e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 30, 2011
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Transition Period from to
Commission file number 001-35095
UNITED COMMUNITY BANKS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Georgia
|
|
58-1807304 |
| |
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
125 Highway 515 East
Blairsville, Georgia
|
|
30512 |
| |
|
Address of Principal Executive Offices
|
|
(Zip Code) |
(706) 781-2265
(Telephone Number)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
YES þ NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Date File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files).
YES þ NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer or a smaller reporting company. See definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer þ
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller Reporting Company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Act).
YES o NO þ
Common stock, par value $1 per share 41,611,596 shares voting and 15,914,209 shares non-voting
outstanding as of October 31, 2011
Part I Financial Information
|
|
|
Item 1 Financial Statements |
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(in thousands, except per share data) |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Interest revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees |
|
$ |
59,294 |
|
|
$ |
68,419 |
|
|
$ |
181,359 |
|
|
$ |
211,245 |
|
Investment securities, including tax exempt of $244, $279, $754 and $886 |
|
|
14,568 |
|
|
|
14,711 |
|
|
|
42,964 |
|
|
|
46,743 |
|
Federal funds sold, commercial paper and deposits in banks |
|
|
261 |
|
|
|
719 |
|
|
|
1,832 |
|
|
|
2,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest revenue |
|
|
74,123 |
|
|
|
83,849 |
|
|
|
226,155 |
|
|
|
260,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW |
|
|
831 |
|
|
|
1,705 |
|
|
|
3,191 |
|
|
|
5,304 |
|
Money market |
|
|
1,129 |
|
|
|
1,930 |
|
|
|
4,656 |
|
|
|
5,516 |
|
Savings |
|
|
52 |
|
|
|
83 |
|
|
|
193 |
|
|
|
250 |
|
Time |
|
|
9,086 |
|
|
|
16,099 |
|
|
|
31,813 |
|
|
|
54,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposit interest expense |
|
|
11,098 |
|
|
|
19,817 |
|
|
|
39,853 |
|
|
|
65,085 |
|
Federal funds purchased, repurchase agreements and other short-term
borrowings |
|
|
1,081 |
|
|
|
1,068 |
|
|
|
3,197 |
|
|
|
3,162 |
|
Federal Home Loan Bank advances |
|
|
441 |
|
|
|
796 |
|
|
|
1,601 |
|
|
|
2,747 |
|
Long-term debt |
|
|
2,642 |
|
|
|
2,665 |
|
|
|
8,169 |
|
|
|
7,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
15,262 |
|
|
|
24,346 |
|
|
|
52,820 |
|
|
|
78,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest revenue |
|
|
58,861 |
|
|
|
59,503 |
|
|
|
173,335 |
|
|
|
181,416 |
|
Provision for loan losses |
|
|
36,000 |
|
|
|
50,500 |
|
|
|
237,000 |
|
|
|
187,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest revenue after provision for loan losses |
|
|
22,861 |
|
|
|
9,003 |
|
|
|
(63,665 |
) |
|
|
(5,584 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
7,534 |
|
|
|
7,648 |
|
|
|
21,862 |
|
|
|
23,088 |
|
Mortgage loan and other related fees |
|
|
1,148 |
|
|
|
2,071 |
|
|
|
3,594 |
|
|
|
5,151 |
|
Brokerage fees |
|
|
836 |
|
|
|
731 |
|
|
|
2,204 |
|
|
|
1,884 |
|
Securities gains, net |
|
|
|
|
|
|
2,491 |
|
|
|
838 |
|
|
|
2,552 |
|
Loss from prepayment of debt |
|
|
|
|
|
|
(2,233 |
) |
|
|
(791 |
) |
|
|
(2,233 |
) |
Other |
|
|
1,980 |
|
|
|
2,153 |
|
|
|
9,534 |
|
|
|
5,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fee revenue |
|
|
11,498 |
|
|
|
12,861 |
|
|
|
37,241 |
|
|
|
36,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
34,359 |
|
|
|
21,864 |
|
|
|
(26,424 |
) |
|
|
30,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
25,262 |
|
|
|
24,891 |
|
|
|
76,622 |
|
|
|
72,841 |
|
Communications and equipment |
|
|
3,284 |
|
|
|
3,620 |
|
|
|
10,006 |
|
|
|
10,404 |
|
Occupancy |
|
|
3,794 |
|
|
|
3,720 |
|
|
|
11,673 |
|
|
|
11,370 |
|
Advertising and public relations |
|
|
1,052 |
|
|
|
1,128 |
|
|
|
3,347 |
|
|
|
3,523 |
|
Postage, printing and supplies |
|
|
1,036 |
|
|
|
1,019 |
|
|
|
3,239 |
|
|
|
3,009 |
|
Professional fees |
|
|
2,051 |
|
|
|
2,117 |
|
|
|
7,731 |
|
|
|
6,238 |
|
Foreclosed property |
|
|
2,813 |
|
|
|
19,752 |
|
|
|
69,603 |
|
|
|
45,105 |
|
FDIC assessments and other regulatory charges |
|
|
2,603 |
|
|
|
3,256 |
|
|
|
11,660 |
|
|
|
10,448 |
|
Amortization of intangibles |
|
|
748 |
|
|
|
793 |
|
|
|
2,270 |
|
|
|
2,389 |
|
Other |
|
|
3,877 |
|
|
|
4,610 |
|
|
|
14,368 |
|
|
|
12,707 |
|
Goodwill impairment |
|
|
|
|
|
|
210,590 |
|
|
|
|
|
|
|
210,590 |
|
Loss on sale of nonperforming assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
46,520 |
|
|
|
275,496 |
|
|
|
210,519 |
|
|
|
433,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before income taxes |
|
|
(12,161 |
) |
|
|
(253,632 |
) |
|
|
(236,943 |
) |
|
|
(403,451 |
) |
Income tax benefit |
|
|
(5,959 |
) |
|
|
(17,217 |
) |
|
|
(95,872 |
) |
|
|
(73,046 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
|
|
(6,202 |
) |
|
|
(236,415 |
) |
|
|
(141,071 |
) |
|
|
(330,405 |
) |
Loss from discontinued operations, net of income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(101 |
) |
Gain from sale of subsidiary, net of income taxes and selling costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(6,202 |
) |
|
|
(236,415 |
) |
|
|
(141,071 |
) |
|
|
(329,240 |
) |
Preferred stock dividends and discount accretion |
|
|
3,019 |
|
|
|
2,581 |
|
|
|
8,813 |
|
|
|
7,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to common shareholders |
|
$ |
(9,221 |
) |
|
$ |
(238,996 |
) |
|
$ |
(149,884 |
) |
|
$ |
(336,970 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations per common share Basic |
|
$ |
(.16 |
) |
|
$ |
(12.62 |
) |
|
$ |
(4.41 |
) |
|
$ |
(17.89 |
) |
Loss from continuing operations per common share Diluted |
|
|
(.16 |
) |
|
|
(12.62 |
) |
|
|
(4.41 |
) |
|
|
(17.89 |
) |
Loss per common share Basic |
|
|
(.16 |
) |
|
|
(12.62 |
) |
|
|
(4.41 |
) |
|
|
(17.82 |
) |
Loss per common share Diluted |
|
|
(.16 |
) |
|
|
(12.62 |
) |
|
|
(4.41 |
) |
|
|
(17.82 |
) |
Weighted average common shares outstanding Basic |
|
|
57,599 |
|
|
|
18,936 |
|
|
|
33,973 |
|
|
|
18,905 |
|
Weighted average common shares outstanding Diluted |
|
|
57,599 |
|
|
|
18,936 |
|
|
|
33,973 |
|
|
|
18,905 |
|
See accompanying notes to consolidated financial statements.
2
UNITED COMMUNITY BANKS, INC.
