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 January 29, 2010 | ||
99.2 | Investor Presentation, Fourth Quarter 2009 |
/s/ Rex S. Schuette | ||||
Rex S. Schuette | ||||
January 29, 2010 | Executive Vice President and Chief Financial Officer |
|||
Exhibit 99.1
For Immediate Release
For more information:
Rex S. Schuette
Chief Financial Officer
(706) 781-2266
Rex_Schuette@ucbi.com
UNITED COMMUNITY BANKS, INC. REPORTS
NET OPERATING LOSS FOR FOURTH QUARTER 2009
| Non-performing assets down $30 million to $385 million from last quarter |
| Provision for loan losses of $90 million exceeded charge-offs by $5.4 million |
| Allowance-to-loans ratio of 3.02 percent, up from 2.80 percent last quarter |
| Margin continues to improve to 3.40%, up 70 basis points from a year ago |
| Capital ratios remain strong |
BLAIRSVILLE, GA January 29, 2010 United Community Banks, Inc. (NASDAQ: UCBI) today reported a net operating loss of $39.8 million, or 45 cents per diluted share, for the fourth quarter of 2009.
Net operating loss for the year 2009 was $138.6 million, or $2.47 per diluted share, and did not reflect $95 million of non-cash charges for goodwill impairment in the first and third quarters. Also not included were $2.9 million in severance costs in the first quarter and the $11.4 million gain on the Southern Community Bank acquisition in the second quarter, all of which are considered non-operating items and are therefore excluded from operating earnings. Including these non-operating items, the net loss for 2009 was $228.3 million, or $3.95 per diluted share.
Credit continues to be our major challenge, stated Jimmy Tallent, president and chief executive officer. We were able to sell non-performing loans and foreclosed properties totaling $81 million, up from $55 million in the third quarter. In addition, we made significant progress in 2009 in terms of implementing offensive strategies that allowed us to almost double our quarters core earnings from a year ago.
1
Total loans were $5.151 billion at year-end, down $212 million from the third quarter and $554 million from year-end 2008, reflecting ongoing reductions due to weakness in the residential construction market and the overall weak business environment. The decline in loans was primarily in residential construction and acquisition and development loans, stated Tallent. As of December 31, 2009, residential construction loans were $1.050 billion, or 20 percent of total loans, a decrease of $429 million from a year ago and $135 million from the third quarter of 2009. Our new loan business continues to offset some of this decline and totaled $273 million, or five percent for the year. The growth was consistent for all quarters, with the majority of the growth in commercial loans within the Atlanta market.
Taxable equivalent net interest revenue of $63.9 million reflected an increase of $925 thousand from last quarter. The taxable equivalent net interest margin was 3.40 percent, up slightly from 3.39 percent last quarter, stated Tallent. The margin improvement would have been greater, but we made a decision to build liquidity due to uncertainties in the market. This lowered our margin by approximately 20 basis points this quarter compared to two basis points last quarter. We expect most of the excess liquidity to run off in the first half of 2010. During the quarter we continued to maintain our loan pricing while significantly reducing deposit costs, which drove the expansion of our net interest margin.
Though core customer transaction deposits were up only slightly from the third quarter, they grew $205 million for the year, or 10 percent, excluding the acquisition in the second quarter, Tallent said. This growth reflects the continued success of adding to our customer base through customer referral and cross-selling programs. For the full year of 2009, we opened 9,904 net new core deposit accounts and added 60,318 new services.
The fourth quarter provision for loan losses was $90.0 million compared to $95.0 million for the third quarter of 2009. Net charge-offs for the fourth quarter were $84.6 million compared to $90.5 million for the third quarter of 2009. At quarter-end, non-performing assets totaled $385 million compared to $415 million at September 30, 2009. The ratio of non-performing assets to total assets at the end of the fourth and third quarters was 4.81 percent and 4.91 percent, respectively. The allowance for loan losses to total loans was 3.02 percent and 2.80 percent, respectively.
2
We are pleased to report a decline in non-performing assets in the fourth quarter, stated Tallent. Also, on the positive side, we did see a decline this quarter in our classified and watch list loans. Our past due loans over 30 days declined from 2.02 percent to 1.44 percent. Residential construction loans continue to be at the center of our challenges. In terms of non-performing assets, we are hopeful our declining trend will continue given the portfolio run-off in Atlanta, and the decline in past dues and classified loans. However, we could face more difficulty liquidating properties in our non-Atlanta markets. We expect charge-offs to decline from current levels, but remain elevated in 2010.
Operating fee revenue of $17.2 million for the fourth quarter of 2009 increased $1.6 million from last quarter and $6.5 million from last year primarily due to non-core revenue items. These non-core items included securities gains of $2.0 million, $1.1 million and $838 thousand for the fourth quarter 2009, third quarter 2009 and fourth quarter 2008, respectively. Also, the fourth quarter 2008 included $2.7 million in prepayment charges to restructure borrowings. Excluding these items, core fee revenue was $15.2 million for the fourth quarter of 2009, compared to $14.5 million for last quarter and $12.6 million a year ago. Service charges and fees of $8.3 million for the fourth quarter of 2009 were up $515 thousand from a year ago, primarily due to higher ATM and debit card fees relating to an increase in transactions and new customer accounts. Consulting fees of $2.8 million were up $492 thousand from last quarter and $1.5 million from a year ago due in large part to increasing demand for regulatory compliance assistance. Consulting fees were down in the fourth quarter of 2008 due to an internal project for United to improve profitability that did not result in the recognition of revenue.
3
Operating expenses for the fourth quarter of 2009 were $62.5 million, an increase of $10.1 million from fourth quarter 2008, driven by the $9.2 million increase in foreclosed property costs and $1.7 million increase in FDIC insurance premiums. Foreclosed property costs for the fourth quarter were $14.4 million as compared to $5.2 million last year and $7.9 million last quarter. Foreclosed property costs this quarter included $9.6 million for write-downs and losses on sales and $4.8 million for maintenance, property taxes, and other related costs. This quarter included $7.4 million of losses on sales due to the higher volume of property sold during the quarter. Also, $2.2 million of additional write downs were taken on existing foreclosed properties to help expedite future sales. Salary and benefit costs for the fourth quarter totaled $26.2 million, up from $24.4 million last year due primarily to a $3.0 million bonus accrual reduction and a deferred compensation credit adjustment of $736 thousand recorded last year. Excluding these items, salary and benefit costs were down $2.0 million compared to last year, reflective of the reduction in work force of 183 staff positions during 2009, that was offset partially by the acquisition of Southern Community Bank in June 2009. Communications costs for the quarter remained flat, while advertising and printing costs were down $325 thousand and $448 thousand, respectively, from last year. Other expenses of $4.5 million decreased $2.5 million from the fourth quarter of 2008, due primarily to $2.0 million of bank owned life insurance expenses accrued last year that were later recovered in the second quarter of 2009 with the decision to cancel the surrender of our bank owned life insurance policies.
The effective tax rate for the fourth quarter of 2009 was 45 percent, compared to 28 percent last quarter and 38 percent last year. The fourth quarter 2009 tax benefit includes the favorable settlement of a several-year state tax audit dispute that was fully reserved due to the uncertainty of the tax position. The third quarter 2008 effective rate was lower due to a goodwill impairment charge which was not a taxable event and therefore did not result in the recognition of a tax benefit. The effective tax rate for 2010 is expected to be 40 percent, slightly higher than the effective tax rate for 2008.
On December 31, 2009, the companys regulatory capital ratios were as follows: Tier I Risk-Based Capital of 12.4 percent; Leverage of 8.5 percent; and Total Risk-Based of 15.1 percent. Also, the quarterly average tangible equity-to-assets ratio was 9.5 percent and tangible common equity-to-assets ratio was 7.4 percent.
4
Our ultimate goal is to return to profitability as soon as possible, and our attention is relentlessly focused toward that goal, concluded Tallent.
Conference Call
United Community Banks will hold a conference call today, Friday, January 29, 2010, at 11 a.m. ET to discuss the
contents of this news release and to share business highlights for the quarter. To access the call, dial (888) 806-6208
and use the password 8006436. The conference call also will be webcast and can be accessed by selecting Calendar of
Events within the Investor Relations section of the companys web site at ir.ucbi.com.
About United Community Banks, Inc.
Headquartered in Blairsville, United Community Banks is the third-largest bank holding company in Georgia. United
Community Banks has assets of $8.0 billion and operates 27 community banks with 107 banking offices throughout north
Georgia, the Atlanta region, coastal Georgia, western North Carolina and east Tennessee. The company specializes in
providing personalized community banking services to individuals and small to mid-size businesses. United Community
Banks also offers the convenience of 24-hour access through a network of ATMs, telephone and on-line banking. United
Community Banks common stock is listed on the Nasdaq Global Select Market under the symbol UCBI. Additional information
may be found at the companys web site at www.ucbi.com.
Safe Harbor
This news release contains forward-looking statements, as defined by Federal Securities Laws, including statements
about financial outlook and business environment. These statements are provided to assist in the understanding of
future financial performance and such performance involves risks and uncertainties that may cause actual results to
differ materially from those in such statements. Any such statements are based on current expectations and involve a
number of risks and uncertainties. For a discussion of some factors that may cause such forward-looking statements to
differ materially from actual results, please refer to the section entitled Forward-Looking Statements on page 3 of
United Community Banks, Inc.s annual report filed on Form 10-K with the Securities and Exchange Commission.
