First Citizens BancShares
FCNCA
#1006
Rank
$24.58 B
Marketcap
$2,006
Share price
0.11%
Change (1 day)
-6.05%
Change (1 year)

First Citizens BancShares - 10-Q quarterly report FY2011 Q2


Text size:
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

xQuarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2011

or

 

¨Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 001-16715

 

 

First Citizens BancShares, Inc.

(Exact name of Registrant as specified in its charter)

 

 

 

Delaware 56-1528994

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

4300 Six Forks Road, Raleigh, North Carolina 27609
(Address of principle executive offices) (Zip code)

(919) 716-7000

(Registrant’s telephone number, including area code)

 

 

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 twelve 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 ninety days.    Yes  x    No  ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the Registrant was required to submit and post such files)    Yes  x    No  ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of ‘accelerated filer’ and ‘large accelerated filer’ in Rule 12b-2 of the Exchange Act:

 

Large accelerated filer x  Accelerated filer ¨
Non-accelerated filer ¨  Smaller reporting company ¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

Class A Common Stock—$1 Par Value—8,756,778 shares

Class B Common Stock—$1 Par Value—1,639,987 shares

(Number of shares outstanding, by class, as of August 8, 2011)

 

 

 


Table of Contents

INDEX

 

 

     Page(s) 
PART I. 

FINANCIAL INFORMATION

  
Item 1. Financial Statements (Unaudited)  
 Consolidated Balance Sheets at June 30, 2011, December 31, 2010 and June 30, 2010   3  
 Consolidated Statements of Income for the three- and six- month periods ended June 30, 2011 and June 30, 2010   4  
 Consolidated Statements of Changes in Shareholders’ Equity for the six month periods ended June 30, 2011 and June 30, 2010   5  
 Consolidated Statements of Cash Flows for the six month periods ended June 30, 2011 and June 30, 2010   6  
 Notes to Consolidated Financial Statements   7  
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations   34  
Item 3. Quantitative and Qualitative Disclosures about Market Risk   58  
Item 4. Controls and Procedures   58  
PART II. 

OTHER INFORMATION

  
Item 1A. Risk Factors   59  
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds    64  
Item 6. Exhibits   64  

 

2


Table of Contents

Part 1

 

Item 1.Financial Statements (Unaudited)

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Balance Sheets

 

   June 30*
2011
  December 31#
2010
  June 30*
2010
 
   (thousands, except share data) 

Assets

    

Cash and due from banks

  $537,717   $460,178   $625,857  

Overnight investments

   741,654    398,390    736,896  

Investment securities available for sale

   4,014,241    4,510,076    3,768,777  

Investment securities held to maturity

   2,098    2,532    3,084  

Loans held for sale

   56,004    88,933    91,076  

Loans and leases:

    

Covered under loss share agreements

   2,399,738    2,007,452    2,367,090  

Not covered under loss share agreements

   11,528,854    11,480,577    11,622,494  

Less allowance for loan and lease losses

   250,050    227,765    188,169  
             

Net loans and leases

   13,678,542    13,260,264    13,801,415  

Premises and equipment

   842,911    842,745    846,702  

Other real estate owned:

    

Covered under loss share agreements

   150,636    112,748    98,416  

Not covered under loss share agreements

   49,028    52,842    46,763  

Income earned not collected

   50,876    83,644    77,186  

Receivable from FDIC for loss share agreements

   522,507    623,261    692,242  

Goodwill

   102,625    102,625    102,625  

Other intangible assets

   8,234    9,897    12,936  

Other assets

   264,577    258,524    201,794  
             

Total assets

  $21,021,650   $20,806,659   $21,105,769  
             

Liabilities

    

Deposits:

    

Noninterest-bearing

  $4,166,886   $3,976,366   $3,730,321  

Interest-bearing

   13,496,080    13,658,900    14,056,920  
             

Total deposits

   17,662,966    17,635,266    17,787,241  

Short-term borrowings

   655,808    546,597    541,709  

Long-term obligations

   792,661    809,949    918,930  

Other liabilities

   100,026    81,885    162,525  
             

Total liabilities

   19,211,461    19,073,697    19,410,405  

Shareholders’ Equity

    

Common stock:

    

Class A - $1 par value (8,756,778 shares issued and outstanding for all periods)

   8,757    8,757    8,757  

Class B - $1 par value (1,639,987 issued and outstanding at June 30, 2011, 1,677,675 shares issued and outstanding at December 31, 2010 and June 30, 2010)

   1,640    1,678    1,678  

Surplus

   143,766    143,766    143,766  

Retained earnings

   1,685,477    1,615,290    1,563,720  

Accumulated other comprehensive loss

   (29,451  (36,529  (22,557
             

Total shareholders’ equity

   1,810,189    1,732,962    1,695,364  
             

Total liabilities and shareholders’ equity

  $21,021,650   $20,806,659   $21,105,769  
             

 

*Unaudited
#Derived from the 2010 Annual Report on Form 10-K.

See accompanying Notes to Consolidated Financial Statements.

 

3


Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Statements of Income

 

   Three Months Ended June 30  Six Months Ended June 30 
   2011  2010  2011  2010 
   (thousands, except share and per share data, unaudited) 

Interest income

     

Loans and leases

  $233,731   $202,541   $465,184   $389,615  

Investment securities:

     

U. S. Treasury

   2,259    6,927    5,469    14,346  

Government agency

   4,863    3,323    9,910    5,255  

Residential mortgage backed securities

   2,104    1,873    4,757    3,437  

Corporate bonds

   2,119    2,198    4,295    4,333  

State, county and municipal

   12    15    25    48  

Other

   200    12    459    82  
                 

Total investment securities interest and dividend income

   11,557    14,348    24,915    27,501  

Overnight investments

   316    546    705    1,019  
                 

Total interest income

   245,604    217,435    490,804    418,135  

Interest expense

     

Deposits

   27,081    41,091    56,901    79,207  

Short-term borrowings

   1,482    640    3,179    1,396  

Long-term obligations

   9,666    10,842    19,362    21,634  
                 

Total interest expense

   38,229    52,573    79,442    102,237  
                 

Net interest income

   207,375    164,862    411,362    315,898  

Provision for loan and lease losses

   53,977    31,826    98,396    48,756  
                 

Net interest income after provision for loan and lease losses

   153,398    133,036    312,966    267,142  

Noninterest income

     

Gain on acquisitions

   0    0    64,984    136,000  

Cardholder and merchant services

   30,543    28,505    57,323    52,294  

Service charges on deposit accounts

   15,778    19,513    31,568    38,340  

Wealth management services

   14,119    14,222    27,407    25,956  

Fees from processing services

   7,595    7,226    14,841    14,449  

Securities gains (losses)

   (96  (186  (545  945  

Other service charges and fees

   5,960    5,110    11,917    9,758  

Mortgage income

   2,530    1,924    4,845    3,334  

Insurance commissions

   2,280    1,794    4,814    4,600  

ATM income

   1,370    1,699    2,960    3,354  

Adjustments for FDIC receivable for loss share agreements

   (13,747  12,940    (24,126  15,527  

Other

   317    (125  1,751    14  
                 

Total noninterest income

   66,649    92,622    197,739    304,571  

Noninterest expense

     

Salaries and wages

   76,124    74,475    151,928    146,635  

Employee benefits

   18,708    15,839    38,357    34,150  

Occupancy expense

   18,487    18,517    36,800    36,353  

Equipment expense

   17,515    16,604    34,906    32,419  

FDIC insurance expense

   2,501    6,609    10,726    11,496  

Foreclosure-related expenses

   3,747    4,014    9,235    8,075  

Other

   50,400    45,718    95,558    85,598  
                 

Total noninterest expense

   187,482    181,776    377,510    354,726  
                 

Income before income taxes

   32,565    43,882    133,195    216,987  

Income taxes

   11,265    15,280    49,216    81,774  
                 

Net income

  $21,300   $28,602   $83,979   $135,213  
                 

Average shares outstanding

   10,422,857    10,434,453    10,428,623    10,434,453  

Net income per share

  $2.04   $2.74   $8.05   $12.96  
                 

See accompanying Notes to Consolidated Financial Statements.

 

4


Table of Contents

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

First Citizens BancShares, Inc. and Subsidiaries

 

   Class A
Common Stock
   Class B
Common Stock
  Surplus   Retained
Earnings
  Accumulated
Other
Comprehensive
Income (loss)
  Total
Shareholders’
Equity
 
   (thousands, except share data unaudited) 

Balance at December 31, 2009

  $8,757    $1,678   $143,766    $1,429,863   $(24,949 $1,559,115  

Adjustment resulting from adoption of a change in accounting for QSPEs and controlling financial interests effective January 1, 2010

   0     0    0     4,904    0    4,904  

Comprehensive income:

         

Net income

   0     0    0     135,213    0    135,213  

Change in unrealized securities gains arising during period, net of $2,608 deferred tax

   0     0    0     0    6,563    6,563  

Less reclassification adjustment for gains included in net income, net of $370 deferred tax benefit

   0     0    0     0    (575  (575

Change in unrecognized loss on cash flow hedges, net of $2,346 deferred tax benefit

   0     0    0     0    (3,596  (3,596
         

 

 

 

Total comprehensive income

          137,605  
         

 

 

 

Cash dividends

   0     0    0     (6,260  0    (6,260
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Balance at June 30, 2010

  $8,757    $1,678   $143,766    $1,563,720   $(22,557 $1,695,364  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Balance at December 31, 2010

  $8,757    $1,678   $143,766    $1,615,290   $(36,529 $1,732,962  

Comprehensive income:

         

Net income

   0     0    0     83,979    0    83,979  

Change in unrealized securities gains arising during period, net of $3,168 deferred tax

   0     0    0     0    4,929    4,929  

Reclassification adjustment for losses included in net income, net of $215 deferred tax

   0     0    0     0    330    330  

Change in unrecognized loss on cash flow hedges, net of $122 deferred tax benefit

   0     0    0     0    (186  (186

Change in pension obligation, net of $1,291 deferred tax

   0     0    0     0    2,005    2,005  
         

 

 

 

Total comprehensive income

          91,057  
         

 

 

 

Repurchase of 37,688 shares of Class B common stock

   —       (38  —       (7,537  —      (7,575

Cash dividends

   —       —      —       (6,255  —      (6,255
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Balance at June 30, 2011

  $8,757    $1,640   $143,766    $1,685,477   $(29,451 $1,810,189  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

See accompanying Notes to Consolidated Financial Statements.

 

5


Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

 

   For the six months ended
June 30,
 
   2011  2010 
   (thousands, unaudited) 

OPERATING ACTIVITIES

   

Net income

  $83,979   $135,213  

Adjustments to reconcile net income to cash provided by operating activities:

   

Amortization of intangibles

   2,200    3,164  

Provision for loan and lease losses

   98,396    48,756  

Deferred tax (benefit) expense

   (17,133  (34,105

Change in current taxes payable

   19,774    13,899  

Depreciation

   32,408    30,296  

Change in accrued interest payable

   (5,755  2,771  

Change in income earned not collected

   38,043    (8,842

Gain on acquisitions

   (64,984  (136,000

Securities losses (gains)

   545    (945

Origination of loans held for sale

   (182,184  (255,495

Proceeds from sale of loans

   218,533    235,171  

Gain on sale of loans

   (3,420  (3,371

Loss on sale of other real estate

   1,349    720  

Net amortization of premiums and discounts

   (85,752  21,550  

FDIC receivable for loss share agreements

   237,468    78,451  

Net change in other assets

   96,562    35,462  

Net change in other liabilities

   (7,836  43,115  
  

 

 

  

 

 

 

Net cash provided by operating activities

   462,193    209,810  
  

 

 

  

 

 

 

INVESTING ACTIVITIES

   

Net change in loans outstanding

   260,861    311,122  

Purchases of investment securities available for sale

   (632,041  (1,603,861

Proceeds from maturities of investment securities held to maturity

   433    518  

Proceeds from maturities of investment securities available for sale

   1,214,988    797,949  

Proceeds from sales of investment securities available for sale

   191,697    24,137  

Net change in overnight investments

   (343,264  (13,636

Proceeds from sale of other real estate

   24,748    40,943  

Additions to premises and equipment

   (32,574  (39,916

Net cash received from acquisitions

   974,043    106,489  
  

 

 

  

 

 

 

Net cash provided (used) by investing activities

   1,658,891    (376,255
  

 

 

  

 

 

 

FINANCING ACTIVITIES

   

Net change in time deposits

   (617,419  86,680  

Net change in demand and other interest-bearing deposits

   (959,739  655,263  

Net change in short-term borrowings

   (227,642  (505,105

Net change in long-term obligations

   (224,915  81,482  

Repurchase of common stock

   (7,575  0  

Cash dividends paid

   (6,255  (6,260
  

 

 

  

 

 

 

Net cash provided (used) by financing activities

   (2,043,545  312,060  
  

 

 

  

 

 

 

Change in cash and due from banks

   77,539    145,615  

Cash and due from banks at beginning of period

   460,178    480,242  
  

 

 

  

 

 

 

Cash and due from banks at end of period

  $537,717   $625,857  
  

 

 

  

 

 

 

CASH PAYMENTS FOR:

   

Interest

  $85,197   $99,466  

Income taxes

   17,349    46,041  
  

 

 

  

 

 

 

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:

   

Unrealized securities gains

  $8,642   $8,226  

Unrealized (loss) on cash flow hedge

   (308  (5,942

Prepaid pension benefit

   3,296    0  

Transfers of loans to other real estate

   77,780    55,559  

Acquisitions:

   

Assets acquired

   2,226,880    2,291,659  

Liabilities assumed

   2,161,896    2,155,861  

Net assets acquired

   64,984    135,798  
  

 

 

  

 

 

 

See accompanying Notes to Consolidated Financial Statements.

 

6


Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

Note A

Accounting Policies and Other Matters

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP) for interim financial information. Accordingly, they do not include all of the information and notes required by US GAAP for complete financial statements.

In the opinion of management, the consolidated financial statements contain all material adjustments necessary to present fairly the financial position of First Citizens BancShares, Inc. and Subsidiaries (BancShares) as of and for each of the periods presented, and all such adjustments are of a normal recurring nature. The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent liabilities at the date of the financial statements and the reported amounts of income and expenses during the period. Actual results could differ from those estimates.

Management has evaluated subsequent events through the filing date of the Quarterly Report on Form 10-Q.

These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in BancShares’ 2010 Form 10-K. Certain amounts for prior periods have been reclassified to conform with statement presentations for 2011. The reclassifications have no effect on shareholders’ equity or net income as previously reported. Fair values are subject to refinement for up to one year after the closing date of the transaction as additional information regarding closing date fair values becomes available. We have increased previously reported amounts of net income and retained earnings for the six months ended June 30, 2010 by $2,005 as a result of adjustments made to the fair value of assets acquired in the first quarter of 2010.

FDIC-Assisted Transactions

US GAAP requires that the acquisition method of accounting be used for all business combinations, including those resulting from FDIC-assisted transactions and that an acquirer be identified for each business combination. Under US GAAP, the acquirer is the entity that obtains control of one or more businesses in the business combination, and the acquisition date is the date the acquirer achieves control. US GAAP requires that the acquirer recognize the fair value of assets acquired, liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date. In addition, acquisition-related costs and restructuring costs are recognized as period expenses as incurred.

During 2011, 2010 and 2009, BancShares’ wholly-owned subsidiary, First-Citizens Bank & Trust Company (FCB), acquired assets and assumed liabilities of five entities as noted below (collectively referred to as “the Acquisitions”) with the assistance of the Federal Deposit Insurance Corporation (FDIC), which had been appointed Receiver of each entity by its respective state banking authority.

 

Name of entity

  

Headquarters location

  

Date of transaction

United Western Bank (United Western)  Denver, Colorado  January 21, 2011
Sun American Bank (SAB)  Boca Raton, Florida  March 5, 2010
First Regional Bank (First Regional)  Los Angeles, California  January 29, 2010
Venture Bank (VB)  Lacey, Washington  September 11, 2009
Temecula Valley Bank (TVB)  Temecula, California  July 17, 2009

The acquired assets and assumed liabilities were recorded at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the Acquisitions. Management judgmentally assigned risk ratings to loans based on credit quality, appraisals and estimated collateral values, estimated expected cash flows, and applied appropriate liquidity and coupon discounts to measure fair values for loans. Other real estate acquired through foreclosure was valued based upon pending sales contracts and appraised values, adjusted for current market conditions. FCB also recorded identifiable intangible assets representing the estimated values of the assumed core deposits and other customer relationships. Management used quoted or current market prices to determine the fair value of investment securities. Fair values of short-term borrowings and long-term obligations were estimated inclusive of any prepayment penalties.

 

7


Table of Contents

Loans and Leases

Loans and leases that are held for investment purposes are carried at the principal amount outstanding. Interest on substantially all loans is accrued and credited to interest income on a constant yield basis based upon the daily principal amount outstanding.

Loans that are classified as held for sale represent mortgage loans originated or purchased and are carried at the lower of aggregate cost or fair value. Gains and losses on sales of mortgage loans are included in mortgage income.

Acquired loans are recorded at fair value at the date of acquisition. The fair values are recorded net of a nonaccretable difference and, if appropriate, an accretable yield. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is the nonaccretable difference, which is included as a reduction to the carrying amount of acquired loans. Subsequent decreases to expected cash flows will generally result in recognition of an allowance by a charge to provision for loan and lease losses. Any excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable yield and is recognized in interest income over the remaining life of the loan when there is a reasonable expectation regarding the amount and timing of such cash flows. Subsequent increases in expected cash flows result in either a reversal of the provision for loan and lease losses to the extent of prior charges, or a reclassification of the difference from nonaccretable to accretable with a positive impact on the accretable yield.

BancShares did not initially estimate the amount and timing of cash flows for loans acquired from TVB and VB at the dates of the acquisitions and, therefore, the cost recovery method is being applied to these loans. Cash flow analyses were performed on loans acquired from First Regional, SAB, and United Western in order to determine the cash flows expected to be collected. Loans from these transactions that were determined to be impaired at acquisition date are accruing interest under the accretion method and are, thus not reported as nonaccrual. BancShares is accounting for substantially all acquired loans on a loan level basis since the majority of the portfolios acquired consist of large non-homogeneous commercial loans.

Receivable from FDIC for Loss Share Agreements

The receivable from the FDIC for loss share agreements is measured separately from the related covered assets as it is not contractually embedded in the assets and is not transferable should the assets be sold. Fair value at acquisition was estimated using projected cash flows related to the loss share agreements based on the expected reimbursements for losses using the applicable loss share percentages and the estimated true-up payment at the expiration of the loss share agreements, if applicable. These cash flows were discounted to reflect the estimated timing of the receipt of the loss share reimbursements from the FDIC and any applicable true-up payment owed to the FDIC for transactions that include claw-back provisions. The FDIC receivable has been reviewed and updated prospectively as loss estimates related to covered loans and other real estate owned change, and as reimbursements are received or expected to be received from the FDIC. Post-acquisition adjustments to the FDIC receivable are charged or credited to noninterest income.

Other Real Estate Owned Covered by Loss Share Agreements

Other real estate owned (OREO) covered by loss share agreements with the FDIC is reported exclusive of expected reimbursement cash flows from the FDIC. Subsequent downward adjustments to the estimated recoverable value of covered OREO result in a reduction of covered OREO, a charge to other noninterest expense and an increase in the FDIC receivable for the estimated amount to be reimbursed, with a corresponding amount recorded as an adjustment to other noninterest income. OREO is presented at the estimated present value that management expects to receive when the property is sold, net of related costs of disposal. Management used appraisals of properties to determine fair values and applied additional discounts where appropriate for passage of time or, in certain cases, for subsequent events occurring after the appraisal date.

Recently Adopted Accounting Policies and Other Regulatory Issues

In July 2010, the FASB issued Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Loss (ASU 2010-20). In an effort to provide financial statement users with greater transparency about the allowance for loan and lease losses, ASU 2010-20 requires enhanced disclosures regarding the nature of credit risk inherent in the portfolio, how risk is analyzed and assessed in determining the amount of the allowance, and descriptions of any changes in the allowance calculation. The end-of-period disclosures were effective for BancShares on December 31, 2010 with the exception of disclosures related to troubled debt restructurings which become effective for interim and annual periods beginning after June 15, 2011. The disclosures related to activity during a period are effective during 2011. The provisions of ASU 2010-20 have affected disclosures regarding the allowance for loan and lease losses, but have had no impact on financial condition, results of operations or liquidity.

 

8


Table of Contents

Note B

Federally Assisted Transactions

On January 21, 2011, FCB entered into an agreement with the FDIC, as Receiver, to purchase substantially all the assets and assume the majority of the liabilities of United Western Bank (United Western) of Denver, Colorado at a discount of $213,000 with no deposit premium. United Western operated in Denver, Colorado, with eight branch locations in Boulder, Centennial, Cherry Creek, downtown Denver, Hampden at Interstate 25, Fort Collins, Longmont and Loveland. The Purchase and Assumption Agreement with the FDIC includes loss share agreements on the covered loans and other real estate purchased by FCB which provides protection against losses to FCB.

Loss share agreements between the FDIC and FCB (one for single family residential mortgage loans and the other for all other loans and OREO excluding Consumer loans) provide significant loss protection to FCB for all non-consumer loans and OREO. Under the loss share agreement for single family residential mortgage loans (SFRs), the FDIC will cover 80 percent of covered loan losses up to $32,489; 0 percent from $32,489 up to $57,653 and 80 percent of losses in excess of $57,653. The loss share agreement for all other non-consumer loans and OREO will cover 80 percent of covered loan and OREO losses up to $111,517; 30 percent of losses from $111,517 to $227,032; and 80 percent of losses in excess of $227,032. Consumer loans are not covered under the FDIC loss share agreements.

The SFR loss share agreement covers losses recorded during the ten years following the date of the transaction, while the term for the loss share agreement covering all other covered loans and OREO is five years. The SFR loss share agreement also covers recoveries received for ten years following the date of the transaction, while recoveries of all other covered loans and OREO will be shared with the FDIC for a five-year period. The losses reimbursable by the FDIC are based on the book value of the relevant loan as determined by the FDIC at the date of the transaction. New loans made after that date are not covered by the loss share agreements.

The loss share agreements include a true-up payment in the event FCB’s losses do not reach the Total Intrinsic Loss Estimate of $294,000. On March 17, 2021, the true-up measurement date, FCB is required to make a true-up payment to the FDIC equal to 50 percent of the excess, if any, of the following calculation: A-(B+C+D), where (A) equals 20 percent of the Total Intrinsic Loss Estimate, or $58,800; (B) equals 20 percent of the Net Loss Amount; (C) equals 25 percent of the asset (discount) bid, or ($52,898); and (D) equals 3.5 percent of total Shared Loss Assets at Bank Closing, or $37,936. Current loss estimates suggest that a true-up payment of $11,423 will be paid to the FDIC during 2021.

The FDIC-assisted acquisition of United Western was accounted for under the acquisition method of accounting. The statement of net assets acquired, adjustments to the acquisition date fair values made in the second quarter and the resulting acquisition gain is presented in the following table. As indicated in the explanatory notes that accompany the following table, the purchased assets, assumed liabilities and identifiable intangible assets were recorded at their respective acquisition date estimated fair values. Fair values are subject to refinement for up to one year after the closing date of the transaction as additional information regarding closing date fair values becomes available. During this one year period, the cause of any change in cash flow estimates is considered to determine whether the change results from circumstances that existed as of the acquisition date or if the change results from an event that occurred after the acquisition. Adjustments to the estimated fair values made in the second quarter were based on additional information regarding the acquisition date fair values, which included updated appraisals on properties that either secure an acquired loan or are in OREO. The FDIC also repurchased 18 loans that were included in the original acquisition but which FCB had requested be excluded from the portfolio of acquired loans due to cross collateralization with other loans retained by the FDIC.

First quarter 2011 noninterest income includes a bargain purchase gain of $64,984 that resulted from the United Western FDIC-assisted acquisition. The gain resulted from the difference between the estimated fair value of acquired assets and assumed liabilities. During the second quarter of 2011, adjustments were made to the gain based on additional information regarding the acquisition date fair values. These second quarter adjustments were made retroactive to the first quarter of 2011, resulting in an adjusted gain of $64,984. FCB recorded a deferred tax liability for the gain of $25,448 resulting from differences between the financial statement and tax bases of assets acquired and liabilities assumed in this transaction. To the extent there are additional adjustments to the acquisition date fair values for up to one year following the acquisition; there will be additional adjustments to the gain.

