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) |
Large accelerated filer | x | Accelerated filer | ¨ | |
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Page(s) | ||
PART I. | ||
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
PART II. | ||
Item 1A. | ||
Item 2. | ||
Item 6. |
Item 1. | Financial Statements (Unaudited) |
March 31* 2013 | December 31# 2012 | March 31* 2012 | |||||||||
(thousands, except share data) | |||||||||||
Assets | |||||||||||
Cash and due from banks | $ | 460,217 | $ | 639,730 | $ | 552,663 | |||||
Overnight investments | 954,232 | 443,180 | 752,334 | ||||||||
Investment securities available for sale | 5,279,678 | 5,226,228 | 4,457,739 | ||||||||
Investment securities held to maturity | 1,229 | 1,342 | 1,688 | ||||||||
Loans held for sale | 86,351 | 86,333 | 73,457 | ||||||||
Loans and leases: | |||||||||||
Covered under loss share agreements | 1,621,327 | 1,809,235 | 2,183,869 | ||||||||
Not covered under loss share agreements | 11,509,080 | 11,576,115 | 11,489,529 | ||||||||
Less allowance for loan and lease losses | 273,019 | 319,018 | 272,500 | ||||||||
Net loans and leases | 12,857,388 | 13,066,332 | 13,400,898 | ||||||||
Premises and equipment | 872,045 | 882,768 | 864,466 | ||||||||
Other real estate owned: | |||||||||||
Covered under loss share agreements | 101,901 | 102,577 | 142,418 | ||||||||
Not covered under loss share agreements | 44,828 | 43,513 | 48,092 | ||||||||
Income earned not collected | 47,255 | 47,666 | 52,406 | ||||||||
Receivable from FDIC for loss share agreements | 195,942 | 270,192 | 492,384 | ||||||||
Goodwill | 102,625 | 102,625 | 102,625 | ||||||||
Other intangible assets | 2,884 | 3,556 | 6,076 | ||||||||
Other assets | 344,437 | 367,610 | 278,415 | ||||||||
Total assets | $ | 21,351,012 | $ | 21,283,652 | $ | 21,225,661 | |||||
Liabilities | |||||||||||
Deposits: | |||||||||||
Noninterest-bearing | $ | 4,915,038 | $ | 4,885,700 | $ | 4,572,300 | |||||
Interest-bearing | 13,149,883 | 13,200,325 | 13,187,192 | ||||||||
Total deposits | 18,064,921 | 18,086,025 | 17,759,492 | ||||||||
Short-term borrowings | 573,102 | 568,505 | 677,993 | ||||||||
Long-term obligations | 444,252 | 444,921 | 649,818 | ||||||||
Payable to FDIC for loss share agreements | 98,870 | 101,641 | 82,033 | ||||||||
Other liabilities | 251,286 | 218,553 | 164,202 | ||||||||
Total liabilities | 19,432,431 | 19,419,645 | 19,333,538 | ||||||||
Shareholders’ Equity | |||||||||||
Common stock: | |||||||||||
Class A - $1 par value (11,000,000 shares authorized; 8,586,058 shares issued and outstanding at March 31, 2013; 8,588,031 shares issued and outstanding at December 31, 2012; 8,644,307 shares issued and outstanding at March 31, 2012) | 8,586 | 8,588 | 8,644 | ||||||||
Class B - $1 par value (2,000,000 shares authorized; 1,032,883 shares issued and outstanding at March 31, 2013; 1,032,883 shares issued and outstanding at December 31, 2012; 1,631,424 shares issued and outstanding at March 31, 2012) | 1,033 | 1,033 | 1,631 | ||||||||
Surplus | 143,766 | 143,766 | 143,766 | ||||||||
Retained earnings | 1,845,101 | 1,792,726 | 1,804,498 | ||||||||
Accumulated other comprehensive loss, net | (79,905 | ) | (82,106 | ) | (66,416 | ) | |||||
