Attached files

file filename
8-K/A - 8-K/A - Hilltop Holdings Inc.a2212808z8-ka.htm
EX-23.1 - EX-23.1 - Hilltop Holdings Inc.a2212808zex-23_1.htm
EX-99.3 - EX-99.3 - Hilltop Holdings Inc.a2212808zex-99_3.htm
EX-99.1 - EX-99.1 - Hilltop Holdings Inc.a2212808zex-99_1.htm

Exhibit 99.2

 

Unaudited Consolidated Interim Financial Statements

 

PlainsCapital Corporation and subsidiaries

 

Three and Nine Months Ended September 30, 2012 and 2011

 



 

PlainsCapital Corporation and Subsidiaries

Consolidated Balance Sheets

 

 

 

September 30, 2012

 

December 31,

 

 

 

(Unaudited)

 

2011

 

 

 

(In thousands, except share amounts)

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

355,302

 

$

344,647

 

Federal funds sold and securities purchased under agreements to resell

 

55,441

 

3,347

 

Assets segregated for regulatory purposes

 

2,800

 

 

Loans held for sale

 

1,335,687

 

776,372

 

Securities

 

 

 

 

 

Trading, at fair market value

 

45,156

 

58,957

 

Available for sale, amortized cost $627,919 and $594,287, respectively

 

639,838

 

601,086

 

Held to maturity, fair market value $127,017 and $188,736, respectively

 

117,471

 

179,710

 

 

 

802,465

 

839,753

 

Loans, net of unearned income

 

3,259,745

 

3,351,167

 

Allowance for loan losses

 

(59,453

)

(67,495

)

Loans, net

 

3,200,292

 

3,283,672

 

 

 

 

 

 

 

Broker-dealer and clearing organization receivables

 

174,595

 

111,690

 

Fee award receivable

 

17,107

 

18,002

 

Investment in unconsolidated subsidiaries

 

2,012

 

2,012

 

Premises and equipment, net

 

96,941

 

92,906

 

Accrued interest receivable

 

15,557

 

16,175

 

Other real estate owned

 

26,314

 

30,254

 

Goodwill, net

 

31,568

 

35,880

 

Other intangible assets, net

 

10,222

 

11,385

 

Other assets

 

223,712

 

133,925

 

Total assets

 

$

6,350,015

 

$

5,700,020

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Deposits

 

 

 

 

 

Noninterest-bearing

 

$

240,240

 

$

328,858

 

Interest-bearing

 

4,085,847

 

3,917,348

 

Total deposits

 

4,326,087

 

4,246,206

 

 

 

 

 

 

 

Broker-dealer and clearing organization payables

 

219,450

 

186,483

 

Short-term borrowings

 

898,344

 

476,439

 

Capital lease obligations

 

11,775

 

12,121

 

Notes payable

 

45,620

 

54,966

 

Junior subordinated debentures

 

67,012

 

67,012

 

Other liabilities

 

178,003

 

137,509

 

Total liabilities

 

5,746,291

 

5,180,736

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

PlainsCapital Corporation shareholders’ equity

 

 

 

 

 

Preferred stock, $1.00 par value per share, authorized 50,000,000 shares; Series C, 114,068 shares issued

 

114,068

 

114,068

 

Original Common Stock, $0.001 par value per share, authorized 100,000,000 shares; 32,357,629 and 31,920,732 shares issued, respectively

 

32

 

32

 

Common Stock, $0.001 par value per share, authorized 150,000,000 shares; 0 shares issued

 

 

 

Surplus

 

162,697

 

156,123

 

Retained earnings

 

318,200

 

244,291

 

Accumulated other comprehensive income

 

8,300

 

4,587

 

 

 

603,297

 

519,101

 

Unearned ESOP shares (190,254 shares)

 

(2,070

)

(2,070

)

Total PlainsCapital Corporation shareholders’ equity

 

601,227

 

517,031

 

Noncontrolling interest

 

2,497

 

2,253

 

Total shareholders’ equity

 

603,724

 

519,284

 

Total liabilities and shareholders’ equity

 

$

6,350,015

 

$

5,700,020

 

 

See accompanying notes.

 

1



 

PlainsCapital Corporation and Subsidiaries

Consolidated Statements of Income—Unaudited

(In thousands, except per share amounts)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

51,281

 

$

46,051

 

$

148,126

 

$

132,891

 

Securities

 

 

 

 

 

 

 

 

 

Taxable

 

3,216

 

4,904

 

9,960

 

14,603

 

Tax-exempt

 

2,445

 

2,130

 

7,516

 

7,122

 

Federal funds sold and securities purchased under agreements to resell

 

501

 

916

 

733

 

2,668

 

Interest-bearing deposits with banks

 

199

 

243

 

587

 

750

 

Other

 

1,683

 

2,009

 

5,560

 

4,940

 

Total interest income

 

59,325

 

56,253

 

172,482

 

162,974

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

3,817

 

7,013

 

13,461

 

22,037

 

Short-term borrowings

 

549

 

349

 

1,542

 

1,121

 

Capital lease obligations

 

141

 

133

 

425

 

404

 

Notes payable

 

639

 

777

 

2,034

 

2,392

 

Junior subordinated debentures

 

647

 

622

 

1,939

 

1,870

 

Other

 

105

 

166

 

460

 

347

 

Total interest expense

 

5,898

 

9,060

 

19,861

 

28,171

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

53,427

 

47,193

 

152,621

 

134,803

 

Provision for loan losses

 

2,876

 

4,500

 

8,516

 

18,238

 

Net interest income after provision for loan losses

 

50,551

 

42,693

 

144,105

 

116,565

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

Service charges on depositor accounts

 

2,018

 

2,207

 

6,181

 

6,074

 

Net realized gains (losses) on sale of securities

 

(2,601

)

288

 

(2,601

)

1,533

 

Other-than-temporary impairment

 

 

 

 

 

 

 

 

 

Total other-than-temporary impairment losses on securities

 

 

(6,218

)

(4,876

)

(6,218

)

Portion of loss recognized in other comprehensive income

 

 

2,318

 

2,788

 

2,318

 

Net other-than-temporary impairment losses recognized in earnings

 

 

(3,900

)

(2,088

)

(3,900

)

Net gains from sale of loans

 

157,410

 

91,916

 

375,803

 

196,891

 

Mortgage loan origination fees

 

23,172

 

17,041

 

61,904

 

52,513

 

Trust fees

 

1,016

 

1,073

 

3,092

 

3,123

 

Investment advisory fees and commissions

 

18,686

 

18,275

 

55,819

 

46,542

 

Securities brokerage fees and commissions

 

5,653

 

6,246

 

18,938

 

17,653

 

Other

 

2,827

 

2,760

 

9,658

 

8,406

 

Total noninterest income

 

208,181

 

135,906

 

526,706

 

328,835

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

Employees’ compensation and benefits

 

134,046

 

94,145

 

352,223

 

238,903

 

Occupancy and equipment, net

 

18,968

 

15,889

 

53,810

 

47,099

 

Professional services

 

11,246

 

8,333

 

30,452

 

20,971

 

Deposit insurance premium

 

835

 

837

 

2,738

 

3,927

 

Repossession and foreclosure, net of recoveries

 

670

 

5,829

 

8,270

 

8,441

 

Other

 

36,022

 

27,088

 

91,187

 

63,751

 

Total noninterest expense

 

201,787

 

152,121

 

538,680

 

383,092

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

56,945

 

26,478

 

132,131

 

62,308

 

Income tax provision

 

19,354

 

9,215

 

46,570

 

21,715

 

 

 

 

 

 

 

 

 

 

 

Net income

 

37,591

 

17,263

 

85,561

 

40,593

 

Less: Net income attributable to noncontrolling interest

 

1,321

 

570

 

2,957

 

876

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to PlainsCapital Corporation

 

36,270

 

16,693

 

82,604

 

39,717

 

Dividends on preferred stock and other

 

748

 

3,609

 

2,534

 

6,412

 

Income applicable to PlainsCapital Corporation common shareholders

 

$

35,522

 

$

13,084

 

$

80,070

 

$

33,305

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

1.07

 

$

0.40

 

$

2.42

 

$

1.02

 

Diluted

 

$

1.03

 

$

0.39

 

$

2.35

 

$

0.99

 

Dividends per common share

 

$

0.06

 

$

0.05

 

$

0.18

 

$

0.15

 

 

See accompanying notes.

 

2



 

PlainsCapital Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income—Unaudited

(In thousands)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Net income

 

$

37,591

 

$

17,263

 

$

85,561

 

$

40,593

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

Unrealized gains on securities available for sale, net of tax of $2,210, $3,508, $1,862 and $3,000

 

4,104

 

6,515

 

3,457

 

5,569

 

Unrealized gains (losses) on securities held in trust for the Supplemental Executive Pension Plan, net of tax of $76, ($486), $138 and ($407)

 

140

 

(903

)

256

 

(755

)

Unrealized loss on customer-related cash flow hedges, net of tax of ($24)

 

 

 

 

(45

)

Comprehensive income

 

41,835

 

22,875

 

89,274

 

45,362

 

Less: comprehensive income attributable to noncontrolling interest

 

1,321

 

570

 

2,957

 

876

 

Comprehensive income applicable to PlainsCapital Corporation

 

$

40,514

 

$

22,305

 

$

86,317

 

$

44,486

 

 

See accompanying notes.

 

3



 

PlainsCapital Corporation and Subsidiaries

Consolidated Statements of Shareholders’ Equity—Unaudited

 

 

 

PlainsCapital Corporation Shareholders

 

 

 

 

 

 

 

Preferred Stock

 

Common Stock

 

 

 

Retained

 

Accumulated
Other
Comprehensive

 

Unearned
ESOP

 

Noncontrolling

 

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Surplus

 

Earnings

 

Income (Loss)

 

Shares

 

Interest

 

Total

 

 

 

(In thousands, except share and per share amounts)

 

Balance, January 1, 2011

 

92,013

 

$

89,193

 

31,780,828

 

$

32

 

$

153,289

 

$

206,786

 

$

(281

)

$

(2,528

)

$

785

 

$

447,276

 

Redemption of Series A and Series B preferred stock

 

(92,013

)

(92,013

)

 

 

 

 

 

 

 

(92,013

)

Sale of Series C preferred stock

 

114,068

 

114,068

 

 

 

 

 

 

 

 

114,068

 

Stock option plans’ activity, including compensation expense

 

 

 

45,663

 

 

319

 

 

 

 

 

319

 

Vesting of stock-based compensation

 

 

 

85,213

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

 

 

 

1,780

 

 

 

 

 

1,780

 

ESOP activity

 

 

 

 

 

 

35

 

 

 

 

35

 

Dividends on common stock ($0.15 per share)

 

 

 

 

 

 

(5,117

)

 

 

 

(5,117

)

Dividends on preferred stock

 

 

 

 

 

 

(3,592

)

 

 

 

(3,592

)

Preferred stock discount and accretion

 

 

2,820

 

 

 

 

(2,820

)

 

 

 

 

Cash received from noncontrolling interest

 

 

 

 

 

 

 

 

 

944

 

944

 

Cash distributions to noncontrolling interest

 

 

 

 

 

 

 

 

 

(652

)

(652

)

Net income

 

 

 

 

 

 

39,717

 

 

 

876

 

40,593

 

Other comprehensive income

 

 

 

 

 

 

 

4,769

 

 

 

4,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2011

 

114,068

 

$

114,068

 

31,911,704

 

$

32

 

$

155,388

 

$

235,009

 

$

4,488

 

$

(2,528

)

$

1,953

 

$

508,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2012

 

114,068

 

$

114,068

 

31,920,732

 

$

32

 

$

156,123

 

$

244,291

 

$

4,587

 

$

(2,070

)

$

2,253

 

$

519,284

 

Stock option plans’ activity, including compensation expense

 

 

 

173,573

 

 

1,514

 

 

 

 

 

1,514

 

Vesting of stock-based compensation

 

 

 

84,753

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

 

 

 

2,560

 

 

 

 

 

2,560

 

ESOP activity

 

 

 

178,571

 

 

2,500

 

34

 

 

 

 

2,534

 

Dividends on common stock ($0.18 per share)

 

 

 

 

 

 

(6,195

)

 

 

 

(6,195

)

Dividends on preferred stock

 

 

 

 

 

 

(2,534

)

 

 

 

(2,534

)

Cash received from noncontrolling interest

 

 

 

 

 

 

 

 

 

316

 

316

 

Cash distributions to noncontrolling interest

 

 

 

 

 

 

 

 

 

(2,840

)

(2,840

)

Sale of majority-owned subsidiary

 

 

 

 

 

 

 

 

 

(189

)

(189

)

Net income

 

 

 

 

 

 

82,604

 

 

 

2,957

 

85,561

 

Other comprehensive income

 

 

 

 

 

 

 

3,713

 

 

 

3,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2012

 

114,068

 

$

114,068

 

32,357,629

 

$

32

 

$

162,697

 

$

318,200

 

$

8,300

 

$

(2,070

)

$

2,497

 

$

603,724

 

 

See accompanying notes.

