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 (Do not check if smaller reporting company) | Smaller reporting company o |
2
| ITEM 1. | Financial Statements: |
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
| (Unaudited) | (Audited) | |||||||
| (In Thousands, except share data) | ||||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
$ | 314,682 | $ | 319,487 | ||||
|
Interest-bearing deposits in other financial institutions
|
777,675 | 546,125 | ||||||
|
Federal funds sold and securities purchased under
agreements to resell
|
2,400 | 2,550 | ||||||
|
Investment securities available for sale, at fair value
|
5,742,034 | 6,101,341 | ||||||
|
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost
|
191,075 | 190,968 | ||||||
|
Loans held for sale
|
84,323 | 144,808 | ||||||
|
Loans
|
13,089,589 | 12,616,735 | ||||||
|
Allowance for loan losses
|
(425,961 | ) | (476,813 | ) | ||||
|
|
||||||||
|
Loans, net
|
12,663,628 | 12,139,922 | ||||||
|
Premises and equipment, net
|
192,506 | 190,533 | ||||||
|
Goodwill
|
929,168 | 929,168 | ||||||
|
Other intangible assets, net
|
74,872 | 88,044 | ||||||
|
Other assets
|
1,076,112 | 1,132,650 | ||||||
|
|
||||||||
|
Total assets
|
$ | 22,048,475 | $ | 21,785,596 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
|
Noninterest-bearing demand deposits
|
$ | 3,218,722 | $ | 3,684,965 | ||||
|
Interest-bearing deposits, excluding brokered certificates of deposit
|
10,530,658 | 11,097,788 | ||||||
|
Brokered certificates of deposit
|
316,670 | 442,640 | ||||||
|
|
||||||||
|
Total deposits
|
14,066,050 | 15,225,393 | ||||||
|
Short-term funding
|
3,255,670 | 1,747,382 | ||||||
|
Long-term funding
|
1,484,174 | 1,413,605 | ||||||
|
Accrued expenses and other liabilities
|
243,433 | 240,425 | ||||||
|
|
||||||||
|
Total liabilities
|
19,049,327 | 18,626,805 | ||||||
|
|
||||||||
|
Stockholders equity
|
||||||||
|
Preferred equity
|
258,051 | 514,388 | ||||||
|
Common stock
|
1,745 | 1,739 | ||||||
|
Surplus
|
1,581,594 | 1,573,372 | ||||||
|
Retained earnings
|
1,079,076 | 1,041,666 | ||||||
|
Accumulated other comprehensive income
|
79,345 | 27,626 | ||||||
|
Treasury stock, at cost
|
(663 | ) | | |||||
|
|
||||||||
|
Total stockholders equity
|
2,999,148 | 3,158,791 | ||||||
|
|
||||||||
|
Total liabilities and stockholders equity
|
$ | 22,048,475 | $ | 21,785,596 | ||||
|
|
||||||||
|
Preferred shares issued
|
262,500 | 525,000 | ||||||
|
Preferred shares authorized (par value $1.00 per share)
|
750,000 | 750,000 | ||||||
|
Common shares issued
|
174,522,655 | 173,887,504 | ||||||
|
Common shares authorized (par value $0.01 per share)
|
250,000,000 | 250,000,000 | ||||||
|
Treasury shares of common stock
|
48,724 | | ||||||
3
| ITEM 1. | Financial Statements Continued: |
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In Thousands, except per share data) | ||||||||||||||||
|
INTEREST INCOME
|
||||||||||||||||
|
Interest and fees on loans
|
$ | 144,358 | $ | 153,815 | $ | 287,129 | $ | 313,106 | ||||||||
|
Interest and dividends on investment securities:
|
||||||||||||||||
|
Taxable
|
35,351 | 40,292 | 70,003 | 86,460 | ||||||||||||
|
Tax exempt
|
7,504 | 8,558 | 15,217 | 17,266 | ||||||||||||
|
Other interest and dividends
|
1,438 | 2,213 | 2,896 | 3,986 | ||||||||||||
|
|
||||||||||||||||
|
Total interest income
|
188,651 | 204,878 | 375,245 | 420,818 | ||||||||||||
|
INTEREST EXPENSE
|
||||||||||||||||
|
Interest on deposits
|
16,901 | 28,360 | 35,150 | 57,105 | ||||||||||||
|
Interest on short-term funding
|
3,637 | 1,820 | 7,216 | 3,846 | ||||||||||||
|
Interest on long-term funding
|
13,990 | 14,905 | 25,033 | 30,852 | ||||||||||||
|
|
||||||||||||||||
|
Total interest expense
|
34,528 | 45,085 | 67,399 | 91,803 | ||||||||||||
|
|
||||||||||||||||
|
NET INTEREST INCOME
|
154,123 | 159,793 | 307,846 | 329,015 | ||||||||||||
|
Provision for loan losses
|
16,000 | 97,665 | 47,000 | 263,010 | ||||||||||||
|
|
||||||||||||||||
|
Net interest income after provision for loan losses
|
138,123 | 62,128 | 260,846 | 66,005 | ||||||||||||
|
NONINTEREST INCOME
|
||||||||||||||||
|
Trust service fees
|
10,012 | 9,517 | 19,843 | 18,873 | ||||||||||||
|
Service charges on deposit accounts
|
19,112 | 26,446 | 38,176 | 52,505 | ||||||||||||
|
Card-based and other nondeposit fees
|
15,747 | 14,739 | 31,345 | 28,551 | ||||||||||||
|
Retail commission income
|
16,475 | 15,722 | 32,856 | 31,539 | ||||||||||||
|
Mortgage banking, net
|
(3,320 | ) | 5,493 | (1,475 | ) | 10,900 | ||||||||||
|
Capital market fees, net
|
(890 | ) | (136 | ) | 1,488 | (6 | ) | |||||||||
|
Bank owned life insurance income
|
3,500 | 4,240 | 7,086 | 7,496 | ||||||||||||
|
Asset sale gains (losses), net
|
(209 | ) | 1,477 | (2,195 | ) | (164 | ) | |||||||||
|
Investment securities gains (losses), net:
|
||||||||||||||||
|
Realized gains (losses), net
|
(14 | ) | | (13 | ) | 23,581 | ||||||||||
|
Other-than-temporary impairments
|
(22 | ) | (146 | ) | (45 | ) | (146 | ) | ||||||||
|
Less: Non-credit portion recognized in other
comprehensive income (before taxes)
|
| | | | ||||||||||||
|
|
||||||||||||||||
|
Total investment securities gains (losses), net
|
(36 | ) | (146 | ) | (58 | ) | 23,435 | |||||||||
|
Other
|
4,364 | 3,539 | 9,871 | 5,800 | ||||||||||||
|
|
||||||||||||||||
|
Total noninterest income
|
64,755 | 80,891 | 136,937 | 178,929 | ||||||||||||
|
NONINTEREST EXPENSE
|
||||||||||||||||
|
Personnel expense
|
89,203 | 79,342 | 178,133 | 158,697 | ||||||||||||
|
Occupancy
|
12,663 | 11,706 | 27,938 | 24,881 | ||||||||||||
|
Equipment
|
4,969 | 4,450 | 9,736 | 8,835 | ||||||||||||
|
Data processing
|
7,974 | 7,866 | 15,508 | 15,165 | ||||||||||||
|
Business development and advertising
|
5,652 | 4,773 | 10,595 | 9,218 | ||||||||||||
|
Other intangible asset amortization expense
|
1,178 | 1,254 | 2,356 | 2,507 | ||||||||||||
|
Legal and professional fees
|
4,783 | 5,517 | 9,265 | 8,312 | ||||||||||||
|
Losses other than loans
|
(1,925 | ) | 2,840 | 4,372 | 4,819 | |||||||||||
|
Foreclosure/OREO expense
|
9,527 | 8,906 | 15,588 | 16,635 | ||||||||||||
|
FDIC expense
|
7,198 | 12,027 | 15,442 | 23,856 | ||||||||||||
|
Other
|
17,664 | 16,357 | 34,129 | 33,972 | ||||||||||||
|
|
||||||||||||||||
|
Total noninterest expense
|
158,886 | 155,038 | 323,062 | 306,897 | ||||||||||||
|
|
||||||||||||||||
|
Income (loss) before income taxes
|
43,992 | (12,019 | ) | 74,721 | (61,963 | ) | ||||||||||
|
Income tax expense (benefit)
|
9,610 | (9,240 | ) | 17,486 | (32,795 | ) | ||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
$ | 34,382 | $ | (2,779 | ) | $ | 57,235 | $ | (29,168 | ) | ||||||
|
Preferred stock dividends and discount accretion
|
8,812 | 7,377 | 16,225 | 14,742 | ||||||||||||
|
|
||||||||||||||||
|
Net income (loss) available to common equity
|
$ | 25,570 | $ | (10,156 | ) | $ | 41,010 | $ | (43,910 | ) | ||||||
|
|
||||||||||||||||
|
Earnings (loss) per common share:
|
||||||||||||||||
|
Basic
|
$ | 0.15 | $ | (0.06 | ) | $ | 0.24 | $ | (0.26 | ) | ||||||
|
Diluted
|
$ | 0.15 | $ | (0.06 | ) | $ | 0.24 | $ | (0.26 | ) | ||||||
|
Average common shares outstanding:
|
||||||||||||||||
|
Basic
|
173,323 | 172,921 | 173,268 | 169,401 | ||||||||||||
|
Diluted
|
173,327 | 172,921 | 173,272 | 169,401 | ||||||||||||
4
| ITEM 1. | Financial Statements Continued: |
| Accumulated | ||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||
| Preferred | Common | Retained | Comprehensive | Treasury | ||||||||||||||||||||||||
| Equity | Stock | Surplus | Earnings | Income | Stock | Total | ||||||||||||||||||||||
| ($ in Thousands, except per share data) | ||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
$ | 511,107 | $ | 1,284 | $ | 1,082,335 | $ | 1,081,156 | $ | 63,432 | $ | (706 | ) | $ | 2,738,608 | |||||||||||||
|
Comprehensive loss:
|
||||||||||||||||||||||||||||
|
Net loss
|
| | | (29,168 | ) | | | (29,168 | ) | |||||||||||||||||||
|
Other comprehensive income
|
| | | | 9,741 | | 9,741 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Comprehensive loss
|
(19,427 | ) | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Common stock issued:
|
||||||||||||||||||||||||||||
|
Issuance of common stock
|
| 448 | 477,910 | | | | 478,358 | |||||||||||||||||||||
|
Stock-based compensation plans, net
|
| 5 | 2,566 | (1,709 | ) | | 624 | 1,486 | ||||||||||||||||||||
|
Purchase of treasury stock
|
| | | | | (805 | ) | (805 | ) | |||||||||||||||||||
|
Cash dividends:
|
||||||||||||||||||||||||||||
|
Common stock, $0.02 per share
|
| | | (3,472 | ) | | | (3,472 | ) | |||||||||||||||||||
|
Preferred stock
|
| | | (13,125 | ) | | | (13,125 | ) | |||||||||||||||||||
|
Accretion of preferred stock discount
|
1,617 | | | (1,617 | ) | | | | ||||||||||||||||||||
|
Stock-based compensation expense, net
|
| | 4,497 | | | | 4,497 | |||||||||||||||||||||
|
Tax benefit of stock options
|
| | 7 | | | | 7 | |||||||||||||||||||||
|
Balance, June 30, 2010
|
$ | 512,724 | $ | 1,737 | $ | 1,567,315 | $ | 1,032,065 | $ | 73,173 | $ | (887 | ) | $ | 3,186,127 | |||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
$ | 514,388 | $ | 1,739 | $ | 1,573,372 | $ | 1,041,666 | $ | 27,626 | $ | | $ | 3,158,791 | ||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||
|
Net income
|
| | | 57,235 | | | 57,235 | |||||||||||||||||||||
|
Other comprehensive income
|
| | | | 51,719 | | 51,719 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Comprehensive income
|
108,954 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Common stock issued:
|
||||||||||||||||||||||||||||
|
Stock-based compensation plans, net
|
| 6 | 2,437 | (113 | ) | | (47 | ) | 2,283 | |||||||||||||||||||
|
Purchase of treasury stock
|
| | | | | (616 | ) | (616 | ) | |||||||||||||||||||
|
Cash dividends:
|
||||||||||||||||||||||||||||
|
Common stock, $0.02 per share
|
| | | (3,487 | ) | | | (3,487 | ) | |||||||||||||||||||
|
Preferred stock
|
| | | (10,062 | ) | | | (10,062 | ) | |||||||||||||||||||
|
Redemption of preferred stock
|
(262,500 | ) | | | | | | (262,500 | ) | |||||||||||||||||||
|
Accretion of preferred stock discount
|
6,163 | | | (6,163 | ) | | | | ||||||||||||||||||||
|
Stock-based compensation expense, net
|
| | 5,774 | | | | 5,774 | |||||||||||||||||||||
|
Tax benefit of stock options
|
| | 11 | | | | 11 | |||||||||||||||||||||
|
Balance, June 30, 2011
|
$ | 258,051 | $ | 1,745 | $ | 1,581,594 | $ | 1,079,076 | $ | 79,345 | $ | (663 | ) | $ | 2,999,148 | |||||||||||||
5
| ITEM 1. | Financial Statements Continued: |
| For the Six Months Ended | ||||||||
| June 30, | ||||||||
| 2011 | 2010 | |||||||
| ($ in Thousands) | ||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net income (loss)
|
$ | 57,235 | $ | (29,168 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
|
Provision for loan losses
|
47,000 | 263,010 | ||||||
|
Depreciation and amortization
|
15,918 | 14,984 | ||||||
|
Addition to (recovery of) valuation allowance on mortgage servicing rights, net
|
5,763 | (2,698 | ) | |||||
|
Amortization of mortgage servicing rights
|
11,637 | 11,105 | ||||||
|
Amortization of other intangible assets
|
2,356 | 2,507 | ||||||
|
Amortization and accretion on earning assets, funding, and other, net
|
30,421 | 29,452 | ||||||
|
Tax benefit from exercise of stock options
|
11 | 7 | ||||||
|
(Gain) loss on sales of investment securities, net and impairment write-downs
|
58 | (23,435 | ) | |||||
|
Loss on sales of assets, net
|
2,195 | 164 | ||||||
|
Gain on mortgage banking activities, net
|
(10,581 | ) | (12,448 | ) | ||||
|
Mortgage loans originated and acquired for sale
|
(540,893 | ) | (956,711 | ) | ||||
|
Proceeds from sales of mortgage loans held for sale
|
605,375 | 893,763 | ||||||
|
Decrease in interest receivable
|
3,752 | 7,217 | ||||||
|
Increase (decrease) in interest payable
|
1,585 | (1,040 | ) | |||||
|
Net change in other assets and other liabilities
|
41,184 | 51,795 | ||||||
|
|
||||||||
|
Net cash provided by operating activities
|
273,016 | 248,504 | ||||||
|
|
||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Net (increase) decrease in loans
|
(640,916 | ) | 881,697 | |||||
|
Purchases of:
|
||||||||
|
Investment securities
|
(433,972 | ) | (1,034,757 | ) | ||||
|
Premises, equipment, and software, net of disposals
|
(23,023 | ) | (8,065 | ) | ||||
|
Other assets
|
(1,349 | ) | (2,137 | ) | ||||
|
Proceeds from:
|
||||||||
|
Sales of investment securities
|
16,799 | 577,537 | ||||||
|
Calls and maturities of investment securities
|
829,838 | 977,108 | ||||||
|
Sales of other assets
|
25,576 | 37,084 | ||||||
|
Sales of loans originated for investment
|
39,184 | 172,946 | ||||||
|
|
||||||||
|
Net cash provided by (used in) investing activities
|
(187,863 | ) | 1,601,413 | |||||
|
|
||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Net increase (decrease) in deposits
|
(1,159,343 | ) | 241,586 | |||||
|
Net increase (decrease) in short-term funding
|
1,508,288 | (713,447 | ) | |||||
|
Repayment of long-term funding
|
(228,078 | ) | (510,291 | ) | ||||
|
Proceeds from issuance of long-term funding
|
297,240 | 400,000 | ||||||
|
Proceeds from issuance of common stock
|
| 478,358 | ||||||
|
Redemption of preferred stock
|
(262,500 | ) | | |||||
|
Cash dividends on common stock
|
(3,487 | ) | (3,472 | ) | ||||
|
Cash dividends on preferred stock
|
(10,062 | ) | (13,125 | ) | ||||
|
Purchase of treasury stock
|
(616 | ) | (805 | ) | ||||
|
|
||||||||
|
Net cash provided by (used in) financing activities
|
141,442 | (121,196 | ) | |||||
|
|
||||||||
|
Net increase in cash and cash equivalents
|
226,595 | 1,728,721 | ||||||
|
Cash and cash equivalents at beginning of period
|
868,162 | 820,692 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 1,094,757 | $ | 2,549,413 | ||||
|
|
||||||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 65,521 | $ | 113,318 | ||||
|
Cash (received) paid for income taxes
|
5,052 | (49,937 | ) | |||||
|
Loans and bank premises transferred to other real estate owned
|
28,917 | 25,256 | ||||||
|
Capitalized mortgage servicing rights
|
6,584 | 10,283 | ||||||
|
|
||||||||
6
| ITEM 1. | Financial Statements Continued: |
7
| For the three months ended | For the six months ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In Thousands, except per share data) | ||||||||||||||||
|
Net income (loss)
|
$ | 34,382 | $ | (2,779 | ) | $ | 57,235 | $ | (29,168 | ) | ||||||
|
Preferred stock dividends and discount accretion
|
(8,812 | ) | (7,377 | ) | (16,225 | ) | (14,742 | ) | ||||||||
|
Net income (loss) available to common equity
|
$ | 25,570 | $ | (10,156 | ) | $ | 41,010 | $ | (43,910 | ) | ||||||
|
Common shareholder dividends
|
(1,733 | ) | (1,729 | ) | (3,466 | ) | (3,457 | ) | ||||||||
|
Unvested share-based payment awards
|
(12 | ) | (7 | ) | (21 | ) | (15 | ) | ||||||||
|
Undistributed earnings
|
$ | 23,825 | $ | (11,892 | ) | $ | 37,523 | $ | (47,382 | ) | ||||||
|
Basic
|
||||||||||||||||
|
Distributed earnings to common shareholders
|
$ | 1,733 | $ | 1,729 | $ | 3,466 | $ | 3,457 | ||||||||
|
Undistributed earnings to common shareholders
|
23,668 | (11,892 | ) | 37,293 | (47,382 | ) | ||||||||||
|
Total common shareholders earnings, basic
