ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
PENNSYLVANIA | 23-2195389 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Penn Square, P.O. Box 4887, Lancaster, Pennsylvania | 17604 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ý | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Description | Page | ||
PART I. FINANCIAL INFORMATION | |||
(a) | Consolidated Balance Sheets - September 30, 2013 and December 31, 2012 | ||
(b) | Consolidated Statements of Income - Three and nine months ended September 30, 2013 and 2012 | ||
(c) | Consolidated Statements of Comprehensive Income - Three and nine months ended September 30, 2013 and 2012 | ||
(d) | |||
(e) | Consolidated Statements of Cash Flows - Nine months ended September 30, 2013 and 2012 | ||
(f) | |||
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations | |||
September 30, 2013 | December 31, 2012 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
Cash and due from banks | $ | 262,938 | $ | 256,300 | |||
Interest-bearing deposits with other banks | 221,064 | 173,257 | |||||
Loans held for sale | 39,273 | 67,899 | |||||
Investment securities: | |||||||
Held to maturity (estimated fair value of $224 in 2013 and $319 in 2012) | 206 | 292 | |||||
Available for sale | 2,686,443 | 2,793,725 | |||||
Loans, net of unearned income | 12,780,899 | 12,146,971 | |||||
Less: Allowance for loan losses | (210,486 | ) | (223,903 | ) | |||
Net Loans | 12,570,413 | 11,923,068 | |||||
Premises and equipment | 227,299 | 227,723 | |||||
Accrued interest receivable | 44,715 | 45,786 | |||||
Goodwill | 530,614 | 530,656 | |||||
Intangible assets | 3,304 | 4,907 | |||||
Other assets | 464,502 | 509,484 | |||||
Total Assets | $ | 17,050,771 | $ | 16,533,097 | |||
LIABILITIES | |||||||
Deposits: | |||||||
Noninterest-bearing | $ | 3,338,075 | $ | 3,009,966 | |||
Interest-bearing | 9,383,046 | 9,474,197 | |||||
Total Deposits | 12,721,121 | 12,484,163 | |||||
Short-term borrowings: | |||||||
Federal funds purchased | 493,274 | 592,470 | |||||
Other short-term borrowings | 705,303 | 275,929 | |||||
Total Short-Term Borrowings | 1,198,577 | 868,399 | |||||
Accrued interest payable | 16,657 | 19,330 | |||||
Other liabilities | 196,330 | 185,296 | |||||
Federal Home Loan Bank advances and long-term debt | 889,122 | 894,253 | |||||
Total Liabilities | 15,021,807 | 14,451,441 | |||||
SHAREHOLDERS’ EQUITY | |||||||
Common stock, $2.50 par value, 600 million shares authorized, 217.6 million shares issued in 2013 and 216.8 million shares issued in 2012 | 544,052 | 542,093 | |||||
Additional paid-in capital | 1,431,015 | 1,426,267 | |||||
Retained earnings | 437,173 | 363,937 | |||||
Accumulated other comprehensive income (loss) | (40,871 | ) | 5,675 | ||||
Treasury stock, at cost, 25.3 million shares in 2013 and 17.6 million shares in 2012 | (342,405 | ) | (256,316 | ) | |||
Total Shareholders’ Equity | 2,028,964 | 2,081,656 | |||||
Total Liabilities and Shareholders’ Equity | $ | 17,050,771 | $ | 16,533,097 | |||
See Notes to Consolidated Financial Statements |
(in thousands, except per-share data) | Three months ended September 30 | Nine months ended September 30 | |||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
INTEREST INCOME | |||||||||||||||
Loans, including fees | $ | 136,150 | $ | 140,511 | $ | 405,312 | $ | 426,398 | |||||||
Investment securities: | |||||||||||||||
Taxable | 12,977 | 16,658 | 40,890 | 53,943 | |||||||||||
Tax-exempt | 2,327 | 2,558 | 7,151 | 7,855 | |||||||||||
Dividends | 958 | 720 | 2,523 | 2,060 | |||||||||||
Loans held for sale | 382 | 578 | 1,261 | 1,547 | |||||||||||
