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 |
| Florida | 25-1255406 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
| One F.N.B. Boulevard, Hermitage, PA | 16148 | |
| (Address of principal executive offices) | (Zip Code) |
| Large Accelerated Filer þ | Accelerated Filer o | Non-accelerated Filer o | Smaller reporting company o | |||
| (Do not check if a smaller reporting company) |
| Class | Outstanding at October 31, 2010 | |
| Common Stock, $0.01 Par Value | 114,641,514 Shares |
| PAGE | ||||
| PART I FINANCIAL INFORMATION | ||||
|
|
||||
|
Item 1. Financial Statements
|
1 | |||
|
|
||||
|
Consolidated Balance Sheets
|
2 | |||
|
Consolidated Statements of Income
|
3 | |||
|
Consolidated Statements of Stockholders Equity
|
5 | |||
|
Consolidated Statements of Cash Flows
|
6 | |||
|
Notes to Consolidated Financial Statements
|
7 | |||
|
|
||||
|
Item 2. Managements Discussion and Analysis of Financial
Condition and Results of Operations
|
36 | |||
|
|
||||
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
59 | |||
|
|
||||
|
Item 4. Controls and Procedures
|
60 | |||
|
|
||||
|
PART II OTHER INFORMATION
|
||||
|
|
||||
|
Item 1. Legal Proceedings
|
60 | |||
|
|
||||
|
Item 1A. Risk Factors
|
61 | |||
|
|
||||
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
61 | |||
|
|
||||
|
Item 3. Defaults Upon Senior Securities
|
61 | |||
|
|
||||
|
Item 5. Other Information
|
61 | |||
|
|
||||
|
Item 6. Exhibits
|
61 | |||
|
|
||||
|
Signatures
|
62 | |||
1
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (Unaudited) | ||||||||
|
Assets
|
||||||||
|
Cash and due from banks
|
$ | 142,615 | $ | 160,845 | ||||
|
Interest bearing deposits with banks
|
164,406 | 149,705 | ||||||
|
|
||||||||
|
Cash and Cash Equivalents
|
307,021 | 310,550 | ||||||
|
Securities available for sale
|
738,828 | 715,349 | ||||||
|
Securities held to maturity (fair value of $904,589 and $796,537)
|
869,765 | 775,281 | ||||||
|
Residential mortgage loans held for sale
|
16,729 | 12,754 | ||||||
|
Loans, net of unearned income of $40,343 and $38,173
|
6,004,577 | 5,849,361 | ||||||
|
Allowance for loan losses
|
(116,627 | ) | (104,655 | ) | ||||
|
|
||||||||
|
Net Loans
|
5,887,950 | 5,744,706 | ||||||
|
Premises and equipment, net
|
114,320 | 117,921 | ||||||
|
Goodwill
|
528,720 | 528,710 | ||||||
|
Core deposit and other intangible assets, net
|
34,100 | 39,141 | ||||||
|
Bank owned life insurance
|
207,402 | 205,447 | ||||||
|
Other assets
|
288,208 | 259,218 | ||||||
|
|
||||||||
|
Total Assets
|
$ | 8,993,043 | $ | 8,709,077 | ||||
|
|
||||||||
|
|
||||||||
|
Liabilities
|
||||||||
|
Deposits:
|
||||||||
|
Non-interest bearing demand
|
$ | 1,103,393 | $ | 992,298 | ||||
|
Savings and NOW
|
3,307,698 | 3,182,909 | ||||||
|
Certificates and other time deposits
|
2,186,737 | 2,205,016 | ||||||
|
|
||||||||
|
Total Deposits
|
6,597,828 | 6,380,223 | ||||||
|
Other liabilities
|
105,326 | 86,797 | ||||||
|
Short-term borrowings
|
817,582 | 669,167 | ||||||
|
Long-term debt
|
203,257 | 324,877 | ||||||
|
Junior subordinated debt
|
204,204 | 204,711 | ||||||
|
|
||||||||
|
Total Liabilities
|
7,928,197 | 7,665,775 | ||||||
|
|
||||||||
|
Stockholders Equity
|
||||||||
|
Common stock $0.01 par value
|
||||||||
|
Authorized 500,000,000 shares
|
||||||||
|
Issued 114,784,268 and 114,214,951 shares
|
1,142 | 1,138 | ||||||
|
Additional paid-in capital
|
1,092,828 | 1,087,369 | ||||||
|
Retained earnings
|
(3,126 | ) | (12,833 | ) | ||||
|
Accumulated other comprehensive loss
|
(23,481 | ) | (30,633 | ) | ||||
|
Treasury stock 151,418 and 103,256 shares at cost
|
(2,517 | ) | (1,739 | ) | ||||
|
|
||||||||
|
Total Stockholders Equity
|
1,064,846 | 1,043,302 | ||||||
|
|
||||||||
|
Total Liabilities and Stockholders Equity
|
$ | 8,993,043 | $ | 8,709,077 | ||||
|
|
||||||||
2
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Interest Income
|
||||||||||||||||
|
Loans, including fees
|
$ | 81,507 | $ | 81,957 | $ | 241,885 | $ | 247,871 | ||||||||
|
Securities:
|
||||||||||||||||
|
Taxable
|
10,524 | 12,765 | 33,100 | 38,342 | ||||||||||||
|
Nontaxable
|
1,779 | 1,836 | 5,489 | 5,264 | ||||||||||||
|
Dividends
|
17 | 33 | 54 | 120 | ||||||||||||
|
Other
|
120 | 159 | 326 | 461 | ||||||||||||
|
|
||||||||||||||||
|
Total Interest Income
|
93,947 | 96,750 | 280,854 | 292,058 | ||||||||||||
|
|
||||||||||||||||
|
Interest Expense
|
||||||||||||||||
|
Deposits
|
15,742 | 20,290 | 50,072 | 67,062 | ||||||||||||
|
Short-term borrowings
|
2,029 | 2,072 | 6,191 | 6,369 | ||||||||||||
|
Long-term debt
|
1,825 | 4,210 | 6,462 | 13,622 | ||||||||||||
|
Junior subordinated debt
|
2,092 | 2,417 | 5,984 | 7,658 | ||||||||||||
|
|
||||||||||||||||
|
Total Interest Expense
|
21,688 | 28,989 | 68,709 | 94,711 | ||||||||||||
|
|
||||||||||||||||
|
Net Interest Income
|
72,259 | 67,761 | 212,145 | 197,347 | ||||||||||||
|
Provision for loan losses
|
12,313 | 16,455 | 36,516 | 40,878 | ||||||||||||
|
|
||||||||||||||||
|
Net Interest Income After Provision for Loan Losses
|
59,946 | 51,306 | 175,629 | 156,469 | ||||||||||||
|
|
||||||||||||||||
|
Non-Interest Income
|
||||||||||||||||
|
Impairment losses on securities
|
| (14,234 | ) | (9,539 | ) | (15,866 | ) | |||||||||
|
Non-credit related losses on securities not expected to
be sold (recognized in other comprehensive income)
|
| 10,943 | 7,251 | 11,632 | ||||||||||||
|
|
||||||||||||||||
|
Net impairment losses on securities
|
| (3,291 | ) | (2,288 | ) | (4,234 | ) | |||||||||
|
|
||||||||||||||||
|
Service charges
|
14,250 | 14,760 | 42,634 | 42,955 | ||||||||||||
|
Insurance commissions and fees
|
3,921 | 3,960 | 12,094 | 12,878 | ||||||||||||
|
Securities commissions and fees
|
1,794 | 1,451 | 5,122 | 5,247 | ||||||||||||
|
Trust fees
|
3,084 | 2,856 | 9,430 | 8,786 | ||||||||||||
|
Gain on sale of securities
|
80 | 154 | 2,517 | 498 | ||||||||||||
|
Gain on sale of residential mortgage loans
|
964 | 666 | 2,339 | 2,341 | ||||||||||||
|
Bank owned life insurance
|
1,448 | 1,354 | 3,760 | 4,400 | ||||||||||||
|
Other
|
2,213 | 1,835 | 10,864 | 7,331 | ||||||||||||
|
|
||||||||||||||||
|
Total Non-Interest Income
|
27,754 | 23,745 | 86,472 | 80,202 | ||||||||||||
|
|
||||||||||||||||
|
Non-Interest Expense
|
||||||||||||||||
|
Salaries and employee benefits
|
33,831 | 31,377 | 100,348 | 95,096 | ||||||||||||
|
Net occupancy
|
4,781 | 4,741 | 15,159 | 15,518 | ||||||||||||
|
Equipment
|
4,486 | 4,517 | 13,625 | 13,288 | ||||||||||||
|
Amortization of intangibles
|
1,675 | 1,732 | 5,041 | 5,360 | ||||||||||||
|
Outside services
|
5,737 | 5,819 | 17,144 | 17,638 | ||||||||||||
|
FDIC insurance
|
2,627 | 2,613 | 7,890 | 11,201 | ||||||||||||
|
Other
|
11,110 | 11,522 | 33,567 | 31,457 | ||||||||||||
|
|
||||||||||||||||
|
Total Non-Interest Expense
|
64,247 | 62,321 | 192,774 | 189,558 | ||||||||||||
|
|
||||||||||||||||
|
Income Before Income Taxes
|
23,453 | 12,730 | 69,327 | 47,113 | ||||||||||||
|
Income taxes
|
6,236 | 2,424 | 18,208 | 10,558 | ||||||||||||
|
|
||||||||||||||||
|
Net Income
|
17,217 | 10,306 | 51,119 | 36,555 | ||||||||||||
|
Preferred stock dividends and discount amortization
|
| 5,496 | | 8,308 | ||||||||||||
|
|
||||||||||||||||
|
Net Income Available to Common Stockholders
|
$ | 17,217 | $ | 4,810 | $ | 51,119 | $ | 28,247 | ||||||||
|
|
||||||||||||||||
3
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net Income per Common Share
|
||||||||||||||||
|
Basic
|
$ | 0.15 | $ | 0.04 | $ | 0.45 | $ | 0.29 | ||||||||
|
Diluted
|
0.15 | 0.04 | 0.45 | 0.29 | ||||||||||||
|
|
||||||||||||||||
|
Cash Dividends per Common Share
|
0.12 | 0.12 | 0.36 | 0.36 | ||||||||||||
4
| Compre- | Additional |
Accumulated
Other |
||||||||||||||||||||||||||||||
| hensive | Preferred | Common | Paid-In | Retained | Comprehensive | Treasury | ||||||||||||||||||||||||||
| Income | Stock | Stock | Capital | Earnings | Loss | Stock | Total | |||||||||||||||||||||||||
|
Balance at January 1, 2010
|
$ | | $ | 1,138 | $ | 1,087,369 | $ | (12,833 | ) | $ | (30,633 | ) | $ | (1,739 | ) | $ | 1,043,302 | |||||||||||||||
|
Net income
|
$ | 51,119 | 51,119 | 51,119 | ||||||||||||||||||||||||||||
|
Change in other comprehensive income, net of tax
|
7,152 | 7,152 | 7,152 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Comprehensive income
|
$ | 58,271 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Common stock dividends ($0.36/share)
|
(41,412 | ) | (41,412 | ) | ||||||||||||||||||||||||||||
|
Issuance of common stock
|
4 | 3,604 | (778 | ) | 2,830 | |||||||||||||||||||||||||||
|
Restricted stock compensation
|
2,060 | 2,060 | ||||||||||||||||||||||||||||||
|
Tax expense of stock-based compensation
|
(205 | ) | (205 | ) | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at September 30, 2010
|
$ | | $ | 1,142 | $ | 1,092,828 | $ | (3,126 | ) | $ | (23,481 | ) | $ | (2,517 | ) | $ | 1,064,846 | |||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at January 1, 2009
|
$ | | $ | 894 | $ | 953,200 | $ | (1,143 | ) | $ | (26,505 | ) | $ | (462 | ) | $ | 925,984 | |||||||||||||||
