x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Large accelerated filer
¨
|
|
|
Accelerated Filer
x
|
|
|
|
|
|
|
|
|
|
|
Non-accelerated filer
¨
|
|
|
Smaller reporting company
¨
|
|
|
(Do not check if a smaller reporting company)
|
Part I
|
|
Item 2
.
|
|
Part II
|
|
|
|
|
|
|
|
|
|
|
|
|
101 Financial statements formatted in Extensible Business Reporting Language: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Cash Flows, (v) the Consolidated Statements of Changes in Equity, and (vi) the Notes to Consolidated Financial Statements.
|
HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
|
|
||||||
|
Nine Months Ended September 30,
|
||||||
|
2015
|
|
2014
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
45,451
|
|
|
$
|
29,637
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
16,325
|
|
|
13,041
|
|
||
Provision for loan and lease losses
|
10,526
|
|
|
11,635
|
|
||
Net amortization of premium on securities
|
21,339
|
|
|
18,993
|
|
||
Securities gains, net
|
(9,230
|
)
|
|
(2,460
|
)
|
||
Decrease in trading account securities
|
—
|
|
|
1,801
|
|
||
Stock based compensation
|
2,635
|
|
|
2,683
|
|
||
Write downs and losses on repossessed assets, net
|
1,686
|
|
|
1,365
|
|
||
Loans originated for sale
|
(1,087,510
|
)
|
|
(694,622
|
)
|
||
Proceeds on sales of loans held for sale
|
1,083,285
|
|
|
665,837
|
|
||
Net gains on sale of loans held for sale
|
(27,102
|
)
|
|
(17,604
|
)
|
||
(Increase) decrease in accrued interest receivable
|
170
|
|
|
(603
|
)
|
||
Increase in prepaid expenses
|
(1,021
|
)
|
|
(857
|
)
|
||
Decrease in accrued interest payable
|
(177
|
)
|
|
(1,176
|
)
|
||
Capitalization of servicing rights
|
(11,766
|
)
|
|
(5,955
|
)
|
||
Write downs and losses on sales of assets, net
|
897
|
|
|
624
|
|
||
Other, net
|
8,137
|
|
|
6,772
|
|
||
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
53,645
|
|
|
29,111
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Proceeds from the sale of securities available for sale
|
877,077
|
|
|
699,830
|
|
||
Proceeds from the sale of other investments
|
12,917
|
|
|
10,178
|
|
||
Proceeds from the sale of time deposits in other financial institutions
|
2,925
|
|
|
—
|
|
||
Proceeds from the maturity of and principal paydowns on securities available for sale
|
124,084
|
|
|
104,089
|
|
||
Proceeds from the maturity of and principal paydowns on securities held to maturity
|
1,338
|
|
|
2,217
|
|
||
Proceeds from the maturity of and principal paydowns on time deposits in other financial institutions
|
250
|
|
|
750
|
|
||
Proceeds from the maturity of and principal paydowns on other investments
|
619
|
|
|
—
|
|
||
Purchase of securities available for sale
|
(774,657
|
)
|
|
(543,407
|
)
|
||
Purchase of securities held to maturity
|
—
|
|
|
(20,944
|
)
|
||
Purchase of other investments
|
(9,833
|
)
|
|
(8,849
|
)
|
||
Net increase in loans and leases
|
(225,356
|
)
|
|
(317,604
|
)
|
||
Purchase of bank owned life insurance policies
|
(1,100
|
)
|
|
—
|
|
||
Capital expenditures
|
(4,982
|
)
|
|
(5,738
|
)
|
||
Net cash and cash equivalents received in acquisition
|
(6,861
|
)
|
|
—
|
|
||
Proceeds from the sale of equipment
|
1,108
|
|
|
175
|
|
||
Proceeds on sale of OREO and other repossessed assets
|
6,328
|
|
|
14,578
|
|
||
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
|
3,857
|
|
|
(64,725
|
)
|
||
|
|
|
|
|
Three Months Ended
September 30,
|
||||||
(Dollars and number of shares in thousands, except per share data)
|
2015
|
|
2014
|
||||
Net income attributable to Heartland
|
$
|
14,582
|
|
|
$
|
11,973
|
|
Preferred dividends and discount
|
(205
|
)
|
|
(205
|
)
|
||
Net income available to common stockholders
|
$
|
14,377
|
|
|
$
|
11,768
|
|
Weighted average common shares outstanding for basic earnings per share
|
20,620
|
|
|
18,469
|
|
||
Assumed incremental common shares issued upon exercise of stock options and non-vested restricted stock units
|
273
|
|
|
284
|
|
||
Weighted average common shares for diluted earnings per share
|
20,893
|
|
|
18,753
|
|
||
Earnings per common share — basic
|
$
|
0.70
|
|
|
$
|
0.64
|
|
Earnings per common share — diluted
|
$
|
0.69
|
|
|
$
|
0.63
|
|
Number of antidilutive common stock equivalents excluded from diluted earnings per share computation
|
—
|
|
|
94
|
|
||
|
|
|
|
||||
|
Nine Months Ended
September 30,
|
||||||
(Dollars and number of shares in thousands, except per share data)
|
2015
|
|
2014
|
||||
Net income attributable to Heartland
|
$
|
45,451
|
|
|
$
|
29,637
|
|
Preferred dividends and discount
|
(613
|
)
|
|
(613
|
)
|
||
Net income available to common stockholders
|
$
|
44,838
|
|
|
$
|
29,024
|
|
Weighted average common shares outstanding for basic earnings per share
|
20,483
|
|
|
18,456
|
|
||
Assumed incremental common shares issued upon exercise of stock options and non-vested restricted stock units
|
269
|
|
|
287
|
|
||
Weighted average common shares for diluted earnings per share
|
20,752
|
|
|
18,743
|
|
||
Earnings per common share — basic
|
$
|
2.19
|
|
|
$
|
1.57
|
|
Earnings per common share — diluted
|
$
|
2.16
|
|
|
$
|
1.55
|
|
Number of antidilutive common stock equivalents excluded from diluted earnings per share computation
|
—
|
|
|
94
|
|
|
2015
|
|
2014
|
||||||||||
|
Shares
|
|
Weighted-Average Grant Date
Fair Value
|
|
Shares
|
|
Weighted-Average Grant Date
Fair Value
|
||||||
Outstanding at January 1
|
396,555
|
|
|
$
|
21.48
|
|
|
353,070
|
|
|
$
|
18.62
|
|
Granted
|
139,943
|
|
|
28.90
|
|
|
133,139
|
|
|
26.65
|
|
||
Vested
|
(151,681
|
)
|
|
17.98
|
|
|
(74,521
|
)
|
|
16.95
|
|
||
Forfeited
|
(15,636
|
)
|
|
25.08
|
|
|
(7,483
|
)
|
|
20.22
|
|
||
Outstanding at September 30
|
369,181
|
|
|
$
|
25.56
|
|
|
404,205
|
|
|
$
|
21.44
|
|
|
2015
|
|
2014
|
||||||||||
|
Shares
|
|
Weighted-Average
Exercise Price
|
|
Shares
|
|
Weighted-Average
Exercise Price
|
||||||
Outstanding at January 1
|
215,851
|
|
|
$
|
23.85
|
|
|
261,936
|
|
|
$
|
23.60
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
(81,401
|
)
|
|
23.34
|
|
|
(9,750
|
)
|
|
19.67
|
|
||
Forfeited
|
(3,250
|
)
|
|
23.51
|
|
|
(7,000
|
)
|
|
26.62
|
|
||
Outstanding at September 30
|
131,200
|
|
|
$
|
24.15
|
|
|
245,186
|
|
|
$
|
23.67
|
|
Options exercisable at September 30
|
131,200
|
|
|
$
|
24.15
|
|
|
245,186
|
|
|
$
|
23.67
|
|
|
As of January 16, 2015
|
||
Fair value of consideration paid
|
|
||
Common Stock
|
$
|
53,052
|
|
Cash
|
6
|
|
|
Total consideration paid
|
53,058
|
|
|
Fair value of assets acquired
|
|
||
Cash and due from banks
|
7,109
|
|
|
Securities:
|
|
||
Securities available for sale
|
52,976
|
|
|
Other securities
|
1,284
|
|
|
Loans held for sale
|
728
|
|
|
Loans held to maturity
|
395,007
|
|
|
Premises, furniture and equipment, net
|
13,954
|
|
|
Other real estate, net
|
346
|
|
|
Other intangible assets, net
|
10,295
|
|
|
Other assets
|
25,066
|
|
|
Total assets
|
506,765
|
|
|
Fair value of liabilities assumed
|
|
||
Deposits
|
433,919
|
|
|
Short term borrowings
|
24,836
|
|
|
Other borrowings
|
6,097
|
|
|
Other liabilities
|
7,434
|
|
|
Total liabilities assumed
|
472,286
|
|
|
Fair value of net assets acquired
|
34,479
|
|
|
Goodwill resulting from acquisition
|
$
|
18,579
|
|
(Dollars in thousands, except per share data)
|
For the Years Ended
|
||||||
|
December 31, 2014
|
|
December 31, 2013
|
||||
Net interest income
|
$
|
220,358
|
|
|
$
|
179,001
|
|
Net income
|
$
|
44,710
|
|
|
$
|
42,105
|
|
Basic earnings per share
|
$
|
2.19
|
|
|
$
|
2.20
|
|
Diluted earnings per share
|
$
|
2.16
|
|
|
$
|
2.17
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||
September 30, 2015
|
|
|
|
|
|
|
|
||||||||
U.S. government corporations and agencies
|
$
|
26,584
|
|
|
$
|
436
|
|
|
$
|
—
|
|
|
$
|
27,020
|
|
Mortgage-backed securities
|
1,001,955
|
|
|
13,210
|
|
|
(8,816
|
)
|
|
1,006,349
|
|
||||
Obligations of states and political subdivisions
|
211,194
|
|
|
3,946
|
|
|
(589
|
)
|
|
214,551
|
|
||||
Corporate debt securities
|
740
|
|
|
—
|
|
|
(160
|
)
|
|
580
|
|
||||
Total debt securities
|
1,240,473
|
|
|
17,592
|
|
|
(9,565
|
)
|
|
1,248,500
|
|
||||
Equity securities
|
13,134
|
|
|
53
|
|
|
—
|
|
|
13,187
|
|
||||
Total
|
$
|
1,253,607
|
|
|
$
|
17,645
|
|
|
$
|
(9,565
|
)
|
|
$
|
1,261,687
|
|
December 31, 2014
|
|
|
|
|
|
|
|
||||||||
U.S. government corporations and agencies
|
$
|
24,010
|
|
|
$
|
98
|
|
|
$
|
(15
|
)
|
|
$
|
24,093
|
|
Mortgage-backed securities
|
1,219,305
|
|
|
11,929
|
|
|
(11,968
|
)
|
|
1,219,266
|
|
||||
Obligations of states and political subdivisions
|
148,450
|
|
|
5,304
|
|
|
(328
|
)
|
|
153,426
|
|
||||
Corporate debt securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total debt securities
|
1,391,765
|
|
|
17,331
|
|
|
(12,311
|
)
|
|
1,396,785
|
|
||||
Equity securities
|
5,029
|
|
|
54
|
|
|
—
|
|
|
5,083
|
|
||||
Total
|
$
|
1,396,794
|
|
|
$
|
17,385
|
|
|
$
|
(12,311
|
)
|
|
$
|
1,401,868
