|
First Midwest
|
First Midwest Bancorp, Inc.
One Pierce Place, Suite 1500
P.O. Box 4169
Itasca, Illinois 60143
Phone: (630) 875-7450
|
|
VIA EDGAR
|
1.
|
We note the disclosure on page 6 that you do not engage in non-commercial banking activities including loan securitizations. In addition, we note your disclosure on page 103 that during 2009 you securitized $25.7 million of real estate 1-4 family loans. Please reconcile these two statements for us and revise disclosure in future filings accordingly.
|
2.
|
We note disclosure on page 61 that your troubled debt restructurings (TDRs) have increased from $7.34 million as of December 31, 2008 to $40.57 million as of December 31, 2009. Further, we note per review of your Form 10-Q for the period ended March 31, 2010, that TDRs still accruing interest totaled $5.17 million. Please tell us as of March 31, 2010 and revise your future filings to disclose the following:
|
·
|
Your policy regarding how many payments the borrower needs to make on the restructured loans before you return the loan to accrual status;
|
·
|
The amount of TDRs that are considered impaired, the amount charged-off during the period, and any valuation allowance at period end related to the TDRs;
|
·
|
To the extent you have several different types of programs offered to your customers (e.g., reduction in interest rates, payment extensions, forgiveness of principal, forbearance or other actions), include tabular disclosure of the amount of gross loans included in each of your loan modification programs, detailed by loan category and performing versus nonperforming status;
|
·
|
Provide an enhanced narrative discussion addressing success with the different types of concessions offered; and
|
·
|
Quantify the metrics used to evaluate success under the modification programs. For example, disclose the average re-default rates and balance reduction trends for each major program and discuss how you consider these success metrics in your determination of the allowance for loan losses.
|
3.
|
In addition, we note that $30.55 million of total restructured loans are still accruing interest at December 31, 2009 and $5.17 million at March 31, 2010. Please revise future filings to clearly and comprehensively discuss your nonaccrual policies for restructured loans, including clarifying if you have different policies for different loan types (Commercial Real Estate versus Consumer loans) and address the following:
|
·
|
Disclose how you determine if the borrower has demonstrated performance under the previous terms and has shown the capacity to continue to perform under the restructured terms.
|
·
|
For TDR’s that accrue interest at the time the loan is restructured, tell us and disclose whether you generally charge-off a portion of the loan. If you do, please tell us how you consider this fact in determining whether the loan should accrue interest. If you continue to accrue interest, tell us in detail and disclose how you concluded that repayment of interest and principal contractually due on the entire debt is reasonably assured.
|
·
|
Tell us and disclose if you revised any of your TDRs accounting policies based on the guidance included in the Policy Statement on Prudent Commercial Real Estate Loan Workouts released on October 30, 2009 and adopted by each financial regulator.
|
4.
|
We note your policy disclosure on page 61 regarding your potential problem loans. In accordance with Item III.C.2 of Industry Guide 3 please disclose in future interim and annual filings the nature and extent of potential problem loans.
|
|
Reserve for Loan Losses, page 63
|
5.
|
We note in your disclosure on page 63 that for the component of the reserve loan losses based on historical loan loss experience, during the current fiscal year you changed your historic loss factor evaluation period from a 3-year weighted to the most recent 2-year period, giving more weight to losses in the current year. Please tell us and include in future filings the following:
|
·
|
The financial statement impact of this change on your allowance and provision for loan losses in addition to the period this change occurred; and
|
·
|
How you modified the weighting component of your historic loss factor. For example, in your previous methodology did you apply weight to losses in each year evenly or more weight to current year losses.
|
6.
|
We note the disclosure on page 97 that you accounted for all the loans acquired in the First DuPage acquisition under ASC Topic 310-30. Please tell us how you determined all of these loans had evidence of credit deterioration since origination for which it is probable that you will not collect all remaining contractually required payments and address the following regarding that accounting treatment:
|
·
|
Tell us and revise your disclosures to more clearly identify the loans for which you applied this accounting model and to more clearly explain how you determined that the model was only applied to loans for which there is a discount that is attributable at least in part to credit quality. Refer to Interagency Supervisory Guidance on Bargain Purchases and FDIC-and NCUA-Assisted Acquisitions released on June 7, 2010.
|
·
|
Tell us in detail and revise your future filings to more clearly disclose your accounting policies for establishing and assembling the pools of loans which were subject to this accounting model. Provide us with the parameters for each of the pools created for loans acquired in this transaction and any other loans where you analogized to this accounting model.
|
7.
|
In future filings please provide the information required by Item 201(d) of Regulation S-K under Item 12 rather than Item 5. Please see Regulation S-K Compliance and Disclosure Interpretation 106.01 for additional information.
|
8.
|
We note your disclosure as it relates to the required disclosure for companies that are TARP recipients. We note that you have not included any disclosure in response to Item 402(s) of Regulation S-K. Please advise us of the basis of your conclusion that disclosure is not necessary and describe the process you undertook to reach that conclusion.
|
·
|
The compensation plans for senior executive officers or “SEOs” to ensure that the plans do not encourage SEOs to take unnecessary and excessive risks that may threaten the value of the company.
|
·
|
All employee compensation plans “in light of the risks posed to the company by such plans and how to limit such risks”, and to ensure they do not encourage the manipulation of reported earnings to enhance the compensation of any of the company’s employees.
|
·
|
Compensation practices are intended to provide market-responsive, total direct compensation opportunities that include equity-based incentives that align employee interests with stockholders.
|
·
|
Median compensation is targeted at the median percentile paid by competitors for positions of similar responsibility. We believe this strategy is neither overly aggressive nor modest.
|
·
|
The weighting of base salary vs. incentive and performance based compensation is balanced so that base salaries are sufficient to support the employee’s reasonable day-to-day needs.
