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 |
| Incorporated in the Commonwealth of Puerto Rico, | IRS Employer Identification No. 66-0538893 |
| Large Accelerated Filer o | Accelerated Filer þ | Non-Accelerated Filer o | Smaller Reporting Company o | |||
| (Do not check if a smaller reporting company) |
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands, except share data) | ||||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
||||||||
|
Cash and due from banks
|
$ | 89,703 | $ | 247,691 | ||||
|
Money market investments
|
53,233 | 29,432 | ||||||
|
|
||||||||
|
Total cash and cash equivalents
|
142,936 | 277,123 | ||||||
|
|
||||||||
|
Investments:
|
||||||||
|
Trading securities, at fair value, with amortized cost of $100 (December 31, 2009 - $522)
|
102 | 523 | ||||||
|
Investment securities available-for-sale, at fair value, with amortized cost of $4,304,055 (December 31, 2009 - $5,044,017)
|
4,317,088 | 4,953,659 | ||||||
|
Other investments
|
150 | 150 | ||||||
|
Federal Home Loan Bank (FHLB) stock, at cost
|
22,496 | 19,937 | ||||||
|
|
||||||||
|
Total investments
|
4,339,836 | 4,974,269 | ||||||
|
|
||||||||
|
Securities sold but not yet delivered
|
317,209 | | ||||||
|
|
||||||||
|
Loans:
|
||||||||
|
Mortgage loans held-for-sale, at lower of cost or fair value
|
31,432 | 27,261 | ||||||
|
Loans not covered under shared loss agreements with the FDIC, net of allowance for loan and lease losses of $29,640 (December 31, 2009 - $23,272)
|
1,107,338 | 1,112,808 | ||||||
|
Loans covered under shared loss agreements with the FDIC
|
722,858 | | ||||||
|
|
||||||||
|
Total loans, net
|
1,861,628 | 1,140,069 | ||||||
|
|
||||||||
|
FDIC shared-loss indemnification asset
|
562,364 | | ||||||
|
Foreclosed real estate covered under shared loss agreements with the FDIC
|
19,322 | | ||||||
|
Foreclosed real estate not covered under shared loss agreements with the FDIC
|
13,765 | 9,347 | ||||||
|
Accrued interest receivable
|
30,644 | 33,656 | ||||||
|
Deferred tax asset, net
|
30,650 | 31,685 | ||||||
|
Premises and equipment, net
|
17,125 | 19,775 | ||||||
|
Core deposit intangible
|
1,363 | | ||||||
|
Servicing asset
|
9,647 | 7,120 | ||||||
|
Other assets
|
56,568 | 57,789 | ||||||
|
|
||||||||
|
Total assets
|
$ | 7,403,057 | $ | 6,550,833 | ||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
|
Deposits:
|
||||||||
|
Demand deposits
|
$ | 888,011 | $ | 693,506 | ||||
|
Savings accounts
|
234,501 | 86,792 | ||||||
|
Certificates of deposit
|
1,472,763 | 965,203 | ||||||
|
|
||||||||
|
Total deposits
|
2,595,275 | 1,745,501 | ||||||
|
|
||||||||
|
Borrowings:
|
||||||||
|
Short-term borrowings
|
29,959 | 49,179 | ||||||
|
Securities sold under agreements to repurchase
|
3,541,520 | 3,557,308 | ||||||
|
Advances from FHLB
|
281,753 | 281,753 | ||||||
|
FDIC-guaranteed term notes
|
105,112 | 105,834 | ||||||
|
Subordinated capital notes
|
36,083 | 36,083 | ||||||
|
|
||||||||
|
Total borrowings
|
3,994,427 | 4,030,157 | ||||||
|
|
||||||||
|
Securities purchased but not yet received
|
| 413,359 | ||||||
|
FDIC net settlement payable
|
41,601 | | ||||||
|
Accrued expenses and other liabilities
|
54,694 | 31,650 | ||||||
|
|
||||||||
|
Total liabilities
|
6,685,997 | 6,220,667 | ||||||
|
|
||||||||
|
Stockholders equity:
|
||||||||
|
Preferred stock, $1 par value; 10,000,000 shares authorized; 1,340,000 shares of Series A and 1,380,000 shares of Series B issued and
outstanding, $25 liquidation value
|
68,000 | 68,000 | ||||||
|
Common stock, $1 par value; 100,000,000 shares authorized as of September 30, 2010 (December 31, 2009 - 40,000,000); 47,807,734 shares issued;
46,317,008 shares outstanding (December 31, 2009 - 25,739,397; 24,235,088)
|
47,808 | 25,739 | ||||||
|
Additional paid-in capital
|
498,486 | 213,445 | ||||||
|
Legal surplus
|
46,958 | 45,279 | ||||||
|
Retained earnings
|
59,845 | 77,584 | ||||||
|
Treasury stock, at cost, 1,490,726 shares (December 31, 2009 - 1,504,309 shares)
|
(17,116 | ) | (17,142 | ) | ||||
|
|
||||||||
|
Accumulated other comprehensive income (loss), net of tax of ($128) (December 31, 2009 - $7,445)
|
13,079 | (82,739 | ) | |||||
|
|
||||||||
|
Total stockholders equity
|
717,060 | 330,166 | ||||||
|
|
||||||||
|
Total liabilities and stockholders equity
|
$ | 7,403,057 | $ | 6,550,833 | ||||
|
|
||||||||
1
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Interest income:
|
||||||||||||||||
|
Loans
|
$ | 34,347 | $ | 18,248 | $ | 81,382 | $ | 55,329 | ||||||||
|
Mortgage-backed securities
|
40,429 | 48,750 | 125,542 | 151,179 | ||||||||||||
|
Investment securities and other
|
6,445 | 11,552 | 24,476 | 38,078 | ||||||||||||
|
|
||||||||||||||||
|
Total interest income
|
81,221 | 78,550 | 231,400 | 244,586 | ||||||||||||
|
|
||||||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposits
|
12,680 | 13,990 | 35,874 | 41,962 | ||||||||||||
|
Securities sold under agreements to repurchase
|
25,128 | 27,209 | 75,900 | 90,937 | ||||||||||||
|
Advances from FHLB and other borrowings
|
3,082 | 3,106 | 9,147 | 9,277 | ||||||||||||
|
Note Payable to the FDIC
|
823 | | 1,887 | | ||||||||||||
|
FDIC-guaranteed term notes
|
1,021 | 1,021 | 3,063 | 2,154 | ||||||||||||
|
Subordinated capital notes
|
327 | 333 | 930 | 1,158 | ||||||||||||
|
|
||||||||||||||||
|
Total interest expense
|
43,061 | 45,659 | 126,801 | 145,488 | ||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
38,160 | 32,891 | 104,599 | 99,098 | ||||||||||||
|
Provision for loan and lease losses
|
4,100 | 4,400 | 12,214 | 11,250 | ||||||||||||
|
|
||||||||||||||||
|
Net interest income after provision for loan and lease losses
|
34,060 | 28,491 | 92,385 | 87,848 | ||||||||||||
|
|
||||||||||||||||
|
Non-interest income:
|
||||||||||||||||
|
Wealth management revenues
|
4,554 | 3,764 | 13,157 | 10,163 | ||||||||||||
|
Banking service revenues
|
3,414 | 1,424 | 8,030 | 4,330 | ||||||||||||
|
Mortgage banking activities
|
3,418 | 2,232 | 7,555 | 7,191 | ||||||||||||
|
Investment banking revenues (losses)
|
59 | | 93 | (4 | ) | |||||||||||
|
|
||||||||||||||||
|
Total banking and wealth management revenues
|
11,445 | 7,420 | 28,835 | 21,680 | ||||||||||||
|
|
||||||||||||||||
|
Total loss on other-than-temporarily impaired securities
|
(14,739 | ) | (44,737 | ) | (39,674 | ) | (107,331 | ) | ||||||||
|
Portion of loss on securities recognized in other comprehensive
income
|
| 36,478 | 22,508 | 94,656 | ||||||||||||
|
|
||||||||||||||||
|
Other-than-temporary impairments on securities
|
(14,739 | ) | (8,259 | ) | (17,166 | ) | (12,675 | ) | ||||||||
|
|
||||||||||||||||
|
Net gain (loss) on:
|
||||||||||||||||
|
Sale of securities
|
13,954 | 35,528 | 37,807 | 56,388 | ||||||||||||
|
Derivatives
|
(22,580 | ) | (64 | ) | (59,832 | ) | 19,778 | |||||||||
|
Early extinguishment of repurchase agreements
|
| (17,551 | ) | | (17,551 | ) | ||||||||||
|
Trading securities
|
4 | (505 | ) | 2 | 12,427 | |||||||||||
|
Bargain purchase from FDIC-assisted acquisition
|
| | 9,940 | | ||||||||||||
|
Fair value adjustment on FDIC equity appreciation instrument
|
| | 909 | | ||||||||||||
|
Accretion of FDIC loss-share indemnification asset
|
1,756 | | 3,314 | | ||||||||||||
|
Foreclosed real estate
|
(140 | ) | (278 | ) | (283 | ) | (576 | ) | ||||||||
|
Other
|
(8 | ) | 31 | 61 | 94 | |||||||||||
|
|
||||||||||||||||
|
Total non-interest income (loss), net
|
(10,308 | ) | 16,322 | 3,587 | 79,565 | |||||||||||
|
|
||||||||||||||||
|
Non-interest expenses:
|
||||||||||||||||
|
Compensation and employee benefits
|
11,732 | 7,882 | 30,440 | 23,626 | ||||||||||||
|
Occupancy and equipment
|
5,620 | 3,747 | 13,815 | 10,994 | ||||||||||||
|
Professional and service fees
|
5,480 | 2,459 | 11,552 | 7,461 | ||||||||||||
|
Insurance
|
1,651 | 1,273 | 5,218 | 5,560 | ||||||||||||
|
Taxes, other than payroll and income taxes
|
1,611 | 834 | 3,759 | 2,129 | ||||||||||||
|
Advertising and business promotion
|
1,275 | 1,097 | 3,339 | 3,329 | ||||||||||||
|
Electronic banking charges
|
1,322 | 471 | 3,112 | 1,607 | ||||||||||||
|
Communication
|
826 | 382 | 1,905 | 1,163 | ||||||||||||
|
Loan servicing expenses
|
443 | 397 | 1,321 | 1,167 | ||||||||||||
|
Clearing and wrap fees expenses
|
579 | 293 | 1,217 | 860 | ||||||||||||
|
Foreclosure and repossession expenses
|
545 | 204 | 1,117 | 650 | ||||||||||||
|
Director and investors relations
|
396 | 348 | 1,098 | 1,029 | ||||||||||||
|
Printing, postage, stationery and supplies
|
299 | 194 | 795 | 665 | ||||||||||||
|
Training and travel
|
167 | 194 | 639 | 444 | ||||||||||||
|
Other
|
759 | 710 | 1,623 | 1,287 | ||||||||||||
|
|
||||||||||||||||
|
Total non-interest expenses
|
32,705 | 20,485 | 80,950 | 61,971 | ||||||||||||
|
|
||||||||||||||||
|
Income (loss) before income taxes
|
(8,953 | ) | 24,328 | 15,022 | 105,442 | |||||||||||
|
Income tax expense (benefit)
|
(2,358 | ) | 3,001 | (262 | ) | 8,452 | ||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
(6,595 | ) | 21,327 | 15,284 | 96,990 | |||||||||||
|
Less: Dividends on preferred stock
|
(1,200 | ) | (1,201 | ) | (4,134 | ) | (3,602 | ) | ||||||||
|
Less: Deemed
dividend on preferred stock beneficial conversion feature
|
(22,711 | ) | | (22,711 | ) | | ||||||||||
|
|
||||||||||||||||
|
Income available (loss) to common shareholders
|
$ | (30,506 | ) | $ | 20,126 | $ | (11,561 | ) | $ | 93,388 | ||||||
|
|
||||||||||||||||
|
Income (loss) per common share:
|
||||||||||||||||
|
Basic
|
$ | (0.67 | ) | $ | 0.83 | $ | (0.33 | ) | $ | 3.85 | ||||||
|
|
||||||||||||||||
|
Diluted
|
$ | (0.67 | ) | $ | 0.83 | $ | (0.33 | ) | $ | 3.84 | ||||||
|
|
||||||||||||||||
|
Average common shares outstanding
|
45,354 | 24,303 | 34,823 | 24,284 | ||||||||||||
|
Average potential common shares-options
|
128 | 65 | 105 | 17 | ||||||||||||
|
|
||||||||||||||||
|
Average diluted common shares outstanding
|
45,482 | 24,368 | 34,928 | 24,301 | ||||||||||||
|
|
||||||||||||||||
|
Cash dividends per share of common stock
|
$ | 0.04 | $ | 0.04 | $ | 0.12 | $ | 0.12 | ||||||||
|
|
||||||||||||||||
2
| Nine-Month Period Ended September 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Preferred stock:
|
||||||||
|
Balance at beginning of period
|
$ | 68,000 | $ | 68,000 | ||||
|
Issuance of preferred stock
|
177,289 | | ||||||
|
Conversion of preferred stock to common stock
|
(177,289 | ) | | |||||
|
|
||||||||
|
Balance at end of period
|
68,000 | 68,000 | ||||||
|
|
||||||||
|
Additional paid-in capital from beneficial conversion feature
|
||||||||
|
Balance at beginning of period
|
| | ||||||
|
Issuance of preferred stock beneficial conversion feature
|
22,711 | | ||||||
|
Conversion of preferred stock to common stock beneficial conversion feature
|
(22,711 | ) | | |||||
|
|
||||||||
|
Balance at end of period
|
| | ||||||
|
|
||||||||
|
Common stock:
|
||||||||
|
Balance at beginning of period
|
25,739 | 25,739 | ||||||
|
Issuance of common stock
|
8,740 | | ||||||
|
Conversion of preferred stock to common stock
|
13,320 | | ||||||
|
Exercised stock options
|
9 | | ||||||
|
|
||||||||
|
Balance at end of period
|
47,808 | 25,739 | ||||||
|
|
||||||||
|
Additional paid-in capital:
|
||||||||
|
Balance at beginning of period
|
213,445 | 212,625 | ||||||
|
Issuance of common stock
|
90,896 | | ||||||
|
Conversion of preferred stock to common stock
|
186,680 | | ||||||
|
Deemed dividend on preferred stock beneficial conversion feature
|
22,711 | | ||||||
|
Exercised stock options
|
64 | | ||||||
|
Stock-based compensation expense
|
865 | 550 | ||||||
|
Capital contribution
|
| 89 | ||||||
|
Common stock issuance costs
|
(5,250 | ) | | |||||
|
Preferred stock issuance costs
|
(10,925 | ) | | |||||
|
|
||||||||
|
Balance at end of period
|
498,486 | 213,264 | ||||||
|
|
||||||||
|
Legal surplus:
|
||||||||
|
Balance at beginning of period
|
45,279 | 43,016 | ||||||
|
Transfer from retained earnings
|
1,679 | 9,643 | ||||||
|
|
||||||||
|
Balance at end of period
|
46,958 | 52,659 | ||||||
|
|
||||||||
|
Retained earnings:
|
||||||||
|
Balance at beginning of period
|
77,584 | 51,233 | ||||||
|
Cumulative effect on initial adoption of accounting principle
|
| 14,359 | ||||||
|
Net income
|
15,284 | 96,990 | ||||||
|
Cash dividends declared on common stock
|
(4,499 | ) | (2,916 | ) | ||||
|
Cash dividends declared on preferred stock
|
(4,134 | ) | (3,602 | ) | ||||
|
Deemed dividend on preferred stock beneficial conversion feature
|
(22,711 | ) | | |||||
|
Transfer to legal surplus
|
(1,679 | ) | (9,643 | ) | ||||
|
|
||||||||
|
Balance at end of period
|
59,845 | 146,421 | ||||||
|
|
||||||||
|
Treasury stock:
|
||||||||
|
Balance at beginning of period
|
(17,142 | ) | (17,109 | ) | ||||
|
Stock purchased
|
| (182 | ) | |||||
|
Stock used to match defined contribution plan
|
26 | 144 | ||||||
|
|
||||||||
|
Balance at end of period
|
(17,116 | ) | (17,147 | ) | ||||
|
|
||||||||
|
Accumulated other comprehensive income (loss), net of tax:
|
||||||||
|
Balance at beginning of period
|
(82,739 | ) | (122,187 | ) | ||||
|
Cumulative effect on initial adoption of accounting principle
|
| (14,359 | ) | |||||
|
Other comprehensive income, net of tax
|
95,818 | 30,179 | ||||||
|
|
||||||||
|
Balance at end of period
|
13,079 | (106,367 | ) | |||||
|
|
||||||||
|
Total stockholders equity
|
$ | 717,060 | $ | 382,569 | ||||
|
|
||||||||
3
| Nine-Month Period Ended | ||||||||||||||||
| Quarter Ended September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Net income (loss)
|
$ | (6,595 | ) | $ | 21,327 | $ | 15,284 | $ | 96,990 | |||||||
|
|
||||||||||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Unrealized gain (loss) on securities available-for-sale
arising during the period
|
(15,072 | ) | 30,026 | 124,302 | 75,015 | |||||||||||
|
Realized gain on investment securities included in net income
|
(14,224 | ) | (35,528 | ) | (38,077 | ) | (56,388 | ) | ||||||||
|
Total loss on other- than-temporarily impaired securities
|
14,739 | 44,737 | 39,674 | 107,331 | ||||||||||||
|
Portion of loss on securities recognized in other
comprehensive income
|
| (36,478 | ) | (22,508 | ) | (94,656 | ) | |||||||||
|
Income tax effect related to unrealized gain on securities
available-for-sale
|
2,274 | 716 | (7,573 | ) | (1,123 | ) | ||||||||||
|
|
||||||||||||||||
|
Other comprehensive income (loss) for the period
|
(12,283 | ) | 3,473 | 95,818 | 30,179 | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Comprehensive income (loss)
|
$ | (18,878 | ) | $ | 24,800 | $ | 111,102 | $ | 127,169 | |||||||
|
|
||||||||||||||||
4
| Nine-Month Period Ended September 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 15,284 | $ | 96,990 | ||||
|
|
||||||||
|
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||
|
Amortization of deferred loan origination fees, net of costs
|
565 | 151 | ||||||
|
Amortization of premiums, net of accretion of discounts
|
24,663 | 9,070 | ||||||
|
Amortization of core deposit intangible
|
60 | | ||||||
|
Accretion of FDIC loss-share indemnification asset
|
(3,314 | ) | | |||||
|
Amortization of accretable yield on loans covered by FDIC shared-loss agreements
|
(28,592 | ) | | |||||
|
Other-than-temporary impairments on securities
|
17,166 | 12,675 | ||||||
|
Depreciation and amortization of premises and equipment
|
4,152 | 4,505 | ||||||
|
Deferred income tax expense (benefit)
|
(6,538 | ) | 750 | |||||
|
Provision for loan and lease losses
|
12,214 | 11,250 | ||||||
|
Stock-based compensation
|
865 | 550 | ||||||
|
Fair value adjustment of servicing asset
|
(1,538 | ) | (4,430 | ) | ||||
|
Bargain
purchase gain from FDIC assisted acquisition
|
(9,940 | ) | | |||||
|
(Gain) loss on:
|
||||||||
|
Sale of securities
|
(37,807 | ) | (56,388 | ) | ||||
|
Sale of mortgage loans held for sale
|
(4,332 | ) | (2,761 | ) | ||||
|
Derivatives
|
59,832 | (19,778 | ) | |||||
|
Early extinguishment of repurchase agreements
|
| 17,551 | ||||||
|
Sale of foreclosed real estate
|
283 | 576 | ||||||
|
Sale of premises and equipment
|
44 | (60 | ) | |||||
|
Originations and purchases of loans held-for-sale
|
(169,205 | ) | (169,598 | ) | ||||
|
Proceeds from sale of loans held-for-sale
|
58,646 | 88,838 | ||||||
|
Net (increase) decrease in:
|
||||||||
|
Trading securities
|