 

9


Table of Contents
   January 21, 2011 
   As recorded
by United
Western
  Fair value
adjustments
at date of
acquisition
     Subsequent
acquisition-date
adjustments
     As recorded
by FCB
 

Assets

         

Cash and due from banks

  $420,902   $—       $—       $420,902  

Investment securities available for sale

   281,862    —        —        281,862  

Loans covered by loss share agreements (1)

   1,034,074    (278,913 a   4,190   i   759,351  

Other real estate owned covered by loss share agreements

   37,812    (10,252 b   1,203   i   28,763  

Income earned not collected

   5,275    —           5,275  

Receivable from FDIC for loss share agreements

   —      140,285   c   (4,985 i   135,300  

FHLB stock

   22,783    —           22,783  

Mortgage servicing rights

   4,925    (1,489 d      3,436  

Core deposit intangible

   —      537   e      537  

Other assets

   15,421    109   f      15,530  
  

 

 

  

 

 

    

 

 

    

 

 

 

Total assets acquired

  $1,823,054   $(149,723   $408     $1,673,739  
  

 

 

  

 

 

    

 

 

    

 

 

 

Liabilities

          —    

Deposits:

         

Noninterest-bearing

  $101,875   $—       $—       $101,875  

Interest-bearing

   1,502,983    —        —        1,502,983  
  

 

 

  

 

 

    

 

 

    

 

 

 

Total deposits

   1,604,858    —        —        1,604,858  

Short-term borrowings

   336,853    —        —        336,853  

Long-term obligations

   206,838    789   g   —        207,627  

Deferred tax liability

   1,351    (565 h   —        786  

Other liabilities

   11,772    —        —        11,772  
  

 

 

  

 

 

    

 

 

    

 

 

 

Total liabilities assumed

   2,161,672    224      —        2,161,896  
  

 

 

  

 

 

    

 

 

    

 

 

 

Excess (shortfall) of assets acquired over liabilities assumed

  $(338,618       
  

 

 

        

Aggregate fair value adjustments

   $(149,947   $408     
   

 

 

    

 

 

    

Cash received from the FDIC (2)

         $553,141  

Gain on acquisition of United Western

         $64,984  
         

 

 

 

 

(1)Excludes $11,998 in loans repurchased by FDIC during the second quarter of 2011
(2)Cash received includes cash received from loans repurchased by the FDIC during the second quarter of 2011

Explanation of fair value adjustments

a - Adjustment reflects the fair value adjustments based on FCB’s evaluation of the acquired loan portfolio.

b - Adjustment reflects the estimated OREO losses based on FCB’s evaluation of the acquired OREO.

c - Adjustment reflects the estimated fair value of payments FCB will receive from the FDIC under the loss share agreements.

d - Adjustment reflects the fair value adjustment based on evaluation of mortgage servicing rights.

e - Adjustment reflects the estimated value of intangible assets, which includes core deposit intangibles.

f - Adjustment reflects amount needed to adjust the carrying value of other assets to estimated fair value.

g - Adjustment reflects the amount of the prepayment penalty assessed on early payoff of long-term obligations.

h - Adjustment reflects the fair value adjustment on FCB’s evaluation of the deferred tax liability assumed in the transaction.

i - Adjustment to acquisition date fair value based on additional information received post-acquisition regarding acquisition date fair value and adjustments resulting from loans repurchased by the FDIC.

Results of operations for United Western prior to its acquisition date are not included in the income statement.

Due to the significant amount of fair value adjustments, the resulting accretion of those fair value adjustments and the protection resulting from the FDIC loss share agreements, historical results of United Western are not relevant to BancShares’ results of operations. Therefore, no pro forma information is presented.

On July 8, 2011, FCB entered into an agreement with the FDIC to purchase substantially all the assets and assume the majority of the liabilities of Colorado Capital Bank (CCB) of Castle Rock, Colorado at a discount of $154,900, with no deposit premium. The FDIC serves as Receiver of CCB. The Purchase and Assumption Agreement with the FDIC includes loss share agreements on the loans and OREO purchased by FCB which provides protection against losses to FCB.

 

10


Table of Contents

The loans and OREO purchased from CCB are covered by two loss share agreements between the FDIC and FCB (one for single family residential mortgage loans and the other for all other loans and OREO excluding consumer loans and CD secured loans), which afford FCB significant loss protection. Under the loss share agreements, the FDIC will cover 80 percent of combined covered loan losses up to $230,991; 0 percent from $230,991 up to $285,947; and 80 percent of losses in excess of $285,947.

CCB operated in Castle Rock, Colorado, and in six branch locations in Boulder, Castle Pines, Cherry Creek, Colorado Springs, Edwards, and Parker.

The acquisition of CCB is being accounted for under the acquisition method of accounting. The reported balances of significant assets acquired and liabilities assumed as of the acquisition date are presented in the following table. These amounts are based on the FDIC settlement and do not include adjustments to reflect the assets and liabilities at their fair value at the date of acquisition. The calculations to determine fair values were incomplete at the time of filing of this Form 10-Q. In addition to the assets and liabilities listed below BancShares received $103,478 in cash from the FDIC at settlement.

Colorado Capital Bank

Schedule of Significant Assets Acquired and Liabilities Assumed (Unaudited)

 

   July 8,2011 

Cash and due from banks

  $74,736  

Investment securities

   40,187  

Loans and leases

   540,342  

Deposits

   607,111  

Long-term obligations

   15,008  

 

11


Table of Contents

Note C

Investments

The aggregate values of investment securities at June 30, 2011 December 31, 2010, and June 30, 2010 along with unrealized gains and losses determined on an individual security basis are as follows:

 

   Cost   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

Investment securities available for sale

        

June 30, 2011

        

U. S. Treasury

  $1,286,978    $2,309    $5    $1,289,282  

Government agency

   1,904,135     1,846     1,140     1,904,843  

Corporate bonds

   461,756     5,258     43     466,971  

Residential mortgage-backed securities

   327,531     6,403     451     333,483  

Equity securities

   965     17,644     —       18,609  

State, county and municipal

   1,037     19     3     1,053  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities available for sale

  $3,982,402    $33,481    $1,642    $4,014,241  
  

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2010

        

U. S. Treasury

  $1,935,666    $4,041    $307    $1,939,400  

Government agency

   1,930,469     361     10,844     1,919,986  

Corporate bonds

   479,160     7,498     —       486,658  

Residential mortgage-backed securities

   139,291     4,522     268     143,545  

Equity securities

   1,055     18,176     —       19,231  

State, county and municipal

   1,240     20     4     1,256  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities available for sale

  $4,486,881    $34,618    $11,423    $4,510,076  
  

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2010

        

U. S. Treasury

  $2,173,759    $9,219    $—      $2,182,978  

Government agency

   899,375     2,387     23     901,739  

Corporate bonds

   480,738     8,845     —       489,583  

Residential mortgage-backed securities

   168,307     6,313     104     174,516  

Equity securities

   1,358     17,333     —       18,691  

State, county and municipal

   1,242     30     2     1,270  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities available for sale

  $3,724,779    $44,127    $129    $3,768,777  
  

 

 

   

 

 

   

 

 

   

 

 

 

Investment securities held to maturity

        

June 30, 2011

        

Residential mortgage-backed securities

  $2,098    $206    $26    $2,278  
  

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2010

        

Residential mortgage-backed securities

  $2,532    $235    $26    $2,741  
  

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2010

        

Residential mortgage-backed securities

  $2,933    $276    $26    $3,183  

State, county and municipal

   151     —       —       151  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities held to maturity

  $3,084    $276    $26    $3,334  
  

 

 

   

 

 

   

 

 

   

 

 

 

Investments in residential mortgage-backed securities represent primarily securities issued by the Government National Mortgage Association, Federal National Mortgage Association, and Federal Home Loan Mortgage Corporation.

Investments in corporate bonds represent debt securities that were issued by various financial institutions under the Temporary Liquidity Guarantee Program. These debt obligations were issued with the full faith and credit of the United States of America. The guarantee for these securities is triggered when an issuer defaults on a scheduled payment.

The following table provides maturity information for investment securities as of the dates indicated. Callable securities are assumed to mature on their earliest call date.

 

12


Table of Contents
  June 30, 2011  December 31, 2010  June 30, 2010 
  Cost  Fair
Value
  Cost  Fair
Value
  Cost  Fair
Value
 

Investment securities available for sale

      

Maturing in:

      

One year or less

 $3,133,236   $3,140,002   $3,441,185   $3,436,818   $2,342,011   $2,351,171  

One through five years

  549,912    551,647    916,101    921,536    1,220,914    1,232,535  

Five through 10 years

  99,834    100,387    1,683    1,710    1,912    1,946  

Over 10 years

  198,456    203,596    126,857    130,781    158,584    164,434  

Equity securities

  965    18,609    1,055    19,231    1,358    18,691  
                        

Total investment securities available for sale

 $3,982,402   $4,014,241   $4,486,881   $4,510,076   $3,724,779   $3,768,777  
                        

Investment securities held to maturity

      

Maturing in:

      

One through five years

 $8   $6   $—     $—     $151   $151  

Five through 10 years

  1,973    2,110    2,404    2,570    2,797    3,005  

Over 10 years

  117    162    128    171    136    178  
                        

Total investment securities held to maturity

 $2,098   $2,278   $2,532   $2,741   $3,084   $3,334  
                        

For each period presented, securities gains (losses) include the following:

 

   Three months ended June 30,  Six months ended June 30, 
   2011  2010  2011  2010 

Gross gains on sales of investment securities available for sale

  $—     $—     $156   $2,860  

Gross losses on sales of investment securities available for sale

   (96  —      (701  (1,729

Other that temporary impairment loss on equity securities

   —      (186  —      (186
                 

Total securities gains (losses)

  $(96 $(186 $(545 $945  
                 

 

13


Table of Contents

The following table provides information regarding securities with unrealized losses as of June 30, 2011 and June 30, 2010:

 

  Less than 12 months  12 months or more  Total 
  Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
 

June 30, 2011

      

Investment securities available for sale:

      

U. S. Treasury

 $50,307   $5   $—     $—     $50,307   $5  

Government agency

  507,210    1,140    —      —      507,210    1,140  

Corporate bonds

  9,957    43    —      —      9,957    43  

Residential mortgage-backed securities

  80,866    401    2,016    50    82,882    451  

State, county and municipal

  529    3    10    —      539    3  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $648,869   $1,592   $2,026   $50   $650,895   $1,642  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Investment securities held to maturity:

      

Residential mortgage-backed securities

 $—     $—     $24   $26   $24   $26  

June 30, 2010

      

Investment securities available for sale:

      

Government agency

 $4,005   $23   $—     $—     $4,005   $23  

Residential mortgage-backed securities

  5,151    81    1,152    23    6,303    104  

State, county and municipal

  —      —      439    2    439    2  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $9,156   $104   $1,591   $25   $10,747   $129  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Investment securities held to maturity:

      

Residential mortgage-backed securities

 $—     $—     $29   $26   $29   $26  

Investment securities with an aggregate fair value of $2,050 have had continuous unrealized losses for more than twelve months as of June 30, 2011 with an aggregate unrealized loss of $76. These 18 investments include residential mortgage-backed and state, county and municipal securities. None of the unrealized losses identified as of June 30, 2011 relate to the marketability of the securities or the issuer’s ability to honor redemption obligations. For all periods presented, BancShares had the ability and intent to retain these securities for a period of time sufficient to recover all unrealized losses. Therefore, none of the securities were deemed to be other than temporarily impaired.

Investment securities having an aggregate carrying value of $2,684,107 at June 30, 2011, $2,096,850 at December 31, 2010 and $1,694,084 at June 30, 2010 were pledged as collateral to secure public funds on deposit, to secure certain short-term borrowings and for other purposes as required by law.

 

14


Table of Contents

Note D

Loans and Leases

Loans and leases outstanding include the following as of the dates indicated:

 

   June 30, 2011   December 31,
2010
   June 30, 2010 

Covered loans

  $ 2,399,738    $ 2,007,452    $ 2,367,090  

Noncovered loans and leases:

      

Commercial:

      

Construction and land development

   407,134     338,929     492,805  

Commercial mortgage

   4,861,457     4,737,862     4,625,351  

Other commercial real estate

   148,977     149,710     157,333  

Commercial and industrial

   1,805,812     1,869,490     1,801,465  

Lease financing

   303,104     301,289     300,047  

Other

   170,758     182,015     186,067  
  

 

 

   

 

 

   

 

 

 

Total commercial loans

   7,697,242     7,579,295     7,563,068  

Non-commercial:

      

Residential mortgage

   825,610     878,792     921,346  

Revolving mortgage

   2,303,687     2,233,853     2,187,978  

Construction and land development

   145,445     192,954     135,094  

Consumer

   556,870     595,683     815,008  
  

 

 

   

 

 

   

 

 

 

Total non-commercial loans

   3,831,612     3,901,282     4,059,426  
  

 

 

   

 

 

   

 

 

 

Total noncovered loans and leases

   11,528,854     11,480,577     11,622,494  
  

 

 

   

 

 

   

 

 

 

Total loans and leases

  $13,928,592    $13,488,029    $13,989,584  
  

 

 

   

 

 

   

 

 

 

 

  June 30, 2011  December 31, 2010  June 30, 2010 
  Impaired at
acquisition
date
  All other
acquired
loans
  Total  Impaired at
acquisition
date
  All other
acquired
loans
  Total  Impaired at
acquisition
date
  All other
acquired
loans
  Total 

Covered loans:

       

Commercial:

         

Construction and land development

 $83,844   $254,806   $338,650   $102,988   $265,432   $368,420   $146,418   $429,190   $575,608  

Commercial mortgage

  120,916    1,186,859    1,307,775    120,240    968,824    1,089,064    121,134    947,197    1,068,331  

Other commercial real estate

  35,347    138,259    173,606    34,704    175,957    210,661    35,346    197,740    233,086  

Commercial and industrial

  7,990    117,502    125,492    9,087    123,390    132,477    9,195    211,669    220,864  

Lease financing

  6    218    224    —      —      —      —      —      —    

Other

  —      1,675    1,675    —      1,510    1,510    72    4,739    4,811  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial loans

  248,103    1,699,319    1,947,422    267,019    1,535,113    1,802,132    312,165    1,790,535    2,102,700  

Non-commercial:

         

Residential mortgage

  19,635    334,398    354,033    11,026    63,469    74,495    33,853    40,144    73,997  

Revolving mortgage

  483    11,450    11,933    8,400    9,466    17,866    128    25,041    25,169  

Construction and land development

  42,056    40,121    82,177    44,260    61,545    105,805    25,838    131,812    157,650  

Consumer

  122    4,051    4,173    —      7,154    7,154    133    7,441    7,574  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total non-commercial loans

  62,296    390,020    452,316    63,686    141,634    205,320    59,952    204,438    264,390  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total covered loans

 $310,399   $2,089,339   $2,399,738   $330,705   $1,676,747   $2,007,452   $372,117   $1,994,973   $2,367,090  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

At June 30, 2011, $2,346,460 in noncovered loans were pledged to secure debt obligations, compared to $3,744,067 at December 31, 2010 and $3,442,983 at June 30, 2010.

 

15


Table of Contents

Description of segment and class risks

Each portfolio segment and the classes within those segments are subject to risks that could have an adverse impact on the credit quality of the loan and lease portfolio. Management has identified the most significant risks as described below which are generally similar among the segments and classes. While the list in not exhaustive, it provides a description of the risks that management has determined are the most significant.

Commercial loans and leases

Each commercial loan or lease is centrally underwritten based primarily upon the customer’s ability to generate the required cash flow to service the debt in accordance with the contractual terms and conditions of the loan agreement. A complete understanding of the borrower’s businesses including the experience and background of the principals is obtained prior to approval. To the extent that the loan or lease is secured by collateral, which is a predominant feature of the majority of commercial loans and leases, an understanding of the likely value of the collateral and what level of strength the collateral brings to the transaction is evaluated. To the extent that the principals or other parties provide personal guarantees, the relative financial strength and liquidity of each guarantor is assessed. Common risks to each class of commercial loans include risks that are not specific to individual transactions such as general economic conditions within the markets BancShares serves, as well as risks that are specific to each transaction including demand for products and services, personal events such as disability or change in marital status, and reductions in the value of collateral. Due to the concentration of loans in the medical, dental, and related fields, BancShares is susceptible to risks that legislative and governmental actions will fundamentally alter the economic structure of the medical care industry in the United States.

In addition to these common risks for the majority of commercial loans and leases, additional risks are inherent in certain classes of commercial loans and leases.

Commercial construction and land development

Commercial construction and land development loans are highly dependent on the supply and demand for commercial real estate in the markets served by BancShares as well as the demand for newly constructed residential homes and lots that customers are developing. Continuing deterioration in demand could result in significant decreases in the underlying collateral values and make repayment of the outstanding loans more difficult for customers.

Commercial mortgage, commercial and industrial and lease financing

Commercial mortgage and commercial and industrial loans and lease financing are primarily dependent on the ability of borrowers to achieve business results consistent with those projected at loan origination resulting in cash flow sufficient to service the debt. To the extent that a customer’s business results are significantly unfavorable versus the original projections, the ability for the loan to be serviced on a basis consistent with the contractual terms may be at risk. While these loans and leases are generally secured by real property, personal property, or business assets such as inventory or accounts receivable, it is possible that the liquidation of the collateral will not fully satisfy the obligation.

Other commercial real estate

Other commercial real estate loans consist primarily of loans secured by multifamily housing and agricultural loans. The primary risk associated with multifamily loans is the ability of the income-producing property that collateralizes the loan to produce adequate cash flow to service the debt. High unemployment or generally weak economic conditions may result in customers having to provide rental rate concessions to achieve adequate occupancy rates. The performance of agricultural loans is highly dependent on favorable weather, reasonable costs for seed and fertilizer, and the ability to successfully market the product at a profitable margin. The demand for these products is also dependent on macroeconomic conditions that are beyond the control of the borrower.

Non-commercial loans

Each non-commercial loan is centrally underwritten using automated credit scoring and analysis tools. These credit scoring tools take into account factors such as payment history, credit utilization, length of credit history, types of credit currently in use, and recent credit inquiries. To the extent that the loan is secured by collateral, the likely value of that collateral is evaluated. Common risks to each class of non-commercial loans include risks that are not specific to individual transactions such as general economic conditions within the markets BancShares serves, particularly unemployment and potential declines in real estate values. Personal events such as disability or change in marital status also add risk to non-commercial loans.

In addition to these common risks for the majority of non-commercial loans, additional risks are inherent in certain classes of non-commercial loans.

 

16


Table of Contents

Revolving mortgage

Revolving mortgage loans are often secured by second liens on residential real estate, thereby making such loans particularly susceptible to declining collateral values. A substantial decline in collateral value could render a second lien position to be effectively unsecured. Additional risks include lien perfection inaccuracies and disputes with first lienholders that may further weaken the collateral position. Further, the open-end structure of these loans creates the risk that customers may draw on the lines in excess of the collateral value if there have been significant declines since origination.

Consumer

The consumer loan portfolio includes loans secured by personal property such as automobiles, marketable securities, other titled recreational vehicles including boats and motorcycles, as well as unsecured consumer debt. The value of underlying collateral within this class is especially volatile due to potential rapid depreciation in values since date of loan origination in excess of principal repayment.

Residential mortgage and non-commercial construction and land development

Residential mortgage and non-commercial construction and land development loans are made to individuals and are typically secured by 1-4 family residential property, undeveloped land, and partially developed land in anticipation of pending construction of a personal residence. Significant and rapid declines in real estate values can result in residential mortgage loan borrowers having debt levels in excess of the current market value of the collateral. Such a decline in values has led to unprecedented levels of foreclosures and losses within the banking industry. Non-commercial construction and land development projects can experience delays in completion and cost overruns that exceed the borrower’s financial ability to complete the project. Such cost overruns can routinely result in foreclosure of partially completed and unmarketable collateral.

Covered loans

The risks associated with covered loans are generally consistent with the risks identified for commercial and non-commercial loans and the classes of loans within those segments. An additional risk with respect to covered loans relates to the FDIC loss share agreements, specifically the ability to receive timely and full reimbursement from the FDIC for losses and related expenses that are believed to be covered by the loss share agreements. Further, these loans were underwritten by other institutions with weaker lending standards. Therefore, there is a significant risk that the loans are not adequately supported by the paying capacity of the borrower or the values of underlying collateral at the time of origination.

Credit quality indicators

Loans and leases are monitored for credit quality on a recurring basis. The credit quality indicators used are dependent on the portfolio segment to which the loan relates. Commercial loans and leases, non-commercial loans and leases, and covered loans have different credit quality indicators as a result of the methods used to monitor each of these loan segments.

The credit quality indicators for commercial loans and leases and covered loans and leases are developed through review of individual borrowers on an ongoing basis. Each borrower is evaluated at least annually with more frequent evaluation of more severely criticized loans or leases. The indicators represent the rating for loans or leases as of the date presented based on the most recent assessment performed. These credit quality indicators are defined as follows:

Pass – A pass rated asset is not adversely classified because it does not display any of the characteristics for adverse classification.

Special mention – A special mention asset has potential weaknesses that deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention assets are not adversely classified and do not warrant adverse classification.

Substandard– A substandard asset is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets classified as substandard generally have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. These assets are characterized by the distinct possibility of loss if the deficiencies are not corrected.

Doubtful – An asset classified doubtful has all the weaknesses inherent in an asset classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable on the basis of currently existing facts, conditions, and values.

 

17


Table of Contents

Loss – Assets classified loss are considered uncollectible and of such little value that their continuing to be carried as an asset is not warranted. This classification is not necessarily equivalent to no potential for recovery or salvage value, but rather that it is not appropriate to defer a full write-off even though partial recovery may be effected in the future.

Ungraded – Ungraded loans represent loans that are not included in the individual credit grading process due to their relatively small balances or borrower type. The majority of noncovered, ungraded loans at June 30, 2011 relate to business credit cards and tobacco buyout loans. Tobacco buyout loans with an outstanding balance of $61,618 at June 30, 2011 are secured by assignments of receivables made pursuant to the Fair and Equitable Tobacco Reform Act of 2004. The credit risk associated with these loans is considered low as the payments that began in 2005 and continue through 2014 are to be made by the Commodity Credit Corporation which is part of the United States Department of Agriculture.

The credit quality indicators for noncovered, non-commercial loans are based on the delinquency status of the borrower. As the borrower becomes more delinquent, the likelihood of loss increases.

The composition of the loans and leases outstanding at June 30, 2011 and December 31, 2010 by credit quality indicator is provided below:

 

   Commercial noncovered loans and leases 
Grade:  Construction and
Land
Development
   Commercial
Mortgage
   Other
Commercial Real
Estate
   Commercial and
Industrial
   Lease Financing   Other   Total
Commercial
Loans Not
Covered by Loss
Share
 

June 30, 2011

              

Pass

  $362,202    $4,505,768    $134,686    $1,590,496    $294,134    $170,133    $7,057,419  

Special mention

   11,923     229,564     8,352     38,466     5,619     602     294,526  

Substandard

   32,494     116,267     5,398     27,881     3,124     —       185,164  

Doubtful

   515     6,435     401     804     182     —       8,337  

Ungraded

   —       3,423     140     148,165     45     23     151,796  
                                   

Total

  $407,134    $4,861,457    $148,977    $1,805,812    $303,104    $170,758    $7,697,242  
                                   

December 31, 2010

              

Pass

  $285,988    $4,390,634    $137,570    $1,633,775    $291,476    $181,044    $6,920,487  

Special mention

   20,957     229,581     6,531     42,639     6,888     846     307,442  

Substandard

   29,714     108,239     5,103     24,686     2,496     90     170,328  

Doubtful

   2,270     7,928     401     748     414     —       11,761  

Ungraded

   —       1,480     105     167,642     15     35     169,277  
                                   

Total

  $338,929    $4,737,862    $149,710    $1,869,490    $301,289    $182,015    $7,579,295  
                                   

 

18


Table of Contents
   Non-commercial noncovered loans and leases 
   Residential
Mortgage
   Revolving
Mortgage
   Construction
and Land
Development
   Consumer   Total  Non-
commercial
Noncovered
Loans
 

June 30, 2011

          

Current

  $806,439    $2,291,153    $143,376    $551,606    $3,792,574  

31-60 days past due

   3,376     3,500     381     2,633     9,890  

61-90 days past due

   2,897     1,732     1,120     1,128     6,877  

Over 90 days past due

   12,898     7,302     568     1,503     22,271  
                         

Total

  $825,610    $2,303,687    $145,445    $556,870    $3,831,612  
                         

December 31, 2010

          

Current

  $840,328    $2,226,427    $187,918     579,227    $3,833,900  

31-60 days past due

   13,051     3,682     1,445     12,798     30,976  

61-90 days past due

   4,762     1,424     548     2,611     9,345  

Over 90 days past due

   20,651     2,320     3,043     1,047     27,061  
                         

Total

  $878,792    $2,233,853    $192,954    $595,683    $3,901,282  
                         

 

  Covered loans 
Grade: Construction
and Land
Development -
Commercial
  Commercial
Mortgage
  Other
Commercial
Real Estate
  Commercial
and
Industrial
  Lease
Financing
  Residential
Mortgage
  Revolving
Mortgage
  Construction
and Land
Development
Non-commercial
  Consumer
and Other
  Total Covered
Loans
 

June 30, 2011

          

Pass

 $57,074   $561,871   $60,738   $51,519   $218   $266,349   $11,307   $5,883   $3,987   $1,018,946  

Special mention

  99,051    304,731    41,616    46,944    —      25,153    143    21,654    251    539,543  

Substandard

  91,247    377,263    47,081    20,832    —      45,439    483    42,395    144    624,884  

Doubtful

  89,761    63,775    24,171    6,197    6    8,648    —      12,245    872    205,675  

Ungraded

  1,517    135    —      —      —      8,444    —      —      594    10,690  
                                        

Total

 $338,650   $1,307,775   $173,606   $125,492   $224   $354,033   $11,933   $82,177   $5,848   $2,399,738  
                                        

December 31, 2010

          

Pass

 $98,449   $430,526   $77,162   $46,450   $—     $39,492   $5,051   $—     $6,296   $703,426  

Special mention

  90,203    261,273    40,756    36,566    —      17,041    3,630    3,549    1,231    454,249  

Substandard

  79,631    326,036    65,896    41,936    —      11,609    3,462    67,594    691    596,855  

Doubtful

  100,137    71,175    26,847    7,525    —      6,353    1,837    34,662    438    248,974  

Ungraded

  —      54    —      —      —      —      3,886    —      8    3,948  
                                        

Total

 $368,420   $1,089,064   $210,661   $132,477   $—     $74,495   $17,866   $105,805   $8,664   $2,007,452  
                                        

 

19


Table of Contents

The aging of the outstanding loans and leases, by class, at June 30, 2011 and December 31, 2010 (excluding loans impaired at acquisition date) is provided in the table below. The calculation of days past due begins on the day after payment is due and includes all days through which all required interest or principal have not been paid. Loans and leases 30 days or less past due are considered current due to certain grace periods that allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.

