FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
(Mark One)
...X.... QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
September 30, 1994
For the quarterly period ended.................................................
OR
........ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from.....................to..........................
Commission file number 0-15870
MIDLANTIC CORPORATION
...............................................................................
(Exact name of registrant as specified in its charter)
NEW JERSEY 22-2699903
..................................... .................................
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
METRO PARK PLAZA, P.O. BOX 600, EDISON, NEW JERSEY 08818
...............................................................................
(Address of principal executive offices)
(Zip Code)
(908) 321-8000
...............................................................................
(Registrant's telephone number, including area code)
...............................................................................
(Former name, former address and former fiscal year, if changed since last
report.)
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 12 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 90 days.
Yes ..X... No ......
Shares outstanding on October 31, 1994
Common Stock, par value $3.00 per share - 52,499,453 shares
2
Midlantic Corporation and Subsidiaries
FORM 10-Q
SEPTEMBER 30, 1994
PART I - FINANCIAL INFORMATION
INTRODUCTION The interim financial information disclosed in this Form 10-Q
should be read in conjunction with Midlantic Corporation's 1993
Annual Report to shareholders and Midlantic Corporation's 1993
Annual Report on Form 10-K as the disclosures contained within
those reports are considered an integral part of this
Form 10-Q.
ITEM 1. FINANCIAL STATEMENTS
The accompanying interim comparative consolidated financial
statements of Midlantic Corporation ("MC") and Subsidiaries
("Midlantic" or the "Corporation") on pages 3 through 7 and
related notes on pages 8 through 11 are unaudited and reflect
adjustments of a normal recurring nature, unless otherwise
disclosed in this Form 10-Q, which are, in the opinion of
management, necessary for a fair statement of the results for
the interim periods. Such statements were prepared in
accordance with Article 10 of Regulation S-X.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
The accompanying interim management's discussion on pages 12
through 28 provides an analysis of material changes in
financial condition and results of operations in accordance
with Item 303(b) of Regulation S-K and should be read in
conjunction with the financial statements and related notes
(see Item 1) and the tables presented on pages 29 through 46.
2
3
Midlantic Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF INCOME
(In thousands, except per share data)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
1994 1993 1994 1993
____________________________________________________________________________________________
INTEREST INCOME
Interest and fees on loans $174,284 $166,114 $505,305 $497,446
Interest on investment securities
Taxable interest income 26,685 21,095 80,144 67,319
Tax-exempt interest income 197 346 524 620
Interest on deposits with banks 4,313 4,727 13,982 14,400
Interest on other short-term investments 15,583 13,087 38,103 42,973
________ ________ ________ ________
Total interest income 221,062 205,369 638,058 622,758
________ ________ ________ ________
INTEREST EXPENSE
Interest on deposits 55,278 61,581 162,673 205,669
Interest on short-term borrowings 5,084 2,581 15,906 8,506
Interest on long-term debt 8,586 8,857 25,865 27,529
________ ________ ________ ________
Total interest expense 68,948 73,019 204,444 241,704
________ ________ ________ ________
Net interest income 152,114 132,350 433,614 381,054
Provision for loan losses 5,000 14,598 18,625 50,762
________ ________ ________ ________
Net interest income after provision
for loan losses 147,114 117,752 414,989 330,292
NONINTEREST INCOME
Trust income 11,285 10,499 31,927 31,063
Service charges on deposits 20,029 19,523 57,995 57,864
Investment securities (losses) gains -- 3 (3,374) 4,863
Net gains on disposition of assets -- -- 25,056 --
Other 18,056 13,266 55,324 45,338
________ ________ ________ ________
Total noninterest income 49,370 43,291 166,928 139,128
________ ________ ________ ________
196,484 161,043 581,917 469,420
________ ________ ________ ________
NONINTEREST EXPENSES
Salaries and benefits 58,223 55,738 172,338 162,120
Net occupancy 10,469 10,970 33,524 33,166
Equipment rental and expense 5,922 5,777 18,837 20,509
Other real estate owned, net (687) 13,251 5,282 93,044
FDIC assessment charges 7,005 8,102 21,386 25,706
Legal and professional fees 11,512 13,566 32,647 37,883
Other 22,395 21,903 76,130 70,001
________ ________ ________ ________
Total noninterest expenses 114,839 129,307 360,144 442,429
________ ________ ________ ________
(continued on next page)
4
Midlantic Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF INCOME
(In thousands, except per share data)
(continued)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
1994 1993 1994 1993
____________________________________________________________________________________________
Income before income taxes and cumulative
effect of the changes in accounting principle 81,645 31,736 221,773 26,991
Income tax expense (benefit) 5,398 (15,151) 19,894 (45,345)
________ ________ ________ ________
Income before cumulative effect of the
changes in accounting principle 76,247 46,887 201,879 72,336
Cumulative effect of the change in
accounting for postemployment benefits -- -- (7,528) --
Cumulative effect of the change
in accounting for income taxes -- -- -- 38,962
________ ________ ________ ________
NET INCOME $ 76,247 $ 46,887 $194,351 $111,298
======== ======== ======== ========
INCOME APPLICABLE TO PRIMARY
COMMON SHARES
Income before cumulative effect
of the changes in accounting principle $75,341 $45,981 $199,160 $ 69,618
Net income 75,341 45,981 191,632 108,580
Income applicable to fully
diluted common shares
Income before cumulative effect
of the changes in accounting principle 76,319 47,002 202,143 72,681
Net income 76,319 47,002 194,615 111,643
======== ======== ======== ========
INCOME PER COMMON SHARE
Income before cumulative effect
of the changes in accounting principle
Primary $1.42 $.87 $3.76 $1.39
Fully diluted 1.40 .86 3.71 1.39
Cumulative effect of the changes in
accounting principle
Postemployment benefits
Primary -- -- (.14) --
Fully diluted -- -- (.14) --
Income taxes
Primary -- -- -- .77
Fully diluted -- -- -- .76
Net income
Primary 1.42 .87 3.62 2.16
Fully diluted 1.40 .86 3.57 2.15
======== ======== ======== ========
AVERAGE COMMON SHARES AND COMMON SHARE
EQUIVALENTS
Primary 53,097 52,969 52,944 50,240
Fully diluted 54,618 54,601 54,501 51,939
======== ======== ======== ========
<FN>
See Notes to Consolidated Financial Statements.
5 1/2
Midlantic Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEET
(Dollars in thousands)
SEPTEMBER 30 DECEMBER 31
1994 1993
____________________________________________________________________________________
ASSETS
Cash and due from banks $ 923,580 $ 712,960
Interest-bearing deposits in other banks 257,723 488,821
Other short-term investments 1,202,912 1,290,000
Investment securities (market value 1994,
$2,241,104; 1993, $2,467,793) 2,305,813 2,455,410
Total loans (net of unearned income of $144,257
in 1994 and $137,241 in 1993) 8,213,030 8,409,697
Less: allowance for loan losses 357,163 400,311
___________ ___________
Net loans 7,855,867 8,009,386
___________ ___________
Premises and equipment, net 146,459 155,129
Due from customers on acceptances 11,451 11,084
Other real estate owned, net 98,863 132,670
Taxes receivable and net deferred tax assets 185,105 202,823
Other assets 300,909 450,895
___________ ___________
Total assets $13,288,682 $13,909,178
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Domestic deposits
Noninterest-bearing demand $ 2,666,200 $ 2,839,885
Interest-bearing demand 1,308,077 1,433,690
Savings 1,671,969 1,582,614
Retail money market accounts 1,985,101 2,193,582
CDs over $100,000 576,913 423,134
Other time 2,676,934 3,105,623
Overseas branch deposits 10,751 9,273
___________ ___________
Total deposits 10,895,945 11,587,801
___________ ___________
Short-term borrowings 553,717 674,497
Bank acceptances outstanding 11,451 11,084
Other liabilities 146,918 126,480
Long-term debt 373,000 386,752
___________ ___________
Total liabilities 11,981,031 12,786,614
___________ ___________
5 2/2
Shareholders' equity
Capital stock
Preferred stock: no par value
Authorized 40,000,000 shares
Issued 500,000 shares in 1994 and 1993 50,000 50,000
Common stock: par value $3 per share
Authorized 150,000,000 shares
Issued 52,491,042 shares in 1994 and
52,173,999 shares in 1993 157,473 156,522
Surplus 610,115 603,732
Retained earnings 491,898 312,310
Net unrealized holding losses on available
for sale securities, net of taxes (1,835) --
___________ ___________
Total shareholders' equity 1,307,651 1,122,564
___________ ___________
Total liabilities and shareholders' equity $13,288,682 $13,909,178
=========== ===========
<FN>
See Notes to Consolidated Financial Statements.
5
6 1/2
Midlantic Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF CASH FLOWS
(In thousands)
FOR THE NINE MONTHS ENDED SEPTEMBER 30 1994 1993
______________________________________________________________________________________
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 194,351 $ 111,298
Adjustments to reconcile net income
to net cash provided by operating activities
Provision for loan and OREO losses 26,125 149,810
Depreciation of premises and equipment 17,135 18,366
Amortization of goodwill and other intangibles 4,843 4,756
Deferred income tax expense 46,054 27,371
Cumulative effect of changes in accounting principle
Income taxes -- (38,962)
Postemployment benefits 7,528 --
Net accretion of investment securities (6,389) (19,731)
Accretion of net deferred loan fees (7,043) (7,570)
Net gains on the sales of assets (31,946) (11,938)
Net increase in trading account assets (2,173) (581)
Net decrease in OREO 5,226 24,927
Net increase in accrued interest receivable (22,671) (24,295)
Net decrease in accrued interest payable (7,003) (18,725)
Net (increase) decrease in taxes receivable and
net deferred tax assets (27,089) 35,354
Net decrease (increase) in other assets 37,804 (37,984)
Net increase (decrease) in other liabilities 15,588 (21,699)
Other (764) (4,278)
___________ ___________
Net cash provided by operating activities 249,576 186,119
___________ ___________
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from bulk sales of loans and OREO 222,546 220,802
Proceeds from sales of OREO and loans 53,076 74,146
Net decrease in money market investments with
an original maturity of 3 months or less 607,123 606,137
Proceeds from money market investments with an
original maturity of greater than 3 months 674,040 1,562,097
Purchases of money market investments with an
original maturity of greater than 3 months (962,977) (1,783,040)
Proceeds from sales of available-for-sale securities 889,455 577,575
Proceeds from matured investment securities 866,086 471,015
Purchases of investment securities (1,603,873) (1,043,554)
Net decrease in loans 57,631 56,644
Purchases of premises and equipment (8,701) (13,717)
Sales of premises and equipment 399 1,750
___________ ___________
Net cash provided by investing activities 794,805 729,855
___________ ___________
6 2/2
CASH FLOWS FROM FINANCING ACTIVITIES
Net decrease in deposits (691,856) (1,049,092)
Net (decrease) increase in short-term borrowings (120,780) (28,847)
Payments on long-term debt (13,752) (50,360)
Cash dividends paid (13,857) --
Proceeds from issuances of common stock 6,484 108,035
___________ ___________
Net cash used by financing activities (833,761) (1,020,264)
___________ ___________
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS $ 210,620 $ (104,290)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 712,960 799,194
___________ ___________
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 923,580 $ 694,904
=========== ===========
<FN>
See Notes to Consolidated Financial Statements.
6
7 1/2
Midlantic Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
(In thousands, except share and per share data)
FOR THE NINE MONTHS ENDED SEPTEMBER 30 1994 1993
___________________________________________________________________________________________
PREFERRED STOCK AT JANUARY 1 AND SEPTEMBER 30 $ 50,000 $ 50,000
========== ==========
COMMON STOCK
Balance at January 1 $ 156,522 $ 138,443
Issuance of 5,750,000 common shares
in a public offering -- 17,250
Issuance of 35,776 common shares in 1994 and
130,487 common shares in 1993 for preferred
stock dividend 107 392
Issuance of 233,528 common shares and 2,042 common
treasury shares in 1994 and 22,096 common shares
and 4,981 common treasury shares in 1993 for
stock options 701 190
Issuance of 47,589 common shares in 1994 and
5,747 common shares in 1993 purchased by
Midlantic's 401(k) and Dividend Reinvestment Plans 143 17
__________ __________
Balance at September 30 $ 157,473 $ 156,292
========== ==========
SURPLUS
Balance at January 1 $ 603,732 $ 509,464
Issuance of common shares for preferred
stock dividend 799 2,327
Issuance of common shares and common treasury
shares for stock options 4,358 446
Issuance of common shares in a public offering -- 89,890
Issuance of common shares purchased by
Midlantic's 401(k) and Dividend Reinvestment Plans 1,226 124
__________ __________
Balance at September 30 $ 610,115 $ 602,251
========== ==========
RETAINED EARNINGS
Balance at January 1 $ 312,310 $ 145,578
Net income 194,351 111,298
Cash dividends paid in 1994
Preferred stock (1,813) --
Common stock (12,044) --
Issuance of common shares for
preferred stock dividend (906) (2,719)
__________ __________
Balance at September 30 $ 491,898 $ 254,157
========== ==========
NET UNREALIZED HOLDING GAINS (LOSSES)
ON AVAILABLE FOR SALE SECURITIES
Cumulative effect of adoption of change
in accounting for investment securities $ 1,859 $ --
Change in unrealized holding gains (3,694) --
__________ __________
Balance at September 30 $ (1,835) $ --
========== ==========
7 2/2
TREASURY STOCK
Balance at January 1 $ -- $ (23)
Addition of 2,042 common shares in 1994
and 4,081 common shares in 1993 (56) (95)
Issuance of 2,042 common treasury
shares in 1994 and 4,981 common
treasury shares in 1993 for stock options 56 118
__________ __________
Balance at September 30 $ -- $ --
========== ==========
TOTAL SHAREHOLDERS' EQUITY
Balance at January 1 $1,122,564 $ 843,462
Net changes during period 185,087 219,238
__________ __________
Balance at September 30 $1,307,651 $1,062,700
========== ==========
7
8
Midlantic Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
RECLASSIFICATIONS - Certain captions in the financial statements presented for
prior periods have been reclassified to conform with the 1994 presentation.
