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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| 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 þ |
Non-accelerated filer
o
(Do not check if a smaller reporting company) |
Smaller Reporting Company o |
1
| Item 1 Financial Statements | ||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (in thousands, except per share data) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
|
Interest revenue:
|
||||||||||||||||
|
Loans, including fees
|
$ | 59,294 | $ | 68,419 | $ | 181,359 | $ | 211,245 | ||||||||
|
Investment securities, including tax exempt of $244, $279, $754 and $886
|
14,568 | 14,711 | 42,964 | 46,743 | ||||||||||||
|
Federal funds sold, commercial paper and deposits in banks
|
261 | 719 | 1,832 | 2,416 | ||||||||||||
|
|
||||||||||||||||
|
Total interest revenue
|
74,123 | 83,849 | 226,155 | 260,404 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposits:
|
||||||||||||||||
|
NOW
|
831 | 1,705 | 3,191 | 5,304 | ||||||||||||
|
Money market
|
1,129 | 1,930 | 4,656 | 5,516 | ||||||||||||
|
Savings
|
52 | 83 | 193 | 250 | ||||||||||||
|
Time
|
9,086 | 16,099 | 31,813 | 54,015 | ||||||||||||
|
|
||||||||||||||||
|
Total deposit interest expense
|
11,098 | 19,817 | 39,853 | 65,085 | ||||||||||||
|
Federal funds purchased, repurchase agreements and other short-term
borrowings
|
1,081 | 1,068 | 3,197 | 3,162 | ||||||||||||
|
Federal Home Loan Bank advances
|
441 | 796 | 1,601 | 2,747 | ||||||||||||
|
Long-term debt
|
2,642 | 2,665 | 8,169 | 7,994 | ||||||||||||
|
|
||||||||||||||||
|
Total interest expense
|
15,262 | 24,346 | 52,820 | 78,988 | ||||||||||||
|
|
||||||||||||||||
|
Net interest revenue
|
58,861 | 59,503 | 173,335 | 181,416 | ||||||||||||
|
Provision for loan losses
|
36,000 | 50,500 | 237,000 | 187,000 | ||||||||||||
|
|
||||||||||||||||
|
Net interest revenue after provision for loan losses
|
22,861 | 9,003 | (63,665 | ) | (5,584 | ) | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Fee revenue:
|
||||||||||||||||
|
Service charges and fees
|
7,534 | 7,648 | 21,862 | 23,088 | ||||||||||||
|
Mortgage loan and other related fees
|
1,148 | 2,071 | 3,594 | 5,151 | ||||||||||||
|
Brokerage fees
|
836 | 731 | 2,204 | 1,884 | ||||||||||||
|
Securities gains, net
|
| 2,491 | 838 | 2,552 | ||||||||||||
|
Loss from prepayment of debt
|
| (2,233 | ) | (791 | ) | (2,233 | ) | |||||||||
|
Other
|
1,980 | 2,153 | 9,534 | 5,664 | ||||||||||||
|
|
||||||||||||||||
|
Total fee revenue
|
11,498 | 12,861 | 37,241 | 36,106 | ||||||||||||
|
|
||||||||||||||||
|
Total revenue
|
34,359 | 21,864 | (26,424 | ) | 30,522 | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Salaries and employee benefits
|
25,262 | 24,891 | 76,622 | 72,841 | ||||||||||||
|
Communications and equipment
|
3,284 | 3,620 | 10,006 | 10,404 | ||||||||||||
|
Occupancy
|
3,794 | 3,720 | 11,673 | 11,370 | ||||||||||||
|
Advertising and public relations
|
1,052 | 1,128 | 3,347 | 3,523 | ||||||||||||
|
Postage, printing and supplies
|
1,036 | 1,019 | 3,239 | 3,009 | ||||||||||||
|
Professional fees
|
2,051 | 2,117 | 7,731 | 6,238 | ||||||||||||
|
Foreclosed property
|
2,813 | 19,752 | 69,603 | 45,105 | ||||||||||||
|
FDIC assessments and other regulatory charges
|
2,603 | 3,256 | 11,660 | 10,448 | ||||||||||||
|
Amortization of intangibles
|
748 | 793 | 2,270 | 2,389 | ||||||||||||
|
Other
|
3,877 | 4,610 | 14,368 | 12,707 | ||||||||||||
|
Goodwill impairment
|
| 210,590 | | 210,590 | ||||||||||||
|
Loss on sale of nonperforming assets
|
| | | 45,349 | ||||||||||||
|
|
||||||||||||||||
|
Total operating expenses
|
46,520 | 275,496 | 210,519 | 433,973 | ||||||||||||
|
|
||||||||||||||||
|
Loss from continuing operations before income taxes
|
(12,161 | ) | (253,632 | ) | (236,943 | ) | (403,451 | ) | ||||||||
|
Income tax benefit
|
(5,959 | ) | (17,217 | ) | (95,872 | ) | (73,046 | ) | ||||||||
|
|
||||||||||||||||
|
Net loss from continuing operations
|
(6,202 | ) | (236,415 | ) | (141,071 | ) | (330,405 | ) | ||||||||
|
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
|
(6,202 | ) | (236,415 | ) | (141,071 | ) | (329,240 | ) | ||||||||
|
Preferred stock dividends and discount accretion
|
3,019 | 2,581 | 8,813 | 7,730 | ||||||||||||
|
|
||||||||||||||||
|
Net loss available to common shareholders
|
$ | (9,221 | ) | $ | (238,996 | ) | $ | (149,884 | ) | $ | (336,970 | ) | ||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Loss from continuing operations per common share Basic
|
$ | (.16 | ) | $ | (12.62 | ) | $ | (4.41 | ) | $ | (17.89 | ) | ||||
|
Loss from continuing operations per common share Diluted
|
(.16 | ) | (12.62 | ) | (4.41 | ) | (17.89 | ) | ||||||||
|
Loss per common share Basic
|
(.16 | ) | (12.62 | ) | (4.41 | ) | (17.82 | ) | ||||||||
|
Loss per common share Diluted
|
(.16 | ) | (12.62 | ) | (4.41 | ) | (17.82 | ) | ||||||||
|
Weighted average common shares outstanding Basic
|
57,599 | 18,936 | 33,973 | 18,905 | ||||||||||||
|
Weighted average common shares outstanding Diluted
|
57,599 | 18,936 | 33,973 | 18,905 | ||||||||||||
2
| September 30, | December 31, | September 30, | ||||||||||
| (in thousands, except share and per share data) | 2011 | 2010 | 2010 | |||||||||
| (unaudited) | (audited) | (unaudited) | ||||||||||
|
ASSETS
|
||||||||||||
|
Cash and due from banks
|
$ | 57,780 | $ | 95,994 | $ | 104,033 | ||||||
|
Interest-bearing deposits in banks
|
241,440 | 111,901 | 64,408 | |||||||||
|
Federal funds sold, commercial paper and short-term investments
|
| 441,562 | 108,579 | |||||||||
|
|
||||||||||||
|
Cash and cash equivalents
|
299,220 | 649,457 | 277,020 | |||||||||
|
Securities available for sale
|
1,769,083 | 1,224,417 | 1,053,518 | |||||||||
|
Securities held to maturity (fair value $369,020, $267,988 and $263,012)
|
353,739 | 265,807 | 256,694 | |||||||||
|
Mortgage loans held for sale
|
22,050 | 35,908 | 20,630 | |||||||||
|
Loans, net of unearned income
|
4,109,875 | 4,604,126 | 4,759,504 | |||||||||
|
Less allowance for loan losses
|
146,092 | 174,695 | 174,613 | |||||||||
|
|
||||||||||||
|
Loans, net
|
3,963,783 | 4,429,431 | 4,584,891 | |||||||||
|
Assets covered by loss sharing agreements with the FDIC
|
83,623 | 131,887 | 144,581 | |||||||||
|
Premises and equipment, net
|
176,839 | 178,239 | 178,842 | |||||||||
|
Accrued interest receivable
|
19,744 | 24,299 | 24,672 | |||||||||
|
Goodwill and other intangible assets
|
9,175 | 11,446 | 12,217 | |||||||||
|
Foreclosed property
|
44,263 | 142,208 | 129,964 | |||||||||
|
Net deferred tax asset
|
264,275 | 166,937 | 146,831 | |||||||||
|
Other assets
|
153,329 | 183,160 | 183,189 | |||||||||
|
|
||||||||||||
|
Total assets
|
$ | 7,159,123 | $ | 7,443,196 | $ | 7,013,049 | ||||||
|
|
||||||||||||
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
||||||||||||
|
Liabilities:
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Demand
|
$ | 966,452 | $ | 793,414 | $ | 783,251 | ||||||
|
NOW
|
1,299,512 | 1,424,781 | 1,338,371 | |||||||||
|
Money market
|
1,030,370 | 891,252 | 804,644 | |||||||||
|
Savings
|
200,231 | 183,894 | 186,617 | |||||||||
|
Time:
|
||||||||||||
|
Less than $100,000
|
1,393,559 | 1,496,700 | 1,498,379 | |||||||||
|
Greater than $100,000
|
905,183 | 1,002,359 | 1,033,132 | |||||||||
|
Brokered
|
209,998 | 676,772 | 354,243 | |||||||||
|
|
||||||||||||
|
Total deposits
|
6,005,305 | 6,469,172 | 5,998,637 | |||||||||
|
Federal funds purchased, repurchase agreements, and other short-term
borrowings
|
102,883 | 101,067 | 103,780 | |||||||||
|
Federal Home Loan Bank advances
|
40,625 | 55,125 | 55,125 | |||||||||
|
Long-term debt
|
120,206 | 150,146 | 150,126 | |||||||||
|
Unsettled securities purchases
|
10,585 | | | |||||||||
|
Accrued expenses and other liabilities
|
31,302 | 32,171 | 42,906 | |||||||||
|
|
||||||||||||
|
Total liabilities
|
6,310,906 | 6,807,681 | 6,350,574 | |||||||||
|
|
||||||||||||
|
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
|
176,739 | 175,711 | 175,378 | |||||||||
|
Series D; $1,000 stated value; 16,613 shares issued and outstanding
|
16,613 | | | |||||||||
|
Common stock, $1 par value; 100,000,000 shares authorized;
41,595,692, 18,937,001 and 18,886,660 shares issued and outstanding
|
41,596 | 18,937 | 18,887 | |||||||||
|
Common stock, non-voting, $1 par value; 30,000,000 shares authorized;
15,914,209 shares issued and outstanding
|
15,914 | | | |||||||||
|
Common stock issuable; 88,501, 67,287 and 61,119 shares
|
3,590 | 3,894 | 3,961 | |||||||||
|
Capital surplus
|
1,052,690 | 741,244 | 740,151 | |||||||||
|
Accumulated deficit
|
(485,451 | ) | (335,567 | ) | (316,587 | ) | ||||||
|
Accumulated other comprehensive income
|
26,309 | 31,079 | 40,468 | |||||||||
|
|
||||||||||||
|
Total shareholders equity
|
848,217 | 635,515 | 662,475 | |||||||||
|
|
||||||||||||
|
Total liabilities and shareholders equity
|
$ | 7,159,123 | $ | 7,443,196 | $ | 7,013,049 | ||||||
|
|
||||||||||||
3
| (Accumulated | Accumulated | |||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock | Non-Voting | Common | Deficit) | Other | ||||||||||||||||||||||||||||||||||||||||||||
| Series | Series | Series | Series | Series | Common | Common | Stock | Capital | Retained | Comprehensive | ||||||||||||||||||||||||||||||||||||||
| (in thousands, except share and per share data) | A | B | D | F | G | Stock | Stock | Issuable | Surplus | Earnings | Income | Total | ||||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
$ | 217 | $ | 174,408 | $ | | $ | | $ | | $ | 18,809 | $ | | $ | 3,597 | $ | 697,271 | $ | 20,384 | $ | 47,635 | $ | 962,321 | ||||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(329,240 | ) | (329,240 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized holding gains on
available for sale securities,
net of deferred tax expense
and reclassification adjustment
|
739 | 739 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized losses on derivative
financial instruments qualifying
as cash flow hedges, net of
deferred tax benefit
|
(7,906 | ) | (7,906 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
(329,240 | ) | (7,167 | ) | (336,407 | ) | ||||||||||||||||||||||||||||||||||||||||||
|
Issuance of equity instruments in
private equity transaction
|
39,813 | 39,813 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock issued to dividend
reinvestment plan and employee
benefit plans (72,281 shares)
|
73 | 1,326 | 1,399 | |||||||||||||||||||||||||||||||||||||||||||||
|
Amortization of stock option and
restricted stock
|
1,887 | 1,887 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock (2,112 shares
issued, 8,304 shares deferred)
|
2 | 607 | (609 | ) | | |||||||||||||||||||||||||||||||||||||||||||
|
Deferred compensation plan, net,
including dividend equivalents
|
227 | 227 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
compensation plan (3,145 shares)
|
3 | (470 | ) | 463 | (4 | ) | ||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series A preferred stock
|
(11 | ) | (11 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series B preferred stock
|
970 | (7,720 | ) | (6,750 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance, September 30, 2010
|
$ | 217 | $ | 175,378 | $ | | $ | | $ | | $ | 18,887 | $ | | $ | 3,961 | $ | 740,151 | $ | (316,587 | ) | $ | 40,468 | $ | 662,475 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
$ | 217 | $ | 175,711 | $ | | $ | | $ | | $ | 18,937 | $ | | $ | 3,894 | $ | 741,244 | $ | (335,567 | ) | $ | 31,079 | $ | 635,515 | |||||||||||||||||||||||
|
Comprehensive loss:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(141,071 | ) | (141,071 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive loss:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized holding gains on
available for sale securities,
net of deferred tax expense
and reclassification adjustment
|
2,910 | 2,910 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized losses on derivative
financial instruments qualifying
as cash flow hedges, net of
