06 2013 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________________________________________
FORM 10-Q
___________________________________________________
(Mark One)
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended JUNE 30, 2013
OR
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number.....001-34696
___________________________________________________
STERLING FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)
___________________________________________________
|
| | |
Washington | | 91-1572822 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
111 North Wall Street, Spokane, Washington 99201
(Address of principal executive offices) (Zip Code)
(509) 358-8097
(Registrant’s telephone number, including area code)
___________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
|
| | | | | | | |
Large accelerated filer |
| ¨ | | | Accelerated filer | | þ |
| | | | |
Non-accelerated filer | | ¨ | (Do not check if a smaller reporting company) | | Smaller reporting company | | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date:
|
| | |
Class | | Outstanding as of July 31, 2013 |
Common Stock | | 62,314,862 |
TABLE OF CONTENTS
June 30, 2013
|
| | |
| | Page |
PART I - Financial Information | |
Item 1 | Financial Statements (Unaudited) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 2 | | |
Item 3 | | |
Item 4 | | |
PART II - Other Information | |
Item 1 | | |
Item 1A | | |
Item 2 | | |
Item 3 | | |
Item 4 | | |
Item 5 | | |
Item 6 | | |
| | |
| | |
STERLING FINANCIAL CORPORATION
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands, except shares)
|
| | | | | | | |
| June 30, 2013 | | December 31, 2012 |
ASSETS: | | | |
Cash and cash equivalents: | | | |
Interest bearing | $ | 221,192 |
| | $ | 173,962 |
|
Noninterest bearing | 87,870 |
| | 125,916 |
|
Total cash and cash equivalents | 309,062 |
| | 299,878 |
|
Restricted cash | 16,648 |
| | 31,672 |
|
Investments and mortgage-backed securities ("MBS"): | | | |
Available for sale | 1,538,880 |
| | 1,513,157 |
|
Held to maturity | 185 |
| | 206 |
|
Loans held for sale, at fair value | 307,511 |
| | 465,983 |
|
Loans receivable, net ($36,338 and $23,177 at fair value) | 6,868,866 |
| | 6,101,749 |
|
Accrued interest receivable | 31,013 |
| | 28,019 |
|
Other real estate owned, net ("OREO") | 26,511 |
| | 25,042 |
|
Properties and equipment, net | 98,483 |
| | 93,850 |
|
Bank-owned life insurance ("BOLI") | 188,178 |
| | 179,828 |
|
Goodwill | 36,633 |
| | 22,577 |
|
Other intangible assets, net | 17,830 |
| | 19,072 |
|
Mortgage servicing rights, net | 52,430 |
| | 32,420 |
|
Deferred tax asset, net | 290,377 |
| | 292,082 |
|
Other assets, net | 156,966 |
| | 131,375 |
|
Total assets | $ | 9,939,573 |
| | $ | 9,236,910 |
|
LIABILITIES: | | | |
Deposits: | | | |
Noninterest bearing | $ | 1,702,022 |
| | $ | 1,702,740 |
|
Interest bearing | 4,926,437 |
| | 4,733,377 |
|
Total deposits | 6,628,459 |
| | 6,436,117 |
|
Advances from Federal Home Loan Bank ("FHLB") | 1,197,857 |
| | 605,330 |
|
Securities sold under repurchase agreements | 527,925 |
| | 586,867 |
|
Junior subordinated debentures | 245,297 |
| | 245,294 |
|
Accrued interest payable | 4,084 |
| | 4,229 |
|
Accrued expenses and other liabilities | 129,615 |
| | 141,150 |
|
Total liabilities | 8,733,237 |
| | 8,018,987 |
|
SHAREHOLDERS’ EQUITY: | | | |
Preferred stock, 10,000,000 shares authorized; no shares outstanding | 0 |
| | 0 |
|
Common stock, 151,515,151 shares authorized; 62,297,712 and 62,207,529 shares outstanding, respectively | 1,970,229 |
| | 1,968,025 |
|
Accumulated other comprehensive income | 30,751 |
| | 60,712 |
|
Accumulated deficit | (794,644 | ) | | (810,814 | ) |
Total shareholders’ equity | 1,206,336 |
| | 1,217,923 |
|
Total liabilities and shareholders’ equity | $ | 9,939,573 |
| | $ | 9,236,910 |
|
See notes to consolidated financial statements.
