These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | 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 |
| Wisconsin | 39-1098068 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
| 1200 Hansen Road, Green Bay, Wisconsin | 54304 | |
| (Address of principal executive offices) | (Zip Code) | |
|
Large accelerated filer
þ
|
Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
|
|
(Do not check if smaller reporting company) |
2
| ITEM 1. | Financial Statements: |
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (Unaudited) | ||||||||
| (In Thousands, except share data) | ||||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
$ | 316,914 | $ | 770,816 | ||||
|
Interest-bearing deposits in other financial institutions
|
1,717,853 | 26,091 | ||||||
|
Federal funds sold and securities purchased under
agreements to resell
|
503,950 | 23,785 | ||||||
|
Investment securities available for sale, at fair value
|
5,291,336 | 5,835,533 | ||||||
|
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost
|
190,918 | 181,316 | ||||||
|
Loans held for sale
|
274,666 | 81,238 | ||||||
|
Loans
|
12,372,393 | 14,128,625 | ||||||
|
Allowance for loan losses
|
(522,018 | ) | (573,533 | ) | ||||
|
Loans, net
|
11,850,375 | 13,555,092 | ||||||
|
Premises and equipment, net
|
181,236 | 186,564 | ||||||
|
Goodwill
|
929,168 | 929,168 | ||||||
|
Other intangible assets, net
|
84,824 | 92,807 | ||||||
|
Other assets
|
1,184,046 | 1,191,732 | ||||||
|
Total assets
|
$ | 22,525,286 | $ | 22,874,142 | ||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
|
Noninterest-bearing demand deposits
|
$ | 3,054,121 | $ | 3,274,973 | ||||
|
Interest-bearing deposits, excluding brokered certificates of deposit
|
13,308,530 | 13,311,672 | ||||||
|
Brokered certificates of deposit
|
442,209 | 141,968 | ||||||
|
Total deposits
|
16,804,860 | 16,728,613 | ||||||
|
Short-term borrowings
|
539,263 | 1,226,853 | ||||||
|
Long-term funding
|
1,713,671 | 1,953,998 | ||||||
|
Accrued expenses and other liabilities
|
266,643 | 226,070 | ||||||
|
Total liabilities
|
19,324,437 | 20,135,534 | ||||||
|
|
||||||||
|
Stockholders equity
|
||||||||
|
Preferred equity
|
513,550 | 511,107 | ||||||
|
Common stock
|
1,738 | 1,284 | ||||||
|
Surplus
|
1,569,963 | 1,082,335 | ||||||
|
Retained earnings
|
1,036,800 | 1,081,156 | ||||||
|
Accumulated other comprehensive income
|
78,798 | 63,432 | ||||||
|
Treasury stock, at cost
|
| (706 | ) | |||||
|
Total stockholders equity
|
3,200,849 | 2,738,608 | ||||||
|
Total liabilities and stockholders equity
|
$ | 22,525,286 | $ | 22,874,142 | ||||
|
Preferred shares issued
|
525,000 | 525,000 | ||||||
|
Preferred shares authorized (par value $1.00 per share)
|
750,000 | 750,000 | ||||||
|
Common shares issued
|
173,791,598 | 128,428,814 | ||||||
|
Common shares authorized (par value $0.01 per share)
|
250,000,000 | 250,000,000 | ||||||
|
Treasury shares of common stock
|
| 25,251 | ||||||
3
| ITEM 1. | Financial Statements Continued: |
| Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In Thousands, except per share data) | ||||||||||||||||
|
INTEREST INCOME
|
||||||||||||||||
|
Interest and fees on loans
|
$ | 148,937 | $ | 183,264 | $ | 462,043 | $ | 579,641 | ||||||||
|
Interest and dividends on investment securities
and deposits in other financial institutions:
|
||||||||||||||||
|
Taxable
|
38,433 | 46,873 | 128,828 | 144,464 | ||||||||||||
|
Tax exempt
|
8,499 | 8,498 | 25,765 | 26,811 | ||||||||||||
|
Interest on federal funds sold and securities
purchased under agreements to resell
|
347 | 16 | 398 | 130 | ||||||||||||
|
Total interest income
|
196,216 | 238,651 | 617,034 | 751,046 | ||||||||||||
|
INTEREST EXPENSE
|
||||||||||||||||
|
Interest on deposits
|
25,879 | 37,811 | 82,984 | 129,403 | ||||||||||||
|
Interest on short-term borrowings
|
1,849 | 2,895 | 5,695 | 13,137 | ||||||||||||
|
Interest on long-term funding
|
14,584 | 18,709 | 45,436 | 60,854 | ||||||||||||
|
Total interest expense
|
42,312 | 59,415 | 134,115 | 203,394 | ||||||||||||
|
NET INTEREST INCOME
|
153,904 | 179,236 | 482,919 | 547,652 | ||||||||||||
|
Provision for loan losses
|
64,000 | 95,410 | 327,010 | 355,856 | ||||||||||||
|
Net interest income after provision for loan losses
|
89,904 | 83,826 | 155,909 | 191,796 | ||||||||||||
|
NONINTEREST INCOME
|
||||||||||||||||
|
Trust service fees
|
9,462 | 9,057 | 28,335 | 26,103 | ||||||||||||
|
Service charges on deposit accounts
|
23,845 | 30,829 | 76,350 | 87,705 | ||||||||||||
|
Card-based and other nondeposit fees
|
12,093 | 11,586 | 34,855 | 33,618 | ||||||||||||
|
Retail commission income
|
15,276 | 15,041 | 46,815 | 45,382 | ||||||||||||
|
Mortgage banking, net
|
9,007 | (909 | ) | 19,907 | 31,655 | |||||||||||
|
Capital market fees, net
|
891 | 226 | 885 | 5,245 | ||||||||||||
|
Bank owned life insurance income
|
3,756 | 3,789 | 11,252 | 12,722 | ||||||||||||
|
Asset sale losses, net
|
(2,354 | ) | (126 | ) | (2,518 | ) | (2,520 | ) | ||||||||
|
Investment securities gains (losses), net:
|
||||||||||||||||
|
Realized gains, net
|
5,273 | 1,058 | 28,854 | 11,682 | ||||||||||||
|
Other-than-temporary impairments
|
(4,029 | ) | (2,575 | ) | (4,175 | ) | (3,988 | ) | ||||||||
|
Less: Non-credit portion recognized in other
comprehensive income (before taxes)
|
2,121 | 1,475 | 2,121 | 1,475 | ||||||||||||
|
Total investment securities gains (losses), net
|
3,365 | (42 | ) | 26,800 | 9,169 | |||||||||||
|
Other
|
6,556 | 5,858 | 18,145 | 17,148 | ||||||||||||
|
Total noninterest income
|
81,897 | 75,309 | 260,826 | 266,227 | ||||||||||||
|
NONINTEREST EXPENSE
|
||||||||||||||||
|
Personnel expense
|
80,640 | 73,501 | 239,337 | 231,770 | ||||||||||||
|
Occupancy
|
12,157 | 11,949 | 37,038 | 37,171 | ||||||||||||
|
Equipment
|
4,637 | 4,575 | 13,472 | 13,834 | ||||||||||||
|
Data processing
|
7,502 | 7,442 | 22,667 | 23,165 | ||||||||||||
|
Business development and advertising
|
4,297 | 3,910 | 13,515 | 13,590 | ||||||||||||
|
Other intangible asset amortization expense
|
1,206 | 1,386 | 3,713 | 4,157 | ||||||||||||
|
Legal and professional fees
|
6,774 | 3,349 | 15,086 | 13,176 | ||||||||||||
|
Foreclosure/OREO expense
|
7,349 | 8,688 | 23,984 | 27,277 | ||||||||||||
|
FDIC expense
|
11,426 | 8,451 | 35,282 | 32,316 | ||||||||||||
|
Other
|
20,592 | 17,860 | 59,383 | 55,950 | ||||||||||||
|
Total noninterest expense
|
156,580 | 141,111 | 463,477 | 452,406 | ||||||||||||
|
Income (loss) before income taxes
|
15,221 | 18,024 | (46,742 | ) | 5,617 | |||||||||||
|
Income tax expense (benefit)
|
917 | 2,030 | (31,878 | ) | (35,761 | ) | ||||||||||
|
Net income (loss)
|
14,304 | 15,994 | (14,864 | ) | 41,378 | |||||||||||
|
Preferred stock dividends and discount accretion
|
7,389 | 7,342 | 22,131 | 21,994 | ||||||||||||
|
Net income (loss) available to common equity
|
$ | 6,915 | $ | 8,652 | $ | (36,995 | ) | $ | 19,384 | |||||||
|
Earnings (loss) per common share:
|
||||||||||||||||
|
Basic
|
$ | 0.04 | $ | 0.07 | $ | (0.22 | ) | $ | 0.15 | |||||||
|
Diluted
|
$ | 0.04 | $ | 0.07 | $ | (0.22 | ) | $ | 0.15 | |||||||
|
Average common shares outstanding:
|
||||||||||||||||
|
Basic
|
172,989 | 127,863 | 170,610 | 127,855 | ||||||||||||
|
Diluted
|
172,990 | 127,863 | 170,610 | 127,859 | ||||||||||||
4
| ITEM 1. | Financial Statements Continued: |
| Accumulated | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| Preferred | Common | Retained | Comprehensive | Treasury | ||||||||||||||||||||||||
| Equity | Stock | Surplus | Earnings | Income (Loss) | Stock | Total | ||||||||||||||||||||||
| ($ in Thousands, except per share data) | ||||||||||||||||||||||||||||
|
Balance, December 31, 2008
|
$ | 508,008 | $ | 1,281 | $ | 1,073,218 | $ | 1,293,941 | $ | 55 | $ | | $ | 2,876,503 | ||||||||||||||
|
April 1, 2009 adjustment for adoption of
accounting standard related to
other-than-temporary impairment
|
| | | 9,745 | (9,745 | ) | | | ||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||
|
Net income
|
| | | 41,378 | | | 41,378 | |||||||||||||||||||||
|
Other comprehensive income
|
| | | | 74,609 | | 74,609 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Comprehensive income
|
115,987 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Common stock issued:
|
||||||||||||||||||||||||||||
|
Stock-based compensation plans, net
|
| 3 | 1,140 | (632 | ) | | (495 | ) | 16 | |||||||||||||||||||
|
Purchase of treasury stock
|
| | | | | (591 | ) | (591 | ) | |||||||||||||||||||
|
Cash dividends:
|
||||||||||||||||||||||||||||
|
Common stock, $0.42 per share
|
| | | (53,931 | ) | | | (53,931 | ) | |||||||||||||||||||
|
Preferred stock
|
| | | (19,687 | ) | | | (19,687 | ) | |||||||||||||||||||
|
Accretion of preferred stock discount
|
2,307 | | | (2,307 | ) | | | | ||||||||||||||||||||
|
Stock-based compensation, net
|
| | 6,361 | | | | 6,361 | |||||||||||||||||||||
|
Tax benefit of stock options
|
| | 1 | | | | 1 | |||||||||||||||||||||
|
Balance, September 30, 2009
|
$ | 510,315 | $ | 1,284 | $ | 1,080,720 | $ | 1,268,507 | $ | 64,919 | $ | (1,086 | ) | $ | 2,924,659 | |||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
$ | 511,107 | $ | 1,284 | $ | 1,082,335 | $ | 1,081,156 | $ | 63,432 | $ | (706 | ) | $ | 2,738,608 | |||||||||||||
|
Comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Net loss
|
| | | (14,864 | ) | | | (14,864 | ) | |||||||||||||||||||
|
Other comprehensive income
|
| | | | 15,366 | | 15,366 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Comprehensive income
|
502 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Common stock issued:
|
||||||||||||||||||||||||||||
|
Issuance of common stock
|
| 448 | 477,910 | | | | 478,358 | |||||||||||||||||||||
|
Stock-based compensation plans, net
|
| 6 | 2,942 | (2,151 | ) | | 1,519 | 2,316 | ||||||||||||||||||||
|
Purchase of treasury stock
|
(813 | ) | (813 | ) | ||||||||||||||||||||||||
|
Cash dividends:
|
||||||||||||||||||||||||||||
|
Common stock, $0.03 per share
|
| | | (5,210 | ) | | | (5,210 | ) | |||||||||||||||||||
|
Preferred stock
|
| | | (19,688 | ) | | | (19,688 | ) | |||||||||||||||||||
|
Accretion of preferred stock discount
|
2,443 | | | (2,443 | ) | | | | ||||||||||||||||||||
|
Stock-based compensation, net
|
| | 6,769 | | | | 6,769 | |||||||||||||||||||||
|
Tax benefit of stock options
|
| | 7 | | | | 7 | |||||||||||||||||||||
|
Balance, September 30, 2010
|
$ | 513,550 | $ | 1,738 | $ | 1,569,963 | $ | 1,036,800 | $ | 78,798 | $ | | $ | 3,200,849 | ||||||||||||||
5
| ITEM 1. | Financial Statements Continued: |
| For the Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2010 | 2009 | |||||||
| ($ in Thousands) | ||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net income (loss)
|
$ | (14,864 | ) | $ | 41,378 | |||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
|
Provision for loan losses
|
327,010 | 355,856 | ||||||
|
Depreciation and amortization
|
22,405 | 23,075 | ||||||
|
Addition to valuation allowance on mortgage servicing rights, net
|
6,052 | 7,449 | ||||||
|
Amortization of mortgage servicing rights
|
16,850 | 14,060 | ||||||
|
Amortization of other intangible assets
|
3,713 | 4,157 | ||||||
|
Amortization and accretion on earning assets, funding, and other, net
|
45,283 | 40,487 | ||||||
|
Tax benefit from exercise of stock options
|
7 | 1 | ||||||
|
Gain on sales of investment securities, net and impairment write-downs
|
(26,800 | ) | (9,169 | ) | ||||
|
Loss on sales of assets, net
|
2,518 | 2,520 | ||||||
|
Gain on mortgage banking activities, net
|
(22,945 | ) | (36,424 | ) | ||||
|
Mortgage loans originated and acquired for sale
|
(1,684,579 | ) | (3,053,135 | ) | ||||
|
Proceeds from sales of mortgage loans held for sale
|
1,642,860 | 3,063,707 | ||||||
|
Decrease in interest receivable
|
5,372 | 6,967 | ||||||
|
Decrease in interest payable
|
(6,422 | ) | (12,213 | ) | ||||
|
Net change in other assets and other liabilities
|
34,453 | (341,427 | ) | |||||
|
Net cash provided by operating activities
|
350,913 | 107,289 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Net decrease in loans
|
901,593 | 1,235,566 | ||||||
|
Purchases of:
|
||||||||
|
Investment securities
|
(1,850,368 | ) | (2,996,256 | ) | ||||
|
Premises, equipment, and software, net of disposals
|
(15,657 | ) | (13,753 | ) | ||||
|
Other assets
|
(2,156 | ) | (5,914 | ) | ||||
|
Proceeds from:
|
||||||||
|
Sales of investment securities
|
963,201 | 689,689 | ||||||
|
Calls and maturities of investment securities
|
1,431,674 | 1,898,660 | ||||||
|
Sales of other assets
|
49,179 | 43,841 | ||||||
|
Sales of loans originated for investment
|
286,330 | | ||||||
|
Net cash provided by investing activities
|
1,763,796 | 851,833 | ||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Net increase in deposits
|
76,247 | 1,291,313 | ||||||
|
Net decrease in short-term borrowings
|
(687,590 | ) | (2,186,342 | ) | ||||
|
Repayment of long-term funding
|
(640,304 | ) | (500,102 | ) | ||||
