FIRST CITIZENS BANCSHARES INC /DE/ - Quarter Report: 2014 September (Form 10-Q)

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 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 September 30, 2014

¨ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 001-16715

____________________________________________________

First Citizens BancShares, Inc.

(Exact name of Registrant as specified in its charter)

____________________________________________________



Delaware	56-1528994
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)

4300 Six Forks Road, Raleigh, North Carolina	27609
(Address of principle executive offices)	(Zip code)

(919) 716-7000

(Registrant’s 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 twelve 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 ninety days. Yes x No ¨

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 such shorter period that the Registrant was required to submit and post such files) Yes x No ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of ‘accelerated filer’ and ‘large accelerated filer’ in Rule 12b-2 of the Exchange Act:



Large accelerated filer	x	Accelerated filer	¨
Non-accelerated filer	¨	Smaller reporting company	¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

Class A Common Stock—$1 Par Value—8,586,058 shares

Class B Common Stock—$1 Par Value—1,032,883 shares

(Number of shares outstanding, by class, as of September 30, 2014)

Table of Contents

INDEX



		Page No.

PART I.	FINANCIAL INFORMATION

Item 1.	Financial Statements

	Consolidated Balance Sheets (Unaudited)	3

	Consolidated Statements of Income (Unaudited)	4

	Consolidated Statements of Comprehensive Income (Unaudited)	5

	Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)	6

	Consolidated Statements of Cash Flows (Unaudited)	7

	Notes to Consolidated Financial Statements (Unaudited)	8

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	42

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	64

Item 4.	Controls and Procedures	65

PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings	66

Item 1A.	Risk Factors	66

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	67

Item 6.	Exhibits	67

Table of Contents

PART I


Item 1.	Financial Statements

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Balance Sheets



(Dollars in thousands, unaudited)	September 30, 2014			December 31, 2013
Assets
Cash and due from banks	$	400,993		$	533,599
Overnight investments	707,352			859,324
Investment securities available for sale	5,648,094			5,387,703
Investment securities held to maturity	607			907
Loans held for sale	43,612			47,271
Loans and leases:
Acquired	996,280			1,029,426
Originated	12,806,511			12,104,298
Allowance for loan and lease losses	(200,905		)	(233,394		)
Net loans and leases	13,601,886			12,900,330
Premises and equipment	891,722			876,522
Other real estate owned:
Covered under loss share agreements	29,272			47,081
Not covered under loss share agreements	43,186			36,898
Income earned not collected	48,511			48,390
FDIC loss share receivable	45,140			93,397
Goodwill	127,140			102,625
Other intangible assets	3,291			1,247
Other assets	351,685			263,797
Total assets	$	21,942,491		$	21,199,091
Liabilities
Deposits:
Noninterest-bearing	$	5,844,786		$	5,241,817
Interest-bearing	12,562,155			12,632,249
Total deposits	18,406,941			17,874,066
Short-term borrowings	798,169			511,418
Long-term obligations	313,768			510,769
FDIC loss share payable	116,924			109,378
Other liabilities	139,982			116,785
Total liabilities	19,775,784			19,122,416
Shareholders’ Equity
Common stock:
Class A - $1 par value (16,000,000 and 11,000,000 shares authorized; 8,586,058 shares issued and outstanding at September 30, 2014 and December 31, 2013)	8,586			8,586
Class B - $1 par value (2,000,000 shares authorized; 1,032,883 shares issued and outstanding at September 30, 2014 and December 31, 2013)	1,033			1,033
Surplus	143,766			143,766
Retained earnings	2,015,180			1,948,558
Accumulated other comprehensive loss	(1,858		)	(25,268		)
Total shareholders’ equity	2,166,707			2,076,675
Total liabilities and shareholders’ equity	$	21,942,491		$	21,199,091

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Statements of Income



	Three months ended September 30						Nine months ended September 30
(Dollars in thousands, except per share data, unaudited)	2014			2013			2014			2013
Interest income
Loans and leases	$	164,259		$	182,201		$	489,401		$	579,115
Investment securities interest and dividend income	12,707			9,696			36,902			26,299
Overnight investments	655			737			2,023			1,750
Total interest income	177,621			192,634			528,326			607,164
Interest expense
Deposits	5,703			7,923			18,534			27,233
Short-term borrowings	2,694			744			4,830			2,128
Long-term obligations	3,002			4,784			12,111			14,210
Total interest expense	11,399			13,451			35,475			43,571
Net interest income	166,222			179,183			492,851			563,593
Provision (credit) for loan and lease losses	1,537			(7,683		)	(7,665		)	(39,531		)
Net interest income after provision (credit) for loan and lease losses	164,685			186,866			500,516			603,124
Noninterest income
Cardholder services	13,248			12,791			38,337			35,887
Merchant services	15,556			14,887			44,112			42,619
Service charges on deposit accounts	15,489			15,546			45,194			45,428
Wealth management services	15,657			15,112			46,352			44,724
Fees from processing services	7,303			4,539			17,846			15,209
Other service charges and fees	4,001			4,043			12,195			11,775
Mortgage income	1,164			2,277			3,329			9,734
Insurance commissions	2,422			2,772			7,962			8,146
ATM income	1,199			1,316			3,661			3,798
Adjustments to FDIC loss share receivable	(4,386		)	(23,298		)	(32,030		)	(61,790		)
Other	5,737			21,933			16,995			38,896
Total noninterest income	77,390			71,918			203,953			194,426
Noninterest expense
Salaries and wages	81,825			76,463			243,017			228,384
Employee benefits	19,797			21,889			59,638			70,136
Occupancy expense	20,265			18,844			60,975			56,117
Equipment expense	18,767			18,822			57,121			56,466
FDIC insurance expense	2,915			2,706			8,191			7,795
Foreclosure-related expenses	4,838			4,287			13,787			12,059
Merger-related expenses	1,505			—			7,352			—
Other	51,898			49,132			141,779			144,108
Total noninterest expense	201,810			192,143			591,860			575,065
Income before income taxes	40,265			66,641			112,609			222,485
Provision for income taxes	13,902			25,659			37,330			82,012
Net income	$	26,363		$	40,982		$	75,279		$	140,473
Average shares outstanding	9,618,941			9,618,941			9,618,941			9,618,955
Net income per share	$	2.74		$	4.26		$	7.83		$	14.60

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income



	Three months ended September 30						Nine months ended September 30
(Dollars in thousands, unaudited)	2014			2013			2014			2013
Net income	$	26,363		$	40,982		$	75,279		$	140,473

Other comprehensive (loss) income
Unrealized (losses) gains on securities:
Change in unrealized securities (losses) gains arising during period	(11,444		)	3,470			32,006			(36,998		)
Tax effect	4,444			(1,177		)	(12,425		)	14,657
Total change in unrealized (losses) gains on securities, net of tax	(7,000		)	2,293			19,581			(22,341		)

Change in fair value of cash flow hedges:
Change in unrecognized loss on cash flow hedges	949			287			2,236			2,489
Tax effect	(367		)	(186		)	(863		)	(1,055		)
Total change in unrecognized loss on cash flow hedges, net of tax	582			101			1,373			1,434

Change in pension obligation:
Reclassification adjustment for gains included in income before income taxes	822			4,298			4,019			12,896
Tax effect	(319		)	(2,061		)	(1,563		)	(5,428		)
Total change in pension obligation, net of tax	503			2,237			2,456			7,468

Other comprehensive (loss) income	(5,915		)	4,631			23,410			(13,439		)

Total comprehensive income	$	20,448		$	45,613		$	98,689		$	127,034

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Statements of Changes in Shareholders’ Equity



(Dollars in thousands, unaudited)	Class A Common Stock			Class B Common Stock		Surplus		Retained Earnings			Accumulated Other Comprehensive (Loss) Income			Total Shareholders’ Equity
Balance at December 31, 2012	$	8,588		$	1,033	$	143,766	$	1,792,726		$	(82,106	)	$	1,864,007
Net income	—			—		—		140,473			—			140,473
Other comprehensive loss, net of tax	—			—		—		—			(13,439		)	(13,439		)
Repurchase of 1,973 shares of Class A common stock	(2		)	—		—		(319		)	—			(321		)
Cash dividends ($0.90 per share)	—			—		—		(8,663		)	—			(8,663		)
Balance at September 30, 2013	$	8,586		$	1,033	$	143,766	$	1,924,217		$	(95,545	)	$	1,982,057

Balance at December 31, 2013	$	8,586		$	1,033	$	143,766	$	1,948,558		$	(25,268	)	$	2,076,675
Net income	—			—		—		75,279			—			75,279
Other comprehensive income, net of tax	—			—		—		—			23,410			23,410
Cash dividends ($0.90 per share)	—			—		—		(8,657		)	—			(8,657		)
Balance at September 30, 2014	$	8,586		$	1,033	$	143,766	$	2,015,180		$	(1,858	)	$	2,166,707

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Consolidated Statements of Cash Flows



	Nine months ended September 30
(Dollars in thousands, unaudited)	2014			2013
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	75,279		$	140,473
Adjustments to reconcile net income to cash provided by operating activities:
(Credit) provision for loan and lease losses	(7,665		)	(39,531		)
Deferred tax benefit	(23,030		)	(18,000		)
Change in current taxes payable	(24,716		)	(37,737		)
Depreciation	53,249			52,212
Change in accrued interest payable	(1,434		)	(3,302		)
Change in income earned not collected	(121		)	1,556
Gain on sale of processing services, net	—			(4,085		)
Origination of loans held for sale	(198,134		)	(323,665		)
Proceeds from sale of loans held for sale	206,310			376,395
Gain on sale of loans	(3,334		)	(9,451		)
Net writedowns/losses on other real estate	9,770			4,574
Net amortization of premiums and discounts	(35,342		)	(96,091		)
FDIC receivable for loss share agreements	16,708			58,802
FDIC payable for loss share agreements	7,546			5,862
Net change in other assets	(34,872		)	107,757
Net change in other liabilities	27,327			47,692
Net cash provided by operating activities	67,541			263,461
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in loans outstanding	(329,925		)	364,916
Purchases of investment securities available for sale	(1,999,666		)	(1,940,198		)
Proceeds from maturities/calls of investment securities held to maturity	300			329
Proceeds from maturities/calls of investment securities available for sale	1,993,051			1,951,735
Net change in overnight investments	151,972			(910,951		)
Cash (paid to) received from the FDIC for loss share agreements	(5,479		)	45,103
Proceeds from sale of other real estate	55,478			120,712
Additions to premises and equipment	(65,763		)	(38,887		)
Business acquisition, net of cash acquired	18,194			—
Net cash used by investing activities	(181,838		)	(407,241		)
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in time deposits	(301,849		)	(529,675		)
Net change in demand and other interest-bearing deposits	202,853			506,969
Net change in short-term borrowings	91,345			35,930
Repayment of long-term obligations	(2,001		)	(3,958		)
Origination of long-term obligations	—			70,000
Repurchase of common stock	—			(321		)
Cash dividends paid	(8,657		)	(5,777		)
Net cash (used) provided by financing activities	(18,309		)	73,168
Change in cash and due from banks	(132,606		)	(70,612		)
Cash and due from banks at beginning of period	533,599			639,730
Cash and due from banks at end of period	$	400,993		$	569,118
CASH PAYMENTS FOR:
Interest	$	36,909		$	46,873
Income taxes	112,836			99,398
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Transfers of loans to other real estate	42,136			78,303
Dividends declared but not paid	2,886			2,886
Reclassification of long-term obligations to short-term borrowings	195,000			—

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

NOTE A - ACCOUNTING POLICIES AND BASIS OF PRESENTATION

First Citizens BancShares, Inc. (BancShares) is a financial holding company organized under the laws of Delaware and conducts operations through its banking subsidiary, First-Citizens Bank & Trust Company (FCB), which is headquartered in Raleigh, North Carolina.

General

These consolidated financial statements and notes are presented in accordance with instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include all information and notes necessary for a complete presentation of financial position, results of operations and cash flow activity required in accordance with accounting principles generally accepted in the United States of America (GAAP). In the opinion of management, all normal recurring adjustments necessary for a fair presentation of the consolidated financial position and consolidated results of operations have been made. The unaudited interim consolidated financial statements included in this Form 10-Q should be read in conjunction with the consolidated financial statements and footnotes included in BancShares' Annual Report on Form 10-K for the year ended December 31, 2013.

Reclassifications

In certain instances, amounts reported in prior years' consolidated financial statements have been reclassified to conform to the current financial statement presentation. Such reclassifications had no effect on previously reported shareholders' equity or net income.

Use of Estimates in the Preparation of Financial Statements

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 and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates, and different assumptions in the application of these policies could result in material changes in BancShares' consolidated financial position, the consolidated results of its operations or related disclosures. Material estimates that are particularly susceptible to significant change include the determination of the allowance for loan and lease losses; determination of the fair value of financial instruments; pension plan assumptions; cash flow estimates on acquired loans; the receivable from and payable to the Federal Deposit Insurance Corporation (FDIC) for loss share agreements; purchase accounting-related adjustments; and income tax assets, liabilities and expense.

Recent Accounting Pronouncements

Financial Accounting Standards Board (FASB) Accounting Standards Update (ASU) 2014-14, “Receivables - Troubled Debt Restructurings by Creditors (Subtopic 310-40): Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure”

This ASU requires a reporting entity to derecognize a mortgage loan and recognize a separate other receivable upon foreclosure if the following conditions are met: the loan has a government guarantee that is not separable from the loan before foreclosure; at the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on the guarantee, and the creditor has the ability to recover under that claim and at the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. Upon foreclosure, the separate other receivable should be measured based on the amount of the loan balance expected to be recovered from the guarantor.

The amendments in this ASU are effective for public entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. We are currently evaluating the impact of the new standard and we will adopt during the first quarter of 2015.

FASB ASU 2014-11, “Transfers and Servicing (Topic 860)”

This ASU aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as a repurchase financing with the accounting for other typical repurchase agreements. Going forward, these transactions would all be accounted for as secured borrowings. The guidance eliminates sale accounting for repurchase-to-maturity transactions and supersedes the guidance under which a transfer of a financial asset and a contemporaneous repurchase financing could be accounted for on a combined basis as a forward agreement, which has resulted in outcomes referred to as off-balance-sheet accounting. The ASU

Table of Contents

requires a new disclosure for transactions economically similar to repurchase agreements in which the transferor retains substantially all of the exposure to the economic return on the transferred financial assets throughout the term of the transaction. The ASU also requires expanded disclosures about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings.

The accounting changes in this ASU are effective for fiscal years beginning after December 15, 2014. In addition, the disclosure for certain transactions accounted for as a sale is effective for the fiscal period beginning after December 15, 2014, the disclosures for transactions accounted for as secured borrowings are required to be presented for fiscal periods beginning after December 15, 2014, and interim periods beginning after March 15, 2015. Early adoption is not permitted. BancShares will adopt the guidance effective in the first quarter of 2015, and is currently evaluating the impact of the new standard on the financial statement disclosures. BancShares does not anticipate any effect on our consolidated financial position or consolidated results of operations as a result of adoption.

FASB ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”

In May 2014, the FASB issued a standard on the recognition of revenue from contracts with customers with the core principle being for companies to recognize revenue to depict the transfer of goods or services to customers in amounts that reflect the consideration to which the company expects to be entitled in exchange for those goods or services. The new standard also results in enhanced disclosures about revenue, provides guidance for transactions that were not previously addressed comprehensively and improves guidance for multiple-element arrangements.

The guidance in this ASU is effective for fiscal periods beginning after December 15, 2016, including interim reporting periods within that reporting period. Early adoption is not permitted. We are currently evaluating the impact of the new standard and we will adopt during the first quarter of 2017 using one of two retrospective application methods.

FASB ASU 2014-04, “Receivables-Troubled Debt Restructurings by Creditors (Subtopic 310-40)”

This ASU clarifies that an in-substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction.

The amendments in this ASU are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. BancShares will adopt the guidance effective in the first quarter of 2015, and is currently evaluating the impact of the new standard on the financial statement disclosures. BancShares does not anticipate any significant impact on our consolidated financial position or consolidated results of operations as a result of adoption.

FASB ASU 2014-01 "Investments - Equity Method and Joint Ventures (Topic 323) - Accounting for Investments in Qualified Affordable Housing Projects”

This ASU permits an accounting policy election to account for investments in qualified affordable housing projects using the proportional amortization method if certain conditions are met. Under the proportional amortization method, the initial cost of the investment is amortized in proportion to the tax credits and other tax benefits received and recognize the net investment performance in the income statement as a component of income tax expense (benefit).

For those investments in qualified affordable housing projects not accounted for using the proportional amortization method, the investment should be accounted for as an equity method investment or a cost method investment in accordance with Subtopic 970-323.

The decision to apply the proportional amortization method of accounting will be applied consistently to all qualifying affordable housing project investments rather than a decision to be applied to individual investments.

The amendments in this ASU should be applied retrospectively to all periods presented and are effective for annual periods and interim reporting periods within those annual periods, beginning after December 15, 2014. Early adoption is permitted. BancShares is currently evaluating the impact of the new standard and is targeting a December 31, 2014 adoption and implementation for qualifying affordable housing project investments.

Table of Contents

FASB ASU 2013-11, “Income Taxes (Topic 740)”

This ASU states that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, except as follows: to the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require BancShares to use, and BancShares does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The assessment of whether a deferred tax asset is available is based on the unrecognized tax benefit and deferred tax asset that exist at the reporting date and should be made presuming disallowance of the tax position at the reporting date.

The provisions of this ASU were effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. BancShares adopted the guidance effective in the first quarter of 2014. The initial adoption had no effect on our consolidated financial position or consolidated results of operations.

FASB ASU 2013-04, “Liabilities”

This ASU provides guidance for the recognition, measurement, and disclosure of obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this ASU is fixed at the reporting date, except for obligations addressed within existing guidance in GAAP.

The amendments in this update were effective for fiscal years beginning after December 31, 2013. BancShares adopted the guidance effective first quarter of 2014. The initial adoption did not have any effect on our consolidated financial position or consolidated results of operations.

NOTE B - BUSINESS COMBINATIONS

Merger with First Citizens Bancorporation, Inc.

Under the terms of the Merger Agreement, each share of Bancorporation common stock will be converted into the right to receive 4.00 shares of BancShares' Class A common stock and $50.00 cash, unless the holder elects for each share to be converted into the right to receive 3.58 shares of BancShares' Class A common stock and 0.42 shares of BancShares' Class B common stock. Bancorporation shareholders have until December 5, 2014 to make this election.

The merger between BancShares and Bancorporation creates a more diversified financial institution that is better equipped to respond to economic and industry developments. Additionally, cost savings, efficiencies and other benefits are expected from the combined operations.

The merger will be accounted for in accordance with the acquisition method of accounting. BancShares is undertaking a comprehensive review and determination of the fair value of the assets and liabilities of Bancorporation to ensure that they conform to the measurement and reporting guidance set forth for the accounting for business combinations. Determining the fair value of asset and liabilities, especially in the loan portfolio, is a complex process involving significant judgment regarding estimates and assumptions used to calculate fair values. Accordingly, the initial accounting for the merger is not complete. A Current Report on Form 8-K was filed on October 1, 2014 with respect to completion of the merger.

BancShares incurred merger expenses of $1.2 million and $2.4 million for the three and nine months ended September 30, 2014 for the merger with Bancorporation.

1st Financial Services Corporation Merger

On January 1, 2014, FCB completed its merger with 1st Financial Services Corporation (1st Financial) of Hendersonville, NC and its wholly-owned subsidiary, Mountain 1st Bank & Trust Company (Mountain 1st). The merger allowed FCB to expand its presence in Western North Carolina. Mountain 1st had twelve branches located in Asheville, Brevard, Columbus, Etowah, Fletcher, Forest City, Hendersonville, Hickory, Marion, Shelby and Waynesville. FCB requested and received approval from the North Carolina Commissioner of Banks and the FDIC to close seven Mountain 1st branches due to their proximity to

Table of Contents

legacy FCB branches. The branches in Asheville, Brevard, Fletcher, Forest City, Hendersonville, Hickory and Marion were closed in May. All customer relationships assigned to those branches were transferred to the nearest FCB branch.

FCB paid $10.0 million to acquire 1st Financial, including payments of $8.0 million to the U.S. Treasury to acquire and subsequently retire 1st Financial's Troubled Asset Relief Program (TARP) obligation and $2.0 million paid to the shareholders of 1st Financial. As a result of the merger, FCB recorded $24.5 million in goodwill and $3.8 million in core deposit intangibles.

The 1st Financial transaction was accounted for under the acquisition method of accounting, and the purchased assets, assumed liabilities and identifiable intangible assets were recorded at their estimated fair values as of the acquisition date. Fair values are subject to refinement for up to one year after the closing date of the transaction as additional information regarding closing date fair values becomes available. During the third quarter of 2014, no adjustments were deemed necessary.

The following table provides the carrying value of acquired assets and assumed liabilities, as recorded by 1st Financial, the fair value adjustments calculated at the time of the merger and the resulting fair value recorded by FCB.



	January 1, 2014
(Dollars in thousands)	As recorded by 1st Financial			Fair value adjustments			As recorded by FCB
Assets
Cash and cash equivalents	$	28,194		$	—		$	28,194
Investment securities	246,890			(9,452		)	237,438
Loans held for sale	1,183			—			1,183
Restricted equity securities	3,105			671			3,776
Loans	338,170			(21,843		)	316,327
Less: allowance for loan losses	(7,796		)	7,796			—
Premises and equipment	3,871			(1,185		)	2,686
Other real estate owned	12,896			(1,305		)	11,591
Intangible assets	—			3,780			3,780
Other assets	16,811			(465		)	16,346
Total assets acquired	$	643,324		$	(22,003	)	$	621,321
Liabilities
Deposits:
Noninterest-bearing	$	152,444		$	—		$	152,444
Interest-bearing	477,881			1,546			479,427
Total deposits	630,325			1,546			631,871
Short-term borrowings	406			—			406
Other liabilities	3,392			167			3,559
Total liabilities assumed	$	634,123		$	1,713		635,836
Fair value of net liabilities assumed							14,515
Cash paid to shareholders							2,000
Cash paid to acquire TARP securities							8,000
Goodwill recorded for 1st Financial							$	24,515

Goodwill recorded for 1st Financial represents future revenues to be derived from the existing customer base, including efficiencies that will result from combining operations and other non-identifiable intangible assets. The 1st Financial transaction is a taxable asset acquisition, and goodwill resulting from the transaction is deductible for income tax purposes.

Merger costs related to the 1st Financial transaction incurred were $0.3 million and $5.0 million for the three and nine months ended September 30, 2014. Loan related interest income generated from 1st Financial was approximately $4.1 million for the third quarter of 2014 and $12.7 million for the year to date period.

All loans acquired with the 1st Financial transaction are accounted for under the expected cash flow method (ASC 310-30).