 

4


 

PlainsCapital Corporation and Subsidiaries

Consolidated Statements of Cash Flows—Unaudited

(In thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

Operating Activities

 

 

 

 

 

Net income

 

$

85,561

 

$

40,593

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities

 

 

 

 

 

Provision for loan losses

 

8,516

 

18,238

 

Net losses on other real estate owned

 

6,980

 

7,352

 

Depreciation and amortization

 

17,881

 

22,247

 

Stock-based compensation expense

 

2,560

 

1,799

 

Net realized losses (gains) on securities

 

4,689

 

2,367

 

Loss on sale of premises and equipment

 

975

 

178

 

Gain on sale of majority-owned subsidiary

 

(74

)

 

Stock dividends received on securities

 

(23

)

(17

)

Deferred income taxes

 

(3,645

)

(746

)

Net change in prepaid FDIC assessments

 

2,490

 

3,446

 

Net change in assets segregated for regulatory purposes

 

(2,800

)

 

Net change in trading securities

 

13,801

 

(28,275

)

Net change in broker-dealer and clearing organization receivables

 

(62,905

)

(80,434

)

Net change in fee award receivable

 

895

 

922

 

Net change in other assets

 

(53,244

)

(6,612

)

Net change in broker-dealer and clearing organization payables

 

32,967

 

76,662

 

Net change in other liabilities

 

39,905

 

(19,969

)

Net gains from sale of loans

 

(375,803

)

(196,891

)

Loans originated for sale

 

(9,706,400

)

(5,870,405

)

Proceeds from loans sold

 

9,515,877

 

5,848,913

 

Net cash provided by (used in) operating activities

 

(471,797

)

(180,632

)

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

Net change in securities purchased under resale agreements

 

(34,976

)

82,464

 

Proceeds from maturities and principal reductions of securities held to maturity

 

16,888

 

20,657

 

Proceeds from sales, maturities and principal reductions of securities available for sale

 

515,601

 

478,773

 

Purchases of securities held to maturity

 

 

(1,031

)

Purchases of securities available for sale

 

(511,761

)

(534,902

)

Net change in loans

 

64,556

 

(24,080

)

Purchases of premises and equipment and other assets

 

(20,245

)

(24,952

)

Proceeds from sales of premises and equipment and other real estate owned

 

8,337

 

11,020

 

Net proceeds from sale of majority-owned subsidiary

 

3,934

 

 

Net cash received (paid) for Federal Home Loan Bank and Federal Reserve Bank stock

 

(27,292

)

3,341

 

Net cash provided by (used in) investing activities

 

15,042

 

11,290

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

Net change in deposits

 

79,881

 

456,001

 

Net change in short-term borrowings

 

421,905

 

(175,229

)

Proceeds from notes payable

 

 

4,000

 

Payments on notes payable

 

(9,346

)

(10,197

)

Payments to redeem preferred stock

 

 

(92,013

)

Proceeds from issuance of preferred stock

 

 

114,068

 

Proceeds from issuance of common stock

 

4,014

 

300

 

Dividends paid

 

(9,056

)

(9,256

)

Net cash received from (distributed to) noncontrolling interest

 

(2,524

)

292

 

Other, net

 

(346

)

(347

)

Net cash provided by (used in) financing activities

 

484,528

 

287,619

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

27,773

 

118,277

 

Cash and cash equivalents at beginning of period

 

347,189

 

359,335

 

Cash and cash equivalents at end of period

 

$

374,962

 

$

477,612

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

21,173

 

$

30,496

 

Income taxes

 

$

44,138

 

$

2,575

 

 

 

 

 

 

 

Supplemental Schedule of Noncash Activities

 

 

 

 

 

Conversion of loans to other real estate owned

 

$

11,029

 

$

27,630

 

Capital leases

 

$

 

$

887

 

 

See accompanying notes.

 

5



 

PlainsCapital Corporation and Subsidiaries

Notes to Consolidated Interim Financial Statements — Unaudited

September 30, 2012

 

1. Summary of Significant Accounting and Reporting Policies

 

Basis of Presentation

 

The unaudited consolidated financial statements of PlainsCapital Corporation, a Texas corporation, and its subsidiaries (“we,” “us,” “our,” “our company,” or “PlainsCapital”) for the three and nine month periods ended September 30, 2012 and 2011 have been prepared by us pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).

 

The consolidated interim financial statements of PlainsCapital and subsidiaries are unaudited, but in the opinion of management, contain all adjustments (consisting primarily of normal recurring accruals) necessary for a fair statement of the results of the interim periods presented. The consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with instructions adopted by the SEC. Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K filed with the SEC on March 16, 2012. Results for interim periods are not necessarily indicative of results to be expected for a full year or any future period. PlainsCapital has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited consolidated financial statements included in this Exhibit 99.2 were issued.

 

PlainsCapital is a financial holding company registered under the Bank Holding Company Act of 1956, as amended by the Graham-Leach-Bliley Act of 1999, headquartered in Dallas, Texas, that provides, through its subsidiaries, an array of financial products and services. In addition to traditional banking services, PlainsCapital provides residential mortgage lending, investment banking, public finance advisory, wealth and investment management, treasury management, fixed income sales, asset management and correspondent clearing services.

 

PlainsCapital owns 100% of the outstanding stock of PlainsCapital Bank (the “Bank”) and 100% of the membership interest in PlainsCapital Equity, LLC. The Bank owns 100% of the outstanding stock of PrimeLending, a PlainsCapital Company (“PrimeLending”), PNB Aero Services, Inc. and PCB-ARC, Inc. The Bank has a 100% membership interest in First Southwest Holdings, LLC (“First Southwest”) and PlainsCapital Securities, LLC, as well as a 51% voting interest in PlainsCapital Insurance Services, LLC.

 

The principal subsidiaries of First Southwest are First Southwest Company (“FSC”), a broker-dealer registered with the SEC and the Financial Industry Regulatory Authority (“FINRA”), and First Southwest Asset Management, Inc., a registered investment advisor under the Investment Advisors Act of 1940.

 

PrimeLending owns a 100% membership interest in PrimeLending Ventures Management, LLC, the controlling and sole managing member of PrimeLending Ventures, LLC (“Ventures”). Through a series limited liability company structure, Ventures establishes separate operating divisions with select business partners, primarily home builders, to originate residential mortgage loans.

 

On May 8, 2012, we entered into an Agreement and Plan of Merger with Hilltop Holdings Inc. (“Hilltop”) and a wholly owned subsidiary of Hilltop, whereby if the merger (the “Merger”) contemplated therein were consummated, PlainsCapital would merge into a subsidiary of Hilltop, which subsidiary would survive the transaction, and each share of our common stock would be converted into the right to receive 0.776 shares of Hilltop’s common stock and a cash payment of $9.00, subject to certain adjustments. The shareholders of PlainsCapital have approved the Merger, and the shareholders of Hilltop have approved the issuance of shares in connection with the Merger. The Merger is subject to receipt of regulatory approval and satisfaction of other customary closing conditions. If completed, the Merger would constitute a change in control of PlainsCapital.

 

6



 

1. Summary of Significant Accounting and Reporting Policies (continued)

 

In July 2012, PlainsCapital sold, at approximately carrying value, its controlling membership interest in Hester Capital Management, LLC (“Hester Capital”) to an unrelated third party. The operations of Hester Capital were not significant to PlainsCapital or to PlainsCapital’s financial advisory segment.

 

The acquisition cost of First Southwest was approximately $62.2 million. In addition, PlainsCapital placed approximately 1.7 million shares of PlainsCapital common stock, valued at approximately $19.2 million as of December 31, 2008, into escrow. The percentage of shares to be released from escrow and distributed to former First Southwest stockholders will be determined based upon, among other factors, the valuation of certain auction rate bonds held by First Southwest prior to the merger (or repurchased from investors following the closing of the merger) as of the last day of December 2012 or, if applicable, the aggregate sales price of such auction rate bonds prior to such date. Based on sales of auction rate bonds to date and the fair value of bonds held at September 30, 2012, we expect to release between 50% and 80% of the shares held in escrow to former First Southwest stockholders. However, we cannot determine the precise number of shares to be released from escrow upon resolution of the contingency on December 31, 2012. Any shares released out of the escrow will be accounted for as additional acquisition cost.

 

PlainsCapital used a third-party valuation specialist to assist in the determination of the fair value of assets acquired, including intangibles, and liabilities assumed in the acquisition. The purchase price allocation resulted in net assets acquired in excess of consideration paid of approximately $12.8 million. That amount has been recorded in other liabilities until the contingent consideration issue described previously is settled. Upon resolution of the contingent consideration issue, the acquisition cost of First Southwest may increase, resulting in a smaller excess of net assets acquired over consideration paid, or in certain circumstances, an excess of consideration paid over net assets acquired that would result in recording goodwill from the transaction. Any remaining excess of net assets acquired over consideration paid will be allocated pro-rata to reduce the carrying value of purchased assets.

 

The consolidated interim financial statements include the accounts of the above-named entities. All significant intercompany transactions and balances have been eliminated. Noncontrolling interests have been recorded for minority ownership in entities that are not wholly owned and are presented in compliance with the provisions of Noncontrolling Interest in Subsidiary Subsections of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”).

 

PlainsCapital also owns 100% of the outstanding common stock of PCC Statutory Trusts I, II, III and IV (the “Trusts”), which are not included in the consolidated financial statements pursuant to the requirements of the Variable Interest Entities Subsections of the ASC, because the primary beneficiaries of the Trusts are not within the consolidated group.

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Estimates regarding the allowance for loan losses and the valuation of certain investments are particularly subject to change.

 

Cash Flow Reporting

 

For the purpose of presentation in the consolidated statement of cash flows, cash and cash equivalents are defined as the amount included in the consolidated balance sheets caption “Cash and due from banks” and the portion of the amount in the caption “Federal funds sold and securities purchased under agreements to resell” that represents federal funds sold. Cash equivalents have original maturities of three months or less.

 

Comprehensive Income

 

PlainsCapital’s comprehensive income consists of its net income and unrealized holding gains (losses) on its available for sale securities, including securities for which the credit portion of an other-than-temporary impairment (“OTTI”) has been recognized in earnings, and investments held in trust for the Supplemental Executive Pension Plan.

 

7



 

1. Summary of Significant Accounting and Reporting Policies (continued)

 

The components of accumulated other comprehensive income (“AOCI”) at September 30, 2012 and December 31, 2011 are shown in the following table (in thousands, net of taxes):

 

 

 

September 30,
2012

 

December 31,
2011

 

Unrealized gain on securities available for sale

 

$

7,706

 

$

5,718

 

Unrealized gain (loss) on securities for which the credit portion of an OTTI has been recognized in earnings

 

41

 

(1,428

)

Unrealized gain on securities held in trust for the Supplemental Executive Pension Plan

 

553

 

297

 

 

 

$

8,300

 

$

4,587

 

 

Reclassification

 

Certain items in the 2011 financial statements have been reclassified to conform to the 2012 presentation.

 

2. Securities

 

The amortized cost and fair value of securities, excluding trading securities, as of September 30, 2012, and December 31, 2011 are summarized as follows (in thousands):

 

 

 

Available for Sale

 

 

 

 

 

Recognized in AOCI

 

 

 

 

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

OTTI

 

Fair Value

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

U. S. government agencies

 

 

 

 

 

 

 

 

 

 

 

Bonds

 

$

390,250

 

$

1,082

 

$

(26

)

$

 

$

391,306

 

Mortgage-backed securities

 

33,275

 

3,536

 

 

 

36,811

 

Collateralized mortgage obligations

 

118,866

 

1,342

 

(49

)

 

120,159

 

States and political subdivisions

 

61,435

 

5,973

 

(3

)

 

67,405

 

Auction rate bonds

 

24,093

 

 

 

64

 

24,157

 

Totals

 

$

627,919

 

$

11,933

 

$

(78

)

$

64

 

$

639,838

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

U. S. government agencies

 

 

 

 

 

 

 

 

 

 

 

Bonds

 

$

183,191

 

$

659

 

$

 

$

 

$

183,850

 

Mortgage-backed securities

 

33,897

 

2,456

 

(83

)

 

36,270

 

Collateralized mortgage obligations

 

260,878

 

2,284

 

(1,084

)

 

262,078

 

States and political subdivisions

 

69,779

 

4,613

 

(48

)

 

74,344

 

Auction rate bonds

 

46,542

 

 

 

(1,998

)

44,544

 

Totals

 

$

594,287

 

$

10,012

 

$

(1,215

)

$

(1,998

)

$

601,086

 

 

 

 

Held to Maturity

 

 

 

Amortized
Cost

 

OTTI
Unrealized Loss
Recognized in AOCI

 

Carrying Value

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair Value

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

5,209

 

$

 

$

5,209

 

$

449

 

$

(5

)

$

5,653

 

Collateralized mortgage obligations

 

10,915

 

 

10,915

 

223

 

(20

)

11,118

 

States and political subdivisions

 

101,347

 

 

101,347

 

8,901

 

(2

)

110,246

 

Auction rate bonds

 

 

 

 

 

 

 

Totals

 

$

117,471

 

$

 

$

117,471

 

$

9,573

 

$

(27

)

$

127,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

6,639

 

$

 

$

6,639

 

$

547

 

$

(6

)

$

7,180

 

Collateralized mortgage obligations

 

15,974

 

 

15,974

 

419

 

(88

)

16,305

 

States and political subdivisions

 

111,924

 

 

111,924

 

7,209

 

(10

)

119,123

 

Auction rate bonds

 

45,372

 

(199

)

45,173

 

955

 

 

46,128

 

Totals

 

$

179,909

 

$

(199

)

$

179,710

 

$

9,130

 

$

(104

)

$

188,736

 

 

8



 

2. Securities (continued)

 

In the second quarter of 2012, the credit ratings of all of the auction rate bonds held by the Bank were downgraded. In response to the deterioration of the creditworthiness of the auction rate bonds evidenced by the downgrade, the Bank transferred senior auction rate bonds with a net carrying amount of $41.3 million from held to maturity to available for sale. The net carrying amount of the transferred securities included an unrealized loss of $2.8 million that was included, net of tax, in accumulated other comprehensive income at June 30, 2012, which reduced shareholders’ equity.