|
Proceeds from issuance of long-term funding
|
400,000 | 400,000 | ||||||
|
Proceeds from issuance of common stock
|
478,358 | | ||||||
|
Cash dividends on common stock
|
(5,210 | ) | (53,931 | ) | ||||
|
Cash dividends on preferred stock
|
(19,688 | ) | (19,687 | ) | ||||
|
Proceeds from exercise of stock options, net
|
2,316 | 16 | ||||||
|
Purchase of treasury stock
|
(813 | ) | (591 | ) | ||||
|
Net cash used in financing activities
|
(396,684 | ) | (1,069,324 | ) | ||||
|
Net increase (decrease) in cash and cash equivalents
|
1,718,025 | (110,202 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
820,692 | 570,728 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 2,538,717 | $ | 460,526 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 140,065 | $ | 215,245 | ||||
|
Cash (received) paid for income taxes
|
(50,351 | ) | 30,813 | |||||
|
Loans and bank premises transferred to other real estate owned
|
37,347 | 49,401 | ||||||
|
Capitalized mortgage servicing rights
|
18,632 | 37,007 | ||||||
6
7
8
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In Thousands, except per share data) | ||||||||||||||||
|
Net income (loss)
|
$ | 14,304 | $ | 15,994 | $ | (14,864 | ) | $ | 41,378 | |||||||
|
Preferred dividends and discount accretion
|
(7,389 | ) | (7,342 | ) | (22,131 | ) | (21,994 | ) | ||||||||
|
Net income (loss) available to common equity
|
$ | 6,915 | $ | 8,652 | $ | (36,995 | ) | $ | 19,384 | |||||||
|
Common shareholder dividends
|
(1,730 | ) | (6,393 | ) | (5,188 | ) | (53,708 | ) | ||||||||
|
Unvested share-based payment awards
|
(8 | ) | (26 | ) | (22 | ) | (223 | ) | ||||||||
|
Undistributed earnings
|
$ | 5,177 | $ | 2,233 | $ | (42,205 | ) | $ | (34,547 | ) | ||||||
|
Basic
|
||||||||||||||||
|
Distributed earnings to common shareholders
|
$ | 1,730 | $ | 6,393 | $ | 5,188 | $ | 53,708 | ||||||||
|
Undistributed earnings to common shareholders
|
5,155 | 2,224 | (42,205 | ) | (34,547 | ) | ||||||||||
|
Total common shareholders earnings, basic
|
$ | 6,885 | $ | 8,617 | $ | (37,017 | ) | $ | 19,161 | |||||||
|
Diluted
|
||||||||||||||||
|
Distributed earnings to common shareholders
|
$ | 1,730 | $ | 6,393 | $ | 5,188 | $ | 53,708 | ||||||||
|
Undistributed earnings to common shareholders
|
5,155 | 2,224 | (42,205 | ) | (34,547 | ) | ||||||||||
|
Total common shareholders earnings, diluted
|
$ | 6,885 | $ | 8,617 | $ | (37,017 | ) | $ | 19,161 | |||||||
|
|
||||||||||||||||
|
Weighted average common shares outstanding
|
172,989 | 127,863 | 170,610 | 127,855 | ||||||||||||
|
Effect of dilutive common stock awards
|
1 | | | 4 | ||||||||||||
|
Diluted weighted average common shares outstanding
|
172,990 | 127,863 | 170,610 | 127,859 | ||||||||||||
|
|
||||||||||||||||
|
Basic earnings (loss) per common share
|
$ | 0.04 | $ | 0.07 | $ | (0.22 | ) | $ | 0.15 | |||||||
|
Diluted earnings (loss) per common share
|
$ | 0.04 | $ | 0.07 | $ | (0.22 | ) | $ | 0.15 | |||||||
9
| 2010 | 2009 | |||||||
|
Dividend yield
|
3.00 | % | 4.95 | % | ||||
|
Risk-free interest rate
|
2.72 | % | 1.87 | % | ||||
|
Expected volatility
|
45.30 | % | 36.00 | % | ||||
|
Expected life
|
6 yrs | 6 yrs | ||||||
|
Per share fair value of stock options
|
$ | 4.58 | $ | 3.60 | ||||
| Weighted Average | Weighted Average Remaining | Aggregate Intrinsic Value | ||||||||||||||
| Stock Options | Shares | Exercise Price | Contractual Term | (000s) | ||||||||||||
|
Outstanding at December 31, 2008
|
6,581,702 | $ | 27.45 | |||||||||||||
|
Granted
|
975,548 | 17.05 | ||||||||||||||
|
Exercised
|
(945 | ) | 16.70 | |||||||||||||
|
Forfeited or expired
|
(847,687 | ) | 25.73 | |||||||||||||
|
Outstanding at December 31, 2009
|
6,708,618 | $ | 26.16 | 5.61 | | |||||||||||
|
Options exercisable at December 31, 2009
|
4,811,626 | $ | 27.73 | 4.50 | | |||||||||||
|
Outstanding at December 31, 2009
|
6,708,618 | $ | 26.16 | |||||||||||||
|
Granted
|
1,290,974 | 13.20 | ||||||||||||||
|
Exercised
|
(8,382 | ) | 12.33 | |||||||||||||
|
Forfeited or expired
|
(661,222 | ) | 20.94 | |||||||||||||
|
Outstanding at September 30, 2010
|
7,329,988 | $ | 24.36 | 5.25 | | |||||||||||
|
Options exercisable at September 30, 2010
|
5,299,199 | $ | 27.61 | 3.90 | | |||||||||||
10
| Weighted Average | ||||||||
| Stock Options | Shares | Grant Date Fair Value | ||||||
|
Nonvested at December 31, 2008
|
1,811,165 | $ | 3.85 | |||||
|
Granted
|
975,548 | 3.60 | ||||||
|
Vested
|
(650,629 | ) | 4.07 | |||||
|
Forfeited
|
(239,092 | ) | 4.26 | |||||
|
|
||||||||
|
Nonvested at December 31, 2009
|
1,896,992 | $ | 3.60 | |||||
|
|
||||||||
|
Granted
|
1,290,974 | 4.58 | ||||||
|
Vested
|
(902,764 | ) | 3.95 | |||||
|
Forfeited
|
(254,413 | ) | 3.72 | |||||
|
|
||||||||
|
Nonvested at September 30, 2010
|
2,030,789 | $ | 4.05 | |||||
|
|
||||||||
| Weighted Average | ||||||||
| Restricted Stock | Shares | Grant Date Fair Value | ||||||
|
Outstanding at December 31, 2008
|
354,327 | $ | 26.75 | |||||
|
Granted
|
371,643 | 16.48 | ||||||
|
Vested
|
(146,320 | ) | 27.96 | |||||
|
Forfeited
|
(52,519 | ) | 21.80 | |||||
|
|
||||||||
|
Outstanding at December 31, 2009
|
527,131 | $ | 19.67 | |||||
|
|
||||||||
|
Granted
|
587,011 | 12.36 | ||||||
|
Vested
|
(196,754 | ) | 21.79 | |||||
|
Forfeited
|
(148,313 | ) | 17.26 | |||||
|
|
||||||||
|
Outstanding at September 30, 2010
|
769,075 | $ | 14.02 | |||||
|
|
||||||||
11
| Gross | Gross | |||||||||||||||
| unrealized | unrealized | |||||||||||||||
| Amortized cost | gains | losses | Fair value | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
September 30, 2010:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 998 | $ | 12 | $ | | $ | 1,010 | ||||||||
|
Federal agency securities
|
8,053 | 81 | | 8,134 | ||||||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
868,153 | 38,594 | (354 | ) | 906,393 | |||||||||||
|
Residential mortgage-related securities
|
3,975,508 | 141,260 | (3,574 | ) | 4,113,194 | |||||||||||
|
Commercial mortgage-related securities
|
5,359 | 402 | | 5,761 | ||||||||||||
|
Asset-backed securities (1)
|
233,255 | 25 | (182 | ) | 233,098 | |||||||||||
|
Other securities (debt and equity)
|
24,321 | 1,124 | (1,699 | ) | 23,746 | |||||||||||
|
Total investment securities available for sale
|
$ | 5,115,647 | $ | 181,498 | $ | (5,809 | ) | $ | 5,291,336 | |||||||
| Gross | Gross | |||||||||||||||
| unrealized | unrealized | |||||||||||||||
| Amortized cost | gains | losses | Fair value | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
December 31, 2009:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 3,896 | $ | 7 | $ | (28 | ) | $ | 3,875 | |||||||
|
Federal agency securities
|
41,980 | 1,428 | (1 | ) | 43,407 | |||||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
865,111 | 20,960 | (906 | ) | 885,165 | |||||||||||
|
Residential mortgage-related securities
|
4,751,033 | 144,776 | (13,290 | ) | 4,882,519 | |||||||||||
|
Other securities (debt and equity)
|
20,954 | 1,274 | (1,661 | ) | 20,567 | |||||||||||
|
Total investment securities available for sale
|
$ | 5,682,974 | $ | 168,445 | $ | (15,886 | ) | $ | 5,835,533 | |||||||
| ($ in Thousands) | Amortized Cost | Fair Value | ||||||
|
Due in one year or less
|
$ | 83,815 | $ | 84,573 | ||||
|
Due after one year through five years
|
121,132 | 126,493 | ||||||
|
Due after five years through ten years
|
503,284 | 529,046 | ||||||
|
Due after ten years
|
185,312 | 190,255 | ||||||
|
Total debt securities
|
893,543 | 930,367 | ||||||
|
Residential mortgage-related securities
|
3,975,508 | 4,113,194 | ||||||
|
Commercial mortgage-related securities
|
5,359 | 5,761 | ||||||
|
Asset-backed securities
|
233,255 | 233,098 | ||||||
|
Equity securities
|
7,982 | 8,916 | ||||||
|
Total investment securities available for sale
|
$ | 5,115,647 | $ | 5,291,336 | ||||
12
| Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
| Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
| Losses | Fair Value | Losses | Fair Value | Losses | Fair Value | |||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||
|
September 30, 2010:
|
||||||||||||||||||||||||
|
Obligations of state and political
subdivisions (municipal securities)
|
$ | (29 | ) | $ | 3,252 | $ | (325 | ) | $ | 2,552 | $ | (354 | ) | $ | 5,804 | |||||||||
|
Residential mortgage-related securities
|
(468 | ) | 107,879 | (3,106 | ) | 50,542 | (3,574 | ) | 158,421 | |||||||||||||||
|
Asset-backed securities
|
(182 | ) | 117,627 | | | (182 | ) | 117,627 | ||||||||||||||||
|
Other securities (debt and equity)
|
(44 | ) | 306 | (1,655 | ) | 1,694 | (1,699 | ) | 2,000 | |||||||||||||||
|
Total
|
$ | (723 | ) | $ | 229,064 | $ | (5,086 | ) | $ | 54,788 | $ | (5,809 | ) | $ | 283,852 | |||||||||
13
| Non-agency | ||||||||||||
| Mortgage-Related | Trust Preferred | |||||||||||
| $ in Thousands | Securities | Debt Securities | Total | |||||||||
|
Balance of
credit-related
other-than-temporary
impairment at April
1, 2009
|
$ | (17,026 | ) | $ | (5,027 | ) | $ | (22,053 | ) | |||
|
Credit losses on
newly identified
impairment
|
(446 | ) | (2,000 | ) | (2,446 | ) | ||||||
|
Balance of
credit-related
other-than-temporary
impairment at
December 31, 2009
|
$ | (17,472 | ) | $ | (7,027 | ) | $ | (24,499 | ) | |||
|
Credit losses on
newly identified
impairment
|
(84 | ) | (1,908 | ) | (1,992 | ) | ||||||
|
Balance of
credit-related
other-than-temporary
impairment at
September 30, 2010
|
$ | (17,556 | ) | $ | (8,935 | ) | $ | (26,491 | ) | |||
| Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
| Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
| Losses | Fair Value | Losses | Fair Value | Losses | Fair Value | |||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||
|
December 31, 2009:
|
||||||||||||||||||||||||
|
U. S. Treasury securities
|
$ | (28 | ) | $ | 2,871 | $ | | $ | | $ | (28 | ) | $ | 2,871 | ||||||||||
|
Federal agency securities
|
| | (1 | ) | 46 | (1 | ) | 46 | ||||||||||||||||
|
Obligations of state and
political subdivisions (municipal
securities)
|
(593 | ) | 45,388 | (313 | ) | 8,334 | (906 | ) | 53,722 | |||||||||||||||
|
Residential mortgage-related
securities
|
(10,507 | ) | 184,069 | (2,783 | ) | 41,663 | (13,290 | ) | 225,732 | |||||||||||||||
|
Other securities (debt and equity)
|
(1,661 | ) | 4,410 | | | (1,661 | ) | 4,410 | ||||||||||||||||
|
Total
|
$ | (12,789 | ) | $ | 236,738 | $ | (3,097 | ) | $ | 50,043 | $ | (15,886 | ) | $ | 286,781 | |||||||||
14
| At or for the | At or for the | |||||||
| Nine months ended | Year ended | |||||||
| September 30, 2010 | December 31, 2009 | |||||||
| ($ in Thousands) | ||||||||
|
Core deposit intangibles:
|
||||||||
|
Gross carrying amount
(1)
|
$ | 41,831 | $ | 47,748 | ||||
|
Accumulated amortization
|
(26,183 | ) | (29,288 | ) | ||||
|
Net book value
|
$ | 15,648 | $ | 18,460 | ||||
|
|
||||||||
|
Amortization during the period
|
$ | 2,812 | $ | 4,123 | ||||
|
|
||||||||
|
Other intangibles:
|
||||||||
|
Gross carrying amount
|
$ | 20,433 | $ | 20,433 | ||||
|
Accumulated amortization
|
(10,740 | ) | (9,839 | ) | ||||
|
Net book value
|
$ | 9,693 | $ | 10,594 | ||||
|
|
||||||||
|
Amortization during the period
|
$ | 901 | $ | 1,420 | ||||
| (1) | Core deposit intangibles of $5.9 million were fully amortized during 2009 and have been removed from both the gross carrying amount and the accumulated amortization for 2010. |
15
| At or for the | At or for the | |||||||
| Nine months ended | Year ended | |||||||
| September 30, 2010 | December 31, 2009 | |||||||
| ($ in Thousands) | ||||||||
|
Mortgage servicing rights:
|
||||||||
|
Mortgage servicing rights at beginning of period
|
$ | 80,986 | $ | 56,025 | ||||
|
Additions
|
18,632 | 44,580 | ||||||
|
Amortization
|
(16,850 | ) | (19,619 | ) | ||||
|
Mortgage servicing rights at end of period
|
$ | 82,768 | $ | 80,986 | ||||
|
Valuation allowance at beginning of period
|
(17,233 | ) | (10,457 | ) | ||||
|
(Additions) / Recoveries, net
|
(6,052 | ) | (6,776 | ) | ||||
|
Valuation allowance at end of period
|
(23,285 | ) | (17,233 | ) | ||||
|
Mortgage servicing rights, net
|
$ | 59,483 | $ | 63,753 | ||||
|
|
||||||||
|
Fair value of mortgage servicing rights
|
$ | 59,958 | $ | 66,710 | ||||
|
Portfolio of residential mortgage loans
serviced for others (servicing portfolio)
|
$ | 7,860,000 | $ | 7,667,000 | ||||
|
Mortgage servicing rights, net to servicing portfolio
|
0.76 | % | 0.83 | % | ||||
|
Mortgage servicing rights expense
(1)
|
$ | 22,902 | $ | 26,395 | ||||
| (1) | Includes the amortization of mortgage servicing rights and additions/recoveries to the valuation allowance of mortgage servicing rights, and is a component of mortgage banking, net in the consolidated statements of income. |
| Core Deposit | Other | Mortgage Servicing | ||||||||||
| Intangibles | Intangibles | Rights | ||||||||||
| ($ in Thousands) | ||||||||||||
|
Estimated amortization expense:
|
||||||||||||
|
Three months ending December 31, 2010
|
$ | 900 | $ | 300 | $ | 5,600 | ||||||
