UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to
Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 23, 2008
United Community Banks,
Inc.
(Exact name of registrant as
specified in its charter)
Georgia | No. 0-21656 | No. 58-180-7304 | ||
(State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
63 Highway 515, P.O. Box
398 Blairsville, Georgia |
30512 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including area code: (706) 781-2265
Not
applicable |
(Former name or former address if changed since last report.) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
o Soliciting material pursuant
to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule
14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule
13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 | Results of Operation and Financial Condition | |
|
On October 23, 2008, United Community
Banks, Inc. (the “Registrant”) issued a news release announcing its
financial results for the quarter ended September 30, 2008 (the
“News Release”). The News Release, including financial schedules,
is attached as Exhibit 99.1 to this report. In connection with issuing the
News Release, on October 23, 2008 at 11:00 a.m. EST, the Registrant
intends to hold a conference call/webcast to discuss the News Release. The presentation of the Registrant’s financial results included operating performance measures, which are measures of performance determined by methods other than in accordance with generally accepted accounting principles, or GAAP. Management included non-GAAP operating performance measures because it believes it is useful for evaluating the Registrant’s operations and performance over periods of time, and uses operating performance measures in managing and evaluating the Registrant’s business and intends to use it in discussions about the Registrant’s operations and performance. Operating performance measures exclude the effects of a special $15 million fraud related provision for loan losses recorded in the second quarter of 2007, an additional $3 million provision for loan losses recorded in the fourth quarter of 2007, and $18 million in fraud related charge offs recorded in the fourth quarter of 2007 because management feels that the events leading to the taking of the special provisions and charge offs were isolated, non-recurring events and do not reflect overall trends in the Registrant’s earnings. Management believes these non-GAAP performance measures may provide users of the Registrant’s financial information with a meaningful measure for assessing the Registrant’s financial results and comparing those financial results to prior periods. Operating performance measures should be viewed in addition to, and not as an alternative or substitute for, the Registrant’s performance measures determined in accordance with GAAP, and is not necessarily comparable to non-GAAP performance measures that may be presented by other companies. |
|
Item 9.01
|
Financial Statements and Exhibits | |
|
(a) Financial statements: None (b) Pro forma financial information: None (c) Exhibits: |
|
|
99.1 Press Release, dated October 23, 2008 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
/s/ Rex S. Schuette | |
October 23, 2008 |
Rex S. Schuette Executive Vice President and Chief Financial Officer |
EXHIBIT INDEX
Exhibit Number |
Description | |
99.1 | Press Release, dated October 23, 2008 |
Exhibit 99.1
1
2
3
4
5
Third | ||||||||||||||||||||||||||||||||||||
2008 | 2007 | Quarter | For the Nine | YTD | ||||||||||||||||||||||||||||||||
(in thousands, except per share | Third | Second | First | Fourth | Third | 2008-2007 | Months Ended | 2008-2007 | ||||||||||||||||||||||||||||
data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||||||||||||||||||
Interest revenue |
$ | 112,510 | $ | 116,984 | $ | 129,041 | $ | 140,768 | $ | 144,884 | $ | 358,535 | $ | 410,150 | ||||||||||||||||||||||
Interest expense |
53,719 | 55,231 | 62,754 | 71,038 | 73,203 | 171,704 | 205,396 | |||||||||||||||||||||||||||||
Net interest revenue |
58,791 | 61,753 | 66,287 | 69,730 | 71,681 | (18 | )% | 186,831 | 204,754 | (9 | )% | |||||||||||||||||||||||||
Provision for loan losses (1) |
76,000 | 15,500 | 7,500 | 26,500 | 3,700 | 99,000 | 11,100 | |||||||||||||||||||||||||||||
Fee revenue |
13,121 | 15,105 | 14,197 | 16,100 | 15,615 | (16 | ) | 42,423 | 46,551 | (9 | ) | |||||||||||||||||||||||||
Total operating revenue |
(4,088 | ) | 61,358 | 72,984 | 59,330 | 83,596 | (105 | ) | 130,254 | 240,205 | (46 | ) | ||||||||||||||||||||||||
Operating expenses |