Total shareholders’ equity | 1,918,581 | 1,864,007 | 1,892,123 | ||||||||
Total liabilities and shareholders’ equity | $ | 21,351,012 | $ | 21,283,652 | $ | 21,225,661 |
Three months ended March 31 | |||||||
2013 | 2012 | ||||||
(thousands, except share and per share data, unaudited) | |||||||
Interest income | |||||||
Loans and leases | $ | 211,763 | $ | 238,137 | |||
Investment securities: | |||||||
U. S. Treasury | 496 | 739 | |||||
Government agency | 3,326 | 4,332 | |||||
Residential mortgage-backed securities | 4,579 | 1,889 | |||||
Corporate bonds | — | 1,199 | |||||
State, county and municipal | 6 | 12 | |||||
Other | 77 | 131 | |||||
Total investment securities interest and dividend income | 8,484 | 8,302 | |||||
Overnight investments | 357 | 313 | |||||
Total interest income | 220,604 | 246,752 | |||||
Interest expense | |||||||
Deposits | 10,313 | 16,472 | |||||
Short-term borrowings | 704 | 1,391 | |||||
Long-term obligations | 4,705 | 7,937 | |||||
Total interest expense | 15,722 | 25,800 | |||||
Net interest income | 204,882 | 220,952 | |||||
Provision for loan and lease losses | (18,606 | ) | 30,715 | ||||
Net interest income after provision for loan and lease losses | 223,488 | 190,237 | |||||
Noninterest income | |||||||
Cardholder and merchant services | 23,557 | 22,450 | |||||
Service charges on deposit accounts | 14,999 | 14,846 | |||||
Wealth management services | 14,515 | 13,755 | |||||
Fees from processing services | 5,619 | 8,562 | |||||
Securities gains (losses) | 58 | (45 | ) | ||||
Other service charges and fees | 3,766 | 3,441 | |||||
Mortgage income | 3,788 | 2,924 | |||||
Insurance commissions | 2,980 | 2,756 | |||||
ATM income | 1,168 | 1,455 | |||||
Adjustment for FDIC receivable for loss share agreements | (24,053 | ) | (26,796 | ) | |||
Other | 11,116 | 3,595 | |||||
Total noninterest income | 57,513 | 46,943 | |||||
Noninterest expense | |||||||
Salaries and wages | 76,119 | 75,684 | |||||
Employee benefits | 25,019 | 20,249 | |||||
Occupancy expense | 18,809 | 18,607 | |||||
Equipment expense | 18,946 | 18,166 | |||||
FDIC insurance expense | 2,666 | 3,057 | |||||
Foreclosure-related expenses | 4,305 | 4,590 | |||||
Other | 48,491 | 42,978 | |||||
Total noninterest expense | 194,355 | 183,331 | |||||
Income before income taxes | 86,646 | 53,849 | |||||
Income taxes | 31,061 | 18,354 | |||||
Net income | $ | 55,585 | $ | 35,495 | |||
Average shares outstanding | 9,618,985 | 10,283,842 | |||||
Net income per share | $ | 5.78 | $ | 3.45 |
Three months ended March 31 | |||||||
2013 | 2012 | ||||||
(thousands, unaudited) | |||||||
Net income | $ | 55,585 | $ | 35,495 | |||
Other comprehensive income | |||||||
Unrealized gains on securities: | |||||||
Change in unrealized securities gains arising during period | (1,418 | ) | (2,898 | ) | |||
Deferred tax benefit | 542 | 1,123 | |||||
Reclassification adjustment for gains included in income before income taxes | (58 | ) | — | ||||
Deferred tax expense | 23 | — | |||||
Total change in unrealized gains on securities, net of tax | (911 | ) | (1,775 | ) | |||
Change in fair value of cash flow hedges: | |||||||
Change in unrecognized loss on cash flow hedges | 2 | (359 | ) | ||||