|
Year ending December 31, 2011
|
3,700 | 1,000 | 20,200 | |||||||||
|
Year ending December 31, 2012
|
3,200 | 1,000 | 16,200 | |||||||||
|
Year ending December 31, 2013
|
3,100 | 900 | 12,800 | |||||||||
|
Year ending December 31, 2014
|
2,900 | 900 | 9,900 | |||||||||
|
Year ending December 31, 2015
|
1,400 | 800 | 7,400 | |||||||||
16
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| ($ in Thousands) | ||||||||
|
Federal Home Loan Bank advances
|
$ | 1,100,540 | $ | 1,010,576 | ||||
|
Repurchase agreements
|
200,000 | 500,000 | ||||||
|
Subordinated debt, net
|
195,389 | 225,247 | ||||||
|
Junior subordinated debentures, net
|
215,903 | 216,069 | ||||||
|
Other borrowed funds
|
1,839 | 2,106 | ||||||
|
Total long-term funding
|
$ | 1,713,671 | $ | 1,953,998 | ||||
17
| Nine Months Ended | Year Ended | |||||||||||
| Sept. 30, | Sept. 30, | December 31, | ||||||||||
| 2010 | 2009 | 2009 | ||||||||||
| ($ in Thousands) | ||||||||||||
|
Net income (loss)
|
$ | (14,864 | ) | $ | 41,378 | $ | (131,859 | ) | ||||
|
Other comprehensive income (loss), net of tax:
|
||||||||||||
|
Investment securities available for sale:
|
||||||||||||
|
Net unrealized gains
|
49,929 | 119,752 | 113,455 | |||||||||
|
Reclassification adjustment for net gains realized in net income
|
(26,800 | ) | (9,169 | ) | (8,774 | ) | ||||||
|
Income tax expense
|
(8,558 | ) | (39,873 | ) | (37,534 | ) | ||||||
|
Other comprehensive income on investment securities available for sale
|
14,571 | 70,710 | 67,147 | |||||||||
|
Defined benefit pension and postretirement obligations:
|
||||||||||||
|
Prior service cost, net of amortization
|
349 | 348 | 467 | |||||||||
|
Net loss, net of amortization
|
1,215 | 233 | 2,736 | |||||||||
|
Income tax expense
|
(604 | ) | (227 | ) | (1,236 | ) | ||||||
|
Other comprehensive income on pension and postretirement obligations
|
960 | 354 | 1,967 | |||||||||
|
Derivatives used in cash flow hedging relationships:
|
||||||||||||
|
Net unrealized losses
|
(4,780 | ) | (1,071 | ) | (1,814 | ) | ||||||
|
Reclassification adjustment for net losses and interest expense
for interest differential on derivatives realized in net income
|
4,512 | 6,994 | 8,540 | |||||||||
|
Income tax (expense) benefit
|
103 | (2,378 | ) | (2,718 | ) | |||||||
|
Other comprehensive income (loss) on cash flow hedging relationships
|
(165 | ) | 3,545 | 4,008 | ||||||||
|
Total other comprehensive income
|
15,366 | 74,609 | 73,122 | |||||||||
|
Comprehensive income (loss)
|
$ | 502 | $ | 115,987 | $ | (58,737 | ) | |||||
18
| Weighted Average | ||||||||||||||||||||||||
| Notional | Balance Sheet | Receive | Pay | |||||||||||||||||||||
| Amount | Fair Value | Category | Rate | Rate | Maturity | |||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||
|
September 30, 2010
|
||||||||||||||||||||||||
|
Interest rate swap short-term borrowings
|
$ | 200,000 | $ | (7,855 | ) | Other liabilities | 0.20 | % | 3.15 | % | 17 months | |||||||||||||
|
|
||||||||||||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
Interest rate swap short-term borrowings
|
$ | 200,000 | $ | (7,588 | ) | Other liabilities | 0.12 | % | 3.15 | % | 26 months | |||||||||||||
| Amount of Gain / | ||||||||||||||||
| (Loss) | ||||||||||||||||
| Recognized in | ||||||||||||||||
| Income on | ||||||||||||||||
| Amount of Gain / | Category of Gain | Derivatives | ||||||||||||||
| (Loss) | Category of Gain | Amount of (Gain) | / (Loss) | (Ineffective | ||||||||||||
| Recognized in | / (Loss) | / Loss | Recognized in | Portion and | ||||||||||||
| OCI on | Reclassified from | Reclassified from | Income on | Amount | ||||||||||||
| Derivatives | AOCI into | AOCI into | Derivatives | Excluded from | ||||||||||||
| (Effective | Income (Effective | Income (Effective | (Ineffective | Effectiveness | ||||||||||||
| ($ in Thousands) | Portion) | Portion) | Portion) | Portion) | Testing) | |||||||||||
|
Nine Months Ended Sept. 30, 2010
|
Interest Expense | Interest Expense | ||||||||||||||
|
Interest rate swaps
|
$ | (4,780 | ) |
Short-term
borrowings |
$ | 4,512 |
Short-term
borrowings |
$ | (1 | ) | ||||||
|
|
||||||||||||||||
|
Nine Months Ended Sept. 30, 2009
|
Interest Expense | Interest Expense | ||||||||||||||
|
Interest rate swaps
|
$ | (1,071 | ) |
Short-term
borrowings & Long-term funding |
$ | 6,994 |
Short-term
borrowings & Long-term funding |
$ | (313 | ) | ||||||
19
| Weighted Average | ||||||||||||||||||||||||
| Notional | Balance Sheet | Receive | Pay | |||||||||||||||||||||
| Amount | Fair Value | Category | Rate (1) | Rate (1) | Maturity | |||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||
|
September 30, 2010
|
||||||||||||||||||||||||
|
Interest rate-related instruments
customer and mirror
|
$ | 1,248,357 | 72,183 | Other assets | 1.88 | % | 1.88 | % | 41 months | |||||||||||||||
|
Interest rate-related instruments
customer and mirror
|
1,248,357 | (79,205 | ) | Other liabilities | 1.88 | % | 1.88 | % | 41 months | |||||||||||||||
|
Interest rate lock commitments (mortgage)
|
384,976 | 7,145 | Other assets | | | | ||||||||||||||||||
|
Forward commitments (mortgage)
|
481,000 | (270 | ) | Other liabilities | | | | |||||||||||||||||
|
Foreign currency exchange forwards
|
52,410 | 2,453 | Other assets | | | | ||||||||||||||||||
|
Foreign currency exchange forwards
|
49,292 | (1,372 | ) | Other liabilities | | | | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
Interest rate-related instruments
customer and mirror
|
$ | 1,228,664 | $ | 49,445 | Other assets | 2.07 | % | 2.07 | % | 44 months | ||||||||||||||
|
Interest raterelated instruments
customer and mirror
|
1,228,664 | (52,047 | ) | Other liabilities | 2.07 | % | 2.07 | % | 44 months | |||||||||||||||
|
Interest rate lock commitments (mortgage)
|
245,948 | (1,371 | ) | Other liabilities | | | | |||||||||||||||||
|
Forward commitments (mortgage)
|
336,485 | 4,512 | Other assets | | | | ||||||||||||||||||
|
Foreign currency exchange forwards
|
32,271 | 1,221 | Other assets | | | | ||||||||||||||||||
|
Foreign currency exchange forwards
|
22,331 | (671 | ) | Other liabilities | | | | |||||||||||||||||
| (1) | Reflects the weighted average receive rate and pay rate for the interest rate swap derivative financial instruments only. |
| Income Statement Category of | Gain / (Loss) | |||||||
| Gain / (Loss) Recognized in Income | Recognized in Income | |||||||
| ($ in Thousands) | ||||||||
|
Nine Months Ended September 30, 2010
|
||||||||
|
Interest rate-related instruments
customer and mirror, net
|
Capital market fees, net | $ | (4,420 | ) | ||||
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net | 8,516 | ||||||
|
Forward commitments (mortgage)
|
Mortgage banking, net | (4,782 | ) | |||||
|
Foreign exchange forwards
|
Capital market fees, net | 531 | ||||||
|
|
||||||||
|
Nine Months Ended September 30, 2009
|
||||||||
|
Interest rate-related instruments
customer and mirror, net
|
Capital market fees, net | $ | 216 | |||||
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net | (2,251 | ) | |||||
|
Forward commitments (mortgage)
|
Mortgage banking, net | (562 | ) | |||||
|
Foreign exchange forwards
|
Capital market fees, net | 120 | ||||||
20
21
| September 30, 2010 | December 31, 2009 | |||||||
| ($ in Thousands) | ||||||||
|
Commitments to extend credit, excluding
commitments to originate residential
mortgage loans held for sale
(1)
(2)
|
$ | 3,704,491 | $ | 4,095,336 | ||||
|
Commercial letters of credit
(1)
|
18,468 | 19,248 | ||||||
|
Standby letters of credit
(3)
|
374,963 | 473,554 | ||||||
|
Purchase obligations
(4)
|
29,033 | 145,248 | ||||||
| (1) | These off-balance sheet financial instruments are exercisable at the market rate prevailing at the date the underlying transaction will be completed and, thus, are deemed to have no current fair value, or the fair value is based on fees currently charged to enter into similar agreements and is not material at September 30, 2010 or December 31, 2009. | |
| (2) | Interest rate lock commitments to originate residential mortgage loans held for sale are considered derivative instruments and are disclosed in Note 10. | |
| (3) | The Corporation has established a liability of $3.9 million and $3.1 million at September 30, 2010 and December 31, 2009, respectively, as an estimate of the fair value of these financial instruments. | |
| (4) | The purchase obligations include forward commitments to purchase obligations of state and political subdivisions at September 30, 2010, and commitments to purchase residential mortgage-related investment securities issued by government agencies at December 31, 2009. |
22
23
24
|
Level 1 inputs
|
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Corporation has the ability to access. | |
|
|
||
|
Level 2 inputs
|
Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. | |
|
|
||
|
Level 3 inputs
|
Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entitys own assumptions, as there is little, if any, related market activity. |
25
26
27
| Fair Value Measurements Using | ||||||||||||||||
| September 30, 2010 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Investment securities available for sale:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,010 | $ | 1,010 | $ | | $ | | ||||||||
|
Federal agency securities
|
8,134 | 8,134 | | | ||||||||||||
|
Obligations of state and political subdivisions
|
906,393 | | 906,393 | | ||||||||||||
|
Residential mortgage-related securities
|
4,113,194 | | 4,113,194 | | ||||||||||||
|
Commercial mortgage-related securities
|
5,761 | | 5,761 | | ||||||||||||
|
Asset-backed securities
|
233,098 | | 233,098 | | ||||||||||||
|
Other securities (debt and equity)
|
23,746 | 20,298 | 986 | 2,462 | ||||||||||||
|
Total investment securities available for sale
|
$ | 5,291,336 | $ | 29,442 | $ | 5,259,432 | $ | 2,462 | ||||||||
|
Derivatives (other assets)
|
$ | 81,781 | $ | | $ | 74,636 | $ | 7,145 | ||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivatives (other liabilities)
|
$ | 88,702 | $ | | $ | 88,432 | $ | 270 | ||||||||
|
|
||||||||||||||||
| Fair Value Measurements Using | ||||||||||||||||
| December 31, 2009 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Investment securities available for sale:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 3,875 | $ | 3,875 | $ | | $ | | ||||||||
|
Federal agency securities
|
43,407 | 43,407 | | | ||||||||||||
|
Obligations of state and political subdivisions
|
885,165 | | 885,165 | | ||||||||||||
|
Residential mortgage-related securities
|
4,882,519 | | 4,882,519 | | ||||||||||||
|
Other securities (debt and equity)
|
20,567 | 13,613 | 6,954 | | ||||||||||||
|
Total investment securities available for sale
|
$ | 5,835,533 | $ | 60,895 | $ | 5,774,638 | $ | | ||||||||
|
Derivatives (other assets)
|
$ | 55,178 | $ | | $ | 50,666 | $ | 4,512 | ||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivatives (other liabilities)
|
$ | 61,677 | $ | | $ | 60,306 | $ | 1,371 | ||||||||
| Assets and Liabilities Measured at Fair Value | ||||||||
| Using Significant Unobservable Inputs (Level 3) | ||||||||
| Investment Securities | ||||||||
| ($ in Thousands) | Available for Sale | Derivatives | ||||||
|
Balance December 31, 2008
|
$ | | $ | 4,130 | ||||
|
Net transfer in
|
2,000 | | ||||||
|
Total net losses included in income:
|
||||||||
|
Net impairment losses on investment securities
|
(2,000 | ) | | |||||
|
Mortgage derivative loss, net
|
| (989 | ) | |||||
|
Balance December 31, 2009
|
$ | | $ | 3,141 | ||||
|
Net transfer in
|
4,370 | | ||||||
|
Total net losses included in income:
|
||||||||
|
Net impairment losses on investment securities
|
(1,908 | ) | | |||||
|
Mortgage derivative gain, net
|
| 3,734 | ||||||
|
Balance September 30, 2010
|
$ | 2,462 | $ | 6,875 | ||||
28
| Fair Value Measurements Using | ||||||||||||||||
| September 30, 2010 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Loans held for sale
|
$ | 274,666 | $ | | $ | 274,666 | $ | | ||||||||
|
Loans
(1)
|
341,001 | | 341,001 | | ||||||||||||
|
Mortgage servicing rights
|
59,483 | | | 59,483 | ||||||||||||
| Fair Value Measurements Using | ||||||||||||||||
| December 31, 2009 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Loans held for sale
|
$ | 81,238 | $ | | $ | 81,238 | $ | | ||||||||
|
Loans
(1)
|
605,341 | | 605,341 | | ||||||||||||
|
Mortgage servicing rights
|
63,753 | | | 63,753 | ||||||||||||
| (1) | Represents collateral-dependent impaired loans, net, which are included in loans. |
29
| September 30, 2010 | December 31, 2009 | |||||||||||||||
| Carrying | Carrying | |||||||||||||||
| Amount | Fair Value | Amount | Fair Value | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Cash and due from banks
|
$ | 316,914 | $ | 316,914 | $ | 770,816 | $ | 770,816 | ||||||||
|
Interest-bearing deposits in other financial institutions
|
1,717,853 | 1,717,853 | 26,091 | 26,091 | ||||||||||||
|