|
Net income
|
$ | 36,555 | 36,555 | 36,555 | ||||||||||||||||||||||||||||
|
Change in other comprehensive income, net of tax
|
(3,024 | ) | (3,024 | ) | (3,024 | ) | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Comprehensive income
|
$ | 33,531 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Common stock dividends ($0.36/share)
|
(35,312 | ) | (35,312 | ) | ||||||||||||||||||||||||||||
|
Preferred stock dividends and amortization of discount
|
4,975 | (8,308 | ) | (3,333 | ) | |||||||||||||||||||||||||||
|
Issuance of preferred stock and common stock warrant
|
95,025 | 4,723 | 99,748 | |||||||||||||||||||||||||||||
|
Redemption of preferred stock
|
(100,000 | ) | (100,000 | ) | ||||||||||||||||||||||||||||
|
Issuance of common stock
|
243 | 126,924 | (1,290 | ) | 125,877 | |||||||||||||||||||||||||||
|
Restricted stock compensation
|
1,689 | 1,689 | ||||||||||||||||||||||||||||||
|
Tax expense of stock-based compensation
|
(158 | ) | (158 | ) | ||||||||||||||||||||||||||||
|
Cumulative
effect of applying FSP 115-2 and 124-2
|
4,563 | 4,563 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at September 30, 2009
|
$ | | $ | 1,137 | $ | 1,086,378 | $ | (3,645 | ) | $ | (29,529 | ) | $ | (1,752 | ) | $ | 1,052,589 | |||||||||||||||
|
|
||||||||||||||||||||||||||||||||
5
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2010 | 2009 | |||||||
|
Operating Activities
|
||||||||
|
Net income
|
$ | 51,119 | $ | 36,555 | ||||
|
Adjustments to reconcile net income to net cash flows provided by
operating activities:
|
||||||||
|
Depreciation, amortization and accretion
|
21,558 | 20,106 | ||||||
|
Provision for loan losses
|
36,516 | 40,878 | ||||||
|
Deferred taxes
|
(3,137 | ) | (19,388 | ) | ||||
|
Gain on sale of securities
|
(2,517 | ) | (498 | ) | ||||
|
Other-than-temporary impairment losses on securities
|
2,288 | 4,234 | ||||||
|
Tax expense of stock-based compensation
|
205 | 158 | ||||||
|
Net change in:
|
||||||||
|
Interest receivable
|
275 | 2,166 | ||||||
|
Interest payable
|
(1,685 | ) | (2,741 | ) | ||||
|
Residential mortgage loans held for sale
|
(3,975 | ) | (8,355 | ) | ||||
|
Bank owned life insurance
|
(2,289 | ) | (53 | ) | ||||
|
Other, net
|
14,145 | 30,964 | ||||||
|
|
||||||||
|
Net cash flows provided by operating activities
|
112,503 | 104,026 | ||||||
|
|
||||||||
|
|
||||||||
|
Investing Activities
|
||||||||
|
Net change in loans
|
(204,584 | ) | (72,289 | ) | ||||
|
Securities available for sale:
|
||||||||
|
Purchases
|
(335,865 | ) | (449,945 | ) | ||||
|
Sales
|
59,459 | 758 | ||||||
|
Maturities
|
259,191 | 235,469 | ||||||
|
Securities held to maturity:
|
||||||||
|
Purchases
|
(278,089 | ) | (155,467 | ) | ||||
|
Maturities
|
181,662 | 194,762 | ||||||
|
Purchase of bank owned life insurance
|
(27 | ) | (8 | ) | ||||
|
Withdrawal/surrender of bank owned life insurance
|
360 | 13,700 | ||||||
|
Increase in premises and equipment
|
(5,305 | ) | (5,758 | ) | ||||
|
Acquisitions, net of cash acquired
|
| 47 | ||||||
|
|
||||||||
|
Net cash flows used in investing activities
|
(323,198 | ) | (238,731 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Financing Activities
|
||||||||
|
Net change in:
|
||||||||
|
Non-interest bearing deposits, savings and NOW accounts
|
235,883 | 309,293 | ||||||
|
Time deposits
|
(18,278 | ) | (105,133 | ) | ||||
|
Short-term borrowings
|
148,415 | 10,144 | ||||||
|
Increase in long-term debt
|
108,871 | 26,502 | ||||||
|
Decrease in long-term debt
|
(230,492 | ) | (137,495 | ) | ||||
|
Decrease in junior subordinated debt
|
(506 | ) | (506 | ) | ||||
|
Issuance of preferred stock and common stock warrant
|
| 99,748 | ||||||
|
Redemption of preferred stock
|
| (100,000 | ) | |||||
|
Net proceeds from issuance of common stock
|
4,890 | 127,566 | ||||||
|
Tax expense of stock-based compensation
|
(205 | ) | (158 | ) | ||||
|
Cash dividends paid
|
(41,412 | ) | (38,645 | ) | ||||
|
|
||||||||
|
Net cash flows provided by financing activities
|
207,166 | 191,316 | ||||||
|
|
||||||||
|
Net (Decrease) Increase in Cash and Cash Equivalents
|
(3,529 | ) | 56,611 | |||||
|
Cash and cash equivalents at beginning of period
|
310,550 | 172,203 | ||||||
|
|
||||||||
|
Cash and Cash Equivalents at End of Period
|
$ | 307,021 | $ | 228,814 | ||||
|
|
||||||||
6
7
8
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| Cost | Gains | Losses | Fair Value | |||||||||||||
|
September 30, 2010
|
||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | 281,886 | $ | 1,939 | $ | | $ | 283,825 | ||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
215,623 | 6,428 | | 222,051 | ||||||||||||
|
Agency collateralized mortgage obligations
|
151,042 | 2,343 | | 153,385 | ||||||||||||
|
Non-agency collateralized mortgage
obligations
|
39 | 1 | | 40 | ||||||||||||
|
States of the U.S. and political subdivisions
|
58,904 | 2,294 | (13 | ) | 61,185 | |||||||||||
|
Collateralized debt obligations
|
19,288 | | (14,125 | ) | 5,163 | |||||||||||
|
Other debt securities
|
12,990 | | (1,840 | ) | 11,150 | |||||||||||
|
|
||||||||||||||||
|
Total debt securities
|
739,772 | 13,005 | (15,978 | ) | 736,799 | |||||||||||
|
Equity securities
|
1,918 | 220 | (109 | ) | 2,029 | |||||||||||
|
|
||||||||||||||||
|
|
$ | 741,690 | $ | 13,225 | $ | (16,087 | ) | $ | 738,828 | |||||||
|
|
||||||||||||||||
9
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| Cost | Gains | Losses | Fair Value | |||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | 251,192 | $ | 1,563 | $ | (299 | ) | $ | 252,456 | |||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
319,902 | 6,035 | (166 | ) | 325,771 | |||||||||||
|
Agency collateralized mortgage obligations
|
43,985 | 54 | (531 | ) | 43,508 | |||||||||||
|
Non-agency collateralized mortgage
obligations
|
47 | | (2 | ) | 45 | |||||||||||
|
States of the U.S. and political subdivisions
|
74,177 | 1,495 | (89 | ) | 75,583 | |||||||||||
|
Collateralized debt obligations
|
21,590 | | (16,766 | ) | 4,824 | |||||||||||
|
Other debt securities
|
12,999 | | (2,569 | ) | 10,430 | |||||||||||
|
|
||||||||||||||||
|
Total debt securities
|
723,892 | 9,147 | (20,422 | ) | 712,617 | |||||||||||
|
Equity securities
|
2,656 | 224 | (148 | ) | 2,732 | |||||||||||
|
|
||||||||||||||||
|
|
$ | 726,548 | $ | 9,371 | $ | (20,570 | ) | $ | 715,349 | |||||||
|
|
||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | ||||||||||||||
| Cost | Gains | Losses | Fair Value | |||||||||||||
|
September 30, 2010
|
||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | 4,981 | $ | 265 | $ | | $ | 5,246 | ||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
655,652 | 29,518 | (38 | ) | 685,132 | |||||||||||
|
Agency collateralized mortgage obligations
|
45,390 | 722 | | 46,112 | ||||||||||||
|
Non-agency collateralized mortgage
obligations
|
38,275 | 471 | (919 | ) | 37,827 | |||||||||||
|
States of the U.S. and political subdivisions
|
120,413 | 5,637 | (138 | ) | 125,912 | |||||||||||
|
Collateralized debt obligations
|
3,466 | | (714 | ) | 2,752 | |||||||||||
|
Other debt securities
|
1,588 | 29 | (9 | ) | 1,608 | |||||||||||
|
|
||||||||||||||||
|
|
$ | 869,765 | $ | 36,642 | $ | (1,818 | ) | $ | 904,589 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | 5,386 | $ | 81 | $ | | $ | 5,467 | ||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
566,876 | 23,141 | (261 | ) | 589,756 | |||||||||||
|
Agency collateralized mortgage obligations
|
27,263 | 406 | | 27,669 | ||||||||||||
|
Non-agency collateralized mortgage
obligations
|
49,000 | | (3,245 | ) | 45,755 | |||||||||||
|
States of the U.S. and political subdivisions
|
121,548 | 2,477 | (399 | ) | 123,626 | |||||||||||
|
Collateralized debt obligations
|
3,590 | | (812 | ) | 2,778 | |||||||||||
|
Other debt securities
|
1,618 | 11 | (143 | ) | 1,486 | |||||||||||
|
|
||||||||||||||||
|
|
$ | 775,281 | $ | 26,116 | $ | (4,860 | ) | $ | 796,537 | |||||||
|
|
||||||||||||||||
10
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Gross gains
|
$ | 80 | $ | 154 | $ | 2,517 | $ | 498 | ||||||||
|
Gross losses
|
| | | | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 80 | $ | 154 | $ | 2,517 | $ | 498 | ||||||||
|
|
||||||||||||||||
| Available for Sale | Held to Maturity | |||||||||||||||
| Amortized | Fair | Amortized | Fair | |||||||||||||
| Cost | Value | Cost | Value | |||||||||||||
|
Due in one year or less
|
$ | 12,880 | $ | 12,900 | $ | 6,438 | $ | 6,477 | ||||||||
|
Due from one to five years
|
267,218 | 269,199 | 23,776 | 24,902 | ||||||||||||
|
Due from five to ten years
|
17,178 | 17,722 | 16,405 | 17,270 | ||||||||||||
|
Due after ten years
|
75,792 | 61,502 | 83,829 | 86,869 | ||||||||||||
|
|
||||||||||||||||
|
|
373,068 | 361,323 | 130,448 | 135,518 | ||||||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
215,623 | 222,051 | 655,652 | 685,132 | ||||||||||||
|
Agency collateralized mortgage obligations
|
151,042 | 153,385 | 45,390 | 46,112 | ||||||||||||
|
Non-agency collateralized mortgage
obligations
|
