before taxes: | |||
Net (increase) decrease to income before taxes | 94,000 | -2,562,000 | |
Accounted for under ASC 310-30 | |||
Expected cash flows for loans | |||
Contractual cash flows | 1,261,935,000 | 1,281,482,000 | |
Non-accretable difference | -249,847,000 | -259,519,000 | |
Accretable yield | -278,836,000 | -277,058,000 | |
Loans accounted | 733,252,000 | 744,905,000 | |
Benefit for loan losses - covered: | |||
Net impairment recorded as a result of re-estimation of cash flows on loans | 1,715,000 | 1,299,000 | |
Less: FDIC loss share income: | |||
Income recorded as a result of re-estimation of cash flows on loans | 277,000 | 1,581,000 | |
Net (increase) decrease to income before taxes: | |||
Net income recorded as a result of re-estimation of cash flows on loans | 1,438,000 | -282,000 | |
Cash flow improvements related to covered loans | 8,100,000 | 8,400,000 | |
Accounted for under ASC 310-20 and ASC 310-40 | |||
Benefit for loan losses - covered: | |||
Additional benefit recorded, net of charge-offs, for covered loans | -3,134,000 | -3,797,000 | |
Less: FDIC loss share income: | |||
Income (expense) recorded, to offset benefit, for covered loans | -1,790,000 | -1,517,000 | |
Net (increase) decrease to income before taxes: | |||
Net (income) expense recorded, for covered loans | -1,344,000 | -2,280,000 | |
CF Bancorp | |||
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | |||
Estimated FDIC clawback liability | 23,200,000 | 22,600,000 | |
First Banking Center | |||
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | |||
Estimated FDIC clawback liability | 4,500,000 | 4,300,000 | |
Peoples State Bank | |||
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING | |||
Estimated FDIC clawback liability | $131,000 | $4,000 |
ACQUIRED_LOANS_AND_LOSS_SHARE_3
ACQUIRED LOANS AND LOSS SHARE ACCOUNTING (Details 2) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
FDIC Indemnification Asset | ||
Balance at beginning of period | $67,026 | $131,861 |
Accretion | -9,250 | -6,718 |
Sales and write-downs of other real estate owned | -353 | -473 |
Net effect of change in expected cash flows on covered assets | -1,690 | -2,024 |
Reimbursements requested from FDIC (reclassification to FDIC receivable) | -5,031 | -3,601 |
Balance at the end of the period | 50,702 | 119,045 |
FDIC Receivable | ||
Balance at beginning of period | 6,062 | 7,783 |
Sales and write-downs of other real estate owned (covered) | -134 | -192 |
Reimbursements requested from FDIC (reclassification to FDIC receivable) | 5,031 | 3,601 |
Decrease due to recoveries net of additional claimable expenses | -1,357 | -886 |
Claim payments received from the FDIC | -1,763 | -2,176 |
Balance at the end of the period | $7,839 | $8,130 |
OTHER_REAL_ESTATE_OWNED_AND_RE2
OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Changes in other real estate owned | ||
Balance at the beginning of the period | $38,908,000 | $29,955,000 |
Additions due to adoption | 540,000 | |
Additions due to acquisitions | 1,260,000 | 30,878,000 |
Transfer from loans to other real estate owned | 5,709,000 | 6,005,000 |
Disposals | -9,351,000 | -8,341,000 |
Write-downs | -1,362,000 | -1,046,000 |
Balance at the end of the period | 35,704,000 | 57,451,000 |
Changes in repossessed assets | ||
Real estate properties for which formal foreclosure proceedings are in process | 9,600,000 | |
Other real estate owned and repossessed assets acquired in accordance with ASU 2014-04 | 654,000 | |
Repossessed assets valuation allowance reconciliation | ||
Balance at the end of the period | 0 | |
Repossessed assets valuation allowance | 0 | |
Income and expenses related to other real estate owned | ||
Net gain (loss) on sale | 1,415,000 | 1,144,000 |
Write-downs | -1,362,000 | -1,046,000 |
Net operating expenses | -295,000 | -635,000 |
Total | -242,000 | -537,000 |
Uncovered | ||
Changes in other real estate owned | ||
Balance at the beginning of the period | 28,247,000 | 18,384,000 |
Additions due to adoption | 455,000 | |
Additions due to acquisitions | 1,260,000 | 30,878,000 |
Transfer from loans to other real estate owned | 2,441,000 | 3,942,000 |
Disposals | -6,560,000 | -5,239,000 |
Write-downs | -824,000 | -679,000 |
Balance at the end of the period | 25,019,000 | 47,286,000 |
Income and expenses related to other real estate owned | ||
Net gain (loss) on sale | 1,858,000 | 1,004,000 |
Write-downs | -824,000 | -679,000 |
Net operating expenses | -204,000 | -626,000 |
Total | 830,000 | -301,000 |
Covered | ||
Changes in other real estate owned | ||
Balance at the beginning of the period | 10,661,000 | 11,571,000 |
Additions due to adoption | 85,000 | |
Transfer from loans to other real estate owned | 3,268,000 | 2,063,000 |
Disposals | -2,791,000 | -3,102,000 |
Write-downs | -538,000 | -367,000 |
Balance at the end of the period | 10,685,000 | 10,165,000 |
Income and expenses related to other real estate owned | ||
Net gain (loss) on sale | -443,000 | 140,000 |
Write-downs | -538,000 | -367,000 |
Net operating expenses | -91,000 | -9,000 |
Total | -1,072,000 | -236,000 |
Repossessed Assets | ||
Changes in repossessed assets | ||
