UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2014
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 1-31987
Hilltop Holdings Inc.
(Exact name of registrant as specified in its charter)
Maryland |
|
84-1477939 |
(State or other jurisdiction of incorporation or |
|
(I.R.S. Employer Identification No.) |
200 Crescent Court, Suite 1330 |
|
|
Dallas, TX |
|
75201 |
(Address of principal executive offices) |
|
(Zip Code) |
(214) 855-2177
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
x |
|
Accelerated filer |
|
o |
Non-accelerated filer |
|
o (Do not check if a smaller reporting company) |
|
Smaller reporting company |
|
o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x
The number of shares of the registrants common stock outstanding at July 29, 2014 was 90,182,915.
HILLTOP HOLDINGS INC.
FORM 10-Q
FOR THE QUARTER ENDED JUNE 30, 2014
PART I FINANCIAL INFORMATION |
| |
|
| |
Item 1. |
Financial Statements. |
|
|
3 | |
|
4 | |
|
5 | |
|
6 | |
|
7 | |
|
8 | |
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
50 | |
|
|
|
81 | ||
|
|
|
83 | ||
|
|
|
| ||
|
|
|
84 | ||
|
|
|
84 | ||
|
|
|
87 | ||
|
|
|
87 |
HILLTOP HOLDINGS INC. AND SUBSIDIARIES
(in thousands, except share and per share data)
|
|
June 30, |
|
December 31, |
| ||
|
|
2014 |
|
2013 |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Cash and due from banks |
|
$ |
673,972 |
|
$ |
713,099 |
|
Federal funds sold and securities purchased under agreements to resell |
|
14,813 |
|
32,924 |
| ||
Securities: |
|
|
|
|
| ||
Trading, at fair value |
|
61,663 |
|
58,846 |
| ||
Available for sale, at fair value (amortized cost of $1,205,912 and $1,256,862, respectively) |
|
1,201,778 |
|
1,203,143 |
| ||
Held to maturity, at amortized cost (fair value of $65,631) |
|
65,275 |
|
|
| ||
|
|
1,328,716 |
|
1,261,989 |
| ||
|
|
|
|
|
| ||
Loans held for sale |
|
1,410,873 |
|
1,089,039 |
| ||
Non-covered loans, net of unearned income |
|
3,714,837 |
|
3,514,646 |
| ||
Allowance for non-covered loan losses |
|
(36,431 |
) |
(33,241 |
) | ||
Non-covered loans, net |
|
3,678,406 |
|
3,481,405 |
| ||
|
|
|
|
|
| ||
Covered loans, net of allowance of $4,115 and $1,061, respectively |
|
840,898 |
|
1,005,308 |
| ||
Broker-dealer and clearing organization receivables |
|
190,764 |
|
119,317 |
| ||
Insurance premiums receivable |
|
27,957 |
|
25,597 |
| ||
Deferred policy acquisition costs |
|
22,027 |
|
20,991 |
| ||
Premises and equipment, net |
|
201,545 |
|
200,706 |
| ||
FDIC indemnification asset |
|
175,114 |
|
188,291 |
| ||
Covered other real estate owned |
|
142,174 |
|
142,833 |
| ||
Mortgage servicing rights |
|
35,877 |
|
20,149 |
| ||
Other assets |
|
336,199 |
|
279,745 |
| ||
Goodwill |
|
251,808 |
|
251,808 |
| ||
Other intangible assets, net |
|
65,305 |
|
70,921 |
| ||
Total assets |
|
$ |
9,396,448 |
|
$ |
8,904,122 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity |
|
|
|
|
| ||
Deposits: |
|
|
|
|
| ||
Noninterest-bearing |
|
$ |
1,829,072 |
|
$ |
1,773,749 |
|
Interest-bearing |
|
4,326,238 |
|
4,949,169 |
| ||
Total deposits |
|
6,155,310 |
|
6,722,918 |
| ||
|
|
|
|
|
| ||
Broker-dealer and clearing organization payables |
|
227,891 |
|
129,678 |
| ||
Reserve for losses and loss adjustment expenses |
|
35,146 |
|
27,468 |
| ||
Unearned insurance premiums |
|
94,611 |
|
88,422 |
| ||
Short-term borrowings |
|
1,187,193 |
|
342,087 |
| ||
Notes payable |
|
55,584 |
|
56,327 |
| ||
Junior subordinated debentures |
|
67,012 |
|
67,012 |
| ||
Other liabilities |
|
176,539 |
|
158,288 |
| ||
Total liabilities |
|
7,999,286 |
|
7,592,200 |
| ||
Commitments and contingencies (see Notes 11 and 12) |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Hilltop stockholders equity: |
|
|
|
|
| ||
Preferred stock, $0.01 par value, 10,000,000 shares authorized; Series B, liquidation value per share of $1,000; 114,068 shares issued and outstanding |
|
114,068 |
|
114,068 |
| ||
Common stock, $0.01 par value, 125,000,000 and 100,000,000 shares authorized; 90,180,699 and 90,175,688 shares issued and outstanding, respectively |
|
902 |
|
902 |
| ||
Additional paid-in capital |
|
1,387,883 |
|
1,388,641 |
| ||
Accumulated other comprehensive loss |
|
(2,501 |
) |
(34,863 |
) | ||
Accumulated deficit |
|
(103,910 |
) |
(157,607 |
) | ||
Total Hilltop stockholders equity |
|
1,396,442 |
|
1,311,141 |
| ||
Noncontrolling interest |
|
720 |
|
781 |
| ||
Total stockholders equity |
|
1,397,162 |
|
1,311,922 |
| ||
Total liabilities and stockholders equity |
|
$ |
9,396,448 |
|
$ |
8,904,122 |
|
See accompanying notes.
