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) |
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)) |
(a) | Financial statements: None | ||
(b) | Pro forma financial information: None | ||
(c) | Exhibits: |
99.1 | Press Release, dated April 23, 2009 |
/s/ Rex S. Schuette | ||||
Rex S. Schuette | ||||
April 23, 2009 | Executive Vice President and Chief Financial Officer |
Exhibit | ||||
Number | Description | |||
99.1 | Press Release, dated April 23, 2009 |
| Provision for loan losses of $65 million exceeded charge-offs by $22 million |
| Allowance-to-loans ratio of 2.56 percent, up from 2.14 percent last quarter |
| Non-cash goodwill impairment charge of $70 million, or $1.45 per diluted
share, primarily due to stock price decline |
| Severance costs of $2.9 million, or 4 cents per diluted share, related to reduction
in work force |
| Margin improvement of 38 basis points this quarter to 3.08 percent |
| Capital levels remain strong |
2
3
4
5
First | ||||||||||||||||||||||||
2009 | 2008 | Quarter | ||||||||||||||||||||||
First | Fourth | Third | Second | First | 2009-2008 | |||||||||||||||||||
(in thousands, except per share data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | ||||||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||||||
Interest revenue |
$ | 103,562 | $ | 108,434 | $ | 112,510 | $ | 116,984 | $ | 129,041 | ||||||||||||||
Interest expense |
46,150 | 56,561 | 53,719 | 55,231 | 62,754 | |||||||||||||||||||
Net interest revenue |
57,412 | 51,873 | 58,791 | 61,753 | 66,287 | (13) | % | |||||||||||||||||
Provision for loan losses |
65,000 | 85,000 | 76,000 | 15,500 | 7,500 | |||||||||||||||||||
Fee revenue |
12,846 | 10,718 | 13,121 | 15,105 | 14,197 | (10 | ) | |||||||||||||||||
Total revenue |
5,258 | (22,409 | ) | (4,088 | ) | 61,358 | 72,984 | NM | ||||||||||||||||
Operating expenses (1) |
52,569 | 52,439 | 56,970 | 49,761 | 47,529 | 11 | ||||||||||||||||||
Operating (loss) income before taxes |
(47,311 | ) | (74,848 | ) | (61,058 | ) | 11,597 | 25,455 | NM | |||||||||||||||
Income tax (benefit) expense |
(15,335 | ) | (28,101 | ) | (21,184 | ) | 4,504 | 9,377 | ||||||||||||||||
Net operating (loss) income (1) |
(31,976 | ) | (46,747 | ) | (39,874 | ) | 7,093 | 16,078 | NM | |||||||||||||||
Noncash goodwill impairment charge |
70,000 | | | | | |||||||||||||||||||
Severance costs, net of tax benefit |
1,797 | | | | | |||||||||||||||||||
Net (loss) income |
(103,773 | ) | (46,747 | ) | (39,874 | ) | 7,093 | 16,078 | NM | |||||||||||||||
Preferred dividends |
2,554 | 712 | 4 | 4 | 4 | |||||||||||||||||||
Net (loss) income available to common shareholders |
$ | (106,327 | ) | $ | (47,459 | ) | $ | (39,878 | ) | $ | 7,089 | $ | 16,074 | NM | ||||||||||
PERFORMANCE MEASURES |
||||||||||||||||||||||||
Per common share: |
||||||||||||||||||||||||
Diluted
operating (loss) earnings (1) |
$ | (.71 | ) | $ | (.99 | ) | $ | (.84 | ) | $ | .15 | $ | .34 | NM | ||||||||||
Per share
impact of goodwill impairment charge |
(1.45 | ) | | | | | ||||||||||||||||||
Per share
impact of severance costs |
(.04 | ) | | | | | ||||||||||||||||||
Diluted (loss) earnings |
(2.20 | ) | (.99 | ) | (.84 | ) | .15 | .34 | NM | |||||||||||||||
Cash dividends declared |