Effective June 30, 1994 and for all prior periods presented, the Corporation
reclassified factored receivables and the allowance for factored receivables
from other assets/other liabilities to loans and the allowance for loan
losses, respectively. Net discount income earned on factored receivables was
reclassified from noninterest income to interest income on loans while the
provision for losses on factored receivables was transferred from other
noninterest expenses to the provision for loan losses. Such reclassifications
were made to conform with general industry practice and did not have a
material effect on Midlantic's results of operations or financial condition.
ASSETS HELD FOR ACCELERATED DISPOSITION - During 1993 and 1994, the
Corporation initiated and completed two major bulk sale programs of distressed
real estate assets. Prior to their actual sales, these assets, comprised of
commercial real estate loans and other real estate owned ("OREO"), were
transferred to other assets as assets held for accelerated disposition
("AHAD"). Such assets were carried at fair value less the estimated cost of
disposing of the properties ("net realizable value").
In the first bulk sale program, Midlantic transferred loans and OREO with a
book value and a net realizable value of $292.9 million and $208.4 million,
respectively, to AHAD during the first nine months of 1993. All of the assets
identified for accelerated disposition were sold by the end of the third
quarter of 1993.
In the second bulk sale program, commenced in December 1993, the Corporation
initially transferred loans and OREO with a book value and a net realizable
value of $292.2 million and $158.2 million, respectively, to AHAD. During the
first six months of 1994, additional loans and OREO with a book value of $69.1
million and a net realizable value of $56.9 million, were transferred to AHAD.
Substantially all of the assets designated for bulk sale at year-end 1993 and
during 1994 were sold by the end of the second quarter of 1994. A gain of
$25.1 million was realized in the second quarter of 1994 on these sales. At
September 30, 1994, $18.4 million of assets designated for accelerated
disposition remained outstanding. Such assets are expected to be sold or
settled on an individual basis by year-end 1994.
CAPITAL STOCK
COMMON STOCK - On October 19, 1994, the Board of Directors of MC ("the Board")
declared a quarterly cash dividend on the Corporation's common stock of $.17
per share to shareholders of record on November 1, 1994, payable on November
14, 1994. This followed the declaration and payment of a cash dividend of
$.13 per share on the common stock during the third quarter of 1994 and $.10
per share during the second quarter of 1994.
On May 4, 1993, Midlantic issued, through a public offering, 5.750 million
shares of common stock for a net cash price of $107.1 million.
PREFERRED STOCK - On September 21, 1994, the Board declared a cash dividend on
MC's Term Adjustable Rate Cumulative Preferred Stock - Series A (the
"Preferred Stock") of $906 thousand, representing full payment of the third
quarter 1994 dividend requirement, payable in the fourth quarter of 1994.
8
9
Based upon a July 22, 1992 agreement between Midlantic and the holder of the
Preferred Stock, dividends on the Preferred Stock for the second half of 1991
(as well as payments in arrears) and all of 1992 and 1993 were paid through
the issuance of shares of Midlantic's common stock in lieu of a cash payment.
Pursuant to that agreement, Midlantic, at its discretion, may pay dividends in
cash or in shares of common stock or in any combination thereof, so long as
any such issuance would not result in the holder of the Preferred Stock being
the beneficial owner of more than 4.99 percent of the outstanding shares of
Midlantic's common stock.
FINANCIAL INSTRUMENTS - The following table summarizes Midlantic's significant
off-balance sheet financial instruments at September 30, 1994:
SEPTEMBER 30
(In thousands) 1994
____________________________________________________________________________
Unused commitments to extend credit $2,840,102
Financial standby letters of credit and
similar arrangements 112,407
Performance standby letters of credit and
similar arrangements 144,866
Commercial letters of credit and other short-term
trade-related contingencies 41,720
Notional amount of interest rate swaps (1)
Agreements to receive a fixed rate of interest 3,248,289
Agreements to pay a fixed rate of interest 598,500
Agreements to receive and pay a variable
rate of interest 300,000
Foreign exchange contracts (2) 55,265
============================================================================
(1) For a dicussion on interest rate swaps, see pages 24 through 26.
(2) Foreign exchange contracts are provided as a service to the Corporation's
customers or used by the Corporation for risk-management purposes.
Gains and losses on foreign exchange contracts are immaterial.
STATEMENT OF CASH FLOWS - Cash paid during the first nine months of 1994 and
1993 for interest on deposits, short-term borrowings and long-term debt
amounted to $195.0 million and $260.4 million, respectively. Net cash paid
for federal and state income taxes during the first nine months of 1994 was
$640 thousand. For the same period of 1993, a net cash refund of $85.0
million was received.
During the first nine months of 1994 and 1993, $17.9 million and $113.2
million, respectively, of loans, net of charge-offs, were transferred into
OREO. The transfer of loans to OREO and the transfer of loans and OREO to
assets held for accelerated disposition constituted non-cash transactions and,
accordingly, are not reflected in the statement of cash flows.
POSTEMPLOYMENT BENEFITS - In the first quarter of 1994, Midlantic adopted
Statement of Financial Accounting Standards ("FAS") No. 112 "Employers'
Accounting for Postemployment Benefits" as a cumulative effect of a change in
accounting principle. The cumulative effect of this change in accounting
principle reduced net income for the first nine months of 1994 by $7.5 million
(net of taxes) or .14 per fully diluted common share. FAS No. 112 requires
accrual accounting for postemployment benefits (benefits such as severance and
disability payments to former or inactive employees after employment but
9
10
before retirement) under the following circumstances: if the employees' rights
to those benefits are attributable to services already rendered and the rights
to those benefits accumulate or vest and if payment of the benefits is
probable and the amount of the benefits can be reasonably estimated. If the
four criteria mentioned cannot be met, the employer should accrue an
obligation for these benefits when payment is both probable and estimable.
Prior to the adoption of FAS No. 112, Midlantic accounted for postemployment
benefits on a pay-as-you-go basis.
ACCOUNTING FOR INVESTMENTS IN DEBT AND EQUITY SECURITIES - As of January 1,
1994, Midlantic adopted FAS No. 115 "Accounting for Certain Investments in
Debt and Equity Securities" which establishes the accounting and reporting for
investments in equity securities that have readily determinable fair values
and for all investments in debt securities. In accordance with FAS No. 115,
those investments are classified and accounted for in three categories: (1)
held to maturity securities, which are reported at amortized cost; (2)
trading securities, which are reported at fair value with unrealized gains and
losses included in earnings (which is consistent with Midlantic's prior
accounting policy for such securities); and (3) available-for-sale securities,
which are reported at fair value with unrealized gains and losses, net of
applicable income taxes, reported as a separate component of shareholders'
equity and excluded from earnings. Data for periods prior to January 1, 1994
have not been restated.
Net unrealized holding losses on available-for-sale securities were $1.8
million at September 30, 1994, compared to a $1.9 million gain which was
recorded on January 1, 1994 when FAS No. 115 was adopted, and were included as
a component of shareholders' equity.
The investment securities portfolio at September 30, 1994 was comprised of the
following:
(In thousands) SEPTEMBER 30, 1994
_________________________________________________________________________
Securities held to maturity $1,791,281*
Securities available for sale 492,974*
Trading securities 21,558
_________________________________________________________________________
Total investment securities $2,305,813
=========================================================================
* At September 30, 1994, the market value of securities held to maturity
amounted to $1,726,573 while the carrying value of securities available
for sale was $496,056.
INCOME TAXES - In the first quarter of 1993, the Corporation adopted FAS No.
109 "Accounting for Income Taxes" as a cumulative effect of a change in
accounting principle. The cumulative effect of this change in accounting
principle increased year-to-date, September 30, 1993 net income by $39.0
million or $.76 per fully diluted common share. FAS No. 109 requires a change
from the "deferred tax method", utilized by the Corporation prior to 1993, to
a comprehensive tax allocation using the "liability method" of accounting for
income taxes. Under the liability method, deferred income taxes are provided
for temporary differences based upon the expected tax rates in the years that
payment or receipt of such taxes is expected, and adjustment of the deferred
tax asset or liability is required to reflect subsequent changes in income tax
rates. The establishment of a valuation allowance is required for that
10
11
portion of a deferred tax asset for which a tax benefit is not expected to be
realized. As of September 30, 1994, the Corporation had $26.4 million of FAS
No. 109 valuation reserves which represent currently unrecognized federal and
state income tax benefits.
POSTRETIREMENT BENEFIT EXPENSES - In the first quarter of 1993, the
Corporation adopted FAS No. 106 "Employers' Accounting for Postretirement
Benefits Other Than Pensions" which requires that the projected future cost of
providing postretirement health care and other benefits be recognized on an
accrual basis during the periods employees provide services to earn those
benefits. The transition obligation, which is the unfunded and unrecognized
accumulated postretirement benefit obligation for all plan participants at the
time of adoption, is amortized by the Corporation (at its election) on a
straight-line basis over a period of 20 years, beginning in 1993 and is
included as a component of net periodic postretirement cost. The effect of
the change in accounting for postretirement benefits from a cash basis to an
accrual basis did not significantly impact the Corporation's earnings.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENT - In May, 1993, the Financial
Accounting Standards Board ("FASB") issued FAS No. 114 "Accounting by
Creditors for Impairment of a Loan" and in October 1994, issued FASB No. 118
"Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosure", both of which are effective for fiscal years beginning after
December 15, 1994. Under FAS No. 114 an impaired loan is defined as a loan
for which it is probable, based on current information, that the lender will
not collect all amounts due under the contractual terms of the loan agreement.
FAS No. 114 requires that impaired loans be measured based upon either the
present value of expected future cash flows discounted at the loan's effective
interest rate, the loan's observable market price or the fair value of the
collateral if the loan is collateral dependent. FAS No. 118 amends the
provisions of FAS No. 114 regarding the recognition of interest income on
impaired loans, allowing banks to substantially use the methods of income
recognition presently in effect. Midlantic is in the process of evaluating
various adoption alternatives and has not determined the effect of adoption,
nor does the Corporation plan to elect early adoption.
11
12 1/2
MIDLANTIC CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
SUMMARY
_______
Midlantic Corporation and Subsidiaries ("Midlantic" or the "Corporation")
reported net income of $76.2 million or $1.40 per fully diluted common share
for the three months ended September 30, 1994 compared with net income of
$46.9 million or $.86 per fully diluted common share for the corresponding
period of 1993. For the nine months ended September 30, 1994, net income
amounted to $194.4 million or $3.57 per fully diluted common share compared
with net income of $111.3 million or $2.15 per fully diluted common share for
the first nine months of 1993.
Income before taxes, credit provisions and certain nonrecurring gains or
charges ("core earnings") amounted to $82.3 million in the third quarter of
1994 or 42.4 percent over the level recorded in the third quarter of 1993. For
the first nine months of 1994, core earnings were $222.5 million compared to
$161.9 million in 1993. The rise in core earnings primarily reflects higher
levels of net interest income due to increasing yields on earning assets,
particularly prime rate-based loans, and a decline in nonaccrual assets. The
following table summarizes Midlantic's results of operations for the three
months and nine months ended September 30, 1994 and 1993:
12 2/2
MAJOR COMPONENTS OF THE RESULTS OF OPERATIONS
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
(In thousands) 1994 1993 1994 1993
___________________________________________________________________________________________
INCOME BEFORE TAXES, CREDIT PROVISIONS
AND NONRECURRING ITEMS ("CORE EARNINGS")
Net interest income $152,114 $132,350 $433,614 $381,054
Noninterest income* 46,915 43,288 142,791 134,265
Noninterest expenses* 116,730 117,825 353,869 353,468
________ ________ ________ ________
CORE EARNINGS 82,299 57,813 222,536 161,851
________ ________ ________ ________
ADDITIONS
Investment securities (losses) gains -- 3 (3,374) 4,863
Net gains on the bulk sales of assets -- -- 25,056 --
Net gains on the sales of OREO 3,391 3,634 7,325 10,087
Other nonrecurring noninterest income 2,455 -- 2,455 --
DEDUCTIONS
Provision for loan losses 5,000 14,598 18,625 50,762
Provision for OREO 1,500 15,116 7,500 99,048
Expenses relating to the consolidation
of bank subsidiaries -- -- 6,100 --
________ ________ ________ ________
Income before income taxes and cumulative
effect of changes in accounting principle 81,645 31,736 221,773 26,991
Income tax expense (benefit) 5,398 (15,151) 19,894 (45,345)
________ ________ ________ ________
Income before cumulative effect of
changes in accounting principle 76,247 46,887 201,879 72,336
________ ________ ________ ________
Cumulative effect of changes in
accounting principle -- -- (7,528) 38,962
________ ________ ________ ________
NET INCOME $ 76,247 $ 46,887 $194,351 $111,298
======== ======== ======== ========
<FN>
*Noninterest income excludes investment securities gains or losses, net gains on the bulk
sale of assets and other nonrecurring noninterest income, while noninterest expenses
excludes expenses relating to the consolidation of operations of bank subsidiaries.
12
13
RECENT ACTIVITIES OF THE CORPORATION
____________________________________
On August 26, 1994, Continental Bank ("CB") merged into Midlantic National
Bank ("MNB") and the combined bank was named Midlantic Bank, National
Association ("MB"). Also in August 1994, in connection with this merger,
MNB's direct parent, Midlantic Banks Inc., was merged into Midlantic
Corporation ("MC"). During the second quarter of 1994, Midlantic recorded an
accrual of $6.1 million (or less than one percent of total year-to-date
revenue) for one-time expenses relating to the consolidation of bank
subsidiaries, which included the cost of communicating the change in names,
new stationery and forms and severance expenses resulting from the elimination
of duplicate operations.
In March 1994, following Midlantic's significant improvements in financial
condition and performance, asset quality and capital ratios, the Federal
Reserve Bank of New York ("FRB") and the Office of the Comptroller of the
Currency ("OCC") terminated the written agreements under which the Corporation
and MNB operated. In addition, in April 1994, the Corporation's Board of
Directors (the "Corporation's Board") approved the first cash dividend on
Midlantic's common stock since the third quarter of 1990, of $.10 per common
share. In the following two quarters, the Corporation raised its cash
dividend to common shareholders to $.13 per common share (declared in July)
and $.17 per common share (declared in October).