3
STERLING FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Interest income: | | | | | | | |
Loans | $ | 84,436 |
| | $ | 85,537 |
| | $ | 165,623 |
| | $ | 165,378 |
|
MBS | 7,333 |
| | 12,936 |
| | 14,630 |
| | 28,271 |
|
Investments and cash equivalents | 2,248 |
| | 2,517 |
| | 4,521 |
| | 5,306 |
|
Total interest income | 94,017 |
| | 100,990 |
| | 184,774 |
| | 198,955 |
|
Interest expense: | | | | | | | |
Deposits | 6,038 |
| | 9,921 |
| | 12,345 |
| | 21,023 |
|
Short-term borrowings | 288 |
| | 1,825 |
| | 734 |
| | 4,031 |
|
Long-term borrowings | 7,277 |
| | 10,334 |
| | 14,387 |
| | 20,638 |
|
Total interest expense | 13,603 |
| | 22,080 |
| | 27,466 |
| | 45,692 |
|
Net interest income | 80,414 |
| | 78,910 |
| | 157,308 |
| | 153,263 |
|
Provision for credit losses | 0 |
| | 4,000 |
| | 0 |
| | 8,000 |
|
Net interest income after provision for credit losses | 80,414 |
| | 74,910 |
| | 157,308 |
| | 145,263 |
|
Noninterest income: | | | | | | | |
Fees and service charges | 15,618 |
| | 14,131 |
| | 29,748 |
| | 26,871 |
|
Mortgage banking operations | 23,180 |
| | 24,181 |
| | 36,974 |
| | 42,725 |
|
BOLI | 1,424 |
| | 3,769 |
| | 2,981 |
| | 5,515 |
|
Gains on sales of securities | 0 |
| | 9,321 |
| | 0 |
| | 9,463 |
|
Other-than-temporary impairment credit losses on securities (1) | 0 |
| | (6,819 | ) | | 0 |
| | (6,819 | ) |
Charge on prepayment of debt | 0 |
| | (2,664 | ) | | 0 |
| | (2,664 | ) |
Gains on other loan sales | 1,194 |
| | 2,811 |
| | 1,219 |
| | 3,411 |
|
Other | 587 |
| | 11 |
| | 8,647 |
| | (2,174 | ) |
Total noninterest income | 42,003 |
| | 44,741 |
| | 79,569 |
| | 76,328 |
|
Noninterest expense | 81,678 |
| | 87,607 |
| | 163,607 |
| | 176,256 |
|
Income before income taxes | 40,739 |
| | 32,044 |
| | 73,270 |
| | 45,335 |
|
Income tax (provision) benefit | (12,978 | ) | | 288,842 |
| | (22,831 | ) | | 288,842 |
|
Net income | $ | 27,761 |
| | $ | 320,886 |
| | $ | 50,439 |
| | $ | 334,177 |
|
Earnings per share - basic | $ | 0.45 |
| | $ | 5.17 |
| | $ | 0.81 |
| | $ | 5.38 |
|
Earnings per share - diluted | $ | 0.44 |
| | $ | 5.13 |
| | $ | 0.80 |
| | $ | 5.33 |
|
Dividends declared per share | $ | 0.55 |
| | $ | 0.00 |
| | $ | 0.55 |
| | $ | 0.00 |
|
Weighted average shares outstanding - basic | 62,289,437 |
| | 62,112,936 |
| | 62,265,941 |
| | 62,095,670 |
|
Weighted average shares outstanding - diluted | 63,107,913 |
| | 62,610,054 |
| | 63,076,481 |
| | 62,648,152 |
|
(1) The other-than-temporary impairment recognized in earnings during the second quarter of 2012 did not have a portion recognized in accumulated other comprehensive income. See Note 3.
See notes to consolidated financial statements.
4
STERLING FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(in thousands)
|
| | | | | | | | | | | | | |
| | Three Months Ended |
| | June 30, |
| | 2013 | | | 2012 |
Net income | | $ | 27,761 |
| | | $ | 320,886 |
|
Beginning balance, accumulated other comprehensive income | $ | 56,076 |
| | | $ | 65,571 |
| |
Other comprehensive (loss) income: | | | | | |
Change in unrealized gains on investments and MBS available for sale | | (40,198 | ) | | | 7,714 |
|
Realized net gains reclassified from other comprehensive income | | 0 |
| | | (2,502 | ) |
Less deferred income tax benefit (provision) | | 14,873 |
| | | (3,681 | ) |
Net other comprehensive (loss) income | | (25,325 | ) | | | 1,531 |
|
Ending balance, accumulated other comprehensive income | $ | 30,751 |
| | | $ | 67,102 |
| |
Comprehensive income | | $ | 2,436 |
| | | $ | 322,417 |
|
| | | | | |
| | Six Months Ended |
| | June 30, |
| | 2013 | | | 2012 |
Net income | | $ | 50,439 |
| | | $ | 334,177 |
|
Beginning balance, accumulated other comprehensive income | $ | 60,712 |
| | | $ | 61,115 |
| |
Other comprehensive (loss) income: | | | | | |
Change in unrealized gains on investments and MBS available for sale | | (47,557 | ) | | | 12,312 |
|
Realized net gains reclassified from other comprehensive income | | 0 |
| | | (2,644 | ) |
Less deferred income tax benefit (provision) | | 17,596 |
| | | (3,681 | ) |
Net other comprehensive (loss) income | | (29,961 | ) | | | 5,987 |
|
Ending balance, accumulated other comprehensive income | $ | 30,751 |
| | | $ | 67,102 |
| |
Comprehensive income | | $ | 20,478 |
| | | $ | 340,164 |
|
For the periods presented, accumulated other comprehensive income was comprised solely of unrealized market value adjustments on available for sale securities. The realized portion reclassified out of other comprehensive income is reflected on the income statement in gains on sales of securities and other-than-temporary impairment.
See notes to consolidated financial statements.
5
STERLING FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands) |
| | | | | | | |
| Six Months Ended June 30, |
| 2013 | | 2012 |
Cash flows from operating activities: | | | |
Net income | $ | 50,439 |
| | $ | 334,177 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Provision for credit losses | 0 |
| | 8,000 |
|
Net gain on sales of loans | (30,621 | ) | | (42,969 | ) |
Net gain on sales of investments and MBS | 0 |
| | (9,463 | ) |
Net gain on mortgage servicing rights | (5,614 | ) | | (1,143 | ) |
Other-than-temporary impairment credit losses on securities | 0 |
| | 6,819 |
|
Stock based compensation | 1,791 |
| | 1,837 |
|
Loss (gain) on OREO | 241 |
| | (1,605 | ) |
Release of DTA valuation allowance | 0 |
| | (288,842 | ) |
Increase in cash surrender value of BOLI | (2,920 | ) | | (5,390 | ) |
Depreciation and amortization | 21,740 |
| | 22,192 |
|
Bargain purchase gain | (7,544 | ) | | 0 |
|
Change in: | | | |
Accrued interest receivable | (2,184 | ) | | 5,050 |
|
Prepaid expenses and other assets | (9,060 | ) | | (32,479 | ) |
Accrued interest payable | (185 | ) | | (16,728 | ) |
Accrued expenses and other liabilities | (40,262 | ) | | 7,276 |
|
Proceeds from sales of loans originated for sale | 1,601,564 |
| | 1,205,473 |
|
Loans originated for sale | (1,417,216 | ) | | (1,158,269 | ) |
Net cash provided by operating activities | 160,169 |
| | 33,936 |
|
Cash flows from investing activities: | | | |
Change in restricted cash | 15,024 |
| | (17,431 | ) |
Net change in loans | (428,774 | ) | | (243,657 | ) |
Proceeds from sales of loans | 22,170 |
| | 20,515 |
|
Purchase of investment securities | 0 |
| | (2,534 | ) |
Proceeds from maturities of investment securities | 1,176 |
| | 17,505 |
|
Proceeds from sale of investment securities | 0 |
| | 179,235 |
|
Purchase of MBS | (280,490 | ) | | (72,032 | ) |
Principal payments received on MBS | 200,823 |
| | 314,414 |
|
Proceeds from sales of MBS | 0 |
| | 183,636 |
|
Office properties and equipment, net | (9,125 | ) | | (4,647 | ) |
Improvements and other changes to OREO | (776 | ) | | (1,250 | ) |
Proceeds from sales of OREO | 18,318 |
| | 51,515 |
|
Net change in cash and cash equivalents from acquisitions | (115,768 | ) | | 121,098 |
|
Net cash (used in) provided by investing activities | $ | (577,422 | ) | | $ | 546,367 |
|
| | | |
See notes to consolidated financial statements.