Deferred tax expense | (1 | ) | 141 | ||||
Reclassification adjustment for gains included in income before income taxes | 813 | 749 | |||||
Deferred tax benefit | (321 | ) | (296 | ) | |||
Total change in unrecognized loss on cash flow hedges, net of tax | 493 | 235 | |||||
Change in pension obligation: | |||||||
Reclassification adjustment for gains included in income before income taxes | 4,304 | 2,790 | |||||
Deferred tax expense | (1,685 | ) | (1,092 | ) | |||
Total change in pension obligation, net of tax | 2,619 | 1,698 | |||||
Other comprehensive income | 2,201 | 158 | |||||
Total comprehensive income | $ | 57,786 | $ | 35,653 | |||
Class A Common Stock | Class B Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Loss | Total Shareholders’ Equity | ||||||||||||||||||
(thousands, except share data, unaudited) | |||||||||||||||||||||||
Balance at December 31, 2011 | $ | 8,644 | $ | 1,640 | $ | 143,766 | $ | 1,773,652 | $ | (66,574 | ) | $ | 1,861,128 | ||||||||||
Net income | — | — | — | 35,495 | — | 35,495 | |||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 158 | 158 | |||||||||||||||||
Repurchase of 8,388 shares of Class B common stock | — | (9 | ) | — | (1,564 | ) | — | (1,573 | ) | ||||||||||||||
Cash dividends ($0.30 per share) | — | — | — | (3,085 | ) | — | (3,085 | ) | |||||||||||||||
Balance at March 31, 2012 | $ | 8,644 | $ | 1,631 | $ | 143,766 | $ | 1,804,498 | $ | (66,416 | ) | $ | 1,892,123 | ||||||||||
Balance at December 31, 2012 | $ | 8,588 | $ | 1,033 | $ | 143,766 | $ | 1,792,726 | $ | (82,106 | ) | $ | 1,864,007 | ||||||||||
Net income | — | — | — | 55,585 | — | 55,585 | |||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 2,201 | 2,201 | |||||||||||||||||
Repurchase of 1,973 shares of Class A common stock | (2 | ) | — | — | (319 | ) | — | (321 | ) | ||||||||||||||
Cash dividends ($0.30 per share) | — | — | — | (2,891 | ) | — | (2,891 | ) | |||||||||||||||
Balance at March 31, 2013 | $ | 8,586 | $ | 1,033 | $ | 143,766 | $ | 1,845,101 | $ | (79,905 | ) | $ | 1,918,581 |
Three months ended March 31 | |||||||
2013 | 2012 | ||||||
(thousands, unaudited) | |||||||
OPERATING ACTIVITIES | |||||||
Net income | $ | 55,585 | $ | 35,495 | |||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||
Provision for loan and lease losses | (18,606 | ) | 30,715 | ||||
Deferred tax (benefit) expense | 7,733 | (5,692 | ) | ||||
Change in current taxes payable | 31,625 | 22,857 | |||||
Depreciation | 17,994 | 16,620 | |||||
Change in accrued interest payable | (2,700 | ) | (2,233 | ) | |||
Change in income earned not collected | 411 | (10,190 | ) | ||||
Gain on sale of processing services, net | (4,085 | ) | — | ||||
Securities losses (gains) | (58 | ) | 45 | ||||
Origination of loans held for sale | (117,981 | ) | (135,897 | ) | |||
Proceeds from sale of loans held for sale | 121,523 | 158,391 | |||||
Gain on sale of loans | (3,560 | ) | (3,412 | ) | |||
Loss on sale of other real estate | 1,350 | 1,495 | |||||
Net amortization of premiums and discounts | (47,236 | ) | (35,480 | ) | |||
FDIC receivable for loss share agreements | 5,619 | (18,274 | ) | ||||
Net change in other assets | (6,980 | ) | 23,564 | ||||
Net change in other liabilities | 32,662 | 6,487 | |||||