422 | 217 | ||||||
|
Accrued interest receivable
|
3,012 | 3,944 | ||||||
|
Other assets
|
(226 | ) | (4,679 | ) | ||||
|
Net increase (decrease) in:
|
||||||||
|
Accrued interest on deposits and borrowings
|
(260 | ) | (3,525 | ) | ||||
|
Accrued expenses and other liabilities
|
34,808 | 10,954 | ||||||
|
|
||||||||
|
Net cash used in operating activities
|
(29,735 | ) | (3,198 | ) | ||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of:
|
||||||||
|
Investment securities available-for-sale
|
(5,308,688 | ) | (9,290,454 | ) | ||||
|
FHLB stock
|
(2,560 | ) | (13,355 | ) | ||||
|
Equity options
|
(1,747 | ) | (3,738 | ) | ||||
|
Maturities and redemptions of:
|
||||||||
|
Investment securities available-for-sale
|
2,370,912 | 3,251,327 | ||||||
|
FHLB stock
|
10,077 | 14,431 | ||||||
|
Proceeds from sales of:
|
||||||||
|
Investment securities available-for-sale
|
3,052,533 | 6,090,572 | ||||||
|
Foreclosed real estate
|
5,197 | 6,594 | ||||||
|
Premises and equipment
|
573 | 114 | ||||||
|
Origination and purchase of loans, excluding loans held-for-sale
|
(101,595 | ) | (60,370 | ) | ||||
|
Principal repayment of loans
|
180,140 | 92,437 | ||||||
|
Additions to premises and equipment
|
(1,483 | ) | (3,577 | ) | ||||
|
Cash and cash equivalents received in FDIC-assisted transaction
|
89,777 | | ||||||
|
|
||||||||
|
Net cash provided by investing activities
|
293,137 | 83,981 | ||||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Net increase (decrease) in:
|
||||||||
|
Deposits
|
119,544 | 142,761 | ||||||
|
Securities sold under agreements to repurchase
|
(15,000 | ) | (217,551 | ) | ||||
|
Short term borrowings
|
(19,220 | ) | 6,135 | |||||
|
Proceeds from:
|
||||||||
|
Issuance of FDIC-guaranteed term notes
|
| 105,000 | ||||||
|
Advances from FHLB
|
| 761,380 | ||||||
|
Exercise of stock options
|
73 | | ||||||
|
Issuance of common stock, net
|
94,386 | | ||||||
|
Issuance of preferred stock, net
|
189,075 | | ||||||
|
Capital contribution
|
| 89 | ||||||
|
Repayments of advances from FHLB
|
| (788,080 | ) | |||||
|
Repayments of advances from note payable to the FDIC
|
(715,970 | ) | | |||||
|
Purchase of treasury stock
|
| (182 | ) | |||||
|
Termination of derivative instruments
|
(42,727 | ) | 20,254 | |||||
|
Dividends paid on preferred stock
|
(2,934 | ) | (3,602 | ) | ||||
|
Dividends paid on common stock
|
(4,816 | ) | (2,916 | ) | ||||
|
|
||||||||
|
Net cash provided by (used in) financing activities
|
(397,589 | ) | 23,288 | |||||
|
|
||||||||
|
Net change in cash and cash equivalents
|
(134,187 | ) | 104,071 | |||||
|
Cash and cash equivalents at beginning of period
|
277,123 | 66,372 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 142,936 | $ | 170,443 | ||||
|
|
||||||||
5
| Nine-Month Period Ended September 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Supplemental Cash Flow Disclosure and Schedule of Non-cash Activities:
|
||||||||
|
Interest paid
|
$ | 126,569 | $ | 149,012 | ||||
|
|
||||||||
|
Income taxes paid
|
$ | 6,281 | $ | 74 | ||||
|
|
||||||||
|
Mortgage loans securitized into mortgage-backed securities
|
$ | 109,386 | $ | 105,676 | ||||
|
|
||||||||
|
Securities sold but not yet delivered
|
$ | 317,209 | $ | 417,280 | ||||
|
|
||||||||
|
Securities purchased but not yet received
|
$ | | $ | 30,945 | ||||
|
|
||||||||
|
Transfer from loans to foreclosed real estate
|
$ | 11,693 | $ | 6,327 | ||||
|
|
||||||||
|
Reclassification of loans held for investment portfolio to the held for sale portfolio
|
$ | | $ | 19,832 | ||||
|
|
||||||||
|
Supplemental Schedule of Non-cash Investing Activities:
|
||||||||
|
Acquisitions:
|
||||||||
|
Non-cash assets acquired:
|
||||||||
|
FHLB stock
|
$ | 10,077 | $ | | ||||
|
Loans covered under shared-loss agreements with FDIC
|
787,177 | | ||||||
|
Loans not covered under shared-loss agreements with FDIC
|
2,987 | | ||||||
|
Foreclosed real estate covered under shared-loss agreements with FDIC
|
17,527 | | ||||||
|
Other repossessed assets covered under shared-loss agreements with FDIC
|
3,062 | | ||||||
|
FDIC loss-share indemnification asset
|
559,050 | | ||||||
|
Core deposit intangible
|
1,423 | | ||||||
|
Other assets
|
5,301 | | ||||||
|
|
||||||||
|
Total non-cash assets acquired
|
1,386,604 | | ||||||
|
Liabilities assumed:
|
||||||||
|
Deposits
|
729,546 | | ||||||
|
Deferred income tax liability, net
|
3,876 | | ||||||
|
Other liabilities
|
9,426 | | ||||||
|
|
||||||||
|
Total liabilities assumed
|
742,848 | | ||||||
|
|
||||||||
|
Net non-cash assets acquired
|
643,756 | | ||||||
|
Cash and cash equivalents received in the FDIC-assisted transaction
|
89,777 | | ||||||
|
|
||||||||
|
Net assets acquired
|
$ | 733,533 | $ | | ||||
|
|
||||||||
|
Consideration at fair value:
|
||||||||
|
Note payable issued to the FDIC
|
715,970 | | ||||||
|
Net settlement payable to the FDIC
|
10,590 | | ||||||
|
Equity appreciation instrument
|
909 | | ||||||
|
|
||||||||
|
|
727,469 | | ||||||
|
Net after tax bargain purchase gain from FDIC-assisted acquisition
|
6,064 | | ||||||
|
|
||||||||
|
|
$ | 733,533 | $ | | ||||
|
|
||||||||
6
7
8
9
10
| | intent to sell the debt security; | ||
| | if it is more likely than not that the entity will be required to sell the debt securities before the anticipated recovery; | ||
| | identification and evaluation of investments that have indications of possible other-than-temporary impairment; | ||
| | analysis of individual investments that have fair values less than amortized cost, including consideration of the length of time the investment has been in an unrealized loss position and the expected recovery period; | ||
| | discussion of evidential matter, including an evaluation of factors or triggers that could cause individual investments to qualify as having other-than-temporary impairment and those that would not support other-than-temporary impairment. |
11
12
13
14
| April 30, 2010 | Preliminary | |||||||||||||||||||
| Book value April | Fair Value | (As initially | Measurement | April 30, 2010 | ||||||||||||||||
| 30, 2010 | Adjustments | reported) | Period Adjustments | (As remeasured) | ||||||||||||||||
| (in thousands) | ||||||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 89,777 | $ | | $ | 89,777 | $ | | $ | 89,777 | ||||||||||
|
Federal Home Loan Bank stock
|
10,077 | | 10,077 | | 10,077 | |||||||||||||||
|
Loans covered by shared-loss agreements
|
1,536,416 | (699,910 | ) | 836,506 | (49,328 | ) | 787,178 | |||||||||||||
|
Loans not covered by share-loss agreements
|
4,275 | (1,298 | ) | 2,977 | (9 | ) | 2,986 | |||||||||||||
|
Foreclosed real estate covered by shared-loss agreements
|
26,082 | (8,555 | ) | 17,527 | | 17,527 | ||||||||||||||
|
Other repossessed properties covered by shared-loss agreements
|
3,401 | (339 | ) | 3,062 | | 3,062 | ||||||||||||||
|
FDIC loss-share indemnification asset
|
| 516,250 | 516,250 | 42,800 | 559,050 | |||||||||||||||
|
Core deposit intangible
|
| 1,423 | 1,423 | | 1,423 | |||||||||||||||
|
Other assets
|
20,168 | (14,867 | ) | 5,301 | | 5,301 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total assets acquired
|
$ | 1,690,196 | $ | (207,296 | ) | $ | 1,482,900 | $ | (6,519 | ) | $ | 1,476,381 | ||||||||
|
|
||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Deposits
|
$ | 722,442 | $ | 7,104 | $ | 729,546 | $ | | $ | 729,546 | ||||||||||
|
Deferred income tax liability, net
|
| | 6,419 | (2,543 | ) | 3,876 | ||||||||||||||
|
Other liabilities
|
9,426 | | 9,426 | | 9,426 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities assumed
|
$ | 731,868 | $ | 7,104 | $ | 745,391 | $ | (2,543 | ) | $ | 742,848 | |||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net assets acquired
|
$ | 958,328 | $ | (214,400 | ) | $ | 737,509 | $ | (3,976 | ) | $ | 733,533 | ||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Consideration
|
||||||||||||||||||||
|
Note payable issued to the FDIC
|
$ | 715,536 | $ | 434 | $ | 715,970 | $ | | $ | 715,970 | ||||||||||
|
Net settlement payable to the FDIC
|
15,244 | (4,654 | ) | 10,590 | | 10,590 | ||||||||||||||
|
Equity appreciation instrument
|
| 909 | 909 | | 909 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 730,780 | $ | (3,311 | ) | $ | 727,469 | $ | | $ | 727,469 | |||||||||
|
|
||||||||||||||||||||
|
Net after tax bargain purchase gain from the FDIC-assisted
acquisition
|
$ | 10,040 | $ | (3,976 | ) | $ | 6,064 | |||||||||||||
|
|
||||||||||||||||||||
15
|
Net Income for the Six-Month Period Ended June 30, 2010 (As initially reported)
|
$ | 29,285 | ||
|
|
||||
|
Preliminary Measurement Period Adjustments:
|
||||
|
|
||||
|
Interest income from covered loans accretable discount
|
(1,711 | ) | ||
|
Bargain purchase from FDIC-assisted acquisition
|
(6,519 | ) | ||
|
Accretion of FDIC loss-share indemnification asset
|
114 | |||
|
Income tax provision
|
710 | |||
|
|
||||
|
Total Preliminary Measurement Period Adjustments
|
(7,406 | ) | ||
|
|
||||
|
|
||||
|
Net Income for the Six-Month Period Ended June 30, 2010 (As re-measured)
|
$ | 21,879 | ||
|
|
||||
| (As initially | ||||||||
| reported) | (As re-measured) | |||||||
|
Earnings per share (for the six-month period ended June 30, 2010):
|
||||||||
|
Basic
|
0.79 | 0.15 | ||||||
|
Diluted
|
0.79 | 0.15 | ||||||
|
|
||||||||
|
Total Stockholders Equity at June 30, 2010
|
$ | 746,042 | $ | 738,636 | ||||
16
17
| September 30, 2010 | ||||||||||||||||||||
| Gross | Gross | Weighted | ||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | Average | ||||||||||||||||
| Cost | Gains | Losses | Value | Yield | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Available-for-sale
|
||||||||||||||||||||
|
Obligations of US Government sponsored agencies
|
$ | 301,565 | $ | | $ | 15 | $ | 301,550 | 0.12 | % | ||||||||||
|
Puerto Rico Government and agency obligations
|
71,318 | 89 | 3,002 | 68,405 | 5.37 | % | ||||||||||||||
|
Structured credit investments
|
61,724 | | 19,281 | 42,443 | 3.77 | % | ||||||||||||||
|
|
||||||||||||||||||||
|
Total investment securities
|
434,607 | 89 | 22,298 | 412,398 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
FNMA and FHLMC certificates
|
3,469,102 | 41,989 | 1,965 | 3,509,126 | 4.06 | % | ||||||||||||||
|
GNMA certificates
|
128,951 | 8,939 | | 137,890 | 5.05 | % | ||||||||||||||
|
CMOs issued by US Government sponsored agencies
|
185,641 | 8,793 | 6 | 194,428 | 5.03 | % | ||||||||||||||
|
Non-agency collateralized mortgage obligations
|
85,754 | | 22,508 | 63,246 | 4.87 | % | ||||||||||||||
|
|
||||||||||||||||||||
|
Total mortgage-backed-securities and CMOs
|
3,869,448 | 59,721 | 24,479 | 3,904,690 | ||||||||||||||||
|
|
||||||||||||||||||||
|
Total securities available-for-sale
|
$ | 4,304,055 | $ | 59,810 | $ | 46,777 | $ | 4,317,088 | 3.89 | % | ||||||||||
|
|
||||||||||||||||||||
| December 31, 2009 | ||||||||||||||||||||
| Gross | Gross | Weighted | ||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | Average | ||||||||||||||||
| Cost | Gains | Losses | Value | Yield | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Available-for-sale
|
||||||||||||||||||||
|
Obligations of US Government sponsored agencies
|
$ | 1,037,722 | $ | 359 | $ | 30,990 | $ | 1,007,091 | 3.18 | % | ||||||||||
|
Puerto Rico Government and agency obligations
|
71,537 | 9 | 6,181 | 65,365 | 5.37 | % | ||||||||||||||
|
Structured credit investments
|
61,722 | | 23,340 | 38,382 | 3.69 | % | ||||||||||||||
|
|
||||||||||||||||||||
|
Total investment securities
|
1,170,981 | 368 | 60,511 | 1,110,838 | ||||||||||||||||
|
|
||||||||||||||||||||
|
FNMA and FHLMC certificates
|
2,766,317 | 22,154 | 24,298 | 2,764,173 | 4.62 | % | ||||||||||||||
|
GNMA certificates
|
339,830 | 7,317 | 1,044 | 346,103 | 4.81 | % | ||||||||||||||
|
CMOs issued by US Government sponsored agencies
|
279,454 | 7,057 | 3 | 286,508 | 5.20 | % | ||||||||||||||
|
Non-agency collateralized mortgage obligations
|
487,435 | | 41,398 | 446,037 | 5.78 | % | ||||||||||||||
|
|
||||||||||||||||||||
|
Total mortgage-backed-securities and CMOs
|
3,873,036 | 36,528 | 66,743 | 3,842,821 | ||||||||||||||||
|
|
||||||||||||||||||||
|
Total securities available-for-sale
|
$ | 5,044,017 | $ | 36,896 | $ | 127,254 | $ | 4,953,659 | 4.48 | % | ||||||||||
|
|
||||||||||||||||||||
18
| September 30, 2010 | ||||||||
| Available-for-sale | ||||||||
| Amortized Cost | Fair Value | |||||||
| (In thousands) | ||||||||
|
Investment securities
|
||||||||
|
Due less than 1 year
|
||||||||
|
Obligations of US Government sponsored agencies
|
$ | 301,476 | $ | 301,460 | ||||
|
|
||||||||
|
Due from 1 to 5 years
|
||||||||
|
Puerto Rico Government and agency
obligations
|
382 | 388 | ||||||
|
|
||||||||
|
|
||||||||
|
Due after 5 to 10 years
|
||||||||
|
Obligations of US Government sponsored agencies
|
89 | 89 | ||||||
|
Puerto Rico Government and agency
obligations
|
13,662 | 12,669 | ||||||
|
Structured credit investments
|
11,976 | 8,344 | ||||||
|
|
||||||||
|
Total due after 5 to 10 years
|
25,727 | 21,102 | ||||||
|
|
||||||||
|
Due after 10 years
|
||||||||
|
Puerto Rico Government and agency obligations
|
57,274 | 55,349 | ||||||
|
Structured credit investments
|
49,748 | 34,099 | ||||||
|
|
||||||||
|
Total due after 10 years
|
107,022 | 89,448 | ||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Total investment securities
|
434,607 | 412,398 | ||||||
|
|
||||||||
|
Mortgage-backed securities
|
||||||||
|
Due after 5 to 10 years
|
||||||||
|
FNMA and FHLMC certificates
|
14,998 | 15,781 | ||||||
|
|
||||||||
|
Due after 10 years
|
||||||||
|
CMOs issued by US Government sponsored agencies
|
185,641 | 194,427 | ||||||
|
FNMA and FHLMC certificates
|
3,454,104 | 3,493,346 | ||||||
|
GNMA certificates
|
128,951 | 137,890 | ||||||
|
Non-agency collateralized mortgage obligations
|
85,754 | 63,246 | ||||||
|
|
||||||||
|
Total due after 10 years
|
3,854,450 | 3,888,909 | ||||||
|
|
||||||||
|
Total
mortgage-backed securities
|
3,869,448 | 3,904,690 | ||||||
|
|
||||||||
|
Total securities available-for-sale
|
$ | 4,304,055 | $ | 4,317,088 | ||||
|
|
||||||||
19
| Nine-Month Period Ended September 30, 2010 | ||||||||||||||||||||||||
| Description | Face Value | Cost | Sale Price | Sale Book Value | Gross Gains | Gross Losses | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Sale of Securities Available-for-Sale
|
||||||||||||||||||||||||
|
Investment securities
|
||||||||||||||||||||||||
|
Obligations of U.S. Government sponsored
agencies
|
$ | 945,425 | $ | 968,451 | $ | 972,642 | $ | 967,926 | $ | 4,716 | $ | 1 | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total investment securities
|
945,425 | 968,451 | 972,642 | 967,926 | 4,716 | 1 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Mortgage-backed securities and CMOs
|
||||||||||||||||||||||||
|
FNMA and FHLMC certificates
|
2,070,159 | 1,940,384 | 1,783,631 | 1,755,808 | 27,823 | | ||||||||||||||||||
|
GNMA certificates
|
259,386 | 267,147 | 245,254 | 239,985 | 5,269 | | ||||||||||||||||||
|
Non-agency collateralized mortgage obligations
|
626,619 | 623,695 | 368,216 | 368,216 | | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total mortgage-backed securities and CMOs
|
2,956,164 | 2,831,226 | 2,397,101 | 2,364,009 | 33,092 | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 3,901,589 | $ | 3,799,677 | $ | 3,369,743 | $ | 3,331,935 | $ | 37,808 | $ | 1 | ||||||||||||
|
|
||||||||||||||||||||||||
| Nine-Month Period Ended September 30, 2009 | ||||||||||||||||||||||||
| Description | Face Value | Cost | Sale Price | Sale Book Value | Gross Gains | Gross Losses | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Sale of Securities Available-for-Sale
|
||||||||||||||||||||||||
|
Investment securities
|
||||||||||||||||||||||||
|
Obligations of U.S. Government sponsored
agencies
|
$ | 2,237,785 | $ | 2,238,556 | $ | 2,237,600 | $ | 2,237,414 | $ | 203 | $ | 17 | ||||||||||||
|
Puerto Rico Government and agency obligations
|
90,000 | 90,612 | 90,000 | 90,000 | | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total investment securities
|
2,327,785 | 2,329,168 | 2,327,600 | 2,327,414 | 203 | 17 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Mortgage-backed securities and CMOs
|
||||||||||||||||||||||||
|