6
STERLING FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)—cont. (in thousands) |
| | | | | | | |
| Six Months Ended June 30, |
| 2013 | | 2012 |
Cash flows from financing activities: | | | |
Net change in deposits | $ | (94,126 | ) | | $ | (384,963 | ) |
Advances from FHLB | 1,060,000 |
| | 0 |
|
Repayment of advances from FHLB | (468,440 | ) | | (200,104 | ) |
Net change in short term repurchase agreements | (8,942 | ) | | 561 |
|
Payments under structured repurchase agreements | (50,000 | ) | | (50,000 | ) |
Proceeds from stock issuance, net | 413 |
| | 236 |
|
Cash dividend paid | (12,468 | ) | | 0 |
|
Net cash provided by (used in) financing activities | 426,437 |
| | (634,270 | ) |
Net change in cash and cash equivalents | 9,184 |
| | (53,967 | ) |
Cash and cash equivalents, beginning of period | 299,878 |
| | 470,599 |
|
Cash and cash equivalents, end of period | $ | 309,062 |
| | $ | 416,632 |
|
Supplemental disclosures: | | | |
Cash paid during the period for: | | | |
Interest | $ | 27,611 |
| | $ | 62,287 |
|
Income taxes, net | 692 |
| | 56 |
|
Noncash financing and investing activities: | | | |
Foreclosed real estate acquired in settlement of loans | 14,847 |
| | 22,551 |
|
Common stock cash dividend accrued | 21,801 |
| | 0 |
|
See notes to consolidated financial statements.
7
STERLING FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2013
1. Basis of Presentation:
The foregoing unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission. Accordingly, these financial statements do not include all of the disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. These unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements as disclosed in the annual report on Form 10-K for the year ended December 31, 2012. References to "Sterling" in this report are to Sterling Financial Corporation, a Washington corporation, and its consolidated subsidiaries on a combined basis, unless otherwise specified or the context otherwise requires. References to "Sterling Bank" refer to our subsidiary Sterling Savings Bank, a Washington state-chartered commercial bank.
In the opinion of management, the unaudited interim consolidated financial statements furnished herein include adjustments, all of which are of a normal recurring nature, necessary for a fair statement of the results for the interim periods presented.
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of Sterling’s consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of Sterling’s consolidated financial position and results of operations.
In addition to other established accounting policies, the following is a discussion of recent accounting pronouncements:
In February 2013, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2013-04, "Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date." ASU 2013-04 provides guidance for the recognition, measurement, and disclosure of such obligations. ASU 2013-04 is effective for fiscal years beginning after December 15, 2013, and is not expected to have a material impact on Sterling's consolidated financial statements.
In July 2013, the FASB issued ASU 2013-11, "Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists." ASU 2013-11 provides guidance on the presentation of unrecognized tax benefits related to any disallowed portion of net operating loss carryforwards, similar tax losses, or tax credit carryforwards, if they exist. ASU 2013-11 is effective for fiscal years beginning after December 15, 2013, and is not expected to have a material impact on Sterling's consolidated financial statements.
2. Business Combinations:
Boston Private Bank and Trust Company. On May 10, 2013, Sterling paid $123.0 million in cash to acquire the Puget Sound operations of Boston Private Bank & Trust Company ("Boston Private"), a wholly owned subsidiary of Boston Private Financial Holdings, Inc. The Boston Private Puget Sound offices are located in Seattle, Bellevue and Redmond, Washington. The following table summarizes the amounts recorded at closing:
|
| | | |
| May 10, 2013 |
| (in thousands) |
Cash and cash equivalents | $ | 340 |
|
Loans receivable, net | 273,353 |
|
Goodwill | 14,056 |
|
Core deposit intangible | 1,674 |
|
Other assets | 2,721 |
|
Total assets acquired | $ | 292,144 |
|
Deposits | $ | 168,246 |
|
Other liabilities | 913 |
|
Total liabilities assumed | 169,159 |
|
Net assets acquired | $ | 122,985 |
|
The recorded goodwill represents the inherent value of the Boston Private transaction, which expands Sterling's presence in the Puget Sound market through the addition of two branch offices and the associated customer relationships. The additional branches are along the I-5 corridor, which has been identified by Sterling as its primary focus for future growth. The amount of goodwill deductible for income tax purposes is approximately equivalent to the recorded book value. The core deposit intangible has an amortization period of approximately ten years and will be amortized on an accelerated basis.
As of May 10, 2013, the unpaid principal balance and contractual interest ("contractual cash flows") on purchased loans was $280.7 million. Sterling estimated that $3.5 million of these cash flows would be uncollectable, resulting in a combined credit and interest rate discount of $5.1 million being recorded on these loans. As of the acquisition date, none of the loans purchased from Boston Private exhibited evidence of credit deterioration.
