ý | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended June 30, 2012 |
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from to |
Delaware | 001-35533 | 52-2024090 | ||
(State of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
501 Riverside Ave., Jacksonville, FL | 32202 | |||
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer o | Accelerated filer o | ||
Non-accelerated filer ý (Do not check if a smaller reporting company) | Smaller reporting company o |
Part I - Financial Information | ||
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Part II - Other Information | ||
Item 1. | ||
Item 1A. | ||
Item 5. | ||
Item 6. |
June 30, 2012 | December 31, 2011 | ||||||
Assets | |||||||
Cash and due from banks | $ | 39,689 | $ | 31,441 | |||
Interest-bearing deposits in banks | 478,543 | 263,540 | |||||
Total cash and cash equivalents | 518,232 | 294,981 | |||||
Investment securities: | |||||||
Available for sale, at fair value | 1,850,526 | 1,903,922 | |||||
Held to maturity (fair value of $196,382 and $194,350 as of June 30, 2012 and December 31, 2011, respectively) | 190,615 | 189,518 | |||||
Other investments | 133,282 | 98,392 | |||||
Total investment securities | 2,174,423 | 2,191,832 | |||||
Loans held for sale (includes $1,105,985 and $777,280 carried at fair value as of June 30, 2012 and December 31, 2011, respectively) | 3,178,597 | 2,725,286 | |||||
Loans and leases held for investment: | |||||||
Covered by loss share or indemnification agreements | 727,708 | 841,146 | |||||
Not covered by loss share or indemnification agreements | 7,057,722 | 5,678,135 | |||||
Loans and leases held for investment, net of unearned income | 7,785,430 | 6,519,281 | |||||
Allowance for loan and lease losses | (77,393 | ) | (77,765 | ) | |||
Total loans and leases held for investment, net | 7,708,037 | 6,441,516 | |||||
Equipment under operating leases, net | 61,811 | 56,399 | |||||
Mortgage servicing rights (MSR), net | 415,962 | 489,496 | |||||
Deferred income taxes, net | 163,561 | 151,634 | |||||
Premises and equipment, net | 52,037 | 43,738 | |||||
Other assets | 768,164 | 646,796 | |||||
Total Assets | $ | 15,040,824 | $ | 13,041,678 | |||
Liabilities | |||||||
Deposits: | |||||||
Noninterest-bearing | $ | 1,356,769 | $ | 1,234,615 | |||
Interest-bearing | 9,446,974 | 9,031,148 | |||||
Total deposits | 10,803,743 | 10,265,763 | |||||
Other borrowings | 2,503,636 | 1,257,879 | |||||
Trust preferred securities | 103,750 | 103,750 | |||||
Accounts payable and accrued liabilities | 448,326 | 446,621 | |||||
Total Liabilities | 13,859,455 | 12,074,013 | |||||
Commitments and Contingencies (Note 14) | |||||||
Shareholders’ Equity | |||||||
Series A 6% Cumulative Convertible Preferred Stock, $0.01 par value (1,000,000 shares authorized and 186,744 shares issued and outstanding at December 31, 2011; no shares authorized, issued or outstanding at June 30, 2012) (Note 9) | — | 2 | |||||
Series B 4% Cumulative Convertible Preferred Stock, $0.01 par value (liquidation preference of $1,000 per share; 1,000,000 shares authorized inclusive of Series A Preferred Stock and 136,544 shares issued and outstanding at December 31, 2011; no shares authorized, issued or outstanding at June 30, 2012) (Note 9) | — | 1 | |||||
Common Stock, $0.01 par value (500,000,000 and 150,000,000 shares authorized at June 30, 2012 and December 31, 2011, respectively; 116,479,658 and 75,094,375 issued and outstanding at June 30, 2012 and December 31, 2011, respectively) | 1,165 | 751 | |||||
Additional paid-in capital | 762,422 | 561,247 | |||||
Retained earnings | 530,876 | 513,413 | |||||
Accumulated other comprehensive income (loss) (AOCI) | (113,094 | ) | (107,749 | ) | |||
