These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED COMMUNITY BANKS, INC.
|
||
|
(Exact name of registrant as specified in its charter)
|
||
|
Georgia
|
|
58-1807304
|
||||
|
(State of Incorporation)
|
(I.R.S. Employer Identification No.)
|
|||||
|
125 Highway 515 East
|
||||||
|
Blairsville, Georgia
|
30512
|
|||||
|
Address of Principal
Executive Offices |
(Zip Code)
|
|||||
| Large accelerated filer o | Accelerated filer x |
| Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller Reporting Company o |
|
PART I - Financial Information
|
|||||
|
Item 1.
|
Financial Statements.
|
||||
|
|
3
|
||||
|
Consolidated Statement of Comprehensive Income (unaudited) for the Three Months Ended March 31, 2013 and 2012
|
4
|
||||
|
|
5
|
||||
|
Consolidated Statement of Changes in Shareholders’ Equity (unaudited) for the Three Months Ended March 31, 2013 and 2012
|
6
|
||||
|
|
7
|
||||
|
Notes to Consolidated Financial Statements
|
8
|
||||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
33
|
|||
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
54
|
|||
|
Item 4.
|
Controls and Procedures.
|
54
|
|||
|
PART II - Other Information
|
|||||
|
Item 1.
|
Legal Proceedings.
|
55
|
|||
|
Item 1A.
|
Risk Factors.
|
55
|
|||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
55
|
|||
|
Item 3.
|
Defaults Upon Senior Securities.
|
55
|
|||
|
Item 4.
|
Mine Safety Disclosures.
|
55
|
|||
|
Item 5.
|
Other Information.
|
55
|
|||
|
Item 6.
|
Exhibits.
|
56
|
|||
|
UNITED COMMUNITY BANKS, INC.
|
||||||||
|
Consolidated Statement of Income
(Unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
(in thousands, except per share data)
|
2013
|
2012
|
||||||
|
Interest revenue:
|
||||||||
|
Loans, including fees
|
$ | 50,934 | $ | 55,759 | ||||
|
Investment securities, including tax exempt of $212 and $250
|
9,965 | 13,004 | ||||||
|
Deposits in banks and short-term investments
|
870 | 1,012 | ||||||
|
Total interest revenue
|
61,769 | 69,775 | ||||||
|
Interest expense:
|
||||||||
|
Deposits:
|
||||||||
|
NOW
|
454 | 637 | ||||||
|
Money market
|
562 | 641 | ||||||
|
Savings
|
36 | 37 | ||||||
|
Time
|
3,226 | 6,159 | ||||||
|
Total deposit interest expense
|
4,278 | 7,474 | ||||||
|
Short-term borrowings
|
516 | 1,045 | ||||||
|
Federal Home Loan Bank advances
|
19 | 466 | ||||||
|
Long-term debt
|
2,662 | 2,372 | ||||||
|
Total interest expense
|
7,475 | 11,357 | ||||||
|
Net interest revenue
|
54,294 | 58,418 | ||||||
|
Provision for loan losses
|
11,000 | 15,000 | ||||||
|
Net interest revenue after provision for loan losses
|
43,294 | 43,418 | ||||||
|
Fee revenue:
|
||||||||
|
Service charges and fees
|
7,403 | 7,783 | ||||||
|
Mortgage loan and other related fees
|
2,655 | 2,099 | ||||||
|
Brokerage fees
|
767 | 813 | ||||||
|
Securities gains, net
|
116 | 557 | ||||||
|
Loss from prepayment of debt
|
- | (482 | ) | |||||
|
Other
|
1,885 | 4,609 | ||||||
|
Total fee revenue
|
12,826 | 15,379 | ||||||
|
Total revenue
|
56,120 | 58,797 | ||||||
|
Operating expenses:
|
||||||||
|
Salaries and employee benefits
|
23,592 | 25,225 | ||||||
|
Communications and equipment
|
3,046 | 3,155 | ||||||
|
Occupancy
|
3,367 | 3,771 | ||||||
|
Advertising and public relations
|
938 | 846 | ||||||
|
Postage, printing and supplies
|
863 | 979 | ||||||
|
Professional fees
|
2,366 | 1,975 | ||||||
|
Foreclosed property
|
2,333 | 3,825 | ||||||
|
FDIC assessments and other regulatory charges
|
2,505 | 2,510 | ||||||
|
Amortization of intangibles
|
705 | 732 | ||||||
|
Other
|
4,055 | 3,937 | ||||||
|
Total operating expenses
|
43,770 | 46,955 | ||||||
|
Net income before income taxes
|
12,350 | 11,842 | ||||||
|
Income tax expense
|
585 | 314 | ||||||
|
Net income
|
11,765 | 11,528 | ||||||
|
Preferred stock dividends and discount accretion
|
3,052 | 3,030 | ||||||
|
Net income available to common shareholders
|
$ | 8,713 | $ | 8,498 | ||||
|
Earnings per common share - basic / diluted
|
$ | .15 | $ | .15 | ||||
|
Weighted average common shares outstanding - basic / diluted
|
58,081 | 57,764 | ||||||
| Three Months Ended | |||||||||||||||||||||||||
| March 31, | |||||||||||||||||||||||||
| (in thousands) |
|
2013 | 2012 | ||||||||||||||||||||||
|
Tax
|
Tax
|
||||||||||||||||||||||||
|
Before-tax
|
(Expense)
|
Net of Tax
|
Before-tax
|
(Expense)
|
Net of Tax
|
||||||||||||||||||||
|
Amount
|
Benefit
|
Amount
|
Amount
|
Benefit
|
Amount
|
||||||||||||||||||||
|
Net income
|
12,350 | (585 | ) | 11,765 | $ | 11,842 | $ | (314 | ) | $ | 11,528 | ||||||||||||||
|
Other comprehensive income (loss):
|
|||||||||||||||||||||||||
|
Unrealized (losses) gains on available-for-sale securities:
|
|||||||||||||||||||||||||
|
Unrealized holding gains (losses) arising during period
|
1,641 | (621 | ) | 1,020 | (3,340 | ) | 1,299 | (2,041 | ) | ||||||||||||||||
|
Reclassification adjustment for gains included in net income
|
(116 | ) | 45 | (71 | ) | (557 | ) | 217 | (340 | ) | |||||||||||||||
|
Valuation allowance for the change in deferred taxes arising from unrealized gains and losses on available-for-sale securities
|
— | 576 | 576 | — | (1,516 | ) | (1,516 | ) | |||||||||||||||||
|
Net unrealized gains (losses)
|
1,525 | — | 1,525 | (3,897 | ) | — | (3,897 | ) | |||||||||||||||||
|
Amortization of gains included in net income (loss) on available-for-sale securities transferred to held-to-maturity
|
(319 | ) | 124 | (195 | ) | (413 | ) | 160 | (253 | ) | |||||||||||||||
|
Valuation allowance for the change in deferred taxes arising from the amortization of gains included in net income (loss) on available-for-sale securities transferred to held-to-maturity
|
— | (124 | ) | (124 | ) | — | (160 | ) | (160 | ) | |||||||||||||||
|
Net unrealized losses
|
(319 | ) | — | (319 | ) | (413 | ) | — | (413 | ) | |||||||||||||||
|
Amortization of gains included in net income on terminated derivative financial instruments that were previously accounted for as cash flow hedges
|
(538 | ) | 209 | (329 | ) | (1,600 | ) | 622 | (978 | ) | |||||||||||||||
|
Unrealized losses on derivative financial instruments accounted for as cash flow hedges
|
430 | (167 | ) | 263 | — | — | — | ||||||||||||||||||
|
Valuation allowance for the change in deferred taxes arising from unrealized gains and losses and amortization of gains included in net income on cash flow hedges
|
— | (42 | ) | (42 | ) | — | (622 | ) | (622 | ) | |||||||||||||||
|
Net unrealized losses
|
(108 | ) | — | (108 | ) | (1,600 | ) | — | (1,600 | ) | |||||||||||||||
|
Net actuarial loss on defined benefit pension plan
|
(415 | ) | 161 | (254 | ) | — | — | — | |||||||||||||||||
|
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan
|
132 | (51 | ) | 81 | 154 | (60 | ) | 94 | |||||||||||||||||
|
Valuation allowance for the change in deferred taxes arising from reclassification of unamortized prior service cost and actuarial losses and amortization of prior service cost and actuarial losses
|
— | (110 | ) | (110 | ) | 60 | 60 | ||||||||||||||||||
|
Net defined benefit pension plan activity
|
(283 | ) | — | (283 | ) | 154 | — | 154 | |||||||||||||||||
|
Total other comprehensive income (loss)
|
815 | — | 815 | (5,756 | ) | — | (5,756 | ) | |||||||||||||||||
|
Comprehensive income
|
13,165 | (585 | ) | 12,580 | $ | 6,086 | $ | (314 | ) | $ | 5,772 | ||||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
|||||||||||
| (in thousands, except share and per share data) |
|
2013
|
2012
|
2012
|
|||||||||
|
ASSETS
|
|||||||||||||
|
Cash and due from banks
|
$ | 57,638 | $ | 66,536 | $ | 53,147 | |||||||
|
Interest-bearing deposits in banks
|
107,390 | 124,613 | 139,439 | ||||||||||
|
Short-term investments
|
82,000 | 60,000 | 235,000 | ||||||||||
|
Cash and cash equivalents
|
247,028 | 251,149 | 427,586 | ||||||||||
|
Securities available-for-sale
|
1,909,426 | 1,834,593 | 1,898,815 | ||||||||||
|
Securities held-to-maturity (fair value $247,087, $261,131 and $318,490)
|
231,087 | 244,184 | 303,636 | ||||||||||
|
Mortgage loans held for sale
|
18,290 | 28,821 | 24,809 | ||||||||||
|
Loans, net of unearned income
|
4,193,560 | 4,175,008 | 4,127,566 | ||||||||||
|
Less allowance for loan losses
|
(105,753 | ) | (107,137 | ) | (113,601 | ) | |||||||
|
Loans, net
|
4,087,807 | 4,067,871 | 4,013,965 | ||||||||||
|
Assets covered by loss sharing agreements with the FDIC
|
42,096 | 47,467 | 72,854 | ||||||||||
|
Premises and equipment, net
|
168,036 | 168,920 | 174,419 | ||||||||||
|
Bank owned life insurance
|
82,114 | 81,867 | 80,956 | ||||||||||
|
Accrued interest receivable
|
18,302 | 18,659 | 20,292 | ||||||||||
|
Goodwill and other intangible assets
|
4,805 | 5,510 | 7,695 | ||||||||||
|
Foreclosed property
|
16,734 | 18,264 | 31,887 | ||||||||||
|
Unsettled securities sales
|
— | 5,763 | 43,527 | ||||||||||
|
Other assets
|
23,643 | 29,191 | 73,252 | ||||||||||
|
Total assets
|
$ | 6,849,368 | $ | 6,802,259 | $ | 7,173,693 | |||||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|||||||||||||
|
Liabilities:
|
|||||||||||||
|
Deposits:
|
|||||||||||||
|
Demand
|
$ | 1,298,425 | $ | 1,252,605 | $ | 1,101,757 | |||||||
|
NOW
|
1,281,454 | 1,316,453 | 1,389,016 | ||||||||||
|
Money market
|
1,165,836 | 1,149,912 | 1,123,734 | ||||||||||
|
Savings
|
243,347 | 227,308 | 214,150 | ||||||||||
|
Time:
|
|||||||||||||
|
Less than $100,000
|
1,019,396 | 1,055,271 | 1,207,479 | ||||||||||
|
Greater than $100,000
|
685,174 | 705,558 | 796,882 | ||||||||||
|
Brokered
|
332,220 | 245,033 | 167,521 | ||||||||||
|
Total deposits
|
6,025,852 | 5,952,140 | 6,000,539 | ||||||||||
|
Short-term borrowings
|
51,999 | 52,574 | 101,925 | ||||||||||
|
Federal Home Loan Bank advances
|
125 | 40,125 | 215,125 | ||||||||||
|
Long-term debt
|
124,825 | 124,805 | 120,245 | ||||||||||
|
Unsettled securities purchases
|
— | — | 119,565 | ||||||||||
|
Accrued expenses and other liabilities
|
54,349 | 51,210 | 36,755 | ||||||||||
|
Total liabilities
|
6,257,150 | 6,220,854 | 6,594,154 | ||||||||||
|
Commitments and contingencies
|
|||||||||||||
|
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
|
178,937 | 178,557 | 177,451 | ||||||||||
|
Series D; $1,000 stated value; 16,613 shares issued and outstanding
|
16,613 | 16,613 | 16,613 | ||||||||||
|
Common stock, $1 par value; 100,000,000 shares authorized;
|
|||||||||||||
|
43,063,761, 42,423,870 and 41,688,647 shares issued and outstanding
|
43,064 | 42,424 | 41,689 | ||||||||||
|
Common stock, non-voting, $1 par value; 30,000,000 shares authorized;
|
|||||||||||||
|
14,703,636, 15,316,794 and 15,914,209 shares issued and outstanding
|
14,704 | 15,317 | 15,914 | ||||||||||
|
Common stock issuable; 133,469, 133,238 and 90,126 shares
|
2,726 | 3,119 | 2,948 | ||||||||||
|
Capital surplus
|
1,059,222 | 1,057,951 | 1,056,135 | ||||||||||
|
Accumulated deficit
|
(700,440 | ) | (709,153 | ) | (722,363 | ) | |||||||
|
Accumulated other comprehensive loss
|
(22,825 | ) | (23,640 | ) | (9,065 | ) | |||||||
|
Total shareholders’ equity
|
592,218 | 581,405 | 579,539 | ||||||||||
|
Total liabilities and shareholders’ equity
|
$ | 6,849,368 | $ | 6,802,259 | $ | 7,173,693 | |||||||
| Preferred Stock |
Non-Voting
|
Common
|
Accumulated
Other
|
|||||||||||||||||||||||||||||||||||||
|
(in thousands, except share
|
Series
|
Series
|
Series
|
Common
|
Common
|
Stock
|
Capital
|
Accumulated
|
Comprehensive
|
|||||||||||||||||||||||||||||||
|
and per share data)
|
A | B | D |
Stock
|
Stock
|
Issuable
|
Surplus
|
Deficit
|
Loss
|
Total
|
||||||||||||||||||||||||||||||
|
Balance, December 31, 2011
|
$ | 217 | $ | 177,092 | $ | 16,613 | $ | 41,647 | $ | 15,914 | $ | 3,233 | $ | 1,054,940 | $ | (730,861 | ) | $ | (3,309 | ) | $ | 575,486 | ||||||||||||||||||
|
Net income
|
11,528 | 11,528 | ||||||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
(5,756 | ) | (5,756 | ) | ||||||||||||||||||||||||||||||||||||
|
Common stock issued to
|
||||||||||||||||||||||||||||||||||||||||
|
dividend reinvestment plan
|
||||||||||||||||||||||||||||||||||||||||
|
and employee benefit plans
|
||||||||||||||||||||||||||||||||||||||||
|
(35,648 shares)
|
36 | 242 | 278 | |||||||||||||||||||||||||||||||||||||
|
Amortization of stock options
|
||||||||||||||||||||||||||||||||||||||||
|
and restricted stock awards
