x | QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Washington | 91-1572822 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Large accelerated filer | ¨ | Accelerated filer | þ | ||||
Non-accelerated filer | ¨ | (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Class | Outstanding as of October 31, 2013 | |
Common Stock | 62,310,878 |
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 | ||
September 30, 2013 | December 31, 2012 | ||||||
ASSETS: | |||||||
Cash and cash equivalents: | |||||||
Interest bearing | $ | 223,338 | $ | 173,962 | |||
Noninterest bearing | 119,690 | 125,916 | |||||
Total cash and cash equivalents | 343,028 | 299,878 | |||||
Restricted cash | 6,651 | 31,672 | |||||
Investments and mortgage-backed securities ("MBS"): | |||||||
Available for sale | 1,498,377 | 1,513,157 | |||||
Held to maturity | 175 | 206 | |||||
Loans held for sale ($190,635 and $465,983 at fair value) | 245,783 | 465,983 | |||||
Loans receivable, net ($26,931 and $23,177 at fair value) | 7,024,326 | 6,101,749 | |||||
Accrued interest receivable | 29,614 | 28,019 | |||||
Other real estate owned, net ("OREO") | 17,464 | 25,042 | |||||
Properties and equipment, net | 100,370 | 93,850 | |||||
Bank-owned life insurance ("BOLI") | 189,906 | 179,828 | |||||
Goodwill | 36,633 | 22,577 | |||||
Other intangible assets, net | 16,154 | 19,072 | |||||
Mortgage servicing rights, net | 57,030 | 32,420 | |||||
Deferred tax asset, net | 282,561 | 292,082 | |||||
Other assets, net | 136,264 | 131,375 | |||||
Total assets | $ | 9,984,336 | $ | 9,236,910 | |||
LIABILITIES: | |||||||
Deposits: | |||||||
Noninterest bearing | $ | 1,818,194 | $ | 1,702,740 | |||
Interest bearing | 5,036,248 | 4,733,377 | |||||
Total deposits | 6,854,442 | 6,436,117 | |||||
Advances from Federal Home Loan Bank ("FHLB") | 1,027,807 | 605,330 | |||||
Securities sold under repurchase agreements | 534,669 | 586,867 | |||||
Junior subordinated debentures | 245,298 | 245,294 | |||||
Accrued interest payable | 4,202 | 4,229 | |||||
Accrued expenses and other liabilities | 102,037 | 141,150 | |||||
Total liabilities | 8,768,455 | 8,018,987 | |||||
SHAREHOLDERS’ EQUITY: | |||||||
Preferred stock, 10,000,000 shares authorized; no shares outstanding | 0 | 0 | |||||
Common stock, 151,515,151 shares authorized; 62,314,862 and 62,207,529 shares outstanding, respectively | 1,972,021 | 1,968,025 | |||||
Accumulated other comprehensive income | 29,919 | 60,712 | |||||
Accumulated deficit | (786,059 | ) | (810,814 | ) | |||
Total shareholders’ equity | 1,215,881 | 1,217,923 | |||||
Total liabilities and shareholders’ equity | $ | 9,984,336 | $ | 9,236,910 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Interest income: | |||||||||||||||
Loans | $ | 86,099 | $ | 83,110 | $ | 251,722 | $ | 248,488 | |||||||
MBS | 8,079 | 10,361 | 22,709 | 38,632 | |||||||||||
Investments and cash equivalents | 2,266 | 2,520 | 6,787 | 7,826 | |||||||||||
Total interest income | 96,444 | 95,991 | 281,218 | 294,946 | |||||||||||
Interest expense: | |||||||||||||||
Deposits | 6,041 | 8,981 | 18,386 | 30,004 | |||||||||||
Short-term borrowings | 303 | 2,346 | 1,037 | 6,377 | |||||||||||
Long-term borrowings | 7,552 | 9,356 | 21,939 | 29,994 | |||||||||||
Total interest expense | 13,896 | 20,683 | 41,362 | 66,375 | |||||||||||
Net interest income | 82,548 | 75,308 | 239,856 | 228,571 | |||||||||||
Provision for credit losses | 0 | 2,000 | 0 | 10,000 | |||||||||||
Net interest income after provision for credit losses | 82,548 | 73,308 | 239,856 | 218,571 | |||||||||||