During 1993 and 1994, the Corporation initiated and completed two major bulk
sales programs primarily consisting of distressed real estate assets. The
Corporation sold commercial real estate loans and other real estate owned
("OREO") with a gross book value of approximately $300 million in each of the
bulk sales programs. Prior to the sales, these assets were transferred to
other assets as "assets held for accelerated disposition" and carried at net
realizable value. The first bulk sales program was initiated and completed in
1993, while the second bulk sales program, initiated in late 1993, was
substantially completed in the second quarter of 1994. In the second quarter
of 1994, the Corporation realized a net gain on assets sold in bulk sales of
$25.1 million. At September 30, 1994, $18.4 million of assets designated for
accelerated disposition remained outstanding. Such assets are expected to be
sold or settled on an individual basis by the end of 1994.
13
14
RESULTS OF OPERATIONS
THIRD QUARTER 1994 VS. THIRD QUARTER 1993
NINE MONTHS ENDED SEPTEMBER 30, 1994 VS. NINE MONTHS ENDED SEPTEMBER 30, 1993
NET INTEREST INCOME
___________________
Net interest income ("NII") for the third quarter of 1994 exceeded that of the
third quarter of 1993 by $19.8 million or 14.9 percent. For the nine months
ended September 30, 1994, NII increased $52.6 million or 13.8 percent over the
comparable period of 1993.
NET INTEREST INCOME/NET INTEREST MARGIN
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
(Dollars in thousands) 1994 1993 Variance 1994 1993 Variance
_________________________________________________________________________________________
Net interest income $152,114 $132,350 $19,764 $433,614 $381,054 $52,560
Net interest margin* 4.98% 4.25% .73% 4.71% 4.07% .64%
________ ________ _______ ________ ________ _______
<FN>
*Net interest income (not on a tax-equivalent basis) as a percent of those average
assets which generate contractual interest receivables.
NII for the nine month period ended September 30, 1994 was favorably affected
by declining funding costs accompanied by reductions in nonaccrual assets and
growth in the consumer loan portfolio which more than offset reductions in
average interest-earning assets. While funding costs, in general, began to
rise with market rates in the quarter ended September 30, 1994, earning asset
yields increased in amounts greater than the increase in funding costs.
Average interest-earning assets declined $230.6 million and $226.1 million for
the three months and nine months ended September 30, 1994, respectively, when
compared with average interest-earning assets for the corresponding periods of
1993. This primarily reflected a decline in deposits, particularly retail
certificates of deposits bearing relatively higher rates of interest. This
decline in funding was accompanied by a contraction in average loans of $258.7
million and $292.1 million for the quarter and nine months ended September 30,
1994, respectively, compared to the same periods of last year. Loans sold in
bulk sales or identified for accelerated disposition (and accompanying
writedowns to net realizable value), as well as other loan charge offs were
significant factors in the decline in loans for the quarter and year-to-date
periods of 1994 compared with the same periods of the prior year. Commercial
loans and real estate loans fell by $216.1 million or 6.7 percent and $589.0
million or 16.8 percent, respectively, when comparing average balances for the
first nine months of 1994 and 1993. This decline was partially offset by a
$512.9 million or 27.5 percent rise in average consumer loans during the same
period.
14
15 1/2
AVERAGE BALANCES
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
(In millions) 1994 1993 Variance 1994 1993 Variance
_______________________________________________________________________________________
Interest-earning assets $12,120 $12,351 $(231) $12,299 $12,525 $(226)
Interest-bearing
sources of funds 9,147 9,730 (583) 9,474 10,074 (600)
Noninterest-bearing
sources of funds* 2,973 2,621 352 2,825 2,451 374
_______ _______ _____ _______ _______ _____
<FN>
*Primarily comprised of noninterest-bearing demand deposits.
The net interest margin increased 73 basis points and 64 basis points in the
third quarter and first nine months of 1994, respectively, as compared to the
same periods of 1993, primarily reflecting (i) the favorable impact of the
increase in short-term market interest rates on interest-earning asset yields
over funding rates and (ii) the significant rise in noninterest-bearing funds
(primarily demand deposits) supporting the earning-asset portfolio.
PROVISION FOR LOAN LOSSES
_________________________
The provision for loan losses was $5.0 million and $18.6 million for the third
quarter and first nine months of 1994, respectively, compared with $14.6
million and $50.8 million for the corresponding periods of 1993. Based upon
Midlantic's methodology for establishing an allowance for loan losses as
discussed in the "Asset Quality" and "Allowance for Loan Losses" sections of
this report, Midlantic believes that its allowance for loan losses was
adequate at September 30, 1994 to absorb estimated losses in its credit
portfolios.
NONINTEREST INCOME
__________________
NONINTEREST INCOME
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
(In thousands) 1994 1993 Variance 1994 1993 Variance
__________________________________________________________________________________________
Trust income $11,285 $10,499 $ 786 $ 31,927 $ 31,063 $ 864
Service charges on
deposit accounts 20,029 19,523 506 57,995 57,864 131
Investment securities
(losses) gains -- 3 (3) (3,374) 4,863 (8,237)
Income earned on factoring
receivables 1,921 1,871 50 5,609 5,375 234
Net gains on bulk sales
of assets -- -- -- 25,056 -- 25,056
Miscellaneous 16,135 11,395 4,740 49,715 39,963 9,752
_______ _______ ______ ________ ________ _______
Total noninterest income $49,370 $43,291 $6,079 $166,928 $139,128 $27,800
======= ======= ====== ======== ======== =======
15 2/2
Trust fees for both the three month and nine month periods ended September 30,
1994 benefitted from a higher level of investment advisory fees (reflecting
both revised fee schedules and an expansion in business activity) from the
"Compass Capital Group", Midlantic's proprietary mutual fund group, fees
generated from "Enhanced Asset Management", a financial tool that matches
asset allocation to the trust or investment client's risk and return
objectives and the sales of annuity contracts. The favorable impact of such
fees was partially offset by the termination of a small number of employee
benefit accounts.
15
16 1/2
For the nine months ended September 30, 1994, net investment securities losses
were $3.4 million (gross losses of $6.4 million and gross gains of $3.0
million) compared with net investment securities gains of $4.9 million (gross
gains of $5.3 million and gross losses of $.4 million) for the corresponding
period of 1993. Net losses on the sale of available for sale securities in
1994 were realized primarily from the sale of nearly $900 million of U.S.
Treasury securities, the proceeds of which were then available for
reinvestment at higher yields. Gains in 1993 were realized from the sale of
$562 million of U.S. Treasury securities in the first quarter that had been
previously identified for sale.
During the second quarter of 1994, the Corporation recorded $25.1 million of
net gains on the sale of loans and OREO that had previously been identified
for accelerated disposition (see "Recent Activities of the Corporation"). The
$4.7 million and $9.8 million rise in miscellaneous noninterest income for the
quarter and year-to-date periods of 1994, respectively, primarily reflected
revenues received from assets held for accelerated disposition prior to their
sale, income earned on the outsourcing of official checks and higher levels of
automated teller fees. In the third quarter of 1994, the Corporation also
realized $2.5 million of nonrecurring income representing interest earned on
an income tax refund of $1.5 million and a $1.0 million gain on the sale of a
loan.
NONINTEREST EXPENSES
____________________
NONINTEREST EXPENSES
THREE MONTHS ENDED NINE MONTHS ENDED
September 30 September 30
(In thousands) 1994 1993 Variance 1994 1993 Variance
_____________________________________________________________________________________________
Salaries and benefits $ 58,223 $ 55,738 $ 2,485 $172,338 $162,120 $ 10,218
Net occupancy 10,469 10,970 (501) 33,524 33,166 358
Equipment rental and expense 5,922 5,777 145 18,837 20,509 (1,672)
Other real estate owned, net (687) 13,251 (13,938) 5,282 93,044 (87,762)
FDIC assessment charges 7,005 8,102 (1,097) 21,386 25,706 (4,320)
Legal and professional fees 11,512 13,566 (2,054) 32,647 37,883 (5,236)
Expenses relating to the
consolidation of bank
subsidiaries -- -- -- 6,100 -- 6,100
Miscellaneous 22,395 21,903 492 70,030 70,001 29
________ ________ ________ ________ ________ ________
TOTAL NONINTEREST EXPENSES $114,839 $129,307 $(14,468) $360,144 $442,429 $(82,285)
======== ======== ======== ======== ======== ========
Salaries and benefits expense increased $2.5 million or 4.5 percent for the
third quarter of 1994 and increased $10.2 million or 6.3 percent for the first
nine months of 1994. The increase in salaries and benefits expense primarily
reflected performance-based salary increases granted employees and accruals
for incentive bonus and 401(k) plans. The 401(k) plan and certain incentive
plans were not in effect during the first half of 1993.
16 2/2
Expenses for premises and fixed assets (net occupancy and equipment rental
expenses) declined $356 thousand in the third quarter and $1.3 million for the
first nine months of 1994 primarily reflecting a decline in depreciation. The
year-to-date period of 1994 also included heavier than normal snow and ice
removal costs incurred earlier in the year.
Expenses associated with OREO decreased $13.9 million for the third quarter of
1994 compared to the corresponding period of 1993. On a year-to-date basis,
16
17
OREO expenses in 1994 declined $87.8 million compared to the same period in
1993. Included in the third quarter and year-to-date 1994 expenses were
charges of $1.5 million and $7.5 million, respectively, which adjusted the
carrying value of certain OREO properties to approximate net realizable value.
This compares with adjustments to carrying value of $15.1 million and $99.0
million for the corresponding periods of 1993, respectively. The significant
decline in such adjustments in 1994 is primarily due to lower levels of OREO
assets and to an apparent price stabilization on many OREO properties as
reflected by appraisals received during these periods. Included in the first
quarter of 1993 was $34.0 million provided against those OREO properties
transferred to "assets held for accelerated disposition" and subsequently sold
later in the year. That special provision represented the adjustment to
carrying values necessary in the Corporation's judgment, at that time, to
reflect the net realizable value of those assets when liquidated in an
accelerated manner in bulk sales transactions. OREO expenses in both 1994 and
1993 also included operating costs, net of rental income, for OREO properties
and net gains or losses on OREO sold in the normal course of business. For
both the third quarter and year-to-date periods of 1994 rental income and net
gains on the sale of OREO exceeded total operating costs.
The Federal Deposit Insurance Corporation ("FDIC") assessment decreased by
$1.1 million or 13.5 percent for the three months ended September 30, 1994 and
decreased by $4.3 million or 16.8 percent for the first nine months of 1994
largely as a result of a decline in the premium paid by Midlantic's bank
subsidiaries and a decrease in deposit funding. The level of expenses in the
first half of 1993 had increased following imposition of a new risk-based
assessment system which was adopted by the FDIC as of January 1, 1993. The
assessment fees on Midlantic's bank subsidiaries were reduced later in 1993
and again as of January 1, 1994. A further decrease in MB's assessment rate
is anticipated as of January 1, 1995.
The decline in legal and professional fees of $2.1 million or 15.1 percent for
the third quarter of 1994 and $5.2 million or 13.8 percent for year-to-date
1994, was primarily due to a reduction in loan workout expenses which is a
reflection of the Corporation's lower level of problem assets.
Miscellaneous noninterest expenses for the three months and nine months ended
September 30, 1994 were substantially the same when compared to the quarter
and year-to-date periods of 1993.
INCOME TAXES
____________
ADOPTION OF FAS NO. 109
In the first quarter of 1993, Midlantic adopted FAS No. 109 "Accounting for
Income Taxes" which requires a shift from the "deferred tax method," formerly
utilized by the Corporation, to the "liability method" of accounting for
income taxes and the establishment, when required, of a valuation allowance
for deferred tax assets. Midlantic adopted FAS No. 109 by recognizing the
effect of adoption as a cumulative change in accounting principle. The
adoption of FAS No. 109 provided the Corporation with an income credit,
realized in the first quarter of 1993, of $39.0 million or $.76
per fully diluted common share (on a year-to-date basis). As of September 30,
1994, the Corporation had $26.4 million of FAS No. 109 valuation reserves,
which represent currently unrecognized federal and state income tax benefits.
17
18
GENERAL
Midlantic recorded income tax expenses of $5.4 million and $19.9 million in
the third quarter and first nine months of 1994, respectively, and tax
benefits of $15.2 million and $45.3 million for the corresponding periods of
1993. Tax expenses recorded ins the third quarter and first nine months of
1994 were comprised of tax benefits of $27.8 million and $69.2 million,
respectively, related to a reduction in the FAS No. 109 tax valuation reserve
and $33.2 million and $89.1 million, respectively, of federal and state income
tax expenses on operating earnings. The tax benefit recorded for the third
quarter of 1993 was comprised of a tax benefit of $27.7 million primarily
related to a reduction in the tax valuation reserve less $12.5 million of
federal and state income tax expenses on operating earnings. For year-to-date
1993, a tax benefit primarily related to a reduction in the tax valuation
reserve of $53.7 million was realized, less $8.4 million of federal and state
income taxes on operating earnings. The tax valuation reserve adjustments are
the result of Midlantic's assessment of the future realization of its deferred
tax asset based upon estimated future profitability.
POSTEMPLOYMENT BENEFIT EXPENSES
_______________________________
In the first quarter of 1994, Midlantic adopted FAS No. 112 "Employers'
Accounting for Postemployment Benefits" as a cumulative effect of a change in
accounting principle amounting to a charge of $7.5 million, net of income
taxes, or $.14 per fully diluted common share (on a year-to date basis). FAS
No. 112 requires accrual accounting for certain postemployment benefits
(benefits such as disability and health benefits to former or inactive
employees after employment but before retirement) under the following
circumstances: if the employees' rights to those benefits are attributable to
services already rendered, the rights to those benefits accumulate or vest,
and if payment of the benefits is probable and the amount of the benefits can
be reasonably estimated. If the four criteria mentioned cannot be met, the
employer should accrue an obligation for these benefits when payment is both
probable and estimable. Midlantic previously accounted for postemployment
benefits on a pay-as-you-go basis.