 

   31-60 Days
Past Due
   61-90 Days
Past Due
   Greater
Than 90
Days
   Total Past
Due
   Current   Total Loans
and Leases
 

June 30, 2011

            

Noncovered loans and leases:

            

Construction and land development - commercial

  $876    $763    $3,150    $4,789    $402,345    $407,134  

Commercial mortgage

   12,985     5,580     21,467     40,032     4,821,425     4,861,457  

Other commercial real estate

   270     54     586     910     148,067     148,977  

Commercial and industrial

   3,102     909     2,402     6,413     1,799,399     1,805,812  

Lease financing

   337     82     359     778     302,326     303,104  

Other

   —       —       —       —       170,758     170,758  

Residential mortgage

   3,376     2,897     12,898     19,171     806,439     825,610  

Revolving mortgage

   3,500     1,732     7,302     12,534     2,291,153     2,303,687  

Construction and land development - non-commercial

   381     1,120     568     2,069     143,376     145,445  

Consumer

   2,633     1,128     1,503     5,264     551,606     556,870  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noncovered loans and leases

   27,460     14,265     50,235     91,960     11,436,894     11,528,854  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Covered loans:

            

Construction and land development - commercial

   8,087     17,421     46,356     71,864     182,942     254,806  

Commercial mortgage

   36,054     25,562     108,136     169,752     1,017,107     1,186,859  

Other commercial real estate

   5,306     9,265     7,918     22,489     115,770     138,259  

Commercial and industrial

   4,369     3,093     11,824     19,286     98,216     117,502  

Lease financing

   —       —       —       —       218     218  

Residential mortgage

   10,148     2,952     26,961     40,061     294,337     334,398  

Revolving mortgage

   —       —       —       —       11,450     11,450  

Construction and land development - non-commercial

   —       741     16,777     17,518     22,603     40,121  

Consumer and other

   27     279     972     1,278     4,448     5,726  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total covered loans

   63,991     59,313     218,944     342,248     1,747,091     2,089,339  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

  $91,451    $73,578    $269,179    $434,208    $13,183,985    $13,618,193  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2010

            

Noncovered loans and leases:

            

Construction and land development - commercial

  $3,047    $6,092    $4,208    $13,347    $325,582    $338,929  

Commercial mortgage

   22,913     7,521     20,425     50,859     4,687,003     4,737,862  

Other commercial real estate

   35     290     621     946     148,764     149,710  

Commercial and industrial

   4,434     1,473     3,744     9,651     1,859,839     1,869,490  

Lease financing

   2,266     141     630     3,037     298,252     301,289  

Other

   40     75     —       115     181,900     182,015  

Residential mortgage

   13,051     4,762     20,651     38,464     840,328     878,792  

Revolving mortgage

   3,682     1,424     2,320     7,426     2,226,427     2,233,853  

Construction and land development - non-commercial

   1,445     548     3,043     5,036     187,918     192,954  

Consumer

   12,798     2,611     1,047     16,456     579,227     595,683  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noncovered loans and leases

   63,711     24,937     56,689     145,337     11,335,240     11,480,577  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Covered loans:

            

Construction and land development - commercial

   64,372     8,985     73,997     147,354     118,078     265,432  

Commercial mortgage

   43,570     20,308     88,525     152,403     816,421     968,824  

Other commercial real estate

   15,008     2,477     20,453     37,938     138,019     175,957  

Commercial and industrial

   9,267     5,899     28,780     43,946     79,444     123,390  

Residential mortgage

   4,459     1,352     3,979     9,790     53,679     63,469  

Revolving mortgage

   382     —       337     719     8,747     9,466  

Construction and land development - non-commercial

   7,701     —       36,412     44,113     17,432     61,545  

Consumer and other

   430     1,649     978     3,057     5,607     8,664  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total covered loans

   145,189     40,670     253,461     439,320     1,237,427     1,676,747  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

  $208,900    $65,607    $310,150    $584,657    $12,572,667    $13,157,324  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

20


Table of Contents

The recorded investment, by class, in loans and leases on nonaccrual status and loans and leases greater than 90 days past due and still accruing at June 30, 2011 and December 31, 2010 (excluding loans and leases impaired as acquisition date) is as follows:

 

   June 30, 2011   December 31, 2010 
   Nonaccrual
loans and
leases
   Loans and
leases > 90
days and
accruing
   Nonaccrual
loans and
leases
   Loans and
leases > 90
days and
accruing
 

Noncovered loans and leases:

        

Construction and land development - commercial

  $24,675    $78    $26,796    $68  

Commercial mortgage

   30,960     2,757     32,723     4,347  

Commercial and industrial

   2,408     588     3,320     1,850  

Lease financing

   605     28     806     298  

Other commercial real estate

   847     1     777     80  

Construction and land development - non-commercial

   49     519     1,330     1,122  

Residential mortgage

   13,897     2,462     13,062     6,640  

Revolving mortgage

   —       7,282     —       2,301  

Consumer

   —       1,493     —       1,795  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noncovered loans and leases

  $73,441    $15,208    $78,814    $18,501  
  

 

 

   

 

 

   

 

 

   

 

 

 

Covered loans and leases:

        

Construction and land development - commercial

  $69,621    $21,309    $20,609    $55,503  

Commercial mortgage

   108,853     57,467     75,633     37,819  

Other commercial real estate

   22,986     6,754     7,299     15,068  

Commercial and industrial

   3,774     9,390     8,488     22,829  

Residential mortgage

   27,351     6,333     3,594     2,010  

Revolving mortgage

   —       —       403     190  

Construction and land development - non-commercial

   14,104     1,966     43,836     7,460  

Consumer and other

   879     649     162     824  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total covered loans and leases

  $247,568    $103,868    $160,024    $141,703  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans and leases

  $321,231    $119,075    $238,838    $160,204  
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquired Loans

When the fair values of covered loans were established, certain loans were identified as impaired. The following table provides changes in the carrying value of acquired loans during the six months ended June 30, 2011 and 2010:

 

   2011  2010 
   Impaired at
acquisition
date
  All other
acquired loans
  Impaired as
acquisition
date
  All other
acquired loans
 

Balance, January 1

  $330,705   $1,676,747   $75,368   $1,097,652  

Fair value of acquired loans covered by loss share agreements

   99,344    660,007    412,627    1,152,134  

Reductions for repayments, foreclosures and decreases in fair value

   (119,650  (247,415  (115,878  (254,813
  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, June 30

  $310,399   $2,089,339   $372,117   $1,994,973  
  

 

 

  

 

 

  

 

 

  

 

 

 

Outstanding principal balance at June 30

  $1,100,257   $2,937,273   $807,288   $2,726,588  
  

 

 

  

 

 

  

 

 

  

 

 

 

 

21


Table of Contents

Cash flow analyses were prepared for acquired loans deemed impaired at acquisition and those analyses are used to determine the amount of accretable yield recognized on those loans.

The following table documents changes to the amount of accretable yield for the first six months of 2011 and 2010. For acquired loans, improved cash flow estimates and receipt of unscheduled loan payments result in the reclassification of nonaccretable yield to accretable yield.

 

   2011  2010 

Balance, January 1

  $164,586   $—    

Additions

   53,426    45,523  

Accretion

   (122,755  (12,170

Reclassifications from nonaccretable difference

   60,452    2,795  

Disposals

   —      (1,070
  

 

 

  

 

 

 

Balance, June 30

  $155,709   $35,078  
  

 

 

  

 

 

 

For loans acquired in the United Western transaction, the contractually required payments including principal and interest, expected cash flows to be collected and fair values as of the acquisition date were as follows:

 

   Impaired at
Acquisition Date
   All Other Acquired
Loans
 

Contractually required payments

  $304,001    $789,083  

Cash flows expected to be collected

   167,291     673,499  

Fair value at acquisition date

   99,344     660,007  

The recorded values of loans acquired in the United Western transaction as of the acquisition date by loan class were as follows:

 

   January 21, 2011 

Commercial:

  

Construction and land development

  $52,889  

Commercial mortgage

   304,769  

Other commercial real estate

   8,434  

Commercial and industrial

   75,523  

Lease financing

   316  
  

 

 

 

Total commercial loans

   441,931  

Non-commercial:

  

Residential mortgage

   260,389  

Revolving mortgage

   12,073  

Construction and land development

   39,827  

Consumer

   5,131  
  

 

 

 

Total non-commercial loans

   317,420  
  

 

 

 

Total covered loans acquired

  $759,351  
  

 

 

 

 

22


Table of Contents

Note E

Allowance for Loan and Lease Losses

Activity in the allowance for loan and lease losses, ending balances of loans and leases and related allowance by class of loans is summarized as follows:

 

Noncovered
Loans
 Construction
and Land
Development
- Commercial
  Commercial
Mortgage
  Other
Commercial
Real Estate
  Commercial
and Industrial
  Lease
Financing
  Other  Residential
Mortgage
  Revolving
Mortgage
  Construction
and Land
Development
- Non-
commercial
  Consumer  Non-
specific
  Total 

2011

            

Allowance for loan and lease losses:

            

Three months ended June 30, 2011

            

Balance at April 1

 $10,728   $66,190   $2,204   $24,365   $3,369   $1,419   $7,129   $19,363   $1,328   $27,778   $14,095   $177,968  

Charge-offs

  (308  (825  —      (1,592  (252  —      (713  (4,404  (363  (3,221  —      (11,678

Recoveries

  13    546    6    277    37    —      3    159    70    433    —      1,544  

Provision

  (741  1,212    58    1,868    204    (68  985    6,902    289    2,089    (17  12,781  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at June 30

 $9,692   $67,123   $2,268   $24,918   $3,358   $1,351   $7,404   $22,020   $1,324   $27,079   $14,078   $180,615  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Six months ended June 30, 2011

            

Balance at January 1

 $10,512   $64,772   $2,200   $24,089   $3,384   $1,473   $7,009   $18,016   $1,751   $29,448   $13,863   $176,517  

Charge-offs

  (395  (3,961  (83  (2,613  (252  —      (719  (4,446  (373  (9,289  —      (22,131

Recoveries

  37    555    6    282    37    —      4    159    73    433    —      1,586  

Provision

  (462  5,757    145    3,160    189    (122  1,110    8,291    (127  6,487    215    24,643  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at June 30

 $9,692   $67,123   $2,268   $24,918   $3,358   $1,351   $7,404   $22,020   $1,324   $27,079   $14,078   $180,615  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL for loans and leases individually evaluated for impairment

 $5,526   $5,272   $56   $430   $48   $—     $455   $—     $93   $45   $—     $11,925  

ALLL for loans and leases collectively evaluated for impairment

  4,166    61,851    2,212    24,488    3,310    1,351    6,949    22,020    1,231    27,034    —      154,612  

Non-specific ALLL

  —      —      —      —      —      —      —      —      —      —      14,078    14,078  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total allowance for loan and lease losses

 $9,692   $67,123   $2,268   $24,918   $3,358   $1,351   $7,404   $22,020   $1,324   $27,079   $14,078   $180,615  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans and leases:

            

Loans and leases individually evaluated for impairment

 $28,274   $69,806   $1,770   $14,063   $617   $—     $11,102   $—     $2,562   $994   $—     $129,188  

Loans and leases collectively evaluated for impairment

  378,860    4,791,651    147,207    1,791,749    302,487    170,758    814,508    2,303,687    142,883    555,876    —      11,399,666  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total loan and leases

 $407,134   $4,861,457   $148,977   $1,805,812   $303,104   $170,758   $825,610   $2,303,687   $145,445   $556,870   $—     $11,528,854  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

December 31, 2010

            

Allowance for loan and lease losses:

            

ALLL for loans and leases individually evaluated for impairment

 $5,883   $4,601   $67   $598   $58   $7   $384   $—     $13   $9   $—     $11,620  

ALLL for loans and leases collectively evaluated for impairment

  4,629    60,171    2,133    23,491    3,326    1,466    6,625    18,016    1,738    29,439    —      151,034  

Non-specific ALLL

  —      —      —      —      —      —      —      —      —      —      13,863    13,863  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total allowance for loan and lease losses

 $10,512   $64,772   $2,200   $24,089   $3,384   $1,473   $7,009   $18,016   $1,751   $29,448   $13,863   $176,517  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans and leases:

            

Loans and leases individually evaluated for impairment

 $28,327   $57,952   $964   $12,989   $693   $76   $6,162   $—     $514   $102   $—     $107,779  

Loans and leases collectively evaluated for impairment

  310,602    4,679,910    148,746    1,856,501    300,596    181,939    872,630    2,233,853    192,440    595,581    —      11,372,798  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total loan and leases

 $338,929   $4,737,862   $149,710   $1,869,490   $301,289   $182,015   $878,792   $2,233,853   $192,954   $595,683    $11,480,577  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

23


Table of Contents
Covered Loans Construction
and Land
Development -
Commercial
  Commercial
Mortgage
  Other
Commercial
Real Estate
  Commercial
and
Industrial
  Lease
Financing
  Residential
Mortgage
  Revolving
Mortgage
  Construction
and Land
Development -
Non-commercial
  Consumer
and Other
  Total 

2011

          

Allowance for loan and lease losses:

          

Three months ended June 30, 2011

          

Balance at April 1

 $20,419   $14,649   $4,905   $6,712   $—     $1,012   $1,451   $5,468   $13   $54,629  

Charge-offs

  (5,156  (11,409  (3,289  (2,413  —      (1,927  —      (2,276  (74  (26,544

Recoveries

  —      7    91    12    —      44    —      —      —      154  

Provision

  8,971    18,846    11,134    (2,439  —      4,524    (1,441  1,528    73    41,196  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at June 30

 $24,234   $22,093   $12,841   $1,872   $—     $3,653   $10   $4,720   $12   $69,435  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Six months ended June 30, 2011

          

Balance at January 1

 $20,654   $13,199   $4,148   $6,828   $—     $113   $676   $5,607   $23   $51,248  

Charge-offs

  (9,952  (24,007  (11,474  (2,443  —      (2,734  —      (5,044  (74  (55,728

Recoveries

  —      15     91    12    —      44    —      —      —      162  

Provision

  13,532    32,886    20,076    (2,525  —      6,230    (666  4,157    63    73,753  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at June 30

 $ 24,234   $ 22,093   $ 12,841   $ 1,872   $—     $ 3,653   $ 10   $ 4,720   $ 12   $ 69,435  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL for loans and leases individually evaluated for impairment

 $ 3,003   $ 6,370   $ 447   $ 193   $—     $ 272   $ —     $ 601   $ —     $ 10,886  

ALLL for loans and leases collectively evaluated for impairment

  610    2,488    420    235    —      375    10    61    12    4,211  

ALLL for loans and leases acquired with deteriorated credit quality

  20,621    13,235    11,974    1,444    —      3,006    —      4,058    —      54,338  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total allowance for loan and lease losses

 $ 24,234   $ 22,093   $ 12,841   $ 1,872   $—     $ 3,653   $ 10   $ 4,720   $ 12   $ 69,435  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans and leases:

          

Loans and leases individually evaluated for impairment

 $91,977   $114,958   $24,845   $525   $—     $9,671   $—     $13,604   $—     $255,580  

Loans and leases collectively evaluated for impairment

  162,829    1,071,901    113,414    116,977    218    324,727    11,450    26,517    5,726    1,833,759  

Loans and leases acquired with deteriorated credit quality

  83,844    120,916    35,347    7,990    6    19,635    483    42,056    122    310,399  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total loan and leases

 $338,650   $1,307,775   $173,606   $125,492   $224   $354,033   $11,933   $82,177   $5,848   $2,399,738  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

December 31, 2010

          

Allowance for loan and lease losses:

          

ALLL for loans and leases individually evaluated for impairment

 $5,085   $7,331   $151   $170   $—     $6   $—     $221   $—     $12,964  

ALLL for loans and leases collectively evaluated for impairment

  701    2,613    549    363    —      107    31    154    23    4,541  

ALLL for loans and leases acquired with deteriorated credit quality

  14,868    3,255    3,448    6,295    —      —      645    5,232    —      33,743  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total allowance for loan and lease losses

 $20,654   $13,199   $4,148   $6,828   $—     $113   $676   $5,607   $23   $51,248  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans and leases:

          

Loans and leases individually evaluated for impairment

 $59,763   $84,841   $9,330   $8,330   $—     $4,743   $—     $42,957   $—     $209,964  

Loans and leases collectively evaluated for impairment

  205,669    883,983    166,627    115,060    —      58,726    9,466    18,588    8,664    1,466,783  

Loans and leases acquired with deteriorated credit quality

  102,988    120,240    34,704    9,087    —      11,026    8,400    44,260    —      330,705  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total loan and leases

 $368,420   $1,089,064   $210,661   $132,477   $—     $74,495   $17,866   $105,805   $8,664   $2,007,452  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

24


Table of Contents

The following table provides information on noncovered impaired loans and leases, exclusive of loans and leases evaluated collectively as a homogeneous group, including interest income recognized in the period during which the loans and leases were considered impaired.

 

   With a
recorded
allowance
   With no
recorded
allowance
   Total   Related
allowance
recorded
 

June 30, 2011

        

Impaired noncovered loans and leases

        

Construction and land development - commercial

  $27,237    $1,037    $28,274    $5,526  

Commercial mortgage

   64,272     5,534     69,806     5,272  

Other commercial real estate

   1,770     —       1,770     56  

Commercial and industrial

   6,917     7,146     14,063     430  

Lease financing

   617     —       617     48  

Other

   —       —       —       —    

Residential mortgage

   11,102     —       11,102     455  

Construction and land development - non-commercial

   2,562     —       2,562     93  

Consumer

   994     —       994     45  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired noncovered loans and leases

  $115,471    $13,717    $129,188    $11,925  
  

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2010

        

Impaired noncovered loans and leases

        

Construction and land development - commercial

  $28,327    $—      $28,327    $5,883  

Commercial mortgage

   52,658     5,294     57,952     4,601  

Other commercial real estate

   964     —       964     67  

Commercial and industrial

   11,624     1,365     12,989     598  

Lease financing

   693     —       693     58  

Other

   76     —       76     7  

Residential mortgage

   6,162     —       6,162     384  

Construction and land development - non-commercial

   514     —       514     13  

Consumer

   102     —       102     9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired noncovered loans and leases

  $101,120    $6,659    $107,779    $11,620  
  

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2010

        

Total impaired loans not covered by loss share

  $52,418    $2,039    $54,457    $3,781  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

25


Table of Contents
   Average
Balance
   Unpaid
Principal
Balance
   Interest
Income
Recognized
 

Three months ended June 30, 2011

      

Noncovered impaired loans and leases:

      

Construction and land development - commercial

  $28,541    $28,475    $32  

Commercial mortgage

   65,763     70,259     340  

Other commercial real estate

   1,358     1,770     15  

Commercial and industrial

   10,953     14,063     58  

Lease financing

   790     617     —    

Other

   —       —       —    

Residential mortgage

   9,144     11,102     116  

Construction and land development - non-commercial

   1,538     2,562     39  

Consumer

   548     994     8  
  

 

 

   

 

 

   

 

 

 

Total noncovered impaired loans and leases

  $118,635    $129,842    $608  
  

 

 

   

 

 

   

 

 

 

Six months ended June 30, 2011

      

Noncovered impaired loans and leases:

      

Construction and land development - commercial

  $28,819    $28,475    $104  

Commercial mortgage

   65,937     70,259     1,078  

Other commercial real estate

   1,227     1,770     25  

Commercial and industrial

   12,454     14,063     223  

Lease financing

   758     617     12  

Other

   38     —       —    

Residential mortgage

   8,150     11,102     176  

Construction and land development - non-commercial

   1,196     2,562     45  

Consumer

   399     994     10  
  

 

 

   

 

 

   

 

 

 

Total noncovered impaired loans and leases

  $118,978    $129,842    $1,673  
  

 

 

   

 

 

   

 

 

 

Year ended December 31, 2010

      

Noncovered impaired loans and leases:

      

Construction and land development - commercial

  $19,235    $28,610    $736  

Commercial mortgage

   25,451     59,760     2,548  

Other commercial real estate

   353     964     42  

Commercial and industrial

   3,420     11,624     663  

Lease financing

   281     693     37  

Other

   31     76     5  

Residential mortgage

   2,314     6,162     212  

Construction and land development - non-commercial

   182     514     56  

Consumer

   39     102     9  
  

 

 

   

 

 

   

 

 

 

Total noncovered impaired loans and leases

  $51,306    $108,505    $4,308  
  

 

 

   

 

 

   

 

 

 

Note F

Receivable from FDIC for Loss Share Agreements

The following table provides changes in the receivable from the FDIC for the six month period ended June 30, 2011 and 2010:

 

   Three months ended June 30  Six months ended June 30 
   2011  2010  2011  2010 

Balance at beginning of period

  $624,322   $687,455   $623,261   $249,842  

Additional receivable from acquisitions (1)

   (4,985  21,765    135,300    479,295  

Accretion of discounts and premiums, net

   368    1,637    1,414    2,386  

Receipt of payments from FDIC

   (83,083  (29,918  (211,928  (52,422

Post-acquisition adjustments

   (14,115  11,303    (25,540  13,141  
  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at June 30

  $522,507   $692,242   $522,507   $692,242  
  

 

 

  

 

 

  

 

 

  

 

 

 

 

 (1)Adjustments related to acquisition date fair values shown herein in the three-month period ended June 30, 2011 are reflected in the Consolidated Statements of Income as an adjustment to the gain on acquisitions recorded in the first quarter of 2011.

The receivable from the FDIC for loss share agreements is measured separately from the related covered assets and is recorded at fair value. The fair value was estimated using projected cash flows related to the loss share agreements based on the expected reimbursements for losses and the applicable loss share percentages.

                             Post-acquisition adjustments represent the net change in loss estimates related to covered loans and OREO as a result of changes in estimated fair values and the allowance for loan and lease losses related to covered loans. For loans covered by loss share agreements, subsequent decreases in the amount expected to be collected from the borrower or collateral liquidation result in a provision for loan and lease losses, an increase in the allowance for loan and lease losses, and a proportional adjustment to the receivable from the FDIC for the estimated amount to be reimbursed. Subsequent increases in the amount expected to be collected from the borrower or collateral liquidation result in the reversal of any previously recorded provision for loan and lease losses and related allowance for loan and lease losses and adjustments to the receivable from the FDIC, or prospective adjustment to the accretable yield and the related receivable from the FDIC if no provision for loan and lease losses had been recorded previously. Adjustments related to acquisition date fair values, made within one year after the closing date of the respective acquisition, are reflected in the acquisition gain.

 

26


Table of Contents

Note G

Estimated Fair Values

Fair value estimates are made at a specific point in time based on relevant market information and information about each financial instrument. Where information regarding the fair value of a financial instrument is publicly available, those values are used, as is the case with investment securities, residential mortgage loans and certain long-term obligations. In these cases, an open market exists in which those financial instruments are actively traded.

Because no market exists for many 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. For financial instruments with a fixed interest rate, an analysis of the related cash flows is the basis for estimating fair values. The expected cash flows are discounted to the valuation date using an appropriate discount rate. The discount rates used represent the rates under which similar transactions would be currently negotiated. For financial instruments with fixed and variable rates, fair value estimates also consider the impact of liquidity discounts appropriate as of the measurement date.