|
$ | 25,401 | $ | (10,163 | ) | $ | 40,759 | $ | (43,925 | ) | ||||||
|
Diluted
|
||||||||||||||||
|
Distributed earnings to common shareholders
|
$ | 1,733 | $ | 1,729 | $ | 3,466 | $ | 3,457 | ||||||||
|
Undistributed earnings to common shareholders
|
23,668 | (11,892 | ) | 37,293 | (47,382 | ) | ||||||||||
|
Total common shareholders earnings, diluted
|
$ | 25,401 | $ | (10,163 | ) | $ | 40,759 | $ | (43,925 | ) | ||||||
|
|
||||||||||||||||
|
Weighted average common shares outstanding
|
173,323 | 172,921 | 173,268 | 169,401 | ||||||||||||
|
Effect of dilutive common stock awards
|
4 | | 4 | | ||||||||||||
|
Diluted weighted average common shares
outstanding
|
173,327 | 172,921 | 173,272 | 169,401 | ||||||||||||
|
|
||||||||||||||||
|
Basic earnings (loss) per common share
|
$ | 0.15 | $ | (0.06 | ) | $ | 0.24 | $ | (0.26 | ) | ||||||
|
Diluted earnings (loss) per common share
|
$ | 0.15 | $ | (0.06 | ) | $ | 0.24 | $ | (0.26 | ) | ||||||
8
| 2011 | 2010 | |||||||
|
Dividend yield
|
2.00 | % | 3.00 | % | ||||
|
Risk-free interest rate
|
2.30 | % | 2.70 | % | ||||
|
Expected volatility
|
47.20 | % | 45.38 | % | ||||
|
Weighted average expected life
|
6 years | 6 years | ||||||
|
Weighted average per share fair value of options
|
$ | 5.59 | $ | 4.60 | ||||
| Weighted Average | ||||||||||||||||
| Weighted Average | Remaining | Aggregate Intrinsic | ||||||||||||||
| Stock Options | Shares | Exercise Price | Contractual Term | Value (000s) | ||||||||||||
|
Outstanding at December 31, 2009
|
6,708,618 | $ | 26.16 | |||||||||||||
|
Granted
|
1,348,474 | 13.24 | ||||||||||||||
|
Exercised
|
(14,868 | ) | 12.71 | |||||||||||||
|
Forfeited or expired
|
(740,766 | ) | 20.95 | |||||||||||||
|
Outstanding at December 31, 2010
|
7,301,458 | $ | 24.33 | 5.01 | $ | 2,460 | ||||||||||
|
Options exercisable at December 31,
2010
|
5,275,738 | $ | 27.60 | 3.63 | $ | 63 | ||||||||||
|
Outstanding at December 31, 2010
|
7,301,458 | $ | 24.33 | |||||||||||||
|
Granted
|
1,560,238 | 14.26 | ||||||||||||||
|
Exercised
|
(23,437 | ) | 12.66 | |||||||||||||
|
Forfeited or expired
|
(1,306,848 | ) | 24.53 | |||||||||||||
|
Outstanding at June 30, 2011
|
7,531,411 | $ | 22.24 | 6.09 | $ | 827 | ||||||||||
|
Options exercisable at June 30, 2011
|
4,958,251 | $ | 26.38 | 4.54 | $ | 278 | ||||||||||
9
| Weighted Average | ||||||||
| Stock Options | Shares | Grant Date Fair Value | ||||||
|
Nonvested at December 31, 2009
|
1,896,992 | $ | 3.60 | |||||
|
Granted
|
1,348,474 | 4.60 | ||||||
|
Vested
|
(920,969 | ) | 3.93 | |||||
|
Forfeited
|
(298,777 | ) | 3.78 | |||||
|
|
||||||||
|
Nonvested at December 31, 2010
|
2,025,720 | $ | 4.09 | |||||
|
|
||||||||
|
Granted
|
1,560,238 | 5.59 | ||||||
|
Vested
|
(884,669 | ) | 3.77 | |||||
|
Forfeited
|
(128,129 | ) | 4.78 | |||||
|
|
||||||||
|
Nonvested at June 30, 2011
|
2,573,160 | $ | 5.07 | |||||
|
|
||||||||
| Weighted Average | ||||||||
| Restricted Stock | Shares | Grant Date Fair Value | ||||||
|
Outstanding at December 31, 2009
|
527,131 | $ | 19.67 | |||||
|
Granted
|
604,343 | 12.38 | ||||||
|
Vested
|
(205,239 | ) | 21.68 | |||||
|
Forfeited
|
(153,973 | ) | 17.12 | |||||
|
|
||||||||
|
Outstanding at December 31, 2010
|
772,262 | $ | 13.94 | |||||
|
|
||||||||
|
Granted
|
558,601 | 14.42 | ||||||
|
Vested
|
(143,545 | ) | 18.38 | |||||
|
Forfeited
|
(91,114 | ) | 13.65 | |||||
|
|
||||||||
|
Outstanding at June 30, 2011
|
1,096,204 | $ | 13.88 | |||||
|
|
||||||||
10
| Gross | Gross | |||||||||||||||
| unrealized | unrealized | |||||||||||||||
| Amortized cost | gains | losses | Fair value | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
June 30, 2011:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,099 | $ | 7 | $ | | $ | 1,106 | ||||||||
|
Federal agency securities
|
27,156 | 36 | | 27,192 | ||||||||||||
|
Obligations of state and political
subdivisions (municipal securities)
|
787,768 | 31,115 | (671 | ) | 818,212 | |||||||||||
|
Residential mortgage-related securities
|
4,441,048 | 138,350 | (1,011 | ) | 4,578,387 | |||||||||||
|
Commercial mortgage-related securities
|
12,499 | 551 | | 13,050 | ||||||||||||
|
Asset-backed securities
(1)
|
243,387 | 193 | (465 | ) | 243,115 | |||||||||||
|
Other securities (debt and equity)
|
58,894 | 3,428 | (1,350 | ) | 60,972 | |||||||||||
|
Total investment securities available for sale
|
$ | 5,571,851 | $ | 173,680 | $ | (3,497 | ) | $ | 5,742,034 | |||||||
| Gross | Gross | |||||||||||||||
| unrealized | unrealized | |||||||||||||||
| Amortized cost | gains | losses | Fair value | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
December 31, 2010:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,199 | $ | 9 | $ | | $ | 1,208 | ||||||||
|
Federal agency securities
|
29,791 | 1 | (25 | ) | 29,767 | |||||||||||
|
Obligations of state and political
subdivisions (municipal securities)
|
829,058 | 14,894 | (5,350 | ) | 838,602 | |||||||||||
|
Residential mortgage-related securities
|
4,831,481 | 117,530 | (38,514 | ) | 4,910,497 | |||||||||||
|
Commercial mortgage-related securities
|
7,604 | 149 | | 7,753 | ||||||||||||
|
Asset-backed securities
(1)
|
299,459 | 3 | (621 | ) | 298,841 | |||||||||||
|
Other securities (debt and equity)
|
13,384 | 2,603 | (1,314 | ) | 14,673 | |||||||||||
|
Total investment securities available for sale
|
$ | 6,011,976 | $ | 135,189 | $ | (45,824 | ) | $ | 6,101,341 | |||||||
| (1) | The asset-backed securities position is largely comprised of senior, floating rate, tranches of student loan securities issued by SLM Corp (Sallie Mae) and guaranteed under the Federal Family Education Loan Program (FFELP). |
11
| ($ in Thousands) | Amortized Cost | Fair Value | ||||||
|
Due in one year or less
|
$ | 49,808 | $ | 50,444 | ||||
|
Due after one year through five years
|
159,225 | 164,076 | ||||||
|
Due after five years through ten years
|
543,481 | 566,183 | ||||||
|
Due after ten years
|
115,260 | 116,887 | ||||||
|
Total debt securities
|
867,774 | 897,590 | ||||||
|
Residential mortgage-related securities
|
4,441,048 | 4,578,387 | ||||||
|
Commercial mortgage-related securities
|
12,499 | 13,050 | ||||||
|
Asset-backed securities
|
243,387 | 243,115 | ||||||
|
Equity securities
|
7,143 | 9,892 | ||||||
|
Total investment securities available for sale
|
$ | 5,571,851 | $ | 5,742,034 | ||||
| Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
|
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
Fair Value | |||||||||||||||||||
| June 30, 2011: | ($ in Thousands) | |||||||||||||||||||||||
|
Obligations of state
and political
subdivisions
(municipal securities)
|
$ | (308 | ) | $ | 22,384 | $ | (363 | ) | $ | 3,042 | $ | (671 | ) | $ | 25,426 | |||||||||
|
Residential
mortgage-related
securities
|
(982 | ) | 191,159 | (29 | ) | 2,505 | (1,011 | ) | 193,664 | |||||||||||||||
|
Asset-backed securities
|
(465 | ) | 221,959 | | | (465 | ) | 221,959 | ||||||||||||||||
|
Other
securities (debt and equity)
|
(42 | ) | 34,628 | (1,308 | ) | 819 | (1,350 | ) | 35,447 | |||||||||||||||
|
Total
|
$ | (1,797 | ) | $ | 470,130 | $ | (1,700 | ) | $ | 6,366 | $ | (3,497 | ) | $ | 476,496 | |||||||||
12
| Non-agency | ||||||||||||
| Mortgage-Related | Trust Preferred | |||||||||||
| $ in Thousands | Securities | Debt Securities | Total | |||||||||
|
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 | ) | (2,992 | ) | (3,076 | ) | ||||||
|
Balance of credit-related
other-than-temporary impairment at
December 31, 2010
|
(17,556 | ) | (10,019 | ) | (27,575 | ) | ||||||
|
Adjustment for change in cash flows
|
| | | |||||||||
|
Balance of credit-related
other-than-temporary impairment at
June 30, 2011
|
$ | (17,556 | ) | $ | (10,019 | ) | $ | (27,575 | ) | |||
| Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
|
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
Fair Value | |||||||||||||||||||
| December 31, 2010: | ($ in Thousands) | |||||||||||||||||||||||
|
Federal agency securities
|
$ | (25 | ) | $ | 29,716 | $ | | $ | | $ | (25 | ) | $ | 29,716 | ||||||||||
|
Obligations of state and
political subdivisions
(municipal securities)
|
(4,983 | ) | 237,902 | (367 | ) | 2,543 | (5,350 | ) | 240,445 | |||||||||||||||
|
Residential
|
(36,280 | ) | 1,613,498 | (2,234 | ) | 43,306 | (38,514 | ) | 1,656,804 | |||||||||||||||
|
mortgage-related
securities
|
||||||||||||||||||||||||
|
Asset-backed securities
|
(621 | ) | 293,568 | | | (621 | ) | 293,568 | ||||||||||||||||
|
Other
securities (debt and equity)
|
(1 | ) | 100 | (1,313 | ) | 864 | (1,314 | ) | 964 | |||||||||||||||
|
Total
|
$ | (41,910 | ) | $ | 2,174,784 | $ | (3,914 | ) | $ | 46,713 | $ | (45,824 | ) | $ | 2,221,497 | |||||||||
13
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
| ($ in Thousands) | ||||||||
|
Commercial and industrial
|
$ | 3,202,301 | $ | 3,049,752 | ||||
|
Commercial real estate
|
3,423,686 | 3,389,213 | ||||||
|
Real estate construction
|
533,804 | 553,069 | ||||||
|
Lease financing
|
54,001 | 60,254 | ||||||
|
Total commercial
|
7,213,792 | 7,052,288 | ||||||
|
Home equity
|
2,594,029 | 2,523,057 | ||||||
|
Installment
|
589,714 | 695,383 | ||||||
|
Total retail
|
3,183,743 | 3,218,440 | ||||||
|
Residential mortgage
|
2,692,054 | 2,346,007 | ||||||
|
Total consumer
|
5,875,797 | 5,564,447 | ||||||
|
Total loans
|
$ | 13,089,589 | $ | 12,616,735 | ||||
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
| ($ in Thousands) | ||||||||
|
Balance at beginning of period
|
$ | 476,813 | $ | 573,533 | ||||
|
Provision for loan losses
|
47,000 | 390,010 | ||||||
|
Charge offs
|
(117,521 | ) | (528,492 | ) | ||||
|
Recoveries
|
19,669 | 41,762 | ||||||
|
Net charge offs
|
(97,852 | ) | (486,730 | ) | ||||
|
Balance at end of period
|
$ | 425,961 | $ | 476,813 | ||||
14
| Commercial | ||||||||||||||||||||||||||||||||
| and | Commercial | Real estate | Lease | Home | Residential | |||||||||||||||||||||||||||
| $ in Thousands | industrial | real estate | construction | financing | equity | Installment | mortgage | Total | ||||||||||||||||||||||||
|
Balance at Dec 31, 2010
|
$ | 137,770 | $ | 165,584 | $ | 56,772 | $ | 7,396 | $ | 55,090 | $ | 17,328 | $ | 36,873 | $ | 476,813 | ||||||||||||||||
|
Provision for loan losses
|
19,193 | (12,739 | ) | (6,969 | ) | (5,200 | ) | 48,586 | 4,742 | (613 | ) | 47,000 | ||||||||||||||||||||
|
Charge offs
|
(28,870 | ) | (19,934 | ) | (21,920 | ) | (112 | ) | (23,896 | ) | (14,356 | ) | (8,433 | ) | (117,521 | ) | ||||||||||||||||
|
Recoveries
|
10,530 | 2,684 | 3,953 | 24 | 1,323 | 1,022 | 133 | 19,669 | ||||||||||||||||||||||||
|
Balance at June 30, 2011
|
$ | 138,623 | $ | 135,595 | $ | 31,836 | $ | 2,108 | $ | 81,103 | $ | 8,736 | $ | 27,960 | $ | 425,961 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Ending balance impaired
loans individually
evaluated for impairment
|
$ | 8,305 | $ | 29,045 | $ | 14,924 | $ | | $ | 1,448 | $ | | $ | 1,258 | $ | 54,980 | ||||||||||||||||
|
Ending balance impaired
loans collectively
evaluated for impairment
|
$ | 12,304 | $ | 9,543 | $ | 2,894 | $ | 49 | $ | 33,009 | $ | 3,213 | $ | 11,718 | $ | 72,730 | ||||||||||||||||
|
Ending balance all other
loans collectively
evaluated for impairment
|
$ | 118,014 | $ | 97,007 | $ | 14,018 | $ | 2,059 | $ | 46,646 | $ | 5,523 | $ | 14,984 | $ | 298,251 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Ending balance impaired
loans individually
evaluated for impairment
|
$ | 51,207 | $ | 164,163 | $ | 63,801 | $ | 11,685 | $ | 9,854 | $ | 3 | $ | 15,463 | $ | 316,176 | ||||||||||||||||
|
Ending balance impaired
loans collectively
evaluated for impairment
|
$ | 42,736 | $ | 65,523 | $ | 19,687 | $ | 1,213 | $ | 48,376 | $ | 4,738 | $ | 69,505 | $ | 251,778 | ||||||||||||||||
|
Ending balance all other
loans collectively
evaluated for impairment
|
$ | 3,108,358 | $ | 3,194,000 | $ | 450,316 | $ | 41,103 | $ | 2,535,799 | $ | 584,973 | $ | 2,607,086 | $ | 12,521,635 | ||||||||||||||||
15
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
| ($ in Thousands) | ||||||||
|
|
||||||||
|
Nonaccrual loans
|
$ | 467,611 | $ | 574,356 | ||||
|
Accruing loans past due 90 days or more
|
12,123 | 3,418 | ||||||
|
Restructured loans (accruing)
|
100,343 | 79,935 | ||||||
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
| ($ in Thousands) | ||||||||
|
|
||||||||
|
Commercial and industrial
|
$ | 71,183 | $ | 99,845 | ||||
|
Commercial real estate
|
193,495 | 223,927 | ||||||
|
Real estate construction
|
72,782 | 94,929 | ||||||
|
Lease financing
|
12,898 | 17,080 | ||||||
|
Total commercial
|
350,358 | 435,781 | ||||||
|
Home equity
|
46,777 | 51,712 | ||||||
|
Installment
|
3,724 | 10,544 | ||||||
|
Total retail
|
50,501 | 62,256 | ||||||
|
Residential mortgage
|
66,752 | 76,319 | ||||||
|
Total consumer
|
117,253 | 138,575 | ||||||
|
Total nonaccrual loans
|
$ | 467,611 | $ | 574,356 | ||||
16
| Special | ||||||||||||||||||||
| Pass | Mention | Potential Problem | Impaired | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Commercial and industrial
|
$ | 2,704,682 | $ | 174,269 | $ | 229,407 | $ | 93,943 | $ | 3,202,301 | ||||||||||
|
Commercial real estate
|
2,631,730 | 180,214 | 382,056 | 229,686 | 3,423,686 | |||||||||||||||
|
Real estate construction
|
360,806 | 26,324 | 63,186 | 83,488 | 533,804 | |||||||||||||||
|
Lease financing
|
39,326 | 378 | 1,399 | 12,898 | 54,001 | |||||||||||||||
|
Total commercial
|
$ | 5,736,544 | $ | 381,185 | $ | 676,048 | $ | 420,015 | $ | 7,213,792 | ||||||||||
| Pass | Special Mention | Potential Problem | Impaired | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Commercial and industrial
|
$ | 2,363,554 | $ | 222,089 | $ | 354,284 | $ | 109,825 | $ | 3,049,752 | ||||||||||
|
Commercial real estate
|
2,429,339 | 227,557 | 492,778 | 239,539 | 3,389,213 | |||||||||||||||
|
Real estate construction
|
311,810 | 32,180 | 91,618 | 117,461 | 553,069 | |||||||||||||||
|
Lease financing
|
40,101 | 456 | 2,617 | 17,080 | 60,254 | |||||||||||||||
|
Total commercial
|
$ | 5,144,804 | $ | 482,282 | $ | 941,297 | $ | 483,905 | $ | 7,052,288 | ||||||||||
| Performing | 30-89 Days Past Due | Potential Problem | Impaired | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Home equity
|
$ | 2,516,884 | $ | 14,400 | $ | 4,515 | $ | 58,230 | $ | 2,594,029 | ||||||||||
|
Installment
|
580,965 | 3,792 | 216 | 4,741 | 589,714 | |||||||||||||||
|
Total retail
|
3,097,849 | 18,192 | 4,731 | 62,971 | 3,183,743 | |||||||||||||||
|
Residential mortgage
|
2,579,126 | 9,385 | 18,575 | 84,968 | 2,692,054 | |||||||||||||||
|
Total consumer
|
$ | 5,676,975 | $ | 27,577 | $ | 23,306 | $ | 147,939 | $ | 5,875,797 | ||||||||||
| Performing | 30-89 Days Past Due | Potential Problem | Impaired | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Home equity
|
$ | 2,442,661 | $ | 13,886 | $ | 3,057 | $ | 63,453 | $ | 2,523,057 | ||||||||||
|
Installment
|
673,820 | 9,624 | 703 | 11,236 | 695,383 | |||||||||||||||
|
Total retail
|
3,116,481 | 23,510 | 3,760 | 74,689 | 3,218,440 | |||||||||||||||
|
Residential mortgage
|
2,222,916 | 8,722 | 18,672 | 95,697 | 2,346,007 | |||||||||||||||
|
Total consumer
|
$ | 5,339,397 | $ | 32,232 | $ | 22,432 | $ | 170,386 | $ | 5,564,447 | ||||||||||
