![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-14-015623/g72662moi009.gif)
| Hilltop Holdings – Balance Sheet Balance sheet shrinkage, as cash, fed funds and investment securities decreased $330.9 million and interest bearing deposits decreased $231.1 million in Q4 2013 Reduction of non-core funding and excess liquidity in Q4 drove balance sheet reduction Gross Non-Covered Loans HFI increased 6.2% from Q3 2013 and 11.5% from Q4 2012 Net loans to deposits ratio increased to 66.7% in Q4 2013 from 63.1% in Q3 2013 Reduced notes payable by $83.8 million in Q4 2013 after completing call of senior exchangeable notes Common equity increased $105.7 million due to earnings and the note conversion in Q4 2013 Hilltop 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 ($000s) Dec. 31, 2013 Sep. 30, 2013 Dec. 31, 2012 Assets Cash & Federal Funds 746,023 1,016,274 726,460 Securities 1,261,989 1,322,635 1,081,066 Loans Held for Sale 1,089,039 1,046,801 1,401,507 Non-Covered Loans HFI, Gross 3,514,646 3,310,224 3,152,396 Allowance for Non-Covered Loan Losses (33,241) (33,180) (3,409) Non-Covered Loans HFI, Net 3,481,405 3,277,044 3,148,987 Covered Loans, Net of Allowance 1,005,308 1,096,590 - Covered OREO 142,833 119,670 - FDIC Indemnification Asset 188,291 190,041 - Goodwill & Other Intangibles 322,729 327,750 331,508 Other Assets 665,606 696,787 597,337 Total Assets 8,903,223 9,093,592 7,286,865 Liabilities and Stockholders Equity Non-Int. Bearing Deposits 409,334 392,404 323,367 Int. Bearing Deposits 6,312,685 6,543,758 4,377,094 Total Deposits 6,722,019 6,936,162 4,700,461 Short Term Borrowings 342,087 305,297 728,250 Notes Payable 56,327 140,111 141,539 Junior Subordinated Debentures 67,012 67,012 67,012 Other Liabilities 403,856 438,657 503,053 Total Liabilities 7,591,301 7,887,239 6,140,315 SBLF Preferred Stock 114,068 114,068 114,068 Common Equity 1,197,073 1,091,407 1,030,428 Total Hilltop Equity 1,311,141 1,205,475 1,144,496 Minority Interest 781 878 2,054 Total Liabilities & Equity 8,903,223 9,093,592 7,286,865 |