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)
|
| (706) 781-2265 |
|
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.
|
|||
|
Consolidated Statement of Income (unaudited) for the Three and Nine Months Ended September 30, 2013 and 2012
|
3
|
|||
|
Consolidated Statement of Comprehensive Income (unaudited) for the Three and Nine Months Ended September 30, 2013 and 2012
|
4
|
|||
|
Consolidated Balance Sheet (unaudited) at September 30, 2013, December 31, 2012 and September 30, 2012
|
5
|
|||
|
Consolidated Statement of Changes in Shareholders’ Equity (unaudited) for the Nine Months Ended September 30, 2013 and 2012
|
6
|
|||
|
Consolidated Statement of Cash Flows (unaudited) for the Nine Months Ended September 30, 2013 and 2012
|
7
|
|||
|
Notes to Consolidated Financial Statements
|
8
|
|||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
38
|
||
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
61
|
||
|
Item 4.
|
Controls and Procedures.
|
61
|
||
|
PART II - Other Information
|
||||
|
Item 1.
|
Legal Proceedings.
|
62
|
||
|
Item 1A.
|
Risk Factors.
|
62
|
||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
62
|
||
|
Item 3.
|
Defaults Upon Senior Securities.
|
62
|
||
|
Item 4.
|
Mine Safety Disclosures.
|
62
|
||
|
Item 5.
|
Other Information.
|
62
|
||
|
Item 6.
|
Exhibits.
|
63
|
||
| 2 |
|
UNITED COMMUNITY BANKS, INC.
|
||||||||||||||||
|
Consolidated Statement of Income
(Unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
(in thousands, except per share data)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Interest revenue:
|
||||||||||||||||
|
Loans, including fees
|
$ | 50,114 | $ | 53,868 | $ | 151,776 | $ | 163,805 | ||||||||
|
Investment securities, including tax exempt of $202, $225, $624 and $737
|
9,872 | 10,706 | 29,518 | 34,772 | ||||||||||||
|
Deposits in banks and short-term investments
|
1,007 | 985 | 2,793 | 3,093 | ||||||||||||
|
Total interest revenue
|
60,993 | 65,559 | 184,087 | 201,670 | ||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposits:
|
||||||||||||||||
|
NOW
|
413 | 447 | 1,286 | 1,587 | ||||||||||||
|
Money market
|
545 | 599 | 1,641 | 1,901 | ||||||||||||
|
Savings
|
37 | 37 | 109 | 112 | ||||||||||||
|
Time
|
2,486 | 4,612 | 8,636 | 15,844 | ||||||||||||
|
Total deposit interest expense
|
3,481 | 5,695 | 11,672 | 19,444 | ||||||||||||
|
Short-term borrowings
|
525 | 514 | 1,563 | 2,463 | ||||||||||||
|
Federal Home Loan Bank advances
|
16 | 26 | 65 | 882 | ||||||||||||
|
Long-term debt
|
3,003 | 2,372 | 8,331 | 7,119 | ||||||||||||
|
Total interest expense
|
7,025 | 8,607 | 21,631 | 29,908 | ||||||||||||
|
Net interest revenue
|
53,968 | 56,952 | 162,456 | 171,762 | ||||||||||||
|
Provision for loan losses
|
3,000 | 15,500 | 62,500 | 48,500 | ||||||||||||
|
Net interest revenue after provision for loan losses
|
50,968 | 41,452 | 99,956 | 123,262 | ||||||||||||
|
Fee revenue:
|
||||||||||||||||
|
Service charges and fees
|
8,456 | 7,696 | 23,831 | 23,295 | ||||||||||||
|
Mortgage loan and other related fees
|
2,554 | 2,800 | 8,212 | 7,221 | ||||||||||||
|
Brokerage fees
|
1,274 | 709 | 3,104 | 2,331 | ||||||||||||
|
Securities gains, net
|
- | - | 116 | 7,047 | ||||||||||||
|
Loss from prepayment of debt
|
- | - | - | (6,681 | ) | |||||||||||
|
Other
|
1,860 | 2,559 | 8,019 | 8,797 | ||||||||||||
|
Total fee revenue
|
14,144 | 13,764 | 43,282 | 42,010 | ||||||||||||
|
Total revenue
|
65,112 | 55,216 | 143,238 | 165,272 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Salaries and employee benefits
|
23,090 | 22,918 | 71,416 | 72,440 | ||||||||||||
|
Communications and equipment
|
3,305 | 3,254 | 9,819 | 9,620 | ||||||||||||
|
Occupancy
|
3,379 | 3,539 | 10,195 | 10,849 | ||||||||||||
|
Advertising and public relations
|
962 | 934 | 2,937 | 2,868 | ||||||||||||
|
Postage, printing and supplies
|
644 | 954 | 2,401 | 2,849 | ||||||||||||
|
Professional fees
|
2,650 | 2,180 | 7,515 | 6,107 | ||||||||||||
|
Foreclosed property
|
194 | 3,706 | 7,678 | 9,382 | ||||||||||||
|
FDIC assessments and other regulatory charges
|
2,405 | 2,537 | 7,415 | 7,592 | ||||||||||||
|
Amortization of intangibles
|
427 | 728 | 1,623 | 2,190 | ||||||||||||
|
Other
|
3,041 | 4,033 | 11,691 | 12,151 | ||||||||||||
|
Total operating expenses
|
40,097 | 44,783 | 132,690 | 136,048 | ||||||||||||
|
Net income before income taxes
|
25,015 | 10,433 | 10,548 | 29,224 | ||||||||||||
|
Income tax expense (benefit)
|
9,515 | (135 | ) | (246,681 | ) | 629 | ||||||||||
|
Net income
|
15,500 | 10,568 | 257,229 | 28,595 | ||||||||||||
|
Preferred stock dividends and discount accretion
|
3,059 | 3,041 | 9,166 | 9,103 | ||||||||||||
|
Net income available to common shareholders
|
$ | 12,441 | $ | 7,527 | $ | 248,063 | $ | 19,492 | ||||||||
|
Earnings per common share
|
||||||||||||||||
|
Basic
|
$ | .21 | $ | .13 | $ | 4.24 | $ | .34 | ||||||||
|
Diluted
|
.21 | .13 | 4.24 | .34 | ||||||||||||
|
Weighted average common shares outstanding
|
||||||||||||||||
|
Basic
|
59,100 | 57,880 | 58,443 | 57,826 | ||||||||||||
|
Diluted
|
59,202 | 57,880 | 58,444 | 57,826 | ||||||||||||
| 3 |
|
UNITED COMMUNITY BANKS, INC.
|
||||||||||||||||||||||||
|
Consolidated Statement of Comprehensive Income
(Unaudited)
|
||||||||||||||||||||||||
|
(in thousands)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2013
|
Before-
tax Amount |
Tax
(Expense) Benefit |
Net of Tax
Amount |
Before-
tax Amount |
Tax
(Expense) Benefit |
Net of Tax
Amount |
||||||||||||||||||
|
Net (loss) income
|
$ | 25,015 | $ | (9,515 | ) | $ | 15,500 | $ | 10,548 | $ | 246,681 | $ | 257,229 | |||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||
|
Unrealized (losses) gains on available-for-sale securities:
|
||||||||||||||||||||||||
|
Unrealized holding gains (losses) arising during period
|
(13,215 | ) | 4,971 | (8,244 | ) | (26,932 | ) | 10,148 | (16,784 | ) | ||||||||||||||
|
Reclassification adjustment for gains included in net income
|
- | - | - | (116 | ) | 45 | (71 | ) | ||||||||||||||||
|
Adjustment of valuation allowance for the change in deferred taxes arising from
unrealized gains and losses on available-for-sale securities and release of
valuation allowance
|
- | - | - | - | (2,950 | ) | (2,950 | ) | ||||||||||||||||
|
Net unrealized gains (losses)
|
(13,215 | ) | 4,971 | (8,244 | ) | (27,048 | ) | 7,243 | (19,805 | ) | ||||||||||||||
|
Amortization of gains included in net income on available-for-sale securities transferred to
held-to-maturity
|
(214 | ) | 82 | (132 | ) | (804 | ) | 309 | (495 | ) | ||||||||||||||
|
Adjustment of 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 and release of valuation allowance
|
- | - | - | - | 1,293 | 1,293 | ||||||||||||||||||
|
Net unrealized losses
|
(214 | ) | 82 | (132 | ) | (804 | ) | 1,602 | 798 | |||||||||||||||
|
Amounts reclassified into net income on cash flow hedges
|
(58 | ) | 23 | (35 | ) | (902 | ) | 351 | (551 | ) | ||||||||||||||
|
Unrealized losses on derivative financial instruments accounted for as cash flow hedges
|
(3,369 | ) | 1,321 | (2,048 | ) | 8,733 | (3,386 | ) | 5,347 | |||||||||||||||
|
Adjustment of 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
and release of valuation allowance
|
- | - | - | 13,698 | 13,698 | |||||||||||||||||||
|
Net unrealized losses
|
(3,427 | ) | 1,344 | (2,083 | ) | 7,831 | 10,663 | 18,494 | ||||||||||||||||
|
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
|
133 | (52 | ) | 81 | 398 | (155 | ) | 243 | ||||||||||||||||
|
Net defined benefit pension plan activity
|
133 | (52 | ) | 81 | (17 | ) | 6 | (11 | ) | |||||||||||||||
|
Total other comprehensive income (loss)
|
(16,723 | ) | 6,345 | (10,378 | ) | (20,038 | ) | 19,514 | (524 | ) | ||||||||||||||
|
Comprehensive income
|
$ | 8,292 | $ | (3,170 | ) | $ | 5,122 | $ | (9,490 | ) | $ | 266,195 | $ | 256,705 | ||||||||||
|
2012
|
||||||||||||||||||||||||
|
Net income
|
$ | 10,433 | $ | 135 | $ | 10,568 | $ | 29,224 | $ | (629 | ) | $ | 28,595 | |||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||
|
Unrealized (losses) gains on available-for-sale securities:
|
||||||||||||||||||||||||
|
Unrealized holding gains (losses) arising during period
|
5,813 | (2,139 | ) | 3,674 | 6,737 | (2,415 | ) | 4,322 | ||||||||||||||||
|
Reclassification adjustment for gains included in net income
|
- | - | - | (7,047 | ) | 2,631 | (4,416 | ) | ||||||||||||||||
|
Valuation allowance for the change in deferred taxes arising from unrealized gains and
losses on available-for-sale securities
|
- | 2,139 | 2,139 | - | (216 | ) | (216 | ) | ||||||||||||||||
|
Net unrealized gains (losses)
|
5,813 | - | 5,813 | (310 | ) | - | (310 | ) | ||||||||||||||||
|
Amortization of gains included in net income on available-for-sale securities transferred to
held-to-maturity
|
(499 | ) | 189 | (310 | ) | (1,312 | ) | 497 | (815 | ) | ||||||||||||||
|
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
|
- | (189 | ) | (189 | ) | - | (497 | ) | (497 | ) | ||||||||||||||
|
Net unrealized losses
|
(499 | ) | - | (499 | ) | (1,312 | ) | - | (1,312 | ) | ||||||||||||||
|
Amortization of gains included in net income on terminated derivative financial instruments
that were previously accounted for as cash flow hedges
|
(763 | ) | 297 | (466 | ) | (3,077 | ) | 1,197 | (1,880 | ) | ||||||||||||||
|
Unrealized losses on derivative financial instruments accounted for as cash flow hedges
|
(3,943 | ) | 1,534 | (2,409 | ) | (8,798 | ) | 3,422 | (5,376 | ) | ||||||||||||||
|
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
|
- | (1,831 | ) | (1,831 | ) | - | (4,619 | ) | (4,619 | ) | ||||||||||||||
|
Net unrealized losses
|
(4,706 | ) | - | (4,706 | ) | (11,875 | ) | - | (11,875 | ) | ||||||||||||||
|
Net actuarial loss on defined benefit pension plan
|
- | - | - | - | - | - | ||||||||||||||||||
|
Amortization of prior service cost and actuarial losses included in net periodic pension cost
for defined benefit pension plan
|
154 | (60 | ) | 94 | 462 | (180 | ) | 282 | ||||||||||||||||
|
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
|
- | 60 | 60 | - | 180 | 180 | ||||||||||||||||||
|
Net defined benefit pension plan activity
|
154 | - | 154 | 462 | - | 462 | ||||||||||||||||||
|
Total other comprehensive income (loss)
|
762 | - | 762 | (13,035 | ) | - | (13,035 | ) | ||||||||||||||||
|
Comprehensive income
|
$ | 11,195 | $ | 135 | $ | 11,330 | $ | 16,189 | $ | (629 | ) | $ | 15,560 | |||||||||||
|
See accompanying notes to consolidated financial statements.
|
||||||||||||||||||||||||
| 4 |
|
UNITED COMMUNITY BANKS, INC.
