e10vq
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2009
OR
|
|
|
o |
|
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 0-5519 and 001-31343
Associated Banc-Corp
(Exact name of registrant as specified in its charter)
|
|
|
Wisconsin
|
|
39-1098068 |
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS employer identification No.) |
|
|
|
1200 Hansen Road, Green Bay, Wisconsin
|
|
54304 |
|
(Address of principal executive offices)
|
|
(Zip code) |
(920) 491-7000
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
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 þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Website, 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 o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated
filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
(Check one):
|
|
|
|
|
|
|
Large accelerated filer þ
|
|
Accelerated filer o
|
|
Non-accelerated filer o
|
|
Smaller reporting company o |
|
|
|
|
(Do not check if 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 o No þ
APPLICABLE ONLY TO CORPORATE ISSUERS:
The number of shares outstanding of registrant’s common stock, par value $0.01 per share, at
October 31, 2009, was 127,867,775.
ASSOCIATED BANC-CORP
TABLE OF CONTENTS
2
PART I — FINANCIAL INFORMATION
ITEM 1. Financial Statements:
ASSOCIATED BANC-CORP
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(Unaudited) |
|
|
(Audited) |
|
|
|
(In Thousands, except share data) |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
430,381 |
|
|
$ |
533,338 |
|
Interest-bearing deposits in other financial institutions |
|
|
13,145 |
|
|
|
12,649 |
|
Federal funds sold and securities purchased under
agreements to resell |
|
|
17,000 |
|
|
|
24,741 |
|
Investment securities available for sale, at fair value |
|
|
5,651,076 |
|
|
|
5,143,414 |
|
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost |
|
|
181,316 |
|
|
|
206,003 |
|
Loans held for sale |
|
|
78,740 |
|
|
|
87,084 |
|
Loans |
|
|
14,765,597 |
|
|
|
16,283,908 |
|
Allowance for loan losses |
|
|
(412,530 |
) |
|
|
(265,378 |
) |
|
|
|
Loans, net |
|
|
14,353,067 |
|
|
|
16,018,530 |
|
Premises and equipment, net |
|
|
185,544 |
|
|
|
190,942 |
|
Goodwill |
|
|
929,168 |
|
|
|
929,168 |
|
Other intangible assets, net |
|
|
91,506 |
|
|
|
80,165 |
|
Other assets |
|
|
950,584 |
|
|
|
966,033 |
|
|
|
|
Total assets |
|
$ |
22,881,527 |
|
|
$ |
24,192,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
$ |
2,984,486 |
|
|
$ |
2,814,079 |
|
Interest-bearing deposits, excluding brokered certificates of deposit |
|
|
12,808,533 |
|
|
|
11,551,181 |
|
Brokered certificates of deposit |
|
|
653,090 |
|
|
|
789,536 |
|
|
|
|
Total deposits |
|
|
16,446,109 |
|
|
|
15,154,796 |
|
Short-term borrowings |
|
|
1,517,594 |
|
|
|
3,703,936 |
|
Long-term funding |
|
|
1,761,506 |
|
|
|
1,861,647 |
|
Accrued expenses and other liabilities |
|
|
231,659 |
|
|
|
595,185 |
|
|
|
|
Total liabilities |
|
|
19,956,868 |
|
|
|
21,315,564 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
Preferred equity |
|
|
510,315 |
|
|
|
508,008 |
|
Common stock |
|
|
1,284 |
|
|
|
1,281 |
|
Surplus |
|
|
1,080,720 |
|
|
|
1,073,218 |
|
Retained earnings |
|
|
1,268,507 |
|
|
|
1,293,941 |
|
Accumulated other comprehensive income |
|
|
64,919 |
|
|
|
55 |
|
Treasury stock, at cost |
|
|
(1,086 |
) |
|
|
— |
|
|
|
|
Total stockholders’ equity |
|
|
2,924,659 |
|
|
|
2,876,503 |
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
22,881,527 |
|
|
$ |
24,192,067 |
|
|
|
|
Preferred shares issued |
|
|
525,000 |
|
|
|
525,000 |
|
Preferred shares authorized (par value $1.00 per share) |
|
|
750,000 |
|
|
|
750,000 |
|
Common shares issued |
|
|
128,428,814 |
|
|
|
128,116,669 |
|
Common shares authorized (par value $0.01 per share) |
|
|
250,000,000 |
|
|
|
250,000,000 |
|
Treasury shares of common stock |
|
|
49,976 |
|
|
|
— |
|
See accompanying notes to consolidated financial statements.
3
ITEM 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
(In Thousands, except per share data) |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
183,264 |
|
|
$ |
229,001 |
|
|
$ |
579,641 |
|
|
$ |
721,781 |
|
Interest and dividends on investment securities
and deposits in other financial institutions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
46,873 |
|
|
|
32,209 |
|
|
|
144,464 |
|
|
|
95,439 |
|
Tax exempt |
|
|
8,498 |
|
|
|
9,887 |
|
|
|
26,811 |
|
|
|
29,922 |
|
Interest on federal funds sold and securities
purchased under agreements to resell |
|
|
16 |
|
|
|
279 |
|
|
|
130 |
|
|
|
698 |
|
|
|
|
Total interest income |
|
|
238,651 |
|
|
|
271,376 |
|
|
|
751,046 |
|
|
|
847,840 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
37,811 |
|
|
|
61,743 |
|
|
|
129,403 |
|
|
|
206,904 |
|
Interest on short-term borrowings |
|
|
2,895 |
|
|
|
23,958 |
|
|
|
13,137 |
|
|
|
76,494 |
|
Interest on long-term funding |
|
|
18,709 |
|
|
|
19,158 |
|
|
|
60,854 |
|
|
|
60,076 |
|
|
|
|
Total interest expense |
|
|
59,415 |
|
|
|
104,859 |
|
|
|
203,394 |
|
|
|
343,474 |
|
|
|
|
NET INTEREST INCOME |
|
|
179,236 |
|
|
|
166,517 |
|
|
|
547,652 |
|
|
|
504,366 |
|
Provision for loan losses |
|
|
95,410 |
|
|
|
55,011 |
|
|
|
355,856 |
|
|
|
137,014 |
|
|
|
|
Net interest income after provision for loan losses |
|
|
83,826 |
|
|
|
111,506 |
|
|
|
191,796 |
|
|
|
367,352 |
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust service fees |
|
|
9,057 |
|
|
|
10,020 |
|
|
|
26,103 |
|
|
|
30,172 |
|
Service charges on deposit accounts |
|
|
30,829 |
|
|
|
33,609 |
|
|
|
87,705 |
|
|
|
87,422 |
|
Card-based and other nondeposit fees |
|
|
11,586 |
|
|
|
12,517 |
|
|
|
33,618 |
|
|
|
36,243 |
|
Retail commission income |
|
|
15,041 |
|
|
|
14,928 |
|
|
|
45,382 |
|
|
|
47,047 |
|
Mortgage banking, net |
|
|
(909 |
) |
|
|
3,571 |
|
|
|
31,655 |
|
|
|
15,911 |
|
Treasury management fees, net |
|
|
226 |
|
|
|
1,935 |
|
|
|
5,245 |
|
|
|
7,423 |
|
Bank owned life insurance income |
|
|
3,789 |
|
|
|
5,235 |
|
|
|
12,722 |
|
|
|
15,093 |
|
Asset sale gains (losses), net |
|
|
(126 |
) |
|
|
573 |
|
|
|
(2,520 |
) |
|
|
(614 |
) |
Investment securities gains (losses), net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains (losses), net |
|
|
1,058 |
|
|
|
— |
|
|
|
11,682 |
|
|
|
5 |
|
Other-than-temporary impairments |
|
|
(2,575 |
) |
|
|
(13,585 |
) |
|
|
(3,988 |
) |
|
|
(17,248 |
) |
Less: Non-credit portion recognized in other
comprehensive income (before taxes) |
|
|
1,475 |
|
|
|
— |
|
|
|
1,475 |
|
|
|
— |
|
|
|
|
Total investment securities gains (losses), net |
|
|
(42 |
) |
|
|
(13,585 |
) |
|
|
9,169 |
|
|
|
(17,243 |
) |
Other |
|
|
5,858 |
|
|
|
6,520 |
|
|
|
17,148 |
|
|
|
23,122 |
|
|
|
|
Total noninterest income |
|
|
75,309 |
|
|
|
75,323 |
|
|
|
266,227 |
|
|
|
244,576 |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel expense |
|
|
73,501 |
|
|
|
78,395 |
|
|
|
231,770 |
|
|
|
232,104 |
|
Occupancy |
|
|
11,949 |
|
|
|
12,037 |
|
|
|
37,171 |
|
|
|
37,327 |
|
Equipment |
|
|
4,575 |
|
|
|
5,088 |
|
|
|
13,834 |
|
|
|
14,338 |
|
Data processing |
|
|
7,442 |
|
|
|
7,634 |
|
|
|
23,165 |
|
|
|
23,005 |
|
Business development and advertising |
|
|
3,910 |
|
|
|
5,175 |
|
|
|
13,590 |
|
|
|
15,353 |
|
Other intangible asset amortization expense |
|
|
1,386 |
|
|
|
1,568 |
|
|
|
4,157 |
|
|
|
4,705 |
|
Legal and professional fees |
|
|
3,349 |
|
|
|
3,538 |
|
|
|
13,176 |
|
|
|
9,255 |
|
Foreclosure/OREO expense |
|
|
8,688 |
|
|
|
2,427 |
|
|
|
27,277 |
|
|
|
6,969 |
|
FDIC expense |
|
|
8,451 |
|
|
|
791 |
|
|
|
32,316 |
|
|
|
1,594 |
|
Other |
|
|
17,860 |
|
|
|
19,924 |
|
|
|
55,950 |
|
|
|
64,060 |
|
|
|
|
Total noninterest expense |
|
|
141,111 |
|
|
|
136,577 |
|
|
|
452,406 |
|
|
|
408,710 |
|
|
|
|
Income before income taxes |
|
|
18,024 |
|
|
|
50,252 |
|
|
|
5,617 |
|
|
|
203,218 |
|
Income tax expense (benefit) |
|
|
2,030 |
|
|
|
12,483 |
|
|
|
(35,761 |
) |
|
|
51,625 |
|
|
|
|
Net income |
|
|
15,994 |
|
|
|
37,769 |
|
|
|
41,378 |
|
|
|
151,593 |
|
Preferred stock dividends and discount accretion |
|
|
7,342 |
|
|
|
— |
|
|
|
21,994 |
|
|
|
— |
|
|
|
|
Net income available to common equity |
|
$ |
8,652 |
|
|
$ |
37,769 |
|
|
$ |
19,384 |
|
|
$ |
151,593 |
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.07 |
|
|
$ |
0.30 |
|
|
$ |
0.15 |
|
|
$ |
1.19 |
|
Diluted |
|
$ |
0.07 |
|
|
$ |
0.30 |
|
|
$ |
0.15 |
|
|
$ |
1.18 |
|
Average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
127,863 |
|
|
|
127,553 |
|
|
|
127,855 |
|
|
|
127,428 |
|
Diluted |
|
|
127,863 |
|
|
|
127,622 |
|
|
|
127,859 |
|
|
|
127,799 |
|
See accompanying notes to consolidated financial statements.
4
ITEM 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Preferred |
|
|
Common |
|
|
|
|
|
|
Retained |
|
|
Comprehensive |
|
|
Treasury |
|
|
|
|
|
|
Equity |
|
|
Stock |
|
|
Surplus |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Stock |
|
|
Total |
|
|
|
($ in Thousands, except per share data) |
|
Balance, December 31, 2007 |
|
$ |
— |
|
|
$ |
1,278 |
|
|
$ |
1,040,694 |
|
|
$ |
1,305,136 |
|
|
$ |
(2,498 |
) |
|
$ |
(14,905 |
) |
|
$ |
2,329,705 |
|
Adjustment for adoption of accounting standard
related to split-dollar life insurance arrangements |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,515 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2,515 |
) |
|
|
|
Balance, January 1, 2008, as adjusted |
|
$ |
— |
|
|
$ |
1,278 |
|
|
$ |
1,040,694 |
|
|
$ |
1,302,621 |
|
|
$ |
(2,498 |
) |
|
$ |
(14,905 |
) |
|
$ |
2,327,190 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
151,593 |
|
|
|
— |
|
|
|
— |
|
|
|
151,593 |
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,834 |
) |
|
|
— |
|
|
|
(7,834 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
143,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends, $0.95 per share |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(121,368 |
) |
|
|
— |
|
|
|
— |
|
|
|
(121,368 |
) |
Common stock issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation plans, net |
|
|
— |
|
|
|
2 |
|
|
|
4,045 |
|
|
|
(11,523 |
) |
|
|
— |
|
|
|
14,905 |
|
|
|
7,429 |
|
Stock-based compensation, net |
|
|
— |
|
|
|
— |
|
|
|
5,235 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,235 |
|
Tax benefit of stock options |
|
|
— |
|
|
|
— |
|
|
|
2,002 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,002 |
|
|
|
|
Balance, September 30, 2008 |
|
$ |
— |
|
|
$ |
1,280 |
|
|
$ |
1,051,976 |
|
|
$ |
1,321,323 |
|
|
$ |
(10,332 |
) |
|
$ |
— |
|
|
$ |
2,364,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008 |
|
$ |
508,008 |
|
|
$ |
1,281 |
|
|
$ |
1,073,218 |
|
|
$ |
1,293,941 |
|
|
$ |
55 |
|
|
$ |
— |
|
|
$ |
2,876,503 |
|
April 1, 2009 adjustment for adoption
of accounting standard related to
other-than-temporary impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9,745 |
|
|
|
(9,745 |
) |
|
|
— |
|
|
|
— |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
41,378 |
|
|
|
— |
|
|
|
— |
|
|
|
41,378 |
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
74,609 |
|
|
|
— |
|
|
|
74,609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation plans, net |
|
|
— |
|
|
|
3 |
|
|
|
1,140 |
|
|
|
(632 |
) |
|
|
— |
|
|
|
(495 |
) |
|
|
16 |
|
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(591 |
) |
|
|
(591 |
) |
Cash dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.42 per share |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(53,931 |
) |
|
|
— |
|
|
|
— |
|
|
|
(53,931 |
) |
Preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(19,687 |
) |
|
|
— |
|
|
|
— |
|
|
|
(19,687 |
) |
Accretion of preferred stock discount |
|
|
2,307 |
|
|
|
— |
|
|
|
— |
|
|
|
(2,307 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Stock-based compensation, net |
|
|
— |
|
|
|
— |
|
|
|
6,361 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,361 |
|
Tax benefit of stock options |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
|
Balance, September 30, 2009 |
|
$ |
510,315 |
|
|
$ |
1,284 |
|
|
$ |
1,080,720 |
|
|
$ |
1,268,507 |
|
|
$ |
64,919 |
|
|
$ |
(1,086 |
) |
|
$ |
2,924,659 |
|
|
|
|
See accompanying notes to consolidated financial statements.
5
ITEM 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
|
($ in Thousands) |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
|
$ |
41,378 |
|
|
$ |
151,593 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
355,856 |
|
|
|
137,014 |
|
Depreciation and amortization |
|
|
23,075 |
|
|
|
21,094 |
|
Addition to (recovery of) valuation allowance on mortgage servicing rights, net |
|
|
7,449 |
|
|
|
(410 |
) |
Amortization of mortgage servicing rights |
|
|
14,060 |
|
|
|
11,870 |
|
Amortization of other intangible assets |
|
|
4,157 |
|
|
|
4,705 |
|
Amortization and accretion on earning assets, funding, and other, net |
|
|
40,487 |
|
|
|
4,619 |
|
Tax benefit from exercise of stock options |
|
|
1 |
|
|
|
2,002 |
|
Excess tax benefit from stock-based compensation |
|
|
— |
|
|
|
(765 |
) |
(Gain) loss on sales of investment securities, net and impairment write-downs |
|
|
(9,169 |
) |
|
|
17,243 |
|
Loss on sales of assets, net |
|
|
2,520 |
|
|
|
614 |
|
Gain on mortgage banking activities, net |
|
|
(36,424 |
) |
|
|
(12,395 |
) |
Mortgage loans originated and acquired for sale |
|
|
(3,053,135 |
) |
|
|
(1,166,530 |
) |
Proceeds from sales of mortgage loans held for sale |
|
|
3,063,707 |
|
|
|
1,215,990 |
|
Decrease in interest receivable |
|
|
6,967 |
|
|
|
11,308 |
|
Decrease in interest payable |
|
|
(12,213 |
) |
|
|
(12,226 |
) |
Net change in other assets and other liabilities |
|
|
(341,427 |
) |
|
|
(8,001 |
) |
|
|
|
Net cash provided by operating activities |
|
|
107,289 |
|
|
|
377,725 |
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Net (increase) decrease in loans |
|
|
1,235,566 |
|
|
|
(905,742 |
) |
Purchases of: |
|
|
|
|
|
|
|
|
Investment securities |
|
|
(2,996,256 |
) |
|
|
(1,098,962 |
) |
Premises, equipment, and software, net of disposals |
|
|
(13,753 |
) |
|
|
(23,012 |
) |
Other assets |
|
|
(5,914 |
) |
|
|
(7,068 |
) |
Proceeds from: |
|
|
|
|
|
|
|
|
Sales of investment securities |
|
|
689,689 |
|
|
|
3,550 |
|
Calls and maturities of investment securities |
|
|
1,898,660 |
|
|
|
992,702 |
|
Sales of other assets |
|
|
43,841 |
|
|
|
34,469 |
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
851,833 |
|
|
|
(1,004,063 |
) |
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Net increase in deposits |
|
|
1,291,313 |
|
|
|
271,754 |
|
Net increase (decrease) in short-term borrowings |
|
|
(2,186,342 |
) |
|
|
879,228 |
|
Repayment of long-term funding |
|
|
(500,102 |
) |
|
|
(528,365 |
) |
Proceeds from issuance of long-term funding |
|
|
400,000 |
|
|
|
225,821 |
|
Cash dividends on common stock |
|
|
(53,931 |
) |
|
|
(121,368 |
) |
Cash dividends on preferred stock |
|
|
(19,687 |
) |
|
|
— |
|
Proceeds from exercise of stock options, net |
|
|
16 |
|
|
|
7,429 |
|
Purchase of treasury stock |
|
|
(591 |
) |
|
|
— |
|
Excess tax benefit from stock-based compensation |
|
|
— |
|
|
|
765 |
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(1,069,324 |
) |
|
|
735,264 |
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(110,202 |
) |
|
|
108,926 |
|
Cash and cash equivalents at beginning of period |
|
|
570,728 |
|
|
|
587,149 |
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
460,526 |
|
|
$ |
696,075 |
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
215,245 |
|
|
$ |
355,699 |
|
Cash paid for income taxes |
|
|
30,813 |
|
|
|
68,882 |
|
Loans and bank premises transferred to other real estate owned |
|
|
49,401 |
|
|
|
39,890 |
|
Capitalized mortgage servicing rights |
|
|
37,007 |
|
|
|
14,250 |
|
|
|
|
See accompanying notes to consolidated financial statements.
6
ITEM 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Notes to Consolidated Financial Statements
These interim consolidated financial statements have been prepared according to the rules and
regulations of the Securities and Exchange Commission and, therefore, certain information and
footnote disclosures normally presented in accordance with U.S. generally accepted accounting
principles have been omitted or abbreviated. The information contained in the consolidated
financial statements and footnotes in Associated Banc-Corp’s 2008 annual report on Form 10-K,
should be referred to in connection with the reading of these unaudited interim financial
statements.
NOTE 1: Basis of Presentation
In the opinion of management, the accompanying unaudited consolidated financial statements contain
all adjustments necessary to present fairly the financial position, results of operations, changes
in stockholders’ equity, and cash flows of Associated Banc-Corp (individually referred to herein as
the “Parent Company,” and together with all of its subsidiaries and affiliates, collectively
referred to herein as the “Corporation”) for the periods presented, and all such adjustments are of
a normal recurring nature. The consolidated financial statements include the accounts of all
subsidiaries. All material intercompany transactions and balances are eliminated. The results of
operations for the interim periods are not necessarily indicative of the results to be expected for
the full year. Management has evaluated subsequent events for potential recognition or disclosure
through November 9, 2009, the date of the filing of the consolidated financial statements with the
Securities and Exchange Commission.
In preparing the consolidated financial statements, management is required to make estimates and
assumptions that affect the reported amounts of assets and liabilities as of the date of the
balance sheet and revenues and expenses for the period. Actual results could differ significantly
from those estimates. Estimates that are particularly susceptible to significant change include the
determination of the allowance for loan losses, mortgage servicing rights valuation, derivative
financial instruments and hedging activities, and income taxes.
NOTE 2: Reclassifications
Certain amounts in the consolidated financial statements of prior periods have been reclassified to
conform with the current period’s presentation.
NOTE 3: New Accounting Pronouncements Adopted
In June 2009, the Financial Accounting Standards Board (“FASB”) issued an accounting standard which
established the Codification to become the single source of authoritative accounting principles.
The standard also provides the framework for selecting the principles used in the preparation of
financial statements of nongovernmental entities that are presented in conformity with generally
accepted accounting principles in the United States. All guidance contained in the Codification
carries an equal level of authority. The Codification is not intended to change generally accepted
accounting principles, but is expected to simplify accounting research by reorganizing current
generally accepted accounting principles into specific accounting topics. The Corporation adopted
this accounting standard in the third quarter of 2009. The adoption of this accounting standard,
which was subsequently codified into Accounting Standards Codification (“ASC”) Topic 105,
“Generally Accepted Accounting Principles,” had no impact on the Corporation’s results of
operations, financial position, and liquidity.
In May 2009, the FASB issued an accounting standard intended to establish general standards of
accounting for and disclosure of events that occur after the balance sheet date but before
financial statements are issued or are available to be issued. In particular, this accounting
standard requires companies to disclose the date
7
through which they have evaluated subsequent events and the basis for that date, as to whether it
represents the date the financial statements were issued or were available to be issued. It also
provides guidance regarding circumstances under which companies should and should not recognize
events or transactions occurring after the balance sheet date in their financial statements. This
accounting standard also includes disclosure requirements for certain events and transactions that
occurred after the balance sheet date, which were not recognized in the financial statements. This
accounting standard is effective for interim and annual periods ending after June 15, 2009. The
Corporation adopted this accounting standard in the second quarter of 2009. The adoption of this
accounting standard, which was subsequently codified into ASC Topic 855, “Subsequent Events,” had
no material impact on the Corporation’s results of operations, financial position, and liquidity.
In March 2008, the FASB issued an accounting standard applicable to all derivative instruments.
This standard provides financial statement users with increased qualitative, quantitative, and
credit-risk disclosures related to derivative financial instruments and hedging activities. It
requires enhanced disclosures about how and why an entity uses derivative instruments; how
derivative instruments and related hedged items are accounted for; and how derivative instruments
and related hedged items affect an entity’s financial position, financial performance, and cash
flows. The accounting standard is to be applied prospectively for interim periods and fiscal years
beginning after November 15, 2008. The Corporation adopted this accounting standard at the
beginning of 2009. See Note 11, “Derivative and Hedging Activities,” for additional disclosures
required under this accounting standard, which was subsequently codified into ASC Topic 815,
“Derivatives and Hedging.”
In December 2007, the FASB issued an accounting standard which requires noncontrolling interests to
be treated as a separate component of equity, rather than a liability or other item outside of
equity. This standard also requires the amount of consolidated net income attributable to the
parent and the noncontrolling interest to be clearly identified and presented on the face of the
income statement. Changes in a parent’s ownership interest, as long as the parent retains a
controlling financial interest, must be accounted for as equity transactions, and should a parent
cease to have a controlling financial interest, the standard requires the parent to recognize a
gain or loss in net income. Expanded disclosures in the consolidated financial statements are
required by this statement and must clearly identify and distinguish between the interest of the
parent’s owners and the interests of the noncontrolling owners of a subsidiary. This accounting
standard is to be applied prospectively for fiscal years beginning on or after December 15, 2008,
with the exception of presentation and disclosure requirements, which shall be applied
retrospectively for all periods presented. The Corporation adopted this accounting standard at the
beginning of 2009. The adoption of this accounting standard, which was subsequently codified into
ASC Topic 810, “Consolidation,” had no material impact on the Corporation’s results of operations,
financial position and liquidity.
In December 2007, the FASB issued an accounting standard which requires an acquirer to recognize
identifiable assets acquired, liabilities assumed, and any noncontrolling interest in the acquiree
at the acquisition date, measured at their full fair values at that date, with limited exceptions.
Assets and liabilities assumed that arise from contractual contingencies as of the acquisition date
must also be measured at their acquisition-date full fair values. The standard requires the
acquirer to recognize goodwill as of the acquisition date, and in the case of a bargain purchase
business combination, the acquirer shall recognize a gain. Acquisition-related costs are to be
expensed in the periods in which the costs are incurred and the services are received. Additional
presentation and disclosure requirements have also been established to enable financial statement
users to evaluate and understand the nature and financial effects of business combinations. This
accounting standard is to be applied prospectively for acquisition dates on or after the beginning
of the first annual reporting period beginning on or after December 15, 2008. The Corporation
adopted this accounting standard, which was subsequently codified into ASC Topic 805, “Business
Combinations,” at the beginning of 2009. The Corporation did not have any business combination
activity
8
for the nine months ended September 30, 2009.
In April 2009, the FASB issued an accounting standard which amended other-than-temporary impairment
(“OTTI”) guidance in generally accepted accounting principles for debt securities by requiring a
write-down when fair value is below amortized cost in circumstances where: (1) an entity has the
intent to sell a security; (2) it is more likely than not that an entity will be required to sell
the security before recovery of its amortized cost basis; or (3) an entity does not expect to
recover the entire amortized cost basis of the security. If an entity intends to sell a security
or if it is more likely than not that the entity will be required to sell the security before
recovery, an OTTI write-down is recognized in earnings equal to the difference between the
security’s amortized cost basis and its fair value. If an entity does not intend to sell the
security or it is not more likely than not that it will be required to sell the security before
recovery, the OTTI write-down is separated into an amount representing credit loss, which is
recognized in earnings, and an amount related to all other factors, which is recognized in other
comprehensive income. This accounting standard does not amend existing recognition and measurement
guidance related to OTTI write-downs of equity securities. This accounting standard also extends
disclosure requirements related to debt and equity securities to interim reporting periods. The
Corporation adopted this accounting standard in the second quarter of 2009, and recognized a net
cumulative effect adjustment of $9.7 million to retained earnings and accumulated other
comprehensive income as of April 1, 2009. See the Consolidated Statements of Changes in
Stockholders’ Equity for the impact of the initial adoption and Note 6, “Investment Securities,”
for additional information and disclosures concerning this accounting standard, which was
subsequently codified into ASC Topic 320, “Investments — Debt and Equity Securities.”
In April 2009, the FASB issued an accounting standard related to disclosures about the fair value
of financial instruments in interim reporting periods of publicly traded companies that were
previously only required to be disclosed in annual financial statements. The Corporation adopted
this accounting standard in the second quarter of 2009. See Note 13, “Fair Value Measurements,”
for additional disclosures related to this accounting standard, which was subsequently codified
into ASC Topic 825, “Financial Instruments.”
In April 2009, the FASB issued an accounting standard which provided guidance on estimating fair
value when the volume and level of activity for an asset or liability have significantly decreased
and in identifying transactions that are not orderly. In such instances, the accounting standard
provides that management may determine that further analysis of the transactions or quoted prices
is required, and a significant adjustment to the transactions or quoted prices may be necessary to
estimate fair value in accordance with generally accepted accounting principles. The Corporation
adopted this accounting standard in the second quarter of 2009, with no material impact on its
results of operations, financial position, and liquidity. See Note 13, “Fair Value Measurements,”
for additional disclosures concerning this accounting standard, which was subsequently codified
into ASC Topic 820, “Fair Value Measurements and Disclosures.”
In June 2008, the FASB issued an accounting standard which determined that all outstanding unvested
share-based payment awards with rights to nonforfeitable dividends are considered participating
securities. Because they are considered participating securities, the Corporation is required to
apply the two-class method in computing basic and diluted earnings per share. This accounting
standard is effective for fiscal years beginning after December 15, 2008. The Corporation adopted
this accounting standard at the beginning of 2009, as required, with no material impact on its
results of operations, financial position and liquidity. See Note 4, “Earnings Per Share,” for
additional disclosures concerning this accounting standard, which was subsequently codified into
ASC Topic 260, “Earnings per Share.”
9
NOTE 4: Earnings Per Share
Earnings per share are calculated utilizing the two-class method. Basic earnings per share are
calculated by dividing the sum of distributed earnings to common shareholders and undistributed
earnings allocated to common shareholders by the weighted average number of common shares
outstanding. Diluted earnings per share are calculated by dividing the sum of distributed earnings
to common shareholders and undistributed earnings allocated to common shareholders by the weighted
average number of shares adjusted for the dilutive effect of common stock awards (outstanding stock
options, unvested restricted stock, and outstanding stock warrants) and unsettled share
repurchases. Presented below are the calculations for basic and diluted earnings per common share.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the nine months ended |
|
|
September 30, |
|
September 30, |
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
|
(In Thousands, except per share data) |
Net income |
|
$ |
15,994 |
|
|
$ |
37,769 |
|
|
$ |
41,378 |
|
|
$ |
151,593 |
|
Preferred dividends and discount accretion |
|
|
(7,342 |
) |
|
|
— |
|
|
|
(21,994 |
) |
|
|
— |
|
|
|
|
Net income available to common equity |
|
$ |
8,652 |
|
|
$ |
37,769 |
|
|
$ |
19,384 |
|
|
$ |
151,593 |
|
|
|
|
Common shareholder dividends |
|
|
(6,393 |
) |
|
|
(40,814 |
) |
|
|
(53,708 |
) |
|
|
(121,045 |
) |
Unvested share-based payment awards |
|
|
(26 |
) |
|
|
(107 |
) |
|
|
(223 |
) |
|
|
(322 |
) |
|
|
|
Undistributed earnings |
|
$ |
2,233 |
|
|
$ |
(3,152 |
) |
|
$ |
(34,547 |
) |
|
$ |
30,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributed earnings to common shareholders |
|
$ |
6,393 |
|
|
$ |
40,814 |
|
|
$ |
53,708 |
|
|
$ |
121,045 |
|
Undistributed earnings to common shareholders |
|
|
2,224 |
|
|
|
(3,152 |
) |
|
|
(34,547 |
) |
|
|
30,148 |
|
|
|
|
Total common shareholders earnings, basic |
|
$ |
8,617 |
|
|
$ |
37,662 |
|
|
$ |
19,161 |
|
|
$ |
151,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributed earnings to common shareholders |
|
$ |
6,393 |
|
|
$ |
40,814 |
|
|
$ |
53,708 |
|
|
$ |
121,045 |
|
Undistributed earnings to common shareholders |
|
|
2,224 |
|
|
|
(3,152 |
) |
|
|
(34,547 |
) |
|
|
30,148 |
|
|
|
|
Total common shareholders earnings, diluted |
|
$ |
8,617 |
|
|
$ |
37,662 |
|
|
$ |
19,161 |
|
|
$ |
151,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
127,863 |
|
|
|
127,553 |
|
|
|
127,855 |
|
|
|
127,428 |
|
Effect of dilutive stock awards and
unsettled share repurchases |
|
|
— |
|
|
|
69 |
|
|
|
4 |
|
|
|
371 |
|
|
|
|
Diluted weighted average common shares
outstanding |
|
|
127,863 |
|
|
|
127,622 |
|
|
|
127,859 |
|
|
|
127,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.07 |
|
|
$ |
0.30 |
|
|
$ |
0.15 |
|
|
$ |
1.19 |
|
|
|
|
Diluted earnings per common share |
|
$ |
0.07 |
|
|
$ |
0.30 |
|
|
$ |
0.15 |
|
|
$ |
1.18 |
|
|
|
|
10
NOTE 5: Stock-Based Compensation
The fair value of stock options granted is estimated on the date of grant using a Black-Scholes
option pricing model, while the fair value of restricted stock shares is their fair market value on
the date of grant. The fair values of stock grants are amortized as compensation expense on a
straight-line basis over the vesting period of the grants. Compensation expense recognized is
included in personnel expense in the consolidated statements of income.
Assumptions are used in estimating the fair value of stock options granted. The weighted average
expected life of the stock option represents the period of time that stock options are expected to
be outstanding and is estimated using historical data of stock option exercises and forfeitures.
The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of
grant. The expected volatility is based on the historical volatility of the Corporation’s stock.
The following weighted average assumptions were used in estimating the fair value for stock options
granted in the first nine months of 2009 and full year 2008.
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
|
|
|
Dividend yield |
|
|
4.97 |
% |
|
|
5.12 |
% |
Risk-free interest rate |
|
|
1.85 |
% |
|
|
2.77 |
% |
Expected volatility |
|
|
35.84 |
% |
|
|
21.32 |
% |
Expected life |
|
6 yrs |
|
6 yrs |
Per share fair value of stock options |
|
$ |
3.60 |
|
|
$ |
2.74 |
|
The Corporation is required to estimate potential forfeitures of stock grants and adjust
compensation expense recorded accordingly. The estimate of forfeitures will be adjusted over the
requisite service period to the extent that actual forfeitures differ, or are expected to differ,
from such estimates. Changes in estimated forfeitures will be recognized in the period of change
and will also impact the amount of stock compensation expense to be recognized in future periods.