POSTRETIREMENT BENEFIT EXPENSES
_______________________________
In the first quarter of 1993, the Corporation adopted FAS No. 106 "Employers'
Accounting for Postretirement Benefits Other Than Pensions" which requires
that the projected future cost of providing postretirement health care and
other benefits be recognized on an accrual basis during the periods employees
provide services to earn those benefits. The transition obligation, which is
the unfunded and unrecognized accumulated postretirement benefit obligation
for all plan participants at the time of adoption, is amortized by the
Corporation (at its election) on a straight-line basis over a period of 20
years, beginning in 1993 and is included as a component of net periodic
postretirement cost. The effect of the change in accounting for
postretirement benefits from a cash basis to an accrual basis did not
significantly impact the Corporation's earnings.
18
19
FINANCIAL CONDITION
SEPTEMBER 30, 1994 VS. DECEMBER 31, 1993
ASSET QUALITY
_____________
Nonaccrual loans and OREO ("nonaccrual assets") severely impacted Midlantic's
operations during the period 1990-1992. As a result of the disposition and
resolution of nonaccrual assets since that period, however, management
believes that nonaccrual assets no longer pose a material financial or
operating concern to the Corporation.
Nonaccrual assets have declined from the peak levels experienced in 1991,
amounting to over 12 percent of loans and OREO outstanding at that time, to
less than 4 percent as of September 30, 1994. As of September 30, 1994,
nonaccrual loans and OREO totalled $293.5 million or 3.5 percent of loans and
OREO outstanding compared to $398.0 million or 4.7 percent at the end of 1993.
The levels of nonaccrual assets are significantly influenced by national and
regional economic conditions.
Changes in nonaccrual loan totals are summarized in Table XII. At September
30, 1994, nonaccrual loans were primarily comprised of commercial, financial
and foreign loans (46.6 percent of the total), long-term commercial mortgages
(25.3 percent of the total) and construction and development loans (19.2
percent of the total). The relationship of each of these categories of
nonaccrual loans to its respective loan portfolio was 3.0 percent commercial,
financial and foreign; 3.1 percent long-term commercial mortgage; and 6.4
percent construction and development.
Construction and development loans and long-term commercial mortgage loans
("commercial real estate loans") that were nonaccrual at quarter-end 1994
collectively amounted to $86.6 million, of which 24.1 percent comprised office
buildings, 18.8 percent industrial/warehouse, 17.9 percent residential
properties and 12.3 percent retail business and shopping centers. Total
commercial real estate loans declined significantly during the past twelve
months as indicated in the following table:
COMMERCIAL REAL ESTATE LOANS
Sept. 30 Dec. 31 Sept. 30
FOR THE QUARTER ENDED (In millions) 1994 1993 1993
______________________________________________________________________________
Long-term commercial mortgage loans $1,580 $1,665 $1,796
Construction and development loans 585 834 1,016
______________________________________________________________________________
Total commercial real
estate loans $2,165 $2,499 $2,812
==============================================================================
The decline in total commercial real estate loans was primarily due to
principal paydowns, loans sold in bulk sales, the transfer of loans to OREO
and loan charge-offs.
19
20
Midlantic has restructured certain loans in accordance with the requirements
of FAS No. 15 "Accounting by Debtors and Creditors for Troubled Debt
Restructurings" in instances where a determination was made that greater
economic value would be realized under new terms than through foreclosure,
liquidation or other disposition. Prior to demonstrating performance,
restructured loans are classified as nonaccrual. When restructured loans can
demonstrate performance (as generally evidenced by six months of pre- or post-
restructuring payment performance in accordance with the restructured terms,
or by the presence of other significant factors) such loans are classified by
the Corporation as "renegotiated loans" and accrual of interest resumes.
Renegotiated loans that have demonstrated performance and have an effective
yield greater than or equal to a market interest rate at the date of closing
may be classified as accruing loans in the reporting period following the year
they were disclosed as renegotiated and were so reported in the annual
financial statements for that year. Renegotiated loans declined to $45.9
million at September 30, 1994 compared with $172.1 million at year-end 1993
(see Table XII) reflecting the sale of $96.0 million and the classification of
$29.8 million as accruing loans (pursuant to the requirements for classifi-
cation as accruing loans referred to in the preceding sentence). The average
current yield recognized as interest on accruing renegotiated loans is 8.33
percent. The effective interest rate as calculated under FAS No. 15 on these
renegotiated loans is 8.47 percent. In those cases in which average current
yield differs from the effective yield, Midlantic's management has elected to
recognize income prospectively on the more conservative average current yield
basis until certain contingencies are met.
OREO, which includes in-substance foreclosures and real property for which the
Corporation has obtained legal tital ("acquired OREO properties") amounted to
$98.9 million at September 30, 1994, compared with the December 31, 1993 level
of $132.7 million. At September 30, 1994, acquired OREO properties amounted
to $80.6 million and in-substance foreclosures were $18.3 million compared
with levels of $97.2 million and $35.5 million, respectively, at December 31,
1993. The decline in total OREO since December 31, 1993 primarily reflected
payments on and sales of OREO properties (in the normal course of business) of
$43.4 million, writedowns of $7.5 million and additions to OREO totalling
$17.9 million (see Table XVII).
Accruing loans past due ninety days or more as to interest or principal
payments amounted to $27.5 million and $36.2 million at September 30, 1994 and
December 31, 1993, respectively.
As of the end of the third quarter of 1994, Midlantic had identified an
additional $25.9 million of currently performing loans outstanding for which
there is serious doubt as to whether the borrowers will be able to fully
comply with the present repayment terms of the loans.
Midlantic originated or participated in highly leveraged transactions
("HLTs"), which represent loans for the buyout, acquisition or
recapitalization of an existing business resulting in a significant increase
in the leverage of the borrower. Based upon the bank regulators' February
1992 revised supervisory definition, HLTs in the amount of $118.0 million were
outstanding at September 30, 1994 and Midlantic is committed to lend an
additional $84.0 million primarily to these HLT borrowers. At December 31,
1993, Midlantic had 22 reportable HLT outstandings amounting to $198.9 million
and unfunded commitments to HLT borrowers of $107.6 million. Midlantic's
entire HLT exposure is comprised of senior debt. HLTs comprised less than 1.5
20
21
percent of total loans at September 30, 1994 and their contribution to total
revenue was modest.
The Corporation's foreign outstandings (principally money market assets) at
September 30, 1994, all of which were dollar denominated, amounted to $244.4
million or 1.8 percent of total consolidated assets as compared with $637.9
million or 4.6 percent at year-end, 1993. The majority of foreign
outstandings are short-term money market investments with domestic
subsidiaries of foreign banks. At September 30, 1994 no outstandings to
individual countries exceeded .75 percent of total assets. At December 31,
1993, outstandings to France, Japan and Switzerland amounted to 1.1 percent,
.9 percent and .9 percent of total assets, respectively. Substantially all of
these outstandings were with banks.
ALLOWANCE FOR LOAN LOSSES
_________________________
Midlantic considers various factors in determining the appropriate level of
the allowance for loan losses, including an assessment of the financial
condition of individual borrowers, a determination of the value and adequacy
of underlying collateral (based on appraisals, where appropriate or required),
the composition and balance of the credit portfolio, a review of historical
loss experience and an analysis of the levels and trends of delinquencies,
charge-offs and the risk ratings of the various loan categories and criticized
loans. Such factors as the condition of the national and regional economies
and the level and trend of interest rates are also considered. Additions to
the allowance are made through provisions charged against current operations
and through any recoveries on loans previously charged off. Midlantic's
allowance for loan losses amounted to 4.35 percent and 4.76 percent of total
loans, net of unearned income, at September 30, 1994 and December 31, 1993,
respectively. At September 30, 1994, the ratio of the allowance for loan
losses to nonaccrual loans was 184 percent compared with 151 percent at
December 31, 1993.
As part of its process for assessing asset quality and the allowance for loan
losses, Midlantic refers to third party sources for data concerning economic
trends. This information indicates that the economies of Midlantic's primary
real estate lending markets have been adversely affected by overall corporate
downsizing, increasing unemployment, declining real estate values, diminishing
consumer confidence levels and relatively high debt levels. While certain
markets began to show signs of improvement or stabilization since late 1992,
this followed two years (1990 and 1991) of significant deterioration in the
value and marketability of all real estate types.
In connection with the Corporation's bulk sale of distressed real estate
loans, during 1993, the Corporation charged-off a net $181.9 million of loans.
During the first nine months of 1994, a net $7.9 million was charged-off on
loans that had been designated during this period as held for accelerated
disposition.
Midlantic's net charge-offs of $53.9 million for the first nine months of 1994
compares to $130.3 million for the corresponding period of 1993 (which
does not include the above-mentioned charge-offs on loans sold in bulk sales
transactions). Net charge-offs as a percent of average loans, on an
annualized basis, amounted to .86 percent, as compared with 2.02 percent for
the first nine months of 1993 and 1.96 percent for the year ended December 31,
1993. Net charge-offs in 1994 principally reflected net losses incurred on
22
commercial and financial loans ($26.0 million), commercial real estate loans
($14.8 million) and loans to individuals ($12.0 million).
As part of its process to assess credit quality, Midlantic utilizes a risk
rating system to analyze its loans. The risk rating system monitors the risk
trends in Midlantic's loan portfolio and assists in establishing an adequate
allowance for loan losses. The rating system assigns a separate numerical
rating to each credit based upon an assessment of the inherent degree of risk.
Regular audits and reviews by employees independent of the lending function
test the risk ratings, the integrity of the loan management information system
and the adherence to credit policies and procedures. Reviews are also
conducted to test portfolio, industry and borrower risk trends.
Midlantic considers its allowance for loan losses as of September 30, 1994 to
be adequate based upon the size and risk characteristics of the credit
portfolio outstanding at that date, including the uncertainties that prevail
in the economy, most notably in the real estate market. If economic
conditions were to deteriorate significantly, future provisions for loan
losses could increase above the level taken in the first nine months of 1994
in order to maintain an adequate allowance for loan losses. Conversely, if
economic conditions for the Corporation's borrowers improve, future provisions
may be lower. Provisioning levels in the near future may also be lower in the
absence of further improvements in economic conditions if loan quality
continues to improve and loan loss recoveries continue at higher than expected
levels.
INVESTMENT SECURITIES
_____________________
In the first quarter of 1994, Midlantic adopted FAS No. 115 "Accounting for
Certain Investments in Debt and Equity Securities". FAS No. 115 established
the accounting and reporting for investments in equity securities that have
readily determinable fair values and for all investments in debt securities.
Under the provisions of FAS No. 115, those investments have been classified
into three categories: (1) securities which the Corporation has both the
positive intent and ability to hold until maturity ("held to maturity
securities") are reported at amortized/accreted cost; (2) securities which are
purchased and held principally for the purpose of selling in the near-term
("trading securities") are reported at fair value with unrealized gains and
losses included in earnings, (which is consistent with Midlantic's prior
accounting policy for such securities); and (3) available for sale securities
("AFS securities"), which do not meet the criteria of the other two
categories, are reported at fair value with unrealized gains or losses, net of
applicable income taxes, reported as "net unrealized holding gains (losses) on
available for sale securities, net of taxes," a separate category of
shareholders' equity.
At September 30, 1994, investment securities totalled $2.3 billion down $149.6
million or 6.1 percent from the $2.5 billion recorded at December 31, 1993.
The investment securities portfolio at September 30, 1994 included $1.8
billion of held to maturity securities, $493.0 million of AFS securities and
$21.6 million of trading securities. On September 30, 1994, Midlantic
recorded as a component of shareholders' equity, an unrealized holding loss on
AFS securities of $1.8 million, compared to a $1.9 million gain recorded at
the beginning of the year, when FAS No. 115 was adopted. Increasing interest
rates, particularly on U.S. government securities, resulted in the unrealized
holding loss.
23
Net unrealized depreciation on Midlantic's held to maturity securities
portfolio, which in management's judgement is a temporary decline caused by
the rise in market interest rates, amounted to $64.7 million at September 30,
1994, comprised of gross unrealized losses of $66.4 million and gross
unrealized gains of $1.7 million (see Table VI). At December 31, 1993, the
Corporation had net unrealized appreciation of $12.4 million on its total
investment securities portfolio, comprised of gross unrealized gains of $13.9
million and gross unrealized losses of $1.5 million.
At September 30, 1994, the AFS securities portfolio consisted of $433.5
million of U.S. Treasury obligations with a remaining average maturity of
approximately one year and debt, equity and state and municipal securities
totalling $59.5 million. The held to maturity securities portfolio is
primarily comprised of $903.9 million of federal agency mortgage-backed
securities (with a weighted average maturity of less than five years) and
$876.7 million of U.S. Treasury securities with a remaining average maturity
of approximately 1.6 years. The average maturity of the investment portfolio
outstanding on December 31, 1993 amounted to approximately three years.
MONEY MARKET INVESTMENTS
________________________
The Corporation presently invests a sizable portion of its available funds in
short-term money market investments, including federal funds sold, term
federal funds sold, interest-bearing deposits in other banks, repurchase
agreements and commercial paper. At September 30, 1994, money market
investments totalled $1.5 billion or 12.2 percent of total interest-earning
assets compared with $1.8 billion or 14.1 percent of interest-earning assets
at year-end 1993. Midlantic anticipates that over time a portion of these
liquid assets will be utilized to fund loan demand and other longer-term
investments.
INTEREST SENSITIVITY MANAGEMENT
_______________________________
Interest rate risk refers to the periodic and cumulative exposure from changes
in interest rates on earnings and capital. While Midlantic, like any
financial intermediary, will typically incur some amount of interest rate risk
in the normal course of providing services to its borrowing customers and
depositors, the Corporation's policy is to protect its earnings and capital
from undue exposure to volatile interest rates. Midlantic's Asset-Liability
Committee ("ALCO") assesses the degree of this risk by simulating the
Corporation's earnings under alternative balance sheet structures and under a
variety of interest rate scenarios, with the actual amount of such risk
typically maintained at a manageable percentage of net interest income and
capital.