39 | 40 | 38,275 | 37,827 | ||||||||||||
|
Equity securities
|
1,918 | 2,029 | | | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 741,690 | $ | 738,828 | $ | 869,765 | $ | 904,589 | ||||||||
|
|
||||||||||||||||
| Less than 12 Months | Greater than 12 Months | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
|
September 30, 2010
|
||||||||||||||||||||||||
|
States of the U.S. and political subdivisions
|
$ | 1,357 | $ | (13 | ) | $ | | $ | | $ | 1,357 | $ | (13 | ) | ||||||||||
|
Collateralized debt obligations
|
| | 5,163 | (14,125 | ) | 5,163 | (14,125 | ) | ||||||||||||||||
|
Other debt securities
|
4,070 | (18 | ) | 7,080 | (1,822 | ) | 11,150 | (1,840 | ) | |||||||||||||||
|
Equity securities
|
268 | (6 | ) | 743 | (103 | ) | 1,011 | (109 | ) | |||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 5,695 | $ | (37 | ) | $ | 12,986 | $ | (16,050 | ) | $ | 18,681 | $ | (16,087 | ) | |||||||||
|
|
||||||||||||||||||||||||
11
| Less than 12 Months | Greater than 12 Months | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | 46,501 | $ | (299 | ) | $ | | $ | | $ | 46,501 | $ | (299 | ) | ||||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||||||||||
|
Agency mortgage-backed securities
|
68,313 | (166 | ) | | | 68,313 | (166 | ) | ||||||||||||||||
|
Agency collateralized mortgage obligations
|
29,516 | (531 | ) | | | 29,516 | (531 | ) | ||||||||||||||||
|
Non-agency collateralized mortgage
obligations
|
45 | (2 | ) | | | 45 | (2 | ) | ||||||||||||||||
|
States of the U.S. and political subdivisions
|
12,357 | (89 | ) | | | 12,357 | (89 | ) | ||||||||||||||||
|
Collateralized debt obligations
|
3,755 | (12,023 | ) | 1,069 | (4,743 | ) | 4,824 | (16,766 | ) | |||||||||||||||
|
Other debt securities
|
| | 10,430 | (2,569 | ) | 10,430 | (2,569 | ) | ||||||||||||||||
|
Equity securities
|
789 | (99 | ) | 721 | (49 | ) | 1,510 | (148 | ) | |||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 161,276 | $ | (13,209 | ) | $ | 12,220 | $ | (7,361 | ) | $ | 173,496 | $ | (20,570 | ) | |||||||||
|
|
||||||||||||||||||||||||
| Less than 12 Months | Greater than 12 Months | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
|
September 30, 2010
|
||||||||||||||||||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||||||||||
|
Agency mortgage-backed securities
|
$ | 15,440 | $ | (38 | ) | $ | | $ | | $ | 15,440 | $ | (38 | ) | ||||||||||
|
Non-agency collateralized mortgage
obligations
|
| | 11,736 | (919 | ) | 11,736 | (919 | ) | ||||||||||||||||
|
States of the U.S. and political subdivisions
|
3,642 | (53 | ) | 2,451 | (85 | ) | 6,093 | (138 | ) | |||||||||||||||
|
Collateralized debt obligations
|
| | 2,752 | (714 | ) | 2,752 | (714 | ) | ||||||||||||||||
|
Other debt securities
|
| | 1,322 | (9 | ) | 1,322 | (9 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 19,082 | $ | (91 | ) | $ | 18,261 | $ | (1,727 | ) | $ | 37,343 | $ | (1,818 | ) | |||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||||||||||
|
Agency mortgage-backed securities
|
$ | 20,650 | $ | (261 | ) | $ | | $ | | $ | 20,650 | $ | (261 | ) | ||||||||||
|
Non-agency collateralized mortgage
obligations
|
15,534 | (80 | ) | 30,221 | (3,165 | ) | 45,755 | (3,245 | ) | |||||||||||||||
|
States of the U.S. and political subdivisions
|
13,055 | (362 | ) | 1,968 | (37 | ) | 15,023 | (399 | ) | |||||||||||||||
|
Collateralized debt obligations
|
| | 2,778 | (812 | ) | 2,778 | (812 | ) | ||||||||||||||||
|
Other debt securities
|
| | 1,192 | (143 | ) | 1,192 | (143 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 49,239 | $ | (703 | ) | $ | 36,159 | $ | (4,157 | ) | $ | 85,398 | $ | (4,860 | ) | |||||||||
|
|
||||||||||||||||||||||||
12
13
| | that current defaults would have no recovery; | ||
| | that some individually analyzed deferrals will cure at rates varying from 10% to 90% after the deferral period ends; | ||
| | recent historical performance metrics, including profitability, capital ratios, loan charge-offs and loan reserve ratios, for the underlying institutions that would indicate a higher probability of default by the institution; | ||
| | that institutions identified as possessing a higher probability of default would recover at a rate of 10% for banks and 15% for insurance companies; | ||
| | that financial performance of the financial sector continues to be affected by the economic environment resulting in an expectation of additional deferrals and defaults in the future; | ||
| | whether the security is currently deferring interest; and | ||
| | the external rating of the security and recent changes to its external rating. |
14
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Beginning balance of the amount related to credit loss for which a
portion of OTTI was recognized in other comprehensive income
|
$ | (16,051 | ) | $ | | |||
|
Amount of OTTI related to credit loss on April 1, 2009 (1)
|
| (8,953 | ) | |||||
|
Additions related to credit loss for securities with previously
recognized OTTI
|
(2,235 | ) | (2,315 | ) | ||||
|
Additions related to credit loss for securities with initial OTTI
|
(46 | ) | (4,783 | ) | ||||
|
|
||||||||
|
Ending balance of the amount related to credit loss for which a portion
of OTTI was recognized in other comprehensive income
|
$ | (18,332 | ) | $ | (16,051 | ) | ||
|
|
||||||||
| (1) | Amount represents the OTTI charges recorded for pooled trust preferred securities, net of the Corporations cumulative effect adjustment upon adoption of ASC Topic 320, effective April 1, 2009. |
15
| Actual | Actual | Projected | ||||||||||||||||||||||||||||||||||||||||||
| Number of | Defaults (as | Deferrals (as | Recovery | |||||||||||||||||||||||||||||||||||||||||
| Current | Lowest | Issuers | a percent of | a percent of | Rates on | |||||||||||||||||||||||||||||||||||||||
| Par | Amortized | Fair | Unrealized | Credit | Currently | original | original | Current | Expected | |||||||||||||||||||||||||||||||||||
| Deal Name | Class | Value | Cost | Value | Loss | Ratings | Performing | collateral) | collateral) | Deferrals (1) | Defaults (2) | |||||||||||||||||||||||||||||||||
|
Pooled TPS:
|
||||||||||||||||||||||||||||||||||||||||||||
|
P1
|
C1 | $ | 5,500 | $ | 2,266 | $ | 858 | $ | (1,408 | ) | C | 46 | 19 | % | 16 | % | 27 | % | 12 | % | ||||||||||||||||||||||||
|
P2
|
C1 | 4,889 | 2,746 | 446 | (2,300 | ) | C | 42 | 14 | 18 | 32 | 14 | ||||||||||||||||||||||||||||||||
|
P3
|
C1 | 5,561 | 4,218 | 1,138 | (3,080 | ) | C | 52 | 11 | 8 | 26 | 16 | ||||||||||||||||||||||||||||||||
|
P4
|
C1 | 3,994 | 2,852 | 680 | (2,172 | ) | C | 53 | 15 | 10 | 36 | 16 | ||||||||||||||||||||||||||||||||
|
P5
|
MEZ | 483 | 358 | 172 | (186 | ) | C | 24 | 15 | 16 | 46 | 12 | ||||||||||||||||||||||||||||||||
|
P6
|
MEZ | 1,909 | 1,087 | 629 | (458 | ) | C | 23 | 17 | 14 | 10 | 13 | ||||||||||||||||||||||||||||||||
|
P7
|
B3 | 2,000 | 726 | 259 | (467 | ) | C | 23 | 28 | 9 | 45 | 14 | ||||||||||||||||||||||||||||||||
|
P8
|
B1 | 3,028 | 2,386 | 667 | (1,719 | ) | C | 51 | 12 | 23 | 34 | 15 | ||||||||||||||||||||||||||||||||
|
P9
|
C | 5,048 | 756 | 51 | (705 | ) | C | 36 | 13 | 29 | 28 | 14 | ||||||||||||||||||||||||||||||||
|
P10 (3)
|
C | 507 | 461 | 83 | (378 | ) | C | 51 | 13 | 12 | 29 | 13 | ||||||||||||||||||||||||||||||||
|
P11
|
C | 2,011 | 787 | 106 | (681 | ) | C | 46 | 14 | 14 | 21 | 14 | ||||||||||||||||||||||||||||||||
|
P12
|
A4L | 2,000 | 645 | 74 | (571 | ) | C | 27 | 16 | 19 | 35 | 17 | ||||||||||||||||||||||||||||||||
|
Total OTTI
|
36,930 | 19,288 | 5,163 | (14,125 | ) | 474 | 15 | 15 | 30 | 14 | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
P13 (3)
|
SNR | 3,304 | 3,466 | 2,752 | (714 | ) | A3 | 21 | 9 | 12 | 41 | 12 | ||||||||||||||||||||||||||||||||
|
Total Not OTTI
|
3,304 | 3,466 | 2,752 | (714 | ) | 21 | 9 | 12 | 41 | 12 | ||||||||||||||||||||||||||||||||||
|
Total Pooled TPS
|
$ | 40,234 | $ | 22,754 | $ | 7,915 | $ | (14,839 | ) | 495 | 15 | % | 15 | % | 31 | % | 14 | % | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Single Issuer TPS:
|
||||||||||||||||||||||||||||||||||||||||||||
|
S1
|
$ | 2,000 | $ | 1,946 | $ | 1,410 | $ | (536 | ) | BB | 1 | |||||||||||||||||||||||||||||||||
|
S2
|
2,000 | 1,908 | 1,505 | (403 | ) | BBB+ | 1 | |||||||||||||||||||||||||||||||||||||
|
S3
|
2,000 | 2,050 | 1,860 | (190 | ) | B+ | 1 | |||||||||||||||||||||||||||||||||||||
|
S4
|
2,000 | 2,000 | 1,600 | (400 | ) | B+ | 1 | |||||||||||||||||||||||||||||||||||||
|
S5
|
4,000 | 4,087 | 4,070 | (17 | ) | Baa2 | 1 | |||||||||||||||||||||||||||||||||||||
|
S6
|
1,000 | 999 | 705 | (294 | ) | BB | 1 | |||||||||||||||||||||||||||||||||||||
|
S7
|
1,300 | 1,331 | 1,322 | (9 | ) | BB | 1 | |||||||||||||||||||||||||||||||||||||
|
Total Single Issuer TPS
|
$ | 14,300 | $ | 14,321 | $ | 12,472 | $ | (1,849 | ) | 7 | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Total TPS
|
$ | 54,534 | $ | 37,075 | $ | 20,387 | $ | (16,688 | ) | 502 | ||||||||||||||||||||||||||||||||||
| (1) | Some current deferrals are projected to cure at rates varying from 10% to 90% after the deferral period ends. | |