56,970 | 49,761 | 47,529 | 49,336 | 48,182 | 18 | 154,260 | 140,725 | 10 | |||||||||||||||||||||||||||
Income (loss) before taxes |
(61,058 | ) | 11,597 | 25,455 | 9,994 | 35,414 | (272 | ) | (24,006 | ) | 99,480 | (124 | ) | |||||||||||||||||||||||
Income tax expense (benefit) |
(21,184 | ) | 4,504 | 9,377 | 3,960 | 12,878 | (7,303 | ) | 36,523 | |||||||||||||||||||||||||||
Net operating income (loss) |
(39,874 | ) | 7,093 | 16,078 | 6,034 | 22,536 | (277 | ) | (16,703 | ) | 62,957 | (127 | ) | |||||||||||||||||||||||
Fraud loss provision, net of tax (1) |
| | | 1,833 | | | 9,165 | |||||||||||||||||||||||||||||
Net income (loss) |
$ | (39,874 | ) | $ | 7,093 | $ | 16,078 | $ | 4,201 | $ | 22,536 | (277 | ) | $ | (16,703 | ) | $ | 53,792 | (131 | ) | ||||||||||||||||
OPERATING PERFORMANCE (1) |
||||||||||||||||||||||||||||||||||||
Earnings (loss) per common share: |
||||||||||||||||||||||||||||||||||||
Basic |
$ | (.84 | ) | $ | .15 | $ | .34 | $ | .13 | $ | .47 | (279 | ) | $ | (.35 | ) | $ | 1.38 | (125 | ) | ||||||||||||||||
Diluted |
(.84 | ) | .15 | .34 | .13 | .46 | (283 | ) | (.35 | ) | 1.36 | (126 | ) | |||||||||||||||||||||||
Return on equity (2) |
(19.07 | )% | 3.41 | % | 7.85 | % | 2.89 | % | 10.66 | % | (2.69 | )% | 10.04 | % | ||||||||||||||||||||||
Return on tangible equity (2)(3)(4) |
(30.43 | ) | 5.86 | 13.16 | 5.06 | 17.54 | (3.99 | ) | 17.42 | |||||||||||||||||||||||||||
Return on assets (4) |
(1.95 | ) | .34 | .78 | .29 | 1.11 | (.27 | ) | 1.11 | |||||||||||||||||||||||||||
Dividend payout ratio |
(10.71 | ) | 60.00 | 26.47 | 69.23 | 19.15 | (77.14 | ) | 19.57 | |||||||||||||||||||||||||||
GAAP PERFORMANCE MEASURES |
||||||||||||||||||||||||||||||||||||
Per common share: |
||||||||||||||||||||||||||||||||||||
Basic earnings (loss) |
$ | (.84 | ) | $ | .15 | $ | .34 | $ | .09 | $ | .47 | (279 | ) | $ | (.35 | ) | $ | 1.18 | (130 | ) | ||||||||||||||||
Diluted earnings (loss) |
(.84 | ) | .15 | .34 | .09 | .46 | (283 | ) | (.35 | ) | 1.16 | (130 | ) | |||||||||||||||||||||||
Cash / stock dividends declared |
.09 | .09 | .09 | .09 | .09 | 0 | .27 | .27 | 0 | |||||||||||||||||||||||||||
Book value |
17.12 | 17.75 | 18.50 | 17.70 | 17.51 | (2 | ) | 17.12 | 17.51 | (2 | ) | |||||||||||||||||||||||||
Tangible book value (3) |
10.48 | 11.03 | 11.76 | 10.92 | 10.81 | (3 | ) | 10.48 | 10.81 | (3 | ) | |||||||||||||||||||||||||
Key performance ratios: |
||||||||||||||||||||||||||||||||||||
Return on equity (2)(4) |
(19.07 | )% | 3.41 | % | 7.85 | % | 2.01 | % | 10.66 | % | (2.69 | )% | 10.04 | % | ||||||||||||||||||||||
Return on assets |
(1.95 | ) | .34 | .78 | .20 | 1.11 | (.27 | ) | .95 | |||||||||||||||||||||||||||
Net interest margin (4) |
3.17 | 3.32 | 3.55 | 3.73 | 3.89 | 3.35 | 3.94 | |||||||||||||||||||||||||||||
Efficiency ratio |
79.35 | 65.05 | 59.05 | 57.67 | 55.34 | 67.43 | 56.14 | |||||||||||||||||||||||||||||
Dividend payout ratio |
(10.71 | ) | 60.00 | 26.47 | 100.00 | 19.15 | (77.14 | ) | 22.88 | |||||||||||||||||||||||||||
Equity to assets |
10.28 | 10.33 | 10.30 | 10.20 | 10.32 | 10.30 | 9.39 | |||||||||||||||||||||||||||||
Tangible equity to assets (3) |
6.65 | 6.77 | 6.73 | 6.58 | 6.65 | 6.72 | 6.65 | |||||||||||||||||||||||||||||
ASSET QUALITY |
||||||||||||||||||||||||||||||||||||
Allowance for loan losses |
$ | 111,299 | $ | 91,035 | $ | 89,848 | $ | 89,423 | $ | 90,935 | $ | 111,299 | $ | 90,935 | ||||||||||||||||||||||
Net charge-offs (1) |
55,736 | 14,313 | 7,075 | 13,012 | 5,236 | 77,124 | 8,822 | |||||||||||||||||||||||||||||
Non-performing loans |
139,266 | 123,786 | 67,728 | 28,219 | 46,783 | 139,266 | 46,783 | |||||||||||||||||||||||||||||
OREO |
38,438 | 28,378 | 22,136 | 18,039 | 16,554 | 38,438 | 16,554 | |||||||||||||||||||||||||||||
Total non-performing assets |
177,704 | 152,164 | 89,864 | 46,258 | 63,337 | 177,704 | 63,337 | |||||||||||||||||||||||||||||
Allowance for loan losses to loans (1) |
1.91 | % | 1.53 | % | 1.51 | % | 1.51 | % | 1.28 | % | 1.91 | % | 1.28 | % | ||||||||||||||||||||||
Net charge-offs to average loans (1)(4) |
3.77 | .97 | .48 | .87 | .35 | 1.74 | .21 | |||||||||||||||||||||||||||||
Non-performing assets to loans and OREO |
3.03 | 2.55 | 1.50 | .78 | 1.06 | 3.03 | 1.06 | |||||||||||||||||||||||||||||
Non-performing assets to total assets |
2.20 | 1.84 | 1.07 | .56 | .77 | 2.20 | .77 | |||||||||||||||||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||||||||||||||||||
Loans |
$ | 5,889,168 | $ | 5,933,143 | $ | 5,958,296 | $ | 5,940,230 | $ | 5,966,933 | (1 | ) | $ | 5,926,731 | $ | 5,665,314 | 5 | |||||||||||||||||||
Investment securities |