Estimated fair values for certain financial assets and financial liabilities are provided in the following table:

 

   June 30, 2011   December 31, 2010   June 30, 2010 
  Carrying Value   Fair Value   Carrying Value   Fair Value   Carrying Value   Fair Value 

Cash and due from banks

  $537,717    $537,717    $460,178    $460,178    $625,857    $625,857  

Overnight investments

   741,654     741,654     398,390     398,390     736,896     736,896  

Investment securities available for sale

   4,014,241     4,014,241     4,510,076     4,510,076     3,768,777     3,768,777  

Investment securities held to maturity

   2,098     2,278     2,532     2,741     3,084     3,334  

Loans held for sale

   56,004     56,004     88,933     88,933     91,076     91,076  

Loans covered by loss share agreements, net of allowance for loan and lease losses

   2,330,303     2,318,304     1,956,204     1,946,423     2,351,084     2,296,345  

Loans and leases not covered by loss share agreements, net of allowance for loan and lease losses

   11,348,239     11,213,325     11,304,060     10,995,653     11,450,331     10,952,196  

Receivable from FDIC for loss share agreements

   522,507     529,514     623,261     624,785     692,242     692,242  

Income earned not collected

   50,876     50,876     83,644     83,644     77,186     77,186  

Stock issued by:

            

Federal Home Loan Bank of Atlanta

   45,002     45,002     47,123     47,123     50,688     50,688  

Federal Home Loan Bank of San Francisco

   14,238     14,238     15,490     15,490     16,781     16,781  

Federal Home Loan Bank of Seattle

   4,490     4,490     4,490     4,490     4,490     4,490  

Deposits

   17,662,966     17,711,225     17,635,266     17,695,357     17,787,241     17,855,490  

Short-term borrowings

   655,808     655,808     546,597     546,597     541,709     541,709  

Long-term obligations

   792,661     807,407     809,949     826,501     918,930     933,064  

Accrued interest payable

   27,930     27,930     37,004     37,004     40,652     40,652  

At June 30, 2011 and 2010, other assets include $63,730 and $71,959 of stock in various Federal Home Loan Banks (FHLB). The FHLB stock, which is redeemable only through the issuer, is carried at its par value. The investment in the FHLB stock is considered a long-term investment and its value is based on the ultimate recoverability of par value. Management has concluded that the investment in FHLB stock was not other-than-temporarily impaired for any period presented.

For off-balance sheet commitments and contingencies, carrying amounts are reasonable estimates of the fair values for such financial instruments. Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to BancShares’ financial position.

Fair value represents the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements BancShares considers the principal or most advantageous market in which the specific assets or liabilities are sold and considers assumptions that market participants would use when pricing those assets or liabilities. As required under US GAAP, individual fair value estimates are ranked based on the relative reliability of the inputs used in the valuation. Fair values determined using level 1 inputs rely on active and observable markets to price identical assets or liabilities. In situations where identical assets and liabilities are not traded in active markets, fair values may be determined based on level 2 inputs, which exist when observable data exists for similar assets and

 

27


Table of Contents

liabilities. Fair values for assets and liabilities that are not actively traded in observable markets are based on level 3 inputs, which are considered to be nonobservable. BancShares recognizes transfers between levels of the fair value hierarchy at the end of the respective reporting period.

Among BancShares’ assets and liabilities, investment securities available for sale and interest rate swaps accounted for as cash flow hedges are reported at their fair values on a recurring basis. Certain other assets are adjusted to their fair value on a nonrecurring basis, including loans held for sale, which are carried at the lower of cost or market. Impaired loans, OREO, goodwill and other intangible assets are periodically tested for impairment. Loans held for investment, deposits, short-term borrowings and long-term obligations are not reported at fair value. BancShares did not elect to voluntarily report any assets or liabilities at fair value.

For assets and liabilities carried at fair value on a recurring basis, the following table provides fair value information as of June 30, 2011, December 31, 2010 and June 30, 2010:

 

       Fair value measurements using: 

Description

  Fair value   Quoted prices in
active markets for
identical assets and
liabilities

(Level 1 inputs)
   Quoted prices for
similar assets and
liabilities

(Level 2 inputs)
   Significant
unobservable
inputs

(Level  3 inputs)
 

June 30, 2011

        

Assets measured at fair value

        

Investment securities available for sale

        

U.S. Government

  $1,289,282    $1,289,282    $—      $—    

Government agency

   1,904,843     1,904,843     —       —    

Corporate bonds

   466,971     466,971     —       —    

Residential mortgage-backed securities

   333,483     —       333,483     —    

Equity securities

   18,609     18,609     —       —    

State, county, municipal

   1,053     —       1,053     —    
                    

Total

  $4,014,241    $3,679,705    $334,536    $—    
                    

Liabilities measured at fair value

        

Interest rate swaps accounted for as cash flow hedges

  $9,800    $—      $9,800    $—    

December 31, 2010

        

Assets measured at fair value

        

Investment securities available for sale

        

U.S. Government

  $1,939,400    $1,939,400    $—      $—    

Government agency

   1,919,986     1,919,986     —       —    

Corporate bonds

   486,658     486,658     —       —    

Residential mortgage-backed securities

   143,545     —       143,545     —    

Equity securities

   19,231     19,231     —       —    

State, county, municipal

   1,256     —       1,256     —    
                    

Total

  $4,510,076    $4,365,275    $144,801    $—    
                    

Liabilities measured at fair value

        

Interest rate swaps accounted for as cash flow hedges

  $9,492    $—      $9,492    $—    

June 30, 2010

        

Assets measured at fair value

        

Investment securities available for sale

        

U.S. Government

  $2,182,978    $2,182,978    $—      $—    

Government agency

   901,739     901,739     —       —    

Corporate bonds

   489,583     489,583     —       —    

Residential mortgage-backed securities

   174,516     —       174,516     —    

Equity securities

   18,691     18,691     —       —    

State, county, municipal

   1,270     —       1,270     —    
                    

Total

  $3,768,777    $3,592,991    $175,786    $—    
                    

Liabilities measured at fair value

        

Interest rate swaps accounted for as cash flow hedges

  $11,309    $—      $11,309    $—    

 

28


Table of Contents

Prices for US Treasury securities, government agency securities, corporate bonds and equity securities are readily available in the active markets in which those securities are traded and the resulting fair values are shown in the ‘Level 1 input’ column. Prices for mortgage-backed securities and state, county and municipal securities are obtained using the fair values of similar assets and the resulting fair values are shown in the ‘Level 2 input’ column. There were no assets or liabilities valued based on level 3 inputs at June 30, 2011, December 31, 2010 or June 30, 2010, and there were no transfers between Level 1 and Level 2 inputs during the six month periods ended June 30, 2011 and 2010.

Under the terms of the existing cash flow hedge, BancShares pays a fixed payment to the counterparty in exchange for receipt of a variable payment that is determined based on the 3-month LIBOR rate. The fair value of the cash flow hedge is therefore based on projected LIBOR rates for the duration of the hedge,values that, while observable in the market, are subject to adjustment due to pricing considerations for the specific instrument.

For those investment securities available for sale with fair values that are determined by reliance on significant nonobservable inputs, the following table identifies the factors causing the change in fair value during the first six months of 2010:

 

   Investment securities available for
sale with fair values based on
significant nonobservable inputs
 

Description

  2010 

Beginning balance, January 1,

  $ 1,287  

Total gains (losses), realized or unrealized:

  

Included in earnings

   —    

Included in other comprehensive income

   —    

Purchases, sales, issuances and settlements, net

   —    

Transfers in/out of Level 3

   (1,287
  

 

 

 

Ending balance, June 30

  $—    
  

 

 

 

There were no investment securities with fair values determined by reliance on significant nonobservable inputs during 2011.

No gains or losses were reported for the six month periods ended June 30, 2011 and 2010 that relate to fair values estimated based on significant nonobservable inputs. The investment securities valued using level 3 inputs that were transferred out during the first quarter of 2010 result from changes in US GAAP adopted January 1, 2010 related to investments in the retained interest of a residual interest strip that resulted from an asset securitization.

 

29


Table of Contents

Certain assets and liabilities are carried at fair value on a nonrecurring basis. Loans held for sale are carried at the lower of aggregate cost or fair value and are therefore carried at fair value only when fair value is less than the asset cost. Certain impaired loans are also carried at fair value. For assets and liabilities carried at fair value on a nonrecurring basis, the following table provides fair value information as of June 30, 2011, December 31, 2010 and June 30, 2010:

 

       Fair value measurements using: 

Description

  Fair value   Quoted prices in
active markets for
identical assets
and liabilities
(Level 1 inputs)
   Quoted prices for
similar assets
and liabilities
(Level 2 inputs)
   Significant
nonobservable
inputs

(Level 3 inputs)
 

June 30, 2011

        

Loans held for sale

  $56,004    $—      $56,004    $—    

Impaired loans:

        

Covered by loss share agreements

   196,759     —       —       196,759  

Not covered by loss share agreements

   103,546     —       —       103,546  

December 31, 2010

        

Loans held for sale

   88,933     —       88,933     —    

Impaired loans:

        

Covered by loss share agreements

   192,406     —       —       192,406  

Not covered by loss share agreements

   89,500     —       —       89,500  

June 30, 2010

        

Loans held for sale

   91,076     —       91,076     —    

Impaired loans:

        

Covered by loss share agreements

   356,111     —       —       356,111  

Not covered by loss share agreements

   50,676     —       —       50,676  

The values of loans held for sale are based on prices observed for similar pools of loans. The values of impaired loans are determined by either the collateral value or the discounted present value of the expected cash flows. No financial liabilities were carried at fair value on a nonrecurring basis as of June 30, 2011, December 31, 2010 or June 30, 2010.

OREO is measured and reported at fair value using Level 3 inputs for valuations based on nonobservable criteria. During the six month period ended June 30, 2011, foreclosures of other real estate not covered by loss share agreements totaled $13,636, all of which were valued using Level 3 inputs. Based on updates to Level 3 inputs, noncovered OREO with a fair value of $6,567 as of June 30, 2011 incurred write-downs that totaled $1,684 during the six month period ended June 30, 2011. Foreclosures of other real estate covered by loss share agreements totaled $64,144, all of which were valued using Level 3 inputs.

During the six month period ended June 30, 2010, foreclosures of other real estate not covered by loss share agreements totaled $16,217, all of which were valued using Level 3 inputs. Based on updates to Level 3 inputs, noncovered OREO with a fair value of $6,006 as of June 30, 2010 incurred write-downs that totaled $1,160 during the six month period ended June 30, 2010. Foreclosures of other real estate covered by loss share agreements totaled $39,342, all of which were valued using Level 3 inputs.

 

30


Table of Contents

Note H

Employee Benefit Plans

Pension expense is a component of employee benefits expense. For the three- and six-month periods ended June 30, 2011 and 2010, respectively, the components of pension expense are as follows:

 

   Three months ended June 30  Six months ended June 30, 
   2011  2010  2011  2010 

Service cost

  $4,062   $3,667   $6,633   $6,671  

Interest cost

   7,398    7,317    11,905    12,546  

Expected return on assets

   (8,817  (9,497  (14,352  (16,018

Amortization of prior service cost

   66    68    105    115  

Amortization of net actuarial loss

   1,977    1,155    3,190    2,080  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total pension expense

  $4,686   $2,710   $7,481   $5,394  
  

 

 

  

 

 

  

 

 

  

 

 

 

The assumed discount rate for 2011 is 5.50 percent, the expected long-term rate of return on plan assets is 7.75 percent and the assumed rate of salary increases is 4.50 percent. For 2010 the assumed discount rate was 6.00 percent, expected long-term rate of return was 8.00 percent and the assumed rate of salary increases was 4.5 percent.

Note I

Commitments and Contingencies

In order to meet the financing needs of its customers, BancShares and its subsidiaries have financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit, standby letters of credit, and recourse obligations on mortgage loans sold. These instruments involve elements of credit, interest rate or liquidity risk.

Commitments to extend credit are legally binding agreements to lend to customers. Commitments generally have fixed expiration dates or other termination clauses and may require payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future liquidity requirements. Established credit standards control the credit-risk exposure associated with these commitments. In some cases, BancShares requires that collateral be pledged to secure the commitment including cash deposits, securities and other assets. At June 30, 2011 BancShares had unused commitments totaling $5,801,539 compared to $5,364,451 at December 31 2010 and $5,233,707 at June 30, 2010.

Standby letters of credit are commitments guaranteeing performance of a customer to a third party. Those guarantees are issued primarily to support public and private borrowing arrangements. In order to minimize its exposure, BancShares’ credit policies govern the issuance of standby letters of credit. At June 30 2011, December 31, 2010, and June 30, 2010, BancShares had standby letters of credit amounting to $69,969, $70,755 and $77,681, respectively. The credit risk related to the issuance of these letters of credit is essentially the same as that involved in extending loans to clients, and therefore, these letters of credit are collateralized when necessary.

Residential mortgage loans sold with limited recourse liability represent guarantees to repurchase the loans or repay a portion of the sale proceeds in the event of nonperformance by the borrower. The recourse period is generally 120 days or less. At June 30, 2011, December 31, 2010 and June 30, 2010, BancShares has loans sold with recourse outstanding of approximately $147,572, $253,347 and $200,615 respectively on these mortgage loans. Any loans that are repurchased under the recourse obligation would carry the same credit risk as mortgage loans originated by the company and would be collateralized in the same manner.

BancShares and various subsidiaries have been named as defendants in various legal actions arising from their normal business activities in which damages in various amounts are claimed. Although the amount of any ultimate liability with respect to such matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.

During February 2011, United Western Bank, United Western’s parent company, United Western Bancorp, and five of their directors filed a complaint in the United States District Court for the District of Columbia against the FDIC, the OTS and others, claiming that the seizure of United Western by the OTS and the subsequent appointment of the FDIC as receiver was illegal. The complaint requested the court to direct the OTS to remove the FDIC as receiver, return control of United Western to the plaintiffs, reimburse the plaintiffs for their costs and attorney fees and to award plaintiffs other relief as may be just and equitable. Neither BancShares nor FCB were named in the complaint. The defendants filed motions to dismiss all claims against them and, during June 2011, the Court dismissed all claims by the holding company and the individual directors, and it dismissed United Western Bank’s claim against the FDIC. However, the Court denied the motion to dismiss United Western Bank’s claim against the OTS, which permits that claim to proceed. It is unclear what impact, if any, the litigation will have on FCB or the assets acquired in the United Western transaction.

 

31


Table of Contents

Note J

Derivatives

At June 30, 2011, BancShares had one interest rate swap that qualifies as a cash flow hedge under US GAAP. An additional interest rate swap that qualified as a cash flow hedge matured on June 30, 2011. The fair value of the derivative is included in other liabilities in the consolidated balance sheets and the net change for both derivatives is included in other liabilities in the consolidated statements of cash flows.

The interest rate swaps are used for interest rate risk management purposes and convert variable-rate exposure on outstanding debt to a fixed rate. The interest rate swaps each have a notional amount of $115,000, representing the amount of variable-rate trust preferred capital securities issued during 2006. The 2006 interest rate swap hedged interest payments through June 2011 and required fixed-rate payments by BancShares at 7.125 percent in exchange for variable-rate payments of 175 basis points above 3-month LIBOR, which is equal to the interest paid to the holders of the trust preferred capital securities. The 2009 interest rate swap hedges interest payments from July 2011 through June 2016 and requires fixed-rate payments by BancShares at 5.50 percent in exchange for variable-rate payments of 175 basis points above 3-month LIBOR. As of June 30, 2011, collateral with a fair value of $14,691 was pledged to secure the existing obligation under the interest rate swaps. For both swaps, settlement occurs quarterly.

 

       Estimated fair value of liability 
   Notional amount
for all periods
   June 30, 2011   December 31, 2010   June 30, 2010 

2006 interest rate swap hedging variable rate exposure on trust preferred capital securities 2006-2011

  $115,000    $ —      $2,873    $5,384  

2009 interest rate swap hedging variable rate exposure on trust preferred capital securities 2011-2016

   115,000     9,800     6,619     5,925  
    

 

 

   

 

 

   

 

 

 
    $9,800    $9,492    $11,309  
    

 

 

   

 

 

   

 

 

 

For cash flow hedges, the effective portion of the gain or loss due to changes in the fair value of the derivative hedging instrument is included in other comprehensive income, while the ineffective portion, representing the excess of the cumulative change in the fair value of the derivative over the cumulative change in expected future discounted cash flows on the hedged transaction, is recorded in the consolidated income statement. BancShares’ interest rate swaps have been fully effective since inception. Therefore, changes in the fair value of the interest rate swaps have had no impact on net income. For the six month periods ended June 30, 2011 and 2010, BancShares recognized interest expense of $2,931 and $2,951, respectively, resulting from incremental interest paid to the interest rate swap counterparty, none of which related to ineffectiveness.

The following table discloses activity in accumulated other comprehensive income (loss) related to the interest rate swaps during the six month periods ended June 30, 2011 and 2010.

 

   2011  2010 

Accumulated other comprehensive loss resulting from interest rate swaps as of January 1

  $(9,492 $(5,367

Other comprensive income (loss) recognized during six month period ended June 30

   (308  (5,942
  

 

 

  

 

 

 

Accumulated other comprehensive loss resulting from interest rate swaps as of June 30

  $(9,800 $(11,309
  

 

 

  

 

 

 

BancShares monitors the credit risk of the interest rate swap counterparty.

Note K

Segment Disclosures

BancShares is a financial holding company headquartered in Raleigh, North Carolina that offers full-service banking through a single wholly-owned banking subsidiary, First-Citizens Bank & Trust Company (FCB), a North Carolina-chartered bank.

Prior to January 7, 2011, BancShares also offered full service banking services through another wholly-owned subsidiary, IronStone Bank (ISB), a federally-chartered thrift institution. On January 7, 2011 ISB was legally merged into FCB resulting in a single banking subsidiary of BancShares.

Prior to the merger, FCB and ISB were considered to be distinct operating segments. As a result of the merger and various organizational changes resulting from the merger, there is no longer a focus on the discrete financial measures of each entity. Therefore, BancShares now operates as one reportable segment.

 

32


Table of Contents

Note L

Accumulated Other Comprehensive Income

Accumulated other comprehensive income (loss) included the following as of June 30, 2011, December 31, 2010 and June 30, 2010:

 

  June 30, 2011  December 31, 2010  June 30, 2010 
  Accumulated
other
comprehensive
income (loss)
  Deferred
tax
expense
(benefit)
  Accumulated
other
comprehensive
income (loss),
net of tax
  Accumulated
other
comprehensive
income (loss)
  Deferred
tax
expense
(benefit)
  Accumulated
other
comprehensive
income (loss),
net of tax
  Accumulated
other
comprehensive
income (loss)
  Deferred
tax
expense
(benefit)
  Accumulated
other
comprehensive
income (loss),
net of tax
 

Unrealized gains on investment securities available for sale

 $31,839   $12,528   $19,311   $23,195   $9,143   $14,052   $43,998   $16,580   $27,418  

Funded status of defined benefit plan

  (70,400  (27,568  (42,832  (73,696  (28,859  (44,837  (70,892  (27,761  (43,131

Unrealized loss on cash flow hedge

  (9,800  (3,870  (5,930  (9,492  (3,748  (5,744  (11,309  (4,466  (6,844
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $(48,361 $(18,910 $(29,451 $(59,993 $(23,464 $(36,529 $(38,203 $(15,647 $(22,557
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

33


Table of Contents
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION

Management’s discussion and analysis of earnings and related financial data are presented to assist in understanding the financial condition and results of operations of First Citizens BancShares, Inc. and Subsidiaries (BancShares). This discussion and analysis should be read in conjunction with the unaudited Consolidated Financial Statements and related notes presented within this report. Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform to statement presentations for 2011, the reclassifications have no effect on shareholders’ equity or net income as previously reported. Unless otherwise noted, the terms we, us and BancShares refer to the consolidated financial position and consolidated results of operations for BancShares.

FDIC-ASSISTED TRANSACTIONS

Participation in FDIC-assisted transactions has provided significant growth opportunities for BancShares during 2011, 2010, and 2009. These transactions have allowed us to significantly increase our presence in markets in which we presently operate, and to expand our banking presence to contiguous markets. Additionally, purchase discounts and fair value adjustments on acquired assets and assumed liabilities have resulted in significant acquisition gains. All of the FDIC-assisted transactions completed as of June 30, 2011 as well as the acquisition of Colorado Capital Bank (CCB) on July 8, 2011 include loss share agreements which protect us from a substantial portion of the credit and asset quality risk that we would otherwise incur.

Issues affecting comparability of financial statements. As estimated exposures related to the acquired assets covered by the loss share agreements change based on post-acquisition events, our adherence to accounting principles generally accepted in the United States of America (US GAAP) and accounting policy elections that we have made affect the comparability of our current results of operations to earlier periods. Adjustments affecting assets covered by loss share agreements are recorded on a gross basis. Consequential adjustments to the carrying value of the FDIC receivable that reflect the change in the estimated loss of the covered assets are recorded with an offset to noninterest income. Several of the key issues affecting comparability are as follows:

 

  

When post acquisition events suggest that the amount of cash flows we will ultimately receive for a loan covered by a loss share agreement is less than originally expected:

 

  

An allowance for loan and lease losses is established for the post-acquisition exposure that has emerged with a corresponding debit to provision for loan and lease losses;

 

  

The receivable from the FDIC is adjusted to reflect the indemnified portion of the post-acquisition exposure with a corresponding credit to noninterest income;

 

  

When post acquisition events suggest that the amount of cash flows we will ultimately receive for a loan covered under a loss share agreement is greater than originally expected:

 

  

Any allowance for loan and lease losses that was previously established for post-acquisition exposure is reversed with a corresponding credit to provision for loan and lease losses; if no allowance was established in earlier periods, the amount of the improvement in the cash flow projection results in a reclassification from the nonaccretable difference created at the acquisition date to an accretable yield; the newly-identified accretable yield is accreted into income in future periods over the remaining life of the loan as a credit to interest income;

 

  

The receivable from the FDIC is adjusted to reflect the indemnified portion of the post-acquisition exposure with a corresponding debit to noninterest income;

 

  

When actual payments received on loans are greater than initial estimates, large nonrecurring discount accretion may be recognized during a specific period; discount accretion is recognized as a credit to interest income.

Balance sheet impact. The 2011 transaction involving United Western represented the fifth transaction involving BancShares since July 17, 2009. Table 1 provides information regarding the five entities from which we have acquired assets and assumed liabilities in FDIC-assisted transactions during 2011, 2010 and 2009. Adjustments to acquisition date fair values are subject to change for one year following the closing date of each respective acquisition.

 

34


Table of Contents

FDIC-Assisted Transactions

Table 1

 

          Fair value of 

Entity

  

Date of transaction

  #
branches
   Loans acquired   Deposits
assumed
   Short-term
borrowings
assumed
   Long-term
obligations
assumed
 
              (thousands)     

United Western Bank (United Western)

  January 21, 2011   8    $759,351    $1,604,858    $336,853    $207,627  

Sun American Bank (SAB)

  March 5, 2010   12     290,891     420,012     42,533     40,082  

First Regional Bank (First Regional)

  January 29, 2010   8     1,260,249     1,287,719     361,876     —    

Venture Bank (VB)

  September 11, 2009   18     456,995     709,091     —       55,618  

Temecula Valley Bank (TVB)

  July 17, 2009   11     855,583     965,431     79,096     —    
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     57    $3,623,069    $4,987,111    $820,358    $303,327  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Although US GAAP allows for acquired loans to be accounted for in designated pools, we have elected to account for the majority of our acquired loans on a non-pooled basis. We made that election for loans acquired to date based on the average loan size and the lack of large numbers of homogenous loans. The non-pool election could potentially accentuate volatility in net interest income. We elected to account for a group of mortgage loans acquired with the United Western FDIC – assisted transaction on a pool basis. These loans had a fair value of $223.1 million at the date of acquisition.

Income statement impact. The five FDIC-assisted transactions created acquisition gains recognized at the time of the respective transaction. There were no acquisition gains recorded for the three month periods ended June 30, 2011 and 2010. For the three-month and six-month periods ended June 30, 2011, acquisition gains totaled $65.0 million compared to $136.0 million during the same periods of 2010. Additionally, the acquired loans, deposits and borrowings originated by the five banks have affected net interest income, provision for loan and lease losses and noninterest income. Increases to noninterest expense have resulted from incremental staffing and facility costs for the branch locations resulting from the FDIC-assisted transactions. Various fair value discounts and premiums that were previously recorded are being accreted and amortized into income over the life of the underlying asset or liability.

As previously discussed, post-acquisition changes that affect the amount of expected cash flows can result in recognition of provision for loan and lease losses or the reversal of previously-recognized provision for loan and lease losses. During the three-month and six-month periods ended June 30, 2011 total provision for loan losses related to acquired loans equaled $41.2 million and $73.8 million respectively compared to $16.6 million and $19.9 million during the same periods of 2010. Much of the increase in the provision for loan losses in 2011 relates to post-acquisition deterioration of covered loans acquired during the first quarter of 2010.

