These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED COMMUNITY BANKS, INC.
|
||
|
(Exact name of registrant as specified in its charter)
|
|
Georgia
|
58-1807304
|
|
|
(State of Incorporation)
|
(I.R.S. Employer Identification No.)
|
|
125 Highway 515 East
|
||
|
Blairsville, Georgia
|
30512
|
|
|
Address of Principal
Executive Offices |
(Zip Code)
|
|
Large accelerated filer
o
|
Accelerated filer
x
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller Reporting Company
o
|
|
PART I - Financial Information
|
||
|
|
Item 1. Financial Statements.
|
|
|
|
March 31, 2011 and 2010
|
2
|
|
|
(audited) and March 31, 2010 (unaudited)
|
3
|
|
|
Consolidated Statement of Changes in Shareholders’ Equity (unaudited) for the
Three Months Ended March 31, 2011 and 2010
|
4
|
|
|
March 31, 2011 and 2010
|
5
|
|
|
Notes to Consolidated Financial Statements
|
6
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
27
|
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
|
52
|
|
|
Item 4. Controls and Procedures.
|
52
|
|
|
PART II - Other Information
|
||
|
Item 1. Legal Proceedings.
|
52
|
|
|
Item 1A. Risk Factors.
|
52
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
|
52
|
|
|
Item 3. Defaults Upon Senior Securities.
|
52
|
|
|
Item 4. (Removed and Reserved)
|
52
|
|
|
Item 5. Other Information.
|
52
|
|
|
Item 6. Exhibits.
|
52
|
|
|
UNITED COMMUNITY BANKS, INC.
|
||||||||
|
Consolidated Statement of Operations
(Unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
(in thousands, except per share data)
|
2011
|
2010
|
||||||
|
Interest revenue:
|
||||||||
|
Loans, including fees
|
$ | 61,107 | $ | 72,215 | ||||
|
Investment securities, including tax exempt of $259 and $311
|
13,604 | 16,203 | ||||||
|
Federal funds sold, commercial paper and deposits in banks
|
819 | 938 | ||||||
|
Total interest revenue
|
75,530 | 89,356 | ||||||
|
Interest expense:
|
||||||||
|
Deposits:
|
||||||||
|
NOW
|
1,324 | 1,854 | ||||||
|
Money market
|
2,028 | 1,757 | ||||||
|
Savings
|
77 | 84 | ||||||
|
Time
|
11,732 | 20,198 | ||||||
|
Total deposit interest expense
|
15,161 | 23,893 | ||||||
|
Federal funds purchased, repurchase agreements and other short-term borrowings
|
1,042 | 1,038 | ||||||
|
Federal Home Loan Bank advances
|
590 | 977 | ||||||
|
Long-term debt
|
2,780 | 2,662 | ||||||
|
Total interest expense
|
19,573 | 28,570 | ||||||
|
Net interest revenue
|
55,957 | 60,786 | ||||||
|
Provision for loan losses
|
190,000 | 75,000 | ||||||
|
Net interest expense after provision for loan losses
|
(134,043 | ) | (14,214 | ) | ||||
|
Fee revenue:
|
||||||||
|
Service charges and fees
|
6,720 | 7,447 | ||||||
|
Mortgage loan and other related fees
|
1,494 | 1,479 | ||||||
|
Brokerage fees
|
677 | 567 | ||||||
|
Securities gains, net
|
55 | 61 | ||||||
|
Other
|
2,892 | 2,112 | ||||||
|
Total fee revenue
|
11,838 | 11,666 | ||||||
|
Total revenue
|
(122,205 | ) | (2,548 | ) | ||||
|
Operating expenses:
|
||||||||
|
Salaries and employee benefits
|
24,924 | 24,360 | ||||||
|
Communications and equipment
|
3,344 | 3,273 | ||||||
|
Occupancy
|
4,074 | 3,814 | ||||||
|
Advertising and public relations
|
978 | 1,043 | ||||||
|
Postage, printing and supplies
|
1,118 | 1,225 | ||||||
|
Professional fees
|
3,330 | 1,943 | ||||||
|
Foreclosed property
|
64,899 | 10,813 | ||||||
|
FDIC assessments and other regulatory charges
|
5,413 | 3,626 | ||||||
|
Amortization of intangibles
|
762 | 802 | ||||||
|
Other
|
6,429 | 3,921 | ||||||
|
Total operating expenses
|
115,271 | 54,820 | ||||||
|
Loss from continuing operations before income taxes
|
(237,476 | ) | (57,368 | ) | ||||
|
Income tax benefit
|
(94,990 | ) | (22,910 | ) | ||||
|
Net loss from continuing operations
|
(142,486 | ) | (34,458 | ) | ||||
|
Loss from discontinued operations, net of income taxes
|
- | (101 | ) | |||||
|
Gain from sale of subsidiary, net of income taxes and selling costs
|
- | 1,266 | ||||||
|
Net loss
|
(142,486 | ) | (33,293 | ) | ||||
|
Preferred stock dividends and discount accretion
|
2,778 | 2,572 | ||||||
|
Net loss available to common shareholders
|
$ | (145,264 | ) | $ | (35,865 | ) | ||
|
Loss from continuing operations per common share - Basic / Diluted
|
$ | (1.57 | ) | $ | (.39 | ) | ||
|
Loss per common share - Basic / Diluted
|
(1.57 | ) | (.38 | ) | ||||
|
Weighted average common shares outstanding - Basic / Diluted
|
92,330 | 94,390 | ||||||
|
UNITED COMMUNITY BANKS, INC.
|
||||||||||||
|
Consolidated Balance Sheet
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
(in thousands, except share and per share data)
|
2011
|
2010
|
2010
|
|||||||||
|
(unaudited)
|
(audited)
|
(unaudited)
|
||||||||||
|
ASSETS
|
||||||||||||
|
Cash and due from banks
|
$ | 153,891 | $ | 95,994 | $ | 105,613 | ||||||
|
Interest-bearing deposits in banks
|
465,656 | 111,901 | 99,893 | |||||||||
|
Federal funds sold, commercial paper and short-term investments
|
470,087 | 441,562 | 183,049 | |||||||||
|
Cash and cash equivalents
|
1,089,634 | 649,457 | 388,555 | |||||||||
|
Securities available for sale
|
1,638,494 | 1,224,417 | 1,526,589 | |||||||||
|
Securities held to maturity (fair value $248,361 and $267,988)
|
245,430 | 265,807 | - | |||||||||
|
Loans held for sale
|
80,629 | - | - | |||||||||
|
Mortgage loans held for sale
|
25,364 | 35,908 | 21,998 | |||||||||
|
Loans, net of unearned income
|
4,194,372 | 4,604,126 | 4,992,045 | |||||||||
|
Less allowance for loan losses
|
133,121 | 174,695 | 173,934 | |||||||||
|
Loans, net
|
4,061,251 | 4,429,431 | 4,818,111 | |||||||||
|
Assets covered by loss sharing agreements with the FDIC
|
125,789 | 131,887 | 169,287 | |||||||||
|
Premises and equipment, net
|
179,143 | 178,239 | 181,217 | |||||||||
|
Accrued interest receivable
|
21,687 | 24,299 | 30,492 | |||||||||
|
Goodwill and other intangible assets
|
10,684 | 11,446 | 224,394 | |||||||||
|
Foreclosed property
|
54,378 | 142,208 | 136,275 | |||||||||
|
Net deferred tax asset
|
266,367 | 166,937 | 92,986 | |||||||||
|
Other assets
|
174,742 | 183,160 | 247,114 | |||||||||
|
Total assets
|
$ | 7,973,592 | $ | 7,443,196 | $ | 7,837,018 | ||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
|
Liabilities:
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Demand
|
$ | 864,708 | $ | 793,414 | $ | 740,727 | ||||||
|
NOW
|
1,320,136 | 1,424,781 | 1,344,973 | |||||||||
|
Money market
|
967,938 | 891,252 | 729,283 | |||||||||
|
Savings
|
193,591 | 183,894 | 186,699 | |||||||||
|
Time:
|
||||||||||||
|
Less than $100,000
|
1,576,505 | 1,496,700 | 1,643,059 | |||||||||
|
Greater than $100,000
|
990,289 | 1,002,359 | 1,132,034 | |||||||||
|
Brokered
|
684,581 | 676,772 | 710,813 | |||||||||
|
Total deposits
|
6,597,748 | 6,469,172 | 6,487,588 | |||||||||
|
Federal funds purchased, repurchase agreements, and other short-term borrowings
|
102,107 | 101,067 | 102,480 | |||||||||
|
Federal Home Loan Bank advances
|
55,125 | 55,125 | 114,303 | |||||||||
|
Long-term debt
|
150,166 | 150,146 | 150,086 | |||||||||
|
Unsettled securities purchases
|
177,532 | - | 17,588 | |||||||||
|
Accrued expenses and other liabilities
|
40,766 | 32,171 | 39,078 | |||||||||
|
Total liabilities
|
7,123,444 | 6,807,681 | 6,911,123 | |||||||||
|
Shareholders' equity:
|
||||||||||||
|
Preferred stock, $1 par value; 10,000,000 shares authorized;
|
||||||||||||
|
Series A; $10 stated value; 21,700 shares issued and outstanding
|
217 | 217 | 217 | |||||||||
|
Series B; $1,000 stated value; 180,000 shares issued and outstanding
|
176,049 | 175,711 | 174,727 | |||||||||
|
Series D; $1,000 stated value; 16,613 shares issued and outstanding
|
16,613 | - | - | |||||||||
|
Series F; $1,000 stated value; 195,872 shares issued and outstanding
|
195,872 | - | - | |||||||||
|
Series G; $1,000 stated value; 151,185 shares issued and outstanding
|
151,185 | - | - | |||||||||
|
Common stock, $1 par value; 200,000,000 shares authorized;
|
||||||||||||
|
104,515,553, 94,685,003 and 94,175,857 shares issued and outstanding
|
104,516 | 94,685 | 94,176 | |||||||||
|
Common stock issuable; 397,138, 336,437 and 262,002 shares
|
3,681 | 3,894 | 4,127 | |||||||||
|
Capital surplus
|
655,350 | 665,496 | 622,803 | |||||||||
|
Accumulated deficit
|
(480,831 | ) | (335,567 | ) | (15,481 | ) | ||||||
|
Accumulated other comprehensive income
|
27,496 | 31,079 | 45,326 | |||||||||
|
Total shareholders' equity
|
850,148 | 635,515 | 925,895 | |||||||||
|
Total liabilities and shareholders' equity
|
$ | 7,973,592 | $ | 7,443,196 | $ | 7,837,018 | ||||||
|
Consolidated Statement of Changes in Shareholders' Equity
(Unaudited)
|
||||||||||||||||||||
|
For the Three Months Ended March 31,
|
||||||||||||||||||||
|
(Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common
|
Deficit)
|
Other
|
|||||||||||||||||||||||||||||||||||||||||
|
(in thousands, except share
|
Series
|
Series
|
Series
|
Series
|
Series
|
Common
|
Stock
|
Capital
|
Retained
|
Comprehensive
|
||||||||||||||||||||||||||||||||||
| and per share data) | A | B | D | F | G |
Stock
|
Issuable
|
Surplus
|
Earnings
|
Income
|
Total
|
|||||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
$ | 217 | $ | 174,408 | $ | - | $ | - | $ | - | $ | 94,046 | $ | 3,597 | $ | 622,034 | $ | 20,384 | $ | 47,635 | $ | 962,321 | ||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(33,293 | ) | (33,293 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized holding gains on
|
||||||||||||||||||||||||||||||||||||||||||||
|
available for sale securities,
|
||||||||||||||||||||||||||||||||||||||||||||
|
net of deferred tax expense
|
||||||||||||||||||||||||||||||||||||||||||||
|
and reclassification adjustment
|
783 | 783 | ||||||||||||||||||||||||||||||||||||||||||
|
Unrealized losses on derivative
|
||||||||||||||||||||||||||||||||||||||||||||
|
financial instruments qualifying
|
||||||||||||||||||||||||||||||||||||||||||||
|
as cash flow hedges, net of
|
||||||||||||||||||||||||||||||||||||||||||||
|
deferred tax benefit
|
(3,092 | ) | (3,092 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
(33,293 | ) | (2,309 | ) | (35,602 | ) | ||||||||||||||||||||||||||||||||||||||
|
Common stock issued to dividend
|
||||||||||||||||||||||||||||||||||||||||||||
|
Reinvestment plan and employee
|
||||||||||||||||||||||||||||||||||||||||||||
|
benefit plans (125,021 shares)
|
124 | 387 | 511 | |||||||||||||||||||||||||||||||||||||||||
|
Amortization of stock option and
|
||||||||||||||||||||||||||||||||||||||||||||
|
restricted stock
|
832 | 832 | ||||||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock (12,447
|
||||||||||||||||||||||||||||||||||||||||||||
|
shares issued, 16,162 shares
|
||||||||||||||||||||||||||||||||||||||||||||
|
deferred)
|
6 | 444 | (450 | ) | - | |||||||||||||||||||||||||||||||||||||||
|
Deferred compensation plan, net,
|
||||||||||||||||||||||||||||||||||||||||||||
|
including dividend equivalents
|
86 | 86 | ||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series A preferred stock
|
(3 | ) | (3 | ) | ||||||||||||||||||||||||||||||||||||||||
| Dividends on Series B preferred stock | 319 | (2,569 | ) | (2,250 | ) | |||||||||||||||||||||||||||||||||||||||
|
Balance, March 31, 2010
|
$ | 217 | $ | 174,727 | $ | - | $ | - | $ | - | $ | 94,176 | $ | 4,127 | $ | 622,803 | $ | (15,481 | ) | $ | 45,326 | $ | 925,895 | |||||||||||||||||||||
|
Balance, December 31, 2010
|
$ | 217 | $ | 175,711 | $ | - | $ | - | $ | - | $ | 94,685 | $ | 3,894 | $ | 665,496 | $ | (335,567 | ) | $ | 31,079 | $ | 635,515 | |||||||||||||||||||||
|
Comprehensive loss:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(142,486 | ) | (142,486 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive loss:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized holding gains on
|
||||||||||||||||||||||||||||||||||||||||||||
|
available for sale securities,
|
||||||||||||||||||||||||||||||||||||||||||||
|
net of deferred tax expense
|
||||||||||||||||||||||||||||||||||||||||||||
|
and reclassification adjustment
|
(1,003 | ) | (1,003 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Unrealized losses on derivative
|
||||||||||||||||||||||||||||||||||||||||||||
|
financial instruments qualifying
|
||||||||||||||||||||||||||||||||||||||||||||
|
as cash flow hedges, net of
|
||||||||||||||||||||||||||||||||||||||||||||
|
deferred tax benefit
|
(2,580 | ) | (2,580 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
(142,486 | ) | (3,583 | ) | (146,069 | ) | ||||||||||||||||||||||||||||||||||||||
|
Preferred for common equity exchange
|
||||||||||||||||||||||||||||||||||||||||||||
|
related to tax benefits preservation
|
||||||||||||||||||||||||||||||||||||||||||||
|
plan (7,755,631 common shares)
|
16,613 | (7,756 | ) | (8,857 | ) | - | ||||||||||||||||||||||||||||||||||||||
|
Common stock issued to dividend
|
||||||||||||||||||||||||||||||||||||||||||||
|
reinvestment plan and employee
|
||||||||||||||||||||||||||||||||||||||||||||
|
benefit plans (230,096 shares)
|
232 | 143 | 375 | |||||||||||||||||||||||||||||||||||||||||
|
Common and preferred stock issued
|
||||||||||||||||||||||||||||||||||||||||||||
|
(17,338,497 common shares)
|
195,872 | 151,185 | 17,338 | (1,866 | ) | 362,529 | ||||||||||||||||||||||||||||||||||||||
|
Amortization of stock options and
|
||||||||||||||||||||||||||||||||||||||||||||
|
restricted stock awards
|
549 | 549 | ||||||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock (7,097
|
||||||||||||||||||||||||||||||||||||||||||||
|
shares issued, 31,910 shares
|
||||||||||||||||||||||||||||||||||||||||||||
|
deferred)
|
7 | 54 | (61 | ) | - | |||||||||||||||||||||||||||||||||||||||
|
Deferred compensation plan, net,
|
||||||||||||||||||||||||||||||||||||||||||||
|
including dividend equivalents
|
65 | 65 | ||||||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
|
||||||||||||||||||||||||||||||||||||||||||||
|
compensation plan (10,491 shares)
|
10 | (332 | ) | 322 | - | |||||||||||||||||||||||||||||||||||||||
|
Tax on option exercise and restricted
|
||||||||||||||||||||||||||||||||||||||||||||
|
stock vesting
|
(376 | ) | (376 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series A preferred stock
|
(3 | ) | (3 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series B preferred stock
|
338 | (2,602 | ) | (2,264 | ) | |||||||||||||||||||||||||||||||||||||||
|
Dividends on Series D preferred stock
|
(173 | ) | (173 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Balance, March 31, 2011
|
$ | 217 | $ | 176,049 | $ | 16,613 | $ | 195,872 | $ | 151,185 | $ | 104,516 | $ | 3,681 | $ | 655,350 | $ | (480,831 | ) | $ | 27,496 | $ | 850,148 | |||||||||||||||||||||
|
UNITED COMMUNITY BANKS, INC.