Earnings exposure to interest rates arises from a variety of factors, a
primary source being any mismatches in the maturity and repricing distribution
of the Corporation's assets and liabilities, including hedging positions
created by interest rate swaps (subsequently discussed in this section). For
example, at any point in time, if more of the Corporation's outstanding assets
are scheduled to mature or to reprice earlier than its liabilities, the
Corporation's earnings may be vulnerable to a decline in the general level of
interest rates because in this circumstance the Corporation's asset yields
would decline sooner than its funding costs. Conversely, if more of the
Corporation's liabilities reprice or mature earlier than its assets, earnings
may be exposed to an increase in the general level of interest rates since
funding costs would tend to rise before asset yields. This type of risk is
approximately illustrated in the "static gap" model which expresses the excess
of assets or liabilities (including interest rate swaps) outstanding at
24
September 30, 1994, due to mature, to be repriced, or assumed to be repriced
in various time intervals. On September 30, 1994, Midlantic estimated that
more liabilities than assets were repricing or maturing during the subsequent
one year period. This estimate includes certain assumptions about the timing
of rate changes on liabilities without stated maturities and the effect on NII
of changing levels of noninterest-bearing funding such as demand deposit
balances. The actual or assumed amount of liabilities in excess of assets
subject to maturing or repricing within one year of September 30, 1994 was
$600 million, an amount which management believes would result in a negligible
change in NII if interest rates were to rise or fall by amounts similar to
recent years. On the other hand, greater market interest rate volatility
would tend to have a more significant impact on prospective NII. Midlantic
manages its interest sensitivity position with an objective of avoiding
material mismatching of the amounts of assets and liabilities subject to rate
changes within each significant time interval.
In order to maintain earnings and capital exposure to interest rate changes
within prudent bounds, Midlantic utilizes interest rate swaps to hedge
existing balance sheet items that have a high degree of inverse rate
correlation to the swap. Most of the interest rate swaps outstanding as of
September 30, 1994 entitled Midlantic to receive or pay a fixed rate of
interest to the final maturity of each swap in exchange for a variable rate of
interest, which is reset quarterly and generally tied to the three month LIBOR
(an internationally recognized interest rate index). Midlantic did not hold
any interest rate swap contracts for trading purposes.
INTEREST RATE SWAPS
SEPTEMBER 30, 1994
Net Exchange
Rate
Notional Fixed Variable Favorable
(In millions) Amounts Rate Rate (Unfavorable)
____________________________________________________________________________
Receive a fixed
rate of interest
Hedging commercial and
financial loans $1,250 5.56% 4.88% .68%
Hedging construction and
development loans 275 5.30 4.84 .46
Hedging long-term
commercial mortgage loans 300 5.83 4.82 1.01
Hedging retail certificates
of deposit 1,200 5.56 4.86 .40
Hedging repurchase agreements* 223 4.76 3.93 .83
Pay a fixed rate
of interest (all hedging
U.S. government agency
securities) 599 4.68 4.96 .28
Receive and pay a
variable rate of
interest (all hedging 300 N/A 4.65 (receive)}
long-term commercial 5.21 (pay) } (.56)
mortgage loans)
____________________________________________________________________________
* These swaps were terminated on October 20, 1994
The notional amounts listed in the above table represent the base on which
interest due each counterparty is calculated. The notional amounts do not
represent amounts actually exchanged by the counterparties and are therefore
25
not recorded on the balance sheet. At September 30, 1994, Midlantic did not
have any interest rate swaps tied other than to a fixed rate, LIBOR or the
prime rate, nor did the Corporation maintain or utilize, at that time, any
exchange traded futures contracts, options or other exchange traded off-
balance sheet derivative financial instruments. At that date, Midlantic did
not engage in any swap transactions as an intermediary, although the
Corporation may decide to do so in the future if customer demand warrants.
During the first nine months of 1994, the Corporation entered into $300.0
million (notional amount) of swap contracts in which it pays an interest rate
tied to the prime rate and receives LIBOR. The purpose of these contracts is
to hedge against the risk that funding costs might rise faster than the prime
rate on the underlying hedged prime rate-based commercial mortgage loans. As
of September 30, 1994, there were no deferred gains or losses on swaps
terminated during the year.
INTEREST RATE SWAP CONTRACTS-ACTIVITY DURING 1994
(In millions)
________________________________________________________________________
Notional amount of interest rate
swaps at December 31, 1993 $4,268
New swaps 300
Matured swaps (121)
Swaps terminated (300)
________________________________________________________________________
Notional amount of interest rate
swaps at September 30, 1994 $4,147
________________________________________________________________________
Credit risk associated with interest rate swap contracts arises from the
potential for a counterparty to default on its obligations. Midlantic
attempts to limit credit risk by transacting only with the most creditworthy
counterparties. All counterparties to contracts in place as of September 30,
1994 were associated with organizations having securities rated as investment
grade by independent rating agencies.
As of September 30, 1994, the estimated credit exposure associated with
interest rate swap contracts was approximately $43 million representing those
swaps that show a positive (favorable) mark-to-market position. Management
believes that the swap contracts it has in place as of September 30, 1994 have
been effective tools in the control of interest rate risk.
The following table describes the direct impact of interest rate swaps on NII.
During the periods indicated, Midlantic used such swaps exclusively as one of
several tools to manage interest rate risk. Any net benefit from these
interest rate contracts is intended as an offset to changing levels of NII
related to specific assets or liabilities on the Corporation's balance sheet.
IMPACT OF INTEREST RATE SWAPS ON NET INTEREST INCOME
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
(In thousands) 1994 1993 1994 1993
_____________________________________________________________________________
Interest income $ 2,210 $10,724 $ 16,446 $ 31,216
Interest expense (3,102) (6,708) (13,647) (19,493)
_____________________________________________________________________________
Net interest income $ 5,312 $17,432 $ 30,093 $ 50,709
=============================================================================
26
MATURITY DISTRIBUTION AND SUMMARY OF FAIR VALUES OF
SWAP CONTRACTS IN PLACE AS OF SEPTEMBER 30, 1994
Notional Amounts
_______________________________
Receive Pay Receive and
(In millions) Fixed Fixed Pay Variable Total
______________________________________________________________________________
1994 - Fourth quarter $ 698 $ -- $ -- $ 698
1995 - First quarter 400 -- -- 400
- Second quarter -- -- -- --
- Third quarter -- -- -- --
- Fourth quarter 1,000 -- -- 1,000
1996 900 -- 300 1,200
1997 250 599 -- 849
______________________________________________________________________________
Total interest rate swaps $3,248 $ 599 $ 300 $4,147
==============================================================================
FAIR VALUE OF INTEREST RATE SWAPS
Contracts with a positive
mark-to-market position $ 10 $ 33 $ -- $ 43
Contracts with a negative
mark-to-market position (11) -- (5) (16)
______________________________________________________________________________
Net fair value of interest rate swaps $ (1) $ 33 $ (5) $ 27
==============================================================================
LIQUIDITY
_________
GENERAL
Liquidity represents the Corporation's ability to efficiently fulfill its
funding obligations at reasonable cost. Through its ALCO, Midlantic addresses
the liquidity requirements of its holding companies and its major subsidiaries
on both a short-term and long-term basis using a variety of operating
scenarios that take into account the effect of both quantitative and
qualitative influences. These influences include national and regional
economic conditions, the interest rate environment, loan quality, unfunded
commitments, projections of deposit and loan growth and key ratio analyses.
On a longer-term basis, liquidity is projected using investment and funding
alternatives that take into consideration the Corporation's strategic
objectives.
Major sources of liquidity include short-term money market assets, maturing
investments in U.S. government and other investment securities and proceeds
from loan maturities or paydowns, as well as core deposits and the ability to
access large liability funding sources (primarily large CD's, federal funds
purchased and repurchase agreements). Such sources of liquidity may be used
to fund loan originations, depositor withdrawals and other demands on the
Corporation's liquid resources.
To fund future loan growth, Midlantic expects to first utilize a major portion
of its money market investments and proceeds from scheduled loan payments.
Liquidity may also be generated by the possible sale or securitization of
existing assets as well as through increases in core deposits to the extent
available.
26
27
LIQUIDITY RATIOS
SEPTEMBER 30 DECEMBER 31 SEPTEMBER 30
1994 1993 1993
___________________________________________________________________________
Liquidity ratio (1) 30.7% 31.6% 28.7%
Funding ratio (2) (6.0) (14.3) (23.3)
Total loans, net of unearned
income, as a % of total deposits 75.4 72.6 74.4
Core deposits as a % of total
loans, net of unearned income 125.5 132.6 129.0
Unfunded loan commitments as a
% of loans outstanding 34.6 32.0 30.8
___________________________________________________________________________
(1) Ratio of net short-term assets to net funding liabilities.
(2) Total purchased funds and money market investments less investment
securities due in one year as a percent of investment securities due in more
than one year and total loans, net of unearned income.
At September 30, 1994, Midlantic had unfunded loan commitments outstanding of
$2.8 billion as compared with $2.7 billion at December 31, 1993. Takedowns on
commitments have been occurring during the normal course of business at levels
that have not adversely affected the Corporation's liquidity.
PARENT COMPANIES
MC requires sources of funds to meet contractual obligations, including
servicing long-term debt, and cash dividend payments on the Corporation's
preferred and common stock.
MC's liquidity (cash on hand, money market investments and available for sale
securities), which is managed in conjunction with the short-term resources of
the Corporation's nonbank subsidiaries, was in excess of $230 million at both
September 30, 1994 and December 31, 1993. Ongoing parent company operating
and interest expenses and dividends are expected to be fully funded from
dividend payments and management fees from MB.
As a result of MNB's financial progress over the past several quarterly
periods, on April 13, 1994, the MNB Board of Directors ("MNB's Board")
approved a cash dividend from MNB to its parent (the last dividend paid by MNB
was in the first quarter of 1990). A cash dividend was also approved by MNB's
Board on July 20, 1994 and MB's Board of Directors approved a cash dividend on
October 20, 1994.
CAPITAL ADEQUACY
________________
Midlantic places a high priority on maintaining levels of capital that exceed
minimum bank regulatory guidelines and position the organization to compete
effectively in its market areas.
In recent years, in addition to the retention of earnings, Midlantic has
increased its capital through a variety of actions, including common stock
offerings in August 1992 and May 1993. As a result, the Corporation's capital
ratios, as well as the capital ratios of MB and its predecessors, MNB and CB,
have significantly increased. Federal bank regulators utilize risk-based and
leverage ratios to assess capital adequacy. As of September 30, 1994,
Midlantic reported a tier 1 risk-based capital ratio of 12.01 percent, a total
risk-based capital ratio (tier 1 plus tier 2 capital) of 16.10 percent and a
leverage ratio of 8.87 percent. These ratios compare with minimum regulatory
28
guidelines of 4.00 percent for tier 1, 8.00 percent for total capital and 3.00
percent for leverage.
As of September 30, 1994, MB had a tier 1 risk-based capital ratio of 13.20
percent and a total risk-based capital ratio of 14.48 percent. MB's leverage
ratio as of September 30, 1994 was 9.94 percent.
CAPITAL RATIOS
Sept. 30 June 30 March 31 Dec. 31 Sept. 30
1994 1994 1994 1993 1993
_________________________________________________________________________
Tier 1 risk-based
Midlantic 12.01% 10.85% 9.95% 9.28% 9.04%
MB 13.20 12.34 11.54 10.83 10.58
Total risk-based
Midlantic 16.10% 14.87% 13.98% 13.29% 13.13%
MB 14.48 13.62 12.82 12.11 11.88
Leverage
Midlantic 8.87% 8.17% 7.35% 6.81% 6.86%
MB 9.94 9.27 8.52 7.96 8.08
_________________________________________________________________________
On March 23, 1994, the Corporation's Board declared the payment in cash of the
first quarter dividend on the Term Adjustable Rate Cumulative Preferred Stock
- - Series A (the "Preferred Stock"). The second and third quarter dividends on
the Preferred Stock, also paid in cash, were declared by the Corporation's
Board in June, 1994 and September, 1994, respectively. Based upon a July 22,
1992 agreement between Midlantic and the holder of the Preferred Stock,
dividends on the Preferred Stock for the second half of 1991 (as well as
payments in arrears) and all of 1992 and 1993 were paid through the issuance
of shares of Midlantic's common stock in lieu of a cash payment. Pursuant to
that agreement, Midlantic may at its discretion pay dividends in cash or
shares of common stock or any combination thereof, so long as any such
issuance would not result in the holder of the Preferred Stock being the
beneficial owner of more than 4.99 percent of the outstanding shares of
Midlantic's common stock.
As mentioned in "Recent Activities of the Corporation," on April 13, 1994, the
Corporation's Board approved a quarterly cash dividend on Midlantic's common
stock of $.10 per common share. Subsequently, on July 20, 1994 and October
19, 1994, the Corporation's Board declared quarterly cash dividends of $.13
and $.17 per common share, respectively.
28
29
MIDLANTIC CORPORATION AND SUBSIDIARIES
STATISTICAL TABLES TO
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
29
30
Midlantic Corporation and Subsidiaries
TABLE I - ANALYSIS OF CHANGES IN NET INTEREST INCOME
(In thousands)
FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 1994 VS. 1993 VOLUME(c) RATE(c)(d) TOTAL
___________________________________________________________________________________________
INTEREST-EARNING ASSETS
Interest-bearing deposits
in other banks $ (2,138) $ 1,720 $ (418)
Other short-term investments (6,731) 1,861 (4,870)
Investment securities 16,495 (3,766) 12,729
Commercial, financial and foreign loans (a)(b) (12,997) 3,175 (9,822)
Real estate loans(a)(b) (33,800) 24,644 (9,156)
Loans to individuals(a)(b) 31,349 (4,512) 26,837
________ ________ ________
Total interest-earning assets (7,822) 23,122 15,300
________ ________ ________
INTEREST-BEARING SOURCES OF FUNDS USED TO
FINANCE INTEREST-EARNING ASSETS
Domestic savings and time deposits (17,093) (25,918) (43,011)
Overseas branch deposits (8) 23 15
Short-term borrowings 5,967 1,433 7,400
Long-term debt (1,704) 40 (1,664)
________ ________ ________
Total interest-bearing sources
of funds used to finance
interest-earning assets (12,838) (24,422) (37,260)
________ ________ ________
CHANGE IN NET INTEREST INCOME $ 5,016 $ 47,544 $ 52,560
======== ======== ========
<FN>
(a) Includes income from loan fees which is not significant.