Net cash provided by operating activities | 73,296 | 84,491 | |||||
INVESTING ACTIVITIES | |||||||
Net change in loans outstanding | 269,428 | 277,719 | |||||
Purchases of investment securities available for sale | (736,923 | ) | (1,681,584 | ) | |||
Proceeds from maturities of investment securities held to maturity | 113 | 134 | |||||
Proceeds from maturities of investment securities available for sale | 674,606 | 1,275,014 | |||||
Proceeds from sales of investment securities available for sale | 1,582 | — | |||||
Net change in overnight investments | (511,052 | ) | (317,359 | ) | |||
Cash received from the FDIC for loss share agreements | 42,519 | 123,204 | |||||
Proceeds from sale of other real estate | 36,019 | 23,853 | |||||
Additions to premises and equipment | (8,713 | ) | (26,610 | ) | |||
Net cash used by investing activities | (232,421 | ) | (325,629 | ) | |||
FINANCING ACTIVITIES | |||||||
Net change in time deposits | (195,381 | ) | (306,338 | ) | |||
Net change in demand and other interest-bearing deposits | 174,277 | 488,556 | |||||
Net change in short-term borrowings | 4,597 | 62,771 | |||||
Repayment of long-term obligations | (669 | ) | (37,781 | ) | |||
Repurchase of common stock | (321 | ) | (1,573 | ) | |||
Cash dividends paid | (2,891 | ) | (3,085 | ) | |||
Net cash provided (used) by financing activities | (20,388 | ) | 202,550 | ||||
Change in cash and due from banks | (179,513 | ) | (38,588 | ) | |||
Cash and due from banks at beginning of period | 639,730 | 590,801 | |||||
Cash and due from banks at end of period | $ | 460,217 | $ | 552,213 | |||
CASH PAYMENTS FOR: | |||||||
Interest | $ | 18,422 | $ | 28,033 | |||
Income taxes | 3,364 | 84 | |||||
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES: | |||||||
Change in unrealized securities gains (losses) | $ | (1,476 | ) | $ | (2,898 | ) | |
Change in fair value of cash flow hedge | 815 | 389 | |||||
Change in pension obligation | 4,304 | 2,790 | |||||
Transfers of loans to other real estate | 38,008 | 26,840 |
Note A |
Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||
Investment securities available for sale | |||||||||||||||
March 31, 2013 | |||||||||||||||
U. S. Treasury | $ | 749,284 | $ | 474 | $ | 1 | $ | 749,757 | |||||||
Government agency | 3,147,363 | 2,952 | 274 | 3,150,041 | |||||||||||
Residential mortgage-backed securities | 1,348,765 | 10,849 | 1,512 | 1,358,102 | |||||||||||
Equity securities | 543 | 19,860 | — | 20,403 | |||||||||||
State, county and municipal | 546 | 1 | — | 547 | |||||||||||
Other | 844 | 1 | 17 | 828 | |||||||||||
Total investment securities available for sale | $ | 5,247,345 | $ | 34,137 | $ | 1,804 | $ | 5,279,678 | |||||||
December 31, 2012 | |||||||||||||||
U. S. Treasury | $ | 823,241 | $ | 403 | $ | 12 | $ | 823,632 | |||||||
Government agency | 3,052,040 | 3,501 | 337 | 3,055,204 | |||||||||||
Residential mortgage-backed securities | 1,315,211 | 14,787 | 341 | 1,329,657 | |||||||||||
Equity securities | 543 | 15,822 | — | 16,365 | |||||||||||
State, county and municipal | 546 | 4 | — | 550 | |||||||||||
Other | 838 | — | 18 | 820 | |||||||||||
Total investment securities available for sale | $ | 5,192,419 | $ | 34,517 | $ | 708 | $ | 5,226,228 | |||||||