FNMA and FHLMC certificates
|
3,910,151 | 3,808,523 | 3,500,406 | 3,450,661 | 50,894 | 1,150 | ||||||||||||||||||
|
CMOs issued by U.S. Government sponsored
agencies
|
330,000 | 330,938 | 336,993 | 330,584 | 6,410 | | ||||||||||||||||||
|
GNMA certificates
|
112,406 | 113,157 | 113,155 | 113,107 | 48 | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total mortgage-backed securities and CMOs
|
4,352,557 | 4,252,618 | 3,950,554 | 3,894,352 | 57,352 | 1,150 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 6,680,342 | $ | 6,581,786 | $ | 6,278,154 | $ | 6,221,766 | $ | 57,555 | $ | 1,167 | ||||||||||||
|
|
||||||||||||||||||||||||
20
| Less than 12 months | ||||||||||||
| Amortized | Unrealized | Fair | ||||||||||
| Cost | Loss | Value | ||||||||||
|
FNMA and FHLMC certificates
|
$ | 311,297 | $ | 1,965 | $ | 309,332 | ||||||
|
Obligations of US Government sponsored agencies
|
301,476 | 15 | 301,461 | |||||||||
|
CMOs issued by US Government sponsored agencies
|
2,588 | 6 | 2,582 | |||||||||
|
|
||||||||||||
|
|
615,361 | 1,986 | 613,375 | |||||||||
|
|
||||||||||||
| 12 months or more | ||||||||||||
| Amortized | Unrealized | Fair | ||||||||||
| Cost | Loss | Value | ||||||||||
|
Non-agency collateralized mortgage obligations
|
85,754 | 22,508 | 63,246 | |||||||||
|
Structured credit investments
|
61,723 | 19,281 | 42,442 | |||||||||
|
Puerto Rico Government and agency obligations
|
50,964 | 3,002 | 47,962 | |||||||||
|
|
||||||||||||
|
|
198,441 | 44,791 | 153,650 | |||||||||
|
|
||||||||||||
| Total | ||||||||||||
| Amortized | Unrealized | Fair | ||||||||||
| Cost | Loss | Value | ||||||||||
|
FNMA and FHLMC certificates
|
311,297 | 1,965 | 309,332 | |||||||||
|
Obligations of US Government sponsored agencies
|
301,476 | 15 | 301,461 | |||||||||
|
Non-agency collateralized mortgage obligations
|
85,754 | 22,508 | 63,246 | |||||||||
|
Structured credit investments
|
61,723 | 19,281 | 42,442 | |||||||||
|
Puerto Rico Government and agency obligations
|
50,964 | 3,002 | 47,962 | |||||||||
|
CMOs issued by US Government sponsored agencies
|
2,588 | 6 | 2,582 | |||||||||
|
|
||||||||||||
|
|
$ | 813,802 | $ | 46,777 | $ | 767,025 | ||||||
|
|
||||||||||||
21
| Less than 12 months | ||||||||||||
| Amortized | Unrealized | Fair | ||||||||||
| Cost | Loss | Value | ||||||||||
|
FNMA and FHLMC certificates
|
$ | 1,772,575 | $ | 24,287 | $ | 1,748,288 | ||||||
|
Obligations of US Government sponsored agencies
|
602,926 | 30,990 | 571,936 | |||||||||
|
GNMA certificates
|
154,916 | 1,030 | 153,886 | |||||||||
|
CMOs issued by US Government sponsored agencies
|
2,701 | 3 | 2,698 | |||||||||
|
|
||||||||||||
|
|
2,533,118 | 56,310 | 2,476,808 | |||||||||
|
|
||||||||||||
| 12 months or more | ||||||||||||
| Amortized | Unrealized | Fair | ||||||||||
| Cost | Loss | Value | ||||||||||
|
FNMA and FHLMC certificates
|
605 | 11 | 594 | |||||||||
|
GNMA certificates
|
350 | 14 | 336 | |||||||||
|
Non-agency collateralized mortgage obligations
|
113,122 | 41,398 | 71,724 | |||||||||
|
Puerto Rico Government and agency obligations
|
71,155 | 6,181 | 64,974 | |||||||||
|
Structured credit investments
|
61,722 | 23,340 | 38,382 | |||||||||
|
|
||||||||||||
|
|
246,954 | 70,944 | 176,010 | |||||||||
|
|
||||||||||||
| Total | ||||||||||||
| Amortized | Unrealized | Fair | ||||||||||
| Cost | Loss | Value | ||||||||||
|
FNMA and FHLMC certificates
|
1,773,180 | 24,298 | 1,748,882 | |||||||||
|
Obligations of US Government sponsored agencies
|
602,926 | 30,990 | 571,936 | |||||||||
|
GNMA certificates
|
155,266 | 1,044 | 154,222 | |||||||||
|
Non-agency collateralized mortgage obligations
|
113,122 | 41,398 | 71,724 | |||||||||
|
Puerto Rico Government and agency obligations
|
71,155 | 6,181 | 64,974 | |||||||||
|
Structured credit investments
|
61,722 | 23,340 | 38,382 | |||||||||
|
CMOs issued by US Government sponsored agencies
|
2,701 | 3 | 2,698 | |||||||||
|
|
||||||||||||
|
|
$ | 2,780,072 | $ | 127,254 | $ | 2,652,818 | ||||||
|
|
||||||||||||
| | analysis of individual investments that have fair values less than amortized cost, including consideration of the length of time the investment has been in an unrealized loss position and the expected recovery period; | ||
| | the financial condition of the issuer or issuers; | ||
| | the creditworthiness of the obligor of the security; | ||
| | actual collateral attributes; | ||
| | any rating changes by a rating agency; | ||
| | the payment structure of the debt security and the likelihood of the issuer being able to make payments; | ||
| | current market conditions | ||
| | adverse conditions specifically related to the security, industry, or a geographic area; | ||
| | the Groups intent to sell the debt security; | ||
| | whether it is more-likely-than-not that the Group will be required to sell the debt security before its anticipated recovery; | ||
| | and other qualitative factors that could support or not an other-than-temporary impairment. |
22
| | Identification of the estimated fair value of the contractual coupon of the loans underlying the CLO. This information is obtained directly from the trustees reports for each CLO security. | ||
| | Calculation of the yield-to-maturity for each loan in the CLO, and determination of the interest rate spread (yield less the risk-free rate). | ||
| | Estimated default probabilities for each loan in the CLO. These are based on the credit ratings for each company in the structure, and this information also is obtained directly from the trustees reports for each CLO security. The default probabilities are adjusted based on the credit rating assuming the highest default probabilities for the loans of those entities with the lowest credit ratings. In addition to determining the current default probabilities, estimates are developed to calculate the cumulative default probabilities in successive years. To establish the reasonability of the default estimates, market-implied default rates are compared to historical credit ratings-based default rates. | ||
| | Once the default probabilities are estimated, the average numbers of defaults is calculated for the loans underlying each CLO security. In those cases where defaults are deemed to occur, a recovery rate is applied to the cash flow determination at the time in which the default is expected to occur. The recovery rate is based on average historical information for similar securities, as well as the actual recovery rates for defaults that have occurred within the pool of loans underlying the securities owned by the Group. | ||
| | One hundred simulations are carried out and run through a cash flow engine for the underlying pool of loans in each CLO security. Each one of the simulations uses different default estimates and forward yield curve assumptions. |
23
24
| Nine-Month | ||||||||
| Quarter Ended | Period Ended | |||||||
| September 30, 2010 | September 30, 2010 | |||||||
|
Total loss other-than-temporarily impaired securities
|
$ | (14,739 | ) | $ | (39,674 | ) | ||
|
Portion of loss on securities recognized in other comprehensive income
|
| 22,508 | ||||||
|
|
||||||||
|
Net impairment losses recognized in earnings
|
$ | (14,739 | ) | $ | (17,166 | ) | ||
|
|
||||||||
|
2008
|
$ | 21,080 | ||
|
2009
|
4,309 | |||
|
2010
|
17,166 | |||
|
|
||||
|
Total credit related impairment losses recognized in earnings up to September 30, 2010
|
$ | 42,555 | ||
|
|
||||
25
| September 30, 2010 | December 31, 2009 | |||||||
| (In thousands) | ||||||||
|
Loans not-covered under shared loss agreements with FDIC:
|
||||||||
|
Loans secured by real estate:
|
||||||||
|
Residential - 1 to 4 family
|
$ | 861,464 | $ | 898,790 | ||||
|
Home equity loans, secured personal loans and others
|
25,787 | 20,145 | ||||||
|
Commercial
|
163,565 | 157,631 | ||||||
|
Deferred loan fees, net
|
(3,815 | ) | (3,318 | ) | ||||
|
|
||||||||
|
|
1,047,001 | 1,073,248 | ||||||
|
|
||||||||
|
Other loans:
|
||||||||
|
Commercial
|
53,715 | 40,146 | ||||||
|
Personal consumer loans and credit lines
|
30,757 | 22,864 | ||||||
|
Leasing
|
5,926 | | ||||||
|
Deferred loan fees, net
|
(421 | ) | (178 | ) | ||||
|
|
||||||||
|
|
89,977 | 62,832 | ||||||
|
|
||||||||
|
Loans receivable
|
1,136,978 | 1,136,080 | ||||||
|
Allowance for loan and lease losses
|
(29,640 | ) | (23,272 | ) | ||||
|
|
||||||||
|
Loans receivable, net
|
1,107,338 | 1,112,808 | ||||||
|
Mortgage loans held-for-sale
|
31,432 | 27,261 | ||||||
|
|
||||||||
|
Total loans not-covered under shared loss agreements with FDIC, net
|
1,138,770 | 1,140,069 | ||||||
|
|
||||||||
|
Loans covered under shared loss agreements with FDIC:
|
||||||||
|
Loans secured by 1-4 family residential properties
|
175,125 | | ||||||
|
Construction and development secured by 1-4 family residential properties
|
18,165 | | ||||||
|
Commercial and other construction
|
414,661 | | ||||||
|
Leasing
|
95,207 | | ||||||
|
Consumer
|
19,700 | | ||||||
|
|
||||||||
|
Total loans covered under shared loss agreements with FDIC
|
722,858 | | ||||||
|
|
||||||||
|
Total loans, net
|
$ | 1,861,628 | $ | 1,140,069 | ||||
|
|
||||||||
26
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Non-performing loans:
|
||||||||
|
Residential Mortgage
|
$ | 96,286 | $ | 88,238 | ||||
|
Commercial
|
13,862 | 15,688 | ||||||
|
Consumer
|
604 | 445 | ||||||
|
|
||||||||
|
Total
|
$ | 110,752 | $ | 104,371 | ||||
|
|
||||||||
| Nine-Month Period | ||||
| Ended | ||||
| September 30, 2010 | ||||
| (In thousands) | ||||
|
Accretable yield at beginning of period
|
$ | | ||
|
Accretable yield determined at date of FDIC assisted acquisition, as initially reported
|
198,450 | |||
|
Preliminary measurement period adjustment
|
2,827 | |||
|
Accretable yield amortized to interest income:
|
||||
|
During the quarter ended June 30, 2010
|
(11,704 | ) | ||
|
During the quarter ended September 30, 2010
|
(16,746 | ) | ||
|
|
||||
|
Accretable yield at end of period
|
$ | 172,827 | ||
|
|
||||
27
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance at beginning of period
|
$ | 28,002 | $ | 16,718 | $ | 23,272 | $ | 14,293 | ||||||||
|
Provision for loan and lease losses
|
4,100 | 4,400 | 12,214 | 11,250 | ||||||||||||
|
Charge-offs
|
(2,517 | ) | (1,037 | ) | (6,124 | ) | (5,652 | ) | ||||||||
|
Recoveries
|
55 | 95 | 278 | 285 | ||||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 29,640 | $ | 20,176 | $ | 29,640 | $ | 20,176 | ||||||||
|
|
||||||||||||||||
| September 30, 2010 | December 31, 2009 | |||||||||||||||||||||||
| Recorded | Specific | Recorded | Specific | |||||||||||||||||||||
| Investment | Allowance | Coverage | Investment | Allowance | Coverage | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Impaired loans with specific allowance
|
||||||||||||||||||||||||
|
Commercial
|
$ | 10,769 | $ | 524 | 5 | % | $ | 9,355 | $ | 709 | 8 | % | ||||||||||||
|
Mortgage
|
27,934 | 1,990 | 7 | % | 10,717 | 684 | 6 | % | ||||||||||||||||
|
Impaired loans with no specific allowance
|
||||||||||||||||||||||||
|
Commercial
|
13,997 | | 0 | % | 6,227 | | 0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total investment in impaired loans
|
$ | 52,700 | $ | 2,514 | 5 | % | $ | 26,299 | $ | 1,393 | 5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
28
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Fair value at beginning of period
|
$ | 9,285 | $ | 5,242 | $ | 7,120 | $ | 2,819 | ||||||||
|
|
||||||||||||||||
|
Acquisition of leasing servicing assets from FDIC assisted acquisition
|
| | 1,190 | | ||||||||||||
|
Servicing from mortgage securitizations or assets transfers
|
819 | 896 | 2,229 | 2,174 | ||||||||||||
|
Changes due to payments on loans
|
(398 | ) | (101 | ) | (614 | ) | (218 | ) | ||||||||
|
Changes in fair value due to changes in valuation model
inputs or
assumptions
|
(59 | ) | 98 | (278 | ) | 1,360 | ||||||||||
|
|
||||||||||||||||
|
Fair value at end of period
|
$ | 9,647 | $ | 6,135 | $ | 9,647 | $ | 6,135 | ||||||||
|
|
||||||||||||||||
29
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Constant prepayment rate
|
9.24% - 38.76 | % | 9.23%-31.64 | % | 8.40% - 38.76 | % | 7.52% - 32.22 | % | ||||||||
|
Discount rate
|
11.00% - 14.00 | % | 10.50% - 13.50 | % | 11.00% - 14.00 | % | 10.50% - 13.50 | % | ||||||||
| September 30, 2010 | ||||
| (in thousands) | ||||
|
Mortgage related servicing asset
|
||||
|
Carrying value of mortgage servicing asset
|
$ | 8,657 | ||
|
|
||||
|
Constant prepayment rate
|
||||
|
Decrease in fair value due to 10% adverse change
|
$ | (325 | ) | |
|
Decrease in fair value due to 20% adverse change
|
$ | (629 | ) | |
|
Discount rate
|
||||
|
Decrease in fair value due to 10% adverse change
|
$ | (390 | ) | |
|
Decrease in fair value due to 20% adverse change
|
$ | (749 | ) | |
|
|
||||
|
Leasing servicing asset
|
||||
|
Carrying value of leasing servicing asset
|
$ | 990 | ||
|
|
||||
|
Discount rate
|
||||
|
Decrease in fair value due to 10% adverse change
|
$ | (12 | ) | |
|
Decrease in fair value due to 20% adverse change
|
$ | (24 | ) | |
30
| Useful Life | September 30, | December 31, | ||||||||||
| (Years) | 2010 | 2009 | ||||||||||
| (In thousands) | ||||||||||||
|
Land
|
| $ | 978 | $ | 978 | |||||||
|
Buildings and improvements
|
40 | 3,096 | 2,982 | |||||||||
|
Leasehold improvements
|
5 10 | 19,504 | 19,198 | |||||||||
|
Furniture and fixtures
|
3 7 | 8,760 | 8,527 | |||||||||
|
Information technology and other
|
3 7 | 17,467 | 16,944 | |||||||||
|
Vehicles
|
3 | 123 | | |||||||||
|
|
||||||||||||
|
|
49,928 | 43,429 | ||||||||||
|
Less: accumulated depreciation and amortization
|
(32,803 | ) | (28,854 | ) | ||||||||
|
|
||||||||||||
|
|
$ | 17,125 | $ | 19,775 | ||||||||
|
|
||||||||||||
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Loans
|
$ | 11,186 | $ | 10,888 | ||||
|
Investments
|
19,458 | 22,768 | ||||||
|
|
||||||||
|
|
$ | 30,644 | $ | 33,656 | ||||
|
|
||||||||
31
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Prepaid FDIC insurance
|
$ | 18,235 | $ | 22,568 | ||||
|
Investment in equity indexed options
|
7,106 | 6,464 | ||||||
|
Mortgage tax credits
|
1,954 | 3,819 | ||||||
|
Other prepaid expenses
|
7,134 | 4,269 | ||||||
|
Debt issuance costs
|
2,607 | 3,531 | ||||||
|
Goodwill
|
2,006 | 2,006 | ||||||
|
Investment in Statutory Trusts
|
1,086 | 1,086 | ||||||
|
Forward settlement swaps
|
| 8,511 | ||||||
|
Other repossessed assets (covered under shared-loss agreements with the FDIC)
|
2,748 | | ||||||
|
Third party servicing advances
|
2,162 | | ||||||
|
Accounts receivable and other assets
|
11,530 | 5,535 | ||||||
|
|
||||||||
|
|
$ | 56,568 | $ | 57,789 | ||||
|
|
||||||||
32
| September 30, 2010 | December 31, 2009 | |||||||
| (In thousands) | ||||||||
|
Non-interest bearing demand deposits
|
$ | 168,590 | $ | 73,548 | ||||
|
Interest-bearing savings and demand deposits
|
953,922 | 706,750 | ||||||
|
Individual retirement accounts
|
351,743 | 312,843 | ||||||
|
Retail certificates of deposit
|
436,706 | 312,410 | ||||||
|
|
||||||||
|
Total retail deposits
|
1,910,961 | 1,405,551 | ||||||
|
Institutional deposits
|
406,266 | 136,683 | ||||||
|
Brokered deposits
|
278,048 | 203,267 | ||||||
|
|
||||||||
|
|
$ | 2,595,275 | $ | 1,745,501 | ||||
|
|
||||||||
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
Demand and savings deposits
|
$ | 4,586 | $ | 5,295 | $ | 13,047 | $ | 13,766 | ||||||||
|
Certificates of deposit
|
8,094 | 8,695 | 22,827 | 28,196 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 12,680 | $ | 13,990 | $ | 35,874 | $ | 41,962 | ||||||||
|
|
||||||||||||||||
33
| (In thousands) | ||||
|
Within one year:
|
||||
|
Three (3) months or less
|
$ | 288,221 | ||
|
Over 3 months through 1 year
|
714,410 | |||
|
|
||||
|
|
1,002,631 | |||
|
Over 1 through 2 years
|
245,683 | |||
|
Over 2 through 3 years
|
137,231 | |||
|
Over 3 through 4 years
|
52,093 | |||
|
Over 4 through 5 years
|
28,142 | |||
|
|
||||
|
|
$ | 1,465,780 | ||
|
|
||||
| Fair Value of | ||||||||
| Underlying | ||||||||
| Borrowing Balance | Collateral | |||||||
| (In thousands) | ||||||||
|
Citigroup Global Markets Inc.
|
$ | 1,600,000 | $ | 1,782,220 | ||||
|
Credit Suisse Securities (USA) LLC
|
1,250,000 | 1,334,907 | ||||||
|
UBS Financial Services Inc.