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||
September 30, 2015
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
5,482
|
|
|
$
|
178
|
|
|
$
|
(945
|
)
|
|
$
|
4,715
|
|
Obligations of states and political subdivisions
|
276,718
|
|
|
14,048
|
|
|
(859
|
)
|
|
289,907
|
|
||||
Total
|
$
|
282,200
|
|
|
$
|
14,226
|
|
|
$
|
(1,804
|
)
|
|
$
|
294,622
|
|
December 31, 2014
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
$
|
5,734
|
|
|
$
|
217
|
|
|
$
|
(667
|
)
|
|
$
|
5,284
|
|
Obligations of states and political subdivisions
|
278,853
|
|
|
13,576
|
|
|
(945
|
)
|
|
291,484
|
|
||||
Total
|
$
|
284,587
|
|
|
$
|
13,793
|
|
|
$
|
(1,612
|
)
|
|
$
|
296,768
|
|
|
Amortized Cost
|
|
Estimated Fair Value
|
||||
Due in 1 year or less
|
$
|
3,831
|
|
|
$
|
3,839
|
|
Due in 1 to 5 years
|
40,492
|
|
|
40,749
|
|
||
Due in 5 to 10 years
|
63,734
|
|
|
64,596
|
|
||
Due after 10 years
|
130,461
|
|
|
132,967
|
|
||
Total debt securities
|
238,518
|
|
|
242,151
|
|
||
Mortgage-backed securities
|
1,001,955
|
|
|
1,006,349
|
|
||
Equity securities
|
13,134
|
|
|
13,187
|
|
||
Total investment securities
|
$
|
1,253,607
|
|
|
$
|
1,261,687
|
|
|
Amortized Cost
|
|
Estimated Fair Value
|
||||
Due in 1 year or less
|
$
|
5,290
|
|
|
$
|
5,367
|
|
Due in 1 to 5 years
|
13,881
|
|
|
14,620
|
|
||
Due in 5 to 10 years
|
59,706
|
|
|
62,884
|
|
||
Due after 10 years
|
197,841
|
|
|
207,036
|
|
||
Total debt securities
|
276,718
|
|
|
289,907
|
|
||
Mortgage-backed securities
|
5,482
|
|
|
4,715
|
|
||
Total investment securities
|
$
|
282,200
|
|
|
$
|
294,622
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Proceeds from sales
|
$
|
351,050
|
|
|
$
|
189,939
|
|
|
$
|
877,077
|
|
|
$
|
699,830
|
|
Gross security gains
|
2,416
|
|
|
1,101
|
|
|
10,857
|
|
|
4,547
|
|
||||
Gross security losses
|
609
|
|
|
276
|
|
|
1,587
|
|
|
2,087
|
|
Securities available for sale
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government corporations and agencies
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mortgage-backed securities
|
381,863
|
|
|
(7,239
|
)
|
|
110,908
|
|
|
(1,577
|
)
|
|
492,771
|
|
|
(8,816
|
)
|
||||||
Obligations of states and political subdivisions
|
32,527
|
|
|
(442
|
)
|
|
9,892
|
|
|
(147
|
)
|
|
42,419
|
|
|
(589
|
)
|
||||||
Corporate debt securities
|
580
|
|
|
(160
|
)
|
|
—
|
|
|
—
|
|
|
580
|
|
|
(160
|
)
|
||||||
Total temporarily impaired securities
|
$
|
414,970
|
|
|
$
|
(7,841
|
)
|
|
$
|
120,800
|
|
|
$
|
(1,724
|
)
|
|
$
|
535,770
|
|
|
$
|
(9,565
|
)
|
December 31, 2014
|
|||||||||||||||||||||||
U.S. government corporations and agencies
|
$
|
6,042
|
|
|
$
|
(15
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,042
|
|
|
$
|
(15
|
)
|
Mortgage-backed securities
|
327,363
|
|
|
(7,391
|
)
|
|
306,078
|
|
|
(4,577
|
)
|
|
633,441
|
|
|
(11,968
|
)
|
||||||
Obligations of states and political subdivisions
|
886
|
|
|
(6
|
)
|
|
20,507
|
|
|
(322
|
)
|
|
21,393
|
|
|
(328
|
)
|
||||||
Corporate debt securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total temporarily impaired securities
|
$
|
334,291
|
|
|
$
|
(7,412
|
)
|
|
$
|
326,585
|
|
|
$
|
(4,899
|
)
|
|
$
|
660,876
|
|
|
$
|
(12,311
|
)
|
Securities held to maturity
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage-backed securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,832
|
|
|
$
|
(945
|
)
|
|
$
|
1,832
|
|
|
$
|
(945
|
)
|
Obligations of states and political subdivisions
|
11,258
|
|
|
(70
|
)
|
|
18,220
|
|
|
(789
|
)
|
|
29,478
|
|
|
(859
|
)
|
||||||
Total temporarily impaired securities
|
$
|
11,258
|
|
|
$
|
(70
|
)
|
|
$
|
20,052
|
|
|
$
|
(1,734
|
)
|
|
$
|
31,310
|
|
|
$
|
(1,804
|
)
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage-backed securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,761
|
|
|
$
|
(667
|
)
|
|
$
|
2,761
|
|
|
$
|
(667
|
)
|
Obligations of states and political subdivisions
|
3,172
|
|
|
(422
|
)
|
|
29,402
|
|
|
(523
|
)
|
|
32,574
|
|
|
(945
|
)
|
||||||
Total temporarily impaired securities
|
$
|
3,172
|
|
|
$
|
(422
|
)
|
|
$
|
32,163
|
|
|
$
|
(1,190
|
)
|
|
$
|
35,335
|
|
|
$
|
(1,612
|
)
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Recorded as part of gross realized losses:
|
|
|
|
|
|
|
|
||||||||
Credit related OTTI
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Intent to sell OTTI
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total recorded as part of gross realized losses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Recorded directly to AOCI for non-credit related impairment:
|
|
|
|
|
|
|
|
||||||||
Residential mortgage backed securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Accretion of non-credit related impairment
|
(24
|
)
|
|
(24
|
)
|
|
(72
|
)
|
|
(72
|
)
|
||||
Total changes to AOCI for non-credit related impairment
|
(24
|
)
|
|
(24
|
)
|
|
(72
|
)
|
|
(72
|
)
|
||||
Total OTTI losses (accretion) recorded on debt securities, net
|
$
|
(24
|
)
|
|
$
|
(24
|
)
|
|
$
|
(72
|
)
|
|
$
|
(72
|
)
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Loans and leases receivable held to maturity:
|
|
|
|
||||
Commercial
|
$
|
1,240,956
|
|
|
$
|
1,036,080
|
|
Commercial real estate
|
2,062,142
|
|
|
1,707,060
|
|
||
Agricultural and agricultural real estate
|
469,381
|
|
|
423,827
|
|
||
Residential real estate
|
491,667
|
|
|
380,341
|
|
||
Consumer
|
379,903
|
|
|
330,555
|
|
||
Gross loans and leases receivable held to maturity
|
4,644,049
|
|
|
3,877,863
|
|
||
Unearned discount
|
(478
|
)
|
|
(90
|
)
|
||
Deferred loan fees
|
(1,048
|
)
|
|
(1,028
|
)
|
||
Total net loans and leases receivable held to maturity
|
4,642,523
|
|
|
3,876,745
|
|
||
Loans covered under loss share agreements:
|
|
|
|
||||
Commercial and commercial real estate
|
—
|
|
|
54
|
|
||
Agricultural and agricultural real estate
|
—
|
|
|
—
|
|
||
Residential real estate
|
—
|
|
|
1,204
|
|
||
Consumer
|
—
|
|
|
—
|
|
||
Total loans covered under loss share agreements
|
—
|
|
|
1,258
|
|
||
Allowance for loan and lease losses
|
(47,105
|
)
|
|
(41,449
|
)
|
||
Loans and leases receivable, net
|
$
|
4,595,418
|
|
|
$
|
3,836,554
|
|
|
Allowance For Loan and Lease Losses
|
|
Gross Loans and Leases Receivable Held to Maturity
|
||||||||||||||||||||
|
Ending Balance
Under ASC
310-10-35
|
|
Ending Balance
Under ASC
450-20
|
|
Total
|
|
Ending Balance Evaluated for Impairment
Under ASC
310-10-35
|
|
Ending Balance Evaluated for Impairment
Under ASC
450-20
|
|
Total
|
||||||||||||
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial
|
$
|
388
|
|
|
$
|
13,522
|
|
|
$
|
13,910
|
|
|
$
|
8,386
|
|
|
$
|
1,232,570
|
|
|
$
|
1,240,956
|
|
Commercial real estate
|
645
|
|
|
17,441
|
|
|
18,086
|
|
|
43,682
|
|
|
2,018,460
|
|
|
2,062,142
|
|
||||||
Agricultural and agricultural real estate
|
40
|
|
|
3,899
|
|
|
3,939
|
|
|
5,916
|
|
|
463,465
|
|
|
469,381
|
|
||||||
Residential real estate
|
372
|
|
|
3,474
|
|
|
3,846
|
|
|
14,024
|
|
|
477,643
|
|
|
491,667
|
|
||||||
Consumer
|
1,057
|
|
|
6,267
|
|
|
7,324
|
|
|
4,925
|
|
|
374,978
|
|
|
379,903
|
|
||||||
Total
|
$
|
2,502
|
|
|
$
|
44,603
|
|
|
$
|
47,105
|
|
|
$
|
76,933
|
|
|
$
|
4,567,116
|
|
|
$
|
4,644,049
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial
|
$
|
754
|
|
|
$
|
11,155
|
|
|
$
|
11,909
|
|
|
$
|
4,526
|
|
|
$
|
1,031,554
|
|
|
$
|
1,036,080
|
|
Commercial real estate
|
636
|
|
|
15,262
|
|
|
15,898
|
|
|
35,771
|
|
|
1,671,289
|
|
|
1,707,060
|
|
||||||
Agricultural and agricultural real estate
|
52
|
|
|
3,243
|
|
|
3,295
|
|
|
5,049
|
|
|
418,778
|
|
|
423,827
|
|
||||||
Residential real estate
|
442
|
|
|
3,299
|
|
|
3,741
|
|
|
10,235
|
|
|
370,106
|
|
|
380,341
|
|
||||||
Consumer
|
813
|
|
|
5,793
|
|
|
6,606
|
|
|
6,143
|
|
|
324,412
|
|
|
330,555
|
|
||||||
Total
|
$
|
2,697
|
|
|
$
|
38,752
|
|
|
$
|
41,449
|
|
|
$
|
61,724
|
|
|
$
|
3,816,139
|
|
|
$
|
3,877,863
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Nonaccrual loans
|
$
|
30,965
|
|
|
$
|
24,205
|
|
Nonaccrual troubled debt restructured loans
|
1,612
|
|
|
865
|
|
||
Total nonaccrual loans
|
$
|
32,577
|
|
|
$
|
25,070
|
|
Accruing loans past due 90 days or more
|
$
|
1,181
|
|
|
$
|
—
|
|
Performing troubled debt restructured loans
|
$
|
10,154
|
|
|
$
|
12,133
|
|
|
Three Months Ended
September 30, |
||||||||||||||||||||
|
2015
|
|
2014
|
||||||||||||||||||
|
Number
of Loans |
|
Pre-
Modification Recorded Investment |
|
Post-
Modification Recorded Investment |
|
Number
of Loans |
|
Pre-
Modification Recorded Investment |
|
Post-
Modification Recorded Investment |
||||||||||
Commercial
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total commercial and commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Agricultural and agricultural real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
60
|
|
|
60
|
|
||||
Residential real estate
|
1
|
|
|
55
|
|
|
55