March 31, 2012 | |||||||||||||||
U. S. Treasury | $ | 1,065,035 | $ | 306 | $ | 305 | $ | 1,065,036 | |||||||
Government agency | 2,859,197 | 1,228 | 5,040 | 2,855,385 | |||||||||||
Corporate bonds | 225,214 | 1,214 | — | 226,428 | |||||||||||
Residential mortgage-backed securities | 282,706 | 8,393 | 191 | 290,908 | |||||||||||
Equity securities | 894 | 18,049 | — | 18,943 | |||||||||||
State, county and municipal | 1,026 | 14 | 1 | 1,039 | |||||||||||
Total investment securities available for sale | $ | 4,434,072 | $ | 29,204 | $ | 5,537 | $ | 4,457,739 | |||||||
Investment securities held to maturity | |||||||||||||||
March 31, 2013 | |||||||||||||||
Residential mortgage-backed securities | $ | 1,229 | $ | 120 | $ | 27 | $ | 1,322 | |||||||
December 31, 2012 | |||||||||||||||
Residential mortgage-backed securities | $ | 1,342 | $ | 133 | $ | 27 | $ | 1,448 | |||||||
March 31, 2012 | |||||||||||||||
Residential mortgage-backed securities | $ | 1,688 | $ | 183 | $ | 27 | $ | 1,844 | |||||||
March 31, 2013 | December 31, 2012 | March 31, 2012 | |||||||||||||||||||||
Cost | Fair value | Cost | Fair value | Cost | Fair value | ||||||||||||||||||
Investment securities available for sale | |||||||||||||||||||||||
Maturing in: | |||||||||||||||||||||||
One year or less | $ | 2,350,896 | $ | 2,352,328 | $ | 2,288,556 | $ | 2,289,859 | $ | 2,750,247 | $ | 2,748,710 | |||||||||||
One through five years | 2,233,407 | 2,237,530 | 2,323,222 | 2,329,207 | 1,469,876 | 1,469,236 | |||||||||||||||||
Five through 10 years | 181,370 | 182,281 | 194,398 | 196,371 | 67,229 | 67,683 | |||||||||||||||||
Over 10 years | 481,129 | 487,136 | 385,700 | 394,426 | 145,826 | 153,167 | |||||||||||||||||
Equity securities | 543 | 20,403 | 543 | 16,365 | 894 | 18,943 | |||||||||||||||||
Total investment securities available for sale | $ | 5,247,345 | $ | 5,279,678 | $ | 5,192,419 | $ | 5,226,228 | $ | 4,434,072 | $ | 4,457,739 | |||||||||||
Investment securities held to maturity | |||||||||||||||||||||||
Maturing in: | |||||||||||||||||||||||
One through five years | $ | 1,132 | $ | 1,188 | $ | 1,242 | $ | 1,309 | $ | 379 | $ | 393 | |||||||||||
Five through 10 years | 18 | 10 | 18 | 11 | 1,201 | 1,306 | |||||||||||||||||
Over 10 years | 79 | 124 | 82 | 128 | 108 | 145 | |||||||||||||||||
Total investment securities held to maturity | $ | 1,229 | $ | 1,322 | $ | 1,342 | $ | 1,448 | $ | 1,688 | $ | 1,844 |
Three months ended March 31 | |||||||
2013 | 2012 | ||||||
Gross gains on sales of investment securities available for sale | $ | 58 | $ | — | |||
Gross losses on sales of investment securities available for sale | — | — | |||||
Other than temporary impairment loss on equity securities | — | (45 | ) | ||||
Total securities gains (losses) | $ | 58 | $ | (45 | ) |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||
U. S. Treasury | $ | 25,060 | $ | 1 | $ | — | $ | — | $ | 25,060 | $ | 1 | |||||||||||
Government agency | 548,618 | 274 | — | — | 548,618 | 274 | |||||||||||||||||
Residential mortgage-backed securities | 349,746 | 1,379 | 10,089 | 133 | 359,835 | 1,512 | |||||||||||||||||
Other | 828 | 17 | — | — | 828 | 17 | |||||||||||||||||