Other interest income | 38 | 35 | 95 | 133 | |||||||||||
Total Interest Income | 152,832 | 161,060 | 457,232 | 491,936 | |||||||||||
INTEREST EXPENSE | |||||||||||||||
Deposits | 8,743 | 13,848 | 28,642 | 44,841 | |||||||||||
Short-term borrowings | 691 | 220 | 1,900 | 912 | |||||||||||
Long-term debt | 10,865 | 11,111 | 32,448 | 34,077 | |||||||||||
Total Interest Expense | 20,299 | 25,179 | 62,990 | 79,830 | |||||||||||
Net Interest Income | 132,533 | 135,881 | 394,242 | 412,106 | |||||||||||
Provision for credit losses | 9,500 | 23,000 | 38,000 | 76,500 | |||||||||||
Net Interest Income After Provision for Credit Losses | 123,033 | 112,881 | 356,242 | 335,606 | |||||||||||
NON-INTEREST INCOME | |||||||||||||||
Service charges on deposit accounts | 13,938 | 15,651 | 42,700 | 45,860 | |||||||||||
Investment management and trust services | 10,420 | 9,429 | 31,117 | 28,628 | |||||||||||
Other service charges and fees | 9,518 | 11,119 | 27,536 | 33,181 | |||||||||||
Mortgage banking income | 7,123 | 10,594 | 26,293 | 31,787 | |||||||||||
Other | 3,725 | 5,108 | 11,315 | 14,602 | |||||||||||
Investment securities gains, net: | |||||||||||||||
Other-than-temporary impairment losses | (125 | ) | (43 | ) | (146 | ) | (100 | ) | |||||||
Less: Portion of gain recognized in other comprehensive income (loss) (before taxes) | 28 | — | 22 | — | |||||||||||
Net other-than-temporary impairment losses | (97 | ) | (43 | ) | (124 | ) | (100 | ) | |||||||
Net gains on sales of investment securities | 2,730 | 85 | 8,095 | 2,931 | |||||||||||
Investment securities gains, net | 2,633 | 42 | 7,971 | 2,831 | |||||||||||
Total Non-Interest Income | 47,357 | 51,943 | 146,932 | 156,889 | |||||||||||
NON-INTEREST EXPENSE | |||||||||||||||
Salaries and employee benefits | 63,344 | 62,161 | 188,046 | 182,612 | |||||||||||
Net occupancy expense | 11,519 | 11,161 | 34,810 | 33,301 | |||||||||||
Other outside services | 5,048 | 5,600 | 13,223 | 13,614 | |||||||||||
Data processing | 4,757 | 3,776 | 13,169 | 11,223 | |||||||||||
Equipment expense | 3,646 | 3,816 | 11,447 | 10,370 | |||||||||||
Professional fees | 3,329 | 2,728 | 9,771 | 8,294 | |||||||||||
Operating risk loss | 3,297 | 1,404 | 6,923 | 6,827 | |||||||||||
Software | 3,268 | 2,511 | 9,110 | 6,958 | |||||||||||
FDIC insurance expense | 2,918 | 3,029 | 8,766 | 9,052 | |||||||||||
Marketing | 2,251 | 648 | 6,045 | 5,703 | |||||||||||
Other real estate owned and repossession expense | 1,453 | 2,249 | 6,248 | 8,709 | |||||||||||
Intangible amortization | 534 | 756 | 1,603 | 2,318 | |||||||||||
Other | 11,241 | 10,143 | 35,510 | 33,757 | |||||||||||
Total Non-Interest Expense | 116,605 | 109,982 | 344,671 | 332,738 | |||||||||||
Income Before Income Taxes | 53,785 | 54,842 | 158,503 | 159,757 | |||||||||||
Income taxes | 13,837 | 13,260 | 38,746 | 40,152 | |||||||||||
Net Income | $ | 39,948 | $ | 41,582 | $ | 119,757 | $ | 119,605 | |||||||
PER SHARE: | |||||||||||||||
Net Income (Basic) | $ | 0.21 | $ | 0.21 | $ | 0.62 | $ | 0.60 | |||||||
Net Income (Diluted) | 0.21 | 0.21 | 0.61 | 0.60 | |||||||||||
Cash Dividends | 0.08 | 0.08 | 0.24 | 0.22 | |||||||||||
See Notes to Consolidated Financial Statements |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net Income | $ | 39,948 | $ | 41,582 | $ | 119,757 | $ | 119,605 | |||||||
Other Comprehensive Income (Loss), net of tax: | |||||||||||||||
Unrealized gain (loss) on securities | (6,951 | ) | 10,834 | (43,784 | ) | 4,714 | |||||||||
Reclassification adjustment for securities gains included in net income | (1,711 | ) | (28 | ) | (5,181 | ) | (1,840 | ) | |||||||