|
||||||||
|
Consolidated Statement of Cash Flows
(Unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
(in thousands)
|
2011
|
2010
|
||||||
|
Operating activities:
|
||||||||
|
Net loss
|
$ | (142,486 | ) | $ | (33,293 | ) | ||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Depreciation, amortization and accretion
|
4,743 | 3,814 | ||||||
|
Provision for loan losses
|
190,000 | 75,000 | ||||||
|
Stock based compensation
|
549 | 832 | ||||||
|
Securities gains, net
|
(55 | ) | (61 | ) | ||||
|
Losses and write downs on sales of other real estate owned
|
60,605 | 8,097 | ||||||
|
Gain from sale of subsidiary
|
- | (2,110 | ) | |||||
|
Changes in assets and liabilities:
|
||||||||
|
Other assets and accrued interest receivable
|
(90,321 | ) | (11,557 | ) | ||||
|
Accrued expenses and other liabilities
|
6,518 | (4,956 | ) | |||||
|
Mortgage loans held for sale
|
10,544 | 8,228 | ||||||
|
Net cash provided by operating activities
|
40,097 | 43,994 | ||||||
|
Investing activities:
|
||||||||
|
Investment securities held to maturity:
|
||||||||
|
Proceeds from maturities and calls
|
21,116 | - | ||||||
|
Purchases
|
(1,500 | ) | - | |||||
|
Investment securities available for sale:
|
||||||||
|
Proceeds from sales
|
51,240 | 40,817 | ||||||
|
Proceeds from maturities and calls
|
116,175 | 200,578 | ||||||
|
Purchases
|
(405,979 | ) | (219,354 | ) | ||||
|
Net decrease in loans
|
93,949 | 65,889 | ||||||
|
Proceeds from sales of premises and equipment
|
160 | 8 | ||||||
|
Purchases of premises and equipment
|
(3,604 | ) | (2,024 | ) | ||||
|
Net cash received from sale of subsidiary
|
- | 290 | ||||||
|
Proceeds from sale of other real estate
|
36,003 | 21,692 | ||||||
|
Net cash (used in) provided by investing activities
|
(92,440 | ) | 107,896 | |||||
|
Financing activities:
|
||||||||
|
Net change in deposits
|
128,576 | (139,051 | ) | |||||
|
Net change in federal funds purchased, repurchase agreements, and other short-term borrowings
|
1,040 | 1,091 | ||||||
|
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans
|
375 | 511 | ||||||
|
Proceeds from issuance of common and preferred stock, net of offering costs
|
362,529 | - | ||||||
|
Cash dividends on preferred stock
|
- | (2,253 | ) | |||||
|
Net cash provided by (used in) financing activities
|
492,520 | (139,702 | ) | |||||
|
Net change in cash and cash equivalents
|
440,177 | 12,188 | ||||||
|
Cash and cash equivalents at beginning of period
|
649,457 | 376,367 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 1,089,634 | $ | 388,555 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$ | 17,936 | $ | 33,283 | ||||
|
Income taxes
|
1,287 | 767 | ||||||
|
Unsettled securities purchases
|
177,532 | 17,588 | ||||||
|
(in thousands)
|
Purchased
Impaired
Loans
|
Other Purchased Loans
|
Other
|
Total
|
||||||||||||
|
Commercial (secured by real estate)
|
$ | - | $ | 35,129 | $ | - | $ | 35,129 | ||||||||
|
Commercial (commercial and industrial)
|
- | 3,478 | - | 3,478 | ||||||||||||
|
Construction and land development
|
1,644 | 13,335 | - | 14,979 | ||||||||||||
|
Residential mortgage
|
145 | 9,322 | - | 9,467 | ||||||||||||
|
Installment
|
7 | 229 | - | 236 | ||||||||||||
|
Total covered loans
|
1,796 | 61,493 | - | 63,289 | ||||||||||||
|
Covered forclosed property
|
- | - | 30,833 | 30,833 | ||||||||||||
|
Estimated loss reimbursement from the FDIC
|
- | - | 31,667 | 31,667 | ||||||||||||
|
Total covered assets
|
$ | 1,796 | $ | 61,493 | $ | 62,500 | $ | 125,789 | ||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
As of March 31, 2011
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
U.S. Government agencies
|
$ | 4,989 | $ | 12 | $ | - | $ | 5,001 | ||||||||
|
State and political subdivisions
|
48,497 | 616 | 731 | 48,382 | ||||||||||||
|
Mortgage-backed securities
(1)
|
191,944 | 3,041 | 7 | 194,978 | ||||||||||||
|
Total
|
$ | 245,430 | $ | 3,669 | $ | 738 | $ | 248,361 | ||||||||
|
As of December 31, 2010
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 11,939 | $ | 79 | $ | - | $ | 12,018 | ||||||||
|
State and political subdivisions
|
47,007 | 416 | 1,005 | 46,418 | ||||||||||||
|
Mortgage-backed securities
(1)
|
206,861 | 2,700 | 9 | 209,552 | ||||||||||||
|
Total
|
$ | 265,807 | $ | 3,195 | $ | 1,014 | $ | 267,988 | ||||||||
|
(1)
All are residential type mortgage-backed securities
|
||||||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
As of March 31, 2011
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
U.S. Government agencies
|
$ | 94,966 | $ | 16 | $ | 1,204 | $ | 93,778 | ||||||||
|
State and political subdivisions
|
26,870 | 983 | 20 | 27,833 | ||||||||||||
|
Mortgage-backed securities
(1)
|
1,388,702 | 27,617 | 1,474 | 1,414,845 | ||||||||||||
|
Other
|
103,408 | 150 | 1,520 | 102,038 | ||||||||||||
|
Total
|
$ | 1,613,946 | $ | 28,766 | $ | 4,218 | $ | 1,638,494 | ||||||||
|
As of December 31, 2010
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 99,969 | $ | 67 | $ | 1,556 | $ | 98,480 | ||||||||
|
State and political subdivisions
|
27,600 | 878 | 36 | 28,442 | ||||||||||||
|
Mortgage-backed securities
(1)
|
963,475 | 29,204 | 1,671 | 991,008 | ||||||||||||
|
Other
|
107,811 | 192 | 1,516 | 106,487 | ||||||||||||
|
Total
|
$ | 1,198,855 | $ | 30,341 | $ | 4,779 | $ | 1,224,417 | ||||||||
|
As of March 31, 2010
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 306,916 | $ | 553 | $ | 891 | $ | 306,578 | ||||||||
|
State and political subdivisions
|
63,175 | 1,450 | 81 | 64,544 | ||||||||||||
|
Mortgage-backed securities
(1)
|
1,101,456 | 41,754 | 1,031 | 1,142,179 | ||||||||||||
|
Other
|
13,006 | 290 | 8 | 13,288 | ||||||||||||
|
Total
|
$ | 1,484,553 | $ | 44,047 | $ | 2,011 | $ | 1,526,589 | ||||||||
|
(1)
All are residential type mortgage-backed securities
|
||||||||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
As of March 31, 2011
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
|
State and political subdivisions
|
$ | 21,313 | $ | 731 | $ | - | $ | - | $ | 21,313 | $ | 731 | ||||||||||||
|
Mortgage-backed securities
|
1,942 | 7 | - | - | 1,942 | 7 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 23,255 | $ | 738 | $ | - | $ | - | $ | 23,255 | $ | 738 | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
State and political subdivisions
|
$ | 28,949 | $ | 1,005 | $ | - | $ | - | $ | 28,949 | $ | 1,005 | ||||||||||||
|
Mortgage-backed securities
|
1,951 | 9 | - | - | 1,951 | 9 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 30,900 | $ | 1,014 | $ | - | $ | - | $ | 30,900 | $ | 1,014 | ||||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
As of March 31, 2011
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
|
U.S. Government agencies
|
$ | 73,763 | $ | 1,204 | $ | - | $ | - | $ | 73,763 | $ | 1,204 | ||||||||||||
|
State and political subdivisions
|
1,098 | 15 | 11 | 5 | 1,109 | 20 | ||||||||||||||||||
|
Mortgage-backed securities
|
292,379 | 1,474 | - | - | 292,379 | 1,474 | ||||||||||||||||||
|
Other
|
79,386 | 1,520 | - | - | 79,386 | 1,520 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 446,626 | $ | 4,213 | $ | 11 | $ | 5 | $ | 446,637 | $ | 4,218 | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
U.S. Government agencies
|
$ | 68,412 | $ | 1,556 | $ | - | $ | - | $ | 68,412 | $ | 1,556 | ||||||||||||
|
State and political subdivisions
|
1,082 | 30 | 12 | 6 | 1,094 | 36 | ||||||||||||||||||
|
Mortgage-backed securities
|
59,505 | 1,630 | 2,799 | 41 | 62,304 | 1,671 | ||||||||||||||||||
|
Other
|
69,985 | 1,516 | - | - | 69,985 | 1,516 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 198,984 | $ | 4,732 | $ | 2,811 | $ | 47 | $ | 201,795 | $ | 4,779 | ||||||||||||
|
As of March 31, 2010
|
||||||||||||||||||||||||
|
U.S. Government agencies
|
$ | 138,233 | $ | 891 | $ | - | $ | - | $ | 138,233 | $ | 891 | ||||||||||||
|
State and political subdivisions
|
2,035 | 15 | 3,191 | 66 | 5,226 | 81 | ||||||||||||||||||
|
Mortgage-backed securities
|
20,382 | 151 | 34,358 | 880 | 54,740 | 1,031 | ||||||||||||||||||
|
Other
|
- | - | 500 | 8 | 500 | 8 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 160,650 | $ | 1,057 | $ | 38,049 | $ | 954 | $ | 198,699 | $ | 2,011 | ||||||||||||
|
Three Months Ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Proceeds from sales
|
$ | 51,240 | $ | 40,817 | ||||
|
Gross gains on sales
|
$ | 331 | $ | 1,260 | ||||
|
Gross losses on sales
|
(276 | ) | (249 | ) | ||||
|
Impairment losses
|
- | (950 | ) | |||||
|
Net gains on sales of securities
|
$ | 55 | $ | 61 | ||||
|
Income tax expense attributable to sales
|
$ | 21 | $ | 24 | ||||
|
Available for Sale
|
Held to Maturity
|
|||||||||||||||
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
|
U.S. Government agencies:
|
||||||||||||||||
|
5 to 10 years
|
$ | 81,387 | $ | 80,729 | $ | - | $ | - | ||||||||
|
More than 10 years
|
13,579 | 13,049 | - | - | ||||||||||||
| 94,966 | 93,778 | - | - | |||||||||||||
|
State and political subdivisions:
|
||||||||||||||||
|
Within 1 year
|
5,265 | 5,344 | - | - | ||||||||||||
|
1 to 5 years
|
13,946 | 14,523 | - | - | ||||||||||||
|
5 to 10 years
|
6,311 | 6,595 | 4,989 | 5,001 | ||||||||||||
|
More than 10 years
|
1,348 | 1,371 | - | - | ||||||||||||
| 26,870 | 27,833 | 4,989 | 5,001 | |||||||||||||
|
Other:
|
||||||||||||||||
|
1 to 5 years
|
9,906 | 9,785 | 1,002 | 990 | ||||||||||||
|
5 to 10 years
|
90,050 | 89,501 | 22,040 | 22,269 | ||||||||||||
|
More than 10 years
|
3,452 | 2,752 | 25,455 | 25,123 | ||||||||||||
| 103,408 | 102,038 | 48,497 | 48,382 | |||||||||||||
|
Total securities other than mortgage-backed securities:
|
||||||||||||||||
|
Within 1 year
|
5,265 | 5,344 | - | - | ||||||||||||
|
1 to 5 years
|
23,852 | 24,308 | 1,002 | 990 | ||||||||||||
|
5 to 10 years
|
177,748 | 176,825 | 27,029 | 27,270 | ||||||||||||
|
More than 10 years
|
18,379 | 17,172 | 25,455 | 25,123 | ||||||||||||
|
Mortgage-backed securities
|
1,388,702 | 1,414,845 | 191,944 | 194,978 | ||||||||||||
| $ | 1,613,946 | $ | 1,638,494 | $ | 245,430 | $ | 248,361 | |||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 1,692,154 | $ | 1,761,424 | $ | 1,765,204 | ||||||
|
Commercial construction
|
213,177 | 296,582 | 357,188 | |||||||||
|
Commercial (commercial and industrial)
|
431,473 | 441,518 | 380,331 | |||||||||
|
Total commercial
|
2,336,804 | 2,499,524 | 2,502,723 | |||||||||
|
Residential construction
|
549,618 | 695,166 | 960,372 | |||||||||
|
Residential mortgage
|
1,186,531 | 1,278,780 | 1,390,270 | |||||||||
|
Consumer installment
|
121,419 | 130,656 | 138,680 | |||||||||
|
Total loans
|
4,194,372 | 4,604,126 | 4,992,045 | |||||||||
|
Less allowance for loan losses
|
133,121 | 174,695 | 173,934 | |||||||||
|
Loans, net
|
$ | 4,061,251 | $ | 4,429,431 | $ | 4,818,111 | ||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Balance beginning of period
|
$ | 174,695 | $ | 155,602 | ||||
|
Provision for loan losses
|
190,000 | 75,000 | ||||||
|
Charge-offs:
|
||||||||
|
Commercial (secured by real estate)
|
48,707 | 2,936 | ||||||
|
Commercial construction
|
49,715 | 2,211 | ||||||
|
Commercial (commercial and industrial)
|
4,362 | 4,554 | ||||||
|
Residential construction
|
92,255 | 44,190 | ||||||
|
Residential mortgage
|
36,676 | 4,640 | ||||||
|
Consumer installment
|
1,096 | 1,129 | ||||||
|
Total loans charged-off
|
232,811 | 59,660 | ||||||
|
Recoveries:
|
||||||||
|
Commercial (secured by real estate)
|
100 | 972 | ||||||
|
Commercial construction
|
- | 5 | ||||||
|
Commercial (commercial and industrial)
|
322 | 444 | ||||||
|
Residential construction
|
117 | 1,090 | ||||||
|
Residential mortgage
|
293 | 89 | ||||||
|
Consumer installment
|
405 | 392 | ||||||
|
Total recoveries
|
1,237 | 2,992 | ||||||
|
Net charge-offs
|
231,574 | 56,668 | ||||||
|
Balance end of period
|
$ | 133,121 | $ | 173,934 | ||||
|
Three
Months Ended March 31, 2011
|
Commercial (Secured by Real Estate)
|
Commercial Construction
|
Commercial (Commercial and Industrial)
|
Residential Construction
|
Residential Mortgage
|
Consumer Installment
|
Unallocated
|
Total
|
||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 31,191 | $ | 6,780 | $ | 7,580 | $ | 92,571 | $ | 22,305 | $ | 3,030 | $ | 11,238 | $ | 174,695 | ||||||||||||||||
|
Charge-offs
|
(46,101 | ) | (24,158 | ) | (4,363 | ) | (119,874 | ) | (37,220 | ) | (1,095 | ) | - | (232,811 | ) | |||||||||||||||||
|
Recoveries
|
100 | - | 322 | 117 | 293 | 405 | - | 1,237 | ||||||||||||||||||||||||
|
Provision
|
35,069 | 23,359 | 4,048 | 89,706 | 39,751 | 216 | (2,149 | ) | 190,000 | |||||||||||||||||||||||
|
Ending balance
|
$ | 20,259 | $ | 5,981 | $ | 7,587 | $ | 62,520 | $ | 25,129 | $ | 2,556 | $ | 9,089 | $ | 133,121 | ||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
