FOR THE QUARTER ENDED JUNE 30, 2002 |
COMMISSION FILE NUMBER 1-13508 |
DELAWARE |
63-0661573 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Class
|
Outstanding at July 31, 2002 | |
Common Stock, $2.50 Par Value |
117,493,072 |
Page Number | ||||
PART I. FINANCIAL INFORMATION |
||||
Item 1. |
||||
4 | ||||
5 | ||||
6 | ||||
7-8 | ||||
9 | ||||
Item 2. |
14 | |||
PART II. OTHER INFORMATION |
||||
Item 1. |
35 | |||
Item 6. |
35 | |||
36 |
June 30, 2002
|
December 31, 2001 |
June 30, 2001
|
||||||||||
ASSETS: |
||||||||||||
Cash and due from banks |
$ |
291,261 |
|
$ |
373,024 |
|
$ |
320,091 |
| |||
Interest-bearing deposits in banks and federal funds sold |
|
20,571 |
|
|
15,084 |
|
|
103,475 |
| |||
Securities available for sale |
|
2,317,982 |
|
|
1,852,439 |
|
|
1,621,917 |
| |||
Investment securities |
|
24,917 |
|
|
30,055 |
|
|
38,062 |
| |||
Mortgage loans held for sale |
|
31,079 |
|
|
35,453 |
|
|
29,273 |
| |||
Loans, net of unearned income |
|
10,369,823 |
|
|
10,367,665 |
|
|
10,003,391 |
| |||
Less: Allowance for loan losses |
|
(132,326 |
) |
|
(122,200 |
) |
|
(116,642 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Loans, net |
|
10,237,497 |
|
|
10,245,465 |
|
|
9,886,749 |
| |||
Premises and equipment, net |
|
232,623 |
|
|
198,983 |
|
|
190,359 |
| |||
Intangible assets, net |
|
190,396 |
|
|
113,898 |
|
|
91,881 |
| |||
Other real estate owned |
|
21,767 |
|
|
15,553 |
|
|
10,823 |
| |||
Accrued interest and other assets |
|
304,741 |
|
|
305,149 |
|
|
277,639 |
| |||
|
|
|
|
|
|
|
|
| ||||
TOTAL ASSETS: |
$ |
13,672,834 |
|
$ |
13,185,103 |
|
$ |
12,570,269 |
| |||
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND SHAREHOLDERS EQUITY: |
||||||||||||
Deposits |
$ |
8,653,567 |
|
$ |
8,322,979 |
|
$ |
8,539,571 |
| |||
Short term borrowings |
|
2,105,037 |
|
|
2,128,133 |
|
|
1,524,737 |
| |||
Subordinated debt |
|
270,361 |
|
|
265,550 |
|
|
260,058 |
| |||
Trust preferred securities |
|
183,039 |
|
|
70,000 |
|
|
73,000 |
| |||
FHLB long term debt |
|
1,390,413 |
|
|
1,361,938 |
|
|
1,162,168 |
| |||
Other long term debt |
|
28,100 |
|
|
88,652 |
|
|
89,064 |
| |||
Other liabilities |
|
81,320 |
|
|
83,077 |
|
|
95,480 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total liabilities |
|
12,711,837 |
|
|
12,320,329 |
|
|
11,744,078 |
| |||
|
|
|
|
|
|
|
|
| ||||
SHAREHOLDERS EQUITY: |
||||||||||||
Common Stock, $2.50 par value; 200,000,000 shares authorized; 120,196,874, 115,244,185, and 114,831,838 shares issued at
June 30, 2002, December 31, 2001, and June 30, 2001, respectively |
|
300,492 |
|
|
288,110 |
|
|
287,080 |
| |||
Treasury stock (2,000,000 shares and 2,376,746 shares at June 30, 2002 and June 30, 2001, respectively)
|
|
(30,721 |
) |
|
|
|
|
(22,571 |
) | |||
Additional paid in capital |
|
163,495 |
|
|
102,980 |
|
|
125,206 |
| |||
Retained earnings |
|
506,794 |
|
|
467,163 |
|
|
432,824 |
| |||
Unearned compensation |
|
(2,975 |
) |
|
(3,159 |
) |
|
(4,027 |
) | |||
Accumulated other comprehensive income, net of taxes |
|
23,912 |
|
|
9,680 |
|
|
7,679 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total shareholders equity |
|
960,997 |
|
|
864,774 |
|
|
826,191 |
| |||
|
|
|
|
|
|
|
|
| ||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ |
13,672,834 |
|
$ |
13,185,103 |
|
$ |
12,570,269 |
| |||
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
Three Months Ended June 30, | |||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||
INTEREST INCOME: |
||||||||||||
Interest and fees on loans |
$ |
329,187 |
$ |
421,875 |
$ |
166,338 |
$ |
208,398 | ||||
Interest and dividends on securities |
|
55,315 |
|
49,517 |
|
28,590 |
|
23,626 | ||||
Other interest |
|
390 |
|
1,798 |
|
168 |
|
862 | ||||
|
|
|
|
|
|
|
| |||||
Total interest income |
|
384,892 |
|
473,190 |
|
195,096 |
|
232,886 | ||||
|
|
|
|
|
|
|
| |||||
INTEREST EXPENSE: |
||||||||||||
Interest on deposits |
|
94,191 |
|
182,691 |
|
45,844 |
|
87,165 | ||||
Interest on short-term borrowings |
|
15,798 |
|
42,823 |
|
8,084 |
|
19,373 | ||||
Interest on long-term debt |