17
18
| 30-89 Days | 90 Days or More | |||||||||||||||||||
| Past Due | Past Due | Total Past Due | Current | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Accruing loans
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 7,581 | $ | 4,216 | $ | 11,797 | $ | 3,119,321 | $ | 3,131,118 | ||||||||||
|
Commercial real estate
|
61,240 | 7,297 | 68,537 | 3,161,654 | 3,230,191 | |||||||||||||||
|
Real estate construction
|
13,217 | | 13,217 | 447,805 | 461,022 | |||||||||||||||
|
Lease financing
|
79 | | 79 | 41,024 | 41,103 | |||||||||||||||
|
Total commercial
|
82,117 | 11,513 | 93,630 | 6,769,804 | 6,863,434 | |||||||||||||||
|
Home equity
|
14,818 | | 14,818 | 2,532,434 | 2,547,252 | |||||||||||||||
|
Installment
|
3,851 | 610 | 4,461 | 581,529 | 585,990 | |||||||||||||||
|
Total retail
|
18,669 | 610 | 19,279 | 3,113,963 | 3,133,242 | |||||||||||||||
|
Residential mortgage
|
12,573 | | 12,573 | 2,612,729 | 2,625,302 | |||||||||||||||
|
Total consumer
|
31,242 | 610 | 31,852 | 5,726,692 | 5,758,544 | |||||||||||||||
|
Total accruing loans
|
$ | 113,359 | $ | 12,123 | $ | 125,482 | $ | 12,496,496 | $ | 12,621,978 | ||||||||||
|
|
||||||||||||||||||||
|
Nonaccrual loans
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 7,500 | $ | 28,436 | $ | 35,936 | $ | 35,247 | $ | 71,183 | ||||||||||
|
Commercial real estate
|
15,015 | 82,967 | 97,982 | 95,513 | 193,495 | |||||||||||||||
|
Real estate construction
|
894 | 44,763 | 45,657 | 27,125 | 72,782 | |||||||||||||||
|
Lease financing
|
311 | 111 | 422 | 12,476 | 12,898 | |||||||||||||||
|
Total commercial
|
23,720 | 156,277 | 179,997 | 170,361 | 350,358 | |||||||||||||||
|
Home equity
|
4,281 | 31,480 | 35,761 | 11,016 | 46,777 | |||||||||||||||
|
Installment
|
533 | 950 | 1,483 | 2,241 | 3,724 | |||||||||||||||
|
Total retail
|
4,814 | 32,430 | 37,244 | 13,257 | 50,501 | |||||||||||||||
|
Residential mortgage
|
4,642 | 45,123 | 49,765 | 16,987 | 66,752 | |||||||||||||||
|
Total consumer
|
9,456 | 77,553 | 87,009 | 30,244 | 117,253 | |||||||||||||||
|
Total nonaccrual loans
|
$ | 33,176 | $ | 233,830 | $ | 267,006 | $ | 200,605 | $ | 467,611 | ||||||||||
|
|
||||||||||||||||||||
|
Total loans
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 15,081 | $ | 32,652 | $ | 47,733 | $ | 3,154,568 | $ | 3,202,301 | ||||||||||
|
Commercial real estate
|
76,255 | 90,264 | 166,519 | 3,257,167 | 3,423,686 | |||||||||||||||
|
Real estate construction
|
14,111 | 44,763 | 58,874 | 474,930 | 533,804 | |||||||||||||||
|
Lease financing
|
390 | 111 | 501 | 53,500 | 54,001 | |||||||||||||||
|
Total commercial
|
105,837 | 167,790 | 273,627 | 6,940,165 | 7,213,792 | |||||||||||||||
|
Home equity
|
19,099 | 31,480 | 50,579 | 2,543,450 | 2,594,029 | |||||||||||||||
|
Installment
|
4,384 | 1,560 | 5,944 | 583,770 | 589,714 | |||||||||||||||
|
Total retail
|
23,483 | 33,040 | 56,523 | 3,127,220 | 3,183,743 | |||||||||||||||
|
Residential mortgage
|
17,215 | 45,123 | 62,338 | 2,629,716 | 2,692,054 | |||||||||||||||
|
Total consumer
|
40,698 | 78,163 | 118,861 | 5,756,936 | 5,875,797 | |||||||||||||||
|
Total loans
|
$ | 146,535 | $ | 245,953 | $ | 392,488 | $ | 12,697,101 | $ | 13,089,589 | ||||||||||
19
| 30-89 Days | 90 Days or More | |||||||||||||||||||
| Past Due | Past Due | Total Past Due | Current | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Accruing loans
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 33,013 | $ | | $ | 33,013 | $ | 2,916,894 | $ | 2,949,907 | ||||||||||
|
Commercial real estate
|
46,486 | 2,096 | 48,582 | 3,116,704 | 3,165,286 | |||||||||||||||
|
Real estate construction
|
8,016 | | 8,016 | 450,124 | 458,140 | |||||||||||||||
|
Lease financing
|
132 | | 132 | 43,042 | 43,174 | |||||||||||||||
|
Total commercial
|
87,647 | 2,096 | 89,743 | 6,526,764 | 6,616,507 | |||||||||||||||
|
Home equity
|
13,886 | 796 | 14,682 | 2,456,663 | 2,471,345 | |||||||||||||||
|
Installment
|
9,624 | 526 | 10,150 | 674,689 | 684,839 | |||||||||||||||
|
Total retail
|
23,510 | 1,322 | 24,832 | 3,131,352 | 3,156,184 | |||||||||||||||
|
Residential mortgage
|
8,722 | | 8,722 | 2,260,966 | 2,269,688 | |||||||||||||||
|
Total consumer
|
32,232 | 1,322 | 33,554 | 5,392,318 | 5,425,872 | |||||||||||||||
|
Total accruing loans
|
$ | 119,879 | $ | 3,418 | $ | 123,297 | $ | 11,919,082 | $ | 12,042,379 | ||||||||||
|
|
||||||||||||||||||||
|
Nonaccrual loans
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 3,426 | $ | 57,215 | $ | 60,641 | $ | 39,204 | $ | 99,845 | ||||||||||
|
Commercial real estate
|
12,429 | 82,675 | 95,104 | 128,823 | 223,927 | |||||||||||||||
|
Real estate construction
|
297 | 56,443 | 56,740 | 38,189 | 94,929 | |||||||||||||||
|
Lease financing
|
283 | 998 | 1,281 | 15,799 | 17,080 | |||||||||||||||
|
Total commercial
|
16,435 | 197,331 | 213,766 | 222,015 | 435,781 | |||||||||||||||
|
Home equity
|
5,727 | 37,169 | 42,896 | 8,816 | 51,712 | |||||||||||||||
|
Installment
|
1,091 | 7,141 | 8,232 | 2,312 | 10,544 | |||||||||||||||
|
Total retail
|
6,818 | 44,310 | 51,128 | 11,128 | 62,256 | |||||||||||||||
|
Residential mortgage
|
8,249 | 50,609 | 58,858 | 17,461 | 76,319 | |||||||||||||||
|
Total consumer
|
15,067 | 94,919 | 109,986 | 28,589 | 138,575 | |||||||||||||||
|
Total nonaccrual loans
|
$ | 31,502 | $ | 292,250 | $ | 323,752 | $ | 250,604 | $ | 574,356 | ||||||||||
|
|
||||||||||||||||||||
|
Total loans
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 36,439 | $ | 57,215 | $ | 93,654 | $ | 2,956,098 | $ | 3,049,752 | ||||||||||
|
Commercial real estate
|
58,915 | 84,771 | 143,686 | 3,245,527 | 3,389,213 | |||||||||||||||
|
Real estate construction
|
8,313 | 56,443 | 64,756 | 488,313 | 553,069 | |||||||||||||||
|
Lease financing
|
415 | 998 | 1,413 | 58,841 | 60,254 | |||||||||||||||
|
Total commercial
|
104,082 | 199,427 | 303,509 | 6,748,779 | 7,052,288 | |||||||||||||||
|
Home equity
|
19,613 | 37,965 | 57,578 | 2,465,479 | 2,523,057 | |||||||||||||||
|
Installment
|
10,715 | 7,667 | 18,382 | 677,001 | 695,383 | |||||||||||||||
|
Total retail
|
30,328 | 45,632 | 75,960 | 3,142,480 | 3,218,440 | |||||||||||||||
|
Residential mortgage
|
16,971 | 50,609 | 67,580 | 2,278,427 | 2,346,007 | |||||||||||||||
|
Total consumer
|
47,299 | 96,241 | 143,540 | 5,420,907 | 5,564,447 | |||||||||||||||
|
Total loans
|
$ | 151,381 | $ | 295,668 | $ | 447,049 | $ | 12,169,686 | $ | 12,616,735 | ||||||||||
20
| Recorded | Unpaid Principal | Average Recorded | Interest Income | |||||||||||||||||
| Investment | Balance | Related Allowance | Investment | Recognized * | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Loans with a related allowance
|
||||||||||||||||||||
|
Commercial and
industrial
|
$ | 72,756 | $ | 85,050 | $ | 20,609 | $ | 81,789 | $ | 1,314 | ||||||||||
|
Commercial real
estate
|
169,017 | 194,532 | 38,588 | 176,767 | 1,385 | |||||||||||||||
|
Real estate
construction
|
62,404 | 78,171 | 17,818 | 68,221 | 416 | |||||||||||||||
|
Lease financing
|
1,213 | 1,213 | 49 | 1,689 | | |||||||||||||||
|
Total commercial
|
305,390 | 358,966 | 77,064 | 328,466 | 3,115 | |||||||||||||||
|
Home equity
|
52,418 | 58,455 | 34,457 | 53,539 | 779 | |||||||||||||||
|
Installment
|
4,738 | 5,163 | 3,213 | 5,005 | 132 | |||||||||||||||
|
Total retail
|
57,156 | 63,618 | 37,670 | 58,544 | 911 | |||||||||||||||
|
Residential mortgage
|
77,313 | 84,376 | 12,976 | 79,601 | 927 | |||||||||||||||
|
Total consumer
|
134,469 | 147,994 | 50,646 | 138,145 | 1,838 | |||||||||||||||
|
Total loans
|
$ | 439,859 | $ | 506,960 | $ | 127,710 | $ | 466,611 | $ | 4,953 | ||||||||||
|
|
||||||||||||||||||||
|
Loans with no related allowance
|
||||||||||||||||||||
|
Commercial and
industrial
|
$ | 21,187 | $ | 26,720 | $ | | $ | 21,785 | $ | 351 | ||||||||||
|
Commercial real
estate
|
60,669 | 74,524 | | 66,830 | 600 | |||||||||||||||
|
Real estate
construction
|
21,084 | 36,215 | | 23,874 | 132 | |||||||||||||||
|
Lease financing
|
11,685 | 11,685 | | 12,590 | | |||||||||||||||
|
Total commercial
|
114,625 | 149,144 | | 125,079 | 1,083 | |||||||||||||||
|
Home equity
|
5,812 | 7,891 | | 6,275 | 19 | |||||||||||||||
|
Installment
|
3 | 3 | | 3 | | |||||||||||||||
|
Total retail
|
5,815 | 7,894 | | 6,278 | 19 | |||||||||||||||
|
Residential mortgage
|
7,655 | 9,979 | | 8,865 | 20 | |||||||||||||||
|
Total consumer
|
13,470 | 17,873 | | 15,143 | 39 | |||||||||||||||
|
Total loans
|
$ | 128,095 | $ | 167,017 | $ | | $ | 140,222 | $ | 1,122 | ||||||||||
|
|
||||||||||||||||||||
|
Total
|
||||||||||||||||||||
|
Commercial and
industrial
|
$ | 93,943 | $ | 111,770 | $ | 20,609 | $ | 103,574 | $ | 1,665 | ||||||||||
|
Commercial real
estate
|
229,686 | 269,056 | 38,588 | 243,597 | 1,985 | |||||||||||||||
|
Real estate
construction
|
83,488 | 114,386 | 17,818 | 92,095 | 548 | |||||||||||||||
|
Lease financing
|
12,898 | 12,898 | 49 | 14,279 | | |||||||||||||||
|
Total commercial
|
420,015 | 508,110 | 77,064 | 453,545 | 4,198 | |||||||||||||||
|
Home equity
|
58,230 | 66,346 | 34,457 | 59,814 | 798 | |||||||||||||||
|
Installment
|
4,741 | 5,166 | 3,213 | 5,008 | 132 | |||||||||||||||
|
Total retail
|
62,971 | 71,512 | 37,670 | 64,822 | 930 | |||||||||||||||
|
Residential mortgage
|
84,968 | 94,355 | 12,976 | 88,466 | 947 | |||||||||||||||
|
Total consumer
|
147,939 | 165,867 | 50,646 | 153,288 | 1,877 | |||||||||||||||
|
Total loans
|
$ | 567,954 | $ | 673,977 | $ | 127,710 | $ | 606,833 | $ | 6,075 | ||||||||||
| * | Interest income recognized included $2.6 million of interest income recognized on accruing restructured loans for the six months ended June 30, 2011. |
21
| Recorded | Unpaid Principal | Average Recorded | Interest Income | |||||||||||||||||
| Investment | Balance | Related Allowance | Investment | Recognized * | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Loans with a related allowance
|
||||||||||||||||||||
|
Commercial and
industrial
|
$ | 80,507 | $ | 100,297 | $ | 29,900 | $ | 93,966 | $ | 2,399 | ||||||||||
|
Commercial real
estate
|
137,808 | 151,723 | 33,487 | 146,880 | 3,224 | |||||||||||||||
|
Real estate
construction
|
77,312 | 85,173 | 29,098 | 64,049 | 920 | |||||||||||||||
|
Lease financing
|
16,680 | 16,680 | 6,364 | 18,832 | 74 | |||||||||||||||
|
Total commercial
|
312,307 | 353,873 | 98,849 | 323,727 | 6,617 | |||||||||||||||
|
Home equity
|
59,975 | 61,894 | 28,933 | 62,805 | 1,652 | |||||||||||||||
|
Installment
|
11,231 | 11,649 | 7,776 | 12,481 | 294 | |||||||||||||||
|
Total retail
|
71,206 | 73,543 | 36,709 | 75,286 | 1,946 | |||||||||||||||
|
Residential mortgage
|
86,163 | 91,749 | 8,832 | 92,602 | 2,514 | |||||||||||||||
|
Total consumer
|
157,369 | 165,292 | 45,541 | 167,888 | 4,460 | |||||||||||||||
|
Total loans
|
$ | 469,676 | $ | 519,165 | $ | 144,390 | $ | 491,615 | $ | 11,077 | ||||||||||
|
|
||||||||||||||||||||
|
Loans with no related allowance
|
||||||||||||||||||||
|
Commercial and
industrial
|
$ | 29,318 | $ | 35,841 | $ | | $ | 28,831 | $ | 806 | ||||||||||
|
Commercial real
estate
|
101,731 | 119,963 | | 111,267 | 2,203 | |||||||||||||||
|
Real estate
construction
|
40,149 | 58,662 | | 55,376 | 1,483 | |||||||||||||||
|
Lease financing
|
400 | 400 | | 745 | | |||||||||||||||
|
Total commercial
|
171,598 | 214,866 | | 196,219 | 4,492 | |||||||||||||||
|
Home equity
|
3,478 | 3,483 | | 3,414 | 102 | |||||||||||||||
|
Installment
|
5 | 5 | | 7 | | |||||||||||||||
|
Total retail
|
3,483 | 3,488 | | 3,421 | 102 | |||||||||||||||
|
Residential mortgage
|
9,534 | 11,267 | | 10,675 | 246 | |||||||||||||||
|
Total consumer
|
13,017 | 14,755 | | 14,096 | 348 | |||||||||||||||
|
Total loans
|
$ | 184,615 | $ | 229,621 | $ | | $ | 210,315 | $ | 4,840 | ||||||||||
|
|
||||||||||||||||||||
|
Total
|
||||||||||||||||||||
|
Commercial and
industrial
|
$ | 109,825 | $ | 136,138 | $ | 29,900 | $ | 122,797 | $ | 3,205 | ||||||||||
|
Commercial real
estate
|
239,539 | 271,686 | 33,487 | 258,147 | 5,427 | |||||||||||||||
|
Real estate
construction
|
117,461 | 143,835 | 29,098 | 119,425 | 2,403 | |||||||||||||||
|
Lease financing
|
17,080 | 17,080 | 6,364 | 19,577 | 74 | |||||||||||||||
|
Total commercial
|
483,905 | 568,739 | 98,849 | 519,946 | 11,109 | |||||||||||||||
|
Home equity
|
63,453 | 65,377 | 28,933 | 66,219 | 1,754 | |||||||||||||||
|
Installment
|
11,236 | 11,654 | 7,776 | 12,488 | 294 | |||||||||||||||
|
Total retail
|
74,689 | 77,031 | 36,709 | 78,707 | 2,048 | |||||||||||||||
|
Residential mortgage
|
95,697 | 103,016 | 8,832 | 103,277 | 2,760 | |||||||||||||||
|
Total consumer
|
170,386 | 180,047 | 45,541 | 181,984 | 4,808 | |||||||||||||||
|
Total loans
|
$ | 654,291 | $ | 748,786 | $ | 144,390 | $ | 701,930 | $ | 15,917 | ||||||||||
| * | Interest income recognized included $4.0 million of interest income recognized on accruing restructured loans for the year ended December 31, 2010. |
22
| At or for the | At or for the | |||||||
| Six months ended | Year ended | |||||||
| June 30, 2011 | December 31, 2010 | |||||||
| ($ in Thousands) | ||||||||
|
Core deposit intangibles:
|
||||||||
|
Gross carrying amount
|
$ | 41,831 | $ | 41,831 | ||||
|
Accumulated amortization
|
(28,968 | ) | (27,121 | ) | ||||
|
Net book value
|
$ | 12,863 | $ | 14,710 | ||||
|
Amortization during the period
|
$ | 1,847 | $ | 3,750 | ||||
|
Other intangibles:
|
||||||||
|
Gross carrying amount
(1)
|
$ | 19,283 | $ | 20,433 | ||||
|
Accumulated amortization
|
(10,367 | ) | (11,008 | ) | ||||
|
Net book value
|
$ | 8,916 | $ | 9,425 | ||||
|
Amortization during the period
|
$ | 509 | $ | 1,169 | ||||
| (1) | Other intangibles of $1.2 million were fully amortized during 2010 and have been removed from both the gross carrying amount and the accumulated amortization for 2011. |
23
| At or for the | At or for the | |||||||
| Six months ended | Year ended | |||||||
| June 30, 2011 | December 31, 2010 | |||||||
| ($ in Thousands) | ||||||||
|
Mortgage servicing rights:
|
||||||||
|
Mortgage servicing rights at beginning of period
|
$ | 84,209 | $ | 80,986 | ||||
|
Additions
|
6,584 | 26,165 | ||||||
|
Amortization
|
(11,637 | ) | (22,942 | ) | ||||
|
Mortgage servicing rights at end of period
|
$ | 79,156 | $ | 84,209 | ||||
|
Valuation allowance at beginning of period
|
(20,300 | ) | (17,233 | ) | ||||
|
Additions, net
|
(5,763 | ) | (3,067 | ) | ||||
|
Valuation allowance at end of period
|
(26,063 | ) | (20,300 | ) | ||||
|
Mortgage servicing rights, net
|
$ | 53,093 | $ | 63,909 | ||||
|
Fair value of mortgage servicing rights
|
$ | 53,104 | $ | 64,378 | ||||
|
Portfolio of residential mortgage loans serviced for others (servicing portfolio)
|
$ | 7,367,000 | $ | 7,453,000 | ||||
|
Mortgage servicing rights, net to servicing portfolio
|
0.72 | % | 0.86 | % | ||||
|
Mortgage servicing rights expense
(1)
|
$ | 17,400 | $ | 26,009 | ||||
| (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. |
24
| Core Deposit | Other | Mortgage Servicing | ||||||||||
| Intangibles | Intangibles | Rights | ||||||||||
| ($ in Thousands) | ||||||||||||
|
Six months ending December 31, 2011
|
$ | 1,800 | $ | 500 | $ | 10,900 | ||||||
|
Year ending December 31, 2012
|
3,200 | 1,000 | 18,500 | |||||||||
|
Year ending December 31, 2013