# # #
5
Fourth | ||||||||||||||||||||||||||||||||||||
2009 | 2008 | Quarter | For the Twelve | YTD | ||||||||||||||||||||||||||||||||
(in thousands, except per share | Fourth | Third | Second | First | Fourth | 2009-2008 | Months Ended | 2009-2008 | ||||||||||||||||||||||||||||
data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | 2009 | 2008 | Change | |||||||||||||||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||||||||||||||||||
Interest revenue |
$ | 97,481 | $ | 101,181 | $ | 102,737 | $ | 103,562 | $ | 108,434 | $ | 404,961 | $ | 466,969 | ||||||||||||||||||||||
Interest expense |
33,552 | 38,177 | 41,855 | 46,150 | 56,561 | 159,734 | 228,265 | |||||||||||||||||||||||||||||
Net interest revenue |
63,929 | 63,004 | 60,882 | 57,412 | 51,873 | 23 | % | 245,227 | 238,704 | 3 | % | |||||||||||||||||||||||||
Provision for loan losses |
90,000 | 95,000 | 60,000 | 65,000 | 85,000 | 310,000 | 184,000 | |||||||||||||||||||||||||||||
Operating fee revenue(1) |
17,221 | 15,671 | 13,050 | 12,846 | 10,718 | 61 | 58,788 | 53,141 | 11 | |||||||||||||||||||||||||||
Total operating revenue (1) |
(8,850 | ) | (16,325 | ) | 13,932 | 5,258 | (22,409 | ) | 61 | (5,985 | ) | 107,845 | (106 | ) | ||||||||||||||||||||||
Operating expenses(2) |
62,532 | 53,606 | 55,348 | 52,569 | 52,439 | 19 | 224,055 | 206,699 | 8 | |||||||||||||||||||||||||||
Operating loss before taxes |
(71,382 | ) | (69,931 | ) | (41,416 | ) | (47,311 | ) | (74,848 | ) | 5 | (230,040 | ) | (98,854 | ) | (133 | ) | |||||||||||||||||||
Operating income tax benefit |
(31,547 | ) | (26,213 | ) | (18,353 | ) | (15,335 | ) | (28,101 | ) | (91,448 | ) | (35,404 | ) | ||||||||||||||||||||||
Net operating loss(1)(2) |
(39,835 | ) | (43,718 | ) | (23,063 | ) | (31,976 | ) | (46,747 | ) | 15 | (138,592 | ) | (63,450 | ) | (118 | ) | |||||||||||||||||||
Gain from acquisition, net of tax expense |
| | 7,062 | | | 7,062 | | |||||||||||||||||||||||||||||
Noncash goodwill impairment charge |
| (25,000 | ) | | (70,000 | ) | | (95,000 | ) | | ||||||||||||||||||||||||||
Severance costs, net of tax benefit |
| | | (1,797 | ) | | (1,797 | ) | | |||||||||||||||||||||||||||
Net loss |
(39,835 | ) | (68,718 | ) | (16,001 | ) | (103,773 | ) | (46,747 | ) | 15 | (228,327 | ) | (63,450 | ) | (260 | ) | |||||||||||||||||||
Preferred dividends and discount accretion |
2,567 | 2,562 | 2,559 | 2,554 | 712 | 10,242 | 724 | |||||||||||||||||||||||||||||
Net loss available
to common shareholders |
$ | (42,402 | ) | $ | (71,280 | ) | $ | (18,560 | ) | $ | (106,327 | ) | $ | (47,459 | ) | $ | (238,569 | ) | $ | (64,174 | ) | |||||||||||||||
PERFORMANCE MEASURES |
||||||||||||||||||||||||||||||||||||
Per common share: |
||||||||||||||||||||||||||||||||||||
Diluted operating loss(1)(2) |
$ | (.45 | ) | $ | (.93 | ) | $ | (.53 | ) | $ | (.71 | ) | $ | (.99 | ) | 55 | $ | (2.47 | ) | $ | (1.35 | ) | (83 | ) | ||||||||||||
Diluted loss |
(.45 | ) | (1.43 | ) | (.38 | ) | (2.20 | ) | (.99 | ) | 55 | (3.95 | ) | (1.35 | ) | (193 | ) | |||||||||||||||||||
Cash dividends declared |
| | | | | | .18 | |||||||||||||||||||||||||||||
Stock dividends declared(6) |
| 1 for 130 | 1 for 130 | 1 for 130 | 1 for 130 | 3 for 130 | 2 for 130 | |||||||||||||||||||||||||||||
Book value |
8.36 | 8.85 | 13.87 | 14.70 | 16.95 | (51 | ) | 8.36 | 16.95 | (51 | ) | |||||||||||||||||||||||||
Tangible book value(4) |
6.02 | 6.50 | 8.85 | 9.65 | 10.39 | (42 | ) | 6.02 | 10.39 | (42 | ) | |||||||||||||||||||||||||
Key performance ratios: |
||||||||||||||||||||||||||||||||||||
Return on equity(3)(5) |
(22.08 | )% | (45.52 | )% | (11.42 | )% | (58.28 | )% | (23.83 | )% | (34.40 | )% | (7.82 | )% | ||||||||||||||||||||||
Return on assets(5) |
(1.91 | ) | (3.32 | ) | (.78 | ) | (5.03 | ) | (2.19 | ) | (2.76 | ) | (.76 | ) | ||||||||||||||||||||||
Net interest margin(5) |
3.40 | 3.39 | 3.28 | 3.08 | 2.70 | 3.29 | 3.18 | |||||||||||||||||||||||||||||
Operating efficiency ratio(1)(2) |
79.02 | 69.15 | 74.15 | 75.15 | 81.34 | 74.37 | 70.49 | |||||||||||||||||||||||||||||
Equity to assets |
11.94 | 10.27 | 10.71 | 11.56 | 10.04 | 11.12 | 10.22 | |||||||||||||||||||||||||||||
Tangible equity to assets(4) |
9.53 | 7.55 | 7.96 | 8.24 | 6.56 | 8.33 | 6.67 | |||||||||||||||||||||||||||||
Tangible common equity to assets(4) |
7.37 | 5.36 | 5.77 | 6.09 | 6.21 | 6.15 | 6.57 | |||||||||||||||||||||||||||||
Tangible common equity to
risk-weighted assets(4) |
10.39 | 10.67 | 7.49 | 8.03 | 8.34 | 10.39 | 8.34 | |||||||||||||||||||||||||||||
ASSET QUALITY * |
||||||||||||||||||||||||||||||||||||
Non-performing loans (NPLs) |
$ | 264,092 | $ | 304,381 | $ | 287,848 | $ | 259,155 | $ | 190,723 | $ | 264,092 | $ | 190,723 | ||||||||||||||||||||||
Foreclosed properties |
120,770 | 110,610 | 104,754 | 75,383 | 59,768 | 120,770 | 59,768 | |||||||||||||||||||||||||||||
Total non-performing assets (NPAs) |
384,862 | 414,991 | 392,602 | 334,538 | 250,491 | 384,862 | 250,491 | |||||||||||||||||||||||||||||
Allowance for loan losses |
155,602 | 150,187 | 145,678 | 143,990 | 122,271 | 155,602 | 122,271 | |||||||||||||||||||||||||||||
Net charge-offs |
84,585 | 90,491 | 58,312 | 43,281 | 74,028 | 276,669 | 151,152 | |||||||||||||||||||||||||||||
Allowance for loan losses to loans |
3.02 | % | 2.80 | % | 2.64 | % | 2.56 | % | 2.14 | % | 3.02 | % | 2.14 | % | ||||||||||||||||||||||
Net charge-offs to average loans(5) |
6.37 | 6.57 | 4.18 | 3.09 | 5.09 | 5.03 | 2.57 | |||||||||||||||||||||||||||||
NPAs to loans and foreclosed properties |
7.30 | 7.58 | 6.99 | 5.86 | 4.35 | 7.30 | 4.35 | |||||||||||||||||||||||||||||
NPAs to total assets |
4.81 | 4.91 | 4.63 | 4.09 | 2.92 | 4.81 | 2.92 | |||||||||||||||||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||||||||||||||||||
Loans |
$ | 5,357,150 | $ | 5,565,498 | $ | 5,597,259 | $ | 5,675,054 | $ | 5,784,139 | (7 | ) | $ | 5,547,915 | $ | 5,890,889 | (6 | ) | ||||||||||||||||||
Investment securities |
1,528,805 | 1,615,499 | 1,771,482 | 1,712,654 | 1,508,808 | 1 | 1,656,492 | 1,489,036 | 11 | |||||||||||||||||||||||||||
Earning assets |
7,486,790 | 7,400,539 | 7,442,178 | 7,530,230 | 7,662,536 | (2 | ) | 7,464,639 | 7,504,186 | (1 | ) | |||||||||||||||||||||||||
Total assets |
8,286,544 | 8,208,199 | 8,212,140 | 8,372,281 | 8,487,017 | (2 | ) | 8,269,387 | 8,319,201 | (1 | ) | |||||||||||||||||||||||||
Deposits |
6,835,052 | 6,689,948 | 6,544,537 | 6,780,531 | 6,982,229 | (2 | ) | 6,712,605 | 6,524,457 | 3 | ||||||||||||||||||||||||||
Shareholders equity |
989,279 | 843,130 | 879,210 | 967,505 | 851,956 | 16 | 919,631 | 850,426 | 8 | |||||||||||||||||||||||||||
Common shares basic |
94,219 | 49,771 | 48,794 | 48,324 | 47,844 | 60,374 | 47,369 | |||||||||||||||||||||||||||||
Common shares diluted |
94,219 | 49,771 | 48,794 | 48,324 | 47,844 | 60,374 | 47,369 | |||||||||||||||||||||||||||||
AT PERIOD END |
||||||||||||||||||||||||||||||||||||
Loans |
$ | 5,151,476 | $ | 5,362,689 | $ | 5,513,087 | $ | 5,632,705 | $ | 5,704,861 | (10 | ) | $ | 5,151,476 | $ | 5,704,861 | (10 | ) | ||||||||||||||||||
Investment securities |
1,530,047 | 1,532,514 | 1,816,787 | 1,719,033 | 1,617,187 | (5 | ) | 1,530,047 | 1,617,187 | (5 | ) | |||||||||||||||||||||||||
Total assets |
7,999,914 | 8,443,617 | 8,477,355 | 8,171,663 | 8,591,933 | (7 | ) | 7,999,914 | 8,591,933 | (7 | ) | |||||||||||||||||||||||||
Deposits |
6,627,834 | 6,821,306 | 6,848,760 | 6,616,488 | 7,003,624 | (5 | ) | 6,627,834 | 7,003,624 | (5 | ) | |||||||||||||||||||||||||
Shareholders equity |
962,321 | 1,006,638 | 855,272 | 888,853 | 989,382 | (3 | ) | 962,321 | 989,382 | (3 | ) | |||||||||||||||||||||||||
Common shares outstanding |
94,046 | 93,901 | 48,933 | 48,487 | 48,009 | 94,046 | 48,009 |
(1) | Excludes the gain from acquisition of $11.4 million, net of income tax expense of $4.3 million in the second quarter of 2009. | |
(2) | Excludes the goodwill impairment charges of $25 million and $70 million in the third and first quarters of 2009, respectively, and severance costs of $2.9 million, net of income tax benefit of $1.1 million in the first quarter of 2009. | |
(3) | Net loss available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). | |
(4) | Excludes effect of acquisition related intangibles and associated amortization. | |
(5) | Annualized. |
|
(6) | Number of new shares issued for shares currently held. | |
NM | Not meaningful. | |
* | Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC. |
(in thousands, except per share data; | ||||||||||||||||||||
taxable equivalent) | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||
Net interest revenue |
$ | 245,227 | $ | 238,704 | $ | 274,483 | $ | 237,880 | $ | 196,799 | ||||||||||
Provision for loan losses (1) |
310,000 | 184,000 | 37,600 | 14,600 | 12,100 | |||||||||||||||
Operating fee revenue (2) |
58,788 | 53,141 | 62,651 | 49,095 | 46,148 | |||||||||||||||
Total operating revenue (1)(2) |
(5,985 | ) | 107,845 | 299,534 | 272,375 | 230,847 | ||||||||||||||
Operating expenses (3) |
224,055 | 206,699 | 190,061 | 162,070 | 140,808 | |||||||||||||||
Operating (loss) income before taxes |
(230,040 | ) | (98,854 | ) | 109,473 | 110,305 | 90,039 | |||||||||||||
Operating income taxes |
(91,448 | ) | (35,404 | ) | 40,482 | 41,490 | 33,297 | |||||||||||||
Net operating (loss) income |
(138,592 | ) | (63,450 | ) | 68,991 | 68,815 | 56,742 | |||||||||||||
Gain from acquisition, net of tax |
7,062 | | | | | |||||||||||||||
Noncash goodwill impairment charge |
(95,000 | ) | | | | | ||||||||||||||
Severance cost, net of tax benefit |
(1,797 | ) | | | | | ||||||||||||||
Fraud loss provision, net of tax benefit |
| | (10,998 | ) | | | ||||||||||||||
Net (loss) income |
(228,327 | ) | (63,450 | ) | 57,993 | 68,815 | 56,742 | |||||||||||||