Noninterest income: | |||||||||||||||
Fees and service charges | 15,380 | 14,675 | 45,128 | 41,546 | |||||||||||
Mortgage banking operations | 13,494 | 26,410 | 50,468 | 69,135 | |||||||||||
BOLI | 1,640 | 1,660 | 4,621 | 7,175 | |||||||||||
Gains on sales of securities | 0 | 3,129 | 0 | 12,592 | |||||||||||
Other-than-temporary impairment credit losses on securities (1) | 0 | 0 | 0 | (6,819 | ) | ||||||||||
Charge on prepayment of debt | 0 | 0 | 0 | (2,664 | ) | ||||||||||
Gains on other loan sales | 1,135 | 476 | 2,354 | 3,887 | |||||||||||
Other | 241 | 348 | 8,888 | (1,826 | ) | ||||||||||
Total noninterest income | 31,890 | 46,698 | 111,459 | 123,026 | |||||||||||
Noninterest expense | 85,334 | 89,408 | 248,941 | 265,664 | |||||||||||
Income before income taxes | 29,104 | 30,598 | 102,374 | 75,933 | |||||||||||
Income tax (provision) benefit | (8,056 | ) | 0 | (30,887 | ) | 288,842 | |||||||||
Net income | $ | 21,048 | $ | 30,598 | $ | 71,487 | $ | 364,775 | |||||||
Earnings per share - basic | $ | 0.34 | $ | 0.49 | $ | 1.15 | $ | 5.87 | |||||||
Earnings per share - diluted | $ | 0.33 | $ | 0.49 | $ | 1.13 | $ | 5.81 | |||||||
Dividends declared per share | $ | 0.20 | $ | 0.15 | $ | 0.75 | $ | 0.15 | |||||||
Weighted average shares outstanding - basic | 62,309,270 | 62,139,833 | 62,280,542 | 62,110,498 | |||||||||||
Weighted average shares outstanding - diluted | 63,461,018 | 62,845,864 | 63,271,060 | 62,745,177 |
Three Months Ended | |||||||||||||
September 30, | |||||||||||||
2013 | 2012 | ||||||||||||
Net income | $ | 21,048 | $ | 30,598 | |||||||||
Beginning balance, accumulated other comprehensive income | $ | 30,751 | $ | 67,102 | |||||||||
Other comprehensive (loss) income: | |||||||||||||
Change in unrealized gains on investments and MBS available for sale | (1,321 | ) | 16,235 | ||||||||||
Realized net gains reclassified from other comprehensive income | 0 | (3,129 | ) | ||||||||||
Less deferred income tax benefit (provision) | 489 | (4,945 | ) | ||||||||||
Net other comprehensive (loss) income | (832 | ) | 8,161 | ||||||||||
Ending balance, accumulated other comprehensive income | $ | 29,919 | $ | 75,263 | |||||||||
Comprehensive income | $ | 20,216 | $ | 38,759 | |||||||||
Nine Months Ended | |||||||||||||
September 30, | |||||||||||||
2013 | 2012 | ||||||||||||
Net income | $ | 71,487 | $ | 364,775 | |||||||||
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 | (48,878 | ) | 28,547 | ||||||||||
Realized net gains reclassified from other comprehensive income | 0 | (5,773 | ) | ||||||||||
Less deferred income tax benefit (provision) | 18,085 | (8,626 | ) | ||||||||||
Net other comprehensive (loss) income | (30,793 | ) | 14,148 | ||||||||||
Ending balance, accumulated other comprehensive income | $ | 29,919 | $ | 75,263 | |||||||||
Comprehensive income | $ | 40,694 | $ | 378,923 |
STERLING FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands) | |||||||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 71,487 | $ | 364,775 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Provision for credit losses | 0 | 10,000 | |||||
Net gain on sales of loans | (42,719 | ) | (71,482 | ) | |||
Net gain on sales of investments and MBS | 0 | (12,592 | ) | ||||
Net (gain) loss on mortgage servicing rights | (6,105 | ) | 984 | ||||
Other-than-temporary impairment credit losses on securities | 0 | 6,819 | |||||
Stock based compensation | 3,128 | 2,756 | |||||
Loss on OREO | 1,141 | 32 | |||||