|
3,100 | 900 | 14,800 | |||||||||
|
Year ending December 31, 2014
|
2,900 | 900 | 11,600 | |||||||||
|
Year ending December 31, 2015
|
1,400 | 800 | 8,900 | |||||||||
|
Year ending December 31, 2016
|
300 | 800 | 6,400 | |||||||||
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
| ($ in Thousands) | ||||||||
|
Federal Home Loan Bank (FHLB) advances
|
$ | 800,502 | $ | 1,000,528 | ||||
|
Senior notes, net
|
298,663 | | ||||||
|
Subordinated debt, net
|
167,531 | 195,436 | ||||||
|
Junior subordinated debentures, net
|
215,738 | 215,848 | ||||||
|
Other borrowed funds
|
1,740 | 1,793 | ||||||
|
Total long-term funding
|
$ | 1,484,174 | $ | 1,413,605 | ||||
25
| Six Months Ended | Year Ended | |||||||||||
| June 30, 2011 | June 30, 2010 | December 31, 2010 | ||||||||||
| ($ in Thousands) | ||||||||||||
|
Net income (loss)
|
$ | 57,235 | $ | (29,168 | ) | $ | (856 | ) | ||||
|
Other comprehensive income (loss), net of tax:
|
||||||||||||
|
Investment securities available for sale:
|
||||||||||||
|
Net unrealized gains (losses)
|
80,763 | 38,869 | (38,278 | ) | ||||||||
|
Reclassification adjustment for net (gains) losses realized in net income
|
58 | (23,435 | ) | (24,917 | ) | |||||||
|
Income tax (expense) benefit
|
(31,347 | ) | (5,586 | ) | 24,785 | |||||||
|
Other
comprehensive income (loss) on investment securities available for sale
|
49,474 | 9,848 | (38,410 | ) | ||||||||
|
Defined benefit pension and postretirement obligations:
|
||||||||||||
|
Prior service cost, net of amortization
|
233 | 233 | 467 | |||||||||
|
Net loss, net of amortization
|
903 | 810 | 2,271 | |||||||||
|
Income tax expense
|
(441 | ) | (566 | ) | (1,106 | ) | ||||||
|
Other comprehensive income on pension and postretirement obligations
|
695 | 477 | 1,632 | |||||||||
|
Derivatives used in cash flow hedging relationships:
|
||||||||||||
|
Net unrealized losses
|
(374 | ) | (3,952 | ) | (4,542 | ) | ||||||
|
Reclassification adjustment for net losses and interest expense
for interest differential on derivatives realized in net income
|
2,962 | 3,000 | 6,013 | |||||||||
|
Income tax (expense) benefit
|
(1,038 | ) | 368 | (499 | ) | |||||||
|
Other comprehensive income (loss) on cash flow hedging relationships
|
1,550 | (584 | ) | 972 | ||||||||
|
Total other comprehensive income (loss)
|
51,719 | 9,741 | (35,806 | ) | ||||||||
|
Comprehensive income (loss)
|
$ | 108,954 | $ | (19,427 | ) | $ | (36,662 | ) | ||||
26
| Weighted Average | |||||||||||||||||||||||||
| Notional | Balance Sheet | ||||||||||||||||||||||||
| Amount | Fair Value | Category | Receive Rate | Pay Rate | Maturity | ||||||||||||||||||||
| ($ in Thousands) | |||||||||||||||||||||||||
|
June 30, 2011
|
|||||||||||||||||||||||||
|
Interest rate swaps short-term funding
|
$ | 200,000 | $ | (3,634 | ) | Other liabilities | 0.09 | % | 3.15 | % | 8 months | ||||||||||||||
|
December 31, 2010
|
|||||||||||||||||||||||||
|
Interest rate swaps short-term funding
|
$ | 200,000 | $ | (6,295 | ) | Other liabilities | 0.19 | % | 3.15 | % | 14 months | ||||||||||||||
| Amount of Gain / | ||||||||||||||||||||
| (Loss) Recognized | ||||||||||||||||||||
| in Income on | ||||||||||||||||||||
| Category of Gain / | Derivatives | |||||||||||||||||||
| Amount of Gain | Category of (Gain) | Amount of (Gain) / | (Loss) Recognized | (Ineffective | ||||||||||||||||
| / (Loss) Recognized | / Loss Reclassified | Loss Reclassified | in Income on | Portion and Amount | ||||||||||||||||
| in OCI on | from AOCI into | from AOCI into | Derivatives | Excluded from | ||||||||||||||||
| Derivatives | Income (Effective | Income (Effective | (Ineffective | Effectiveness | ||||||||||||||||
| ($ in Thousands) | (Effective Portion) | Portion) | Portion) | Portion) | Testing) | |||||||||||||||
|
Six Months Ended June 30, 2011
|
Interest Expense | Interest Expense | ||||||||||||||||||
|
Interest rate swaps short-term
funding
|
$ | (374 | ) | Short-term funding | $ | 2,962 | Short-term funding | $ | (6 | ) | ||||||||||
|
Six Months Ended June 30, 2010
|
Interest Expense | Interest Expense | ||||||||||||||||||
|
Interest rate swaps short-term
funding
|
$ | (3,952 | ) | Short-term funding | $ | 3,000 | Short-term funding | $ | (3 | ) | ||||||||||
27
| Weighted Average | ||||||||||||||||||||||||
| Notional | Balance Sheet | Receive | Pay | |||||||||||||||||||||
| Amount | Fair Value | Category | Rate (1) | Rate (1) | Maturity | |||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||
|
June 30, 2011
|
||||||||||||||||||||||||
|
Interest
rate-related instruments customer and mirror
|
$ | 1,372,965 | 54,789 | Other assets | 1.68 | % | 1.68 | % | 43 months | |||||||||||||||
|
Interest
rate-related instruments customer and mirror
|
1,372,965 | (62,935 | ) | Other liabilities | 1.68 | % | 1.68 | % | 43 months | |||||||||||||||
|
Interest rate lock commitments (mortgage)
|
151,497 | 1,308 | Other assets | | | | ||||||||||||||||||
|
Forward commitments (mortgage)
|
203,089 | (166 | ) | Other liabilities | | | | |||||||||||||||||
|
Foreign currency exchange forwards
|
44,100 | 2,100 | Other assets | | | | ||||||||||||||||||
|
Foreign currency exchange forwards
|
35,161 | (1,871 | ) | Other liabilities | | | | |||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||
|
Interest
rate-related instruments customer and mirror
|
$ | 1,268,502 | 54,154 | Other assets | 1.78 | % | 1.78 | % | 41 months | |||||||||||||||
|
Interest
raterelated instruments customer and mirror
|
1,268,502 | (58,632 | ) | Other liabilities | 1.78 | % | 1.78 | % | 41 months | |||||||||||||||
|
Interest rate lock commitments (mortgage)
|
129,377 | (78 | ) | Other liabilities | | | | |||||||||||||||||
|
Forward commitments (mortgage)
|
281,000 | 5,617 | Other assets | | | | ||||||||||||||||||
|
Foreign currency exchange forwards
|
56,584 | 1,530 | Other assets | | | | ||||||||||||||||||
|
Foreign currency exchange forwards
|
48,652 | (1,289 | ) | 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) | ||||||||
|
Six Months Ended June 30, 2011
|
||||||||
|
Interest
rate-related instruments customer and mirror, net
|
Capital market fees, net | $ | (3,668 | ) | ||||
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net | 1,386 | ||||||
|
Forward commitments (mortgage)
|
Mortgage banking, net | (5,783 | ) | |||||
|
Foreign exchange forwards, net
|
Capital market fees, net | (12 | ) | |||||
|
Six Months Ended June 30, 2010
|
||||||||
|
Interest
rate-related instruments customer and mirror, net
|
Capital market fees, net | $ | (2,572 | ) | ||||
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net | 7,373 | ||||||
|
Forward commitments (mortgage)
|
Mortgage banking, net | (11,120 | ) | |||||
|
Foreign exchange forwards, net
|
Capital market fees, net | (76 | ) | |||||
28
29
| June 30, 2011 | December 31, 2010 | |||||||
| ($ in Thousands) | ||||||||
|
Commitments
to extend credit, excluding commitments to originate residential mortgage
loans held for sale
(1) (2)
|
$ | 4,019,334 | $ | 3,862,208 | ||||
|
Commercial letters of credit
(1)
|
44,582 | 37,872 | ||||||
|
Standby letters of credit
(3)
|
326,408 | 362,275 | ||||||
| (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 June 30, 2011 or December 31, 2010. | |
| (2) | Interest rate lock commitments to originate residential mortgage loans held for sale are considered derivative instruments and are disclosed in Note 11. | |
| (3) | The Corporation has established a liability of $3.7 million and $3.9 million at June 30, 2011 and December 31, 2010, respectively, as an estimate of the fair value of these financial instruments. |
30
31
32
|
Level 1 inputs
|
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Corporation has the ability to access. | |
|
|
||
|
Level 2 inputs
|
Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. | |
|
|
||
|
Level 3 inputs
|
Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entitys own assumptions, as there is little, if any, related market activity. |
33
34
35
| Fair Value Measurements Using | ||||||||||||||||
| June 30, 2011 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Investment securities available for sale:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,106 | $ | 1,106 | $ | | $ | | ||||||||
|
Federal agency securities
|
27,192 | 47 | 27,145 | | ||||||||||||
|
Obligations of state and political
subdivisions
|
818,212 | | 818,212 | | ||||||||||||
|
Residential mortgage-related securities
|
4,578,387 | | 4,578,387 | | ||||||||||||
|
Commercial mortgage-related securities
|
13,050 | | 13,050 | | ||||||||||||
|
Asset-backed securities
|
243,115 | | 243,115 | | ||||||||||||
|
Other securities (debt and equity)
|
60,972 | 12,911 | 46,421 | 1,640 | ||||||||||||
|
Total investment securities available
for sale
|
$ | 5,742,034 | $ | 14,064 | $ | 5,726,330 | $ | 1,640 | ||||||||
|
Derivatives (other assets)
|
58,197 | $ | | $ | 56,889 | 1,308 | ||||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivatives (other liabilities)
|
$ | 68,606 | $ | | $ | 68,440 | $ | 166 | ||||||||
| Fair Value Measurements Using | ||||||||||||||||
| December 31, 2010 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Investment securities available for sale:
|
||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,208 | $ | 1,208 | $ | | $ | | ||||||||
|
Federal agency securities
|
29,767 | 51 | 29,716 | | ||||||||||||
|
Obligations of state and political
subdivisions
|
838,602 | | 838,602 | | ||||||||||||
|
Residential mortgage-related securities
|
4,910,497 | | 4,910,497 | | ||||||||||||
|
Commercial mortgage-related securities
|
7,753 | | 7,753 | | ||||||||||||
|
Asset-backed securities
|
298,841 | | 298,841 | | ||||||||||||
|
Other securities (debt and equity)
|
14,673 | 12,002 | 999 | 1,672 | ||||||||||||
|
Total investment securities available
for sale
|
$ | 6,101,341 | $ | 13,261 | $ | 6,086,408 | $ | 1,672 | ||||||||
|
Derivatives (other assets)
|
61,301 | | 55,684 | 5,617 | ||||||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivatives (other liabilities)
|
$ | 66,294 | $ | | $ | 66,216 | $ | 78 | ||||||||
36
| Investment Securities | ||||||||
| ($ in Thousands) | Available for Sale | Derivatives | ||||||
|
Balance December 31, 2009
|
$ | | $ | 3,141 | ||||
|
Transfers in
|
4,663 | | ||||||
|
Total net gains (losses) included in income:
|
||||||||
|
Net impairment losses on investment securities
|
(2,991 | ) | | |||||
|
Mortgage derivative gain, net
|
| 2,398 | ||||||
|
Balance December 31, 2010
|
$ | 1,672 | $ | 5,539 | ||||
|
Total net losses included in income:
|
||||||||
|
Mortgage derivative loss, net
|
| (4,397 | ) | |||||
|
Total net losses included in other
comprehensive income:
|
||||||||
|
Investment securities losses
|
(32 | ) | | |||||
|
Balance June 30, 2011
|
$ | 1,640 | $ | 1,142 | ||||
| Fair Value Measurements Using | ||||||||||||||||
| June 30, 2011 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Loans held for sale
|
$ | 84,323 | $ | | $ | 84,323 | $ | | ||||||||
|
Loans
(1)
|
206,605 | | 206,605 | | ||||||||||||
|
Mortgage servicing rights
|
53,093 | | | 53,093 | ||||||||||||
| Fair Value Measurements Using | ||||||||||||||||
| December 31, 2010 | Level 1 | Level 2 | Level 3 | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Loans held for sale
|
$ | 144,808 | $ | | $ | 144,808 | $ | | ||||||||
|
Loans
(1)
|
279,179 | | 279,179 | | ||||||||||||
|
Mortgage servicing rights
|
63,909 | | | 63,909 | ||||||||||||
| (1) | Represents collateral-dependent impaired loans, net, which are included in loans. |
37
| June 30, 2011 | December 31, 2010 | |||||||||||||||
| Carrying | Carrying | |||||||||||||||
| Amount | Fair Value | Amount | Fair Value | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Cash and due from banks
|
$ | 314,682 | $ | 314,682 | $ | 319,487 | $ | 319,487 | ||||||||
|
Interest-bearing deposits in other financial institutions
|
777,675 | 777,675 | 546,125 | 546,125 | ||||||||||||
|
Federal funds sold and securities purchased under agreements to resell
|
2,400 | 2,400 | 2,550 | 2,550 | ||||||||||||
|
Investment securities available for sale
|
5,742,034 | 5,742,034 | 6,101,341 | 6,101,341 | ||||||||||||
|
Federal Home Loan Bank and Federal Reserve Bank stocks
|
191,075 | 191,075 | 190,968 | 190,968 | ||||||||||||
|
Loans held for sale
|
84,323 | 85,322 | 144,808 | 144,808 | ||||||||||||
|
Loans, net
|
12,663,628 | 11,064,121 | 12,139,922 | 10,568,980 | ||||||||||||
|
Bank owned life insurance
|
539,395 | 539,395 | 533,069 | 533,069 | ||||||||||||
|
Accrued interest receivable
|
70,230 | 70,230 | 73,982 | 73,982 | ||||||||||||
|
Interest rate-related agreements (1)
|
54,789 | 54,789 | 54,154 | 54,154 | ||||||||||||
|
Foreign currency exchange forwards
|
2,100 | 2,100 | 1,530 | 1,530 | ||||||||||||
|
Interest rate lock commitments to originate residential
mortgage loans held for sale
|
1,308 | 1,308 | (78 | ) | (78 | ) | ||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Deposits
|
$ | 14,066,050 | $ | 14,066,050 | $ | 15,225,393 | $ | 15,225,393 | ||||||||
|
Short-term funding
|
3,255,670 | 3,255,670 | 1,747,382 | 1,747,382 | ||||||||||||
|
Long-term funding
|
1,484,174 | 1,577,957 | 1,413,605 | 1,491,786 | ||||||||||||
|
Accrued interest payable
|
18,748 | 18,748 | 17,163 | 17,163 | ||||||||||||
|
Interest rate-related agreements (1)
|
66,569 | 66,569 | 64,927 | 64,927 | ||||||||||||
|
Foreign currency exchange forwards
|
1,871 | 1,871 | 1,289 | 1,289 | ||||||||||||
|
Standby letters of credit (2)
|
3,666 | 3,666 | 3,943 | 3,943 | ||||||||||||
|
Forward commitments to sell residential mortgage loans
|
166 | 166 | (5,617 | ) | (5,617 | ) | ||||||||||
| (1) | At both June 30, 2011 and December 31, 2010, the notional amount of cash flow hedge interest rate swap agreements was $200 million. See Note 11 for information on the fair value of derivative financial instruments. | |
| (2) | At June 30, 2011 and December 31, 2010, the commitment on standby letters of credit was $0.3 billion and $0.4 billion, respectively. See Note 12 for additional information on the standby letters of credit and for information on the fair value of lending-related commitments. |
38
39
| Three Months Ended | Six Months Ended | Year Ended | ||||||||||||||||||
| June 30, | June 30, | December 31, | ||||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | 2010 | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Components of Net Periodic Benefit Cost
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Pension Plan:
|
||||||||||||||||||||
|
Service cost
|
$ | 2,613 | $ | 2,475 | $ | 5,225 | $ | 4,950 | $ | 9,622 | ||||||||||
|
Interest cost
|
1,589 | 1,590 | 3,180 | 3,180 | 6,377 | |||||||||||||||
|
Expected return on plan assets
|
(3,220 | ) | (3,019 | ) | (6,440 | ) | (6,038 | ) | (12,152 | ) | ||||||||||
|
Amortization of prior service cost
|
18 | 18 | 35 | 35 | 72 | |||||||||||||||
|
Amortization of actuarial loss
|
451 | 405 | 903 | 810 | 1,601 | |||||||||||||||
|
Total net periodic benefit cost
|
$ | 1,451 | $ | 1,469 | $ | 2,903 | $ | 2,937 | $ | 5,520 | ||||||||||
|
|
||||||||||||||||||||
|
Postretirement Plan:
|
||||||||||||||||||||
|
Interest cost
|
$ | 50 | $ | 58 | $ | 100 | $ | 115 | $ | 227 | ||||||||||