Table of Contents

For loans acquired from 1st Financial, the contractually required payments including principal and interest, cash flows expected to be collected and fair values as of the merger date were:



(Dollars in thousands)	January 1, 2014
Contractually required payments	$	414,233
Cash flows expected to be collected	400,622
Fair value at acquisition date	316,327

The recorded fair values of loans acquired in the 1st Financial transaction as of the merger date were as follows:



(Dollars in thousands)	January 1, 2014
Commercial:
Construction and land development	$	41,516
Commercial mortgage	123,925
Other commercial real estate	6,698
Commercial and industrial	29,126
Total commercial loans	201,265
Noncommercial:
Residential mortgage	113,177
Consumer	1,885
Total noncommercial loans	115,062
Total loans acquired from 1st Financial	$	316,327

Table of Contents

NOTE C - INVESTMENTS

The amortized cost and fair value of investment securities classified as available for sale and held to maturity at September 30, 2014 and December 31, 2013, are as follows:



	September 30, 2014
(Dollars in thousands)	Cost		Gross unrealized gains		Gross unrealized losses		Fair value
Investment securities available for sale
U.S. Treasury	$	1,888,647	$	583	$	1,420	$	1,887,810
Government agency	1,128,752		1,294		393		1,129,653
Mortgage-backed securities	2,591,641		7,322		21,498		2,577,465
Equity securities	543		29,485		—		30,028
Municipal securities	125		1		—		126
Other	23,012		—		—		23,012
Total investment securities available for sale	$	5,632,720	$	38,685	$	23,311	$	5,648,094

	December 31, 2013
	Cost		Gross unrealized gains		Gross unrealized losses		Fair value
U.S. Treasury	$	373,223	$	259	$	45	$	373,437
Government agency	2,543,223		1,798		792		2,544,229
Mortgage-backed securities	2,486,297		4,526		43,950		2,446,873
Equity securities	543		21,604		—		22,147
Municipal securities	186		1		—		187
Other	863		—		33		830
Total investment securities available for sale	$	5,404,335	$	28,188	$	44,820	$	5,387,703

	September 30, 2014
	Cost		Gross unrealized gains		Gross unrealized losses		Fair value
Investment securities held to maturity
Mortgage-backed securities	$	607	$	31	$	—	$	638

	December 31, 2013
	Cost		Gross unrealized gains		Gross unrealized losses		Fair value
Mortgage-backed securities	$	907	$	67	$	—	$	974

As of September 30, 2014, equity securities included an investment in Bancorporation stock of $29.6 million. Pursuant to the Merger Agreement, the shares of capital stock of Bancorporation held were canceled and ceased to exist when the merger became effective October 1, 2014. Included in Other at September 30, 2014 are Trust Preferred Securities issued by a former business trust subsidiary of Bancorporation, FCB/SC Capital Trust II, which were purchased by BancShares during the third quarter of 2014 with a contractual maturity of June 15, 2034. These are the only securities included within Other as the previous amount was a single subordinated debt security that was called during the second quarter of 2014. Upon completion of the merger with Bancorporation on October 1, 2014, the issuer of the Trust Preferred Securities became a subsidiary of BancShares and, for future financial statement purposes, the investment in the Trust Preferred Securities will be eliminated in consolidation at BancShares.

Investments in mortgage-backed securities primarily represent securities issued by the Government National Mortgage Association, Federal National Mortgage Association and Federal Home Loan Mortgage Corporation.

Table of Contents

The following table provides the amortized cost and fair value by contractual maturity. Expected maturities will differ from contractual maturities on certain securities because borrowers and issuers may have the right to call or prepay obligations with or without prepayment penalties. Repayments of mortgage-backed securities are dependent on the repayments of the underlying loan balances. Equity securities do not have a stated maturity date.



	September 30, 2014				December 31, 2013
(Dollars in thousands)	Cost		Fair value		Cost		Fair value
Investment securities available for sale
Non-amortizing securities maturing in:
One year or less	$	529,931	$	530,363	$	839,956	$	840,883
One through five years	2,487,593		2,487,226		2,077,539		2,077,800
Over 10 years	23,012		23,012		—		—
Mortgage-backed securities	2,591,641		2,577,465		2,486,297		2,446,873
Equity securities	543		30,028		543		22,147
Total investment securities available for sale	$	5,632,720	$	5,648,094	$	5,404,335	$	5,387,703
Investment securities held to maturity
Mortgage-backed securities held to maturity	$	607	$	638	$	907	$	974

There were no realized securities gains (losses) during any period presented.

The following table provides information regarding securities with unrealized losses as of September 30, 2014 and December 31, 2013.



	September 30, 2014
	Less than 12 months				12 months or more				Total
(Dollars in thousands)	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Investment securities available for sale:
U.S. Treasury	$	999,783	$	1,420	$	—	$	—	$	999,783	$	1,420
Government agency	291,783		393		—		—		291,783		393
Mortgage-backed securities	486,678		2,210		1,090,467		19,288		1,577,145		21,498
Total	$	1,778,244	$	4,023	$	1,090,467	$	19,288	$	2,868,711	$	23,311

	December 31, 2013
	Less than 12 months				12 months or more				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Investment securities available for sale:
U.S. Treasury	$	102,105	$	45	$	—	$	—	$	102,105	$	45
Government agency	780,552		761		29,969		31		810,521		792
Mortgage-backed securities	2,221,213		42,876		26,861		1,074		2,248,074		43,950
Other	830		33		—		—		830		33
Total	$	3,104,700	$	43,715	$	56,830	$	1,105	$	3,161,530	$	44,820

Investment securities with an aggregate fair value of $1.09 billion and $56.8 million had continuous unrealized losses for more than 12 months as of September 30, 2014 and December 31, 2013, with an aggregate unrealized loss of $19.3 million and $1.1 million, respectively. As of September 30, 2014, all 107 of these investments are U.S. government agency and government sponsored enterprise-issued mortgage-backed securities. None of the unrealized losses identified as of September 30, 2014 or December 31, 2013 relate to the marketability of the securities or the issuer’s ability to honor redemption obligations. For all periods presented, BancShares had the ability and intent to retain these securities for a period of time sufficient to recover all unrealized losses. Therefore, none of the securities were deemed to be other than temporarily impaired.

Investment securities having an aggregate carrying value of $2.78 billion at September 30, 2014 and $2.75 billion at December 31, 2013 were pledged as collateral to secure public funds on deposit and certain short-term borrowings, and for other purposes as required by law.

Table of Contents

NOTE D - LOANS AND LEASES

BancShares reports acquired and originated loan portfolios separately, and each portfolio is further divided into commercial and non-commercial based on the type of borrower, purpose, collateral, and/or our underlying credit management processes. Additionally, loans are assigned to loan classes, which further disaggregate loans based upon common risk characteristics.

Commercial – Commercial loans include construction and land development, mortgage, other commercial real estate, commercial and industrial, lease financing and other.

Construction and land development – Construction and land development consists of loans to finance land for development, investment, and use in a commercial business enterprise; multifamily apartments; and other commercial buildings that may be owner-occupied or income generating investments for the owner.

Commercial mortgage – Commercial mortgage consists of loans to purchase or refinance owner-occupied nonresidential and investment properties. Investment properties include office buildings and other facilities that are rented or leased to unrelated parties.

Other commercial real estate – Other commercial real estate consists of loans secured by farmland (including residential farms and other improvements) and multifamily (5 or more) residential properties.

Commercial and industrial – Commercial and industrial consists of loans or lines of credit to finance corporate credit cards, accounts receivable, inventory and other general business purposes.

Lease financing – Lease financing consists solely of lease financing agreements.

Other – Other consists of all other commercial loans not classified in one of the preceding classes. These typically include loans to non-profit organizations such as churches, hospitals, educational and charitable organizations.

Noncommercial – Noncommercial consist of residential and revolving mortgage, construction and land development, and consumer loans.

Residential mortgage – Residential real estate consists of loans to purchase, construct or refinance the borrower's primary dwelling, second residence or vacation home.

Revolving mortgage – Revolving mortgage consists of home equity lines of credit that are secured by first or second liens on the borrower's primary residence.

Construction and land development – Construction and land development consists of loans to construct the borrower's primary or secondary residence or vacant land upon which the owner intends to construct a dwelling at a future date.

Consumer – Consumer loans consist of installment loans to finance purchases of vehicles, unsecured home improvements and revolving lines of credit that can be secured or unsecured, including personal credit cards.

Table of Contents

Loans and leases outstanding include the following at September 30, 2014 and December 31, 2013:



(Dollars in thousands)	September 30, 2014		December 31, 2013
Acquired loans
Commercial:
Construction and land development	$	59,808	$	78,915
Commercial mortgage	579,435		642,891
Other commercial real estate	36,043		41,381
Commercial and industrial	25,813		17,254
Other	1,662		866
Total commercial loans	702,761		781,307
Noncommercial:
Residential mortgage	240,681		213,851
Revolving mortgage	50,048		30,834
Construction and land development	1,144		2,583
Consumer	1,646		851
Total noncommercial loans	293,519		248,119
Total acquired loans	996,280		1,029,426
Originated loans and leases:
Commercial:
Construction and land development	382,775		319,847
Commercial mortgage	6,475,366		6,362,490
Other commercial real estate	177,681		178,754
Commercial and industrial	1,359,945		1,081,158
Lease financing	443,318		381,763
Other	213,224		175,336
Total commercial loans	9,052,309		8,499,348
Noncommercial:
Residential mortgage	1,141,049		982,421
Revolving mortgage	2,120,167		2,113,285
Construction and land development	117,209		122,792
Consumer	375,777		386,452
Total noncommercial loans	3,754,202		3,604,950
Total originated loans and leases	12,806,511		12,104,298
Total loans and leases	$	13,802,791	$	13,133,724

At September 30, 2014, $467.9 million in acquired loans were covered under loss share agreements, compared to $1.03 billion at December 31, 2013. The remaining acquired loans at September 30, 2014 are primarily related to loans from the 1st Financial merger or with expired loss share agreements. The loss share protection expired for non-single family residential loans acquired from Temecula Valley Bank (TVB) and Venture Bank (VB) during the third quarter of 2014. The acquired loan balances at September 30, 2014 for the expired agreements from TVB and VB are $191.7 million and $64.4 million, respectively. During the first quarter of 2015, the loss share protection will expire for non-single family residential loans acquired from Sun American Bank (SAB) and all loans acquired from First Regional Bank (FRB). The acquired loan balance at September 30, 2014 for the agreements from SAB and FRB are $50.8 million and $80.3 million, respectively. We will process all necessary filings in accordance with the agreements before expiration to collect the earned loss share receivables.

At September 30, 2014, $2.70 billion in originated loans with a lendable collateral value of $1.47 billion are used to secure $240.3 million in Federal Home Loan Bank (FHLB) of Atlanta advances, resulting in additional borrowing capacity of $1.23 billion, compared to $2.56 billion in originated loans with a lendable collateral value of $1.38 billion used to secure $240.3 million in FHLB of Atlanta advances, resulting additional borrowing capacity of $1.14 billion at December 31, 2013.

Table of Contents

Credit quality indicators

Loans and leases are monitored for credit quality on a recurring basis. The credit quality indicators used are dependent on the portfolio segment to which the loan relates. Originated commercial loans and leases, originated noncommercial loans and leases and acquired loans have different credit quality indicators as a result of the unique characteristics relative to each loan segment being evaluated.

The credit quality indicators for commercial loans and leases are developed through a review of individual borrowers on an ongoing basis. Each commercial loan is evaluated annually with more frequent evaluation of more severely criticized loans or leases. The credit quality indicators for noncommercial loans are based on the delinquency status of the borrower. As the borrower becomes more delinquent, the likelihood of loss increases. Acquired loans are bifurcated into commercial and noncommercial segments and credit quality indicators are developed through a review of individual borrowers on an ongoing basis. The indicators represent the rating for loans or leases as of the date presented based on the most recent assessment performed. These credit quality indicators are defined as follows:

Pass – A pass rated asset is one in which repayment is considered highly likely and there are no observable weaknesses in the asset. Such an asset does not meet any of the characteristics for classification.

Special mention – A special mention asset has potential weaknesses that deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention assets are not adversely classified and do not warrant adverse classification.

Substandard – A substandard asset is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Assets classified as substandard generally have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. These assets are characterized by the distinct possibility of loss if the deficiencies are not corrected.

Doubtful – An asset classified as doubtful has all the weaknesses inherent in an asset classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable on the basis of currently existing facts, conditions and values.

Loss – Assets classified as loss are considered uncollectible and of such little value that it is inappropriate to be carried as an asset. This classification is not necessarily equivalent to no potential for recovery or salvage value, but rather that it is not appropriate to defer a full charge-off even though partial recovery may be effected in the future.

Ungraded – Ungraded loans represent loans that are not included in the individual credit grading process due to their relatively small balances or borrower type. The majority of originated, ungraded loans at September 30, 2014 and December 31, 2013 relate to business credit cards. Business credit card loans are subject to automatic charge-off when they become 120 days past due in the same manner as unsecured consumer lines of credit. The remaining balance is comprised of a small amount of commercial mortgage loans and other commercial real estate loans. As of December 31, 2013, ungraded loans also included tobacco buyout loans classified as commercial and industrial loans. Final payment from the Commodity Credit Corporation was received during January 2014 for tobacco buyout loans held by FCB. As of September 30, 2014, ungraded also includes $91.5 million of loans resulting from the 1st Financial merger.

Table of Contents

Originated loans and leases outstanding at September 30, 2014 and December 31, 2013 by credit quality indicator are provided below:



	September 30, 2014
(Dollars in thousands)	Originated commercial loans and leases
Grade:	Construction and land development		Commercial mortgage		Other commercial real estate		Commercial and industrial		Lease financing		Other		Total originated commercial loans and leases
Pass	$	371,835	$	6,218,527	$	174,039	$	1,253,945	$	434,915	$	213,184	$	8,666,445
Special mention	6,028		112,342		889		19,804		4,783		—		143,846
Substandard	4,912		140,703		2,590		5,461		3,204		40		156,910
Doubtful	—		2,494		—		19		399		—		2,912
Ungraded	—		1,300		163		80,716		17		—		82,196
Total	$	382,775	$	6,475,366	$	177,681	$	1,359,945	$	443,318	$	213,224	$	9,052,309

	December 31, 2013
	Originated commercial loans and leases
	Construction and land development		Commercial mortgage		Other commercial real estate		Commercial and industrial		Lease financing		Other		Total originated commercial loans and leases
Pass	$	308,231	$	6,094,505	$	174,913	$	964,840	$	375,371	$	174,314	$	8,092,174
Special mention	8,620		119,515		1,362		14,686		2,160		982		147,325
Substandard	2,944		141,913		2,216		6,352		3,491		40		156,956
Doubtful	52		5,159		75		144		592		—		6,022
Ungraded	—		1,398		188		95,136		149		—		96,871
Total	$	319,847	$	6,362,490	$	178,754	$	1,081,158	$	381,763	$	175,336	$	8,499,348



	September 30, 2014
	Originated noncommercial loans and leases
(Dollars in thousands)	Residential mortgage		Revolving mortgage		Construction and land development		Consumer		Total originated noncommercial loans
Current	$	1,111,371	$	2,104,212	$	116,377	$	372,348	$	3,704,308
30-59 days past due	18,528		8,941		458		2,045		29,972
60-89 days past due	3,380		2,064		117		828		6,389
90 days or greater past due	7,770		4,950		257		556		13,533
Total	$	1,141,049	$	2,120,167	$	117,209	$	375,777	$	3,754,202

	December 31, 2013
	Originated noncommercial loans and leases
	Residential mortgage		Revolving mortgage		Construction and land development		Consumer		Total originated noncommercial loans
Current	$	955,300	$	2,095,480	$	121,026	$	382,710	$	3,554,516
30-59 days past due	12,885		10,977		1,193		2,114		27,169
60-89 days past due	4,658		2,378		317		955		8,308
90 days or greater past due	9,578		4,450		256		673		14,957
Total	$	982,421	$	2,113,285	$	122,792	$	386,452	$	3,604,950

Table of Contents

Acquired loans and leases outstanding at September 30, 2014 and December 31, 2013 by credit quality indicator are provided below:



	September 30, 2014
(Dollars in thousands)	Acquired loans
Grade:	Construction and land development - commercial		Commercial mortgage		Other commercial real estate		Commercial and industrial		Residential mortgage		Revolving mortgage		Construction and land development - noncommercial		Consumer and other		Total acquired loans
Pass	$	7,883	$	318,221	$	11,249	$	20,208	$	131,302	$	22,811	$	70	$	1,416	$	513,160
Special mention	5,669		103,276		16,005		2,685		4,148		3,396		—		—		135,179
Substandard	40,876		144,810		8,789		2,767		32,636		2,588		50		240		232,756
Doubtful	2,766		12,737		—		153		771		965		294		—		17,686
Ungraded	2,614		391		—		—		71,824		20,288		730		1,652		97,499
Total	$	59,808	$	579,435	$	36,043	$	25,813	$	240,681	$	50,048	$	1,144	$	3,308	$	996,280

	December 31, 2013
	Acquired loans
	Construction and land development - commercial		Commercial mortgage		Other commercial real estate		Commercial and industrial		Residential mortgage		Revolving mortgage		Construction and land development - noncommercial		Consumer and other		Total acquired loans
Pass	$	2,619	$	296,824	$	22,225	$	8,021	$	135,326	$	26,322	$	149	$	1,345	$	492,831
Special mention	15,530		125,295		3,431		2,585		6,301		2,608		—		—		155,750
Substandard	52,228		179,657		7,012		5,225		52,774		1,013		2,139		—		300,048
Doubtful	7,436		40,471		8,713		1,257		2,058		891		295		—		61,121
Ungraded	1,102		644		—		166		17,392		—		—		372		19,676
Total	$	78,915	$	642,891	$	41,381	$	17,254	$	213,851	$	30,834	$	2,583	$	1,717	$	1,029,426

Table of Contents

The aging of the outstanding loans and leases, by class, at September 30, 2014 and December 31, 2013 (excluding loans and leases acquired with deteriorated credit quality) is provided in the table below.

The calculation of days past due begins on the day after payment is due and includes all days through which all required interest or principal has not been paid. Loans and leases 30 days or less past due are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.



	September 30, 2014
(Dollars in thousands)	30-59 days past due		60-89 days past due		90 days or greater		Total past due		Current		Total loans and leases
Originated loans and leases:
Construction and land development - commercial	$	379	$	13	$	313	$	705	$	382,070	$	382,775
Commercial mortgage	11,337		4,536		11,009		26,882		6,448,484		6,475,366
Other commercial real estate	808		67		—		875		176,806		177,681
Commercial and industrial	5,366		634		845		6,845		1,353,100		1,359,945
Lease financing	527		322		513		1,362		441,956		443,318
Other	—		—		—		—		213,224		213,224
Residential mortgage	18,528		3,380		7,770		29,678		1,111,371		1,141,049
Revolving mortgage	8,941		2,064		4,950		15,955		2,104,212		2,120,167
Construction and land development - noncommercial	458		117		257		832		116,377		117,209
Consumer	2,045		828		556		3,429		372,348		375,777
Total originated loans and leases	$	48,389	$	11,961	$	26,213	$	86,563	$	12,719,948	$	12,806,511

	December 31, 2013
	30-59 days past due		60-89 days past due		90 days or greater		Total past due		Current		Total loans and leases
Originated loans and leases:
Construction and land development - commercial	$	1,603	$	9	$	457	$	2,069	$	317,778	$	319,847
Commercial mortgage	11,131		3,601		14,407		29,139		6,333,351		6,362,490
Other commercial real estate	139		210		470		819		177,935		178,754
Commercial and industrial	3,336		682		436		4,454		1,076,704		1,081,158
Lease financing	789		1,341		101		2,231		379,532		381,763
Other	—		85		—		85		175,251		175,336
Residential mortgage	12,885		4,658		9,578		27,121		955,300		982,421
Revolving mortgage	10,977		2,378		4,450		17,805		2,095,480		2,113,285
Construction and land development - noncommercial	1,193		317		256		1,766		121,026		122,792
Consumer	2,114		955		673		3,742		382,710		386,452
Total originated loans and leases	$	44,167	$	14,236	$	30,828	$	89,231	$	12,015,067	$	12,104,298

Table of Contents

The recorded investment, by class, in loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at September 30, 2014 and December 31, 2013 (excluding acquired loans and leases) are as follows:



	September 30, 2014				December 31, 2013
(Dollars in thousands)	Nonaccrual loans and leases		Loans and leases > 90 days and accruing		Nonaccrual loans and leases		Loans and leases > 90 days and accruing
Originated loans and leases:
Construction and land development - commercial	$	258	$	110	$	544	$	—
Other commercial real estate	1,401		—		1,610		—
Commercial mortgage	30,279		2,160		33,529		1,113
Commercial and industrial	1,696		111		1,428		294
Lease financing	410		513		832		—
Residential mortgage	13,713		1,870		14,701		1,998
Revolving mortgage	—		4,950		—		4,450
Construction and land development - noncommercial	—		257		457		256
Consumer	21		556		69		673
Total originated loans and leases	$	47,778	$	10,527	$	53,170	$	8,784

Acquired Loans

The following table provides changes in the recorded investment of acquired loans during the nine months ended September 30, 2014 and September 30, 2013:



(Dollars in thousands)	2014			2013
Balance at January 1	$	1,029,426		$	1,809,235
Fair value of acquired loans	316,327			—
Accretion	89,775			179,792
Payments received and other changes, net	(439,248		)	(800,746		)
Balance at September 30	$	996,280		$	1,188,281
Unpaid principal balance at September 30	$	1,754,882		$	2,082,873

The recorded investment of acquired loans on the cost recovery method was $36.8 million at September 30, 2014 and $28.5 million at December 31, 2013. This increase is primarily driven by one large acquired loan relationship that was moved to cost recovery during the first quarter of 2014. The cost recovery method is applied to loans when the timing of future cash flows is not reasonably estimable due to borrower nonperformance or uncertainty in the timing and amount of ultimate disposition of the asset.

The following table documents changes to the amount of accretable yield for the first nine months of 2014 and 2013.