|
49,152 |
|
40,156 |
|
25,073 |
|
21,431 | ||||
|
|
|
|
|
|
|
| |||||
Total interest expense |
|
159,141 |
|
265,670 |
|
79,001 |
|
127,969 | ||||
|
|
|
|
|
|
|
| |||||
NET INTEREST INCOME |
|
225,751 |
|
207,520 |
|
116,095 |
|
104,917 | ||||
Provision for loan losses |
|
17,974 |
|
16,942 |
|
8,496 |
|
7,478 | ||||
|
|
|
|
|
|
|
| |||||
Net Interest Income After Provision for Loan Losses |
|
207,777 |
|
190,578 |
|
107,599 |
|
97,439 | ||||
|
|
|
|
|
|
|
| |||||
NONINTEREST INCOME: |
||||||||||||
Service charges on deposit accounts |
|
21,654 |
|
20,184 |
|
11,051 |
|
10,687 | ||||
Financial Planning Services |
|
5,094 |
|
4,524 |
|
2,434 |
|
2,282 | ||||
Electronic banking |
|
3,998 |
|
3,200 |
|
2,125 |
|
1,645 | ||||
Mortgage origination |
|
5,027 |
|
3,518 |
|
2,872 |
|
2,062 | ||||
Securities gains (losses), net |
|
663 |
|
1,945 |
|
664 |
|
756 | ||||
Other income |
|
9,922 |
|
9,671 |
|
4,285 |
|
4,769 | ||||
|
|
|
|
|
|
|
| |||||
Total noninterest income |
|
46,358 |
|
43,042 |
|
23,431 |
|
22,201 | ||||
|
|
|
|
|
|
|
| |||||
NONINTEREST EXPENSE: |
||||||||||||
Salaries and employee benefits |
|
77,509 |
|
71,596 |
|
40,142 |
|
36,675 | ||||
Occupancy expense of bank premises, net |
|
18,792 |
|
17,095 |
|
9,442 |
|
8,794 | ||||
Furniture and equipment expenses |
|
14,573 |
|
14,674 |
|
7,451 |
|
7,352 | ||||
Amortization of intangible assets |
|
875 |
|
3,288 |
|
713 |
|
1,648 | ||||
Other expenses |
|
35,159 |
|
33,536 |
|
18,653 |
|
17,358 | ||||
|
|
|
|
|
|
|
| |||||
Total noninterest expense |
|
146,908 |
|
140,189 |
|
76,401 |
|
71,827 | ||||
|
|
|
|
|
|
|
| |||||
INCOME BEFORE INCOME TAXES |
|
107,227 |
|
93,431 |
|
54,629 |
|
47,813 | ||||
Applicable income taxes |
|
36,993 |
|
33,702 |
|
18,573 |
|
17,280 | ||||
|
|
|
|
|
|
|
| |||||
NET INCOME |
$ |
70,234 |
$ |
59,729 |
$ |
36,056 |
$ |
30,533 | ||||
|
|
|
|
|
|
|
| |||||
EARNINGS PER SHARE: |
||||||||||||
NET INCOME |
||||||||||||
Basic |
$ |
0.59 |
$ |
0.52 |
$ |
0.30 |
$ |
0.27 | ||||
Diluted |
$ |
0.59 |
$ |
0.52 |
$ |
0.30 |
$ |
0.26 |
Six Months Ended June 30, |
Three Months Ended June 30, |
|||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
NET INCOME |
$ |
70,234 |
|
$ |
59,729 |
|
$ |
36,056 |
|
$ |
30,533 |
| ||||
OTHER COMPREHENSIVE INCOME, NET OF TAXES: |
||||||||||||||||
Unrealized gains (losses) on securities available for sale arising during the period, net of taxes |
|
14,666 |
|
|
14,730 |
|
|
19,112 |
|
|
(1,047 |
) | ||||
Less: reclassification adjustment for net (gains) losses included in net income |
|
(434 |
) |
|
(1,244 |
) |
|
(435 |
) |
|
(484 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
COMPREHENSIVE INCOME |
$ |
84,466 |
|
$ |
73,215 |
|
$ |
54,733 |
|
$ |
29,002 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2002 |
2001 |
|||||||
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES |
$ |
96,573 |
|
$ |
(11,304 |
) | ||
|
|
|
|
|
| |||
Cash flows from investing activities: |
||||||||
Proceeds from maturities and calls of securities available for sale |
|
329,578 |
|
|
242,360 |
| ||
Proceeds from sales of securities available for sale |
|
63,210 |
|
|
52,993 |
| ||
Purchase of securities available for sale |
|
(804,018 |
) |
|
(353,854 |
) | ||
Proceeds from maturities of investment securities |
|
5,157 |
|
|
8,774 |
| ||
Net decrease (increase) in loans |
|
255,071 |
|
|
(324,728 |
) | ||
Cash received in bank acquisitions |
|
13,091 |
|
|
33,298 |
| ||
Capital expenditures |
|
(37,324 |
) |
|
(11,418 |
) | ||
Proceeds from sale of other real estate owned |
|
5,595 |
|
|
1,829 |
| ||
Other, net |
|
2,509 |
|
|
173 |
| ||
|
|
|
|
|
| |||
NET CASH (USED) IN INVESTING ACTIVITIES |
|
(167,131 |
) |
|
(350,573 |
) | ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Net increase in demand, savings, and time deposits |
|
28,121 |
|
|
79,806 |
| ||
Net decrease in federal funds purchased, repurchase agreements and other short-term borrowings |
|
(80,715 |
) |
|
(217,824 |
) | ||
Proceeds from issuance of long-term debt |
|
142,646 |
|
|
588,450 |
| ||
Repayment of long-term debt |