| (2) | Expected future defaults as a percent of remaining performing collateral. Future deferrals and defaults are generally assumed to have recovery rates of 10% for banks and 15% for insurance companies. | |
| (3) | Excess subordination represents the additional defaults in excess of both current and projected defaults that the CDO can absorb before the bond experiences any credit impairment. The P10 and P13 securities had excess subordination as a percent of current collateral of 0.27% and 53.34%, respectively, as of September 30, 2010. |
16
17
| Subordination Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Credit Rating | Credit Support % | Delinquency % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Original | Book | % | % | Total | Credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Security | Year | Value | S&P | Moodys | Original | Current | 30 Day | 60 Day | 90 Day | Foreclosure | OREO | Bankruptcy | Delinquency | LTV | Score | |||||||||||||||||||||||||||||||||||||||||||||
|
1
|
2003 | $ | 4,923 | AAA | n/a | 2.5 | 4.8 | 0.6 | 0.2 | 0.5 | 0.4 | 0.0 | 0.4 | 2.3 | 52.7 | % | 740 | |||||||||||||||||||||||||||||||||||||||||||
|
2
|
2003 | 2,777 | AAA | n/a | 4.3 | 15.5 | 1.9 | 2.3 | 3.4 | 2.7 | 0.1 | 0.7 | 11.0 | 56.8 | 712 | |||||||||||||||||||||||||||||||||||||||||||||
|
3
|
2003 | 2,319 | AAA | n/a | 2.0 | 5.7 | 0.5 | 0.0 | 1.1 | 1.4 | 0.0 | 0.2 | 3.1 | 48.2 | 743 | |||||||||||||||||||||||||||||||||||||||||||||
|
4
|
2003 | 2,137 | AAA | n/a | 2.7 | 16.4 | 0.0 | 0.1 | 1.1 | 0.8 | 0.0 | 1.0 | 3.0 | 51.5 | n/a | |||||||||||||||||||||||||||||||||||||||||||||
|
5
|
2003 | 1,359 | AAA | n/a | 2.4 | 9.4 | 0.6 | 0.4 | 1.7 | 1.1 | 0.0 | 0.7 | 4.5 | 51.4 | 736 | |||||||||||||||||||||||||||||||||||||||||||||
|
6
|
2004 | 4,443 | AAA | Aa3 | 7.0 | 19.3 | 2.9 | 1.3 | 3.8 | 6.8 | 0.5 | 1.1 | 16.5 | 56.7 | 692 | |||||||||||||||||||||||||||||||||||||||||||||
|
7
|
2004 | 3,263 | AA+ | n/a | 5.3 | 10.4 | 1.0 | 0.0 | 1.2 | 1.5 | 0.0 | 1.0 | 4.7 | 48.1 | 736 | |||||||||||||||||||||||||||||||||||||||||||||
|
8
|
2004 | 2,093 | n/a | Aaa | 2.5 | 7.2 | 1.0 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 2.5 | 56.9 | 741 | |||||||||||||||||||||||||||||||||||||||||||||
|
9
|
2004 | 2,306 | AAA | Aaa | 4.4 | 9.1 | 1.5 | 0.4 | 0.6 | 2.0 | 0.7 | 0.9 | 6.1 | 55.9 | 733 | |||||||||||||||||||||||||||||||||||||||||||||
|
10
|
2005 | 7,589 | CCC | Caa1 | 5.1 | 5.7 | 4.0 | 2.1 | 9.1 | 4.8 | 0.9 | 1.8 | 22.6 | 65.7 | 708 | |||||||||||||||||||||||||||||||||||||||||||||
|
11
|
2005 | 5,066 | CCC | B2 | 4.7 | 4.6 | 3.0 | 2.8 | 5.8 | 5.6 | 1.5 | 1.0 | 19.6 | 66.4 | 728 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
$ | 38,275 | 4.0 | 9.1 | 57.5 | % | 723 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
18
| | the members ability to access liquidity from the FHLB; | ||
| | the members funding cost advantage with the FHLB compared to alternative sources of funds; | ||
| | a decline in the market value of FHLBs net assets relative to book value which may or may not affect future financial performance or cash flow; | ||
| | the FHLBs ability to obtain credit and source liquidity, for which one indicator is the credit rating of the FHLB; | ||
| | the FHLBs commitment to make payments taking into account its ability to meet statutory and regulatory payment obligations and the level of such payments in relation to the FHLBs operating performance; and | ||
| | the prospects of amendments to laws that affect the rights and obligations of the FHLB. |
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Securities sold under repurchase agreements
|
$ | 687,139 | $ | 536,784 | ||||
|
Subordinated notes
|
120,221 | 121,938 | ||||||
|
Other short-term borrowings
|
10,222 | 10,445 | ||||||
|
|
||||||||
|
|
$ | 817,582 | $ | 669,167 | ||||
|
|
||||||||
19
| Following is a summary of long-term debt: |
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Federal Home Loan Bank advances
|
$ | 130,972 | $ | 256,921 | ||||
|
Subordinated notes
|
71,672 | 67,343 | ||||||
|
Convertible debt
|
613 | 613 | ||||||
|
|
||||||||
|
|
$ | 203,257 | $ | 324,877 | ||||
|
|
||||||||
| F.N.B. | F.N.B. | Omega | Sun Bancorp | |||||||||||||
| Statutory | Statutory | Financial | Statutory | |||||||||||||
| Trust I | Trust II | Capital Trust I | Trust I | |||||||||||||
|
Trust preferred securities
|
$ | 125,000 | $ | 21,500 | $ | 36,000 | $ | 16,500 | ||||||||
|
Common securities
|
3,866 | 665 | 1,114 | 511 | ||||||||||||
|
Junior subordinated debt
|
128,866 | 22,165 | 35,859 | 17,314 | ||||||||||||
|
Stated maturity date
|
3/31/33 | 6/15/36 | 10/18/34 | 2/22/31 | ||||||||||||
|
Optional redemption date
|
3/31/08 | 6/15/11 | 10/18/09 | 2/22/11 | ||||||||||||
|
Interest rate
|
3.78 | % | 7.17 | % | 2.71 | % | 10.20 | % | ||||||||
|
|
variable; | fixed until | variable; | |||||||||||||
|
|
LIBOR plus | 6/15/11; | LIBOR plus | |||||||||||||
|
|
325 basis points | then LIBOR plus | 219 basis points | |||||||||||||
|
|
165 basis points | |||||||||||||||
20
| Balance | ||||||||||
| Sheet | September 30, | December 31, | ||||||||
| Location | 2010 | 2009 | ||||||||
|
Interest Rate Products:
|
||||||||||
|
Asset derivatives
|
Other assets | $ | 37,025 | $ | 13,305 | |||||
|
Liability derivatives
|
Other liabilities | 36,616 | 12,497 | |||||||
| Income | Nine Months Ended | |||||||||
| Statement | September 30, | |||||||||
| Location | 2010 | 2009 | ||||||||
|
Interest rate products
|
Other income | $ | (399 | ) | $ | 173 | ||||
21
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Commitments to extend credit
|
$ | 1,495,539 | $ | 1,411,865 | ||||
|
Standby letters of credit
|
107,198 | 87,917 | ||||||
22
| Nine Months Ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Weighted | Weighted | |||||||||||||||
| Average | Average | |||||||||||||||
| Grant | Grant | |||||||||||||||
| Awards | Price | Awards | Price | |||||||||||||
|
Unvested awards outstanding at beginning of
period
|
854,440 | $ | 10.57 | 527,101 | $ | 15.34 | ||||||||||
|
Granted
|
500,707 | 7.77 | 469,346 | 5.99 | ||||||||||||
|
Vested
|
(95,281 | ) | 15.05 | (99,369 | ) | 17.59 | ||||||||||
|
Forfeited
|
(32,008 | ) | 9.21 | (90,705 | ) | 13.04 | ||||||||||
|
Dividend reinvestment
|
50,208 | 8.37 | 33,446 | 6.64 | ||||||||||||
|
|
||||||||||||||||
|
Unvested awards outstanding at end of period
|
1,278,066 | 9.09 | 839,819 | 9.75 | ||||||||||||
|
|
||||||||||||||||
| Service- | Performance- | |||||||||||
| Based | Based | |||||||||||
| Awards | Awards | Total | ||||||||||
|
Unvested awards
|
483,387 | 794,679 | 1,278,066 | |||||||||
|
Unrecognized compensation expense
|
$ | 1,924 | $ | 4,169 | $ | 6,093 | ||||||
|
Intrinsic value
|
$ | 4,138 | $ | 6,802 | $ | 10,940 | ||||||
|
Weighted average remaining life (in years)
|
2.15 | 2.35 | 2.27 | |||||||||
23
| Nine Months Ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Weighted | Weighted | |||||||||||||||
| Average | Average | |||||||||||||||
| Exercise | Exercise | |||||||||||||||
| Shares | Price | Shares | Price | |||||||||||||
|
Options outstanding at beginning of period
|
968,090 | $ | 13.67 | 1,299,317 | $ | 14.00 | ||||||||||
|
Exercised
|
| | (1,624 | ) | 15.53 | |||||||||||
|
Forfeited
|
(155,613 | ) | 11.42 | (291,910 | ) | 14.90 | ||||||||||
|
|
||||||||||||||||
|
Options outstanding and exercisable at end of period
|
812,477 | 14.10 | 1,005,783 | 13.74 | ||||||||||||
|
|
||||||||||||||||
24
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Service cost
|
$ | 899 | $ | 772 | $ | 2,709 | $ | 2,580 | ||||||||
|
Interest cost
|
1,741 | 1,770 | 5,258 | 5,244 | ||||||||||||
|
Expected return on plan assets
|
(1,875 | ) | (1,798 | ) | (5,621 | ) | (5,388 | ) | ||||||||
|
Amortization:
|
||||||||||||||||
|
Unrecognized net transition asset
|
(23 | ) | (23 | ) | (70 | ) | (70 | ) | ||||||||
|
Unrecognized prior service credit
|
(287 | ) | (299 | ) | (880 | ) | (896 | ) | ||||||||
|
Unrecognized loss
|
843 | 781 | 2,284 | 2,159 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic pension benefit cost
|
$ | 1,298 | $ | 1,203 | $ | 3,680 | $ | 3,629 | ||||||||
|
|
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Interest cost
|
$ | 17 | $ | 20 | $ | 50 | $ | 70 | ||||||||
|
Amortization of unrecognized loss
|
| (1 | ) | | 1 | |||||||||||
|
|
||||||||||||||||
|
Net periodic postretirement benefit cost
|
$ | 17 | $ | 19 | $ | 50 | $ | 71 | ||||||||
|
|
||||||||||||||||
25
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net income
|
$ | 17,217 | $ | 10,306 | $ | 51,119 | $ | 36,555 | ||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Unrealized gains (losses) on securities:
|
||||||||||||||||
|
Arising during the period, net of
tax expense (benefit) of $852,
$1,860, $2,943 and $(3,046)
|
1,582 | 3,454 | 5,465 | (5,657 | ) | |||||||||||
|
Less: reclassification adjustment
for losses (gains) included in net
income, net of tax (benefit) expense
of $28, $(1,098), $80 and $(1,307)
|
(52 | ) | 2,039 | (149 | ) | 2,428 | ||||||||||
|
Pension and postretirement