1,454,740 | 1,507,240 | 1,485,515 | 1,404,796 | 1,308,192 | 11 | 1,482,397 | 1,235,183 | 20 | |||||||||||||||||||||||||||
Earning assets |
7,384,287 | 7,478,018 | 7,491,480 | 7,424,992 | 7,332,492 | 1 | 7,451,017 | 6,951,573 | 7 | |||||||||||||||||||||||||||
Total assets |
8,146,880 | 8,295,748 | 8,305,621 | 8,210,120 | 8,083,739 | 1 | 8,249,042 | 7,568,910 | 9 | |||||||||||||||||||||||||||
Deposits |
6,597,339 | 6,461,361 | 6,051,069 | 6,151,476 | 6,246,319 | 6 | 6,370,753 | 5,987,225 | 6 | |||||||||||||||||||||||||||
Shareholders equity |
837,487 | 856,727 | 855,659 | 837,195 | 834,094 | 0 | 849,912 | 710,950 | 20 | |||||||||||||||||||||||||||
Common shares basic |
47,304 | 47,060 | 46,966 | 47,203 | 48,348 | 47,111 | 45,452 | |||||||||||||||||||||||||||||
Common shares diluted |
47,479 | 47,249 | 47,272 | 47,652 | 48,977 | 47,334 | 46,235 | |||||||||||||||||||||||||||||
AT PERIOD END |
||||||||||||||||||||||||||||||||||||
Loans |
$ | 5,829,937 | $ | 5,933,141 | $ | 5,967,839 | $ | 5,929,263 | $ | 5,952,749 | (2 | ) | $ | 5,829,937 | $ | 5,952,749 | (2 | ) | ||||||||||||||||||
Investment securities |
1,400,827 | 1,430,588 | 1,508,402 | 1,356,846 | 1,296,826 | 8 | 1,400,827 | 1,296,826 | 8 | |||||||||||||||||||||||||||
Total assets |
8,072,543 | 8,264,051 | 8,386,255 | 8,207,302 | 8,180,600 | (1 | ) | 8,072,543 | 8,180,600 | (1 | ) | |||||||||||||||||||||||||
Deposits |
6,689,335 | 6,696,456 | 6,175,769 | 6,075,951 | 6,154,308 | 9 | 6,689,335 | 6,154,308 | 9 | |||||||||||||||||||||||||||
Shareholders equity |
816,880 | 837,890 | 871,452 | 831,902 | 833,761 | (2 | ) | 816,880 | 833,761 | (2 | ) | |||||||||||||||||||||||||
Common shares outstanding |
47,596 | 47,096 | 47,004 | 46,903 | 47,542 | 47,596 | 47,542 |
(1) | Excludes effect of special $15 million fraud related provision for loan losses recorded in the second quarter of 2007, an additional $3 million provision in the fourth quarter of 2007, and $18 million of related loan charge-offs recorded in the fourth quarter of 2007. | |
(2) | Net income available to common shareholders, which excludes preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). | |
(3) | Excludes effect of acquisition related intangibles and associated amortization. | |
(4) | Annualized. |
2008 | 2007 | Linked | Year over | |||||||||||||||||||||||||
Third | Second | First | Fourth | Third | Quarter | Year | ||||||||||||||||||||||
(in millions) | Quarter | Quarter | Quarter | Quarter | Quarter | Change(1) | Change | |||||||||||||||||||||
LOANS BY CATEGORY |
||||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 1,604 | $ | 1,584 | $ | 1,526 | $ | 1,476 | $ | 1,441 | 5 | % | 11 | % | ||||||||||||||
Commercial construction |
509 | 522 | 548 | 527 | 531 | (10 | ) | (4 | ) | |||||||||||||||||||
Commercial & industrial |
425 | 417 | 437 | 418 | 408 | 8 | 4 | |||||||||||||||||||||
Total commercial |
2,538 | 2,523 | 2,511 | 2,421 | 2,380 | 2 | 7 | |||||||||||||||||||||
Residential construction |
1,596 | 1,745 | 1,791 | 1,830 | 1,935 | (34 | ) | (18 | ) | |||||||||||||||||||
Residential mortgage |
1,528 | 1,494 | 1,491 | 1,502 | 1,459 | 9 | 5 | |||||||||||||||||||||
Consumer / installment |
168 | 171 | 175 | 176 | 179 | (7 | ) | (6 | ) | |||||||||||||||||||
Total loans |
$ | 5,830 | $ | 5,933 | $ | 5,968 | $ | 5,929 | $ | 5,953 | (7 | ) | (2 | ) | ||||||||||||||
LOANS BY MARKET |
||||||||||||||||||||||||||||
Atlanta MSA |
$ | 1,800 | $ | 1,934 | $ | 1,978 | $ | 2,002 | $ | 2,057 | (28 | )% | (12 | )% | ||||||||||||||
Gainesville MSA |
426 | 422 | 415 | 400 | 394 | 4 | 8 | |||||||||||||||||||||
North Georgia |
2,066 | 2,065 | 2,071 | 2,060 | 2,026 | 0 | 2 | |||||||||||||||||||||
Western North Carolina |
815 | 819 | 816 | 806 | 834 | (2 | ) | (2 | ) | |||||||||||||||||||
Coastal Georgia |
458 | 436 | 439 | 416 | 402 | 20 | 14 | |||||||||||||||||||||
East Tennessee |
265 | 257 | 249 | 245 | 240 | 12 | 10 | |||||||||||||||||||||
Total loans |
$ | 5,830 | $ | 5,933 | $ | 5,968 | $ | 5,929 | $ | 5,953 | (7 | ) | (2 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION |
||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||
Acquisition & development |
$ | 516 | $ | 569 | $ | 583 | $ | 593 | $ | 592 | (37 | )% | (13 | )% | ||||||||||||||
Land loans |
142 | 139 | 130 | 126 | 125 | 9 | 14 | |||||||||||||||||||||
Lot loans |
385 | 401 | 406 | 407 | 403 | (16 | ) | (4 | ) | |||||||||||||||||||
Total |
1,043 | 1,109 | 1,119 | 1,126 | 1,120 | (24 | ) | (7 | ) | |||||||||||||||||||
House loans |
||||||||||||||||||||||||||||
Spec |
393 | 450 | 460 | 473 | 539 | (51 | )% | (27 | )% | |||||||||||||||||||
Sold |