|
Amortization of prior service cost
|
99 | 99 | 198 | 198 | 395 | |||||||||||||||
|
Amortization of actuarial gain
|
| | | | (3 | ) | ||||||||||||||
|
Total net periodic benefit cost
|
$ | 149 | $ | 157 | $ | 298 | $ | 313 | $ | 619 | ||||||||||
40
41
| Wealth | ||||||||||||||||
| Banking | Management | Other | Consolidated Total | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
As of and for the six months ended
June 30, 2011
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 307,599 | $ | 247 | $ | | $ | 307,846 | ||||||||
|
Provision for loan losses
|
47,000 | | | 47,000 | ||||||||||||
|
Noninterest income
|
100,211 | 53,084 | (4,721 | ) | 148,574 | |||||||||||
|
Depreciation and amortization
|
29,326 | 585 | | 29,911 | ||||||||||||
|
Other noninterest expense
|
263,058 | 46,451 | (4,721 | ) | 304,788 | |||||||||||
|
Income taxes
|
14,968 | 2,518 | | 17,486 | ||||||||||||
|
Net income
|
$ | 53,458 | $ | 3,777 | $ | | $ | 57,235 | ||||||||
|
% of consolidated net income
|
93 | % | 7 | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 21,990,882 | $ | 143,676 | $ | (86,083 | ) | $ | 22,048,475 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 407,810 | $ | 53,331 | $ | (4,721 | ) | $ | 456,420 | |||||||
|
% of consolidated total revenues
|
89 | % | 12 | % | (1 | )% | 100 | % | ||||||||
|
|
||||||||||||||||
|
As of and for the six months ended
June 30, 2010
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 328,631 | $ | 384 | $ | | $ | 329,015 | ||||||||
|
Provision for loan losses
|
263,010 | | | 263,010 | ||||||||||||
|
Noninterest income
|
142,092 | 50,100 | (2,158 | ) | 190,034 | |||||||||||
|
Depreciation and amortization
|
27,972 | 624 | | 28,596 | ||||||||||||
|
Other noninterest expense
|
250,651 | 40,913 | (2,158 | ) | 289,406 | |||||||||||
|
Income taxes
|
(36,374 | ) | 3,579 | | (32,795 | ) | ||||||||||
|
Net income (loss)
|
$ | (34,536 | ) | $ | 5,368 | $ | | $ | (29,168 | ) | ||||||
|
% of consolidated net income (loss)
|
N/M | N/M | N/M | N/M | ||||||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 22,700,950 | $ | 132,060 | $ | (72,951 | ) | $ | 22,760,059 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 470,723 | $ | 50,484 | $ | (2,158 | ) | $ | 519,049 | |||||||
|
% of consolidated total revenues
|
91 | % | 9 | % | | % | 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. | |
42
| Wealth | ||||||||||||||||
| Banking | Management | Other | Consolidated Total | |||||||||||||
| ($ in Thousands) | ||||||||||||||||
|
As of and for the three months
ended June 30, 2011
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 154,008 | $ | 115 | $ | | $ | 154,123 | ||||||||
|
Provision for loan losses
|
16,000 | | | 16,000 | ||||||||||||
|
Noninterest income
|
45,803 | 27,081 | (2,361 | ) | 70,523 | |||||||||||
|
Depreciation and amortization
|
14,547 | 290 | | 14,837 | ||||||||||||
|
Other noninterest expense
|
128,020 | 24,158 | (2,361 | ) | 149,817 | |||||||||||
|
Income taxes
|
8,511 | 1,099 | | 9,610 | ||||||||||||
|
Net income
|
$ | 32,733 | $ | 1,649 | $ | | $ | 34,382 | ||||||||
|
% of consolidated net income
|
95 | % | 5 | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 21,990,882 | $ | 143,676 | $ | (86,083 | ) | $ | 22,048,475 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 199,811 | $ | 27,196 | $ | (2,361 | ) | $ | 224,646 | |||||||
|
% of consolidated total revenues
|
89 | % | 12 | % | (1 | )% | 100 | % | ||||||||
|
|
||||||||||||||||
|
As of and for the three months
ended June 30, 2010
|
||||||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
$ | 159,619 | $ | 174 | $ | | $ | 159,793 | ||||||||
|
Provision for loan losses
|
97,665 | | | 97,665 | ||||||||||||
|
Noninterest income
|
62,485 | 25,086 | (1,098 | ) | 86,473 | |||||||||||
|
Depreciation and amortization
|
13,959 | 312 | | 14,271 | ||||||||||||
|
Other noninterest expense
|
126,574 | 20,873 | (1,098 | ) | 146,349 | |||||||||||
|
Income taxes
|
(10,870 | ) | 1,630 | | (9,240 | ) | ||||||||||
|
Net income (loss)
|
$ | (5,224 | ) | $ | 2,445 | $ | | $ | (2,779 | ) | ||||||
|
% of consolidated net income (loss)
|
N/M | N/M | N/M | N/M | ||||||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 22,700,950 | $ | 132,060 | $ | (72,951 | ) | $ | 22,760,059 | |||||||
|
% of consolidated total assets
|
100 | % | | % | | % | 100 | % | ||||||||
|
|
||||||||||||||||
|
Total revenues *
|
$ | 222,104 | $ | 25,260 | $ | (1,098 | ) | $ | 246,266 | |||||||
|
% of consolidated total revenues
|
90 | % | 10 | % | | % | 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. | |
43
| | operating, legal, and regulatory risks, including risks relating 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. |
44
45
46
47
| 2nd Qtr. | 1 st Qtr. | 4 th Qtr. | 3 rd Qtr. | 2 nd Qtr. | ||||||||||||||||
| 2011 | 2011 | 2010 | 2010 | 2010 | ||||||||||||||||
|
Net income (loss) (Quarter)
|
$ | 34,382 | $ | 22,853 | $ | 14,008 | $ | 14,304 | $ | (2,779 | ) | |||||||||
|
Net income (loss) (Year-to-date)
|
57,235 | 22,853 | (856 | ) | (14,864 | ) | (29,168 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income (loss) available to common equity (Quarter)
|
$ | 25,570 | $ | 15,440 | $ | 6,608 | $ | 6,915 | $ | (10,156 | ) | |||||||||
|
Net income (loss) available to common equity (Year-to-date)
|
41,010 | 15,440 | (30,387 | ) | (36,995 | ) | (43,910 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Earnings (loss) per common share basic (Quarter)
|
$ | 0.15 | $ | 0.09 | $ | 0.04 | $ | 0.04 | $ | (0.06 | ) | |||||||||
|
Earnings (loss) per common share basic (Year-to-date)
|
0.24 | 0.09 | (0.18 | ) | (0.22 | ) | (0.26 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Earnings (loss) per common share diluted (Quarter)
|
$ | 0.15 | $ | 0.09 | $ | 0.04 | $ | 0.04 | $ | (0.06 | ) | |||||||||
|
Earnings (loss) per common share diluted (Year-to-date)
|
0.24 | 0.09 | (0.18 | ) | (0.22 | ) | (0.26 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Return on average assets (Quarter)
|
0.64 | % | 0.43 | % | 0.25 | % | 0.25 | % | (0.05 | )% | ||||||||||
|
Return on average assets (Year-to-date)
|
0.54 | 0.43 | (0.00 | ) | (0.09 | ) | (0.26 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Return on average equity (Quarter)
|
4.63 | % | 2.92 | % | 1.74 | % | 1.77 | % | (0.35 | )% | ||||||||||
|
Return on average equity (Year-to-date)
|
3.75 | 2.92 | (0.03 | ) | (0.63 | ) | (1.86 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Return on average common equity (Quarter)
|
3.79 | % | 2.36 | % | 0.98 | % | 1.02 | % | (1.52 | )% | ||||||||||
|
Return on average common equity (Year-to-date)
|
3.08 | 2.36 | (1.14 | ) | (1.85 | ) | (3.34 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Return on average tangible common equity (Quarter)
(1)
|
5.85 | % | 3.67 | % | 1.52 | % | 1.58 | % | (2.37 | )% | ||||||||||
|
Return on average tangible common equity (Year-to-date)
(1)
|
4.78 | 3.67 | (1.77 | ) | (2.89 | ) | (5.22 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio (Quarter)
(2)
|
72.58 | % | 72.67 | % | 70.27 | % | 67.36 | % | 64.38 | % | ||||||||||
|
Efficiency ratio (Year-to-date)
(2)
|
72.62 | 72.67 | 66.04 | 64.65 | 63.34 | |||||||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio, fully taxable equivalent (Quarter)
(2)
|
70.79 | % | 70.36 | % | 68.76 | % | 65.05 | % | 63.20 | % | ||||||||||
|
Efficiency ratio, fully taxable equivalent (Year-to-date)
(2)
|
70.57 | 70.36 | 64.32 | 62.85 | 61.79 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net interest margin (Quarter)
|
3.29 | % | 3.32 | % | 3.13 | % | 3.08 | % | 3.22 | % | ||||||||||
|
Net interest margin (Year-to-date)
|
3.30 | 3.32 | 3.20 | 3.22 | 3.29 | |||||||||||||||
| (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. |
48
| 2 nd Qtr. | 1 st Qtr. | 4 th Qtr. | 3rd Qtr. | 2 nd Qtr. | ||||||||||||||||
| 2011 | 2011 | 2010 | 2010 | 2010 | ||||||||||||||||
|
Efficiency ratio (Quarter)
(a)
|
72.58 | % | 72.67 | % | 70.27 | % | 67.36 | % | 64.38 | % | ||||||||||
|
Taxable equivalent adjustment (Quarter)
|
(1.73 | ) | (1.71 | ) | (1.66 | ) | (1.68 | ) | (1.56 | ) | ||||||||||
|
Asset sale gains / losses, net (Quarter)
|
(0.06 | ) | (0.60 | ) | 0.15 | (0.63 | ) | 0.38 | ||||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio, fully taxable equivalent (Quarter)
(b)
|
70.79 | % | 70.36 | % | 68.76 | % | 65.05 | % | 63.20 | % | ||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio (Year-to-date)
(a)
|
72.62 | % | 72.67 | % | 66.04 | % | 64.65 | % | 63.34 | % | ||||||||||
|
Taxable equivalent adjustment (Year-to-date)
|
(1.71 | ) | (1.71 | ) | (1.59 | ) | (1.58 | ) | (1.54 | ) | ||||||||||
|
Asset sale gains / losses, net (Year-to-date)
|
(0.34 | ) | (0.60 | ) | (0.13 | ) | (0.22 | ) | (0.01 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Efficiency ratio, fully taxable equivalent (Year-to-date)
(b)
|
70.57 | % | 70.36 | % | 64.32 | % | 62.85 | % | 61.79 | % | ||||||||||
| (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). |
49
50
| Six months ended June 30, 2011 | Six months ended June 30, 2010 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans:
(1) (2) (3)
|
||||||||||||||||||||||||
|
Commercial
|
$ | 7,012,007 | $ | 153,566 | 4.41 | % | $ | 8,256,254 | $ | 175,869 | 4.29 | % | ||||||||||||
|
Residential mortgage
|
2,592,749 | 55,179 | 4.26 | 2,008,087 | 50,251 | 5.02 | ||||||||||||||||||
|
Retail
|
3,235,533 | 80,025 | 4.97 | 3,395,044 | 88,626 | 5.25 | ||||||||||||||||||
|
Total loans
|
12,840,289 | 288,770 | 4.52 | 13,659,385 | 314,746 | 4.64 | ||||||||||||||||||
|
Investment securities
|
5,773,545 | 94,351 | 3.27 | 5,449,542 | 114,087 | 4.19 | ||||||||||||||||||
|
Other short-term investments
|
751,114 | 2,896 | 0.77 | 1,726,778 | 3,985 | 0.46 | ||||||||||||||||||
|
Investments and other
(1)
|
6,524,659 | 97,247 | 2.98 | 7,176,320 | 118,072 | 3.29 | ||||||||||||||||||
|
Total earning assets
|
19,364,948 | 386,017 | 4.00 | 20,835,705 | 432,818 | 4.17 | ||||||||||||||||||
|
Other assets, net
|
2,067,081 | 2,037,998 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 21,432,029 | $ | 22,873,703 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
Savings deposits
|
$ | 958,629 | $ | 571 | 0.12 | % | $ | 886,045 | $ | 541 | 0.12 | % | ||||||||||||
|
Interest-bearing demand deposits
|
1,788,112 | 1,369 | 0.15 | 2,876,779 | 3,676 | 0.26 | ||||||||||||||||||
|
Money market deposits
|
5,093,854 | 8,894 | 0.35 | 6,321,344 | 16,999 | 0.54 | ||||||||||||||||||
|
Time deposits, excluding Brokered CDs
|
2,735,182 | 22,284 | 1.64 | 3,378,329 | 33,489 | 2.00 | ||||||||||||||||||
|
Total interest-bearing deposits,
|
||||||||||||||||||||||||
|
excluding Brokered CDs
|
10,575,777 | 33,118 | 0.63 | 13,462,497 | 54,705 | 0.82 | ||||||||||||||||||
|
Brokered CDs
|
349,356 | 2,032 | 1.17 | 637,055 | 2,400 | 0.76 | ||||||||||||||||||
|
Total interest-bearing deposits
|
10,925,133 | 35,150 | 0.65 | 14,099,552 | 57,105 | 0.82 | ||||||||||||||||||
|
Short and long-term funding
|
4,160,335 | 32,249 | 1.56 | 2,588,696 | 34,698 | 2.69 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
15,085,468 | 67,399 | 0.90 | 16,688,248 | 91,803 | 1.11 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Noninterest-bearing demand deposits
|
3,223,485 | 3,000,264 | ||||||||||||||||||||||
|
Other liabilities
|
48,879 | 19,393 | ||||||||||||||||||||||
|
Stockholders equity
|
3,074,197 | 3,165,798 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and equity
|
$ | 21,432,029 | $ | 22,873,703 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate spread
|
3.10 | % | 3.06 | % | ||||||||||||||||||||
|
Net free funds
|
0.20 | % | 0.23 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income, taxable
equivalent, and net interest
margin
|
$ | 318,618 | 3.30 | % | $ | 341,015 | 3.29 | % | ||||||||||||||||
|
Taxable equivalent adjustment
|
10,772 | 12,000 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
$ | 307,846 | $ | 329,015 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (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. |
51
| Three months ended June 30, 2011 | Three months ended June 30, 2010 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans:
(1)(2)(3)
|
||||||||||||||||||||||||
|
Commercial
|
$ | 7,114,930 | $ | 77,122 | 4.35 | % | $ | 8,036,688 | $ | 85,974 | 4.29 | % | ||||||||||||
|
Residential mortgage
|
2,657,740 | 28,032 | 4.22 | 1,996,448 | 24,781 | 4.97 | ||||||||||||||||||
|
Retail
|
3,232,234 | 40,033 | 4.96 | 3,363,574 | 43,892 | 5.23 | ||||||||||||||||||
|
Total loans
|
13,004,904 | 145,187 | 4.47 | 13,396,710 | 154,647 | 4.63 | ||||||||||||||||||
|
Investment securities
|
5,689,728 | 47,359 | 3.33 | 5,176,340 | 53,984 | 4.17 | ||||||||||||||||||
|
Other short-term investments
|
736,660 | 1,437 | 0.78 | 2,025,587 | 2,213 | 0.44 | ||||||||||||||||||
|
Investments and other
(1)
|
6,426,388 | 48,796 | 3.04 | 7,201,927 | 56,197 | 3.12 | ||||||||||||||||||
|
Total earning assets
|
19,431,292 | 193,983 | 4.00 | 20,598,637 | 210,844 | 4.10 | ||||||||||||||||||
|
Other assets, net
|
2,094,863 | 2,000,058 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 21,526,155 | $ | 22,598,695 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
Savings deposits
|
$ | 999,748 | $ | 308 | 0.12 | % | $ | 913,347 | $ | 291 | 0.13 | % | ||||||||||||
|
Interest-bearing demand deposits
|
1,811,525 | 738 | 0.16 | 2,833,530 | 1,898 | 0.27 | ||||||||||||||||||
|
Money market deposits
|
5,039,056 | 4,206 | 0.33 | 6,398,892 | 8,778 | 0.55 | ||||||||||||||||||
|
Time deposits, excluding Brokered CDs
|
2,655,944 | 10,667 | 1.61 | 3,305,825 | 16,035 | 1.95 | ||||||||||||||||||
|
Total interest-bearing deposits,
excluding Brokered CDs
|
10,506,273 | 15,919 | 0.61 | 13,451,594 | 27,002 | 0.81 | ||||||||||||||||||
|
Brokered CDs
|
320,741 | 982 | 1.23 | 614,005 | 1,358 | 0.89 | ||||||||||||||||||
|
Total interest-bearing deposits
|
10,827,014 | 16,901 | 0.63 | 14,065,599 | 28,360 | 0.81 | ||||||||||||||||||
|
Short and long-term funding
|
4,434,500 | 17,627 | 1.59 | 2,343,119 | 16,725 | 2.86 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
15,261,514 | 34,528 | 0.91 | 16,408,718 | 45,085 | 1.10 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Noninterest-bearing demand deposits
|
3,225,675 | 2,990,594 | ||||||||||||||||||||||
|
Other liabilities
|
62,126 | 13,088 | ||||||||||||||||||||||
|
Stockholders equity
|
2,976,840 | 3,186,295 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and equity
|
$ | 21,526,155 | $ | 22,598,695 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate spread
|
3.09 | % | 3.00 | % | ||||||||||||||||||||
|
Net free funds
|
0.20 | 0.22 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income, taxable
equivalent, and net interest
margin
|
$ | 159,455 | 3.29 | % | $ | 165,759 | 3.22 | % | ||||||||||||||||
|
Taxable equivalent adjustment
|
5,332 | 5,966 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
$ | 154,123 | $ | 159,793 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (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. |
52
| Comparison of | Comparison of | |||||||||||||||||||||||
| Six months ended June 30, 2011 versus 2010 | Three months ended June 30, 2011 versus 2010 | |||||||||||||||||||||||