Balance at the beginning of the period | 9,835,000 | 27,000 |
Transfers in | 397,000 | 87,000 |
Capitalized expenditures | 1,116,000 | |
Payments received | -1,401,000 | |
Disposals | -177,000 | -53,000 |
Write-downs of repossessed assets | -194,000 | |
Change in valuation allowance | -2,359,000 | |
Balance at the end of the period | 7,217,000 | 61,000 |
Repossessed assets valuation allowance reconciliation | ||
Balance at the beginning of the period | 460,000 | |
Provision for valuation allowance | 2,359,000 | |
Balance at the end of the period | 2,819,000 | |
Repossessed assets valuation allowance | 2,819,000 | |
Income and expenses related to repossessed assets | ||
Net gain (loss) on sale | -14,000 | -4,000 |
Provision for valuation allowance | -2,359,000 | |
Write - downs of repossessed assets expense | -194,000 | |
Net operating expenses | -21,000 | -30,000 |
Total | ($2,588,000) | ($34,000) |
INTANGIBLE_ASSETS_Details
INTANGIBLE ASSETS (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Net carrying amount of CDIs | |||
Net carrying amount | $14,796,000 | $13,035,000 | |
Amortization expense recognized | 649,000 | 736,000 | |
FHC | |||
Net carrying amount of CDIs | |||
Increase in goodwill | 2,900,000 | ||
Core deposit | |||
Intangible assets | |||
Estimated remaining average useful life | 7 years 4 months 10 days | ||
Net carrying amount of CDIs | |||
Gross carrying amount | 23,068,000 | 20,658,000 | |
Accumulated amortization | -8,272,000 | -7,623,000 | |
Net carrying amount | 14,796,000 | 13,035,000 | |
Amortization expense recognized | $649,000 | $736,000 |
LOAN_SERVICING_RIGHTS_Details
LOAN SERVICING RIGHTS (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Activity for loan servicing rights and the related fair value changes | ||
Fair value, beginning of period | $70,598,000 | $78,603,000 |
Additions due to acquisition | 767,000 | |
Additions from loans sold with servicing retained | 2,915,000 | 1,589,000 |
Reduction from loans and servicing rights sold | -12,702,000 | |
Changes in fair value due to reductions from loans paid off during the period | -2,318,000 | -862,000 |
Changes due to valuation inputs or assumptions | -4,084,000 | -2,205,000 |
Fair value, end of period | 54,409,000 | 77,892,000 |
Principal balance of loans serviced | 6,002,546,000 | 7,432,223,000 |
Loan servicing rights sold | 12,702,000 | |
Principal balance of loans sold that are serviced | 1,200,000,000 | |
Commercial real estate | ||
Activity for loan servicing rights and the related fair value changes | ||
Fair value, beginning of period | 691,000 | 368,000 |
Additions due to acquisition | 767,000 | |
Changes in fair value due to reductions from loans paid off during the period | -29,000 | -57,000 |
Changes due to valuation inputs or assumptions | -41,000 | 1,000 |
Fair value, end of period | 621,000 | 1,079,000 |
Principal balance of loans serviced | 203,491,000 | 249,806,000 |
Agricultural | ||
Activity for loan servicing rights and the related fair value changes | ||
Fair value, beginning of period | 962,000 | |
Additions from loans sold with servicing retained | 66,000 | |
Changes in fair value due to reductions from loans paid off during the period | -69,000 | |
Changes due to valuation inputs or assumptions | -65,000 | |
Fair value, end of period | 894,000 | |
Principal balance of loans serviced | 42,775,000 | |
Mortgage | ||
Activity for loan servicing rights and the related fair value changes | ||
Fair value, beginning of period | 69,907,000 | 77,273,000 |
Additions from loans sold with servicing retained | 2,915,000 | 1,523,000 |
Reduction from loans and servicing rights sold | -12,702,000 | |
Changes in fair value due to reductions from loans paid off during the period | -2,289,000 | -736,000 |
Changes due to valuation inputs or assumptions | -4,043,000 | -2,141,000 |
Fair value, end of period | 53,788,000 | 75,919,000 |
Principal balance of loans serviced | $5,799,055,000 | $7,139,642,000 |
LOAN_SERVICING_RIGHTS_Details_
LOAN SERVICING RIGHTS (Details 2) (USD $) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Fair Value | |||
Loan servicing fee income | $2,600,000 | $3,500,000 | |
Commercial Real Estate | |||
Fair Value | |||
WA discount rate (as a percent) | 19.49% | 19.48% | |
WA cost to service/per year | 470 | 470 | |
WA float range (as a percent) | 0.56% | 0.56% | |
Commercial Real Estate | Minimum | |||
Fair Value | |||
Prepayment speed (as a percent) | 6.49% | 6.41% | |
Commercial Real Estate | Maximum | |||
Fair Value | |||
Prepayment speed (as a percent) | 50.00% | 50.00% | |
Mortgage | |||
Fair Value | |||
WA discount rate (as a percent) | 9.17% | 9.14% | |
WA cost to service/per year | 62 | 61 | |
WA ancillary income/per year | $36 | $35 | |
Mortgage | Minimum | |||
Fair Value | |||
Prepayment speed (as a percent) | 3.68% | 3.63% | |
WA float range (as a percent) | 1.18% | 1.16% | |
Mortgage | Maximum | |||
Fair Value | |||
Prepayment speed (as a percent) | 40.15% | 40.07% | |
WA float range (as a percent) | 1.68% | 1.74% |
DERIVATIVE_INSTRUMENTS_AND_BAL2
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Dec. 31, 2014 |
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING | ||