|
(136,270 |
) |
|
(169,563 |
) | ||
Proceeds from issuance of trust preferred securities |
|
100,000 |
|
|
150,000 |
| ||
Proceeds from issuance of common stock |
|
1,825 |
|
|
3,534 |
| ||
Purchase of treasury stock |
|
(30,721 |
) |
|
|
| ||
Dividends paid ($0.13 and $0.12 per share for 2002 and 2001, respectively) |
|
(30,604 |
) |
|
(26,516 |
) | ||
|
|
|
|
|
| |||
NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES |
|
(5,718 |
) |
|
407,887 |
| ||
|
|
|
|
|
| |||
Net (decrease) increase in cash and cash equivalents |
|
(76,276 |
) |
|
46,010 |
| ||
Cash and cash equivalents at beginning of year |
|
388,108 |
|
|
377,556 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at June 30, |
$ |
311,832 |
|
$ |
423,566 |
| ||
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
Six Months Ended June 30, | |||||
2002 |
2001 | |||||
Cash paid during the year for: |
||||||
Interest |
$ |
169,442 |
$ |
271,704 | ||
Income taxes |
|
36,993 |
|
33,702 | ||
Non-cash investing activities: |
||||||
Transfer of loans to other real estate |
$ |
11,631 |
$ |
10,909 | ||
Assets (non-cash) acquired in business combination |
|
342,855 |
|
70,450 | ||
Liabilities assumed in business combination |
|
331,094 |
|
104,523 | ||
Origination of loans for the sale of other real estate |
|
|
|
169 | ||
Non-cash financing activities: |
||||||
Reissuance of treasury stock for stock plans |
$ |
|
$ |
3,405 | ||
Conversion of subordinated debentures |
|
75 |
|
177 |
(Dollars in thousands, except per share amounts) |
Six Months Ended June 30, |
Three Months Ended June 30, | ||||||||||||||
2002 |
Income |
Shares |
Per Share Amount |
Income |
Shares |
Per Share Amount | ||||||||||
Basic EPS |
||||||||||||||||
Net Income |
$ |
70,234 |
117,554 |
$ |
0.59 |
$ |
36,056 |
119,702 |
$ |
0.30 | ||||||
Effect of dilutive securities: |
||||||||||||||||
Options |
699 |
764 |
||||||||||||||
Convertible debentures |
|
77 |
494 |
|
42 |
490 |
||||||||||
|
|
|
|
|
|
|
|
|
| |||||||
Diluted EPS |
$ |
70,311 |
118,747 |
$ |
0.59 |
$ |
36,098 |
120,956 |
$ |
0.30 | ||||||
|
|
|
|
|
|
|
|
|
| |||||||
2001 |
||||||||||||||||
Basic EPS |
||||||||||||||||
Net income |
$ |
59,729 |
114,598 |
$ |
0.52 |
$ |
30,533 |
114,711 |
$ |
0.27 | ||||||
Effect of dilutive securities |
||||||||||||||||
Options |
556 |
606 |
||||||||||||||
Convertible debentures |
|
97 |
577 |
|
49 |
569 |
||||||||||
|
|
|
|
|
|
|
|
|
| |||||||
Diluted EPS |
$ |
59,826 |
115,731 |
$ |
0.52 |
$ |
30,582 |
115,886 |
$ |
0.26 | ||||||
|
|
|
|
|
|
|
|
|
|
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount | ||||||||
Core deposits and other intangibles |
$ |
19,697 |
$ |
(914 |
) |
$ |
18,783 | |||
|
|
|
|
|
|
|
Balance at January 1, 2002 |
$ |
112,704 | |
Acquisitions, primarily First Mercantile |
|
58,909 | |
|
| ||
Balance at June 30, 2002 |
$ |
171,613 | |
|
|
Three Months Ended June 30, |
Six Months Ended June
30, | |||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||
Reported net income |
$ |
36,056 |
$ |
30,533 |
$ |
70,234 |
$ |
59,729 | ||||
Goodwill amortization, net of tax |
|
|
$ |
1,486 |
|
|
$ |
2,968 | ||||
|
|
|
|
|
|
|
| |||||
Adjusted net income |
$ |
36,056 |
$ |
32,019 |
$ |
70,234 |
$ |
62,697 | ||||
|
|
|
|
|
|
|
| |||||
Reported basic earnings per share |
$ |
0.30 |
$ |
0.27 |
$ |
0.59 |
$ |
0.52 | ||||
Goodwill amortization, net of tax |
|
|
$ |
0.01 |
|
|
$ |
0.03 | ||||
|
|
|
|
|
|
|
| |||||
Adjusted basic earnings per share |
$ |
0.30 |
$ |
0.28 |
$ |
0.59 |
$ |
0.55 | ||||
|
|
|
|
|
|
|
| |||||
Reported diluted earnings per share |
$ |
0.30 |
$ |
0.26 |
$ |
0.59 |
$ |
0.52 | ||||
Goodwill amortization, net of tax |
|
|
$ |
0.02 |
|
|
$ |
0.02 | ||||
|
|
|
|
|
|
|
| |||||
Adjusted diluted earnings per share |
$ |
0.30 |
$ |
0.28 |
$ |
0.59 |
$ |
0.54 | ||||
|
|
|
|
|
|
|
|
(Dollars in thousands) |
December 31, 2001 to June 30, 2002 Increase (Decrease) |
June 30, 2001 to June 30, 2002
Increase (Decrease) |
|||||||||
Amount |
% |
Amount |
% |
||||||||
Assets: |
|||||||||||
Total Assets |
487,731 |
|
3.7 |
% |
1,102,565 |
8.8 |
% | ||||
