XML 72 R80.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED HOLDING COMPANY ONLY FINANCIAL STATEMENTS (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
ASSETS:                      
Cash and due from banks $ 79,076       $ 43,309       $ 79,076 $ 43,309  
Investment securities available-for-sale 32,950       174,868       32,950 174,868  
Trading securities 4,874       1,774       4,874 1,774  
MBS available-for-sale 49,021       93,877       49,021 93,877  
Other assets 116,566       118,484       116,566 118,484  
Total assets 3,905,399       4,021,180       3,905,399 4,021,180  
LIABILITIES AND STOCKHOLDERS' EQUITY:                      
Trust Preferred securities payable 70,680       70,680       70,680 70,680  
Other liabilities 38,463       39,178       38,463 39,178  
Stockholders' equity 391,574       361,034       391,574 361,034 328,734
Total liabilities and stockholders' equity 3,905,399       4,021,180       3,905,399 4,021,180  
CONDENSED STATEMENTS OF OPERATIONS [Abstract]                      
Net interest loss 8,551 [1] 33,398 34,498 33,394 34,127 34,172 36,160 35,043 109,842 139,502 135,381
Non-interest (loss) income 16,498 [1] 2,574 2,988 1,790 2,136 2,149 1,734 1,910 23,849 7,929 8,055
Non-interest expense 14,717 15,771 15,676 16,408 14,781 14,964 15,083 16,860 62,572 61,688 61,977
Income tax credit 3,534 8,280 8,004 7,072 7,214 7,976 8,811 7,587 26,890 31,588 28,861
Net income 6,735 11,795 11,531 10,247 12,727 11,164 12,338 11,080 40,308 47,309 41,389
CONDENSED STATEMENTS OF CASH FLOWS [Abstract]                      
Net income 6,735 11,795 11,531 10,247 12,727 11,164 12,338 11,080 40,308 47,309 41,389
Adjustments to reconcile net income to net cash provided by operating activities:                      
Credit component of OTTI                 181 727 2,475
Net gain on the transfer of securities into trading                 0 0 242
Net amortization                 2,880 2,935 2,444
(Increase) Decrease in other assets                 (6,009) (5,671) (5,246)
Increase (Decrease) in other liabilities                 3,663 (3,552) 2,245
Net cash provided by operating activities                 72,705 62,587 68,181
Cash flows from Investing Activities:                      
Proceeds from sale of investment securities available-for-sale                 22,415 236 2,519
Purchases of investment securities available-for-sale                 80,153 293,157 147,426
Net purchases of trading securities                 3,158 454 24
Principal collected on MBS available-for-sale                 42,822 48,911 78,389
Net cash provided by investing activities                 149,568 (39,898) (60,301)
Cash flows from Financing Activities:                      
Proceeds disbursed for the repayment of subordinated note                 0 0 25,000
Proceeds disbursed for the re-acquisition of trust preferred securities payable                 (145) 0 0
Net cash used in financing activities                 (187,457) (69,158) 39,726
Net increase (decrease) in cash and due from banks                 34,816 (46,469) 47,606
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD       44,260       90,729 44,260 90,729 43,123
CASH AND CASH EQUIVALENTS, END OF PERIOD 79,076       44,260       79,076 44,260 90,729
Holding Company [Member]
                     
ASSETS:                      
Cash and due from banks 17,684       10,454       17,684 10,454  
Investment securities available-for-sale 3,006       4,559       3,006 4,559  
Trading securities 4,874       1,774       4,874 1,774  
MBS available-for-sale 716       788       716 788  
ESOP loan to subsidiary 3,567       3,721       3,567 3,721  
Investment in subsidiaries 429,533       406,045       429,533 406,045  
Other assets 3,664       5,530       3,664 5,530  
Total assets 463,044       432,871       463,044 432,871  
LIABILITIES AND STOCKHOLDERS' EQUITY:                      
Trust Preferred securities payable 70,680       70,680       70,680 70,680  
Other liabilities 790       1,157       790 1,157  
Stockholders' equity 391,574       361,034       391,574 361,034  
Total liabilities and stockholders' equity 463,044       432,871       463,044 432,871  
CONDENSED STATEMENTS OF OPERATIONS [Abstract]                      
Net interest loss                 (4,830) (4,831) (5,651)
Dividends received from Bank                 20,000 20,000 24,000
Non-interest (loss) income                 1,493 453 1,388
Non-interest expense                 (635) (516) (411)
Income before income taxes and equity in undistributed earnings of direct subsidiaries                 16,028 15,106 19,326
Income tax credit                 1,823 2,277 1,826
Income before equity in undistributed earnings of direct subsidiaries                 17,851 17,383 21,152
Equity in (overdistributed) undistributed earnings of subsidiaries                 22,457 29,926 20,237
Net income                 40,308 47,309 41,389
CONDENSED STATEMENTS OF CASH FLOWS [Abstract]                      
Net income                 40,308 47,309 41,389
Adjustments to reconcile net income to net cash provided by operating activities:                      
Equity in (undistributed) overdistributed earnings of direct subsidiaries                 (22,457) (29,926) (20,237)
Net gain on the sale of investment securities available for sale                 (941) (22) (609)
Net gain on the transfer of securities into trading                 0 0 (242)
Net loss (gain) on trading securities                 (103) 34 (75)
Net amortization                 0 0 (66)
(Increase) Decrease in other assets                 1,866 (296) 694
Increase (Decrease) in other liabilities                 (149) 71 (268)
Net cash provided by operating activities                 18,524 17,170 20,586
Cash flows from Investing Activities:                      
Proceeds from sale of investment securities available-for-sale                 2,418 226 2,527
Purchases of investment securities available-for-sale                 (403) (291) (1,433)
Reimbursement from subsidiary for purchases of investment securities available-for-sale                 3,062 275 0
Net purchases of trading securities                 (2,997) (318) (24)
Principal collected on MBS available-for-sale                 72 70 85
Principal repayments on ESOP loan                 154 142 132
Net cash provided by investing activities                 2,306 104 1,287
Cash flows from Financing Activities:                      
Common stock issued for exercise of stock options                 5,608 3,669 1,012
Cash dividends paid to stockholders                 (19,208) (18,887) (18,628)
Proceeds disbursed for the repayment of subordinated note                 0 0 (25,000)
Proceeds disbursed for the re-acquisition of trust preferred securities payable                 0 0 0
Net cash used in financing activities                 (13,600) (15,218) (42,616)
Net increase (decrease) in cash and due from banks                 7,230 2,056 (20,743)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD       10,454       8,398 10,454 8,398 29,141
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 17,684       $ 10,454       $ 17,684 $ 10,454 $ 8,398
[1] (1) During the three months ended December 31, 2012, a charge of $25,582 on the prepayment of REPOS was recognized as a reduction to net interest income, and a gain on the sale of premises and fixed assets of $13,726 was recognized as a component of non-interest income.