Federal funds sold and securities purchased under
agreements to resell
|
503,950 | 503,950 | 23,785 | 23,785 | ||||||||||||
|
Accrued interest receivable
|
82,076 | 82,076 | 87,447 | 87,447 | ||||||||||||
|
Interest rate-related agreements (1)
|
72,183 | 72,183 | 49,445 | 49,445 | ||||||||||||
|
Foreign currency exchange forwards
|
2,453 | 2,453 | 1,221 | 1,221 | ||||||||||||
|
Investment securities available for sale
|
5,291,336 | 5,291,336 | 5,835,533 | 5,835,533 | ||||||||||||
|
Federal Home Loan Bank and Federal Reserve Bank stocks
|
190,918 | 190,918 | 181,316 | 181,316 | ||||||||||||
|
Loans held for sale
|
274,666 | 277,044 | 81,238 | 81,238 | ||||||||||||
|
Loans, net
|
11,850,375 | 10,837,448 | 13,555,092 | 12,167,223 | ||||||||||||
|
Bank owned life insurance
|
529,236 | 529,236 | 520,751 | 520,751 | ||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Deposits
|
$ | 16,804,860 | $ | 16,804,860 | $ | 16,728,613 | $ | 16,728,613 | ||||||||
|
Accrued interest payable
|
14,792 | 14,792 | 21,214 | 21,214 | ||||||||||||
|
Short-term borrowings
|
539,263 | 539,263 | 1,226,853 | 1,226,853 | ||||||||||||
|
Long-term funding
|
1,713,671 | 1,825,806 | 1,953,998 | 2,028,042 | ||||||||||||
|
Interest rate-related agreements (1)
|
87,060 | 87,060 | 59,635 | 59,635 | ||||||||||||
|
Foreign currency exchange forwards
|
1,372 | 1,372 | 671 | 671 | ||||||||||||
|
Standby letters of credit (2)
|
3,878 | 3,878 | 3,096 | 3,096 | ||||||||||||
|
Interest rate lock commitments to originate residential
mortgage loans held for sale
|
7,145 | 7,145 | (1,371 | ) | (1,371 | ) | ||||||||||
|
Forward commitments to sell residential mortgage loans
|
(270 | ) | (270 | ) | 4,512 | 4,512 | ||||||||||
| (1) | At both September 30, 2010 and December 31, 2009, the notional amount of cash flow hedge interest rate swap agreements was $200 million. See Note 10 for information on the fair value of derivative financial instruments. | |
| (2) | The commitment on standby letters of credit was $0.4 billion and $0.5 billion at September 30, 2010 and December 31, 2009, respectively. See Note 11 for additional information on the standby letters of credit and for information on the fair value of lending-related commitments. |
30
31
| Three Months Ended | Nine Months Ended | Year Ended | ||||||||||||||||||
| September 30, | September 30, | December 31, | ||||||||||||||||||
| 2010 | 2009 | 2010 | 2009 | 2009 | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Components of Net Periodic Benefit Cost
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Pension Plan:
|
||||||||||||||||||||
|
Service cost
|
$ | 2,475 | $ | 2,100 | $ | 7,425 | $ | 6,300 | $ | 8,649 | ||||||||||
|
Interest cost
|
1,590 | 1,547 | 4,770 | 4,643 | 6,262 | |||||||||||||||
|
Expected return on plan assets
|
(3,019 | ) | (2,885 | ) | (9,057 | ) | (8,655 | ) | (11,520 | ) | ||||||||||
|
Amortization of prior service cost
|
18 | 18 | 53 | 52 | 72 | |||||||||||||||
|
Amortization of actuarial loss
|
405 | 90 | 1,215 | 270 | 551 | |||||||||||||||
|
Total net periodic benefit cost
|
$ | 1,469 | $ | 870 | $ | 4,406 | $ | 2,610 | $ | 4,014 | ||||||||||
|
|
||||||||||||||||||||
|
Postretirement Plan:
|
||||||||||||||||||||
|
Interest cost
|
$ | 58 | $ | 66 | $ | 173 | $ | 199 | $ | 261 | ||||||||||
|
Amortization of prior service cost
|
98 | 99 | 296 | 296 | 395 | |||||||||||||||
|
Amortization of actuarial gain
|
| (13 | ) | | (37 | ) | (54 | ) | ||||||||||||
|
Total net periodic benefit cost
|
$ | 156 | $ | 152 | $ | 469 | $ | 458 | $ | 602 | ||||||||||
32
33
| Wealth | ||||||||||||||||
| Banking | Management | Other | Consolidated Total | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
As of and for the nine months
ended September 30, 2010
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 482,359 | $ | 560 | $ | | $ | 482,919 | ||||||||
|
Provision for loan losses
|
327,010 | | | 327,010 | ||||||||||||
|
Noninterest income
|
205,915 | 74,999 | (3,238 | ) | 277,676 | |||||||||||
|
Depreciation and amortization
|
42,038 | 930 | | 42,968 | ||||||||||||
|
Other noninterest expense
|
379,987 | 60,610 | (3,238 | ) | 437,359 | |||||||||||
|
Income tax expense (benefit)
|
(37,486 | ) | 5,608 | | (31,878 | ) | ||||||||||
|
Net income (loss)
|
$ | (23,275 | ) | $ | 8,411 | $ | | $ | (14,864 | ) | ||||||
|
% of consolidated net income (loss)
|
N/M | N/M | N/M | N/M | ||||||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 22,469,240 | $ | 137,673 | $ | (81,627 | ) | $ | 22,525,286 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 688,274 | $ | 75,559 | $ | (3,238 | ) | $ | 760,595 | |||||||
|
% of consolidated total revenues
|
90 | % | 10 | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
As of and for the nine months
ended September 30, 2009
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 547,028 | $ | 624 | $ | | $ | 547,652 | ||||||||
|
Provision for loan losses
|
355,856 | | | 355,856 | ||||||||||||
|
Noninterest income
|
211,818 | 71,649 | (3,180 | ) | 280,287 | |||||||||||
|
Depreciation and amortization
|
40,304 | 988 | | 41,292 | ||||||||||||
|
Other noninterest expense
|
368,469 | 59,885 | (3,180 | ) | 425,174 | |||||||||||
|
Income tax expense (benefit)
|
(40,321 | ) | 4,560 | | (35,761 | ) | ||||||||||
|
Net income
|
$ | 34,538 | $ | 6,840 | $ | | $ | 41,378 | ||||||||
|
% of consolidated net income
|
83 | % | 17 | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 22,823,731 | $ | 125,384 | $ | (67,588 | ) | $ | 22,881,527 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 758,846 | $ | 72,273 | $ | (3,180 | ) | $ | 827,939 | |||||||
|
% of consolidated total revenues
|
92 | % | 8 | % | | % | 100 | % | ||||||||
| N/M | Not Meaningful | |
| * | Total revenues for this segment disclosure are defined to be the sum of net interest income plus noninterest income, net of mortgage servicing rights amortization. |
34
| Wealth | ||||||||||||||||
| Banking | Management | Other | Consolidated Total | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
As of and for the three months
ended September 30, 2010
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 153,728 | $ | 176 | $ | | $ | 153,904 | ||||||||
|
Provision for loan losses
|
64,000 | | | 64,000 | ||||||||||||
|
Noninterest income
|
63,823 | 24,899 | (1,080 | ) | 87,642 | |||||||||||
|
Depreciation and amortization
|
14,066 | 306 | | 14,372 | ||||||||||||
|
Other noninterest expense
|
129,336 | 19,697 | (1,080 | ) | 147,953 | |||||||||||
|
Income tax expense (benefit)
|
(1,112 | ) | 2,029 | | 917 | |||||||||||
|
Net income
|
$ | 11,261 | $ | 3,043 | $ | | $ | 14,304 | ||||||||
|
% of consolidated net income
|
79 | % | 21 | % | | 100 | % | |||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 22,469,240 | $ | 137,673 | $ | (81,627 | ) | $ | 22,525,286 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 217,551 | $ | 25,075 | $ | (1,080 | ) | $ | 241,546 | |||||||
|
% of consolidated total revenues
|
90 | % | 10 | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
As of and for the three months
ended September 30, 2009
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 179,042 | $ | 194 | $ | | $ | 179,236 | ||||||||
|
Provision for loan losses
|
95,410 | | | 95,410 | ||||||||||||
|
Noninterest income
|
57,668 | 24,008 | (1,060 | ) | 80,616 | |||||||||||
|
Depreciation and amortization
|
13,982 | 325 | | 14,307 | ||||||||||||
|
Other noninterest expense
|
113,703 | 19,468 | (1,060 | ) | 132,111 | |||||||||||
|
Income tax expense
|
266 | 1,764 | | 2,030 | ||||||||||||
|
Net income
|
$ | 13,349 | $ | 2,645 | $ | | $ | 15,994 | ||||||||
|
% of consolidated net income
|
83 | % | 17 | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 22,823,731 | $ | 125,384 | $ | (67,588 | ) | $ | 22,881,527 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 236,710 | $ | 24,202 | $ | (1,060 | ) | $ | 259,852 | |||||||
|
% of consolidated total revenues
|
91 | % | 9 | % | | % | 100 | % | ||||||||
| * | Total revenues for this segment disclosure are defined to be the sum of net interest income plus noninterest income, net of mortgage servicing rights amortization. |
35
| § | operating, legal, and regulatory risks, including risks related to our allowance for loan losses and impairment of goodwill; | ||
| § | economic, political, and competitive forces affecting the Corporations banking, securities, asset management, insurance, and credit services businesses; | ||
| § | integration risks related to acquisitions; | ||
| § | impact on net interest income from changes in monetary policy and general economic conditions; and | ||
| § | the risk that the Corporations analyses of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful. |
36
37
38
39
| 3 rd Qtr. | 2 nd Qtr. | 1 st Qtr. | 4 th Qtr. | 3 rd Qtr. | ||||||||||||||||
| 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Net income (loss) (Quarter)
|
$ | 14,304 | $ | (2,779 | ) | $ | (26,389 | ) | $ | (173,237 | ) | $ | 15,994 | |||||||
|
Net income (loss) (Year-to-date)
|
(14,864 | ) | (29,168 | ) | (26,389 | ) | (131,859 | ) | 41,378 | |||||||||||
|
|
||||||||||||||||||||
|
Net income (loss) available to common equity (Quarter)
|
$ | 6,915 | $ | (10,156 | ) | $ | (33,754 | ) | $ | (180,591 | ) | $ | 8,652 | |||||||
|
Net income (loss) available to common equity (Year-to-date)
|
(36,995 | ) | (43,910 | ) | (33,754 | ) | (161,207 | ) | 19,384 | |||||||||||
|
|
||||||||||||||||||||
|
Earnings (loss) per common share basic (Quarter)
|
$ | 0.04 | $ | (0.06 | ) | $ | (0.20 | ) | $ | (1.41 | ) | $ | 0.07 | |||||||
|
Earnings (loss) per common share basic (Year-to-date)
|
(0.22 | ) | (0.26 | ) | (0.20 | ) | (1.26 | ) | 0.15 | |||||||||||
|
|
||||||||||||||||||||
|
Earnings (loss) per common share diluted (Quarter)
|
$ | 0.04 | $ | (0.06 | ) | $ | (0.20 | ) | $ | (1.41 | ) | $ | 0.07 | |||||||
|
Earnings (loss) per common share diluted (Year-to-date)
|
(0.22 | ) | (0.26 | ) | (0.20 | ) | (1.26 | ) | 0.15 | |||||||||||
|
|
||||||||||||||||||||
|
Return on average assets (Quarter)
|
0.25 | % | (0.05 | )% | (0.46 | )% | (3.02 | )% | 0.27 | % | ||||||||||
|
Return on average assets (Year-to-date)
|
(0.09 | ) | (0.26 | ) | (0.46 | ) | (0.56 | ) | 0.23 | |||||||||||
|
|
||||||||||||||||||||
|
Return on average equity (Quarter)
|
1.77 | % | (0.35 | )% | (3.40 | )% | (23.72 | )% | 2.18 | % | ||||||||||
|
Return on average equity (Year-to-date)
|
(0.63 | ) | (1.86 | ) | (3.40 | ) | (4.54 | ) | 1.90 | |||||||||||
|
|
||||||||||||||||||||
|
Return on average common equity (Quarter)
|
1.02 | % | (1.52 | )% | (5.20 | )% | (30.01 | )% | 1.43 | % | ||||||||||
|
Return on average common equity (Year-to-date)
|
(1.85 | ) | (3.34 | ) | (5.20 | ) | (6.74 | ) | 1.08 | |||||||||||
|
|
||||||||||||||||||||
|
Return on average tangible common equity (Quarter)
(1)
|
1.58 | % | (2.37 | )% | (8.17 | )% | (50.16 | )% | 2.39 | % | ||||||||||
|
Return on average tangible common equity (Year-to-date)
(1)
|
(2.89 | ) | (5.22 | ) | (8.17 | ) | (11.25 | ) | 1.81 | |||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio (Quarter)
(2)
|
67.36 | % | 64.38 | % | 62.32 | % | 60.35 | % | 55.43 | % | ||||||||||
|
Efficiency ratio (Year-to-date)
(2)
|
64.65 | 63.34 | 62.32 | 57.24 | 56.22 | |||||||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio, fully taxable equivalent (Quarter)
(2)
|
65.05 | % | 63.20 | % | 60.42 | % | 58.63 | % | 54.14 | % | ||||||||||
|
Efficiency ratio, fully taxable equivalent (Year-to-date)
(2)
|
62.85 | 61.79 | 60.42 | 55.73 | 54.78 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net interest margin (Quarter)
|
3.08 | % | 3.22 | % | 3.35 | % | 3.59 | % | 3.50 | % | ||||||||||
|
Net interest margin (Year-to-date)
|
3.22 | 3.29 | 3.35 | 3.52 | 3.50 | |||||||||||||||
| (1) | Return on average tangible common equity = Net income available to common equity divided by average common equity excluding average goodwill and other intangible assets (net of mortgage servicing rights). This is a non-GAAP financial measure. | |
| (2) | See Table 1A for a reconciliation of this non-GAAP measure. |
40
| 3 rd Qtr. | 2 nd Qtr. | 1 st Qtr. | 4 th Qtr. | 3 rd Qtr. | ||||||||||||||||
| 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Efficiency ratio (Quarter)
(a)
|
67.36 | % | 64.38 | % | 62.32 | % | 60.35 | % | 55.43 | % | ||||||||||
|
Taxable equivalent adjustment (Quarter)
|
(1.68 | ) | (1.56 | ) | (1.51 | ) | (1.39 | ) | (1.27 | ) | ||||||||||
|
Asset sale gains / losses, net (Quarter)
|
(0.63 | ) | 0.38 | (0.39 | ) | (0.33 | ) | (0.02 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio, fully taxable equivalent (Quarter)
(b)
|
65.05 | % | 63.20 | % | 60.42 | % | 58.63 | % | 54.14 | % | ||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio (Year-to-date)
(a)
|
64.65 | % | 63.34 | % | 62.32 | % | 57.24 | % | 56.22 | % | ||||||||||
|
Taxable equivalent adjustment (Year-to-date)
|
(1.58 | ) | (1.54 | ) | (1.51 | ) | (1.30 | ) | (1.28 | ) | ||||||||||
|