|
Collectively evaluated for impairment
|
20,259 | 5,981 | 7,587 | 62,520 | 25,129 | 2,556 | 9,089 | 133,121 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 20,259 | $ | 5,981 | $ | 7,587 | $ | 62,520 | $ | 25,129 | $ | 2,556 | $ | 9,089 | $ | 133,121 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 17,154 | $ | 3,624 | $ | - | $ | 22,667 | $ | 5,157 | $ | - | $ | - | $ | 48,602 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,675,000 | 209,553 | 431,473 | 526,951 | 1,181,374 | 121,419 | - | 4,145,770 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,692,154 | $ | 213,177 | $ | 431,473 | $ | 549,618 | $ | 1,186,531 | $ | 121,419 | $ | - | $ | 4,194,372 | ||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 268 | $ | - | $ | - | $ | 644 | $ | 137 | $ | - | $ | - | $ | 1,049 | ||||||||||||||||
|
Collectively evaluated for impairment
|
30,923 | 6,780 | 7,580 | 91,927 | 22,168 | 3,030 | 11,238 | 173,646 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 31,191 | $ | 6,780 | $ | 7,580 | $ | 92,571 | $ | 22,305 | $ | 3,030 | $ | 11,238 | $ | 174,695 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 41,818 | $ | 20,311 | $ | 5,874 | $ | 39,505 | $ | 15,468 | $ | - | $ | - | $ | 122,976 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,719,606 | 276,271 | 435,644 | 655,661 | 1,263,312 | 130,656 | - | 4,481,150 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,761,424 | $ | 296,582 | $ | 441,518 | $ | 695,166 | $ | 1,278,780 | $ | 130,656 | $ | - | $ | 4,604,126 | ||||||||||||||||
|
Three Months Ended March 31, 2010
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 19,208 | $ | 5,861 | $ | 6,892 | $ | 93,585 | $ | 17,266 | $ | 2,545 | $ | 10,245 | $ | 155,602 | ||||||||||||||||
|
Charge-offs
|
(2,936 | ) | (2,211 | ) | (4,554 | ) | (44,190 | ) | (4,640 | ) | (1,129 | ) | - | (59,660 | ) | |||||||||||||||||
|
Recoveries
|
972 | 5 | 444 | 1,090 | 89 | 392 | - | 2,992 | ||||||||||||||||||||||||
|
Provision
|
4,564 | 4,772 | 3,898 | 53,349 | 6,642 | 1,086 | 689 | 75,000 | ||||||||||||||||||||||||
|
Ending balance
|
$ | 21,808 | $ | 8,427 | $ | 6,680 | $ | 103,834 | $ | 19,357 | $ | 2,894 | $ | 10,934 | $ | 173,934 | ||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 1,272 | $ | 627 | $ | - | $ | 4,398 | $ | 529 | $ | 6 | $ | - | $ | 6,832 | ||||||||||||||||
|
Collectively evaluated for impairment
|
20,536 | 7,800 | 6,680 | 99,436 | 18,828 | 2,888 | 10,934 | 167,102 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 21,808 | $ | 8,427 | $ | 6,680 | $ | 103,834 | $ | 19,357 | $ | 2,894 | $ | 10,934 | $ | 173,934 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 38,519 | $ | 22,268 | $ | - | $ | 131,249 | $ | 22,056 | $ | 941 | $ | - | $ | 215,033 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,726,685 | 334,920 | 380,331 | 829,123 | 1,368,214 | 137,739 | - | 4,777,012 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,765,204 | $ | 357,188 | $ | 380,331 | $ | 960,372 | $ | 1,390,270 | $ | 138,680 | $ | - | $ | 4,992,045 | ||||||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
Period-end loans with no allocated allowance for loan losses
|
$ | 48,602 | $ | 115,338 | $ | 158,559 | ||||||
|
Period-end loans with allocated allowance for loan losses
|
- | 7,638 | 56,474 | |||||||||
|
Total
|
$ | 48,602 | $ | 122,976 | $ | 215,033 | ||||||
|
Amount of allowance for loan losses allocated
|
$ | - | $ | 1,049 | $ | 6,832 | ||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Average balance of individually evaluated impaired loans during period
|
$ | 95,163 | $ | 210,854 | ||||
|
Interest income recognized during impairment
|
- | - | ||||||
|
Cash-basis interest income recognized
|
- | - | ||||||
|
March 31, 2011
|
December 31, 2010
|
March 31, 2010
|
||||||||||||||||||||||||||||||||||
|
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
||||||||||||||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 27,811 | $ | 17,154 | $ | - | $ | 60,238 | $ | 39,588 | $ | - | $ | 42,498 | $ | 34,589 | $ | - | ||||||||||||||||||
|
Commercial construction
|
4,360 | 3,624 | - | 33,898 | 20,311 | - | 21,855 | 16,018 | - | |||||||||||||||||||||||||||
|
Commercial (commercial and industrial)
|
- | - | - | 10,115 | 5,874 | - | - | - | - | |||||||||||||||||||||||||||
|
Total commercial
|
32,171 | 20,778 | - | 104,251 | 65,773 | - | 64,353 | 50,607 | - | |||||||||||||||||||||||||||
|
Residential construction
|
49,205 | 22,667 | - | 59,502 | 34,597 | - | 167,166 | 89,863 | - | |||||||||||||||||||||||||||
|
Residential mortgage
|
8,801 | 5,157 | - | 21,528 | 14,968 | - | 24,261 | 18,089 | - | |||||||||||||||||||||||||||
|
Consumer installment
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Total with no related allowance recorded
|
90,177 | 48,602 | - | 185,281 | 115,338 | - | 255,780 | 158,559 | - | |||||||||||||||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
- | - | - | 2,230 | 2,230 | 268 | 4,228 | 3,930 | 1,272 | |||||||||||||||||||||||||||
|
Commercial construction
|
- | - | - | - | - | - | 8,372 | 6,250 | 627 | |||||||||||||||||||||||||||
|
Commercial (commercial and industrial)
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Total commercial
|
- | - | - | 2,230 | 2,230 | 268 | 12,600 | 10,180 | 1,899 | |||||||||||||||||||||||||||
|
Residential construction
|
- | - | - | 14,480 | 4,908 | 644 | 53,971 | 41,386 | 4,398 | |||||||||||||||||||||||||||
|
Residential mortgage
|
- | - | - | 500 | 500 | 137 | 5,488 | 3,967 | 529 | |||||||||||||||||||||||||||
|
Consumer installment
|
- | - | - | - | - | - | 1,111 | 941 | 6 | |||||||||||||||||||||||||||
|
Total with an allowance recorded
|
- | - | - | 17,210 | 7,638 | 1,049 | 73,170 | 56,474 | 6,832 | |||||||||||||||||||||||||||
|
Total
|
$ | 90,177 | $ | 48,602 | $ | - | $ | 202,491 | $ | 122,976 | $ | 1, 049 | $ | 328,950 | $ | 215,033 | $ | 6,832 | ||||||||||||||||||
|
Nonaccrual Loans
|
||||||||||||
|
March 31,
2011
|
December 31,
2010
|
March 31,
2010
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 20,648 | $ | 44,927 | $ | 45,918 | ||||||
|
Commercial construction
|
3,701 | 21,374 | 23,556 | |||||||||
|
Commercial (commercial and industrial)
|
2,198 | 5,611 | 3,610 | |||||||||
|
Total commercial
|
26,547 | 71,912 | 73,084 | |||||||||
|
Residential construction
|
32,038 | 54,505 | 147,326 | |||||||||
|
Residential mortgage
|
23,711 | 51,083 | 57,920 | |||||||||
|
Consumer installment
|
1,473 | 1,594 | 2,472 | |||||||||
|
Total
|
$ | 83,769 | $ | 179,094 | $ | 280,802 | ||||||
|
Balance as a percentage of unpaid principal
|
57.3 | % | 62.2 | % | 71.6 | % | ||||||
|
As of March 31, 2011
|
30 - 59 Days
Past Due |
60 - 89 Days
Past Due |
Greater
Than 90 Days Past Due |
Total Past
Due |
Loans Not
Past Due |
Total
|
||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 11,522 | $ | 9,244 | $ | 9,659 | $ | 30,425 | $ | 1,661,729 | $ | 1,692,154 | ||||||||||||
|
Commercial construction
|
5,458 | 1,880 | 1,237 | 8,575 | 204,602 | 213,177 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
1,485 | 854 | 876 | 3,215 | 428,258 | 431,473 | ||||||||||||||||||
|
Total commercial
|
18,465 | 11,978 | 11,772 | 42,215 | 2,294,589 | 2,336,804 | ||||||||||||||||||
|
Residential construction
|
13,349 | 9,514 | 13,405 | 36,268 | 513,350 | 549,618 | ||||||||||||||||||
|
Residential mortgage
|
16,439 | 6,658 | 10,789 | 33,886 | 1,152,645 | 1,186,531 | ||||||||||||||||||
|
Consumer installment
|
1,705 | 346 | 573 | 2,624 | 118,795 | 121,419 | ||||||||||||||||||
|
Total loans
|
$ | 49,958 | $ | 28,496 | $ | 36,539 | $ | 114,993 | $ | 4,079,379 | $ | 4,194,372 | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 10,697 | $ | 3,672 | $ | 19,457 | $ | 33,826 | $ | 1,727,598 | $ | 1,761,424 | ||||||||||||
|
Commercial construction
|
4,616 | 2,917 | 9,189 | 16,722 | 279,860 | 296,582 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
2,016 | 2,620 | 3,092 | 7,728 | 433,790 | 441,518 | ||||||||||||||||||
|
Total commercial
|
17,329 | 9,209 | 31,738 | 58,276 | 2,441,248 | 2,499,524 | ||||||||||||||||||
|
Residential construction
|
13,599 | 5,158 | 34,673 | 53,430 | 641,736 | 695,166 | ||||||||||||||||||
|
Residential mortgage
|
24,375 | 7,780 | 38,209 | 70,364 | 1,208,416 | 1,278,780 | ||||||||||||||||||
|
Consumer installment
|
2,104 | 462 | 808 | 3,374 | 127,282 | 130,656 | ||||||||||||||||||
|
Total loans
|
$ | 57,407 | $ | 22,609 | $ | 105,428 | $ | 185,444 | $ | 4,418,682 | $ | 4,604,126 | ||||||||||||
|
As of March 31, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 21,315 | $ | 16,281 | $ | 36,334 | $ | 73,930 | $ | 1,691,274 | $ | 1,765,204 | ||||||||||||
|
Commercial construction
|
1,666 | 7,524 | 14,876 | 24,066 | 333,122 | 357,188 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
3,327 | 2,005 | 1,680 | 7,012 | 373,319 | 380,331 | ||||||||||||||||||
|
Total commercial
|
26,308 | 25,810 | 52,890 | 105,008 | 2,397,715 | 2,502,723 | ||||||||||||||||||
|
Residential construction
|
26,354 | 22,284 | 102,193 | 150,831 | 809,541 | 960,372 | ||||||||||||||||||
|
Residential mortgage
|
33,570 | 17,181 | 47,936 | 98,687 | 1,291,583 | 1,390,270 | ||||||||||||||||||
|
Consumer installment
|
1,941 | 1,213 | 1,093 | 4,247 | 134,433 | 138,680 | ||||||||||||||||||
|
Total loans
|
$ | 88,173 | $ | 66,488 | $ | 204,112 | $ | 358,773 | $ | 4,633,272 | $ | 4,992,045 | ||||||||||||
|
Pre-
Modification Outstanding |
Post-
Modification Outstanding |
Troubled Debt
Restructurings That Have Subsequently Defaulted |
||||||||||||||||||
|
As of March 31, 2011
|
Number of Contracts | Recorded Investment | Recorded Investment |
Number of Contracts
|
Recorded Investment
|
|||||||||||||||
|
Commercial (secured by real estate)
|
29 | $ | 25,094 | $ | 22,211 | 3 | $ | 1,799 | ||||||||||||
|
Commercial construction
|
6 | 9,622 | 9,622 | - | - | |||||||||||||||
|
Commercial (commercial and industrial)
|
5 | 155 | 155 | - | - | |||||||||||||||
|
Total commercial
|
40 | 34,871 | 31,988 | 3 | 1,799 | |||||||||||||||
|
Residential construction
|
54 | 14,582 | 13,759 | 4 | 972 | |||||||||||||||
|
Residential mortgage
|
32 | 4,013 | 3,882 | 3 | 278 | |||||||||||||||
|
Consumer installment
|
7 | 122 | 117 | - | - | |||||||||||||||
|
Total loans
|
133 | $ | 53,588 | $ | 49,746 | 10 | $ | 3,049 | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||
|
Commercial (secured by real estate)
|
41 | $ | 40,649 | $ | 36,759 | 3 | $ | 1,402 | ||||||||||||
|
Commercial construction
|
16 | 37,980 | 37,067 | 2 | 1,083 | |||||||||||||||
|
Commercial (commercial and industrial)
|
7 | 645 | 364 | 1 | 7 | |||||||||||||||
|
Total commercial
|
64 | 79,274 | 74,190 | 6 | 2,492 | |||||||||||||||
|
Residential construction
|
63 | 22,012 | 20,782 | 11 | 2,028 | |||||||||||||||
|
Residential mortgage
|
43 | 6,574 | 6,285 | 4 | 324 | |||||||||||||||
|
Consumer installment
|
7 | 124 | 124 | - | - | |||||||||||||||
|
Total loans
|
177 | $ | 107,984 | $ | 101,381 | 21 | $ | 4,844 | ||||||||||||
|
As of March 31, 2010
|
||||||||||||||||||||
|
Commercial (secured by real estate)
|
36 | $ | 30,367 | $ | 30,264 | 1 | $ | 747 | ||||||||||||
|
Commercial construction
|
8 | 19,793 | 18,008 | 1 | 311 | |||||||||||||||
|
Commercial (commercial and industrial)
|
5 | 248 | 248 | - | - | |||||||||||||||
|
Total commercial
|
49 | 50,408 | 48,520 | 2 | 1,058 | |||||||||||||||
|
Residential construction
|
31 | 16,439 | 14,955 | 6 | 1,259 | |||||||||||||||
|
Residential mortgage
|
25 | 5,911 | 5,860 | 1 | 3 | |||||||||||||||
|
Consumer installment
|
6 | 1,331 | 1,331 | - | - | |||||||||||||||
|
Total loans
|
111 | $ | 74,089 | $ | 70,666 | 9 | $ | 2,320 | ||||||||||||
|
As of March 31, 2011
|
Pass
|
Watch
|
Substandard
|
Doubtful /
Loss |
Not Rated
|
Total
|
||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,466,583 | $ | 82,715 | $ | 140,299 | $ | - | $ | 2,557 | $ | 1,692,154 | ||||||||||||
|
Commercial construction
|
166,780 | 8,205 | 38,586 | - | (394 | ) | 213,177 | |||||||||||||||||
|
Commercial (commercial and industrial)
|
410,133 | 6,824 | 18,608 | - | (4,092 | ) | 431,473 | |||||||||||||||||
|
Total commercial
|
2,043,496 | 97,744 | 197,493 | - | (1,929 | ) | 2,336,804 | |||||||||||||||||
|
Residential construction
|
377,590 | 60,463 | 112,572 | - | (1,007 | ) | 549,618 | |||||||||||||||||
|
Residential mortgage
|
1,052,604 | 40,779 | 92,843 | - | 305 | 1,186,531 | ||||||||||||||||||
|
Consumer installment
|
114,401 | 626 | 3,829 | - | 2,563 | 121,419 | ||||||||||||||||||
|
Total loans
|
$ | 3,588,091 | $ | 199,612 | $ | 406,737 | $ | - | $ | (68 | ) | $ | 4,194,372 | |||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,475,992 | $ | 82,762 | $ | 201,688 | $ | - | $ | 982 | $ | 1,761,424 | ||||||||||||
|
Commercial construction
|