American Heritage Holdings. On February 28, 2013, Sterling paid $6.5 million in cash and paid off an existing note payable of $2.2 million for a total of $8.7 million in consideration to acquire American Heritage Holdings, the holding company for Borrego Springs Bank, N.A. ("Borrego"). Immediately following the acquisition, Borrego was merged with and into Sterling's principal operating subsidiary, Sterling Bank, with Borrego's operations continuing under the registered trade name of Borrego Springs Bank. As a result of this transaction, Sterling has expanded its SBA lending platform and added depository branches in Southern California. The following table summarizes the amounts recorded at closing:
|
| | | |
| February 28, 2013 |
| (in thousands) |
Cash and cash equivalents | 15,626 |
|
Investments and MBS | 1,030 |
|
Loans receivable, net | 97,262 |
|
Core deposit intangible | 453 |
|
Other assets | 27,197 |
|
Total assets acquired | $ | 141,568 |
|
Deposits | $ | 118,221 |
|
Other liabilities | 7,054 |
|
Total liabilities assumed | 125,275 |
|
Net assets acquired | 16,293 |
|
Consideration paid | 8,749 |
|
Bargain purchase gain | $ | 7,544 |
|
Sterling recognized a bargain purchase gain of $7.5 million in the transaction for the net assets acquired in excess of the purchase price, primarily due to a limited market for Borrego's assets, as well as Borrego's regulatory and capital constraints. The bargain purchase gain is included in other noninterest income on the income statement for the six months ended June 30, 2013. The core deposit intangible has an amortization period of 11 years and will be amortized on an accelerated basis. On the acquisition date of February 28, 2013, the contractual cash flows of purchased impaired loans, which are described in Note 4, from Borrego were $16.1 million, cash flows expected to be collected $13.6 million, and the fair value of the loans $11.9 million, with $9.8 million of these loans being guaranteed by government agencies.
As of February 28, 2013, the contractual cash flows on purchased loans that had not exhibited evidence of credit deterioration was $83.3 million. Sterling estimated that $3.9 million of these cash flows would be uncollectable, resulting in a combined credit and interest rate discount of $4.5 million being recorded on these loans.
First Independent Bank. On February 29, 2012, Sterling Bank completed its acquisition of the operations of First Independent Bank ("First Independent") of Vancouver, Washington, by acquiring certain assets and assuming certain liabilities, including all deposits for a net purchase price of $40.6 million, comprised of $28.9 million of cash paid at closing and contingent consideration with a fair value of $11.7 million at acquisition date. During the six months ended June 30, 2013, the first of two scheduled contingent payments was made in the amount of $6.8 million. At June 30, 2013, the fair value estimate of the remaining contingent consideration was $9.9 million. See Note 13. The following table summarizes the amounts recorded at closing:
|
| | | |
| February 29, 2012 |
| (in thousands) |
Cash and cash equivalents | $ | 150,045 |
|
Investments and MBS | 187,465 |
|
Loans receivable, net | 349,990 |
|
Goodwill | 22,577 |
|
Core deposit intangible | 11,974 |
|
Fixed assets | 4,038 |
|
Other assets | 10,886 |
|
Total assets acquired | $ | 736,975 |
|
Deposits | $ | 695,919 |
|
Other liabilities | 409 |
|
Total liabilities assumed | 696,328 |
|
Net assets acquired | $ | 40,647 |
|
The recorded goodwill of $22.6 million represents the inherent long-term value anticipated from synergies expected to be achieved as a result of the transaction. The First Independent transaction expands Sterling's presence in the Vancouver and Portland markets, which are also within the I-5 corridor. The amount recorded for goodwill includes subsequent adjustments, primarily from updated appraisals on fixed assets. The amount of goodwill deductible for income tax purposes is approximately equivalent to the recorded book value. The core deposit intangible has a weighted average amortization period of ten years and will be amortized on an accelerated basis. On the acquisition date of February 29, 2012, the contractual cash flows of purchased impaired loans from First Independent were $24.4 million, cash flows expected to be collected $17.2 million, and the fair value of the loans $15.3 million.
As of February 29, 2012, the contractual cash flows on purchased loans that had not exhibited evidence of credit deterioration was $403.8 million. Sterling estimated that $12.7 million of these cash flows would be uncollectable, resulting in a discount of $21.8 million being recorded on these loans.
The following table presents certain First Independent stand alone amounts and pro forma Sterling and First Independent combined amounts as if the transaction had occurred on January 1, 2012. Cost savings estimates are not included in the pro forma combined results, nor are certain credit impaired loans and associated losses excluded from the purchase and assumption transaction.