deferred tax benefit
|
(7,680 | ) | (7,680 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
(141,071 | ) | (4,770 | ) | (145,841 | ) | ||||||||||||||||||||||||||||||||||||||||||
|
Penalty received on incomplete private
equity transaction, net of tax expense
|
2,375 | 2,375 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred for common equity exchange
related to tax benefits preservation plan
(1,551,126 common shares)
|
16,613 | (1,551 | ) | (15,062 | ) | | ||||||||||||||||||||||||||||||||||||||||||
|
Conversion of Series F and Series G
Preferred Stock (20,618,156 voting and
15,914,209 non-voting common shares)
|
(195,872 | ) | (151,185 | ) | 20,618 | 15,914 | 310,525 | | ||||||||||||||||||||||||||||||||||||||||
|
Common stock issued to dividend
reinvestment plan and employee
benefit plans (113,787 shares)
|
114 | 987 | 1,101 | |||||||||||||||||||||||||||||||||||||||||||||
|
Common and preferred stock issued
(3,467,699 common shares)
|
195,872 | 151,185 | 3,468 | 11,035 | 361,560 | |||||||||||||||||||||||||||||||||||||||||||
|
Amortization of stock options and
restricted stock awards
|
1,485 | 1,485 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock (6,709 shares
issued, 6,382 shares deferred)
|
7 | 54 | (61 | ) | | |||||||||||||||||||||||||||||||||||||||||||
|
Deferred compensation plan, net,
including dividend equivalents
|
183 | 183 | ||||||||||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
compensation plan (3,466 shares)
|
3 | (541 | ) | 538 | | |||||||||||||||||||||||||||||||||||||||||||
|
Tax on option exercise and restricted
stock vesting
|
(376 | ) | (376 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series A preferred stock
|
(10 | ) | (10 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series B preferred stock
|
1,028 | (7,798 | ) | (6,770 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Series D preferred stock
|
(1,005 | ) | (1,005 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance, September 30, 2011
|
$ | 217 | $ | 176,739 | $ | 16,613 | $ | | $ | | $ | 41,596 | $ | 15,914 | $ | 3,590 | $ | 1,052,690 | $ | (485,451 | ) | $ | 26,309 | $ | 848,217 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
4
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| (in thousands) | 2011 | 2010 | ||||||
|
Operating activities:
|
||||||||
|
Net loss
|
$ | (141,071 | ) | $ | (329,240 | ) | ||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Depreciation, amortization and accretion
|
14,670 | 11,961 | ||||||
|
Provision for loan losses
|
237,000 | 187,000 | ||||||
|
Goodwill impairment charge
|
| 210,590 | ||||||
|
Stock based compensation
|
1,485 | 1,887 | ||||||
|
Securities gains, net
|
(838 | ) | (2,552 | ) | ||||
|
Losses and write downs on sales of other real estate owned
|
61,473 | 33,477 | ||||||
|
Gain from sale of subsidiary
|
| (2,110 | ) | |||||
|
Loss on sale of nonperforming assets
|
| 45,349 | ||||||
|
Loss on prepayment of borrowings
|
791 | 2,233 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Other assets and accrued interest receivable
|
(35,735 | ) | (17,528 | ) | ||||
|
Accrued expenses and other liabilities
|
(2,739 | ) | (1,949 | ) | ||||
|
Mortgage loans held for sale
|
13,858 | 9,596 | ||||||
|
|
||||||||
|
Net cash provided by operating activities
|
148,894 | 148,714 | ||||||
|
|
||||||||
|
|
||||||||
|
Investing activities:
|
||||||||
|
Investment securities held to maturity:
|
||||||||
|
Proceeds from maturities and calls
|
52,520 | 81,384 | ||||||
|
Purchases
|
(142,777 | ) | (24,128 | ) | ||||
|
Investment securities available for sale:
|
||||||||
|
Proceeds from sales
|
106,603 | 75,528 | ||||||
|
Proceeds from maturities and calls
|
363,333 | 634,305 | ||||||
|
Purchases
|
(1,000,378 | ) | (544,793 | ) | ||||
|
Net decrease in loans
|
106,341 | 65,570 | ||||||
|
Proceeds from loan sales
|
99,298 | 24,723 | ||||||
|
Proceeds from sales of premises and equipment
|
636 | 81 | ||||||
|
Purchases of premises and equipment
|
(6,442 | ) | (5,057 | ) | ||||
|
Net cash received from sale of subsidiary
|
| 2,842 | ||||||
|
Net cash received from sale of nonperforming assets
|
| 20,618 | ||||||
|
Proceeds from sale of other real estate
|
70,951 | 110,459 | ||||||
|
|
||||||||
|
Net cash (used in) provided by investing activities
|
(349,915 | ) | 441,532 | |||||
|
|
||||||||
|
|
||||||||
|
Financing activities:
|
||||||||
|
Net change in deposits
|
(463,867 | ) | (625,437 | ) | ||||
|
Net change in federal funds purchased, repurchase agreements, and other short-term borrowings
|
1,816 | 2,391 | ||||||
|
Repayments of Federal Home Loan Bank advances
|
(15,291 | ) | (61,181 | ) | ||||
|
Repayments of long-term debt
|
(30,000 | ) | | |||||
|
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans
|
1,101 | 1,395 | ||||||
|
Proceeds from issuance of common and preferred stock, net of offering costs
|
361,560 | | ||||||
|
Proceeds from penalty on incomplete private equity transaction
|
3,250 | | ||||||
|
Cash dividends on preferred stock
|
(7,785 | ) | (6,761 | ) | ||||
|
|
||||||||
|
Net cash used in financing activities
|
(149,216 | ) | (689,593 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net change in cash and cash equivalents
|
(350,237 | ) | (99,347 | ) | ||||
|
|
||||||||
|
Cash and cash equivalents at beginning of period
|
649,457 | 376,367 | ||||||
|
|
||||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 299,220 | $ | 277,020 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$ | 55,580 | $ | 89,359 | ||||
|
Income taxes
|
179 | (37,194 | ) | |||||
5
6
| Purchased | Other | |||||||||||||||
| Impaired | Purchased | |||||||||||||||
| (in thousands) | Loans | Loans | Other | Total | ||||||||||||
|
|
||||||||||||||||
|
Commercial (secured by real estate)
|
$ | | $ | 34,546 | $ | | $ | 34,546 | ||||||||
|
Commercial (commercial and industrial)
|
| 2,485 | | 2,485 | ||||||||||||
|
Construction and land development
|
1,771 | 10,282 | | 12,053 | ||||||||||||
|
Residential mortgage
|
186 | 8,376 | | 8,562 | ||||||||||||
|
Installment
|
6 | 181 | | 187 | ||||||||||||
|
|
||||||||||||||||
|
Total covered loans
|
1,963 | 55,870 | | 57,833 | ||||||||||||
|
Covered foreclosed property
|
| | 11,488 | 11,488 | ||||||||||||
|
Estimated loss reimbursement from the
FDIC
|
| | 14,302 | 14,302 | ||||||||||||
|
|
||||||||||||||||
|
Total covered assets
|
$ | 1,963 | $ | 55,870 | $ | 25,790 | $ | 83,623 | ||||||||
|
|
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Proceeds from sales
|
$ | | $ | 34,711 | $ | 106,603 | $ | 75,528 | ||||||||
|
|
||||||||||||||||
|
Gross gains on sales
|
$ | | $ | 2,491 | $ | 1,169 | $ | 3,751 | ||||||||
|
Gross losses on sales
|
| | 331 | 249 | ||||||||||||
|
Impairment losses
|
| | | 950 | ||||||||||||
|
|
||||||||||||||||
|
Net gains on sales of securities
|
$ | | $ | 2,491 | $ | 838 | $ | 2,552 | ||||||||
|
|
||||||||||||||||
|
Income tax expense attributable
to sales
|
$ | | $ | 969 | $ | 326 | $ | 993 | ||||||||
|
|
||||||||||||||||
7
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
As of September 30, 2011
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 5,000 | $ | 17 | $ | | $ | 5,017 | ||||||||
|
State and political subdivisions
|
50,185 | 3,721 | 22 | 53,884 | ||||||||||||
|
Mortgage-backed securities
(1)
|
298,554 | 11,871 | 306 | 310,119 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 353,739 | $ | 15,609 | $ | 328 | $ | 369,020 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
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 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 6,961 | $ | 124 | $ | | $ | 7,085 | ||||||||
|
State and political subdivisions
|
30,752 | 1,271 | | 32,023 | ||||||||||||
|
Mortgage-backed securities
(1)
|
218,981 | 4,929 | 6 | 223,904 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 256,694 | $ | 6,324 | $ | 6 | $ | 263,012 | ||||||||
|
|
||||||||||||||||
| (1) |
All are residential type
mortgage-backed securities
|
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
As of September 30, 2011
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 33,597 | $ | 109 | $ | | $ | 33,706 | ||||||||
|
State and political subdivisions
|
25,435 | 1,400 | 4 | 26,831 | ||||||||||||
|
Mortgage-backed securities
(1)
|
1,556,639 | 39,177 | 416 | 1,595,400 | ||||||||||||
|
Corporate securities
|
119,066 | | 8,424 | 110,642 | ||||||||||||
|
Other
|
2,504 | | | 2,504 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 1,737,241 | $ | 40,686 | $ | 8,844 | $ | 1,769,083 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
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 | ||||||||||||
|
Corporate securities
|
105,359 | 192 | 1,516 | 104,035 | ||||||||||||
|
Other
|
2,452 | | | 2,452 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 1,198,855 | $ | 30,341 | $ | 4,779 | $ | 1,224,417 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 127,989 | $ | 714 | $ | | $ | 128,703 | ||||||||
|
State and political subdivisions
|
29,209 | 1,434 | 6 | 30,637 | ||||||||||||
|
Mortgage-backed securities
(1)
|
762,322 | 35,060 | 61 | 797,321 | ||||||||||||
|
Corporate securities
|
95,480 | 61 | 1,136 | 94,405 | ||||||||||||
|
Other
|
2,452 | | | 2,452 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 1,017,452 | $ | 37,269 | $ | 1,203 | $ | 1,053,518 | ||||||||
|
|
||||||||||||||||
| (1) |
All are residential type
mortgage-backed securities
|
8
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Loss | Value | Loss | Value | Loss | |||||||||||||||||||
|
As of September 30, 2011
|
||||||||||||||||||||||||
|
State and political subdivisions
|
$ | 354 | $ | 22 | $ | | $ | | $ | 354 | $ | 22 | ||||||||||||
|
Mortgage-backed securities
|
9,828 | 306 | | | 9,828 | 306 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total unrealized loss position
|
$ | 10,182 | $ | 328 | $ | | $ | | $ | 10,182 | $ | 328 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||||||||||
|
Mortgage-backed securities
|
$ | 1,964 | $ | 6 | $ | | $ | | $ | 1,964 | $ | 6 | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total unrealized loss position
|
$ | 1,964 | $ | 6 | $ | | $ | | $ | 1,964 | $ | 6 | ||||||||||||
|
|
||||||||||||||||||||||||
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Loss | Value | Loss | Value | Loss | |||||||||||||||||||
|
As of September 30, 2011
|
||||||||||||||||||||||||
|
State and political subdivisions
|
| | 10 | 4 | 10 | 4 | ||||||||||||||||||
|
Mortgage-backed securities
|
255,896 | 416 | | | 255,896 | 416 | ||||||||||||||||||
|
Corporate securities
|
44,251 | 3,765 | 66,341 | 4,659 | 110,592 | 8,424 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total unrealized loss position
|
$ | 300,147 | $ | 4,181 | $ | 66,351 | $ | 4,663 | $ | 366,498 | $ | 8,844 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 | ||||||||||||||||||
|
Corporate securities
|
69,985 | 1,516 | | | 69,985 | 1,516 | ||||||||||||||||||
|
Other
|
| | | | | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total unrealized loss position
|
$ | 198,984 | $ | 4,732 | $ | 2,811 | $ | 47 | $ | 201,795 | $ | 4,779 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||||||||||
|
State and political subdivisions
|
$ | | $ | | $ | 12 | $ | 6 | $ | 12 | $ | 6 | ||||||||||||
|
Mortgage-backed securities
|
5,055 | 1 | 10,730 | 60 | 15,785 | 61 | ||||||||||||||||||
|
Corporate securities
|
59,864 | 1,136 | | | 59,864 | 1,136 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total unrealized loss position
|
$ | 64,919 | $ | 1,137 | $ | 10,742 | $ | 66 | $ | 75,661 | $ | 1,203 | ||||||||||||
|
|
||||||||||||||||||||||||
9
| Available for Sale | Held to Maturity | |||||||||||||||
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
|
|
||||||||||||||||
|
U.S. Government agencies:
|
||||||||||||||||
|
5 to 10 years
|
$ | 25,000 | $ | 25,047 | $ | | $ | | ||||||||
|
More than 10 years
|
8,597 | 8,659 | 5,000 | 5,017 | ||||||||||||
|
|
||||||||||||||||
|
|
33,597 | 33,706 | 5,000 | 5,017 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