 

In addition, the Bank determined that certain senior auction rate bonds had incurred other-than-temporary impairment. In order to determine the amount of the OTTI, the Bank evaluated the historical and projected performance of the underlying student loan collateral, the extent of the government guarantee, expenses associated with the trust that issued the securities, the expected cash flows from the auction rate bonds and other factors. As a result of this evaluation, the Bank determined that it incurred OTTI of $0 and approximately $4.9 million on auction rate bonds for the three and nine months ended September 30, 2012. The credit-related portion of the OTTI, calculated as the difference between the securities’ amortized cost basis and the present value of the securities’ expected future cash flows, was $0 and approximately $2.1 million for the three and nine months ended September 30, 2012, and was recorded in operating results. The remaining $2.8 million of the OTTI for the nine months ended September 30, 2012 has been recognized in other comprehensive income. The Bank incurred OTTI of $6.2 million for the three and nine months ended September 30, 2011. The credit related portion of the OTTI was approximately $3.9 million for the three and nine months ended and was recorded in operating results, while the remaining OTTI of $2.3 million was recorded in other comprehensive income.

 

In the third quarter of 2012, the Bank sold all of its senior auction rate bonds, resulting in a remaining balance of $24.2 million of subordinated action rate bonds. The bank received proceeds of $63.2 million and realized gross losses of $2.6 million.

 

The following table provides details regarding the amounts of credit-related OTTI recognized in earnings (in thousands):

 

 

 

Nine Months Ended
September 30,

 

Twelve Months Ended
December 31,

 

 

 

2012

 

2011

 

Balance at beginning of period

 

$

5,305

 

$

 

Additions for credit-related OTTI not previously recognized

 

1,156

 

5,305

 

Additional increases to credit loss on OTTI previously recognized

 

932

 

 

Reductions for securities sold during the period (realized)

 

(2,847

)

 

Balance at end of period

 

$

4,546

 

$

5,305

 

 

9


 

2. Securities (continued)

 

Information regarding securities, including those for which the credit-related portion of an OTTI has been recorded in earnings, which were in an unrealized loss position as of September 30, 2012 and December 31, 2011, is shown in the following tables (dollars in thousands):

 

 

 

As of September 30, 2012

 

As of December 31, 2011

 

 

 

Number of
Securities

 

Fair Value

 

Unrealized
Losses

 

Number of
Securities

 

Fair Value

 

Unrealized
Losses

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

1

 

$

24,969

 

$

26

 

 

$

 

$

 

Unrealized loss for more than twelve months

 

 

 

 

 

 

 

 

 

1

 

24,969

 

26

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

 

 

 

 

 

 

Unrealized loss for more than twelve months

 

 

 

 

1

 

4,404

 

83

 

 

 

 

 

 

1

 

4,404

 

83

 

Collateralized mortgage obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

8

 

33,666

 

47

 

15

 

106,887

 

1,083

 

Unrealized loss for more than twelve months

 

1

 

6,568

 

2

 

1

 

552

 

1

 

 

 

9

 

40,234

 

49

 

16

 

107,439

 

1,084

 

States and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

 

 

 

3

 

635

 

13

 

Unrealized loss for more than twelve months

 

1

 

133

 

3

 

4

 

4,380

 

35

 

 

 

1

 

133

 

3

 

7

 

5,015

 

48

 

Auction rate bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

 

 

 

 

 

 

Unrealized loss for more than twelve months

 

1

 

16,841

 

155

 

3

 

44,544

 

1,998

 

 

 

1

 

16,841

 

155

 

3

 

44,544

 

1,998

 

Total available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

9

 

58,635

 

73

 

18

 

107,522

 

1,096

 

Unrealized loss for more than twelve months

 

3

 

23,542

 

160

 

9

 

53,880

 

2,117

 

 

 

12

 

$

82,177

 

$

233

 

27

 

$

161,402

 

$

3,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

1

 

$

491

 

$

5

 

1

 

$

491

 

$

6

 

Unrealized loss for more than twelve months

 

 

 

 

 

 

 

 

 

1

 

491

 

5

 

1

 

491

 

6

 

Collateralized mortgage obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

1

 

3,316

 

20

 

1

 

5,337

 

88

 

Unrealized loss for more than twelve months

 

 

 

 

 

 

 

 

 

1

 

3,316

 

20

 

1

 

5,337

 

88

 

States and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

3

 

1,875

 

 

 

 

 

Unrealized loss for more than twelve months

 

1

 

208

 

2

 

6

 

2,498

 

10

 

 

 

4

 

2,083

 

2

 

6

 

2,498

 

10

 

Auction rate bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

 

 

 

 

 

 

Unrealized loss for more than twelve months

 

 

 

 

2

 

10,081

 

199

 

 

 

 

 

 

2

 

10,081

 

199

 

Total held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss for less than twelve months

 

5

 

5,682

 

25

 

2

 

5,828

 

94

 

Unrealized loss for more than twelve months

 

1

 

208

 

2

 

8

 

12,579

 

209

 

 

 

6

 

$

5,890

 

$

27

 

10

 

$

18,407

 

$

303

 

 

10



 

2. Securities (continued)

 

As noted above, the Bank has incurred OTTI on securities classified as available for sale. Subject to the discussion of OTTI above, management has the intent and ability to hold the securities classified as held to maturity until they mature, at which time the Bank expects to receive full value for the securities. As of September 30, 2012, management does not intend to sell any of the securities classified as available for sale in the previous table and believes that it is more likely than not that the Bank will not have to sell any such securities before a recovery of cost. As of September 30, 2012 and December 31, 2011, the securities included in the previous table represented 11.48% and 22.77%, respectively, of the fair value of the Bank’s securities portfolio. At September 30, 2012 and December 31, 2011, total impairment represented 0.30% and 1.96%, respectively, of the fair value of the underlying securities, and 0.03% and 0.45%, respectively, of the fair value of the Bank’s securities portfolio. Management believes the other impairments detailed in the table are temporary and relate primarily to changes in interest rates and liquidity as of September 30, 2012.

 

The amortized cost and fair value of securities, excluding trading securities, as of September 30, 2012 are shown by contractual maturity below (in thousands).

 

 

 

Securities Available for
Sale

 

Securities Held to
Maturity

 

 

 

Amortized
Cost

 

Fair Value

 

Carrying
Value

 

Fair Value

 

Due in one year or less

 

$

3,095

 

$

3,195

 

$

4,766

 

$

4,833

 

Due after one year through five years

 

12,055

 

12,277

 

3,915

 

4,038

 

Due after five years through ten years

 

664

 

689

 

14,140

 

14,872

 

Due after ten years

 

459,964

 

466,707

 

78,526

 

86,503

 

 

 

475,778

 

482,868

 

101,347

 

110,246

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

33,275

 

36,811

 

5,209

 

5,653

 

Collateralized mortgage obligations

 

118,866

 

120,159

 

10,915

 

11,118

 

 

 

$

627,919

 

$

639,838

 

$

117,471

 

$

127,017

 

 

Excluding the auction rate bonds described previously, the Bank did not sell securities in either of the three or nine months ended September 30, 2012. For the three and nine months ended September 30, 2011, the Bank received proceeds from the sale of available for sale securities of $152.3 million and $228.5 million, respectively, and realized gross gains of $0.3 million and $1.5 million, respectively. The Bank determines the cost of securities sold by specific identification.

 

We realized net gains on our trading securities portfolio of $1.3 million and $4.8 million for the three and nine months ended September 30, 2012, respectively, and $1.2 million and $2.9 million for the three and nine months ended September 30, 2011, respectively.

 

Securities with a carrying amount of approximately $472.5 million and $685.9 million (fair value of approximately $493.2 million and $701.8 million) at September 30, 2012 and December 31, 2011, respectively, were pledged to secure public and trust deposits, federal funds purchased and securities sold under agreements to repurchase, and for other purposes as required or permitted by law.

 

11



 

3. Loans and Allowance for Loan Losses

 

Loans summarized by category as of September 30, 2012 and December 31, 2011, are as follows (in thousands):

 

 

 

September 30,
2012

 

December 31,
2011

 

Commercial and industrial

 

 

 

 

 

Commercial

 

$

1,485,353

 

$

1,473,564

 

Lease financing

 

27,185

 

32,604

 

Securities (primarily margin loans)

 

264,050

 

319,895

 

Real estate

 

1,183,969

 

1,221,726

 

Construction and land development

 

271,524

 

273,949

 

Consumer

 

27,664

 

29,429

 

 

 

3,259,745

 

3,351,167

 

Allowance for loan losses

 

(59,453

)

(67,495

)

 

 

$

3,200,292

 

$

3,283,672

 

 

PlainsCapital has lending policies in place with the goal of establishing an asset portfolio that will provide a return on shareholders’ equity sufficient to maintain capital to assets ratios that meet or exceed established regulatory guidelines. Loans are underwritten with careful consideration of the borrower’s financial condition, the specific purpose of the loan, the primary sources of repayment and any collateral pledged to secure the loan.

 

Underwriting procedures address financial components based on the size or complexity of the credit. The financial components include, but are not limited to, current and projected global cash flows, shock analysis and/or stress testing, and trends in appropriate balance sheet and income statement ratios. Collateral analysis includes a complete description of the collateral, as well as determining values, monitoring requirements, loan to value ratios, concentration risk, appraisal requirements and other information relevant to the collateral being pledged. Guarantor analysis includes liquidity and global cash flow analysis based on the significance the guarantors are expected to serve as secondary repayment sources. PlainsCapital’s underwriting standards are set forth in its loan policy. The loan policy provides for specific guidelines by portfolio segment, including commercial and industrial, real estate, construction and land development, and consumer loans. Within each individual portfolio segment, permissible and impermissible loan types are explicitly outlined. Within the loan types, minimum requirements for the underwriting factors listed above are provided.

 

PlainsCapital maintains an independent loan review department that reviews credit risk in response to both external and internal factors that potentially impact the performance of either individual loans or the overall loan portfolio. The loan review process reviews the creditworthiness of borrowers and determines compliance with the loan policy. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel. Results of these reviews are presented to management and the Bank’s Board of Directors.

 

12



 

3. Loans and Allowance for Loan Losses (continued)

 

Impaired loans exhibit a clear indication that the borrower’s cash flow may not be sufficient to meet principal and interest payments, which is generally when a loan is 90 days past due unless the asset is both well secured and in the process of collection. Impaired loans include non-accrual loans, troubled debt restructurings (“TDRs”) and partially charged-off loans. Impaired loans as of September 30, 2012 and December 31, 2011 are summarized by class in the following tables (in thousands):

 

 

 

Unpaid
Contractual
Principal Balance

 

Recorded
Investment with
No Allowance

 

Recorded
Investment with
Allowance

 

Total
Recorded
Investment

 

Related
Allowance

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

13,062

 

$

6,065

 

$

6,016

 

$

12,081

 

$

468

 

Secured by equipment

 

5,939

 

217

 

5,722

 

5,939

 

643

 

Unsecured

 

6,559

 

289

 

1,423

 

1,712

 

786

 

Lease financing

 

791

 

791

 

 

791

 

 

All other commercial and industrial

 

4,126

 

1,279

 

2,847

 

4,126

 

427

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

18,468

 

6,710

 

9,683

 

16,393

 

970

 

Secured by residential properties

 

9,130

 

7,153

 

 

7,153

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

Residential construction loans

 

949

 

949

 

 

949

 

 

Commercial construction loans and land development

 

26,512

 

17,871

 

 

17,871

 

 

Consumer

 

 

 

 

 

 

 

 

$

85,536

 

$

41,324

 

$

25,691

 

$

67,015

 

$

3,294

 

 

 

 

Unpaid
Contractual
Principal Balance

 

Recorded
Investment with
No Allowance

 

Recorded
Investment with
Allowance

 

Total
Recorded
Investment

 

Related
Allowance

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

13,991

 

$

11,037

 

$

1,869

 

$

12,906

 

$

392

 

Secured by equipment

 

263

 

263

 

 

263

 

 

Unsecured

 

6,753

 

192

 

2,561

 

2,753

 

837

 

Lease financing

 

1,561

 

1,561

 

 

1,561

 

 

All other commercial and industrial

 

2,848

 

1,963

 

885

 

2,848

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

32,888

 

16,547

 

12,035

 

28,582

 

2,664

 

Secured by residential properties

 

10,812

 

9,519

 

 

9,519

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

Residential construction loans

 

1,662

 

1,662

 

 

1,662

 

 

Commercial construction loans and land development

 

28,547

 

6,690

 

17,920

 

24,610

 

4,894

 

Consumer

 

 

 

 

 

 

 

 

$

99,325

 

$

49,434

 

$

35,270

 

$

84,704

 

$

8,787

 

 

13



 

3. Loans and Allowance for Loan Losses (continued)

 

Average investment in impaired loans for the three and nine months ended September 30, 2012 and 2011 are summarized by class in the following table (in thousands):

 

 

 

Three
Months  Ended
September 30, 2012

 

Nine
Months Ended
September
30, 2012

 

Three
Months  Ended
September 30, 2011

 

Nine
Months Ended
September
30, 2011

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

10,271

 

$

12,494

 

$

6,866

 

$

10,914

 

Secured by equipment

 

3,125

 

3,101

 

392

 

575

 

Unsecured

 

1,703

 

2,233

 

4,899

 

2,249

 

Lease financing

 

834

 

1,176

 

1,886

 

3,932

 

All other commercial and industrial

 

3,156

 

3,487

 

898

 

4,391

 

Real estate

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

17,577

 

22,488

 

18,553

 

17,439

 

Secured by residential properties

 

8,182

 

8,336

 

8,515

 

9,713

 

Construction and land development

 

 

 

 

 

 

 

 

 

Residential construction loans

 

1,069

 

1,306

 

847

 

1,354

 

Commercial construction loans and land development

 

18,016

 

21,241

 

43,624

 

44,982

 

Consumer

 

 

 

116

 

118

 

 

 

$

63,933

 

$

75,862

 

$

86,596

 

$

95,667

 

 

Interest income recorded on accruing impaired loans was approximately $0.1 million and $0.3 million for the three and nine months ended September 30, 2012, respectively, and $0.3 million and $0.6 million for the three and nine months ended September 30, 2011, respectively. Interest income recorded on non-accrual loans for the three and nine months ended September 30, 2012 and 2011 was nominal. At September 30, 2012, PlainsCapital had no unadvanced commitments to borrowers whose loans have been restructured in TDRs.