Securities |
460,405 |
|
24.5 |
% |
682,920 |
41.1 |
% | ||||
Mortgage loans held for sale |
(4,374 |
) |
(12.3 |
%) |
1,806 |
6.1 |
% | ||||
Loans, net of unearned income |
2,158 |
|
|
|
366,432 |
3.7 |
% | ||||
Total Deposits |
330,588 |
|
4.0 |
% |
113,996 |
1.3 |
% | ||||
Short-term debt |
(23,096 |
) |
(1.1 |
%) |
580,300 |
38.1 |
% | ||||
Long-term debt |
85,773 |
|
4.8 |
% |
287,623 |
18.2 |
% |
GROSS LOANS BY CATEGORY (Dollars in thousands) |
June 30, 2002
|
December 31, 2001 |
June 30, 2001
| ||||||
Commercial, financial, and agricultural |
$ |
1,088,901 |
$ |
1,145,409 |
$ |
1,245,957 | |||
Real estate-commercial |
|
3,504,157 |
|
3,417,517 |
|
3,624,522 | |||
Real estate-construction |
|
2,632,196 |
|
2,295,675 |
|
1,773,029 | |||
Real estate-residential |
|
1,887,384 |
|
1,942,821 |
|
2,183,981 | |||
Installment and consumer |
|
243,323 |
|
240,836 |
|
259,948 | |||
Mortgage warehouse lending |
|
929,432 |
|
1,286,399 |
|
857,450 | |||
Other |
|
84,650 |
|
39,019 |
|
58,526 | |||
|
|
|
|
|
| ||||
Total Loans |
$ |
10,370,043 |
$ |
10,367,676 |
$ |
10,003,413 | |||
|
|
|
|
|
|
(Dollars in thousands) |
Construction |
Commercial Real Estate | ||||||||||
Average Loan Size |
$ |
522 |
$ |
508 | ||||||||
Geographic Diversity |
||||||||||||
Alabama |
$ |
336,386 |
$ |
881,640 | ||||||||
Georgia |
|
423,371 |
|
463,856 | ||||||||
Florida |
|
1,254,392 |
|
1,528,443 | ||||||||
Texas |
|
344,897 |
|
197,105 | ||||||||
Nevada |
|
155,085 |
|
162,805 | ||||||||
Other |
|
118,065 |
|
270,308 | ||||||||
|
|
|
| |||||||||
Total |
$ |
2,632,196 |
$ |
3,504,157 |
Industry Distribution |
% of Industry Distribution
to |
% of Industry Distribution
to |
||||||||||||
Construction Portfolio |
Total Portfolio |
Commercial Real Estate Portfolio |
Total Portfolio |
|||||||||||
Land Only |
21 |
% |
5 |
% |
Retail |
18 |
% |
6 |
% | |||||
1-4 Family Residential |
21 |
% |
5 |
% |
Office |
16 |
% |
5 |
% | |||||
Development |
19 |
% |
5 |
% |
Multi-Family |
13 |
% |
5 |
% | |||||
Condominium |
13 |
% |
3 |
% |
Lodging |
11 |
% |
4 |
% | |||||
Multi-Family |
7 |
% |
2 |
% |
Office/Warehouse |
7 |
% |
2 |
% | |||||
Office |
5 |
% |
1 |
% |
Nursing Home |
5 |
% |
2 |
% | |||||
Other (13 types) |
14 |
% |
4 |
% |
Other (11 types) |
30 |
% |
10 |
% | |||||
|
|
|
|
|
|
|
|
| ||||||
Total Construction |
100 |
% |
25 |
% |
Total Commercial Real Estate |
100 |
% |
34 |
% | |||||
|
|
|
|
|
|
|
|
Construction |
Commercial Real Estate |
|||||||||||||
75 Largest Loans Total |
$ |
1,027,163 |
|
$ |
775,562 |
| ||||||||
% of 75 largest loans to category total |
|
39.0 |
%
|
|
22.1 |
% | ||||||||
Average Loan to Value Ratio (75 largest loans) |
|
67 |
% |
|
71 |
% | ||||||||
Debt Coverage Ratio (75 largest loans) |
|
N/A |
|
|
1.35x |
| ||||||||
|
|
|
|
|
|
· |
22% - commercial real estate projects located within existing markets |
· |
10%- international credits which are primarily unfunded short-term commitments to tier one correspondent banks |
· |
59% - mortgage warehouse lines to eight large institutions (the mortgage warehouse lending department conducts its own audits of these borrowers)
|
· |
9% - operating facilities to two large national corporations headquartered in the Florida markets and one large Alabama corporation headquartered in Montgomery,
Alabama |
(Dollars in thousands) |
June 30, 2002 |
Percent of Loans to Total Loans |
December 31, 2001 |
Percent of Loans to Total Loans |
June 30, 2001 |
Percent of Loans to Total Loans |
||||||||||||
Balance at end of period Applicable to: |
||||||||||||||||||
Commercial, financial, and agricultural |
$ |
35,850 |
10.5 |
% |
$ |
33,326 |
11.1 |
% |
$ |
34,502 |
12.5 |
% | ||||||
Real estate-commercial |
|
54,783 |
33.8 |
% |
|
50,393 |
33.0 |
% |
|
47,265 |
36.2 |
% | ||||||
Real estate-construction |
|
23,075 |
25.4 |
% |
|
17,256 |
22.1 |
% |
|
14,679 |
17.7 |
% | ||||||
Real estate-mortgage |
|
9,437 |
18.2 |
% |
|
9,714 |
18.7 |
% |
|
10,920 |
21.8 |
% | ||||||
Installment and consumer |
|
2,881 |
2.3 |
% |
|
2,390 |
2.3 |
% |
|
3,022 |
2.6 |
% | ||||||
Mortgage warehouse lending |