Total Shareholders’ Equity | 1,181,369 | 967,665 | |||||
Total Liabilities and Shareholders’ Equity | $ | 15,040,824 | $ | 13,041,678 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Interest Income | |||||||||||||||
Interest and fees on loans and leases | $ | 135,816 | $ | 118,527 | $ | 260,594 | $ | 241,520 | |||||||
Interest and dividends on investment securities | 20,699 | 29,333 | 41,248 | 55,577 | |||||||||||
Other interest income | 82 | 273 | 186 | 1,115 | |||||||||||
Total interest income | 156,597 | 148,133 | 302,028 | 298,212 | |||||||||||
Interest Expense | |||||||||||||||
Deposits | 20,419 | 25,410 | 41,393 | 51,600 | |||||||||||
Other borrowings | 11,194 | 9,813 | 20,028 | 20,009 | |||||||||||
Total interest expense | 31,613 | 35,223 | 61,421 | 71,609 | |||||||||||
Net Interest Income | 124,984 | 112,910 | 240,607 | 226,603 | |||||||||||
Provision for Loan and Lease Losses | 5,757 | 9,004 | 17,112 | 27,034 | |||||||||||
Net Interest Income after Provision for Loan and Lease Losses | 119,227 | 103,906 | 223,495 | 199,569 | |||||||||||
Noninterest Income | |||||||||||||||
Loan servicing fee income | 42,483 | 46,757 | 88,039 | 95,633 | |||||||||||
Amortization and impairment of mortgage servicing rights | (64,277 | ) | (21,429 | ) | (108,760 | ) | (44,217 | ) | |||||||
Net loan servicing income (loss) | (21,794 | ) | 25,328 | (20,721 | ) | 51,416 | |||||||||
Gain on sale of loans | 69,926 | 5,456 | 118,103 | 18,933 | |||||||||||
Loan production revenue | 9,852 | 5,588 | 17,289 | 11,995 | |||||||||||
Deposit fee income | 5,828 | 6,435 | 12,067 | 11,595 | |||||||||||
Other lease income | 8,822 | 8,336 | 17,485 | 15,068 | |||||||||||
Other | 1,489 | 1,790 | 3,093 | 9,778 | |||||||||||
Total noninterest income | 74,123 | 52,933 | 147,316 | 118,785 | |||||||||||
Noninterest Expense | |||||||||||||||
Salaries, commissions and other employee benefits expense | 76,277 | 56,321 | 142,867 | 113,694 | |||||||||||
Equipment expense | 16,889 | 11,709 | 32,837 | 22,469 | |||||||||||
Occupancy expense | 6,017 | 5,031 | 11,366 | 9,571 | |||||||||||
General and administrative expense | 76,600 | 48,650 | 147,534 | 121,216 | |||||||||||
Total noninterest expense | 175,783 | 121,711 | 334,604 | 266,950 | |||||||||||
Income before Provision for Income Taxes | 17,567 | 35,128 | 36,207 | 51,404 | |||||||||||
Provision for Income Taxes | 6,395 | 13,333 | 13,189 | 20,193 | |||||||||||
Net Income | $ | 11,172 | $ | 21,795 | $ | 23,018 | $ | 31,211 | |||||||
Less: Net Income Allocated to Participating Preferred Stock | (1,685 | ) | (4,417 | ) | (7,664 | ) | (6,824 | ) | |||||||
Net Income Allocated to Common Shareholders | $ | 9,487 | $ | 17,378 | $ | 15,354 | $ | 24,387 | |||||||
Basic Earnings Per Share | $ | 0.09 | $ | 0.23 | $ | 0.17 | $ | 0.33 | |||||||
Diluted Earnings Per Share | $ | 0.09 | $ | 0.23 | $ | 0.17 | $ | 0.32 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net Income | $ | 11,172 | $ | 21,795 | $ | 23,018 | $ | 31,211 | |||||||
Unrealized Gains (Losses) on Debt Securities | |||||||||||||||
Reclassification of unrealized gains to earnings | — | — | — | (2,739 | ) | ||||||||||
Unrealized gains (losses) due to changes in fair value | (7,581 | ) | (378 | ) | 13,705 | (10,550 | ) | ||||||||
Other-than-temporary impairment (OTTI) (noncredit portion), net of accretion | — | — | — | 502 | |||||||||||
Tax effect | 2,883 | 144 | (5,146 | ) | 4,696 | ||||||||||
Change in unrealized gains (losses) on debt securities | (4,698 | ) | (234 | ) | 8,559 | (8,091 | ) | ||||||||
Interest Rate Swaps | |||||||||||||||
Net unrealized losses due to changes in fair value | (32,932 | ) | (27,715 | ) | (26,304 | ) | (22,829 | ) | |||||||