|
·
|
The total award cycle for equity compensation is intended to subject employee compensation to long-term market exposure and the Company’s long-term performance.
|
·
|
The full range of risks associated with employee activities, as well as the time horizon over which those risks may be realized, are considered in an effort to insure that no individual employee activity could manipulate the various elements of employee compensation, or that could place the organization at risk.
|
·
|
With respect to performance based compensation we use multiple performance factors that encourage executives to focus on the overall health of the business rather than a single financial measure and we cap awards at appropriate levels.
|
·
|
The Company has substantial stock ownership requirements for senior executives.
|
(1)
|
the Company’s compensation plans for senior executive officers (“SEOs”) do not encourage SEOs to take unnecessary and excessive risks that may threaten the value of the Company;
|
(2)
|
the risks associated with all employee compensation plans are appropriately identified and managed by the Company;
|
(3)
|
all employee compensation plans neither encourage the manipulation of reported earnings to enhance the compensation nor encourage senior executives to take unnecessary and excessive risks that could threaten the value of the Company; and
|
(4)
|
such policies do not create risks that are reasonably likely to have a material adverse effect on the Company as a whole.
|
9.
|
We note that your certifications included as Exhibits 31.1 and 31.2 to the Form 10-K and Form 10-Q/A contain modifications of the exact form of the certification as set forth in Item 601(b)(31) of Regulation S-K. In particular, the certifications add the word “annual” and “quarterly” in the first two paragraphs, respectively. In future filings please ensure that the certifications are in the exact form as set fort in Item 601(b)(31) of Regulation S-K, except as otherwise indicated in Commission statements or staff interpretations.
|
10.
|
Please revise your future filings to include page numbers in the filed periodic reports.
|
11.
|
We note you present the loans and other real estate owned covered by the shared-loss agreement for the First DuPage acquisition in a separate line item called “covered assets”. Please revise future filings to include these loans, other real estate owned, and the FDIC receivable within their respective balance sheet classifications. For example, you may present a separate line item on the face of your balance sheet within your total loans titled “Loans – covered assets,” but this balance should be before the “Allowance for loan losses” and “Net loans” subtotal
|
12.
|
We note your disclosure that the market value and amortized cost of your trust-preferred collateralized debt obligations portfolio is $12.18 million and $51.60 million at March 31, 2010. Considering the impairment charges taken on this portfolio in 2008, 2009, and in the quarter ended March 31, 2010, the significant judgment required to determine if a security is other than temporarily impaired, and the focus that users of financial statements have placed on this area, we believe comprehensive and detailed disclosure is required to meet the disclosure requirements in ASC 320-10-50 (previously paragraphs 38 and 42 of FSP FAS 115-2 and FAS 124-2) and Item 303 of Regulation S-K. Therefore, for each trust preferred security with at least one rating below investment grade, please provide us and revise future annual and interim filings to provide a tabular disclosure including the following information as of the most recent period end:
|
·
|
Single-issuer or pooled,
|
·
|
Class,
|
·
|
Book value,
|
·
|
Fair value,
|
·
|
Unrealized gain/loss,
|
·
|
Lowest credit rating assigned to the security,
|
·
|
Number of banks currently performing,
|
·
|
Actual deferrals and defaults as a percentage of the original collateral,
|
·
|
Expected deferrals and defaults as a percentage of the remaining performing collateral (along with disclosure about assumption on recoveries for both deferrals and defaults), and
|
·
|
Excess subordination as a percentage of the remaining performing collateral.
|
13.
|
We note your disclosure regarding your shared-loss agreements with the FDIC related to the acquisition of certain assets and assumption of certain liabilities of First DuPage. Please revise future filings to include the following in your disclosure regarding both the First DuPage and Peotone Bank acquisitions:
|
·
|
How you determined the fair value of the “FDIC loss share receivable” amount, including citing the authoritative literature you used to support your accounting treatment.
|
·
|
The assumptions considered in arriving at the originally recorded amounts, as well as assumptions considered in your subsequent accounting.
|
·
|
If you considered the agreement in determination of your allowance.
|
14.
|
In addition, we note your disclosure that you acquired substantially all the assets of the $260 million former First DuPage Bank. Please revise future filings to include the applicable business combination disclosures required by ASC 805-10-50, 805-20-50, and 805-30-50 for the First DuPage Bank and future acquisitions. For example, include a tabular disclosure with the amounts recognized for each major class of assets acquired and liabilities assumed and the fair value adjustments made to these major classes.
|
15.
|
We note your disclosure that your primary banking subsidiary sold $168.1 million of non-performing assets to the Company during March 2010. Please tell us and revise future filings to disclose the following:
|
·
|
A discussion of how and why this transaction was consummated.
|
·
|
How you accounted for this transaction and what impact this transaction had on the presentation of these assets in your consolidated financial statements.
|
·
|
What impact this transaction had on the Bank’s capital ratios.
|
Before Sale
|
After Sale
|
|||
Regulatory capital ratios:
|
||||
Total capital to risk-weighted assets
|
11.26%
|
13.71%
|
||
Tier 1 capital to risk-weighted assets
|
10.00%
|
12.45%
|
||
Tier 1 leverage to average assets
|
8.18%
|
10.46%
|
||
Tangible equity ratios:
|
||||
Tangible common equity to tangible assets
|
8.37%
|
10.58%
|
||
Tangible common equity, excluding other comprehensive loss,
to tangible assets
|
8.65%
|
10.80%
|
||
Tangible common equity to risk-weighted assets
|
9.68%
|
12.14%
|
16.