| | | .09 | .09 | |||||||||||||||||||
Stock dividends declared (5) |
1 for 130 | 1 for 130 | 1 for 130 | | | |||||||||||||||||||
Book value |
14.70 | 16.95 | 17.12 | 17.75 | 18.50 | (21 | ) | |||||||||||||||||
Tangible book value (3) |
9.65 | 10.39 | 10.48 | 11.03 | 11.76 | (18 | ) | |||||||||||||||||
Key performance ratios: |
||||||||||||||||||||||||
Return on tangible equity (2)(3) |
NM | % | NM | % | NM | % | 5.86 | % | 13.16 | % | ||||||||||||||
Return on equity (2)(4) |
NM | NM | NM | 3.41 | 7.85 | |||||||||||||||||||
Return on assets (4) |
NM | NM | NM | .34 | .78 | |||||||||||||||||||
Net interest margin (4) |
3.08 | 2.70 | 3.17 | 3.32 | 3.55 | |||||||||||||||||||
Operating efficiency ratio (3) |
79.29 | 81.34 | 79.35 | 65.05 | 59.03 | |||||||||||||||||||
Equity to assets |
11.64 | 10.08 | 10.28 | 10.33 | 10.30 | |||||||||||||||||||
Tangible equity to assets (3) |
8.30 | 6.59 | 6.65 | 6.77 | 6.73 | |||||||||||||||||||
Tangible common equity to assets (3) |
6.13 | 6.23 | 6.65 | 6.77 | 6.73 | |||||||||||||||||||
ASSET QUALITY |
||||||||||||||||||||||||
Net charge-offs |
$ | 43,281 | $ | 74,028 | $ | 55,736 | $ | 14,313 | $ | 7,075 | ||||||||||||||
Non-performing loans (NPLs) |
259,155 | 190,723 | 139,266 | 123,786 | 67,728 | |||||||||||||||||||
Foreclosed properties |
75,383 | 59,768 | 38,438 | 28,378 | 22,136 | |||||||||||||||||||
Total non-performing assets (NPAs) |
334,538 | 250,491 | 177,704 | 152,164 | 89,864 | |||||||||||||||||||
Allowance for loan losses |
143,990 | 122,271 | 111,299 | 91,035 | 89,848 | |||||||||||||||||||
Allowance for loan losses to loans |
2.56 | % | 2.14 | % | 1.91 | % | 1.53 | % | 1.51 | % | ||||||||||||||
Net charge-offs to average loans (4) |
3.09 | 5.09 | 3.77 | .97 | .48 | |||||||||||||||||||
NPAs to loans and foreclosed properties |
5.86 | 4.35 | 3.03 | 2.55 | 1.50 | |||||||||||||||||||
NPAs to total assets |
4.11 | 2.94 | 2.20 | 1.84 | 1.07 | |||||||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||||||
Loans |
$ | 5,675,054 | $ | 5,784,139 | $ | 5,889,168 | $ | 5,933,143 | $ | 5,958,296 | (5 | ) | ||||||||||||
Investment securities |
1,712,654 | 1,508,808 | 1,454,740 | 1,507,240 | 1,485,515 | 15 | ||||||||||||||||||
Earning assets |
7,530,230 | 7,662,536 | 7,384,287 | 7,478,018 | 7,491,480 | 1 | ||||||||||||||||||
Total assets |
8,312,648 | 8,449,097 | 8,146,880 | 8,295,748 | 8,305,621 | | ||||||||||||||||||
Deposits |
6,780,531 | 6,982,229 | 6,597,339 | 6,461,361 | 6,051,069 | 12 | ||||||||||||||||||
Shareholders equity |
967,505 | 851,956 | 837,487 | 856,727 | 855,659 | 13 | ||||||||||||||||||
Common shares basic |
48,324 | 47,844 | 47,417 | 47,158 | 47,052 | |||||||||||||||||||
Common shares diluted |
48,324 | 47,844 | 47,417 | 47,249 | 47,272 | |||||||||||||||||||
AT PERIOD END |
||||||||||||||||||||||||
Loans |
$ | 5,632,705 | $ | 5,704,861 | $ | 5,829,937 | $ | 5,933,141 | $ | 5,967,839 | (6 | ) | ||||||||||||
Investment securities |
1,719,033 | 1,617,187 | 1,400,827 | 1,430,588 | 1,508,402 | 14 | ||||||||||||||||||
Total assets |
8,140,909 | 8,520,765 | 8,072,543 | 8,264,051 | 8,386,255 | (3 | ) | |||||||||||||||||
Deposits |
6,616,488 | 7,003,624 | 6,689,335 | 6,696,456 | 6,175,769 | 7 | ||||||||||||||||||
Shareholders equity |