amortization, net of tax expense
(benefit) of $187, $(147), $988 and
$110
|
347 | (274 | ) | 1,836 | 205 | |||||||||||
|
|
||||||||||||||||
|
Other comprehensive income (loss)
|
1,877 | 5,219 | 7,152 | (3,024 | ) | |||||||||||
|
|
||||||||||||||||
|
Comprehensive income
|
$ | 19,094 | $ | 15,525 | $ | 58,271 | $ | 33,531 | ||||||||
|
|
||||||||||||||||
| September 30 | 2010 | 2009 | ||||||
|
|
||||||||
|
Non-credit related loss on debt securities not expected to be sold
|
$ | (9,181 | ) | $ | (11,254 | ) | ||
|
Unrealized net gain (loss) on other available for sale securities
|
7,477 | 3,687 | ||||||
|
Unrecognized pension and postretirement obligations
|
(21,777 | ) | (21,962 | ) | ||||
|
|
||||||||
|
Accumulated other comprehensive loss
|
$ | (23,481 | ) | $ | (29,529 | ) | ||
|
|
||||||||
26
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net income available to common
stockholders basic earnings per
share
|
$ | 17,217 | $ | 4,809 | $ | 51,119 | $ | 28,246 | ||||||||
|
Interest expense on convertible debt
|
5 | 5 | 15 | 15 | ||||||||||||
|
|
||||||||||||||||
|
Net income available to common
stockholders after assumed
conversion diluted earnings per
share
|
$ | 17,222 | $ | 4,814 | $ | 51,134 | $ | 28,261 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic weighted average common
shares outstanding
|
113,983,990 | 113,571,703 | 113,871,635 | 98,869,326 | ||||||||||||
|
Net effect of dilutive stock
options, warrants, restricted
stock and convertible debt
|
502,261 | 299,234 | 416,965 | 235,683 | ||||||||||||
|
|
||||||||||||||||
|
Diluted weighted average common
shares outstanding
|
114,486,251 | 113,870,937 | 114,288,600 | 99,105,009 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings per common share
|
$ | 0.15 | $ | 0.04 | $ | 0.45 | $ | 0.29 | ||||||||
|
|
||||||||||||||||
|
Diluted earnings per common share
|
$ | 0.15 | $ | 0.04 | $ | 0.45 | $ | 0.29 | ||||||||
|
|
||||||||||||||||
27
| Nine Months Ended September 30 | 2010 | 2009 | ||||||
|
Interest paid on deposits and other borrowings
|
$ | 70,394 | $ | 97,452 | ||||
|
Income taxes paid
|
23,950 | 4,000 | ||||||
|
Transfers of loans to other real estate owned
|
22,033 | 13,431 | ||||||
|
Financing of other real estate owned sold
|
754 | 489 | ||||||
| | The Community Banking segment provides services traditionally offered by full-service commercial banks, including commercial and individual demand, savings and time deposit accounts and commercial, mortgage and individual installment loans. | ||
| | The Wealth Management segment provides a broad range of personal and corporate fiduciary services including the administration of decedent and trust estates. In addition, it offers various alternative products, including securities brokerage and investment advisory services, mutual funds and annuities. | ||
| | The Insurance segment includes a full-service insurance agency offering all lines of commercial and personal insurance through major carriers. The Insurance segment also includes a reinsurer. | ||
| | The Consumer Finance segment primarily makes installment loans to individuals and purchases installment sales finance contracts from retail merchants. The Consumer Finance segment activity is funded through the sale of the Corporations subordinated notes at the finance companys branch offices. |
| At or for the Three Months | Community | Wealth | Consumer | Parent and | ||||||||||||||||||||
| Ended September 30, 2010 | Banking | Management | Insurance | Finance | Other | Consolidated | ||||||||||||||||||
|
Interest income
|
$ | 84,282 | $ | 4 | $ | 48 | $ | 8,534 | $ | 1,079 | $ | 93,947 | ||||||||||||
|
Interest expense
|
17,901 | | | 1,216 | 2,571 | 21,688 | ||||||||||||||||||
|
Net interest income
|
66,381 | 4 | 48 | 7,318 | (1,492 | ) | 72,259 | |||||||||||||||||
|
Provision for loan losses
|
10,456 | | | 1,650 | 207 | 12,313 | ||||||||||||||||||
|
Non-interest income
|
20,434 | 5,120 | 3,163 | 524 | (1,487 | ) | 27,754 | |||||||||||||||||
|
Non-interest expense
|
51,611 | 4,046 | 2,929 | 4,041 | (55 | ) | 62,572 | |||||||||||||||||
|
Intangible amortization
|
1,481 | 88 | 106 | | | 1,675 | ||||||||||||||||||
|
Income tax expense
(benefit)
|
6,250 | 359 | 65 | 776 | (1,214 | ) | 6,236 | |||||||||||||||||
|
Net income (loss)
|
17,017 | 631 | 111 | 1,375 | (1,917 | ) | 17,217 | |||||||||||||||||
|
Total assets
|
8,800,430 | 20,139 | 19,642 | 168,269 | (15,437 | ) | 8,993,043 | |||||||||||||||||
|
Total intangibles
|
537,073 | 12,054 | 11,884 | 1,809 | | 562,820 | ||||||||||||||||||
28
| At or for the Three Months | Community | Wealth | Consumer | Parent and | ||||||||||||||||||||
| Ended September 30, 2009 | Banking | Management | Insurance | Finance | Other | Consolidated | ||||||||||||||||||
|
Interest income
|
$ | 87,861 | $ | 3 | $ | 64 | $ | 8,154 | $ | 668 | $ | 96,750 | ||||||||||||
|
Interest expense
|
24,763 | | | 1,353 | 2,873 | 28,989 | ||||||||||||||||||
|
Net interest income
|
63,098 | 3 | 64 | 6,801 | (2,205 | ) | 67,761 | |||||||||||||||||
|
Provision for loan losses
|
14,693 | | | 1,521 | 241 | 16,455 | ||||||||||||||||||
|
Non-interest income
|
16,830 | 4,583 | 3,321 | 533 | (1,522 | ) | 23,745 | |||||||||||||||||
|
Non-interest expense
|
49,512 | 3,672 | 3,140 | 4,027 | 238 | 60,589 | ||||||||||||||||||
|
Intangible amortization
|
1,533 | 92 | 107 | | | 1,732 | ||||||||||||||||||
|
Income tax expense
(benefit)
|
2,975 | 297 | 51 | 650 | (1,549 | ) | 2,424 | |||||||||||||||||
|
Net income (loss)
|
11,215 | 525 | 87 | 1,136 | (2,657 | ) | 10,306 | |||||||||||||||||
|
Total assets
|
8,398,925 | 19,881 | 21,152 | 167,720 | (11,806 | ) | 8,595,872 | |||||||||||||||||
|
Total intangibles
|
543,058 | 12,409 | 12,302 | 1,809 | | 569,578 | ||||||||||||||||||
| At or for the Nine Months | Community | Wealth | Consumer | Parent and | ||||||||||||||||||||
| Ended September 30, 2010 | Banking | Management | Insurance | Finance | Other | Consolidated | ||||||||||||||||||
|
Interest income
|
$ | 252,988 | $ | 10 | $ | 155 | $ | 24,660 | $ | 3,041 | $ | 280,854 | ||||||||||||
|
Interest expense
|
57,593 | | | 3,673 | 7,443 | 68,709 | ||||||||||||||||||
|
Net interest income
|
195,395 | 10 | 155 | 20,987 | (4,402 | ) | 212,145 | |||||||||||||||||
|
Provision for loan losses
|
31,451 | | | 4,547 | 518 | 36,516 | ||||||||||||||||||
|
Non-interest income
|
62,389 | 15,339 | 10,045 | 1,710 | (3,011 | ) | 86,472 | |||||||||||||||||
|
Non-interest expense
|
154,399 | 12,209 | 8,835 | 11,953 | 337 | 187,733 | ||||||||||||||||||
|
Intangible amortization
|
4,458 | 263 | 320 | | | 5,041 | ||||||||||||||||||
|
Income tax expense (benefit)
|
17,773 | 1,037 | 375 | 2,237 | (3,214 | ) | 18,208 | |||||||||||||||||
|
Net income (loss)
|
49,703 | 1,840 | 670 | 3,960 | (5,054 | ) | 51,119 | |||||||||||||||||
|
Total assets
|
8,800,430 | 20,139 | 19,642 | 168,269 | (15,437 | ) | 8,993,043 | |||||||||||||||||
|
Total intangibles
|
537,073 | 12,054 | 11,884 | 1,809 | | 562,820 | ||||||||||||||||||
| At or for the Nine Months | Community | Wealth | Consumer | Parent and | ||||||||||||||||||||
| Ended September 30, 2009 | Banking | Management | Insurance | Finance | Other | Consolidated | ||||||||||||||||||
|
Interest income
|
$ | 266,042 | $ | 10 | $ | 218 | $ | 24,006 | $ | 1,782 | $ | 292,058 | ||||||||||||
|
Interest expense
|
81,735 | | | 4,256 | 8,720 | 94,711 | ||||||||||||||||||
|
Net interest income
|
184,307 | 10 | 218 | 19,750 | (6,938 | ) | 197,347 | |||||||||||||||||
|
Provision for loan losses
|
35,726 | | | 4,626 | 526 | 40,878 | ||||||||||||||||||
|
Non-interest income
|
57,747 | 14,856 | 10,749 | 1,636 | (4,786 | ) | 80,202 | |||||||||||||||||
|
Non-interest expense
|
149,998 | 11,875 | 9,203 | 11,680 | 1,442 | 184,198 | ||||||||||||||||||
|
Intangible amortization
|
4,764 | 275 | 321 | | | 5,360 | ||||||||||||||||||
|
Income tax expense (benefit)
|
12,213 | 976 | 513 | 1,847 | (4,991 | ) | 10,558 | |||||||||||||||||
|
Net income (loss)
|
39,353 | 1,740 | 930 | 3,233 | (8,701 | ) | 36,555 | |||||||||||||||||
|
Total assets
|
8,398,925 | 19,881 | 21,152 | 167,720 | (11,806 | ) | 8,595,872 | |||||||||||||||||
|
Total intangibles
|
543,058 | 12,409 | 12,302 | 1,809 | | 569,578 | ||||||||||||||||||
29
| Level 1 |
valuation is based upon unadjusted quoted market prices for
identical instruments traded in active markets.
|
|||
|
|
||||
| Level 2 |
valuation is based upon quoted market prices for similar
instruments traded in active markets, quoted market prices for
identical or similar instruments traded in markets that are not
active and model-based valuation techniques for which all
significant assumptions are observable in the market or can be
corroborated by market data.
|
|||
|
|
||||
| Level 3 |
valuation is derived from other valuation methodologies including
discounted cash flow models and similar techniques that use
significant assumptions not observable in the market. These
unobservable assumptions reflect estimates of assumptions that
market participants would use in determining fair value.