(b) Includes nonaccrual loans.
(c) The changes which cannot be attributed solely to changes in the balances (volume) or
to changes in the rates are allocated to these categories on the basis of their
respective percentage changes.
(d) Includes the effect of interest rate swap positions.
30
31 1/2
Midlantic Corporation and Subsidiaries
TABLE II - COMPARATIVE CONSOLIDATED AVERAGE BALANCE SHEET
WITH RESULTANT INTEREST AND AVERAGE RATES*
(In thousands)
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1994 September 30, 1993
___________________________________________________________________________________________________________
AVERAGE AVERAGE Average Average
BALANCE INTEREST RATE Balance Interest Rate
___________________________________________________________________________________________________________
ASSETS
Interest-earning assets
Interest-bearing deposits $ 395,985 $ 4,313 4.32% $ 528,817 $ 4,727 3.55%
Other short-term investments 1,375,525 15,583 4.49 1,364,439 13,087 3.81
U.S. Treasury securities 1,042,858 12,389 4.71 1,215,969 10,721 3.50
Obligations of U.S.
government agencies 922,486 13,283 5.71 606,263 9,417 6.16
Obligations of states and
political subdivisions 21,968 197 3.56 10,852 346 12.65
Other securities 64,964 1,013 6.19 69,375 957 5.47
___________ ________ ____ ___________ ________ ____
Total investment securities 2,052,276 26,882 5.20 1,902,459 21,441 4.47
___________ ________ ____ ___________ ________ ____
Commercial, financial and
foreign loans 3,052,533 63,626 8.27 3,075,695 60,987 7.87
Real estate loans 2,814,615 60,958 8.59 3,355,325 61,230 7.24
Loans to individuals 2,429,312 49,700 8.12 2,124,154 43,897 8.20
___________ ________ ____ ___________ ________ ____
Total loans(1)(2)(3) 8,296,460 174,284 8.33 8,555,174 166,114 7.70
___________ ________ ____ ___________ ________ ____
Total interest-earning assets 12,120,246 221,062 7.24 12,350,889 205,369 6.60
___________ ________ ____ ___________ ________ ____
Noninterest-earning assets
Cash and due from banks 796,738 774,443
Other assets 731,340 952,316
Allowance for loan losses (370,973) (547,216)
___________ ___________
Total noninterest-earning assets 1,157,105 1,179,543
___________ ___________
Total assets $13,277,351 $13,530,432
___________ ___________
31 2/2
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities
Domestic savings and time
deposits $ 8,245,556 55,154 2.65 $ 8,985,991 61,516 2.72
Overseas branch deposits 12,210 124 4.03 8,492 65 3.04
Short-term borrowings 516,428 5,084 3.91 348,547 2,581 2.94
Long-term debt 373,000 8,586 9.13 386,805 8,857 9.08
___________ ________ ____ ___________ ________ ____
Total interest-bearing liabilities 9,147,194 68,948 2.99 9,729,835 73,019 2.98
___________ ________ ____ ___________ ________ ____
Noninterest-bearing liabilities
and shareholders' equity
Demand deposits 2,695,792 2,620,355
Other liabilities 164,379 154,139
___________ ___________
Total noninterest-bearing liabilities 2,860,171 2,774,494
___________ ___________
Shareholders' equity 1,269,986 1,026,103
___________ ___________
Total liabilities and shareholders' equity $13,277,351 $13,530,432
___________ ___________
NET INTEREST INCOME $152,114 $132,350
======== ========
INTEREST INCOME AS A % OF AVERAGE
INTEREST-EARNING ASSETS 7.24% 6.60%
==== ====
INTEREST EXPENSE AS A % OF AVERAGE
INTEREST-EARNING ASSETS 2.26% 2.35%
==== ====
NET INTEREST MARGIN (4) 4.98% 4.25%
==== ====
<FN>
See Notes to Comparative Consolidated Average Balance Sheet with Resultant Interest and Average Rates.
31
32 1/2
Midlantic Corporation and Subsidiaries
TABLE III - COMPARATIVE CONSOLIDATED AVERAGE BALANCE SHEET
WITH RESULTANT INTEREST AND AVERAGE RATES*
(In thousands)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1994 September 30, 1993
___________________________________________________________________________________________________________
AVERAGE AVERAGE Average Average
BALANCE INTEREST RATE Balance Interest Rate
___________________________________________________________________________________________________________
ASSETS
Interest-earning assets
Interest-bearing deposits $ 484,875 $ 13,982 3.86% $ 563,273 $ 14,400 3.42%
Other short-term investments 1,293,549 38,103 3.94 1,524,335 42,973 3.77
U.S. Treasury securities 1,131,358 33,531 3.96 1,101,165 33,558 4.07
Obligations of U.S.
government agencies 978,114 43,712 5.98 636,407 30,816 6.47
Obligations of states and
political subdivisions 16,548 524 4.23 9,660 620 8.58
Other securities 67,094 2,901 5.78 70,735 2,945 5.57
___________ ________ ____ ___________ ________ ____
Total investment securities 2,193,114 80,668 4.92 1,817,967 67,939 5.00
___________ ________ ____ ___________ ________ ____
Commercial, financial and
foreign loans 3,028,669 182,799 8.07 3,244,721 192,621 7.94
Real estate loans 2,919,481 177,756 8.14 3,508,465 186,912 7.12
Loans to individuals 2,379,316 144,750 8.13 1,866,376 117,913 8.45
___________ ________ ____ ___________ ________ ____
Total loans(1)(2)(3) 8,327,466 505,305 8.11 8,619,562 497,446 7.72
___________ ________ ____ ___________ ________ ____
Total interest-earning assets 12,299,004 638,058 6.93 12,525,137 622,758 6.65
___________ ________ ____ ___________ ________ ____
Noninterest-earning assets
Cash and due from banks 778,036 780,817
Other assets 855,042 1,042,178
Allowance for loan losses (383,865) (602,108)
___________ ___________
Total noninterest-earning assets 1,249,213 1,220,887
___________ ___________
Total assets $13,548,217 $13,746,024
___________ ___________
32 2/2
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities
Domestic savings and time
deposits $ 8,461,876 162,360 2.57 $ 9,277,195 205,371 2.96
Overseas branch deposits 11,620 313 3.60 11,946 298 3.34
Short-term borrowings 626,256 15,906 3.40 385,203 8,506 2.95
Long-term debt 374,682 25,865 9.23 399,373 27,529 9.22
___________ ________ ____ ___________ ________ ____
Total interest-bearing liabilities 9,474,434 204,444 2.89 10,073,717 241,704 3.21
___________ ________ ____ ___________ ________ ____
Noninterest-bearing liabilities
and shareholders' equity
Demand deposits 2,712,070 2,567,601
Other liabilities 159,659 166,273
___________ ___________
Total noninterest-bearing liabilities 2,871,729 2,733,874
___________ ___________
Shareholders' equity 1,202,054 938,433
___________ ___________
Total liabilities and
shareholders' equity $13,548,217 $13,746,024
___________ ___________
NET INTEREST INCOME $433,614 $381,054
======== ========
INTEREST INCOME AS A % OF
AVERAGE INTEREST-EARNING ASSETS 6.93% 6.65%
==== ====
INTEREST EXPENSE AS A % OF
AVERAGE INTEREST-EARNING ASSETS 2.22% 2.58%
==== ====
NET INTEREST MARGIN (4) 4.71% 4.07%
==== ====
<FN>
See Notes to Comparative Consolidated Average Balance Sheet with Resultant Interest and Average Rates.
32
33
Midlantic Corporation and Subsidiaries
NOTES TO COMPARATIVE CONSOLIDATED AVERAGE BALANCE SHEET
WITH RESULTANT INTEREST AND AVERAGE RATES
*Interest income and average rates are not presented on a tax-equivalent basis.
(1) Includes loan fees. Such income is not significant.
(2) Includes nonaccrual loans.
(3) Net of unearned income.
(4) Net interest margin is net interest income as a percent of average
interest-earning assets.
33
34
Midlantic Corporation and Subsidiaries
TABLE IV - INTEREST-EARNING ASSETS AND INTEREST-BEARING LIABILITIES
WITH RESULTANT INTEREST AND AVERAGE RATES*
(In thousands) SEPT. 30 JUNE 30 MARCH 31 DEC. 31 SEPT. 30
FOR THE THREE MONTHS ENDED 1994 1994 1994 1993 1993
_____________________________________________________________________________________________________
INTEREST-EARNING ASSETS
Interest-bearing deposits
Average balance $ 395,985 $ 490,166 $ 568,474 $ 431,521 $ 528,817
Interest income 4,313 4,705 4,964 3,919 4,727
Average rate 4.32% 3.85% 3.54% 3.60% 3.55%
Other short-term investments
Average balance $ 1,375,525 $ 1,311,013 $ 1,194,109 $ 1,085,775 $ 1,364,439
Interest income 15,583 12,723 9,797 8,797 13,087
Average rate 4.49% 3.89% 3.33% 3.21% 3.81%
Investment securities
Average balance $ 2,052,276 $ 2,141,463 $ 2,385,603 $ 2,286,719 $ 1,902,459
Interest income 26,882 26,081 27,705 24,109 21,441
Average rate 5.20% 4.89% 4.71% 4.18% 4.47%
Total loans
Average balance $ 8,296,460 $ 8,314,731 $ 8,371,207 $ 8,575,474 $ 8,555,174
Interest income 174,284 168,539 162,482 165,964 166,114
Average rate 8.33% 8.13% 7.87% 7.68% 7.70%
___________ ___________ ___________ ___________ ___________
Total average interest-
earning assets $12,120,246 $12,257,373 $12,519,393 $12,379,489 $12,350,889
Total interest income 221,062 212,048 204,948 202,789 205,369
Total average rate on
interest-earning assets 7.24% 6.94% 6.64% 6.50% 6.60%
=========== =========== =========== =========== ===========
INTEREST-BEARING LIABILITIES
Deposits
Average balance $ 8,257,766 $ 8,481,242 $ 8,681,480 $ 8,798,017 $ 8,994,483
Interest expense 55,278 53,647 53,748 57,217 61,581
Average rate 2.66% 2.54% 2.51% 2.58% 2.72%
Short-term borrowings
Average balance $ 516,428 $ 644,947 $ 717,393 $ 421,955 $ 348,547
Interest expense 5,084 5,579 5,243 3,080 2,581
Average rate 3.91% 3.47% 2.96% 2.90% 2.94%
Long-term debt
Average balance $ 373,000 $ 374,483 $ 376,563 $ 386,749 $ 386,805
Interest expense 8,586 8,619 8,660 8,856 8,857
Average rate 9.13% 9.23% 9.33% 9.08% 9.08%
___________ ___________ ___________ ___________ ___________
Total average interest-
bearing liabilities $ 9,147,194 $ 9,500,672 $ 9,775,436 $ 9,606,721 $ 9,729,835
Total interest expense 68,948 67,845 67,651 69,153 73,019
Total average rate on
interest-bearing liabilities 2.99% 2.86% 2.81% 2.86% 2.98%
=========== =========== =========== =========== ===========
NET INTEREST INCOME $ 152,114 $ 144,203 $ 137,297 $ 133,636 $ 132,350
=========== =========== =========== =========== ===========
NET INTEREST MARGIN 4.98% 4.72% 4.45% 4.28% 4.25%
=========== =========== =========== =========== ===========
<FN>
*Interest income and average rates are not presented on a tax-equivalent basis.
35
Midlantic Corporation and Subsidiaries
TABLE V - AVERAGE FUNDING SOURCES - BALANCES AND RATES PAID
(In thousands)
Sept. 30 June 30 March 31 Dec. 31 Sept. 30
FOR THE THREE MONTHS ENDED 1994 1994 1994 1993 1993
__________________________________________________________________________________________________
AVERAGE BALANCES
DEPOSITS
Noninterest-bearing demand $ 2,695,792 $ 2,666,221 $ 2,774,197 $ 2,762,169 $ 2,620,355
Interest-bearing demand 1,364,251 1,391,793 1,413,953 1,401,206 1,386,514
Savings 1,681,768 1,659,882 1,602,128 1,565,158 1,545,556
Retail money market accounts 2,058,531 2,128,083 2,195,337 2,230,982 2,289,938
CDs over $100,000 455,249 391,517 400,235 451,447 496,946
Other time 2,685,757 2,897,013 3,060,131 3,140,090 3,267,037
Overseas branch deposits 12,210 12,954 9,696 9,134 8,492
___________ ___________ ___________ ___________ ___________
Total average deposits $10,953,558 $11,147,463 $11,455,677 $11,560,186 $11,614,838
=========== =========== =========== =========== ===========
SHORT-TERM BORROWINGS
Federal funds purchased 30,480 $ 35,962 $ 35,672 $ 43,312 $ 51,546
Repurchase agreements 461,536 580,362 653,096 354,592 268,096
Other short-term borrowings 24,412 28,623 28,625 24,051 28,905
___________ ___________ ___________ ___________ ___________
Total average short-term
borrowings $ 516,428 $ 644,947 $ 717,393 $ 421,955 $ 348,547
=========== =========== =========== =========== ===========
LONG-TERM DEBT $ 373,000 $ 374,483 $ 376,563 $ 386,749 $ 386,805
=========== =========== =========== =========== ===========
AVERAGE RATES
DEPOSITS
Interest-bearing demand 1.17% 1.14% 1.20% 1.28% 1.57%
Savings 2.07 2.05 2.07 2.08 2.17
Retail money market accounts 2.52 2.39 2.35 2.37 2.48
CDs over $100,000 4.14 3.87 3.64 3.66 3.77
Other time 3.62 3.41 3.31 3.41 3.47
Overseas branch deposits 4.03 3.53 3.14 3.08 3.04
___________ ___________ ___________ ___________ ___________
Total average rate
paid on deposits 2.66% 2.54% 2.51% 2.58% 2.72%
=========== =========== =========== =========== ===========
SHORT-TERM BORROWINGS
Federal funds purchased 4.52% 3.86% 3.16% 2.98% 3.06%
Repurchase agreements 3.86 3.44 2.94 2.92 2.87
Other short-term borrowings 4.10 3.62 3.30 2.46 3.34
___________ ___________ ___________ ___________ ___________
Total average rate paid
on short-term borrowings 3.91% 3.47% 2.96% 2.90% 2.94%
=========== =========== =========== =========== ===========
LONG-TERM DEBT 9.13% 9.23% 9.33% 9.08% 9.08%
=========== =========== =========== =========== ===========
36
Midlantic Corporation and Subsidiaries
TABLE VI - INVESTMENT SECURITIES - CARRYING AND FAIR VALUES
AND GROSS UNREALIZED GAINS AND LOSSES
SEPTEMBER 30, 1994
(In thousands)
GROSS GROSS
CARRYING UNREALIZED UNREALIZED FAIR
HELD-TO-MATURITY VALUE GAINS LOSSES VALUE
____________________________________________________________________________________________
United States Treasury securities $ 876,716 $ -- $(14,520) $ 862,196
Obligations of United States
government agencies 903,911 1,575 (51,882) 853,604
Obligations of states and political
subdivisions 3,168 1 -- 3,169
Other securities 7,486 154 (36) 7,604
__________ ______ ________ __________
$1,791,281 $1,730 $(66,438) $1,726,573
========== ====== ======== ==========
GROSS GROSS
CARRYING UNREALIZED UNREALIZED FAIR
AVAILABLE-FOR-SALE VALUE GAINS LOSSES VALUE
____________________________________________________________________________________________
United States Treasury securities $ 435,091 $ -- $ (1,638) $ 433,453
Obligations of states and political
subdivisions 1,772 -- (206) 1,566
Other securities 59,193 452 (1,690) 57,955
__________ ______ ________ __________
$ 496,056 $ 452 $ (3,534) $ 492,974
========== ====== ======== ==========
TABLE VII - INVESTMENT SECURITIES - GROSS REALIZED GAINS AND LOSSES
(In thousands)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30 SEPTEMBER 30
1994* 1993 1994* 1993
____________________________________________________________________________________________
Gross realized investment
securities gains $ -- $ 3 $ 3,031 $5,327
Gross realized investment
securities losses -- -- (6,405) (464)
_______ ___ _______ ______
Investment securities gains (losses) $ -- $ 3 $(3,374) $4,863
======= === ======= ======
<FN>
* Represents gains/losses on available-for-sale securities.