Total | $ | 924,252 | $ | 1,671 | $ | 10,089 | $ | 133 | $ | 934,341 | $ | 1,804 | |||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||
Residential mortgage-backed securities | $ | — | $ | — | $ | 16 | $ | 27 | $ | 16 | $ | 27 | |||||||||||
December 31, 2012 | |||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||
U. S. Treasury | $ | 120,045 | $ | 12 | $ | — | $ | — | $ | 120,045 | $ | 12 | |||||||||||
Government agency | 407,498 | 337 | — | — | 407,498 | 337 | |||||||||||||||||
Residential mortgage-backed securities | 135,880 | 214 | 9,433 | 127 | 145,313 | 341 | |||||||||||||||||
Other | 820 | 18 | — | — | 820 | 18 | |||||||||||||||||
Total | $ | 664,243 | $ | 581 | $ | 9,433 | $ | 127 | $ | 673,676 | $ | 708 | |||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||
Residential mortgage-backed securities | $ | — | $ | — | $ | 17 | $ | 27 | $ | 17 | $ | 27 | |||||||||||
March 31, 2012 | |||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||
U.S. Treasury | $ | 579,673 | $ | 305 | $ | — | $ | — | $ | 579,673 | $ | 305 | |||||||||||
Government agency | 2,143,742 | 5,040 | — | — | 2,143,742 | 5,040 | |||||||||||||||||
Residential mortgage-backed securities | 28,595 | 156 | 1,113 | 35 | 29,708 | 191 | |||||||||||||||||
State, county and municipal | 127 | 1 | 10 | — | 137 | 1 | |||||||||||||||||
Total | $ | 2,752,137 | $ | 5,502 | $ | 1,123 | $ | 35 | $ | 2,753,260 | $ | 5,537 | |||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||
Residential mortgage-backed securities | $ | — | $ | — | $ | 20 | $ | 27 | $ | 20 | $ | 27 |
March 31, 2013 | December 31, 2012 | March 31, 2012 | |||||||||
Covered loans | $ | 1,621,327 | $ | 1,809,235 | $ | 2,183,869 | |||||
Noncovered loans and leases: | |||||||||||
Commercial: | |||||||||||
Construction and land development | 300,497 | 309,190 | 346,557 | ||||||||
Commercial mortgage | 5,352,594 | 5,341,839 | 5,127,948 | ||||||||
Other commercial real estate | 176,456 | 160,980 | 150,316 | ||||||||
Commercial and industrial | 1,662,124 | 1,726,126 | 1,739,724 | ||||||||
Lease financing | 336,329 | 330,679 | 315,704 | ||||||||
Other | 194,186 | 125,681 | 149,792 | ||||||||
Total commercial loans | 8,022,186 | 7,994,495 | 7,830,041 | ||||||||
Noncommercial: | |||||||||||
Residential mortgage | 834,879 | 822,889 | 793,612 | ||||||||
Revolving mortgage | 2,150,800 | 2,210,133 | 2,282,138 | ||||||||
Construction and land development | 115,628 | 131,992 | 132,677 | ||||||||
Consumer | 385,587 | 416,606 | 451,061 | ||||||||
Total noncommercial loans | 3,486,894 | 3,581,620 | 3,659,488 | ||||||||
Total noncovered loans and leases | 11,509,080 | 11,576,115 | 11,489,529 | ||||||||
Total loans and leases | $ | 13,130,407 | $ | 13,385,350 | $ | 13,673,398 |
March 31, 2013 | December 31, 2012 | March 31, 2012 | |||||||||||||||||||||||||||||||||
Impaired at acquisition date | All other covered loans | Total | Impaired at acquisition date | All other covered loans | Total | Impaired at acquisition date | All other covered loans | Total | |||||||||||||||||||||||||||
Covered loans: | |||||||||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||
Construction and land development | $ | 53,209 | $ | 151,315 | $ | 204,524 | $ | 71,225 | $ | 166,681 | $ | 237,906 | $ | 100,736 | $ | 209,865 | $ | 310,601 | |||||||||||||||||