State and political
subdivisions:
|
||||||||||||||||
|
Within 1 year
|
4,357 | 4,398 | | | ||||||||||||
|
1 to 5 years
|
14,291 | 15,198 | 4,821 | 5,081 | ||||||||||||
|
5 to 10 years
|
5,939 | 6,344 | 19,483 | 21,132 | ||||||||||||
|
More than 10 years
|
848 | 891 | 25,881 | 27,671 | ||||||||||||
|
|
||||||||||||||||
|
|
25,435 | 26,831 | 50,185 | 53,884 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Corporate securities:
|
||||||||||||||||
|
1 to 5 years
|
18,549 | 16,848 | | | ||||||||||||
|
5 to 10 years
|
99,517 | 93,494 | | | ||||||||||||
|
More than 10 years
|
1,000 | 300 | | | ||||||||||||
|
|
||||||||||||||||
|
|
119,066 | 110,642 | | | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Other:
|
||||||||||||||||
|
More than 10 years
|
2,504 | 2,504 | | | ||||||||||||
|
|
||||||||||||||||
|
|
2,504 | 2,504 | | | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total securities other than
mortgage-backed securities:
|
||||||||||||||||
|
Within 1 year
|
4,357 | 4,398 | | | ||||||||||||
|
1 to 5 years
|
32,840 | 32,046 | 4,821 | 5,081 | ||||||||||||
|
5 to 10 years
|
130,456 | 124,885 | 19,483 | 21,132 | ||||||||||||
|
More than 10 years
|
12,949 | 12,354 | 30,881 | 32,688 | ||||||||||||
|
|
||||||||||||||||
|
Mortgage-backed securities
|
1,556,639 | 1,595,400 | 298,554 | 310,119 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
$ | 1,737,241 | $ | 1,769,083 | $ | 353,739 | $ | 369,020 | ||||||||
|
|
||||||||||||||||
10
| September 30, | December 31, | September 30, | ||||||||||
| 2011 | 2010 | 2010 | ||||||||||
|
Commercial (secured by real estate)
|
$ | 1,771,101 | $ | 1,761,424 | $ | 1,781,271 | ||||||
|
Commercial construction
|
168,531 | 296,582 | 309,519 | |||||||||
|
Commercial (commercial and
industrial)
|
429,043 | 441,518 | 456,368 | |||||||||
|
|
||||||||||||
|
Total commercial
|
2,368,675 | 2,499,524 | 2,547,158 | |||||||||
|
Residential construction
|
474,552 | 695,166 | 763,424 | |||||||||
|
Residential mortgage
|
1,149,678 | 1,278,780 | 1,315,994 | |||||||||
|
Consumer installment
|
116,970 | 130,656 | 132,928 | |||||||||
|
|
||||||||||||
|
Total loans
|
4,109,875 | 4,604,126 | 4,759,504 | |||||||||
|
Less allowance for loan losses
|
146,092 | 174,695 | 174,613 | |||||||||
|
|
||||||||||||
|
Loans, net
|
$ | 3,963,783 | $ | 4,429,431 | $ | 4,584,891 | ||||||
|
|
||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Balance beginning of period
|
$ | 127,638 | $ | 174,111 | $ | 174,695 | $ | 155,602 | ||||||||
|
Provision for loan losses
|
36,000 | 50,500 | 237,000 | 187,000 | ||||||||||||
|
Charge-offs:
|
||||||||||||||||
|
Commercial (secured by real estate)
|
2,270 | 14,343 | 54,410 | 27,070 | ||||||||||||
|
Commercial construction
|
1,705 | 1,989 | 52,400 | 5,660 | ||||||||||||
|
Commercial (commercial and
industrial)
|
866 | 1,458 | 5,832 | 7,776 | ||||||||||||
|
Residential construction
|
7,668 | 25,661 | 106,692 | 111,632 | ||||||||||||
|
Residential mortgage
|
6,399 | 8,043 | 47,742 | 19,435 | ||||||||||||
|
Consumer installment
|
970 | 1,162 | 2,949 | 3,708 | ||||||||||||
|
|
||||||||||||||||
|
Total loans charged-off
|
19,878 | 52,656 | 270,025 | 175,281 | ||||||||||||
|
|
||||||||||||||||
|
Recoveries:
|
||||||||||||||||
|
Commercial (secured by real estate)
|
78 | 131 | 352 | 1,137 | ||||||||||||
|
Commercial construction
|
80 | 17 | 191 | 22 | ||||||||||||
|
Commercial (commercial and
industrial)
|
446 | 251 | 849 | 1,592 | ||||||||||||
|
Residential construction
|
1,287 | 1,727 | 1,544 | 3,083 | ||||||||||||
|
Residential mortgage
|
289 | 348 | 660 | 672 | ||||||||||||
|
Consumer installment
|
152 | 184 | 826 | 786 | ||||||||||||
|
|
||||||||||||||||
|
Total recoveries
|
2,332 | 2,658 | 4,422 | 7,292 | ||||||||||||
|
|
||||||||||||||||
|
Net charge-offs
|
17,546 | 49,998 | 265,603 | 167,989 | ||||||||||||
|
|
||||||||||||||||
|
Balance end of period
|
$ | 146,092 | $ | 174,613 | $ | 146,092 | $ | 174,613 | ||||||||
|
|
||||||||||||||||
11
| Commercial | ||||||||||||||||||||||||||||||||
| Commercial | (Commercial | |||||||||||||||||||||||||||||||
| (Secured by | Commercial | and | Residential | Residential | Consumer | |||||||||||||||||||||||||||
| Real Estate) | Construction | Industrial) | Construction | Mortgage | Installment | Unallocated | Total | |||||||||||||||||||||||||
|
Nine Months Ended September 30, 2011
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 31,191 | $ | 6,780 | $ | 7,580 | $ | 92,571 | $ | 22,305 | $ | 3,030 | $ | 11,238 | $ | 174,695 | ||||||||||||||||
|
Charge-offs
|
(54,410 | ) | (52,400 | ) | (5,832 | ) | (106,692 | ) | (47,742 | ) | (2,949 | ) | | (270,025 | ) | |||||||||||||||||
|
Recoveries
|
352 | 191 | 849 | 1,544 | 660 | 826 | | 4,422 | ||||||||||||||||||||||||
|
Provision
|
48,344 | 54,133 | 20,174 | 57,842 | 53,786 | 1,296 | 1,425 | 237,000 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending balance
|
$ | 25,477 | $ | 8,704 | $ | 22,771 | $ | 45,265 | $ | 29,009 | $ | 2,203 | $ | 12,663 | $ | 146,092 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 4,070 | $ | 4,038 | $ | 17,067 | $ | 7,267 | $ | 1,062 | $ | 37 | $ | | $ | 33,541 | ||||||||||||||||
|
Collectively evaluated for impairment
|
21,407 | 4,666 | 5,704 | 37,998 | 27,947 | 2,166 | 12,663 | 112,551 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 25,477 | $ | 8,704 | $ | 22,771 | $ | 45,265 | $ | 29,009 | $ | 2,203 | $ | 12,663 | $ | 146,092 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 54,126 | $ | 23,844 | $ | 52,433 | $ | 44,189 | $ | 8,043 | $ | 95 | $ | | $ | 182,730 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,716,975 | 144,687 | 376,610 | 430,363 | 1,141,635 | 116,875 | | 3,927,145 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total loans
|
$ | 1,771,101 | $ | 168,531 | $ | 429,043 | $ | 474,552 | $ | 1,149,678 | $ | 116,970 | $ | | $ | 4,109,875 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
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 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Nine Months Ended September 30, 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
|
(27,070 | ) | (5,660 | ) | (7,776 | ) | (111,632 | ) | (19,435 | ) | (3,708 | ) | | (175,281 | ) | |||||||||||||||||
|
Recoveries
|
1,137 | 22 | 1,592 | 3,083 | 672 | 786 | | 7,292 | ||||||||||||||||||||||||
|
Provision
|
30,412 | 7,764 | 7,667 | 116,913 | 21,394 | 3,409 | (559 | ) | 187,000 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending balance
|
$ | 23,687 | $ | 7,987 | $ | 8,375 | $ | 101,949 | $ | 19,897 | $ | 3,032 | $ | 9,686 | $ | 174,613 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 15 | $ | 578 | $ | | $ | 653 | $ | 20 | $ | | $ | | $ | 1,266 | ||||||||||||||||
|
Collectively evaluated for impairment
|
23,672 | 7,409 | 8,375 | 101,296 | 19,877 | 3,032 | 9,686 | 173,347 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 23,687 | $ | 7,987 | $ | 8,375 | $ | 101,949 | $ | 19,897 | $ | 3,032 | $ | 9,686 | $ | 174,613 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 47,880 | $ | 15,156 | $ | 8,182 | $ | 60,691 | $ | 25,067 | $ | | $ | | $ | 156,976 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,733,391 | 294,363 | 448,186 | 702,733 | 1,290,927 | 132,928 | | 4,602,528 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total loans
|
$ | 1,781,271 | $ | 309,519 | $ | 456,368 | $ | 763,424 | $ | 1,315,994 | $ | 132,928 | $ | | $ | 4,759,504 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
12
| September 30, | December 31, | September 30, | ||||||||||
| 2011 | 2010 | 2010 | ||||||||||
|
Period-end loans with no allocated allowance for loan
losses
|
$ | 66,636 | $ | 115,338 | $ | 149,865 | ||||||
|
Period-end loans with allocated allowance for loan losses
|
116,094 | 7,638 | 7,111 | |||||||||
|
|
||||||||||||
|
Total
|
$ | 182,730 | $ | 122,976 | $ | 156,976 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Amount of allowance for loan losses allocated
|
$ | 33,541 | $ | 1,049 | $ | 1,266 | ||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
|
||||||||||||||||
|
Average balance of individually evaluated
impaired loans during period
|
$ | 109,164 | $ | 159,271 | $ | 81,031 | $ | 180,531 | ||||||||
|
Interest income recognized during impairment
|
797 | | 797 | | ||||||||||||
|
Cash-basis interest income recognized
|
630 | | 630 | | ||||||||||||
| September 30, 2011 | December 31, 2010 | September 30, 2010 | ||||||||||||||||||||||||||||||||||
| Allowance | Allowance | Allowance | ||||||||||||||||||||||||||||||||||
| Unpaid | for Loan | Unpaid | for Loan | Unpaid | for Loan | |||||||||||||||||||||||||||||||
| Principal | Recorded | Losses | Principal | Recorded | Losses | Principal | Recorded | Losses | ||||||||||||||||||||||||||||
| Balance | Investment | Allocated | Balance | Investment | Allocated | Balance | Investment | Allocated | ||||||||||||||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 45,242 | $ | 38,242 | $ | | $ | 60,238 | $ | 39,588 | $ | | $ | 64,951 | $ | 46,179 | $ | | ||||||||||||||||||
|
Commercial construction
|
6,803 | 6,309 | | 33,898 | 20,311 | | 27,876 | 13,041 | | |||||||||||||||||||||||||||
|
Commercial (commercial and industrial)
|
48 | 48 | | 10,115 | 5,874 | | 12,078 | 8,182 | | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total commercial
|
52,093 | 44,599 | | 104,251 | 65,773 | | 104,905 | 67,402 | | |||||||||||||||||||||||||||
|
Residential construction
|
31,646 | 16,421 | | 59,502 | 34,597 | | 97,152 | 57,907 | | |||||||||||||||||||||||||||
|
Residential mortgage
|
7,745 | 5,588 | | 21,528 | 14,968 | | 33,413 | 24,556 | | |||||||||||||||||||||||||||
|
Consumer installment
|
28 | 28 | | | | | | | | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total with no related allowance recorded
|
91,512 | 66,636 | | 185,281 | 115,338 | | 235,470 | 149,865 | | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
16,173 | 15,884 | 4,070 | 2,230 | 2,230 | 268 | 2,283 | 1,701 | 15 | |||||||||||||||||||||||||||
|
Commercial construction
|
17,850 | 17,535 | 4,038 | | | | 2,115 | 2,115 | 578 | |||||||||||||||||||||||||||
|
Commercial (commercial and industrial)
|
54,259 | 52,385 | 17,067 | | | | | | | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total commercial
|
88,282 | 85,804 | 25,175 | 2,230 | 2,230 | 268 | 4,398 | 3,816 | 593 | |||||||||||||||||||||||||||
|
Residential construction
|
28,428 | 27,768 | 7,267 | 14,480 | 4,908 | 644 | 4,500 | 2,784 | 653 | |||||||||||||||||||||||||||
|
Residential mortgage
|
2,455 | 2,455 | 1,062 | 500 | 500 | 137 | 511 | 511 | 20 | |||||||||||||||||||||||||||
|
Consumer installment
|
67 | 67 | 37 | | | | | | | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total with an allowance recorded
|
119,232 | 116,094 | 33,541 | 17,210 | 7,638 | 1,049 | 9,409 | 7,111 | 1,266 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 210,744 | $ | 182,730 | $ | 33,541 | $ | 202,491 | $ | 122,976 | $ | 1,049 | $ | 244,879 | $ | 156,976 | $ | 1,266 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
13
| Nonaccrual Loans | ||||||||||||
| September 30, | December 31, | September 30, | ||||||||||
| 2011 | 2010 | 2010 | ||||||||||
|
Commercial (secured by real estate)
|
$ | 21,998 | $ | 44,927 | $ | 53,646 | ||||||
|
Commercial construction
|
11,370 | 21,374 | 17,279 | |||||||||
|
Commercial (commercial and industrial)
|
53,009 | 5,611 | 7,670 | |||||||||
|
|
||||||||||||
|
Total commercial
|
86,377 | 71,912 | 78,595 | |||||||||
|
Residential construction
|
34,472 | 54,505 | 79,321 | |||||||||
|
Residential mortgage
|
22,671 | 51,083 | 58,107 | |||||||||
|
Consumer installment
|
964 | 1,594 | 1,743 | |||||||||
|
|
||||||||||||
|
Total
|
$ | 144,484 | $ | 179,094 | $ | 217,766 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Balance as a percentage of unpaid
principal
|
77.8% | (1) | 67.2 | % | 70.0 | % | ||||||
| (1) |
Excluding single loan relationship with $25 million special allowance
classified as nonaccrual in the third quarter, the ratio is 62.2%.