|
500,000 | 605,277 | ||||||
|
JP Morgan Chase Bank NA
|
185,000 | 210,857 | ||||||
|
|
||||||||
|
Total
|
$ | 3,535,000 | $ | 3,933,261 | ||||
|
|
||||||||
34
| Weighted-Average | ||||||||||||||||||||
| Year of Maturity | Borrowing Balance | Coupon | Settlement Date | Maturity Date | Next Put Date | |||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
2011
|
||||||||||||||||||||
|
|
$ | 100,000 | 4.17 | % | 12/28/2006 | 12/28/2011 | 12/28/2010 | |||||||||||||
|
|
350,000 | 4.13 | % | 12/28/2006 | 12/28/2011 | 12/28/2010 | ||||||||||||||
|
|
100,000 | 4.29 | % | 12/28/2006 | 12/28/2011 | 12/28/2010 | ||||||||||||||
|
|
350,000 | 4.25 | % | 12/28/2006 | 12/28/2011 | 12/28/2010 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
900,000 | |||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
2012
|
||||||||||||||||||||
|
|
350,000 | 4.26 | % | 5/9/2007 | 5/9/2012 | 11/9/2010 | ||||||||||||||
|
|
100,000 | 4.50 | % | 8/14/2007 | 8/14/2012 | 11/16/2010 | ||||||||||||||
|
|
100,000 | 4.47 | % | 9/13/2007 | 9/13/2012 | 12/13/2010 | ||||||||||||||
|
|
150,000 | 4.31 | % | 3/6/2007 | 12/6/2012 | 12/6/2010 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
700,000 | |||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
2014
|
||||||||||||||||||||
|
|
100,000 | 4.72 | % | 7/27/2007 | 7/27/2014 | 10/27/2010 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
100,000 | |||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
2017
|
||||||||||||||||||||
|
|
500,000 | 4.51 | % | 3/2/2007 | 3/2/2017 | 12/2/2010 | ||||||||||||||
|
|
250,000 | 0.25 | % | 3/2/2007 | 3/2/2017 | 12/2/2010 | ||||||||||||||
|
|
100,000 | 0.00 | % | 6/6/2007 | 3/6/2017 | 12/6/2010 | ||||||||||||||
|
|
900,000 | 0.00 | % | 3/6/2007 | 6/6/2017 | 12/6/2010 | ||||||||||||||
|
|
1,750,000 | |||||||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 3,450,000 | 2.72 | % | ||||||||||||||||
|
|
||||||||||||||||||||
35
| Weighted-Average | ||||||||||||||||||||
| Year of Maturity | Borrowing Balance | Coupon | Settlement Date | Maturity Date | Next Put Date | |||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
2012
|
||||||||||||||||||||
|
|
$ | 25,000 | 4.37 | % | 5/4/2007 | 5/4/2012 | 11/4/2010 | |||||||||||||
|
|
25,000 | 4.57 | % | 7/24/2007 | 7/24/2012 | 10/25/2010 | ||||||||||||||
|
|
25,000 | 4.26 | % | 7/30/2007 | 7/30/2012 | 10/30/2010 | ||||||||||||||
|
|
50,000 | 4.33 | % | 8/10/2007 | 8/10/2012 | 11/10/2010 | ||||||||||||||
|
|
100,000 | 4.09 | % | 8/16/2007 | 8/16/2012 | 11/16/2010 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
225,000 | |||||||||||||||||||
|
|
||||||||||||||||||||
|
2014
|
||||||||||||||||||||
|
|
25,000 | 4.20 | % | 5/8/2007 | 5/8/2014 | 11/9/2010 | ||||||||||||||
|
|
30,000 | 4.22 | % | 5/11/2007 | 5/11/2014 | 11/11/2010 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
55,000 | |||||||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 280,000 | 4.24 | % | ||||||||||||||||
|
|
||||||||||||||||||||
36
| Notional Amount | Fixed Rate | Trade Date | Settlement Date | Maturity Date | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Forward settlement into two year contract
|
$ | 300,000 | 1.5040 | % | 08/18/10 | 12/28/11 | 12/28/13 | |||||||||||||
|
Forward settlement into three year contract
|
300,000 | 1.8450 | % | 08/18/10 | 12/28/11 | 12/28/14 | ||||||||||||||
|
Forward settlement into four year contract
|
300,000 | 2.1550 | % | 08/18/10 | 12/28/11 | 12/28/15 | ||||||||||||||
|
Forward settlement into two year contract
|
350,000 | 1.8275 | % | 08/13/10 | 05/09/12 | 05/09/14 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 1,250,000 | ||||||||||||||||||
|
|
||||||||||||||||||||
37
38
| Nine-Month Period Ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Dollar | Dollar | |||||||||||||||
| Shares | Amount | Shares | Amount | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Beginning of period
|
1,504 | $ | 17,142 | 1,442 | $ | 17,109 | ||||||||||
|
Common shares repurchased /(used) to match defined contribution plan, net
|
(14 | ) | (26 | ) | 65 | 38 | ||||||||||
|
|
||||||||||||||||
|
End of period
|
1,490 | $ | 17,116 | 1,507 | $ | 17,147 | ||||||||||
|
|
||||||||||||||||
| Nine-Month Period Ended | ||||||||
| September 30, 2010 | ||||||||
| Weighted | ||||||||
| Number | Average | |||||||
| Of | Exercise | |||||||
| Options | Price | |||||||
|
Beginning of period
|
514,376 | $ | 16.86 | |||||
|
Options granted
|
162,700 | 11.98 | ||||||
|
Options exercised
|
(8,337 | ) | 8.60 | |||||
|
Options forfeited
|
(3,000 | ) | 22.21 | |||||
|
|
||||||||
|
End of period
|
665,739 | $ | 15.75 | |||||
|
|
||||||||
39
| Outstanding | Exercisable | |||||||||||||||||||
| Weighted | Weighted | |||||||||||||||||||
| Weighted | Average | Average | ||||||||||||||||||
| Number of | Average | Contract | Number of | Exercise | ||||||||||||||||
| Range of Exercise Prices | Options | Exercise Price | Life (Years) | Options | Price | |||||||||||||||
|
$5.63 to $8.45
|
15,677 | $ | 8.28 | 8.6 | 1 | $ | 7.74 | |||||||||||||
|
8.45 to 11.27
|
2,000 | 10.29 | 6.9 | 500 | 10.29 | |||||||||||||||
|
11.27 to 14.09
|
408,527 | 12.24 | 6.9 | 144,452 | 12.41 | |||||||||||||||
|
14.09 to 16.90
|
62,035 | 15.60 | 3.9 | 54,035 | 15.68 | |||||||||||||||
|
19.72 to 22.54
|
29,600 | 20.70 | 4.4 | 22,100 | 20.30 | |||||||||||||||
|
22.54 to 25.35
|
88,850 | 23.98 | 3.6 | 88,850 | 23.98 | |||||||||||||||
|
25.35 to 28.17
|
59,050 | 27.46 | 4.1 | 59,050 | 27.46 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
665,739 | $ | 15.75 | 5.8 | 368,988 | 18.55 | ||||||||||||||
|
|
||||||||||||||||||||
|
Aggregate Intrinsic Value
|
$ | 552,439 | $ | 134,721 | ||||||||||||||||
|
|
||||||||||||||||||||
| Nine-Month Period Ended | ||||||||
| September 30, 2010 | ||||||||
| Weighted | ||||||||
| Average | ||||||||
| Restricted | Grant Date | |||||||
| Units | Fair Value | |||||||
|
Beginning of period
|
147,625 | $ | 14.64 | |||||
|
Restricted units granted
|
81,000 | 12.33 | ||||||
|
Restricted units exercised
|
| | ||||||
|
Restricted units forfeited
|
(5,100 | ) | 14.12 | |||||
|
|
||||||||
|
End of period
|
||||||||
|
|
223,525 | $ | 13.72 | |||||
|
|
||||||||
40
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Net income (loss)
|
$ | (6,595 | ) | $ | 21,327 | $ | 15,284 | $ | 96,990 | |||||||
|
Less: Dividends on preferred stock
|
(1,200 | ) | (1,201 | ) | (4,134 | ) | (3,602 | ) | ||||||||
|
Less: Deemed dividend on preferred stock beneficial
conversion feature
|
(22,711 | ) | | (22,711 | ) | | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income available (loss) to common shareholders
|
$ | (30,506 | ) | $ | 20,126 | $ | (11,561 | ) | $ | 93,388 | ||||||
|
|
||||||||||||||||
|
Weighted average common shares and share equivalents:
|
||||||||||||||||
|
Average common shares outstanding
|
45,354 | 24,303 | 34,823 | 24,284 | ||||||||||||
|
Average potential common shares-options
|
128 | 65 | 105 | 17 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
45,482 | 24,368 | 34,928 | 24,301 | ||||||||||||
|
|
||||||||||||||||
|
Earnings (loss) per common share basic
|
$ | (0.67 | ) | $ | 0.83 | $ | (0.33 | ) | $ | 3.85 | ||||||
|
|
||||||||||||||||
|
Earnings (loss) per common share diluted
|
$ | (0.67 | ) | $ | 0.83 | $ | (0.33 | ) | $ | 3.84 | ||||||
|
|
||||||||||||||||
41
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Unrealized gain (loss) on securities available-for-sale which are not other-than-temporarily impaired
|
$ | 27,566 | $ | (48,786 | ) | |||
|
Unrealized loss on securities available-for-sale for which a portion of other-than-temporary
impairment has been recorded in earnings
|
(14,359 | ) | (41,398 | ) | ||||
|
Tax effect of accumulated other comprehensive (loss) income
|
(128 | ) | 7,445 | |||||
|
|
||||||||
|
|
$ | 13,079 | $ | (82,739 | ) | |||
|
|
||||||||
42
| Minimum Capital | ||||||||||||||||
| Actual | Requirement | |||||||||||||||
| Amount | Ratio | Amount | Ratio | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Group Ratios
|
||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
$ | 739,062 | 25.02 | % | $ | 236,269 | 8.00 | % | ||||||||
|
Tier I Capital to Risk-Weighted Assets
|
$ | 708,869 | 24.00 | % | $ | 118,134 | 4.00 | % | ||||||||
|
Tier I Capital to Total Assets
|
$ | 708,869 | 8.99 | % | $ | 315,235 | 4.00 | % | ||||||||
|
As of December 31, 2009
|
||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
$ | 437,975 | 19.84 | % | $ | 176,591 | 8.00 | % | ||||||||
|
Tier I Capital to Risk-Weighted Assets
|
$ | 414,702 | 18.79 | % | $ | 88,295 | 4.00 | % | ||||||||
|
Tier I Capital to Total Assets
|
$ | 414,702 | 6.52 | % | $ | 254,323 | 4.00 | % | ||||||||
43
| Minimum to be Well | ||||||||||||||||||||||||
| Capitalized Under | ||||||||||||||||||||||||
| Minimum Capital | Prompt Corrective | |||||||||||||||||||||||
| Actual | Requirement | Action Provisions | ||||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Bank Ratios
|
||||||||||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
$ | 701,715 | 23.98 | % | $ | 234,112 | 8.00 | % | $ | 292,640 | 10.00 | % | ||||||||||||
|
Tier I Capital to Risk-Weighted Assets
|
$ | 671,522 | 22.95 | % | $ | 117,056 | 4.00 | % | $ | 175,584 | 6.00 | % | ||||||||||||
|
Tier I Capital to Total Assets
|
$ | 671,522 | 8.68 | % | $ | 309,548 | 4.00 | % | $ | 386,934 | 5.00 | % | ||||||||||||
|
As of December 31, 2009
|
||||||||||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
$ | 382,611 | 17.59 | % | $ | 174,042 | 8.00 | % | $ | 217,553 | 10.00 | % | ||||||||||||
|
Tier I Capital to Risk-Weighted Assets
|
$ | 359,339 | 16.52 | % | $ | 87,021 | 4.00 | % | $ | 130,532 | 6.00 | % | ||||||||||||
|
Tier I Capital to Total Assets
|
$ | 359,339 | 5.78 | % | $ | 248,678 | 4.00 | % | $ | 310,847 | 5.00 | % | ||||||||||||
44
| September 30, 2010 | ||||||||||||||||
| Fair Value Measurements | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Investment securities available-for-sale
|
$ | | $ | 4,211,399 | $ | 105,689 | $ | 4,317,088 | ||||||||
|
Money market investments
|
53,233 | | | 53,233 | ||||||||||||
|
Derivative assets
|
| | 7,106 | 7,106 | ||||||||||||
|
Derivative liabilities
|
| (8,289 | ) | (10,108 | ) | (18,397 | ) | |||||||||
|
Servicing assets
|
| | 9,647 | 9,647 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 53,233 | $ | 4,203,110 | $ | 112,334 | $ | 4,368,677 | ||||||||
|
|
||||||||||||||||
45
| Total Fair Value Measurements | ||||||||||||||||
| (Quarter Ended September 30, 2010) | ||||||||||||||||
| Investment | ||||||||||||||||
| securities | Derivative | Derivative | Servicing | |||||||||||||
| available-for-sale | asset | liability | assets | |||||||||||||
| Level 3 Instruments Only | (In thousands) | |||||||||||||||
|
Balance at beginning of period
|
$ | 113,411 | $ | 4,433 | $ | (7,473 | ) | $ | 9,285 | |||||||
|
Gains (losses) included in earnings
|
(14,739 | ) | 2,392 | (2,440 | ) | | ||||||||||
|
Changes in fair value of investment
securities available for sale included
in other comprehensive income
|
10,419 | | | | ||||||||||||
|
New instruments acquired
|
| 281 | (278 | ) | 819 | |||||||||||
|
Principal repayments and amortization
|
(3,402 | ) | | 83 | (398 | ) | ||||||||||
|
Changes in fair value of servicing assets
|
| | | (59 | ) | |||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 105,689 | $ | 7,106 | $ | (10,108 | ) | $ | 9,647 | |||||||
|
|
||||||||||||||||
| Total Fair Value Measurements | ||||||||||||||||
| (Nine-Month period Ended September 30, 2010) | ||||||||||||||||
| Investment | ||||||||||||||||
| securities | ||||||||||||||||
| available- | Derivative | Derivative | Servicing | |||||||||||||
| for-sale | asset | liability | assets | |||||||||||||
| Level 3 Instruments Only | (In thousands) | |||||||||||||||
|
Balance at beginning of period
|
$ | 110,106 | $ | 6,464 | $ | (9,543 | ) | $ | 7,120 | |||||||
|
Gains (losses) included in earnings
|
(17,166 | ) | (177 | ) | (128 | ) | | |||||||||
|
Changes in fair value of investment
securities available for sale included
in other comprehensive
income
|
22,949 | | | | ||||||||||||
|
New instruments acquired
|
| 1,147 | (1,157 | ) | 3,419 | |||||||||||
|
Principal repayments and amortization
|
(10,200 | ) | (328 | ) | 720 | (614 | ) | |||||||||
|
Changes in fair value of servicing assets
|
| | | (278 | ) | |||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 105,689 | $ | 7,106 | $ | (10,108 | ) | $ | 9,647 | |||||||
|
|
||||||||||||||||
46
| September 30, 2010 | ||||||||||||||||||||
| Amortized | Unrealized | Weighted Average | Principal | |||||||||||||||||
| Type | Cost | Losses | Fair Value | Yield | Protection | |||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Non-agency collateralized mortgage obligations
|
||||||||||||||||||||
|
Alt-A Collateral
|
$ | 85,754 | $ | 22,508 | $ | 63,246 | 4.87 | % | 0.00 | % | ||||||||||
|
|
||||||||||||||||||||
|
Structured credit investments
|
||||||||||||||||||||
|
CDO
|
25,548 | 8,419 | 17,129 | 5.80 | % | 6.22 | % | |||||||||||||
|
CLO
|
15,000 | 4,803 | 10,197 | 2.53 | % | 7.64 | % | |||||||||||||
|
CLO
|
11,975 | 3,632 | 8,344 | 2.06 | % | 26.18 | % | |||||||||||||
|
CLO
|
9,200 | 2,427 | 6,773 | 2.38 | % | 20.64 | % | |||||||||||||
|
|
||||||||||||||||||||
|
|
61,723 | 19,281 | 42,443 | 3.77 | % | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 147,477 | $ | 41,789 | $ | 105,689 | 4.41 | % | ||||||||||||
|
|
||||||||||||||||||||
| Carrying value at | ||||||||
| September 30, 2010 | December 31, 2009 | |||||||
| Level 3 | Level 3 | |||||||
| (In thousands) | (In thousands) | |||||||
|
Impaired commercial loans
|
$ | 24,766 | $ | 26,299 | ||||
|
Foreclosed real estate
|
33,087 | 9,347 | ||||||
|
|
||||||||
|
|
$ | 57,853 | $ | 35,646 | ||||
|
|
||||||||
47
| September 30, 2010 | December 31, 2009 | |||||||||||||||
| Fair | Carrying | Fair | Carrying | |||||||||||||
| Value | Value | Value | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Financial Assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 142,936 | $ | 142,936 | $ | 277,123 | $ | 277,123 | ||||||||
|
Trading securities
|
102 | 102 | 523 | 523 | ||||||||||||
|
Investment securities available-for-sale
|
4,317,088 | 4,317,088 | 4,953,659 | 4,953,659 | ||||||||||||
|
FHLB stock
|
22,496 | 22,496 | 19,937 | 19,937 | ||||||||||||
|
Securities
sold but not yet delivered
|
317,209 | 317,209 | | | ||||||||||||
|
Total loans (including loans held-for-sale)
|
1,823,093 | 1,861,628 | 1,150,340 | 1,140,069 | ||||||||||||
|
Investment in equity indexed options
|
7,106 | 7,106 | 6,464 | 6,464 | ||||||||||||
|
FDIC loss-share indemnification asset
|
567,898 | 562,364 | | | ||||||||||||
|
Accrued interest receivable
|
30,644 | 30,644 | 33,656 | 33,656 | ||||||||||||
|
Derivative asset
|
| | 8,511 | 8,511 | ||||||||||||
|
Servicing asset
|
9,647 | 9,647 | 7,120 | 7,120 | ||||||||||||
|
Financial Liabilities:
|
||||||||||||||||
|
Deposits
|
2,595,109 | 2,595,275 | 1,741,417 | 1,745,501 | ||||||||||||
|
Securities sold under agreements to repurchase
|
3,856,245 | 3,541,520 | 3,777,157 | 3,557,308 | ||||||||||||
|
Advances from FHLB
|
308,591 | 281,753 | 301,004 | 281,753 | ||||||||||||
|
FDIC-guaranteed term notes
|
106,939 | 105,112 | 111,472 | 105,834 | ||||||||||||
|
Subordinated capital notes
|
36,083 | 36,083 | 36,083 | 36,083 | ||||||||||||
|
Short term borrowings
|
29,959 | 29,959 | 49,179 | 49,179 | ||||||||||||
|
Securities purchased but not yet received
|
| | 413,359 | 413,359 | ||||||||||||
|
Derivative liability
|
8,289 | 8,289 | | | ||||||||||||
|
Accrued expenses and other liabilities
|
88,006 | 88,006 | 31,650 | 31,650 | ||||||||||||
| | Cash and cash equivalents, money market investments, time deposits with other banks, securities sold but not yet delivered, accrued interest receivable and payable, securities and loans purchased but not yet received, short term borrowings, accrued expenses and other liabilities have been valued at the carrying amounts reflected in the consolidated statements of financial condition as these are reasonable estimates of fair value given the short-term nature of the instruments. |
| | Investments in FHLB stock are valued at their redemption value. |
48
| | The fair value of investment securities is based on quoted market prices, when available, or market prices provided by recognized broker dealers. If listed prices or quotes are not available, fair value is based upon externally developed models that use both observable and unobservable inputs depending on the market activity of the instrument. The estimated fair value of the structured credit investments and the non-agency collateralized mortgage obligations are determined by using a third-party cash flow valuation model to calculate the present value of projected future cash flows. The assumptions used, which are highly uncertain and require a high degree of judgment, include primarily market discount rates, current spreads, duration, leverage, default, home price depreciation, and loss rates. The assumptions used are drawn from a wide array of data sources, including the performance of the collateral underlying each security. The external-based valuation, which is obtained at least on a quarterly basis, is analyzed and its assumptions are evaluated and incorporated in either an internal-based valuation model when deemed necessary or compared to counterparties prices and agreed by management. |
| | The FDIC shared-loss indemnification asset is measured separately from each of the covered asset categories as it is not contractually embedded in any of the covered asset categories. The $562.4 million fair value of the FDIC shared-loss indemnification asset represents the present value of the estimated cash payments (net of amount owed to the FDIC) expected to be received from the FDIC for future losses on covered assets based on the credit assumptions on estimated cash flows for each covered asset pool and the loss sharing percentages. The ultimate collectability of the FDIC shared-loss indemnification asset is dependent upon the performance of the underlying covered loans, the passage of time and claims paid by the FDIC which are impacted by the Banks adherence to certain guidelines established by the FDIC. |