Consolidated Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
(in thousands, except share and per share data) |
|
2011 |
|
|
2010 |
|
|
2010 |
|
|
|
(unaudited) |
|
|
(audited) |
|
|
(unaudited) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
57,780 |
|
|
$ |
95,994 |
|
|
$ |
104,033 |
|
Interest-bearing deposits in banks |
|
|
241,440 |
|
|
|
111,901 |
|
|
|
64,408 |
|
Federal funds sold, commercial paper and short-term investments |
|
|
|
|
|
|
441,562 |
|
|
|
108,579 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
299,220 |
|
|
|
649,457 |
|
|
|
277,020 |
|
Securities available for sale |
|
|
1,769,083 |
|
|
|
1,224,417 |
|
|
|
1,053,518 |
|
Securities held to maturity (fair value $369,020, $267,988 and $263,012) |
|
|
353,739 |
|
|
|
265,807 |
|
|
|
256,694 |
|
Mortgage loans held for sale |
|
|
22,050 |
|
|
|
35,908 |
|
|
|
20,630 |
|
Loans, net of unearned income |
|
|
4,109,875 |
|
|
|
4,604,126 |
|
|
|
4,759,504 |
|
Less allowance for loan losses |
|
|
146,092 |
|
|
|
174,695 |
|
|
|
174,613 |
|
|
|
|
|
|
|
|
|
|
|
Loans, net |
|
|
3,963,783 |
|
|
|
4,429,431 |
|
|
|
4,584,891 |
|
Assets covered by loss sharing agreements with the FDIC |
|
|
83,623 |
|
|
|
131,887 |
|
|
|
144,581 |
|
Premises and equipment, net |
|
|
176,839 |
|
|
|
178,239 |
|
|
|
178,842 |
|
Accrued interest receivable |
|
|
19,744 |
|
|
|
24,299 |
|
|
|
24,672 |
|
Goodwill and other intangible assets |
|
|
9,175 |
|
|
|
11,446 |
|
|
|
12,217 |
|
Foreclosed property |
|
|
44,263 |
|
|
|
142,208 |
|
|
|
129,964 |
|
Net deferred tax asset |
|
|
264,275 |
|
|
|
166,937 |
|
|
|
146,831 |
|
Other assets |
|
|
153,329 |
|
|
|
183,160 |
|
|
|
183,189 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
7,159,123 |
|
|
$ |
7,443,196 |
|
|
$ |
7,013,049 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Demand |
|
$ |
966,452 |
|
|
$ |
793,414 |
|
|
$ |
783,251 |
|
NOW |
|
|
1,299,512 |
|
|
|
1,424,781 |
|
|
|
1,338,371 |
|
Money market |
|
|
1,030,370 |
|
|
|
891,252 |
|
|
|
804,644 |
|
Savings |
|
|
200,231 |
|
|
|
183,894 |
|
|
|
186,617 |
|
Time: |
|
|
|
|
|
|
|
|
|
|
|
|
Less than $100,000 |
|
|
1,393,559 |
|
|
|
1,496,700 |
|
|
|
1,498,379 |
|
Greater than $100,000 |
|
|
905,183 |
|
|
|
1,002,359 |
|
|
|
1,033,132 |
|
Brokered |
|
|
209,998 |
|
|
|
676,772 |
|
|
|
354,243 |
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
|
6,005,305 |
|
|
|
6,469,172 |
|
|
|
5,998,637 |
|
Federal funds purchased, repurchase agreements, and other short-term
borrowings |
|
|
102,883 |
|
|
|
101,067 |
|
|
|
103,780 |
|
Federal Home Loan Bank advances |
|
|
40,625 |
|
|
|
55,125 |
|
|
|
55,125 |
|
Long-term debt |
|
|
120,206 |
|
|
|
150,146 |
|
|
|
150,126 |
|
Unsettled securities purchases |
|
|
10,585 |
|
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
31,302 |
|
|
|
32,171 |
|
|
|
42,906 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
6,310,906 |
|
|
|
6,807,681 |
|
|
|
6,350,574 |
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1 par value; 10,000,000 shares authorized; |
|
|
|
|
|
|
|
|
|
|
|
|
Series A; $10 stated value; 21,700 shares issued and outstanding |
|
|
217 |
|
|
|
217 |
|
|
|
217 |
|
Series B; $1,000 stated value; 180,000 shares issued and outstanding |
|
|
176,739 |
|
|
|
175,711 |
|
|
|
175,378 |
|
Series D; $1,000 stated value; 16,613 shares issued and outstanding |
|
|
16,613 |
|
|
|
|
|
|
|
|
|
Common stock, $1 par value; 100,000,000 shares authorized;
41,595,692, 18,937,001 and 18,886,660 shares issued and outstanding |
|
|
41,596 |
|
|
|
18,937 |
|
|
|
18,887 |
|
Common stock, non-voting, $1 par value; 30,000,000 shares authorized;
15,914,209 shares issued and outstanding |
|
|
15,914 |
|
|
|
|
|
|
|
|
|
Common stock issuable; 88,501, 67,287 and 61,119 shares |
|
|
3,590 |
|
|
|
3,894 |
|
|
|
3,961 |
|
Capital surplus |
|
|
1,052,690 |
|
|
|
741,244 |
|
|
|
740,151 |
|
Accumulated deficit |
|
|
(485,451 |
) |
|
|
(335,567 |
) |
|
|
(316,587 |
) |
Accumulated other comprehensive income |
|
|
26,309 |
|
|
|
31,079 |
|
|
|
40,468 |
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
848,217 |
|
|
|
635,515 |
|
|
|
662,475 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
7,159,123 |
|
|
$ |
7,443,196 |
|
|
$ |
7,013,049 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
3
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Changes in Shareholders Equity
(Unaudited)
For the Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Accumulated |
|
|
Accumulated |
|
|
|
|
|
|
Preferred Stock |
|
|
|
|
|
|
Non-Voting |
|
|
Common |
|
|
|
|
|
|
Deficit) |
|
|
Other |
|
|
|
|
|
|
Series |
|
|
Series |
|
|
Series |
|
|
Series |
|
|
Series |
|
|
Common |
|
|
Common |
|
|
Stock |
|
|
Capital |
|
|
Retained |
|
|
Comprehensive |
|
|
|
|
(in thousands, except share and per share data) |
|
A |
|
|
B |
|
|
D |
|
|
F |
|
|
G |
|
|
Stock |
|
|
Stock |
|
|
Issuable |
|
|
Surplus |
|
|
Earnings |
|
|
Income |
|
|
Total |
|
Balance, December 31, 2009 |
|
$ |
217 |
|
|
$ |
174,408 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
18,809 |
|
|
$ |
|
|
|
$ |
3,597 |
|
|
$ |
697,271 |
|
|
$ |
20,384 |
|
|
$ |
47,635 |
|
|
$ |
962,321 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(329,240 |
) |
|
|
|
|
|
|
(329,240 |
) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains on
available for sale securities,
net of deferred tax expense
and reclassification adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
739 |
|
|
|
739 |
|
Unrealized losses on derivative
financial instruments qualifying
as cash flow hedges, net of
deferred tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,906 |
) |
|
|
(7,906 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(329,240 |
) |
|
|
(7,167 |
) |
|
|
(336,407 |
) |
Issuance of equity instruments in
private equity transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,813 |
|
|
|
|
|
|
|
|
|
|
|
39,813 |
|
Common stock issued to dividend
reinvestment plan and employee
benefit plans (72,281 shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
1,326 |
|
|
|
|
|
|
|
|
|
|
|
1,399 |
|
Amortization of stock option and
restricted stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,887 |
|
|
|
|
|
|
|
|
|
|
|
1,887 |
|
Vesting of restricted stock (2,112 shares
issued, 8,304 shares deferred) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
607 |
|
|
|
(609 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan, net,
including dividend equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
227 |
|
Shares issued from deferred
compensation plan (3,145 shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
(470 |
) |
|
|
463 |
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
Dividends on Series A preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11 |
) |
|
|
|
|
|
|
(11 |
) |
Dividends on Series B preferred stock |
|
|
|
|
|
|
970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,720 |
) |
|
|
|
|
|
|
(6,750 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
$ |
217 |
|
|
$ |
175,378 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
18,887 |
|
|
$ |
|
|
|
$ |
3,961 |
|
|
$ |
740,151 |
|
|
$ |
(316,587 |
) |
|
$ |
40,468 |
|
|
$ |
662,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2010 |
|
$ |
217 |
|
|
$ |
175,711 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
18,937 |
|
|
$ |
|
|
|
$ |
3,894 |
|
|
$ |
741,244 |
|
|
$ |
(335,567 |
) |
|
$ |
31,079 |
|
|
$ |
635,515 |
|
Comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(141,071 |
) |
|
|
|
|
|
|
(141,071 |
) |
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains on
available for sale securities,
net of deferred tax expense
and reclassification adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,910 |
|
|
|
2,910 |
|
Unrealized losses on derivative
financial instruments qualifying
as cash flow hedges, net of
deferred tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,680 |
) |
|
|
(7,680 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(141,071 |
) |
|
|
(4,770 |
) |
|
|
(145,841 |
) |
Penalty received on incomplete private
equity transaction, net of tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,375 |
|
|
|
|
|
|
|
|
|
|
|
2,375 |
|
Preferred for common equity exchange
related to tax benefits preservation plan
(1,551,126 common shares) |
|
|
|
|
|
|
|
|
|
|
16,613 |
|
|
|
|
|
|
|
|
|
|
|
(1,551 |
) |
|
|
|
|
|
|
|
|
|
|
(15,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Series F and Series G
Preferred Stock (20,618,156 voting and
15,914,209 non-voting common shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(195,872 |
) |
|
|
(151,185 |
) |
|
|
20,618 |
|
|
|
15,914 |
|
|
|
|
|
|
|
310,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued to dividend
reinvestment plan and employee
benefit plans (113,787 shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114 |
|
|
|
|
|
|
|
|
|
|
|
987 |
|
|
|
|
|
|
|
|
|
|
|
1,101 |
|
Common and preferred stock issued
(3,467,699 common shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
195,872 |
|
|
|
151,185 |
|
|
|
3,468 |
|
|
|
|
|
|
|
|
|
|
|
11,035 |
|
|
|
|
|
|
|
|
|
|
|
361,560 |
|
Amortization of stock options and
restricted stock awards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,485 |
|
|
|
|
|
|
|
|
|
|
|
1,485 |
|
Vesting of restricted stock (6,709 shares
issued, 6,382 shares deferred) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
54 |
|
|
|
(61 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan, net,
including dividend equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
183 |
|
Shares issued from deferred
compensation plan (3,466 shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
(541 |
) |
|
|
538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax on option exercise and restricted
stock vesting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(376 |
) |
|
|
|
|
|
|
|
|
|
|
(376 |
) |
Dividends on Series A preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10 |
) |
|
|
|
|
|
|
(10 |
) |
Dividends on Series B preferred stock |
|
|
|
|
|
|
1,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,798 |
) |
|
|
|
|
|
|
(6,770 |
) |
Dividends on Series D preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,005 |
) |
|
|
|
|
|
|
(1,005 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2011 |
|
$ |
217 |
|
|
$ |
176,739 |
|
|
$ |
16,613 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
41,596 |
|
|
$ |
15,914 |
|
|
$ |
3,590 |
|
|
$ |
1,052,690 |
|
|
$ |
(485,451 |
) |
|
$ |
26,309 |
|
|
$ |
848,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss for the third quarters of 2011 and 2010 was $10.2 million and $241 million,
respectively.