|
| Greater | ||||||||||||||||||||||||
| Than 90 | ||||||||||||||||||||||||
| 30 - 59 Days | 60 - 89 Days | Days Past | Total Past | Loans Not | ||||||||||||||||||||
| Past Due | Past Due | Due | Due | Past Due | Total | |||||||||||||||||||
|
As of September 30, 2011
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 4,587 | $ | 4,730 | $ | 10,594 | $ | 19,911 | $ | 1,751,190 | $ | 1,771,101 | ||||||||||||
|
Commercial construction
|
149 | 173 | 2,107 | 2,429 | 166,102 | 168,531 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
1,141 | 1,507 | 691 | 3,339 | 425,704 | 429,043 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total commercial
|
5,877 | 6,410 | 13,392 | 25,679 | 2,342,996 | 2,368,675 | ||||||||||||||||||
|
Residential construction
|
2,685 | 2,403 | 14,546 | 19,634 | 454,918 | 474,552 | ||||||||||||||||||
|
Residential mortgage
|
13,979 | 3,308 | 12,471 | 29,758 | 1,119,920 | 1,149,678 | ||||||||||||||||||
|
Consumer installment
|
1,531 | 404 | 291 | 2,226 | 114,744 | 116,970 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans
|
$ | 24,072 | $ | 12,525 | $ | 40,700 | $ | 77,297 | $ | 4,032,578 | $ | 4,109,875 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 September 30, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 11,121 | $ | 7,870 | $ | 34,918 | $ | 53,909 | $ | 1,727,362 | $ | 1,781,271 | ||||||||||||
|
Commercial construction
|
3,399 | 2,009 | 9,310 | 14,718 | 294,801 | 309,519 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
1,941 | 1,166 | 4,824 | 7,931 | 448,437 | 456,368 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total commercial
|
16,461 | 11,045 | 49,052 | 76,558 | 2,470,600 | 2,547,158 | ||||||||||||||||||
|
Residential construction
|
13,025 | 25,330 | 46,626 | 84,981 | 678,443 | 763,424 | ||||||||||||||||||
|
Residential mortgage
|
24,911 | 9,262 | 40,155 | 74,328 | 1,241,666 | 1,315,994 | ||||||||||||||||||
|
Consumer installment
|
1,785 | 614 | 861 | 3,260 | 129,668 | 132,928 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans
|
$ | 56,182 | $ | 46,251 | $ | 136,694 | $ | 239,127 | $ | 4,520,377 | $ | 4,759,504 | ||||||||||||
|
|
||||||||||||||||||||||||
14
| Pre- | Post- | |||||||||||
| Modification | Modification | |||||||||||
| Outstanding | Outstanding | |||||||||||
| Number of | Recorded | Recorded | ||||||||||
| Contracts | Investment | Investment | ||||||||||
|
As of September 30, 2011
|
||||||||||||
|
Commercial (secured by real estate)
|
31 | $ | 41,177 | $ | 38,177 | |||||||
|
Commercial construction
|
7 | 14,123 | 14,123 | |||||||||
|
Commercial (commercial and
industrial)
|
7 | 304 | 304 | |||||||||
|
|
||||||||||||
|
Total commercial
|
45 | 55,604 | 52,604 | |||||||||
|
Residential construction
|
46 | 21,369 | 20,374 | |||||||||
|
Residential mortgage
|
16 | 2,792 | 2,635 | |||||||||
|
Consumer installment
|
3 | 95 | 95 | |||||||||
|
|
||||||||||||
|
Total loans
|
110 | $ | 79,860 | $ | 75,708 | |||||||
|
|
||||||||||||
|
As of December 31, 2010
|
||||||||||||
|
Commercial (secured by real estate)
|
41 | $ | 40,649 | $ | 36,759 | |||||||
|
Commercial construction
|
16 | 37,980 | 37,067 | |||||||||
|
Commercial (commercial and
industrial)
|
7 | 645 | 364 | |||||||||
|
|
||||||||||||
|
Total commercial
|
64 | 79,274 | 74,190 | |||||||||
|
Residential construction
|
63 | 22,012 | 20,782 | |||||||||
|
Residential mortgage
|
43 | 6,574 | 6,285 | |||||||||
|
Consumer installment
|
7 | 124 | 124 | |||||||||
|
|
||||||||||||
|
Total loans
|
177 | $ | 107,984 | $ | 101,381 | |||||||
|
|
||||||||||||
|
As of September 30, 2010
|
||||||||||||
|
Commercial (secured by real estate)
|
40 | $ | 31,142 | $ | 27,145 | |||||||
|
Commercial construction
|
10 | 11,499 | 10,587 | |||||||||
|
Commercial (commercial and
industrial)
|
7 | 193 | 193 | |||||||||
|
|
||||||||||||
|
Total commercial
|
57 | 42,834 | 37,925 | |||||||||
|
Residential construction
|
57 | 22,640 | 20,954 | |||||||||
|
Residential mortgage
|
38 | 7,016 | 6,492 | |||||||||
|
Consumer installment
|
5 | 944 | 944 | |||||||||
|
|
||||||||||||
|
Total loans
|
157 | $ | 73,434 | $ | 66,315 | |||||||
|
|
||||||||||||
15
| Troubled Debt Restructurings That Have Subsequently Defaulted | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, 2011 | September 30, 2011 | |||||||||||||||
| Number of | Recorded | Number of | Recorded | |||||||||||||
| Contracts | Investment | Contracts | Investment | |||||||||||||
|
|
||||||||||||||||
|
Commercial (secured by real estate)
|
| $ | | 3 | $ | 1,337 | ||||||||||
|
Commercial construction
|
| | | | ||||||||||||
|
Commercial (commercial and
industrial)
|
| | 1 | 44 | ||||||||||||
|
|
||||||||||||||||
|
Total commercial
|
| | 4 | 1,381 | ||||||||||||
|
Residential construction
|
4 | 679 | 7 | 1,242 | ||||||||||||
|
Residential mortgage
|
1 | 56 | 2 | 402 | ||||||||||||
|
Consumer installment
|
| | 1 | 28 | ||||||||||||
|
|
||||||||||||||||
|
Total loans
|
5 | $ | 735 | 14 | $ | 3,053 | ||||||||||
|
|
||||||||||||||||
16
| Doubtful / | ||||||||||||||||||||||||
| Pass | Watch | Substandard | Loss | Not Rated | Total | |||||||||||||||||||
|
As of September 30, 2011
|
||||||||||||||||||||||||
|
Commercial (secured by real
estate)
|
$ | 1,520,604 | $ | 94,147 | $ | 156,350 | $ | | $ | | $ | 1,771,101 | ||||||||||||
|
Commercial construction
|
115,021 | 15,611 | 37,899 | | | 168,531 | ||||||||||||||||||
|
Commercial (commercial and
industrial)
|
337,796 | 6,986 | 83,381 | | 880 | 429,043 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total commercial
|
1,973,421 | 116,744 | 277,630 | | 880 | 2,368,675 | ||||||||||||||||||
|
Residential construction
|
320,567 | 43,340 | 110,645 | | | 474,552 | ||||||||||||||||||
|
Residential mortgage
|
1,012,423 | 37,892 | 99,363 | | | 1,149,678 | ||||||||||||||||||
|
Consumer installment
|
112,457 | 847 | 3,666 | | | 116,970 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans
|
$ | 3,418,868 | $ | 198,823 | $ | 491,304 | $ | | $ | 880 | $ | 4,109,875 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real
estate)
|
$ | 1,476,974 | $ | 82,762 | $ | 201,688 | $ | | $ | | $ | 1,761,424 | ||||||||||||
|
Commercial construction
|
174,049 | 10,413 | 112,120 | | | 296,582 | ||||||||||||||||||
|
Commercial (commercial and
industrial)
|
402,969 | 15,153 | 22,379 | | 1,017 | 441,518 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total commercial
|
2,053,992 | 108,328 | 336,187 | | 1,017 | 2,499,524 | ||||||||||||||||||
|
Residential construction
|
398,926 | 82,973 | 213,267 | | | 695,166 | ||||||||||||||||||
|
Residential mortgage
|
1,103,487 | 38,378 | 136,915 | | | 1,278,780 | ||||||||||||||||||
|
Consumer installment
|
125,134 | 650 | 4,872 | | | 130,656 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans
|
$ | 3,681,539 | $ | 230,329 | $ | 691,241 | $ | | $ | 1,017 | $ | 4,604,126 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
As of September 30, 2010
|
||||||||||||||||||||||||
|
Commercial (secured by real
estate)
|
$ | 1,487,855 | $ | 82,530 | $ | 210,886 | $ | | $ | | $ | 1,781,271 | ||||||||||||
|
Commercial construction
|
176,933 | 12,715 | 119,871 | | | 309,519 | ||||||||||||||||||
|
Commercial (commercial and
industrial)
|
375,433 | 49,954 | 29,921 | | 1,060 | 456,368 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total commercial
|
2,040,221 | 145,199 | 360,678 | | 1,060 | 2,547,158 | ||||||||||||||||||
|
Residential construction
|
418,571 | 88,156 | 256,697 | | | 763,424 | ||||||||||||||||||
|
Residential mortgage
|
1,125,651 | 45,993 | 144,350 | | | 1,315,994 | ||||||||||||||||||
|
Consumer installment
|
126,102 | 878 | 5,948 | | | 132,928 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans
|
$ | 3,710,545 | $ | 280,226 | $ | 767,673 | $ | | $ | 1,060 | $ | 4,759,504 | ||||||||||||
|
|
||||||||||||||||||||||||
| September 30, | December 31, | September 30, | ||||||||||
| 2011 | 2010 | 2010 | ||||||||||
|
Commercial real estate
|
$ | 11,873 | $ | 25,893 | $ | 16,557 | ||||||
|
Commercial construction
|
5,862 | 17,808 | 15,679 | |||||||||
|
|
||||||||||||
|
Total commercial
|
17,735 | 43,701 | 32,236 | |||||||||
|
Residential construction
|
42,295 | 91,385 | 82,538 | |||||||||
|
Residential mortgage
|
9,397 | 23,687 | 27,482 | |||||||||
|
|
||||||||||||
|
Total foreclosed property
|
69,427 | 158,773 | 142,256 | |||||||||
|
Less valuation allowance
|
25,164 | 16,565 | 12,292 | |||||||||
|
|
||||||||||||
|
Foreclosed property, net
|
$ | 44,263 | $ | 142,208 | $ | 129,964 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Balance as a percentage
of original loan unpaid
principal
|
33.4 | % | 64.4 | % | 65.9 | % | ||||||
17
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
|
||||||||||||||||
|
Balance at beginning of year
|
$ | 30,386 | $ | 8,572 | $ | 16,565 | $ | 7,433 | ||||||||
|
Additions charged to expense
|
1,772 | 7,051 | 53,475 | 17,724 | ||||||||||||
|
Direct write downs
|
(6,994 | ) | (3,331 | ) | (44,876 | ) | (12,865 | ) | ||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
$ | 25,164 | $ | 12,292 | $ | 25,164 | $ | 12,292 | ||||||||
|
|
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
|
||||||||||||||||
|
Net (gain) loss on sales
|
$ | (804 | ) | $ | 7,137 | $ | 7,998 | $ | 15,753 | |||||||
|
Provision for unrealized losses
|
1,772 | 7,051 | 53,475 | 17,724 | ||||||||||||
|
Operating expenses, net of rental
income
|
1,845 | 5,564 | 8,130 | 11,628 | ||||||||||||
|
|
||||||||||||||||
|
Total foreclosed property expense
|
$ | 2,813 | $ | 19,752 | $ | 69,603 | $ | 45,105 | ||||||||
|
|
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
|
||||||||||||||||
|
Series A - 6% fixed
|
$ | 3 | $ | 3 | $ | 10 | $ | 10 | ||||||||
|
Series B - 5% fixed until December 6, 2013, 9%
thereafter
|
2,598 | 2,578 | 7,798 | 7,720 | ||||||||||||
|
Series D - LIBOR plus 9.6875%, resets quarterly
|
418 | | 1,005 | | ||||||||||||
|
|
||||||||||||||||
|
Total preferred stock dividends
|
$ | 3,019 | $ | 2,581 | $ | 8,813 | $ | 7,730 | ||||||||
|
|
||||||||||||||||
18
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | Sepbember 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
|
||||||||||||||||
|
Net loss available to common
shareholders
|
$ | (9,221 | ) | $ | (238,996 | ) | $ | (149,884 | ) | $ | (336,970 | ) | ||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
57,599 | 18,936 | 33,973 | 18,905 | ||||||||||||
|
Effect of dilutive securities
|
||||||||||||||||
|
Convertible securities
|
| | | | ||||||||||||
|
Stock options
|
| | | | ||||||||||||
|
Warrants
|
| | | | ||||||||||||
|
|
||||||||||||||||
|
Diluted
|
57,599 | 18,936 | 33,973 | 18,905 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Loss per common share:
|
||||||||||||||||
|
Basic
|
$ | (.16 | ) | $ | (12.62 | ) | $ | (4.41 | ) | $ | (17.82 | ) | ||||
|
|
||||||||||||||||
|
Diluted
|
$ | (.16 | ) | $ | (12.62 | ) | $ | (4.41 | ) | $ | (17.82 | ) | ||||
|
|
||||||||||||||||
19
| 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 | ||||||||||||
|
|
||||||||||||||||
|
Three Months Ended
September 30,
|
||||||||||||||||
|
Other fee revenue
|
$ | | $ | (1,167 | ) | $ | | $ | 1,176 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Nine Months Ended
September 30,
|
||||||||||||||||
|
Other fee revenue
|
$ | | $ | (3,760 | ) | $ | | $ | 3,975 | |||||||
|
|
||||||||||||||||
20
| Amount of Gain (Loss) | ||||||||||||||||||
| Recognized in Other | ||||||||||||||||||
| Comprehensive Income on | Gain (Loss) Reclassified from Accumulated Other | |||||||||||||||||
| Derivative (Effective Portion) | Comprehensive Income into Income (Effective Portion) | |||||||||||||||||
| 2011 | 2010 | Location | 2011 | 2010 | ||||||||||||||
| Three Months Ended September 30, | ||||||||||||||||||
|
|
Interest revenue | $ | 2,373 | $ | 3,349 | |||||||||||||
|
|
Other income | 575 | 327 | |||||||||||||||
|
|
||||||||||||||||||
|
Interest rate
products
|
$ | | $ | | Total | $ | 2,948 | $ | 3,676 | |||||||||
|
|
||||||||||||||||||
|
|
||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||
|
|
Interest revenue | $ | 7,885 | $ | 14,283 | |||||||||||||
|
|
Other income | 4,687 | 970 | |||||||||||||||
|
|
||||||||||||||||||
|
Interest rate
products
|
$ | | $ | 2,314 | Total | $ | 12,572 | $ | 15,253 | |||||||||
|
|
||||||||||||||||||
| Weighted- | ||||||||||||||||
| Average | ||||||||||||||||
| Weighted- | Remaining | Aggregate | ||||||||||||||
| Average Exercise | Contractual | Intrinisic | ||||||||||||||
| Options | Shares | Price | Term (Years) | Value ($000) | ||||||||||||
|
Outstanding at
December 31, 2010
|
678,313 | $ | 92.99 | |||||||||||||
|
Granted
|
10,000 | 11.20 | ||||||||||||||
|
Forfeited
|
(6,527 | ) | 42.59 | |||||||||||||
|
Expired
|
(95,957 | ) | 79.75 | |||||||||||||
|
|
||||||||||||||||
|
Outstanding at
September 30, 2011
|
585,829 | 94.33 | 4.4 | $ | | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Exercisable at
September 30, 2011
|
518,815 | 100.63 | 4.0 | | ||||||||||||
|
|
||||||||||||||||
21
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2011 | 2010 | |||||||
|
|
||||||||
|
Expected volatility
|
33.00 | % | 52.36 | % | ||||
|
Expected dividend yield
|
0.00 | % | 0.00 | % | ||||
|
Expected life (in years)
|
5.00 | 6.15 | ||||||
|
Risk-free rate
|
2.05 | % | 3.10 | % | ||||
| Weighted- | ||||||||
| Average Grant- | ||||||||
| Restricted Stock | Shares | Date Fair Value | ||||||
|
|
||||||||
|
Outstanding at December 31, 2010
|
23,214 | $ | 59.67 | |||||
|
Granted
|
394,519 | 10.26 | ||||||
|
Vested
|
(13,089 | ) | 34.53 | |||||
|
|
||||||||
|
Outstanding at September 30, 2011
|
404,644 | 12.31 | ||||||
|
|
||||||||
22
23
| Fair Value | Fair | |||||||
| Valuation Approach | Heirarchy | Value | ||||||
|
Warrants Issued / Assets Transferred to Fletcher at Fair Value:
|
||||||||
|
Warrant to purchase $30 million in common stock at $21.25 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 | ||||||
|
|
||||||||
24
25
| September 30, 2011 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
|
Assets
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Government agencies
|
$ | | $ | 33,706 | $ | | $ | 33,706 | ||||||||
|
State and political subdivisions
|
| 26,831 | | 26,831 | ||||||||||||
|
Mortgage-backed securities
|
| 1,591,604 | 3,796 | 1,595,400 | ||||||||||||
|
Corporate securities
|
| 110,292 | 350 | 110,642 | ||||||||||||
|
Other
|
| 2,504 | | 2,504 | ||||||||||||
|
Deferred compensation plan assets
|
2,659 | | | 2,659 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 2,659 | $ | 1,764,937 | $ | 4,146 | $ | 1,771,742 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Deferred compensation plan
liability
|
$ | 2,659 | $ | | $ | | $ | 2,659 | ||||||||
|
|
||||||||||||||||
|
Total liabilities
|
$ | 2,659 | $ | | $ | | $ | 2,659 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
| 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 | ||||||||||||
|
Corporate securities
|
| 103,685 | 350 | 104,035 | ||||||||||||
|
Other
|
| 2,452 | | 2,452 | ||||||||||||
|
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 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
| September 30, 2010 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
|
Assets
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Government agencies
|
$ | | $ | 98,708 | $ | 29,995 | $ | 128,703 | ||||||||
|
State and political subdivisions
|
| 30,637 | | 30,637 | ||||||||||||
|
Mortgage-backed securities
|
| 791,946 | 5,375 | 797,321 | ||||||||||||
|
Corporate securities
|
| 64,055 | 30,350 | 94,405 | ||||||||||||
|
Other
|
| 2,452 | | 2,452 | ||||||||||||
|
Deferred compensation plan assets
|
2,973 | | | 2,973 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 2,973 | $ | 987,798 | $ | 65,720 | $ | 1,056,491 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Deferred compensation plan
liability
|
$ | 2,973 | $ | | $ | | $ | 2,973 | ||||||||
|
|
||||||||||||||||
|
Total liabilities
|
$ | 2,973 | $ | | $ | | $ | 2,973 | ||||||||
|
|
||||||||||||||||
26
| Securities | ||||
| Available for Sale | ||||
|
Balance at December 31, 2010
|
$ | 5,284 | ||
|
Amounts included in earnings
|
(18 | ) | ||
|
Paydowns
|
(1,120 | ) | ||
|
|
||||
|
|
||||
|
Balance at September 30, 2011
|
$ | 4,146 | ||
|
|
||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
|
September 30, 2011
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | | $ | | $ | 140,577 | $ | 140,577 | ||||||||
|
Foreclosed properties
|
| | 38,823 | 38,823 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | | $ | | $ | 179,400 | $ | 179,400 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
December 31, 2010
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | | $ | | $ | 106,904 | $ | 106,904 | ||||||||
|
Foreclosed properties
|
| | 85,072 | 85,072 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | | $ | | $ | 191,976 | $ | 191,976 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
September 30, 2010
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | | $ | | $ | 121,257 | $ | 121,257 | ||||||||
|
Foreclosed properties
|
| | 81,436 | 81,436 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | | $ | | $ | 202,693 | $ | 202,693 | ||||||||
|
|
||||||||||||||||
27
| September 30, 2011 | December 31, 2010 | September 30, 2010 | ||||||||||||||||||||||
| Carrying | Carrying | Carrying | ||||||||||||||||||||||
| Amount | Fair Value | Amount | Fair Value | Amount | Fair Value | |||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||
|
Securities held to maturity
|
$ | 353,739 | $ | 369,020 | $ | 265,807 | $ | 267,988 | $ | 256,694 | $ | 263,012 | ||||||||||||
|
Loans, net
|
3,963,783 | 3,787,214 | 4,429,431 | 4,196,142 | 4,584,891 | 4,272,201 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities:
|
||||||||||||||||||||||||
|
Deposits
|
6,005,305 | 5,998,994 | 6,469,172 | 6,481,867 | 5,998,637 | 6,003,543 | ||||||||||||||||||
|
Federal Home Loan Bank
advances
|
40,625 | 43,685 | 55,125 | 59,498 | 55,125 | 60,215 | ||||||||||||||||||
|
Long-term debt
|
120,206 | 114,673 | 150,146 | 93,536 | 150,126 | 124,964 | ||||||||||||||||||
28
| Item 2. |
Managements Discussion and Analysis of Financial Condition and
Results of Operations
|
| |
our ability to maintain profitability;
|
| |
our ability to fully realize our deferred tax asset balances, including net operating
loss carryforwards;
|
| |
the condition of the banking system and financial markets;
|
| |
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;
|
| |
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, or any such proceedings
or enforcement actions that is more severe than we anticipate.