|
| | | | | | | | | | | | | | | |
| First Independent (stand alone) | | Pro Forma Combined |
| Three Months Ended | | Six Months Ended | | Three Months Ended | | Six Months Ended |
| June 30, 2012 |
| (in thousands, except per share data) |
Net interest income | $ | 7,859 |
| | $ | 11,100 |
| | $ | 78,910 |
| | $ | 159,744 |
|
Noninterest income | 1,678 |
| | 2,181 |
| | 44,741 |
| | 77,333 |
|
Net income | 3,901 |
| | 6,008 |
| | 320,886 |
| | 338,391 |
|
Earnings per share - basic | 0.06 |
| | 0.10 |
| | 5.17 |
| | 5.45 |
|
Earnings per share - diluted | $ | 0.06 |
| | $ | 0.10 |
| | $ | 5.13 |
| | $ | 5.40 |
|
3. Investments and MBS:
The carrying and fair values of investments and MBS are summarized as follows:
|
| | | | | | | | | | | | | | | |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
| (in thousands) |
June 30, 2013 | | | | | | | |
Available for sale | | | | | | | |
MBS | $ | 1,337,908 |
| | $ | 18,264 |
| | $ | (12,991 | ) | | $ | 1,343,181 |
|
Municipal bonds | 187,468 |
| | 9,139 |
| | (1,077 | ) | | 195,530 |
|
Other | 162 |
| | 7 |
| | 0 |
| | 169 |
|
Total | $ | 1,525,538 |
| | $ | 27,410 |
| | $ | (14,068 | ) | | $ | 1,538,880 |
|
Held to maturity | | | | | | | |
Tax credits | $ | 185 |
| | $ | 0 |
| | $ | 0 |
| | $ | 185 |
|
Total | $ | 185 |
| | $ | 0 |
| | $ | 0 |
| | $ | 185 |
|
December 31, 2012 | | | | | | | |
Available for sale | | | | | | | |
MBS | $ | 1,263,786 |
| | $ | 45,052 |
| | $ | 0 |
| | $ | 1,308,838 |
|
Municipal bonds | 188,467 |
| | 16,452 |
| | (613 | ) | | 204,306 |
|
Other | 5 |
| | 8 |
| | 0 |
| | 13 |
|
Total | $ | 1,452,258 |
| | $ | 61,512 |
| | $ | (613 | ) | | $ | 1,513,157 |
|
Held to maturity | | | | | | | |
Tax credits | $ | 206 |
| | $ | 0 |
| | $ | 0 |
| | $ | 206 |
|
Total | $ | 206 |
| | $ | 0 |
| | $ | 0 |
| | $ | 206 |
|
Sterling’s MBS portfolio is comprised primarily of residential agency securities. Total sales of Sterling’s securities during the periods ended June 30, 2013 and 2012 are summarized as follows:
|
| | | | | | | | | | | |
| Proceeds from Sales | | Gross Realized Gains | | Gross Realized Losses |
| (in thousands) |
Six Months Ended: | | | | | |
June 30, 2013 | $ | 0 |
| | $ | 0 |
| | $ | 0 |
|
June 30, 2012 | 362,871 |
| | 9,537 |
| | (74 | ) |
The following table summarizes Sterling’s investments and MBS that had a market value below their amortized cost as of June 30, 2013 and December 31, 2012, segregated by those investments that have been in a continuous unrealized loss position for less than 12 months and those that have been in a continuous unrealized loss position for 12 months or longer:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 months | | 12 months or longer | | Total |
| Market Value | | Unrealized Losses | | Market Value | | Unrealized Losses | | Market Value | | Unrealized Losses |
| (in thousands) |
June 30, 2013 | | | | | | | | | | | |
MBS | $ | 505,378 |
| | $ | (12,991 | ) | | $ | 0 |
| | $ | 0 |
| | $ | 505,378 |
| | $ | (12,991 | ) |
Municipal bonds | 1,550 |
| | (11 | ) | | 14,551 |
| | (1,066 | ) | | 16,101 |
| | (1,077 | ) |
Other | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
|
Total | $ | 506,928 |
| | $ | (13,002 | ) | | $ | 14,551 |
| | $ | (1,066 | ) | | $ | 521,479 |
| | $ | (14,068 | ) |
December 31, 2012 | | | | | | | | | | | |
MBS | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
|
Municipal bonds | 0 |
| | 0 |
| | 12,921 |
| | (613 | ) | | 12,921 |
| | (613 | ) |
Other | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
|
Total | $ | 0 |
| | $ | 0 |
| | $ | 12,921 |
| | $ | (613 | ) | | $ | 12,921 |
| | $ | (613 | ) |
Management evaluates investment securities for other-than-temporary declines in fair value each quarter. If the fair value of investment securities falls below the amortized cost and the decline is deemed to be other-than temporary, the securities are written down to current market value, resulting in the recognition of an other-than-temporary impairment ("OTTI"). During the six months ended June 30, 2013, no securities were determined to be other-than-temporarily impaired, while during the comparative 2012 period, $6.8 million of OTTI was recognized on a single issuer trust preferred security. The security is no longer owned by Sterling.
The following table presents the amortized cost and fair value of available for sale and held to maturity securities as of June 30, 2013, grouped by contractual maturity. Actual maturities for MBS will differ from contractual maturities as a result of the level of prepayments experienced on the underlying mortgages.
|
| | | | | | | | | | | | | | | |
| Held to maturity | | Available for sale |
| Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
| (in thousands) |
Due within one year | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
|
Due after one year through five years | 0 |
| | 0 |
| | 9,907 |
| | 10,539 |
|
Due after five years through ten years | 0 |
| | 0 |
| | 74,756 |
| | 74,895 |
|
Due after ten years | 185 |
| | 185 |
| | 1,440,875 |
| | 1,453,446 |
|
Total | $ | 185 |
| | $ | 185 |
| | $ | 1,525,538 |
| | $ | 1,538,880 |
|
4. Loans Receivable and Allowance for Credit Losses:
The following table presents the composition of Sterling’s loan portfolio as of the balance sheet dates:
|
| | | | | | | |
| June 30, 2013 | | December 31, 2012 |
| (in thousands) |
Residential real estate | $ | 964,872 |
| | $ | 806,722 |
|
Commercial real estate ("CRE"): | | | |
Investor CRE | 1,172,433 |
| | 1,219,847 |
|
Multifamily | 1,962,919 |
| | 1,580,289 |
|
Construction | 69,796 |
| | 74,665 |
|
Total CRE | 3,205,148 |
| | 2,874,801 |
|
Commercial: | | | |
Owner occupied CRE | 1,411,576 |
| | 1,276,591 |
|
Commercial & Industrial ("C&I") | 636,727 |
| | 540,499 |
|
Total commercial | 2,048,303 |
| | 1,817,090 |
|
Consumer | 783,601 |
| | 754,621 |
|
Gross loans receivable | 7,001,924 |
| | 6,253,234 |
|
Deferred loan costs (fees), net | 8,891 |
| | 2,860 |
|
Allowance for loan losses | (141,949 | ) | | (154,345 | ) |
Net loans receivable | $ | 6,868,866 |
| | $ | 6,101,749 |
|
As of June 30, 2013 and December 31, 2012, loans pledged as collateral for borrowings from the FHLB and the Federal Reserve were $4.82 billion and $4.15 billion, respectively. Loans receivable include purchased impaired loans, which are loans acquired that are deemed to exhibit evidence of credit deterioration since origination and therefore, are classified as impaired.