160 | 186 | 212 | 231 | 276 | (56 | ) | (42 | ) | |||||||||||||||||||
Total |
553 | 636 | 672 | 704 | 815 | (52 | ) | (32 | ) | |||||||||||||||||||
Total residential
construction |
$ | 1,596 | $ | 1,745 | $ | 1,791 | $ | 1,830 | $ | 1,935 | (34 | ) | (18 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION
ATLANTA MSA |
||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||
Acquisition & development |
$ | 185 | $ | 232 | $ | 252 | $ | 258 | $ | 268 | (81 | )% | (31 | )% | ||||||||||||||
Land loans |
47 | 50 | 50 | 52 | 50 | (24 | ) | (6 | ) | |||||||||||||||||||
Lot loans |
103 | 117 | 117 | 117 | 123 | (48 | ) | (16 | ) | |||||||||||||||||||
Total |
335 | 399 | 419 | 427 | 441 | (64 | ) | (24 | ) | |||||||||||||||||||
House loans |
||||||||||||||||||||||||||||
Spec |
227 | 271 | 271 | 280 | 322 | (65 | )% | (30 | )% | |||||||||||||||||||
Sold |
49 | 58 | 71 | 77 | 104 | (62 | ) | (53 | ) | |||||||||||||||||||
Total |
276 | 329 | 342 | 357 | 426 | (64 | ) | (35 | ) | |||||||||||||||||||
Total residential
construction |
$ | 611 | $ | 728 | $ | 761 | $ | 784 | $ | 867 | (64 | ) | (30 | ) | ||||||||||||||
(1) | Annualized. |
Third Quarter 2008 | Second Quarter 2008 | First Quarter 2008 | ||||||||||||||||||||||||||||||||||
Nonaccrual | Total | Nonaccrual | Total | Nonaccrual | Total | |||||||||||||||||||||||||||||||
(in thousands) | Loans | OREO | NPAs | Loans | OREO | NPAs | Loans | OREO | NPAs | |||||||||||||||||||||||||||
NPAs BY CATEGORY |
||||||||||||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 9,961 | $ | 854 | $ | 10,815 | $ | 4,610 | $ | 593 | $ | 5,203 | $ | 4,070 | $ | 653 | $ | 4,723 | ||||||||||||||||||
Commercial construction |
2,924 | 375 | 3,299 | 3,027 | 1,859 | 4,886 | 1,514 | 961 | 2,475 | |||||||||||||||||||||||||||
Commercial & industrial |
1,556 | | 1,556 | 2,950 | | 2,950 | 1,936 | | 1,936 | |||||||||||||||||||||||||||
Total commercial |
14,441 | 1,229 | 15,670 | 10,587 | 2,452 | 13,039 | 7,520 | 1,614 | 9,134 | |||||||||||||||||||||||||||
Residential construction |
102,095 | 32,453 | 134,548 | 90,283 | 22,075 | 112,358 | 42,249 | 16,486 | 58,735 | |||||||||||||||||||||||||||
Residential mortgage |
21,335 | 4,756 | 26,091 | 21,792 | 3,851 | 25,643 | 16,965 | 4,036 | 21,001 | |||||||||||||||||||||||||||
Consumer / installment |
1,395 | | 1,395 | 1,124 | | 1,124 | 994 | | 994 | |||||||||||||||||||||||||||
Total NPAs |
$ | 139,266 | $ | 38,438 | $ | 177,704 | $ | 123,786 | $ | 28,378 | $ | 152,164 | $ | 67,728 | $ | 22,136 | $ | 89,864 | ||||||||||||||||||
NPAs BY MARKET |
||||||||||||||||||||||||||||||||||||
Atlanta MSA |
$ | 80,805 | $ | 27,011 | $ | 107,816 | $ | 89,327 | $ | 15,196 | $ | 104,523 | $ | 37,442 | $ | 16,121 | $ | 53,563 | ||||||||||||||||||
Gainesville MSA |
15,105 | 648 | 15,753 | 4,885 | 12 | 4,897 | 4,584 | 909 | 5,493 | |||||||||||||||||||||||||||
North Georgia |
20,812 | 8,337 | 29,149 | 16,117 | 8,277 | 24,394 | 11,969 | 3,385 | 15,354 | |||||||||||||||||||||||||||
Western North Carolina |
13,432 | 1,509 | 14,941 | 9,838 | 990 | 10,828 | 7,775 | 1,405 | 9,180 | |||||||||||||||||||||||||||
Coastal Georgia |
3,682 | 601 | 4,283 | 1,575 | 3,871 | 5,446 | 5,266 | 95 | 5,361 | |||||||||||||||||||||||||||
East Tennessee |
5,430 | 332 | 5,762 | 2,044 | 32 | 2,076 | 692 | 221 | 913 | |||||||||||||||||||||||||||
Total NPAs |
$ | 139,266 | $ | 38,438 | $ | 177,704 | $ | 123,786 | $ | 28,378 | $ | 152,164 | $ | 67,728 | $ | 22,136 | $ | 89,864 | ||||||||||||||||||
Third Quarter 2008 | Second Quarter 2008 | First Quarter 2008 | ||||||||||||||||||||||
Net Charge- | Net Charge- | Net Charge- | ||||||||||||||||||||||
Offs to | Offs to | Offs to | ||||||||||||||||||||||
Net | Average | Net | Average | Net | Average | |||||||||||||||||||
(in thousands) | Charge-Offs | Loans(1) | Charge-Offs | Loans(1) | Charge-Offs | Loans(1) | ||||||||||||||||||
NET CHARGE-OFFS BY CATEGORY |
||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 257 | .06 | % | $ | 424 | .11 | % | $ | 630 | .17 | % | ||||||||||||
Commercial construction |
225 | .17 | 125 | .09 | | | ||||||||||||||||||
Commercial & industrial |
1,018 | .96 | 398 | .38 | 304 | .29 | ||||||||||||||||||
Total commercial |
1,500 | .24 | 947 | .15 | 934 | .15 | ||||||||||||||||||
Residential construction |
50,228 | 11.94 | 10,343 | 2.36 | 4,665 | 1.03 | ||||||||||||||||||
Residential mortgage |
3,332 | .88 | 2,576 | .70 | 1,011 | .27 | ||||||||||||||||||
Consumer / installment |
676 | 1.58 | 447 | 1.05 | 465 | 1.06 | ||||||||||||||||||
Total NPAs |
$ | 55,736 | 3.77 | $ | 14,313 | .97 | $ | 7,075 | .48 | |||||||||||||||
NET CHARGE-OFFS BY MARKET |