A summary of the Corporation’s stock option activity for the year ended December 31, 2008 and for
the nine months ended September 30, 2009, is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
Weighted Average Remaining |
|
Aggregate Intrinsic Value |
Stock Options |
|
Shares |
|
Exercise Price |
|
Contractual Term |
|
(000s) |
|
Outstanding at December 31, 2007 |
|
|
6,319,413 |
|
|
$ |
27.43 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
1,256,790 |
|
|
|
24.35 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(576,685 |
) |
|
|
18.20 |
|
|
|
|
|
|
|
|
|
Forfeited or expired |
|
|
(417,816 |
) |
|
|
30.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2008 |
|
|
6,581,702 |
|
|
$ |
27.45 |
|
|
|
5.87 |
|
|
$ |
(42,922 |
) |
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at December
31, 2008 |
|
|
4,770,537 |
|
|
$ |
27.44 |
|
|
|
4.77 |
|
|
$ |
(31,076 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2008 |
|
|
6,581,702 |
|
|
$ |
27.45 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
956,998 |
|
|
|
17.15 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(945 |
) |
|
|
16.70 |
|
|
|
|
|
|
|
|
|
Forfeited or expired |
|
|
(767,295 |
) |
|
|
25.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2009 |
|
|
6,770,460 |
|
|
$ |
26.20 |
|
|
|
5.86 |
|
|
$ |
(100,063 |
) |
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at September
30, 2009 |
|
|
4,832,624 |
|
|
$ |
27.80 |
|
|
|
4.72 |
|
|
$ |
(79,166 |
) |
|
|
|
|
|
|
|
|
|
|
|
11
The following table summarizes information about the Corporation’s nonvested stock option
activity for the year ended December 31, 2008, and for the nine months ended September 30, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
Stock Options |
|
Shares |
|
Grant Date Fair Value |
|
Nonvested at December 31, 2007 |
|
|
1,030,125 |
|
|
$ |
6.03 |
|
Granted |
|
|
1,256,790 |
|
|
|
2.74 |
|
Vested |
|
|
(337,557 |
) |
|
|
6.06 |
|
Forfeited |
|
|
(138,193 |
) |
|
|
4.66 |
|
|
|
|
|
|
|
|
|
|
Nonvested at December 31, 2008 |
|
|
1,811,165 |
|
|
$ |
3.85 |
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
956,998 |
|
|
|
3.60 |
|
Vested |
|
|
(630,298 |
) |
|
|
4.11 |
|
Forfeited |
|
|
(200,029 |
) |
|
|
4.32 |
|
|
|
|
|
|
|
|
|
|
Nonvested at September 30, 2009 |
|
|
1,937,836 |
|
|
$ |
3.59 |
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2009, the intrinsic value of stock options exercised
was immaterial (less than $0.1 million), while for the year ended December 31, 2008, the intrinsic
value of stock options exercised was $3.8 million. (Intrinsic value represents the amount by which
the fair market value of the underlying stock exceeds the exercise price of the stock option.)
During the first nine months of 2009, less than $0.1 million was received for the exercise of stock
options. The total grant date fair value of stock options that vested was $2.6 million for the
first nine months of 2009 and $2.0 million for the year ended December 31, 2008. For the nine
months ended September 30, 2009 and 2008, the Corporation recognized compensation expense of $2.9
million and $2.2 million, respectively, for the vesting of stock options. For the full year 2008,
the Corporation recognized compensation expense of $3.0 million for the vesting of stock options.
At September 30, 2009, the Corporation had $4.3 million of unrecognized compensation expense
related to stock options that is expected to be recognized over the remaining requisite service
periods that extend predominantly through fourth quarter 2011.
The following table summarizes information about the Corporation’s restricted stock share activity
for the year ended December 31, 2008, and for the nine months ended September 30, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
Restricted Stock |
|
Shares |
|
Grant Date Fair Value |
| | |
Outstanding at December 31, 2007 |
|
|
164,840 |
|
|
$ |
33.14 |
|
Granted |
|
|
265,900 |
|
|
|
24.43 |
|
Vested |
|
|
(69,074 |
) |
|
|
32.47 |
|
Forfeited |
|
|
(7,339 |
) |
|
|
32.21 |
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2008 |
|
|
354,327 |
|
|
$ |
26.75 |
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
351,133 |
|
|
|
16.76 |
|
Vested |
|
|
(139,438 |
) |
|
|
28.31 |
|
Forfeited |
|
|
(51,519 |
) |
|
|
21.88 |
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2009 |
|
|
514,503 |
|
|
$ |
20.00 |
|
|
|
|
|
|
|
|
|
|
The Corporation amortizes the expense related to restricted stock awards as compensation
expense over the requisite service period. Expense for restricted stock awards of approximately
$3.5 million and $3.0 million was recorded for the nine months ended September 30, 2009 and 2008,
respectively, while expense for restricted stock awards of approximately $4.0 million was
recognized for the full year 2008. The Corporation had $6.8 million of unrecognized compensation
costs related to restricted stock shares at September 30, 2009, that is expected to be recognized
over the remaining requisite service periods that extend predominantly through fourth quarter 2011.
The Corporation issues shares from treasury, when available, or new shares upon the exercise of
stock options and vesting of restricted stock shares. The Board of Directors has authorized
management to repurchase shares of the Corporation’s common stock each quarter in the market, to be
made available for
12
issuance in connection with the Corporation’s employee incentive plans and for other corporate
purposes. The repurchase of shares will be based on market opportunities, capital levels, growth
prospects, and other investment opportunities, and is subject to restrictions under the Capital
Purchase Program (“CPP”).
NOTE 6: Investment Securities
The amortized cost and fair values of investment securities available for sale were as follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
Gross |
|
|
|
|
|
|
|
|
unrealized |
|
unrealized |
|
|
|
|
Amortized cost |
|
gains |
|
losses |
|
Fair value |
|
|
($ in Thousands) |
September 30, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
3,893 |
|
|
$ |
3 |
|
|
$ |
— |
|
|
$ |
3,896 |
|
Federal agency securities |
|
|
42,975 |
|
|
|
1,656 |
|
|
|
(1 |
) |
|
|
44,630 |
|
Obligations of state and political
subdivisions (municipal securities) |
|
|
865,415 |
|
|
|
35,399 |
|
|
|
(208 |
) |
|
|
900,606 |
|
Residential mortgage-related securities |
|
|
4,534,217 |
|
|
|
132,885 |
|
|
|
(10,898 |
) |
|
|
4,656,204 |
|
Other securities (debt and equity) |
|
|
46,105 |
|
|
|
1,357 |
|
|
|
(1,722 |
) |
|
|
45,740 |
|
|
|
|
Total investment securities available for sale |
|
$ |
5,492,605 |
|
|
$ |
171,300 |
|
|
$ |
(12,829 |
) |
|
$ |
5,651,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
Gross |
|
|
|
|
|
|
|
|
unrealized |
|
unrealized |
|
|
|
|
Amortized cost |
|
gains |
|
losses |
|
Fair value |
|
|
($ in Thousands) |
December 31, 2008: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
4,985 |
|
|
$ |
10 |
|
|
$ |
(29 |
) |
|
$ |
4,966 |
|
Federal agency securities |
|
|
75,816 |
|
|
|
1,195 |
|
|
|
(1 |
) |
|
|
77,010 |
|
Obligations of state and political
subdivisions (municipal securities) |
|
|
913,216 |
|
|
|
16,581 |
|
|
|
(4,194 |
) |
|
|
925,603 |
|
Residential mortgage-related securities |
|
|
4,032,784 |
|
|
|
54,128 |
|
|
|
(9,481 |
) |
|
|
4,077,431 |
|
Other securities (debt and equity) |
|
|
58,272 |
|
|
|
639 |
|
|
|
(507 |
) |
|
|
58,404 |
|
|
|
|
Total investment securities available for sale |
|
$ |
5,085,073 |
|
|
$ |
72,553 |
|
|
$ |
(14,212 |
) |
|
$ |
5,143,414 |
|
|
|
|
The amortized cost and fair values of investment securities available for sale at September
30, 2009, by contractual maturity, are shown below. Expected maturities will differ from
contractual maturities because borrowers may have the right to call or prepay obligations with or
without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
($ in Thousands) |
|
Amortized Cost |
|
Fair Value |
|
|
|
Due in one year or less |
|
$ |
169,915 |
|
|
$ |
175,206 |
|
Due after one year through five years |
|
|
221,477 |
|
|
|
234,413 |
|
Due after five years through ten years |
|
|
411,851 |
|
|
|
430,655 |
|
Due after ten years |
|
|
147,033 |
|
|
|
145,185 |
|
|
|
|
Total debt securities |
|
|
950,276 |
|
|
|
985,459 |
|
Residential mortgage-related securities |
|
|
4,534,217 |
|
|
|
4,656,204 |
|
Equity securities |
|
|
8,112 |
|
|
|
9,413 |
|
|
|
|
Total investment securities available for sale |
|
$ |
5,492,605 |
|
|
$ |
5,651,076 |
|
|
|
|
13
The following represents gross unrealized losses and the related fair value of investment
securities available for sale, aggregated by investment category and length of time that individual
securities have been in a continuous unrealized loss position, at September 30, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
12 months or more |
|
Total |
|
|
Unrealized |
|
|
|
|
|
Unrealized |
|
|
|
|
|
Unrealized |
|
|
|
|
Losses |
|
Fair Value |
|
Losses |
|
Fair Value |
|
Losses |
|
Fair Value |
|
|
($ in Thousands) |
September 30, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal agency securities |
|
$ |
(1 |
) |
|
$ |
47 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(1 |
) |
|
$ |
47 |
|
Obligations of state and
political subdivisions
(municipal securities) |
|
|
(14 |
) |
|
|
3,284 |
|
|
|
(194 |
) |
|
|
3,046 |
|
|
|
(208 |
) |
|
|
6,330 |
|
Residential
mortgage-related
securities |
|
|
(7,061 |
) |
|
|
100,890 |
|
|
|
(3,837 |
) |
|
|
44,708 |
|
|
|
(10,898 |
) |
|
|
145,598 |
|
Other securities (debt
and equity) |
|
|
(1,722 |
) |
|
|
4,460 |
|
|
|
— |
|
|
|
— |
|
|
|
(1,722 |
) |
|
|
4,460 |
|
|
|
|
Total |
|
$ |
(8,798 |
) |
|
$ |
108,681 |
|
|
$ |
(4,031 |
) |
|
$ |
47,754 |
|
|
$ |
(12,829 |
) |
|
$ |
156,435 |
|
|
|
|
The Corporation reviews the investment securities portfolio on a quarterly basis to monitor
its exposure to other-than-temporary impairment that may result due to the current adverse economic
conditions. A determination as to whether a security’s decline in market value is
other-than-temporary takes into consideration numerous factors and the relative significance of any
single factor can vary by security. Some factors the Corporation may consider in the
other-than-temporary impairment analysis include, the length of time the security has been in an
unrealized loss position, changes in security ratings, financial condition of the issuer, as well
as security and industry specific economic conditions. In addition, with regards to its debt
securities, the Corporation may also evaluate payment structure, whether there are defaulted
payments or expected defaults, prepayment speeds, and the value of any underlying collateral. For
certain debt securities in unrealized loss positions, the Corporation prepares cash flow analyses
to compare the present value of cash flows expected to be collected from the security with the
amortized cost basis of the security.
Based on the Corporation’s evaluation, management does not believe any remaining unrealized loss at
September 30, 2009 represents an other-than-temporary impairment as these unrealized losses are
primarily attributable to changes in interest rates and the current volatile market conditions, and
not credit deterioration. At September 30, 2009, the number of investment securities in an
unrealized loss position for less than 12 months for municipal and mortgage-related securities was
5 and 14, respectively. For investment securities in an unrealized loss position for 12 months or
more, the number of individual securities in the municipal and mortgage-related categories was 4
and 33, respectively. The unrealized losses reported for mortgage-related securities relate to
non-agency mortgage-related securities as well as mortgage-related securities issued by government
agencies such as the Federal National Mortgage Association (“FNMA”) and the Federal Home Loan
Mortgage Corporation (“FHLMC”). The Corporation currently does not intend to sell nor does it
believe that it will be required to sell the securities contained in the above unrealized losses
table before recovery of their amortized cost basis.
The Corporation recognized net investment securities gains of $9.2 million for the first nine
months of 2009. These net investment securities gains were attributable to gains of $14.6 million
on the sale of mortgage-related securities, partially offset by a $2.9 million loss on the sale of
a mortgage-related security and credit-related other-than-temporary write-downs of $2.5 million on
the Corporation’s holding of a trust preferred debt security, a non-agency mortgage-related
security, and various equity securities. At September 30, 2009, the remaining carrying values of
the specific securities with other-than-temporary write-downs were $49.3 million for two non-agency
mortgage-related securities, $0.2 million for the FHLMC and FNMA preferred stock securities
combined, $4.1 million for the trust preferred debt securities pools, $0.1 million for the trust
preferred debt security, and $0.3 million for the common equity securities.
14
The following is a summary of the credit loss portion of other-than-temporary impairment recognized
in earnings on debt securities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-agency |
|
|
|
|
|
|
Mortgage-Related |
|
Trust Preferred |
|
|
$ in Thousands |
|
Securities |
|
Debt Securities |
|
Total |
|
|
|
Balance of credit-related
other-than-temporary impairment at
April 1, 2009 |
|
$ |
(16,445 |
) |
|
$ |
(5,027 |
) |
|
$ |
(21,472 |
) |
Adjustment for change in cash flows |
|
|
306 |
|
|
|
— |
|
|
|
306 |
|
Credit losses on newly identified
impairment |
|
|
— |
|
|
|
(1,000 |
) |
|
|
(1,000 |
) |
|
|
|
Balance of credit-related
other-than-temporary impairment at
June 30, 2009 |
|
$ |
(16,139 |
) |
|
$ |
(6,027 |
) |
|
$ |
(22,166 |
) |
Adjustment for change in cash flows |
|
|
172 |
|
|
|
— |
|
|
|
172 |
|
Credit losses on newly identified
impairment |
|
|
(200 |
) |
|
|
(900 |
) |
|
|
(1,100 |
) |
|
|
|
Balance of credit-related
other-than-temporary impairment at
September 30, 2009 |
|
$ |
(16,167 |
) |
|
$ |
(6,927 |
) |
|
$ |
(23,094 |
) |
|
|
|
For comparative purposes, the following represents gross unrealized losses and the related
fair value of investment securities available for sale, aggregated by investment category and
length of time that individual securities have been in a continuous unrealized loss position, at
December 31, 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
12 months or more |
|
Total |
|
|
Unrealized |
|
|
|
|
|
Unrealized |
|
|
|
|
|
Unrealized |
|
|
|
|
Losses |
|
Fair Value |
|
Losses |
|
Fair Value |
|
Losses |
|
Fair Value |
|
|
($ in Thousands) |
December 31, 2008: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. Treasury securities |
|
$ |
(29 |
) |
|
$ |
3,960 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(29 |
) |
|
$ |
3,960 |
|
Federal agency securities |
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
52 |
|
|
|
(1 |
) |
|
|
52 |
|
Obligations of state and
political subdivisions
(municipal securities) |
|
|
(3,645 |
) |
|
|
128,571 |
|
|
|
(549 |
) |
|
|
21,752 |
|
|
|
(4,194 |
) |
|
|
150,323 |
|
Residential
mortgage-related
securities |
|
|
(2,240 |
) |
|
|
268,626 |
|
|
|
(7,241 |
) |
|
|
140,021 |
|
|
|
(9,481 |
) |
|
|
408,647 |
|
Other securities (debt
and equity) |
|
|
(445 |
) |
|
|
3,798 |
|
|
|
(62 |
) |
|
|
206 |
|
|
|
(507 |
) |
|
|
4,004 |
|
|
|
|
Total |
|
$ |
(6,359 |
) |
|
$ |
404,955 |
|
|
$ |
(7,853 |
) |
|
$ |
162,031 |
|
|
$ |
(14,212 |
) |
|
$ |
566,986 |
|
|
|
|
NOTE 7: Goodwill and Other Intangible Assets
Goodwill: Goodwill is not amortized, but is subject to impairment tests on at least an
annual basis. Consistent with prior years, the Corporation has elected to conduct its annual
impairment testing in May. Due to changes in the business climate and the resulting decline in
financial services stock prices, management also completed an interim review of goodwill as of
September 30, 2009. Based on this analysis, the fair value of the Corporation’s reporting units
exceeded the fair value of its assets and liabilities and, therefore, no impairment loss was
recorded. However, market valuations of financial services companies remain depressed relative to
book values due to continuing uncertainty surrounding the timing of economic recovery as well as
the impact of the government programs. As a result, management believes it may be necessary to
continue to evaluate goodwill for impairment on a quarterly basis depending upon current market
conditions, results of operations, and other factors. It is possible that a future conclusion
could be reached that all or a portion of the Corporation’s goodwill may be impaired, in which case
a non-cash charge for the amount of such impairment would be recorded in earnings. Such a charge,
if any, would have no impact on tangible capital and would not affect the Corporation’s
“well-capitalized” designation.
15
At September 30, 2009, goodwill of $907 million was assigned to the banking segment and goodwill of
$22 million was assigned to the wealth management segment. There was no change in the carrying
amount of goodwill for the nine months ended September 30, 2009, and the year ended December 31,
2008.
Other Intangible Assets: The Corporation has other intangible assets that are amortized,
consisting of core deposit intangibles, other intangibles (primarily related to customer
relationships acquired in connection with the Corporation’s insurance agency acquisitions), and
mortgage servicing rights. The core deposit intangibles and mortgage servicing rights are assigned
to the banking segment, while the other intangibles are assigned to the wealth management segment
as of September 30, 2009.
For core deposit intangibles and other intangibles, changes in the gross carrying amount,
accumulated amortization, and net book value were as follows. The $0.2 million deduction during
2008 was attributable to the write-off of unamortized customer list intangibles related to the sale
of third party administration business contracts.
|
|
|
|
|
|
|
|
|
|
|
At or for the |
|
At or for the |
|
|
Nine months ended |
|
Year ended |
|
|
September 30, 2009 |
|
December 31, 2008 |
|
|
($ in Thousands) |
Core deposit intangibles: |
|
|
|
|
|
|
|
|
Gross carrying amount |
|
$ |
47,748 |
|
|
$ |
47,748 |
|
Accumulated amortization |
|
|
(28,257 |
) |
|
|
(25,165 |
) |
|
|
|
Net book value |
|
$ |
19,491 |
|
|
$ |
22,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization during the period |
|
$ |
3,092 |
|
|
$ |
4,585 |
|
|
|
|
|
|
|
|
|
|
Other intangibles: |
|
|
|
|
|
|
|
|
Gross carrying amount |
|
$ |
20,433 |
|
|
$ |
20,433 |
|
Accumulated amortization |
|
|
(9,484 |
) |
|
|
(8,419 |
) |
|
|
|
Net book value |
|
$ |
10,949 |
|
|
$ |
12,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deductions during the period |
|
$ |
— |
|
|
$ |
167 |
|
Amortization during the period |
|
$ |
1,065 |
|
|
$ |
1,684 |
|
Mortgage servicing rights are included in other intangible assets, net in the consolidated
balance sheets and are carried at the lower of amortized cost (i.e., initial capitalized amount,
net of accumulated amortization) or estimated fair value. Mortgage servicing rights are amortized
in proportion to and over the period of estimated net servicing income, and assessed for impairment
at each reporting date. Impairment is assessed based on fair value at each reporting date using
estimated prepayment speeds of the underlying mortgage loans serviced and stratifications based on
the risk characteristics of the underlying loans (predominantly loan type and note interest rate).
As mortgage interest rates fall, prepayment speeds are usually faster and the value of the mortgage
servicing rights asset generally decreases, requiring additional valuation reserve. Conversely, as
mortgage interest rates rise, prepayment speeds are usually slower and the value of the mortgage
servicing rights asset generally increases, requiring less valuation reserve. A valuation
allowance is established through a charge to earnings to the extent the amortized cost of the
mortgage servicing rights exceeds the estimated fair value by stratification. If it is later
determined that all or a portion of the temporary impairment no longer exists for a stratification,
the valuation is reduced through a recovery to earnings. An other-than-temporary impairment (i.e.,
recoverability is considered remote when considering interest rates and loan pay off activity) is
recognized as a write-down of the mortgage servicing rights asset and the related valuation
allowance (to the extent a valuation reserve is available) and then against earnings. A direct
write-down permanently reduces the carrying value of the mortgage servicing rights asset and
valuation allowance, precluding subsequent recoveries. See Note 13, “Fair Value Measurements,”
which further discusses fair value measurement relative to the mortgage servicing rights asset.
16
A summary of changes in the balance of the mortgage servicing rights asset and the mortgage
servicing rights valuation allowance follows.
|
|
|
|
|
|
|
|
|
|
|
At or for the |
|
At or for the |
|
|
Nine months ended |
|
Year ended |
|
|
September 30, 2009 |
|
December 31, 2008 |
|
|
($ in Thousands) |
Mortgage servicing rights: |
|
|
|
|
|
|
|
|
Mortgage servicing rights at beginning of period |
|
$ |
56,025 |
|
|
$ |
54,819 |
|
Additions |
|
|
37,007 |
|
|
|
17,263 |
|
Amortization |
|
|
(14,060 |
) |
|
|
(16,057 |
) |
|
|
|
Mortgage servicing rights at end of period |
|
$ |
78,972 |
|
|
$ |
56,025 |
|
|
|
|
Valuation allowance at beginning of period |
|
|
(10,457 |
) |
|
|
(3,632 |
) |
(Additions) / Recoveries, net |
|
|
(7,449 |
) |
|
|
(6,825 |
) |
|
|
|
Valuation allowance at end of period |
|
|
(17,906 |
) |
|
|
(10,457 |
) |
|
|
|
Mortgage servicing rights, net |
|
$ |
61,066 |
|
|
$ |
45,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of mortgage servicing rights |
|
$ |
66,130 |
|
|
$ |
52,882 |
|
|
|
|
|
|
|
|
|
|
Portfolio of residential mortgage loans
serviced for others (“servicing portfolio”) |
|
$ |
7,473,000 |
|
|
$ |
6,606,000 |
|
Mortgage servicing rights, net to servicing portfolio |
|
|
0.82 |
% |
|
|
0.69 |
% |
Mortgage servicing rights expense (1) |
|
$ |
21,509 |
|
|
$ |
22,882 |
|
|
|
|
(1) |
|
Includes the amortization of mortgage servicing rights and additions/recoveries to the
valuation allowance of mortgage servicing rights, and is a component of mortgage banking, net in
the consolidated statements of income. |
The following table shows the estimated future amortization expense for amortizing intangible
assets. The projections of amortization expense for the next five years are based on existing asset
balances, the current interest rate environment, and prepayment speeds as of September 30, 2009.
The actual amortization expense the Corporation recognizes in any given period may be significantly
different depending upon acquisition or sale activities, changes in interest rates, prepayment
speeds, market conditions, regulatory requirements, and events or circumstances that indicate the
carrying amount of an asset may not be recoverable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Deposit |
|
Other |
|
Mortgage Servicing |
|
|
Intangibles |
|
Intangibles |
|
Rights |
|
|
($ in Thousands) |
Estimated amortization expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending December 31, 2009 |
|
$ |
1,000 |
|
|
$ |
400 |
|
|
$ |
5,200 |
|
Year ending December 31, 2010 |
|
|
3,700 |
|
|
|
1,200 |
|
|
|
18,700 |
|
Year ending December 31, 2011 |
|
|
3,700 |
|
|
|
1,000 |
|
|
|
15,400 |
|
Year ending December 31, 2012 |
|
|
3,200 |
|
|
|
1,000 |
|
|
|
12,100 |
|
Year ending December 31, 2013 |
|
|
3,100 |
|
|
|
900 |
|
|
|
9,300 |
|
Year ending December 31, 2014 |
|
|
2,900 |
|
|
|
900 |
|
|
|
7,000 |
|
17
NOTE 8: Long-term Funding
Long-term funding (funding with original contractual maturities greater than one year) was as
follows.
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
2009 |
|
2008 |
|
|
($ in Thousands) |
Federal Home Loan Bank advances |
|
$ |
818,092 |
|
|
$ |
1,118,140 |
|
Repurchase agreements |
|
|
500,000 |
|
|
|
300,000 |
|
Subordinated debt, net |
|
|
225,200 |
|
|
|
225,058 |
|
Junior subordinated debentures, net |
|
|
216,124 |
|
|
|
216,291 |
|
Other borrowed funds |
|
|
2,090 |
|
|
|
2,158 |
|
|
|
|
Total long-term funding |
|
$ |
1,761,506 |
|
|
$ |
1,861,647 |
|
|
|
|
Federal Home Loan Bank advances: Long-term advances from the Federal Home Loan Bank
(“FHLB”) had maturities through 2020 and had weighted-average interest rates of 3.22% at September
30, 2009, compared to 3.53% at December 31, 2008. These advances had a combination of fixed and
variable contractual rates, of which, none were variable at September 30, 2009, and 27% were
variable at December 31, 2008. In September 2007, the Corporation entered into an interest rate
swap to hedge the interest rate risk in the cash flows of a $200 million variable rate, long-term
FHLB advance. The $200 million variable rate, long-term FHLB advance and the related interest rate
swap matured in June 2009. The fair value of the derivative was a $3.2 million loss at December 31,
2008.
Repurchase agreements: The long-term repurchase agreements had maturities through 2011 and
had weighted-average interest rates of 2.60% at September 30, 2009, and 3.27% at December 31, 2008.
These repurchase agreements were 20% and 33% variable rate at September 30, 2009, and December 31,
2008, respectively.
Subordinated debt: In September 2008, the Corporation issued $26 million of 10-year
subordinated debt with a 5-year no-call provision, and in August 2001, the Corporation issued $200
million of 10-year subordinated debt. The subordinated notes were each issued at a discount, and
the September 2008 debt has a fixed coupon interest rate of 9.25%, while the August 2001 debt has a
fixed coupon interest rate of 6.75%. Subordinated debt qualifies under the risk-based capital
guidelines as Tier 2 supplementary capital for regulatory purposes, and is discounted in accordance
with regulations when the debt has five years or less remaining to maturity.
Junior subordinated debentures: The Corporation has $180.4 million of junior subordinated
debentures (“ASBC Debentures”), which carry a fixed rate of 7.625% and mature on June 15, 2032.
Beginning May 30, 2007, the Corporation has had the right to redeem the ASBC Debentures, at par.
The carrying value of the ASBC Debentures was $179.6 million at September 30, 2009. With its
October 2005 acquisition, the Corporation acquired variable rate junior subordinated debentures at
a premium (the “SFSC Debentures”), from two equal issuances (contractually $30.9 million on a
combined basis), of which one pays a variable rate adjusted quarterly based on the 90-day LIBOR
plus 2.80% (or 3.29% at September 30, 2009) and matures April 23, 2034, and the other which pays a
variable rate adjusted quarterly based on the 90-day LIBOR plus 3.45% (or 3.89% at September 30,
2009) and matures November 7, 2032. The Corporation has the right to redeem the SFSC Debentures,
at par, on a quarterly basis. The carrying value of the SFSC Debentures was $36.5 million at
September 30, 2009.
18
NOTE 9: Other Comprehensive Income
A summary of activity in accumulated other comprehensive income follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
Year Ended |
|
|
September 30, |
|
September 30, |
|
December 31, |
|
|
2009 |
|
2008 |
|
2008 |
|
|
($ in Thousands) |
Net income |
|
$ |
41,378 |
|
|
$ |
151,593 |
|
|
$ |
168,452 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses) |
|
|
119,436 |
|
|
|
(30,160 |
) |
|
|
(8,817 |
) |
Reclassification adjustment for net (gains)/losses realized in net income |
|
|
(9,169 |
) |
|
|
17,243 |
|
|
|
52,541 |
|
Accretion of investment securities with noncredit-related impairment
losses not expected to be sold |
|
|
316 |
|
|
|
— |
|
|
|
— |
|
Income tax (expense) benefit |
|
|
(39,873 |
) |
|
|
5,067 |
|
|
|
(16,559 |
) |
|
|
|
Other comprehensive income (loss) on
investment securities available for sale |
|
|
70,710 |
|
|
|
(7,850 |
) |
|
|
27,165 |
|
Defined benefit pension and postretirement obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
Prior service cost, net of amortization |
|
|
348 |
|
|
|
356 |
|
|
|
472 |
|
Net gain (loss), net of amortization |
|
|
233 |
|
|
|
225 |
|
|
|
(29,362 |
) |
Income tax (expense) benefit |
|
|
(227 |
) |
|
|
(235 |
) |
|
|
11,556 |
|
|
|
|
Other comprehensive income (loss) on
pension and postretirement obligations |
|
|
354 |
|
|
|
346 |
|
|
|
(17,334 |
) |
Derivatives used in cash flow hedging relationships: |
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses) |
|
|
6,236 |
|
|
|
(2,161 |
) |
|
|
(16,679 |
) |
Reclassification adjustment for net (gains) losses and interest expense
for interest differential on derivatives realized in net income |
|
|
(313 |
) |
|
|
1,635 |
|
|
|
4,343 |
|
Income tax (expense) benefit |
|
|
(2,378 |
) |
|
|
196 |
|
|
|
5,058 |
|
|
|
|
Other comprehensive income (loss) on cash flow hedging relationships |
|
|
3,545 |
|
|
|
(330 |
) |
|
|
(7,278 |
) |
|
|
|
Total other comprehensive income (loss) |
|
|
74,609 |
|
|
|
(7,834 |
) |
|
|
2,553 |
|
|
|
|
Comprehensive income |
|
$ |
115,987 |
|
|
$ |
143,759 |
|
|
$ |
171,005 |
|
|
|
|
NOTE 10: Income Taxes
For the first nine months of 2009, the Corporation recognized income tax benefit of $35.8 million
compared to income tax expense of $51.6 million for the first nine months of 2008. The reduction
in income tax expense was primarily due to the level of pretax income between the comparable
nine-month periods. In addition, during the first quarter of 2009 the Corporation recorded a $17.0
million net decrease in the valuation allowance on and changes to state deferred tax assets as a
result of the recently enacted Wisconsin combined reporting tax legislation, while during the
second quarter of 2009 the Corporation recorded a $5.0 million decrease in the valuation allowance
on deferred tax assets. Also, the first quarter 2008 resolution of certain tax matters and changes
in the estimated exposure of uncertain tax positions, partially offset by the increase in valuation
allowance related to certain deferred tax assets, resulted in the net reduction of previously
recorded tax liabilities and income tax expense of approximately $4.4 million.
19
NOTE 11: Derivative and Hedging Activities
The Corporation uses derivative instruments primarily to hedge the variability in interest payments
or protect the value of certain assets and liabilities recorded on its consolidated balance sheet
from changes in interest rates. The predominant derivative and hedging activities include interest
rate swaps, interest rate caps, interest rate collars, and certain mortgage banking activities. The
contract or notional amount of a derivative is used to determine, along with the other terms of the
derivative, the amounts to be exchanged between the counterparties. The Corporation is exposed to
credit risk in the event of nonperformance by counterparties to financial instruments. To mitigate
the counterparty risk, interest rate swap agreements generally contain language outlining
collateral pledging requirements for each counterparty. Collateral must be posted when the market
value changes exceed certain threshold limits which are determined from the credit ratings of each
counterparty. The Corporation was required to pledge $68 million of investment securities and cash
equivalents as collateral at September 30, 2009, and pledged $71 million of investment securities
and cash equivalents as collateral at December 31, 2008.
The Corporation’s derivative and hedging instruments are recorded at fair value on the consolidated
balance sheets. See Note 13, “Fair Value Measurements,” for additional fair value information and
disclosures.
The table below identifies the balance sheet category and fair values of the Corporation’s
derivative instruments designated as cash flow hedges.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
Notional |
|
|
|
|
|
Balance Sheet |
|
Receive |
|
Pay |
|
|
|
|
Amount |
|
Fair Value |
|
Category |
|
Rate |
|
Rate |
|
Maturity |
|
|
($ in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap – short-term borrowings |
|
$ |
200,000 |
|
|
$ |
(8,388 |
) |
|
Other liabilities |
|
|
0.15 |
% |
|
|
3.15 |
% |
|
29 months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap – FHLB advance |
|
$ |
200,000 |
|
|
$ |
(3,174 |
) |
|
Other liabilities |
|
|
1.38 |
% |
|
|
4.42 |
% |
|
6 months |
Interest rate swap – short-term borrowings |
|
|
200,000 |
|
|
|
(11,449 |
) |
|
Other liabilities |
|
|
0.15 |
% |
|
|
3.15 |
% |
|
38 months |
|
The table below identifies the gains and losses recognized on the Corporation’s derivative
instruments designated as cash flow hedges.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Amount of Gain |
|
Category of |
|
Amount of Gain |
|
Category of |
|
Amount of |
|
|
/ (Loss) |
|
Gain / (Loss) |
|
/ (Loss) |
|
Gain / (Loss) |
|
Gain / (Loss) |
|
|
Recognized in |
|
Reclassified |
|
Reclassified |
|
Recognized in |
|
Recognized |
|
|
OCI on |
|
from AOCI into |
|
from AOCI into |
|
Income on |
|
in Income on |
|
|
Derivatives |
|
Income |
|
Income |
|
Derivatives |
|
Derivatives |
|
|
(Effective |
|
(Effective |
|
(Effective |
|
(Ineffective |
|
(Ineffective |
($ in Thousands) |
|
Portion) |
|
Portion) |
|
Portion) |
|
Portion) |
|
Portion) |
Nine Months Ended September 30,
2009 |
|
|
|
|
|
Interest Expense |
|
|
|
|
|
Interest Expense |
|
|
|
|
Interest rate swap – short-term
borrowings |
|
$ |
3,545 |
|
|
Short-term borrowings |
|
$ |
— |
|
|
Short-term borrowings |
|
$ |
(313 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
2008 |
|
|
|
|
|
Interest Expense |
|
|
|
|
|
Interest Expense |
|
|
|
|
Interest rate swap – FHLB advance |
|
$ |
(330 |
) |
|
Long-term funding |
|
$ |
— |
|
|
Long-term funding |
|
$ |
(29 |
) |
|
20
Cash flow hedges
The Corporation has variable-rate short-term and long-term borrowings which expose the Corporation
to variability in interest payments due to changes in interest rates. To manage the interest rate
risk related to the variability of these interest payments, the Corporation has entered into
various interest rate swap agreements.
During the third quarter of 2008, the Corporation entered into two interest rate swap agreements
which hedge the interest rate risk in the cash flows of certain short-term, variable-rate
borrowings. In September 2007, the Corporation entered into an interest rate swap which hedges the
interest rate risk in the cash flows of a long-term, variable-rate FHLB advance, which matured in
June 2009. Hedge effectiveness is determined using regression analysis. The Corporation recognized
combined ineffectiveness of $0.3 million for the first nine months of 2009 (which decreased
interest expense) and $0.3 million for full year 2008 (which increased interest expense) relating
to these cash flow hedge relationships. No components of the derivatives change in fair value were
excluded from the assessment of hedge effectiveness. Derivative gains and losses reclassified from
accumulated other comprehensive income to current period earnings are included in interest expense
on short-term borrowings or long-term funding (i.e., the line item in which the hedged cash flows
are recorded). At September 30, 2009, accumulated other comprehensive income included a deferred
after-tax net loss of $4.9 million related to these derivatives, compared to a deferred after-tax
net loss of $8.5 million at December 31, 2008. The net after-tax derivative loss included in
accumulated other comprehensive income at September 30, 2009, is projected to be reclassified into
net interest income in conjunction with the recognition of interest payments on the variable-rate,
short-term borrowings through September 2011.