|
29
30
31
32
33
| Fair Value | Fair | |||||||
| Valuation Approach | Heirarchy | Value | ||||||
|
Warrants Issued / Assets Transferred to Fletcher at Fair Value:
|
||||||||
|
Warrant to purchase $30 million in common stock at $21.25 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 $23.85;
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 Uniteds 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.
|
34
| Third | ||||||||||||||||||||||||||||||||||||
| 2011 | 2010 | Quarter | For the Nine | YTD | ||||||||||||||||||||||||||||||||
| (in thousands, except per share | Third | Second | First | Fourth | Third | 2011-2010 | Months Ended | 2011-2010 | ||||||||||||||||||||||||||||
| data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | 2011 | 2010 | Change | |||||||||||||||||||||||||||
|
INCOME SUMMARY
|
||||||||||||||||||||||||||||||||||||
|
Interest revenue
|
$ | 74,543 | $ | 76,931 | $ | 75,965 | $ | 81,215 | $ | 84,360 | $ | 227,439 | $ | 261,908 | ||||||||||||||||||||||
|
Interest expense
|
15,262 | 17,985 | 19,573 | 21,083 | 24,346 | 52,820 | 78,988 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net interest revenue
|
59,281 | 58,946 | 56,392 | 60,132 | 60,014 | (1 | )% | 174,619 | 182,920 | (5 | )% | |||||||||||||||||||||||||
|
Operating provision for loan losses
(1)
|
36,000 | 11,000 | 190,000 | 47,750 | 50,500 | 237,000 | 187,000 | |||||||||||||||||||||||||||||
|
Fee revenue
(2)
|
11,498 | 13,905 | 11,838 | 12,442 | 12,861 | (11 | ) | 37,241 | 36,106 | 3 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total operating revenue
(1)(2)
|
34,779 | 61,851 | (121,770 | ) | 24,824 | 22,375 | (25,140 | ) | 32,026 | |||||||||||||||||||||||||||
|
Operating expenses
(3)
|
46,520 | 48,728 | 115,271 | 64,918 | 64,906 | (28 | ) | 210,519 | 178,034 | 18 | ||||||||||||||||||||||||||
|
Loss on sale of nonperforming assets
|
| | | | | | 45,349 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Operating (loss) income from continuing operations
before income taxes
|
(11,741 | ) | 13,123 | (237,041 | ) | (40,094 | ) | (42,531 | ) | (72 | ) | (235,659 | ) | (191,357 | ) | 23 | ||||||||||||||||||||
|
Operating income tax (benefit) expense
|
(5,539 | ) | 5,506 | (94,555 | ) | (16,520 | ) | (16,706 | ) | (94,588 | ) | (71,542 | ) | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating (loss) income from continuing
operations
(1)(2)(3)
|
(6,202 | ) | 7,617 | (142,486 | ) | (23,574 | ) | (25,825 | ) | (76 | ) | (141,071 | ) | (119,815 | ) | 18 | ||||||||||||||||||||
|
Noncash goodwill impairment charges
|
| | | | (210,590 | ) | | (210,590 | ) | |||||||||||||||||||||||||||
|
Partial reversal of fraud loss provision, net of income tax
|
| | | 7,179 | | | | |||||||||||||||||||||||||||||
|
Loss from discontinued operations, net of income tax
|
| | | | | | (101 | ) | ||||||||||||||||||||||||||||
|
Gain from sale of subsidiary, net income tax
|
| | | | | | 1,266 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net (loss) income
|
(6,202 | ) | 7,617 | (142,486 | ) | (16,395 | ) | (236,415 | ) | (97 | ) | (141,071 | ) | (329,240 | ) | (57 | ) | |||||||||||||||||||
|
Preferred dividends and discount accretion
|
3,019 | 3,016 | 2,778 | 2,586 | 2,581 | 8,813 | 7,730 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net (loss) income available to common shareholders
|
$ | (9,221 | ) | $ | 4,601 | $ | (145,264 | ) | $ | (18,981 | ) | $ | (238,996 | ) | $ | (149,884 | ) | $ | (336,970 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
PERFORMANCE MEASURES
|
||||||||||||||||||||||||||||||||||||
|
Per common share:
|
||||||||||||||||||||||||||||||||||||
|
Diluted operating (loss) income from continuing
operations
(1)(2)(3)
|
$ | (.16 | ) | $ | .08 | $ | (7.87 | ) | $ | (1.38 | ) | $ | (1.50 | ) | (89 | ) | $ | (4.41 | ) | $ | (6.75 | ) | (35 | ) | ||||||||||||
|
Diluted (loss) income from continuing operations
|
(.16 | ) | .08 | (7.87 | ) | (1.00 | ) | (12.62 | ) | (99 | ) | (4.41 | ) | (17.89 | ) | (75 | ) | |||||||||||||||||||
|
Diluted (loss) income
|
(.16 | ) | .08 | (7.87 | ) | (1.00 | ) | (12.62 | ) | (99 | ) | (4.41 | ) | (17.82 | ) | (75 | ) | |||||||||||||||||||
|
Book value
|
11.37 | 11.59 | 14.78 | 24.18 | 25.70 | (56 | ) | 11.37 | 25.70 | (56 | ) | |||||||||||||||||||||||||
|
Tangible book value
(5)
|
11.26 | 11.47 | 14.44 | 23.78 | 25.26 | (55 | ) | 11.26 | 25.26 | (55 | ) | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Key performance ratios:
|
||||||||||||||||||||||||||||||||||||
|
Return on equity
(4)(6)
|
(5.72 | )% | 5.34 | % | (147.11 | )% | (17.16 | )% | (148.04 | )% | (43.31 | )% | (65.69 | )% | ||||||||||||||||||||||
|
Return on assets
(6)
|
(.34 | ) | .40 | (7.61 | ) | (.89 | ) | (12.47 | ) | (2.52 | ) | (5.70 | ) | |||||||||||||||||||||||
|
Net interest margin
(6)
|
3.55 | 3.41 | 3.30 | 3.58 | 3.57 | 3.42 | 3.56 | |||||||||||||||||||||||||||||
|
Operating efficiency ratio from continuing operations
(2)(3)
|
65.73 | 66.88 | 169.08 | 89.45 | 89.38 | 99.39 | 102.14 | |||||||||||||||||||||||||||||
|
Equity to assets
|
11.83 | 11.21 | 8.82 | 8.85 | 11.37 | 10.61 | 11.70 | |||||||||||||||||||||||||||||
|
Tangible equity to assets
(5)
|
11.76 | 11.13 | 8.73 | 8.75 | 9.19 | 10.53 | 9.28 | |||||||||||||||||||||||||||||
|
Tangible common equity to assets
(5)
|
9.09 | 4.79 | 5.51 | 6.35 | 6.78 | 6.44 | 6.94 | |||||||||||||||||||||||||||||
|
Tangible common equity to risk-weighted assets
(5)
|
14.41 | 14.26 | 6.40 | 9.05 | 9.60 | 14.41 | 9.60 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
ASSET QUALITY *
|
||||||||||||||||||||||||||||||||||||
|
Non-performing loans
|
$ | 144,484 | $ | 71,065 | $ | 83,769 | $ | 179,094 | $ | 217,766 | $ | 144,484 | $ | 217,766 | ||||||||||||||||||||||
|
Foreclosed properties
|
44,263 | 47,584 | 54,378 | 142,208 | 129,964 | 44,263 | 129,964 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total non-performing assets (NPAs)
|
188,747 | 118,649 | 138,147 | 321,302 | 347,730 | 188,747 | 347,730 | |||||||||||||||||||||||||||||
|
Allowance for loan losses
|
146,092 | 127,638 | 133,121 | 174,695 | 174,613 | 146,092 | 174,613 | |||||||||||||||||||||||||||||
|
Operating net charge-offs
(1)
|
17,546 | 16,483 | 231,574 | 47,668 | 49,998 | 265,603 | 167,989 | |||||||||||||||||||||||||||||
|
Allowance for loan losses to loans
|
3.55 | % | 3.07 | % | 3.17 | % | 3.79 | % | 3.67 | % | 3.55 | % | 3.67 | % | ||||||||||||||||||||||
|
Operating net charge-offs to average loans
(1)(6)
|
1.68 | 1.58 | 20.71 | 4.03 | 4.12 | 8.28 | 4.54 | |||||||||||||||||||||||||||||
|
NPAs to loans and foreclosed properties
|
4.54 | 2.82 | 3.25 | 6.77 | 7.11 | 4.54 | 7.11 | |||||||||||||||||||||||||||||
|
NPAs to total assets
|
2.64 | 1.60 | 1.73 | 4.32 | 4.96 | 2.64 | 4.96 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
AVERAGE BALANCES
($ in millions)
|
||||||||||||||||||||||||||||||||||||
|
Loans
|
$ | 4,194 | $ | 4,266 | $ | 4,599 | $ | 4,768 | $ | 4,896 | (14 | ) | $ | 4,352 | $ | 5,026 | (13 | ) | ||||||||||||||||||
|
Investment securities
|
2,150 | 2,074 | 1,625 | 1,354 | 1,411 | 52 | 1,952 | 1,487 | 31 | |||||||||||||||||||||||||||
|
Earning assets
|
6,630 | 6,924 | 6,902 | 6,680 | 6,676 | (1 | ) | 6,817 | 6,870 | (1 | ) | |||||||||||||||||||||||||
|
Total assets
|
7,261 | 7,624 | 7,595 | 7,338 | 7,522 | (3 | ) | 7,492 | 7,723 | (3 | ) | |||||||||||||||||||||||||
|
Deposits
|
6,061 | 6,372 | 6,560 | 6,294 | 6,257 | (3 | ) | 6,329 | 6,399 | (1 | ) | |||||||||||||||||||||||||
|
Shareholders equity
|
859 | 854 | 670 | 649 | 855 | | 795 | 904 | (12 | ) | ||||||||||||||||||||||||||
|
Common shares basic
(thousands)
|
57,599 | 25,427 | 18,466 | 18,984 | 18,936 | 33,973 | 18,905 | |||||||||||||||||||||||||||||
|
Common shares diluted
(thousands)
|
57,599 | 57,543 | 18,466 | 18,984 | 18,936 | 33,973 | 18,905 | |||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
AT PERIOD END
($ in millions)
|
||||||||||||||||||||||||||||||||||||
|
Loans *
|
$ | 4,110 | $ | 4,163 | $ | 4,194 | $ | 4,604 | $ | 4,760 | (14 | ) | $ | 4,110 | $ | 4,760 | (14 | ) | ||||||||||||||||||
|
Investment securities
|
2,123 | 2,188 | 1,884 | 1,490 | 1,310 | 62 | 2,123 | 1,310 | 62 | |||||||||||||||||||||||||||
|
Total assets
|
7,159 | 7,410 | 7,974 | 7,443 | 7,013 | 2 | 7,159 | 7,013 | 2 | |||||||||||||||||||||||||||
|
Deposits
|
6,005 | 6,183 | 6,598 | 6,469 | 5,999 | | 6,005 | 5,999 | | |||||||||||||||||||||||||||
|
Shareholders equity
|
848 | 860 | 850 | 636 | 662 | 28 | 848 | 662 | 28 | |||||||||||||||||||||||||||
|
Common shares outstanding
(thousands)
|
57,510 | 57,469 | 20,903 | 18,937 | 18,887 | 57,510 | 18,887 | |||||||||||||||||||||||||||||
| (1) |
Excludes the partial reversal of a previously established provision for
fraud-related loan losses of $11.8 million, net of tax expense of $4.6 million in the fourth
quarter of 2010. Operating charge-offs also exclude the $11.8 million related partial recovery of
the previously charged off amount.
|
|
| (2) |
Excludes revenue generated by discontinued
operations in the first quarter of 2010.
|
|
| (3) |
Excludes the goodwill impairment charge of
$211 million in the third quarter of 2010 and expenses relating to discontinued operations in the
first quarter of 2010.
|
|
| (4) |
Net loss available to common shareholders, which is net of
preferred stock dividends, divided by average realized common equity, which excludes accumulated
other comprehensive income (loss).
|
|
| (5) |
Excludes effect of acquisition related
intangibles and associated amortization.
|
|
| (6) |
Annualized.
|
|
| * |
Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.