|
2,324 |
9.0 |
% |
|
3,216 |
12.4 |
% |
|
2,144 |
8.6 |
% | ||||||
Other |
|
3,976 |
0.8 |
% |
|
5,905 |
0.4 |
% |
|
4,110 |
0.6 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
TOTAL |
$ |
132,326 |
100.0 |
% |
$ |
122,200 |
100.0 |
% |
$ |
116,642 |
100.0 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
June 30, 2002 |
December 31, 2001 |
June 30, 2001 |
|||||||||
Allowance for loan lossesJanuary 1 |
$ |
122,200 |
|
$ |
110,055 |
|
$ |
110,055 |
| |||
Charge-offs: |
||||||||||||
Commercial, financial, and agricultural |
|
5,989 |
|
|
14,731 |
|
|
7,093 |
| |||
Real estate-commercial |
|
3,161 |
|
|
9,354 |
|
|
2,578 |
| |||
Real estate-construction |
|
731 |
|
|
292 |
|
|
45 |
| |||
Real estate-residential |
|
1,787 |
|
|
3,148 |
|
|
1,488 |
| |||
Installment and consumer |
|
1,565 |
|
|
4,049 |
|
|
1,553 |
| |||
Other |
|
418 |
|
|
1,155 |
|
|
443 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total charge-offs |
|
13,651 |
|
|
32,729 |
|
|
13,200 |
| |||
|
|
|
|
|
|
|
|
| ||||
Recoveries: |
||||||||||||
Commercial, financial, and agricultural |
|
434 |
|
|
698 |
|
|
409 |
| |||
Real estate-commercial |
|
440 |
|
|
404 |
|
|
250 |
| |||
Real estate-construction |
|
61 |
|
|
9 |
|
|
8 |
| |||
Real estate-residential |
|
355 |
|
|
565 |
|
|
297 |
| |||
Installment and consumer |
|
912 |
|
|
1,999 |
|
|
1,206 |
| |||
Other |
|
164 |
|
|
330 |
|
|
108 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total recoveries |
|
2,366 |
|
|
4,005 |
|
|
2,278 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net charge-offs |
|
11,285 |
|
|
28,724 |
|
|
10,922 |
| |||
Allowance added from bank acquisitions |
|
3,437 |
|
|
1,296 |
|
|
567 |
| |||
Addition to allowance charged to operating expense |
|
17,974 |
|
|
39,573 |
|
|
16,942 |
| |||
|
|
|
|
|
|
|
|
| ||||
Allowance for loan losses-end of period |
$ |
132,326 |
|
$ |
122,200 |
|
$ |
116,642 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net charge-offs as a percent of average net loans(annualized basis): |
||||||||||||
Quarter to date |
|
0.19 |
% |
|
0.34 |
% |
|
0.28 |
% | |||
Year to date |
|
0.22 |
% |
|
0.28 |
% |
|
0.22 |
% |
(Dollars in thousands) |
June 30, 2002
|
December 31, 2001 |
June 30, 2001
|
|||||||||
Aggregate loans for which interest is not being accrued |
$ |
39,452 |
|
$ |
49,675 |
|
$ |
59,019 |
| |||
Aggregate loans renegotiated to provide a reduction or deferral of interest or principle because of deterioration in the
financial condition of the borrower |
|
1,206 |
|
|
1,507 |
|
|
1,137 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total nonperforming loans * |
|
40,658 |
|
|
51,182 |
|
|
60,156 |
| |||
Other real estate owned and repossessions |
|
21,767 |
|
|
15,553 |
|
|
10,823 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total nonperforming assets * |
$ |
62,425 |
|
$ |
66,735 |
|
$ |
70,979 |
| |||
|
|
|
|
|
|
|
|
| ||||
Aggregate loans contractually past due 90 days for which interest is being accrued |
$ |
15,583 |
|
$ |
28,249 |
|
$ |
20,080 |
| |||
Net charge-offs quarter-to-date |
$ |
4,952 |
|
$ |
8,602 |
|
$ |
7,366 |
| |||
Net charge-offs year-to-date |
$ |
11,285 |
|
$ |
28,724 |
|
$ |
10,922 |
| |||
Total nonperforming assets as a percent of net loans and other real estate |
|
0.60 |
% |
|
0.64 |
% |
|
0.71 |
% | |||
Allowance as a percent of net loans |
|
1.28 |
% |
|
1.18 |
% |
|
1.17 |
% | |||
Allowance as a percent of nonperforming assets * |
|
212 |
% |
|
183 |
% |
|
164 |
% | |||
Allowance as a percent of nonperforming loans * |
|
325 |
% |
|
239 |
% |
|
194 |
% |
* |
Does not include loans contractually past due 90 days or more which are still accruing interest. |
Percentage Change in 12 Month Projected (1): |
|||||||||
Fed Funds Rate |
Net Interest Income |
Net Interest Income Versus 1st Half 2002 Net Interest Income Annualized |
|||||||
Basis Points change |
|||||||||
+200 |
3.75 |
% |
4 |
% |
10 |
% | |||
+100 |
2.75 |
|
2 |
|
7 |
| |||
No Change |
1.75 |
|
|
|
5 |
| |||
100 |
.75 |
|
(2 |
) |
3 |
|
(1) |
The computation of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative levels of market interest