|
||||||||||||
|
Consolidated Balance Sheet
(Unaudited)
|
||||||||||||
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
(in thousands, except share and per share data)
|
2013
|
2012
|
2012
|
|||||||||
|
ASSETS
|
||||||||||||
|
Cash and due from banks
|
$ | 70,986 | $ | 66,536 | $ | 57,270 | ||||||
|
Interest-bearing deposits in banks
|
131,147 | 124,613 | 119,355 | |||||||||
|
Short-term investments
|
62,000 | 60,000 | 45,000 | |||||||||
|
Cash and cash equivalents
|
264,133 | 251,149 | 221,625 | |||||||||
|
Securities available for sale
|
1,963,424 | 1,834,593 | 1,761,994 | |||||||||
|
Securities held to maturity (fair value $214,651, $261,131 and $281,336)
|
205,613 | 244,184 | 262,648 | |||||||||
|
Mortgage loans held for sale
|
11,987 | 28,821 | 30,571 | |||||||||
|
Loans, net of unearned income
|
4,267,067 | 4,175,008 | 4,137,845 | |||||||||
|
Less allowance for loan losses
|
(80,372 | ) | (107,137 | ) | (107,642 | ) | ||||||
|
Loans, net
|
4,186,695 | 4,067,871 | 4,030,203 | |||||||||
|
Assets covered by loss sharing agreements with the FDIC
|
31,207 | 47,467 | 53,070 | |||||||||
|
Premises and equipment, net
|
165,993 | 168,920 | 170,532 | |||||||||
|
Bank owned life insurance
|
80,537 | 81,867 | 81,574 | |||||||||
|
Accrued interest receivable
|
18,199 | 18,659 | 19,133 | |||||||||
|
Other intangible assets
|
3,888 | 5,510 | 6,237 | |||||||||
|
Foreclosed property
|
4,467 | 18,264 | 26,958 | |||||||||
|
Net deferred tax asset
|
269,784 | - | - | |||||||||
|
Other assets
|
37,366 | 34,954 | 34,690 | |||||||||
|
Total assets
|
$ | 7,243,293 | $ | 6,802,259 | $ | 6,699,235 | ||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
|
Liabilities:
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Demand
|
$ | 1,418,782 | $ | 1,252,605 | $ | 1,210,703 | ||||||
|
NOW
|
1,279,134 | 1,316,453 | 1,184,341 | |||||||||
|
Money market
|
1,197,495 | 1,149,912 | 1,126,312 | |||||||||
|
Savings
|
249,044 | 227,308 | 222,431 | |||||||||
|
Time:
|
||||||||||||
|
Less than $100,000
|
925,089 | 1,055,271 | 1,123,672 | |||||||||
|
Greater than $100,000
|
624,019 | 705,558 | 731,766 | |||||||||
|
Brokered
|
419,344 | 245,033 | 223,474 | |||||||||
|
Total deposits
|
6,112,907 | 5,952,140 | 5,822,699 | |||||||||
|
Short-term borrowings
|
53,769 | 52,574 | 53,243 | |||||||||
|
Federal Home Loan Bank advances
|
125 | 40,125 | 50,125 | |||||||||
|
Long-term debt
|
129,865 | 124,805 | 120,285 | |||||||||
|
Unsettled securities purchases
|
11,610 | - | 24,319 | |||||||||
|
Accrued expenses and other liabilities
|
82,800 | 51,210 | 43,309 | |||||||||
|
Total liabilities
|
6,391,076 | 6,220,854 | 6,113,980 | |||||||||
|
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
|
179,714 | 178,557 | 178,183 | |||||||||
|
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;
|
||||||||||||
|
45,222,839, 42,423,870 and 42,393,319 shares issued and outstanding
|
45,223 | 42,424 | 42,393 | |||||||||
|
Common stock, non-voting, $1 par value; 30,000,000 shares authorized;
|
||||||||||||
|
14,189,006, 15,316,794 and 15,316,794 shares issued and outstanding
|
14,189 | 15,317 | 15,317 | |||||||||
|
Common stock issuable; 242,262, 133,238 and 129,270 shares
|
3,979 | 3,119 | 3,247 | |||||||||
|
Capital surplus
|
1,077,536 | 1,057,951 | 1,056,998 | |||||||||
|
Accumulated deficit
|
(461,090 | ) | (709,153 | ) | (711,369 | ) | ||||||
|
Accumulated other comprehensive loss
|
(24,164 | ) | (23,640 | ) | (16,344 | ) | ||||||
|
Total shareholders' equity
|
852,217 | 581,405 | 585,255 | |||||||||
|
Total liabilities and shareholders' equity
|
$ | 7,243,293 | $ | 6,802,259 | $ | 6,699,235 | ||||||
| 5 |
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Non-Voting
|
Common
|
Other
|
|||||||||||||||||||||||||||||||||||||
| (in thousands, except share and per share data) |
Series
|
Series
|
Series
|
Common
|
Common
|
Stock
|
Capital
|
Accumulated
|
Comprehensive
|
|||||||||||||||||||||||||||||||
| A | B | D |
Stock
|
Stock
|
Issuable
|
Surplus
|
Deficit
|
Income (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
|
28,595 | 28,595 | ||||||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
(13,035 | ) | (13,035 | ) | ||||||||||||||||||||||||||||||||||||
|
Common stock issued to
dividend reinvestment plan
and employee benefit plans
(87,086 shares)
|
86 | 616 | 702 | |||||||||||||||||||||||||||||||||||||
|
Conversion of non-voting
common stock to voting common stock (597,415 shares)
|
597 | (597 | ) | - | ||||||||||||||||||||||||||||||||||||
|
Amortization of stock options
and restricted stock awards
|
1,412 | 1,412 | ||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock
(59,081 shares issued, 36,673 shares deferred)
|
60 | 155 | (257 | ) | (42 | ) | ||||||||||||||||||||||||||||||||||
|
Deferred compensation plan,
net, including dividend equivalents
|
149 | 149 | ||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
compensation plan (2,637 shares)
|
3 | (290 | ) | 287 | - | |||||||||||||||||||||||||||||||||||
|
Preferred stock dividends:
|
||||||||||||||||||||||||||||||||||||||||
|
Series A
|
(9 | ) | (9 | ) | ||||||||||||||||||||||||||||||||||||
|
Series B
|
1,091 | (7,841 | ) | (6,750 | ) | |||||||||||||||||||||||||||||||||||
|
Series D
|
(1,253 | ) | (1,253 | ) | ||||||||||||||||||||||||||||||||||||
|
Balance, September 30, 2012
|
$ | 217 | $ | 178,183 | $ | 16,613 | $ | 42,393 | $ | 15,317 | $ | 3,247 | $ | 1,056,998 | $ | (711,369 | ) | $ | (16,344 | ) | $ | 585,255 | ||||||||||||||||||
|
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
|
257,229 | 257,229 | ||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
(524 | ) | (524 | ) | ||||||||||||||||||||||||||||||||||||
|
Common stock issued to
dividend reinvestment plan and to employee benefit plans (49,830 shares)
|
50 | 532 | 582 | |||||||||||||||||||||||||||||||||||||
|
Conversion of non-voting
common stock to voting (1,127,788 shares)
|
1,128 | (1,128 | ) | - | ||||||||||||||||||||||||||||||||||||
|
Warrant exercise
(1,551,126 shares)
|
1,551 | 17,838 | 19,389 | |||||||||||||||||||||||||||||||||||||
|
Amortization of stock options
and restricted stock awards
|
2,168 | 2,168 | ||||||||||||||||||||||||||||||||||||||
|
Vesting of restricted stock,
net of shares surrendered to cover payroll taxes (51,995 shares issued, 115,664 shares deferred)
|
52 | 1,693 | (1,900 | ) | (155 | ) | ||||||||||||||||||||||||||||||||||
|
Deferred compensation plan,
net, including dividend equivalents
|
132 | 132 | ||||||||||||||||||||||||||||||||||||||
|
Shares issued from deferred
compensation plan (18,230 shares)
|
18 | (965 | ) | 947 | - | |||||||||||||||||||||||||||||||||||
|
Preferred stock dividends:
|
||||||||||||||||||||||||||||||||||||||||
|
Series A
|
(9 | ) | (9 | ) | ||||||||||||||||||||||||||||||||||||
|
Series B
|
1,157 | (7,907 | ) | (6,750 | ) | |||||||||||||||||||||||||||||||||||
|
Series D
|
(1,250 | ) | (1,250 | ) | ||||||||||||||||||||||||||||||||||||
|
Balance, September 30, 2013
|
$ | 217 | $ | 179,714 | $ | 16,613 | $ | 45,223 | $ | 14,189 | $ | 3,979 | $ | 1,077,536 | $ | (461,090 | ) | $ | (24,164 | ) | $ | 852,217 | ||||||||||||||||||
| 6 |
|
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Cash Flows
(Unaudited)
|
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
(in thousands)
|
2013
|
2012
|
||||||
|
Operating activities:
|
||||||||
|
Net income
|
$ | 257,229 | $ | 28,595 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation, amortization and accretion
|
20,847 | 24,478 | ||||||
|
Provision for loan losses
|
62,500 | 48,500 | ||||||
|
Stock based compensation
|
2,168 | 1,412 | ||||||
|
Deferred income tax benefit
|
(250,054 | ) | - | |||||
|
Securities gains, net
|
(116 | ) | (7,047 | ) | ||||
|
Losses and write downs on sales of other real estate owned
|
5,141 | 5,687 | ||||||
|
Loss on prepayment of borrowings
|
- | 6,681 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Other assets and accrued interest receivable
|
16,225 | 40,708 | ||||||
|
Accrued expenses and other liabilities
|
31,562 | (3,108 | ) | |||||
|
Mortgage loans held for sale
|
16,834 | (6,690 | ) | |||||
|
Net cash provided by operating activities
|
162,336 | 139,216 | ||||||
|
Investing activities:
|
||||||||
|
Investment securities held-to-maturity:
|
||||||||
|
Proceeds from maturities and calls
|
45,578 | 65,040 | ||||||
|
Purchases
|
(8,481 | ) | - | |||||
|
Investment securities available-for-sale:
|
||||||||
|
Proceeds from sales
|
20,751 | 371,103 | ||||||
|
Proceeds from maturities and calls
|
399,304 | 492,768 | ||||||
|
Purchases
|
(574,020 | ) | (818,048 | ) | ||||
|
Net increase in loans
|
(288,514 | ) | (104,806 | ) | ||||
|
Proceeds from note sales
|
91,913 | - | ||||||
|
Collections from FDIC under loss sharing agreements
|
5,121 | 7,301 | ||||||
|
Proceeds from sales of premises and equipment
|
3,550 | 667 | ||||||
|
Purchases of premises and equipment
|
(7,533 | ) | (3,231 | ) | ||||
|
Proceeds from sale of other real estate
|
24,049 | 22,309 | ||||||
|
Net cash (used in) provided by investing activities
|
(288,282 | ) | 33,103 | |||||
|
Financing activities:
|
||||||||
|
Net change in deposits
|
160,767 | (275,284 | ) | |||||
|
Net change in short-term borrowings
|
1,195 | (53,814 | ) | |||||
|
Proceeds from Federal Home Loan Bank advances
|
650,000 | 1,629,000 | ||||||
|
Settlement of Federal Home Loan Bank advances
|
(690,000 | ) | (1,621,701 | ) | ||||
|
Proceeds from issuance of senior debt
|
40,000 | - | ||||||
|
Repayment of subordinated debentures
|
(35,000 | ) | - | |||||
|
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans
|
582 | 702 | ||||||
|
Proceeds from warrant exercise
|
19,389 | - | ||||||
|
Cash dividends on preferred stock
|
(8,003 | ) | (8,013 | ) | ||||
|
Net cash provided by (used in) financing activities
|
138,930 | (329,110 | ) | |||||
|
Net change in cash and cash equivalents
|
12,984 | (156,791 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
251,149 | 378,416 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 264,133 | $ | 221,625 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid (received) during the period for:
|
||||||||
|
Interest
|
$ | 26,517 | $ | 32,668 | ||||
|
Income taxes
|
2,361 | (27,103 | ) | |||||
|
Unsettled securities purchases
|
11,610 | 24,319 | ||||||
|
Transfers of loans to foreclosed property
|
18,460 | 26,854 | ||||||
| 7 |
| 8 |
|
Gross
|
||||||||||||||||||||||||
|
Gross
|
Amounts
|
Gross Amounts not Offset
|
||||||||||||||||||||||
|
Amounts of
|
Offset on the
|
in the Balance Sheet | ||||||||||||||||||||||
|
Recognized
|
Balance
|
Net Asset
|
Financial
|
Collateral
|
||||||||||||||||||||
|
September 30, 2013
|
Assets
|
Sheet
|
Balance
|
Instruments
|
Received
|
Net Amount
|
||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 405,000 | $ | (350,000 | ) | $ | 55,000 | $ | - | $ | - | $ | 55,000 | |||||||||||
|
Derivatives
|
8,092 | - | 8,092 | - | - | 8,092 | ||||||||||||||||||
|
Total
|
$ | 413,092 | $ | (350,000 | ) | $ | 63,092 | $ | - | $ | - | $ | 63,092 | |||||||||||
|
Weighted average interest rate of reverse repurchase agreements
|
1.13 | % | ||||||||||||||||||||||
|
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
|
$ | 350,000 | $ | (350,000 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||
|
Derivatives
|
37,269 | - | 37,269 | - | 25,579 | 11,690 | ||||||||||||||||||
|
Total
|
$ | 387,269 | $ | (350,000 | ) | $ | 37,269 | $ | - | $ | 25,579 | $ | 11,690 | |||||||||||
|
Weighted average interest rate of repurchase agreements
|
.28 | % | ||||||||||||||||||||||
|
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
|
||||||||||||||||||||
|
September 30, 2012
|
Assets
|
Sheet
|
Balance
|
Instruments
|
Received
|
Net Amount
|
||||||||||||||||||
|
Repurchase agreements / reverse repurchase agreements
|
$ | 270,000 | $ | (225,000 | ) | $ | 45,000 | $ | - | $ | - | $ | 45,000 | |||||||||||
|
Securities lending transactions
|
100,000 | (100,000 | ) | - | - | - | - | |||||||||||||||||
|
Derivatives
|
778 | - | 778 | - | - | 778 | ||||||||||||||||||
|
Total
|
$ | 370,778 | $ | (325,000 | ) | $ | 45,778 | $ | - | $ | - | $ | 45,778 | |||||||||||
|
Weighted average interest rate of reverse repurchase agreements
|
1.19 | % | ||||||||||||||||||||||
|
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
|
$ | 225,000 | $ | (225,000 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||
|
Securities lending transactions
|
100,000 | (100,000 | ) | - | - | - | - | |||||||||||||||||
|
Derivatives
|
10,363 | - | 10,363 | - | 11,126 | (763 | ) | |||||||||||||||||
|
Total
|
$ | 335,363 | $ | (325,000 | ) | $ | 10,363 | $ | - | $ | 11,126 | $ | (763 | ) | ||||||||||
|
Weighted average interest rate of repurchase agreements
|
.41 | % | ||||||||||||||||||||||
| 9 |
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Proceeds from sales
|
$ | 5,000 | $ | - | $ | 20,751 | $ | 371,103 | ||||||||
|
Gross gains on sales
|
$ | - | $ | - | $ | 116 | $ | 7,047 | ||||||||
|
Gross losses on sales
|
- | - | - | - | ||||||||||||
|
Net gains on sales of securities
|
$ | - | $ | - | $ | 116 | $ | 7,047 | ||||||||
|
Income tax expense attributable to sales
|
$ | - | $ | - | $ | 45 | $ | 2,631 | ||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
As of September 30, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
State and political subdivisions
|
$ | 51,745 | $ | 2,723 | $ | 53 | $ | 54,415 | ||||||||
|
Mortgage-backed securities
(1)
|
153,868 | 6,767 | 399 | 160,236 | ||||||||||||
|
Total
|
$ | 205,613 | $ | 9,490 | $ | 452 | $ | 214,651 | ||||||||
|
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 September 30, 2012
|
||||||||||||||||
|
State and political subdivisions
|
$ | 51,790 | $ | 5,795 | $ | - | $ | 57,585 | ||||||||
|
Mortgage-backed securities
(1)
|
210,858 | 12,893 | - | 223,751 | ||||||||||||
|
Total
|
$ | 262,648 | $ | 18,688 | $ | - | $ | 281,336 | ||||||||
| 10 |
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
As of September 30, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
State and political subdivisions
|
$ | 22,781 | $ | 893 | $ | 150 | $ | 23,524 | ||||||||
|
Mortgage-backed securities
(1)
|
1,390,280 | 14,469 | 21,432 | 1,383,317 | ||||||||||||
|
Corporate bonds
|
255,391 | 936 | 9,376 | 246,951 | ||||||||||||
|
Asset-backed securities
|
306,961 | 1,836 | 1,559 | 307,238 | ||||||||||||
|
Other
|
2,394 | - | - | 2,394 | ||||||||||||
|
Total
|
$ | 1,977,807 | $ | 18,134 | $ | 32,517 | $ | 1,963,424 | ||||||||
|
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 September 30, 2012
|
||||||||||||||||
|
State and political subdivisions
|
$ | 27,403 | $ | 1,478 | $ | 3 | $ | 28,878 | ||||||||
|
Mortgage-backed securities
(1)
|
1,356,002 | 27,689 | 751 | 1,382,940 | ||||||||||||
|
Corporate bonds
|
148,315 | 450 | 5,613 | 143,152 | ||||||||||||
|
Asset-backed securities
|
204,522 | 713 | 806 | 204,429 | ||||||||||||
|
Other
|
2,595 | - | - | 2,595 | ||||||||||||
|
Total
|
$ | 1,738,837 | $ | 30,330 | $ | 7,173 | $ | 1,761,994 | ||||||||
|
(1)
All are residential type mortgage-backed securities
|
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
As of September 30, 2013
|
Fair Value
|
Unrealized
Loss |
Fair Value
|
Unrealized
Loss |
Fair Value
|
Unrealized
Loss |
||||||||||||||||||
|
State and political subdivisions
|
$ | 4,825 | $ | 53 | $ | - | $ | - | $ | 4,825 | $ | 53 | ||||||||||||
|
