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.
Georgia
|
|
58-1134883
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
1111 Bay Avenue
Suite 500, Columbus, Georgia
|
|
31901
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
Name of each exchange on which registered
|
Common Stock, $1.00 Par Value
Series B Participating Cumulative Preferred Stock Purchase Rights
Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series C
|
New York Stock Exchange
New York Stock Exchange
New York Stock Exchange
|
Large accelerated filer
|
x
|
Accelerated filer
|
¨
|
|
|
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
Class
|
|
|
|
October 31, 2013
|
|
Common Stock, $1.00 Par Value
|
|
|
|
972,255,413
|
|
|
|
|
|
Page
|
Part I
.
|
Financial Information
|
|
||
|
|
Index of Defined Terms
|
||
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012
|
||
|
|
Consolidated Statements of Income for the Nine and Three Months Ended September 30, 2013 and 2012
|
||
|
|
Consolidated Statements of Comprehensive Income for the Nine and Three Months Ended September 30, 2013 and 2012
|
||
|
|
Consolidated Statements of Changes in Shareholders' Equity for the Nine Months Ended September 30, 2013 and 2012
|
||
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2013 and 2012
|
||
|
|
Notes to Unaudited Interim Consolidated Financial Statements
|
||
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
||
|
Item 3.
|
|||
|
Item 4.
|
Controls and Procedures
|
||
|
|
|
|
|
Part II
.
|
Other Information
|
|
||
|
Item 1.
|
Legal Proceedings
|
||
|
Item 1A.
|
Risk Factors
|
||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
||
|
Item 3.
|
Defaults Upon Senior Securities
|
||
|
Item 4.
|
Mine Safety Disclosures
|
||
|
Item 5.
|
Other Information
|
||
|
Item 6.
|
Exhibits
|
||
|
Signatures
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except share and per share data)
|
September 30, 2013
|
|
December 31, 2012
|
|||
ASSETS
|
|
|
|
|||
Cash and cash equivalents
|
$
|
514,694
|
|
|
614,630
|
|
Interest bearing funds with Federal Reserve Bank
|
966,435
|
|
|
1,498,390
|
|
|
Interest earning deposits with banks
|
14,060
|
|
|
23,442
|
|
|
Federal funds sold and securities purchased under resale agreements
|
80,177
|
|
|
113,517
|
|
|
Trading account assets, at fair value
|
17,363
|
|
|
11,102
|
|
|
Mortgage loans held for sale, at fair value
|
61,232
|
|
|
212,663
|
|
|
Other loans held for sale
|
9,351
|
|
|
10,690
|
|
|
Investment securities available for sale, at fair value
|
3,151,344
|
|
|
2,981,112
|
|
|
Loans, net of deferred fees and costs
|
19,711,610
|
|
|
19,541,690
|
|
|
Allowance for loan losses
|
(318,612
|
)
|
|
(373,405
|
)
|
|
Loans, net
|
$
|
19,392,998
|
|
|
19,168,285
|
|
Premises and equipment, net
|
476,088
|
|
|
479,546
|
|
|
Goodwill
|
24,431
|
|
|
24,431
|
|
|
Other intangible assets, net
|
3,783
|
|
|
5,149
|
|
|
Other real estate
|
126,640
|
|
|
150,271
|
|
|
Deferred tax asset, net
|
763,050
|
|
|
806,406
|
|
|
Other assets
|
616,714
|
|
|
660,378
|
|
|
Total assets
|
$
|
26,218,360
|
|
|
26,760,012
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|||
Liabilities
|
|
|
|
|||
Deposits:
|
|
|
|
|||
Non-interest bearing deposits
|
$
|
5,358,659
|
|
|
5,665,527
|
|
Interest bearing deposits, excluding brokered deposits
|
14,339,997
|
|
|
14,298,768
|
|
|
Brokered deposits
|
1,275,200
|
|
|
1,092,749
|
|
|
Total deposits
|
20,973,856
|
|
|
21,057,044
|
|
|
Federal funds purchased, securities sold under repurchase agreements, and other short-term liabilities
|
194,613
|
|
|
201,243
|
|
|
Long-term debt
|
1,885,057
|
|
|
1,726,455
|
|
|
Other liabilities
|
232,974
|
|
|
205,839
|
|
|
Total liabilities
|
$
|
23,286,500
|
|
|
23,190,581
|
|
Shareholders' Equity
|
|
|
|
|||
Series A Preferred Stock – no par value. Authorized 100,000,000 shares; 967,870 issued and outstanding at December 31, 2012
|
$
|
—
|
|
|
957,327
|
|
Series C Preferred Stock – no par value. 5,200,000 shares outstanding at September 30, 2013
|
125,400
|
|
|
—
|
|
|
Common stock - $1.00 par value. Authorized 1,200,000,000 shares; 977,923,690 issued at September 30, 2013 and 792,272,692 issued at December 31, 2012; 972,230,238 outstanding at September 30, 2013 and 786,579,240 outstanding at December 31, 2012
|
977,924
|
|
|
792,273
|
|
|
Additional paid-in capital
|
2,138,593
|
|
|
2,189,874
|
|
|
Treasury stock, at cost – 5,693,452 shares
|
(114,176
|
)
|
|
(114,176
|
)
|
|
Accumulated other comprehensive (loss) income
|
(29,514
|
)
|
|
4,101
|
|
|
Accumulated deficit
|
(166,367
|
)
|
|
(259,968
|
)
|
|
Total shareholders’ equity
|
2,931,860
|
|
|
3,569,431
|
|
|
Total liabilities and shareholders' equity
|
$
|
26,218,360
|
|
|
26,760,012
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands, except per share data)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Interest income:
|
|
|
|
|
|
|
|
|||||
Loans, including fees
|
$
|
650,192
|
|
|
700,620
|
|
|
217,982
|
|
|
229,814
|
|
Investment securities available for sale
|
37,302
|
|
|
54,690
|
|
|
13,584
|
|
|
14,791
|
|
|
Trading account assets
|
433
|
|
|
770
|
|
|
155
|
|
|
255
|
|
|
Mortgage loans held for sale
|
3,987
|
|
|
4,260
|
|
|
869
|
|
|
1,764
|
|
|
Federal Reserve Bank balances
|
2,498
|
|
|
2,697
|
|
|
814
|
|
|
688
|
|
|
Other earning assets
|
1,343
|
|
|
1,103
|
|
|
448
|
|
|
364
|
|
|
Total interest income
|
$
|
695,755
|
|
|
764,140
|
|
|
233,852
|
|
|
247,676
|
|
Interest expense:
|
|
|
|
|
|
|
|
|||||
Deposits
|
48,964
|
|
|
77,529
|
|
|
16,354
|
|
|
21,144
|
|
|
Federal funds purchased, securities sold under repurchase agreements, and other short-term liabilities
|
242
|
|
|
505
|
|
|
72
|
|
|
155
|
|
|
Long-term debt
|
40,688
|
|
|
39,445
|
|
|
13,456
|
|
|
14,032
|
|
|
Total interest expense
|
$
|
89,894
|
|
|
117,479
|
|
|
29,882
|
|
|
35,331
|
|
Net interest income
|
605,861
|
|
|
646,661
|
|
|
203,970
|
|
|
212,345
|
|
|
Provision for loan losses
|
55,534
|
|
|
173,843
|
|
|
6,761
|
|
|
63,572
|
|
|
Net interest income after provision for loan losses
|
$
|
550,327
|
|
|
472,818
|
|
|
197,209
|
|
|
148,773
|
|
Non-interest income:
|
|
|
|
|
|
|
|
|||||
Service charges on deposit accounts
|
58,142
|
|
|
57,319
|
|
|
19,426
|
|
|
20,404
|
|
|
Fiduciary and asset management fees
|
32,471
|
|
|
31,966
|
|
|
10,389
|
|
|
10,340
|
|
|
Brokerage revenue
|
21,231
|
|
|
19,786
|
|
|
6,636
|
|
|
6,844
|
|
|
Mortgage banking income
|
19,569
|
|
|
23,247
|
|
|
5,314
|
|
|
9,261
|
|
|
Bankcard fees
|
22,662
|
|
|
23,938
|
|
|
7,760
|
|
|
7,866
|
|
|
Investment securities gains, net
|
2,571
|
|
|
30,909
|
|
|
1,124
|
|
|
6,656
|
|
|
Other fee income
|
16,461
|
|
|
14,927
|
|
|
5,199
|
|
|
5,276
|
|
|
(Decrease) increase in fair value of private equity investments, net
|
(856
|
)
|
|
6,428
|
|
|
284
|
|
|
(944
|
)
|
|
Other non-interest income
|
21,139
|
|
|
25,329
|
|
|
7,446
|
|
|
7,530
|
|
|
Total non-interest income
|
$
|
193,390
|
|
|
233,849
|
|
|
63,578
|
|
|
73,233
|
|
Non-interest expense:
|
|
|
|
|
|
|
|
|||||
Salaries and other personnel expense
|
276,190
|
|
|
280,972
|
|
|
92,794
|
|
|
93,177
|
|
|
Net occupancy and equipment expense
|
77,025
|
|
|
79,512
|
|
|
26,475
|
|
|
26,647
|
|
|
FDIC insurance and other regulatory fees
|
24,059
|
|
|
37,171
|
|
|
7,639
|
|
|
9,205
|
|
|
Foreclosed real estate expense, net
|
28,800
|
|
|
55,677
|
|
|
10,359
|
|
|
11,997
|
|
|
Losses on other loans held for sale, net
|
487
|
|
|
4,005
|
|
|
408
|
|
|
4,104
|
|
|
Professional fees
|
28,922
|
|
|
29,270
|
|
|
11,410
|
|
|
10,074
|
|
|
Third-party services
|
30,446
|
|
|
28,466
|
|
|
10,151
|
|
|
9,429
|
|
|
Visa indemnification charges
|
801
|
|
|
5,546
|
|
|
—
|
|
|
833
|
|
|
Restructuring charges
|
7,295
|
|
|
3,444
|
|
|
687
|
|
|
1,192
|
|
|
Other operating expenses
|
76,774
|
|
|
78,827
|
|
|
27,405
|
|
|
24,834
|
|
|
Total non-interest expense
|
$
|
550,799
|
|
|
602,890
|
|
|
187,328
|
|
|
191,492
|
|
Income before income taxes
|
192,918
|
|
|
103,777
|
|
|
73,459
|
|
|
30,514
|
|
|
Income tax expense (benefit)
|
72,114
|
|
|
(2,393
|
)
|
|
27,765
|
|
|
(211
|
)
|
|
Net income
|
120,804
|
|
|
106,170
|
|
|
45,694
|
|
|
30,725
|
|
|
Dividends and accretion of discount on Series A Preferred Stock
|
38,100
|
|
|
43,968
|
|
|
8,506
|
|
|
14,695
|
|
|
Net income available to common shareholders
|
$
|
82,704
|
|
|
62,202
|
|
|
37,188
|
|
|
16,030
|
|
Net income per common share, basic
|
0.10
|
|
|
0.08
|
|
|
0.04
|
|
|
0.02
|
|
|
Net income per common share, diluted
|
$
|
0.09
|
|
|
0.07
|
|
|
0.04
|
|
|
0.02
|
|
Weighted average common shares outstanding, basic
|
865,565
|
|
|
786,429
|
|
|
956,694
|
|
|
786,576
|
|
|
Weighted average common shares outstanding, diluted
|
927,329
|
|
|
909,717
|
|
|
959,680
|
|
|
910,396
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||
|
2013
|
|
2012
|
|||||||||||||||||
(in thousands)
|
Before-tax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Before-tax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|||||||||
Net income
|
$
|
192,918
|
|
|
(72,114
|
)
|
|
120,804
|
|
|
103,777
|
|
|
2,393
|
|
|
106,170
|
|
||
Net unrealized gains (losses) on cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for losses (gains) realized in net income
|
336
|
|
|
(131
|
)
|
|
205
|
|
|
(1,155
|
)
|
|
441
|
|
|
(714
|
)
|
|||
Net unrealized losses arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
(337
|
)
|
|
134
|
|
|
(203
|
)
|
|||
Valuation allowance for the change in deferred taxes arising from unrealized gains/losses
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(575
|
)
|
|
(575
|
)
|
|||
Net unrealized gains (losses)
|
336
|
|
|
(131
|
)
|
|
205
|
|
|
(1,492
|
)
|
|
—
|
|
|
(1,492
|
)
|
|||
Net unrealized (losses) gains on investment securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for gains realized in net income
|
(2,571
|
)
|
|
990
|
|
|
(1,581
|
)
|
|
(30,909
|
)
|
|
11,900
|
|
|
(19,009
|
)
|
|||
Net unrealized (losses) gains arising during the period
|
(53,166
|
)
|
|
20,468
|
|
|
(32,698
|
)
|
|
26,848
|
|
|
(10,333
|
)
|
|
16,515
|
|
|||
Valuation allowance for the change in deferred taxes arising from unrealized gains/losses
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,567
|
)
|
|
(1,567
|
)
|
|||
Net unrealized losses
|
(55,737
|
)
|
|
21,458
|
|
|
(34,279
|
)
|
|
(4,061
|
)
|
|
—
|
|
|
(4,061
|
)
|
|||
Post-retirement unfunded health benefit:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for gains realized in net income
|
(98
|
)
|
|
38
|
|
|
(60
|
)
|
|
(62
|
)
|
|
24
|
|
|
(38
|
)
|
|||
Amortization arising during the period
|
830
|
|
|
(311
|
)
|
|
519
|
|
|
678
|
|
|
(261
|
)
|
|
417
|
|
|||
Valuation allowance for the change in deferred taxes arising from amortization
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
237
|
|
|
237
|
|
|||
Net unrealized gains
|
732
|
|
|
(273
|
)
|
|
459
|
|
|
616
|
|
|
—
|
|
|
616
|
|
|||
Other comprehensive loss
|
$
|
(54,669
|
)
|
|
21,054
|
|
|
(33,615
|
)
|
|
(4,937
|
)
|
|
—
|
|
|
(4,937
|
)
|
||
Comprehensive income
|
|
|
|
|
$
|
87,189
|
|
|
|
|
|
|
101,233
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||||||||
|
2013
|
|
2012
|
|||||||||||||||||
(in thousands)
|
Before-tax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Before-tax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|||||||||
Net income
|
$
|
73,459
|
|
|
(27,765
|
)
|
|
45,694
|
|
|
30,514
|
|
|
211
|
|
|
30,725
|
|
||
Net unrealized gains (losses) on cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for losses realized in net income
|
112
|
|
|
(43
|
)
|
|
69
|
|
|
63
|
|
|
(33
|
)
|
|
30
|
|
|||
Net unrealized losses arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
||
Valuation allowance for the change in deferred taxes arising from unrealized gains/losses
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
33
|
|
|||
Net unrealized gains
|
112
|
|
|
(43
|
)
|
|
69
|
|
|
63
|
|
|
—
|
|
|
63
|
|
|||
Net unrealized (losses) gains on investment securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for gains realized in net income
|
(1,124
|
)
|
|
433
|
|
|
(691
|
)
|
|
(6,656
|
)
|
|
2,563
|
|
|
(4,093
|
)
|
|||
Net unrealized gains arising during the period
|
6,849
|
|
|
(2,637
|
)
|
|
4,212
|
|
|
15,772
|
|
|
(6,069
|
)
|
|
9,703
|
|
|||
Valuation allowance for the change in deferred taxes arising from unrealized gains/losses
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,506
|
|
|
3,506
|
|
|||
Net unrealized gains
|
5,725
|
|
|
(2,204
|
)
|
|
3,521
|
|
|
9,116
|
|
|
—
|
|
|
9,116
|
|
|||
Post-retirement unfunded health benefit:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustments for gains realized in net income
|
(72
|
)
|
|
28
|
|
|
(44
|
)
|
|
(26
|
)
|
|
10
|
|
|
(16
|
)
|
|||
Amortization arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Valuation allowance for the change in deferred taxes arising from amortization
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(10
|
)
|
|||
Net unrealized gains
|
(72
|
)
|
|
28
|
|
|
(44
|
)
|
|
(26
|
)
|
|
—
|
|
|
(26
|
)
|
|||
Other comprehensive income
|
$
|
5,765
|
|
|
(2,219
|
)
|
|
3,546
|
|
|
9,153
|
|
|
—
|
|
|
9,153
|
|
||
Comprehensive income
|
|
|
|
|
$
|
49,240
|
|
|
|
|
|
|
39,878
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share data)
|
Series A Preferred Stock
|
|
Series C Preferred Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Accumulated
Deficit
|
|
Total
|
|||||||||
Balance at December 31, 2011
|
$
|
947,017
|
|
|
—
|
|
|
790,989
|
|
|
2,241,171
|
|
|
(114,176
|
)
|
|
21,093
|
|
|
(1,058,642
|
)
|
|
2,827,452
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
106,170
|
|
|
106,170
|
|
|
Other comprehensive loss, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,937
|
)
|
|
—
|
|
|
(4,937
|
)
|
|
Cash dividends declared on Common Stock - $0.03 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,597
|
)
|
|
(23,597
|
)
|
|
Cash dividends paid on Series A Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,295
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,295
|
)
|
|
Accretion of discount on Series A Preferred Stock
|
7,673
|
|
|
—
|
|
|
—
|
|
|
(7,673
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Restricted share unit activity
|
—
|
|
|
—
|
|
|
1,280
|
|
|
(1,207
|
)
|
|
—
|
|
|
—
|
|
|
(73
|
)
|
|
—
|
|
|
Share-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
6,907
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,907
|
|
|
Balance at September 30, 2012
|
$
|
954,690
|
|
|
—
|
|
|
792,269
|
|
|
2,202,903
|
|
|
(114,176
|
)
|
|
16,156
|
|
|
(976,142
|
)
|
|
2,875,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2012
|
$
|
957,327
|
|
|
—
|
|
|
792,273
|
|
|
2,189,874
|
|
|
(114,176
|
)
|
|
4,101
|
|
|
(259,968
|
)
|
|
3,569,431
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120,804
|
|
|
120,804
|
|
|
Other comprehensive loss, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,615
|
)
|
|
—
|
|
|
(33,615
|
)
|
|
Cash dividends declared on Common Stock -
$0.03
per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,703
|
)
|
|
(26,703
|
)
|
|
Cash dividends paid on Series A Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,741
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,741
|
)
|
|
Accretion of discount on Series A Preferred Stock
|
10,543
|
|
|
—
|
|
|
—
|
|
|
(10,543
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Redemption of Series A Preferred Stock
|
(967,870
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(967,870
|
)
|
|
Issuance of Series C Preferred Stock, net of issuance costs
|
—
|
|
|
125,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
125,400
|
|
|
Settlement of prepaid Common Stock purchase contracts
|
—
|
|
|
—
|
|
|
122,848
|
|
|
(122,848
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Issuance of Common Stock, net of issuance costs
|
—
|
|
|
—
|
|
|
59,871
|
|
|
114,893
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
174,764
|
|
|
Restricted share unit activity
|
—
|
|
|
—
|
|
|
2,603
|
|
|
(5,644
|
)
|
|
—
|
|
|
—
|
|
|
(500
|
)
|
|
(3,541
|
)
|
|
Stock options exercised
|
—
|
|
|
—
|
|
|
329
|
|
|
460
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
789
|
|
|
Share-based compensation tax benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
Share-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
5,771
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,771
|
|
|