|
585 | 585 | ||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock
|
||||||||||||||||||||||||||||||||||||||||
|
(4,397 shares issued,
|
||||||||||||||||||||||||||||||||||||||||
|
8,399 shares deferred)
|
4 | (151 | ) | 187 | 40 | |||||||||||||||||||||||||||||||||||
|
Deferred compensation plan,
|
||||||||||||||||||||||||||||||||||||||||
|
net, including dividend
|
||||||||||||||||||||||||||||||||||||||||
|
equivalents
|
49 | 49 | ||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
|
||||||||||||||||||||||||||||||||||||||||
|
compensation plan
|
||||||||||||||||||||||||||||||||||||||||
|
(1,502 shares)
|
2 | (183 | ) | 181 | — | |||||||||||||||||||||||||||||||||||
|
Preferred stock dividends:
|
||||||||||||||||||||||||||||||||||||||||
|
Series A
|
(3 | ) | (3 | ) | ||||||||||||||||||||||||||||||||||||
|
Series B
|
359 | (2,608 | ) | (2,249 | ) | |||||||||||||||||||||||||||||||||||
|
Series D
|
(419 | ) | (419 | ) | ||||||||||||||||||||||||||||||||||||
|
Balance, March 31, 2012
|
$ | 217 | $ | 177,451 | $ | 16,613 | $ | 41,689 | $ | 15,914 | $ | 2,948 | $ | 1,056,135 | $ | (722,363 | ) | $ | (9,065 | ) | $ | 579,539 | ||||||||||||||||||
|
Balance, December 31, 2012
|
$ | 217 | $ | 178,557 | $ | 16,613 | $ | 42,424 | $ | 15,317 | $ | 3,119 | $ | 1,057,951 | $ | (709,153 | ) | $ | (23,640 | ) | $ | 581,405 | ||||||||||||||||||
|
Net income
|
11,765 | 11,765 | ||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
815 | 815 | ||||||||||||||||||||||||||||||||||||||
|
Common stock issued to
|
||||||||||||||||||||||||||||||||||||||||
|
dividend reinvestment
|
||||||||||||||||||||||||||||||||||||||||
|
plan and to employee
|
||||||||||||||||||||||||||||||||||||||||
|
benefit plans (18,170
|
||||||||||||||||||||||||||||||||||||||||
|
shares)
|
18 | 171 | 189 | |||||||||||||||||||||||||||||||||||||
|
Conversion of non-voting
|
||||||||||||||||||||||||||||||||||||||||
|
common stock to voting
|
||||||||||||||||||||||||||||||||||||||||
|
(613,158 shares)
|
613 | (613 | ) | — | ||||||||||||||||||||||||||||||||||||
|
Amortization of stock options
|
||||||||||||||||||||||||||||||||||||||||
|
and restricted stock awards
|
626 | 626 | ||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock,
|
||||||||||||||||||||||||||||||||||||||||
|
net of shares surrendered
|
||||||||||||||||||||||||||||||||||||||||
|
to cover payroll taxes
|
||||||||||||||||||||||||||||||||||||||||
|
(4,042 shares issued,
|
||||||||||||||||||||||||||||||||||||||||
|
259 shares deferred)
|
4 | 40 | 44 | |||||||||||||||||||||||||||||||||||||
|
Deferred compensation plan,
|
||||||||||||||||||||||||||||||||||||||||
|
net, including dividend
|
||||||||||||||||||||||||||||||||||||||||
|
equivalents
|
46 | 46 | ||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
|
||||||||||||||||||||||||||||||||||||||||
|
compensation plan
|
||||||||||||||||||||||||||||||||||||||||
|
(4,521 shares)
|
5 | (439 | ) | 434 | — | |||||||||||||||||||||||||||||||||||
|
Preferred stock dividends:
|
||||||||||||||||||||||||||||||||||||||||
|
Series A
|
(3 | ) | (3 | ) | ||||||||||||||||||||||||||||||||||||
|
Series B
|
380 | (2,630 | ) | (2,250 | ) | |||||||||||||||||||||||||||||||||||
|
Series D
|
(419 | ) | (419 | ) | ||||||||||||||||||||||||||||||||||||
|
Balance, March 31, 2013
|
$ | 217 | $ | 178,937 | $ | 16,613 | $ | 43,064 | $ | 14,704 | $ | 2,726 | $ | 1,059,222 | $ | (700,440 | ) | $ | (22,825 | ) | $ | 592,218 | ||||||||||||||||||
|
Three Months Ended
|
|||||||||
|
March 31,
|
|||||||||
|
(in thousands)
|
2013
|
2012
|
|||||||
|
Operating activities:
|
|||||||||
|
Net income
|
$ | 11,765 | $ | 11,528 | |||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|||||||||
|
Depreciation, amortization and accretion
|
7,505 | 6,803 | |||||||
|
Provision for loan losses
|
11,000 | 15,000 | |||||||
|
Stock based compensation
|
626 | 585 | |||||||
|
Securities gains, net
|
(116 | ) | (557 | ) | |||||
|
Losses and write downs on sales of other real estate owned
|
1,146 | 2,204 | |||||||
|
Loss on prepayment of borrowings
|
— | 482 | |||||||
|
Changes in assets and liabilities:
|
|||||||||
|
Other assets and accrued interest receivable
|
7,915 | (2,612 | ) | ||||||
|
Accrued expenses and other liabilities
|
3,225 | 646 | |||||||
|
Mortgage loans held for sale
|
10,531 | (928 | ) | ||||||
|
Net cash provided by operating activities
|
53,597 | 33,151 | |||||||
|
Investing activities:
|
|||||||||
|
Investment securities held-to-maturity:
|
|||||||||
|
Proceeds from maturities and calls
|
17,501 | 25,653 | |||||||
|
Purchases
|
(4,993 | ) | — | ||||||
|
Investment securities available-for-sale:
|
|||||||||
|
Proceeds from sales
|
15,751 | 61,585 | |||||||
|
Proceeds from maturities and calls
|
132,211 | 142,236 | |||||||
|
Purchases
|
(219,349 | ) | (253,229 | ) | |||||
|
Net increase in loans
|
(36,224 | ) | (41,418 | ) | |||||
|
Funds collected from FDIC under loss sharing agreements
|
2,452 | 2,568 | |||||||
|
Proceeds from sales of premises and equipment
|
550 | 14 | |||||||
|
Purchases of premises and equipment
|
(2,001 | ) | (1,614 | ) | |||||
|
Proceeds from sale of other real estate
|
5,726 | 6,696 | |||||||
|
Net cash used in investing activities
|
(88,376 | ) | (57,509 | ) | |||||
|
Financing activities:
|
|||||||||
|
Net change in deposits
|
73,712 | (97,444 | ) | ||||||
|
Net change in short-term borrowings
|
(575 | ) | (652 | ) | |||||
|
Proceeds from Federal Home Loan Bank advances
|
185,000 | 499,000 | |||||||
|
Settlement of Federal Home Loan Bank advances
|
(225,000 | ) | (324,982 | ) | |||||
|
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans
|
189 | 278 | |||||||
|
Cash dividends on preferred stock
|
(2,668 | ) | (2,672 | ) | |||||
|
Net cash provided by financing activities
|
30,658 | 73,528 | |||||||
|
Net change in cash and cash equivalents
|
(4,121 | ) | 49,170 | ||||||
|
Cash and cash equivalents at beginning of period
|
251,149 | 378,416 | |||||||
|
Cash and cash equivalents at end of period
|
$ | 247,028 | $ | 427,586 | |||||
|
Supplemental disclosures of cash flow information:
|
|||||||||
|
Cash paid during the period for:
|
|||||||||
|
Interest
|
$ | 8,025 | $ | 12,252 | |||||
|
Income taxes
|
1,659 | 1,026 | |||||||
|
Unsettled securities sales
|
— | 43,527 | |||||||
|
Unsettled securities purchases
|
— | 119,565 | |||||||
|
Transfers of loans to foreclosed property
|
6,288 | 9,534 | |||||||
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset
|
||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
in the Balance Sheet
|
||||||||||||||||||||||
|
Recognized
|
Balance
|
Net Asset
|
Financial
|
Collateral
|
||||||||||||||||||||
|
March 31, 2013
|
Assets
|
Sheet
|
Balance
|
Instruments
|
Received
|
Net Amount
|
||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 332,000 | $ | (250,000 | ) | $ | 82,000 | $ | — | $ | — | $ | 82,000 | |||||||||||
|
Derivatives
|
602 | — | 602 | — | — | 602 | ||||||||||||||||||
|
Total
|
$ | 332,602 | $ | (250,000 | ) | $ | 82,602 | $ | — | $ | — | $ | 82,602 | |||||||||||
|
Weighted average interest rate of reverse repurchase agreements
|
1.28 | % | ||||||||||||||||||||||
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset | ||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
Net
|
in the Balance Sheet
|
|||||||||||||||||||||
|
Recognized
|
Balance
|
Liability
|
Financial
|
Collateral
|
||||||||||||||||||||
|
Liabilities
|
Sheet
|
Balance
|
Instruments
|
Pledged
|
Net Amount
|
|||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 250,000 | $ | (250,000 | ) | $ | — | $ | — | $ | — | $ | — | |||||||||||
|
Derivatives
|
14,556 | — | 14,556 | — | 14,585 | — | ||||||||||||||||||
|
Total
|
$ | 264,556 | $ | (250,000 | ) | $ | 14,556 | $ | — | $ | 14,585 | $ | — | |||||||||||
|
Weighted average interest rate of repurchase agreements
|
.37 | % | ||||||||||||||||||||||
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset | ||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
in the Balance Sheet
|
||||||||||||||||||||||
|
Recognized
|
Balance
|
Net Asset
|
Financial
|
Collateral
|
||||||||||||||||||||
|
December 31, 2012
|
Assets
|
Sheet
|
Balance
|
Instruments
|
Received
|
Net Amount
|
||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 325,000 | $ | (265,000 | ) | $ | 60,000 | $ | — | $ | — | $ | 60,000 | |||||||||||
|
Securities lending transactions
|
50,000 | (50,000 | ) | — | — | — | — | |||||||||||||||||
|
Derivatives
|
658 | — | 658 | — | — | 658 | ||||||||||||||||||
|
Total
|
$ | 375,658 | $ | (315,000 | ) | $ | 60,658 | $ | — | $ | — | $ | 60,658 | |||||||||||
|
Weighted average interest rate of reverse repurchase agreements
|
1.18 | % | ||||||||||||||||||||||
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset | ||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
Net
|
in the Balance Sheet
|
|||||||||||||||||||||
|
Recognized
|
Balance
|
Liability
|
Financial
|
Collateral
|
||||||||||||||||||||
|
Liabilities
|
Sheet
|
Balance
|
Instruments
|
Pledged
|
Net Amount
|
|||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 265,000 | $ | (265,000 | ) | $ | — | $ | — | $ | — | $ | — | |||||||||||
|
Securities lending transactions
|
50,000 | (50,000 | ) | — | — | — | — | |||||||||||||||||
|
Derivatives
|
12,543 | — | 12,543 | — | 11,493 | 1,050 | ||||||||||||||||||
|
Total
|
$ | 327,543 | $ | (315,000 | ) | $ | 12,543 | $ | — | $ | 11,493 | $ | 1,050 | |||||||||||
|
Weighted average interest rate of repurchase agreements
|
.43 | % | ||||||||||||||||||||||
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset | ||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
in the Balance Sheet
|
||||||||||||||||||||||
|
Recognized
|
Balance
|
Net Asset
|
Financial
|
Collateral
|
||||||||||||||||||||
|
March 31, 2012
|
Assets
|
Sheet
|
Balance
|
Instruments
|
Received
|
Net Amount
|
||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 406,000 | $ | (171,000 | ) | $ | 235,000 | $ | — | $ | — | $ | 235,000 | |||||||||||
|
Derivatives
|
73 | — | 73 | — | — | 73 | ||||||||||||||||||
|
Total
|
$ | 406,073 | $ | (171,000 | ) | $ | 235,073 | $ | — | $ | — | $ | 235,073 | |||||||||||
|
Weighted average interest rate of reverse repurchase agreements
|
1.17 | % | ||||||||||||||||||||||
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset | ||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
Net
|
in the Balance Sheet
|
|||||||||||||||||||||
|
Recognized
|
Balance
|
Liability
|
Financial
|
Collateral
|
||||||||||||||||||||
|
Liabilities
|
Sheet
|
Balance
|
Instruments
|
Pledged
|
Net Amount
|
|||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 171,000 | $ | (171,000 | ) | $ | — | $ | — | $ | — | $ | — | |||||||||||
|
Derivatives
|
2,599 | — | 2,599 | — | 2,919 | — | ||||||||||||||||||
|
Total
|
$ | 173,599 | $ | (171,000 | ) | $ | 2,599 | $ | — | $ | 2,919 | $ | — | |||||||||||
|
Weighted average interest rate of repurchase agreements
|
.32 | % | ||||||||||||||||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Proceeds from sales
|
$ | 15,751 | $ | 105,111 | ||||
|
Gross gains on sales
|
$ | 116 | $ | 557 | ||||
|
Gross losses on sales
|
— | — | ||||||
|
Net gains on sales of securities
|
$ | 116 | $ | 557 | ||||
|
Income tax expense attributable to sales
|
$ | 45 | $ | 217 | ||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
As of March 31, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
State and political subdivisions
|
$ | 51,768 | $ | 5,663 | $ | — | $ | 57,431 | ||||||||
|
Mortgage-backed securities
(1)
|
179,319 | 10,388 | 51 | 189,656 | ||||||||||||
|
Total
|
$ | 231,087 | $ | 16,051 | $ | 51 | $ | 247,087 | ||||||||
|
As of December 31, 2012
|
||||||||||||||||
|
State and political subdivisions
|
$ | 51,780 | $ | 5,486 | $ | — | $ | 57,266 | ||||||||
|
Mortgage-backed securities
(1)
|
192,404 | 11,461 | — | 203,865 | ||||||||||||
|
Total
|
$ | 244,184 | $ | 16,947 | $ | — | $ | 261,131 | ||||||||
|
As of March 31, 2012
|
||||||||||||||||
|
State and political subdivisions
|
$ | 51,893 | $ | 4,413 | $ | — | $ | 56,306 | ||||||||
|
Mortgage-backed securities
(1)
|
251,743 | 10,441 | — | 262,184 | ||||||||||||
|
Total
|
$ | 303,636 | $ | 14,854 | $ | — | $ | 318,490 | ||||||||
|
(1)
All are residential type mortgage-backed securities
|
