| Year Ended December 31, | |||||||||||||
| (Dollars in thousands, | |||||||||||||
| except per share data) | 2001 | 2000 | 1999 | ||||||||||
|
Basic earnings per share:
|
|||||||||||||
|
Income before extraordinary item
|
$ | 500,714 | $ | 433,962 | $ | 335,530 | |||||||
|
Weighted average common shares outstanding
|
221,473,731 | 224,397,762 | 234,930,650 | ||||||||||
|
Basic earnings per share before extraordinary item
|
$ | 2.25 | $ | 1.93 | $ | 1.43 | |||||||
|
Diluted earnings per share:
|
|||||||||||||
|
Income before extraordinary item
|
$ | 500,714 | $ | 433,962 | $ | 335,530 | |||||||
|
Weighted average common shares outstanding
|
221,473,731 | 224,397,762 | 234,930,650 | ||||||||||
|
Add common stock equivalents for shares issuable
under stock option plans
|
5,558,149 | 4,073,501 | 5,244,417 | ||||||||||
|
Weighted average common and common equivalent
shares outstanding
|
227,031,880 | 228,471,263 | 240,175,067 | ||||||||||
|
Diluted earnings per share before
extraordinary item
|
$ | 2.21 | $ | 1.90 | $ | 1.40 | |||||||
| Year Ended December 31, | |||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | ||||||||||
|
Other comprehensive income (loss), before tax:
|
|||||||||||||
|
Net unrealized holding gain (loss)
on securities
|
$ | 134,533 | $ | 54,580 | $ | (144,501 | ) | ||||||
|
Reclassification adjustment for (gains) losses
included in net income
|
(112,804 | ) | (7,083 | ) | 63,200 | ||||||||
|
Other comprehensive income (loss), before tax
|
21,729 | 47,497 | (81,301 | ) | |||||||||
|
Income tax expense (benefit) related to items of
other comprehensive income
|
7,605 | 16,624 | (28,455 | ) | |||||||||
|
Other comprehensive income (loss), net of tax
|
$ | 14,124 | $ | 30,873 | $ | (52,846 | ) | ||||||
| Assets at | Common | Method | ||||||||||||||||||||||
| Date | Date of | Shares | Cash | of | Goodwill | |||||||||||||||||||
| (Dollars in thousands) | Completed | Merger | Issued | Consideration | Accounting | Recorded | ||||||||||||||||||
|
Alliance Bancorp(1)
|
July 2, 2001 | $ | 2,019,000 | 6,887,605 | $ | 50,234 | Purchase | $ | 138,814 | |||||||||||||||
|
St. Paul Bancorp, Inc.
|
October 1, 1999 | 6,200,000 | 39,892,023 | | Pooling | | ||||||||||||||||||
| (1) | The results of this acquisition have been included in the consolidated financial statements since July 2, 2001. Pro forma results of operations for this acquisition, had the acquisition occurred as of January 1, 2001 and January 1, 2000, is not significant and accordingly, is not provided. |
| Date | Deposits | Loans | Goodwill | |||||||||||||||||
| (Dollars in thousands) | Branches | Completed | Assumed | Acquired | Recorded | |||||||||||||||
|
Superior Federal Bank, F.S.B
|
17 | November 19, 2001 | $ | 1,022,023 | $ | 3,370 | $ | 55,984 | ||||||||||||
|
Chittenden Corporation
|
14 | November 5, 1999 | $ | 357,500 | $ | 84,700 | $ | 43,600 | ||||||||||||
| 2000 | 2000 | 2000 | 2000 | |||||||||||||||||||
| Period | 2000 | Total | Accrual | Ending | ||||||||||||||||||
| (Dollars in thousands) | Cost | Accrual | Expense | Charges | Accrual | |||||||||||||||||
|
Cash:
|
||||||||||||||||||||||
|
Direct severance and termination costs
|
$ | 256 | $ | 20,454 | $ | 20,710 | $ | (29,227 | ) | $ | 10,186 | |||||||||||
|
Premises and equipment
|
1,149 | 480 | 1,629 | (70 | ) | 503 | ||||||||||||||||
|
Professional fees
|
5,472 | | 5,472 | (34 | ) | 19 | ||||||||||||||||
|
Conversion and other
|
1,680 | | 1,680 | (971 | ) | 324 | ||||||||||||||||
|
Total merger- related charges
|
$ | 8,557 | $ | 20,934 | $ | 29,491 | $ | (30,302 | ) | $ | 11,032 | |||||||||||
| 1999 | 1999 | 1999 | 1999 | ||||||||||||||||||||
| Period | 1999 | Total | Accrual | Ending | |||||||||||||||||||
| (Dollars in thousands) | Cost | Accrual | Expense | Charges | Accrual | ||||||||||||||||||
|
Cash:
|
|||||||||||||||||||||||
|
Direct severance and termination costs
|
$ | 23,293 | $ | 16,403 | $ | 39,696 | $ | (11,411 | ) | $ | 18,959 | ||||||||||||
|
Premises and equipment
|
3,757 | 65 | 3,822 | (3,797 | ) | 93 | |||||||||||||||||
|
Professional fees
|
14,872 | 75 | 14,947 | (3,462 | ) | 53 | |||||||||||||||||
|
Conversion and other
|
2,257 | | 2,257 | (6,504 | ) | 1,295 | |||||||||||||||||
|
Total cash
|
44,179 | 16,543 | 60,722 | (25,174 | ) | 20,400 | |||||||||||||||||
|
Non-cash:
|
|||||||||||||||||||||||
|
Write-off of discontinued assets
|
2,572 | | 2,572 | | | ||||||||||||||||||
|
Conversion and other
|
232 | | 232 | | | ||||||||||||||||||
|
Total non-cash
|
2,804 | | 2,804 | | | ||||||||||||||||||
|
Total merger- related charges
|
$ | 46,983 | $ | 16,543 | $ | 63,526 | $ | (25,174 | ) | $ | 20,400 | ||||||||||||
| December 31, 2001 | |||||||||||||||||||
| Gross | Gross | ||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | ||||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||||
|
Available for Sale
|
|||||||||||||||||||
|
U.S. Treasury and agency securities
|