| Variance Attributable to | Variance Attributable to | |||||||||||||||||||||||
| Income/Expense | Income/Expense | |||||||||||||||||||||||
| Variance (1) | Volume | Rate | Variance (1) | Volume | Rate | |||||||||||||||||||
|
INTEREST INCOME: (2)
|
||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||
|
Commercial
|
$ | (22,303 | ) | $ | (27,129 | ) | $ | 4,826 | $ | (8,852 | ) | $ | (9,978 | ) | $ | 1,126 | ||||||||
|
Residential mortgage
|
4,928 | 13,233 | (8,305 | ) | 3,251 | 7,368 | (4,117 | ) | ||||||||||||||||
|
Retail
|
(8,601 | ) | (4,065 | ) | (4,536 | ) | (3,859 | ) | (1,676 | ) | (2,183 | ) | ||||||||||||
|
Total loans
|
(25,976 | ) | (17,961 | ) | (8,015 | ) | (9,460 | ) | (4,286 | ) | (5,174 | ) | ||||||||||||
|
Investment securities
|
(19,736 | ) | 6,466 | (26,202 | ) | (6,625 | ) | 4,999 | (11,624 | ) | ||||||||||||||
|
Other short-term investments
|
(1,089 | ) | (2,931 | ) | 1,842 | (776 | ) | (1,906 | ) | 1,130 | ||||||||||||||
|
Investments and other
|
(20,825 | ) | 3,535 | (24,360 | ) | (7,401 | ) | 3,093 | (10,494 | ) | ||||||||||||||
|
Total interest income
|
$ | (46,801 | ) | $ | (14,426 | ) | $ | (32,375 | ) | $ | (16,861 | ) | $ | (1,193 | ) | $ | (15,668 | ) | ||||||
|
|
||||||||||||||||||||||||
|
INTEREST EXPENSE:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
Savings deposits
|
$ | 30 | $ | 44 | $ | (14 | ) | $ | 17 | $ | 27 | $ | (10 | ) | ||||||||||
|
Interest-bearing demand deposits
|
(2,307 | ) | (1,120 | ) | (1,187 | ) | (1,160 | ) | (556 | ) | (604 | ) | ||||||||||||
|
Money market deposits
|
(8,105 | ) | (2,888 | ) | (5,217 | ) | (4,572 | ) | (1,608 | ) | (2,964 | ) | ||||||||||||
|
Time deposits, excluding
brokered CDs
|
(11,205 | ) | (5,789 | ) | (5,416 | ) | (5,368 | ) | (2,863 | ) | (2,505 | ) | ||||||||||||
|
Interest-bearing deposits,
excluding
Brokered CDs
|
(21,587 | ) | (9,753 | ) | (11,834 | ) | (11,083 | ) | (5,000 | ) | (6,083 | ) | ||||||||||||
|
Brokered CDs
|
(368 | ) | (1,351 | ) | 983 | (376 | ) | (786 | ) | 410 | ||||||||||||||
|
Total interest-bearing deposits
|
(21,955 | ) | (11,104 | ) | (10,851 | ) | (11,459 | ) | (5,786 | ) | (5,673 | ) | ||||||||||||
|
Short and long-term funding
|
(2,449 | ) | 15,774 | (18,223 | ) | 902 | 10,499 | (9,597 | ) | |||||||||||||||
|
Total interest expense
|
(24,404 | ) | 4,670 | (29,074 | ) | (10,557 | ) | 4,713 | (15,270 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income, taxable
equivalent
|
$ | (22,397 | ) | $ | (19,096 | ) | $ | (3,301 | ) | $ | (6,304 | ) | $ | (5,906 | ) | $ | (398 | ) | ||||||
| (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. |
53
| 2 nd Qtr. | 2 nd Qtr. | Dollar | Percent | YTD | YTD | Dollar | Percent | |||||||||||||||||||||||||
| 2011 | 2010 | Change | Change | 2011 | 2010 | Change | Change | |||||||||||||||||||||||||
|
Trust service fees
|
$ | 10,012 | $ | 9,517 | $ | 495 | 5.2 | % | $ | 19,843 | $ | 18,873 | $ | 970 | 5.1 | % | ||||||||||||||||
|
Service charges on deposit accounts
|
19,112 | 26,446 | (7,334 | ) | (27.7 | ) | 38,176 | 52,505 | (14,329 | ) | (27.3 | ) | ||||||||||||||||||||
|
Card-based and other nondeposit fees
|
15,747 | 14,739 | 1,008 | 6.8 | 31,345 | 28,551 | 2,794 | 9.8 | ||||||||||||||||||||||||
|
Retail commission income
|
16,475 | 15,722 | 753 | 4.8 | 32,856 | 31,539 | 1,317 | 4.2 | ||||||||||||||||||||||||
|
Core fee-based revenue
|
61,346 | 66,424 | (5,078 | ) | (7.6 | ) | 122,220 | 131,468 | (9,248 | ) | (7.0 | ) | ||||||||||||||||||||
|
Mortgage banking income
|
8,031 | 9,279 | (1,248 | ) | (13.4 | ) | 15,925 | 19,307 | (3,382 | ) | (17.5 | ) | ||||||||||||||||||||
|
Mortgage servicing rights expense
|
11,351 | 3,786 | 7,565 | 199.8 | 17,400 | 8,407 | 8,993 | 107.0 | ||||||||||||||||||||||||
|
Mortgage banking, net
|
(3,320 | ) | 5,493 | (8,813 | ) | (160.4 | ) | (1,475 | ) | 10,900 | (12,375 | ) | (113.5 | ) | ||||||||||||||||||
|
Capital market fees, net
|
(890 | ) | (136 | ) | (754 | ) | N/M | 1,488 | (6 | ) | 1,494 | N/M | ||||||||||||||||||||
|
Bank owned life insurance (BOLI) income
|
3,500 | 4,240 | (740 | ) | (17.5 | ) | 7,086 | 7,496 | (410 | ) | (5.5 | ) | ||||||||||||||||||||
|
Other
|
4,364 | 3,539 | 825 | 23.3 | 9,871 | 5,800 | 4,071 | 70.2 | ||||||||||||||||||||||||
|
Subtotal (fee income)
|
65,000 | 79,560 | (14,560 | ) | (18.3 | ) | 139,190 | 155,658 | (16,468 | ) | (10.6 | ) | ||||||||||||||||||||
|
Asset sale gains (losses), net
|
(209 | ) | 1,477 | (1,686 | ) | (114.2 | ) | (2,195 | ) | (164 | ) | (2,031 | ) | N/M | ||||||||||||||||||
|
Investment securities gains (losses), net
|
(36 | ) | (146 | ) | 110 | (75.3 | ) | (58 | ) | 23,435 | (23,493 | ) | (100.2 | ) | ||||||||||||||||||
|
Total noninterest income
|
$ | 64,755 | $ | 80,891 | $ | (16,136 | ) | (19.9 | )% | $ | 136,937 | $ | 178,929 | $ | (41,992 | ) | (23.5 | )% | ||||||||||||||
54
55
| 2 nd Qtr. | 2 nd Qtr. | YTD | YTD | Percent | ||||||||||||||||||||||||||||
| 2011 | 2010 | Dollar Change | Percent Change | 2011 | 2010 | Dollar Change | Change | |||||||||||||||||||||||||
|
Personnel expense
|
$ | 89,203 | $ | 79,342 | $ | 9,861 | 12.4 | % | $ | 178,133 | $ | 158,697 | $ | 19,436 | 12.2 | % | ||||||||||||||||
|
Occupancy
|
12,663 | 11,706 | 957 | 8.2 | 27,938 | 24,881 | 3,057 | 12.3 | ||||||||||||||||||||||||
|
Equipment
|
4,969 | 4,450 | 519 | 11.7 | 9,736 | 8,835 | 901 | 10.2 | ||||||||||||||||||||||||
|
Data processing
|
7,974 | 7,866 | 108 | 1.4 | 15,508 | 15,165 | 343 | 2.3 | ||||||||||||||||||||||||
|
Business development and
advertising
|
5,652 | 4,773 | 879 | 18.4 | 10,595 | 9,218 | 1,377 | 14.9 | ||||||||||||||||||||||||
|
Other intangible asset amortization
|
1,178 | 1,254 | (76 | ) | (6.1 | ) | 2,356 | 2,507 | (151 | ) | (6.0 | ) | ||||||||||||||||||||
|
Legal and professional fees
|
4,783 | 5,517 | (734 | ) | (13.3 | ) | 9,265 | 8,312 | 953 | 11.5 | ||||||||||||||||||||||
|
Losses other than loans
|
(1,925 | ) | 2,840 | (4,765 | ) | (167.8 | ) | 4,372 | 4,819 | (447 | ) | (9.3 | ) | |||||||||||||||||||
|
Foreclosure / OREO expense
|
9,527 | 8,906 | 621 | 7.0 | 15,588 | 16,635 | (1,047 | ) | (6.3 | ) | ||||||||||||||||||||||
|
FDIC expense
|
7,198 | 12,027 | (4,829 | ) | (40.2 | ) | 15,442 | 23,856 | (8,414 | ) | (35.3 | ) | ||||||||||||||||||||
|
Stationery and supplies
|
1,587 | 1,448 | 139 | 9.6 | 3,074 | 2,795 | 279 | 10.0 | ||||||||||||||||||||||||
|
Courier
|
1,213 | 1,067 | 146 | 13.7 | 2,293 | 2,142 | 151 | 7.0 | ||||||||||||||||||||||||
|
Postage
|
1,213 | 1,564 | (351 | ) | (22.4 | ) | 2,893 | 3,302 | (409 | ) | (12.4 | ) | ||||||||||||||||||||
|
Other
|
13,651 | 12,278 | 1,373 | 11.2 | 25,869 | 25,733 | 136 | 0.5 | ||||||||||||||||||||||||
|
Total noninterest expense
|
$ | 158,886 | $ | 155,038 | $ | 3,848 | 2.5 | % | $ | 323,062 | $ | 306,897 | $ | 16,165 | 5.3 | % | ||||||||||||||||
56
57
| June 30, 2011 | March 31, 2011 | December 31, 2010 | September 30, 2010 | June 30, 2010 | ||||||||||||||||||||||||||||||||||||
| % of | % of | % of | % of | % of | ||||||||||||||||||||||||||||||||||||
| Amount | Total | Amount | Total | Amount | Total | Amount | Total | Amount | Total | |||||||||||||||||||||||||||||||
|
Commercial and industrial
|
$ | 3,202,301 | 24 | % | $ | 2,972,651 | 24 | % | $ | 3,049,752 | 24 | % | $ | 2,989,238 | 24 | % | $ | 2,969,662 | 24 | % | ||||||||||||||||||||
|
Commercial real estate
|
3,423,686 | 26 | 3,382,481 | 27 | 3,389,213 | 27 | 3,494,342 | 28 | 3,576,716 | 28 | ||||||||||||||||||||||||||||||
|
Real estate construction
|
533,804 | 4 | 525,236 | 4 | 553,069 | 4 | 736,387 | 6 | 925,697 | 7 | ||||||||||||||||||||||||||||||
|
Lease financing
|
54,001 | 1 | 56,458 | | 60,254 | | 74,690 | 1 | 82,375 | 1 | ||||||||||||||||||||||||||||||
|
Total commercial
|
7,213,792 | 55 | 6,936,826 | 55 | 7,052,288 | 55 | 7,294,657 | 59 | 7,554,450 | 60 | ||||||||||||||||||||||||||||||
|
Home equity
(1)
|
2,594,029 | 20 | 2,576,736 | 20 | 2,523,057 | 20 | 2,457,461 | 20 | 2,455,181 | 19 | ||||||||||||||||||||||||||||||
|
Installment
|
589,714 | 4 | 605,767 | 5 | 695,383 | 6 | 721,480 | 6 | 749,588 | 6 | ||||||||||||||||||||||||||||||
|
Total retail
|
3,183,743 | 24 | 3,182,503 | 25 | 3,218,440 | 26 | 3,178,941 | 26 | 3,204,769 | 25 | ||||||||||||||||||||||||||||||
|
Residential mortgage
|
2,692,054 | 21 | 2,535,993 | 20 | 2,346,007 | 19 | 1,898,795 | 15 | 1,842,697 | 15 | ||||||||||||||||||||||||||||||
|
Total loans
|
$ | 13,089,589 | 100 | % | $ | 12,655,322 | 100 | % | $ | 12,616,735 | 100 | % | $ | 12,372,393 | 100 | % | $ | 12,601,916 | 100 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Farmland
|
$ | 30,946 | 1 | % | $ | 35,032 | 1 | % | $ | 36,741 | 1 | % | $ | 39,986 | 1 | % | $ | 40,544 | 1 | % | ||||||||||||||||||||
|
Multi-family
|
566,641 | 17 | 538,607 | 16 | 485,977 | 14 | 528,846 | 15 | 518,990 | 14 | ||||||||||||||||||||||||||||||
|
Owner occupied
|
1,030,060 | 30 | 1,027,826 | 30 | 1,049,798 | 31 | 1,086,258 | 31 | 1,131,687 | 32 | ||||||||||||||||||||||||||||||
|
Non-owner occupied
|
1,796,039 | 52 | 1,781,016 | 53 | 1,816,697 | 54 | 1,839,252 | 53 | 1,885,495 | 53 | ||||||||||||||||||||||||||||||
|
Commercial real estate
|
$ | 3,423,686 | 100 | % | $ | 3,382,481 | 100 | % | $ | 3,389,213 | 100 | % | $ | 3,494,342 | 100 | % | $ | 3,576,716 | 100 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
1-4 family construction
|
$ | 92,000 | 17 | % | $ | 91,349 | 17 | % | $ | 96,296 | 17 | % | $ | 137,109 | 19 | % | $ | 183,953 | 20 | % | ||||||||||||||||||||
|
All other construction
|
441,804 | 83 | 433,887 | 83 | 456,773 | 83 | 599,278 | 81 | 741,744 | 80 | ||||||||||||||||||||||||||||||
|
Real estate construction
|
$ | 533,804 | 100 | % | $ | 525,236 | 100 | % | $ | 553,069 | 100 | % | $ | 736,387 | 100 | % | $ | 925,697 | 100 | % | ||||||||||||||||||||
| (1) | Home equity includes home equity lines and residential mortgage junior liens. |
| June 30, 2011 | March 31, 2011 | December 31, 2010 | September 30, 2010 | June 30, 2010 | ||||||||||||||||||||||||||||||||||||
| % of | % of | % of | % of | % of | ||||||||||||||||||||||||||||||||||||
| Amount | Total | Amount | Total | Amount | Total | Amount | Total | Amount | Total | |||||||||||||||||||||||||||||||
|
Noninterest-bearing
demand
|
$ | 3,218,722 | 23 | % | $ | 3,285,604 | 23 | % | $ | 3,684,965 | 24 | % | $ | 3,054,121 | 18 | % | $ | 2,932,599 | 17 | % | ||||||||||||||||||||
|
Savings
|
1,007,337 | 7 | 973,122 | 7 | 887,236 | 6 | 902,077 | 5 | 913,146 | 5 | ||||||||||||||||||||||||||||||
|
Interest-bearing demand
|
1,931,519 | 14 | 1,755,367 | 13 | 1,870,664 | 12 | 2,921,700 | 17 | 2,745,541 | 16 | ||||||||||||||||||||||||||||||
|
Money market
|
4,982,492 | 35 | 4,968,510 | 35 | 5,434,867 | 36 | 6,312,912 | 38 | 6,554,559 | 39 | ||||||||||||||||||||||||||||||
|
Brokered CDs
|
316,670 | 2 | 324,045 | 2 | 442,640 | 3 | 442,209 | 3 | 571,626 | 3 | ||||||||||||||||||||||||||||||
|
Other time
|
2,609,310 | 19 | 2,716,995 | 20 | 2,905,021 | 19 | 3,171,841 | 19 | 3,252,728 | 20 | ||||||||||||||||||||||||||||||
|
Total deposits
|
14,066,050 | 100 | % | 14,023,643 | 100 | % | 15,225,393 | 100 | % | 16,804,860 | 100 | % | 16,970,199 | 100 | % | |||||||||||||||||||||||||
|
Customer repo sweeps
|
930,101 | 1,048,516 | 563,884 | 209,866 | 184,043 | |||||||||||||||||||||||||||||||||||
|
Customer repo term
|
1,147,938 | 887,434 | | | | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total customer funding
|
2,078,039 | 1,935,950 | 563,884 | 209,866 | 184,043 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total deposits and
customer funding
|
$ | 16,144,089 | $ | 15,959,593 | $ | 15,789,277 | $ | 17,014,726 | $ | 17,154,242 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total deposits,
excluding Brokered CDs
|
$ | 13,749,380 | 98 | % | $ | 13,699,598 | 98 | % | $ | 14,782,753 | 97 | % | $ | 16,362,651 | 97 | % | $ | 16,398,573 | 97 | % | ||||||||||||||||||||
|
Network transaction
deposits included above
in interest-bearing
demand and money market
|
$ | 824,003 | 6 | % | $ | 936,688 | 7 | % | $ | 1,144,134 | 8 | % | $ | 1,970,050 | 12 | % | $ | 2,698,204 | 16 | % | ||||||||||||||||||||
|
Total deposits,
excluding Brokered CDs
and network transaction
deposits
|
$ | 12,925,377 | 92 | % | $ | 12,762,910 | 91 | % | $ | 13,638,619 | 90 | % | $ | 14,392,601 | 86 | % | $ | 13,700,369 | 81 | % | ||||||||||||||||||||
58
59
60
| At and for the six months | At and for the year | |||||||||||||||||||||||
| ended June 30, | ended December 31, | |||||||||||||||||||||||
| 2011 | 2010 | 2010 | ||||||||||||||||||||||
|
Allowance for Loan Losses:
|
||||||||||||||||||||||||
|
Balance at beginning of period
|
$ | 476,813 | $ | 573,533 | $ | 573,533 | ||||||||||||||||||
|
Provision for loan losses
|
47,000 | 263,010 | 390,010 | |||||||||||||||||||||
|
Charge offs
(1)(2)(3)
|
(117,521 | ) | (287,797 | ) | (528,492 | ) | ||||||||||||||||||
|
Recoveries
|
19,669 | 19,166 | 41,762 | |||||||||||||||||||||
|
Net charge offs
(1)(2)(3)
|
(97,852 | ) | (268,631 | ) | (486,730 | ) | ||||||||||||||||||
|
Balance at end of period
|
$ | 425,961 | $ | 567,912 | $ | 476,813 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net loan charge offs
(1)(2)(3)
:
|
(A | ) | (A | ) | (A | ) | ||||||||||||||||||
|
Commercial and industrial
|
$ | 18,340 | 122 | $ | 69,256 | 443 | $ | 100,570 | 330 | |||||||||||||||
|
Commercial real estate (CRE)
|
17,250 | 103 | 58,332 | 314 | 106,952 | 295 | ||||||||||||||||||
|
Real estate construction
|
17,967 | 672 | 106,321 | N/M | 198,688 | N/M | ||||||||||||||||||
|
Lease financing
|
88 | 32 | 1,071 | 245 | 11,056 | N/M | ||||||||||||||||||
|
Total commercial
|
53,645 | 154 | 234,980 | 574 | 417,266 | 536 | ||||||||||||||||||
|
Home equity
|
22,573 | 176 | 22,982 | 187 | 48,399 | 195 | ||||||||||||||||||
|
Installment
|
13,334 | 410 | 4,109 | 91 | 8,118 | 95 | ||||||||||||||||||
|
Total retail
|
35,907 | 224 | 27,091 | 161 | 56,517 | 169 | ||||||||||||||||||
|
Residential mortgage
|
8,300 | 65 | 6,560 | 66 | 12,947 | 63 | ||||||||||||||||||
|
Total net charge offs
|
$ | 97,852 | 154 | $ | 268,631 | 397 | $ | 486,730 | 369 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
CRE & Construction Net Charge Off Detail:
|
(A | ) | (A | ) | (A | ) | ||||||||||||||||||
|
Farmland
|
$ | (44 | ) | (26 | ) | $ | 287 | 126 | $ | 377 | 89 | |||||||||||||
|
Multi-family
|
2,476 | 94 | 8,396 | 313 | 13,516 | 256 | ||||||||||||||||||
|
Owner occupied
|
6,303 | 123 | 5,405 | 94 | 20,563 | 183 | ||||||||||||||||||
|
Non-owner occupied
|
8,515 | 96 | 44,244 | 447 | 72,496 | 377 | ||||||||||||||||||
|
Commercial real estate
|
$ | 17,250 | 103 | $ | 58,332 | 314 | $ | 106,952 | 295 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
1-4 family construction
|
$ | 6,593 | N/M | $ | 13,081 | N/M | $ | 41,748 | N/M | |||||||||||||||
|
All other construction
|
11,374 | 516 | 93,240 | N/M | 156,940 | N/M | ||||||||||||||||||
|
Real estate construction
|
$ | 17,967 | 672 | $ | 106,321 | N/M | $ | 198,688 | N/M | |||||||||||||||
|
|
||||||||||||||||||||||||
| (A) Annualized ratio of net charge offs to average loans by loan type in basis points. | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
N/M Not meaningful.