The accounting for purchased impaired loans is updated quarterly for changes in the loans' cash flow expectations, and reflected in interest income over the life of the loans as accretable yield. As of June 30, 2013 and December 31, 2012, no allowance for credit losses was recorded in connection with purchased impaired loans, and the unpaid principal balance and carrying amount of these loans were $32.5 million and $19.9 million, respectively. The following table presents a roll-forward of accretable yield over the periods presented:
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
| (in thousands) |
Beginning balance | $ | 3,061 |
| | $ | 1,909 |
| | $ | 1,332 |
| | $ | 0 |
|
Additions | 0 |
| | 0 |
| | 1,774 |
| | 1,923 |
|
Accretion to interest income | (497 | ) | | (308 | ) | | (702 | ) | | (322 | ) |
Reclassifications | 184 |
| | 730 |
| | 344 |
| | 730 |
|
Ending balance | $ | 2,748 |
| | $ | 2,331 |
| | $ | 2,748 |
| | $ | 2,331 |
|
As of June 30, 2013 and December 31, 2012, net loans receivable included unamortized discounts on acquired loans of $28.2 million and $21.3 million, respectively. The following table presents, as of June 30, 2013, the five-year projected loan discount accretion to be recognized as interest income:
|
| | | |
| Amount |
| (in thousands) |
Remainder of 2013 | $ | 3,463 |
|
Years ended December 31, | |
2014 | 4,589 |
|
2015 | 2,982 |
|
2016 | 1,856 |
|
2017 | 1,284 |
|
2018 | 924 |
|
The following table sets forth details by segment for Sterling’s loan portfolio and related allowance as of the balance sheet dates:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Unallocated | | Total |
| (in thousands) |
June 30, 2013 | | | | | | | | | | | |
Loans receivable, gross: | | | | | | | | | | | |
Individually evaluated for impairment | $ | 0 |
| | $ | 62,018 |
| | $ | 43,336 |
| | $ | 0 |
| | $ | 0 |
| | $ | 105,354 |
|
Collectively evaluated for impairment | 964,872 |
| | 3,143,130 |
| | 2,004,967 |
| | 783,601 |
| | 0 |
| | 6,896,570 |
|
Total loans receivable, gross | $ | 964,872 |
| | $ | 3,205,148 |
| | $ | 2,048,303 |
| | $ | 783,601 |
| | $ | 0 |
| | $ | 7,001,924 |
|
Allowance for loan losses: | | | | | | | | | | | |
Individually evaluated for impairment | $ | 0 |
| | $ | 1,793 |
| | $ | 2,739 |
| | $ | 0 |
| | $ | 0 |
| | $ | 4,532 |
|
Collectively evaluated for impairment | 18,989 |
| | 39,794 |
| | 36,785 |
| | 27,744 |
| | 14,105 |
| | 137,417 |
|
Total allowance for loan losses | $ | 18,989 |
| | $ | 41,587 |
| | $ | 39,524 |
| | $ | 27,744 |
| | $ | 14,105 |
| | $ | 141,949 |
|
December 31, 2012 | | | | | | | | | | | |
Loans receivable, gross: | | | | | | | | | | | |
Individually evaluated for impairment | $ | 9,134 |
| | $ | 68,317 |
| | $ | 48,312 |
| | $ | 494 |
| | $ | 0 |
| | $ | 126,257 |
|
Collectively evaluated for impairment | 797,588 |
| | 2,806,484 |
| | 1,768,778 |
| | 754,127 |
| | 0 |
| | 6,126,977 |
|
Total loans receivable, gross | $ | 806,722 |
| | $ | 2,874,801 |
| | $ | 1,817,090 |
| | $ | 754,621 |
| | $ | 0 |
| | $ | 6,253,234 |
|
Allowance for loan losses: | | | | | | | | | | | |
Individually evaluated for impairment | $ | 365 |
| | $ | 3,182 |
| | $ | 4,916 |
| | $ | 0 |
| | $ | 0 |
| | $ | 8,463 |
|
Collectively evaluated for impairment | 19,482 |
| | 44,912 |
| | 36,958 |
| | 25,602 |
| | 18,928 |
| | 145,882 |
|
Total allowance for loan losses | $ | 19,847 |
| | $ | 48,094 |
| | $ | 41,874 |
| | $ | 25,602 |
| | $ | 18,928 |
| | $ | 154,345 |
|
Loans collectively evaluated for impairment include purchased credit impaired loans, which were $19.9 million as of June 30, 2013, and $11.2 million as of December 31, 2012.