Balance at September 30, 2013
|
$
|
—
|
|
|
125,400
|
|
|
977,924
|
|
|
2,138,593
|
|
|
(114,176
|
)
|
|
(29,514
|
)
|
|
(166,367
|
)
|
|
2,931,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|||||
(in thousands)
|
2013
|
|
2012
|
|||
Operating Activities
|
|
|
|
|||
Net income
|
$
|
120,804
|
|
|
106,170
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|||
Provision for loan losses
|
55,534
|
|
|
173,843
|
|
|
Depreciation, amortization, and accretion, net
|
46,513
|
|
|
46,940
|
|
|
Deferred income tax expense
|
64,101
|
|
|
153
|
|
|
Decrease in interest receivable
|
8,229
|
|
|
9,029
|
|
|
Decrease in interest payable
|
(3,207
|
)
|
|
(8,406
|
)
|
|
(Increase) decrease in trading account assets
|
(6,261
|
)
|
|
10,913
|
|
|
Originations of mortgage loans held for sale
|
(749,437
|
)
|
|
(892,573
|
)
|
|
Proceeds from sales of mortgage loans held for sale
|
893,348
|
|
|
819,635
|
|
|
Gain on sales of mortgage loans held for sale, net
|
(10,789
|
)
|
|
(10,809
|
)
|
|
Decrease (increase) in other assets
|
38,663
|
|
|
(116,519
|
)
|
|
(Decrease) increase in accrued salaries and benefits
|
(4,584
|
)
|
|
5,697
|
|
|
Decrease in other liabilities
|
(468
|
)
|
|
(25,928
|
)
|
|
Investment securities gains, net
|
(2,571
|
)
|
|
(30,909
|
)
|
|
Losses on sales of other loans held for sale, net
|
487
|
|
|
4,005
|
|
|
Losses and write-downs on other real estate, net
|
22,714
|
|
|
42,695
|
|
|
Decrease (increase) in fair value of private equity investments, net
|
856
|
|
|
(6,428
|
)
|
|
Increase in accrual for Visa indemnification
|
801
|
|
|
5,546
|
|
|
Share-based compensation expense
|
5,771
|
|
|
6,907
|
|
|
Other, net
|
457
|
|
|
1,002
|
|
|
Net cash provided by operating activities
|
$
|
480,961
|
|
|
140,963
|
|
Investing Activities
|
|
|
|
|||
Net cash received in acquisition
|
56,328
|
|
|
—
|
|
|
Net decrease (increase) in interest earning deposits with banks
|
9,382
|
|
|
(13,625
|
)
|
|
Net decrease in federal funds sold and securities purchased under resale agreements
|
33,340
|
|
|
42,598
|
|
|
Net decrease in interest bearing funds with Federal Reserve Bank
|
531,955
|
|
|
751,850
|
|
|
Proceeds from maturities and principal collections of investment securities available for sale
|
584,810
|
|
|
1,063,512
|
|
|
Proceeds from sales of investment securities available for sale
|
403,792
|
|
|
909,485
|
|
|
Purchases of investment securities available for sale
|
(1,197,122
|
)
|
|
(1,510,566
|
)
|
|
Proceeds from sales of loans
|
75,359
|
|
|
176,241
|
|
|
Proceeds from sales of other real estate
|
77,168
|
|
|
94,463
|
|
|
Principal repayments by borrowers on other loans held for sale
|
3,966
|
|
|
4,466
|
|
|
Net increase in loans
|
(423,252
|
)
|
|
(231,243
|
)
|
|
Purchases of premises and equipment
|
(24,971
|
)
|
|
(17,405
|
)
|
|
Proceeds from disposals of premises and equipment
|
3,172
|
|
|
3,179
|
|
|
Proceeds from sales of other assets held for sale
|
1,085
|
|
|
6,732
|
|
|
Net cash provided by investing activities
|
$
|
135,012
|
|
|
1,279,687
|
|
Financing Activities
|
|
|
|
|||
Net (decrease) increase in demand and savings deposits
|
(281,267
|
)
|
|
73,630
|
|
|
Net increase (decrease) in certificates of deposit
|
141,252
|
|
|
(1,638,551
|
)
|
|
Net increase in Federal funds purchased, securities sold under repurchase agreements, and other short-term liabilities
|
(6,630
|
)
|
|
(147,893
|
)
|
|
Principal repayments on long-term debt
|
(301,431
|
)
|
|
(364,339
|
)
|
|
Proceeds from issuance of long-term debt
|
462,500
|
|
|
660,000
|
|
|
Dividends paid to common shareholders
|
(26,703
|
)
|
|
(23,597
|
)
|
|
Dividends paid to preferred shareholders
|
(33,741
|
)
|
|
(36,295
|
)
|
Stock options exercised
|
789
|
|
|
—
|
|
|
Proceeds from issuance of Series C Preferred Stock
|
125,400
|
|
|
—
|
|
|
Redemption of Series A Preferred Stock
|
(967,870
|
)
|
|
—
|
|
|
Proceeds from issuance of common stock
|
174,764
|
|
|
—
|
|
|
Excess tax benefit from share-based compensation
|
569
|
|
|
—
|
|
|
Restricted stock activity
|
(3,541
|
)
|
|
—
|
|
|
Net cash used in financing activities
|
$
|
(715,909
|
)
|
|
(1,477,045
|
)
|
Decrease in cash and cash equivalents
|
(99,936
|
)
|
|
(56,395
|
)
|
|
Cash and cash equivalents at beginning of period
|
614,630
|
|
|
510,423
|
|
|
Cash and cash equivalents at end of period
|
$
|
514,694
|
|
|
454,028
|
|
Supplemental Cash Flow Information
|
|
|
|
|||
Cash paid (received) paid during the period for:
|
|
|
|
|||
Income tax payments (refunds), net
|
$
|
1,669
|
|
|
(7,804
|
)
|
Interest paid
|
85,332
|
|
|
107,201
|
|
|
Non-cash Activities
|
|
|
|
|||
Decrease in net unrealized gains on available for sale securities, net of income taxes
|
(34,279
|
)
|
|
(4,061
|
)
|
|
Decrease (increase) in net unrealized losses on hedging instruments, net of income taxes
|
205
|
|
|
(1,492
|
)
|
|
Mortgage loans held for sale transferred to loans at fair value
|
14,471
|
|
|
1,542
|
|
|
Loans foreclosed and transferred to other real estate
|
72,854
|
|
|
113,966
|
|
|
Loans transferred to other loans held for sale at fair value
|
117,806
|
|
|
256,232
|
|
|
Other loans held for sale transferred to loans at fair value
|
1,235
|
|
|
8,142
|
|
|
Other loans held for sale foreclosed and transferred to other real estate at fair value
|
3,246
|
|
|
58
|
|
|
Premises and equipment transferred to other assets held for sale at fair value
|
490
|
|
|
2,402
|
|
|
Accretion of discount on Series A Preferred Stock
|
10,543
|
|
|
7,673
|
|
|
Amortization of post-retirement unfunded health benefit, net of income taxes
|
459
|
|
|
616
|
|
|
Settlement of prepaid common stock purchase contracts
|
122,848
|
|
|
—
|
|
|
Securities purchased (sold) during the period but settled after period-end
|
35,160
|
|
|
(178,267
|
)
|
|
|
|
|
|
|||
Acquisition:
|
|
|
|
|||
Fair value of non-cash assets acquired
|
536
|
|
|
—
|
|
|
Fair value of liabilities assumed
|
56,864
|
|
|
—
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|||||||||||
(in thousands)
|
|
Amortized Cost
(1)
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|||||
U.S. Treasury securities
|
|
$
|
17,357
|
|
|
—
|
|
|
—
|
|
|
17,357
|
|
U.S. Government agency securities
|
|
33,493
|
|
|
1,293
|
|
|
(175
|
)
|
|
34,611
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
|
112,559
|
|
|
1,566
|
|
|
—
|
|
|
114,125
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
|
208,223
|
|
|
2,948
|
|
|
(2,260
|
)
|
|
208,911
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
|
2,400,366
|
|
|
16,813
|
|
|
(22,855
|
)
|
|
2,394,324
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
|
367,057
|
|
|
593
|
|
|
(5,971
|
)
|
|
361,679
|
|
|
State and municipal securities
|
|
9,357
|
|
|
226
|
|
|
(2
|
)
|
|
9,581
|
|
|
Equity securities
|
|
4,120
|
|
|
1,987
|
|
|
—
|
|
|
6,107
|
|
|
Other investments
|
|
5,067
|
|
|
—
|
|
|
(418
|
)
|
|
4,649
|
|
|
Total investment securities available for sale
|
|
$
|
3,157,599
|
|
|
25,426
|
|
|
(31,681
|
)
|
|
3,151,344
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
December 31, 2012
|
|||||||||||
(in thousands)
|
|
Amortized Cost
(1)
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|||||
U.S. Treasury securities
|
|
$
|
356
|
|
|
—
|
|
|
—
|
|
|
356
|
|
U.S. Government agency securities
|
|
35,791
|
|
|
2,255
|
|
|
—
|
|
|
38,046
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
|
289,523
|
|
|
3,787
|
|
|
—
|
|
|
293,310
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
|
238,381
|
|
|
7,220
|
|
|
(8
|
)
|
|
245,593
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
|
1,832,076
|
|
|
37,646
|
|
|
(2,229
|
)
|
|
1,867,493
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
|
513,637
|
|
|
2,534
|
|
|
(1,682
|
)
|
|
514,489
|
|
|
State and municipal securities
|
|
15,218
|
|
|
582
|
|
|
(2
|
)
|
|
15,798
|
|
|
Equity securities
|
|
3,648
|
|
|
92
|
|
|
—
|
|
|
3,740
|
|
|
Other investments
|
|
3,000
|
|
|
—
|
|
|
(713
|
)
|
|
2,287
|
|
|
Total investment securities available for sale
|
|
$
|
2,931,630
|
|
|
54,116
|
|
|
(4,634
|
)
|
|
2,981,112
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|||||||||||||||||
|
Less than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||
(in thousands)
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|||||||
U.S. Treasury securities
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
U.S. Government agency securities
|
14,905
|
|
|
175
|
|
|
—
|
|
|
—
|
|
|
14,905
|
|
|
175
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
123,551
|
|
|
2,260
|
|
|
—
|
|
|
—
|
|
|
123,551
|
|
|
2,260
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
1,393,981
|
|
|
22,855
|
|
|
—
|
|
|
—
|
|
|
1,393,981
|
|
|
22,855
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
231,994
|
|
|
5,971
|
|
|
—
|
|
|
—
|
|
|
231,994
|
|
|
5,971
|
|
|
State and municipal securities
|
—
|
|
|
—
|
|
|
39
|
|
|
2
|
|
|
39
|
|
|
2
|
|
|
Equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other investments
|
1,962
|
|
|
105
|
|
|
2,687
|
|
|
313
|
|
|
4,649
|
|
|
418
|
|
|
Total
|
$
|
1,766,393
|
|
|
31,366
|
|
|
2,726
|
|
|
315
|
|
|
1,769,119
|
|
|
31,681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
December 31, 2012
|
|||||||||||||||||
|
Less than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||
(in thousands)
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|||||||
U.S. Treasury securities
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
U.S. Government agency securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
3,314
|
|
|
8
|
|
|
2
|
|
|
—
|
|
|
3,316
|
|
|
8
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
286,452
|
|
|
2,229
|
|
|
—
|
|
|
—
|
|
|
286,452
|
|
|
2,229
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
42,036
|
|
|
325
|
|
|
168,906
|
|
|
1,357
|
|
|
210,942
|
|
|
1,682
|
|
|
State and municipal securities
|
—
|
|
|
—
|
|
|
35
|
|
|
2
|
|
|
35
|
|
|
2
|
|
|
Equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other investments
|
2,287
|
|
|
713
|
|
|
—
|
|
|
—
|
|
|
2,287
|
|
|
713
|
|
|
Total
|
$
|
334,089
|
|
|
3,275
|
|
|
168,943
|
|
|
1,359
|
|
|
503,032
|
|
|
4,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of Maturities at September 30, 2013
|
|||||||||||||||||
(in thousands)
|
Within One
Year
|
|
1 to 5
Years
|
|
5 to 10
Years
|
|
More Than
10 Years
|
|
No Stated
Maturity
|
|
Total
|
|||||||
Amortized Cost
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
U.S. Treasury securities
|
$
|
17,357
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,357
|
|
U.S. Government agency securities
|
114
|
|
|
9,157
|
|
|
24,222
|
|
|
—
|
|
|
—
|
|
|
33,493
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
30,148
|
|
|
82,411
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
112,559
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
56
|
|
|
105
|
|
|
693
|
|
|
207,369
|
|
|
—
|
|
|
208,223
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
889
|
|
|
4,732
|
|
|
2,003,593
|
|
|
391,152
|
|
|
—
|
|
|
2,400,366
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
—
|
|
|
153
|
|
|
366,904
|
|
|
—
|
|
|
367,057
|
|
|
State and municipal securities
|
2,309
|
|
|
3,893
|
|
|
289
|
|
|
2,866
|
|
|
—
|
|
|
9,357
|
|
|
Equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,120
|
|
|
4,120
|
|
|
Other investments
|
—
|
|
|
—
|
|
|
—
|
|
|
3,000
|
|
|
2,067
|
|
|
5,067
|
|
|
Total amortized cost
|
$
|
50,873
|
|
|
100,298
|
|
|
2,028,950
|
|
|
971,291
|
|
|
6,187
|
|
|
3,157,599
|
|
Fair Value
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
U.S. Treasury securities
|
$
|
17,357
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,357
|
|
U.S. Government agency securities
|
115
|
|
|
9,475
|
|
|
25,021
|
|
|
—
|
|
|
—
|
|
|
34,611
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
30,876
|
|
|
83,249
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
114,125
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
57
|
|
|
110
|
|
|
717
|
|
|
208,027
|
|
|
—
|
|
|
208,911
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
942
|
|
|
5,044
|
|
|
1,989,871
|
|
|
398,467
|
|
|
—
|
|
|
2,394,324
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
—
|
|
|
154
|
|
|
361,525
|
|
|
—
|
|
|
361,679
|
|
|
State and municipal securities
|
2,330
|
|
|
3,945
|
|
|
314
|
|
|
2,992
|
|
|
—
|
|
|
9,581
|
|
|
Equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,107
|
|
|
6,107
|
|
|
Other investments
|
—
|
|
|
—
|
|
|
—
|
|
|
2,687
|
|
|
1,962
|
|
|
4,649
|
|
|
Total fair value
|
$
|
51,677
|
|
|
101,823
|
|
|
2,016,077
|
|
|
973,698
|
|
|
8,069
|
|
|
3,151,344
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Proceeds from sales of investment securities available for sale
|
$
|
403,792
|
|
|
909,485
|
|
|
56,406
|
|
|
176,780
|
|
Gross realized gains
|
3,185
|
|
|
31,359
|
|
|
1,150
|
|
|
6,656
|
|
|
Gross realized losses
|
(614
|
)
|
|
(450
|
)
|
|
(26
|
)
|
|
—
|
|
|
Investment securities gains, net
|
$
|
2,571
|
|
|
30,909
|
|
|
1,124
|
|
|
6,656
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Severance charges
|
$
|
7,311
|
|
|
2,488
|
|
|
701
|
|
|
1,456
|
|
Asset impairment charges
|
—
|
|
|
1,231
|
|
|
—
|
|
|
3
|
|
|
Gain on sale of assets held for sale, net
|
(55
|
)
|
|
(452
|
)
|
|
(30
|
)
|
|
(288
|
)
|
|
Professional fees and other charges
|
39
|
|
|
177
|
|
|
16
|
|
|
21
|
|
|
Total restructuring charges
|
$
|
7,295
|
|
|
3,444
|
|
|
687
|
|
|
1,192
|
|
|
|
|
|
|
|
|
|
Current, Accruing Past Due, and Non-accrual Loans
|
|
|||||||||||||||||||
|
September 30, 2013
|
|
||||||||||||||||||
(in thousands)
|
Current
|
|
Accruing 30-89 Days Past Due
|
|
Accruing 90 Days or Greater Past Due
|
|
Total Accruing Past Due
|
|
Non-accrual
|
|
Total
|
|
||||||||
Investment properties
|
$
|
4,356,447
|
|
|
4,999
|
|
|
83
|
|
|
5,082
|
|
|
79,584
|
|
|
4,441,113
|
|
|
|
1-4 family properties
|
1,120,944
|
|
|
5,706
|
|
|
795
|
|
|
6,501
|
|
|
46,800
|
|
|
1,174,245
|
|
|
||
Land acquisition
|
575,439
|
|
|
1,785
|
|
|
—
|
|
|
1,785
|
|
|
152,911
|
|
|
730,135
|
|
|
||
Total commercial real estate
|
6,052,830
|
|
|
12,490
|
|
|
878
|
|
|
13,368
|
|
|
279,295
|
|
|
6,345,493
|
|
|
||
Commercial, financial and agricultural
|
5,335,434
|
|
|
14,012
|
|
|
1,071
|
|
|
15,083
|
|
|
64,907
|
|
|
5,415,424
|
|
|
||
Owner-occupied
|
3,754,611
|
|
|
15,347
|
|
|
132
|
|
|
15,479
|
|
|
41,559
|
|
|
3,811,649
|
|
|
||
Small business
|
579,360
|
|
|
6,143
|
|
|
399
|
|
|
6,542
|
|
|
5,475
|
|
|
591,377
|
|
|
||
Total commercial and industrial
|
9,669,405
|
|
|
35,502
|
|
|
1,602
|
|
|
37,104
|
|
|
111,941
|
|
|
9,818,450
|
|
|
||
Home equity lines
|
1,524,665
|
|
|
5,512
|
|
|
409
|
|
|
5,921
|
|
|
18,996
|
|
|
1,549,582
|
|
|
||
Consumer mortgages
|
1,426,542
|
|
|
17,124
|
|
|
293
|
|
|
17,417
|
|
|
38,902
|
|
|
1,482,861
|
|
|
||
Credit cards
|
250,581
|
|
|
1,690
|
|
|
1,534
|
|
|
3,224
|
|
|
—
|
|
|
253,805
|
|
|
||
Other retail
|
282,804
|
|
|
1,850
|
|
|
22
|
|
|
1,872
|
|
|
1,745
|
|
|
286,421
|
|
|
||
Total retail
|
3,484,592
|
|
|
26,176
|
|
|
2,258
|
|
|
28,434
|
|
|
59,643
|
|
|
3,572,669
|
|
|
||
Total loans
|
$
|
19,206,827
|
|
|
74,168
|
|
|
4,738
|
|
|
78,906
|
|
|
450,879
|
|
|
19,736,612
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012
|
|
||||||||||||||||||
(in thousands)
|
Current
|
|
Accruing 30-89 Days Past Due
|
|
Accruing 90 Days or Greater Past Due
|
|
Total Accruing Past Due
|
|
Non-accrual
|
|
Total
|
|
||||||||
Investment properties
|
$
|
4,278,016
|
|
|
5,436
|
|
|
798
|
|
|
6,234
|
|
|
91,868
|
|
|
4,376,118
|
|
|
|
1-4 family properties
|
1,193,433
|
|
|
13,053
|
|
|
41
|
|
|
13,094
|
|
|
72,578
|
|
|
1,279,105
|
|
|
||
Land acquisition
|
599,034
|
|
|
3,422
|
|
|
298
|
|
|
3,720
|
|
|
191,475
|
|
|
794,229
|
|
|
||
Total commercial real estate
|
6,070,483
|
|
|
21,911
|
|
|
1,137
|
|
|
23,048
|
|
|
355,921
|
|
|
6,449,452
|
|
|
||
Commercial, financial and agricultural
|
5,204,972
|
|
|
15,742
|
|
|
845
|
|
|
16,587
|
|
|
79,575
|
|
|
5,301,134
|
|
|
||
Owner-occupied
|
3,739,149
|
|
|
17,784
|
|
|
61
|
|
|
17,845
|
|
|
43,386
|
|
|
3,800,380
|
|
|
||
Small business
|
505,526
|
|
|
4,935
|
|
|
338
|
|
|
5,273
|
|
|
5,550
|
|
|
516,349
|
|
|
||
Total commercial and industrial
|
9,449,647
|
|
|
38,461
|
|
|
1,244
|
|
|
39,705
|
|
|
128,511
|
|
|
9,617,863
|
|
|
||
Home equity lines
|
1,515,396
|
|
|
9,555
|
|
|
705
|
|
|
10,260
|
|
|
16,741
|
|
|
1,542,397
|
|
|
||
Consumer mortgages
|
1,348,506
|
|
|
22,502
|