HILLTOP HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Interest income: |
|
|
|
|
|
|
|
|
| ||||
Loans, including fees |
|
$ |
92,204 |
|
$ |
65,213 |
|
$ |
171,948 |
|
$ |
130,099 |
|
Securities: |
|
|
|
|
|
|
|
|
| ||||
Taxable |
|
7,618 |
|
6,480 |
|
15,206 |
|
12,392 |
| ||||
Tax-exempt |
|
1,187 |
|
1,189 |
|
2,429 |
|
2,536 |
| ||||
Federal funds sold and securities purchased under agreements to resell |
|
14 |
|
35 |
|
33 |
|
56 |
| ||||
Interest-bearing deposits with banks |
|
317 |
|
242 |
|
912 |
|
575 |
| ||||
Other |
|
3,068 |
|
3,009 |
|
5,708 |
|
5,114 |
| ||||
Total interest income |
|
104,408 |
|
76,168 |
|
196,236 |
|
150,772 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense: |
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
3,096 |
|
3,406 |
|
6,855 |
|
6,856 |
| ||||
Short-term borrowings |
|
539 |
|
591 |
|
934 |
|
1,104 |
| ||||
Notes payable |
|
632 |
|
2,308 |
|
1,280 |
|
4,630 |
| ||||
Junior subordinated debentures |
|
587 |
|
612 |
|
1,171 |
|
1,220 |
| ||||
Other |
|
1,108 |
|
826 |
|
2,129 |
|
1,276 |
| ||||
Total interest expense |
|
5,962 |
|
7,743 |
|
12,369 |
|
15,086 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest income |
|
98,446 |
|
68,425 |
|
183,867 |
|
135,686 |
| ||||
Provision for loan losses |
|
5,533 |
|
11,289 |
|
8,775 |
|
24,294 |
| ||||
Net interest income after provision for loan losses |
|
92,913 |
|
57,136 |
|
175,092 |
|
111,392 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Noninterest income: |
|
|
|
|
|
|
|
|
| ||||
Net gains from sale of loans and other mortgage production income |
|
106,054 |
|
142,531 |
|
185,165 |
|
270,127 |
| ||||
Mortgage loan origination fees |
|
16,983 |
|
22,695 |
|
29,327 |
|
41,588 |
| ||||
Net insurance premiums earned |
|
40,777 |
|
38,590 |
|
81,096 |
|
76,063 |
| ||||
Investment and securities advisory fees and commissions |
|
22,264 |
|
25,964 |
|
43,599 |
|
47,973 |
| ||||
Other |
|
17,203 |
|
9,453 |
|
34,194 |
|
16,760 |
| ||||
Total noninterest income |
|
203,281 |
|
239,233 |
|
373,381 |
|
452,511 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Noninterest expense: |
|
|
|
|
|
|
|
|
| ||||
Employees compensation and benefits |
|
124,445 |
|
132,715 |
|
230,874 |
|
248,905 |
| ||||
Loss and loss adjustment expenses |
|
35,275 |
|
48,160 |
|
53,612 |
|
69,345 |
| ||||
Policy acquisition and other underwriting expenses |
|
11,652 |
|
11,627 |
|
23,339 |
|
22,430 |
| ||||
Occupancy and equipment, net |
|
25,762 |
|
20,154 |
|
52,100 |
|
39,566 |
| ||||
Other |
|
54,078 |
|
47,744 |
|
103,916 |
|
95,145 |
| ||||
Total noninterest expense |
|
251,212 |
|
260,400 |
|
463,841 |
|
475,391 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
|
44,982 |
|
35,969 |
|
84,632 |
|
88,512 |
| ||||
Income tax expense |
|
16,294 |
|
13,309 |
|
30,648 |
|
32,479 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
28,688 |
|
22,660 |
|
53,984 |
|
56,033 |
| ||||
Less: Net income attributable to noncontrolling interest |
|
177 |
|
568 |
|
287 |
|
868 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income attributable to Hilltop |
|
28,511 |
|
22,092 |
|
53,697 |
|
55,165 |
| ||||
Dividends on preferred stock |
|
1,426 |
|
1,149 |
|
2,852 |
|
1,852 |
| ||||
Income applicable to Hilltop common stockholders |
|
$ |
27,085 |
|
$ |
20,943 |
|
$ |
50,845 |
|
$ |
53,313 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.30 |
|
$ |
0.25 |
|
$ |
0.56 |
|
$ |
0.64 |
|
Diluted |
|
$ |
0.30 |
|
$ |
0.24 |
|
$ |
0.56 |
|
$ |
0.61 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average share information: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
89,709 |
|
83,490 |
|
89,708 |
|
83,489 |
| ||||
Diluted |
|
90,569 |
|
90,294 |
|
90,576 |
|
90,125 |
|
See accompanying notes.
HILLTOP HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(in thousands)
(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Net income |
|
$ |
28,688 |
|
$ |
22,660 |
|
$ |
53,984 |
|
$ |
56,033 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
| ||||
Unrealized gains (losses) on securities available for sale, net of tax of $7,638, $(15,249), $17,221 and $(14,776) |
|
13,553 |
|
(28,320 |
) |
32,362 |
|
(27,441 |
) | ||||
Comprehensive income (loss) |
|
42,241 |
|
(5,660 |
) |
86,346 |
|
28,592 |
| ||||
Less: comprehensive income attributable to noncontrolling interest |
|
177 |
|
568 |
|
287 |
|
868 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Comprehensive income (loss) applicable to Hilltop |
|
$ |
42,064 |
|
$ |
(6,228 |
) |
$ |
86,059 |
|
$ |
27,724 |
|
See accompanying notes.