888,853 | 989,382 | 816,880 | 837,890 | 871,452 | 2 | ||||||||||||||||||
Common shares outstanding |
48,487 | 48,009 | 47,596 | 47,096 | 47,004 |
(1) | Excludes the non-recurring goodwill impairment charge of $70 million and severance costs of
$2.9 million, net of income tax benefit of $1.1 million in the first quarter of 2009. |
|
(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. |
|
(5) | Number of new shares issued for shares currently held. |
|
NM | Not meaningful. |
6
2009 | 2008 | Linked | Year over | |||||||||||||||||||||||||
First | Fourth | Third | Second | First | Quarter | Year | ||||||||||||||||||||||
(in millions) | Quarter | Quarter | Quarter | Quarter | Quarter | Change(1) | Change | |||||||||||||||||||||
LOANS BY CATEGORY |
||||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 1,779 | $ | 1,627 | $ | 1,604 | $ | 1,584 | $ | 1,526 | 37 | % | 17 | % | ||||||||||||||
Commercial construction |
377 | 500 | 509 | 522 | 548 | (98 | ) | (31 | ) | |||||||||||||||||||
Commercial & industrial |
387 | 410 | 425 | 417 | 437 | (22 | ) | (11 | ) | |||||||||||||||||||
Total commercial |
2,543 | 2,537 | 2,538 | 2,523 | 2,511 | 1 | 1 | |||||||||||||||||||||
Residential construction |
1,430 | 1,479 | 1,596 | 1,745 | 1,791 | (13 | ) | (20 | ) | |||||||||||||||||||
Residential mortgage |
1,504 | 1,526 | 1,528 | 1,494 | 1,491 | (6 | ) | 1 | ||||||||||||||||||||
Consumer / installment |
156 | 163 | 168 | 171 | 175 | (17 | ) | (11 | ) | |||||||||||||||||||
Total loans |
$ | 5,633 | $ | 5,705 | $ | 5,830 | $ | 5,933 | $ | 5,968 | (5 | ) | (6 | ) | ||||||||||||||
LOANS BY MARKET |
||||||||||||||||||||||||||||
Atlanta MSA |
$ | 1,660 | $ | 1,706 | $ | 1,800 | $ | 1,934 | $ | 1,978 | (11) | % | (16 | )% | ||||||||||||||
Gainesville MSA |
422 | 420 | 426 | 422 | 415 | 2 | 2 | |||||||||||||||||||||
North Georgia |
2,014 | 2,040 | 2,066 | 2,065 | 2,071 | (5 | ) | (3 | ) | |||||||||||||||||||
Western North Carolina |
808 | 810 | 815 | 819 | 816 | (1 | ) | (1 | ) | |||||||||||||||||||
Coastal Georgia |
460 | 464 | 458 | 436 | 439 | (3 | ) | 5 | ||||||||||||||||||||
East Tennessee |
269 | 265 | 265 | 257 | 249 | 6 | 8 | |||||||||||||||||||||
Total loans |
$ | 5,633 | $ | 5,705 | $ | 5,830 | $ | 5,933 | $ | 5,968 | (5 | ) | (6 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION |
||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||
Acquisition & development |
$ | 445 | $ | 484 | $ | 516 | $ | 569 | $ | 583 | (32 | )% | (24 | )% | ||||||||||||||
Land loans |
155 | 153 | 142 | 139 | 130 | 5 | 19 | |||||||||||||||||||||
Lot loans |
390 | 358 | 385 | 401 | 406 | 36 | (4 | ) | ||||||||||||||||||||
Total |
990 | 995 | 1,043 | 1,109 | 1,119 | (2 | ) | (12 | ) | |||||||||||||||||||
House loans |
||||||||||||||||||||||||||||
Spec |
317 | 347 | 393 | 450 | 460 | (35 | )% | (31 | )% | |||||||||||||||||||
Sold |
123 | 137 | 160 | 186 | 212 | (41 | ) | (42 | ) | |||||||||||||||||||
Total |
440 | 484 | 553 | 636 | 672 | (36 | ) | (35 | ) | |||||||||||||||||||
Total residential construction |
$ | 1,430 | $ | 1,479 | $ | 1,596 | $ | 1,745 | $ | 1,791 | (13 | ) | (20 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION
ATLANTA MSA |
||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||