The table below identifies the balance sheet category and fair values of the Corporation’s
derivative instruments not designated as hedging instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
Notional |
|
|
|
|
|
Balance Sheet |
|
Receive |
|
Pay |
|
|
|
|
|
|
Amount |
|
Fair Value |
|
Category |
|
Rate |
|
Rate |
Maturity |
|
|
|
|
|
($ in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps — customer and mirror |
|
$ |
982,000 |
|
|
$ |
56,154 |
|
|
Other assets |
|
|
2.15 |
% |
|
|
2.15 |
% |
|
48 months |
Interest rate caps — customer and mirror |
|
|
73,128 |
|
|
|
882 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
39 months |
Interest rate collars — customer and mirror |
|
|
26,079 |
|
|
|
2,288 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
32 months |
Interest rate swaps — customer and mirror |
|
|
982,000 |
|
|
|
(57,426 |
) |
|
Other liabilities |
|
|
2.15 |
% |
|
|
2.15 |
% |
|
48 months |
Interest rate caps — customer and mirror |
|
|
73,128 |
|
|
|
(818 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
39 months |
Interest rate collars — customer and mirror |
|
|
26,079 |
|
|
|
(2,362 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
32 months |
Interest rate lock commitments (mortgage) |
|
|
279,309 |
|
|
|
4,379 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Forward commitments (mortgage) |
|
|
361,575 |
|
|
|
(3,062 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign currency exchange forwards |
|
|
36.317 |
|
|
|
1,085 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign currency exchange forwards |
|
|
33,689 |
|
|
|
(835 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps — customer and mirror |
|
$ |
893,631 |
|
|
$ |
72,769 |
|
|
Other assets |
|
|
3.02 |
% |
|
|
3.02 |
% |
|
55 months |
Interest rate caps — customer and mirror |
|
|
46,362 |
|
|
|
4 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
15 months |
Interest rate collars — customer and mirror |
|
|
26,796 |
|
|
|
2,803 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
42 months |
Interest rate swaps — customer and mirror |
|
|
893,631 |
|
|
|
(74,173 |
) |
|
Other liabilities |
|
|
3.02 |
% |
|
|
3.02 |
% |
|
55 months |
Interest rate caps — customer and mirror |
|
|
46,362 |
|
|
|
(4 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
15 months |
Interest rate collars — customer and mirror |
|
|
26,796 |
|
|
|
(2,897 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
42 months |
Interest rate lock commitments (mortgage) |
|
|
508,274 |
|
|
|
6,630 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Forward commitments (mortgage) |
|
|
530,537 |
|
|
|
(2,500 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign currency exchange forwards |
|
|
26,843 |
|
|
|
1,420 |
|
|
Other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign currency exchange forwards |
|
|
34,619 |
|
|
|
(1,271 |
) |
|
Other liabilities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
21
The table below identifies the income statement category of the gains and losses recognized in
income on the Corporation’s derivative instruments not designated as hedging instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain / (Loss) |
|
|
|
|
Recognized in Income |
|
|
|
|
|
|
Three |
|
Nine |
|
|
Income Statement Category of |
|
months |
|
months |
($ in Thousands) |
|
Gain / (Loss) Recognized in Income |
|
ended |
|
ended |
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps – customer and mirror, net |
|
Treasury management fees, net |
|
$ |
(1,111 |
) |
|
$ |
132 |
|
Interest rate caps – customer and mirror, net |
|
Treasury management fees, net |
|
|
7 |
|
|
|
64 |
|
Interest rate collars – customer and mirror, net |
|
Treasury management fees, net |
|
|
3 |
|
|
|
20 |
|
Interest rate lock commitments (mortgage) |
|
Mortgage banking, net |
|
|
2,341 |
|
|
|
(2,251 |
) |
Forward commitments (mortgage) |
|
Mortgage banking, net |
|
|
(8,454 |
) |
|
|
(562 |
) |
Foreign exchange forwards |
|
Treasury management fees, net |
|
|
374 |
|
|
|
120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps – customer and mirror, net |
|
Treasury management fees, net |
|
$ |
— |
|
|
$ |
— |
|
Interest rate caps – customer and mirror, net |
|
Treasury management fees, net |
|
|
— |
|
|
|
— |
|
Interest rate collars – customer and mirror, net |
|
Treasury management fees, net |
|
|
— |
|
|
|
— |
|
Interest rate lock commitments (mortgage) |
|
Mortgage banking, net |
|
|
191 |
|
|
|
1,253 |
|
Forward commitments (mortgage) |
|
Mortgage banking, net |
|
|
(308 |
) |
|
|
961 |
|
Foreign exchange forwards |
|
Treasury management fees, net |
|
|
700 |
|
|
|
38 |
|
Free Standing Derivatives
The Corporation enters into various derivative contracts which are designated as free standing
derivative contracts. These derivative contracts are not designated against specific assets and
liabilities on the balance sheet or forecasted transactions and, therefore, do not qualify for
hedge accounting treatment. Such derivative contracts are carried at fair value on the consolidated
balance sheet with changes in the fair value recorded as a component of Treasury management fees,
net, and typically include interest rate swaps, interest rate caps, and interest rate collars. The
net impact for the first nine months of 2009 was a $0.2 million gain, while the net impact for the
full year 2008 was a $1.5 million net loss and the net impact for the first nine months of 2008 was
immaterial.
Free standing derivatives are entered into primarily for the benefit of commercial customers
through providing derivative products which enables the customer to manage their exposures to
interest rate risk. The Corporation’s market risk from unfavorable movements in interest rates
related to these derivative contracts is generally economically hedged by concurrently entering
into offsetting derivative contracts. The offsetting derivative contracts have identical notional
values, terms and indices.
Mortgage derivatives
Interest rate lock commitments to originate residential mortgage loans held for sale and forward
commitments to sell residential mortgage loans are considered derivative instruments, and the fair
value of these commitments is recorded on the consolidated balance sheets with the changes in fair
value recorded as a component of mortgage banking, net. The fair value of the mortgage derivatives
at September 30, 2009, was a net gain of $1.3 million, comprised of the net gain of $4.4 million on
interest rate lock commitments to originate residential mortgage loans held for sale to individual
borrowers of approximately $279 million and the net loss of $3.1 million on forward commitments to
sell residential mortgage loans to various investors of approximately $362 million. The fair value
of the mortgage derivatives at December 31, 2008, was a net gain of $4.1 million, comprised of the
net gain of $6.6 million on interest rate lock commitments to originate residential mortgage loans
held for sale to individual borrowers of approximately $508 million and the net loss of $2.5
million on forward commitments to sell residential mortgage loans to various investors of
approximately $531 million. The fair value of the mortgage derivatives at September 30, 2008, was
a net gain of $1.1 million, comprised of the net gain of $0.3 million on interest rate lock
commitments to originate residential mortgage loans held for sale to individual borrowers of
approximately $84 million and the net gain of $0.8 million on forward commitments to sell
residential mortgage loans to various investors of approximately $116 million.
22
Foreign currency derivatives
The Corporation provides foreign exchange services to customers. The Corporation may enter into a
foreign currency forward to mitigate the exchange rate risk attached to the cash flows of a loan or
as an offsetting contract to a forward entered into as a service to our customer. At September 30,
2009, the Corporation had $5 million in notional balances of foreign currency forwards related to
loans, and $33 million in notional balances of foreign currency forwards related to customer
transactions (with mirror foreign currency forwards of $33 million), which on a combined basis had
a fair value of $0.2 million net gain. At December 31, 2008, the Corporation had $8 million in
notional balances of foreign currency forwards related to loans, and $27 million in notional
balances of foreign currency forwards related to customer transactions (with mirror foreign
currency forwards of $27 million), which on a combined basis had a fair value of $0.1 million net
gain. At September 30, 2008, the Corporation had $13 million in notional balances of foreign
currency forwards related to loans, and $38 million in notional balances of foreign currency
forwards related to customer transactions (with mirror foreign currency forwards of $38 million),
which on a combined basis had a fair value of $0.7 million net gain.
NOTE 12: Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities
The Corporation utilizes a variety of financial instruments in the normal course of business to
meet the financial needs of its customers and to manage its own exposure to fluctuations in
interest rates. These financial instruments include lending-related and other commitments (see
below) and derivative instruments (see Note 11). The following is a summary of lending-related and
other commitments.
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
December 31, 2008 |
|
|
($ in Thousands) |
Commitments to extend credit, excluding
commitments to originate residential mortgage
loans held for sale (1) (2) |
|
$ |
4,293,131 |
|
|
$ |
4,885,011 |
|
Commercial letters of credit (1) |
|
|
20,804 |
|
|
|
21,121 |
|
Standby letters of credit (3) |
|
|
505,060 |
|
|
|
563,784 |
|
Purchase obligations (4) |
|
|
189,140 |
|
|
|
— |
|
|
|
|
(1) |
|
These off-balance sheet financial instruments are exercisable at the market rate prevailing at the date the underlying transaction will be
completed and, thus, are deemed to have no current fair value, or the fair value is based on fees currently charged to enter into similar agreements
and is not material at September 30, 2009 or December 31, 2008. |
|
(2) |
|
Interest rate lock commitments to originate residential mortgage loans held for sale are considered derivative instruments and are disclosed in
Note 11. |
|
(3) |
|
The Corporation has established a liability of $3.3 million and $3.7 million at September 30, 2009 and December 31, 2008, respectively, as an
estimate of the fair value of these financial instruments. |
|
(4) |
|
The purchase obligations include forward commitments to purchase mortgage-related investment securities issued by government agencies. |
Lending-related Commitments
As a financial services provider, the Corporation routinely enters into commitments to extend
credit. Such commitments are subject to the same credit policies and approval process accorded to
loans made by the Corporation, with each customer’s creditworthiness evaluated on a case-by-case
basis. The commitments generally have fixed expiration dates or other termination clauses and may
require the payment of a fee. The Corporation’s exposure to credit loss in the event of
nonperformance by the other party to these financial instruments is represented by the contractual
amount of those instruments. The amount of collateral obtained, if deemed necessary by the
Corporation upon extension of credit, is based on management’s credit evaluation of the customer.
Since a significant portion of commitments to extend credit are subject to specific restrictive
loan covenants or may expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash flow requirements. The Corporation had a reserve for losses on
unfunded commitments totaling $3.7 million (included in other liabilities on the consolidated
balance sheets) at both September 30, 2009 and December 31, 2008.
Lending-related commitments include commitments to extend credit, commitments to originate
residential mortgage loans held for sale, commercial letters of credit, and standby letters of
credit. Commitments to extend credit are agreements to lend to customers at predetermined interest
rates, as long as there is no
23
violation of any condition established in the contracts. Interest rate lock commitments to
originate residential mortgage loans held for sale and forward commitments to sell residential
mortgage loans are considered derivative instruments, and the fair value of these commitments is
recorded on the consolidated balance sheets. The Corporation’s derivative and hedging activity is
further described in Note 11. Commercial and standby letters of credit are conditional commitments
issued to guarantee the performance of a customer to a third party. Commercial letters of credit
are issued specifically to facilitate commerce and typically result in the commitment being drawn
on when the underlying transaction is consummated between the customer and the third party, while
standby letters of credit generally are contingent upon the failure of the customer to perform
according to the terms of the underlying contract with the third party.
Other Commitments
The Corporation has principal investment commitments to provide capital-based financing to private
and public companies through either direct investments in specific companies or through investment
funds and partnerships. The timing of future cash requirements to fund such commitments is
generally dependent on the investment cycle, whereby privately held companies are funded by private
equity investors and ultimately sold, merged, or taken public through an initial offering, which
can vary based on overall market conditions, as well as the nature and type of industry in which
the companies operate. The Corporation also invests in low-income housing, small-business
commercial real estate, new market tax credit projects, and historic tax credit projects to promote
the revitalization of low-to-moderate-income neighborhoods throughout the local communities of its
bank subsidiary. As a limited partner in these unconsolidated projects, the Corporation is
allocated tax credits and deductions associated with the underlying projects. The aggregate
carrying value of all these investments at September 30, 2009, was $39 million, included in other
assets on the consolidated balance sheets, compared to $35 million at December 31, 2008. Related
to these investments, the Corporation has remaining commitments to fund of $15 million at September
30, 2009, compared to $21 million at December 31, 2008.
Contingent Liabilities
In the ordinary course of business, the Corporation may be named as defendant in or be a party to
various pending and threatened legal proceedings. Since it may not be possible to formulate a
meaningful opinion as to the range of possible outcomes and plaintiffs’ ultimate damage claims,
management cannot estimate the specific possible loss or range of loss that may result from these
proceedings. Management believes, based upon current knowledge, that liabilities arising out of
any such current proceedings will not have a material adverse effect on the consolidated financial
position, results of operations or liquidity of the Corporation.
During the fourth quarter of 2007, Visa, Inc. (“Visa”) announced that it had reached a settlement
regarding certain litigation with American Express totaling $2.1 billion. Visa also disclosed in
its annual report filed during the fourth quarter of 2007, a $650 million liability related to
pending litigation with Discover Financial Services (“Discover”), as well as potential additional
exposure for similar pending litigation related to other lawsuits against Visa (for which Visa has
not recorded a liability). As a result of the indemnification agreement established as part of
Visa’s restructuring transactions in October 2007, banks with a membership interest, including the
Corporation, have obligations to share in certain losses with Visa, including these litigation
matters. Accordingly, during the fourth quarter of 2007, the Corporation recorded a $2.3 million
reserve in other liabilities and a corresponding charge to other noninterest expense for
unfavorable litigation losses related to Visa.
Visa matters during 2008 resulted in the Corporation recording a total gain of $5.2 million, which
included a $3.2 million gain from the mandatory partial redemption of the Corporation’s Class B
common stock in Visa Inc. related to Visa’s initial public offering which was completed during
first quarter 2008 and a $2.0 million gain (including a $1.5 million gain in the first quarter of
2008 and a $0.5 million gain in the fourth quarter of 2008) and a corresponding receivable
(included in other assets in the consolidated balance sheets) for the Corporation’s pro rata
interest in the litigation escrow account established by Visa from which
24
settlements of certain covered litigation will be paid (Visa may add to this over time through a defined process
which may involve a further redemption of the Class B common stock). In addition, the Corporation
has a zero basis (i.e., historical cost/carryover basis) in the shares of unredeemed Visa Class B
common stock which are convertible with limitations into Visa Class A common stock based on a
conversion rate that is subject to change in accordance with specified terms (including provision
of Visa’s retrospective responsibility plan which provides that Class B stockholders will bear the
financial impact of certain covered litigation) and no sooner than the longer of three years or
resolution of covered litigation. On October 27, 2008, Visa publicly announced that it had agreed
to settle litigation with Discover for $1.9 billion, which includes $1.7 billion from the escrow
account created under Visa’s retrospective responsibility plan and that would affect the
Corporation’s previously recorded liability estimate which was based on Visa’s original $650
million estimate for the Discover litigation. The Corporation’s pro rata share of approximately
$0.5 million in this additional settlement amount was recognized through other noninterest expense
in October 2008 (offsetting the $0.5 million gain recognized in the fourth quarter of 2008 noted
above). In addition, based upon Visa’s revised liability estimated for Discover litigation, during
the fourth quarter of 2008 the Corporation recorded a $0.5 million reduction in the reserve for
litigation losses and a corresponding reduction in the Visa escrow receivable. At December 31,
2008, the remaining reserve for unfavorable litigation losses related to Visa was $2.3 million.
During 2009, Visa matters resulted in the Corporation recording a gain of $0.3 million and a
corresponding receivable (included in other assets in the consolidated balance sheets) for the
Corporation’s pro rata interest in the litigation escrow account established by Visa. In addition,
based upon Visa’s revised liability estimate for the litigation escrow account, the Corporation
recorded a $0.5 million reduction in the reserve for litigation losses and a corresponding
reduction in the Visa escrow receivable. At September 30, 2009, the remaining reserve for
unfavorable litigation losses related to Visa was $1.8 million.
Residential mortgage loans sold to others are predominantly conventional residential first lien
mortgages originated under our usual underwriting procedures, and are most often sold on a
nonrecourse basis. The Corporation’s agreements to sell residential mortgage loans in the normal
course of business usually require certain representations and warranties on the underlying loans
sold, related to credit information, loan documentation, collateral, and insurability, which if
subsequently are untrue or breached, could require the Corporation to repurchase certain loans
affected. There have been insignificant instances of repurchase under representations and
warranties. To a much lesser degree, the Corporation may sell residential mortgage loans with
limited recourse (limited in that the recourse period ends prior to the loan’s maturity, usually
after certain time and/or loan paydown criteria have been met), whereby repurchase could be
required if the loan had defined delinquency issues during the limited recourse periods. At
September 30, 2009 and December 31, 2008, there were approximately $100 million and $77 million,
respectively, of residential mortgage loans sold with such recourse risk, upon which there have
been insignificant instances of repurchase. Given that the underlying loans delivered to buyers
are predominantly conventional residential first lien mortgages originated or purchased under our
usual underwriting procedures, and that historical experience shows negligible losses and
insignificant repurchase activity, management believes that losses and repurchases under the
limited recourse provisions will continue to be insignificant.
In October 2004 the Corporation acquired a thrift. Prior to the acquisition, this thrift retained a
subordinate position to the FHLB in the credit risk on the underlying residential mortgage loans it
sold to the FHLB in exchange for a monthly credit enhancement fee. The Corporation has not sold
loans to the FHLB with such credit risk retention since February 2005. At September 30, 2009 and
December 31, 2008, there were $1.0 billion and $1.3 billion, respectively, of such residential
mortgage loans with credit risk recourse, upon which there have been negligible historical losses
to the Corporation.
25
At September 30, 2009 and December 31, 2008, the Corporation provided a credit guarantee on
contracts related to specific commercial loans to unrelated third parties in exchange for a fee.
In the event of a customer default, pursuant to the credit recourse provided, the Corporation is
required to reimburse the third party. The maximum amount of credit risk, in the event of
nonperformance by the underlying borrowers, is limited to a defined contract liability. In the
event of nonperformance, the Corporation has rights to the underlying collateral value securing the
loan. The Corporation has an estimated fair value of approximately $0.3 million related to these
credit guarantee contracts at both September 30, 2009 and December 31, 2008, recorded in other
liabilities on the consolidated balance sheets.
For certain mortgage loans originated by the Corporation, borrowers may be required to obtain
Private Mortgage Insurance (PMI) provided by third-party insurers. The Corporation has entered
into reinsurance treaties with certain PMI carriers which provide, among other things, for a
sharing of losses within a specified range of the total PMI coverage in exchange for a portion of
the PMI premiums. The Corporation’s reinsurance treaties typically provide that the Corporation
will assume liability for losses once they exceed 5% of the aggregate risk exposure up to a maximum
of 10% of the aggregate risk exposure. At September 30, 2009, the Corporation’s potential risk
exposure was approximately $25 million. As of January 1, 2009, the Corporation no longer provides
reinsurance coverage for new loans in exchange for a portion of the PMI premium. The Company’s
liability for reinsurance losses, including estimated losses incurred but not yet reported, was not
material at either September 30, 2009 or December 31, 2008.
NOTE 13: Fair Value Measurements
Fair Value Measurements:
In September 2006, the FASB issued an accounting standard (subsequently codified into ASC Topic
820, “Fair Value Measurements and Disclosures”) which defines fair value, establishes a framework
for measuring fair value, and expands disclosures about fair value measurements. This accounting
standard applies to reported balances that are required or permitted to be measured at fair value
under existing accounting pronouncements; accordingly, the standard amends numerous accounting
pronouncements but does not require any new fair value measurements of reported balances. The
standard also emphasizes that fair value (i.e., the price that would be received in an orderly
transaction that is not a forced liquidation or distressed sale at the measurement date), among
other things, is based on exit price versus entry price, should include assumptions about risk such
as nonperformance risk in liability fair values, and is a market-based measurement, not an
entity-specific measurement. When considering the assumptions that market participants would use
in pricing the asset or liability, this accounting standard establishes a fair value hierarchy that
distinguishes between market participant assumptions based on market data obtained from sources
independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of
the hierarchy) and the reporting entity’s own assumptions about market participant assumptions
(unobservable inputs classified within Level 3 of the hierarchy). The fair value hierarchy
prioritizes inputs used to measure fair value into three broad levels.
|
|
|
Level 1 inputs
|
|
Level 1 inputs utilize quoted prices (unadjusted) in active
markets for identical assets or liabilities that the
Corporation has the ability to access. |
|
|
|
Level 2 inputs
|
|
Level 2 inputs are inputs other than quoted prices included
in Level 1 that are observable for the asset or liability,
either directly or indirectly. Level 2 inputs may include
quoted prices for similar assets and liabilities in active
markets, as well as inputs that are observable for the
asset or liability (other than quoted prices), such as
interest rates, foreign exchange rates, and yield curves
that are observable at commonly quoted intervals. |
|
|
|
Level 3 inputs
|
|
Level 3 inputs are unobservable inputs for the asset or
liability, which are typically based on an entity’s own
assumptions, as there is little, if any, related market
activity. |
26
In instances where the determination of the fair value measurement is based on inputs from
different levels of the fair value hierarchy, the level in the fair value hierarchy within which
the entire fair value measurement falls is based on the lowest level input that is significant to
the fair value measurement in its entirety. The Corporation’s assessment of the significance of a
particular input to the fair value measurement in its entirety requires judgment, and considers
factors specific to the asset or liability.
Following is a description of the valuation methodologies used for the Corporation’s more
significant instruments measured on a recurring basis at fair value, including the general
classification of such instruments pursuant to the valuation hierarchy. While the Corporation
considered the unfavorable impact of recent economic challenges (including but not limited to
weakened economic conditions, disruptions in capital markets, troubled or failed financial
institutions, government intervention and actions) on quoted market prices for identical and
similar financial instruments, and on inputs or assumptions used, the Corporation accepted the fair
values determined under its valuation methodologies.
Investment securities available for sale: Where quoted prices are available in an active
market, investment securities are classified in Level 1 of the fair value hierarchy. Level 1
investment securities primarily include U.S. Treasury, Federal agency, and exchange-traded debt and
equity securities. If quoted market prices are not available for the specific security, then fair
values are estimated by using pricing models, quoted prices of securities with similar
characteristics or discounted cash flows, with consideration given to the nature of the quote and
the relationship of recently evidenced market activity to the fair value estimate, and are
classified in Level 2 of the fair value hierarchy. Examples of these investment securities include
obligations of state and political subdivisions, mortgage-related securities, and other debt
securities. Lastly, in certain cases where there is limited activity or less transparency around
inputs to the estimated fair value, securities are classified within Level 3 of the fair value
hierarchy. To validate the fair value estimates, assumptions, and controls, the Corporation looks
to transactions for similar instruments and utilizes independent pricing provided by third-party
vendors or brokers and relevant market indices. While none of these sources are solely indicative
of fair value, they serve as directional indicators for the appropriateness of the Corporation’s
fair value estimates. The Corporation has determined that the fair value measures of its
investment securities are classified predominantly within Level 1 or 2 of the fair value hierarchy.
See Note 6, “Investment Securities,” for additional disclosure regarding the Corporation’s
investment securities.
Derivative financial instruments (interest rate): The Corporation uses interest rate swaps
to manage its interest rate risk. In addition, the Corporation offers customer interest rate
swaps, caps, and collars to service our customers’ needs, for which the Corporation simultaneously
enters into offsetting derivative financial instruments (i.e., mirror interest rate swaps, caps,
and collars) with third parties to manage its interest rate risk associated with the customer
interest rate swaps, caps, and collars. The valuation of the Corporation’s derivative financial
instruments is determined using discounted cash flow analysis on the expected cash flows of each
derivative and, also includes a nonperformance / credit risk component (credit valuation
adjustment). See Note 11, “Derivative and Hedging Activities,” for additional disclosure regarding
the Corporation’s derivative financial instruments.
The discounted cash flow analysis component in the fair value measurements reflects the contractual
terms of the derivative financial instruments, including the period to maturity, and uses
observable market-based inputs, including interest rate curves and implied volatilities. More
specifically, the fair values of interest rate swaps are determined using the market standard
methodology of netting the discounted future fixed cash receipts (or payments), with the variable
cash payments (or receipts) based on an expectation of future interest rates (forward curves)
derived from observable market interest rate curves. Likewise, the fair values of interest rate
options (i.e., interest rate caps and collars) are determined using the market standard methodology
of discounting the future expected cash receipts that would occur if variable interest rates fall
below (or rise above) the strike rate of the floors (or caps), with the variable interest rates
used in the calculation of projected receipts on the floor (or cap) based on an expectation of
future interest rates derived from observable market interest rate curves and volatilities.
27
The Corporation also incorporates credit valuation adjustments to appropriately reflect both its
own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value
measurements. In adjusting the fair value of its derivative financial instruments for the effect
of nonperformance risk, the Corporation has considered the impact of netting and any applicable
credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
While the Corporation has determined that the majority of the inputs used to value its derivative
financial instruments fall within Level 2 of the fair value hierarchy, the credit valuation
adjustments utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the
likelihood of default by itself and its counterparties. The Corporation has assessed the
significance of the impact of the credit valuation adjustments on the overall valuation of its
derivative positions as of September 30, 2009, and December 31, 2008, and has determined that the
credit valuation adjustments are not significant to the overall valuation of its derivative
financial instruments. Therefore, the Corporation has determined that the fair value measures of
its derivative financial instruments in their entirety are classified within Level 2 of the fair
value hierarchy.
Derivative financial instruments (foreign exchange): The Corporation provides foreign
exchange services to customers. In addition, the Corporation may enter into a foreign currency
forward to mitigate the exchange rate risk attached to the cash flows of a loan or as an offsetting
contract to a forward entered into as a service to our customer. The valuation of the
Corporation’s foreign exchange forwards is determined using quoted prices of foreign exchange
forwards with similar characteristics, with consideration given to the nature of the quote and the
relationship of recently evidenced market activity to the fair value estimate, and are classified
in Level 2 of the fair value hierarchy.
Mortgage derivatives: Mortgage derivatives include interest rate lock commitments to
originate residential mortgage loans held for sale to individual customers and forward commitments
to sell residential mortgage loans to various investors. The Corporation relies on an internal
valuation model to estimate the fair value of its commitments to originate residential mortgage
loans held for sale, which includes grouping the interest rate lock commitments by interest rate
and terms, applying an estimated pull-through rate based on historical experience, and then
multiplying by quoted investor prices determined to be reasonably applicable to the loan commitment
groups based on interest rate, terms, and rate lock expiration dates of the loan commitment groups.
The Corporation also relies on an internal valuation model to estimate the fair value of its
forward commitments to sell residential mortgage loans (i.e., an estimate of what the Corporation
would receive or pay to terminate the forward delivery contract based on market prices for similar
financial instruments), which includes matching specific terms and maturities of the forward
commitments against applicable investor pricing available. While there are Level 2 and 3 inputs
used in the valuation models, the Corporation has determined that the majority of the inputs
significant in the valuation of both of the mortgage derivatives fall within Level 3 of the fair
value hierarchy. See Note 11, “Derivative and Hedging Activities,” for additional disclosure
regarding the Corporation’s mortgage derivatives.
Following is a description of the valuation methodologies used for the Corporation’s more
significant instruments measured on a nonrecurring basis at the lower of amortized cost or
estimated fair value, including the general classification of such instruments pursuant to the
valuation hierarchy.
Loans Held for Sale: Loans held for sale, which consist generally of current production of
certain fixed-rate, first-lien residential mortgage loans, are carried at the lower of cost or
estimated fair value. The estimated fair value is based on what secondary markets are currently
offering for portfolios with similar characteristics, which the Corporation classifies as a Level 2
nonrecurring fair value measurement.
Impaired Loans: The Corporation considers a loan impaired when it is probable that the
Corporation will be unable to collect all amounts due according to the contractual terms of the
note agreement, including principal and interest. Management has determined that
commercial-oriented loan relationships that have
nonaccrual status or have had their terms restructured meet this impaired loan definition, with the
amount of impairment based upon the loan’s observable market price, the estimated fair value of the
collateral for
28
collateral-dependent loans, or alternatively, the present value of the expected future cash flows
discounted at the loan’s effective interest rate. The use of observable market price or estimated
fair value of collateral on collateral-dependent loans is considered a fair value measurement
subject to the fair value hierarchy. Appraised values are generally used on real estate
collateral-dependent impaired loans, which the Corporation classifies as a Level 2 nonrecurring
fair value measurement.
Mortgage servicing rights: Mortgage servicing rights do not trade in an active, open
market with readily observable prices. While sales of mortgage servicing rights do occur, the
precise terms and conditions typically are not readily available to allow for a “quoted price for
similar assets” comparison. Accordingly, the Corporation relies on an internal discounted cash
flow model to estimate the fair value of its mortgage servicing rights. The Corporation uses a
valuation model in conjunction with third party prepayment assumptions to project mortgage
servicing rights cash flows based on the current interest rate scenario, which is then discounted
to estimate an expected fair value of the mortgage servicing rights. The valuation model considers
portfolio characteristics of the underlying mortgages, contractually specified servicing fees,
prepayment assumptions, discount rate assumptions, delinquency rates, late charges, other ancillary
revenue, costs to service, and other economic factors. The Corporation reassesses and periodically
adjusts the underlying inputs and assumptions used in the model to reflect market conditions and
assumptions that a market participant would consider in valuing the mortgage servicing rights
asset. In addition, the Corporation compares its fair value estimates and assumptions to
observable market data for mortgage servicing rights, where available, and to recent market
activity and actual portfolio experience. Due to the nature of the valuation inputs, mortgage
servicing rights are classified within Level 3 of the fair value hierarchy. The Corporation uses
the amortization method (i.e., lower of amortized cost or estimated fair value measured on a
nonrecurring basis), not fair value measurement accounting, for its mortgage servicing rights
assets. See Note 7, “Goodwill and Other Intangible Assets,” for additional disclosure regarding
the Corporation’s mortgage servicing rights.
The table below presents the Corporation’s investment securities available for sale, derivative
financial instruments, and mortgage derivatives measured at fair value on a recurring basis as of
September 30, 2009 and December 31, 2008, aggregated by the level in the fair value hierarchy
within which those measurements fall.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
September 30, 2009 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
($ in Thousands) |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
3,896 |
|
|
$ |
3,896 |
|
|
$ |
— |
|
|
$ |
— |
|
Federal agency securities |
|
|
44,630 |
|
|
|
44,630 |
|
|
|
— |
|
|
|
— |
|
Obligations of state and political subdivisions |
|
|
900,606 |
|
|
|
— |
|
|
|
900,606 |
|
|
|
— |
|
Residential mortgage-related securities |
|
|
4,656,204 |
|
|
|
— |
|
|
|
4,656,204 |
|
|
|
— |
|
Other securities (debt and equity) |
|
|
45,740 |
|
|
|
24,486 |
|
|
|
21,154 |
|
|
|
100 |
|
|
|
|
Total Investment securities available for sale |
|
$ |
5,651,076 |
|
|
$ |
73,012 |
|
|
$ |
5,577,964 |
|
|
$ |
100 |
|
Derivatives (other assets) |
|
|
64,788 |
|
|
|
— |
|
|
|
60,409 |
|
|
|
4,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives (other liabilities) |
|
$ |
72,891 |
|
|
$ |
— |
|
|
$ |
69,829 |
|
|
$ |
3,062 |
|
29
Assets and Liabilities Measured at Fair Value on a Recurring Basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
December 31, 2008 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
($ in Thousands) |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
4,966 |
|
|
$ |
4,966 |
|
|
$ |
— |
|
|
$ |
— |
|
Federal agency securities |
|
|
77,010 |
|
|
|
77,010 |
|
|
|
— |
|
|
|
— |
|
Obligations of state and political subdivisions |
|
|
925,603 |
|
|
|
— |
|
|
|
925,603 |
|
|
|
— |
|
Residential mortgage-related securities |
|
|
4,077,431 |
|
|
|
— |
|
|
|
4,077,431 |
|
|
|
— |
|
Other securities (debt and equity) |
|
|
58,404 |
|
|
|
31,710 |
|
|
|
26,694 |
|
|
|
— |
|
|
|
|
Total Investment securities available for sale |
|
$ |
5,143,414 |
|
|
$ |
113,686 |
|
|
$ |
5,029,728 |
|
|
$ |
— |
|
Derivatives (other assets) |
|
|
83,626 |
|
|
|
— |
|
|
|
76,996 |
|
|
|
6,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives (other liabilities) |
|
$ |
95,468 |
|
|
$ |
— |
|
|
$ |
92,968 |
|
|
$ |
2,500 |
|
The table below presents a rollforward of the balance sheet amounts for the year ended
December 31, 2008 and the nine months ended September 30, 2009, for financial instruments measured
on a recurring basis and classified within Level 3 of the fair value hierarchy.
|
|
|
|
|
|
|
|
|
Assets and Liabilities Measured at Fair Value |
|
|
Using Significant Unobservable Inputs (Level 3) |
|
|
($ in Thousands) |
|
Investment |
|
|
|
|
Securities |
|
|
|
|
Available for Sale |
|
Derivatives |
|
|
|
Balance December 31, 2007 |
|
$ |
— |
|
|
$ |
(1,067 |
) |
Total net gains included in income: |
|
|
|
|
|
|
|
|
Mortgage derivative gain |
|
|
— |
|
|
|
5,197 |
|
|
|
|
Balance December 31, 2008 |
|
$ |
— |
|
|
$ |
4,130 |
|
Net transfer in |
|
|
2,000 |
|
|
|
|
|
Total net losses included in income: |
|
|
|
|
|
|
|
|
Net impairment losses on investment securities |
|
|
(1,900 |
) |
|
|
— |
|
Mortgage derivative loss |
|
|
— |
|
|
|
(2,813 |
) |
|
|
|
Balance September 30, 2009 |
|
$ |
100 |
|
|
$ |
1,317 |
|
|
|
|
In valuing the $2 million investment security available for sale classified within Level 3,
the Corporation incorporated its own assumptions about future cash flows and discount rates
adjusting for credit and liquidity factors. The Corporation reviewed the underlying collateral and
other relevant data in developing the assumptions for this investment security, and $0.9 million
and $1.9 million credit-related other-than-temporary impairment was recognized for the three and
nine months ended September 30, 2009, respectively.
30
The table below presents the Corporation’s loans held for sale, impaired loans, and mortgage
servicing rights measured at fair value on a nonrecurring basis as of September 30, 2009 and
December 31, 2008, aggregated by the level in the fair value hierarchy within which those
measurements fall.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
September 30, 2009 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
($ in Thousands) |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
|
$ |
78,740 |
|
|
$ |
— |
|
|
$ |
78,740 |
|
|
$ |
— |
|
Loans (1) |
|
|
451,805 |
|
|
|
— |
|
|
|
451,805 |
|
|
|
— |
|
Mortgage servicing rights |
|
|
61,066 |
|
|
|
— |
|
|
|
— |
|
|
|
61,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
December 31, 2008 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
($ in Thousands) |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
|
$ |
87,084 |
|
|
$ |
— |
|
|
$ |
87,084 |
|
|
$ |
— |
|
Loans (1) |
|
|
133,627 |
|
|
|
— |
|
|
|
133,627 |
|
|
|
— |
|
Mortgage servicing rights |
|
|
45,568 |
|
|
|
— |
|
|
|
— |
|
|
|
45,568 |
|
|
|
|
(1) |
|
Represents collateral-dependent impaired loans, net, which are included in loans. |
Certain nonfinancial assets measured at fair value on a nonrecurring basis include other real
estate owned (upon initial recognition or subsequent impairment), nonfinancial assets and
nonfinancial liabilities measured at fair value in the second step of a goodwill impairment test,
and intangible assets and other nonfinancial long-lived assets measured at fair value for
impairment assessment.
