UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________
FORM 10-Q
(Mark One)
|
||
[X]
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2012
|
|
or
|
||
[ ]
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from _________ to __________.
|
|
Commission File Number 0-10967
_______________
FIRST MIDWEST BANCORP, INC.
(Exact name of registrant as specified in its charter)
|
||
Delaware
(State or other jurisdiction of incorporation or organization)
|
36-3161078
(IRS Employer Identification No.)
|
|
One Pierce Place, Suite 1500
Itasca, Illinois 60143-9768
(Address of principal executive offices) (zip code)
______________
Registrant’s telephone number, including area code: (630) 875-7450
______________
|
||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ].
|
||
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ].
|
||
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act). Large accelerated filer [X]
Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [ ]
|
||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X].
|
||
As of May 10, 2012, there were 74,900,893 shares of $.01 par value common stock outstanding.
|
Page
|
||
Part I.
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
Condensed Consolidated Statements of Income
|
||
Condensed Consolidated Statements of Cash Flows
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Part II.
|
OTHER INFORMATION
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
GLOSSARY OF TERMS
|
|
First Midwest Bancorp, Inc. provides the following list of acronyms as a tool for the reader. The acronyms identified below are used in the Notes to Condensed Consolidated Financial Statements and in Management’s Discussion and Analysis of Financial Condition & Results of Operations.
|
|
ALCO
|
Asset Liability Committee
|
ATM
|
automated teller machine
|
Bank
|
First Midwest Bank (the Company’s wholly owned and principal operating subsidiary)
|
BOLI
|
Bank-owned life insurance
|
CDOs
|
collateralized debt obligations
|
CMOs
|
collateralized mortgage obligations
|
Code
|
the Code of Ethics and Standards of Conduct of First Midwest Bancorp, Inc.
|
Common Stock
|
shares of common stock of First Midwest Bancorp, Inc. $0.01 par value per share, which are traded on the Nasdaq Stock Market under the symbol “FMBI”
|
Company
|
First Midwest Bancorp, Inc.
|
CSV
|
cash surrender value
|
FASB
|
Financial Accounting Standards Board
|
FDIC
|
Federal Deposit Insurance Corporation
|
Federal Reserve
|
Board of Governors of the Federal Reserve system
|
FHLB
|
Federal Home Loan Bank
|
GAAP
|
U.S. generally accepted accounting principles
|
LIBOR
|
London Interbank Offered Rate
|
MBSs
|
Mortgage-backed securities
|
OREO
|
Other real estate owned or properties acquired through foreclosure in partial or total satisfaction of certain loans as a result of borrower defaults
|
OTTI
|
other-than-temporary impairment
|
SEC
|
U.S. Securities and Exchange Commission
|
TDR
|
Troubled Debt Restructurings
|
Treasury
|
U.S. Department of the Treasury
|
TRUPS
|
trust preferred junior subordinated debentures
|
VIE
|
variable interest entity
|
·
|
Certificate of Incorporation,
|
·
|
Company By-laws,
|
·
|
Charters for our Audit, Compensation, and Nominating and Corporate Governance Committees,
|
·
|
Related Person Transaction Policies and Procedures,
|
·
|
Corporate Governance Guidelines,
|
·
|
Code of Ethics and Standards of Conduct (the “Code”), which governs our directors, officers, and employees, and
|
·
|
Code of Ethics for Senior Financial Officers.
|
March 31,
2012
|
December 31,
2011
|
||||||||||||
Assets
|
(Unaudited)
|
||||||||||||
Cash and due from banks
|
$
|
105,722
|
$
|
123,354
|
|||||||||
Interest-bearing deposits in other banks
|
380,651
|
518,176
|
|||||||||||
Trading securities, at fair value
|
16,031
|
14,469
|
|||||||||||
Securities available-for-sale, at fair value
|
1,183,975
|
1,013,006
|
|||||||||||
Securities held-to-maturity, at amortized cost
|
56,319
|
60,458
|
|||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
46,750
|
58,187
|
|||||||||||
Loans, excluding covered loans
|
5,137,328
|
5,088,113
|
|||||||||||
Covered loans
|
251,376
|
260,502
|
|||||||||||
Allowance for loan losses
|
(116,264)
|
(119,462)
|
|||||||||||
Net loans
|
5,272,440
|
5,229,153
|
|||||||||||
Other real estate owned (“OREO”), excluding covered OREO
|
35,276
|
33,975
|
|||||||||||
Covered OREO
|
16,990
|
23,455
|
|||||||||||
Federal Deposit Insurance Corporation (“FDIC”) indemnification asset
|
58,488
|
65,609
|
|||||||||||
Premises, furniture, and equipment
|
132,865
|
134,977
|
|||||||||||
Accrued interest receivable
|
29,423
|
29,826
|
|||||||||||
Investment in bank-owned life insurance (“BOLI”)
|
206,304
|
206,235
|
|||||||||||
Goodwill and other intangible assets
|
282,815
|
283,650
|
|||||||||||
Other assets
|
163,953
|
179,064
|
|||||||||||
Total assets
|
$
|
7,988,002
|
$
|
7,973,594
|
|||||||||
Liabilities
|
|||||||||||||
Noninterest-bearing deposits
|
$
|
1,637,593
|
$
|
1,593,773
|
|||||||||
Interest-bearing deposits
|
4,848,770
|
4,885,402
|
|||||||||||
Total deposits
|
6,486,363
|
6,479,175
|
|||||||||||
Borrowed funds
|
202,155
|
205,371
|
|||||||||||
Senior and subordinated debt
|
231,106
|
252,153
|
|||||||||||
Payable for securities purchased
|
16,241
|
-
|
|||||||||||
Accrued interest payable and other liabilities
|
79,436
|
74,308
|
|||||||||||
Total liabilities
|
7,015,301
|
7,011,007
|
|||||||||||
Stockholders’ Equity
|
|||||||||||||
Preferred stock
|
-
|
-
|
|||||||||||
Common stock
|
858
|
858
|
|||||||||||
Additional paid-in capital
|
413,742
|
428,001
|
|||||||||||
Retained earnings
|
817,630
|
810,487
|
|||||||||||
Accumulated other comprehensive loss, net of tax
|
(10,919)
|
(13,276)
|
|||||||||||
Treasury stock, at cost
|
(248,610)
|
(263,483)
|
|||||||||||
Total stockholders’ equity
|
972,701
|
962,587
|
|||||||||||
Total liabilities and stockholders’ equity
|
$
|
7,988,002
|
$
|
7,973,594
|
|||||||||
March 31, 2012
|
December 31, 2011
|
||||||||||||
Preferred
Shares
|
Common
Shares
|
Preferred
Shares
|
Common
Shares
|
||||||||||
Par Value
|
None
|
$
|
0.01
|
None
|
$
|
0.01
|
|||||||
Shares authorized
|
1,000
|
100,000
|
1,000
|
100,000
|
|||||||||
Shares issued
|
-
|
85,787
|
-
|
85,787
|
|||||||||
Shares outstanding
|
-
|
74,898
|
-
|
74,435
|
|||||||||
Treasury shares
|
-
|
10,889
|
-
|
11,352
|
|||||||||
See accompanying notes to unaudited condensed consolidated financial statements.
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Interest Income
|
||||||
Loans
|
$
|
61,491
|
$
|
62,917
|
||
Investment securities
|
8,934
|
9,865
|
||||
Covered loans
|
4,202
|
7,822
|
||||
Federal funds sold and other short-term investments
|
641
|
679
|
||||
Total interest income
|
75,268
|
81,283
|
||||
Interest Expense
|
||||||
Deposits
|
5,513
|
7,671
|
||||
Borrowed funds
|
515
|
680
|
||||
Senior and subordinated debt
|
4,058
|
2,286
|
||||
Total interest expense
|
10,086
|
10,637
|
||||
Net interest income
|
65,182
|
70,646
|
||||
Provision for loan losses
|
18,210
|
19,492
|
||||
Net interest income after provision for loan losses
|
46,972
|
51,154
|
||||
Noninterest Income
|
||||||
Service charges on deposit accounts
|
8,660
|
8,144
|
||||
Wealth management fees
|
5,392
|
5,053
|
||||
Other service charges, commissions, and fees
|
3,520
|
3,977
|
||||
Card-based fees
|
5,020
|
4,529
|
||||
Total fee-based revenues
|
22,592
|
21,703
|
||||
Net securities (losses) gains (reclassified from other comprehensive income)
|
(943)
|
540
|
||||
Net trading gains
|
1,401
|
744
|
||||
Other
|
1,639
|
1,230
|
||||
Total noninterest income
|
24,689
|
24,217
|
||||
Noninterest Expense
|
||||||
Salaries and wages
|
27,257
|
25,665
|
||||
Retirement and other employee benefits
|
6,793
|
7,153
|
||||
Net OREO expense
|
1,864
|
3,931
|
||||
Net occupancy and equipment expense
|
8,331
|
9,103
|
||||
Technology and related costs
|
2,858
|
2,623
|
||||
Professional services
|
5,629
|
5,119
|
||||
FDIC premiums
|
1,719
|
2,725
|
||||
Other expenses
|
8,162
|
9,099
|
||||
Total noninterest expense
|
62,613
|
65,418
|
||||
Income before income tax expense (benefit)
|
9,048
|
9,953
|
||||
Income tax expense (benefit)
|
1,156
|
(91)
|
||||
Net income
|
7,892
|
10,044
|
||||
Preferred dividends and accretion on preferred stock
|
-
|
(2,581)
|
||||
Net income applicable to non-vested restricted shares
|
(139)
|
(137)
|
||||
Net income applicable to common shares
|
$
|
7,753
|
$
|
7,326
|
||
Per Common Share Data
|
||||||
Basic earnings per common share
|
$
|
0.11
|
$
|
0.10
|
||
Diluted earnings per common share
|
$
|
0.11
|
$
|
0.10
|
||
Dividends declared per common share
|
$
|
0.01
|
$
|
0.01
|
||
Weighted-average common shares outstanding
|
73,505
|
73,151
|
||||
Weighted-average diluted common shares outstanding
|
73,505
|
73,151
|
||||
See accompanying notes to unaudited condensed consolidated financial statements.
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Net income
|
$
|
7,892
|
$
|
10,044
|
||
Available-for-sale securities
|
||||||
Unrealized holding gains:
|
||||||
Before tax
|
2,899
|
6,040
|
||||
Tax effect
|
(1,099)
|
(2,355)
|
||||
Net of tax
|
1,800
|
3,685
|
||||
Less: reclassification of net (losses) gains included in net income:
|
||||||
Before tax
|
(943)
|
540
|
||||
Tax effect
|
(221)
|
|||||
Net of tax
|
(557)
|
319
|
||||
Net unrealized holding gains
|
2,357
|
3,366
|
||||
Total other comprehensive income
|
2,357
|
3,366
|
||||
Total comprehensive income
|
$
|
10,249
|
$
|
13,410
|
Accumulated
Unrealized
(Loss) Gain
on Securities
Available-
for-Sale
|
Unrecognized
Net Pension
Costs
|
Total
Accumulated
Other
Comprehensive
Loss
|
|||||||
Balance at January 1, 2011
|
$
|
(19,806)
|
$
|
(7,933)
|
$
|
(27,739)
|
|||
Other comprehensive income
|
3,366
|
-
|
3,366
|
||||||
Balance at March 31, 2011
|
$
|
(16,440)
|
$
|
(7,933)
|
$
|
(24,373)
|
|||
Balance at January 1, 2012
|
$
|
(354)
|
$
|
(12,922)
|
$
|
(13,276)
|
|||
Other comprehensive income
|
2,357
|
-
|
2,357
|
||||||
Balance at March 31, 2012
|
$
|
2,003
|
$
|
(12,922)
|
$
|
(10,919)
|
|||
See accompanying notes to unaudited condensed consolidated financial statements.
|
Common
Shares
Outstanding
|
Preferred
Stock
|
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Loss
|
Treasury
Stock
|
Total
|
||||||||||||||||
Balance at January 1, 2011
|
74,096
|
$
|
190,882
|
$
|
858
|
$
|
437,550
|
$
|
787,678
|
$
|
(27,739)
|
$
|
(277,184)
|
$
|
1,112,045
|
||||||||
Comprehensive income
|
10,044
|
3,366
|
13,410
|
||||||||||||||||||||
Common dividends declared
($0.01 per common share)
|
-
|
-
|
-
|
-
|
(746)
|
-
|
-
|
(746)
|
|||||||||||||||
Preferred dividends declared
($12.50 per preferred share)
|
-
|
-
|
-
|
-
|
(2,413)
|
-
|
-
|
(2,413)
|
|||||||||||||||
Accretion on preferred stock
|
-
|
168
|
-
|
-
|
(168)
|
-
|
-
|
-
|
|||||||||||||||
Share-based compensation
expense
|
-
|
-
|
-
|
1,625
|
-
|
-
|
-
|
1,625
|
|||||||||||||||
Restricted stock activity
|
449
|
-
|
-
|
(16,760)
|
-
|
-
|
16,552
|
(208)
|
|||||||||||||||
Treasury stock purchased for
benefit plans
|
(2)
|
-
|
-
|
(10)
|
-
|
-
|
(1)
|
(11)
|
|||||||||||||||
Balance at March 31, 2011
|
74,543
|
$
|
191,050
|
$
|
858
|
$
|
422,405
|
$
|
794,395
|
$
|
(24,373)
|
$
|
(260,633)
|
$
|
1,123,702
|
||||||||
Balance at January 1, 2012
|
74,435
|
$
|
-
|
$
|
858
|
$
|
428,001
|
$
|
810,487
|
$
|
(13,276)
|
$
|
(263,483)
|
$
|
962,587
|
||||||||
Comprehensive income
|
-
|
-
|
-
|
-
|
7,892
|
2,357
|
-
|
10,249
|
|||||||||||||||
Common dividends declared
($0.01 per common share)
|
-
|
-
|
-
|
-
|
(749)
|
-
|
-
|
(749)
|
|||||||||||||||
Share-based compensation
expense
|
-
|
-
|
-
|
1,533
|
-
|
-
|
-
|
1,533
|
|||||||||||||||
Restricted stock activity
|
464
|
-
|
-
|
(15,777)
|
-
|
-
|
14,853
|
(924)
|
|||||||||||||||
Treasury stock purchased for
benefit plans
|
(1)
|
-
|
-
|
(15)
|
-
|
-
|
20
|
5
|
|||||||||||||||
Balance at March 31, 2012
|
74,898
|
$
|
-
|
$
|
858
|
$
|
413,742
|
$
|
817,630
|
$
|
(10,919)
|
$
|
(248,610)
|
$
|
972,701
|
See accompanying notes to unaudited condensed consolidated financial statements.
|
FIRST MIDWEST BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollar amounts in thousands)
(Unaudited)
|
|||||||
Quarters Ended
March 31,
|
|||||||
2012
|
2011
|
||||||
Net cash provided by operating activities
|
$
|
67,862
|
$
|
52,953
|
|||
Investing Activities
|
|||||||
Proceeds from maturities, repayments, and calls of securities available-for-sale
|
81,049
|
75,166
|
|||||
Proceeds from sales of securities available-for-sale
|
2,662
|
44,212
|
|||||
Purchases of securities available-for-sale
|
(254,881)
|
(115,792)
|
|||||
Proceeds from maturities, repayments, and calls of securities held-to-maturity
|
8,050
|
2,516
|
|||||
Purchases of securities held-to-maturity
|
(3,911)
|
(2,414)
|
|||||
Proceeds from the redemption of Federal Home Loan Bank stock
|
11,437
|
-
|
|||||
Net (increase) decrease in loans
|
(66,671)
|
2,019
|
|||||
Proceeds from claims on BOLI
|
239
|
7
|
|||||
Proceeds from sales of OREO
|
17,156
|
8,239
|
|||||
Purchases of premises, furniture, and equipment
|
(536)
|
(476)
|
|||||
Net cash (used in) provided by investing activities
|
(205,406)
|
13,477
|
|||||
Financing Activities
|
|||||||
Net increase (decrease) in deposit accounts
|
7,188
|
(91,582)
|
|||||
Net decrease in borrowed funds
|
(3,216)
|
(30,632)
|
|||||
Payments for the retirement of subordinated debt
|
(20,004)
|
-
|
|||||
Cash dividends paid
|
(746)
|
(3,155)
|
|||||
Restricted stock activity
|
(728)
|
(165)
|
|||||
Excess tax expense related to share-based compensation
|
(107)
|
(212)
|
|||||
Net cash used in financing activities
|
(17,613)
|
(125,746)
|
|||||
Net decrease in cash and cash equivalents
|
(155,157)
|
(59,316)
|
|||||
Cash and cash equivalents at beginning of period
|
641,530
|
585,776
|
|||||
Cash and cash equivalents at end of period
|
$
|
486,373
|
$
|
526,460
|
|||
Supplemental Disclosures:
|
|||||||
Non-cash transfers of loans to OREO
|
$
|
12,295
|
$
|
12,433
|
|||
Non-cash transfer of loans held-for-investment to loans held-for-sale
|
1,500
|
3,800
|
|||||
Non-cash transfer of loans held-for-sale to loans held-for-investment
|
1,500
|
-
|
|||||
Dividends declared but unpaid
|
749
|
746
|
|||||
See accompanying notes to unaudited condensed consolidated financial statements.
|
·
|
Changes in the composition of the loan portfolio, trends in the volume and terms of loans, and trends in delinquent and non-accrual loans that could indicate historical trends do not reflect current conditions;
|
·
|
Changes in credit policies and procedures, such as underwriting standards and collection, charge-off, and recovery practices;
|
·
|
Changes in the experience, ability, and depth of credit management and other relevant staff;
|
·
|
Changes in the quality of the Company’s loan review system and Board of Directors oversight;
|
·
|
The existence and effect of any concentration of credit and changes in the level of concentrations, such as market, loan type, or risk rating;
|
·
|
Changes in the value of the underlying collateral for collateral-dependent loans;
|
·
|
Changes in the national and local economy that affect the collectability of various segments of the portfolio; and
|
·
|
The effect of other external factors, such as competition and legal and regulatory requirements, on the level of estimated credit losses in the Company’s loan portfolio.