|
We note your disclosure that for your collateral-dependent impaired loans and other real estate owned the fair value is based on a recent property valuation that can include current appraisal, market-quoted value, broker price opinions, and internal estimates. Please tell us and revise your future filings to disclose the following:
|
·
|
How you determine which of the valuation methods to use in your measurement of impairment for collateral-dependent loans and other real estate owned.
|
·
|
How often you obtain updated appraisals for your collateral dependent loans, both performing and non-performing (non-accrual and/or impaired). If this policy varies by loan type please disclose that as well.
|
·
|
Describe any adjustments you make to the fair value calculated, including those made as a result of outdated appraisals.
|
·
|
Discuss how you consider the potential for outdated appraisal values in your determination of the allowance for loan losses.
|
17.
|
We note your disclosure that your other real estate owned is carried at the lower of the recorded investment or fair value less estimated selling costs. In addition, you disclose that you periodically review the carrying value of your other real estate owned and fair value is based on third party appraisals and internal estimates. Given the continued increase in other real estate owned and the identified risk that you may seek alternative sale strategies other than orderly disposition for these assets, please revise your disclosure in future filings to confirm that you perform procedures at each balance sheet date to estimate the fair value of other real estate owned in order to assess the carrying amount of such properties for impairment in accordance with your stated accounting policy. Please also clarify whether these valuations are determined by means of obtaining updated appraisals or by other internal valuation methodologies.
|
18.
|
Please revise your Item III of Industry Guide 3 disclosures in future filings to include covered and non-covered loans and other real estate owned.
|
19.
|
Please revise your allowance for loan losses roll forward in future filings to clearly show the effect the loss sharing agreements have on your provision for loan losses. For example, include a separate line item quantifying the provision before expected reimbursements from the FDIC.
|
|
20.
|
We note your disclosure that the loans and other real estate owned covered under a loss-sharing agreement are not reflected in any of the amounts or asset quality measures including ratios provided in your tabular disclosure. Please revise your future filings to present this information gross, including the FDIC covered assets, with transparent quantification of the amount of covered assets included as well as quantification of the impact the covered assets have on the data. For example, present as a separate line “covered – other real estate owned.”
|
·
|
the Company is responsible for the adequacy and accuracy of the disclosures in the filing;
|
·
|
Staff comments or changes to disclosures in response to Staff comments do not foreclose the Commission from taking any action with respect to the filing; and
|
·
|
the Company may not assert Staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States.
|
/s/ PAUL F. CLEMENS
|
Paul F. Clemens
Executive Vice President and
Chief Financial Officer
|
June 30, 2010
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||
Number
of Loans
|
Amount
|
Number
of Loans
|
Amount
|
Number
of Loans
|
Amount
|
||||||||||
Commercial loans
|
33
|
$
|
18,682
|
10
|
$
|
1,685
|
25
|
$
|
4,062
|
||||||
Commercial real estate loans:
|
|||||||||||||||
Office, retail, and industrial loans
|
1
|
142
|
0
|
0
|
1
|
91
|
|||||||||
Residential construction loans
|
1
|
1,423
|
1
|
1,423
|
1
|
1,423
|
|||||||||
Multi-family loans
|
9
|
4,860
|
7
|
3,798
|
9
|
11,462
|
|||||||||
Other commercial real estate
|
8
|
3,001
|
6
|
1,458
|
10
|
13,852
|
|||||||||
Total commercial real estate loans
|
19
|
9,426
|
14
|
6,679
|
21
|
26,828
|
|||||||||
Home equity loans
|
39
|
2,260
|
24
|
1,433
|
33
|
1,724
|
|||||||||
Real estate – 1-4 family loans
|
37
|
5,330
|
29
|
4,214
|
51
|
7,953
|
|||||||||
Total consumer loans
|
76
|
7,590
|
53
|
5,647
|
84
|
9,677
|
|||||||||
Total restructured loans
|
128
|
$
|
35,698
|
77
|
$
|
14,011
|
130
|
$
|
40,567
|
||||||
Restructured loans, still accruing interest
|
81
|
$
|
9,030
|
52
|
$
|
5,168
|
105
|
$
|
30,553
|
||||||
Restructured loans included in non-accrual
|
47
|
26,668
|
25
|