|
35
| 2011 | 2010 | For the Nine Months | ||||||||||||||||||||||||||
| (in thousands, except per share | Third | Second | First | Fourth | Third | Ended | ||||||||||||||||||||||
| data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | 2011 | 2010 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Interest revenue reconciliation
|
||||||||||||||||||||||||||||
|
Interest revenue taxable equivalent
|
$ | 74,543 | $ | 76,931 | $ | 75,965 | $ | 81,215 | $ | 84,360 | $ | 227,439 | $ | 261,908 | ||||||||||||||
|
Taxable equivalent adjustment
|
(420 | ) | (429 | ) | (435 | ) | (497 | ) | (511 | ) | (1,284 | ) | (1,504 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Interest revenue (GAAP)
|
$ | 74,123 | $ | 76,502 | $ | 75,530 | $ | 80,718 | $ | 83,849 | $ | 226,155 | $ | 260,404 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net interest revenue reconciliation
|
||||||||||||||||||||||||||||
|
Net interest revenue taxable equivalent
|
$ | 59,281 | $ | 58,946 | $ | 56,392 | $ | 60,132 | $ | 60,014 | $ | 174,619 | $ | 182,920 | ||||||||||||||
|
Taxable equivalent adjustment
|
(420 | ) | (429 | ) | (435 | ) | (497 | ) | (511 | ) | (1,284 | ) | (1,504 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net interest revenue (GAAP)
|
$ | 58,861 | $ | 58,517 | $ | 55,957 | $ | 59,635 | $ | 59,503 | $ | 173,335 | $ | 181,416 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Provision for loan losses reconciliation
|
||||||||||||||||||||||||||||
|
Operating provision for loan losses
|
$ | 36,000 | $ | 11,000 | $ | 190,000 | $ | 47,750 | $ | 50,500 | $ | 237,000 | $ | 187,000 | ||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
| | | (11,750 | ) | | | | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Provision for loan losses (GAAP)
|
$ | 36,000 | $ | 11,000 | $ | 190,000 | $ | 36,000 | $ | 50,500 | $ | 237,000 | $ | 187,000 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total revenue reconciliation
|
||||||||||||||||||||||||||||
|
Total operating revenue
|
$ | 34,779 | $ | 61,851 | $ | (121,770 | ) | $ | 24,824 | $ | 22,375 | $ | (25,140 | ) | $ | 32,026 | ||||||||||||
|
Taxable equivalent adjustment
|
(420 | ) | (429 | ) | (435 | ) | (497 | ) | (511 | ) | (1,284 | ) | (1,504 | ) | ||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
| | | 11,750 | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total revenue (GAAP)
|
$ | 34,359 | $ | 61,422 | $ | (122,205 | ) | $ | 36,077 | $ | 21,864 | $ | (26,424 | ) | $ | 30,522 | ||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Expense reconciliation
|
||||||||||||||||||||||||||||
|
Operating expense
|
$ | 46,520 | $ | 48,728 | $ | 115,271 | $ | 64,918 | $ | 64,906 | $ | 210,519 | $ | 223,383 | ||||||||||||||
|
Noncash goodwill impairment charge
|
| | | | 210,590 | | 210,590 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Operating expense (GAAP)
|
$ | 46,520 | $ | 48,728 | $ | 115,271 | $ | 64,918 | $ | 275,496 | $ | 210,519 | $ | 433,973 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
(Loss) income from continuing operations before taxes reconciliation
|
||||||||||||||||||||||||||||
|
Operating (loss) income from continuing operations before taxes
|
$ | (11,741 | ) | $ | 13,123 | $ | (237,041 | ) | $ | (40,094 | ) | $ | (42,531 | ) | $ | (235,659 | ) | $ | (191,357 | ) | ||||||||
|
Taxable equivalent adjustment
|
(420 | ) | (429 | ) | (435 | ) | (497 | ) | (511 | ) | (1,284 | ) | (1,504 | ) | ||||||||||||||
|
Noncash goodwill impairment charge
|
| | | | (210,590 | ) | | (210,590 | ) | |||||||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
| | | 11,750 | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
(Loss) income from continuing operations before taxes (GAAP)
|
$ | (12,161 | ) | $ | 12,694 | $ | (237,476 | ) | $ | (28,841 | ) | $ | (253,632 | ) | $ | (236,943 | ) | $ | (403,451 | ) | ||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Income tax (benefit) expense reconciliation
|
||||||||||||||||||||||||||||
|
Operating income tax (benefit) expense
|
$ | (5,539 | ) | $ | 5,506 | $ | (94,555 | ) | $ | (16,520 | ) | $ | (16,706 | ) | $ | (94,588 | ) | $ | (71,542 | ) | ||||||||
|
Taxable equivalent adjustment
|
(420 | ) | (429 | ) | (435 | ) | (497 | ) | (511 | ) | (1,284 | ) | (1,504 | ) | ||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
| | | 4,571 | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Income tax (benefit) expense (GAAP)
|
$ | (5,959 | ) | $ | 5,077 | $ | (94,990 | ) | $ | (12,446 | ) | $ | (17,217 | ) | $ | (95,872 | ) | $ | (73,046 | ) | ||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Diluted (loss) earnings from continuing operations per common share reconciliation
|
||||||||||||||||||||||||||||
|
Diluted operating (loss) earnings from continuing operations per common share
|
$ | (.16 | ) | $ | .08 | $ | (7.87 | ) | $ | (1.38 | ) | $ | (1.50 | ) | $ | (4.41 | ) | $ | (6.75 | ) | ||||||||
|
Noncash goodwill impairment charge
|
| | | | (11.12 | ) | | (11.14 | ) | |||||||||||||||||||
|
Partial reversal of special fraud-related provision for loan loss
|
| | | .38 | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Diluted (loss) earnings from continuing operations per common share (GAAP)
|
$ | (.16 | ) | $ | .08 | $ | (7.87 | ) | $ | (1.00 | ) | $ | (12.62 | ) | $ | (4.41 | ) | $ | (17.89 | ) | ||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Book value per common share reconciliation
|
||||||||||||||||||||||||||||
|
Tangible book value per common share
|
$ | 11.26 | $ | 11.47 | $ | 14.44 | $ | 23.78 | $ | 25.26 | $ | 11.26 | $ | 25.26 | ||||||||||||||
|
Effect of goodwill and other intangibles
|
.11 | .12 | .34 | .40 | .44 | .11 | .44 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Book value per common share (GAAP)
|
$ | 11.37 | $ | 11.59 | $ | 14.78 | $ | 24.18 | $ | 25.70 | $ | 11.37 | $ | 25.70 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Efficiency ratio from continuing operations reconciliation
|
||||||||||||||||||||||||||||
|
Operating efficiency ratio from continuing operations
|
65.73 | % | 66.88 | % | 169.08 | % | 89.45 | % | 89.38 | % | 99.39 | % | 102.14 | % | ||||||||||||||
|
Noncash goodwill impairment charge
|
| | | | 290.00 | | 96.29 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Efficiency ratio from continuing operations (GAAP)
|
65.73 | % | 66.88 | % | 169.08 | % | 89.45 | % | 379.38 | % | 99.39 | % | 198.43 | % | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Average equity to assets reconciliation
|
||||||||||||||||||||||||||||
|
Tangible common equity to assets
|
9.09 | % | 4.79 | % | 5.51 | % | 6.35 | % | 6.78 | % | 6.44 | % | 6.94 | % | ||||||||||||||
|
Effect of preferred equity
|
2.67 | 6.34 | 3.22 | 2.40 | 2.41 | 4.09 | 2.34 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Tangible equity to assets
|
11.76 | 11.13 | 8.73 | 8.75 | 9.19 | 10.53 | 9.28 | |||||||||||||||||||||
|
Effect of goodwill and other intangibles
|
.07 | .08 | .09 | .10 | 2.18 | .08 | 2.42 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Equity to assets (GAAP)
|
11.83 | % | 11.21 | % | 8.82 | % | 8.85 | % | 11.37 | % | 10.61 | % | 11.70 | % | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Actual tangible common equity to risk-weighted assets reconciliation
|
||||||||||||||||||||||||||||
|
Tangible common equity to risk-weighted assets
|
14.41 | % | 14.26 | % | 6.40 | % | 9.05 | % | 9.60 | % | 14.41 | % | 9.60 | % | ||||||||||||||
|
Effect of other comprehensive income
|
(.58 | ) | (.65 | ) | (.58 | ) | (.62 | ) | (.81 | ) | (.58 | ) | (.81 | ) | ||||||||||||||
|
Effect of deferred tax limitation
|
(5.34 | ) | (5.04 | ) | (5.10 | ) | (3.34 | ) | (2.94 | ) | (5.34 | ) | (2.94 | ) | ||||||||||||||
|
Effect of trust preferred
|
1.18 | 1.14 | 1.12 | 1.06 | 1.06 | 1.18 | 1.06 | |||||||||||||||||||||
|
Effect of preferred equity
|
4.30 | 4.17 | 5.97 | 3.52 | 3.51 | 4.30 | 3.51 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Tier I capital ratio (Regulatory)
|
13.97 | % | 13.88 | % | 7.81 | % | 9.67 | % | 10.42 | % | 13.97 | % | 10.42 | % | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net charge-offs reconciliation
|
||||||||||||||||||||||||||||
|
Operating net charge-offs
|
$ | 17,546 | $ | 16,483 | $ | 231,574 | $ | 47,668 | $ | 49,998 | $ | 265,603 | $ | 167,989 | ||||||||||||||
|
Subsequent partial recovery of fraud-related charge-off
|
| | | (11,750 | ) | | | | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net charge-offs (GAAP)
|
$ | 17,546 | $ | 16,483 | $ | 231,574 | $ | 35,918 | $ | 49,998 | $ | 265,603 | $ | 167,989 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net charge-offs to average loans reconciliation
|
||||||||||||||||||||||||||||
|
Operating net charge-offs to average loans
|
1.68 | % | 1.58 | % | 20.71 | % | 4.03 | % | 4.12 | % | 8.28 | % | 4.54 | % | ||||||||||||||
|
Subsequent partial recovery of fraud-related charge-off
|
| | | (1.00 | ) | | | | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net charge-offs to average loans (GAAP)
|
1.68 | % | 1.58 | % | 20.71 | % | 3.03 | % | 4.12 | % | 8.28 | % | 4.54 | % | ||||||||||||||
|
|
||||||||||||||||||||||||||||
36
37
38
| 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)
|
$ | 4,193,951 | $ | 59,394 | 5.62 | % | $ | 4,896,471 | $ | 68,540 | 5.55 | % | ||||||||||||
|
Taxable securities
(3)
|
2,125,154 | 14,324 | 2.70 | 1,384,682 | 14,431 | 4.17 | ||||||||||||||||||
|
Tax-exempt securities
(1)(3)
|
24,675 | 399 | 6.47 | 26,481 | 459 | 6.93 | ||||||||||||||||||
|
Federal funds sold and other interest-earning
assets
|
286,194 | 426 | .60 | 368,108 | 930 | 1.01 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-earning assets
|
6,629,974 | 74,543 | 4.47 | 6,675,742 | 84,360 | 5.02 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest-earning assets:
|
||||||||||||||||||||||||
|
Allowance for loan losses
|
(128,654 | ) | (194,300 | ) | ||||||||||||||||||||
|
Cash and due from banks
|
53,500 | 107,825 | ||||||||||||||||||||||
|
Premises and equipment
|
177,798 | 179,839 | ||||||||||||||||||||||
|
Other assets
(3)
|
528,461 | 752,780 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 7,261,079 | $ | 7,521,886 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities and Shareholders Equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
NOW
|
$ | 1,258,929 | 831 | .26 | $ | 1,318,779 | 1,705 | .51 | ||||||||||||||||
|
Money market
|
1,024,559 | 1,129 | .44 | 781,903 | 1,930 | .98 | ||||||||||||||||||
|
Savings
|
199,793 | 52 | .10 | 186,123 | 83 | .18 | ||||||||||||||||||
|
Time less than $100,000
|
1,448,024 | 4,539 | 1.24 | 1,541,772 | 7,190 | 1.85 | ||||||||||||||||||
|
Time greater than $100,000
|
940,864 | 3,456 | 1.46 | 1,065,789 | 5,506 | 2.05 | ||||||||||||||||||
|
Brokered
|
260,423 | 1,091 | 1.66 | 573,606 | 3,403 | 2.35 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing deposits
|
5,132,592 | 11,098 | .86 | 5,467,972 | 19,817 | 1.44 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Federal funds purchased and other borrowings
|
103,850 | 1,081 | 4.13 | 104,370 | 1,068 | 4.06 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
40,625 | 441 | 4.31 | 80,220 | 796 | 3.94 | ||||||||||||||||||
|
Long-term debt
|
138,457 | 2,642 | 7.57 | 150,119 | 2,665 | 7.04 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total borrowed funds
|
282,932 | 4,164 | 5.84 | 334,709 | 4,529 | 5.37 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
5,415,524 | 15,262 | 1.12 | 5,802,681 | 24,346 | 1.66 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Non-interest-bearing deposits
|
928,788 | 789,231 | ||||||||||||||||||||||
|
Other liabilities
|
57,427 | 74,482 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities
|
6,401,739 | 6,666,394 | ||||||||||||||||||||||
|
Shareholders equity
|
859,340 | 855,492 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and shareholders equity
|
$ | 7,261,079 | $ | 7,521,886 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest revenue
|
$ | 59,281 | $ | 60,014 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest-rate spread
|
3.35 | % | 3.36 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin
(4)
|
3.55 | % | 3.57 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (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 $37.9 million in 2011 and $45.4 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.
