| Hilltop Holdings – Balance Sheet Mortgage Loans HFS declined $366 million as origination volume slowed due to an increase in interest rates Non-Covered Loans HFI increased 2% from Q2 2013 As part of the FNB Transaction, Hilltop added $1.1 billion of covered loans, $119.7 million of covered REO and a $190.0 million FDIC indemnification asset Substantial increase in low cost deposit funding from the FNB Transaction, with non-interest bearing deposits up 88% Reduced short term borrowings by $698.5 million Common equity increased $34.6 million due to earnings Hilltop’s Parent and PlainsCapital Corporation made a combined $60 million capital contribution ($35 million from Hilltop) to PlainsCapital Bank in Q3 2013 in connection with the FNB Transaction 9 ($000) Q2 2013 Q3 2013 Change ($) Assets Cash & Federal Funds 629,290 1,016,274 386,984 Investment Securities 1,106,379 1,322,635 216,256 Loans Held for Sale 1,412,960 1,046,801 (366,159) Non-Covered Loans HFI, Gross 3,253,001 3,310,224 57,223 Allowance (26,237) (33,180) (6,943) Non-Covered Loans HFI, Net 3,226,764 3,277,044 50,280 Covered Loans - 1,096,590 1,096,590 Covered REO - 119,660 119,660 FDIC Indemnification Asset - 190,041 190,041 Goodwill & Other Intangibles 324,153 327,750 3,597 Other Assets 703,257 696,787 (6,470) Total Assets 7,402,803 9,093,592 1,690,789 Liabilities and Stockholders Equity Non-Int. Bearing Deposits 208,702 392,404 183,702 Int. Bearing Deposits 4,287,767 6,543,758 2,255,991 Total Deposits 4,496,469 6,936,162 2,439,693 Short Term Borrowings 1,003,804 305,297 (698,507) Notes Payable 139,938 140,111 173 Junior Subordinated Debentures 67,012 67,012 - Other Liabilities 523,780 438,657 (85,123) Total Liabilities 6,231,003 7,887,239 1,656,236 SBLF Preferred Stock 114,068 114,068 - Common Equity 1,056,827 1,091,407 34,580 Total Equity 1,170,895 1,205,475 34,580 Minority Interest 905 878 (27) Total Liabilities & Equity 7,402,803 9,093,592 1,690,789 |