Mortgage-backed securities
|
8,009 | 399 | - | - | 8,009 | 399 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 12,834 | $ | 452 | $ | - | $ | - | $ | 12,834 | $ | 452 | ||||||||||||
| 11 |
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
As of September 30, 2013
|
Fair Value
|
Unrealized
Loss |
Fair Value
|
Unrealized
Loss |
Fair Value
|
Unrealized
Loss |
||||||||||||||||||
|
State and political subdivisions
|
$ | 4,533 | $ | 148 | $ | 10 | $ | 2 | $ | 4,543 | $ | 150 | ||||||||||||
|
Mortgage-backed securities
|
533,681 | 17,958 | 100,534 | 3,474 | 634,215 | 21,432 | ||||||||||||||||||
|
Corporate bonds
|
115,511 | 6,463 | 53,042 | 2,913 | 168,553 | 9,376 | ||||||||||||||||||
|
Asset-backed securities
|
79,015 | 869 | 56,181 | 690 | 135,196 | 1,559 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 732,740 | $ | 25,438 | $ | 209,767 | $ | 7,079 | $ | 942,507 | $ | 32,517 | ||||||||||||
|
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 September 30, 2012
|
||||||||||||||||||||||||
|
State and political subdivisions
|
$ | - | $ | - | $ | 12 | $ | 3 | $ | 12 | $ | 3 | ||||||||||||
|
Mortgage-backed securities
|
105,296 | 741 | 17,059 | 10 | 122,355 | 751 | ||||||||||||||||||
|
Corporate bonds
|
4,893 | 10 | 113,590 | 5,603 | 118,483 | 5,613 | ||||||||||||||||||
|
Asset-backed securities
|
90,766 | 806 | - | - | 90,766 | 806 | ||||||||||||||||||
|
Total unrealized loss position
|
$ | 200,955 | $ | 1,557 | $ | 130,661 | $ | 5,616 | $ | 331,616 | $ | 7,173 | ||||||||||||
| 12 |
|
Available-for-Sale
|
Held-to-Maturity
|
|||||||||||||||
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
|
State and political subdivisions:
|
||||||||||||||||
|
Within 1 year
|
$ | 2,832 | $ | 2,876 | $ | - | $ | - | ||||||||
|
1 to 5 years
|
16,485 | 17,144 | 12,472 | 13,267 | ||||||||||||
|
5 to 10 years
|
2,616 | 2,616 | 25,062 | 26,322 | ||||||||||||
|
More than 10 years
|
848 | 888 | 14,211 | 14,826 | ||||||||||||
| 22,781 | 23,524 | 51,745 | 54,415 | |||||||||||||
|
Corporate bonds:
|
||||||||||||||||
|
1 to 5 years
|
38,245 | 38,388 | - | - | ||||||||||||
|
5 to 10 years
|
206,377 | 198,370 | - | - | ||||||||||||
|
More than 10 years
|
10,769 | 10,193 | - | - | ||||||||||||
| 255,391 | 246,951 | - | - | |||||||||||||
|
Asset-backed securities:
|
||||||||||||||||
|
1 to 5 years
|
72,616 | 72,188 | - | - | ||||||||||||
|
5 to 10 years
|
145,680 | 146,029 | - | - | ||||||||||||
|
More than 10 years
|
88,665 | 89,021 | - | - | ||||||||||||
| 306,961 | 307,238 | - | - | |||||||||||||
|
Other:
|
||||||||||||||||
|
More than 10 years
|
2,394 | 2,394 | - | - | ||||||||||||
| 2,394 | 2,394 | - | - | |||||||||||||
|
Total securities other than mortgage-backed securities:
|
||||||||||||||||
|
Within 1 year
|
2,832 | 2,876 | - | - | ||||||||||||
|
1 to 5 years
|
127,346 | 127,720 | 12,472 | 13,267 | ||||||||||||
|
5 to 10 years
|
354,673 | 347,015 | 25,062 | 26,322 | ||||||||||||
|
More than 10 years
|
102,676 | 102,496 | 14,211 | 14,826 | ||||||||||||
|
Mortgage-backed securities
|
1,390,280 | 1,383,317 | 153,868 | 160,236 | ||||||||||||
| $ | 1,977,807 | $ | 1,963,424 | $ | 205,613 | $ | 214,651 | |||||||||
| 13 |
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 1,742,771 | $ | 1,813,365 | $ | 1,819,155 | ||||||
|
Commercial & industrial
|
457,414 | 458,246 | 459,997 | |||||||||
|
Commercial construction
|
137,146 | 154,769 | 160,765 | |||||||||
|
Total commercial
|
2,337,331 | 2,426,380 | 2,439,917 | |||||||||
|
Residential mortgage
|
1,309,295 | 1,214,203 | 1,174,236 | |||||||||
|
Residential construction
|
317,789 | 381,677 | 388,742 | |||||||||
|
Consumer installment
|
302,652 | 152,748 | 134,950 | |||||||||
|
Total loans
|
4,267,067 | 4,175,008 | 4,137,845 | |||||||||
|
Less allowance for loan losses
|
(80,372 | ) | (107,137 | ) | (107,642 | ) | ||||||
|
Loans, net
|
$ | 4,186,695 | $ | 4,067,871 | $ | 4,030,203 | ||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Balance beginning of period
|
$ | 81,845 | $ | 112,705 | $ | 107,137 | $ | 114,468 | ||||||||
|
Provision for loan losses
|
3,000 | 15,500 | 62,500 | 48,500 | ||||||||||||
|
Charge-offs:
|
||||||||||||||||
|
Commercial (secured by real estate)
|
1,928 | 8,445 | 34,122 | 16,791 | ||||||||||||
|
Commercial & industrial
|
826 | 343 | 18,581 | 1,987 | ||||||||||||
|
Commercial construction
|
134 | 3,198 | 6,484 | 3,650 | ||||||||||||
|
Residential mortgage
|
1,306 | 3,575 | 10,380 | 13,356 | ||||||||||||
|
Residential construction
|
1,096 | 6,231 | 22,608 | 21,706 | ||||||||||||
|
Consumer installment
|
419 | 442 | 1,691 | 1,603 | ||||||||||||
|
Total loans charged-off
|
5,709 | 22,234 | 93,866 | 59,093 | ||||||||||||
|
Recoveries:
|
||||||||||||||||
|
Commercial (secured by real estate)
|
71 | 271 | 1,556 | 571 | ||||||||||||
|
Commercial & industrial
|
690 | 602 | 1,368 | 802 | ||||||||||||
|
Commercial construction
|
1 | 8 | 60 | 38 | ||||||||||||
|
Residential mortgage
|
231 | 48 | 649 | 592 | ||||||||||||
|
Residential construction
|
24 | 555 | 57 | 1,153 | ||||||||||||
|
Consumer installment
|
219 | 187 | 911 | 611 | ||||||||||||
|
Total recoveries
|
1,236 | 1,671 | 4,601 | 3,767 | ||||||||||||
|
Net charge-offs
|
4,473 | 20,563 | 89,265 | 55,326 | ||||||||||||
|
Balance end of period
|
$ | 80,372 | $ | 107,642 | $ | 80,372 | $ | 107,642 | ||||||||
| 14 |
|
Recorded Investment
|
Net Sales
Proceeds |
Net
Charge-Off
|
||||||||||
|
Loans considered impaired
|
$ | 96,829 | $ | 56,298 | $ | (40,531 | ) | |||||
|
Loans not considered impaired
|
25,687 | 15,227 | (10,460 | ) | ||||||||
|
Foreclosed properties
|
8,398 | 5,933 | (2,465 | ) | ||||||||
|
Total assets sold
|
$ | 130,914 | $ | 77,458 | $ | (53,456 | ) | |||||
| 15 |
|
Nine Months Ended September 30, 2013
|
Commercial (Secured by Real Estate)
|
Commercial & Industrial
|
Commercial Construction
|
Residential Mortgage
|
Residential Construction
|
Consumer 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
|
(34,122 | ) | (18,581 | ) | (6,484 | ) | (10,380 | ) | (22,608 | ) | (1,691 | ) | - | (93,866 | ) | |||||||||||||||||
|
Recoveries
|
1,556 | 1,368 | 60 | 649 | 57 | 911 | - | 4,601 | ||||||||||||||||||||||||
|
Provision
|
28,854 | 19,608 | 1,853 | 3,791 | 10,231 | 450 | (2,287 | ) | 62,500 | |||||||||||||||||||||||
|
Ending balance
|
$ | 24,135 | $ | 7,932 | $ | 3,818 | $ | 20,702 | $ | 14,342 | $ | 2,417 | $ | 7,026 | $ | 80,372 | ||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 1,975 | $ | 546 | $ | 150 | $ | 2,008 | $ | 662 | $ | 11 | $ | - | $ | 5,352 | ||||||||||||||||
|
Collectively evaluated for impairment
|
22,160 | 7,386 | 3,668 | 18,694 | 13,680 | 2,406 | 7,026 | 75,020 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 24,135 | $ | 7,932 | $ | 3,818 | $ | 20,702 | $ | 14,342 | $ | 2,417 | $ | 7,026 | $ | 80,372 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 54,463 | $ | 4,105 | $ | 13,478 | $ | 18,970 | $ | 14,121 | $ | 204 | $ | - | $ | 105,341 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,688,308 | 453,309 | 123,668 | 1,290,325 | 303,668 | 302,448 | - | 4,161,726 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,742,771 | $ | 457,414 | $ | 137,146 | $ | 1,309,295 | $ | 317,789 | $ | 302,652 | $ | - | $ | 4,267,067 | ||||||||||||||||
|
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 | ||||||||||||||||
| Nine Months Ended September 30, 2012 | ||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 31,644 | $ | 5,681 | $ | 6,097 | $ | 29,076 | $ | 30,379 | $ | 2,124 | $ | 9,467 | $ | 114,468 | ||||||||||||||||
|
Charge-offs
|
(16,791 | ) | (1,987 | ) | (3,650 | ) | (13,356 | ) | (21,706 | ) | (1,603 | ) | - | (59,093 | ) | |||||||||||||||||
|
Recoveries
|
571 | 802 | 38 | 592 | 1,153 | 611 | - | 3,767 | ||||||||||||||||||||||||
|
Provision
|
11,351 | 362 | 6,101 | 11,163 | 18,233 | 1,738 | (448 | ) | 48,500 | |||||||||||||||||||||||
|
Ending balance
|
$ | 26,775 | $ | 4,858 | $ | 8,586 | $ | 27,475 | $ | 28,059 | $ | 2,870 | $ | 9,019 | $ | 107,642 | ||||||||||||||||
|
Ending allowance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 6,692 | $ | 725 | $ | 2,289 | $ | 1,856 | $ | 1,270 | $ | 21 | $ | - | $ | 12,853 | ||||||||||||||||
|
Collectively evaluated for impairment
|
20,083 | 4,133 | 6,297 | 25,619 | 26,789 | 2,849 | 9,019 | 94,789 | ||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 26,775 | $ | 4,858 | $ | 8,586 | $ | 27,475 | $ | 28,059 | $ | 2,870 | $ | 9,019 | $ | 107,642 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 119,023 | $ | 53,531 | $ | 42,249 | $ | 21,678 | $ | 31,576 | $ | 498 | $ | - | $ | 268,555 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,700,132 | 406,466 | 118,516 | 1,152,558 | 357,166 | 134,452 | - | 3,869,290 | ||||||||||||||||||||||||
|
Total loans
|
$ | 1,819,155 | $ | 459,997 | $ | 160,765 | $ | 1,174,236 | $ | 388,742 | $ | 134,950 | $ | - | $ | 4,137,845 | ||||||||||||||||
| 16 |
|
2013
|
2012
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Average
Balance |
Interest
Revenue Recognized During Impairment |
Cash Basis
Interest Revenue Received |
Average
Balance |
Interest
Revenue Recognized During Impairment |
Cash Basis
Interest Revenue Received |
||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 55,303 | $ | 1,336 | $ | 1,461 | $ | 124,681 | $ | 1,218 | $ | 1,311 | ||||||||||||
|
Commercial & industrial
|
4,189 | 114 | 104 | 43,764 | 141 | 611 | ||||||||||||||||||
|
Commercial construction
|
13,501 | 244 | 246 | 43,488 | 238 | 255 | ||||||||||||||||||
|
Total commercial
|
72,993 | 1,694 | 1,811 | 211,933 | 1,597 | 2,177 | ||||||||||||||||||
|
Residential mortgage
|
19,070 | 436 | 446 | 22,920 | 254 | 274 | ||||||||||||||||||
|
Residential construction
|
14,136 | 346 | 307 | 40,653 | 252 | 473 | ||||||||||||||||||
|
Consumer installment
|
214 | 7 | 7 | 454 | 7 | 8 | ||||||||||||||||||
|
Total
|
$ | 106,413 | $ | 2,483 | $ | 2,571 | $ | 275,960 | $ | 2,110 | $ | 2,932 | ||||||||||||
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 76,060 | $ | 2,913 | $ | 3,126 | $ | 121,223 | $ | 3,883 | $ | 4,128 | ||||||||||||
|
Commercial & industrial
|
8,821 | 333 | 803 | 47,263 | 450 | 1,921 | ||||||||||||||||||
|
Commercial construction
|
14,620 | 509 | 593 | 40,202 | 722 | 1,016 | ||||||||||||||||||
|
Total commercial
|
99,501 | 3,755 | 4,522 | 208,688 | 5,055 | 7,065 | ||||||||||||||||||
|
Residential mortgage
|
19,906 | 882 | 862 | 23,547 | 734 | 832 | ||||||||||||||||||
|
Residential construction
|
14,219 | 850 | 882 | 48,679 | 989 | 1,422 | ||||||||||||||||||
|
Consumer installment
|
228 | 17 | 17 | 393 | 20 | 21 | ||||||||||||||||||
|
Total
|
$ | 133,854 | $ | 5,504 | $ | 6,283 | $ | 281,307 | $ | 6,798 | $ | 9,340 | ||||||||||||
|
September 30, 2013
|
December 31, 2012
|
September 30, 2012
|
||||||||||||||||||||||||||||||||||
|
Unpaid
Principal Balance |
Recorded
Investment |
Allowance
for Loan Losses Allocated |
Unpaid Principal Balance
|
Recorded Investment
|
Allowance
for Loan Losses Allocated |
Unpaid Principal Balance
|
Recorded Investment
|
Allowance
for Loan Losses Allocated |
||||||||||||||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 25,066 | $ | 20,384 | $ | - | $ | 74,066 | $ | 62,609 | $ | - | $ | 85,137 | $ | 77,801 | $ | - | ||||||||||||||||||
|
Commercial & industrial
|
235 | 235 | - | 74,572 | 49,572 | - | 76,247 | 51,247 | - | |||||||||||||||||||||||||||
|
Commercial construction
|
1,127 | 1,127 | - | 23,938 | 17,305 | - | 17,739 | 16,656 | - | |||||||||||||||||||||||||||
|
Total commercial
|
26,428 | 21,746 | - | 172,576 | 129,486 | - | 179,123 | 145,704 | - | |||||||||||||||||||||||||||
|
Residential mortgage
|
4,768 | 3,729 | - | 10,336 | 8,383 | - | 11,091 | 8,746 | - | |||||||||||||||||||||||||||
|
Residential construction
|
9,101 | 7,364 | - | 35,439 | 19,093 | - | 32,228 | 19,601 | - | |||||||||||||||||||||||||||
|
Consumer installment
|
- | - | - | - | - | - | 62 | 62 | - | |||||||||||||||||||||||||||
|
Total with no related allowance recorded
|
40,297 | 32,839 | - | 218,351 | 156,962 | - | 222,504 | 174,113 | - | |||||||||||||||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
36,183 | 34,079 | 1,975 | 44,395 | 41,800 | 6,106 | 44,590 | 41,222 | 6,692 | |||||||||||||||||||||||||||
|
Commercial & industrial
|
4,002 | 3,870 | 546 | 2,170 | 1,929 | 490 | 2,321 | 2,284 | 725 | |||||||||||||||||||||||||||
|
Commercial construction
|
12,430 | 12,351 | 150 | 23,746 | 22,863 | 2,239 | 26,476 | 25,593 | 2,289 | |||||||||||||||||||||||||||
|
Total commercial
|
52,615 | 50,300 | 2,671 | 70,311 | 66,592 | 8,835 | 73,387 | 69,099 | 9,706 | |||||||||||||||||||||||||||
|
Residential mortgage
|
15,598 | 15,241 | 2,008 | 14,267 | 13,864 | 2,165 | 13,410 | 12,932 | 1,856 | |||||||||||||||||||||||||||
|
Residential construction
|
7,257 | 6,757 | 662 | 15,412 | 14,962 | 625 | 13,105 | 11,975 | 1,270 | |||||||||||||||||||||||||||
|
Consumer installment
|
214 | 204 | 11 | 441 | 430 | 19 | 444 | 436 | 21 | |||||||||||||||||||||||||||
|
Total with an allowance recorded
|
75,684 | 72,502 | 5,352 | 100,431 | 95,848 | 11,644 | 100,346 | 94,442 | 12,853 | |||||||||||||||||||||||||||
|
Total
|
$ | 115,981 | $ | 105,341 | $ | 5,352 | $ | 318,782 | $ | 252,810 | $ | 11,644 | $ | 322,850 | $ | 268,555 | $ | 12,853 | ||||||||||||||||||
| 17 |
|
Nonaccrual Loans
|
||||||||||||
|
September 30,
2013
|
December 31,
2012
|
September 30,
2012
|
||||||||||
|
Commercial (secured by real estate)
|
$ | 8,015 | $ | 22,148 | $ | 25,896 | ||||||
|
Commercial & industrial
|
609 | 31,817 | 32,678 | |||||||||
|
Commercial construction
|
343 | 23,843 | 18,590 | |||||||||
|
Total commercial
|
8,967 | 77,808 | 77,164 | |||||||||
|
Residential mortgage
|
12,504 | 12,589 | 13,996 | |||||||||
|
Residential construction
|
4,097 | 18,702 | 22,935 | |||||||||
|
Consumer installment
|
520 | 795 | 906 | |||||||||
|
Total
|
$ | 26,088 | $ | 109,894 | $ | 115,001 | ||||||
|
Balance as a percentage of unpaid principal
|
61.6 | % | 69.5 | % | 68.8 | % | ||||||
|
Loans Past Due
|
Loans Not
|
|||||||||||||||||||||||
|
As of September 30, 2013
|
30 - 59 Days
|
60 - 89 Days
|
> 90 Days
|
Total
|
Past Due
|
Total
|
||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 2,026 | $ | 1,283 | $ | 2,429 | $ | 5,738 | $ | 1,737,033 | $ | 1,742,771 | ||||||||||||
|
Commercial & industrial
|
763 | 191 | 93 | 1,047 | 456,367 | 457,414 | ||||||||||||||||||
|
Commercial construction
|
16 | - | 235 | 251 | 136,895 | 137,146 | ||||||||||||||||||
|
Total commercial
|
2,805 | 1,474 | 2,757 | 7,036 | 2,330,295 | 2,337,331 | ||||||||||||||||||
|
Residential mortgage
|
8,849 | 3,077 | 4,652 | 16,578 | 1,292,717 | 1,309,295 | ||||||||||||||||||
|
Residential construction
|
3,705 | 418 | 924 | 5,047 | 312,742 | 317,789 | ||||||||||||||||||
|
Consumer installment
|
853 | 103 | 149 | 1,105 | 301,547 | 302,652 | ||||||||||||||||||
|
Total loans
|
$ | 16,212 | $ | 5,072 | $ | 8,482 | $ | 29,766 | $ | 4,237,301 | $ | 4,267,067 | ||||||||||||
|
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 September 30, 2012
|
||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 5,395 | $ | 5,210 | $ | 11,103 | $ | 21,708 | $ | 1,797,447 | $ | 1,819,155 | ||||||||||||
|
Commercial & industrial
|
1,499 | 295 | 696 | 2,490 | 457,507 | 459,997 | ||||||||||||||||||
|
Commercial construction
|
213 | 880 | 3,838 | 4,931 | 155,834 | 160,765 | ||||||||||||||||||
|
Total commercial
|