Reclassification of unrealized losses to earnings | 1,964 | 1,768 | 3,674 | 3,797 | |||||||||||
Tax effect | 11,769 | 9,861 | 8,726 | 7,451 | |||||||||||
Change in interest rate swaps | (19,199 | ) | (16,086 | ) | (13,904 | ) | (11,581 | ) | |||||||
Other Comprehensive Income (Loss) | (23,897 | ) | (16,320 | ) | (5,345 | ) | (19,672 | ) | |||||||
Comprehensive Income (Loss) | $ | (12,725 | ) | $ | 5,475 | $ | 17,673 | $ | 11,539 |
Shareholders’ Equity | |||||||||||||||||||||||
Preferred Stock | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss), Net of Tax | Total Equity | ||||||||||||||||||
Balance, January 1, 2012 | $ | 3 | $ | 751 | $ | 561,247 | $ | 513,413 | $ | (107,749 | ) | $ | 967,665 | ||||||||||
Net income | — | — | — | 23,018 | — | 23,018 | |||||||||||||||||
Other comprehensive loss | — | — | — | — | (5,345 | ) | (5,345 | ) | |||||||||||||||
Conversion of preferred stock | (3 | ) | 188 | (185 | ) | — | — | — | |||||||||||||||
Issuance of common stock, net of issue costs | — | 226 | 198,536 | — | — | 198,762 | |||||||||||||||||
Repurchase of common stock | — | — | (360 | ) | — | — | (360 | ) | |||||||||||||||
Share-based grants (including income tax benefits) | — | — | 3,184 | — | — | 3,184 | |||||||||||||||||
Cash dividends on preferred stock | — | — | — | (5,555 | ) | — | (5,555 | ) | |||||||||||||||
Balance, June 30, 2012 | $ | — | $ | 1,165 | $ | 762,422 | $ | 530,876 | $ | (113,094 | ) | $ | 1,181,369 | ||||||||||
Balance, January 1, 2011 | $ | 3 | $ | 747 | $ | 556,001 | $ | 461,503 | $ | (5,056 | ) | $ | 1,013,198 | ||||||||||
Net income | — | — | — | 31,211 | — | 31,211 | |||||||||||||||||
Other comprehensive loss | — | — | — | — | (19,672 | ) | (19,672 | ) | |||||||||||||||
Issuance of common stock | — | 4 | 1,089 | — | — | 1,093 | |||||||||||||||||
Repurchase of common stock | — | (1 | ) | (2,312 | ) | — | — | (2,313 | ) | ||||||||||||||
Share-based grants (including income tax benefits) | — | — | 4,281 | — | — | 4,281 | |||||||||||||||||
Cash dividends on preferred stock | — | — | — | (113 | ) | — | (113 | ) | |||||||||||||||
Paid-in-kind dividends on Series B Preferred Stock | — | — | 591 | (591 | ) | — | — | ||||||||||||||||
Balance, June 30, 2011 | $ | 3 | $ | 750 | $ | 559,650 | $ | 492,010 | $ | (24,728 | ) | $ | 1,027,685 |
Six Months Ended | |||||||
June 30, | |||||||
2012 | 2011 | ||||||
Operating Activities: | |||||||
Net income | $ | 23,018 | $ | 31,211 | |||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
Amortization of premiums on investments | 4,710 | 4,308 | |||||
Depreciation and amortization of tangible and intangible assets | 18,091 | 9,643 | |||||
Amortization of loss on settlement of interest rate swaps | 3,674 | 3,797 | |||||
Amortization and impairment of mortgage servicing rights | 108,760 | 44,217 | |||||
Deferred income taxes | (8,347 | ) | 39,272 | ||||
Provision for loan and lease losses | 17,112 | 27,034 | |||||
Loss on other real estate owned | 4,605 | 8,664 | |||||
Share-based compensation expense | 2,229 | 4,281 | |||||
Payments for settlement of forward interest rate swaps | (14,002 | ) | (2,796 | ) | |||
Other operating activities | (2,778 | ) | 2,665 | ||||
Changes in operating assets and liabilities: | |||||||
Loans held for sale, including proceeds from sales and repayments | (788,325 | ) | 401,193 | ||||
Other assets | 37,043 | 3,800 | |||||
Accounts payable and accrued liabilities | 1,638 | 6,093 | |||||
Net cash provided by (used in) operating activities | (592,572 | ) | 583,382 | ||||
Investing Activities: | |||||||
Investment securities available for sale: | |||||||
Purchases | (210,717 | ) | (972,910 | ) | |||
Proceeds from sales | — | 60,961 | |||||