Acquisition & development |
$ | 148 | $ | 167 | $ | 185 | $ | 232 | $ | 252 | (46 | )% | (41 | )% | ||||||||||||||
Land loans |
52 | 56 | 47 | 50 | 50 | (29 | ) | 4 | ||||||||||||||||||||
Lot loans |
98 | 86 | 103 | 117 | 117 | 56 | (16 | ) | ||||||||||||||||||||
Total |
298 | 309 | 335 | 399 | 419 | (14 | ) | (29 | ) | |||||||||||||||||||
House loans |
||||||||||||||||||||||||||||
Spec |
164 | 189 | 227 | 271 | 271 | (53 | )% | (39 | )% | |||||||||||||||||||
Sold |
33 | 40 | 49 | 58 | 71 | (70 | ) | (54 | ) | |||||||||||||||||||
Total |
197 | 229 | 276 | 329 | 342 | (56 | ) | (42 | ) | |||||||||||||||||||
Total residential construction |
$ | 495 | $ | 538 | $ | 611 | $ | 728 | $ | 761 | (32 | ) | (35 | ) | ||||||||||||||
(1) | Annualized. |
7
First Quarter 2009 | Fourth Quarter 2008 | Third 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) |
$ | 18,188 | $ | 3,811 | $ | 21,999 | $ | 15,188 | $ | 2,427 | $ | 17,615 | $ | 9,961 | $ | 854 | $ | 10,815 | ||||||||||||||||||
Commercial construction |
6,449 | 2,948 | 9,397 | 1,513 | 2,333 | 3,846 | 2,924 | 375 | 3,299 | |||||||||||||||||||||||||||
Commercial & industrial |
12,066 | | 12,066 | 1,920 | | 1,920 | 1,556 | | 1,556 | |||||||||||||||||||||||||||
Total commercial |
36,703 | 6,759 | 43,462 | 18,621 | 4,760 | 23,381 | 14,441 | 1,229 | 15,670 | |||||||||||||||||||||||||||
Residential construction |
187,656 | 58,327 | 245,983 | 144,836 | 48,572 | 193,408 | 102,095 | 32,453 | 134,548 | |||||||||||||||||||||||||||
Residential mortgage |
33,148 | 10,297 | 43,445 | 25,574 | 6,436 | 32,010 | 21,335 | 4,756 | 26,091 | |||||||||||||||||||||||||||
Consumer / installment |
1,648 | | 1,648 | 1,692 | | 1,692 | 1,395 | | 1,395 | |||||||||||||||||||||||||||
Total NPAs |
$ | 259,155 | $ | 75,383 | $ | 334,538 | $ | 190,723 | $ | 59,768 | $ | 250,491 | $ | 139,266 | $ | 38,438 | $ | 177,704 | ||||||||||||||||||
NPAs BY MARKET |
||||||||||||||||||||||||||||||||||||
Atlanta MSA |
$ | 131,020 | $ | 48,574 | $ | 179,594 | $ | 105,476 | $ | 42,336 | $ | 147,812 | $ | 80,805 | $ | 27,011 | $ | 107,816 | ||||||||||||||||||
Gainesville MSA |
17,448 | 694 | 18,142 | 16,208 | 1,110 | 17,318 | 15,105 | 648 | 15,753 | |||||||||||||||||||||||||||
North Georgia |
66,875 | 20,811 | 87,686 | 31,631 | 12,785 | 44,416 | 20,812 | 8,337 | 29,149 | |||||||||||||||||||||||||||
Western North Carolina |
21,240 | 3,067 | 24,307 | 18,509 | 2,986 | 21,495 | 13,432 | 1,509 | 14,941 | |||||||||||||||||||||||||||
Coastal Georgia |
15,699 | 1,286 | 16,985 | 11,863 | 138 | 12,001 | 3,682 | 601 | 4,283 | |||||||||||||||||||||||||||
East Tennessee |
6,873 | 951 | 7,824 | 7,036 | 413 | 7,449 | 5,430 | 332 | 5,762 | |||||||||||||||||||||||||||
Total NPAs |
$ | 259,155 | $ | 75,383 | $ | 334,538 | $ | 190,723 | $ | 59,768 | $ | 250,491 | $ | 139,266 | $ | 38,438 | $ | 177,704 | ||||||||||||||||||
First Quarter 2009 | Fourth Quarter 2008 | Third 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) |
$ | 826 | .20 | % | $ | 4,460 | 1.10 | % | $ | 257 | .06 | % | ||||||||||||
Commercial construction |
54 | .05 | 1,442 | 1.14 | 225 | .17 | ||||||||||||||||||
Commercial & industrial |
873 | .89 | 3,416 | 3.24 | 1,018 | .96 | ||||||||||||||||||
Total commercial |