7,107 | 6,385 | 15,637 | 29,129 | 2,410,788 | 2,439,917 | ||||||||||||||||||
|
Residential mortgage
|
11,771 | 4,798 | 5,556 | 22,125 | 1,152,111 | 1,174,236 | ||||||||||||||||||
|
Residential construction
|
4,318 | 2,319 | 11,054 | 17,691 | 371,051 | 388,742 | ||||||||||||||||||
|
Consumer installment
|
1,269 | 219 | 394 | 1,882 | 133,068 | 134,950 | ||||||||||||||||||
|
Total loans
|
$ | 24,465 | $ | 13,721 | $ | 32,641 | $ | 70,827 | $ | 4,067,018 | $ | 4,137,845 | ||||||||||||
| 18 |
|
September 30, 2013
|
December 31, 2012
|
September 30, 2012
|
||||||||||||||||||||||||||||||||||
|
Number
of Contracts |
Pre-
Modification
Outstanding Recorded Investment |
Post-
Modification
Outstanding Recorded Investment |
Number
of Contracts |
Pre-Modification
Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment
|
Number
of Contracts |
Pre-
Modification
Outstanding Recorded Investment |
Post-
Modification
Outstanding Recorded Investment |
||||||||||||||||||||||||||||
|
Commercial (sec by RE)
|
77 | $ | 47,963 | $ | 43,163 | 96 | $ | 80,261 | $ | 75,340 | 101 | $ | 84,672 | $ | 79,645 | |||||||||||||||||||||
|
Commercial & industrial
|
34 | 3,051 | 2,919 | 32 | 7,492 | 7,250 | 30 | 7,237 | 7,199 | |||||||||||||||||||||||||||
|
Commercial construction
|
12 | 12,904 | 12,825 | 25 | 37,537 | 33,809 | 25 | 37,832 | 35,866 | |||||||||||||||||||||||||||
|
Total commercial
|
123 | 63,918 | 58,907 | 153 | 125,290 | 116,399 | 156 | 129,741 | 122,710 | |||||||||||||||||||||||||||
|
Residential mortgage
|
120 | 19,032 | 17,929 | 117 | 20,323 | 19,296 | 114 | 18,226 | 17,487 | |||||||||||||||||||||||||||
|
Residential construction
|
55 | 12,360 | 10,290 | 67 | 25,822 | 23,786 | 73 | 28,629 | 24,772 | |||||||||||||||||||||||||||
|
Consumer installment
|
36 | 214 | 204 | 51 | 1,292 | 1,282 | 50 | 1,371 | 1,363 | |||||||||||||||||||||||||||
|
Total loans
|
334 | $ | 95,524 | $ | 87,330 | 388 | $ | 172,727 | $ | 160,763 | 393 | $ | 177,967 | $ | 166,332 | |||||||||||||||||||||
|
New Troubled Debt
Restructurings for the Three Months Ended September 30, 2013 |
Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment |
Modified Within the Previous
Twelve Months that Have Subsequently Defaulted During the Three Months Ended September 30, 2013 |
||||||||||||||||
|
Number of Contracts
|
Recorded Investment
|
|||||||||||||||||||
|
Commercial (secured by real estate)
|
1 | $ | 1,841 | $ | 741 | $ | - | $ | - | |||||||||||
|
Commercial & industrial
|
1 | 68 | 68 | - | - | |||||||||||||||
|
Commercial construction
|
- | - | - | - | - | |||||||||||||||
|
Total commercial
|
2 | 1,909 | 809 | - | - | |||||||||||||||
|
Residential mortgage
|
16 | 2,365 | 2,207 | 1 | 533 | |||||||||||||||
|
Residential construction
|
3 | 727 | 727 | 1 | 414 | |||||||||||||||
|
Consumer installment
|
1 | 7 | 7 | 2 | 9 | |||||||||||||||
|
Total loans
|
22 | $ | 5,008 | $ | 3,750 | 4 | $ | 956 | ||||||||||||
| 19 |
|
New Troubled Debt
Restructurings for the Nine Months Ended September 30, 2013 |
Number of Contracts |
Pre-
Modification Outstanding Recorded Investment |
Post- Modification Outstanding Recorded Investment |
Modified Within the Previous
Twelve Months that Have Subsequently Defaulted During the Nine Months Ended
September 30, 2013
|
||||||||||||||||
|
Number of Contracts
|
Recorded Investment
|
|||||||||||||||||||
|
Commercial (secured by real estate)
|
18 | $ | 11,932 | $ | 10,832 | $ | 1 | $ | 432 | |||||||||||
|
Commercial & industrial
|
10 | 883 | 777 | 1 | 35 | |||||||||||||||
|
Commercial construction
|
- | - | - | 2 | 1,454 | |||||||||||||||
|
Total commercial
|
28 | 12,815 | 11,609 | 4 | 1,921 | |||||||||||||||
|
Residential mortgage
|
29 | 5,129 | 4,827 | 3 | 641 | |||||||||||||||
|
Residential construction
|
10 | 1,850 | 1,721 | 3 | 531 | |||||||||||||||
|
Consumer installment
|
5 | 28 | 28 | 5 | 29 | |||||||||||||||
|
Total loans
|
72 | $ | 19,822 | $ | 18,185 | 15 | $ | 3,122 | ||||||||||||
|
New Troubled Debt
Restructurings for the Three Months Ended September 30, 2012 |
Number of Contracts |
Pre-
Modification Outstanding Recorded Investment |
Post- Modification Outstanding Recorded Investment |
Modified Within the Previous
Twelve Months that Have Subsequently Defaulted During the Three Months Ended September 30, 2012 |
||||||||||||||||
|
Number of Contracts
|
Recorded Investment
|
|||||||||||||||||||
|
Commercial (secured by real estate)
|
13 | $ | 7,914 | $ | 7,836 | $ | 3 | $ | 324 | |||||||||||
|
Commercial & industrial
|
3 | 162 | 162 | - | - | |||||||||||||||
|
Commercial construction
|
6 | 5,531 | 5,451 | - | - | |||||||||||||||
|
Total commercial
|
22 | 13,607 | 13,449 | 3 | 324 | |||||||||||||||
|
Residential mortgage
|
15 | 2,252 | 2,102 | 2 | 47 | |||||||||||||||
|
Residential construction
|
12 | 6,569 | 6,188 | 10 | 2,953 | |||||||||||||||
|
Consumer installment
|
7 | 44 | 43 | 1 | 2 | |||||||||||||||
|
Total loans
|
56 | $ | 22,472 | $ | 21,782 | 16 | $ | 3,326 | ||||||||||||
|
New Troubled Debt
Restructurings for the Nine Months Ended September 30, 2012 |
Number of Contracts |
Pre-
Modification Outstanding Recorded Investment |
Post- Modification Outstanding Recorded Investment |
Modified Within the Previous
Twelve Months that Have Subsequently Defaulted During the Nine Months Ended
September 30, 2012
|
||||||||||||||||
|
Number of Contracts
|
Recorded Investment
|
|||||||||||||||||||
|
Commercial (secured by real estate)
|
47 | $ | 30,828 | $ | 29,305 | $ | 6 | $ | 2,631 | |||||||||||
|
Commercial & industrial
|
20 | 3,484 | 3,484 | 2 | 48 | |||||||||||||||
|
Commercial construction
|
20 | 34,014 | 33,934 | 2 | 4,174 | |||||||||||||||
|
Total commercial
|
87 | 68,326 | 66,723 | 10 | 6,853 | |||||||||||||||
|
Residential mortgage
|
59 | 12,819 | 12,487 | 6 | 447 | |||||||||||||||
|
Residential construction
|
46 | 17,958 | 15,738 | 14 | 4,550 | |||||||||||||||
|
Consumer installment
|
22 | 314 | 308 | 2 | 8 | |||||||||||||||
|
Total loans
|
214 | $ | 99,417 | $ | 95,256 | 32 | $ | 11,858 | ||||||||||||
| 20 |
|
Substandard
|
Doubtful / | |||||||||||||||||||||||||||
|
As of September 30, 2013
|
Pass
|
Watch
|
Performing
|
Nonaccrual
|
Loss
|
Not Rated
|
Total
|
|||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,603,863 | $ | 55,351 | $ | 75,542 | $ | 8,015 | $ | - | $ | - | $ | 1,742,771 | ||||||||||||||
|
Commercial & industrial
|
435,635 | 10,062 | 10,342 | 609 | - | 766 | 457,414 | |||||||||||||||||||||
|
Commercial construction
|
109,332 | 10,560 | 16,911 | 343 | - | - | 137,146 | |||||||||||||||||||||
|
Total commercial
|
2,148,830 | 75,973 | 102,795 | 8,967 | - | 766 | 2,337,331 | |||||||||||||||||||||
|
Residential mortgage
|
1,215,149 | 28,470 | 53,172 | 12,504 | - | - | 1,309,295 | |||||||||||||||||||||
|
Residential construction
|
283,197 | 14,943 | 15,552 | 4,097 | - | - | 317,789 | |||||||||||||||||||||
|
Consumer installment
|
298,823 | 1,162 | 2,147 | 520 | - | - | 302,652 | |||||||||||||||||||||
|
Total loans
|
$ | 3,945,999 | $ | 120,548 | $ | 173,666 | $ | 26,088 | $ | - | $ | 766 | $ | 4,267,067 | ||||||||||||||
|
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 September 30, 2012
|
||||||||||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,591,321 | $ | 75,606 | $ | 126,332 | $ | 25,896 | $ | - | $ | - | $ | 1,819,155 | ||||||||||||||
|
Commercial & industrial
|
403,460 | 4,179 | 18,740 | 32,678 | - | 940 | 459,997 | |||||||||||||||||||||
|
Commercial construction
|
108,909 | 6,086 | 27,180 | 18,590 | - | - | 160,765 | |||||||||||||||||||||
|
Total commercial
|
2,103,690 | 85,871 | 172,252 | 77,164 | - | 940 | 2,439,917 | |||||||||||||||||||||
|
Residential mortgage
|
1,051,402 | 36,640 | 72,198 | 13,996 | - | - | 1,174,236 | |||||||||||||||||||||
|
Residential construction
|
292,002 | 38,635 | 35,170 | 22,935 | - | - | 388,742 | |||||||||||||||||||||
|
Consumer installment
|
130,277 | 881 | 2,886 | 906 | - | - | 134,950 | |||||||||||||||||||||
|
Total loans
|
$ | 3,577,371 | $ | 162,027 | $ | 282,506 | $ | 115,001 | $ | - | $ | 940 | $ | 4,137,845 | ||||||||||||||
| 21 |
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Commercial real estate
|
$ | 1,130 | $ | 6,368 | $ | 9,613 | ||||||
|
Commercial construction
|
376 | 2,204 | 3,121 | |||||||||
|
Total commercial
|
1,506 | 8,572 | 12,734 | |||||||||
|
Residential mortgage
|
2,420 | 5,192 | 6,509 | |||||||||
|
Residential construction
|
1,981 | 11,454 | 19,043 | |||||||||
|
Total foreclosed property
|
5,907 | 25,218 | 38,286 | |||||||||
|
Less valuation allowance
|
(1,440 | ) | (6,954 | ) | (11,328 | ) | ||||||
|
Foreclosed property, net
|
$ | 4,467 | $ | 18,264 | $ | 26,958 | ||||||
|
Balance as a percentage of original loan unpaid principal
|
41.5 | % | 39.7 | % | 36.4 | % | ||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Balance at beginning of period
|
$ | 3,602 | $ | 11,872 | $ | 6,954 | $ | 18,982 | ||||||||
|
Additions charged to expense
|
329 | 2,394 | 2,739 | 5,513 | ||||||||||||
|
Disposals
|
(2,491 | ) | (2,938 | ) | (8,253 | ) | (13,167 | ) | ||||||||
|
Balance at end of period
|
$ | 1,440 | $ | 11,328 | $ | 1,440 | $ | 11,328 | ||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Net loss on sales
|
$ | 513 | $ | 350 | $ | 3,563 | $ | 174 | ||||||||
|
Provision for unrealized losses
|
329 | 2,394 | 2,739 | 5,513 | ||||||||||||
|
Operating expenses
|
(648 | ) | 962 | 1,376 | 3,695 | |||||||||||
|
Total foreclosed property expense
|
$ | 194 | $ | 3,706 | $ | 7,678 | $ | 9,382 | ||||||||
| 22 |
|
September 30, 2013
|
December 31, 2012
|
September 30, 2012
|
Issue
Date |
Stated
Maturity Date |
Earliest
Call Date |
Interest Rate
|
||||||||||||||||||||||
|
2013 senior debentures
|
$ | 40,000 | $ | - | $ | - | 2013 | 2018 | 2015 | 6.000 | % | |||||||||||||||||
|
2012 senior debentures
|
35,000 | 35,000 | - | 2012 | 2017 | 2017 | 9.000 | |||||||||||||||||||||
|
Total senior debentures
|
75,000 | 35,000 | - | |||||||||||||||||||||||||
|
2002 subordinated debentures
|
- | - | 30,500 | 2002 | 2012 | 2012 | 6.750 | % | ||||||||||||||||||||
|
2003 subordinated debentures
|
- | 35,000 | 35,000 | 2003 | 2015 | 2010 | 7.500 | |||||||||||||||||||||
|
Total subordinated debentures
|
- | 35,000 | 65,500 | |||||||||||||||||||||||||
|
United Community Capital Trust
|
21,650 | 21,650 | 21,650 | 1998 | 2028 | 2008 | 8.125 | % | ||||||||||||||||||||
|
United Community Statutory Trust I
|
5,155 | 5,155 | 5,155 | 2000 | 2030 | 2010 | 10.600 | |||||||||||||||||||||
|
United Community Capital Trust II
|
10,309 | 10,309 | 10,309 | 2000 | 2030 | 2010 | 11.295 | |||||||||||||||||||||
|
Southern Bancorp Capital Trust I
|
4,382 | 4,382 | 4,382 | 2004 | 2034 | 2009 |
Prime + 1.00
|
|||||||||||||||||||||
|
United Community Statutory Trust II
|
12,131 | 12,077 | 12,059 | 2008 | 2038 | 2013 | 9.000 | |||||||||||||||||||||
|
United Community Statutory Trust III
|
1,238 | 1,232 | 1,230 | 2008 | 2038 | 2013 |
Prime + 3.00
|
|||||||||||||||||||||
|
Total trust preferred securities
|
54,865 | 54,805 | 54,785 | |||||||||||||||||||||||||
|
Total long-term debt
|
$ | 129,865 | $ | 124,805 | $ | 120,285 | ||||||||||||||||||||||
| 23 |
|
Amounts Reclassified from
Accumulated Other Comprehensive Income |
||||||||||
|
Details about Accumulated Other
Comprehensive Income Components
|
For the Three Months Ended September 30, 2013
|
For the Nine Months Ended September 30, 2013
|
Affected Line Item in the Statement
Where Net Income is Presented
|
|||||||
|
Unrealized (losses) gains on available-for-sale securities:
|
||||||||||
| $ | - | $ | 116 |
Securities gains, net
|
||||||
| - | (45 | ) |
Tax (expense) or benefit
|
|||||||
| $ | - | $ | 71 |
Net of tax
|
||||||
|
Amortization of gains included in net income on available-for-sale securities transferred to held to maturity:
|
||||||||||
| $ | 214 | $ | 803 |
Investment securities interest revenue
|
||||||
| (83 | ) | (310 | ) |
Tax (expense) or benefit
|
||||||
| $ | 131 | $ | 493 |
Net of tax
|
||||||
|
Gains included in net income on derivative financial instruments accounted for as cash flow hedges:
|
||||||||||
|
Effective portion of interest rate contracts
|
$ | 10 | $ | 850 |
Loan interest revenue
|
|||||
|
Ineffective portion of interest rate contracts
|
48 | 52 |
Other fee revenue
|
|||||||
| 58 | 902 |
Total before tax
|
||||||||
| (23 | ) | (351 | ) |
Tax (expense) or benefit
|
||||||
| $ | 35 | $ | 551 |
Net of tax
|
||||||
|
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan
|
||||||||||
|
Prior service cost
|
$ | (91 | ) | $ | (273 | ) |
Salaries and employee benefits expense
|
|||
|
Actuarial losses
|
(42 | ) | (126 | ) |
Salaries and employee benefits expense
|
|||||
| (133 | ) | (399 | ) |
Total before tax
|
||||||
| 52 | 155 |
Tax (expense) or benefit
|
||||||||
| $ | (81 | ) | $ | (244 | ) |
Net of tax
|
||||
|
Total reclassifications for the period
|
$ | 85 | $ | 871 |
Net of tax
|
|||||
|
Amounts shown above in parentheses reduce earnings
|
||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30
|
September 30
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Series A - 6% fixed
|
$ | 3 | $ | 3 | $ | 9 | $ | 9 | ||||||||
|
Series B - 5% fixed until December 6, 2013, 9% thereafter
|
2,641 | 2,619 | 7,907 | 7,841 | ||||||||||||
|
Series D - LIBOR plus 9.6875%, resets quarterly
|
415 | 419 | 1,250 | 1,253 | ||||||||||||
|
Total preferred stock dividends
|
$ | 3,059 | $ | 3,041 | $ | 9,166 | $ | 9,103 | ||||||||
|
All preferred stock dividends are payable quarterly.
|
||||||||||||||||
|
Series B preferred stock was issued at a discount. Dividend amounts shown include discount accretion for each period.
|
||||||||||||||||
| 24 |
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Net income available to common shareholders
|
$ | 12,441 | $ | 7,527 | $ | 248,063 | $ | 19,492 | ||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
59,100 | 57,880 | 58,443 | 57,826 | ||||||||||||
|
Effect of dilutive securities
|
||||||||||||||||
|
Convertible securities
|
- | - | - | - | ||||||||||||
|
Stock options
|
1 | - | 1 | - | ||||||||||||
|
Warrants
|
101 | - | - | - | ||||||||||||
|
Diluted
|
59,202 | 57,880 | 58,444 | 57,826 | ||||||||||||
|
Income per common share:
|
||||||||||||||||
|
Basic
|
$ | .21 | $ | .13 | $ | 4.24 | $ | .34 | ||||||||
|
Diluted
|
$ | .21 | $ | .13 | $ | 4.24 | $ | .34 | ||||||||
| 25 |
| Fair Value | ||||||||||||||
|
Interest Rate
|
Balance Sheet
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
Products
|
Location
|
2013
|
2012
|
2012
|
||||||||||
|
Asset derivatives
|
Other assets
|
$ | 6,289 | $ | 23 | $ | 182 | |||||||
|
Liability derivatives
|
Other liabilities
|
$ | 35,451 | $ | 11,900 | $ | 9,758 | |||||||
| Fair Value | ||||||||||||||
|
Interest Rate
|
Balance Sheet
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
Products
|
Location
|
2013 | 2012 | 2012 | ||||||||||
|
Asset derivatives
|
Other assets
|
$ | 1,803 | $ | 635 | $ | 596 | |||||||
|
Liability derivatives
|
Other liabilities
|
$ | 1,818 | $ | 643 | $ | 605 | |||||||
| 26 |
|
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 September 30,
|
||||||||||||||||
|
Other fee revenue
|
$ | (2,740 | ) | $ | 922 | $ | 2,778 | $ | (156 | ) | ||||||
|
Nine Months Ended September 30,
|
||||||||||||||||
|
Other fee revenue
|
$ | (15,796 | ) | $ | 1,745 | $ | 16,037 | $ | (1,168 | ) | ||||||
| 27 |
|
Derivatives in Cash Flow Hedging Relationships
(in thousands).