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total
|
1
|
|
|
$
|
55
|
|
|
$
|
55
|
|
|
1
|
|
|
$
|
60
|
|
|
$
|
60
|
|
|
Nine Months Ended
September 30,
|
||||||||||||||||||||
|
2015
|
|
2014
|
||||||||||||||||||
|
Number
of Loans
|
|
Pre-
Modification
Recorded
Investment
|
|
Post-
Modification
Recorded
Investment
|
|
Number
of Loans
|
|
Pre-
Modification
Recorded
Investment
|
|
Post-
Modification
Recorded
Investment
|
||||||||||
Commercial
|
1
|
|
|
$
|
830
|
|
|
$
|
830
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Commercial real estate
|
1
|
|
|
3,992
|
|
|
3,992
|
|
|
1
|
|
|
298
|
|
|
298
|
|
||||
Total commercial and commercial real estate
|
2
|
|
|
4,822
|
|
|
4,822
|
|
|
1
|
|
|
298
|
|
|
298
|
|
||||
Agricultural and agricultural real estate
|
1
|
|
|
311
|
|
|
311
|
|
|
3
|
|
|
3,417
|
|
|
3,417
|
|
||||
Residential real estate
|
1
|
|
|
55
|
|
|
55
|
|
|
1
|
|
|
38
|
|
|
38
|
|
||||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total
|
4
|
|
|
$
|
5,188
|
|
|
$
|
5,188
|
|
|
5
|
|
|
$
|
3,753
|
|
|
$
|
3,753
|
|
|
With Payment Defaults During the Following Periods
|
||||||||||||
|
Three Months Ended
September 30, |
||||||||||||
|
2015
|
|
2014
|
||||||||||
|
Number of Loans
|
|
Recorded Investment
|
|
Number of Loans
|
|
Recorded Investment
|
||||||
Commercial
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
Commercial real estate
|
1
|
|
|
814
|
|
|
—
|
|
|
—
|
|
||
Total commercial and commercial real estate
|
1
|
|
|
814
|
|
|
—
|
|
|
—
|
|
||
Agricultural and agricultural real estate
|
—
|
|
|
—
|
|
|
1
|
|
|
60
|
|
||
Residential real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Total
|
1
|
|
|
$
|
814
|
|
|
1
|
|
|
$
|
60
|
|
|
With Payment Defaults During the Following Periods
|
||||||||||||
|
Nine Months Ended
September 30,
|
||||||||||||
|
2015
|
|
2014
|
||||||||||
|
Number of Loans
|
|
Recorded Investment
|
|
Number of Loans
|
|
Recorded Investment
|
||||||
Commercial
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
Commercial real estate
|
1
|
|
|
814
|
|
|
—
|
|
|
—
|
|
||
Total commercial and commercial real estate
|
1
|
|
|
814
|
|
|
—
|
|
|
—
|
|
||
Agricultural and agricultural real estate
|
—
|
|
|
—
|
|
|
1
|
|
|
60
|
|
||
Residential real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Total
|
1
|
|
|
$
|
814
|
|
|
1
|
|
|
$
|
60
|
|
|
Pass
|
|
Nonpass
|
|
Total
|
||||||
September 30, 2015
|
|
|
|
|
|
||||||
Commercial
|
$
|
1,093,853
|
|
|
$
|
147,103
|
|
|
$
|
1,240,956
|
|
Commercial real estate
|
1,878,579
|
|
|
183,563
|
|
|
2,062,142
|
|
|||
Total commercial and commercial real estate
|
2,972,432
|
|
|
330,666
|
|
|
3,303,098
|
|
|||
Agricultural and agricultural real estate
|
443,460
|
|
|
25,921
|
|
|
469,381
|
|
|||
Residential real estate
|
470,332
|
|
|
21,335
|
|
|
491,667
|
|
|||
Consumer
|
371,268
|
|
|
8,635
|
|
|
379,903
|
|
|||
Total gross loans and leases receivable held to maturity
|
$
|
4,257,492
|
|
|
$
|
386,557
|
|
|
$
|
4,644,049
|
|
December 31, 2014
|
|
|
|
|
|
||||||
Commercial
|
$
|
939,717
|
|
|
$
|
96,363
|
|
|
$
|
1,036,080
|
|
Commercial real estate
|
1,567,711
|
|
|
139,349
|
|
|
1,707,060
|
|
|||
Total commercial and commercial real estate
|
2,507,428
|
|
|
235,712
|
|
|
2,743,140
|
|
|||
Agricultural and agricultural real estate
|
402,883
|
|
|
20,944
|
|
|
423,827
|
|
|||
Residential real estate
|
361,325
|
|
|
19,016
|
|
|
380,341
|
|
|||
Consumer
|
321,114
|
|
|
9,441
|
|
|
330,555
|
|
|||
Total gross loans and leases receivable held to maturity
|
$
|
3,592,750
|
|
|
$
|
285,113
|
|
|
$
|
3,877,863
|
|
|
Accruing Loans and Leases
|
|
|
|
|
||||||||||||||||||||||
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due |
|
90 Days or
More Past Due
|
|
Total
Past Due
|
|
Current
|
|
Nonaccrual
|
|
Total Loans
and Leases
|
||||||||||||||
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial
|
$
|
1,729
|
|
|
$
|
21
|
|
|
$
|
291
|
|
|
$
|
2,041
|
|
|
$
|
1,235,294
|
|
|
$
|
3,621
|
|
|
$
|
1,240,956
|
|
Commercial real estate
|
6,115
|
|
|
1,475
|
|
|
890
|
|
|
8,480
|
|
|
2,040,177
|
|
|
13,485
|
|
|
2,062,142
|
|
|||||||
Total commercial and commercial real estate
|
7,844
|
|
|
1,496
|
|
|
1,181
|
|
|
10,521
|
|
|
3,275,471
|
|
|
17,106
|
|
|
3,303,098
|
|
|||||||
Agricultural and agricultural real estate
|
223
|
|
|
84
|
|
|
—
|
|
|
307
|
|
|
466,607
|
|
|
2,467
|
|
|
469,381
|
|
|||||||
Residential real estate
|
2,118
|
|
|
535
|
|
|
—
|
|
|
2,653
|
|
|
478,464
|
|
|
10,550
|
|
|
491,667
|
|
|||||||
Consumer
|
4,710
|
|
|
1,446
|
|
|
—
|
|
|
6,156
|
|
|
371,293
|
|
|
2,454
|
|
|
379,903
|
|
|||||||
Total gross loans and leases receivable held to maturity
|
$
|
14,895
|
|
|
$
|
3,561
|
|
|
$
|
1,181
|
|
|
$
|
19,637
|
|
|
$
|
4,591,835
|
|
|
$
|
32,577
|
|
|
$
|
4,644,049
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial
|
$
|
980
|
|
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
1,028
|
|
|
$
|
1,032,707
|
|
|
$
|
2,345
|
|
|
$
|
1,036,080
|
|
Commercial real estate
|
1,788
|
|
|
111
|
|
|
—
|
|
|
1,899
|
|
|
1,693,554
|
|
|
11,607
|
|
|
1,707,060
|
|
|||||||
Total commercial and commercial real estate
|
2,768
|
|
|
159
|
|
|
—
|
|
|
2,927
|
|
|
2,726,261
|
|
|
13,952
|
|
|
2,743,140
|
|
|||||||
Agricultural and agricultural real estate
|
119
|
|
|
50
|
|
|
—
|
|
|
169
|
|
|
422,219
|
|
|
1,439
|
|
|
423,827
|
|
|||||||
Residential real estate
|
1,037
|
|
|
445
|
|
|
—
|
|
|
1,482
|
|
|
371,982
|
|
|
6,877
|
|
|
380,341
|
|
|||||||
Consumer
|
2,382
|
|
|
1,366
|
|
|
—
|
|
|
3,748
|
|
|
324,005
|
|
|
2,802
|
|
|
330,555
|
|
|||||||
Total gross loans and leases receivable held to maturity
|
$
|
6,306
|
|
|
$
|
2,020
|
|
|
$
|
—
|
|
|
$
|
8,326
|
|
|
$
|
3,844,467
|
|
|
$
|
25,070
|
|
|
$
|
3,877,863
|
|
|
Unpaid
Contractual
Balance
|
|
Loan
Balance
|
|
Related
Allowance
Recorded
|
|
Quarter-to-
Date
Avg.
Loan
Balance
|
|
Quarter-to-
Date
Interest
Income
Recognized
|
|
Year-to-
Date
Avg.
Loan
Balance
|
|
Year-to-
Date
Interest
Income
Recognized
|
||||||||||||||
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Impaired loans with a related allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial
|
$
|
1,200
|
|
|
$
|
948
|
|
|
$
|
388
|
|
|
$
|
394
|
|
|
$
|
3
|
|
|
$
|
383
|
|
|
$
|
9
|
|
Commercial real estate
|
2,384
|
|
|
2,384
|
|
|
645
|
|
|
1,243
|
|
|
10
|
|
|
2,028
|
|
|
20
|
|
|||||||
Total commercial and commercial real estate
|
3,584
|
|
|
3,332
|
|
|
1,033
|
|
|
1,637
|
|
|
13
|
|
|
2,411
|
|
|
29
|
|
|||||||
Agricultural and agricultural real estate
|
3,196
|
|
|
3,196
|
|
|
40
|
|
|
3,281
|
|
|
85
|
|
|
3,058
|
|
|
123
|
|
|||||||
Residential real estate
|
2,637
|
|
|
2,469
|
|
|
372
|
|
|
2,860
|
|
|
7
|
|
|
2,619
|
|
|
16
|
|
|||||||
Consumer
|
3,036
|
|
|
3,027
|
|
|
1,057
|
|
|
3,136
|
|
|
5
|
|
|
2,845
|
|
|
16
|
|
|||||||
Total impaired loans with a related allowance
|
$
|
12,453
|
|
|
$
|
12,024
|
|
|
$
|
2,502
|
|
|
$
|
10,914
|
|
|
$
|
110
|
|
|
$
|
10,933
|
|
|
$
|
184
|
|
Impaired loans without a related allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial
|
$
|
7,518
|
|
|
$
|
7,438
|
|
|
$
|
—
|
|
|
$
|
9,759
|
|
|
$
|
100
|
|
|
$
|
7,050
|
|
|
$
|
274
|
|
Commercial real estate
|
44,758
|
|
|
41,298
|
|
|
—
|
|
|
42,476
|
|
|
397
|
|
|
36,149
|
|
|
1,055
|
|
|||||||
Total commercial and commercial real estate
|
52,276
|
|
|
48,736
|
|
|
—
|
|
|
52,235
|
|
|
497
|
|
|
43,199
|
|
|
1,329
|
|
|||||||
Agricultural and agricultural real estate
|
2,720
|
|
|
2,720
|
|
|
—
|
|
|
2,197
|
|
|
—
|
|
|
2,106
|
|
|
9
|
|
|||||||
Residential real estate
|
11,593
|
|
|
11,555
|
|
|
—
|
|
|
10,305
|
|
|
15
|
|
|
8,936
|
|
|
85
|
|
|||||||
Consumer
|
1,898
|
|
|
1,898
|
|
|
—
|
|
|
2,025
|
|
|
4
|
|
|
2,431
|
|
|
27
|
|
|||||||
Total impaired loans without a related allowance
|
$
|
68,487
|
|
|
$
|
64,909
|
|
|
$
|
—
|
|
|
$
|
66,762
|
|
|
$
|
516
|
|
|
$
|
56,672
|
|
|
$
|
1,450
|
|
Total impaired loans held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial
|
$
|
8,718
|
|
|
$
|
8,386
|
|
|
$
|
388
|
|
|
$
|
10,153
|
|
|
$
|
103
|
|
|
$
|
7,433
|
|
|
$
|
283
|
|
Commercial real estate
|
47,142
|
|
|
43,682
|
|
|
645
|
|
|
43,719
|
|
|
407
|
|
|
38,177
|
|
|
1,075
|
|
|||||||
Total commercial and commercial real estate
|
55,860
|
|
|
52,068
|
|
|
1,033
|
|
|
53,872
|
|
|
510
|
|
|
45,610
|
|
|
1,358
|
|
|||||||
Agricultural and agricultural real estate
|
5,916
|
|
|
5,916
|
|
|
40
|
|
|
5,478
|
|
|
85
|
|
|
5,164
|
|
|
132
|
|
|||||||
Residential real estate
|
14,230
|
|
|
14,024
|
|
|
372
|
|
|
13,165
|
|
|
22
|
|
|
11,555
|
|
|
101
|
|
|||||||
Consumer
|
4,934
|
|
|
4,925
|
|
|
1,057
|
|
|
5,161
|
|
|
9
|
|
|
5,276
|
|
|
43
|
|
|||||||
Total impaired loans held to maturity
|
$
|
80,940
|
|
|
$
|
76,933
|
|
|
$
|
2,502
|
|
|
$
|
77,676
|
|
|
$
|
626
|
|
|
$
|
67,605
|
|
|
$
|
1,634
|
|
|
Unpaid
Contractual
Balance
|
|
Loan
Balance
|
|
Related
Allowance
Recorded
|
|
Year-to-
Date
Avg.