See accompanying notes to consolidated financial statements.
4
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
(in thousands) |
|
2011 |
|
|
2010 |
|
Operating activities: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(141,071 |
) |
|
$ |
(329,240 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion |
|
|
14,670 |
|
|
|
11,961 |
|
Provision for loan losses |
|
|
237,000 |
|
|
|
187,000 |
|
Goodwill impairment charge |
|
|
|
|
|
|
210,590 |
|
Stock based compensation |
|
|
1,485 |
|
|
|
1,887 |
|
Securities gains, net |
|
|
(838 |
) |
|
|
(2,552 |
) |
Losses and write downs on sales of other real estate owned |
|
|
61,473 |
|
|
|
33,477 |
|
Gain from sale of subsidiary |
|
|
|
|
|
|
(2,110 |
) |
Loss on sale of nonperforming assets |
|
|
|
|
|
|
45,349 |
|
Loss on prepayment of borrowings |
|
|
791 |
|
|
|
2,233 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Other assets and accrued interest receivable |
|
|
(35,735 |
) |
|
|
(17,528 |
) |
Accrued expenses and other liabilities |
|
|
(2,739 |
) |
|
|
(1,949 |
) |
Mortgage loans held for sale |
|
|
13,858 |
|
|
|
9,596 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
148,894 |
|
|
|
148,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
Investment securities held to maturity: |
|
|
|
|
|
|
|
|
Proceeds from maturities and calls |
|
|
52,520 |
|
|
|
81,384 |
|
Purchases |
|
|
(142,777 |
) |
|
|
(24,128 |
) |
Investment securities available for sale: |
|
|
|
|
|
|
|
|
Proceeds from sales |
|
|
106,603 |
|
|
|
75,528 |
|
Proceeds from maturities and calls |
|
|
363,333 |
|
|
|
634,305 |
|
Purchases |
|
|
(1,000,378 |
) |
|
|
(544,793 |
) |
Net decrease in loans |
|
|
106,341 |
|
|
|
65,570 |
|
Proceeds from loan sales |
|
|
99,298 |
|
|
|
24,723 |
|
Proceeds from sales of premises and equipment |
|
|
636 |
|
|
|
81 |
|
Purchases of premises and equipment |
|
|
(6,442 |
) |
|
|
(5,057 |
) |
Net cash received from sale of subsidiary |
|
|
|
|
|
|
2,842 |
|
Net cash received from sale of nonperforming assets |
|
|
|
|
|
|
20,618 |
|
Proceeds from sale of other real estate |
|
|
70,951 |
|
|
|
110,459 |
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities |
|
|
(349,915 |
) |
|
|
441,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
Net change in deposits |
|
|
(463,867 |
) |
|
|
(625,437 |
) |
Net change in federal funds purchased, repurchase agreements, and other short-term borrowings |
|
|
1,816 |
|
|
|
2,391 |
|
Repayments of Federal Home Loan Bank advances |
|
|
(15,291 |
) |
|
|
(61,181 |
) |
Repayments of long-term debt |
|
|
(30,000 |
) |
|
|
|
|
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans |
|
|
1,101 |
|
|
|
1,395 |
|
Proceeds from issuance of common and preferred stock, net of offering costs |
|
|
361,560 |
|
|
|
|
|
Proceeds from penalty on incomplete private equity transaction |
|
|
3,250 |
|
|
|
|
|
Cash dividends on preferred stock |
|
|
(7,785 |
) |
|
|
(6,761 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(149,216 |
) |
|
|
(689,593 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
(350,237 |
) |
|
|
(99,347 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
649,457 |
|
|
|
376,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
299,220 |
|
|
$ |
277,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
55,580 |
|
|
$ |
89,359 |
|
Income taxes |
|
|
179 |
|
|
|
(37,194 |
) |
See accompanying notes to consolidated financial statements.
5
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 1 Accounting Policies
The accounting and financial reporting policies of United Community Banks, Inc. (United) and its
subsidiaries conform to accounting principles generally accepted in the United States of America
(GAAP) and general banking industry practices. The accompanying interim consolidated financial
statements have not been audited. All material intercompany balances and transactions have been
eliminated. A more detailed description of Uniteds accounting policies is included in the 2010
annual report filed on Form 10-K.
In managements opinion, all accounting adjustments necessary to accurately reflect the financial
position and results of operations on the accompanying financial statements have been made. These
adjustments are normal and recurring accruals considered necessary for a fair and accurate
presentation. The results for interim periods are not necessarily indicative of results for the
full year or any other interim periods.
Foreclosed property is initially recorded at fair value, less estimated costs to sell. If the fair
value, less estimated costs to sell at the time of foreclosure, is less than the loan balance, the
deficiency is charged against the allowance for loan losses. If the fair value, less cost to sell,
of the foreclosed property decreases during the holding period, a valuation allowance is
established with a charge to operating expenses. When the foreclosed property is sold, a gain or
loss is recognized on the sale for the difference between the sales proceeds and the carrying
amount of the property. Financed sales of foreclosed property are accounted for in accordance with
the Financial Accounting Standards Boards (FASB) Accounting Standards Codification Topic 360,
Subtopic 20, Real Estate Sales (ASC 360-20).
Note 2 Accounting Standards Updates
In July 2011, the FASB issued Accounting Standards Update No. 2011-06, Fees Paid to the Federal
Government by Health Insurers (ASU No. 2011-06). ASU No. 2011-06 states that the liability for
the annual fee for health insurers mandated by the Patient protection and Affordable Care Act as
amended by the Health Care and Education Reconciliation Act, should be estimated and recorded in
full once the entity provides qualifying health insurance. Along with the fee liability, a
corresponding deferred cost should be recorded and amortized into expense, typically using a
straight-line method. ASU No. 2011-06 is effective for calendar years beginning after December 31,
2013, and does not apply to United.
In July 2011, the FASB issued Accounting Standards Update No. 2011-07, Presentation and Disclosure
of Patient Service Revenue, Provision for Bad Debts, and the Allowance for Doubtful Accounts for
Certain Health Care Entities (ASU No. 2011-07). ASU No. 2011-07 requires certain health care
entities to change the presentation of their statement of operations by reclassifying the provision
for bad debts associated with patient service revenue from an operating expense to a deduction from
patient service revenue. Also, these entities are required to provide enhanced disclosure about
their policies on recognizing revenue and assessing bad debts. The guidance is effective for fiscal
years and interim periods within those fiscal years beginning after December 15, 2012, and does not
apply to United.
In September 2011, the FASB issued Accounting Standards Update No. 2011-08, Testing Goodwill for
Impairment (ASU No. 2011-08). ASU No. 2011-08 allows an entity first to assess qualitatively
whether it is necessary to perform step one of the two-step annual goodwill impairment test. An
entity is required to perform step one only if the entity concludes that it is more likely than not
that a reporting units fair value is less than its carrying amount (that is, a likelihood of more
than 50 percent). This amends the existing guidance, which required entities to perform step one of
the test, at least annually, by calculating and comparing the fair value of a reporting unit to its
carrying amount. The revised standard is effective for annual and interim goodwill impairment
tests performed for fiscal years beginning after December 15, 2011. However, an entity can choose
to early adopt the revised standard even if its annual test date is before September 15, 2011 (the
date on which the revised standard was issued), provided that the entity has not yet issued its
financial statements for the period that includes its annual test date. Since United has no
goodwill balance, ASU No. 2011-08 will not currently have an impact on the Companys financial
position, results of operation, or disclosures.
In September 2011, the FASB issued Accounting Standards Update No. 2011-09, Disclosures about an
Employers Participation in a Multiemployer Plan (ASU No. 2011-09). ASU No. 2011-09 is intended
to provide more information about an employers financial obligations to a multiemployer pension
plan and, therefore help financial statement users better understand the financial health of all
significant plans in which the employer participates. It is effective for public entities for
fiscal years ending after December 15, 2011, with a one year deferral for non-public entities.
United does not participate in a multiemployer plan, so this revised standard does not apply to the
Company.
6
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 3 Mergers and Acquisitions
On June 19, 2009, United Community Bank (UCB or the Bank) purchased substantially all the
assets and assumed substantially all the liabilities of Southern Community Bank (SCB) from the
Federal Deposit Insurance Corporation (FDIC), as Receiver of SCB. UCB and the FDIC entered loss
sharing agreements regarding future losses incurred on loans and foreclosed loan collateral
existing at June 19, 2009. Under the terms of the loss sharing agreements, the FDIC will absorb 80
percent of losses and share 80 percent of loss recoveries on the first $109 million of losses and,
absorb 95 percent of losses and share in 95 percent of loss recoveries on losses exceeding $109
million. The term for loss sharing on 1-4 Family loans is ten years, while the term for loss
sharing on all other loans is five years.
Under the loss sharing agreement, the portion of the losses expected to be indemnified by the FDIC
is considered an indemnification asset in accordance with ASC 805 Business Combinations. The
indemnification asset, referred to as estimated loss reimbursement from the FDIC, is included in
the balance of Assets covered by loss sharing agreements with the FDIC on the Consolidated
Balance Sheet. The indemnification asset was recognized at fair value, which was estimated at the
acquisition date based on the terms of the loss sharing agreement. The indemnification asset is
expected to be collected over a four-year average life. No valuation allowance was required.