|
|
1,288
|
|
|
23,790
|
|
|
39,265
|
|
|
1,411,561
|
|
|
||
Credit cards
|
258,698
|
|
|
2,450
|
|
|
2,413
|
|
|
4,863
|
|
|
—
|
|
|
263,561
|
|
|
||
Other retail
|
271,175
|
|
|
3,135
|
|
|
24
|
|
|
3,159
|
|
|
2,895
|
|
|
277,229
|
|
|
||
Total retail
|
3,393,775
|
|
|
37,642
|
|
|
4,430
|
|
|
42,072
|
|
|
58,901
|
|
|
3,494,748
|
|
|
||
Total loans
|
$
|
18,913,905
|
|
|
98,014
|
|
|
6,811
|
|
|
104,825
|
|
|
543,333
|
|
|
19,562,063
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Portfolio Credit Exposure by Risk Grade
|
|
|||||||||||||||||||
|
September 30, 2013
|
|
||||||||||||||||||
(in thousands)
|
Pass
|
|
Special
Mention
|
|
Substandard
(1)
|
|
Doubtful
(2)
|
|
Loss
|
|
Total
|
|
||||||||
Investment properties
|
$
|
3,947,495
|
|
|
284,162
|
|
|
207,720
|
|
|
1,736
|
|
|
—
|
|
|
4,441,113
|
|
|
|
1-4 family properties
|
875,055
|
|
|
155,426
|
|
|
134,307
|
|
|
9,457
|
|
|
—
|
|
|
1,174,245
|
|
|
||
Land acquisition
|
416,598
|
|
|
122,005
|
|
|
188,851
|
|
|
2,681
|
|
|
—
|
|
|
730,135
|
|
|
||
Total commercial real estate
|
5,239,148
|
|
|
561,593
|
|
|
530,878
|
|
|
13,874
|
|
|
—
|
|
|
6,345,493
|
|
|
||
Commercial, financial and agricultural
|
4,909,574
|
|
|
264,771
|
|
|
227,454
|
|
|
13,532
|
|
|
93
|
|
(2)(3)
|
5,415,424
|
|
|
||
Owner-occupied
|
3,437,988
|
|
|
191,353
|
|
|
180,144
|
|
|
2,164
|
|
|
—
|
|
|
3,811,649
|
|
|
||
Small business
|
580,394
|
|
|
—
|
|
|
10,130
|
|
|
—
|
|
|
853
|
|
(2)(4)
|
591,377
|
|
|
||
Total commercial and industrial
|
8,927,956
|
|
|
456,124
|
|
|
417,728
|
|
|
15,696
|
|
|
946
|
|
|
9,818,450
|
|
|
||
Home equity lines
|
1,520,034
|
|
|
—
|
|
|
26,008
|
|
|
—
|
|
|
3,540
|
|
(2)(4)
|
1,549,582
|
|
|
||
Consumer mortgages
|
1,450,122
|
|
|
—
|
|
|
30,632
|
|
|
—
|
|
|
2,107
|
|
(2)(4)
|
1,482,861
|
|
|
||
Credit cards
|
252,270
|
|
|
—
|
|
|
657
|
|
|
—
|
|
|
878
|
|
(4)
|
253,805
|
|
|
||
Other retail
|
283,096
|
|
|
—
|
|
|
3,131
|
|
|
—
|
|
|
194
|
|
(2)(4)
|
286,421
|
|
|
||
Total retail
|
3,505,522
|
|
|
—
|
|
|
60,428
|
|
|
—
|
|
|
6,719
|
|
|
3,572,669
|
|
|
||
Total loans
|
$
|
17,672,626
|
|
|
1,017,717
|
|
|
1,009,034
|
|
|
29,570
|
|
|
7,665
|
|
|
19,736,612
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012
|
|
||||||||||||||||||
(in thousands)
|
Pass
|
|
Special
Mention
|
|
Substandard
(1)
|
|
Doubtful
(2)
|
|
Loss
|
|
Total
|
|
||||||||
Investment properties
|
$
|
3,659,102
|
|
|
463,532
|
|
|
253,484
|
|
|
—
|
|
|
—
|
|
|
4,376,118
|
|
|
|
1-4 family properties
|
903,213
|
|
|
197,148
|
|
|
176,672
|
|
|
1,953
|
|
|
119
|
|
(2)(3)
|
1,279,105
|
|
|
||
Land acquisition
|
416,822
|
|
|
143,685
|
|
|
227,761
|
|
|
5,961
|
|
|
—
|
|
|
794,229
|
|
|
||
Total commercial real estate
|
4,979,137
|
|
|
804,365
|
|
|
657,917
|
|
|
7,914
|
|
|
119
|
|
(2)(3)
|
6,449,452
|
|
|
||
Commercial, financial and agricultural
|
4,729,473
|
|
|
311,475
|
|
|
249,122
|
|
|
10,964
|
|
|
100
|
|
(2)(3)
|
5,301,134
|
|
|
||
Owner-occupied
|
3,339,576
|
|
|
261,116
|
|
|
198,833
|
|
|
855
|
|
|
—
|
|
|
3,800,380
|
|
|
||
Small business
|
504,503
|
|
|
—
|
|
|
10,563
|
|
|
—
|
|
|
1,283
|
|
(2)(4)
|
516,349
|
|
|
||
Total commercial and industrial
|
8,573,552
|
|
|
572,591
|
|
|
458,518
|
|
|
11,819
|
|
|
1,383
|
|
|
9,617,863
|
|
|
||
Home equity lines
|
1,511,729
|
|
|
—
|
|
|
29,094
|
|
|
—
|
|
|
1,574
|
|
(2)(4)
|
1,542,397
|
|
|
||
Consumer mortgages
|
1,372,957
|
|
|
—
|
|
|
38,023
|
|
|
—
|
|
|
581
|
|
(2)(4)
|
1,411,561
|
|
|
||
Credit cards
|
260,194
|
|
|
—
|
|
|
1,776
|
|
|
—
|
|
|
1,591
|
|
(4)
|
263,561
|
|
|
||
Other retail
|
271,619
|
|
|
—
|
|
|
5,379
|
|
|
—
|
|
|
231
|
|
(2)(4)
|
277,229
|
|
|
||
Total retail
|
3,416,499
|
|
|
—
|
|
|
74,272
|
|
|
—
|
|
|
3,977
|
|
|
3,494,748
|
|
|
||
Total loans
|
$
|
16,969,188
|
|
|
1,376,956
|
|
|
1,190,707
|
|
|
19,733
|
|
|
5,479
|
|
|
19,562,063
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses and Recorded Investment in Loans
|
|||||||||||||||
|
As Of and For The Nine Months Ended September 30, 2013
|
||||||||||||||
(in thousands)
|
Commercial Real Estate
|
|
Commercial & Industrial
|
|
Retail
|
|
Unallocated
|
|
Total
|
||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
$
|
167,926
|
|
|
138,495
|
|
|
38,984
|
|
|
28,000
|
|
|
373,405
|
|
Charge-offs
|
(73,825
|
)
|
|
(44,104
|
)
|
|
(27,359
|
)
|
|
—
|
|
|
(145,288
|
)
|
|
Recoveries
|
11,861
|
|
|
17,266
|
|
|
5,834
|
|
|
—
|
|
|
34,961
|
|
|
Provision for loan losses
|
31,181
|
|
|
7,502
|
|
|
21,851
|
|
|
(5,000
|
)
|
|
55,534
|
|
|
Ending balance
|
$
|
137,143
|
|
|
119,159
|
|
|
39,310
|
|
|
23,000
|
|
|
318,612
|
|
Ending balance: individually evaluated for impairment
|
50,737
|
|
|
25,194
|
|
|
2,120
|
|
|
—
|
|
|
78,051
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
86,406
|
|
|
93,965
|
|
|
37,190
|
|
|
23,000
|
|
|
240,561
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
||||||
Ending balance: total loans
(1)
|
$
|
6,345,493
|
|
|
9,818,450
|
|
|
3,572,669
|
|
|
—
|
|
|
19,736,612
|
|
Ending balance: individually evaluated for impairment
|
568,222
|
|
|
260,670
|
|
|
53,061
|
|
|
—
|
|
|
881,953
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
5,777,271
|
|
|
9,557,780
|
|
|
3,519,608
|
|
|
—
|
|
|
18,854,659
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
As Of and For The Nine Months Ended September 30, 2012
|
||||||||||||||
(in thousands)
|
Commercial Real Estate
|
|
Commercial & Industrial
|
|
Retail
|
|
Unallocated
|
|
Total
|
||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
$
|
249,094
|
|
|
187,409
|
|
|
51,993
|
|
|
47,998
|
|
|
536,494
|
|
Charge-offs
|
(169,557
|
)
|
|
(118,571
|
)
|
|
(38,880
|
)
|
|
—
|
|
|
(327,008
|
)
|
|
Recoveries
|
16,513
|
|
|
14,221
|
|
|
6,341
|
|
|
—
|
|
|
37,075
|
|
|
Provision for loan losses
|
104,463
|
|
|
60,999
|
|
|
28,379
|
|
|
(19,998
|
)
|
|
173,843
|
|
|
Ending balance
|
$
|
200,513
|
|
|
144,058
|
|
|
47,833
|
|
|
28,000
|
|
|
420,404
|
|
Ending balance: individually evaluated for impairment
|
55,400
|
|
|
32,086
|
|
|
707
|
|
|
—
|
|
|
88,193
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
145,113
|
|
|
111,972
|
|
|
47,126
|
|
|
28,000
|
|
|
332,211
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
||||||
Ending balance: total loans
(2)
|
$
|
6,739,134
|
|
|
9,485,908
|
|
|
3,523,876
|
|
|
—
|
|
|
19,748,918
|
|
Ending balance: individually evaluated for impairment
|
745,510
|
|
|
393,733
|
|
|
60,244
|
|
|
—
|
|
|
1,199,487
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
5,993,624
|
|
|
9,092,175
|
|
|
3,463,632
|
|
|
—
|
|
|
18,549,431
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses and Recorded Investment in Loans
|
|||||||||||||||
|
As Of and For The Three Months Ended September 30, 2013
|
||||||||||||||
(in thousands)
|
Commercial Real Estate
|
|
Commercial & Industrial
|
|
Retail
|
|
Unallocated
|
|
Total
|
||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
$
|
138,329
|
|
|
133,190
|
|
|
40,361
|
|
|
23,000
|
|
|
334,880
|
|
Charge-offs
|
(9,474
|
)
|
|
(13,871
|
)
|
|
(6,908
|
)
|
|
—
|
|
|
(30,253
|
)
|
|
Recoveries
|
2,766
|
|
|
2,152
|
|
|
2,306
|
|
|
—
|
|
|
7,224
|
|
|
Provision for loan losses
|
5,522
|
|
|
(2,312
|
)
|
|
3,551
|
|
|
—
|
|
|
6,761
|
|
|
Ending balance
|
$
|
137,143
|
|
|
119,159
|
|
|
39,310
|
|
|
23,000
|
|
|
318,612
|
|
Ending balance: individually evaluated for impairment
|
50,737
|
|
|
25,194
|
|
|
2,120
|
|
|
—
|
|
|
78,051
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
86,406
|
|
|
93,965
|
|
|
37,190
|
|
|
23,000
|
|
|
240,561
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
||||||
Ending balance: total loans
(1)
|
$
|
6,345,493
|
|
|
9,818,450
|
|
|
3,572,669
|
|
|
—
|
|
|
19,736,612
|
|
Ending balance: individually evaluated for impairment
|
568,222
|
|
|
260,670
|
|
|
53,061
|
|
|
—
|
|
|
881,953
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
5,777,271
|
|
|
9,557,780
|
|
|
3,519,608
|
|
|
—
|
|
|
18,854,659
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
As Of and For The Three Months Ended September 30, 2012
|
||||||||||||||
(in thousands)
|
Commercial Real Estate
|
|
Commercial & Industrial
|
|
Retail
|
|
Unallocated
|
|
Total
|
||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
$
|
210,208
|
|
|
156,828
|
|
|
48,289
|
|
|
38,000
|
|
|
453,325
|
|
Charge-offs
|
(56,638
|
)
|
|
(41,979
|
)
|
|
(12,413
|
)
|
|
—
|
|
|
(111,030
|
)
|
|
Recoveries
|
5,902
|
|
|
6,502
|
|
|
2,133
|
|
|
—
|
|
|
14,537
|
|
|
Provision for loan losses
|
41,041
|
|
|
22,707
|
|
|
9,824
|
|
|
(10,000
|
)
|
|
63,572
|
|
|
Ending balance
|
$
|
200,513
|
|
|
144,058
|
|
|
47,833
|
|
|
28,000
|
|
|
420,404
|
|
Ending balance: individually evaluated for impairment
|
55,400
|
|
|
32,086
|
|
|
707
|
|
|
—
|
|
|
88,193
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
145,113
|
|
|
111,972
|
|
|
47,126
|
|
|
28,000
|
|
|
332,211
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
||||||
Ending balance: total loans
(2)
|
$
|
6,739,134
|
|
|
9,485,908
|
|
|
3,523,876
|
|
|
—
|
|
|
19,748,918
|
|
Ending balance: individually evaluated for impairment
|
745,510
|
|
|
393,733
|
|
|
60,244
|
|
|
—
|
|
|
1,199,487
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
5,993,624
|
|
|
9,092,175
|
|
|
3,463,632
|
|
|
—
|
|
|
18,549,431
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans (including accruing TDRs)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
September 30, 2013
|
|
Nine Months Ended September 30, 2013
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||
(in thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Investment properties
|
$
|
15,151
|
|
|
16,868
|
|
|
—
|
|
|
19,136
|
|
|
—
|
|
|
19,994
|
|
|
—
|
|
1-4 family properties
|
16,018
|
|
|
37,381
|
|
|
—
|
|
|
27,250
|
|
|
—
|
|
|
16,980
|
|
|
—
|
|
|
Land acquisition
|
33,903
|
|
|
83,679
|
|
|
—
|
|
|
43,792
|
|
|
—
|
|
|
33,129
|
|
|
—
|
|
|
Total commercial real estate
|
65,072
|
|
|
137,928
|
|
|
—
|
|
|
90,178
|
|
|
—
|
|
|
70,103
|
|
|
—
|
|
|
Commercial, financial and agricultural
|
13,197
|
|
|
22,440
|
|
|
—
|
|
|
16,076
|
|
|
—
|
|
|
14,769
|
|
|
—
|
|
|
Owner-occupied
|
24,502
|
|
|
32,546
|
|
|
—
|
|
|
21,776
|
|
|
—
|
|
|
23,243
|
|
|
—
|
|
|
Small business
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total commercial and industrial
|
37,699
|
|
|
54,986
|
|
|
—
|
|
|
37,852
|
|
|
—
|
|
|
38,012
|
|
|
—
|
|
|
Home equity lines
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
Consumer mortgages
|
1,196
|
|
|
2,751
|
|
|
—
|
|
|
1,575
|
|
|
—
|
|
|
1,196
|
|
|
—
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
2
|
|
|
9
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
Total retail
|
1,198
|
|
|
2,760
|
|
|
—
|
|
|
1,623
|
|
|
—
|
|
|
1,230
|
|
|
—
|
|
|
Total impaired loans with no related allowance recorded
|
$
|
103,969
|
|
|
195,674
|
|
|
—
|
|
|
129,653
|
|
|
—
|
|
|
109,345
|
|
|
—
|
|
With allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Investment properties
|
$
|
207,455
|
|
|
214,640
|
|
|
11,751
|
|
|
242,511
|
|
|
3,918
|
|
|
236,685
|
|
|
1,170
|
|
1-4 family properties
|
111,856
|
|
|
112,639
|
|
|
12,906
|
|
|
115,765
|
|
|
2,581
|
|
|
114,907
|
|
|
917
|
|
|
Land acquisition
|
183,839
|
|
|
203,094
|
|
|
26,080
|
|
|
192,070
|
|
|
2,220
|
|
|
188,283
|
|
|
726
|
|
|
Total commercial real estate
|
503,150
|
|
|
530,373
|
|
|
50,737
|
|
|
550,346
|
|
|
8,719
|
|
|
539,875
|
|
|
2,813
|
|
|
Commercial, financial and agricultural
|
118,025
|
|
|
119,481
|
|
|
17,255
|
|
|
131,033
|
|
|
2,675
|
|
|
120,859
|
|
|
913
|
|
|
Owner-occupied
|
100,341
|
|
|
101,081
|
|
|
7,649
|
|
|
110,868
|
|
|
2,765
|
|
|
110,892
|
|
|
857
|
|
|
Small business
|
4,605
|
|
|
4,605
|
|
|
290
|
|
|
3,621
|
|
|
102
|
|
|
3,740
|
|
|
44
|
|
|
Total commercial and industrial
|
222,971
|
|
|
225,167
|
|
|
25,194
|
|
|
245,522
|
|
|
5,542
|
|
|
235,491
|
|
|
1,814
|
|
|
Home equity lines
|
2,772
|
|
|
2,772
|
|
|
167
|
|
|
6,492
|
|
|
144
|
|
|
4,320
|
|
|
32
|
|
|
Consumer mortgages
|
38,203
|
|
|
38,203
|
|
|
1,868
|
|
|
49,731
|
|
|
1,457
|
|
|
46,595
|
|
|
512
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
10,888
|
|
|
10,888
|
|
|
85
|
|
|
4,993
|
|
|
194
|
|
|
6,106
|
|
|
66
|
|
|
Total retail
|
51,863
|
|
|
51,863
|
|
|
2,120
|
|
|
61,216
|
|
|
1,795
|
|
|
57,021
|
|
|
610
|
|
|
Total impaired loans with allowance recorded
|
$
|
777,984
|
|
|
807,403
|
|
|
78,051
|
|
|
857,084
|
|
|
16,056
|
|
|
832,387
|
|
|
5,237
|
|
Total impaired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Investment properties
|
$
|
222,606
|
|
|
231,508
|
|
|
11,751
|
|
|
261,647
|
|
|
3,918
|
|
|
256,679
|
|
|
1,170
|
|
1-4 family properties
|
127,874
|
|
|
150,020
|
|
|
12,906
|
|
|
143,015
|
|
|
2,581
|
|
|
131,887
|
|
|
917
|
|
|
Land acquisition
|
217,742
|
|
|
286,773
|
|
|
26,080
|
|
|
235,862
|
|
|
2,220
|
|
|
221,412
|
|
|
726
|
|
|
Total commercial real estate
|
568,222
|
|
|
668,301
|
|
|
50,737
|
|
|
640,524
|
|
|
8,719
|
|
|
609,978
|
|
|
2,813
|
|
|
Commercial, financial and agricultural
|
131,222
|
|
|
141,921
|
|
|
17,255
|
|
|
147,109
|
|
|
2,675
|
|
|
135,628
|
|
|
913
|
|
|
Owner-occupied
|
124,843
|
|
|
133,627
|
|
|
7,649
|
|
|
132,644
|
|
|
2,765
|
|
|
134,135
|
|
|
857
|
|
|
Small business
|
4,605
|
|
|
4,605
|
|
|
290
|
|
|
3,621
|
|
|
102
|
|
|
3,740
|
|
|
44
|
|
|
Total commercial and industrial
|
260,670
|
|
|
280,153
|
|
|
25,194
|
|
|
283,374
|
|
|
5,542
|
|
|
273,503
|
|
|
1,814
|
|
|
Home equity lines
|
2,772
|
|
|
2,772
|
|
|
167
|
|
|
6,536
|
|
|
144
|
|
|
4,352
|
|
|
32
|
|
|
Consumer mortgages
|
39,399
|
|
|
40,954
|
|
|
1,868
|
|
|
51,306
|
|
|
1,457
|
|
|
47,791
|
|
|
512
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
10,890
|
|
|
10,897
|
|
|
85
|
|
|
4,997
|
|
|
194
|
|
|
6,108
|
|
|
66
|
|
|
Total retail
|
53,061
|
|
|
54,623
|
|
|
2,120
|
|
|
62,839
|
|
|
1,795
|
|
|
58,251
|
|
|
610
|
|
|
Total impaired loans
|
$
|
881,953
|
|
|
1,003,077
|
|
|
78,051
|
|
|
986,737
|
|
|
16,056
|
|
|
941,732
|
|
|
5,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans (including accruing TDRs)
|
|||||||||||||||
|
December 31, 2012
|
|
Year Ended December 31, 2012
|
||||||||||||
(in thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
10,939
|
|
|
14,130
|
|
|
—
|
|
|
42,947
|
|
|
—
|
|
1-4 family properties
|
40,793
|
|
|
117,869
|
|
|
—
|
|
|
97,434
|
|
|
—
|
|
|
Land acquisition
|
59,697
|
|
|
125,023
|
|
|
—
|
|
|
158,015
|
|
|
—
|
|
|
Total commercial real estate
|
111,429
|
|
|
257,022
|
|
|
—
|
|
|
298,396
|
|
|
—
|
|
|
Commercial, financial and agricultural
|
18,618
|
|
|
34,753
|
|
|
—
|
|
|
40,947
|
|
|
—
|
|
|
Owner-occupied
|
12,563
|
|
|
16,680
|
|
|
—
|
|
|
27,763
|
|
|
—
|
|
|
Small business
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total commercial and industrial
|
31,181
|
|
|
51,433
|
|
|
—
|
|
|
68,710
|
|
|
—
|
|
|
Home equity lines
|
51
|
|
|
51
|
|
|
—
|
|
|
2,811
|
|
|
—
|
|
|
Consumer mortgages
|
1,247
|
|
|
2,263
|
|
|
—
|
|
|
3,706
|
|
|
—
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
7
|
|
|
15
|
|
|
—
|
|
|
127
|
|
|
—
|
|
|
Total retail
|
1,305
|
|
|
2,329
|
|
|
—
|
|
|
6,644
|
|
|
—
|
|
|
Total impaired loans with no related allowance recorded
|
$
|
143,915
|
|
|
310,784
|
|
|
—
|
|
|
373,750
|
|
|
—
|
|
With allowance recorded
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
253,851
|
|
|
254,339
|
|
|
20,209
|
|
|
230,848
|
|
|
6,144
|
|
1-4 family properties
|
114,207
|
|
|
117,505
|
|
|
11,414
|
|
|
141,529
|
|
|
4,347
|
|
|
Land acquisition
|
205,591
|
|
|
205,601
|
|
|
27,325
|
|
|
97,173
|
|
|
2,018
|
|
|
Total commercial real estate
|
573,649
|
|
|
577,445
|
|
|
58,948
|
|
|
469,550
|
|
|
12,509
|
|
|
Commercial, financial and agricultural
|
161,711
|
|
|
163,472
|
|
|
17,186
|
|
|
164,905
|
|
|
3,974
|
|
|
Owner-occupied
|
117,651
|
|
|
126,106
|
|
|
7,308
|
|
|
134,960
|
|
|
4,602
|
|
|
Small business
|
3,333
|
|
|
3,333
|
|
|
184
|
|
|
1,950
|
|
|
76
|
|
|
Total commercial and industrial
|
282,695
|
|
|
292,911
|
|
|
24,678
|
|
|
301,815
|
|
|
8,652
|
|
|
Home equity lines
|
8,696
|
|
|
8,696
|
|
|
195
|
|
|
7,071
|
|
|
237
|
|
|
Consumer mortgages
|
50,261
|
|
|
50,261
|
|
|
880
|
|
|
38,912
|
|
|
1,300
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
3,304
|
|
|
3,304
|
|
|
74
|
|
|
2,543
|
|
|
167
|
|
|
Total retail
|
62,261
|
|
|
62,261
|
|
|
1,149
|
|
|
48,526
|
|
|
1,704
|
|
|
Total impaired loans with allowance recorded
|