|
|||
30
31
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
|
September 30, 2010
|
||||||||||||||||
|
Assets measured at fair value:
|
||||||||||||||||
|
Available for sale debt securities:
|
||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | | $ | 283,825 | $ | | $ | 283,825 | ||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
| 222,051 | | 222,051 | ||||||||||||
|
Agency collateralized mortgage obligations
|
| 153,385 | | 153,385 | ||||||||||||
|
Non-agency collateralized mortgage
obligations
|
| 40 | | 40 | ||||||||||||
|
States of the U.S. and political subdivisions
|
| 61,185 | | 61,185 | ||||||||||||
|
Collateralized debt obligations
|
| | 5,163 | 5,163 | ||||||||||||
|
Other debt securities
|
| | 11,150 | 11,150 | ||||||||||||
|
|
||||||||||||||||
|
|
| 720,486 | 16,313 | 736,799 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Available for sale equity securities:
|
||||||||||||||||
|
Financial services industry
|
381 | 1,262 | 359 | 2,002 | ||||||||||||
|
Insurance services industry
|
27 | | | 27 | ||||||||||||
|
|
||||||||||||||||
|
|
408 | 1,262 | 359 | 2,029 | ||||||||||||
|
|
||||||||||||||||
|
|
408 | 721,748 | 16,672 | 738,828 | ||||||||||||
|
Derivative financial instruments
|
| 37,025 | | 37,025 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 408 | $ | 758,773 | $ | 16,672 | $ | 775,853 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities measured at fair value:
|
||||||||||||||||
|
Derivative financial instruments
|
| $ | 36,616 | | $ | 36,616 | ||||||||||
|
|
||||||||||||||||
|
|
| $ | 36,616 | | $ | 36,616 | ||||||||||
|
|
||||||||||||||||
32
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
Assets measured at fair value:
|
||||||||||||||||
|
Available for sale debt securities:
|
||||||||||||||||
|
U.S. Treasury and other U.S. government
agencies and corporations
|
$ | | $ | 252,456 | $ | | $ | 252,456 | ||||||||
|
Residential mortgage-backed securities:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
| 325,771 | | 325,771 | ||||||||||||
|
Agency collateralized mortgage obligations
|
| 43,508 | | 43,508 | ||||||||||||
|
Non-agency collateralized mortgage
obligations
|
| 45 | | 45 | ||||||||||||
|
States of the U.S. and political subdivisions
|
| 75,583 | | 75,583 | ||||||||||||
|
Collateralized debt obligations
|
| | 4,824 | 4,824 | ||||||||||||
|
Other debt securities
|
| | 10,430 | 10,430 | ||||||||||||
|
|
||||||||||||||||
|
|
| 697,363 | 15,254 | 712,617 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Available for sale equity securities:
|
||||||||||||||||
|
Financial services industry
|
992 | 1,385 | 333 | 2,710 | ||||||||||||
|
Insurance services industry
|
22 | | | 22 | ||||||||||||
|
|
||||||||||||||||
|
|
1,014 | 1,385 | 333 | 2,732 | ||||||||||||
|
|
||||||||||||||||
|
|
1,014 | 698,748 | 15,587 | 715,349 | ||||||||||||
|
Derivative financial instruments
|
| 13,305 | | 13,305 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 1,014 | $ | 712,053 | $ | 15,587 | $ | 728,654 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities measured at fair value:
|
||||||||||||||||
|
Derivative financial instruments
|
| $ | 12,497 | | $ | 12,497 | ||||||||||
|
|
||||||||||||||||
|
|
| $ | 12,497 | | $ | 12,497 | ||||||||||
|
|
||||||||||||||||
| Collateralized | Other | |||||||||||||||
| Debt | Debt | Equity | ||||||||||||||
| Obligations | Securities | Securities | Total | |||||||||||||
|
Nine Months Ended September 30, 2010
|
||||||||||||||||
|
Balance at beginning of period
|
$ | 4,824 | $ | 10,430 | $ | 333 | $ | 15,587 | ||||||||
|
Total gains (losses) realized/unrealized:
|
||||||||||||||||
|
Included in earnings
|
(2,281 | ) | | | (2,281 | ) | ||||||||||
|
Included in other comprehensive income
|
2,619 | 720 | 27 | 3,366 | ||||||||||||
|
Purchases, issuances, and settlements
|
| | | | ||||||||||||
|
Transfers in and/or (out) of Level 3
|
| | | | ||||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 5,162 | $ | 11,150 | $ | 360 | $ | 16,672 | ||||||||
|
|
||||||||||||||||
33
| Collateralized | Other | |||||||||||||||
| Debt | Debt | Equity | ||||||||||||||
| Obligations | Securities | Securities | Total | |||||||||||||
|
Twelve Months Ended December 31, 2009
|
||||||||||||||||
|
Balance at beginning of period
|
$ | 14,626 | $ | 8,475 | $ | 293 | $ | 23,394 | ||||||||
|
Total gains (losses) realized/unrealized:
|
||||||||||||||||
|
Included in earnings
|
(7,098 | ) | | | (7,098 | ) | ||||||||||
|
Included in other comprehensive income
|
(2,704 | ) | 2,236 | 40 | (428 | ) | ||||||||||
|
Purchases, issuances, and settlements
|
| 14,465 | | 14,465 | ||||||||||||
|
Transfers in and/or (out) of Level 3
|
| (14,746 | ) | | (14,746 | ) | ||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 4,824 | $ | 10,430 | $ | 333 | $ | 15,587 | ||||||||
|
|
||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
|
September 30, 2010
|
||||||||||||||||
|
Impaired loans
|
| $ | 2,246 | $ | 42,944 | $ | 45,190 | |||||||||
|
Other real estate owned
|
| 16,776 | 5,026 | 21,802 | ||||||||||||
|
|
||||||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
Impaired loans
|
| 2,794 | 21,981 | 24,775 | ||||||||||||
|
Other real estate owned
|
| 6,929 | 7,687 | 14,616 | ||||||||||||
34
| September 30, 2010 | December 31, 2009 | |||||||||||||||
| Carrying | Carrying | |||||||||||||||
| Amount | Fair Value | Amount | Fair Value | |||||||||||||
|
Financial Assets
|
||||||||||||||||
|
Cash and short-term investments
|
$ | 307,021 | $ | 307,021 | $ | 310,550 | $ | 310,550 | ||||||||
|
Securities available for sale
|
738,828 | 738,828 | 715,349 | 715,349 | ||||||||||||
|
Securities held to maturity
|
869,765 | 904,589 | 775,281 | 796,537 | ||||||||||||
|
Net loans, including loans held for sale
|
5,904,679 | 5,951,693 | 5,757,460 | 5,770,824 | ||||||||||||
|
Bank owned life insurance
|
207,402 | 207,402 | 205,447 | 205,447 | ||||||||||||
|
Accrued interest receivable
|
26,944 | 26,944 | 27,219 | 27,219 | ||||||||||||
|
|
||||||||||||||||
|
Financial Liabilities
|
||||||||||||||||
|
Deposits
|
6,597,828 | 6,641,540 | 6,380,223 | 6,420,971 | ||||||||||||
|
Short-term borrowings
|
817,582 | 818,313 | 669,167 | 669,712 | ||||||||||||
|
Long-term debt
|
203,257 | 210,746 | 324,877 | 333,494 | ||||||||||||
|
Junior subordinated debt
|
204,204 | 104,128 | 204,711 | 90,721 | ||||||||||||
|
Accrued interest payable
|
7,265 | 7,265 | 8,951 | 8,951 | ||||||||||||
35
| ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
36
| Three Months Ended | ||||||||
| September 30, | ||||||||
| 2010 | 2009 | |||||||
|
Return on average tangible common equity:
|
||||||||
|
Net income available to common stockholders (annualized)
|
$ | 68,308 | $ | 19,085 | ||||
|
Amortization of intangibles, net of tax (annualized)
|
4,319 | 4,467 | ||||||
|
|
||||||||
|
|
$ | 72,627 | $ | 23,552 | ||||
|
|
||||||||
|
|
||||||||
|
Average total stockholders equity
|
$ | 1,062,512 | $ | 1,128,898 | ||||
|
Less: Average preferred stockholders equity
|
| (72,727 | ) | |||||
|
Less: Average intangibles
|
(563,631 | ) | (570,705 | ) | ||||
|
|
||||||||
|
|
$ | 498,881 | $ | 485,466 | ||||
|
|
||||||||
|
|
||||||||
|
Return on average tangible common equity
|
14.56 | % | 4.85 | % | ||||
|
|
||||||||
|
|
||||||||
|
Return on average tangible assets:
|
||||||||
|
Net income (annualized)
|
$ | 68,308 | $ | 40,887 | ||||
|
Amortization of intangibles, net of tax (annualized)
|
4,319 | 4,467 | ||||||
|
|
||||||||
|
|
$ | 72,627 | $ | 45,354 | ||||
|
|
||||||||
|
|
||||||||
|
Average total assets
|
$ | 8,958,692 | $ | 8,701,853 | ||||
|
Less: Average intangibles
|
(563,631 | ) | (570,705 | ) | ||||
|
|
||||||||
|
|
$ | 8,395,061 | $ | 8,131,148 | ||||
|
|
||||||||
|
|
||||||||
|
Return on average tangible assets
|
0.87 | % | 0.56 | % | ||||
|
|
||||||||
37
| Three Months Ended September 30, | ||||||||||||||||||||||||
| 2010 | 2009 | |||||||||||||||||||||||
| Interest | Interest | |||||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Interest earning assets:
|
||||||||||||||||||||||||
|
Interest bearing deposits with banks (4)
|
$ | 162,377 | $ | 120 | 0.29 | % | $ | 269,425 | $ | 217 | 0.31 | % | ||||||||||||
|
Federal funds sold
|
| | | | (58 | ) | | |||||||||||||||||
|
Taxable investment securities (1)
|
1,428,043 | 10,524 | 2.90 | 1,272,091 | 12,771 | 3.97 | ||||||||||||||||||
|
Non-taxable investment securities (2)
|
184,569 | 2,712 | 5.88 | 194,086 | 2,792 | 5.75 | ||||||||||||||||||
|
Loans (2) (3)
|
5,998,926 | 82,257 | 5.45 | 5,814,013 | 82,672 | 5.65 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest earning assets (2)
|
7,773,915 | 95,613 | 4.89 | 7,549,615 | 98,394 | 5.18 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Cash and due from banks
|
147,779 | 143,710 | ||||||||||||||||||||||
|
Allowance for loan losses
|
(117,982 | ) | (103,249 | ) | ||||||||||||||||||||
|
Premises and equipment
|
115,322 | 119,786 | ||||||||||||||||||||||
|
Other assets
|
1,039,658 | 991,992 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 8,958,692 | $ | 8,701,854 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Interest bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing demand
|
$ | 2,439,563 | 2,324 | 0.38 | $ | 2,256,086 | 3,530 | 0.66 | ||||||||||||||||
|
Savings
|
867,693 | 417 | 0.19 | 845,082 | 560 | 0.26 | ||||||||||||||||||
|
Certificates and other time
|
2,201,454 | 13,001 | 2.34 | 2,223,126 | 16,200 | 2.89 | ||||||||||||||||||
|
Treasury management accounts
|
660,762 | 1,104 | 0.65 | 465,250 | 1,095 | 0.92 | ||||||||||||||||||
|
Other short-term borrowings
|
129,753 | 924 | 2.79 | 118,274 | 977 | 3.23 | ||||||||||||||||||
|
Long-term debt
|
208,433 | 1,825 | 3.47 | 412,411 | 4,210 | 4.05 | ||||||||||||||||||
|
Junior subordinated debt
|
204,287 | 2,092 | 4.06 | 204,962 | 2,417 | 4.68 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest bearing liabilities (2)
|
6,711,945 | 21,687 | 1.28 | 6,525,191 | 28,989 | 1.76 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest bearing demand
|
1,077,797 | 951,113 | ||||||||||||||||||||||
|
Other liabilities
|
106,438 | 96,652 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
7,896,180 | 7,572,956 | ||||||||||||||||||||||
|
Stockholders equity
|
1,062,512 | 1,128,898 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 8,958,692 | $ | 8,701,854 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Excess of interest earning assets over
interest bearing liabilities
|
$ | 1,061,970 | $ | 1,024,424 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Fully tax-equivalent net interest income
|
73,926 | 69,405 | ||||||||||||||||||||||
|
Tax-equivalent adjustment
|
(1,666 | ) | (1,644 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
$ | 72,260 | $ | 67,761 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest spread
|
3.61 | % | 3.42 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin (2)
|
3.78 | % | 3.66 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The average balances and yields earned on taxable investment securities are based on historical cost. | |
| (2) | The interest income amounts are reflected on a fully taxable equivalent (FTE) basis, a non-GAAP measure, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35% for each period presented. The yields on earning assets and the net interest margin are presented on an FTE and annualized basis. The rates paid on interest bearing liabilities are also presented on an annualized basis. The Corporation believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. | |