|
||||||||||||||||||||||||||||
|
Amount of Gain (Loss)
|
||||||||||||||||||||||||||||
|
Recognized in Other
|
||||||||||||||||||||||||||||
|
Comprehensive Income
|
Gain (Loss) Reclassified from Accumulated
|
Gain (Loss) Recognized in Income on
|
||||||||||||||||||||||||||
|
on Derivative
|
Other Comprehensive Income into Income
|
Derivative
|
||||||||||||||||||||||||||
|
(Effective Portion)
|
(Effective Portion)
|
(Ineffective Portion)
|
||||||||||||||||||||||||||
|
2013
|
2012
|
Location
|
2013
|
2012
|
Location
|
2013
|
2012
|
|||||||||||||||||||||
|
Three Months Ended September 30,
|
||||||||||||||||||||||||||||
|
Interest revenue
|
$ | 10 | $ | 649 | ||||||||||||||||||||||||
|
Other fee revenue
|
48 | 114 | ||||||||||||||||||||||||||
|
Interest rate products
|
$ | (3,507 | ) | $ | (3,943 | ) |
Total
|
$ | 58 | $ | 763 |
Other fee revenue
|
$ | (33 | ) | $ | - | |||||||||||
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
Interest revenue
|
$ | 851 | $ | 2,839 | ||||||||||||||||||||||||
|
Other fee revenue
|
53 | 238 | ||||||||||||||||||||||||||
|
Interest rate products
|
$ | 8,595 | $ | (8,798 | ) |
Total
|
$ | 904 | $ | 3,077 |
Other fee revenue
|
$ | 46 | $ | - | |||||||||||||
|
Location of Gain (Loss)
|
Amount of Gain (Loss) Recognized in
|
|||||||
|
Recognized in Income
|
Income on Customer Derivatives
|
|||||||
|
on Derivative
|
2013
|
2012
|
||||||
|
Three Months Ended September 30,
|
||||||||
|
Other fee revenue
|
$ | 442 | $ | 278 | ||||
|
Nine Months Ended September 30,
|
||||||||
|
Other fee revenue
|
$ | 1,182 | $ | 346 | ||||
| 28 |
|
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 | |||||||||||||
|
Granted
|
5,000 | 15.09 | ||||||||||||||
|
Forfeited
|
(935 | ) | 30.23 | |||||||||||||
|
Expired
|
(115,144 | ) | 92.09 | |||||||||||||
|
Outstanding at September 30, 2013
|
371,449 | 98.54 | 3.4 | $ | 38 | |||||||||||
|
Exercisable at September 30, 2013
|
361,249 | 100.95 | 3.2 | 19 | ||||||||||||
|
Nine Months Ended
|
||||
|
September 30,
|
||||
|
2013
|
||||
|
Expected volatility
|
30.00 | % | ||
|
Expected dividend yield
|
0.00 | % | ||
|
Expected life (in years)
|
6.25 | |||
|
Risk-free rate
|
2.01 | % | ||
| 29 |
|
Weighted-
|
||||||||
|
Average Grant-
|
||||||||
|
Restricted Stock
|
Shares
|
Date Fair Value
|
||||||
|
Outstanding at December 31, 2012
|
485,584 | $ | 10.72 | |||||
|
Granted
|
795,833 | 14.69 | ||||||
|
Excercised
|
(190,366 | ) | 13.32 | |||||
|
Cancelled
|
(17,792 | ) | 9.30 | |||||
|
Outstanding at September 30, 2013
|
1,073,259 | 13.23 | ||||||
|
Vested at September 30, 2013
|
22,462 | 10.11 | ||||||
| 30 |
| 31 |
|
Level 1
Valuation is based upon quoted prices (unadjusted) in active markets for identical assets or liabilities that United has the ability to access.
|
|
Level 2
Valuation is based upon quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals.
|
|
Level 3
Valuation is generated from model-based techniques that use at least one significant assumption based on unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. United’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
|
| 32 |
|
September 30, 2013
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
State and political subdivisions
|
$ | - | 23,524 | $ | - | $ | 23,524 | |||||||||
|
Mortgage-backed securities
|
- | 1,383,317 | - | 1,383,317 | ||||||||||||
|
Corporate bonds
|
- | 246,601 | 350 | 246,951 | ||||||||||||
|
Asset-backed securities
|
- | 307,238 | - | 307,238 | ||||||||||||
|
Other
|
- | 2,394 | - | 2,394 | ||||||||||||
|
Deferred compensation plan assets
|
3,203 | - | - | 3,203 | ||||||||||||
|
Derivative financial instruments
|
- | 8,092 | - | 8,092 | ||||||||||||
|
Total assets
|
$ | 3,203 | $ | 1,971,166 | $ | 350 | $ | 1,974,719 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,203 | $ | - | $ | - | $ | 3,203 | ||||||||
|
Brokered certificates of deposit
|
- | 273,282 | - | 273,282 | ||||||||||||
|
Derivative financial instruments
|
- | 37,269 | - | 37,269 | ||||||||||||
|
Total liabilities
|
$ | 3,203 | $ | 310,551 | $ | - | $ | 313,754 | ||||||||
| 33 |
|
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 | ||||||||
|
September 30, 2012
|
Level 1 |
Level 2
|
Level 3 |
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||
|
State and political subdivisions
|
$ | - | $ | 28,878 | $ | - | $ | 28,878 | ||||||||
|
Mortgage-backed securities
|
- | 1,382,940 | - | 1,382,940 | ||||||||||||
|
Corporate bonds
|
- | 142,802 | 350 | 143,152 | ||||||||||||
|
Asset-backed securities
|
- | 204,429 | - | 204,429 | ||||||||||||
|
Other
|
- | 2,595 | - | 2,595 | ||||||||||||
|
Deferred compensation plan assets
|
3,072 | - | - | 3,072 | ||||||||||||
|
Derivative financial instruments
|
- | 778 | - | 778 | ||||||||||||
|
Total assets
|
$ | 3,072 | $ | 1,762,422 | $ | 350 | $ | 1,765,844 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation plan liability
|
$ | 3,072 | $ | - | $ | - | $ | 3,072 | ||||||||
|
Brokered certificates of deposit
|
- | 122,211 | - | 122,211 | ||||||||||||
|
Derivative financial instruments
|
- | 10,363 | - | 10,363 | ||||||||||||
|
Total liabilities
|
$ | 3,072 | $ | 132,574 | $ | - | $ | 135,646 | ||||||||
|
Securities Available for Sale
|
Securities Available for Sale
|
|||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
Securities Available for Sale
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Balance at beginning of period
|
$ | 350 | $ | 350 | $ | 350 | $ | 350 | ||||||||
|
Amounts included in earnings
|
- | - | - | - | ||||||||||||
|
Paydowns
|
- | - | - | - | ||||||||||||
|
Balance at end of period
|
$ | 350 | $ | 350 | $ | 350 | $ | 350 | ||||||||
| 34 |
|
September 30, 2013
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | - | $ | - | $ | 76,393 | $ | 76,393 | ||||||||
|
Foreclosed properties
|
- | - | 3,898 | 3,898 | ||||||||||||
|
Total
|
$ | - | $ | - | $ | 80,291 | $ | 80,291 | ||||||||
|
December 31, 2012
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | - | $ | - | $ | 165,751 | $ | 165,751 | ||||||||
|
Foreclosed properties
|
- | - | 14,788 | 14,788 | ||||||||||||
|
Total
|
$ | - | $ | - | $ | 180,539 | $ | 180,539 | ||||||||
|
September 30, 2012
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Loans
|
$ | - | $ | - | $ | 172,909 | $ | 172,909 | ||||||||
|
Foreclosed properties
|
- | - | 20,369 | 20,369 | ||||||||||||
|
Total
|
$ | - | $ | - | $ | 193,278 | $ | 193,278 | ||||||||
| 35 |
|
Carrying
|
Fair Value Level
|
|||||||||||||||||||
|
September 30, 2013
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Securities held to maturity
|
$ | 205,613 | $ | - | $ | 214,651 | $ | - | $ | 214,651 | ||||||||||
|
Loans, net
|
4,186,695 | - | - | 4,095,666 | 4,095,666 | |||||||||||||||
|
Mortgage loans held for sale
|
11,987 | - | 11,979 | - | 11,979 | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Deposits
|
6,112,907 | - | 6,117,769 | - | 6,117,769 | |||||||||||||||
|
Federal Home Loan Bank advances
|
125 | - | 125 | - | 125 | |||||||||||||||
|
Long-term debt
|
129,865 | - | - | 129,197 | 129,197 | |||||||||||||||
|
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 | - | 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 | |||||||||||||||
|
September 30, 2012
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Securities held to maturity
|
$ | 262,648 | $ | - | $ | 281,336 | $ | - | $ | 281,336 | ||||||||||
|
Loans, net
|
4,030,203 | - | - | 3,954,607 | 3,954,607 | |||||||||||||||
|
Mortgage loans held for sale
|
30,571 | - | 31,350 | - | 31,350 | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Deposits
|
5,822,699 | - | 5,848,540 | - | 5,848,540 | |||||||||||||||
|
Federal Home Loan Bank advances
|
50,125 | - | 50,125 | - | 50,125 | |||||||||||||||
|
Long-term debt
|
120,285 | - | - | 113,624 | 113,624 | |||||||||||||||
| 36 |
|
September 30, 2013
|
December 31, 2012
|
September 30, 2012
|
||||||||||
|
Financial instruments whose contract amounts represent credit risk:
|
||||||||||||
|
Commitments to extend credit
|
$ | 677,891 | $ | 313,798 | $ | 483,844 | ||||||
|
Letters of credit
|
9,818 | 13,683 | 13,416 | |||||||||
| 37 |
|
●
|
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;
|
|
●
|
the costs and effects of litigation, examinations, investigations, or similar matters, or adverse facts and developments related thereto, including possible dilution;
|
|
●
|
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;
|
|
●
|
the risk that we may be required to increase the valuation allowance on our deferred tax asset in future periods;
|
|
●
|
the risk that we could have an “ownership change” under Section 382 of the Internal Revenue Code, which could impair our ability to timely and fully realize our deferred tax asset balance; and
|
|
●
|
the risk that we could be subject to changes in tax laws, regulations and interpretations or challenges to our income tax provision.
|
| 38 |
| 39 |
| 40 |
|
Table 1 - Financial Highlights
|
|
Selected Financial Information
|
|
Third
|
For the Nine
|
|||||||||||||||||||||||||||||||||||
|
2013
|
2012
|
Quarter
|
Months Ended
|
YTD
|
||||||||||||||||||||||||||||||||
|
(in thousands, except per share
|
Third
|
Second
|
First
|
Fourth
|
Third
|
2013-2012
|
September 30,
|
2013-2012
|
||||||||||||||||||||||||||||
|
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Change
|
2013
|
2012
|
Change
|
|||||||||||||||||||||||||||
|
INCOME SUMMARY
|
||||||||||||||||||||||||||||||||||||
|
Interest revenue
|
$ | 61,363 | $ | 61,693 | $ | 62,134 | $ | 64,450 | $ | 65,978 | $ | 185,190 | $ | 202,979 | ||||||||||||||||||||||
|
Interest expense
|
7,025 | 7,131 | 7,475 | 8,422 | 8,607 | 21,631 | 29,908 | |||||||||||||||||||||||||||||
|
Net interest revenue
|
54,338 | 54,562 | 54,659 | 56,028 | 57,371 | (5 | ) % | 163,559 | 173,071 | (5 | ) % | |||||||||||||||||||||||||
|
Provision for loan losses
|
3,000 | 48,500 | 11,000 | 14,000 | 15,500 | 62,500 | 48,500 | |||||||||||||||||||||||||||||
|
Fee revenue
|
14,144 | 16,312 | 12,826 | 14,761 | 13,764 | 3 | 43,282 | 42,010 | 3 | |||||||||||||||||||||||||||
|
Total revenue
|
65,482 | 22,374 | 56,485 | 56,789 | 55,635 | 144,341 | 166,581 | |||||||||||||||||||||||||||||
|
Operating expenses
|
40,097 | 48,823 | 43,770 | 50,726 | 44,783 | (10 | ) | 132,690 | 136,048 | (2 | ) | |||||||||||||||||||||||||
|
Income (loss) before income taxes
|
25,385 | (26,449 | ) | 12,715 | 6,063 | 10,852 | 134 | 11,651 | 30,533 | (62 | ) | |||||||||||||||||||||||||
|
Income tax expense (benefit)
|
9,885 | (256,413 | ) | 950 | 802 | 284 | (245,578 | ) | 1,938 | |||||||||||||||||||||||||||
|
Net income
|
15,500 | 229,964 | 11,765 | 5,261 | 10,568 | 47 | 257,229 | 28,595 | 800 | |||||||||||||||||||||||||||
|
Preferred dividends and discount accretion
|
3,059 | 3,055 | 3,052 | 3,045 | 3,041 | 9,166 | 9,103 | |||||||||||||||||||||||||||||
|
Net income available to common
shareholders
|
$ | 12,441 | $ | 226,909 | $ | 8,713 | $ | 2,216 | $ | 7,527 | 65 | $ | 248,063 | $ | 19,492 | 1,173 | ||||||||||||||||||||
|
PERFORMANCE MEASURES
|
||||||||||||||||||||||||||||||||||||
|
Per common share:
|
||||||||||||||||||||||||||||||||||||
|
Diluted income
|
$ | .21 | $ | 3.90 | $ | .15 | $ | .04 | $ | .13 | 62 | $ | 4.24 | $ | .34 | 1,147 | ||||||||||||||||||||
|
Book value
|
10.99 | 10.90 | 6.85 | 6.67 | 6.75 | 63 | 10.99 | 6.75 | 63 | |||||||||||||||||||||||||||
|
Tangible book value
(2)
|
10.95 | 10.82 | 6.76 | 6.57 | 6.64 | 65 | 10.95 | 6.64 | 65 | |||||||||||||||||||||||||||
|
Key performance ratios:
|
||||||||||||||||||||||||||||||||||||
|
Return on equity
(1)(3)
|
7.38 | % | 197.22 |
%
|
8.51 | % | 2.15 | % | 7.43 | % | 64.29 | % | 6.57 |
%
|
|
|||||||||||||||||||||
|
Return on assets
(3)
|
.86 | 13.34 | .70 | .31 | .63 | 4.93 | .53 | |||||||||||||||||||||||||||||
|
Net interest margin
(3)
|
3.26 | 3.31 | 3.38 | 3.44 | 3.60 | 3.32 | 3.52 | |||||||||||||||||||||||||||||
|
Efficiency ratio
|
58.55 | 68.89 | 64.97 | 71.69 | 62.95 | 64.19 | 63.36 | |||||||||||||||||||||||||||||
|
Equity to assets
|
11.80 | 11.57 | (4) | 8.60 | 8.63 | 8.75 | 9.91 | 8.42 | ||||||||||||||||||||||||||||
|
Tangible equity to assets
(2)
|
11.76 | 11.53 | (4) | 8.53 | 8.55 | 8.66 | 9.85 | 8.32 | ||||||||||||||||||||||||||||
|
Tangible common equity to assets
(2)
|
9.02 | 8.79 | (4) | 5.66 | 5.67 | 5.73 | 7.04 | 5.50 | ||||||||||||||||||||||||||||
|
Tangible common equity to risk-
weighted assets
(2)
|
13.34 | 13.16 | 8.45 | 8.26 | 8.44 | 13.34 | 8.44 | |||||||||||||||||||||||||||||
|
ASSET QUALITY *
|
||||||||||||||||||||||||||||||||||||
|
Non-performing loans
|
$ | 26,088 | $ | 27,864 | $ | 96,006 | $ | 109,894 | $ | 115,001 | $ | 26,088 | $ | 115,001 | ||||||||||||||||||||||
|
Foreclosed properties
|
4,467 | 3,936 | 16,734 | 18,264 | 26,958 | 4,467 | 26,958 | |||||||||||||||||||||||||||||
|
Total non-performing assets (NPAs)
|
30,555 | 31,800 | 112,740 | 128,158 | 141,959 | 30,555 | 141,959 | |||||||||||||||||||||||||||||
|
Allowance for loan losses
|
80,372 | 81,845 | 105,753 | 107,137 | 107,642 | 80,372 | 107,642 | |||||||||||||||||||||||||||||
|
Net charge-offs
|
4,473 | 72,408 | 12,384 | 14,505 | 20,563 | 89,265 | 55,326 | |||||||||||||||||||||||||||||
|
Allowance for loan losses to loans
|
1.88 | % | 1.95 |
%
|
2.52 | % | 2.57 | % | 2.60 | % | 1.88 | % | 2.60 | % | ||||||||||||||||||||||
|
Net charge-offs to average loans
(3)
|
.42 | 6.87 | 1.21 | 1.39 | 1.99 | 2.84 | 1.80 | |||||||||||||||||||||||||||||
|
NPAs to loans and foreclosed properties
|
.72 | .76 | 2.68 | 3.06 | 3.41 | .72 | 3.41 | |||||||||||||||||||||||||||||
|
NPAs to total assets
|
.42 | .44 | 1.65 | 1.88 | 2.12 | .42 | 2.12 | |||||||||||||||||||||||||||||
|
AVERAGE BALANCES
($ in millions)
|
||||||||||||||||||||||||||||||||||||
|
Loans
|
$ | 4,250 | $ | 4,253 | $ | 4,197 | $ | 4,191 | $ | 4,147 | 2 | $ | 4,234 | $ | 4,157 | 2 | ||||||||||||||||||||
|
Investment securities
|
2,178 | 2,161 | 2,141 | 2,088 | 1,971 | 11 | 2,160 | 2,089 | 3 | |||||||||||||||||||||||||||
|
Earning assets
|
6,615 | 6,608 | 6,547 | 6,482 | 6,346 | 4 | 6,590 | 6,569 | - | |||||||||||||||||||||||||||
|
Total assets
|
7,170 | 6,915 | 6,834 | 6,778 | 6,648 | 8 | 6,974 | 6,894 | 1 | |||||||||||||||||||||||||||
|
Deposits
|
5,987 | 5,983 | 5,946 | 5,873 | 5,789 | 3 | 5,972 | 5,890 | 1 | |||||||||||||||||||||||||||
|
Shareholders’ equity
|
846 | 636 | 588 | 585 | 582 | 45 | 691 | 580 | 19 | |||||||||||||||||||||||||||
|
Common shares - basic
(thousands)
|
59,100 | 58,141 | 58,081 | 57,971 | 57,880 | 58,443 | 57,826 | |||||||||||||||||||||||||||||
|
Common shares - diluted
(thousands)
|
59,202 | 58,141 | 58,081 | 57,971 | 57,880 | 58,444 | 57,826 | |||||||||||||||||||||||||||||
|
AT PERIOD END
($ in millions)
|
||||||||||||||||||||||||||||||||||||
|
Loans *
|
$ | 4,267 | $ | 4,189 | $ | 4,194 | $ | 4,175 | $ | 4,138 | 3 | $ | 4,267 | $ | 4,138 | 3 | ||||||||||||||||||||
|
Investment securities
|
2,169 | 2,152 | 2,141 | 2,079 | 2,025 | 7 | 2,169 | 2,025 | 7 | |||||||||||||||||||||||||||
|
Total assets
|
7,243 | 7,163 | 6,849 | 6,802 | 6,699 | 8 | 7,243 | 6,699 | 8 | |||||||||||||||||||||||||||
|
Deposits
|
6,113 | 6,012 | 6,026 | 5,952 | 5,823 | 5 | 6,113 | 5,823 | 5 | |||||||||||||||||||||||||||
|
Shareholders’ equity
|
852 | 829 | 592 | 581 | 585 | 46 | 852 | 585 | 46 | |||||||||||||||||||||||||||
|
Common shares outstanding
(thousands)
|
59,412 | 57,831 | 57,767 | 57,741 | 57,710 | 59,412 | 57,710 | |||||||||||||||||||||||||||||
|
(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.