Asset sale gains / losses, net (Year-to-date)
|
(0.22 | ) | (0.01 | ) | (0.39 | ) | (0.21 | ) | (0.16 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio, fully taxable equivalent (Year-to-date)
(b)
|
62.85 | % | 61.79 | % | 60.42 | % | 55.73 | % | 54.78 | % | ||||||||||
| (a) | Efficiency ratio is defined by the Federal Reserve guidance as noninterest expense divided by the sum of net interest income plus noninterest income, excluding investment securities gains/losses, net. | |
| (b) | Efficiency ratio, fully taxable equivalent, is noninterest expense divided by the sum of taxable equivalent net interest income plus noninterest income, excluding investment securities gains/losses, net and asset sale gains/losses, net. This efficiency ratio is presented on a taxable equivalent basis, which adjusts net interest income for the tax-favored status of certain loan and investment securities. Management believes this measure to be the preferred industry measurement of net interest income as it enhances the comparability of net interest income arising from taxable and tax-exempt sources and it excludes certain specific revenue items (such as investment securities gains/losses, net and asset sale gains/losses, net). |
41
42
| Nine months ended Sept. 30, 2010 | Nine months ended Sept. 30, 2009 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans:
(1) (2) (3)
|
||||||||||||||||||||||||
|
Commercial
|
$ | 8,002,403 | $ | 258,475 | 4.32 | % | $ | 9,887,868 | $ | 334,930 | 4.53 | % | ||||||||||||
|
Residential mortgage
|
2,006,806 | 74,277 | 4.94 | 2,457,663 | 98,159 | 5.33 | ||||||||||||||||||
|
Retail
|
3,379,368 | 131,747 | 5.21 | 3,583,909 | 149,098 | 5.56 | ||||||||||||||||||
|
Total loans
|
13,388,577 | 464,499 | 4.64 | 15,929,440 | 582,187 | 4.88 | ||||||||||||||||||
|
Investment securities
|
5,574,111 | 166,840 | 3.99 | 5,640,595 | 187,142 | 4.42 | ||||||||||||||||||
|
Other short-term investments
|
1,813,973 | 3,609 | 0.27 | 49,803 | 349 | 0.94 | ||||||||||||||||||
|
Investments and other
(1)
|
7,388,084 | 170,449 | 3.08 | 5,690,398 | 187,491 | 4.39 | ||||||||||||||||||
|
Total earning assets
|
20,776,661 | 634,948 | 4.08 | 21,619,838 | 769,678 | 4.75 | ||||||||||||||||||
|
Other assets, net
|
2,047,577 | 2,271,326 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 22,824,238 | $ | 23,891,164 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
Savings deposits
|
$ | 894,445 | $ | 857 | 0.13 | % | $ | 884,098 | $ | 1,034 | 0.16 | % | ||||||||||||
|
Interest-bearing demand deposits
|
2,796,295 | 4,968 | 0.24 | 2,002,929 | 3,164 | 0.21 | ||||||||||||||||||
|
Money market deposits
|
6,490,856 | 26,215 | 0.54 | 5,300,646 | 34,516 | 0.87 | ||||||||||||||||||
|
Time deposits, excluding Brokered CDs
|
3,317,251 | 47,294 | 1.91 | 3,951,577 | 82,275 | 2.78 | ||||||||||||||||||
|
Total interest-bearing deposits,
excluding Brokered CDs
|
13,498,847 | 79,334 | 0.79 | 12,139,250 | 120,989 | 1.33 | ||||||||||||||||||
|
Brokered CDs
|
584,153 | 3,650 | 0.84 | 848,538 | 8,414 | 1.33 | ||||||||||||||||||
|
Total interest-bearing deposits
|
14,083,000 | 82,984 | 0.79 | 12,987,788 | 129,403 | 1.33 | ||||||||||||||||||
|
Wholesale funding
|
2,500,326 | 51,131 | 2.73 | 5,006,918 | 73,991 | 1.97 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
16,583,326 | 134,115 | 1.08 | 17,994,706 | 203,394 | 1.51 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Noninterest-bearing demand deposits
|
3,029,719 | 2,820,289 | ||||||||||||||||||||||
|
Other liabilities
|
31,693 | 171,648 | ||||||||||||||||||||||
|
Stockholders equity
|
3,179,500 | 2,904,521 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and equity
|
$ | 22,824,238 | $ | 23,891,164 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate spread
|
3.00 | % | 3.24 | % | ||||||||||||||||||||
|
Net free funds
|
0.22 | 0.26 | ||||||||||||||||||||||
|
Net interest income, taxable
equivalent, and net interest
margin
|
$ | 500,833 | 3.22 | % | $ | 566,284 | 3.50 | % | ||||||||||||||||
|
Taxable equivalent adjustment
|
17,914 | 18,632 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
$ | 482,919 | $ | 547,652 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The yield on tax exempt loans and securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented and is net of the effects of certain disallowed interest deductions. | |
| (2) | Nonaccrual loans and loans held for sale have been included in the average balances. | |
| (3) | Interest income includes net loan fees. |
43
| Three months ended Sept. 30, 2010 | Three months ended Sept. 30, 2009 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans:
(1) (2) (3)
|
||||||||||||||||||||||||
|
Commercial
|
$ | 7,502,980 | $ | 82,606 | 4.37 | % | $ | 9,503,565 | $ | 106,506 | 4.45 | % | ||||||||||||
|
Residential mortgage
|
2,004,284 | 24,025 | 4.78 | 2,270,025 | 29,928 | 5.26 | ||||||||||||||||||
|
Retail
|
3,348,527 | 43,121 | 5.12 | 3,475,305 | 47,670 | 5.46 | ||||||||||||||||||
|
Total loans
|
12,855,791 | 149,752 | 4.63 | 15,248,895 | 184,104 | 4.80 | ||||||||||||||||||
|
Investment securities
|
5,452,490 | 50,795 | 3.73 | 5,772,358 | 60,406 | 4.19 | ||||||||||||||||||
|
Other short-term investments
|
2,352,217 | 1,583 | 0.27 | 41,763 | 79 | 0.76 | ||||||||||||||||||
|
Investments and other
(1)
|
7,804,707 | 52,378 | 2.69 | 5,814,121 | 60,485 | 4.16 | ||||||||||||||||||
|
Total earning assets
|
20,660,498 | 202,130 | 3.90 | 21,063,016 | 244,589 | 4.62 | ||||||||||||||||||
|
Other assets, net
|
2,066,710 | 2,299,938 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 22,727,208 | $ | 23,362,954 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
Savings deposits
|
$ | 910,970 | $ | 316 | 0.14 | % | $ | 887,176 | $ | 353 | 0.16 | % | ||||||||||||
|
Interest-bearing demand deposits
|
2,637,952 | 1,292 | 0.19 | 2,330,976 | 1,298 | 0.22 | ||||||||||||||||||
|
Money market deposits
|
6,824,352 | 9,216 | 0.54 | 5,540,272 | 10,538 | 0.75 | ||||||||||||||||||
|
Time deposits, excluding Brokered CDs
|
3,197,087 | 13,805 | 1.71 | 3,847,942 | 23,998 | 2.47 | ||||||||||||||||||
|
Total interest-bearing deposits,
excluding Brokered CDs
|
13,570,361 | 24,629 | 0.72 | 12,606,366 | 36,187 | 1.14 | ||||||||||||||||||
|
Brokered CDs
|
480,074 | 1,250 | 1.03 | 738,145 | 1,624 | 0.87 | ||||||||||||||||||
|
Total interest-bearing deposits
|
14,050,435 | 25,879 | 0.73 | 13,344,511 | 37,811 | 1.12 | ||||||||||||||||||
|
Wholesale funding
|
2,326,469 | 16,433 | 2.81 | 4,067,830 | 21,604 | 2.11 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
16,376,904 | 42,312 | 1.03 | 17,412,341 | 59,415 | 1.36 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Noninterest-bearing demand deposits
|
3,087,670 | 2,919,670 | ||||||||||||||||||||||
|
Other liabilities
|
55,892 | 126,733 | ||||||||||||||||||||||
|
Stockholders equity
|
3,206,742 | 2,904,210 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and equity
|
$ | 22,727,208 | $ | 23,362,954 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate spread
|
2.87 | % | 3.26 | % | ||||||||||||||||||||
|
Net free funds
|
0.21 | 0.24 | ||||||||||||||||||||||
|
Net interest income, taxable
equivalent, and net interest
margin
|
$ | 159,818 | 3.08 | % | $ | 185,174 | 3.50 | % | ||||||||||||||||
|
Taxable equivalent adjustment
|
5,914 | 5,938 | ||||||||||||||||||||||
|
Net interest income
|
$ | 153,904 | $ | 179,236 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The yield on tax exempt loans and securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented and is net of the effects of certain disallowed interest deductions. | |
| (2) | Nonaccrual loans and loans held for sale have been included in the average balances. | |
| (3) | Interest income includes net loan fees. |
44
| Comparison of | Comparison of | ||||||||||||||||||||||||
| Nine months ended Sept. 30, 2010 vs. 2009 | Three months ended Sept. 30, 2010 vs. 2009 | ||||||||||||||||||||||||
| Variance Attributable to | Variance Attributable to | ||||||||||||||||||||||||
| Income/Expense | Income/Expense | ||||||||||||||||||||||||
| Variance (1) | Volume | Rate | Variance (1) | Volume | Rate | ||||||||||||||||||||
|
INTEREST INCOME: (2)
|
|||||||||||||||||||||||||
|
Loans:
|
|||||||||||||||||||||||||
|
Commercial
|
$ | (76,455 | ) | $ | (61,476 | ) | $ | (14,979 | ) | $ | (23,900 | ) | $ | (22,064 | ) | $ | (1,836 | ) | |||||||
|
Residential mortgage
|
(23,882 | ) | (17,064 | ) | (6,818 | ) | (5,903 | ) | (3,327 | ) | (2,576 | ) | |||||||||||||
|
Retail
|
(17,351 | ) | (8,253 | ) | (9,098 | ) | (4,549 | ) | (1,699 | ) | (2,850 | ) | |||||||||||||
|
Total loans
|
(117,688 | ) | (86,793 | ) | (30,895 | ) | (34,352 | ) | (27,090 | ) | (7,262 | ) | |||||||||||||
|
Investment securities
|
(20,302 | ) | (2,183 | ) | (18,119 | ) | (9,611 | ) | (3,224 | ) | (6,387 | ) | |||||||||||||
|
Other short-term investments
|
3,260 | 3,688 | (428 | ) | 1,504 | 1,589 | (85 | ) | |||||||||||||||||
|
Investments and other
|
(17,042 | ) | 1,505 | (18,547 | ) | (8,107 | ) | (1,635 | ) | (6,472 | ) | ||||||||||||||
|
Total interest income
|
(134,730 | ) | (85,288 | ) | (49,442 | ) | (42,459 | ) | (28,725 | ) | (13,734 | ) | |||||||||||||
|
|
|||||||||||||||||||||||||
|
INTEREST EXPENSE:
|
|||||||||||||||||||||||||
|
Interest-bearing deposits:
|
|||||||||||||||||||||||||
|
Savings deposits
|
$ | (177 | ) | $ | 12 | $ | (189 | ) | $ | (37 | ) | $ | 9 | $ | (46 | ) | |||||||||
|
Interest-bearing demand deposits
|
1,804 | 1,372 | 432 | (6 | ) | 160 | (166 | ) | |||||||||||||||||
|
Money market deposits
|
(8,301 | ) | 6,656 | (14,957 | ) | (1,322 | ) | 2,128 | (3,450 | ) | |||||||||||||||
|
Time deposits, excluding
brokered CDs
|
(34,981 | ) | (11,802 | ) | (23,179 | ) | (10,193 | ) | (3,616 | ) | (6,577 | ) | |||||||||||||
|
Interest-bearing deposits,
excluding
Brokered CDs
|
(41,655 | ) | (3,762 | ) | (37,893 | ) | (11,558 | ) | (1,319 | ) | (10,239 | ) | |||||||||||||
|
Brokered CDs
|
(4,764 | ) | (2,178 | ) | (2,586 | ) | (374 | ) | (636 | ) | 262 | ||||||||||||||
|
Total interest-bearing deposits
|
(46,419 | ) | (5,940 | ) | (40,479 | ) | (11,932 | ) | (1,955 | ) | (9,977 | ) | |||||||||||||
|
Wholesale funding
|
(22,860 | ) | (45,045 | ) | 22,185 | (5,171 | ) | (11,007 | ) | 5,836 | |||||||||||||||
|
Total interest expense
|
(69,279 | ) | (50,985 | ) | (18,294 | ) | (17,103 | ) | (12,962 | ) | (4,141 | ) | |||||||||||||
|
|
|||||||||||||||||||||||||
|
Net interest income, taxable
equivalent
|
$ | (65,451 | ) | $ | (34,303 | ) | $ | (31,148 | ) | $ | (25,356 | ) | $ | (15,763 | ) | $ | (9,593 | ) | |||||||
| (1) | The change in interest due to both rate and volume has been allocated proportionately to volume variance and rate variance based on the relationship of the absolute dollar change in each. | |
| (2) | The yield on tax exempt loans and securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented. |
45
| 3 rd Qtr. | 3 rd Qtr. | Dollar | Percent | YTD | YTD | Dollar | Percent | |||||||||||||||||||||||||||||
| 2010 | 2009 | Change | Change | 2010 | 2009 | Change | Change | |||||||||||||||||||||||||||||
|
Trust service fees
|
$ | 9,462 | $ | 9,057 | $ | 405 | 4.5 | % | $ | 28,335 | $ | 26,103 | $ | 2,232 | 8.6 | % | ||||||||||||||||||||
|
Service charges on deposit accounts
|
23,845 | 30,829 | (6,984 | ) | (22.7 | ) | 76,350 | 87,705 | (11,355 | ) | (12.9 | ) | ||||||||||||||||||||||||
|
Card-based and other nondeposit fees
|
12,093 | 11,586 | 507 | 4.4 | 34,855 | 33,618 | 1,237 | 3.7 | ||||||||||||||||||||||||||||
|
Retail commissions
|
15,276 | 15,041 | 235 | 1.6 | 46,815 | 45,382 | 1,433 | 3.2 | ||||||||||||||||||||||||||||
|
Core fee-based revenue
|
60,676 | 66,513 | (5,837 | ) | (8.8 | ) | 186,355 | 192,808 | (6,453 | ) | (3.3 | ) | ||||||||||||||||||||||||
|
Mortgage banking income
|
23,502 | 9,148 | 14,354 | 156.9 | 42,809 | 53,164 | (10,355 | ) | (19.5 | ) | ||||||||||||||||||||||||||
|
Mortgage servicing rights expense
|
14,495 | 10,057 | 4,438 | 44.1 | 22,902 | 21,509 | 1,393 | 6.5 | ||||||||||||||||||||||||||||
|
Mortgage banking, net
|
9,007 | (909 | ) | 9,916 | N/M | 19,907 | 31,655 | (11,748 | ) | (37.1 | ) | |||||||||||||||||||||||||
|
Capital market fees, net
|
891 | 226 | 665 | 294.2 | 885 | 5,245 | (4,360 | ) | (83.1 | ) | ||||||||||||||||||||||||||
|
Bank owned life insurance (BOLI) income
|
3,756 | 3,789 | (33 | ) | (0.9 | ) | 11,252 | 12,722 | (1,470 | ) | (11.6 | ) | ||||||||||||||||||||||||
|
Other
|
6,556 | 5,858 | 698 | 11.9 | 18,145 | 17,148 | 997 | 5.8 | ||||||||||||||||||||||||||||
|
Subtotal (fee income)
|
80,886 | 75,477 | 5,409 | 7.2 | 236,544 | 259,578 | (23,034 | ) | (8.9 | ) | ||||||||||||||||||||||||||
|
Asset sale losses, net
|
(2,354 | ) | (126 | ) | (2,228 | ) | N/M | (2,518 | ) | (2,520 | ) | 2 | (0.1 | ) | ||||||||||||||||||||||
|
Investment securities gains / (losses), net
|
3,365 | (42 | ) | 3,407 | N/M | 26,800 | 9,169 | 17,631 | 192.3 | |||||||||||||||||||||||||||
|
Total noninterest income