When actual loan payments are received prior to the assumed repayment, the accretion of discounts recorded on loan balances is accelerated. During the three-month period ended June 30, 2011, total discount accretion for loans for which a fair value discount had been recorded, equaled $71.1 million compared to $10.1 million during the same period of 2010. During the six-month period ended June 30, 2011, discount accretion totaled $122.8 million compared to $12.2 million during the same period of 2010. For the three-month and six-month periods ended June 30, 2011 the amount of accretion income recorded that related to various post acquisition events including the prepayment of loans and settlement of loans for amounts exceeding original expected cash flows was $43.7 million and $73.0 million respectively. None of the accretion recorded in 2010 related to such events.

Unscheduled prepayment of loan balances and post-acquisition deterioration of covered loans also result in adjustments to the FDIC receivable for changes in the estimated amount that would be covered under the respective loss share agreement. During the three-month and six-month periods ended June 30, 2011, the adjustment to the FDIC receivable resulting from large unscheduled payments and other favorable adjustments exceeded the amount of the adjustment for post-acquisition deterioration, resulting in a net reduction to the FDIC receivable and a net charge of $15.5 million and $24.1 million respectively to noninterest income compared to a net increase in the receivable of $12.9 million and $13.7 million during the same periods of 2010. The result is a net decrease in noninterest income of $26,7 million and $39.7 million for the three-month and six-month periods, respectively, as a result of the change in these amounts.

On January 21, 2011, First-Citizens Bank & Trust Company (FCB) entered into a Purchase and Assumption Agreement with the FDIC to purchase substantially all the assets and assume the majority of the liabilities of United Western, headquartered in Denver, Colorado.

Table 2 identifies the assets acquired and liabilities assumed, the fair value adjustments, the amounts recorded by FCB, and the calculation of the gain recognized.

 

35


Table of Contents
      Table 2  
   January 21, 2011 
   As recorded
by United
Western
  Fair value
adjustments
at date of
acquisition
  Subsequent
acquisition-date
adjustments
  As recorded
by FCB
 

Assets

     

Cash and due from banks

  $420,902   $—     $—     $420,902  

Investment securities available for sale

   281,862    —      —      281,862  

Loans covered by loss share agreements (1)

   1,034,074    (278,913  4,190    759,351  

Other real estate owned covered by loss share agreements

   37,812    (10,252  1,203    28,763  

Income earned not collected

   5,275    —       5,275  

Receivable from FDIC for loss share agreements

   —      140,285    (4,985  135,300  

FHLB stock

   22,783    —       22,783  

Mortgage servicing rights

   4,925    (1,489   3,436  

Core deposit intangible

   —      537     537  

Other assets

   15,421    109     15,530  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total assets acquired

  $1,823,054   $(149,723 $408   $1,673,739  
  

 

 

  

 

 

  

 

 

  

 

 

 

Liabilities

      —    

Deposits:

     

Noninterest-bearing

  $101,875   $—     $—     $101,875  

Interest-bearing

   1,502,983    —      —      1,502,983  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total deposits

   1,604,858    —      —      1,604,858  

Short-term borrowings

   336,853    —      —      336,853  

Long-term obligations

   206,838    789    —      207,627  

Deferred tax liability

   1,351    (565  —      786  

Other liabilities

   11,772    —      —      11,772  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total liabilities assumed

   2,161,672    224    —      2,161,896  
  

 

 

  

 

 

  

 

 

  

 

 

 

Excess (shortfall) of assets acquired over liabilities assumed

  $(338,618   
  

 

 

    

Aggregate fair value adjustments

   $(149,947 $408   
   

 

 

  

 

 

  

Cash received from the FDIC (2)

     $553,141  

Gain on acquisition of United Western

     $64,984  
     

 

 

 

 

(1)Excludes $11,998 in loans repurchased by FDIC during the second quarter of 2011
(2)Cash received includes cash received from loans repurchased by the FDIC during the second quarter of 2011

Loans and OREO purchased from United Western are covered by two loss share agreements between the FDIC and FCB (one for single family residential mortgage loans and the other for all other non-consumer loans and OREO), which afford FCB significant loss protection. Under the loss share agreement for single family residential mortgage loans (SFRs), the FDIC will cover 80 percent of covered loan losses up to $32.5 million; 0 percent of losses from $32.5 million to $57.7 million; and 80 percent of losses in excess of $57.7 million. The loss share agreement for all non-consumer loans and OREO will cover 80 percent of covered loan and OREO losses up to $111.5 million; 30 percent of losses from $111.5 million to $227.0 million; and 80 percent of losses in excess of $227.0 million.

The SFR loss share agreement covers losses recorded during the ten years following the date of the transaction, while the term for the loss share agreement covering all non-consumer loans and OREO is five years. The SFR loss share agreement also covers recoveries received for ten years following the date of the transaction, while recoveries of all other loans and OREO will be shared with the FDIC for a five-year period. The losses reimbursable by the FDIC are based on the book value of the relevant loan as determined by the FDIC at the date of the transaction. New loans made after that date are not covered by the loss share agreements.

The loss share agreements include a true-up payment in the event FCB’s losses do not reach the Total Intrinsic Loss Estimate of $294.0 million. On March 17, 2021, the true-up measurement date, FCB is required to make a true-up payment to the FDIC equal to 50 percent of the excess, if any, of the following calculation: A-(B+C+D), where (A) equals 20 percent of the Total Intrinsic Loss Estimate; (B) equals 20 percent of the Net Loss Amount; (C) equals 25 percent of the asset (discount) bid; and (D) equals 3.5 percent of total Shared Loss Assets at Bank Closing. Current loss estimates indicate that a true-up payment of $11.4 million will be paid to the FDIC during 2021.

 

36


Table of Contents

FCB recorded a $135.3 million receivable that was based on the present value of projected amounts to be received from and paid to the FDIC under the United Western loss share agreements.

First quarter noninterest income included a bargain purchase gain of $65.0 million that resulted from the FDIC-assisted acquisition of United Western. Our operating results for the period ended June 30, 2011 include the results of the acquired assets and liabilities for the period from January 21, 2011 through June 30, 2011.

On July 8, 2011, FCB entered into an agreement with the FDIC to purchase substantially all the assets and assume the majority of the liabilities of CCB of Castle Rock, Colorado at a discount of $154.9 million, with no deposit premium. The Purchase and Assumption Agreement with the FDIC includes loss share agreements on the loans and OREO purchased by FCB which provides protection against losses to FCB.

The loans and OREO purchased from CCB are covered by two loss share agreements between the FDIC and FCB, which afford FCB significant loss protection, one for single family residential mortgage loans and the other for all other loans and OREO excluding consumer loans and CD secured loans. Under the loss share agreements, the FDIC will cover 80 percent of combined covered loan losses up to $231.0 million; 0 percent from $231.0 million up to $285.9 million; and 80 percent of losses in excess of $285.9 million.

CCB operated in Castle Rock, Colorado with six branch locations in Boulder, Castle Pines, Cherry Creek, Colorado Springs, Edwards, and Parker.

The acquisition of CCB is being accounted for under the acquisition method of accounting. A summary of significant assets acquired and liabilities assumed is presented in the following table. These amounts are based on the FDIC settlement and do not include adjustments to reflect the assets and liabilities at their fair value at the date of acquisition. The calculations to determine fair values were incomplete at the time of filing of this Form 10-Q. In addition to the assets and liabilities listed below, BancShares received $103,478 in cash from the FDIC as settlement.

Colorado Capital Bank

Schedule of Significant Assets Acquired and Liabilities Assumed (Unaudited)

 

   Table 3  
   July 8, 2011 

Cash and due from banks

  $74,736  

Investment securities

   40,187  

Loans and leases

   540,342  

Deposits

   607,111  

Long-term obligations

   15,008  

 

37


Table of Contents

EXECUTIVE OVERVIEW AND PERFORMANCE SUMMARY

BancShares is a financial holding company headquartered in Raleigh, North Carolina that offers full-service banking through its wholly-owned banking subsidiary, First-Citizens Bank & Trust Company (FCB), a North Carolina-chartered bank.

Prior to January 7, 2011, BancShares also offered full service banking services through another wholly-owned subsidiary, IronStone Bank (ISB), a federally-chartered thrift institution. On January 7, 2011 ISB was legally merged into FCB resulting in a single banking subsidiary of BancShares. ISB branches continue to operate under the name IronStone Bank, which is now a division of FCB. The merger will result in minor expense reductions due to the elimination of various activities that were previously performed separately for both entities. The transaction will also allow liquidity to be managed more efficiently throughout the merged network and for the former ISB branches to increase commercial lending activities. The merger is not expected to have a material impact on the consolidated financial position, results of operations or liquidity position of BancShares. FCB now operates branches in 17 states and the District of Columbia. Beyond the traditional branch network, we offer customer sales and service through telephone, online banking and an extensive ATM network.

BancShares’ earnings and cash flows are primarily derived from our commercial banking activities. We offer commercial and consumer loans, deposit and treasury services products, cardholder and merchant services, wealth management services as well as various other products and services typically offered by commercial banks. We gather deposits from retail and commercial customers and also secure funding through various non-deposit sources. We invest the liquidity generated from these funding sources in interest-earning assets including loans and leases, investment securities and overnight investments. We also invest in the bank premises, furniture and equipment used to conduct our commercial banking business.

Various external factors influence the focus of our business efforts. Due to unprecedented asset quality challenges, capital shortages and the onset of a global economic recession, the U.S. banking industry has experienced serious financial challenges beginning in 2008 and continuing through 2011. During this time of industry-wide turmoil, while maintaining our long-standing attention to prudent banking practices, we have elected to participate in FDIC-assisted transactions involving distressed financial institutions. Participation in FDIC-assisted transactions creates opportunities to significantly increase our business volumes in markets in which we presently operate and to expand our banking presence to additional markets which we deem demographically attractive. For each of the five FDIC-assisted transactions that we have completed as of June 30, 2011 as well as the CCB transaction completed on July 8, 2011, loss share agreements protect us from a substantial portion of the asset quality risk that we would otherwise incur. Additionally, purchase discounts and fair value adjustments on acquired assets and assumed liabilities have resulted in significant acquisition gains that have resulted in the creation of a substantial portion of the equity required to fund the transactions.

Despite the recognition of significant acquisition gains, recessionary economic conditions, high rates of unemployment, and a growing inability for some businesses and consumers to meet their debt service obligations continue to exert pressure on our core earnings and profitability. Other customers continue to repay existing debt or defer new borrowings due to lingering economic uncertainty resulting in soft demand for loan products. However, successful pricing strategies employed in 2011 have resulted in modest increases in certain commercial loan balances.

Real estate demand in many of our markets remains weak, resulting in continued depressed real estate prices that have adversely affected collateral values for many borrowers. In particular, the stressed residential real estate markets in Georgia and Florida adversely impacted the asset quality and profitability of the former ISB subsidiary during 2009 and to a lesser extent the results of operations during 2010. In an effort to assist customers experiencing financial difficulty, we have selectively agreed to modify existing loan terms to provide relief to customers who are experiencing liquidity challenges or other circumstances that could affect their ability to meet debt obligations.

The demand for our deposit and treasury services products has been influenced by extraordinarily low interest rates and instability in alternative investment markets. Our balance sheet liquidity position remains strong, despite our participation in FDIC-assisted transactions which creates pressure on liquidity management due to the difficulty of retaining assumed deposits at a reasonable cost.

Ongoing economic weakness continues to have a significant impact on virtually all financial institutions in the United States. Beyond the profitability pressures resulting from a weak economy, financial institutions continue to face challenges resulting from governmental efforts to stabilize the financial services industry by implementing industry reforms. In addition to the various actions previously enacted by governmental agencies and the Dodd-Frank Wall Street Reform and Consumer Protection Act (Dodd-Frank Act), further changes will likely occur as the Federal government attempts to restore stability to the financial services sector.

We operate in diverse geographic markets and can increase our business volumes and profitability by offering competitive products and superior customer service. In addition to our focus on retaining customers of the five banks involved in the FDIC-assisted transactions, we continue to concentrate our marketing efforts on business owners, medical and other professionals and

 

38


Table of Contents

financially active individuals. We seek to increase fee income in wealth management, cardholder and merchant services, and insurance and treasury services. Leveraging on our technology investments, we also focus on opportunities to generate income by providing various processing services to other banks.

BancShares’ consolidated net income during the second quarter of 2011 equaled $21.3 million, a decrease of $7.3 million from the $28.6 million earned during the corresponding period of 2010. The annualized return on average assets and equity amounted to 0.41 percent and 4.74 percent respectively, during the second quarter of 2011, compared to 0.54 percent and 6.83 percent during the same period of 2010. Net income per share during the second quarter of 2011 totaled $2.04, compared to $2.74 during the second quarter of 2010.

For the six-month period ending June 30, 2011, net income equaled $84.0 million compared to $135.2 million earned during the same period of 2010. Return on assets and equity during 2011 equaled 0.80 percent and 9.53 percent respectively, from 1.33 percent and 16.71 percent during the six-month period ended June 30, 2010. Net income per share equaled $8.05 during the first six months of 2011 compared to $12.96 in the first six months of 2010. The decrease in net income in 2011 was due primarily to acquisition gains recorded in the first quarter of 2010 resulting from two FDIC-assisted transactions with an after-tax impact of $82.7 million or $7.93 per share offset by the gain on the United Western acquisition in the first quarter of 2011 with an after tax impact of $39.6 million or $3.80 per share. The net decrease in consolidated net income as a result of acquisition gains was $43.1 million or $4.13 per share from the six month ended June 30, 2010 to the comparable period of 2011.

Net interest income increased $42.5 million from $164.9 million in the second quarter of 2010 to $207.4 million in 2011, an increase of 25.8 percent. This increase is a result of balance sheet growth caused primarily by acquisitions and discount accretion of $71.1 million recognized in 2011 compared to $10.1 million in 2011. The favorable impact of the discount accretion was partially offset by the reversal of accrued interest on acquired loans placed on nonaccrual during the second quarter of 2011. The net yield on interest-earning assets improved by 92 basis points from 3.54 percent in the second quarter 2010 to 4.46 percent in 2011 due to accreted loan discounts, favorable changes in deposit costs and the positive impact of yields and rates on acquired loans and assumed deposits.

Year-to-date net interest income increased $95.5 million, or 30.2 percent during 2011. The net yield on interest-earning assets was 4.41 percent during the six-month period ended June 30, 2011 compared to 3.54 percent for the same period of 2010. For both the second quarter and year-to-date periods, the impact of accreted loan discounts resulting from large unscheduled prepayments on acquired loans significantly impacted the taxable-equivalent net yield on interest-earning assets. Since large unscheduled prepayments are unpredictable, the yield on interest-earning assets may decline in future periods. Improvements in expected cashflows on acquired impaired loans identified during 2011 resulted in the reclassification of $60.5 million in nonaccretable difference, which will increase the amount of accretable yield recognized in future periods.

The provision for loan and lease losses recorded during the second quarter of 2011 equaled $54.0 million, compared to $31.8 million during the second quarter of 2010. Of the $22.2 million increase, $24.6 million was caused by higher levels of post-acquisition deterioration of acquired loans covered by loss share agreements with the FDIC offset by a $2.4 million reduction for loans not covered by FDIC loss share agreements. During the six months of 2011, the provision for loan and lease losses equaled $98.4 million, an increase of $49.6 million or 101.8 percent from the same period of 2010 due to an increase in post-acquisition deterioration of covered loans of $53.9 million and a reduction in net charge-offs on noncovered loans of $5.5 million or 21.6 percent when compared to the comparable period of 2010. The gross amount of newly-identified exposures on covered loans is recorded as provision for loan and lease losses with the FDIC receivable adjusted through an offset to noninterest income for the portion that is covered by the FDIC at the appropriate indemnification rate.

Noninterest income decreased $26.0 million or 28.0 percent in the second quarter of 2011 when compared to the second quarter of 2010 due to adjustments to the FDIC receivable for assets covered by loss share agreements that resulted in a loss of $13.7 million in the second quarter of 2011 compared to a gain of $12.9 million in the second quarter of 2010. For the six month period ended June 30, 2011 noninterest income decreased $106.8 million from the comparable period of 2010. This decrease was the result of a $71.0 million reduction in acquisition related gains in 2011 and a reduction resulting from adjustments to the FDIC receivable for assets covered by loss share agreements of $39.7 million. A net post-acquisition improvement in covered assets during 2011 triggered reductions in the FDIC receivable, which were recorded as a reduction in noninterest income. A net post-acquisition deterioration in covered assets during 2010 caused increases in the FDIC receivable, which were recorded as an increase in noninterest income.

Noninterest expense increased $5.7 million or 3.1 percent in the second quarter of 2011 and $22.8 million or 6.4 percent in the first six months of 2011 when compared to the same period in 2010. The increases were due to higher personnel costs to manage the FDIC-assisted transactions, hardware and software expenses, foreclosure and loan collection costs and card and merchant processing.

 

39


Table of Contents
SELECTED QUARTERLY DATA         Table 4  
   2011  2010  Six months ended June 30 
   Second Quarter  First Quarter  Fourth Quarter  Third Quarter  Second Quarter  2011  2010 
            (thousands, except share data and ratios)       

SUMMARY OF OPERATIONS

        

Interest income

  $245,604   $245,200   $272,605   $278,628   $217,435   $490,804   $418,135  

Interest expense

   38,229    41,213    44,200    48,688    52,573    79,442    102,237  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income

   207,375    203,987    228,405    229,940    164,862    411,362    315,898  

Provision for loan and lease losses

   53,977    44,419    34,890    59,873    31,826    98,396    48,756  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income after provision for loan and lease losses

   153,398    159,568    193,515    170,067    133,036    312,966    267,142  

Gain on acquisitions

   —      64,984    —      —      —      64,984    136,000  

Other noninterest income

   66,649    66,106    51,674    49,969    92,622    132,755    168,571  

Noninterest expense

   187,482    190,028    201,799    176,851    181,776    377,510    354,726  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Income before income taxes

   32,565    100,630    43,390    43,185    43,882    133,195    216,987  

Income taxes

   11,265    37,951    13,305    15,439    15,280    49,216    81,774  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income

  $21,300   $62,679   $30,085   $27,746   $28,602   $83,979   $135,213  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income, taxable equivalent

  $208,301   $204,938   $229,362   $231,006   $165,937   $413,240   $318,013  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

PER SHARE DATA

        

Net income

  $2.04   $6.01   $2.88   $2.66   $2.74   $8.05   $12.96  

Cash dividends

   0.300    0.300    0.300    0.300    0.300    0.600    0.600  

Market price at period end (Class A)

   187.22    200.58    189.05    185.27    192.33    187.22    192.33  

Book value at period end

   174.11    171.46    166.08    164.67    162.28    174.11    162.28  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

SELECTED QUARTERLY AVERAGE BALANCES

        

Total assets

  $21,042,081   $21,385,014   $21,139,117   $21,164,235   $21,222,673   $21,212,600   $20,550,439  

Investment securities

   4,162,397    4,568,205    3,950,121    3,810,057    3,732,320    4,364,180    3,398,135  

Loans and leases (covered and noncovered)

   14,028,109    13,904,054    13,641,062    13,917,278    14,202,809    13,966,406    13,953,897  

Interest-earning assets

   18,742,282    19,067,378    18,739,336    18,605,131    18,778,108    18,903,914    18,103,265  

Deposits

   17,678,210    18,065,652    17,870,665    17,823,807    17,881,444    17,870,861    17,232,348  

Interest-bearing liabilities

   15,018,805    15,543,484    15,304,109    15,433,653    15,598,726    15,279,695    15,099,410  

Long-term obligations

   797,375    802,720    825,671    914,938    921,859    800,033    900,231  

Shareholders’ equity

   1,803,385    1,752,129   $1,742,740   $1,705,005   $1,679,837   $1,776,131   $1,631,756  

Shares outstanding

   10,422,857    10,434,453    10,434,453    10,434,453    10,434,453    10,428,623    10,434,453  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

SELECTED QUARTER-END BALANCES

        

Total assets

  $21,021,650   $21,167,495   $20,806,659   $21,049,291   $21,105,769   $21,021,650   $21,105,769  

Investment securities

   4,016,339    4,204,357    4,512,608    3,789,486    3,771,861    4,016,339    3,771,861  

Loans and leases:

        

Covered under loss share agreements

   2,399,738    2,658,134    2,007,452    2,222,660    2,367,090    2,399,738    2,367,090  

Not covered under loss share agreements

   11,528,854    11,392,351    11,480,577    11,545,309    11,622,494    11,528,854    11,622,494  

Interest-earning assets

   16,414,755    18,888,350    18,487,960    16,383,953    16,131,251    16,414,755    18,498,341  

Deposits

   17,662,966    17,811,736    17,635,266    17,743,028    17,787,241    17,662,966    17,787,241  

Interest-bearing liabilities

   15,416,672    15,114,785    15,015,446    15,355,501    15,517,559    15,416,672    15,540,947  

Long-term obligations

   792,661    801,081    809,949    905,146    918,930    792,661    918,930  

Shareholders’ equity

   1,810,189    1,789,133    1,732,962    1,718,203    1,695,364    1,810,189    1,695,364  

Shares outstanding

   10,396,765    10,434,453    10,434,453    10,434,453    10,434,453    10,396,765    10,434,453  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

SELECTED RATIOS AND OTHER DATA

        

Rate of return on average assets (annualized)

   0.41  1.19  0.56  0.52  0.54  0.80  1.33

Rate of return on average shareholders’ equity (annualized)

   4.74    14.51    6.91    6.46    6.83    9.53    16.71  

Net yield on interest-earning assets (taxable equivalent)

   4.46    4.36    4.86    4.93    3.54    4.41    3.54  

Allowance for loan and lease losses to total loans and leases:

        

Covered by loss share agreements

   2.89    2.08    2.55    1.94    0.68    2.89    0.68  

Not covered by loss share agreements

   1.57    1.56    1.54    1.52    1.48    1.57    1.48  

Nonperforming assets to total loans and leases and other real estate at period end:

        

Covered by loss share agreements

   20.94    14.67    17.14    18.51    14.71    20.94    14.71  

Not covered by loss share agreements

   1.81    1.80    1.71    1.60    1.34    1.81    1.34  

Tier 1 risk-based capital ratio

   15.38    15.24    14.86    14.38    14.26    15.38    14.26  

Total risk-based capital ratio

   17.27    17.32    16.95    16.45    16.33    17.27    16.33  

Leverage capital ratio

   9.50    9.35    9.18    9.04    8.90    9.50    8.90  

Dividend payout ratio

   14.68    4.99    10.42    11.28    10.95    7.45    4.63  

Average loans and leases to average deposits

   79.35    76.96    76.33    78.08    79.43    78.15    80.98  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Average loan and lease balances include nonaccrual loans and leases. See discussion of issues affecting comparability of financial statements under the caption FDIC-Assisted Transactions.

 

40


Table of Contents

INTEREST-EARNING ASSETS

Interest-earning assets include loans and leases, investment securities and overnight investments, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Riskier investments typically carry a higher interest rate, but expose us to potentially increased levels of default.

We have historically focused on maintaining high asset quality, which results in a loan and lease portfolio subjected to strenuous underwriting and monitoring procedures. That focus on asset quality also influences the composition of our investment securities portfolio. At June 30, 2011, the mix of our investment securities portfolio is comprised of 32.3 percent United States Treasury securities, 47.8 percent United States government agency securities, 11.6 percent corporate bonds issued under the FDIC’s Treasury Liquidity Guaranty Program and 8.3 percent residential mortgage-backed securities. Overnight investments are selectively made with other financial institutions that are within our risk tolerance.

During 2011 and 2010, changes in interest-earning assets primarily reflect the impact of assets acquired in the FDIC-assisted transactions and deposit growth within our legacy markets. During the second quarter of 2011, interest-earning assets averaged $18.74 billion, a reduction of $35.8 million or 0.2 percent from the second quarter of 2010. Average interest-earning assets have remained constant over this period despite the acquisition of United Western due to continued deposit run-off in the acquisition markets.

Loans and leases. Due to consumer loan run-off and soft loan demand resulting from weak economic conditions, total non-covered loans declined from the second quarter of 2010 through the first quarter of 2011. Non-covered loans increased during the second quarter of 2011 due to slightly improved commercial loan demand and successful pricing strategies. While total non-covered loans have fallen $93.6 million from $11.62 billion at June 30, 2010 to $11.53 billion at June 30, 2011, balances increased by $136.5 million during the second quarter of 2011.

Loans covered by loss share agreements with the FDIC totaled $2.40 billion at June 30, 2011 compared to $2.00 billion at December 31, 2010 and $2.37 billion at June 30, 2010. The balance and mix of covered loans as of June 30, 2011 was impacted by the loans acquired in the United Western transaction during the first quarter of 2011.

Commercial mortgage loans not covered by loss share agreements totaled $4.86 billion at June 30, 2011, 42.2 percent of noncovered loans and leases. This balance represents an increase of $123.6 million or 2.6 percent since December 31, 2010 and $236.1 million or 5.1 percent since June 30, 2010. Demand for loans secured by owner-occupied medical and professional facilities remained relatively healthy during 2010 and 2011when compared to other lending opportunities. These loans are underwritten based primarily upon the cash flow from the operation of the business rather than the value of the real estate collateral.