||||||||||||||||||||||||
Atlanta MSA |
$ | 48,313 | 10.08 | % | $ | 10,682 | 2.22 | % | $ | 4,647 | .94 | % | ||||||||||||
Gainesville MSA |
1,470 | 1.49 | 360 | .34 | 323 | .32 | ||||||||||||||||||
North Georgia |
4,567 | .88 | 1,829 | .36 | 1,280 | .25 | ||||||||||||||||||
Western North Carolina |
855 | .42 | 279 | .14 | 57 | .03 | ||||||||||||||||||
Coastal Georgia |
249 | .22 | 980 | .90 | 42 | .04 | ||||||||||||||||||
East Tennessee |
282 | .43 | 183 | .29 | 726 | 1.18 | ||||||||||||||||||
Total NPAs |
$ | 55,736 | 3.77 | $ | 14,313 | .97 | $ | 7,075 | .48 | |||||||||||||||
(1) | Annualized. |
2008 | 2007 | For the Nine Months Ended | ||||||||||||||||||||||||||
Third | Second | First | Fourth | Third | September 30 | |||||||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | 2008 | 2007 | ||||||||||||||||||||||
Special provision for fraud related loan losses |
$ | | $ | | $ | | $ | 3,000 | $ | | $ | | $ | 15,000 | ||||||||||||||
Income tax effect of special provision |
| | | 1,167 | | | 5,835 | |||||||||||||||||||||
After-tax effect of special provision |
$ | | $ | | $ | | $ | 1,833 | $ | | $ | | $ | 9,165 | ||||||||||||||
Net Income (Loss) Reconciliation |
||||||||||||||||||||||||||||
Operating net income (loss) |
$ | (39,874 | ) | $ | 7,093 | $ | 16,078 | $ | 6,034 | $ | 22,536 | $ | (16,703 | ) | $ | 62,957 | ||||||||||||
After-tax effect of special provision and merger-related charges |
| | | (1,833 | ) | | | (9,165 | ) | |||||||||||||||||||
Net income (loss) (GAAP) |
$ | (39,874 | ) | $ | 7,093 | $ | 16,078 | $ | 4,201 | $ | 22,536 | $ | (16,703 | ) | $ | 53,792 | ||||||||||||
Basic Earnings (Loss) Per Share Reconciliation |
||||||||||||||||||||||||||||
Basic operating earnings (loss) per share |
$ | (.84 | ) | $ | .15 | $ | .34 | $ | .13 | $ | .47 | $ | (.35 | ) | $ | 1.38 | ||||||||||||
Per share effect of special provision and merger-related charges |
| | | (.04 | ) | | | (.20 | ) | |||||||||||||||||||
Basic earnings (loss) per share (GAAP) |
$ | (.84 | ) | $ | .15 | $ | .34 | $ | .09 | $ | .47 | $ | (.35 | ) | $ | 1.18 | ||||||||||||
Diluted Earnings (Loss) Per Share Reconciliation |
||||||||||||||||||||||||||||
Diluted operating earnings (loss) per share |
$ | (.84 | ) | $ | .15 | $ | .34 | $ | .13 | $ | .46 | $ | (.35 | ) | $ | 1.36 | ||||||||||||
Per share effect of special provision and merger-related charges |
| | | (.04 | ) | | | (.20 | ) | |||||||||||||||||||
Diluted earnings (loss) per share (GAAP) |
$ | (.84 | ) | $ | .15 | $ | .34 | $ | .09 | $ | .46 | $ | (.35 | ) | $ | 1.16 | ||||||||||||
Provision for Loan Losses Reconciliation |
||||||||||||||||||||||||||||
Operating provision for loan losses |
$ | 76,000 | $ | 15,500 | $ | 7,500 | $ | 26,500 | $ | 3,700 | $ | 99,000 | $ | 11,100 | ||||||||||||||
Special provision for fraud related loan losses |
| | | 3,000 | | | 15,000 | |||||||||||||||||||||
Provision for loan losses (GAAP) |
$ | 76,000 | $ | 15,500 | $ | 7,500 | $ | 29,500 | $ | 3,700 | $ | 99,000 | $ | 26,100 | ||||||||||||||
Nonperforming Assets Reconciliation |
||||||||||||||||||||||||||||
Nonperforming assets excluding fraud-related assets |
$ | 174,227 | $ | 148,219 | $ | 85,182 | $ | 40,956 | $ | 39,761 | $ | 174,227 | $ | 39,761 | ||||||||||||||
Fraud-related loans and OREO included in nonperforming assets |
3,477 | 3,945 | 4,682 | 5,302 | 23,576 | 3,477 | 23,576 | |||||||||||||||||||||
Nonperforming assets (GAAP) |
$ | 177,704 | $ | 152,164 | $ | 89,864 | $ | 46,258 | $ | 63,337 | $ | 177,704 | $ | 63,337 | ||||||||||||||
Allowance for Loan Losses Reconciliation |
||||||||||||||||||||||||||||
Allowance for loan losses excluding special fraud-related allowance |
$ | 111,299 | $ | 91,035 | $ | 89,848 | $ | 89,423 | $ | 75,935 | $ | 111,299 | $ | 75,935 | ||||||||||||||
Fraud-related allowance for loan losses |
| | | | 15,000 | | 15,000 | |||||||||||||||||||||
Allowance for loan losses (GAAP) |
$ | 111,299 | $ | 91,035 | $ | 89,848 | $ | 89,423 | $ | 90,935 | $ | 111,299 | $ | 90,935 | ||||||||||||||
Net Charge Offs Reconciliation |
||||||||||||||||||||||||||||
Net charge offs excluding charge off of fraud-related loans |
$ | 55,736 | $ | 14,313 | $ | 7,075 | $ | 13,012 | $ | 5,236 | $ | 77,124 | $ | 8,822 | ||||||||||||||
Fraud-related loans charged off |
| | | 18,000 | | | | |||||||||||||||||||||
Net charge offs (GAAP) |
$ | 55,736 | $ | 14,313 | $ | 7,075 | $ | 31,012 | $ | 5,236 | $ | 77,124 | $ | 8,822 | ||||||||||||||
Allowance for Loan Losses to Loans Ratio Reconciliation |
||||||||||||||||||||||||||||
Allowance for loan losses to loans ratio excluding fraud-related allowance |