| | The fair values of the derivative instruments are provided by valuation experts and counterparties. Certain derivatives with limited market activity are valued using externally developed models that consider unobservable market parameters. The Group offers its customers certificates of deposit with an option tied to the performance of the S&P 500 Index, and uses equity indexed option agreements with major broker-dealer companies to manage its exposure to changes in this index. Their fair value is obtained through the use of an external based valuation that was thoroughly evaluated and adopted by management as its measurement tool for these options. The payoff of these options is linked to the average value of the S&P 500 Index on a specific set of dates during the life of the option. The methodology uses an average rate option or a cash-settled option whose payoff is based on the difference between the expected average value of the S&P 500 Index during the remaining life of the option and the strike price at inception. The assumptions, which are uncertain and require a degree of judgment, include primarily S&P 500 Index volatility, forward interest rate projections, estimated index dividend payout, and leverage. |
| | Fair value of interest rate swaps is based on the net discounted value of the contractual projected cash flows of both the pay-fixed receive-variable legs of the contracts. The projected cash flows are based on the forward yield curve, and discounted using current estimated market rates. |
| | The fair value of the loan portfolio (including loans held-for-sale) is estimated by segregating by type, such as mortgage, commercial, consumer and leases. Each loan category is further segmented into fixed and adjustable interest rates and by performing and non-performing categories. The fair value of performing loans is calculated by discounting contractual cash flows, adjusted for prepayment estimates, if any, using estimated current market discount rates that reflect the credit and interest rate risk inherent in the loan, which is not currently an indication of an exit price. An exit price valuation approach could result in a different fair value estimate. |
| | The fair value of demand deposits and savings accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is based on the discounted value of the contractual cash flows, using estimated current market discount rates for deposits of similar remaining maturities. |
| | For short-term borrowings, the carrying amount is considered a reasonable estimate of fair value. The subordinated capital note has a par value of $36.1 million, bears interest based on 3-month LIBOR plus 295 basis points (3.24% at September 30, 2010; 3.20% at December 31, 2009), payable quarterly. The fair value of long-term borrowings is based on the discounted value of the contractual cash flows, using current estimated market discount rates for borrowings with similar terms and remaining maturities and put dates. |
| | The fair value of commitments to extend credit and unused lines of credit is based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties credit standings. |
| | The fair value of servicing assets is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration actual and expected loan prepayment rates, discount rates, servicing costs, and other economic factors, which are determined based on current market conditions. |
49
50
| Wealth | Total Major | Consolidated | ||||||||||||||||||||||
| Banking | Management | Treasury | Segments | Eliminations | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Quarter Ended September 30, 2010
|
||||||||||||||||||||||||
|
Interest income
|
$ | 34,345 | $ | 3 | $ | 46,873 | $ | 81,221 | $ | | $ | 81,221 | ||||||||||||
|
Interest expense
|
(10,727 | ) | | (32,334 | ) | (43,061 | ) | | (43,061 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
23,618 | 3 | 14,539 | 38,160 | | 38,160 | ||||||||||||||||||
|
Provision for loan and lease losses
|
(4,100 | ) | | | (4,100 | ) | | (4,100 | ) | |||||||||||||||
|
Non-interest income (loss)
|
9,303 | 3,693 | (23,304 | ) | (10,308 | ) | | (10,308 | ) | |||||||||||||||
|
Non-interest expenses
|
(24,670 | ) | (4,690 | ) | (3,345 | ) | (32,705 | ) | | (32,705 | ) | |||||||||||||
|
Intersegment revenues
|
449 | | | 449 | (449 | ) | | |||||||||||||||||
|
Intersegment expenses
|
| (384 | ) | (65 | ) | (449 | ) | 449 | | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) before income taxes
|
$ | 4,600 | $ | (1,378 | ) | $ | (12,175 | ) | $ | (8,953 | ) | $ | | $ | (8,953 | ) | ||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets as of September 30, 2010
|
$ | 3,310,914 | $ | 11,249 | $ | 4,801,370 | $ | 8,123,533 | $ | (720,476 | ) | $ | 7,403,057 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Quarter Ended September 30, 2009
|
||||||||||||||||||||||||
|
Interest income
|
$ | 18,248 | $ | 5 | $ | 60,297 | $ | 78,550 | $ | | $ | 78,550 | ||||||||||||
|
Interest expense
|
(9,370 | ) | | (36,289 | ) | (45,659 | ) | | (45,659 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
8,878 | 5 | 24,008 | 32,891 | | 32,891 | ||||||||||||||||||
|
Provision for loan and lease losses
|
(4,400 | ) | | | (4,400 | ) | | (4,400 | ) | |||||||||||||||
|
Non-interest income (loss)
|
3,404 | 3,755 | 9,163 | 16,322 | | 16,322 | ||||||||||||||||||
|
Non-interest expenses
|
(13,153 | ) | (4,224 | ) | (3,108 | ) | (20,485 | ) | | (20,485 | ) | |||||||||||||
|
Intersegment revenues
|
297 | | | 297 | (297 | ) | | |||||||||||||||||
|
Intersegment expenses
|
| (299 | ) | 2 | (297 | ) | 297 | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) before income taxes
|
$ | (4,974 | ) | $ | (763 | ) | $ | 30,065 | $ | 24,328 | $ | | $ | 24,328 | ||||||||||
|
|
||||||||||||||||||||||||
|
Total assets as of September 30, 2009
|
$ | 1,667,257 | $ | 8,981 | $ | 5,093,235 | $ | 6,769,473 | $ | (388,427 | ) | $ | 6,381,046 | |||||||||||
|
|
||||||||||||||||||||||||
51
| Wealth | Total Major | Consolidated | ||||||||||||||||||||||
| Banking | Management | Treasury | Segments | Eliminations | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Nine-Month period ended September 30, 2010
|
||||||||||||||||||||||||
|
Interest income
|
$ | 81,381 | $ | 10 | $ | 150,009 | $ | 231,400 | $ | | $ | 231,400 | ||||||||||||
|
Interest expense
|
(29,238 | ) | | (97,563 | ) | (126,801 | ) | | (126,801 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
52,143 | 10 | 52,446 | 104,599 | | 104,599 | ||||||||||||||||||
|
Provision for loan and lease losses
|
(12,214 | ) | | | (12,214 | ) | | (12,214 | ) | |||||||||||||||
|
Non-interest income (loss)
|
29,762 | 12,910 | (39,085 | ) | 3,587 | | 3,587 | |||||||||||||||||
|
Non-interest expenses
|
(58,576 | ) | (12,714 | ) | (9,660 | ) | (80,950 | ) | | (80,950 | ) | |||||||||||||
|
Intersegment revenues
|
1,169 | 763 | | 1,932 | (1,932 | ) | | |||||||||||||||||
|
Intersegment expenses
|
| (1,784 | ) | (148 | ) | (1,932 | ) | 1,932 | | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) before income taxes
|
$ | 12,284 | $ | (815 | ) | $ | 3,553 | $ | 15,022 | $ | | $ | 15,022 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Nine-Month period ended September 30, 2009
|
||||||||||||||||||||||||
|
Interest income
|
$ | 55,329 | $ | 39 | $ | 189,218 | $ | 244,586 | $ | | $ | 244,586 | ||||||||||||
|
Interest expense
|
(26,923 | ) | | (118,565 | ) | (145,488 | ) | | (145,488 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
28,406 | 39 | 70,653 | 99,098 | | 99,098 | ||||||||||||||||||
|
Provision for loan and lease losses
|
(11,250 | ) | | | (11,250 | ) | | (11,250 | ) | |||||||||||||||
|
Non-interest income (loss)
|
11,034 | 10,169 | 58,362 | 79,565 | | 79,565 | ||||||||||||||||||
|
Non-interest expenses
|
(41,994 | ) | (11,411 | ) | (8,566 | ) | (61,971 | ) | | (61,971 | ) | |||||||||||||
|
Intersegment revenues
|
979 | | | 979 | (979 | ) | - | |||||||||||||||||
|
Intersegment expenses
|
| (874 | ) | (105 | ) | (979 | ) | 979 | - | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) before income taxes
|
$ | (12,825 | ) | $ | (2,077 | ) | $ | 120,344 | $ | 105,442 | $ | | $ | 105,442 | ||||||||||
|
|
||||||||||||||||||||||||
52
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||||||||||
| 2010 | 2009 | Variance % | 2010 | 2009 | Variance % | |||||||||||||||||||
|
EARNINGS DATA:
|
||||||||||||||||||||||||
|
Interest income
|
$ | 81,221 | $ | 78,550 | 3.4 | % | $ | 231,400 | $ | 244,586 | -5.4 | % | ||||||||||||
|
Interest expense
|
43,061 | 45,659 | -5.7 | % | 126,801 | 145,488 | -12.8 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income
|
38,160 | 32,891 | 16.0 | % | 104,599 | 99,098 | 5.6 | % | ||||||||||||||||
|
Provision for loan and lease losses
|
4,100 | 4,400 | -6.8 | % | 12,214 | 11,250 | 8.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income after provision for loan and lease losses
|
34,060 | 28,491 | 19.5 | % | 92,385 | 87,848 | 5.2 | % | ||||||||||||||||
|
Non-interest income
|
(10,308 | ) | 16,322 | -163.2 | % | 3,587 | 79,565 | -95.5 | % | |||||||||||||||
|
Non-interest expenses
|
32,705 | 20,485 | 59.7 | % | 80,950 | 61,971 | 30.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) before taxes
|
(8,953 | ) | 24,328 | -136.8 | % | 15,022 | 105,442 | -85.8 | % | |||||||||||||||
|
Income tax expense
|
(2,358 | ) | 3,001 | -178.6 | % | (262 | ) | 8,452 | -103.1 | % | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Net Income (loss)
|
(6,595 | ) | 21,327 | -130.9 | % | 15,284 | 96,990 | -84.2 | % | |||||||||||||||
|
Less: Dividends on preferred stock
|
(1,200 | ) | (1,201 | ) | -0.1 | % | (4,134 | ) | (3,602 | ) | 14.8 | % | ||||||||||||
|
Less: Deemed dividend on preferred stock beneficial conversion feature
|
(22,711 | ) | | -100.0 | % | (22,711 | ) | | -100.0 | % | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Income available (loss) to common shareholders
|
$ | (30,506 | ) | $ | 20,126 | -251.6 | % | $ | (11,561 | ) | $ | 93,388 | -112.4 | % | ||||||||||
|
|
||||||||||||||||||||||||
|
PER SHARE DATA:
|
||||||||||||||||||||||||
|
Basic
|
$ | (0.67 | ) | $ | 0.83 | -181.2 | % | $ | (0.33 | ) | $ | 3.85 | -108.6 | % | ||||||||||
|
|
||||||||||||||||||||||||
|
Diluted
|
$ | (0.67 | ) | $ | 0.83 | -181.2 | % | $ | (0.33 | ) | $ | 3.84 | -108.6 | % | ||||||||||
|
|
||||||||||||||||||||||||
|
Average common shares outstanding
|
45,354 | 24,303 | 86.6 | % | 34,823 | 24,284 | 43.4 | % | ||||||||||||||||
|
Average potential common share-options
|
128 | 65 | 96.9 | % | 105 | 17 | 517.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average shares and shares equivalents
|
45,482 | 24,368 | 86.6 | % | 34,928 | 24,301 | 43.7 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Book value per common share
|
$ | 14.01 | $ | 12.98 | 7.9 | % | $ | 14.01 | $ | 12.98 | 7.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Market price at end of period
|
$ | 13.30 | $ | 12.70 | 4.7 | % | $ | 13.30 | $ | 12.70 | 4.7 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Cash dividends declared per common share
|
$ | 0.04 | $ | 0.04 | -0.2 | % | $ | 0.12 | $ | 0.12 | -19.3 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Cash dividends declared on common shares
|
$ | 1,855 | $ | 972 | 90.8 | % | $ | 4,500 | $ | 2,916 | 54.3 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
PERFORMANCE RATIOS:
|
||||||||||||||||||||||||
|
Return on average assets (ROA)
|
-0.33 | % | 1.32 | % | -125.1 | % | 0.28 | % | 1.98 | % | -85.8 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Return on average common equity (ROE)
|
-19.28 | % | 28.12 | % | -168.6 | % | -3.40 | % | 51.61 | % | -106.6 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Equity-to-assets ratio
|
9.69 | % | 6.00 | % | 61.6 | % | 9.69 | % | 6.00 | % | 61.6 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Efficiency ratio
|
65.93 | % | 50.82 | % | 29.7 | % | 60.67 | % | 51.31 | % | 18.2 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Expense ratio
|
1.24 | % | 0.86 | % | 43.5 | % | 1.09 | % | 0.88 | % | 24.0 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate spread
|
2.31 | % | 2.07 | % | 11.6 | % | 2.24 | % | 2.02 | % | 10.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate margin
|
2.22 | % | 2.17 | % | 2.3 | % | 2.18 | % | 2.15 | % | 1.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
53
| September 30, | December 31, | |||||||||||
| 2010 | 2009 | Variance % | ||||||||||
|
PERIOD END BALANCES AND CAPITAL RATIOS:
|
||||||||||||
|
Investments and loans
|
||||||||||||
|
Investments securities
|
$ | 4,339,836 | $ | 4,974,269 | -12.8 | % | ||||||
|
Loans and leases not covered under shared loss agreements with the FDIC, net
|
1,138,770 | 1,140,069 | -0.1 | % | ||||||||
|
Loans and leases covered under shared loss agreements with the FDIC, net
|
722,858 | | 100.0 | % | ||||||||
|
Securities sold but not yet delivered
|
317,209 | | 100.0 | % | ||||||||
|
|
||||||||||||
|
|
$ | 6,518,673 | $ | 6,114,338 | 6.6 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Deposits and borrowings
|
||||||||||||
|
Deposits
|
$ | 2,595,275 | $ | 1,745,501 | 48.7 | % | ||||||
|
Securities sold under agreements to repurchase
|
3,541,520 | 3,557,308 | -0.4 | % | ||||||||
|
Other borrowings
|
452,907 | 472,849 | -4.2 | % | ||||||||
|
Securities purchased but not yet received
|
| 413,359 | -100.0 | % | ||||||||
|
|
||||||||||||
|
|
$ | 6,589,702 | $ | 6,189,017 | 6.5 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Stockholders equity
|
||||||||||||
|
Preferred stock
|
68,000 | 68,000 | 0.0 | % | ||||||||
|
Common stock
|
47,808 | 25,739 | 85.7 | % | ||||||||
|
Additional paid-in capital
|
498,486 | 213,445 | 133.5 | % | ||||||||
|
Legal surplus
|
46,958 | 45,279 | 3.7 | % | ||||||||
|
Retained earnings
|
59,845 | 77,584 | -22.9 | % | ||||||||
|
Treasury stock, at cost
|
(17,116 | ) | (17,142 | ) | -0.2 | % | ||||||
|
Accumulated other comprehensive income (loss)
|
13,079 | (82,739 | ) | -115.8 | % | |||||||
|
|
||||||||||||
|
|
$ | 717,060 | $ | 330,166 | 117.2 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Capital ratios
|
||||||||||||
|
Leverage capital
|
8.99 | % | 6.52 | % | 37.9 | % | ||||||
|
|
||||||||||||
|
Tier I risk-based capital
|
24.00 | % | 18.79 | % | 27.7 | % | ||||||
|
|
||||||||||||
|
Total risk-based capital
|
25.02 | % | 19.84 | % | 26.1 | % | ||||||
|
|
||||||||||||
|
Financial assets managed and owned
|
||||||||||||
|
Trust assets managed
|
$ | 2,120,833 | $ | 1,818,498 | 16.6 | % | ||||||
|
|
||||||||||||
|
Broker-dealer assets gathered
|
1,425,445 | 1,269,284 | 12.3 | % | ||||||||
|
|
||||||||||||
|
Total assets managed
|
$ | 3,546,278 | $ | 3,087,782 | 14.8 | % | ||||||
|
|
||||||||||||
|
Assets owned
|
$ | 7,403,057 | $ | 6,550,833 | 13.0 | % | ||||||
|
|
||||||||||||
54
| | Greater proportion of interest income from loans. For the quarter ended September 30, 2010, interest income of $81.2 million increased 3.4% compared to the same period in 2009, as 88.2% growth from loans more than offset a 22.3% decline from investment securities due to lower yields and reduced size of the portfolio. Interest income from loans represented a record 42.3% of total interest income compared to 23.2% in the year ago quarter. Interest income included $16.7 million from acquired Eurobank loans for the three months. | |
| | Deleveraged balance sheet. The Group paid off a 4.39%, $100 million repurchase agreement that matured August 16, 2010 and redeemed the $595 million remaining balance of its 0.88% note to the FDIC, which originated as part of the Eurobank transaction. As a result of these transactions, total investments declined to 58.6% of assets at September 30, 2010 compared to 75.9% at December 31, 2009, and borrowings declined to 60.6% of interest-bearing liabilities compared to 69.8%, respectively. | |
| | Strong growth in commercial production. While total loan production and purchases increased 49.4%, to $103.4 million during the quarter ended September 30, 2010, from the same period in 2009, production of commercial loans and leases combined increased 194.3% to $31.0 million. To date for the year, commercial loans and lease production is up 102.3% to $73.1 million, representing 27.0% of total loan production and purchases, versus 15.7% for the year ago period. | |
| | Continued growth of banking and wealth management revenues. These revenues totaled $11.4 million during the quarter ended September 30, 2010, up 54.2% from the same period in 2009. Bank service revenues increased 139.7%, primarily reflecting the former Eurobank commercial point of sale business and deposit fees. Mortgage banking activities increased 53.1% due in part to higher production, reflecting expanded market share. Year to date, total banking and wealth management revenues are up 33.0%, to $28.8 million, representing 23.8% of total net revenues versus 19.8% a year ago. | |
| | Increased growth of wealth management assets. Total assets managed of $3.5 billion at September 30, 2010 grew 14.8% from December 31, 2009, with 16.6% growth of trust assets and 12.3% growth of broker-dealer assets. Growth is benefitting from improved market values as well as increased asset gathering from the Groups strong capital position in the local market. |
55
| | Continued growth of core retail deposits. Total retail deposits increased $505.4 million, to $1.9 billion from December 31, 2009, reflecting growth from both Group customers as the Group began to benefit from its larger and more strategically located network of 30 branches and core deposits assumed on the FDIC-assisted acquisition. Core retail deposits, which have grown sequentially nine quarters in a row, increased to 29.0% of interest bearing liabilities at September 30, 2010 compared to 24.3% in December 31, 2009. |