(4)
Calculated as of period-end.
|
|||||||||||||||||||
|
* Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.
|
|||||||||||||||||||
| 41 |
|
Table 1 Continued - Non-GAAP Performance Measures Reconciliation
|
||||||||||||||||||||||||||||
|
Selected Financial Information
|
||||||||||||||||||||||||||||
|
2013
|
2012
|
For the Nine Months
Ended September 30,
|
||||||||||||||||||||||||||
|
(in thousands, except per share
|
Third
|
Second
|
First
|
Fourth
|
Third
|
|||||||||||||||||||||||
|
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
2013
|
2012
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Interest revenue reconciliation
|
||||||||||||||||||||||||||||
|
Interest revenue - taxable equivalent
|
$ | 61,363 | $ | 61,693 | $ | 62,134 | $ | 64,450 | $ | 65,978 | $ | 185,190 | $ | 202,979 | ||||||||||||||
|
Taxable equivalent adjustment
|
(370 | ) | (368 | ) | (365 | ) | (381 | ) | (419 | ) | (1,103 | ) | (1,309 | ) | ||||||||||||||
|
Interest revenue (GAAP)
|
$ | 60,993 | $ | 61,325 | $ | 61,769 | $ | 64,069 | $ | 65,559 | $ | 184,087 | $ | 201,670 | ||||||||||||||
|
Net interest revenue reconciliation
|
||||||||||||||||||||||||||||
|
Net interest revenue - taxable equivalent
|
$ | 54,338 | $ | 54,562 | $ | 54,659 | $ | 56,028 | $ | 57,371 | $ | 163,559 | $ | 173,071 | ||||||||||||||
|
Taxable equivalent adjustment
|
(370 | ) | (368 | ) | (365 | ) | (381 | ) | (419 | ) | (1,103 | ) | (1,309 | ) | ||||||||||||||
|
Net interest revenue (GAAP)
|
$ | 53,968 | $ | 54,194 | $ | 54,294 | $ | 55,647 | $ | 56,952 | $ | 162,456 | $ | 171,762 | ||||||||||||||
|
Total revenue reconciliation
|
||||||||||||||||||||||||||||
|
Total operating revenue
|
$ | 65,482 | $ | 22,374 | $ | 56,485 | $ | 56,789 | $ | 55,635 | $ | 144,341 | $ | 166,581 | ||||||||||||||
|
Taxable equivalent adjustment
|
(370 | ) | (368 | ) | (365 | ) | (381 | ) | (419 | ) | (1,103 | ) | (1,309 | ) | ||||||||||||||
|
Total revenue (GAAP)
|
$ | 65,112 | $ | 22,006 | $ | 56,120 | $ | 56,408 | $ | 55,216 | $ | 143,238 | $ | 165,272 | ||||||||||||||
|
Income (loss) before taxes reconciliation
|
||||||||||||||||||||||||||||
|
Income (loss) before taxes
|
$ | 25,385 | $ | (26,449 | ) | $ | 12,715 | $ | 6,063 | $ | 10,852 | $ | 11,651 | $ | 30,533 | |||||||||||||
|
Taxable equivalent adjustment
|
(370 | ) | (368 | ) | (365 | ) | (381 | ) | (419 | ) | (1,103 | ) | (1,309 | ) | ||||||||||||||
|
Income (loss) before taxes (GAAP)
|
$ | 25,015 | $ | (26,817 | ) | $ | 12,350 | $ | 5,682 | $ | 10,433 | $ | 10,548 | $ | 29,224 | |||||||||||||
|
Income tax expense (benefit) reconciliation
|
||||||||||||||||||||||||||||
|
Income tax expense (benefit)
|
$ | 9,885 | $ | (256,413 | ) | $ | 950 | $ | 802 | $ | 284 | $ | (245,578 | ) | $ | 1,938 | ||||||||||||
|
Taxable equivalent adjustment
|
(370 | ) | (368 | ) | (365 | ) | (381 | ) | (419 | ) | (1,103 | ) | (1,309 | ) | ||||||||||||||
|
Income tax expense (benefit) (GAAP)
|
$ | 9,515 | $ | (256,781 | ) | $ | 585 | $ | 421 | $ | (135 | ) | $ | (246,681 | ) | $ | 629 | |||||||||||
|
Book value per common share reconciliation
|
||||||||||||||||||||||||||||
|
Tangible book value per common share
|
$ | 10.95 | $ | 10.82 | $ | 6.76 | $ | 6.57 | $ | 6.64 | $ | 10.95 | $ | 6.64 | ||||||||||||||
|
Effect of goodwill and other intangibles
|
.04 | .08 | .09 | .10 | .11 | .04 | .11 | |||||||||||||||||||||
|
Book value per common share (GAAP)
|
$ | 10.99 | $ | 10.90 | $ | 6.85 | $ | 6.67 | $ | 6.75 | $ | 10.99 | $ | 6.75 | ||||||||||||||
|
Average equity to assets reconciliation
|
||||||||||||||||||||||||||||
|
Tangible common equity to assets
|
9.02 | % | 8.79 | % | 5.66 | % | 5.67 | % | 5.73 | % | 7.04 | % | 5.50 | % | ||||||||||||||
|
Effect of preferred equity
|
2.74 | 2.74 | 2.87 | 2.88 | 2.93 | 2.81 | 2.82 | |||||||||||||||||||||
|
Tangible equity to assets
|
11.76 | 11.53 | 8.53 | 8.55 | 8.66 | 9.85 | 8.32 | |||||||||||||||||||||
|
Effect of goodwill and other intangibles
|
.04 | .04 | .07 | .08 | .09 | .06 | .10 | |||||||||||||||||||||
|
Equity to assets (GAAP)
|
11.80 | % | 11.57 | % | 8.60 | % | 8.63 | % | 8.75 | % | 9.91 | % | 8.42 | % | ||||||||||||||
|
Tangible common equity to risk-weighted assets reconciliation
|
||||||||||||||||||||||||||||
|
Tangible common equity to risk-weighted assets
|
13.34 | % | 13.16 | % | 8.45 | % | 8.26 | % | 8.44 | % | 13.34 | % | 8.44 | % | ||||||||||||||
|
Effect of other comprehensive income
|
.49 | .29 | .49 | .51 | .36 | .49 | .36 | |||||||||||||||||||||
|
Effect of deferred tax limitation
|
(4.72 | ) | (4.99 | ) | - | - | - | (4.72 | ) | - | ||||||||||||||||||
|
Effect of trust preferred
|
1.09 | 1.11 | 1.15 | 1.15 | 1.17 | 1.09 | 1.17 | |||||||||||||||||||||
|
Effect of preferred equity
|
4.01 | 4.11 | 4.22 | 4.24 | 4.29 | 4.01 | 4.29 | |||||||||||||||||||||
|
Tier I capital ratio (Regulatory)
|
14.21 | % | 13.68 | % | 14.31 | % | 14.16 | % | 14.26 | % | 14.21 | % | 14.26 | % | ||||||||||||||
| 42 |
| 43 |
|
Table 2 - Average Consolidated Balance Sheets and Net Interest Analysis
|
|
For the Three Months Ended September 30,
|
| 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)
|
$ | 4,249,892 | $ | 50,217 | 4.69 | % | $ | 4,147,220 | $ | 53,963 | 5.18 | % | ||||||||||||
|
Taxable securities
(3)
|
2,157,448 | 9,670 | 1.79 | 1,947,780 | 10,481 | 2.15 | ||||||||||||||||||
|
Tax-exempt securities
(1)(3)
|
20,913 | 331 | 6.32 | 22,895 | 368 | 6.43 | ||||||||||||||||||
|
Federal funds sold and other interest-earning assets
|
186,544 | 1,145 | 2.46 | 227,950 | 1,166 | 2.05 | ||||||||||||||||||
|
Total interest-earning assets
|
6,614,797 | 61,363 | 3.69 | 6,345,845 | 65,978 | 4.14 | ||||||||||||||||||
|
Non-interest-earning assets:
|
||||||||||||||||||||||||
|
Allowance for loan losses
|
(83,408 | ) | (112,034 | ) | ||||||||||||||||||||
|
Cash and due from banks
|
63,890 | 51,705 | ||||||||||||||||||||||
|
Premises and equipment
|
166,906 | 171,608 | ||||||||||||||||||||||
|
Other assets
(3)
|
407,912 | 190,439 | ||||||||||||||||||||||
|
Total assets
|
$ | 7,170,097 | $ | 6,647,563 | ||||||||||||||||||||
|
Liabilities and Shareholders
’
Equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
NOW
|
$ | 1,222,334 | 413 | .13 | $ | 1,176,087 | 447 | .15 | ||||||||||||||||
|
Money market
|
1,328,661 | 545 | .16 | 1,157,655 | 599 | .21 | ||||||||||||||||||
|
Savings
|
248,937 | 37 | .06 | 221,186 | 37 | .07 | ||||||||||||||||||
|
Time less than $100,000
|
952,320 | 1,369 | .57 | 1,144,103 | 2,260 | .79 | ||||||||||||||||||
|
Time greater than $100,000
|
644,264 | 1,229 | .76 | 750,828 | 1,876 | .99 | ||||||||||||||||||
|
Brokered time deposits
|
233,842 | (112 | ) | (.19 | ) | 176,114 | 476 | 1.08 | ||||||||||||||||
|
Total interest-bearing deposits
|
4,630,358 | 3,481 | .30 | 4,625,973 | 5,695 | .49 | ||||||||||||||||||
|
Federal funds purchased and other borrowings
|
67,292 | 525 | 3.10 | 55,994 | 514 | 3.65 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
32,082 | 16 | .20 | 44,473 | 26 | .23 | ||||||||||||||||||
|
Long-term debt
|
144,601 | 3,003 | 8.24 | 120,276 | 2,372 | 7.85 | ||||||||||||||||||
|
Total borrowed funds
|
243,975 | 3,544 | 5.76 | 220,743 | 2,912 | 5.25 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
4,874,333 | 7,025 | .57 | 4,846,716 | 8,607 | .71 | ||||||||||||||||||
|
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Non-interest-bearing deposits
|
1,356,792 | 1,163,471 | ||||||||||||||||||||||
|
Other liabilities
|
93,247 | 55,607 | ||||||||||||||||||||||
|
Total liabilities
|
6,324,372 | 6,065,794 | ||||||||||||||||||||||
|
Shareholders
’
equity
|
845,725 | 581,769 | ||||||||||||||||||||||
|
Total liabilities and shareholders
’
equity
|
$ | 7,170,097 | $ | 6,647,563 | ||||||||||||||||||||
|
Net interest revenue
|
$ | 54,338 | $ | 57,371 | ||||||||||||||||||||
|
Net interest-rate spread
|
3.12 | % | 3.43 | % | ||||||||||||||||||||
|
Net interest margin
(4)
|
3.26 | % | 3.60 | % | ||||||||||||||||||||
| (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 losses of $10.6 million in 2013 and pretax unrealized gains of $22.9 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. |
| 44 |
|
Table 3 - Average Consolidated Balance Sheets and Net Interest Analysis
|
|
For the Nine Months Ended September 30,
|
| 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)
|
$ | 4,233,531 | $ | 152,022 | 4.80 | % | $ | 4,157,057 | $ | 164,101 | 5.27 | % | ||||||||||||
|
Taxable securities
(3)
|
2,138,725 | 28,894 | 1.80 | 2,065,112 | 34,035 | 2.20 | ||||||||||||||||||
|
Tax-exempt securities
(1)(3)
|
21,411 | 1,022 | 6.36 | 24,187 | 1,207 | 6.65 | ||||||||||||||||||
|
Federal funds sold and other interest-earning assets
|
196,445 | 3,252 | 2.21 | 322,998 | 3,636 | 1.50 | ||||||||||||||||||
|
Total interest-earning assets
|
6,590,112 | 185,190 | 3.76 | 6,569,354 | 202,979 | 4.13 | ||||||||||||||||||
|
Non-interest-earning assets:
|
||||||||||||||||||||||||
|
Allowance for loan losses
|
(100,154 | ) | (115,252 | ) | ||||||||||||||||||||
|
Cash and due from banks
|
63,879 | 52,755 | ||||||||||||||||||||||
|
Premises and equipment
|
168,144 | 173,410 | ||||||||||||||||||||||
|
Other assets
(3)
|
252,275 | 214,068 | ||||||||||||||||||||||
|
Total assets
|
$ | 6,974,256 | $ | 6,894,335 | ||||||||||||||||||||
|
Liabilities and Shareholders
’
Equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing deposits:
|
||||||||||||||||||||||||
|
NOW
|
$ | 1,256,684 | 1,286 | .14 | $ | 1,304,159 | 1,587 | .16 | ||||||||||||||||
|
Money market
|
1,297,792 | 1,641 | .17 | 1,120,091 | 1,901 | .23 | ||||||||||||||||||
|
Savings
|
242,807 | 109 | .06 | 214,280 | 112 | .07 | ||||||||||||||||||
|
Time less than $100,000
|
997,193 | 4,686 | .63 | 1,199,563 | 7,806 | .87 | ||||||||||||||||||
|
Time greater than $100,000
|
670,821 | 4,086 | .81 | 783,370 | 6,354 | 1.08 | ||||||||||||||||||
|
Brokered time deposits
|
201,599 | (136 | ) | (.09 | ) | 162,682 | 1,684 | 1.38 | ||||||||||||||||
|
Total interest-bearing deposits
|
4,666,896 | 11,672 | .33 | 4,784,145 | 19,444 | .54 | ||||||||||||||||||
|
Federal funds purchased and other borrowings
|
70,512 | 1,563 | 2.96 | 85,022 | 2,463 | 3.87 | ||||||||||||||||||
|
Federal Home Loan Bank advances
|
41,352 | 65 | .21 | 153,539 | 882 | .77 | ||||||||||||||||||
|
Long-term debt
|
131,491 | 8,331 | 8.47 | 120,256 | 7,119 | 7.91 | ||||||||||||||||||
|
Total borrowed funds
|
243,355 | 9,959 | 5.47 | 358,817 | 10,464 | 3.90 | ||||||||||||||||||
|
Total interest-bearing liabilities
|
4,910,251 | 21,631 | .59 | 5,142,962 | 29,908 | .78 | ||||||||||||||||||
|
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Non-interest-bearing deposits
|
1,305,133 | 1,105,607 | ||||||||||||||||||||||
|
Other liabilities
|
68,312 | 65,390 | ||||||||||||||||||||||
|
Total liabilities
|
6,283,696 | 6,313,959 | ||||||||||||||||||||||
|
Shareholders
’
equity
|
690,560 | 580,376 | ||||||||||||||||||||||
|
Total liabilities and shareholders
’
equity
|
$ | 6,974,256 | $ | 6,894,335 | ||||||||||||||||||||
|
Net interest revenue
|
$ | 163,559 | $ | 173,071 | ||||||||||||||||||||
|
Net interest-rate spread
|
3.17 | % | 3.35 | % | ||||||||||||||||||||
|
Net interest margin
(4)
|
3.32 | % | 3.52 | % | ||||||||||||||||||||
| (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 $7.96 million in 2013 and pretax unrealized gains of $24.1 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. |
| 45 |
|
Table 4 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis
|
||||||
|
(in thousands)
|
||||||
|
Three Months Ended September 30, 2013
|
Nine Months Ended September 30, 2013
|
|||||||||||||||||||||||
|
Compared to 2012
|
Compared to 2012
|
|||||||||||||||||||||||
|
Increase (decrease)
|
Increase (decrease)
|
|||||||||||||||||||||||
|
Due to Changes in
|
Due to Changes in
|
|||||||||||||||||||||||
|
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
|||||||||||||||||||
|
Interest-earning assets:
|