|
||||||||||||||||||||||||
|
Ratios:
|
||||||||||||||||||||||||
|
Allowance for loan losses to total loans
|
3.25 | % | 4.51 | % | 3.78 | % | ||||||||||||||||||
|
Allowance for loan losses to net charge offs
(annualized)
|
2.2x | 1.0x | 1.0x | |||||||||||||||||||||
| (1) | Charge offs for the three months ended March 31, 2011, include $10 million of write-downs related to installment loans transferred to held for sale. | |
| (2) | Charge offs for the year ended December 31, 2010, include $8 million related to write-downs on loans transferred to held for sale and $189 million related to write-downs of commercial loans sold and charge offs of commercial loans resolved through discounted payoff, comprised of $20 million in commercial and industrial, $66 million in commercial real estate, and $111 million in real estate construction. | |
| (3) | Charge offs for the three months ended June 30, 2010 include $66 million of write-downs related to commercial loans sold or transferred to held for sale, comprised of write-downs of $5 million on 1-4 family construction, $31 million on all other construction, $7 million on multi-family commercial real estate, and $23 million on non-owner occupied commercial real estate. |
61
| June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||||||||||||||||||||||
| Quarterly Trends: | 2011 | 2011 | 2010 | 2010 | 2010 | |||||||||||||||||||||||||||||||||||
|
Allowance for Loan Losses:
|
||||||||||||||||||||||||||||||||||||||||
|
Balance at beginning of period
|
$ | 454,461 | $ | 476,813 | $ | 522,018 | $ | 567,912 | $ | 575,573 | ||||||||||||||||||||||||||||||
|
Provision
for loan losses
|
16,000 | 31,000 | 63,000 | 64,000 | 97,665 | |||||||||||||||||||||||||||||||||||
|
Charge offs
|
(52,365 | ) | (65,156 | ) | (118,368 | ) | (122,327 | ) | (113,170 | ) | ||||||||||||||||||||||||||||||
|
Recoveries
|
7,865 | 11,804 | 10,163 | 12,433 | 7,844 | |||||||||||||||||||||||||||||||||||
|
Net charge offs
|
(44,500 | ) | (53,352 | ) | (108,205 | ) | (109,894 | ) | (105,326 | ) | ||||||||||||||||||||||||||||||
|
Balance at end of period
|
$ | 425,961 | $ | 454,461 | $ | 476,813 | $ | 522,018 | $ | 567,912 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Net loan charge offs:
|
(A | ) | (A | ) | (A | ) | (A | ) | (A | ) | ||||||||||||||||||||||||||||||
|
Commercial and industrial
|
$ | 14,026 | 180 | $ | 4,314 | 60 | $ | 27,041 | 364 | $ | 4,274 | 57 | $ | 5,557 | 73 | |||||||||||||||||||||||||
|
Commercial real estate (CRE)
|
9,377 | 111 | 7,873 | 94 | 20,103 | 231 | 28,517 | 319 | 37,004 | 398 | ||||||||||||||||||||||||||||||
|
Real estate construction
|
6,031 | 454 | 11,936 | N/M | 31,879 | N/M | 60,488 | N/M | 46,135 | N/M | ||||||||||||||||||||||||||||||
|
Lease financing
|
60 | 44 | 28 | 20 | 9,159 | N/M | 826 | 416 | 297 | 141 | ||||||||||||||||||||||||||||||
|
Total commercial
|
29,494 | 166 | 24,151 | 142 | 88,182 | 488 | 94,105 | 498 | 88,993 | 444 | ||||||||||||||||||||||||||||||
|
Home equity
|
8,251 | 127 | 14,322 | 227 | 14,541 | 231 | 10,875 | 175 | 11,213 | 183 | ||||||||||||||||||||||||||||||
|
Installment
|
664 | 42 | 12,670 | 759 | 2,369 | 131 | 1,640 | 74 | 1,887 | 83 | ||||||||||||||||||||||||||||||
|
Total retail
|
8,915 | 111 | 26,992 | 338 | 16,910 | 209 | 12,515 | 148 | 13,100 | 156 | ||||||||||||||||||||||||||||||
|
Residential mortgage
|
6,091 | 92 | 2,209 | 35 | 3,113 | 56 | 3,274 | 65 | 3,233 | 65 | ||||||||||||||||||||||||||||||
|
Total net charge offs
|
$ | 44,500 | 137 | $ | 53,352 | 171 | $ | 108,205 | 341 | $ | 109,894 | 339 | $ | 105,326 | 315 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
| CRE & Construction Net Charge Off Detail: | (A | ) | (A | ) | (A | ) | (A | ) | (A | ) | ||||||||||||||||||||||||||||||
|
Farmland
|
$ | (56 | ) | (67 | ) | $ | 12 | 14 | $ | 88 | 91 | $ | 2 | 2 | $ | 98 | 88 | |||||||||||||||||||||||
|
Multi-family
|
1,359 | 98 | 1,117 | 90 | 1,001 | 77 | 4,119 | 320 | 7,279 | 543 | ||||||||||||||||||||||||||||||
|
Owner occupied
|
4,436 | 174 | 1,867 | 72 | 11,777 | 438 | 3,381 | 121 | 1,408 | 49 | ||||||||||||||||||||||||||||||
|
Non-owner occupied
|
3,638 | 82 | 4,877 | 110 | 7,237 | 157 | 21,015 | 443 | 28,219 | 567 | ||||||||||||||||||||||||||||||
|
Commercial real estate
|
$ | 9,377 | 111 | $ | 7,873 | 94 | $ | 20,103 | 231 | $ | 28,517 | 319 | $ | 37,004 | 398 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
1-4 family construction
|
$ | 2,110 | 919 | $ | 4,483 | N/M | $ | 12,258 | N/M | $ | 16,409 | N/M | $ | 5,380 | N/M | |||||||||||||||||||||||||
|
All other construction
|
3,921 | 357 | 7,453 | N/M | 19,621 | N/M | 44,079 | N/M | 40,755 | N/M | ||||||||||||||||||||||||||||||
|
Real estate construction
|
$ | 6,031 | 454 | $ | 11,936 | N/M | $ | 31,879 | N/M | $ | 60,488 | N/M | $ | 46,135 | N/M | |||||||||||||||||||||||||
62
| June 30, | March 31, | September 30, | June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2011 | 2011 | December 31, 2010 | 2010 | 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Nonperforming assets
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Nonaccrual loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
$ | 350,358 | $ | 363,500 | $ | 435,781 | $ | 591,630 | $ | 843,719 | ||||||||||||||||||||||||||||||||||||||||||
|
Residential mortgage
|
66,752 | 70,254 | 76,319 | 76,589 | 84,141 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Retail
|
50,501 | 54,567 | 62,256 | 59,658 | 47,781 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Total nonaccrual loans (NALs)
|
467,611 | 488,321 | 574,356 | 727,877 | 975,641 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Other real estate owned (OREO)
|
45,712 | 49,019 | 44,330 | 53,101 | 51,223 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Total nonperforming assets (NPAs)
|
$ | 513,323 | $ | 537,340 | $ | 618,686 | $ | 780,978 | $ | 1,026,864 | ||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accruing loans past due 90 days or more:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
11,513 | 8,774 | 2,096 | 25,396 | 1,372 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Retail
|
610 | 606 | 1,322 | 1,197 | 1,835 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Total
accruing loans past due 90 days or more
|
12,123 | 9,380 | 3,418 | 26,593 | 3,207 | |||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Restructured loans (accruing):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial
|
69,657 | 58,072 | 48,124 | 31,083 | 13,290 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Residential mortgage
|
18,216 | 17,342 | 19,378 | 20,633 | 23,414 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Retail
|
12,470 | 12,779 | 12,433 | 11,062 | 4,161 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Total restructured loans (accruing)
|
100,343 | 88,193 | 79,935 | 62,778 | 40,865 | |||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Ratios:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Nonaccrual loans to total loans
|
3.57 | % | 3.86 | % | 4.55 | % | 5.88 | % | 7.74 | % | ||||||||||||||||||||||||||||||||||||||||||
|
NPAs to total loans plus OREO
|
3.91 | % | 4.23 | % | 4.89 | % | 6.29 | % | 8.12 | % | ||||||||||||||||||||||||||||||||||||||||||
|
NPAs to total assets
|
2.33 | % | 2.50 | % | 2.84 | % | 3.47 | % | 4.51 | % | ||||||||||||||||||||||||||||||||||||||||||
|
Allowance for loan losses to NALs
|
91.09 | % | 93.07 | % | 83.02 | % | 71.72 | % | 58.21 | % | ||||||||||||||||||||||||||||||||||||||||||
|
Allowance for loan losses to total loans
|
3.25 | % | 3.59 | % | 3.78 | % | 4.22 | % | 4.51 | % | ||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Nonperforming assets by type:
|
(A | ) | (A | ) | (A | ) | (A | ) | (A | ) | ||||||||||||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
$ | 71,183 | 2 | % | $ | 76,780 | 3 | % | $ | 99,845 | 3 | % | $ | 156,697 | 5 | % | $ | 184,173 | 6 | % | ||||||||||||||||||||||||||||||||
|
Commercial real estate
|
193,495 | 6 | % | 186,547 | 6 | % | 223,927 | 7 | % | 275,586 | 8 | % | 351,883 | 10 | % | |||||||||||||||||||||||||||||||||||||
|
Real estate construction
|
72,782 | 14 | % | 84,903 | 16 | % | 94,929 | 17 | % | 132,425 | 18 | % | 279,710 | 30 | % | |||||||||||||||||||||||||||||||||||||
|
Lease financing
|
12,898 | 24 | % | 15,270 | 27 | % | 17,080 | 28 | % | 26,922 | 36 | % | 27,953 | 34 | % | |||||||||||||||||||||||||||||||||||||
|
Total commercial
|
350,358 | 5 | % | 363,500 | 5 | % | 435,781 | 6 | % | 591,630 | 8 | % | 843,719 | 11 | % | |||||||||||||||||||||||||||||||||||||
|
Home equity
|
46,777 | 2 | % | 49,618 | 2 | % | 51,712 | 2 | % | 50,901 | 2 | % | 41,749 | 2 | % | |||||||||||||||||||||||||||||||||||||
|
Installment
|
3,724 | 1 | % | 4,949 | 1 | % | 10,544 | 2 | % | 8,757 | 1 | % | 6,032 | 1 | % | |||||||||||||||||||||||||||||||||||||
|
Total retail
|
50,501 | 2 | % | 54,567 | 2 | % | 62,256 | 2 | % | 59,658 | 2 | % | 47,781 | 1 | % | |||||||||||||||||||||||||||||||||||||
|
Residential mortgage
|
66,752 | 2 | % | 70,254 | 3 | % | 76,319 | 3 | % | 76,589 | 4 | % | 84,141 | 5 | % | |||||||||||||||||||||||||||||||||||||
|
Total nonaccrual loans
|
467,611 | 4 | % | 488,321 | 4 | % | 574,356 | 5 | % | 727,877 | 6 | % | 975,641 | 8 | % | |||||||||||||||||||||||||||||||||||||
|
Commercial real estate owned
|
30,629 | 31,227 | 31,830 | 39,002 | 35,659 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Residential real estate owned
|
11,531 | 13,423 | 9,090 | 10,783 | 11,607 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Bank properties real estate owned
|
3,552 | 4,369 | 3,410 | 3,316 | 3,957 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Other real estate owned
|
45,712 | 49,019 | 44,330 | 53,101 | 51,223 | |||||||||||||||||||||||||||||||||||||||||||||||
|
Total nonperforming assets
|
$ | 513,323 | $ | 537,340 | $ | 618,686 | $ | 780,978 | $ | 1,026,864 | ||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commercial real estate & Real estate construction NALs Detail: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Farmland
|
$ | 2,870 | 9 | % | $ | 4,296 | 12 | % | $ | 4,734 | 13 | % | $ | 4,024 | 10 | % | $ | 3,048 | 8 | % | ||||||||||||||||||||||||||||||||
|
Multi-family
|
11,092 | 2 | % | 12,262 | 2 | % | 23,864 | 5 | % | 35,696 | 7 | % | 34,034 | 7 | % | |||||||||||||||||||||||||||||||||||||
|
Owner occupied
|
59,725 | 6 | % | 57,168 | 6 | % | 59,317 | 6 | % | 80,883 | 7 | % | 84,962 | 8 | % | |||||||||||||||||||||||||||||||||||||
|
Non-owner occupied
|
119,808 | 7 | % | 112,821 | 6 | % | 136,012 | 7 | % | 154,983 | 8 | % | 229,839 | 12 | % | |||||||||||||||||||||||||||||||||||||
|
Commercial real estate
|
$ | 193,495 | 6 | % | $ | 186,547 | 6 | % | $ | 223,927 | 7 | % | $ | 275,586 | 8 | % | $ | 351,883 | 10 | % | ||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
1-4 family construction
|
$ | 24,287 | 26 | % | $ | 29,878 | 33 | % | $ | 23,963 | 25 | % | $ | 28,924 | 21 | % | $ | 64,533 | 35 | % | ||||||||||||||||||||||||||||||||
|
All other construction
|
48,495 | 11 | % | 55,025 | 13 | % | 70,966 | 16 | % | 103,501 | 17 | % | 215,177 | 29 | % | |||||||||||||||||||||||||||||||||||||
|
Real estate construction
|
$ | 72,782 | 14 | % | $ | 84,903 | 16 | % | $ | 94,929 | 17 | % | $ | 132,425 | 18 | % | $ | 279,710 | 30 | % | ||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
| (A) Ratio of nonaccrual loans by type to total loans by type. | ||||||||||||||||||||||||||||||||||||||||||||||||||||
63
| June 30, | March 31, | September 30, | ||||||||||||||||||
| 2011 | 2011 | December 31, 2010 | 2010 | June 30, 2010 | ||||||||||||||||
|
Loans 30-89 days past due by type:
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 7,581 | $ | 36,205 | $ | 33,013 | $ | 14,505 | $ | 40,415 | ||||||||||
|
Commercial real estate
|
61,240 | 40,537 | 46,486 | 56,710 | 50,721 | |||||||||||||||
|
Real estate construction
|
13,217 | 3,410 | 8,016 | 12,225 | 23,368 | |||||||||||||||
|
Lease financing
|
79 | 135 | 132 | 168 | 628 | |||||||||||||||
|
Total commercial
|
82,117 | 80,287 | 87,647 | 83,608 | 115,132 | |||||||||||||||
|
Home equity
|
14,818 | 14,808 | 13,886 | 20,044 | 15,869 | |||||||||||||||
|
Installment
|
3,851 | 2,714 | 9,624 | 10,536 | 6,567 | |||||||||||||||
|
Total retail
|
18,669 | 17,522 | 23,510 | 30,580 | 22,436 | |||||||||||||||
|
Residential mortgage
|
12,573 | 7,940 | 8,722 | 10,065 | 11,110 | |||||||||||||||
|