Amount of ineffective interest rate swaps included in net income | $0 | |
Derivative instruments | ||
Notional Amount | 524,640 | 320,001 |
Offsetting derivative assets | ||
Gross Derivative Assets | 6,926 | 3,077 |
Offsetting derivative liabilities | ||
Gross Derivative Liabilities | 4,677 | 2,502 |
Credit valuation adjustments for counterparty credit risk | 187 | 103 |
Risk management purposes | ||
Derivative instruments | ||
Notional Amount | 22,000 | 12,000 |
Offsetting derivative assets | ||
Gross Derivative Assets | 37 | |
Offsetting derivative liabilities | ||
Gross Derivative Liabilities | 496 | 222 |
Risk management purposes | Interest rate swaps | ||
Derivative instruments | ||
Notional Amount | 22,000 | 12,000 |
Offsetting derivative assets | ||
Gross Derivative Assets | 37 | |
Offsetting derivative liabilities | ||
Gross Derivative Liabilities | 496 | 222 |
Customer initiated and mortgage banking activities | ||
Derivative instruments | ||
Notional Amount | 502,640 | 308,001 |
Offsetting derivative assets | ||
Gross Derivative Assets | 6,889 | 3,077 |
Offsetting derivative liabilities | ||
Gross Derivative Liabilities | 4,181 | 2,280 |
Customer initiated and mortgage banking activities | Forward contracts related to mortgage loans to be delivered for sale | ||
Derivative instruments | ||
Notional Amount | 167,207 | 114,828 |
Offsetting derivative liabilities | ||
Gross Derivative Liabilities | 986 | 803 |
Customer initiated and mortgage banking activities | Interest rate lock commitments | ||
Derivative instruments | ||
Notional Amount | 144,480 | 67,817 |
Offsetting derivative assets | ||
Gross Derivative Assets | 3,652 | 1,489 |
Customer initiated and mortgage banking activities | Customer-initiated derivatives | ||
Derivative instruments | ||
Notional Amount | 190,953 | 125,356 |
Offsetting derivative assets | ||
Gross Derivative Assets | 3,237 | 1,588 |
Offsetting derivative liabilities | ||
Gross Derivative Liabilities | $3,195 | $1,477 |
DERIVATIVE_INSTRUMENTS_AND_BAL3
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING (Details 2) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Derivative instruments | ||
Net gains (losses) relating to free-standing derivative instruments | $1,102 | ($3,119) |
Forward contracts related to mortgage loans to be delivered for sale | ||
Derivative instruments | ||
Net gains (losses) relating to free-standing derivative instruments | -1,144 | -2,994 |
Interest rate lock commitments | ||
Derivative instruments | ||
Net gains (losses) relating to free-standing derivative instruments | 2,162 | -138 |
Customer-initiated derivatives | ||
Derivative instruments | ||
Net gains (losses) relating to free-standing derivative instruments | $84 | $13 |
DERIVATIVE_INSTRUMENTS_AND_BAL4
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING (Details 3) (Interest rate swaps, Designated as hedges, Cash flow hedges, USD $) | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2015 |
Derivative instruments | |
Amount of gain (loss) recognized in other comprehensive income (Effective portion) | ($325) |
Amount of gain (loss) reclassified from other comprehensive income to interest income or expense (Effective portion) | 88 |
Forecast 2015 | |
Derivative instruments | |
Amount of gain (loss) reclassified from other comprehensive income to interest income or expense (Effective portion) | $376 |
DERIVATIVE_INSTRUMENTS_AND_BAL5
DERIVATIVE INSTRUMENTS AND BALANCE SHEET OFFSETTING (Details 4) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
Offsetting derivative assets | ||
Gross amounts recognized | $6,926 | $3,077 |
Offsetting derivative liabilities | ||
Gross amounts recognized | 4,677 | 2,502 |
Interest rate swaps and customer-initiated derivatives | ||
Offsetting derivative assets | ||
Gross amounts recognized | 3,274 | 1,588 |
Net amounts presented in the statement of financial position | 3,274 | 1,588 |
Gross amounts not offset in the statement of financial position | ||
Financial instruments | -3,274 | -1,588 |
Collateral (received)/posted | 3,373 | 1,689 |
Net Amount | 3,373 | 1,689 |
Offsetting derivative liabilities | ||
Gross amounts recognized | 3,691 | 1,699 |
Net amounts presented in the statement of financial position | 3,691 | 1,699 |
Gross amounts not offset in the statement of financial position | ||
Financial instruments | -3,274 | -1,588 |
Collateral (received)/posted | $417 | $111 |
COMMITMENTS_CONTINGENCIES_AND_2
COMMITMENTS, CONTINGENCIES AND GUARANTEES (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified | ||
COMMITMENTS, CONTINGENCIES AND GUARANTEES | ||
Allowance for credit losses on lending-related commitments | $558 | $539 |
Contingencies and Guarantees | ||
Total commitments | 1,049,180 | 1,039,626 |
Fixed Rate | ||
Contingencies and Guarantees | ||
Total commitments | 590,972 | 572,067 |
Variable Rate | ||
Contingencies and Guarantees | ||
Total commitments | 458,208 | 467,559 |
Commitments to extend credit | ||
Contingencies and Guarantees | ||
Total commitments | 979,469 | 966,124 |
Commitments to extend credit | Fixed Rate | ||
Contingencies and Guarantees | ||
Total commitments | 524,669 | 502,762 |