rates, loan prepayments and deposit decay rates, and should not be relied upon as indicative of actual results. Further, the computations do not contemplate any actions BancGroup could undertake in response to changes in interest rates.
|
0-90 days |
0-365 days |
|||||||
Rate Sensitive Assets (RSA) |
$ |
6,807 |
|
$ |
8,290 |
| ||
Rate Sensitive Liabilities (RSL) |
|
4,347 |
|
|
7,016 |
| ||
Cumulative Gap (RSA-RSL) |
|
2,460 |
|
|
1,263 |
| ||
Cumulative Gap Ratio |
||||||||
(Cum. Gap / Total Assets) |
|
18 |
% |
|
9 |
% |
Capital (in thousands): |
||
Tier I Capital: |
||
Shareholders equity (excluding unrealized gain on securities available for sale and intangibles, plus Trust
Preferred Securities) |
$ 924,689 | |
| ||
Tier II Capital: |
||
Allowable loan loss reserve |
132,326 | |
Subordinated debt |
261,170 | |
45% of net unrealized gains on available for sale equity securities |
206 | |
| ||
Total Capital |
$ 1,318,391 | |
Risk Adjusted Assets (in thousands) |
$10,956,363 | |
Total Assets (in thousands) |
$13,672,834 |
June 30, 2002 |
December 31, 2001 | |||
Tier I leverage ratio |
7.10% |
6.24% | ||
Risk Adjusted Capital Ratios: |
||||
Tier I Capital Ratio |
8.44% |
7.39% | ||
Total Capital Ratio |
12.03% |
10.91% |
(Dollars in thousands) |
Three Months Ended June 30, |
|||||||||||||||||
2002 |
2001 |
|||||||||||||||||
Average Volume |
Interest |
Rate |
Average Volume |
Interest |
Rate |
|||||||||||||
ASSETS |
||||||||||||||||||
Loans, net (1) |
$ |
9,402,534 |
$ |
157,061 |
6.70 |
% |
$ |
9,499,614 |
$ |
194,882 |
8.22 |
% | ||||||
Mortgage warehouse lending |
|
828,127 |
|
9,136 |
4.36 |
% |
|
862,074 |
|
13,306 |
6.11 |
% | ||||||
Mortgage loans held for sale |
|
20,129 |
|
326 |
6.48 |
% |
|
22,788 |
|
381 |
6.69 |
% | ||||||
Investment securities and securities available for sale and other interest-earning assets (2) |
|
2,143,556 |
|
29,336 |
5.47 |
% |
|
1,513,085 |
|
25,116 |
6.64 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total interest-earning assets (1) |
|
12,394,346 |
$ |
195,859 |
6.33 |
% |
|
11,897,561 |
$ |
233,685 |
7.87 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Non-earning assets |
|
850,526 |
|
698,965 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total assets |
$ |
13,244,872 |
$ |
12,596,526 |
||||||||||||||
|
|
|
|
|||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY: |
||||||||||||||||||
Interest-bearing non-time deposits |
$ |
2,901,762 |
$ |
9,701 |
1.34 |
% |
$ |
2,494,349 |
$ |
15,777 |
2.54 |
% | ||||||
Time deposits |
|
4,218,130 |
|
36,261 |
3.45 |
% |
|
4,816,324 |
|
71,388 |
5.94 |
% | ||||||
Short-term borrowings |
|
1,743,501 |
|
7,964 |
1.83 |
% |
|
1,719,105 |
|
19,373 |
4.52 |
% | ||||||
Long-term debt |
|
1,940,231 |
|
25,071 |
5.18 |
% |
|
1,447,793 |
|
21,546 |
5.97 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total interest-bearing liabilities |
|
10,803,624 |
$ |
78,997 |
2.93 |
% |
|
10,477,571 |
$ |
128,084 |
4.90 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Noninterest-bearing demand deposits |
|
1,394,292 |
|
1,209,693 |
||||||||||||||
Other liabilities |
|
77,394 |
|
98,574 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities |
|
12,275,310 |
|
11,785,838 |
||||||||||||||
Shareholders equity |
|
969,562 |
|
810,688 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities and shareholders equity |
$ |
13,244,872 |
$ |
12,596,526 |
||||||||||||||
|
|
|
|
|||||||||||||||
RATE DIFFERENTIAL |
3.40 |
% |
2.97 |
% | ||||||||||||||
NET INTEREST INCOME AND NET YIELD ON INTEREST-EARNING ASSETS (3) |
$ |
116,862 |
3.77 |
% |
$ |
105,601 |
3.55 |
% | ||||||||||
|
|
|
|
(1) |
Loans classified as non-accruing are included in the average volume calculation. Interest earned and average rates on non-taxable loans are reflected on a tax
equivalent basis. This interest is included in the total interest for loans. Tax equivalent interest earned is actual interest earned times 145%. |
(2) |