$
|
918,605
|
|
|
932,617
|
|
|
84,775
|
|
|
819,891
|
|
|
22,865
|
|
Total impaired loans
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
264,790
|
|
|
268,469
|
|
|
20,209
|
|
|
273,795
|
|
|
6,144
|
|
1-4 family properties
|
155,000
|
|
|
235,374
|
|
|
11,414
|
|
|
238,963
|
|
|
4,347
|
|
|
Land acquisition
|
265,288
|
|
|
330,624
|
|
|
27,325
|
|
|
255,188
|
|
|
2,018
|
|
|
Total commercial real estate
|
685,078
|
|
|
834,467
|
|
|
58,948
|
|
|
767,946
|
|
|
12,509
|
|
|
Commercial, financial and agricultural
|
180,329
|
|
|
198,225
|
|
|
17,186
|
|
|
205,852
|
|
|
3,974
|
|
|
Owner-occupied
|
130,214
|
|
|
142,786
|
|
|
7,308
|
|
|
162,723
|
|
|
4,602
|
|
|
Small business
|
3,333
|
|
|
3,333
|
|
|
184
|
|
|
1,950
|
|
|
76
|
|
|
Total commercial and industrial
|
313,876
|
|
|
344,344
|
|
|
24,678
|
|
|
370,525
|
|
|
8,652
|
|
|
Home equity lines
|
8,747
|
|
|
8,747
|
|
|
195
|
|
|
9,882
|
|
|
237
|
|
|
Consumer mortgages
|
51,508
|
|
|
52,524
|
|
|
880
|
|
|
42,618
|
|
|
1,300
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
3,311
|
|
|
3,319
|
|
|
74
|
|
|
2,670
|
|
|
167
|
|
|
Total retail
|
63,566
|
|
|
64,590
|
|
|
1,149
|
|
|
55,170
|
|
|
1,704
|
|
|
Total impaired loans
|
$
|
1,062,520
|
|
|
1,243,401
|
|
|
84,775
|
|
|
1,193,641
|
|
|
22,865
|
|
|
|
|
|
|
|
|
|
|
|
TDRs by Concession Type
|
|
|
|||||||||||||||
|
Nine Months Ended September 30, 2013
|
|
|||||||||||||||
(in thousands, except contract data)
|
Number of Contracts
|
|
Principal Forgiveness
|
|
Below Market Interest Rate
|
|
Term Extensions and/or Other Concessions
|
|
Total
|
|
|||||||
Investment properties
|
44
|
|
|
$
|
—
|
|
|
121,263
|
|
|
4,372
|
|
|
125,635
|
|
|
|
1-4 family properties
|
99
|
|
|
424
|
|
|
28,863
|
|
|
8,629
|
|
|
37,916
|
|
|
||
Land acquisition
|
26
|
|
|
74
|
|
|
113,627
|
|
|
9,763
|
|
|
123,464
|
|
|
||
Total commercial real estate
|
169
|
|
|
498
|
|
|
263,753
|
|
|
22,764
|
|
|
287,015
|
|
|
||
Commercial, financial and agricultural
|
64
|
|
|
183
|
|
|
20,946
|
|
|
11,067
|
|
|
32,196
|
|
|
||
Owner-occupied
|
36
|
|
|
—
|
|
|
21,116
|
|
|
21,818
|
|
|
42,934
|
|
|
||
Small business
|
36
|
|
|
—
|
|
|
1,109
|
|
|
2,725
|
|
|
3,834
|
|
|
||
Total commercial and industrial
|
136
|
|
|
183
|
|
|
43,171
|
|
|
35,610
|
|
|
78,964
|
|
|
||
Home equity lines
|
1
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
80
|
|
|
||
Consumer mortgages
|
123
|
|
|
—
|
|
|
10,230
|
|
|
4,004
|
|
|
14,234
|
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Other retail
|
56
|
|
|
—
|
|
|
879
|
|
|
1,424
|
|
|
2,303
|
|
|
||
Total retail
|
180
|
|
|
—
|
|
|
11,109
|
|
|
5,508
|
|
|
16,617
|
|
|
||
Total TDRs
|
485
|
|
|
$
|
681
|
|
|
318,033
|
|
|
63,882
|
|
|
382,596
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended September 30, 2013
|
|
|||||||||||||||
(in thousands, except contract data)
|
Number of Contracts
|
|
Principal Forgiveness
|
|
Below Market Interest Rate
|
|
Term Extensions and/or Other Concessions
|
|
Total
|
|
|||||||
Investment properties
|
13
|
|
|
$
|
—
|
|
|
74,111
|
|
|
—
|
|
|
74,111
|
|
|
|
1-4 family properties
|
41
|
|
|
—
|
|
|
4,832
|
|
|
2,133
|
|
|
6,965
|
|
|
||
Land acquisition
|
10
|
|
|
—
|
|
|
108,295
|
|
|
2,532
|
|
|
110,827
|
|
|
||
Total commercial real estate
|
64
|
|
|
—
|
|
|
187,238
|
|
|
4,665
|
|
|
191,903
|
|
|
||
Commercial, financial and agricultural
|
9
|
|
|
—
|
|
|
3,039
|
|
|
2,078
|
|
|
5,117
|
|
|
||
Owner-occupied
|
7
|
|
|
—
|
|
|
5,496
|
|
|
7,482
|
|
|
12,978
|
|
|
||
Small business
|
12
|
|
|
—
|
|
|
192
|
|
|
1,117
|
|
|
1,309
|
|
|
||
Total commercial and industrial
|
28
|
|
|
—
|
|
|
8,727
|
|
|
10,677
|
|
|
19,404
|
|
|
||
Home equity lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Consumer mortgages
|
39
|
|
|
—
|
|
|
3,106
|
|
|
966
|
|
|
4,072
|
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Other retail
|
18
|
|
|
—
|
|
|
419
|
|
|
396
|
|
|
815
|
|
|
||
Total retail
|
57
|
|
|
—
|
|
|
3,525
|
|
|
1,362
|
|
|
4,887
|
|
|
||
Total TDRs
|
149
|
|
|
$
|
—
|
|
|
199,490
|
|
|
16,704
|
|
|
216,194
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
TDRs by Concession Type
|
|
|
|||||||||||||||
|
Nine Months Ended September 30, 2012
|
|
|||||||||||||||
(in thousands, except contract data)
|
Number of Contracts
|
|
Principal Forgiveness
|
|
Below Market Interest Rate
|
|
Term Extensions and/or Other Concessions
|
|
Total
|
|
|||||||
Investment properties
|
60
|
|
|
$
|
77
|
|
|
63,727
|
|
|
46,044
|
|
|
109,848
|
|
|
|
1-4 family properties
|
113
|
|
|
404
|
|
|
55,301
|
|
|
12,063
|
|
|
67,768
|
|
|
||
Land acquisition
|
67
|
|
|
—
|
|
|
35,560
|
|
|
20,074
|
|
|
55,634
|
|
|
||
Total commercial real estate
|
240
|
|
|
481
|
|
|
154,588
|
|
|
78,181
|
|
|
233,250
|
|
|
||
Commercial, financial and agricultural
|
101
|
|
|
35,058
|
|
|
41,803
|
|
|
24,485
|
|
|
101,346
|
|
|
||
Owner-occupied
|
51
|
|
|
—
|
|
|
29,572
|
|
|
6,201
|
|
|
35,773
|
|
|
||
Small business
|
28
|
|
|
—
|
|
|
802
|
|
|
2,201
|
|
|
3,003
|
|
|
||
Total commercial and industrial
|
180
|
|
|
35,058
|
|
|
72,177
|
|
|
32,887
|
|
|
140,122
|
|
|
||
Home equity lines
|
3
|
|
|
—
|
|
|
330
|
|
|
34
|
|
|
364
|
|
|
||
Consumer mortgages
|
260
|
|
|
—
|
|
|
6,674
|
|
|
20,285
|
|
|
26,959
|
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Other retail
|
52
|
|
|
—
|
|
|
566
|
|
|
2,524
|
|
|
3,090
|
|
|
||
Total retail
|
315
|
|
|
—
|
|
|
7,570
|
|
|
22,843
|
|
|
30,413
|
|
|
||
Total TDRs
|
735
|
|
|
$
|
35,539
|
|
|
234,335
|
|
|
133,911
|
|
|
403,785
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended September 30, 2012
|
|
|||||||||||||||
(in thousands, except contract data)
|
Number of Contracts
|
|
Principal Forgiveness
|
|
Below Market Interest Rate
|
|
Term Extensions and/or Other Concessions
|
|
Total
|
|
|||||||
Investment properties
|
20
|
|
|
$
|
77
|
|
|
22,468
|
|
|
2,211
|
|
|
24,756
|
|
|
|
1-4 family properties
|
53
|
|
|
404
|
|
|
19,603
|
|
|
8,266
|
|
|
28,273
|
|
|
||
Land acquisition
|
29
|
|
|
—
|
|
|
13,504
|
|
|
4,801
|
|
|
18,305
|
|
|
||
Total commercial real estate
|
102
|
|
|
481
|
|
|
55,575
|
|
|
15,278
|
|
|
71,334
|
|
|
||
Commercial, financial and agricultural
|
30
|
|
|
35,058
|
|
|
12,149
|
|
|
5,636
|
|
|
52,843
|
|
|
||
Owner-occupied
|
16
|
|
|
—
|
|
|
8,890
|
|
|
2,708
|
|
|
11,598
|
|
|
||
Small business
|
14
|
|
|
—
|
|
|
483
|
|
|
1,155
|
|
|
1,638
|
|
|
||
Total commercial and industrial
|
60
|
|
|
35,058
|
|
|
21,522
|
|
|
9,499
|
|
|
66,079
|
|
|
||
Home equity lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Consumer mortgages
|
62
|
|
|
—
|
|
|
754
|
|
|
5,655
|
|
|
6,409
|
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Other retail
|
16
|
|
|
—
|
|
|
74
|
|
|
623
|
|
|
697
|
|
|
||
Total retail
|
78
|
|
|
—
|
|
|
828
|
|
|
6,278
|
|
|
7,106
|
|
|
||
Total TDRs
|
240
|
|
|
$
|
35,539
|
|
|
77,925
|
|
|
31,055
|
|
|
144,519
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings Entered Into That Subsequently Defaulted
(1)
During
|
|||||||||||||
|
Nine Months Ended September 30, 2013
|
|
Three Months Ended September 30, 2013
|
||||||||||
(in thousands, except contract data)
|
Number of
Contracts
|
|
Recorded
Investment
|
|
Number of
Contracts
|
|
Recorded
Investment
|
||||||
Investment properties
|
2
|
|
|
$
|
4,519
|
|
|
—
|
|
|
$
|
—
|
|
1-4 family properties
|
9
|
|
|
12,374
|
|
|
1
|
|
|
1,620
|
|
||
Land acquisition
|
1
|
|
|
126
|
|
|
—
|
|
|
—
|
|
||
Total commercial real estate
|
12
|
|
|
17,019
|
|
|
1
|
|
|
1,620
|
|
||
Commercial, financial and agricultural
|
2
|
|
|
389
|
|
|
—
|
|
|
—
|
|
||
Owner-occupied
|
2
|
|
|
924
|
|
|
—
|
|
|
—
|
|
||
Small business
|
1
|
|
|
20
|
|
|
—
|
|
|
—
|
|
||
Total commercial and industrial
|
5
|
|
|
1,333
|
|
|
—
|
|
|
—
|
|
||
Home equity lines
|
1
|
|
|
98
|
|
|
1
|
|
|
98
|
|
||
Consumer mortgages
|
15
|
|
|
1,195
|
|
|
2
|
|
|
217
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Other retail
|
1
|
|
|
195
|
|
|
—
|
|
|
—
|
|
||
Total retail
|
17
|
|
|
1,488
|
|
|
3
|
|
|
315
|
|
||
Total TDRs
|
34
|
|
|
$
|
19,840
|
|
|
4
|
|
|
$
|
1,935
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings Entered Into That Subsequently Defaulted
(1)
During
|
|||||||||||||
|
Nine Months Ended September 30, 2012
(2)
|
|
Three Months Ended September 30, 2012
(2)
|
||||||||||
(in thousands, except contract data)
|
Number of
Contracts
|
|
Recorded
Investment
|
|
Number of
Contracts
|
|
Recorded
Investment
|
||||||
Investment properties
|
8
|
|
|
$
|
7,418
|
|
|
5
|
|
|
$
|
3,866
|
|
1-4 family properties
|
12
|
|
|
8,098
|
|
|
7
|
|
|
5,395
|
|
||
Land acquisition
|
10
|
|
|
9,925
|
|
|
5
|
|
|
5,273
|
|
||
Total commercial real estate
|
30
|
|
|
25,441
|
|
|
17
|
|
|
14,534
|
|
||
Commercial, financial and agricultural
|
6
|
|
|
2,973
|
|
|
0
|
|
|
—
|
|
||
Owner-occupied
|
7
|
|
|
4,968
|
|
|
4
|
|
|
2,498
|
|
||
Small business
|
3
|
|
|
322
|
|
|
3
|
|
|
322
|
|
||
Total commercial and industrial
|
16
|
|
|
8,263
|
|
|
7
|
|
|
2,820
|
|
||
Home equity lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Consumer mortgages
|
9
|
|
|
2,788
|
|
|
6
|
|
|
1,309
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Other retail
|
2
|
|
|
53
|
|
|
2
|
|
|
53
|
|
||
Total retail
|
11
|
|
|
2,841
|
|
|
8
|
|
|
1,362
|
|
||
Total TDRs
|
57
|
|
|
$
|
36,545
|
|
|
32
|
|
|
$
|
18,716
|
|
|
|
|
|
|
|
|
|
Changes in Accumulated Other Comprehensive Income (Loss) by Component (Net of Income Taxes)
|
||||||||||||
(in thousands)
|
Net unrealized gains (losses) on cash flow hedges
|
|
Net unrealized gains (losses) on investment securities available for sale
|
|
Amortization of post-retirement unfunded health benefit
|
|
Total
|
|||||
Beginning balance as of December 31, 2012
|
$
|
(13,373
|
)
|
|
17,111
|
|
|
363
|
|
|
4,101
|
|
Other comprehensive income (loss) before reclassifications
|
—
|
|
|
(32,698
|
)
|
|
519
|
|
|
(32,179
|
)
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
205
|
|
|
(1,581
|
)
|
|
(60
|
)
|
|
(1,436
|
)
|
|
Net current period other comprehensive income (loss)
|
205
|
|
|
(34,279
|
)
|
|
459
|
|
|
(33,615
|
)
|
|
Ending balance as of September 30, 2013
|
$
|
(13,168
|
)
|
|
(17,168
|
)
|
|
822
|
|
|
(29,514
|
)
|
|
|
|
|
|
|
|
|
|||||
Beginning balance as of July 1, 2013
|
$
|
(13,237
|
)
|
|
(20,689
|
)
|
|
866
|
|
|
(33,060
|
)
|
Other comprehensive income (loss) before reclassifications
|
—
|
|
|
4,212
|
|
|
—
|
|
|
4,212
|
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
69
|
|
|
(691
|
)
|
|
(44
|
)
|
|
(666
|
)
|
|
Net current period other comprehensive income (loss)
|
69
|
|
|
3,521
|
|
|
(44
|
)
|
|
3,546
|
|
|
Ending balance as of September 30, 2013
|
$
|
(13,168
|
)
|
|
(17,168
|
)
|
|
822
|
|
|
(29,514
|
)
|
|
|
|
|
|
|
|
|
Changes in Accumulated Other Comprehensive Income (Loss) by Component (Net of Income Taxes)
|
||||||||||||
(in thousands)
|
Net unrealized gains (losses) on cash flow hedges
|
|
Net unrealized gains (losses) on investment securities available for sale
|
|
Amortization of post-retirement unfunded health benefit
|
|
Total
|
|||||
Beginning balance as of December 31, 2011
|
$
|
(12,524
|
)
|
|
33,617
|
|
|
—
|
|
|
21,093
|
|
Other comprehensive income (loss) before reclassifications
|
(778
|
)
|
|
14,948
|
|
|
654
|
|
|
14,824
|
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(714
|
)
|
|
(19,009
|
)
|
|
(38
|
)
|
|
(19,761
|
)
|
|
Net current period other comprehensive income (loss)
|
(1,492
|
)
|
|
(4,061
|
)
|
|
616
|
|
|
(4,937
|
)
|
|
Ending balance as of September 30, 2012
|
$
|
(14,016
|
)
|
|
29,556
|
|
|
616
|
|
|
16,156
|
|
|
|
|
|
|
|
|
|
|||||
Beginning balance as of July 1, 2012
|
$
|
(14,079
|
)
|
|
20,440
|
|
|
642
|
|
|
7,003
|
|
Other comprehensive income (loss) before reclassifications
|
33
|
|
|
(4,093
|
)
|
|
(10
|
)
|
|
(4,070
|
)
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
30
|
|
|
13,209
|
|
|
(16
|
)
|
|
13,223
|
|
|
Net current period other comprehensive income (loss)
|
63
|
|
|
9,116
|
|
|
(26
|
)
|
|
9,153
|
|
|
Ending balance as of September 30, 2012
|
$
|
(14,016
|
)
|
|
29,556
|
|
|
616
|
|
|
16,156
|
|
|
|
|
|
|
|
|
|
Reclassifications out of Accumulated Other Comprehensive Income (Loss)
|
||||||
For the Nine Months Ended September 30, 2013
|
||||||
Details about accumulated other comprehensive income (loss) components
|
|
Amount reclassified from accumulated other comprehensive income (loss)
|
|
Affected line item in the statement where net income is presented
|
||
Net unrealized gains (losses) on cash flow hedges:
|
|
|
|
|
||
Amortization of deferred gains (losses)
|
|
$
|
(336
|
)
|
|
Interest expense
|
|
|
131
|
|
|
Income tax (expense) benefit
|
|
|
|
$
|
(205
|
)
|
|
Reclassifications, net of income taxes
|
Net unrealized gains (losses) on investment securities available for sale:
|
|
|
|
|
||
Realized gain on sale of securities
|
|
$
|
2,571
|
|
|
Investment securities gains, net
|
|
|
(990
|
)
|
|
Income tax (expense) benefit
|
|
|
|
$
|
1,581
|
|
|
Reclassifications, net of income taxes
|
Amortization of post-retirement unfunded health benefit:
|
|
|
|
|
||
Amortization of actuarial gains (losses)
|
|
$
|
98
|
|
|
Salaries and other personnel expense
|
|
|
(38
|
)
|
|
Income tax (expense) benefit
|
|
|
|
$
|
60
|
|
|
Reclassifications, net of income taxes
|
|
|
|
|
|
||
For the Three Months Ended September 30, 2013
|
||||||
Details about accumulated other comprehensive income (loss) components
|
|
Amount reclassified from accumulated other comprehensive income (loss)
|
|
Affected line item in the statement where net income is presented
|
||
Net unrealized gains (losses) on cash flow hedges:
|
|
|
|
|
||
Amortization of deferred gains (losses)
|
|
$
|
(112
|
)
|
|
Interest expense
|
|
|
43
|
|
|
Income tax (expense) benefit
|
|
|
|
$
|
(69
|
)
|
|
Reclassifications, net of income taxes
|
Net unrealized gains (losses) on investment securities available for sale:
|
|
|
|
|
||
Realized gain on sale of securities
|
|
$
|
1,124
|
|
|
Investment securities gains, net
|
|
|
(433
|
)
|
|
Income tax (expense) benefit
|
|
|
|
$
|
691
|
|
|
Reclassifications, net of income taxes
|
Amortization of post-retirement unfunded health benefit:
|
|
|
|
|
||
Amortization of actuarial gains (losses)
|
|
$
|
72
|
|
|
Salaries and other personnel expense
|
|
|
(28
|
)
|
|
Income tax (expense) benefit
|
|
|
|
$
|
44
|
|
|
Reclassifications, net of income taxes
|
|
|
|
|
|
Level 1
|
Quoted prices (unadjusted) in active markets for identical assets and liabilities for the instrument or security to be valued. Level 1 assets include marketable equity securities as well as U.S. Treasury securities that are highly liquid and are actively traded in over-the-counter markets.
|
Level 2
|
Observable inputs other than Level 1 quoted prices, such as quoted prices for similar assets and liabilities in active markets, quoted prices in markets that are not active or model-based valuation techniques for which all significant assumptions are derived principally from or corroborated by observable market data. Level 2 assets and liabilities include debt securities with quoted prices that are traded less frequently than exchange-traded instruments and derivative contracts whose value is determined by using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. U.S. Government sponsored agency securities, mortgage-backed securities issued by U.S. Government sponsored enterprises and agencies, obligations of states and municipalities, collateralized mortgage obligations issued by U.S. Government sponsored enterprises, and mortgage loans held-for-sale are generally included in this category. Certain private equity investments that invest in publicly traded companies are also considered Level 2 assets.
|
Level 3
|
Unobservable inputs that are supported by little, if any, market activity for the asset or liability. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow models and similar techniques, and may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability. These methods of valuation may result in a significant portion of the fair value being derived from unobservable assumptions that reflect Synovus' own estimates for assumptions that market participants would use in pricing the asset or liability. This category primarily includes collateral-dependent impaired loans, other real estate, certain equity investments, and certain private equity investments.