Commercial mortgage | 101,397 | 847,055 | 948,452 | 107,281 | 947,192 | 1,054,473 | 122,876 | 1,072,665 | 1,195,541 | ||||||||||||||||||||||||||
Other commercial real estate | 30,191 | 63,041 | 93,232 | 35,369 | 71,750 | 107,119 | 31,727 | 113,251 | 144,978 | ||||||||||||||||||||||||||
Commercial and industrial | 6,149 | 39,544 | 45,693 | 3,932 | 45,531 | 49,463 | 17,397 | 75,864 | 93,261 | ||||||||||||||||||||||||||
Lease financing | — | — | — | — | — | — | — | 45 | 45 | ||||||||||||||||||||||||||
Other | — | 1,042 | 1,042 | — | 1,074 | 1,074 | — | 1,283 | 1,283 | ||||||||||||||||||||||||||
Total commercial loans | 190,946 | 1,101,997 | 1,292,943 | 217,807 | 1,232,228 | 1,450,035 | 272,736 | 1,472,973 | 1,745,709 | ||||||||||||||||||||||||||
Noncommercial: | |||||||||||||||||||||||||||||||||||
Residential mortgage | 43,924 | 235,073 | 278,997 | 48,077 | 249,849 | 297,926 | 46,905 | 251,633 | 298,538 | ||||||||||||||||||||||||||
Revolving mortgage | 9,788 | 27,351 | 37,139 | 9,606 | 29,104 | 38,710 | 14,125 | 35,891 | 50,016 | ||||||||||||||||||||||||||
Construction and land development | 10,609 | 415 | 11,024 | 15,136 | 5,657 | 20,793 | 56,722 | 28,833 | 85,555 | ||||||||||||||||||||||||||
Consumer | — | 1,224 | 1,224 | — | 1,771 | 1,771 | 1,453 | 2,598 | 4,051 | ||||||||||||||||||||||||||
Total noncommercial loans | 64,321 | 264,063 | 328,384 | 72,819 | 286,381 | 359,200 | 119,205 | 318,955 | 438,160 | ||||||||||||||||||||||||||
Total covered loans | $ | 255,267 | $ | 1,366,060 | $ | 1,621,327 | $ | 290,626 | $ | 1,518,609 | $ | 1,809,235 | $ | 391,941 | $ | 1,791,928 | $ | 2,183,869 |
Commercial noncovered loans and leases | |||||||||||||||||||||||||||
Grade: | Construction and land development | Commercial mortgage | Other commercial real estate | Commercial and industrial | Lease financing | Other | Total commercial noncovered loans and leases | ||||||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||||||
Pass | $ | 274,917 | $ | 5,050,073 | $ | 168,885 | $ | 1,519,890 | $ | 332,790 | $ | 192,489 | $ | 7,539,044 | |||||||||||||
Special mention | 13,878 | 149,904 | 1,771 | 15,121 | 1,084 | 1,391 | 183,149 | ||||||||||||||||||||
Substandard | 11,501 | 139,262 | 5,158 | 24,176 | 1,689 | 17 | 181,803 | ||||||||||||||||||||
Doubtful | 73 | 9,600 | 98 | 1,252 | 728 | — | 11,751 | ||||||||||||||||||||
Ungraded | 128 | 3,755 | 544 | 101,685 | 38 | 289 | 106,439 | ||||||||||||||||||||
Total | $ | 300,497 | $ | 5,352,594 | $ | 176,456 | $ | 1,662,124 | $ | 336,329 | $ | 194,186 | $ | 8,022,186 | |||||||||||||
December 31, 2012 | |||||||||||||||||||||||||||
Pass | $ | 274,480 | $ | 5,018,677 | $ | 151,549 | $ | 1,564,862 | $ | 325,626 | $ | 124,083 | $ | 7,459,277 | |||||||||||||
Special mention | 14,666 | 161,789 | 2,812 | 18,368 | 1,601 | 837 | 200,073 | ||||||||||||||||||||
Substandard | 18,761 | 145,980 | 5,038 | 24,059 | 1,663 | 756 | 196,257 | ||||||||||||||||||||
Doubtful | 952 | 12,822 | 98 | 1,693 | 771 | — | 16,336 | ||||||||||||||||||||
Ungraded | 331 | 2,571 | 1,483 | 117,144 | 1,018 | 5 | 122,552 | ||||||||||||||||||||
Total | $ | 309,190 | $ | 5,341,839 | $ | 160,980 | $ | 1,726,126 | $ | 330,679 | $ | 125,681 | $ | 7,994,495 | |||||||||||||