HILLTOP HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
(in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
Total |
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
Other |
|
|
|
Hilltop |
|
|
|
Total |
| ||||||||
|
|
Preferred Stock |
|
Common Stock |
|
Paid-in |
|
Comprehensive |
|
Accumulated |
|
Stockholders |
|
Noncontrolling |
|
Stockholders |
| ||||||||||||
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Income (Loss) |
|
Deficit |
|
Equity |
|
Interest |
|
Equity |
| ||||||||
Balance, December 31, 2012 |
|
114 |
|
$ |
114,068 |
|
83,487 |
|
$ |
835 |
|
$ |
1,304,448 |
|
$ |
8,094 |
|
$ |
(282,949 |
) |
$ |
1,144,496 |
|
$ |
2,054 |
|
$ |
1,146,550 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
55,165 |
|
55,165 |
|
868 |
|
56,033 |
| ||||||||
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
(27,441 |
) |
|
|
(27,441 |
) |
|
|
(27,441 |
) | ||||||||
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
480 |
|
|
|
|
|
480 |
|
|
|
480 |
| ||||||||
Common stock issued to board members |
|
|
|
|
|
4 |
|
|
|
47 |
|
|
|
|
|
47 |
|
|
|
47 |
| ||||||||
Issuance of restricted common stock |
|
|
|
|
|
465 |
|
5 |
|
(5 |
) |
|
|
|
|
|
|
|
|
|
| ||||||||
Dividends on preferred stock |
|
|
|
|
|
|
|
|
|
(1,852 |
) |
|
|
|
|
(1,852 |
) |
|
|
(1,852 |
) | ||||||||
Cash distributions to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,017 |
) |
(2,017 |
) | ||||||||
Balance, June 30, 2013 |
|
114 |
|
$ |
114,068 |
|
83,956 |
|
$ |
840 |
|
$ |
1,303,118 |
|
$ |
(19,347 |
) |
$ |
(227,784 |
) |
$ |
1,170,895 |
|
$ |
905 |
|
$ |
1,171,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance, December 31, 2013 |
|
114 |
|
$ |
114,068 |
|
90,176 |
|
$ |
902 |
|
$ |
1,388,641 |
|
$ |
(34,863 |
) |
$ |
(157,607 |
) |
$ |
1,311,141 |
|
$ |
781 |
|
$ |
1,311,922 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
53,697 |
|
53,697 |
|
287 |
|
53,984 |
| ||||||||
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
32,362 |
|
|
|
32,362 |
|
|
|
32,362 |
| ||||||||
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
1,979 |
|
|
|
|
|
1,979 |
|
|
|
1,979 |
| ||||||||
Common stock issued to board members |
|
|
|
|
|
5 |
|
|
|
115 |
|
|
|
|
|
115 |
|
|
|
115 |
| ||||||||
Dividends on preferred stock |
|
|
|
|
|
|
|
|
|
(2,852 |
) |
|
|
|
|
(2,852 |
) |
|
|
(2,852 |
) | ||||||||
Cash distributions to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(348 |
) |
(348 |
) | ||||||||
Balance, June 30, 2014 |
|
114 |
|
$ |
114,068 |
|
90,181 |
|
$ |
902 |
|
$ |
1,387,883 |
|
$ |
(2,501 |
) |
$ |
(103,910 |
) |
$ |
1,396,442 |
|
$ |
720 |
|
$ |
1,397,162 |
|
See accompanying notes.
HILLTOP HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
|
|
Six Months Ended June 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
53,984 |
|
$ |
56,033 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
| ||
Provision for loan losses |
|
8,775 |
|
24,294 |
| ||
Depreciation, amortization and accretion, net |
|
(48,612 |
) |
(18,032 |
) | ||
Deferred income taxes |
|
4,842 |
|
(11,528 |
) | ||
Other, net |
|
2,191 |
|
533 |
| ||
Net change in securities purchased under resale agreements |
|
|
|
(3,237 |
) | ||
Net change in trading securities |
|
(2,817 |
) |
57,256 |
| ||
Net change in broker-dealer and clearing organization receivables |
|
(146,643 |
) |
(76,430 |
) | ||
Net change in other assets |
|
(28,818 |
) |
34,972 |
| ||
Net change in broker-dealer and clearing organization payables |
|
177,748 |
|
17,281 |
| ||
Net change in loss and loss adjustment expense reserve |
|
7,678 |
|
8,446 |
| ||
Net change in unearned insurance premiums |
|
6,189 |
|
7,813 |
| ||
Net change in other liabilities |
|
4,645 |
|
(37,247 |
) | ||
Net gains from sale of loans |
|
(185,165 |
) |
(270,127 |
) | ||
Loans originated for sale |
|
(4,927,983 |
) |
(6,545,177 |
) | ||
Proceeds from loans sold |
|
4,782,239 |
|
6,769,795 |
| ||
Net cash provided by (used in) operating activities |
|
(291,747 |
) |
14,645 |
| ||
|
|
|
|
|
| ||
Investing Activities |
|
|
|
|
| ||
Proceeds from maturities and principal reductions of securities held to maturity |
|
911 |
|
|
| ||
Proceeds from sales, maturities and principal reductions of securities available for sale |
|
97,867 |
|
96,069 |
| ||
Purchases of securities held to maturity |
|
(66,207 |
) |
|
| ||
Purchases of securities available for sale |
|
(47,557 |
) |
(223,570 |
) | ||
Net change in loans |
|
68,552 |
|
(51,027 |
) | ||
Purchases of premises and equipment and other assets |
|
(19,815 |
) |
(11,417 |
) | ||
Proceeds from sales of premises and equipment and other real estate owned |
|
38,281 |
|
4,859 |
| ||
Net cash paid for Federal Home Loan Bank and Federal Reserve Bank stock |
|
(31,440 |
) |
(21,219 |
) | ||
Net cash provided by (used in) investing activities |
|
40,592 |
|
(206,305 |
) | ||
|
|
|
|
|
| ||
Financing Activities |
|
|
|
|
| ||
Net change in deposits |
|
(647,143 |
) |
(179,826 |
) | ||
Net change in short-term borrowings |
|
845,106 |
|
275,554 |
| ||
Proceeds from notes payable |
|
1,000 |
|
|
| ||
Payments on notes payable |
|
(1,743 |
) |
(1,601 |
) | ||
Dividends paid on preferred stock |
|
(2,768 |
) |
(703 |
) | ||
Net cash distributed to noncontrolling interest |
|
(348 |
) |
(2,017 |
) | ||
Other, net |
|
(187 |
) |
(154 |
) | ||
Net cash provided by financing activities |
|
193,917 |
|
91,253 |
| ||
|
|
|
|
|
| ||
Net change in cash and cash equivalents |
|
(57,238 |
) |
(100,407 |
) | ||
Cash and cash equivalents, beginning of period |
|
746,023 |
|
726,460 |
| ||
Cash and cash equivalents, end of period |
|
$ |
688,785 |
|
$ |
626,053 |
|
|
|
|
|
|
| ||
Supplemental Disclosures of Cash Flow Information |
|
|
|
|
| ||
Cash paid for interest |
|
$ |
13,046 |
|
$ |
14,889 |
|
Cash paid for income taxes, net of refunds |
|
$ |
5,582 |
|
$ |
40,949 |
|
Supplemental Schedule of Non-Cash Activities |
|
|
|
|
| ||
Conversion of loans to other real estate owned |
|
$ |
34,391 |
|
$ |
1,718 |
|
See accompanying notes.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)
1. Summary of Significant Accounting and Reporting Policies
Nature of Operations
Hilltop Holdings Inc. (Hilltop and, collectively with its subsidiaries, the Company) is a financial holding company registered under the Bank Holding Company Act of 1956, as amended by the Gramm-Leach-Bliley Act of 1999. On November 30, 2012, Hilltop acquired PlainsCapital Corporation pursuant to a plan of merger whereby PlainsCapital Corporation merged with and into a wholly owned subsidiary of Hilltop (the PlainsCapital Merger), which continued as the surviving entity under the name PlainsCapital Corporation (PlainsCapital).