174,049 | 10,413 | 112,120 | - | - | 296,582 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
403,986 | 15,153 | 22,379 | - | - | 441,518 | ||||||||||||||||||
|
Total commercial
|
2,054,027 | 108,328 | 336,187 | - | 982 | 2,499,524 | ||||||||||||||||||
|
Residential construction
|
398,926 | 82,973 | 213,267 | - | - | 695,166 | ||||||||||||||||||
|
Residential mortgage
|
1,101,645 | 38,378 | 136,915 | - | 1,842 | 1,278,780 | ||||||||||||||||||
|
Consumer installment
|
122,056 | 650 | 4,872 | - | 3,078 | 130,656 | ||||||||||||||||||
|
Total loans
|
$ | 3,676,654 | $ | 230,329 | $ | 691,241 | $ | - | $ | 5,902 | $ | 4,604,126 | ||||||||||||
|
As of March 31, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,492,357 | $ | 74,964 | $ | 196,711 | $ | - | $ | 1,172 | $ | 1,765,204 | ||||||||||||
|
Commercial construction
|
245,795 | 11,833 | 98,862 | - | 698 | 357,188 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
331,798 | 6,711 | 39,671 | 70 | 2,081 | 380,331 | ||||||||||||||||||
|
Total commercial
|
2,069,950 | 93,508 | 335,244 | 70 | 3,951 | 2,502,723 | ||||||||||||||||||
|
Residential construction
|
542,627 | 114,747 | 300,882 | 238 | 1,878 | 960,372 | ||||||||||||||||||
|
Residential mortgage
|
1,203,330 | 45,996 | 138,720 | 136 | 2,088 | 1,390,270 | ||||||||||||||||||
|
Consumer installment
|
134,194 | 333 | 6,388 | 8 | (2,243 | ) | 138,680 | |||||||||||||||||
|
Total loans
|
$ | 3,950,101 | $ | 254,584 | $ | 781,234 | $ | 452 | $ | 5,674 | $ | 4,992,045 | ||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 15,500 | $ | 25,893 | $ | 22,694 | ||||||
|
Commercial construction
|
11,568 | 17,808 | 14,435 | |||||||||
|
Total commercial
|
27,068 | 43,701 | 37,129 | |||||||||
|
Residential construction
|
67,406 | 91,385 | 82,095 | |||||||||
|
Residential mortgage
|
12,927 | 23,687 | 27,043 | |||||||||
|
Total foreclosed property
|
107,401 | 158,773 | 146,267 | |||||||||
|
Less valuation allowance
|
53,023 | 16,565 | 9,992 | |||||||||
|
Foreclosed property, net
|
$ | 54,378 | $ | 142,208 | $ | 136,275 | ||||||
|
Balance as a percentage of original loan unpaid principal
|
30.3 | % | 64.4 | % | 65.9 | % | ||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Balance at beginning of year
|
$ | 16,565 | $ | 7,433 | ||||
|
Additions charged to expense
|
48,585 | 4,579 | ||||||
|
Direct write downs
|
(12,127 | ) | (2,020 | ) | ||||
|
Balance at end of year
|
$ | 53,023 | $ | 9,992 | ||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Net loss on sales
|
$ | 12,020 | $ | 3,518 | ||||
|
Provision for unrealized losses
|
48,585 | 4,579 | ||||||
|
Operating expenses, net of rental income
|
4,294 | 2,716 | ||||||
|
Total foreclosed property expense
|
$ | 64,899 | $ | 10,813 | ||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Net loss available to common shareholders
|
$ | (145,264 | ) | $ | (35,865 | ) | ||
|
Weighted average shares outstanding:
|
||||||||
|
Basic
|
92,330 | 94,390 | ||||||
|
Effect of dilutive securities
|
||||||||
|
Stock options
|
- | - | ||||||
|
Warrants
|
- | - | ||||||
|
Diluted
|
92,330 | 94,390 | ||||||
|
Loss per common share:
|
||||||||
|
Basic
|
$ | (1.57 | ) | $ | (.38 | ) | ||
|
Diluted
|
$ | (1.57 | ) | $ | (.38 | ) | ||
|
Fair Value
|
||||||||||||||
|
Interest Rate
|
Balance Sheet
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
Products
|
Location
|
2011
|
2010
|
2010
|
||||||||||
|
Asset derivatives
|
Other assets
|
$ | - | $ | - | $ | 6,113 | |||||||
|
Location of Gain (Loss)
|
Amount of Gain (Loss) Recognized in
|
Amount of Gain (Loss) Recognized in
|
||||||||||||||
|
Recognized in Income
|
Income on Derivative
|
Income on Hedged Item
|
||||||||||||||
|
on Derivative
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
|
Other fee revenue
|
$ | - | $ | (1,195 | ) | $ | - | $ | 1,283 | |||||||
|
Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivative (Effective Portion)
|
Gain (Loss) Reclassified from Accumulated Other
Comprehensive Income into Income (Effective Portion) |
||||||||||||||||
|
2011
|
2010
|
Location
|
2011
|
2010
|
|||||||||||||
|
Interest revenue
|
$ | 2,923 | $ | 6,012 | |||||||||||||
|
Other income
|
1,303 | 522 | |||||||||||||||
|
Interest rate products
|
$ | - | $ | 1,475 |
Total
|
$ | 4,226 | $ | 6,534 | ||||||||
|
Options
|
Shares
|
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Term (Years)
|
Aggregate Intrinisic Value ($000)
|
||||||||||||
|
Outstanding at December 31, 2010
|
3,391,577 | $ | 18.60 | |||||||||||||
|
Expired
|
(65,034 | ) | 12.98 | |||||||||||||
|
Outstanding at March 31, 2011
|
3,326,543 | 18.71 | 4.5 | $ | - | |||||||||||
|
Exercisable at March 31, 2011
|
2,681,281 | 19.81 | 3.8 | - | ||||||||||||
|
Three Months Ended
|
|||||
|
March 31,
|
|||||
|
2011
|
2010
|
||||
|
Expected volatility
|
NA
|
55.00 | % | ||
|
Expected dividend yield
|
NA
|
0.00 | % | ||
|
Expected life (in years)
|
NA
|
6.25 | |||
|
Risk-free rate
|
NA
|
3.12 | % | ||
|
Restricted Stock
|
Shares
|
Weighted-Average Grant-Date Fair Value
|
||||||
|
Outstanding at December 31, 2010
|
116,082 | $ | 11.94 | |||||
|
Vested
|
(39,007 | ) | 10.38 | |||||
|
Outstanding at March 31, 2011
|
77,075 | 12.73 | ||||||
|
Valuation Approach
|
Fair Value Heirarchy
|
Fair Value
|
||||
|
Warrants Issued / Assets Transferred to Fletcher at Fair Value:
|
||||||
|
Warrant to purchase $30 million in common stock at $4.25 per share
|
Black-Scholes
|
Level 3
|
$ | 17,577 | ||
|
Option to purchase convertible preferred stock and warrant
|
Monte-Carlo Simulation
|
Level 3
|
22,236 | |||
|
Fair value of equity instruments recognized in capital surplus
|
39,813 | |||||
|
Foreclosed properties transferred under Asset Purchase Agreement
|
Appraised Value
|
Level 2
|
33,434 | |||
|
Nonperforming loans transferred under Asset Purchase Agreement
|
Collateral Appraised Value
|
Level 2
|
69,655 | |||
|
Total nonperforming assets transferred
|
103,089 | |||||
|
Total value of assets and equity instruments transferred
|
142,902 | |||||
|
Less - Cash and Notes Receivable Received in Exchange at Fair Value:
|
||||||
|
Cash down payment received from asset sale
|
NA
|
NA
|
20,618 | |||
|
Notes receivable (par value $82,471, net of $4,531 discount)
|
Discounted Cash Flows
|
Level 3
|
77,940 | |||
|
Total value of cash and notes receivable received
|
98,558 | |||||
|
Fair value of assets and equity instruments transferred in excess of cash and notes received
|
44,344 | |||||
|
Transaction fees
|
1,005 | |||||
|
Loss recognized on Fletcher transaction
|
$ | 45,349 | ||||
|
March 31, 2011
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Government agencies
|
$ | - | $ | 93,778 | $ | - | $ | 93,778 | ||||||||
|
State and political subdivisions
|
- | 27,833 | - | 27,833 | ||||||||||||
|
Mortgage-backed securities
|
- | 1,410,411 | 4,434 | 1,414,845 | ||||||||||||
|
Other
|
- | 101,688 | 350 | 102,038 | ||||||||||||
|
Deferred compensation plan assets
|
3,107 | - | - | 3,107 | ||||||||||||
|
Total
|
$ | 3,107 | $ | 1,633,710 | $ | 4,784 | $ | 1,641,601 | ||||||||
|
Liabilities
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,107 | $ | - | $ | - | $ | 3,107 | ||||||||
|
Total liabilities
|
$ | 3,107 | $ | - | $ | - | $ | 3,107 | ||||||||
|
December 31, 2010
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Government agencies
|
$ | - | $ | 98,480 | $ | - | $ | 98,480 | ||||||||
|
State and political subdivisions
|
- | 28,442 | - | 28,442 | ||||||||||||
|
Mortgage-backed securities
|
- | 986,074 | 4,934 | 991,008 | ||||||||||||
|
Other
|
- | 106,137 | 350 | 106,487 | ||||||||||||
|
Deferred compensation plan assets
|
3,252 | - | - | 3,252 | ||||||||||||
|
Total
|
$ | 3,252 | $ | 1,219,133 | $ | 5,284 | $ | 1,227,669 | ||||||||
|
Liabilities
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,252 | $ | - | $ | - | $ | 3,252 | ||||||||
|
Total liabilities
|
$ | 3,252 | $ | - | $ | - | $ | 3,252 | ||||||||
|
March 31, 2010
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Government agencies
|
$ | - | $ | 296,578 | $ | 10,000 | $ | 306,578 | ||||||||
|
State and political subdivisions
|
- | 64,544 | - | 64,544 | ||||||||||||
|
Mortgage-backed securities
|
- | 1,115,153 | 27,026 | 1,142,179 | ||||||||||||
|
Other
|
- | 12,238 | 1,050 | 13,288 | ||||||||||||
|
Deferred compensation plan assets
|
3,420 | - | - | 3,420 | ||||||||||||
|
Derivative financial instruments
|
- | 6,113 | - | 6,113 | ||||||||||||
|
Total
|
$ | 3,420 | $ | 1,494,626 | $ | 38,076 | $ | 1,536,122 | ||||||||
|
Liabilities
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,420 | $ | - | $ | - | $ | 3,420 | ||||||||
|
Total liabilities
|
$ | 3,420 | $ | - | $ | - | $ | 3,420 | ||||||||
|
Securities
|
||||
|
Available for Sale
|
||||
|
Balance at December 31, 2010
|
$ | 5,284 | ||
|
Amounts included in earnings
|
(8 | ) | ||
|
Purchases, sales, issuances, settlements, maturities, paydowns, net
|
(492 | ) | ||
|
Balance at March 31, 2011
|
$ | 4,784 | ||
|
March 31, 2011
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | - | $ | - | $ | 34,241 | $ | 34,241 | ||||||||
|
Loans held for sale
|
- | - | 80,629 | 80,629 | ||||||||||||
|
Foreclosed properties
|
- | - | 53,102 | 53,102 | ||||||||||||
|
Total
|
$ | - | $ | - | $ | 167,972 | $ | 167,972 | ||||||||
|
December 31, 2010
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | - | $ | - | $ | 106,904 | $ | 106,904 | ||||||||
|
Foreclosed properties
|
- | - | 85,072 | 85,072 | ||||||||||||
|
Total
|
$ | - | $ | - | $ | 191,976 | $ | 191,976 | ||||||||
|
March 31, 2010
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | - | $ | - | $ | 175,166 | $ | 175,166 | ||||||||
|
Foreclosed properties
|
- | - | 93,060 | 93,060 | ||||||||||||
|
Total
|
$ | - | $ | - | $ | 268,226 | $ | 268,226 | ||||||||
|
March 31, 2011
|
December 31, 2010
|
March 31, 2010
|
||||||||||||||||||||||
|
Carrying
|
Carrying
|
Carrying
|
||||||||||||||||||||||
|
Amount
|
Fair Value
|
Amount
|
Fair Value
|
Amount
|
Fair Value
|
|||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||
|
Securities held to maturity
|
$ | 245,430 | $ | 248,361 | $ | 265,807 | $ | 267,988 | $ | - | $ | - | ||||||||||||
|
Loans, net
|
4,061,251 | 3,933,549 | 4,429,431 | 4,196,142 | 4,818,111 | 4,477,941 | ||||||||||||||||||
|
Liabilities:
|
||||||||||||||||||||||||
|
Deposits
|
6,597,748 | 6,588,398 | 6,469,172 | 6,481,867 | 6,487,588 | 6,513,488 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
55,125 | 58,965 | 55,125 | 59,498 | 114,303 | 120,422 | ||||||||||||||||||
|
Long-term debt
|
150,166 | 124,603 | 150,146 | 93,536 | 150,086 | 119,400 | ||||||||||||||||||
|
·
|
the condition of the banking system and financial markets;
|
|
·
|
our ability to become profitable;
|
|
·
|
the results of our most recent internal credit stress test may not accurately predict the impact on our financial condition if the economy was to continue to deteriorate;
|
|
·
|
our ability to raise capital as may be necessary;
|
|
·
|
our ability to maintain liquidity or access other sources of funding;
|
|
·
|
changes in the cost and availability of funding;
|
|
·
|
the success of the local economies in which we operate;
|
|
·
|
our concentrations of residential and commercial construction and development loans and commercial real estate loans are subject to unique risks that could adversely affect our earnings;
|
|
·
|
changes in prevailing interest rates may negatively affect our net income and the value of our assets;
|
|
·
|
the accounting and reporting policies of United;
|
|
·
|
if our allowance for loan losses is not sufficient to cover actual loan losses;
|
|
·
|
we may be subject to losses due to fraudulent and negligent conduct of our loan customers, third party service providers or employees;
|
|
·
|
our ability to fully realize our deferred tax asset balances;
|
|
·
|
competition from financial institutions and other financial service providers;
|
|
·
|
the United States Department of Treasury may change the terms of our Series B Preferred Stock;
|
|
·
|
risks with respect to future expansion and acquisitions;
|
|
·
|
conditions in the stock market, the public debt market and other capital markets deteriorate;
|
|
·
|
the impact of the Dodd-Frank Act and related regulations and other changes in financial services laws and regulations;
|
|
·
|
the failure of other financial institutions;
|
|
·
|
a special assessment that may be imposed by the Federal Deposit Insurance Corporation (“FDIC”) on all FDIC-insured institutions in the future, similar to the assessment in 2009 that decreased our earnings; and
|
|
·
|
regulatory or judicial proceedings, board resolutions, informal memorandums of understanding or formal enforcement actions imposed by regulators that occur, or any such proceedings or enforcement actions that is more severe than we anticipate.