|
$ | 81,897 | $ | 75,309 | $ | 6,588 | 8.7 | % | $ | 260,826 | $ | 266,227 | $ | (5,401 | ) | (2.0 | )% | |||||||||||||||||||
| N/M Not meaningful. | ||
46
47
| 3 rd Qtr. | 3 rd Qtr. | Dollar | Percent | YTD | YTD | Dollar | Percent | |||||||||||||||||||||||||
| 2010 | 2009 | Change | Change | 2010 | 2009 | Change | Change | |||||||||||||||||||||||||
|
Personnel expense
|
$ | 80,640 | $ | 73,501 | $ | 7,139 | 9.7 | % | $ | 239,337 | $ | 231,770 | $ | 7,567 | 3.3 | % | ||||||||||||||||
|
Occupancy
|
12,157 | 11,949 | 208 | 1.7 | % | 37,038 | 37,171 | (133 | ) | (0.4 | )% | |||||||||||||||||||||
|
Equipment
|
4,637 | 4,575 | 62 | 1.4 | % | 13,472 | 13,834 | (362 | ) | (2.6 | %) | |||||||||||||||||||||
|
Data processing
|
7,502 | 7,442 | 60 | 0.8 | % | 22,667 | 23,165 | (498 | ) | (2.1 | )% | |||||||||||||||||||||
|
Business development and advertising
|
4,297 | 3,910 | 387 | 9.9 | % | 13,515 | 13,590 | (75 | ) | (0.6 | )% | |||||||||||||||||||||
|
Other intangible asset amortization
|
1,206 | 1,386 | (180 | ) | (13.0 | )% | 3,713 | 4,157 | (444 | ) | (10.7 | )% | ||||||||||||||||||||
|
Legal and professional
|
6,774 | 3,349 | 3,425 | 102.3 | % | 15,086 | 13,176 | 1,910 | 14.5 | % | ||||||||||||||||||||||
|
Foreclosure / OREO expense
|
7,349 | 8,688 | (1,339 | ) | (15.4 | )% | 23,984 | 27,277 | (3,293 | ) | (12.1 | )% | ||||||||||||||||||||
|
FDIC expense
|
11,426 | 8,451 | 2,975 | 35.2 | % | 35,282 | 32,316 | 2,966 | 9.2 | % | ||||||||||||||||||||||
|
Stationery and supplies
|
1,344 | 1,280 | 64 | 5.0 | % | 4,139 | 4,632 | (493 | ) | (10.6 | )% | |||||||||||||||||||||
|
Courier
|
1,063 | 1,096 | (33 | ) | (3.0 | )% | 3,205 | 3,601 | (396 | ) | (11.0 | )% | ||||||||||||||||||||
|
Postage
|
1,266 | 1,668 | (402 | ) | (24.1 | )% | 4,568 | 5,553 | (985 | ) | (17.7 | )% | ||||||||||||||||||||
|
Other
|
16,919 | 13,816 | 3,103 | 22.5 | % | 47,471 | 42,164 | 5,307 | 12.6 | % | ||||||||||||||||||||||
|
Total noninterest expense
|
$ | 156,580 | $ | 141,111 | $ | 15,469 | 11.0 | % | $ | 463,477 | $ | 452,406 | $ | 11,071 | 2.4 | % | ||||||||||||||||
48
49
| September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||||||||||||||||
| % of | % of | % of | % of | % of | ||||||||||||||||||||||||||||||||||||
| Amount | Total | Amount | Total | Amount | Total | Amount | Total | Amount | Total | |||||||||||||||||||||||||||||||
|
Commercial and industrial
|
$ | 2,989,238 | 24 | % | $ | 2,969,662 | 24 | % | $ | 3,099,265 | 23 | % | $ | 3,450,632 | 24 | % | $ | 3,613,457 | 25 | % | ||||||||||||||||||||
|
Commercial real estate
|
3,494,342 | 28 | 3,576,716 | 28 | 3,699,139 | 28 | 3,817,066 | 27 | 3,902,340 | 26 | ||||||||||||||||||||||||||||||
|
Real estate construction
|
736,387 | 6 | 925,697 | 7 | 1,281,868 | 10 | 1,397,493 | 10 | 1,611,857 | 11 | ||||||||||||||||||||||||||||||
|
Lease financing
|
74,690 | 1 | 82,375 | 1 | 87,568 | 1 | 95,851 | 1 | 102,130 | 1 | ||||||||||||||||||||||||||||||
|
Commercial
|
7,294,657 | 59 | 7,554,450 | 60 | 8,167,840 | 62 | 8,761,042 | 62 | 9,229,784 | 63 | ||||||||||||||||||||||||||||||
|
Home equity
(1)
|
2,457,461 | 20 | 2,455,181 | 19 | 2,468,587 | 18 | 2,546,167 | 18 | 2,591,262 | 17 | ||||||||||||||||||||||||||||||
|
Installment
|
721,480 | 6 | 749,588 | 6 | 759,025 | 6 | 873,568 | 6 | 885,970 | 6 | ||||||||||||||||||||||||||||||
|
Retail
|
3,178,941 | 26 | 3,204,769 | 25 | 3,227,612 | 24 | 3,419,735 | 24 | 3,477,232 | 23 | ||||||||||||||||||||||||||||||
|
Residential mortgage
|
1,898,795 | 15 | 1,842,697 | 15 | 1,903,869 | 14 | 1,947,848 | 14 | 2,058,581 | 14 | ||||||||||||||||||||||||||||||
|
Total loans
|
$ | 12,372,393 | 100 | % | $ | 12,601,916 | 100 | % | $ | 13,299,321 | 100 | % | $ | 14,128,625 | 100 | % | $ | 14,765,597 | 100 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
| (1) Home equity includes home equity lines and residential mortgage junior liens. | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Farmland
|
$ | 39,986 | 1 | % | $ | 40,544 | 1 | % | $ | 45,636 | 1 | % | $ | 47,514 | 1 | % | $ | 48,584 | 1 | % | ||||||||||||||||||||
|
Multi-family
|
528,846 | 15 | 518,990 | 14 | 526,963 | 14 | 543,936 | 14 | 538,724 | 14 | ||||||||||||||||||||||||||||||
|
Owner occupied
|
1,086,258 | 31 | 1,131,687 | 32 | 1,156,318 | 32 | 1,198,075 | 32 | 1,264,295 | 32 | ||||||||||||||||||||||||||||||
|
Non-owner occupied
|
1,839,252 | 53 | 1,885,495 | 53 | 1,970,222 | 53 | 2,027,541 | 53 | 2,050,737 | 53 | ||||||||||||||||||||||||||||||
|
Commercial real estate
|
$ | 3,494,342 | 100 | % | $ | 3,576,716 | 100 | % | $ | 3,699,139 | 100 | % | $ | 3,817,066 | 100 | % | $ | 3,902,340 | 100 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
1-4 family construction
|
$ | 137,109 | 19 | % | $ | 183,953 | 20 | % | $ | 220,630 | 17 | % | $ | 251,307 | 18 | % | $ | 293,568 | 18 | % | ||||||||||||||||||||
|
All other construction
|
599,278 | 81 | 741,744 | 80 | 1,061,238 | 83 | 1,146,186 | 82 | 1,318,289 | 82 | ||||||||||||||||||||||||||||||
|
Real estate construction
|
$ | 736,387 | 100 | % | $ | 925,697 | 100 | % | $ | 1,281,868 | 100 | % | $ | 1,397,493 | 100 | % | $ | 1,611,857 | 100 | % | ||||||||||||||||||||
| September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||||||||||||||||
| % of | % of | % of | % of | % of | ||||||||||||||||||||||||||||||||||||
| Amount | Total | Amount | Total | Amount | Total | Amount | Total | Amount | Total | |||||||||||||||||||||||||||||||
|
Noninterest-bearing
demand
|
$ | 3,054,121 | 18 | % | $ | 2,932,599 | 17 | % | $ | 3,023,247 | 18 | % | $ | 3,274,973 | 20 | % | $ | 2,984,486 | 18 | % | ||||||||||||||||||||
|
Savings
|
902,077 | 5 | 913,146 | 5 | 897,740 | 5 | 845,509 | 5 | 871,539 | 5 | ||||||||||||||||||||||||||||||
|
Interest-bearing demand
|
2,921,700 | 17 | 2,745,541 | 16 | 2,939,390 | 17 | 3,099,358 | 18 | 2,395,429 | 15 | ||||||||||||||||||||||||||||||
|
Money market
|
6,312,912 | 38 | 6,554,559 | 39 | 6,522,901 | 37 | 5,806,661 | 35 | 5,724,418 | 35 | ||||||||||||||||||||||||||||||
|
Brokered CDs
|
442,209 | 3 | 571,626 | 3 | 742,119 | 4 | 141,968 | 1 | 653,090 | 4 | ||||||||||||||||||||||||||||||
|
Other time
|
3,171,841 | 19 | 3,252,728 | 20 | 3,371,390 | 19 | 3,560,144 | 21 | 3,817,147 | 23 | ||||||||||||||||||||||||||||||
|
Total deposits
|
$ | 16,804,860 | 100 | % | $ | 16,970,199 | 100 | % | $ | 17,496,787 | 100 | % | $ | 16,728,613 | 100 | % | $ | 16,446,109 | 100 | % | ||||||||||||||||||||
|
Total deposits,
excluding Brokered CDs
|
$ | 16,362,651 | 97 | % | $ | 16,398,573 | 97 | % | $ | 16,754,668 | 96 | % | $ | 16,586,645 | 99 | % | $ | 15,793,019 | 96 | % | ||||||||||||||||||||
|
Network transaction
deposits included
above in
interest-bearing
demand and money
market
|
$ | 1,970,050 | 12 | % | $ | 2,698,204 | 16 | % | $ | 2,641,648 | 15 | % | $ | 1,926,539 | 11 | % | $ | 1,767,271 | 11 | % | ||||||||||||||||||||
|
Total deposits,
excluding Brokered CDs
and network
transaction deposits
|
$ | 14,392,601 | 86 | % | $ | 13,700,369 | 81 | % | $ | 14,113,020 | 81 | % | $ | 14,660,106 | 88 | % | $ | 14,025,748 | 85 | % | ||||||||||||||||||||
50
51
52
| At and for the nine months | At and for the year | |||||||||||||||||||||||
| ended September 30, | ended December 31, | |||||||||||||||||||||||
| 2010 | 2009 | 2009 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Allowance for Loan Losses:
|
||||||||||||||||||||||||
|
Balance at beginning of period
|
$ | 573,533 | $ | 265,378 | $ | 265,378 | ||||||||||||||||||
|
Provision for loan losses
|
327,010 | 355,856 | 750,645 | |||||||||||||||||||||
|
Charge offs (1)
|
(410,124 | ) | (215,839 | ) | (452,206 | ) | ||||||||||||||||||
|
Recoveries
|
31,599 | 7,135 | 9,716 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net charge offs
|
(378,525 | ) | (208,704 | ) | (442,490 | ) | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at end of period
|
$ | 522,018 | $ | 412,530 | $ | 573,533 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net loan charge offs (recoveries):
|
(A | ) | (A | ) | (A | ) | ||||||||||||||||||
|
Commercial and industrial
|
$ | 73,530 | 318 | $ | 112,737 | 375 | $ | 155,677 | 401 | |||||||||||||||
|
Commercial real estate (CRE) (1)
|
86,849 | 316 | 15,689 | 57 | 56,239 | 150 | ||||||||||||||||||
|
Real estate construction (1)
|
166,809 | N/M | 32,538 | 212 | 157,197 | 816 | ||||||||||||||||||
|
Lease financing
|
1,897 | 298 | 1,309 | 155 | 1,570 | 144 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total commercial (1)
|
329,085 | 550 | 162,273 | 219 | 370,683 | 383 | ||||||||||||||||||
|
Home equity
|
33,857 | 183 | 32,287 | 158 | 48,790 | 181 | ||||||||||||||||||
|
Installment
|
5,749 | 85 | 6,740 | 105 | 8,839 | 103 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total retail
|
39,606 | 157 | 39,027 | 146 | 57,629 | 162 | ||||||||||||||||||
|
Residential mortgage
|
9,834 | 66 | 7,404 | 40 | 14,178 | 60 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total net charge offs (1)
|
$ | 378,525 | 378 | $ | 208,704 | 175 | $ | 442,490 | 284 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
CRE & Construction Net Charge Off Detail:
|
(A | ) | (A | ) | (A | ) | ||||||||||||||||||
|
Farmland
|
$ | 289 | 88 | $ | 171 | 42 | $ | 146 | 28 | |||||||||||||||
|
Multi-family (1)
|
12,515 | 315 | 1,525 | 40 | 6,225 | 119 | ||||||||||||||||||
|
Owner occupied
|
8,786 | 103 | 5,339 | 55 | 7,352 | 58 | ||||||||||||||||||
|
Non-owner occupied (1)
|
65,259 | 446 | 8,654 | 63 | 42,516 | 224 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Commercial real estate (1)
|
$ | 86,849 | 316 | $ | 15,689 | 57 | $ | 56,239 | 150 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
1-4 family construction (1)
|
$ | 29,490 | N/M | $ | 14,736 | 543 | $ | 38,662 | 1,129 | |||||||||||||||
|
All other construction (1)
|
137,319 | N/M | 17,802 | 141 | 118,535 | 748 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Real estate construction (1)
|
$ | 166,809 | N/M | $ | 32,538 | 212 | $ | 157,197 | 816 | |||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Charge offs for the nine months ended September 30, 2010 include $155.4 million of write-downs related to commercial loans sold or transferred to held for sale, comprised of write-downs of $20.4 million on 1-4 family construction, $72.0 million on all other construction, $9.4 million on multi-family commercial real estate, $3.0 million owner occupied commercial real estate, $44.5 million on non-owner occupied commercial real estate, and $6.1 million of commercial and industrial. | |
| (A) | Annualized ratio of net charge offs to average loans by loan type in basis points. |
|
Ratios:
|
||||||||||||||||||||||||
|
Allowance for loan losses to total loans
|
4.22 | % | 2.79 | % | 4.06 | % | ||||||||||||||||||
|
Allowance for loan losses to net charge offs
(annualized)
|
1.0x | 1.5x | 1.3x |
53
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||||||||||||||||||||||
| Quarterly Trends: | 2010 | 2010 | 2010 | 2009 | 2009 | |||||||||||||||||||||||||||||||||||
|
Allowance for Loan Losses:
|
||||||||||||||||||||||||||||||||||||||||
|
Balance at beginning of period
|
$ | 567,912 | $ | 575,573 | $ | 573,533 | $ | 412,530 | $ | 407,167 | ||||||||||||||||||||||||||||||
|
Provision for loan losses
|
64,000 | 97,665 | 165,345 | 394,789 | 95,410 | |||||||||||||||||||||||||||||||||||
|
Charge offs (1)
|
(122,327 | ) | (113,170 | ) | (174,627 | ) | (236,367 | ) | (92,340 | ) | ||||||||||||||||||||||||||||||
|
Recoveries
|
12,433 | 7,844 | 11,322 | 2,581 | 2,293 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Net charge offs
|
(109,894 | ) | (105,326 | ) | (163,305 | ) | (233,786 | ) | (90,047 | ) | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance at end of period
|
$ | 522,018 | $ | 567,912 | $ | 575,573 | $ | 573,533 | $ | 412,530 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Impaired Loans Analysis:
|
||||||||||||||||||||||||||||||||||||||||
|
Impaired loan amount (pre charge off)
|
$ | 657,993 | $ | 943,822 | $ | 1,280,239 | $ | 1,152,323 | $ | 801,039 | ||||||||||||||||||||||||||||||
|
Cumulative charge offs recognized
|
(83,919 | ) | (144,947 | ) | (292,428 | ) | (244,137 | ) | (116,929 | ) | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Current impaired loan balance
|
574,074 | 798,875 | 987,811 | 908,186 | 684,110 | |||||||||||||||||||||||||||||||||||
|
Reserves on impaired loans
|
136,812 | 165,390 | 158,705 | 141,675 | 72,929 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Current balance, net of reserves
|
$ | 437,262 | $ | 633,485 | $ | 829,106 | $ | 766,511 | $ | 611,181 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Current mark on impaired loans *
|
67 | % | 67 | % | 65 | % | 67 | % | 76 | % | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
| * Current mark on impaired loans = Current balance, net of reserves divided by Impaired loan amount (pre charge off). | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Net loan charge offs (recoveries):