$ | 30,344 | $ | 586 | $ | 1 | $ | 30,929 | |||||||||||
|
Securities of U.S. states and
political subdivisions
|
8 | | | 8 | |||||||||||||||
|
Other
|
101,899 | 830 | 4,354 | 98,375 | |||||||||||||||
|
Total investment securities available
for sale
|
132,251 | 1,416 | 4,355 | 129,312 | |||||||||||||||
|
Held to Maturity
|
|||||||||||||||||||
|
Securities of U.S. states and
political subdivisions
|
5,839 | 194 | 2 | 6,031 | |||||||||||||||
|
Other
|
435 | 1 | | 436 | |||||||||||||||
|
Total investment securities held to maturity
|
6,274 | 195 | 2 | 6,467 | |||||||||||||||
|
Total
|
$ | 138,525 | $ | 1,611 | $ | 4,357 | $ | 135,779 | |||||||||||
| December 31, 2000 | |||||||||||||||||||
| Gross | Gross | ||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | ||||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||||
|
Available for Sale
|
|||||||||||||||||||
|
U.S. Treasury and agency securities
|
$ | 334,065 | $ | 252 | $ | 417 | $ | 333,900 | |||||||||||
|
Securities of U.S. states and
political subdivisions
|
11 | | | 11 | |||||||||||||||
|
Other
|
102,032 | 710 | 9,952 | 92,790 | |||||||||||||||
|
Total investment securities available
for sale
|
436,108 | 962 | 10,369 | 426,701 | |||||||||||||||
|
Held to Maturity
|
|||||||||||||||||||
|
U.S. Treasury and agency securities
|
15,000 | 3 | | 15,003 | |||||||||||||||
|
Securities of U.S. states and
political subdivisions
|
7,074 | 160 | 6 | 7,228 | |||||||||||||||
|
Other
|
440 | | | 440 | |||||||||||||||
|
Total investment securities held to maturity
|
22,514 | 163 | 6 | 22,671 | |||||||||||||||
|
Total
|
$ | 458,622 | $ | 1,125 | $ | 10,375 | $ | 449,372 | |||||||||||
| December 31, 1999 | |||||||||||||||||||
| Gross | Gross | ||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | ||||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||||
|
Trading
|
|||||||||||||||||||
|
Other
|
$ | 13,380 | $ | | $ | | $ | 13,380 | |||||||||||
|
Total investment securities held for trading
|
13,380 | | | 13,380 | |||||||||||||||
|
Available for Sale
|
|||||||||||||||||||
|
U.S. Treasury and agency securities
|
342,570 | 5,479 | 8,362 | 339,687 | |||||||||||||||
|
Securities of U.S. states and political
subdivisions
|
294 | 1 | | 295 | |||||||||||||||
|
Other
|
141,001 | 5,250 | 3,538 | 142,713 | |||||||||||||||
|
Total investment securities available for sale
|
483,865 | 10,730 | 11,900 | 482,695 | |||||||||||||||
|
Held to Maturity
|
|||||||||||||||||||
|
U.S. Treasury and agency securities
|
17,058 | | 292 | 16,766 | |||||||||||||||
|
Securities of U.S. states and political
subdivisions
|
8,279 | 75 | 53 | 8,301 | |||||||||||||||
|
Other
|
20,669 | | 1,326 | 19,343 | |||||||||||||||
|
Total investment securities held to maturity
|
46,006 | 75 | 1,671 | 44,410 | |||||||||||||||
|
Total
|
$ | 543,251 | $ | 10,805 | $ | 13,571 | $ | 540,485 | |||||||||||
| Due After One But | |||||||||||||||||||||||||
| Due Within One Year | Within Five Years | ||||||||||||||||||||||||
| Amortized | Fair | Amortized | Fair | ||||||||||||||||||||||
| Cost | Value | Yield | Cost | Value | Yield | ||||||||||||||||||||
|
U.S. Treasury and agency securities
|
$ | 10,003 | $ | 10,095 | 5.99 | % | $ | 3,544 | $ | 3,655 | 4.49 | % | |||||||||||||
|
Securities of U.S. states and political
subdivisions
|
235 | 243 | 5.84 | 2,477 | 2,569 | 5.09 | |||||||||||||||||||
|
Other
|
403 | 403 | | 526 | 527 | 7.92 | |||||||||||||||||||
|
Total
|
$ | 10,641 | $ | 10,741 | 5.76 | $ | 6,547 | $ | 6,751 | 4.99 | |||||||||||||||
| Due After Five But | |||||||||||||||||||||||||
| Within Ten Years | Due After Ten Years | ||||||||||||||||||||||||
| Amortized | Fair | Amortized | Fair | ||||||||||||||||||||||
| Cost | Value | Yield | Cost | Value | Yield | ||||||||||||||||||||
|
U.S. Treasury and agency securities
|
$ | 743 | $ | 837 | 8.52 | % | $ | 16,054 | $ | 16,342 | 7.10 | % | |||||||||||||
|
Securities of U.S. states and political
subdivisions
|
3,135 | 3,227 | 5.22 | | | | |||||||||||||||||||
|
Other
|
26 | 26 | 6.80 | 101,379 | 97,855 | 8.94 | |||||||||||||||||||
|
Total
|
$ | 3,904 | $ | 4,090 | 5.86 | $ | 117,433 | $ | 114,197 | 8.68 | |||||||||||||||
| December 31, 2001 | ||||||||||||||||||||
| Gross | Gross | |||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Value | ||||||||||||||||
|
Available for Sale
|
||||||||||||||||||||
|
Participation certificates:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
$ | 6,914,397 | $ | 58,000 | $ | 21,972 | $ | 6,950,425 | ||||||||||||
|
Collateralized mortgage obligations:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
508,093 | 10,168 | 10 | 518,251 | ||||||||||||||||
|
Private issues
|
545,998 | 16,245 | 407 | 561,836 | ||||||||||||||||
|
Total mortgage- backed securities available for
sale
|
7,968,488 | 84,413 | 22,389 | 8,030,512 | ||||||||||||||||
|
Held to Maturity
|
||||||||||||||||||||
|
Participation certificates:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