|
|
Valuation Approach
|
Fair Value Heirarchy
|
Fair Value
|
||||
|
Warrants Issued / Assets Transferred to Fletcher at Fair Value:
|
||||||
|
Warrant to purchase $30 million in common stock at $4.25 per share
|
Black-Scholes
|
Level 3
|
$ | 17,577 | (1) | |
|
Option to purchase convertible preferred stock and warrant
|
Monte-Carlo Simulation
|
Level 3
|
22,236 | (2) | ||
|
Fair value of equity instruments recognized in capital surplus
|
39,813 | |||||
|
Foreclosed properties transferred under Asset Purchase Agreement
|
Appraised Value
|
Level 2
|
33,434 | (3) | ||
|
Nonperforming loans transferred under Asset Purchase Agreement
|
Collateral Appraised Value
|
Level 2
|
69,655 | (3) | ||
|
Total nonperforming assets transferred
|
103,089 | |||||
|
Total value of assets and equity instruments transferred
|
142,902 | |||||
|
Cash and Notes Receivable Received in Exchange at Fair Value:
|
||||||
|
Cash down payment received from asset sale
|
NA
|
NA
|
20,618 | |||
|
Notes receivable (par value $82,471, net of $4,531 discount)
|
Discounted Cash Flows
|
Level 3
|
77,940 | (4) | ||
|
Total value of cash and notes receivable received
|
98,558 | |||||
|
Fair value of assets and equity instruments transferred in excess of cash and notes received
|
44,344 | |||||
|
Transaction fees
|
1,005 | |||||
|
Loss recognized on Fletcher transaction
|
45,349 | |||||
|
Tax benefit
|
(15,367 | |||||
|
After tax loss
|
$ | 29,982 | ||||
|
(1)
|
The $17.6 million value of the $30 million warrant was determined as of April 1, 2010, the date the terms were agreed to and signed. The following modeling assumptions were used: dividend yield - 0%; risk-free interest rate - 3.89%; current stock price - $4.77; term - 9 years; and volatility - 33%. Although most of the modeling assumptions were based on observable data, because of the subjectivity involved in estimating expected volatility, the valuation is considered Level 3.
|
|
(2)
|
The $22.2 million value of the option to purchase convertible preferred stock and warrant was determined by an independent valuation firm using a Monte Carlo Simulation method appropriate for valuing complex securities with derivatives. The model uses 50,000 simulations of daily stock price paths using geometric Brownian motion and incorporates in a unified way all conversion, exercise and contingency conditions. Because of the significant assumptions involved in the valuation process, not all of which were based on observable data, the valuation is considered to be Level 3.
|
|
(3)
|
The $103 million of nonperforming assets sold were transferred at United's carrying value which had been written down to appraised value. Because the appraisals were based on sales of similar assets (observable data), the valuation is considered to be Level 2.
|
|
(4)
|
The $82.5 million of notes receivable were recorded at their estimated fair value of $77.9 million, net of a $4.5 million interest discount, which was determined based on discounted expected cash flows over the term at a rate commensurate with the credit risk inherent in the notes. The contractual rate on the notes is fixed at 3.5% for five years. The discount rate used for purposes of determining the fair value of the notes was 5.48% based on the terms, structure and risk profile of the notes. Note prepayments were estimated based on the expected marketing times for the underlying collateral since the notes require that principal be reduced as the underlying assets are sold. The valuation is considered Level 3 due to estimated prepayments which have a significant impact on the value and are not based on observable data.
|
|
Table 1 - Financial Highlights
|
||||||||||||||||||||||||
|
Selected Financial Information
|
||||||||||||||||||||||||
|
First
|
||||||||||||||||||||||||
|
2011
|
2010
|
Quarter
|
||||||||||||||||||||||
|
(in thousands, except per share
|
First
|
Fourth
|
Third
|
Second
|
First
|
2011-2010 | ||||||||||||||||||
|
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Change
|
||||||||||||||||||
|
INCOME SUMMARY
|
||||||||||||||||||||||||
|
Interest revenue
|
$ | 75,965 | $ | 81,215 | $ | 84,360 | $ | 87,699 | $ | 89,849 | ||||||||||||||
|
Interest expense
|
19,573 | 21,083 | 24,346 | 26,072 | 28,570 | |||||||||||||||||||
|
Net interest revenue
|
56,392 | 60,132 | 60,014 | 61,627 | 61,279 | (8 | ) % | |||||||||||||||||
|
Operating provision for loan losses
(1)
|
190,000 | 47,750 | 50,500 | 61,500 | 75,000 | |||||||||||||||||||
|
Operating fee revenue
(2)
|
11,838 | 12,442 | 12,861 | 11,579 | 11,666 | 1 | ||||||||||||||||||
|
Total operating revenue
(1)(2)
|
(121,770 | ) | 24,824 | 22,375 | 11,706 | (2,055 | ) | |||||||||||||||||
|
Operating expenses
(3)
|
115,271 | 64,918 | 64,906 | 58,308 | 54,820 | 110 | ||||||||||||||||||
|
Loss on sale of nonperforming assets
|
- | - | - | 45,349 | - | |||||||||||||||||||
|
Operating loss from continuing operations before taxes
|
(237,041 | ) | (40,094 | ) | (42,531 | ) | (91,951 | ) | (56,875 | ) | (317 | ) | ||||||||||||
|
Operating income tax benefit
|
(94,555 | ) | (16,520 | ) | (16,706 | ) | (32,419 | ) | (22,417 | ) | ||||||||||||||
|
Net operating loss from continuing operations
(1)(2)(3)
|
(142,486 | ) | (23,574 | ) | (25,825 | ) | (59,532 | ) | (34,458 | ) | (314 | ) | ||||||||||||
|
Noncash goodwill impairment charges
|
- | - | (210,590 | ) | - | - | ||||||||||||||||||
|
Partial reversal of fraud loss provision, net of tax expense
|
- | 7,179 | - | - | - | |||||||||||||||||||
|
Loss from discontinued operations
|
- | - | - | - | (101 | ) | ||||||||||||||||||
|
Gain from sale of subsidiary, net of income taxes and selling costs
|
- | - | - | - | 1,266 | |||||||||||||||||||
|
Net loss
|
(142,486 | ) | (16,395 | ) | (236,415 | ) | (59,532 | ) | (33,293 | ) | (328 | ) | ||||||||||||
|
Preferred dividends and discount accretion
|
2,778 | 2,586 | 2,581 | 2,577 | 2,572 | |||||||||||||||||||
|
Net loss available to common shareholders
|
$ | (145,264 | ) | $ | (18,981 | ) | $ | (238,996 | ) | $ | (62,109 | ) | $ | (35,865 | ) | |||||||||
|
PERFORMANCE MEASURES
|
||||||||||||||||||||||||
|
Per common share:
|
||||||||||||||||||||||||
|
Diluted operating loss from continuing operations
(1)(2)(3)
|
$ | (1.57 | ) | $ | (.28 | ) | $ | (.30 | ) | $ | (.66 | ) | $ | (.39 | ) | (303 | ) | |||||||
|
Diluted loss from continuing operations
|
(1.57 | ) | (.20 | ) | (2.52 | ) | (.66 | ) | (.39 | ) | (303 | ) | ||||||||||||
|
Diluted loss
|
(1.57 | ) | (.20 | ) | (2.52 | ) | (.66 | ) | (.38 | ) | (313 | ) | ||||||||||||
|
Book value
|
2.96 | 4.84 | 5.14 | 7.71 | 7.95 | (63 | ) | |||||||||||||||||
|
Tangible book value
(5)
|
2.89 | 4.76 | 5.05 | 5.39 | 5.62 | (49 | ) | |||||||||||||||||
|
Key performance ratios:
|
||||||||||||||||||||||||
|
Return on equity
(4)(6)
|
(147.11 | ) % | (17.16 | ) % | (148.04 | ) % | (35.89 | ) % | (20.10 | ) % | ||||||||||||||
|
Return on assets
(6)
|
(7.61 | ) | (.89 | ) | (12.47 | ) | (3.10 | ) | (1.70 | ) | ||||||||||||||
|
Net interest margin
(6)
|
3.30 | 3.58 | 3.57 | 3.60 | 3.49 | |||||||||||||||||||
|
Operating efficiency ratio from continuing operations
(2)(3)
|
169.08 | 89.45 | 89.38 | 141.60 | 75.22 | |||||||||||||||||||
|
Equity to assets
|
8.82 | 8.85 | 11.37 | 11.84 | 11.90 | |||||||||||||||||||
|
Tangible equity to assets
(5)
|
8.73 | 8.75 | 9.19 | 9.26 | 9.39 | |||||||||||||||||||
|
Tangible common equity to assets
(5)
|
5.51 | 6.35 | 6.78 | 6.91 | 7.13 | |||||||||||||||||||
|
Tangible common equity to risk-weighted assets
(5)
|
6.40 | 9.05 | 9.60 | 9.97 | 10.03 | |||||||||||||||||||
|
ASSET QUALITY *
|
||||||||||||||||||||||||
|
Non-performing loans
|
$ | 83,769 | $ | 179,094 | $ | 217,766 | $ | 224,335 | $ | 280,802 | ||||||||||||||
|
Foreclosed properties
|
54,378 | 142,208 | 129,964 | 123,910 | 136,275 | |||||||||||||||||||
|
Total non-performing assets (NPAs)
|
138,147 | 321,302 | 347,730 | 348,245 | 417,077 | |||||||||||||||||||
|
Allowance for loan losses
|
133,121 | 174,695 | 174,613 | 174,111 | 173,934 | |||||||||||||||||||
|
Operating net charge-offs
(1)
|
231,574 | 47,668 | 49,998 | 61,323 | 56,668 | |||||||||||||||||||
|
Allowance for loan losses to loans
|
3.17 | % | 3.79 | % | 3.67 | % | 3.57 | % | 3.48 | % | ||||||||||||||
|
Operating net charge-offs to average loans
(1)(6)
|
20.71 | 4.03 | 4.12 | 4.98 | 4.51 | |||||||||||||||||||
|
NPAs to loans and foreclosed properties
|
3.25 | 6.77 | 7.11 | 6.97 | 8.13 | |||||||||||||||||||
|
NPAs to total assets
|
1.73 | 4.32 | 4.96 | 4.55 | 5.32 | |||||||||||||||||||
|
AVERAGE BALANCES
($ in millions)
|
||||||||||||||||||||||||
|
Loans
|
$ | 4,599 | $ | 4,768 | $ | 4,896 | $ | 5,011 | $ | 5,173 | (11 | ) | ||||||||||||
|
Investment securities
|
1,625 | 1,354 | 1,411 | 1,532 | 1,518 | 7 | ||||||||||||||||||
|
Earning assets
|
6,902 | 6,680 | 6,676 | 6,854 | 7,085 | (3 | ) | |||||||||||||||||
|
Total assets
|
7,595 | 7,338 | 7,522 | 7,704 | 7,946 | (4 | ) | |||||||||||||||||
|
Deposits
|
6,560 | 6,294 | 6,257 | 6,375 | 6,570 | - | ||||||||||||||||||
|
Shareholders’ equity
|
670 | 649 | 855 | 912 | 945 | (29 | ) | |||||||||||||||||
|
Common shares - basic
(thousands)
|
92,330 | 94,918 | 94,679 | 94,524 | 94,390 | |||||||||||||||||||
|
Common shares - diluted
(thousands)
|
92,330 | 94,918 | 94,679 | 94,524 | 94,390 | |||||||||||||||||||
|
AT PERIOD END
($ in millions)
|
||||||||||||||||||||||||
|
Loans *
|
$ | 4,194 | $ | 4,604 | $ | 4,760 | $ | 4,873 | $ | 4,992 | (16 | ) | ||||||||||||
|
Investment securities
|
1,884 | 1,490 | 1,310 | 1,488 | 1,527 | 23 | ||||||||||||||||||
|
Total assets
|
7,974 | 7,443 | 7,013 | 7,652 | 7,837 | 2 | ||||||||||||||||||
|
Deposits
|
6,598 | 6,469 | 5,999 | 6,330 | 6,488 | 2 | ||||||||||||||||||
|
Shareholders’ equity
|
850 | 636 | 662 | 904 | 926 | (8 | ) | |||||||||||||||||
|
Common shares outstanding
(thousands)
|
104,516 | 94,685 | 94,433 | 94,281 | 94,176 | |||||||||||||||||||
|
Table 1 Continued - Operating Earnings to GAAP Earnings Reconciliation
|
||||||||||||||||||||
|
Selected Financial Information
|
||||||||||||||||||||
|
2011
|
2010
|
|||||||||||||||||||
|
(in thousands, except per share
|
First
|
Fourth
|
Third
|
Second
|
First
|
|||||||||||||||
|
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||||