Loan
Balance
|
|
Year-to-
Date
Interest
Income
Recognized
|
||||||||||
December 31, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
Impaired loans with a related allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
$
|
780
|
|
|
$
|
780
|
|
|
$
|
754
|
|
|
$
|
5,594
|
|
|
$
|
19
|
|
Commercial real estate
|
7,356
|
|
|
7,322
|
|
|
636
|
|
|
5,931
|
|
|
303
|
|
|||||
Total commercial and commercial real estate
|
8,136
|
|
|
8,102
|
|
|
1,390
|
|
|
11,525
|
|
|
322
|
|
|||||
Agricultural and agricultural real estate
|
3,317
|
|
|
3,317
|
|
|
52
|
|
|
3,966
|
|
|
104
|
|
|||||
Residential real estate
|
2,412
|
|
|
2,244
|
|
|
442
|
|
|
3,398
|
|
|
12
|
|
|||||
Consumer
|
2,799
|
|
|
2,799
|
|
|
813
|
|
|
4,053
|
|
|
19
|
|
|||||
Total impaired loans with a related allowance
|
$
|
16,664
|
|
|
$
|
16,462
|
|
|
$
|
2,697
|
|
|
$
|
22,942
|
|
|
$
|
457
|
|
Impaired loans without a related allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
$
|
4,913
|
|
|
$
|
3,746
|
|
|
$
|
—
|
|
|
$
|
3,499
|
|
|
$
|
101
|
|
Commercial real estate
|
32,708
|
|
|
28,449
|
|
|
—
|
|
|
24,522
|
|
|
1,172
|
|
|||||
Total commercial and commercial real estate
|
37,621
|
|
|
32,195
|
|
|
—
|
|
|
28,021
|
|
|
1,273
|
|
|||||
Agricultural and agricultural real estate
|
3,961
|
|
|
1,732
|
|
|
—
|
|
|
3,308
|
|
|
13
|
|
|||||
Residential real estate
|
8,200
|
|
|
7,991
|
|
|
—
|
|
|
6,267
|
|
|
110
|
|
|||||
Consumer
|
3,350
|
|
|
3,344
|
|
|
—
|
|
|
1,870
|
|
|
127
|
|
|||||
Total impaired loans without a related allowance
|
$
|
53,132
|
|
|
$
|
45,262
|
|
|
$
|
—
|
|
|
$
|
39,466
|
|
|
$
|
1,523
|
|
Total impaired loans held to maturity:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
$
|
5,693
|
|
|
$
|
4,526
|
|
|
$
|
754
|
|
|
$
|
9,093
|
|
|
$
|
120
|
|
Commercial real estate
|
40,064
|
|
|
35,771
|
|
|
636
|
|
|
30,453
|
|
|
1,475
|
|
|||||
Total commercial and commercial real estate
|
45,757
|
|
|
40,297
|
|
|
1,390
|
|
|
39,546
|
|
|
1,595
|
|
|||||
Agricultural and agricultural real estate
|
7,278
|
|
|
5,049
|
|
|
52
|
|
|
7,274
|
|
|
117
|
|
|||||
Residential real estate
|
10,612
|
|
|
10,235
|
|
|
442
|
|
|
9,665
|
|
|
122
|
|
|||||
Consumer
|
6,149
|
|
|
6,143
|
|
|
813
|
|
|
5,923
|
|
|
146
|
|
|||||
Total impaired loans held to maturity
|
$
|
69,796
|
|
|
$
|
61,724
|
|
|
$
|
2,697
|
|
|
$
|
62,408
|
|
|
$
|
1,980
|
|
|
September 30, 2015
|
||||||||||
|
Impaired
Purchased Loans |
|
Non Impaired
Purchased Loans |
|
Total
Purchased
Loans
|
||||||
Commercial
|
$
|
—
|
|
|
$
|
93,304
|
|
|
$
|
93,304
|
|
Commercial real estate
|
6,561
|
|
|
270,229
|
|
|
276,790
|
|
|||
Agricultural and agricultural real estate
|
—
|
|
|
2,788
|
|
|
2,788
|
|
|||
Residential real estate
|
—
|
|
|
49,816
|
|
|
49,816
|
|
|||
Consumer loans
|
—
|
|
|
28,056
|
|
|
28,056
|
|
|||
Total Loans
|
$
|
6,561
|
|
|
$
|
444,193
|
|
|
$
|
450,754
|
|
|
Commercial
|
|
Commercial
Real Estate
|
|
Agricultural
|
|
Residential
Real Estate
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||
Balance at June 30, 2015
|
$
|
13,064
|
|
|
$
|
17,608
|
|
|
$
|
3,676
|
|
|
$
|
4,099
|
|
|
$
|
7,167
|
|
|
$
|
—
|
|
|
$
|
45,614
|
|
Charge-offs
|
(869
|
)
|
|
(376
|
)
|
|
—
|
|
|
(13
|
)
|
|
(1,181
|
)
|
|
—
|
|
|
(2,439
|
)
|
|||||||
Recoveries
|
87
|
|
|
357
|
|
|
5
|
|
|
71
|
|
|
229
|
|
|
—
|
|
|
749
|
|
|||||||
Provision
|
1,628
|
|
|
497
|
|
|
258
|
|
|
(311
|
)
|
|
1,109
|
|
|
—
|
|
|
3,181
|
|
|||||||
Balance at September 30, 2015
|
$
|
13,910
|
|
|
$
|
18,086
|
|
|
$
|
3,939
|
|
|
$
|
3,846
|
|
|
$
|
7,324
|
|
|
$
|
—
|
|
|
$
|
47,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
|
Commercial
Real Estate
|
|
Agricultural
|
|
Residential
Real Estate
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||
Balance at December 31, 2014
|
$
|
11,909
|
|
|
$
|
15,898
|
|
|
$
|
3,295
|
|
|
$
|
3,741
|
|
|
$
|
6,606
|
|
|
$
|
—
|
|
|
$
|
41,449
|
|
Charge-offs
|
(1,825
|
)
|
|
(1,080
|
)
|
|
(551
|
)
|
|
(126
|
)
|
|
(3,595
|
)
|
|
—
|
|
|
(7,177
|
)
|
|||||||
Recoveries
|
518
|
|
|
853
|
|
|
29
|
|
|
178
|
|
|
729
|
|
|
—
|
|
|
2,307
|
|
|||||||
Provision
|
3,308
|
|
|
2,415
|
|
|
1,166
|
|
|
53
|
|
|
3,584
|
|
|
—
|
|
|
10,526
|
|
|||||||
Balance at September 30, 2015
|
$
|
13,910
|
|
|
$
|
18,086
|
|
|
$
|
3,939
|
|
|
$
|
3,846
|
|
|
$
|
7,324
|
|
|
$
|
—
|
|
|
$
|
47,105
|
|
|
Commercial
|
|
Commercial
Real Estate
|
|
Agricultural
|
|
Residential
Real Estate
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||
Balance at June 30, 2014
|
$
|
11,927
|
|
|
$
|
14,680
|
|
|
$
|
2,788
|
|
|
$
|
3,815
|
|
|
$
|
7,516
|
|
|
$
|
166
|
|
|
$
|
40,892
|
|
Charge-offs
|
(875
|
)
|
|
(295
|
)
|
|
(338
|
)
|
|
(21
|
)
|
|
(1,120
|
)
|
|
—
|
|
|
(2,649
|
)
|
|||||||
Recoveries
|
145
|
|
|
539
|
|
|
5
|
|
|
29
|
|
|
184
|
|
|
—
|
|
|
902
|
|
|||||||
Provision
|
158
|
|
|
1,221
|
|
|
661
|
|
|
(200
|
)
|
|
673
|
|
|
40
|
|
|
2,553
|
|
|||||||
Balance at September 30, 2014
|
$
|
11,355
|
|
|
$
|
16,145
|
|
|
$
|
3,116
|
|
|
$
|
3,623
|
|
|
$
|
7,253
|
|
|
$
|
206
|
|
|
$
|
41,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
|
Commercial
Real Estate
|
|
Agricultural
|
|
Residential
Real Estate
|
|
Consumer
|
|
Unallocated
|
|
Total
|
||||||||||||||
Balance at December 31, 2013
|
$
|
13,099
|
|
|
$
|
14,152
|
|
|
$
|
2,992
|
|
|
$
|
3,720
|
|
|
$
|
7,722
|
|
|
$
|
—
|
|
|
$
|
41,685
|
|
Charge-offs
|
(7,940
|
)
|
|
(1,379
|
)
|
|
(1,974
|
)
|
|
(225
|
)
|
|
(3,189
|
)
|
|
—
|
|
|
(14,707
|
)
|
|||||||
Recoveries
|
552
|
|
|
1,833
|
|
|
9
|
|
|
85
|
|
|
606
|
|
|
—
|
|
|
3,085
|
|
|||||||
Provision
|
5,644
|
|
|
1,539
|
|
|
2,089
|
|
|
43
|
|
|
2,114
|
|
|
206
|
|
|
11,635
|
|
|||||||
Balance at September 30, 2014
|
$
|
11,355
|
|
|
$
|
16,145
|
|
|
$
|
3,116
|
|
|
$
|
3,623
|
|
|
$
|
7,253
|
|
|
$
|
206
|
|
|
$
|
41,698
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
Amortizing intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Core deposit intangibles
|
$
|
29,138
|
|
|
$
|
14,572
|
|
|
$
|
14,566
|
|
|
$
|
21,069
|
|
|
$
|
12,525
|
|
|
$
|
8,544
|
|
Mortgage servicing rights
|
44,166
|
|
|
14,566
|
|
|
29,600
|
|
|
37,825
|
|
|
12,841
|
|
|
24,984
|
|
||||||
Customer relationship intangible
|
1,177
|
|
|
805
|
|
|
372
|
|
|
1,177
|
|
|
773
|
|
|
404
|
|
||||||
Commercial servicing rights
|
4,959
|
|
|
802
|
|
|
4,157
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
$
|
79,440
|
|
|
$
|
30,745
|
|
|
$
|
48,695
|
|
|
$
|
60,071
|
|
|
$
|
26,139
|
|
|
$
|
33,932
|
|
|
Core
Deposit
Intangibles
|
|
Mortgage
Servicing
Rights
|
|
Customer
Relationship
Intangible
|
|
Commercial
Servicing
Rights
|
|
Total
|
||||||||||
Three months ending December 31, 2015
|
$
|
755
|
|
|
$
|
2,087
|
|
|
$
|
11
|
|
|
$
|
221
|
|
|
$
|
3,074
|
|
Year ending December 31,
|
|
|
|
|
|
|
|
|
|
||||||||||
2016
|
2,772
|
|
|
6,878
|
|
|
41
|
|
|
866
|
|
|
10,557
|
|
|||||
2017
|
2,452
|
|
|
5,896
|
|
|
40
|
|
|
820
|
|
|
9,208
|
|
|||||
2018
|
2,169
|
|
|
4,913
|
|
|
39
|
|
|
731
|
|
|
7,852
|
|
|||||
2019
|
1,886
|
|
|
3,930
|
|
|
38
|
|
|
563
|
|
|
6,417
|
|
|||||
2020
|
1,619
|
|
|
2,948
|
|
|
37
|
|
|
364
|
|
|
4,968
|
|
|||||
Thereafter
|
2,913
|
|
|
2,948
|
|
|
166
|
|
|
592
|
|
|
6,619
|
|
|||||
Total
|
$
|
14,566
|
|
|
$
|
29,600
|
|
|
$
|
372
|
|
|
$
|
4,157
|
|
|
$
|
48,695
|
|
|
2015
|
|
2014
|
||||
Balance at January 1
|
$
|
24,984
|
|
|
$
|
21,788
|
|
Originations
|
11,062
|
|
|
5,955
|
|
||
Amortization
|
(6,446
|
)
|
|
(3,778
|
)
|
||
Balance at September 30
|
$
|
29,600
|
|
|
$
|
23,965
|
|
Fair value of mortgage servicing rights
|
$
|
40,166
|
|
|
$
|
33,260
|
|
Mortgage servicing rights, net to servicing portfolio
|
0.75
|
%
|
|
0.71
|
%
|
|
2015
|
|
2014
|
||||
Balance at January 1
|
$
|
—
|
|
|
$
|
—
|
|
Purchased commercial servicing rights
|
4,255
|
|
|
—
|
|
||
Originations
|
704
|
|
|
—
|
|
||
Amortization
|
(802
|
)
|
|
—
|
|
||
Balance at September 30
|
$
|
4,157
|
|
|
$
|
—
|
|
Fair value of commercial servicing rights
|
$
|
4,412
|
|
|
$
|
—
|
|
Commercial servicing rights, net to servicing portfolio
|
2.33
|
%
|
|
—
|
%
|
|
Notional
Amount
|
|
Fair
Value
|
|
Balance
Sheet
Category
|
|
Receive
Rate
|
|
Weighted
Average
Pay Rate
|
|
Maturity
|
||||||
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swap
|
$
|
9,309
|
|
|
$
|
(111
|
)
|
|
Other Liabilities
|
|
2.966
|
%
|
|
5.140
|
%
|
|
04/20/2016
|
Interest rate swap
|
25,000
|
|
|
(1,097
|
)
|
|
Other Liabilities
|
|
0.334
|
%
|
|
2.255
|
%
|
|
03/17/2021
|
||
Interest rate swap
|
20,000
|
|
|
(799
|
)
|
|
Other Liabilities
|
|
0.324
|
%
|
|
3.220
|
%
|
|
03/01/2017
|
||
Interest rate swap
|
20,000
|
|
|
(1,946
|
)
|
|
Other Liabilities
|
|
0.284
|
%
|
|
3.355
|
%
|
|
01/07/2020
|
||
Interest rate swap
|
10,000
|
|
|
(208
|
)
|
|
Other Liabilities
|
|
0.326
|
%
|
|
1.674
|
%
|
|
03/26/2019
|
||
Interest rate swap
|
10,000
|
|
|
(206
|
)
|
|
Other Liabilities
|
|
0.334
|
%
|
|
1.658
|
%
|
|
03/18/2019