|
|
||||||||||||||||||||||
|
Loans
|
$ | 1,310 | $ | (5,056 | ) | $ | (3,746 | ) | $ | 2,973 | $ | (15,052 | ) | $ | (12,079 | ) | ||||||||
|
Taxable securities
|
1,054 | (1,865 | ) | (811 | ) | 1,177 | (6,318 | ) | (5,141 | ) | ||||||||||||||
|
Tax-exempt securities
|
(31 | ) | (6 | ) | (37 | ) | (134 | ) | (51 | ) | (185 | ) | ||||||||||||
|
Federal funds sold and other interest-earning assets
|
(232 | ) | 211 | (21 | ) | (1,729 | ) | 1,345 | (384 | ) | ||||||||||||||
|
Total interest-earning assets
|
2,101 | (6,716 | ) | (4,615 | ) | 2,287 | (20,076 | ) | (17,789 | ) | ||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
NOW accounts
|
17 | (51 | ) | (34 | ) | (56 | ) | (245 | ) | (301 | ) | |||||||||||||
|
Money market accounts
|
81 | (135 | ) | (54 | ) | 272 | (532 | ) | (260 | ) | ||||||||||||||
|
Savings deposits
|
4 | (4 | ) | - | 14 | (17 | ) | (3 | ) | |||||||||||||||
|
Time deposits less than $100,000
|
(340 | ) | (551 | ) | (891 | ) | (1,179 | ) | (1,941 | ) | (3,120 | ) | ||||||||||||
|
Time deposits greater than $100,000
|
(243 | ) | (404 | ) | (647 | ) | (830 | ) | (1,438 | ) | (2,268 | ) | ||||||||||||
|
Brokered deposits
|
116 | (704 | ) | (588 | ) | 324 | (2,144 | ) | (1,820 | ) | ||||||||||||||
|
Total interest-bearing deposits
|
(365 | ) | (1,849 | ) | (2,214 | ) | (1,455 | ) | (6,317 | ) | (7,772 | ) | ||||||||||||
|
Federal funds purchased & other borrowings
|
95 | (84 | ) | 11 | (379 | ) | (521 | ) | (900 | ) | ||||||||||||||
|
Federal Home Loan Bank advances
|
(7 | ) | (3 | ) | (10 | ) | (410 | ) | (407 | ) | (817 | ) | ||||||||||||
|
Long-term debt
|
500 | 131 | 631 | 692 | 520 | 1,212 | ||||||||||||||||||
|
Total borrowed funds
|
588 | 44 | 632 | (97 | ) | (408 | ) | (505 | ) | |||||||||||||||
|
Total interest-bearing liabilities
|
223 | (1,805 | ) | (1,582 | ) | (1,552 | ) | (6,725 | ) | (8,277 | ) | |||||||||||||
|
Increase in net interest revenue
|
$ | 1,878 | $ | (4,911 | ) | $ | (3,033 | ) | $ | 3,839 | $ | (13,351 | ) | $ | (9,512 | ) | ||||||||
| 46 |
|
Table 5 - Fee Revenue
|
||||||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||
|
Three Months Ended
September 30,
|
Change
|
Nine Months Ended
September 30,
|
Change
|
|||||||||||||||||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||||||||||||||
|
Overdraft fees
|
$ | 3,203 | $ | 3,362 | $ | (159 | ) | (5 | ) | $ | 9,226 | $ | 9,839 | $ | (613 | ) | (6 | ) | ||||||||||||||
|
Debit card and interchange fees
|
3,952 | 3,063 | 889 | 29 | 10,818 | 9,407 | 1,411 | 15 | ||||||||||||||||||||||||
|
Other service charges and fees
|
1,301 | 1,271 | 30 | 2 | 3,787 | 4,049 | (262 | ) | (6 | ) | ||||||||||||||||||||||
|
Service charges and fees
|
8,456 | 7,696 | 760 | 10 | 23,831 | 23,295 | 536 | 2 | ||||||||||||||||||||||||
|
Mortgage loan and related fees
|
2,554 | 2,800 | (246 | ) | (9 | ) | 8,212 | 7,221 | 991 | 14 | ||||||||||||||||||||||
|
Brokerage fees
|
1,274 | 709 | 565 | 80 | 3,104 | 2,331 | 773 | 33 | ||||||||||||||||||||||||
|
Securities gains, net
|
- | - | - | 116 | 7,047 | (6,931 | ) | |||||||||||||||||||||||||
|
Losses from prepayment of debt
|
- | - | - | - | (6,681 | ) | 6,681 | |||||||||||||||||||||||||
|
Hedge ineffectiveness
|
(81 | ) | 608 | (689 | ) | 203 | 543 | (340 | ) | |||||||||||||||||||||||
|
Other
|
1,941 | 1,951 | (10 | ) | (1 | ) | 7,816 | 8,254 | (438 | ) | (5 | ) | ||||||||||||||||||||
|
Total fee revenue
|
$ | 14,144 | $ | 13,764 | $ | 380 | 3 | $ | 43,282 | $ | 42,010 | $ | 1,272 | 3 | ||||||||||||||||||
| 47 |
|
Table 6 - Operating Expenses
|
|
|||||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||
|
Three Months Ended
September 30,
|
Change
|
Nine Months Ended
September 30,
|
Change
|
|||||||||||||||||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||||||||||||||
|
Salaries and employee benefits
|
$ | 23,090 | $ | 22,918 | $ | 172 | 1 | $ | 71,416 | $ | 72,440 | $ | (1,024 | ) | (1 | ) | ||||||||||||||||
|
Communications and equipment
|
3,305 | 3,254 | 51 | 2 | 9,819 | 9,620 | 199 | 2 | ||||||||||||||||||||||||
|
Occupancy
|
3,379 | 3,539 | (160 | ) | (5 | ) | 10,195 | 10,849 | (654 | ) | (6 | ) | ||||||||||||||||||||
|
Advertising and public relations
|
962 | 934 | 28 | 3 | 2,937 | 2,868 | 69 | 2 | ||||||||||||||||||||||||
|
Postage, printing and supplies
|
644 | 954 | (310 | ) | (32 | ) | 2,401 | 2,849 | (448 | ) | (16 | ) | ||||||||||||||||||||
|
Professional fees
|
2,650 | 2,180 | 470 | 22 | 7,515 | 6,107 | 1,408 | 23 | ||||||||||||||||||||||||
|
FDIC assessments and other regulatory charges
|
2,405 | 2,537 | (132 | ) | (5 | ) | 7,415 | 7,592 | (177 | ) | (2 | ) | ||||||||||||||||||||
|
Amortization of intangibles
|
427 | 728 | (301 | ) | (41 | ) | 1,623 | 2,190 | (567 | ) | (26 | ) | ||||||||||||||||||||
|
Other
|
3,041 | 4,033 | (992 | ) | (25 | ) | 11,691 | 12,151 | (460 | ) | (4 | ) | ||||||||||||||||||||
|
Total excluding foreclosed property expenses
|
39,903 | 41,077 | (1,174 | ) | (3 | ) | 125,012 | 126,666 | (1,654 | ) | (1 | ) | ||||||||||||||||||||
|
Net losses on sales of foreclosed properties
|
(648 | ) | 350 | (998 | ) | 2,402 | 174 | 2,228 | ||||||||||||||||||||||||
|
Foreclosed property write downs
|
329 | 2,394 | (2,065 | ) | 2,739 | 5,513 | (2,774 | ) | ||||||||||||||||||||||||
|
Foreclosed property maintenance expenses
|
513 | 962 | (449 | ) | (47 | ) | 2,537 | 3,695 | (1,158 | ) | (31 | ) | ||||||||||||||||||||
|
Total operating expenses
|
$ | 40,097 | $ | 44,783 | $ | (4,686 | ) | (10 | ) | $ | 132,690 | $ | 136,048 | $ | (3,358 | ) | (2 | ) | ||||||||||||||
| 48 |
| 49 |
| 50 |
|
Table 7 - Loans Outstanding (excludes loans covered by loss share agreements)
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
By Loan Type
|
||||||||||||
|
Commercial (secured by real estate)
|
$ | 1,742,771 | $ | 1,813,365 | $ | 1,819,155 | ||||||
|
Commercial & industrial
|
457,414 | 458,246 | 459,997 | |||||||||
|
Commercial construction
|
137,146 | 154,769 | 160,765 | |||||||||
|
Total commercial
|
2,337,331 | 2,426,380 | 2,439,917 | |||||||||
|
Residential mortgage
|
1,309,295 | 1,214,203 | 1,174,236 | |||||||||
|
Residential construction
|
317,789 | 381,677 | 388,742 | |||||||||
|
Consumer installment
|
302,652 | 152,748 | 134,950 | |||||||||
|
Total loans
|
$ | 4,267,067 | $ | 4,175,008 | $ | 4,137,845 | ||||||
|
As a percentage of total loans:
|
||||||||||||
|
Commercial (secured by real estate)
|
41 | % | 43 | % | 44 | % | ||||||
|
Commercial & industrial
|
11 | 11 | 11 | |||||||||
|
Commercial construction
|
3 | 4 | 4 | |||||||||
|
Total commercial
|
55 | 58 | 59 | |||||||||
|
Residential mortgage
|
31 | 29 | 28 | |||||||||
|
Residential construction
|
7 | 9 | 10 | |||||||||
|
Consumer installment
|
7 | 4 | 3 | |||||||||
|
Total
|
100 | % | 100 | % | 100 | % | ||||||
|
By Geographic Location
|
||||||||||||
|
North Georgia
|
$ | 1,261,751 | $ | 1,363,723 | $ | 1,383,439 | ||||||
|
Atlanta MSA
|
1,246,433 | 1,249,470 | 1,238,020 | |||||||||
|
North Carolina
|
574,667 | 579,085 | 578,643 | |||||||||
|
Coastal Georgia
|
421,488 | 400,022 | 379,747 | |||||||||
|
Gainesville MSA
|
253,004 | 261,406 | 255,897 | |||||||||
|
East Tennessee
|
277,059 | 282,863 | 282,571 | |||||||||
|
South Carolina
|
46,548 | - | - | |||||||||
|
Other (indirect auto)
|
186,117 | 38,439 | 19,528 | |||||||||
|
Total loans
|
$ | 4,267,067 | $ | 4,175,008 | $ | 4,137,845 | ||||||
| 51 |
|
Table 8 - Performing Substandard Loans
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||
|
2013
|
2013
|
2013
|
2012
|
2012
|
||||||||||||||||
|
By Category
|
||||||||||||||||||||
|
Commercial (secured by real estate)
|
$ | 75,542 | $ | 78,750 | $ | 128,120 | $ | 117,543 | $ | 126,332 | ||||||||||
|
Commercial & industrial
|
10,342 | 11,458 | 20,320 | 18,477 | 18,740 | |||||||||||||||
|
Commercial construction
|
16,911 | 15,766 | 18,462 | 19,285 | 27,180 | |||||||||||||||
|
Total commercial
|
102,795 | 105,974 | 166,902 | 155,305 | 172,252 | |||||||||||||||
|
Residential mortgage
|
53,172 | 51,222 | 64,103 | 65,179 | 72,198 | |||||||||||||||
|
Residential construction
|
15,552 | 16,631 | 37,882 | 37,804 | 35,170 | |||||||||||||||
|
Consumer installment
|
2,147 | 2,505 | 2,794 | 3,653 | 2,886 | |||||||||||||||
|
Total
|
$ | 173,666 | $ | 176,332 | $ | 271,681 | $ | 261,941 | $ | 282,506 | ||||||||||
|
By Market
|
||||||||||||||||||||
|
North Georgia
|
$ | 74,456 | $ | 68,272 | $ | 107,798 | $ | 105,851 | $ | 116,871 | ||||||||||
|
Atlanta MSA
|
44,650 | 48,574 | 74,064 | 77,630 | 79,242 | |||||||||||||||
|
North Carolina
|
20,768 | 23,440 | 30,391 | 28,657 | 34,998 | |||||||||||||||
|
Coastal Georgia
|
10,729 | 8,391 | 17,496 | 17,421 | 12,998 | |||||||||||||||
|
Gainesville MSA
|
14,820 | 19,734 | 28,514 | 19,251 | 21,219 | |||||||||||||||
|
East Tennessee
|
8,243 | 7,921 | 13,418 | 13,131 | 17,178 | |||||||||||||||
|
South Carolina
|
- | - | - | - | - | |||||||||||||||
|
Total loans
|
$ | 173,666 | $ | 176,332 | $ | 271,681 | $ | 261,941 | $ | 282,506 | ||||||||||
| 52 |
|
Table 9 - Allowance for Loan Losses
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Balance beginning of period
|
$ | 81,845 | $ | 112,705 | $ | 107,137 | $ | 114,468 | ||||||||
|
Provision for loan losses
|
3,000 | 15,500 | 62,500 | 48,500 | ||||||||||||
|
Charge-offs:
|
||||||||||||||||
|
Commercial (secured by real estate)
|
1,928 | 8,445 | 34,122 | 16,791 | ||||||||||||
|
Commercial & industrial
|
826 | 343 | 18,581 | 1,987 | ||||||||||||
|
Commercial construction
|
134 | 3,198 | 6,484 | 3,650 | ||||||||||||
|
Residential mortgage
|
1,306 | 3,575 | 10,380 | 13,356 | ||||||||||||
|
Residential construction
|
1,096 | 6,231 | 22,608 | 21,706 | ||||||||||||
|
Consumer installment
|
419 | 442 | 1,691 | 1,603 | ||||||||||||
|
Total loans charged-off
|
5,709 | 22,234 | 93,866 | 59,093 | ||||||||||||
|
Recoveries:
|
||||||||||||||||
|
Commercial (secured by real estate)
|
71 | 271 | 1,556 | 571 | ||||||||||||
|
Commercial & industrial
|
690 | 602 | 1,368 | 802 | ||||||||||||
|
Commercial construction
|
1 | 8 | 60 | 38 | ||||||||||||
|
Residential mortgage
|
231 | 48 | 649 | 592 | ||||||||||||
|
Residential construction
|
24 | 555 | 57 | 1,153 | ||||||||||||
|
Consumer installment
|
219 | 187 | 911 | 611 | ||||||||||||
|
Total recoveries
|
1,236 | 1,671 | 4,601 | 3,767 | ||||||||||||
|
Net charge-offs
|
4,473 | 20,563 | 89,265 | 55,326 | ||||||||||||
|
Balance end of period
|
$ | 80,372 | $ | 107,642 | $ | 80,372 | $ | 107,642 | ||||||||
|
Total loans: *
|
||||||||||||||||
|
At period-end
|
$ | 4,267,067 | $ | 4,137,845 | $ | 4,267,067 | $ | 4,137,845 | ||||||||
|
Average
|
4,225,014 | 4,107,608 | 4,206,279 | 4,112,727 | ||||||||||||
|
Allowance as a percentage of period-end loans
|
1.88 | % | 2.60 | % | 1.88 | % | 2.60 | % | ||||||||
|
As a percentage of average loans (annualized):
|
||||||||||||||||
|
Net charge-offs
|
.42 | 1.99 | 2.84 | 1.80 | ||||||||||||
|
Provision for loan losses
|
.28 | 1.50 | 1.99 | 1.58 | ||||||||||||
|
Allowance as a percentage of non-performing loans
|
308 | 94 | 308 | 94 | ||||||||||||
|
* Excludes loans covered by loss sharing agreements with the FDIC
|
||||||||||||||||
| 53 |
|
Table 10 - Nonperforming Assets
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
September 30,
|
December 31,
|
September 30,
|
||||||||||
|
2013
|
2012
|
2012
|
||||||||||
|
Nonperforming loans*
|
$ | 26,088 | $ | 109,894 | $ | 115,001 | ||||||
|
Foreclosed properties (OREO)
|
4,467 | 18,264 | 26,958 | |||||||||
|
Total nonperforming assets
|
$ | 30,555 | $ | 128,158 | $ | 141,959 | ||||||
|
Nonperforming loans as a percentage of total loans
|
.61 | % | 2.63 | % | 2.78 | % | ||||||
|
Nonperforming assets as a percentage of total loans and OREO
|
.72 | 3.06 | 3.41 | |||||||||
|
Nonperforming assets as a percentage of total assets
|
.42 | 1.88 | 2.12 | |||||||||
|
* There were no loans 90 days or more past due that were still accruing at period end.