|
Interest revenue reconciliation
|
||||||||||||||||||||
|
Interest revenue - taxable equivalent
|
$ | 75,965 | $ | 81,215 | $ | 84,360 | $ | 87,699 | $ | 89,849 | ||||||||||
|
Taxable equivalent adjustment
|
(435 | ) | (497 | ) | (511 | ) | (500 | ) | (493 | ) | ||||||||||
|
Interest revenue (GAAP)
|
$ | 75,530 | $ | 80,718 | $ | 83,849 | $ | 87,199 | $ | 89,356 | ||||||||||
|
Net interest revenue reconciliation
|
||||||||||||||||||||
|
Net interest revenue - taxable equivalent
|
$ | 56,392 | $ | 60,132 | $ | 60,014 | $ | 61,627 | $ | 61,279 | ||||||||||
|
Taxable equivalent adjustment
|
(435 | ) | (497 | ) | (511 | ) | (500 | ) | (493 | ) | ||||||||||
|
Net interest revenue (GAAP)
|
$ | 55,957 | $ | 59,635 | $ | 59,503 | $ | 61,127 | $ | 60,786 | ||||||||||
|
Provision for loan losses reconciliation
|
||||||||||||||||||||
|
Operating provision for loan losses
|
$ | 190,000 | $ | 47,750 | $ | 50,500 | $ | 61,500 | $ | 75,000 | ||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
- | (11,750 | ) | - | - | - | ||||||||||||||
|
Provision for loan losses (GAAP)
|
$ | 190,000 | $ | 36,000 | $ | 50,500 | $ | 61,500 | $ | 75,000 | ||||||||||
|
Total revenue reconciliation
|
||||||||||||||||||||
|
Total operating revenue
|
$ | (121,770 | ) | $ | 24,824 | $ | 22,375 | $ | 11,706 | $ | (2,055 | ) | ||||||||
|
Taxable equivalent adjustment
|
(435 | ) | (497 | ) | (511 | ) | (500 | ) | (493 | ) | ||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
- | 11,750 | - | - | - | |||||||||||||||
|
Total revenue (GAAP)
|
$ | (122,205 | ) | $ | 36,077 | $ | 21,864 | $ | 11,206 | $ | (2,548 | ) | ||||||||
|
Expense reconciliation
|
||||||||||||||||||||
|
Operating expense
|
$ | 115,271 | $ | 64,918 | $ | 64,906 | $ | 103,657 | $ | 54,820 | ||||||||||
|
Noncash goodwill impairment charge
|
- | - | 210,590 | - | - | |||||||||||||||
|
Operating expense (GAAP)
|
$ | 115,271 | $ | 64,918 | $ | 275,496 | $ | 103,657 | $ | 54,820 | ||||||||||
|
Loss from continuing operations before taxes reconciliation
|
||||||||||||||||||||
|
Operating loss from continuing operations before taxes
|
$ | (237,041 | ) | $ | (40,094 | ) | $ | (42,531 | ) | $ | (91,951 | ) | $ | (56,875 | ) | |||||
|
Taxable equivalent adjustment
|
(435 | ) | (497 | ) | (511 | ) | (500 | ) | (493 | ) | ||||||||||
|
Noncash goodwill impairment charge
|
- | - | (210,590 | ) | - | - | ||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
- | 11,750 | - | - | - | |||||||||||||||
|
Loss from continuing operations before taxes (GAAP)
|
$ | (237,476 | ) | $ | (28,841 | ) | $ | (253,632 | ) | $ | (92,451 | ) | $ | (57,368 | ) | |||||
|
Income tax benefit reconciliation
|
||||||||||||||||||||
|
Operating income tax benefit
|
$ | (94,555 | ) | $ | (16,520 | ) | $ | (16,706 | ) | $ | (32,419 | ) | $ | (22,417 | ) | |||||
|
Taxable equivalent adjustment
|
(435 | ) | (497 | ) | (511 | ) | (500 | ) | (493 | ) | ||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
- | 4,571 | - | - | - | |||||||||||||||
|
Income tax benefit (GAAP)
|
$ | (94,990 | ) | $ | (12,446 | ) | $ | (17,217 | ) | $ | (32,919 | ) | $ | (22,910 | ) | |||||
|
Diluted loss from continuing operations per common share reconciliation
|
||||||||||||||||||||
|
Diluted operating loss from continuing operations per common share
|
$ | (1.57 | ) | $ | (.28 | ) | $ | (.30 | ) | $ | (.66 | ) | $ | (.39 | ) | |||||
|
Noncash goodwill impairment charge
|
- | - | (2.22 | ) | - | - | ||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
- | .08 | - | - | - | |||||||||||||||
|
Diluted loss from continuing operations per common share (GAAP)
|
$ | (1.57 | ) | $ | (.20 | ) | $ | (2.52 | ) | $ | (.66 | ) | $ | (.39 | ) | |||||
|
Book value per common share reconciliation
|
||||||||||||||||||||
|
Tangible book value per common share
|
$ | 2.89 | $ | 4.76 | $ | 5.05 | $ | 5.39 | $ | 5.62 | ||||||||||
|
Effect of goodwill and other intangibles
|
.07 | .08 | .09 | 2.32 | 2.33 | |||||||||||||||
|
Book value per common share (GAAP)
|
$ | 2.96 | $ | 4.84 | $ | 5.14 | $ | 7.71 | $ | 7.95 | ||||||||||
|
Efficiency ratio from continuing operations reconciliation
|
||||||||||||||||||||
|
Operating efficiency ratio from continuing operations
|
169.08 | % | 89.45 | % | 89.38 | % | 141.60 | % | 75.22 | % | ||||||||||
|
Noncash goodwill impairment charge
|
- | - | 290.00 | - | - | |||||||||||||||
|
Efficiency ratio from continuing operations (GAAP)
|
169.08 | % | 89.45 | % | 379.38 | % | 141.60 | % | 75.22 | % | ||||||||||
|
Average equity to assets reconciliation
|
||||||||||||||||||||
|
Tangible common equity to assets
|
5.51 | % | 6.35 | % | 6.78 | % | 6.91 | % | 7.13 | % | ||||||||||
|
Effect of preferred equity
|
3.22 | 2.40 | 2.41 | 2.35 | 2.26 | |||||||||||||||
|
Tangible equity to assets
|
8.73 | 8.75 | 9.19 | 9.26 | 9.39 | |||||||||||||||
|
Effect of goodwill and other intangibles
|
.09 | .10 | 2.18 | 2.58 | 2.51 | |||||||||||||||
|
Equity to assets (GAAP)
|
8.82 | % | 8.85 | % | 11.37 | % | 11.84 | % | 11.90 | % | ||||||||||
|
Actual tangible common equity to risk-weighted assets reconciliation
|
||||||||||||||||||||
|
Tangible common equity to risk-weighted assets
|
6.40 | % | 9.05 | % | 9.60 | % | 9.97 | % | 10.03 | % | ||||||||||
|
Effect of other comprehensive income
|
(.58 | ) | (.62 | ) | (.81 | ) | (.87 | ) | (.85 | ) | ||||||||||
|
Effect of deferred tax limitation
|
(5.10 | ) | (3.34 | ) | (2.94 | ) | (2.47 | ) | (1.75 | ) | ||||||||||
|
Effect of trust preferred
|
1.12 | 1.06 | 1.06 | 1.03 | 1.00 | |||||||||||||||
|
Effect of preferred equity
|
5.97 | 3.52 | 3.51 | 3.41 | 3.29 | |||||||||||||||
|
Tier I capital ratio (Regulatory)
|
7.81 | % | 9.67 | % | 10.42 | % | 11.07 | % | 11.72 | % | ||||||||||
|
Net charge-offs reconciliation
|
||||||||||||||||||||
|
Operating net charge-offs
|
$ | 231,574 | $ | 47,668 | $ | 49,998 | $ | 61,323 | $ | 56,668 | ||||||||||
|
Subsequent partial recovery of fraud-related charge-off
|
- | (11,750 | ) | - | - | - | ||||||||||||||
|
Net charge-offs (GAAP)
|
$ | 231,574 | $ | 35,918 | $ | 49,998 | $ | 61,323 | $ | 56,668 | ||||||||||
|
Net charge-offs to average loans reconciliation
|
||||||||||||||||||||
|
Operating net charge-offs to average loans
|
20.71 | % | 4.03 | % | 4.12 | % | 4.98 | % | 4.51 | % | ||||||||||
|
Subsequent partial recovery of fraud-related charge-off
|
- | (1.00 | ) | - | - | - | ||||||||||||||
|
Net charge-offs to average loans (GAAP)
|
20.71 | % | 3.03 | % | 4.12 | % | 4.98 | % | 4.51 | % | ||||||||||
|
Table 2 - Average Consolidated Balance Sheets and Net Interest Analysis
|
||||||||||||||||||||||||
|
For the Three Months Ended March 31,
|
||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||
|
Average
|
Avg.
|
Average
|
Avg.
|
|||||||||||||||||||||
|
(dollars in thousands, taxable equivalent)
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Loans, net of unearned income
(1)(2)
|
$ | 4,598,860 | $ | 61,070 | 5.39 | % | $ | 5,172,847 | $ | 72,219 | 5.66 | % | ||||||||||||
|
Taxable securities
(3)
|
1,599,481 | 13,345 | 3.34 | 1,487,646 | 15,892 | 4.27 | ||||||||||||||||||
|
Tax-exempt securities
(1)(3)
|
25,827 | 424 | 6.57 | 30,050 | 509 | 6.78 | ||||||||||||||||||
|
Federal funds sold and other interest-earning assets
|
677,453 | 1,126 | .66 | 394,348 | 1,229 | 1.25 | ||||||||||||||||||
|
Total interest-earning assets
|
6,901,621 | 75,965 | 4.45 | 7,084,891 | 89,849 | 5.13 | ||||||||||||||||||
|
Non-interest-earning assets:
|
||||||||||||||||||||||||
|
Allowance for loan losses
|
(169,113 | ) | (187,288 | ) | ||||||||||||||||||||
|
Cash and due from banks
|
134,341 | 104,545 | ||||||||||||||||||||||
|
Premises and equipment
|
179,353 | 181,927 | ||||||||||||||||||||||
|
Other assets
(3)
|
548,348 | 762,228 | ||||||||||||||||||||||
|
Total assets
|
$ | 7,594,550 | $ | 7,946,303 | ||||||||||||||||||||
|
Liabilities and Shareholders' Equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
NOW
|
$ | 1,373,142 | 1,324 | .39 | $ | 1,361,696 | 1,854 | .55 | ||||||||||||||||
|
Money market
|
928,542 | 2,028 | .89 | 723,470 | 1,757 | .98 | ||||||||||||||||||
|
Savings
|
187,423 | 77 | .17 | 180,448 | 84 | .19 | ||||||||||||||||||
|
Time less than $100,000
|
1,540,342 | 5,451 | 1.44 | 1,692,652 | 8,891 | 2.13 | ||||||||||||||||||
|
Time greater than $100,000
|
990,881 | 4,151 | 1.70 | 1,155,776 | 6,770 | 2.38 | ||||||||||||||||||
|
Brokered
|
698,288 | 2,130 | 1.24 | 736,999 | 4,537 | 2.50 | ||||||||||||||||||
|
Total interest-bearing deposits
|
5,718,618 | 15,161 | 1.08 | 5,851,041 | 23,893 | 1.66 | ||||||||||||||||||
|
Federal funds purchased and other borrowings
|
101,097 | 1,042 | 4.18 | 102,058 | 1,038 | 4.12 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
55,125 | 590 | 4.34 | 114,388 | 977 | 3.46 | ||||||||||||||||||
|
Long-term debt
|
150,157 | 2,780 | 7.51 | 150,078 | 2,662 | 7.19 | ||||||||||||||||||
|
Total borrowed funds
|
306,379 | 4,412 | 5.84 | 366,524 | 4,677 | 5.18 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
6,024,997 | 19,573 | 1.32 | 6,217,565 | 28,570 | 1.86 | ||||||||||||||||||
|
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Non-interest-bearing deposits
|
841,351 | 718,975 | ||||||||||||||||||||||
|
Other liabilities
|
58,634 | 64,337 | ||||||||||||||||||||||
|
Total liabilities
|
6,924,982 | 7,000,877 | ||||||||||||||||||||||
|
Shareholders' equity
|
669,568 | 945,426 | ||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$ | 7,594,550 | $ | 7,946,303 | ||||||||||||||||||||
|
Net interest revenue
|
$ | 56,392 | $ | 61,279 | ||||||||||||||||||||
|
Net interest-rate spread
|
3.13 | % | 3.27 | % | ||||||||||||||||||||
|
Net interest margin
(4)
|
3.30 | % | 3.49 | % | ||||||||||||||||||||
|
(1) Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate
|
||||||||||||
|
used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
|
||||||||||||
|
(2) Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale.
|
||||||||||||
|
(3) Securities available for sale are shown at amortized cost. Pretax unrealized gains of $27.2 million in 2011 and $43.2 million in 2010 are included
|
||||||||||||
|
in other assets for purposes of this presentation.
|
||||||||||||
|
(4) Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets.