Release of DTA valuation allowance | 0 | (288,842 | ) | ||||
Increase in cash surrender value of BOLI | (4,419 | ) | (6,924 | ) | |||
Depreciation and amortization | 32,452 | 33,871 | |||||
Bargain purchase gain | (7,544 | ) | 0 | ||||
Change in: | |||||||
Accrued interest receivable | (785 | ) | 4,325 | ||||
Prepaid expenses and other assets | 12,503 | (23,295 | ) | ||||
Accrued interest payable | (67 | ) | (16,116 | ) | |||
Accrued expenses and other liabilities | (46,044 | ) | 19,606 | ||||
Proceeds from sales of loans originated for sale | 2,278,291 | 1,937,131 | |||||
Loans originated for sale | (1,964,100 | ) | (2,010,310 | ) | |||
Net cash provided by (used in) operating activities | 327,219 | (49,262 | ) | ||||
Cash flows from investing activities: | |||||||
Change in restricted cash | 25,021 | (11,042 | ) | ||||
Net change in loans | (661,835 | ) | (317,773 | ) | |||
Proceeds from sales of loans | 41,272 | 75,689 | |||||
Purchase of investment securities | 0 | (3,734 | ) | ||||
Proceeds from maturities of investment securities | 2,778 | 18,939 | |||||
Proceeds from sale of investment securities | 0 | 179,235 | |||||
Purchase of MBS | (322,965 | ) | (287,849 | ) | |||
Principal payments received on MBS | 278,527 | 467,792 | |||||
Proceeds from sales of MBS | 0 | 326,915 | |||||
Proceeds from BOLI death benefits | 0 | 3,714 | |||||
Office properties and equipment, net | (14,568 | ) | (14,144 | ) | |||
Improvements and other changes to OREO | (321 | ) | (1,214 | ) | |||
Proceeds from sales of OREO | 28,462 | 67,200 | |||||
Net change in cash and cash equivalents from acquisitions | (115,768 | ) | 121,098 | ||||
Net cash (used in) provided by investing activities | $ | (739,397 | ) | $ | 624,826 | ||
STERLING FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)—cont. (in thousands) | |||||||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Cash flows from financing activities: | |||||||
Net change in deposits | $ | 131,857 | $ | (441,827 | ) | ||
Advances from FHLB | 1,385,000 | 50,000 | |||||
Repayment of advances from FHLB | (963,472 | ) | (300,157 | ) | |||
Net change in short term repurchase agreements | (2,198 | ) | (13,216 | ) | |||
Payments under structured repurchase agreements | (50,000 | ) | (100,000 | ) | |||
Proceeds from stock issuance, net | 868 | 572 | |||||
Cash dividends paid | (46,727 | ) | (9,322 | ) | |||
Net cash provided by (used in) financing activities | 455,328 | (813,950 | ) | ||||
Net change in cash and cash equivalents | 43,150 | (238,386 | ) | ||||
Cash and cash equivalents, beginning of period | 299,878 | 470,599 | |||||
Cash and cash equivalents, end of period | $ | 343,028 | $ | 232,213 | |||
Supplemental disclosures: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 41,389 | $ | 82,358 | |||
Income taxes, net | 634 | 81 | |||||
Noncash financing and investing activities: | |||||||
Foreclosed real estate acquired in settlement of loans | 17,329 | 30,683 |
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 |
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 |
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 |
First Independent (stand alone) | Pro Forma Combined | ||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | ||||||||||||
September 30, 2012 | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Net interest income | $ | 5,104 | $ | 16,204 | $ | 75,308 | $ | 235,052 | |||||||
Noninterest income | 1,247 | 3,428 | 46,698 | 124,031 | |||||||||||
Net income | 2,630 | 8,638 | 30,598 | 368,989 | |||||||||||