||||||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
As of March 31, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
State and political subdivisions
|
$ | 22,711 | $ | 1,330 | $ | 4 | $ | 24,037 | ||||||||
|
Mortgage-backed securities
(1)
|
1,450,645 | 21,210 | 3,544 | 1,468,311 | ||||||||||||
|
Corporate bonds
|
190,843 | 2,035 | 4,084 | 188,794 | ||||||||||||
|
Asset-backed securities
|
223,827 | 2,420 | 377 | 225,870 | ||||||||||||
|
Other
|
2,414 | — | — | 2,414 | ||||||||||||
|
Total
|
$ | 1,890,440 | $ | 26,995 | $ | 8,009 | $ | 1,909,426 | ||||||||
|
As of December 31, 2012
|
||||||||||||||||
|
State and political subdivisions
|
$ | 27,717 | $ | 1,354 | $ | 19 | $ | 29,052 | ||||||||
|
Mortgage-backed securities
(1)
|
1,408,042 | 22,552 | 2,092 | 1,428,502 | ||||||||||||
|
Corporate bonds
|
169,783 | 1,052 | 7,173 | 163,662 | ||||||||||||
|
Asset-backed securities
|
209,411 | 1,894 | 749 | 210,556 | ||||||||||||
|
Other
|
2,821 | — | — | 2,821 | ||||||||||||
|
Total
|
$ | 1,817,774 | $ | 26,852 | $ | 10,033 | $ | 1,834,593 | ||||||||
|
As of March 31, 2012
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 43,593 | $ | 286 | $ | 90 | $ | 43,789 | ||||||||
|
State and political subdivisions
|
21,490 | 1,321 | 3 | 22,808 | ||||||||||||
|
Mortgage-backed securities
(1)
|
1,692,446 | 33,212 | 590 | 1,725,068 | ||||||||||||
|
Corporate bonds
|
119,154 | — | 14,568 | 104,586 | ||||||||||||
|
Other
|
2,564 | — | — | 2,564 | ||||||||||||
|
Total
|
$ | 1,879,247 | $ | 34,819 | $ | 15,251 | $ | 1,898,815 | ||||||||
|
(1)
All are residential type mortgage-backed securities
|
||||||||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
|
As of March 31, 2013
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
||||||||||||||||||
|
Mortgage-backed securities
|
$ | 4,929 | $ | 51 | $ | — | $ | — | 4,929 | 51 | ||||||||||||||
|
Total unrealized loss position
|
$ | 4,929 | $ | 51 | $ | — | $ | — | $ | 4,929 | $ | 51 | ||||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
|
As of March 31, 2013
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
||||||||||||||||||
|
State and political subdivisions
|
$ | 1,185 | $ | 2 | $ | 10 | $ | 2 | $ | 1,195 | $ | 4 | ||||||||||||
|
Mortgage-backed securities
|
399,263 | 3,544 | — | — | 399,263 | 3,544 | ||||||||||||||||||
|
Corporate bonds
|
21,323 | 145 | 77,007 | 3,939 | 98,330 | 4,084 | ||||||||||||||||||
|
Asset-backed securities
|
72,064 | 377 | — | — | 72,064 | 377 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 493,835 | $ | 4,068 | $ | 77,017 | $ | 3,941 | $ | 570,852 | $ | 8,009 | ||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||||||||
|
State and political subdivisions
|
$ | 3,674 | $ | 17 | $ | 10 | $ | 2 | $ | 3,684 | $ | 19 | ||||||||||||
|
Mortgage-backed securities
|
326,485 | 2,092 | — | — | 326,485 | 2,092 | ||||||||||||||||||
|
Corporate bonds
|
21,248 | 136 | 93,903 | 7,037 | 115,151 | 7,173 | ||||||||||||||||||
|
Asset-backed securities
|
82,188 | 749 | — | — | 82,188 | 749 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 433,595 | $ | 2,994 | $ | 93,913 | $ | 7,039 | $ | 527,508 | $ | 10,033 | ||||||||||||
|
As of March 31, 2012
|
||||||||||||||||||||||||
|
U.S. Government agencies
|
$ | 9,905 | $ | 90 | $ | — | $ | — | $ | 9,905 | $ | 90 | ||||||||||||
|
State and political subdivisions
|
— | — | 11 | 3 | 11 | 3 | ||||||||||||||||||
|
Mortgage-backed securities
|
405,039 | 574 | 21,067 | 16 | 426,106 | 590 | ||||||||||||||||||
|
Corporate bonds
|
35,306 | 2,872 | 69,230 | 11,696 | 104,536 | 14,568 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 450,250 | $ | 3,536 | $ | 90,308 | $ | 11,715 | $ | 540,558 | $ | 15,251 | ||||||||||||
|
Available-for-Sale
|
Held-to-Maturity
|
|||||||||||||||
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
|
State and political subdivisions:
|
||||||||||||||||
|
Within 1 year
|
$ | 996 | $ | 1,005 | $ | — | $ | — | ||||||||
|
1 to 5 years
|
14,552 | 15,453 | 9,858 | 10,672 | ||||||||||||
|
5 to 10 years
|
6,316 | 6,658 | 26,481 | 29,490 | ||||||||||||
|
More than 10 years
|
847 | 921 | 15,429 | 17,269 | ||||||||||||
| 22,711 | 24,037 | 51,768 | 57,431 | |||||||||||||
|
Corporate bonds:
|
||||||||||||||||
|
1 to 5 years
|
38,123 | 38,503 | — | — | ||||||||||||
|
5 to 10 years
|
141,961 | 140,119 | — | — | ||||||||||||
|
More than 10 years
|
10,759 | 10,172 | — | — | ||||||||||||
| 190,843 | 188,794 | — | — | |||||||||||||
|
Asset-backed securities:
|
||||||||||||||||
|
1 to 5 years
|
32,384 | 32,405 | — | — | ||||||||||||
|
5 to 10 years
|
142,507 | 143,693 | — | — | ||||||||||||
|
More than 10 years
|
48,936 | 49,772 | — | — | ||||||||||||
| 223,827 | 225,870 | — | — | |||||||||||||
|
Other:
|
||||||||||||||||
|
More than 10 years
|
2,414 | 2,414 | — | — | ||||||||||||
| 2,414 | 2,414 | — | — | |||||||||||||
|
Total securities other than mortgage-backed securities:
|
||||||||||||||||
|
Within 1 year
|
996 | 1,005 | — | — | ||||||||||||
|
1 to 5 years
|
85,059 | 86,361 | 9,858 | 10,672 | ||||||||||||
|
5 to 10 years
|
290,784 | 290,470 | 26,481 | 29,490 | ||||||||||||
|
More than 10 years
|
62,956 | 63,279 | 15,429 | 17,269 | ||||||||||||
|
Mortgage-backed securities
|
1,450,645 | 1,468,311 | 179,319 | 189,656 | ||||||||||||
| $ | 1,890,440 | $ | 1,909,426 | $ | 231,087 | $ | 247,087 | |||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 1,804,030 | $ | 1,813,365 | $ | 1,843,207 | ||||||
|
Commercial & industrial
|
453,764 | 458,246 | 439,496 | |||||||||
|
Commercial construction
|
152,410 | 154,769 | 167,122 | |||||||||
|
Total commercial
|
2,410,204 | 2,426,380 | 2,449,825 | |||||||||
|
Residential mortgage
|
1,245,975 | 1,214,203 | 1,131,248 | |||||||||
|
Residential construction
|
371,733 | 381,677 | 435,375 | |||||||||
|
Consumer installment
|
165,648 | 152,748 | 111,118 | |||||||||
|
Total loans
|
4,193,560 | 4,175,008 | 4,127,566 | |||||||||
|
Less allowance for loan losses
|
(105,753 | ) | (107,137 | ) | (113,601 | ) | ||||||
|
Loans, net
|
$ | 4,087,807 | $ | 4,067,871 | $ | 4,013,965 | ||||||
|
Commercial
|
||||||||||||||||||||||||||||||||
|
(Secured by
|
Commercial
|
Commercial
|
Residential
|
Residential
|
Consumer
|
|||||||||||||||||||||||||||
|
Three Months Ended March 31, 2013
|
Real Estate)
|
& Industrial
|
Construction
|
Mortgage
|
Construction
|
Installment
|
Unallocated
|
Total
|
||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 27,847 | $ | 5,537 | $ | 8,389 | $ | 26,642 | $ | 26,662 | $ | 2,747 | $ | 9,313 | $ | 107,137 | ||||||||||||||||
|
Charge-offs
|
(5,454 | ) | (1,823 | ) | (45 | ) | (2,356 | ) | (2,982 | ) | (707 | ) | — | (13,367 | ) | |||||||||||||||||
|
Recoveries
|
211 | 322 | 49 | 209 | 9 | 183 | — | 983 | ||||||||||||||||||||||||
|
Provision
|
7,804 | 1,590 | (285 | ) | 2,433 | (363 | ) | (131 | ) | (48 | ) | 11,000 | ||||||||||||||||||||
|
Ending balance
|
$ | 30,408 | $ | 5,626 | $ | 8,108 | $ | 26,928 | $ | 23,326 | $ | 2,092 | $ | 9,265 | $ | 105,753 | ||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 5,089 | $ | 1,026 | $ | 2,093 | $ | 1,804 | $ | 1,945 | $ | 14 | $ | — | $ | 11,971 | ||||||||||||||||
|
Collectively evaluated for impairment
|
25,319 | 4,600 | 6,015 | 25,124 | 21,381 | 2,078 | 9,265 | 93,782 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 30,408 | $ | 5,626 | $ | 8,108 | $ | 26,928 | $ | 23,326 | $ | 2,092 | $ | 9,265 | $ | 105,753 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 86,978 | $ | 50,347 | $ | 38,970 | $ | 22,156 | $ | 31,936 | $ | 407 | $ | — | $ | 230,794 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,717,052 | 403,417 | 113,440 | 1,223,819 | 339,797 | 165,241 | — | 3,962,766 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,804,030 | $ | 453,764 | $ | 152,410 | $ | 1,245,975 | $ | 371,733 | $ | 165,648 | $ | — | $ | 4,193,560 | ||||||||||||||||
|
Year Ended December 31, 2012
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 6,106 | $ | 490 | $ | 2,239 | $ | 2,165 | $ | 625 | $ | 19 | $ | — | $ | 11,644 | ||||||||||||||||
|
Collectively evaluated for impairment
|
21,741 | 5,047 | 6,150 | 24,477 | 26,037 | 2,728 | 9,313 | 95,493 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 27,847 | $ | 5,537 | $ | 8,389 | $ | 26,642 | $ | 26,662 | $ | 2,747 | $ | 9,313 | $ | 107,137 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 104,409 | $ | 51,501 | $ | 40,168 | $ | 22,247 | $ | 34,055 | $ | 430 | $ | — | $ | 252,810 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,708,956 | 406,745 | 114,601 | 1,191,956 | 347,622 | 152,318 | — | 3,922,198 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,813,365 | $ | 458,246 | $ | 154,769 | $ | 1,214,203 | $ | 381,677 | $ | 152,748 | $ | — | $ | 4,175,008 | ||||||||||||||||
|
Three Months Ended March 31, 2012
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 31,644 | $ | 5,681 | $ | 6,097 | $ | 29,076 | $ | 30,379 | $ | 2,124 | $ | 9,467 | $ | 114,468 | ||||||||||||||||
|
Charge-offs
|
(3,928 | ) | (756 | ) | (364 | ) | (5,767 | ) | (5,629 | ) | (753 | ) | — | (17,197 | ) | |||||||||||||||||
|
Recoveries
|
231 | 87 | 30 | 392 | 315 | 275 | — | 1,330 | ||||||||||||||||||||||||
|
Provision
|
2,667 | 460 | 3,820 | 3,655 | 4,408 | 252 | (262 | ) | 15,000 | |||||||||||||||||||||||
|
Ending balance
|
$ | 30,614 | $ | 5,472 | $ | 9,583 | $ | 27,356 | $ | 29,473 | $ | 1,898 | $ | 9,205 | $ | 113,601 | ||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 7,654 | $ | 1,122 | $ | 1,920 | $ | 2,254 | $ | 3,236 | $ | 63 | $ | — | $ | 16,249 | ||||||||||||||||
|
Collectively evaluated for impairment
|
22,960 | 4,350 | 7,663 | 25,102 | 26,237 | 1,835 | 9,205 | 97,352 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 30,614 | $ | 5,472 | $ | 9,583 | $ | 27,356 | $ | 29,473 | $ | 1,898 | $ | 9,205 | $ | 113,601 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 117,999 | $ | 60,568 | $ | 46,549 | $ | 21,525 | $ | 47,048 | $ | 331 | $ | — | $ | 294,020 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,725,208 | 378,928 | 120,573 | 1,109,723 | 388,327 | 110,787 | — | 3,833,546 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,843,207 | $ | 439,496 | $ | 167,122 | $ | 1,131,248 | $ | 435,375 | $ | 111,118 | $ | — | $ | 4,127,566 | ||||||||||||||||
| Three Months Ended March 31, | ||||||||||||||||||||||||
| 2013 | 2012 | |||||||||||||||||||||||
|
Interest
|
Interest
|
|||||||||||||||||||||||
|
Revenue
|
Cash Basis
|
Revenue
|
Cash Basis
|
|||||||||||||||||||||
|
Recognized
|
Interest
|
Recognized
|
Interest
|
|||||||||||||||||||||
|
Average
|
During
|
Revenue
|
Average
|
During
|
Revenue
|
|||||||||||||||||||
|
Balance
|
Impairment
|
Received
|
Balance
|
Impairment
|
Received
|
|||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 91,631 | $ | 946 | $ | 1,000 | $ | 117,551 | $ | 1,251 | $ | 1,341 | ||||||||||||
|
Commercial & industrial
|
43,694 | 156 | 629 | 43,249 | 118 | 610 | ||||||||||||||||||
|
Commercial construction
|
39,208 | 151 | 232 | 40,759 | 267 | 457 | ||||||||||||||||||
|
Total commercial
|
174,533 | 1,253 | 1,861 | 201,559 | 1,636 | 2,408 | ||||||||||||||||||
|
Residential mortgage
|
20,414 | 241 | 223 | 24,262 | 225 | 261 | ||||||||||||||||||
|
Residential construction
|
40,592 | 326 | 428 | 54,467 | 401 | 518 | ||||||||||||||||||
|
Consumer installment
|
276 | 6 | 6 | 338 | 5 | 5 | ||||||||||||||||||
|
Total
|
$ | 235,815 | $ | 1,826 | $ | 2,518 | $ | 280,626 | $ | 2,267 | $ | 3,192 | ||||||||||||
|
March 31, 2013
|
December 31, 2012
|
March 31, 2012
|
||||||||||||||||||||||||||||||||||
|
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)
|
$ | 50,386 | $ | 37,202 | $ | — | $ | 74,066 | $ | 62,609 | $ | — | $ | 91,399 | $ | 82,593 | $ | — | ||||||||||||||||||
|
Commercial & industrial
|
73,196 | 46,895 | — | 74,572 | 49,572 | — | 81,896 | 56,896 | — | |||||||||||||||||||||||||||
|
Commercial construction
|
23,486 | 16,703 | — | 23,938 | 17,305 | — | 30,188 | 27,295 | — | |||||||||||||||||||||||||||
|
Total commercial
|
147,068 | 100,800 | — | 172,576 | 129,486 | — | 203,483 | 166,784 | — | |||||||||||||||||||||||||||
|
Residential mortgage
|
7,762 | 6,306 | — | 10,336 | 8,383 | — | 15,375 | 13,041 | — | |||||||||||||||||||||||||||
|
Residential construction
|