Proceeds from prepayments and maturities | 274,042 | 302,866 | |||||
Investment securities held to maturity: | |||||||
Purchases | (14,917 | ) | (153,885 | ) | |||
Proceeds from prepayments and maturities | 13,506 | 4,531 | |||||
Purchases of other investments | (37,422 | ) | (2,552 | ) | |||
Proceeds from sales of other investments | — | 43,060 | |||||
Net change in loans and leases held for investment | (880,630 | ) | (940,821 | ) | |||
Cash paid for acquisition | (351,071 | ) | — | ||||
Purchases of premises and equipment, including equipment under operating leases | (31,267 | ) | (26,225 | ) | |||
Proceeds related to sale or settlement of other real estate owned | 18,664 | 24,540 | |||||
Proceeds from insured foreclosure claims | 61,869 | 116,348 | |||||
Other investing activities | (190 | ) | (653 | ) | |||
Net cash used in investing activities | (1,158,133 | ) | (1,544,740 | ) | |||
Financing Activities: | |||||||
Net increase in nonmaturity deposits | 343,692 | 153,393 | |||||
Net increase in time deposits | 182,987 | 100,007 | |||||
Increase in short-term Federal Home Loan Bank (FHLB) advances | 370,000 | 310,000 | |||||
Proceeds from long-term FHLB advances | 1,100,000 | 6,158 | |||||
Repayments of long-term FHLB advances | (223,500 | ) | (85,008 | ) | |||
Proceeds from issuance of common stock | 207,514 | 1,093 | |||||
Other financing activities | (6,737 | ) | (9,916 | ) | |||
Net cash provided by financing activities | 1,973,956 | 475,727 | |||||
Net change in cash and cash equivalents | 223,251 | (485,631 | ) | ||||
Cash and cash equivalents at beginning of period | 294,981 | 1,169,221 | |||||
Cash and cash equivalents at end of period | $ | 518,232 | $ | 683,590 | |||
Supplemental Schedules of Noncash Investing Activities: | |||||||
Loans transferred to foreclosure claims from loans held for investment | $ | 67,487 | $ | 120,526 | |||
Loans transferred to foreclosure claims from loans held for sale | 142,519 | 10,264 | |||||
Loans transferred to other real estate owned from loans held for investment | 26,472 | 40,186 | |||||
Additions of originated mortgage servicing assets for loans sold | 37,027 | 26,657 | |||||
Supplemental Schedules of Noncash Financing Activities: | |||||||
Conversion of preferred stock | $ | 135,585 | $ | — |
• | AMC Holding, Inc., the parent of CustomerOne Financial Network, Inc.; |
• | Tygris Commercial Finance Group, Inc. (Tygris), the parent of EverBank Commercial Finance, Inc.; |
• | EverInsurance, Inc.; |
• | Elite Lender Services, Inc.; and |
• | EverBank Wealth Management, Inc. (EWM). |
• | All of the outstanding shares of common stock of EverBank Florida were converted into approximately 77,994,699 shares of EverBank Delaware common stock; |
• | All of the outstanding shares of Series B Preferred Stock were converted into 15,964,644 shares of EverBank Delaware common stock; |
• | As a result of the reincorporation of EverBank Florida in Delaware, the Company is now governed by the laws of the State of Delaware. |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Loans | $ | 350,997 | |
Accrued interest and fees | 617 | ||
Total Assets Acquired | 351,614 | ||
Other liabilities | 543 | ||
Total Liabilities Assumed | 543 | ||
Total Identifiable Net Assets | $ | 351,071 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Carrying Amount | |||||||||||||||
June 30, 2012 | |||||||||||||||||||
Available for sale: | |||||||||||||||||||
Residential collateralized mortgage obligations (CMO) securities - agency | $ | 70 | $ | 7 | $ | — | $ | 77 | $ | 77 | |||||||||
Residential CMO securities - nonagency | 1,851,998 | 18,957 | 28,624 | 1,842,331 | 1,842,331 | ||||||||||||||