| | Net interest margin of 2.22% for the quarter ended September 30, 2010 increased 5 basis points from the same period in 2009. Higher yield from three months of former Eurobank loans and lower cost of funds were able to offset the decline in yield from investments. Cost of funds is expected to decline further in the fourth quarter as a result of the third quarter deleveraging. | |
| | Non interest expenses of $32.7 million for the quarter ended September 30, 2010 were $12.2 million higher than in the same period in 2009. The third quarter included $10.2 million related to Eurobank. In late September, the Group closed nine former Eurobank branches and consolidated two Oriental branches into the 11 Eurobank branches retained. The Groups network now consists of 30 branches, most of them concentrated in greater San Juan. In late October, most former Eurobank Information Technology functions transferred to the Groups platform. These actions are expected to reduce Eurobank related expenses in the fourth quarter, and along with other steps, achieve 30-35% Eurobank cost savings by the start of 2011. | |
| | Net credit losses (excluding loans covered under shared-loss agreements with the FDIC) of $2.5 million increased $1.5 million during the quarter ended September 30, 2010 from the same period in 2009 and total $5.8 million year to date, in line with the Groups previously stated expectations of $8-$9 million in 2010. Non-performing loans (NPLs) increased 6.1% from December 31, 2009. The Groups NPLs generally reflect the economic environment in Puerto Rico. The Group does not expect NPLs to result in significantly higher losses as most are well-collateralized residential mortgages with adequate loan-to-value ratios. | |
| | Approximately 96% of the Groups investment portfolio consists of fixed-rate mortgage-backed securities or notes, guaranteed or issued by FNMA, FHLMC or GNMA, and U.S. agency senior debt obligations, backed by a U.S. government sponsored entity or the full faith and credit of the U.S. government. |
| | Total stockholders equity of $717.1 million increased $386.9 million from December 31, 2009, reflecting issuances of common and preferred stock, the net income for the nine-month period, and an improvement of approximately $95.8 million in the fair value of the investment securities portfolio. | |
| | The Group continues to maintain regulatory capital ratios well above the requirements for a well-capitalized institution. At September 30, 2010, the Leverage Capital Ratio was 8.99%, Tier-1 Risk-Based Capital Ratio was 24.00%, and Total Risk-Based Capital Ratio was 25.02%. In addition, Tangible Common Equity to risk-weighted assets was 21.86%. |
| | Deemed dividend of $22.7 million related to the conversion of the Groups Mandatorily Convertible Non-Cumulative Non-Voting Perpetual Preferred Stock, Series C, which raised a net $189 million in connection with the Eurobank acquisition, which was converted into 13.32 million shares of common stock on July 8, 2010. The deemed dividend did not affect total stockholders equity or book value per common share, but did reduce income per common share for the quarter and nine months ended September 30, 2010. The $22.7 million represents the intrinsic value between the conversion rate of $15.01 and the common stock closing price of $16.62 on April 30, 2010, the date the Preferred Stock was offered. | |
| | Gain of $14.0 million on the sale of securities for the quarter ended September 30, 2010, as the Group took further advantage of the low interest rate environment to lock in profits. For the quarter ended September 30, 2009 the Group had a $35.5 million gain on the sale of securities. |
56
| | Charges of $14.8 million in other-than-temporary impairment on the BALTA private label CMO during the quarter ended September 30, 2010. The other-than-temporary impairment was the result of increasingly conservative modeling that now takes into consideration the macro economic effect of the recent foreclosure moratorium in some states and other economic uncertainties. For the quarter ended September 30, 2009, other-than-temporary impairment on securities amounted to $8.3 million. | |
| | Loss of $22.6 million on derivative activities for the quarter ended September 30, 2010. This reflected realized losses of $17.3 million due to the termination of forward-settle swaps with a notional amount of $1.25 billion. These terminations allowed the Group to enter into new forward-settle swap contracts for the same notional amount, while effectively reducing the interest rate of the pay-fixed side of such deals from an average rate of 2.45% to an average rate of 1.83%. The balance reflected an unrealized valuation loss of $4.9 million on the new swaps. These forward-settle swaps will enable the Group to fix, at 1.83%, the price of $1.25 billion in repurchase agreement funding ($900 million up for renewal in December 2011 and $350 million in May 2012) that currently have a blended cost of 4.40%. During the quarter ended September 30, 2009 the Group had a loss of $64 thousand on derivative activities. | |
| | Accretion of $1.8 million of the FDIC loss share indemnification asset related to the former Eurobank loan portfolio. The estimated fair value of this asset was determined by discounting the projected cash flows related to the loss sharing agreements based on expected reimbursements, primarily for credit losses on covered assets. The time value of money incorporated into the present value computation is accreted over the shorter life of the loss sharing agreements or the holding period of the covered assets. |
57
| Interest | Average rate | Average balance | ||||||||||||||||||||||
| September | September | September | September | September | September | |||||||||||||||||||
| 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||||||||||||||
|
A TAX EQUIVALENT SPREAD
|
||||||||||||||||||||||||
|
Interest-earning assets
|
$ | 81,221 | $ | 78,550 | 4.73 | % | 5.19 | % | $ | 6,868,971 | $ | 6,055,662 | ||||||||||||
|
Tax equivalent adjustment
|
26,358 | 27,038 | 1.53 | % | 1.79 | % | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-earning assets tax equivalent
|
107,579 | 105,588 | 6.26 | % | 6.98 | % | 6,868,971 | 6,055,662 | ||||||||||||||||
|
Interest-bearing liabilities
|
43,061 | 45,659 | 2.42 | % | 3.12 | % | 7,116,702 | 5,855,924 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Tax equivalent net interest income / spread
|
64,518 | 59,929 | 3.84 | % | 3.86 | % | (247,731 | ) | 199,738 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Tax equivalent interest rate margin
|
3.76 | % | 3.96 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
B NORMAL SPREAD
|
||||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Investments:
|
||||||||||||||||||||||||
|
Investment securities
|
46,794 | 60,161 | 3.84 | % | 5.11 | % | 4,876,274 | 4,708,209 | ||||||||||||||||
|
Trading securities
|
2 | 5 | 4.00 | % | 5.88 | % | 200 | 340 | ||||||||||||||||
|
Money market investments
|
78 | 136 | 0.37 | % | 0.31 | % | 84,054 | 177,555 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
46,874 | 60,302 | 3.78 | % | 4.94 | % | 4,960,528 | 4,886,104 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Loans not
covered under shared loss agreements with the FDIC:
|
||||||||||||||||||||||||
|
Mortgage
|
14,007 | 15,081 | 6.08 | % | 6.32 | % | 921,802 | 954,820 | ||||||||||||||||
|
Commercial
|
2,862 | 2,689 | 5.53 | % | 5.53 | % | 206,838 | 194,646 | ||||||||||||||||
|
Leasing
|
93 | | 10.09 | % | 0.00 | % | 3,688 | | ||||||||||||||||
|
Consumer
|
639 | 478 | 8.80 | % | 9.52 | % | 29,037 | 20,092 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
17,601 | 18,248 | 6.06 | % | 6.24 | % | 1,161,365 | 1,169,558 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Loans covered under shared loss agreements with the FDIC:
|
||||||||||||||||||||||||
|
Loans secured by residential properties
|
3,883 | | 7.90 | % | 0.00 | % | 196,510 | | ||||||||||||||||
|
Commercial and construction
|
9,106 | | 8.64 | % | 0.00 | % | 421,448 | | ||||||||||||||||
|
Leasing
|
3,103 | | 11.49 | % | 0.00 | % | 107,989 | | ||||||||||||||||
|
Consumer
|
654 | | 12.38 | % | 0.00 | % | 21,131 | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
16,746 | | 8.97 | % | 0.00 | % | 747,078 | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
34,347 | 18,248 | 7.20 | % | 6.24 | % | 1,908,443 | 1,169,558 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
81,221 | 78,550 | 4.73 | % | 5.19 | % | 6,868,971 | 6,055,662 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities: Deposits:
|
||||||||||||||||||||||||
|
Non-interest bearing deposits
|
| | 0.00 | % | 0.00 | % | 165,524 | 46,234 | ||||||||||||||||
|
Now accounts
|
3,646 | 5,046 | 2.05 | % | 3.01 | % | 712,072 | 671,454 | ||||||||||||||||
|
Savings and money market
|
940 | 249 | 1.69 | % | 1.50 | % | 223,140 | 66,424 | ||||||||||||||||
|
Certificates of deposit
|
8,094 | 8,695 | 2.32 | % | 3.41 | % | 1,393,430 | 1,019,343 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
12,680 | 13,990 | 2.03 | % | 3.10 | % | 2,494,167 | 1,803,455 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Borrowings:
|
||||||||||||||||||||||||
|
Securities sold under agreements to repurchase
|
25,128 | 27,209 | 2.84 | % | 3.04 | % | 3,542,785 | 3,582,362 | ||||||||||||||||
|
Advances from FHLB and other borrowings
|
3,082 | 3,106 | 3.82 | % | 3.83 | % | 322,512 | 324,024 | ||||||||||||||||
|
FDIC-guaranteed term notes
|
1,021 | 1,021 | 3.86 | % | 3.71 | % | 105,818 | 110,000 | ||||||||||||||||
|
Purchase money note issued to the FDIC
|
823 | | 0.53 | % | 0.00 | % | 615,337 | | ||||||||||||||||
|
Subordinated capital notes
|
327 | 333 | 3.62 | % | 3.69 | % | 36,083 | 36,083 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
30,381 | 31,669 | 2.63 | % | 3.13 | % | 4,622,535 | 4,052,469 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
43,061 | 45,659 | 2.42 | % | 3.12 | % | 7,116,702 | 5,855,924 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income / spread
|
$ | 38,160 | $ | 32,891 | 2.31 | % | 2.07 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate margin
|
2.22 | % | 2.17 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Excess of average interest-earning assets over average interest-
bearing liabilities (excess of average interest-bearing liabilities
over average interest-earning assets)
|
$ | (247,731 | ) | $ | 199,738 | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average interest-earning assets to average interest-bearing
liabilities ratio
|
96.52 | % | 103.41 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| Volume | Rate | Total | ||||||||||
|
Interest Income:
|
||||||||||||
|
Investments
|
$ | 919 | $ | (14,347 | ) | $ | (13,428 | ) | ||||
|
Loans
|
16,618 | (519 | ) | 16,099 | ||||||||
|
|
||||||||||||
|
|
17,537 | (14,866 | ) | 2,671 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Interest Expense:
|
||||||||||||
|
Deposits
|
2,056 | (3,366 | ) | (1,310 | ) | |||||||
|
Repurchase agreements
|
(301 | ) | (1,780 | ) | (2,081 | ) | ||||||
|
Other borrowings
|
769 | 24 | 793 | |||||||||
|
|
||||||||||||
|
|
2,524 | (5,122 | ) | (2,598 | ) | |||||||
|
|
||||||||||||
|
Net Interest Income
|
$ | 15,013 | $ | (9,744 | ) | $ | 5,269 | |||||
|
|
||||||||||||
58
| Interest | Average rate | Average balance | ||||||||||||||||||||||
| September | September | September | September | September | September | |||||||||||||||||||
| 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||||||||||||||
|
A TAX EQUIVALENT SPREAD
|
||||||||||||||||||||||||
|
Interest-earning assets
|
$ | 231,400 | $ | 244,586 | 4.82 | % | 5.32 | % | $ | 6,402,316 | $ | 6,135,733 | ||||||||||||
|
Tax equivalent adjustment
|
75,625 | 80,690 | 1.57 | % | 1.75 | % | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-earning assets tax equivalent
|
307,025 | 325,276 | 6.39 | % | 7.07 | % | 6,402,316 | 6,135,733 | ||||||||||||||||
|
Interest-bearing liabilities
|
126,801 | 145,488 | 2.58 | % | 3.30 | % | 6,560,613 | 5,887,022 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Tax equivalent net interest income / spread
|
180,224 | 179,788 | 3.81 | % | 3.77 | % | (158,296 | ) | 248,711 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Tax equivalent interest rate margin
|
3.75 | % | 3.91 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
B NORMAL SPREAD
|
||||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Investments:
|
||||||||||||||||||||||||
|
Investment securities
|
149,750 | 187,770 | 4.22 | % | 5.24 | % | 4,731,213 | 4,781,345 | ||||||||||||||||
|
Trading securities
|
5 | 933 | 3.06 | % | 3.65 | % | 218 | 34,128 | ||||||||||||||||
|
Money market investments
|
263 | 554 | 0.39 | % | 0.55 | % | 88,930 | 134,341 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
150,018 | 189,257 | 4.15 | % | 5.10 | % | 4,820,361 | 4,949,814 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Loans not
covered under shared loss agreements with the FDIC:
|
||||||||||||||||||||||||
|
Mortgage
|
42,656 | 46,170 | 6.14 | % | 6.30 | % | 926,513 | 977,032 | ||||||||||||||||
|
Commercial
|
8,592 | 7,677 | 5.69 | % | 5.43 | % | 201,364 | 188,425 | ||||||||||||||||
|
Leasing
|
117 | | 5.26 | % | 0.00 | % | 2,963 | | ||||||||||||||||
|
Consumer
|
1,567 | 1,482 | 8.03 | % | 9.66 | % | 26,023 | 20,462 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
52,932 | 55,329 | 6.10 | % | 6.22 | % | 1,156,863 | 1,185,919 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Loans covered under shared loss agreements with the FDIC:
|
||||||||||||||||||||||||
|
Loans secured by residential properties
|
6,493 | | 7.81 | % | 0.00 | % | 110,844 | | ||||||||||||||||
|
Commercial and construction
|
15,350 | | 8.61 | % | 0.00 | % | 237,744 | | ||||||||||||||||
|
Leasing
|
5,436 | | 11.28 | % | 0.00 | % | 64,271 | | ||||||||||||||||
|
Consumer
|
1,171 | | 12.76 | % | 0.00 | % | 12,234 | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
28,450 | | 8.92 | % | 0.00 | % | 425,092 | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
81,382 | 55,329 | 6.86 | % | 6.22 | % | 1,581,955 | 1,185,919 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
231,400 | 244,586 | 4.82 | % | 5.32 | % | 6,402,316 | 6,135,733 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities: Deposits:
|
||||||||||||||||||||||||
|
Non-interest bearing deposits
|
| | 0.00 | % | 0.00 | % | 120,054 | 42,586 | ||||||||||||||||
|
Now accounts
|
10,973 | 13,151 | 2.17 | % | 3.12 | % | 672,826 | 562,885 | ||||||||||||||||
|
Savings and money market
|
2,074 | 615 | 1.67 | % | 1.38 | % | 165,988 | 59,382 | ||||||||||||||||
|
Certificates of deposit
|
22,827 | 28,196 | 2.48 | % | 3.49 | % | 1,225,099 | 1,077,891 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
35,874 | 41,962 | 2.19 | % | 3.21 | % | 2,183,967 | 1,742,744 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Borrowings:
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Securities sold under agreements to repurchase
|
75,900 | 90,937 | 2.84 | % | 3.28 | % | 3,566,354 | 3,696,862 | ||||||||||||||||
|
Advances from FHLB and other borrowings
|
9,147 | 9,277 | 3.78 | % | 3.75 | % | 322,507 | 329,899 | ||||||||||||||||
|
FDIC-guaranteed term notes
|
3,063 | 2,154 | 3.86 | % | 3.53 | % | 105,676 | 81,434 | ||||||||||||||||
|
Purchase money note issued to the FDIC
|
1,887 | | 0.73 | % | 0.00 | % | 346,027 | | ||||||||||||||||
|
Subordinated capital notes
|
930 | 1,158 | 3.44 | % | 4.28 | % | 36,083 | 36,083 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
90,927 | 103,526 | 2.77 | % | 3.33 | % | 4,376,646 | 4,144,278 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
126,801 | 145,488 | 2.58 | % | 3.30 | % | 6,560,613 | 5,887,022 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income / spread
|
$ | 104,599 | $ | 99,098 | 2.24 | % | 2.02 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest rate margin
|
2.18 | % | 2.15 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Excess of average interest-earning assets over average interest-
bearing liabilities (excess of average interest-bearing liabilities
over average interest-earning assets)
|
$ | (158,296 | ) | $ | 248,711 | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average interest-earning assets to average interest-bearing
liabilities ratio
|
97.59 | % | 104.22 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| Volume | Rate | Total | ||||||||||
|
Interest Income:
|
||||||||||||
|
Investments
|
$ | (4,950 | ) | $ | (34,289 | ) | $ | (39,239 | ) | |||
|
Loans
|
27,094 | (1,041 | ) | 26,053 | ||||||||
|
|
||||||||||||
|
|
22,144 | (35,330 | ) | (13,186 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Interest Expense:
|
||||||||||||
|
Deposits
|
3,932 | (10,020 | ) | (6,088 | ) | |||||||
|
Repurchase agreements
|
(3,210 | ) | (11,827 | ) | (15,037 | ) | ||||||
|
Other borrowings
|
2,361 | 77 | 2,438 | |||||||||
|
|
||||||||||||
|
|
3,083 | (21,770 | ) | (18,687 | ) | |||||||
|
|
||||||||||||
|
Net Interest Income
|
$ | 19,061 | $ | (13,560 | ) | $ | 5,501 | |||||
|
|
||||||||||||
59
60
61
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||||||||||
| 2010 | 2009 | Variance % | 2010 | 2009 | Variance % | |||||||||||||||||||
|
Wealth management revenues
|
$ | 4,554 | $ | 3,764 | 21.0 | % | $ | 13,157 | $ | 10,163 | 29.5 | % | ||||||||||||
|
Banking service revenues
|
3,414 | 1,424 | 139.7 | % | 8,030 | 4,330 | 85.5 | % | ||||||||||||||||
|
Mortgage banking activities
|
3,418 | 2,232 | 53.1 | % | 7,555 | 7,191 | 5.1 | % | ||||||||||||||||
|
Investment banking revenues (losses)
|
59 | | 100.0 | % | 93 | (4 | ) | 2425.0 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total banking and wealth
management revenues
|
11,445 | 7,420 | 54.2 | % | 28,835 | 21,680 | 33.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loss on other-than-temporarily impaired securities
|
(14,739 | ) | (44,737 | ) | -67.1 | % | (39,674 | ) | (107,331 | ) | -47.7 | % | ||||||||||||
|
Portion of loss on securities recognized in other comprehensive income