8,843
|
25
|
10,014
|
|||||||||
Total restructured loans
|
128
|
$
|
35,698
|
77
|
$
|
14,011
|
130
|
$
|
40,567
|
||||||
Year-to-date charge-offs on
restructured loans
|
$
|
793
|
$
|
696
|
$
|
4,993
|
|||||||||
Valuation reserve related to restructured
loans
|
$
|
0
|
$
|
0
|
$
|
0
|
June 30,
2010
|
December 31,
2009
|
|||||
(Unaudited)
|
||||||
Assets
|
||||||
Cash and due from banks
|
$
|
136,982
|
$
|
101,177
|
||
Federal funds sold and other short-term investments
|
236,098
|
26,202
|
||||
Trading account securities, at fair value
|
13,067
|
14,236
|
||||
Securities available-for-sale, at fair value
|
1,090,109
|
1,266,760
|
||||
Securities held-to-maturity, at amortized cost
|
87,843
|
84,182
|
||||
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
59,864
|
56,428
|
||||
Loans, excluding covered loans
|
5,208,347
|
5,203,246
|
||||
Covered loans
|
240,915
|
214,264
|
||||
Reserve for loan losses
|
(145,027)
|
(144,808)
|
||||
Net loans
|
5,304,235
|
5,272,702
|
||||
Other real estate owned (“OREO”), excluding covered assets
|
57,023
|
57,137
|
||||
Covered other real estate owned
|
10,657
|
8,981
|
||||
Premises, furniture, and equipment
|
132,335
|
120,642
|
||||
Accrued interest receivable
|
30,103
|
32,600
|
||||
Investment in bank owned life insurance
|
198,399
|
197,962
|
||||
Goodwill and other intangible assets
|
281,255
|
281,479
|
||||
Other assets
|
167,119
|
190,184
|
||||
Total assets
|
$
|
7,805,089
|
$
|
7,710,672
|
Number
|
Class
|
Original
Par
|
Amortized
Cost
|
Fair
Value
|
Number
of Banks/
Insurers
|
Percentage
of Banks/
Insurers
Currently
Performing
|
Actual
Deferrals
and Defaults
as a
Percentage
of the
Original
Collateral
|
Excess
Subordination
as a Percent of the
Remaining
Performing
Collateral (1)
|
|||||||||||||||||
Lowest Credit Rating
Assigned
to the Security
|
|||||||||||||||||||||||||
Moody’s
|
Fitch
|
||||||||||||||||||||||||
1
|
C-1
|
$
|
17,500
|
$
|
7,140
|
$
|
2,152
|
Ca
|
C
|
57
|
66.7%
|
31.3%
|
0.0%
|
||||||||||||
2
|
C-1
|
15,000
|
7,657
|
1,660
|
Ca
|
C
|
69
|
75.4%
|
26.8%
|
0.0%
|
|||||||||||||||
3
|
C-1
|
15,000
|
13,622
|
3,368
|
Ca
|
C
|
75
|
74.7%
|
18.1%
|
8.4%
|
|||||||||||||||
4
|
B1
|
15,000
|
13,922
|
4,739
|
Ca
|
C
|
64
|
67.2%
|
22.1%
|
11.8%
|
|||||||||||||||
5
|
C
|
10,000
|
2,027
|
145
|
Ca
|
C
|
56
|
75.0%
|
30.1%
|
0.0%
|
|||||||||||||||
6
|
C
|
6,500
|
6,179
|
1,600
|
Ca
|
C
|
77
|
72.7%
|
21.7%
|
11.3%
|
|||||||||||||||
7
|
A-3L
|
6,750
|
0
|
0
|
C
|
C
|
86
|
60.5%
|
38.3%
|
0.0%
|
|||||||||||||||
$
|
85,750
|
$
|
50,547
|
$
|
13,664
|
(1)
|
Excess subordination represents additional defaults in excess of current defaults that the CDO can absorb before the security experiences any credit impairment.
|
Quarters Ended
June 30, 2010
|
Six Months Ended
June 30,
|
||||||||||||||
Number
|
2010
|
2009
|
2010
|
2009
|
Life-to-Date
|
||||||||||
1
|
$
|
0
|
$
|
949
|
$
|
0
|
$
|
3,749
|
$
|
10,360
|
|||||
2
|
794
|
2,163
|
794
|
2,301
|
7,342
|
||||||||||
3
|
0
|
560
|
0
|
560
|
1,017
|
||||||||||
4
|
0
|
0
|
684
|
0
|
1,078
|
||||||||||
5
|
254
|
0
|
2,091
|
0
|
7,860
|
||||||||||
6
|
0
|
0
|
242
|
0
|
243
|
||||||||||
7
|
0
|
461
|
0
|
461
|
6,750
|
||||||||||
$
|
1,048
|
$
|
4,133
|
$
|
3,811
|
$
|
7,071
|
$
|
34,650
|
June 30,
2010
|
December 31, 2009
|
|||||
Covered loans, excluding FDIC indemnification asset
|
$
|
164,924
|
$
|
146,319
|
||
FDIC indemnification asset
|
75,991
|
67,945
|
||||
Total covered loans
|
240,915
|
214,264
|
||||
Covered other real estate owned
|
10,657
|
8,981
|
||||
Total covered assets
|
$
|
251,572
|
$
|
223,245
|
||
Covered loans past due 90 days or more and still accruing interest
|
$
|
47,912
|
$
|
30,286
|
Total assets of First Midwest Bancorp, Inc. and subsidiaries
|
$
|
7,710,672
|
|
10.00%
|
|||
Threshold for net book value of assets of subsidiary
|
$
|
771,067
|
|
Stockholders’ equity of First DuPage Bank
|
$
|
28,178
|
|
Amount paid for the assets of First DuPage Bank
|
$
|
240,324
|
|
This test is not met. Actual percentage of assets =
|
3.12%
|
||
Total assets of First Midwest Bancorp, Inc. and subsidiaries
|
$
|
7,710,672
|
|
20.00%
|
|||
Threshold for investment in subsidiary
|
$
|
1,542,134
|
|
Investments in and advances to First DuPage Bank
|
$
|
13,502
|
|
This test is not met. Actual percentage of assets =
|
0.18%
|
||
Total assets of First Midwest Bancorp, Inc. and subsidiaries
|
$
|
7,710,672
|
|
20.00%
|
|||
Threshold for assets of subsidiary
|
$
|
1,542,134
|
|
Total assets of First DuPage Bank
|
$
|
210,404
|
|
This test is not met. Actual percentage of assets =