Commitments to extend credit | Variable Rate | ||
Contingencies and Guarantees | ||
Total commitments | 454,800 | 463,362 |
Standby letters of credit | ||
Contingencies and Guarantees | ||
Total commitments standby letters of credit | 69,711 | 73,502 |
Standby letters of credit | Fixed Rate | ||
Contingencies and Guarantees | ||
Total commitments standby letters of credit | 66,303 | 69,305 |
Standby letters of credit | Variable Rate | ||
Contingencies and Guarantees | ||
Total commitments standby letters of credit | $3,408 | $4,197 |
COMMITMENTS_CONTINGENCIES_AND_3
COMMITMENTS, CONTINGENCIES AND GUARANTEES (Details 2) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Contingencies and Guarantees | ||
Warranty liabilities | $2,200,000 | $4,000,000 |
Performance guarantee | ||
Contingencies and Guarantees | ||
Outstanding balance of loans | 30,600,000 | 39,800,000 |
Maximum potential amount of undiscounted future payments | 23,000,000 | 31,600,000 |
Recourse liability | 250,000 | 355,000 |
Standby letters of credit | ||
Contingencies and Guarantees | ||
Standby letters of credit outstanding | $69,700,000 | $73,500,000 |
SHORTTERM_BORROWINGS_AND_LONGT2
SHORT-TERM BORROWINGS AND LONG-TERM DEBT (Details) (USD $) | 3 Months Ended | ||
Share data in Millions, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 |
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings and long-term debt | $678,999,000 | $489,715,000 | |
Weighted Average Rate, short-term borrowings and long-term debt (as a percent) | 1.34% | 1.53% | |
Amount, short-term borrowings | 216,747,000 | 135,743,000 | |
Weighted Average Rate, short-term borrowings (as a percent) | 0.54% | 0.26% | |
Amount, long-term debt | 462,252,000 | 353,972,000 | |
Weighted Average Rate, long-term debt (as a percent) | 1.72% | 2.02% | |
Short-term borrowings | |||
Weighted-average interest rate at year end (as a percent) | 0.54% | 0.26% | |
Amortized Cost | 719,718,000 | 734,674,000 | |
Draw on existing line of credit | 20,000,000 | ||
Number of warrants repurchased | 2.5 | ||
Aggregate purchase price | 19,892,000 | ||
Mortgage-backed securities | |||
Short-term borrowings | |||
Blanket lien arrangement | 1,300,000,000 | ||
Specific lien arrangement | 917,400,000 | ||
Additional maximum borrowing capacity as limited by Board resolutions | 543,800,000 | ||
Maximum | Mortgage-backed securities | |||
Short-term borrowings | |||
Additional maximum borrowing capacity | 898,800,000 | ||
Federal funds purchased | |||
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings | 126,000,000 | ||
Weighted Average Rate, short-term borrowings (as a percent) | 0.31% | ||
Short-term borrowings | |||
Average daily balance | 1,400,000 | 3,389,000 | |
Average interest rate (as a percent) | 0.31% | 0.23% | |
Weighted-average interest rate at year end (as a percent) | 0.31% | ||
Maximum month-end balance | 126,000,000 | ||
Federal funds purchased | Minimum | |||
Short-term borrowings and long-term debt | |||
Interest rate (as a percent) | 0.15% | ||
Federal funds purchased | Maximum | |||
Short-term borrowings and long-term debt | |||
Interest rate (as a percent) | 0.31% | ||
Securities sold under agreements to repurchase: 0.10% variable-rate notes | |||
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings | 20,747,000 | 25,743,000 | |
Weighted Average Rate, short-term borrowings (as a percent) | 0.10% | 0.10% | |
Interest rate (as a percent) | 0.10% | ||
Short-term borrowings | |||
Weighted-average interest rate at year end (as a percent) | 0.10% | 0.10% | |
FHLB advances fixed-rate notes | |||
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings | 50,000,000 | 100,000,000 | |
Weighted Average Rate, short-term borrowings (as a percent) | 0.25% | 0.29% | |
Amount, long-term debt | 391,178,000 | 286,804,000 | |
Weighted Average Rate, long-term debt (as a percent) | 1.32% | 1.57% | |
Interest rate (as a percent) | 0.25% | ||
Advances payable | 385,100,000 | 280,100,000 | |
Purchase accounting premiums | 6,100,000 | 6,700,000 | |
Short-term borrowings | |||
Weighted-average interest rate at year end (as a percent) | 0.25% | 0.29% | |
FHLB advances fixed-rate notes | Minimum | |||
Short-term borrowings and long-term debt | |||
Interest rate (as a percent) | 0.19% | ||
FHLB advances fixed-rate notes | Maximum | |||
Short-term borrowings and long-term debt | |||
Interest rate (as a percent) | 7.44% | ||
FHLB advances: 0.43% variable-rate notes | |||
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings | 10,000,000 | ||
Weighted Average Rate, short-term borrowings (as a percent) | 0.43% | ||
Interest rate (as a percent) | 0.43% | ||
Short-term borrowings | |||
Weighted-average interest rate at year end (as a percent) | 0.43% | ||
Securities sold under agreements to repurchase: 4.11%-4.30% fixed-rate notes due 2016 to 2037 | |||
Short-term borrowings and long-term debt | |||
Amount, long-term debt | 56,033,000 | 56,444,000 | |
Weighted Average Rate, long-term debt (as a percent) | 4.19% | 4.19% | |
Purchase accounting premiums | 6,000,000 | 6,400,000 | |
Balance amount | 50,000,000 | 50,000,000 | |
Securities sold under agreements to repurchase: 4.11%-4.30% fixed-rate notes due 2016 to 2037 | Mortgage-backed securities | |||