At June 30, 2011, revolving mortgage loans not covered by loss share agreements totaled $2.30 billion, representing 20.0 percent of total noncovered loans outstanding, an increase of $69.8 million or 3.1 percent since December 31, 2010 and $115.7 million or 5.3 percent compared to June 30, 2010. The growth of revolving mortgage loans throughout 2010 and 2011 is a result of the low interest rate environment and the attractive variable rate nature of the revolving mortgage loan product.

Commercial and industrial loans not covered by loss share agreements equaled $1.81 billion or 15.7 percent of total noncovered loans and leases, a reduction of $63.7 million or 3.4 percent since December 31, 2010 and an increase of $4.3 million or 0.2 percent since June 30, 2010. Demand for commercial and industrial loans has remained sluggish as customers have generally maintained current borrowing levels.

Commercial construction and land development loans not covered by loss share agreements totaled $407.1 million or 3.5 percent of total loans at June 30, 2011, a decrease of $85.7 million or 17.4 percent since June 30, 2010. This decrease was driven by increased charge-off and foreclosure activity in the construction and land development portfolio during 2010 as well as a reduction in originations.

Consumer loans not covered by loss share agreements totaled $556.9 million at June 30, 2011 down $258.1 million or 31.7 percent since June 30, 2010 and down $38.8 million or 6.5 percent from December 31, 2010. This decline results from our decision during 2008 to discontinue originations of sales finance loans through our dealer network and the general decline in consumer borrowing in 2010 and 2011 due to recessionary economic conditions.

Commercial mortgage loans covered by loss share agreements totaled $1.31 billion at June 30, 2011, representing 54.5 percent of the total covered portfolio compared to $1.09 billion or 54.3 percent of total covered loans as of December 31, 2010. Commercial construction and land development loans covered by loss share agreements totaled $338.7 million, or 14.1 percent of total covered loans at June 30, 2011, a decrease of $29.7 million from the December 31, 2010 total of $368.4 million, which

 

41


Table of Contents

represented 18.4 percent of the total covered loans. Covered residential mortgage loans totaled $354.0 million or 14.8 percent of the covered portfolio as of June 30, 2011 compared to $74.5 million or 3.7 percent of total covered loans at December 31, 2010. The changes in covered loan balances since December 31, 2010 and from June 30, 2010 are caused by the acquisition of United Western in January 2011 offset by continued reductions of outstanding loans from the FDIC-assisted transactions consummated in 2009 and 2010 due to foreclosure, payoffs and normal run-off.

Despite our recent implementation of successful pricing strategies, we expect non-acquisition loan growth for the next several quarters to be limited due to the generally weak demand for loans and widespread customer desire to deleverage. Loan projections are subject to change due to further economic deterioration or improvement and other external factors.

 

Loans and Leases     Table 5  
   2011   2010 
   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter 

Covered loans

  $2,399,738    $2,661,370    $2,007,452    $2,222,660    $2,367,090  

Noncovered loans and leases:

          

Commercial:

          

Construction and land development

   407,134     373,769     338,929     448,875     492,805  

Commercial mortgage

   4,861,457     4,763,393     4,737,862     4,696,183     4,625,351  

Other commercial real estate

   148,977     147,150     149,710     155,509     157,333  

Commercial and industrial

   1,805,812     1,792,042     1,869,490     1,774,340     1,801,465  

Lease financing

   303,104     295,994     301,289     294,825     300,047  

Other

   170,758     174,370     182,015     185,232     186,067  
                         

Total commercial loans

   7,697,242     7,546,718     7,579,295     7,554,964     7,563,068  

Non-commercial:

          

Residential mortgage

   825,610     808,650     878,792     917,415     921,346  

Revolving mortgage

   2,303,687     2,299,668     2,233,853     2,209,149     2,187,978  

Construction and land development

   145,445     145,864     192,954     112,116     135,094  

Consumer

   556,870     591,451     595,683     766,586     815,008  
                         

Total non-commercial loans

   3,831,612     3,845,633     3,901,282     4,005,266     4,059,426  
                         

Total noncovered loans and leases

   11,528,854     11,392,351     11,480,577     11,560,230     11,622,494  
                         

Total loans and leases

  $13,928,592    $14,053,721    $13,488,029    $13,782,890    $13,989,584  
                         

 

  June 30, 2011  December 31, 2010  June 30, 2010 
  Impaired
at
acquisition
date
  All other
acquired loans
  Total  Impaired
at
acquisition
date
  All other
acquired loans
  Total  Impaired
at
acquisition
date
  All other
acquired loans
  Total 

Loans covered by loss share agreements:

         

Commercial:

         

Construction and land development

 $83,844   $254,806   $338,650   $102,988   $265,432   $368,420   $146,418   $429,190   $575,608  

Commercial mortgage

  120,916    1,186,859    1,307,775    120,240    968,824    1,089,064    121,134    947,197    1,068,331  

Other commercial real estate

  35,347    138,259    173,606    34,704    175,957    210,661    35,346    197,740    233,086  

Commercial and industrial

  7,990    117,502    125,492    9,087    123,390    132,477    9,195    211,669    220,864  

Lease financing

  6    218    224    —      —      —      —      —      —    

Other

  —      1,675    1,675    —      1,510    1,510    72    4,739    4,811  
                                    

Total commercial loans

  248,103    1,699,319    1,947,422    267,019    1,535,113    1,802,132    312,165    1,790,535    2,102,700  

Noncommercial:

         

Residential mortgage

  19,635    334,398    354,033    11,026    63,469    74,495    33,853    40,144    73,997  

Revolving mortgage

  483    11,450    11,933    8,400    9,466    17,866    128    25,041    25,169  

Construction and land development

  42,056    40,121    82,177    44,260    61,545    105,805    25,838    131,812    157,650  

Consumer

  122    4,051    4,173    —      7,154    7,154    133    7,441    7,574  
                                    

Total noncommercial loans

  62,296    390,020    452,316    63,686    141,634    205,320    59,952    204,438    265,390  
                                    

Total loans covered by loss share agreements

 $310,399   $2,089,339   $2,399,738   $330,705   $1,676,747   $2,007,452   $372,117   $1,994,973   $2,367,090  
                                    

 

42


Table of Contents

Investment securities. Investment securities available for sale equaled $4.01 billion at June 30, 2011, compared to $4.51 billion at December 31, 2010 and $3.77 billion at June 30, 2010. Available for sale securities are reported at their aggregate fair value, and unrealized gains and losses are included as a component of other comprehensive income, net of deferred taxes.

Changes in the investment securities portfolio result from trends among loans and leases, deposits and short-term borrowings. When inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds in the securities portfolio. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow overnight investments to decline and use proceeds from maturing securities to fund loan demand.

Income on interest-earning assets. Interest income amounted to $245.6 million during the second quarter of 2011, a $28.2 million or 13.0 percent increase from the second quarter of 2010. The improvement in interest income resulted from higher yields on loans resulting from accretion of discounts on acquired loans with large unscheduled payments since acquisition and the recognition of accretable yield offset partially by the reversal of accrued interest on acquired loans placed on nonaccrual. Average interest-earning assets decreased $35.8 million or 0.2 percent from $18.78 billion to $18.74 billion. The taxable-equivalent yield on interest-earning assets equaled 5.27 percent for the second quarter of 2011, compared to 4.60 percent for the corresponding period of 2010 as reflected in Table 7.

For the first six months of 2011, interest income equaled $490.8 million, a $72.7 million or 17.4 percent increase from the first six months of 2010 caused by higher average balances and acquired loan discount accretion. Average interest-earning assets for the first six months of 2010 increased $800.6 million or 4.4 percent from $18.10 billion to $18.90 billion. The taxable-equivalent yield on interest-earning assets equaled 5.25 percent for the first six months of 2011 compared to 4.68 percent for the corresponding period of 2010 as reflected in Table 8.

Loan and lease interest income for the second quarter of 2011 equaled $233.7 million, an increase of $31.2 million from the second quarter of 2010, the combined result of acquired loan discount accretion and higher yield offset by lower average balances and the reversal of accrued interest on acquired loans placed on nonaccrual. Average loans and leases decreased $174.7 million or 1.2 percent from the second quarter of 2010 to the second quarter of 2011. The taxable-equivalent yield was 6.70 percent during the second quarter of 2011, a 96 basis point increase from the same period of 2010. The increased yield resulted partially from $71.1 million of discount accreted into income during the second quarter related to acquired loans, including $43.7 million related to various post acquisition events.

Loan and lease interest income for the first six months of 2011 equaled $465.2 million, an increase of $75.6 million from the first six months of 2010 due to acquired loan discount accretion and higher yields. Average loans and leases increased $12.5 million or 0.1 percent from the first six months of 2010 to the first six months of 2011. The taxable-equivalent yield was 6.73 percent during the first six months of 2011, a 108 basis point increase from the same period of 2010. The increased yield resulted partially from $122.8 million of discount accreted into income during the six-months ended June 30, 2011 related to acquired loans, including $73.0 million related to various post acquisition events.

 

43


Table of Contents
INVESTMENT SECURITIES  Table 6

 

   June 30, 2011  June 30, 2010 
   Cost   Fair
Value
   Average
Maturity (1)
(Yrs./Mos.)
   Taxable
Equivalent
Yield (1)
  Cost   Fair
Value
   Average
Maturity (1)
(Yrs./Mos.)
   Taxable
Equivalent
Yield (1)
 

Investment securities available for sale:

               

U. S. Treasury:

               

Within one year

  $1,111,998    $1,113,930     0/6     0.59 %  $1,421,694    $1,428,390     0/7     1.43 % 

One to five years

   174,980     175,352     1/2     0.45    752,065     754,588     1/4     0.73  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   1,286,978     1,289,282     0/7     0.57    2,173,759     2,182,978     0/10     1.19  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Government agency:

               

Within one year

   1,608,640     1,609,5001     0/5     1.03    894,847     897,183     0/2     1.49  

One to five years

   295,495     295,342     1/9     0.86    500     551     1/4     4.72  

Over ten years

   —       —       —       —      4,028     4,005     14/4     4.18  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   1,904,135     1,904,843     0/8     1.00    899,375     901,739     0/3     1.51  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Residential mortgage-backed securities:

               

Within one year

   246     243     0/11     3.33    5     3     0/9     5.91  

One to five years

   29,005     29,267     4/1     2.28    11,844     12,148     2/1     1.23  

Five to ten years

   99,824     100,377     8/2     2.15    1,912     1,946     8/7     3.65  

Over ten years

   198,456     203,596     23/11     4.03    154,546     160,419     27/1     4.90  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   327,531     333,483     17/4     3.30    168,307     174,516     25/2     4.62  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

State, county and municipal:

               

Within one year

   554     554     0/6     4.73    329     335     0/10     5.03  

One to five years

   473     489     1/8     4.90    903     925     2/1     4.66  

Five to ten years

   10     10     9/5     4.93    —       —       —       —    

Over ten years

   —       —       —       —      10     10     10/5     4.97  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   1,037     1,053     1/1     4.81    1,242     1,270     1/10     4.76  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Corporate bonds:

               

Within one year

   411,797     415,774     0/7     1.81    25,137     25,260     0/9     1.07  

One to five years

   49,959     51,197     1/6     2.18    455,601     464,323     1/9     1.87  

Five to ten years

   —       —          —       —       —       —    

Over ten years

   —       —          —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   461,756     466,971     0/9     1.85    480,738     489,583     1/11     1.82  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Equity securities

   965     18,609        1,358     18,691      
  

 

 

   

 

 

      

 

 

   

 

 

     

Total investment securities available for sale

   3,982,402     4,014,241        3,724,779     3,768,777      
  

 

 

   

 

 

      

 

 

   

 

 

     

Investment securities held to maturity:

               

Residential mortgage-backed securities:

               

One to five years

   8     6     4/8     4.41    —       —       —       —    

Five to ten years

   1,973     2,110     5/9     5.57    2,797     3,005     6/9     5.55  

Over ten years

   117     162     16/9     6.56    136     178     17/9     6.49  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   2,098     2,278     6/5     5.62    2,933     3,183     7/3     5.59  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

State, county and municipal:

               

One to five years

   —       —       —       —      151     151     3/4     5.55  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   —       —       —       —      151     151     3/4     5.55  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities held to maturity

   2,098     2,278     6/5     5.62    3,084     3,334     7/1     5.59  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

     

Total investment securities

  $3,984,501    $4,016,519       $3,727,863    $3,772,111      
  

 

 

   

 

 

      

 

 

   

 

 

     

 

(1)Average maturity assumes callable securities mature on their earliest call date; yields are based on amortized cost; yields related to securities exempt from federal and/or state income taxes are stated on a taxable yield basis assuming statutory rates of 35.0 percent.

Interest income earned on the investment securities portfolio amounted to $11.6 million during the second quarter of 2011 and $14.3 million during the same period of 2010, a decrease of $2.8 million or 19.5 percent. This decrease in income is the result of a reduction in yields offset by an increase in average investment securities. The taxable-equivalent yield decreased 8 basis points from 1.22 percent in the second quarter of 2010 to 1.14 percent in the second quarter of 2011. This yield reduction was caused by extraordinarily low market interest rates. We anticipate the yield on investment securities will remain depressed until the Federal Reserve begins to raise the benchmark fed funds rates, an action that would likely lead to higher asset yields.

 

44


Table of Contents

Interest income earned on the investment securities portfolio during the first six months of 2011 amounted to $24.9 million, compared to $27.5 million during the same period of 2010, a decrease of $2.6 million or 9.4 percent. The taxable-equivalent yield decreased 51 basis points from 1.68 percent in the first six months of 2010 to 1.17 percent during the same period of 2011. The decreased interest income for the six month period ended June 30, 2011 was attributable to low current year interest rates and the maturity and early redemption of higher yielding securities.

INTEREST-BEARING LIABILITIES

Interest-bearing liabilities include interest-bearing deposits as well as short-term borrowings and long-term obligations. Deposits represent our primary funding source, although we also utilize non-deposit borrowings to stabilize our liquidity base and to fulfill commercial customer demand for treasury services. Certain of our long-term borrowings currently qualify as capital under guidelines established by the Federal Reserve and other banking regulators. The Dodd-Frank Act, however, contains provisions that cause $265.0 million of trust preferred capital securities to fully cease qualification as Tier I capital effective January 1, 2015.

Deposits. At June 30, 2011, total deposits equaled $17.66 billion, an increase of $27.7 million or 0.2 percent since December 31, 2010 and a reduction of $124.3 million or 0.7 percent since June 30, 2010. The relative stability of deposits is due to the assumption of United Western deposits in the first quarter of 2011 offset by attrition of assumed deposits from the 2009 through 2011 FDIC–assisted transactions.

Due to our historic focus on maintaining a significant level of free liquidity, we continue to emphasize deposit retention as a key business objective. We endeavor to retain a significant portion of non-brokered core demand and money market account balances and reasonably priced time deposits assumed in the FDIC-assisted transactions. Once economic conditions improve, our ability to satisfy customer loan demand could be constrained unless we are able to continue to generate new deposits at a reasonable cost.

Short-term borrowings At June 30, 2011, short-term borrowings totaled $655.8 million compared to $546.6 million at December 31, 2010 and $541.7 million at June 30, 2010. The increase in short term borrowings is primarily a result of the assumption of $95.1 million in repurchase agreements from United Western in January 2011.

Long-term obligations. Long-term obligations equaled $792.7 million at June 30, 2011, down $17.3 million from December 31, 2010 and $126.3 million from June 30, 2010. The decrease since June 30, 2010 resulted from the redemption of Federal Home Loan Bank (FHLB) obligations assumed in the 2010 FDIC-assisted transactions.

Expense on interest-bearing liabilities. Interest expense amounted to $38.2 million during the second quarter of 2011, a $14.3 million or 27.3 percent decrease from the second quarter of 2010. The reduced level of interest expense resulted from lower rates and lower average balances. The rate on average interest-bearing liabilities equaled 1.02 percent during the second quarter of 2011, a 33 basis point decrease from the second quarter of 2010. Average interest-bearing liabilities decreased $579.9 million or 3.7 percent from second quarter of 2010 to the second quarter of 2011 due to the run-off of deposits assumed in FDIC-assisted transactions as well as a reduction in long term obligations resulting from the redemption of FHLB borrowings.

Average interest-bearing deposits equaled $13.56 billion during the second quarter of 2011, a decrease of $554.9 million or 3.9 percent from the second quarter of 2010. Average money market accounts increased $582.8 million or 12.2 percent from the second quarter of 2010, due to the FDIC-assisted transactions and customers holding available liquidity in flexible deposit accounts. During the second quarter of 2011, time deposits averaged $5.45 billion, down $1.43 billion or 20.7 percent from the second quarter of 2010 resulting from customer preference for non-time deposits, partially offset by time deposits assumed in FDIC-assisted transactions.

 

45


Table of Contents

For the quarters ended June 30, 2011 and June 30, 2010, short-term borrowings averaged $661.2 million and $561.7 million, respectively. The $99.5 million or 17.7 percent increase in average short-term borrowings since the second quarter of 2010 resulted primarily from the assumption of repurchase agreements from United Western.

During the first six months of 2011, interest expense equaled $79.4 million, compared to $102.2 million during the first six months of 2010, a 22.3 percent decrease. This decrease in expense resulted principally from lower rates during 2011. The rate on average interest-bearing liabilities equaled 1.05 percent during the first six months of 2011, a 31 basis point decrease from the first six months of 2010. Average interest-bearing liabilities increased $180.3 million or 1.2 percent from the first six months of 2010 to the first six months of 2011.

NET INTEREST INCOME

Net interest income totaled $207.4 million during the second quarter of 2011, an increase of $42.5 million or 25.8 percent from the second quarter of 2010. The taxable-equivalent net yield on interest-earning assets equaled 4.46 percent for the second quarter of 2011, up 92 basis points from the 3.54 percent recorded for the second quarter of 2010. Higher current year net interest income and net yield on interest-earning assets was attributable to accretion of discounts on acquired loans, favorable changes in deposit costs, and the positive impact of yields and rates on acquired loans and assumed deposits.

Net interest income for the second quarter of 2011 included $71.1 million of accretion income, of which, $43.7 related to various post-acquisition events including unscheduled payments. No such unscheduled accretion was recognized during the second quarter of 2010. Without the benefit of the accretion of the discount relating to unscheduled events, the second quarter taxable-equivalent loan yield would have been 125 basis points lower; the taxable-equivalent yield on interest-earning assets would have been 93 basis points lower, and the taxable-equivalent net yield on interest earning assets would have been 94 basis points lower. The taxable-equivalent net yield on interest-earnings assets during the second quarter of 2010 equaled 3.54 percent, 2 basis points higher than the second quarter of 2011 without the benefit of accretion relating to various post-acquisition events.

Net interest income for the six months ended June 30, 2011 included $122.8 million of accretion income, of which, $73.0 related to various post-acquisition events including unscheduled payments. No such unscheduled accretion was recognized during the six months ended June 30, 2010. Without the benefit of the accretion of the discount relating to unscheduled events, the second quarter taxable-equivalent loan yield would have been 105 basis points lower; the taxable-equivalent yield on interest-earning assets would have been 78 basis points lower, and the taxable-equivalent net yield on interest earning assets would have been 78 basis points lower. The taxable-equivalent net yield on interest-earning assets for the six-months ended June 30, 2011 equaled 3.54 percent, 9 basis points lower than the comparable period of 2011 without the benefit of accretion relating to various post-acquisition events.

The continuing accretion of fair value discounts resulting from acquired loans will likely contribute to volatility in net interest income in future periods. Fair value discounts related to loans that have been repaid unexpectedly will be accreted into interest income at the time the loan obligation is satisfied. Unless additional uncertainty about future payments exists, discounts associated with loans that display large unscheduled payments will be recognized in interest income on an accelerated basis.

 

46


Table of Contents

Consolidated Taxable Equivalent Rate/Volume Variance Analysis - Three Months

Table 7

 

   2011  2010  Increase (decrease) due to: 
(thousands)  Average
Balance
   Interest
Income/
Expense
   Yield/
Rate
  Average
Balance
   Interest
Income/
Expense
   Yield/
Rate
  Volume  Yield/
Rate
  Total
Change
 

Assets

              

Loans and leases

  $14,028,109    $234,354     6.70 %  $14,202,809    $203,183     5.74 %  $(2,661 $33,832   $31,171  

Investment securities:

              

U. S. Treasury

   1,441,381     2,352     0.65    2,205,576     7,214     1.33    (1,848  (3,014  (4,862

Government agency

   1,881,177     5,066     1.07    834,914     3,461     1.66    3,582    (1,977  1,605  

Residential mortgage-backed securities

   329,749     2,104     2.56    180,889     1,873     4.15    1,244    (1,013  231  

Corporate bonds

   458,408     2,119     1.85    486,998     2,198     1.81    (128  49    (79

State, county and municipal

   1,279     19     5.96    1,421     24     6.77    (2  (3  (5

Other

   50,403     200     1.59    22,522     11     0.20    62    127    189  
                                         

Total investment securities

   4,162,397     11,860     1.14    3,732,320     14,781     1.22    2,910    (5,831  (2,921

Overnight investments

   551,776     316     0.23    842,979     546     0.26    (178  (52  (230
                                         

Total interest-earning assets

  $18,742,282    $246,530     5.27 %  $18,778,108    $218,510     4.60 %  $71   $27,949   $28,020  
                                         

Liabilities

              

Interest-bearing deposits:

              

Checking With Interest

  $1,912,548    $442     0.09 %  $1,722,195    $491     0.11 %  $45   $(94 $(49

Savings

   818,814     266     0.13    720,297     357     0.20    42    (133  (91

Money market accounts

   5,379,451     5,801     0.43    4,796,622     7,351     0.61    744    (2,294  (1,550

Time deposits

   5,449,384     20,572     1.51    6,876,012     32,892     1.92    (6,060  (6,260  (12,320
                                         

Total interest-bearing deposits

   13,560,197     27,081     0.80    14,115,126     41,091     1.17    (5,229  (8,781  (14,010

Short-term borrowings

   661,233     1,482     0.90    561,741     640     0.46    170    672    842  

Long-term obligations

   797,375     9,666     4.85    921,859     10,842     4.70    (1,492  316    (1,176
                                         

Total interest-bearing liabilities

  $15,018,805    $38,229     1.02 %  $15,598,726    $52,573     1.35 %  $(6,551 $(7,793 $(14,344
                                         

Interest rate spread

       4.25 %       3.25 %    
                    

Net interest income and net yield on interest-earning assets

    $208,301     4.46 %    $165,937     3.54 %  $6,622   $35,742   $42,364  
                                   

Loans and leases include loans covered under loss share agreements, loans not covered under loss share agreements, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rates of 35.0 percent and state income tax rates of 6.9 percent for each period. The taxable-equivalent adjustment was $926 and $1,075 for 2011 and 2010, respectively. The rate/volume variance is allocated equally between the changes in volume and rate.

 

47


Table of Contents

Consolidated Taxable Equivalent Rate/Volume Variance Analysis - Six Months

Table 8

 

   2011  2010  Increase (decrease) due to: 
(thousands)  Average
Balance
   Interest
Income/
Expense
   Yield/
Rate
  Average
Balance
   Interest
Income/
Expense
   Yield/
Rate
  Volume  Yield/
Rate
  Total
Change
 

Assets

              

Loans and leases

  $13,966,406    $466,408     6.73 %  $13,953,897    $390,890     5.65 %  $568   $74,950   $75,518  

Investment securities:

              

U. S. Treasury

   1,613,978     5,696     0.73    2,112,872     15,157     1.45    (2,742  (6,719  (9,461

Government agency

   1,917,360     10,322     1.03    608,616     5,255     1.72    9,151    (4,084  5,067  

Residential mortgage-backed securities

   314,747     4,757     3.05    165,217     3,437     4.20    2,688    (1,368  1,320  

Corporate bonds

   469,402     4,295     1.85    487,134     4,333     1.79    (170  132    (38

State, county and municipal

   1,268     40     6.36    2,515     77     6.17    (39  2    (37

Other

   47,425     459     1.95    21,781     82     0.76    173    204    377  
                                         

Total investment securities

   4,364,180     25,569     1.17    3,398,135     28,341     1.68    9,061    (11,833  (2,772

Overnight investments

   573,328     705     0.25    751,233     1,019     0.27    (239  (75  (314
                                         

Total interest-earning assets

  $18,903,914    $492,682     5.25 %  $18,103,265    $420,250     4.68 %  $9,390   $63,042   $72,432  
                                         

Liabilities

              

Interest-bearing deposits:

              

Checking With Interest

  $1,934,164    $900     0.09 %  $1,695,703    $990     0.12 %  $152   $(242 $(90

Savings

   812,545     631     0.16    694,372     647     0.19    99    (115  (16

Money market accounts

   5,440,234     11,840     0.44    4,694,187     14,656     0.63    1,969    (4,785  (2,816

Time deposits

   5,642,623     43,530     1.56    6,524,643     62,914     1.94    (7,787  (11,597  (19,384
                                         

Total interest-bearing deposits

   13,829,566     56,901     0.83    13,608,905     79,207     1.17    (5,567  (16,739  (22,306

Short-term borrowings

   650,096     3,179     0.99    590,274     1,396     0.48    216    1,567    1,783  

Long-term obligations

   800,033     19,362     4.88    900,231     21,634     4.85    (2,418  146    (2,272
                                         

Total interest-bearing liabilities

  $15,279,695    $79,442     1.05 %  $15,099,410    $102,237     1.36 %  $(7,769 $(15,026 $(22,795
                                         

Interest rate spread

       4.20 %       3.32 %    
                    

Net interest income and net yield on interest-earning assets

    $413,240     4.41 %    $318,013     3.54 %  $17,159   $78,068   $95,227  
                                   

Loans and leases include loans covered under loss share agreements, loans not covered under loss share agreements, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rates of 35.0 percent and state income tax rates of 6.9 percent for each period. The taxable-equivalent adjustment was $1,878 and $2,115 for 2011 and 2010, respectively. The rate/volume variance is allocated equally between the changes in volume and rate.