|
||
Interest rate swap
|
20,000
|
|
|
(283
|
)
|
|
Other Liabilities
|
|
1.190
|
%
|
|
2.390
|
%
|
|
06/15/2024
|
||
Interest rate swap
|
20,000
|
|
|
(332
|
)
|
|
Other Liabilities
|
|
1.048
|
%
|
|
2.352
|
%
|
|
03/01/2024
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swap
|
$
|
10,369
|
|
|
$
|
(248
|
)
|
|
Other Liabilities
|
|
2.915
|
%
|
|
5.140
|
%
|
|
04/20/2016
|
Interest rate swap
|
25,000
|
|
|
(534
|
)
|
|
Other Liabilities
|
|
0.243
|
%
|
|
2.255
|
%
|
|
03/17/2021
|
||
Interest rate swap
|
20,000
|
|
|
(1,046
|
)
|
|
Other Liabilities
|
|
0.234
|
%
|
|
3.220
|
%
|
|
03/01/2017
|
||
Interest rate swap
|
20,000
|
|
|
(1,748
|
)
|
|
Other Liabilities
|
|
0.232
|
%
|
|
3.355
|
%
|
|
01/07/2020
|
||
Interest rate swap
|
10,000
|
|
|
(35
|
)
|
|
Other Liabilities
|
|
0.255
|
%
|
|
1.674
|
%
|
|
03/26/2019
|
||
Interest rate swap
|
10,000
|
|
|
(35
|
)
|
|
Other Liabilities
|
|
0.243
|
%
|
|
1.658
|
%
|
|
03/18/2019
|
|
Effective Portion
|
|
Ineffective Portion
|
||||||||||||
|
Recognized in OCI
|
|
Reclassified from AOCI into Income
|
|
Recognized in Income on Derivatives
|
||||||||||
|
Amount of
Gain (Loss)
|
|
Category
|
|
Amount of
Gain (Loss)
|
|
Category
|
|
Amount of
Gain (Loss)
|
||||||
Three Months Ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swap
|
$
|
48
|
|
|
Interest Expense
|
|
$
|
(53
|
)
|
|
Other Income
|
|
$
|
—
|
|
Interest rate swap
|
(574
|
)
|
|
Interest Expense
|
|
(127
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
78
|
|
|
Interest Expense
|
|
(150
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(266
|
)
|
|
Interest Expense
|
|
(156
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(122
|
)
|
|
Interest Expense
|
|
(35
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(120
|
)
|
|
Interest Expense
|
|
(36
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(774
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(784
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swap
|
$
|
137
|
|
|
Interest Expense
|
|
$
|
(166
|
)
|
|
Other Income
|
|
$
|
—
|
|
Interest rate swap
|
(563
|
)
|
|
Interest Expense
|
|
(379
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
247
|
|
|
Interest Expense
|
|
(451
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(198
|
)
|
|
Interest Expense
|
|
(471
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(173
|
)
|
|
Interest Expense
|
|
(106
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(171
|
)
|
|
Interest Expense
|
|
(107
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(283
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
(332
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
Three Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swap
|
$
|
68
|
|
|
Interest Expense
|
|
$
|
(63
|
)
|
|
Other Income
|
|
$
|
—
|
|
Interest rate swap
|
193
|
|
|
Interest Expense
|
|
(129
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
208
|
|
|
Interest Expense
|
|
(153
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
248
|
|
|
Interest Expense
|
|
(158
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
89
|
|
|
Interest Expense
|
|
(37
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
88
|
|
|
Interest Expense
|
|
(37
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
—
|
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swap
|
$
|
162
|
|
|
Interest Expense
|
|
$
|
(192
|
)
|
|
Other Income
|
|
$
|
—
|
|
Interest rate swap
|
(117
|
)
|
|
Interest Expense
|
|
(258
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
387
|
|
|
Interest Expense
|
|
(455
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
8
|
|
|
Interest Expense
|
|
(473
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
48
|
|
|
Interest Expense
|
|
(74
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
48
|
|
|
Interest Expense
|
|
(73
|
)
|
|
Other Income
|
|
—
|
|
|||
Interest rate swap
|
146
|
|
|
Interest Expense
|
|
(146
|
)
|
|
Other Income
|
|
—
|
|
|
Balance Sheet
Category
|
|
Notional
Amount
|
|
Fair
Value
|
||||
September 30, 2015
|
|
|
|
|
|
||||
Interest rate lock commitments (mortgage)
|
Other Assets
|
|
$
|
126,619
|
|
|
$
|
4,903
|
|
Forward commitments
|
Other Assets
|
|
117,525
|
|
|
833
|
|
||
Forward commitments
|
Other Liabilities
|
|
309,020
|
|
|
(2,841
|
)
|
||
December 31, 2014
|
|
|
|
|
|
|
|
||
Interest rate lock commitments (mortgage)
|
Other Assets
|
|
$
|
74,863
|
|
|
$
|
2,496
|
|
Forward commitments
|
Other Assets
|
|
88,484
|
|
|
275
|
|
||
Forward commitments
|
Other Liabilities
|
|
218,337
|
|
|
(1,619
|
)
|
|
Income Statement Category
|
|
Gain (Loss) Recognized
|
||
Three Months Ended September 30, 2015
|
|
|
|
||
Interest rate lock commitments (mortgage)
|
Gains on sale of loans held for sale
|
|
$
|
(361
|
)
|
Forward commitments
|
Gains on sale of loans held for sale
|
|
(4,237
|
)
|
|
|
|
|
|
||
Nine Months Ended September 30, 2015
|
|
|
|
||
Interest rate lock commitments (mortgage)
|
Gains on sale of loans held for sale
|
|
$
|
3,471
|
|
Forward commitments
|
Gains on sale of loans held for sale
|
|
(662
|
)
|
|
|
|
|
|
||
Three Months Ended September 30, 2014
|
|
|
|
||
Interest rate lock commitments (mortgage)
|
Gains on sale of loans held for sale
|
|
$
|
(1,924
|
)
|
Forward commitments
|
Gains on sale of loans held for sale
|
|
1,505
|
|
|
|
|
|
|
||
Nine Months Ended September 30, 2014
|
|
|
|
||
Interest rate lock commitments (mortgage)
|
Gains on sale of loans held for sale
|
|
$
|
3,393
|
|
Forward commitments
|
Gains on sale of loans held for sale
|
|
(1,474
|
)
|
|
Total Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
September 30, 2015
|
|
|
|
|
|
|
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
U.S. government corporations and agencies
|
$
|
27,020
|
|
|
$
|
529
|
|
|
$
|
26,491
|
|
|
$
|
—
|
|
Mortgage-backed securities
|
1,006,349
|
|
|
—
|
|
|
1,000,309
|
|
|
6,040
|
|
||||
Obligations of states and political subdivisions
|
214,551
|
|
|
—
|
|
|
214,551
|
|
|
—
|
|
||||
Corporate debt securities
|
580
|
|
|
—
|
|
|
—
|
|
|
580
|
|
||||
Equity securities
|
13,187
|
|
|
—
|
|
|
13,187
|
|
|
—
|
|
||||
Interest rate lock commitments
|
4,903
|
|
|
—
|
|
|
—
|
|
|
4,903
|
|
||||
Forward commitments
|
833
|
|
|
—
|
|
|
833
|
|
|
—
|
|
||||
Total assets at fair value
|
$
|
1,267,423
|
|
|
$
|
529
|
|
|
$
|
1,255,371
|
|
|
$
|
11,523
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments
|
$
|
4,982
|
|
|
$
|
—
|
|
|
$
|
4,982
|
|
|
$
|
—
|
|
Forward commitments
|
2,841
|
|
|
—
|
|
|
2,841
|
|
|
—
|
|
||||
Total liabilities at fair value
|
$
|
7,823
|
|
|
$
|
—
|
|
|
$
|
7,823
|
|
|
$
|
—
|
|
December 31, 2014
|
|
|
|
|
|
|
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
U.S. government corporations and agencies
|
$
|
24,093
|
|
|
$
|
2,529
|
|
|
$
|
21,564
|
|
|
$
|
—
|
|
Mortgage-backed securities
|
1,219,266
|
|
|
—
|
|
|
1,214,319
|
|
|
4,947
|
|
||||
Obligations of states and political subdivisions
|
153,426
|
|
|
—
|
|
|
153,426
|
|
|
—
|
|
||||
Corporate debt securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Equity securities
|
5,083
|
|
|
—
|
|
|
5,083
|
|
|
—
|
|
||||
Interest rate lock commitments
|
2,496
|
|
|
—
|
|
|
—
|
|
|
2,496
|
|
||||
Forward commitments
|
275
|
|
|
—
|
|
|
275
|
|
|
—
|
|
||||
Total assets at fair value
|
$
|
1,404,639
|
|
|
$
|
2,529
|
|
|
$
|
1,394,667
|
|
|
$
|
7,443
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments
|
$
|
3,646
|
|
|
$
|
—
|
|
|
$
|
3,646
|
|
|
$
|
—
|
|
Forward commitments
|
1,619
|
|
|
—
|
|
|
1,619
|
|
|
—
|
|
||||
Total liabilities at fair value
|
$
|
5,265
|
|
|
$
|
—
|
|
|
$
|
5,265
|
|
|
$
|
—
|
|
|
Fair Value Measurements at September 30, 2015
|
||||||||||||||||||
|
Total
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Year-to-
Date
Losses
|
||||||||||
Collateral dependent impaired loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
$
|
767
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
767
|
|
|
$
|
79
|
|
Commercial real estate
|
4,277
|
|
|
—
|
|
|
—
|
|
|
4,277
|
|
|
57
|
|
|||||
Agricultural and agricultural real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential real estate
|
2,475
|
|
|
—
|
|
|
—
|
|
|
2,475
|
|
|
5
|
|
|||||
Consumer
|
1,970
|
|
|
—
|
|
|
—
|
|
|
1,970
|
|
|
—
|
|
|||||
Total collateral dependent impaired loans
|
$
|
9,489
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,489
|
|
|
$
|
141
|
|
Other real estate owned
|
$
|
17,041
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,041
|
|
|
$
|
1,685
|
|
Premises, furniture and equipment held for sale
|
$
|
3,440
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,440
|
|
|
$
|
—
|
|
|
Fair Value Measurements at December 31, 2014
|
||||||||||||||||||
|
Total
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Year-to-
Date
Losses
|
||||||||||
Collateral dependent impaired loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
$
|
1,033