Short-term borrowings | |||
Amortized Cost | 433,400,000 | ||
Securities sold under agreements to repurchase: 4.11%-4.30% fixed-rate notes due 2016 to 2037 | Minimum | |||
Short-term borrowings and long-term debt | |||
Interest rate (as a percent) | 4.11% | ||
Securities sold under agreements to repurchase: 4.11%-4.30% fixed-rate notes due 2016 to 2037 | Maximum | |||
Short-term borrowings and long-term debt | |||
Interest rate (as a percent) | 4.30% | ||
Subordinated notes related to trust preferred securities: Floating-rate based on three-month LIBOR plus 1.45% - 2.85% due 2034 to 2035 | |||
Short-term borrowings and long-term debt | |||
Amount, long-term debt | 10,759,000 | 10,724,000 | |
Weighted Average Rate, long-term debt (as a percent) | 2.51% | 2.48% | |
Variable rate basis | three-month LIBOR | ||
Balance amount | 15,000,000 | 15,000,000 | |
Purchase accounting discounts | 4,200,000 | 4,300,000 | |
Subordinated notes related to trust preferred securities: Floating-rate based on three-month LIBOR plus 1.45% - 2.85% due 2034 to 2035 | Minimum | |||
Short-term borrowings and long-term debt | |||
Spread on variable rate (as a percent) | 1.45% | ||
Subordinated notes related to trust preferred securities: Floating-rate based on three-month LIBOR plus 1.45% - 2.85% due 2034 to 2035 | Maximum | |||
Short-term borrowings and long-term debt | |||
Spread on variable rate (as a percent) | 2.85% | ||
Securities sold under agreement to repurchase | |||
Short-term borrowings | |||
Average daily balance | 20,439,000 | 67,559,000 | |
Average interest rate (as a percent) | 0.10% | 0.09% | |
Maximum month-end balance | 22,454,000 | 74,273,000 | |
FHLB overnight repurchase agreements: | |||
Short-term borrowings | |||
Average daily balance (FHLB) | 8,889,000 | ||
Average interest rate - FHLB (as a percent) | 0.10% | ||
Maximum month-end balance | 30,000,000 | ||
FHLB collateralized advances for fixed rate notes: | |||
Short-term borrowings | |||
Amount of collateral for total borrowing capacity | 2,200,000,000 | ||
FHLB advances: | |||
Short-term borrowings | |||
Average daily balance (FHLB) | 18,444,000 | 240,000 | |
Average interest rate - FHLB (as a percent) | 0.29% | 2.41% | |
Maximum month-end balance | 50,000,000 | 20,018,000 | |
Subordinated notes related to trust preferred securities: floating-rate based on three-month LIBOR plus 3.25% due September 2032 (5) | |||
Short-term borrowings and long-term debt | |||
Amount, long-term debt | 4,282,000 | ||
Weighted Average Rate, long-term debt (as a percent) | 3.51% | ||
Variable rate basis | three-month LIBOR | ||
Spread on variable rate (as a percent) | 3.25% | ||
Balance amount | 5,000,000 | ||
Purchase accounting discounts | 718,000 | ||
Holding Company | |||
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings | 20,000,000 | ||
Amount, long-term debt | 15,041,000 | 10,724,000 | |
Short-term borrowings | |||
Aggregate purchase price | 19,892,000 | ||
Holding Company | Line of credit | |||
Short-term borrowings and long-term debt | |||
Amount, short-term borrowings | 20,000,000 | ||
Weighted Average Rate, short-term borrowings (as a percent) | 3.17% | ||
Variable rate basis | one-month Libor | ||
Spread on variable rate (as a percent) | 3.00% | ||
Short-term borrowings | |||
Average daily balance | 9,556,000 | 22,556,000 | |
Average interest rate (as a percent) | 3.17% | 3.17% | |
Weighted-average interest rate at year end (as a percent) | 3.17% | ||
Maximum month-end balance | $20,000,000 | $35,000,000 |
STOCKBASED_COMPENSATION_Detail
STOCK-BASED COMPENSATION (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Stock-based compensation | ||
Shares of common stock issued or issuable | 9,800,000 | |
Option shares available for grant | 977,000 | |
Granted (in shares) | 0 | 0 |
Number of Shares | ||
Outstanding at the beginning of the period (in shares) | 7,958,000 | |
Exercised (in shares) | -155,000 | |
Outstanding at the end of the period (in shares) | 7,803,000 | |
Options fully vested and expected to vest (in shares) | 7,803,000 | |
Exercisable at the end of the period (in shares) | 7,803,000 | |
Weighted Average Exercise Price per Share | ||
Outstanding at the beginning of the period (in dollars per share) | $6.96 | |
Exercised (in dollars per share) | $6.55 | |
Outstanding at the end of the period (in dollars per share) | $6.97 | |
Options fully vested and expected to vest (in dollars per share) | $6.97 | |
Exercisable at the end of the period (in dollars per share) | $6.97 | |
Weighted Average Remaining Contractual Life | ||
Outstanding at the end of the period | 6 years 5 months 16 days | |
Options fully vested and expected to vest | 6 years 5 months 16 days | |
Exercisable at the end of the period | 6 years 5 months 16 days | |
Aggregate Intrinsic Value | ||
Outstanding at the end of the period | $65,151,000 | |
Options fully vested and expected to vest | 65,151,000 | |
Exercisable at the end of the period | 65,151,000 | |
Additional information | ||
Shares issued on stock option exercises | 155,000 | |
Employee Stock Option | ||
Aggregate Intrinsic Value | ||