475,622 | 19,871 | 4 | 495,489 | ||||||||||||||||
|
Private issues
|
90,203 | 973 | 171 | 91,005 | ||||||||||||||||
|
Collateralized mortgage obligations:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
185,944 | 10,187 | 80 | 196,051 | ||||||||||||||||
|
Private issues
|
232,135 | 8,212 | 234 | 240,113 | ||||||||||||||||
|
Total mortgage- backed securities held to maturity
|
983,904 | 39,243 | 489 | 1,022,658 | ||||||||||||||||
|
Total
|
$ | 8,952,392 | $ | 123,656 | $ | 22,878 | $ | 9,053,170 | ||||||||||||
| December 31, 2000 | ||||||||||||||||||||
| Gross | Gross | |||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Value | ||||||||||||||||
|
Available for Sale
|
||||||||||||||||||||
|
Participation certificates:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
$ | 3,012,369 | $ | 39,162 | $ | 3,959 | $ | 3,047,572 | ||||||||||||
|
Collateralized mortgage obligations:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
519,746 | 4,970 | 722 | 523,994 | ||||||||||||||||
|
Private issues
|
507,395 | 9,840 | 1,605 | 515,630 | ||||||||||||||||
|
Total mortgage-backed securities available
for sale
|
4,039,510 | 53,972 | 6,286 | 4,087,196 | ||||||||||||||||
|
Held to Maturity
|
||||||||||||||||||||
|
Participation certificates:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
672,638 | 12,600 | 308 | 684,930 | ||||||||||||||||
|
Private issues
|
128,407 | 518 | 1,787 | 127,138 | ||||||||||||||||
|
Collateralized mortgage obligations:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
268,575 | 9,139 | 439 | 277,275 | ||||||||||||||||
|
Private issues
|
436,555 | 7,351 | 1,724 | 442,182 | ||||||||||||||||
|
Total mortgage-backed securities held to maturity
|
1,506,175 | 29,608 | 4,258 | 1,531,525 | ||||||||||||||||
|
Total
|
$ | 5,545,685 | $ | 83,580 | $ | 10,544 | $ | 5,618,721 | ||||||||||||
| December 31, 1999 | ||||||||||||||||||||
| Gross | Gross | |||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||||||
| (Dollars in thousands) | Cost | Gains | Losses | Value | ||||||||||||||||
|
Available for Sale
|
||||||||||||||||||||
|
Participation certificates:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
$ | 3,145,128 | $ | 4,797 | $ | 29,055 | $ | 3,120,870 | ||||||||||||
|
Collateralized mortgage obligations:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
530,123 | 15,015 | 865 | 544,273 | ||||||||||||||||
|
Private issues
|
525,345 | 8,702 | 6,056 | 527,991 | ||||||||||||||||
|
Total mortgage-backed securities available
for sale
|
4,200,596 | 28,514 | 35,976 | 4,193,134 | ||||||||||||||||
|
Held to Maturity
|
||||||||||||||||||||
|
Participation certificates:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
848,038 | 4,859 | 7,128 | 845,769 | ||||||||||||||||
|
Private issues
|
162,485 | 545 | 4,315 | 158,715 | ||||||||||||||||
|
Collateralized mortgage obligations:
|
||||||||||||||||||||
|
U.S. government and agency issues
|
304,772 | 11,781 | 1,907 | 314,646 | ||||||||||||||||
|
Private issues
|
591,951 | 3,436 | 5,204 | 590,183 | ||||||||||||||||
|
Total mortgage-backed securities held to maturity
|
1,907,246 | 20,621 | 18,554 | 1,909,313 | ||||||||||||||||
|
Total
|
$ | 6,107,842 | $ | 49,135 | $ | 54,530 | $ | 6,102,447 | ||||||||||||
| At December 31, | |||||||||||||||||||||||||||||||||||||||||||||
| 2001 | 2000 | 1999 | 1998 | 1997 | |||||||||||||||||||||||||||||||||||||||||
| % of | % of | % of | % of | % of | |||||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Amount | Total | Amount | Total | Amount | Total | Amount | Total | Amount | Total | |||||||||||||||||||||||||||||||||||
|
Real estate mortgage loans:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Permanent:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
One-to-four family
|
$ | 9,317,810 | 36.7 | % | $ | 10,413,005 | 43.5 | % | $ | 11,365,545 | 51.1 | % | $ | 13,311,870 | 60.6 | % | $ | 12,471,500 | 65.1 | % | |||||||||||||||||||||||||
|
Multifamily
|
989,169 | 3.9 | 1,064,796 | 4.4 | 1,224,348 | 5.5 | 1,027,320 | 4.7 | 1,203,277 | 6.3 | |||||||||||||||||||||||||||||||||||
|
Commercial
|
1,076,493 | 4.2 | 769,589 | 3.2 | 624,517 | 2.8 | 663,448 | 3.0 | 627,816 | 3.3 | |||||||||||||||||||||||||||||||||||
|
Total permanent
|
11,383,472 | 44.8 | 12,247,390 | 51.1 | 13,214,410 | 59.4 | 15,002,638 | 68.3 | 14,302,593 | 74.7 | |||||||||||||||||||||||||||||||||||
|
Construction:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
One-to-four family
|
666,982 | 2.6 | 611,317 | 2.6 | 486,512 | 2.2 | 453,762 | 2.1 | 342,915 | 1.7 | |||||||||||||||||||||||||||||||||||
|
Multifamily
|
359,848 | 1.4 | 90,129 | .4 | 75,171 | .3 | 45,064 | .2 | 36,234 | .2 | |||||||||||||||||||||||||||||||||||
|
Commercial
|
313,725 | 1.3 | 163,544 | .6 | 92,993 | .4 | 73,641 | .3 | 48,716 | .3 | |||||||||||||||||||||||||||||||||||
|
Total construction
|
1,340,555 | 5.3 | 864,990 | 3.6 | 654,676 | 2.9 | 572,467 | 2.6 | 427,865 | 2.2 | |||||||||||||||||||||||||||||||||||