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||||||||||
Amortized
|
Gross Unrealized
|
Fair
|
Amortized
|
Gross Unrealized
|
Fair
|
|||||||||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||||||||||
U.S. agency securities
|
$
|
5,029
|
$
|
-
|
$
|
(18)
|
$
|
5,011
|
$
|
5,060
|
$
|
-
|
$
|
(25)
|
$
|
5,035
|
||||||||
Collateralized residential
mortgage obligations
(“CMOs”)
|
504,661
|
3,839
|
(954)
|
507,546
|
383,828
|
2,622
|
(2,346)
|
384,104
|
||||||||||||||||
Other residential
mortgage-backed
securities (“MBSs”)
|
130,263
|
5,757
|
(19)
|
136,001
|
81,982
|
5,732
|
(23)
|
87,691
|
||||||||||||||||
Municipal securities
|
462,985
|
25,297
|
(279)
|
488,003
|
464,282
|
26,155
|
(366)
|
490,071
|
||||||||||||||||
Collateralized debt
obligations (“CDOs”)
|
48,038
|
-
|
(34,353)
|
13,685
|
48,759
|
-
|
(35,365)
|
13,394
|
||||||||||||||||
Corporate debt securities
|
27,539
|
3,194
|
-
|
30,733
|
27,511
|
2,514
|
(11)
|
30,014
|
||||||||||||||||
Equity securities:
|
||||||||||||||||||||||||
Hedge fund investment
|
1,231
|
705
|
-
|
1,936
|
1,231
|
385
|
-
|
1,616
|
||||||||||||||||
Other equity securities
|
992
|
68
|
-
|
1,060
|
958
|
123
|
-
|
1,081
|
||||||||||||||||
Total equity securities
|
2,223
|
773
|
-
|
2,996
|
2,189
|
508
|
-
|
2,697
|
||||||||||||||||
Total
|
$
|
1,180,738
|
$
|
38,860
|
$
|
(35,623)
|
$
|
1,183,975
|
$
|
1,013,611
|
$
|
37,531
|
$
|
(38,136)
|
$
|
1,013,006
|
||||||||
Securities Held-to-Maturity
|
||||||||||||||||||||||||
Municipal securities
|
$
|
56,319
|
$
|
3,045
|
$
|
-
|
$
|
59,364
|
$
|
60,458
|
$
|
1,019
|
$
|
-
|
$
|
61,477
|
||||||||
Trading Securities (1)
|
$
|
16,031
|
$
|
14,469
|
(1)
|
Trading securities held by the Company represent diversified investment securities held in a grantor trust under deferred compensation arrangements in which plan participants may direct amounts earned to be invested in securities other than Company stock.
|
March 31, 2012
|
||||||||||||
Available-for-Sale
|
Held-to-Maturity
|
|||||||||||
Amortized
Cost
|
Fair Value
|
Amortized
Cost
|
Fair Value
|
|||||||||
One year or less
|
$
|
14,286
|
$
|
14,124
|
$
|
10,495
|
$
|
11,063
|
||||
One year to five years
|
345,276
|
341,364
|
18,603
|
19,609
|
||||||||
Five years to ten years
|
102,598
|
101,436
|
10,366
|
10,927
|
||||||||
After ten years
|
81,431
|
80,508
|
16,855
|
17,765
|
||||||||
CMOs
|
504,661
|
507,546
|
-
|
-
|
||||||||
Other residential MBSs
|
130,263
|
136,001
|
-
|
-
|
||||||||
Equity securities
|
2,223
|
2,996
|
-
|
-
|
||||||||
Total
|
$
|
1,180,738
|
$
|
1,183,975
|
$
|
56,319
|
$
|
59,364
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Proceeds from sales
|
$
|
2,662
|
$
|
44,212
|
||
Gains (losses) on sales of securities:
|
||||||
Gross realized gains
|
$
|
47
|
$
|
808
|
||
Gross realized losses
|
(253)
|
(268)
|
||||
Net realized (losses) gains on securities sales
|
(206)
|
540
|
||||
Non-cash impairment charges:
|
||||||
Other-than-temporary securities impairment (“OTTI”)
|
(737)
|
-
|
||||
Portion of other-than-temporary impairment
recognized in other comprehensive income
|
-
|
-
|
||||
Net non-cash impairment charges
|
(737)
|
-
|
||||
Net realized (losses) gains
|
$
|
(943)
|
$
|
540
|
||
Income tax (benefit) expense on net realized (losses) gains
|
$
|
(386)
|
$
|
221
|
||
Net trading gains (1)
|
$
|
1,401
|
$
|
744
|
(1)
|
All net trading gains relate to trading securities still held as of March 31, 2012 and March 31, 2011.
|
Quarters Ended
March 31,
|
|||||||||
Number
|
2012
|
2011
|
Life-to-Date
|
||||||
1
|
$
|
-
|
$
|
-
|
$
|
10,360
|
|||
2
|
642
|
-
|
8,510
|
||||||
3
|
79
|
-
|
1,649
|
||||||
4
|
-
|
-
|
1,078
|
||||||
5
|
-
|
-
|
8,570
|
||||||
6
|
-
|
-
|
243
|
||||||
7
|
-
|
-
|
6,750
|
||||||
$
|
721
|
$
|
-
|
$
|
37,160
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Cumulative amount recognized at beginning of period
|
$
|
36,525
|
$
|
35,756
|
||
Credit losses included in earnings (1):
|
||||||
Losses recognized on securities that previously had credit losses
|
737
|
-
|
||||
Losses recognized on securities that did not previously have credit losses
|
-
|
-
|
||||
Cumulative amount recognized at end of period
|
$
|
37,262
|
$
|
35,756
|
(1)
|
Included in net securities (losses) gains in the Condensed Consolidated Statements of Income.
|
Less Than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||
Number of
Securities
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||
As of March 31, 2012
|
|||||||||||||||||||||
U.S. agency security
|
2
|
$
|
-
|
$
|
-
|
$
|
5,011
|
$
|
18
|
$
|
5,011
|
$
|
18
|
||||||||
CMOs
|
26
|
132,978
|
589
|
11,338
|
365
|
144,316
|
954
|
||||||||||||||
Other residential mortgage-
backed securities
|
4
|
612
|
1
|
263
|
18
|
875
|
19
|
||||||||||||||
Municipal securities
|
17
|
1,671
|
33
|
6,748
|
246
|
8,419
|
279
|
||||||||||||||
CDOs
|
6
|
-
|
-
|
13,685
|
34,353
|
13,685
|
34,353
|
||||||||||||||
Total
|
55
|
$
|
135,261
|
$
|
623
|
$
|
37,045
|
$
|
35,000
|
$
|
172,306
|
$
|
35,623
|
||||||||
As of December 31, 2011
|
|||||||||||||||||||||
U.S. agency securities
|
2
|
$
|
-
|
$
|
-
|
$
|
5,035
|
$
|
25
|
$
|
5,035
|
$
|
25
|
||||||||
CMOs
|
30
|
163,819
|
1,818
|
12,628
|
528
|
176,447
|
2,346
|
||||||||||||||
Other residential mortgage-
backed securities
|
4
|
182
|
17
|
1,072
|
6
|
1,254
|
23
|
||||||||||||||
Municipal securities
|
19
|
934
|
2
|
7,857
|
364
|
8,791
|
366
|
||||||||||||||
CDOs
|
6
|
-
|
-
|
13,394
|
35,365
|
13,394
|
35,365
|
||||||||||||||
Corporate debt securities
|
1
|
2,157
|
11
|
-
|
-
|
2,157
|
11
|
||||||||||||||
Total
|
62
|
$
|
167,092
|
$
|
1,848
|
$
|
39,986
|
$
|
36,288
|
$
|
207,078
|
$
|
38,136
|
March 31,
2012
|
December 31,
2011
|
|||||
Commercial and industrial
|
|
$
|
1,496,966
|
$
|
1,458,446
|
|
Agricultural
|
237,686
|
243,776
|
||||
Commercial real estate:
|
||||||
Office, retail, and industrial
|
1,366,899
|
1,299,082
|
||||
Multi-family
|
301,356
|
288,336
|
||||
Residential construction
|
|
99,768
|
105,836
|
|||
Commercial construction
|
142,307
|
144,909
|
||||
Other commercial real estate
|
829,005
|
888,146
|
||||
Total commercial real estate
|
2,739,335
|
2,726,309
|
||||
Total corporate loans
|
4,473,987
|
4,428,531
|
||||
Home equity
|
406,367
|
416,194
|
||||
1-4 family mortgages
|
217,729
|
201,099
|
||||
Installment loans
|
39,245
|
42,289
|
||||
Total consumer loans
|
663,341
|
659,582
|
||||
Total loans, excluding covered loans
|
5,137,328
|
5,088,113
|
||||
Covered loans (1)
|
251,376
|
260,502
|
||||
Total loans
|
$
|
5,388,704
|
$
|
5,348,615
|
||
Deferred loan fees included in total loans
|
$
|
7,283
|
$
|
7,828
|
||
Overdrawn demand deposits included in total loans
|
$
|
2,173
|
$
|
2,850
|
(1)
|
For information on covered loans, refer to Note 5, “Covered Assets.”
|
March 31,
2012
|
December 31,
2011
|
|||||
Home equity lines (1)
|
$
|
44,855
|
$
|
45,451
|
||
Covered impaired loans
|
171,014
|
178,025
|
||||
Other covered loans (2)
|
35,507
|
37,026
|
||||
Total covered loans
|
251,376
|
260,502
|
||||
FDIC indemnification asset
|
58,488
|
65,609
|
||||
Covered OREO
|
16,990
|
23,455
|
||||
Total covered assets
|
$
|
326,854
|
$
|
349,566
|
||
Covered non-accrual loans
|
$
|
19,264
|
$
|
19,879
|
||
Covered loans past due 90 days or more and still accruing interest
|
$
|
33,825
|
$
|
43,347
|
(1)
|
These loans are open-end consumer loans that are not categorized as purchased impaired loans.
|
(2)
|
These are loans that did not have evidence of impairment on the date of acquisition.
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Balance at beginning of period
|
$
|
65,609
|
$
|
95,899
|
||
Amortization
|
(1,979)
|
(2,242)
|
||||
Expected reimbursements from the FDIC for changes in expected credit losses (1)
|
2,034
|
2,513
|
||||
Payments received from the FDIC
|
(7,176)
|
(10,784)
|
||||
Balance at end of period
|
$
|
58,488
|
$
|
85,386
|
(1)
|
The increases in indemnification asset were a result of decreases in estimated cash flows on certain loans. The indemnification asset increased by the applicable loss share percentage for additional expected losses.
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Balance at beginning of period
|
$
|
52,147
|
$
|
63,616
|
||
Accretion
|
(5,386)
|
(8,424)
|
||||
Net reclassifications to non-accretable difference (1)
|
(5,716)
|
(4,182)
|
||||
Balance at end of period
|
$
|
41,045
|
$
|
51,010
|
(1)
|
Amount represents a decrease in the estimated cash flows to be collected over the remaining estimated life of the underlying portfolio.
|
Aging Analysis (Accruing and Non-accrual)
|
Non-performing Loans
|
|||||||||||||||||||||
Current
|
30-89 Days
Past Due
|
90 Days or
More Past
Due
|
Total
Past Due
|
Total
Loans
|
Non-
accrual
Loans
|
90 Days Past
Due Loans,
Still Accruing
Interest
|
||||||||||||||||
March 31, 2012
|
||||||||||||||||||||||
Commercial and industrial
|
$
|
1,439,402
|
$
|
22,899
|
$
|
34,665
|
$
|
57,564
|
$
|
1,496,966
|
$
|
55,158
|
$
|
3,525
|
||||||||
Agricultural
|
236,818
|
159
|
709
|
868
|
237,686
|
882
|
393
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||
Office, retail, and industrial
|
1,329,162
|
20,045
|
17,692
|
37,737
|
1,366,899
|
34,831
|
901
|
|||||||||||||||
Multi-family
|
291,061
|
1,362
|
8,933
|
10,295
|
301,356
|
9,615
|
-
|
|||||||||||||||
Residential construction
|
77,531
|
1,768
|
20,469
|
22,237
|
99,768
|
21,104
|
-
|
|||||||||||||||
Commercial construction
|
124,807
|
500
|
17,000
|
17,500
|
142,307
|
20,297
|
-
|
|||||||||||||||
Other commercial real
estate
|
793,385
|
12,842
|
22,778
|
35,620
|
829,005
|
43,137
|
963
|
|||||||||||||||
Total commercial real
estate
|
2,615,946
|
36,517
|
86,872
|
123,389
|
2,739,335
|
128,984
|
1,864
|
|||||||||||||||
Total corporate loans
|
4,292,166
|
59,575
|
122,246
|
181,821
|
4,473,987
|
185,024
|
5,782
|
|||||||||||||||
Home equity
|
394,424
|
2,723
|
9,220
|
11,943
|
406,367
|
8,851
|
1,596
|
|||||||||||||||
1-4 family mortgages
|
211,398
|
875
|
5,456
|
6,331
|
217,729
|
5,648
|
264
|
|||||||||||||||
Installment loans
|
38,858
|
333
|
54
|
387
|
39,245
|
22
|
32
|
|||||||||||||||
Total consumer loans
|
644,680
|
3,931
|
14,730
|
18,661
|
663,341
|
14,521
|
1,892
|
|||||||||||||||
Total loans, excluding
covered loans
|
4,936,846
|
63,506
|
136,976
|
200,482
|
5,137,328
|
199,545
|
7,674
|
|||||||||||||||
Covered loans
|
191,785
|
8,394
|
51,197
|
59,591
|
251,376
|
19,264
|
33,825
|
|||||||||||||||
Total loans
|
$
|
5,128,631
|
$
|
71,900
|
$
|
188,173
|
$
|
260,073
|
$
|
5,388,704
|
$
|
218,809
|
$
|
41,499
|
||||||||
December 31, 2011
|
||||||||||||||||||||||
Commercial and industrial
|
$
|
1,415,165
|
$
|
13,731
|
$
|
29,550
|
$
|
43,281
|
$
|
1,458,446
|
$
|
44,152
|
$
|
4,991
|
||||||||
Agricultural
|
242,727
|
30
|
1,019
|
1,049
|
243,776
|
1,019
|
-
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||
Office, retail, and industrial
|
1,276,920
|
2,931
|
19,231
|
22,162
|
1,299,082
|
30,043
|
1,040
|
|||||||||||||||
Multi-family
|
281,943
|
1,121
|
5,272
|
6,393
|
288,336
|
6,487
|
-
|
|||||||||||||||
Residential construction
|
87,606
|
2,164
|
16,066
|
18,230
|
105,836
|
18,076
|
-
|
|||||||||||||||
Commercial construction
|
129,310
|
320
|
15,279
|
15,599
|
144,909
|
23,347
|
-
|
|||||||||||||||
Other commercial real
estate
|
849,066
|
6,372
|
32,708
|
39,080
|
888,146
|
51,447
|
1,707
|
|||||||||||||||
Total commercial
real estate
|
2,624,845
|
12,908
|
88,556
|
101,464
|
2,726,309
|
129,400
|
2,747
|
|||||||||||||||
Total corporate loans
|
4,282,737
|
26,669
|
119,125
|
145,794
|
4,428,531
|
174,571
|
7,738
|
|||||||||||||||
Home equity
|
402,842
|
6,112
|
7,240
|
13,352
|
416,194
|
7,407
|
1,138
|
|||||||||||||||
1-4 family mortgages
|
192,646
|
3,712
|
4,741
|
8,453
|
201,099
|
5,322
|
-
|
|||||||||||||||
Installment loans
|
41,288
|
625
|
376
|
1,001
|
42,289
|
25
|
351
|
|||||||||||||||
Total consumer loans
|
636,776
|
10,449
|
12,357
|
22,806
|
659,582
|
12,754
|
1,489
|
|||||||||||||||
Total loans, excluding
covered loans
|
4,919,513
|
37,118
|
131,482
|
168,600
|
5,088,113
|
187,325
|
9,227
|
|||||||||||||||
Covered loans
|
195,289
|
7,853
|
57,360
|
65,213
|
260,502
|
19,879
|
43,347
|
|||||||||||||||
Total loans
|
$
|
5,114,802
|
$
|
44,971
|
$
|
188,842
|
$
|
233,813
|
$
|
5,348,615
|
$
|
207,204
|
$
|
52,574
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Balance at beginning of period
|
$
|
121,962
|
$
|
145,072
|
||
Loans charged-off
|
(22,686)
|
(21,581)
|
||||
Recoveries of loans previously charged-off
|
1,278
|
2,020
|
||||
Net loans charged-off
|
(21,408)
|
(19,561)
|
||||
Provision for loan losses
|
18,210
|
19,492
|
||||
Balance at end of period
|
$
|
118,764
|
$
|
145,003
|
||
Allowance for loan losses
|
$
|
116,264
|
$
|
142,503
|
||
Reserve for unfunded commitments
|
2,500
|
2,500
|
||||
Total allowance for credit losses
|
$
|
118,764
|
$
|
145,003
|
Commercial,
Industrial,
and
Agricultural
|
Office,
Retail, and
Industrial
|
Multi-
Family
|
Residential
Construction
|
Other
Commercial
Real Estate
|
Consumer
|
Covered
Loans
|
Total
Allowance
|
|||||||||||||||||
Quarter ended
March 31, 2012
|
||||||||||||||||||||||||
Balance at beginning of period
|
$
|
46,017
|
$
|
16,012
|
$
|
5,067
|
$
|
14,563
|
$
|
24,471
|
$
|
14,843
|
$
|
989
|
$
|
121,962
|
||||||||
Loans charged-off
|
(8,190)
|
(2,667)
|
(140)
|
(683)
|
(8,354)
|
(2,378)
|
(274)
|
(22,686)
|
||||||||||||||||
Recoveries of loans previously
charged-off
|
716
|
2
|
131
|
220
|
7
|
202
|
-
|
1,278
|
||||||||||||||||
Net loans charged-off
|
(7,474)
|
(2,665)
|
(9)
|
(463)
|
(8,347)
|
(2,176)
|
(274)
|
(21,408)
|
||||||||||||||||
Provision for loan losses
|
6,172
|
4,209
|
24
|
163
|
6,325
|
1,039
|
278
|
18,210
|
||||||||||||||||
Balance at end of period
|
$
|
44,715
|
$
|
17,556
|
$
|
5,082
|
$
|
14,263
|
$
|
22,449
|
$
|
13,706
|
$
|
993
|
$
|
118,764
|
||||||||
Quarter ended
March 31, 2011
|
||||||||||||||||||||||||
Balance at beginning of period
|
$
|
49,545
|
$
|
20,758
|
$
|
3,996
|
$
|
27,933
|
$
|
29,869
|
$
|
12,971
|
$
|
-
|
$
|
145,072
|
||||||||
Loans charged-off
|
(4,974)
|
(1,199)
|
(549)
|
(5,422)
|
(5,662)
|
(2,671)
|
(1,104)
|
(21,581)
|
||||||||||||||||
Recoveries of loans previously
charged-off
|
1,837
|
16
|
-
|
4
|
43
|
108
|
12
|
2,020
|
||||||||||||||||
Net loans charged-off
|
(3,137)
|
(1,183)
|
( 549)
|
(5,418)
|
(5,619)
|
(2,563)
|
(1092)
|
(19,561)
|
||||||||||||||||
Provision for loan losses
|
4,181
|
57
|
1,205
|
4,873
|
5,795
|
2,289
|
1,092
|
19,492
|
||||||||||||||||
Balance at end of period
|
$
|
50,589
|
$
|
19,632
|
$
|
4,652
|
$
|
27,388
|
$
|
30,045
|
$
|
12,697
|
$
|
-
|
$
|
145,003
|
March 31,
2012
|
December 31,
2011
|
|||||
Impaired loans individually evaluated for impairment:
|
||||||
Impaired loans with a related allowance for credit losses (1)
|
$
|
105,121
|
$
|
76,397
|
||
Impaired loans with no specific related allowance for credit losses (2)
|
65,413
|
83,090
|
||||
Total impaired loans individually evaluated for impairment
|
170,534
|
159,487
|
||||
Corporate non-accrual loans not individually evaluated for impairment (3)
|
14,490
|
15,084
|
||||
Total corporate non-accrual loans
|
185,024
|
174,571
|
||||
TDRs, still accruing interest
|
2,076
|
17,864
|
||||
Total impaired loans
|
$
|
187,100
|
$
|
192,435
|
||
Valuation allowance related to impaired loans
|
$
|
23,103
|
$
|
26,095
|
(1)
|
These impaired loans require a valuation allowance because the present value of expected future cash flows or the estimated value of the related collateral, less estimated selling costs, is less than the recorded investment in the loans.