(Dollars in thousands)	2014			2013
Balance at January 1	$	439,990		$	539,564
Additions	84,295			—
Accretion	(89,775		)	(179,792		)
Reclassifications from nonaccretable difference	1,374			61,689
Changes in expected cash flows that do not affect nonaccretable difference	(22,068		)	45,611
Balance at September 30	$	413,816		$	467,072

Table of Contents

NOTE E - ALLOWANCE FOR LOAN AND LEASE LOSSES

The following tables present the activity in the allowance for originated loan and lease losses by loan class for the three and nine months ended September 30, 2014 and September 30, 2013:



	Three months ended September 30, 2014
(Dollars in thousands)	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Lease financing			Other			Residential mortgage			Revolving mortgage			Construction and land development - non- commercial			Consumer			Non- specific			Total
Originated Loans
Allowance for loan and lease losses:
Balance at July 1	$	11,116		$	92,129		$	806		$	26,909		$	4,365		$	612		$	9,301		$	16,797		$	905		$	13,975		$	—		$	176,915
Provision	1,469			(8,082		)	61			4,361			(71		)	127			15			2,075			21			1,758			—			1,734
Charge-offs	—			(277		)	—			(1,414		)	(28		)	—			(231		)	(925		)	(45		)	(2,467		)	—			(5,387		)
Recoveries	15			476			8			227			34			—			28			174			14			867			—			1,843
Balance at September 30	$	12,600		$	84,246		$	875		$	30,083		$	4,300		$	739		$	9,113		$	18,121		$	895		$	14,133		$	—		$	175,105

	Three months ended September 30, 2013
	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Lease financing			Other			Residential mortgage			Revolving mortgage			Construction and land development - non- commercial			Consumer			Non- specific			Total
Balance at July 1	$	11,732		$	104,842		$	1,057		$	19,309		$	4,992		$	360		$	9,996		$	14,997		$	720		$	13,777		$	—		$	181,782
Provision	1,797			(5,256		)	(56		)	4,656			(439		)	(171		)	515			2,206			(214		)	1,894			—			4,932
Charge-offs	(3,030		)	(794		)	(5		)	(1,671		)	(31		)	—			(719		)	(1,472		)	(59		)	(2,445		)	—			(10,226		)
Recoveries	84			241			39			344			71			—			253			84			101			577			—			1,794
Balance at September 30	$	10,583		$	99,033		$	1,035		$	22,638		$	4,593		$	189		$	10,045		$	15,815		$	548		$	13,803		$	—		$	178,282

	Nine months ended September 30, 2014
	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Lease financing			Other			Residential mortgage			Revolving mortgage			Construction and land development - non- commercial			Consumer			Non- specific			Total
Balance at January 1	$	10,335		$	100,257		$	1,009		$	22,362		$	4,749		$	190		$	10,511		$	16,239		$	681		$	13,541		$	—		$	179,874
Provision	2,219			(17,021		)	(167		)	9,369			(420		)	562			(933		)	4,681			274			5,770			—			4,334
Charge-offs	—			(718		)	—			(2,440		)	(100		)	(13		)	(649		)	(3,249		)	(138		)	(7,271		)	—			(14,578		)
Recoveries	46			1,728			33			792			71			—			184			450			78			2,093			—			5,475
Balance at September 30	$	12,600		$	84,246		$	875		$	30,083		$	4,300		$	739		$	9,113		$	18,121		$	895		$	14,133		$	—		$	175,105

	Nine months ended September 30, 2013
	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Lease financing			Other			Residential mortgage			Revolving mortgage			Construction and land development - non- commercial			Consumer			Non- specific			Total
Balance at January 1	$	6,031		$	80,229		$	2,059		$	14,050		$	3,521		$	1,175		$	3,836		$	25,185		$	1,721		$	25,389		$	15,850		$	179,046
Provision	3,259			(7,695		)	(207		)	3,951			1,358			307			2,126			4,546			(571		)	4,183			(78		)	11,179
Charge-offs	(4,570		)	(1,662		)	(77		)	(3,917		)	(123		)	(6		)	(1,987		)	(4,540		)	(304		)	(7,601		)	—			(24,787		)
Recoveries	722			740			75			1,003			90			1			353			462			180			1,850			—			5,476
Reclassification⁽¹⁾	5,141			27,421			(815		)	7,551			(253		)	(1,288		)	5,717			(9,838		)	(478		)	(10,018		)	(15,772		)	7,368
Balance at September 30	$	10,583		$	99,033		$	1,035		$	22,638		$	4,593		$	189		$	10,045		$	15,815		$	548		$	13,803		$	—		$	178,282

⁽¹⁾ Reclassification results from enhancements to the ALLL calculation during the second quarter of 2013 that resulted in the allocation of $15.8 million previously designated as 'non-specific' to other loan classes and the absorption of $7.4 million of the reserve for unfunded commitments related to unfunded, revocable loan commitments into the ALLL.

The commercial mortgage loan class had a net credit provision of $8.1 million and $17.0 million for the three and nine months ended September 30, 2014, respectively. The net credit provision for the three and nine months ended September 30, 2013 was $5.3 million and $7.7 million, respectively. The net credit provision for all periods was primarily the result of improvements in the credit risk rating mix and lower credit default trends within this loan class.

The provision for commercial and industrial loans totaled $4.4 million and $4.7 million for the three months ended September 30, 2014 and September 30, 2013, respectively. The quarter-to-date change is primarily due to lower credit default trends. The provision for the nine months

Table of Contents

ended September 30, 2014 and September 30, 2013 totaled $9.4 million and $4.0 million, respectively. The year-to-date change was a result of increased loans during the respective period.

The following tables present the allowance for originated loan losses and the recorded investment in originated loans, by loan class, based on impairment method as of September 30, 2014 and December 31, 2013:



	September 30, 2014
(Dollars in thousands)	Construction and land development - commercial		Commercial mortgage		Other commercial real estate		Commercial and industrial		Lease financing		Other		Residential mortgage		Revolving mortgage		Construction and land development - non-commercial		Consumer		Total
Allowance for loan and lease losses:
ALLL for loans and leases individually evaluated for impairment	$	382	$	5,811	$	173	$	3,042	$	151	$	6	$	1,416	$	1,060	$	103	$	594	$	12,738
ALLL for loans and leases collectively evaluated for impairment	12,218		78,435		702		27,041		4,149		733		7,697		17,061		792		13,539		162,367
Total allowance for loan and lease losses	$	12,600	$	84,246	$	875	$	30,083	$	4,300	$	739	$	9,113	$	18,121	$	895	$	14,133	$	175,105

Loans and leases:
Loans and leases individually evaluated for impairment	$	2,068	$	88,735	$	1,966	$	11,484	$	281	$	40	$	14,800	$	3,497	$	1,498	$	1,042	$	125,411
Loans and leases collectively evaluated for impairment	380,707		6,386,631		175,715		1,348,461		443,037		213,184		1,126,249		2,116,670		115,711		374,735		12,681,100
Total loan and leases	$	382,775	$	6,475,366	$	177,681	$	1,359,945	$	443,318	$	213,224	$	1,141,049	$	2,120,167	$	117,209	$	375,777	$	12,806,511

	December 31, 2013
(Dollars in thousands)	Construction and land development - commercial		Commercial mortgage		Other commercial real estate		Commercial and industrial		Lease financing		Other		Residential mortgage		Revolving mortgage		Construction and land development - non-commercial		Consumer		Total
Allowance for loan and lease losses:
ALLL for loans and leases individually evaluated for impairment	$	103	$	6,873	$	209	$	771	$	54	$	—	$	1,586	$	372	$	72	$	121	$	10,161
ALLL for loans and leases collectively evaluated for impairment	10,232		93,384		800		21,591		4,695		190		8,925		15,867		609		13,420		169,713
Total allowance for loan and lease losses	$	10,335	$	100,257	$	1,009	$	22,362	$	4,749	$	190	$	10,511	$	16,239	$	681	$	13,541	$	179,874

Loans and leases:
Loans and leases individually evaluated for impairment	$	2,272	$	97,111	$	1,878	$	9,300	$	188	$	—	$	15,539	$	3,596	$	1,108	$	1,154	$	132,146
Loans and leases collectively evaluated for impairment	317,575		6,265,379		176,876		1,071,858		381,575		175,336		966,882		2,109,689		121,684		385,298		11,972,152
Total loan and leases	$	319,847	$	6,362,490	$	178,754	$	1,081,158	$	381,763	$	175,336	$	982,421	$	2,113,285	$	122,792	$	386,452	$	12,104,298

The total reserves for individually impaired loans increased due to enhancements in the TDR impairment calculation made in the second quarter of 2014. TDR impairment evaluation, for performing TDRs, has historically been calculated on pools of homogeneous loan groups, as determined by loan type with similar risk characteristics and performance trends, using a discounted cash flow analysis. Management enhanced this process during the second quarter to include individual loan level impairment analysis for performing TDRs which resulted in higher impairment estimates for some TDR loans.

Table of Contents

The following tables show the activity in the allowance for acquired loan and lease losses by loan class for the three and nine months ended September 30, 2014 and September 30, 2013.



	Three months ended September 30, 2014
(Dollars in thousands)	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Residential mortgage			Revolving mortgage			Construction and land development - noncommercial			Consumer and other			Total
Acquired Loans
Allowance for loan and lease losses:
Balance at July 1	$	3,803		$	17,315		$	407		$	375		$	7,093		$	81		$	—		$	257		$	29,331
Provision	(1,815		)	(2,374		)	(435		)	182			187			3,899			239			(80		)	(197		)
Charge-offs	(1,633		)	(2,357		)	106			839			(188		)	(1		)	(83		)	(17		)	(3,334		)
Recoveries	—			—			—			—			—			—			—			—			—
Balance at September 30	$	355		$	12,584		$	78		$	1,396		$	7,092		$	3,979		$	156		$	160		$	25,800

	Three months ended September 30, 2013
(Dollars in thousands)	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Residential mortgage			Revolving mortgage			Construction and land development - noncommercial			Consumer and other			Total
Balance at July 1	$	7,589		$	33,588		$	4,596		$	5,936		$	17,272		$	6,031		$	1,232		$	290		$	76,534
Provision	(3,707		)	(1,944		)	(2,673		)	(73		)	(2,445		)	(1,195		)	(467		)	(111		)	(12,615		)
Charge-offs	(1,263		)	(2,324		)	—			(89		)	(509		)	—			(217		)	—			(4,402		)
Recoveries	—			—			—			—			—			—			—			—			—
Balance at September 30	$	2,619		$	29,320		$	1,923		$	5,774		$	14,318		$	4,836		$	548		$	179		$	59,517

	Nine months ended September 30, 2014
(Dollars in thousands)	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Residential mortgage			Revolving mortgage			Construction and land development - noncommercial			Consumer and other			Total
Balance at January 1	$	1,320		$	29,906		$	1,354		$	5,275		$	11,802		$	2,959		$	682		$	222		$	53,520
Provision	1,463			(6,946		)	(1,382		)	(1,883		)	(4,289		)	1,502			(443		)	(21		)	(11,999		)
Charge-offs	(2,428		)	(10,376		)	106			(1,996		)	(421		)	(482		)	(83		)	(41		)	(15,721		)
Recoveries	—			—			—			—			—			—			—			—			—
Balance at September 30	$	355		$	12,584		$	78		$	1,396		$	7,092		$	3,979		$	156		$	160		$	25,800

	Nine months ended September 30, 2013
(Dollars in thousands)	Construction and land development - commercial			Commercial mortgage			Other commercial real estate			Commercial and industrial			Residential mortgage			Revolving mortgage			Construction and land development - noncommercial			Consumer and other			Total
Balance at January 1	$	31,186		$	50,275		$	11,234		$	8,897		$	19,837		$	9,754		$	8,287		$	502		$	139,972
Provision	(25,132		)	(10,809		)	(2,689		)	2,067			(3,546		)	(4,918		)	(7,739		)	2,056			(50,710		)
Charge-offs	(3,435		)	(10,146		)	(6,622		)	(5,190		)	(1,973		)	—			—			(2,379		)	(29,745		)
Recoveries	—			—			—			—			—			—			—			—			—
Balance at September 30	$	2,619		$	29,320		$	1,923		$	5,774		$	14,318		$	4,836		$	548		$	179		$	59,517

Table of Contents

The following tables show the ending balances of acquired loans and leases and related allowance by class of loans as of September 30, 2014 and December 31, 2013:



	September 30, 2014
(Dollars in thousands)	Construction and land development - commercial		Commercial mortgage		Other commercial real estate		Commercial and industrial		Residential mortgage		Revolving mortgage		Construction and land development - noncommercial		Consumer and other		Total
ALLL for loans and leases acquired with deteriorated credit quality	$	355	$	12,584	$	78	$	1,396	$	7,092	$	3,979	$	156	$	160	$	25,800

Loans and leases acquired with deteriorated credit quality	59,808		579,435		36,043		25,797		240,681		50,048		1,144		3,324		996,280

	December 31, 2013
(Dollars in thousands)	Construction and land development - commercial		Commercial mortgage		Other commercial real estate		Commercial and industrial		Residential mortgage		Revolving mortgage		Construction and land development - noncommercial		Consumer and other		Total
ALLL for loans and leases acquired with deteriorated credit quality	$	1,320	$	29,906	$	1,354	$	5,275	$	11,802	$	2,959	$	682	$	222	$	53,520

Loans and leases acquired with deteriorated credit quality	78,915		642,891		41,381		17,254		213,851		30,834		2,583		1,717		1,029,426

As of September 30, 2014 and December 31, 2013, $532.0 million and $459.9 million, respectively, in acquired loans experienced an adverse change in expected cash flows since the date of acquisition.

Table of Contents

The following tables provide information on originated loans and leases that are individually evaluated for impairment as of September 30, 2014 and December 31, 2013.



	September 30, 2014
(Dollars in thousands)	With a recorded allowance		With no recorded allowance		Total		Unpaid principal balance		Related allowance recorded
Impaired originated loans and leases
Construction and land development - commercial	$	1,379	$	689	$	2,068	$	7,090	$	382
Commercial mortgage	56,845		31,890		88,735		94,021		5,811
Other commercial real estate	720		1,246		1,966		2,365		173
Commercial and industrial	10,272		1,212		11,484		12,563		3,042
Lease financing	281		—		281		281		151
Other	40		—		40		40		6
Residential mortgage	9,556		5,244		14,800		15,260		1,416
Revolving mortgage	3,497		—		3,497		4,719		1,060
Construction and land development - noncommercial	1,323		175		1,498		1,498		103
Consumer	1,023		19		1,042		1,092		594
Total impaired originated loans and leases	$	84,936	$	40,475	$	125,411	$	138,929	$	12,738

	December 31, 2013
(Dollars in thousands)	With a recorded allowance		With no recorded allowance		Total		Unpaid principal balance		Related allowance recorded
Impaired originated loans and leases
Construction and land development - commercial	$	1,025	$	1,247	$	2,272	$	7,306	$	103
Commercial mortgage	57,819		39,292		97,111		103,522		6,873
Other commercial real estate	783		1,095		1,878		2,279		209
Commercial and industrial	7,197		2,103		9,300		10,393		771
Lease financing	133		55		188		188		54
Residential mortgage	11,534		4,005		15,539		15,939		1,586
Revolving mortgage	3,382		214		3,596		3,596		372
Construction and land development - noncommercial	651		457		1,108		1,108		72
Consumer	1,154		—		1,154		1,154		121
Total impaired originated loans and leases	$	83,678	$	48,468	$	132,146	$	145,485	$	10,161

Table of Contents

The following tables show the average impaired originated loan balance and the interest income recognized by loan class for the three and nine months ended September 30, 2014 and September 30, 2013:



	Three months ended September 30, 2014				Three months ended September 30, 2013
(Dollars in thousands)	Average balance		Interest income recognized		Average balance		Interest income recognized
Impaired originated loans and leases:
Construction and land development - commercial	$	2,296	$	26	$	5,553	$	29
Commercial mortgage	90,318		806		117,584		1,575
Other commercial real estate	1,980		7		2,852		39
Commercial and industrial	11,699		108		12,136		127
Lease financing	312		5		312		5
Other	42		1		—		—
Residential mortgage	15,071		111		15,137		181
Revolving mortgage	3,708		29		6,564		47
Construction and land development - noncommercial	1,942		27		943		14
Consumer	1,063		19		1,253		4
Average impaired originated loans and leases	$	128,431	$	1,139	$	162,334	$	2,021

	Nine months ended September 30, 2014				Nine months ended September 30, 2013
(Dollars in thousands)	Average balance		Interest income recognized		Average balance		Interest income recognized
Impaired originated loans and leases:
Construction and land development - commercial	$	1,701	$	57	$	7,793	$	242
Commercial mortgage	86,131		2,522		107,929		4,413
Other commercial real estate	2,474		67		2,893		121
Commercial and industrial	14,227		461		13,811		533
Lease financing	589		26		399		19
Other	29		2		—		—
Residential mortgage	15,525		395		15,441		253
Revolving mortgage	4,069		105		6,337		459
Construction and land development - noncommercial	1,902		77		907		39
Consumer	1,710		70		1,508		33
Average impaired originated loans and leases	$	128,357	$	3,782	$	157,018	$	6,112

Table of Contents

Troubled Debt Restructurings

BancShares accounts for certain loan modifications or restructurings as troubled debt restructurings (TDRs). In general, the modification or restructuring of a loan is considered a TDR if, for economic reasons or legal reasons related to a borrower's financial difficulties, a concession is granted to the borrower that creditors would not otherwise grant. Concessions may relate to the contractual interest rate, maturity date, payment structure or other actions. In accordance with GAAP, loans acquired under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, are not initially considered to be TDRs, but can be classified as such if a modification is made subsequent to acquisition. Modifications of acquired loans that are part of a pool are not designated as TDRs unless the entire pool qualifies as a TDR. The following table provides a summary of total TDRs by accrual status.



	September 30, 2014						December 31, 2013
(Dollars in thousands)	Accruing		Nonaccruing		Total		Accruing		Nonaccruing		Total
Commercial loans
Construction and land development - commercial	$	3,518	$	213	$	3,731	$	21,032	$	1,002	$	22,034
Commercial mortgage	100,114		17,866		117,980		113,323		23,387		136,710
Other commercial real estate	3,085		1,229		4,314		3,470		1,150		4,620
Commercial and industrial	10,079		696		10,775		9,838		1,142		10,980
Lease	281		—		281		49		—		49
Other	40		—		40		—		—		—
Total commercial TDRs	117,117		20,004		137,121		147,712		26,681		174,393
Noncommercial
Residential	24,444		2,886		27,330		23,343		3,663		27,006
Revolving mortgage	3,497		—		3,497		3,095		—		3,095
Construction and land development - noncommercial	1,498		—		1,498		651		457		1,108
Consumer and other	1,042		—		1,042		1,154		—		1,154
Total noncommercial TDRs	30,481		2,886		33,367		28,243		4,120		32,363
Total TDRs	$	147,598	$	22,890	$	170,488	$	175,955	$	30,801	$	206,756

The following table shows the accrual status of acquired and originated TDRs.



(Dollars in thousands)	September 30, 2014		December 31, 2013
Accruing TDRs:
Acquired	$	54,670	$	90,829
Originated	92,928		85,126
Total accruing TDRs	147,598		175,955
Nonaccruing TDRs:
Acquired	5,073		11,479
Originated	17,817		19,322
Total nonaccruing TDRs	22,890		30,801
All TDRs:
Acquired	59,743		102,308
Originated	110,745		104,448
Total TDRs	$	170,488	$	206,756

At September 30, 2014, $38.5 million acquired TDRs were covered under loss share agreements, compared to $102.3 million at December 31, 2013.

All TDRs are impaired loans; therefore, TDRs are evaluated for impairment on a quarterly basis or more frequently as needed. The impairment evaluations for performing TDRs has historically been performed by pools of homogeneous loan groups, as determined by loan type with similar risk characteristics and performance trends, using a discounted cash flow analysis. Management enhanced this process during the second quarter to include individual loan level impairment analyses for all performing TDRs.

Impairment is evaluated using one of three approved valuation methodologies: discounted cash flows, market prices or collateral values. Based on the accrual status and credit grade, management determines the most appropriate method to reasonably assess expectations for recovery of

Table of Contents

the investment. Expected cash flows are discounted at the loan’s original effective interest rate. Specific valuation allowances are established for discounted cash flows or partial charge-offs and are recorded for TDRs in the amount equal to the calculated impairment.

The majority of TDRs are included in the special mention, substandard or doubtful grading categories. When a restructured loan subsequently defaults, it is evaluated and downgraded if appropriate. The more severely graded the loan, the lower the estimated expected cash flows and the greater the allowance recorded.

The following tables provide the types of TDRs made during the three and nine months ended September 30, 2014 and September 30, 2013 for originated loans, as well as a summary of originated loans that were modified as a TDR during the twelve months ended September 30, 2014 and September 30, 2013 that subsequently defaulted during the three and nine months ended September 30, 2014 and September 30, 2013. BancShares defines payment default as movement of the TDR to nonaccrual status, which is generally 90 days past due for TDRs, foreclosure or charge-off, whichever occurs first.



	Three months ended September 30, 2014						Three months ended September 30, 2013
	All restructurings			Restructurings with payment default			All restructurings			Restructurings with payment default
(Dollars in thousands)	Number of Loans	Recorded investment at period end		Number of Loans	Recorded investment at period end		Number of Loans	Recorded investment at period end		Number of Loans	Recorded investment at period end
Originated loans
Interest only period provided
Commercial and industrial	—	$	—	—	$	—	1	$	203	—	$	—
Total interest only	—	—		—	—		1	203		—	—

Loan term extension
Commercial mortgage	1	462		—	—		5	2,372		4	1,303
Residential mortgage	3	80		—	—		2	590		—	—
Construction and land development - noncommercial	2	141		—	—		—	—		—	—
Consumer	2	81		—	—		1	21		—	—
Total loan term extension	8	764		—	—		8	2,983		4	1,303

Below market interest rate
Construction and land development - commercial	—	—		—	—		1	45		—	—
Commercial mortgage	6	3,062		1	176		4	859		5	5,125
Commercial and industrial	3	462		—	—		—	—		1	173
Residential mortgage	11	609		1	45		1	319		—	—
Revolving mortgage	—	—		—	—		3	43		1	73
Construction and land development - noncommercial	3	173		—	—		2	42		—	—
Consumer	5	162		—	—		—	—		—	—
Total below market interest rate	28	4,468		2	221		11	1,308		7	5,371

Discharged from bankruptcy
Commercial mortgage	1	—		1	—		—	—		—	—
Residential mortgage	—	—		—	—		—	—		2	44
Revolving mortgage	2	99		1	—		3	125		2	47
Construction and land development-noncommercial	—	—		1	62		—	—		—	—
Consumer	1	13		—	—		—	—		—	—
Total discharged from bankruptcy	4	112		3	62		3	125		4	91

Total originated restructurings	40	$	5,344	5	$	283	23	$	4,619	15	$	6,765

Table of Contents



	Nine months ended September 30, 2014						Nine months ended September 30, 2013
	All restructurings			Restructurings with payment default			All restructurings			Restructurings with payment default
(Dollars in thousands)	Number of Loans	Recorded investment at period end		Number of Loans	Recorded investment at period end		Number of Loans	Recorded investment at period end		Number of Loans	Recorded investment at period end
Originated loans
Interest only period provided
Commercial mortgage	6	$	2,449	2	$	592	9	$	3,242	—	$	—
Commercial and industrial	2	375		—	—		2	403		—	—
Other commercial real estate	—	—		—	—		1	98		—	—
Residential mortgage	—	—		—	—		1	630		—	—
Lease financing	2	131		—	—		—	—		—	—
Other	1	40		—	—		—	—		—	—
Total interest only	11	2,995		2	592		13	4,373		—	—

Loan term extension
Construction and land development - commercial	2	189		—	—		—	—		—	—
Commercial mortgage	11	4,072		—	—		12	4,935		5	1,524
Commercial and industrial	4	2,040		—	—		2	623		—	—
Lease financing	2	144		—	—		—	—		—	—
Residential mortgage	15	532		—	—		9	879		1	570
Construction and land development - noncommercial	3	175		—	—		—	—		—	—
Consumer	5	122		—	—		2	64		—	—
Total loan term extension	42	7,274		—	—		25	6,501		6	2,094

Below market interest rate
Construction and land development - commercial	10	371		—	—		2	265		—	—
Commercial mortgage	29	11,399		3	1,276		29	10,248		5	5,125
Commercial and industrial	11	772		—	—		4	829		1	173
Other commercial real estate	1	347		—	—		3	738		—	—
Residential mortgage	29	1,402		2	95		14	826		—	—
Revolving mortgage	5	270		—	—		6	215		1	73
Construction & land development - noncommercial	11	590		—	—		4	555		—	—
Consumer	5	162		—	—		3	227		—	—
Total below market interest rate	101	15,313		5	1,371		65	13,903		7	5,371

Discharged from bankruptcy
Commercial mortgage	2	970		1	—		—	—		—	—
Residential mortgage	9	691		2	288		4	130		2	44
Revolving mortgage	10	420		1	—		31	2,520		2	47
Construction & land development - noncommercial	1	62		1	62		—	—		—	—
Consumer	4	18		—	—		—	—		—	—
Total discharged from bankruptcy	26	2,161		5	350		35	2,650		4	91

Total originated restructurings	180	$	27,743	12	$	2,313	138	$	27,427	17	$	7,556

Table of Contents

The following tables provide the types of TDRs made during the three and nine months ended September 30, 2014 and September 30, 2013 for acquired loans, as well as a summary of acquired loans that were modified as a TDR during the twelve months ended September 30, 2014 and September 30, 2013 that subsequently defaulted during the three and nine months ended September 30, 2014 and September 30, 2013. BancShares defines payment default as movement of the TDR to nonaccrual status, which is generally 90 days past due for TDRs, foreclosure or charge-off, whichever occurs first.