Weighted average fair value of options exercised (in dollars per share) | $13.76 | |
Additional information | ||
Total intrinsic value of stock options exercised | 1,100,000 | |
Cash received from exercise of options | 210,000 | |
Shares issued on stock option exercises upon receipt of cash | 35,000 | |
Number of shares issued under the net-settlement option | 46,000 | |
Tax benefit realized from option exercises | 292,000 | |
Total compensation expense | 180,000 | |
Total unrecognized compensation cost related to stock options | $0 |
STOCKBASED_COMPENSATION_Detail1
STOCK-BASED COMPENSATION (Details 2) (Restricted Stock, USD $) | 3 Months Ended | |
Mar. 31, 2015 | Jun. 30, 2014 | |
Shares | ||
Nonvested at beginning of period (in shares) | 378,000 | 0 |
Granted (in shares) | 327,000 | |
Forfeited (in shares) | -2,000 | |
Nonvested at end of period (in shares) | 703,000 | 0 |
Weighted-Average Grant-Date Fair Value | ||
Nonvested at beginning of period (in dollars per share) | $14.44 | |
Granted (in dollars per share) | $14.85 | |
Forfeited (in dollars per share) | $14.85 | |
Nonvested at end of period (in dollars per share) | $14.63 | |
Additional information | ||
Total compensation expense | $351,000 | |
Awards outstanding (in shares) | 703,000 | 0 |
Total unrecognized compensation cost | 9,300,000 | |
Weighted-average period over which unrecognized compensation cost is expected to be recognized | 4 years 7 months 6 days | |
Salary and Employee Benefits | ||
Additional information | ||
Total compensation expense | 298,000 | |
Employees | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Vesting period | 5 years | |
Director | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Vesting period | 1 year | |
Director | Professional Fee | ||
Additional information | ||
Total compensation expense | $53,000 |
REGULATORY_CAPITAL_MATTERS_Det
REGULATORY CAPITAL MATTERS (Details) (USD $) | 3 Months Ended | 0 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Apr. 29, 2015 | Dec. 31, 2014 |
REGULATORY CAPITAL MATTERS | ||||
Capital conservation buffer (as a percent) | 2.50% | |||
Capital conservation buffer, period (in years) | 4 years | |||
Total capital to risk-weighted assets | ||||
Actual Amount | $753,220 | $720,552 | ||
Actual Ratio (as a percent) | 14.10% | 16.40% | ||
For Capital Adequacy Purposes Amount | 427,152 | 350,645 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 8.00% | 8.00% | ||
Common equity tier 1 capital | ||||
Actual Amount | 683,466 | |||
Actual Ratio (as a percent) | 12.80% | |||
For Capital Adequacy Purposes Amount | 240,273 | |||
For Capital Adequacy Purposes Ratio (as a percent) | 4.50% | |||
Tier 1 capital to risk-weighted assets | ||||
Actual Amount | 697,886 | 666,035 | ||
Actual Ratio (as a percent) | 13.10% | 15.20% | ||
For Capital Adequacy Purposes Amount | 320,364 | 175,323 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 6.00% | 4.00% | ||
Tier 1 leverage ratio | ||||
Actual Amount | 697,886 | 666,035 | ||
Actual Ratio (as a percent) | 11.70% | 11.60% | ||
For Capital Adequacy Purposes Amount | 239,473 | 230,546 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 4.00% | 4.00% | ||
Dividend income from subsidiary | 15,000 | 25,000 | ||
Subsequent event | ||||
Tier 1 leverage ratio | ||||
Dividend declared (in dollars per share) | $0.01 | |||
Talmer Bank and Trust | ||||
Total capital to risk-weighted assets | ||||
Actual Amount | 636,528 | 627,851 | ||
Actual Ratio (as a percent) | 13.40% | 16.30% | ||
For Capital Adequacy Purposes Amount | 379,326 | 308,374 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 8.00% | 8.00% | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | 474,158 | 385,468 | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 10.00% | 10.00% | ||
Common equity tier 1 capital | ||||
Actual Amount | 588,743 | |||
Actual Ratio (as a percent) | 12.40% | |||
For Capital Adequacy Purposes Amount | 213,371 | |||
For Capital Adequacy Purposes Ratio (as a percent) | 4.50% | |||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | 308,202 | |||
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 6.50% | |||
Tier 1 capital to risk-weighted assets | ||||
Actual Amount | 588,743 | 579,604 | ||
Actual Ratio (as a percent) | 12.40% | 15.00% | ||
For Capital Adequacy Purposes Amount | 284,495 | 154,187 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 6.00% | 4.00% | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | 379,326 | 231,281 | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 8.00% | 6.00% | ||
Tier 1 leverage ratio | ||||
Actual Amount | 588,743 | 579,604 | ||
Actual Ratio (as a percent) | 11.40% | 11.60% | ||
For Capital Adequacy Purposes Amount | 207,196 | 200,128 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 4.00% | 4.00% | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | 258,995 | 250,160 | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 5.00% | 5.00% | ||
Talmer Bank and Trust | Minimum | ||||
Tier 1 leverage ratio | ||||
Surplus required for declaration or payment of dividend as a percentage of capital remaining after dividend payment | 20.00% | |||
Talmer West Bank | ||||
Total capital to risk-weighted assets | ||||