|
|
September 30, 2013
|
|||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Assets and Liabilities at Fair Value
|
|||||
Assets
|
|
|
|
|
|
|
|
|||||
Trading securities:
|
|
|
|
|
|
|
|
|||||
Mortgage-backed securities issued by U.S. Government agencies
|
$
|
—
|
|
|
11,031
|
|
|
—
|
|
|
11,031
|
|
Collateralized mortgage obligations issued by
U.S. Government sponsored enterprises
|
—
|
|
|
2,689
|
|
|
—
|
|
|
2,689
|
|
|
State and municipal securities
|
—
|
|
|
385
|
|
|
—
|
|
|
385
|
|
|
All other residential mortgage-backed
securities
|
—
|
|
|
1,001
|
|
|
—
|
|
|
1,001
|
|
|
Other investments
|
—
|
|
|
2,257
|
|
|
—
|
|
|
2,257
|
|
|
Total trading securities
|
$
|
—
|
|
|
17,363
|
|
|
—
|
|
|
17,363
|
|
Mortgage loans held for sale
|
—
|
|
|
61,232
|
|
|
—
|
|
|
61,232
|
|
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities
|
17,357
|
|
|
—
|
|
|
—
|
|
|
17,357
|
|
|
U.S. Government agency securities
|
—
|
|
|
34,611
|
|
|
—
|
|
|
34,611
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
114,125
|
|
|
—
|
|
|
114,125
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
208,911
|
|
|
—
|
|
|
208,911
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
2,394,324
|
|
|
—
|
|
|
2,394,324
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
361,679
|
|
|
—
|
|
|
361,679
|
|
|
State and municipal securities
|
—
|
|
|
9,581
|
|
|
—
|
|
|
9,581
|
|
|
Equity securities
|
5,215
|
|
|
—
|
|
|
892
|
|
|
6,107
|
|
|
Other investments
(1)
|
1,962
|
|
|
—
|
|
|
2,687
|
|
|
4,649
|
|
|
Total investment securities available for sale
|
$
|
24,534
|
|
|
3,123,231
|
|
|
3,579
|
|
|
3,151,344
|
|
Private equity investments
|
—
|
|
|
1,564
|
|
|
29,852
|
|
|
31,416
|
|
|
Mutual funds held in Rabbi Trusts
|
10,636
|
|
|
—
|
|
|
—
|
|
|
10,636
|
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
41,365
|
|
|
—
|
|
|
41,365
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
2,111
|
|
|
—
|
|
|
2,111
|
|
|
Total derivative assets
|
$
|
—
|
|
|
43,476
|
|
|
—
|
|
|
43,476
|
|
Liabilities
|
|
|
|
|
|
|
|
|||||
Trading account liabilities
|
—
|
|
|
13,497
|
|
|
—
|
|
|
13,497
|
|
|
Salary stock units
|
1,237
|
|
|
—
|
|
|
—
|
|
|
1,237
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
42,345
|
|
|
—
|
|
|
42,345
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
1,707
|
|
|
—
|
|
|
1,707
|
|
|
Visa derivative
|
—
|
|
|
—
|
|
|
2,505
|
|
|
2,505
|
|
|
Total derivative liabilities
|
$
|
—
|
|
|
44,052
|
|
|
2,505
|
|
|
46,557
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Assets and Liabilities at Fair Value
|
|||||
Assets
|
|
|
|
|
|
|
|
|||||
Trading securities:
|
|
|
|
|
|
|
|
|||||
Mortgage-backed securities issued by U.S. Government agencies
|
$
|
—
|
|
|
2,171
|
|
|
—
|
|
|
2,171
|
|
Collateralized mortgage obligations issued by U.S. Government sponsored enterprises
|
—
|
|
|
4,875
|
|
|
—
|
|
|
4,875
|
|
|
State and municipal securities
|
—
|
|
|
451
|
|
|
—
|
|
|
451
|
|
|
All other residential mortgage-backed securities
|
—
|
|
|
1,159
|
|
|
—
|
|
|
1,159
|
|
|
Other investments
|
—
|
|
|
2,446
|
|
|
—
|
|
|
2,446
|
|
|
Total trading securities
|
$
|
—
|
|
|
11,102
|
|
|
—
|
|
|
11,102
|
|
Mortgage loans held for sale
|
—
|
|
|
212,663
|
|
|
—
|
|
|
212,663
|
|
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities
|
356
|
|
|
—
|
|
|
—
|
|
|
356
|
|
|
U.S. Government agency securities
|
—
|
|
|
38,046
|
|
|
—
|
|
|
38,046
|
|
|
Securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
293,310
|
|
|
—
|
|
|
293,310
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
245,593
|
|
|
—
|
|
|
245,593
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
1,867,493
|
|
|
—
|
|
|
1,867,493
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
514,489
|
|
|
—
|
|
|
514,489
|
|
|
State and municipal securities
|
—
|
|
|
15,798
|
|
|
—
|
|
|
15,798
|
|
|
Equity securities
|
2,849
|
|
|
—
|
|
|
891
|
|
|
3,740
|
|
|
Other investments
(1)
|
—
|
|
|
—
|
|
|
2,287
|
|
|
2,287
|
|
|
Total investment securities available for sale
|
$
|
3,205
|
|
|
2,974,729
|
|
|
3,178
|
|
|
2,981,112
|
|
Private equity investments
|
—
|
|
|
1,168
|
|
|
30,708
|
|
|
31,876
|
|
|
Mutual funds held in Rabbi Trusts
|
10,001
|
|
|
—
|
|
|
—
|
|
|
10,001
|
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
61,869
|
|
|
—
|
|
|
61,869
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
2,793
|
|
|
—
|
|
|
2,793
|
|
|
Total derivative assets
|
$
|
—
|
|
|
64,662
|
|
|
—
|
|
|
64,662
|
|
Liabilities
|
|
|
|
|
|
|
|
|||||
Trading account liabilities
|
—
|
|
|
91
|
|
|
—
|
|
|
91
|
|
|
Salary stock units
|
1,888
|
|
|
—
|
|
|
—
|
|
|
1,888
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
62,912
|
|
|
—
|
|
|
62,912
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
525
|
|
|
—
|
|
|
525
|
|
|
Visa derivative
|
—
|
|
|
—
|
|
|
2,956
|
|
|
2,956
|
|
|
Total derivative liabilities
|
$
|
—
|
|
|
63,437
|
|
|
2,956
|
|
|
66,393
|
|
|
|
|
|
|
|
|
|
Net Gains (Losses) from Fair Value Changes
|
|
|
|
|
|
|
||||||
|
For the Nine Months Ended September 30,
|
|
For the Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Mortgage loans held for sale
|
$
|
(3,838
|
)
|
|
4,079
|
|
|
4,092
|
|
|
4,271
|
|
|
|
|
|
|
|
|
|
Mortgage Loans Held for Sale
|
|
|||||
(in thousands)
|
As of September 30, 2013
|
|
As of December 31, 2012
|
|||
Fair value
|
$
|
61,232
|
|
|
212,663
|
|
Unpaid principal balance
|
59,064
|
|
|
206,657
|
|
|
Fair value less aggregate unpaid principal balance
|
$
|
2,168
|
|
|
6,006
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||||||
|
2013
|
|
2012
|
|||||||||||||||
(in thousands)
|
Investment Securities Available for Sale
|
|
Private Equity Investments
|
|
Other Derivative
Contracts, Net
|
|
Investment Securities Available for Sale
|
|
Private Equity Investments
|
|
Other Derivative
Contracts, Net
|
|||||||
Beginning balance, January 1,
|
$
|
3,178
|
|
|
30,708
|
|
|
(2,956
|
)
|
|
6,842
|
|
|
21,418
|
|
|
(7,242
|
)
|
Total gains (losses) realized/unrealized:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Included in earnings
(1)
|
—
|
|
|
(856
|
)
|
|
(801
|
)
|
|
(450
|
)
|
|
6,428
|
|
|
(5,546
|
)
|
|
Unrealized gains (losses) included in other comprehensive income
|
401
|
|
|
—
|
|
|
—
|
|
|
(710
|
)
|
|
—
|
|
|
—
|
|
|
Purchases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,057
|
|
(2)
|
—
|
|
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Settlements
|
—
|
|
|
—
|
|
|
1,252
|
|
|
(1,000
|
)
|
|
—
|
|
|
12,044
|
|
|
Amortization of discount/premium
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Transfers in and/or out of Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
(501
|
)
|
|
—
|
|
|
(1,851
|
)
|
|
Ending balance, September 30,
|
$
|
3,579
|
|
|
29,852
|
|
|
(2,505
|
)
|
|
4,181
|
|
|
28,903
|
|
|
(2,595
|
)
|
The amount of total net gains (losses) for the nine months included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at September 30,
|
$
|
—
|
|
|
(856
|
)
|
|
(801
|
)
|
|
(450
|
)
|
|
6,428
|
|
|
(5,546
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended September 30,
|
|||||||||||||||||
|
2013
|
|
2012
|
|||||||||||||||
(in thousands)
|
Investment Securities Available for Sale
|
|
Private Equity Investments
|
|
Other Derivative
Contracts, Net
|
|
Investment Securities Available for Sale
|
|
Private Equity Investments
|
|
Other Derivative
Contracts, Net
|
|||||||
Beginning balance, July 1,
|
$
|
3,454
|
|
|
29,568
|
|
|
(2,977
|
)
|
|
5,103
|
|
|
29,847
|
|
|
(3,050
|
)
|
Total gains (losses) realized/unrealized:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Included in earnings
(1)
|
—
|
|
|
284
|
|
|
—
|
|
|
—
|
|
|
(944
|
)
|
|
(833
|
)
|
|
Unrealized gains (losses) included in other comprehensive income
|
125
|
|
|
—
|
|
|
—
|
|
|
78
|
|
|
—
|
|
|
—
|
|
|
Purchases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Settlements
|
—
|
|
|
—
|
|
|
472
|
|
|
(1,000
|
)
|
|
—
|
|
|
1,288
|
|
|
Amortization of discount/premium
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Transfers in and/or out of Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Ending balance, September 30,
|
$
|
3,579
|
|
|
29,852
|
|
|
(2,505
|
)
|
|
4,181
|
|
|
28,903
|
|
|
(2,595
|
)
|
The amount of total net gains (losses) for the three months included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at September 30,
|
$
|
—
|
|
|
284
|
|
|
—
|
|
|
—
|
|
|
(944
|
)
|
|
(833
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
|||||||||||||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||
Impaired loans
(1)
|
$
|
—
|
|
|
—
|
|
|
252,381
|
|
|
252,381
|
|
|
—
|
|
|
—
|
|
|
80,299
|
|
|
80,299
|
|
Other loans held for sale
|
—
|
|
|
—
|
|
|
4,425
|
|
|
4,425
|
|
|
—
|
|
|
—
|
|
|
7,420
|
|
|
7,420
|
|
|
Other real estate
|
—
|
|
|
—
|
|
|
17,279
|
|
|
17,279
|
|
|
—
|
|
|
—
|
|
|
79,293
|
|
|
79,293
|
|
|
Other assets held for sale
|
$
|
—
|
|
|
—
|
|
|
990
|
|
|
990
|
|
|
—
|
|
|
—
|
|
|
5,804
|
|
|
5,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Impaired loans
(1)
|
$
|
27,624
|
|
|
89,522
|
|
|
4,630
|
|
|
38,273
|
|
Other loans held for sale
|
2,844
|
|
|
1,660
|
|
|
2,833
|
|
|
372
|
|
|
Other real estate
|
5,919
|
|
|
25,560
|
|
|
402
|
|
|
5,635
|
|
|
Other assets held for sale
|
$
|
246
|
|
|
1,405
|
|
|
76
|
|
|
60
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
||||||||
(dollars in thousands)
|
|
Level 3 Fair Value
|
|
Valuation Technique
|
Significant Unobservable Input
|
Range
(Weighted Average)
(1)
|
||
Assets measured at fair value on a recurring basis
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Investment Securities Available for Sale
|
|
|
|
|
|
|
||
Equity securities
|
|
$
|
892
|
|
|
Individual analysis of each investment
|
Multiple data points, including, but not limited to evaluation of past and projected business performance
|
N/A
(4)
|
|
|
|
|
|
|
|
||
Other investments:
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Trust preferred securities
|
|
2,687
|
|
|
Discounted cash flow
|
Credit spread embedded in discount rate
|
400-450 bps (429 bps)
|
|
|
|
|
|
|
Discount for lack of liquidity
(2)
|
0%-10% (0%)
|
||
|
|
|
|
|
|
|
||
Private equity investments
|
|
29,852
|
|
|
Individual analysis of each investee company
|
Multiple factors, including but not limited to, current operations, financial conditions, cash flows, evaluation of business management and financial plans, and recently executed financing transactions related to the investee companies
(2)
|
N/A
(4)
|
|
|
|
|
|
|
|
|
||
Visa derivative liability
|
|
$
|
2,505
|
|
|
Probability model
|
Probability-weighted potential outcomes of the Covered Litigation, and fees payable to the counterparty, through the estimated term of the contract
|
$400 thousand to $2.5 million ($2.5 million)
|
|
|
|
|
|
|
|
September 30, 2013
|
||||||||
(dollars in thousands)
|
|
Level 3 Fair Value
|
|
Valuation Technique
|
Significant Unobservable Input
|
Range
(Weighted Average)
(1)
|
||
Assets measured at fair value on a non-recurring basis
|
|
|
|
|
|
|
||
Collateral dependent impaired loans
|
|
$
|
252,381
|
|
|
Third party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(3)
Estimated selling costs
|
0% - 59% (21%)
0% - 10% (7%)
|
|
|
|
|
|
|
|
||
Other loans held for sale
|
|
4,425
|
|
|
Third party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(3)
Estimated selling costs
|
0% - 5% (2.5%)
0% - 10% (7%)
|
|
|
|
|
|
|
|
|
||
Other real estate
|
|
17,279
|
|
|
Third party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(3)
Estimated selling costs
|
2.5% - 5.0% (3.5%)
0% - 10% (7%)
|
|
|
|
|
|
|
|
|
||
Other assets held for sale
|
|
$
|
990
|
|
|
Third party appraised value of collateral less estimated selling costs or BOV
|
Discount to appraised value
(3)
Estimated selling costs
|
7.5% - 29% (18%)
0% - 10% (7%)
|
December 31, 2012
|
||||||||
(dollars in thousands)
|
|
Level 3 Fair Value
|
|
Valuation Technique
|
Significant Unobservable Input
|
Range (Weighted Average)
(1)
|
||
Assets measured at fair
value on a recurring basis
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Investment Securities Available for Sale:
|
|
|
|
|
|
|
||
Equity securities
|
|
$
|
891
|
|
|
Individual analysis of each investment
|
Multiple data points, including, but not limited to evaluation of past and projected business performance
|
N/A
(4)
|
|
|
|
|
|
|
|
||
Other investments:
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Trust preferred securities
|
|
2,287
|
|
|
Discounted cash flow analysis
|
Credit spread embedded in discount rate
|
425-650 bps (571 bps)
|
|
|
|
|
|
|
Discount for lack of liquidity
(2)
|
0%-10% (0%)
|
||
|
|
|
|
|
|
|
||
Private equity investments
|
|
30,708
|
|
|
Individual analysis of each investee company
|
Multiple factors, including but not limited to, current operations, financial conditions, cash flows, evaluation of business management and financial plans, and recently executed company transactions related to the investee companies
(2)
|
N/A
(4)
|
|
|
|
|
|
|
|
|
||
Visa derivative liability
|
|
$
|
2,956
|
|
|
Probability model
|
Probability-weighted potential outcomes of the Covered Litigation and fees payable to the counterparty through the estimated term of the contract
|
$400 thousand to $3.0 million ($3.0 million)
|
|
|
|
|
|
|
|
December 31, 2012
|
||||||||
(dollars in thousands)
|
|
Level 3 Fair Value
|
|
Valuation Technique
|
Significant Unobservable Input
|
Range
(Weighted Average)
(1)
|
||
Assets measured at fair value on a non-recurring basis
|
|
|
|
|
|
|
||
Collateral dependent impaired loans
|
|
$
|
80,299
|
|
|
Third party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(3)
Estimated selling costs
|
0%-12% (4%)
0%-10% (7%)
|
|
|
|
|
|
|
|
||
Other loans held for sale
|
|
7,420
|
|
|
Third party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(3)
Estimated selling costs
|
0%-12% (4%)
0%-10% (7%)
|
|
|
|
|
|
|
|
|
||
Other real estate
|
|
79,293
|
|
|
Third party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(3)
Estimated selling costs
|
0%-7% (2%)
0%-10% (7%)
|
|
|
|
|
|
|
|
|
||
Other assets held for sale
|
|
$
|
5,804
|
|
|
Third party appraised value of collateral less estimated selling costs or BOV
|
Discount to appraised value
(3)
Estimated selling costs
|
13%-51% (29%)
0%-10% (7%)
|
|
|
|
|
|
|
|
|
September 30, 2013
|
||||||||||||||
(in thousands)
|
Carrying Value
|
|
Estimated Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
514,694
|
|
|
514,694
|
|
|
514,694
|
|
|
—
|
|
|
—
|
|
Interest bearing funds with Federal Reserve Bank
|
966,435
|
|
|
966,435
|
|
|
966,435
|
|
|
—
|
|
|
—
|
|
|
Interest earning deposits with banks
|
14,060
|
|
|
14,060
|
|
|
14,060
|
|
|
—
|
|
|
—
|
|
|
Federal funds sold and securities purchased under resale agreements
|
80,177
|
|
|
80,177
|
|
|
80,177
|
|
|
—
|
|
|
—
|
|
|
Trading account assets
|
17,363
|
|
|
17,363
|
|
|
—
|
|
|
17,363
|
|
|
—
|
|
|
Mortgage loans held for sale
|
61,232
|
|
|
61,232
|
|
|
—
|
|
|
61,232
|
|
|
—
|
|
|
Other loans held for sale
|
9,351
|
|
|
9,351
|
|
|
—
|
|
|
—
|
|
|
9,351
|
|
|
Investment securities available for sale
|
3,151,344
|
|
|
3,151,344
|
|
|
24,534
|
|
|
3,123,231
|
|
|
3,579
|
|
|
Private equity investments
|
31,416
|
|
|
31,416
|
|
|
—
|
|
|
1,564
|
|
|
29,852
|
|
|
Mutual funds held in Rabbi Trusts
|
10,636
|
|
|
10,636
|
|
|
10,636
|
|
|
—
|
|
|
—
|
|
|
Loans, net of deferred fees and costs
|
19,711,610
|
|
|
19,474,694
|
|
|
—
|
|
|
—
|
|
|
19,474,694
|
|
|
Derivative assets
|
43,476
|
|
|
43,476
|
|
|
—
|
|
|
43,476
|
|
|
—
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||
Trading account liabilities
|
13,497
|
|
|
13,497
|
|
|
—
|
|
|
13,497
|
|
|
—
|
|
|
Non-interest bearing deposits
|
5,358,659
|
|
|
5,358,659
|
|
|
—
|
|
|
5,358,659
|
|
|
—
|
|
|
Interest bearing deposits
|
15,615,197
|
|
|
15,623,902
|
|
|
—
|
|
|
15,623,902
|
|
|
—
|
|
|
Federal funds purchased, other short-term borrowings and other short-term liabilities
|
194,613
|
|
|
194,613
|
|
|
194,613
|
|
|
—
|
|
|
—
|
|
|
Salary stock units
|
1,237
|
|
|
1,237
|
|
|
1,237
|
|
|
—
|
|
|
—
|
|
|
Long-term debt
|
1,885,057
|
|
|
1,953,558
|
|
|
—
|
|
|
1,953,558
|
|
|
—
|
|
|
Derivative liabilities
|
$
|
46,557
|
|
|
46,557
|
|
|
—
|
|
|
44,052
|
|
|
2,505
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
||||||||||||||
(in thousands)
|
Carrying Value
|
|
Estimated Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
614,630
|
|
|
614,630
|
|
|
614,630
|
|
|
—
|
|
|
—
|
|
Interest bearing funds with Federal Reserve Bank
|
1,498,390
|
|
|
1,498,390
|
|
|
1,498,390
|
|
|
—
|
|
|
—
|
|
|
Interest earning deposits with banks
|
23,442
|
|
|
23,442
|
|
|
23,442
|
|
|
—
|
|
|
—
|
|
|
Federal funds sold and securities purchased under resale agreements
|
113,517
|
|
|
113,517
|
|
|
113,517
|
|
|
—
|
|
|
—
|
|
|
Trading account assets
|
11,102
|
|
|
11,102
|
|
|
—
|
|
|
11,102
|
|
|
—
|
|
|
Mortgage loans held for sale
|
212,663
|
|
|
212,663
|
|
|
—
|
|
|
212,663
|
|
|
—
|
|
|
Other loans held for sale
|
10,690
|
|
|
10,690
|
|
|
—
|
|
|
—
|
|
|
10,690
|
|
|
Investment securities available for sale
|
2,981,112
|
|
|
2,981,112
|
|
|
3,205
|
|
|
2,974,729
|
|
|
3,178
|
|
|
Private equity investments
|
31,876
|
|
|
31,876
|
|
|
—
|
|
|
1,168
|
|
|
30,708
|
|
|
Mutual funds held in Rabbi Trusts
|
10,001
|
|
|
10,001
|
|
|
10,001
|
|
|
—
|
|
|
—
|
|
|
Loans, net
|
19,541,690
|
|
|
19,254,199
|
|
|
—
|
|
|
—
|
|
|
19,254,199
|
|
|
Derivative assets
|
64,662
|
|
|
64,662
|
|
|
—
|
|
|
64,662
|
|
|
—
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||
Trading account liabilities
|
91
|
|
|
91
|
|
|
—
|
|
|
91
|
|
|
—
|
|
|
Non-interest bearing deposits
|
5,665,527
|
|
|
5,665,527
|
|
|
—
|
|
|
5,665,527
|
|
|
—
|
|
|
Interest bearing deposits
|
15,391,517
|
|
|
15,415,160
|
|
|
—
|
|
|
15,415,160
|
|
|
—
|
|
|
Federal funds purchased other short-term borrowings, and other short-term liabilities
|
201,243
|
|
|
201,243
|
|
|
201,243
|
|
|
—
|
|
|
—
|
|
|
Salary stock units
|
1,888
|
|
|
1,888
|
|
|
1,888
|
|
|
—
|
|
|
—
|
|
|
Long-term debt
|
1,726,455
|
|
|
1,784,223
|
|
|
—
|
|
|
1,784,223
|
|
|
—
|
|
|
Derivative liabilities
|
$
|
66,393
|
|
|
66,393
|
|
|
—
|
|
|
63,437
|
|
|
2,956
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value of Derivative Assets
|
|
Fair Value of Derivative Liabilities
|
||||||||||||||
(in thousands)
|
Location on Consolidated Balance Sheet
|
|
September 30, 2013
|
|
December 31, 2012
|
|
Location on Consolidated Balance Sheet
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||
Derivatives not designated
as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate contracts
|
Other assets
|
|
$
|
41,365
|
|
|
61,869
|
|
|
Other liabilities
|
|
$
|
42,345
|
|
|
62,912
|
|
Mortgage derivatives
|
Other assets
|
|
2,111
|
|
|
2,793
|
|
|
Other liabilities
|
|
1,707
|
|
|
525
|
|
||
Visa derivative
|
|
|
—
|
|
|
—
|
|
|
Other liabilities
|
|
2,505
|
|
|
2,956
|
|
||
Total derivatives not
designated as hedging
instruments
|
|
|
$
|
43,476
|
|
|
64,662
|
|
|
|
|
$
|
46,557
|
|
|
66,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) Recognized in OCI Effective Portion
|
|
Location of Gain (Loss) Reclassified from OCI into Income Effective Portion
|
|
Gain (Loss) Reclassified from OCI into Income Effective Portion
|
|||||||||
|
Nine Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
||||||||||
(in thousands
)
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
||||||
Interest rate contracts
|
$
|
—
|
|
|
(337
|
)
|
|
Interest expense
|
|
336
|
|
|
(1,155
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) Recognized in OCI Effective Portion
|
|
Location of Gain (Loss) Reclassified from OCI into Income Effective Portion
|
|
Gain (Loss) Reclassified from OCI into Income Effective Portion
|
|||||||||
|
Three Months Ended September 30,
|
|
|
Three Months Ended September 30,
|
||||||||||
(in thousands
)
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
||||||
Interest rate contracts
|
$
|
—
|
|
|
—
|
|
|
Interest expense
|
|
112
|
|
|
63
|
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain (Loss) Recognized in Income
|
|
Gain (Loss) Recognized in Income
|
|||||
(in thousands)
|
|
Nine Months Ended September 30,
|
||||||
Derivatives not designated as hedging instruments
|
|
2013
|
|
2012
|
||||
Interest rate contracts
(1)
|
Other non-interest income
|
|
$
|
63
|
|
|
1,223
|
|
Mortgage derivatives
(2)
|
Mortgage banking income
|
|
(1,865
|
)
|
|
819
|
|
|
Total
|
|
|
$
|
(1,802
|
)
|
|
2,042
|
|
|
|
|
|
|
|
|
Location of Gain (Loss) Recognized in Income
|
|
Amount of Gain (Loss) Recognized in Income
|
|||||
(in thousands)
|
|
Three Months Ended September 30,
|
||||||
Derivatives not designated as hedging instruments
|
|
2013
|
|
2012
|
||||
Interest rate contracts
(1)
|
Other non-interest income
|
|
$
|
221
|
|
|
51
|
|
Mortgage derivatives
(2)
|
Mortgage banking income
|
|
(6,806
|
)
|
|
(1,068
|
)
|
|
Total
|
|
|
$
|
(6,585
|
)
|
|
(1,017
|
)
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands, except per share data)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Basic Net Income Per Common Share:
|
|
|
|
|
|
|
|
|||||
Net income available to common shareholders
|
$
|
82,704
|
|
|
62,202
|
|
|
37,188
|
|
|
16,030
|
|
Weighted average common shares outstanding
|
865,565
|
|
|
786,429
|
|
|
956,694
|
|
|
786,576
|
|
|
Basic net income per common share
|
$
|
0.10
|
|
|
0.08
|
|
|
0.04
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|||||
Diluted Net Income Per Common Share:
|
|
|
|
|
|
|
|
|||||
Net income available to common shareholders
|
$
|
82,704
|
|
|
62,202
|
|
|
37,188
|
|
|
16,030
|
|
Weighted average common shares outstanding
|
865,565
|
|
|
786,429
|
|
|
956,694
|
|
|
786,576
|
|
|
Potentially dilutive shares from assumed exercise of securities or other contracts to purchase Common Stock
|
61,764
|
|
|
123,288
|
|
|
2,986
|
|
|
123,820
|
|
|
Weighted average diluted common shares
|
927,329
|
|
|
909,717
|
|
|
959,680
|
|
|
910,396
|
|
|
Diluted net income per common share
|
$
|
0.09
|
|
|
0.07
|
|
|
0.04
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
(1)
|
|
the risk that we may not realize the expected benefits from our efficiency and growth initiatives, which will negatively affect our future profitability;
|
(2)
|
|
the risks that if economic conditions worsen or regulatory capital rules are modified, or the results of mandated “stress testing” do not satisfy certain criteria, we may be required to undertake additional strategic initiatives to improve our capital position;
|
(3)
|
|
changes in the interest rate environment and competition in our primary market area may result in increased funding costs or reduced earning assets yields, thus reducing margins and net interest income;
|
(4)
|
|
changes in the cost and availability of funding due to changes in the deposit market and credit market, or the way in which we are perceived in such markets, including any reduction in our credit ratings;
|
(5)
|
|
deterioration in credit quality may result in increased non-performing assets and credit losses, which could adversely impact our capital, financial condition, and results of operations;
|
(6)
|
|
the risk that our allowance for loan losses may prove to be inadequate or may be negatively affected by credit risk exposures;
|
(7)
|
|
declines in the values of residential and commercial real estate may result in write-downs of assets and realized losses on disposition of non-performing assets, which may increase credit losses and negatively affect our financial results;
|
(8)
|
|
the impact on our borrowing costs, capital costs and our liquidity due to our status as a non-investment grade issuer and any reduction in our credit ratings;
|
(9)
|
|
restrictions or limitations on access to funds from historical and alternative sources of liquidity could adversely affect our overall liquidity, which could restrict our ability to make payments on our obligations or dividend payments on our common stock and preferred stock and our ability to support asset growth and sustain our operations and the operations of Synovus Bank;
|
(10)
|
|
future availability and cost of additional capital and liquidity on favorable terms, if at all;
|
(11)
|
|
the risk that for deferred tax assets, we may be required to increase the valuation allowance in future periods, or we may not be able to realize the deferred tax assets in the future;
|
(12)
|
|
the risk that we could have an “ownership change” under Section 382 of the Internal Revenue Code, which could impair our ability to timely and fully utilize our net operating losses and built-in losses that may exist when such “ownership change” occurs;
|
(13)
|
|
the impact on our financial results, reputation, and business if we are unable to comply with all applicable federal and state regulations, board resolutions adopted at the request of our regulators, or other supervisory actions or directives and any necessary capital initiatives;
|
(14)
|
|
the impact of The Dodd-Frank Wall Street Reform and Consumer Protection Act and other recent and proposed changes in governmental policy, laws and regulations, including proposed and recently enacted changes in the regulation of banks and financial institutions, or the interpretation or application thereof, including restrictions, increased capital requirements, limitations and/or penalties arising from banking, securities and insurance laws, enhanced regulations and examinations and restrictions on compensation;
|
(15)
|
|
the risk that we may be unable to pay dividends on our common stock and preferred stock;
|
(16)
|
|
the risk that we may be required to make substantial expenditures to keep pace with the rapid technological changes in the financial services market;
|
(17)
|
|
the risk that our enterprise risk management framework may not identify or address risks adequately, which may result in unexpected losses;
|
(18)
|
|
risks related to a failure in or breach of our operational or security systems of our infrastructure, or those of our third party vendors and other service providers, including as a result of cyber-attacks, which could disrupt our businesses, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, increase our costs or cause losses;
|
(19)
|
|
risks related to our reliance on third parties to provide key components of our business infrastructure, including the costs of services and products provided to us by third parties, and risks related to disruptions in service or financial difficulties of a third party vendor;
|
(20)
|
|
the costs and effects of litigation, investigations, claims, inquiries or similar matters, or adverse facts and developments related thereto;
|
(21)
|
|
risks related to the loss of customers to alternatives to bank deposits, which could affect our income and force us to rely on relatively more expensive sources of funding;
|
(22)
|
|
risks related to recent and proposed changes in the mortgage banking industry, including the impact of the “ability to pay” and “qualified mortgage” rules on our loan origination process and foreclosure proceedings;
|
(23)
|
|
the effects of any damages to Synovus' reputation resulting from developments related to any of the items identified above;
|
(24)
|
|
the volatility of our stock price; and
|
(25)
|
|
other factors and other information contained in this Report, other reports and filings that we make with the SEC under the Exchange Act, including, without limitation, those found in “Part I-Item 1A. Risk Factors” of Synovus' 2012 Form 10-K.
|
|
•
|
Economic Overview—Provides an overview, including our thoughts on the impact of the economy, legislative and regulatory initiatives, and recent industry developments.
|
|
•
|
Discussion of Results of Operations—Reviews Synovus' financial performance, as well as selected balance sheet items, items from the statements of income, and certain key ratios that illustrate Synovus' performance.
|
|
•
|
Credit Quality, Capital Resources and Liquidity—Discusses credit quality, market risk, and liquidity, as well as performance trends. It also includes a discussion of liquidity policies, how Synovus obtains funding, and related performance.
|
|
•
|
Additional Disclosures—Provides comments on additional important matters including other contingencies, critical accounting policies and non-GAAP financial measures used within this Report.