Earnings per share - basic | 0.04 | 0.14 | 0.49 | 5.94 | |||||||||||
Earnings per share - diluted | $ | 0.04 | $ | 0.14 | $ | 0.49 | $ | 5.89 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
September 30, 2013 | |||||||||||||||
Available for sale | |||||||||||||||
MBS | $ | 1,300,288 | $ | 20,362 | $ | (15,194 | ) | $ | 1,305,456 | ||||||
Municipal bonds | 185,907 | 7,767 | (925 | ) | 192,749 | ||||||||||
Other | 162 | 10 | 0 | 172 | |||||||||||
Total | $ | 1,486,357 | $ | 28,139 | $ | (16,119 | ) | $ | 1,498,377 | ||||||
Held to maturity | |||||||||||||||
Tax credits | $ | 175 | $ | 0 | $ | 0 | $ | 175 | |||||||
Total | $ | 175 | $ | 0 | $ | 0 | $ | 175 | |||||||
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 |
Proceeds from Sales | Gross Realized Gains | Gross Realized Losses | |||||||||
(in thousands) | |||||||||||
Nine Months Ended: | |||||||||||
September 30, 2013 | $ | 0 | $ | 0 | $ | 0 | |||||
September 30, 2012 | 506,150 | 12,666 | (74 | ) |
Less than 12 months | 12 months or longer | Total | |||||||||||||||||||||
Market Value | Unrealized Losses | Market Value | Unrealized Losses | Market Value | Unrealized Losses | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
September 30, 2013 | |||||||||||||||||||||||
MBS | $ | 497,736 | $ | (15,194 | ) | $ | 0 | $ | 0 | $ | 497,736 | $ | (15,194 | ) | |||||||||
Municipal bonds | 4,763 | (157 | ) | 12,551 | (768 | ) | 17,314 | (925 | ) | ||||||||||||||
Other | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Total | $ | 502,499 | $ | (15,351 | ) | $ | 12,551 | $ | (768 | ) | $ | 515,050 | $ | (16,119 | ) | ||||||||
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 | ) |
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 | 9,404 | 9,954 | |||||||||||
Due after five years through ten years | 0 | 0 | 90,788 | 90,357 | |||||||||||
Due after ten years | 175 | 175 | 1,386,165 | 1,398,066 | |||||||||||
Total | $ | 175 | $ | 175 | $ | 1,486,357 | $ | 1,498,377 |
September 30, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Residential real estate | $ | 1,052,381 | $ | 806,722 | |||
Commercial real estate ("CRE"): | |||||||
Investor CRE | 1,125,477 | 1,219,847 | |||||
Multifamily | 2,029,820 | 1,580,289 | |||||
Construction | 52,929 | 74,665 | |||||
Total CRE | 3,208,226 | 2,874,801 | |||||
Commercial: | |||||||
Owner occupied CRE | 1,404,006 | 1,276,591 | |||||
Commercial & Industrial ("C&I") | 681,666 | 540,499 | |||||
Total commercial | 2,085,672 | 1,817,090 | |||||
Consumer | 807,964 | 754,621 | |||||
Gross loans receivable | 7,154,243 | 6,253,234 | |||||
Deferred loan costs (fees), net | 8,781 | 2,860 | |||||
Allowance for loan losses | (138,698 | ) | (154,345 | ) | |||
Net loans receivable | $ | 7,024,326 | $ | 6,101,749 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(in thousands) | |||||||||||||||
Beginning balance | $ | 2,748 | $ | 2,331 | $ | 1,332 | $ | 0 | |||||||
Additions | 0 | 0 | 1,774 | 1,923 | |||||||||||
Accretion to interest income | (454 | ) | (223 | ) | (1,156 | ) | (545 | ) | |||||||
Reclassifications | 209 | (678 | ) | 553 | 52 | ||||||||||
Ending balance | $ | 2,503 | $ | 1,430 | $ | 2,503 | $ | 1,430 |
Amount | |||
(in thousands) | |||
Remainder of 2013 | $ | 1,620 | |
Years ended December 31, | |||
2014 | 4,589 | ||
2015 | 2,982 | ||
2016 | 1,856 | ||
2017 | 1,284 | ||
2018 | 924 |
Residential Real Estate | Commercial Real Estate | Commercial | Consumer | Unallocated | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
September 30, 2013 | |||||||||||||||||||||||