Preferred dividends and discount accretion |
10,242 | 724 | 18 | 19 | 23 | |||||||||||||||
Net (loss) income available to common shareholders |
$ | (238,569 | ) | $ | (64,174 | ) | $ | 57,975 | $ | 68,796 | $ | 56,719 | ||||||||
PERFORMANCE MEASURES |
||||||||||||||||||||
Per common share: |
||||||||||||||||||||
Diluted operating (loss) earnings (1)(2)(3) |
$ | (2.47 | ) | $ | (1.35 | ) | $ | 1.48 | $ | 1.66 | $ | 1.43 | ||||||||
Diluted (loss) earnings |
(3.95 | ) | (1.35 | ) | 1.24 | 1.66 | 1.43 | |||||||||||||
Cash dividends declared (rounded) |
| .18 | .36 | .32 | .28 | |||||||||||||||
Stock dividends declared (6) |
3 for 130 | 2 for 130 | | | | |||||||||||||||
Book value |
8.36 | 16.95 | 17.73 | 14.37 | 11.80 | |||||||||||||||
Tangible book value (5) |
6.02 | 10.39 | 10.94 | 10.57 | 8.94 | |||||||||||||||
Key performance ratios: |
||||||||||||||||||||
Return on equity (4) |
(34.40 | )% | (7.82 | )% | 7.79 | % | 13.28 | % | 13.46 | % | ||||||||||
Return on assets |
(2.76 | ) | (.76 | ) | .75 | 1.09 | 1.04 | |||||||||||||
Net interest margin |
3.29 | 3.18 | 3.88 | 4.05 | 3.85 | |||||||||||||||
Operating efficiency ratio (2)(3) |
74.37 | 70.49 | 56.53 | 56.35 | 57.77 | |||||||||||||||
Equity to assets |
11.12 | 10.22 | 9.61 | 8.06 | 7.63 | |||||||||||||||
Tangible equity to assets (5) |
8.33 | 6.67 | 6.63 | 6.32 | 5.64 | |||||||||||||||
Tangible common equity to assets (5) |
6.15 | 6.57 | 6.63 | 6.32 | 5.64 | |||||||||||||||
Tangible common equity to risk-weighted assets (5) |
10.39 | 8.34 | 8.21 | 8.09 | 7.75 | |||||||||||||||
ASSET QUALITY * |
||||||||||||||||||||
Non-performing loans (NPLs) |
$ | 264,092 | $ | 190,723 | $ | 28,219 | $ | 12,458 | $ | 11,997 | ||||||||||
Foreclosed properties |
120,770 | 59,768 | 18,039 | 1,196 | 998 | |||||||||||||||
Total non-performing assets (NPAs) |
384,862 | 250,491 | 46,258 | 13,654 | 12,995 | |||||||||||||||
Allowance for loan losses |
155,602 | 122,271 | 89,423 | 66,566 | 53,595 | |||||||||||||||
Operating net charge-offs (1) |
276,669 | 151,152 | 21,834 | 5,524 | 5,701 | |||||||||||||||
Allowance for loan losses to loans |
3.02 | % | 2.14 | % | 1.51 | % | 1.24 | % | 1.22 | % | ||||||||||
Operating net charge-offs to average loans (1) |
5.03 | 2.57 | .38 | .12 | .14 | |||||||||||||||
NPAs to loans and foreclosed properties |
7.30 | 4.35 | .78 | .25 | .30 | |||||||||||||||
NPAs to total assets |
4.81 | 2.92 | .56 | .19 | .22 | |||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||
Loans |
$ | 5,547,915 | $ | 5,890,889 | $ | 5,734,608 | $ | 4,800,981 | $ | 4,061,091 | ||||||||||
Investment securities |
1,656,492 | 1,489,036 | 1,277,935 | 1,041,897 | 989,201 | |||||||||||||||
Earning assets |
7,464,639 | 7,504,186 | 7,070,900 | 5,877,483 | 5,109,053 | |||||||||||||||
Total assets |
8,269,387 | 8,319,201 | 7,730,530 | 6,287,148 | 5,472,200 | |||||||||||||||
Deposits |
6,712,605 | 6,524,457 | 6,028,625 | 5,017,435 | 4,003,084 | |||||||||||||||
Shareholders equity |
919,631 | 850,426 | 742,771 | 506,946 | 417,309 | |||||||||||||||
Common shares Basic |
60,374 | 47,369 | 45,948 | 40,413 | 38,477 | |||||||||||||||
Common shares Diluted |
60,374 | 47,369 | 46,593 | 41,575 | 39,721 | |||||||||||||||
AT YEAR END |
||||||||||||||||||||
Loans |
$ | 5,151,476 | $ | 5,704,861 | $ | 5,929,263 | $ | 5,376,538 | $ | 4,398,286 | ||||||||||
Investment securities |
1,530,047 | 1,617,187 | 1,356,846 | 1,107,153 | 990,687 | |||||||||||||||
Total assets |
7,999,914 | 8,591,933 | 8,207,302 | 7,101,249 | 5,865,756 | |||||||||||||||
Deposits |
6,627,834 | 7,003,624 | 6,075,951 | 5,772,886 | 4,477,600 | |||||||||||||||
Shareholders equity |
962,321 | 989,382 | 831,902 | 616,767 | 472,686 | |||||||||||||||
Common shares outstanding |
94,046 | 48,009 | 46,903 | 42,891 | 40,020 |
(1) | Excludes pre-tax provision for fraud-related loan losses and related charge-offs of $18 million, net of income tax benefit of $7 million in 2007. | |
(2) | Excludes the gain from acquisition of $11.4 million, net of income tax expense of $4.3 million in 2009. | |
(3) | Excludes the goodwill impairment charge of $95 million and severance costs of $2.9 million, net of income tax benefit of $1.1 million in 2009. | |
(4) | Net (loss) 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). | |
(5) | Excludes effect of acquisition related intangibles and associated amortization. | |
(6) | Number of new shares issued for shares currently held. | |
NM | Not meaningful. | |
* | Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC. |
2009 | 2008 | For the Twelve | ||||||||||||||||||||||||||||||||||||||
(in thousands, except per share | Fourth | Third | Second | First | Fourth | Months Ended | ||||||||||||||||||||||||||||||||||
data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||||||||||||
Interest revenue reconciliation |
||||||||||||||||||||||||||||||||||||||||
Interest revenue taxable equivalent |
$ | 97,481 | $ | 101,181 | $ | 102,737 | $ | 103,562 | $ | 108,434 | $ | 404,961 | $ | 466,969 | $ | 550,917 | $ | 446,695 | $ | 324,225 | ||||||||||||||||||||
Taxable equivalent adjustment |
(601 | ) | (580 | ) | (463 | ) | (488 | ) | (553 | ) | (2,132 | ) | (2,261 | ) | (1,881 | ) | (1,868 | ) | (1,636 | ) | ||||||||||||||||||||
Interest revenue (GAAP) |
$ | 96,880 | $ | 100,601 | $ | 102,274 | $ | 103,074 | $ | 107,881 | $ | 402,829 | $ | 464,708 | $ | 549,036 | $ | 444,827 | $ | 322,589 | ||||||||||||||||||||
Net interest revenue reconciliation |
||||||||||||||||||||||||||||||||||||||||
Net interest revenue taxable equivalent |
$ | 63,929 | $ | 63,004 | $ | 60,882 | $ | 57,412 | $ | 51,873 | $ | 245,227 | $ | 238,704 | $ | 274,483 | $ | 237,880 | $ | 196,799 | ||||||||||||||||||||
Taxable equivalent adjustment |
(601 | ) | (580 | ) | (463 | ) | (488 | ) | (553 | ) | (2,132 | ) | (2,261 | ) | (1,881 | ) | (1,868 | ) | (1,636 | ) | ||||||||||||||||||||
Net interest revenue (GAAP) |
$ | 63,328 | $ | 62,424 | $ | 60,419 | $ | 56,924 | $ | 51,320 | $ | 243,095 | $ | 236,443 | $ | 272,602 | $ | 236,012 | $ | 195,163 | ||||||||||||||||||||
Provision for loan losses reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating provision for loan losses |
$ | 90,000 | $ | 95,000 | $ | 60,000 | $ | 65,000 | $ | 85,000 | $ | 310,000 | $ | 184,000 | $ | 37,600 | $ | 14,600 | $ | 12,100 | ||||||||||||||||||||
Special fraud-related provision for loan losses |
| | | | | | | 18,000 | | | ||||||||||||||||||||||||||||||
Provision for loan losses (GAAP) |
$ | 90,000 | $ | 95,000 | $ | 60,000 | $ | 65,000 | $ | 85,000 | $ | 310,000 | $ | 184,000 | $ | 55,600 | $ | 14,600 | $ | 12,100 | ||||||||||||||||||||
Fee revenue reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating fee revenue |
$ | 17,221 | $ | 15,671 | $ | 13,050 | $ | 12,846 | $ | 10,718 | $ | 58,788 | $ | 53,141 | $ | 62,651 | $ | 49,095 | $ | 46,148 | ||||||||||||||||||||
Gain from acquisition |
| | 11,390 | | | 11,390 | | | | | ||||||||||||||||||||||||||||||
Fee revenue (GAAP) |
$ | 17,221 | $ | 15,671 | $ | 24,440 | $ | 12,846 | $ | 10,718 | $ | 70,178 | $ | 53,141 | $ | 62,651 | $ | 49,095 | $ | 46,148 | ||||||||||||||||||||
Total revenue reconciliation |
||||||||||||||||||||||||||||||||||||||||
Total operating revenue |
$ | (8,850 | ) | $ | (16,325 | ) | $ | 13,932 | $ | 5,258 | $ | (22,409 | ) | $ | (5,985 | ) | $ | 107,845 | $ | 299,534 | $ | 272,375 | $ | 230,847 | ||||||||||||||||
Taxable equivalent adjustment |
(601 | ) | (580 | ) | (463 | ) | (488 | ) | (553 | ) | (2,132 | ) | (2,261 | ) | (1,881 | ) | (1,868 | ) | (1,636 | ) | ||||||||||||||||||||
Gain from acquisition |
| | 11,390 | | | 11,390 | | | | | ||||||||||||||||||||||||||||||
Special fraud-related provision for loan losses |
| | | | | | | (18,000 | ) | | | |||||||||||||||||||||||||||||
Total revenue (GAAP) |
$ | (9,451 | ) | $ | (16,905 | ) | $ | 24,859 | $ | 4,770 | $ | (22,962 | ) | $ | 3,273 | $ | 105,584 | $ | 279,653 | $ | 270,507 | $ | 229,211 | |||||||||||||||||
Expense reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating expense |
$ | 62,532 | $ | 53,606 | $ | 55,348 | $ | 52,569 | $ | 52,439 | $ | 224,055 | $ | 206,699 | $ | 190,061 | $ | 162,070 | $ | 140,808 | ||||||||||||||||||||
Noncash goodwill impairment charge |
| 25,000 | | 70,000 | | 95,000 | | | | | ||||||||||||||||||||||||||||||
Severance costs |
| | | 2,898 | | 2,898 | | | | | ||||||||||||||||||||||||||||||
Operating expense (GAAP) |
$ | 62,532 | $ | 78,606 | $ | 55,348 | $ | 125,467 | $ | 52,439 | $ | 321,953 | $ | 206,699 | $ | 190,061 | $ | 162,070 | $ | 140,808 | ||||||||||||||||||||
(Loss) income before taxes reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating (loss) income before taxes |
$ | (71,382 | ) | $ | (69,931 | ) | $ | (41,416 | ) | $ | (47,311 | ) | $ | (74,848 | ) | $ | (230,040 | ) | $ | (98,854 | ) | $ | 109,473 | $ | 110,305 | $ | 90,039 | |||||||||||||
Taxable equivalent adjustment |
(601 | ) | (580 | ) | (463 | ) | (488 | ) | (553 | ) | (2,132 | ) | (2,261 | ) | (1,881 | ) | (1,868 | ) | (1,636 | ) | ||||||||||||||||||||
Gain from acquisition |
| | 11,390 | | | 11,390 | | | | | ||||||||||||||||||||||||||||||
Noncash goodwill impairment charge |
| (25,000 | ) | | (70,000 | ) | | (95,000 | ) | | | | | |||||||||||||||||||||||||||
Severance costs |
| | | (2,898 | ) | | (2,898 | ) | | | | | ||||||||||||||||||||||||||||
Special fraud-related provision for loan losses |
| | | | | | | (18,000 | ) | | | |||||||||||||||||||||||||||||
(Loss) income before taxes (GAAP) |
$ | (71,983 | ) | $ | (95,511 | ) | $ | (30,489 | ) | $ | (120,697 | ) | $ | (75,401 | ) | $ | (318,680 | ) | $ | (101,115 | ) | $ | 89,592 | $ | 108,437 | $ | 88,403 | |||||||||||||
Income tax (benefit) expense reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating income tax (benefit) expense |