|
Total real estate mortgage loans
|
12,724,027 | 50.1 | 13,112,380 | 54.7 | 13,869,086 | 62.3 | 15,575,105 | 70.9 | 14,730,458 | 76.9 | |||||||||||||||||||||||||||||||||||
|
Retail consumer loans
|
4,808,390 | 18.9 | 4,583,770 | 19.1 | 3,745,633 | 16.8 | 2,841,225 | 12.9 | 1,943,287 | 10.1 | |||||||||||||||||||||||||||||||||||
|
Automobile loans
|
4,244,070 | 16.7 | 3,046,038 | 12.7 | 2,413,531 | 10.8 | 2,011,968 | 9.2 | 1,624,612 | 8.5 | |||||||||||||||||||||||||||||||||||
|
Consumer finance loans
|
1,027,392 | 4.0 | 974,852 | 4.1 | 700,259 | 3.2 | 443,301 | 2.0 | 127,420 | .7 | |||||||||||||||||||||||||||||||||||
|
Leases
|
1,994,524 | 7.9 | 1,778,021 | 7.4 | 1,137,895 | 5.1 | 734,152 | 3.3 | 439,004 | 2.3 | |||||||||||||||||||||||||||||||||||
|
Corporate banking loans
|
1,043,714 | 4.1 | 802,379 | 3.4 | 679,397 | 3.0 | 575,042 | 2.6 | 512,595 | 2.7 | |||||||||||||||||||||||||||||||||||
|
Total loans and leases held for investment
|
25,842,117 | 101.7 | 24,297,440 | 101.4 | 22,545,801 | 101.2 | 22,180,793 | 100.9 | 19,377,376 | 101.2 | |||||||||||||||||||||||||||||||||||
|
Less:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Loans in process
|
387,264 | 1.5 | 345,341 | 1.4 | 259,680 | 1.2 | 163,277 | .8 | 143,750 | .8 | |||||||||||||||||||||||||||||||||||
|
Unamortized net discounts (premiums)
|
20,527 | | (6,763 | ) | | (7,430 | ) | | (14,282 | ) | (.1) | (5,292 | ) | | |||||||||||||||||||||||||||||||
|
Allowance for loan and lease losses
|
255,478 | 1.0 | 189,616 | .8 | 186,400 | .8 | 184,989 | .8 | 181,554 | .9 | |||||||||||||||||||||||||||||||||||
|
Net deferred loan costs
|
(86,007 | ) | (.3) | (83,388 | ) | (.4) | (91,133 | ) | (.4) | (66,927 | ) | (.3) | (35,368 | ) | (.2) | ||||||||||||||||||||||||||||||
|
Automobile dealer reserve
|
(131,216 | ) | (.5) | (97,538 | ) | (.4) | (78,578 | ) | (.4) | (65,214 | ) | (.3) | (55,613 | ) | (.3) | ||||||||||||||||||||||||||||||
|
Total net items
|
446,046 | 1.7 | 347,268 | 1.4 | 268,939 | 1.2 | 201,843 | .9 | 229,031 | 1.2 | |||||||||||||||||||||||||||||||||||
|
Loans and leases held for investment, net
|
$ | 25,396,071 | 100.0 | % | $ | 23,950,172 | 100.0 | % | $ | 22,276,862 | 100.0 | % | $ | 21,978,950 | 100.0 | % | $ | 19,148,345 | 100.0 | % | |||||||||||||||||||||||||
|
Loans held for sale
|
$ | 332,629 | $ | 58,002 | $ | 35,988 | $ | 240,461 | $ | 361,175 | |||||||||||||||||||||||||||||||||||
|
Loan servicing portfolio
|
$ | 13,846,807 | $ | 10,379,644 | $ | 10,798,563 | $ | 9,916,922 | $ | 10,140,387 | |||||||||||||||||||||||||||||||||||
| Principal Payments Contractually Due in the Year(s) | |||||||||||||||||
| Ended December 31, | |||||||||||||||||
| 2003- | 2007 and | ||||||||||||||||
| (Dollars in thousands) | 2002 | 2006 | Thereafter | Total | |||||||||||||
|
Construction loans
|
$ | 672,739 | $ | 265,839 | $ | 6,490 | $ | 945,068 | |||||||||
|
Corporate banking loans
|
260,146 | 476,119 | 307,449 | 1,043,714 | |||||||||||||
|
Total(1)
|
$ | 932,885 | $ | 741,958 | $ | 313,939 | $ | 1,988,782 | |||||||||
| (1) | Of the $1.1 billion of loans due after December 31, 2002, 41% are fixed rate and 59% are adjustable rate. |
| December 31, | |||||||||
| (Dollars in thousands) | 2001 | 2000 | |||||||
|
Direct financing leases
|
$ | 1,277,979 | $ | 1,186,961 | |||||
|
Sales-type leases
|
49,793 | 54,369 | |||||||
|
Leveraged leases
|
666,752 | 536,691 | |||||||
|
Total lease financings
|
$ | 1,994,524 | $ | 1,778,021 | |||||
| December 31, | |||||||||
| (Dollars in thousands) | 2001 | 2000 | |||||||
|
Total future minimum lease rentals
|
$ | 1,512,225 | $ | 1,400,651 | |||||
|
Estimated residual value of leased equipment
|
1,076,772 | 972,822 | |||||||
|
Initial direct costs
|
11,397 | 10,768 | |||||||
|
Less unearned income on minimum lease rentals and
estimated residual value of leased equipment
|
605,870 | 606,220 | |||||||
|
Total lease financings
|
$ | 1,994,524 | $ | 1,778,021 | |||||
| Year Ended December 31, | |||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | ||||||||||
|
Balance, beginning of year
|
$ | 189,616 | $ | 186,400 | $ | 184,989 | |||||||
|
Provision
|
100,766 | 54,205 | 35,237 | ||||||||||
|
Acquired through business combination
|
33,782 | | 3,603 | ||||||||||
|
Charge-offs
|
(78,459 | ) | (60,331 | ) | (45,484 | ) | |||||||
|
Recoveries
|
9,773 | 9,342 | 8,055 | ||||||||||
|
Balance, end of year
|
$ | 255,478 | $ | 189,616 | $ | 186,400 | |||||||
| Year Ended December 31, | ||||||||
| (Dollars in thousands) | 2001 | 2000 | ||||||
|
Beginning balance
|
$ | 121,735 | $ | 118,792 | ||||
|
Amount capitalized
|
61,897 | 42,860 | ||||||
|
Sales
|
| (36,576 | ) | |||||
|
Amortization
|
(19,178 | ) | (13,341 | ) | ||||
|
Net change in valuation allowance
|
(24,614 | ) | 10,000 | |||||
|
Ending balance
|
$ | 139,840 | $ | 121,735 | ||||
| December 31, | ||||||||||||||||||||||||||
| 2001 | 2000 | 1999 | ||||||||||||||||||||||||