19,026 | 15,223 | — | 35,439 | 19,093 | — | 44,018 | 28,477 | — | |||||||||||||||||||||||||||
|
Consumer installment
|
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
|
Total with no related allowance recorded
|
173,856 | 122,329 | — | 218,351 | 156,962 | — | 262,876 | 208,302 | — | |||||||||||||||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
52,363 | 49,777 | 5,089 | 44,395 | 41,800 | 6,106 | 36,536 | 35,406 | 7,654 | |||||||||||||||||||||||||||
|
Commercial & industrial
|
3,562 | 3,451 | 1,026 | 2,170 | 1,929 | 490 | 3,672 | 3,672 | 1,122 | |||||||||||||||||||||||||||
|
Commercial construction
|
23,150 | 22,267 | 2,093 | 23,746 | 22,863 | 2,239 | 20,056 | 19,254 | 1,920 | |||||||||||||||||||||||||||
|
Total commercial
|
79,075 | 75,495 | 8,208 | 70,311 | 66,592 | 8,835 | 60,264 | 58,332 | 10,696 | |||||||||||||||||||||||||||
|
Residential mortgage
|
16,104 | 15,850 | 1,804 | 14,267 | 13,864 | 2,165 | 9,255 | 8,484 | 2,254 | |||||||||||||||||||||||||||
|
Residential construction
|
17,244 | 16,713 | 1,945 | 15,412 | 14,962 | 625 | 19,235 | 18,571 | 3,236 | |||||||||||||||||||||||||||
|
Consumer installment
|
420 | 407 | 14 | 441 | 430 | 19 | 340 | 331 | 63 | |||||||||||||||||||||||||||
|
Total with an allowance recorded
|
112,843 | 108,465 | 11,971 | 100,431 | 95,848 | 11,644 | 89,094 | 85,718 | 16,249 | |||||||||||||||||||||||||||
|
Total
|
$ | 286,699 | $ | 230,794 | $ | 11,971 | $ | 318,782 | $ | 252,810 | $ | 11,644 | $ | 351,970 | $ | 294,020 | $ | 16,249 | ||||||||||||||||||
| Nonaccrual Loans | ||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 17,304 | $ | 22,148 | $ | 26,081 | ||||||
|
Commercial & industrial
|
29,545 | 31,817 | 36,314 | |||||||||
|
Commercial construction
|
22,359 | 23,843 | 23,319 | |||||||||
|
Total commercial
|
69,208 | 77,808 | 85,714 | |||||||||
|
Residential mortgage
|
11,817 | 12,589 | 18,741 | |||||||||
|
Residential construction
|
14,592 | 18,702 | 24,341 | |||||||||
|
Consumer installment
|
389 | 795 | 908 | |||||||||
|
Total
|
$ | 96,006 | $ | 109,894 | $ | 129,704 | ||||||
|
Balance as a percentage of unpaid principal
|
66.3 | % | 69.5 | % | 70.6 | % | ||||||
| Loans Past Due |
Loans Not
|
|||||||||||||||||||||||
|
As of March 31, 2013
|
30 - 59 Days
|
60 - 89 Days
|
> 90 Days
|
Total
|
Past Due
|
Total
|
||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 7,402 | $ | 2,304 | $ | 5,750 | $ | 15,456 | $ | 1,788,574 | $ | 1,804,030 | ||||||||||||
|
Commercial & industrial
|
1,485 | 419 | 219 | 2,123 | 451,641 | 453,764 | ||||||||||||||||||
|
Commercial construction
|
856 | — | 5,530 | 6,386 | 146,024 | 152,410 | ||||||||||||||||||
|
Total commercial
|
9,743 | 2,723 | 11,499 | 23,965 | 2,386,239 | 2,410,204 | ||||||||||||||||||
|
Residential mortgage
|
11,899 | 2,667 | 4,159 | 18,725 | 1,227,250 | 1,245,975 | ||||||||||||||||||
|
Residential construction
|
2,310 | 2,371 | 2,373 | 7,054 | 364,679 | 371,733 | ||||||||||||||||||
|
Consumer installment
|
682 | 152 | 109 | 943 | 164,705 | 165,648 | ||||||||||||||||||
|
Total loans
|
$ | 24,634 | $ | 7,913 | $ | 18,140 | $ | 50,687 | $ | 4,142,873 | $ | 4,193,560 | ||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 8,106 | $ | 3,232 | $ | 7,476 | $ | 18,814 | $ | 1,794,551 | $ | 1,813,365 | ||||||||||||
|
Commercial & industrial
|
1,565 | 429 | 867 | 2,861 | 455,385 | 458,246 | ||||||||||||||||||
|
Commercial construction
|
2,216 | — | 4,490 | 6,706 | 148,063 | 154,769 | ||||||||||||||||||
|
Total commercial
|
11,887 | 3,661 | 12,833 | 28,381 | 2,397,999 | 2,426,380 | ||||||||||||||||||
|
Residential mortgage
|
12,292 | 2,426 | 4,848 | 19,566 | 1,194,637 | 1,214,203 | ||||||||||||||||||
|
Residential construction
|
2,233 | 1,934 | 5,159 | 9,326 | 372,351 | 381,677 | ||||||||||||||||||
|
Consumer installment
|
1,320 | 245 | 289 | 1,854 | 150,894 | 152,748 | ||||||||||||||||||
|
Total loans
|
$ | 27,732 | $ | 8,266 | $ | 23,129 | $ | 59,127 | $ | 4,115,881 | $ | 4,175,008 | ||||||||||||
|
As of March 31, 2012
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 6,777 | $ | 3,219 | $ | 14,461 | $ | 24,457 | $ | 1,818,750 | $ | 1,843,207 | ||||||||||||
|
Commercial & industrial
|
1,930 | 244 | 2,905 | 5,079 | 434,417 | 439,496 | ||||||||||||||||||
|
Commercial construction
|
256 | 55 | 8,620 | 8,931 | 158,191 | 167,122 | ||||||||||||||||||
|
Total commercial
|
8,963 | 3,518 | 25,986 | 38,467 | 2,411,358 | 2,449,825 | ||||||||||||||||||
|
Residential mortgage
|
14,540 | 5,223 | 9,103 | 28,866 | 1,102,382 | 1,131,248 | ||||||||||||||||||
|
Residential construction
|
7,462 | 1,584 | 11,201 | 20,247 | 415,128 | 435,375 | ||||||||||||||||||
|
Consumer installment
|
961 | 248 | 346 | 1,555 | 109,563 | 111,118 | ||||||||||||||||||
|
Total loans
|
$ | 31,926 | $ | 10,573 | $ | 46,636 | $ | 89,135 | $ | 4,038,431 | $ | 4,127,566 | ||||||||||||
| March 31, 2013 | December 31, 2012 | March 31, 2012 | ||||||||||||||||||||||||||||||||||
|
Pre-
|
Post-
|
Pre-
|
Post-
|
Pre-
|
Post-
|
|||||||||||||||||||||||||||||||
|
Modification
|
Modification
|
Modification
|
Modification
|
Modification
|
Modification
|
|||||||||||||||||||||||||||||||
|
Number
|
Outstanding
|
Outstanding
|
Number
|
Outstanding
|
Outstanding
|
Number
|
Outstanding
|
Outstanding
|
||||||||||||||||||||||||||||
|
of
|
Recorded
|
Recorded
|
of
|
Recorded
|
Recorded
|
of
|
Recorded
|
Recorded
|
||||||||||||||||||||||||||||
|
Contracts
|
Investment
|
Investment
|
Contracts
|
Investment
|
Investment
|
Contracts
|
Investment
|
Investment
|
||||||||||||||||||||||||||||
|
Commercial (sec by RE)
|
97 | $ | 80,618 | $ | 74,675 | 96 | $ | 80,261 | $ | 75,340 | 92 | $ | 83,230 | $ | 79,844 | |||||||||||||||||||||
|
Commercial & industrial
|
41 | 8,944 | 8,834 | 32 | 7,492 | 7,250 | 26 | 3,487 | 3,487 | |||||||||||||||||||||||||||
|
Commercial construction
|
25 | 36,491 | 32,614 | 25 | 37,537 | 33,809 | 16 | 35,184 | 34,066 | |||||||||||||||||||||||||||
|
Total commercial
|
163 | 126,053 | 116,123 | 153 | 125,290 | 116,399 | 134 | 121,901 | 117,397 | |||||||||||||||||||||||||||
|
Residential mortgage
|
120 | 19,901 | 19,023 | 117 | 20,323 | 19,296 | 99 | 15,718 | 14,832 | |||||||||||||||||||||||||||
|
Residential construction
|
71 | 25,651 | 23,345 | 67 | 25,822 | 23,786 | 63 | 27,128 | 25,948 | |||||||||||||||||||||||||||
|
Consumer installment
|
46 | 282 | 269 | 51 | 1,292 | 1,282 | 40 | 340 | 330 | |||||||||||||||||||||||||||
|
Total loans
|
400 | $ | 171,887 | $ | 158,760 | 388 | $ | 172,727 | $ | 160,763 | 336 | $ | 165,087 | $ | 158,507 | |||||||||||||||||||||
|
Troubled Debt Restructurings
|
||||||||||||||||||||
|
Modified Within the Previous
|
||||||||||||||||||||
|
Twelve Months that Have
|
||||||||||||||||||||
|
Pre-
|
Post-
|
Subsequently Defaulted During
|
||||||||||||||||||
|
Modification
|
Modification
|
the Three Months Ended
|
||||||||||||||||||
|
New Troubled Debt
|
Outstanding
|
Outstanding
|
March 31, 2013
|
|||||||||||||||||
|
Restructurings for the Three
|
Number of
|
Recorded
|
Recorded
|
Number of
|
Recorded
|
|||||||||||||||
|
Months Ended March 31, 2013
|
Contracts
|
Investment
|
Investment
|
Contracts
|
Investment
|
|||||||||||||||
|
Commercial (secured by real estate)
|
8 | $ | 3,568 | $ | 3,568 | $ | 1 | $ | 432 | |||||||||||
|
Commercial & industrial
|
9 | 815 | 709 | 1 | 35 | |||||||||||||||
|
Commercial construction
|
— | — | — | 2 | 1,454 | |||||||||||||||
|
Total commercial
|
17 | 4,383 | 4,277 | 4 | 1,921 | |||||||||||||||
|
Residential mortgage
|
11 | 2,115 | 2,115 | 1 | 68 | |||||||||||||||
|
Residential construction
|
5 | 784 | 655 | 2 | 117 | |||||||||||||||
|
Consumer installment
|
4 | 21 | 21 | 3 | 20 | |||||||||||||||
|
Total loans
|
37 | $ | 7,303 | $ | 7,068 | 10 | $ | 2,126 | ||||||||||||
|
Troubled Debt Restructurings
|
||||||||||||||||||||
|
Modified Within the Previous
|
||||||||||||||||||||
|
Twelve Months that Have
|
||||||||||||||||||||
|
Pre-
|
Post-
|
Subsequently Defaulted During
|
||||||||||||||||||
|
Modification
|
Modification
|
the Three Months Ended
|
||||||||||||||||||
|
New Troubled Debt
|
Outstanding
|
Outstanding
|
March 31, 2012
|
|||||||||||||||||
|
Restructurings for the Three
|
Number of
|
Recorded
|
Recorded
|
Number of
|
Recorded
|
|||||||||||||||
|
Months Ended March 31, 2012
|
Contracts
|
Investment
|
Investment
|
Contracts
|
Investment
|
|||||||||||||||
|
Commercial (secured by real estate)
|
24 | $ | 15,099 | $ | 13,741 | $ | — | $ | — | |||||||||||
|
Commercial & industrial
|
10 | 2,724 | 2,724 | 1 | 43 | |||||||||||||||
|
Commercial construction
|
7 | 20,781 | 20,781 | 2 | 4,174 | |||||||||||||||
|
Total commercial
|
41 | 38,604 | 37,246 | 3 | 4,217 | |||||||||||||||
|
Residential mortgage
|
24 | 5,279 | 5,273 | 3 | 373 | |||||||||||||||
|
Residential construction
|
14 | 3,751 | 3,189 | 3 | 1,476 | |||||||||||||||
|
Consumer installment
|
7 | 60 | 55 | — | — | |||||||||||||||
|
Total loans
|
86 | $ | 47,694 | $ | 45,763 | 9 | $ | 6,066 | ||||||||||||
|
Substandard
|
Doubtful /
|
|||||||||||||||||||||||||||
|
As of March 31, 2013
|
Pass
|
Watch
|
Performing
|
Nonaccrual
|
Loss
|
Not Rated
|
Total
|
|||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,593,193 | $ | 65,413 | $ | 128,120 | $ | 17,304 | $ | — | $ | — | $ | 1,804,030 | ||||||||||||||
|
Commercial & industrial
|
396,363 | 6,775 | 20,320 | 29,545 | — | 761 | 453,764 | |||||||||||||||||||||
|
Commercial construction
|
104,413 | 7,176 | 18,462 | 22,359 | — | — | 152,410 | |||||||||||||||||||||
|
Total commercial
|
2,093,969 | 79,364 | 166,902 | 69,208 | — | 761 | 2,410,204 | |||||||||||||||||||||
|
Residential mortgage
|
1,139,249 | 30,806 | 64,103 | 11,817 | — | — | 1,245,975 | |||||||||||||||||||||
|
Residential construction
|
296,029 | 23,230 | 37,882 | 14,592 | — | — | 371,733 | |||||||||||||||||||||
|
Consumer installment
|
161,577 | 888 | 2,794 | 389 | — | — | 165,648 | |||||||||||||||||||||
|
Total loans
|
$ | 3,690,824 | $ | 134,288 | $ | 271,681 | $ | 96,006 | $ | — | $ | 761 | $ | 4,193,560 | ||||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,592,677 | $ | 80,997 | $ | 117,543 | $ | 22,148 | $ | — | $ | — | $ | 1,813,365 | ||||||||||||||
|
Commercial & industrial
|
401,606 | 5,404 | 18,477 | 31,817 | — | 942 | 458,246 | |||||||||||||||||||||
|
Commercial construction
|
104,296 | 7,345 | 19,285 | 23,843 | — | — | 154,769 | |||||||||||||||||||||
|
Total commercial
|
2,098,579 | 93,746 | 155,305 | 77,808 | — | 942 | 2,426,380 | |||||||||||||||||||||
|
Residential mortgage
|
1,102,746 | 33,689 | 65,179 | 12,589 | — | — | 1,214,203 | |||||||||||||||||||||
|
Residential construction
|
292,264 | 32,907 | 37,804 | 18,702 | — | — | 381,677 | |||||||||||||||||||||
|
Consumer installment
|
147,214 | 1,086 | 3,653 | 795 | — | — | 152,748 | |||||||||||||||||||||
|
Total loans
|
$ | 3,640,803 | $ | 161,428 | $ | 261,941 | $ | 109,894 | $ | — | $ | 942 | $ | 4,175,008 | ||||||||||||||
|
As of March 31, 2012
|
||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,586,934 | $ | 96,352 | $ | 133,840 | $ | 26,081 | $ | — | $ | — | $ | 1,843,207 | ||||||||||||||
|
Commercial & industrial
|
381,098 | 4,126 | 17,217 | 36,314 | — | 741 | 439,496 | |||||||||||||||||||||
|
Commercial construction
|
99,825 | 20,722 | 23,256 | 23,319 | — | — | 167,122 | |||||||||||||||||||||
|
Total commercial
|
2,067,857 | 121,200 | 174,313 | 85,714 | — | 741 | 2,449,825 | |||||||||||||||||||||
|
Residential mortgage
|
995,981 | 40,790 | 75,736 | 18,741 | — | — | 1,131,248 | |||||||||||||||||||||
|
Residential construction
|
298,592 | 48,168 | 64,274 | 24,341 | — | — | 435,375 | |||||||||||||||||||||
|
Consumer installment
|
106,124 | 1,476 | 2,610 | 908 | — | — | 111,118 | |||||||||||||||||||||
|
Total loans
|
$ | 3,468,554 | $ | 211,634 | $ | 316,933 | $ | 129,704 | $ | — | $ | 741 | $ | 4,127,566 | ||||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Commercial real estate
|
$ | 6,658 | $ | 6,368 | $ | 11,463 | ||||||
|
Commercial construction
|
3,027 | 2,204 | 3,266 | |||||||||
|
Total commercial
|
9,685 | 8,572 | 14,729 | |||||||||
|
Residential mortgage
|
3,768 | 5,192 | 6,757 | |||||||||
|
Residential construction
|
8,260 | 11,454 | 28,147 | |||||||||
|
Total foreclosed property
|
21,713 | 25,218 | 49,633 | |||||||||
|
Less valuation allowance
|