|
(2)
|
No specific allowance for credit losses is allocated to these loans since they are deemed to be sufficiently collateralized or had charge-offs.
|
(3)
|
These are loans with balances under a specified threshold.
|
Loans
|
Allowance For Credit Losses
|
|||||||||||||||||
Individually
Evaluated
For
Impairment
|
Collectively
Evaluated
For
Impairment
|
Total
|
Individually
Evaluated
For
Impairment
|
Collectively
Evaluated
For
Impairment
|
Total
|
|||||||||||||
March 31, 2012
|
||||||||||||||||||
Commercial, industrial, and
agricultural
|
$
|
49,075
|
$
|
1,685,577
|
$
|
1,734,652
|
$
|
14,975
|
$
|
29,740
|
$
|
44,715
|
||||||
Commercial real estate:
|
||||||||||||||||||
Office, retail, and industrial
|
32,813
|
1,334,086
|
1,366,899
|
1,447
|
16,109
|
17,556
|
||||||||||||
Multi-family
|
8,551
|
292,805
|
301,356
|
-
|
5,082
|
5,082
|
||||||||||||
Residential construction
|
20,024
|
79,744
|
99,768
|
3,110
|
11,153
|
14,263
|
||||||||||||
Other commercial real estate
|
60,071
|
911,241
|
971,312
|
3,571
|
18,878
|
22,449
|
||||||||||||
Total commercial real estate
|
121,459
|
2,617,876
|
2,739,335
|
8,128
|
51,222
|
59,350
|
||||||||||||
Total corporate loans
|
170,534
|
4,303,453
|
4,473,987
|
23,103
|
80,962
|
104,065
|
||||||||||||
Consumer
|
-
|
663,341
|
663,341
|
-
|
13,706
|
13,706
|
||||||||||||
Total loans, excluding
covered loans
|
170,534
|
4,966,794
|
5,137,328
|
23,103
|
94,668
|
117,771
|
||||||||||||
Covered loans (1)
|
-
|
44,855
|
44,855
|
-
|
993
|
993
|
||||||||||||
Total loans included in the
calculation of the allowance
for credit losses
|
$
|
170,534
|
$
|
5,011,649
|
$
|
5,182,183
|
$
|
23,103
|
$
|
95,661
|
$
|
118,764
|
||||||
December 31, 2011
|
||||||||||||||||||
Commercial, industrial, and
agricultural
|
$
|
37,385
|
$
|
1,664,837
|
$
|
1,702,222
|
$
|
14,827
|
$
|
31,190
|
$
|
46,017
|
||||||
Commercial real estate:
|
||||||||||||||||||
Office, retail, and industrial
|
28,216
|
1,270,866
|
1,299,082
|
1,507
|
14,505
|
16,012
|
||||||||||||
Multi-family
|
5,589
|
282,747
|
288,336
|
20
|
5,047
|
5,067
|
||||||||||||
Residential construction
|
17,378
|
88,458
|
105,836
|
2,502
|
12,061
|
14,563
|
||||||||||||
Other commercial real estate
|
70,919
|
962,136
|
1,033,055
|
7,239
|
17,232
|
24,471
|
||||||||||||
Total commercial real estate
|
122,102
|
2,604,207
|
2,726,309
|
11,268
|
48,845
|
60,113
|
||||||||||||
Total corporate loans
|
159,487
|
4,269,044
|
4,428,531
|
26,095
|
80,035
|
106,130
|
||||||||||||
Consumer
|
-
|
659,582
|
659,582
|
-
|
14,843
|
14,843
|
||||||||||||
Total loans, excluding
covered loans
|
159,487
|
4,928,626
|
5,088,113
|
26,095
|
94,878
|
120,973
|
||||||||||||
Covered loans (1)
|
-
|
45,451
|
45,451
|
-
|
989
|
989
|
||||||||||||
Total loans included in the
calculation of the allowance
for credit losses
|
$
|
159,487
|
$
|
4,974,077
|
$
|
5,133,564
|
$
|
26,095
|
$
|
95,867
|
$
|
121,962
|
(1)
|
These are open-end consumer loans that are not categorized as purchased impaired loans.
|
March 31, 2012
|
December 31, 2011
|
||||||||||||||||||||||||
Recorded Investment In
|
Recorded Investment In
|
||||||||||||||||||||||||
Loans with
No Specific
Related
Allowance for Credit Losses
|
Loans with
a Related
Allowance
for Credit
Losses
|
Unpaid
Principal
Balance
|
Allowance
for Credit
Losses
Allocated
|
Loans with
No Specific
Related
Allowance for Credit Losses
|
Loans with
a Related
Allowance
for Credit
Losses
|
Unpaid
Principal
Balance
|
Allowance
for Credit
Losses
Allocated
|
||||||||||||||||||
Commercial and
industrial
|
$
|
13,364
|
$
|
35,154
|
$
|
71,648
|
$
|
14,975
|
$
|
10,801
|
$
|
26,028
|
$
|
58,591
|
$
|
14,827
|
|||||||||
Agricultural
|
557
|
-
|
557
|
-
|
556
|
-
|
556
|
-
|
|||||||||||||||||
Commercial real estate:
|
|||||||||||||||||||||||||
Office, retail, and
industrial
|
7,635
|
25,178
|
42,873
|
1,447
|
11,897
|
16,319
|
33,785
|
1,507
|
|||||||||||||||||
Multi-family
|
8,551
|
-
|
14,087
|
-
|
5,072
|
517
|
11,265
|
20
|
|||||||||||||||||
Residential
construction
|
8,666
|
11,358
|
35,110
|
3,110
|
9,718
|
7,660
|
33,124
|
2,502
|
|||||||||||||||||
Commercial
construction
|
2,107
|
18,179
|
24,844
|
763
|
19,019
|
3,790
|
28,534
|
758
|
|||||||||||||||||
Other commercial real
estate
|
24,533
|
15,252
|
65,333
|
2,808
|
26,027
|
22,083
|
70,868
|
6,481
|
|||||||||||||||||
Total commercial real
estate
|
51,492
|
69,967
|
182,247
|
8,128
|
71,733
|
50,369
|
177,576
|
11,268
|
|||||||||||||||||
Total impaired loans
individually evaluated
for impairment
|
$
|
65,413
|
$
|
105,121
|
$
|
254,452
|
$
|
23,103
|
$
|
83,090
|
$
|
76,397
|
$
|
236,723
|
$
|
26,095
|
Quarter Ended
March 31, 2012
|
Quarter Ended
March 31, 2011
|
|||||||||||
Average
Recorded
Investment
Balance
|
Interest
Income
Recognized (1)
|
Average
Recorded
Investment
Balance
|
Interest
Income
Recognized (1)
|
|||||||||
Commercial and industrial
|
$
|
45,630
|
$
|
9
|
$
|
51,024
|
$
|
6
|
||||
Agricultural
|
922
|
-
|
2,515
|
-
|
||||||||
Commercial real estate:
|
||||||||||||
Office, retail, and industrial
|
28,683
|
-
|
17,910
|
12
|
||||||||
Multi-family
|
6,528
|
-
|
6,650
|
2
|
||||||||
Residential construction
|
17,074
|
-
|
49,823
|
-
|
||||||||
Commercial construction
|
22,755
|
-
|
25,391
|
-
|
||||||||
Other commercial real estate
|
51,842
|
-
|
44,339
|
17
|
||||||||
Total commercial real estate
|
126,882
|
-
|
144,113
|
31
|
||||||||
Total impaired loans individually evaluated for
impairment
|
$
|
173,434
|
$
|
9
|
$
|
197,652
|
$
|
37
|
(1)
|
Recorded using the cash basis of accounting.
|
As of March 31, 2012
|
As of December 31, 2011
|
|||||||||||||||||
Accruing (1)
|
Non-accrual (2)
|
Total
|
Accruing (1)
|
Non-accrual (2)
|
Total
|
|||||||||||||
Commercial and industrial
|
$
|
518
|
$
|
1,240
|
$
|
1,758
|
$
|
1,451
|
$
|
897
|
$
|
2,348
|
||||||
Agricultural
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||
Office, retail, and industrial
|
220
|
-
|
220
|
1,742
|
-
|
1,742
|
||||||||||||
Multi-family
|
-
|
1,758
|
1,758
|
11,107
|
1,758
|
12,865
|
||||||||||||
Residential construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Commercial construction
|
-
|
14,006
|
14,006
|
-
|
14,006
|
14,006
|
||||||||||||
Other commercial real estate
|
-
|
11,467
|
11,467
|
227
|
11,417
|
11,644
|
||||||||||||
Total commercial real estate
|
220
|
27,231
|
27,451
|
13,076
|
27,181
|
40,257
|
||||||||||||
Total corporate loans
|
738
|
28,471
|
29,209
|
14,527
|
28,078
|
42,605
|
||||||||||||
Home equity
|
359
|
409
|
768
|
1,093
|
471
|
1,564
|
||||||||||||
1-4 family mortgages
|
979
|
1,080
|
2,059
|
2,089
|
1,293
|
3,382
|
||||||||||||
Installment loans
|
-
|
-
|
-
|
155
|
-
|
155
|
||||||||||||
Total consumer loans
|
1,338
|
1,489
|
2,827
|
3,337
|
1,764
|
5,101
|
||||||||||||
Total loans
|
$
|
2,076
|
$
|
29,960
|
$
|
32,036
|
$
|
17,864
|
$
|
29,842
|
$
|
47,706
|
(1)
|
These loans are still accruing interest.
|
(2)
|
These loans are included in non-accrual loans in the preceding tables.
|
Quarter Ended March 31, 2012
|
Quarter Ended March 31, 2011
|
|||||||||||||||||||||
Number
of
Loans
|
Pre-
Modification
Recorded
Investment
|
Interest
and Escrow
Capitalized
|
Post-
Modification
Recorded
Investment
|
Number
of
Loans
|
Pre-
Modification
Recorded
Investment
|
Interest
and Escrow
Capitalized
|
Post-
Modification
Recorded
Investment
|
|||||||||||||||
Commercial and industrial
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
2
|
$
|
131
|
$
|
7
|
$
|
138
|
||||||||
Home equity
|
-
|
-
|
-
|
-
|
5
|
284
|
12
|
296
|
||||||||||||||
1-4 family mortgages
|
3
|
430
|
4
|
434
|
5
|
571
|
30
|
601
|
||||||||||||||
Installment loans
|
-
|
-
|
-
|
-
|
1
|
151
|
4
|
155
|
||||||||||||||
Total TDRs restructured
during the period
|
3
|
$
|
430
|
$
|
4
|
$
|
434
|
13
|
$
|
1,137
|
$
|
53
|
$
|
1,190
|
Quarters Ended
|
||||||||||
March 31, 2012
|
March 31, 2011
|
|||||||||
Number of
Loans
|
Recorded
Investment
|
Number of
Loans
|
Recorded
Investment
|
|||||||
Home equity
|
-
|
$
|
-
|
1
|
$
|
83
|
||||
1-4 family mortgages
|
1
|
62
|
-
|
-
|
||||||
Total
|
1
|
$
|
62
|
1
|
$
|
83
|
Pass
|
Special Mention (1)
|
Substandard (2)
|
Non-accrual (3)
|
Total
|
|||||||||||
March 31, 2012
|
|||||||||||||||
Commercial and industrial
|
$
|
1,358,137
|
$
|
45,735
|
$
|
37,936
|
$
|
55,158
|
$
|
1,496,966
|
|||||
Agricultural
|
226,134
|
10,670
|
-
|
882
|
237,686
|
||||||||||
Commercial real estate:
|
|||||||||||||||
Office, retail, and industrial
|
1,222,796
|
63,997
|
45,275
|
34,831
|
1,366,899
|
||||||||||
Multi-family
|
287,789
|
2,528
|
1,424
|
9,615
|
301,356
|
||||||||||
Residential construction
|
42,500
|
21,588
|
14,576
|
21,104
|
99,768
|
||||||||||
Commercial construction
|
90,618
|
23,944
|
7,448
|
20,297
|
142,307
|
||||||||||
Other commercial real estate
|
703,618
|
65,593
|
16,657
|
43,137
|
829,005
|
||||||||||
Total commercial real estate
|
2,347,321
|
177,650
|
85,380
|
128,984
|
2,739,335
|
||||||||||
Total corporate loans
|
$
|
3,931,592
|
$
|
234,055
|
$
|
123,316
|
$
|
185,024
|
$
|
4,473,987
|
|||||
December 31, 2011
|
|||||||||||||||
Commercial and industrial
|
$
|
1,308,812
|
$
|
57,866
|
$
|
47,616
|
$
|
44,152
|
$
|
1,458,446
|
|||||
Agricultural
|
232,270
|
10,487
|
-
|
1,019
|
243,776
|
||||||||||
Commercial real estate:
|
|||||||||||||||
Office, retail, and industrial
|
1,147,026
|
78,578
|
43,435
|
30,043
|
1,299,082
|
||||||||||
Multi-family
|
275,031
|
5,803
|
1,015
|
6,487
|
288,336
|
||||||||||
Residential construction
|
48,806
|
27,198
|
11,756
|
18,076
|
105,836
|
||||||||||
Commercial construction
|
92,568
|
23,587
|
5,407
|
23,347
|
144,909
|
||||||||||
Other commercial real estate
|
746,213
|
73,058
|
17,428
|
51,447
|
888,146
|
||||||||||
Total commercial real estate
|
2,309,644
|
208,224
|
79,041
|
129,400
|
2,726,309
|
||||||||||
Total corporate loans
|
$
|
3,850,726
|
$
|
276,577
|
$
|
126,657
|
$
|
174,571
|
$
|
4,428,531
|
Performing
|
Non-accrual
|
Total
|
|||||||
March 31, 2012
|
|||||||||
Home equity
|
$
|
397,516
|
$
|
8,851
|
$
|
406,367
|
|||
1-4 family mortgages
|
212,081
|
5,648
|
217,729
|
||||||
Installment loans
|
39,223
|
22
|
39,245
|
||||||
Total consumer loans
|
$
|
648,820
|
$
|
14,521
|
$
|
663,341
|
|||
December 31, 2011
|
|||||||||
Home equity
|
$
|
408,787
|
$
|
7,407
|
$
|
416,194
|
|||
1-4 family mortgages
|
195,777
|
5,322
|
201,099
|
||||||
Installment loans
|
42,264
|
25
|
42,289
|
||||||
Total consumer loans
|
$
|
646,828
|
$
|
12,754
|
$
|
659,582
|
(1)
|
Loans categorized as special mention exhibit potential weaknesses that require the close attention of management, since these potential weaknesses may result in the deterioration of repayment prospects at some future date.