During the first nine months of 2009, certain other real estate owned, upon initial recognition,
was re-measured and reported at fair value through a charge off to the allowance for loan losses
based upon the estimated fair value of the other real estate owned. The fair value of other real
estate owned, upon initial recognition, is estimated using appraised values, which the Corporation
classifies as a Level 2 nonrecurring fair value measurement. Other real estate owned measured at
fair value upon initial recognition totaled approximately $51 million for the nine months ended
September 30, 2009. In addition to other real estate owned measured at fair value upon initial
recognition, the Corporation also recorded write-downs to the balance of other real estate owned of
$12 million to noninterest expense for the nine months ended September 30, 2009.
31
Fair Value of Financial Instruments:
The Corporation is required to disclose estimated fair values for its financial instruments. Fair
value estimates, methods, and assumptions are set forth below for the Corporation’s financial
instruments.
The estimated fair values of the Corporation’s financial instruments on the balance sheet at
September 30, 2009 and December 31, 2008, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
December 31, 2008 |
|
|
Carrying |
|
|
|
|
|
Carrying |
|
|
|
|
Amount |
|
Fair Value |
|
Amount |
|
Fair Value |
|
|
($ in Thousands) |
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
430,381 |
|
|
$ |
430,381 |
|
|
$ |
533,338 |
|
|
$ |
533,338 |
|
Interest-bearing deposits in other financial institutions |
|
|
13,145 |
|
|
|
13,145 |
|
|
|
12,649 |
|
|
|
12,649 |
|
Federal funds sold and securities purchased under
agreements to resell |
|
|
17,000 |
|
|
|
17,000 |
|
|
|
24,741 |
|
|
|
24,741 |
|
Accrued interest receivable |
|
|
91,368 |
|
|
|
91,368 |
|
|
|
98,335 |
|
|
|
98,335 |
|
Interest rate swap, cap, and collar agreements (1) |
|
|
59,324 |
|
|
|
59,324 |
|
|
|
75,576 |
|
|
|
75,576 |
|
Foreign currency exchange forwards |
|
|
1,085 |
|
|
|
1,085 |
|
|
|
1,420 |
|
|
|
1,420 |
|
Investment securities available for sale |
|
|
5,651,076 |
|
|
|
5,651,076 |
|
|
|
5,143,414 |
|
|
|
5,143,414 |
|
Federal Home Loan Bank and Federal Reserve Bank stocks |
|
|
181,316 |
|
|
|
181,316 |
|
|
|
206,003 |
|
|
|
206,003 |
|
Loans held for sale |
|
|
78,740 |
|
|
|
78,745 |
|
|
|
87,084 |
|
|
|
87,161 |
|
Loans, net |
|
|
14,353,067 |
|
|
|
13,073,453 |
|
|
|
16,018,530 |
|
|
|
15,527,838 |
|
Bank owned life insurance |
|
|
517,485 |
|
|
|
517,485 |
|
|
|
510,663 |
|
|
|
510,663 |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
16,446,109 |
|
|
|
16,446,109 |
|
|
|
15,154,796 |
|
|
|
15,154,796 |
|
Accrued interest payable |
|
|
19,734 |
|
|
|
19,734 |
|
|
|
31,947 |
|
|
|
31,947 |
|
Short-term borrowings |
|
|
1,517,594 |
|
|
|
1,517,594 |
|
|
|
3,703,936 |
|
|
|
3,703,936 |
|
Long-term funding |
|
|
1,761,506 |
|
|
|
1,857,330 |
|
|
|
1,861,647 |
|
|
|
1,981,566 |
|
Interest rate swap, cap, and collar agreements (1) |
|
|
68,994 |
|
|
|
68,994 |
|
|
|
91,697 |
|
|
|
91,697 |
|
Foreign currency exchange forwards |
|
|
835 |
|
|
|
835 |
|
|
|
1,271 |
|
|
|
1,271 |
|
Standby letters of credit (2) |
|
|
3,338 |
|
|
|
3,338 |
|
|
|
3,672 |
|
|
|
3,672 |
|
Commitments to originate residential
mortgage loans held for sale |
|
|
4,379 |
|
|
|
4,379 |
|
|
|
6,630 |
|
|
|
6,630 |
|
Forward commitments to sell residential mortgage loans |
|
|
(3,062 |
) |
|
|
(3,062 |
) |
|
|
(2,500 |
) |
|
|
(2,500 |
) |
|
|
|
|
|
|
(1) |
|
At September 30, 2009 and December 31, 2008, the notional amount of non-trading interest rate swap agreements was $200 million and
$400 million, respectively. See Note 11 for information on the fair value of derivative financial instruments. |
|
(2) |
|
The commitment on standby letters of credit was $0.5 billion and $0.6 billion at September 30, 2009 and December 31, 2008,
respectively. See Note 12 for additional information on the standby letters of credit and for information on the fair value of
lending-related commitments. |
Cash and due from banks, interest-bearing deposits in other financial institutions, federal
funds sold and securities purchased under agreements to resell, and accrued interest receivable -
For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
32
Investment securities available for sale — The fair value of investment securities available for
sale is based on quoted prices in active markets, or if quoted prices are not available for a
specific security, then fair values are estimated by using pricing models, quoted prices of
securities with similar characteristics, or discounted cash flows.
Federal Home Loan Bank and Federal Reserve Bank stocks — The carrying amount is a reasonable fair
value estimate for the Federal Reserve Bank and Federal Home Loan Bank stocks given their
“restricted” nature (i.e., the stock can only be sold back to the respective institutions (Federal
Home Loan Bank or Federal Reserve Bank) or another member institution at par).
Loans held for sale - Fair value is estimated using the prices of the Corporation’s existing
commitments to sell such loans and/or the quoted market prices for commitments to sell similar
loans.
Loans, net — Fair values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type such as commercial, financial, and agricultural,
real estate construction, commercial real estate, lease financing, residential mortgage, home
equity, and other installment. The fair value of loans is estimated by discounting the future cash
flows using the current rates at which similar loans would be made to borrowers with similar credit
ratings and for similar maturities.
Bank owned life insurance — The fair value of bank owned life insurance approximates the carrying
amount, because upon liquidation of these investments, the Corporation would receive the cash
surrender value which equals the carrying amount.
Deposits — The fair value of deposits with no stated maturity such as noninterest-bearing demand
deposits, savings, interest-bearing demand deposits, and money market accounts, is equal to the
amount payable on demand as of the balance sheet date. The fair value of certificates of deposit
is based on the discounted value of contractual cash flows. The discount rate is estimated using
the rates currently offered for deposits of similar remaining maturities.
Accrued interest payable and short-term borrowings - For these short-term instruments, the carrying
amount is a reasonable estimate of fair value.
Long-term funding — Rates currently available to the Corporation for debt with similar terms and
remaining maturities are used to estimate the fair value of existing borrowings.
Interest rate swap, cap, and collar agreements — The fair value of interest rate swap, cap, and
collar agreements is determined using discounted cash flow analysis on the expected cash flows of
each derivative. The Corporation also incorporates credit valuation adjustments to appropriately
reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in
the fair value measurements.
Foreign currency exchange forwards — The fair value of the Corporation’s foreign exchange forwards
is determined using quoted prices of foreign exchange forwards with similar characteristics, with
consideration given to the nature of the quote and the relationship of recently evidenced market
activity to the fair value estimate.
Standby letters of credit — The fair value of standby letters of credit represent deferred fees
arising from the related off-balance sheet financial instruments. These deferred fees approximate
the fair value of these instruments and are based on several factors, including the remaining terms
of the agreement and the credit standing of the customer.
33
Commitments to originate residential mortgage loans held for sale — The fair value of commitments
to originate residential mortgage loans held for sale is estimated by comparing the Corporation’s
cost to acquire mortgages and the current price for similar mortgage loans, taking into account the
terms of the commitments and the creditworthiness of the counterparties.
Forward commitments to sell residential mortgage loans — The fair value of forward commitments to
sell residential mortgage loans is the estimated amount that the Corporation would receive or pay
to terminate the forward delivery contract at the reporting date based on market prices for similar
financial instruments.
Limitations — Fair value estimates are made at a specific point in time, based on relevant market
information and information about the financial instrument. These estimates do not reflect any
premium or discount that could result from offering for sale at one time the Corporation’s entire
holdings of a particular financial instrument. Because no market exists for a significant portion
of the Corporation’s financial instruments, fair value estimates are based on judgments regarding
future expected loss experience, current economic conditions, risk characteristics of various
financial instruments, and other factors. These estimates are subjective in nature and involve
uncertainties and matters of significant judgment and, therefore, cannot be determined with
precision. Changes in assumptions could significantly affect the estimates.
NOTE 14: Retirement Plans
The Corporation has a noncontributory defined benefit retirement plan (the Retirement Account Plan
(“RAP”)) covering substantially all full-time employees. The benefits are based primarily on years
of service and the employee’s compensation paid. Employees of acquired entities generally
participate in the RAP after consummation of the business combinations. The plans of acquired
entities are typically merged into the RAP after completion of the mergers, and credit is usually
given to employees for years of service at the acquired institution for vesting and eligibility
purposes. The RAP and a smaller acquired plan that was frozen in December 31, 2004, are
collectively referred to below as the “Pension Plan.”
Associated also provides access to healthcare benefits for eligible retired employees in its
Postretirement Plan (the “Postretirement Plan”). Retirees who are at least 55 years of age with 10
years of service are eligible to participate in the plan. The Corporation has no plan assets
attributable to the plan, and funds the benefits as claims arise. The Corporation reserves the
right to terminate or make changes to the plan at any time.
34
The components of net periodic benefit cost for the Pension and Postretirement Plans for the three
and nine months ended September 30, 2009 and 2008, and for the full year 2008 were as follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
Year Ended |
|
|
September 30, |
|
September 30, |
|
December 31, |
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
2008 |
|
|
($ in Thousands) |
Components of Net Periodic
Benefit Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Plan: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
2,100 |
|
|
$ |
2,488 |
|
|
$ |
6,300 |
|
|
$ |
7,463 |
|
|
$ |
9,362 |
|
Interest cost |
|
|
1,547 |
|
|
|
1,560 |
|
|
|
4,643 |
|
|
|
4,680 |
|
|
|
6,174 |
|
Expected return on plan assets |
|
|
(2,885 |
) |
|
|
(2,923 |
) |
|
|
(8,655 |
) |
|
|
(8,768 |
) |
|
|
(11,768 |
) |
Amortization of prior service cost |
|
|
18 |
|
|
|
20 |
|
|
|
52 |
|
|
|
60 |
|
|
|
77 |
|
Amortization of actuarial loss |
|
|
90 |
|
|
|
75 |
|
|
|
270 |
|
|
|
225 |
|
|
|
258 |
|
|
|
|
Total net periodic benefit cost |
|
|
870 |
|
|
|
1,220 |
|
|
|
2,610 |
|
|
|
3,660 |
|
|
|
4,103 |
|
Settlement charge |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
267 |
|
|
|
|
Total net pension cost |
|
$ |
870 |
|
|
$ |
1,220 |
|
|
$ |
2,610 |
|
|
$ |
3,660 |
|
|
$ |
4,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Postretirement Plan: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest cost |
|
$ |
66 |
|
|
$ |
76 |
|
|
$ |
199 |
|
|
$ |
229 |
|
|
$ |
271 |
|
Amortization of prior service cost |
|
|
99 |
|
|
|
99 |
|
|
|
296 |
|
|
|
296 |
|
|
|
395 |
|
Amortization of actuarial gain |
|
|
(13 |
) |
|
|
— |
|
|
|
(37 |
) |
|
|
— |
|
|
|
(27 |
) |
|
|
|
Total net periodic benefit cost |
|
$ |
152 |
|
|
$ |
175 |
|
|
$ |
458 |
|
|
$ |
525 |
|
|
$ |
639 |
|
|
|
|
The Corporation’s funding policy is to pay at least the minimum amount required by the funding
requirements of federal law and regulations, with consideration given to the maximum funding
amounts allowed. The Corporation contributed $10 million to its Pension Plan during the first nine
months of 2009, and as of September 30, 2009, does not expect to make additional contributions for
the remainder of 2009. The Corporation regularly reviews the funding of its Pension Plan.
35
NOTE 15: Segment Reporting
Selected financial and descriptive information is required to be provided about reportable
operating segments, considering a “management approach” concept as the basis for identifying
reportable segments. The management approach is to be based on the way that management organizes
the segments within the enterprise for making operating decisions, allocating resources, and
assessing performance. Consequently, the segments are evident from the structure of the
enterprise’s internal organization, focusing on financial information that an enterprise’s chief
operating decision-makers use to make decisions about the enterprise’s operating matters.
The Corporation’s primary segment is banking, conducted through its bank and lending subsidiaries.
For purposes of segment disclosure, these entities have been combined as one segment that have
similar economic characteristics and the nature of their products, services, processes, customers,
delivery channels, and regulatory environment are similar. Banking consists of lending and deposit
gathering (as well as other banking-related products and services) to businesses, governmental
units, and consumers (including mortgages, home equity lending, and card products) and the support
to deliver, fund, and manage such banking services.
The wealth management segment provides products and a variety of fiduciary, investment management,
advisory, and Corporate agency services to assist customers in building, investing, or protecting
their wealth, including insurance, brokerage, and trust/asset management. The other segment
includes intersegment eliminations and residual revenues and expenses, representing the difference
between actual amounts incurred and the amounts allocated to operating segments.
36
Selected segment information is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth |
|
|
|
|
|
|
Banking |
|
Management |
|
Other |
|
Consolidated Total |
|
|
($ in Thousands) |
As of and for the nine months
ended September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
547,028 |
|
|
$ |
624 |
|
|
$ |
— |
|
|
$ |
547,652 |
|
Provision for loan losses |
|
|
355,856 |
|
|
|
— |
|
|
|
— |
|
|
|
355,856 |
|
Noninterest income |
|
|
211,818 |
|
|
|
71,649 |
|
|
|
(3,180 |
) |
|
|
280,287 |
|
Depreciation and amortization |
|
|
40,304 |
|
|
|
988 |
|
|
|
— |
|
|
|
41,292 |
|
Other noninterest expense |
|
|
368,469 |
|
|
|
59,885 |
|
|
|
(3,180 |
) |
|
|
425,174 |
|
Income taxes |
|
|
(40,321 |
) |
|
|
4,560 |
|
|
|
— |
|
|
|
(35,761 |
) |
|
|
|
Net income |
|
$ |
34,538 |
|
|
$ |
6,840 |
|
|
$ |
— |
|
|
$ |
41,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of consolidated net income |
|
|
83 |
% |
|
|
17 |
% |
|
|
— |
% |
|
|
100 |
% |
Total assets |
|
$ |
22,823,731 |
|
|
$ |
125,384 |
|
|
$ |
(67,588 |
) |
|
$ |
22,881,527 |
|
|
|
|
% of consolidated total assets |
|
|
100 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100 |
% |
Total revenues * |
|
$ |
758,846 |
|
|
$ |
72,273 |
|
|
$ |
(3,180 |
) |
|
$ |
827,939 |
|
% of consolidated total revenues |
|
|
92 |
% |
|
|
8 |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the nine months
ended September 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
503,803 |
|
|
$ |
563 |
|
|
$ |
— |
|
|
$ |
504,366 |
|
Provision for loan losses |
|
|
137,014 |
|
|
|
— |
|
|
|
— |
|
|
|
137,014 |
|
Noninterest income |
|
|
179,681 |
|
|
|
79,653 |
|
|
|
(2,888 |
) |
|
|
256,446 |
|
Depreciation and amortization |
|
|
36,553 |
|
|
|
1,116 |
|
|
|
— |
|
|
|
37,669 |
|
Other noninterest expense |
|
|
326,356 |
|
|
|
59,443 |
|
|
|
(2,888 |
) |
|
|
382,911 |
|
Income taxes |
|
|
43,762 |
|
|
|
7,863 |
|
|
|
— |
|
|
|
51,625 |
|
|
|
|
Net income |
|
$ |
139,799 |
|
|
$ |
11,794 |
|
|
$ |
— |
|
|
$ |
151,593 |
|
|
|
|
% of consolidated net income |
|
|
92 |
% |
|
|
8 |
% |
|
|
— |
% |
|
|
100 |
% |
Total assets |
|
$ |
22,426,650 |
|
|
$ |
125,181 |
|
|
$ |
(64,437 |
) |
|
$ |
22,487,394 |
|
|
|
|
% of consolidated total assets |
|
|
100 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100 |
% |
Total revenues * |
|
$ |
683,484 |
|
|
$ |
80,216 |
|
|
$ |
(2,888 |
) |
|
$ |
760,812 |
|
% of consolidated total revenues |
|
|
90 |
% |
|
|
10 |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
* |
|
Total revenues for this segment disclosure are defined to be the sum of net interest income plus
noninterest income, net of mortgage servicing rights amortization. |
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth |
|
|
|
|
|
|
Banking |
|
Management |
|
Other |
|
Consolidated Total |
|
|
|
|
|
|
($ in Thousands) |
|
|
|
|
As of and for the three months
ended September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
179,042 |
|
|
$ |
194 |
|
|
$ |
— |
|
|
$ |
179,236 |
|
Provision for loan losses |
|
|
95,410 |
|
|
|
— |
|
|
|
— |
|
|
|
95,410 |
|
Noninterest income |
|
|
57,668 |
|
|
|
24,008 |
|
|
|
(1,060 |
) |
|
|
80,616 |
|
Depreciation and amortization |
|
|
13,982 |
|
|
|
325 |
|
|
|
— |
|
|
|
14,307 |
|
Other noninterest expense |
|
|
113,703 |
|
|
|
19,468 |
|
|
|
(1,060 |
) |
|
|
132,111 |
|
Income taxes |
|
|
266 |
|
|
|
1,764 |
|
|
|
— |
|
|
|
2,030 |
|
|
|
|
Net income |
|
$ |
13,349 |
|
|
$ |
2,645 |
|
|
$ |
— |
|
|
$ |
15,994 |
|
|
|
|
% of consolidated net income |
|
|
83 |
% |
|
|
17 |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
22,823,731 |
|
|
$ |
125,384 |
|
|
$ |
(67,588 |
) |
|
$ |
22,881,527 |
|
|
|
|
% of consolidated total assets |
|
|
100 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues * |
|
$ |
236,710 |
|
|
$ |
24,202 |
|
|
$ |
(1,060 |
) |
|
$ |
259,852 |
|
% of consolidated total revenues |
|
|
91 |
% |
|
|
9 |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the three months
ended September 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
166,301 |
|
|
$ |
216 |
|
|
$ |
— |
|
|
$ |
166,517 |
|
Provision for loan losses |
|
|
55,011 |
|
|
|
— |
|
|
|
— |
|
|
|
55,011 |
|
Noninterest income |
|
|
53,832 |
|
|
|
26,537 |
|
|
|
(962 |
) |
|
|
79,407 |
|
Depreciation and amortization |
|
|
12,904 |
|
|
|
354 |
|
|
|
— |
|
|
|
13,258 |
|
Other noninterest expense |
|
|
108,543 |
|
|
|
19,822 |
|
|
|
(962 |
) |
|
|
127,403 |
|
Income taxes |
|
|
9,852 |
|
|
|
2,631 |
|
|
|
— |
|
|
|
12,483 |
|
|
|
|
Net income |
|
$ |
33,823 |
|
|
$ |
3,946 |
|
|
$ |
— |
|
|
$ |
37,769 |
|
|
|
|
% of consolidated net income |
|
|
90 |
% |
|
|
10 |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
22,426,650 |
|
|
$ |
125,181 |
|
|
$ |
(64,437 |
) |
|
$ |
22,487,394 |
|
|
|
|
% of consolidated total assets |
|
|
100 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues * |
|
$ |
220,133 |
|
|
$ |
26,753 |
|
|
$ |
(962 |
) |
|
$ |
245,924 |
|
% of consolidated total revenues |
|
|
90 |
% |
|
|
10 |
% |
|
|
— |
% |
|
|
100 |
% |
|
|
|
* |
|
Total revenues for this segment disclosure are defined to be the sum of
net interest income plus noninterest income, net of mortgage servicing rights
amortization. |
NOTE 16: Subsequent Event — Recent Regulatory Developments
On November 5, 2009, Associated Bank, National Association (the “Bank”) entered into a Memorandum
of Understanding (“MOU”) with the Comptroller of the Currency (“OCC”), its primary banking
regulator. The MOU, which is an informal agreement between the Bank
and the OCC, requires the Bank to develop, implement, and maintain various processes to
improve the Bank’s risk management of its loan portfolio and a three year capital plan providing
for maintenance of specified capital levels discussed below,
notification to the OCC of dividends proposed to be paid to the
Corporation and the commitment of the Corporation to act as a primary or contingent source of the
Bank’s capital. Management believes that it has satisfied a number of the conditions of the MOU
and has commenced the steps necessary to resolve any and all remaining matters presented therein.
The Bank has also agreed with the OCC that beginning March 31, 2010, until the MOU is no longer in
effect, to maintain minimum capital ratios at specified levels higher than those otherwise required
by applicable regulations as follows: Tier 1 capital to total average assets (leverage ratio)—8%
and total capital to risk-weighted assets—12%. At September 30, 2009, the Bank’s capital ratios
were 8.33% and 13.11%, respectively.
38
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Special Note Regarding Forward-Looking Statements
Statements made in this document and in documents that are incorporated by reference which are not
purely historical are forward-looking statements, as defined in the Private Securities Litigation
Reform Act of 1995, including any statements regarding descriptions of management’s plans,
objectives, or goals for future operations, products or services, and forecasts of its revenues,
earnings, or other measures of performance. Forward-looking statements are based on current
management expectations and, by their nature, are subject to risks and uncertainties. These
statements may be identified by the use of words such as “believe,” “expect,” “anticipate,” “plan,”
“estimate,” “should,” “will,” “intend,” or similar expressions.
Shareholders should note that many factors, some of which are discussed elsewhere in this document
and in the documents that are incorporated by reference, could affect the future financial results
of the Corporation and could cause those results to differ materially from those expressed in
forward-looking statements contained or incorporated by reference in this document. These factors,
many of which are beyond the Corporation’s control, include the following:
|
§ |
|
operating, legal, and regulatory risks; |
|
|
§ |
|
economic, political, and competitive forces affecting the Corporation’s banking,
securities, asset management, insurance, and credit services businesses; |
|
|
§ |
|
integration risks related to acquisitions; |
|
|
§ |
|
impact on net interest income from changes in monetary policy and general economic
conditions; and |
|
|
§ |
|
the risk that the Corporation’s analyses of these risks and forces could be incorrect
and/or that the strategies developed to address them could be unsuccessful. |
These factors should be considered in evaluating the forward-looking statements, and undue reliance
should not be placed on such statements. Forward-looking statements speak only as of the date they
are made. The Corporation undertakes no obligation to update or revise any forward-looking
statements, whether as a result of new information, future events, or otherwise.
Overview
The following discussion and analysis is presented to assist in the understanding and evaluation of
the Corporation’s financial condition and results of operations. It is intended to complement the
unaudited consolidated financial statements, footnotes, and supplemental financial data appearing
elsewhere in this Form 10-Q and should be read in conjunction therewith.
Critical Accounting Policies
In preparing the consolidated financial statements, management is required to make estimates and
assumptions that affect the reported amounts of assets and liabilities as of the date of the
balance sheet and revenues and expenses for the period. Actual results could differ significantly
from those estimates. Estimates that are particularly susceptible to significant change include
the determination of the allowance for loan losses, mortgage servicing rights valuation, derivative
financial instruments and hedging activities, and income taxes.
The consolidated financial statements of the Corporation are prepared in conformity with U.S.
generally accepted accounting principles and follow general practices within the industries in
which it operates. This preparation requires management to make estimates, assumptions, and
judgments that affect the amounts reported in the financial statements and accompanying notes.
These estimates, assumptions, and judgments are based on information available as of the date of
the financial statements; accordingly, as this
39
information changes, actual results could differ from the estimates, assumptions, and judgments reflected in
the financial statements. Certain policies inherently have a greater reliance on the use of
estimates, assumptions, and judgments and, as such, have a greater possibility of producing results
that could be materially different than originally reported. Management believes the following
policies are both important to the portrayal of the Corporation’s financial condition and results
of operations and require subjective or complex judgments and, therefore, management considers the
following to be critical accounting policies. The critical accounting policies are discussed
directly with the Audit Committee of the Corporation’s Board of Directors.
Allowance for Loan Losses: Management’s evaluation process used to determine the
appropriateness of the allowance for loan losses is subject to the use of estimates, assumptions,
and judgments. The evaluation process combines several factors: management’s ongoing review and
grading of the loan portfolio, consideration of historical loan loss and delinquency experience,
trends in past due and nonperforming loans, risk characteristics of the various classifications of
loans, concentrations of loans to specific borrowers or industries, existing economic conditions,
the fair value of underlying collateral, and other qualitative and quantitative factors which could
affect probable credit losses. Because current economic conditions can change and future events
are inherently difficult to predict, the anticipated amount of estimated loan losses, and therefore
the appropriateness of the allowance for loan losses, could change significantly. As an integral
part of their examination process, various regulatory agencies also review the allowance for loan
losses. Such agencies may require that certain loan balances be classified differently or charged
off when their credit evaluations differ from those of management, based on their judgments about
information available to them at the time of their examination. The Corporation believes the level
of the allowance for loan losses is appropriate as recorded in the consolidated financial
statements. See section “Allowance for Loan Losses.”
Mortgage Servicing Rights Valuation: The fair value of the Corporation’s mortgage servicing
rights asset is important to the presentation of the consolidated financial statements since the
mortgage servicing rights are carried on the consolidated balance sheet at the lower of amortized
cost or estimated fair value. Mortgage servicing rights do not trade in an active open market with
readily observable prices. As such, like other participants in the mortgage banking business, the
Corporation relies on an internal discounted cash flow model to estimate the fair value of its
mortgage servicing rights. The use of an internal discounted cash flow model involves judgment,
particularly of estimated prepayment speeds of underlying mortgages serviced and the overall level
of interest rates. Loan type and note interest rate are the predominant risk characteristics of the
underlying loans used to stratify capitalized mortgage servicing rights for purposes of measuring
impairment. The Corporation periodically reviews the assumptions underlying the valuation of
mortgage servicing rights. In addition, the Corporation consults periodically with third parties
as to the assumptions used and to determine that the Corporation’s valuation is consistent with the
third party valuation. While the Corporation believes that the values produced by its internal
model are indicative of the fair value of its mortgage servicing rights portfolio, these values can
change significantly depending upon key factors, such as the then current interest rate
environment, estimated prepayment speeds of the underlying mortgages serviced, and other economic
conditions. The proceeds that might be received should the Corporation actually consider a sale of
some or all of the mortgage servicing rights portfolio could differ from the amounts reported at
any point in time.
Mortgage servicing rights are carried at the lower of amortized cost or estimated fair value and
are assessed for impairment at each reporting date. Impairment is assessed based on the fair value
at each reporting date using estimated prepayment speeds of the underlying mortgage loans serviced
and stratifications based on the risk characteristics of the underlying loans (predominantly loan
type and note interest rate). As mortgage interest rates fall, prepayment speeds are usually
faster and the value of the mortgage servicing rights asset generally decreases, requiring
additional valuation reserve. Conversely, as mortgage interest
40
rates rise, prepayment speeds are
usually slower and the value of the mortgage servicing rights asset generally increases, requiring
less valuation reserve. However, the extent to which interest rates impact the value of
the mortgage servicing rights asset depends, in part, on the magnitude of the changes in market
interest rates and the differential between the then current market interest rates for mortgage
loans and the mortgage interest rates included in the mortgage servicing portfolio. Management
recognizes that the volatility in the valuation of the mortgage servicing rights asset will
continue. To better understand the sensitivity of the impact of prepayment speeds on the value of
the mortgage servicing rights asset at September 30, 2009 (holding all other factors unchanged), if
prepayment speeds were to increase 25%, the estimated value of the mortgage servicing rights asset
would have been approximately $5.2 million lower, while if prepayment speeds were to decrease 25%,
the estimated value of the mortgage servicing rights asset would have been approximately $4.8
million higher. The Corporation believes the mortgage servicing rights asset is properly recorded
in the consolidated financial statements. See Note 7, “Goodwill and Other Intangible Assets,” and
Note 13, “Fair Value Measurements,” of the notes to consolidated financial statements and section
“Noninterest Income.”
Derivative Financial Instruments and Hedging Activities: In various aspects of its
business, the Corporation uses derivative financial instruments to modify exposures to changes in
interest rates and market prices for other financial instruments. Derivative instruments are
required to be carried at fair value on the balance sheet with changes in the fair value recorded
directly in earnings. To qualify for and maintain hedge accounting, the Corporation must meet
formal documentation and effectiveness evaluation requirements both at the hedge’s inception and on
an ongoing basis. The application of the hedge accounting policy requires strict adherence to
documentation and effectiveness testing requirements, judgment in the assessment of hedge
effectiveness, identification of similar hedged item groupings, and measurement of changes in the
fair value of hedged items. If in the future derivative financial instruments used by the
Corporation no longer qualify for hedge accounting, the impact on the consolidated results of
operations and reported earnings could be significant. When hedge accounting is discontinued, the
Corporation would continue to carry the derivative on the balance sheet at its fair value; however,
for a cash flow derivative, changes in its fair value would be recorded in earnings instead of
through other comprehensive income, and for a fair value derivative, the changes in fair value of
the hedged asset or liability would no longer be recorded through earnings. See Note 11,
“Derivative and Hedging Activities,” and Note 13, “Fair Value Measurements,” of the notes to
consolidated financial statements.
Income Taxes: The assessment of tax assets and liabilities involves the use of estimates,
assumptions, interpretations, and judgment concerning certain accounting pronouncements and federal
and state tax codes. There can be no assurance that future events, such as court decisions or
positions of federal and state taxing authorities, will not differ from management’s current
assessment, the impact of which could be significant to the consolidated results of operations and
reported earnings. The Corporation believes the tax assets and liabilities are appropriate and
properly recorded in the consolidated financial statements. See Note 10, “Income Taxes,” of the
notes to consolidated financial statements and section “Income Taxes.”
Segment Review
As described in Note 15, “Segment Reporting,” of the notes to consolidated financial statements,
the Corporation’s primary reportable segment is banking. Banking consists of lending and deposit
gathering (as well as other banking-related products and services) to businesses, governmental
units, and consumers (including mortgages, home equity lending, and card products), and the support
to deliver, fund, and manage such banking services. The Corporation’s wealth management segment
provides products and a variety of fiduciary, investment management, advisory, and Corporate agency
services to assist customers in building, investing, or protecting their wealth, including
insurance, brokerage, and trust/asset management.
41
Note 15, “Segment Reporting,” of the notes to consolidated financial statements, indicates that the
banking segment represents 83% of consolidated net income and 92% of total revenues (as defined in
the Note) for the first nine months of 2009. The Corporation’s profitability is predominantly
dependent on net interest income, noninterest income, the level of the provision for loan losses,
noninterest expense, and taxes of its banking segment. The consolidated discussion therefore
predominantly describes the banking segment
results. The critical accounting policies primarily affect the banking segment, with the exception
of income tax accounting, which affects both the banking and wealth management segments (see
section “Critical Accounting Policies”).
The contribution from the wealth management segment to consolidated net income (as defined and
disclosed in Note 15, “Segment Reporting,” of the notes to consolidated financial statements) was
approximately 17% and 8%, respectively, for the comparable year-to-date periods in 2009 and 2008.
Wealth management segment revenues were down $7.9 million (10%) and expenses were up $0.3 million
(1%) between the comparable nine-month periods of 2009 and 2008. Wealth segment assets (which
consist predominantly of cash equivalents, investments, customer receivables, goodwill and
intangibles) were up $0.2 million between September 30, 2009 and September 30, 2008, predominantly
due to higher cash and cash equivalents, partially offset by lower customer receivables. The major
components of wealth management revenues are trust fees, insurance fees and commissions, and
brokerage commissions, which are individually discussed in section “Noninterest Income.” The major
expenses for the wealth management segment are personnel expense (63% and 66%, respectively, of
total segment noninterest expense for the first nine months of 2009 and the comparable period in
2008), as well as occupancy, processing, and other costs, which are covered generally in the
consolidated discussion in section “Noninterest Expense.”
Results of Operations — Summary
Net income for the nine months ended September 30, 2009, totaled $41.4 million, or $0.15 for both
basic and diluted earnings per common share. Comparatively, net income for the nine months ended
September 30, 2008, totaled $151.6 million, or $1.19 and $1.18 for basic and diluted earnings per
common share, respectively. For the first nine months of 2009, the annualized return on average
assets was 0.23% and the annualized return on average equity was 1.90%, compared to 0.93% and
8.57%, respectively, for the comparable period in 2008. The net interest margin for the first nine
months of 2009 was 3.50% compared to 3.57% for the first nine months of 2008.