|
(A | ) | (A | ) | (A | ) | (A | ) | (A | ) | ||||||||||||||||||||||||||||||
|
Commercial and industrial
|
$ | 4,274 | 57 | $ | 5,557 | 73 | $ | 63,699 | 795 | $ | 42,940 | 490 | $ | 57,480 | 611 | |||||||||||||||||||||||||
|
Commercial real estate (CRE) (1)
|
28,517 | 319 | 37,004 | 398 | 21,328 | 230 | 40,550 | 412 | 4,449 | 45 | ||||||||||||||||||||||||||||||
|
Real estate construction (1)
|
60,488 | N/M | 46,135 | N/M | 60,186 | N/M | 124,659 | N/M | 12,837 | 285 | ||||||||||||||||||||||||||||||
|
Lease financing
|
826 | 416 | 297 | 141 | 774 | 341 | 261 | 105 | 319 | 119 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total commercial (1)
|
94,105 | 498 | 88,993 | 444 | 145,987 | 698 | 208,410 | 915 | 75,085 | 313 | ||||||||||||||||||||||||||||||
|
Home equity
|
10,875 | 175 | 11,213 | 183 | 11,769 | 190 | 16,503 | 254 | 11,202 | 170 | ||||||||||||||||||||||||||||||
|
Installment
|
1,640 | 74 | 1,887 | 83 | 2,222 | 98 | 2,099 | 94 | 2,433 | 113 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total retail
|
12,515 | 148 | 13,100 | 156 | 13,991 | 166 | 18,602 | 213 | 13,635 | 156 | ||||||||||||||||||||||||||||||
|
Residential mortgage
|
3,274 | 65 | 3,233 | 65 | 3,327 | 67 | 6,774 | 127 | 1,327 | 23 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total net charge offs (1)
|
$ | 109,894 | 339 | $ | 105,326 | 315 | $ | 163,305 | 476 | $ | 233,786 | 635 | $ | 90,047 | 234 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
CRE & Construction Net Charge Off Detail:
|
(A | ) | (A | ) | (A | ) | (A | ) | (A | ) | ||||||||||||||||||||||||||||||
|
Farmland
|
$ | 2 | 2 | $ | 98 | 88 | $ | 189 | 163 | $ | (25 | ) | (21 | ) | $ | | | |||||||||||||||||||||||
|
Multi-family (1)
|
4,119 | 320 | 7,279 | 543 | 1,117 | 83 | 4,700 | 331 | 444 | 33 | ||||||||||||||||||||||||||||||
|
Owner occupied
|
3,381 | 121 | 1,408 | 49 | 3,997 | 138 | 2,013 | 65 | 2,102 | 62 | ||||||||||||||||||||||||||||||
|
Non-owner occupied (1)
|
21,015 | 443 | 28,219 | 567 | 16,025 | 325 | 33,862 | 649 | 1,903 | 39 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Commercial real estate (1)
|
$ | 28,517 | 319 | $ | 37,004 | 398 | $ | 21,328 | 230 | $ | 40,550 | 412 | $ | 4,449 | 45 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
1-4 family construction (1)
|
$ | 16,409 | N/M | $ | 5,380 | N/M | $ | 7,701 | N/M | $ | 23,926 | N/M | $ | 11,459 | N/M | |||||||||||||||||||||||||
|
All other construction (1)
|
44,079 | N/M | 40,755 | N/M | 52,485 | N/M | 100,733 | N/M | 1,378 | 37 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Real estate construction (1)
|
$ | 60,488 | N/M | $ | 46,135 | N/M | $ | 60,186 | N/M | $ | 124,659 | N/M | $ | 12,837 | 285 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
| (1) | Charge offs for the three months ended September 30, 2010 include $85.4 million of write-downs related to commercial loans sold or transferred to held for sale, comprised of write-downs of $15.2 million on 1-4 family construction, $40.7 million on all other construction, $2.7 million on multi-family commercial real estate, $3.0 million owner occupied commercial real estate, $21.9 million on non-owner occupied commercial real estate, and $1.9 million of commercial and industrial. Charge offs for the three months ended June 30, 2010, include $65.8 million of write-downs related to commercial loans sold or transferred to held for sale, comprised of write-downs of $5.2 million on 1-4 family construction, $31.3 million on all other construction, $6.7 million on multi-family commercial real estate, and $22.6 million on non-owner occupied commercial real estate. Charge offs for the three months ended March 31, 2010, include $4.2 million of write-downs related to sales of commercial and industrial loans. | |
| (A) | Annualized ratio of net charge offs to average loans by loan type in basis points. | |
| N/M | Not meaningful. |
54
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||||||||||||||||||||||
| 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||||||||||||||||||||||
|
Nonperforming assets
:
|
||||||||||||||||||||||||||||||||||||||||
|
Nonaccrual loans:
|
||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
$ | 591,630 | $ | 843,719 | $ | 1,047,840 | $ | 964,888 | $ | 737,817 | ||||||||||||||||||||||||||||||
|
Residential mortgage
|
76,589 | 84,141 | 85,740 | 81,811 | 75,681 | |||||||||||||||||||||||||||||||||||
|
Retail
|
59,658 | 47,781 | 46,605 | 31,100 | 31,822 | |||||||||||||||||||||||||||||||||||
|
Total nonaccrual loans
|
727,877 | 975,641 | 1,180,185 | 1,077,799 | 845,320 | |||||||||||||||||||||||||||||||||||
|
Accruing loans past due 90 days or more:
|
||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
25,396 | 1,372 | 5,450 | 9,394 | 6,155 | |||||||||||||||||||||||||||||||||||
|
Retail
|
1,197 | 1,835 | 903 | 15,587 | 17,019 | |||||||||||||||||||||||||||||||||||
|
Total accruing loans past due 90 days or more
|
26,593 | 3,207 | 6,353 | 24,981 | 23,174 | |||||||||||||||||||||||||||||||||||
|
Restructured loans:
|
||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
31,083 | 13,290 | 763 | 480 | 265 | |||||||||||||||||||||||||||||||||||
|
Residential mortgage
|
20,633 | 23,414 | 15,875 | 13,410 | 12,540 | |||||||||||||||||||||||||||||||||||
|
Retail
|
11,062 | 4,161 | 6,782 | 5,147 | 4,451 | |||||||||||||||||||||||||||||||||||
|
Total restructured loans
|
62,778 | 40,865 | 23,420 | 19,037 | 17,256 | |||||||||||||||||||||||||||||||||||
|
Total nonperforming loans (NPLs)
|
817,248 | 1,019,713 | 1,209,958 | 1,121,817 | 885,750 | |||||||||||||||||||||||||||||||||||
|
Other real estate owned (OREO)
|
53,101 | 51,223 | 62,220 | 68,441 | 60,010 | |||||||||||||||||||||||||||||||||||
|
Total nonperforming assets (NPAs)
|
$ | 870,349 | $ | 1,070,936 | $ | 1,272,178 | $ | 1,190,258 | $ | 945,760 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Restructured loans included in Nonaccrual loans
|
$ | 32,657 | $ | 48,215 | $ | 9,862 | $ | 9,393 | $ | 5,353 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Ratios:
|
||||||||||||||||||||||||||||||||||||||||
|
NPLs to total loans
|
6.61 | % | 8.09 | % | 9.10 | % | 7.94 | % | 6.00 | % | ||||||||||||||||||||||||||||||
|
Nonaccrual loans to total loans
|
5.88 | 7.71 | 8.87 | 7.63 | 5.72 | |||||||||||||||||||||||||||||||||||
|
NPAs to total loans plus OREO
|
7.00 | 8.46 | 9.52 | 8.38 | 6.38 | |||||||||||||||||||||||||||||||||||
|
NPAs to total assets
|
3.86 | 4.71 | 5.51 | 5.20 | 4.13 | |||||||||||||||||||||||||||||||||||
|
Allowance for loan losses to NPLs
|
63.88 | 55.69 | 47.57 | 51.13 | 46.57 | |||||||||||||||||||||||||||||||||||
|
Allowance for loan losses to nonaccrual loans
|
71.72 | 58.21 | 48.77 | 53.21 | 48.80 | |||||||||||||||||||||||||||||||||||
|
Allowance for loan losses to total loans
|
4.22 | 4.51 | 4.33 | 4.06 | 2.79 | |||||||||||||||||||||||||||||||||||
|
Nonperforming assets by type:
|
(A | ) | (A | ) | (A | ) | (A | ) | (A | ) | ||||||||||||||||||||||||||||||
|
Commercial and industrial
|
$ | 157,358 | 5 | % | $ | 184,808 | 6 | % | $ | 180,182 | 6 | % | $ | 234,418 | 7 | % | $ | 209,843 | 6 | % | ||||||||||||||||||||
|
Commercial real estate
|
300,208 | 9 | % | 360,974 | 10 | % | 356,853 | 10 | % | 307,478 | 8 | % | 213,736 | 5 | % | |||||||||||||||||||||||||
|
Real estate construction
|
163,621 | 22 | % | 284,646 | 31 | % | 487,552 | 38 | % | 413,360 | 30 | % | 301,844 | 19 | % | |||||||||||||||||||||||||
|
Leasing
|
26,922 | 36 | % | 27,953 | 34 | % | 29,466 | 34 | % | 19,506 | 20 | % | 18,814 | 18 | % | |||||||||||||||||||||||||
|
Total commercial
|
648,109 | 9 | % | 858,381 | 11 | % | 1,054,053 | 13 | % | 974,762 | 11 | % | 744,237 | 8 | % | |||||||||||||||||||||||||
|
Home equity
|
61,815 | 3 | % | 46,534 | 2 | % | 47,231 | 2 | % | 44,257 | 2 | % | 45,905 | 2 | % | |||||||||||||||||||||||||
|
Installment
|
10,102 | 1 | % | 7,243 | 1 | % | 7,059 | 1 | % | 7,577 | 1 | % | 7,387 | 1 | % | |||||||||||||||||||||||||
|
Total retail
|
71,917 | 2 | % | 53,777 | 2 | % | 54,290 | 2 | % | 51,834 | 2 | % | 53,292 | 2 | % | |||||||||||||||||||||||||
|
Residential mortgage
|
97,222 | 5 | % | 107,555 | 6 | % | 101,615 | 5 | % | 95,221 | 5 | % | 88,221 | 4 | % | |||||||||||||||||||||||||
|
Total nonperforming loans
|
817,248 | 7 | % | 1,019,713 | 8 | % | 1,209,958 | 9 | % | 1,121,817 | 8 | % | 885,750 | 6 | % | |||||||||||||||||||||||||
|
Commercial real estate owned
|
39,002 | 35,659 | 46,425 | 52,468 | 45,188 | |||||||||||||||||||||||||||||||||||
|
Residential real estate owned
|
10,783 | 11,607 | 11,397 | 11,572 | 11,635 | |||||||||||||||||||||||||||||||||||
|
Bank properties real estate owned
|
3,316 | 3,957 | 4,398 | 4,401 | 3,187 | |||||||||||||||||||||||||||||||||||
|
Other real estate owned
|
53,101 | 51,223 | 62,220 | 68,441 | 60,010 | |||||||||||||||||||||||||||||||||||
|
Total nonperforming assets
|
$ | 870,349 | $ | 1,070,936 | $ | 1,272,178 | $ | 1,190,258 | $ | 945,760 | ||||||||||||||||||||||||||||||
|
Commercial
real estate & Real estate
construction NPLs Detail: |
||||||||||||||||||||||||||||||||||||||||
|
Farmland
|
$ | 4,354 | 11 | % | $ | 3,048 | 8 | % | $ | 2,801 | 6 | % | $ | 1,524 | 3 | % | $ | 1,303 | 3 | % | ||||||||||||||||||||
|
Multi-family
|
35,696 | 7 | % | 34,034 | 7 | % | 32,835 | 6 | % | 17,867 | 3 | % | 23,317 | 4 | % | |||||||||||||||||||||||||
|
Owner occupied
|
81,265 | 7 | % | 86,615 | 8 | % | 70,444 | 6 | % | 61,170 | 5 | % | 46,623 | 4 | % | |||||||||||||||||||||||||
|
Non-owner occupied
|
178,893 | 10 | % | 237,277 | 13 | % | 250,773 | 13 | % | 226,917 | 11 | % | 142,493 | 7 | % | |||||||||||||||||||||||||
|
Commercial real estate
|
$ | 300,208 | 9 | % | $ | 360,974 | 10 | % | $ | 356,853 | 10 | % | $ | 307,478 | 8 | % | $ | 213,736 | 5 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
1-4 family construction
|
$ | 35,078 | 26 | % | $ | 65,204 | 35 | % | $ | 92,828 | 42 | % | $ | 77,902 | 31 | % | $ | 88,849 | 30 | % | ||||||||||||||||||||
|
All other construction
|
128,543 | 21 | % | 219,442 | 30 | % | 394,724 | 37 | % | 335,458 | 29 | % | 212,995 | 16 | % | |||||||||||||||||||||||||
|
Real estate construction
|
$ | 163,621 | 22 | % | $ | 284,646 | 31 | % | $ | 487,552 | 38 | % | $ | 413,360 | 30 | % | $ | 301,844 | 19 | % | ||||||||||||||||||||
| (A) | Ratio of nonperforming loans by type to total loans by type. |
55
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Loans 30-89 days past due by type:
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 14,505 | $ | 40,415 | $ | 51,042 | $ | 64,369 | $ | 43,159 | ||||||||||
|
Commercial real estate
|
56,710 | 50,721 | 69,836 | 81,975 | 50,029 | |||||||||||||||
|
Real estate construction
|
12,225 | 23,368 | 13,805 | 56,559 | 39,184 | |||||||||||||||
|
Leasing
|
168 | 628 | 98 | 823 | 873 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total commercial
|
83,608 | 115,132 | 134,781 | 203,726 | 133,245 | |||||||||||||||
|
Home equity
|
20,044 | 15,869 | 12,919 | 14,304 | 16,852 | |||||||||||||||
|
Installment
|
10,536 | 6,567 | 4,794 | 8,499 | 7,401 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total retail
|
30,580 | 22,436 | 17,713 | 22,803 | 24,253 | |||||||||||||||
|
Residential mortgage
|
10,065 | 11,110 | 12,786 | 14,226 | 17,994 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total loans past due 30-89 days
|
$ | 124,253 | $ | 148,678 | $ | 165,280 | $ | 240,755 | $ | 175,492 | ||||||||||
|
|
||||||||||||||||||||
|
Commercial real estate & Real estate construction
loans 30-89 days past due Detail: |
||||||||||||||||||||
|
Farmland
|
$ | 237 | $ | 1,686 | $ | 123 | $ | 1,338 | $ | 265 | ||||||||||
|
Multi-family
|
20,240 | 16,552 | 6,508 | 7,669 | 2,780 | |||||||||||||||
|
Owner occupied
|
4,887 | 7,348 | 24,137 | 30,043 | 21,071 | |||||||||||||||
|
Non-owner occupied
|
31,346 | 25,135 | 39,068 | 42,925 | 25,913 | |||||||||||||||
|
|
||||||||||||||||||||
|
Commercial real estate
|
$ | 56,710 | $ | 50,721 | $ | 69,836 | $ | 81,975 | $ | 50,029 | ||||||||||
|
|
||||||||||||||||||||
|
1-4 family construction
|
$ | 10,412 | $ | 974 | $ | 2,313 | $ | 38,555 | $ | 9,530 | ||||||||||
|
All other construction
|
1,813 | 22,394 | 11,492 | 18,004 | 29,654 | |||||||||||||||
|
|
||||||||||||||||||||
|
Real estate construction
|
$ | 12,225 | $ | 23,368 | $ | 13,805 | $ | 56,559 | $ | 39,184 | ||||||||||
|
|
||||||||||||||||||||
|
Potential problem loans by type:
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 373,955 | $ | 482,686 | $ | 505,903 | $ | 563,836 | $ | 481,034 | ||||||||||
|
Commercial real estate
|
553,126 | 553,316 | 565,969 | 598,137 | 588,013 | |||||||||||||||
|
Real estate construction
|
175,817 | 203,560 | 262,572 | 391,105 | 462,029 | |||||||||||||||
|
Leasing
|
2,302 | 6,784 | 5,158 | 8,367 | 9,572 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total commercial
|
1,105,200 | 1,246,346 | 1,339,602 | 1,561,445 | 1,540,648 | |||||||||||||||
|
Home equity
|
6,495 | 7,778 | 7,446 | 13,400 | 15,933 | |||||||||||||||