	Three months ended September 30, 2014						Three months ended September 30, 2013
	All restructurings			Restructurings with payment default			All restructurings			Restructurings with payment default
(Dollars in thousands)	Number of loans	Recorded investment at period end		Number of loans	Recorded investment at period end		Number of loans	Recorded investment at period end		Number of loans	Recorded investment at period end
Acquired loans
Interest only period provided
Construction and land development - commercial	—	$	—	—	$	—	—	$	—	1	$	2,628
Total interest only	—	—		—	—		—	—		1	2,628

Loan term extension
Construction and land development - commercial	1	348		—	—		—	—		—	—
Commercial mortgage	—	—		—	—		1	157		—	—
Commercial and industrial	—	—		—	—		1	121		—	—
Residential mortgage	—	—		3	381		—	—		1	198
Total loan term extension	1	348		3	381		2	278		1	198

Below market interest rate
Construction and land development - commercial	—	—		—	—		—	—		2	1,067
Commercial mortgage	6	3,377		1	67		1	291		2	1,290
Residential mortgage	3	227		—	—		—	—		4	842
Total below market interest rate	9	3,604		1	67		1	291		8	3,199

Discharged from bankruptcy
Residential mortgage	—	—		—	—		—	—		—	—
Total discharged from bankruptcy	—	—		—	—		—	—		—	—

Total acquired restructurings	10	$	3,952	4	$	448	3	$	569	10	$	6,025

Table of Contents



	Nine months ended September 30, 2014						Nine months ended September 30, 2013
	All restructurings			Restructurings with payment default			All restructurings			Restructurings with payment default
(Dollars in thousands)	Number of loans	Recorded investment at period end		Number of loans	Recorded investment at period end		Number of loans	Recorded investment at period end		Number of loans	Recorded investment at period end
Acquired loans
Interest only period provided
Construction and land development - commercial	—	$	—	—	$	—	1	$	2,628	1	$	2,628
Commercial mortgage	2	44		2	44		2	1,060		2	1,990
Commercial and industrial	—	—		—	—		1	23		—	—
Residential mortgage	—	—		—	—		2	181		—	—
Total interest only	2	44		2	44		6	3,892		3	4,618

Loan term extension
Construction and land development - commercial	2	348		—	—		5	2,517		—	—
Commercial mortgage	—	—		—	—		1	157		—	—
Commercial and industrial	—	—		—	—		2	1,042		—	—
Residential mortgage	1	322		4	381		1	198		1	198
Total loan term extension	3	670		4	381		9	3,914		1	198

Below market interest rate
Construction and land development - commercial	2	308		—	—		5	3,489		2	1,067
Commercial mortgage	15	5,539		2	94		9	11,428		2	1,290
Commercial and industrial	—	—		—	—		3	510		—	—
Residential mortgage	29	3,994		2	—		10	2,871		6	1,545
Total below market interest rate	46	9,841		4	94		27	18,298		10	3,902

Discharged from bankruptcy
Residential mortgage	26	1,673		2	—		—	—		—	—
Total discharged from bankruptcy	26	1,673		2	—		—	—		—	—

Total acquired restructurings	77	$	12,228	12	$	519	42	$	26,104	14	$	8,718

For the three and nine months ended September 30, 2014 and September 30, 2013, the recorded investment in TDRs subsequent to modification was not materially impacted by the modification since forgiveness of principal is not a restructuring option frequently used by BancShares.

Table of Contents

NOTE F - OTHER REAL ESTATE OWNED (OREO)

The following table explains changes in other real estate owned during the nine months ended September 30, 2014 and September 30, 2013.



(Dollars in thousands)	Covered			Noncovered			Total
Balance at December 31, 2012	$	102,577		$	43,513		$	146,090
Additions	50,365			28,756			79,121
Sales	(78,597		)	(29,266		)	(107,863		)
Writedowns	(15,576		)	(2,665		)	(18,241		)
Balance at September 30, 2013	$	58,769		$	40,338		$	99,107

Balance at December 31, 2013	$	47,081		$	36,898		$	83,979
Additions ¹	25,235			28,492			53,727
Sales	(27,756		)	(23,526		)	(51,282		)
Writedowns	(9,751		)	(4,215		)	(13,966		)
Transfers ²	$	(5,537	)	$	5,537		$	—
Balance at September 30, 2014	$	29,272		$	43,186		$	72,458

¹ Noncovered additions include $11.6 million from the 1st Financial merger.

²Transfers include OREO balances associated with expired loss share agreements.

NOTE G - FDIC LOSS SHARE RECEIVABLE

The following table provides changes in the receivable from the FDIC for the three-month and nine-month periods ended September 30, 2014 and September 30, 2013.



	Three months ended September 30						Nine months ended September 30
(Dollars in thousands)	2014			2013			2014			2013
Beginning balance	$	49,959		$	158,013		$	93,397		$	270,192
Amortization	(6,362		)	(20,553		)	(37,028		)	(65,734		)
Cash payments to (from) FDIC	1,130			1,431			5,479			(45,103		)
Post-acquisition adjustments	413			(38,338		)	(16,708		)	(58,802		)
Ending balance	$	45,140		$	100,553		$	45,140		$	100,553

The receivable from the FDIC for loss share agreements is measured separately from the related covered assets and is recorded at fair value at the acquisition date using projected cash flows based on the expected reimbursements for losses and the applicable loss share percentages. See Note J for information related to FCB's recorded payable to the FDIC for loss share agreements.

Amortization reflects changes in the FDIC loss share receivable due to improvements in expected cash flows that are being recognized over the remaining term of the loss share agreement. Cash payments to (from) FDIC represent the net impact of loss share loan recoveries, charge-offs and related expenses as calculated and reported in FDIC loss share certificates. Post-acquisition adjustments represent the net change in loss estimates related to acquired loans and covered OREO as a result of changes in expected cash flows and the allowance for loan and lease losses related to those covered loans. For loans covered by loss share agreements, subsequent decreases in the amount expected to be collected from the borrower or collateral liquidation result in a provision for loan and lease losses, an increase in the allowance for loan and lease losses and a proportional adjustment to the receivable from the FDIC for the estimated amount to be reimbursed. Subsequent increases in the amount expected to be collected from the borrower or collateral liquidation result in the reversal of some or all previously recorded provision for loan and lease losses, a decrease in the related allowance for loan and lease losses and a proportional adjustment to the receivable from the FDIC, or prospective adjustment to the accretable yield and the related receivable from the FDIC if no provision for loan and lease losses had been recorded previously. The loss share agreements for TVB and VB expired during the third quarter of 2014, and the loss share agreements for FRB and SAB will expire during the first quarter of 2015.

Table of Contents

NOTE H - ESTIMATED FAIR VALUES

Fair value estimates are intended to represent the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. Where there is no active market for a financial instrument, BancShares has made estimates using discounted cash flows or other valuation techniques. Inputs to these valuation methods are subjective in nature, involve uncertainties and require significant judgment and therefore cannot be determined with precision. Accordingly, the derived fair value estimates presented below are not necessarily indicative of the amounts BancShares could realize in a current market exchange.

Assets and liabilities are recorded at fair value according to a fair value hierarchy comprised of three levels. The levels are based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. The level within the fair value hierarchy for an asset or liability is based on the highest level of input that is significant to the fair value measurement (with level 1 considered highest and level 3 considered lowest). A brief description of each level follows:


•	Level 1 values are based on quoted prices for identical instruments in active markets.


•	Level 2 values are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.


•	Level 3 values are generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates that market participants would use in pricing the asset or liability. Valuation techniques include the use of discounted cash flow models and similar techniques.

The methodologies used to estimate the fair value of financial assets and financial liabilities are discussed below:

Investment securities available for sale. U.S.Treasury, government agency, mortgage-backed securities, municipal securities and trust preferred securities are generally measured at fair value using a third party pricing service or recent comparable market transactions in similar or identical securities and are classified as level 2 instruments. Equity securities are measured at fair value using observable closing prices and the valuation also considers the amount of market activity by examining the trade volume of each security. Due to the relatively inactive nature of the markets for the existing equity securities at BancShares, the inputs used for these equity securities are considered level 2 inputs.

Loans held for sale. Loans held for sale are carried at the lower of aggregate cost or fair value and are, therefore, carried at fair value only when fair value is less than the asset cost. These loans are generally traded in active secondary markets and are priced using current market pricing for similar securities adjusted for servicing, interest rate risk and credit risk. Accordingly, the inputs used to calculate fair value of residential real estate loans are classified as level 2 inputs.

Net loans and leases (acquired and originated). Fair value is estimated based on discounted future cash flows using the current interest rates at which loans with similar terms would be made to borrowers of similar credit quality. An additional valuation adjustment is made for liquidity. The inputs used in the fair value measurements for loans and leases are considered level 3 inputs.

Receivable from the FDIC for loss share agreements. Fair value is estimated based on discounted future cash flows using current discount rates. Due to post-acquisition improvements in expected losses, significant portions of the FDIC receivable will be recovered through amortization of the receivable over the remaining life of the loss share agreement rather than by cash flows from the FDIC. The estimated amounts to be amortized in future periods have no fair value. The inputs used in the fair value measurement for the FDIC receivable are considered level 3 inputs. The FDIC loss share agreements are not transferable and, accordingly, there is no market for this receivable.

FHLB stock. The carrying amount of FHLB stock is a reasonable estimate of fair value as these securities are not readily marketable and are evaluated for impairment based on the ultimate recoverability of the par value. BancShares considers positive and negative evidence, including the profitability and asset quality of the issuer, dividend payment history and recent redemption experience, when determining the ultimate recoverability of the par value. BancShares believes its investment in FHLB stock is ultimately recoverable at par. The inputs used in the fair value measurement for the FHLB stock are considered level 2 inputs.

Preferred stock issued under the TARP program and other acquired financial assets. Preferred securities issued under the Troubled Asset Recovery Program are recorded at cost and are evaluated quarterly for impairment based on the ultimate recoverability of the purchase price. The fair value of these securities is derived from a third-party proprietary model that is considered to be a level 3 input. Other acquired financial assets represent acquired investments in various entities for

Table of Contents

Community Reinvestment Act and correspondent banking purposes. These investments were recorded at fair value at acquisition date based on level 2 inputs.

Deposits. For non-time deposits, carrying value is a reasonable estimate of fair value. The fair value of time deposits is estimated by discounting future cash flows using the interest rates currently offered for deposits of similar remaining maturities. The inputs used in the fair value measurement for deposits are considered level 2 inputs.

Long-term obligations. For fixed rate trust preferred securities, the fair values are determined based on recent trades of the actual security. For other long-term obligations, fair values are estimated by discounting future cash flows using current interest rates for similar financial instruments. The inputs used in the fair value measurement for long-term obligations are considered level 2 inputs.

Payable to the FDIC for loss share agreements. The fair value of the payable to the FDIC for loss share agreements is determined by the projected cash flows based on expected payments to the FDIC in accordance with the loss share agreements. Cash flows are discounted using current discount rates to reflect the timing of the estimated amounts due to the FDIC. The inputs used in the fair value measurement for the payable to the FDIC are considered level 3 inputs. See Note J for more information on the payable to the FDIC.

Interest rate swap. Under the terms of the existing cash flow hedge, BancShares pays a fixed payment to the counterparty in exchange for receipt of a variable payment that is determined based on the three-month LIBOR rate. The fair value of the cash flow hedge is, therefore, based on projected LIBOR rates for the duration of the hedge, values that, while observable in the market, are subject to adjustment due to pricing considerations for the specific instrument. The inputs used in the fair value measurement of the interest rate swap are considered level 2 inputs.

Off-balance-sheet commitments and contingencies. Carrying amounts are reasonable estimates of the fair values for such financial instruments. Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to BancShares' financial position.

For all other financial assets and financial liabilities, the carrying value is a reasonable estimate of the fair value as of September 30, 2014 and December 31, 2013. The carrying value and fair value for these assets and liabilities are equivalent because they are relatively short term in nature and there is no interest rate or credit risk that would cause the fair value to differ from the carrying value.



(Dollars in thousands)	September 30, 2014				December 31, 2013
	Carrying value		Fair value		Carrying value		Fair value
Cash and due from banks	$	400,993	$	400,993	$	533,599	$	533,599
Overnight investments	707,352		707,352		859,324		859,324
Investment securities available for sale	5,648,094		5,648,094		5,387,703		5,387,703
Investment securities held to maturity	607		638		907		974
Loans held for sale	43,612		44,172		47,271		47,956
Net loans and leases	13,601,886		13,091,758		12,900,330		12,545,537
Receivable from the FDIC for loss share agreements ⁽¹⁾	45,140		22,788		93,397		38,438
Income earned not collected	48,511		48,511		48,390		48,390
Federal Home Loan Bank stock	32,309		32,309		40,819		40,819
Preferred stock and other acquired financial assets	13,390		14,388		33,564		34,786
Deposits	18,406,941		17,943,397		17,874,066		17,898,570
Short-term borrowings	798,169		798,169		511,418		511,418
Long-term obligations	313,768		326,743		510,769		526,037
Payable to the FDIC for loss share agreements	116,924		124,330		109,378		111,941
Accrued interest payable	5,303		5,303		6,737		6,737
Interest rate swap	4,984		4,984		7,220		7,220

⁽¹⁾ The fair value of the FDIC receivable excludes amortization expected to be recognized in prospective periods.

Table of Contents

Among BancShares’ assets and liabilities, investment securities available for sale and interest rate swaps accounted for as cash flow hedges are reported at their fair values on a recurring basis. Certain other assets are adjusted to their fair value on a nonrecurring basis, including loans held for sale, which are carried at the lower of cost or fair value, and impaired loans, OREO, goodwill and other intangible assets, which are periodically tested for impairment. Non-impaired loans held for investment, deposits, short-term borrowings and long-term obligations are not reported at fair value. BancShares did not elect to voluntarily report any assets or liabilities at fair value.

For assets and liabilities carried at fair value on a recurring basis, the following table provides fair value information as of September 30, 2014 and December 31, 2013.



	September 30, 2014
			Fair value measurements using:
(Dollars in thousands)	Fair value		Level 1 inputs		Level 2 inputs		Level 3 inputs
Assets measured at fair value
Investment securities available for sale
U.S. Treasury	$	1,887,810	$	—	$	1,887,810	$	—
Government agency	1,129,653		—		1,129,653		—
Mortgage-backed securities	2,577,465		—		2,577,465		—
Equity securities	30,028		—		30,028		—
Municipal securities	126		—		126		—
Other	23,012		—		23,012		—
Total	$	5,648,094	$	—	$	5,648,094	$	—
Liabilities measured at fair value
Interest rate swaps accounted for as cash flow hedges	$	4,984	$	—	$	4,984	$	—

	December 31, 2013
			Fair value measurements using:
	Fair value		Level 1 inputs		Level 2 inputs		Level 3 inputs
Assets measured at fair value
Investment securities available for sale
U.S. Treasury	$	373,437	$	—	$	373,437	$	—
Government agency	2,544,229		—		2,544,229		—
Mortgage-backed securities	2,446,873		—		2,446,873		—
Equity securities	22,147		—		22,147		—
Municipal securities	187		—		187		—
Other	830		—		830		—
Total	$	5,387,703	$	—	$	5,387,703	$	—
Liabilities measured at fair value
Interest rate swaps accounted for as cash flow hedges	$	7,220	$	—	$	7,220	$	—

There were no transfers between levels during the nine months ended September 30, 2014. Included in Other at September 30, 2014 are Trust Preferred Securities issued by a former business subsidiary of Bancorporation, FCB/SC Capital Trust II, which were purchased by BancShares during the third quarter of 2014 with a contractual maturity of June 15, 2034. These are the only securities included within other as the previous amount was a single subordinated debt security that was called during the second quarter of 2014. Upon completion of the merger with Bancorporation on October 1, 2014, the issuer of the Trust Preferred Securities became a subsidiary of BancShares and, for future financial statement purposes, the investment in the Trust Preferred Securities will be eliminated in consolidation at BancShares.

Certain other assets are adjusted to their fair value on a nonrecurring basis, including loans held for sale, impaired loans, OREO, goodwill and other intangible assets, which are periodically tested for impairment. Non-impaired loans held for investment, deposits, short-term borrowings and long-term obligations are not reported at fair value.

Impaired loans are deemed to be at fair value if an associated allowance or current period charge-off has been recorded. The value of impaired loans is determined by either collateral valuations or discounted present value of the expected cash flow calculations. Collateral values are determined using appraisals or other third-party value estimates of the subject property with discounts generally between 10 and 14 percent applied for estimated holding and selling costs and other external factors that may impact the marketability of the property. Impaired loans are assigned to an asset manager and monitored monthly for significant changes since the last valuation. If significant changes are noted, the asset manager orders a new valuation or adjusts

Table of Contents

the valuation accordingly. Expected cash flows are determined using expected loss rates developed from historic experience for loans with similar risk characteristics, discounted using the effective interest rate.

OREO is measured and reported at fair value using collateral valuations. Collateral values are determined using appraisals or other third-party value estimates of the subject property with discounts generally between 10 and 14 percent applied for estimated holding and selling costs and other external factors that may impact the marketability of the property. Changes to the value of the assets between scheduled valuation dates are monitored through continued communication with brokers and monthly reviews by the asset manager assigned to each asset. The asset manager uses the information gathered from brokers and other market sources to identify any significant changes in the market or the subject property as they occur. Valuations are then adjusted or new appraisals are ordered to ensure the reported values reflect the most current information. OREO that has been acquired or written down in the current year is deemed to be at fair value and included in the table below.

For financial assets and liabilities carried at fair value on a nonrecurring basis, the following table provides fair value information as of September 30, 2014 and December 31, 2013.



	September 30, 2014
			Fair value measurements using:
(Dollars in thousands)	Fair value		Level 1 inputs		Level 2 inputs		Level 3 inputs
Loans held for sale	$	26,975	$	—	$	26,975	$	—
Originated impaired loans	74,216		—		—		74,216
Other real estate not covered under loss share agreements remeasured during current year	31,332		—		—		31,332
Other real estate covered under loss share agreements remeasured during current year	24,003		—		—		24,003

	December 31, 2013
			Fair value measurements using:
	Fair value		Level 1 inputs		Level 2 inputs		Level 3 inputs
Loans held for sale	29,389		—		29,389		—
Originated impaired loans	77,817		—		—		77,817
Other real estate not covered under loss share agreements remeasured during current year	20,526		—		—		20,526
Other real estate covered under loss share agreements remeasured during current year	37,587		—		—		37,587

No financial liabilities were carried at fair value on a nonrecurring basis as of September 30, 2014 and December 31, 2013.

NOTE I - EMPLOYEE BENEFIT PLANS

Pension expense is a component of employee benefits expense. For the three and nine months ended September 30, 2014 and 2013, the components of pension expense are as follows:



	Three months ended September 30						Nine months ended September 30
(Dollars in thousands)	2014			2013			2014			2013
Service cost	$	3,081		$	3,765		$	9,247		$	12,248
Interest cost	6,402			5,460			19,209			17,764
Expected return on assets	(7,296		)	(6,393		)	(23,448		)	(20,798		)
Amortization of prior service cost	53			53			158			158
Amortization of net actuarial loss	769			4,245			3,861			12,738
Total pension expense	$	3,009		$	7,130		$	9,027		$	22,110

The assumed discount rate for 2014 is 4.90 percent, the expected long-term rate of return on plan assets is 7.50 percent and the assumed rate of salary increases is 4.00 percent. For 2013, the assumed discount rate was 4.00 percent, expected long-term rate of return was 7.25 percent and the assumed rate of salary increases was 4.00 percent.

Table of Contents

NOTE J - COMMITMENTS AND CONTINGENCIES

To meet the financing needs of its customers, BancShares and its subsidiaries have financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit, standby letters of credit and recourse obligations on mortgage loans sold. These instruments involve elements of credit, interest rate or liquidity risk.

Commitments to extend credit are legally binding agreements to lend to customers. Commitments generally have fixed expiration dates or other termination clauses and may require payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future liquidity requirements. Established credit standards control the credit risk exposure associated with these commitments. In some cases, BancShares requires that collateral be pledged to secure the commitment, including cash deposits, securities and other assets. At September 30, 2014, BancShares had unused commitments totaling $6.19 billion, compared to $5.84 billion at December 31, 2013.

Standby letters of credit are commitments guaranteeing performance of a customer to a third party. Those commitments are primarily issued to support public and private borrowing arrangements. To mitigate its risk, BancShares’ follows its credit policies in the issuance of standby letters of credit. At September 30, 2014 and December 31, 2013, BancShares had standby letters of credit amounting to $59.8 million and $54.8 million, respectively. The credit risk related to the issuance of these letters of credit is essentially the same as that involved in extending loans to clients and, therefore, these letters of credit are collateralized when necessary.

Pursuant to standard representations and warranties relating to residential mortgage loan sales, contingent obligations exist for various events that may occur following the loan sale. If underwriting or documentation deficiencies are discovered at any point in the life of the loan or if the loan becomes nonperforming within 120 days of its sale, the investor may require BancShares to repurchase the loan or to repay a portion of the sale proceeds. Other liabilities included reserves of $2.9 million and $3.6 million as of September 30, 2014 and December 31, 2013, respectively, for estimated losses arising from these standard representation and warranty provisions.

BancShares has recorded a receivable from the FDIC totaling $45.1 million and $93.4 million as of September 30, 2014 and December 31, 2013, respectively, for the expected reimbursement of losses on assets covered under the various loss share agreements. These loss share agreements impose certain obligations on us that, in the event of noncompliance, could result in the delay or disallowance of some or all of our rights under those agreements. Requests for reimbursement are subject to FDIC review and may be delayed or disallowed for noncompliance. The loss share agreements are subject to interpretation by both the FDIC and BancShares, and disagreements may arise regarding coverage of losses, expenses and contingencies.

The loss share agreements for four FDIC-assisted transactions include provisions related to contingent payments that may be owed to the FDIC at the termination of the agreements (clawback liability).The clawback liability represents a payment by BancShares to the FDIC if actual cumulative losses on acquired covered assets are lower than the cumulative losses originally estimated by the FDIC at the time of acquisition. The clawback liability is estimated by discounting estimated future payments and is recorded in the Consolidated Balance Sheets as a payable to the FDIC under the relevant loss share agreements. As of September 30, 2014 and December 31, 2013, the estimated clawback liability was $116.9 million and $109.4 million, respectively.

BancShares was named as a defendant in two lawsuits brought by the City of Providence, RI in the Delaware Court of Chancery. The first lawsuit filed June 19, 2014, challenged BancShares’ Bylaw requiring that certain shareholder actions be filed in a federal or state court in North Carolina. The second lawsuit filed July 31, 2014, asserted substantive challenges to the proposed merger, seeking to enjoin the merger and damages. BancShares filed motions to dismiss both lawsuits. Upholding the Bylaw, the Court granted BancShares’ motion to dismiss the first litigation and, based upon the Bylaw, the Court dismissed the second litigation as filed in an improper forum. An order dismissing both lawsuits was finalized September 8, 2014.

BancShares and various subsidiaries have been named as defendants in legal actions arising from their normal business activities in which damages in various amounts are claimed. BancShares is also exposed to litigation risk relating to the prior business activities of banks from which assets were acquired and liabilities assumed in the various FDIC-assisted transactions. Although the amount of any ultimate liability with respect to such matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.