|
(2)
|
Loans categorized as substandard continue to accrue interest, but exhibit a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt. The loans continue to accrue interest because they are well secured and collection of principal and interest is expected within a reasonable time.
|
(3)
|
Loans categorized as non-accrual exhibit a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt and are characterized by the distinct possibility that the Company could sustain some loss if the deficiencies are not corrected. These loans were placed on non-accrual status.
|
March 31,
2012
|
December 31,
2011
|
|||||
5.875% senior notes due in 2016
|
||||||
Principal amount
|
$
|
115,000
|
$
|
115,000
|
||
Discount
|
(569)
|
(600)
|
||||
Total senior notes due in 2016
|
114,431
|
114,400
|
||||
5.85% subordinated notes due in 2016
|
||||||
Principal amount
|
50,500
|
50,500
|
||||
Discount
|
(22)
|
(24)
|
||||
Total subordinated notes due in 2016
|
50,478
|
50,476
|
||||
6.95% junior subordinated debentures due in 2033
|
||||||
Principal amount
|
66,253
|
87,351
|
||||
Discount
|
(56)
|
(74)
|
||||
Total junior subordinated debentures due in 2033
|
66,197
|
87,277
|
||||
Total senior and subordinated debt
|
$
|
231,106
|
$
|
252,153
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Net income
|
$
|
7,892
|
$
|
10,044
|
||
Preferred dividends
|
-
|
(2,413)
|
||||
Accretion on preferred stock
|
-
|
(168)
|
||||
Net income applicable to non-vested restricted shares
|
(139)
|
(137)
|
||||
Net income applicable to common shares
|
$
|
7,753
|
$
|
7,326
|
||
Weighted-average common shares outstanding:
|
||||||
Weighted-average common shares outstanding (basic)
|
73,505
|
73,151
|
||||
Dilutive effect of common stock equivalents
|
-
|
-
|
||||
Weighted-average diluted common shares outstanding
|
73,505
|
73,151
|
||||
Basic earnings per share
|
$
|
0.11
|
$
|
0.10
|
||
Diluted earnings per share
|
$
|
0.11
|
$
|
0.10
|
||
Anti-dilutive shares not included in the computation of diluted earnings per share (1)
|
1,863
|
3,733
|
(1)
|
Represents outstanding stock options (and a common stock warrant for the 2011 period) for which the exercise price is greater than the average market price of the Company’s common stock.
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Income before income tax expense (benefit)
|
$
|
9,048
|
$
|
9,953
|
||
Income tax expense (benefit):
|
||||||
Federal income tax expense
|
$
|
845
|
$
|
910
|
||
State income tax expense (benefit)
|
311
|
(1,001)
|
||||
Total income tax expense (benefit)
|
$
|
1,156
|
$
|
(91)
|
||
Effective income tax rate
|
12.8%
|
(0.9%)
|
March 31,
2012
|
December 31,
2011
|
|||||
Commitments to extend credit:
|
||||||
Home equity lines
|
$
|
254,481
|
$
|
257,315
|
||
Credit card lines
|
21,255
|
21,257
|
||||
1-4 family real estate construction
|
10,512
|
13,300
|
||||
Commercial real estate
|
133,918
|
139,574
|
||||
Commercial and industrial
|
608,122
|
609,601
|
||||
Overdraft protection program (1)
|
176,949
|
178,699
|
||||
All other commitments
|
88,051
|
129,015
|
||||
Total commitments
|
$
|
1,293,288
|
$
|
1,348,761
|
||
Letters of credit:
|
||||||
1-4 family real estate construction
|
$
|
7,861
|
$
|
8,661
|
||
Commercial real estate
|
48,339
|
49,373
|
||||
All other
|
55,872
|
58,532
|
||||
Total letters of credit
|
$
|
112,072
|
$
|
116,566
|
||
Unamortized fees associated with letters of credit (2) (3)
|
$
|
598
|
$
|
668
|
||
Remaining weighted-average term (in months)
|
10.10
|
9.62
|
||||
Remaining lives (in years)
|
0.1 to 12.3
|
0.1 to 12.6
|
(1)
|
Federal regulation regarding electronic fund transfers requires consumers to affirmatively consent to the institution’s overdraft service for automated teller machine and one-time debit card transactions before overdraft fees may be assessed on the account. Consumers are provided a specific line for the amount they may overdraw.
|
(2)
|
Included in other liabilities in the Consolidated Statements of Financial Condition.
|
(3)
|
The Company will amortize these amounts into income over the commitment period.
|
·
|
Level 1 – Quoted prices in active markets for identical assets or liabilities.
|
·
|
Level 2 – Observable inputs other than level 1 prices, such as quoted prices for similar instruments, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
|
·
|
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. These inputs require significant management judgment or estimation, some of which use model-based techniques and may be internally developed.
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||||
Trading securities:
|
||||||||||||||||||
Money market funds
|
$
|
1,209
|
$
|
-
|
$
|
-
|
$
|
1,565
|
$
|
-
|
$
|
-
|
||||||
Mutual funds
|
14,822
|
-
|
-
|
12,904
|
-
|
-
|
||||||||||||
Total trading securities
|
16,031
|
-
|
-
|
14,469
|
-
|
-
|
||||||||||||
Securities available-for-sale:
|
||||||||||||||||||
U.S. agency securities
|
-
|
5,011
|
-
|
-
|
5,035
|
-
|
||||||||||||
CMOs
|
-
|
507,546
|
-
|
-
|
384,104
|
-
|
||||||||||||
Other residential MBSs
|
-
|
136,001
|
-
|
-
|
87,691
|
-
|
||||||||||||
Municipal securities
|
-
|
488,003
|
-
|
-
|
490,071
|
-
|
||||||||||||
CDOs
|
-
|
-
|
13,685
|
-
|
-
|
13,394
|
||||||||||||
Corporate debt securities
|
-
|
30,733
|
-
|
-
|
30,014
|
-
|
||||||||||||
Hedge fund investment
|
-
|
1,936
|
-
|
-
|
1,616
|
-
|
||||||||||||
Other equity securities
|
42
|
1,018
|
-
|
41
|
1,040
|
-
|
||||||||||||
Total securities available-
for-sale
|
42
|
1,170,248
|
13,685
|
41
|
999,571
|
13,394
|
||||||||||||
Mortgage servicing rights (1)
|
-
|
-
|
878
|
-
|
-
|
929
|
||||||||||||
Liabilities:
|
||||||||||||||||||
Derivative liabilities (2)
|
$
|
-
|
$
|
2,319
|
$
|
-
|
$
|
-
|
$
|
2,459
|
$
|
-
|
(1)
|
Included in other assets in the Consolidated Statements of Financial Condition.
|
(2)
|
Included in other liabilities in the Consolidated Statements of Financial Condition.
|
Quarters Ended
March 31,
|
||||||
2012
|
2011
|
|||||
Balance at beginning of period
|
$
|
13,394
|
$
|
14,858
|
||
Total (loss) income:
|
||||||
Included in earnings (1)
|
(721)
|
-
|
||||
Included in other comprehensive income (2)
|
1,012
|
1,335
|
||||
Purchases
|
-
|
-
|
||||
Sales
|
-
|
-
|
||||
Issuances
|
-
|
-
|
||||
Settlements
|
-
|
-
|
||||
Balance at end of period
|
$
|
13,685
|
$
|
16,193
|
||
Change in unrealized losses recognized in earnings relating
to securities still held at end of period
|
$
|
(721)
|
$
|
-
|
(1)
|
Included in net securities (losses) gains in the Condensed Consolidated Statements of Income and related to securities still held at the end of the period.
|
(2)
|
Included in unrealized holding gains in the Consolidated Statements of Comprehensive Income.
|
CDO Number (1)
|
||||||||||||||||||
1
|
2
|
3
|
4
|
5
|
6
|
|||||||||||||
Characteristics:
|
||||||||||||||||||
Class (2)
|
C-1
|
C-1
|
C-1
|
B1
|
C
|
C
|
||||||||||||
Original par
|
$
|
17,500
|
$
|
15,000
|
$
|
15,000
|
$
|
15,000
|
$
|
10,000
|
$
|
6,500
|
||||||
Amortized cost
|
7,140
|
6,490
|
12,990
|
13,922
|
1,317
|
6,179
|
||||||||||||
Fair value
|
3,180
|
1,251
|
2,963
|
4,168
|
408
|
1,715
|
||||||||||||
Lowest credit rating (Moody’s)
|
Ca
|
Ca
|
Ca
|
Ca
|
C
|
Ca
|
||||||||||||
Number of underlying Issuers
|
46
|
57
|
62
|
63
|
56
|
79
|
||||||||||||
Percent of Issuers currently performing
|
78.3%
|
78.9%
|
74.2%
|
55.6%
|
60.7%
|
67.1%
|
||||||||||||
Current deferral and default percent (3)
|
14.6%
|
16.9%
|
12.8%
|
33.3%
|
40.4%
|
27.2%
|
||||||||||||
Expected future deferral and default
percent (4)
|
19.9%
|
22.1%
|
16.1%
|
28.6%
|
27.2%
|
12.8%
|
||||||||||||
Excess subordination percent (5)
|
0.0%
|
0.0%
|
1.0%
|
0.0%
|
0.0%
|
5.6%
|
||||||||||||
Discount rate risk adjustment, in basis
points (6)
|
1,400
|
1,400
|
1,400
|
1,300
|
1,400
|
1,300
|
||||||||||||
Significant unobservable assumptions, weighted average of Issuers:
|
||||||||||||||||||
Probability of prepayments
|
8.3%
|
4.3%
|
3.2%
|
7.0%
|
7.2%
|
3.2%
|
||||||||||||
Probability of default
|
22.9%
|
27.5%
|
21.5%
|
29.2%
|
39.9%
|
28.1%
|
||||||||||||
Loss given default
|
88.2%
|
88.7%
|
89.8%
|
92.6%
|
92.7%
|
95.3%
|
||||||||||||
Probability of deferral cure
|
31.8%
|
24.0%
|
30.4%
|
42.9%
|
32.1%
|
51.1%
|
(1)
|
The Company has a seventh CDO, but no information is reported for that CDO since the security had an amortized cost and fair value of zero as of March 31, 2012.
|
(2)
|
Class refers to the Company’s tranche within the security. In a structured investment, a tranche is one of a number of related securities offered as part of the same transaction and relates to the order in which investors receive principal and interest payments (i.e. tranche B pays before tranche C).
|
(3)
|
Represents actual deferrals and defaults, net of recoveries, as a percent of the original collateral.
|
(4)
|
Represents expected future net deferrals and defaults, net of recoveries, as a percent of the remaining performing collateral.
|
(5)
|
Represents additional defaults that the CDO can absorb before the security experiences any credit impairment. The excess subordination percentage is calculated by dividing the amount of potential additional loss that can be absorbed (before the receipt of all expected future principal and interest payments is affected) by the total balance of performing collateral.
|
(6)
|
Cash flows are discounted at LIBOR plus this adjustment to reflect the higher risk inherent in these securities given the current market environment.
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Collateral-dependent impaired
loans
|
$
|
-
|
$
|
-
|
$
|
120,190
|
$
|
-
|
$
|
-
|
$
|
96,220
|
||||||
OREO (1)
|
-
|
-
|
52,266
|
-
|
-
|
57,430
|
||||||||||||
Loans held-for-sale (2)
|
-
|
-
|
1,500
|
-
|
-
|
4,200
|
||||||||||||
Assets held-for-sale (3)
|
-
|
-
|
7,933
|
-
|
-
|
7,933
|
(1)
|
Includes covered OREO.
|
(2)
|
Included in other assets in the Consolidated Statements of Financial Condition.
|
(3)
|
Included in premises, furniture, and equipment in the Consolidated Statements of Financial Condition.
|
Quarters Ended March 31,
|
||||||||||||
2012
|
2011
|
|||||||||||
Charged to
Allowance for
Loan Losses
|
Charged to
Earnings
|
Charged to
Allowance for
Loan Losses
|
Charged to
Earnings
|
|||||||||
Collateral-dependent impaired loans
|
$
|
18,740
|
$
|
-
|
$
|
16,810
|
$
|
-
|
||||
OREO
|
-
|
690
|
-
|
1,112
|
||||||||
Loans held-for-sale
|
3,135
|
-
|
200
|
-
|
||||||||
Assets held-for-sale
|
-
|
-
|
-
|
310
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||||||||||
Carrying
Amount
|
Fair Value
|
Carrying
Amount
|
Fair Value
|
|||||||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Cash and due from banks
|
$
|
105,722
|
$
|
105,722
|
$
|
-
|
$
|
-
|
$
|
123,354
|
$
|
123,354
|
$
|
-
|
$
|
-
|
||||||||
Interest-bearing deposits in
other banks
|
380,651
|
-
|
380,651
|
-
|
518,176
|
-
|
518,176
|
-
|
||||||||||||||||
Securities held-to-
maturity:
|
||||||||||||||||||||||||
Municipal securities
|
56,319
|
-
|
59,364
|
-
|
60,458
|
-
|
61,477
|
-
|
||||||||||||||||
Loans, net of allowance for
loan losses:
|
||||||||||||||||||||||||
Commercial and industrial
|
1,496,966
|
-
|
-
|
1,498,870
|
1,458,446
|
-
|
-
|
1,460,972
|
||||||||||||||||
Agricultural
|
237,686
|
-
|
-
|
236,753
|
243,776
|
-
|
-
|
243,035
|
||||||||||||||||
Office, retail, and
industrial
|
1,366,899
|
-
|
-
|
1,375,680
|
1,299,082
|
-
|
-
|
1,303,288
|
||||||||||||||||
Multi-family
|
301,356
|
-
|
-
|
304,217
|
288,336
|
-
|
-
|
290,645
|
||||||||||||||||
Residential construction
|
99,768
|
-
|
-
|
100,165
|
105,836
|
-
|
-
|
106,145
|
||||||||||||||||
Commercial construction
|
142,307
|
-
|
-
|
142,503
|
144,909
|
-
|
-
|
145,305
|
||||||||||||||||
Other commercial real
estate
|
829,005
|
-
|
-
|
833,919
|
888,146
|
-
|
-
|
890,275
|
||||||||||||||||
Home equity
|
406,367
|
-
|
-
|
387,653
|
416,194
|
-
|
-
|
394,404
|
||||||||||||||||
1-4 family mortgages
|
217,729
|
-
|
-
|
222,162
|
201,099
|
-
|
-
|
206,115
|
||||||||||||||||
Installment loans
|
39,245
|
-
|
-
|
40,218
|
42,289
|
-
|
-
|
43,030
|
||||||||||||||||
Covered loans
|
251,376
|
-
|
-
|
274,983
|
260,502
|
-
|
-
|
288,021
|
||||||||||||||||
Allowance for loan losses
|
(116,264)
|
-
|
-
|
(116,264)
|
(119,462)
|
-
|
-
|
(119,462)
|
||||||||||||||||
Loans, net of allowance
for loan losses
|
5,272,440
|
-
|
-
|
5,300,859
|
5,229,153
|
-
|
-
|
5,251,773
|
||||||||||||||||
FDIC indemnification asset
|
58,488
|
-
|
-
|
31,486
|
65,609
|
-
|
-
|
37,173
|
||||||||||||||||
Accrued interest receivable
|
29,423
|
-
|
29,423
|
29,826
|
-
|
29,826
|
||||||||||||||||||
Investment in BOLI
|
206,304
|
-
|
-
|
206,304
|
206,235
|
-
|
-
|
206,235
|
||||||||||||||||
Liabilities:
|
||||||||||||||||||||||||
Deposits
|
||||||||||||||||||||||||
Demand deposits
|
$
|
1,637,593
|
$
|
-
|
$
|
1,637,593
|
$
|
-
|
$
|
1,593,773
|
$
|
-
|
$
|
1,593,773
|
$
|
-
|
||||||||
Savings deposits
|
1,030,554
|
-
|
1,030,554
|
-
|
970,016
|
-
|
970,016
|
-
|
||||||||||||||||
NOW accounts
|
1,055,558
|
-
|
1,055,558
|
-
|
1,057,887
|
-
|
1,057,887
|
-
|
||||||||||||||||
Money market deposits
|
1,173,388
|
-
|
1,173,388
|
-
|
1,198,382
|
-
|
1,198,382
|
-
|
||||||||||||||||
Time deposits
|
1,589,270
|
-
|
1,591,759
|
-
|
1,659,117
|
-
|
1,659,251
|
-
|
||||||||||||||||
Total deposits
|
6,486,363
|
-
|
6,488,852
|
-
|
6,479,175
|
-
|
6,479,309
|
-
|
||||||||||||||||
Borrowed funds
|
202,155
|
-
|
205,777
|
-
|
205,371
|
-
|
208,728
|
-
|
||||||||||||||||
Senior and subordinated
debt
|
231,106
|
226,442
|
-
|
-
|
252,153
|
237,393
|
-
|
-
|
||||||||||||||||
Accrued interest payable
|
7,155
|
-
|
7,155
|
-
|
4,019
|
-
|
4,019
|
-
|
||||||||||||||||
Standby letters of credit
|
598
|
-
|
598
|
-
|
668
|
-
|
668
|
-
|
|
·
|
Pre-Tax, Pre-Provision Operating Earnings - Pre-tax, pre-provision operating earnings (which reflect our operating performance before the effects of credit-related charges and other unusual, infrequent, or non-recurring revenues and expenses) is a non-GAAP financial measure, which we believe is useful because it helps investors to assess the Company’s operating performance. A reconciliation of pre-tax, pre-provision operating earnings to GAAP can be found in Table 1.