 

14


 

3. Loans and Allowance for Loan Losses (continued)

 

Non-accrual loans as of September 30, 2012 and December 31, 2011 are summarized by class in the following table (in thousands):

 

 

 

September 30,
2012

 

December 31,
2011

 

Commercial and industrial

 

 

 

 

 

Secured by receivables

 

$

12,081

 

$

12,707

 

Secured by equipment

 

5,939

 

263

 

Unsecured

 

1,694

 

2,720

 

Lease financing

 

791

 

1,561

 

All other commercial and industrial

 

2,847

 

1,000

 

Real estate

 

 

 

 

 

Secured by commercial properties

 

13,708

 

26,611

 

Secured by residential properties

 

6,231

 

4,612

 

Construction and land development

 

 

 

 

 

Residential construction loans

 

949

 

1,465

 

Commercial construction loans and land development

 

17,651

 

24,376

 

Consumer

 

 

 

 

 

$

61,891

 

$

75,315

 

 

PlainsCapital classifies loan modifications as TDRs when it concludes both that it has granted a concession to a debtor and that the debtor is experiencing financial difficulties. Loan modifications are typically structured to create affordable payments for the debtor and can be achieved in a variety of ways. PlainsCapital modifies loans by reducing interest rates and/or lengthening loan amortization schedules. PlainsCapital also reconfigures a single loan into two or more loans (“A/B Note”). The typical A/B Note restructure results in a “bad” loan which is charged off and a “good” loan or loans the terms of which comply with the Bank’s customary underwriting policies. The debt charged off on the “bad” loan is not forgiven to the debtor.

 

15



 

3. Loans and Allowance for Loan Losses (continued)

 

Information regarding TDRs granted for the nine months ended September 30, 2012 and 2011 is shown in the following tables. There were no TDRs granted for the three months ended September 30, 2012 or 2011.

 

 

 

Recorded Investment in Loans Modified by

 

 

 

A/B Note

 

Interest Rate
Adjustment

 

Payment Term
Extension

 

Total
Modifications

 

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

 

$

 

$

498

 

$

498

 

Secured by equipment

 

 

 

 

 

Unsecured

 

 

 

 

 

Lease financing

 

 

 

 

 

All other commercial and industrial

 

 

 

 

 

Real estate

 

 

 

 

 

Secured by commercial properties

 

 

 

2,370

 

2,370

 

Secured by residential properties

 

 

 

1,548

 

1,548

 

Construction and land development

 

 

 

 

 

Residential construction loans

 

 

 

949

 

949

 

Commercial construction loans and land development

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

$

 

$

 

$

5,365

 

$

5,365

 

 

 

 

Recorded Investment in Loans Modified by

 

 

 

A/B Note

 

Interest Rate
Adjustment

 

Payment Term
Extension

 

Total
Modifications

 

Nine Months Ended September 30, 2011

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

 

$

 

$

 

$

 

Secured by equipment

 

 

 

 

 

Unsecured

 

 

 

2,666

 

2,666

 

Lease financing

 

 

 

 

 

All other commercial and industrial

 

246

 

 

1,621

 

1,867

 

Real estate

 

 

 

 

 

Secured by commercial properties

 

 

 

 

 

Secured by residential properties

 

203

 

 

 

203

 

Construction and land development

 

 

 

 

 

Residential construction loans

 

 

647

 

 

647

 

Commercial construction loans and land development

 

478

 

 

 

478

 

Consumer

 

 

 

 

 

 

 

$

927

 

$

647

 

$

4,287

 

$

5,861

 

 

16



 

3. Loans and Allowance for Loan Losses (continued)

 

The following tables present information regarding the TDRs granted in the twelve months preceding September 30, 2012 and 2011 for which a payment was at least 30 days past due in the three and nine months ended September 30, 2012 and 2011 (dollar amounts in thousands):

 

 

 

Three Months Ended September 30, 2012

 

Nine Months Ended September 30, 2012

 

 

 

Number of
Loans

 

Recorded
Investment

 

Number of
Loans

 

Recorded
Investment

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

 

$

 

 

$

 

Secured by equipment

 

 

 

 

 

Unsecured

 

 

 

 

 

Lease financing

 

 

 

 

 

All other commercial and industrial

 

 

 

 

 

Real estate

 

 

 

 

 

Secured by commercial properties

 

 

 

6

 

1,005

 

Secured by residential properties

 

 

 

 

 

Construction and land development

 

 

 

 

 

Residential construction loans

 

 

 

 

 

Commercial construction loans and land development

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

$

 

6

 

$

1,005

 

 

 

 

Three Months Ended September 30, 2011

 

Nine Months Ended September 30, 2011

 

 

 

Number of
Loans

 

Recorded
Investment

 

Number of
Loans

 

Recorded
Investment

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

 

$

 

 

$

 

Secured by equipment

 

 

 

1

 

228

 

Unsecured

 

 

 

 

 

Lease financing

 

 

 

 

 

All other commercial and industrial

 

 

 

 

 

Real estate

 

 

 

 

 

Secured by commercial properties

 

 

 

 

 

Secured by residential properties

 

 

 

 

 

Construction and land development

 

 

 

 

 

Residential construction loans

 

 

 

 

 

Commercial construction loans and land development

 

3

 

16,671

 

4

 

16,910

 

Consumer

 

 

 

 

 

 

 

3

 

$

16,671

 

5

 

$

17,138

 

 

17



 

3. Loans and Allowance for Loan Losses (continued)

 

An analysis of the aging of PlainsCapital’s loan portfolio as of September 30, 2012 and December 31, 2011 is shown in the following tables (in thousands):

 

 

 

Loans Past Due
30-89 Days

 

Loans Past Due
90 Days or More

 

Total
Past Due Loans

 

Current
Loans

 

Total Loans

 

Accruing Loans
Past Due

90 Days or More

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

2,986

 

$

3,241

 

$

6,227

 

$

679,690

 

$

685,917

 

$

 

Secured by equipment

 

192

 

182

 

374

 

183,773

 

184,147

 

 

Unsecured

 

150

 

 

150

 

120,468

 

120,618

 

 

Lease financing

 

779

 

791

 

1,570

 

25,615

 

27,185

 

 

All other commercial and industrial

 

179

 

15

 

194

 

758,527

 

758,721

 

15

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

1,414

 

1,177

 

2,591

 

910,172

 

912,763

 

 

Secured by residential properties

 

1,874

 

2,351

 

4,225

 

266,981

 

271,206

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction loans

 

 

 

 

39,732

 

39,732

 

 

Commercial construction loans and land development

 

589

 

16,966

 

17,555

 

214,237

 

231,792

 

 

Consumer

 

76

 

 

76

 

27,588

 

27,664

 

 

 

 

$

8,239

 

$

24,723

 

$

32,962

 

$

3,226,783

 

$

3,259,745

 

$

15

 

 

 

 

Loans Past Due
30-89 Days

 

Loans Past Due
90 Days or More

 

Total
Past Due Loans

 

Current
Loans

 

Total Loans

 

Accruing Loans
Past Due
90 Days or More

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

2,168

 

$

7,961

 

$

10,129

 

$

685,075

 

$

695,204

 

$

 

Secured by equipment

 

1,151

 

218

 

1,369

 

133,290

 

134,659

 

 

Unsecured

 

34

 

8

 

42

 

113,481

 

113,523

 

 

Lease financing

 

2,965

 

1,561

 

4,526

 

28,078

 

32,604

 

 

All other commercial and industrial

 

5,119

 

968

 

6,087

 

843,986

 

850,073

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

531

 

19,105

 

19,636

 

921,613

 

941,249

 

 

Secured by residential properties

 

3,604

 

3,924

 

7,528

 

272,949

 

280,477

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction loans

 

1,745

 

 

1,745

 

46,810

 

48,555

 

 

Commercial construction loans and land development

 

43

 

24,164

 

24,207

 

201,187

 

225,394

 

 

Consumer

 

79

 

 

79

 

29,350

 

29,429

 

 

 

 

$

17,439

 

$

57,909

 

$

75,348

 

$

3,275,819

 

$

3,351,167

 

$

 

 

Management tracks credit quality trends on a quarterly basis related to: (i) past due levels, (ii) non-performing asset levels, (iii) classified loan levels, (iv) net charge-offs, and (v) general economic conditions at state and local levels.

 

PlainsCapital utilizes a risk grading matrix to assign a risk grade to each of the loans in its portfolio. A risk rating is assigned based on an assessment of the borrower’s management, collateral position, financial capacity, and economic factors. The general characteristics of the various risk grades are described below.

 

Pass — “Pass” loans present a range of acceptable risks to the Bank. Loans that would be considered virtually risk-free are rated Pass — lower risk. Loans that exhibit sound standards based on the grading factors above and present a reasonable risk to the Bank are rated Pass — normal risk. Loans that exhibit a minor weakness in one or more of the grading criteria but still present an acceptable risk to the Bank are rated Pass — higher risk.

 

Special Mention — A “Special Mention” asset has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset and weaken the Bank’s credit position at some future date. Special Mention assets are not adversely classified and are deemed not to expose the Bank to sufficient risk to require adverse classification.

 

18



 

3. Loans and Allowance for Loan Losses (continued)

 

Substandard — “Substandard” loans are inadequately protected by the current sound worth and paying capacity of the obligor or the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Many substandard loans are considered impaired.

 

The following tables present the internal risk grades of loans, as previously described, in the portfolio as of September 30, 2012 and December 31, 2011 by class (in thousands):

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Total

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

654,174

 

$

8,320

 

$

23,423

 

$

685,917

 

Secured by equipment

 

174,922

 

1,588

 

7,637

 

184,147

 

Unsecured

 

105,724

 

166

 

14,728

 

120,618

 

Lease financing

 

26,185

 

 

1,000

 

27,185

 

All other commercial and industrial

 

750,296

 

324

 

8,101

 

758,721

 

Real estate

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

890,374

 

925

 

21,464

 

912,763

 

Secured by residential properties

 

262,339

 

306

 

8,561

 

271,206

 

Construction and land development

 

 

 

 

 

 

 

 

 

Residential construction loans

 

38,783

 

 

949

 

39,732

 

Commercial construction loans and land development

 

211,720

 

 

20,072

 

231,792

 

Consumer

 

27,664

 

 

 

27,664

 

 

 

$

3,142,181

 

$

11,629

 

$

105,935

 

$

3,259,745

 

 

 

 

Pass

 

Special
Mention

 

Substandard

 

Total

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Secured by receivables

 

$

661,269

 

$

1,501

 

$

32,434

 

$

695,204

 

Secured by equipment

 

132,344

 

 

2,315

 

134,659

 

Unsecured

 

110,287

 

 

3,236

 

113,523

 

Lease financing

 

28,530

 

 

4,074

 

32,604

 

All other commercial and industrial

 

826,138

 

241

 

23,694

 

850,073

 

Real estate

 

 

 

 

 

 

 

 

 

Secured by commercial properties

 

908,267

 

272

 

32,710

 

941,249

 

Secured by residential properties

 

271,533

 

544

 

8,400

 

280,477

 

Construction and land development

 

 

 

 

 

 

 

 

 

Residential construction loans

 

47,090

 

 

1,465

 

48,555

 

Commercial construction loans and land development

 

194,664

 

2,736

 

27,994

 

225,394

 

Consumer

 

29,429

 

 

 

29,429

 

 

 

$

3,209,551

 

$

5,294

 

$

136,322

 

$

3,351,167

 

 

19


 

3. Loans and Allowance for Loan Losses (continued)

 

Net investment in lease financing at September 30, 2012 and December 31, 2011 is shown in the following table (in thousands).

 

 

 

September 30,
2012

 

December 31,
2011

 

Future minimum lease payments

 

$

27,791

 

$

33,565

 

Unguaranteed residual value

 

141

 

136

 

Guaranteed residual value

 

2,113

 

2,333

 

Initial direct costs, net of amortization

 

69

 

79

 

Unearned income

 

(2,929

)

(3,509

)

 

 

$

27,185

 

$

32,604

 

 

The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses inherent in the existing portfolio of loans. Management has responsibility for determining the level of the allowance for loan losses, subject to review by the Audit Committee of our Board of Directors and the Directors’ Loan Review Committee of the Bank’s Board of Directors.

 

It is management’s responsibility at the end of each quarter, or more frequently as deemed necessary, to analyze the level of the allowance for loan losses to ensure that it is appropriate for the estimated credit losses in the portfolio consistent with the Receivables and Contingencies Topics of the ASC. Estimated credit losses are the probable current amount of loans that we will be unable to collect given facts and circumstances as of the evaluation date. When management determines that a loan, or portion thereof, is uncollectible, the loan, or portion thereof, is charged off against the allowance for loan losses. Any subsequent recovery of charged-off loans is added back to the allowance for loan losses.

 

We have developed a methodology that seeks to determine an allowance within the scope of the Receivables and Contingencies Topics of the ASC. Each of the loans that has been determined to be impaired is within the scope of the Receivables Topic and is individually evaluated for impairment using one of three impairment measurement methods as of the evaluation date: (1) the present value of expected future discounted cash flows on the loan, (2) the loan’s observable market price, or (3) the fair value of the collateral if the loan is collateral dependent. Specific reserves are provided in our estimate of the allowance based on the measurement of impairment under these three methods, except for collateral dependent loans, which require the fair value method. All non-impaired loans are within the scope of the Contingencies Topic. Estimates of loss for the Contingencies Topic are calculated based on historical loss experience by loan portfolio segment adjusted for changes in trends, conditions, and other relevant factors that affect repayment of loans as of the evaluation date. While historical loss experience provides a reasonable starting point for the analysis, historical losses, or recent trends in losses, are not the sole basis upon which to determine the appropriate level for the allowance for loan losses. Management considers recent qualitative or environmental factors that are likely to cause estimated credit losses associated with the existing portfolio to differ from historical loss experience, including but not limited to: changes in lending policies and procedures; changes in underwriting standards; changes in economic and business conditions and developments that affect the collectability of the portfolio; the condition of various market segments; changes in the nature and volume of the portfolio and in the terms of loans; changes in lending management and staff; changes in the volume and severity of past due loans, the volume of non-accrual loans, and the volume and severity of adversely classified or graded loans; changes in the loan review system; changes in the value of underlying collateral for collateral-dependent loans; and any concentrations of credit and changes in the level of such concentrations.