| Weighted | Weighted | Weighted | ||||||||||||||||||||||||
| Average | Average | Average | ||||||||||||||||||||||||
| (Dollars in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | ||||||||||||||||||||
|
Checking accounts:
|
||||||||||||||||||||||||||
|
Interest-bearing
|
$ | 5,973,545 | 2.45 | % | $ | 2,547,726 | 2.68 | % | $ | 2,066,453 | 2.05 | % | ||||||||||||||
|
Noninterest-bearing
|
1,856,481 | | 1,394,186 | | 1,263,290 | | ||||||||||||||||||||
|
Money market and savings accounts
|
6,737,160 | 2.26 | 5,486,158 | 3.30 | 5,235,562 | 2.70 | ||||||||||||||||||||
|
Certificates of deposit
|
10,556,123 | 4.43 | 10,177,601 | 5.99 | 10,508,670 | 5.31 | ||||||||||||||||||||
|
Total deposits, net
|
$ | 25,123,309 | 3.05 | $ | 19,605,671 | 4.38 | $ | 19,073,975 | 3.89 | |||||||||||||||||
|
Including the effect of interest rate swaps
|
2.88 | 4.35 | 3.79 | |||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2001 | ||||
|
Within 12 months
|
$ | 8,118,917 | |||
|
Over 12 months to 36 months
|
1,123,640 | ||||
|
Over 36 months
|
1,313,566 | ||||
|
Total
|
$ | 10,556,123 | |||
| (Dollars in thousands) | December 31, 2001 | ||||
|
Three months or less
|
$ | 356,070 | |||
|
Over three months to six months
|
729,021 | ||||
|
Over six months to twelve months
|
742,362 | ||||
|
Over twelve months
|
170,814 | ||||
|
Total
|
$ | 1,998,267 | |||
| December 31, | |||||||||||||||||
| 2001 | 2000 | ||||||||||||||||
| Weighted | Weighted | ||||||||||||||||
| Average | Average | ||||||||||||||||
| (Dollars in thousands) | Amount | Rate | Amount | Rate | |||||||||||||
|
Fixed rate advances
|
$ | 8,218,827 | 5.19 | % | $ | 9,011,799 | 5.81 | % | |||||||||
|
Variable rate advances
|
424,477 | 1.75 | 624,478 | 6.59 | |||||||||||||
|
Total advances
|
8,643,304 | 5.02 | 9,636,277 | 5.86 | |||||||||||||
|
Plus amortized premium on advances
|
13,934 | | | | |||||||||||||
|
Total advances, net
|
$ | 8,657,238 | 4.95 | $ | 9,636,277 | 5.86 | |||||||||||
|
Including the effect of interest rate swaps
|
5.02 | % | 5.86 | % | |||||||||||||
| December 31, 2001 | ||||||||||||||||||
| Fixed Rate Advances | Variable Rate Advances | |||||||||||||||||
| Weighted | Weighted | |||||||||||||||||
| Average | Average | |||||||||||||||||
| (Dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||||||
|
Maturing in:
|
||||||||||||||||||
|
2002
|
$ | 1,100,000 | 3.04 | % | $ | 14,873 | 2.05 | % | ||||||||||
|
2003
|
1,105,000 | 4.66 | | | ||||||||||||||
|
2004
|
125,000 | 5.64 | | | ||||||||||||||
|
2005
|
2,265,200 | 6.23 | | | ||||||||||||||
|
2006
|
500,112 | 4.98 | | | ||||||||||||||
|
Thereafter
|
3,123,515 | 5.39 | 409,604 | 1.74 | ||||||||||||||
|
Total advances, net
|
$ | 8,218,827 | 5.19 | % | $ | 424,477 | 1.75 | % | ||||||||||
| December 31, | ||||||||||||||||
| 2001 | 2000 | |||||||||||||||
| Weighted | Weighted | |||||||||||||||
| Average | Average | |||||||||||||||
| (Dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||||
|
Due within 30 days
|
$ | 203,259 | 1.67 | % | $ | 262,326 | 5.64 | % | ||||||||
| December 31, | |||||||||
| (Dollars in thousands) | 2001 | 2000 | |||||||
|
Senior notes, due February 15, 2004,
interest payable at 7.125% (net of unamortized discount of
$.6 million in 2001 and $.8 million in 2000)
|
$ | 94,524 | $ | 94,284 | |||||
|
Zero coupon bonds of $151 million at
December 31, 2001 and $156 million at
December 31, 2000, due February 2005, with yield to
maturity of 11.37%
|
106,162 | 98,028 | |||||||
|
Installment obligations without recourse
|
85,482 | 73,660 | |||||||
|
Variable-rate bonds, due December 1, 2015,
interest payable semi-annually at 4.75% with a ceiling
of 9.50%
|
10,000 | 10,000 | |||||||
|
Other
|
8,242 | 8,836 | |||||||
|
Total
|
$ | 304,410 | $ | 284,808 | |||||
| December 31, | |||||||||||||||||||||||||
| 2001 | 2000 | ||||||||||||||||||||||||
| Receiving | Paying | Receiving | Paying | ||||||||||||||||||||||
| Notional | Interest | Interest | Notional | Interest | Interest | ||||||||||||||||||||
| (Dollars in thousands) | Amount | Rate | Rate | Amount | Rate | Rate | |||||||||||||||||||
|
Fixed Payment and Variable Receipt
|
|||||||||||||||||||||||||
|
2002
|
$ | 25,000 | 3.73 | % | 6.44 | % | $ | 25,000 | 6.94 | % | 6.44 | % | |||||||||||||
|
2003
|
409,605 | 1.94 | 3.55 | | | | |||||||||||||||||||
|
Total
|
$ | 434,605 | 2.04 | %(1) | 3.71 | % | $ | 25,000 | 6.94 | %(1) | 6.44 | % | |||||||||||||
|
Variable Payment and Fixed Receipt
|
|||||||||||||||||||||||||
|
2001
|
$ | | | | $ | 420,000 | 6.38 | % | 6.73 | % | |||||||||||||||
|
2002
|
| | | 155,000 | 7.03 | 6.73 | |||||||||||||||||||
|
2003
|
255,000 | 4.08 | 2.14 | 120,000 | 6.14 | 6.68 | |||||||||||||||||||
|
2004
|
| | | 478,000 | 6.84 | 6.75 | |||||||||||||||||||
|
2005
|
| | | 445,000 | 7.89 | 6.68 | |||||||||||||||||||
|
2006
|
930,000 | 5.80 | 2.12 | 70,000 | 7.07 | 6.59 | |||||||||||||||||||
|
2007
|
10,000 | 7.25 | 2.36 | 10,000 | 7.25 | 6.71 | |||||||||||||||||||