Loans, foreclosed property and the estimated FDIC reimbursement resulting from the loss sharing
agreements with the FDIC are reported as Assets covered by loss sharing agreements with the FDIC
in the consolidated balance sheet.
The table below shows the components of covered assets at September 30, 2011 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased |
|
|
Other |
|
|
|
|
|
|
|
|
|
Impaired |
|
|
Purchased |
|
|
|
|
|
|
|
(in thousands) |
|
Loans |
|
|
Loans |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
$ |
|
|
|
$ |
34,546 |
|
|
$ |
|
|
|
$ |
34,546 |
|
Commercial (commercial and industrial) |
|
|
|
|
|
|
2,485 |
|
|
|
|
|
|
|
2,485 |
|
Construction and land development |
|
|
1,771 |
|
|
|
10,282 |
|
|
|
|
|
|
|
12,053 |
|
Residential mortgage |
|
|
186 |
|
|
|
8,376 |
|
|
|
|
|
|
|
8,562 |
|
Installment |
|
|
6 |
|
|
|
181 |
|
|
|
|
|
|
|
187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total covered loans |
|
|
1,963 |
|
|
|
55,870 |
|
|
|
|
|
|
|
57,833 |
|
Covered foreclosed property |
|
|
|
|
|
|
|
|
|
|
11,488 |
|
|
|
11,488 |
|
Estimated loss reimbursement from the
FDIC |
|
|
|
|
|
|
|
|
|
|
14,302 |
|
|
|
14,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total covered assets |
|
$ |
1,963 |
|
|
$ |
55,870 |
|
|
$ |
25,790 |
|
|
$ |
83,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 4 Securities
Realized gains and losses are derived using the specific identification method for determining the
cost of securities sold. The following table summarizes securities sales activity for the three and
nine month periods ended September 30, 2011 and 2010 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Proceeds from sales |
|
$ |
|
|
|
$ |
34,711 |
|
|
$ |
106,603 |
|
|
$ |
75,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross gains on sales |
|
$ |
|
|
|
$ |
2,491 |
|
|
$ |
1,169 |
|
|
$ |
3,751 |
|
Gross losses on sales |
|
|
|
|
|
|
|
|
|
|
331 |
|
|
|
249 |
|
Impairment losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains on sales of securities |
|
$ |
|
|
|
$ |
2,491 |
|
|
$ |
838 |
|
|
$ |
2,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense attributable
to sales |
|
$ |
|
|
|
$ |
969 |
|
|
$ |
326 |
|
|
$ |
993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Substantially all securities with a carrying value of $1.89 billion, $1.43 billion, and $1.26
billion were pledged to secure public deposits, FHLB advances and other secured borrowings at
September 30, 2011, December 31, 2010 and September 30, 2010, respectively.
7
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Securities are classified as held to maturity when management has the positive intent and ability
to hold them until maturity. Securities held to maturity are carried at amortized cost. The
amortized cost, gross unrealized gains and losses and fair value of securities held to maturity at
September 30, 2011, December 31, 2010 and September 30, 2010 are as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
5,000 |
|
|
$ |
17 |
|
|
$ |
|
|
|
$ |
5,017 |
|
State and political subdivisions |
|
|
50,185 |
|
|
|
3,721 |
|
|
|
22 |
|
|
|
53,884 |
|
Mortgage-backed securities (1) |
|
|
298,554 |
|
|
|
11,871 |
|
|
|
306 |
|
|
|
310,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
353,739 |
|
|
$ |
15,609 |
|
|
$ |
328 |
|
|
$ |
369,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
11,939 |
|
|
$ |
79 |
|
|
$ |
|
|
|
$ |
12,018 |
|
State and political subdivisions |
|
|
47,007 |
|
|
|
416 |
|
|
|
1,005 |
|
|
|
46,418 |
|
Mortgage-backed securities (1) |
|
|
206,861 |
|
|
|
2,700 |
|
|
|
9 |
|
|
|
209,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
265,807 |
|
|
$ |
3,195 |
|
|
$ |
1,014 |
|
|
$ |
267,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
6,961 |
|
|
$ |
124 |
|
|
$ |
|
|
|
$ |
7,085 |
|
State and political subdivisions |
|
|
30,752 |
|
|
|
1,271 |
|
|
|
|
|
|
|
32,023 |
|
Mortgage-backed securities (1) |
|
|
218,981 |
|
|
|
4,929 |
|
|
|
6 |
|
|
|
223,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
256,694 |
|
|
$ |
6,324 |
|
|
$ |
6 |
|
|
$ |
263,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All are residential type
mortgage-backed securities |
The cost basis, unrealized gains and losses, and fair value of securities available for sale
at September 30, 2011, December 31, 2010 and September 30, 2010 are presented below (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
33,597 |
|
|
$ |
109 |
|
|
$ |
|
|
|
$ |
33,706 |
|
State and political subdivisions |
|
|
25,435 |
|
|
|
1,400 |
|
|
|
4 |
|
|
|
26,831 |
|
Mortgage-backed securities (1) |
|
|
1,556,639 |
|
|
|
39,177 |
|
|
|
416 |
|
|
|
1,595,400 |
|
Corporate securities |
|
|
119,066 |
|
|
|
|
|
|
|
8,424 |
|
|
|
110,642 |
|
Other |
|
|
2,504 |
|
|
|
|
|
|
|
|
|
|
|
2,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,737,241 |
|
|
$ |
40,686 |
|
|
$ |
8,844 |
|
|
$ |
1,769,083 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
99,969 |
|
|
$ |
67 |
|
|
$ |
1,556 |
|
|
$ |
98,480 |
|
State and political subdivisions |
|
|
27,600 |
|
|
|
878 |
|
|
|
36 |
|
|
|
28,442 |
|
Mortgage-backed securities (1) |
|
|
963,475 |
|
|
|
29,204 |
|
|
|
1,671 |
|
|
|
991,008 |
|
Corporate securities |
|
|
105,359 |
|
|
|
192 |
|
|
|
1,516 |
|
|
|
104,035 |
|
Other |
|
|
2,452 |
|
|
|
|
|
|
|
|
|
|
|
2,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,198,855 |
|
|
$ |
30,341 |
|
|
$ |
4,779 |
|
|
$ |
1,224,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
127,989 |
|
|
$ |
714 |
|
|
$ |
|
|
|
$ |
128,703 |
|
State and political subdivisions |
|
|
29,209 |
|
|
|
1,434 |
|
|
|
6 |
|
|
|
30,637 |
|
Mortgage-backed securities (1) |
|
|
762,322 |
|
|
|
35,060 |
|
|
|
61 |
|
|
|
797,321 |
|
Corporate securities |
|
|
95,480 |
|
|
|
61 |
|
|
|
1,136 |
|
|
|
94,405 |
|
Other |
|
|
2,452 |
|
|
|
|
|
|
|
|
|
|
|
2,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,017,452 |
|
|
$ |
37,269 |
|
|
$ |
1,203 |
|
|
$ |
1,053,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All are residential type
mortgage-backed securities |
8
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table summarizes held to maturity securities in an unrealized loss position as
of September 30, 2011, December 31, 2010 and September 30, 2010 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Loss |
|
|
Value |
|
|
Loss |
|
|
Value |
|
|
Loss |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions |
|
$ |
354 |
|
|
$ |
22 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
354 |
|
|
$ |
22 |
|
Mortgage-backed securities |
|
|
9,828 |
|
|
|
306 |
|
|
|
|
|
|
|
|
|
|
|
9,828 |
|
|
|
306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized loss position |
|
$ |
10,182 |
|
|
$ |
328 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
10,182 |
|
|
$ |
328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions |
|
$ |
28,949 |
|
|
$ |
1,005 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
28,949 |
|
|
$ |
1,005 |
|
Mortgage-backed securities |
|
|
1,951 |
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
1,951 |
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized loss position |
|
$ |
30,900 |
|
|
$ |
1,014 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
30,900 |
|
|
$ |
1,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
$ |
1,964 |
|
|
$ |
6 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,964 |
|
|
$ |
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized loss position |
|
$ |
1,964 |
|
|
$ |
6 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,964 |
|
|
$ |
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes available for sale securities in an unrealized loss position as
of September 30, 2011, December 31, 2010 and September 30, 2010 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Loss |
|
|
Value |
|
|
Loss |
|
|
Value |
|
|
Loss |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions |
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
4 |
|
|
|
10 |
|
|
|
4 |
|
Mortgage-backed securities |
|
|
255,896 |
|
|
|
416 |
|
|
|
|
|
|
|
|
|
|
|
255,896 |
|
|
|
416 |
|
Corporate securities |
|
|
44,251 |
|
|
|
3,765 |
|
|
|
66,341 |
|
|
|
4,659 |
|
|
|
110,592 |
|
|
|
8,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized loss position |
|
$ |
300,147 |
|
|
$ |
4,181 |
|
|
$ |
66,351 |
|
|
$ |
4,663 |
|
|
$ |
366,498 |
|
|
$ |
8,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
68,412 |
|
|
$ |
1,556 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
68,412 |
|
|
$ |
1,556 |
|
State and political subdivisions |
|
|
1,082 |
|
|
|
30 |
|
|
|
12 |
|
|
|
6 |
|
|
|
1,094 |
|
|
|
36 |
|
Mortgage-backed securities |
|
|
59,505 |
|
|
|
1,630 |
|
|
|
2,799 |
|
|
|
41 |
|
|
|
62,304 |
|
|
|
1,671 |
|
Corporate securities |
|
|
69,985 |
|
|
|
1,516 |
|
|
|
|
|
|
|
|
|
|
|
69,985 |
|
|
|
1,516 |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized loss position |
|
$ |
198,984 |
|
|
$ |
4,732 |
|
|
$ |
2,811 |
|
|
$ |
47 |
|
|
$ |
201,795 |
|
|
$ |
4,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions |
|
$ |
|
|
|
$ |
|
|
|
$ |
12 |
|
|
$ |
6 |
|
|
$ |
12 |
|
|
$ |
6 |
|
Mortgage-backed securities |
|
|
5,055 |
|
|
|
1 |
|
|
|
10,730 |
|
|
|
60 |
|
|
|
15,785 |
|
|
|
61 |
|
Corporate securities |
|
|
59,864 |
|
|
|
1,136 |
|
|
|
|
|
|
|
|
|
|
|
59,864 |
|
|
|
1,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized loss position |
|
$ |
64,919 |
|
|
$ |
1,137 |
|
|
$ |
10,742 |
|
|
$ |
66 |
|
|
$ |
75,661 |
|
|
$ |
1,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2011, there were 32 available for sale securities and 2 held to maturity
securities that were in an unrealized loss position. United does not intend to sell nor believes
it will be required to sell securities in an unrealized loss position prior to the recovery of
their amortized cost basis. Unrealized losses at September 30, 2011 were primarily attributable to
changes in interest rates.