Residential mortgage-backed securities (MBS) - agency | 266 | 15 | — | 281 | 281 | ||||||||||||||
Asset-backed securities (ABS) | 10,554 | — | 2,938 | 7,616 | 7,616 | ||||||||||||||
Equity securities | 77 | 144 | — | 221 | 221 | ||||||||||||||
Total available for sale securities | $ | 1,862,965 | $ | 19,123 | $ | 31,562 | $ | 1,850,526 | $ | 1,850,526 | |||||||||
Held to maturity: | |||||||||||||||||||
Residential CMO securities - agency | $ | 146,163 | $ | 5,840 | $ | — | $ | 152,003 | $ | 146,163 | |||||||||
Residential MBS - agency | 34,176 | 1,998 | — | 36,174 | 34,176 | ||||||||||||||
Corporate securities | 10,276 | — | 2,071 | 8,205 | 10,276 | ||||||||||||||
Total held to maturity securities | $ | 190,615 | $ | 7,838 | $ | 2,071 | $ | 196,382 | $ | 190,615 | |||||||||
December 31, 2011 | |||||||||||||||||||
Available for sale: | |||||||||||||||||||
Residential CMO securities - agency | $ | 96 | $ | 8 | $ | — | $ | 104 | $ | 104 | |||||||||
Residential CMO securities - nonagency | 1,919,046 | 17,609 | 40,837 | 1,895,818 | 1,895,818 | ||||||||||||||
Residential MBS - agency | 317 | 21 | — | 338 | 338 | ||||||||||||||
Asset-backed securities | 10,573 | — | 3,096 | 7,477 | 7,477 | ||||||||||||||
Equity securities | 77 | 108 | — | 185 | 185 | ||||||||||||||
Total available for sale securities | $ | 1,930,109 | $ | 17,746 | $ | 43,933 | $ | 1,903,922 | $ | 1,903,922 | |||||||||
Held to maturity: | |||||||||||||||||||
Residential CMO securities - agency | $ | 159,882 | $ | 6,029 | $ | 78 | $ | 165,833 | $ | 159,882 | |||||||||
Residential MBS - agency | 19,132 | 1,464 | — | 20,596 | 19,132 | ||||||||||||||
Corporate securities | 10,504 | — | 2,583 | 7,921 | 10,504 | ||||||||||||||
Total held to maturity securities | $ | 189,518 | $ | 7,493 | $ | 2,661 | $ | 194,350 | $ | 189,518 |
Less Than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
June 30, 2012 | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Residential CMO securities - nonagency | $ | 501,091 | $ | 7,243 | $ | 393,745 | $ | 21,381 | $ | 894,836 | $ | 28,624 | |||||||||||
Asset-backed securities | — | — | 7,616 | 2,938 | 7,616 | 2,938 | |||||||||||||||||
Corporate securities | — | — | 2,916 | 2,071 | 2,916 | 2,071 | |||||||||||||||||
Total debt securities | $ | 501,091 | $ | 7,243 | $ | 404,277 | $ | 26,390 | $ | 905,368 | $ | 33,633 | |||||||||||
December 31, 2011 | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Residential CMO securities - nonagency | $ | 573,928 | $ | 16,646 | $ | 226,507 | $ | 24,191 | $ | 800,435 | $ | 40,837 | |||||||||||
Residential CMO securities - agency | 6,224 | 78 | — | — | 6,224 | 78 | |||||||||||||||||
Asset-backed securities | — | — | 7,477 | 3,096 | 7,477 | 3,096 | |||||||||||||||||
Corporate securities | — | — | 2,404 | 2,583 | 2,404 | 2,583 | |||||||||||||||||
Total debt securities | $ | 580,152 | $ | 16,724 | $ | 236,388 | $ | 29,870 | $ | 816,540 | $ | 46,594 |
Debt securities: | Impairment Related to Credit Loss | Impairment Related to All Other Factors | Total Impairment | ||||||||
Balance, January 1, 2011 | $ | 3,354 | $ | 502 | $ | 3,856 | |||||
Additional charges on securities for which OTTI was previously recognized | 685 | (499 | ) | 186 | |||||||
Reduction for securities on which a reduction in value was taken against earnings (1) | (4,039 | ) | — | (4,039 | ) | ||||||
Accretion of impairment related to all other factors | — | (3 | ) | (3 | ) | ||||||
Balance, June 30, 2011 | $ | — | $ | — | $ | — |