|
||||||||||||
|
Table 11 - Nonperforming Assets by Quarter
(1)
|
||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||||||
|
September 30, 2013
|
December 31, 2012
|
September 30, 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)
|
$ | 8,015 | $ | 730 | $ | 8,745 | $ | 22,148 | $ | 5,479 | $ | 27,627 | $ | 25,896 | $ | 8,767 | $ | 34,663 | ||||||||||||||||||
|
Commercial & industrial
|
609 | - | 609 | 31,817 | - | 31,817 | 32,678 | - | 32,678 | |||||||||||||||||||||||||||
|
Commercial construction
|
343 | 376 | 719 | 23,843 | 2,204 | 26,047 | 18,590 | 3,121 | 21,711 | |||||||||||||||||||||||||||
|
Total commercial
|
8,967 | 1,106 | 10,073 | 77,808 | 7,683 | 85,491 | 77,164 | 11,888 | 89,052 | |||||||||||||||||||||||||||
|
Residential mortgage
|
12,504 | 2,154 | 14,658 | 12,589 | 4,753 | 17,342 | 13,996 | 6,031 | 20,027 | |||||||||||||||||||||||||||
|
Residential construction
|
4,097 | 1,207 | 5,304 | 18,702 | 5,828 | 24,530 | 22,935 | 9,039 | 31,974 | |||||||||||||||||||||||||||
|
Consumer installment
|
520 | - | 520 | 795 | - | 795 | 906 | - | 906 | |||||||||||||||||||||||||||
|
Total NPAs
|
$ | 26,088 | $ | 4,467 | $ | 30,555 | $ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 115,001 | $ | 26,958 | $ | 141,959 | ||||||||||||||||||
|
Balance as a % of
|
||||||||||||||||||||||||||||||||||||
|
Unpaid Principal
|
61.6 | % | 41.5 | % | 57.6 | % | 69.5 | % | 39.7 | % | 62.8 | % | 68.8 | % | 36.4 | % | 58.8 | % | ||||||||||||||||||
|
BY MARKET
|
||||||||||||||||||||||||||||||||||||
|
North Georgia
|
$ | 13,652 | $ | 1,726 | $ | 15,378 | $ | 69,950 | $ | 8,219 | $ | 78,169 | $ | 72,211 | $ | 14,582 | $ | 86,793 | ||||||||||||||||||
|
Atlanta MSA
|
3,096 | 1,026 | 4,122 | 18,556 | 3,442 | 21,998 | 21,349 | 5,926 | 27,275 | |||||||||||||||||||||||||||
|
North Carolina
|
5,680 | 762 | 6,442 | 11,014 | 2,579 | 13,593 | 9,622 | 2,771 | 12,393 | |||||||||||||||||||||||||||
|
Coastal Georgia
|
995 | 928 | 1,923 | 3,810 | 1,609 | 5,419 | 6,822 | 864 | 7,686 | |||||||||||||||||||||||||||
|
Gainesville MSA
|
1,036 | - | 1,036 | 903 | 556 | 1,459 | 840 | 1,328 | 2,168 | |||||||||||||||||||||||||||
|
East Tennessee
|
1,629 | 25 | 1,654 | 5,661 | 1,859 | 7,520 | 4,157 | 1,487 | 5,644 | |||||||||||||||||||||||||||
|
South Carolina
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Total NPAs
|
$ | 26,088 | $ | 4,467 | $ | 30,555 | $ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 115,001 | $ | 26,958 | $ | 141,959 | ||||||||||||||||||
|
(1)
Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
||||||||||||||||||||||||||||||||||||
| 54 |
|
Table 12 - Activity in Nonperforming Assets by Quarter
|
||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||
|
Third Quarter 2013
(1)
|
Third Quarter 2012
(1)
|
|||||||||||||||||||||||
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
|||||||||||||||||||
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
|||||||||||||||||||
|
Beginning Balance
|
$ | 27,864 | $ | 3,936 | $ | 31,800 | $ | 115,340 | $ | 30,421 | $ | 145,761 | ||||||||||||
|
Loans placed on non-accrual
|
9,959 | - | 9,959 | 30,535 | - | 30,535 | ||||||||||||||||||
|
Payments received
|
(3,601 | ) | - | (3,601 | ) | (3,646 | ) | - | (3,646 | ) | ||||||||||||||
|
Loan charge-offs
|
(5,395 | ) | - | (5,395 | ) | (19,227 | ) | - | (19,227 | ) | ||||||||||||||
|
Foreclosures
|
(2,739 | ) | 2,739 | - | (8,001 | ) | 8,001 | - | ||||||||||||||||
|
Capitalized costs
|
- | 7 | 7 | - | 102 | 102 | ||||||||||||||||||
|
Property sales
|
- | (2,534 | ) | (2,534 | ) | - | (8,822 | ) | (8,822 | ) | ||||||||||||||
|
Write downs
|
- | (329 | ) | (329 | ) | - | (2,394 | ) | (2,394 | ) | ||||||||||||||
|
Net losses on sales
|
- | 648 | 648 | - | (350 | ) | (350 | ) | ||||||||||||||||
|
Ending Balance
|
$ | 26,088 | $ | 4,467 | $ | 30,555 | $ | 115,001 | $ | 26,958 | $ | 141,959 | ||||||||||||
|
First Nine Months 2013
(1)
|
First Nine Months 2012
(1)
|
|||||||||||||||||||||||
|
Nonaccrual
|
Foreclosed
|
Total
|
Nonaccrual
|
Foreclosed
|
Total
|
|||||||||||||||||||
|
Loans
|
Properties
|
NPAs
|
Loans
|
Properties
|
NPAs
|
|||||||||||||||||||
|
Beginning Balance
|
$ | 109,894 | $ | 18,264 | $ | 128,158 | $ | 127,479 | $ | 32,859 | $ | 160,338 | ||||||||||||
|
Loans placed on non-accrual
|
32,824 | - | 32,824 | 92,336 | - | 92,336 | ||||||||||||||||||
|
Payments received
|
(58,347 | ) | - | (58,347 | ) | (24,618 | ) | - | (24,618 | ) | ||||||||||||||
|
Loan charge-offs
|
(39,823 | ) | - | (39,823 | ) | (53,342 | ) | - | (53,342 | ) | ||||||||||||||
|
Foreclosures
|
(18,460 | ) | 18,460 | - | (26,854 | ) | 26,854 | - | ||||||||||||||||
|
Capitalized costs
|
- | 116 | 116 | - | 846 | 846 | ||||||||||||||||||
|
Property sales
|
- | (27,232 | ) | (27,232 | ) | - | (27,914 | ) | (27,914 | ) | ||||||||||||||
|
Write downs
|
- | (2,739 | ) | (2,739 | ) | - | (5,513 | ) | (5,513 | ) | ||||||||||||||
|
Net losses on sales
|
- | (2,402 | ) | (2,402 | ) | - | (174 | ) | (174 | ) | ||||||||||||||
|
Ending Balance
|
$ | 26,088 | $ | 4,467 | $ | 30,555 | $ | 115,001 | $ | 26,958 | $ | 141,959 | ||||||||||||
|
(1)
Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of SCB.
|
||||||||||||||||||||||||
| 55 |
| 56 |
|
Table 13 - Interest Sensitivity
|
||||||||||||||||
|
Increase (Decrease) in Net Interest Revenue from Base Scenario at
September 30,
|
||||||||||||||||
|
2013
|
2012
|
|||||||||||||||
|
Change in Rates
|
Shock
|
Ramp
|
Shock
|
Ramp
|
||||||||||||
|
200 basis point increase
|
5.9 | % | 6.1 | % | 5.3 | % | 2.3 | % | ||||||||
|
25 basis point decrease
|
(3.4 | ) | (3.4 | ) | (1.1 | ) | (1.1 | ) | ||||||||
| 57 |
| Hedge Designation |
Current
Notional |
Trade Date | Effective Date | Maturity Date |
Fair Value
(F)
|
|||||||||||||||||||
|
Type of Instrument
|
Hedged Item
|
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
|
Steepener
(A)
|
$ |
-
|
$ |
1,903
|
||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
17,000
|
02/14/12
|
02/27/12
|
08/27/27
|
3 mo. LIBOR - 45 bps
|
2.00% to 10.00%
(B)
|
-
|
723
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
15,500
|
03/05/12
|
03/23/12
|
09/23/27
|
3 mo. LIBOR - 45 bps
|
2.25% to 10.00%
(B)
|
-
|
648
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,500
|
05/16/12
|
06/08/12
|
06/08/32
|
3 mo. LIBOR - 43 bps
|
2.25% to 10.00%
(B)
|
-
|
802
|
||||||||||||||
|
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
|
2.30% to 10.00%
(B)
|
-
|
998
|
||||||||||||||
|
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
|
2.25% to 10.00%
(B)
|
-
|
975
|
||||||||||||||
|
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
|
2.30% to 11.00%
(B)
|
-
|
1,237
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
10,000
|
08/29/12
|
09/24/12
|
09/24/12
|
3 mo. LIBOR - 38 bps
|
2.40% to 11.00%
(B)
|
-
|
892
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000
|
10/05/12
|
10/19/12
|
11/19/32
|
3 mo. LIBOR - 38 bps
|
2.40% to 11.00%
(B)
|
-
|
1,096
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000
|
10/15/12
|
11/08/12
|
11/08/32
|
3 mo. LIBOR - 40 bps
|
2.30% to 11.00%
(B)
|
-
|
1,223
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,500
|
11/14/12
|
11/30/12
|
11/30/32
|
3 mo. LIBOR - 38 bps
|
2.20% to 11.00%
(B)
|
-
|
1,400
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
12,000
|
11/28/12
|
12/27/12
|
12/27/32
|
3 mo. LIBOR - 38 bps
|
2.25% to 11.00%
(B)
|
-
|
1,324
|
||||||||||||||
|
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
|
2.15% to 8.00%
(B)
|
-
|
824
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
13,000
|
01/17/13
|
02/15/13
|
02/15/23
|
3 mo. LIBOR - 20 bps
|
1.50% to 5.50%
(B)
|
-
|
656
|
||||||||||||||
|
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
|
2.20% to 8.00%
(B)
|
-
|
739
|
||||||||||||||
|
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
|
.50% to 2.75%
(B)
|
-
|
142
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
50,000
|
06/04/13
|
06/28/13
|
06/28/33
|
3 mo. LIBOR - 67.5 bps
|
Steepener
(C)
|
-
|
8,967
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
26,500
|
07/22/13
|
08/23/13
|
08/23/33
|
3 mo. LIBOR - 68 bps
|
Steepener
(D)
|
-
|
2,923
|
||||||||||||||
|
Receive Fixed Cancellable Swap
|
Fair Value
|
Brokered CD
|
25,000
|
09/25/13
|
09/30/13
|
09/30/13
|
3 mo. LIBOR - 65 bps
|
Steepener
(E)
|
-
|
1,276
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
11,000
|
03/13/13
|
03/18/13
|
02/13/23
|
3.45000%
|
3 mo. LIBOR
|
391
|
-
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000
|
03/15/13
|
03/20/13
|
02/09/23
|
3.10000%
|
3 mo. LIBOR
|
601
|
-
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000
|
04/19/13
|
04/24/13
|
09/07/22
|
3.15000%
|
3 mo. LIBOR
|
523
|
-
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000
|
04/22/13
|
04/25/13
|
01/24/22
|
5.75000%
|
3 mo. LIBOR
|
-
|
1,175
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000
|
04/25/13
|
05/01/13
|
05/01/23
|
3.37500%
|
3 mo. LIBOR
|
731
|
-
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000
|
05/29/13
|
06/03/13
|
01/24/22
|
5.70000%
|
3 mo. LIBOR
|
-
|
1,264
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
10,000
|
05/30/13
|
06/04/13
|
01/14/22
|
4.50000%
|
3 mo. LIBOR
|
-
|
586
|
||||||||||||||
|
Pay Fixed Swap
|
Fair Value
|
Corporate Bond
|
15,000
|
06/18/13
|
06/21/13
|
06/15/23
|
3.62500%
|
3 mo. LIBOR
|
463
|
-
|
||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Short-Term Debt
|
50,000
|
04/02/12
|
04/07/14
|
04/07/17
|
1.69500%
|
3 mo. LIBOR
|
-
|
959
|
||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Short-Term Debt
|
50,000
|
04/02/12
|
04/21/14
|
04/21/17
|
1.72125%
|
3 mo. LIBOR
|
-
|
958
|
||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Short-Term Debt
|
100,000
|
04/10/12
|
03/03/14
|
03/01/17
|
1.43750%
|
3 mo. LIBOR
|
-
|
1,330
|
||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Money Market Deposts
|
100,000
|
05/02/12
|
05/01/14
|
05/01/19
|
1.88750%
|
1 mo. LIBOR
|
-
|
431
|
||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Money Market Deposts
|
100,000
|
05/31/12
|
07/01/14
|
07/01/18
|
1.39250%
|
1 mo. LIBOR
|
625
|
-
|
||||||||||||||
|
Pay Fixed Swap
|
Cash Flow
|
Money Market Deposts
|
175,000
|
04/04/13
|
04/01/15
|
06/30/13
|
1.61830%
|
1 mo. LIBOR
|
2,955
|
-
|
||||||||||||||
|
Total Hedging Positions
|
$961,500
|
$ |
6,289
|
$ |
35,451
|
|||||||||||||||||||
|
(A)
Receive rate is fixed at 5.00% to November 10, 2012, then 4 * ((10-year Constant Maturity Swap rate - 2-year Constant Maturity Swap rate) - 50 basis points), capped at 5.00% and floored at 0.00%. Swap is callable by counterparty on November 10, 2012 and quarterly thereafter on the 10th with 15 calendar days notice.
|
||||||||||||||||||||||||
|
(B)
Rate steps up at set periodic intervals throughout term. Swap is callable by counterparty generally from six months to one year following the effective date.
|
||||||||||||||||||||||||
|
(C)
Receive rate is fixed at 7.00% to 6/28/14 then 4 * ((30-year Constant Maturity Swap rate - 5-year Constant Maturity Swap rate) - 70 basis points), capped at 7.00% and floored at 0.00%. Swap is callable by counterparty on June 28, 2014 and quarterly thereafter on the 28th with 15 calendar days notice. Notional value decreases at set intervals.
|
||||||||||||||||||||||||
|
(D)
Receive rate is fixed at 10.00% to 8/23/14 then 4 * ((30-year Constant Maturity Swap rate - 5-year Constant Maturity Swap rate) - 55 basis points), capped at 10.00% and floored at 0.00%. Swap is callable by counterparty on August 23, 2014 and quarterly thereafter on the 23rd with 15 calendar days notice. Notional value decreases at set intervals.
|
||||||||||||||||||||||||
|
(E)
Receive rate is fixed at 9.00% to 9/30/14 then 4 * ((30-year Constant Maturity Swap rate - 2-year Constant Maturity Swap rate) - 87.5 basis points), capped at 9.00% and floored at 0.00%. Swap is callable by counterparty on September 30, 2014 and quarterly thereafter on the 30th with 15 calendar days notice. Notional value decreases at set intervals.
|
||||||||||||||||||||||||
|
(F)
Fair value does not include accrued interest.
|
||||||||||||||||||||||||
| 58 |
| 59 |
|
2013
|
2012
|
|||||||||||||||||||||||||||||||
|
High
|
Low
|
Close
|
Avg Daily Volume
|
High
|
Low
|
Close
|
Avg Daily Volume
|
|||||||||||||||||||||||||
|
First quarter
|
$ | 11.57 | $ | 9.59 | $ | 11.34 | 195,803 | $ | 10.30 | $ | 6.37 | $ | 9.75 | 142,987 | ||||||||||||||||||
|
Second quarter
|
12.94 | 10.15 | 12.42 | 184,922 | 9.77 | 7.76 | 8.57 | 145,132 | ||||||||||||||||||||||||
|
Third quarter
|
16.04 | 12.15 | 14.99 | 341,270 | 8.82 | 6.12 | 8.39 | 329,475 | ||||||||||||||||||||||||
|
Fourth quarter
|
9.49 | 8.01 | 9.44 | 202,871 | ||||||||||||||||||||||||||||
| 60 |
|
Regulatory
Guidelines
|
United Community Banks, Inc.
(Consolidated)
|
United Community Bank
|
||||||||||||||||||||||||||||||
|
Well
|
September 30,
|
December 31,
|
September 30,
|
September 30,
|
December 31,
|
September 30,
|
||||||||||||||||||||||||||
|
Minimum
|
Capitalized
|
2013
|
2012
|
2012
|
2013
|
2012
|
2012
|
|||||||||||||||||||||||||
|
Risk-based ratios:
|
||||||||||||||||||||||||||||||||
|
Tier 1 capital
|
4.0 | % | 6.0 | % | 14.21 | % | 14.16 | % | 14.26 | % | 14.48 | % | 14.48 | % | 14.47 | % | ||||||||||||||||
|
Total capital
|
8.0 | 10.0 | 15.47 | 15.73 | 15.83 | 15.74 | 15.74 | 15.73 | ||||||||||||||||||||||||
|
Leverage ratio
|
3.0 | 5.0 | 10.03 | 9.64 | 9.76 | 10.17 | 9.86 | 9.92 | ||||||||||||||||||||||||
|
Tier 1 capital
|
$ | 695,802 | $ | 652,692 | $ | 648,499 | $ | 704,591 | $ | 666,585 | $ | 658,020 | ||||||||||||||||||||
|
Total capital
|
757,231 | 724,915 | 719,990 | 765,646 | 724,738 | 715,492 | ||||||||||||||||||||||||||
| 61 |
| 62 |
|
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
|
| 63 |
|
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: November 7, 2013
|
| 64 |
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 |
|---|