|
2.73%
|
||
Average pre-tax income of First Midwest for full years 2005 - 2008 (1)
|
$
|
104,546
|
|
20.00%
|
|||
Threshold for assets of subsidiary
|
$
|
20,909
|
|
Pre-tax net income for First DuPage Bank for full year 2005
|
$
|
431
|
|
This test is not met. Actual percentage of pre-tax net income =
|
0.41%
|
||
June 30,
2010
|
% of
Total
|
December 31,
2009
|
% of
Total
|
Annualized
% Change
|
||||||||
Commercial and industrial
|
$
|
1,494,119
|
28.7
|
$
|
1,438,063
|
27.6
|
7.8
|
|||||
Agricultural
|
199,597
|
3.8
|
209,945
|
4.0
|
(9.8)
|
|||||||
Commercial real estate:
|
||||||||||||
Office
|
415,846
|
8.0
|
394,228
|
7.6
|
11.0
|
|||||||
Retail
|
310,819
|
6.0
|
331,803
|
6.4
|
(12.6)
|
|||||||
Industrial
|
493,526
|
9.4
|
486,934
|
9.3
|
2.8
|
|||||||
Total office, retail, and industrial
|
1,220,191
|
23.4
|
1,212,965
|
23.3
|
1.2
|
|||||||
Residential construction
|
241,094
|
4.6
|
313,919
|
6.0
|
(46.4)
|
|||||||
Commercial construction
|
107,572
|
2.1
|
134,680
|
2.6
|
(40.2)
|
|||||||
Commercial land
|
94,469
|
1.8
|
96,838
|
1.9
|
(4.8)
|
|||||||
Total construction
|
443,135
|
8.5
|
545,437
|
10.5
|
(37.6)
|
|||||||
Multi-family
|
369,281
|
7.1
|
333,961
|
6.4
|
21.2
|
|||||||
Investor-owned rental property
|
120,436
|
2.3
|
119,132
|
2.3
|
2.2
|
|||||||
Other commercial real estate
|
711,287
|
13.7
|
679,851
|
13.1
|
9.2
|
|||||||
Total commercial real estate
|
2,864,330
|
55.0
|
2,891,346
|
55.6
|
(1.8)
|
|||||||
Total corporate loans
|
4,558,046
|
87.5
|
4,539,354
|
87.2
|
0.8
|
|||||||
Direct installment
|
42,240
|
0.8
|
47,782
|
0.9
|
(23.2)
|
|||||||
Home equity
|
458,066
|
8.8
|
470,523
|
9.1
|
(5.2)
|
|||||||
Indirect installment
|
4,538
|
0.1
|
5,604
|
0.1
|
(38.0)
|
|||||||
Real estate – 1-4 family
|
145,457
|
2.8
|
139,983
|
2.7
|
7.8
|
|||||||
Total consumer loans
|
650,301
|
12.5
|
663,892
|
12.8
|
(4.0)
|
|||||||
Total loans, excluding covered loans
|
5,208,347
|
100.0
|
5,203,246
|
100.0
|
0.2
|
|||||||
Covered loans
|
240,915
|
214,264
|
||||||||||
Total loans
|
$
|
5,449,262
|
$
|
5,417,510
|
Past Due
|
||||||||||||||||||
Total
Loans
|
Current
|
30-89 Days
Past Due
|
90 Days
Past Due
|
Non-accrual
|
Restructured
|
|||||||||||||
As of June 30, 2010
|
||||||||||||||||||
Commercial and industrial
|
$
|
1,494,119
|
$
|
1,443,879
|
$
|
6,914
|
$
|
2,209
|
$
|
39,942
|
$
|
1,175
|
||||||
Agricultural
|
199,597
|
198,182
|
276
|
0
|
1,139
|
0
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||
Office
|
415,846
|
405,492
|
641
|
1,550
|
8,021
|
142
|
||||||||||||
Retail
|
310,819
|
303,628
|
308
|
0
|
6,883
|
0
|
||||||||||||
Industrial
|
493,526
|
489,355
|
1,905
|
0
|
2,266
|
0
|
||||||||||||
Total office, retail, and industrial
|
1,220,191
|
1,198,475
|
2,854
|
1,550
|
17,170
|
142
|
||||||||||||
Residential construction
|
241,094
|
169,746
|
200
|
0
|
71,148
|
0
|
||||||||||||
Commercial construction
|
107,572
|
107,572
|
0
|
0
|
0
|
0
|
||||||||||||
Commercial land
|
94,469
|
74,012
|
0
|
0
|
20,457
|
0
|
||||||||||||
Multi-family
|
369,281
|
359,377
|
869
|
0
|
7,904
|
1,131
|
||||||||||||
Investor-owned rental property
|
120,436
|
113,186
|
1,010
|
116
|
6,083
|
41
|
||||||||||||
Other commercial real estate
|
711,287
|
681,588
|
12,308
|
1,387
|
15,867
|
137
|
||||||||||||
Total commercial real estate
|
2,864,330
|
2,703,956
|
17,241
|
3,053
|
138,629
|
1,451
|
||||||||||||
Total corporate loans
|
4,558,046
|
4,346,017
|
24,431
|
5,262
|
179,710
|
2,626
|
||||||||||||
Direct installment
|
42,240
|
41,607
|
523
|
77
|
33
|
0
|
||||||||||||
Home equity
|
458,066
|
442,611
|
4,530
|
790
|
8,223
|
1,912
|
||||||||||||
Indirect installment
|
4,538
|
4,368
|
150
|
3
|
17
|
0
|
||||||||||||
Real estate - 1-4 family
|
145,457
|
132,733
|
2,378
|
148
|
5,706
|
4,492
|
||||||||||||
Total consumer loans
|
650,301
|
621,319
|
7,581
|
1,018
|
13,979
|
6,404
|
||||||||||||
Total loans, excluding covered
loans
|
5,208,347
|
4,967,336
|
32,012
|
6,280
|
193,689
|
9,030
|
||||||||||||
Covered loans
|
240,915
|
179,278
|
13,725
|
47,912
|
0
|
0
|
||||||||||||
Total loans
|
$
|
5,449,262
|
$
|
5,146,614
|
$
|
45,737
|
$
|
54,192
|
$
|
193,689
|
$
|
9,030
|
Past Due
|
||||||||||||||||||
Total
Loans
|
Current
|
30-89 Days
Past Due
|
90 Days
Past Due
|
Non-accrual
|
Restructured
|
|||||||||||||
As of December 31, 2009
|
||||||||||||||||||
Commercial and industrial
|
$
|
1,438,063
|
$
|
1,392,555
|
$
|
11,915
|
$
|
1,964
|
$
|
28,193
|
$
|
3,436
|
||||||
Agricultural
|
209,945
|
207,272
|
0
|
0
|
2,673
|
0
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||