Table of Contents

NOTE K - DERIVATIVES

At September 30, 2014, BancShares had an interest rate swap entered into during 2011 that qualifies as a cash flow hedge under GAAP. For all periods presented, the fair value of the outstanding derivative is included in other liabilities in the consolidated balance sheets, and the net change in fair value is included in the consolidated statements of cash flows under the caption net change in other liabilities.

The interest rate swap is used for interest rate risk management purposes and converts variable-rate exposure on outstanding debt to a fixed rate. The 2011 interest rate swap has a notional amount of $93.5 million, representing the amount of variable rate trust preferred capital securities issued during 2006 and still outstanding at the swap inception date. The 2011 interest rate swap hedges interest payments through June 2016 and requires fixed-rate payments by BancShares at 5.50 percent in exchange for variable-rate payments of 175 basis points above the three-month LIBOR, which is equal to the interest paid to the holders of the trust preferred capital securities. Settlement of the swap occurs quarterly. As of September 30, 2014, collateral with a fair value of $7.0 million was pledged to secure the existing obligation under the interest rate swap.



	September 30, 2014				December 31, 2013
(Dollars in thousands)	Notional amount		Estimated fair value of liability		Notional amount		Estimated fair value of liability
2011 interest rate swap hedging variable rate exposure on trust preferred securities 2011-2016	$	93,500	$	4,984	$	93,500	$	7,220

For cash flow hedges, the effective portion of the gain or loss due to changes in the fair value of the derivative hedging instrument is included in other comprehensive income, while the ineffective portion, representing the excess of the cumulative change in the fair value of the derivative over the cumulative change in expected future discounted cash flows on the hedged transaction, is recorded in the consolidated income statement. BancShares’ interest rate swap has been fully effective since inception. Therefore, changes in the fair value of the interest rate swap has had no impact on net income. For the three months ended September 30, 2014 and 2013, BancShares recognized interest expense of $0.8 million during both periods, resulting from incremental interest paid to the interest rate swap counterparty, none of which related to ineffectiveness. For the nine months ended September 30, 2014 and 2013, BancShares recognized interest expense of $2.5 million during both periods, resulting from incremental interest paid to the interest rate swap counterparty, none of which related to ineffectiveness. BancShares monitors the credit risk of the interest rate swap counterparty.

NOTE L - ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME

Accumulated other comprehensive (loss) income included the following as of September 30, 2014 and December 31, 2013:



	September 30, 2014									December 31, 2013
(Dollars in thousands)	Accumulated other comprehensive income (loss)			Deferred tax expense (benefit)			Accumulated other comprehensive income (loss), net of tax			Accumulated other comprehensive loss			Deferred tax benefit			Accumulated other comprehensive loss, net of tax
Unrealized gains (losses) on investment securities available for sale, net	$	15,374		$	5,884		$	9,490		$	(16,632	)	$	(6,541	)	$	(10,091	)
Unrealized loss on cash flow hedge	(4,984		)	(1,923		)	(3,061		)	(7,220		)	(2,786		)	(4,434		)
Funded status of defined benefit plan	(13,563		)	(5,276		)	(8,287		)	(17,582		)	(6,839		)	(10,743		)
Total	$	(3,173	)	$	(1,315	)	$	(1,858	)	$	(41,434	)	$	(16,166	)	$	(25,268	)

Table of Contents

The following table highlights changes in accumulated other comprehensive (loss) income by component for the three and nine months ended September 30, 2014 and September 30, 2013:



	Three months ended September 30, 2014
(Dollars in thousands)	Unrealized gains (losses) on available for sale securities¹			Gains (losses) on cash flow hedges¹			Defined benefit pension items¹			Total
Beginning balance	$	16,490		$	(3,643	)	$	(8,790	)	$	4,057
Other comprehensive (loss) income before reclassifications	(7,000		)	582			—			(6,418		)
Amounts reclassified from accumulated other comprehensive income (loss)	—			—			503			503
Net current period other comprehensive (loss) income	(7,000		)	582			503			(5,915		)
Ending balance	$	9,490		$	(3,061	)	$	(8,287	)	$	(1,858	)

	Three months ended September 30, 2013
	Unrealized gains (losses) on available for sale securities¹			Gains (losses) on cash flow hedges¹			Defined benefit pension items¹			Total
Beginning balance	$	(4,117	)	$	(4,959	)	$	(91,100	)	$	(100,176	)
Other comprehensive income before reclassifications	2,293			101			—			2,394
Amounts reclassified from accumulated other comprehensive loss	—			—			2,237			2,237
Net current period other comprehensive income	2,293			101			2,237			4,631
Ending balance	$	(1,824	)	$	(4,858	)	$	(88,863	)	$	(95,545	)

	Nine months ended September 30, 2014
	Unrealized gains (losses) on available for sale securities¹			Gains (losses) on cash flow hedges¹			Defined benefit pension items¹			Total
Beginning balance	$	(10,091	)	$	(4,434	)	$	(10,743	)	$	(25,268	)
Other comprehensive income before reclassifications	19,581			1,373			—			20,954
Amounts reclassified from accumulated other comprehensive loss	—			—			2,456			2,456
Net current period other comprehensive income	19,581			1,373			2,456			23,410
Ending balance	$	9,490		$	(3,061	)	$	(8,287	)	$	(1,858	)

	Nine months ended September 30, 2013
	Unrealized gains (losses) on available for sale securities¹			Gains (losses) on cash flow hedges¹			Defined benefit pension items¹			Total
Beginning balance	$	20,517		$	(6,292	)	$	(96,331	)	$	(82,106	)
Other comprehensive (loss) income before reclassifications	(22,341		)	1,434			—			(20,907		)
Amounts reclassified from accumulated other comprehensive income (loss)	—			—			7,468			7,468
Net current period other comprehensive (loss) income	(22,341		)	1,434			7,468			(13,439		)
Ending balance	$	(1,824	)	$	(4,858	)	$	(88,863	)	$	(95,545	)

¹ All amounts are net of tax.

Table of Contents

The following table presents the amounts reclassified from accumulated other comprehensive (loss) income and the line item affected in the statement where net income is presented for the three and nine months ended September 30, 2014 and September 30, 2013:



	Three months ended September 30, 2014
Details about accumulated other comprehensive (loss) income	Amount reclassified from accumulated other comprehensive (loss) income¹			Affected line item in the statement where net income is presented

Amortization of defined benefit pension items
Prior service costs	$	(53	)	Employee benefits
Actuarial losses	(769		)	Employee benefits
	(822		)	Income before income taxes
	319			Provision for income taxes
	$	(503	)	Net income
Total reclassifications for the period	$	(503	)

	Three months ended September 30, 2013
Details about accumulated other comprehensive (loss) income	Amount reclassified from accumulated other comprehensive (loss) income¹			Affected line item in the statement where net income is presented
Amortization of defined benefit pension items
Prior service costs	$	(53	)	Employee benefits
Actuarial losses	(4,245		)	Employee benefits
	(4,298		)	Income before income taxes
	2,061			Provision for income taxes
	$	(2,237	)	Net income
Total reclassifications for the period	$	(2,237	)

	Nine months ended September 30, 2014
Details about accumulated other comprehensive (loss) income	Amount reclassified from accumulated other comprehensive (loss) income¹			Affected line item in the statement where net income is presented
Amortization of defined benefit pension items
Prior service costs	$	(158	)	Employee benefits
Actuarial losses	(3,861		)	Employee benefits
	(4,019		)	Income before income taxes
	1,563			Provision for income taxes
	$	(2,456	)	Net income
Total reclassifications for the period	$	(2,456	)

	Nine months ended September 30, 2013
Details about accumulated other comprehensive (loss) income	Amount reclassified from accumulated other comprehensive (loss) income¹			Affected line item in the statement where net income is presented
Amortization of defined benefit pension items
Prior service costs	$	(158	)	Employee benefits
Actuarial losses	(12,738		)	Employee benefits
	(12,896		)	Income before income taxes
	5,428			Provision for income taxes
	$	(7,468	)	Net income
Total reclassifications for the period	$	(7,468	)

¹ Amounts in parentheses indicate debits to profit/loss.

Table of Contents

NOTE M - SUBSEQUENT EVENTS

On October 1, 2014, BancShares completed the merger of First Citizens Bancorporation, Inc. (Bancorporation) with and into

BancShares pursuant to an Agreement and Plan of Merger dated June 10, 2014, as amended on July 29, 2014. First Citizens Bank and Trust Company, Inc. (FCB-SC) is expected to merge with and into FCB during the first quarter of 2015. Under the terms of the Merger Agreement, each share of Bancorporation common stock will be converted into the right to receive 4.00 shares of BancShares' Class A common stock and $50.00 cash, unless the holder elects for each share to be converted into the right to receive 3.58 shares of BancShares' Class A common stock and $50.00 shares of BancShares' Class B common stock. Bancorporation shareholders have until December 5, 2014 to make this election.


Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION

Management’s discussion and analysis (MD&A) of earnings and related financial data are presented to assist in understanding the financial condition and results of operations of First Citizens BancShares, Inc. and Subsidiaries (BancShares). This discussion and analysis should be read in conjunction with the unaudited consolidated financial statements and related notes presented within this report along with our financial statements and related MD&A of financial condition and results of operations included in our 2013 Annual Report on Form 10-K. In the MD&A, asset yields and net interest margin are presented on a fully taxable equivalent (FTE) basis. Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform to statement presentations for 2014, the reclassifications have no material effect on shareholders’ equity or net income as previously reported. Unless otherwise noted, the terms "we," "us" and "BancShares" refer to the consolidated financial position and consolidated results of operations for BancShares.

BancShares is a financial holding company headquartered in Raleigh, North Carolina, that offers full-service banking through its wholly-owned banking subsidiary, First-Citizens Bank & Trust Company (FCB). FCB is a state-chartered bank organized under the laws of the state of North Carolina. As of November 5, 2014, FCB operated 396 branches in North Carolina, Virginia, West Virginia, Maryland, Tennessee, Washington, California, Florida, Georgia, Texas, Arizona, New Mexico, Oregon, Colorado, Oklahoma, Kansas, Missouri, and Washington, DC.

BancShares’ earnings and cash flows are primarily derived from its commercial banking activities. We gather deposits from retail and commercial customers and also secure funding through various non-deposit sources. We invest the liquidity generated from these funding sources in interest-earning assets, including loans and leases, investment securities and overnight investments. We also invest in bank premises, hardware, software, furniture and equipment used to conduct our commercial banking business. We provide treasury services products, cardholder and merchant services, wealth management services and various other products and services typically offered by commercial banks.

EXECUTIVE OVERVIEW

Recent Economic and Industry Developments

Various external factors influence the focus of our business efforts, and the results of our operations can change significantly based on those external factors. Based on the latest real gross domestic product (GDP) information available, the Bureau of Economic Analysis’ first estimate of third quarter GDP indicated growth of 3.5 percent, showing continued expansion from the 4.6 percent growth during the second quarter of the year. The increase in real GDP in the third quarter is primarily due to increases in exports, consumer spending, non-residential fixed investment, and government spending. Third quarter results indicate improvements in labor market conditions, with the unemployment rate declining further. However, housing activity, while continuing to improve, is behind last year's trends as a result of higher rates, low housing inventory and new regulations.

The Federal Reserve’s Federal Open Market Committee (FOMC) indicated in the third quarter that “there is sufficient underlying strength in the broader economy to support ongoing improvement in labor market conditions.” In light of this cumulative progress, the FOMC decided to make further reductions in its stimulus program and has ended its monthly asset purchase program.

The FOMC stated it will maintain its target range for the federal funds rate and reiterated it would assess the appropriate timing of the first increase in the target rate based on progress toward its objectives of maximum employment and 2 percent inflation. The FOMC stated that it expects to maintain the current target range for a considerable time after the asset purchase program ends.

Table of Contents

The trends in the banking industry are similar to those of the broader economy as shown in the latest national banking results from the second quarter of 2014. FDIC-insured institutions reported an increase in aggregate net income of 5.3 percent compared to the second quarter of 2013. The increase in earnings is mainly attributable to declines in loan-loss provision expenses and noninterest expenses. Also, strong loan growth contributed to an increase in net interest income compared to a year earlier; however, lower income from reduced mortgage activity and a drop in realized gains on investment securities contributed to a year-over-year decline in noninterest income. Average net interest margin decreased to 3.15 percent, the lowest in nearly twenty-five years, as declining asset yields at larger institutions surpass the decline in the cost of funds. Nonetheless, 57.5 percent of banks reported year-over-year growth in quarterly earnings. Credit improvement remains key to earnings growth. Net charge-offs and delinquent loans and lease balances continue to decline, with the largest declines in residential mortgage loans.

Other industry trends noted based on review of second quarter 2014 data, in comparison to the same quarter in 2013, unless otherwise specified, include the following:

•The largest positive contribution to the year-over-year change in net income is due to lower provision for loan and lease losses. FDIC-insured banks set aside the lowest quarterly provision total since the second quarter of 2006.

•Net interest income posted the largest year-over-year increase in 14 quarters, increasing 1.9 percent as interest-earning assets were 6.4 percent above levels in the second quarter of 2013.

•Loan growth was the largest quarterly increase since fourth quarter 2007. Total assets increased by 1.8 percent in the second quarter of 2014, with increases in loans and leases of 2.3 percent and investment securities of 1.9 percent. Deposit balances increased 1.5 percent during the quarter, with the primary increase in accounts larger than $0.25 million.

•Asset quality indicators continued to show improvement. This is the 16th consecutive quarter that loan losses have posted a year-over-year decline. This quarter is the lowest quarterly net charge-off total since second quarter 2007.

Financial Performance Highlights for Third Quarter 2014

Improved economic stability and operational execution have contributed to organic loan growth as well as improved credit quality in comparison to June 30, 2014 and the same quarter in the prior year. However, low interest rates, competitive loan and deposit pricing, and continued reduction in the acquired loan portfolio, continue to constrain interest margins and earnings. Key drivers for the third quarter of 2014 are fairly consistent with those that have been discussed throughout the year:


•	Originated loan growth and improved credit quality continue with relatively stable yields.


•	Decreases in the acquired loan portfolio continue to negatively impact the historical acquired net provision credits and total acquired loan interest income.


•	The investment portfolio continues to provide modest yield improvement, while deposit funding costs remain at historical lows.


•	FDIC receivable continues to decline as two loss sharing agreements expired during the quarter and two more are set to expire during 2015. However, the reduction in the FDIC receivable had a positive impact on total noninterest income, as the associated amortization expense declined in proportion.


•	Modest increases in noninterest expense associated with higher salaries and wages as well as increased merger expenses.

BancShares’ consolidated net income during the third quarter of 2014 equaled $26.4 million, or $2.74 per share, compared to $26.6 million, or $2.76 per share in the second quarter and compared to $41.0 million, or $4.26 per share in the third quarter of 2013. The annualized returns on average assets and equity amounted to 0.47 percent and 4.85 percent, respectively, during the third quarter of 2014, compared to 0.76 percent and 8.32 percent during the third quarter of 2013. Net interest margin for the third quarter of 2014 was 3.26 percent, compared to 3.29 percent for the second quarter and 3.67 percent for the third quarter of the prior year. Net interest margin excluding acquired loans was 2.83 percent in comparison to 2.85 percent in the second quarter and 2.89 percent for the third quarter in 2013.

For the first nine months of 2014, consolidated net income totaled $75.3 million, or $7.83 per share, compared to $140.5 million, or $14.60 per share, for the same period of 2013. The annualized return on average assets was 0.46 percent for the first nine months of 2014, compared to 0.89 percent for the same period of 2013. The annualized return on average shareholders' equity was 4.74 percent and 9.79 percent for the respective periods.

Noninterest income for the third quarter of 2014 totaled $77.4 million, compared to $71.9 million in the comparable period of 2013. For the nine-month period, noninterest income totaled $204.0 million for 2014, compared to $194.4 million for 2013.

Table of Contents

Noninterest expense totaled $201.8 million for the third quarter of 2014, an increase of $9.7 million from the third quarter of 2013. For the nine-month period, noninterest expense totaled $591.9 million, compared to $575.1 million for 2013.

Income tax expense totaled $13.9 million and $25.7 million for the third quarter of 2014 and 2013, respectively, and totaled $37.3 million and $82.0 million for the nine months ended September 30, 2014, and 2013, respectively.

Loans for the third quarter of 2014 totaled $13.8 billion, an increase of $277.8 million, or 2.1 percent, compared to the second quarter of 2014, and an increase of $729.9 million, or 5.6 percent, compared to the same quarter of 2013. Loans increased $669.1 million, or 5.1 percent from December 31, 2013 to September 30, 2014. Investment securities available for sale equaled $5.6 billion at September 30, 2014, compared to $5.5 billion and $5.2 billion at June 30, 2014 and September 30, 2013, respectively. Investment securities as of September 30, 2014 increased $260.4 million, or 4.8 percent, from December 31, 2013.

The allowance for loan and lease losses as a percentage of total loans was 1.46 for the third quarter of 2014 compared to 1.52 percent for the second quarter of 2014 and 1.82 percent for the third quarter of 2013. The acquired loan portfolio net provision credit totaled $0.2 million for the third quarter of 2014 compared to a net provision credit of $9.5 million for the second quarter of 2014. The quarter-to-date originated provision expense declined $0.5 million to $1.7 million compared to the second quarter of 2014.

Annualized net charge-offs as a percentage of average originated loans was consistent during the third quarter of 2014 compared to the second quarter of 2014 at 0.11 percent, compared to 0.28 percent for the third quarter of 2013. Total nonperforming assets as a percent of total loans and leases plus other real estate totaled 1.13 percent at September 30, 2014 compared to 1.29 percent and 1.48 percent at June 30, 2014 and September 30, 2013.

At September 30, 2014, total deposits equaled $18.4 billion, a decrease of $149.8 million, or 0.8 percent, when compared to the sequential quarter, and an increase of $343.6 million, or 1.9 percent, when compared to the third quarter of 2013. Total deposits increased $532.9 million, or 3.0 percent, compared to December 31, 2013.

BancShares remains well-capitalized with a tier 1 leverage capital ratio of 9.79 percent, tier 1 risk-based capital ratio of 14.26 percent and total risk-based capital ratio of 15.60 percent at September 30, 2014.

Table of Contents

Table 1

SELECTED QUARTERLY DATA



	2014											2013							Nine months ended September 30
	Third			Second				First				Fourth			Third				Nine months ended September 30
(Dollars in thousands, except share data)	Quarter			Quarter				Quarter				Quarter			Quarter				2014				2013
SUMMARY OF OPERATIONS
Interest income	$	177,621		$	177,311			$	173,394			$	189,640		$	192,634			$	528,326			$	607,164
Interest expense	11,399			11,613				12,463				13,047			13,451				35,475				43,571
Net interest income	166,222			165,698				160,931				176,593			179,183				492,851				563,593
Provision (credit) for loan and lease losses	1,537			(7,299		)		(1,903		)		7,276			(7,683		)		(7,665		)		(39,531		)
Net interest income after provision for loan and lease losses	164,685			172,997				162,834				169,317			186,866				500,516				603,124
Noninterest income	77,390			65,382				61,181				69,177			71,918				203,953				194,426
Noninterest expense	201,810			199,020				191,030				196,315			192,143				591,860				575,065
Income before income taxes	40,265			39,359				32,985				42,179			66,641				112,609				222,485
Income taxes	13,902			12,809				10,619				14,953			25,659				37,330				82,012
Net income	$	26,363		$	26,550			$	22,366			$	27,226		$	40,982			$	75,279			$	140,473
Net interest income, taxable equivalent	$	167,150		$	166,570			$	161,694			$	177,280		$	179,823			$	495,414			$	565,566
PER SHARE DATA
Net income	$	2.74		$	2.76			$	2.33			$	2.83		$	4.26			$	7.83			$	14.60
Cash dividends	0.30			0.30				0.30				0.30			0.30				0.90				0.90
Market price at period end (Class A)	216.63			245.00				240.75				222.63			205.60				216.63				205.60
Book value at period end	225.25			223.43				218.82				215.89			206.06				225.25				206.06
SELECTED PERIOD AVERAGE BALANCES
Total assets	$	22,097,766		$	22,022,465			$	21,872,343			$	21,562,920		$	21,260,384			$	21,998,409			$	21,211,970
Investment securities	5,616,730			5,629,467				5,606,723				5,285,783			5,177,729				5,617,734				5,179,112
Loans and leases (acquired and originated)	13,670,217			13,566,612				13,459,945				13,088,636			13,111,710				13,567,030				13,189,054
Interest-earning assets	20,351,369			20,304,777				20,139,131				19,787,236			19,428,949				20,266,596				19,314,888
Deposits	18,506,778			18,561,927				18,492,310				18,102,752			17,856,882				18,520,391				17,895,842
Long-term obligations	313,965			398,615				500,805				510,871			449,013				403,777				445,802
Interest-bearing liabilities	13,836,025			14,020,480				14,189,227				13,790,088			13,757,983				14,013,950				13,950,808
Shareholders' equity	$	2,154,945		$	2,125,239			$	2,094,557			$	2,010,191		$	1,953,128			$	2,124,374			$	1,918,870
Shares outstanding	9,618,941			9,618,941				9,618,941				9,618,941			9,618,941				9,618,941				9,618,955
SELECTED PERIOD-END BALANCES
Total assets	$	21,942,491		$	22,062,840			$	22,154,997			$	21,199,091		$	21,511,352			$	21,942,491			$	21,511,352
Investment securities	5,648,701			5,538,859				5,677,019				5,388,610			5,162,598				5,648,701				5,162,598
Loans and leases:
Acquired	996,280			1,109,933				1,270,818				1,029,426			1,188,281				996,280				1,188,281
Originated	12,806,511			12,415,023				12,200,226				12,104,298			11,884,585				12,806,511				11,884,585
Deposits	18,406,941			18,556,758				18,763,545				17,874,066			18,063,319				18,406,941				18,063,319
Long-term obligations	313,768			314,529				440,300				510,769			510,963				313,768				510,963
Shareholders' equity	$	2,166,707		$	2,149,145			$	2,104,830			$	2,076,675		$	1,982,057			$	2,166,707			$	1,982,057
Shares outstanding	9,618,941			9,618,941				9,618,941				9,618,941			9,618,941				9,618,941				9,618,941
SELECTED RATIOS AND OTHER DATA
Rate of return on average assets (annualized)	0.47		%	0.48			%	0.41			%	0.50		%	0.76			%	0.46			%	0.89			%
Rate of return on average shareholders' equity (annualized)	4.85			5.01				4.33				5.37			8.32				4.74				9.79
Net yield on interest-earning assets (taxable equivalent)	3.26			3.29				3.26				3.55			3.67				3.27				3.90
Allowance for loan and lease losses to total loans and leases:
Acquired	2.59			2.64				3.54				5.20			5.01				2.59				5.01
Originated	1.37			1.43				1.46				1.49			1.50				1.37				1.50
Nonperforming assets to total loans and leases and other real estate at period end:
Acquired covered	11.98			10.97				9.34				7.02			7.05				11.98				7.05
Acquired not covered	4.28			3.12				3.36				—			—				4.28				—
Originated	0.58			0.58				0.66				0.74			0.90				0.58				0.90
Tier 1 risk-based capital ratio	14.26			14.61				14.56				14.92			15.04				14.26				15.04
Total risk-based capital ratio	15.60			15.95				16.05				16.42			16.54				15.60				16.54
Leverage capital ratio	9.79			9.71				9.66				9.82			9.84				9.79				9.84
Dividend payout ratio	10.95			10.87				12.88				10.60			7.04				11.49				6.16
Average loans and leases to average deposits	73.87			73.09				72.79				72.30			73.43				73.25				73.70

Average loan and lease balances include nonaccrual loans and leases.