|
39
| 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)
|
$ | 4,351,524 | $ | 181,422 | 5.57 | % | $ | 5,025,739 | $ | 211,399 | 5.62 | % | ||||||||||||
|
Taxable securities
(3)
|
1,926,365 | 42,210 | 2.92 | 1,458,120 | 45,857 | 4.19 | ||||||||||||||||||
|
Tax-exempt securities
(1)(3)
|
25,178 | 1,234 | 6.53 | 28,470 | 1,450 | 6.79 | ||||||||||||||||||
|
Federal funds sold and other interest-earning
assets
|
514,392 | 2,573 | .67 | 357,881 | 3,202 | 1.19 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-earning assets
|
6,817,459 | 227,439 | 4.46 | 6,870,210 | 261,908 | 5.09 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest-earning assets:
|
||||||||||||||||||||||||
|
Allowance for loan losses
|
(145,689 | ) | (191,888 | ) | ||||||||||||||||||||
|
Cash and due from banks
|
102,251 | 104,446 | ||||||||||||||||||||||
|
Premises and equipment
|
178,694 | 180,936 | ||||||||||||||||||||||
|
Other assets
(3)
|
539,177 | 758,903 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 7,491,892 | $ | 7,722,607 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities and Shareholders Equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
NOW
|
$ | 1,313,752 | 3,191 | .32 | $ | 1,335,034 | 5,304 | .53 | ||||||||||||||||
|
Money market
|
977,863 | 4,656 | .64 | 750,685 | 5,516 | .98 | ||||||||||||||||||
|
Savings
|
194,433 | 193 | .13 | 184,420 | 250 | .18 | ||||||||||||||||||
|
Time less than $100,000
|
1,509,753 | 14,980 | 1.33 | 1,612,691 | 23,968 | 1.99 | ||||||||||||||||||
|
Time greater than $100,000
|
973,335 | 11,480 | 1.58 | 1,110,195 | 18,378 | 2.21 | ||||||||||||||||||
|
Brokered
|
475,687 | 5,353 | 1.50 | 650,588 | 11,669 | 2.40 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing deposits
|
5,444,823 | 39,853 | .98 | 5,643,613 | 65,085 | 1.54 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Federal funds purchased and other borrowings
|
102,711 | 3,197 | 4.16 | 103,697 | 3,162 | 4.08 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
49,442 | 1,601 | 4.33 | 100,727 | 2,747 | 3.65 | ||||||||||||||||||
|
Long-term debt
|
146,221 | 8,169 | 7.47 | 150,098 | 7,994 | 7.12 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total borrowed funds
|
298,374 | 12,967 | 5.81 | 354,522 | 13,903 | 5.24 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
5,743,197 | 52,820 | 1.23 | 5,998,135 | 78,988 | 1.76 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Non-interest-bearing deposits
|
884,417 | 755,845 | ||||||||||||||||||||||
|
Other liabilities
|
69,131 | 64,622 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities
|
6,696,745 | 6,818,602 | ||||||||||||||||||||||
|
Shareholders equity
|
795,147 | 904,005 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and shareholders equity
|
$ | 7,491,892 | $ | 7,722,607 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest revenue
|
$ | 174,619 | $ | 182,920 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest-rate spread
|
3.23 | % | 3.33 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin
(4)
|
3.42 | % | 3.56 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (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 $32.4 million in 2011 and $44.1 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.
|
40
| Three Months Ended September 30, 2011 | Nine Months Ended September 30, 2011 | |||||||||||||||||||||||
| Compared to 2010 | Compared to 2010 | |||||||||||||||||||||||
| Increase (decrease) | Increase (decrease) | |||||||||||||||||||||||
| Due to Changes in | Due to Changes in | |||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Loans
|
$ | (9,940 | ) | $ | 794 | $ | (9,146 | ) | $ | (28,125 | ) | $ | (1,852 | ) | $ | (29,977 | ) | |||||||
|
Taxable securities
|
6,075 | (6,182 | ) | (107 | ) | 12,429 | (16,076 | ) | (3,647 | ) | ||||||||||||||
|
Tax-exempt securities
|
(30 | ) | (30 | ) | (60 | ) | (163 | ) | (53 | ) | (216 | ) | ||||||||||||
|
Federal funds sold and other interest-earning assets
|
(177 | ) | (327 | ) | (504 | ) | 1,093 | (1,722 | ) | (629 | ) | |||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-earning assets
|
(4,072 | ) | (5,745 | ) | (9,817 | ) | (14,766 | ) | (19,703 | ) | (34,469 | ) | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
NOW accounts
|
(74 | ) | (800 | ) | (874 | ) | (83 | ) | (2,030 | ) | (2,113 | ) | ||||||||||||
|
Money market accounts
|
480 | (1,281 | ) | (801 | ) | 1,398 | (2,258 | ) | (860 | ) | ||||||||||||||
|
Savings deposits
|
6 | (37 | ) | (31 | ) | 13 | (70 | ) | (57 | ) | ||||||||||||||
|
Time deposits less than $100,000
|
(415 | ) | (2,236 | ) | (2,651 | ) | (1,448 | ) | (7,540 | ) | (8,988 | ) | ||||||||||||
|
Time deposits greater than $100,000
|
(591 | ) | (1,459 | ) | (2,050 | ) | (2,070 | ) | (4,828 | ) | (6,898 | ) | ||||||||||||
|
Brokered deposits
|
(1,503 | ) | (809 | ) | (2,312 | ) | (2,647 | ) | (3,669 | ) | (6,316 | ) | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing deposits
|
(2,097 | ) | (6,622 | ) | (8,719 | ) | (4,837 | ) | (20,395 | ) | (25,232 | ) | ||||||||||||
|
|
||||||||||||||||||||||||
|
Federal funds purchased & other borrowings
|
(5 | ) | 18 | 13 | (30 | ) | 65 | 35 | ||||||||||||||||
|
Federal Home Loan Bank advances
|
(424 | ) | 69 | (355 | ) | (1,590 | ) | 444 | (1,146 | ) | ||||||||||||||
|
Long-term debt
|
(215 | ) | 192 | (23 | ) | (210 | ) | 385 | 175 | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total borrowed funds
|
(644 | ) | 279 | (365 | ) | (1,830 | ) | 894 | (936 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
(2,741 | ) | (6,343 | ) | (9,084 | ) | (6,667 | ) | (19,501 | ) | (26,168 | ) | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Decrease in net interest revenue
|
$ | (1,331 | ) | $ | 598 | $ | (733 | ) | $ | (8,099 | ) | $ | (202 | ) | $ | (8,301 | ) | |||||||
|
|
||||||||||||||||||||||||
41
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Overdraft fees
|
$ | 3,541 | $ | 4,427 | (20 | )% | $ | 10,709 | $ | 13,396 | (20 | )% | ||||||||||||
|
ATM and debit card fees
|
3,302 | 2,517 | 31 | 9,111 | 7,465 | 22 | ||||||||||||||||||
|
Other service charges and fees
|
691 | 704 | (2 | ) | 2,042 | 2,227 | (8 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Service charges and fees
|
7,534 | 7,648 | (1 | ) | 21,862 | 23,088 | (5 | ) | ||||||||||||||||
|
Mortgage loan and related fees
|
1,148 | 2,071 | (45 | ) | 3,594 | 5,151 | (30 | ) | ||||||||||||||||
|
Brokerage fees
|
836 | 731 | 14 | 2,204 | 1,884 | 17 | ||||||||||||||||||
|
Securities gains, net
|
| 2,491 | 838 | 2,552 | ||||||||||||||||||||
|
Losses from prepayment of
borrowings
|
| (2,233 | ) | (791 | ) | (2,233 | ) | |||||||||||||||||
|
Hedge ineffectiveness
|
575 | 336 | 4,687 | 1,185 | ||||||||||||||||||||
|
Other
|
1,405 | 1,817 | (23 | ) | 4,847 | 4,479 | 8 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total fee revenue
|
$ | 11,498 | $ | 12,861 | (11 | ) | $ | 37,241 | $ | 36,106 | 3 | |||||||||||||
|
|
||||||||||||||||||||||||
42
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
|
Salaries and employee benefits
|
$ | 25,262 | $ | 24,891 | 1 | % | $ | 76,622 | $ | 72,841 | 5 | % | ||||||||||||
|
Communications and equipment
|
3,284 | 3,620 | (9 | ) | 10,006 | 10,404 | (4 | ) | ||||||||||||||||
|
Occupancy
|
3,794 | 3,720 | 2 | 11,673 | 11,370 | 3 | ||||||||||||||||||
|
Advertising and public relations
|
1,052 | 1,128 | (7 | ) | 3,347 | 3,523 | (5 | ) | ||||||||||||||||
|
Postage, printing and supplies
|
1,036 | 1,019 | 2 | 3,239 | 3,009 | 8 | ||||||||||||||||||
|
Professional fees
|
2,051 | 2,117 | (3 | ) | 7,731 | 6,238 | 24 | |||||||||||||||||
|
FDIC assessments and other regulatory charges
|
2,603 | 3,256 | (20 | ) | 11,660 | 10,448 | 12 | |||||||||||||||||
|
Amortization of intangibles
|
748 | 793 | (6 | ) | 2,270 | 2,389 | (5 | ) | ||||||||||||||||
|
Other
|
3,877 | 4,610 | (16 | ) | 14,368 | 12,707 | 13 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total excluding foreclosed property expenses and
loss on NPA sale
|
43,707 | 45,154 | (3 | ) | 140,916 | 132,929 | 6 | |||||||||||||||||
|
Net (gains) losses on sales of foreclosed properties
|
(804 | ) | 7,137 | 7,998 | 15,753 | |||||||||||||||||||
|
Foreclosed property write downs
|
1,772 | 7,051 | 53,475 | 17,724 | ||||||||||||||||||||
|
Foreclosed property maintenance expenses
|
1,845 | 5,564 | (67 | ) | 8,130 | 11,628 | (30 | ) | ||||||||||||||||
|
Loss on sale of nonperforming assets
|
| | | 45,349 | ||||||||||||||||||||
|
Goodwill impairment
|
| 210,590 | | 210,590 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
$ | 46,520 | $ | 275,496 | (83 | ) | $ | 210,519 | $ | 433,973 | (51 | ) | ||||||||||||
|
|
||||||||||||||||||||||||
43
44
45
| September 30, | December 31, | September 30, | ||||||||||
| 2011 | 2010 | 2010 | ||||||||||
|
By Loan Type
|
||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,771,101 | $ | 1,761,424 | $ | 1,781,271 | ||||||
|
Commercial construction
|
168,531 | 296,582 | 309,519 | |||||||||
|
Commercial (commercial and industrial)
|
429,043 | 441,518 | 456,368 | |||||||||
|
|
||||||||||||
|
Total commercial
|
2,368,675 | 2,499,524 | 2,547,158 | |||||||||
|
Residential construction
|
474,552 | 695,166 | 763,424 | |||||||||
|
Residential mortgage
|
1,149,678 | 1,278,780 | 1,315,994 | |||||||||
|
Installment
|
116,970 | 130,656 | 132,928 | |||||||||
|
|
||||||||||||
|
Total loans
|
$ | 4,109,875 | $ | 4,604,126 | $ | 4,759,504 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
As a percentage of total loans:
|
||||||||||||
|
Commercial (secured by real estate)
|
43 | % | 38 | % | 36 | % | ||||||
|
Commercial construction
|
4 | 6 | 7 | |||||||||
|
Commercial (commercial and
industrial)
|
10 | 10 | 10 | |||||||||
|
|
||||||||||||
|
Total commercial
|
57 | 54 | 53 | |||||||||
|
Residential construction
|
12 | 15 | 16 | |||||||||
|
Residential mortgage
|
28 | 28 | 28 | |||||||||
|
Installment
|
3 | 3 | 3 | |||||||||
|
|
||||||||||||
|
Total
|
100 | % | 100 | % | 100 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
By Geographic Location
|
||||||||||||
|
Atlanta MSA
|
$ | 1,192,496 | $ | 1,310,222 | $ | 1,364,823 | ||||||
|
Gainesville MSA
|
271,705 | 312,049 | 316,499 | |||||||||
|
North Georgia
|
1,478,179 | 1,688,586 | 1,754,541 | |||||||||
|
Western North Carolina
|
607,284 | 701,798 | 718,948 | |||||||||
|
Coastal Georgia
|
315,597 | 335,020 | 344,901 | |||||||||
|
East Tennessee
|
244,614 | 256,451 | 259,792 | |||||||||
|
|
||||||||||||
|
Total loans
|
$ | 4,109,875 | $ | 4,604,126 | $ | 4,759,504 | ||||||
|
|
||||||||||||
46
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2011 | 2011 | 2011 | 2010 | 2010 | ||||||||||||||||
|
By Category
|
||||||||||||||||||||
|
Commercial (sec. by RE)
|
$ | 134,356 | $ | 117,525 | $ | 119,651 | $ | 156,765 | $ | 157,245 | ||||||||||
|
Commercial construction
|
26,530 | 31,347 | 34,887 | 90,745 | 102,592 | |||||||||||||||
|
Commercial & industrial
|
24,868 | 16,645 | 16,425 | 16,767 | 22,251 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total commercial
|
185,754 | 165,517 | 170,963 | 264,277 | 282,088 | |||||||||||||||
|
Residential construction
|
76,179 | 74,277 | 80,534 | 158,770 | 177,381 | |||||||||||||||
|
Residential mortgage
|
76,707 | 70,396 | 69,119 | 86,143 | 86,239 | |||||||||||||||
|
Installment
|
2,703 | 2,923 | 2,352 | 2,957 | 4,218 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 341,343 | $ | 313,113 | $ | 322,968 | $ | 512,147 | $ | 549,926 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
By Market
|
||||||||||||||||||||
|
Atlanta MSA
|
$ | 97,906 | $ | 97,931 | $ | 100,200 | $ | 185,327 | $ | 214,676 | ||||||||||
|
Gainesville MSA
|
19,615 | 14,957 | 17,417 | 33,962 | 27,097 | |||||||||||||||
|
North Georgia
|
156,063 | 140,886 | 148,228 | 212,992 | 229,845 | |||||||||||||||
|
North Carolina
|
36,724 | 30,202 | 27,280 | 42,335 | 37,085 | |||||||||||||||
|
Coastal Georgia
|
23,966 | 22,945 | 23,104 | 29,223 | 32,341 | |||||||||||||||
|
East Tennessee
|
7,069 | 6,192 | 6,739 | 8,308 | 8,882 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total loans
|
$ | 341,343 | $ | 313,113 | $ | 322,968 | $ | 512,147 | $ | 549,926 | ||||||||||
|
|
||||||||||||||||||||
47
| Three Months Ended | ||||||||||||||||||||||||
| September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||
| Problem (1) | ||||||||||||||||||||||||
| Asset | ||||||||||||||||||||||||
| Disposition | ||||||||||||||||||||||||
| Total | Total | Plan | Other | Total | Total | |||||||||||||||||||
|
Balance beginning of period
|
$ | 127,638 | $ | 174,111 | $ | 174,695 | $ | 155,602 | ||||||||||||||||
|
Provision for loan losses
|
36,000 | 50,500 | 237,000 | 187,000 | ||||||||||||||||||||
|
Charge-offs:
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
2,270 | 14,343 | $ | 44,052 | $ | 10,358 | 54,410 | 27,070 | ||||||||||||||||
|
Commercial construction
|
1,705 | 1,989 | 47,237 | 5,163 | 52,400 | 5,660 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
866 | 1,458 | 3,411 | 2,421 | 5,832 | 7,776 | ||||||||||||||||||
|
Residential construction
|
7,668 | 25,661 | 78,653 | 28,039 | 106,692 | 111,632 | ||||||||||||||||||
|
Residential mortgage
|
6,399 | 8,043 | 30,139 | 17,603 | 47,742 | 19,435 | ||||||||||||||||||
|
Consumer installment
|
970 | 1,162 | 297 | 2,652 | 2,949 | 3,708 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans charged-off
|
19,878 | 52,656 | 203,789 | 66,236 | 270,025 | 175,281 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Recoveries:
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
78 | 131 | | 352 | 352 | 1,137 | ||||||||||||||||||
|
Commercial construction
|
80 | 17 | | 191 | 191 | 22 | ||||||||||||||||||
|
Commercial (commercial and industrial)
|
446 | 251 | | 849 | 849 | 1,592 | ||||||||||||||||||
|
Residential construction
|
1,287 | 1,727 | | 1,544 | 1,544 | 3,083 | ||||||||||||||||||
|
Residential mortgage
|
289 | 348 | | 660 | 660 | 672 | ||||||||||||||||||
|
Consumer installment
|
152 | 184 | | 826 | 826 | 786 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total recoveries
|
2,332 | 2,658 | | 4,422 | 4,422 | 7,292 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net charge-offs
|
17,546 | 49,998 | $ | 203,789 | $ | 61,814 | 265,603 | 167,989 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance end of period
|
$ | 146,092 | $ | 174,613 | $ | 146,092 | $ | 174,613 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total loans: *
|
||||||||||||||||||||||||
|
At period-end
|
$ | 4,109,875 | $ | 4,759,504 | $ | 4,109,875 | $ | 4,759,504 | ||||||||||||||||
|
Average
|
4,132,526 | 4,818,924 | 4,286,260 | 4,947,209 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Allowance as a percentage of period-end loans
|
3.55 | % | 3.67 | % | 3.55 | 3.67 | % | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
As a percentage of average loans:
|
||||||||||||||||||||||||
|
Net charge-offs
|
1.68 | 4.12 | 8.28 | 4.54 | ||||||||||||||||||||
|
Provision for loan losses
|
3.46 | 4.16 | 7.39 | 5.05 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Allowance as a percentage of non-performing loans
|
101 | 80 | 101 | 80 | ||||||||||||||||||||
| * |
Excludes loans covered by loss sharing agreements with the FDIC
|
|
| (1) |
Uniteds Problem Asset Dispostion Plan resulted in charge-offs in the first
nine months of 2011 totaling $179 million related to the Bulk Loan Sale that closed on April 18,
2011. Also in the first nine months of 2011 related to Uniteds Problem Asset Disposition Plan was
an additional $9.5 million in charge-offs related to other bulk loan sales that were completed in
the first quarter of 2011 and $15.6 million in charge-offs on foreclosed properties related to the
Problem Asset Disposition Plan. Total losses related to the Problem Asset Disposition Plan for the
first six months of 2011 were $203.8 million.