Office
|
394,228
|
385,851
|
2,327
|
0
|
6,050
|
0
|
||||||||||||
Retail
|
331,803
|
318,368
|
96
|
330
|
12,918
|
91
|
||||||||||||
Industrial
|
486,934
|
482,903
|
1,603
|
0
|
2,428
|
0
|
||||||||||||
Total office, retail, and industrial
|
1,212,965
|
1,187,122
|
4,026
|
330
|
21,396
|
91
|
||||||||||||
Residential construction
|
313,919
|
200,061
|
974
|
86
|
112,798
|
0
|
||||||||||||
Commercial construction
|
134,680
|
134,680
|
0
|
0
|
0
|
0
|
||||||||||||
Commercial land
|
96,838
|
75,974
|
0
|
0
|
20,864
|
0
|
||||||||||||
Multi-family
|
333,961
|
313,306
|
2,152
|
55
|
12,486
|
5,962
|
||||||||||||
Investor-owned rental property
|
119,132
|
110,234
|
3,967
|
225
|
4,351
|
355
|
||||||||||||
Other commercial real estate
|
679,851
|
634,561
|
5,132
|
130
|
28,006
|
12,022
|
||||||||||||
Total commercial real estate
|
2,891,346
|
2,655,938
|
16,251
|
826
|
199,901
|
18,430
|
||||||||||||
Total corporate loans
|
4,539,354
|
4,255,765
|
28,166
|
2,790
|
230,767
|
21,886
|
||||||||||||
Direct installment
|
47,782
|
46,291
|
1,271
|
165
|
55
|
0
|
||||||||||||
Home equity
|
470,523
|
455,214
|
5,192
|
1,032
|
7,549
|
1,536
|
||||||||||||
Indirect installment
|
5,604
|
5,100
|
458
|
21
|
25
|
0
|
||||||||||||
Real estate - 1-4 family
|
139,983
|
124,117
|
2,825
|
71
|
5,819
|
7,151
|
||||||||||||
Total consumer loans
|
663,892
|
630,722
|
9,746
|
1,289
|
13,448
|
8,687
|
||||||||||||
Total loans, excluding covered
loans
|
5,203,246
|
4,886,487
|
37,912
|
4,079
|
244,215
|
30,553
|
||||||||||||
Covered loans
|
214,264
|
160,990
|
22,988
|
30,286
|
0
|
0
|
||||||||||||
Total loans
|
$
|
5,417,510
|
$
|
5,047,477
|
$
|
60,900
|
$
|
34,365
|
$
|
244,215
|
$
|
30,553
|
2010
|
2009
|
||||||||||||||
June 30
|
March 31
|
December 31
|
September 30
|
June 30
|
|||||||||||
Non-performing assets, excluding covered assets
|
|||||||||||||||
Non-accrual loans
|
$
|
193,689
|
$
|
216,073
|
$
|
244,215
|
$
|
256,805
|
$
|
237,253
|
|||||
90 days or more past due loans
|
6,280
|
7,995
|
4,079
|
5,960
|
26,071
|
||||||||||
Total non-performing loans
|
199,969
|
224,068
|
248,294
|
262,765
|
263,324
|
||||||||||
Restructured loans (still accruing interest)
|
9,030
|
5,168
|
30,553
|
26,718
|
18,877
|
||||||||||
Other real estate owned
|
57,023
|
62,565
|
57,137
|
57,945
|
50,640
|
||||||||||
Total non-performing assets
|
$
|
266,022
|
$
|
291,801
|
$
|
335,984
|
$
|
347,428
|
$
|
332,841
|
|||||
30-89 days past due loans
|
$
|
32,012
|
$
|
28,018
|
$
|
37,912
|
$
|
44,346
|
$
|
38,128
|
|||||
Non-accrual loans to total loans
|
3.72%
|
4.16%
|
4.69%
|
4.84%
|
4.44%
|
||||||||||
Non-performing loans to total loans
|
3.84%
|
4.31%
|
4.77%
|
4.95%
|
4.93%
|
||||||||||
Non-performing assets to loans plus OREO
|
5.05%
|
5.55%
|
6.39%
|
6.48%
|
6.17%
|
||||||||||
Covered assets (1)
|
|||||||||||||||
Non-accrual loans
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
90 days or more past due loans
|
47,912
|
52,464
|
30,286
|
0
|
0
|
||||||||||
Total non-performing loans
|
47,912
|
52,464
|
30,286
|
0
|
0
|
||||||||||
Restructured loans (still accruing interest)
|
0
|
0
|
0
|
0
|
0
|
||||||||||
Other real estate owned (“OREO”)
|
10,657
|
8,649
|
8,981
|
0
|
0
|
||||||||||
Total non-performing assets
|
$
|
58,569
|
$
|
61,113
|
$
|
39,267
|
$
|
0
|
$
|
0
|
|||||
30-89 days past due loans
|
$
|
13,725
|
$
|
10,175
|
$
|
22,988
|
$
|
0
|
$
|
0
|
|||||
Non-performing assets, including covered assets
|
|||||||||||||||
Non-accrual loans
|
$
|
193,689
|
$
|
216,073
|
$
|
244,215
|
$
|
256,805
|
$
|
237,253
|
|||||
90 days or more past due loans
|
54,192
|
60,459
|
34,365
|
5,960
|
26,071
|
||||||||||
Total non-performing loans
|
247,881
|
276,532
|
278,580
|
262,765
|
263,324
|
||||||||||
Restructured loans (still accruing interest)
|
9,030
|
5,168
|
30,553
|
26,718
|
18,877
|
||||||||||
Other real estate owned (“OREO”)
|
67,680
|
71,214
|
66,118
|
57,945
|
50,640
|
||||||||||
Total non-performing assets
|
$
|
324,591
|
$
|
352,914
|
$
|
375,251
|
$
|
347,428
|
$
|
332,841
|
|||||
30-89 days past due loans
|
$
|
45,737
|
$
|
38,193
|
$
|
60,900
|
$
|
44,346
|
$
|
38,128
|
|||||
Non-accrual loans to total loans
|
3.55%
|
4.01%
|
4.51%
|
4.84%
|
4.44%
|
||||||||||
Non-performing loans to total loans
|
4.55%
|
5.13%
|
5.14%
|
4.95%
|
4.93%
|
||||||||||
Non-performing assets to loans plus OREO
|
5.88%
|
6.46%
|
6.84%
|
6.48%
|
6.17%
|
(1)
|
For a discussion of covered assets, refer to Note 6 of “Notes to Consolidated Financial Statements” in Item 1 of this Form 10-Q.