$ | (31,547 | ) | $ | (26,213 | ) | $ | (18,353 | ) | $ | (15,335 | ) | $ | (28,101 | ) | $ | (91,448 | ) | $ | (35,404 | ) | $ | 40,482 | $ | 41,490 | $ | 33,297 | |||||||||||||
Taxable equivalent adjustment |
(601 | ) | (580 | ) | (463 | ) | (488 | ) | (553 | ) | (2,132 | ) | (2,261 | ) | (1,881 | ) | (1,868 | ) | (1,636 | ) | ||||||||||||||||||||
Gain from acquisition, tax expense |
| | 4,328 | | | 4,328 | | | | | ||||||||||||||||||||||||||||||
Severance costs, tax benefit |
| | | (1,101 | ) | | (1,101 | ) | | | | | ||||||||||||||||||||||||||||
Special fraud-related provision for loan losses |
| | | | | | | (7,002 | ) | | | |||||||||||||||||||||||||||||
Income tax (benefit) expense (GAAP) |
$ | (32,148 | ) | $ | (26,793 | ) | $ | (14,488 | ) | $ | (16,924 | ) | $ | (28,654 | ) | $ | (90,353 | ) | $ | (37,665 | ) | $ | 31,599 | $ | 39,622 | $ | 31,661 | |||||||||||||
(Loss) earnings per common share reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating (loss) earnings per common share |
$ | (.45 | ) | $ | (.93 | ) | $ | (.53 | ) | $ | (.71 | ) | $ | (.99 | ) | $ | (2.47 | ) | $ | (1.35 | ) | $ | 1.48 | $ | 1.66 | $ | 1.43 | |||||||||||||
Gain from acquisition |
| | .15 | | | .12 | | | | | ||||||||||||||||||||||||||||||
Noncash goodwill impairment charge |
| (.50 | ) | | (1.45 | ) | | (1.57 | ) | | | | | |||||||||||||||||||||||||||
Severance costs |
| | | (.04 | ) | | (.03 | ) | | | | | ||||||||||||||||||||||||||||
Special fraud-related provision for loan losses |
| | | | | | | (.24 | ) | | | |||||||||||||||||||||||||||||
(Loss) earnings per common share (GAAP) |
$ | (.45 | ) | $ | (1.43 | ) | $ | (.38 | ) | $ | (2.20 | ) | $ | (.99 | ) | $ | (3.95 | ) | $ | (1.35 | ) | $ | 1.24 | $ | 1.66 | $ | 1.43 | |||||||||||||
Book value reconciliation |
||||||||||||||||||||||||||||||||||||||||
Tangible book value |
$ | 6.02 | $ | 6.50 | $ | 8.85 | $ | 9.65 | $ | 10.39 | $ | 6.02 | $ | 10.39 | $ | 10.94 | $ | 10.57 | $ | 8.94 | ||||||||||||||||||||
Effect of goodwill and other intangibles |
2.34 | 2.35 | 5.02 | 5.05 | 6.56 | 2.34 | 6.56 | 6.79 | 3.80 | 2.86 | ||||||||||||||||||||||||||||||
Book value (GAAP) |
$ | 8.36 | $ | 8.85 | $ | 13.87 | $ | 14.70 | $ | 16.95 | $ | 8.36 | $ | 16.95 | $ | 17.73 | $ | 14.37 | $ | 11.80 | ||||||||||||||||||||
Efficiency ratio reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating efficiency ratio |
79.02 | % | 69.15 | % | 74.15 | % | 75.15 | % | 81.34 | % | 74.37 | % | 70.49 | % | 56.53 | % | 56.35 | % | 57.77 | % | ||||||||||||||||||||
Gain from acquisition |
| | (9.82 | ) | | | (2.71 | ) | | | | | ||||||||||||||||||||||||||||
Noncash goodwill impairment charge |
| 32.24 | | 100.06 | | 30.39 | | | | | ||||||||||||||||||||||||||||||
Severance costs |
| | | 4.14 | | .93 | | | | | ||||||||||||||||||||||||||||||
Efficiency ratio (GAAP) |
79.02 | % | 101.39 | % | 64.33 | % | 179.35 | % | 81.34 | % | 102.98 | % | 70.49 | % | 56.53 | % | 56.35 | % | 57.77 | % | ||||||||||||||||||||
Average equity to assets reconciliation |
||||||||||||||||||||||||||||||||||||||||
Tangible common equity to assets |
7.37 | % | 5.36 | % | 5.77 | % | 6.09 | % | 6.21 | % | 6.15 | % | 6.57 | % | 6.63 | % | 6.32 | % | 5.64 | % | ||||||||||||||||||||
Effect of preferred equity |
2.16 | 2.19 | 2.19 | 2.15 | .35 | 2.18 | .10 | | | | ||||||||||||||||||||||||||||||
Tangible equity to assets |
9.53 | 7.55 | 7.96 | 8.24 | 6.56 | 8.33 | 6.67 | 6.63 | 6.32 | 5.64 | ||||||||||||||||||||||||||||||
Effect of goodwill and other intangibles |
2.41 | 2.72 | 2.75 | 3.32 | 3.48 | 2.79 | 3.55 | 2.98 | 1.74 | 1.99 | ||||||||||||||||||||||||||||||
Equity to assets (GAAP) |
11.94 | % | 10.27 | % | 10.71 | % | 11.56 | % | 10.04 | % | 11.12 | % | 10.22 | % | 9.61 | % | 8.06 | % | 7.63 | % | ||||||||||||||||||||
Actual tangible common equity
to risk-weighted assets reconciliation |
||||||||||||||||||||||||||||||||||||||||
Tangible common equity to risk-weighted assets |
10.39 | % | 10.67 | % | 7.49 | % | 8.03 | % | 8.34 | % | 10.39 | % | 8.34 | % | 8.21 | % | 8.09 | % | 7.75 | % | ||||||||||||||||||||
Effect of other comprehensive income |
(.87 | ) | (.90 | ) | (.72 | ) | (1.00 | ) | (.91 | ) | (.87 | ) | (.91 | ) | (.23 | ) | .07 | .23 | ||||||||||||||||||||||
Effect of deferred tax limitation |
(1.27 | ) | (.58 | ) | (.22 | ) | | | (1.27 | ) | | | | | ||||||||||||||||||||||||||
Effect of trust preferred |
.97 | .92 | .90 | .89 | .88 | .97 | .88 | .65 | .81 | .89 | ||||||||||||||||||||||||||||||
Effect of preferred equity |
3.19 | 3.04 | 2.99 | 2.96 | 2.90 | 3.19 | 2.90 | | .01 | .01 | ||||||||||||||||||||||||||||||
Tier I capital ratio (Regulatory) |
12.41 | % | 13.15 | % | 10.44 | % | 10.88 | % | 11.21 | % | 12.41 | % | 11.21 | % | 8.63 | % | 8.98 | % | 8.88 | % | ||||||||||||||||||||
Net charge-offs reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating net charge-offs |
$ | 84,585 | $ | 90,491 | $ | 58,312 | $ | 43,281 | $ | 74,028 | $ | 276,669 | $ | 151,152 | $ | 21,834 | $ | 5,524 | $ | 5,701 | ||||||||||||||||||||
Fraud related charge-offs |
| | | | | | | 18,000 | | | ||||||||||||||||||||||||||||||
Net charge-offs (GAAP) |
$ | 84,585 | $ | 90,491 | $ | 58,312 | $ | 43,281 | $ | 74,028 | $ | 276,669 | $ | 151,152 | $ | 39,834 | $ | 5,524 | $ | 5,701 | ||||||||||||||||||||
Net charge-offs to average loans reconciliation |
||||||||||||||||||||||||||||||||||||||||
Operating net charge-offs to average loans |
6.37 | % | 6.57 | % | 4.18 | % | 3.09 | % | 5.09 | % | 5.03 | % | 2.57 | % | .38 | % | .12 | % | .14 | % | ||||||||||||||||||||
Effect of fraud related charge offs |
| | | | | | | .31 | | | ||||||||||||||||||||||||||||||
Net charge-offs to average loans (GAAP) |
6.37 | % | 6.57 | % | 4.18 | % | 3.09 | % | 5.09 | % | 5.03 | % | 2.57 | % | .69 | % | .12 | % | .14 | % | ||||||||||||||||||||
Linked | Year over | |||||||||||||||||||||||||||
2009 | 2008 | Quarter | Year | |||||||||||||||||||||||||
Fourth | Third | Second | First | Fourth | Change(2) | Change | ||||||||||||||||||||||
(in millions) | Quarter(1) | Quarter(1) | Quarter(1) | Quarter | Quarter | Actual | Actual | |||||||||||||||||||||
LOANS BY CATEGORY |
||||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 1,779 | $ | 1,787 | $ | 1,797 | $ | 1,779 | $ | 1,627 | (2 | )% | 9 | % | ||||||||||||||
Commercial construction |
363 | 380 | 379 | 377 | 500 | (18 | ) | (27 | ) | |||||||||||||||||||
Commercial & industrial |
390 | 403 | 399 | 387 | 410 | (13 | ) | (5 | ) | |||||||||||||||||||
Total commercial |
2,532 | 2,570 | 2,575 | 2,543 | 2,537 | (6 | ) | | ||||||||||||||||||||
Residential construction |
1,050 | 1,185 | 1,315 | 1,430 | 1,479 | (46 | ) | (29 | ) | |||||||||||||||||||
Residential mortgage |
1,427 | 1,461 | 1,470 | 1,504 | 1,526 | (9 | ) | (6 | ) | |||||||||||||||||||
Consumer / installment |
142 | 147 | 153 | 156 | 163 | (14 | ) | (13 | ) | |||||||||||||||||||
Total loans |
$ | 5,151 | $ | 5,363 | $ | 5,513 | $ | 5,633 | $ | 5,705 | (16 | ) | (10 | ) | ||||||||||||||
LOANS BY MARKET |
||||||||||||||||||||||||||||
Atlanta MSA |
$ | 1,435 | $ | 1,526 | $ | 1,605 | $ | 1,660 | $ | 1,706 | (24 | )% | (16 | )% | ||||||||||||||
Gainesville MSA |
390 | 402 | 413 | 422 | 420 | (12 | ) | (7 | ) | |||||||||||||||||||
North Georgia |
1,884 | 1,942 | 1,978 | 2,014 | 2,040 | (12 | ) | (8 | ) | |||||||||||||||||||
Western North Carolina |
772 | 786 | 794 | 808 | 810 | (7 | ) | (5 | ) | |||||||||||||||||||
Coastal Georgia |
405 | 440 | 455 | 460 | 464 | (32 | ) | (13 | ) | |||||||||||||||||||
East Tennessee |
265 | 267 | 268 | 269 | 265 | (3 | ) | | ||||||||||||||||||||
Total loans |
$ | 5,151 | $ | 5,363 | $ | 5,513 | $ | 5,633 | $ | 5,705 | (16 | ) | (10 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION |
||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||
Acquisition & development |
$ | 332 | $ | 380 | $ | 413 | $ | 445 | $ | 484 | (51 | )% | (31 | )% | ||||||||||||||
Land loans |
127 | 159 | 159 | 155 | 153 | (81 | ) | (17 | ) | |||||||||||||||||||
Lot loans |
336 | 336 | 369 | 390 | 358 | | (6 | ) | ||||||||||||||||||||
Total |
795 | 875 | 941 | 990 | 995 | (37 | ) | (20 | ) | |||||||||||||||||||
House loans |
||||||||||||||||||||||||||||
Spec |
178 | 218 | 268 | 317 | 347 | (73 | )% | (49 | )% | |||||||||||||||||||
Sold |
77 | 92 | 106 | 123 | 137 | (65 | ) | (44 | ) | |||||||||||||||||||
Total |
255 | 310 | 374 | 440 | 484 | (71 | ) | (47 | ) | |||||||||||||||||||
Total residential construction |
$ | 1,050 | $ | 1,185 | $ | 1,315 | $ | 1,430 | $ | 1,479 | (46 | ) | (29 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION
ATLANTA MSA |
||||||||||||||||||||||||||||
Dirt loans |
||||||||||||||||||||||||||||
Acquisition & development |
$ | 76 | $ | 100 | $ | 124 | $ | 148 | $ | 167 | (96 | )% | (54 | )% | ||||||||||||||
Land loans |
43 | 61 | 63 | 52 | 56 | (118 | ) | (23 | ) | |||||||||||||||||||
Lot loans |
52 | 54 | 81 | 98 | 86 | (15 | ) | (40 | ) | |||||||||||||||||||
Total |
171 | 215 | 268 | 298 | 309 | (82 | ) | (45 | ) | |||||||||||||||||||
House loans |
||||||||||||||||||||||||||||
Spec |
68 | 91 | 127 | 164 | 189 | (101 | )% | (64 | )% | |||||||||||||||||||
Sold |
16 | 22 | 29 | 33 | 40 | (109 | ) | (60 | ) | |||||||||||||||||||
Total |
84 | 113 | 156 | 197 | 229 | (103 | ) | (63 | ) | |||||||||||||||||||
Total residential construction |
$ | 255 | $ | 328 | $ | 424 | $ | 495 | $ | 538 | (89 | ) | (53 | ) | ||||||||||||||
(1) | Excludes total loans of $85.1 million, $104.0 million and $109.9 million as of December 31, 2009, September 30, 2009 and June 30, 2009, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. | |
(2) | Annualized. |
(in millions) | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||||
LOANS BY CATEGORY |
||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 1,779 | $ | 1,627 | $ | 1,476 | $ | 1,230 | $ | 1,055 | $ | 967 | ||||||||||||