|
2009
|
| | | 65,000 | 7.32 | 6.53 | |||||||||||||||||||
|
2010
|
10,000 | 7.40 | 2.06 | 10,000 | 7.50 | 6.65 | |||||||||||||||||||
|
2011
|
45,000 | 6.33 | 1.94 | | | | |||||||||||||||||||
|
Total
|
$ | 1,250,000 | 5.49 | % | 2.12 | % (1) | $ | 1,773,000 | 7.00 | % | 6.71 | % (1) | |||||||||||||
| (1) | Rates are based on LIBOR. |
| December 31, | ||||||||||
| (Dollars in thousands) | 2001 | 2000 | ||||||||
|
Unrealized gain (loss):
|
||||||||||
|
Fair value hedges
|
$ | 23,376 | $ | 20,980 | ||||||
|
Cash flow hedges
|
(3,584 | ) | (258 | ) | ||||||
|
Total fair value
|
$ | 19,792 | $ | 20,722 | ||||||
| Year Ended December 31, | ||||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | |||||||||||
|
Interest (income) expense:
|
||||||||||||||
|
Deposits
|
$ | (21,774 | ) | $ | (8,879 | ) | $ | (9,886 | ) | |||||
|
FHLB advances
|
1,241 | | 86 | |||||||||||
|
Federal funds purchased and
repurchase agreements
|
| | (236 | ) | ||||||||||
|
Mortgage loans
|
| | 273 | |||||||||||
|
Total
|
$ | (20,533 | ) | $ | (8,879 | ) | $ | (9,763 | ) | |||||
| Year Ended December 31, | |||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | ||||||||||
|
Current
|
$ | 46,396 | $ | 33,463 | $ | 62,158 | |||||||
|
Deferred
|
186,502 | 170,321 | 98,449 | ||||||||||
|
Total
|
$ | 232,898 | $ | 203,784 | $ | 160,607 | |||||||
| Year Ended December 31, | ||||||||||||||||||||||||||
| 2001 | 2000 | 1999 | ||||||||||||||||||||||||
| (Dollars in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | ||||||||||||||||||||
|
Tax at statutory rate
|
$ | 257,057 | 35.0 | % | $ | 223,211 | 35.0 | % | $ | 173,648 | 35.0 | % | ||||||||||||||
|
Decrease due to:
|
||||||||||||||||||||||||||
|
Bank owned life insurance
|
(13,615 | ) | (1.9 | ) | (13,429 | ) | (2.1 | ) | (9,191 | ) | (1.9 | ) | ||||||||||||||
|
General business credits
|
(3,443 | ) | (.5 | ) | (2,500 | ) | (.4 | ) | (1,821 | ) | (.3 | ) | ||||||||||||||
|
Other
|
(7,101 | ) | (.9 | ) | (3,498 | ) | (.5 | ) | (2,029 | ) | (.4 | ) | ||||||||||||||
|
Income tax provision
|
$ | 232,898 | 31.7 | % | $ | 203,784 | 32.0 | % | $ | 160,607 | 32.4 | % | ||||||||||||||
| Year Ended December 31, | |||||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | ||||||||||||
|
Deferred tax assets:
|
|||||||||||||||
|
Book allowance for loan losses
|
$ | 84,466 | $ | 62,581 | $ | 61,847 | |||||||||
|
Accrued and deferred compensation
|
1,936 | 3,267 | 3,176 | ||||||||||||
|
Net unrealized loss on securities
|
| | 3,774 | ||||||||||||
|
Alternative minimum tax credit
|
47,638 | 53,728 | 22,850 | ||||||||||||
|
Other
|
27,886 | 53,170 | 51,317 | ||||||||||||
|
Total deferred tax assets
|
161,926 | 172,746 | 142,964 | ||||||||||||
|
Deferred tax liabilities:
|
|||||||||||||||
|
Leasing activities, net
|
557,246 | 386,053 | 225,459 | ||||||||||||
|
FHLB stock dividend
|
58,018 | 45,307 | 32,709 | ||||||||||||
|
Deferred loan costs
|
28,731 | 29,136 | 33,656 | ||||||||||||
|
Tax allowance for loan losses
|
2,285 | 3,640 | 5,081 | ||||||||||||
|
Net unrealized gain on securities
|
20,586 | 12,825 | | ||||||||||||
|
Other
|
10,099 | 44,346 | 7,700 | ||||||||||||
|
Total deferred tax liabilities
|
676,965 | 521,307 | 304,605 | ||||||||||||
|
Net deferred tax liability
|
$ | (515,039 | ) | $ | (348,561 | ) | $ | (161,641 | ) | ||||||
| December 31, 2001 | |||||||||||||||||||||||||
| To Be Well | |||||||||||||||||||||||||
| Capitalized | |||||||||||||||||||||||||
| Under Prompt | |||||||||||||||||||||||||
| For Capital | Corrective | ||||||||||||||||||||||||
| Actual | Adequacy Purposes | Action Provisions | |||||||||||||||||||||||
| (Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
|
Charter One:
|
|||||||||||||||||||||||||
|
Total capital to risk-weighted assets
|
$ | 2,773,390 | 10.23 | % | $ | 2,168,434 | ³8.00 | % | $ | 2,710,542 | ³10.00 | % | |||||||||||||
|
Tier 1 capital to risk-weighted assets
|
2,517,875 | 9.29 | 1,084,217 | ³4.00 | 1,626,325 | ³6.00 | |||||||||||||||||||
|
Tier 1 capital to average assets
|
2,517,875 | 6.81 | 1,479,451 | ³4.00 | 1,849,313 | ³5.00 | |||||||||||||||||||
|
Charter One Commercial:
|
|||||||||||||||||||||||||
|
Total capital to risk-weighted assets
|
39,729 | 46.21 | 6,877 | ³8.00 | 8,597 | ³10.00 | |||||||||||||||||||
|
Tier 1 capital to risk-weighted assets
|
39,729 | 46.21 | 3,439 | ³4.00 | 5,158 | ³6.00 | |||||||||||||||||||
|
Tier 1 capital to average assets
|
39,729 | 13.72 | 11,579 | ³4.00 | 14,474 | ³5.00 | |||||||||||||||||||
|
Charter One Bank, F.S.B.:
|
|||||||||||||||||||||||||
|
Total capital to risk-weighted assets
|
2,659,977 | 10.01 | 2,125,856 | ³8.00 | 2,657,320 | ³10.00 | |||||||||||||||||||
|
Tier 1 capital to risk-weighted assets
|
1,910,830 | 7.19 | N/A | N/A | 1,594,392 | ³6.00 | |||||||||||||||||||
|
Core capital to adjusted tangible assets
|
1,932,552 | 5.12 | 1,509,358 | ³4.00 | 1,886,698 | ³5.00 | |||||||||||||||||||
|