9
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis,
and more frequently when economic or market concerns warrant such evaluation. Consideration is
given to the length of time and the extent to which the fair value has been less than cost, the
financial condition and near-term prospects of the issuer, among other factors. In analyzing an
issuers financial condition, management considers whether the securities are issued by the federal
government or its agencies, whether downgrades by bond rating agencies have occurred, and industry
analysts reports. During the nine months ended September 30, 2010, United recorded impairment
losses of $950,000 on investments in financial institutions that showed evidence of
other-than-temporary impairment. No impairment losses were identified in the first nine months of
2011.
The amortized cost and fair value of held to maturity and available for sale securities at
September 30, 2011, by contractual maturity, are presented in the following table (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale |
|
|
Held to Maturity |
|
|
|
Amortized Cost |
|
|
Fair Value |
|
|
Amortized Cost |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 to 10 years |
|
$ |
25,000 |
|
|
$ |
25,047 |
|
|
$ |
|
|
|
$ |
|
|
More than 10 years |
|
|
8,597 |
|
|
|
8,659 |
|
|
|
5,000 |
|
|
|
5,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,597 |
|
|
|
33,706 |
|
|
|
5,000 |
|
|
|
5,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political
subdivisions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
4,357 |
|
|
|
4,398 |
|
|
|
|
|
|
|
|
|
1 to 5 years |
|
|
14,291 |
|
|
|
15,198 |
|
|
|
4,821 |
|
|
|
5,081 |
|
5 to 10 years |
|
|
5,939 |
|
|
|
6,344 |
|
|
|
19,483 |
|
|
|
21,132 |
|
More than 10 years |
|
|
848 |
|
|
|
891 |
|
|
|
25,881 |
|
|
|
27,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,435 |
|
|
|
26,831 |
|
|
|
50,185 |
|
|
|
53,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 to 5 years |
|
|
18,549 |
|
|
|
16,848 |
|
|
|
|
|
|
|
|
|
5 to 10 years |
|
|
99,517 |
|
|
|
93,494 |
|
|
|
|
|
|
|
|
|
More than 10 years |
|
|
1,000 |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
119,066 |
|
|
|
110,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
More than 10 years |
|
|
2,504 |
|
|
|
2,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,504 |
|
|
|
2,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities other than
mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
4,357 |
|
|
|
4,398 |
|
|
|
|
|
|
|
|
|
1 to 5 years |
|
|
32,840 |
|
|
|
32,046 |
|
|
|
4,821 |
|
|
|
5,081 |
|
5 to 10 years |
|
|
130,456 |
|
|
|
124,885 |
|
|
|
19,483 |
|
|
|
21,132 |
|
More than 10 years |
|
|
12,949 |
|
|
|
12,354 |
|
|
|
30,881 |
|
|
|
32,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
1,556,639 |
|
|
|
1,595,400 |
|
|
|
298,554 |
|
|
|
310,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,737,241 |
|
|
$ |
1,769,083 |
|
|
$ |
353,739 |
|
|
$ |
369,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected maturities may differ from contractual maturities because issuers and borrowers may
have the right to call or prepay obligations with or without call or prepayment penalties.
10
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 5 Loans and Allowance for Loan Losses
Major classifications of loans as of September 30, 2011, December 31, 2010 and September 30, 2010,
are summarized as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2010 |
|
Commercial (secured by real estate) |
|
$ |
1,771,101 |
|
|
$ |
1,761,424 |
|
|
$ |
1,781,271 |
|
Commercial construction |
|
|
168,531 |
|
|
|
296,582 |
|
|
|
309,519 |
|
Commercial (commercial and
industrial) |
|
|
429,043 |
|
|
|
441,518 |
|
|
|
456,368 |
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
2,368,675 |
|
|
|
2,499,524 |
|
|
|
2,547,158 |
|
Residential construction |
|
|
474,552 |
|
|
|
695,166 |
|
|
|
763,424 |
|
Residential mortgage |
|
|
1,149,678 |
|
|
|
1,278,780 |
|
|
|
1,315,994 |
|
Consumer installment |
|
|
116,970 |
|
|
|
130,656 |
|
|
|
132,928 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
4,109,875 |
|
|
|
4,604,126 |
|
|
|
4,759,504 |
|
Less allowance for loan losses |
|
|
146,092 |
|
|
|
174,695 |
|
|
|
174,613 |
|
|
|
|
|
|
|
|
|
|
|
Loans, net |
|
$ |
3,963,783 |
|
|
$ |
4,429,431 |
|
|
$ |
4,584,891 |
|
|
|
|
|
|
|
|
|
|
|
The Bank makes loans and extensions of credit to individuals and a variety of firms and
corporations located primarily in counties in north Georgia, the Atlanta, Georgia MSA, the
Gainesville, Georgia MSA, coastal Georgia, western North Carolina and east Tennessee. Although the
Bank has a diversified loan portfolio, a substantial portion of the loan portfolio is
collateralized by improved and unimproved real estate and is dependent upon the real estate market.
Changes in the allowance for loan losses for the three and nine months ended September 30, 2011 and
2010 are summarized as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Balance beginning of period |
|
$ |
127,638 |
|
|
$ |
174,111 |
|
|
$ |
174,695 |
|
|
$ |
155,602 |
|
Provision for loan losses |
|
|
36,000 |
|
|
|
50,500 |
|
|
|
237,000 |
|
|
|
187,000 |
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
2,270 |
|
|
|
14,343 |
|
|
|
54,410 |
|
|
|
27,070 |
|
Commercial construction |
|
|
1,705 |
|
|
|
1,989 |
|
|
|
52,400 |
|
|
|
5,660 |
|
Commercial (commercial and
industrial) |
|
|
866 |
|
|
|
1,458 |
|
|
|
5,832 |
|
|
|
7,776 |
|
Residential construction |
|
|
7,668 |
|
|
|
25,661 |
|
|
|
106,692 |
|
|
|
111,632 |
|
Residential mortgage |
|
|
6,399 |
|
|
|
8,043 |
|
|
|
47,742 |
|
|
|
19,435 |
|
Consumer installment |
|
|
970 |
|
|
|
1,162 |
|
|
|
2,949 |
|
|
|
3,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans charged-off |
|
|
19,878 |
|
|
|
52,656 |
|
|
|
270,025 |
|
|
|
175,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
78 |
|
|
|
131 |
|
|
|
352 |
|
|
|
1,137 |
|
Commercial construction |
|
|
80 |
|
|
|
17 |
|
|
|
191 |
|
|
|
22 |
|
Commercial (commercial and
industrial) |
|
|
446 |
|
|
|
251 |
|
|
|
849 |
|
|
|
1,592 |
|
Residential construction |
|
|
1,287 |
|
|
|
1,727 |
|
|
|
1,544 |
|
|
|
3,083 |
|
Residential mortgage |
|
|
289 |
|
|
|
348 |
|
|
|
660 |
|
|
|
672 |
|
Consumer installment |
|
|
152 |
|
|
|
184 |
|
|
|
826 |
|
|
|
786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
2,332 |
|
|
|
2,658 |
|
|
|
4,422 |
|
|
|
7,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
|
17,546 |
|
|
|
49,998 |
|
|
|
265,603 |
|
|
|
167,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance end of period |
|
$ |
146,092 |
|
|
$ |
174,613 |
|
|
$ |
146,092 |
|
|
$ |
174,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
At September 30, 2011, December 31, 2010 and September 30, 2010, loans with a carrying value
of $1.37 billion, $1.02 billion and $1.10 billion were pledged as collateral to secure FHLB
advances and other contingent funding sources.