|
| 36,478 | -100.0 | % | 22,508 | 94,656 | -58.8 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Loss on other-than-temporary impairments on securities
|
(14,739 | ) | (8,259 | ) | 78.5 | % | (17,166 | ) | (12,675 | ) | 35.4 | % | ||||||||||||
|
Net gain (loss) on:
|
||||||||||||||||||||||||
|
Sale of securities
|
13,954 | 35,528 | -60.7 | % | 37,807 | 56,388 | -33.0 | % | ||||||||||||||||
|
Derivatives
|
(22,580 | ) | (64 | ) | 35181.3 | % | (59,832 | ) | 19,778 | -402.5 | % | |||||||||||||
|
Early extinguishment of repurchase agreements
|
| (17,551 | ) | -100.0 | % | | (17,551 | ) | -100.0 | % | ||||||||||||||
|
Trading securities
|
4 | (505 | ) | -100.8 | % | 2 | 12,427 | -100.0 | % | |||||||||||||||
|
Bargain purchase from FDIC assisted acquisition
|
| | 0.0 | % | 9,944 | | 100.0 | % | ||||||||||||||||
|
Fair value adjustment on FDIC equity appreciation instrument
|
| | 0.0 | % | 909 | | 100.0 | % | ||||||||||||||||
|
Accretion of FDIC loss-share indemnification asset
|
1,756 | | 100.0 | % | 3,314 | | 100.0 | % | ||||||||||||||||
|
Foreclosed real estate
|
(140 | ) | (278 | ) | -49.6 | % | (283 | ) | (576 | ) | -50.9 | % | ||||||||||||
|
Other
|
(8 | ) | 31 | -125.8 | % | 57 | 94 | -39.4 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
|
(21,753 | ) | 8,902 | -344.4 | % | (25,248 | ) | 57,885 | -143.6 | % | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Total non-interest income (loss)
|
$ | (10,308 | ) | $ | 16,322 | -163.2 | % | $ | 3,587 | $ | 79,565 | -95.5 | % | |||||||||||
|
|
||||||||||||||||||||||||
62
63
| Quarter Ended September 30, | Nine-Month Period Ended September 30, | |||||||||||||||||||||||
| 2010 | 2009 | Variance % | 2010 | 2009 | Variance % | |||||||||||||||||||
|
Compensation and employee benefits
|
$ | 11,732 | $ | 7,882 | 48.8 | % | $ | 30,440 | $ | 23,626 | 28.8 | % | ||||||||||||
|
Occupancy and equipment
|
5,620 | 3,747 | 50.0 | % | 13,815 | 10,994 | 25.7 | % | ||||||||||||||||
|
Professional and service fees
|
5,480 | 2,459 | 122.9 | % | 11,552 | 7,461 | 54.8 | % | ||||||||||||||||
|
Insurance
|
1,651 | 1,273 | 29.7 | % | 5,218 | 5,560 | -6.2 | % | ||||||||||||||||
|
Taxes, other than payroll and income taxes
|
1,611 | 834 | 93.2 | % | 3,759 | 2,129 | 76.6 | % | ||||||||||||||||
|
Advertising and business promotion
|
1,275 | 1,097 | 16.2 | % | 3,339 | 3,329 | 0.3 | % | ||||||||||||||||
|
Electronic banking charges
|
1,322 | 471 | 180.7 | % | 3,112 | 1,607 | 93.7 | % | ||||||||||||||||
|
Communication
|
826 | 382 | 116.2 | % | 1,905 | 1,163 | 63.8 | % | ||||||||||||||||
|
Loan servicing expenses
|
443 | 397 | 11.6 | % | 1,321 | 1,167 | 13.2 | % | ||||||||||||||||
|
Clearing and wrap fees
|
579 | 293 | 97.6 | % | 1,217 | 860 | 41.5 | % | ||||||||||||||||
|
Director and investors relations
|
396 | 348 | 13.8 | % | 1,098 | 1,029 | 6.7 | % | ||||||||||||||||
|
Other operating expenses
|
1,770 | 1,302 | 36.0 | % | 4,174 | 3,046 | 37.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total non-interest expenses
|
$ | 32,705 | $ | 20,485 | 59.7 | % | $ | 80,950 | $ | 61,971 | 30.6 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Relevant ratios and data:
|
||||||||||||||||||||||||
|
Efficiency ratio
|
65.9 | % | 50.8 | % | 60.7 | % | 51.3 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Expense ratio
|
1.2 | % | 0.9 | % | 1.1 | % | 0.9 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Compensation and benefits to non-interest expense
|
35.9 | % | 38.5 | % | 37.6 | % | 38.1 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Compensation to total assets owned
|
0.63 | % | 0.49 | % | 0.55 | % | 0.49 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average number of employees
|
846 | 538 | 716 | 547 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average compensation per employee
|
$ | 55.5 | $ | 58.6 | $ | 56.7 | $ | 57.6 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Assets owned per average employee
|
$ | 8,751 | $ | 11,861 | $ | 10,339 | $ | 11,666 | ||||||||||||||||
|
|
||||||||||||||||||||||||
64
65
| Nine-Month Period Ended | ||||||||||||||||||||||||
| Quarter Ended September 30, | Variance | September 30, | Variance | |||||||||||||||||||||
| 2010 | 2009 | % | 2010 | 2009 | % | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Balance at beginning of period
|
$ | 28,002 | $ | 16,718 | 67.5 | % | $ | 23,272 | $ | 14,293 | 62.8 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Provision for loan and lease losses
|
4,100 | 4,400 | -6.8 | % | 12,214 | 11,250 | 8.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Charge-offs
|
(2,517 | ) | (1,037 | ) | 142.7 | % | (6,124 | ) | (5,652 | ) | 8.4 | % | ||||||||||||
|
Recoveries
|
55 | 95 | -42.1 | % | 278 | 285 | -2.5 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at end of period
|
$ | 29,640 | $ | 20,176 | 46.9 | % | $ | 29,640 | $ | 20,176 | 46.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
| Nine-Month Period Ended | ||||||||||||||||||||||||
| Quarter Ended September 30, | Variance | September 30, | Variance | |||||||||||||||||||||
| 2010 | 2009 | % | 2010 | 2009 | % | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Mortgage
|
||||||||||||||||||||||||
|
Charge-offs
|
$ | (432 | ) | $ | (575 | ) | -24.9 | % | $ | (2,871 | ) | $ | (2,776 | ) | 3.4 | % | ||||||||
|
Recoveries
|
| 31 | -100.0 | % | 76 | 70 | 8.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
(432 | ) | (544 | ) | -20.6 | % | (2,795 | ) | (2,706 | ) | 3.3 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||
|
Charge-offs
|
(1,720 | ) | (78 | ) | 2105.1 | % | (2,220 | ) | (1,811 | ) | 22.6 | % | ||||||||||||
|
Recoveries
|
10 | 8 | 25.0 | % | 32 | 44 | -27.3 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
(1,710 | ) | (70 | ) | 2342.9 | % | (2,188 | ) | (1,767 | ) | 23.8 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Consumer
|
||||||||||||||||||||||||
|
Charge-offs
|
(365 | ) | (384 | ) | -4.9 | % | (1,033 | ) | (1,065 | ) | -3.0 | % | ||||||||||||
|
Recoveries
|
45 | 56 | -19.6 | % | 170 | 171 | -0.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
(320 | ) | (328 | ) | -2.4 | % | (863 | ) | (894 | ) | -3.5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net credit losses
|
||||||||||||||||||||||||
|
Total charge-offs
|
(2,517 | ) | (1,037 | ) | 142.7 | % | (6,124 | ) | (5,652 | ) | 8.4 | % | ||||||||||||
|
Total recoveries
|
55 | 95 | -42.1 | % | 278 | 285 | -2.5 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
(2,462 | ) | (942 | ) | 161.4 | % | (5,846 | ) | (5,367 | ) | 8.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net credit losses to average
loans outstanding (excluding loans
covered by FDIC shared-loss
agreements):
|
||||||||||||||||||||||||
|
Mortgage
|
0.19 | % | 0.23 | % | 0.40 | % | 0.37 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Commercial
|
3.31 | % | 0.14 | % | 1.45 | % | 1.25 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Leasing
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Consumer
|
4.41 | % | 6.53 | % | 4.42 | % | 5.83 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
0.85 | % | 0.32 | % | 0.67 | % | 0.60 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Recoveries to charge-offs
|
2.19 | % | 9.16 | % | 4.54 | % | 5.04 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average loans (excluding loans
covered by FDIC shared-loss
agreements):
|
||||||||||||||||||||||||
|
Mortgage
|
$ | 921,802 | $ | 954,820 | -3.5 | % | $ | 926,513 | $ | 977,032 | -5.2 | % | ||||||||||||
|
Commercial
|
206,838 | 194,646 | 6.3 | % | 201,364 | 188,425 | 6.9 | % | ||||||||||||||||
|
Leasing
|
3,688 | | 100.0 | % | 2,963 | | 100.0 | % | ||||||||||||||||
|
Consumer
|
29,037 | 20,092 | 44.5 | % | 26,023 | 20,462 | 27.2 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 1,161,365 | $ | 1,169,558 | -0.7 | % | $ | 1,158,513 | $ | 1,185,919 | -2.3 | % | ||||||||||||
|
|
||||||||||||||||||||||||
66
| September 30, | December 31, | Variance | September 30, | |||||||||||||
| 2010 | 2009 | % | 2009 | |||||||||||||
|
Allowance for loans and lease losses:
|
||||||||||||||||
|
Mortgage
|
$ | 19,175 | $ | 15,044 | 27.5 | % | $ | 11,207 | ||||||||
|
Commercial
|
8,504 | 7,112 | 19.6 | % | 7,485 | |||||||||||
|
Consumer
|
589 | 864 | -31.8 | % | 1,155 | |||||||||||
|
Leasing
|
216 | | 100.0 | % | | |||||||||||
|
Unallocated allowance
|
1,156 | 252 | 358.7 | % | 329 | |||||||||||
|
|
||||||||||||||||
|
|
$ | 29,640 | $ | 23,272 | 27.4 | % | $ | 20,176 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Allowance composition:
|
||||||||||||||||
|
Mortgage
|
64.7 | % | 64.6 | % | 55.5 | % | ||||||||||
|
Commercial
|
28.7 | % | 30.6 | % | 37.1 | % | ||||||||||
|
Consumer
|
2.0 | % | 3.7 | % | 5.7 | % | ||||||||||
|
Leasing
|
0.7 | % | 0.0 | % | 0.0 | % | ||||||||||
|
Unallocated allowance
|
3.9 | % | 1.1 | % | 1.6 | % | ||||||||||
|
|
||||||||||||||||
|
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Allowance coverage ratio at end of period applicable to:
|
||||||||||||||||
|
Mortgage
|
2.1 | % | 1.6 | % | 1.2 | % | ||||||||||
|
Commercial
|
3.9 | % | 3.6 | % | 3.8 | % | ||||||||||
|
Consumer
|
1.9 | % | 3.8 | % | 5.4 | % | ||||||||||
|
Leasing
|
3.6 | % | 0.0 | % | 0.0 | % | ||||||||||
|
Unallocated allowance to total loans and leases
|
0.1 | % | 0.0 | % | 0.0 | % | ||||||||||
|
|
||||||||||||||||
|
Total allowance to total loans (excluding loans covered by FDIC
shared-loss agreements)
|
2.5 | % | 2.0 | % | 1.8 | % | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Other selected data and ratios:
|
||||||||||||||||
|
Allowance coverage ratio to:
|
||||||||||||||||
|
Non-performing loans
|
26.8 | % | 22.0 | % | 21.7 | % | ||||||||||
|
|
||||||||||||||||
|
Non-mortgage non-performing loans
|
204.9 | % | 144.3 | % | 211.4 | % | ||||||||||
|
|
||||||||||||||||
67
68
| Higher-Risk Residential Mortgage Loans* | ||||||||||||||||||||||||||||||||||||||||||||||||
| High Loan-to-Value (LTV) Ratio Mortgages | ||||||||||||||||||||||||||||||||||||||||||||||||
| Junior Lien Mortgages | Interest Only Loans | LTV 90% to 100% | LTV Over 100% | |||||||||||||||||||||||||||||||||||||||||||||
| Carrying | Carrying | Carrying | Carrying | |||||||||||||||||||||||||||||||||||||||||||||
| Value | Allowance | % | Value | Allowance | % | Value | Allowance | % | Value | Allowance | % | |||||||||||||||||||||||||||||||||||||
| (thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Delinquency:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Up to 90 days
|
$ | 22,113 | $ | 219 | 0.99 | % | $ | 35,272 | $ | 1,018 | 2.89 | % | $ | 110,841 | $ | 1,503 | 1.36 | % | $ | 8,557 | $ | 136 | 1.59 | % | ||||||||||||||||||||||||
|
91- 120 days
|
496 | 10 | 2.03 | % | 114 | 7 | 5.88 | % | 1,051 | 22 | 2.06 | % | 130 | 3 | 2.06 | % | ||||||||||||||||||||||||||||||||
|
121 - 180 days
|
579 | 23 | 3.94 | % | 164 | 19 | 11.76 | % | 1,801 | 74 | 4.12 | % | 111 | 5 | 4.12 | % | ||||||||||||||||||||||||||||||||
|
181- 365 days
|
765 | 29 | 3.80 | % | 1,705 | 201 | 11.76 | % | 4,175 | 235 | 5.63 | % | | | | |||||||||||||||||||||||||||||||||
|
Over 365 days
|
1,780 | 150 | 8.44 | % | 4,001 | 1,059 | 26.46 | % | 8,258 | 1,066 | 12.91 | % | | | | |||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 25,732 | $ | 431 | 1.68 | % | $ | 41,256 | $ | 2,303 | 5.58 | % | $ | 126,126 | $ | 2,900 | 2.30 | % | $ | 8,799 | $ | 143 | 1.63 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage of total loans not
covered by FDIC shared-loss
agreements
|
2.26 | % | 3.62 | % | 11.08 | % | 0.77 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Refinanced or Modified Loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Amount
|
$ | 1,745 | $ | 22 | 1.27 | % | $ | | $ | | | $ | 8,909 | $ | 100 | 1.13 | % | $ | 2,107 | $ | 26 | 1.26 | % | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage
of Higher-Risk Loan Category
|
6.78 | % | | 7.06 | % | 23.95 | % | |||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Current Loan-to-Value:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Under 70%
|
$ | 19,611 | $ | 355 | 1.81 | % | $ | 3,810 | $ | 425 | 11.17 | % | $ | | $ | | | $ | | $ | | | ||||||||||||||||||||||||||
|
70%- 79%
|
3,016 | 39 | 1.31 | % | 7,714 | 388 | 5.03 | % | | | | | | | ||||||||||||||||||||||||||||||||||
|
80% - 89%
|
2,120 | 20 | 0.92 | % | 12,134 | 651 | 5.36 | % | | | | | | | ||||||||||||||||||||||||||||||||||
|
90% - 100%
|
985 | 17 | 1.78 | % | 15,096 | 765 | 5.07 | % | 126,126 | 2,900 | 2.30 | % | | | | |||||||||||||||||||||||||||||||||
|
Over 100%
|
| | | 2,502 | 74 | 2.94 | % | | | | 8,799 | 143 | 1.63 | % | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
$ | 25,732 | $ | 431 | 1.68 | % | $ | 41,256 | $ | 2,303 | 5.58 | % | $ | 126,126 | $ | 2,900 | 2.30 | % | $ | 8,799 | $ | 143 | 1.63 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
| * | Loans may be included in more than one higher-risk loan category |
69
| September 30, | December 31, | % | September 30, | |||||||||||||
| (Dollars in thousands) | 2010 | 2009 | Variance | 2009 | ||||||||||||
|
Non-performing assets:
|
||||||||||||||||
|
Non-accruing
|
||||||||||||||||
|
Troubled Debt Restructuring (TDR) loans
|
$ | 318 | $ | 214 | 48.6 | % | $ | | ||||||||
|
Other loans
|
59,235 | 56,854 | 4.2 | % | 46,794 | |||||||||||
|
Accruing
|
||||||||||||||||
|
Troubled Debt Restructuring (TDR) loans
|
3,902 | 443 | 780.8 | % | | |||||||||||
|
Other loans
|
47,297 | 46,860 | 0.9 | % | 46,300 | |||||||||||
|
|
||||||||||||||||
|
Total non-performing loans
|
110,752 | 104,371 | 6.1 | % | 93,094 | |||||||||||
|
Foreclosed real estate
|
13,765 | 9,347 | 47.3 | % | 8,319 | |||||||||||
|
|
||||||||||||||||
|
|
$ | 124,517 | $ | 113,718 | 9.5 | % | $ | 101,413 | ||||||||
|
|
||||||||||||||||
| September 30, | December 31, | Variance | September 30, | |||||||||||||
| 2010 | 2009 | % | 2009 | |||||||||||||
|
Non-performing loans:
|
||||||||||||||||
|
Mortgage
|
$ | 96,286 | $ | 88,238 | 9.1 | % | $ | 83,551 | ||||||||
|
Commercial
|
13,862 | 15,688 | -11.6 | % | 8,792 | |||||||||||
|
Consumer
|
604 | 445 | 35.7 | % | 751 | |||||||||||
|
Leasing
|
| | | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 110,752 | $ | 104,371 | 6.1 | % | $ | 93,094 | ||||||||
|
|
||||||||||||||||
|
Non-performing loans composition percentages:
|
||||||||||||||||
|
Mortgage
|
86.9 | % | 84.5 | % | 89.8 | % | ||||||||||
|
Commercial, mainly real estate
|
12.5 | % | 15.0 | % | 9.4 | % | ||||||||||
|
Consumer
|
0.6 | % | 0.5 | % | 0.8 | % | ||||||||||
|
|
||||||||||||||||
|
Total
|
100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
|
|
||||||||||||||||
|
Non-performing loans to:
|
||||||||||||||||
|
Total loans (excluding loans covered by FDIC shared-loss
agreements)
|
9.48 | % | 8.97 | % | 5.69 | % | 7.94 | % | ||||||||
|
|
||||||||||||||||
|
Total assets (excluding assets covered by FDIC shared-loss
agreements)
|
1.66 | % | 1.59 | % | 4.40 | % | 1.46 | % | ||||||||
|
|
||||||||||||||||
|
Total capital
|
15.50 | % | 31.61 | % | -50.98 | % | 24.33 | % | ||||||||
|
|
||||||||||||||||
70
| | Mortgage loans well collateralized and in process of collection are placed on a non-accrual basis when they become 365 days or more past due and are written-down, if necessary, based on the specific evaluation of the collateral underlying the loan. At September 30, 2010, the Groups non-performing mortgage loans totaled $96.3 million (86.9% of the Groups non-performing loans), a 9.1% increase from the $88.2 million(84.6% of the Groups non-performing loans) reported at December 31, 2009. Non-performing loans in this category are primarily residential mortgage loans. | |
| | Commercial loans are placed on non-accrual status when they become 90 days or more past due and are written-down, if necessary, based on the specific evaluation of the underlying collateral, if any. At September 30, 2010, the Groups non-performing commercial loans amounted to $13.9 million (12.5% of the Groups non-performing loans), an 11.6% decrease when compared to non-performing commercial loans of $15.7 million reported at December 31, 2009 (15.0% of the Groups non-performing loans). Most of this portfolio is collateralized by commercial real estate properties. | |
| | Consumer loans are placed on non-accrual status when they become 90 days past due and written-off when payments are delinquent 120 days in personal loans and 180 days in credit cards and personal lines of credit. At September 30, 2010, the Groups non-performing consumer loans amounted to $604 thousand (0.5% of the Groups total non-performing loans), a 35.7% increase from the $445 thousand reported at December 31, 2009 (0.4% of total non-performing loans). | |
| | Foreclosed real estate is initially recorded at the lower of the related loan balance or fair value less cost to sell as of the date of foreclosure. Any excess of the loan balance over the fair value of the property is charged against the allowance for loan and lease losses. Subsequently, any excess of the carrying value over the estimated fair value less disposition cost is charged to operations. Net losses on the sale of foreclosed real estate for the quarter ended September 30, 2010 amounted to $140 thousand compared to $278 thousand in the quarter ended September 30, 2009. For the nine-month period ended September 30, 2010, net losses on foreclosed real estate amounted to $283 thousand compared to $576 thousand for the same period of 2009. |
71
| September 30, | December 31, | Variance | September 30, | |||||||||||||
| 2010 | 2009 | % | 2009 | |||||||||||||
|
Investments:
|
||||||||||||||||
|
FNMA and FHLMC certificates
|
$ | 3,509,126 | $ | 2,764,172 | 27.0 | % | $ | 2,601,515 | ||||||||
|
Obligations of US Government sponsored agencies
|
301,550 | 1,007,091 | -70.1 | % | 695,912 | |||||||||||
|
Non-agency collateralized mortgage obligations
|
63,246 | 446,037 | -85.8 | % | 457,216 | |||||||||||
|
CMOs issued by US Government sponsored agencies
|
194,427 | 286,509 | -32.1 | % | 302,502 | |||||||||||
|