|
June 30, 2010
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||
Number
of Loans
|
Amount
|
Number
of Loans
|
Amount
|
Number
of Loans
|
Amount
|
||||||||||
Commercial loans
|
33
|
$
|
18,682
|
10
|
$
|
1,685
|
25
|
$
|
4,062
|
||||||
Commercial real estate loans:
|
|||||||||||||||
Office, retail, and industrial loans
|
1
|
142
|
0
|
0
|
1
|
91
|
|||||||||
Residential construction loans
|
1
|
1,423
|
1
|
1,423
|
1
|
1,423
|
|||||||||
Multi-family loans
|
9
|
4,860
|
7
|
3,798
|
9
|
11,462
|
|||||||||
Other commercial real estate
|
8
|
3,001
|
6
|
1,458
|
10
|
13,852
|
|||||||||
Total commercial real estate loans
|
19
|
9,426
|
14
|
6,679
|
21
|
26,828
|
|||||||||
Home equity loans
|
39
|
2,260
|
24
|
1,433
|
33
|
1,724
|
|||||||||
Real estate – 1-4 family loans
|
37
|
5,330
|
29
|
4,214
|
51
|
7,953
|
|||||||||
Total consumer loans
|
76
|
7,590
|
53
|
5,647
|
84
|
9,677
|
|||||||||
Total restructured loans
|
128
|
$
|
35,698
|
77
|
$
|
14,011
|
130
|
$
|
40,567
|
||||||
Restructured loans, still accruing interest
|
81
|
$
|
9,030
|
52
|
$
|
5,168
|
105
|
$
|
30,553
|
||||||
Restructured loans included in non-accrual
|
47
|
26,668
|
25
|
8,843
|
25
|
10,014
|
|||||||||
Total restructured loans
|
128
|
$
|
35,698
|
77
|
$
|
14,011
|
130
|
$
|
40,567
|
||||||
Year-to-date charge-offs on
restructured loans
|
$
|
793
|
$
|
696
|
$
|
4,993
|
|||||||||
Valuation reserve related to restructured
loans
|
$
|
0
|
$
|
0
|
$
|
0
|
June 30, 2010
|
December 31, 2009
|
June 30, 2009
|
|||||||||||||
Number of
Properties
|
Amount
|
Number of Properties
|
Amount
|
Number of Properties
|
Amount
|
||||||||||
Single family homes
|
17
|
$
|
3,191
|
50
|
$
|
9,245
|
46
|
$
|
9,724
|
||||||
Land parcels:
|
|||||||||||||||
Raw land
|
5
|
11,511
|
4
|
9,658
|
1
|
1,758
|
|||||||||
Farmland
|
2
|
9,087
|
3
|
11,787
|
4
|
16,677
|
|||||||||
Commercial lots
|
15
|
4,885
|
1
|
620
|
0
|
0
|
|||||||||
Single-family lots
|
53
|
19,609
|
27
|
16,092
|
10
|
7,479
|
|||||||||
Total land parcels
|
75
|
45,092
|
35
|
38,157
|
15
|
25,914
|
|||||||||
Multi-family units
|
2
|
444
|
12
|
2,450
|
13
|
2,210
|
|||||||||
Commercial properties
|
11
|
8,296
|
15
|
7,285
|
9
|
12,792
|
|||||||||
Total OREO properties
|
105
|
$
|
57,023
|
112
|
$
|
57,137
|
83
|
$
|
50,640
|
||||||
Covered OREO
|
18
|
$
|
10,657
|
9
|
$
|
8,981
|
0
|
$
|
0
|
Quarter Ended June 30, 2010
|
Six Months Ended June 30, 2010
|
|||||||||||||||||
OREO
|
Covered
OREO
|
Total
|
OREO
|
Covered
OREO
|
Total
|
|||||||||||||
Proceeds from sales
|
$
|
13,238
|
$
|
357
|
$
|
13,595
|
$
|
30,152
|
$
|
648
|
$
|
30,800
|
||||||
Less: Basis of properties sold
|
18,872
|
375
|
19,247
|
41,287
|
706
|
41,993
|
||||||||||||
Losses on sales of OREO, net
|
$
|
(5,634)
|
$
|
(18)
|
$
|
(5,652)
|
$
|
(11,135)
|
$
|
(58)
|
$
|
(11,193)
|
||||||
OREO transferred to
Premises, furniture, and
equipment (at fair value)
|
$
|
2,875
|
$
|
0
|
$
|
2,875
|
$
|
9,455
|
$
|
0
|
$
|
9,455
|
||||||
OREO write-downs
|
$
|
3,272
|
$
|
0
|
$
|
3,272
|
$
|
5,610
|
$
|
0
|
$
|
5,610
|
Quarters Ended
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
June
|
March 31
|
December 31
|
September 30
|
June 30
|
||||||||||||
Change in reserve for loan losses:
|
||||||||||||||||
Balance at beginning of quarter
|
$
|
144,824
|
$
|
144,808
|
$
|
134,269
|
$
|
127,528
|
$
|
116,001
|
||||||
Loans charged-off:
|
||||||||||||||||
Commercial and industrial
|
(5,896)
|
(5,336)
|
(23,938)
|
(13,023)
|
(7,157)
|
|||||||||||
Agricultural
|
(546)
|
(141)
|
(180)
|
0
|
0
|
|||||||||||
Office, retail, and industrial
|
(2,377)
|
(1,852)
|
(3,264)
|
(3,496)
|
(220)
|
|||||||||||
Residential construction
|
(10,048)
|
(4,557)
|
(38,559)
|
(5,315)
|
(8,442)
|
|||||||||||