The following table presents the balance and activity in the allowance for loan losses by portfolio
segment and the recorded investment in loans by portfolio segment based on the impairment method as
of September 30, 2011, December 31, 2010 and September 30, 2010 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
(Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Secured by |
|
|
Commercial |
|
|
and |
|
|
Residential |
|
|
Residential |
|
|
Consumer |
|
|
|
|
|
|
|
|
|
Real Estate) |
|
|
Construction |
|
|
Industrial) |
|
|
Construction |
|
|
Mortgage |
|
|
Installment |
|
|
Unallocated |
|
|
Total |
|
Nine Months Ended September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
31,191 |
|
|
$ |
6,780 |
|
|
$ |
7,580 |
|
|
$ |
92,571 |
|
|
$ |
22,305 |
|
|
$ |
3,030 |
|
|
$ |
11,238 |
|
|
$ |
174,695 |
|
Charge-offs |
|
|
(54,410 |
) |
|
|
(52,400 |
) |
|
|
(5,832 |
) |
|
|
(106,692 |
) |
|
|
(47,742 |
) |
|
|
(2,949 |
) |
|
|
|
|
|
|
(270,025 |
) |
Recoveries |
|
|
352 |
|
|
|
191 |
|
|
|
849 |
|
|
|
1,544 |
|
|
|
660 |
|
|
|
826 |
|
|
|
|
|
|
|
4,422 |
|
Provision |
|
|
48,344 |
|
|
|
54,133 |
|
|
|
20,174 |
|
|
|
57,842 |
|
|
|
53,786 |
|
|
|
1,296 |
|
|
|
1,425 |
|
|
|
237,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
25,477 |
|
|
$ |
8,704 |
|
|
$ |
22,771 |
|
|
$ |
45,265 |
|
|
$ |
29,009 |
|
|
$ |
2,203 |
|
|
$ |
12,663 |
|
|
$ |
146,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
4,070 |
|
|
$ |
4,038 |
|
|
$ |
17,067 |
|
|
$ |
7,267 |
|
|
$ |
1,062 |
|
|
$ |
37 |
|
|
$ |
|
|
|
$ |
33,541 |
|
Collectively evaluated for impairment |
|
|
21,407 |
|
|
|
4,666 |
|
|
|
5,704 |
|
|
|
37,998 |
|
|
|
27,947 |
|
|
|
2,166 |
|
|
|
12,663 |
|
|
|
112,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance |
|
$ |
25,477 |
|
|
$ |
8,704 |
|
|
$ |
22,771 |
|
|
$ |
45,265 |
|
|
$ |
29,009 |
|
|
$ |
2,203 |
|
|
$ |
12,663 |
|
|
$ |
146,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
54,126 |
|
|
$ |
23,844 |
|
|
$ |
52,433 |
|
|
$ |
44,189 |
|
|
$ |
8,043 |
|
|
$ |
95 |
|
|
$ |
|
|
|
$ |
182,730 |
|
Collectively evaluated for impairment |
|
|
1,716,975 |
|
|
|
144,687 |
|
|
|
376,610 |
|
|
|
430,363 |
|
|
|
1,141,635 |
|
|
|
116,875 |
|
|
|
|
|
|
|
3,927,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
1,771,101 |
|
|
$ |
168,531 |
|
|
$ |
429,043 |
|
|
$ |
474,552 |
|
|
$ |
1,149,678 |
|
|
$ |
116,970 |
|
|
$ |
|
|
|
$ |
4,109,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
268 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
644 |
|
|
$ |
137 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,049 |
|
Collectively evaluated for impairment |
|
|
30,923 |
|
|
|
6,780 |
|
|
|
7,580 |
|
|
|
91,927 |
|
|
|
22,168 |
|
|
|
3,030 |
|
|
|
11,238 |
|
|
|
173,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance |
|
$ |
31,191 |
|
|
$ |
6,780 |
|
|
$ |
7,580 |
|
|
$ |
92,571 |
|
|
$ |
22,305 |
|
|
$ |
3,030 |
|
|
$ |
11,238 |
|
|
$ |
174,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
41,818 |
|
|
$ |
20,311 |
|
|
$ |
5,874 |
|
|
$ |
39,505 |
|
|
$ |
15,468 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
122,976 |
|
Collectively evaluated for impairment |
|
|
1,719,606 |
|
|
|
276,271 |
|
|
|
435,644 |
|
|
|
655,661 |
|
|
|
1,263,312 |
|
|
|
130,656 |
|
|
|
|
|
|
|
4,481,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
1,761,424 |
|
|
$ |
296,582 |
|
|
$ |
441,518 |
|
|
$ |
695,166 |
|
|
$ |
1,278,780 |
|
|
$ |
130,656 |
|
|
$ |
|
|
|
$ |
4,604,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
19,208 |
|
|
$ |
5,861 |
|
|
$ |
6,892 |
|
|
$ |
93,585 |
|
|
$ |
17,266 |
|
|
$ |
2,545 |
|
|
$ |
10,245 |
|
|
$ |
155,602 |
|
Charge-offs |
|
|
(27,070 |
) |
|
|
(5,660 |
) |
|
|
(7,776 |
) |
|
|
(111,632 |
) |
|
|
(19,435 |
) |
|
|
(3,708 |
) |
|
|
|
|
|
|
(175,281 |
) |
Recoveries |
|
|
1,137 |
|
|
|
22 |
|
|
|
1,592 |
|
|
|
3,083 |
|
|
|
672 |
|
|
|
786 |
|
|
|
|
|
|
|
7,292 |
|
Provision |
|
|
30,412 |
|
|
|
7,764 |
|
|
|
7,667 |
|
|
|
116,913 |
|
|
|
21,394 |
|
|
|
3,409 |
|
|
|
(559 |
) |
|
|
187,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
23,687 |
|
|
$ |
7,987 |
|
|
$ |
8,375 |
|
|
$ |
101,949 |
|
|
$ |
19,897 |
|
|
$ |
3,032 |
|
|
$ |
9,686 |
|
|
$ |
174,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
15 |
|
|
$ |
578 |
|
|
$ |
|
|
|
$ |
653 |
|
|
$ |
20 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,266 |
|
Collectively evaluated for impairment |
|
|
23,672 |
|
|
|
7,409 |
|
|
|
8,375 |
|
|
|
101,296 |
|
|
|
19,877 |
|
|
|
3,032 |
|
|
|
9,686 |
|
|
|
173,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance |
|
$ |
23,687 |
|
|
$ |
7,987 |
|
|
$ |
8,375 |
|
|
$ |
101,949 |
|
|
$ |
19,897 |
|
|
$ |
3,032 |
|
|
$ |
9,686 |
|
|
$ |
174,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
47,880 |
|
|
$ |
15,156 |
|
|
$ |
8,182 |
|
|
$ |
60,691 |
|
|
$ |
25,067 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
156,976 |
|
Collectively evaluated for impairment |
|
|
1,733,391 |
|
|
|
294,363 |
|
|
|
448,186 |
|
|
|
702,733 |
|
|
|
1,290,927 |
|
|
|
132,928 |
|
|
|
|
|
|
|
4,602,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
1,781,271 |
|
|
$ |
309,519 |
|
|
$ |
456,368 |
|
|
$ |
763,424 |
|
|
$ |
1,315,994 |
|
|
$ |
132,928 |
|
|
$ |
|
|
|
$ |
4,759,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United reviews all loans that are on nonaccrual with a balance of $500,000 or greater for
impairment. A loan is considered impaired when, based on current events and circumstances, it is
probable that all amounts due, according to the contractual terms of the loan, will not be
collected. All troubled debt restructurings are considered impaired regardless of accrual status.
Impaired loans are measured based on the present value of expected future cash flows, discounted at
the loans effective interest rate, at the loans observable market price, or the fair value of the
collateral if the loan is collateral dependent. Interest payments received on impaired nonaccrual
loans are applied as a reduction of the outstanding principal balance. Impairment amounts
calculated for nonaccrual collateral-dependent loans $500,000 and greater are recorded quarterly.
Specific reserves are recorded in the allowance for loan losses for impairment amounts calculated
on nonaccrual, non-collateral-dependent loans $500,000 and greater, and all accruing troubled debt
restructured loans.
12
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In the first quarter 2011, Uniteds Board of Directors adopted an accelerated problem asset
disposition plan which included the bulk sale of $267 million in classified loans. Those loans
were classified as held for sale at the end of the first quarter and were written down to the
expected proceeds from the sale. The charge-offs on the loans transferred to held for sale in
anticipation of the bulk loan sale which closed on April 18, 2011, increased first quarter 2011
loan charge-offs by $186 million. The actual loss on the bulk loan sale at closing was less than
the amount charged-off in the first quarter, resulting in a $7.27 million reduction of second
quarter 2011 charge-offs.