Table of Contents

BUSINESS COMBINATIONS

Merger Agreement with First Citizens Bancorporation, Inc.

On October 1, 2014 , BancShares completed the merger of First Citizens Bancorporation, Inc. (Bancorporation) with and into BancShares pursuant to an Agreement and Plan of Merger dated June 10, 2014, as amended on July 29, 2014. First Citizens Bank and Trust Company, Inc. (FCB-SC) is expected to merge with and into FCB during the first quarter of 2015. Under the terms of the Merger Agreement, each share of Bancorporation common stock will be converted into the right to receive 4.00 shares of BancShares' Class A common stock and $50.00 cash, unless the holder elects for each share to be converted into the right to receive 3.58 shares of BancShares' Class A common stock and 0.42 shares of BancShares' Class B common stock. Bancorporation shareholders have until December 5, 2014 to make this election.

The merger between BancShares and Bancorporation creates a more diversified financial institution that is both better equipped to respond to economic and industry developments. Additionally, cost savings, efficiencies and other benefits are expected from the combined operations.

The merger will be accounted for in accordance with the acquisition method of accounting. BancShares is undertaking a comprehensive review and determination of the fair value of the assets and liabilities of Bancorporation to ensure that they conform to the measurement and reporting guidance set forth for the accounting for business combinations. Determining the fair value of asset and liabilities, especially in the loan portfolio, is a complex process involving significant judgment regarding estimates and assumptions used to calculated fair values. Accordingly, the initial accounting for the merger is not complete. A Current Report on Form 8-K was filed on October 1, 2014 with respect to completion of the merger.

BancShares incurred merger expenses of $1.2 million and $2.4 million for the three and nine months ended September 30, 2014 for the merger with Bancorporation. Total merger costs related to the Bancorporation transaction are estimated to be between $28 million and $32 million.

1st Financial Services Corporation Merger

On January 1, 2014, FCB completed its merger with 1^st Financial Services Corporation (1^st Financial) and its wholly-owned banking subsidiary Mountain 1^st Bank & Trust Company. FCB paid $10.0 million to acquire 1^st Financial, including $8.0 million to acquire and subsequently retire the 1^st Financial securities that had been issued under the Troubled Asset Relief Program. In accordance with the acquisition method of accounting, all assets and liabilities were recorded at their fair value as of the acquisition date. As a result of the 1^st Financial transaction, during the first quarter of 2014, FCB recorded loans with a fair value of $316.3 million, investment securities with a fair value of $237.4 million and other real estate with a fair value of $11.6 million. The fair value of deposits assumed totaled $631.9 million. FCB also recorded $24.5 million of goodwill and $3.8 million in core deposit intangibles. Fair values are subject to refinement for up to one year after the closing date of the transaction as additional information regarding closing date fair values becomes available.

Table of Contents

Table 2

FAIR VALUE OF 1^ST FINANCIAL SERVICES ACQUIRED ASSETS AND LIABILITIES



(Dollars in thousands)	January 1, 2014
Assets
Cash and cash equivalents	$	28,194
Investment securities	237,438
Loans and leases	316,327
Other real estate owned	11,591
Intangible assets	3,780
Other assets	23,991
Total assets acquired	$	621,321
Liabilities
Deposits:
Noninterest-bearing	$	152,444
Interest-bearing	479,427
Total deposits	631,871
Short-term borrowings	406
Other liabilities	3,559
Total liabilities assumed	635,836
Fair value of net liabilities assumed	14,515
Cash paid to shareholders	2,000
Cash paid to acquire TARP securities	8,000
Goodwill recorded	$	24,515

FDIC-Assisted Transactions

We participated in six FDIC-assisted transactions between 2009 and 2011 that provided significant growth opportunities and continue to provide significant contributions to our results of operations. These transactions allowed us to increase our presence in existing markets and to expand our banking presence to adjacent markets. Each of the FDIC-assisted transactions included loss share agreements that, for the term of the loss share agreement, protect us from a substantial portion of the credit and asset quality risk we would otherwise incur. The loss share protection expired for non-single family residential loans acquired from Temecula Valley Bank (TVB) and Venture Bank (VB) during the third quarter of 2014. The acquired loan balances at September 30, 2014 for the expired agreements from TVB and VB are $191.7 million and $64.4 million, respectively.

During the first quarter of 2015, the loss share protection will expire for non-single family residential loans acquired from Sun American Bank (SAB) and all loans acquired from First Regional Bank (FRB). The acquired loan balances at September 30, 2014 for the expiring agreements from SAB and FRB are $50.8 million and $80.3 million, respectively. We will process all necessary filings in accordance with the agreements before expiration to collect the earned loss share receivables. Going forward, we will continue to manage these loans and loan relationships in accordance with our standard credit administration policies and procedures.

Income Statement Impact of Business Combinations

The 1st Financial merger was accretive to net interest income during the three and nine months ended September 30, 2014 and is expected to continue to be accretive going forward. The nonrecurring merger related costs totaled approximately $0.3 million and $5.0 million for the three and nine months ended September 30, 2014. Loan related interest income generated from 1st Financial was approximately $4.1 million for the third quarter of 2014 and $12.7 million for the first nine months of 2014.

When comparing the current quarter and first nine months of 2014 to the same quarter and first nine months of 2013, the continued FDIC-assisted acquired loan portfolio runoff led to a decrease in total interest income and earnings. Unfavorable variances were noted in interest income and provision for loan and lease losses, partially offset by favorable adjustments to the FDIC receivable. The unfavorable nine-month comparison is also affected by nonrecurring FDIC-assisted acquisition accounting adjustments recorded during the the first quarter of 2013. Due to various factors that affect income or expense related to acquired loans recognized in a given period, these components of net income are not easily predictable for future periods. Variations among these items may affect the comparability of various components of net income.

Acquired loan accretion income, which is included in interest income, may be accelerated in the event of unscheduled repayments and various other post-acquisition events. During the three months ended September 30, 2014, accretion income equaled $29.1 million, compared to $47.9 million during the third quarter of 2013. Accretion income for the nine months ended

Table of Contents

September 30, 2014 and September 30, 2013 was $89.8 million and $179.8 million, respectively. The decrease during both the third quarter and the nine-month periods of 2014 is attributed primarily to the sustained loan portfolio runoff.

During the three months ended September 30, 2014, we recorded a net credit provision for loan and lease losses for acquired loans totaling $0.2 million compared to a net credit provision of $12.6 million during the same period of 2013. For the nine months ended September 30, 2014 and September 30, 2013, the net credit provision was $12.0 million and $50.7 million, respectively. For all periods, accelerated loan payments resulted in the reversal of previously-recognized impairment, although as expected, the volume of repayments during 2014 was significantly less than repayments during 2013.

During the three-month period ended September 30, 2014, the net adjustment to the FDIC receivable resulted in a reduction to noninterest income of $4.4 million, compared to a corresponding reduction in noninterest income of $23.3 million during the same period of 2013. For nine months ended September 30, 2014 and September 30, 2013, noninterest income was reduced by $32.0 million and $61.8 million, respectively The changes result from lower amortization expense of the FDIC receivable as the expiration dates of the loss share agreements approach.

FDIC Loss Share Receivable

The various terms of each loss share agreement and the components of the receivable from the FDIC are provided in Table 3. As of September 30, 2014, the FDIC receivable included $22.8 million of expected FDIC cash receipts and $22.4 million we expect to recover through prospective amortization of the asset due to post-acquisition improvements in the related loans. Generally, losses on single family residential loans are covered for ten years. All other loans are generally covered for five years. During the quarter, loss share protection expired for non-single family residential loans acquired from Temecula Valley Bank (TVB) and Venture Bank (VB). During the first quarter of 2015, loss share protection will expire for loans acquired from First Regional Bank (FRB) and for non-single family residential loans acquired from Sun American Bank (SAB). Protection for all other covered assets extends beyond December 31, 2015.

Table 3



		Fair value at acquisition date ¹		Losses/expenses incurred through 9/30/2014		Cumulative amount reimbursed by FDIC through 9/30/2014		Carrying value at September 30, 2014				Current portion of receivable due from (to) FDIC for 9/30/2014 filings			Prospective amortization (accretion) ²
(Dollars in thousands)								Receivable from FDIC		Payable to FDIC
Entity
TVB - combined losses		$	103,558	$	200,276	$	4,771	$	1,199	$	—	$	840		$	254
VB - combined losses		138,963		158,200		124,924		3,574		—		1,636			(55		)
FRB - combined losses		378,695		244,514		162,457		2,875		79,893		(300		)	3,180
SAB - combined losses		89,734		98,108		77,757		7,288		2,143		729			4,413
United Western
Non-single family residential losses		112,672		110,384		89,105		9,685		18,913		(514		)	6,660
Single family residential losses		24,781		5,018		3,907		10,484		—		107			4,645
Colorado Capital - combined losses		155,070		185,843		148,850		10,035		15,975		67			3,256
Total		$	1,003,473	$	1,002,343	$	611,771	$	45,140	$	116,924	$	2,565		$	22,353

¹	Fair value at acquisition date represents the initial fair value of the receivable from FDIC, excluding the payable to FDIC.
²	Prospective amortization (accretion) reflects balances that, due to post-acquisition credit quality improvement, will be amortized over the shorter of the covered asset's life or the term of the loss share period.

Table of Contents

Table 4

CONSOLIDATED TAXABLE EQUIVALENT RATE/VOLUME VARIANCE ANALYSIS - THREE MONTHS



	2014							2013							Increase (decrease) due to:
				Interest							Interest
	Average			Income/		Yield/		Average			Income/		Yield/					Yield/			Total
(Dollars in thousands)	Balance			Expense		Rate		Balance			Expense		Rate		Volume			Rate			Change
Assets
Loans and leases	$	13,670,217		$	164,989	4.79	%	$	13,111,710		$	182,706	5.53	%	$	7,262		$	(24,979	)	$	(17,717	)
Investment securities:
U. S. Treasury	1,795,627			3,213		0.71		547,534			409		0.30		1,591			1,213			2,804
Government agency	1,205,397			1,695		0.56		2,649,622			2,927		0.44		(1,808		)	576			(1,232		)
Mortgage-backed securities	2,567,796			7,793		1.21		1,958,958			6,414		1.30		1,899			(520		)	1,379
State, county and municipal	181			4		8.84		187			3		6.36		—			1			1
Other	47,729			200		1.66		21,428			79		1.46		103			18			121
Total investment securities	5,616,730			12,905		0.92		5,177,729			9,832		0.76		1,785			1,288			3,073
Overnight investments	1,064,422			655		0.24		1,139,510			737		0.26		(37		)	(45		)	(82		)
Total interest-earning assets	20,351,369			$	178,549	3.48	%	19,428,949			$	193,275	3.95	%	$	9,010		$	(23,736	)	$	(14,726	)
Cash and due from banks	469,966							467,557
Premises and equipment	889,613							871,114
Receivable from FDIC for loss share agreements	45,946							150,033
Allowance for loan and lease losses	(203,723		)					(250,785		)
Other real estate owned	75,698							108,685
Other assets	468,897							484,831
Total assets	$	22,097,766						$	21,260,384

Liabilities
Interest-bearing deposits:
Checking with interest	$	2,556,653		$	123	0.02	%	$	2,342,511		$	146	0.02	%	$	(6	)	$	(17	)	$	(23	)
Savings	1,196,835			90		0.03		979,522			123		0.05		22			(55		)	(33		)
Money market accounts	6,050,528			1,377		0.09		6,246,552			2,076		0.13		(67		)	(632		)	(699		)
Time deposits	2,872,279			4,113		0.57		3,102,476			5,579		0.71		(392		)	(1,074		)	(1,466		)
Total interest-bearing deposits	12,676,295			5,703		0.18		12,671,061			7,924		0.25		(443		)	(1,778		)	(2,221		)
Short-term borrowings	845,765			2,694		1.26		637,909			744		0.46		452			1,498			1,950
Long-term obligations	313,965			3,002		3.82		449,013			4,784		4.26		(1,363		)	(419		)	(1,782		)
Total interest-bearing liabilities	13,836,025			$	11,399	0.33	%	13,757,983			$	13,452	0.39	%	$	(1,354	)	$	(699	)	$	(2,053	)
Demand deposits	5,830,483							5,185,821
Other liabilities	276,313							363,452
Shareholders' equity	2,154,945							1,953,128
Total liabilities and shareholders' equity	$	22,097,766						$	21,260,384
Interest rate spread						3.16	%						3.56	%
Net interest income and net yield
on interest-earning assets				$	167,150	3.26	%				$	179,823	3.67	%	$	10,364		$	(23,037	)	$	(12,673	)

Loans and leases include acquired loans, originated loans, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rates of 35.0 percent for each period and state income tax rates of 6.2 percent and 6.9 percent for 2014 and 2013, respectively. The taxable-equivalent adjustment was $928 and $640 for 2014 and 2013, respectively. The rate/volume variance is allocated equally between the changes in volume and rate.

Table of Contents

Table 5

CONSOLIDATED TAXABLE EQUIVALENT RATE/VOLUME VARIANCE ANALYSIS - YEAR TO DATE



	2014							2013							Increase (decrease) due to:
				Interest							Interest
	Average			Income/		Yield/		Average			Income/		Yield/					Yield/			Total
(Dollars in thousands)	Balance			Expense		Rate		Balance			Expense		Rate		Volume			Rate			Change
Assets
Loans and leases	$	13,567,030		$	491,421	4.84	%	$	13,189,054		$	580,638	5.86	%	$	13,985		$	(103,202	)	$	(89,217	)
Investment securities:
U.S. Treasury	1,355,335			6,734		0.66		676,804			1,412		0.28		2,410			2,912			5,322
Government agency	1,677,633			6,816		0.54		2,896,259			9,591		0.44		(4,484		)	1,709			(2,775		)
Mortgage-backed securities	2,552,985			23,370		1.22		1,585,732			15,500		1.30		9,126			(1,256		)	7,870
State, county and municipal	184			11		7.97		306			16		6.97		(7		)	2			(5		)
Other	31,597			514		2.17		20,011			231		1.54		161			122			283
Total investment securities	5,617,734			37,445		0.89		5,179,112			26,750		0.69		7,206			3,489			10,695
Overnight investments	1,081,832			2,023		0.25		946,722			1,750		0.25		263			10			273
Total interest-earning assets	20,266,596			$	530,889	3.50	%	19,314,888			$	609,138	4.20	%	$	21,454		$	(99,703	)	$	(78,249	)
Cash and due from banks	470,933							486,115
Premises and equipment	883,139							875,177
Receivable from FDIC for loss share agreements	66,871							188,908
Allowance for loan and lease losses	(214,988		)					(266,129		)
Other real estate owned	82,502							129,081
Other assets	443,356							483,930
Total assets	$	21,998,409						$	21,211,970

Liabilities
Interest-bearing deposits:
Checking with interest	$	2,535,318		$	400	0.02	%	$	2,335,006		$	455	0.03	%	$	82		$	(137	)	$	(55	)
Savings	1,192,469			533		0.06		958,123			357		0.05		96			80			176
Money market accounts	6,195,284			4,806		0.10		6,334,129			7,751		0.16		(134		)	(2,811		)	(2,945		)
Time deposits	2,994,283			12,795		0.57		3,281,646			18,671		0.76		(1,423		)	(4,453		)	(5,876		)
Total interest-bearing deposits	12,917,354			18,534		0.19		12,908,904			27,234		0.28		(1,379		)	(7,321		)	(8,700		)
Short-term borrowings	692,819			4,830		0.93		596,102			2,128		0.48		521			2,181			2,702
Long-term obligations	403,777			12,111		4.00		445,802			14,210		4.25		(1,301		)	(798		)	(2,099		)
Total interest-bearing liabilities	14,013,950			$	35,475	0.34	%	13,950,808			$	43,572	0.42	%	$	(2,159	)	$	(5,938	)	$	(8,097	)
Demand deposits	5,603,037							4,986,938
Other liabilities	257,048							355,354
Shareholders' equity	2,124,374							1,918,870
Total liabilities and shareholders' equity	$	21,998,409						$	21,211,970
Interest rate spread						3.16	%						3.78	%
Net interest income and net yield
on interest-earning assets				$	495,414	3.27	%				$	565,566	3.90	%	$	23,613		$	(93,765	)	$	(70,152	)

Loans and leases include acquired loans, originated loans, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rates of 35.0 percent for each period and state income tax rates of 6.2 percent and 6.9 percent for 2014 and 2013, respectively. The taxable-equivalent adjustment was $2,563 and $1,973 for 2014 and 2013, respectively. The rate/volume variance is allocated equally between the changes in volume and rate.

Table of Contents

RESULTS OF OPERATIONS

Net Interest Income and Margins

Third Quarter 2014

The third quarter results were relatively consistent with the second quarter of 2014, but show notable differences compared to the same quarter of 2013. The most significant impact on net interest income, net interest margin, and average asset yields from the prior quarters resulted from changes in the acquired loan portfolio including loan resolutions, acceleration of payments, and overall portfolio run-off throughout the third quarter, albeit at a slower pace than prior quarters. Other significant drivers for quarterly changes are specifically noted below.

Net interest income increased $0.5 million, or 0.3 percent, compared to the second quarter of 2014, principally due to higher net interest income in the originated loan portfolio. Conversely, net interest income decreased $13.0 million, or 7.2 percent, compared to the same period of 2013, as accretion income on acquired loans for the third quarter of 2014 totaled $29.1 million compared to $47.9 million during the third quarter of 2013. This reduction was partially offset by a quarter-to-date increase in interest income from the investment portfolio of $3.0 million, due to improvement in investment yields from the reinvestment of excess cash from the sale of the 1st Financial investment portfolio, and increases in loan interest income from the 1^st Financial portfolio of $4.1 million. Net interest income also benefited from decreased interest expense of $2.1 million due to reduction in funding costs when comparing the third quarter of 2014 to the same quarter of the prior year.

The taxable-equivalent net interest margin for the third quarter of 2014 was 3.26 percent, a decrease of 3 basis points from 3.29 percent recorded in the second quarter of 2014 and a decrease of 41 basis points from 3.67 percent recorded in the third quarter of 2013. The margin declines for both periods were primarily due to loan yield compression as a result of the continued acquired loan portfolio runoff, partially offset by improvements in investment yields. Although the acquired loan portfolio performance and runoff continue to create margin volatility, the overall impact related to prior acquisitions should continue to be less significant as that portfolio continues to decrease. Net interest margin excluding acquired loans was 2.83 percent in comparison to 2.89 percent for the same quarter in 2013.

Average quarter-to-date interest earning assets totaled $20.4 billion, an increase of $46.6 million, or 0.2 percent, and $922.4 million, or 4.7 percent, compared to the second quarter of 2014 and the third quarter of 2013, respectively. The increases are primarily the result of organic loan growth and the 1st Financial acquisition, offset by reductions in the acquired loan portfolios. The taxable-equivalent yield on earning assets was 3.48 percent, a decline of 4 basis points in comparison to the second quarter of 2014, and a decline of 47 basis points in comparison to the third quarter of 2013.

Average loans and leases increased $103.6 million and $558.5 million when compared to the second quarter of 2014 and the third quarter of 2013, respectively. The taxable-equivalent yield for total loans decreased by 8 basis points when compared to the second quarter of 2014, and decreased by 74 basis points when compared to the same quarter in the prior year. Loan interest income totaled $164.3 million in comparison to $164.1 million and $182.2 million during the second quarter of 2014 and the same quarter of 2013, respectively. Average investment securities decreased $12.7 million in comparison to the second quarter of 2014, with a 2 basis point increase in the taxable-equivalent yield due to repositioning of the investment portfolio to improve overall investment yields. Average investment securities increased $439.0 million in comparison to the third quarter of 2013, with a 16 basis point increase in the taxable-equivalent yield. Interest income earned on the investment securities portfolio totaled $12.7 million in comparison to $12.4 million and $9.7 million during the second quarter of 2014 and the same quarter of 2013, respectively. Average overnight investments decreased $44.3 million and $75.1 million compared to the second quarter of 2014 and the same quarter in the prior year, respectively. Interest income earned on overnight investments totaled $0.7 million during the third quarter, unchanged in comparison to the third quarter of 2013.

Average interest-bearing liabilities totaled $13.8 billion compared to $14.0 billion and $13.8 billion for the second quarter of 2014 and the third quarter of 2013, respectively. The decrease of $184.5 million when compared to the second quarter of 2014 was due to a reduction in average interest-bearing deposits. Interest expense totaled $11.4 million, a $0.2 million and $2.1 million decrease from the second quarter of 2014 and same quarter of 2013, respectively. The rate on interest-bearing liabilities was 0.33 percent, unchanged from the second quarter of 2014 and a decline of 6 basis points from the third quarter of 2013. Average interest-bearing deposits equaled $12.7 billion, a decrease of $260.1 million from the second quarter of 2014, and an increase of $5.2 million from the third quarter of 2013.

Table of Contents

Year to Date 2014

Similar to the quarter over quarter comparison, the year-to-date 2014 results were good, but show notable differences when compared to the same period of 2013. The most significant impact on net interest income, net interest margin, and average asset yields resulted from changes in the acquired loan portfolio including loan resolutions, acceleration of payments, and overall portfolio run-off throughout the period ending September 30, 2014, albeit at a slower pace than prior periods. Other significant drivers for changes during the period are specifically noted below.

Interest income totaled $528.3 million, a $78.8 million decrease from the same period of 2013. Net interest income for the first nine months of 2014 totaled $492.9 million, a decrease of $70.7 million, or 12.6 percent, compared to the same period of 2013. Accretion income on acquired loans for the first nine months of 2014 totaled $89.8 million compared to $179.8 million during the same period of 2013. Similar to quarter-to-date results, this reduction was partially offset by increases in interest income from the investment portfolio of $10.6 million, due to improvement in investment yields from the reinvestment of excess cash from the sale of the 1st Financial investment portfolio, and increases in loan interest income from the 1^st Financial portfolio of $12.7 million. Net interest income also benefited from decreased interest expense of $8.1 million in comparison to the same nine-month period of the prior year, due to reduction in funding costs.

The taxable-equivalent net interest margin amounted to 3.27 percent, compared to 3.90 percent for the same nine-month period in 2013. The decrease in the year-to-date margin is predominately driven by reductions in the acquired loan portfolio yields, partially offset by modest improvements in investment yields and funding costs. Although the acquired loan portfolio performance and runoff continue to create margin volatility, the overall impact is expected to become less significant as that portfolio continues to decrease. Net interest margin excluding acquired loans was 2.84 percent in comparison to 2.90 percent for the same nine-month period in 2013.

Interest-earning assets averaged $20.3 billion, an increase of $951.7 million in comparison to the same period of 2013 primarily due to increases in loans and investments. Average loans and leases increased $378.0 million in comparison to the first nine months of 2013 as a result of organic loan growth and the 1st Financial acquisition, offset by reductions in the acquired loan portfolios. Interest income earned from loans and leases decreased $89.7 million as the taxable-equivalent yield for total loans also decreased by 102 basis points compared to the first nine months in the prior year. As the acquired portfolio yield is being replaced with higher quality, lower yielding loan instruments, the yield on interest-earning assets declined in proportion, reaching 3.50 percent, compared to 4.20 percent for the same period of 2013.