GNMA certificates
|
137,890 | 346,103 | -60.2 | % | 229,760 | |||||||||||
|
Structured credit investments
|
42,443 | 38,383 | 10.6 | % | 141,259 | |||||||||||
|
Puerto Rico Government and agency obligations
|
68,406 | 65,364 | 4.7 | % | 64,462 | |||||||||||
|
FHLB stock
|
22,496 | 19,937 | 12.8 | % | 19,937 | |||||||||||
|
Other investments
|
252 | 673 | -62.6 | % | 189 | |||||||||||
|
|
||||||||||||||||
|
|
4,339,836 | 4,974,269 | -12.8 | % | 4,512,752 | |||||||||||
|
|
||||||||||||||||
|
Loans:
|
||||||||||||||||
|
Loans receivable
|
1,136,978 | 1,136,080 | 0.1 | % | 1,145,555 | |||||||||||
|
Allowance for loan and lease losses
|
(29,640 | ) | (23,272 | ) | 27.4 | % | (20,176 | ) | ||||||||
|
|
||||||||||||||||
|
Loans receivable, net
|
1,107,338 | 1,112,808 | -0.5 | % | 1,125,379 | |||||||||||
|
Mortgage loans held for sale
|
31,432 | 27,261 | 15.3 | % | 26,213 | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total loans not covered under shared loss agreements with the FDIC, net
|
1,138,770 | 1,140,069 | -0.1 | % | 1,151,592 | |||||||||||
|
Total loans covered under shared loss agreements with the FDIC
|
722,858 | | 100.0 | % | | |||||||||||
|
|
||||||||||||||||
|
Total loans, net
|
1,861,628 | 1,140,069 | 63.3 | % | 1,151,592 | |||||||||||
|
|
||||||||||||||||
|
Securities sold but not yet delivered
|
317,209 | | 100.0 | % | 417,280 | |||||||||||
|
|
||||||||||||||||
|
Total securities and loans
|
6,518,673 | 6,114,338 | 6.6 | % | 6,081,624 | |||||||||||
|
|
||||||||||||||||
|
Other assets:
|
||||||||||||||||
|
Cash and due from banks
|
89,703 | 247,691 | -63.8 | % | 141,198 | |||||||||||
|
Money market investments
|
53,233 | 29,432 | 80.9 | % | 29,245 | |||||||||||
|
Accrued interest receivable
|
30,644 | 33,656 | -8.9 | % | 39,970 | |||||||||||
|
Deferred tax asset, net
|
30,650 | 31,685 | -3.3 | % | 26,590 | |||||||||||
|
Premises and equipment, net
|
17,125 | 19,775 | -13.4 | % | 20,202 | |||||||||||
|
FDIC shared-loss indemnification asset
|
562,364 | | 100.0 | % | | |||||||||||
|
Core deposit intangible
|
1,363 | | 100.0 | % | | |||||||||||
|
Foreclosed real estate
|
33,087 | 9,347 | 254.0 | % | 8,319 | |||||||||||
|
Servicing asset
|
9,647 | 7,120 | 35.5 | % | 6,135 | |||||||||||
|
Other assets
|
56,568 | 57,789 | -2.1 | % | 27,763 | |||||||||||
|
|
||||||||||||||||
|
Total other assets
|
884,384 | 436,495 | 102.6 | % | 299,422 | |||||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 7,403,057 | $ | 6,550,833 | 13.0 | % | $ | 6,381,046 | ||||||||
|
|
||||||||||||||||
|
Investments portfolio composition:
|
||||||||||||||||
|
FNMA and FHLMC certificates
|
80.8 | % | 55.5 | % | 57.8 | % | ||||||||||
|
Obligations of US Government sponsored agencies
|
6.9 | % | 20.2 | % | 15.4 | % | ||||||||||
|
Non-agency collateralized mortgage obligations
|
1.5 | % | 9.0 | % | 10.1 | % | ||||||||||
|
CMOs issued by US Government sponsored agencies
|
4.5 | % | 5.8 | % | 6.7 | % | ||||||||||
|
GNMA certificates
|
3.2 | % | 7.0 | % | 5.1 | % | ||||||||||
|
Structured credit investments
|
1.0 | % | 0.8 | % | 3.1 | % | ||||||||||
|
Puerto Rico Government and agency obligations
|
1.6 | % | 1.3 | % | 1.4 | % | ||||||||||
|
FHLB stock
|
0.5 | % | 0.4 | % | 0.4 | % | ||||||||||
|
|
||||||||||||||||
|
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
|
|
||||||||||||||||
72
| At April 30, 2010 | ||||||||||||||||
| Unpaid | Fair | |||||||||||||||
| Principal | Value | Fair | Total | |||||||||||||
| Balance | Adjustment | Value | Mark | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Covered loans:
|
||||||||||||||||
|
Loans secured by residential properties
|
$ | 387,483 | $ | (179,388 | ) | $ | 208,095 | -46.30 | % | |||||||
|
Construction secured by residential properties
|
87,709 | (68,544 | ) | 19,165 | -78.15 | % | ||||||||||
|
Commercial and other construction
|
865,420 | (454,410 | ) | 411,010 | -52.51 | % | ||||||||||
|
Leasing
|
160,492 | (34,841 | ) | 125,651 | -21.71 | % | ||||||||||
|
Consumer
|
35,312 | (12,055 | ) | 23,257 | -34.14 | % | ||||||||||
|
|
||||||||||||||||
|
|
1,536,416 | (749,238 | ) | 787,178 | -48.77 | % | ||||||||||
|
|
||||||||||||||||
|
Non-covered loans:
|
||||||||||||||||
|
Credit cards
|
4,275 | (1,289 | ) | 2,986 | -30.15 | % | ||||||||||
|
|
||||||||||||||||
|
Total loans acquired in the FDIC-assisted transaction
|
$ | 1,540,691 | $ | (750,527 | ) | $ | 790,164 | -48.71 | % | |||||||
|
|
||||||||||||||||
73
| September 30, | December 31, | Variance | September 30, | |||||||||||||
| 2010 | 2009 | % | 2009 | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Deposits:
|
||||||||||||||||
|
Non-interest bearing deposits
|
$ | 168,590 | $ | 73,548 | 129.2 | % | $ | 73,097 | ||||||||
|
Now accounts
|
719,401 | 619,947 | 16.0 | % | 702,397 | |||||||||||
|
Savings and money market accounts
|
234,484 | 86,791 | 170.2 | % | 66,710 | |||||||||||
|
Certificates of deposit
|
1,467,182 | 961,344 | 52.6 | % | 1,068,777 | |||||||||||
|
|
||||||||||||||||
|
|
2,589,657 | 1,741,630 | 48.7 | % | 1,910,981 | |||||||||||
|
Accrued interest payable
|
5,618 | 3,871 | 45.1 | % | 6,924 | |||||||||||
|
|
||||||||||||||||
|
|
2,595,275 | 1,745,501 | 48.7 | % | 1,917,905 | |||||||||||
|
|
||||||||||||||||
|
Borrowings:
|
||||||||||||||||
|
Short term borrowings
|
29,959 | 49,179 | -39.1 | % | 35,328 | |||||||||||
|
Securities sold under agreements to repurchase
|
3,541,520 | 3,557,308 | -0.4 | % | 3,557,086 | |||||||||||
|
Advances from FHLB
|
281,753 | 281,753 | 0.0 | % | 281,741 | |||||||||||
|
FDIC-guaranteed term notes
|
105,112 | 105,834 | -0.7 | % | 105,112 | |||||||||||
|
Subordinated capital notes
|
36,083 | 36,083 | 0.0 | % | 36,083 | |||||||||||
|
|
||||||||||||||||
|
|
3,994,427 | 4,030,157 | -0.9 | % | 4,015,350 | |||||||||||
|
|
||||||||||||||||
|
Total deposits and borrowings
|
6,589,702 | 5,775,658 | 14.1 | % | 5,933,255 | |||||||||||
|
|
||||||||||||||||
|
FDIC net settlement payable
|
41,601 | | 100.0 | % | | |||||||||||
|
Derivative liability
|
8,289 | | 100.0 | % | 690 | |||||||||||
|
Securities and loans purchased but not yet received
|
| 413,359 | -100.0 | % | 30,945 | |||||||||||
|
Other liabilities
|
46,405 | 31,650 | 46.6 | % | 33,587 | |||||||||||
|
|
||||||||||||||||
|
Total liabilities
|
$ | 6,685,997 | $ | 6,220,667 | 7.5 | % | $ | 5,998,477 | ||||||||
|
|
||||||||||||||||
|
Deposits portfolio composition percentages:
|
||||||||||||||||
|
Non-interest bearing deposits
|
6.5 | % | 4.2 | % | 3.8 | % | ||||||||||
|
Now accounts
|
27.8 | % | 35.6 | % | 36.8 | % | ||||||||||
|
Savings accounts
|
9.1 | % | 5.0 | % | 3.5 | % | ||||||||||
|
Certificates of deposit
|
56.6 | % | 55.2 | % | 55.9 | % | ||||||||||
|
|
||||||||||||||||
|
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
|
|
||||||||||||||||
|
Borrowings portfolio composition percentages:
|
||||||||||||||||
|
Short term borrowings
|
0.8 | % | 1.2 | % | 0.9 | % | ||||||||||
|
Securities sold under agreements to repurchase
|
88.6 | % | 88.3 | % | 88.6 | % | ||||||||||
|
Advances from FHLB
|
7.1 | % | 7.0 | % | 7.0 | % | ||||||||||
|
FDIC-guaranteed term notes
|
2.6 | % | 2.6 | % | 2.6 | % | ||||||||||
|
Subordinated capital notes
|
0.9 | % | 0.9 | % | 0.9 | % | ||||||||||
|
|
||||||||||||||||
|
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
|
|
||||||||||||||||
|
Securities sold under agreements to repurchase
|
||||||||||||||||
|
Amount outstanding at year-end
|
$ | 3,541,520 | $ | 3,557,308 | $ | 3,557,086 | ||||||||||
|
|
||||||||||||||||
|
Daily average outstanding balance
|
$ | 3,566,354 | $ | 3,659,442 | $ | 3,696,862 | ||||||||||
|
|
||||||||||||||||
|
Maximum outstanding balance at any month-end
|
$ | 3,566,588 | $ | 3,762,353 | $ | 3,779,627 | ||||||||||
|
|
||||||||||||||||
74
75
76
| September 30, | December 31, | Variance | September 30, | |||||||||||||
| 2010 | 2009 | % | 2009 | |||||||||||||
|
Capital data:
|
||||||||||||||||
|
Stockholders equity
|
$ | 717,060 | $ | 330,166 | 117.2 | % | $ | 382,569 | ||||||||
|
|
||||||||||||||||
|
Regulatory Capital Ratios data:
|
||||||||||||||||
|
Leverage Capital Ratio
|
8.99 | % | 6.52 | % | 39.0 | % | 7.69 | % | ||||||||
|
|
||||||||||||||||
|
Minimum Leverage Capital Ratio Required
|
4.00 | % | 4.00 | % | 4.00 | % | ||||||||||
|
|
||||||||||||||||
|
Actual Tier I Capital
|
$ | 708,869 | $ | 414,702 | 72.4 | % | $ | 496,541 | ||||||||
|
|
||||||||||||||||
|
Minimum Tier I Capital Required
|
$ | 315,235 | $ | 254,323 | 24.0 | % | $ | 258,445 | ||||||||
|
|
||||||||||||||||
|
Excess over regulatory requirement
|
$ | 393,634 | $ | 160,379 | 149.0 | % | $ | 238,096 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Tier I Risk-Based Capital Ratio
|
24.00 | % | 18.79 | % | 28.5 | % | 15.81 | % | ||||||||
|
|
||||||||||||||||
|
Minimum Tier I Risk-Based Capital Ratio Required
|
4.00 | % | 4.00 | % | 4.00 | % | ||||||||||
|
|
||||||||||||||||
|
Actual Tier I Risk-Based Capital
|
$ | 708,869 | $ | 414,702 | 72.4 | % | $ | 496,541 | ||||||||
|
|
||||||||||||||||
|
Minimum Tier I Risk-Based Capital Required
|
$ | 118,134 | $ | 88,295 | 34.1 | % | $ | 125,657 | ||||||||
|
|
||||||||||||||||
|
Excess over regulatory requirement
|
$ | 590,734 | $ | 326,407 | 82.7 | % | $ | 370,884 | ||||||||
|
|
||||||||||||||||
|
Risk-Weighted Assets
|
$ | 2,953,361 | $ | 2,207,383 | 34.1 | % | $ | 3,141,420 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total Risk-Based Capital Ratio
|
25.02 | % | 19.84 | % | 26.8 | % | 16.45 | % | ||||||||
|
|
||||||||||||||||
|
Minimum Total Risk-Based Capital Ratio Required
|
8.00 | % | 8.00 | % | 8.00 | % | ||||||||||
|
|
||||||||||||||||
|
Actual Total Risk-Based Capital
|
$ | 739,062 | $ | 437,975 | 70.1 | % | $ | 516,717 | ||||||||
|
|
||||||||||||||||
|
Minimum Total Risk-Based Capital Required
|
$ | 236,269 | $ | 176,591 | 34.1 | % | $ | 251,314 | ||||||||
|
|
||||||||||||||||
|
Excess over regulatory requirement
|
$ | 502,793 | $ | 261,384 | 94.4 | % | $ | 265,403 | ||||||||
|
|
||||||||||||||||
|
Risk-Weighted Assets
|
$ | 2,953,361 | $ | 2,207,383 | 34.1 | % | $ | 3,141,420 | ||||||||
|
|
||||||||||||||||
|
Tangible common equity (common equity less goodwill) to
total assets
|
8.72 | % | 3.97 | % | 119.6 | % | 4.90 | % | ||||||||
|
|
||||||||||||||||
|
Tangible common equity to risk-weighted assets
|
21.86 | % | 11.79 | % | 85.0 | % | 9.95 | % | ||||||||
|
|
||||||||||||||||
|
Total equity to total assets
|
9.69 | % | 5.04 | % | 92.3 | % | 6.00 | % | ||||||||
|
|
||||||||||||||||
|
Total equity to risk-weighted assets
|
24.28 | % | 14.96 | % | 61.9 | % | 12.18 | % | ||||||||
|
|
||||||||||||||||
|
Stock data:
|
||||||||||||||||
|
Outstanding common shares, net of treasury
|
46,317 | 24,235 | 91.1 | % | 24,232 | |||||||||||
|
|
||||||||||||||||
|
Book value per common share
|
$ | 14.01 | $ | 10.82 | 29.5 | % | $ | 12.98 | ||||||||
|
|
||||||||||||||||
|
Market price at end of period
|
$ | 13.30 | $ | 10.80 | 23.1 | % | $ | 12.70 | ||||||||
|
|
||||||||||||||||
|
Market capitalization at end of period
|
$ | 616,016 | $ | 261,738 | 135.4 | % | $ | 307,746 | ||||||||
|
|
||||||||||||||||
|
Nine-Month
Period Ended |
Nine-Month
Period Ended |
|||||||||||||||
| September 30, | September 30, | Variance | ||||||||||||||
| 2010 | 2009 | % | ||||||||||||||
|
Common dividend data:
|
||||||||||||||||
|
Cash dividends declared
|
$ | 4,499 | $ | 2,916 | 54.3 | % | ||||||||||
|
|
||||||||||||||||
|
Cash dividends declared per share
|
$ | 0.12 | $ | 0.12 | -0.3 | % | ||||||||||
|
|
||||||||||||||||
|
Payout ratio
|
-29.35 | % | 3.13 | % | -1037.7 | % | ||||||||||
|
|
||||||||||||||||
|
Dividend yield
|
1.20 | % | 1.26 | % | -4.5 | % | ||||||||||
|
|
||||||||||||||||
77
| Cash | ||||||||||||
| Price | Dividend | |||||||||||
| High | Low | Per share | ||||||||||
|
2010
|
||||||||||||
|
September 30, 2010
|
$ | 14.45 | $ | 12.13 | $ | 0.04 | ||||||
|
|
||||||||||||
|
June 30, 2010
|
$ | 16.72 | $ | 12.49 | $ | 0.04 | ||||||
|
|
||||||||||||
|
March 31, 2010
|
$ | 14.09 | $ | 10.00 | $ | 0.04 | ||||||
|
|
||||||||||||
|
2009
|
||||||||||||
|
December 31, 2009
|
$ | 13.69 | $ | 9.43 | $ | 0.04 | ||||||
|
|
||||||||||||
|
September 30, 2009
|
$ | 15.41 | $ | 7.48 | $ | 0.04 | ||||||
|
|
||||||||||||
|
June 30, 2009
|
$ | 11.27 | $ | 4.88 | $ | 0.04 | ||||||
|
|
||||||||||||
|
March 31, 2009
|
$ | 7.38 | $ | 0.91 | $ | 0.04 | ||||||
|
|
||||||||||||
|
2008
|
||||||||||||
|
December 31, 2008
|
$ | 18.56 | $ | 5.37 | $ | 0.14 | ||||||
|
|
||||||||||||
|
September 30, 2008
|
$ | 20.99 | $ | 14.21 | $ | 0.14 | ||||||
|
|
||||||||||||
|
June 30, 2008
|
$ | 20.57 | $ | 14.26 | $ | 0.14 | ||||||
|
|
||||||||||||
|
March 31, 2008
|
$ | 23.28 | $ | 12.79 | $ | 0.14 | ||||||
|
|
||||||||||||
| September 30, | December 31, | Variance | September 30, | |||||||||||||
| (Dollars in thousands) | 2010 | 2009 | % | 2009 | ||||||||||||
|
Oriental Bank and Trust Regulatory Capital Ratios:
|
||||||||||||||||
|
Total Tier I Capital to Total Assets
|
8.68 | % | 5.78 | % | 51.4 | % | 6.99 | % | ||||||||
|
|
||||||||||||||||
|
Actual Tier I Capital
|
$ | 671,522 | $ | 359,339 | 88.5 | % | $ | 438,796 | ||||||||
|
|
||||||||||||||||
|
Minimum Capital Requirement (4%)
|
$ | 309,548 | $ | 248,671 | 24.6 | % | $ | 250,967 | ||||||||
|
|
||||||||||||||||
|
Minimum to be well capitalized (5%)
|
$ | 386,934 | $ | 310,839 | 24.6 | % | $ | 313,709 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Tier I Capital to Risk-Weighted Assets
|
22.95 | % | 16.52 | % | 39.8 | % | 14.19 | % | ||||||||
|
|
||||||||||||||||
|
Actual Tier I Risk-Based Capital
|
$ | 671,522 | $ | 359,339 | 88.5 | % | $ | 438,796 | ||||||||
|
|
||||||||||||||||
|
Minimum Capital Requirement (4%)
|
$ | 117,056 | $ | 87,021 | 34.8 | % | $ | 123,727 | ||||||||
|
|
||||||||||||||||
|
Minimum to be well capitalized (6%)
|
$ | 175,584 | $ | 130,532 | 34.8 | % | $ | 185,591 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
23.98 | % | 17.59 | % | 37.1 | % | 14.84 | % | ||||||||
|
|
||||||||||||||||
|
Actual Total Risk-Based Capital
|
$ | 701.715 | $ | 382,611 | 84.9 | % | $ | 458,972 | ||||||||
|
|
||||||||||||||||
|
Minimum Capital Requirement (8%)
|
$ | 234,112 | $ | 174,042 | 34.8 | % | $ | 247,454 | ||||||||
|
|
||||||||||||||||
|
Minimum to be well capitalized (10%)
|
$ | 292,640 | $ | 217,553 | 34.8 | % | $ | 309,318 | ||||||||
|
|
||||||||||||||||
78
| (1) | using a static balance sheet as the Group had on the simulation date, and | ||
| (2) | using a dynamic balance sheet based on recent growth patterns and business strategies. |
79
| Net Interest Income Risk (one year projection) | ||||||||||||||||
| Static Balance Sheet | Dynamic simulation | |||||||||||||||
| Change in interest rate | Amount | Percent | Amount | Percent | ||||||||||||
| (Dollars in thousands) | Change | Change | Change | Change | ||||||||||||
|
+ 200 Basis points
|
$ | 30,482 | 19.34 | % | $ | 31,324 | 19.79 | % | ||||||||
|
|
||||||||||||||||
|
+ 100 Basis points
|
$ | 22,009 | 13.97 | % | $ | 23,100 | 14.59 | % | ||||||||
|
|
||||||||||||||||
|
- 100 Basis points
|
$ | (33,682 | ) | -21.37 | % | $ | (35,218 | ) | -22.25 | % | ||||||
|
|
||||||||||||||||
|
- 200 Basis points
|
$ | (51,217 | ) | -32.50 | % | $ | (52,133 | ) | -32.93 | % | ||||||
|
|
||||||||||||||||
| Interest rate swaps Interest rate swap agreements generally involve the exchange of fixed and floating-rate interest payment obligations without the exchange of the underlying principal. At September 30, 2010 and December 31, 2009, there were open forward settlement swaps with an aggregate notional amount of $1.250 billion. The forward settlement date of these swaps is December 28, 2011 for $900.0 million and May 9, 2012 for $350.0 million, with final maturities ranging from December 28, 2013 through December 28, 2015. The forward settlement date of the interest rate swaps is the same as the maturity date of five repurchase agreements with an aggregate balance of $1.250 billion. The Groups current strategy is to refinance such borrowings as short term repurchase agreements, and utilize the interest rate swaps to convert the short term repurchase agreements into fixed rate at a cost 283bps lower that the cost of the current long term repurchase agreements. A derivative liability of $8.3 million and a derivative asset of $8.5 million were recognized at September 30, 2010 and December 31, 2009, respectively, related to the valuation of these swaps. |
| Structured borrowings The Group uses structured repurchase agreements and advances from FHLB, with embedded put options, to reduce the Groups exposure to interest rate risk by lengthening the contractual maturities of its liabilities. |
80
81
82
|
|
||
83
84
85
| | a reduction in the Groups ability to generate or originate revenue-producing assets as a result of compliance with heightened capital standards; | ||
| | increased cost of operations due to greater regulatory oversight, supervision and examination of banks and bank holding companies, and higher deposit insurance premiums; | ||
| | the limitation on the Groups ability to raise capital through the use of trust preferred securities as these securities may no longer be included as Tier I capital going forward; and | ||
| | the limitation on the Groups ability to expand consumer product and service offerings due to anticipated stricter consumer protection laws and regulations. |
|
10.1
|
Securities Purchase Agreement, dated as of April 23, 2010, between the Group and each of the purchasers of the Series C Preferred Stock. | |
|
|
||
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
32.1
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
32.2
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
86
| By: | /s/ José Rafael Fernández | Date: November 4, 2010 | ||||
| José Rafael Fernández | ||||||
| President and Chief Executive Officer | ||||||
| By: | /s/ Norberto González | Date: November 4, 2010 | ||||
| Norberto González | ||||||
| Executive Vice President and Chief Financial Officer | ||||||
87
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 |
|---|