Loans receivable, gross: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 0 | $ | 55,583 | $ | 38,884 | $ | 0 | $ | 0 | $ | 94,467 | |||||||||||
Collectively evaluated for impairment | 1,052,381 | 3,152,643 | 2,046,788 | 807,964 | 0 | 7,059,776 | |||||||||||||||||
Total loans receivable, gross | $ | 1,052,381 | $ | 3,208,226 | $ | 2,085,672 | $ | 807,964 | $ | 0 | $ | 7,154,243 | |||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Individually evaluated for impairment | $ | 0 | $ | 1,444 | $ | 3,169 | $ | 0 | $ | 0 | $ | 4,613 | |||||||||||
Collectively evaluated for impairment | 17,276 | 39,669 | 39,442 | 25,220 | 12,478 | 134,085 | |||||||||||||||||
Total allowance for loan losses | $ | 17,276 | $ | 41,113 | $ | 42,611 | $ | 25,220 | $ | 12,478 | $ | 138,698 | |||||||||||
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 |
Residential Real Estate | Commercial Real Estate | Commercial | Consumer | Unallocated | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
2013 third quarter activity | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Beginning balance, July 1 | $ | 18,989 | $ | 41,587 | $ | 39,524 | $ | 27,744 | $ | 14,105 | $ | 141,949 | |||||||||||
Provisions | (1,270 | ) | (659 | ) | 2,820 | (1,364 | ) | (1,627 | ) | (2,100 | ) | ||||||||||||
Charge-offs | (752 | ) | (1,219 | ) | (1,051 | ) | (1,466 | ) | 0 | (4,488 | ) | ||||||||||||
Recoveries | 309 | 1,404 | 1,318 | 306 | 0 | 3,337 | |||||||||||||||||
Ending balance, September 30 | 17,276 | 41,113 | 42,611 | 25,220 | 12,478 | 138,698 | |||||||||||||||||
Reserve for unfunded credit commitments: | |||||||||||||||||||||||
Beginning balance, July 1 | 3,142 | 507 | 2,552 | 3,247 | 57 | 9,505 | |||||||||||||||||
Provisions | 1,721 | 237 | 342 | (206 | ) | 6 | 2,100 | ||||||||||||||||
Charge-offs | (1,064 | ) | 0 | 0 | 0 | 0 | (1,064 | ) | |||||||||||||||
Recoveries | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Ending balance, September 30 | 3,799 | 744 | 2,894 | 3,041 | 63 | 10,541 | |||||||||||||||||
Total credit allowance | $ | 21,075 | $ | 41,857 | $ | 45,505 | $ | 28,261 | $ | 12,541 | $ | 149,239 | |||||||||||
2012 third quarter activity | |||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||
Beginning balance, July 1 | $ | 12,381 | $ | 66,852 | $ | 40,270 | $ | 16,959 | $ | 21,782 | $ | 158,244 | |||||||||||
Provisions | (129 | ) | (8,349 | ) | 2,762 | 4,652 | 3,064 | 2,000 | |||||||||||||||
Charge-offs | (1,641 | ) | (4,898 | ) | (2,058 | ) | (1,882 | ) | 0 | (10,479 | ) | ||||||||||||
Recoveries | 137 | 3,573 | 541 | 263 | 0 | 4,514 | |||||||||||||||||
Ending balance, September 30 | 10,748 | 57,178 | 41,515 | 19,992 | 24,846 | 154,279 | |||||||||||||||||
Reserve for unfunded credit commitments: | |||||||||||||||||||||||
Beginning balance, July 1 | 2,321 | 698 | 3,350 | 1,510 | 73 | 7,952 | |||||||||||||||||
Provisions | 66 | (427 | ) | (1 | ) | 165 | 197 | 0 | |||||||||||||||
Charge-offs | (181 | ) | 0 | 0 | 0 | 0 | (181 | ) | |||||||||||||||
Recoveries | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Ending balance, September 30 | 2,206 | 271 | 3,349 | 1,675 | 270 | 7,771 | |||||||||||||||||
Total credit allowance | $ | 12,954 | $ | 57,449 | $ | 44,864 | $ | 21,667 | $ | 25,116 | $ | 162,050 |
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 | (524 | ) | (3,948 | ) | 3,029 | 3,193 | (6,450 | ) | (4,700 | ) | |||||||||||||
Charge-offs | (2,878 | ) | (6,778 | ) | (5,151 | ) | (4,613 | ) | 0 | (19,420 | ) | ||||||||||||