 

We have designed our loan review program to identify and monitor problem loans by maintaining a credit grading process, ensuring that timely and appropriate changes are made to the loans with assigned risk grades and coordinating the delivery of the information necessary to assess the appropriateness of the allowance for loan losses. Loans are evaluated for impairment when: (i) payments on the loan are delayed, typically by 90 days or more (unless the loan is both well secured and in the process of collection), (ii) the loan becomes classified, (iii) the loan is being reviewed in the normal course of the loan review scope, or (iv) the loan is identified by the servicing officer as a problem. We review all loan relationships over $0.2 million that exhibit probable or observed credit weaknesses, the top 25 loan relationships by dollar amount in each market we serve and additional relationships necessary to achieve adequate coverage of our various lending markets.

 

20



 

3. Loans and Allowance for Loan Losses (continued)

 

Homogeneous loans, such as pools of consumer installment loans, residential mortgage loans and home equity loans, are not individually reviewed and are generally risk graded at the same levels. The risk grade and reserves are established for each pool of homogeneous loans based on the expected net charge-offs from current trends in delinquencies, losses or historical experience and general economic conditions. As of September 30, 2012, we had no material delinquencies in these types of loans.

 

The allowance is subject to regulatory examinations and determinations as to appropriateness, which may take into account such factors as the methodology used to calculate the allowance and the size of the allowance.

 

Changes in the allowance for loan losses, distributed by portfolio segment, were as follows (in thousands):

 

 

 

Commercial and
Industrial

 

Real
Estate

 

Construction and
Land Development

 

Consumer

 

Total

 

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

36,536

 

$

14,012

 

$

9,357

 

$

105

 

$

60,010

 

Provision charged to operations

 

1,920

 

1,151

 

(274

)

79

 

2,876

 

Loans charged off

 

(2,354

)

(1,414

)

(21

)

(8

)

(3,797

)

Recoveries on charged off loans

 

328

 

9

 

19

 

8

 

364

 

Balance at end of period

 

$

36,430

 

$

13,758

 

$

9,081

 

$

184

 

$

59,453

 

 

 

 

Commercial and
Industrial

 

Real
Estate

 

Construction and
Land Development

 

Consumer

 

Total

 

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

38,196

 

$

15,703

 

$

13,268

 

$

328

 

$

67,495

 

Provision charged to operations

 

7,128

 

1,135

 

387

 

(134

)

8,516

 

Loans charged off

 

(9,993

)

(3,435

)

(4,736

)

(39

)

(18,203

)

Recoveries on charged off loans

 

1,099

 

355

 

162

 

29

 

1,645

 

Balance at end of period

 

$

36,430

 

$

13,758

 

$

9,081

 

$

184

 

$

59,453

 

 

 

 

Commercial and
Industrial

 

Real Estate

 

Construction and
Land Development

 

Consumer

 

Unallocated

 

Total

 

Three Months Ended September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

42,162

 

$

10,851

 

$

14,859

 

$

425

 

$

11

 

$

68,308

 

Provision charged to operations

 

(1,093

)

1,016

 

4,557

 

(7

)

27

 

4,500

 

Loans charged off

 

(1,919

)

(539

)

(2,724

)

(62

)

 

(5,244

)

Recoveries on charged off loans

 

316

 

91

 

34

 

11

 

 

452

 

Balance at end of period

 

$

39,466

 

$

11,419

 

$

16,726

 

$

367

 

$

38

 

$

68,016

 

 

 

 

Commercial and
Industrial

 

Real Estate

 

Construction and
Land Development

 

Consumer

 

Unallocated

 

Total

 

Nine Months Ended September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

41,687

 

$

11,732

 

$

11,227

 

$

523

 

$

 

$

65,169

 

Provision charged to operations

 

6,711

 

738

 

10,837

 

(86

)

38

 

18,238

 

Loans charged off

 

(9,649

)

(1,314

)

(5,536

)

(142

)

 

(16,641

)

Recoveries on charged off loans

 

717

 

263

 

198

 

72

 

 

1,250

 

Balance at end of period

 

$

39,466

 

$

11,419

 

$

16,726

 

$

367

 

$

38

 

$

68,016

 

 

21



 

3. Loans and Allowance for Loan Losses (continued)

 

As of September 30, 2012 and December 31, 2011, the loan portfolio was distributed by portfolio segment and impairment methodology as shown below (in thousands):

 

 

 

Commercial and
Industrial

 

Real
Estate

 

Construction and
Land Development

 

Consumer

 

Total

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

24,649

 

$

23,546

 

$

18,820

 

$

 

$

67,015

 

Loans collectively evaluated for impairment

 

1,751,939

 

1,160,423

 

252,704

 

27,664

 

3,192,730

 

 

 

$

1,776,588

 

$

1,183,969

 

$

271,524

 

$

27,664

 

$

3,259,745

 

 

 

 

Commercial and
Industrial

 

Real
Estate

 

Construction and
Land Development

 

Consumer

 

Total

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

20,331

 

$

38,101

 

$

26,272

 

$

 

$

84,704

 

Loans collectively evaluated for impairment

 

1,805,732

 

1,183,625

 

247,677

 

29,429

 

3,266,463

 

 

 

$

1,826,063

 

$

1,221,726

 

$

273,949

 

$

29,429

 

$

3,351,167

 

 

As of September 30, 2012 and December 31, 2011, the allowance for loan losses was distributed by portfolio segment and impairment methodology as shown below (in thousands):

 

 

 

Commercial and
Industrial

 

Real
Estate

 

Construction and
Land Development

 

Consumer

 

Total

 

As of September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

2,324

 

$

970

 

$

 

$

 

$

3,294

 

Loans collectively evaluated for impairment

 

34,106

 

12,788

 

9,081

 

184

 

56,159

 

 

 

$

36,430

 

$

13,758

 

$

9,081

 

$

184

 

$

59,453

 

 

 

 

Commercial and
Industrial

 

Real
Estate

 

Construction and
Land Development

 

Consumer

 

Total

 

As of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

1,229

 

$

2,664

 

$

4,894

 

$

 

$

8,787

 

Loans collectively evaluated for impairment

 

36,967

 

13,039

 

8,374

 

328

 

58,708

 

 

 

$

38,196

 

$

15,703

 

$

13,268

 

$

328

 

$

67,495

 

 

22



 

4. Deposits

 

Deposits at September 30, 2012 and December 31, 2011 are summarized as follows (in thousands):

 

 

 

September 30,
2012

 

December 31,
2011

 

Noninterest-bearing demand

 

$

240,240

 

$

328,858

 

Interest-bearing:

 

 

 

 

 

NOW accounts

 

117,608

 

117,395

 

Money market

 

2,100,211

 

2,090,172

 

Brokered—money market

 

265,265

 

224,925

 

Demand

 

71,138

 

53,650

 

Savings

 

187,313

 

171,088

 

Time—$100,000 and over

 

714,474

 

840,837

 

Time—other

 

191,962

 

216,836

 

Brokered—time

 

437,876

 

202,445

 

 

 

$

4,326,087

 

$

4,246,206

 

 

5. Short-Term Borrowings

 

Short-term borrowings at September 30, 2012 and December 31, 2011 were as follows (in thousands):

 

 

 

September 30,
2012

 

December 31,
2011

 

Federal funds purchased

 

$

325,550

 

$

211,025

 

Securities sold under agreements to repurchase

 

113,694

 

134,114

 

Federal Home Loan Bank (FHLB) notes

 

350,000

 

50,000

 

Short-term bank loans

 

109,100

 

81,300

 

 

 

$

898,344

 

$

476,439

 

 

Federal funds purchased and securities sold under agreements to repurchase generally mature daily, on demand or on some other short-term basis. The Bank and FSC execute transactions to sell securities under agreements to repurchase with both their customers and broker-dealers. Securities involved in these transactions are held by the Bank, FSC or the dealer. Information concerning federal funds purchased and securities sold under agreements to repurchase is shown in the following table (dollar amounts in thousands):

 

 

 

Nine Months  Ended
September 30,

 

 

 

2012

 

2011

 

Average balance during the period

 

$

325,655

 

$

408,411

 

Average interest rate during the period

 

0.22

%

0.25

%

 

 

 

 

 

 

 

 

September 30,
2012

 

December 31,
2011

 

Average interest rate at end of period

 

0.15

%

0.20

%

Securities underlying the agreements at end of period

 

 

 

 

 

Carrying value

 

$

141,761

 

$

95,993

 

Estimated fair value

 

$

143,159

 

$

142,866

 

 

23



 

5. Short-Term Borrowings (continued)

 

FHLB notes mature over terms not exceeding 365 days and are collateralized by FHLB Dallas stock, nonspecified real estate loans and certain specific commercial real estate loans. Other information regarding FHLB notes is shown in the following table (dollar amounts in thousands):

 

 

 

Nine Months  Ended
September 30,

 

 

 

2012

 

2011

 

Average balance during the period

 

$

252,099

 

$

28,187

 

Average interest rate during the period

 

0.15

%

0.39

%

 

 

 

 

 

 

 

 

September 30,
2012

 

December 31,
2011

 

Average interest rate at end of period

 

0.13

%

0.10

%

 

FSC uses short-term bank loans periodically to finance securities owned, customers’ margin accounts, and other short-term operating activities. Interest on the borrowings varies with the federal funds rate. The weighted average interest rate on the borrowings at September 30, 2012 and December 31, 2011 was 1.20% and 1.33%, respectively.

 

6. Notes Payable

 

Notes payable at September 30, 2012 and December 31, 2011 consisted of the following (in thousands):

 

 

 

September 30,
2012

 

December 31,
2011

 

Term note with JPMorgan Chase, due July 31, 2013. Principal payments of $0.9 million and interest are payable quarterly.

 

$

12,390

 

$

15,930

 

Revolving credit line with JPMorgan Chase not to exceed $5.0 million. Facility matures July 31, 2013 with interest payable quarterly.

 

5,000

 

5,000

 

Term note with JPMorgan Chase, due July 31, 2013. Principal payment of $0.5 million is due annually and interest is payable semi-annually.

 

2,000

 

2,500

 

Term note with JPMorgan Chase, due October 27, 2015. Principal payments of $25,000 and interest are payable quarterly.

 

375

 

450

 

Subordinated note with JPMorgan Chase, not to exceed $20 million. Facility matures October 27, 2015 with principal payments of $1.0 million and interest payable quarterly.

 

15,000

 

18,000

 

First Southwest nonrecourse notes, due January 25, 2035 with interest payable quarterly.

 

10,855

 

13,086

 

 

 

$

45,620

 

$

54,966

 

 

The previous table reflects July 2012 amendments to loan agreements between PlainsCapital and JPMorgan Chase Bank, NA (“JPMorgan Chase”) governing PlainsCapital’s existing line of credit and term notes. The amendments extended the maturity of PlainsCapital’s line of credit and term notes expiring July 31, 2012, to July 31, 2013 and, where noted in the previous table, reflected a reduction to the principal balance outstanding. The remaining provisions of the loan agreements were unchanged.

 

The agreements underlying the JPMorgan Chase debt include certain restrictive covenants, including limitations on the ability to incur additional debt, limitations on the disposition of assets and requirements to maintain various financial ratios, including a non-performing asset ratio, at acceptable levels. At September 30, 2012, the Bank’s non-performing asset ratio was in compliance with the non-performing asset ratio covenant. In addition, certain of the loan agreements provide that a transaction involving a transfer in the ownership of PlainsCapital, such as that contemplated by the Merger, requires the prior written consent of JPMorgan Chase. PlainsCapital requested JPMorgan Chase’s consent and it is currently anticipated that such consent will be timely obtained.

 

24



 

7. Income Taxes

 

PlainsCapital’s effective tax rate was 33.99% and 34.80% for the three months ended September 30, 2012 and 2011, respectively. For the nine months ended September 30, 2012 and 2011, PlainsCapital’s effective tax rate was 35.25% and 34.85%, respectively.

 

PlainsCapital files income tax returns in the U.S. federal jurisdiction and several U.S. state jurisdictions. PlainsCapital is no longer subject to U.S. federal income tax examinations by tax authorities for years before 2009. PlainsCapital is currently under examination for the 2009 tax year by the U.S. federal income tax authorities and does not anticipate any material adjustments to result from this examination.

 

8. Commitments and Contingencies

 

The Bank acts as agent on behalf of certain correspondent banks in the purchase and sale of federal funds that aggregated $1.0 million and $33.0 million at September 30, 2012 and December 31, 2011, respectively.

 

Legal Matters

 

In November 2006, FSC received subpoenas from the SEC and the United States Department of Justice (the “DOJ”) in connection with an investigation of possible antitrust and securities law violations, including bid-rigging, in the procurement of guaranteed investment contracts and other investment products for the reinvestment of bond proceeds by municipalities. The investigation is industry-wide and includes approximately 30 or more firms, including some of the largest U.S. investment firms.