| (3) | Average balances include non-accrual loans. Loans consist of average total loans less average unearned income. The amount of loan fees included in interest income on loans is immaterial. | |
| (4) | Interest bearing deposits with banks includes balances at the Federal Reserve Bank. |
38
| Volume | Rate | Net | ||||||||||
|
Interest Income
|
||||||||||||
|
Interest bearing deposits with banks
|
$ | (85 | ) | $ | (12 | ) | $ | (97 | ) | |||
|
Federal funds sold
|
| 58 | 58 | |||||||||
|
Securities
|
699 | (3,026 | ) | (2,327 | ) | |||||||
|
Loans
|
1,692 | (2,107 | ) | (415 | ) | |||||||
|
|
||||||||||||
|
|
2,306 | (5,087 | ) | (2,781 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Interest Expense
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Interest bearing demand
|
(4 | ) | (1,202 | ) | (1,206 | ) | ||||||
|
Savings
|
(1 | ) | (142 | ) | (143 | ) | ||||||
|
Certificates and other time
|
(152 | ) | (3,047 | ) | (3,199 | ) | ||||||
|
Treasury management accounts
|
382 | (373 | ) | 9 | ||||||||
|
Other short-term borrowings
|
89 | (142 | ) | (53 | ) | |||||||
|
Long-term debt
|
(1,853 | ) | (532 | ) | (2,385 | ) | ||||||
|
Junior subordinated debt
|
(8 | ) | (317 | ) | (325 | ) | ||||||
|
|
||||||||||||
|
|
(1,547 | ) | (5,755 | ) | (7,302 | ) | ||||||
|
|
||||||||||||
|
Net Change
|
$ | 3,853 | $ | 668 | $ | 4,521 | ||||||
|
|
||||||||||||
| (1) | The amount of change not solely due to rate or volume changes was allocated between the change due to rate and the change due to volume based on the net size of the rate and volume changes. | |
| (2) | Interest income amounts are reflected on an FTE basis which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35% for each period presented. The Corporation believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. |
39
40
41
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2010 | 2009 | |||||||
|
Return on average tangible common equity:
|
||||||||
|
Net income available to common stockholders (annualized)
|
$ | 68,346 | $ | 37,766 | ||||
|
Amortization of intangibles, net of tax (annualized)
|
4,381 | 4,658 | ||||||
|
|
||||||||
|
|
$ | 72,727 | $ | 42,424 | ||||
|
|
||||||||
|
|
||||||||
|
Average total stockholders equity
|
$ | 1,054,115 | $ | 1,066,683 | ||||
|
Less: Average preferred stockholders equity
|
| (85,035 | ) | |||||
|
Less: Average intangibles
|
(565,290 | ) | (572,444 | ) | ||||
|
|
||||||||
|
|
$ | 488,825 | $ | 409,204 | ||||
|
|
||||||||
|
|
||||||||
|
Return on average tangible common equity
|
14.88 | % | 10.37 | % | ||||
|
|
||||||||
|
|
||||||||
|
Return on average tangible assets:
|
||||||||
|
Net income (annualized)
|
$ | 68,346 | $ | 48,874 | ||||
|
Amortization of intangibles, net of tax (annualized)
|
4,381 | 4,658 | ||||||
|
|
||||||||
|
|
$ | 72,727 | $ | 53,532 | ||||
|
|
||||||||
|
|
||||||||
|
Average total assets
|
$ | 8,860,202 | $ | 8,580,797 | ||||
|
Less: Average intangibles
|
(565,290 | ) | (572,444 | ) | ||||
|
|
||||||||
|
|
$ | 8,294,912 | $ | 8,008,353 | ||||
|
|
||||||||
|
|
||||||||
|
Return on average tangible assets
|
0.88 | % | 0.67 | % | ||||
|
|
||||||||
42
| Nine Months Ended September 30, | ||||||||||||||||||||||||
| 2010 | 2009 | |||||||||||||||||||||||
| Interest | Interest | |||||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Interest earning assets:
|
||||||||||||||||||||||||
|
Interest bearing deposits with banks (4)
|
$ | 172,755 | $ | 326 | 0.25 | % | $ | 217,210 | $ | 393 | 0.23 | % | ||||||||||||
|
Federal funds sold
|
| | | 18,864 | 69 | 0.48 | ||||||||||||||||||
|
Taxable investment securities (1)
|
1,375,233 | 33,100 | 3.16 | 1,183,180 | 38,366 | 4.28 | ||||||||||||||||||
|
Non-taxable investment securities (2)
|
189,966 | 8,362 | 5.87 | 185,879 | 8,013 | 5.75 | ||||||||||||||||||
|
Loans (2) (3)
|
5,942,654 | 244,035 | 5.48 | 5,815,899 | 249,906 | 5.74 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest earning assets (2)
|
7,680,608 | 285,823 | 4.97 | 7,421,032 | 296,747 | 5.34 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Cash and due from banks
|
141,414 | 142,355 | ||||||||||||||||||||||
|
Allowance for loan losses
|
(113,292 | ) | (105,681 | ) | ||||||||||||||||||||
|
Premises and equipment
|
116,264 | 121,519 | ||||||||||||||||||||||
|
Other assets
|
1,035,208 | 1,001,573 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 8,860,202 | $ | 8,580,798 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Interest bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing demand
|
$ | 2,417,642 | 7,871 | 0.44 | $ | 2,157,008 | 11,179 | 0.69 | ||||||||||||||||
|
Savings
|
856,638 | 1,241 | 0.19 | 848,157 | 2,412 | 0.38 | ||||||||||||||||||
|
Certificates and other time
|
2,213,129 | 40,960 | 2.47 | 2,276,079 | 53,471 | 3.14 | ||||||||||||||||||
|
Treasury management accounts
|
625,567 | 3,412 | 0.72 | 451,208 | 3,418 | 1.00 | ||||||||||||||||||
|
Other short-term borrowings
|
129,809 | 2,779 | 2.82 | 108,919 | 2,951 | 3.57 | ||||||||||||||||||
|
Long-term debt
|
233,238 | 6,462 | 3.70 | 444,087 | 13,622 | 4.10 | ||||||||||||||||||
|
Junior subordinated debt
|
204,454 | 5,984 | 3.91 | 205,130 | 7,658 | 4.99 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest bearing liabilities (2)
|
6,680,477 | 68,709 | 1.37 | 6,490,588 | 94,711 | 1.95 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest bearing demand
|
1,025,847 | 928,238 | ||||||||||||||||||||||
|
Other liabilities
|
99,763 | 95,289 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
7,806,087 | 7,514,115 | ||||||||||||||||||||||
|
Stockholders equity
|
1,054,115 | 1,066,683 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
$ | 8,860,202 | $ | 8,580,798 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Excess of interest earning assets over
interest bearing liabilities
|
$ | 1,000,131 | $ | 930,444 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Fully tax-equivalent net interest income
|
217,114 | 202,036 | ||||||||||||||||||||||
|
Tax-equivalent adjustment
|
(4,969 | ) | (4,689 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
$ | 212,145 | $ | 197,347 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest spread
|
3.60 | % | 3.39 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin (2)
|
3.78 | % | 3.63 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The average balances and yields earned on taxable investment securities are based on historical cost. | |
| (2) | The interest income amounts are reflected on a fully taxable equivalent (FTE) basis, a non-GAAP measure, which adjusts for the tax benefit of income on certain tax-exempt loans and investments using the federal statutory tax rate of 35% for each period presented. The yields on earning assets and the net interest margin are presented on an FTE and annualized basis. The rates paid on interest bearing liabilities are also presented on an annualized basis. The Corporation believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. | |
| (3) | Average balances include non-accrual loans. Loans consist of average total loans less average unearned income. The amount of loan fees included in interest income on loans is immaterial. | |
| (4) | Interest bearing deposits with banks includes balances at the Federal Reserve Bank. |
43
| Volume | Rate | Net | ||||||||||
|
Interest Income
|
||||||||||||
|
Interest bearing deposits with banks
|
$ | (97 | ) | $ | 30 | $ | (67 | ) | ||||
|
Federal funds sold
|
(35 | ) | (34 | ) | (69 | ) | ||||||
|
Securities
|
4,473 | (9,390 | ) | (4,917 | ) | |||||||
|
Loans
|
2,393 | (8,264 | ) | (5,871 | ) | |||||||
|
|
||||||||||||
|
|
6,734 | (17,658 | ) | (10,924 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Interest Expense
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Interest bearing demand
|
653 | (3,961 | ) | (3,308 | ) | |||||||
|
Savings
|
(93 | ) | (1,078 | ) | (1,171 | ) | ||||||
|
Certificates and other time
|
(1,408 | ) | (11,103 | ) | (12,511 | ) | ||||||
|
Treasury management accounts
|
1,106 | (1,112 | ) | (6 | ) | |||||||
|
Other short-term borrowings
|
523 | (695 | ) | (172 | ) | |||||||
|
Long-term debt
|
(5,948 | ) | (1,212 | ) | (7,160 | ) | ||||||
|
Junior subordinated debt
|
(25 | ) | (1,649 | ) | (1,674 | ) | ||||||
|
|
||||||||||||
|
|
(5,192 | ) | (20,810 | ) | (26,002 | ) | ||||||
|
|
||||||||||||
|
Net Change
|
$ | 11,926 | $ | 3,152 | $ | 15,078 | ||||||
|
|
||||||||||||
| (1) | The amount of change not solely due to rate or volume changes was allocated between the change due to rate and the change due to volume based on the net size of the rate and volume changes. | |
| (2) | Interest income amounts are reflected on an FTE basis which adjusts for the tax benefit of income on certain tax- exempt loans and investments using the federal statutory tax rate of 35% for each period presented. The Corporation believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. |
44
45
46
47
| Within | 2-3 | 4-6 | 7-12 | Total | ||||||||||||||||
| 1 Month | Months | Months | Months | 1 Year | ||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Loans
|
$ | 168,627 | $ | 309,850 | $ | 411,026 | $ | 753,927 | $ | 1,643,430 | ||||||||||
|
Investments
|
220,244 | 113,717 | 128,330 | 270,096 | 732,387 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
388,871 | 423,567 | 539,356 | 1,024,023 | 2,375,817 | |||||||||||||||
|
|
||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Non-maturity deposits
|
56,058 | 112,116 | 168,175 | 336,349 | 672,698 | |||||||||||||||
|
Time deposits
|
151,534 | 273,940 | 382,626 | 529,432 | 1,337,532 | |||||||||||||||
|
Borrowings
|
36,702 | 44,319 | 53,122 | 98,191 | 232,334 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
244,294 | 430,375 | 603,923 | 963,972 | 2,242,564 | |||||||||||||||
|
|
||||||||||||||||||||
|
Period Gap (Assets Liabilities)
|
$ | 144,577 | $ | (6,808 | ) | (64,567 | ) | 60,051 | 133,253 | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Cumulative Gap
|
$ | 144,577 | $ | 137,769 | 73,202 | 133,253 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Cumulative Gap to Total Assets
|
1.6 | % | 1.5 | % | 0.8 | % | 1.5 | % | ||||||||||||
|
|
||||||||||||||||||||
48
| Within | 2-3 | 4-6 | 7-12 | Total | ||||||||||||||||
| 1 Month | Months | Months | Months | 1 Year | ||||||||||||||||
|
Interest Earning Assets (IEA)
|
||||||||||||||||||||
|
Loans
|
$ | 1,958,689 | $ | 490,028 | $ | 364,126 | $ | 630,091 | $ | 3,442,934 | ||||||||||
|
Investments
|
220,248 | 151,421 | 196,670 | 344,334 | 912,673 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
2,178,937 | 641,449 | 560,796 | 974,425 | 4,355,607 | |||||||||||||||
|
|
||||||||||||||||||||
|
Interest Bearing Liabilities (IBL)
|
||||||||||||||||||||
|
Non-maturity deposits
|
1,620,772 | | | | 1,620,772 | |||||||||||||||
|
Time deposits
|
160,828 | 268,326 | 373,107 | 509,879 | 1,312,141 | |||||||||||||||
|
Borrowings
|
721,124 | 17,932 | 13,542 | 40,530 | 793,127 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
2,502,724 | 286,258 | 386,649 | 550,409 | 3,726,040 | |||||||||||||||
|
|
||||||||||||||||||||
|
Period Gap
|