1.91 | % | 1.53 | % | 1.51 | % | 1.51 | % | 1.28 | % | 1.91 | % | 1.28 | % | ||||||||||||||
Portion of allowance assigned to fraud-related loans |
| | | | .25 | | .25 | |||||||||||||||||||||
Allowance for loan losses to loans ratio (GAAP) |
1.91 | % | 1.53 | % | 1.51 | % | 1.51 | % | 1.53 | % | 1.91 | % | 1.53 | % | ||||||||||||||
Nonperforming Assets to Total Assets Ratio Reconciliation |
||||||||||||||||||||||||||||
Nonperforming assets to total assets ratio excluding fraud-related assets |
2.16 | % | 1.79 | % | 1.02 | % | .50 | % | .49 | % | 2.16 | % | .49 | % | ||||||||||||||
Fraud-related nonperforming assets |
.04 | .05 | .05 | .06 | .28 | .04 | .28 | |||||||||||||||||||||
Nonperforming assets to total assets ratio (GAAP) |
2.20 | % | 1.84 | % | 1.07 | % | .56 | % | .77 | % | 2.20 | % | .77 | % | ||||||||||||||
Net Charge Offs to Average Loans Ratio Reconciliation |
||||||||||||||||||||||||||||
Net charge offs to average loans ratio excluding fraud-related loans |
3.77 | % | .97 | % | .48 | % | .87 | % | .35 | % | 1.74 | % | .21 | % | ||||||||||||||
Charge offs of fraud-related loans |
| | | 1.20 | | | | |||||||||||||||||||||
Net charge offs to average loans ratio (GAAP) |
3.77 | % | .97 | % | .48 | % | 2.07 | % | .35 | % | 1.74 | % | .21 | % | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(in thousands, except per share data) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Interest revenue: |
||||||||||||||||
Loans, including fees |
$ | 93,233 | $ | 127,213 | $ | 299,550 | $ | 361,085 | ||||||||
Investment securities: |
||||||||||||||||
Taxable |
18,258 | 16,637 | 55,765 | 46,081 | ||||||||||||
Tax exempt |
348 | 428 | 1,140 | 1,313 | ||||||||||||
Federal funds sold and deposits in banks |
100 | 134 | 372 | 272 | ||||||||||||
Total interest revenue |
111,939 | 144,412 | 356,827 | 408,751 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits: |
||||||||||||||||
NOW |
6,778 | 12,046 | 22,581 | 34,143 | ||||||||||||
Money market |
2,296 | 5,002 | 7,519 | 11,082 | ||||||||||||
Savings |
153 | 553 | 560 | 1,236 | ||||||||||||
Time |
39,044 | 42,862 | 116,756 | 126,466 | ||||||||||||
Total deposit interest expense |
48,271 | 60,463 | 147,416 | 172,927 | ||||||||||||
Federal funds purchased, repurchase agreements, &
other short-term borrowings |
1,116 | 4,738 | 7,254 | 10,226 | ||||||||||||
Federal Home Loan Bank advances |
2,105 | 5,902 | 10,668 | 15,738 | ||||||||||||
Long-term debt |
2,227 | 2,100 | 6,366 | 6,505 | ||||||||||||
Total interest expense |
53,719 | 73,203 | 171,704 | 205,396 | ||||||||||||
Net interest revenue |
58,220 | 71,209 | 185,123 | 203,355 | ||||||||||||
Provision for loan losses |
76,000 | 3,700 | 99,000 | 26,100 | ||||||||||||
Net interest revenue after provision for loan losses |
(17,780 | ) | 67,509 | 86,123 | 177,255 | |||||||||||
Fee revenue: |
||||||||||||||||
Service charges and fees |
8,171 | 7,855 | 23,941 | 23,083 | ||||||||||||
Mortgage loan and other related fees |
1,410 | 2,118 | 5,575 | 6,817 | ||||||||||||
Consulting fees |
1,727 | 2,381 | 5,786 | 6,369 | ||||||||||||
Brokerage fees |
905 | 895 | 2,812 | 3,031 | ||||||||||||
Securities gains, net |
120 | 225 | 477 | 1,818 | ||||||||||||
Losses on prepayment of borrowings |
| | | (1,164 | ) | |||||||||||
Other |
788 | 2,141 | 3,832 | 6,597 | ||||||||||||
Total fee revenue |
13,121 | 15,615 | 42,423 | 46,551 | ||||||||||||
Total revenue |
(4,659 | ) | 83,124 | 128,546 | 223,806 | |||||||||||
Operating expenses: |
||||||||||||||||
Salaries and employee benefits |
28,626 | 29,698 | 86,133 | 88,037 | ||||||||||||
Communications and equipment |
3,909 | 3,936 | 11,593 | 11,593 | ||||||||||||
Occupancy |
3,905 | 3,617 | 11,325 | 10,124 | ||||||||||||
Advertising and public relations |
1,399 | 1,537 | 4,759 | 5,651 | ||||||||||||
Postage, printing and supplies |
1,493 | 1,479 | 4,533 | 4,819 | ||||||||||||
Professional fees |
1,596 | 1,920 | 5,196 | 5,409 | ||||||||||||
Amortization of intangibles |
752 | 771 | 2,264 | 1,968 | ||||||||||||
Other |
15,290 | 5,224 | 28,457 | 13,124 | ||||||||||||
Total operating expenses |
56,970 | 48,182 | 154,260 | 140,725 | ||||||||||||
Income (loss) before income taxes |
(61,629 | ) | 34,942 | (25,714 | ) | 83,081 | ||||||||||
Income tax expense (benefit) |
(21,755 | ) | 12,406 | (9,011 | ) | 29,289 | ||||||||||
Net income (loss) |
$ | (39,874 | ) | $ | 22,536 | $ | (16,703 | ) | $ | 53,792 | ||||||
Net income (loss) available to common shareholders |
$ | (39,878 | ) | $ | 22,532 | $ | (16,715 | ) | $ | 53,778 | ||||||
Earnings (loss) per common share: |
||||||||||||||||
Basic |