 

As a result of these SEC and DOJ investigations into industry-wide practices, FSC was initially named as a co-defendant in cases filed in several different federal courts by various state and local governmental entities suing on behalf of themselves and a purported class of similarly situated governmental entities and a similar set of lawsuits filed by various California local governmental entities suing on behalf of themselves and a purported class of similarly situated governmental entities. All claims asserted against FSC in these purported class actions were subsequently dismissed. However, the plaintiffs in these purported class actions have filed amended complaints against other entities, and FSC is identified in these complaints not as a defendant, but as an alleged co-conspirator with the named defendants.

 

Additionally, as a result of these SEC and DOJ investigations into industry-wide practices, FSC has been named as a defendant in 20 individual lawsuits. These lawsuits have been brought by several California public entities and two New York non-profit corporations that do not seek to certify a class. The Judicial Panel on Multidistrict Litigation has transferred these cases to the United States District Court, Southern District of New York. The California plaintiffs allege violations of Section 1 of the Sherman Act and the California Cartwright Act. The New York plaintiffs allege violations of Section 1 of the Sherman Act and the New York Donnelly Act. The allegations against FSC are very limited in scope. FSC has filed answers in each of the twenty lawsuits denying the allegations and asserting several affirmative defenses. FSC intends to defend itself vigorously in these individual actions. The relief sought is unspecified monetary damages.

 

PlainsCapital and its subsidiaries are defendants in various other legal matters arising in the normal course of business. Management believes that the ultimate liability, if any, arising from these matters, and the matters discussed above will not materially affect the consolidated financial statements.

 

25



 

Other Contingencies

 

The mortgage origination segment may be responsible for errors or omissions relating to its representations and warranties that the loans sold meet certain requirements, including representations as to underwriting standards and the validity of certain borrower representations in connection with the loan. If determined to be at fault, the mortgage origination segment either repurchases the loans from the investors or reimburses the investors’ losses (a “make-whole” payment). The mortgage origination segment has established an indemnification liability for such probable losses based upon, among other things, the level of current unresolved repurchase requests, the volume of estimated probable future repurchase requests, our ability to cure the defects identified in the repurchase requests, and the severity of the estimated loss upon repurchase. The liability for the indemnification reserve totaled $17.4 million as of September 30, 2012 and $8.1 million as of December 31, 2011.

 

PlainsCapital and its subsidiaries lease space, primarily for mortgage banking offices, branch facilities and automated teller machines, under non-cancelable operating leases with remaining terms, including renewal options, of 1 to 16 years and under capital leases with remaining terms of 12 to 16 years. Future minimum payments under these leases have not changed significantly from the amounts reported at December 31, 2011 in the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K filed with the SEC on March 16, 2012. Rental expense under the operating leases was approximately $6.6 million and $5.6 million for the three months ended September 30, 2012 and 2011, respectively. For the nine months ended September 30, 2012 and 2011, rental expense was approximately $19.2 and $17.0 million, respectively.

 

9. Financial Instruments with Off-Balance Sheet Risk

 

The Bank is party to financial instruments with off-balance sheet risk that are used in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit that involve varying degrees of credit and interest rate risk in excess of the amount recognized in the consolidated financial statements. Such financial instruments are recorded in the financial statements when they are funded or related fees are incurred or received. The contract amounts of those instruments reflect the extent of involvement (and therefore the exposure to credit loss) the Bank has in particular classes of financial instruments.

 

Commitments to extend credit are agreements to lend to a customer provided that the terms established in the contract are met. Commitments generally have fixed expiration dates and may require payment of fees. Because certain commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers.

 

The Bank had in the aggregate outstanding unused commitments to extend credit of $1.0 billion at September 30, 2012. The Bank had outstanding standby letters of credit of $45.9 million at September 30, 2012.

 

The Bank uses the same credit policies in making commitments and standby letters of credit as it does for on-balance sheet instruments. The amount of collateral obtained, if deemed necessary, upon extension of credit is based on management’s credit evaluation of the borrower. Collateral held varies but may include real estate, accounts receivable, marketable securities, interest-bearing deposit accounts, inventory, and property, plant and equipment.

 

In the normal course of business, FSC executes, settles and finances various securities transactions that may expose FSC to off-balance sheet risk in the event that a customer or counterparty does not fulfill its contractual obligations. Examples of such transactions include the sale of securities not yet purchased by customers or for the account of FSC, clearing agreements between FSC and various clearinghouses and broker-dealers, secured financing arrangements that involve pledged securities, and when-issued underwriting and purchase commitments.

 

26


 

10. Stock-Based Compensation

 

The PlainsCapital Corporation 2009 Long-Term Incentive Plan (the “2009 LTIP”) allows for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights and other awards to employees of PlainsCapital, its subsidiaries and outside directors of PlainsCapital. The 2009 LTIP provides flexibility to PlainsCapital’s compensation methods in order to adapt the compensation of key employees and outside directors to a changing business environment. In the aggregate, 4.0 million shares of common stock may be delivered pursuant to awards granted under the 2009 LTIP.

 

In addition, the PlainsCapital Corporation 2010 Long-Term Incentive Plan (the “2010 Plan”) allowed for the granting of nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights and other awards to employees of PlainsCapital, its subsidiaries and outside directors of PlainsCapital. The 2010 Plan terminated on March 18, 2012 as to all future awards.

 

At September 30, 2012, a total of 3.6 million shares were available for grant under the 2009 LTIP. PlainsCapital typically issues new shares upon issuance, exercise or vesting of equity-based awards.

 

Stock-based compensation cost was approximately $0.9 million and $0.7 million for the three months ended September 30, 2012 and 2011, respectively. For the nine months ended September 30, 2012 and 2011, stock-based compensation cost was $2.6 million and $1.8 million, respectively.

 

At September 30, 2012, unrecognized cost related to unvested restricted stock and restricted stock units was $3.9 million and $8.4 million, respectively. The vesting of the unvested restricted stock and restricted stock units will automatically accelerate in full under certain conditions. If and when our common stock is listed and traded on an exchange registered under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the entire unrecognized cost related to unvested restricted stock would be recognized in noninterest expense immediately. Upon a change in control of PlainsCapital, the entire unrecognized cost related to both unvested restricted stock and restricted stock units would be recognized in noninterest expense immediately. As discussed in Note 1, the Merger, if completed, would constitute a change in control of PlainsCapital.

 

27



 

Information regarding unvested restricted stock and restricted stock units for the nine months ended September 30, 2012 is as follows:

 

 

 

2012

 

2012

 

 

 

Unvested
Restricted
Stock

 

Weighted
Average Grant
Date Fair Value

 

Restricted
Stock
Units

 

Weighted
Average Grant
Date Fair Value

 

Outstanding, January 1

 

528,532

 

$

11.45

 

590,149

 

$

11.91

 

Granted

 

7,497

 

15.18

 

344,811

 

14.00

 

Vested

 

(84,753

)

11.33

 

 

 

Cancellations and expirations

 

 

 

(3,500

)

12.07

 

Outstanding, September 30

 

451,276

 

$

11.53

 

931,460

 

$

12.68

 

 

Information regarding stock options for the nine months ended September 30, 2012 is as follows:

 

 

 

2012

 

 

 

Shares

 

Weighted
Average
Exercise
Price

 

Outstanding, January 1

 

647,053

 

$

10.04

 

Exercised

 

(185,924

)

8.15

 

Cancellations and expirations

 

(47,913

)

9.89

 

Outstanding, September 30

 

413,216

 

$

10.91

 

 

11. Regulatory Matters

 

The Bank and PlainsCapital are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct, material effect on the consolidated financial statements. The regulations require us to meet specific capital adequacy guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The capital classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

 

Quantitative measures established by regulation to ensure capital adequacy require the companies to maintain minimum amounts and ratios (set forth in the table below) of Tier 1 capital (as defined in the regulations) to total average assets (as defined), and minimum ratios of Tier 1 and total capital (as defined) to risk-weighted assets (as defined). A comparison of the Bank’s and PlainsCapital’s actual capital amounts and ratios to the minimum requirements is as follows (dollar amounts in thousands):

 

 

 

At September 30, 2012

 

 

 

Required

 

Actual

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

PlainsCapital Bank:

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

$

236,699

 

4

%

$

592,538

 

10.01

%

Tier 1 capital (to risk-weighted assets)

 

187,742

 

4

%

592,538

 

12.62

%

Total capital (to risk-weighted assets)

 

375,484

 

8

%

651,227

 

13.87

%

 

 

 

 

 

 

 

 

 

 

PlainsCapital Corporation:

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

$

237,168

 

4

%

$

618,121

 

10.43

%

Tier 1 capital (to risk-weighted assets)

 

188,226

 

4

%

618,121

 

13.14

%

Total capital (to risk-weighted assets)

 

376,451

 

8

%

685,960

 

14.58

%

 

 

 

 

 

 

At December 31, 2011

 

 

 

Required

 

Actual

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

PlainsCapital Bank:

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

$

219,660

 

4

%

$

536,274

 

9.77

%

Tier 1 capital (to risk-weighted assets)

 

169,281

 

4

%

536,274

 

12.67

%

Total capital (to risk-weighted assets)

 

338,561

 

8

%

589,365

 

13.93

%

 

 

 

 

 

 

 

 

 

 

PlainsCapital Corporation:

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

$

220,103

 

4

%

$

532,025

 

9.67

%

Tier 1 capital (to risk-weighted assets)

 

169,740

 

4

%

532,025

 

12.54

%

Total capital (to risk-weighted assets)

 

339,480

 

8

%

596,057

 

14.05

%

 

28



 

11. Regulatory Matters (continued)

 

To be considered adequately capitalized (as defined) under the regulatory framework for prompt corrective action, the Bank must maintain minimum Tier 1 capital to total average assets and Tier 1 capital to risk-weighted assets ratios of 4%, and a total capital to risk-weighted assets ratio of 8%. Based on the actual capital amounts and ratios shown in the previous table, the Bank’s ratios place it in the well capitalized (as defined) capital category under the regulatory framework for prompt corrective action. The minimum required capital amounts and ratios for the well capitalized category are summarized as follows (dollar amounts in thousands):

 

 

 

At September 30, 2012

 

 

 

Required

 

Actual

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

PlainsCapital Bank:

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

$

295,874

 

5

%

$

592,538

 

10.01

%

Tier 1 capital (to risk-weighted assets)

 

281,613

 

6

%

592,538

 

12.62

%

Total capital (to risk-weighted assets)

 

469,355

 

10

%

651,227

 

13.87

%

 

 

 

At December 31, 2011

 

 

 

Required

 

Actual

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

PlainsCapital Bank:

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

$

274,575

 

5

%

$

536,274

 

9.77

%

Tier 1 capital (to risk-weighted assets)

 

253,921

 

6

%

536,274

 

12.67

%

Total capital (to risk-weighted assets)

 

423,202

 

10

%

589,365

 

13.93

%

 

Pursuant to the net capital requirements of the Exchange Act, FSC has elected to determine its net capital requirements using the alternative method. Accordingly, FSC is required to maintain minimum net capital, as defined in Rule 15c3-1, equal to the greater of $250,000 or 2% of aggregate debit balances, as defined in Rule 15c3-3. At September 30, 2012, FSC had net capital of $62.8 million; the minimum net capital requirement was $3.8 million; net capital maintained by FSC was 33% of aggregate debits; and net capital in excess of the minimum requirement was $59.0 million.

 

As a mortgage originator, PrimeLending is subject to minimum net worth requirements established by both the United States Department of Housing and Urban Development (“HUD”) and the Government National Mortgage Association (“GNMA”). On an annual basis, PrimeLending submits audited financial statements to HUD and GNMA documenting PrimeLending’s compliance with the minimum net worth requirements. In addition, PrimeLending monitors compliance on an ongoing basis and, as of September 30, 2012, PrimeLending’s net worth exceeded the amounts required by both HUD and GNMA.

 

12. Shareholders’ Equity

 

The Bank is subject to certain restrictions on the amount of dividends it may declare without prior regulatory approval. At September 30, 2012, approximately $104.1 million of retained earnings was available for dividend declaration without prior approval from the Federal Reserve.

 

At September 30, 2012, $114.1 million of our Non-Cumulative Perpetual Preferred Stock, Series C (the “Series C Preferred Stock”) was outstanding under the Small Business Lending Fund program (the “SBLF”). The Series C Preferred Stock has an aggregate liquidation preference of approximately $114.1 million and qualifies as Tier 1 Capital for regulatory purposes.

 

The terms of the Series C Preferred Stock provide for the payment of non-cumulative dividends on a quarterly basis beginning January 1, 2012. The dividend rate, as a percentage of the liquidation amount, fluctuates while the Series C Preferred Stock is outstanding based upon changes in the level of “qualified small business lending” (“QSBL”) by the Bank from its average level of QSBL at each of the four quarter ends leading up to June 30, 2010 (the “Baseline”). Until March 2016, the dividend rate will generally decrease if we increase our level of QSBL from the Baseline and increase if we decrease our level of QSBL from the Baseline, subject to certain limitations described in the Certificate of Designations.

 

29



 

12. Shareholders’ Equity (continued)

 

The dividend rate on the Series C Preferred Stock was 2.626% for the three months ended September 30, 2012. The dividend rate is 2.730% for the period from October 1, 2012 to December 31, 2012 as a result of a slight decrease in the level of QSBL at June 30, 2012, compared to the Baseline.

 

The Merger Agreement provides that, upon completion of the Merger, each outstanding share of Series C Preferred Stock will be converted into one share of Hilltop preferred stock having rights, preferences, privileges, voting powers, limitations and restrictions thereof, substantially identical to the Series C Preferred Stock being converted.

 

13. Assets Segregated for Regulatory Purposes

 

At September 30, 2012, FSC had segregated $2.8 million of cash and securities in a special reserve account for the benefit of customers under Rule 15c3-3 of the Exchange Act at September 30, 2012. Assets segregated under the provisions of the Exchange Act are not available for general corporate purposes. FSC was not required to segregate cash and securities at December 31, 2011.