$ | (323,787 | ) | $ | 355,191 | $ | 174,147 | $ | 424,016 | $ | 629,567 | |||||||||
|
|
||||||||||||||||||||
|
Cumulative Gap
|
$ | (323,787 | ) | $ | 31,404 | $ | 205,551 | $ | 629,567 | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
IEA/IBL (Cumulative)
|
.87 | 1.01 | 1.06 | 1.17 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Cumulative Gap to IEA
|
(4.2 | )% | 0.4 | % | 2.6 | % | 8.1 | % | ||||||||||||
|
|
||||||||||||||||||||
49
| September 30, | December 31, | ALCO | ||||||||||
| 2010 | 2009 | Guidelines | ||||||||||
|
Net interest income change (12 months):
|
||||||||||||
|
+ 200 basis points
|
1.2 | % | (1.1 | )% | +/-5.0 | % | ||||||
|
+ 100 basis points
|
0.8 | % | (0.4 | )% | +/-5.0 | % | ||||||
|
- 100 basis points
|
(0.3 | )% | (1.9 | )% | +/-5.0 | % | ||||||
|
|
||||||||||||
|
Economic value of equity:
|
||||||||||||
|
+ 200 basis points
|
(1.9 | )% | (5.9 | )% | | |||||||
|
+ 100 basis points
|
0.1 | % | (2.3 | )% | | |||||||
|
- 100 basis points
|
(0.3 | )% | (0.9 | )% | | |||||||
50
| | facilitate the identification, assessment and monitoring of risk across the Corporation; | ||
| | provide support and oversight to the Corporations businesses; and | ||
| | identify and implement risk management best practices, as appropriate. |
|
September 30,
2010 |
December 31,
2009 |
|||||||
|
Non-interest bearing
|
$ | 1,103,393 | $ | 992,298 | ||||
|
Savings and NOW
|
3,307,698 | 3,182,909 | ||||||
|
Certificates of deposit and other time deposits
|
2,186,737 | 2,205,016 | ||||||
|
|
||||||||
|
Total deposits
|
6,597,828 | 6,380,223 | ||||||
|
Treasury management accounts
|
687,139 | 536,784 | ||||||
|
|
||||||||
|
Total deposits and treasury management accounts
|
$ | 7,284,967 | $ | 6,917,007 | ||||
|
|
||||||||
51
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Commercial
|
$ | 3,299,230 | $ | 3,234,738 | ||||
|
Direct installment
|
994,614 | 985,746 | ||||||
|
Residential mortgages
|
612,484 | 605,219 | ||||||
|
Indirect installment
|
519,366 | 527,818 | ||||||
|
Consumer lines of credit
|
473,606 | 408,469 | ||||||
|
Other
|
105,277 | 87,371 | ||||||
|
|
||||||||
|
|
$ | 6,004,577 | $ | 5,849,361 | ||||
|
|
||||||||
52
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Non-accrual loans
|
$ | 135,661 | $ | 133,891 | ||||
|
Restructured loans
|
18,735 | 11,624 | ||||||
|
|
||||||||
|
Total non-performing loans
|
154,396 | 145,515 | ||||||
|
Other real estate owned (OREO)
|
32,345 | 21,367 | ||||||
|
|
||||||||
|
Total non-performing loans and OREO
|
186,741 | 166,882 | ||||||
|
Non-performing investments
|
5,163 | 4,825 | ||||||
|
|
||||||||
|
Total non-performing assets
|
$ | 191,904 | $ | 171,707 | ||||
|
|
||||||||
|
|
||||||||
|
Asset quality ratios:
|
||||||||
|
Non-performing loans as a percent of total loans
|
2.57 | % | 2.49 | % | ||||
|
Non-performing loans + OREO as a percent of total loans + OREO
|
3.09 | % | 2.84 | % | ||||
|
Non-performing assets as a percent of total assets
|
2.13 | % | 1.97 | % | ||||
| September 30, | December 31, | ||||||||
| 2010 | 2009 | ||||||||
|
Loans 90 days or more past due
|
$ | 9,194 | $ | 12,471 | |||||
|
As a percentage of total loans
|
0.15 | % | 0.21 | % | |||||
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Impaired loans with an allocated allowance
|
$ | 54,304 | $ | 38,608 | ||||
|
Impaired loans without an allocated allowance
|
74,263 | 91,955 | ||||||
|
|
||||||||
|
Total impaired loans
|
$ | 128,567 | $ | 130,563 | ||||
|
|
||||||||
|
Allocated allowance on impaired loans
|
$ | 12,949 | $ | 10,644 | ||||
|
|
||||||||
53
| FNBPA (PA) | FNBPA (FL) | Regency | Total | |||||||||||||
| September 30, 2010 | ||||||||||||||||
|
Non-performing loans
|
$ | 75,304 | $ | 71,210 | $ | 7,882 | $ | 154,396 | ||||||||
|
Other real estate owned (OREO)
|
9,458 | 21,548 | 1,339 | 32,345 | ||||||||||||
|
Total past due loans
|
39,853 | 1,000 | 4,589 | 45,442 | ||||||||||||
|
Non-performing loans/total loans
|
1.34 | % | 33.36 | % | 4.88 | % | 2.57 | % | ||||||||
|
Non-performing loans + OREO/
total loans + OREO
|
1.50 | % | 39.47 | % | 5.66 | % | 3.09 | % | ||||||||
|
|
||||||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
Non-performing loans
|
$ | 66,160 | $ | 71,737 | $ | 7,618 | $ | 145,515 | ||||||||
|
Other real estate owned (OREO)
|
9,836 | 10,341 | 1,190 | 21,367 | ||||||||||||
|
Total past due loans
|
52,493 | | 5,416 | 57,909 | ||||||||||||
|
Non-performing loans/total loans
|
1.22 | % | 29.41 | % | 4.70 | % | 2.49 | % | ||||||||
|
Non-performing loans + OREO/
total loans + OREO
|
1.39 | % | 32.28 | % | 5.40 | % | 2.84 | % | ||||||||
54
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Balance at beginning of period
|
$ | 114,040 | $ | 99,415 | $ | 104,655 | $ | 104,730 | ||||||||
|
Addition from acquisitions
|
| | | 15 | ||||||||||||
|
Charge-offs
|
(10,210 | ) | (10,617 | ) | (26,495 | ) | (41,855 | ) | ||||||||
|
Recoveries
|
484 | 639 | 1,951 | 2,124 | ||||||||||||
|
|
||||||||||||||||
|
Net charge-offs
|
(9,726 | ) | (9,978 | ) | (24,544 | ) | (39,731 | ) | ||||||||
|
Provision for loan losses
|
12,313 | 16,455 | 36,516 | 40,878 | ||||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 116,627 | $ | 105,892 | $ | 116,627 | $ | 105,892 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Allowance for loan losses to:
|
||||||||||||||||
|
Total loans, net of unearned income
|
1.94 | % | 1.81 | % | ||||||||||||
|
Non-performing loans
|
75.54 | % | 79.08 | % | ||||||||||||
55
| FNBPA (PA) | FNBPA (FL) | Regency | Total | |||||||||||||
|
At or for the Three Months
Ended September 30, 2010
|
||||||||||||||||
|
Provision for loan losses
|
$ | 4,796 | $ | 5,867 | $ | 1,650 | $ | 12,313 | ||||||||
|
Allowance for loan losses
|
80,729 | 29,114 | 6,784 | 116,627 | ||||||||||||
|
Net loan charge-offs
|
4,462 | 3,694 | 1,570 | 9,726 | ||||||||||||
|
Net loan charge-offs (annualized)/
average loans
|
0.32 | % | 6.59 | % | 3.84 | % | 0.64 | % | ||||||||
|
Allowance for loan losses/total loans
|
1.43 | % | 13.64 | % | 4.20 | % | 1.94 | % | ||||||||
|
Allowance for loan losses/
non-performing loans
|
107.20 | % | 40.88 | % | 86.07 | % | 75.54 | % | ||||||||
|
|
||||||||||||||||
|
At or for the Three Months
Ended December 31, 2009
|
||||||||||||||||
|
Provision for loan losses
|
$ | 10,420 | $ | 13,463 | $ | 2,041 | $ | 25,924 | ||||||||
|
Allowance for loan losses
|
78,061 | 19,789 | 6,805 | 104,655 | ||||||||||||
|
Net loan charge-offs
|
5,122 | 20,301 | 1,738 | 27,161 | ||||||||||||
|
Net loan charge-offs (annualized)/
average loans
|
0.37 | % | 31.25 | % | 4.30 | % | 1.83 | % | ||||||||
|
Allowance for loan losses/total loans
|
1.43 | % | 8.11 | % | 4.20 | % | 1.80 | % | ||||||||
|
Allowance for loan losses/
non-performing loans
|
117.99 | % | 27.59 | % | 89.33 | % | 72.99 | % | ||||||||
56
| Well-Capitalized | Minimum Capital | |||||||||||||||||||||||
| Actual | Requirements | Requirements | ||||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
|
September 30, 2010
|
||||||||||||||||||||||||
|
Total Capital (to risk-weighted assets):
|
||||||||||||||||||||||||
|
F.N.B. Corporation
|
$ | 822,582 | 12.9 | % | $ | 638,683 | 10.0 | % | $ | 510,946 | 8.0 | % | ||||||||||||
|
FNBPA
|
757,017 | 12.3 | 615,110 | 10.0 | 492,088 | 8.0 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 Capital (to risk-weighted assets):
|
||||||||||||||||||||||||
|
F.N.B. Corporation
|
724,569 | 11.3 | 383,210 | 6.0 | 255,473 | 4.0 | ||||||||||||||||||
|
FNBPA
|
679,709 | 11.1 | 369,066 | 6.0 | 246,044 | 4.0 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Leverage Ratio:
|
||||||||||||||||||||||||
|
F.N.B. Corporation
|
724,569 | 8.6 | 419,986 | 5.0 | 335,989 | 4.0 | ||||||||||||||||||
|
FNBPA
|
679,709 | 8.3 | 410,349 | 5.0 | 328,280 | 4.0 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
Total Capital (to risk-weighted assets):
|
||||||||||||||||||||||||
|
F.N.B. Corporation
|
$ | 795,372 | 12.9 | % | $ | 617,447 | 10.0 | % | $ | 493,958 | 8.0 | % | ||||||||||||
|
FNBPA
|
745,183 | 12.4 | 602,810 | 10.0 | 482,248 | 8.0 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 Capital (to risk-weighted assets):
|
||||||||||||||||||||||||
|
F.N.B. Corporation
|
705,188 | 11.4 | 370,468 | 6.0 | 246,979 | 4.0 | ||||||||||||||||||
|
FNBPA
|
669,543 | 11.1 | 361,686 | 6.0 | 241,124 | 4.0 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Leverage Ratio:
|
||||||||||||||||||||||||
|
F.N.B. Corporation
|
705,188 | 8.7 | 406,314 | 5.0 | 325,052 | 4.0 | ||||||||||||||||||
|
FNBPA
|
669,543 | 8.5 | 395,647 | 5.0 | 316,517 | 4.0 | ||||||||||||||||||
| | enhanced authority over troubled and failing banks and their holding companies; | ||
| | increased capital and liquidity requirements; | ||
| | increased regulatory examination fees; | ||
| | increases to the assessments banks must pay the FDIC for federal deposit insurance; and |
57
| | numerous other provisions designed to improve supervision and oversight of, and strengthening safety and soundness for, the financial services sector. |
58
| | grants shareholders of U.S. publicly traded companies an advisory vote on executive compensation; | ||
| | enhances independence requirements for compensation committee members; | ||
| | requires companies listed on national securities exchanges to adopt clawback policies for incentive-based compensation plans applicable to executive officers; and | ||
| | provides the SEC with authority to adopt proxy access rules that would allow shareholders of publicly traded companies to nominate candidates for election as directors and requires such companies to include such nominees in its proxy materials. |
| ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
59
| ITEM 4. | CONTROLS AND PROCEDURES |
| ITEM 1. | LEGAL PROCEEDINGS |
60
| ITEM 1A. | RISK FACTORS |
| ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
| ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
| ITEM 5. | OTHER INFORMATION |
| ITEM 6. | EXHIBITS |
|
31.1
|
Certification of Chief Executive Officer Sarbanes-Oxley Act Section 302. (filed herewith). | |
|
|
||
|
31.2
|
Certification of Chief Financial Officer Sarbanes-Oxley Act Section 302. (filed herewith). | |
|
|
||
|
32.1
|
Certification of Chief Executive Officer Sarbanes-Oxley Act Section 906. (filed herewith). | |
|
|
||
|
32.2
|
Certification of Chief Financial Officer Sarbanes-Oxley Act Section 906. (filed herewith). | |
|
|
||
|
101
|
The following materials from F.N.B. Corporations Quarterly Report on Form 10-Q for the period ended September 30, 2010, formatted in XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Stockholders Equity, (iv) the Consolidated Statements of Cash Flows and (v) the Notes to Consolidated Financial Statements tagged as blocks of text. * |
| * | This information is deemed furnished, not filed. |
61
|
F.N.B. Corporation
|
||||
| Dated: November 5, 2010 | /s/Stephen J. Gurgovits | |||
| Stephen J. Gurgovits | ||||
|
President and Chief Executive Officer
(Principal Executive Officer) |
||||
| Dated: November 5, 2010 | /s/Vincent J. Calabrese | |||
| Vincent J. Calabrese | ||||
|
Chief Financial Officer
(Principal Financial Officer) |
||||
| Dated: November 5, 2010 | /s/Timothy G. Rubritz | |||
| Timothy G. Rubritz | ||||
|
Corporate Controller
(Principal Accounting Officer) |
||||
62
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 |
|---|