|
|
·
|
Net Interest Income - Net interest income is our primary source of revenue. Net interest income equals the difference between interest income and fees earned on interest-earning assets (such as loans and securities) and interest expense incurred on interest-bearing liabilities (such as deposits and borrowed funds).
|
|
·
|
Net Interest Margin - Net interest margin equals net interest income divided by total interest-earning assets.
|
|
·
|
Noninterest Income - Noninterest income is the income we earn from fee-based revenues (such as service charges on deposit accounts and wealth management fees), BOLI and other income, and non-operating revenues (such as securities gains and losses).
|
|
·
|
Asset Quality - Asset quality is an estimation of the quality of our loan portfolio, including an assessment of the credit risk related to existing and potential loss exposure, and incorporates an evaluation of a variety of factors, such as non-performing loans to total loans.
|
|
·
|
Regulatory Capital – Our regulatory capital is classified in one of the following two tiers: (i) Tier 1 capital consists of common equity, retained earnings, qualifying non-cumulative perpetual preferred stock, and qualifying trust-preferred securities, less goodwill and most intangible assets and (ii) Tier 2 capital includes qualifying subordinated debt and the allowance for credit losses, subject to limitations.
|
Quarters Ended
March 31,
|
||||||||
2012
|
2011
|
% Change
|
||||||
Operating Results
|
||||||||
Interest income
|
$
|
75,268
|
$
|
81,283
|
(7.4)
|
|||
Interest expense
|
(10,086)
|
(10,637)
|
(5.2)
|
|||||
Net interest income
|
65,182
|
70,646
|
(7.7)
|
|||||
Fee-based revenues
|
22,592
|
21,703
|
4.1
|
|||||
Other noninterest income
|
2,784
|
1,974
|
41.0
|
|||||
Noninterest expense, excluding losses realized on OREO (2)
|
(61,995)
|
(63,191)
|
(1.9)
|
|||||
Pre-tax, pre-provision operating earnings (3)
|
28,563
|
31,132
|
(8.3)
|
|||||
Provision for loan losses
|
(18,210)
|
(19,492)
|
(6.6)
|
|||||
Net (losses) gains on securities sales
|
(206)
|
540
|
N/M
|
|||||
Securities impairment losses
|
(737)
|
-
|
100.0
|
|||||
Gain on early extinguishment of debt
|
256
|
-
|
100.0
|
|||||
Write-downs of OREO (2)
|
(690)
|
(1,112)
|
(37.9)
|
|||||
Net gains (losses) on sales of OREO (2)
|
387
|
(1,115)
|
N/M
|
|||||
Severance-related costs (2)
|
(315)
|
-
|
100.0
|
|||||
Income before income tax
|
9,048
|
9,953
|
(9.1)
|
|||||
Income tax (expense) benefit
|
(1,156)
|
91
|
N/M
|
|||||
Net income
|
7,892
|
10,044
|
(21.4)
|
|||||
Preferred dividends and accretion on preferred stock
|
-
|
(2,581)
|
(100.0)
|
|||||
Net income applicable to non-vested restricted shares
|
(139)
|
(137)
|
1.5
|
|||||
Net income applicable to common shares
|
$
|
7,753
|
$
|
7,326
|
5.8
|
|||
Weighted average diluted shares outstanding
|
73,505
|
73,151
|
||||||
Diluted earnings per common share
|
$
|
0.11
|
$
|
0.10
|
||||
Performance Ratios (1)
|
||||||||
Return on average common equity
|
3.21%
|
3.20%
|
||||||
Return on average assets
|
0.40%
|
0.50%
|
||||||
Net interest margin – tax equivalent
|
3.88%
|
4.15%
|
||||||
Efficiency ratio
|
64.62%
|
62.70%
|
(1)
|
All ratios are presented on an annualized basis.
|
(2)
|
For further discussion of net gains (losses) OREO and severance-related costs, see the “Noninterest Expense” section of this Item 2.
|
(3)
|
Our accounting and reporting policies conform to GAAP and general practice within the banking industry. As a supplement to GAAP, we provided this non-GAAP performance result, which we believe is useful because it assists investors in assessing our operating performance. Although it is intended to enhance investors’ understanding of our business and performance, this non-GAAP financial measure should not be considered an alternative to GAAP.
|
March 31,
2012
|
December 31,
2011
|
March 31,
2011
|
March 31, 2012
Change From
|
||||||||||||
December 31,
2011
|
March 31,
2011
|
||||||||||||||
Balance Sheet Highlights
|
|||||||||||||||
Total assets
|
$
|
7,988,002
|
$
|
7,973,594
|
$
|
8,036,609
|
$
|
14,408
|
$
|
(48,607)
|
|||||
Total loans, excluding covered loans
|
5,137,328
|
5,088,113
|
5,095,543
|
49,215
|
41,785
|
||||||||||
Total loans, including covered loans
|
5,388,704
|
5,348,615
|
5,444,989
|
40,089
|
(56,285)
|
||||||||||
Total deposits
|
6,486,363
|
6,479,175
|
6,419,894
|
7,188
|
66,469
|
||||||||||
Transactional deposits
|
4,897,093
|
4,820,058
|
4,545,670
|
77,035
|
351,423
|
||||||||||
Loans, excluding covered loans, to
deposits ratio
|
79.2%
|
78.5%
|
79.4%
|
||||||||||||
Transactional deposits to total deposits
|
75.5%
|
74.4%
|
70.8%
|
March 31,
2012
|
December 31,
2011
|
March 31,
2011
|
March 31, 2012
Change From
|
||||||||||||
December 31,
2011
|
March 31,
2011
|
||||||||||||||
Asset Quality Highlights (1)
|
|||||||||||||||
Non-accrual loans
|
$
|
199,545
|
$
|
187,325
|
$
|
186,563
|
$
|
12,220
|
$
|
12,982
|
|||||
90 days or more past due loans (still
accruing interest)
|
7,674
|
9,227
|
5,231
|
(1,553)
|
2,443
|
||||||||||
Total non-performing loans
|
207,219
|
196,552
|
191,794
|
10,667
|
15,425
|
||||||||||
TDRs (still accruing interest)
|
2,076
|
17,864
|
14,120
|
(15,788)
|
(12,044)
|
||||||||||
Other real estate owned
|
35,276
|
33,975
|
33,863
|
1,301
|
1,413
|
||||||||||
Total non-performing assets
|
$
|
244,571
|
$
|
248,391
|
$
|
239,777
|
$
|
(3,820)
|
$
|
4,794
|
|||||
30-89 days past due loans (still
accruing interest)
|
$
|
21,241
|
$
|
27,495
|
$
|
28,927
|
$
|
(6,254)
|
$
|
(7,686)
|
|||||
Allowance for credit losses
|
$
|
118,764
|
$
|
121,962
|
$
|
145,003
|
$
|
(3,198)
|
$
|
(26,239)
|
|||||
Allowance for credit losses as a
percent of loans
|
2.31%
|
2.40%
|
2.85%
|
||||||||||||
Allowance for credit losses to
non-accrual loans
|
60%
|
65%
|
78%
|
(1)
|
Excludes covered loans and covered OREO. For a discussion of covered assets, which consist of covered loans, covered OREO, and the related FDIC indemnification asset, refer to Note 5 of “Notes to Condensed Consolidated Financial Statements” in Item 1 of this Form 10-Q. Asset quality, including covered loans and covered OREO, is included in the “Loan Portfolio and Credit Quality” section of this Item 2.
|
Quarters Ended March 31,
|
Attribution of Change
in Net Interest Income (1)
|
||||||||||||||||||||||||||
2012
|
2011
|
||||||||||||||||||||||||||
Average
Balance
|
Interest
|
Yield/
Rate
(%)
|
Average
Balance
|
Interest
|
Yield/
Rate
(%)
|
Volume
|
Yield/
Rate
|
Total
|
|||||||||||||||||||
Assets:
|
|||||||||||||||||||||||||||
Short-term investments
|
$
|
449,788
|
$
|
275
|
0.25
|
$
|
467,880
|
$
|
292
|
0.25
|
$
|
(11)
|
$
|
(6)
|
$
|
(17)
|
|||||||||||
Trading securities
|
14,585
|
36
|
0.99
|
15,372
|
30
|
0.78
|
(1)
|
7
|
6
|
||||||||||||||||||
Investment securities (2)
|
1,163,338
|
11,734
|
4.03
|
1,166,991
|
13,048
|
4.47
|
(41)
|
(1,273)
|
(1,314)
|
||||||||||||||||||
FHLB and Federal Reserve Bank
stock
|
52,531
|
330
|
2.51
|
61,338
|
357
|
2.33
|
(60)
|
33
|
(27)
|
||||||||||||||||||
Loans, excluding covered loans (2)
|
5,089,286
|
61,983
|
4.90
|
5,075,840
|
63,301
|
5.06
|
215
|
(1,533)
|
(1,318)
|
||||||||||||||||||
Covered interest-earning assets (3)
|
318,569
|
4,202
|
5.31
|
444,242
|
7,822
|
7.14
|
(1,919)
|
(1,701)
|
(3,620)
|
||||||||||||||||||
Total loans
|
5,407,855
|
66,185
|
4.92
|
5,520,082
|
71,123
|
5.23
|
(1,704)
|
(3,234)
|
(4,938)
|
||||||||||||||||||
Total interest-earning assets (2)
|
7,088,097
|
78,560
|
4.45
|
7,231,663
|
84,850
|
4.75
|
(1,817)
|
(4,473)
|
(6,290)
|
||||||||||||||||||
Cash and due from banks
|
109,717
|
121,494
|
|||||||||||||||||||||||||
Allowance for loan losses
|
(123,667)
|
(148,051)
|
|||||||||||||||||||||||||
Other assets
|
883,044
|
889,845
|
|||||||||||||||||||||||||
Total assets
|
$
|
7,957,191
|
$
|
8,094,951
|
|||||||||||||||||||||||
Liabilities and Stockholders’ Equity:
|
|||||||||||||||||||||||||||
Savings deposits
|
$
|
995,955
|
283
|
0.11
|
$
|
901,205
|
476
|
0.21
|
57
|
(250)
|
(193)
|
||||||||||||||||
NOW accounts
|
1,051,870
|
218
|
0.08
|
1,044,280
|
320
|
0.12
|
2
|
(104)
|
(102)
|
||||||||||||||||||
Money market deposits
|
1,184,316
|
521
|
0.18
|
1,240,439
|
860
|
0.28
|
(37)
|
(302)
|
(339)
|
||||||||||||||||||
Time deposits
|
1,621,926
|
4,491
|
1.11
|
1,937,890
|
6,015
|
1.26
|
(917)
|
(607)
|
(1,524)
|
||||||||||||||||||
Borrowed funds
|
203,548
|
515
|
1.02
|
285,847
|
680
|
0.96
|
(211)
|
46
|
(165)
|
||||||||||||||||||
Senior and subordinated debt
|
248,232
|
4,058
|
6.57
|
137,745
|
2,286
|
6.73
|
1,805
|
(33)
|
1,772
|
||||||||||||||||||
Total interest-bearing liabilities
|
5,305,847
|
10,086
|
0.76
|
5,547,406
|
10,637
|
0.78
|
699
|
(1,250)
|
(551)
|
||||||||||||||||||
Demand deposits
|
1,591,198
|
1,342,013
|
|
||||||||||||||||||||||||
Other liabilities
|
89,778
|
83,217
|
|||||||||||||||||||||||||
Stockholders’ equity - common
|
970,368
|
929,315
|
|||||||||||||||||||||||||
Stockholders’ equity - preferred
|
-
|
193,000
|
|||||||||||||||||||||||||
Total liabilities and
stockholders’ equity
|
$
|
7,957,191
|
$
|
8,094,951
|
|||||||||||||||||||||||
Net interest income/margin (2)
|
$
|
68,474
|
3.88
|
$
|
74,213
|
4.15
|
$
|
(2,516)
|
$
|
(3,223)
|
$
|
(5,739)
|
|||||||||||||||
Net interest income (GAAP)
|
$
|
65,182
|
$
|
70,646
|
|||||||||||||||||||||||
Tax equivalent adjustment
|
3,292
|
3,567
|
|||||||||||||||||||||||||
Tax-equivalent net interest
income
|
$
|
68,474
|
$
|
74,213
|
(1)
|
For purposes of this table, changes which are not due solely to volume changes or rate changes are allocated to these categories on the basis of the percentage relationship of each to the sum of the two.
|
(2)
|
Interest income and yields are presented on a tax-equivalent basis, assuming a federal income tax rate of 35%.
|
(3)
|
Covered interest-earning assets consist of loans acquired through FDIC-assisted transactions and the related FDIC indemnification asset. For additional discussion, please refer to Note 5 of “Notes to Consolidated Financial Statements” in Item 1 of this Form 10-Q.
|
Quarters Ended
March 31,
|
||||||||
2012
|
2011
|
% Change
|
||||||
Service charges on deposit accounts
|
$
|
8,660
|
$
|
8,144
|
6.3
|
|||
Wealth management fees
|
5,392
|
5,053
|
6.7
|
|||||
Other service charges, commissions, and fees
|
3,520
|
3,977
|
(11.5)
|
|||||
Card-based fees (1)
|
5,020
|
4,529
|
10.8
|
|||||
Total fee-based revenues
|
22,592
|
21,703
|
4.1
|
|||||
BOLI income (2)
|
248
|
252
|
(1.6)
|
|||||
Other income (3)
|
1,135
|
978
|
16.1
|
|||||
Total operating revenues
|
23,975
|
22,933
|
4.5
|
|||||
Net trading gains (4)
|
1,401
|
744
|
88.3
|
|||||
Net (losses) gains on securities sales (5)
|
(206)
|
540
|
N/M
|
|||||
Securities impairment losses (5)
|
(737)
|
-
|
N/M
|
|||||
Gain on early extinguishment of debt (6)
|
256
|
-
|
N/M
|
|||||
Total noninterest income
|
$
|
24,689
|
$
|
24,217
|
1.9
|
(1)
|
Card-based fees consist of debit and credit card interchange fees charged for processing transactions as well as various fees charged on both customer and non-customer automated teller machine (“ATM”) and point-of-sale transactions processed through the ATM and point-of-sale networks.
|
(2)
|
BOLI income represents benefit payments received and the CSV of the policies, net of premiums paid. The change in CSV is attributed to earnings or losses credited to the policies based on investments made by the insurer. For a further discussion of our investment in BOLI, see Note 1 to the Consolidated Financial Statements of our 2011 10-K.
|
(3)
|
Other income consists of various items, including safe deposit box rentals, miscellaneous recoveries, and gains on the sales of various assets.
|
(4)
|
Net trading gains result from changes in the fair value of trading securities. Our trading securities represent diversified investment securities held in a grantor trust under deferred compensation arrangements in which plan participants may direct amounts earned to be invested in securities other than Company stock. Net trading gains are substantially offset by an adjustment to salaries and wages expense.
|
(5)
|
For a discussion of these items, see the “Investment Portfolio Management” section of this Item 2.
|
(6)
|
The gain on early extinguishment of debt relates to the retirement of approximately $21 million in trust preferred junior subordinated debentures.
|
Quarters Ended
March 31,
|
||||||||
2012
|
2011
|
% Change
|
||||||
Compensation expense:
|
||||||||
Salaries and wages (1)
|
$
|
27,257
|
$
|
25,665
|
6.2
|
|||
Employee benefits (1)
|
6,793
|
7,153
|
(5.0)
|
|||||
Total compensation expense
|
34,050
|
32,818
|
3.8
|
|||||
Net OREO expense:
|
||||||||
Write-downs of OREO
|
690
|
1,112
|
(37.9)
|
|||||
Net (gains) losses on sales of OREO (2)
|
(387)
|
1,115
|
N/M
|
|||||
Net OREO operating expense (3)
|
1,561
|
1,704
|
(8.4)
|
|||||
Total OREO expense
|
1,864
|
3,931
|
(52.6)
|
|||||
Professional services:
|
||||||||
Loan remediation costs
|
2,788
|
2,848
|
(2.1)
|
|||||
Other professional services (1)
|
2,841
|
2,271
|
25.1
|
|||||
Total professional services
|
5,629
|
5,119
|
10.0
|
|||||
Net occupancy expense
|
6,205
|
6,784
|
(8.5)
|
|||||
Equipment expense
|
2,126
|
2,319
|
(8.3)
|
|||||
Technology and related costs
|
2,858
|
2,623
|
9.0
|
|||||
FDIC insurance premiums
|
1,719
|
2,725
|
(36.9)
|
|||||
Advertising and promotions
|
870
|
1,079
|
(19.4)
|
|||||
Merchant card expense
|
1,796
|
2,088
|
(14.0)
|
|||||
Other expenses
|
5,496
|
5,932
|
(7.3)
|
|||||
Total noninterest expense
|
$
|
62,613
|
$
|
65,418
|
(4.3)
|
|||
Full-time equivalent employees
|
1,757
|
1,845
|
(4.8)
|
|||||
Efficiency ratio (4)
|
64.62%
|
62.70%
|
(1)
|
In first quarter 2012, the Company recorded a $315,000 charge for severance costs related to an organizational realignment. The charge included $258,000 in salaries and wages, $26,000 in retirement and other employee benefits, and $31,000 in other professional services.