Commercial construction |
363 | 500 | 527 | 469 | 359 | 249 | ||||||||||||||||||
Commercial & industrial |
390 | 410 | 418 | 296 | 237 | 212 | ||||||||||||||||||
Total commercial |
2,532 | 2,537 | 2,421 | 1,995 | 1,651 | 1,428 | ||||||||||||||||||
Residential construction |
1,050 | 1,479 | 1,829 | 1,864 | 1,380 | 1,055 | ||||||||||||||||||
Residential mortgage |
1,427 | 1,526 | 1,502 | 1,338 | 1,206 | 1,102 | ||||||||||||||||||
Consumer / installment |
142 | 163 | 177 | 180 | 161 | 150 | ||||||||||||||||||
Total loans |
$ | 5,151 | $ | 5,705 | $ | 5,929 | $ | 5,377 | $ | 4,398 | $ | 3,735 | ||||||||||||
LOANS BY MARKET |
||||||||||||||||||||||||
Atlanta MSA |
$ | 1,435 | $ | 1,706 | $ | 2,002 | $ | 1,651 | $ | 1,207 | $ | 1,061 | ||||||||||||
Gainesville MSA |
390 | 420 | 399 | 354 | 249 | | ||||||||||||||||||
North Georgia |
1,884 | 2,040 | 2,060 | 2,034 | 1,790 | 1,627 | ||||||||||||||||||
Western North Carolina |
772 | 810 | 806 | 773 | 668 | 633 | ||||||||||||||||||
Coastal Georgia |
405 | 464 | 416 | 358 | 306 | 274 | ||||||||||||||||||
East Tennessee |
265 | 265 | 246 | 207 | 178 | 140 | ||||||||||||||||||
Total loans |
$ | 5,151 | $ | 5,705 | $ | 5,929 | $ | 5,377 | $ | 4,398 | $ | 3,735 | ||||||||||||
Fourth Quarter 2009 | Third Quarter 2009 | Second Quarter 2009 | ||||||||||||||||||||||||||||||||||
Non-performing | Foreclosed | Total | Non-performing | Foreclosed | Total | Non-performing | Foreclosed | Total | ||||||||||||||||||||||||||||
(in thousands) | Loans | Properties | NPAs | Loans | Properties | NPAs | Loans | Properties | NPAs | |||||||||||||||||||||||||||
NPAs BY CATEGORY |
||||||||||||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 37,040 | $ | 15,842 | $ | 52,882 | $ | 38,379 | $ | 12,566 | $ | 50,945 | $ | 37,755 | $ | 5,395 | $ | 43,150 | ||||||||||||||||||
Commercial construction |
19,976 | 9,761 | 29,737 | 38,505 | 5,543 | 44,048 | 15,717 | 5,847 | 21,564 | |||||||||||||||||||||||||||
Commercial & industrial |
3,946 | | 3,946 | 3,794 | | 3,794 | 11,378 | | 11,378 | |||||||||||||||||||||||||||
Total commercial |
60,962 | 25,603 | 86,565 | 80,678 | 18,109 | 98,787 | 64,850 | 11,242 | 76,092 | |||||||||||||||||||||||||||
Residential construction |
142,332 | 76,519 | 218,851 | 171,027 | 79,045 | 250,072 | 176,400 | 81,648 | 258,048 | |||||||||||||||||||||||||||
Residential mortgage |
58,767 | 18,648 | 77,415 | 50,626 | 13,456 | 64,082 | 44,256 | 11,864 | 56,120 | |||||||||||||||||||||||||||
Consumer / installment |
2,031 | | 2,031 | 2,050 | | 2,050 | 2,342 | | 2,342 | |||||||||||||||||||||||||||
Total NPAs |
$ | 264,092 | $ | 120,770 | $ | 384,862 | $ | 304,381 | $ | 110,610 | $ | 414,991 | $ | 287,848 | $ | 104,754 | $ | 392,602 | ||||||||||||||||||
NPAs BY MARKET |
||||||||||||||||||||||||||||||||||||
Atlanta MSA |
$ | 106,536 | $ | 41,125 | $ | 147,661 | $ | 120,599 | $ | 54,670 | $ | 175,269 | $ | 148,155 | $ | 50,450 | $ | 198,605 | ||||||||||||||||||
Gainesville MSA |
5,074 | 2,614 | 7,688 | 12,916 | 8,429 | 21,345 | 9,745 | 3,511 | 13,256 | |||||||||||||||||||||||||||
North Georgia |
87,598 | 53,072 | 140,670 | 96,373 | 36,718 | 133,091 | 72,174 | 37,454 | 109,628 | |||||||||||||||||||||||||||
Western North Carolina |
29,610 | 5,096 | 34,706 | 25,775 | 5,918 | 31,693 | 21,814 | 7,245 | 29,059 | |||||||||||||||||||||||||||
Coastal Georgia |
26,871 | 17,150 | 44,021 | 38,414 | 3,045 | 41,459 | 30,311 | 3,904 | 34,215 | |||||||||||||||||||||||||||
East Tennessee |
8,403 | 1,713 | 10,116 | 10,304 | 1,830 | 12,134 | 5,649 | 2,190 | 7,839 | |||||||||||||||||||||||||||
Total NPAs |
$ | 264,092 | $ | 120,770 | $ | 384,862 | $ | 304,381 | $ | 110,610 | $ | 414,991 | $ | 287,848 | $ | 104,754 | $ | 392,602 | ||||||||||||||||||
NPA ACTIVITY |
||||||||||||||||||||||||||||||||||||
Beginning Balance |
$ | 304,381 | $ | 110,610 | $ | 414,991 | $ | 287,848 | $ | 104,754 | $ | 392,602 | $ | 259,155 | $ | 75,383 | $ | 334,538 | ||||||||||||||||||
Loans placed on non-accrual |
174,898 | | 174,898 | 190,164 | | 190,164 | 169,351 | | 169,351 | |||||||||||||||||||||||||||
Payments received |
(26,935 | ) | | (26,935 | ) | (16,597 | ) | | (16,597 | ) | (15,597 | ) | | (15,597 | ) | |||||||||||||||||||||
Loan charge-offs |
(88,427 | ) | | (88,427 | ) | (92,359 | ) | | (92,359 | ) | (60,644 | ) | | (60,644 | ) | |||||||||||||||||||||
Foreclosures |
(79,983 | ) | 79,983 | | (56,624 | ) | 56,624 | | (64,417 | ) | 64,417 | | ||||||||||||||||||||||||
Capitalized costs |
| 981 | 981 | | 579 | 579 | | 1,324 | 1,324 | |||||||||||||||||||||||||||
Note / property sales |
(19,842 | ) | (61,228 | ) | (81,070 | ) | (8,051 | ) | (47,240 | ) | (55,291 | ) | | (33,752 | ) | (33,752 | ) | |||||||||||||||||||
Write downs |
| (2,209 | ) | (2,209 | ) | | (1,906 | ) | (1,906 | ) | | (2,738 | ) | (2,738 | ) | |||||||||||||||||||||
Net gains (losses) on sales |
| (7,367 | ) | (7,367 | ) | | (2,201 | ) | (2,201 | ) | | 120 | 120 | |||||||||||||||||||||||
Ending Balance |
$ | 264,092 | $ | 120,770 | $ | 384,862 | $ | 304,381 | $ | 110,610 | $ | 414,991 | $ | 287,848 | $ | 104,754 | $ | 392,602 | ||||||||||||||||||
Fourth Quarter 2009 | Third Quarter 2009 | Second Quarter 2009 | ||||||||||||||||||||||
Net Charge- | Net Charge- | Net Charge- | ||||||||||||||||||||||
Offs to | Offs to | Offs to | ||||||||||||||||||||||
Net | Average | Net | Average | Net | Average | |||||||||||||||||||
(in thousands) | Charge-Offs | Loans (2) | Charge-Offs | Loans (2) | Charge-Offs | Loans (2) | ||||||||||||||||||
NET CHARGE-OFFS BY CATEGORY |
||||||||||||||||||||||||
Commercial (sec. by RE) |
$ | 3,896 | .86 | % | $ | 10,568 | 2.33 | % | $ | 5,986 | 1.34 | % | ||||||||||||
Commercial construction |
4,717 | 5.03 | 4,369 | 4.55 | 756 | .80 | ||||||||||||||||||
Commercial & industrial |
153 | .15 | 1,792 | 1.76 | 3,107 | 3.16 | ||||||||||||||||||
Total commercial |
8,766 | 1.36 | 16,729 | 2.57 | 9,849 | 1.54 | ||||||||||||||||||
Residential construction |
67,393 | 23.87 | 67,520 | 21.31 | 44,240 | 12.90 | ||||||||||||||||||
Residential mortgage |
7,026 | 1.93 | 5,051 | 1.36 | 3,526 | .95 | ||||||||||||||||||
Consumer / installment |
1,400 | 3.83 | 1,191 | 3.13 | 697 | 1.80 | ||||||||||||||||||
Total |
$ | 84,585 | 6.37 | $ | 90,491 | 6.57 | $ | 58,312 | 4.18 | |||||||||||||||
NET CHARGE-OFFS BY MARKET |
||||||||||||||||||||||||
Atlanta MSA |
$ | 43,595 | 12.07 | % | $ | 50,129 | 12.61 | % | $ | 37,473 | 8.89 | % | ||||||||||||
Gainesville MSA |
2,273 | 2.49 | 1,473 | 1.60 | 4,125 | 4.38 | ||||||||||||||||||
North Georgia |
18,057 | 3.57 | 24,017 | 4.74 | 12,571 | 2.52 | ||||||||||||||||||
Western North Carolina |
10,091 | 5.11 | 3,949 | 1.98 | 1,015 | .51 | ||||||||||||||||||
Coastal Georgia |
8,109 | 7.72 | 10,051 | 8.78 | 969 | .85 | ||||||||||||||||||
East Tennessee |
2,460 | 3.67 | 872 | 1.30 | 2,159 | 3.21 | ||||||||||||||||||
Total |
$ | 84,585 | 6.37 | $ | 90,491 | 6.57 | $ | 58,312 | 4.18 | |||||||||||||||
(1) | Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. (2) Annualized. |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(in thousands, except per share data) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Interest revenue: |
||||||||||||||||
Loans, including fees |
$ | 78,064 | $ | 86,409 | $ | 322,509 | $ | 385,959 | ||||||||
Investment securities, including tax exempt of $366, $324,
$1,322 and $1,464 |
17,313 | 18,964 | 77,370 | 75,869 | ||||||||||||
Federal funds sold, commercial paper, deposits in banks and other |
1,503 | 2,508 | 2,950 | 2,880 | ||||||||||||
Total interest revenue |
96,880 | 107,881 | 402,829 | 464,708 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits: |
||||||||||||||||
NOW |
2,315 | 6,045 | 11,023 | 28,626 | ||||||||||||
Money market |
2,328 | 3,124 | 9,545 | 10,643 | ||||||||||||
Savings |
105 | 204 | 483 | 764 | ||||||||||||
Time |
24,026 | 41,512 | 120,326 | 158,268 | ||||||||||||
Total deposit interest expense |
28,774 | 50,885 | 141,377 | 198,301 | ||||||||||||
Federal funds purchased, repurchase agreements and other
short-term borrowings |
1,081 | 445 | 2,842 | 7,699 | ||||||||||||
Federal Home Loan Bank advances |
1,045 | 2,358 | 4,622 | 13,026 | ||||||||||||
Long-term debt |
2,652 | 2,873 | 10,893 | 9,239 | ||||||||||||
Total interest expense |
33,552 | 56,561 | 159,734 | 228,265 | ||||||||||||
Net interest revenue |
63,328 | 51,320 | 243,095 | 236,443 | ||||||||||||
Provision for loan losses |
90,000 | 85,000 | 310,000 | 184,000 | ||||||||||||
Net interest revenue after provision for loan losses |
(26,672 | ) | (33,680 | ) | (66,905 | ) | 52,443 | |||||||||
Fee revenue: |
||||||||||||||||
Service charges and fees |
8,257 | 7,742 | 30,986 | 31,683 | ||||||||||||
Mortgage loan and other related fees |
1,651 | 1,528 | 8,959 | 7,103 | ||||||||||||
Consulting fees |
2,774 | 1,260 | 7,822 | 7,046 | ||||||||||||
Brokerage fees |
443 | 645 | 2,085 | 3,457 | ||||||||||||
Securities gains, net |
2,015 | 838 | 2,756 | 1,315 | ||||||||||||
Gain from acquisition |
| | 11,390 | | ||||||||||||
Losses on prepayment of borrowings |
| (2,714 | ) | | (2,714 | ) | ||||||||||
Other |
2,081 | 1,419 | 6,180 | 5,251 | ||||||||||||
Total fee revenue |
17,221 | 10,718 | 70,178 | 53,141 | ||||||||||||
Total revenue |
(9,451 | ) | (22,962 | ) | 3,273 | 105,584 | ||||||||||
Operating expenses: |
||||||||||||||||
Salaries and employee benefits |
26,189 | 24,441 | 108,967 | 110,574 | ||||||||||||
Communications and equipment |
3,932 | 3,897 | 15,038 | 15,490 | ||||||||||||
Occupancy |
4,038 | 3,663 | 15,796 | 14,988 | ||||||||||||
Advertising and public relations |
1,033 | 1,358 | 4,220 | 6,117 | ||||||||||||
Postage, printing and supplies |
1,315 | 1,763 | 5,068 | 6,296 | ||||||||||||
Professional fees |
