| Hilltop Holdings Balance Sheet Loans held for sale declined $138.1 million from Q2 2014 to Q3 2014, primarily due to changes in seasonal volume Gross non-covered loans HFI increased 1.5% from Q2 2014 Gross covered loans declined by 11.1% as we continue to work through acquired FNB loans Covered OREO declined by $15.4 million primarily due to writedowns resulting from new appraisals Gross loans HFI (covered and non-covered) to deposits ratio declined to 72.5% in Q3 2014, down from 74.1% in Q2 2014, however up from 67.2% in Q4 2013 Total deposits increased $81.0 million in Q3 2014, as the increase of non-interest bearing deposits (up $159.0 million in Q3 2014) outpaced the run off of interest bearing deposits (down $78.0 million in Q3 2014) due to the continued planned run-off of FNB’s higher cost deposits Common equity increased $26.5 million due to earnings and improvement in AOCI 8 ($000s) 12/31/2013 6/30/2014 9/30/2014 Assets Cash & Federal Funds 746,023 688,785 647,588 Securities 1,261,989 1,328,716 1,332,342 Loans Held for Sale 1,089,039 1,410,873 1,272,813 Non-Covered Loans HFI, Gross 3,514,646 3,714,837 3,768,843 Allowance for Non-Covered Loan Losses (33,241) (36,431) (39,027) Non-Covered Loans HFI, Net 3,481,405 3,678,406 3,729,816 Covered Loans, Net of Allowance 1,005,308 840,898 747,514 Covered OREO 142,833 142,174 126,798 FDIC Indemnification Asset 188,291 175,114 149,788 Goodwill & Other Intangibles 322,729 317,113 314,317 Other Assets 666,505 814,369 859,426 Total Assets 8,904,122 9,396,448 9,180,402 Liabilities and Stockholders Equity Non-Int. Bearing Deposits 1,773,749 1,829,072 1,988,066 Int. Bearing Deposits 4,949,169 4,326,238 4,248,216 Total Deposits 6,722,918 6,155,310 6,236,282 Short Term Borrowings 342,087 1,187,193 845,984 Notes Payable 56,327 55,584 55,684 Junior Subordinated Debentures 67,012 67,012 67,012 Other Liabilities 403,856 534,187 551,696 Total Liabilities 7,592,200 7,999,286 7,756,658 SBLF Preferred Stock 114,068 114,068 114,068 Common Equity 1,197,073 1,282,374 1,308,907 Total Hilltop Equity 1,311,141 1,396,442 1,422,975 Minority Interest 781 720 769 Total Liabilities & Equity 8,904,122 9,396,448 9,180,402 |