(1) | The value for these securities for which impairment is related to credit loss were written down to a zero value during 2011 reflecting that the Company does not anticipate the ability to collect cash flows on these investments at any point in the future. This reduction in value was taken through earnings and thus, is reflected in the rollforward as a reduction of the credit loss balance to zero. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Interest income on available for sale securities | $ | 18,728 | $ | 27,457 | $ | 37,599 | $ | 53,085 | |||||||
Interest income on held to maturity securities | 1,409 | 1,637 | 2,809 | 2,009 | |||||||||||
Other interest and dividend income | 562 | 239 | 840 | 483 | |||||||||||
$ | 20,699 | $ | 29,333 | $ | 41,248 | $ | 55,577 |
June 30, 2012 | December 31, 2011 | ||||||
Government insured pool buyouts | $ | 1,972,701 | $ | 1,939,114 | |||
Mortgage warehouse (carried at fair value) | 1,105,985 | 761,818 | |||||
Other | 99,911 | 24,354 | |||||
Total loans held for sale | $ | 3,178,597 | $ | 2,725,286 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Proceeds received from new securitizations | $ | 1,869,387 | $ | 623,915 | $ | 3,790,357 | $ | 2,053,036 | |||||||
Net fees paid to agencies | 15,910 | 6,551 | 27,662 | 17,721 | |||||||||||
Servicing fees collected | 2,448 | 1,352 | 3,203 | 2,035 | |||||||||||
Repurchased loans | 2,045 | 2,503 | 3,516 | 3,350 |
June 30, 2012 | December 31, 2011 | ||||||
Residential mortgages | $ | 5,060,942 | $ | 4,556,841 | |||
Commercial and commercial real estate | 1,846,689 | 1,165,384 | |||||
Lease financing receivables | 681,205 | 588,501 | |||||
Home equity lines | 188,820 | 200,112 | |||||
Consumer and credit card | 7,774 | 8,443 | |||||
Total loans and leases held for investment, net of discounts | 7,785,430 | 6,519,281 | |||||
Allowance for loan and lease losses | (77,393 | ) | (77,765 | ) | |||
Total loans and leases held for investment, net | $ | 7,708,037 | $ | 6,441,516 |
June 30, 2012 | December 31, 2011 | ||||||
Net purchased loan and lease discounts | $ | 180,779 | $ | 237,170 | |||
Net deferred loan and lease origination costs | 20,366 | 19,057 |
Bank of Florida | Other Acquired Loans | Total | |||||||||
June 30, 2012 | |||||||||||
Carrying value, net of allowance | $ | 557,008 | $ | 488,833 | $ | 1,045,841 | |||||
Outstanding unpaid principal balance or contractual net investment | 613,623 | 508,605 | 1,122,228 | ||||||||
Allowance for loan and lease losses, beginning of year | 11,638 | 4,351 | 15,989 | ||||||||
Allowance for loan and lease losses, end of period | 15,828 | 4,490 | 20,318 |
Bank of Florida | Tygris | Other Acquired Loans | Total | ||||||||||||
December 31, 2011 | |||||||||||||||
Carrying value, net of allowance | $ | 621,116 | $ | — | $ | 522,071 | $ | 1,143,187 | |||||||
Outstanding unpaid principal balance or contractual net investment | 685,967 | — | 543,240 | 1,229,207 | |||||||||||
Allowance for loan and lease losses, beginning of year | 6,189 | 97 | 3,695 | 9,981 | |||||||||||
Allowance for loan and lease losses, end of year | 11,638 | — | 4,351 | 15,989 |
June 30, 2012 | Bank of Florida | Other Acquired Loans | Total | ||||||||||||
Balance, beginning of period | $ | 141,750 | $ | 65,973 | $ | 207,723 | |||||||||
Accretion | (18,614 | ) | (12,611 | ) | (31,225 | ) | |||||||||
Reclassifications (from) to accretable yield | (10,723 | ) | 1,446 | (9,277 | ) | ||||||||||
Balance, end of period | $ | 112,413 | $ | 54,808 | $ | 167,221 | |||||||||
June 30, 2011 | Bank of Florida | Tygris | Other Acquired Loans | Total | |||||||||||
Balance, beginning of period | $ | 198,633 | $ | 9,745 | $ | 44,603 | $ | 252,981 | |||||||
Additions | — | — | 17,295 | 17,295 | |||||||||||
Accretion | (24,188 | ) | (2,391 | ) | (5,618 | ) | (32,197 | ) | |||||||
Reclassifications (from) to accretable yield | (4,587 | ) | 1,989 | 236 | (2,362 | ) | |||||||||
Transfer to cost recovery | — | (6,678 | ) | — | (6,678 | ) | |||||||||