The Company has two primary operating business units, PlainsCapital and National Lloyds Corporation (NLC). PlainsCapital is a financial holding company, 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, capital equipment leasing, fixed income sales, asset management, and correspondent clearing services. NLC is a property and casualty insurance holding company that provides, through its subsidiaries, fire and homeowners insurance to low value dwellings and manufactured homes primarily in Texas and other areas of the southern United States.
On September 13, 2013 (the Bank Closing Date), PlainsCapital Bank (the Bank) assumed substantially all of the liabilities, including all of the deposits, and acquired substantially all of the assets of Edinburg, Texas-based First National Bank (FNB) from the Federal Deposit Insurance Corporation (the FDIC), as receiver, and reopened former FNB branches acquired from the FDIC under the PlainsCapital Bank name (the FNB Transaction). Pursuant to the Purchase and Assumption Agreement (the P&A Agreement), the Bank and the FDIC entered into loss-share agreements whereby the FDIC agreed to share in the losses of certain covered loans and covered other real estate owned (OREO) that the Bank acquired, as further described in Note 2 to the consolidated financial statements. The fair value of the assets acquired was $2.2 billion, including $1.1 billion in covered loans, $286.2 million in securities, $135.2 million in covered OREO and $42.9 million in non-covered loans. The Bank also assumed $2.2 billion in liabilities, consisting primarily of deposits. The acquisition of FNBs expansive branch network allowed the Bank to increase its presence in Texas to include the Rio Grande Valley, Houston, Corpus Christi, Laredo and El Paso markets, among others.
On March 31, 2014, the Company entered into a definitive merger agreement with SWS Group, Inc. (SWS) providing for the merger of SWS with and into Peruna LLC, a wholly owned subsidiary of Hilltop formed for the purpose of facilitating this transaction. SWS stockholders will receive per share consideration of 0.2496 shares of Hilltop common stock and $1.94 of cash, equating to $7.25 per share based on Hilltops closing price on June 30, 2014. The value of the merger consideration will fluctuate with the market price of Hilltop common stock. The Company intends to fund the cash portion of the consideration through available cash. The merger is subject to customary closing conditions, including regulatory approvals and approval of the stockholders of SWS, and is expected to be completed prior to the end of 2014.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States (GAAP), and in conformity with the rules and regulations of the Securities and Exchange Commission (the SEC). In the opinion of management, these financial statements contain all adjustments necessary for a fair statement of the results of the interim periods presented. Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2013. Results for interim periods are not necessarily indicative of results to be expected for a full year or any future period.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The preparation of financial statements in conformity with GAAP 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, the fair values of financial instruments, the amounts receivable under the loss-share agreements with the FDIC (FDIC Indemnification Asset), reserves for losses and loss adjustment expenses, the mortgage loan indemnification liability, and the potential impairment of assets are particularly subject to change. The Company has applied its critical accounting policies and estimation methods consistently in all periods presented in these consolidated financial statements.
Certain reclassifications have been made to the prior period consolidated financial statements to conform with the current period presentation.
Hilltop owns 100% of the outstanding stock of PlainsCapital. PlainsCapital owns 100% of the outstanding stock of 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), PCB-ARC, Inc. and RGV-ARC, Inc. The Bank has a 100% membership interest in First Southwest Holdings, LLC (First Southwest) and PlainsCapital Securities, LLC.
Hilltop also owns 100% of NLC, which operates through its wholly owned subsidiaries, National Lloyds Insurance Company (NLIC) and American Summit Insurance Company (ASIC).
PrimeLending owns a 100% membership interest in PrimeLending Ventures Management, LLC, the controlling and sole managing member of PrimeLending Ventures, LLC (Ventures).
The principal subsidiaries of First Southwest are First Southwest Company (FSC), a broker-dealer registered with the SEC and the Financial Industry Regulatory Authority and a member of the New York Stock Exchange, and First Southwest Asset Management, Inc., a registered investment advisor under the Investment Advisors Act of 1940.
The consolidated 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 securities of PCC Statutory Trusts I, II, III and IV (the Trusts), which are not included in the consolidated financial statements under the requirements of the Variable Interest Entities Subsections of the ASC, because the primary beneficiaries of the Trusts are not within the consolidated group.