The repositioning of the investment portfolio during the year has contributed to improved overall investment yields reducing the impact of the decrease in loan yields. Average investment securities increased $438.6 million in comparison to the first nine months of 2013, with a 20 basis point increase in the taxable-equivalent yield. The increase in average investments is primarily driven by the addition of the 1st Financial investment portfolio and redeployment of excess cash, which was reinvested into higher yielding investments. Interest income earned on the investment securities portfolio for the first nine months of 2014 totaled $36.9 million compared to $26.3 million during the same period of 2013. Average overnight investments increased $135.1 million compared to the year-to-date average in the prior year. Interest income earned on overnight investments totaled $2.0 million during the first nine months compared to $1.8 million during the same period of 2013. Average overnight investment balances continue to increase due to cash provided by acquired loan repayments and increased deposits.

Average interest-bearing liabilities totaled $14.0 billion, an increase of $63.1 million when compared to the same period of 2013. Interest expense totaled $35.5 million, a $8.1 million decrease from the same period of 2013. The year-to-date 2014 rate on interest-bearing liabilities decreased to 0.34 percent, or an 8 basis points decrease when compared to year-to-date 2013. Average interest-bearing deposits equaled $12.9 billion, an increase of $8.5 million from the same period of 2013. The year-to-date 2014 rate on interest-bearing deposits decreased to 0.19 percent, or a 9 basis point decrease when compared to the first nine months of 2014. This increase includes deposits acquired in the 1st Financial merger, as well as recurring seasonal trends.

Table of Contents

Noninterest Income

The primary sources of noninterest income have traditionally consisted of cardholder services income, merchant services income, service charges on deposit accounts and revenues derived from wealth management services.

FDIC-assisted acquired loan recoveries and related adjustments in the FDIC receivable and payable are additional sources of noninterest income. As the loss share protection expired for non-single family residential loans acquired from TVB and VB during the third quarter of 2014, we expect the impact on noninterest income to be reduced going forward.

Table 6

Noninterest Income



	Three months ended September 30						Three-month change						Nine months ended September 30						Nine-month change
(Dollars in thousands)	2014			2013			$			%			2014			2013			$			%
Cardholder services	$	13,248		$	12,791		$	457		3.6		%	$	38,337		$	35,887		$	2,450		6.8		%
Merchant services	15,556			14,887			669			4.5			44,112			42,619			1,493			3.5
Service charges on deposit accounts	15,489			15,546			(57		)	(0.4	)		45,194			45,428			(234		)	(0.5	)
Wealth management services	15,657			15,112			545			3.6			46,352			44,724			1,628			3.6
Fees from processing services	7,303			4,539			2,764			60.9			17,846			15,209			2,637			17.3
Other service charges and fees	4,001			4,043			(42		)	(1.0	)		12,195			11,775			420			3.6
Mortgage income	1,164			2,277			(1,113		)	(48.9	)		3,329			9,734			(6,405		)	(65.8	)
Insurance commissions	2,422			2,772			(350		)	(12.6	)		7,962			8,146			(184		)	(2.3	)
ATM income	1,199			1,316			(117		)	(8.9	)		3,661			3,798			(137		)	(3.6	)
Adjustments to FDIC receivable for loss share agreements	(4,386		)	(23,298		)	18,912			(81.2	)		(32,030		)	(61,790		)	29,760			(48.2	)
Recoveries of acquired loans previously charged off	3,628			19,758			(16,130		)	(81.6	)		12,523			25,608			(13,085		)	(51.1	)
Other	2,109			2,175			(66		)	(3.0	)		4,472			13,288			(8,816		)	(66.3	)
Total noninterest income	$	77,390		$	71,918		$	5,472		7.6		%	$	203,953		$	194,426		$	9,527		4.9		%

Noninterest income for the third quarter of 2014 equaled $77.4 million, compared to $71.9 million in the comparable period of 2013. The $5.5 million increase during 2014 is primarily the result of a $2.8 million increase in processing service fees and a$18.9 million lower unfavorable FDIC receivable impact as loss share agreements begin to expire. These improvements are partially offset by a $16.1 million decline in recoveries of acquired loans previously charged off related to several large loan recoveries in the third quarter of 2013 and the continued acquired loan portfolio runoff.

For the nine-month period, noninterest income equaled $204.0 million for 2014, compared to $194.4 million for 2013, primarily due to a $3.9 million increase in cardholder and merchant services income, a $2.6 million increase in processing service fees, and a $29.8 million reduction in unfavorable adjustments to the FDIC loss share receivable. These increases are partially offset by a $6.4 million decline in mortgage income as a result of reduced mortgage originations due to economic conditions, a $13.1 million decrease in recoveries of acquired loans previously charged off, and a decrease in other resulting from a $7.5 million gain generated from the sale of various client bank processing agreements during the first quarter of 2013.

During 2014, substantially all fees from processing services relate to payments received from Bancorporation. Starting October 1, 2014, the effective date of the merger of BancShares and Bancorporation, no further fees from processing services provided to Bancorporation will be recorded by BancShares. However, this reduction is not expected to have an impact on the combined earnings as the associated processing expenses recorded by Bancorporation will also be eliminated upon consolidation.

Table of Contents

Noninterest Expense

The primary components of noninterest expense are salaries and related employee benefits, occupancy costs, facilities and equipment, software costs and our technology and operations infrastructure.

Table 7

Noninterest Expense



	Three months ended September 30				Three-month change						Nine months ended September 30				Nine-month change
(Dollars in thousands)	2014		2013		$			%			2014		2013		$			%
Salaries and wages	$	81,825	$	76,463	$	5,362		7.0		%	$	243,017	$	228,384	$	14,633		6.4		%
Employee benefits	19,797		21,889		(2,092		)	(9.6	)		59,638		70,136		(10,498		)	(15.0	)
Occupancy expense	20,265		18,844		1,421			7.5			60,975		56,117		4,858			8.7
Equipment expense	18,767		18,822		(55		)	(0.3	)		57,121		56,466		655			1.2
FDIC insurance expense	2,915		2,706		209			7.7			8,191		7,795		396			5.1
Foreclosure-related expenses	4,838		4,287		551			12.9			13,787		12,059		1,728			14.3
Merger-related expenses	1,505		—		1,505			100.0			7,352		—		7,352			100.0
Merchant processing	10,884		9,155		1,729			18.9			29,120		26,502		2,618			9.9
Processing fees paid to third parties	3,796		3,469		327			9.4			11,777		11,696		81			0.7
Card processing	2,075		354		1,721			(a)			7,705		7,113		592			8.3
Consultant	2,046		3,693		(1,647		)	(44.6	)		7,614		7,784		(170		)	(2.2	)
Collection	3,717		5,972		(2,255		)	(37.8	)		8,199		16,350		(8,151		)	(49.9	)
Advertising	4,481		2,794		1,687			60.4			7,145		4,199		2,946			70.2
Other	24,899		23,695		1,204			5.1			70,219		70,464		(245		)	(0.3	)
Total noninterest expense	$	201,810	$	192,143	$	9,667		5.0		%	$	591,860	$	575,065	$	16,795		2.9		%

(a) not meaningful

Noninterest expense increased $9.7 million in the third quarter of 2014 to $201.8 million, compared to $192.1 million in the third quarter of 2013. The third quarter 2014 increase is a result of higher salaries and wages of $5.4 million related to annual merit increases and increases in employee head count, higher occupancy expenses of $1.4 million, and increases in merger-related expenses of $1.5 million. Noninterest expense in the third quarter of 2014 also increased due to higher merchant and card processing of $3.5 million, which are correlated with higher merchant and cardholder services income, and advertising expenses of $1.7 million, due to the Forever First branding campaign. These increases are partially offset by lower employee benefits of $2.1 million primarily due to lower pension expenses and reduced collection expenses of $2.3 million due to managing fewer nonperforming assets.

For the nine-month period, noninterest expense totaled $591.9 million, compared to $575.1 million for the nine-month period of 2013. The increase results from higher salaries and wages of $14.6 million related to annual merit increases and increases in employee head count, higher occupancy expense of $4.9 million, higher merger-related expenses of $7.4 million with $5.0 million related to the 1st Financial merger and $2.4 million related to the merger with Bancorporation, a $3.2 million increase in merchant and card processing fees, which are correlated with higher merchant and cardholder services income, and higher advertising expenses of $2.9 million, due to the Forever First branding campaign. These increases are partially offset by lower employee benefit expenses of $10.5 million reflecting lower pension costs resulting from a higher discount rate used to calculate pension expense during 2014 and reduced collection expenses of $8.2 million associated with managing reduced nonperforming assets.

Income Taxes

We monitor and evaluate the potential impact of current events on the estimates used to establish income tax expenses and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law, positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors.

Income tax expense totaled $13.9 million and $25.7 million for the third quarter of 2014 and 2013, representing effective tax rates of 34.5 percent and 38.5 percent during the respective periods. Income tax expense totaled $37.3 million and $82.0 million for the nine months ended September 30, 2014, and 2013, respectively. The effective tax rates were 33.2 percent and 36.9 percent for the respective nine-month periods. The decreased effective tax rate in 2014 is primarily the result of the impact

Table of Contents

of permanent differences on lower pre-tax earnings. In addition, during the third quarter of 2013, BancShares adjusted its net deferred tax asset as a result of reductions in the North Carolina corporate income tax rate that were enacted July 23, 2013. The lower corporate income tax rate resulted in a reduction in the deferred tax asset and an increase in income tax expense in the third quarter of 2013.

BALANCE SHEET ANALYSIS

BancShares focuses on maintaining high asset quality, which results in a loan and lease portfolio subjected to strenuous underwriting and monitoring procedures, and corresponding tighter margins. We avoid high-risk industry concentrations, but we do maintain a concentration of owner-occupied real estate loans to borrowers in medical and medical-related fields. The credit department actively monitors all loan concentrations to ensure potential risks are identified timely and managed accordingly. Our focus on asset quality also influences the composition of our investment securities portfolio. At September 30, 2014, mortgage-backed securities represented 45.6 percent of investment securities available for sale, compared to U.S. Treasury and government agency securities, which represented 33.4 percent and 20.0 percent, respectively, of the portfolio. Investments in mortgage-backed securities primarily represent securities issued by government entities. The balance of the available-for-sale portfolio includes common stock of other financial institutions and municipal securities. Overnight investments include interest-bearing deposits at the Federal Reserve Bank and other financial institutions, and federal funds sold.

Investment Securities

Investment securities available for sale equaled $5.6 billion at September 30, 2014, compared to $5.4 billion and $5.2 billion at December 31, 2013 and September 30, 2013, respectively. Available for sale securities are reported at their aggregate fair value, and unrealized gains and losses are included as a component of other comprehensive income, net of deferred taxes. As of September 30, 2014, investment securities available for sale had a net unrealized gain of $15.4 million, compared to a net unrealized loss of $16.6 million and $3.2 million as of December 31, 2013 and September 30, 2013, respectively. In determining whether we had any other than temporary impairment for securities with unrealized losses we consider the amount and duration of the impairment, whether the impairment is industry wide or specific to the financial condition of the issuer, our ability to hold the investment for recovery, adverse actions by rating agencies, discontinuation of dividends on equity securities and deferred interest payments on debt securities. Management concluded that no other than temporary impairment existed as of September 30, 2014.

Changes in the amount of our investment securities portfolio result from balance sheet trends including loans and leases, deposits and short-term borrowings. When inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds in the securities portfolio. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow overnight investments to decline and use proceeds from maturing securities to fund loan demand.

Table 8

Investment Securities



	September 30, 2014				December 31, 2013				September 30, 2013
(Dollars in thousands)	Cost		Fair value		Cost		Fair value		Cost		Fair Value
Investment securities available for sale:
U.S. Treasury	$	1,888,647	$	1,887,810	$	373,223	$	373,437	$	448,201	$	448,532
Government agency	1,128,752		1,129,653		2,543,223		2,544,229		2,583,888		2,584,780
Mortgage-backed securities	2,591,641		2,577,465		2,486,297		2,446,873		2,131,099		2,106,032
Equity securities	543		30,028		543		22,147		543		21,224
Municipal securities	125		126		186		187		186		187
Other	23,012		23,012		863		830		857		830
Total investment securities available for sale	5,632,720		5,648,094		5,404,335		5,387,703		5,164,774		5,161,585
Investment securities held to maturity:
Mortgage-backed securities	607		638		907		974		1,013		1,080
Total investment securities	$	5,633,327	$	5,648,732	$	5,405,242	$	5,388,677	$	5,165,787	$	5,162,665

Since December 31, 2013, the proceeds from maturing government agency securities were primarily reinvested into U.S. Treasury securities at higher-yielding rates. As of September 30, 2014, equity securities included our investment in

Table of Contents

Bancorporation stock of $29.6 million. Pursuant to the Merger Agreement, the shares of capital stock of Bancorporation we held were canceled and ceased to exist when the merger became effective October 1, 2014. Included in Other at September 30, 2014 are Trust Preferred Securities issued by a former business trust subsidiary of Bancorporation, FCB/SC Capital Trust II, which were purchased by BancShares during the third quarter of 2014 with a contractual maturity of June 15, 2034. The Trust Preferred Securities are the only securities within the Other investment category. Upon completion of the merger with Bancorporation on October 1, 2014, the issuer of the Trust Preferred Securities became a subsidiary of BancShares and, for future financial statement purposes, the investment in the Trust Preferred Securities will be eliminated in consolidation at BancShares.

Loans and Leases

We report our acquired and originated loan portfolios separately, and each portfolio is further divided into commercial and non-commercial based on the type of borrower, purpose, collateral, and/or our underlying credit management processes. Additionally, we have identified loan classes, which further disaggregate loans based upon common risk characteristics. See Note D to the Consolidated Financial Statements, "Loans and Leases," for definitions of each loan class.

Table 9

Loans and Leases



(Dollars in thousands)	September 30, 2014		December 31, 2013		September 30, 2013
Acquired loans:
Commercial:
Construction and land development	$	59,808	$	78,915	$	93,963
Commercial mortgage	579,435		642,891		744,349
Other commercial real estate	36,043		41,381		51,108
Commercial and industrial	25,813		17,254		24,448
Other	1,662		866		1,003
Total commercial loans	702,761		781,307		914,871
Noncommercial:
Residential mortgage	240,681		213,851		232,310
Revolving mortgage	50,048		30,834		34,834
Construction and land development	1,144		2,583		5,337
Consumer	1,646		851		929
Total noncommercial loans	293,519		248,119		273,410
Total acquired loans	996,280		1,029,426		1,188,281
Originated loans and leases:
Commercial:
Construction and land development	382,775		319,847		300,266
Commercial mortgage	6,475,366		6,362,490		6,308,192
Other commercial real estate	177,681		178,754		177,599
Commercial and industrial	1,359,945		1,081,158		1,009,641
Lease financing	443,318		381,763		365,967
Other	213,224		175,336		180,435
Total commercial loans	9,052,309		8,499,348		8,342,100
Noncommercial:
Residential mortgage	1,141,049		982,421		927,426
Revolving mortgage	2,120,167		2,113,285		2,113,240
Construction and land development	117,209		122,792		121,553
Consumer	375,777		386,452		380,266
Total noncommercial loans	3,754,202		3,604,950		3,542,485
Total originated loans and leases	12,806,511		12,104,298		11,884,585
Total loans and leases	$	13,802,791	$	13,133,724	$	13,072,866

At September 30, 2014, total acquired loans decreased $33.1 million, or 3.2 percent, compared to December 31, 2013 and decreased $192.0 million, or 16.2 percent compared to September 30, 2013. The decrease in acquired loans from December 31, 2013 is attributable to continued loan runoff with the six FDIC-assisted bank portfolios, partially offset by the 1st Financial

Table of Contents

merger, which resulted in additional acquired loans totaling $271.2 million at September 30, 2014. The decrease in the acquired portfolio from September 30, 2013 is due to continued loan run off.

Total originated loans increased $702.2 million, or 5.8 percent, and $921.9 million, or 7.8 percent compared to December 31, 2013 and September 30, 2013, respectively. The increases are primarily driven by increases in commercial mortgage, commercial and industrial and residential mortgage loans.

While the current economic conditions continue to suppress loan demand, we believe the 2014 growth to date points to general improvement in consumer confidence, and we expect originated loan growth to continue for the remainder of 2014.

Allowance for Loan and Lease Losses

At September 30, 2014, the allowance for loan and lease losses allocated to originated loans totaled $175.1 million, or 1.37 percent of originated loans and leases, compared to $179.9 million, or 1.49 percent, and $178.3 million, or 1.50 percent, at December 31, 2013 and September 30, 2013, respectively. An additional allowance of $25.8 million relates to acquired loans at September 30, 2014, compared to $53.5 million at December 31, 2013 and $59.5 million at September 30, 2013.

Management considers the allowance adequate to absorb estimated inherent losses that relate to loans and leases outstanding at September 30, 2014, although future adjustments may be necessary based on changes in economic conditions and other factors. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan and lease losses. Such agencies may require adjustments to the allowance based on information available to them at the time of their examination.

BancShares recorded a $1.5 million net provision expense for loan and lease losses during the third quarter of 2014, compared to a net provision credit of $7.7 million in the same quarter of 2013 driven by significantly lower acquired portfolio impairment reversal in 2014. For the nine months ended September 30, 2014, the net credit to provision for loan and lease losses totaled $7.7 million in comparison to $39.5 million net credit for the same period of 2013. Acquired loan credit provision totaled $0.2 million and $12.0 million during the third quarter and first nine months of 2014, respectively, compared to credits of $12.6 million and $50.7 million for the same periods of 2013. The quarter over quarter and year-to-date change is the result of loan runoff and repayments. Originated loan provision expense totaled $1.7 million and $4.3 million during the third quarter and first nine months of 2014, respectively, compared to $4.9 million and $11.2 million during the same periods of 2013, the result of credit quality improvements in the originated loan portfolio and a reduction in net charge-offs.

Net charge-offs for originated loans equaled $3.5 million and $9.1 million during the third quarter and first nine months of 2014, respectively, compared to $8.4 million and $19.3 million during the same periods of 2013. On an annualized basis, net charge-offs represented 0.11 percent and 0.10 percent of average originated loans and leases during the third quarter and first nine months of 2014, respectively, compared to 0.28 percent and 0.22 percent during the same periods of 2013. Net charge-offs on acquired loans equaled $3.3 million and $15.7 million in the third quarter and first nine months of 2014, respectively, compared to $4.4 million and $29.7 million recorded in the same periods of 2013. Loss estimates for most acquired loans are made at the individual loan level using loan-specific information. Therefore, fluctuations in charge-off levels on acquired loans are indicative of updated cash flow information but are not indicative of future performance of other acquired loans.

Table of Contents

Table 10

Allowance for Loan and Lease Losses (ALLL)



	2014									2013						Nine months ended September 30
	Third			Second			First			Fourth			Third			Nine months ended September 30
(Dollars in thousands)	Quarter			Quarter			Quarter			Quarter			Quarter			2014			2013
ALLL at beginning of period	$	206,246		$	222,942		$	233,394		$	237,799		$	258,316		$	233,394		$	319,018
Reclassification of reserve due to implementation of enhanced model ⁽¹⁾	—			—			—			—			—			—			7,368
Provision (credit) for loan and lease losses:
Acquired loans	(197		)	(9,529		)	(2,273		)	(834		)	(12,615		)	(11,999		)	(50,710		)
Originated loans	1,734			2,230			370			8,110			4,932			4,334			11,179
Net charge-offs of loans and leases:
Charge-offs	(8,721		)	(10,904		)	(10,676		)	(13,494		)	(14,628		)	(30,299		)	(54,532		)
Recoveries	1,843			1,507			2,127			1,813			1,794			5,475			5,476
Net charge-offs of loans and leases	(6,878		)	(9,397		)	(8,549		)	(11,681		)	(12,834		)	(24,824		)	(49,056		)
ALLL at end of period	$	200,905		$	206,246		$	222,942		$	233,394		$	237,799		$	200,905		$	237,799
ALLL at end of period allocated to loans and leases:
Acquired	$	25,800		$	29,331		$	44,993		$	53,520		$	59,517		$	25,800		$	59,517
Originated	175,105			176,915			177,949			179,874			178,282			175,105			178,282
ALLL at end of period	$	200,905		$	206,246		$	222,942		$	233,394		$	237,799		$	200,905		$	237,799
Net charge-offs of loans and leases:
Acquired	$	3,334		$	6,133		$	6,254		$	5,163		$	4,402		$	15,721		$	29,745
Originated	3,544			3,264			2,295			6,518			8,432			9,103			19,311
Total net charge-offs	$	6,878		$	9,397		$	8,549		$	11,681		$	12,834		$	24,824		$	49,056
Reserve for unfunded commitments	$	328		$	380		$	324		$	357		$	375		$	328		$	375
Average loans and leases:
Acquired	$	1,005,045		$	1,183,464		$	1,282,816		$	1,086,469		$	1,310,010		$	1,181,664		$	1,513,113
Originated	12,665,172			12,383,148			12,177,129			12,002,167			11,801,700			12,385,366			11,675,941
Loans and leases at period-end:
Acquired	996,280			1,109,933			1,270,818			1,029,426			1,188,281			996,280			1,188,281
Originated	12,806,511			12,415,023			12,200,226			12,104,298			11,884,585			12,806,511			11,884,585



Ratios
Net charge-offs (annualized) to average loans and leases:
Acquired	1.32	%	2.08	%	1.98	%	1.89	%	1.33	%	1.78	%	2.63	%
Originated	0.11		0.11		0.08		0.22		0.28		0.10		0.22
ALLL to total loans and leases:
Acquired	2.59		2.64		3.54		5.20		5.01		2.59		5.01
Originated	1.37		1.43		1.46		1.49		1.50		1.37		1.50

⁽¹⁾ During the second quarter of 2013, BancShares enhanced its ALLL model that included estimated losses on unfunded commitments. As a result of these modifications, $7.4 million of the balance previously reported as a reserve of unfunded commitments was reclassified to the ALLL.

Asset Quality

Asset quality continues to be very strong as we ensure appropriate underwriting standards are followed and all nonperforming assets are managed appropriately. Nonperforming assets include nonaccrual loans and leases and OREO resulting from both acquired and originated loans.

The loss share protection expired for non-single family residential loans acquired from TVB and VB during the third quarter of 2014. During the first quarter of 2015, the loss share protection will expire for non-single family residential loans acquired from SAB and all loans acquired from FRB. We will process all necessary filings in accordance with the agreements before expiration to collect the earned loss share receivables. Going forward, we will continue to manage these loans and loan relationships in accordance with our standard credit administration policies and procedures.

Table of Contents

As of September 30, 2014, BancShares’ nonperforming assets amounted to $157.1 million, a decrease of $8.6 million from $165.6 million at December 31, 2013 and a decrease of $38.1 million from $195.1 million at September 30, 2013. Nonperforming assets as a percentage of total loans and leases plus OREO amounted to 1.13 percent, compared to 1.25 percent and 1.48 percent at December 31, 2013 and September 30, 2013, respectively. Of the $157.1 million in nonperforming assets at September 30, 2014, $59.7 million related to acquired covered loans and OREO, $23.3 million related to acquired non-covered loans and OREO, and $74.1 million relates to originated loans and OREO. Acquired nonperforming assets for the third quarter decreased $5.0 million, or 5.65 percent, when compared to the third quarter of 2013. Acquired covered nonperforming assets represent 11.98 percent of acquired covered loans and OREO, compared to 7.02 percent and 7.05 percent as of December 31, 2013 and September 30, 2013, respectively. Originated nonperforming assets represented 0.58 percent of originated loans and leases plus OREO as of September 30, 2014, in comparison to 0.74 percent and 0.90 percent as of December 31, 2013 and September 30, 2013, respectively, due to a reduction in originated nonaccrual loans.