Tangible capital to tangible assets
|
1,932,552 | 5.12 | 566,009 | ³1.50 | N/A | N/A | |||||||||||||||||||
| December 31, 2000 | |||||||||||||||||||||||||
| To Be Well | |||||||||||||||||||||||||
| Capitalized | |||||||||||||||||||||||||
| Under Prompt | |||||||||||||||||||||||||
| For Capital | Corrective | ||||||||||||||||||||||||
| Actual | Adequacy Purposes | Action Provisions | |||||||||||||||||||||||
| (Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
|
Charter One:
|
|||||||||||||||||||||||||
|
Total capital to risk-weighted assets
|
$ | 2,448,962 | 10.29 | % | $ | 1,906,468 | ³8.00 | % | $ | 2,380,585 | ³10.00 | % | |||||||||||||
|
Tier 1 capital to risk-weighted assets
|
2,259,030 | 9.49 | 952,234 | ³4.00 | 1,428,351 | ³6.00 | |||||||||||||||||||
|
Tier 1 capital to average assets
|
2,259,030 | 6.89 | 1,310,915 | ³4.00 | 1,638,643 | ³5.00 | |||||||||||||||||||
|
Charter One Commercial:
|
|||||||||||||||||||||||||
|
Total capital to risk-weighted assets
|
30,213 | 30.56 | 7,910 | ³8.00 | 9,887 | ³10.00 | |||||||||||||||||||
|
Tier 1 capital to risk-weighted assets
|
30,213 | 30.56 | 3,955 | ³4.00 | 5,932 | ³6.00 | |||||||||||||||||||
|
Tier 1 capital to average assets
|
30,213 | 8.67 | 13,941 | ³4.00 | 17,427 | ³5.00 | |||||||||||||||||||
|
Charter One Bank, F.S.B.:
|
|||||||||||||||||||||||||
|
Total capital to risk-weighted assets
|
2,376,443 | 10.23 | 1,858,583 | ³8.00 | 2,323,229 | ³10.00 | |||||||||||||||||||
|
Tier 1 capital to risk-weighted assets
|
1,673,360 | 7.20 | N/A | N/A | 1,393,938 | ³6.00 | |||||||||||||||||||
|
Core capital to adjusted tangible assets
|
1,687,568 | 5.15 | 1,310,207 | ³4.00 | 1,637,759 | ³5.00 | |||||||||||||||||||
|
Tangible capital to tangible assets
|
1,687,300 | 5.15 | 491,324 | ³1.50 | N/A | N/A | |||||||||||||||||||
| Year Ended December 31, | |||||||||||||
| (Dollars in thousands, except per share data) | 2001 | 2000 | 1999 | ||||||||||
|
Net income:
|
|||||||||||||
|
As reported
|
$ | 500,714 | $ | 433,962 | $ | 333,976 | |||||||
|
Pro forma
|
474,945 | 409,818 | 310,549 | ||||||||||
|
Basic earnings per share:
|
|||||||||||||
|
As reported
|
2.25 | 1.93 | 1.42 | ||||||||||
|
Pro forma
|
2.14 | 1.83 | 1.32 | ||||||||||
|
Diluted earnings per share:
|
|||||||||||||
|
As reported
|
2.21 | 1.90 | 1.39 | ||||||||||
|
Pro forma
|
2.09 | 1.79 | 1.29 | ||||||||||
| Year Ended December 31, | ||||||||||||
| 2001 | 2000 | 1999 | ||||||||||
|
Dividend yield
|
2.00 | % | 2.00 | % | 2.00 | % | ||||||
|
Volatility
|
34.40- 43.66 | % | 43.00- 45.41 | % | 32.66- 33.65 | % | ||||||
|
Risk-free interest rate
|
4.42-5.55 | % | 5.20-6.78 | % | 4.91-6.49 | % | ||||||
|
Life of grant
|
7 years | 7 years | 7 years | |||||||||
| Weighted Average | ||||||||
| Number of | Exercise Price of | |||||||
| Option Shares | Option Shares | |||||||
|
Outstanding at January 1, 1999
|
18,592,315 | $13.58 | ||||||
|
Granted
|
3,849,020 | 23.99 | ||||||
|
Exercised
|
(2,316,488 | ) | 8.84 | |||||
|
Forfeited
|
(367,732 | ) | 23.18 | |||||
|
Outstanding at December 31, 1999
|
19,757,115 | 15.99 | ||||||
|
Granted
|
4,193,258 | 17.32 | ||||||
|
Exercised
|
(2,246,472 | ) | 10.79 | |||||
|
Forfeited
|
(807,945 | ) | 20.85 | |||||
|
Outstanding at December 31, 2000
|
20,895,956 | 16.63 | ||||||
|
Granted
|
7,792,756 | 25.95 | ||||||
|
Acquired through acquisition
|
1,034,488 | 17.54 | ||||||
|
Exercised
|
(2,936,151 | ) | 11.85 | |||||
|
Forfeited
|
(604,489 | ) | 20.36 | |||||
|
Outstanding at December 31, 2001
|
26,182,560 | 19.89 | ||||||
| December 31, 2001 | ||||||||||||||||||||
| Weighted | ||||||||||||||||||||
| Average | ||||||||||||||||||||
| Weighted | Exercise Price | |||||||||||||||||||
| Average | Average | Number of | of Exercisable | |||||||||||||||||
| Ranges of | Number of | Remaining | Exercise Price of | Exercisable | Option | |||||||||||||||
| Exercise Prices | Option Shares | Years | Option Shares | Option Shares | Shares | |||||||||||||||
|
$ 2.54 - 9.98
|
2,049,530 | 1.5 | $ 6.44 | 2,049,530 | $ 6.44 | |||||||||||||||
|
10.07 - 14.04
|
3,597,619 | 4.1 | 11.20 | 3,597,619 | 11.20 | |||||||||||||||
|
15.14 - 20.00
|
5,648,320 | 7.1 | 17.31 | 2,063,228 | 17.71 | |||||||||||||||
|
20.24 - 24.58
|
6,900,793 | 6.6 | 23.45 | 3,584,347 | 22.99 | |||||||||||||||
|
25.21 - 25.99
|
3,849,517 | 9.0 | 25.23 | 75,396 | 25.83 | |||||||||||||||
|
26.07 - 30.59
|
4,136,781 | 9.8 | 26.69 | 143,175 | 27.26 | |||||||||||||||
| 26,182,560 | 6.8 | 19.89 | 11,513,295 | 15.48 | ||||||||||||||||
| December 31, 2001 | December 31, 2000 | |||||||||||||||||
| Carrying | Fair | Carrying | Fair | |||||||||||||||
| (Dollars in thousands) | Value | Value | Value | Value | ||||||||||||||
|
Assets:
|
||||||||||||||||||
|
Cash and cash equivalents
|
$ | 516,520 | $ | 516,520 | $ | 531,257 | $ | 531,257 | ||||||||||
|
Investment securities
|
135,586 | 135,779 | 449,215 | 449,372 | ||||||||||||||
|
Mortgage-backed securities
|