2,571 | 2,313 | 9,925 | 7,509 | ||||||||||||
Foreclosed property |
14,391 | 5,238 | 32,365 | 19,110 | ||||||||||||
FDIC assessments and other regulatory charges |
3,711 | 1,980 | 16,004 | 6,020 | ||||||||||||
Amortization of intangibles |
813 | 745 | 3,104 | 3,009 | ||||||||||||
Other |
4,539 | 7,041 | 13,568 | 17,586 | ||||||||||||
Goodwill impairment |
| | 95,000 | | ||||||||||||
Severance costs |
| | 2,898 | | ||||||||||||
Total operating expenses |
62,532 | 52,439 | 321,953 | 206,699 | ||||||||||||
Loss before income taxes |
(71,983 | ) | (75,401 | ) | (318,680 | ) | (101,115 | ) | ||||||||
Income tax benefit |
(32,148 | ) | (28,654 | ) | (90,353 | ) | (37,665 | ) | ||||||||
Net loss |
(39,835 | ) | (46,747 | ) | (228,327 | ) | (63,450 | ) | ||||||||
Preferred stock dividends, including discount accretion |
2,567 | 712 | 10,242 | 724 | ||||||||||||
Net loss available to common shareholders |
$ | (42,402 | ) | $ | (47,459 | ) | $ | (238,569 | ) | $ | (64,174 | ) | ||||
Basic loss per common share |
$ | (.45 | ) | $ | (.99 | ) | $ | (3.95 | ) | $ | (1.35 | ) | ||||
Diluted loss per common share |
(.45 | ) | (.99 | ) | (3.95 | ) | (1.35 | ) | ||||||||
Weighted average common shares outstanding Basic |
94,219 | 47,844 | 60,374 | 47,369 | ||||||||||||
Weighted average common shares outstanding Diluted |
94,219 | 47,844 | 60,374 | 47,369 |
December 31, | December 31, | |||||||
(in thousands, except share and per share data) | 2009 | 2008 | ||||||
(unaudited) | (audited) | |||||||
ASSETS |
||||||||
Cash and due from banks |
$ | 126,265 | $ | 116,395 | ||||
Interest-bearing deposits in banks |
120,382 | 8,417 | ||||||
Federal funds sold, commercial paper and short-term investments |
129,720 | 368,609 | ||||||
Cash and cash equivalents |
376,367 | 493,421 | ||||||
Securities available for sale |
1,530,047 | 1,617,187 | ||||||
Mortgage loans held for sale |
30,226 | 20,334 | ||||||
Loans, net of unearned income |
5,151,476 | 5,704,861 | ||||||
Less allowance for loan losses |
155,602 | 122,271 | ||||||
Loans, net |
4,995,874 | 5,582,590 | ||||||
Acquired assets covered by loss sharing agreements with the FDIC |
185,938 | | ||||||
Premises and equipment, net |
182,038 | 179,160 | ||||||
Accrued interest receivable |
33,867 | 46,088 | ||||||
Goodwill and other intangible assets |
225,196 | 321,798 | ||||||
Other assets |
440,361 | 331,355 | ||||||
Total assets |
$ | 7,999,914 | $ | 8,591,933 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Liabilities: |
||||||||
Deposits: |
||||||||
Demand |
$ | 707,826 | $ | 654,036 | ||||
NOW |
1,335,790 | 1,543,385 | ||||||
Money market |
713,901 | 466,750 | ||||||
Savings |
177,427 | 170,275 | ||||||
Time: |
||||||||
Less than $100,000 |
1,746,511 | 1,953,235 | ||||||
Greater than $100,000 |
1,187,499 | 1,422,974 | ||||||
Brokered |
758,880 | 792,969 | ||||||
Total deposits |
6,627,834 | 7,003,624 | ||||||
Federal funds purchased, repurchase agreements, and other short-term borrowings |
101,389 | 108,411 | ||||||
Federal Home Loan Bank advances |
114,501 | 235,321 | ||||||
Long-term debt |
150,066 | 150,986 | ||||||
Accrued expenses and other liabilities |
43,803 | 104,209 | ||||||
Total liabilities |
7,037,593 | 7,602,551 | ||||||
Shareholders equity: |
||||||||
Preferred stock, $1 par value; 10,000,000 shares authorized; |
||||||||
Series A; $10 stated value; 21,700 and 25,800 shares issued and outstanding |
217 | 258 | ||||||
Series B; $1,000 stated value; 180,000 shares issued and outstanding |
174,408 | 173,180 | ||||||
Common
stock, $1 par value; 100,000,000 shares authorized; 94,045,603 and 48,809,301 shares issued |
94,046 | 48,809 | ||||||
Common stock issuable; 221,906 and 129,304 shares |
3,597 | 2,908 | ||||||
Capital surplus |
622,034 | 460,708 | ||||||
Retained earnings |
20,384 | 265,405 | ||||||
Treasury stock; 799,892 shares, at cost |
| (16,465 | ) | |||||
Accumulated other comprehensive income |
47,635 | 54,579 | ||||||
Total shareholders equity |
962,321 | 989,382 | ||||||
Total liabilities and shareholders equity |
$ | 7,999,914 | $ | 8,591,933 | ||||
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) |
$ | 5,357,150 | $ | 78,088 | 5.78 | % | $ | 5,784,139 | $ | 86,530 | 5.95 | % | ||||||||||||
Taxable securities (3) |
1,496,251 | 16,947 | 4.53 | 1,478,427 | 18,640 | 5.04 | ||||||||||||||||||
Tax-exempt securities (1)(3) |
32,554 | 599 | 7.36 | 30,381 | 530 | 6.98 | ||||||||||||||||||
Federal funds sold and other interest-earning
assets |
600,835 | 1,847 | 1.23 | 369,589 | 2,734 | 2.96 | ||||||||||||||||||
Total interest-earning assets |
7,486,790 | 97,481 | 5.17 | 7,662,536 | 108,434 | 5.64 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(162,203 | ) | (109,956 | ) | ||||||||||||||||||||
Cash and due from banks |
107,153 | 116,463 | ||||||||||||||||||||||
Premises and equipment |
182,790 | 179,807 | ||||||||||||||||||||||
Other assets (3) |
672,014 | 638,167 | ||||||||||||||||||||||
Total assets |
$ | 8,286,544 | $ | 8,487,017 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,334,578 | $ | 2,315 | .69 | $ | 1,534,370 | $ | 6,045 | 1.57 | ||||||||||||||
Money market |
726,680 | 2,328 | 1.27 | 424,940 | 3,124 | 2.92 | ||||||||||||||||||
Savings |
178,191 | 105 | .23 | 174,186 | 204 | .47 | ||||||||||||||||||
Time less than $100,000 |
1,812,823 | 10,952 | 2.40 | 1,916,811 | 18,524 | 3.84 | ||||||||||||||||||
Time greater than $100,000 |
1,215,579 | 8,074 | 2.64 | 1,448,818 | 14,558 | 4.00 | ||||||||||||||||||
Brokered |
844,462 | 5,000 | 2.35 | 818,100 | 8,430 | 4.10 | ||||||||||||||||||
Total interest-bearing deposits |
6,112,313 | 28,774 | 1.87 | 6,317,225 | 50,885 | 3.20 | ||||||||||||||||||
Federal funds purchased and other borrowings |
105,130 | 1,081 | 4.08 | 109,712 | 445 | 1.61 | ||||||||||||||||||
Federal Home Loan Bank advances |
156,979 | 1,045 | 2.64 | 284,860 | 2,358 | 3.29 | ||||||||||||||||||
Long-term debt |
150,060 | 2,652 | 7.01 | 146,746 | 2,873 | 7.79 | ||||||||||||||||||
Total borrowed funds |
412,169 | 4,778 | 4.60 | 541,318 | 5,676 | 4.17 | ||||||||||||||||||
Total interest-bearing liabilities |
6,524,482 | 33,552 | 2.04 | 6,858,543 | 56,561 | 3.28 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
722,739 | 665,004 | ||||||||||||||||||||||
Other liabilities |
50,044 | 111,514 | ||||||||||||||||||||||
Total liabilities |
7,297,265 | 7,635,061 | ||||||||||||||||||||||
Shareholders equity |
989,279 | 851,956 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 8,286,544 | $ | 8,487,017 | ||||||||||||||||||||
Net interest revenue |
$ | 63,929 | $ | 51,873 | ||||||||||||||||||||
Net interest-rate spread |
3.13 | % | 2.36 | % | ||||||||||||||||||||
Net interest margin (4) |
3.40 | % | 2.70 | % | ||||||||||||||||||||
(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 $22.1 million in 2009 and pretax unrealized losses of $3.6 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. |
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) |
$ | 5,547,915 | $ | 322,284 | 5.81 | % | $ | 5,890,889 | $ | 386,132 | 6.55 | % | ||||||||||||
Taxable securities (3) |
1,626,032 | 76,048 | 4.68 | 1,455,206 | 74,405 | 5.11 | ||||||||||||||||||
Tax-exempt securities (1)(3) |
30,460 | 2,164 | 7.10 | 33,830 | 2,406 | 7.11 | ||||||||||||||||||
Federal funds sold and other interest-earning
assets |
260,232 | 4,465 | 1.72 | 124,261 | 4,026 | 3.24 | ||||||||||||||||||
Total interest-earning assets |
7,464,639 | 404,961 | 5.43 | 7,504,186 | 466,969 | 6.22 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(146,535 | ) | (97,385 | ) | ||||||||||||||||||||
Cash and due from banks |
105,127 | 131,778 | ||||||||||||||||||||||
Premises and equipment |
180,381 | 180,857 | ||||||||||||||||||||||
Other assets (3) |
665,775 | 599,765 | ||||||||||||||||||||||
Total assets |
$ | 8,269,387 | $ | 8,319,201 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW |
$ | 1,297,139 | $ | 11,023 | .85 | $ | 1,491,419 | $ | 28,626 | 1.92 | ||||||||||||||
Money market |
589,389 | 9,545 | 1.62 | 426,988 | 10,643 | 2.49 | ||||||||||||||||||
Savings |
177,410 | 483 | .27 | 182,067 | 764 | .42 | ||||||||||||||||||
Time less than $100,000 |
1,891,774 | 56,811 | 3.00 | 1,724,036 | 71,844 | 4.17 | ||||||||||||||||||
Time greater than $100,000 |
1,306,302 | 42,518 | 3.25 | 1,457,397 | 62,888 | 4.32 | ||||||||||||||||||
Brokered |
756,122 | 20,997 | 2.78 | 565,111 | 23,536 | 4.16 | ||||||||||||||||||
Total interest-bearing deposits |
6,018,136 | 141,377 | 2.35 | 5,847,018 | 198,301 | 3.39 | ||||||||||||||||||
Federal funds purchased and other borrowings |
177,589 | 2,842 | 1.60 | 324,634 | 7,699 | 2.37 | ||||||||||||||||||
Federal Home Loan Bank advances |
220,468 | 4,622 | 2.10 | 410,605 | 13,026 | 3.17 | ||||||||||||||||||
Long-term debt |
150,604 | 10,893 | 7.23 | 120,442 | 9,239 | 7.67 | ||||||||||||||||||
Total borrowed funds |
548,661 | 18,357 | 3.35 | 855,681 | 29,964 | 3.50 | ||||||||||||||||||
Total interest-bearing liabilities |
6,566,797 | 159,734 | 2.43 | 6,702,699 | 228,265 | 3.41 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
694,469 | 677,439 | ||||||||||||||||||||||
Other liabilities |
88,490 | 88,637 | ||||||||||||||||||||||
Total liabilities |
7,349,756 | 7,468,775 | ||||||||||||||||||||||
Shareholders equity |
919,631 | 850,426 | ||||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 8,269,387 | $ | 8,319,201 | ||||||||||||||||||||
Net interest revenue |
$ | 245,227 | $ | 238,704 | ||||||||||||||||||||
Net interest-rate spread |
3.00 | % | 2.81 | % | ||||||||||||||||||||
Net interest margin (4) |
3.29 | % | 3.18 | % | ||||||||||||||||||||
(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 $15.3 million in 2009 and $3.3 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. |
Exhibit 99.2