(4,979 | ) | (6,954 | ) | (17,746 | ) | ||||||
|
Foreclosed property, net
|
$ | 16,734 | $ | 18,264 | $ | 31,887 | ||||||
|
Balance as a percentage of original loan unpaid principal
|
45.0 | % | 39.7 | % | 36.1 | % | ||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Balance at beginning of year
|
$ | 6,954 | $ | 18,982 | ||||
|
Additions charged to expense
|
1,041 | 2,111 | ||||||
|
Disposals
|
(3,016 | ) | (3,347 | ) | ||||
|
Balance at end of period
|
$ | 4,979 | $ | 17,746 | ||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Net loss on sales
|
$ | 105 | $ | 93 | ||||
|
Provision for unrealized losses
|
1,041 | 2,111 | ||||||
|
Operating expenses
|
1,187 | 1,621 | ||||||
|
Total foreclosed property expense
|
$ | 2,333 | $ | 3,825 | ||||
|
For the Three Months Ended March 31, 2013
|
||||||
|
Amounts
|
||||||
|
Reclassified from
|
||||||
|
Accumulated
|
||||||
|
Other
|
||||||
|
Details about Accumulated Other Comprehensive
|
Comprehensive
|
Affected Line Item in the Statement Where
|
||||
|
Income Components
|
Income
|
Net Income is Presented
|
||||
|
Unrealized (losses) gains on available-for-sale securities:
|
||||||
| $ | (116 | ) |
Securities gains, net
|
|||
|
Amortization of gains included in net income on available-for-sale securities transferred to held to maturity:
|
||||||
| $ | (319 | ) |
Investment Securities Interest Revenue
|
|||
|
Gains included in net income on derivative financial instruments accounted for as cash flow hedges:
|
||||||
|
Interest Rate Contracts
|
$ | (537 | ) |
Loan Interest Revenue
|
||
|
Interest Rate Contracts
|
(1 | ) |
Other Fee Revenue
|
|||
| $ | (538 | ) | ||||
|
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan
|
||||||
|
Prior Service Cost
|
$ | 90 |
Salaries and Employee Benefits Expense
|
|||
|
Net gain/loss
|
42 |
Salaries and Employee Benefits Expense
|
||||
| $ | 132 | |||||
| Three Months Ended | ||||||||
| March 31, | ||||||||
|
2013
|
2012
|
|||||||
|
Series A - 6% fixed
|
$ | 3 | $ | 3 | ||||
|
Series B - 5% fixed until December 6, 2013, 9% thereafter
|
2,630 | 2,608 | ||||||
|
Series D - LIBOR plus 9.6875%, resets quarterly
|
419 | 419 | ||||||
|
Total preferred stock dividends
|
$ | 3,052 | $ | 3,030 | ||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Net loss available to common shareholders
|
$ | 8,713 | $ | 8,498 | ||||
|
Weighted average shares outstanding:
|
||||||||
|
Basic
|
58,081 | 57,764 | ||||||
|
Effect of dilutive securities
|
||||||||
|
Convertible securities
|
— | — | ||||||
|
Stock options
|
— | — | ||||||
|
Warrants
|
— | — | ||||||
|
Diluted
|
58,081 | 57,764 | ||||||
|
Loss per common share:
|
||||||||
|
Basic
|
$ | .15 | $ | .15 | ||||
|
Diluted
|
$ | .15 | $ | .15 | ||||
| Fair Value | ||||||||||||||
|
|
Balance Sheet
|
March 31,
|
December 31,
|
March 31, | ||||||||||
|
Interest Rate
Products
|
|
Location
|
2013
|
2012
|
2012
|
|||||||||
|
Asset derivatives
|
Other assets
|
$ | 21 | $ | 23 | $ | — | |||||||
|
Liability derivatives
|
Other liabilities
|
$ | 13,964 | $ | 11,900 | $ | 2,526 | |||||||
| Fair Value | ||||||||||||||
|
Balance Sheet
|
March 31,
|
December 31,
|
March 31,
|
|||||||||||
|
Interest Rate
Products
|
Location
|
2013
|
2012
|
2012
|
||||||||||
|
Asset derivatives
|
Other assets
|
$ | 581 | $ | 635 | $ | 73 | |||||||
|
Liability derivatives
|
Other liabilities
|
$ | 592 | $ | 643 | $ | 73 | |||||||
|
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
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Three Months Ended March 31,
|
|||||||||||||||||
|
Other fee revenue
|
$ | (2,076 | ) | $ | (1,264 | ) | $ | 1,990 | $ | 1,298 | |||||||
|
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)
|
||||||||||||||||
|
2013
|
2012
|
Location
|
2013
|
2012
|
|||||||||||||
|
Three Months Ended March 31,
|
|||||||||||||||||
|
Interest revenue
|
$ | 538 | $ | 1,519 | |||||||||||||
|
Other income
|
1 | 81 | |||||||||||||||
|
Interest rate products
|
$ | 430 | $ | — |
Total
|
$ | 539 | $ | 1,600 | ||||||||
|
Location of Gain (Loss)
Recognized in Income
|
Amount of Gain (Loss) Recognized in
Income on Customer Derivatives |
|||||||
|
on Derivative
|
2013
|
2012
|
||||||
|
Three Months Ended March 31,
|
||||||||
|
Other fee revenue
|
$ | 252 | $ | 69 | ||||
|
Weighted-
|
||||||||||||||||
|
Average
|
Aggregate
|
|||||||||||||||
|
Weighted-
|
Remaining
|
Intrinisic
|
||||||||||||||
|
Average Exercise
|
Contractual
|
Value
|
||||||||||||||
|
Options
|
Shares
|
Price
|
Term (Years)
|
($000) | ||||||||||||
|
Outstanding at December 31, 2012
|
482,528 | $ | 97.73 | |||||||||||||
|
Forfeited
|
(859 | ) | 30.11 | |||||||||||||
|
Expired
|
(5,358 | ) | 98.55 | |||||||||||||
|
Outstanding at March 31, 2013
|
476,311 | 97.85 | 3.1 | $ | 1 | |||||||||||
|
Exercisable at March 31, 2013
|
456,514 | 101.07 | 2.9 | — | ||||||||||||
|
Weighted-
|
||||||||
|
Average Grant-
|
||||||||
|
Restricted Stock
|
Shares
|
Date Fair Value
|
||||||
|
Outstanding at December 31, 2012
|
485,584 | $ | 10.72 | |||||
|
Granted
|
21,517 | 10.26 | ||||||
|
Excercised
|
(4,301 | ) | 14.03 | |||||
|
Cancelled
|
(5,000 | ) | 10.25 | |||||
|
Outstanding at March 31, 2013
|
497,800 | 10.68 | ||||||
|
Vested at March 31, 2013
|
43,100 | 21.98 | ||||||
|
March 31, 2013
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
State and political subdivisions
|
$ | — | 24,037 | $ | — | $ | 24,037 | |||||||||
|
Mortgage-backed securities
|
— | 1,468,311 | — | 1,468,311 | ||||||||||||
|
Corporate bonds
|
— | 188,444 | 350 | 188,794 | ||||||||||||
|
Asset-backed securities
|
— | 225,870 | 225,870 | |||||||||||||
|
Other
|
— | 2,414 | — | 2,414 | ||||||||||||
|
Deferred compensation plan assets
|
3,037 | — | — | 3,037 | ||||||||||||
|
Derivative financial instruments
|
— | 602 | — | 602 | ||||||||||||
|
Total assets
|
$ | 3,037 | $ | 1,909,678 | $ | 350 | $ | 1,913,065 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,037 | $ | — | $ | — | $ | 3,037 | ||||||||
|
Brokered certificates of deposit
|
— | 194,415 | — | 194,415 | ||||||||||||
|
Derivative financial instruments
|
— | 14,556 | — | 14,556 | ||||||||||||
|
Total liabilities
|
$ | 3,037 | $ | 208,971 | $ | — | $ | 212,008 | ||||||||
|
December 31, 2012
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Securities available for sale
|
||||||||||||||||
|
State and political subdivisions
|
$ | — | $ | 29,052 | $ | — | $ | 29,052 | ||||||||
|
Mortgage-backed securities
|
— | 1,428,502 | — | 1,428,502 | ||||||||||||
|
Corporate bonds
|
— | 163,312 | 350 | 163,662 | ||||||||||||
|
Asset-backed securities
|
— | 210,556 | — | 210,556 | ||||||||||||
|
Other
|
— | 2,821 | — | 2,821 | ||||||||||||
|
Deferred compensation plan assets
|
3,101 | — | — | 3,101 | ||||||||||||
|
Derivative financial instruments
|
— | 658 | — | 658 | ||||||||||||
|
Total assets
|
$ | 3,101 | $ | 1,834,901 | $ | 350 | $ | 1,838,352 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,101 | $ | — | $ | — | $ | 3,101 | ||||||||
|
Brokered certificates of deposit
|
— | 154,641 | — | 154,641 | ||||||||||||
|
Derivative financial instruments
|
— | 12,543 | — | 12,543 | ||||||||||||
|
Total liabilities
|
$ | 3,101 | $ | 167,184 | $ | — | $ | 170,285 | ||||||||
|
March 31, 2012
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
U.S. Government agencies
|
$ | — | $ | 43,789 | $ | — | $ | 43,789 | ||||||||
|
State and political subdivisions
|
— | 22,808 | — | 22,808 | ||||||||||||
|
Mortgage-backed securities
|
— | 1,725,068 | — | 1,725,068 | ||||||||||||
|
Corporate bonds
|
— | 104,236 | 350 | 104,586 | ||||||||||||
|
Other
|
— | 2,564 | — | 2,564 | ||||||||||||
|
Deferred compensation plan assets
|
2,973 | — | — | 2,973 | ||||||||||||
|
Derivative financial instruments
|
— | 73 | — | 73 | ||||||||||||
|
Total assets
|
$ | 2,973 | $ | 1,898,538 | $ | 350 | $ | 1,901,861 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 2,973 | $ | — | $ | — | $ | 2,973 | ||||||||
|
Brokered certificates of deposit
|
— | 61,069 | — | 61,069 | ||||||||||||
|
Derivative financial instruments
|
— | 2,599 | — | 2,599 | ||||||||||||
|
Total liabilities
|
$ | 2,973 | $ | 63,668 | $ | — | $ | 66,641 | ||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
Securities Available for Sale
|
2013
|
2012
|
||||||
|
Balance at beginning of period
|
$ | 350 | $ | 350 | ||||
|
Amounts included in earnings
|
— | — | ||||||
|
Paydowns
|
— | — | ||||||
|
Balance at end of period
|
$ | 350 | $ | 350 | ||||
|
March 31, 2013
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | — | $ | — | $ | 170,767 | $ | 170,767 | ||||||||
|
Foreclosed properties
|
— | — | 14,716 | 14,716 | ||||||||||||
|
Total
|
$ | — | $ | — | $ | 185,483 | $ | 185,483 | ||||||||
|
December 31, 2012
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | — | $ | — | $ | 165,751 | $ | 165,751 | ||||||||
|
Foreclosed properties
|
— | — | 14,788 | 14,788 | ||||||||||||
|
Total
|
$ | — | $ | — | $ | 180,539 | $ | 180,539 |
|
March 31, 2012
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | — | $ | — | $ | 176,632 | $ | 176,632 | ||||||||
|
Foreclosed properties
|
— | — | 27,675 | 27,675 | ||||||||||||
|
Total
|
$ | — | $ | — | $ | 204,307 | $ | 204,307 |
|
Carrying
|
Fair Value Level
|
|||||||||||||||||||
|
March 31, 2013
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Securities held to maturity
|
$ | 231,087 | $ | — | $ | 247,087 | $ | — | $ | 247,087 | ||||||||||
|
Loans, net
|
4,087,807 | — | — | 3,980,932 | 3,980,932 | |||||||||||||||
|
Mortgage loans held for sale
|
18,290 | — | 18,803 | — | — | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Deposits
|
6,025,852 | — | 6,034,103 | — | 6,034,103 | |||||||||||||||
|
Federal Home Loan Bank advances
|
125 | — | 125 | — | 125 | |||||||||||||||
|
Long-term debt
|
124,825 | — | — | 123,402 | 123,402 | |||||||||||||||
|
December 31, 2012
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Securities held to maturity
|
$ | 244,184 | $ | — | $ | 261,131 | $ | — | $ | 261,131 | ||||||||||
|
Loans, net
|
4,067,871 | — | — | 3,957,669 | 3,957,669 | |||||||||||||||
|
Mortgage loans held for sale
|
28,821 | — | 29,693 | — | — | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Deposits
|
5,952,140 | — | 5,988,743 | — | 5,988,743 | |||||||||||||||
|
Federal Home Loan Bank advances
|
40,125 | — | 40,125 | — | 40,125 | |||||||||||||||
|
Long-term debt
|
124,805 | — | — | 118,626 | 118,626 |
|
March 31, 2012
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Securities held to maturity
|
$ | 303,636 | $ | — | $ | 318,490 | $ | — | $ | 318,490 | ||||||||||
|
Loans, net
|
4,013,965 | — | — | 3,825,482 | 3,825,482 | |||||||||||||||
|
Mortgage loans held for sale
|
24,809 | — | 25,288 | — | — | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Deposits
|
6,000,539 | — | 5,986,925 | — | 5,986,925 | |||||||||||||||
|
Federal Home Loan Bank advances
|
215,125 | — | 217,033 | — | 217,033 | |||||||||||||||
|
Long-term debt
|
120,245 | — | — | 113,891 | 113,891 |
| Financial instruments whose contract amounts represent credit risk: | March 31, 2013 | December 31, 2012 | March 31, 2012 | ||||||||||
| Commitments to extend credit | $ | 565,685 | $ | 313,798 | $ | 429,672 | |||||||
| Letters of credit | 12,818 | 13,683 | 16,655 | ||||||||||
|
●
|
our ability to maintain profitability;
|
|
●
|
our ability to fully realize our deferred tax asset balances, including net operating loss carry-forwards;
|
|
●
|
the condition of the banking system and financial markets;
|
|
●
|
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;
|
|
●
|
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;
|
|
●
|
risks with respect to future expansion and acquisitions;
|
|
●
|
if the 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 FDIC on all FDIC-insured institutions in the future, similar to the assessment in 2009 that decreased our earnings;
|
|
●
|
the costs and effects of litigation, examinations, investigations, or similar matters, or adverse facts and developments related thereto, including possible dilution; and
|
|
●
|
regulatory or judicial proceedings, board resolutions, informal memorandums of understanding or formal enforcement actions imposed by regulators that may occur, or any such proceedings or enforcement actions that is more severe than we anticipate.