Interest earned and average rates on obligations of states and political subdivisions are reflected on a tax equivalent basis. Tax equivalent interest earned is
equal to actual interest earned times 145%. Tax equivalent average rate is tax equivalent interest earned divided by average volume. |
(3) |
Net interest income divided by average total interest-earning assets. |
(Dollars in thousands) |
Six Months Ended June 30, |
|||||||||||||||||
2002 |
2001 |
|||||||||||||||||
Average Volume |
Interest |
Rate |
Average Volume |
Interest |
Rate |
|||||||||||||
ASSETS |
||||||||||||||||||
Loans, net (1) |
$ |
9,249,691 |
$ |
310,335 |
6.76 |
% |
$ |
9,442,372 |
$ |
399,351 |
8.52 |
% | ||||||
Mortgage warehouse lending |
|
849,226 |
|
18,516 |
4.34 |
% |
|
683,843 |
|
22,278 |
6.48 |
% | ||||||
Mortgage loans held for sale |
|
20,375 |
|
678 |
6.66 |
% |
|
17,417 |
|
577 |
6.63 |
% | ||||||
Investment securities and securities available for sale and other interest-earning assets (2) |
|
2,050,716 |
|
56,861 |
5.55 |
% |
|
1,552,829 |
|
52,588 |
6.83 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total interest-earning assets (1) |
|
12,170,008 |
$ |
386,390 |
6.39 |
% |
|
11,696,461 |
$ |
474,794 |
8.16 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Non-earning assets |
|
807,817 |
|
708,803 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total assets |
$ |
12,977,825 |
$ |
12,405,264 |
||||||||||||||
|
|
|
|
|||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY: |
||||||||||||||||||
Interest-bearing non-time deposits |
$ |
2,792,918 |
$ |
18,090 |
1.31 |
% |
$ |
2,463,154 |
$ |
35,662 |
2.92 |
% | ||||||
Time deposits |
|
4,193,988 |
|
76,101 |
3.66 |
% |
|
4,841,376 |
|
147,029 |
6.12 |
% | ||||||
Short-term borrowings |
|
1,737,054 |
|
15,797 |
1.83 |
% |
|
1,678,893 |
|
42,823 |
5.14 |
% | ||||||
Long-term debt |
|
1,872,272 |
|
49,153 |
5.28 |
% |
|
1,348,135 |
|
40,156 |
6.00 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total interest-bearing liabilities |
|
10,596,232 |
$ |
159,141 |
3.03 |
% |
|
10,331,558 |
$ |
265,670 |
5.18 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Noninterest-bearing demand deposits |
|
1,372,553 |
|
1,168,293 |
||||||||||||||
Other liabilities |
|
86,181 |
|
105,789 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities |
|
12,054,966 |
|
11,605,640 |
||||||||||||||
Shareholders equity |
|
922,859 |
|
799,624 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities and shareholders equity |
$ |
12,977,825 |
$ |
12,405,264 |
||||||||||||||
|
|
|
|
|||||||||||||||
RATE DIFFERENTIAL |
3.36 |
% |
2.98 |
% | ||||||||||||||
NET INTEREST INCOME AND NET YIELD ON INTEREST-EARNING ASSETS (3) |
$ |
227,249 |
3.75 |
% |
$ |
209,124 |
3.59 |
% | ||||||||||
|
|
|
|
(1) |
Loans classified as non-accruing are included in the average volume calculation. Interest earned and average rates on non-taxable loans are reflected on a tax
equivalent basis. This interest is included in the total interest for loans. Tax equivalent interest earned is actual interest earned times 145%. |
(2) |
Interest earned and average rates on obligations of states and political subdivisions are reflected on a tax equivalent basis. Tax equivalent interest earned is
equal to actual interest earned times 145%. Tax equivalent average rate is tax equivalent interest earned divided by average volume. |
(3) |
Net interest income divided by average total interest-earning assets. |
(Dollars in thousands) |
Three Months Ended June 30, 2002 |
|||||||||||
Change from 2001 |
||||||||||||
Increase/(Decrease) Attributed
to (1) |
||||||||||||
Total |
Volume |
Rate |
||||||||||
INTEREST INCOME: |
||||||||||||
Loans, net |
$ |
(37,821 |
) |
$ |
(2,252 |
) |
$ |
(35,569 |
) | |||
Mortgage Warehouse Lending |
|
(4,170 |
) |
|
(515 |
) |
|
(3,655 |
) | |||
Mortgage loans held for sale |
|
(55 |
) |
|
(43 |
) |
|
(12 |
) | |||
Investment securities and securities for sale and other interest-earning assets |
|
4,220 |
|
|
27,905 |
|
|
(23,685 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total interest income(2) |
|
(37,826 |
) |
|
25,095 |
|
|
(62,921 |
) | |||