Non-credit related unrealized gain (loss) on other-than-temporarily impaired debt securities | (106 | ) | 271 | 1,332 | 234 | ||||||||||
Unrealized gain on derivative financial instruments | 34 | 34 | 102 | 102 | |||||||||||
Amortization of net unrecognized pension and postretirement items | 329 | 214 | 985 | 642 | |||||||||||
Other Comprehensive Income (Loss) | (8,405 | ) | 11,325 | (46,546 | ) | 3,852 | |||||||||
Total Comprehensive Income | $ | 31,543 | $ | 52,907 | $ | 73,211 | $ | 123,457 | |||||||
See Notes to Consolidated Financial Statements |
Common Stock | Retained Earnings | Treasury Stock | Total | |||||||||||||||||||||||
Shares Outstanding | Amount | Additional Paid-in Capital | Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||||||
Balance at December 31, 2012 | 199,225 | $ | 542,093 | $ | 1,426,267 | $ | 363,937 | $ | 5,675 | $ | (256,316 | ) | $ | 2,081,656 | ||||||||||||
Net income | 119,757 | 119,757 | ||||||||||||||||||||||||
Other comprehensive income (loss) | (46,546 | ) | (46,546 | ) | ||||||||||||||||||||||
Stock issued, including related tax benefits | 1,107 | 1,959 | 562 | 4,838 | 7,359 | |||||||||||||||||||||
Stock-based compensation awards | 4,186 | 4,186 | ||||||||||||||||||||||||
Acquisition of treasury stock | (8,000 | ) | (90,927 | ) | (90,927 | ) | ||||||||||||||||||||
Common stock cash dividends - $0.24 per share | (46,521 | ) | (46,521 | ) | ||||||||||||||||||||||
Balance at September 30, 2013 | 192,332 | $ | 544,052 | $ | 1,431,015 | $ | 437,173 | $ | (40,871 | ) | $ | (342,405 | ) | $ | 2,028,964 | |||||||||||
Balance at December 31, 2011 | 200,164 | $ | 540,386 | $ | 1,423,727 | $ | 264,059 | $ | 7,955 | $ | (243,588 | ) | $ | 1,992,539 | ||||||||||||
Net income | 119,605 | 119,605 | ||||||||||||||||||||||||
Other comprehensive income (loss) | 3,852 | 3,852 | ||||||||||||||||||||||||
Stock issued, including related tax benefits | 926 | 1,434 | (1,889 | ) | 5,565 | 5,110 | ||||||||||||||||||||
Stock-based compensation awards | 3,963 | 3,963 | ||||||||||||||||||||||||
Acquisition of treasury stock | (2,115 | ) | (20,360 | ) | (20,360 | ) | ||||||||||||||||||||
Common stock cash dividends - $0.22 per share | (44,026 | ) | (44,026 | ) | ||||||||||||||||||||||
Balance at September 30, 2012 | 198,975 | $ | 541,820 | $ | 1,425,801 | $ | 339,638 | $ | 11,807 | $ | (258,383 | ) | $ | 2,060,683 | ||||||||||||
See Notes to Consolidated Financial Statements |
Nine months ended September 30 | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net Income | $ | 119,757 | $ | 119,605 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Provision for credit losses | 38,000 | 76,500 | |||||
Depreciation and amortization of premises and equipment | 19,165 | 16,735 | |||||
Net amortization of investment securities premiums | 8,749 | 8,039 | |||||
Investment securities gains, net | (7,971 | ) | (2,831 | ) | |||
Net decrease (increase) in loans held for sale | 28,626 | (38,468 | ) | ||||
Amortization of intangible assets | 1,603 | 2,318 | |||||
Stock-based compensation | 4,186 | 3,963 | |||||
Excess tax benefits from stock-based compensation | (237 | ) | (25 | ) | |||
Decrease in accrued interest receivable | 1,071 | 1,314 | |||||
Decrease in other assets | 38,485 | 12,956 | |||||
Decrease in accrued interest payable | (2,673 | ) | (3,868 | ) | |||
Decrease in other liabilities | (24,207 | ) | (2,191 | ) | |||
Total adjustments | 104,797 | 74,442 | |||||
Net cash provided by operating activities | 224,554 | 194,047 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Proceeds from sales of securities available for sale | 283,242 | 225,539 | |||||