42
TABLE 1
Summary Results of Operations: Trends
($ in Thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Qtr. |
|
2nd Qtr. |
|
1st Qtr. |
|
4th Qtr. |
|
3rd Qtr. |
|
|
2009 |
|
2009 |
|
2009 |
|
2008 |
|
2008 |
|
Net income (loss) (Quarter) |
|
$ |
15,994 |
|
|
$ |
(17,341 |
) |
|
$ |
42,725 |
|
|
$ |
16,859 |
|
|
$ |
37,769 |
|
Net income (Year-to-date) |
|
|
41,378 |
|
|
|
25,384 |
|
|
|
42,725 |
|
|
|
168,452 |
|
|
|
151,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common equity (Quarter) |
|
$ |
8,652 |
|
|
$ |
(24,672 |
) |
|
$ |
35,404 |
|
|
$ |
13,609 |
|
|
$ |
37,769 |
|
Net income available to common equity (Year-to-date) |
|
|
19,384 |
|
|
|
10,732 |
|
|
|
35,404 |
|
|
|
165,202 |
|
|
|
151,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share — basic (Quarter) |
|
$ |
0.07 |
|
|
$ |
(0.19 |
) |
|
$ |
0.28 |
|
|
$ |
0.11 |
|
|
$ |
0.30 |
|
Earnings per common share — basic (Year-to-date) |
|
|
0.15 |
|
|
|
0.08 |
|
|
|
0.28 |
|
|
|
1.30 |
|
|
|
1.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share — diluted (Quarter) |
|
$ |
0.07 |
|
|
$ |
(0.19 |
) |
|
$ |
0.28 |
|
|
$ |
0.11 |
|
|
$ |
0.30 |
|
Earnings per common share — diluted (Year-to-date) |
|
|
0.15 |
|
|
|
0.08 |
|
|
|
0.28 |
|
|
|
1.29 |
|
|
|
1.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (Quarter) |
|
|
0.27 |
% |
|
|
(0.29 |
)% |
|
|
0.71 |
% |
|
|
0.30 |
% |
|
|
0.68 |
% |
Return on average assets (Year-to-date) |
|
|
0.23 |
|
|
|
0.21 |
|
|
|
0.71 |
|
|
|
0.76 |
|
|
|
0.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average equity (Quarter) |
|
|
2.19 |
% |
|
|
(2.40 |
)% |
|
|
5.98 |
% |
|
|
2.58 |
% |
|
|
6.38 |
% |
Return on average equity (Year-to-date) |
|
|
1.90 |
|
|
|
1.76 |
|
|
|
5.98 |
|
|
|
6.95 |
|
|
|
8.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common equity (Quarter) |
|
|
1.43 |
% |
|
|
(4.12 |
)% |
|
|
6.00 |
% |
|
|
2.28 |
% |
|
|
6.38 |
% |
Return on average common equity (Year-to-date) |
|
|
1.08 |
|
|
|
0.90 |
|
|
|
6.00 |
|
|
|
6.98 |
|
|
|
8.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity (Quarter) (1) |
|
|
2.39 |
% |
|
|
(6.88 |
)% |
|
|
10.05 |
% |
|
|
3.83 |
% |
|
|
10.83 |
% |
Return on average tangible common equity (Year-to-date)
(1) |
|
|
1.81 |
|
|
|
1.51 |
|
|
|
10.05 |
|
|
|
11.81 |
|
|
|
14.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (Quarter) (2) |
|
|
55.43 |
% |
|
|
60.20 |
% |
|
|
52.78 |
% |
|
|
55.47 |
% |
|
|
53.47 |
% |
Efficiency ratio (Year-to-date) (2) |
|
|
56.22 |
|
|
|
56.59 |
|
|
|
52.78 |
|
|
|
53.90 |
|
|
|
53.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio, fully taxable equivalent (Quarter) (2) |
|
|
54.14 |
% |
|
|
58.65 |
% |
|
|
51.31 |
% |
|
|
53.87 |
% |
|
|
52.18 |
% |
Efficiency ratio, fully taxable equivalent (Year-to-date)
(2) |
|
|
54.78 |
|
|
|
55.08 |
|
|
|
51.31 |
|
|
|
52.41 |
|
|
|
51.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (Quarter) |
|
|
3.50 |
% |
|
|
3.40 |
% |
|
|
3.59 |
% |
|
|
3.88 |
% |
|
|
3.48 |
% |
Net interest margin (Year-to-date) |
|
|
3.50 |
|
|
|
3.49 |
|
|
|
3.59 |
|
|
|
3.65 |
|
|
|
3.57 |
|
|
|
|
(1) |
|
Return on average tangible common equity = Net income available to common equity divided by average common equity excluding average goodwill and other intangible assets (net of mortgage
servicing rights). This is a non-GAAP financial measure. |
|
(2) |
|
See Table 1A for a reconciliation of this non-GAAP measure. |
TABLE 1A
Reconciliation of Non-GAAP Measure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Qtr. |
|
2nd Qtr. |
|
1st Qtr. |
|
4th Qtr. |
|
3rd Qtr. |
|
|
2009 |
|
2009 |
|
2009 |
|
2008 |
|
2008 |
|
Efficiency ratio (Quarter) (a) |
|
|
55.43 |
% |
|
|
60.20 |
% |
|
|
52.78 |
% |
|
|
55.47 |
% |
|
|
53.47 |
% |
Taxable equivalent adjustment (Quarter) |
|
|
(1.27 |
) |
|
|
(1.30 |
) |
|
|
(1.26 |
) |
|
|
(1.40 |
) |
|
|
(1.40 |
) |
Asset sale gains / losses, net (Quarter) |
|
|
(0.02 |
) |
|
|
(0.25 |
) |
|
|
(0.21 |
) |
|
|
(0.20 |
) |
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio, fully taxable equivalent (Quarter) (b) |
|
|
54.14 |
% |
|
|
58.65 |
% |
|
|
51.31 |
% |
|
|
53.87 |
% |
|
|
52.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (Year-to-date) (a) |
|
|
56.22 |
% |
|
|
56.59 |
% |
|
|
52.78 |
% |
|
|
53.90 |
% |
|
|
53.34 |
% |
Taxable equivalent adjustment (Year-to-date) |
|
|
(1.28 |
) |
|
|
(1.28 |
) |
|
|
(1.26 |
) |
|
|
(1.41 |
) |
|
|
(1.41 |
) |
Asset sale gains / losses, net (Year-to-date) |
|
|
(0.16 |
) |
|
|
(0.23 |
) |
|
|
(0.21 |
) |
|
|
(0.08 |
) |
|
|
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio, fully taxable equivalent (Year-to-date)
(b) |
|
|
54.78 |
% |
|
|
55.08 |
% |
|
|
51.31 |
% |
|
|
52.41 |
% |
|
|
51.89 |
% |
|
|
|
(a) |
|
Efficiency ratio is defined by the Federal Reserve guidance as noninterest expense divided by the sum of net interest income plus noninterest income, excluding investment securities
gains/losses, net. |
|
(b) |
|
Efficiency ratio, fully taxable equivalent, is noninterest expense divided by the sum of taxable equivalent net interest income plus noninterest income, excluding investment securities
gains/losses, net and asset sale gains/losses, net. This efficiency ratio is presented on a taxable equivalent basis, which adjusts net interest income for the tax-favored status of certain
loan and investment securities. Management believes this measure to be the preferred industry measurement of net interest income as it enhances the comparability of net interest income
arising from taxable and tax-exempt sources and it excludes certain specific revenue items (such as investment securities gains/losses, net and asset sale gains/losses, net). |
43
Net Interest Income and Net Interest Margin
Net interest income on a taxable equivalent basis for the nine months ended September 30, 2009, was
$566.3 million, an increase of $41.1 million or 7.8% versus the comparable period last year. As
indicated in Tables 2 and 3, the increase in taxable equivalent net interest income was
attributable to favorable volume variances (as changes in the balances and mix of earning assets
and interest-bearing liabilities added $62.2 million to taxable equivalent net interest income),
partially offset by unfavorable rate variances (as the impact of changes in the interest rate
environment and product pricing reduced taxable equivalent net interest income by $21.1 million).
The net interest margin for the first nine months of 2009 was 3.50%, 7 bp lower than 3.57% for the
same period in 2008. This comparable period decrease was a function of a 12 bp lower contribution
from net free funds (due principally to lower rates on interest-bearing liabilities reducing the
value of noninterest-bearing deposits and other net free funds), net of a 5 bp increase in interest
rate spread. The improvement in interest rate spread was the net result of a 120 bp decrease in
the cost of interest-bearing liabilities and a 115 bp decrease in the yield on earning assets.
While unchanged during the first nine months of 2009, the Federal Reserve lowered interest rates
seven times (for a total interest rate reduction of 400 bp) during 2008, resulting in a level
Federal funds rate of 0.25% for the first nine months of 2009, 218 bp lower than the average
Federal funds rate of 2.43% during the first nine months of 2008. The Corporation expects the net
interest margin to remain stable for the remainder of 2009. The net interest margin is at risk to
changes in various other factors, such as the slope of the yield curve, competitive pricing
pressures, changes in the balance sheet mix from management action and/or from customer behavior
relative to loan or deposit products.
The yield on earning assets was 4.75% for the first nine months of 2009, 115 bp lower than the
comparable period last year, attributable principally to loan yields (down 116 bp, to 4.88%).
Commercial and retail loans, in particular, experienced lower yields (down 132 bp and 113 bp,
respectively) due to the repricing of adjustable rate loans and competitive pricing pressures in a
declining rate environment, as well as the impact of higher levels of nonaccrual loans. The yield
on securities and short-term investments decreased 90 bp (to 4.39%), also impacted by the lower
rate environment and prepayment speeds of mortgage-related investment securities purchased at a
premium.
The rate on interest-bearing liabilities of 1.51% for the first nine months of 2009 was 120 bp
lower than the same period in 2008. Rates on interest-bearing deposits were down 114 bp (to 1.33%,
reflecting the lower rate environment, yet moderated by product-focused pricing to retain
balances), while the cost of wholesale funds decreased 123 bp (to 1.97%). The cost of short-term
borrowings was down 192 bp (similar to the year-over-year decrease in average Federal funds rates),
while the cost of long-term funding declined modestly (down 72 bp).
Year-over-year changes in the average balance sheet were impacted by the preferred stock issuance
of $525 million in the fourth quarter of 2008 and the levering of the balance sheet through the
investment in mortgage-related securities. Average earning assets were $21.6 billion for the first
nine months of 2009, an increase of $2.0 billion or 10.1% from the comparable period last year,
with average securities and short-term investments up $2.1 billion (primarily mortgage-related
securities) while average loans were down $0.1 billion. The decline in average loans was comprised
of a $518 million decrease in commercial loans, partially offset by a $264 million increase in
residential mortgages and a $172 million increase in retail loans.
Average interest-bearing liabilities of $18.0 billion for the first nine months of 2009 were $1.1
billion or 6.4% higher than the first nine months of 2008. On average, interest-bearing deposits
grew $1.8 billion (primarily attributable to $0.8 billion higher network transaction deposits, $0.5
billion higher money market, and $0.3 billion higher brokered CDs), while noninterest-bearing
demand deposits (a principal component of net free funds) were up $0.4 billion. Average wholesale
funding balances decreased $0.7 billion between the
comparable nine-month periods, with short-term borrowing lower by $1.0 billion and long-term
funding higher
44
by $0.3 billion. As a percentage of total average interest-bearing liabilities,
wholesale funding declined from 33.8% for the first nine months of 2008 to 27.8% for the first nine
months of 2009.
TABLE 2
Net Interest Income Analysis
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, |
|
|
|
|
|
|
2009 |
|
|
Nine months ended September 30, 2008 |
|
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
Average |
|
|
Income/ |
|
|
Yield/ |
|
|
Average |
|
|
Income/ |
|
|
Yield/ |
|
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: (1) (2) (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
9,887,868 |
|
|
$ |
334,930 |
|
|
|
4.53 |
% |
|
$ |
10,405,893 |
|
|
$ |
455,899 |
|
|
|
5.85 |
% |
Residential mortgage |
|
|
2,457,663 |
|
|
|
98,159 |
|
|
|
5.33 |
|
|
|
2,193,992 |
|
|
|
97,776 |
|
|
|
5.95 |
|
Retail |
|
|
3,583,909 |
|
|
|
149,098 |
|
|
|
5.56 |
|
|
|
3,411,742 |
|
|
|
170,962 |
|
|
|
6.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
15,929,440 |
|
|
|
582,187 |
|
|
|
4.88 |
|
|
|
16,011,627 |
|
|
|
724,637 |
|
|
|
6.04 |
|
Investments and other (1) |
|
|
5,690,398 |
|
|
|
187,491 |
|
|
|
4.39 |
|
|
|
3,627,702 |
|
|
|
144,012 |
|
|
|
5.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
21,619,838 |
|
|
|
769,678 |
|
|
|
4.75 |
|
|
|
19,639,329 |
|
|
|
868,649 |
|
|
|
5.90 |
|
Other assets, net |
|
|
2,271,326 |
|
|
|
|
|
|
|
|
|
|
|
2,194,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
23,891,164 |
|
|
|
|
|
|
|
|
|
|
$ |
21,833,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings deposits |
|
$ |
884,098 |
|
|
$ |
1,034 |
|
|
|
0.16 |
% |
|
$ |
894,389 |
|
|
$ |
3,118 |
|
|
|
0.47 |
% |
Interest-bearing demand deposits |
|
|
2,002,929 |
|
|
|
3,164 |
|
|
|
0.21 |
|
|
|
1,791,808 |
|
|
|
13,131 |
|
|
|
0.98 |
|
Money market deposits |
|
|
5,300,646 |
|
|
|
34,516 |
|
|
|
0.87 |
|
|
|
4,010,968 |
|
|
|
61,577 |
|
|
|
2.05 |
|
Time deposits, excluding Brokered
CDs |
|
|
3,951,577 |
|
|
|
82,275 |
|
|
|
2.78 |
|
|
|
3,959,126 |
|
|
|
115,830 |
|
|
|
3.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits,
excluding Brokered
CDs |
|
|
12,139,250 |
|
|
|
120,989 |
|
|
|
1.33 |
|
|
|
10,656,291 |
|
|
|
193,656 |
|
|
|
2.43 |
|
Brokered CDs |
|
|
848,538 |
|
|
|
8,414 |
|
|
|
1.33 |
|
|
|
540,689 |
|
|
|
13,248 |
|
|
|
3.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
12,987,788 |
|
|
|
129,403 |
|
|
|
1.33 |
|
|
|
11,196,980 |
|
|
|
206,904 |
|
|
|
2.47 |
|
Wholesale funding |
|
|
5,006,918 |
|
|
|
73,991 |
|
|
|
1.97 |
|
|
|
5,707,467 |
|
|
|
136,570 |
|
|
|
3.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
17,994,706 |
|
|
|
203,394 |
|
|
|
1.51 |
|
|
|
16,904,447 |
|
|
|
343,474 |
|
|
|
2.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
|
2,820,289 |
|
|
|
|
|
|
|
|
|
|
|
2,419,154 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
171,648 |
|
|
|
|
|
|
|
|
|
|
|
147,030 |
|
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
2,904,521 |
|
|
|
|
|
|
|
|
|
|
|
2,363,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
23,891,164 |
|
|
|
|
|
|
|
|
|
|
$ |
21,833,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
3.24 |
% |
|
|
|
|
|
|
|
|
|
|
3.19 |
% |
Net free funds |
|
|
|
|
|
|
|
|
|
|
0.26 |
|
|
|
|
|
|
|
|
|
|
|
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income, taxable
equivalent, and net interest
margin |
|
|
|
|
|
$ |
566,284 |
|
|
|
3.50 |
% |
|
|
|
|
|
$ |
525,175 |
|
|
|
3.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
|
|
|
|
|
18,632 |
|
|
|
|
|
|
|
|
|
|
|
20,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
547,652 |
|
|
|
|
|
|
|
|
|
|
$ |
504,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The yield on tax exempt loans and securities is computed on a taxable
equivalent basis using a tax rate of 35% for all periods presented and is net of the
effects of certain disallowed interest deductions. |
|
(2) |
|
Nonaccrual loans and loans held for sale have been included in the average balances. |
|
(3) |
|
Interest income includes net loan fees. |
45
TABLE 2
Net Interest Income Analysis
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2009 |
|
|
Three months ended September 30, 2008 |
|
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
Average |
|
|
Income/ |
|
|
Yield/ |
|
|
Average |
|
|
Income/ |
|
|
Yield/ |
|
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: (1) (2) (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
9,503,565 |
|
|
$ |
106,506 |
|
|
|
4.45 |
% |
|
$ |
10,393,313 |
|
|
$ |
141,040 |
|
|
|
5.40 |
% |
Residential mortgage |
|
|
2,270,025 |
|
|
|
29,928 |
|
|
|
5.26 |
|
|
|
2,151,163 |
|
|
|
31,452 |
|
|
|
5.84 |
|
Retail |
|
|
3,475,305 |
|
|
|
47,670 |
|
|
|
5.46 |
|
|
|
3,659,241 |
|
|
|
57,477 |
|
|
|
6.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
15,248,895 |
|
|
|
184,104 |
|
|
|
4.80 |
|
|
|
16,203,717 |
|
|
|
229,969 |
|
|
|
5.65 |
|
Investments and other (1) |
|
|
5,814,121 |
|
|
|
60,485 |
|
|
|
4.16 |
|
|
|
3,680,717 |
|
|
|
48,306 |
|
|
|
5.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
21,063,016 |
|
|
|
244,589 |
|
|
|
4.62 |
|
|
|
19,884,434 |
|
|
|
278,275 |
|
|
|
5.58 |
|
Other assets, net |
|
|
2,299,938 |
|
|
|
|
|
|
|
|
|
|
|
2,188,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
23,362,954 |
|
|
|
|
|
|
|
|
|
|
$ |
22,072,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings deposits |
|
$ |
887,176 |
|
|
$ |
353 |
|
|
|
0.16 |
% |
|
$ |
911,216 |
|
|
$ |
1,027 |
|
|
|
0.45 |
% |
Interest-bearing demand deposits |
|
|
2,330,976 |
|
|
|
1,298 |
|
|
|
0.22 |
|
|
|
1,771,091 |
|
|
|
3,366 |
|
|
|
0.76 |
|
Money market deposits |
|
|
5,540,272 |
|
|
|
10,538 |
|
|
|
0.75 |
|
|
|
4,191,771 |
|
|
|
19,577 |
|
|
|
1.86 |
|
Time deposits, excluding Brokered
CDs |
|
|
3,847,942 |
|
|
|
23,998 |
|
|
|
2.47 |
|
|
|
3,941,384 |
|
|
|
34,860 |
|
|
|
3.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits,
excluding Brokered
CDs |
|
|
12,606,366 |
|
|
|
36,187 |
|
|
|
1.14 |
|
|
|
10,815,462 |
|
|
|
58,830 |
|
|
|
2.16 |
|
Brokered CDs |
|
|
738,145 |
|
|
|
1,624 |
|
|
|
0.87 |
|
|
|
416,038 |
|
|
|
2,913 |
|
|
|
2.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
13,344,511 |
|
|
|
37,811 |
|
|
|
1.12 |
|
|
|
11,231,500 |
|
|
|
61,743 |
|
|
|
2.19 |
|
Wholesale funding |
|
|
4,067,830 |
|
|
|
21,604 |
|
|
|
2.11 |
|
|
|
5,876,051 |
|
|
|
43,116 |
|
|
|
2.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
17,412,341 |
|
|
|
59,415 |
|
|
|
1.36 |
|
|
|
17,107,551 |
|
|
|
104,859 |
|
|
|
2.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
|
2,919,670 |
|
|
|
|
|
|
|
|
|
|
|
2,478,797 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
126,733 |
|
|
|
|
|
|
|
|
|
|
|
132,994 |
|
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
2,904,210 |
|
|
|
|
|
|
|
|
|
|
|
2,353,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
23,362,954 |
|
|
|
|
|
|
|
|
|
|
$ |
22,072,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
3.26 |
% |
|
|
|
|
|
|
|
|
|
|
3.14 |
% |
Net free funds |
|
|
|
|
|
|
|
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
0.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income, taxable
equivalent, and net interest
margin |
|
|
|
|
|
$ |
185,174 |
|
|
|
3.50 |
% |
|
|
|
|
|
$ |
173,416 |
|
|
|
3.48 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
|
|
|
|
|
5,938 |
|
|
|
|
|
|
|
|
|
|
|
6,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
179,236 |
|
|
|
|
|
|
|
|
|
|
$ |
166,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The yield on tax exempt loans and securities is computed on a taxable
equivalent basis using a tax rate of 35% for all periods presented and is net of the
effects of certain disallowed interest deductions. |
|
(2) |
|
Nonaccrual loans and loans held for sale have been included in the average balances. |
|
(3) |
|
Interest income includes net loan fees. |
46
TABLE 3
Volume / Rate Variance — Taxable Equivalent Basis
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparison of |
|
|
Comparison of |
|
|
Nine months ended Sept 30, 2009 versus 2008 |
|
|
Three months ended Sept 30, 2009 versus 2008 |
|
|
|
|
|
|
Variance Attributable to |
|
|
|
|
|
|
Variance Attributable to |
|
|
Income/Expense |
|
|
|
|
|
|
|
|
|
|
Income/Expense |
|
|
|
|
|
|
Variance (1) |
|
Volume |
|
Rate |
|
|
Variance (1) |
|
Volume |
|
Rate |
|
|
|
|
INTEREST INCOME: (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
(120,969 |
) |
|
$ |
(21,819 |
) |
|
$ |
(99,150 |
) |
|
|
$ |
(34,534 |
) |
|
$ |
(11,294 |
) |
|
$ |
(23,240 |
) |
Residential mortgage |
|
|
383 |
|
|
|
11,100 |
|
|
|
(10,717 |
) |
|
|
|
(1,524 |
) |
|
|
1,676 |
|
|
|
(3,200 |
) |
Retail |
|
|
(21,864 |
) |
|
|
8,247 |
|
|
|
(30,111 |
) |
|
|
|
(9,807 |
) |
|
|
(2,762 |
) |
|
|
(7,045 |
) |
|
|
|
|
|
|
Total loans |
|
|
(142,450 |
) |
|
|
(2,472 |
) |
|
|
(139,978 |
) |
|
|
|
(45,865 |
) |
|
|
(12,380 |
) |
|
|
(33,485 |
) |
Investments and other |
|
|
43,479 |
|
|
|
71,654 |
|
|
|
(28,175 |
) |
|
|
|
12,179 |
|
|
|
24,006 |
|
|
|
(11,827 |
) |
|
|
|
|
|
|
Total interest income |
|
|
(98,971 |
) |
|
|
69,182 |
|
|
|
(168,153 |
) |
|
|
|
(33,686 |
) |
|
|
11,626 |
|
|
|
(45,312 |
) |
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings deposits |
|
|
(2,084 |
) |
|
|
(36 |
) |
|
|
(2,048 |
) |
|
|
|
(674 |
) |
|
|
(27 |
) |
|
|
(647 |
) |
Interest-bearing demand deposits |
|
|
(9,967 |
) |
|
|
1,385 |
|
|
|
(11,352 |
) |
|
|
|
(2,068 |
) |
|
|
837 |
|
|
|
(2,905 |
) |
Money market deposits |
|
|
(27,061 |
) |
|
|
15,681 |
|
|
|
(42,742 |
) |
|
|
|
(9,039 |
) |
|
|
5,016 |
|
|
|
(14,055 |
) |
Time deposits, excluding
brokered CDs |
|
|
(33,555 |
) |
|
|
(221 |
) |
|
|
(33,334 |
) |
|
|
|
(10,862 |
) |
|
|
(803 |
) |
|
|
(10,059 |
) |
|
|
|
|
|
|
Interest-bearing deposits,
excluding
Brokered CDs |
|
|
(72,667 |
) |
|
|
16,809 |
|
|
|
(89,476 |
) |
|
|
|
(22,643 |
) |
|
|
5,023 |
|
|
|
(27,666 |
) |
Brokered CDs |
|
|
(4,834 |
) |
|
|
5,338 |
|
|
|
(10,172 |
) |
|
|
|
(1,289 |
) |
|
|
1,443 |
|
|
|
(2,732 |
) |
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
(77,501 |
) |
|
|
22,147 |
|
|
|
(99,648 |
) |
|
|
|
(23,932 |
) |
|
|
6,466 |
|
|
|
(30,398 |
) |
Wholesale funding |
|
|
(62,579 |
) |
|
|
(15,212 |
) |
|
|
(47,367 |
) |
|
|
|
(21,512 |
) |
|
|
(11,326 |
) |
|
|
(10,186 |
) |
|
|
|
|
|
|
Total interest expense |
|
|
(140,080 |
) |
|
|
6,935 |
|
|
|
(147,015 |
) |
|
|
|
(45,444 |
) |
|
|
(4,860 |
) |
|
|
(40,584 |
) |
|
|
|
|
|
|
Net interest income, taxable
equivalent |
|
$ |
41,109 |
|
|
$ |
62,247 |
|
|
$ |
(21,138 |
) |
|
|
$ |
11,758 |
|
|
$ |
16,486 |
|
|
$ |
(4,728 |
) |
|
|
|
|
|
|
|
|
|
(1) |
|
The change in interest due to both rate and volume has been allocated proportionately to volume variance and rate variance based on
the relationship of the absolute dollar change in each. |
|
(2) |
|
The yield on tax-exempt loans and securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented. |
Provision for Loan Losses
The provision for loan losses for the first nine months of 2009 was $355.9 million, compared to
$137.0 million for the first nine months of 2008 and $202.1 million for the full year 2008. Net
charge offs were $208.7 million for the first nine months of 2009, compared to $91.4 million for
the first nine months of 2008 and $137.3 million for full year 2008. Annualized net charge offs as
a percent of average loans for the first nine months of 2009 were 1.75%, compared to 0.76% for the
first nine months of 2008 and 0.85% for full year 2008. At September 30, 2009, the allowance for
loan losses was $412.5 million, up from $246.2 million at September 30, 2008, and up from $265.4
million at December 31, 2008. The ratio of the allowance for loan losses to total loans was 2.79%,
compared to 1.51% at September 30, 2008 and 1.63% at December 31, 2008. Nonperforming loans at
September 30, 2009, were $886 million, compared to $305 million at September 30, 2008, and $341
million at December 31, 2008. See Tables 8 and 9.
The provision for loan losses is predominantly a function of the Corporation’s reserving
methodology and judgments as to other qualitative and quantitative factors used to determine the
appropriateness of the allowance for loan losses which focuses on changes in the size and character
of the loan portfolio, changes in levels of impaired and other nonperforming loans, historical
losses and delinquencies on each portfolio category, the risk inherent in specific loans,
concentrations of loans to specific borrowers or industries,
existing economic conditions, the fair value of underlying collateral, and other factors which
could affect
47
potential credit losses. See additional discussion under sections “Allowance for Loan
Losses,” and “Nonperforming Loans and Other Real Estate Owned.”
Noninterest Income
Noninterest income for the first nine months of 2009 was $266.2 million, up $21.7 million (8.9%)
from the first nine months of 2008. Core fee-based revenue (as defined in Table 4 below) was
$192.8 million, down $8.1 million (4.0%) from the comparable period last year. Net mortgage
banking income was $31.7 million compared to $15.9 million for the first nine months of 2008. Net
gains / losses on investment securities was $9.2 million, a favorable change of $26.4 million
versus the comparable period in 2008. All other noninterest income categories combined were $32.5
million, down $12.4 million versus the comparable period last year.
TABLE 4
Noninterest Income
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Qtr. |
|
3rd Qtr. |
|
Dollar |
|
Percent |
|
YTD |
|
YTD |
|
Dollar |
|
Percent |
|
|
2009 |
|
2008 |
|
Change |
|
Change |
|
2009 |
|
2008 |
|
Change |
|
Change |
|
Trust service fees |
|
$ |
9,057 |
|
|
$ |
10,020 |
|
|
$ |
(963 |
) |
|
|
(9.6 |
)% |
|
$ |
26,103 |
|
|
$ |
30,172 |
|
|
$ |
(4,069 |
) |
|
|
(13.5 |
)% |
Service charges on deposit accounts |
|
|
30,829 |
|
|
|
33,609 |
|
|
|
(2,780 |
) |
|
|
(8.3 |
) |
|
|
87,705 |
|
|
|
87,422 |
|
|
|
283 |
|
|
|
0.3 |
|
Card-based and other nondeposit fees |
|
|
11,586 |
|
|
|
12,517 |
|
|
|
(931 |
) |
|
|
(7.4 |
) |
|
|
33,618 |
|
|
|
36,243 |
|
|
|
(2,625 |
) |
|
|
(7.2 |
) |
Retail commission income |
|
|
15,041 |
|
|
|
14,928 |
|
|
|
113 |
|
|
|
0.8 |
|
|
|
45,382 |
|
|
|
47,047 |
|
|
|
(1,665 |
) |
|
|
(3.5 |
) |
|
|
|
Core fee-based revenue |
|
|
66,513 |
|
|
|
71,074 |
|
|
|
(4,561 |
) |
|
|
(6.4 |
) |
|
|
192,808 |
|
|
|
200,884 |
|
|
|
(8,076 |
) |
|
|
(4.0 |
) |
Mortgage banking income |
|
|
9,148 |
|
|
|
6,865 |
|
|
|
2,283 |
|
|
|
33.3 |
|
|
|
53,164 |
|
|
|
27,371 |
|
|
|
25,793 |
|
|
|
94.2 |
|
Mortgage servicing rights expense |
|
|
10,057 |
|
|
|
3,294 |
|
|
|
6,763 |
|
|
|
205.3 |
|
|
|
21,509 |
|
|
|
11,460 |
|
|
|
10,049 |
|
|
|
87.7 |
|
|
|
|
Mortgage banking, net |
|
|
(909 |
) |
|
|
3,571 |
|
|
|
(4,480 |
) |
|
|
(125.5 |
) |
|
|
31,655 |
|
|
|
15,911 |
|
|
|
15,744 |
|
|
|
99.0 |
|
Treasury management fees, net |
|
|
226 |
|
|
|
1,935 |
|
|
|
(1,709 |
) |
|
|
(88.3 |
) |
|
|
5,245 |
|
|
|
7,423 |
|
|
|
(2,178 |
) |
|
|
(29.3 |
) |
Bank owned life insurance (“BOLI”) income |
|
|
3,789 |
|
|
|
5,235 |
|
|
|
(1,446 |
) |
|
|
(27.6 |
) |
|
|
12,722 |
|
|
|
15,093 |
|
|
|
(2,371 |
) |
|
|
(15.7 |
) |
Other |
|
|
5,858 |
|
|
|
6,520 |
|
|
|
(662 |
) |
|
|
(10.2 |
) |
|
|
17,148 |
|
|
|
23,122 |
|
|
|
(5,974 |
) |
|
|
(25.8 |
) |
|
|
|
Subtotal (“fee income”) |
|
|
75,477 |
|
|
|
88,335 |
|
|
|
(12,858 |
) |
|
|
(14.6 |
) |
|
|
259,578 |
|
|
|
262,433 |
|
|
|
(2,855 |
) |
|
|
(1.1 |
) |
Asset sale gains / (losses), net |
|
|
(126 |
) |
|
|
573 |
|
|
|
(699 |
) |
|
|
(122.0 |
) |
|
|
(2,520 |
) |
|
|
(614 |
) |
|
|
(1,906 |
) |
|
|
310.4 |
|
Investment securities gains / (losses), net |
|
|
(42 |
) |
|
|
(13,585 |
) |
|
|
13,543 |
|
|
|
(99.7 |
) |
|
|
9,169 |
|
|
|
(17,243 |
) |
|
|
26,412 |
|
|
|
(153.2 |
) |
|
|
|
Total noninterest income |
|
$ |
75,309 |
|
|
$ |
75,323 |
|
|
$ |
(14 |
) |
|
|
(0.0 |
)% |
|
$ |
266,227 |
|
|
$ |
244,576 |
|
|
$ |
21,651 |
|
|
|
8.9 |
% |
|
|
|
Trust service fees were $26.1 million, down $4.1 million (13.5%) between the comparable
nine-month periods, primarily due to weaker stock market performance. The market value of assets
under management was $5.2 billion and $5.6 billion at September 30, 2009 and 2008, respectively.
Service charges on deposit accounts were $87.7 million, up $0.3 million (0.3%) over the comparable
period last year. The increase was primarily attributable to an increase in business service
charges (up $3.0 million, aided by a lower earnings credit rate between the comparable nine-month
periods), partially offset by lower nonsufficient funds / overdraft fees (down $2.4 million).
Card-based and other nondeposit fees were $33.6 million, down $2.6 million (7.2%) from the first
nine months of 2008, primarily due to a decline in the volume of customer transactions. Retail
commission income (which includes commission income from insurance and brokerage product sales) was
$45.4 million for the first nine months of 2009, down $1.7 million (3.5%) compared to the first
nine months of 2008, including lower brokerage and variable annuity commissions (down $1.1 million
to $7.0 million on a combined basis) and decreases in insurance commissions (down $0.5 million to
$33.1 million), while fixed annuity commissions were relatively flat.
Net mortgage banking income was $31.7 million for the first nine months of 2009, up $15.7 million
compared to the first nine months of 2008. Net mortgage banking income consists of gross mortgage
banking income less mortgage servicing rights expense. Gross mortgage banking income (which
includes
48
servicing fees and the gain or loss on sales of mortgage loans to the secondary market,
related fees and fair value marks (collectively “gains on sales and related income”)) was $53.2
million for the first nine months of 2009, an increase of $25.8 million compared to the first nine
months of 2008. This $25.8 million increase between the comparable year-to-date periods is
primarily attributable to higher gains on sales and related income (up $24.0 million). Secondary
mortgage production was $3.1 billion for the first nine months of 2009, an increase of 162% versus
secondary mortgage production of $1.2 billion for the first nine months of 2008.
Mortgage servicing rights expense includes both the amortization of the mortgage servicing rights
asset and changes to the valuation allowance associated with the mortgage servicing rights asset.
Mortgage servicing rights expense is affected by the size of the servicing portfolio, as well as
the changes in the estimated fair value of the mortgage servicing rights asset. Mortgage servicing
rights expense was $10.1 million higher than the first nine months of 2008, with a $7.9 million
increase to the valuation reserve (comprised of a $7.5 million addition to the valuation reserve
for the first nine months of 2009 compared to a $0.4 million recovery to the valuation reserve for
the first nine months of 2008) and $2.2 million higher base amortization. As mortgage interest
rates decline, prepayment speeds are usually faster and the value of the mortgage servicing rights
asset generally decreases, potentially requiring additional valuation reserve. Conversely, as
mortgage interest rates rise, prepayment speeds are usually slower and the value of the mortgage
servicing rights asset generally increases, potentially requiring less valuation reserve.
Management recognizes that the volatility in the valuation of the mortgage servicing rights asset
will continue. At September 30, 2009, the mortgage servicing rights asset, net of its valuation
allowance, was $61.1 million, representing 82 bp of the $7.5 billion servicing portfolio, compared
to a net mortgage servicing rights asset of $54.0 million, representing 82 bp of the $6.6 billion
servicing portfolio at September 30, 2008. The valuation of the mortgage servicing rights asset is
considered a critical accounting policy. See section “Critical Accounting Policies,” as well as
Note 7, “Goodwill and Other Intangible Assets,” and Note 13, “Fair Value Measurements,” of the
notes to consolidated financial statements for additional disclosure.
Treasury management fees (which include fee income from foreign currency and interest rate risk
related services provided to our customers) were $5.2 million, a decrease of $2.2 million compared
to the first nine months of 2008, due to a $2.5 million decrease in interest rate risk related
fees, partially offset by a $0.3 million increase in foreign currency related fees. BOLI income was
$12.7 million, down $2.4 million (15.7%) from the first nine months of 2008, due to the market
impacts on the underlying assets of the BOLI investment. Other income of $17.1 million was $6.0
million lower than first nine months of 2008, with 2008 including a $0.8 million gain on an
ownership interest divestiture and $4.7 million in gains related to Visa, Inc. (“Visa”) matters,
while 2009 includes $0.3 million in gains related to Visa matters.