|
|
First
|
||||||||||||||||||||||||
|
2013
|
2012
|
Quarter
|
||||||||||||||||||||||
|
(in thousands, except per share
|
First
|
Fourth
|
Third
|
Second
|
First
|
2013-2012 | ||||||||||||||||||
|
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Change
|
||||||||||||||||||
|
INCOME SUMMARY
|
||||||||||||||||||||||||
|
Interest revenue
|
$ | 62,134 | $ | 64,450 | $ | 65,978 | $ | 66,780 | $ | 70,221 | ||||||||||||||
|
Interest expense
|
7,475 | 8,422 | 8,607 | 9,944 | 11,357 | |||||||||||||||||||
|
Net interest revenue
|
54,659 | 56,028 | 57,371 | 56,836 | 58,864 | (7 | )% | |||||||||||||||||
|
Provision for loan losses
|
11,000 | 14,000 | 15,500 | 18,000 | 15,000 | |||||||||||||||||||
|
Fee revenue
|
12,826 | 14,761 | 13,764 | 12,867 | 15,379 | (17 | ) | |||||||||||||||||
|
Total revenue
|
56,485 | 56,789 | 55,635 | 51,703 | 59,243 | |||||||||||||||||||
|
Operating expenses
|
43,770 | 50,726 | 44,783 | 44,310 | 46,955 | (7 | ) | |||||||||||||||||
|
Income before income taxes
|
12,715 | 6,063 | 10,852 | 7,393 | 12,288 | 3 | ||||||||||||||||||
|
Income tax expense
|
950 | 802 | 284 | 894 | 760 | |||||||||||||||||||
|
Net income
|
11,765 | 5,261 | 10,568 | 6,499 | 11,528 | 2 | ||||||||||||||||||
|
Preferred dividends and discount accretion
|
3,052 | 3,045 | 3,041 | 3,032 | 3,030 | |||||||||||||||||||
|
Net income available to common shareholders
|
$ | 8,713 | $ | 2,216 | $ | 7,527 | $ | 3,467 | $ | 8,498 | 3 | |||||||||||||
|
PERFORMANCE MEASURES
|
||||||||||||||||||||||||
|
Per common share:
|
||||||||||||||||||||||||
|
Diluted income
|
$ | .15 | $ | .04 | $ | .13 | $ | .06 | $ | .15 | — | |||||||||||||
|
Book value
|
6.85 | 6.67 | 6.75 | 6.61 | 6.68 | 3 | ||||||||||||||||||
|
Tangible book value
(2)
|
6.76 | 6.57 | 6.64 | 6.48 | 6.54 | 3 | ||||||||||||||||||
|
Key performance ratios:
|
||||||||||||||||||||||||
|
Return on equity
(1)(3)
|
8.51 | % | 2.15 | % | 7.43 | % | 3.51 | % | 8.78 | % | ||||||||||||||
|
Return on assets
(3)
|
.70 | .31 | .63 | .37 | .66 | |||||||||||||||||||
|
Net interest margin
(3)
|
3.38 | 3.44 | 3.60 | 3.43 | 3.53 | |||||||||||||||||||
|
Efficiency ratio
|
64.97 | 71.69 | 62.95 | 63.84 | 63.31 | |||||||||||||||||||
|
Equity to assets
|
8.60 | 8.63 | 8.75 | 8.33 | 8.19 | |||||||||||||||||||
|
Tangible equity to assets
(2)
|
8.53 | 8.55 | 8.66 | 8.24 | 8.08 | |||||||||||||||||||
|
Tangible common equity to assets
(2)
|
5.66 | 5.67 | 5.73 | 5.45 | 5.33 | |||||||||||||||||||
|
Tangible common equity to risk-weighted assets
(2)
|
8.45 | 8.26 | 8.44 | 8.37 | 8.21 | |||||||||||||||||||
|
ASSET QUALITY *
|
||||||||||||||||||||||||
|
Non-performing loans
|
$ | 96,006 | $ | 109,894 | $ | 115,001 | $ | 115,340 | $ | 129,704 | ||||||||||||||
|
Foreclosed properties
|
16,734 | 18,264 | 26,958 | 30,421 | 31,887 | |||||||||||||||||||
|
Total non-performing assets (NPAs)
|
112,740 | 128,158 | 141,959 | 145,761 | 161,591 | |||||||||||||||||||
|
Allowance for loan losses
|
105,753 | 107,137 | 107,642 | 112,705 | 113,601 | |||||||||||||||||||
|
Net charge-offs
|
12,384 | 14,505 | 20,563 | 18,896 | 15,867 | |||||||||||||||||||
|
Allowance for loan losses to loans
|
2.52 | % | 2.57 | % | 2.60 | % | 2.74 | % | 2.75 | % | ||||||||||||||
|
Net charge-offs to average loans
(3)
|
1.21 | 1.39 | 1.99 | 1.85 | 1.55 | |||||||||||||||||||
|
NPAs to loans and foreclosed properties
|
2.68 | 3.06 | 3.41 | 3.51 | 3.88 | |||||||||||||||||||
|
NPAs to total assets
|
1.65 | 1.88 | 2.12 | 2.16 | 2.25 | |||||||||||||||||||
|
AVERAGE BALANCES
($ in millions)
|
||||||||||||||||||||||||
|
Loans
|
$ | 4,197 | $ | 4,191 | $ | 4,147 | $ | 4,156 | $ | 4,168 | 1 | |||||||||||||
|
Investment securities
|
2,141 | 2,088 | 1,971 | 2,145 | 2,153 | (1 | ) | |||||||||||||||||
|
Earning assets
|
6,547 | 6,482 | 6,346 | 6,665 | 6,700 | (2 | ) | |||||||||||||||||
|
Total assets
|
6,834 | 6,778 | 6,648 | 6,993 | 7,045 | (3 | ) | |||||||||||||||||
|
Deposits
|
5,946 | 5,873 | 5,789 | 5,853 | 6,028 | (1 | ) | |||||||||||||||||
|
Shareholders’ equity
|
588 | 585 | 582 | 583 | 577 | 2 | ||||||||||||||||||
|
Common shares - basic
(thousands)
|
58,081 | 57,971 | 57,880 | 57,840 | 57,764 | |||||||||||||||||||
|
Common shares - diluted
(thousands)
|
58,081 | 57,971 | 57,880 | 57,840 | 57,764 | |||||||||||||||||||
|
AT PERIOD END
($ in millions)
|
||||||||||||||||||||||||
|
Loans *
|
$ | 4,194 | $ | 4,175 | $ | 4,138 | $ | 4,119 | $ | 4,128 | 2 | |||||||||||||
|
Investment securities
|
2,141 | 2,079 | 2,025 | 1,984 | 2,202 | (3 | ) | |||||||||||||||||
|
Total assets
|
6,849 | 6,802 | 6,699 | 6,737 | 7,174 | (5 | ) | |||||||||||||||||
|
Deposits
|
6,026 | 5,952 | 5,823 | 5,822 | 6,001 | — | ||||||||||||||||||
|
Shareholders’ equity
|
592 | 581 | 585 | 576 | 580 | 2 | ||||||||||||||||||
|
Common shares outstanding
(thousands)
|
57,767 | 57,741 | 57,710 | 57,641 | 57,603 | |||||||||||||||||||
|
(1)
|
Net income available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss).
(2)
Excludes effect of acquisition related intangibles and associated amortization.
(3)
Annualized.
|
|
*
|
Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.
|
|
2013
|
2012 | |||||||||||||||||||||
|
(in thousands, except per share
|
First
|
Fourth
|
Third
|
Second
|
First
|
|||||||||||||||||
| data; taxable equivalent) |
|
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||||
|
Interest revenue reconciliation
|
||||||||||||||||||||||
|
Interest revenue - taxable equivalent
|
$ | 62,134 | $ | 64,450 | $ | 65,978 | $ | 66,780 | $ | 70,221 | ||||||||||||
|
Taxable equivalent adjustment
|
(365 | ) | (381 | ) | (419 | ) | (444 | ) | (446 | ) | ||||||||||||
|
Interest revenue (GAAP)
|
$ | 61,769 | $ | 64,069 | $ | 65,559 | $ | 66,336 | $ | 69,775 | ||||||||||||
|
Net interest revenue reconciliation
|
||||||||||||||||||||||
|
Net interest revenue - taxable equivalent
|
$ | 54,659 | $ | 56,028 | $ | 57,371 | $ | 56,836 | $ | 58,864 | ||||||||||||
|
Taxable equivalent adjustment
|
(365 | ) | (381 | ) | (419 | ) | (444 | ) | (446 | ) | ||||||||||||
|
Net interest revenue (GAAP)
|
$ | 54,294 | $ | 55,647 | $ | 56,952 | $ | 56,392 | $ | 58,418 | ||||||||||||
|
Total revenue reconciliation
|
||||||||||||||||||||||
|
Total operating revenue
|
$ | 56,485 | $ | 56,789 | $ | 55,635 | $ | 51,703 | $ | 59,243 | ||||||||||||
|
Taxable equivalent adjustment
|
(365 | ) | (381 | ) | (419 | ) | (444 | ) | (446 | ) | ||||||||||||
|
Total revenue (GAAP)
|
$ | 56,120 | $ | 56,408 | $ | 55,216 | $ | 51,259 | $ | 58,797 | ||||||||||||
|
Income before taxes reconciliation
|
||||||||||||||||||||||
|
Income before taxes
|
$ | 12,715 | $ | 6,063 | $ | 10,852 | $ | 7,393 | $ | 12,288 | ||||||||||||
|
Taxable equivalent adjustment
|
(365 | ) | (381 | ) | (419 | ) | (444 | ) | (446 | ) | ||||||||||||
|
Income before taxes (GAAP)
|
$ | 12,350 | $ | 5,682 | $ | 10,433 | $ | 6,949 | $ | 11,842 | ||||||||||||
|
Income tax expense reconciliation
|
||||||||||||||||||||||
|
Income tax expense
|
$ | 950 | $ | 802 | $ | 284 | $ | 894 | $ | 760 | ||||||||||||
|
Taxable equivalent adjustment
|
(365 | ) | (381 | ) | (419 | ) | (444 | ) | (446 | ) | ||||||||||||
|
Income tax expense (GAAP)
|
$ | 585 | $ | 421 | $ | (135 | ) | $ | 450 | $ | 314 | |||||||||||
|
Book value per common share reconciliation
|
||||||||||||||||||||||
|
Tangible book value per common share
|
$ | 6.76 | $ | 6.57 | $ | 6.64 | $ | 6.48 | $ | 6.54 | ||||||||||||
|
Effect of goodwill and other intangibles
|
.09 | .10 | .11 | .13 | .14 | |||||||||||||||||
|
Book value per common share (GAAP)
|
$ | 6.85 | $ | 6.67 | $ | 6.75 | $ | 6.61 | $ | 6.68 | ||||||||||||
|
Average equity to assets reconciliation
|
||||||||||||||||||||||
|
Tangible common equity to assets
|
5.66 | % | 5.67 | % | 5.73 | % | 5.45 | % | 5.33 | % | ||||||||||||
|
Effect of preferred equity
|
2.87 | 2.88 | 2.93 | 2.79 | 2.75 | |||||||||||||||||
|
Tangible equity to assets
|
8.53 | 8.55 | 8.66 | 8.24 | 8.08 | |||||||||||||||||
|
Effect of goodwill and other intangibles
|
.07 | .08 | .09 | .09 | .11 | |||||||||||||||||
|
Equity to assets (GAAP)
|
8.60 | % | 8.63 | % | 8.75 | % | 8.33 | % | 8.19 | % | ||||||||||||
|
Tangible common equity to risk-weighted assets reconciliation
|
||||||||||||||||||||||
|
Tangible common equity to risk-weighted assets
|
8.45 | % | 8.26 | % | 8.44 | % | 8.37 | % | 8.21 | % | ||||||||||||
|
Effect of other comprehensive income
|
.49 | .51 | .36 | .28 | .10 | |||||||||||||||||
|
Effect of trust preferred
|
1.15 | 1.15 | 1.17 | 1.19 | 1.15 | |||||||||||||||||
|
Effect of preferred equity
|
4.22 | 4.24 | 4.29 | 4.35 | 4.23 | |||||||||||||||||
|
Tier I capital ratio (Regulatory)
|
14.31 | % | 14.16 | % | 14.26 | % | 14.19 | % | 13.69 | % | ||||||||||||
| 2013 | 2012 | |||||||||||||||||||||||
|
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)
|
$ | 4,196,757 | $ | 50,999 | 4.93 | % | $ | 4,168,440 | $ | 55,842 | 5.39 | % | ||||||||||||
|
Taxable securities
(3)
|
2,119,085 | 9,753 | 1.84 | 2,127,794 | 12,754 | 2.40 | ||||||||||||||||||
|
Tax-exempt securities
(1)(3)
|
21,733 | 347 | 6.39 | 25,438 | 410 | 6.45 | ||||||||||||||||||
|
Federal funds sold and other interest-earning assets
|
209,674 | 1,035 | 1.97 | 377,988 | 1,215 | 1.29 | ||||||||||||||||||
|
Total interest-earning assets
|
6,547,249 | 62,134 | 3.84 | 6,699,660 | 70,221 | 4.21 | ||||||||||||||||||
|
Non-interest-earning assets:
|
||||||||||||||||||||||||
|
Allowance for loan losses
|
(110,941 | ) | (117,803 | ) | ||||||||||||||||||||
|
Cash and due from banks
|
64,294 | 54,664 | ||||||||||||||||||||||
|
Premises and equipment
|
169,280 | 174,849 | ||||||||||||||||||||||
|
Other assets
(3)
|
164,250 | 233,676 | ||||||||||||||||||||||
|
Total assets
|
$ | 6,834,132 | $ | 7,045,046 | ||||||||||||||||||||
|
Liabilities and Shareholders' Equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
NOW
|
$ | 1,303,308 | 454 | .14 | $ | 1,458,112 | 637 | .18 | ||||||||||||||||
|
Money market
|
1,257,409 | 562 | .18 | 1,069,658 | 641 | .24 | ||||||||||||||||||
|
Savings
|
234,110 | 36 | .06 | 205,402 | 37 | .07 | ||||||||||||||||||
|
Time less than $100,000
|
1,039,707 | 1,749 | .68 | 1,271,351 | 3,026 | .96 | ||||||||||||||||||
|
Time greater than $100,000
|
694,553 | 1,477 | .86 | 821,164 | 2,415 | 1.18 | ||||||||||||||||||
|
Brokered time deposits
|
175,128 | — | .00 | 161,335 | 718 | 1.79 | ||||||||||||||||||
|
Total interest-bearing deposits
|
4,704,215 | 4,278 | .37 | 4,987,022 | 7,474 | .60 | ||||||||||||||||||
|
Federal funds purchased and other borrowings
|
72,157 | 516 | 2.90 | 102,258 | 1,045 | 4.11 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
33,069 | 19 | .23 | 138,372 | 466 | 1.35 | ||||||||||||||||||
|
Long-term debt
|
124,816 | 2,662 | 8.65 | 120,237 | 2,372 | 7.93 | ||||||||||||||||||
|
Total borrowed funds
|
230,042 | 3,197 | 5.64 | 360,867 | 3,883 | 4.33 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
4,934,257 | 7,475 | .61 | 5,347,889 | 11,357 | .85 | ||||||||||||||||||
|
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Non-interest-bearing deposits
|
1,241,527 | 1,040,587 | ||||||||||||||||||||||
|
Other liabilities
|
70,839 | 79,612 | ||||||||||||||||||||||
|
Total liabilities
|
6,246,623 | 6,468,088 | ||||||||||||||||||||||
|
Shareholders' equity
|
587,509 | 576,958 | ||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$ | 6,834,132 | $ | 7,045,046 | ||||||||||||||||||||
|
Net interest revenue
|
$ | 54,659 | $ | 58,864 | ||||||||||||||||||||
|
Net interest-rate spread
|
3.23 | % | 3.36 | % | ||||||||||||||||||||
|
Net interest margin
(4)
|
3.38 | % | 3.53 | % | ||||||||||||||||||||
|
(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 $17.1 million in 2013 and $23.6 million in 2012 are included
in other assets for purposes of this presentation.