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||||||||
(dollars in thousands, except per share data)
|
2013
|
|
2012
|
|
Change
|
|
2013
|
|
2012
|
|
Change
|
|||||||
Net interest income
|
$
|
605,861
|
|
|
646,661
|
|
|
(6.3)%
|
|
203,970
|
|
|
212,345
|
|
|
(3.9)%
|
||
Provision for loan losses
|
55,534
|
|
|
173,843
|
|
|
(68.1
|
)
|
|
6,761
|
|
|
63,572
|
|
|
(89.4
|
)
|
|
Non-interest income
|
193,390
|
|
|
233,849
|
|
|
(17.3
|
)
|
|
63,578
|
|
|
73,233
|
|
|
(13.2
|
)
|
|
Non-interest expense
|
550,799
|
|
|
602,890
|
|
|
(8.6
|
)
|
|
187,328
|
|
|
191,492
|
|
|
(2.2
|
)
|
|
Adjusted non-interest expense
(1)
|
502,618
|
|
|
520,886
|
|
|
(3.5
|
)
|
|
171,038
|
|
|
167,421
|
|
|
2.2
|
|
|
Income before income taxes
|
192,918
|
|
|
103,777
|
|
|
85.9
|
|
|
73,459
|
|
|
30,514
|
|
|
140.7
|
|
|
Pre-tax, pre-credit costs income
(1)
|
294,062
|
|
|
328,715
|
|
|
(10.5
|
)
|
|
95,386
|
|
|
111,501
|
|
|
(14.5
|
)
|
|
Net income available to common shareholders
|
82,704
|
|
|
62,202
|
|
|
33.0
|
|
|
37,188
|
|
|
16,030
|
|
|
132.0
|
|
|
Net income per common share, basic
|
0.10
|
|
|
0.08
|
|
|
19.4
|
|
|
0.04
|
|
|
0.02
|
|
|
90.7
|
|
|
Net income per common share, diluted
|
$
|
0.09
|
|
|
0.07
|
|
|
27.4
|
|
|
0.04
|
|
|
0.02
|
|
|
120.1
|
|
Net interest margin
|
3.41
|
%
|
|
3.51
|
|
|
(10) bps
|
|
|
3.40
|
%
|
|
3.51
|
|
|
(11) bps
|
|
|
Net charge-off ratio
|
0.75
|
|
|
1.95
|
|
|
(120) bps
|
|
|
0.47
|
|
|
1.97
|
|
|
(150) bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
June 30, 2013
|
|
Sequential Quarter Change
|
|
September 30, 2012
|
|
Year Over Year Change
|
|||||||
(dollars in thousands, except per share data)
|
|
|
|
|||||||||||||
Loans, net of deferred fees and costs
|
$
|
19,711,610
|
|
|
19,608,283
|
|
|
103,327
|
|
|
$
|
19,731,865
|
|
|
(20,255
|
)
|
Total deposits
|
20,973,856
|
|
|
20,710,703
|
|
|
263,153
|
|
|
20,846,830
|
|
|
127,026
|
|
||
Core deposits
(1)
|
19,698,656
|
|
|
19,372,640
|
|
|
326,016
|
|
|
19,926,871
|
|
|
(228,215
|
)
|
||
Core deposits excluding time deposits
(1)
|
16,128,904
|
|
|
15,995,424
|
|
|
133,480
|
|
|
16,155,754
|
|
|
(26,850
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|||||||
Non-performing assets ratio
|
2.96
|
%
|
|
3.21
|
|
|
(25) bps
|
|
|
4.51
|
%
|
|
(155) bps
|
|
||
Past due loans over 90 days
|
0.02
|
|
|
0.02
|
|
|
—
|
|
|
0.05
|
|
|
(3) bp
|
|
||
|
|
|
|
|
|
|
|
|
|
|||||||
Tier 1 capital
(1)
|
$
|
2,292,758
|
|
|
2,904,985
|
|
|
(612,227
|
)
|
|
$
|
2,835,950
|
|
|
(543,192
|
)
|
Tier 1 common equity
(1)
|
2,157,358
|
|
|
1,932,260
|
|
|
225,098
|
|
|
1,871,260
|
|
|
286,098
|
|
||
Total risk-based capital
|
2,835,108
|
|
|
3,445,161
|
|
|
(610,053
|
)
|
|
3,465,950
|
|
|
(630,842
|
)
|
||
Tier 1 capital ratio
(1)
|
10.55
|
%
|
|
13.49
|
|
|
(294) bp
|
|
|
13.23
|
%
|
|
(268) bps
|
|
||
Tier 1 common equity ratio
(1)
|
9.93
|
|
|
8.97
|
|
|
96 bps
|
|
|
8.73
|
|
|
120 bps
|
|
||
Total risk-based capital ratio
|
13.04
|
|
|
15.99
|
|
|
(295) bps
|
|
|
16.16
|
|
|
(312) bps
|
|
||
Total shareholders’ equity to total assets ratio
(1)
|
11.18
|
|
|
13.43
|
|
|
(225) bps
|
|
|
11.16
|
|
|
2 bps
|
|
||
Tangible common equity to tangible assets ratio
(1)
|
10.61
|
|
|
9.71
|
|
|
90 bps
|
|
|
7.35
|
|
|
326 bps
|
|
||
|
|
|
|
|
|
|
|
|
|
(1)
|
See reconciliation of “Non-GAAP Financial Measures” in this Report.
|
(dollars in thousands)
|
September 30, 2013
|
|
December 31, 2012
|
|
September 30, 2013 vs. December 31, 2012 % Change
(1)
|
|
September 30, 2012
|
|
September 30, 2013 vs. September 30, 2012 % Change
|
|||||||
Investment properties
|
$
|
4,441,113
|
|
|
4,376,118
|
|
|
2.0
|
%
|
|
$
|
4,402,464
|
|
|
0.9
|
%
|
1-4 family properties
|
1,174,245
|
|
|
1,279,105
|
|
|
(11.0
|
)
|
|
1,427,250
|
|
|
(17.7
|
)
|
||
Land acquisition
|
730,135
|
|
|
794,229
|
|
|
(10.8
|
)
|
|
909,420
|
|
|
(19.7
|
)
|
||
Total commercial real estate
|
6,345,493
|
|
|
6,449,452
|
|
|
(2.2
|
)
|
|
6,739,134
|
|
|
(5.8
|
)
|
||
Commercial, financial and agricultural
|
5,415,424
|
|
|
5,301,134
|
|
|
2.9
|
|
|
5,163,546
|
|
|
4.9
|
|
||
Owner-occupied
|
3,811,649
|
|
|
3,800,380
|
|
|
0.4
|
|
|
3,877,578
|
|
|
(1.7
|
)
|
||
Small business
|
591,377
|
|
|
516,349
|
|
|
19.4
|
|
|
444,784
|
|
|
33.0
|
|
||
Total commercial and industrial
|
9,818,450
|
|
|
9,617,863
|
|
|
2.8
|
|
|
9,485,908
|
|
|
3.5
|
|
||
Home equity lines
|
1,549,582
|
|
|
1,542,397
|
|
|
0.6
|
|
|
1,572,986
|
|
|
(1.5
|
)
|
||
Consumer mortgages
|
1,482,861
|
|
|
1,411,561
|
|
|
6.8
|
|
|
1,416,820
|
|
|
4.7
|
|
||
Credit cards
|
253,805
|
|
|
263,561
|
|
|
(4.9
|
)
|
|
257,922
|
|
|
(1.6
|
)
|
||
Other retail
|
286,421
|
|
|
277,229
|
|
|
4.4
|
|
|
276,148
|
|
|
3.7
|
|
||
Total retail
|
3,572,669
|
|
|
3,494,748
|
|
|
3.0
|
|
|
3,523,876
|
|
|
1.4
|
|
||
Total loans
|
19,736,612
|
|
|
19,562,063
|
|
|
1.2
|
|
|
19,748,918
|
|
|
(0.1
|
)
|
||
Deferred fees and costs, net
|
(25,002
|
)
|
|
(20,373
|
)
|
|
nm
|
|
|
(17,053
|
)
|
|
nm
|
|
||
Total loans, net of deferred fees and costs
|
$
|
19,711,610
|
|
|
19,541,690
|
|
|
1.2
|
%
|
|
$
|
19,731,865
|
|
|
(0.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial Loans by Industry
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||
(dollars in thousands)
|
Amount
|
|
%
(1)
|
|
Amount
|
|
%
(1)
|
||||||
Health care and social assistance
|
$
|
1,499,639
|
|
|
15.3
|
%
|
|
1,357,185
|
|
|
14.1
|
%
|
|
Manufacturing
|
816,055
|
|
|
8.3
|
%
|
|
767,371
|
|
|
8.0
|
%
|
||
Real estate other
|
810,191
|
|
|
8.3
|
%
|
|
771,487
|
|
|
8.0
|
%
|
||
Retail trade
|
704,756
|
|
|
7.2
|
%
|
|
664,524
|
|
|
6.9
|
%
|
||
Wholesale trade
|
602,777
|
|
|
6.1
|
%
|
|
567,538
|
|
|
5.9
|
%
|
||
Small business
|
591,377
|
|
|
6.0
|
%
|
|
516,349
|
|
|
5.4
|
%
|
||
Finance and insurance
|
513,096
|
|
|
5.2
|
%
|
|
529,120
|
|
|
5.5
|
%
|
||
Real estate leasing
|
493,807
|
|
|
5.0
|
%
|
|
578,695
|
|
|
6.0
|
%
|
||
Construction
|
434,407
|
|
|
4.4
|
%
|
|
485,936
|
|
|
5.1
|
%
|
||
Accommodation and food services
|
429,765
|
|
|
4.4
|
%
|
|
451,130
|
|
|
4.7
|
%
|
||
Professional, scientific, and technical services
|
396,089
|
|
|
4.0
|
%
|
|
418,756
|
|
|
4.3
|
%
|
||
Agriculture, forestry, fishing, and hunting
|
286,962
|
|
|
2.9
|
%
|
|
290,762
|
|
|
3.0
|
%
|
||
Educational services
|
220,757
|
|
|
2.3
|
%
|
|
221,775
|
|
|
2.3
|
%
|
||
Transportation and warehousing
|
195,679
|
|
|
2.0
|
%
|
|
205,038
|
|
|
2.1
|
%
|
||
Arts, entertainment, and recreation
|
160,875
|
|
|
1.6
|
%
|
|
182,190
|
|
|
1.9
|
%
|
||
Other services
|
882,271
|
|
|
9.0
|
%
|
|
967,193
|
|
|
10.1
|
%
|
||
Other industries
|
779,947
|
|
|
8.0
|
%
|
|
642,814
|
|
|
6.7
|
%
|
||
Total commercial and industrial loans
|
$
|
9,818,450
|
|
|
100.0
|
%
|
|
$
|
9,617,863
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
Composition of Deposits
|
|
|
||||||||||||||||||
(dollars in thousands)
|
September 30, 2013
|
|
%
(1)
|
|
December 31, 2012
|
|
%
(1)
|
|
September 30, 2012
|
|
%
(1)
|
|||||||||
Non-interest bearing demand deposits
|
$
|
5,358,659
|
|
|
25.5
|
%
|
|
$
|
5,665,527
|
|
|
26.9
|
%
|
|
$
|
5,503,288
|
|
|
26.4
|
%
|
Interest bearing demand deposits
|
4,038,710
|
|
|
19.3
|
|
|
4,016,209
|
|
|
19.1
|
|
|
3,442,746
|
|
|
16.5
|
|
|||
Money market accounts, excluding brokered deposits
|
6,124,544
|
|
|
29.2
|
|
|
6,136,538
|
|
|
29.1
|
|
|
6,650,919
|
|
|
31.9
|
|
|||
Savings deposits
|
606,991
|
|
|
2.9
|
|
|
562,717
|
|
|
2.7
|
|
|
558,801
|
|
|
2.7
|
|
|||
Time deposits, excluding brokered deposits
|
3,569,752
|
|
|
17.0
|
|
|
3,583,304
|
|
|
17.0
|
|
|
3,771,117
|
|
|
18.1
|
|
|||
Brokered deposits
|
1,275,200
|
|
|
6.1
|
|
|
1,092,749
|
|
|
5.2
|
|
|
919,959
|
|
|
4.4
|
|
|||
Total deposits
|
$
|
20,973,856
|
|
|
100.0
|
|
|
$
|
21,057,044
|
|
|
100.0
|
|
|
$
|
20,846,830
|
|
|
100.0
|
|
Core deposits
(2)
|
$
|
19,698,656
|
|
|
93.9
|
|
|
$
|
19,964,295
|
|
|
94.8
|
|
|
$
|
19,926,871
|
|
|
95.6
|
|
Core deposits excluding time deposits
(2)
|
$
|
16,128,904
|
|
|
76.9
|
%
|
|
$
|
16,380,991
|
|
|
77.8
|
%
|
|
$
|
16,155,754
|
|
|
77.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Interest income
|
$
|
695,755
|
|
|
764,140
|
|
|
233,852
|
|
|
247,676
|
|
Taxable-equivalent adjustment
|
1,703
|
|
|
2,340
|
|
|
529
|
|
|
761
|
|
|
Interest income, taxable equivalent
|
697,458
|
|
|
766,480
|
|
|
234,381
|
|
|
248,437
|
|
|
Interest expense
|
89,894
|
|
|
117,479
|
|
|
29,882
|
|
|
35,331
|
|
|
Net interest income, taxable equivalent
|
$
|
607,564
|
|
|
649,001
|
|
|
204,499
|
|
|
213,106
|
|
|
|
|
|
|
|
|
|
Non-interest Income
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Service charges on deposit accounts
|
$
|
58,142
|
|
|
57,319
|
|
|
19,426
|
|
|
20,404
|
|
Fiduciary and asset management fees
|
32,471
|
|
|
31,966
|
|
|
10,389
|
|
|
10,340
|
|
|
Brokerage revenue
|
21,231
|
|
|
19,786
|
|
|
6,636
|
|
|
6,844
|
|
|
Mortgage banking income
|
19,569
|
|
|
23,247
|
|
|
5,314
|
|
|
9,261
|
|
|
Bankcard fees
|
22,662
|
|
|
23,938
|
|
|
7,760
|
|
|
7,866
|
|
|
Investment securities gains, net
|
2,571
|
|
|
30,909
|
|
|
1,124
|
|
|
6,656
|
|
|
Other fee income
|
16,461
|
|
|
14,927
|
|
|
5,199
|
|
|
5,276
|
|
|
(Decrease) increase in fair value of private equity investments, net
|
(856
|
)
|
|
6,428
|
|
|
284
|
|
|
(944
|
)
|
|
Other non-interest income
|
21,139
|
|
|
25,329
|
|
|
7,446
|
|
|
7,530
|
|
|
Total non-interest income
|
$
|
193,390
|
|
|
233,849
|
|
|
63,578
|
|
|
73,233
|
|
|
|
|
|
|
|
|
|
Non-interest Expense
|
|
|
|
|
|
|
|
|||||
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Salaries and other personnel expense
|
$
|
276,190
|
|
|
280,972
|
|
|
92,794
|
|
|
93,177
|
|
Net occupancy and equipment expense
|
77,025
|
|
|
79,512
|
|
|
26,475
|
|
|
26,647
|
|
|
FDIC insurance and other regulatory fees
|
24,059
|
|
|
37,171
|
|
|
7,639
|
|
|
9,205
|
|
|
Foreclosed real estate expense, net
|
28,800
|
|
|
55,677
|
|
|
10,359
|
|
|
11,997
|
|
|
Losses on other loans held for sale, net
|
487
|
|
|
4,005
|
|
|
408
|
|
|
4,104
|
|
|
Professional fees
|
28,922
|
|
|
29,270
|
|
|
11,410
|
|
|
10,074
|
|
|
Third-party services
|
30,446
|
|
|
28,466
|
|
|
10,151
|
|
|
9,429
|
|
|
Visa indemnification charges
|
801
|
|
|
5,546
|
|
|
—
|
|
|
833
|
|
|
Restructuring charges
|
7,295
|
|
|
3,444
|
|
|
687
|
|
|
1,192
|
|
|
Other operating expenses
|
76,774
|
|
|
78,827
|
|
|
27,405
|
|
|
24,834
|
|
|
Total non-interest expense
|
$
|
550,799
|
|
|
602,890
|
|
|
187,328
|
|
|
191,492
|
|
|
|
|
|
|
|
|
|
Credit Quality Metrics
|
As of and for the Three Months Ended,
|
||||||||||||||
(dollars in thousands)
|
September 30, 2013
|
|
June 30, 2013
|
|
March 31, 2013
|
|
December 31, 2012
|
|
September 30, 2012
|
||||||
Provision for loan losses
|
$
|
6,761
|
|
|
13,077
|
|
|
35,696
|
|
|
146,526
|
|
|
63,572
|
|
Other credit costs
|
15,603
|
|
|
10,887
|
|
|
13,595
|
|
|
39,236
|
|
|
22,046
|
|
|
Total credit costs
|
$
|
22,364
|
|
|
23,964
|
|
|
49,291
|
|
|
185,762
|
|
|
85,618
|
|
Non-performing loans
|
450,879
|
|
|
483,464
|
|
|
513,227
|
|
|
543,333
|
|
|
700,204
|
|
|
Impaired loans held for sale
(1)
|
9,351
|
|
|
12,083
|
|
|
9,129
|
|
|
9,455
|
|
|
10,019
|
|
|
Other real estate
|
126,640
|
|
|
139,653
|
|
|
155,237
|
|
|
150,271
|
|
|
189,182
|
|
|
Non-performing assets
|
$
|
586,870
|
|
|
635,200
|
|
|
677,593
|
|
|
703,059
|
|
|
899,405
|
|
Non-performing loans as a % of total loans
|
2.29
|
%
|
|
2.47
|
|
|
2.65
|
|
|
2.78
|
|
|
3.55
|
|
|
Non-performing assets as a % of total loans, other loans held for sale, and ORE
|
2.96
|
%
|
|
3.21
|
|
|
3.47
|
|
|
3.57
|
|
|
4.51
|
|
|
NPL inflows
|
$
|
47,446
|
|
|
66,860
|
|
|
83,901
|
|
|
262,708
|
|
|
114,805
|
|
Loans 90 days past due and still accruing
|
4,738
|
|
|
4,595
|
|
|
5,799
|
|
|
6,811
|
|
|
8,972
|
|
|
As a % of total loans
|
0.02
|
%
|
|
0.02
|
|
|
0.03
|
|
|
0.03
|
|
|
0.05
|
|
|
Total past due loans and still accruing
|
$
|
78,906
|
|
|
80,678
|
|
|
88,330
|
|
|
104,825
|
|
|
108,633
|
|
As a % of total loans
|
0.40
|
%
|
|
0.41
|
|
|
0.46
|
|
|
0.54
|
|
|
0.55
|
|
|
Net charge-offs
|
$
|
23,029
|
|
|
29,969
|
|
|
57,329
|
|
|
193,525
|
|
|
96,493
|
|
Net charge-offs/average loans
|
0.47
|
%
|
|
0.61
|
|
|
1.18
|
|
|
3.94
|
|
|
1.97
|
|
|
Allowance for loan losses
|
$
|
318,612
|
|
|
334,880
|
|
|
351,772
|
|
|
373,405
|
|
|
420,404
|
|
Allowance for loan losses as a % of total loans
|
1.62
|
%
|
|
1.71
|
|
|
1.82
|
|
|
1.91
|
|
|
2.13
|
|
|
|
|
|
|
|
|
|
|
|
|
Composition of Residential C&D and Land Acquisition Loans by State
(1)
|
|||||||||
|
September 30, 2013
|
||||||||
(dollars in thousands)
|
Non-performing Loans
|
|
Performing Loans
|
|
Total Loans
|
||||
Georgia
(2)
|
$
|
140,671
|
|
|
468,369
|
|
|
609,040
|
|
Florida
|
17,945
|
|
|
130,580
|
|
|
148,525
|
|
|
South Carolina
|
5,659
|
|
|
143,950
|
|
|
149,609
|
|
|
Tennessee
|
2,501
|
|
|
12,992
|
|
|
15,493
|
|
|
Alabama
|
7,115
|
|
|
121,538
|
|
|
128,653
|
|
|
Total Residential C&D and Land Acquisition Loans
|
$
|
173,891
|
|
|
877,429
|
|
|
1,051,320
|
|
|
|
|
|
|
|
||||
|
December 31, 2012
|
||||||||
(dollars in thousands)
|
Non-performing Loans
|
|
Performing Loans
|
|
Total Loans
|
||||
Georgia
(3)
|
$
|
188,699
|
|
|
512,064
|
|
|
700,763
|
|
Florida
|
20,165
|
|
|
148,993
|
|
|
169,158
|
|
|
South Carolina
|
10,573
|
|
|
146,644
|
|
|
157,217
|
|
|
Tennessee
|
892
|
|
|
21,059
|
|
|
21,951
|
|
|
Alabama
|
16,740
|
|
|
141,703
|
|
|
158,443
|
|
|
Total Residential C&D and Land Acquisition Loans
|
$
|
237,069
|
|
|
970,463
|
|
|
1,207,532
|
|
|
|
|
|
|
|
NPL Inflows by Portfolio Type
|
|||||||||||||||
|
Three Months Ended
|
||||||||||||||
(in thousands)
|
September 30,
2013 |
|
June 30,
2013 |
|
March 31,
2013 |
|
December 31,
2012 |
|
September 30,
2012 |
||||||
Investment properties
|
$
|
6,734
|
|
|
13,180
|
|
|
12,058
|
|
|
79,174
|
|
|
34,414
|
|
1-4 family properties
|
6,416
|
|
|
17,522
|
|
|
20,350
|
|
|
17,858
|
|
|
19,811
|
|
|
Land acquisition
|
3,451
|
|
|
6,532
|
|
|
6,562
|
|
|
125,653
|
|
|
16,116
|
|
|
Total commercial real estate
|
16,601
|
|
|
37,234
|
|
|
38,970
|
|
|
222,685
|
|
|
70,341
|
|
|
Commercial, financial and agricultural
|
8,534
|
|
|
10,876
|
|
|
13,943
|
|
|
16,025
|
|
|
15,153
|
|
|
Owner-occupied
|
8,817
|
|
|
4,177
|
|
|
6,517
|
|
|
8,833
|
|
|
9,909
|
|
|
Small business
|
1,625
|
|
|
1,163
|
|
|
1,879
|
|
|
2,087
|
|
|
1,300
|
|
|
Total commercial and industrial
|
18,976
|
|
|
16,216
|
|
|
22,339
|
|
|
26,945
|
|
|
26,362
|
|
|
Home equity
|
3,724
|
|
|
4,633
|
|
|
7,904
|
|
|
5,255
|
|
|
3,785
|
|
|
Consumer mortgage
|
7,518
|
|
|
8,007