Proceeds from maturities of securities held to maturity | 86 | 228 | |||||
Proceeds from maturities of securities available for sale | 526,393 | 644,055 | |||||
Purchase of securities held to maturity | — | (346 | ) | ||||
Purchase of securities available for sale | (723,859 | ) | (796,656 | ) | |||
Increase in short-term investments | (47,807 | ) | (26,969 | ) | |||
Net increase in loans | (684,529 | ) | (63,446 | ) | |||
Net purchases of premises and equipment | (18,741 | ) | (30,232 | ) | |||
Net cash used in investing activities | (665,215 | ) | (47,827 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Net increase in demand and savings deposits | 595,722 | 510,296 | |||||
Net decrease in time deposits | (358,764 | ) | (434,952 | ) | |||
Increase (decrease) in short-term borrowings | 330,178 | (110,062 | ) | ||||
Repayments of long-term debt | (5,131 | ) | (131,526 | ) | |||
Net proceeds from issuance of common stock | 7,122 | 5,085 | |||||
Excess tax benefits from stock-based compensation | 237 | 25 | |||||
Dividends paid | (31,138 | ) | (40,117 | ) | |||
Acquisition of treasury stock | (90,927 | ) | (20,360 | ) | |||
Net cash provided by (used in) financing activities | 447,299 | (221,611 | ) | ||||
Net Increase (Decrease) in Cash and Due From Banks | 6,638 | (75,391 | ) | ||||
Cash and Due From Banks at Beginning of Period | 256,300 | 292,598 | |||||
Cash and Due From Banks at End of Period | $ | 262,938 | $ | 217,207 | |||
Supplemental Disclosures of Cash Flow Information: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 65,663 | $ | 83,698 | |||
Income taxes | 29,964 | 22,671 | |||||
See Notes to Consolidated Financial Statements |
Three months ended September 30 | Nine months ended September 30 | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
(in thousands) | |||||||||||
Weighted average shares outstanding (basic) | 192,251 | 198,956 | 193,926 | 199,371 | |||||||
Effect of dilutive securities | 1,008 | 852 | 1,000 | 950 | |||||||
Weighted average shares outstanding (diluted) | 193,259 | 199,808 | 194,926 | 200,321 |
Before-Tax Amount | Tax Effect | Net of Tax Amount | |||||||||
(in thousands) | |||||||||||
Three months ended September 30, 2013 | |||||||||||
Unrealized gain (loss) on securities | $ | (10,691 | ) | $ | 3,740 | $ | (6,951 | ) | |||
Reclassification adjustment for securities gains included in net income (1) | (2,633 | ) | 922 | (1,711 | ) | ||||||
Non-credit related unrealized gains (losses) on other-than-temporarily impaired debt securities | (163 | ) | 57 | (106 | ) | ||||||
Unrealized gain on derivative financial instruments | 52 | (18 | ) | 34 | |||||||
Amortization of net unrecognized pension and postretirement items (2) | 505 | (176 | ) | 329 | |||||||
Total Other Comprehensive Income (Loss) | $ | (12,930 | ) | $ | 4,525 | $ | (8,405 | ) | |||
Three months ended September 30, 2012 | |||||||||||
Unrealized gain (loss) on securities | $ | 16,667 | $ | (5,833 | ) | $ | 10,834 | ||||
Reclassification adjustment for securities gains included in net income (1) | (42 | ) | 14 | (28 | ) | ||||||
Non-credit related unrealized gains (losses) on other-than-temporarily impaired debt securities | 417 | (146 | ) | 271 | |||||||
Unrealized gain on derivative financial instruments | 52 | (18 | ) | 34 | |||||||
Amortization of net unrecognized pension and postretirement items (2) | 329 | (115 | ) | 214 | |||||||
Total Other Comprehensive Income (Loss) | $ | 17,423 | $ | (6,098 | ) | $ | 11,325 | ||||
Nine months ended September 30, 2013 | |||||||||||