The recorded investments in individually evaluated impaired loans at September 30, 2011, December
31, 2010 and September 30, 2010 were as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2010 |
|
|
Period-end loans with no allocated allowance for loan
losses |
|
$ |
66,636 |
|
|
$ |
115,338 |
|
|
$ |
149,865 |
|
Period-end loans with allocated allowance for loan losses |
|
|
116,094 |
|
|
|
7,638 |
|
|
|
7,111 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
182,730 |
|
|
$ |
122,976 |
|
|
$ |
156,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of allowance for loan losses allocated |
|
$ |
33,541 |
|
|
$ |
1,049 |
|
|
$ |
1,266 |
|
The average balances of impaired loans and income recognized on impaired loans while they were
considered impaired is presented below for the three and nine months ended September 30, 2011 and
2010 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balance of individually evaluated
impaired loans during period |
|
$ |
109,164 |
|
|
$ |
159,271 |
|
|
$ |
81,031 |
|
|
$ |
180,531 |
|
Interest income recognized during impairment |
|
|
797 |
|
|
|
|
|
|
|
797 |
|
|
|
|
|
Cash-basis interest income recognized |
|
|
630 |
|
|
|
|
|
|
|
630 |
|
|
|
|
|
The following table presents loans individually evaluated for impairment by class of loans as
of September 30, 2011, December 31, 2010 and September 30, 2010 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011 |
|
|
December 31, 2010 |
|
|
September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Allowance |
|
|
|
|
|
|
|
|
|
|
Allowance |
|
|
|
|
|
|
|
|
|
|
Allowance |
|
|
|
Unpaid |
|
|
|
|
|
|
for Loan |
|
|
Unpaid |
|
|
|
|
|
|
for Loan |
|
|
Unpaid |
|
|
|
|
|
|
for Loan |
|
|
|
Principal |
|
|
Recorded |
|
|
Losses |
|
|
Principal |
|
|
Recorded |
|
|
Losses |
|
|
Principal |
|
|
Recorded |
|
|
Losses |
|
|
|
Balance |
|
|
Investment |
|
|
Allocated |
|
|
Balance |
|
|
Investment |
|
|
Allocated |
|
|
Balance |
|
|
Investment |
|
|
Allocated |
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
$ |
45,242 |
|
|
$ |
38,242 |
|
|
$ |
|
|
|
$ |
60,238 |
|
|
$ |
39,588 |
|
|
$ |
|
|
|
$ |
64,951 |
|
|
$ |
46,179 |
|
|
$ |
|
|
Commercial construction |
|
|
6,803 |
|
|
|
6,309 |
|
|
|
|
|
|
|
33,898 |
|
|
|
20,311 |
|
|
|
|
|
|
|
27,876 |
|
|
|
13,041 |
|
|
|
|
|
Commercial (commercial and industrial) |
|
|
48 |
|
|
|
48 |
|
|
|
|
|
|
|
10,115 |
|
|
|
5,874 |
|
|
|
|
|
|
|
12,078 |
|
|
|
8,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
52,093 |
|
|
|
44,599 |
|
|
|
|
|
|
|
104,251 |
|
|
|
65,773 |
|
|
|
|
|
|
|
104,905 |
|
|
|
67,402 |
|
|
|
|
|
Residential construction |
|
|
31,646 |
|
|
|
16,421 |
|
|
|
|
|
|
|
59,502 |
|
|
|
34,597 |
|
|
|
|
|
|
|
97,152 |
|
|
|
57,907 |
|
|
|
|
|
Residential mortgage |
|
|
7,745 |
|
|
|
5,588 |
|
|
|
|
|
|
|
21,528 |
|
|
|
14,968 |
|
|
|
|
|
|
|
33,413 |
|
|
|
24,556 |
|
|
|
|
|
Consumer installment |
|
|
28 |
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total with no related allowance recorded |
|
|
91,512 |
|
|
|
66,636 |
|
|
|
|
|
|
|
185,281 |
|
|
|
115,338 |
|
|
|
|
|
|
|
235,470 |
|
|
|
149,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
16,173 |
|
|
|
15,884 |
|
|
|
4,070 |
|
|
|
2,230 |
|
|
|
2,230 |
|
|
|
268 |
|
|
|
2,283 |
|
|
|
1,701 |
|
|
|
15 |
|
Commercial construction |
|
|
17,850 |
|
|
|
17,535 |
|
|
|
4,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,115 |
|
|
|
2,115 |
|
|
|
578 |
|
Commercial (commercial and industrial) |
|
|
54,259 |
|
|
|
52,385 |
|
|
|
17,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
88,282 |
|
|
|
85,804 |
|
|
|
25,175 |
|
|
|
2,230 |
|
|
|
2,230 |
|
|
|
268 |
|
|
|
4,398 |
|
|
|
3,816 |
|
|
|
593 |
|
Residential construction |
|
|
28,428 |
|
|
|
27,768 |
|
|
|
7,267 |
|
|
|
14,480 |
|
|
|
4,908 |
|
|
|
644 |
|
|
|
4,500 |
|
|
|
2,784 |
|
|
|
653 |
|
Residential mortgage |
|
|
2,455 |
|
|
|
2,455 |
|
|
|
1,062 |
|
|
|
500 |
|
|
|
500 |
|
|
|
137 |
|
|
|
511 |
|
|
|
511 |
|
|
|
20 |
|
Consumer installment |
|
|
67 |
|
|
|
67 |
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total with an allowance recorded |
|
|
119,232 |
|
|
|
116,094 |
|
|
|
33,541 |
|
|
|
17,210 |
|
|
|
7,638 |
|
|
|
1,049 |
|
|
|
9,409 |
|
|
|
7,111 |
|
|
|
1,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
210,744 |
|
|
$ |
182,730 |
|
|
$ |
33,541 |
|
|
$ |
202,491 |
|
|
$ |
122,976 |
|
|
$ |
1,049 |
|
|
$ |
244,879 |
|
|
$ |
156,976 |
|
|
$ |
1,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
There were no loans more than 90 days past due and still accruing interest at September 30,
2011, December 31, 2010 or September 30, 2010. Nonaccrual loans at September 30, 2011, December
31, 2010 and September 30, 2010 were $144 million, $179 million and
$218 million, respectively. Nonaccrual loans include both smaller balance homogeneous loans that
are collectively evaluated for impairment and individually evaluated impaired loans with larger
balances.
The following table presents the recorded investment (unpaid principal less amounts charged-off) in
nonaccrual loans by loan class as of September 30, 2011, December 31, 2010 and September 30, 2010
(in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual Loans |
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2010 |
|
|
Commercial (secured by real estate) |
|
$ |
21,998 |
|
|
$ |
44,927 |
|
|
$ |
53,646 |
|
Commercial construction |
|
|
11,370 |
|
|
|
21,374 |
|
|
|
17,279 |
|
Commercial (commercial and industrial) |
|
|
53,009 |
|
|
|
5,611 |
|
|
|
7,670 |
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
86,377 |
|
|
|
71,912 |
|
|
|
78,595 |
|
Residential construction |
|
|
34,472 |
|
|
|
54,505 |
|
|
|
79,321 |
|
Residential mortgage |
|
|
22,671 |
|
|
|
51,083 |
|
|
|
58,107 |
|
Consumer installment |
|
|
964 |
|
|
|
1,594 |
|
|
|
1,743 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
144,484 |
|
|
$ |
179,094 |
|
|
$ |
217,766 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as a percentage of unpaid
principal |
|
|
77.8% |
(1) |
|
|
67.2 |
% |
|
|
70.0 |
% |
|
|
|
(1) |
|
Excluding single loan relationship with $25 million special allowance
classified as nonaccrual in the third quarter, the ratio is 62.2%. |
The following table presents the aging of the recorded investment in past due loans as of September
30, 2011, December 31, 2010 and September 30, 2010 by class of loans (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Than 90 |
|
|
|
|
|
|
|
|
|
|
|
|
30 - 59 Days |
|
|
60 - 89 Days |
|
|
Days Past |
|
|
Total Past |
|
|
Loans Not |
|
|
|
|
|
|
Past Due |
|
|
Past Due |
|
|
Due |
|
|
Due |
|
|
Past Due |
|
|
Total |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
$ |
4,587 |
|
|
$ |
4,730 |
|
|
$ |
10,594 |
|
|
$ |
19,911 |
|
|
$ |
1,751,190 |
|
|
$ |
1,771,101 |
|
Commercial construction |
|
|
149 |
|
|
|
173 |
|
|
|
2,107 |
|
|
|
2,429 |
|
|
|
166,102 |
|
|
|
168,531 |
|
Commercial (commercial and industrial) |
|
|
1,141 |
|
|
|
1,507 |
|
|
|
691 |
|
|
|
3,339 |
|
|
|
425,704 |
|
|
|
429,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
5,877 |
|
|
|
6,410 |
|
|
|
13,392 |
|
|
|
25,679 |
|
|
|
2,342,996 |
|
|
|
2,368,675 |
|
Residential construction |
|
|
2,685 |
|
|
|
2,403 |
|
|
|
14,546 |
|
|
|
19,634 |
|
|
|
454,918 |
|
|
|
474,552 |
|
Residential mortgage |
|
|
13,979 |
|
|
|
3,308 |
|
|
|
12,471 |
|
|
|
29,758 |
|
|
|
1,119,920 |
|
|
|
1,149,678 |
|
Consumer installment |
|
|
1,531 |
|
|
|
404 |
|
|
|
291 |
|
|
|
2,226 |
|
|
|
114,744 |
|
|
|
116,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
24,072 |
|
|
$ |
12,525 |
|
|
$ |
40,700 |
|
|
$ |
77,297 |
|
|
$ |
4,032,578 |
|
|
$ |
4,109,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
$ |
10,697 |
|
|
$ |
3,672 |
|
|
$ |
19,457 |
|
|
$ |
33,826 |
|
|
$ |
1,727,598 |
|
|
$ |
1,761,424 |
|
Commercial construction |
|
|
4,616 |
|
|
|
2,917 |
|
|
|
9,189 |
|
|
|
16,722 |
|
|
|
279,860 |
|
|
|
296,582 |
|
Commercial (commercial and industrial) |
|
|
2,016 |
|
|
|
2,620 |
|
|
|
3,092 |
|
|
|
7,728 |
|
|
|
433,790 |
|
|
|
441,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
17,329 |
|
|
|
9,209 |
|
|
|
31,738 |
|
|
|
58,276 |
|
|
|
2,441,248 |
|
|
|
2,499,524 |
|
Residential construction |
|
|
13,599 |
|
|
|
5,158 |
|
|
|
34,673 |
|
|
|
53,430 |
|
|
|
641,736 |
|
|
|
695,166 |
|
Residential mortgage |
|
|
24,375 |
|
|
|
7,780 |
|
|
|
38,209 |
|
|
|
70,364 |
|
|
|
1,208,416 |
|
|
|
1,278,780 |
|
Consumer installment |
|
|
2,104 |
|
|
|
462 |
|
|
|
808 |
|
|
|
3,374 |
|
|
|
127,282 |
|
|
|
130,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
57,407 |
|
|
$ |
22,609 |
|
|
$ |
105,428 |
|
|
$ |
185,444 |
|
|
$ |
4,418,682 |
|
|
$ |
4,604,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
$ |
11,121 |
|
|
$ |
7,870 |
|
|
$ |
34,918 |
|
|
$ |
53,909 |
|
|
$ |
1,727,362 |
|
|
$ |
1,781,271 |
|
Commercial construction |
|
|
3,399 |
|
|
|
2,009 |
|
|
|
9,310 |
|
|
|
14,718 |
|
|
|
294,801 |
|
|
|
309,519 |
|
Commercial (commercial and industrial) |
|
|
1,941 |
|
|
|
1,166 |
|
|
|
4,824 |
|
|
|
7,931 |
|
|
|
448,437 |
|
|
|
456,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
16,461 |
|
|
|
11,045 |
|
|
|
49,052 |
|
|
|
76,558 |
|
|
|
2,470,600 |
|
|
|
2,547,158 |
|
Residential construction |
|
|
13,025 |
|
|
|
25,330 |
|
|
|
46,626 |
|
|
|
84,981 |
|
|
|
678,443 |
|
|
|
763,424 |
|
Residential mortgage |
|
|
24,911 |
|
|
|
9,262 |
|
|
|
40,155 |
|
|
|
74,328 |
|
|
|
1,241,666 |
|
|
|
1,315,994 |
|
Consumer installment |
|
|
1,785 |
|
|
|
614 |
|
|
|
861 |
|
|
|
3,260 |
|
|
|
129,668 |
|
|
|
132,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
56,182 |
|
|
$ |
46,251 |
|
|
$ |
136,694 |
|
|
$ |
239,127 |
|
|
$ |
4,520,377 |
|
|
$ |
4,759,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As of September 30, 2011 and December 31, 2010, $7.75 million and $173,000 of specific
reserves were allocated to customers whose loan terms have been modified in troubled debt
restructurings. There were no specific reserves established for loans considered to be troubled
debt restructurings at September 30, 2010. United committed to lend additional amounts totaling up
to $1.06 million, $1.17 million, and $256,000 as of September 30, 2011 and December 31, 2010, and
September 30, 2010 respectively, to customers with outstanding loans that are classified as
troubled debt restructurings.