$ | (.84 | ) | $ | .47 | $ | (.35 | ) | $ | 1.18 | ||||||
Diluted |
(.84 | ) | .46 | (.35 | ) | 1.16 | ||||||||||
Dividends per common share |
.09 | .09 | .27 | .27 | ||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
47,304 | 48,348 | 47,111 | 45,452 | ||||||||||||
Diluted |
47,479 | 48,977 | 47,334 | 46,235 |
September 30, | December 31, | September 30, | ||||||||||
(in thousands, except share and per share data) | 2008 | 2007 | 2007 | |||||||||
(unaudited) | (audited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 126,033 | $ | 157,549 | $ | 162,710 | ||||||
Interest-bearing deposits in banks |
40,707 | 62,074 | 75,745 | |||||||||
Cash and cash equivalents |
166,740 | 219,623 | 238,455 | |||||||||
Securities available for sale |
1,400,827 | 1,356,846 | 1,296,826 | |||||||||
Mortgage loans held for sale |
17,763 | 28,004 | 23,717 | |||||||||
Loans, net of unearned income |
5,829,937 | 5,929,263 | 5,952,749 | |||||||||
Less allowance for loan losses |
111,299 | 89,423 | 90,935 | |||||||||
Loans, net |
5,718,638 | 5,839,840 | 5,861,814 | |||||||||
Premises and equipment, net |
179,727 | 180,088 | 174,918 | |||||||||
Accrued interest receivable |
47,920 | 62,828 | 67,385 | |||||||||
Goodwill and other intangible assets |
322,544 | 325,305 | 326,080 | |||||||||
Other assets |
218,384 | 194,768 | 191,405 | |||||||||
Total assets |
$ | 8,072,543 | $ | 8,207,302 | $ | 8,180,600 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Demand |
$ | 680,196 | $ | 700,941 | $ | 737,357 | ||||||
NOW |
1,393,928 | 1,474,818 | 1,464,956 | |||||||||
Money market |
394,358 | 452,917 | 495,092 | |||||||||
Savings |
179,274 | 186,392 | 195,132 | |||||||||
Time: |
||||||||||||
Less than $100,000 |
1,814,926 | 1,573,604 | 1,595,515 | |||||||||
Greater than $100,000 |
1,481,512 | 1,364,763 | 1,358,302 | |||||||||
Brokered |
745,141 | 322,516 | 307,954 | |||||||||
Total deposits |
6,689,335 | 6,075,951 | 6,154,308 | |||||||||
Federal funds purchased, repurchase agreements, and other
short-term borrowings |
119,699 | 638,462 | 502,081 | |||||||||
Federal Home Loan Bank advances |
285,362 | 519,782 | 519,381 | |||||||||
Long-term debt |
137,996 | 107,996 | 107,996 | |||||||||
Accrued expenses and other liabilities |
23,271 | 33,209 | 63,073 | |||||||||
Total liabilities |
7,255,663 | 7,375,400 | 7,346,839 | |||||||||
Shareholders equity: |
||||||||||||
Preferred stock, $1 par value; $10 stated value; 10,000,000
shares authorized; 25,800, 25,800 and 25,800 shares issued and outstanding |
258 | 258 | 258 | |||||||||
Common stock, $1 par value; 100,000,000 shares authorized; 48,809,301, 48,809,301 and 48,809,301 shares issued |
48,809 | 48,809 | 48,809 | |||||||||
Common stock issuable; 116,567, 73,250 and 66,366 shares |
2,762 | 2,100 | 1,954 | |||||||||
Capital surplus |
457,779 | 462,881 | 462,499 | |||||||||
Retained earnings |
317,544 | 347,391 | 347,478 | |||||||||
Treasury stock; 1,213,182, 1,905,921 and 1,266,935 shares, at cost |
(27,024 | ) | (43,798 | ) | (30,969 | ) | ||||||
Accumulated other comprehensive income |
16,752 | 14,261 | 3,732 | |||||||||
Total shareholders equity |
816,880 | 831,902 | 833,761 | |||||||||
Total liabilities and shareholders equity |
$ | 8,072,543 | $ | 8,207,302 | $ | 8,180,600 | ||||||
2008 | 2007 | |||||||||||||||||||||||
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) |
$ | 5,889,168 | $ | 93,270 | 6.30 | % | $ | 5,966,933 | $ | 126,992 | 8.44 | % | ||||||||||||
Taxable securities (3) |
1,422,321 | 18,258 | 5.13 | 1,266,609 | 16,637 | 5.25 | ||||||||||||||||||
Tax-exempt securities (1)(3) |
32,419 | 573 | 7.07 | 41,583 | 704 | 6.77 | ||||||||||||||||||
Federal funds sold and other interest-earning assets |
40,379 | 409 | 4.05 | 57,367 | 551 | 3.84 | ||||||||||||||||||
Total interest-earning assets |
7,384,287 | 112,510 | 6.07 | 7,332,492 | 144,884 | 7.85 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(93,687 | ) | (93,832 | ) | ||||||||||||||||||||
Cash and due from banks |
111,741 | 141,536 | ||||||||||||||||||||||
Premises and equipment |
180,825 | 173,605 | ||||||||||||||||||||||
Other assets (3) |
563,714 | 529,938 | ||||||||||||||||||||||
Total assets |
$ | 8,146,880 | $ | 8,083,739 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,463,744 | $ | 6,778 | 1.84 | $ | 1,431,168 | $ | 12,046 | 3.34 | ||||||||||||||
Money market |
421,626 | 2,296 | 2.17 | 496,005 | 5,002 | 4.00 | ||||||||||||||||||
Savings |
182,525 | 153 | .33 | 201,031 | 553 | 1.09 | ||||||||||||||||||
Time less than $100,000 |
1,779,550 | 17,812 | 3.98 | 1,624,698 | 20,151 | 4.92 | ||||||||||||||||||