NONINTEREST INCOME

Noninterest income is an essential component of our total revenue and is critical to our ability to sustain adequate profitability levels. Traditionally, the primary sources of noninterest income are cardholder and merchant services income, service charges on deposit accounts, revenues derived from wealth management services and fees from processing services. During 2011, 2010 and 2009, these traditional sources of noninterest income have been significantly influenced by acquisition gains and the entries resulting from post-acquisition adjustments to the FDIC receivable resulting from FDIC-assisted transactions.

During the first six months of 2011, noninterest income amounted to $197.7 million, compared to $304.6 million during the same period of 2010. The majority of the $106.8 million decrease during 2011 is due to $71.0 million in higher acquisition gains recognized in conjunction with FDIC-assisted transactions in 2010 when compared to 2011 as well as a $39.7 million reduction in income from adjustments to the FDIC receivable. Net losses of $24.1 million were recorded during 2011 resulting from adjustments to the FDIC receivable compared to $15.5 million of gains recorded in the second quarter of 2010. A net post-acquisition

 

48


Table of Contents

improvement in covered assets during 2011 triggered reductions in the FDIC receivable, which were recorded as a reduction to noninterest income. A net post-acquisition deterioration in covered assets during 2010 caused increases in the FDIC receivable, which were recorded as an increase to noninterest income.

Noninterest income for the second quarter of 2011 equaled $66.6 million compared to $92.6 million in the comparable period of 2010. This reduction of $26.0 million was primarily the result of a $26.7 million reduction in income from adjustments to the FDIC receivable.

Cardholder and merchant services generated $30.5 million of revenue during the second quarter of 2011, an increase of $2.0 million or 7.0 percent compared to the second quarter of 2010. This increase resulted from growth in merchant discount and interchange income from credit cards and Visa check cards. Interchange income derived from Visa check cards will decline beginning October 2011 due to mandated reductions in the allowable interchange rates pursuant provisions in the Dodd-Frank Act. The estimated fee reduction for the fourth quarter of 2011 amounts to approximately $3.0 million, with the impact for 2012 of approximately $13.0 million.

Income from service charges on deposit accounts has declined significantly due to January 2011 changes to the order in which transactions are posted to customer accounts as well as changes to Regulation E in August 2010 that allow financial institutions to only provide overdraft services to customers who explicitly elect to use those services. Service charges on deposit accounts equaled $15.8 million and $19.5 million for the second quarter of 2011 and 2010, respectively resulting in a $3.7 million decrease. Deposit service charges for the six month period ended June 30, 2011 have declined $6.8 million, or 17.7 percent, compared to the same period in 2010. Additional changes to how overdraft service charges are assessed will be implemented in the third quarter of 2011 including establishing a daily maximum overdraft charge and implementing transaction amounts beneath which overdraft charges would be not be assessed. The estimated annual fee reduction from these changes is $1.8 million.

NONINTEREST EXPENSE

The primary components of noninterest expense are salaries and related employee benefits, occupancy costs for branch offices and support facilities, and equipment and software costs related to branch offices and technology. These costs are generally driven by headcount and branch count.

Noninterest expense equaled $377.5 million for the first six months of 2011, a $22.8 million or 6.4 percent increase over the $354.7 million recorded during the same period of 2010. This increase was caused primarily by higher personnel costs, hardware and software maintenance, foreclosure and loan collection costs as well as external processing. The increases in personnel costs of $9.5 million resulted from the impact of merit increases and new positions to manage our technology infrastructure and the FDIC-assisted transactions as well as $1.8 million in executive retirement costs recorded during the first quarter of 2011. Increased credit card transaction volume and processing fees paid for institutional deposits acquired from United Western that were moved to other institutions in March 2011 resulted in an increase of $4.7 million.

Occupancy expense totaled $18.5 million in the second quarter of 2011 and $36.8 million for the six months ended June 30, 2011 compared to $18.5 million and $36.4 million for the corresponding periods of 2011. The increase for the six month period is attributable to increased costs in acquisition markets.

Noninterest expense increased $5.7 million in the second quarter of 2011 to $187.5 million compared to $181.8 million in the second quarter of 2010 as a result of increases in personnel costs, hardware and software expense and external processing expenses offset by a reduction in FDIC deposit insurance expense.

Salaries and wages increased $1.6 million or 2.2 percent from the second quarter of 2010 to the second quarter 2011 as a result of merit increases and increases in headcount. Employee benefits expense totaled $18.7 million for the second quarter of 2011 up $2.9 million or 18.1 percent from the second quarter of 2010 caused primarily an increase in pension cost due to changes in plan actuarial assumptions and increased 401(k) expense as a result of higher employee participation.

Equipment expense increased 5.5 percent in the second quarter 2011 when compared to the comparable period of 2010 caused primarily by higher hardware and software costs.

Other expenses for the second quarter of 2011 increased $4.7 million or 10.2 percent when compared to the same period of 2010. Collection expenses for loans arising from the FDIC-assisted transactions, the majority of which are reimbursable under the FDIC loss share agreements, increased $830,000 from the comparable three month period of 2010. Costs for card loyalty programs increased $1.6 million due to higher expenses for the debit card program. Cardholder and merchant processing costs increased $1.1 million from added transaction volumes.

FDIC deposit insurance expense decreased $4.1 million in the second quarter of 2011 when compared to the same period of 2010 due to the new formula adopted by the FDIC to calculate the assessment effective April 1, 2011. The new formula alters the assessment base from deposits to total assets less equity thereby placing a larger assessment burden on banks with large levels of non-deposit funding. Our assessment amount declined due primarily to our general lack of reliance on non-deposit funding.

 

49


Table of Contents

INCOME TAXES

We monitor and evaluate the potential impact of current events on the estimates used to establish income tax expenses and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law, positions taken by various tax auditors within the jurisdictions that BancShares is required to file income tax returns as well as potential or pending audits or assessments by such tax auditors.

Income tax expense amounted to $49.2 million during the six months ended June 30, 2011, compared to $81.8 million during the same period of 2010. The $32.6 million decrease in income tax expense was the direct result of significantly lower pre-tax earnings. The effective tax rates for these periods equaled 37.0 percent and 37.7 percent, respectively. The slightly lower effective tax rate for 2011 reflects the enhanced impact of various favorable permanent differences on the current year’s pre-tax income.

SHAREHOLDERS’ EQUITY AND CAPITAL ADEQUACY

We continually monitor the capital levels and ratios for BancShares and FCB to ensure that they comfortably exceed the minimum requirements imposed by their respective regulatory authorities and to ensure that FCB’s capital is appropriate given its growth projection and risk profile. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material effect on the financial statements. Table 9 provides information on capital adequacy for BancShares as of June 30, 2011, December 31, 2010 and June 30, 2010.

BancShares continues to exceed minimum capital standards and FCB remains well-capitalized.

The tier 2 capital of BancShares and FCB includes qualifying subordinated debt that was issued in 2005 with a scheduled maturity date of September 1, 2015. Beginning in the third quarter of 2010, the amount of this qualifying subordinated debt that is eligible tier 2 capital decreased $25.0 million to $100.0 million since the scheduled maturity date is within 5 years. The amount eligible for tier 2 capital will decrease by $25.0 million each year until the scheduled maturity date. Tier 2 capital is part of total risk-based capital, reflected in Table 9.

The Dodd-Frank Act contains provisions that will eliminate our ability to include $265.0 million of trust preferred capital securities in tier 1 risk-based capital effective January 1, 2015. BancShares’ trust preferred capital securities that currently qualify as tier 1 capital will be phased out in equal increments of $88.3 million over a three- year term, beginning in 2013. Based on BancShares’ capital structure as of June 30, 2011, the impact of the reduction of $88.3 million would result in a tier 1 leverage capital ratio of 9.08 percent, a tier 1 risk-based capital ratio of 14.70 percent, and a total risk-based capital ratio of 16.59 percent. Elimination of the full $265 million of trust preferred capital securities from the June 30, 2011 capital structure would result in a proforma tier 1 leverage capital ratio of 8.25 percent, a tier 1 risk-based capital ratio of 13.35 percent, and a total risk-based capital ratio of 15.24 percent. BancShares and FCB would continue to remain well-capitalized under current regulatory guidelines.

 

50


Table of Contents
Capital Adequacy  Table 9

 

   Actual  Minimum requirement  Well-capitalized requirement 
   Amount   Ratio  Amount   Ratio  Amount   Ratio 
          (dollars in thousands)        

June 30, 2011

          

Tier 1 risk-based capital

  $2,006,394     15.38 $521,889     4.00 $782,834     6.00

Total risk-based capital

   2,253,087     17.27    1,043,779     8.00    1,304,723     10.00  

Tier 1 leverage capital

   2,006,394     9.50    633,609     3.00    1,056,015     5.00  

December 31, 2010

          

Tier 1 risk-based capital

   1,935,559     14.86    520,861     4.00    781,291     6.00  

Total risk-based capital

   2,206,890     16.95    1,041,722     8.00    1,302,152     10.00  

Tier 1 leverage capital

   1,935,559     9.18    390,646     3.00    651,076     5.00  

June 30, 2010

          

Tier 1 risk-based capital

   1,878,251     14.26    526,915     4.00    790,372     6.00  

Total risk-based capital

   2,151,196     16.33    1,053,830     8.00    1,317,287     10.00  

Tier 1 leverage capital

   1,878,251     8.90    633,379     3.00    1,055,631     5.00  

 

51


Table of Contents

RISK MANAGEMENT

In the normal course of business, BancShares is exposed to various risks. To manage the major risks that are inherent in the operation of a financial holding company and to provide reasonable assurance that our long-term business objectives will be attained, various policies and risk management processes identify, monitor and manage risk within acceptable tolerances. Management continually refines and enhances its risk management policies and procedures to maintain effective risk management programs and processes.

Our primary risk exposures are credit, interest rate and liquidity risk. Credit risk is the risk of not collecting the amount of a loan, lease or investment when it is contractually due. Interest rate risk is the potential reduction of net interest income as a result of changes in market interest rates. Liquidity risk is the possible inability to fund obligations to depositors, creditors, investors or borrowers.

Credit risk. The maintenance of excellent asset quality is one of our key performance measures. Loans and leases not covered by loss share agreements with the FDIC were underwritten in accordance with our credit policies and procedures and are subjected to periodic ongoing reviews. Loans covered by loss share agreements with the FDIC were recorded at fair value at the time of the acquisition and are subjected to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses for the purpose of ensuring compliance with credit policies and to closely monitor asset quality trends. The risk reviews include portfolio analysis by geographic location and horizontal reviews across industry and collateral sectors. We strive to identify potential problem loans as early as possible, to record charge-offs or write-downs as appropriate and to maintain adequate allowances for loan and lease losses that are inherent in the loan and lease portfolio.

We maintain a well-diversified loan and lease portfolio, and seek to avoid the risk associated with large concentrations within specific geographic areas or industries. The ongoing expansion of our branch network has allowed us to mitigate our historic exposure to geographic risk concentration within North Carolina and Virginia. Despite our focus on diversification, several characteristics of our loan and lease portfolio subject us to notable risk. These include our concentration of real estate loans, medical-related loans, and the existence of high loan-to-value loans.

We have historically carried a significant concentration of real estate secured loans. We mitigate that exposure through our underwriting policies that principally rely on adequate borrower cash flow rather than underlying collateral values. When we do rely on underlying real property values, we favor financing secured by owner-occupied real property and, as a result, a large percentage of our real estate secured loans are owner-occupied. At June 30, 2011, loans secured by real estate not covered by loss share agreements totaled $8.69 billion or 75.4 percent of total noncovered loans and leases compared to $8.53 billion or 74.3 percent of noncovered loans and leases at December 31, 2010 and $8.52 billion or 73.3 percent at June 30, 2010.

Noncovered loans and leases to borrowers in medical, dental or related fields totaled $3.08 billion as of June 30, 2011, which represents 26.7 percent of loans and leases not covered by loss share agreements, compared to $3.02 billion or 26.3 percent of noncovered loans and leases at December 31, 2010 and $2.98 billion or 25.7 percent of noncovered loans and leases at June 30, 2010. Except for this single concentration, no other industry represented more than 10 percent of total noncovered loans and leases outstanding at June 30, 2011.

Nonperforming assets include nonaccrual loans and leases, other real estate owned (OREO) and restructured loans that are both covered and not covered by FDIC loss share agreements. At June 30, 2011, BancShares’ nonperforming assets amounted to $689.2 million or 4.9 percent of total loans and leases plus OREO, compared to $560.1 million or 4.1 percent at December 31, 2010 and $519.2 million or 3.7 percent at June 30, 2010.

Of the $689.2 million in nonperforming assets at June 30, 2011, $479.8 million is covered by FDIC loss share agreements that provide significant loss protection. Both the $129.1 million increase from December 31, 2010 and $170.1 million increase from June 30, 2010 are attributable to nonperforming assets arising from the FDIC-assisted transactions closed during the first quarters of 2010 and 2011 in addition to smaller increases in noncovered assets.

 

52


Table of Contents

Nonperforming assets not covered by loss share agreements amounted to $209.4 million as of June 30, 2011, or 1.8 percent of noncovered loans and leases plus OREO compared to $196.7 million or 1.7 percent at December 31, 2010 and $156.6 million or 1.3 percent at June 30, 2010. The $52.8 million increase in noncovered nonperforming assets since June 30, 2010 was due to restructured loans and weak economic conditions causing higher levels of defaults.

Restructured loans on accrual status not covered by loss share agreements equaled $86.9 million at June 30, 2011, compared to $65.0 million at December 31, 2010 and $36.6 million at June 30, 2010. Total covered and noncovered restructured loans as of June 30, 2011 equaled $222.1 million, $148.8 million of which are accruing and $73.3 million of which are nonaccrual. Restructured loans result from modifications selectively provided to customers experiencing cash flow difficulties in an effort to assist them in remaining current on their debt obligations.

OREO not covered by loss share agreements totaled $49.0 million at June 30, 2010, compared to $52.8 million at December 31, 2010 and $46.8 million at June 30, 2010. A significant portion of the OREO not covered by loss share agreements relates to real estate exposures in the Atlanta, Georgia and southwest Florida markets arising from residential construction activities. Both markets have experienced significant over-development that has resulted in extremely weak sales of new residential units and significant declines in property values. Once acquired, OREO is periodically reviewed to ensure that the fair value of the property supports the carrying value, with write downs recorded when necessary.

At June 30, 2011, the allowance for loan and lease losses allocated to noncovered loans totaled $180.6 million or 1.57 percent of loans and leases not covered by loss share agreements, compared to $176.5 million or 1.54 percent at December 31, 2010 and $172.2 million or 1.48 percent at June 30, 2010. The increases in the allowance for noncovered loan and lease losses were due to deterioration in credit quality within noncovered commercial loans, revolving mortgage loans, and residential construction loans. High delinquency levels and charge-offs on revolving mortgage loans are projected to remain elevated due to weakened collateral positions particularly for loans secured by junior collateral positions. An additional allowance of $69.4 million relates to covered loans at June 30, 2011, established as a result of post-acquisition deterioration in credit quality for covered loans. The allowance for covered loans equaled $51.2 million at December 31, 2010 and $16.0 million at June 30, 2010.

Management considers the allowance adequate to absorb estimated probable losses that relate to loans and leases outstanding at June 30, 2011, although future additions may be necessary based on changes in economic conditions and other factors. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan and lease losses. Such agencies may require adjustments to the allowance based on information available to them at the time of their examination.

The provision for noncovered loan and lease losses recorded during the second quarter of 2011 equaled $12.8 million, compared to $10.5 million during the fourth quarter of 2010 and $15.3 million during the second quarter of 2010. Provision expense related to covered loans totaled $41.2 million and $16.6 million during the second quarter of 2011 and 2010 respectively due to post-acquisition deterioration of loans covered under loss share agreements. The increase from the second quarter of 2010 is due primarily to provisions recognized on the loans acquired in 2010. The impact of the higher provision for covered loan and lease losses resulting from post-acquisition deterioration triggered adjustments to the FDIC receivable which are offset by noninterest income.

Exclusive of losses related to covered loans, net charge-offs equaled $10.1 million during the second quarter of 2011, compared to $12.6 million during the second quarter of 2010. On an annualized basis, net charge-offs represented 0.35 percent of average noncovered loans and leases during the second quarter of 2011 compared to 0.43 percent during the second quarter of 2010. Reductions were noted among residential construction loans and non-commercial consumer loans. Net charge-offs on covered loans equaled $26.4 million in the second quarter of 2011 compared to $7.4 million recorded in the second quarter of 2010.

Table 10 provides details concerning the allowance for loan and lease losses during the past five quarters.

 

53


Table of Contents
Allowance for Loan and Lease Loss Experience and Risk Elements  Table 10

 

  2011  2010  Six months ended June 30 

(dollars in thousands; unaudited)

 Second
Quarter
  First
Quarter
  Fourth
Quarter
  Third
Quarter
  Second
Quarter
  2011  2010 

Allowance for loan and lease losses at beginning of period

 $232,597   $227,765   $218,046   $188,169   $176,273   $227,765   $172,282  

QSPEs and controlling financial interests effective January 1, 2010

  —      —      —      —      —      —      681  

Provision for loan and lease losses:

       

Covered by loss share agreements

  41,196    32,557    24,411    42,597    16,554    73,753    19,864  

Not covered by loss share agreements

  12,781    11,862    10,480    17,276    15,272    24,643    28,892  

Net charge-offs of loans and leases:

  —          

Charge-offs

  (38,222  (39,637  (27,134  (31,172  (21,744  (77,859  (36,602

Recoveries

  1,698    50    1,962    1,176    1,814    1,748    3,052  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs of loans and leases

  (36,524  (39,587  (25,172  (29,996  (19,930  (76,111  (33,550
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance for loan and lease losses at end of period

 $250,050   $232,597   $227,765   $218,046   $188,169   $250,050   $188,169  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance for loan and lease losses allocated to loans and leases:

       

Covered by loss share agreements

 $69,435   $54,629   $51,248   $43,028   $16,006   $69,435   $16,006  

Not covered by loss share agreements

  180,615    177,968    176,517    175,018    172,163    180,615    172,163  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance for loan and lease losses at end of period

 $250,050   $232,597   $227,765   $218,046   $188,169   $250,050   $188,169  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Detail of net charge-offs of loans and leases:

       

Covered by loss share agreements

 $26,390   $29,176   $16,192   $15,575   $7,358   $55,566   $7,358  

Not covered by loss share agreements

  10,134    10,411    8,980    14,421    12,572    20,545    26,192  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total net charge-offs

 $36,524   $39,587   $25,172   $29,996   $19,930   $76,111   $33,550  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Reserve for unfunded commitments

 $7,854   $7,512   $7,246   $7,623   $7,414   $7,854   $7,414  

Average loans and leases:

       

Covered by loss share agreements

  2,490,964    2,464,277    2,096,312    2,257,888    2,502,756    2,461,115    2,278,198  

Not covered by loss share agreements

  11,537,145    11,439,777    11,544,750    11,659,390    11,700,053    11,505,291    11,675,699  

Loans and leases at period-end:

       

Covered by loss sharing agreements

  2,399,738    2,628,409    2,007,452    2,222,660    2,367,090    2,399,738    2,367,090  

Not covered by loss sharing agreements

  11,528,854    11,425,312    11,480,577    11,545,309    11,622,494    11,528,854    11,622,494  

Risk Elements

       

Nonaccrual loans and leases:

       

Covered by loss share agreements

  267,333   $223,617   $194,315   $264,653   $218,007    267,333   $218,007  

Not covered by loss share agreements

  73,441    79,856    78,814    84,753    73,179    73,441    73,179  

Other real estate:

       

Covered by loss share agreements

  150,636    137,479    112,748    99,843    98,416    150,636    98,416  

Not covered by loss share agreements

  49,028    49,584    52,842    47,524    46,763    49,028    46,763  

Troubled debt restructurings:

       

Covered by loss share agreements

  61,880    44,603    56,398    65,417    46,155    61,880    46,155  

Not covered by loss share agreements

  86,929    77,376    64,995    53,374    36,644    86,929    36,644  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

 $689,247   $612,515   $560,112   $615,564   $519,164   $689,247   $519,164  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Nonperforming assets covered by loss share agreements

 $479,849   $405,699   $363,461   $429,913   $362,578   $479,849   $362,578  

Nonperforming assets not covered by loss share agreements

  209,398    206,816    196,651    185,651    156,586    209,398    156,586  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total nonperforming assets

 $689,247   $612,515   $560,112   $615,564   $519,164    689,247   $519,164  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ratios

       

Net charge-offs (annualized) to average loans and leases:

       

Covered by loss share agreements

  4.25 %   4.80 %   3.13 %   2.80 %   1.19    4.55 %   0.65 % 

Not covered by loss share agreements

  0.35    0.37    0.31    0.49    0.43    0.36    0.45  

Allowance for loan and lease losses to total loans and leases:

       

Covered by loss share agreements

  2.89    2.08    2.55    1.94    0.68    2.89    0.68  

Not covered by loss share agreements

  1.57    1.56    1.54    1.52    1.48    1.57    1.48  

Nonperforming assets to total loans and leases plus other real estate:

       

Covered by loss share agreements

  18.81    14.67    17.14    18.51    14.71    18.81    14.71  

Not covered by loss share agreements

  1.81    1.80    1.71    1.60    1.34    1.81    1.34  

Total

  4.88    4.30    4.10    4.42    3.67    4.88    3.67  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

54


Table of Contents

Interest rate risk. Interest rate risk results principally from assets and liabilities maturing or repricing at different points in time, from assets and liabilities repricing at the same point in time but in different amounts and from short-term and long-term interest rates changing in different magnitudes. Market interest rates also have an impact on the interest rate and repricing characteristics of loans and leases that are originated as well as the rate characteristics of our interest-bearing liabilities.

We assess our interest rate risk by simulating future amounts of net interest income under various interest rate scenarios and comparing those results to forecasted net interest income assuming stable rates. Due to the existence of contractual floors, competitive pressures that constrain our ability to reduce interest rates, and the extremely low current level of interest rates, it is highly unlikely that the rates on most interest-earning assets and interest-bearing liabilities can decline from current levels. In our simulations, we do not calculate rate shocks, rate ramps or market value of equity for declining rate scenarios, and assume that the prime rate will not move below the June 30, 2011 rate of 3.25 percent. Our rate ramp simulations indicate that net interest income will increase by 8.1 percent to 15.7 percent depending upon the speed with which rates increase. Our projections do not incorporate assumptions of likely customer migration of short-term deposit instruments to long-term, higher rate instruments as rates rise. Such transfer would dampen the majority of the calculated favorable changes. We also utilize the market value of equity as a tool in measuring and managing interest rate risk. The market value of equity is estimated to remain roughly unchanged at 10.2 percent of assets with rates stable and when rates move up immediately by 200 basis points.

We do not typically utilize interest rate swaps, floors, collars or other derivative financial instruments to attempt to hedge our rate sensitivity and interest rate risk. However, during 2006, we entered into an interest rate swap to synthetically convert the variable rate on $115.0 million of junior subordinated debentures to a fixed rate of 7.125 percent for a period of five years. This swap matured on June 30, 2011. During 2009, we entered into a second interest rate swap covering the period from June 2011 to June 2016 at a fixed interest rate of 5.50 percent. Both of the interest rate swaps qualified as hedges under US GAAP.

Liquidity risk. Liquidity risk results from the mismatching of asset and liability cash flows and the potential inability to secure adequate amounts of funding from traditional sources of liquidity. We manage this risk by structuring our balance sheet prudently and by maintaining various borrowing resources to fund potential cash needs. We have historically maintained a strong focus on liquidity, and have traditionally relied on our deposit base as our primary liquidity source. Short-term borrowings resulting from commercial treasury customers are also a recurring source of liquidity, although the majority of those borrowings must be collateralized thereby potentially restricting the use of the resulting liquidity. Through our deposit and treasury services pricing strategies, we have the ability to stimulate or curtail liability growth.