The Visa matters in the first nine months of 2008 resulted in the Corporation recording a total
gain of $4.7 million, which included a $3.2 million gain from the mandatory partial redemption of
the Corporation’s Class B common stock in Visa Inc. related to Visa’s initial public offering which
was completed during first quarter 2008 and a $1.5 million gain and a corresponding receivable
(included in other assets in the consolidated balance sheets) for the Corporation’s pro rata
interest in the litigation escrow account established by Visa from which settlements of certain
covered litigation will be paid (Visa may add to this over time through a defined process which may
involve a further redemption of the Class B common stock). In addition, the Corporation has a zero
basis (i.e., historical cost/carryover basis) in the shares of unredeemed Visa Class B common stock
which are convertible with limitations into Visa Class A common stock based on a conversion rate
that is subject to change in accordance with specified terms (including provision of Visa’s
retrospective responsibility plan which provides that Class B stockholders will bear the financial
impact of certain covered litigation) and no sooner than the longer of three years or resolution of
covered litigation. During 2009, the Corporation recorded a gain of $0.3 million and a
corresponding
49
receivable for
the Corporation’s additional pro rata interest in the Visa litigation escrow account. For
additional discussion of the Visa matters see Note 12, “Commitments, Off-Balance Sheet
Arrangements, and Contingent Liabilities,” of the notes to consolidated financial statements.
Net asset sale losses were $2.5 million for the first nine months of 2009, compared to net asset
sale losses of $0.6 million for the comparable period last year, with the $1.9 million increase
primarily due to higher losses on sales of other real estate owned. Net investment securities gains
of $9.2 million for the first nine months of 2009 were attributable to gains of $14.6 million on
the sale of mortgage-related securities, partially offset by a $2.9 million loss on the sale of a
mortgage-related security and credit-related other-than-temporary write-downs of $2.5 million on
the Corporation’s holding of a trust preferred debt security, a non-agency mortgage-related
security, and various equity securities, while net investment securities losses of $17.2 million
for the first nine months of 2008 were attributable to other-than-temporary write-downs on the
Corporation’s holding of various debt and equity securities (including a $12.3 million write-down
on two preferred stocks, a $3.5 million write-down on two trust preferred debt securities, and $1.4
million write-down on three common equity securities). See Note 6, “Investment Securities,” of the
notes to consolidated financial statements for additional disclosure.
Noninterest Expense
Noninterest expense was $452.4 million for the first nine months of 2009, up $43.7 million (10.7%)
over the first nine months of 2008. Personnel expense was down $0.3 million (0.1%) between the
comparable nine-month periods, FDIC expense increased $30.7 million, and foreclosure / OREO expense
was up $20.3 million, while all remaining expense categories on a combined basis were down $7.0
million (4.2%).
TABLE 5
Noninterest Expense
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Qtr. |
|
3rd Qtr. |
|
Dollar |
|
Percent |
|
YTD |
|
YTD |
|
Dollar |
|
Percent |
|
|
2009 |
|
2008 |
|
Change |
|
Change |
|
2009 |
|
2008 |
|
Change |
|
Change |
|
Personnel expense |
|
$ |
73,501 |
|
|
$ |
78,395 |
|
|
$ |
(4,894 |
) |
|
|
(6.2 |
)% |
|
$ |
231,770 |
|
|
$ |
232,104 |
|
|
$ |
(334 |
) |
|
|
(0.1 |
)% |
Occupancy |
|
|
11,949 |
|
|
|
12,037 |
|
|
|
(88 |
) |
|
|
(0.7 |
) |
|
|
37,171 |
|
|
|
37,327 |
|
|
|
(156 |
) |
|
|
(0.4 |
) |
Equipment |
|
|
4,575 |
|
|
|
5,088 |
|
|
|
(513 |
) |
|
|
(10.1 |
) |
|
|
13,834 |
|
|
|
14,338 |
|
|
|
(504 |
) |
|
|
(3.5 |
) |
Data processing |
|
|
7,442 |
|
|
|
7,634 |
|
|
|
(192 |
) |
|
|
(2.5 |
) |
|
|
23,165 |
|
|
|
23,005 |
|
|
|
160 |
|
|
|
0.7 |
|
Business development and advertising |
|
|
3,910 |
|
|
|
5,175 |
|
|
|
(1,265 |
) |
|
|
(24.4 |
) |
|
|
13,590 |
|
|
|
15,353 |
|
|
|
(1,763 |
) |
|
|
(11.5 |
) |
Other intangible asset amortization
expense |
|
|
1,386 |
|
|
|
1,568 |
|
|
|
(182 |
) |
|
|
(11.6 |
) |
|
|
4,157 |
|
|
|
4,705 |
|
|
|
(548 |
) |
|
|
(11.6 |
) |
Stationery and supplies |
|
|
1,280 |
|
|
|
1,755 |
|
|
|
(475 |
) |
|
|
(27.1 |
) |
|
|
4,632 |
|
|
|
5,763 |
|
|
|
(1,131 |
) |
|
|
(19.6 |
) |
FDIC expense |
|
|
8,451 |
|
|
|
791 |
|
|
|
7,660 |
|
|
|
N/M |
|
|
|
32,316 |
|
|
|
1,594 |
|
|
|
30,722 |
|
|
|
N/M |
|
Courier |
|
|
1,096 |
|
|
|
1,594 |
|
|
|
(498 |
) |
|
|
(31.2 |
) |
|
|
3,601 |
|
|
|
4,645 |
|
|
|
(1,044 |
) |
|
|
(22.5 |
) |
Postage |
|
|
1,668 |
|
|
|
1,848 |
|
|
|
(180 |
) |
|
|
(9.7 |
) |
|
|
5,553 |
|
|
|
5,735 |
|
|
|
(182 |
) |
|
|
(3.2 |
) |
Legal and professional |
|
|
3,349 |
|
|
|
3,538 |
|
|
|
(189 |
) |
|
|
(5.3 |
) |
|
|
13,176 |
|
|
|
9,255 |
|
|
|
3,921 |
|
|
|
42.4 |
|
Foreclosure / OREO expense |
|
|
8,688 |
|
|
|
2,427 |
|
|
|
6,261 |
|
|
|
258.0 |
|
|
|
27,277 |
|
|
|
6,969 |
|
|
|
20,308 |
|
|
|
291.4 |
|
Other |
|
|
13,816 |
|
|
|
14,727 |
|
|
|
(911 |
) |
|
|
(6.2 |
) |
|
|
42,164 |
|
|
|
47,917 |
|
|
|
(5,753 |
) |
|
|
(12.0 |
) |
|
|
|
Total noninterest expense |
|
$ |
141,111 |
|
|
$ |
136,577 |
|
|
$ |
4,534 |
|
|
|
3.3 |
% |
|
$ |
452,406 |
|
|
$ |
408,710 |
|
|
$ |
43,696 |
|
|
|
10.7 |
% |
|
|
|
Personnel expense (which includes salary and commission-related expenses and fringe benefit
expenses) was $231.8 million for the first nine months of 2009, down $0.3 million (0.1%) versus the
comparable period of 2008. Average full-time equivalent employees were 5,088 for the first nine
months of 2009, down 1.0% from 5,137 for the first nine months of 2008. Salary-related expenses
increased $0.3 million (0.2%). This increase was primarily the result of higher compensation and
commissions (up $6.4 million or 3.8%, including merit increases between the years, higher
commissions due to current secondary mortgage production volume, and higher compensation related to
the vesting of stock options and restricted stock grants) and $1.7 million attributable to an
executive separation agreement, while formal / discretionary bonuses declined (down $7.5 million).
Fringe benefit expenses were down $0.6 million (1.4%) versus the first nine months of 2008,
primarily from lower costs of premium-based benefits (down $1.4 million, aided
50
by health care cost management), partially offset by higher benefit plan and other fringe benefit
expenses (up $0.8 million).
Compared to the first nine months of 2008, occupancy expense of $37.2 million was down $0.2 million
(0.4%), equipment expense of $13.8 million was down $0.5 million (3.5%), data processing of $23.2
million was up $0.2 million (0.7%), business development and advertising of $13.6 million was down
$1.8 million (11.5%), stationery and supplies of $4.6 million was down $1.1 million (19.6%), and
courier expense of $3.6 million was down $1.0 million (22.5%), reflecting efforts to control
selected discretionary expenses. Other intangible asset amortization decreased $0.5 million
(11.6%), attributable to the full amortization of certain intangible assets during 2008. FDIC
expense increased $30.7 million as the one-time assessment credit was exhausted, the assessment
rate more than doubled in January 2009, and the second quarter of 2009 included a special
assessment of $11.3 million. Legal and professional fees of $13.2 million increased $3.9 million
primarily due to higher legal and other professional consultant costs related to increased
foreclosure activities and other corporate projects. Foreclosure / OREO expenses of $27.3 million
increased $20.3 million, including an $11.4 million increase in OREO write-downs (primarily
attributable to a $7 million write-down on a foreclosed property) and a general rise in foreclosure
expenses (impacted by the continued deterioration of the real estate market). Other expense
decreased $5.8 million (12.0%) from the comparable period last year, with the first nine months of
2008 including a $2.3 million increase to the reserve for losses on unfunded commitments, as well
as declines in miscellaneous other expense categories given the efforts to control selected
discretionary expenses. For the remainder of 2009, the Corporation expects the level of total
noninterest expense to remain at levels approximating those experienced during the third quarter of
2009 due to the sustained effort to manage expenses.
Income Taxes
For the first nine months of 2009, the Corporation recognized income tax benefit of $35.8 million
compared to income tax expense of $51.6 million for the first nine months of 2008. The reduction
in income tax expense was primarily due to the level of pretax income between the comparable
nine-month periods. In addition, during the first quarter of 2009 the Corporation recorded a $17.0
million net decrease in the valuation allowance on and changes to state deferred tax assets as a
result of the recently enacted Wisconsin combined reporting tax legislation, while during the
second quarter of 2009 the Corporation recorded a $5.0 million decrease in the valuation allowance
on deferred tax assets. Also, the first quarter 2008 resolution of certain tax matters and changes
in the estimated exposure of uncertain tax positions, partially offset by the increase in valuation
allowance related to certain deferred tax assets, resulted in the net reduction of previously
recorded tax liabilities and income tax expense of approximately $4.4 million.
Income tax expense recorded in the consolidated statements of income involves the interpretation
and application of certain accounting pronouncements and federal and state tax codes, and is,
therefore, considered a critical accounting policy. The Corporation undergoes examination by
various taxing authorities. Such taxing authorities may require that changes in the amount of tax
expense or valuation allowance be recognized when their interpretations differ from those of
management, based on their judgments about information available to them at the time of their
examinations. See Note 10, “Income Taxes,” of the notes to consolidated financial statements and
section “Critical Accounting Policies.”
Balance Sheet
At September 30, 2009, total assets were $22.9 billion, a decrease of $1.3 billion (5%) since
December 31, 2008. The decrease in assets was primarily due to a $1.5 billion decline in loans and
a $147 million increase in the allowance for loan losses, partially offset by a $508 million
increase in investment securities available for sale. The growth in investment securities was
primarily funded by deposits, as both short-term borrowings and long-term funding declined since
year end 2008.
Loans of $14.8 billion at September 30, 2009, were down $1.5 billion (9%) from December 31, 2008,
with declines in both commercial and retail loan balances, and a slight shift in the mix of loans
between the
51
September and December periods. The decline in loans since year-end 2008 was predominantly due to
commercial loans (down $1.1 billion, led by commercial, financial and agriculture loans and real
estate construction) and home equity (down $292 million). Investment securities available for sale
were $5.7 billion, up $508 million over year-end 2008 (primarily in mortgage-related investment
securities). For the remainder of 2009, the Corporation anticipates that loan balances will
continue to decline due to reduced demand related to the continued economic uncertainty, as well as
changes to the current credit policies.
At September 30, 2009, total deposits of $16.4 billion were up $1.3 billion (9%) from December 31,
2008, primarily attributable to increases in money market and interest-bearing demand deposits.
Since year-end 2008, money market deposits increased $798 million (including a $235 million
increase in network transaction deposits) and interest-bearing demand deposits grew $599 million,
while other time deposits decreased $170 million and brokered CDs declined $136 million.
Noninterest-bearing demand deposits grew $170 million to $3.0 billion and represented 18% of total
deposits, compared to 19% of total deposits at December 31, 2008. Wholesale funding of $3.3
billion was down $2.3 billion since year-end 2008, with short-term borrowings down $2.2 billion and
long-term funding down $0.1 billion.
Since September 30, 2008, loans decreased $1.5 billion (9%), with commercial loans down $1.1
billion (11%) and home equity down $302 million (10%). Since September 30, 2008, deposits grew $2.2
billion, primarily attributable to a $1.1 billion increase in money market deposits (which includes
a $411 million increase in network transaction deposits), a $728 million increase in
interest-bearing demand deposits, and a $439 million increase in noninterest-bearing demand
deposits.
TABLE 6
Period End Loan Composition
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
June 30, 2009 |
|
March 31, 2009 |
|
December 31, 2008 |
|
September 30, 2008 |
|
|
|
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Commercial, financial,
and agricultural |
|
$ |
3,613,457 |
|
|
|
25 |
% |
|
$ |
3,904,925 |
|
|
|
25 |
% |
|
$ |
4,160,274 |
|
|
|
26 |
% |
|
$ |
4,388,691 |
|
|
|
27 |
% |
|
$ |
4,343,208 |
|
|
|
27 |
% |
Commercial real estate |
|
|
3,902,340 |
|
|
|
26 |
|
|
|
3,737,749 |
|
|
|
24 |
|
|
|
3,575,301 |
|
|
|
22 |
|
|
|
3,566,551 |
|
|
|
22 |
|
|
|
3,534,791 |
|
|
|
22 |
|
Real estate construction |
|
|
1,611,857 |
|
|
|
11 |
|
|
|
1,963,919 |
|
|
|
13 |
|
|
|
2,228,090 |
|
|
|
14 |
|
|
|
2,260,888 |
|
|
|
13 |
|
|
|
2,363,116 |
|
|
|
14 |
|
Lease financing |
|
|
102,130 |
|
|
|
1 |
|
|
|
110,262 |
|
|
|
1 |
|
|
|
116,100 |
|
|
|
1 |
|
|
|
122,113 |
|
|
|
1 |
|
|
|
125,907 |
|
|
|
1 |
|
|
|
|
Commercial |
|
|
9,229,784 |
|
|
|
63 |
|
|
|
9,716,855 |
|
|
|
63 |
|
|
|
10,079,765 |
|
|
|
63 |
|
|
|
10,338,243 |
|
|
|
63 |
|
|
|
10,367,022 |
|
|
|
64 |
|
Home equity (1) |
|
|
2,591,262 |
|
|
|
17 |
|
|
|
2,656,747 |
|
|
|
17 |
|
|
|
2,784,248 |
|
|
|
18 |
|
|
|
2,883,317 |
|
|
|
18 |
|
|
|
2,892,952 |
|
|
|
18 |
|
Installment |
|
|
885,970 |
|
|
|
6 |
|
|
|
844,065 |
|
|
|
6 |
|
|
|
853,214 |
|
|
|
5 |
|
|
|
827,303 |
|
|
|
5 |
|
|
|
842,741 |
|
|
|
5 |
|
|
|
|
Retail |
|
|
3,477,232 |
|
|
|
23 |
|
|
|
3,500,812 |
|
|
|
23 |
|
|
|
3,637,462 |
|
|
|
23 |
|
|
|
3,710,620 |
|
|
|
23 |
|
|
|
3,735,693 |
|
|
|
23 |
|
Residential mortgage |
|
|
2,058,581 |
|
|
|
14 |
|
|
|
2,092,440 |
|
|
|
14 |
|
|
|
2,200,725 |
|
|
|
14 |
|
|
|
2,235,045 |
|
|
|
14 |
|
|
|
2,169,772 |
|
|
|
13 |
|
|
|
|
Total loans |
|
$ |
14,765,597 |
|
|
|
100 |
% |
|
$ |
15,310,107 |
|
|
|
100 |
% |
|
$ |
15,917,952 |
|
|
|
100 |
% |
|
$ |
16,283,908 |
|
|
|
100 |
% |
|
$ |
16,272,487 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
(1) Home equity includes home equity lines and residential mortgage junior liens. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmland |
|
$ |
48,584 |
|
|
|
1 |
% |
|
$ |
52,010 |
|
|
|
1 |
% |
|
$ |
56,258 |
|
|
|
2 |
% |
|
$ |
57,242 |
|
|
|
1 |
% |
|
$ |
58,015 |
|
|
|
2 |
% |
Multi-family |
|
|
538,724 |
|
|
|
14 |
|
|
|
500,363 |
|
|
|
13 |
|
|
|
507,722 |
|
|
|
14 |
|
|
|
496,059 |
|
|
|
14 |
|
|
|
503,450 |
|
|
|
14 |
|
Owner occupied |
|
|
1,264,295 |
|
|
|
32 |
|
|
|
1,335,935 |
|
|
|
36 |
|
|
|
1,258,677 |
|
|
|
35 |
|
|
|
1,239,139 |
|
|
|
35 |
|
|
|
1,218,441 |
|
|
|
34 |
|
Non-owner occupied |
|
|
2,050,737 |
|
|
|
53 |
|
|
|
1,849,441 |
|
|
|
50 |
|
|
|
1,752,644 |
|
|
|
49 |
|
|
|
1,774,111 |
|
|
|
50 |
|
|
|
1,754,885 |
|
|
|
50 |
|
|
|
|
Commercial real
estate |
|
$ |
3,902,340 |
|
|
|
100 |
% |
|
$ |
3,737,749 |
|
|
|
100 |
% |
|
$ |
3,575,301 |
|
|
|
100 |
% |
|
$ |
3,566,551 |
|
|
|
100 |
% |
|
$ |
3,534,791 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family construction |
|
$ |
293,568 |
|
|
|
18 |
% |
|
$ |
329,699 |
|
|
|
17 |
% |
|
$ |
398,711 |
|
|
|
18 |
% |
|
$ |
423,137 |
|
|
|
19 |
% |
|
$ |
438,323 |
|
|
|
19 |
% |
All other construction |
|
|
1,318,289 |
|
|
|
82 |
|
|
|
1,634,220 |
|
|
|
83 |
|
|
|
1,829,379 |
|
|
|
82 |
|
|
|
1,837,751 |
|
|
|
81 |
|
|
|
1,924,793 |
|
|
|
81 |
|
|
|
|
Real estate
construction |
|
$ |
1,611,857 |
|
|
|
100 |
% |
|
$ |
1,963,919 |
|
|
|
100 |
% |
|
$ |
2,228,090 |
|
|
|
100 |
% |
|
$ |
2,260,888 |
|
|
|
100 |
% |
|
$ |
2,363,116 |
|
|
|
100 |
% |
|
|
|
52
TABLE 7
Period End Deposit Composition
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
June 30, 2009 |
|
March 31, 2009 |
|
December 31, 2008 |
|
September 30, 2008 |
|
|
|
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Amount |
|
Total |
|
Noninterest-bearing
demand |
|
$ |
2,984,486 |
|
|
|
18 |
% |
|
$ |
2,846,570 |
|
|
|
17 |
% |
|
$ |
2,818,088 |
|
|
|
18 |
% |
|
$ |
2,814,079 |
|
|
|
19 |
% |
|
$ |
2,545,779 |
|
|
|
18 |
% |
Savings |
|
|
871,539 |
|
|
|
5 |
|
|
|
898,527 |
|
|
|
6 |
|
|
|
895,310 |
|
|
|
6 |
|
|
|
841,129 |
|
|
|
6 |
|
|
|
888,731 |
|
|
|
6 |
|
Interest-bearing demand |
|
|
2,395,429 |
|
|
|
15 |
|
|
|
2,242,800 |
|
|
|
14 |
|
|
|
1,796,724 |
|
|
|
11 |
|
|
|
1,796,405 |
|
|
|
12 |
|
|
|
1,667,640 |
|
|
|
12 |
|
Money market |
|
|
5,724,418 |
|
|
|
35 |
|
|
|
5,410,498 |
|
|
|
33 |
|
|
|
5,410,095 |
|
|
|
34 |
|
|
|
4,926,088 |
|
|
|
32 |
|
|
|
4,608,686 |
|
|
|
32 |
|
Brokered CDs |
|
|
653,090 |
|
|
|
4 |
|
|
|
930,582 |
|
|
|
6 |
|
|
|
922,491 |
|
|
|
6 |
|
|
|
789,536 |
|
|
|
5 |
|
|
|
579,607 |
|
|
|
4 |
|
Other time |
|
|
3,817,147 |
|
|
|
23 |
|
|
|
3,991,414 |
|
|
|
24 |
|
|
|
4,030,481 |
|
|
|
25 |
|
|
|
3,987,559 |
|
|
|
26 |
|
|
|
3,955,224 |
|
|
|
28 |
|
|
|
|
Total deposits |
|
$ |
16,446,109 |
|
|
|
100 |
% |
|
$ |
16,320,391 |
|
|
|
100 |
% |
|
$ |
15,873,189 |
|
|
|
100 |
% |
|
$ |
15,154,796 |
|
|
|
100 |
% |
|
$ |
14,245,667 |
|
|
|
100 |
% |
|
|
|
Total deposits,
excluding Brokered CDs |
|
$ |
15,793,019 |
|
|
|
96 |
% |
|
$ |
15,389,809 |
|
|
|
94 |
% |
|
$ |
14,950,698 |
|
|
|
94 |
% |
|
$ |
14,365,260 |
|
|
|
95 |
% |
|
$ |
13,666,060 |
|
|
|
96 |
% |
Network transaction
deposits included
above in
interest-bearing
demand and money
market |
|
$ |
1,767,271 |
|
|
|
11 |
% |
|
$ |
1,605,722 |
|
|
|
10 |
% |
|
$ |
1,759,656 |
|
|
|
11 |
% |
|
$ |
1,530,675 |
|
|
|
10 |
% |
|
$ |
1,356,616 |
|
|
|
10 |
% |
Total deposits,
excluding Brokered CDs
and network
transaction deposits |
|
$ |
14,025,748 |
|
|
|
85 |
% |
|
$ |
13,784,087 |
|
|
|
84 |
% |
|
$ |
13,191,042 |
|
|
|
83 |
% |
|
$ |
12,834,585 |
|
|
|
85 |
% |
|
$ |
12,309,444 |
|
|
|
86 |
% |
Allowance for Loan Losses
Credit risks within the loan portfolio are inherently different for each loan type. Credit risk is
controlled and monitored through the use of lending standards, a thorough review of potential
borrowers, and on-going review of loan payment performance. Active asset quality administration,
including early problem loan identification and timely resolution of problems, aids in the
management of credit risk and minimization of loan losses. The Corporation engages in continuous
improvement efforts to strengthen all aspects of its asset quality administration.
The level of the allowance for loan losses represents management’s estimate of an amount
appropriate to provide for probable credit losses in the loan portfolio at the balance sheet date.
In general, the change in the allowance for loan losses is a function of a number of factors,
including but not limited to changes in the loan portfolio (see Table 6), net charge offs (see
Table 8) and nonperforming loans (see Table 9). To assess the appropriateness of the allowance for
loan losses, an allocation methodology is applied by the Corporation. The allocation methodology
focuses on evaluation of several factors, including but not limited to: evaluation of facts and
issues related to specific loans, management’s on-going review and grading of the loan portfolio,
consideration of historical loan loss and delinquency experience on each portfolio category, trends
in past due and nonperforming loans, the level of potential problem loans, the risk characteristics
of the various classifications of loans, changes in the size and character of the loan portfolio,
concentrations of loans to specific borrowers or industries, existing economic conditions, the fair
value of underlying collateral, and other qualitative and quantitative factors which could affect
potential credit losses. Assessing these numerous factors involves significant judgment.
Therefore, management considers the allowance for loan losses a critical accounting policy (see
section “Critical Accounting Policies”).
The allocation methodology used at September 30, 2009 and December 31, 2008 was comparable, whereby
the Corporation segregated its loss factors allocations, used for both criticized (defined as
specific loans warranting either specific allocation or a criticized status of special mention,
substandard, or doubtful) and non-criticized loan categories (which include watch rated loans),
into a component primarily based on historical loss rates and a component primarily based on other
qualitative factors that may affect loan collectibility. Factors applied are reviewed periodically
and adjusted to reflect changes in trends or other risks. In the first quarter of 2009, the
definition of criticized loans was changed to exclude watch rated loans to be consistent with the
regulatory definition of criticized loans.
53
At September 30, 2009, the allowance for loan losses was $412.5 million compared to $246.2 million
at September 30, 2008, and $265.4 million at December 31, 2008. The allowance for loan losses to
total loans at September 30, 2009, was 2.79% and covered 47% of nonperforming loans, compared to
1.51% and 81%, respectively, at September 30, 2008, and 1.63% and 78%, respectively, at December
31, 2008. At September 30, 2009, the Corporation had $684.1 million of specifically identified
nonaccrual commercial loans with a current allowance for loan losses allocation of $72.9 million
and for which the Corporation had recognized $116.9 million of net charge offs. Management’s
allowance methodology includes an impairment analysis on specifically identified commercial loans
defined as impaired by the Corporation, as well as other qualitative and quantitative factors
(including, but not limited to, historical trends, risk characteristics of the loan portfolio,
changes in the size and character of the loan portfolio, and existing economic conditions) in
determining the overall adequacy of the allowance for loan losses. Tables 8 and 9 provide
additional information regarding activity in the allowance for loan losses and nonperforming
assets.
The provision for loan losses for the first nine months of 2009 was $355.9 million, compared to
$137.0 million for the first nine months of 2008, and $202.1 million for the full year 2008. Gross
charge offs were $215.8 million for the nine months ended September 30, 2009, $98.1 million for the
comparable period ended September 30, 2008, and $145.8 million for the full 2008 year, while
recoveries for the corresponding periods were $7.1 million, $6.7 million and $8.6 million,
respectively. The increase in net charge offs was primarily due to larger specific commercial
charge offs (including charge offs of $58 million attributable to 5 specific commercial, financial,
and agricultural credits (of which, $25.0 million was due to a specific financial institution), as well as higher charge offs on commercial credits directly related to the housing
industry or impacted by the prolonged weak real estate and economic environments), and due to a
general rise in home equity and residential mortgage net charge offs (primarily attributable to
deteriorating economic conditions and a weak housing market). The ratio of net charge offs to
average loans on an annualized basis was 1.75%, 0.76%, and 0.85% for the nine-month periods ended
September 30, 2009 and 2008, and for the 2008 year, respectively.
The current market conditions continue to present unique asset quality issues for the banking
industry (including the ongoing effects of weak economic conditions; soft commercial and
residential real estate markets; and waning consumer confidence) and for the Corporation (including
elevated net charge offs and higher nonperforming loan levels compared to the Corporation’s
longer-term historical experience). In a stressed real estate market, such as currently exists, the
value of the collateral securing the loans has become one of the most important factors in
determining the amount of loss incurred and the appropriate amount of allowance for loan losses to
record at the measurement date. While the likelihood of losses that are equal to the entire
recorded investment for a real estate loan is remote, declining collateral values have
significantly contributed to the elevated levels of net charge offs and the increase in the
provision for loan losses that the Corporation has experienced in recent quarters. Based on these
current market conditions and our continuous monitoring of specific individual nonperforming and
potential problem loans, we anticipate that net charge offs and the provision for loan losses will
remain elevated as the impact of the weak economy and stress on our customers continues. We cannot
predict the duration of asset quality stress for future periods, given uncertainty as to the
magnitude and scope of economic weakness in our markets, on our customers, and on underlying real
estate values (residential and commercial).
While there was minimal change in overall loan mix (see section “Balance Sheet” and Table 6), loans
declined $1.5 billion since year-end 2008 in both commercial and retail loan categories
(particularly commercial, financial and agricultural loans, real estate construction, and home
equity); and compared to September 30, 2008, loans declined $1.5 billion. During the third quarter
of 2009, the growth in criticized commercial loans, potential problem loans, nonperforming loans,
and loans past due 30-89 days began to moderate compared to the growth experienced in these
categories during the first two quarters of 2009. Criticized commercial loans increased 6% since
June 30, 2009, and increased 66% since year-end 2008, with continued stress on borrowers from
difficult economic conditions and negative commercial and residential real estate market issues
pervading into many related businesses; and compared to a year ago, criticized
commercial loans increased 84%. At September 30, 2009, criticized commercial loans represented 21%
of total loans (with commercial, financial, and agricultural loans, real estate construction
54
loans,
and commercial real estate loans representing 7%, 6%, and 8%, respectively, of total loans),
compared to 12% of total loans at December 31, 2008 (with commercial, financial, and agricultural
loans, real estate construction loans, commercial real estate loans, and residential real estate
loans representing 4%, 4%, 3%, and 1%, respectively, of total loans) and 10% of total loans at
September 30, 2008 (with commercial, financial, and agricultural loans, real estate construction
loans, commercial real estate loans, and residential real estate loans representing 3%, 4%, 2%, and
1%, respectively, of total loans). Loans past due 30-89 days decreased $15 million since year end
2008, with commercial past due loans down $16 million and consumer-related past due loans up $1
million, and decreased $34 million since June 30, 2009, including a $35 million decrease in
commercial past due loans and a $1 million increase in consumer-related past due loans. Since
year-end 2008, nonperforming loans rose $545 million to $886 million at September 30, 2009, with
commercial nonperforming loans up $487 million (primarily attributable to larger construction and
other commercial credits directly related to the housing industry or impacted by the prolonged weak
real estate market and economic environment) to $744 million, and total consumer-related
nonperforming loans up $58 million to $142 million (Table 9). On a sequential quarter basis,
nonperforming loans increased $152 million, including a $124 million increase in commercial
nonperforming loans and a $28 million increase in consumer-related nonperforming loans.
Nonperforming loans to total loans were 6.00%, 2.09% and 1.87% at September 30, 2009, and December
31 and September 30, 2008, respectively. The allowance for loan losses to loans increased to 2.79%
at September 30, 2009, from 1.63% at year-end 2008, as the provision for loan losses for the first
nine months of 2009 exceeded net charge offs by $147.2 million, while the allowance for loan losses
to loans was 1.51% at September 30, 2008.
Management believes the level of the allowance for loan losses to be appropriate at September 30,
2009.
Consolidated net income could be affected if management’s estimate of the allowance for loan losses
is subsequently materially different, requiring additional or less provision for loan losses to be
recorded. Management carefully considers numerous detailed and general factors, its assumptions,
and the likelihood of materially different conditions that could alter its assumptions. While
management uses currently available information to recognize losses on loans, future adjustments to
the allowance for loan losses may be necessary based on newly received appraisals, updated
commercial customer financial statements, rapidly deteriorating customer cash flow, and changes in
economic conditions that affect our customers. Additionally, larger credit relationships (defined
by management as over $25 million) do not inherently create more risk, but can create wider
fluctuations in net charge offs and asset quality measures compared to the Corporation’s longer
historical trends. As an integral part of their examination process, various federal and state
regulatory agencies also review the allowance for loan losses. These agencies may require that
certain loan balances be classified differently or charged off when their credit evaluations differ
from those of management, based on their judgments about information available to them at the time
of their examination.