|
||||||||||||
|
Table 3 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
Three Months Ended March 31, 2011
|
||||||||||||
|
Compared to 2010
|
||||||||||||
|
Increase (decrease)
|
||||||||||||
|
Due to Changes in
|
||||||||||||
|
Volume
|
Rate
|
Total
|
||||||||||
|
Interest-earning assets:
|
|
|||||||||||
|
Loans
|
$ | (7,742 | ) | $ | (3,407 | ) | $ | (11,149 | ) | |||
|
Taxable securities
|
1,128 | (3,675 | ) | (2,547 | ) | |||||||
|
Tax-exempt securities
|
(70 | ) | (15 | ) | (85 | ) | ||||||
|
Federal funds sold and other interest-earning assets
|
633 | (736 | ) | (103 | ) | |||||||
|
Total interest-earning assets
|
(6,051 | ) | (7,833 | ) | (13,884 | ) | ||||||
|
Interest-bearing liabilities:
|
||||||||||||
|
NOW accounts
|
16 | (546 | ) | (530 | ) | |||||||
|
Money market accounts
|
461 | (190 | ) | 271 | ||||||||
|
Savings deposits
|
3 | (10 | ) | (7 | ) | |||||||
|
Time deposits less than $100,000
|
(744 | ) | (2,696 | ) | (3,440 | ) | ||||||
|
Time deposits greater than $100,000
|
(874 | ) | (1,745 | ) | (2,619 | ) | ||||||
|
Brokered deposits
|
(227 | ) | (2,180 | ) | (2,407 | ) | ||||||
|
Total interest-bearing deposits
|
(1,365 | ) | (7,367 | ) | (8,732 | ) | ||||||
|
Federal funds purchased & other borrowings
|
(10 | ) | 14 | 4 | ||||||||
|
Federal Home Loan Bank advances
|
(592 | ) | 205 | (387 | ) | |||||||
|
Long-term debt
|
1 | 117 | 118 | |||||||||
|
Total borrowed funds
|
(601 | ) | 336 | (265 | ) | |||||||
|
Total interest-bearing liabilities
|
(1,966 | ) | (7,031 | ) | (8,997 | ) | ||||||
|
Decrease in net interest revenue
|
$ | (4,085 | ) | $ | (802 | ) | $ | (4,887 | ) | |||
|
Table 4 - Fee Revenue
|
|
|||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Three Months Ended
|
||||||||||||
|
March 31,
|
||||||||||||
|
2011
|
2010
|
Change
|
||||||||||
|
Service charges and fees
|
$ | 6,720 | $ | 7,447 | (10 | ) % | ||||||
|
Mortgage loan and related fees
|
1,494 | 1,479 | 1 | |||||||||
|
Brokerage fees
|
677 | 567 | 19 | |||||||||
|
Securities gains, net
|
55 | 61 | ||||||||||
|
Other
|
2,892 | 2,112 | 37 | |||||||||
|
Total fee revenue
|
$ | 11,838 | $ | 11,666 | 1 | |||||||
|
Table 5 - Operating Expenses
|
|
||||||||||||
|
(dollars in thousands)
|
|||||||||||||
|
Three Months Ended
|
|||||||||||||
|
March 31,
|
|||||||||||||
|
2011
|
2010
|
Change
|
|||||||||||
|
Salaries and employee benefits
|
$ | 24,924 | $ | 24,360 | 2 | % | |||||||
|
Communications and equipment
|
3,344 | 3,273 | 2 | ||||||||||
|
Occupancy
|
4,074 | 3,814 | 7 | ||||||||||
|
Advertising and public relations
|
978 | 1,043 | (6 | ) | |||||||||
|
Postage, printing and supplies
|
1,118 | 1,225 | (9 | ) | |||||||||
|
Professional fees
|
3,330 | 1,943 | 71 | ||||||||||
|
FDIC assessments and other regulatory charges
|
5,413 | 3,626 | 49 | ||||||||||
|
Amortization of intangibles
|
762 | 802 | (5 | ) | |||||||||
|
Other
|
6,429 | 3,921 | 64 | ||||||||||
|
Total operating expenses excluding foreclosed property expenses
|
50,372 | 44,007 | 14 | ||||||||||
|
Foreclosed property expense
|
64,899 | 10,813 | 500 | ||||||||||
|
Total operating expenses
|
$ | 115,271 | $ | 54,820 | 110 | ||||||||
|
Table 6 - Loans Outstanding (excludes loans covered by loss share agreement)
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
By Loan Type
|
||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,692,154 | $ | 1,761,424 | $ | 1,765,204 | ||||||
|
Commercial construction
|
213,177 | 296,582 | 357,188 | |||||||||
|
Commercial (commercial and industrial)
|
431,473 | 441,518 | 380,331 | |||||||||
|
Total commercial
|
2,336,804 | 2,499,524 | 2,502,723 | |||||||||
|
Residential construction
|
549,618 | 695,166 | 960,372 | |||||||||
|
Residential mortgage
|
1,186,531 | 1,278,780 | 1,390,270 | |||||||||
|
Installment
|
121,419 | 130,656 | 138,680 | |||||||||
|
Total loans
|
$ | 4,194,372 | $ | 4,604,126 | $ | 4,992,045 | ||||||
|
As a percentage of total loans:
|
||||||||||||
|
Commercial (secured by real estate)
|
41 | % | 38 | % | 35 | % | ||||||
|
Commercial construction
|
5 | 6 | 7 | |||||||||
|
Commercial (commercial and industrial)
|
10 | 10 | 8 | |||||||||
|
Total commercial
|
56 | 54 | 50 | |||||||||
|
Residential construction
|
13 | 15 | 19 | |||||||||
|
Residential mortgage
|
28 | 28 | 28 | |||||||||
|
Installment
|
3 | 3 | 3 | |||||||||
|
Total
|
100 | % | 100 | % | 100 | % | ||||||
|
By Geographic Location
|
||||||||||||
|
Atlanta MSA
|
$ | 1,179,362 | $ | 1,310,222 | $ | 1,404,247 | ||||||
|
Gainesville MSA
|
281,591 | 312,049 | 372,064 | |||||||||
|
North Georgia
|
1,531,279 | 1,688,586 | 1,813,774 | |||||||||
|
Western North Carolina
|
639,897 | 701,798 | 755,674 | |||||||||
|
Coastal Georgia
|
312,090 | 335,020 | 388,245 | |||||||||
|
East Tennessee
|
250,153 | 256,451 | 258,041 | |||||||||
|
Total loans
|
$ | 4,194,372 | $ | 4,604,126 | $ | 4,992,045 | ||||||
|
Table 7 - Performing Substandard Loans
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
By Category
|
||||||||||||||||||||
|
Commercial (sec. by RE)
|
$ | 119,651 | $ | 156,765 | $ | 157,245 | $ | 140,805 | $ | 151,573 | ||||||||||
|
Commercial construction
|
34,887 | 90,745 | 102,592 | 78,436 | 75,304 | |||||||||||||||
|
Commercial & industrial
|
16,425 | 16,767 | 22,251 | 22,052 | 35,474 | |||||||||||||||
|
Total commercial
|
170,963 | 264,277 | 282,088 | 241,293 | 262,351 | |||||||||||||||
|
Residential construction
|
80,534 | 158,770 | 177,381 | 149,305 | 153,799 | |||||||||||||||
|
Residential mortgage
|
69,119 | 86,143 | 86,239 | 79,484 | 80,812 | |||||||||||||||
|
Installment
|
2,352 | 2,957 | 4,218 | 4,364 | 3,922 | |||||||||||||||
|
Total
|
$ | 322,968 | $ | 512,147 | $ | 549,926 | $ | 474,446 | $ | 500,884 | ||||||||||
|
By Market
|
||||||||||||||||||||
|
Atlanta MSA
|
$ | 100,200 | $ | 185,327 | $ | 214,676 | $ | 183,612 | $ | 191,009 | ||||||||||
|
Gainesville MSA
|
17,417 | 33,962 | 27,097 | 22,602 | 27,879 | |||||||||||||||
|
North Georgia
|
148,228 | 212,992 | 229,845 | 199,498 | 222,037 | |||||||||||||||
|
North Carolina
|
27,280 | 42,335 | 37,085 | 34,742 | 25,749 | |||||||||||||||
|
East Tennessee
|
6,739 | 8,308 | 8,882 | 8,663 | 7,105 | |||||||||||||||
|
Coastal Georgia
|
23,104 | 29,223 | 32,341 | 25,329 | 27,105 | |||||||||||||||
|
Total loans
|
$ | 322,968 | $ | 512,147 | $ | 549,926 | $ | 474,446 | $ | 500,884 | ||||||||||
|
Table 8 - Allowance for Loan Losses
|
||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||
|
Three Months Ended March 31,
|
||||||||||||||||||||||||||||
|
2011
|
2010
|
|||||||||||||||||||||||||||
|
Asset Disposition Plan
|
Other
|
|||||||||||||||||||||||||||
|
Bulk Loan Sale
(1)
|
Other Bulk
|
Foreclosure
|
Charge-Offs
|
|||||||||||||||||||||||||
|
Accruing
|
Nonaccrual
|
Loan Sales
(2)
|
Charge-Offs
(3)
|
Recoveries
|
Total
|
Total
|
||||||||||||||||||||||
|
Balance beginning of period
|
$ | 174,695 | $ | 155,602 | ||||||||||||||||||||||||
|
Provision for loan losses
|
190,000 | 75,000 | ||||||||||||||||||||||||||
|
Charge-offs:
|
||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 29,451 | $ | 11,091 | $ | 3,318 | $ | 1,905 | $ | 2,942 | 48,707 | 2,936 | ||||||||||||||||
|
Commercial construction
|
32,530 | 15,328 | 292 | 419 | 1,146 | 49,715 | 2,211 | |||||||||||||||||||||
|
Commercial (commercial and industrial)
|
365 | 2,303 | 859 | - | 835 | 4,362 | 4,554 | |||||||||||||||||||||
|
Residential construction
|
43,018 | 23,459 | 3,325 | 11,693 | 10,760 | 92,255 | 44,190 | |||||||||||||||||||||
|
Residential mortgage
|
13,917 | 14,263 | 1,676 | 1,538 | 5,282 | 36,676 | 4,640 | |||||||||||||||||||||
|
Installment
|
86 | 168 | 30 | 24 | 788 | 1,096 | 1,129 | |||||||||||||||||||||
|
Total loans charged-off
|
119,367 | 66,612 | 9,500 | 15,579 | 21,753 | 232,811 | 59,660 | |||||||||||||||||||||
|
Recoveries:
|
||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
- | - | - | - | 100 | 100 | 972 | |||||||||||||||||||||
|
Commercial construction
|
- | - | - | - | - | - | 5 | |||||||||||||||||||||
|
Commercial (commercial and industrial)
|
- | - | - | - | 322 | 322 | 444 | |||||||||||||||||||||
|
Residential construction
|
- | - | - | - | 117 | 117 | 1,090 | |||||||||||||||||||||
|
Residential mortgage
|
- | - | - | - | 293 | 293 | 89 | |||||||||||||||||||||
|
Installment
|
- | - | - | - | 405 | 405 | 392 | |||||||||||||||||||||
|
Total recoveries
|
- | - | - | - | 1,237 | 1,237 | 2,992 | |||||||||||||||||||||
|
Net charge-offs
|
$ | 119,367 | $ | 66,612 | $ | 9,500 | $ | 15,579 | $ | 20,516 | 231,574 | 56,668 | ||||||||||||||||
|
Balance end of period
|
$ | 133,121 | $ | 173,934 | ||||||||||||||||||||||||
|
Total loans: *
|
||||||||||||||||||||||||||||
|
At period-end
|
$ | 4,194,372 | $ | 4,992,045 | ||||||||||||||||||||||||
|
Average
|
4,534,294 | 5,091,474 | ||||||||||||||||||||||||||
|
Allowance as a percentage of period-end loans
|
3.17 | % | 3.48 | % | ||||||||||||||||||||||||
|
As a percentage of average loans:
|
||||||||||||||||||||||||||||
|
Net charge-offs
|
20.71 | 4.51 | ||||||||||||||||||||||||||
|
Provision for loan losses
|
16.99 | 5.97 | ||||||||||||||||||||||||||
|
Allowance as a percentage of non-performing loans
|
||||||||||||||||||||||||||||
|
As reported
|
159 | 62 | ||||||||||||||||||||||||||
|
Excluding impaired loans with no allocated reserve
|
379 | 142 | ||||||||||||||||||||||||||
|
* Excludes loans covered by loss sharing agreements with the FDIC
|
||||||||||||||||||||||||||||
|
(1) Charge-offs totaling $186 million were recognized on the bulk loan sale in the first quarter of 2011. The loans were transferred to the loans held for sale category in anticipation of the second quarter bulk loan sale that was completed on April 18, 2011.
|
|||||||||||||||
|
(2) Losses on smaller bulk sale transactions completed during the first quarter of 2011.
|
|||||||||||||||
|
(3) Loan charge-offs recognized in the first quarter of 2011 related to loans transferred to foreclosed properties. Such charge-offs were elevated in the first quarter as a result of the asset disposition plan, which called for aggressive write downs to expedite sales in the second and third quarters of 2011.
|
|||||||||||||||
|
Table 9 - Nonperforming Assets
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
Nonperforming loans*
|
$ | 83,769 | $ | 179,094 | $ | 280,802 | ||||||
|
Foreclosed properties (OREO)
|
54,378 | 142,208 | 136,275 | |||||||||
|
Total nonperforming assets
|
$ | 138,147 | $ | 321,302 | $ | 417,077 | ||||||
|
Nonperforming loans as a percentage of total loans
|
2.00 | % | 3.89 | % | 5.62 | % | ||||||
|
Nonperforming assets as a percentage of total loans and OREO
|
3.25 | 6.77 | 8.13 | |||||||||
|
Nonperforming assets as a percentage of total assets
|
1.73 | 4.32 | 5.32 | |||||||||
|
* There were no loans 90 days or more past due that were still accruing at period end.
|
||||||||||||
|
Table 10 - Bulk Loan Sale Summary
(1)
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Performing Loans
|
Nonperforming Loans
|
Total Loans
|
||||||||||||||||||||||||||||||||||
|
(in thousands)
|
Carrying Amount
(2)
|
Charge-Offs
(3)
|
Loans Held for Sale
(4)
|
Carrying Amount
(2)
|
Charge-Offs
(3)
|
Loans Held for Sale
(4)
|
Carrying Amount
(2)
|
Charge-Offs
(3)
|
Loans Held for Sale
(4)
|
|||||||||||||||||||||||||||
|
BY CATEGORY
|
||||||||||||||||||||||||||||||||||||
|
Commercial (sec. by RE)
|
$ | 40,902 | $ | 29,451 | $ | 11,451 | $ | 17,202 | $ | 11,091 | $ | 6,111 | $ | 58,104 | $ | 40,542 | $ | 17,562 | ||||||||||||||||||
|
Commercial construction
|
45,490 | 32,530 | 12,960 | 22,440 | 15,328 | 7,112 | 67,930 | 47,858 | 20,072 | |||||||||||||||||||||||||||
|
Commercial & industrial
|
504 | 365 | 139 | 3,398 | 2,303 | 1,095 | 3,902 | 2,668 | 1,234 | |||||||||||||||||||||||||||
|
Total commercial
|
86,896 | 62,346 | 24,550 | 43,040 | 28,722 | 14,318 | 129,936 | 91,068 | 38,868 | |||||||||||||||||||||||||||
|
Residential construction
|
59,747 | 43,018 | 16,729 | 35,509 | 23,459 | 12,050 | 95,256 | 66,477 | 28,779 | |||||||||||||||||||||||||||
|
Residential mortgage
|
19,342 | 13,917 | 5,425 | 21,717 | 14,263 | 7,454 | 41,059 | 28,180 | 12,879 | |||||||||||||||||||||||||||
|
Consumer / installment
|
120 | 86 | 34 | 237 | 168 | 69 | 357 | 254 | 103 | |||||||||||||||||||||||||||
|
Total
|
$ | 166,105 | $ | 119,367 | $ | 46,738 | $ | 100,503 | $ | 66,612 | $ | 33,891 | $ | 266,608 | $ | 185,979 | $ | 80,629 | ||||||||||||||||||
|
BY MARKET
|
||||||||||||||||||||||||||||||||||||
|
Atlanta MSA
|
$ | 51,647 | $ | 37,186 | $ | 14,461 | $ | 13,755 | $ | 8,545 | $ | 5,210 | $ | 65,402 | $ | 45,731 | $ | 19,671 | ||||||||||||||||||
|
Gainesville MSA
|
4,949 | 3,563 | 1,386 | 3,695 | 2,442 | 1,253 | 8,644 | 6,005 | 2,639 | |||||||||||||||||||||||||||
|
North Georgia
|
80,831 | 57,969 | 22,862 | 70,901 | 47,699 | 23,202 | 151,732 | 105,668 | 46,064 | |||||||||||||||||||||||||||
|
Western North Carolina
|
15,468 | 11,138 | 4,330 | 7,228 | 4,743 | 2,485 | 22,696 | 15,881 | 6,815 | |||||||||||||||||||||||||||
|
Coastal Georgia
|
9,493 | 6,835 | 2,658 | 3,528 | 2,180 | 1,348 | 13,021 | 9,015 | 4,006 | |||||||||||||||||||||||||||
|
East Tennessee
|
3,717 | 2,676 | 1,041 | 1,396 | 1,003 | 393 | 5,113 | 3,679 | 1,434 | |||||||||||||||||||||||||||
|
Total
|
$ | 166,105 | $ | 119,367 | $ | 46,738 | $ | 100,503 | $ | 66,612 | $ | 33,891 | $ | 266,608 | $ | 185,979 | $ | 80,629 | ||||||||||||||||||
|
(1)
This schedule presents a summary of classified loans included in the bulk loan sale transaction that closed on April 18, 2011.