|
|
|
12,563
|
|
|
6,486
|
|
|
13,385
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail
|
627
|
|
|
770
|
|
|
2,125
|
|
|
1,336
|
|
|
932
|
|
|
Total retail
|
11,869
|
|
|
13,410
|
|
|
22,592
|
|
|
13,077
|
|
|
18,102
|
|
|
Total NPL inflows
|
$
|
47,446
|
|
|
66,860
|
|
|
83,901
|
|
|
262,707
|
|
|
114,805
|
|
|
|
|
|
|
|
|
|
|
|
Accruing TDRs by Risk Grade
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||
(dollars in thousands)
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
Pass
|
$
|
102,933
|
|
|
17.9
|
%
|
|
$
|
145,435
|
|
|
21.6
|
%
|
Special Mention
|
182,860
|
|
|
31.9
|
|
|
248,661
|
|
|
36.9
|
|
||
Substandard accruing
|
288,442
|
|
|
50.2
|
|
|
279,287
|
|
|
41.5
|
|
||
Total accruing TDRs
|
$
|
574,235
|
|
|
100.0
|
%
|
|
$
|
673,383
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
Accruing TDRs Aging and Allowance for Loan Losses by Portfolio Class
|
|||||||||||||||
|
September 30, 2013
|
||||||||||||||
(in thousands)
|
Current
|
|
30-89 Days Past Due
|
|
90+ Days Past Due
|
|
Total
|
|
Allowance for Loan Losses
|
||||||
Investment properties
|
$
|
150,510
|
|
|
1,394
|
|
|
—
|
|
|
151,904
|
|
|
7,569
|
|
1-4 family properties
|
101,334
|
|
|
1,398
|
|
|
—
|
|
|
102,732
|
|
|
8,946
|
|
|
Land acquisition
|
74,778
|
|
|
—
|
|
|
—
|
|
|
74,778
|
|
|
6,414
|
|
|
Total commercial real estate
|
326,622
|
|
|
2,792
|
|
|
—
|
|
|
329,414
|
|
|
22,929
|
|
|
Commercial, financial and agricultural
|
92,435
|
|
|
1,483
|
|
|
—
|
|
|
93,918
|
|
|
6,283
|
|
|
Owner-occupied
|
92,233
|
|
|
2,428
|
|
|
—
|
|
|
94,661
|
|
|
5,826
|
|
|
Small business
|
3,984
|
|
|
621
|
|
|
—
|
|
|
4,605
|
|
|
290
|
|
|
Commercial and industrial
|
188,652
|
|
|
4,532
|
|
|
—
|
|
|
193,184
|
|
|
12,399
|
|
|
Home equity lines
|
42,652
|
|
|
—
|
|
|
—
|
|
|
42,652
|
|
|
1,844
|
|
|
Consumer mortgages
|
993
|
|
|
1,752
|
|
|
26
|
|
|
2,771
|
|
|
167
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail loans
|
6,117
|
|
|
97
|
|
|
—
|
|
|
6,214
|
|
|
85
|
|
|
Total retail
|
49,762
|
|
|
1,849
|
|
|
26
|
|
|
51,637
|
|
|
2,096
|
|
|
Total accruing TDRs
|
$
|
565,036
|
|
|
9,173
|
|
|
26
|
|
|
574,235
|
|
|
37,424
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
December 31, 2012
|
||||||||||||||
(in thousands)
|
Current
|
|
30-89 Days Past Due
|
|
90+ Days Past Due
|
|
Total
|
|
Allowance for Loan Losses
|
||||||
Investment properties
|
$
|
179,832
|
|
|
1,230
|
|
|
—
|
|
|
181,062
|
|
|
10,721
|
|
1-4 family properties
|
107,813
|
|
|
336
|
|
|
—
|
|
|
108,149
|
|
|
10,329
|
|
|
Land acquisition
|
82,234
|
|
|
1,557
|
|
|
—
|
|
|
83,791
|
|
|
5,949
|
|
|
Total commercial real estate
|
369,879
|
|
|
3,123
|
|
|
—
|
|
|
373,002
|
|
|
26,999
|
|
|
Commercial, financial and agricultural
|
135,557
|
|
|
2,006
|
|
|
—
|
|
|
137,563
|
|
|
5,636
|
|
|
Owner-occupied
|
96,151
|
|
|
1,073
|
|
|
—
|
|
|
97,224
|
|
|
7,382
|
|
|
Small business
|
2,647
|
|
|
686
|
|
|
—
|
|
|
3,333
|
|
|
184
|
|
|
Commercial and industrial
|
234,355
|
|
|
3,765
|
|
|
—
|
|
|
238,120
|
|
|
13,202
|
|
|
Home equity lines
|
8,696
|
|
|
—
|
|
|
—
|
|
|
8,696
|
|
|
195
|
|
|
Consumer mortgages
|
48,492
|
|
|
1,769
|
|
|
—
|
|
|
50,261
|
|
|
880
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other retail loans
|
2,994
|
|
|
310
|
|
|
—
|
|
|
3,304
|
|
|
74
|
|
|
Total retail
|
60,182
|
|
|
2,079
|
|
|
—
|
|
|
62,261
|
|
|
1,149
|
|
|
Total accruing TDRs
|
$
|
664,416
|
|
|
8,967
|
|
|
—
|
|
|
673,383
|
|
|
41,350
|
|
|
|
|
|
|
|
|
|
|
|
Non-accruing TDRs by Type
|
|
|
|
|||
(in thousands)
|
September 30, 2013
|
|
December 31, 2012
|
|||
Investment properties
|
$
|
64,689
|
|
|
11,812
|
|
1-4 family properties
|
14,603
|
|
|
26,084
|
|
|
Land acquisition
|
120,072
|
|
|
31,573
|
|
|
Total commercial real estate
|
199,364
|
|
|
69,469
|
|
|
Commercial, financial and agricultural
|
13,452
|
|
|
16,453
|
|
|
Owner-occupied
|
7,439
|
|
|
2,600
|
|
|
Small business
|
446
|
|
|
1,062
|
|
|
Commercial and industrial
|
21,337
|
|
|
20,115
|
|
|
Home equity lines
|
1,069
|
|
|
992
|
|
|
Consumer mortgages
|
3,985
|
|
|
3,436
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
Other retail loans
|
14
|
|
|
383
|
|
|
Total retail
|
5,068
|
|
|
4,811
|
|
|
Total non-accruing TDRs
|
$
|
225,769
|
|
|
94,395
|
|
|
|
|
|
Net Charge-offs by Loan Type
|
|
|
|
|
|
|
|
|||||
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||
(in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
Investment properties
|
$
|
26,416
|
|
|
40,346
|
|
|
3,643
|
|
|
9,937
|
|
1-4 family properties
|
13,393
|
|
|
42,700
|
|
|
3,186
|
|
|
11,088
|
|
|
Land for future development
|
22,155
|
|
|
69,998
|
|
|
(121
|
)
|
|
29,711
|
|
|
Total commercial real estate
|
61,964
|
|
|
153,044
|
|
|
6,708
|
|
|
50,736
|
|
|
Commercial, financial and agricultural
|
12,074
|
|
|
66,530
|
|
|
4,930
|
|
|
26,415
|
|
|
Owner-occupied
|
11,472
|
|
|
35,849
|
|
|
6,054
|
|
|
8,275
|
|
|
Small business
|
3,292
|
|
|
1,971
|
|
|
735
|
|
|
787
|
|
|
Commercial and industrial
|
26,838
|
|
|
104,350
|
|
|
11,719
|
|
|
35,477
|
|
|
Home equity lines
|
6,432
|
|
|
14,329
|
|
|
1,368
|
|
|
5,796
|
|
|
Consumer mortgages
|
7,877
|
|
|
11,344
|
|
|
1,242
|
|
|
2,470
|
|
|
Credit cards
|
4,895
|
|
|
5,540
|
|
|
1,416
|
|
|
1,717
|
|
|
Other retail loans
|
2,321
|
|
|
1,326
|
|
|
576
|
|
|
297
|
|
|
Retail
|
21,525
|
|
|
32,539
|
|
|
4,602
|
|
|
10,280
|
|
|
Total net charge-offs
|
$
|
110,327
|
|
|
289,933
|
|
|
23,029
|
|
|
96,493
|
|
|
|
|
|
|
|
|
|
•
|
Reduced net loan charge-offs by $179.6 million or 61.9% from
$289.9 million
for the
nine months ended September 30, 2012
to
$110.3 million
for the
nine months ended September 30, 2013
;
|
•
|
Reduced NPL inflows by $180.5 million or 47.7% from $378.7 million for the
nine months ended September 30, 2012
to $198.2 million for the
nine months ended September 30, 2013
;
|
•
|
Reduced loans rated Special Mention by $476.0 million or 31.9% from $1.49 billion at
September 30, 2012
to
$1.02 billion
at
September 30, 2013
;
|
•
|
Reduced loans rated Substandard accruing by $369.4 million or 38.3% from $964.8 million at
September 30, 2012
to $595.4 million at
September 30, 2013
; and
|
•
|
Pass rated loans as a percentage of total loans were 89.5% at
September 30, 2013
compared to 84.0% at
September 30, 2012
.
|
Capital Ratios
|
|
|
|
|||
(dollars in thousands)
|
September 30, 2013
|
|
December 31, 2012
|
|||
Tier 1 capital
|
|
|
|
|||
Synovus Financial Corp.
|
$
|
2,292,758
|
|
|
2,832,244
|
|
Synovus Bank
|
2,726,783
|
|
|
3,173,530
|
|
|
Tier 1 common equity
(1)
|
|
|
|
|||
Synovus Financial Corp.
|
2,157,358
|
|
|
1,864,917
|
|
|
Total risk-based capital
|
|
|
|
|||
Synovus Financial Corp.
|
2,835,108
|
|
|
3,460,998
|
|
|
Synovus Bank
|
$
|
2,998,121
|
|
|
3,441,364
|
|
Tier 1 capital ratio
|
|
|
|
|||
Synovus Financial Corp.
|
10.55
|
%
|
|
13.24
|
|
|
Synovus Bank
|
12.59
|
|
|
14.88
|
|
|
Tier 1 common equity ratio
(1)
|
|
|
|
|||
Synovus Financial Corp.
|
9.93
|
|
|
8.72
|
|
|
Total risk-based capital to risk-weighted assets ratio
|
|
|
|
|||
Synovus Financial Corp.
|
13.04
|
|
|
16.18
|
|
|
Synovus Bank
|
13.84
|
|
|
16.14
|
|
|
Leverage ratio
|
|
|
|
|||
Synovus Financial Corp.
|
8.96
|
|
|
11.00
|
|
|
Synovus Bank
|
10.71
|
|
|
12.41
|
|
|
Tangible common equity to tangible assets ratio
(1)
|
|
|
|
|||
Synovus Financial Corp.
|
10.61
|
%
|
|
9.66
|
|
|
|
|
|
|
Average Balances, Interest, and Yields
|
2013
|
|
2012
|
||||||||||||
(dollars in thousands) (yields and rates annualized)
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
||||||
Interest Earning Assets:
|
|
|
|
|
|
|
|
|
|
||||||
Taxable investment securities
(1)
|
$
|
3,062,976
|
|
|
3,034,152
|
|
|
2,984,129
|
|
|
3,069,000
|
|
|
3,495,838
|
|
Yield
|
1.76
|
%
|
|
1.70
|
|
|
1.42
|
|
|
1.62
|
|
|
1.67
|
|
|
Tax-exempt investment securities
(1)(3)
|
$
|
9,835
|
|
|
11,435
|
|
|
14,362
|
|
|
17,377
|
|
|
19,503
|
|
Yield (taxable equivalent)
(3)
|
6.26
|
%
|
|
6.47
|
|
|
6.34
|
|
|
6.59
|
|
|
6.47
|
|
|
Trading account assets
|
$
|
13,806
|
|
|
7,847
|
|
|
8,629
|
|
|
9,600
|
|
|
12,343
|
|
Yield
|
4.50
|
%
|
|
6.34
|
|
|
7.12
|
|
|
8.04
|
|
|
8.27
|
|
|
Commercial loans
(2)(3)
|
$
|
16,067,424
|
|
|
16,075,832
|
|
|
15,999,999
|
|
|
16,171,318
|
|
|
16,102,353
|
|
Yield
|
4.37
|
%
|
|
4.39
|
|
|
4.48
|
|
|
4.50
|
|
|
4.65
|
|
|
Consumer loans
(2)
|
$
|
3,528,057
|
|
|
3,454,874
|
|
|
3,461,622
|
|
|
3,514,257
|
|
|
3,529,528
|
|
Yield
|
4.61
|
%
|
|
4.62
|
|
|
4.68
|
|
|
4.70
|
|
|
4.72
|
|
|
Allowance for loan losses
|
$
|
(328,084
|
)
|
|
(351,075
|
)
|
|
(372,239
|
)
|
|
(405,237
|
)
|
|
(446,495
|
)
|
Loans, net
(2)
|
$
|
19,267,397
|
|
|
19,179,631
|
|
|
19,089,382
|
|
|
19,280,338
|
|
|
19,185,386
|
|
Yield
|
4.50
|
%
|
|
4.52
|
|
|
4.54
|
|
|
4.65
|
|
|
4.79
|
|
|
Mortgage loans held for sale
|
$
|
85,493
|
|
|
129,742
|
|
|
179,507
|
|
|
208,839
|
|
|
175,199
|
|
Yield
|
4.07
|
%
|
|
4.35
|
|
|
3.80
|
|
|
3.72
|
|
|
4.03
|
|
|
Federal funds sold, due from Federal Reserve Bank, and other short-term investments
|
$
|
1,375,920
|
|
|
1,550,113
|
|
|
1,343,652
|
|
|
1,366,422
|
|
|
1,215,743
|
|
Yield
|
0.24
|
%
|
|
0.24
|
|
|
0.24
|
|
|
0.24
|
|
|
0.24
|
|
|
Federal Home Loan Bank and Federal Reserve Bank Stock
(4)
|
$
|
70,741
|
|
|
65,014
|
|
|
65,330
|
|
|
66,630
|
|
|
53,239
|
|
Yield
|
2.30
|
%
|
|
2.35
|
|
|
2.36
|
|
|
2.03
|
|
|
1.87
|
|
|
Total interest earning assets
|
$
|
23,886,168
|
|
|
23,977,934
|
|
23,684,991
|
|
|
24,018,206
|
|
|
24,157,251
|
|
|
Yield
|
3.89
|
%
|
|
3.88
|
|
|
3.95
|
|
|
3.99
|
|
|
4.09
|
|
|
Interest Bearing Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||
Interest bearing demand deposits
|
$
|
3,933,902
|
|
|
3,895,675
|
|
|
3,839,707
|
|
|
3,872,025
|
|
|
3,344,561
|
|
Rate
|
0.23
|
%
|
|
0.18
|
|
|
0.18
|
|
|
0.18
|
|
|
0.19
|
|
|
Money Market accounts
|
$
|
6,148,289
|
|
|
6,072,155
|
|
|
6,135,649
|
|
|
6,251,374
|
|
|
6,751,607
|
|
Rate
|
0.33
|
%
|
|
0.33
|
|
|
0.33
|
|
|
0.33
|
|
|
0.33
|
|
|
Savings deposits
|
$
|
607,144
|
|
|
609,832
|
|
|
581,792
|
|
|
558,726
|
|
|
557,086
|
|
Rate
|
0.11
|
%
|
|
0.11
|
|
|
0.11
|
|
|
0.10
|
|
|
0.10
|
|
|
Time deposits under $100,000
|
$
|
1,526,974
|
|
|
1,537,639
|
|
|
1,581,092
|
|
|
1,648,554
|
|
|
1,763,864
|
|
Rate
|
0.62
|
%
|
|
0.64
|
|
|
0.69
|
|
|
0.74
|
|
|
0.85
|
|
|
Time deposits over $100,000
|
$
|
2,022,719
|
|
|
1,891,623
|
|
|
1,958,870
|
|
|
2,015,582
|
|
|
2,176,488
|
|
Rate
|
0.84
|
%
|
|
0.88
|
|
|
0.93
|
|
|
0.99
|
|
|
1.11
|
|
|
Brokered money market accounts
|
$
|
202,802
|
|
|
202,532
|
|
|
202,734
|
|
|
180,216
|
|
|
186,336
|
|
Rate
|
0.27
|
%
|
|
0.31
|
|
|
0.32
|
|
|
0.34
|
|
|
0.33
|
|
|
Brokered time deposits
|
$
|
1,130,491
|
|
|
1,131,444
|
|
|
1,013,461
|
|
|
800,434
|
|
|
820,908
|
|
Rate
|
0.70
|
%
|
|
0.77
|
|
|
0.99
|
|
|
1.42
|
|
|
1.83
|
|
|
Total interest bearing deposits
|
$
|
15,572,321
|
|
|
15,340,900
|
|
|
15,313,305
|
|
|
15,326,911
|
|
|
15,600,850
|
|
Rate
|
0.42
|
%
|
|
0.42
|
|
|
0.44
|
|
|
0.47
|
|
|
0.54
|
|
|
Federal funds purchased and other short-term liabilities
|
$
|
195,717
|
|
|
206,046
|
|
|
214,661
|
|
|
266,431
|
|
|
350,183
|
|
Rate
|
0.14
|
%
|
|
0.15
|
|
|
0.17
|
|
|
0.17
|
|
|
0.17
|
|
|
Long-term debt
|
$
|
1,885,385
|
|
|
1,762,173
|
|
|
1,688,580
|
|
|
1,740,588
|
|
|
1,372,741
|
|
Rate
|
2.85
|
%
|
|
3.06
|
|
|
3.26
|
|
|
3.31
|
|
|
4.09
|
|
|
Total interest bearing liabilities
|
$
|
17,653,423
|
|
|
17,309,119
|
|
|
17,216,546
|
|
|
17,333,930
|
|
|
17,323,774
|
|
Rate
|
0.67
|
%
|
|
0.68
|
|
|
0.72
|
|
|
0.75
|
|
|
0.81
|
|
|
Non-interest bearing demand deposits
|
$
|
5,306,447
|
|
|
5,327,795
|
|
|
5,232,587
|
|
|
5,466,312
|
|
|
5,560,827
|
|
Effective cost of funds
|
0.49
|
%
|
|
0.49
|
|
|
0.52
|
|
|
0.54
|
|
|
0.58
|
|
|
Net interest margin
|
3.40
|
%
|
|
3.39
|
|
|
3.43
|
|
|
3.45
|
|
|
3.51
|
|
|
Taxable equivalent adjustment
(3)
|
$
|
529
|
|
|
557
|
|
|
618
|
|
|
766
|
|
|
761
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income and Rate/Volume Analysis
|
||||||||||||||||||||||||||||||
|
Nine Months Ended September 30,
|
|
2013 Compared to 2012
|
|||||||||||||||||||||||||||
|
Average Balances
|
|
Interest
|
|
Annualized Yield/Rate
|
|
Change due to
|
|
Increase (Decrease)
|
|||||||||||||||||||||
(dollars in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
Volume
|
|
Rate
|
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Taxable investment securities
|
$
|
3,027,374
|
|
|
3,537,261
|
|
|
$
|
36,931
|
|
|
54,012
|
|
|
1.63
|
%
|
|
2.04
|
%
|
|
$
|
(7,780
|
)
|
|
(9,301
|
)
|
|
$
|
(17,081
|
)
|
Tax-exempt investment securities
(2)
|
11,861
|
|
|
21,483
|
|
|
567
|
|
|
1,033
|
|
|
6.37
|
|
|
6.41
|
|
|
(461
|
)
|
|
(5
|
)
|
|
(466
|
)
|
||||
Total investment securities
|
3,039,235
|
|
|
3,558,744
|
|
|
37,498
|
|
|
55,045
|
|
|
1.65
|
|
|
2.06
|
|
|
(8,241
|
)
|
|
(9,306
|
)
|
|
(17,547
|
)
|
||||
Trading account assets
|
10,113
|
|
|
13,650
|
|
|
433
|
|
|
770
|
|
|
5.71
|
|
|
7.52
|
|
|
(199
|
)
|
|
(138
|
)
|
|
(337
|
)
|
||||
Taxable loans, net
(1)
|
19,414,763
|
|
|
19,681,670
|
|
|
647,483
|
|
|
697,070
|
|
|
4.46
|
|
|
4.73
|
|
|
(9,443
|
)
|
|
(40,144
|
)
|
|
(49,587
|
)
|
||||
Tax-exempt loans, net
(1)(2)
|
114,997
|
|
|
144,697
|
|
|
4,307
|
|
|
5,670
|
|
|
5.01
|
|
|
5.23
|
|
|
(1,162
|
)
|
|
(201
|
)
|
|
(1,363
|
)
|
||||
Allowance for loan losses
|
(350,304
|
)
|
|
(491,363
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans, net
|
19,179,456
|
|
|
19,335,004
|
|
|
651,790
|
|
|
702,740
|
|
|
4.54
|
|
|
4.86
|
|
|
(10,605
|
)
|
|
(40,345
|
)
|
|
(50,950
|
)
|
||||
Mortgage loans held for sale
|
131,236
|
|
|
126,093
|
|
|
3,987
|
|
|
4,260
|
|
|
4.05
|
|
|
4.51
|
|
|
174
|
|
|
(448
|
)
|
|
(274
|
)
|
||||
Federal funds sold, due from Federal Reserve Bank, and other short-term investments
|
1,423,348
|
|
|
1,570,319
|
|
|
2,576
|
|
|
2,844
|
|
|
0.24
|
|
|
0.24
|
|
|
(264
|
)
|
|
(3
|
)
|
|
(267
|
)
|
||||
Federal Home Loan Bank and Federal Reserve Bank stock
|
67,048
|
|
|
64,958
|
|
|
1,174
|
|
|
821
|
|
|
2.33
|
|
|
1.69
|
|
|
26
|
|
|
327
|
|
|
353
|
|
||||
Total interest earning assets
|
$
|
23,850,436
|
|
|
24,668,768
|
|
|
$
|
697,458
|
|
|
766,480
|
|
|
3.91
|
%
|
|
4.15
|
%
|
|
$
|
(19,109
|
)
|
|
(49,913
|
)
|
|
$
|
(69,022
|
)
|
Cash and due from banks
|
435,440
|
|
|
447,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Premises and equipment, net
|
478,543
|
|
|
480,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other real estate
|
148,671
|
|
|
201,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other assets