1,753 | .28 | 9,318 | 1.46 | 1,500 | .24 | ||||||||||||||||||
Residential construction |
37,762 | 10.52 | 57,882 | 14.93 | 50,228 | 11.94 | ||||||||||||||||||
Residential mortgage |
2,984 | .80 | 5,852 | 1.52 | 3,332 | .88 | ||||||||||||||||||
Consumer / installment |
782 | 1.99 | 976 | 2.34 | 676 | 1.58 | ||||||||||||||||||
Total |
$ | 43,281 | 3.09 | $ | 74,028 | 5.09 | $ | 55,736 | 3.77 | |||||||||||||||
NET CHARGE-OFFS BY MARKET |
||||||||||||||||||||||||
Atlanta MSA |
$ | 26,228 | 6.16 | % | $ | 49,309 | 10.80 | % | $ | 48,313 | 10.08 | % | ||||||||||||
Gainesville MSA |
1,105 | 1.18 | 7,994 | 8.60 | 1,470 | 1.49 | ||||||||||||||||||
North Georgia |
8,208 | 1.64 | 9,872 | 1.91 | 4,567 | .88 | ||||||||||||||||||
Western North Carolina |
3,669 | 1.83 | 2,371 | 1.16 | 855 | .42 | ||||||||||||||||||
Coastal Georgia |
3,229 | 2.84 | 3,150 | 2.70 | 249 | .22 | ||||||||||||||||||
East Tennessee |
842 | 1.28 | 1,332 | 2.02 | 282 | .43 | ||||||||||||||||||
Total |
$ | 43,281 | 3.09 | $ | 74,028 | 5.09 | $ | 55,736 | 3.77 | |||||||||||||||
(1) | Annualized. |
8
Three Months Ended | ||||||||
March 31, | ||||||||
(in thousands, except per share data) | 2009 | 2008 | ||||||
Interest revenue: |
||||||||
Loans, including fees |
$ | 81,880 | $ | 109,266 | ||||
Investment securities, including tax exempt of $319 and $394 |
20,752 | 19,022 | ||||||
Federal funds sold, commercial paper and deposits in banks |
442 | 222 | ||||||
Total interest revenue |
103,074 | 128,510 | ||||||
Interest expense: |
||||||||
Deposits: |
||||||||
NOW |
3,337 | 8,587 | ||||||
Money market |
2,237 | 2,913 | ||||||
Savings |
127 | 227 | ||||||
Time |
36,053 | 38,884 | ||||||
Total deposit interest expense |
41,754 | 50,611 | ||||||
Federal funds purchased, repurchase agreements and other short-term borrowings |
553 | 4,318 | ||||||
Federal Home Loan Bank advances |
1,074 | 5,745 | ||||||
Long-term debt |
2,769 | 2,080 | ||||||
Total interest expense |
46,150 | 62,754 | ||||||
Net interest revenue |
56,924 | 65,756 | ||||||
Provision for loan losses |
65,000 | 7,500 | ||||||
Net interest revenue after provision for loan losses |
(8,076 | ) | 58,256 | |||||
Fee revenue: |
||||||||
Service charges and fees |
7,034 | 7,813 | ||||||
Mortgage loan and other related fees |
2,651 | 1,963 | ||||||
Consulting fees |
1,021 | 1,807 | ||||||
Brokerage fees |
689 | 1,093 | ||||||
Securities gains, net |
303 | | ||||||
Other |
1,148 | 1,521 | ||||||
Total fee revenue |
12,846 | 14,197 | ||||||
Total revenue |
4,770 | 72,453 | ||||||
Operating expenses: |
||||||||
Salaries and employee benefits |
28,839 | 28,754 | ||||||
Communications and equipment |
3,729 | 3,832 | ||||||
Occupancy |
3,807 | 3,716 | ||||||
Advertising and public relations |
1,109 | 1,351 | ||||||
Postage, printing and supplies |
1,182 | 1,592 | ||||||
Professional fees |
2,293 | 1,921 | ||||||
Foreclosed preoperty |
4,319 | 911 | ||||||
FDIC assessments and other regulatory charges |
2,682 | 1,266 | ||||||
Amortization of intangibles |
739 | 767 | ||||||
Other |
3,870 | 3,419 | ||||||
Goodwill impairment |
70,000 | | ||||||
Severance costs |
2,898 | | ||||||
Total operating expenses |
125,467 | 47,529 | ||||||
(Loss) income before income taxes |