Exclusive of deposits assumed in the FDIC-assisted transactions, deposits increased from the second quarter of 2010 to the second quarter of 2011 due to an improved domestic savings rate and a desire by customers to seek safety from uncertain investment instruments. While deposits have continued to grow despite falling interest rates, lower rates have caused a decline in treasury services balances.

We occasionally utilize borrowings from the Federal Home Loan Bank of Atlanta as an alternative source of liquidity, and to assist in matching the maturities of longer dated interest-earning assets. At June 30, 2011, we had sufficient collateral pledged to provide access to $1.50 billion of additional borrowings. Additionally, we maintain federal funds lines of credit and other borrowing facilities. At June 30, 2011, BancShares had contingent access to $400.0 million in unsecured borrowings through its various sources.

Once we have satisfied our loan demand and other funding needs, residual liquidity is held in cash or invested in overnight investments and investment securities available for sale. Net of amounts pledged for various purposes, the amount of such immediately available balance sheet liquidity approximated $1.78 billion at June 30, 2011 compared to $2.73 billion at December 31, 2010 and $2.71 billion at June 30, 2010. The significant decline in available balance sheet liquidity during 2011 resulted from a material run-off in institutional deposits assumed from United Western.

SEGMENT REPORTING

BancShares is a financial holding company headquartered in Raleigh, North Carolina that offers full-service banking through a single wholly-owned banking subsidiary, First-Citizens Bank & Trust Company (FCB), a North Carolina-chartered bank.

Prior to January 7, 2011, BancShares also offered full service banking services through another wholly-owned subsidiary, IronStone Bank (ISB), a federally-chartered thrift institution. On January 7, 2011 ISB was legally merged into FCB resulting in a single banking subsidiary of BancShares. Therefore, BancShares no longer has multiple reportable segments.

 

55


Table of Contents

LEGAL PROCEEDINGS

BancShares and various subsidiaries have been named as defendants in various legal actions arising from our normal business activities in which damages in various amounts are claimed. Although the amount of any ultimate liability with respect to those other matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.

CURRENT ACCOUNTING AND REGULATORY ISSUES

In July, 2010, the FASB issued Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Loss (ASU 2010-20). In an effort to provide financial statement users with greater transparency about the allowance for loan and lease losses, ASU 2010-20 requires enhanced disclosures regarding the nature of credit risk inherent in the portfolio and how risk is analyzed and assessed in determining the amount of the allowance. Changes in the allowance will also require disclosure. The end-of-period disclosures are effective for BancShares on December 31, 2010 with the exception of disclosures related to troubled debt restructurings that are effective for interim and annual periods beginning after June 15, 2011. The disclosures related to activity during a period are effective during 2011. The provisions of ASU 2010-20 have affected disclosures regarding the allowance for loan and lease losses, but will have no material impact on financial condition, results of operations or liquidity.

In April, 2011, the FASB issuedA Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring (ASU 2011-02). In an effort to increase comparability, ASU 2011-02 seeks to clarify when a creditor has granted a concession in a modification and whether a borrower is experiencing financial difficulty. The amendments in this update are effective for the first interim or annual period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. The provisions of ASU 2011-02 are not expected to have a material impact on the financial condition, results of operations or liquidity of BancShares.

The enactment of the Dodd-Frank Wall Street Reform and Consumer Protection Act will result in expansive changes in many areas affecting the financial services industry in general and BancShares in particular. The legislation provides broad economic oversight, consumer financial services protection, investor protection, rating agency reform and derivative regulatory reform. Various corporate governance requirements will result in expanded proxy disclosures and shareholder rights. Additional provisions address the mortgage industry in an effort to strengthen lending practices. Deposit insurance reform has resulted in permanent FDIC protection for up to $250,000 of deposits and will require the FDIC’s Deposit Insurance Fund to maintain 1.35 percent of insured deposits with the burden for closing the shortfall falling to banks with more than $10.0 billion in assets.

In response to the legislation, the formula used to calculate the FDIC insurance assessment paid by each FDIC-insured institution was significantly altered. The new formula was effective April 1, 2011 and changes the assessment base from deposits to total assets less equity, thereby placing a larger assessment burden on banks with large levels of non-deposit funding. The new assessment formula also considers the level of subprime and leveraged loans, risk factors that will potentially result in incremental insurance costs. This new reporting requirement will require BancShares to implement process and system changes to accurately identify and report these assets.

The legislation also imposes new regulatory capital requirements for banks that will result in the disallowance of qualified trust preferred capital securities as tier 1 capital beginning in 2013. This legislation requires the reduction in tier 1 capital by the amount of qualified trust preferred capital securities in equal increments over a three year period beginning in 2013. BancShares has $265.0 million in trust preferred capital securities that is currently outstanding and included as tier 1 capital. The elimination of $88.3 million from tier 1 capital will be required over the three year period beginning in 2013.

On June 29, 2011 the Board of Governors of the Federal Reserve System issued a final rule establishing standards for debit card interchange fees and prohibiting network exclusivity arrangements and routing restrictions. The issuance of this rule was required by the Dodd-Frank Act. Under the final rule, the maximum permissible interchange fee that an issuer may receive for an electronic debit transaction will be the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. The Federal Reserve also approved an interim final rule that allows for an upward adjustment of no more than 1 cent to an issuer’s debit card interchange fee if the issuer develops and implements policies and procedures reasonably designed to achieve the fraud-prevention standards set out in the interim final rule. The provisions of this rule will be effective on October 1, 2011 and it is expected to have a negative impact on BancShares noninterest income in periods following implementation.

Due to the breadth of the impact of the new legislation and the pending issuance of regulations implementing the legislation, we are unable to estimate the impact of complying with the various provisions.

Although it is likely that further regulatory actions will arise as the Federal government attempts to address the economic situation, management is not aware of any further recommendations by regulatory authorities that, if implemented, would have or would be reasonably likely to have a material effect on liquidity, capital ratios or results of operations.

FORWARD-LOOKING STATEMENTS

Statements in this Report and exhibits relating to plans, strategies, economic performance and trends, projections of results of specific activities or investments, expectations or beliefs about future events or results, and other statements that are not descriptions of historical facts, may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.

 

56


Table of Contents

Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, factors discussed in our Annual Report on Form 10-K and in other documents filed by us from time to time with the Securities and Exchange Commission.

Forward-looking statements may be identified by terms such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “forecasts,” “projects,” “potential” or “continue,” or similar terms or the negative of these terms, or other statements concerning opinions or judgments of BancShares’ management about future events.

Factors that could influence the accuracy of those forward-looking statements include, but are not limited to, the financial success or changing strategies of our customers, customer acceptance of our services, products and fee structure, the competitive nature of the financial services industry, our ability to compete effectively against other financial institutions in our banking markets, actions of government regulators, the level of market interest rates and our ability to manage our interest rate risk, changes in general economic conditions that affect our loan and lease portfolio, the abilities of our borrowers to repay their loans and leases, the values of real estate and other collateral, the impact of the FDIC-assisted transactions, and other developments or changes in our business that we do not expect.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. We have no obligation to update these forward-looking statements.

 

57


Table of Contents
Item 3.Quantitative and Qualitative Disclosures about Market Risk

Market risk is the potential economic loss resulting from changes in market prices and interest rates. This risk can either result in diminished current fair values of financial instruments or reduced net interest income in future periods. As of June 30, 2011, BancShares’ market risk profile has not changed significantly from December 31, 2010. Changes in fair value that result from movement in market rates cannot be predicted with any degree of certainty. Therefore, the impact that future changes in market rates will have on the fair values of financial instruments is uncertain.

 

Item 4.Controls and Procedures

BancShares’ management, with the participation of its Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of BancShares’ disclosure controls and procedures in accordance with Rule 13a-15 of the Securities Exchange Act of 1934 (Exchange Act). Based on their evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, BancShares’ disclosure controls and procedures were effective to provide reasonable assurance that BancShares is able to record, process, summarize and report in a timely manner the information required to be disclosed in reports it files under the Exchange Act.

BancShares is constantly monitoring and improving internal controls over financial reporting but no change in BancShares’ internal control over financial reporting occurred during the second quarter of 2011 that had materially affected, or is reasonably likely to materially affect, BancShares’ internal control over financial reporting.

 

58


Table of Contents

PART II

 

Item 1A.Risk Factors

The risks and uncertainties that management believes are material are described below. Before making an investment decision, these risks and uncertainties should be carefully considered together with all of the other information included or incorporated herein by reference. The risks listed are not the only risks that BancShares faces. Additional risks and uncertainties that are not currently known or that management does not currently deem to be material could also have a material, adverse impact on our financial condition, the results of our operations, or our business. If this were to occur, the market price of our common stock could decline significantly.

Unfavorable economic conditions could adversely affect our business

Our business is highly affected by national, regional and local economic conditions. These conditions cannot be predicted or controlled, and may have a material impact on our operations and financial condition. Unfavorable economic developments including increases in unemployment rates, decreases in real estate values, rapid changes in interest rates, higher loan default and bankruptcy rates, and various other factors could weaken the national economy as well as the economies of specific communities that we serve. Weakness in our market areas, continuation or deepening of current weak economic conditions, or a prolonged recovery could depress our earnings and financial condition because borrowers may not be able to repay their loans, collateral values may fall, and loans that are currently performing may become impaired. Additionally, downgrades to the credit ratings of the issuers of securities held in our investment securities portfolio could result in a reduction of the fair value of our investments.

Instability in real estate markets may create significant credit costs

Disruption in residential housing markets including reduced sales activity and falling market prices have adversely affected collateral values and customer demand, particularly with respect to our operations in southern California, Atlanta, Georgia and southwest Florida. With a significant percentage of total loans secured by real estate, instability in residential and commercial real estate markets could result in higher credit losses if customers default on loans that, as a result of lower property values, are no longer adequately collateralized. The weak real estate markets could also affect our ability to sell real estate acquired through foreclosure.

Accretion of fair value discounts may result in volatile interest income and net interest income

Fair value discounts that are recorded at the time an asset is acquired are accreted into interest income based on accounting principles generally accepted in the United States of America. The rate at which those discounts are accreted is unpredictable, the result of various factors including unscheduled prepayments and credit quality improvements that result in a reclassification from nonaccretable to accretable with prospective accretion into interest income. The discount accretion may result in significant volatility in interest income and net interest income.

To the extent that the changes in interest income and net interest income are attributable to improvements in credit quality of loans covered under loss share agreements, there will generally be a proportionate adjustment to the FDIC receivable that will be offset by an entry to noninterest income.

Reimbursements under loss share agreements are subject to FDIC oversight

With respect to the 2011, 2010 and 2009 acquisitions, the exposures to prospective losses on certain assets are covered under loss share agreements with the FDIC. These loss share agreements impose certain obligations on us that, in the event of noncompliance, could result in the delay or disallowance of some or all of our rights under those agreements. Requests for reimbursement are subject to FDIC review and may be delayed or disallowed for noncompliance.

We are subject to extensive oversight and regulation that continues to change

We and FCB are subject to extensive federal and state banking laws and regulations. These laws and regulations focus on the protection of depositors, federal deposit insurance funds, and the banking system as a whole rather than the protection of security holders. Federal and state banking regulators possess broad powers to take supervisory actions as they deem appropriate. These supervisory actions may result in higher capital requirements, higher insurance premiums, increased expenses, reductions in fee income and limitations on activities that could have a material adverse effect on our results of operations.

The Dodd-Frank Act instituted significant changes to the overall regulatory framework for financial institutions including BancShares and FCB. Many of the specific provisions of the bill have yet to be fully implemented, and the impact on us cannot be accurately predicted until regulations are enacted. The Dodd-Frank Act will likely cause a decline in certain revenues that are significant to our overall financial performance, create additional compliance costs, and eliminate a portion of our tier 1 capital beginning January 1, 2013.

 

59


Table of Contents

We encounter significant competition

We compete with other banks and specialized financial service providers in our market areas. Our primary competitors include local, regional and national banks and savings associations, credit unions, commercial finance companies, various wealth management providers, independent and captive insurance agencies, mortgage companies and non-bank providers of financial services over the Internet. Some of our larger competitors, including banks that have a significant presence in our market areas, have the capacity to offer products and services we do not offer. Some of our competitors operate in a regulatory environment that is significantly less stringent than the one in which we operate, or are not subject to income taxation. The fierce competitive pressure that we face tends to reduce pricing for many of our products and services to levels that are marginally profitable.

Our financial condition could be adversely affected by the soundness of other financial institutions

Financial services institutions are interrelated as a result of trading, clearing, counterparty, or other relationships. We have exposure to numerous financial service providers, including banks, brokers and dealers in securities and other institutional clients. Transactions with other financial institutions expose us to credit risk in the event of default of the counterparty. In addition, our credit risk may be exacerbated when collateral we hold cannot be liquidated at a price sufficient to recover the full amount of the credit. These types of losses could materially and adversely affect our results of operations.

Natural disasters and other catastrophes could affect our ability to operate

The occurrence of catastrophic events including weather-related events such as hurricanes, tropical storms, floods, or windstorms, as well as earthquakes, pandemic disease, fires and other catastrophes could adversely affect our financial condition and results of operations. In addition to natural catastrophic events, man-made events, such as acts of terror and governmental response to acts of terror, could adversely affect general economic conditions, which could have a material impact on our results of operations.

Unpredictable natural and other disasters could have an adverse effect if those events materially disrupt our operations or affect customers’ access to the financial services we offer. Although we carry insurance to mitigate our exposure to certain catastrophic events, catastrophic events could nevertheless adversely affect our results of operations.

We are subject to interest rate risk

Our results of operations and cash flows are highly dependent upon our net interest income. Interest rates are sensitive to economic and market conditions that are beyond our control including the actions of the Federal Reserve’s Federal Open Market Committee. Changes in monetary policy could influence our interest income and interest expense as well as the fair value of our financial assets and liabilities. If the changes in interest rates on our interest-earning assets are not roughly equal to the changes in interest rates paid on our interest-bearing liabilities, our net interest income and therefore our net income could be adversely impacted.

Even though we maintain what we believe to be an adequate interest rate risk monitoring system, the forecasts of future net interest income in the system may be inaccurate. The shape of the yield curve may change differently than we forecasted, and we cannot accurately predict changes in interest rates or actions by the Federal Open Market Committee that may have a direct impact on market interest rates.

Our current level of balance sheet liquidity may come under pressure

Our deposit base represents our primary source of liquidity, and we normally have the ability to stimulate deposit growth through our reasonable and effective pricing strategies. However, in circumstances where our ability to generate needed liquidity is impaired, we would need access to alternative liquidity sources such as overnight and other short-term borrowings. While we maintain access to alternative funding sources, we are dependent on the availability of collateral, the counterparty’s willingness to lend to us, and their liquidity capacity.

Operational risks continue to increase

Our ability to adequately conduct and grow our business is dependent on our ability to create and maintain an appropriate operational and organizational control infrastructure. Operational risk can arise in numerous ways including security and data breaches, employee fraud, customer fraud, and control lapses in bank operations and information technology. Our dependence on automated systems, including the automated systems used by other entities and third parties, to record and process transactions may further increase the risk that technical failures or tampering of those systems will result in losses that are difficult to detect. We

 

60


Table of Contents

are also subject to disruptions of our operating systems arising from events that are wholly or partially beyond our control. Failure to maintain an appropriate operational infrastructure can lead to loss of service to customers, legal actions, and noncompliance with various laws and regulations.

We continue to encounter technological change

The financial services industry continues to experience an increase in technological complexity required to provide a competitive array of products and services to customers. Our future success depends in part on our ability to satisfactorily invest in and address our technology infrastructure to ensure that we can continue to provide products and services that meet the needs of our customers. Several of our principal competitors are much larger than we are, and thus have substantially greater resources to invest in their technological capabilities and infrastructure. We may not be able to satisfactorily address our technology needs in a timely and cost-effective manner, which could lead to a material adverse impact on our business, financial condition, and financial results of operations.

We rely on external vendors

Third party vendors provide key components of our business infrastructure including certain data processing and information services. Failures of these third parties to provide services for any reason could adversely affect our ability to deliver products and services to our customers. We maintain a robust control environment designed to monitor vendor risks including the financial stability of critical vendors. While we believe that our control environment is adequate, the failure of a critical external vendor could disrupt our business and cause us to incur significant expense.

We are subject to litigation risks

We face litigation risks as principal and fiduciary from customers, employees, vendors, federal and state regulatory agencies, and other parties who seek to assert single or class action liabilities against us. The frequency of claims and amount of damages and penalties claimed in litigation and regulatory proceedings against financial institutions remain high. Substantial legal liability or significant regulatory action against us may have material adverse financial effects or cause significant reputational harm. Although we carry insurance to mitigate our exposure to certain litigation risks, litigation could nevertheless adversely affect our results of operations.

We use accounting estimates in the preparation of our financial statements

The preparation of our financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make significant estimates that affect the financial statements. Significant estimates include the allowance for loan and lease losses and the receivable from the FDIC for loss share agreements. Due to the uncertainty of the circumstances relating to these estimates, we may experience more adverse outcomes than originally estimated. The allowance for loan and lease losses may need to be significantly increased. The actual losses or expenses on loans or the losses or expenses not covered under the FDIC agreements may differ from the recorded amounts resulting in charges that could materially affect our results of operations.

Accounting standards may change

The Financial Accounting Standards Board and the Securities and Exchange Commission periodically modify the standards that govern the preparation of our financial statements. The nature of these changes is not predictable, and could impact how we record transactions in our financial statements, which could lead to material changes in assets, liabilities, shareholders’ equity, revenues, expenses and net income. In some cases, we could be required to apply a new or revised standard retroactively, resulting in changes to previously reported financial results or a cumulative adjustment to retained earnings. The application of new accounting rules or standards could require us to implement costly technology changes.

Deposit insurance premiums could increase further causing added pressure on our earnings

During 2009, due to a higher level of bank failures, the FDIC increased recurring deposit insurance premiums and imposed a special assessment on insured financial institutions. A new risk-based assessment formula was effective beginning April 1, 2011 that is subject to further revisions based on the balance in the Deposit Insurance Fund. This new formula is highly dependent on the risk rating determined by external regulators and the level of risk assets at each depository institution. Significant changes in these factors could result in a material increase in our insurance premiums.

 

61


Table of Contents

Integration of our FDIC-assisted acquisitions may be disruptive, and we have no assurance that future acquisitions will be approved

We must receive federal and state regulatory approvals before we can acquire a bank or bank holding company or acquire assets and assume liabilities of failed banks from the FDIC. Prior to granting approval, bank regulators consider, among other factors, the effect of the acquisition on competition, financial condition and future prospects including current and projected capital ratios, the competence, experience and integrity of management, compliance with laws, regulations, contracts and agreements and the convenience and needs of the communities to be served, including the record of compliance under the Community Reinvestment Act. We cannot be certain when or if any required regulatory approvals will be granted or what conditions may be imposed by the approving authority.

In addition to the risks related to regulatory approvals, complications in the conversion of operating systems, data processing systems and products may result in the loss of customers, damage to our reputation, operational problems, one-time costs currently not anticipated, or reduced cost savings resulting from a merger or acquisition. The integration could result in higher than expected deposit attrition, loss of key employees, disruption of our businesses or the businesses of the acquired company or otherwise adversely affect our ability to maintain relationships with customers and employees or achieve the anticipated benefits of the acquisition.

The acquisition gain that we have recorded in our financial statements is subject to adjustment

The acquisition gain recorded during 2011 is preliminary and subject to revision for a period of one year following the acquisition date. Adjustments to the gain may be recorded based on additional information received after the acquisition date that affected the acquisition date fair values of assets acquired and liabilities assumed. Further downward adjustments in values of assets acquired or increases in values of liabilities assumed on the date of acquisition would lower the acquisition gain.

Our access to capital is limited and could impact our future growth

Based on existing capital levels, BancShares and FCB maintain well-capitalized ratios under current leverage and risk-based capital standards including the impact of the FDIC-assisted acquisitions. Historically, our primary capital sources have been retained earnings and debt issued through both private and public markets including trust preferred securities and subordinated debt. The Dodd-Frank Act contains provisions that will eliminate our ability to include $265.0 million of trust preferred securities in tier 1 risk-based capital beginning January 1, 2013 with total elimination on January 1, 2015. The inability to include the trust preferred securities in tier 1 risk-based capital may lead us to redeem a portion or all of the securities prior to their scheduled maturity dates. Since we have not historically raised capital through new issues of our common stock, replacement of the tier 1 capital will be difficult. A lack of access to tier 1 capital could limit our ability to consummate additional acquisitions, make new loans, meet our existing lending commitments, and could potentially affect our liquidity and capital adequacy.

The major rating agencies regularly evaluate our creditworthiness and assign credit ratings to our debt and FCB’s debt. The ratings of the agencies are based on a number of factors, some of which are outside of our control. In addition to factors specific to our financial strength and performance, the rating agencies also consider conditions generally affecting the financial services industry. In light of the difficulties currently confronting the financial services industry, there can be no assurance that we will maintain our current credit ratings. Rating reductions could adversely affect our access to funding sources and the cost of obtaining funding. Long-term debt ratings also affect deposit insurance premiums, and a reduction in FCB’s ratings would increase premiums and expense.

The market price of our stock may be volatile

Although publicly traded, our common stock has substantially less liquidity than other large publicly traded financial services companies as well as other companies listed on the NASDAQ National Market System. A relatively small percentage of our common stock is actively traded with average daily volume during 2011 of approximately 10,600 shares. This low liquidity increases the price volatility of our stock which may make it difficult for our shareholders to sell or buy our common stock when they deem a transaction is warranted at a price that they believe is attractive.

Excluding the impact of liquidity, the market price of our common stock can fluctuate widely in response to other factors including expectations of operating results, actual operating results, actions of institutional shareholders, speculation in the press or the investment community, market perception of acquisitions, rating agency upgrades or downgrades, stock prices of other companies that are similar to us, general market expectations related to the financial services industry and the potential impact of government actions affecting the financial services industry.

BancShares relies on dividends from FCB

As a financial holding company, BancShares is a separate legal entity from FCB and receives substantially all of its revenue and cash flow from dividends paid by FCB. The cash flow from these dividends is the primary source which allows BancShares to pay dividends on its common stock and interest and principal on its debt obligations. North Carolina state law limits the amount of dividends that FCB may pay to BancShares. In the event that FCB is unable to pay dividends to BancShares for an extended period of time, BancShares may not be able to service its debt obligations or pay dividends on its common stock.

 

62


Table of Contents

The value of our goodwill may decline

As of June 30, 2011, we had $102.6 million of goodwill recorded as an asset on our balance sheet. We test goodwill for impairment at least annually, and the impairment test compares the estimated fair value of a reporting unit with its net book value. A significant decline in our expected future cash flows, a significant adverse change in the business climate, or a sustained decline in the price of our common stock may result in a write-off of impaired goodwill. Such write-off could have a significant impact on our results of operations, but would not impact our capital ratios as such ratios are calculated using tangible capital amounts.

 

63


Table of Contents
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

PURCHASES OF COMMON STOCK

In January 2011 the Board of Directors of First Citizens BancShares, Inc. (BOD) authorized the purchase of up to 50,000 shares of Class B common stock during the period from the date of the resolution through December 31, 2011, to be made in one or more privately negotiated transactions. In June 2011, BancShares entered into an agreement to purchase 37,688 shares of Class B common stock from a shareholder. There are currently no additional pending purchases.

Further, the BOD approved a stock trading plan (“the Plan”) on July 8, 2011. The Plan provides for the repurchase of up to 100,000 shares of BancShares’ Class A common stock, and up to 25,000 shares of its Class B common stock from time to time through June 30, 2012.

The following table provides the shares of Class B common stock repurchased by BancShares during the three months ended June 30, 2011 as well as shares that may be purchased under publicly announced plans.

 

Period

  Total number of
shares purchases
   Average price paid
per share
   Total number of
shares purchased
as part of publicly
announced plans
or programs
   Maximum number
of shares that may
yet be purchased
under the plans or
programs
 

Repurchases from April 1, 2011 through April 30, 2011

   —      $—       —       —    

Repurchases from May 1, 2011 through May 31, 2011

   —       —       —       —    

Repurchases from June 1, 2011 through June 30, 2011

   37,688     201.00     —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   37,688    $201.00     —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Item 6.Exhibits

 

31.1  Certification of Chief Executive Officer
31.2  Certification of Chief Financial Officer
32.1  Certification of Chief Executive Officer
32.2  Certification of Chief Financial Officer
101.INS  XBRL Instance Document
101.SCH  XBRL Taxonomy Extension Schema
101.CAL  XBRL Taxonomy Extension Calculation Linkbase
101.DEF  XBRL Taxonomy Extension Definition Linkbase
101.LAB  XBRL Taxonomy Extension Label Linkbase
101.PRE  XBRL Taxonomy Extension Presentation Linkbase

 

64


Table of Contents

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 thereunto duly authorized.

 

Dated: August 9, 2011 FIRST CITIZENS BANCSHARES, INC. 
 

(Registrant)

 
 By: 

/s/ KENNETH A. BLACK

 
 Kenneth A. Black 
 

Vice President, Treasurer

and Chief Financial Officer

 

 

65