Recoveries | 831 | 3,745 | 2,859 | 1,038 | 0 | 8,473 | |||||||||||||||||
Ending balance, September 30 | 17,276 | 41,113 | 42,611 | 25,220 | 12,478 | 138,698 | |||||||||||||||||
Reserve for unfunded credit commitments: | |||||||||||||||||||||||
Beginning balance, January 1 | 2,230 | 405 | 2,806 | 2,118 | 443 | 8,002 | |||||||||||||||||
Provisions | 3,730 | 339 | 88 | 923 | (380 | ) | 4,700 | ||||||||||||||||
Charge-offs | (2,161 | ) | 0 | 0 | 0 | 0 | (2,161 | ) | |||||||||||||||
Recoveries | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Ending balance, September 30 | 3,799 | 744 | 2,894 | 3,041 | 63 | 10,541 | |||||||||||||||||
Total credit allowance | $ | 21,075 | $ | 41,857 | $ | 45,505 | $ | 28,261 | $ | 12,541 | $ | 149,239 | |||||||||||
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 | (1,486 | ) | (21,078 | ) | 13,442 | 11,342 | 5,780 | 8,000 | |||||||||||||||
Charge-offs | (3,985 | ) | (25,897 | ) | (15,197 | ) | (5,977 | ) | 0 | (51,056 | ) | ||||||||||||
Recoveries | 1,022 | 12,431 | 5,224 | 1,200 | 0 | 19,877 | |||||||||||||||||
Ending balance, September 30 | 10,748 | 57,178 | 41,515 | 19,992 | 24,846 | 154,279 | |||||||||||||||||
Reserve for unfunded credit commitments: | |||||||||||||||||||||||
Beginning balance, January 1 | 3,828 | 2,321 | 1,796 | 1,787 | 297 | 10,029 | |||||||||||||||||
Provisions | 2,636 | (2,050 | ) | 1,553 | (112 | ) | (27 | ) | 2,000 | ||||||||||||||
Charge-offs | (4,258 | ) | 0 | 0 | 0 | 0 | (4,258 | ) | |||||||||||||||
Recoveries | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Ending balance, September 30 | 2,206 | 271 | 3,349 | 1,675 | 270 | 7,771 | |||||||||||||||||
Total credit allowance | $ | 12,954 | $ | 57,449 | $ | 44,864 | $ | 21,667 | $ | 25,116 | $ | 162,050 |
Commercial Real Estate | Commercial | |||||||||||||||||||||||||||||||||
Residential Real Estate | Investor CRE | Multifamily | Construction | Owner Occupied CRE | Commercial & Industrial | Consumer | Total | % of Total | ||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||
September 30, 2013 | ||||||||||||||||||||||||||||||||||
Pass | $ | 968,158 | $ | 580,017 | $ | 1,940,743 | $ | 17,017 | $ | 727,604 | $ | 450,283 | $ | 780,264 | $ | 5,464,086 | 76 | % | ||||||||||||||||
Marginal | 53,331 | 448,165 | 76,840 | 30,515 | 571,100 | 192,527 | 15,689 | 1,388,167 | 19 | % | ||||||||||||||||||||||||
Special mention | 8,816 | 71,575 | 10,894 | 1,159 | 63,805 | 20,792 | 6,103 | 183,144 | 3 | % | ||||||||||||||||||||||||
Substandard | 21,789 | 24,428 | 1,343 | 4,086 | 39,349 | 18,061 | 5,908 | 114,964 | 2 | % | ||||||||||||||||||||||||
Doubtful/Loss | 287 | 1,292 | 0 | 152 | 2,148 | 3 | 0 | 3,882 | 0 | % | ||||||||||||||||||||||||
Total | $ | 1,052,381 | $ | 1,125,477 | $ | 2,029,820 | $ | 52,929 | $ | 1,404,006 | $ | 681,666 | $ | 807,964 | $ | 7,154,243 | 100 | % | ||||||||||||||||
Restructured | $ | 22,153 | $ | 7,351 | $ | 1,216 | $ | 2,101 | $ | 19,035 | $ | 678 | $ | 22 | $ | 52,556 | 1 | % | ||||||||||||||||
Nonaccrual | 15,657 | 16,669 | 357 | 3,588 | 22,434 | 2,043 | 4,662 | 65,410 | 1 | % | ||||||||||||||||||||||||
Nonperforming | 37,810 | 24,020 | 1,573 | 5,689 | 41,469 | 2,721 | 4,684 | 117,966 | 2 | % | ||||||||||||||||||||||||
Performing | 1,014,571 | 1,101,457 | 2,028,247 | 47,240 | 1,362,537 | 678,945 | 803,280 | 7,036,277 | 98 | % | ||||||||||||||||||||||||
Total | $ | 1,052,381 | $ | 1,125,477 | $ | 2,029,820 | $ | 52,929 | $ | 1,404,006 | $ | 681,666 | $ | 807,964 | $ | 7,154,243 | 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 | $ |