|
|
(4)
|
Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets.
|
|
Table 3 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
Three Months Ended March 31, 2013
|
||||||||||||
|
Compared to 2012
|
||||||||||||
|
Increase (decrease)
|
||||||||||||
|
Due to Changes in
|
||||||||||||
|
Volume
|
Rate
|
Total
|
||||||||||
|
Interest-earning assets:
|
||||||||||||
|
Loans
|
$ | 377 | $ | (5,220 | ) | $ | (4,843 | ) | ||||
|
Taxable securities
|
(52 | ) | (2,949 | ) | (3,001 | ) | ||||||
|
Tax-exempt securities
|
(59 | ) | (4 | ) | (63 | ) | ||||||
|
Federal funds sold and other interest-earning assets
|
(673 | ) | 493 | (180 | ) | |||||||
|
Total interest-earning assets
|
(407 | ) | (7,680 | ) | (8,087 | ) | ||||||
|
Interest-bearing liabilities:
|
||||||||||||
|
NOW accounts
|
(63 | ) | (120 | ) | (183 | ) | ||||||
|
Money market accounts
|
101 | (180 | ) | (79 | ) | |||||||
|
Savings deposits
|
5 | (6 | ) | (1 | ) | |||||||
|
Time deposits less than $100,000
|
(489 | ) | (788 | ) | (1,277 | ) | ||||||
|
Time deposits greater than $100,000
|
(335 | ) | (603 | ) | (938 | ) | ||||||
|
Brokered deposits
|
56 | (774 | ) | (718 | ) | |||||||
|
Total interest-bearing deposits
|
(725 | ) | (2,471 | ) | (3,196 | ) | ||||||
|
Federal funds purchased & other borrowings
|
(262 | ) | (267 | ) | (529 | ) | ||||||
|
Federal Home Loan Bank advances
|
(214 | ) | (233 | ) | (447 | ) | ||||||
|
Long-term debt
|
93 | 197 | 290 | |||||||||
|
Total borrowed funds
|
(383 | ) | (303 | ) | (686 | ) | ||||||
|
Total interest-bearing liabilities
|
(1,108 | ) | (2,774 | ) | (3,882 | ) | ||||||
|
Increase (decrease) in net interest revenue
|
$ | 701 | $ | (4,906 | ) | $ | (4,205 | ) | ||||
|
Table 4 - Fee Revenue
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
March 31,
|
Change
|
|||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||
|
Overdraft fees
|
$ | 2,991 | $ | 3,245 | $ | (254 | ) | (8 | ) | |||||||
|
Debit card fees
|
3,227 | 3,102 | 125 | 4 | ||||||||||||
|
Other service charges and fees
|
1,185 | 1,436 | (251 | ) | (17 | ) | ||||||||||
|
Service charges and fees
|
7,403 | 7,783 | (380 | ) | (5 | ) | ||||||||||
|
Mortgage loan and related fees
|
2,655 | 2,099 | 556 | 26 | ||||||||||||
|
Brokerage fees
|
767 | 813 | (46 | ) | (6 | ) | ||||||||||
|
Securities gains, net
|
116 | 557 | (441 | ) | ||||||||||||
|
Losses from prepayment of debt
|
— | (482 | ) | 482 | ||||||||||||
|
Hedge ineffectiveness
|
(85 | ) | 115 | (200 | ) | (174 | ) | |||||||||
|
Other
|
1,970 | 4,494 | (2,524 | ) | (56 | ) | ||||||||||
|
Total fee revenue
|
$ | 12,826 | $ | 15,379 | $ | (2,553 | ) | (17 | ) | |||||||
|
Table 5 - Operating Expenses
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
March 31,
|
Change
|
|||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||
|
Salaries and employee benefits
|
$ | 23,592 | $ | 25,225 | $ | (1,633 | ) | (6 | ) | |||||||
|
Communications and equipment
|
3,046 | 3,155 | (109 | ) | (3 | ) | ||||||||||
|
Occupancy
|
3,367 | 3,771 | (404 | ) | (11 | ) | ||||||||||
|
Advertising and public relations
|
938 | 846 | 92 | 11 | ||||||||||||
|
Postage, printing and supplies
|
863 | 979 | (116 | ) | (12 | ) | ||||||||||
|
Professional fees
|
2,366 | 1,975 | 391 | 20 | ||||||||||||
|
FDIC assessments and other regulatory charges
|
2,505 | 2,510 | (5 | ) | — | |||||||||||
|
Amortization of intangibles
|
705 | 732 | (27 | ) | (4 | ) | ||||||||||
|
Other
|
4,055 | 3,937 | 118 | 3 | ||||||||||||
|
Total excluding foreclosed property expenses
|
41,437 | 43,130 | (1,693 | ) | (4 | ) | ||||||||||
|
Net losses on sales of foreclosed properties
|
105 | 93 | 12 | |||||||||||||
|
Foreclosed property write downs
|
1,041 | 2,111 | (1,070 | ) | ||||||||||||
|
Foreclosed property maintenance expenses
|
1,187 | 1,621 | (434 | ) | (27 | ) | ||||||||||
|
Total operating expenses
|
$ | 43,770 | $ | 46,955 | $ | (3,185 | ) | (7 | ) | |||||||
|
Table 6 - Loans Outstanding (excludes loans covered by loss share agreement)
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2012
|
2012
|
2012
|
||||||||||
|
By Loan Type
|
||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,804,030 | $ | 1,813,365 | $ | 1,843,207 | ||||||
|
Commercial & industrial
|
453,764 | 458,246 | 439,496 | |||||||||
|
Commercial construction
|
152,410 | 154,769 | 167,122 | |||||||||
|
Total commercial
|
2,410,204 | 2,426,380 | 2,449,825 | |||||||||
|
Residential mortgage
|
1,245,975 | 1,214,203 | 1,131,248 | |||||||||
|
Residential construction
|
371,733 | 381,677 | 435,375 | |||||||||
|
Consumer installment
|
165,648 | 152,748 | 111,118 | |||||||||
|
Total loans
|
$ | 4,193,560 | $ | 4,175,008 | $ | 4,127,566 | ||||||
|
As a percentage of total loans:
|
||||||||||||
|
Commercial (secured by real estate)
|
43 | % | 43 | % | 44 | % | ||||||
|
Commercial & industrial
|
11 | 11 | 11 | |||||||||
|
Commercial construction
|
3 | 4 | 4 | |||||||||
|
Total commercial
|
57 | 58 | 59 | |||||||||
|
Residential mortgage
|
30 | 29 | 27 | |||||||||
|
Residential construction
|
9 | 9 | 11 | |||||||||
|
Consumer installment
|
4 | 4 | 3 | |||||||||
|
Total
|
100 | % | 100 | % | 100 | % | ||||||
|
By Geographic Location
|
||||||||||||
|
North Georgia
|
$ | 1,362,479 | $ | 1,363,723 | $ | 1,407,701 | ||||||
|
Atlanta MSA
|
1,316,961 | 1,287,909 | 1,238,622 | |||||||||
|
North Carolina
|
575,063 | 579,085 | 587,790 | |||||||||
|
Coastal Georgia
|
398,047 | 400,022 | 365,943 | |||||||||
|
Gainesville MSA
|
259,385 | 261,406 | 262,055 | |||||||||
|
East Tennessee
|
281,625 | 282,863 | 265,455 | |||||||||
|
Total loans
|
$ | 4,193,560 | $ | 4,175,008 | $ | 4,127,566 | ||||||
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||
|
2013
|
2012
|
2012
|
2012
|
2012
|
||||||||||||||||
|
By Category
|
||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 128,120 | $ | 117,543 | $ | 126,332 | $ | 148,418 | $ | 133,840 | ||||||||||
|
Commercial & industrial
|
20,320 | 18,477 | 18,740 | 15,916 | 17,217 | |||||||||||||||
|
Commercial construction
|
18,462 | 19,285 | 27,180 | 37,876 | 23,256 | |||||||||||||||
|
Total commercial
|
166,902 | 155,305 | 172,252 | 202,210 | 174,313 | |||||||||||||||
|
Residential mortgage
|
64,103 | 65,179 | 72,198 | 73,277 | 75,736 | |||||||||||||||
|
Residential construction
|
37,882 | 37,804 | 35,170 | 45,450 | 64,274 | |||||||||||||||
|
Consumer installment
|
2,794 | 3,653 | 2,886 | 2,706 | 2,610 | |||||||||||||||
|
Total
|
$ | 271,681 | $ | 261,941 | $ | 282,506 | $ | 323,643 | $ | 316,933 | ||||||||||
|
By Market
|
||||||||||||||||||||
|
North Georgia
|
$ | 107,798 | $ | 105,851 | $ | 116,871 | $ | 121,358 | $ | 131,253 | ||||||||||
|
Atlanta MSA
|
74,064 | 77,630 | 79,242 | 105,647 | 94,191 | |||||||||||||||
|
North Carolina
|
30,391 | 28,657 | 34,998 | 38,049 | 38,792 | |||||||||||||||
|
Coastal Georgia
|
17,496 | 17,421 | 12,998 | 20,164 | 19,342 | |||||||||||||||
|
Gainesville MSA
|
28,514 | 19,251 | 21,219 | 20,524 | 18,745 | |||||||||||||||
|
East Tennessee
|
13,418 | 13,131 | 17,178 | 17,901 | 14,610 | |||||||||||||||
|
Total loans
|
$ | 271,681 | $ | 261,941 | $ | 282,506 | $ | 323,643 | $ | 316,933 | ||||||||||
|
Three Months Ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Balance beginning of period
|
$ | 107,137 | $ | 114,468 | ||||
|
Provision for loan losses
|
11,000 | 15,000 | ||||||
|
Charge-offs:
|
||||||||
|
Commercial (secured by real estate)
|
5,454 | 3,928 | ||||||
|
Commercial & industrial
|
1,823 | 756 | ||||||
|
Commercial construction
|
45 | 364 | ||||||
|
Residential mortgage
|
2,356 | 5,767 | ||||||
|
Residential construction
|
2,982 | 5,629 | ||||||
|
Consumer installment
|
707 | 753 | ||||||
|
Total loans charged-off
|
13,367 | 17,197 | ||||||
|
Recoveries:
|
||||||||
|
Commercial (secured by real estate)
|
211 | 231 | ||||||
|
Commercial & industrial
|
322 | 87 | ||||||
|
Commercial construction
|
49 | 30 | ||||||
|
Residential mortgage
|
209 | 392 | ||||||
|
Residential construction
|
9 | 315 | ||||||
|
Consumer installment
|
183 | 275 | ||||||
|
Total recoveries
|
983 | 1,330 | ||||||
|
Net charge-offs
|
12,384 | 15,867 | ||||||
|
Balance end of period
|
$ | 105,753 | $ | 113,601 | ||||
|
Total loans: *
|
||||||||
|
At period-end
|
$ | 4,193,560 | $ | 4,127,566 | ||||
|
Average
|
4,166,225 | 4,117,635 | ||||||
|
Allowance as a percentage of period-end loans
|
2.52 | % | 2.75 | % | ||||
|
As a percentage of average loans (annualized):
|
||||||||
|
Net charge-offs
|
1.21 | 1.55 | ||||||
|
Provision for loan losses
|
1.07 | 1.47 | ||||||
|
Allowance as a percentage of non-performing loans
|
110 | 88 | ||||||
|
* Excludes loans covered by loss sharing agreements with the FDIC
|
||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Nonperforming loans*
|
$ | 96,006 | $ | 109,894 | $ | 129,704 | ||||||
|
Foreclosed properties (OREO)
|
16,734 | 18,264 | 31,887 | |||||||||
|
Total nonperforming assets
|
$ | 112,740 | $ | 128,158 | $ | 161,591 | ||||||
|
Nonperforming loans as a percentage of total loans
|
2.29 | % | 2.63 | % | 3.14 | % | ||||||
|
Nonperforming assets as a percentage of total loans and OREO
|
2.68 | 3.06 | 3.88 | |||||||||
|
Nonperforming assets as a percentage of total assets
|
1.65 | 1.88 | 2.25 | |||||||||
|
* There were no loans 90 days or more past due that were still accruing at period end.