Total loans past due 30-89 days
|
$ | 113,359 | $ | 105,749 | $ | 119,879 | $ | 124,253 | $ | 148,678 | ||||||||||
|
|
||||||||||||||||||||
| Commercial real estate & Real estate construction loans 30-89 days past due Detail: | ||||||||||||||||||||
|
Farmland
|
$ | 55 | $ | 96 | $ | 47 | $ | 237 | $ | 1,686 | ||||||||||
|
Multi-family
|
3,932 | 3,377 | 2,758 | 20,240 | 16,552 | |||||||||||||||
|
Owner occupied
|
33,753 | 21,820 | 9,295 | 4,887 | 7,348 | |||||||||||||||
|
Non-owner occupied
|
23,500 | 15,244 | 34,386 | 31,346 | 25,135 | |||||||||||||||
|
Commercial real estate
|
$ | 61,240 | $ | 40,537 | $ | 46,486 | $ | 56,710 | $ | 50,721 | ||||||||||
|
|
||||||||||||||||||||
|
1-4 family construction
|
$ | 4,839 | $ | 681 | $ | 930 | $ | 10,412 | $ | 974 | ||||||||||
|
All other construction
|
8,378 | 2,729 | 7,086 | 1,813 | 22,394 | |||||||||||||||
|
Real estate construction
|
$ | 13,217 | $ | 3,410 | $ | 8,016 | $ | 12,225 | $ | 23,368 | ||||||||||
|
|
||||||||||||||||||||
|
Potential problem loans by type:
|
||||||||||||||||||||
|
Commercial and industrial
|
$ | 229,407 | $ | 348,949 | $ | 354,284 | $ | 373,955 | $ | 482,686 | ||||||||||
|
Commercial real estate
|
382,056 | 465,376 | 492,778 | 553,126 | 553,316 | |||||||||||||||
|
Real estate construction
|
63,186 | 70,824 | 91,618 | 175,817 | 203,560 | |||||||||||||||
|
Lease financing
|
1,399 | 1,705 | 2,617 | 2,302 | 6,784 | |||||||||||||||
|
Total commercial
|
676,048 | 886,854 | 941,297 | 1,105,200 | 1,246,346 | |||||||||||||||
|
Home equity
|
4,515 | 4,737 | 3,057 | 6,495 | 7,778 | |||||||||||||||
|
Installment
|
216 | 230 | 703 | 692 | 725 | |||||||||||||||
|
Total retail
|
4,731 | 4,967 | 3,760 | 7,187 | 8,503 | |||||||||||||||
|
Residential mortgage
|
18,575 | 19,710 | 18,672 | 19,416 | 17,304 | |||||||||||||||
|
Total potential problem loans
|
$ | 699,354 | $ | 911,531 | $ | 963,729 | $ | 1,131,803 | $ | 1,272,153 | ||||||||||
64
65
66
| June 30, 2011 | December 31, 2010 | |||||||||||||||||||||||
| Moodys | S&P | Fitch | Moodys | S&P | Fitch | |||||||||||||||||||
|
Bank short-term
|
P2 | | F2 | P2 | | F2 | ||||||||||||||||||
|
Bank long-term
|
A3 | BBB | BBB- | A3 | BB+ | BBB- | ||||||||||||||||||
|
Corporation short-term
|
P2 | | F3 | P2 | | F3 | ||||||||||||||||||
|
Corporation long-term
|
Baa1 | BBB- | BBB- | Baa1 | BB- | BBB- | ||||||||||||||||||
|
Subordinated debt long-term
|
Baa2 | BB+ | BB+ | Baa2 | B | BB+ | ||||||||||||||||||
|
Outlook
|
Stable | Stable | Stable | Stable | Positive | Stable | ||||||||||||||||||
67
68
69
| Table 10: Interest Rate Sensitivity Analysis | ||||||||||||||||||||||||
| Interest Sensitivity Period | ||||||||||||||||||||||||
| Total Within | ||||||||||||||||||||||||
| 0-90 Days | 91-180 Days | 181-365 Days | 1 Year | Over 1 Year | Total | |||||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||||||
|
Earning assets:
|
||||||||||||||||||||||||
|
Loans held for sale
|
$ | 84,323 | $ | | $ | | $ | 84,323 | $ | | $ | 84,323 | ||||||||||||
|
Investment securities, at fair value
|
1,055,577 | 301,736 | 451,880 | 1,809,193 | 4,123,916 | 5,933,109 | ||||||||||||||||||
|
Loans
|
6,591,992 | 581,775 | 1,080,735 | 8,254,502 | 4,835,087 | 13,089,589 | ||||||||||||||||||
|
Other earning assets
|
780,075 | | | 780,075 | | 780,075 | ||||||||||||||||||
|
Total earning assets
|
$ | 8,511,967 | $ | 883,511 | $ | 1,532,615 | $ | 10,928,093 | $ | 8,959,003 | $ | 19,887,096 | ||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits (1) (2)
|
$ | 2,604,855 | $ | 1,534,899 | $ | 3,162,634 | $ | 7,302,388 | $ | 6,446,992 | $ | 13,749,380 | ||||||||||||
|
Other interest-bearing liabilities (2)
|
2,764,802 | 819,085 | 466,642 | 4,050,529 | 1,005,985 | 5,056,514 | ||||||||||||||||||
|
Interest rate swap
|
(100,000 | ) | | | (100,000 | ) | 100,000 | | ||||||||||||||||
|
Total interest-bearing liabilities
|
$ | 5,269,657 | $ | 2,353,984 | $ | 3,629,276 | $ | 11,252,917 | $ | 7,552,977 | $ | 18,805,894 | ||||||||||||
|
Interest sensitivity gap
|
$ | 3,242,310 | $ | (1,470,473 | ) | $ | (2,096,661 | ) | $ | (324,824 | ) | $ | 1,406,026 | $ | 1,081,202 | |||||||||
|
Cumulative interest sensitivity gap
|
$ | 3,242,310 | $ | 1,771,837 | $ | (324,824 | ) | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Cumulative gap as a percentage of earning
assets at June 30, 2011
|
16.3 | % | 8.9 | (1.6 | )% | |||||||||||||||||||
| (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 $317 million have been included with other interest-bearing liabilities and excluded from deposits. |
70
| One Year | One to | Three to | Over | |||||||||||||||||
| or Less | Three Years | Five Years | Five Years | Total | ||||||||||||||||
| ($ in Thousands) | ||||||||||||||||||||
|
Time deposits
|
$ | 2,278,337 | $ | 576,991 | $ | 69,588 | $ | 1,064 | $ | 2,925,980 | ||||||||||
|
Short-term funding
|
3,255,670 | | | | 3,255,670 | |||||||||||||||
|
Long-term funding
|
442,049 | 500,057 | 300,420 | 241,648 | 1,484,174 | |||||||||||||||
|
Operating leases
|
11,775 | 21,918 | 15,857 | 29,313 | 78,863 | |||||||||||||||
|
Commitments to extend credit
|
2,941,486 | 767,690 | 384,416 | 77,239 | 4,170,831 | |||||||||||||||
|
Total
|
$ | 8,929,317 | $ | 1,866,656 | $ | 770,281 | $ | 349,264 | $ | 11,915,518 | ||||||||||
71
| At or For the Quarter Ended | ||||||||||||||||||||
| June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||
| 2011 | 2011 | 2010 | 2010 | 2010 | ||||||||||||||||
|
Total stockholders equity
|
$ | 2,999,148 | $ | 3,194,714 | $ | 3,158,791 | $ | 3,200,849 | $ | 3,186,127 | ||||||||||
|
Tier 1 capital
|
2,168,557 | 2,395,960 | 2,376,893 | 2,367,021 | 2,358,396 | |||||||||||||||
|
Total capital
|
2,368,081 | 2,592,118 | 2,576,297 | 2,565,227 | 2,600,650 | |||||||||||||||
|
Market capitalization
|
2,409,899 | 2,573,119 | 2,622,647 | 2,282,121 | 2,120,428 | |||||||||||||||
|
Book value per common share
|
$ | 15.81 | $ | 15.46 | $ | 15.28 | $ | 15.53 | $ | 15.46 | ||||||||||
|
Tangible book value per common share
|
10.33 | 9.97 | 9.77 | 10.02 | 9.93 | |||||||||||||||
|
Cash dividend per common share
|
0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |||||||||||||||
|
Stock price at end of period
|
13.90 | 14.85 | 15.15 | 13.19 | 12.26 | |||||||||||||||
|
Low closing price for the period
|
13.06 | 13.83 | 12.57 | 11.96 | 12.26 | |||||||||||||||
|
High closing price for the period
|
15.02 | 15.36 | 15.49 | 13.90 | 16.10 | |||||||||||||||
|
Total stockholders equity / assets
|
13.60 | % | 14.88 | % | 14.50 | % | 14.21 | % | 14.00 | % | ||||||||||
|
Tangible common equity / tangible assets
(1)
|
8.49 | 8.42 | 8.12 | 8.03 | 7.88 | |||||||||||||||
|
Tangible stockholders equity / tangible assets
(2)
|
9.71 | 10.93 | 10.59 | 10.41 | 10.23 | |||||||||||||||
|
Tier 1 common equity / risk-weighted assets
(3)
|
12.61 | 12.65 | 12.26 | 12.31 | 12.00 | |||||||||||||||
|
Tier 1 leverage ratio
|
10.46 | 11.65 | 11.19 | 10.78 | 10.80 | |||||||||||||||
|
Tier 1 risk-based capital ratio
|
16.03 | 18.08 | 17.58 | 17.68 | 17.25 | |||||||||||||||
|
Total risk-based capital ratio
|
17.50 | 19.56 | 19.05 | 19.16 | 19.02 | |||||||||||||||
|
Shares outstanding (period end)
|
173,374 | 173,274 | 173,112 | 173,019 | 172,955 | |||||||||||||||
|
Basic shares outstanding (average)
|
173,323 | 173,213 | 173,068 | 172,989 | 172,921 | |||||||||||||||
|
Diluted shares outstanding (average)
|
173,327 | 173,217 | 173,072 | 172,990 | 172,921 | |||||||||||||||
| (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. |
72
73
| For the Quarter Ended | ||||||||||||||||||||
| June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||
| 2011 | 2011 | 2010 | 2010 | 2010 | ||||||||||||||||
|
Summary of Operations:
|
||||||||||||||||||||
|
Net interest income
|
$ | 154,123 | $ | 153,723 | $ | 150,860 | $ | 153,904 | $ | 159,793 | ||||||||||
|
Provision for loan losses
|
16,000 | 31,000 | 63,000 | 64,000 | 97,665 | |||||||||||||||
|
Noninterest income
|
||||||||||||||||||||
|
Trust service fees
|
10,012 | 9,831 | 9,518 | 9,462 | 9,517 | |||||||||||||||
|
Service charges on deposit accounts
|
19,112 | 19,064 | 20,390 | 23,845 | 26,446 | |||||||||||||||
|
Card-based and other nondeposit fees
|
15,747 | 15,598 | 15,842 | 14,906 | 14,739 | |||||||||||||||
|
Retail commission income
|
16,475 | 16,381 | 14,441 | 15,276 | 15,722 | |||||||||||||||
|
Core fee-based revenue
|
61,346 | 60,874 | 60,191 | 63,489 | 66,424 | |||||||||||||||
|
Mortgage banking, net
|
(3,320 | ) | 1,845 | 13,229 | 9,007 | 5,493 | ||||||||||||||
|
Capital market fees, net
|
(890 | ) | 2,378 | 5,187 | 891 | (136 | ) | |||||||||||||
|
BOLI income
|
3,500 | 3,586 | 4,509 | 3,756 | 4,240 | |||||||||||||||
|
Asset sale gains (losses), net
|
(209 | ) | (1,986 | ) | 514 | (2,354 | ) | 1,477 | ||||||||||||
|
Investment securities gains (losses), net
|
(36 | ) | (22 | ) | (1,883 | ) | 3,365 | (146 | ) | |||||||||||
|
Other
|
4,364 | 5,507 | 2,950 | 3,743 | 3,539 | |||||||||||||||
|
Total noninterest income
|
64,755 | 72,182 | 84,697 | 81,897 | 80,891 | |||||||||||||||
|
Noninterest expense
|
||||||||||||||||||||
|
Personnel expense
|
89,203 | 88,930 | 83,912 | 80,640 | 79,342 | |||||||||||||||
|
Occupancy
|
12,663 | 15,275 | 12,899 | 12,157 | 11,706 | |||||||||||||||
|
Equipment
|
4,969 | 4,767 | 4,899 | 4,637 | 4,450 | |||||||||||||||
|
Data processing
|
7,974 | 7,534 | 7,047 | 7,502 | 7,866 | |||||||||||||||
|
Business development and advertising
|
5,652 | 4,943 | 4,870 | 4,297 | 4,773 | |||||||||||||||
|
Other intangible asset amortization expense
|
1,178 | 1,178 | 1,206 | 1,206 | 1,254 | |||||||||||||||
|
Legal and professional fees
|
4,783 | 4,482 | 5,353 | 6,774 | 5,517 | |||||||||||||||
|
Losses other than loans
|
(1,925 | ) | 6,297 | 7,470 | 2,504 | 2,840 | ||||||||||||||
|
Foreclosure/OREO expense
|
9,527 | 6,061 | 9,860 | 7,349 | 8,906 | |||||||||||||||
|
FDIC expense
|
7,198 | 8,244 | 11,095 | 11,426 | 12,027 | |||||||||||||||
|
Other
|
17,664 | 16,465 | 18,232 | 18,088 | 16,357 | |||||||||||||||
|
Total noninterest expense
|
158,886 | 164,176 | 166,843 | 156,580 | 155,038 | |||||||||||||||
|
Income tax expense (benefit)
|
9,610 | 7,876 | (8,294 | ) | 917 | (9,240 | ) | |||||||||||||
|
Net income (loss)
|
34,382 | 22,853 | 14,008 | 14,304 | (2,779 | ) | ||||||||||||||
|
Preferred stock dividends and
discount accretion
|
8,812 | 7,413 | 7,400 | 7,389 | 7,377 | |||||||||||||||
|
Net income (loss) available to common equity
|
$ | 25,570 | $ | 15,440 | $ | 6,608 | $ | 6,915 | $ | (10,156 | ) | |||||||||
|
|
||||||||||||||||||||
|
Taxable equivalent net interest income
|
$ | 159,455 | $ | 159,163 | $ | 156,581 | $ | 159,818 | $ | 165,759 | ||||||||||
|
Net interest margin
|
3.29 | % | 3.32 | % | 3.13 | % | 3.08 | % | 3.22 | % | ||||||||||
|
Effective tax rate (benefit)
|
21.84 | % | 25.63 | % | (145.13 | %) | 6.03 | % | (76.88 | %) | ||||||||||
|
|
||||||||||||||||||||
|
Average Balances:
|
||||||||||||||||||||
|
Assets
|
$ | 21,526,155 | $ | 21,336,858 | $ | 22,034,041 | $ | 22,727,208 | $ | 22,598,695 | ||||||||||
|
Earning assets
|
19,431,292 | 19,297,866 | 19,950,784 | 20,660,498 | 20,598,637 | |||||||||||||||
|
Interest-bearing liabilities
|
15,261,514 | 14,907,465 | 15,476,002 | 16,376,904 | 16,408,718 | |||||||||||||||
|
Loans
|
13,004,904 | 12,673,844 | 12,587,702 | 12,855,791 | 13,396,710 | |||||||||||||||
|
Deposits
|
14,052,689 | 14,245,614 | 16,452,473 | 17,138,105 | 17,056,193 | |||||||||||||||
|
Short and long-term funding
|
4,434,500 | 3,883,122 | 2,311,016 | 2,326,469 | 2,343,119 | |||||||||||||||
|
Stockholders equity
|
2,976,840 | 3,172,636 | 3,195,657 | 3,206,742 | 3,186,295 | |||||||||||||||
74
75
76
77
| 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 | ||||||||||||
|
April 1- April 30, 2011
|
339 | 14.55 | | | ||||||||||||
|
May 1 - May 31, 2011
|
289 | 14.73 | | | ||||||||||||
|
June 1 - June 30, 2011
|
| | | | ||||||||||||
|
Total
|
628 | 14.63 | | | ||||||||||||
| (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. * | |
|
|
||
|
|
* 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. |
78
|
ASSOCIATED BANC-CORP
(Registrant) |
||||
| Date: August 8, 2011 | /s/ Philip B. Flynn | |||
| Philip B. Flynn | ||||
| President and Chief Executive Officer | ||||
| Date: August 8, 2011 | /s/ Joseph B. Selner | |||
| Joseph B. Selner | ||||
| Chief Financial Officer | ||||
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 |
|---|