The following tables present a roll-forward by segment of the allowance for credit losses for the periods presented:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Unallocated | | Total |
| (in thousands) |
2013 second quarter activity | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | |
Beginning balance, April 1 | $ | 19,968 |
| | $ | 45,135 |
| | $ | 39,596 |
| | $ | 25,817 |
| | $ | 19,157 |
| | $ | 149,673 |
|
Provisions | (214 | ) | | (2,198 | ) | | 1,819 |
| | 3,045 |
| | (5,052 | ) | | (2,600 | ) |
Charge-offs | (1,107 | ) | | (2,636 | ) | | (2,512 | ) | | (1,503 | ) | | 0 |
| | (7,758 | ) |
Recoveries | 342 |
| | 1,286 |
| | 621 |
| | 385 |
| | 0 |
| | 2,634 |
|
Ending balance, June 30 | 18,989 |
| | 41,587 |
| | 39,524 |
| | 27,744 |
| | 14,105 |
| | 141,949 |
|
Reserve for unfunded credit commitments: | | | | | | | | | | | |
Beginning balance, April 1 | 1,909 |
| | 355 |
| | 2,433 |
| | 2,722 |
| | 571 |
| | 7,990 |
|
Provisions | 2,318 |
| | 152 |
| | 119 |
| | 525 |
| | (514 | ) | | 2,600 |
|
Charge-offs | (1,085 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | (1,085 | ) |
Recoveries | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
|
Ending balance, June 30 | 3,142 |
| | 507 |
| | 2,552 |
| | 3,247 |
| | 57 |
| | 9,505 |
|
Total credit allowance | $ | 22,131 |
| | $ | 42,094 |
| | $ | 42,076 |
| | $ | 30,991 |
| | $ | 14,162 |
| | $ | 151,454 |
|
2012 second quarter activity | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | |
Beginning balance, April 1 | $ | 12,242 |
| | $ | 80,614 |
| | $ | 34,483 |
| | $ | 14,160 |
| | $ | 19,774 |
| | $ | 161,273 |
|
Provisions | (377 | ) | | (9,905 | ) | | 6,222 |
| | 4,052 |
| | 2,008 |
| | 2,000 |
|
Charge-offs | (157 | ) | | (9,481 | ) | | (3,606 | ) | | (1,643 | ) | | 0 |
| | (14,887 | ) |
Recoveries | 673 |
| | 5,624 |
| | 3,171 |
| | 390 |
| | 0 |
| | 9,858 |
|
Ending balance, June 30 | 12,381 |
| | 66,852 |
| | 40,270 |
| | 16,959 |
| | 21,782 |
| | 158,244 |
|
Reserve for unfunded credit commitments: | | | | | | | | | | | |
Beginning balance, April 1 | 3,802 |
| | 1,608 |
| | 2,461 |
| | 1,282 |
| | 875 |
| | 10,028 |
|
Provisions | 2,595 |
| | (910 | ) | | 889 |
| | 228 |
| | (802 | ) | | 2,000 |
|
Charge-offs | (4,076 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | (4,076 | ) |
Recoveries | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
|
Ending balance, June 30 | 2,321 |
| | 698 |
| | 3,350 |
| | 1,510 |
| | 73 |
| | 7,952 |
|
Total credit allowance | $ | 14,702 |
| | $ | 67,550 |
| | $ | 43,620 |
| | $ | 18,469 |
| | $ | 21,855 |
| | $ | 166,196 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Unallocated | | Total |
| (in thousands) |
2013 year to date | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | |
Beginning balance, January 1 | $ | 19,847 |
| | $ | 48,094 |
| | $ | 41,874 |
| | $ | 25,602 |
| | $ | 18,928 |
| | $ | 154,345 |
|
Provisions | 746 |
| | (3,289 | ) | | 209 |
| | 4,557 |
| | (4,823 | ) | | (2,600 | ) |
Charge-offs | (2,126 | ) | | (5,559 | ) | | (4,100 | ) | | (3,147 | ) | | 0 |
| | (14,932 | ) |
Recoveries | 522 |
| | 2,341 |
| | 1,541 |
| | 732 |
| | 0 |
| | 5,136 |
|
Ending balance, June 30 | 18,989 |
| | 41,587 |
| | 39,524 |
| | 27,744 |
| | 14,105 |
| | 141,949 |
|
Reserve for unfunded credit commitments: | | | | | | | | | | | |
Beginning balance, January 1 | 2,230 |
| | 405 |
| | 2,806 |
| | 2,118 |
| | 443 |
| | 8,002 |
|
Provisions | 2,009 |
| | 102 |
| | (254 | ) | | 1,129 |
| | (386 | ) | | 2,600 |
|
Charge-offs | (1,097 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | (1,097 | ) |
Recoveries | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
|
Ending balance, June 30 | 3,142 |
| | 507 |
| | 2,552 |
| | 3,247 |
| | 57 |
| | 9,505 |
|
Total credit allowance | $ | 22,131 |
| | $ | 42,094 |
| | $ | 42,076 |
| | $ | 30,991 |
| | $ | 14,162 |
| | $ | 151,454 |
|
2012 year to date | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | |
Beginning balance, January 1 | $ | 15,197 |
| | $ | 91,722 |
| | $ | 38,046 |
| | $ | 13,427 |
| | $ | 19,066 |
| | $ | 177,458 |
|
Provisions | (1,357 | ) | | (12,729 | ) | | 10,680 |
| | 6,690 |
| | 2,716 |
| | 6,000 |
|
Charge-offs | (2,344 | ) | | (20,999 | ) | | (13,139 | ) | | (4,095 | ) | | 0 |
| | (40,577 | ) |
Recoveries | 885 |
| | 8,858 |
| | 4,683 |
| | 937 |
| | 0 |
| | 15,363 |
|
Ending balance, June 30 | 12,381 |
| | 66,852 |
| | 40,270 |
| | 16,959 |
| | 21,782 |
| | 158,244 |
|
Reserve for unfunded credit commitments: | | | | | | | | | | | |
Beginning balance, January 1 | 3,828 |
| | 2,321 |
| | 1,796 |
| | 1,787 |
| | 297 |
| | 10,029 |
|
Provisions | 2,570 |
| | (1,623 | ) | | 1,554 |
| | (277 | ) | | (224 | ) | | 2,000 |
|
Charge-offs | (4,077 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | (4,077 | ) |
Recoveries | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
|
Ending balance, June 30 | 2,321 |
| | 698 |
| | 3,350 |
| | 1,510 |
| | 73 |
| | 7,952 |
|
Total credit allowance | $ | 14,702 |
| | $ | 67,550 |
| | $ | 43,620 |
| | $ | 18,469 |
| | $ | 21,855 |
| | $ | 166,196 |
|
In establishing the allowance for loan losses, Sterling groups its loan portfolio into classes for loans collectively evaluated for impairment. The groups are further segregated based on internal risk ratings. Both qualitative and quantitative data are considered in determining the probability of default and loss given default for each group of loans. The probability of default and loss given default are used to calculate an expected loss rate. This calculated expected loss for each loan class is compared to the actual one-year and three-year (annualized) losses. If the calculated expected loss rate is less than either the actual one or three year loss rates, then the expected loss rate may be set at the greater of the actual one or three year loss rates. Sterling evaluates the results of this analysis, and based on qualitative factors, the highest of the three loss rates may be used to better reflect the inherent losses for those loan classes.