Balance, end of period | $ | 169,858 | $ | 2,665 | $ | 56,516 | $ | 229,039 |
Bank of Florida | Tygris | Total | |||||||||
June 30, 2012 | |||||||||||
Residential mortgages | $ | 71,153 | $ | — | $ | 71,153 | |||||
Commercial and commercial real estate | 513,867 | — | 513,867 | ||||||||
Lease financing receivables | — | 122,633 | 122,633 | ||||||||
Home equity lines | 18,150 | — | 18,150 | ||||||||
Consumer and credit card | 1,905 | — | 1,905 | ||||||||
Total recorded investment of covered loans and leases | $ | 605,075 | $ | 122,633 | $ | 727,708 | |||||
December 31, 2011 | |||||||||||
Residential mortgages | $ | 74,580 | $ | — | $ | 74,580 | |||||
Commercial and commercial real estate | 569,014 | — | 569,014 | ||||||||
Lease financing receivables | — | 176,125 | 176,125 | ||||||||
Home equity lines | 19,082 | — | 19,082 | ||||||||
Consumer and credit card | 2,345 | — | 2,345 | ||||||||
Total recorded investment of covered loans and leases | $ | 665,021 | $ | 176,125 | $ | 841,146 |
Three Months Ended June 30, 2012 | |||||||||||||||||||||||
Residential Mortgages | Commercial and Commercial Real Estate | Lease Financing Receivables | Home Equity Lines | Consumer and Credit Card | Total | ||||||||||||||||||
Balance, beginning of period | $ | 40,739 | $ | 31,391 | $ | 3,344 | $ | 2,632 | $ | 148 | $ | 78,254 | |||||||||||
Provision for loan and lease losses | 957 | 1,958 | 1,704 | 1,085 | 53 | 5,757 | |||||||||||||||||
Charge-offs | (4,139 | ) | (1,710 | ) | (917 | ) | (484 | ) | (40 | ) | (7,290 | ) | |||||||||||
Recoveries | 162 | 411 | 29 | 55 | 15 | 672 | |||||||||||||||||
Balance, end of period | $ | 37,719 | $ | 32,050 | $ | 4,160 | $ | 3,288 | $ | 176 | $ | 77,393 | |||||||||||
Three Months Ended June 30, 2011 | |||||||||||||||||||||||
Residential Mortgages | Commercial and Commercial Real Estate | Lease Financing Receivables | Home Equity Lines | Consumer and Credit Card | Total | ||||||||||||||||||
Balance, beginning of period | $ | 57,275 | $ | 27,473 | $ | 1,134 | $ | 3,630 | $ | 147 | $ | 89,659 | |||||||||||
Provision for loan and lease losses | 2,597 | 2,582 | 1,699 | 2,116 | 10 | 9,004 | |||||||||||||||||
Charge-offs | (5,406 | ) | (1,825 | ) | (1,032 | ) | (1,144 | ) | (138 | ) | (9,545 | ) | |||||||||||
Recoveries | 6 | 65 | 5 | 10 | 5 | 91 | |||||||||||||||||
Balance, end of period | $ | 54,472 | $ | 28,295 | $ | 1,806 | $ | 4,612 | $ | 24 | $ | 89,209 |
Six Months Ended June 30, 2012 | |||||||||||||||||||||||
Residential Mortgages | Commercial and Commercial Real Estate | Lease Financing Receivables | Home Equity Lines | Consumer and Credit Card | Total | ||||||||||||||||||
Balance, beginning of period | $ | 43,454 | $ | 28,209 | $ | 3,766 | $ | 2,186 | $ | 150 | $ | 77,765 | |||||||||||
Provision for loan and lease losses | 4,793 | 7,266 | 2,427 | 2,578 | 48 | 17,112 | |||||||||||||||||
Charge-offs | (10,833 | ) | (4,004 | ) | (2,098 | ) | (1,592 | ) | (51 | ) | (18,578 | ) | |||||||||||
Recoveries | 305 | 579 | 65 | 116 | 29 | 1,094 | |||||||||||||||||
Balance, end of period | $ | 37,719 | $ | 32,050 | $ | 4,160 | $ | 3,288 | $ | 176 | $ | 77,393 | |||||||||||
Six Months Ended June 30, 2011 | |||||||||||||||||||||||
Residential Mortgages | Commercial and Commercial Real Estate | Lease Financing Receivables | Home Equity Lines | Consumer and Credit Card | Total | ||||||||||||||||||
Balance, beginning of period | $ | 46,584 | $ | 33,490 | $ | 2,454 | $ | 10,907 | $ | 254 | $ | 93,689 | |||||||||||
Change in estimate | 10,154 | (682 | ) | (802 | ) | (6,323 | ) | (440 | ) | 1,907 | |||||||||||||
Provision for loan and lease losses | 12,367 | 5,813 | 3,269 | 3,333 | 345 | 25,127 | |||||||||||||||||