|
48
| September 30, | December 31, | September 30, | ||||||||||
| 2011 | 2010 | 2010 | ||||||||||
|
Nonperforming loans*
|
$ | 144,484 | $ | 179,094 | $ | 217,766 | ||||||
|
Foreclosed properties (OREO)
|
44,263 | 142,208 | 129,964 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total nonperforming assets
|
$ | 188,747 | $ | 321,302 | $ | 347,730 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Nonperforming loans as a percentage of total loans
|
3.52 | % | 3.89 | % | 4.58 | % | ||||||
|
Nonperforming assets as a percentage of total loans
and OREO
|
4.54 | 6.77 | 7.11 | |||||||||
|
Nonperforming assets as a percentage of total assets
|
2.64 | 4.32 | 4.96 | |||||||||
| * |
There were no loans 90 days or more past due that were still accruing at period end.
|
49
| September 30, 2011 | December 31, 2010 | September 30, 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)
|
$ | 21,998 | $ | 8,880 | $ | 30,878 | $ | 44,927 | $ | 23,659 | $ | 68,586 | $ | 53,646 | $ | 14,838 | $ | 68,484 | ||||||||||||||||||
|
Commercial construction
|
11,370 | 5,862 | 17,232 | 21,374 | 17,808 | 39,182 | 17,279 | 15,125 | 32,404 | |||||||||||||||||||||||||||
|
Commercial & industrial
|
53,009 | | 53,009 | 5,611 | | 5,611 | 7,670 | | 7,670 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total commercial
|
86,377 | 14,742 | 101,119 | 71,912 | 41,467 | 113,379 | 78,595 | 29,963 | 108,558 | |||||||||||||||||||||||||||
|
Residential construction
|
34,472 | 21,561 | 56,033 | 54,505 | 78,231 | 132,736 | 79,321 | 73,206 | 152,527 | |||||||||||||||||||||||||||
|
Residential mortgage
|
22,671 | 7,960 | 30,631 | 51,083 | 22,510 | 73,593 | 58,107 | 26,795 | 84,902 | |||||||||||||||||||||||||||
|
Consumer / installment
|
964 | | 964 | 1,594 | | 1,594 | 1,743 | | 1,743 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total NPAs
|
$ | 144,484 | $ | 44,263 | $ | 188,747 | $ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 217,766 | $ | 129,964 | $ | 347,730 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Balance as a % of
Unpaid Principal
|
77.8 | % (2) | 33.4 | % | 59.3 | % (2) | 67.2 | % | 64.4 | % | 65.9 | % | 70.0 | % | 65.9 | % | 68.4 | % | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
BY MARKET
|
||||||||||||||||||||||||||||||||||||
|
Atlanta MSA
|
$ | 13,350 | $ | 12,971 | $ | 26,321 | $ | 48,289 | $ | 41,154 | $ | 89,443 | $ | 65,304 | $ | 32,785 | $ | 98,089 | ||||||||||||||||||
|
Gainesville MSA
|
5,311 | 2,495 | 7,806 | 5,171 | 9,273 | 14,444 | 11,905 | 5,685 | 17,590 | |||||||||||||||||||||||||||
|
North Georgia
|
105,078 | 17,467 | 122,545 | 83,551 | 66,211 | 149,762 | 92,295 | 67,439 | 159,734 | |||||||||||||||||||||||||||
|
Western North Carolina
|
13,243 | 7,941 | 21,184 | 25,832 | 11,553 | 37,385 | 31,545 | 11,559 | 43,104 | |||||||||||||||||||||||||||
|
Coastal Georgia
|
5,600 | 2,354 | 7,954 | 11,145 | 11,901 | 23,046 | 10,611 | 10,951 | 21,562 | |||||||||||||||||||||||||||
|
East Tennessee
|
1,902 | 1,035 | 2,937 | 5,106 | 2,116 | 7,222 | 6,106 | 1,545 | 7,651 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total NPAs
|
$ | 144,484 | $ | 44,263 | $ | 188,747 | $ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 217,766 | $ | 129,964 | $ | 347,730 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
| (1) |
Excludes non-performing loans and foreclosed properties covered by the
loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
|
| (2) |
These amounts were significantly impacted by the placing of Uniteds largest
lending relationship on nonaccrual status. Excluding that loan relationship which has a $25
million special allowance allocation, the balance of nonaccrual loans and total nonperforming
assets as a percentage of unpaid principal is 62.2% and 46.4%, respectively.
|
50
| Third Quarter 2011 (1) | Third Quarter 2010 (1) | |||||||||||||||||||||||
| Nonaccrual | Foreclosed | Total | Nonaccrual | Foreclosed | Total | |||||||||||||||||||
| Loans | Properties | NPAs | Loans | Properties | NPAs | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Beginning Balance
|
$ | 71,065 | $ | 47,584 | $ | 118,649 | $ | 224,335 | $ | 123,910 | $ | 348,245 | ||||||||||||
|
Loans placed on
non-accrual
(2)
|
103,365 | | 103,365 | 119,783 | | 119,783 | ||||||||||||||||||
|
Payments received
|
(3,995 | ) | | (3,995 | ) | (11,469 | ) | | (11,469 | ) | ||||||||||||||
|
Loan charge-offs
|
(15,335 | ) | | (15,335 | ) | (52,647 | ) | | (52,647 | ) | ||||||||||||||
|
Foreclosures
|
(10,616 | ) | 10,616 | | (59,844 | ) | 59,844 | | ||||||||||||||||
|
Capitalized costs
|
| 818 | 818 | | 601 | 601 | ||||||||||||||||||
|
Note / property sales
|
| (13,787 | ) | (13,787 | ) | (2,392 | ) | (40,203 | ) | (42,595 | ) | |||||||||||||
|
Write downs
|
| (1,772 | ) | (1,772 | ) | | (7,051 | ) | (7,051 | ) | ||||||||||||||
|
Net gains (losses) on sales
|
| 804 | 804 | | (7,137 | ) | (7,137 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Ending Balance
|
$ | 144,484 | $ | 44,263 | $ | 188,747 | $ | 217,766 | $ | 129,964 | $ | 347,730 | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
| First Nine Months 2011 (1)(3) | First Nine Months 2010 (1) | |||||||||||||||||||||||
| Nonaccrual | Foreclosed | Total | Nonaccrual | Foreclosed | Total | |||||||||||||||||||
| Loans | Properties | NPAs | Loans | Properties | NPAs | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Beginning Balance
|
$ | 179,094 | $ | 142,208 | $ | 321,302 | $ | 264,092 | $ | 120,770 | $ | 384,862 | ||||||||||||
|
Loans placed on non-accrual
(2)
|
194,006 | | 194,006 | 413,820 | | 413,820 | ||||||||||||||||||
|
Payments received
|
(15,247 | ) | | (15,247 | ) | (29,391 | ) | | (29,391 | ) | ||||||||||||||
|
Loan charge-offs
|
(78,192 | ) | | (78,192 | ) | (174,237 | ) | | (174,237 | ) | ||||||||||||||
|
Foreclosures
|
(49,693 | ) | 49,693 | | (176,071 | ) | 176,071 | | ||||||||||||||||
|
Capitalized costs
|
| 1,108 | 1,108 | | 1,226 | 1,226 | ||||||||||||||||||
|
Note / property sales
|
(11,400 | ) | (87,273 | ) | (98,673 | ) | (80,447 | ) | (134,626 | ) | (215,073 | ) | ||||||||||||
|
Loans transferred to held for sale
|
(74,084 | ) | | (74,084 | ) | | | | ||||||||||||||||
|
Write downs
|
| (53,475 | ) | (53,475 | ) | | (17,724 | ) | (17,724 | ) | ||||||||||||||
|
Net losses on sales
|
| (7,998 | ) | (7,998 | ) | | (15,753 | ) | (15,753 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Ending Balance
|
$ | 144,484 | $ | 44,263 | $ | 188,747 | $ | 217,766 | $ | 129,964 | $ | 347,730 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) |
Excludes non-performing loans and foreclosed properties covered by the
loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
|
| (2) |
Includes $76.6 million from Uniteds largest loan relationship that was placed on
nonaccrual in the third quarter of 2011.
|
|
| (3) |
The NPA activity shown for the first nine months 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.
|
51
52
53
54
55
| 2011 | 2010 | |||||||||||||||||||||||||||||||
| Avg Daily | Avg Daily | |||||||||||||||||||||||||||||||
| High | Low | Close | Volume | High | Low | Close | Volume | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
First quarter
|
$ | 11.85 | $ | 5.95 | $ | 11.65 | 227,321 | $ | 25.00 | $ | 16.05 | $ | 22.05 | 176,585 | ||||||||||||||||||
|
Second quarter
|
14.65 | 9.80 | 10.56 | 139,741 | 31.00 | 19.30 | 19.75 | 169,997 | ||||||||||||||||||||||||
|
Third quarter
|
11.33 | 7.67 | 8.49 | 214,303 | 20.50 | 10.20 | 11.20 | 162,032 | ||||||||||||||||||||||||
|
Fourth quarter
|
13.00 | 5.50 | 9.75 | 216,916 | ||||||||||||||||||||||||||||
| Regulatory | United Community Banks, Inc. | |||||||||||||||||||||||||||||||
| Guidelines | (Consolidated) | United Community Bank | ||||||||||||||||||||||||||||||
| Well | September 30, | December 31, | September 30, | September 30, | December 31, | September 30, | ||||||||||||||||||||||||||
| Minimum | Capitalized | 2011 | 2010 | 2010 | 2011 | 2010 | 2010 | |||||||||||||||||||||||||
|
Risk-based ratios:
|
||||||||||||||||||||||||||||||||
|
Tier I capital
|
4.0 | % | 6.0 | % | 13.97 | % | 9.67 | % | 10.42 | % | 13.80 | % | 10.72 | % | 11.40 | % | ||||||||||||||||
|
Total capital
|
8.0 | 10.0 | 15.84 | 12.11 | 12.99 | 15.07 | 12.48 | 13.16 | ||||||||||||||||||||||||
|
Leverage ratio
|
3.0 | 5.0 | 8.97 | 6.75 | 7.32 | 8.84 | 7.45 | 7.94 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Tier I capital
|
$ | 629,088 | $ | 483,257 | $ | 520,367 | $ | 619,126 | $ | 534,161 | $ | 567,428 | ||||||||||||||||||||
|
Total capital
|
713,596 | 605,204 | 648,363 | 676,319 | 621,807 | 655,047 | ||||||||||||||||||||||||||
56
| Item 3. |
Quantitative and Qualitative Disclosure About Market Risk
|
| Item 4. |
Controls and Procedures
|
| Item 1. |
Legal Proceedings
|
| Item 1A. |
Risk Factors
|
57
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds None
|
| Item 3. |
Defaults upon Senior Securities None
|
| Item 4. |
(Removed and Reserved)
|
| Item 5. |
Other Information None
|
58
| Item 6. |
Exhibits
|
| Exhibit No. | Description | |||
|
|
||||
| 3.1 |
Restated Articles of Incorporation of United Community Banks,
Inc., as amended (incorporated by reference to Exhibit 3.1 to
United Community Banks, Inc.s Quarterly Report on Form 10-Q/A
for the period ended June 30, 2011, filed with the SEC on
August 9, 2011).
|
|||
|
|
||||
| 3.2 |
Amended and Restated Bylaws of United Community Banks, Inc.,
as amended (incorporated herein by reference to Exhibit 3.2 to
United Community Banks, Inc.s Quarterly Report on Form 10-Q
for the period ended March 31, 2011, filed with the SEC on May
4, 2011).
|
|||
|
|
||||
| 4.1 |
See Exhibits 3.1 and 3.2 for provisions of the Restated
Articles of Incorporation of United Community Banks, Inc., as
amended, and the Amended and Restated Bylaws, as amended, of
United Community Banks, Inc., which define the rights of
security holders.
|
|||
|
|
||||
| 4.2 |
Second Amendment to Tax Benefits Preservation Plan, dated as
of June 17, 2011 (incorporated herein by reference to Exhibit
1.1 to United Community Banks, Inc.s Current Report on Form
8-K, filed with the SEC on June 21, 2011).
|
|||
|
|
||||
| 10.1 |
Asset Purchase and Sale Agreement, dated as of April 18, 2011,
among United Community Bank, CF Southeast, LLC and CF
Southeast Trust 2011-1 (incorporated herein by reference to
Exhibit 10.3 to United Community Banks, Inc.s Quarterly
Report on Form 10-Q for the period ended March 31, 2011, filed
with the SEC on May 4, 2011).
|
|||
|
|
||||
| 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.
|
|||
59
|
|
UNITED COMMUNITY BANKS, INC. | |||
|
|
||||
|
|
/s/ Jimmy C. Tallent
|
|||
|
|
President and Chief Executive Officer | |||
|
|
(Principal Executive Officer) | |||
|
|
||||
|
|
/s/ 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: November 8, 2011 |
60
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 |
|---|