|
Installment
|
692 | 725 | 1,103 | 1,524 | 1,908 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total retail
|
7,187 | 8,503 | 8,549 | 14,924 | 17,841 | |||||||||||||||
|
Residential mortgage
|
19,416 | 17,304 | 19,591 | 19,150 | 15,414 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total potential problem loans
|
$ | 1,131,803 | $ | 1,272,153 | $ | 1,367,742 | $ | 1,595,519 | $ | 1,573,903 | ||||||||||
|
|
||||||||||||||||||||
56
57
58
| September 30, 2010 | December 31, 2009 | |||||||||||
| Moodys | S&P | Fitch | Moodys | S&P | Fitch | |||||||
|
Bank short-term
|
P2 | B | F3 | P1 | A3 | F3 | ||||||
|
Bank long-term
|
A3 | BB+ | BBB- | A1 | BBB- | BBB- | ||||||
|
|
||||||||||||
|
Corporation short-term
|
P2 | B | B | P1 | B | B | ||||||
|
Corporation long-term
|
Baa1 | BB- | BB+ | A2 | BB+ | BB+ | ||||||
|
|
||||||||||||
|
Subordinated debt long-term
|
Baa2 | B | BB | A3 | BB- | BB | ||||||
59
60
61
| Interest Sensitivity Period | ||||||||||||||||||||||||||
| Total | ||||||||||||||||||||||||||
| 91-180 | 181-365 | Within | Over 1 | |||||||||||||||||||||||
| 0-90 Days | Days | Days | 1 Year | Year | Total | |||||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||||
|
Loans held for sale
|
$ | 274,666 | $ | | $ | | $ | 274,666 | $ | | $ | 274,666 | ||||||||||||||
|
Investment securities, at fair value
|
1,168,690 | 296,173 | 497,682 | 1,962,545 | 3,519,709 | 5,482,254 | ||||||||||||||||||||
|
Loans
|
6,492,633 | 655,186 | 1,179,027 | 8,326,846 | 4,045,547 | 12,372,393 | ||||||||||||||||||||
|
Other earning assets
|
2,221,803 | | | 2,221,803 | | 2,221,803 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
Total earning assets
|
$ | 10,157,792 | $ | 951,359 | $ | 1,676,709 | $ | 12,785,860 | $ | 7,565,256 | $ | 20,351,116 | ||||||||||||||
|
|
||||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||||
|
Deposits (1) (2)
|
$ | 3,945,014 | $ | 1,812,890 | $ | 3,475,311 | $ | 9,233,215 | $ | 7,129,436 | $ | 16,362,651 | ||||||||||||||
|
Other interest-bearing liabilities (2)
|
928,503 | 315,872 | 275,034 | 1,519,409 | 1,175,734 | 2,695,143 | ||||||||||||||||||||
|
Interest rate swap
|
(200,000 | ) | | 100,000 | (100,000 | ) | 100,000 | | ||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
$ | 4,673,517 | $ | 2,128,762 | $ | 3,850,345 | $ | 10,652,624 | $ | 8,405,170 | $ | 19,057,794 | ||||||||||||||
|
|
||||||||||||||||||||||||||
|
Interest sensitivity gap
|
$ | 5,484,275 | $ | (1,177,403 | ) | $ | (2,173,636 | ) | $ | 2,133,236 | $ | (839,914 | ) | $ | 1,293,322 | |||||||||||
|
Cumulative interest sensitivity gap
|
$ | 5,484,275 | $ | 4,306,872 | $ | 2,133,236 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
Cumulative gap as a percentage of earning
assets at September 30, 2010
|
26.9 | % | 21.2 | % | 10.5 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||
| (1) | The interest rate sensitivity assumptions for demand deposits, savings accounts, money market accounts, and interest-bearing demand deposit accounts are based on current and historical experiences regarding portfolio retention and interest rate repricing behavior. Based on these experiences, a portion of these balances are considered to be long-term and fairly stable and are, therefore, included in the Over 1 Year category. | |
| (2) | For analysis purposes, Brokered CDs of $442 million have been included with other interest-bearing liabilities and excluded from deposits. |
62
| One Year | One to | Three to | Over | |||||||||||||||||
| or Less | Three Years | Five Years | Five Years | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Time deposits
|
$ | 2,413,255 | $ | 1,113,292 | $ | 87,221 | $ | 282 | $ | 3,614,050 | ||||||||||
|
Short-term borrowings
|
539,263 | | | | 539,263 | |||||||||||||||
|
Long-term funding
|
669,875 | 800,132 | 20 | 243,644 | 1,713,671 | |||||||||||||||
|
Operating leases
|
11,587 | 19,680 | 12,978 | 15,845 | 60,090 | |||||||||||||||
|
Commitments to extend credit
|
3,149,069 | 717,715 | 172,830 | 49,853 | 4,089,467 | |||||||||||||||
|
Total
|
$ | 6,783,049 | $ | 2,650,819 | $ | 273,049 | $ | 309,624 | $ | 10,016,541 | ||||||||||
63
64
| At or For the Quarter Ended | ||||||||||||||||||||
| Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||||||||||||
| 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Total stockholders equity
|
$ | 3,200,849 | $ | 3,186,127 | $ | 3,180,509 | $ | 2,738,608 | $ | 2,924,659 | ||||||||||
|
Tier 1 capital
|
2,367,021 | 2,358,396 | 2,366,457 | 1,918,238 | 2,103,581 | |||||||||||||||
|
Total capital
|
2,565,227 | 2,600,650 | 2,618,318 | 2,180,959 | 2,372,711 | |||||||||||||||
|
Market capitalization
|
2,282,121 | 2,120,428 | 2,378,829 | 1,407,915 | 1,460,207 | |||||||||||||||
|
Book value per common share
|
$ | 15.53 | $ | 15.46 | $ | 15.44 | $ | 17.42 | $ | 18.88 | ||||||||||
|
Tangible book value per common share
|
10.02 | 9.93 | 9.90 | 9.93 | 11.38 | |||||||||||||||
|
Cash dividend per common share
|
0.01 | 0.01 | 0.01 | 0.05 | 0.05 | |||||||||||||||
|
Stock price at end of period
|
13.19 | 12.26 | 13.76 | 11.01 | 11.42 | |||||||||||||||
|
Low closing price for the period
|
11.96 | 12.26 | 11.48 | 10.37 | 9.21 | |||||||||||||||
|
High closing price for the period
|
13.90 | 16.10 | 14.54 | 13.00 | 12.67 | |||||||||||||||
|
Total stockholders equity / assets
|
14.21 | % | 14.00 | % | 13.76 | % | 11.97 | % | 12.78 | % | ||||||||||
|
Tangible common equity / tangible assets
(1)
|
8.03 | 7.88 | 7.73 | 5.79 | 6.64 | |||||||||||||||
|
Tangible stockholders equity / tangible assets
(2)
|
10.41 | 10.23 | 10.04 | 8.12 | 8.96 | |||||||||||||||
|
Tier 1 common equity / risk-weighted assets
(3)
|
12.31 | 12.00 | 11.43 | 7.85 | 8.67 | |||||||||||||||
|
Tier 1 leverage ratio
|
10.78 | 10.80 | 10.57 | 8.76 | 9.35 | |||||||||||||||
|
Tier 1 risk-based capital ratio
|
17.68 | 17.25 | 16.40 | 12.52 | 13.14 | |||||||||||||||
|
Total risk-based capital ratio
|
19.16 | 19.02 | 18.15 | 14.24 | 14.83 | |||||||||||||||
|
Shares outstanding (period end)
|
173,019 | 172,955 | 172,880 | 127,876 | 127,864 | |||||||||||||||
|
Basic shares outstanding (average)
|
172,989 | 172,921 | 165,842 | 127,869 | 127,863 | |||||||||||||||
|
Diluted shares outstanding (average)
|
172,990 | 172,921 | 165,842 | 127,869 | 127,863 | |||||||||||||||
| (1) | Tangible common equity to tangible assets = Common stockholders equity excluding goodwill and other intangible assets divided by assets excluding goodwill and other intangible assets. This is a non-GAAP financial measure. | |
| (2) | Tangible stockholders equity to tangible assets = Total stockholders equity excluding goodwill and other intangible assets divided by assets excluding goodwill and other intangible assets. This is a non-GAAP financial measure. | |
| (3) | Tier 1 common equity to risk-weighted assets = Tier 1 capital excluding qualifying perpetual preferred stock and qualifying trust preferred securities divided by risk-weighted assets. This is a non-GAAP financial measure. |
65
66
| For the Quarter Ended | ||||||||||||||||||||||||
| Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||||||||||||||||
| 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||||||
|
Summary of Operations:
|
||||||||||||||||||||||||
|
Net interest income
|
$ | 153,904 | $ | 159,793 | $ | 169,222 | $ | 178,353 | $ | 179,236 | ||||||||||||||
|
Provision for loan losses
|
64,000 | 97,665 | 165,345 | 394,789 | 95,410 | |||||||||||||||||||
|
Noninterest income
|
||||||||||||||||||||||||
|
Trust service fees
|
9,462 | 9,517 | 9,356 | 9,906 | 9,057 | |||||||||||||||||||
|
Service charges on deposit accounts
|
23,845 | 26,446 | 26,059 | 29,213 | 30,829 | |||||||||||||||||||
|
Card-based and other nondeposit fees
|
12,093 | 11,942 | 10,820 | 12,359 | 11,586 | |||||||||||||||||||
|
Retail commissions
|
15,276 | 15,722 | 15,817 | 15,296 | 15,041 | |||||||||||||||||||
|
Core fee-based revenue
|
60,676 | 63,627 | 62,052 | 66,774 | 66,513 | |||||||||||||||||||
|
Mortgage banking, net
|
9,007 | 5,493 | 5,407 | 9,227 | (909 | ) | ||||||||||||||||||
|
Capital market fees, net
|
891 | (136 | ) | 130 | 291 | 226 | ||||||||||||||||||
|
BOLI income
|
3,756 | 4,240 | 3,256 | 3,310 | 3,789 | |||||||||||||||||||
|
Asset sale gains (losses), net
|
(2,354 | ) | 1,477 | (1,641 | ) | (1,551 | ) | (126 | ) | |||||||||||||||
|
Investment securities gains (losses), net
|
3,365 | (146 | ) | 23,581 | (395 | ) | (42 | ) | ||||||||||||||||
|
Other
|
6,556 | 6,336 | 5,253 | 7,078 | 5,858 | |||||||||||||||||||
|
Total noninterest income
|
81,897 | 80,891 | 98,038 | 84,734 | 75,309 | |||||||||||||||||||
|
Noninterest expense
|
||||||||||||||||||||||||
|
Personnel expense
|
80,640 | 79,342 | 79,355 | 72,620 | 73,501 | |||||||||||||||||||
|
Occupancy
|
12,157 | 11,706 | 13,175 | 12,170 | 11,949 | |||||||||||||||||||
|
Equipment
|
4,637 | 4,450 | 4,385 | 4,551 | 4,575 | |||||||||||||||||||
|
Data processing
|
7,502 | 7,866 | 7,299 | 7,728 | 7,442 | |||||||||||||||||||
|
Business development and advertising
|
4,297 | 4,773 | 4,445 | 4,443 | 3,910 | |||||||||||||||||||
|
Other intangible amortization
|
1,206 | 1,254 | 1,253 | 1,386 | 1,386 | |||||||||||||||||||
|
Legal and professional fees
|
6,774 | 5,517 | 2,795 | 6,386 | 3,349 | |||||||||||||||||||
|
Foreclosure/OREO expense
|
7,349 | 8,906 | 7,729 | 10,852 | 8,688 | |||||||||||||||||||
|
FDIC expense
|
11,426 | 12,027 | 11,829 | 9,618 | 8,451 | |||||||||||||||||||
|
Other
|
20,592 | 19,197 | 19,594 | 29,260 | 17,860 | |||||||||||||||||||
|
Total noninterest expense
|
156,580 | 155,038 | 151,859 | 159,014 | 141,111 | |||||||||||||||||||
|
Income tax expense (benefit)
|
917 | (9,240 | ) | (23,555 | ) | (117,479 | ) | 2,030 | ||||||||||||||||
|
Net income (loss)
|
14,304 | (2,779 | ) | (26,389 | ) | (173,237 | ) | 15,994 | ||||||||||||||||
|
Preferred stock dividends and
discount accretion
|
7,389 | 7,377 | 7,365 | 7,354 | 7,342 | |||||||||||||||||||
|
Net income (loss) available to common equity
|
$ | 6,915 | $ | (10,156 | ) | $ | (33,754 | ) | $ | (180,591 | ) | $ | 8,652 | |||||||||||
|
|
||||||||||||||||||||||||
|
Taxable equivalent net interest income
|
$ | 159,818 | $ | 165,759 | $ | 175,256 | $ | 184,541 | $ | 185,174 | ||||||||||||||
|
Net interest margin
|
3.08 | % | 3.22 | % | 3.35 | % | 3.59 | % | 3.50 | % | ||||||||||||||
|
Effective tax rate (benefit)
|
6.03 | % | (76.88 | )% | (47.16 | )% | (40.41 | )% | 11.26 | % | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Average Balances:
|
||||||||||||||||||||||||
|
Assets
|
$ | 22,727,208 | $ | 22,598,695 | $ | 23,151,767 | $ | 22,773,576 | $ | 23,362,954 | ||||||||||||||
|
Earning assets
|
20,660,498 | 20,598,637 | 21,075,408 | 20,499,225 | 21,063,016 | |||||||||||||||||||
|
Interest-bearing liabilities
|
16,376,904 | 16,408,718 | 16,970,884 | 16,663,947 | 17,412,341 | |||||||||||||||||||
|
Loans
|
12,855,791 | 13,396,710 | 13,924,978 | 14,605,107 | 15,248,895 | |||||||||||||||||||
|
Deposits
|
17,138,105 | 17,056,193 | 17,143,924 | 16,407,034 | 16,264,181 | |||||||||||||||||||
|
Wholesale funding
|
2,326,469 | 2,343,119 | 2,837,001 | 3,332,642 | 4,067,830 | |||||||||||||||||||
|
Stockholders equity
|
3,206,742 | 3,186,295 | 3,145,074 | 2,898,132 | 2,904,210 | |||||||||||||||||||
67
68
69
70
| Total Number of | Maximum Number of | |||||||||||||||
| Total Number of | Shares Purchased as | Shares that May Yet | ||||||||||||||
| Shares | Average Price | Part of Publicly | Be Purchased Under | |||||||||||||
| Period | Purchased | Paid per Share | Announced Plans | the Plan | ||||||||||||
|
July 1 July 31, 2010
|
161 | $ | 13.74 | | | |||||||||||
|
August 1 August 31, 2010
|
434 | 13.70 | | | ||||||||||||
|
September 1 September
30, 2010
|
| | | | ||||||||||||
|
Total
|
595 | $ | 13.71 | | | |||||||||||
71
| (a) | Exhibits: | ||
| Exhibit (11), Statement regarding computation of per-share earnings. See Note 3 of the notes to consolidated financial statements in Part I Item 1. | |||
| Exhibit (31.1), Certification Under Section 302 of Sarbanes-Oxley by Philip B. Flynn, Chief Executive Officer, is attached hereto. | |||
| Exhibit (31.2), Certification Under Section 302 of Sarbanes-Oxley by Joseph B. Selner, Chief Financial Officer, is attached hereto. | |||
| Exhibit (32), Certification by the Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of Sarbanes-Oxley, is attached hereto. | |||
| Exhibit (101), Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Changes in Stockholders Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements tagged as blocks of text. * |
| * | As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934. |
72
|
ASSOCIATED
BANC-CORP
|
||||
| Date: November 4, 2010 | /s/ Philip B. Flynn | |||
| Philip B. Flynn | ||||
| President and Chief Executive Officer | ||||
| Date: November 4, 2010 | /s/ Joseph B. Selner | |||
| Joseph B. Selner | ||||
| Chief Financial Officer | ||||
73
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|