|
|
|
|
|
|
|
|
| ||||
INTEREST EXPENSE: |
||||||||||||
Interest-bearing deposits |
$ |
(41,203 |
) |
$ |
(2,718 |
) |
$ |
(38,485 |
) | |||
Short-term borrowings |
|
(11,409 |
) |
|
1,778 |
|
|
(13,187 |
) | |||
Long-term debt |
|
3,525 |
|
|
19,005 |
|
|
(15,480 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total interest expense |
|
(49,087 |
) |
|
18,065 |
|
|
(67,152 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net interest income |
$ |
11,261 |
|
$ |
7,030 |
|
$ |
4,231 |
| |||
|
|
|
|
|
|
|
|
|
(1) |
Increases (decreases) are attributed to volume changes and rate changes on the following basis: Volume Change = change in volume times old rate. Rate Change =
change in rate times old volume. The Rate/Volume Change = change in volume times change in rate, and it is allocated between Volume Change and Rate Change at the ratio that the absolute value of each of those components bear to the absolute value of
their total. |
(2) |
Interest earned and average rates on obligations of states and political subdivisions are reflected on a tax equivalent basis. Tax equivalent interest earned
is: actual interest earned times 145%. Tax equivalent average rate is: tax equivalent interest earned divided by average volume. |
(Dollars in thousands) |
Six Months Ended June 30, 2002 |
|||||||||||
Change from 2001 |
||||||||||||
Increase/(Decrease) Attributed
to (1) |
||||||||||||
Total |
Volume |
Rate |
||||||||||
INTEREST INCOME: |
||||||||||||
Loans, net |
$ |
(89,016 |
) |
$ |
(7,993 |
) |
$ |
(81,023 |
) | |||
Mortgage Warehouse Lending |
|
(3,762 |
) |
|
10,782 |
|
|
(14,544 |
) | |||
Mortgage loans held for sale |
|
101 |
|
|
98 |
|
|
3 |
| |||
Investment securities and securities for sale and other interest-earning assets |
|
4,273 |
|
|
27,796 |
|
|
(23,523 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total interest income(2) |
|
(88,404 |
) |
|
30,683 |
|
|
(119,087 |
) | |||
|
|
|
|
|
|
|
|
| ||||
INTEREST EXPENSE: |
||||||||||||
Interest-bearing deposits |
$ |
(88,500 |
) |
$ |
(7,280 |
) |
$ |
(81,220 |
) | |||
Short-term borrowings |
|
(27,026 |
) |
|
4,267 |
|
|
(31,293 |
) | |||
Long-term debt |
|
8,997 |
|
|
21,763 |
|
|
(12,766 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total interest expense |
|
(106,529 |
) |
|
18,750 |
|
|
(125,279 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net interest income |
$ |
18,125 |
|
$ |
11,933 |
|
$ |
6,192 |
| |||
|
|
|
|
|
|
|
|
|
(1) |
Increases (decreases) are attributed to volume changes and rate changes on the following basis: Volume Change = change in volume times old rate. Rate Change =
change in rate times old volume. The Rate/Volume Change = change in volume times change in rate, and it is allocated between Volume Change and Rate Change at the ratio that the absolute value of each of those components bear to the absolute value of
their total. |
(2) |
Interest earned and average rates on obligations of states and political subdivisions are reflected on a tax equivalent basis. Tax equivalent interest earned
is: actual interest earned times 145%. Tax equivalent average rate is: tax equivalent interest earned divided by average volume. |
ITEM |
1:
Legal Proceedings See Note B COMMITMENTS AND CONTINGENCIES AT PART 1 |
ITEM |
(a) |
Exhibits required by Item 601 of Regulation S-K None |
(b) |
Reports on Form 8-K |
1. |
Form 8-K was furnished on July 16, 2002 as Regulation F-D Disclosure in regard to second quarter 2002 earnings. |
2. |
Form 8-K was furnished on May 28, 2002 as Regulation F-D Disclosure in regard to the signing of a definitive agreement to acquire Palm Beach National
Holding Company. |
3. |
Form 8-K was furnished on April 29, 2002 as Regulation F-D Disclosure in regard to a presentation made by management at the Gulf South Banking Conference
on second quarter 2001 earnings. |
4. |
Form 8-K was furnished on April 16, 2002 as Regulation F-D Disclosure in regard to first quarter 2002 earnings. |
Date: August 14, 2002 |
THE COLONIAL BANCGROUP, INC. By: /s/ Sheila Moody Sheila Moody Its Chief Accounting Officer |