Commercial construction
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
Commercial land
|
(115)
|
(270)
|
(2,848)
|
(38)
|
(734)
|
|||||||||||
Multi-family
|
(732)
|
(627)
|
(2,325)
|
(29)
|
(1,088)
|
|||||||||||
Investor-owned rental property
|
(1,034)
|
(318)
|
(1,228)
|
(624)
|
(12)
|
|||||||||||
Other commercial real estate
|
(526)
|
(4,220)
|
(7,965)
|
(6,006)
|
(2,358)
|
|||||||||||
Consumer
|
(2,546)
|
(2,508)
|
(3,262)
|
(3,369)
|
(4,602)
|
|||||||||||
Real estate – 1-4 family
|
(261)
|
(168)
|
(168)
|
(218)
|
(327)
|
|||||||||||
Total loans charged-off
|
(24,081)
|
(19,997)
|
(83,737)
|
(32,118)
|
(24,940)
|
|||||||||||
Recoveries on loans previously
charged-off:
|
||||||||||||||||
Commercial and industrial
|
3,217
|
873
|
618
|
438
|
151
|
|||||||||||
Agricultural
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
Office, retail, and industrial
|
24
|
208
|
(1)
|
0
|
3
|
|||||||||||
Residential construction
|
54
|
105
|
244
|
134
|
15
|
|||||||||||
Commercial construction
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
Commercial land
|
0
|
0
|
134
|
266
|
0
|
|||||||||||
Multi-family
|
247
|
115
|
0
|
0
|
2
|
|||||||||||
Investor-owned rental property
|
52
|
64
|
(1)
|
2
|
0
|
|||||||||||
Other commercial real estate
|
1
|
25
|
57
|
0
|
(93)
|
|||||||||||
Consumer
|
264
|
225
|
225
|
17
|
126
|
|||||||||||
Real estate – 1-4 family
|
0
|
48
|
0
|
2
|
1
|
|||||||||||
Total recoveries on loans
previously charged-off
|
3,859
|
1,663
|
1,276
|
859
|
205
|
|||||||||||
Net loans charged-off, excluding
covered assets
|
(20,222)
|
(18,334)
|
(82,461)
|
(31,259)
|
(24,735)
|
|||||||||||
Net charge-offs on covered assets
|
(651)
|
0
|
0
|
0
|
0
|
|||||||||||
Net loans charged off
|
(20,873)
|
(18,334)
|
(82,461)
|
(31,259)
|
(24,735)
|
|||||||||||
Provision charged to operating
expense:
|
||||||||||||||||
Provision, excluding provision for
covered loans
|
20,875
|
18,350
|
93,000
|
38,000
|
36,262
|
|||||||||||
Provision for covered loans
|
13,023
|
0
|
0
|
0
|
0
|
|||||||||||
Less: expected reimbursement
from the FDIC
|
(12,372)
|
0
|
0
|
0
|
0
|
|||||||||||
Net provision for covered loans
|
651
|
0
|
0
|
0
|
0
|
|||||||||||
Total provision charged to operating
expense
|
21,526
|
18,350
|
93,000
|
38,000
|
36,262
|
|||||||||||
Balance at end of quarter
|
$
|
145,477
|
$
|
144,824
|
$
|
144,808
|
$
|
134,269
|
$
|
127,528
|
Quarters Ended
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
June
|
March 31
|
December 31
|
September 30
|
June 30
|
||||||||||||
Average loans, excluding covered
loans
|
$
|
5,204,566
|
$
|
5,197,499
|
$
|
5,304,690
|
$
|
5,346,769
|
$
|
5,366,393
|
||||||
Net loans charged-off to average loans,
excluding covered loans, annualized
|
1.56%
|
1.43%
|
6.17%
|
2.32%
|
1.85%
|
|||||||||||
Reserve for loan losses at end of
period as a percent of:
|
||||||||||||||||
Total loans, excluding covered loans
|
2.79%
|
2.79%
|
2.78%
|
2.53%
|
2.39%
|
|||||||||||
Non-performing loans, excluding
covered loans
|
73%
|
65%
|
58%
|
51%
|
48%
|
|||||||||||
Average loans, including covered
loans
|
$
|
5,438,473
|
$
|
5,406,162
|
$
|
5,467,093
|
$
|
5,346,769
|
$
|
5,366,393
|
||||||
Net loans charged-off to average loans,
annualized
|
1.54%
|
1.38%
|
5.98%
|
2.32%
|
1.85%
|
|||||||||||
Reserve for loan losses at end of
period as a percent of:
|
||||||||||||||||
Total loans
|
2.71%
|
2.71%
|
2.71%
|
2.53%
|
2.39%
|
|||||||||||
Non-performing loans
|
59%
|
52%
|
52%
|
51%
|
48%
|
H.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ
MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X
M^?K_Q``?`0`#`0$!`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($
M!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B
M