March 31, 2012 | |||||||||||||||||||||||||||
Pass | $ | 303,018 | $ | 4,744,063 | $ | 136,776 | $ | 1,554,112 | $ | 309,681 | $ | 147,767 | $ | 7,195,417 | |||||||||||||
Special mention | 20,097 | 243,495 | 6,805 | 35,497 | 3,336 | 2,018 | 311,248 | ||||||||||||||||||||
Substandard | 21,297 | 130,815 | 6,068 | 27,057 | 2,453 | — | 187,690 | ||||||||||||||||||||
Doubtful | 1,821 | 6,588 | 365 | 1,676 | — | — | 10,450 | ||||||||||||||||||||
Ungraded | 324 | 2,987 | 302 | 121,382 | 234 | 7 | 125,236 | ||||||||||||||||||||
Total | $ | 346,557 | $ | 5,127,948 | $ | 150,316 | $ | 1,739,724 | $ | 315,704 | $ | 149,792 | $ | 7,830,041 |
Noncommercial noncovered loans and leases | |||||||||||||||||||
Residential mortgage | Revolving mortgage | Construction and land development | Consumer | Total noncommercial noncovered loans | |||||||||||||||
March 31, 2013 | |||||||||||||||||||
Current | $ | 802,439 | $ | 2,130,189 | $ | 114,077 | $ | 381,769 | $ | 3,428,474 | |||||||||
30-59 days past due | 19,663 | 14,022 | 217 | 1,815 | 35,717 | ||||||||||||||
60-89 days past due | 789 | 2,998 | 63 | 968 | 4,818 | ||||||||||||||
90 days or greater past due | 11,988 | 3,591 | 1,271 | 1,035 | 17,885 | ||||||||||||||
Total | $ | 834,879 | $ | 2,150,800 | $ | 115,628 | $ | 385,587 | $ | 3,486,894 | |||||||||
December 31, 2012 | |||||||||||||||||||
Current | $ | 786,626 | $ | 2,190,186 | $ | 128,764 | 409,218 | $ | 3,514,794 | ||||||||||
30-59 days past due | 15,711 | 12,868 | 1,941 | 4,405 | 34,925 | ||||||||||||||
60-89 days past due | 7,559 | 3,200 | 490 | 1,705 | 12,954 | ||||||||||||||
90 days or greater past due | 12,993 | 3,879 | 797 | 1,278 | 18,947 | ||||||||||||||
Total | $ | 822,889 | $ | 2,210,133 | $ | 131,992 | $ | 416,606 | $ | 3,581,620 | |||||||||
March 31, 2012 | |||||||||||||||||||
Current | $ | 763,411 | $ | 2,274,091 | $ | 130,561 | $ | 446,421 | $ | 3,614,484 | |||||||||
30-59 days past due | 14,001 | 2,349 | 808 | 1,885 | 19,043 | ||||||||||||||
60-89 days past due | 2,812 | 1,212 | 446 | 1,028 | 5,498 | ||||||||||||||
90 days or greater past due | 13,388 | 4,486 | 862 | 1,727 | 20,463 | ||||||||||||||
Total | $ | 793,612 | $ | 2,282,138 | $ | 132,677 | $ | 451,061 | $ | 3,659,488 |
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 noncommercial | Consumer and other | Total covered loans | |||||||||||||||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
Pass | $ | 11,396 | $ | 343,535 | $ | 31,031 | $ | 17,131 | $ | — | $ | 163,937 | $ | 27,657 | $ | 262 | $ | 1,492 | $ | 596,441 | |||||||||||||||||||
Special mention | 25,886 | 233,026 | 12,832 | 10,822 | — | 14,687 | 1,926 | — | 30 | 299,209 | |||||||||||||||||||||||||||||
Substandard | 94,938 | 298,647 | 37,862 | 12,060 | — | 75,082 | 7,556 | 9,326 | 240 | 535,711 | |||||||||||||||||||||||||||||
Doubtful | 69,782 | 72,572 | 11,507 | 5,366 | — | 3,255 | — | 1,436 | — | 163,918 | |||||||||||||||||||||||||||||
Ungraded | 2,522 | 672 | — | 314 | — | 22,036 | — | — | 504 | 26,048 | |||||||||||||||||||||||||||||
Total | $ | 204,524 | $ | 948,452 | $ | 93,232 | $ | 45,693 | $ | — | $ | 278,997 | $ | 37,139 | $ | 11,024 | $ | 2,266 | $ | 1,621,327 | |||||||||||||||||||
December 31, 2012 |