| Hilltop Holdings – Balance Sheet Loans held for sale grew $523.7 million from Q1 2014 to Q2 2014, primarily due to spring/summer seasonal volume Gross non-covered loans HFI increased 1.9% from Q1 2014 (8% annualized) Continue to work through problem loans and covered OREO acquired from FNB, with covered loans, net of allowance, and covered OREO down $79.0 million since Q1 2014 Gross loans HFI (covered and non-covered) to deposits ratio increased to 74.1% in Q2 2014, up from 68.4% in Q1 2014 and 67.2% in Q4 2013 Total deposits declined $507.9 million in Q2 2014, as the run off of higher cost interest bearing deposits (down $588.5 million in Q2 2014) outpaces the growth in non-interest bearing deposits (up $80.7 million in Q2 2014) Short term borrowings grew by $695.8 million in Q2 2014 The result of higher funding requirements associated with the increase in loans held for sale, a decrease in deposits, and a slight increase in loans Common equity increased $41.9 million due to earnings and improvement in AOCI 8 ($000s) 12/31/2013 3/31/2014 6/30/2014 Assets Cash & Federal Funds 746,023 917,410 688,785 Securities 1,261,989 1,329,690 1,328,716 Loans Held for Sale 1,089,039 887,200 1,410,873 Non-Covered Loans HFI, Gross 3,514,646 3,646,946 3,714,837 Allowance for Non-Covered Loan Losses (33,241) (34,645) (36,431) Non-Covered Loans HFI, Net 3,481,405 3,612,301 3,678,406 Covered Loans, Net of Allowance 1,005,308 909,783 840,898 Covered OREO 142,833 152,310 142,174 FDIC Indemnification Asset 188,291 188,736 175,114 Goodwill & Other Intangibles 322,729 319,916 317,113 Other Assets 666,505 716,086 814,369 Total Assets 8,904,122 9,033,432 9,396,448 Liabilities and Stockholders Equity Non-Int. Bearing Deposits 1,773,749 1,748,391 1,829,072 Int. Bearing Deposits 4,949,169 4,914,785 4,326,238 Total Deposits 6,722,918 6,663,176 6,155,310 Short Term Borrowings 342,087 491,406 1,187,193 Notes Payable 56,327 55,465 55,584 Junior Subordinated Debentures 67,012 67,012 67,012 Other Liabilities 403,856 401,160 534,187 Total Liabilities 7,592,200 7,678,219 7,999,286 SBLF Preferred Stock 114,068 114,068 114,068 Common Equity 1,197,073 1,240,429 1,282,374 Total Hilltop Equity 1,311,141 1,354,497 1,396,442 Minority Interest 781 716 720 Total Liabilities & Equity 8,904,122 9,033,432 9,396,448 |