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,033
|
|
|
$
|
659
|
|
Commercial real estate
|
12,584
|
|
|
—
|
|
|
—
|
|
|
12,584
|
|
|
492
|
|
|||||
Agricultural and agricultural real estate
|
552
|
|
|
—
|
|
|
—
|
|
|
552
|
|
|
2,229
|
|
|||||
Residential real estate
|
3,173
|
|
|
—
|
|
|
—
|
|
|
3,173
|
|
|
—
|
|
|||||
Consumer
|
2,003
|
|
|
—
|
|
|
—
|
|
|
2,003
|
|
|
22
|
|
|||||
Total collateral dependent impaired loans
|
$
|
19,345
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,345
|
|
|
$
|
3,402
|
|
Other real estate owned
|
$
|
19,016
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,016
|
|
|
$
|
1,938
|
|
Premises, furniture and equipment held for sale
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
For the Nine Months Ended
September 30, 2015
|
|
For the Year Ended
December 31, 2014
|
||||
Balance at January 1,
|
$
|
4,947
|
|
|
$
|
3,298
|
|
Total gains (losses):
|
|
|
|
|
|||
Included in earnings
|
—
|
|
|
—
|
|
||
Included in other comprehensive income
|
1,209
|
|
|
1,783
|
|
||
Purchases, sales and settlements:
|
|
|
|
||||
Purchases
|
6
|
|
|
—
|
|
||
Sales
|
—
|
|
|
—
|
|
||
Settlements
|
(122
|
)
|
|
(134
|
)
|
||
Balance at period end
|
$
|
6,040
|
|
|
$
|
4,947
|
|
|
For the Nine Months Ended
September 30, 2015
|
|
For the Year Ended
December 31, 2014
|
||||
Balance at January 1,
|
$
|
—
|
|
|
$
|
—
|
|
Total gains (losses):
|
|
|
|
|
|
||
Included in earnings
|
—
|
|
|
—
|
|
||
Included in other comprehensive income
|
(160
|
)
|
|
—
|
|
||
Purchases, acquired, sales and settlements:
|
|
|
|
||||
Purchases
|
—
|
|
|
—
|
|
||
Acquired
|
740
|
|
|
—
|
|
||
Sales
|
—
|
|
|
—
|
|
||
Settlements
|
—
|
|
|
—
|
|
||
Balance at period end
|
$
|
580
|
|
|
$
|
—
|
|
|
For the Nine Months Ended
September 30, 2015
|
|
For the Year Ended
December 31, 2014
|
||||
Balance at January 1,
|
$
|
2,496
|
|
|
$
|
1,809
|
|
Total gains (losses) included in earnings
|
3,471
|
|
|
2,422
|
|
||
Issuances
|
3,851
|
|
|
2,038
|
|
||
Settlements
|
(4,915
|
)
|
|
(3,773
|
)
|
||
Balance at period end
|
$
|
4,903
|
|
|
$
|
2,496
|
|
|
|
|
|
|
Fair Value Measurements at
September 30, 2015
|
||||||||||||||
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
91,105
|
|
|
$
|
91,105
|
|
|
$
|
91,105
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Time deposits in other financial institutions
|
2,355
|
|
|
2,355
|
|
|
2,355
|
|
|
—
|
|
|
—
|
|
|||||
Securities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Available for sale
|
1,261,687
|
|
|
1,261,687
|
|
|
529
|
|
|
1,254,538
|
|
|
6,620
|
|
|||||
Held to maturity
|
282,200
|
|
|
294,622
|
|
|
—
|
|
|
294,622
|
|
|
—
|
|
|||||
Other investments
|
19,292
|
|
|
19,292
|
|
|
—
|
|
|
19,057
|
|
|
235
|
|
|||||
Loans held for sale
|
102,569
|
|
|
102,569
|
|
|
—
|
|
|
102,569
|
|
|
—
|
|
|||||
Loans, net:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
1,226,694
|
|
|
1,223,493
|
|
|
—
|
|
|
1,222,726
|
|
|
767
|
|
|||||
Commercial real estate
|
2,043,473
|
|
|
2,058,649
|
|
|
—
|
|
|
2,054,372
|
|
|
4,277
|
|
|||||
Agricultural and agricultural real estate
|
465,961
|
|
|
469,329
|
|
|
—
|
|
|
469,329
|
|
|
—
|
|
|||||
Residential real estate
|
486,782
|
|
|
483,793
|
|
|
—
|
|
|
481,318
|
|
|
2,475
|
|
|||||
Consumer
|
372,508
|
|
|
375,497
|
|
|
—
|
|
|
373,527
|
|
|
1,970
|
|
|||||
Total Loans, net
|
4,595,418
|
|
|
4,610,761
|
|
|
—
|
|
|
4,601,272
|
|
|
9,489
|
|
|||||
Interest rate lock commitments
|
4,903
|
|
|
4,903
|
|
|
—
|
|
|
—
|
|
|
4,903
|
|
|||||
Forward commitments
|
833
|
|
|
833
|
|
|
—
|
|
|
833
|
|
|
—
|
|
|||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand deposits
|
1,632,005
|
|
|
1,632,005
|
|
|
—
|
|
|
1,632,005
|
|
|
—
|
|
|||||
Savings deposits
|
2,936,611
|
|
|
2,936,611
|
|
|
—
|
|
|
2,936,611
|
|
|
—
|
|
|||||
Time deposits
|
938,621
|
|
|
938,621
|
|
|
—
|
|
|
938,621
|
|
|
—
|
|
|||||
Short term borrowings
|
335,845
|
|
|
335,845
|
|
|
—
|
|
|
335,845
|
|
|
—
|
|
|||||
Other borrowings
|
302,086
|
|
|
305,361
|
|
|
—
|
|
|
305,361
|
|
|
—
|
|
|||||
Derivative financial instruments
|
4,982
|
|
|
4,982
|
|
|
—
|
|
|
4,982
|
|
|
—
|
|
|||||
Forward commitments
|
2,841
|
|
|
2,841
|
|
|
—
|
|
|
2,841
|
|
|
—
|
|
|
|
|
|
|
Fair Value Measurements at
December 31, 2014
|
||||||||||||||
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
73,871
|
|
|
$
|
73,871
|
|
|
$
|
73,871
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Time deposits in other financial institutions
|
2,605
|
|
|
2,605
|
|
|
2,605
|
|
|
—
|
|
|
—
|
|
|||||
Securities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Available for sale
|
1,401,868
|
|
|
1,401,868
|
|
|
2,529
|
|
|
1,394,392
|
|
|
4,947
|
|
|||||
Held to maturity
|
284,587
|
|
|
296,768
|
|
|
—
|
|
|
296,768
|
|
|
—
|
|
|||||
Other investments
|
20,498
|
|
|
20,498
|
|
|
—
|
|
|
20,263
|
|
|
235
|
|
|||||
Loans held for sale
|
70,514
|
|
|
70,514
|
|
|
—
|
|
|
70,514
|
|
|
—
|
|
|||||
Loans, net:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
1,024,065
|
|
|
1,009,802
|
|
|
—
|
|
|
1,008,769
|
|
|
1,033
|
|
|||||
Commercial real estate
|
1,690,899
|
|
|
1,699,722
|
|
|
—
|
|
|
1,687,138
|
|
|
12,584
|
|
|||||
Agricultural and agricultural real estate
|
420,623
|
|
|
423,968
|
|
|
—
|
|
|
423,416
|
|
|
552
|
|
|||||
Residential real estate
|
377,094
|
|
|
370,178
|
|
|
—
|
|
|
367,005
|
|
|
3,173
|
|
|||||
Consumer
|
323,873
|
|
|
330,211
|
|
|
—
|
|
|
328,208
|
|
|
2,003
|
|
|||||
Total Loans, net
|
3,836,554
|
|
|
3,833,881
|
|
|
—
|
|
|
3,814,536
|
|
|
19,345
|
|
|||||
Interest rate lock commitments
|
2,496
|
|
|
2,496
|
|
|
—
|
|
|
—
|
|
|
2,496
|
|
|||||
Forward commitments
|
275
|
|
|
275
|
|
|
—
|
|
|
275
|
|
|
—
|
|
|||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand deposits
|
1,295,193
|
|
|
1,295,193
|
|
|
—
|
|
|
1,295,193
|
|
|
—
|
|
|||||
Savings deposits
|
2,687,493
|
|
|
2,687,493
|
|
|
—
|
|
|
2,687,493
|
|
|
—
|
|
|||||
Time deposits
|
785,336
|
|
|
785,336
|
|
|
—
|
|
|
785,336
|
|
|
—
|
|
|||||
Short term borrowings
|
330,264
|
|
|
330,264
|
|
|
—
|
|
|
330,264
|
|
|
—
|
|
|||||
Other borrowings
|
396,255
|
|
|
401,978
|
|
|
—
|
|
|
401,978
|
|
|
—
|
|
|||||
Derivative financial instruments
|
3,646
|
|
|
3,646
|
|
|
—
|
|
|
3,646
|
|
|
—
|
|
|||||
Forward commitments
|
1,619
|
|
|
1,619
|
|
|
—
|
|
|
1,619
|
|
|
—
|
|
|
Three Months Ended
September 30,
|
||||||||||||||||||||||
|
2015
|
|
2014
|
||||||||||||||||||||
|
Community
and Other
Banking
|
|
Retail
Mortgage
Banking
|
|
Total
|
|
Community
and Other
Banking
|
|
Retail
Mortgage
Banking
|
|
Total
|
||||||||||||
Net interest income
|
$
|
58,123
|
|
|
$
|
1,601
|
|
|
$
|
59,724
|
|
|
$
|
50,790
|
|
|
$
|
701
|
|
|
$
|
51,491
|
|
Provision for loan losses
|
3,181
|
|
|
—
|
|
|
3,181
|
|
|
2,553
|
|
|
—
|
|
|
2,553
|
|
||||||
Total noninterest income
|
16,015
|
|
|
8,965
|
|
|
24,980
|
|
|
11,568
|
|
|
9,038
|
|
|
20,606
|
|
||||||
Total noninterest expense
|
49,168
|
|
|
12,828
|
|
|
61,996
|
|
|
43,228
|
|
|
11,427
|
|
|
54,655
|
|
||||||
Income (loss) before taxes
|
$
|
21,789
|
|
|
$
|
(2,262
|
)
|
|
$
|
19,527
|
|
|
$
|
16,577
|
|
|
$
|
(1,688
|
)
|
|
$
|
14,889
|
|
Average Loans, for the period
|
$
|
4,563,221
|
|
|
$
|
90,958
|
|
|
$
|
4,654,179
|
|
|
$
|
3,736,917
|
|
|
$
|
75,301
|
|
|
$
|
3,812,218
|
|
Segment Assets, at period end
|
$
|
6,676,526
|
|
|
$
|
129,358
|
|
|
$
|
6,805,884
|
|
|
$
|
5,817,427
|
|
|
$
|
117,382
|
|
|
$
|
5,934,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended
September 30, |
||||||||||||||||||||||
|
2015
|
|
2014
|
||||||||||||||||||||
|
Community
and Other Banking |
|
Retail
Mortgage Banking |
|
Total
|
|
Community
and Other Banking |
|
Retail
Mortgage Banking |
|
Total
|
||||||||||||
Net interest income
|
$
|
167,000
|
|
|
$
|
4,298
|
|
|
$
|
171,298
|
|
|
$
|
148,930
|
|
|
$
|
1,972
|
|
|
$
|
150,902
|
|
Provision for loan losses
|
10,526
|
|
|
—
|
|
|
10,526
|
|
|
11,635
|
|
|
—
|
|
|
11,635
|
|
||||||
Total noninterest income
|
48,679
|
|
|
37,625
|
|
|
86,304
|
|
|
35,085
|
|
|
25,906
|
|
|
60,991
|
|
||||||
Total noninterest expense
|
145,614
|
|
|
39,478
|
|
|
185,092
|
|
|
129,108
|
|
|
32,744
|
|
|
161,852
|
|
||||||
Income (loss) before taxes
|
$
|
59,539
|
|
|
$
|
2,445
|
|
|
$
|
61,984
|
|
|
$
|
43,272
|
|
|
$
|
(4,866
|
)
|
|
$
|
38,406
|
|
Average Loans, for the period
|
$
|
4,365,908
|
|
|
$
|
91,807
|
|
|
$
|
4,457,715
|
|
|
$
|
3,629,822
|
|
|
$
|
62,896
|
|
|
$
|
3,692,718
|
|
Segment Assets, at period end
|
$
|
6,676,526
|
|
|
$
|
129,358
|
|
|
$
|
6,805,884
|
|
|
$
|
5,817,427
|
|
|
$
|
117,382
|
|
|
$
|
5,934,809
|
|
|
Three Months Ended
September 30,
|
|
|
|||||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Service charges and fees
|
$
|
6,350
|
|
|
$
|
4,857
|
|
|
$
|
1,493
|
|
|
31
|
%
|
Loan servicing income
|
1,368
|
|
|
1,319
|
|
|
49
|
|
|
4
|
|
|||
Trust fees
|
3,507
|
|
|
3,194
|
|
|
313
|
|
|
10
|
|
|||