37
Midlantic Corporation and Subsidiaries
TABLE VIII - LOANS
SEPT. 30 JUNE 30 MARCH 31 DEC. 31 SEPT. 30
(In thousands) 1994 1994 1994 1993 1993
______________________________________________________________________________________________
Commercial, financial
and foreign loans $3,041,452 $3,176,688 $3,155,468 $2,996,145 $3,069,301
Real estate
Construction and development 585,404 692,454 789,445 834,013 1,015,701
Long-term commercial
mortgage 1,579,890 1,590,226 1,631,406 1,664,757 1,795,809
Long-term 1-4 family
residential 542,271 555,883 566,278 636,632 414,112
Loans to individuals 2,608,270 2,524,202 2,457,718 2,415,391 2,302,193
__________ __________ __________ __________ __________
Total loans 8,357,287 8,539,453 8,600,315 8,546,938 8,597,116
Less: unearned income 144,257 141,794 138,777 137,241 127,406
__________ __________ __________ __________ __________
Total loans, net of
unearned income $8,213,030 $8,397,659 $8,461,538 $8,409,697 $8,469,710
========== ========== ========== ========== ==========
Midlantic Corporation and Subsidiaries
TABLE IX - CONSTRUCTION AND DEVELOPMENT LOANS - PROPERTY TYPE BY STATE
(In thousands)
SEPTEMBER 30, 1994 NEW JERSEY PENNSYLVANIA NEW YORK FLORIDA OTHER TOTAL
________________________________________________________________________________________________
PORTFOLIO
Office buildings $ 56,471 $ 55,703 $14,300 $ -- $11,003 $137,477
Shopping centers 50,167 42,598 -- 4,000 20,334 117,099
Residential 64,239 31,451 291 9,138 4,924 110,043
Land 32,776 22,996 3,237 1,744 3,949 64,702
Hotels/motels 16,216 1,649 288 13,200 15,623 46,976
Industrial/warehouse 25,579 10,789 6,991 -- 1,010 44,369
Other 44,379 9,788 4,776 68 5,727 64,738
________ ________ _______ _______ _______ ________
Total $289,827 $174,974 $29,883 $28,150 $62,570 $585,404
======== ======== ======= ======= ======= ========
NONACCRUAL SEGMENT
Office buildings $ 1,144 $ 14,691 $ -- $ -- $ -- $ 15,835
Shopping centers 924 -- 64 -- -- 988
Residential 5,658 696 291 -- -- 6,645
Land 7,999 -- -- -- 623 8,622
Hotels/motels 1,453 -- -- -- -- 1,453
Industrial/warehouse -- -- -- -- -- --
Other 1,528 -- 174 -- 2,150 3,852
________ ________ _______ _______ _______ ________
Total $ 18,706 $ 15,387 $ 529 $ -- $ 2,773 $ 37,395
======== ======== ======= ======= ======= ========
PERCENT OF NONACCRUAL
TO PORTFOLIO 6.5% 8.8% 1.8% --% 4.4% 6.4%
======== ======== ======= ======= ======= ========
38
Midlantic Corporation and Subsidiaries
TABLE X - LONG-TERM COMMERCIAL MORTGAGE LOANS - PROPERTY TYPE BY STATE
(In thousands)
SEPTEMBER 30, 1994 NEW JERSEY PENNSYLVANIA NEW YORK FLORIDA OTHER TOTAL
___________________________________________________________________________________________________
PORTFOLIO
Industrial/warehouse $245,969 $165,495 $27,992 $ 925 $ 8,075 $ 448,456
Office buildings 200,566 136,463 4,557 -- -- 341,586
Retail businesses 144,014 61,310 6,891 -- 385 212,600
Hospitals, medical
centers and nursing
homes 94,365 37,337 1,351 -- -- 133,053
Apartment houses and
other rental properties 62,591 59,417 2,206 1,484 6,937 132,635
Shopping centers 25,128 44,309 -- -- 5,837 75,274
Automobile and truck
sales 47,108 16,270 6 -- -- 63,384
Hotels/motels 41,448 7,013 2,453 -- 293 51,207
Other 62,141 47,547 1,944 7,244 2,819 121,695
________ ________ _______ ______ _______ __________
Total $923,330 $575,161 $47,400 $9,653 $24,346 $1,579,890
======== ======== ======= ====== ======= ==========
NONACCRUAL SEGMENT
Industrial/warehouse $ 10,493 $ 5,797 $ -- $ -- $ -- $ 16,290
Office buildings 4,276 787 -- -- -- 5,063
Retail businesses 7,574 1,138 348 -- -- 9,060
Hospitals, medical
centers and nursing
homes -- -- -- -- -- --
Apartment houses and
other rental
properties 6,579 1,998 307 -- -- 8,884
Shopping centers -- 575 -- -- -- 575
Automobile and truck
sales 2,464 479 -- -- -- 2,943
Hotels/motels 1,022 4,889 -- -- -- 5,911
Other 48 238 229 -- -- 515
________ ________ _______ ______ _______ __________
Total $ 32,456 $ 15,901 $ 884 $ -- $ -- $ 49,241
======== ======== ======= ====== ======= ==========
PERCENT OF NONACCRUAL
TO PORTFOLIO 3.5% 2.8% 1.9% --% --% 3.1%
======== ======== ======= ====== ======= ==========
38
39
Midlantic Corporation and Subsidiaries
TABLE XI - SUMMARY OF LOAN LOSS EXPERIENCE/ALLOWANCE FOR LOAN LOSSES
(In thousands)
SEPT. 30 JUNE 30 MARCH 31 DEC. 31 SEPT. 30
FOR THE THREE MONTHS ENDED 1994 1994 1994 1993 1993
______________________________________________________________________________________________
Allowance at beginning of period $373,345 $387,374 $400,311 $505,827 $547,784
Provision charged to operating
expense 5,000 5,604 8,021 30,581 14,598
Net charge-offs related to loans
sold in bulk sales or transferred
to "assets held for accelerated
disposition" -- -- 7,901 97,407 15,362
Loans charged off*
Commercial and financial 11,196 20,096 10,604 23,169 23,964
Real estate
Construction and development 8,025 1,858 4,335 7,569 9,597
Long-term commercial mortgage 2,166 1,937 2,449 10,245 7,690
Long-term 1-4 family residential 513 180 422 666 172
Loans to individuals 7,059 6,281 5,887 8,089 5,424
________ ________ ________ ________ ________
Total loans charged off 28,959 30,352 23,697 49,738 46,847
________ ________ ________ ________ ________
Recoveries on loans *
Commercial and financial 4,141 6,433 5,356 7,539 2,945
Real estate
Construction and development 932 1,255 2,029 1,824 382
Long-term commercial mortgage 834 285 674 340 626
Long-term 1-4 family residential 1 2 1 2 8
Loans to individuals 1,869 2,744 2,580 1,343 1,693
________ ________ ________ ________ ________
Total recoveries on loans 7,777 10,719 10,640 11,048 5,654
________ ________ ________ ________ ________
Net loans charged off 21,182 19,633 13,057 38,690 41,193
________ ________ ________ ________ ________
Allowance at end of period $357,163 $373,345 $387,374 $400,311 $505,827
======== ======== ======== ======== ========
<FN>
*Excludes charge-offs and recoveries related to loans sold in bulk sales or transferred to
"assets held for accelerated disposition."
39
40
Midlantic Corporation and Subsidiaries
TABLE XII - NONACCRUAL LOANS, OTHER REAL ESTATE OWNED, NET,
RENEGOTIATED LOANS AND PAST DUE LOANS
(In thousands)
Sept. 30 June 30 March 31 Dec. 31 Sept. 30
1994 1994 1994 1993 1993
__________________________________________________________________________________________
NONACCRUAL LOANS
Commercial, financial
and foreign $ 90,716 $114,980 $127,799 $114,632 $137,233
Real estate
Construction and development 37,395 36,476 40,397 50,143 160,937
Long-term commercial mortgage 49,241 48,173 53,550 63,431 132,269
Long-term 1-4 family
residential -- 4,262 4,068 4,489 5,222
Loans to individuals 17,274 21,083 27,641 32,604 32,948
________ ________ ________ ________ ________
TOTAL NONACCRUAL LOANS $194,626 $224,974 $253,455 $265,299 $468,609
======== ======== ======== ======== ========
ALLOWANCE FOR LOAN LOSSES
AS A % OF NONACCRUAL LOANS 183.5% 166.0% 152.8% 150.9% 107.9%
======== ======== ======== ======== ========
OTHER REAL ESTATE OWNED, NET
Acquired properties $ 80,612 $ 86,647 $ 87,503 $ 97,238 $178,313
In-substance foreclosures 18,251 21,661 33,499 35,432 94,762
________ ________ ________ ________ ________
TOTAL OTHER REAL ESTATE
OWNED, NET $ 98,863 $108,308 $121,002 $132,670 $273,075
======== ======== ======== ======== ========
TOTAL NONACCRUAL LOANS AND
OTHER REAL ESTATE OWNED, NET $293,489 $333,282 $374,457 $397,969 $741,684
======== ======== ======== ======== ========
TOTAL RENEGOTIATED LOANS $ 45,937 $108,064 $165,516 $172,058 $181,320
======== ======== ======== ======== ========
ACCRUING LOANS PAST DUE 90
DAYS OR MORE AS TO
INTEREST OR PRINCIPAL
PAYMENTS $ 27,521 $ 40,032 $ 20,862 $ 36,161 $ 50,389
======== ======== ======== ======== ========
40
41
Midlantic Corporation and Subsidiaries
TABLE XIII YEAR-TO-DATE INTEREST INCOME ON NONACCRUAL
AND RENEGOTIATED LOANS OUTSTANDING AT END OF PERIOD
(In thousands)
FOR THE NINE MONTHS ENDED SEPTEMBER 30 1994 1993
______________________________________________________________________________
NONACCRUAL LOANS
Interest income that would have been
recorded on nonaccrual loans
outstanding at period-end in
accordance with original terms $13,274 $28,734
Interest income actually recorded
on nonaccrual loans 2,256 2,070
_______ _______
Net decrease in interest income
on nonaccrual loans $11,018 $26,664
======= =======
RENEGOTIATED LOANS
Interest income that would have been
recorded on renegotiated loans
outstanding at period-end in
accordance with original terms $ 2,647 $ 7,514
Interest income actually recorded
on renegotiated loans 3,206 6,029
_______ _______
Net (increase) decrease in interest
income on renegotiated loans $ (559) $ 1,485
======= =======
TABLE XIV - NONACCRUAL LOANS ACTIVITY
(In thousands)
FOR THE NINE MONTHS ENDED SEPTEMBER 30 1994 1993
_____________________________________________________________________________
Balance at beginning of year $265,299 $ 809,669
Additions 136,517 238,535
Payments (100,655) (145,493)
Returned to accrual status (21,765) (49,842)
Charge-offs (67,796) (140,918)
Transfers to OREO (12,998) (112,554)
Transfers to renegotiated loans -- (7,295)
Transfers to "assets held for
accelerated disposition" (884) (120,759)
Other (3,092) (2,734)
________ _________
BALANCE AT SEPTEMBER 30 $194,626 $ 468,609
======== =========
42
Midlantic Corporation and Subsidiaries
TABLE XV - IN-SUBSTANCE FORECLOSURES - PROPERTY TYPE BY STATE
(In thousands)
SEPTEMBER 30, 1994 NEW JERSEY NEW YORK TOTAL
__________________________________________________________________________________
Office buildings $ 9,357 $ -- $ 9,357
Land 3,752 443 4,195
Industrial/warehouse 529 86 615
Residential tract 378 -- 378
Hotels/motels -- -- --
Shopping centers -- -- --
Other 3,225 481 3,706
_______ ______ _______
TOTAL $17,241 $1,010 $18,251
======= ====== =======
TABLE XVI - ACQUIRED OREO PROPERTIES - PROPERTY TYPE BY STATE
(In thousands)
SEPTEMBER 30, 1994 NEW JERSEY PENNSYLVANIA NEW YORK FLORIDA OTHER TOTAL
__________________________________________________________________________________________
Land $36,069 $1,977 $ -- $939 $ -- $38,985
Residential tract 7,460 2,394 268 30 2,397 12,549
Industrial/warehouse 6,744 2,485 -- -- -- 9,229
Shopping centers 3,202 576 212 -- -- 3,990
Office buildings 3,510 161 -- -- -- 3,671
Hotels/motels 641 -- -- -- -- 641
Other 8,889 1,470 1,188 -- -- 11,547
_______ ______ ______ ____ ______ _______
TOTAL $66,515 $9,063 $1,668 $969 $2,397 $80,612
======= ====== ====== ==== ====== =======
TABLE XVII - OTHER REAL ESTATE OWNED ACTIVITY
FOR THE NINE MONTHS ENDED IN-SUBSTANCE ACQUIRED OREO
SEPTEMBER 30, 1994 (In thousands) FORECLOSURES PROPERTIES TOTAL
__________________________________________________________________________________________
Balance December 31, 1993 $ 35,432 $ 97,238 $132,670
Transfers from loans -- 17,949 17,949
Advances 250 101 351
Charges to operating expenses to
absorb declines in net realizable value (1,693) (5,807) (7,500)
Transfers from in-substance
foreclosures to acquired OREO properties (10,345) 10,345 --
Sales of properties and payments (5,079) (38,355) (43,434)
Transfers to "assets held for
accelerated disposition" -- (876) (876)
Transfers to renegotiated loans
or accruing loans (368) -- (368)
Other 54 17 71
________ ________ ________
BALANCE SEPTEMBER 30, 1994 $ 18,251 $ 80,612 $ 98,863
======== ======== ========
43
Midlantic Corporation and Subsidiaries
TABLE XVIII - SUPPLEMENTAL DATA ON NONACCRUAL LOANS AND
IN-SUBSTANCE FORECLOSURES (1)
(In thousands)
CASH INTEREST PAYMENTS
AT SEPTEMBER 30, 1994 IN 1994 APPLIED AS(3)
________________________________________________________________________________________________
NONACCRUAL IN-SUBSTANCE PERFORMANCE INTEREST REDUCTION OF
LOANS FORECLOSURES RATIO(2) INCOME PRINCIPAL
________________________________________________________________________________________________
CONTRACTUALLY CURRENT
Payment in full of
principal and interest
expected $11,231 $ -- 8.9% $341 $ 405
Payment in full of
principal or interest
in doubt 787 -- .6 -- 124
________________________________________________________________________________________________
CONTRACTUALLY PAST DUE
Substantial performance(4) 20,100 -- 16.0 121 1,036
Limited performance(5) 6,098 9,196 4.8 -- 2,088
No performance 87,832 6,883 69.7 -- 1,339
________________________________________________________________________________________________
<FN>
(1) Disclosure has been limited to nonaccrual loans and in-substance foreclosures
whose principal balance at September 30, 1994 was $500 thousand or above.