Investor Presentation Fourth Quarter 2009 David P. Shearrow Executive Vice President & CRO Rex S. Schuette Executive Vice President & CFO rex_schuette@ucbi.com (706) 781-2266 Jimmy C. Tallent President & CEO United Community Banks, Inc. |
This presentation contains forward-looking statements, as defined by Federal Securities Laws, including statements about financial outlook and business environment. These statements are provided to assist in the understanding of future financial performance. Such performance involves risks and uncertainties that may cause actual results to differ materially from those in such statements. Any such statements are based on current expectations and involve a number of risks and uncertainties. For a discussion of factors that may cause such forward-looking statements to differ materially from actual results, please refer to United Community Banks, Inc. Annual Report filed on Form 10-K with the Securities and Exchange Commission. This presentation also contains non-GAAP financial measures, as defined by the Federal Securities Laws. For a presentation of the most directly comparable financial measures calculated and presented in accordance with GAAP and a reconciliation of the differences between those measures and the non-GAAP financial measures, please refer to "Selected Financial Data" in the United Community Banks, Inc. Annual Report filed on Form 10-K and Quarterly Reports filed on Form 10- Q with the Securities Exchange Commission, which may be found on the company's Web site, www.ucbi.com. Cautionary statement 2 |
Non-GAAP measures This presentation also contains non-GAAP financial measures determined by methods other than in accordance with generally accepted accounting principles ("GAAP"). Such non-GAAP financial measures include the following: net interest margin - pre credit, core fee revenue, core operating expense, core earnings, net operating (loss) income and net operating (loss) earnings per share, tangible common equity to tangible assets, tangible equity to tangible assets and tangible common equity to risk-weighted assets. The most comparable GAAP measures to these measures are: net interest margin, fee revenue, operating expense, net (loss) income, diluted (loss) earnings per share and equity to assets. Management uses these non-GAAP financial measures because we believe it is useful for evaluating our operations and performance over periods of time, as well as in managing and evaluating our business and in discussions about our operations and performance. Management believes these non-GAAP financial measures provide users of our financial information with a meaningful measure for assessing our financial results and credit trends, as well as comparison to financial results for prior periods. These non-GAAP financial measures should not be considered as a substitute for financial measures determined in accordance with GAAP and may not be comparable to other similarly titled financial measures used by other companies. For a reconciliation of the differences between our non-GAAP financial measures and the most comparable GAAP measures, please refer to the 'Non-GAAP Reconcilement Tables' at the end of the Appendix of this presentation. We have not reconciled tangible common equity to tangible assets and core earnings to the extent such numbers are presented on a forward-looking basis based on management's internal stress test or SCAP methodology. Estimates that would be required for such reconciliations cannot reliably be produced without unreasonable effort. 3 |
United at a glance Assets $8.0 Billion Deposits $6.6 Billion Banks 27 Offices 107 4 |
Strengthened capital position 5 |
Deposit mix (total $6.6 billion) As of December 31, 2009 Demand & NOW MMDA & Sav. Time <$100k Time >$100k Public Funds Brokered East 1465 879 1740 1138 646 759 6 |
Core transaction deposits $ in millions 4Q 08 4Q 09 Geographic Diversity 7 Core transaction deposits Atlanta MSA North Georgia Western North Carolina Gainesville MSA Coastal Georgia Eastern Tennessee 4Q09 874 634 435 148 128 125 4Q08 747 599 395 126 120 99 Atlanta MSA North Georgia Western North Carolina Gainesville MSA Coastal Georgia Eastern Tennessee |
Net interest margin 4Q 08 1Q 09 2Q 09 3Q09 4Q09 Net Interest Margin 0.027 0.0308 0.0328 0.0339 0.034 0.0043 0.0045 0.0052 0.0058 0.0064 Net Interest Margin Margin improvement 1 bps QTD 70 bps YTD Improved loan and deposit pricing Replaced higher priced CDs and money market Q4 Excess liquidity costs 18 bps vs. Q3 2009 NIM Characteristics 3.53% 3.80% 3.97% 4.04% NIM NIM - Pre Credit (1) (1) Excluding impact of nonaccrual loans, OREO and interest reversals 3.13% 8 |
LOAN PORTFOLIO AND CREDIT QUALITY 9 |
Proactively addressing credit environment Structure Centralized underwriting and approval process Segregated work-out teams Highly skilled ORE disposition group Seasoned regional credit professionals Process Continuous external loan review Intensive executive management involvement: Weekly past due meetings Weekly NPA/ORE meetings Quarterly criticized watch loan review meetings Quarterly pass commercial and CRE portfolio review meetings Internal loan review of new credit relationships Ongoing stress testing... commenced in 2007 Policy Ongoing enhancements to credit policy Periodic updates to portfolio limits 10 |
North Georgia Atlanta MSA Western North Carolina Coastal Georgia Gainesville MSA Eastern Tennessee East 0.36 0.28 0.15 0.08 0.08 0.05 Loan portfolio (total $5.2 billion) Geographic Diversity 11 |
Atlanta MSA North Georgia Western North Carolina Coastal Georgia Gainesville MSA Eastern Tennessee East 0.35 0.31 0.1 0.09 0.09 0.06 Commercial Construction Owner-Occupied Income Producing C & I East 14 38 32 15 Commercial loans (total $2.5 billion) Geographic Diversity Average Loan Size CRE: $443k C&I: $72k Comm. Constr. $672k 12 |
Commercial real estate (by loan type) 54% owner-occupied 46% income producing(1) Typical owner-occupied: small business, doctors, dentists, attorneys, CPAs $12 million project limit 63% LTV (1) $443k average loan size Portfolio Characteristics (1) Loan balance as of Dec 31, 2009 / most recent appraisal 13 (in millions) Dec 31, 2009 % of Loan Type Amount Total Office Buildings $ 401 23 % Small Businesses 395 21 Single-Unit Retail/Strip Centers 223 13 Small Warehouses/Storage 169 9 Churches 116 7 Hotels/Motels 120 7 Convenience Stores 86 5 Franchise / Restaurants 78 4 Multi-Residential Properties 66 4 Farmland 47 3 Multi-Unit Retail 42 2 Miscellaneous 36 2 Total Commercial Real Estate $ 1,779 |
Commercial construction (by loan type) Note: Dollars in millions $672k Average loan size Average LTVs (1) Raw Land: 47% Land Dev.: 47% Total: 50% Portfolio Characteristics (1) Loan balance as of December 31, 2009 / most recent appraisal 14 (in millions) Dec 31, 2009 % of Loan Type Amount Total Land Development - Vacant (Improved) 112 31 % Raw Land - Vacant (Unimproved) $ 107 29 Office Buildings 32 9 Retail Buildings 12 3 Churches 3 1 Miscellaneous 97 27 Total Commercial Construction $ 363 |
North Georgia Western North Carolina Atlanta MSA Coastal Georgia Gainesville MSA Eastern Tennessee East 0.39 0.26 0.14 0.08 0.07 0.06 Mortgage Home Equity East 74 26 Residential mortgage (total $1.4 billion) Geographic Diversity Avg loan size: $48k Avg loan size: $98k 15 Origination Characteristics No broker loans No sub-prime / Alt-A 78% of HE > 680 FICO Policy Max LTV: 80-85% |
North Georgia Atlanta MSA Western North Carolina Coastal Georgia Gainesville MSA Eastern Tennessee East 0.48 0.24 0.15 0.06 0.05 0.02 Residential construction (total $1.0 billion) Geographic Diversity Developing Spec: $241k Sold: $152k Develop.: $825k Raw: $325k Lot: $142k Average Loan Size 16 Lot Spec Sold Developing Raw East 0.32 0.17 0.07 0.32 0.12 Construction Land |
Atlanta MSA (residential construction) 17 |
Credit quality (in millions) 4Q 09 3Q 09 2Q 09 1Q 09 4Q 08 Net Charge-offs $ 84.6 $ 90.5 $ 58.3 $ 43.3 $ 74.0 as % of Average Loans 6.37 % 6.57 % 4.18 % 3.09 % 5.09 % Allowance for LL $ 155.6 $ 150.2 $ 145.7 $ 144.0 $ 122.3 as % of Total Loans 3.02 % 2.80 % 2.64 % 2.56 % 2.14 % as % of NPLs 59 49 51 56 64 as % of NPLs - Adjusted (1) 190 149 82 117 125 Past Due Loans (30 - 89 Days) 1.44 % 2.02 % 1.61 % 1.67 % 2.33 % Non-Performing Loans $ 264.1 $ 304.4 $ 287.8 $ 259.1 $ 190.7 OREO 120.8 110.6 104.8 75.4 59.8 Total NPAs $ 384.9 $ 415.0 $ 392.6 $ 334.5 $ 250.5 as % of Total Assets 4.81 % 4.91 % 4.63 % 4.09 % 2.92 % as % of Loans & OREO 7.30 7.58 6.99 5.86 4.35 (1) Excluding loans with no allocated reserve 18 |
Net charge-offs by loan category (1) Based on simple average of the four quarters 19 |
Net charge-offs by market Note: Dollars in thousands (1) Based on simple average of the four quarters 20 |
NPAs by loan category and market 21 |
Key trends - loan portfolio and credit quality Majority of credit challenges in 2009 centered in residential construction, primarily in Atlanta; this portfolio continues to decline rapidly which should lead to a reduction in credit losses going forward While some deterioration has occurred, the commercial portfolio continues to perform much better than residential construction; the commercial portfolio is highly diversified with low average balances and large percentage of owner-occupied Residential mortgage and HELOCs have been affected by unemployment. However, overall performance remains satisfactory given the economic environment The pace of ORE sales continued to accelerate in the 4th quarter and demand improved. ORE land sales in rural markets have been more challenging. 22 |