Actual Amount | 132,607 | 101,926 | ||
Actual Ratio (as a percent) | 22.40% | 19.60% | ||
For Capital Adequacy Purposes Amount | 47,289 | 41,628 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 8.00% | 8.00% | ||
Common equity tier 1 capital | ||||
Actual Amount | 125,058 | |||
Actual Ratio (as a percent) | 21.20% | |||
For Capital Adequacy Purposes Amount | 26,600 | |||
For Capital Adequacy Purposes Ratio (as a percent) | 4.50% | |||
Tier 1 capital to risk-weighted assets | ||||
Actual Amount | 125,058 | 95,656 | ||
Actual Ratio (as a percent) | 21.20% | 18.40% | ||
For Capital Adequacy Purposes Amount | 35,467 | 20,814 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 6.00% | 4.00% | ||
Tier 1 leverage ratio | ||||
Actual Amount | 125,058 | 95,656 | ||
Actual Ratio (as a percent) | 15.90% | 12.40% | ||
For Capital Adequacy Purposes Amount | $31,387 | $30,786 | ||
For Capital Adequacy Purposes Ratio (as a percent) | 4.00% | 4.00% | ||
Talmer West Bank | Minimum | ||||
REGULATORY CAPITAL MATTERS | ||||
Total capital (to risk-weighted assets) ratio prescribed in the Consent Order (as a percent) | 12.00% | |||
Tier 1 capital (to adjusted total assets) ratio prescribed in the Consent Order (as a percent) | 9.00% |
PARENT_COMPANY_FINANCIAL_STATE2
PARENT COMPANY FINANCIAL STATEMENTS (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||||
Assets | ||||
Cash and cash equivalents | $485,883 | $253,736 | $530,538 | $375,356 |
Income tax benefit | 182,223 | 177,472 | ||
Other assets | 47,273 | 40,982 | ||
Total assets | 6,279,951 | 5,872,264 | ||
Liabilities | ||||
Short-term borrowings | 216,747 | 135,743 | ||
Long-term debt | 462,252 | 353,972 | ||
Total liabilities | 5,526,098 | 5,110,657 | ||
Shareholders' equity | 753,853 | 761,607 | 703,028 | 617,015 |
Total liabilities and shareholders' equity | 6,279,951 | 5,872,264 | ||
Holding Company | ||||
Assets | ||||
Cash and cash equivalents | 4,061 | 9,497 | 19,796 | 98,411 |
Investment in banking subsidiaries | 777,154 | 756,452 | ||
Income tax benefit | 9,007 | 7,975 | ||
Other assets | 749 | 655 | ||
Total assets | 790,971 | 774,579 | ||
Liabilities | ||||
Short-term borrowings | 20,000 | |||
Long-term debt | 15,041 | 10,724 | ||
Accrued expenses and other liabilities | 2,077 | 2,248 | ||
Total liabilities | 37,118 | 12,972 | ||
Shareholders' equity | 753,853 | 761,607 | ||
Total liabilities and shareholders' equity | $790,971 | $774,579 |
PARENT_COMPANY_FINANCIAL_STATE3
PARENT COMPANY FINANCIAL STATEMENTS (Details 2) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Income | ||
Dividend income from subsidiary | $15,000 | $25,000 |
Bargain purchase gain | 41,977 | |
Other noninterest income | 4,730 | 4,293 |
Expenses | ||
Salaries and employee benefits | 29,212 | 35,851 |
Professional services | 3,543 | 4,037 |
Insurance expense | 1,530 | 1,831 |
Marketing expense | 1,095 | 1,091 |
Interest on short-term borrowings | 79 | 175 |
Interest Expense, Long-term Debt | 802 | 574 |
Other | 8,400 | 7,759 |
Income tax expense (benefit) | -4,441 | 1,656 |
Net income | 9,437 | 38,227 |
Total comprehensive income, net of tax | 12,227 | 43,808 |
Holding Company | ||
Income | ||
Dividend income from subsidiary | 15,000 | 25,000 |
Bargain purchase gain | 41,977 | |
Other noninterest income | 5 | 2 |
Total income | 15,005 | 66,979 |
Expenses | ||
Salaries and employee benefits | 1,221 | 3,913 |
Bank acquisition and due diligence fees | 996 | 1,708 |
Professional services | 377 | 594 |
Insurance expense | 80 | 154 |
Marketing expense | 14 | 165 |
Interest on short-term borrowings | 74 | 151 |
Interest Expense, Long-term Debt | 164 | 127 |
Other | 113 | 67 |
Total expenses | 3,039 | 6,879 |
Income (loss) before income taxes and equity in undistributed net earnings of subsidiaries | 11,966 | 60,100 |
Income tax expense (benefit) | 653 | 2,037 |
Equity in (over)/under distributed earnings of subsidiaries | -3,182 | -23,910 |
Net income | 9,437 | 38,227 |
Total comprehensive income, net of tax | $9,437 | $38,227 |
PARENT_COMPANY_FINANCIAL_STATE4
PARENT COMPANY FINANCIAL STATEMENTS (Details 3) (USD $) | 3 Months Ended | |
In Thousands, except Share data in Millions, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Cash flows from operating activities | ||
Net income | $9,437 | $38,227 |
Adjustments to reconcile net income to net cash provided (used) by operating activities: | ||
Gain on acquisition | -41,977 | |
Stock-based compensation expense | 351 | 180 |
Decrease in other assets, net | -751 | 591 |
Increase (decrease) in accrued expenses and other liabilities, net | -7,675 | 4,876 |
Net cash from used in operating activities | 43,045 | 28,180 |
Cash flows from investing activities | ||
Net cash from (used in) investing activities | 4,735 | 161,165 |
Cash flows from financing activities | ||
Issuance of common stock | 266 | 42,025 |
Repurchase of warrants to repurchase 2.5 million shares, at fair value | -19,892 | |
Cash dividends paid on common stock | -706 | |
Repayments of senior unsecured line of credit | -35,000 | |
Repayment of long-term debt | -3,500 | |
Net cash from (used in) financing activities | 184,367 | -34,163 |