 

FSC was not required to segregate cash or securities in a special reserve account for the benefit of proprietary accounts of introducing broker-dealers at September 30, 2012 or December 31, 2011.

 

14. Broker-Dealer and Clearing Organization Receivables and Payables

 

Broker-dealer and clearing organization receivables and payables at September 30, 2012 and December 31, 2011 consisted of the following (in thousands):

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Receivables

 

 

 

 

 

Securities borrowed

 

$

101,147

 

$

94,044

 

Securities failed to deliver

 

31,447

 

11,476

 

Clearing organizations

 

41,960

 

6,141

 

Due from dealers

 

41

 

29

 

 

 

$

174,595

 

$

111,690

 

Payables

 

 

 

 

 

Securities loaned

 

$

143,529

 

$

120,658

 

Correspondents

 

43,905

 

56,645

 

Securities failed to receive

 

30,194

 

8,114

 

Clearing organizations

 

1,822

 

1,066

 

 

 

$

219,450

 

$

186,483

 

 

15. Fair Value Measurements

 

Fair Value Measurements and Disclosures

 

PlainsCapital determines fair values in compliance with the Fair Value Measurements and Disclosures Topic of the ASC (the “Fair Value Topic”). The Fair Value Topic defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and requires disclosures about fair value measurements. The Fair Value Topic defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. The Fair Value Topic assumes that transactions upon which fair value measurements are based occur in the principal market for the asset or liability being measured. Further, fair value measurements made under the Fair Value Topic exclude transaction costs and are not the result of forced transactions.

 

30



 

15. Fair Value Measurements (continued)

 

The Fair Value Topic creates a fair value hierarchy that classifies fair value measurements based upon the inputs used in valuing the assets or liabilities that are the subject of fair value measurements. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs, as indicated below.

 

·                  Level 1 Inputs: Unadjusted quoted prices in active markets for identical assets or liabilities that PlainsCapital can access at the measurement date.

 

·                  Level 2 Inputs: Observable inputs other than Level 1 prices. Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (e.g. interest rates and credit risks), and inputs that are derived from or corroborated by market data, among others.

 

·                  Level 3 Inputs: Unobservable inputs that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. Level 3 inputs include pricing models and discounted cash flow techniques, among others.

 

Fair Value Option

 

PlainsCapital has elected to measure substantially all of PrimeLending’s mortgage loans held for sale and certain time deposits at fair value under the provisions of the Fair Value Option Subsections of the ASC (“Fair Value Option”). PlainsCapital elected to apply the provisions of the Fair Value Option to these items so that it would have the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. PlainsCapital determines the fair value of the financial instruments accounted for under the provisions of the Fair Value Option in compliance with the provisions of the Fair Value Topic discussed above.

 

At September 30, 2012, the aggregate fair value of PrimeLending loans held for sale accounted for under the Fair Value Option was $1.335 billion, while the unpaid principal balance of those loans was $1.292 billion. At December 31, 2011, the aggregate fair value of PrimeLending loans held for sale accounted for under the Fair Value Option was $775.3 million, while the unpaid principal balance of those loans was $752.8 million. The interest component of fair value is reported as interest income on loans in the income statement.

 

PlainsCapital holds a number of financial instruments that are measured at fair value on a recurring basis, either by the application of the Fair Value Option or other authoritative pronouncements. The fair values of those instruments are determined primarily using Level 2 inputs. Those inputs include quotes from mortgage loan investors and derivatives dealers, data from an independent pricing service and rates paid in the brokered certificate of deposit market.

 

At September 30, 2012, the Bank held certain subordinated auction rate bonds purchased as a result of the First Southwest acquisition. The estimated fair value of the auction rate bonds is determined quarterly with the assistance of a third-party valuation expert using significant unobservable inputs. We project cash flows from the bonds based on assumptions for expected workout period and the contractual rate formula specified in the bond indenture. The workout assumptions capture the expectations for prepayments on the underlying student loan collateral and the likelihood of possible redemptions by the issuer. The cash flows are then discounted to determine fair value. The components of the discounts rates are the risk free rate, a credit spread, and a liquidity spread. The credit spreads are derived from observed market spreads in the student loan ABS market. The liquidity spreads represent the estimated risk premium a willing buyer would demand to compensate for the lack of liquidity in the auction rate market. The fair value calculations are sensitive to the input assumptions. Higher credit spreads, higher liquidity spreads, or longer workout assumptions result in lower fair values. In addition, a credit rating downgrade by a Nationally Recognized Statistical Rating Organization could lead to higher credit spreads and lower fair values.

 

31



 

15. Fair Value Measurements (continued)

 

Information regarding the significant unobservable inputs used to estimate the fair value of the auction rate bonds at September 30, 2012 is shown in the following table.

 

 

 

Liquidity Spread (bps)

 

Credit Spread (bps)

 

Workout (Yrs)

 

 

 

Low

 

High

 

Weighted Avg

 

Low

 

High

 

Weighted Avg

 

Low

 

High

 

Weighted Avg

 

Auction Rate Bonds

 

200

 

250

 

225

 

236

 

1001

 

516

 

4.0

 

5.0

 

4.5

 

 

The following table reconciles the beginning and ending balances of assets measured at fair value using Level 3 inputs (in thousands).

 

 

 

Auction

 

 

 

Rate Bonds

 

Balance, January 1, 2012

 

$

44,544

 

Other-than-temporary impairment losses recognized in earnings

 

(2,088

)

Realized loss recognized in earnings (Realized loss on sale of securities)

 

(2,601

)

Unrealized gains in other comprehensive income, net

 

2,061

 

Transfers from held to maturity

 

45,396

 

Sale of securities

 

(63,155

)

Balance, September 30, 2012

 

$

24,157

 

 

The following table presents information regarding financial assets and liabilities measured at fair value on a recurring basis.

 

 

 

At September 30, 2012

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

Inputs

 

Inputs

 

Inputs

 

Fair Value

 

Loans held for sale

 

$

 

$

1,334,898

 

$

 

$

1,334,898

 

Securities available for sale

 

 

615,681

 

24,157

 

639,838

 

Trading securities

 

 

45,156

 

 

45,156

 

Derivative assets

 

 

41,282

 

 

41,282

 

Mortgage servicing asset

 

 

 

899

 

899

 

Time deposits

 

 

1,080

 

 

1,080

 

Trading liabilities

 

 

3,474

 

 

3,474

 

Derivative liabilities

 

 

25,656

 

 

25,656

 

 

The mortgage servicing asset was recorded during the three months ended September 30, 2012.

 

32



 

15. Fair Value Measurements (continued)

 

The following table presents information regarding changes in fair value for those instruments that are reported at fair value under an election under the Fair Value Option (in thousands).

 

 

 

Changes in Fair Value for Assets and Liabilities Reported at Fair Value  under Fair Value Option

 

 

 

Three Months Ended September 30, 2012

 

Three Months Ended September 30, 2011

 

 

 

Net Gains from

 

Other
Noninterest

 

Total
Changes in

 

Net Gains from

 

Other
Noninterest

 

Total
Changes in

 

 

 

Sale of Loans

 

Income

 

Fair Value

 

Sale of Loans

 

Income

 

Fair Value

 

Loans held for sale

 

$

16,229

 

$

 

$

16,229

 

$

(1,502

)

$

 

$

(1,502

)

Other assets

 

899

 

 

899

 

 

 

 

Time deposits

 

 

6

 

6

 

 

(25

)

(25

)

 

 

 

Nine Months Ended September 30, 2012

 

Nine Months Ended September 30, 2011

 

 

 

 

 

Other

 

Total

 

 

 

Other

 

Total

 

 

 

Net Gains from

 

Noninterest

 

Changes in

 

Net Gains from

 

Noninterest

 

Changes in

 

 

 

Sale of Loans

 

Income

 

Fair Value

 

Sale of Loans

 

Income

 

Fair Value

 

Loans held for sale

 

$

20,814

 

$

 

$

20,814

 

$

6,737

 

$

 

$

6,737

 

Other assets

 

899

 

 

899

 

 

 

 

Time deposits

 

 

19

 

19

 

 

(29

)

(29

)

 

PlainsCapital also determines the fair value of assets and liabilities on a non-recurring basis. For example, facts and circumstances may dictate a fair value measurement when there is evidence of impairment. Assets and liabilities measured on a non-recurring basis include the items discussed below.

 

Impaired Loans — PlainsCapital reports impaired loans at fair value through allocations of the allowance for loan losses. PlainsCapital determines fair value using Level 2 inputs consisting of independent appraisals. At September 30, 2012, loans with a carrying amount of $25.7 million had been reduced by allocations of the allowance for loan losses of $3.3 million, resulting in a reported fair value of $22.4 million.

 

Other Real Estate Owned — PlainsCapital reports other real estate owned at fair value less estimated cost to sell. Any excess of recorded investment over fair value less cost to sell is charged against the allowance for loan losses when property is initially transferred to other real estate. Subsequent to the initial transfer to other real estate, valuation adjustments are charged against earnings. PlainsCapital determines fair value using Level 2 inputs consisting of independent appraisals. At September 30, 2012, the estimated fair value of other real estate owned was $26.3 million.

 

33


 

15. Fair Value Measurements (continued)

 

The Fair Value of Financial Instruments Subsection of the ASC requires disclosure of the fair value of financial assets and liabilities, including the financial assets and liabilities previously discussed. The methods for determining estimated fair value for financial assets and liabilities is described in detail in Note 21 to the consolidated financial statements included in our Annual Report on Form 10-K filed with the SEC on March 16, 2012.

 

The estimated fair values of PlainsCapital’s financial instruments are shown below (in thousands):

 

 

 

At September 30, 2012

 

 

 

 

 

Estimated Fair Value

 

 

 

Carrying
Amount

 

Level 1
Inputs

 

Level 2
Inputs

 

Level 3
Inputs

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

410,743

 

$

410,743

 

$

 

$

 

$

410,743

 

Loans held for sale

 

1,335,687

 

 

1,335,687

 

 

1,335,687

 

Securities

 

802,465

 

 

787,854

 

24,157

 

812,011

 

Loans, net

 

3,200,292

 

 

22,397

 

3,200,312

 

3,222,709

 

Broker-dealer and clearing organization receivables

 

174,595

 

 

174,595

 

 

174,595

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee award receivable

 

17,107

 

 

17,107

 

 

17,107

 

Cash surrender value of life insurance policies

 

23,941

 

 

23,941

 

 

23,941

 

Interest rate swaps, interest rate lock commitments (“IRLCs”) and forward purchase commitments

 

41,282

 

 

41,282

 

 

41,282

 

Mortgage servicing asset

 

899

 

 

 

899

 

899

 

Accrued interest receivable

 

15,557

 

 

15,557

 

 

15,557

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,326,087

 

 

4,352,132

 

 

4,352,132

 

Broker-dealer and clearing organization payables

 

219,450

 

 

219,450

 

 

219,450

 

Other trading liabilities

 

3,474

 

 

3,474

 

 

3,474

 

Short-term borrowings

 

898,344

 

 

898,344

 

 

898,344

 

Debt

 

112,632

 

 

112,632

 

 

112,632

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward purchase commitments

 

25,656

 

 

25,656

 

 

25,656

 

Accrued interest payable

 

1,641

 

 

1,641

 

 

1,641

 

 

 

 

At December 31, 2011

 

 

 

 

 

Estimated Fair Value

 

 

 

Carrying
Amount

 

Level 1
Inputs

 

Level 2
Inputs

 

Level 3
Inputs

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

347,994

 

$

347,994

 

$

 

$

 

$

347,994

 

Loans held for sale

 

776,372

 

 

776,372

 

 

776,372

 

Securities

 

839,753

 

 

758,107

 

90,672

 

848,779

 

Loans, net

 

3,283,672

 

 

26,483

 

3,276,102

 

3,302,585

 

Broker-dealer and clearing organization receivables

 

111,690

 

 

111,690

 

 

111,690

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee award receivable

 

18,002

 

 

18,002

 

 

18,002

 

Cash surrender value of life insurance policies

 

23,122

 

 

23,122

 

 

23,122

 

Interest rate swaps, interest rate lock commitments (“IRLCs”) and forward purchase commitments

 

10,481

 

 

10,481

 

 

10,481

 

Accrued interest receivable

 

16,175

 

 

16,175

 

 

16,175

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,246,206

 

 

4,255,639

 

 

4,255,639

 

Broker-dealer and clearing organization payables

 

186,483

 

 

186,483

 

 

186,483

 

Other trading liabilities

 

4,592

 

 

4,592

 

 

4,592

 

Short-term borrowings

 

476,439

 

 

476,439

 

 

476,439

 

Debt

 

121,978

 

 

121,978

 

 

121,978

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward purchase commitments

 

3,642

 

 

3,642

 

 

3,642

 

Accrued interest payable

 

2,952

 

 

2,952

 

 

2,952

 

 

34



 

16. Derivative Financial Instruments

 

The Bank, FSC and PrimeLending use various derivative financial instruments to mitigate interest rate risk. The Bank’s interest rate risk management strategy involves effectively modifying the re-pricing characteristics of certain assets and liabilities so that changes in interest rates do not adversely affect the net interest margin. PrimeLending has interest rate risk relative to its inventory of mortgage loans held for sale and IRLCs. PrimeLending is exposed to such rate risk from the time an IRLC is made to an applicant to the time the related mortgage loan is sold.

 

Derivative Instruments and the Fair Value Option

 

As discussed in Note 15, PrimeLending elected to measure substantially all mortgage loans held for sale at fair value under the provisions of the Fair Value Option. The election provides PrimeLending the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without applying complex hedge accounting provisions. PrimeLending and FSC provide IRLCs to their customers and execute forward purchase commitments to sell mortgage loans. The fair values of both IRLCs and purchase commitments are recorded in other assets or other liabilities, as appropriate. Changes in the fair values of these derivative instruments produced a net loss of $2.7 million for the three months ended September 30, 2012, and a net gain of $1.2 million for the three months ended September 30, 2011. For the nine months ended September 30, 2012 and 2011, changes in the fair value of these instruments produced net gains of $8.9 million and $4.0 million, respectively. The net gains or losses were recorded as a component of gain on sale of loans or in other noninterest income, as appropriate.