Brokerage and insurance commissions
|
869
|
|
|
1,044
|
|
|
(175
|
)
|
|
(17
|
)
|
|||
Securities gains, net
|
1,767
|
|
|
825
|
|
|
942
|
|
|
114
|
|
|||
Gain (loss) on trading account securities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net gains on sale of loans held for sale
|
9,823
|
|
|
8,384
|
|
|
1,439
|
|
|
17
|
|
|||
Income on bank owned life insurance
|
372
|
|
|
371
|
|
|
1
|
|
|
—
|
|
|||
Other noninterest income
|
924
|
|
|
612
|
|
|
312
|
|
|
51
|
|
|||
Total noninterest income
|
$
|
24,980
|
|
|
$
|
20,606
|
|
|
$
|
4,374
|
|
|
21
|
%
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Service charges and fees
|
$
|
17,654
|
|
|
$
|
15,007
|
|
|
$
|
2,647
|
|
|
18
|
%
|
Loan servicing income
|
3,572
|
|
|
4,223
|
|
|
(651
|
)
|
|
(15
|
)
|
|||
Trust fees
|
11,051
|
|
|
9,747
|
|
|
1,304
|
|
|
13
|
|
|||
Brokerage and insurance commissions
|
2,872
|
|
|
3,325
|
|
|
(453
|
)
|
|
(14
|
)
|
|||
Securities gains, net
|
9,230
|
|
|
2,460
|
|
|
6,770
|
|
|
275
|
|
|||
Gain (loss) on trading account securities, net
|
—
|
|
|
(38
|
)
|
|
38
|
|
|
100
|
|
|||
Net gains on sale of loans held for sale
|
38,164
|
|
|
23,559
|
|
|
14,605
|
|
|
62
|
|
|||
Income on bank owned life insurance
|
1,355
|
|
|
1,073
|
|
|
282
|
|
|
26
|
|
|||
Other noninterest income
|
2,406
|
|
|
1,635
|
|
|
771
|
|
|
47
|
|
|||
Total noninterest income
|
$
|
86,304
|
|
|
$
|
60,991
|
|
|
$
|
25,313
|
|
|
42
|
%
|
|
As Of and For the Quarter Ended
|
||||||||||||||||||
|
9/30/2015
|
|
6/30/2015
|
|
3/31/2015
|
|
12/31/2014
|
|
9/30/2014
|
||||||||||
Mortgage Servicing Fees
|
$
|
2,738
|
|
|
$
|
2,553
|
|
|
$
|
2,495
|
|
|
$
|
2,396
|
|
|
$
|
2,225
|
|
Mortgage Servicing Rights Amortization
|
(2,088
|
)
|
|
(2,184
|
)
|
|
(2,175
|
)
|
|
(1,643
|
)
|
|
(1,424
|
)
|
|||||
Total Residential Mortgage Loan Servicing Income
|
$
|
650
|
|
|
$
|
369
|
|
|
$
|
320
|
|
|
$
|
753
|
|
|
$
|
801
|
|
Net Gains On Sale of Residential Mortgage Loans
|
$
|
8,489
|
|
|
$
|
14,121
|
|
|
$
|
13,602
|
|
|
$
|
7,384
|
|
|
$
|
8,260
|
|
Total Residential Mortgage Loan Applications
|
$
|
443,294
|
|
|
$
|
615,463
|
|
|
$
|
647,487
|
|
|
$
|
383,845
|
|
|
$
|
445,039
|
|
Residential Mortgage Loans Originated
|
$
|
370,956
|
|
|
$
|
421,798
|
|
|
$
|
319,581
|
|
|
$
|
293,268
|
|
|
$
|
312,428
|
|
Residential Mortgage Loans Sold
|
$
|
360,172
|
|
|
$
|
402,151
|
|
|
$
|
268,786
|
|
|
$
|
281,250
|
|
|
$
|
283,677
|
|
Residential Mortgage Loan Servicing Portfolio
|
$
|
3,963,677
|
|
|
$
|
3,785,794
|
|
|
$
|
3,578,409
|
|
|
$
|
3,498,724
|
|
|
$
|
3,362,717
|
|
|
Three Months Ended
September 30,
|
|
|
|||||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Salaries and employee benefits
|
$
|
37,033
|
|
|
$
|
33,546
|
|
|
$
|
3,487
|
|
|
10
|
%
|
Occupancy
|
4,307
|
|
|
3,807
|
|
|
500
|
|
|
13
|
|
|||
Furniture and equipment
|
2,121
|
|
|
2,033
|
|
|
88
|
|
|
4
|
|
|||
Professional fees
|
5,251
|
|
|
4,429
|
|
|
822
|
|
|
19
|
|
|||
FDIC insurance assessments
|
1,018
|
|
|
888
|
|
|
130
|
|
|
15
|
|
|||
Advertising
|
1,327
|
|
|
1,383
|
|
|
(56
|
)
|
|
(4
|
)
|
|||
Intangible assets amortization
|
734
|
|
|
521
|
|
|
213
|
|
|
41
|
|
|||
Other real estate and loan collection expenses
|
496
|
|
|
215
|
|
|
281
|
|
|
131
|
|
|||
Loss on sales/valuations of assets, net
|
721
|
|
|
447
|
|
|
274
|
|
|
61
|
|
|||
Other noninterest expenses
|
8,988
|
|
|
7,386
|
|
|
1,602
|
|
|
22
|
|
|||
Total Noninterest Expenses
|
$
|
61,996
|
|
|
$
|
54,655
|
|
|
$
|
7,341
|
|
|
13
|
%
|
Efficiency ratio, fully taxable equivalent
(1)
|
69.85
|
%
|
|
70.76
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|||||||
(1) See the reconciliation of Non-GAAP measure below.
|
LOAN PORTFOLIO
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
Loans and leases receivable held to maturity:
|
|
|
|
|
|
|
|
||||||
Commercial
|
$
|
1,240,956
|
|
|
26.72
|
%
|
|
$
|
1,036,080
|
|
|
26.72
|
%
|
Commercial real estate
|
2,062,142
|
|
|
44.40
|
|
|
1,707,060
|
|
|
44.02
|
|
||
Agricultural and agricultural real estate
|
469,381
|
|
|
10.11
|
|
|
423,827
|
|
|
10.93
|
|
||
Residential mortgage
|
491,667
|
|
|
10.59
|
|
|
380,341
|
|
|
9.81
|
|
||
Consumer
|
379,903
|
|
|
8.18
|
|
|
330,555
|
|
|
8.52
|
|
||
Gross loans and leases receivable held to maturity
|
4,644,049
|
|
|
100.00
|
%
|
|
3,877,863
|
|
|
100.00
|
%
|
||
Unearned discount
|
(478
|
)
|
|
|
|
(90
|
)
|
|
|
||||
Deferred loan fees
|
(1,048
|
)
|
|
|
|
(1,028
|
)
|
|
|
||||
Total net loans and leases receivable held to maturity
|
4,642,523
|
|
|
|
|
3,876,745
|
|
|
|
||||
Loans covered under loss share agreements:
|
|
|
|
|
|
|
|
||||||
Commercial and commercial real estate
|
—
|
|
|
—
|
%
|
|
54
|
|
|
4.29
|
%
|
||
Agricultural and agricultural real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Residential mortgage
|
—
|
|
|
—
|
|
|
1,204
|
|
|
95.71
|
|
||
Consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Total loans covered under loss share agreements
|
—
|
|
|
—
|
%
|
|
1,258
|
|
|
100.00
|
%
|
||
Allowance for loan and lease losses
|
(47,105
|
)
|
|
|
|
(41,449
|
)
|
|
|
||||
Loans and leases receivable, net
|
$
|
4,595,418
|
|
|
|
|
$
|
3,836,554
|
|
|
|
|
LOANS SECURED BY REAL ESTATE
|
|||||||
|
September 30, 2015
|
|
December 31, 2014
|
||||
Residential real estate, excluding residential construction and residential lot loans
|
$
|
844,426
|
|
|
$
|
702,627
|
|
Industrial, manufacturing, business and commercial
|
380,566
|
|
|
321,338
|
|
||
Agriculture
|
256,007
|
|
|
252,143
|
|
||
Retail
|
232,886
|
|
|
200,049
|
|
||
Office
|
269,049
|
|
|
225,769
|
|
||
Land development and lots
|
122,995
|
|
|
122,662
|
|
||
Hotel, resort and hospitality
|
113,505
|
|
|
105,217
|
|
||
Multi-family
|
183,981
|
|
|
150,657
|
|
||
Food and beverage
|
92,385
|
|
|
79,208
|
|
||
Warehousing
|
81,813
|
|
|
68,449
|
|
||
Health services
|
91,805
|
|
|
49,401
|
|
||
Residential construction
|
93,851
|
|
|
72,419
|
|
||
All other
|
149,585
|
|
|
127,714
|
|
||
Loans acquired in the 3rd quarter 2015
|
94,810
|
|
|
—
|
|
||
Total loans secured by real estate
|
$
|
3,007,664
|
|
|
$
|
2,477,653
|
|
ANALYSIS OF ALLOWANCE FOR LOAN AND LEASE LOSSES
|
Three Months Ended
September 30,
|
||||||
|
2015
|
|
2014
|
||||
Balance at beginning of period
|
$
|
45,614
|
|
|
$
|
40,892
|
|
Provision for loan and lease losses
|
3,181
|
|
|
2,553
|
|
||
Recoveries on loans and leases previously charged off
|
749
|
|
|
894
|
|
||
Recoveries on loans and leases covered by loss share agreements
|
—
|
|
|
8
|
|
||
Charge-offs on loans and leases not covered by loss share agreements
|
(2,439
|
)
|
|
(2,649
|
)
|
||
Charge-offs on loans and leases covered by loss share agreements
|
—
|
|
|
—
|
|
||
Balance at end of period
|
$
|
47,105
|
|
|
$
|
41,698
|
|
Annualized ratio of net charge offs to average loans and leases
|
0.14
|
%
|
|
0.18
|
%
|
||
|
|
|
|
||||
|
Nine Months Ended
September 30,
|
||||||
|
2015
|
|
2014
|
||||
Balance at beginning of period
|
$
|
41,449
|
|
|
$
|
41,685
|
|
Provision for loan and lease losses
|
10,526
|
|
|
11,635
|
|
||
Recoveries on loans and leases previously charged off
|
2,307
|
|
|
3,022
|
|
||
Recoveries on loans and leases covered by loss share agreements
|
—
|
|
|
63
|
|
||
Charge-offs on loans and leases not covered by loss share agreements
|
(7,177
|
)
|
|
(14,658
|
)
|
||
Charge-offs on loans and leases covered by loss share agreements
|
—
|
|
|
(49
|
)
|
||
Balance at end of period
|
$
|
47,105
|
|
|
$
|
41,698
|
|
Annualized ratio of net charge offs to average loans and leases
|
0.15
|
%
|
|
0.42
|
%
|
SECURITIES PORTFOLIO COMPOSITION
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
U.S. government corporations and agencies
|
$
|
27,020
|
|
|
1.73
|
%
|
|
$
|
24,093
|
|
|
1.41
|
%
|
Mortgage-backed securities
|
1,011,831
|
|
|
64.73
|
|
|
1,225,000
|
|
|
71.77
|
|
||
Obligation of states and political subdivisions
|
491,269
|
|
|
31.43
|
|
|
432,279
|
|
|
25.32
|
|
||
Corporate debt securities
|
580
|
|
|
0.04
|
|
|
—
|
|
|
—
|
|
||
Equity securities
|
13,187
|
|
|
0.84
|
|
|
5,083
|
|
|
0.30
|
|
||
Other securities
|
19,292
|
|
|
1.23
|
|
|
20,498
|
|
|
1.20
|
|
||
Total securities
|
$
|
1,563,179
|
|
|
100.00
|
%
|
|
$
|
1,706,953
|
|
|
100.00
|
%
|
|
2015
|
|
2014
|
||||||||||
|
Net Interest
Margin
|
|
% Change
From Base
|
|
Net Interest
Margin
|
|
% Change
From Base
|
||||||
Year 1
|
|
|
|
|
|
|
|
||||||
Down 100 Basis Points
|
$
|
226,876
|
|
|
(2.16
|
)%
|
|
$
|
182,980
|
|
|
(0.65
|
)%
|
Base
|
$
|
231,874
|
|
|
|
|
$
|
184,171
|
|
|
|
||
Up 200 Basis Points
|
$
|
228,740
|
|
|
(1.35
|
)%
|
|
$
|
189,081
|
|
|
2.67
|
%
|
Year 2
|
|
|
|
|
|
|
|
|
|||||
Down 100 Basis Points
|
$
|
217,114
|
|
|
(6.37
|
)%
|
|
$
|
177,377
|
|
|
(3.69
|
)%
|
Base
|
$
|
232,015
|
|
|
0.06
|
%
|
|
$
|
184,924
|
|
|
0.41
|
%
|
Up 200 Basis Points
|
$
|
236,464
|
|
|
1.98
|
%
|
|
$
|
201,276
|
|
|
9.29
|
%
|
HEARTLAND FINANCIAL USA, INC.