2. Acquisitions
FNB Transaction
On the Bank Closing Date, the Bank assumed substantially all of the liabilities, including all of the deposits, and acquired substantially all of the assets of FNB from the FDIC in an FDIC-assisted transaction. As part of the P&A Agreement, the Bank and the FDIC entered into loss-share agreements covering future losses incurred on certain acquired loans and OREO. The Company refers to acquired commercial and single family residential loan portfolios and OREO that are subject to the loss-share agreements as covered loans and covered OREO, respectively, and these assets are presented as separate line items in the Companys consolidated balance sheet. Collectively, covered loans and covered OREO are referred to as covered assets.
In accordance with the loss-share agreements, the Bank may be required to make a true-up payment to the FDIC approximately ten years following the Bank Closing Date if the FDICs initial estimate of losses on covered assets is greater than the actual realized losses. The true-up payment is calculated using a defined formula set forth in the P&A Agreement.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The FNB Transaction was accounted for using the purchase method of accounting and, accordingly, purchased assets, including identifiable intangible assets and assumed liabilities, were recorded at their respective fair values as of the Bank Closing Date using significant estimates and assumptions to value certain identifiable assets acquired and liabilities assumed. The amounts are subject to adjustments based upon final settlement with the FDIC. The terms of the P&A Agreement provide for the FDIC to indemnify the Bank against claims with respect to liabilities and assets of FNB or any of its affiliates not assumed or otherwise purchased by the Bank and with respect to certain other claims by third parties.
Pro Forma Results of Operations
The operations acquired in the FNB Transaction are included in the Companys operating results beginning September 14, 2013. The purchase of assets and assumption of certain liabilities of FNB from the FDIC, as receiver, was sufficiently significant to require disclosure of historical financial statements and related pro forma financial disclosure. Due to the nature and magnitude of the FNB Transaction, coupled with the federal assistance and protection resulting from the FDIC loss-share agreements, historical financial information of FNB is not relevant to future operations. The Company has omitted certain historical financial information and the related pro forma financial information of FNB pursuant to the guidance provided in Staff Accounting Bulletin Topic 1.K, Financial Statements of Acquired Troubled Financial Institutions (SAB 1:K), and a request for relief granted by the SEC. SAB 1:K provides relief from the requirements of Rule 3-05 of Regulation S-X in certain instances, such as the FNB Transaction, where a registrant engages in an acquisition of a significant amount of assets of a troubled financial institution for which audited financial statements are not reasonably available and in which federal assistance is so persuasive as to substantially reduce the relevance of such information to an assessment of future operations.
3. Fair Value Measurements
Fair Value Measurements and Disclosures
The Company 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 GAAP and expands 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.
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 the Company 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, yield curves, prepayment speeds, default rates, credit risks, loss severities, etc.), and inputs that are derived from or corroborated by market data, among others.
· Level 3 Inputs: Unobservable inputs that reflect an entitys 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.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Fair Value Option
The Company has elected to measure substantially all of PrimeLendings mortgage loans held for sale and retained mortgage servicing rights (MSR) at fair value, under the provisions of the Fair Value Option. The Company 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. The Company 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 of the ASC discussed above.
At June 30, 2014, the aggregate fair value of PrimeLendings mortgage loans held for sale accounted for under the Fair Value Option was $1.41 billion, and the unpaid principal balance of those loans was $1.35 billion. At December 31, 2013, the aggregate fair value of PrimeLendings mortgage loans held for sale accounted for under the Fair Value Option was $1.09 billion, and the unpaid principal balance of those loans was $1.07 billion. The interest component of fair value is reported as interest income on loans in the accompanying consolidated statements of operations.
The Company 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 and data from independent pricing services.
The following tables present information regarding financial assets and liabilities measured at fair value on a recurring basis (in thousands).
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
|
|
Inputs |
|
Inputs |
|
Inputs |
|
Fair Value |
| ||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
35 |
|
$ |
61,628 |
|
$ |
|
|
$ |
61,663 |
|
Available for sale securities |
|
24,653 |
|
1,113,306 |
|
63,819 |
|
1,201,778 |
| ||||
Loans held for sale |
|
|
|
1,400,464 |
|
10,409 |
|
1,410,873 |
| ||||
Derivative assets |
|
|
|
35,454 |
|
|
|
35,454 |
| ||||
Mortgage servicing rights asset |
|
|
|
|
|
35,877 |
|
35,877 |
| ||||
Trading liabilities |
|
|
|
48 |
|
|
|
48 |
| ||||
Derivative liabilities |
|
|
|
13,847 |
|
6,300 |
|
20,147 |
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
|
|
Inputs |
|
Inputs |
|
Inputs |
|
Fair Value |
| ||||
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
33 |
|
$ |
58,813 |
|
$ |
|
|
$ |
58,846 |
|
Available for sale securities |
|
22,079 |
|
1,121,011 |
|
60,053 |
|
1,203,143 |
| ||||
Loans held for sale |
|
|
|
1,061,310 |
|
27,729 |
|
1,089,039 |
| ||||
Derivative assets |
|
|
|
23,564 |
|
|
|
23,564 |
| ||||
Mortgage servicing rights asset |
|
|
|
|
|
20,149 |
|
20,149 |
| ||||
Trading liabilities |
|
|
|
46 |
|
|
|
46 |
| ||||
Derivative liabilities |
|
|
|
139 |
|
5,600 |
|
5,739 |
|
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The following tables include a roll forward for those financial instruments measured at fair value using Level 3 inputs (in thousands).