 

Derivative positions at September 30, 2012 and December 31, 2011 are presented in the following table (in thousands):

 

 

 

At September 30, 2012

 

At December 31, 2011

 

 

 

Notional

 

Estimated

 

Notional

 

Estimated

 

 

 

Amount

 

Fair Value

 

Amount

 

Fair Value

 

Derivative instruments

 

 

 

 

 

 

 

 

 

IRLCs

 

$

1,477,203

 

$

40,119

 

$

687,890

 

$

10,096

 

Interest rate swaps

 

1,969

 

42

 

1,969

 

82

 

Forward purchase commitments

 

1,633,171

 

(24,534

)

675,794

 

(3,339

)

 

35



 

17. Segment and Related Information

 

PlainsCapital has three reportable segments that are organized primarily by the core products offered to the segments’ respective customers. The banking segment includes the operations of the Bank. The operations of PrimeLending comprise the mortgage origination segment. The financial advisory segment is comprised of First Southwest.

 

Balance sheet amounts for the operations of PlainsCapital and its remaining subsidiaries not discussed in the previous paragraph are included in “All Other and Eliminations.”

 

The following tables present information about the revenues, profits and assets of PlainsCapital’s reportable segments (in thousands).

 

Income Statement Data

 

 

 

Three Months Ended September 30, 2012

 

 

 

Banking

 

Mortgage
Origination

 

Financial
Advisory

 

Intercompany
Eliminations

 

PlainsCapital
Consolidated

 

Interest income

 

$

59,364

 

$

10,666

 

$

3,785

 

$

(14,490

)

$

59,325

 

Interest expense

 

4,687

 

20,997

 

890

 

(20,676

)

5,898

 

Net interest income (expense)

 

54,677

 

(10,331

)

2,895

 

6,186

 

53,427

 

Provision for loan losses

 

3,000

 

 

(124

)

 

2,876

 

Noninterest income

 

8,328

 

180,625

 

25,639

 

(6,411

)

208,181

 

Noninterest expense

 

33,091

 

142,289

 

26,632

 

(225

)

201,787

 

Income before taxes

 

$

26,914

 

$

28,005

 

$

2,026

 

$

 

$

56,945

 

 

 

 

Nine Months Ended September 30, 2012

 

 

 

Banking

 

Mortgage
Origination

 

Financial
Advisory

 

Intercompany
Eliminations

 

PlainsCapital
Consolidated

 

Interest income

 

$

168,929

 

$

24,811

 

$

12,282

 

$

(33,540

)

$

172,482

 

Interest expense

 

15,934

 

48,781

 

2,941

 

(47,795

)

19,861

 

Net interest income (expense)

 

152,995

 

(23,970

)

9,341

 

14,255

 

152,621

 

Provision for loan losses

 

8,617

 

 

(101

)

 

8,516

 

Noninterest income

 

26,129

 

437,828

 

77,635

 

(14,886

)

526,706

 

Noninterest expense

 

100,401

 

356,629

 

82,281

 

(631

)

538,680

 

Income before taxes

 

$

70,106

 

$

57,229

 

$

4,796

 

$

 

$

132,131

 

 

36



 

17. Segment and Related Information (continued)

 

Income Statement Data

 

 

 

Three Months Ended September 30, 2011

 

 

 

Banking

 

Mortgage
Origination

 

Financial
Advisory

 

Intercompany
Eliminations

 

PlainsCapital
Consolidated

 

Interest income

 

$

52,935

 

$

5,872

 

$

4,245

 

$

(6,799

)

$

56,253

 

Interest expense

 

7,882

 

9,899

 

829

 

(9,550

)

9,060

 

Net interest income (expense)

 

45,053

 

(4,027

)

3,416

 

2,751

 

47,193

 

Provision for loan losses

 

4,500

 

 

 

 

4,500

 

Noninterest income

 

4,699

 

108,279

 

25,783

 

(2,855

)

135,906

 

Noninterest expense

 

33,890

 

92,467

 

26,092

 

(328

)

152,121

 

Income before taxes

 

$

11,362

 

$

11,785

 

$

3,107

 

$

224

 

$

26,478

 

 

 

 

Nine Months Ended September 30, 2011

 

 

 

Banking

 

Mortgage
Origination

 

Financial
Advisory

 

Intercompany
Eliminations

 

PlainsCapital
Consolidated

 

Interest income

 

$

153,460

 

$

15,175

 

$

11,569

 

$

(17,230

)

$

162,974

 

Interest expense

 

24,915

 

26,372

 

2,365

 

(25,481

)

28,171

 

Net interest income (expense)

 

128,545

 

(11,197

)

9,204

 

8,251

 

134,803

 

Provision for loan losses

 

18,250

 

(12

)

 

 

18,238

 

Noninterest income

 

21,080

 

249,069

 

67,245

 

(8,559

)

328,835

 

Noninterest expense

 

89,297

 

221,506

 

73,015

 

(726

)

383,092

 

Income before taxes

 

$

42,078

 

$

16,378

 

$

3,434

 

$

418

 

$

62,308

 

 

37



 

17. Segment and Related Information (continued)

 

Balance Sheet Data

 

 

 

September 30, 2012

 

 

 

Banking

 

Mortgage
Origination

 

Financial
Advisory

 

All Other and
Eliminations

 

PlainsCapital
Consolidated

 

Cash and due from banks

 

$

350,998

 

$

81,632

 

$

4,195

 

$

(81,523

)

$

355,302

 

Loans held for sale

 

789

 

1,334,898

 

 

 

1,335,687

 

Securities

 

757,798

 

 

44,667

 

 

802,465

 

Loans, net

 

4,153,706

 

1,607

 

260,115

 

(1,215,136

)

3,200,292

 

Broker-dealer and clearing organization receivables

 

 

 

174,595

 

 

174,595

 

Investment in subsidiaries

 

279,122

 

 

 

(279,122

)

 

Goodwill and other intangible assets, net

 

7,862

 

23,706

 

10,222

 

 

41,790

 

Other assets

 

242,606

 

54,143

 

116,606

 

26,529

 

439,884

 

Total assets

 

$

5,792,881

 

$

1,495,986

 

$

610,400

 

$

(1,549,252

)

$

6,350,015

 

Deposits

 

$

4,327,923

 

$

 

$

73,332

 

$

(75,168

)

$

4,326,087

 

Broker-dealer and clearing organization payables

 

 

 

219,450

 

 

219,450

 

Short-term borrowings

 

741,062

 

 

157,282

 

 

898,344

 

Notes payable

 

 

1,235,487

 

17,213

 

(1,207,080

)

45,620

 

Junior subordinated debentures

 

 

 

 

67,012

 

67,012

 

Other liabilities

 

83,675

 

106,795

 

53,184

 

(53,876

)

189,778

 

PlainsCapital Corporation shareholders’ equity

 

640,221

 

151,207

 

89,939

 

(280,140

)

601,227

 

Noncontrolling interest

 

 

2,497

 

 

 

2,497

 

Total liabilities and shareholders’ equity

 

$

5,792,881

 

$

1,495,986

 

$

610,400

 

$

(1,549,252

)

$

6,350,015

 

 

 

 

December 31, 2011

 

 

 

Banking

 

Mortgage
Origination

 

Financial
Advisory

 

All Other and
Eliminations

 

PlainsCapital
Consolidated

 

Cash and due from banks

 

$

341,821

 

$

48,715

 

$

4,424

 

$

(50,313

)

$

344,647

 

Loans held for sale

 

1,061

 

775,311

 

 

 

776,372

 

Securities

 

783,586

 

 

56,167

 

 

839,753

 

Loans, net

 

3,685,013

 

1,848

 

316,992

 

(720,181

)

3,283,672

 

Broker-dealer and clearing organization receivables

 

 

 

111,690

 

 

111,690

 

Investment in subsidiaries

 

230,389

 

 

 

(230,389

)

 

Goodwill and other intangible assets, net

 

7,862

 

23,706

 

15,697

 

 

47,265

 

Other assets

 

186,737

 

25,850

 

51,873

 

32,161

 

296,621

 

Total assets

 

$

5,236,469

 

$

875,430

 

$

556,843

 

$

(968,722

)

$

5,700,020

 

Deposits

 

$

4,238,662

 

$

 

$

68,778

 

$

(61,234

)

$

4,246,206

 

Broker-dealer and clearing organization payables

 

 

 

186,483

 

 

186,483

 

Short-term borrowings

 

347,559

 

 

128,880

 

 

476,439

 

Notes payable

 

 

705,715

 

19,432

 

(670,181

)

54,966

 

Junior subordinated debentures

 

 

 

 

67,012

 

67,012

 

Other liabilities

 

68,357

 

57,481

 

64,088

 

(40,296

)

149,630

 

PlainsCapital Corporation shareholders’ equity

 

581,891

 

110,311

 

89,182

 

(264,353

)

517,031

 

Noncontrolling interest

 

 

1,923

 

 

330

 

2,253

 

Total liabilities and shareholders’ equity

 

$

5,236,469

 

$

875,430

 

$

556,843

 

$

(968,722

)

$

5,700,020

 

 

38



 

18. Earnings per Common Share

 

The following table presents the computation of basic and diluted earnings per common share for the three and nine months ended September 30, 2012 and 2011 (in thousands, except share and per share amounts).

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Income applicable to PlainsCapital Corporation common shareholders

 

$

35,522

 

$

13,084

 

$

80,070

 

$

33,305

 

Less: income applicable to participating securities

 

1,225

 

485

 

2,769

 

1,209

 

Income applicable to PlainsCapital Corporation common shareholders for basic earnings per common share

 

$

34,297

 

$

12,599

 

$

77,301

 

$

32,096

 

Weighted-average shares outstanding

 

33,248,474

 

32,872,729

 

33,152,878

 

32,831,703

 

Less: participating securities included in weighted-average shares outstanding

 

1,146,897

 

1,219,727

 

1,147,122

 

1,193,934

 

Weighted-average shares outstanding for basic earnings per common share

 

32,101,577

 

31,653,002

 

32,005,756

 

31,637,769

 

Basic earnings per common share

 

$

1.07

 

$

0.40

 

$

2.42

 

$

1.02

 

Income applicable to PlainsCapital Corporation common shareholders

 

$

35,522

 

$

13,084

 

$

80,070

 

$

33,305

 

Weighted-average shares outstanding

 

32,101,577

 

31,653,002

 

32,005,756

 

31,637,769

 

Dilutive effect of contingently issuable shares due to First Southwest acquisition

 

1,398,904

 

1,562,651

 

1,398,904

 

1,562,651

 

Dilutive effect of stock options and non-vested stock awards

 

858,926

 

314,819

 

694,441

 

246,337

 

Weighted-average shares outstanding for diluted earnings per common share

 

34,359,407

 

33,530,472

 

34,099,101

 

33,446,757

 

Diluted earnings per common share

 

$

1.03

 

$

0.39

 

$

2.35

 

$

0.99

 

 

PlainsCapital uses the two-class method prescribed by the Earnings Per Share Topic of the ASC to compute earnings per common share. Participating securities include non-vested restricted stock and shares of PlainsCapital stock held in escrow pending the resolution of contingencies with respect to the First Southwest acquisition. For the purpose of calculating fully diluted earnings per share, PlainsCapital evaluates the effect of the First Southwest acquisition on weighted-average shares outstanding assuming that the contingencies are resolved given the conditions existing at the balance sheet date.

 

The weighted-average shares outstanding used to compute diluted earnings per common share do not include outstanding options of 152,679 for the three and nine months ended September 30, 2011. The exercise price of the excluded options exceeded the estimated average market price of PlainsCapital stock in the periods shown. Accordingly, the assumed exercise of the excluded options would have been antidilutive. No such options were excluded from the calculation of weighted average shares outstanding for the three and nine months ended September 30, 2012.

 

19. Recently Adopted Accounting Standards

 

Achieving Common Fair Value Measurements and Disclosure Requirements in U.S. GAAP and IFRSs

 

In May 2011, the FASB amended the Fair Value Measurements and Disclosures Topic of the ASC to converge the fair value measurement guidance in U.S. generally accepted accounting principles and International Financial Reporting Standards. The amendments clarify the application of existing fair value measurement requirements, change certain principles in the Fair Value Measurements and Disclosure Topic and require additional fair value disclosures. The amendments became effective for PlainsCapital on January 1, 2012 and did not have a significant effect on PlainsCapital’s financial position, results of operations or cash flows. PlainsCapital has included the additional disclosures required by the amendments in Note 15.

 

39



 

19. Recently Issued Accounting Standards (continued)

 

Comprehensive Income

 

In June 2011, the FASB amended the Comprehensive Income Topic of the ASC to revise the manner in which entities present comprehensive income in their financial statements. The amendments became effective for PlainsCapital January 1, 2012. Accordingly, PlainsCapital has presented the components of comprehensive income in a separate statement of comprehensive income immediately following the statement of income, rather than in the statement of shareholders’ equity. The adoption of the amendment did not have a significant effect on PlainsCapital’s financial position, results of operations or cash flows.

 

Testing Goodwill for Impairment

 

In September 2011, the FASB amended the Intangibles Topic of the ASC to simplify how entities test goodwill for impairment. Entities have the option to qualitatively test whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount in determining whether step one of the annual goodwill impairment test is necessary. PlainsCapital early adopted the amendments in the fourth quarter of 2011 and the adoption of the amendment did not have a significant effect on its financial position, results of operations or cash flows.

 

40