Unrealized gain (loss) on securities | $ | (67,357 | ) | $ | 23,573 | $ | (43,784 | ) | |||
Reclassification adjustment for securities gains included in net income (1) | (7,971 | ) | 2,790 | (5,181 | ) | ||||||
Non-credit related unrealized gains (losses) on other-than-temporarily impaired debt securities | 2,049 | (717 | ) | 1,332 | |||||||
Unrealized gain on derivative financial instruments | 157 | (55 | ) | 102 | |||||||
Amortization of net unrecognized pension and postretirement items (2) | 1,515 | (530 | ) | 985 | |||||||
Total Other Comprehensive Income (Loss) | $ | (71,607 | ) | $ | 25,061 | $ | (46,546 | ) | |||
Nine months ended September 30, 2012 | |||||||||||
Unrealized gain (loss) on securities | $ | 7,252 | $ | (2,538 | ) | $ | 4,714 | ||||
Reclassification adjustment for securities gains included in net income (1) | (2,831 | ) | 991 | (1,840 | ) | ||||||
Non-credit related unrealized gains (losses) on other-than-temporarily impaired debt securities | 360 | (126 | ) | 234 | |||||||
Unrealized gain on derivative financial instruments | 157 | (55 | ) | 102 | |||||||
Amortization of net unrecognized pension and postretirement items (2) | 987 | (345 | ) | 642 | |||||||
Total Other Comprehensive Income (Loss) | $ | 5,925 | $ | (2,073 | ) | $ | 3,852 |
(1) | Amounts reclassified out of accumulated other comprehensive income. Before-tax amounts included within "Investment securities gains, net" on the consolidated statements of income. See Note D, "Investment Securities," for additional details. |
(2) | Amounts reclassified out of accumulated other comprehensive income. Before-tax amounts included within "Salaries and employee benefits" on the consolidated statements of income. See Note H, "Employee Benefit Plans," for additional details. |
Unrealized Gains (Losses) on Investment Securities Not Other-Than-Temporarily Impaired | Unrealized Non-Credit Gains (Losses) on Other-Than-Temporarily Impaired Debt Securities | Unrealized Effective Portions of Losses on Forward-Starting Interest Rate Swaps | Unrecognized Pension and Postretirement Plan Income (Costs) | Total | |||||||||||||||
(in thousands) | |||||||||||||||||||
Three months ended September 30, 2013 | |||||||||||||||||||
Balance at June 30, 2013 | $ | (12,941 | ) | $ | 1,050 | $ | (2,750 | ) | $ | (17,825 | ) | $ | (32,466 | ) | |||||
Other comprehensive income (loss) before reclassifications | (6,951 | ) | (106 | ) | — | — | (7,057 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (1,774 | ) | 63 | 34 | 329 | (1,348 | ) | ||||||||||||
Balance at September 30, 2013 | $ | (21,666 | ) | $ | 1,007 | $ | (2,716 | ) | $ | (17,496 | ) | $ | (40,871 | ) | |||||
Three months ended September 30, 2012 | |||||||||||||||||||
Balance at June 30, 2012 | $ | 19,122 | $ | (1,048 | ) | $ | (2,886 | ) | $ | (14,706 | ) | $ | 482 | ||||||
Other comprehensive income (loss) before reclassifications | 10,834 | 271 | — | — | 11,105 | ||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (40 | ) | 12 | 34 | 214 | 220 | |||||||||||||
Balance at September 30, 2012 | $ | 29,916 | $ | (765 | ) | $ | (2,852 | ) | $ | (14,492 | ) | $ | 11,807 | ||||||
Nine months ended September 30, 2013 | |||||||||||||||||||
Balance at December 31, 2012 | $ | 26,361 | $ | 613 | $ | (2,818 | ) | $ | (18,481 | ) | $ | 5,675 | |||||||
Other comprehensive income (loss) before reclassifications | (43,784 | ) | 1,332 | — | — | (42,452 | ) | ||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (4,243 | ) | (938 | ) | 102 | 985 | (4,094 | ) | |||||||||||