|
|
|
|
|
|
|
|
Total Gains or Losses |
|
|
| ||||||||
|
|
|
|
|
|
|
|
(Realized or Unrealized) |
|
|
| ||||||||
|
|
Balance at |
|
|
|
|
|
|
|
Included in Other |
|
|
| ||||||
|
|
Beginning of |
|
Purchases/ |
|
Sales/ |
|
Included in |
|
Comprehensive |
|
Balance at |
| ||||||
|
|
Period |
|
Additions |
|
Reductions |
|
Net Income |
|
Income (Loss) |
|
End of Period |
| ||||||
Three months ended June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available for sale securities |
|
$ |
64,098 |
|
$ |
|
|
$ |
|
|
$ |
616 |
|
$ |
(895 |
) |
$ |
63,819 |
|
Loans held for sale |
|
26,826 |
|
5,522 |
|
(24,009 |
) |
2,070 |
|
|
|
10,409 |
| ||||||
Mortgage servicing rights asset |
|
29,939 |
|
7,376 |
|
|
|
(1,438 |
) |
|
|
35,877 |
| ||||||
Derivative liabilities |
|
(5,950 |
) |
|
|
|
|
(350 |
) |
|
|
(6,300 |
) | ||||||
Total |
|
$ |
114,913 |
|
$ |
12,898 |
|
$ |
(24,009 |
) |
$ |
898 |
|
$ |
(895 |
) |
$ |
103,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Six months ended June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available for sale securities |
|
$ |
60,053 |
|
$ |
|
|
$ |
|
|
$ |
1,209 |
|
$ |
2,557 |
|
$ |
63,819 |
|
Loans held for sale |
|
27,729 |
|
10,422 |
|
(29,603 |
) |
1,861 |
|
|
|
10,409 |
| ||||||
Mortgage servicing rights asset |
|
20,149 |
|
14,808 |
|
|
|
920 |
|
|
|
35,877 |
| ||||||
Derivative liabilities |
|
(5,600 |
) |
|
|
|
|
(700 |
) |
|
|
(6,300 |
) | ||||||
Total |
|
$ |
102,331 |
|
$ |
25,230 |
|
$ |
(29,603 |
) |
$ |
3,290 |
|
$ |
2,557 |
|
$ |
103,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Three months ended June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available for sale securities |
|
$ |
58,801 |
|
$ |
|
|
$ |
|
|
$ |
531 |
|
$ |
(3,822 |
) |
$ |
55,510 |
|
Mortgage servicing rights asset |
|
4,430 |
|
2,180 |
|
|
|
501 |
|
|
|
7,111 |
| ||||||
Derivative liabilities |
|
(4,714 |
) |
|
|
|
|
(225 |
) |
|
|
(4,939 |
) | ||||||
Total |
|
$ |
58,517 |
|
$ |
2,180 |
|
$ |
|
|
$ |
807 |
|
$ |
(3,822 |
) |
$ |
57,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Six months ended June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available for sale securities |
|
$ |
56,277 |
|
$ |
|
|
$ |
|
|
$ |
1,043 |
|
$ |
(1,810 |
) |
$ |
55,510 |
|
Mortgage servicing rights asset |
|
2,080 |
|
4,305 |
|
|
|
726 |
|
|
|
7,111 |
| ||||||
Derivative liabilities |
|
(4,490 |
) |
|
|
|
|
(449 |
) |
|
|
(4,939 |
) | ||||||
Total |
|
$ |
53,867 |
|
$ |
4,305 |
|
$ |
|
|
$ |
1,320 |
|
$ |
(1,810 |
) |
$ |
57,682 |
|
All net realized and unrealized gains (losses) in the tables above are reflected in the accompanying consolidated financial statements. The unrealized gains (losses) relate to financial instruments still held at June 30, 2014. The available for sale securities noted in the table above reflect Hilltops note receivable and warrant to purchase common stock of SWS as discussed in Note 4 to the consolidated financial statements.
For Level 3 financial instruments measured at fair value on a recurring basis at June 30, 2014, the significant unobservable inputs used in the fair value measurements were as follows.
|
|
|
|
|
|
Weighted |
|
Financial instrument |
|
Valuation Technique |
|
Unobservable Input |
|
Average / Range |
|
Available for sale securities - note receivable |
|
Discounted cash flow |
|
Discount rate |
|
8.3% |
|
|
|
|
|
|
|
|
|
Available for sale securities - warrant |
|
Binomial model |
|
SWS common stock price volatility |
|
24.0% |
|
|
|
|
|
|
|
|
|
Loans held for sale |
|
Discounted cash flow / |
|
Projected price |
|
86 - 90% |
|
|
|
Market comparable |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage servicing rights asset |
|
Discounted cash flow |
|
Constant prepayment rate |
|
10.32% |
|
|
|
|
|
Discount rate |
|
11.11% |
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
Discounted cash flow |
|
Discount rate |
|
14 - 28% |
|
|
|
|
|
Time to receive full payment of cash flows |
|
10.75 - 14.0 years |
|
Hilltops note receivable is valued using a cash flow model that estimates yield based on comparable securities in the market. The interest rate used to discount cash flows is the most significant unobservable input. An increase or decrease in the discount rate would result in a corresponding decrease or increase, respectively, in the fair value measurement of the note receivable.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The warrant is valued utilizing a binomial model. The underlying SWS common stock price and its related volatility, an unobservable input, are the most significant inputs into the model, and, therefore, decreases or increases to the SWS common stock price would result in a significant change in the fair value measurement of the warrant.
The fair value of certain loans held for sale that are either non-standard (i.e. loans that cannot be sold through normal sale channels) or non-performing is measured using unobservable inputs. The fair value of such loans is generally based upon estimates of expected cash flows using unobservable inputs including listing prices of comparable assets, uncorroborated expert opinions, and/or managements knowledge of underlying collateral.
The MSR asset is valued by projecting net servicing cash flows, which are then discounted to estimate the fair value. The fair value of the MSR asset is impacted by a variety of factors. Prepayment rates and discount rates, the most significant unobservable inputs, are discussed further in Note 7 to the consolidated financial statements.
Derivative liabilities in the tables above include a derivative option agreement (Fee Award Option) entered into by First Southwest and valued using discounted cash flows and probability of exercise.
The Company had no transfers between Levels 1 and 2 during the periods presented.