|
(2)
|
For a discussion of sales of OREO properties, refer to the “Non-performing assets” section of this Item 2.
|
(3)
|
Net OREO operating expense consists of real estate taxes, commissions paid on sales, insurance, and maintenance, net of any rental income.
|
(4)
|
The efficiency ratio expresses noninterest expense, excluding OREO expense, as a percentage of tax-equivalent net interest income plus total fees and other income.
|
Quarters Ended
March 31,
|
||||||||
2012
|
2011
|
% Change
|
||||||
Income before income tax expense (benefit)
|
$
|
9,048
|
$
|
9,953
|
(9.1)
|
|||
Income tax expense (benefit):
|
||||||||
Federal income tax expense
|
$
|
845
|
$
|
910
|
(7.1)
|
|||
State income tax expense (benefit)
|
311
|
(1,001)
|
N/M
|
|||||
Total income tax expense (benefit)
|
$
|
1,156
|
$
|
(91)
|
N/M
|
|||
Effective income tax rate
|
12.8%
|
(0.9%)
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||||||||
Fair
Value
|
Unrealized
Gains
(Losses)
|
Amortized
Cost
|
% of Total Amortized Cost
|
Fair
Value
|
Unrealized
Gains
(Losses)
|
Amortized
Cost
|
% of Total Amortized Cost
|
|||||||||||||||
Available-for-Sale
|
||||||||||||||||||||||
U.S. agency securities
|
$
|
5,011
|
$
|
(18)
|
$
|
5,029
|
0.4
|
$
|
5,035
|
$
|
(25)
|
$
|
5,060
|
0.5
|
||||||||
CMOs
|
507,546
|
2,885
|
504,661
|
40.8
|
384,104
|
276
|
383,828
|
35.7
|
||||||||||||||
Other MBSs
|
136,001
|
5,738
|
130,263
|
10.5
|
87,691
|
5,709
|
81,982
|
7.7
|
||||||||||||||
Municipal securities
|
488,003
|
25,018
|
462,985
|
37.4
|
490,071
|
25,789
|
464,282
|
43.2
|
||||||||||||||
CDOs
|
13,685
|
(34,353)
|
48,038
|
3.9
|
13,394
|
(35,365)
|
48,759
|
4.5
|
||||||||||||||
Corporate debt securities
|
30,733
|
3,194
|
27,539
|
2.2
|
30,014
|
2,503
|
27,511
|
2.6
|
||||||||||||||
Equity securities
|
2,996
|
773
|
2,223
|
0.2
|
2,697
|
508
|
2,189
|
0.2
|
||||||||||||||
Total available-for-
sale
|
1,183,975
|
3,237
|
1,180,738
|
95.4
|
1,013,006
|
(605)
|
1,013,611
|
94.4
|
||||||||||||||
Held-to-Maturity
|
||||||||||||||||||||||
Municipal securities
|
59,364
|
3,045
|
56,319
|
4.6
|
61,477
|
1,019
|
60,458
|
5.6
|
||||||||||||||
Total securities
|
$
|
1,243,339
|
$
|
6,282
|
$
|
1,237,057
|
100.0
|
$
|
1,074,483
|
$
|
414
|
$
|
1,074,069
|
100.0
|
March 31, 2012
|
December 31, 2011
|
|||||||||||
Effective
Duration (1)
|
Average
Life (2)
|
Yield to
Maturity (3)
|
Effective
Duration (1)
|
Average
Life (2)
|
Yield to
Maturity (3)
|
|||||||
Available-for-Sale
|
||||||||||||
U.S. agency securities
|
0.71%
|
0.28
|
4.13%
|
0.85%
|
0.53
|
4.01%
|
||||||
CMOs
|
1.32%
|
2.48
|
1.32%
|
0.92%
|
2.19
|
1.57%
|
||||||
Other MBSs
|
2.52%
|
4.08
|
3.24%
|
1.96%
|
3.91
|
4.50%
|
||||||
Municipal securities
|
3.95%
|
3.56
|
6.08%
|
3.84%
|
3.77
|
6.13%
|
||||||
CDOs
|
0.25%
|
8.52
|
0.00%
|
0.25%
|
8.57
|
0.00%
|
||||||
Other securities
|
5.98%
|
10.12
|
6.43%
|
6.07%
|
10.29
|
6.45%
|
||||||
Total available-for-sale
|
2.55%
|
3.49
|
3.49%
|
2.45%
|
3.57
|
3.98%
|
||||||
Held-to-Maturity
|
||||||||||||
Municipal securities
|
4.78%
|
7.46
|
5.98%
|
5.31%
|
9.33
|
5.91%
|
||||||
Total securities
|
2.65%
|
3.68
|
3.60%
|
2.61%
|
3.90
|
4.08%
|
(1)
|
The effective duration of the securities portfolio represents the estimated percentage change in the fair value of the securities portfolio given a 100 basis point increase or decrease in the level of interest rates. This measure is used as a gauge of the portfolio’s price volatility at a single point in time and is not intended to be a precise predictor of future fair values since those values will be influenced by a number of factors.
|
(2)
|
Average life is presented in years and represents the weighted-average time to receive all future cash flows using the dollar amount of
principal paydowns, including estimated principal prepayments, as the weighting factor.
|
(3)
|
Yields on municipal securities are reflected on a tax-equivalent basis, assuming a federal income tax rate of 35%.
|
March 31,
2012
|
% of
Total
|
December 31,
2011
|
% of
Total
|
Annualized
% Change
|
||||||||
Commercial and industrial
|
$
|
1,496,966
|
29.2
|
$
|
1,458,446
|
28.7
|
10.6
|
|||||
Agricultural
|
237,686
|
4.6
|
243,776
|
4.8
|
(10.0)
|
|||||||
Commercial real estate:
|
||||||||||||
Office
|
480,288
|
9.4
|
444,368
|
8.7
|
32.3
|
|||||||
Retail
|
371,258
|
7.2
|
334,034
|
6.6
|
44.6
|
|||||||
Industrial
|
515,353
|
10.0
|
520,680
|
10.2
|
(4.1)
|
|||||||
Multi-family
|
301,356
|
5.9
|
288,336
|
5.7
|
18.1
|
|||||||
Residential construction
|
99,768
|
1.9
|
105,836
|
2.1
|
(22.9)
|
|||||||
Commercial construction
|
142,307
|
2.8
|
144,909
|
2.8
|
(7.2)
|
|||||||
Other commercial real estate (1)
|
829,005
|
16.1
|
888,146
|
17.4
|
(26.6)
|
|||||||
Total commercial real estate
|
2,739,335
|
53.3
|
2,726,309
|
53.5
|
1.9
|
|||||||
Total corporate loans
|
4,473,987
|
87.1
|
4,428,531
|
87.0
|
4.1
|
|||||||
Home equity
|
406,367
|
7.9
|
416,194
|
8.2
|
(9.4)
|
|||||||
1-4 family mortgages
|
217,729
|
4.2
|
201,099
|
4.0
|
33.1
|
|||||||
Installment loans
|
39,245
|
0.8
|
42,289
|
0.8
|
(28.8)
|
|||||||
Total consumer loans
|
663,341
|
12.9
|
659,582
|
13.0
|
2.3
|
|||||||
Total loans, excluding covered loans
|
5,137,328
|
100.0
|
5,088,113
|
100.0
|
3.9
|
|||||||
Covered loans (2)
|
251,376
|
260,502
|
(14.0)
|
|||||||||
Total loans
|
$
|
5,388,704
|
$
|
5,348,615
|
3.0
|
(1)
|
Approximately $50 million of certain other commercial real estate loans as of December 31, 2011 were reclassified into other loan categories as of March 31, 2012, primarily office and retail commercial real estate.
|
(2)
|
For a detailed discussion of our covered loans and the related accounting policy for covered loans, refer to Notes 1 and 5 of “Notes to the Condensed Consolidated Financial Statements” in Item 1 of this Form 10-Q.
|
March 31, 2012
|
December 31, 2011
|
|||||||||||||||||
Owner
Occupied
|
Investor
|
Total
|
Owner
Occupied
|
Investor
|
Total
|
|||||||||||||
Office, retail, and industrial:
|
||||||||||||||||||
Office
|
$
|
177,067
|
$
|
303,221
|
$
|
480,288
|
$
|
146,818
|
$
|
297,550
|
$
|
444,368
|
||||||
Retail
|
123,661
|
247,597
|
371,258
|
89,831
|
244,203
|
334,034
|
||||||||||||
Industrial
|
289,058
|
226,295
|
515,353
|
298,887
|
221,793
|
520,680
|
||||||||||||
Total office, retail, and
industrial
|
589,786
|
777,113
|
1,366,899
|
535,536
|
763,546
|
1,299,082
|
||||||||||||
Multi-family
|
-
|
301,356
|
301,356
|
-
|
288,336
|
288,336
|
||||||||||||
Residential construction
|
-
|
99,768
|
99,768
|
-
|
105,836
|
105,836
|
||||||||||||
Commercial construction
|
-
|
142,307
|
142,307
|
-
|
144,909
|
144,909
|
||||||||||||
Other commercial real estate:
|
||||||||||||||||||
Rental properties (1)
|
32,030
|
101,240
|
133,270
|
31,417
|
95,668
|
127,085
|
||||||||||||
Service stations and truck stops
|
102,719
|
19,258
|
121,977
|
102,870
|
26,061
|
128,931
|
||||||||||||
Warehouses and storage
|
86,053
|
39,556
|
125,609
|
89,293
|
40,198
|
129,491
|
||||||||||||
Hotels
|
-
|
71,757
|
71,757
|
-
|
73,889
|
73,889
|
||||||||||||
Restaurants
|
67,367
|
18,053
|
85,420
|
59,460
|
19,407
|
78,867
|
||||||||||||
Medical
|
19,555
|
834
|
20,389
|
19,808
|
1,051
|
20,859
|
||||||||||||
Automobile dealers
|
30,212
|
4,158
|
34,370
|
31,588
|
4,189
|
35,777
|
||||||||||||
Mobile home parks
|
-
|
29,967
|
29,967
|
-
|
30,071
|
30,071
|
||||||||||||
Recreational
|
36,048
|
7,906
|
43,954
|
26,826
|
7,882
|
34,708
|
||||||||||||
Religious
|
24,417
|
174
|
24,591
|
23,919
|
178
|
24,097
|
||||||||||||
Multi-use properties
|
13,929
|
60,427
|
74,356
|
59,068
|
96,517
|
155,585
|
||||||||||||
Other
|
24,719
|
38,626
|
63,345
|
8,802
|
39,984
|
48,786
|
||||||||||||
Total other commercial real
estate
|
437,049
|
391,956
|
829,005
|
453,051
|
435,095
|
888,146
|
||||||||||||
Total commercial real estate
|
$
|
1,026,835
|
$
|
1,712,500
|
$
|
2,739,335
|
$
|
988,587
|
$
|
1,737,722
|
$
|
2,726,309
|
||||||
Commercial real estate loans,
excluding multi-family and
construction loans
|
$
|
1,026,835
|
$
|
1,169,069
|
$
|
2,195,904
|
$
|
988,587
|
$
|
1,198,641
|
$
|
2,187,228
|
||||||
Percent of total (2)
|
46.8%
|
53.2%
|
45.2%
|
54.8%
|
(1)
|
The owner occupied rental properties primarily represent home-based businesses.
|
(2)
|
The percent reported does not include multi-family or construction loans since the owner-occupied classification does not apply to these categories.
|
Past Due
|
||||||||||||||||||
Total
Loans
|
Performing
|
30-89 Days
Past Due
|
90 Days
Past Due
|
Non-accrual
|
TDRs
(still accruing
interest)
|
|||||||||||||
As of March 31, 2012
|
||||||||||||||||||
Commercial and industrial
|
$
|
1,496,966
|
$
|
1,431,711
|
$
|
6,054
|
$
|
3,525
|
$
|
55,158
|
$
|
518
|
||||||
Agricultural
|
237,686
|
236,252
|
159
|
393
|
882
|
-
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||
Office
|
480,288
|
468,525
|
1,110
|
250
|
10,403
|
-
|
||||||||||||
Retail
|
371,258
|
364,924
|
612
|
261
|
5,241
|
220
|
||||||||||||
Industrial
|
515,353
|
494,562
|
1,214
|
390
|
19,187
|
-
|
||||||||||||
Multi-family
|
301,356
|
290,379
|
1,362
|
-
|
9,615
|
-
|
||||||||||||
Residential construction
|
99,768
|
77,016
|
1,648
|
-
|
21,104
|
-
|
||||||||||||
Commercial construction
|
142,307
|
121,510
|
500
|
-
|
20,297
|
-
|
||||||||||||
Other commercial real estate
|
829,005
|
780,034
|
4,871
|
963
|
43,137
|
-
|
||||||||||||
Total commercial real estate
|
2,739,335
|
2,596,950
|
11,317
|
1,864
|
128,984
|
220
|
||||||||||||
Total corporate loans
|
4,473,987
|
4,264,913
|
17,530
|
5,782
|
185,024
|
738
|
||||||||||||
Home equity
|
406,367
|
392,930
|
2,631
|
1,596
|
8,851
|
359
|
||||||||||||
1-4 family mortgages
|
217,729
|
210,091
|
747
|
264
|
5,648
|
979
|
||||||||||||
Installment loans
|
39,245
|
38,858
|
333
|
32
|
22
|
-
|
||||||||||||
Total consumer loans
|
663,341
|
641,879
|
3,711
|
1,892
|
14,521
|
1,338
|
||||||||||||
Total loans, excluding covered
loans
|
5,137,328
|
4,906,792
|
21,241
|
7,674
|
199,545
|
2,076
|
||||||||||||
Covered loans
|
251,376
|
189,900
|
8,387
|
33,825
|
19,264
|
-
|
||||||||||||
Total loans
|
$
|
5,388,704
|
$
|
5,096,692
|
$
|
29,628
|
$
|
41,499
|
$
|
218,809
|
$
|
2,076
|
||||||
As of December 31, 2011
|
||||||||||||||||||
Commercial and industrial
|
$
|
1,458,446
|
$
|
1,397,569
|
$
|
10,283
|
$
|
4,991
|
$
|
44,152
|
$
|
1,451
|
||||||
Agricultural
|
243,776
|
242,727
|
30
|
-
|
1,019
|
-
|
||||||||||||
Commercial real estate:
|
||||||||||||||||||
Office
|
444,368
|
436,881
|
-
|
-
|
7,487
|
-
|
||||||||||||
Retail
|
334,034
|
326,922
|
395
|
52
|
4,923
|
1,742
|
||||||||||||
Industrial
|
520,680
|
501,674
|
385
|
988
|
17,633
|
-
|
||||||||||||
Multi-family
|
288,336
|
270,138
|
604
|
-
|
6,487
|
11,107
|
||||||||||||
Residential construction
|
105,836
|
87,482
|
278
|
-
|
18,076
|
-
|
||||||||||||
Commercial construction
|
144,909
|
121,562
|
-
|
-
|
23,347
|
-
|
||||||||||||
Other commercial real estate
|
888,146
|
829,492
|
5,273
|
1,707
|
51,447
|
227
|
||||||||||||
Total commercial real estate
|
2,726,309
|
2,574,151
|
6,935
|
2,747
|
129,400
|
13,076
|
||||||||||||
Total corporate loans
|
4,428,531
|
4,214,447
|
17,248
|
7,738
|
174,571
|
14,527
|
||||||||||||
Home equity
|
416,194
|
400,570
|
5,986
|
1,138
|
7,407
|
1,093
|
||||||||||||
1-4 family mortgages
|
201,099
|
190,052
|
3,636
|
-
|
5,322
|
2,089
|
||||||||||||
Installment loans
|
42,289
|
41,133
|
625
|
351
|
25
|
155
|
||||||||||||
Total consumer loans
|
659,582
|
631,755
|
10,247
|
1,489
|
12,754
|
3,337
|
||||||||||||
Total loans, excluding covered
loans
|
5,088,113
|
4,846,202
|
27,495
|
9,227
|
187,325
|
17,864
|
||||||||||||
Covered loans
|
260,502
|
193,044
|
4,232
|
43,347
|
19,879
|
-
|
||||||||||||
Total loans
|
$
|
5,348,615
|
$
|
5,039,246
|
$
|
31,727
|
$
|
52,574
|
$
|
207,204
|
$
|
17,864
|
2012
|
2011
|
||||||||||||||
March 31
|
December 31
|
September 30
|
June 30
|
March 31
|
|||||||||||
Non-performing assets, excluding covered loans and covered OREO
|
|||||||||||||||
Non-accrual loans
|
$
|
199,545
|
$
|
187,325
|
$
|
171,189
|
$
|
177,495
|
$
|
186,563
|
|||||
90 days or more past due loans
|
7,674
|
9,227
|
6,008
|
6,502
|
5,231
|
||||||||||
Total non-performing loans
|
207,219
|
196,552
|
177,197
|
183,997
|
191,794
|
||||||||||
TDRs (still accruing interest)
|
2,076
|
17,864
|
7,033
|
14,529
|
14,120
|
||||||||||
Other real estate owned
|
35,276
|
33,975
|
23,863
|
24,407
|
33,863
|
||||||||||
Total non-performing assets
|
$
|
244,571
|
$
|
248,391
|
$
|
208,093
|
$
|
222,933
|
$
|
239,777
|
|||||
30-89 days past due loans
|
$
|
21,241
|
$
|
27,495
|
$
|
34,061
|
$
|
30,424
|
$
|
28,927
|
|||||
Non-accrual loans to total loans
|
3.88%
|
3.68%
|
3.35%
|
3.47%
|
3.66%
|
||||||||||
Non-performing loans to total loans
|
4.03%
|
3.86%
|
3.47%
|
3.60%
|
3.76%
|
||||||||||
Non-performing assets to loans plus OREO
|
4.73%
|
4.85%
|
4.06%
|
4.34%
|
4.67%
|
||||||||||
Covered loans and covered OREO (1)
|
|||||||||||||||
Non-accrual loans
|
$
|
19,264
|
$
|
19,879
|
$
|
15,573
|
$
|
3,588
|
$
|
-
|
|||||
90 days or more past due loans
|
33,825
|
43,347
|
56,834
|
68,324
|
88,605
|
||||||||||
Total non-performing loans
|
53,089
|
63,226
|
72,407
|
71,912
|
88,605
|
||||||||||
TDRs (still accruing interest)
|
-
|
-
|
-
|
-
|
-
|
||||||||||
Other real estate owned
|
16,990
|
23,455
|
21,594
|
14,583
|
21,543
|
||||||||||
Total non-performing assets
|
$
|
70,079
|
$
|
86,681
|
$
|
94,001
|
$
|
86,495
|
$
|
110,148
|
|||||
30-89 days past due loans
|
$
|
8,387
|
$
|
4,232
|
$
|
11,070
|
$
|
26,180
|
$
|
10,399
|
|||||
Non-performing assets, including covered loans and covered OREO
|
|||||||||||||||
Non-accrual loans
|
$
|
218,809
|
$
|
207,204
|
$
|
186,762
|
$
|
181,083
|
$
|
186,563
|
|||||
90 days or more past due loans
|
41,499
|
52,574
|
62,842
|
74,826
|
93,836
|
||||||||||
Total non-performing loans
|
260,308
|
259,778
|
249,604
|
255,909
|
280,399
|
||||||||||
TDRs (still accruing interest)
|
2,076
|
17,864
|
7,033
|
14,529
|
14,120
|
||||||||||
Other real estate owned
|
52,266
|
57,430
|
45,457
|
38,990
|
55,406
|
||||||||||
Total non-performing assets
|
$
|
314,650
|
$
|
335,072
|
$
|
302,094
|
$
|
309,428
|
$
|
349,925
|
|||||
30-89 days past due loans
|
$
|
29,628
|
$
|
31,727
|
$
|
45,131
|
$
|
56,604
|
$
|
39,326
|
|||||
Non-accrual loans to total loans
|
4.06%
|
3.87%
|
3.46%
|
3.34%
|
3.43%
|
||||||||||
Non-performing loans to total loans
|
4.83%
|
4.86%
|
4.63%
|
4.71%
|
5.15%
|
||||||||||
Non-performing assets to loans plus OREO
|
5.78%
|
6.20%
|
5.55%
|
5.66%
|
6.36%
|
(1)
|
For a discussion of covered loans and covered OREO, refer to Note 5 of “Notes to Condensed Consolidated Financial Statements” in Item 1 of this Form 10-Q.