Time greater than $100,000 |
1,530,719 | 15,825 | 4.11 | 1,391,139 | 18,192 | 5.19 | ||||||||||||||||||
Brokered |
530,705 | 5,407 | 4.05 | 358,614 | 4,519 | 5.00 | ||||||||||||||||||
Total interest-bearing deposits |
5,908,869 | 48,271 | 3.25 | 5,502,655 | 60,463 | 4.36 | ||||||||||||||||||
Federal funds purchased and other borrowings |
256,742 | 1,116 | 1.73 | 348,472 | 4,738 | 5.39 | ||||||||||||||||||
Federal Home Loan Bank advances |
286,540 | 2,105 | 2.92 | 474,555 | 5,902 | 4.93 | ||||||||||||||||||
Long-term debt |
118,756 | 2,227 | 7.46 | 119,596 | 2,100 | 6.97 | ||||||||||||||||||
Total borrowed funds |
662,038 | 5,448 | 3.27 | 942,623 | 12,740 | 5.36 | ||||||||||||||||||
Total interest-bearing liabilities |
6,570,907 | 53,719 | 3.25 | 6,445,278 | 73,203 | 4.51 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
688,470 | 743,664 | ||||||||||||||||||||||
Other liabilities |
50,016 | 60,703 | ||||||||||||||||||||||
Total liabilities |
7,309,393 | 7,249,645 | ||||||||||||||||||||||
Shareholders equity |
837,487 | 834,094 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 8,146,880 | $ | 8,083,739 | ||||||||||||||||||||
Net interest revenue |
$ | 58,791 | $ | 71,681 | ||||||||||||||||||||
Net interest-rate spread |
2.82 | % | 3.34 | % | ||||||||||||||||||||
Net interest margin |
3.17 | % | 3.89 | % | ||||||||||||||||||||
(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. | |
(3) | Securities available for sale are shown at amortized cost. Pretax unrealized losses of $11.7 million in 2008 and $13.3 million in 2007 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. |
2008 | 2007 | |||||||||||||||||||||||
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) |
$ | 5,926,731 | $ | 299,601 | 6.75 | % | $ | 5,665,314 | $ | 360,430 | 8.51 | % | ||||||||||||
Taxable securities (3) |
1,447,409 | 55,765 | 5.14 | 1,192,815 | 46,081 | 5.15 | ||||||||||||||||||
Tax-exempt securities (1)(3) |
34,988 | 1,876 | 7.15 | 42,368 | 2,160 | 6.80 | ||||||||||||||||||
Federal funds sold and other interest-earning assets |
41,889 | 1,292 | 4.11 | 51,076 | 1,479 | 3.86 | ||||||||||||||||||
Total interest-earning assets |
7,451,017 | 358,534 | 6.43 | 6,951,573 | 410,150 | 7.89 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(93,165 | ) | (78,541 | ) | ||||||||||||||||||||
Cash and due from banks |
136,920 | 130,816 | ||||||||||||||||||||||
Premises and equipment |
181,210 | 159,674 | ||||||||||||||||||||||
Other assets (3) |
573,060 | 405,388 | ||||||||||||||||||||||
Total assets |
$ | 8,249,042 | $ | 7,568,910 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,476,998 | $ | 22,581 | 2.04 | $ | 1,378,200 | $ | 34,143 | 3.31 | ||||||||||||||
Money market |
427,676 | 7,519 | 2.35 | 371,716 | 11,082 | 3.99 | ||||||||||||||||||
Savings |
184,713 | 560 | .40 | 187,693 | 1,236 | .88 | ||||||||||||||||||
Time less than $100,000 |
1,659,308 | 53,320 | 4.29 | 1,631,243 | 59,925 | 4.91 | ||||||||||||||||||
Time greater than $100,000 |
1,460,277 | 48,330 | 4.42 | 1,383,004 | 54,000 | 5.22 | ||||||||||||||||||
Brokered |
480,166 | 15,106 | 4.20 | 342,162 | 12,541 | 4.90 | ||||||||||||||||||
Total interest-bearing deposits |
5,689,138 | 147,416 | 3.46 | 5,294,018 | 172,927 | 4.37 | ||||||||||||||||||
Federal funds purchased and other borrowings |
396,798 | 7,254 | 2.44 | 255,115 | 10,226 | 5.36 | ||||||||||||||||||
Federal Home Loan Bank advances |
452,826 | 10,668 | 3.15 | 430,151 | 15,738 | 4.89 | ||||||||||||||||||
Long-term debt |
111,607 | 6,366 | 7.62 | 115,390 | 6,505 | 7.54 | ||||||||||||||||||
Total borrowed funds |
961,231 | 24,288 | 3.38 | 800,656 | 32,469 | 5.42 | ||||||||||||||||||
Total interest-bearing liabilities |
6,650,369 | 171,704 | 3.45 | 6,094,674 | 205,396 | 4.51 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
681,615 | 693,207 | ||||||||||||||||||||||
Other liabilities |
67,146 | 70,079 | ||||||||||||||||||||||
Total liabilities |
7,399,130 | 6,857,960 | ||||||||||||||||||||||
Shareholders equity |
849,912 | 710,950 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 8,249,042 | $ | 7,568,910 | ||||||||||||||||||||
Net interest revenue |
$ | 186,830 | $ | 204,754 | ||||||||||||||||||||
Net interest-rate spread |
2.98 | % | 3.38 | % | ||||||||||||||||||||
Net interest margin |
3.35 | % | 3.94 | % | ||||||||||||||||||||
(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. | |
(3) | Securities available for sale are shown at amortized cost. Pretax unrealized gains of $5.7 million in 2008 and pretax unrealized losses of $10.4 million in 2007 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. |