(120,697 | ) | 24,924 | |||||
Income tax (benefit) expense |
(16,924 | ) | 8,846 | |||||
Net (loss) income |
(103,773 | ) | 16,078 | |||||
Preferred stock dividends |
2,554 | 4 | ||||||
Net (loss) income available to common shareholders |
$ | (106,327 | ) | $ | 16,074 | |||
(Loss) earnings per common share: |
||||||||
Basic |
$ | (2.20 | ) | $ | .34 | |||
Diluted |
(2.20 | ) | .34 | |||||
Weighted average common shares outstanding: |
||||||||
Basic |
48,324 | 47,052 | ||||||
Diluted |
48,324 | 47,272 |
9
March 31, | December 31, | March 31, | ||||||||||
(in thousands, except share and per share data) | 2009 | 2008 | 2008 | |||||||||
(unaudited) | (audited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 103,707 | $ | 116,395 | $ | 169,538 | ||||||
Interest-bearing deposits in banks |
5,792 | 8,417 | 13,417 | |||||||||
Federal funds sold, commercial paper and short-term investments |
24,983 | 368,609 | | |||||||||
Cash and cash equivalents |
134,482 | 493,421 | 182,955 | |||||||||
Securities available for sale |
1,719,033 | 1,617,187 | 1,508,402 | |||||||||
Mortgage loans held for sale |
43,161 | 20,334 | 28,451 | |||||||||
Loans, net of unearned income |
5,632,705 | 5,704,861 | 5,967,839 | |||||||||
Less allowance for loan losses |
143,990 | 122,271 | 89,848 | |||||||||
Loans, net |
5,488,715 | 5,582,590 | 5,877,991 | |||||||||
Premises and equipment, net |
178,980 | 179,160 | 180,746 | |||||||||
Accrued interest receivable |
45,514 | 46,088 | 59,585 | |||||||||
Goodwill and other intangible assets |
251,060 | 321,798 | 324,041 | |||||||||
Other assets |
279,964 | 260,187 | 224,084 | |||||||||
Total assets |
$ | 8,140,909 | $ | 8,520,765 | $ | 8,386,255 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Demand |
$ | 665,447 | $ | 654,036 | $ | 690,028 | ||||||
NOW |
1,284,791 | 1,543,385 | 1,523,942 | |||||||||
Money market |
500,261 | 466,750 | 431,623 | |||||||||
Savings |
177,001 | 170,275 | 187,911 | |||||||||
Time: |
||||||||||||
Less than $100,000 |
1,911,627 | 1,953,235 | 1,535,742 | |||||||||
Greater than $100,000 |
1,350,190 | 1,422,974 | 1,375,000 | |||||||||
Brokered |
727,171 | 792,969 | 431,523 | |||||||||
Total deposits |
6,616,488 | 7,003,624 | 6,175,769 | |||||||||
Federal funds purchased, repurchase agreements, and other short-term borrowings |
158,690 | 108,411 | 532,896 | |||||||||
Federal Home Loan Bank advances |
260,125 | 235,321 | 615,324 | |||||||||
Long-term debt |
151,006 | 150,986 | 107,996 | |||||||||
Accrued expenses and other liabilities |
65,747 | 33,041 | 82,818 | |||||||||
Total liabilities |
7,252,056 | 7,531,383 | 7,514,803 | |||||||||
Shareholders equity: |
||||||||||||
Preferred stock, $1 par value; 10,000,000 shares authorized; |
||||||||||||
Series A; $10 stated value; 25,800 shares issued and outstanding |
258 | 258 | 258 | |||||||||
Series B; $1,000 stated value; 180,000 shares issued and outstanding |
173,480 | 173,180 | | |||||||||
Common stock, $1 par value; 100,000,000 shares authorized;
48,809,301 shares issued |
48,809 | 48,809 | 48,809 | |||||||||
Common stock issuable; 161,807, 129,304 and 90,505 shares |
3,270 | 2,908 | 2,410 | |||||||||
Capital surplus |
452,277 | 460,708 | 463,095 | |||||||||
Retained earnings |