|
(Registrant)
|
|
Principal Executive Officer
|
|
/s/ Lynn B. Fuller
|
By: Lynn B. Fuller
|
Chairman and Chief Executive Officer
|
|
Principal Financial and Accounting Officer
|
|
/s/ Bryan R. McKeag
|
By: Bryan R. McKeag
|
Executive Vice President and Chief Financial Officer
|
|
Dated: November 6, 2015
|
|
Page
|
MERGER AGREEMENT
|
1
|
|
|
ARTICLE 1 DEFINITIONS
|
2
|
|
|
ARTICLE 2 MERGER
|
11
|
|
|
2.1 The Merger
|
11
|
2.2 Effect of Merger
|
11
|
2.3 Conversion of CIC Capital Stock
|
12
|
2.4 Adjustments to Heartland Common Stock
|
12
|
2.5 Rights of Holders of CIC Capital Stock; Capital Stock of Heartland
|
13
|
2.6 Payment and Exchange of Certificates
|
13
|
2.7 Dissenting Shares
|
14
|
2.8 The Closing
|
15
|
2.9 Scheduled Payments
|
16
|
2.10 Tax-Free Reorganization
|
18
|
|
|
ARTICLE 3 REPRESENTATIONS AND WARRANTIES OF HEARTLAND
|
19
|
|
|
3.1 Organization and Qualification
|
19
|
3.2 Authority Relative to this Agreement; Non-Contravention
|
19
|
3.3 Validity of Heartland Capital Stock
|
20
|
3.4 Capital Stock
|
20
|
3.5 Exchange Act Reports
|
21
|
3.6 No Material Adverse Changes
|
21
|
3.7 Reports and Filings; Compliance with Laws
|
21
|
3.8 Regulatory Approvals
|
22
|
3.9 Certain Tax Matters
|
22
|
3.10 Litigation
|
22
|
3.11 Financial Ability
|
22
|
|
|
ARTICLE 4 REPRESENTATIONS AND WARRANTIES OF SELLER
|
22
|
|
|
4.1 Organization and Qualification
|
22
|
4.2 Authority Relative to this Agreement; Non-Contraventio
|
23
|
4.3 Capitalization
|
23
|
4.4 Financial Statements
|
24
|
4.5 Absence of Undisclosed Liabilities
|
25
|
4.6 Loans
|
25
|
4.7 Reports and Filings
|
26
|
4.8 Subsidiaries
|
26
|
4.9 Books and Records
|
26
|
4.10 No Material Adverse Changes
|
27
|
4.11 Absence of Certain Developments
|
27
|
4.12 Properties
|
28
|
4.13 Environmental Matters
|
29
|
4.14 Tax Matters
|
31
|
4.15 Contracts and Commitments
|
35
|
4.16 Litigation
|
36
|
4.17 No Brokers or Finders
|
36
|
4.18 Employees
|
36
|
4.19 Employee Benefit Plans
|
38
|
4.20 Insurance
|
42
|
4.21 Affiliate Transactions
|
42
|
4.22 Compliance with Laws; Permits
|
42
|
4.23 Administration of Fiduciary Accounts
|
42
|
4.24 Interest Rate Risk Management Instruments
|
43
|
4.25 Regulatory Approvals
|
43
|
4.26 Disclosure
|
43
|
|
|
ARTICLE 5 CONDUCT OF BUSINESS PENDING THE MERGER
|
43
|
|
|
5.1 Conduct of Business
|
43
|
5.2 Access to Information; Confidentiality
|
46
|
5.3 Notice of Developments
|
47
|
5.4 Certain Loans and Related Matters
|
47
|
5.5 Monthly Financial Statements and Pay Listings
|
47
|
5.6 Consents and Authorizations
|
47
|
5.7 Filing of Tax Returns and Adjustments
|
47
|
5.8 No Solicitation
|
48
|
|
|
ARTICLE 6 ADDITIONAL COVENANTS AND AGREEMENTS
|
49
|
|
|
6.1 The Bank Merger
|
49
|
6.2 Filings and Regulatory Approvals
|
50
|
6.3 Expenses
|
50
|
6.4 Title Insurance and Surveys
|
50
|
6.5 Shareholder Approval; Registration Statement
|
51
|
6.6 Establishment of Accruals
|
53
|
6.7 Employee Matters
|
54
|
6.8 Tax Treatment
|
55
|
6.9 Updated Schedules
|
55
|
6.10 Indemnification; Directors’ and Officers’ Insurance
|
55
|
6.11 Notice of Developments by Heartland
|
56
|
6.12 Redemption of CIC Preferred Stock
|
57
|
6.13 Repayment of CIC Bank Loan
|
57
|
6.14 Assumption of CIC Convertible Notes and CIC Sub-Debt
|
57
|
6.15 Millennium Stragglers
|
57
|
6.16 Determination of Adjusted Tangible Equity
|
57
|
|
|
ARTICLE 7 CONDITIONS
|
58
|
|
|
7.1 Conditions to Obligations of Each Party
|
58
|
7.2 Additional Conditions to Obligation of CIC
|
59
|
7.3 Additional Conditions to Obligation of Heartland
|
60
|
|
|
ARTICLE 8 TERMINATION, AMENDMENT AND WAIVER
|
61
|
|
|
8.1 Reasons for Termination
|
61
|
8.2 Effect of Termination
|
63
|
8.3 Expenses
|
63
|
8.4 CIC Termination Payments
|
64
|
8.5 Amendment
|
64
|
8.6 Waiver
|
64
|
|
|
ARTICLE 9 GENERAL PROVISIONS
|
64
|
|
|
9.1 Press Releases and Announcements
|
64
|
9.2 Notices
|
64
|
9.3 Assignment
|
66
|
9.4 No Third Party Beneficiaries
|
66
|
9.5 Schedules
|
66
|
9.6 Interpretation
|
66
|
9.7 Severability
|
67
|
9.8 Complete Agreement
|
67
|
9.9 Governing Law
|
67
|
9.10 Specific Performance
|
67
|
9.11 Waiver of Jury Trial
|
67
|
9.12 Investigation of Representations, Warranties and Covenants
|
68
|
9.13 No Survival of Representations
|
68
|
9.14 Securityholders’ Representative
|
68
|
|
|
SIGNATURES
|
69
|
Definition
|
Defined
|
Administrative Costs
|
2.9(d)
|
Agreement
|
Preamble
|
Annual Financial Statements
|
4.4(a)
|
Blue Sky Laws
|
3.2
|
Bank Holding Company Act
|
3.1
|
Bank Merger
|
Recitals
|
Bank Regulators
|
4.22
|
Board Recommendation
|
6.5(a)
|
CBCA
|
2.1
|
CDB
|
2.1
|
Centennial
|
Recitals
|
Centennial Annual Financial Statements
|
4.4(b)
|
Centennial Financial Statements
|
4.4(b)
|
Change of Board Recommendation
|
6.5(a)
|
CIC
|
Preamble
|
CIC Annual Financial Statements
|
4.4(a)
|
CIC Class A Common Stock
|
Recitals
|
CIC Class B Common Stock
|
Recitals
|
CIC Employees
|
6.7(a)
|
CIC Financial Statements
|
4.4(a)
|
CIC Regulatory Reports
|
4.7
|
CIC Series A Preferred Stock
|
4.3
|
CIC Series B Preferred Stock
|
Recitals
|
CIC Series C Preferred Stock
|
4.3
|
Closing
|
2.8
|
Closing Date
|
2.8
|
Code
|
Recitals
|
Collection Expenses
|
2.9(d)
|
Department
|
4.18(b)
|
DGCL
|
2.1
|
Dissenting Shares
|
2.7(b)
|
Dissenting Stockholders
|
2.7(a)
|
Effective Date
|
2.2(d)
|
|
|
Effective Time
|
2.2(d)
|
Exchange Act
|
3.2
|
Expenses
|
8.3
|
FDIA
|
4.1(b)
|
FDIC
|
3.2
|
Fractional Share Amount
|
2.3(b)
|
FRB
|
2.1
|
Heartland
|
Preamble
|
Heartland Common Stock
|
Recitals
|
Heartland Plans
|
6.7(b)
|
Heartland Regulatory Reports
|
3.7
|
Heartland Series D Preferred Stock
|
Recitals
|
Heartland 10-K Reports
|
3.5(a)
|
Heartland 10-Q Report
|
3.5(a)
|
Indemnified Party
|
6.10
|
Latest Balance Sheets
|
4.4(c)
|
Latest Centennial Balance Sheet
|
4.4(b)
|
Latest CIC Balance Sheet
|
4.4(a)
|
Leased Real Property
|
4.12(c)
|
Letter of Transmittal
|
2.6(a)
|
Material Contracts
|
4.15(a)
|
Merger
|
Recitals
|
Nasdaq
|
3.2
|
Net Scheduled Payment Per Class A Share
|
2.9(e)
|
Operating Real Property
|
4.12(c)
|
Owned Real Property
|
4.12(b)
|
Prospectus/Proxy Statement
|
6.5(b)
|
Real Property
|
4.12(c)
|
Registration Statement
|
6.5(b)
|
Regulatory Approvals
|
3.2
|
Related Centennial Statements
|
4.4(b)
|
Related CIC Statements
|
4.4(a)
|
Related Statements
|
4.4(c)
|
Representatives
|
5.8(a)
|
Required CIC Shareholder Vote
|
4.2
|
Required Consents
|
5.6
|
SEC
|
3.5(a)
|
Securities Act
|
3.2
|
Shareholder Meeting
|
6.5(a)
|
Securityholders’ Representative
|
Preamble
|
Servicing Fee
|
2.9(d)
|
Summit
|
Recitals
|
Surviving Corporation
|
2.1
|
Title Objection
|
6.4(b)
|
Work Permits
|
4.18(b)
|
HEARTLAND FINANCIAL USA, INC.
|
|
|
|
By
|
/s/ Lynn B. Fuller
|
|
Lynn B. Fuller, Chairman and
Chief Executive Officer
|
|
|
|
|
CIC BANCSHARES, INC.
|
|
|
|
By
|
/s/ Kevin W. Ahern
|
|
Kevin W. Ahern, Chairman and
Chief Executive Officer
|
|
|
|
|
KEVIN W. AHERN, as Securityholders’ Representative
|
|
|
|
|
/s/ Kevin W. Ahern
|
|
Kevin W. Ahern
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Heartland Financial USA, Inc.;
|
|
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
|
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
|
|
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)) for the registrant and have:
|
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
|
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
|
|
|
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting, and;
|
|
|
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):
|
|
|
|
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
|
|
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
November 6, 2015
|
|
|
/s/ Lynn B. Fuller
|
|
Lynn B. Fuller
|
|
Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Heartland Financial USA, Inc.;
|
|
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
|
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
|
|
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)) for the registrant and have:
|
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
|
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
|
|
|
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting, and;
|
|
|
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):
|
|
|
|
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
|
|
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
November 6, 2015
|
|
|
/s/ Bryan R. McKeag
|
|
Bryan R. McKeag
|
|
Executive Vice President
|
|
Chief Financial Officer
|
/s/ Lynn B. Fuller
|
|
Lynn B. Fuller
|
|
Chief Executive Officer
|
|
|
|
Date:
|
November 6, 2015
|
/s/ Bryan R. McKeag
|
|
Bryan R. McKeag
|
|
Executive Vice President
|
|
Chief Financial Officer
|
|
|
|
Date:
|
November 6, 2015
|