55
TABLE 8
Allowance for Loan Losses
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At and for the nine months |
|
|
|
|
|
At and for the year |
|
|
|
|
ended September 30, |
|
|
|
|
|
ended December 31, |
|
|
|
|
|
2009 |
|
|
|
|
|
2008 |
|
|
|
2008 |
|
|
|
|
|
Allowance for Loan Losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
265,378 |
|
|
|
|
|
|
$ |
200,570 |
|
|
|
|
|
|
$ |
200,570 |
|
|
|
|
|
Provision for loan losses |
|
|
355,856 |
|
|
|
|
|
|
|
137,014 |
|
|
|
|
|
|
|
202,058 |
|
|
|
|
|
Charge offs |
|
|
(215,839 |
) |
|
|
|
|
|
|
(98,076 |
) |
|
|
|
|
|
|
(145,826 |
) |
|
|
|
|
Recoveries |
|
|
7,135 |
|
|
|
|
|
|
|
6,681 |
|
|
|
|
|
|
|
8,576 |
|
|
|
|
|
|
|
|
Net charge offs |
|
|
(208,704 |
) |
|
|
|
|
|
|
(91,395 |
) |
|
|
|
|
|
|
(137,250 |
) |
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
412,530 |
|
|
|
|
|
|
$ |
246,189 |
|
|
|
|
|
|
$ |
265,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge offs (recoveries): |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
Commercial, financial, and agricultural |
|
$ |
112,737 |
|
|
|
375 |
|
|
$ |
23,750 |
|
|
|
73 |
|
|
$ |
39,207 |
|
|
|
90 |
|
Commercial real estate (CRE) |
|
|
15,689 |
|
|
|
57 |
|
|
|
9,106 |
|
|
|
34 |
|
|
|
12,541 |
|
|
|
35 |
|
Real estate construction |
|
|
32,538 |
|
|
|
212 |
|
|
|
38,011 |
|
|
|
217 |
|
|
|
55,709 |
|
|
|
238 |
|
Lease financing |
|
|
1,309 |
|
|
|
155 |
|
|
|
368 |
|
|
|
41 |
|
|
|
570 |
|
|
|
47 |
|
|
|
|
Total commercial |
|
|
162,273 |
|
|
|
219 |
|
|
|
71,235 |
|
|
|
91 |
|
|
|
108,027 |
|
|
|
104 |
|
Home equity |
|
|
32,287 |
|
|
|
158 |
|
|
|
13,669 |
|
|
|
71 |
|
|
|
19,627 |
|
|
|
74 |
|
Installment |
|
|
6,740 |
|
|
|
105 |
|
|
|
4,151 |
|
|
|
66 |
|
|
|
6,160 |
|
|
|
74 |
|
|
|
|
Total retail |
|
|
39,027 |
|
|
|
146 |
|
|
|
17,820 |
|
|
|
70 |
|
|
|
25,787 |
|
|
|
74 |
|
Residential mortgage |
|
|
7,404 |
|
|
|
40 |
|
|
|
2,340 |
|
|
|
14 |
|
|
|
3,436 |
|
|
|
16 |
|
|
|
|
Total net charge offs |
|
$ |
208,704 |
|
|
|
175 |
|
|
$ |
91,395 |
|
|
|
76 |
|
|
$ |
137,250 |
|
|
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE & Construction Net Charge Off Detail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A |
) |
|
|
(A |
) |
|
|
(A |
) |
Farmland |
|
$ |
171 |
|
|
|
42 |
|
|
$ |
(1 |
) |
|
|
— |
|
|
$ |
74 |
|
|
|
13 |
|
Multi-family |
|
|
1,525 |
|
|
|
40 |
|
|
|
374 |
|
|
|
10 |
|
|
|
1,116 |
|
|
|
22 |
|
Owner occupied |
|
|
5,339 |
|
|
|
55 |
|
|
|
3,834 |
|
|
|
41 |
|
|
|
4,627 |
|
|
|
37 |
|
Non-owner occupied |
|
|
8,654 |
|
|
|
63 |
|
|
|
4,899 |
|
|
|
37 |
|
|
|
6,724 |
|
|
|
38 |
|
|
|
|
Commercial real estate |
|
$ |
15,689 |
|
|
|
57 |
|
|
$ |
9,106 |
|
|
|
34 |
|
|
$ |
12,541 |
|
|
|
35 |
|
|
|
|
1-4 family construction |
|
$ |
14,736 |
|
|
|
543 |
|
|
$ |
15,205 |
|
|
|
466 |
|
|
$ |
21,724 |
|
|
|
496 |
|
All other construction |
|
|
17,802 |
|
|
|
141 |
|
|
|
22,806 |
|
|
|
160 |
|
|
|
33,985 |
|
|
|
178 |
|
|
|
|
Real estate construction |
|
$ |
32,538 |
|
|
|
212 |
|
|
$ |
38,011 |
|
|
|
217 |
|
|
$ |
55,709 |
|
|
|
238 |
|
|
|
|
|
|
|
(A) |
|
— Annualized ratio of net charge offs to average loans by loan type in basis points. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to total loans |
|
|
2.79 |
% |
|
|
1.51 |
% |
|
|
1.63 |
% |
Allowance for loan losses to net charge offs (annualized) |
|
|
1.5 |
% |
|
|
2.0 |
% |
|
|
1.9 |
% |
56
TABLE 8 (continued)
Allowance for Loan Losses
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
June 30, |
|
|
|
|
|
March 31, |
|
|
|
|
|
December 31, |
|
|
|
|
|
September 30, |
|
|
|
|
Quarterly Trends: |
|
2009 |
|
|
|
|
|
2009 |
|
|
|
|
|
2009 |
|
|
|
|
|
2008 |
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
Allowance for Loan Losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
407,167 |
|
|
|
|
|
|
$ |
313,228 |
|
|
|
|
|
|
$ |
265,378 |
|
|
|
|
|
|
$ |
246,189 |
|
|
|
|
|
|
$ |
229,605 |
|
|
|
|
|
Provision for loan losses |
|
|
95,410 |
|
|
|
|
|
|
|
155,022 |
|
|
|
|
|
|
|
105,424 |
|
|
|
|
|
|
|
65,044 |
|
|
|
|
|
|
|
55,011 |
|
|
|
|
|
Charge offs |
|
|
(92,340 |
) |
|
|
|
|
|
|
(63,325 |
) |
|
|
|
|
|
|
(60,174 |
) |
|
|
|
|
|
|
(47,750 |
) |
|
|
|
|
|
|
(40,344 |
) |
|
|
|
|
Recoveries |
|
|
2,293 |
|
|
|
|
|
|
|
2,242 |
|
|
|
|
|
|
|
2,600 |
|
|
|
|
|
|
|
1,895 |
|
|
|
|
|
|
|
1,917 |
|
|
|
|
|
|
|
|
Net charge offs |
|
|
(90,047 |
) |
|
|
|
|
|
|
(61,083 |
) |
|
|
|
|
|
|
(57,574 |
) |
|
|
|
|
|
|
(45,855 |
) |
|
|
|
|
|
|
(38,427 |
) |
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
412,530 |
|
|
|
|
|
|
$ |
407,167 |
|
|
|
|
|
|
$ |
313,228 |
|
|
|
|
|
|
$ |
265,378 |
|
|
|
|
|
|
$ |
246,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge offs (recoveries): |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
Commercial, financial, and
agricultural |
|
$ |
57,480 |
|
|
|
611 |
|
|
$ |
19,367 |
|
|
|
191 |
|
|
$ |
35,890 |
|
|
|
341 |
|
|
$ |
15,457 |
|
|
|
143 |
|
|
$ |
7,813 |
|
|
|
72 |
|
Commercial real estate (CRE) |
|
|
4,449 |
|
|
|
45 |
|
|
|
8,382 |
|
|
|
92 |
|
|
|
2,858 |
|
|
|
32 |
|
|
|
3,435 |
|
|
|
39 |
|
|
|
3,650 |
|
|
|
41 |
|
Real estate construction |
|
|
12,837 |
|
|
|
285 |
|
|
|
16,249 |
|
|
|
307 |
|
|
|
3,452 |
|
|
|
62 |
|
|
|
17,698 |
|
|
|
299 |
|
|
|
19,715 |
|
|
|
328 |
|
Lease financing |
|
|
319 |
|
|
|
119 |
|
|
|
988 |
|
|
|
349 |
|
|
|
2 |
|
|
|
1 |
|
|
|
202 |
|
|
|
65 |
|
|
|
140 |
|
|
|
45 |
|
|
|
|
Total commercial |
|
|
75,085 |
|
|
|
313 |
|
|
|
44,986 |
|
|
|
182 |
|
|
|
42,202 |
|
|
|
167 |
|
|
|
36,792 |
|
|
|
142 |
|
|
|
31,318 |
|
|
|
120 |
|
Home equity |
|
|
11,202 |
|
|
|
170 |
|
|
|
10,343 |
|
|
|
152 |
|
|
|
10,742 |
|
|
|
153 |
|
|
|
5,958 |
|
|
|
82 |
|
|
|
4,543 |
|
|
|
64 |
|
Installment |
|
|
2,433 |
|
|
|
113 |
|
|
|
2,321 |
|
|
|
110 |
|
|
|
1,986 |
|
|
|
94 |
|
|
|
2,009 |
|
|
|
96 |
|
|
|
1,426 |
|
|
|
69 |
|
|
|
|
Total retail |
|
|
13,635 |
|
|
|
156 |
|
|
|
12,664 |
|
|
|
142 |
|
|
|
12,728 |
|
|
|
139 |
|
|
|
7,967 |
|
|
|
85 |
|
|
|
5,969 |
|
|
|
65 |
|
Residential mortgage |
|
|
1,327 |
|
|
|
23 |
|
|
|
3,433 |
|
|
|
53 |
|
|
|
2,644 |
|
|
|
43 |
|
|
|
1,096 |
|
|
|
20 |
|
|
|
1,140 |
|
|
|
21 |
|
|
|
|
Total net charge offs |
|
$ |
90,047 |
|
|
|
234 |
|
|
$ |
61,083 |
|
|
|
152 |
|
|
$ |
57,574 |
|
|
|
142 |
|
|
$ |
45,855 |
|
|
|
112 |
|
|
$ |
38,427 |
|
|
|
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE & Construction Net Charge Off Detail: |
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
|
|
|
|
|
|
(A |
) |
Farmland |
|
$ |
— |
|
|
|
— |
|
|
$ |
210 |
|
|
|
154 |
|
|
$ |
(39 |
) |
|
|
(28 |
) |
|
$ |
75 |
|
|
|
52 |
|
|
$ |
— |
|
|
|
— |
|
Multi-family |
|
|
444 |
|
|
|
33 |
|
|
|
412 |
|
|
|
33 |
|
|
|
669 |
|
|
|
54 |
|
|
|
742 |
|
|
|
59 |
|
|
|
(32 |
) |
|
|
(2 |
) |
Owner occupied |
|
|
2,102 |
|
|
|
62 |
|
|
|
2,371 |
|
|
|
74 |
|
|
|
866 |
|
|
|
28 |
|
|
|
793 |
|
|
|
26 |
|
|
|
93 |
|
|
|
3 |
|
Non-owner occupied |
|
|
1,903 |
|
|
|
39 |
|
|
|
5,389 |
|
|
|
121 |
|
|
|
1,362 |
|
|
|
31 |
|
|
|
1,825 |
|
|
|
41 |
|
|
|
3,589 |
|
|
|
81 |
|
|
|
|
Commercial real estate |
|
$ |
4,449 |
|
|
|
45 |
|
|
$ |
8,382 |
|
|
|
92 |
|
|
$ |
2,858 |
|
|
|
32 |
|
|
$ |
3,435 |
|
|
|
39 |
|
|
$ |
3,650 |
|
|
|
41 |
|
|
|
|
1-4 family construction |
|
$ |
11,459 |
|
|
|
N/M |
|
|
$ |
2,401 |
|
|
|
274 |
|
|
$ |
876 |
|
|
|
86 |
|
|
$ |
6,519 |
|
|
|
584 |
|
|
$ |
4,022 |
|
|
|
364 |
|
All other construction |
|
|
1,378 |
|
|
|
37 |
|
|
|
13,848 |
|
|
|
313 |
|
|
|
2,576 |
|
|
|
57 |
|
|
|
11,179 |
|
|
|
232 |
|
|
|
15,693 |
|
|
|
320 |
|
|
|
|
Real estate construction |
|
$ |
12,837 |
|
|
|
285 |
|
|
$ |
16,249 |
|
|
|
307 |
|
|
$ |
3,452 |
|
|
|
62 |
|
|
$ |
17,698 |
|
|
|
299 |
|
|
$ |
19,715 |
|
|
|
328 |
|
|
|
|
57
TABLE 9
Nonperforming Assets
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept 30, |
|
June 30, |
|
March 31, |
|
Dec 31, |
|
Sept 30, |
|
|
2009 |
|
2009 |
|
2009 |
|
2008 |
|
2008 |
|
Nonperforming assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
737,817 |
|
|
$ |
616,434 |
|
|
$ |
355,579 |
|
|
$ |
257,322 |
|
|
$ |
235,288 |
|
Residential mortgage |
|
|
75,681 |
|
|
|
57,277 |
|
|
|
51,248 |
|
|
|
45,146 |
|
|
|
36,094 |
|
Retail |
|
|
31,822 |
|
|
|
26,803 |
|
|
|
26,419 |
|
|
|
24,389 |
|
|
|
18,657 |
|
|
|
|
Total nonaccrual loans |
|
|
845,320 |
|
|
|
700,514 |
|
|
|
433,246 |
|
|
|
326,857 |
|
|
|
290,039 |
|
Accruing loans past due 90 days or more: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
6,155 |
|
|
|
3,339 |
|
|
|
905 |
|
|
|
— |
|
|
|
1,870 |
|
Residential mortgage |
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
|
10 |
|
|
|
11 |
|
Retail |
|
|
17,019 |
|
|
|
16,446 |
|
|
|
15,087 |
|
|
|
13,801 |
|
|
|
12,750 |
|
|
|
|
Total accruing loans past due 90 days or more |
|
|
23,174 |
|
|
|
19,785 |
|
|
|
16,002 |
|
|
|
13,811 |
|
|
|
14,631 |
|
Restructured loans |
|
|
17,256 |
|
|
|
13,089 |
|
|
|
2,927 |
|
|
|
— |
|
|
|
— |
|
|
|
|
Total nonperforming loans |
|
|
885,750 |
|
|
|
733,388 |
|
|
|
452,175 |
|
|
|
340,668 |
|
|
|
304,670 |
|
Other real estate owned (OREO) |
|
|
60,010 |
|
|
|
51,633 |
|
|
|
54,883 |
|
|
|
48,710 |
|
|
|
46,473 |
|
Total nonperforming assets |
|
$ |
945,760 |
|
|
$ |
785,021 |
|
|
$ |
507,058 |
|
|
$ |
389,378 |
|
|
$ |
351,143 |
|
|
|
|
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total loans |
|
|
6.00 |
% |
|
|
4.79 |
% |
|
|
2.84 |
% |
|
|
2.09 |
% |
|
|
1.87 |
% |
Nonperforming assets to total loans plus OREO |
|
|
6.38 |
|
|
|
5.11 |
|
|
|
3.17 |
|
|
|
2.38 |
|
|
|
2.15 |
|
Nonperforming assets to total assets |
|
|
4.13 |
|
|
|
3.27 |
|
|
|
2.08 |
|
|
|
1.61 |
|
|
|
1.56 |
|
Allowance for loan losses to nonperforming loans |
|
|
46.57 |
|
|
|
55.52 |
|
|
|
69.27 |
|
|
|
77.90 |
|
|
|
80.81 |
|
Allowance for loan losses to total loans |
|
|
2.79 |
|
|
|
2.66 |
|
|
|
1.97 |
|
|
|
1.63 |
|
|
|
1.51 |
|
|
|
|
Nonperforming assets by type: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial, and agricultural |
|
$ |
209,843 |
|
|
$ |
187,943 |
|
|
$ |
102,257 |
|
|
$ |
104,664 |
|
|
$ |
85,995 |
|
Commercial real estate (CRE) |
|
|
213,736 |
|
|
|
165,929 |
|
|
|
100,838 |
|
|
|
62,423 |
|
|
|
52,875 |
|
Real estate construction |
|
|
301,844 |
|
|
|
264,402 |
|
|
|
152,008 |
|
|
|
90,048 |
|
|
|
98,205 |
|
Leasing |
|
|
18,814 |
|
|
|
1,929 |
|
|
|
1,707 |
|
|
|
187 |
|
|
|
83 |
|
|
|
|
Total commercial |
|
|
744,237 |
|
|
|
620,203 |
|
|
|
356,810 |
|
|
|
257,322 |
|
|
|
237,158 |
|
Home equity |
|
|
45,905 |
|
|
|
38,474 |
|
|
|
35,224 |
|
|
|
31,035 |
|
|
|
25,372 |
|
Installment |
|
|
7,387 |
|
|
|
7,545 |
|
|
|
6,755 |
|
|
|
7,155 |
|
|
|
6,035 |
|
|
|
|
Total retail |
|
|
53,292 |
|
|
|
46,019 |
|
|
|
41,979 |
|
|
|
38,190 |
|
|
|
31,407 |
|
Residential mortgage |
|
|
88,221 |
|
|
|
67,166 |
|
|
|
53,386 |
|
|
|
45,156 |
|
|
|
36,105 |
|
|
|
|
Total nonperforming loans |
|
|
885,750 |
|
|
|
733,388 |
|
|
|
452,175 |
|
|
|
340,668 |
|
|
|
304,670 |
|
Commercial real estate owned |
|
|
45,188 |
|
|
|
36,818 |
|
|
|
36,729 |
|
|
|
28,724 |
|
|
|
29,581 |
|
Residential real estate owned |
|
|
11,635 |
|
|
|
11,628 |
|
|
|
13,484 |
|
|
|
15,178 |
|
|
|
12,084 |
|
Bank properties real estate owned |
|
|
3,187 |
|
|
|
3,187 |
|
|
|
4,670 |
|
|
|
4,808 |
|
|
|
4,808 |
|
|
|
|
Other real estate owned |
|
|
60,010 |
|
|
|
51,633 |
|
|
|
54,883 |
|
|
|
48,710 |
|
|
|
46,473 |
|
|
|
|
Total nonperforming assets |
|
$ |
945,760 |
|
|
$ |
785,021 |
|
|
$ |
507,058 |
|
|
$ |
389,378 |
|
|
$ |
351,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE & Construction Nonperforming Loan Detail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmland |
|
$ |
1,303 |
|
|
$ |
400 |
|
|
$ |
706 |
|
|
$ |
36 |
|
|
$ |
267 |
|
Multi-family |
|
|
23,317 |
|
|
|
13,696 |
|
|
|
11,414 |
|
|
|
10,819 |
|
|
|
9,296 |
|
Owner occupied |
|
|
46,623 |
|
|
|
45,304 |
|
|
|
35,867 |
|
|
|
22,999 |
|
|
|
16,478 |
|
Non-owner occupied |
|
|
142,493 |
|
|
|
106,529 |
|
|
|
52,851 |
|
|
|
28,569 |
|
|
|
26,834 |
|
|
|
|
Commercial real estate |
|
$ |
213,736 |
|
|
$ |
165,929 |
|
|
$ |
100,838 |
|
|
$ |
62,423 |
|
|
$ |
52,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family construction |
|
$ |
88,849 |
|
|
$ |
91,216 |
|
|
$ |
58,443 |
|
|
$ |
38,727 |
|
|
$ |
40,441 |
|
All other construction |
|
|
212,995 |
|
|
|
173,186 |
|
|
|
93,565 |
|
|
|
51,321 |
|
|
|
57,764 |
|
|
|
|
Real estate construction |
|
$ |
301,844 |
|
|
$ |
264,402 |
|
|
$ |
152,008 |
|
|
$ |
90,048 |
|
|
$ |
98,205 |
|
|
|
|
58
TABLE 9 (continued)
Nonperforming Assets
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept 30, |
|
June 30, |
|
March 31, |
|
Dec 31, |
|
Sept 30, |
|
|
2009 |
|
2009 |
|
2009 |
|
2008 |
|
2008 |
|
Loans 30-89 days past due by type: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial, and agricultural |
|
$ |
43,159 |
|
|
$ |
47,515 |
|
|
$ |
60,838 |
|
|
$ |
40,109 |
|
|
$ |
61,344 |
|
Commercial real estate (CRE) |
|
|
50,029 |
|
|
|
66,288 |
|
|
|
61,587 |
|
|
|
83,066 |
|
|
|
40,965 |
|
Real estate construction |
|
|
39,184 |
|
|
|
35,166 |
|
|
|
75,136 |
|
|
|
25,266 |
|
|
|
44,587 |
|
Leasing |
|
|
873 |
|
|
|
18,833 |
|
|
|
759 |
|
|
|
370 |
|
|
|
5,147 |
|
|
|
|
Total commercial |
|
|
133,245 |
|
|
|
167,802 |
|
|
|
198,320 |
|
|
|
148,811 |
|
|
|
152,043 |
|
Home equity |
|
|
16,852 |
|
|
|
19,755 |
|
|
|
18,137 |
|
|
|
16,606 |
|
|
|
14,775 |
|
Installment |
|
|
7,401 |
|
|
|
7,577 |
|
|
|
10,382 |
|
|
|
9,733 |
|
|
|
9,371 |
|
|
|
|
Total retail |
|
|
24,253 |
|
|
|
27,332 |
|
|
|
28,519 |
|
|
|
26,339 |
|
|
|
24,146 |
|
Residential mortgage |
|
|
17,994 |
|
|
|
14,189 |
|
|
|
19,015 |
|
|
|
14,962 |
|
|
|
15,325 |
|
|
|
|
Total loans past due 30-89 days |
|
$ |
175,492 |
|
|
$ |
209,323 |
|
|
$ |
245,854 |
|
|
$ |
190,112 |
|
|
$ |
191,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE & Construction Past Due Loan Detail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmland |
|
$ |
265 |
|
|
$ |
1,493 |
|
|
$ |
1,257 |
|
|
$ |
892 |
|
|
$ |
646 |
|
Multi-family |
|
|
2,780 |
|
|
|
4,120 |
|
|
|
5,168 |
|
|
|
3,394 |
|
|
|
2,808 |
|
Owner occupied |
|
|
21,071 |
|
|
|
28,339 |
|
|
|
16,072 |
|
|
|
13,179 |
|
|
|
15,468 |
|
Non-owner occupied |
|
|
25,913 |
|
|
|
32,336 |
|
|
|
39,090 |
|
|
|
65,601 |
|
|
|
22,043 |
|
|
|
|
Commercial real estate |
|
$ |
50,029 |
|
|
$ |
66,288 |
|
|
$ |
61,587 |
|
|
$ |
83,066 |
|
|
$ |
40,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family construction |
|
$ |
9,530 |
|
|
$ |
14,668 |
|
|
$ |
29,753 |
|
|
$ |
6,150 |
|
|
$ |
7,937 |
|
All other construction |
|
|
29,654 |
|
|
|
20,498 |
|
|
|
45,383 |
|
|
|
19,116 |
|
|
|
36,650 |
|
|
|
|
Real estate construction |
|
$ |
39,184 |
|
|
$ |
35,166 |
|
|
$ |
75,136 |
|
|
$ |
25,266 |
|
|
$ |
44,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potential problem loans |
|
$ |
1,573,903 |
|
|
$ |
1,426,171 |
|
|
$ |
1,016,551 |
|
|
$ |
937,802 |
|
|
$ |
765,641 |
|
Nonperforming Loans and Other Real Estate Owned
Management is committed to an aggressive nonaccrual and problem loan identification philosophy.
This philosophy is implemented through the ongoing monitoring and review of all pools of risk in
the loan portfolio to ensure that problem loans are identified timely and the risk of loss is
minimized. Table 9 provides detailed information regarding nonperforming assets, which include
nonperforming loans and other real estate owned.
Nonperforming loans are considered one indicator of potential future loan losses. Nonperforming
loans are defined as nonaccrual loans, loans 90 days or more past due but still accruing, and
restructured loans. The Corporation specifically excludes from its definition of nonperforming
loans student loan balances that are 90 days or more past due and still accruing and that have
contractual government guarantees as to collection of principal and interest. The Corporation had
approximately $18.8 million, $13.0 million and $14.7 million of these past due student loans at
September 30, 2009, September 30, 2008, and December 31, 2008, respectively.
Nonperforming loans were $886 million at September 30, 2009, compared to $305 million at September
30, 2008 and $341 million at year-end 2008, reflecting in part the impact of the weak real estate
markets and economic environment on the Corporation’s customers. Loans past due 30-89 days were
$175 million at September 30, 2009, a decrease of $16 million from September 30, 2008 and a
decrease of $15 million from December 31, 2008. The ratio of nonperforming loans to total loans
was 6.00% at September 30, 2009, compared to 1.87% at September 30, 2008 and 2.09% at year-end
2008. The Corporation’s allowance for loan losses to nonperforming loans was 47% at September 30,
2009, down from 81% at September 30, 2008, and 78% at December 31, 2008.
59
The recent market conditions have been marked with general economic and industry declines with
pervasive impact on consumer confidence, business and personal financial performance, and
commercial and residential real estate markets. The increase in nonperforming loans was primarily
due to the impact of declining property values, slower sales, longer holding periods, and rising
costs brought on by deteriorating real estate conditions and the weak economy, and was especially
impacted by several larger individual commercial credit relationships. As shown in Table 9, total
nonperforming loans were up $545 million since year-end 2008, with commercial nonperforming loans
up $487 million (primarily attributable to larger construction and other commercial credits
directly related to the housing industry or impacted by the prolonged weak real estate market and
economic environment) and consumer-related nonperforming loans were up $58 million. Since
September 30, 2008, total nonperforming loans increased $581 million, with commercial nonperforming
loans up $507 million, while consumer-related nonperforming loans increased $74 million. The
addition of these larger individual commercial credit relationships during 2008 and 2009 was the
primary cause for the decline in the ratio of the allowance for loan losses to nonperforming loans.
The Corporation’s estimate of the appropriate allowance for loan losses does not have a targeted
reserve to nonperforming loan coverage ratio. However, management’s allowance methodology at
September 30, 2009, including an impairment analysis on specifically identified commercial loans
defined by the Corporation as impaired, incorporated the level of specific reserves for these
larger individual commercial credit relationships, as well as other factors, in determining the
overall adequacy of the allowance for loan losses.
Potential Problem Loans: The level of potential problem loans is another predominant factor
in determining the relative level of risk in the loan portfolio and in determining the level of the
allowance for loan losses. Potential problem loans are generally defined by management to include
loans rated as substandard by management but that are not in nonperforming status; however, there
are circumstances present to create doubt as to the ability of the borrower to comply with present
repayment terms. The decision of management to include performing loans in potential problem loans
does not necessarily mean that the Corporation expects losses to occur, but that management
recognized a higher degree of risk associated with these loans. The loans that have been reported
as potential problem loans are predominantly commercial loans covering a diverse range of
businesses and real estate property types. At September 30, 2009, potential problem loans totaled
$1.6 billion, compared to $0.9 billion at December 31, 2008. The $0.7 billion increase in
potential problem loans since December 31, 2008, was primarily due to a $344 million increase in
commercial real estate, a $150 million increase in real estate construction, and a $118 million
increase in commercial, financial, and agricultural. The current rise in and level of potential
problem loans highlights management’s continued heightened level of uncertainty of the pace at
which a commercial credit may deteriorate, the duration of asset quality stress, and uncertainty
around the magnitude and scope of economic stress that may be felt by the Corporation’s customers
and on the underlying real estate values (both residential and commercial).
Other Real Estate Owned: Other real estate owned was $60.0 million at September 30, 2009,
compared to $46.5 million at September 30, 2008, and $48.7 million at year-end 2008. The $13.5
million increase in other real estate owned between the September 30 periods was predominantly due
to a $15.6 million increase in commercial real estate owned (with $21.7 million attributable to 10
larger commercial foreclosures, net of write-downs of $11 million on one large commercial
property), partially offset by a $1.6 million decrease to bank premises no longer used for banking
and reclassified into other real estate owned, and a $0.5 million decrease in residential real
estate owned. Since year-end 2008, commercial real estate owned increased $16.4 million (with
$20.4 million attributable to 9 larger commercial foreclosures, net of write-downs of $8 million on
one large commercial property), while residential real estate owned decreased $3.5 million and bank
properties real estate owned decreased by $1.6 million, for a net increase in other real estate
owned of $11.3 million.
60
Recent Regulatory Developments
As
discussed in Note 16, “Subsequent Event – Recent Regulatory Developments,” of the notes to consolidated
financial statements, our subsidiary bank has entered into an MOU
with the OCC.
Liquidity
The objective of liquidity management is to ensure that the Corporation has the ability to generate
sufficient cash or cash equivalents in a timely and cost-effective manner to satisfy the cash flow
requirements of depositors and borrowers and to meet its other commitments as they fall due,
including the ability to pay dividends to shareholders, service debt, invest in subsidiaries or
acquisitions, repurchase common stock, and satisfy other operating requirements.
Funds are available from a number of basic banking activity sources, primarily from the core
deposit base and from loans and investment securities repayments and maturities. Additionally,
liquidity is provided from the sale of investment securities, lines of credit with major banks, the
ability to acquire large, network, and brokered deposits, and the ability to securitize or package
loans for sale. The Corporation regularly evaluates the creation of additional funding capacity
based on market opportunities and conditions, as well as corporate funding needs and is currently
exploring options to replace the subordinated note offering which matures in 2011. The
Corporation’s capital can be a source of funding and liquidity as well (see section “Capital”).
The current volatility and disruptions in the capital markets may impact the Corporation’s ability
to access certain liquidity sources in the same manner as the Corporation had in the past.
The Corporation’s internal liquidity management framework includes measurement of several key
elements, such as wholesale funding as a percent of total assets and liquid assets to short-term
wholesale funding. Strong capital ratios, credit quality, and core earnings are essential to
retaining high credit ratings and, consequently, cost-effective access to wholesale funding
markets. A downgrade or loss in credit ratings could have an impact on the Corporation’s ability
to access wholesale funding at favorable interest rates. As a result, capital ratios, asset
quality measurements, and profitability ratios are monitored on an ongoing basis as part of the
liquidity management process. At September 30, 2009, the Corporation was in compliance with its
internal liquidity objectives.
While core deposits and loan and investment securities repayments are principal sources of
liquidity, funding diversification is another key element of liquidity management. Diversity is
achieved by strategically varying depositor type, term, funding market, and instrument. The Parent
Company and its subsidiary bank are rated by Moody’s and Standard and Poor’s (“S&P”). Credit
ratings by these nationally recognized statistical rating agencies are an important component of
the Corporation’s liquidity profile. Credit ratings relate to the Corporation’s ability to issue
debt securities and the cost to borrow money, and should not be viewed as an indication of future
stock performance or a recommendation to buy, sell, or hold securities. Among other factors, the
credit ratings are based on financial strength, credit quality and concentrations in the loan
portfolio, the level and volatility of earnings, capital adequacy, the quality of management, the
liquidity of the balance sheet, the availability of a significant base of core deposits, and the
Corporation’s ability to access a broad array of wholesale funding sources. Adverse changes in
these factors could result in a negative change in credit ratings and impact not only the ability
to raise funds in the capital markets, but also the cost of these funds. The Corporation’s credit
rating was downgraded by S&P in May 2009 and the rating
agencies continue to focus on the banking industry. Ratings are subject to revision or withdrawal at any
time and each rating should be evaluated independently. The current credit ratings of the Parent
Company and its subsidiary bank are displayed below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
December 31, 2008 |
|
|
|
|
|
Credit Ratings |
|
Moody’s |
|
S&P |
|
Moody’s |
|
S&P |
|
|
|
|
|
Bank short-term |
|
|
P1 |
|
|
|
A2 |
|
|
|
P1 |
|
|
|
A2 |
|
Bank long-term |
|
|
A1 |
|
|
BBB+ |
|
|
A1 |
|
|
|
A- |
|
Corporation short-term |
|
|
P1 |
|
|
|
A2 |
|
|
|
P1 |
|
|
|
A2 |
|
Corporation long-term |
|
|
A2 |
|
|
BBB |
|
|
A2 |
|
|
BBB+ |
Subordinated debt long-term |
|
|
A3 |
|
|
BBB- |
|
|
A3 |
|
|
BBB |
The Corporation also has funding sources that could be used to increase liquidity and provide
additional financial flexibility. At September 30, 2009, $200 million of commercial paper was
available under the
61
Parent Company’s $200 million commercial paper program.
In December 2008, the Parent Company filed a “shelf” registration under which the Parent Company
may offer any combination of the following securities, either separately or in units: trust
preferred securities, debt securities, preferred stock, depositary shares, common stock, and
warrants. In May 2002, $175 million of trust preferred securities were issued, bearing a 7.625%
fixed coupon rate. In September 2008, the Parent Company issued $26 million in a subordinated note
offering, bearing a 9.25% fixed coupon rate, 5-year no-call provision, and 10-year maturity, while
in August 2001, the Parent Company issued $200 million in a subordinated note offering, bearing a
6.75% fixed coupon rate and 10-year maturity.
In November 2008, under the CPP, the Corporation issued 525,000 shares of Senior Preferred Stock
(with a par value of $1.00 per share and a liquidation preference of $1,000 per share) and a
10-year warrant to purchase approximately 4.0 million shares of common stock (“Common Stock
Warrants”), for aggregate proceeds of $525 million. The allocated carrying value of the Senior
Preferred Stock and Common Stock Warrants on the date of issuance (based on their relative fair
values) was $507.7 million and $17.3 million, respectively. Cumulative dividends on the Senior
Preferred Stock are payable at 5% per annum for the first five years and at a rate of 9% per annum
thereafter on the liquidation preference of $1,000 per share. The Common Stock Warrants have a
term of 10 years and are exercisable at any time, in whole or in part, at an exercise price of
$19.77 per share (subject to certain anti-dilution adjustments).
A bank note program associated with Associated Bank, National Association, (the “Bank”) was
established during 2000. Under this program, short-term and long-term debt may be issued. As of
September 30, 2009, no bank notes were outstanding and $225 million was available under the 2000
bank note program. A new bank note program was instituted during 2005, of which $2 billion was
available at September 30, 2009. The 2005 bank note program will be utilized upon completion of the
2000 bank note program. The Bank has also established federal funds lines with major banks and the
ability to borrow from the Federal Home Loan Bank ($1.0 billion of FHLB advances was outstanding at
September 30, 2009). The Bank also issues institutional certificates of deposit, network deposits,
brokered certificates of deposit, and accepts Eurodollar deposits.
Investment securities are an important tool to the Corporation’s liquidity objective. As of
September 30, 2009, all investment securities are classified as available for sale and are reported
at fair value on the consolidated balance sheet. Of the $5.7 billion available for sale investment
securities portfolio at September 30, 2009, $2.4 billion was pledged to secure certain deposits or
for other purposes as required or permitted by law. The majority of the remaining securities could
be pledged or sold to enhance liquidity, if necessary.
The FHLB of Chicago announced in October 2007 that it was under a consensual cease and desist order
with its regulator, which among other things, restricts various future activities of the FHLB of
Chicago. Such restrictions may stop the FHLB from redeeming stock without prior approval. The
FHLB of Chicago last paid a dividend in the third quarter of 2007. The Bank is a member of the
FHLB Chicago. Accounting guidance indicates that an investor in FHLB Chicago capital stock should
recognize impairment if it concludes that it is not probable that it will ultimately recover the
par value of its shares. The decision of whether impairment exists is a matter of judgment that
should reflect the investor’s view of FHLB Chicago’s long-term performance, which includes factors
such as its operating performance, the severity and duration of declines in the market value of its
net assets related to its capital stock amount, its commitment to make payments required by law or
regulation and the level of such payments in relation to its operating performance, the impact of
legislation and regulatory changes on FHLB Chicago, and accordingly, on the members of FHLB Chicago
and its liquidity and funding position. After evaluating all of these considerations, the
Corporation believes the cost of the investment will be recovered.
For the nine months ended September 30, 2009, net cash provided by operating and investing
activities was $0.1 billion and $0.9 billion, respectively, while financing activities used net
cash of $1.1 billion, for a net
62
decrease in cash and cash equivalents of $0.1 billion since
year-end 2008. Generally, during the first nine months of 2009, net assets decreased $1.3 billion
(5.4%), including a decrease in loans (down $1.5 billion),
partially offset by an increase in investment securities (up $508 million). The $1.3 billion
increase in deposits was predominantly used to fund the change in assets and repay wholesale
funding as well as to provide for the payment of cash dividends to the Corporation’s stockholders.
For the nine months ended September 30, 2008, net cash provided by operating and financing
activities was $0.4 billion and $0.7 billion, respectively, while investing activities used net
cash of $1.0 billion, for a net increase in cash and cash equivalents of $0.1 billion since
year-end 2007. Generally, during the first nine months of 2008, net assets increased $0.9 billion
compared to year-end 2007, primarily in loans. Deposits and short-term borrowings were
predominantly used to fund asset growth and repay long-term funding, as well as to provide for the
payment of cash dividends to the Corporation’s stockholders.
Contractual Obligations, Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities
The Corporation utilizes a variety of financial instruments in the normal course of business to
meet the financial needs of its customers and to manage its own exposure to fluctuations in
interest rates. These financial instruments include lending-related commitments and derivative
instruments. A discussion of the Corporation’s derivative instruments at September 30, 2009, is
included in Note 11, “Derivative and Hedging Activities,” of the notes to consolidated financial
statements. A discussion of the Corporation’s lending-related commitments is included in Note 12,
“Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities,” of the notes to
consolidated financial statements. See also Note 8, “Long-term Funding,” of the notes to
consolidated financial statements for additional information on the Corporation’s long-term
funding.
Table 10 summarizes significant contractual obligations and other commitments at September 30,
2009, at those amounts contractually due to the recipient, including any premiums or discounts,
hedge basis adjustments, or other similar carrying value adjustments.
TABLE 10: Contractual Obligations and Other Commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Year |
|
One to |
|
Three to |
|
Over |
|
|
|
|
or Less |
|
Three Years |
|
Five Years |
|
Five Years |
|
Total |
|
|
($ in Thousands) |
Time deposits |
|
$ |
3,573,235 |
|
|
$ |
787,404 |
|
|
$ |
109,019 |
|
|
$ |
579 |
|
|
$ |
4,470,237 |
|
Short-term borrowings |
|
|
1,517,594 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,517,594 |
|
Long-term funding |
|
|
617,505 |
|
|
|
899,802 |
|
|
|
97 |
|
|
|
244,102 |
|
|
|
1,761,506 |
|
Operating leases |
|
|
11,764 |
|
|
|
19,270 |
|
|
|
13,324 |
|
|
|
14,751 |
|
|
|
59,109 |
|
Commitments to extend credit |
|
|
3,462,570 |
|
|
|
867,931 |
|
|
|
183,408 |
|
|
|
58,531 |
|
|
|
4,572,440 |
|
|
|
|
Total |
|
$ |
9,182,668 |
|
|
$ |
2,574,407 |
|
|
$ |
305,848 |
|
|
$ |
317,963 |
|
|
$ |
12,380,886 |
|
|
|
|
As discussed in Note 16, “Subsequent Event — Recent Regulatory Developments,” of the notes to
consolidated financial statements, our subsidiary bank has entered into an MOU with the OCC. In
connection with the MOU, the Corporation will commit to act as a primary or contingent source of
capital to support the specified capital levels beginning March 31, 2010 until the MOU is no longer
in effect. The dollar amount of this commitment, however, is
uncertain at this time.