|
||||||||||||||||||||||||||||||||||||
|
(2)
This column represents the book value, or carrying amount, of the loans prior to charge offs to mark loans to expected proceeds from sale.
|
||||||||||||||||||||||||||||||||||||
|
(3)
This column represents the charge-offs required to adjust the loan balances to the expected proceeds from the sale based on indicative bids received from prospective buyers, including principal payments received or committed advances made after the c
|
||||||||||||||||||||||||||||||||||||
|
(4)
This column represents the expected proceeds from the bulk sale based on indicative bids received from prospective buyers and equals the balance shown on the consolidated balance sheet as loans held for sale.
|
||||||||||||||||||||||||||||||||||||
|
Table 11 - Nonperforming Assets by Quarter
(1)
|
||||||||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||||
|
March 31, 2011
|
December 31, 2010
|
March 31, 2010
|
||||||||||||||||||||||||||||||||
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
||||||||||||||||||||||||||
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
||||||||||||||||||||||||||
|
BY CATEGORY
|
||||||||||||||||||||||||||||||||||
|
Commercial (sec. by RE)
|
$ | 20,648 | $ | 7,886 | $ | 28,534 | $ | 44,927 | $ | 23,659 | $ | 68,586 | $ | 45,918 | $ | 21,597 | $ | 67,515 | ||||||||||||||||
|
Commercial construction
|
3,701 | 11,568 | 15,269 | 21,374 | 17,808 | 39,182 | 23,556 | 14,285 | 37,841 | |||||||||||||||||||||||||
|
Commercial & industrial
|
2,198 | - | 2,198 | 5,611 | - | 5,611 | 3,610 | - | 3,610 | |||||||||||||||||||||||||
|
Total commercial
|
26,547 | 19,454 | 46,001 | 71,912 | 41,467 | 113,379 | 73,084 | 35,882 | 108,966 | |||||||||||||||||||||||||
|
Residential construction
|
32,038 | 25,807 | 57,845 | 54,505 | 78,231 | 132,736 | 147,326 | 74,220 | 221,546 | |||||||||||||||||||||||||
|
Residential mortgage
|
23,711 | 9,117 | 32,828 | 51,083 | 22,510 | 73,593 | 57,920 | 26,173 | 84,093 | |||||||||||||||||||||||||
|
Consumer / installment
|
1,473 | - | 1,473 | 1,594 | - | 1,594 | 2,472 | - | 2,472 | |||||||||||||||||||||||||
|
Total NPAs
|
$ | 83,769 | $ | 54,378 | $ | 138,147 | $ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 280,802 | $ | 136,275 | $ | 417,077 | ||||||||||||||||
|
Balance as a % of
|
||||||||||||||||||||||||||||||||||
|
Unpaid Principal
|
57.3 | % | 30.3 | % | 42.4 | 67.2 | % | 64.4 | % | 65.9 | 71.6 | % | 67.5 | % | 70.2 | % | ||||||||||||||||||
|
BY MARKET
|
||||||||||||||||||||||||||||||||||
|
Atlanta MSA
|
$ | 21,501 | $ | 16,913 | $ | 38,414 | $ | 48,289 | $ | 41,154 | $ | 89,443 | $ | 81,914 | $ | 36,951 | $ | 118,865 | ||||||||||||||||
|
Gainesville MSA
|
4,332 | 2,157 | 6,489 | 5,171 | 9,273 | 14,444 | 17,058 | 3,192 | 20,250 | |||||||||||||||||||||||||
|
North Georgia
|
30,214 | 23,094 | 53,308 | 83,551 | 66,211 | 149,762 | 109,280 | 63,128 | 172,408 | |||||||||||||||||||||||||
|
Western North Carolina
|
18,849 | 7,802 | 26,651 | 25,832 | 11,553 | 37,385 | 31,353 | 8,588 | 39,941 | |||||||||||||||||||||||||
|
Coastal Georgia
|
5,847 | 3,781 | 9,628 | 11,145 | 11,901 | 23,046 | 33,438 | 21,871 | 55,309 | |||||||||||||||||||||||||
|
East Tennessee
|
3,026 | 631 | 3,657 | 5,106 | 2,116 | 7,222 | 7,759 | 2,545 | 10,304 | |||||||||||||||||||||||||
|
Total NPAs
|
$ | 83,769 | $ | 54,378 | $ | 138,147 | $ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 280,802 | $ | 136,275 | $ | 417,077 | ||||||||||||||||
|
(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
||||||||||||||||||||||||||||||||||
|
Table 12 - Activity in Nonperforming Assets by Quarter
|
||||||||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||||
|
First Quarter 2011
(1)(2)
|
Fourth Quarter 2010
(1)
|
First Quarter 2010
(1)
|
||||||||||||||||||||||||||||||||
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
||||||||||||||||||||||||||
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
||||||||||||||||||||||||||
|
Beginning Balance
|
$ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 217,766 | $ | 129,964 | $ | 347,730 | $ | 264,092 | $ | 120,770 | $ | 384,862 | ||||||||||||||||
|
Loans placed on non-accrual
|
- | 54,730 | 81,023 | - | 81,023 | 139,030 | - | 139,030 | ||||||||||||||||||||||||||
|
Payments received
|
(3,550 | ) | - | (3,550 | (7,250 | ) | - | (7,250 | (5,733 | ) | - | (5,733 | ) | |||||||||||||||||||||
|
Loan charge-offs
|
(43,969 | ) | - | (43,969 | (47,913 | ) | - | (47,913 | (58,897 | ) | - | (58,897 | ) | |||||||||||||||||||||
|
Foreclosures
|
(17,052 | ) | 17,052 | - | (61,432 | ) | 61,432 | - | (49,233 | ) | 49,233 | - | ||||||||||||||||||||||
|
Capitalized costs
|
- | 270 | 270 | - | 170 | 170 | - | 320 | 320 | |||||||||||||||||||||||||
|
Note / property sales
|
(11,400 | ) | (44,547 | ) | (55,947 | (3,100 | ) | (33,509 | ) | (36,609 | (8,457 | ) | (25,951 | ) | (34,408 | ) | ||||||||||||||||||
|
Loans trans to held for sale
|
(74,084 | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Write downs
|
- | (48,585 | ) | (48,585 | - | (8,031 | ) | (8,031 | - | (4,579 | ) | (4,579 | ) | |||||||||||||||||||||
|
Net gains (losses) on sales
|
- | (12,020 | ) | (12,020 | - | (7,818 | ) | (7,818 | - | (3,518 | ) | (3,518 | ) | |||||||||||||||||||||
|
Ending Balance
|
$ | 83,769 | $ | 54,378 | $ | 138,147 | $ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 280,802 | $ | 136,275 | $ | 417,077 | ||||||||||||||||
|
(1)
Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
||||||||||||||||||||||||||||||||||
|
(2)
The NPA activity shown for the first quarter of 2011 is presented with all activity related to loans transferred to the held for sale classification on one line as if those loans were transferred to held for sale at the beginning of the period. During the first quarter of 2011, $27.1 million in loans transferred to held for sale were placed on nonaccrual, $1.1 million in payments were received on nonaccrual loans transferred to held for sale and $66.6 million in charge-offs were recorded on nonaccrual loans transferred to held for sale to mark them down to the expected proceeds from the sale.
|
||||||||||||||||||||||||||||||||||
|
Table 13 - Stock Price Information
|
||||||||||||||||||||||||||||||||
|
2011
|
2010
|
|||||||||||||||||||||||||||||||
|
High
|
Low
|
Close
|
Avg Daily Volume
|
High
|
Low
|
Close
|
Avg Daily Volume
|
|||||||||||||||||||||||||
|
First quarter
|
$ | 2.37 | $ | 1.19 | $ | 2.33 | 1,136,603 | $ | 5.00 | $ | 3.21 | $ | 4.41 | 882,923 | ||||||||||||||||||
|
Second quarter
|
6.20 | 3.86 | 3.95 | 849,987 | ||||||||||||||||||||||||||||
|
Third quarter
|
4.10 | 2.04 | 2.24 | 810,161 | ||||||||||||||||||||||||||||
|
Fourth quarter
|
2.60 | 1.10 | 1.95 | 1,084,578 | ||||||||||||||||||||||||||||
|
Table 14 - Capital Ratios
|
||||||||||||||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
|
Regulatory
Guidelines
|
United Community Banks, Inc.
(Consolidated)
|
United Community Bank
|
||||||||||||||||||||||||||||||||||
|
Well
|
March 31, 2011
|
December 31,
|
March 31,
|
March 31,
|
December 31,
|
March 31,
|
||||||||||||||||||||||||||||||
|
Minimum
|
Capitalized
|
Pro Forma
(1)
|
Actual
|
2010
|
2010
|
2011
|
2010
|
2010
|
||||||||||||||||||||||||||||
|
Risk-based ratios:
|
||||||||||||||||||||||||||||||||||||
|
Tier I capital
|
4.0 | % | 6.0 | % | 13.23 | % | 7.81 | % | 9.67 | % | 11.72 | % | 12.95 | % | 10.72 | % | 12.52 | % | ||||||||||||||||||
|
Total capital
|
8.0 | 10.0 | 15.72 | 15.63 | 12.11 | 14.45 | 14.73 | 12.48 | 14.37 | |||||||||||||||||||||||||||
|
Leverage ratio
|
3.0 | 5.0 | 8.54 | 5.05 | 6.75 | 8.15 | 8.34 | 7.45 | 8.65 | |||||||||||||||||||||||||||
|
Tier I capital
|
$ | 627,423 | $ | 370,621 | $ | 483,257 | $ | 622,287 | $ | 611,958 | $ | 534,161 | $ | 664,163 | ||||||||||||||||||||||
|
Total capital
|
745,721 | 741,242 | 605,204 | 767,099 | 695,948 | 621,807 | 761,777 | |||||||||||||||||||||||||||||
|
(1) Pro forma ratios and capital amounts assume conversion of Series F and Series G preferred stock to common stock as of period-end. Conversion is mandatory following shareholder approval of the transaction which is expected at United's annual shareholders' meeting on June 16, 2011.
|
||||||||||||||||||||||||||||||||||||
|
3.1
|
Restated Articles of Incorporation of United Community Banks, Inc., as amended.
|
|
|
3.2
|
Amended and Restated Bylaws of United Community Banks, Inc., dated September 12, 1997, as amended.
|
|
|
4.1
|
See Exhibits 3.1 and 3.2 for provisions of the Restated Articles of Incorporation, as amended, and Amended and Restated Bylaws, as amended, which define the rights of security holders.
|
|
4.2
|
Tax Benefits Preservation Plan, dated as of February 22, 2011, by and between United Community Banks, Inc. and Illinois Stock Transfer Company, which includes the Company’s Articles of Amendment to its Restated Articles of Incorporation, setting forth the rights, restrictions, privileges and preferences of the Junior Participating Preferred Stock, Series E, as Exhibit A and Form of Right Certificate as Exhibit B (incorporated herein by reference to Exhibit 4.1 to United Community Banks, Inc.’s Current Report on Form 8-K, filed with the Commission on February 24, 2011.)
|
|
|
4.3
|
Form of Summary of Rights for Tax Benefits Preservation Plan, dated as of February 22, 2011, by and between United Community Banks, Inc. and Illinois Stock Transfer Company (incorporated herein by reference to Exhibit 4.2 to United Community Banks, Inc.’s Current Report on Form 8-K, filed with the Commission on February 24, 2011.)
|
|
|
4.4
|
Form of Warrant to Purchase Shares of Common Stock issued on February 22, 2011 (incorporated herein by reference to Exhibit 4.3 to United Community Banks, Inc.’s Current Report on Form 8-K, filed with the Commission on February 24, 2011.)
|
|
|
4.5
|
Amendment to Tax Benefits Preservation Plan, dated as of March 29, 2011, by and between United Community Banks, Inc. and Illinois Stock Transfer Company (incorporated herein by reference to Exhibit 4.1 to United Community Banks, Inc.’s Current Report on Form 8-K, filed with the Commission on March 31, 2011.)
|
|
|
10.1
|
Investment Agreement, dated as of March 16, 2011, between United Community Banks, Inc. and Corsair Georgia, L.P. (incorporated herein by reference to Exhibit 10.1 to United Community Banks, Inc.’s Current Report on Form 8-K, filed with the Commission on March 17, 2011.)
|
|
|
10.2
|
Form of Subscription Agreement, dated as of March 16, 2011, between United Community Banks, Inc. and each Additional Investor. (incorporated herein by reference to Exhibit 10.2 to United Community Banks, Inc.’s Current Report on Form 8-K, filed with the Commission on March 17, 2011.)
|
|
|
10.3
|
Asset Purchase and Sale Agreement dated April 18, 2011, among United Community Bank, CF Southeast, LLC and CF Southeast Trust 2011-1
|
|
|
31.1
|
Certification by Jimmy C. Tallent, President and Chief Executive Officer of United Community Banks, Inc., as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification by Rex S. Schuette, Executive Vice President and Chief Financial Officer of United Community Banks, Inc., as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
UNITED COMMUNITY BANKS, INC.
|
||
|
/s/ Jimmy C. Tallent
|
||
|
Jimmy C. Tallent
|
||
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
||
|
/s/ Rex S. Schuette
|
||
|
Rex S. Schuette
|
||
|
Executive Vice President and
|
||
|
Chief Financial Officer
|
||
|
(Principal Financial Officer)
|
||
|
/s/ Alan H. Kumler
|
||
|
Alan H. Kumler
|
||
|
Senior Vice President and Controller
|
||
|
(Principal Accounting Officer)
|
||
|
Date: May 4, 2011
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|