(3)
|
1,382,171
|
|
|
738,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
$
|
26,295,261
|
|
|
26,537,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-bearing demand deposits
|
$
|
3,890,106
|
|
|
3,429,498
|
|
|
$
|
5,784
|
|
|
5,723
|
|
|
0.20
|
%
|
|
0.22
|
%
|
|
$
|
758
|
|
|
(697
|
)
|
|
$
|
61
|
|
Money market accounts
|
6,321,433
|
|
|
6,969,477
|
|
|
15,580
|
|
|
21,393
|
|
|
0.33
|
|
|
0.41
|
|
|
(1,987
|
)
|
|
(3,826
|
)
|
|
(5,813
|
)
|
||||
Savings deposits
|
599,682
|
|
|
549,479
|
|
|
473
|
|
|
451
|
|
|
0.11
|
|
|
0.11
|
|
|
41
|
|
|
(19
|
)
|
|
22
|
|
||||
Time deposits
|
4,598,569
|
|
|
5,263,700
|
|
|
27,127
|
|
|
49,961
|
|
|
0.79
|
|
|
1.27
|
|
|
(6,318
|
)
|
|
(16,516
|
)
|
|
(22,834
|
)
|
||||
Federal funds purchased and securities sold under repurchase agreements
|
205,405
|
|
|
338,438
|
|
|
242
|
|
|
505
|
|
|
0.16
|
|
|
0.20
|
|
|
(199
|
)
|
|
(64
|
)
|
|
(263
|
)
|
||||
Long-term debt
|
1,779,434
|
|
|
1,361,808
|
|
|
40,688
|
|
|
39,446
|
|
|
3.05
|
|
|
3.86
|
|
|
12,057
|
|
|
(10,815
|
)
|
|
1,242
|
|
||||
Total interest-bearing liabilities
|
$
|
17,394,629
|
|
|
17,912,400
|
|
|
$
|
89,894
|
|
|
117,479
|
|
|
0.69
|
|
|
0.88
|
|
|
$
|
4,352
|
|
|
(31,937
|
)
|
|
$
|
(27,585
|
)
|
Non-interest bearing deposits
|
5,289,213
|
|
|
5,521,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other liabilities
|
198,829
|
|
|
239,019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Shareholders' equity
|
3,412,590
|
|
|
2,864,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity
|
$
|
26,295,261
|
|
|
26,537,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/margin
|
|
|
|
|
607,564
|
|
|
649,001
|
|
|
3.41
|
%
|
|
3.51
|
%
|
|
$
|
(23,461
|
)
|
|
(17,976
|
)
|
|
$
|
(41,437
|
)
|
||||
Taxable equivalent adjustment
|
|
|
|
|
1,703
|
|
|
2,340
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income, actual
|
|
|
|
|
|
$
|
605,861
|
|
|
646,661
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income and Rate/Volume Analysis
|
||||||||||||||||||||||||||||||
|
Three Months Ended September 30,
|
|
2013 Compared to 2012
|
|||||||||||||||||||||||||||
|
Average Balances
|
|
Interest
|
|
Annualized Yield/Rate
|
|
Change due to
|
|
Increase (Decrease)
|
|||||||||||||||||||||
(dollars in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
Volume
|
|
Rate
|
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Taxable investment securities
|
$
|
3,062,976
|
|
|
3,495,838
|
|
|
$
|
13,483
|
|
|
14,584
|
|
|
1.76
|
%
|
|
1.67
|
%
|
|
$
|
(1,822
|
)
|
|
721
|
|
|
$
|
(1,101
|
)
|
Tax-exempt investment securities
(2)
|
9,835
|
|
|
19,503
|
|
|
154
|
|
|
316
|
|
|
6.26
|
|
|
6.47
|
|
|
(158
|
)
|
|
(4
|
)
|
|
(162
|
)
|
||||
Total investment securities
|
3,072,811
|
|
|
3,515,341
|
|
|
13,637
|
|
|
14,900
|
|
|
1.78
|
|
|
1.70
|
|
|
(1,980
|
)
|
|
717
|
|
|
(1,263
|
)
|
||||
Trading account assets
|
13,806
|
|
|
12,343
|
|
|
155
|
|
|
255
|
|
|
4.50
|
|
|
8.27
|
|
|
30
|
|
|
(130
|
)
|
|
(100
|
)
|
||||
Taxable loans, net
(1)
|
19,486,551
|
|
|
19,488,309
|
|
|
217,124
|
|
|
228,670
|
|
|
4.42
|
|
|
4.66
|
|
|
(21
|
)
|
|
(11,525
|
)
|
|
(11,546
|
)
|
||||
Tax-exempt loans, net
(1)(2)
|
108,930
|
|
|
143,572
|
|
|
1,359
|
|
|
1,865
|
|
|
4.95
|
|
|
5.17
|
|
|
(451
|
)
|
|
(55
|
)
|
|
(506
|
)
|
||||
Allowance for loan losses
|
(328,084
|
)
|
|
(446,495
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans, net
|
19,267,397
|
|
|
19,185,386
|
|
|
218,483
|
|
|
230,535
|
|
|
4.50
|
|
|
4.79
|
|
|
(472
|
)
|
|
(11,580
|
)
|
|
(12,052
|
)
|
||||
Mortgage loans held for sale
|
85,493
|
|
|
175,199
|
|
|
869
|
|
|
1,763
|
|
|
4.07
|
|
|
4.03
|
|
|
(911
|
)
|
|
17
|
|
|
(894
|
)
|
||||
Federal funds sold, due from Federal Reserve Bank, and other short-term investments
|
1,375,920
|
|
|
1,215,743
|
|
|
830
|
|
|
735
|
|
|
0.24
|
|
|
0.24
|
|
|
97
|
|
|
(2
|
)
|
|
95
|
|
||||
Federal Home Loan Bank and Federal Reserve Bank stock
|
70,741
|
|
|
53,239
|
|
|
407
|
|
|
249
|
|
|
2.30
|
|
|
1.87
|
|
|
82
|
|
|
76
|
|
|
158
|
|
||||
Total interest earning assets
|
$
|
23,886,168
|
|
|
24,157,251
|
|
|
$
|
234,381
|
|
|
248,437
|
|
|
3.89
|
%
|
|
4.09
|
%
|
|
$
|
(3,154
|
)
|
|
(10,902
|
)
|
|
$
|
(14,056
|
)
|
Cash and due from banks
|
420,527
|
|
|
438,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Premises and equipment, net
|
478,359
|
|
|
476,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other real estate
|
142,562
|
|
|
191,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other assets
(3)
|
1,328,637
|
|
|
723,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
$
|
26,256,253
|
|
|
25,986,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-bearing demand deposits
|
$
|
3,933,902
|
|
|
3,344,561
|
|
|
$
|
2,269
|
|
|
1,624
|
|
|
0.23
|
%
|
|
0.19
|
%
|
|
$
|
282
|
|
|
363
|
|
|
$
|
645
|
|
Money market accounts
|
6,351,090
|
|
|
6,937,943
|
|
|
5,238
|
|
|
5,794
|
|
|
0.33
|
|
|
0.33
|
|
|
(488
|
)
|
|
(68
|
)
|
|
(556
|
)
|
||||
Savings deposits
|
607,144
|
|
|
557,086
|
|
|
161
|
|
|
145
|
|
|
0.11
|
|
|
0.10
|
|
|
13
|
|
|
3
|
|
|
16
|
|
||||
Time deposits
|
4,680,185
|
|
|
4,761,260
|
|
|
8,686
|
|
|
13,581
|
|
|
0.74
|
|
|
1.13
|
|
|
(231
|
)
|
|
(4,664
|
)
|
|
(4,895
|
)
|
||||
Federal funds purchased and securities sold under repurchase agreements
|
195,717
|
|
|
350,183
|
|
|
72
|
|
|
155
|
|
|
0.14
|
|
|
0.17
|
|
|
(66
|
)
|
|
(17
|
)
|
|
(83
|
)
|
||||
Long-term debt
|
1,885,385
|
|
|
1,372,741
|
|
|
13,456
|
|
|
14,032
|
|
|
2.85
|
|
|
4.09
|
|
|
5,285
|
|
|
(5,861
|
)
|
|
(576
|
)
|
||||
Total interest-bearing liabilities
|
$
|
17,653,423
|
|
|
17,323,774
|
|
|
$
|
29,882
|
|
|
35,331
|
|
|
0.67
|
|
|
0.81
|
|
|
$
|
4,795
|
|
|
(10,244
|
)
|
|
$
|
(5,449
|
)
|
Non-interest bearing deposits
|
5,306,447
|
|
|
5,560,827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other liabilities
|
206,863
|
|
|
221,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Shareholders' equity
|
3,089,520
|
|
|
2,879,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity
|
$
|
26,256,253
|
|
|
25,986,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/margin
|
|
|
|
|
204,499
|
|
|
213,106
|
|
|
3.40
|
%
|
|
3.51
|
%
|
|
$
|
(7,949
|
)
|
|
(658
|
)
|
|
$
|
(8,607
|
)
|
||||
Taxable equivalent adjustment
|
|
|
|
|
529
|
|
|
761
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income, actual
|
|
|
|
|
$
|
203,970
|
|
|
212,345
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated % Change in Net Interest Income as Compared to Unchanged Rates (for the next twelve months)
|
|||
Change in Short-term Interest Rates (in basis points)
|
|
September 30, 2013
|
|
December 31, 2012
|
|
+200
|
|
3.9%
|
|
2.1%
|
|
+100
|
|
2.6%
|
|
1.6%
|
|
Flat
|
|
—%
|
|
—%
|
|
|
|
|
|
|
|
|
As of September 30, 2013
|
||
Change in Short-term Interest Rates (in basis points)
|
|
Base Scenario
|
|
15% Increase in Average Repricing Beta
|
+200
|
|
3.9%
|
|
2.7%
|
+100
|
|
2.6%
|
|
1.9%
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||
(in thousands, except per share data)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Pre-tax, Pre-credit Costs Income
|
|
|
|
|
|
|
|
||||||||
Income before income taxes
|
$
|
192,918
|
|
|
103,777
|
|
|
73,459
|
|
|
30,514
|
|
|||
Add: Provision for loan losses
|
55,534
|
|
|
173,843
|
|
|
6,761
|
|
|
63,572
|
|
||||
Add: Other credit costs
(1)
|
40,085
|
|
|
73,014
|
|
|
15,603
|
|
|
22,046
|
|
||||
Add: Restructuring charges
|
7,295
|
|
|
3,444
|
|
|
687
|
|
|
1,192
|
|
||||
Add: Visa indemnification charges
|
801
|
|
|
5,546
|
|
|
—
|
|
|
833
|
|
||||
Less: Investment securities gains, net
|
(2,571
|
)
|
|
(30,909
|
)
|
|
(1,124
|
)
|
|
(6,656
|
)
|
||||
Pre-tax, pre-credit costs income
|
$
|
294,062
|
|
|
328,715
|
|
|
95,386
|
|
|
111,501
|
|
|||
|
|
|
|
|
|
|
|
||||||||
Adjusted Non-interest Income
|
|
|
|
|
|
|
|
||||||||
Total non-interest income
|
$
|
193,390
|
|
|
233,849
|
|
|
63,578
|
|
|
73,233
|
|
|||
Less: Investment securities gains, net
|
(2,571
|
)
|
|
(30,909
|
)
|
|
(1,124
|
)
|
|
(6,656
|
)
|
||||
Adjusted non-interest income
|
$
|
190,819
|
|
|
202,940
|
|
|
62,454
|
|
|
66,577
|
|
|||
|
|
|
|
|
|
|
|
||||||||
Adjusted Non-interest Expense
|
|
|
|
|
|
|
|
||||||||
Total non-interest expense
|
$
|
550,799
|
|
|
602,890
|
|
|
187,328
|
|
|
191,492
|
|
|||
Less: Other credit costs
(1)
|
(40,085
|
)
|
|
(73,014
|
)
|
|
(15,603
|
)
|
|
(22,046
|
)
|
||||
Less: Restructuring charges
|
(7,295
|
)
|
|
(3,444
|
)
|
|
(687
|
)
|
|
(1,192
|
)
|
||||
Less: Visa indemnification charges
|
(801
|
)
|
|
(5,546
|
)
|
|
—
|
|
|
(833
|
)
|
||||
Adjusted non-interest expense
|
$
|
502,618
|
|
|
$
|
520,886
|
|
|
$
|
171,038
|
|
|
$
|
167,421
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures
|
|||||||||
(in thousands, except per share data)
|
September 30, 2013
|
|
December 31, 2012
|
|
September 30, 2012
|
||||
Core Deposits and Core Deposits Excluding Time Deposits
|
|
|
|
|
|
||||
Total deposits
|
$
|
20,973,856
|
|
|
21,057,044
|
|
|
20,846,830
|
|
Less: Brokered deposits
|
(1,275,200
|
)
|
|
(1,092,749
|
)
|
|
(919,959
|
)
|
|
Core deposits
|
19,698,656
|
|
|
19,964,295
|
|
|
19,926,871
|
|
|
Less: Time deposits
|
(3,569,752
|
)
|
|
(3,583,304
|
)
|
|
(3,771,117
|
)
|
|
Core deposits excluding time deposits
|
$
|
16,128,904
|
|
|
16,380,991
|
|
|
16,155,754
|
|
|
|
|
|
|
|
||||
Tangible Common Equity to Tangible Assets Ratio
|
|
|
|
|
|
||||
Total assets
|
$
|
26,218,360
|
|
|
26,760,012
|
|
|
25,764,644
|
|
Less: Goodwill
|
(24,431
|
)
|
|
(24,431
|
)
|
|
(24,431
|
)
|
|
Less: Other intangible assets, net
|
(3,783
|
)
|
|
(5,149
|
)
|
|
(5,895
|
)
|
|
Tangible Assets
|
$
|
26,190,146
|
|
|
26,730,432
|
|
|
25,734,318
|
|
Total shareholders' equity
|
2,931,860
|
|
|
3,569,431
|
|
|
2,875,700
|
|
|
Less: Goodwill
|
(24,431
|
)
|
|
(24,431
|
)
|
|
(24,431
|
)
|
|
Less: Other intangible assets, net
|
(3,783
|
)
|
|
(5,149
|
)
|
|
(5,895
|
)
|
|
Less: Series C Preferred Stock, no par value
|
(125,400
|
)
|
|
—
|
|
|
—
|
|
|
Less: Series A Preferred Stock, no par value
|
—
|
|
|
(957,327
|
)
|
|
(954,690
|
)
|
|
Tangible common equity
|
$
|
2,778,246
|
|
|
2,582,524
|
|
|
1,890,684
|
|
Less: tMEDS
|
—
|
|
|
(260,083
|
)
|
|
(260,083
|
)
|
|
Tangible common equity excluding tMEDS
|
$
|
2,778,246
|
|
|
2,322,441
|
|
|
1,630,601
|
|
Total shareholders' equity to total assets ratio
|
11.18
|
%
|
|
13.34
|
|
|
11.16
|
|
|
Tangible common equity to tangible assets ratio
|
10.61
|
%
|
|
9.66
|
|
|
7.35
|
|
|
|
|
|
|
|
|
||||
Tier 1 Common Equity Ratio
|
|
|
|
|
|
||||
Total shareholders' equity
|
$
|
2,931,860
|
|
|
3,569,431
|
|
|
2,875,700
|
|
Less: Accumulated other comprehensive loss (income)
|
29,514
|
|
|
(4,101
|
)
|
|
(16,156
|
)
|
|
Less: Goodwill
|
(24,431
|
)
|
|
(24,431
|
)
|
|
(24,431
|
)
|
|
Less: Other intangible assets, net
|
(3,783
|
)
|
|
(5,149
|
)
|
|
(5,895
|
)
|
|
Less: Disallowed deferred tax assets
(2)
|
(647,828
|
)
|
|
(710,488
|
)
|
|
—
|
|
|
Other items
|
7,426
|
|
|
6,982
|
|
|
6,732
|
|
|
Tier 1 capital
|
$
|
2,292,758
|
|
|
2,832,244
|
|
|
2,835,950
|
|
Less: Qualifying trust preferred securities
|
(10,000
|
)
|
|
(10,000
|
)
|
|
(10,000
|
)
|
|
Less: Series C Preferred Stock, no par value
|
(125,400
|
)
|
|
—
|
|
|
—
|
|
|
Less: Series A Preferred Stock, no par value
|
—
|
|
|
(957,327
|
)
|
|
(954,690
|
)
|
|
Tier 1 common equity
|
2,157,358
|
|
|
1,864,917
|
|
|
1,871,260
|
|
|
Total risk-weighted assets
|
$
|
21,735,362
|
|
|
21,387,935
|
|
|
21,443,178
|
|
Tier 1 capital ratio
|
10.55
|
%
|
|
13.24
|
|
|
13.23
|
|
|
Tier 1 common equity ratio
|
9.93
|
%
|
|
8.72
|
|
|
8.73
|
|
|
|
|
|
|
|
|
||||
Estimated Tier 1 Common Equity Ratio Under Basel III Rules
|
|
|
|
|
|||||
Tier 1 common equity (Basel I)
|
$
|
2,157,358
|
|
|
|
|
|
||
Add: Adjustment related to capital components
|
50,000
|
|
|
|
|
|
|||
Estimated Tier 1 common equity under final Basel III rules without AOCI
|
2,207,358
|
|
|
|
|
|
|||
Estimated risk-weighted assets under final Basel III rules
|
$
|
22,713,616
|
|
|
|
|
|
||
Estimated Tier 1 common equity ratio under Basel III rules
|
9.72
|
%
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
||
3.1
|
|
|
Amended and Restated Articles of Incorporation of Synovus, as amended, incorporated by reference to Exhibit 3.1 of Synovus’ Quarterly Report on Form 10-Q for the quarter ended June 30, 2010, as filed with the SEC on August 9, 2010.
|
|
|
||
3.2
|
|
|
Articles of Amendment to the Amended and Restated Articles of Incorporation of Synovus with respect to the Series C Preferred Stock, incorporated by reference to Exhibit 3.1 to Synovus' Current Report on Form 8-K dated July 25, 2013, as filed with the SEC on July 25, 2013.
|
|
|
|
|
3.3
|
|
|
Bylaws, as amended, of Synovus, incorporated by reference to Exhibit 3.1 of Synovus' Current Report on Form 8-K dated November 8, 2010, as filed with the SEC on November 9, 2010.
|
|
|
||
4.1
|
|
|
Shareholder Rights Plan, dated as of April 26, 2010, between Synovus Financial Corp. and Mellon Investor Services LLC, as Rights Agent, which includes the Form of Articles of Amendment to the Articles of Incorporation of Synovus Financial Corp. (Series B Participating Cumulative Preferred Stock) as Exhibit A, the Summary of Terms of the Rights Agreement as Exhibit B and the Form of Right Certificate as Exhibit C, incorporated by reference to Exhibit 4.1 of Synovus' Current Report on Form 8-K dated April 26, 2010, as filed with the SEC on April 26, 2010.
|
|
|
|
|
4.2
|
|
|
Amendment No. 1, dated as of September 6, 2011 to Shareholder Rights Plan between Synovus Financial Corp. and American Stock Transfer & Trust Company, LLC, incorporated by reference to Exhibit 4.1 of Synovus' Current Report on Form 8-K dated September 6, 2011, as filed with the SEC on September 6, 2011.
|
|
|
|
|
4.3
|
|
|
Amendment No. 2, dated April 24, 2013, to Shareholder Rights Plan dated as of April 26, 2010 (as amended) by and between Synovus Financial Corp. and American Stock Transfer and Trust Company, LLC, incorporated by reference to Exhibit 4.1 of Synovus' Current Report on Form 8-K dated April 24, 2013, as filed with the SEC on April 24, 2013.
|
|
|
|
|
12.1
|
|
|
Ratio of Earnings to Fixed Charges.
|
|
|
|
|
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
|
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
101
|
|
|
Interactive Data File
|
|
|
|
|
SYNOVUS FINANCIAL CORP.
|
||
|
|
|
|
November 6, 2013
|
By:
|
|
/s/ Thomas J. Prescott
|
Date
|
|
|
Thomas J. Prescott
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|