Table 11

Nonperforming Assets



	2014						2013
	Third		Second		First		Fourth		Third
(Dollars in thousands)	Quarter		Quarter		Quarter		Quarter		Quarter
Risk Elements
Nonaccrual loans and leases:
Acquired covered	$	30,415	$	54,036	$	52,108	$	28,493	$	29,194
Acquired not covered	6,425		—		—		—		—
Originated	47,778		46,485		46,952		53,170		66,840
Other real estate:
Acquired covered	29,272		40,136		41,855		47,081		58,769
Acquired not covered	16,882		9,406		10,664		—		—
Originated	26,304		25,745		33,840		36,898		40,338
Total nonperforming assets	$	157,076	$	175,808	$	185,419	$	165,642	$	195,141
Nonperforming assets:
Acquired covered	$	59,687	$	94,172	$	93,963	$	75,574	$	87,963
Acquired not covered	23,307		9,406		10,664		—		—
Originated	74,082		72,230		80,792		90,068		107,178
Total nonperforming assets	$	157,076	$	175,808	$	185,419	$	165,642	$	195,141
Accruing loans and leases greater than 90 days past due:
Acquired	$	64,700	$	69,660	$	137,102	$	193,892	$	205,847
Originated	10,527		9,872		9,471		8,784		9,363



Nonperforming assets to total loans and leases plus other real estate:
Acquired covered	11.98	%	10.97	%	9.34	%	7.02	%	7.05	%
Acquired not covered	4.28		3.12		3.36		—		—
Originated	0.58		0.58		0.66		0.74		0.90
Total	1.13		1.29		1.37		1.25		1.48

Table of Contents

Troubled Debt Restructurings

Troubled debt restructurings (TDRs) are selectively made to provide relief to customers experiencing liquidity challenges or other circumstances that could affect their ability to meet their debt obligations. Typical modifications include short-term deferral of interest or modification of payment terms. Nonperforming TDRs are not accruing interest and are included as nonperforming assets within nonaccrual loans and leases. TDRs which are accruing at the time of restructure and continue to perform based on the restructured terms are considered performing.

Table 12

Troubled Debt Restructurings



(Dollars in thousands)	September 30, 2014		December 31, 2013		September 30, 2013
Accruing TDRs:
Acquired	$	54,670	$	90,829	$	102,841
Originated	92,928		85,126		71,047
Total accruing TDRs	147,598		175,955		173,888
Nonaccruing TDRs:
Acquired	5,073		11,479		11,390
Originated	17,817		19,322		24,467
Total nonaccruing TDRs	22,890		30,801		35,857
All TDRs:
Acquired	59,743		102,308		114,231
Originated	110,745		104,448		95,514
Total TDRs	$	170,488	$	206,756	$	209,745

At September 30, 2014, $38.5 million acquired TDRs were covered under loss share agreements, compared to $102.3 million at December 31, 2013.

Interest-Bearing Liabilities

Interest-bearing liabilities include interest-bearing deposits, short-term borrowings and long-term obligations. Interest-bearing liabilities totaled $13.7 billion and $13.9 billion at September 30, 2014 and September 30, 2013, respectively, and totaled $13.7 billion at December 31, 2013. The $19.7 million increase from December 31, 2013 is primarily due to recurring deposit balance fluctuations.

Deposits

At September 30, 2014, total deposits equaled $18.4 billion, an increase of $532.9 million, or 3.0 percent, since December 31, 2013 and an increase of $343.6 million, or 1.9 percent, since September 30, 2013. The increase from both periods resulted from the 1^st Financial merger and additional organic growth in legacy markets.

Due to our focus on maintaining a strong liquidity position, core deposit retention remains a key business objective. We believe that traditional bank deposit products remain an attractive option for many customers, but as economic conditions improve, we recognize that our liquidity position could be adversely affected as bank deposits are withdrawn and invested elsewhere. Our ability to fund future loan growth is dependent on our success at retaining existing deposits and generating new deposits at a reasonable cost.

Short-Term Borrowings

At September 30, 2014, short-term borrowings totaled $798.2 million compared to $604.4 million and $511.4 million at September 30, 2013 and December 31, 2013, respectively. The increase in short-term borrowings is due to subordinated debt and FHLB borrowings with maturities less than one year being reclassified from long-term obligations.

Long-Term Obligations

Long-term obligations equaled $313.8 million at September 30, 2014, down $197.2 million and $197.0 million from September 30, 2013 and December 31, 2013, respectively. The decrease is primarily the result of subordinated debt of $125.0 million and FHLB borrowings of $70.0 million with maturities less than one year being reclassified to short-term borrowings.

At September 30, 2014, December 31, 2013 and September 30, 2013, long-term obligations included $96.4 million in junior subordinated debentures representing obligations to FCB/NC Capital Trust III, a special purpose entity and the grantor trust for

Table of Contents

$93.5 million of trust preferred securities. FCB/NC Capital Trust III's trust preferred securities mature in 2036 and may be redeemed at par in whole or in part at any time. BancShares has guaranteed all obligations of FCB/NC Capital Trust III. The proceeds from the trust preferred securities were used to purchase the junior subordinated debentures issued by BancShares.

Shareholders' Equity and Capital Adequacy

BancShares and FCB are required to meet minimum requirements imposed by regulatory authorities. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our consolidated financial statements.

In accordance with accounting principles generally accepted in the United States of America (GAAP), unrealized gains and losses on certain assets and liabilities and adjustment for pension funded status, net of deferred taxes, are included in accumulated other comprehensive income within shareholder's equity and directly impact the calculation of our capital ratios. In the aggregate, these items represented a net decrease in shareholders' equity of $1.9 million at September 30, 2014, compared to net reductions of $95.5 million at September 30, 2013. The $93.7 million favorable impact on shareholders' equity from September 30, 2013, reflects the combined impact of cumulative earnings, changes in the funded status of the pension plan and unrealized gains on investment securities available for sale.

The expiring loss share agreements for the FDIC-assisted loan portfolio will have an impact on capital adequacy since the loans have higher risk weightings upon expiration; however, for the quarter and year-to-date period, the impact was insignificant. Based upon the current performance, portfolio balances, and timing of loss share agreement expirations, the future impact is also expected to be insignificant.

Table 13

Analysis of Capital Adequacy



	September 30, 2014		December 31, 2013		September 30, 2013		Regulatory minimum		Well-capitalized requirement
BancShares
Risk-based capital ratios
Tier 1 capital	14.26	%	14.92	%	15.04	%	4.00	%	6.00	%
Total capital	15.60		16.42		16.54		8.00		10.00
Tier 1 leverage ratio	9.79		9.82		9.84		3.00		5.00

Bank
Risk-based capital ratios
Tier 1 capital	13.43	%	14.14	%	14.22	%	4.00	%	6.00	%
Total capital	14.68		15.57		15.66		8.00		10.00
Tier 1 leverage ratio	9.26		9.36		9.36		3.00		5.00

BancShares continues to exceed minimum capital standards and FCB remains well-capitalized.

In July 2013, Bank regulatory agencies approved new global regulatory capital guidelines (Basel III) aimed at strengthening existing capital requirements for bank holding companies through a combination of higher minimum capital requirements, new capital conservation buffers and more conservative definitions of capital and balance sheet exposure. BancShares will be subject to the requirements of Basel effective January 1, 2015, subject to a transition period for several aspects of the rule.

Under the revised rules, BancShares' tier 1 common equity ratio based on the current tier 1 capital and risk-weighted assets calculations, excluding trust preferred securities, would be 13.64 percent at September 30, 2014, compared to the fully phased-in, well-capitalized minimum of 9.0 percent, which includes the 2.5 percent minimum conservation buffer. Management continues to monitor Basel developments and remains committed to managing our capital levels in a prudent manner. The proposed tier 1 common equity ratio is calculated in Table 14.

Table of Contents

Table 14

Tier 1 Common Equity (as proposed by Basel III)



(Dollars in thousands)	September 30, 2014
Tier 1 capital	$	2,149,709
Less: restricted core capital	93,500
Tier 1 common equity	$	2,056,209
Risk-adjusted assets	$	15,075,447

Tier 1 common equity ratio	13.64		%

Table 15

BASEL Capital Requirements

This table describes the minimum and well-capitalized requirements for the transitional period beginning during 2016 and the fully phased-in requirements that become effective during 2019.



Basel final rules	Basel minimum requirement 2016		Basel well-capitalized 2016		Basel minimum requirement 2019		Basel well-capitalized 2019
Leverage ratio	4.00	%	5.00	%	4.00	%	5.00	%
Common equity tier 1	4.50		6.50		4.50		6.50
Common equity plus conservation buffer	5.13		7.13		7.00		9.00
Tier 1 capital ratio	6.00		8.00		6.00		8.00
Total capital ratio	8.00		10.00		8.00		10.00
Total capital ratio plus conservation buffer	8.63		10.63		10.50		12.50

RISK MANAGEMENT

Effective risk management is critical to our success. The board of directors has established a Risk Committee that provides oversight of enterprise-wide risk management. The Risk Committee is responsible for establishing risk appetite and supporting tolerances for credit, market and operational risk and ensuring that risk is managed within those tolerances, monitoring compliance with laws and regulations, reviewing the investment securities portfolio to ensure that portfolio returns are managed within market risk tolerance and monitoring our legal activity and associated risk. With guidance from and oversight by the Risk Committee, management continually refines and enhances its risk management policies and procedures to maintain effective risk management programs and processes.

Mortgage reform rules mandated by the Dodd-Frank Act became effective in January 2014, requiring lenders to make a reasonable, good faith determination of a borrower's ability to repay any consumer credit transaction secured by a dwelling and to limit prepayment penalties. Increased risks of legal challenge, private right of action and regulatory enforcement are presented by these rules. BancShares implemented the required system, process, procedural and product changes prior to the effective date of the new rules. We have also modified our underwriting standards to ensure compliance with the ability to repay requirements and have determined that we will continue to offer both qualified and non-qualified mortgage products. Historical performance and conservative underwriting of impacted loan portfolios mitigates the risks of non-compliance.

Credit risk management. Credit risk is the risk of not collecting payments pursuant to the contractual terms of loans, leases and investment securities. Loans and leases not covered by loss share agreements with the FDIC were underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans were recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both acquired and originated loans to ensure compliance with credit policies and to monitor asset quality trends. The risk reviews include portfolio analysis by geographic location, industry, collateral type and product. We strive to identify potential problem loans as early as possible, to record charge-offs or write-downs as appropriate and to maintain adequate allowances for loan and lease losses that are inherent in the loan and lease portfolio.

Interest rate risk management. Interest rate risk (IRR) results principally from assets and liabilities maturing or repricing at different points in time, from assets and liabilities repricing at the same point in time but in different amounts and from short-term and long-term interest rates changing in different magnitudes.

Table of Contents

We assess our short term interest rate risk by forecasting net interest income under various interest rate scenarios and comparing those results to forecast net interest income assuming stable rates. Rate shock scenarios represent an instantaneous and parallel shift in rates, up or down, from a base yield curve. Due to the existence of contractual floors on certain loans, competitive pressures that constrain our ability to reduce deposit interest rates and the extraordinarily low current level of interest rates, it is unlikely that the rates on most interest-earning assets and interest-bearing liabilities can decline materially from current levels. Our shock projections incorporate assumptions of likely customer migration of low rate deposit instruments to long-term, higher rate instruments as rates rise. Various other IRR scenarios are modeled to supplement shock scenarios. This may include interest rate ramps, changes in the shape of the yield curve and changes in the relationships of FCB rates to market rates.

Table 16

Net Interest Income Sensitivity Simulation Analysis

This table provides the impact on net interest income resulting from various interest rate shock scenarios as of September 30, 2014 and December 31, 2013.



	Estimated increase in net interest income
Change in interest rate (basis point)	September 30, 2014		December 31, 2013
+100	3.07	%	2.95	%
+200	3.78		4.56
+300	0.68		3.62

Table 17

Economic Value of Equity Modeling Analysis

Long-term interest rate risk exposure is measured using the economic value of equity (EVE) sensitivity analysis to study the impact of long-term cash flows on earnings and capital. EVE represents the difference between the sum of the present value of all asset cash flows and the sum of the present value of the liability cash flows. EVE risk involves discounting cash flows of balance sheet items under different interest rate scenarios. Cash flows will vary by interest rate scenario, resulting in variations in EVE. The base-case measurement and its sensitivity to shifts in the yield curve allow management to measure longer-term repricing and option risk in the balance sheet. This table presents the EVE profile as of September 30, 2014 and December 31, 2013.



	Estimated increase (decrease) in EVE
Change in interest rate (basis point)	September 30, 2014		December 31, 2013
+100	3.47	%	2.68	%
+200	2.98		0.70
+300	(1.04	)	(3.05	)

We do not typically utilize interest rate swaps, floors, collars or other derivative financial instruments to attempt to hedge our overall balance sheet rate sensitivity and interest rate risk. However, we have entered into an interest rate swap to synthetically convert the variable rate on $93.5 million of junior subordinated debentures to a fixed rate of 5.50 percent through June 2016. The interest rate swap qualifies as a hedge under GAAP. See Note K to the Consolidated Financial Statements, "Derivatives," for additional discussion of this interest rate swap.

Liquidity risk management. Liquidity risk is the risk that an institution will be unable to generate or obtain sufficient cash or its equivalents on a cost-effective basis to meet commitments as they fall due. The most common sources of liquidity risk arise from mismatches in the timing and value of on-balance sheet and off-balance sheet cash inflows and outflows. In general, on-balance sheet mismatches generate liquidity risk when the effective maturity of assets exceeds the effective maturity of liabilities. A commonly cited example of a balance sheet liquidity mismatch is when long-term loans (assets) are funded with short-term deposits (liabilities). Other forms of liquidity risk include market constraints on the ability to convert assets into cash at expected levels, an inability to access funding sources at sufficient levels at a reasonable cost, and changes in economic conditions or exposure to credit, market, operation, legal and reputation risks that can affect an institution’s liquidity risk profile.

We utilize various limit-based measures to monitor, measure and control liquidity risk across three different types of liquidity:


•	Tactical liquidity measures the risk of a negative cash flow position whereby cash outflows exceed cash inflows over a short-term horizon out to nine weeks;

Table of Contents


•	Structural liquidity measures the amount by which illiquid assets are supported by long-term funding; and


•	Contingent liquidity utilizes cash flow stress testing across three crisis scenarios to determine the adequacy of our liquidity.

We aim to maintain a diverse mix of existing and potential liquidity sources to support the liquidity management function. At its core is a reliance on the retail deposit book, due to the generally stable balances and low cost it offers. Other sources of liquidity include asset-based liquidity in the form of cash and unencumbered securities, as well as access to wholesale funding from external counterparties, primarily FHLB advances and Federal Funds lines. We aim to avoid funding concentrations by diversifying our external funding with respect to maturities, counterparties and nature (i.e. secured versus unsecured).

One of our principal sources of noncore funding is advances from the Federal Home Loan Bank (FHLB) of Atlanta. Outstanding FHLB advances equaled $250.3 million as of September 30, 2014, and we had sufficient collateral pledged to secure $1.23 billion of additional borrowings. Additionally, we maintain Federal Funds lines and other borrowing facilities. At September 30, 2014, BancShares had access to $690.0 million in unsecured borrowings through various sources.

Free liquidity includes cash on deposit at various banks, overnight investments and the unpledged portion of investment securities available for sale, all of which can be easily converted to cash. Free liquidity totaled $3.36 billion at September 30, 2014 compared to $3.39 billion at December 31, 2013.

CRITICAL ACCOUNTING POLICIES

There have been no significant changes in our Critical Accounting Policies as described in our 2013 Annual Report on Form 10-K.

FORWARD-LOOKING STATEMENTS

Statements in this Report and exhibits relating to plans, strategies, economic performance and trends, projections of results of specific activities or investments, expectations or beliefs about future events or results and other statements that are not descriptions of historical facts may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.

Forward-looking statements may be identified by terms such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “forecasts,” “projects,” “potential” or “continue,” or similar terms or the negative of these terms, or other statements concerning opinions or judgments of BancShares’ management about future events.

Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors which include, but are not limited to, factors discussed in our Annual Report on Form 10-K and in other documents filed by us from time to time with the Securities and Exchange Commission.

Factors that could influence the accuracy of those forward-looking statements include, but are not limited to, the financial success or changing strategies of our customers, customer acceptance of our services, products and fee structure, the competitive nature of the financial services industry, our ability to compete effectively against other financial institutions in our banking markets, actions of government regulators, the level of market interest rates and our ability to manage our interest rate risk, changes in general economic conditions that affect our loan and lease portfolio, the abilities of our borrowers to repay their loans and leases, the values of real estate and other collateral, the impact of the FDIC-assisted transactions and other developments or changes in our business that we do not expect.

Actual results may differ materially from those expressed in or implied by any forward-looking statements. Except to the extent required by applicable law or regulation, BancShares undertakes no obligation to revise or update publicly any forward-looking statements for any reason.


Item 3.	Quantitative and Qualitative Disclosures about Market Risk

Market risk is the potential economic loss resulting from changes in market prices and interest rates. This risk can either result in diminished current fair values of financial instruments or reduced net interest income in future periods. As of September 30, 2014, BancShares’ market risk profile has not changed significantly from December 31, 2013, as discussed in the Form 10-K. Changes in fair value that result from movement in market rates cannot be predicted with any degree of certainty. Therefore, the impact that future changes in market rates will have on the fair values of financial instruments is uncertain.

Table of Contents


Item 4.	Controls and Procedures

BancShares' management, with the participation of its Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of BancShares' disclosure controls and procedures as of the end of the period covered by this Quarterly Report, in accordance with Rule 13a-15 of the Securities Exchange Act of 1934 (Exchange Act). Based upon that evaluation, as of the end of the period covered by this report, the Chief Executive Officer and the Chief Financial Officer concluded that BancShares' disclosure controls and procedures were effective to provide reasonable assurance that it is able to record, process, summarize and report in a timely manner the information required to be disclosed in the reports it files under the Exchange Act.

No change in BancShares' internal control over financial reporting occurred during the third quarter of 2014 that had materially affected or is reasonably likely to materially affect, BancShares' internal control over financial reporting.

Table of Contents

PART II

Item 1. Legal Proceedings

BancShares and various subsidiaries have been named as defendants in various legal actions arising from our normal business activities in which damages in various amounts are claimed. Although the amount of any ultimate liability with respect to those other matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.

Additional information relating to legal proceedings is set forth in Note J of BancShares' Notes to Unaudited Consolidated Financial Statements.


Item 1A.	Risk Factors

Except as discussed below, there have been no material changes from the risk factors previously disclosed in our Form 10-K for the year ended December 31, 2013.

Additional risks and uncertainties that are not currently known or that management does not currently deem to be material could also have a material adverse impact on our financial condition, the results of our operations or our business. If such risks and uncertainties were to become reality or the likelihood of those risks was to increase, the market price of our common stock could decline significantly.

Certain risks continue to receive attention from regulators and financial statement users and therefore have been included in the 10-Q.

Merger integration may be disruptive

On October 1, 2014, Bancorporation was merged into BancShares. During 2015, BancShares will convert the Bancorporation systems to BancShares systems. Complications in the conversion of operating systems, data processing and products may result in the loss of customers, damage to our reputation, operational problems, one-time costs currently not anticipated, or reduced cost savings resulting from the merger. The integration could result in higher than expected deposit attrition, loss of key employees, disruption of our business or otherwise adversely affect our ability to maintain relationships with customers and employees or achieve the anticipated benefits of the acquisition.

We are subject to information security risks

We maintain and transmit large amounts of sensitive information electronically, including personal and financial information of our customers. In addition to our own systems, we also rely on external vendors to provide certain services and are, therefore, exposed to their information security risk. While we seek to mitigate internal and external information security risks, the volume of business conducted through electronic devices continues to grow, and our computer systems and network infrastructure, as well as the systems of external vendors and customers, present security risks and could be susceptible to hacking or identity theft.

We are also subject to risks arising from a broad range of attacks by doing business on the Internet, which arise from both domestic and international sources and seek to obtain customer information for fraudulent purposes or, in some cases, to disrupt business activities. Information security risks could result in reputational damage and lead to a material adverse impact on our business, financial condition and financial results of operations.

We continue to encounter technological change for which we expect to incur significant expense

The financial services industry continues to experience an increase in technological complexity required to provide a competitive array of products and services to customers. Our future success requires that we maintain technology and associated facilities that will support our ability to provide products and services that satisfactorily meet the banking and other financial needs of our customers. In 2013, we undertook projects to modernize our systems and associated facilities, strengthen our business continuity and disaster recovery efforts and reduce operational risk. As the projects have evolved over time, we have identified other areas that require infrastructure improvement. As a result of the expanded scope, BancShares has increased the total projected spend to approximately $130 million. The projects will be implemented in phases over the next several years. If the projects’ objectives are not achieved or if the cost of the projects is materially in excess of the estimate, our business, financial condition and financial results could be adversely impacted.

Table of Contents

We rely on external vendors

Third party vendors provide key components of our business infrastructure, including certain data processing and information services. A number of our vendors are large national entities with dominant market presence in their respective fields, and their services could be difficult to quickly replace in the event of failure or other interruption in service. Failures of certain vendors to provide services for any reason could adversely affect our ability to deliver products and services to our customers. External vendors also present information security risk. We monitor vendor risks, including the financial stability of critical vendors. The failure of a critical external vendor could disrupt our business and cause us to incur significant expense.

We face significant operational risks in our businesses

Our ability to safely conduct and grow our business is dependent on our ability to create and maintain an appropriate operational and organizational control infrastructure. Operational risk can arise in numerous ways, including employee fraud, customer fraud and control lapses in bank operations and information technology. Our dependence on our employees, automated systems and those systems maintained by third parties, to record and process transactions may further increase the risk that technical failures or tampering of those systems will result in losses that are difficult to detect. We maybe subject to disruptions of our operating systems arising from events that are wholly or partially beyond our control. Failure to maintain an appropriate operational infrastructure and oversight can lead to loss of service to customers, legal actions and noncompliance with various laws and regulations. We have implemented internal controls to adequately safeguard and maintain our operational and organizational information.


Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds

PURCHASES OF COMMON STOCK

During the second quarter of 2013, our board granted authority to purchase up to 100,000 and 25,000 shares of Class A and Class B common stock, respectively, beginning on July 1, 2013 and continuing through June 30, 2014. This authorization terminated on June 30, 2014 and was not extended. No purchases occurred pursuant to that authorization.


Item 6.	Exhibits



31.1	Certification of Chief Executive Officer (filed herewith)

31.2	Certification of Chief Financial Officer (filed herewith)

32.1	Certification of Chief Executive Officer (filed herewith)

32.2	Certification of Chief Financial Officer (filed herewith)

101.INS	XBRL Instance Document

101.SCH	XBRL Taxonomy Extension Schema

101.CAL	XBRL Taxonomy Extension Calculation Linkbase

101.DEF	XBRL Taxonomy Extension Definition Linkbase

101.LAB	XBRL Taxonomy Extension Label Linkbase

101.PRE	XBRL Taxonomy Extension Presentation Linkbase

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



Date:	November 5, 2014		FIRST CITIZENS BANCSHARES, INC.
			(Registrant)

		By:	/s/ GLENN D. MCCOY
			Glenn D. McCoy
			Vice President and Chief Financial Officer