XML 80 R84.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED HOLDING COMPANY ONLY FINANCIAL STATEMENTS (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
ASSETS:                      
Cash and due from banks $ 45,777       $ 79,076       $ 45,777 $ 79,076  
Investment securities available-for-sale 18,649       32,950       18,649 32,950  
Trading securities 6,822       4,874       6,822 4,874  
MBS available-for-sale 31,543       49,021       31,543 49,021  
Other assets 107,284       116,566       107,284 116,566  
Total assets 4,028,190       3,905,399       4,028,190 3,905,399  
LIABILITIES AND STOCKHOLDERS' EQUITY:                      
Trust Preferred securities payable 70,680       70,680       70,680 70,680  
Other liabilities 35,454       38,463       35,454 38,463  
Stockholders' equity 435,506       391,574       435,506 391,574 361,034
Total liabilities and stockholders' equity 4,028,190       3,905,399       4,028,190 3,905,399  
CONDENSED STATEMENTS OF OPERATIONS [Abstract]                      
Net interest loss 30,767 31,653 33,752 32,314 8,551 [1] 33,398 34,498 33,394 128,487 109,842 139,502
Non-interest income 1,837 2,008 1,721 1,898 16,498 [1] 2,574 2,988 1,790 7,463 23,849 7,929
Non-interest expense 15,461 15,575 15,347 16,309 14,717 15,771 15,676 16,408 62,692 62,572 61,688
Income tax credit 6,891 7,215 8,059 7,176 3,534 8,280 8,004 7,072 29,341 26,890 31,588
Net income 10,308 10,631 12,039 10,570 6,735 11,795 11,531 10,247 43,548 40,308 47,309
CONDENSED STATEMENTS OF CASH FLOWS [Abstract]                      
Net income 10,308 10,631 12,039 10,570 6,735 11,795 11,531 10,247 43,548 40,308 47,309
Adjustments to reconcile net income to net cash provided by operating activities:                      
Net amortization                 2,834 2,880 2,935
Decrease (Increase) in other assets                 (8,168) (6,009) (5,671)
(Decrease) Increase in other liabilities                 5,637 3,663 (3,552)
Net cash provided by operating activities                 61,151 72,705 62,587
Cash flows from Investing Activities:                      
Proceeds from sale of investment securities available-for-sale                 366 22,415 236
Proceeds from the sales of trading securities                 131 171 136
Purchases of investment securities available-for-sale                 458 80,153 293,157
Net purchases of trading securities                 1,814 3,158 454
Principal collected on MBS available-for-sale                 17,372 42,822 48,911
Net cash provided by investing activities                 (168,403) 149,568 (39,898)
Cash flows from Financing Activities:                      
Equity award distribution                 293 145 0
Net cash used in financing activities                 73,953 (187,457) (69,158)
Net increase (decrease) in cash and due from banks                 (33,299) 34,816 (46,469)
Cash and due from banks, beginning of period       79,076       44,260 79,076 44,260 90,729
Cash and due from banks, end of period 45,777       79,076       45,777 79,076 44,260
Holding Company [Member]
                     
ASSETS:                      
Cash and due from banks 61,665       17,684       61,665 17,684  
Investment securities available-for-sale 3,558       3,006       3,558 3,006  
Trading securities 6,822       4,874       6,822 4,874  
MBS available-for-sale 573       716       573 716  
ESOP loan to subsidiary 3,401       3,567       3,401 3,567  
Investment in subsidiaries 427,083       429,533       427,083 429,533  
Other assets 3,435       3,664       3,435 3,664  
Total assets 506,537       463,044       506,537 463,044  
LIABILITIES AND STOCKHOLDERS' EQUITY:                      
Trust Preferred securities payable 70,680       70,680       70,680 70,680  
Other liabilities 351       790       351 790  
Stockholders' equity 435,506       391,574       435,506 391,574  
Total liabilities and stockholders' equity 506,537       463,044       506,537 463,044  
CONDENSED STATEMENTS OF OPERATIONS [Abstract]                      
Net interest loss                 (4,851) [2] (4,830) [2] (4,831) [2]
Dividends received from Bank                 54,500 [2] 20,000 [2] 20,000 [2]
Non-interest income                 812 [2] 1,493 [2] 453 [2]
Non-interest expense                 (636) [2] (635) [2] (516) [2]
Income before income taxes and equity in undistributed earnings of direct subsidiaries                 49,825 [2] 16,028 [2] 15,106 [2]
Income tax credit                 2,183 [2] 1,823 [2] 2,277 [2]
Income before equity in undistributed earnings of direct subsidiaries                 52,008 [2] 17,851 [2] 17,383 [2]
Equity in (overdistributed) undistributed earnings of subsidiaries                 (8,460) [2] 22,457 [2] 29,926 [2]
Net income                 43,548 [2] 40,308 [2] 47,309 [2]
CONDENSED STATEMENTS OF CASH FLOWS [Abstract]                      
Net income                 43,548 [2] 40,308 [2] 47,309 [2]
Adjustments to reconcile net income to net cash provided by operating activities:                      
Equity in (undistributed) overdistributed earnings of direct subsidiaries                 8,460 (22,457) (29,926)
Net gain on the sale of investment securities available for sale                 (110) (941) (22)
Net (gain) loss on trading securities                 (265) (103) 34
Net amortization                 0 0 0
Decrease (Increase) in other assets                 355 1,866 (296)
(Decrease) Increase in other liabilities                 (595) (149) 71
Net cash provided by operating activities                 51,393 18,524 17,170
Cash flows from Investing Activities:                      
Proceeds from sale of investment securities available-for-sale                 366 2,418 226
Proceeds from the sales of trading securities                 131 0 0
Purchases of investment securities available-for-sale                 (458) (403) (291)
Reimbursement from subsidiary for purchases of investment securities available-for-sale                 642 2,917 275
Net purchases of trading securities                 (202) (2,997) (318)
Principal collected on MBS available-for-sale                 138 72 70
Principal repayments on ESOP loan                 166 154 142
Net cash provided by investing activities                 783 2,161 104
Cash flows from Financing Activities:                      
Common stock issued for exercise of stock options                 11,228 5,608 3,669
Equity award distribution                 293 145 0
Cash dividends paid to stockholders                 (19,716) (19,208) (18,887)
Net cash used in financing activities                 (8,195) (13,455) (15,218)
Net increase (decrease) in cash and due from banks                 43,981 7,230 2,056
Cash and due from banks, beginning of period       17,684       10,454 17,684 10,454 8,398
Cash and due from banks, end of period $ 61,665       $ 17,684       $ 61,665 $ 17,684 $ 10,454
[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.
[2] Other comprehensive income for the Holding Company approximated other comprehensive income for the consolidated Company during the years ended December 31, 2013, 2012 and 2011.