Capital
Stockholders’ equity at September 30, 2009 was $2.9 billion, minimally changed (up $48 million)
from December 31, 2008. The change in stockholders’ equity between the two periods was primarily
composed of the retention of earnings, with offsetting decreases to stockholders’ equity for the
payment of cash dividends. Cash dividends of $0.42 per share were paid in the first nine months of
2009, compared to $0.95 per share in the first nine months of 2008. At September 30, 2009,
stockholders’ equity included $64.9 million of accumulated other comprehensive income compared to
$55,000 of accumulated other comprehensive income at December 31, 2008. The $64.9 million
improvement in accumulated other comprehensive income resulted primarily from the change in the
unrealized gain/loss position, net of the tax effect, on investment securities available for sale
(from unrealized gains of $36.6 million at December 31, 2008, to unrealized gains of $97.6 million
at September 30, 2009), as well as a $3.5 million decrease in the unrealized loss on cash flow
hedges, net of the tax effect. Stockholders’ equity to assets was 12.78% and 11.89% at September
30, 2009 and December 31, 2008, respectively.
63
In November 2008, under the CPP, the Corporation issued 525,000 shares of Senior Preferred Stock
(with a par value of $1.00 per share and a liquidation preference of $1,000 per share) and a
10-year warrant to purchase approximately 4.0 million shares of common stock (“Common Stock
Warrants”), for aggregate proceeds of $525 million. The proceeds received were allocated between
the Senior Preferred Stock and the Common Stock Warrants based upon their relative fair values,
which resulted in the recording of a discount on the Senior Preferred Stock upon issuance that
reflects the value allocated to the Common Stock Warrants. The discount will be accreted using a
level-yield basis over five years. The allocated carrying value of the Senior Preferred Stock and
Common Stock Warrants on the date of issuance (based on their relative fair values) was $507.7
million and $17.3 million, respectively. Cumulative dividends on the Senior Preferred Stock are
payable at 5% per annum for the first five years and at a rate of 9% per annum thereafter on the
liquidation preference of $1,000 per share. The Common Stock Warrants have a term of 10 years and
are exercisable at any time, in whole or in part, at an exercise price of $19.77 per share (subject
to certain anti-dilution adjustments).
The Board of Directors has authorized management to repurchase shares of the Corporation’s common
stock to be made available for reissuance in connection with the Corporation’s employee incentive
plans and/or for other corporate purposes. For the Corporation’s employee incentive plans, the
Board of Directors authorized the repurchase of up to 2.0 million shares per quarter, while under
various actions, the Board of Directors authorized the repurchase of shares, not to exceed
specified amounts of the Corporation’s outstanding shares per authorization (“block
authorizations”). During 2008 and through September 30, 2009, no shares were repurchased under
this authorization. At September 30, 2009, approximately 3.9 million shares remain authorized to
repurchase under the block authorizations. The repurchase of shares will be based on market
opportunities, capital levels, growth prospects, and other investment opportunities, and is subject
to the restrictions under the CPP.
The Corporation regularly reviews the adequacy of its capital to ensure that sufficient capital is
available for current and future needs and is in compliance with regulatory guidelines. The
assessment of overall capital adequacy depends on a variety of factors, including asset quality,
liquidity, stability of earnings, changing competitive forces, economic conditions in markets
served and strength of management. The capital ratios of the Corporation and its banking affiliate
are greater than minimums required by regulatory guidelines. The Corporation’s capital ratios are
summarized in Table 11.
64
TABLE 11
Capital Ratios
(In Thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At or For the Quarter Ended |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
2009 |
|
2009 |
|
2009 |
|
2008 |
|
2008 |
|
Total stockholders’ equity |
|
$ |
2,924,659 |
|
|
$ |
2,873,768 |
|
|
$ |
2,897,169 |
|
|
$ |
2,876,503 |
|
|
$ |
2,364,247 |
|
Tier 1 capital |
|
|
2,103,581 |
|
|
|
2,098,647 |
|
|
|
2,115,120 |
|
|
|
2,117,680 |
|
|
|
1,614,247 |
|
Total capital |
|
|
2,372,711 |
|
|
|
2,418,084 |
|
|
|
2,443,772 |
|
|
|
2,446,597 |
|
|
|
1,939,639 |
|
Market capitalization |
|
|
1,460,207 |
|
|
|
1,598,263 |
|
|
|
1,975,437 |
|
|
|
2,674,059 |
|
|
|
2,546,538 |
|
|
|
|
Book value per common share |
|
$ |
18.88 |
|
|
$ |
18.49 |
|
|
$ |
18.68 |
|
|
$ |
18.54 |
|
|
$ |
18.52 |
|
Tangible book value per common share |
|
|
11.38 |
|
|
|
10.97 |
|
|
|
11.15 |
|
|
|
10.99 |
|
|
|
10.96 |
|
Cash dividend per common share |
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.32 |
|
|
|
0.32 |
|
|
|
0.32 |
|
Stock price at end of period |
|
|
11.42 |
|
|
|
12.50 |
|
|
|
15.45 |
|
|
|
20.93 |
|
|
|
19.95 |
|
Low closing price for the period |
|
|
9.21 |
|
|
|
12.50 |
|
|
|
10.60 |
|
|
|
15.72 |
|
|
|
14.85 |
|
High closing price for the period |
|
|
12.67 |
|
|
|
19.00 |
|
|
|
21.39 |
|
|
|
24.21 |
|
|
|
25.92 |
|
|
|
|
Total stockholders’ equity / assets |
|
|
12.78 |
% |
|
|
11.97 |
% |
|
|
11.90 |
% |
|
|
11.89 |
% |
|
|
10.51 |
% |
Tangible common equity / tangible assets (1) |
|
|
6.64 |
|
|
|
6.09 |
|
|
|
6.10 |
|
|
|
6.05 |
|
|
|
6.50 |
|
Tangible stockholders’ equity / tangible assets (2) |
|
|
8.96 |
|
|
|
8.30 |
|
|
|
8.27 |
|
|
|
8.23 |
|
|
|
6.50 |
|
Tier 1 common equity / risk-weighted assets (3) |
|
|
8.67 |
|
|
|
8.21 |
|
|
|
7.91 |
|
|
|
7.90 |
|
|
|
8.05 |
|
Tier 1 leverage ratio |
|
|
9.35 |
|
|
|
9.06 |
|
|
|
9.06 |
|
|
|
9.75 |
|
|
|
7.63 |
|
Tier 1 risk-based capital ratio |
|
|
13.14 |
|
|
|
12.45 |
|
|
|
11.93 |
|
|
|
11.91 |
|
|
|
9.22 |
|
Total risk-based capital ratio |
|
|
14.83 |
|
|
|
14.35 |
|
|
|
13.79 |
|
|
|
13.76 |
|
|
|
11.08 |
|
|
|
|
Shares outstanding (period end) |
|
|
127,864 |
|
|
|
127,861 |
|
|
|
127,860 |
|
|
|
127,762 |
|
|
|
127,646 |
|
Basic shares outstanding (average) |
|
|
127,863 |
|
|
|
127,861 |
|
|
|
127,839 |
|
|
|
127,717 |
|
|
|
127,553 |
|
Diluted shares outstanding (average) |
|
|
127,863 |
|
|
|
127,861 |
|
|
|
127,845 |
|
|
|
127,810 |
|
|
|
127,622 |
|
|
|
|
(1) |
|
Tangible common equity to tangible assets = Common stockholders’ equity excluding goodwill and other intangible assets divided by assets excluding
goodwill and other intangible assets. This is a non-GAAP financial measure. |
|
(2) |
|
Tangible stockholders’ equity to tangible assets = Total stockholders’ equity excluding goodwill and other intangible assets divided by assets excluding
goodwill and other intangible assets. This is a non-GAAP financial measure. |
|
(3) |
|
Tier 1 common equity to risk-weighted assets = Tier 1 capital excluding qualifying perpetual preferred stock and qualifying trust preferred securities
divided by risk-weighted assets. This is a non-GAAP financial measure. |
Comparable Third Quarter Results
Net income available to common equity for the third quarter of 2009 was $8.7 million, down $29.1
million from net income available to common equity of $37.8 million for the third quarter of 2008.
Return on average equity was 2.19% for third quarter 2009 versus 6.38% for third quarter 2008,
while return on average assets was 0.27% compared to 0.68% for third quarter 2008. Tables 1 through
10 present selected comparable quarter data.
Net interest income of $179.2 million for the third quarter of 2009, was up $12.7 million
(7.6%) versus third quarter 2008, while taxable equivalent net interest income was $185.2 million,
$11.8 million (6.8%) higher than the third quarter of 2008. The increase in taxable equivalent net
interest income was attributable to a favorable volume variance (increasing taxable equivalent net
interest income by $16.5 million), offset by an unfavorable rate variance (decreasing taxable
equivalent net interest income by $4.7 million). See Tables 2 and 3. Average earning assets of
$21.1 billion in the third quarter of 2009 increased $1.2 billion from the third quarter of 2008,
with average loans down $0.9 billion and investments up $2.1 billion (58%). Average
interest-bearing liabilities of $17.4 billion were up $0.3 billion from third quarter 2008, with
average interest-bearing deposits up $2.1 billion (19%) and average wholesale funding down $1.8
billion (31%). On average, noninterest-bearing demand deposits (a principal component of net free
funds) increased $0.4 billion (18%) from the third quarter of 2008.
The net interest margin of 3.50% was down 2 bp from 3.48% for the third quarter of 2008, the net
result of a
65
12 bp increase in the interest rate spread (i.e., a 96 bp decrease in the earning asset yield
versus a 108 bp decrease in the average cost of interest-bearing liabilities) and a 10 bp lower
contribution from net free funds (due principally to lower rates on interest-bearing liabilities
reducing the value of noninterest-bearing deposits and other net free funds). The average Federal
funds rate for third quarter 2009 was 175 bp lower than for third quarter 2008. On the asset side,
average loans (yielding 4.80%, down 85 bp versus third quarter 2008) declined as a percentage of
earning assets (72%, versus 81% for third quarter 2008), whereas average investments (yielding
4.16%, down 109 bp) represented a larger portion of earning assets (28%, versus 19% for third
quarter 2008). On the funding side, average wholesale funding (costing 2.11% for third quarter
2009, down 81 bp) declined as a percentage of interest-bearing liabilities (to 23%, versus 34% for
third quarter 2008), while interest-bearing deposits (costing 1.12%, down 107 bp) represented a
larger portion of average interest-bearing liabilities (77%, versus 66% for third quarter 2008).
The provision for loan losses was $95.4 million (or $5.4 million greater than net charge offs) for
the third quarter of 2009 versus $55.0 million (or $16.6 million greater than net charge offs) for
the third quarter of 2008. Annualized net charge offs represented 2.34% of average loans for the
third quarter of 2009 and 0.94% of average loans for the third quarter of 2008. The allowance for
loan losses to loans at September 30, 2009 was 2.79% compared to 1.51% at September 30, 2008. Total
nonperforming loans grew 191% to $886 million (6.00% of total loans) versus $305 million at
September 30, 2008 (1.87% of total loans). See Table 8 and Table 9, as well as the discussion under
sections “Provision for Loan Losses,” “Allowance for Loan Losses,” and “Nonperforming Loans and
Other Real Estate Owned.”
Noninterest income was $75.3 million for the third quarter of 2009, relatively unchanged from $75.3
million for the third quarter of 2008 (see also Table 4). Core fee-based revenue was $66.5
million, down $4.6 million (6.4%) versus the third quarter of 2008 with declines in trust service
fees (down 9.6%), service charges on deposit accounts (down 8.3%), and card-based and other
nondeposit fees (down 7.4%). The decline in core fee-based revenue between the comparable third
quarter periods was primarily the result of continued lower levels of consumer fee-based activity
and lower asset management revenue due to the year-over-year equity market declines. Net mortgage
banking income was down $4.5 million, with a $2.3 million increase in gross mortgage banking income
and a $6.8 million increase in mortgage servicing rights expense. The $2.3 million increase in
gross mortgage banking income was primarily attributable to higher gains on sales, while the $6.8
million increase in mortgage servicing rights expense was primarily attributable to a $5.5 million
unfavorable change to the valuation reserve (i.e., a $4.7 million valuation addition in third
quarter 2009 versus a $0.8 million valuation recovery for third quarter 2008). Treasury management
fees decreased $1.7 million with decreases in interest rate risk related fees between the periods,
BOLI income decreased $1.4 million, primarily attributable to lower crediting rates between the
comparable third quarter periods, and other income decreased $0.7 million, with small decreases in
various revenues (such as miscellaneous commissions and changes in the fair value of various
limited ownership interests). Net losses on asset sales increased $0.7 million, primarily due to
higher losses on sales of other real estate owned. Investment securities net losses decreased
$13.5 million, with third quarter 2009 including gains of $1.1 million on the sale of
mortgage-related securities and a credit-related other-than-temporary impairment of $1.1 million on
the Corporation’s holding of a trust preferred debt security and a non-agency mortgage-related
security, while third quarter 2008 net investment securities losses were attributable to
other-than-temporary write-downs on the Corporation’s holding of various debt securities (including
a $10.1 million write-down on two preferred stocks and a $3.5 million write-down on two trust
preferred debt securities).
Noninterest expense for the third quarter of 2009 was $141.1 million, up $4.5 million (3.3%) over
the third quarter of 2008 (see also Table 5). Personnel costs were down $4.9 million (6.2%),
primarily attributable to a decrease in formal / discretionary bonuses, partially offset by higher
base salaries and commissions (including merit increases between the years). Average full-time
equivalent employees were 5,004 for third quarter 2009, down slightly (3%) from 5,141 for the
comparable 2008 period. FDIC expense was up $7.7 million as the one-time assessment credit was
exhausted and the assessment rate more than doubled in January 2009.
66
Foreclosure/OREO expenses increased $6.3 million, primarily due to a general rise in foreclosure
expenses (impacted by the continued deterioration of the real estate markets). All other
noninterest expense categories were down $4.5 million (8.2%) on a combined basis, reflecting
efforts to control selected discretionary expenses. Income tax expense for the third quarter of
2009 was $2.0 million compared to income tax expense of $12.5 million for the third quarter of
2008. The change in income tax expense is primarily due to the level of pretax income between the
comparable three month periods.
TABLE 12
Selected Quarterly Information
($ in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
2009 |
|
2009 |
|
2009 |
|
2008 |
|
2008 |
|
Summary of Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
179,236 |
|
|
$ |
179,138 |
|
|
$ |
189,278 |
|
|
$ |
191,782 |
|
|
$ |
166,517 |
|
Provision for loan losses |
|
|
95,410 |
|
|
|
155,022 |
|
|
|
105,424 |
|
|
|
65,044 |
|
|
|
55,011 |
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust service fees |
|
|
9,057 |
|
|
|
8,569 |
|
|
|
8,477 |
|
|
|
8,248 |
|
|
|
10,020 |
|
Service charges on deposit accounts |
|
|
30,829 |
|
|
|
29,671 |
|
|
|
27,205 |
|
|
|
30,946 |
|
|
|
33,609 |
|
Card-based and other nondeposit fees |
|
|
11,586 |
|
|
|
11,858 |
|
|
|
10,174 |
|
|
|
12,297 |
|
|
|
12,517 |
|
Retail commission income |
|
|
15,041 |
|
|
|
14,829 |
|
|
|
15,512 |
|
|
|
15,541 |
|
|
|
14,928 |
|
|
|
|
Core fee-based revenue |
|
|
66,513 |
|
|
|
64,927 |
|
|
|
61,368 |
|
|
|
67,032 |
|
|
|
71,074 |
|
Mortgage banking, net |
|
|
(909 |
) |
|
|
28,297 |
|
|
|
4,267 |
|
|
|
(1,227 |
) |
|
|
3,571 |
|
Treasury management fees, net |
|
|
226 |
|
|
|
2,393 |
|
|
|
2,626 |
|
|
|
(33 |
) |
|
|
1,935 |
|
BOLI income |
|
|
3,789 |
|
|
|
3,161 |
|
|
|
5,772 |
|
|
|
4,711 |
|
|
|
5,235 |
|
Asset sale gains (losses), net |
|
|
(126 |
) |
|
|
(1,287 |
) |
|
|
(1,107 |
) |
|
|
(1,054 |
) |
|
|
573 |
|
Investment securities gains (losses), net |
|
|
(42 |
) |
|
|
(1,385 |
) |
|
|
10,596 |
|
|
|
(35,298 |
) |
|
|
(13,585 |
) |
Other |
|
|
5,858 |
|
|
|
5,835 |
|
|
|
5,455 |
|
|
|
6,943 |
|
|
|
6,520 |
|
|
|
|
Total noninterest income |
|
|
75,309 |
|
|
|
101,941 |
|
|
|
88,977 |
|
|
|
41,074 |
|
|
|
75,323 |
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel expense |
|
|
73,501 |
|
|
|
81,171 |
|
|
|
77,098 |
|
|
|
77,374 |
|
|
|
78,395 |
|
Occupancy |
|
|
11,949 |
|
|
|
12,341 |
|
|
|
12,881 |
|
|
|
13,134 |
|
|
|
12,037 |
|
Equipment |
|
|
4,575 |
|
|
|
4,670 |
|
|
|
4,589 |
|
|
|
4,785 |
|
|
|
5,088 |
|
Data processing |
|
|
7,442 |
|
|
|
8,126 |
|
|
|
7,597 |
|
|
|
7,446 |
|
|
|
7,634 |
|
Business development and advertising |
|
|
3,910 |
|
|
|
4,943 |
|
|
|
4,737 |
|
|
|
6,047 |
|
|
|
5,175 |
|
Other intangible asset amortization expense |
|
|
1,386 |
|
|
|
1,385 |
|
|
|
1,386 |
|
|
|
1,564 |
|
|
|
1,568 |
|
Legal and professional fees |
|
|
3,349 |
|
|
|
5,586 |
|
|
|
4,241 |
|
|
|
5,311 |
|
|
|
3,538 |
|
Foreclosure/OREO expense |
|
|
8,688 |
|
|
|
13,576 |
|
|
|
5,013 |
|
|
|
6,716 |
|
|
|
2,427 |
|
FDIC expense |
|
|
8,451 |
|
|
|
18,090 |
|
|
|
5,775 |
|
|
|
930 |
|
|
|
791 |
|
Other |
|
|
17,860 |
|
|
|
20,143 |
|
|
|
17,947 |
|
|
|
25,443 |
|
|
|
19,924 |
|
|
|
|
Total noninterest expense |
|
|
141,111 |
|
|
|
170,031 |
|
|
|
141,264 |
|
|
|
148,750 |
|
|
|
136,577 |
|
Income tax expense (benefit) |
|
|
2,030 |
|
|
|
(26,633 |
) |
|
|
(11,158 |
) |
|
|
2,203 |
|
|
|
12,483 |
|
|
|
|
Net income (loss) |
|
|
15,994 |
|
|
|
(17,341 |
) |
|
|
42,725 |
|
|
|
16,859 |
|
|
|
37,769 |
|
Preferred stock dividends and discount
accretion |
|
|
7,342 |
|
|
|
7,331 |
|
|
|
7,321 |
|
|
|
3,250 |
|
|
|
— |
|
|
|
|
Net income (loss) available to common equity |
|
$ |
8,652 |
|
|
$ |
(24,672 |
) |
|
$ |
35,404 |
|
|
$ |
13,609 |
|
|
$ |
37,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent net interest income |
|
$ |
185,174 |
|
|
$ |
185,288 |
|
|
$ |
195,822 |
|
|
$ |
198,684 |
|
|
$ |
173,416 |
|
Net interest margin |
|
|
3.50 |
% |
|
|
3.40 |
% |
|
|
3.59 |
% |
|
|
3.88 |
% |
|
|
3.48 |
% |
Effective tax rate (benefit) |
|
|
11.26 |
% |
|
|
(60.57 |
%) |
|
|
(35.35 |
%) |
|
|
11.56 |
% |
|
|
24.84 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
$ |
23,362,954 |
|
|
$ |
24,064,567 |
|
|
$ |
24,255,783 |
|
|
$ |
22,646,421 |
|
|
$ |
22,072,948 |
|
Earning assets |
|
|
21,063,016 |
|
|
|
21,847,267 |
|
|
|
21,959,077 |
|
|
|
20,436,483 |
|
|
|
19,884,434 |
|
Interest-bearing liabilities |
|
|
17,412,341 |
|
|
|
18,125,389 |
|
|
|
18,457,879 |
|
|
|
17,363,481 |
|
|
|
17,107,551 |
|
Loans |
|
|
15,248,895 |
|
|
|
16,122,063 |
|
|
|
16,430,347 |
|
|
|
16,285,881 |
|
|
|
16,203,717 |
|
Deposits |
|
|
16,264,181 |
|
|
|
16,100,686 |
|
|
|
15,045,976 |
|
|
|
14,395,626 |
|
|
|
13,710,297 |
|
Wholesale funding |
|
|
4,067,830 |
|
|
|
4,876,970 |
|
|
|
6,098,266 |
|
|
|
5,496,248 |
|
|
|
5,876,051 |
|
Stockholders’ equity |
|
|
2,904,210 |
|
|
|
2,909,700 |
|
|
|
2,899,603 |
|
|
|
2,602,917 |
|
|
|
2,353,606 |
|
67
Sequential Quarter Results
Net income available to common equity for the third quarter of 2009 was $8.7 million, compared to a
second quarter 2009 net loss available to common equity of $24.7 million. For the third quarter of
2009, return on average assets was 0.27% and return on average equity was 2.19%, compared to return
on average assets of (0.29)% and return on average equity of (2.40)% for the second quarter of 2009
(see Table 1).
Taxable equivalent net interest income for the third quarter of 2009 was $185.2 million, $0.1
million lower than the second quarter of 2009. Changes in balance sheet volume and mix reduced
taxable equivalent net interest income by $4.1 million, while shifts in the interest rate
environment increased net interest income by $3.2 million and one extra day in the third quarter
increased net interest income by $0.8 million. The Federal funds rate averaged 0.25% for both
second and third quarter of 2009. The net interest margin between the sequential quarters was up 10
bp, to 3.50% in the third quarter of 2009, comprised of a 13 bp higher interest rate spread (to
3.26%, as the rate on interest-bearing liabilities fell 21 bp and the yield on earning assets
declined 8 bp) and a 3 bp lower contribution from net free funds (to 0.24%, as lower rates on
interest-bearing liabilities decreased the value of noninterest-bearing deposits and other net free
funds). Average earning assets declined $0.8 billion to $21.1 billion in the third quarter of
2009, attributable to a decline in average loans (down $0.9 billion, predominantly in commercial
loans), offset by growth in average investments (up $0.1 billion) over second quarter 2009. On the
funding side, average interest-bearing deposits were up $0.1 billion, and average demand deposits
were up $0.1 billion. On average, wholesale funding balances were down $0.8 billion, comprised of
a $0.7 billion decrease in short-term borrowings and a $0.1 billion decrease in long-term funding.
Provision for loan losses for the third quarter of 2009 was $95.4 million (or $5.4 million greater
than net charge offs), compared to $155.0 million (or $93.9 million greater than net charge offs)
in the second quarter of 2009. Annualized net charge offs represented 2.34% of average loans for
the third quarter of 2009 compared to 1.52% for the second quarter of 2009. Total nonperforming
loans of $886 million (6.00% of total loans) at September 30, 2009 were up from $733 million (4.79%
of total loans) at June 30, 2009, with commercial nonperforming loans up $124 million (primarily
attributable to larger construction and other commercial credits directly impacted by the weak real
estate market) to $744 million, and total consumer-related nonperforming loans up $29 million to
$142 million (Table 9). The allowance for loan losses to loans at September 30, 2009 was 2.79%,
compared to 2.66% at June 30, 2009. See discussion under sections, “Provision for Loan Losses,”
“Allowance for Loan Losses,” and “Nonperforming Loans and Other Real Estate Owned.”
Noninterest income for the third quarter of 2009 decreased $26.6 million (26%) to $75.3 million
versus second quarter 2009, including a $29.2 million decrease in net mortgage banking income and a
$2.2 million decrease in Treasury management fees, offset by a $1.6 million increase in core
fee-based revenues, a $2.5 million favorable swing in net gains (losses) on asset and investment
sales combined, and a $0.6 million increase in BOLI income. Core fee-based revenues of $66.5
million were up $1.6 million (2.4%) versus second quarter 2009, with increases in service charges
on deposit accounts (up 3.9%), trust service fees (up 5.7%), and retail commission income (up
1.4%), partially offset by lower card-based and other nondeposit fees (down 2.3%). Net mortgage
banking was down $29.2 million from second quarter 2009, predominantly due to $14.0 million lower
gains on sales and related income as well as a $14.9 million increase in mortgage servicing rights
expense (primarily due to a $14.3 million unfavorable change in the valuation reserve, with third
quarter 2009 including a $4.7 million valuation addition versus a $9.6 million valuation recovery
in second quarter 2009).
On a sequential quarter basis, noninterest expense decreased $28.9 million (17.0%) to $141.1
million in the third quarter of 2009. Personnel expense was down $7.7 million (9.4%), primarily
attributable to lower formal / discretionary bonuses and $1.7 million recognized in second quarter
2009 for an executive
separation agreement. Average full-time equivalent employees were at 5,004 for third quarter 2009,
down
68
slightly (2%) from 5,116 for second quarter 2009. FDIC expense was down $9.6 million (53.3%)
primarily attributable to an $11.3 million special assessment accrued in the second quarter of
2009. Foreclosure/OREO expense decreased $4.9 million (36.0%), due primarily to a $7 million
write-down on a single foreclosed property during the second quarter of 2009. All other
noninterest expense categories were down $6.7 million (11.8%) on a combined basis, reflecting
efforts to control selected discretionary expenses. Income tax expense for the third quarter of
2009 was $2.0 million compared to income tax benefit of $26.6 million for second quarter 2009. The
change in income tax expense / benefit is primarily due to the level of pretax income / loss
between the sequential three month periods. In addition, the Corporation recorded a $5.0 million
decrease in the valuation allowance on deferred tax assets in the second quarter of 2009.
Future Accounting Pronouncements
New accounting policies adopted by the Corporation are discussed in Note 3, “New Accounting
Pronouncements Adopted,” of the notes to consolidated financial statements. The expected impact of
accounting policies recently issued or proposed but not yet required to be adopted are discussed
below. To the extent the adoption of new accounting standards materially affects the Corporation’s
financial condition, results of operations, or liquidity, the impacts are discussed in the
applicable sections of this financial review and the notes to consolidated financial statements.
In August 2009, the Financial Accounting Standards Board (“FASB”) issued an accounting standard to
provide additional guidance on measuring the fair value of liabilities under the fair value
accounting standards (codified under Accounting Standards Codification Topic 820, “Fair Value
Measurements and Disclosures”). The quoted price for the identical liability, when traded as an
asset in an active market, is also a Level 1 measurement for that liability when no adjustment to
the quoted price is required. In the absence of a Level 1 measurement, a company must use a
valuation technique that uses a quoted price or another valuation technique, such as using a market
or income approach. This statement is effective for the first interim or annual reporting period
ending after December 15, 2009. The Corporation will adopt the accounting standard in the fourth
quarter of 2009, as required, and is in the process of assessing the impact on its results of
operations, financial position, and liquidity.
In June 2009, the FASB issued an accounting standard which will require a qualitative rather than a
quantitative analysis to determine the primary beneficiary of a variable interest entity (“VIE”)
for consolidation purposes. The primary beneficiary of a VIE is the enterprise that has: (1) the
power to direct the activities of the VIE that most significantly impact the VIE’s economic
performance, and (2) the obligation to absorb losses of the VIE that could potentially be
significant to the VIE or the right to receive benefits of the VIE that could potentially be
significant to the VIE. This accounting standard will be effective as of the beginning of the
first annual reporting period beginning after November 15, 2009. The Corporation will adopt the
accounting standard at the beginning of 2010, as required, and is in the process of assessing the
impact on its results of operations, financial position, and liquidity.
In June 2009, the FASB issued an accounting standard which amends current generally accepted
accounting principles related to the accounting for transfers and servicing of financial assets and
extinguishments of liabilities, including the removal of the concept of a qualifying
special-purpose entity. This new accounting standard also clarifies that a transferor must
evaluate whether it has maintained effective control of a financial asset by considering its
continuing direct or indirect involvement with the transferred financial asset. This accounting
standard will be effective as of the beginning of the first annual reporting period beginning after
November 15, 2009. The Corporation will adopt the accounting standard at the beginning of 2010, as
required, and is in the process of assessing the impact on its results of operations, financial
position, and liquidity.
69
In December 2008, the FASB issued an accounting standard which will require additional disclosures
about assets held in an employer’s defined benefit pension or other postretirement plan including
fair values of each major asset category and level within the fair value hierarchy. This
accounting standard will be effective for fiscal years ending after December 15, 2009. The
Corporation will adopt the accounting standard for year-end 2009, as required.
Subsequent Events
On October 28, 2009, the Board of Directors declared a $0.05 per share dividend payable on November
16, 2009, to shareholders of record as of November 6, 2009. This cash dividend has not been
reflected in the accompanying consolidated financial statements.
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk
The Corporation has not experienced any material changes to its market risk position since December
31, 2008, from that disclosed in the Corporation’s 2008 Form 10-K Annual Report.
ITEM 4. Controls and Procedures
The Corporation maintains disclosure controls and procedures as required under Rule 13a-15
promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are
designed to ensure that information required to be disclosed in our Exchange Act reports is
recorded, processed, summarized and reported within the time periods specified in the SEC’s rules
and forms, and that such information is accumulated and communicated to the Corporation’s
management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to
allow timely decisions regarding required disclosure.
As of September 30, 2009, the Corporation’s management carried out an evaluation, under the
supervision and with the participation of the Corporation’s Chief Executive Officer and Chief
Financial Officer, of the effectiveness of its disclosure controls and procedures. Based on the
foregoing, its Chief Executive Officer and Chief Financial Officer concluded that the Corporation’s
disclosure controls and procedures were effective as of September 30, 2009. No changes were made
to the Corporation’s internal control over financial reporting (as defined in Rule 13a-15(f) of the
Exchange Act of 1934) during the last fiscal quarter that have materially affected, or are
reasonably likely to materially affect, the Corporation’s internal control over financial
reporting.
70
PART II — OTHER INFORMATION
ITEM 1A. Risk Factors
You should carefully consider the risks and uncertainties described in Part I, Item 1A. Risk
Factors in our Annual Report on Form 10-K for the year ended December 31, 2008 and the updated risk
factors below as well as the other information in our subsequent filings with the SEC, including
this Quarterly Report on Form 10-Q.
Regulatory oversight has increased –
On November 5, 2009, Associated Bank, National Association (the “Bank”) entered into a Memorandum of Understanding
(“MOU”) with the Comptroller of the Currency (“OCC”), its primary banking regulator. The MOU, which is an informal
agreement between the Bank and the OCC, requires the Bank to develop, implement, and maintain various processes to
improve the Bank’s risk management of its loan portfolio and a three year capital plan providing for maintenance of
specified capital levels discussed below, notification to the OCC of dividends proposed to be paid to the Corporation,
and the commitment of the Corporation to act as a primary or contingent source of the Bank’s capital.
Management believes that it has satisfied a number of the conditions of the MOU and has commenced the steps necessary
to resolve any and all remaining matters presented therein. The Bank has also agreed with the OCC that beginning March 31, 2010,
until the MOU is no longer in effect, to maintain minimum capital ratios at specified levels higher than those otherwise
required by applicable regulations as follows: Tier 1 capital to total average assets (leverage ratio)—8% and total capital
to risk-weighted assets—12%. At September 30, 2009, the Bank’s capital ratios were 8.33% and 13.11%, respectively. As a result
of the MOU, the Bank’s lending activities and capital levels are now subject to increased regulatory oversight. The terms of the
MOU may affect our liquidity. In connection with the MOU, we committed to serve as a primary or contingent source of capital to
the Bank to support the maintenance of the specified higher minimum capital ratios. The dollar amount of this commitment is
uncertain at this time.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
Following are the Corporation’s monthly common stock purchases during the third quarter of 2009.
For a discussion of the common stock repurchase authorizations and repurchases during the period,
see section “Capital” included under Part I Item 2 of this document.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
Maximum Number of |
|
|
Total Number |
|
|
|
|
|
Shares Purchased as |
|
Shares that May Yet |
|
|
of Shares |
|
Average Price |
|
Part of Publicly |
|
Be Purchased Under |
Period |
|
Purchased |
|
Paid per Share |
|
Announced Plans |
|
the Plan |
|
July 1 — July 31, 2009 |
|
|
258 |
|
|
$ |
10.14 |
|
|
|
— |
|
|
|
— |
|
August 1 — August 31, 2009 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
September 1 — September
30, 2009 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
Total |
|
|
258 |
|
|
$ |
10.14 |
|
|
|
— |
|
|
|
— |
|
|
|
|
During the third quarter of 2009, the Corporation repurchased shares for minimum tax
withholding settlements on equity compensation. The effect to the Corporation of this transaction
was an increase in treasury stock and a decrease in cash of approximately $3,000 in the third
quarter of 2009.
ITEM 6. Exhibits
|
(a) |
|
Exhibits: |
|
|
|
|
Exhibit (11), Statement regarding computation of per-share earnings. See
Note 4 of the notes to consolidated financial statements in Part I Item 1. |
|
|
|
|
Exhibit (31.1), Certification Under Section 302 of Sarbanes-Oxley by Paul S.
Beideman, Chief Executive Officer, is attached hereto. |
|
|
|
|
Exhibit (31.2), Certification Under Section 302 of Sarbanes-Oxley by Joseph
B. Selner, Chief Financial Officer, is attached hereto. |
|
|
|
|
Exhibit (32), Certification by the Chief Executive Officer and Chief
Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of Sarbanes-Oxley, is attached hereto. |
71
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
ASSOCIATED BANC-CORP
(Registrant)
|
|
Date: November 9, 2009 |
/s/ Paul S. Beideman
|
|
|
Paul S. Beideman |
|
|
Chairman and Chief Executive Officer |
|
|
|
|
Date: November 9, 2009 |
/s/ Joseph B. Selner
|
|
|
Joseph B. Selner |
|
|
Chief Financial Officer |
|
|
72