|
Residential
Construction
|
Commercial
Construction
|
Combined
|
|||||||||||||
Amount
|
Percent
of Total
|
Amount
|
Percent
of Total
|
Amount
|
Percent
of Total
|
||||||||||
As of March 31, 2012
|
|||||||||||||||
Raw Land
|
$
|
25,103
|
25.2
|
$
|
47,003
|
33.0
|
$
|
72,106
|
29.8
|
||||||
Developed Land
|
49,356
|
49.4
|
52,967
|
37.2
|
102,323
|
42.3
|
|||||||||
Construction
|
10,329
|
10.4
|
13,709
|
9.6
|
24,038
|
9.9
|
|||||||||
Substantially completed structures
|
13,863
|
13.9
|
27,984
|
19.7
|
41,847
|
17.3
|
|||||||||
Mixed and other
|
1,117
|
1.1
|
644
|
0.5
|
1,761
|
0.7
|
|||||||||
Total
|
$
|
99,768
|
100.0
|
$
|
142,307
|
100.0
|
$
|
242,075
|
100.0
|
||||||
Weighted-average maturity (in years)
|
0.72
|
0.86
|
0.80
|
||||||||||||
Non-performing loans
|
$
|
21,104
|
$
|
20,297
|
$
|
41,401
|
|||||||||
Non-performing loans as a percent
of total loans
|
21.2%
|
14.3%
|
17.1%
|
||||||||||||
As of December 31, 2011
|
|||||||||||||||
Raw land
|
$
|
24,981
|
23.6
|
$
|
42,768
|
29.5
|
$
|
67,749
|
27.0
|
||||||
Developed land
|
55,501
|
52.4
|
57,949
|
40.0
|
113,450
|
45.3
|
|||||||||
Construction
|
12,133
|
11.5
|
14,415
|
9.9
|
26,548
|
10.6
|
|||||||||
Substantially completed structures
|
12,195
|
11.5
|
27,221
|
18.8
|
39,416
|
15.7
|
|||||||||
Mixed and other
|
1,026
|
1.0
|
2,556
|
1.8
|
3,582
|
1.4
|
|||||||||
Total
|
$
|
105,836
|
100.0
|
$
|
144,909
|
100.0
|
$
|
250,745
|
100.0
|
||||||
Weighted-average maturity (in years)
|
0.63
|
0.74
|
0.69
|
||||||||||||
Non-performing loans
|
$
|
18,076
|
$
|
23,347
|
$
|
41,423
|
|||||||||
Non-performing loans as a percent
of total loans
|
17.1%
|
16.1%
|
16.5%
|
March 31, 2012
|
December 31, 2011
|
March 31, 2011
|
|||||||||||||
Number
of Loans
|
Amount
|
Number
of Loans
|
Amount
|
Number
of Loans
|
Amount
|
||||||||||
Commercial and industrial
|
15
|
$
|
1,758
|
20
|
$
|
2,348
|
28
|
$
|
22,569
|
||||||
Agricultural
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
Commercial real estate:
|
|||||||||||||||
Office
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
Retail
|
1
|
220
|
2
|
1,742
|
-
|
-
|
|||||||||
Industrial
|
-
|
-
|
-
|
-
|
1
|
1,828
|
|||||||||
Multi-family
|
8
|
1,758
|
9
|
12,865
|
8
|
3,078
|
|||||||||
Commercial construction
|
1
|
14,006
|
1
|
14,006
|
4
|
4,539
|
|||||||||
Other commercial real estate
|
7
|
11,467
|
9
|
11,644
|
7
|
6,588
|
|||||||||
Total commercial real estate loans
|
17
|
27,451
|
21
|
40,257
|
20
|
16,033
|
|||||||||
Home equity loans
|
11
|
768
|
25
|
1,564
|
22
|
1,641
|
|||||||||
1-4 family mortgages
|
17
|
2,059
|
26
|
3,382
|
23
|
2,944
|
|||||||||
Installment loans
|
-
|
-
|
1
|
155
|
-
|
-
|
|||||||||
Total consumer loans
|
28
|
2,827
|
52
|
5,101
|
45
|
4,585
|
|||||||||
Total TDRs
|
60
|
$
|
32,036
|
93
|
$
|
47,706
|
93
|
$
|
43,187
|
||||||
TDRs, still accruing interest
|
17
|
$
|
2,076
|
57
|
$
|
17,864
|
53
|
$
|
14,120
|
||||||
TDRs included in non-accrual
|
43
|
29,960
|
36
|
29,842
|
40
|
29,067
|
|||||||||
Total TDRs
|
60
|
$
|
32,036
|
93
|
$
|
47,706
|
93
|
$
|
43,187
|
||||||
Year-to-date charge-offs on TDRs
|
$
|
-
|
$
|
8,890
|
$
|
63
|
|||||||||
Valuation allowance related to TDRs
|
$
|
916
|
$
|
94
|
$
|
519
|
March 31,
2012
|
December 31,
2011
|
March 31,
2011
|
|||||||
Special mention loans (1)
|
$
|
234,055
|
$
|
276,577
|
$
|
399,477
|
|||
Substandard loans (2)
|
123,316
|
126,657
|
182,842
|
||||||
Total potential problem loans
|
$
|
357,371
|
$
|
403,234
|
$
|
582,319
|
(1)
|
Loans categorized as special mention exhibit potential weaknesses that require the close attention of management, since these potential weaknesses may result in the deterioration of repayment prospects at some future date.
|
(2)
|
Loans categorized as substandard continue to accrue interest, but exhibit a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt. The loans continue to accrue interest because they are well secured and collection of principal and interest is expected within a reasonable time.
|
March 31, 2012
|
December 31, 2011
|
March 31, 2011
|
|||||||||||||
Number of
Properties
|
Amount
|
Number of
Properties
|
Amount
|
Number of
Properties
|
Amount
|
||||||||||
Single family homes
|
13
|
$
|
2,340
|
5
|
$
|
985
|
13
|
$
|
1,336
|
||||||
Land parcels:
|
|||||||||||||||
Raw land
|
8
|
5,047
|
8
|
8,316
|
5
|
7,467
|
|||||||||
Farmland
|
1
|
207
|
-
|
-
|
3
|
3,562
|
|||||||||
Commercial lots
|
16
|
5,482
|
19
|
5,944
|
16
|
7,165
|
|||||||||
Single-family lots
|
25
|
6,803
|
25
|
7,677
|
24
|
5,659
|
|||||||||
Total land parcels
|
50
|
17,539
|
52
|
21,937
|
48
|
23,853
|
|||||||||
Multi-family units
|
6
|
609
|
4
|
3,083
|
3
|
343
|
|||||||||
Commercial properties
|
21
|
14,788
|
16
|
7,970
|
13
|
8,331
|
|||||||||
Total OREO, excluding
covered OREO
|
90
|
35,276
|
77
|
33,975
|
77
|
33,863
|
|||||||||
Covered OREO
|
44
|
16,990
|
46
|
23,455
|
46
|
21,543
|
|||||||||
Total OREO properties
|
134
|
$
|
52,266
|
123
|
$
|
57,430
|
123
|
$
|
55,406
|
Quarter Ended March 31, 2012
|
Quarter Ended March 31, 2011
|
||||||||||||||||||
OREO
|
Covered
OREO
|
Total
|
OREO
|
Covered
OREO
|
Total
|
||||||||||||||
OREO sales
|
|||||||||||||||||||
Proceeds from sales
|
$
|
8,830
|
$
|
8,326
|
$
|
17,156
|
$
|
7,114
|
$
|
1,125
|
$
|
8,239
|
|||||||
Less: Basis of properties sold
|
8,532
|
8,237
|
16,769
|
8,210
|
1,144
|
9,354
|
|||||||||||||
Net gains (losses) on sales of OREO
|
$
|
298
|
$
|
89
|
$
|
387
|
$
|
(1,096)
|
$
|
(19)
|
$
|
(1,115)
|
|||||||
OREO write-downs
|
$
|
691
|
$
|
(1)
|
$
|
690
|
$
|
1,101
|
$
|
11
|
$
|
1,112
|
Quarters Ended
|
||||||||||||||||
2012
|
2011
|
|||||||||||||||
March 31
|
December 31
|
September 30
|
June 30
|
March 31
|
||||||||||||
Change in allowance for credit
losses:
|
||||||||||||||||
Balance at beginning of quarter
|
$
|
121,962
|
$
|
131,291
|
$
|
139,831
|
$
|
145,003
|
$
|
145,072
|
||||||
Loans charged-off:
|
||||||||||||||||
Commercial and industrial
|
(8,170)
|
(9,451)
|
(10,761)
|
(6,003)
|
(4,965)
|
|||||||||||
Agricultural
|
(20)
|
(484)
|
(177)
|
(900)
|
(9)
|
|||||||||||
Office, retail, and industrial
|
(2,667)
|
(3,798)
|
(2,549)
|
(647)
|
(1,199)
|
|||||||||||
Multi-family
|
(140)
|
(5,139)
|
(2,244)
|
(6,652)
|
(549)
|
|||||||||||
Residential construction
|
(683)
|
(2,498)
|
(2,314)
|
(3,661)
|
(5,422)
|
|||||||||||
Commercial construction
|
(170)
|
(1,673)
|
(4,197)
|
(185)
|
(261)
|
|||||||||||
Other commercial real estate
|
(8,184)
|
(3,021)
|
(4,490)
|
(2,484)
|
(5,401)
|
|||||||||||
Consumer
|
(2,152)
|
(2,311)
|
(1,909)
|
(2,767)
|
(2,424)
|
|||||||||||
1-4 family mortgages
|
(226)
|
(199)
|
(333)
|
(341)
|
(247)
|
|||||||||||
Total loans charged-off
|
(22,412)
|
(28,574)
|
(28,974)
|
(23,640)
|
(20,477)
|
|||||||||||
Recoveries on loans previously
charged-off:
|
||||||||||||||||
Commercial and industrial
|
646
|
541
|
596
|
418
|
1,837
|
|||||||||||
Agricultural
|
70
|
-
|
-
|
101
|
-
|
|||||||||||
Office, retail, and industrial
|
2
|
19
|
6
|
38
|
16
|
|||||||||||
Multi-family
|
131
|
336
|
74
|
-
|
-
|
|||||||||||
Residential construction
|
220
|
-
|
64
|
2,762
|
4
|
|||||||||||
Commercial construction
|
-
|
-
|
82
|
52
|
-
|
|||||||||||
Other commercial real estate
|
7
|
19
|
69
|
377
|
43
|
|||||||||||
Consumer
|
186
|
112
|
129
|
64
|
107
|
|||||||||||
1-4 family mortgages
|
16
|
3
|
13
|
1
|
1
|
|||||||||||
Total recoveries on loans
previously charged-off
|
1,278
|
1,030
|
1,033
|
3,813
|
2,008
|
|||||||||||
Net loans charged-off, excluding
covered loans
|
(21,134)
|
(27,544)
|
(27,941)
|
(19,827)
|
(18,469)
|
|||||||||||
Net charge-offs of covered loans
|
(274)
|
(3,687)
|
(1,024)
|
(4,108)
|
(1,092)
|
|||||||||||
Net loans charged off
|
(21,408)
|
(31,231)
|
(28,965)
|
(23,935)
|
(19,561)
|
|||||||||||
Provision charged to operating
expense:
|
||||||||||||||||
Provision, excluding provision for
covered loans
|
17,932
|
18,249
|
18,378
|
14,655
|
18,400
|
|||||||||||
Provision for covered loans
|
1,387
|
16,139
|
5,271
|
22,356
|
7,501
|
|||||||||||
Less: expected reimbursement
from the FDIC
|
(1,109)
|
(12,486)
|
(3,224)
|
(18,248)
|
(6,409)
|
|||||||||||
Net provision for covered loans
|
278
|
3,653
|
2,047
|
4,108
|
1,092
|
|||||||||||
Total provision charged to operating
expense
|
18,210
|
21,902
|
20,425
|
18,763
|
19,492
|
|||||||||||
Balance at end of quarter
|
$
|
118,764
|
$
|
121,962
|
$
|
131,291
|
$
|
139,831
|
$
|
145,003
|
||||||
Allowance for loan losses
|
$
|
116,264
|
$
|
119,462
|
$
|
128,791
|
$
|
137,331
|
$
|
142,503
|
||||||
Reserve for unfunded commitments
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
|||||||||||
Total allowance for credit losses
|
$
|
118,764
|
$
|
121,962
|
$
|
131,291
|
$
|
139,831
|
$
|
145,003
|
Quarters Ended
|
||||||||||||||||
2012
|
2011
|
|||||||||||||||
March 31
|
December 31
|
September 30
|
June 30
|
March 31
|
||||||||||||
Average loans (1)
|
$
|
5,089,286
|
$
|
5,085,792
|
$
|
5,136,130
|
$
|
5,108,234
|
$
|
5,075,840
|
||||||
Net loans charged-off to average
loans (1), annualized
|
1.67%
|
2.15%
|
2.16%
|
1.56%
|
1.48%
|
|||||||||||
Allowance for credit losses at end of
period as a percent of:
|
||||||||||||||||
Total loans (1)
|
2.31%
|
2.40%
|
2.57%
|
2.73%
|
2.85%
|
|||||||||||
Non-accrual loans (1)
|
60%
|
65%
|
77%
|
79%
|
78%
|
|||||||||||
Non-performing loans (1)
|
57%
|
62%
|
74%
|
76%
|
76%
|
|||||||||||
Average loans, including covered
loans
|
$
|
5,345,074
|
$
|
5,365,286
|
$
|
5,440,354
|
$
|
5,443,761
|
$
|
5,438,978
|
||||||
Net loans charged-off to average
loans, annualized
|
1.61%
|
2.31%
|
2.11%
|
1.76%
|
1.46%
|
|||||||||||
Allowance for credit losses at end of
period as a percent of:
|
||||||||||||||||
Total loans
|
2.20%
|
2.28%
|
2.43%
|
2.58%
|
2.66%
|
|||||||||||
Non-accrual loans
|
54%
|
59%
|
70%
|
77%
|
78%
|
|||||||||||
Non-performing loans
|
46%
|
47%
|
53%
|
55%
|
52%
|
(1)
|
Excludes covered loans.