Balance at September 30, 2013 | $ | (21,666 | ) | $ | 1,007 | $ | (2,716 | ) | $ | (17,496 | ) | $ | (40,871 | ) | |||||
Nine months ended September 30, 2012 | |||||||||||||||||||
Balance at December 31, 2011 | $ | 27,054 | $ | (1,011 | ) | $ | (2,954 | ) | $ | (15,134 | ) | $ | 7,955 | ||||||
Other comprehensive income (loss) before reclassifications | 4,714 | 234 | — | — | 4,948 | ||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (1,852 | ) | 12 | 102 | 642 | (1,096 | ) | ||||||||||||
Balance at September 30, 2012 | $ | 29,916 | $ | (765 | ) | $ | (2,852 | ) | $ | (14,492 | ) | $ | 11,807 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Held to Maturity at September 30, 2013 | (in thousands) | ||||||||||||||
Mortgage-backed securities | $ | 206 | $ | 18 | $ | — | $ | 224 | |||||||
Available for Sale at September 30, 2013 | |||||||||||||||
Equity securities | $ | 123,111 | $ | 8,596 | $ | (130 | ) | $ | 131,577 | ||||||
U.S. Government securities | 2,250 | — | — | 2,250 | |||||||||||
U.S. Government sponsored agency securities | 828 | 8 | (1 | ) | 835 | ||||||||||
State and municipal securities | 288,659 | 7,552 | (2,698 | ) | 293,513 | ||||||||||
Corporate debt securities | 108,272 | 5,115 | (6,836 | ) | 106,551 | ||||||||||
Collateralized mortgage obligations | 1,113,753 | 9,373 | (40,149 | ) | 1,082,977 | ||||||||||
Mortgage-backed securities | 909,292 | 15,209 | (10,271 | ) | 914,230 | ||||||||||
Auction rate securities | 172,052 | 36 | (17,578 | ) | 154,510 | ||||||||||
$ | 2,718,217 | $ | 45,889 | $ | (77,663 | ) | $ | 2,686,443 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Held to Maturity at December 31, 2012 | (in thousands) | ||||||||||||||
Mortgage-backed securities | $ | 292 | $ | 27 | $ | — | $ | 319 | |||||||
Available for Sale at December 31, 2012 | |||||||||||||||
Equity securities | $ | 118,465 | $ | 5,016 | $ | (918 | ) | $ | 122,563 | ||||||
U.S. Government securities | 325 | — | — | 325 | |||||||||||
U.S. Government sponsored agency securities | 2,376 | 21 | — | 2,397 | |||||||||||
State and municipal securities | 301,842 | 13,763 | (86 | ) | 315,519 | ||||||||||
Corporate debt securities | 112,162 | 7,858 | (7,178 | ) | 112,842 | ||||||||||
Collateralized mortgage obligations | 1,195,234 | 16,008 | (123 | ) | 1,211,119 | ||||||||||
Mortgage-backed securities | 847,790 | 31,831 | — | 879,621 | |||||||||||
Auction rate securities | 174,026 | — | (24,687 | ) | 149,339 | ||||||||||
$ | 2,752,220 | $ | 74,497 | $ | (32,992 | ) | $ | 2,793,725 |
Held to Maturity | Available for Sale | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Due in one year or less | $ | — | $ | — | $ | 45,346 | $ | 45,470 | |||||||
Due from one year to five years | — | — | 63,113 | 66,924 | |||||||||||
Due from five years to ten years | — | — | 197,964 | 201,552 | |||||||||||
Due after ten years | — | — | 265,638 | 243,713 | |||||||||||
— | — | 572,061 | 557,659 | ||||||||||||
Collateralized mortgage obligations | — | — | 1,113,753 | 1,082,977 | |||||||||||
Mortgage-backed securities | 206 | 224 | 909,292 | 914,230 | |||||||||||
$ | 206 | $ | 224 | $ | 2,595,106 | $ | 2,554,866 |
Gross Realized Gains | Gross Realized Losses | Other-than- temporary Impairment Losses | Net Gains | ||||||||||||
Three months ended September 30, 2013 | (in thousands) | ||||||||||||||
Equity securities | $ | 2,135 | $ | — | $ | — | $ | 2,135 | |||||||
Debt securities | 617 | (22 | ) | (97 | ) | 498 | |||||||||
Total | $ | 2,752 | $ | (22 | ) | $ | (97 | ) | $ | 2,633 | |||||
Three months ended September 30, 2012 | |||||||||||||||
Equity securities | $ | — | $ | — | $ | (24 | ) | $ | (24 | ) | |||||