If a loan is determined to be impaired, Sterling prepares an individual evaluation of the loan. The individual evaluation compares the present value of the expected future cash flows or the fair value of the underlying collateral to the recorded investment in the loan. The results of the individual impairment evaluation would determine the need to record a charge-off or establish a specific reserve.
Sterling assigns risk rating classifications to its loans. These risk ratings are divided into the following groups:
Pass - the asset is considered of sufficient quality to preclude a Marginal rating. Pass assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral.
Marginal - the asset is susceptible to deterioration if stressed from a cash flow or earnings shock, with liquidity and leverage possibly below industry norms. The borrower may have few reserves to cover debt service, besides current income. A business generating cash flows that service the debt may be dependent on the successful reception of new products in the marketplace.
Special Mention - the asset has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or of Sterling's credit position at some future date. Special Mention assets are not adversely classified and do not expose Sterling to sufficient risk to warrant adverse classification.
Substandard - the asset is inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged, if any. Assets so classified have well-defined weaknesses. They are characterized by the distinct possibility that Sterling may sustain some loss if the deficiencies are not corrected.
Doubtful/Loss - the Doubtful asset has the weaknesses of those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. An asset classified Loss is the portion of the asset that is considered uncollectible and/or of such little value that its continuance as an asset, without a charge-off or establishment of a specific reserve, is not warranted. This classification does not necessarily mean that an asset has absolutely no recovery or salvage value; but rather, it is not practical or desirable to defer writing off an asset that is no longer deemed to have financial value, even though partial recovery may be recognized in the future.
The following table presents credit quality indicators for Sterling’s loan portfolio grouped according to internally assigned risk ratings and performance status:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Commercial Real Estate | | Commercial | | | | | | |
| Residential Real Estate | | Investor CRE | | Multifamily | | Construction | | Owner Occupied CRE | | Commercial & Industrial | | Consumer | | Total | | % of Total |
| (in thousands) |
June 30, 2013 | | | | | | | | | | | | | | | | | |
Pass | $ | 875,419 |
| | $ | 652,127 |
| | $ | 1,880,798 |
| | $ | 13,785 |
| | $ | 659,774 |
| | $ | 420,985 |
| | $ | 754,887 |
| | $ | 5,257,775 |
| | 75 | % |
Marginal | 55,340 |
| | 421,988 |
| | 68,210 |
| | 43,640 |
| | 629,299 |
| | 193,252 |
| | 16,337 |
| | 1,428,066 |
| | 20 | % |
Special mention | 8,764 |
| | 66,836 |
| | 9,077 |
| | 2,979 |
| | 73,522 |
| | 16,661 |
| | 4,712 |
| | 182,551 |
| | 3 | % |
Substandard | 25,053 |
| | 30,174 |
| | 4,615 |
| | 9,126 |
| | 46,304 |
| | 5,817 |
| | 7,665 |
| | 128,754 |
| | 2 | % |
Doubtful/Loss | 296 |
| | 1,308 |
| | 219 |
| | 266 |
| | 2,677 |
| | 12 |
| | 0 |
| | 4,778 |
| | 0 | % |
Total | $ | 964,872 |
| | $ | 1,172,433 |
| | $ | 1,962,919 |
| | $ | 69,796 |
| | $ | 1,411,576 |
| | $ | 636,727 |
| | $ | 783,601 |
| | $ | 7,001,924 |
| | 100 | % |
Restructured | $ | 23,290 |
| | $ | 7,429 |
| | $ | 1,225 |
| | $ | 8,814 |
| | $ | 20,266 |
| | $ | 1,225 |
| | $ | 95 |
| | $ | 62,344 |
| | 1 | % |
Nonaccrual | 17,205 |
| | 17,843 |
| | 840 |
| | 6,050 |
| | 30,792 |
| | 2,538 |
| | 5,119 |
| | 80,387 |
| | 1 | % |
Nonperforming | 40,495 |
| | 25,272 |
| | 2,065 |
| | 14,864 |
| | 51,058 |
| | 3,763 |
| | 5,214 |
| | 142,731 |
| | 2 | % |
Performing | 924,377 |
| | 1,147,161 |
| | 1,960,854 |
| | 54,932 |
| | 1,360,518 |
| | 632,964 |
| | 778,387 |
| | 6,859,193 |
| | 98 | % |
Total | $ | 964,872 |
| | $ | 1,172,433 |
| | $ | 1,962,919 |
| | $ | 69,796 |
| | $ | 1,411,576 |
| | $ | 636,727 |
| | $ | 783,601 |
| | $ | 7,001,924 |
| | 100 | % |
December 31, 2012 | | | | | | | | | | | | | | | | | |
Pass | $ | 714,346 |
| | $ | 599,660 |
| | $ | 1,486,824 |
| | $ | 10,946 |
| | $ | 678,916 |
| | $ | 349,674 |
| | $ | 723,698 |
| | $ | 4,564,064 |
| | 73 | % |
Marginal | 53,722 |
| | 472,801 |
| | 74,379 |
| | 42,518 |
| | 454,348 |
| | 146,554 |
| | 17,255 |
| | 1,261,577 |
| | 20 | % |
Special mention | 11,739 |
| | 77,342 |
| | 10,122 |
| | 3,401 |
| | 85,228 |
| | 38,874 |
| | 4,864 |
| | 231,570 |
| | 4 | % |
Substandard | 26,550 |
| | 67,347 |
| | 8,745 |
| | 17,534 |
| | 53,183 |
| | 5,397 |
| | 8,804 |
| | 187,560 |
| | 3 | % |
Doubtful/Loss | 365 |
| | 2,697 |
| | 219 |
| | 266 |
| | 4,916 |
| | 0 |
| | 0 |
| | 8,463 |
| | 0 | % |
Total | $ | 806,722 |
| | $ | 1,219,847 |
| | $ | 1,580,289 |
| | $ | 74,665 |
| | $ | 1,276,591 |
| | $ | 540,499 |
| | $ | 754,621 |
|