158,201 | 265,405 | 359,248 | |||||||||
Treasury stock; 322,603, 799,892 and 1,805,078 shares, at cost |
(5,992 | ) | (16,465 | ) | (41,351 | ) | ||||||
Accumulated other comprehensive income |
58,550 | 54,579 | 38,983 | |||||||||
Total shareholders equity |
888,853 | 989,382 | 871,452 | |||||||||
Total liabilities and shareholders equity |
$ | 8,140,909 | $ | 8,520,765 | $ | 8,386,255 | ||||||
10
2009 | 2008 | |||||||||||||||||||||||
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) |
$ | 5,675,054 | $ | 81,749 | 5.84 | % | $ | 5,958,296 | $ | 109,252 | 7.37 | % | ||||||||||||
Taxable securities (3) |
1,682,603 | 20,433 | 4.86 | 1,448,224 | 18,628 | 5.15 | ||||||||||||||||||
Tax-exempt securities (1)(3) |
30,051 | 522 | 6.95 | 37,291 | 648 | 6.95 | ||||||||||||||||||
Federal funds sold and other interest-earning assets |
142,522 | 858 | 2.41 | 47,669 | 513 | 4.30 | ||||||||||||||||||
Total interest-earning assets |
7,530,230 | 103,562 | 5.56 | 7,491,480 | 129,041 | 6.92 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(128,798 | ) | (92,025 | ) | ||||||||||||||||||||
Cash and due from banks |
104,411 | 154,706 | ||||||||||||||||||||||
Premises and equipment |
179,495 | 181,355 | ||||||||||||||||||||||
Other assets (3) |
627,310 | 570,105 | ||||||||||||||||||||||
Total assets |
$ | 8,312,648 | $ | 8,305,621 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,358,149 | $ | 3,337 | 1.00 | $ | 1,462,116 | $ | 8,587 | 2.36 | ||||||||||||||
Money market |
477,325 | 2,237 | 1.90 | 439,049 | 2,913 | 2.67 | ||||||||||||||||||
Savings |
172,708 | 127 | .30 | 184,812 | 227 | .49 | ||||||||||||||||||
Time less than $100,000 |
1,942,897 | 17,217 | 3.59 | 1,553,313 | 18,223 | 4.72 | ||||||||||||||||||
Time greater than $100,000 |
1,393,188 | 12,825 | 3.73 | 1,365,307 | 16,370 | 4.82 | ||||||||||||||||||
Brokered |
786,171 | 6,011 | 3.10 | 374,402 | 4,291 | 4.61 | ||||||||||||||||||
Total interest-bearing deposits |
6,130,438 | 41,754 | 2.76 | 5,378,999 | 50,611 | 3.78 | ||||||||||||||||||
Federal funds purchased and other borrowings |
150,517 | 553 | 1.49 | 551,812 | 4,318 | 3.15 | ||||||||||||||||||
Federal Home Loan Bank advances |
204,941 | 1,074 | 2.13 | 661,498 | 5,745 | 3.49 | ||||||||||||||||||
Long-term debt |
150,997 | 2,769 | 7.44 | 107,996 | 2,080 | 7.75 | ||||||||||||||||||
Total borrowed funds |
506,455 | 4,396 | 3.52 | 1,321,306 | 12,143 | 3.70 | ||||||||||||||||||
Total interest-bearing liabilities |
6,636,893 | 46,150 | 2.82 | 6,700,305 | 62,754 | 3.77 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
650,093 | 672,070 | ||||||||||||||||||||||
Other liabilities |
58,157 | 77,587 | ||||||||||||||||||||||
Total liabilities |
7,345,143 | 7,449,962 | ||||||||||||||||||||||
Shareholders equity |
967,505 | 855,659 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 8,312,648 | $ | 8,305,621 | ||||||||||||||||||||
Net interest revenue |
$ | 57,412 | $ | 66,287 | ||||||||||||||||||||
Net interest-rate spread |
2.74 | % | 3.15 | % | ||||||||||||||||||||
Net interest margin (4) |
3.08 | % | 3.55 | % | ||||||||||||||||||||
(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 $10.6 million in 2009 and $15.9 million in 2008 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. |
11