Debt securities | 85 | — | (19 | ) | 66 | ||||||||||
Total | $ | 85 | $ | — | $ | (43 | ) | $ | 42 | ||||||
Nine months ended September 30, 2013 | |||||||||||||||
Equity securities | $ | 4,357 | $ | (28 | ) | $ | (27 | ) | $ | 4,302 | |||||
Debt securities | 3,788 | (22 | ) | (97 | ) | 3,669 | |||||||||
Total | $ | 8,145 | $ | (50 | ) | $ | (124 | ) | $ | 7,971 | |||||
Nine months ended September 30, 2012 | |||||||||||||||
Equity securities | $ | 2,603 | $ | — | $ | (81 | ) | $ | 2,522 | ||||||
Debt securities | 328 | — | (19 | ) | 309 | ||||||||||
Total | $ | 2,931 | $ | — | $ | (100 | ) | $ | 2,831 |
Three Months ended September 30 | Nine Months ended September 30 | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(in thousands) | |||||||||||||||
Balance of cumulative credit losses on debt securities, beginning of period | $ | (20,607 | ) | $ | (22,692 | ) | $ | (23,079 | ) | $ | (22,781 | ) | |||
Reductions for securities sold during the period | — | — | 2,468 | — | |||||||||||
Additions for credit losses recorded which were not previously recognized as components of earnings | (97 | ) | (19 | ) | (97 | ) | (19 | ) | |||||||
Reductions for increases in cash flows expected to be collected that are recognized over the remaining life of the security | — | 66 | 4 | 155 | |||||||||||
Balance of cumulative credit losses on debt securities, end of period | $ | (20,704 | ) | $ | (22,645 | ) | $ | (20,704 | ) | $ | (22,645 | ) |
Less than 12 months | 12 months or longer | Total | |||||||||||||||||||||
Estimated Fair Value | Unrealized Losses | Estimated Fair Value | Unrealized Losses | Estimated Fair Value | Unrealized Losses | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
U.S. Government sponsored agency securities | $ | — | $ | — | $ | 59 | $ | (1 | ) | $ | 59 | $ | (1 | ) | |||||||||
State and municipal securities | 54,679 | (2,698 | ) | — | — | 54,679 | (2,698 | ) | |||||||||||||||
Corporate debt securities | 6,889 | (108 | ) | 42,989 | (6,728 | ) | 49,878 | (6,836 | ) | ||||||||||||||
Collateralized mortgage obligations | 746,630 | (40,149 | ) | — | — | 746,630 | (40,149 | ) | |||||||||||||||
Mortgage-backed securities | 499,406 | (10,271 | ) | — | — | 499,406 | (10,271 | ) | |||||||||||||||
Auction rate securities | 87 | (3 | ) | 153,245 | (17,575 | ) | 153,332 | (17,578 | ) | ||||||||||||||
Total debt securities | 1,307,691 | (53,229 | ) | 196,293 | (24,304 | ) | 1,503,984 | (77,533 | ) | ||||||||||||||
Equity securities | 17 | (1 | ) | 850 | (129 | ) | 867 | (130 | ) | ||||||||||||||
$ | 1,307,708 | $ | (53,230 | ) | $ | 197,143 | $ | (24,433 | ) | $ | 1,504,851 | $ | (77,663 | ) |
September 30, 2013 | December 31, 2012 | ||||||||||||||
Amortized cost | Estimated fair value | Amortized cost | Estimated fair value | ||||||||||||
(in thousands) | |||||||||||||||
Single-issuer trust preferred securities | $ | 54,722 | $ | 48,368 | $ | 56,834 | $ | 51,656 | |||||||
Subordinated debt | 47,375 | 50,493 | 47,286 | 51,747 | |||||||||||
Pooled trust preferred securities | 3,676 | 5,191 | 5,530 | 6,927 | |||||||||||
Corporate debt securities issued by financial institutions | 105,773 | 104,052 | 109,650 | 110,330 | |||||||||||
Other corporate debt securities | 2,499 | 2,499 | 2,512 | 2,512 | |||||||||||
Available for sale corporate debt securities | $ | 108,272 | $ | 106,551 | $ | 112,162 | $ | 112,842 |
September 30, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Real-estate - commercial mortgage | $ | 5,063,373 | $ | 4,664,426 | |||
Commercial - industrial, financial and agricultural | 3,645,270 | 3,612,065 | |||||