Net change in cash and cash equivalents | 232,147 | 155,182 |
Beginning cash and cash equivalents | 253,736 | 375,356 |
Ending cash and cash equivalents | 485,883 | 530,538 |
Number of shares repurchased | 2.5 | |
Cash dividends declared on common stock (in dollars per share) | $0.01 | |
Holding Company | ||
Cash flows from operating activities | ||
Net income | 9,437 | 38,227 |
Adjustments to reconcile net income to net cash provided (used) by operating activities: | ||
Equity in over distributed earnings of subsidiaries | -11,818 | -1,090 |
Gain on acquisition | -41,977 | |
Stock-based compensation expense | 144 | 48 |
Increase in income tax benefit | -736 | -2,102 |
Decrease in other assets, net | 100 | 1,115 |
Increase (decrease) in accrued expenses and other liabilities, net | -2,633 | 1,139 |
Net cash from used in operating activities | -5,506 | -4,640 |
Cash flows from investing activities | ||
Cash (used in) proceeds from acquisitions | -13,323 | -6,500 |
Capital contributions to subsidiaries | -99,500 | |
Refund of investment | 2,225 | |
Dividends received from subsidiaries | 15,000 | 25,000 |
Net cash from (used in) investing activities | 3,902 | -81,000 |
Cash flows from financing activities | ||
Issuance of common stock | 42,129 | |
Exercise of stock options, including tax benefit | 266 | -104 |
Repurchase of warrants to repurchase 2.5 million shares, at fair value | -19,892 | |
Cash dividends paid on common stock | -706 | |
Draw on senior unsecured line of credit | 20,000 | |
Repayments of senior unsecured line of credit | -35,000 | |
Repayment of long-term debt | -3,500 | |
Net cash from (used in) financing activities | -3,832 | 7,025 |
Net change in cash and cash equivalents | -5,436 | -78,615 |
Beginning cash and cash equivalents | 9,497 | 98,411 |
Ending cash and cash equivalents | $4,061 | $19,796 |
Number of shares repurchased | 2.5 | |
Cash dividends declared on common stock (in dollars per share) | $0.01 |
EARNINGS_PER_COMMON_SHARE_Deta
EARNINGS PER COMMON SHARE (Details) (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Numerator for basic and diluted EPS: | ||
Net income | $9,437 | $38,227 |
Net income allocated to participating securities | 54 | |
Net income (in dollars) | 9,383 | 38,227 |
Weighted average common shares - issued | 70,619 | 68,121 |
Average unvested restricted share awards | -403 | |
Weighted average common shares outstanding - basic | 70,216 | 68,121 |
Effect of dilutive securities - | ||
Employee and director stock options (in shares) | 925 | 1,405 |
Warrants (in shares) | 3,962 | 3,851 |
Weighted average common shares outstanding - diluted | 75,103 | 73,377 |
EPS available to common shareholders | ||
Basic (in dollars per share) | $0.13 | $0.56 |
Diluted (in dollars per share) | $0.12 | $0.52 |
Other information on EPS | ||
Average stock valuation (in dollars per share) | $14.07 | $12.70 |
Holding Company | ||
Numerator for basic and diluted EPS: | ||
Net income | $9,437 | $38,227 |
Options | ||
Antidilutive average shares related to outstanding options | ||
Shares not included in the computation of diluted net income available to common shareholders | 35 | 0 |
Range of exercise prices, lower range limit (in dollars per share) | $14.44 | |
Range of exercise prices, upper range limit (in dollars per share) | $14.44 | |
Warrants repurchase | ||
Antidilutive average shares related to outstanding options | ||
Shares not included in the computation of diluted net income available to common shareholders | 0 | 0 |
ACCUMULATED_OTHER_COMPREHENSIV2
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 |
Accumulated Other Comprehensive Income (Loss) | ||
Balance at the beginning of period | $3,850 | ($7,996) |
Other comprehensive income (loss) before reclassifications | 2,664 | 4,080 |
Amounts reclassified from accumulated other comprehensive income | 126 | 1,501 |
Net current period other comprehensive income (loss) | 2,790 | 5,581 |
Balance at the end of period | 6,640 | -2,415 |
Net loss on sales of securities | 107 | 2,310 |
Income tax benefit with the reclassification adjustments related to available-for-sale securities | 38 | 809 |
Other brokered funds included in total interest expense | 88 | |
Income tax benefit associated with the reclassification adjustments related to cash flow hedges | 31 | |
Unrealized holding gains (losses) on securities available-for-sale, net of tax | ||
Accumulated Other Comprehensive Income (Loss) | ||
Balance at the beginning of period | 3,995 | -7,996 |
Other comprehensive income (loss) before reclassifications | 2,875 | 4,080 |
Amounts reclassified from accumulated other comprehensive income | 69 | 1,501 |
Net current period other comprehensive income (loss) | 2,944 | 5,581 |
Balance at the end of period | 6,939 | -2,415 |
Unrealized losses on cash flow hedges, net of tax | ||
Accumulated Other Comprehensive Income (Loss) | ||
Balance at the beginning of period | -145 | |
Other comprehensive income (loss) before reclassifications | -211 | |
Amounts reclassified from accumulated other comprehensive income | 57 | |
Net current period other comprehensive income (loss) | -154 | |
Balance at the end of period | ($299) |