|
|
Table 10 - Nonperforming Assets by Quarter
(1)
|
|
(in thousands)
|
|
March 31, 2013
|
December 31, 2012
|
March 31, 2012
|
||||||||||||||||||||||||||||||||||
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
||||||||||||||||||||||||||||
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
||||||||||||||||||||||||||||
|
BY CATEGORY
|
||||||||||||||||||||||||||||||||||||
|
Commercial (sec. by RE)
|
$ | 17,304 | $ | 5,584 | $ | 22,888 | $ | 22,148 | $ | 5,479 | $ | 27,627 | $ | 26,081 | $ | 10,808 | $ | 36,889 | ||||||||||||||||||
|
Commercial & industrial
|
29,545 | — | 29,545 | 31,817 | — | 31,817 | 36,314 | — | 36,314 | |||||||||||||||||||||||||||
|
Commercial construction
|
22,359 | 3,027 | 25,386 | 23,843 | 2,204 | 26,047 | 23,319 | 3,266 | 26,585 | |||||||||||||||||||||||||||
|
Total commercial
|
69,208 | 8,611 | 77,819 | 77,808 | 7,683 | 85,491 | 85,714 | 14,074 | 99,788 | |||||||||||||||||||||||||||
|
Residential mortgage
|
11,817 | 3,463 | 15,280 | 12,589 | 4,753 | 17,342 | 18,741 | 5,882 | 24,623 | |||||||||||||||||||||||||||
|
Residential construction
|
14,592 | 4,660 | 19,252 | 18,702 | 5,828 | 24,530 | 24,341 | 11,931 | 36,272 | |||||||||||||||||||||||||||
|
Consumer installment
|
389 | — | 389 | 795 | — | 795 | 908 | — | 908 | |||||||||||||||||||||||||||
|
Total NPAs
|
$ | 96,006 | $ | 16,734 | $ | 112,740 | $ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 129,704 | $ | 31,887 | $ | 161,591 | ||||||||||||||||||
|
Balance as a % of
Unpaid Principal |
66.3 | % | 45.0 | % | 62.0 | % | 69.5 | % | 39.7 | % | 62.8 | % | 70.6 | % | 36.1 | % | 59.4 | % | ||||||||||||||||||
|
BY MARKET
|
||||||||||||||||||||||||||||||||||||
|
North Georgia
|
$ | 63,210 | $ | 6,616 | $ | 69,826 | $ | 69,950 | $ | 8,219 | $ | 78,169 | $ | 81,117 | $ | 14,559 | $ | 95,676 | ||||||||||||||||||
|
Atlanta MSA
|
17,380 | 3,524 | 20,904 | 18,556 | 3,442 | 21,998 | 22,321 | 7,647 | 29,968 | |||||||||||||||||||||||||||
|
North Carolina
|
8,519 | 2,533 | 11,052 | 11,014 | 2,579 | 13,593 | 15,765 | 4,650 | 20,415 | |||||||||||||||||||||||||||
|
Coastal Georgia
|
3,523 | 1,449 | 4,972 | 3,810 | 1,609 | 5,419 | 5,622 | 1,268 | 6,890 | |||||||||||||||||||||||||||
|
Gainesville MSA
|
911 | 370 | 1,281 | 903 | 556 | 1,459 | 2,210 | 3,387 | 5,597 | |||||||||||||||||||||||||||
|
East Tennessee
|
2,463 | 2,242 | 4,705 | 5,661 | 1,859 | 7,520 | 2,669 | 376 | 3,045 | |||||||||||||||||||||||||||
|
Total NPAs
|
$ | 96,006 | $ | 16,734 | $ | 112,740 | $ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 129,704 | $ | 31,887 | $ | 161,591 | ||||||||||||||||||
|
(1)
Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
|
First Quarter 2013
(1)
|
Fourth Quarter 2012
(1)
|
First Quarter 2012
(1)
|
||||||||||||||||||||||||||||||||||
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
||||||||||||||||||||||||||||
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
||||||||||||||||||||||||||||
|
Beginning Balance
|
$ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 115,001 | $ | 26,958 | $ | 141,959 | $ | 127,479 | $ | 32,859 | $ | 160,338 | ||||||||||||||||||
|
Loans placed on non-accrual
(2)
|
9,665 | — | 9,665 | 20,211 | — | 20,211 | 32,437 | — | 32,437 | |||||||||||||||||||||||||||
|
Payments received
|
(6,809 | ) | — | (6,809 | ) | (6,458 | ) | — | (6,458 | ) | (5,945 | ) | — | (5,945 | ) | |||||||||||||||||||||
|
Loan charge-offs
|
(10,456 | ) | — | (10,456 | ) | (11,722 | ) | — | (11,722 | ) | (14,733 | ) | — | (14,733 | ) | |||||||||||||||||||||
|
Foreclosures
|
(6,288 | ) | 6,288 | — | (7,138 | ) | 7,138 | — | (9,534 | ) | 9,534 | — | ||||||||||||||||||||||||
|
Capitalized costs
|
— | 54 | 54 | — | 201 | 201 | — | 329 | 329 | |||||||||||||||||||||||||||
|
Note / property sales
|
— | (6,726 | ) | (6,726 | ) | — | (12,845 | ) | (12,845 | ) | — | (8,631 | ) | (8,631 | ) | |||||||||||||||||||||
|
Write downs
|
— | (1,041 | ) | (1,041 | ) | — | (1,438 | ) | (1,438 | ) | — | (2,111 | ) | (2,111 | ) | |||||||||||||||||||||
|
Net losses on sales
|
— | (105 | ) | (105 | ) | — | (1,750 | ) | (1,750 | ) | — | (93 | ) | (93 | ) | |||||||||||||||||||||
|
Ending Balance
|
$ | 96,006 | $ | 16,734 | $ | 112,740 | $ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 129,704 | $ | 31,887 | $ | 161,591 | ||||||||||||||||||
| Table 12 - Interest Sensitivity | ||||||||||||||||
|
Increase (Decrease) in Net Interest Revenue
from Base Scenario at |
||||||||||||||||
|
March 31,
|
||||||||||||||||
|
2013
|
2012
|
|||||||||||||||
|
Change in Rates
|
Shock
|
Ramp
|
Shock
|
Ramp
|
||||||||||||
|
200 basis point increase
|
2.9 | % | 3.9 | % | 4.7 | % | 1.1 | % | ||||||||
|
25 basis point decrease
|
(1.4 | ) | (1.4 | ) | (0.5 | ) | (0.5 | ) | ||||||||
| Hedge | Current | Trade | Effective | Maturity |
Fair Value
(Q)
|
||||||||||||||||||||
|
Type of Instrument
|
Designation
|
Hedged Item
|
Notional
|
Date
|
Date
|
Date |
Pay Rate
|
Receive Rate
|
Asset
|
Liability
|
|||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
$ | 15,000 |
10/12/11
|
11/10/11
|
11/10/31
|
3 mo. LIBOR - 60 bps
|
(A)
|
$ | — | $ | 572 | ||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
17,000 |
02/14/12
|
02/27/12
|
08/27/27
|
3 mo. LIBOR - 45 bps
|
(B)
|
— | 45 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
15,500 |
03/05/12
|
03/23/12
|
09/23/27
|
3 mo. LIBOR - 45 bps
|
(C)
|
— | 62 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,500 |
05/16/12
|
06/08/12
|
06/08/32
|
3 mo. LIBOR - 43 bps
|
(D)
|
— | 230 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
13,000 |
06/12/12
|
06/28/12
|
06/28/32
|
3 mo. LIBOR - 38.5 bps
|
(E)
|
— | 331 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,500 |
07/03/12
|
07/27/12
|
07/27/32
|
3 mo. LIBOR - 38.5 bps
|
(F)
|
— | 337 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000 |
08/01/12
|
08/23/12
|
08/23/32
|
3 mo. LIBOR - 38.25 bps
|
(G)
|
— | 524 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
10,000 |
08/29/12
|
09/24/12
|
09/24/12
|
3 mo. LIBOR - 38 bps
|
(H)
|
— | 326 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000 |
10/05/12
|
10/19/12
|
11/19/32
|
3 mo. LIBOR - 38 bps
|
(I)
|
— | 413 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000 |
10/15/12
|
11/08/12
|
11/08/32
|
3 mo. LIBOR - 40 bps
|
(J)
|
— | 510 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,500 |
11/14/12
|
11/30/12
|
11/30/32
|
3 mo. LIBOR - 38 bps
|
(K)
|
— | 642 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000 |
11/28/12
|
12/27/12
|
12/27/32
|
3 mo. LIBOR - 38 bps
|
(L)
|
— | 611 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
10,000 |
12/27/12
|
01/25/13
|
12/25/28
|
3 mo. LIBOR - 20.5 bps
|
(M)
|
— | 295 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
13,000 |
01/17/13
|
02/15/13
|
02/15/23
|
3 mo. LIBOR - 20 bps
|
(N)
|
— | 206 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
10,000 |
01/25/13
|
02/28/13
|
02/28/28
|
3 mo. LIBOR - 20.5 bps
|
(O)
|
— | 222 | |||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
10,000 |
01/25/13
|
02/21/13
|
02/21/18
|
3 mo. LIBOR - 20.5 bps
|
(P)
|
— | 58 | |||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
11,000 |
03/13/13
|
03/18/13
|
02/13/23
|
3.45000% |
3 mo. LIBOR
|
— | 272 | |||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000 |
03/15/13
|
03/20/13
|
02/09/23
|
3.10000% |
3 mo. LIBOR
|
21 | — | |||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Short-Term, Fixed Rate Debt
|
50,000 |
04/02/12
|
04/07/14
|
04/07/17
|
1.69500% |
3 mo. LIBOR
|
— | 1,318 | |||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Short-Term, Fixed Rate Debt
|
50,000 |
04/02/12
|
04/21/14
|
04/21/17
|
1.72125% |
3 mo. LIBOR
|
— | 1,333 | |||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Short-Term, Fixed Rate Debt
|
100,000 |
04/10/12
|
03/03/14
|
03/01/17
|
1.43750% |
3 mo. LIBOR
|
— | 1,963 | |||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Money Market Deposts
|
100,000 |
05/02/12
|
05/01/14
|
05/01/19
|
1.88750% |
1 mo. LIBOR
|
— | 2,671 | |||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Money Market Deposts
|
100,000 |
05/31/12
|
07/01/14
|
07/01/18
|
1.39250% |
1 mo. LIBOR
|
— | 1,023 | |||||||||||||||
|
Total Hedging Positions
|
$ | 620,000 | $ | 21 | $ | 13,964 | |||||||||||||||||||
|
Table 14 - Stock Price Information
|
||||||||||||||||||||||||||||||||
| 2013 | 2012 | |||||||||||||||||||||||||||||||
|
Avg Daily
|
Avg Daily
|
|||||||||||||||||||||||||||||||
|
High
|
Low
|
Close
|
Volume
|
High
|
Low
|
Close
|
Volume
|
|||||||||||||||||||||||||
|
First quarter
|
$ | 11.57 | $ | 9.59 | $ | 11.34 | 195,803 | $ | 10.30 | $ | 6.37 | $ | 9.75 | 142,987 | ||||||||||||||||||
|
Second quarter
|
9.77 | 7.76 | 8.57 | 145,132 | ||||||||||||||||||||||||||||
|
Third quarter
|
8.82 | 6.12 | 8.39 | 329,475 | ||||||||||||||||||||||||||||
|
Fourth quarter
|
9.49 | 8.01 | 9.44 | 202,871 | ||||||||||||||||||||||||||||
|
Regulatory
|
United Community Banks, Inc.
|
|||||||||||||||||||||||||||||||
|
Guidelines
|
(Consolidated)
|
United Community Bank
|
||||||||||||||||||||||||||||||
|
Well
|
March 31,
|
December 31,
|
March 31,
|
March 31,
|
December 31,
|
March 31,
|
||||||||||||||||||||||||||
|
Minimum
|
Capitalized
|
2013
|
2012
|
2012
|
2013
|
2012
|
2012
|
|||||||||||||||||||||||||
|
Risk-based ratios:
|
||||||||||||||||||||||||||||||||
|
Tier I capital
|
4.0 | % | 6.0 | % | 14.31 | % | 14.16 | % | 13.68 | % | 14.72 | % | 14.48 | % | 13.70 | % | ||||||||||||||||
|
Total capital
|
8.0 | 10.0 | 15.87 | 15.73 | 15.41 | 15.98 | 15.74 | 14.96 | ||||||||||||||||||||||||
|
Leverage ratio
|
3.0 | 5.0 | 9.71 | 9.64 | 8.94 | 10.00 | 9.86 | 8.96 | ||||||||||||||||||||||||
|
Tier I capital
|
$ | 663,415 | $ | 652,692 | $ | 629,411 | $ | 681,843 | $ | 666,585 | $ | 629,082 | ||||||||||||||||||||
|
Total capital
|
735,965 | 724,915 | 708,595 | 740,329 | 724,738 | 687,190 | ||||||||||||||||||||||||||
| Exhibit No. |
Description
|
|
|
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.
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
UNITED COMMUNITY BANKS, INC.
|
|
|
/s/ Jimmy C. Tallent
|
|
|
Jimmy C. Tallent
|
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
/s/ Rex S. Schuette
|
|
|
Rex S. Schuette
|
|
|
Executive Vice President and
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
/s/ Alan H. Kumler
|
|
|
Alan H. Kumler
|
|
|
Senior Vice President and Controller
|
|
|
(Principal Accounting Officer)
|
|
|
Date: May 9, 2013
|
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 |
|---|