Real-estate - home equity | 1,773,554 | 1,632,390 | |||||
Real-estate - residential mortgage | 1,327,469 | 1,257,432 | |||||
Real-estate - construction | 577,342 | 584,118 | |||||
Consumer | 296,142 | 309,864 | |||||
Leasing and other | 89,819 | 75,521 | |||||
Overdrafts | 16,706 | 18,393 | |||||
Loans, gross of unearned income | 12,789,675 | 12,154,209 | |||||
Unearned income | (8,776 | ) | (7,238 | ) | |||
Loans, net of unearned income | $ | 12,780,899 | $ | 12,146,971 |
September 30, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Allowance for loan losses | $ | 210,486 | $ | 223,903 | |||
Reserve for unfunded lending commitments | 2,352 | 1,536 | |||||
Allowance for credit losses | $ | 212,838 | $ | 225,439 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(in thousands) | |||||||||||||||
Balance at beginning of period | $ | 217,626 | $ | 237,316 | $ | 225,439 | $ | 258,177 | |||||||
Loans charged off | (18,108 | ) | (29,966 | ) | (61,597 | ) | (110,765 | ) | |||||||
Recoveries of loans previously charged off | 3,820 | 4,918 | 10,996 | 11,356 | |||||||||||
Net loans charged off | (14,288 | ) | (25,048 | ) | (50,601 | ) | (99,409 | ) | |||||||
Provision for credit losses | 9,500 | 23,000 | 38,000 | 76,500 | |||||||||||
Balance at end of period | $ | 212,838 | $ | 235,268 | $ | 212,838 | $ | 235,268 |
Real Estate - Commercial Mortgage | Commercial - Industrial, Financial and Agricultural | Real Estate - Home Equity | Real Estate - Residential Mortgage | Real Estate - Construction | Consumer | Leasing and other and overdrafts | Unallocated | Total | |||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Three months ended September 30, 2013 | |||||||||||||||||||||||||||||||||||
Balance at June 30, 2013 | $ | 58,696 | $ | 57,557 | $ | 25,736 | $ | 32,684 | $ | 14,471 | $ | 2,497 | $ | 2,925 | $ | 21,865 | $ | 216,431 | |||||||||||||||||
Loans charged off | (3,724 | ) | (9,394 | ) | (2,365 | ) | (767 | ) | (598 | ) | (473 | ) | (787 | ) | — | (18,108 | ) | ||||||||||||||||||
Recoveries of loans previously charged off | 185 | 2,295 | 198 | 245 | 379 | 294 | 224 | — | 3,820 | ||||||||||||||||||||||||||
Net loans charged off | (3,539 | ) | (7,099 | ) | (2,167 | ) | (522 | ) | (219 | ) | (179 | ) | (563 | ) | — | (14,288 | ) | ||||||||||||||||||
Provision for loan losses (1) | 3,470 | 1,437 | 4,451 | 1,595 | (1,221 | ) | 610 | 620 | (2,619 | ) | 8,343 | ||||||||||||||||||||||||
Balance at September 30, 2013 | $ | 58,627 | $ | 51,895 | $ | 28,020 | $ | 33,757 | $ | 13,031 | $ | 2,928 | $ | 2,982 | $ | 19,246 | $ | 210,486 | |||||||||||||||||
Three months ended September 30, 2012 | |||||||||||||||||||||||||||||||||||
Balance at June 30, 2012 | $ | 69,868 | $ | 71,931 | $ | 14,444 | $ | 26,711 | $ | 25,559 | $ | 1,816 | $ | 3,243 | $ | 22,164 | $ | 235,736 | |||||||||||||||||
Loans charged off | (7,463 | ) | (10,471 | ) | (1,688 | ) | (670 | ) | (8,364 | ) | (685 | ) | (625 | ) | — | (29,966 | ) | ||||||||||||||||||
Recoveries of loans previously charged off | 1,317 | 1,693 | 343 | 25 | 1,040 | 202 | 298 | — | 4,918 | ||||||||||||||||||||||||||
Net loans charged off | (6,146 | ) | (8,778 | ) | (1,345 | ) | (645 | ) | (7,324 | ) | (483 | ) | (327 | ) | — | (25,048 | ) | ||||||||||||||||||
Provision for loan losses (1) | 8,447 | 4,721 | 2,337 | 2,790 | 3,893 | 530 | 77 | 381 | 23,176 | ||||||||||||||||||||||||||
Balance at September 30, 2012 | $ | 72,169 | $ | 67,874 | $ | 15,436 | $ | 28,856 | $ | 22,128 | $ | 1,863 | $ | 2,993 | $ | 22,545 | $ | 233,864 | |||||||||||||||||
Nine months ended September 30, 2013 |