|
Quarters Ended
|
First Quarter 2012
% Change From
|
|||||||||||||
March 31,
2012
|
December 31,
2011
|
March 31,
2011
|
Fourth
Quarter
2011
|
First
Quarter
2011
|
||||||||||
Demand deposits
|
$
|
1,591,198
|
$
|
1,613,221
|
$
|
1,342,013
|
(1.4)
|
18.6
|
||||||
Savings deposits
|
995,955
|
952,962
|
901,205
|
4.5
|
10.5
|
|||||||||
NOW accounts
|
1,051,870
|
1,062,993
|
1,044,280
|
(1.0)
|
0.7
|
|||||||||
Money market accounts
|
1,184,316
|
1,237,600
|
1,240,439
|
(4.3)
|
(4.5)
|
|||||||||
Transactional deposits
|
4,823,339
|
4,866,776
|
4,527,937
|
(0.9)
|
6.5
|
|||||||||
Time deposits
|
1,601,518
|
1,669,348
|
1,914,486
|
(4.1)
|
(16.3)
|
|||||||||
Brokered deposits
|
20,408
|
19,647
|
23,404
|
3.9
|
(12.8)
|
|||||||||
Total time deposits
|
1,621,926
|
1,688,995
|
1,937,890
|
(4.0)
|
(16.3)
|
|||||||||
Total deposits
|
6,445,265
|
6,555,771
|
6,465,827
|
(1.7)
|
(0.3)
|
|||||||||
Repurchase agreements
|
91,048
|
87,893
|
148,347
|
3.6
|
(38.6)
|
|||||||||
FHLB advances
|
112,500
|
164,946
|
137,500
|
(31.8)
|
(18.2)
|
|||||||||
Total borrowed funds
|
203,548
|
252,839
|
285,847
|
(19.5)
|
(28.8)
|
|||||||||
Senior and subordinated debt
|
248,232
|
187,488
|
137,745
|
32.4
|
80.2
|
|||||||||
Total funding sources
|
$
|
6,897,045
|
$
|
6,996,098
|
$
|
6,889,419
|
(1.4)
|
0.1
|
||||||
Average interest rate paid on borrowed funds
|
1.02%
|
1.05%
|
0.96%
|
|||||||||||
Weighted-average maturity of FHLB
advances
|
29.6 months
|
19.3 months
|
24.6 months
|
|||||||||||
Weighted-average interest rate of FHLB
advances
|
1.71%
|
2.13%
|
1.95%
|
March 31, 2012
|
March 31, 2011
|
||||||||||
Amount
|
Rate (%)
|
Amount
|
Rate (%)
|
||||||||
At period-end:
|
|||||||||||
Securities sold under agreements to repurchase
|
$
|
89,655
|
0.01
|
$
|
135,842
|
0.02
|
|||||
FHLB advances
|
112,500
|
1.71
|
137,500
|
1.95
|
|||||||
Total borrowed funds
|
$
|
202,155
|
0.96
|
$
|
273,342
|
0.99
|
|||||
Average for the year-to-date period:
|
|||||||||||
Securities sold under agreements to repurchase
|
$
|
91,048
|
0.01
|
$
|
148,347
|
0.03
|
|||||
FHLB advances
|
112,000
|
1.83
|
137,500
|
1.98
|
|||||||
Total borrowed funds
|
$
|
203,048
|
1.02
|
$
|
285,847
|
0.96
|
|||||
Maximum amount outstanding at the end of any day
during the period:
|
|||||||||||
Securities sold under agreements to repurchase
|
$
|
103,591
|
$
|
174,810
|
|||||||
FHLB advances
|
112,500
|
137,500
|
March 31,
2012
|
December 31,
2011
|
Regulatory
Minimum
For
“Well-
Capitalized”
|
Excess Over
Required Minimums
at March 31, 2012
|
||||||||
Regulatory capital ratios:
|
|||||||||||
Total capital to risk-weighted assets
|
13.47%
|
13.68%
|
10.00%
|
35%
|
$
|
217,431
|
|||||
Tier 1 capital to risk-weighted assets
|
11.41%
|
11.61%
|
6.00%
|
90%
|
$
|
338,648
|
|||||
Tier 1 leverage to average assets
|
9.38%
|
9.28%
|
5.00%
|
88%
|
$
|
333,429
|
|||||
Tier 1 common capital to risk-weighted assets (1)
|
10.38%
|
10.26%
|
N/A (2)
|
N/A (2)
|
N/A (2)
|
||||||
Tangible common equity ratios:
|
|||||||||||
Tangible common equity to tangible assets
|
8.95%
|
8.83%
|
N/A (2)
|
N/A (2)
|
N/A (2)
|
||||||
Tangible common equity, excluding other
accumulated comprehensive loss, to tangible
assets
|
9.10%
|
9.00%
|
N/A (2)
|
N/A (2)
|
N/A (2)
|
||||||
Tangible common equity to risk- weighted assets
|
11.01%
|
10.88%
|
N/A (2)
|
N/A (2)
|
N/A (2)
|
||||||
Regulatory capital ratios, Bank only (3):
|
|||||||||||
Total capital to risk-weighted assets
|
14.58%
|
14.37%
|
10.00%
|
46%
|
$
|
281,135
|
|||||
Tier 1 capital to risk-weighted assets
|
13.32%
|
13.11%
|
6.00%
|
122%
|
$
|
449,401
|
|||||
Tier 1 leverage to average assets
|
10.82%
|
10.37%
|
5.00%
|
116%
|
$
|
439,937
|
(1)
|
Excludes the impact of trust-preferred securities.
|
(2)
|
Ratio is not subject to formal Federal Reserve regulatory guidance.
|
(3)
|
Ratio presented pertains to our wholly owned banking subsidiary, First Midwest Bank.
|
March 31,
2012
|
December 31,
2011
|
|||||
Reconciliation of Capital Components to Regulatory Requirements
|
||||||
Total regulatory capital, as defined in federal regulations
|
$
|
843,798
|
$
|
853,961
|
||
Tier 1 capital, as defined in federal regulations
|
$
|
714,468
|
$
|
724,863
|
||
Trust preferred securities included in Tier 1 capital
|
(64,265)
|
(84,730)
|
||||
Tier 1 common capital
|
$
|
650,203
|
$
|
640,133
|
||
Risk-weighted assets, as defined in federal regulations
|
$
|
6,263,673
|
$
|
6,241,191
|
||
Average assets, as defined in federal regulations
|
7,620,777
|
7,813,637
|
||||
Total capital to risk-weighted assets
|
13.47%
|
13.68%
|
||||
Tier 1 capital to risk-weighted assets
|
11.41%
|
11.61%
|
||||
Tier 1 common capital to risk-weighted assets
|
10.38%
|
10.26%
|
||||
Tier 1 leverage to average assets
|
9.38%
|
9.28%
|
||||
Reconciliation of Capital Components to GAAP
|
||||||
Total stockholder’s equity
|
$
|
972,701
|
$
|
962,587
|
||
Goodwill and other intangible assets
|
(282,815)
|
(283,650)
|
||||
Tangible common equity
|
689,886
|
678,937
|
||||
Accumulated other comprehensive loss
|
10,919
|
13,276
|
||||
Tangible common equity, excluding accumulated other comprehensive loss
|
$
|
700,805
|
$
|
692,213
|
||
Total assets
|
$
|
7,988,002
|
$
|
7,973,594
|
||
Goodwill and other intangible assets
|
(282,815)
|
(283,650)
|
||||
Tangible assets
|
$
|
7,705,187
|
$
|
7,689,944
|
||
Tangible common equity to tangible assets
|
8.95%
|
8.83%
|
||||
Tangible common equity, excluding accumulated other comprehensive loss, to
tangible assets
|
9.10%
|
9.00%
|
||||
Tangible common equity to risk-weighted assets
|
11.01%
|
10.88%
|
Gradual Change in Rates (1)
|
Immediate Change in Rates
|
||||||||||||||||
-200
|
+200
|
-200
|
+200
|
-300 (2)
|
+300
|
||||||||||||
March 31, 2012:
|
|||||||||||||||||
Dollar change
|
$
|
(10,019)
|
$
|
6,101
|
$
|
(13,212)
|
$
|
10,121
|
$
|
N/M
|
$
|
22,132
|
|||||
Percent change
|
-3.7%
|
+2.3%
|
-4.9%
|
3.7%
|
N/M
|
+8.2%
|
|||||||||||
December 31, 2011:
|
|||||||||||||||||
Dollar change
|
$
|
(8,457)
|
$
|
13,392
|
$
|
(13,983)
|
$
|
19,209
|
$
|
N/M
|
$
|
36,576
|
|||||
Percent change
|
-3.1%
|
+4.9%
|
-5.2%
|
+7.1%
|
N/M
|
+13.5%
|
(1)
|
Reflects an assumed uniform change in interest rates across all terms that occurs in equal steps over a six-month horizon.
|
(2)
|
N/M – Due to the low level of interest rates as of March 31, 2012 and December 31, 2011, management deemed an assumed 300 basis point drop in interest rates not meaningful.
|
Immediate Change in Rates
|
|||||||||||
|
-200
|
+200
|
-300 (1)
|
+300
|
|||||||
March 31, 2012:
|
|||||||||||
Dollar change
|
$
|
(128,864)
|
$
|
112,320
|
$
|
N/M
|
$
|
164,447
|
|||
Percent change
|
-10.3%
|
+9.0%
|
N/M
|
+13.2%
|
|||||||
December 31, 2011:
|
|||||||||||
Dollar change
|
$
|
(168,853)
|
$
|
148,369
|
$
|
N/M
|
$
|
221,525
|
|||
Percent change
|
-13.3%
|
+11.7%
|
N/M
|
+17.4%
|
(1)
|
N/M- Due to the low level of interest rates as of March 31, 2012 and December 31, 2011, management deemed an assumed 300 basis point drop in interest rates not meaningful.
|
Total
Number of
Shares
Purchased (1)
|
Average
Price
Paid per
Share
|
Total Number
of Shares
Purchased as
Part of a
Publicly
Announced
Plan or
Program
|
Maximum
Number of
Shares that
May Yet Be
Purchased
Under the
Plan or
Program
|
||||||
January 1 – January 31, 2012
|
892
|
$
|
10.55
|
-
|
2,494,747
|
||||
February 1 – February 29, 2012
|
60,916
|
11.78
|
-
|
2,494,747
|
|||||
March 1 – March 31, 2012
|
-
|
-
|
-
|
2,494,747
|
|||||
Total
|
61,808
|
$
|
11.77
|
-
|
(1)
|
Consists of shares acquired pursuant to the Company’s share-based compensation plans and not the Company’s repurchase program approved by its Board on November 27, 2007. Under the terms of these plans, the Company accepts shares of common stock from option holders if they elect to surrender previously owned shares upon exercise to cover the exercise price of the stock options or, in the case of restricted shares of common stock, the withholding of shares to satisfy tax withholding obligations associated with the vesting of restricted shares.
|
Exhibit
Number
|
Description of Documents
|
Sequential
Page #
|
3.1
|
Restated Certificate of Incorporation of First Midwest Bancorp, Inc. is herein incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2009.
|
|
3.2
|
Restated By-laws of First Midwest Bancorp, Inc. is herein incorporated by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2012.
|
|
11
|
Statement re: Computation of Per Share Earnings - The computation of basic and diluted earnings per common share is included in Note 7 of the Company’s Notes to Condensed Consolidated Financial Statements included in “ITEM 1. FINANCIAL STATEMENTS” of this document.
|
|
15
|
Acknowledgment of Independent Registered Public Accounting Firm.
|
|
31.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1 (1)
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2 (1)
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
99
|
Report of Independent Registered Public Accounting Firm.
|
|
101 (1)
|
Interactive Data File.
|
(1)
|
Furnished, not filed.
|
·
|
Registration Statement (Form S-3 No. 33-20439) pertaining to the First Midwest Bancorp, Inc. Dividend Reinvestment and Stock Purchase Plan,
|
·
|
Registration Statement (Form S-3ASR No. 333-179815) pertaining to a First Midwest Bancorp, Inc. debt and equity securities offering,
|
·
|
Registration Statement (Form S-4 No. 333-114406) pertaining to First Midwest Capital Trust I,
|
·
|
Registration Statement (Form S-8 No. 33-25136) pertaining to the First Midwest Bancorp, Inc. Savings and Profit Sharing Plan,
|
·
|
Registration Statement (Form S-8 No. 33-42980) pertaining to the First Midwest Bancorp, Inc. 1989 Omnibus Stock and Incentive Plan,
|
·
|
Registration Statement (Form S-8 No. 333-159389) pertaining to the First Midwest Bancorp, Inc. 1989 Omnibus Stock and Incentive Plan,
|
·
|
Registration Statement (Form S-8 No. 333-42273) pertaining to the First Midwest Bancorp, Inc. 1989 Omnibus Stock and Incentive Plan,
|
·
|
Registration Statement (Form S-8 No. 333-61090) pertaining to the First Midwest Bancorp, Inc. 1989 Omnibus Stock and Incentive Plan,
|
·
|
Registration Statement (Form S-8 No. 333-50140) pertaining to the First Midwest Bancorp, Inc. Non-employee Directors’ 1997 Stock Option Plan,
|
·
|
Registration Statement (Form S-8 No. 333-63095) pertaining to the First Midwest Bancorp, Inc. Non-employee Directors’ Stock Option Plan,
|
·
|
Registration Statement (Form S-8 No. 333-63097) pertaining to the First Midwest Bancorp, Inc. Nonqualified Retirement Plan, and
|
·
|
Registration Statement (Form S-8 No. 333-151072) pertaining to the First Midwest Bancorp, Inc. Amended and Restated Non-employee Directors Stock Plan,
|
·
|
Registration Statement (Form S-3 No. 333-157615) pertaining to a First Midwest Bancorp, Inc. debt and equity securities offering, and
|
·
|
Registration Statement (Form S-8 No. 333-168973) pertaining to the First Midwest Bancorp, Inc. Amended and Restated Omnibus Stock and Incentive Plan
|
I, Michael L. Scudder, certify that:
|
|||||
1.
|
I have reviewed this report on Form 10-Q of First Midwest Bancorp Inc.;
|
||||
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
||||
3.
|
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
||||
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
||||
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
||||
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
||||
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
||||
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an quarterly report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
||||
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
||||
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
||||
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
||||
Date:
|
May 10, 2012
|
/S/ MICHAEL L. SCUDDER
|
|||
[Signature]
President and Chief Executive Officer
|
I, Paul F. Clemens, certify that:
|
|||||
1.
|
I have reviewed this report on Form 10-Q of First Midwest Bancorp Inc.;
|
||||
2.
|
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
||||
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
||||
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
||||
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
||||
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
||||
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
||||
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an quarterly report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
||||
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
||||
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
||||
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
||||
Date:
|
May 10, 2012
|
/S/ PAUL F. CLEMENS
|
|||
[Signature]
Executive Vice President
and Chief Financial Officer
|
(1)
|
The Company’s Report on Form 10-Q for the quarter ended March 31, 2012 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities and Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/S/ MICHAEL L. SCUDDER
|
|
Name:
|
Michael L. Scudder
|
Title:
|
President and Chief Executive Officer
|
(1)
|
The Company’s Report on Form 10-Q for the quarter ended March 31, 2012 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities and Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/S/ PAUL F. CLEMENS
|
|
Name:
|
Paul F. Clemens
|
Title:
|
Executive Vice President
and Chief Financial Officer
|
H0B#+0PIBT,81GS(<0\&(U0QJI:&
MP`1O@P;H:3#Z8_(:"K.T4,XI_[.K:F^*&DP%U ^4,`X:53,CJY)E+LG-POM3=65%!\V%ZFI-*?
M7#%O@X;KKK!P[ZS/Z;8PN;V$Z9NC@2>I4\?[7"#JE.@LV31)Y?;$B39H@,:U
MJ7)#:WZQ<$7I*DB0Q:)%@7\"#`"0+%SL#0IE;F1S=')E86T-96YD;V)J#3$V
M,2`P(&]B:@T\/"],96YG=&@@,S
^^]^Q[/(`%2^>
[Z_OKRLXL!"@DJ(G9LO!A3
M"*5EM^R`MH'U;["*#WIH@MQ=X@`%.;^X)S=7A$61"_N%EI;U_'0D>=NM#7PO
M"+LQ"EMO0G.2:7]KW.4$.XQMQTP'_>!??V^G+,!I8,$"\[HK+%(P%V&-\/IX
MN#=#P@N&M),![7J6>AH%2?>[*;T/PG.=Z&Z->K59P6BK:F]2!OP%A[_JK&[<
M]%U"\!Y];%P7;4(PTKLP]3"1+C8CV&E1KN,R=1(`^4>7E\B+!A0&K6:=UQ9"
M7Z#$+(K"S*-U!V6]=-%>5V[>W,I91"&\C?UFGE
MC[<2=Z8JVE\TN&C?5;L@%7B,>
M^\4B`6!2)"A/P6RWJ&+9+D0IL1#>/=HL-W)X(T78'S'!^+F^[/;M)RWJW>FP
M/_PZ?_0WFHA(#:$
R/3ZWR+TWS8+P>AD5ODE-,*7H;S&_.1[JN:2'W!,`
M.4FGW&-%;9PQGG="Z'J#\GB\W-M%63GMKBGS/&M"\'H!KF;3VS&GW?I@KK]C
ME^#E8(1R^DO%RRK0V&7A6Q2"B0++,-/9RD?002&44R?*09:=QTLHF]__1"CU
MX';)(/3O3]Z=/%%.[&CDP'O]-0`3=_)RR .^O?WR>LILYW235JJBU-492\ZIYR;XWVV&Z.PTY]@3BU" "IIC:V:L$<[Z>X8%SX5O)$GVREGH]BI7Y^N&9J
M*^&9J6^I@VF%V\G[>`>O$^W4(7B3,A2'V+!LNK*EE=W_^O+#A"1OPU!^'",=
M(T].N:8'(5S[JF5;MW4]3/M&-=+.N/>;4Y>^UH?/&R"V#>5!C-&YC\X,0*[M2O&4Y^+TZ=4+JRZ8B;,%*TN(
M<\,:Q