The following tables present the changes in fair value for instruments that are reported at fair value 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 June 30, 2014 |
|
Three Months Ended June 30, 2013 |
| ||||||||||||||
|
|
|
|
Other |
|
Total |
|
|
|
Other |
|
Total |
| ||||||
|
|
Net |
|
Noninterest |
|
Changes in |
|
Net |
|
Noninterest |
|
Changes in |
| ||||||
|
|
Gains (Losses) |
|
Income |
|
Fair Value |
|
Gains (Losses) |
|
Income |
|
Fair Value |
| ||||||
Loans held for sale |
|
$ |
35,651 |
|
$ |
|
|
$ |
35,651 |
|
$ |
(36,203 |
) |
$ |
|
|
$ |
(36,203 |
) |
Mortgage servicing rights asset |
|
(1,438 |
) |
|
|
(1,438 |
) |
501 |
|
|
|
501 |
| ||||||
Time deposits |
|
|
|
|
|
|
|
|
|
4 |
|
4 |
| ||||||
|
|
Changes in Fair Value for Assets and Liabilities Reported at Fair Value under Fair Value Option |
| ||||||||||||||||
|
|
Six Months Ended June 30, 2014 |
|
Six Months Ended June 30, 2013 |
| ||||||||||||||
|
|
|
|
Other |
|
Total |
|
|
|
Other |
|
Total |
| ||||||
|
|
Net |
|
Noninterest |
|
Changes in |
|
Net |
|
Noninterest |
|
Changes in |
| ||||||
|
|
Gains (Losses) |
|
Income |
|
Fair Value |
|
Gains (Losses) |
|
Income |
|
Fair Value |
| ||||||
Loans held for sale |
|
$ |
40,169 |
|
$ |
|
|
$ |
40,169 |
|
$ |
(41,641 |
) |
$ |
|
|
$ |
(41,641 |
) |
Mortgage servicing asset |
|
920 |
|
|
|
920 |
|
726 |
|
|
|
726 |
| ||||||
Time deposits |
|
|
|
|
|
|
|
|
|
12 |
|
12 |
| ||||||
The Company also determines the fair value of certain assets and liabilities on a non-recurring basis. In addition, 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 The Company reports impaired loans based on the underlying fair value of the collateral through specific allowances within the allowance for loan losses. Purchased credit impaired (PCI) loans with a fair value of $172.9 million and $822.8 million were acquired by the Company upon completion of the PlainsCapital Merger and the FNB Transaction, respectively. Substantially all PCI loans acquired in the FNB Transaction are covered by FDIC loss-share agreements. The fair value of PCI loans was determined using Level 3 inputs, including estimates of expected cash flows that incorporated significant unobservable inputs regarding default rates, loss severity rates assuming default, prepayment speeds and estimated collateral values. At June 30, 2014, these inputs included estimated weighted average default rates, loss severity rates and prepayment speed assumptions of 51%, 45% and 0%, respectively, for those PCI loans acquired in the PlainsCapital Merger and 62%, 39% and 7%, respectively, for those PCI loans acquired in the FNB Transaction. The resulting weighted average expected loss on PCI loans associated with the PlainsCapital Merger and the FNB Transaction was 23% and 24%, respectively.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The Company obtains updated appraisals of the fair value of collateral securing impaired collateral dependent loans at least annually, in accordance with regulatory guidelines. The Company also reviews the fair value of such collateral on a quarterly basis. If the quarterly review indicates that the fair value of the collateral may have deteriorated, the Company will order an updated appraisal of the fair value of the collateral. Since the Company obtains updated appraisals when evidence of a decline in the fair value of collateral exists, it typically does not adjust appraised values.
Other Real Estate Owned The Company reports OREO at fair value less estimated cost to sell. Any excess of recorded investment over fair value, less cost to sell, is charged against either the allowance for loan losses or the related PCI pool discount when property is initially transferred to OREO. Subsequent to the initial transfer to OREO, downward valuation adjustments are charged against earnings. The Company determines fair value primarily using independent appraisals of OREO properties. The resulting fair value measurements are classified as Level 2 or Level 3 inputs, depending upon the extent to which unobservable inputs determine the fair value measurement. The Company considers a number of factors in determining the extent to which specific fair value measurements utilize unobservable inputs, including, but not limited to, the inherent subjectivity in appraisals, the length of time elapsed since the receipt of independent market price or appraised value, and current market conditions. At June 30, 2014, the most significant unobservable input used in the determination of fair value of OREO was a discount to independent appraisals for estimated holding periods of OREO properties. Such discount was 1% per month for estimated holding periods of 6 to 24 months. Level 3 inputs were used to determine the fair value of a large group of smaller balance properties that were acquired in the FNB Transaction. In the FNB Transaction, the Bank acquired OREO of $135.2 million, all of which is covered by FDIC loss-share agreements. At June 30, 2014 and December 31, 2013, the estimated fair value of covered OREO was $142.2 million and $142.8 million, respectively, and the underlying fair value measurements utilize Level 2 and Level 3 inputs. The fair value of non-covered OREO at June 30, 2014 and December 31, 2013 was $4.4 million and $4.8 million, respectively, and is included in other assets within the consolidated balance sheets. During the reported periods, all fair value measurements for non-covered OREO utilized Level 2 inputs.
The following table presents information regarding certain assets and liabilities measured at fair value on a non-recurring basis for which a change in fair value has been recorded during reporting periods subsequent to initial recognition (in thousands).
|
|
|
|
|
|
|
|
|
|
Total Gains (Losses) for the |
|
Total Gains (Losses) for the |
| ||||||||||||
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||||||
|
|
Inputs |
|
Inputs |
|
Inputs |
|
Fair Value |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Non-covered impaired loans |
|
$ |
|
|
$ |
|
|
$ |
29,993 |
|
$ |
29,993 |
|
$ |
(222 |
) |
$ |
(228 |
) |
$ |
(437 |
) |
$ |
(659 |
) |
Covered impaired loans |
|
|
|
|
|
133,325 |
|
133,325 |
|
(1,341 |
) |
|
|
(3,032 |
) |
|
| ||||||||
Non-covered other real estate owned |
|
|
|
|
|
|
|
|
|
(9 |
) |
(30 |
) |
(111 |
) |
(190 |
) | ||||||||
Covered other real estate owned |
|
|
|
18,186 |
|
34,126 |
|
52,312 |
|
(2,528 |
) |
|
|
(2,959 |
) |
|
| ||||||||
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 3 to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2013.