Nonaccrual loans of $500 thousand or more comprised 52.4 percent of total
nonaccrual loans. Substantially all in-substance foreclosures outstanding
at September 30, 1994 had carrying values in excess of $500 thousand.
(2) Nonaccrual loans as a percent of total nonaccrual loans of over $500 thousand.
(3) Represents the cash interest payments received since loans outstanding as of
September 30, 1994 were categorized as nonaccrual or in-substance foreclosures.
(4) Periodic (at least quarterly) payments received represent at least 75 percent of
the contractual principal and/or interest due.
(5) Periodic (at least quarterly) payments received represent between 1 percent and
75 percent of the contractual principal and/or interest due.
43
44 1/2
Midlantic Corporation and Subsidiaries
TABLE XIX - CONSOLIDATED SUMMARY OF INCOME
(In thousands, except per share data)
SEPT. 30 JUNE 30 MARCH 31 DEC. 31 SEPT. 30
FOR THE THREE MONTHS ENDED 1994 1994 1994 1993 1993
_________________________________________________________________________________________________
INTEREST INCOME
Interest and fees on loans $174,284 $168,539 $162,482 $165,964 $166,114
Interest on investment securities 26,882 26,081 27,705 24,109 21,441
Interest on deposits with banks 4,313 4,705 4,964 3,919 4,727
Interest on other short-term
investments 15,583 12,723 9,797 8,797 13,087
________ ________ ________ ________ ________
Total interest income 221,062 212,048 204,948 202,789 205,369
________ ________ ________ ________ ________
INTEREST EXPENSE
Interest on deposits 55,278 53,647 53,748 57,217 61,581
Interest on short-term borrowings 5,084 5,579 5,243 3,080 2,581
Interest on long-term debt 8,586 8,619 8,660 8,856 8,857
________ ________ ________ ________ ________
Total interest expense 68,948 67,845 67,651 69,153 73,019
________ ________ ________ ________ ________
Net interest income 152,114 144,203 137,297 133,636 132,350
Provision for loan losses 5,000 5,604 8,021 30,581 14,598
Net interest income after
provision for loan losses 147,114 138,599 129,276 103,055 117,752
________ ________ ________ ________ ________
NONINTEREST INCOME
Trust income 11,285 10,860 9,782 10,396 10,499
Service charges on deposits 20,029 19,020 18,946 20,951 19,523
Investment securities (losses) gains -- (4,637) 1,263 2,142 3
Net gains on disposition of assets -- 25,056 -- -- --
Other 18,056 19,930 17,338 13,836 13,266
________ ________ ________ ________ ________
Total noninterest income 49,370 70,229 47,329 47,325 43,291
________ ________ ________ ________ ________
196,484 208,828 176,605 150,380 161,043
________ ________ ________ ________ ________
NONINTEREST EXPENSES
Salaries and benefits 58,223 57,901 56,214 57,212 55,738
Net occupancy 10,469 10,820 12,235 11,456 10,970
Equipment rental and expense 5,922 5,990 6,925 6,372 5,777
Other real estate owned, net (687) 1,800 4,169 41,293 13,251
FDIC assessment charges 7,005 7,187 7,194 8,135 8,102
Legal and professional fees 11,512 11,260 9,875 13,628 13,566
Other 22,395 29,363 24,372 18,922 21,903
________ ________ ________ ________ ________
Total noninterest expenses 114,839 124,321 120,984 157,018 129,307
________ ________ ________ ________ ________
44 2/2
Income (loss) before income taxes
and cumulative effect of the
change in accounting for
postemployment benefits 81,645 84,507 55,621 (6,638) 31,736
Income tax expense (benefit) 5,398 12,228 2,268 (65,698) (15,151)
________ ________ ________ ________ ________
Income before cumulative effect
of the change in accounting for
postemployment benefits 76,247 72,279 53,353 59,060 46,887
________ ________ ________ ________ ________
Cumulative effect of the change in
accounting for postemployment
benefits -- -- (7,528) -- --
________ ________ ________ ________ ________
NET INCOME $ 76,247 $ 72,279 $ 45,825 $ 59,060 $ 46,887
======== ======== ======== ======== ========
(continued on next page)
44
45
Midlantic Corporation and Subsidiaries
TABLE XIX - CONSOLIDATED SUMMARY OF INCOME
(In thousands, except per share data)
(continued)
SEPT. 30 JUNE 30 MARCH 31 DEC. 31 SEPT. 30
FOR THE THREE MONTHS ENDED 1994 1994 1994 1993 1993
_________________________________________________________________________________________________
INCOME APPLICABLE TO PRIMARY
COMMON SHARES
Income before cumulative effect
of the change in accounting for
postemployment benefits $75,341 $71,372 $52,447 $58,153 $45,981
Net income 75,341 71,372 44,919 58,153 45,981
INCOME APPLICABLE TO FULLY
DILUTED COMMON SHARES
Income before cumulative effect
of the change in accounting for
postemployment benefits 76,319 72,371 53,453 59,174 47,002
Net income 76,319 72,371 45,925 59,174 47,002
======= ======= ======= ======= =======
INCOME PER COMMON SHARE
Income before cumulative effect
of the change in accounting for
postemployment benefits
Primary $1.42 $1.35 $.99 $1.10 $.87
Fully diluted 1.40 1.33 .98 1.08 .86
Cumulative effect of the change
in accounting for postemployment
benefits
Primary -- -- (.14) -- --
Fully diluted -- -- (.14) -- --
Net income
Primary 1.42 1.35 .85 1.10 .87
Fully diluted 1.40 1.33 .84 1.08 .86
======= ======= ======= ======= =======
AVERAGE COMMON SHARES AND
COMMON SHARE EQUIVALENTS
Primary 53,097 52,915 52,821 53,030 52,969
Fully diluted 54,618 54,467 54,403 54,610 54,601
======= ======= ======= ======= =======
45
46
Midlantic Corporation and Subsidiaries
TABLE XX - CONSOLIDATED SHARE AND PER SHARE INFORMATION AND PERFORMANCE RATIOS
SEPT. 30 JUNE 30 MARCH 31 DEC. 31 SEPT. 30
FOR THE THREE MONTHS ENDED 1994 1994 1994 1993 1993
__________________________________________________________________________________________
BOOK VALUE AT QUARTER-END $23.96 $22.66 $21.38 $20.56 $19.44
______ ______ ______ ______ ______
MARKET PRICES OF COMMON STOCK
High $30.63 $31.88 $30.88 $28.63 $27.75
Low 27.88 27.50 24.25 22.25 21.13
Close 27.63 29.25 28.13 25.50 27.50
______ ______ ______ ______ ______
OPERATING RATIOS
Net interest margin 4.98% 4.72% 4.45% 4.28% 4.25%
Return on average assets 2.28 2.14 1.34 1.72 1.37
Return on average common equity 24.50 25.05 16.66 22.43 18.69
Return on average total equity 23.82 24.31 16.25 21.72 18.13
______ ______ ______ ______ ______
LIQUIDITY AND FUNDING RATIOS
Liquidity ratio (1) 30.7% 29.5% 28.6% 31.6% 28.7%
Funding ratio (2) (6.0) (11.6) (10.4) (14.3) (23.3)
______ ______ ______ ______ ______
CAPITAL RATIOS
Risk-adjusted ratios
Tier 1 capital ratio 12.01% 10.85% 9.95% 9.28% 9.04%
Total capital ratio 16.10 14.87 13.98 13.29 13.13
Leverage ratio 8.87 8.17 7.35 6.81 6.86
Average equity as a % of
average assets 9.57 8.82 8.26 7.94 7.58
______ ______ ______ ______ ______
LOAN QUALITY RATIOS
As a % of total period-end
loans, net of unearned income
Allowance for loan losses
at period-end 4.35% 4.45% 4.58% 4.76% 5.97%
Nonaccrual loans at
period-end 2.37 2.68 3.00 3.15 5.53
As a % of average loans, net
of unearned income
Net charge-offs (3) 1.01 .95 .63 1.79 1.91
Provision for loan losses .24 .27 .39 1.41 .68
______ ______ ______ ______ ______
AVERAGE TOTAL LOANS, NET OF
UNEARNED INCOME, AS A % OF
AVERAGE TOTAL DEPOSITS 75.74% 75.37% 73.07% 74.18% 73.66%
______ ______ ______ ______ ______
NONFINANCIAL DATA
Total number of employees 5,997 5,984 5,928 5,863 5,861
Total number of full-time
equivalent employees 5,213 5,194 5,129 5,090 5,100
Total number of banking offices 325 326 326 326 330
______ ______ ______ ______ ______
<FN>
(1) Ratio of net short-term assets to net funding liabilities.
(2) Total purchased funds less investment securities due in one year and money market
investments as a percentage of investment securities due in more than one year and
total loans, net of unearned income.
(3) Ratios exclude net charge-offs on loans that were sold in bulk sales or transferred
to assets held for accelerated disposition.
47
ITEM 1. LEGAL PROCEEDINGS
As Midlantic Corporation ("MC") reported in "Item 3 - Legal
Proceedings" of its Annual Report on Form 10-K for the
fiscal year ended December 31, 1993 and in "Item 1 - Legal
Proceedings" of its Quarterly Reports on Form 10-Q for the
quarters ended March 31, 1994 and June 30, 1994, MC and
various present and former directors and officers of MC are
defendants in a consolidated action, initially commenced in
March 1990, pending in Federal District Court in New Jersey
(the "Action"). The Action has been instituted by
shareholders of MC, either on behalf of MC against various
directors and officers of MC, or directly against MC and
various directors and officers of MC. In general, the
Action seeks damages payable either to MC or to the
shareholders and holders of certain debt securities because
of alleged discrepancies between certain public statements
made by MC and later results of MC's operations. The Action
includes claims that certain actions of MC are void. The
claims are based upon alleged violations of the United
States securities laws and New Jersey common law. In their
pleadings, plantiffs do not seek damages in a stated dollar
amount.
In June 1990, the plaintiffs filed a motion for class
certification. The defendants moved to dismiss the
complaint on July 31, 1990. On October 11, 1990, the Court
filed an opinion denying the defendants' motion to dismiss
the complaint. On December 3, 1990, an answer to the
complaint was served on behalf of those defendants who had
been served with the complaint. The parties have stipulated
to the certification of a plaintiff class, which stipulation
was reflected in an order entered by the Court on March 6,
1991. On May 6, 1991, the court entered a consent order
setting forth a discovery schedule for the production of
documents by MC. Currently, documents are being produced
and depositions are being conducted.
47
48
ITEM 6A. EXHIBITS
10 Midlantic Corporation Executive Severance Plan
27 Financial Data Schedule
ITEM 6B. REPORTS ON FORM 8-K
No reports on Form 8-K were filed during the period covered by this
report.
48
49
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.
Midlantic Corporation
_____________________
Registrant
By
Date November 10, 1994 Howard I. Atkins
___________________ ____________________________
Executive Vice President and
Chief Financial Officer
By
Date November 10, 1994 James E. Kelly
___________________ ____________________________
Controller
49
50
INDEX OF EXHIBITS
_________________
EXHIBIT NUMBER
PER ITEM 601 OF
REGULATION S-K PAGE NUMBER
_______________ _____________
10 Midlantic Corporation Executive Severance Plan 51
27 Financial Data Schedule 80
50