Imputed Stress Test - Estimated Credit Losses Through December 2010 (1) Represents the SCAP - Selected Banks Scenario modified to reflect the characteristics of United Community Banks existing loan portfolio. (2) Based on average projected losses per loan category (More Adverse Scenario) for BB&T Corporation, Fifth Third Bancorp, Regions Financial Corporation and SunTrust Banks, Inc. as per the Board of Governors of the Federal Reserve System (2009) "The Supervisory Capital Assessment Program: Overview of Results" (3) Represents the mid-point of the indicative loss rates by loan category as per the Board of Governors of the Federal Reserve System (2009) "The Supervisory Capital Assessment Program: Overview of Results" Credit quality - SCAP analysis 23 |
Imputed Stress Test - Projected Capital Ratios Credit quality - SCAP analysis 24 |
FINANCIAL RESULTS 25 |
Core earnings summary - Fourth Quarter 2009 (1) Excludes gain on sale of low income housing tax credits, FHLB prepayment charge, securities (losses) / gains, and gain on SCB acquisition (2) Excludes BOLI expense recovery, special FDIC assessment, foreclosed property costs, severance costs and goodwill impairment charges (3) Excluding impact of interest reversals, lost interest and carry costs of nonaccrual loans, OREO and interest reversals 26 |
Net operating loss - Fourth Quarter 2009 27 |
Net loss - Fourth Quarter 2009 28 |
Capital ratios (as percentages) Well- Capitalized 4Q 09 3Q 09 4Q 08 Regulatory Capital Tier 1 Risk-Based 6 % 12.4% 13.2% 11.2 % Total Risk-Based 10 15.1 15.8 13.9 Leverage 5 8.5 9.5 8.3 Tangible Equity to Risk-Weighted Assets 13.6 13.7 11.2 Tangible Common Equity to Risk-Weighted Assets 10.4 10.7 8.3 Tangible Equity to Assets 9.5 9.6* 6.6 Tangible Common Equity to Assets 7.4 7.4* 6.2 *Ratio as of quarter-end 29 |
APPENDIX 30 |
Joined UCBI Years in Banking Jimmy Tallent President and CEO 1984 36 Guy Freeman Chief Operating Officer 1994 49 Rex Schuette Chief Financial Officer 2001 32 David Shearrow Chief Risk Officer 2007 28 Glenn White President, Atlanta Region 2007 35 Craig Metz Marketing 2002 17 Bill Gilbert Retail Banking 2000 33 Experienced proven leadership 31 |
Business and operating model Twenty-seven "community banks" Local CEOs with deep roots in their communities Resources of $8.0 billion bank Service is point of differentiation Golden rule of banking "The Bank That SERVICE Built" Ongoing customer surveys +90% satisfaction rate Strategic footprint with substantial banking opportunities Operates in a number of the more demographically attractive markets in the U.S. Disciplined growth strategy Organic supported by de novos and selective acquisitions Community bank service, large bank resources 32 |
Population Growth (%) Population Growth (%) Markets1 Population (in thousands) Actual 2000 - 2009 Projected 2009 - 2014 North Georgia 396 24 10 Atlanta MSA 5,544 31 13 Gainesville MSA 187 34 15 Coastal Georgia 370 10 5 Western North Carolina 425 11 5 East Tennessee 850 13 6 Total Markets Georgia 9,933 21 9 North Carolina 9,370 16 8 Tennessee 6,297 11 5 United States 309,732 10 5 1 Population data is for 2009 and includes those markets where United takes deposits. Source: SNL Robust demographics (fast growing markets) 33 |
1 FDIC deposit market share and rank as of 6/09 for markets where United takes deposits. Source: SNL and FDIC Market share opportunities (excellent growth prospects) 34 |
Leading demographics 35 |
Small business market growth 2000 2006 Small Business Growth Population Growth 2000-2009 North Georgia 6,453 7,693 19% 24% Atlanta MSA 70,893 126,200 78% 31% Gainesville MSA 3,158 3,824 21% 34% Coastal Georgia 9,441 10,210 8% 10% Western North Carolina 10,274 11,544 12% 11% East Tennessee 16,273 17,839 10% 13% 1 Population data is for 2009, SNL; Business demographics, U.S. Census Statistics of U.S. Businesses, 2000 & 2006; County Business Patterns 2000-2006 The Atlanta MSA is seeing small business growth at nearly double its already significantly increasing population growth. Markets1 (# of business with 1 - 49 employees) 36 |
(in millions) 4Q 09 3Q 09 2Q 09 1Q 09 4Q 08 Year over Year % Change LOANS BY CATEGORY Commercial (sec. by RE) $1,779 $1,787 $1,797 $1,779 $1,627 9 Commercial construction 363 380 379 377 500 (27) Commercial & Industrial 390 403 399 387 410 (5) Total commercial 2,532 2,570 2,575 2,543 2,537 0 Residential construction 1,050 1,185 1,315 1,430 1,479 (29) Residential mortgage 1,427 1,461 1,470 1,504 1,526 (6) Consumer/installment 142 147 153 156 163 (13) TOTAL LOANS $5,151 $5,363 $5,513 $5,633 $5,705 (10) Business mix - loans (at quarter-end) 37 |
(in millions) 2009 2008 2007 2006 2005 LOANS BY CATEGORY Commercial (sec. by RE) $1,779 $1,627 $1,476 $1,230 $1,055 Commercial construction 363 500 527 469 359 Commercial & Industrial 390 410 418 296 237 Total commercial 2,532 2,537 2,421 1,995 1,651 Residential construction 1,050 1,479 1,829 1,864 1,380 Residential mortgage 1,427 1,526 1,502 1,338 1,206 Consumer/installment 142 163 177 180 161 TOTAL LOANS $5,151 $5,705 $5,929 $5,377 $4,398 Business mix - loans (at year-end) 38 |
(in millions) 4Q 09 3Q 09 2Q 09 1Q 09 4Q 08 Land Loans Developing Land $ 332 $ 380 $ 413 $ 445 $ 484 Raw Land 127 159 159 155 153 Lot Loans 336 336 369 390 358 Total 795 875 941 990 995 Construction Loans Spec 178 218 268 317 347 Sold 77 92 106 123 137 Total 255 310 374 440 484 Total Res Construction $1,050 $1,185 $1,315 $1,430 $1,479 Residential construction - total company 39 |
(in millions) 4Q 09 3Q 09 2Q 09 1Q 09 4Q 08 Land Loans Developing Land $ 76 $ 100 $ 124 $ 148 $ 167 Raw Land 43 61 63 52 56 Lot Loans 52 54 81 98 86 Total 171 215 268 298 309 Construction Loans Spec 68 91 127 164 189 Sold 16 22 29 33 40 Total 84 113 156 197 229 Total Res Construction $ 255 $ 328 $ 424 $ 495 $ 538 Residential construction - Atlanta MSA 40 |
(in millions) 4Q 09 3Q 09 2Q 09 1Q 09 4Q 08 LOANS BY MARKET Atlanta MSA $1,435 $1,526 $1,605 $1,660 $1,706 Gainesville MSA 390 402 413 422 420 North Georgia 1,884 1,942 1,978 2,014 2,040 Western North Carolina 772 786 794 808 810 Coastal Georgia 405 440 455 460 464 East Tennessee 265 267 268 269 265 Total loans $5,151 $5,363 $5,513 $5,633 $5,705 Loans - markets served (at quarter-end) 41 |
(in millions) 2009 2008 2007 2006 2005 LOANS BY MARKET Atlanta MSA $ 1,435 $ 1,706 $ 2,002 $ 1,651 $ 1,207 Gainesville MSA 390 420 400 354 249 North Georgia 1,884 2,040 2,060 2,034 1,790 Western North Carolina 772 810 806 773 668 Coastal Georgia 405 464 415 358 306 East Tennessee 265 265 246 207 178 Total loans $ 5,151 $ 5,705 $ 5,929 $ 5,377 $ 4,398 Loans - markets served (at year-end) 42 |
Legal lending limit $208 House lending limit 20 Top 25 relationships 7.9% of total loans 408 Regional credit review Standard underwriting Lending - credit summary (as of December 31, 2009) 43 (in millions) |
NPAs by loan category, market, and activity 44 |
Net charge-offs by category and market 45 |
Liquidity - loans / deposits (in millions) Variance 4Q 09 3Q 09 4Q 08 vs 3Q 09 vs 4Q 08 Loans $ 5,151 $ 5,363 $ 5,705 $ (212 ) $ (554 ) Core (DDA, MMDA, Savings) $ 2,344 $ 2,340 $ 2,087 $ 4 $ 257 Public Funds 646 607 843 39 (197 ) CD's 2,879 3,035 3,281 (156 ) (402 ) Total Deposits (excl Brokered) $ 5,869 $ 5,982 $ 6,211 $ (113 ) $ (342 ) Loan to Deposit Ratio 88 % 90 % 92 % Investment Securities $ 1,530 $ 1,533 $ 1,617 $ (3 ) $ (87 ) Percent of Assets 19 % 18 % 19 % Commercial & Short-Term Paper $ 184 $ 397 $ 369 $ (213 ) $ (185 ) 46 |
Liquidity - wholesale borrowings (in millions) Unused Variance Capacity 4Q 09 3Q 09 4Q 08 vs 3Q 09 vs 4Q 08 Brokered Deposits $ 1,241 $ 759 $ 839 $ 793 $ (80 ) $ (34 ) FHLB 798 115 315 235 (200 ) (120 ) Fed Funds 100 - - 8 - (8 ) Other Wholesale 330 101 102 100 (1 ) 1 Total Wholesale $ 2,469 $ 975 $ 1,256 $ 1,136 $ (281 ) $ (161 ) Sub-Debt $ 96 $ 96 $ 97 $ - $ (1 ) Trust Preferred Securities 54 54 54 - - Total Long-Term Debt $ 150 $ 150 $ 151 $ - $ (1 ) 47 |
Business mix - deposits (at quarter-end) (in millions) DEPOSITS BY CATEGORY 4Q 09 3Q 09 2Q 09 1Q 09 4Q 08 Demand & NOW $ 1,465 $ 1,481 $ 1,523 $ 1,485 $ 1,457 MMDA & Savings 879 858 744 665 630 Core Transaction Deposits 2,344 2,339 2,267 2,150 2,087 Time < $100,000 1,740 1,848 1,985 1,904 1,945 Public Deposits 597 557 482 485 756 Total Core Deposits 4,681 4,744 4,734 4,539 4,788 Time > $100,000 1,138 1,187 1,293 1,275 1,336 Public Deposits 49 50 59 75 87 Total Customer Deposits 5,868 5,981 6,086 5,889 6,211 Brokered Deposits 759 ___840 763 727 793 Total Deposits 6,627 6,821 6,849 6,616 7,004 48 |
Analyst coverage 49 FBR Capital (Market Perform - Nov 20, 2009) Sandler O'Neill & Partners (Hold - Jan 5, 2010) FIG Partners (Outperform - Nov 9, 2009) Soleil (Tenner Investment Research) (Hold - Oct 23, 2009) Keefe, Bruyette & Woods (Market Perform - Oct 26, 2009) Stephens, Inc. (Equal-Weight - Oct 26, 2009) Macquarie Capital (USA)* (In Line - Sept 25, 2009) Sterne Agee & Leach, Inc. (Neutral - Oct 23, 2009) Raymond James & Associates (Outperform - Oct 26, 2009) SunTrust Robinson Humphrey (Buy - Oct 11, 2009) *Macquarie Capital (USA), Inc. acquired Fox-Pitt Kelton Cochran Caronia Waller LLC on 11/30/09. |
Southern Community Bank Purchased - June 19, 2009 ($ in millions) Nine years old - Enhances presence in southside metro Atlanta markets Four banking offices in southside metro Atlanta MSA - Fayetteville, Coweta and Henry counties 54 employees $208 in customer deposits, including $53 core deposits FDIC assisted transaction: 80% guarantee on $109 loss threshold, 95% above Fully discounted bid with no credit exposure Accounted for credit related items (at FMV) as "covered assets" on balance sheet Q409 Q209 Loans $ 85 $ 110 OREO 34 25 FDIC receivable 67 95 Total Covered Assets $186 $ 230 Pre-tax gain on acquisition of $11.4 Accretive to earnings per share in 2009 50 |
Non-GAAP reconciliation tables 51 |
Non-GAAP reconciliation tables 52 |