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The following tables present the carrying values and estimated fair values of financial instruments not measured at fair value on either a recurring or non-recurring basis (in thousands).
|
|
|
|
Estimated Fair Value |
| |||||||||||
|
|
Carrying |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
| |||||
|
|
Amount |
|
Inputs |
|
Inputs |
|
Inputs |
|
Total |
| |||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
| |||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and cash equivalents |
|
$ |
688,785 |
|
$ |
688,785 |
|
$ |
|
|
$ |
|
|
$ |
688,785 |
|
Held to maturity securities |
|
65,275 |
|
|
|
65,631 |
|
|
|
65,631 |
| |||||
Non-covered loans, net |
|
3,678,406 |
|
|
|
356,907 |
|
3,346,987 |
|
3,703,894 |
| |||||
Covered loans, net |
|
840,898 |
|
|
|
|
|
902,588 |
|
902,588 |
| |||||
Broker-dealer and clearing organization receivables |
|
190,764 |
|
|
|
190,764 |
|
|
|
190,764 |
| |||||
FDIC indemnification asset |
|
175,114 |
|
|
|
|
|
175,114 |
|
175,114 |
| |||||
Other assets |
|
63,843 |
|
|
|
42,383 |
|
21,460 |
|
63,843 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
|
6,155,310 |
|
|
|
6,160,913 |
|
|
|
6,160,913 |
| |||||
Broker-dealer and clearing organization payables |
|
227,891 |
|
|
|
227,891 |
|
|
|
227,891 |
| |||||
Short-term borrowings |
|
1,187,193 |
|
|
|
1,187,193 |
|
|
|
1,187,193 |
| |||||
Debt |
|
122,596 |
|
|
|
115,856 |
|
|
|
115,856 |
| |||||
Other liabilities |
|
2,834 |
|
|
|
2,834 |
|
|
|
2,834 |
| |||||
|
|
|
|
Estimated Fair Value |
| |||||||||||
|
|
Carrying |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
| |||||
|
|
Amount |
|
Inputs |
|
Inputs |
|
Inputs |
|
Total |
| |||||
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
| |||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and cash equivalents |
|
$ |
746,023 |
|
$ |
746,023 |
|
$ |
|
|
$ |
|
|
$ |
746,023 |
|
Non-covered loans, net |
|
3,481,405 |
|
|
|
281,712 |
|
3,119,319 |
|
3,401,031 |
| |||||
Covered loans, net |
|
1,005,308 |
|
|
|
|
|
997,371 |
|
997,371 |
| |||||
Broker-dealer and clearing organization receivables |
|
119,317 |
|
|
|
119,317 |
|
|
|
119,317 |
| |||||
FDIC indemnification asset |
|
188,291 |
|
|
|
|
|
188,291 |
|
188,291 |
| |||||
Other assets |
|
66,055 |
|
|
|
43,946 |
|
22,109 |
|
66,055 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
|
6,722,019 |
|
|
|
6,722,909 |
|
|
|
6,722,909 |
| |||||
Broker-dealer and clearing organization payables |
|
129,678 |
|
|
|
129,678 |
|
|
|
129,678 |
| |||||
Short-term borrowings |
|
342,087 |
|
|
|
342,087 |
|
|
|
342,087 |
| |||||
Debt |
|
123,339 |
|
|
|
114,671 |
|
|
|
114,671 |
| |||||
Other liabilities |
|
3,362 |
|
|
|
3,362 |
|
|
|
3,362 |
| |||||
Hilltop Holdings Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
(Unaudited)
4. Securities
The amortized cost and fair value of securities, excluding trading securities, are summarized as follows (in thousands).
|
|
Available for Sale |
| ||||||||||
|
|
|
|
Gross |
|
Gross |
|
|
| ||||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
|
| ||||
|
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
June 30, 2014 |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities |
|
$ |
63,692 |
|
$ |
164 |
|
$ |
(34 |
) |
$ |
63,822 |
|
U.S. government agencies: |
|
|
|
|
|
|
|
|
| ||||
Bonds |
|
654,513 |
|
1,485 |
|
(20,899 |
) |
635,099 |
| ||||
Residential mortgage-backed securities |
|
55,895 |
|
2,008 |
|
(399 |
) |
57,504 |
| ||||
Collateralized mortgage obligations |
|
110,909 |
|
302 |
|
(4,081 |
) |
107,130 |
| ||||
Corporate debt securities |
|
95,704 |
|
5,659 |
|
(108 |
) |
101,255 |
| ||||
States and political subdivisions |
|
148,255 |
|
1,470 |
|
(1,894 |
) |
147,831 |
| ||||
Commercial mortgage-backed securities |
|
597 |
|
68 |
|
|
|
665 |
| ||||
Equity securities |
|
20,396 |
|
4,257 |
|
|
|
24,653 |
| ||||
Note receivable |
|
43,883 |
|
6,038 |
|
|
|
49,921 |
| ||||
Warrant |
|
12,068 |
|
1,830 |
|
|
|
13,898 |
| ||||
Totals |
|
$ |
1,205,912 |
|
$ |
23,281 |
|
$ |
(27,415 |
) |
$ |
1,201,778 |
|
|
|
Available for Sale |
| ||||||||||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
|
| ||||
|
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
December 31, 2013 |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities |
|
$ |
43,684 |
|
$ |
82 |
|
$ |
(238 |
) |
$ |
43,528 |
|
U.S. government agencies: |
|
|
|
|
|
|
|
|
| ||||
Bonds |
|
717,909 |
|
550 |
|
(55,727 |
) |
662,732 |
| ||||
Residential mortgage-backed securities |
|
59,936 |
|
735 |
|
(584 |
) |
60,087 |
| ||||
Collateralized mortgage obligations |
|
124,502 |
|
349 |
|
(4,390 |
) |
120,461 |
| ||||
Corporate debt securities |
|
72,376 |
|
4,610 |
|
(378 |
) |
< |