Charge-offs | (14,644 | ) | (10,913 | ) | (3,128 | ) | (3,316 | ) | (140 | ) | (32,141 | ) | |||||||||||
Recoveries | 11 | 587 | 13 | 11 | 5 | 627 | |||||||||||||||||
Balance, end of period | $ | 54,472 | $ | 28,295 | $ | 1,806 | $ | 4,612 | $ | 24 | $ | 89,209 |
Allowance for Loan and Lease Losses | |||||||||||||||
Individually Evaluated for Impairment | Collectively Evaluated for Impairment | ACI Loans | Total | ||||||||||||
June 30, 2012 | |||||||||||||||
Residential mortgages | $ | 7,571 | $ | 24,545 | $ | 5,603 | $ | 37,719 | |||||||
Commercial and commercial real estate | 4,243 | 13,092 | 14,715 | 32,050 | |||||||||||
Lease financing receivables | — | 4,160 | — | 4,160 | |||||||||||
Home equity lines | — | 3,288 | — | 3,288 | |||||||||||
Consumer and credit card | — | 176 | — | 176 | |||||||||||
Total allowance for loan and lease losses | $ | 11,814 | $ | 45,261 | $ | 20,318 | $ | 77,393 |
Loans and Leases Held for Investment at Recorded Investment | |||||||||||||||
Individually Evaluated for Impairment | Collectively Evaluated for Impairment | ACI Loans | Total | ||||||||||||
June 30, 2012 | |||||||||||||||
Residential mortgages | $ | 89,791 | $ | 4,398,143 | $ | 573,008 | $ | 5,060,942 | |||||||
Commercial and commercial real estate | 107,468 | 1,246,070 | 493,151 | 1,846,689 | |||||||||||
Lease financing receivables | — | 681,205 | — | 681,205 | |||||||||||
Home equity lines | — | 188,820 | — | 188,820 | |||||||||||
Consumer and credit card | — | 7,774 | — | 7,774 | |||||||||||
Total loans and leases held for investment | $ | 197,259 | $ | 6,522,012 | $ | 1,066,159 | $ | 7,785,430 | |||||||
Allowance for Loan and Lease Losses | |||||||||||||||
Individually Evaluated for Impairment | Collectively Evaluated for Impairment | ACI Loans | Total | ||||||||||||
December 31, 2011 | |||||||||||||||
Residential mortgages | $ | 7,436 | $ | 30,554 | $ | 5,464 | $ | 43,454 | |||||||
Commercial and commercial real estate | 6,021 | 11,663 | 10,525 | 28,209 | |||||||||||
Lease financing receivables | — | 3,766 | — | 3,766 | |||||||||||
Home equity lines | — | 2,186 | — | 2,186 | |||||||||||
Consumer and credit card | — | 150 | — | 150 | |||||||||||
Total allowance for loan and lease losses | $ | 13,457 | $ | 48,319 | $ | 15,989 | $ | 77,765 | |||||||
Loans and Leases Held for Investment at Recorded Investment | |||||||||||||||
Individually Evaluated for Impairment | Collectively Evaluated for Impairment | ACI Loans | Total | ||||||||||||
December 31, 2011 | |||||||||||||||
Residential mortgages | $ | 90,927 | $ | 3,852,119 | $ | 613,795 | $ | 4,556,841 | |||||||
Commercial and commercial real estate | 142,360 | 477,643 | 545,381 | 1,165,384 | |||||||||||
Lease financing receivables | — | 588,501 | — | 588,501 | |||||||||||
Home equity lines | — | 200,112 | — | 200,112 | |||||||||||
Consumer and credit card | — | 8,443 | — | 8,443 | |||||||||||
Total loans and leases held for investment | $ | 233,287 | $ | 5,126,818 | $ | 1,159,176 | $ | 6,519,281 |
Performing | Non-performing | Total | |||||||||||||||||
June 30, 2012 | |||||||||||||||||||
Residential mortgages: | |||||||||||||||||||
Residential | $ | 4,226,940 | $ | 65,080 | $ | 4,292,020 | |||||||||||||
Government insured pool buyouts | 618,882 | 150,040 | 768,922 | ||||||||||||||||
Lease financing receivables | 679,910 | 1,295 | 681,205 | ||||||||||||||||
Home equity lines | 184,564 | 4,256 | 188,820 | ||||||||||||||||
Consumer and credit card | 7,202 | 572 | 7,774 | ||||||||||||||||
Total | $ | 5,717,498 | $ | 221,243 | $ | 5,938,741 | |||||||||||||
Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
June 30, 2012 | |||||||||||||||||||
Commercial and commercial real estate: |