9,014,416 | 9,053,170 | 5,593,371 | 5,618,721 | ||||||||||||||
|
Loans and leases, net
|
25,728,700 | 26,102,123 | 24,008,174 | 23,953,841 | ||||||||||||||
|
Federal Home Loan Bank stock
|
617,836 | 617,836 | 568,377 | 568,377 | ||||||||||||||
|
Accrued interest receivable
|
162,065 | 162,065 | 165,990 | 165,990 | ||||||||||||||
|
Liabilities:
|
||||||||||||||||||
|
Deposits:
|
||||||||||||||||||
|
Checking, money market and savings accounts
|
14,567,186 | 14,567,186 | 9,428,070 | 9,428,070 | ||||||||||||||
|
Certificates of deposit
|
10,556,123 | 10,695,580 | 10,177,601 | 10,213,966 | ||||||||||||||
|
Federal Home Loan Bank advances
|
8,657,238 | 9,017,975 | 9,636,277 | 9,582,491 | ||||||||||||||
|
Federal funds purchased and repurchase agreements
|
203,259 | 203,259 | 262,326 | 262,326 | ||||||||||||||
|
Other borrowings
|
304,410 | 323,957 | 284,808 | 322,212 | ||||||||||||||
|
Advance payments by borrowers for taxes
and insurance
|
54,103 | 54,103 | 60,761 | 60,761 | ||||||||||||||
|
Accrued interest payable
|
57,704 | 57,704 | 54,499 | 54,499 | ||||||||||||||
|
Off-Balance-Sheet Items:
|
||||||||||||||||||
|
Forward commitments to purchase/ sell/originate
loans or mortgage-backed securities
|
4,397 | 843 | ||||||||||||||||
Statements of Financial Condition
| December 31, | |||||||||||
| (Dollars in thousands) | 2001 | 2000 | |||||||||
|
Assets:
|
|||||||||||
|
Deposits with subsidiaries
|
$ | 55,043 | $ | 81,655 | |||||||
|
Cash equivalents
|
138 | 131 | |||||||||
|
Investment in subsidiaries, at equity
|
2,401,473 | 1,941,579 | |||||||||
|
Securities and other
|
570,318 | 530,770 | |||||||||
|
Total assets
|
$ | 3,026,972 | $ | 2,554,135 | |||||||
|
Liabilities:
|
|||||||||||
|
Other borrowings
|
$ | 94,524 | $ | 94,284 | |||||||
|
Accrued expenses and other liabilities
|
3,948 | 3,647 | |||||||||
|
Total liabilities
|
98,472 | 97,931 | |||||||||
|
Shareholders Equity:
|
|||||||||||
|
Common stock and additional paid-in capital
|
2,094,016 | 1,747,359 | |||||||||
|
Retained earnings
|
811,093 | 786,793 | |||||||||
|
Treasury stock, at cost
|
(14,586 | ) | (100,545 | ) | |||||||
|
Borrowings of employee investment and stock
ownership plan
|
| (1,256 | ) | ||||||||
|
Accumulated other comprehensive income
|
37,977 | 23,853 | |||||||||
|
Total shareholders equity
|
2,928,500 | 2,456,204 | |||||||||
|
Total liabilities and
shareholders equity
|
$ | 3,026,972 | $ | 2,554,135 | |||||||
| Year Ended December 31, | ||||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | |||||||||||
|
Income:
|
||||||||||||||
|
Dividends from subsidiaries
|
$ | 407,300 | $ | 1,022,400 | $ | 145,000 | ||||||||
|
Interest and dividends on securities
|
39,382 | 17,914 | 1,347 | |||||||||||
|
Other income
|
1,064 | 1,238 | 982 | |||||||||||
|
Total income
|
447,746 | 1,041,552 | 147,329 | |||||||||||
|
Expenses:
|
||||||||||||||
|
Interest expense
|
7,015 | 7,022 | 1,766 | |||||||||||
|
Administrative expenses
|
6,566 | 5,663 | 7,787 | |||||||||||
|
Total expenses
|
13,581 | 12,685 | 9,553 | |||||||||||
|
Income before undistributed net earnings
of subsidiaries
|
434,165 | 1,028,867 | 137,776 | |||||||||||
|
Equity in undistributed net earnings
(loss) of subsidiaries
|
66,549 | (594,905 | ) | 196,200 | ||||||||||
|
Net income
|
$ | 500,714 | $ | 433,962 | $ | 333,976 | ||||||||
| Year Ended December 31, | |||||||||||||||
| (Dollars in thousands) | 2001 | 2000 | 1999 | ||||||||||||
|
Cash Flows from Operating
Activities:
|
|||||||||||||||
|
Net income
|
$ | 500,714 | $ | 433,962 | $ | 333,976 | |||||||||
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
|||||||||||||||
|
Equity in undistributed net (earnings) loss
of subsidiaries
|
(66,549 | ) | 594,905 | (196,200 | ) | ||||||||||
|
Other
|
(219,564 | ) | (35,980 | ) | 54,621 | ||||||||||
|
Net cash provided by operating activities
|
214,601 | 992,887 | 192,397 | ||||||||||||
|
Cash Flows from Investing
Activities:
|
|||||||||||||||
|
Payments for investments in and advances
to subsidiaries
|
| (530,000 | ) | | |||||||||||
|
Repayment of investments in and advances
to subsidiaries
|
| 27,000 | | ||||||||||||
|
Purchases of securities
|
(1,000 | ) | | | |||||||||||
|
Maturity of securities
|
| | 1,000 | ||||||||||||
|
Net cash provided by (used in)
investing activities
|
(1,000 | ) | (503,000 | ) | 1,000 | ||||||||||
|
Cash Flows from Financing
Activities:
|
|||||||||||||||
|
Proceeds from long-term borrowings
|
| | 95,104 | ||||||||||||
|
Proceeds from issuance of common stock
|
49,443 | 30,209 | 24,093 | ||||||||||||
|
Payment of dividends on common stock
|
(167,052 | ) | (144,659 | ) | (134,328 | ) | |||||||||
|
Net purchases of treasury stock
|
(122,597 | ) | (293,763 | ) | (160,381 | ) | |||||||||
|
Net cash used in financing activities
|
(240,206 | ) | (408,213 | ) | (175,512 | ) | |||||||||
|
Increase (decrease) in deposits with subsidiaries
and cash equivalents
|
$ | (26,605 | ) | $ | 81,674 | $ | 17,885 | ||||||||