The following table presents additional information on troubled debt restructurings including the
number of loan contracts restructured and the pre and post modification recorded investment.
(dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre- |
|
|
Post- |
|
|
|
|
|
|
|
Modification |
|
|
Modification |
|
|
|
|
|
|
|
Outstanding |
|
|
Outstanding |
|
|
|
Number of |
|
|
Recorded |
|
|
Recorded |
|
|
|
Contracts |
|
|
Investment |
|
|
Investment |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
31 |
|
|
$ |
41,177 |
|
|
$ |
38,177 |
|
Commercial construction |
|
|
7 |
|
|
|
14,123 |
|
|
|
14,123 |
|
Commercial (commercial and
industrial) |
|
|
7 |
|
|
|
304 |
|
|
|
304 |
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
45 |
|
|
|
55,604 |
|
|
|
52,604 |
|
Residential construction |
|
|
46 |
|
|
|
21,369 |
|
|
|
20,374 |
|
Residential mortgage |
|
|
16 |
|
|
|
2,792 |
|
|
|
2,635 |
|
Consumer installment |
|
|
3 |
|
|
|
95 |
|
|
|
95 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
110 |
|
|
$ |
79,860 |
|
|
$ |
75,708 |
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
41 |
|
|
$ |
40,649 |
|
|
$ |
36,759 |
|
Commercial construction |
|
|
16 |
|
|
|
37,980 |
|
|
|
37,067 |
|
Commercial (commercial and
industrial) |
|
|
7 |
|
|
|
645 |
|
|
|
364 |
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
64 |
|
|
|
79,274 |
|
|
|
74,190 |
|
Residential construction |
|
|
63 |
|
|
|
22,012 |
|
|
|
20,782 |
|
Residential mortgage |
|
|
43 |
|
|
|
6,574 |
|
|
|
6,285 |
|
Consumer installment |
|
|
7 |
|
|
|
124 |
|
|
|
124 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
177 |
|
|
$ |
107,984 |
|
|
$ |
101,381 |
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
40 |
|
|
$ |
31,142 |
|
|
$ |
27,145 |
|
Commercial construction |
|
|
10 |
|
|
|
11,499 |
|
|
|
10,587 |
|
Commercial (commercial and
industrial) |
|
|
7 |
|
|
|
193 |
|
|
|
193 |
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
57 |
|
|
|
42,834 |
|
|
|
37,925 |
|
Residential construction |
|
|
57 |
|
|
|
22,640 |
|
|
|
20,954 |
|
Residential mortgage |
|
|
38 |
|
|
|
7,016 |
|
|
|
6,492 |
|
Consumer installment |
|
|
5 |
|
|
|
944 |
|
|
|
944 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
157 |
|
|
$ |
73,434 |
|
|
$ |
66,315 |
|
|
|
|
|
|
|
|
|
|
|
15
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents the number of contracts and the recorded investment for those
trouble debt restructurings that have subsequently defaulted which we define as 90 days or more
past due (dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings That Have Subsequently Defaulted |
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2011 |
|
|
September 30, 2011 |
|
|
|
Number of |
|
|
Recorded |
|
|
Number of |
|
|
Recorded |
|
|
|
Contracts |
|
|
Investment |
|
|
Contracts |
|
|
Investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real estate) |
|
|
|
|
|
$ |
|
|
|
|
3 |
|
|
$ |
1,337 |
|
Commercial construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (commercial and
industrial) |
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
1,381 |
|
Residential construction |
|
|
4 |
|
|
|
679 |
|
|
|
7 |
|
|
|
1,242 |
|
Residential mortgage |
|
|
1 |
|
|
|
56 |
|
|
|
2 |
|
|
|
402 |
|
Consumer installment |
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
5 |
|
|
$ |
735 |
|
|
|
14 |
|
|
$ |
3,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Ratings
United categorizes loans into risk categories based on relevant information about the ability of
borrowers to service their debt such as: current financial information, historical payment
experience, credit documentation, public information, current industry and economic trends, among
other factors. United analyzes loans individually by classifying the loans as to credit risk.
This analysis is performed on a continuous basis. United uses the following definitions for its
risk ratings:
Watch. Loans in this category are presently protected from apparent loss; however weaknesses exist
that could cause future impairment, including the deterioration of financial ratios, past due
status and questionable management capabilities. These loans require more than the ordinary amount
of supervision. Collateral values generally afford adequate coverage, but may not be immediately
marketable.
Substandard. These loans are inadequately protected by the current net worth and paying capacity
of the obligor or by the collateral pledged. Specific and well-defined weaknesses exist that may
include poor liquidity and deterioration of financial ratios. The loan may be past due and related
deposit accounts experiencing overdrafts. There is the distinct possibility that the Company will
sustain some loss if deficiencies are not corrected. Immediate corrective action is necessary.
Doubtful. Specific weaknesses characterized as Substandard that are severe enough to make
collection in full highly questionable and improbable. There is no reliable secondary source of
full repayment.
Loss. Loans categorized as Loss have the same characteristics as Doubtful however probability of
loss is certain. Loans classified as Loss are charged-off.
Loans not meeting the criteria above that are analyzed individually as part of the above described
process are considered to be pass rated loans. Loans listed as not rated are generally deposit
account overdrafts that have not been assigned a grade.
16
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As of September 30, 2011, December 31, 2010 and September 30, 2010, and based on the most recent
analysis performed, the risk category of loans by class of loans is as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doubtful / |
|
|
|
|
|
|
|
|
|
Pass |
|
|
Watch |
|
|
Substandard |
|
|
Loss |
|
|
Not Rated |
|
|
Total |
|
As of September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real
estate) |
|
$ |
1,520,604 |
|
|
$ |
94,147 |
|
|
$ |
156,350 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,771,101 |
|
Commercial construction |
|
|
115,021 |
|
|
|
15,611 |
|
|
|
37,899 |
|
|
|
|
|
|
|
|
|
|
|
168,531 |
|
Commercial (commercial and
industrial) |
|
|
337,796 |
|
|
|
6,986 |
|
|
|
83,381 |
|
|
|
|
|
|
|
880 |
|
|
|
429,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
1,973,421 |
|
|
|
116,744 |
|
|
|
277,630 |
|
|
|
|
|
|
|
880 |
|
|
|
2,368,675 |
|
Residential construction |
|
|
320,567 |
|
|
|
43,340 |
|
|
|
110,645 |
|
|
|
|
|
|
|
|
|
|
|
474,552 |
|
Residential mortgage |
|
|
1,012,423 |
|
|
|
37,892 |
|
|
|
99,363 |
|
|
|
|
|
|
|
|
|
|
|
1,149,678 |
|
Consumer installment |
|
|
112,457 |
|
|
|
847 |
|
|
|
3,666 |
|
|
|
|
|
|
|
|
|
|
|
116,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
3,418,868 |
|
|
$ |
198,823 |
|
|
$ |
491,304 |
|
|
$ |
|
|
|
$ |
880 |
|
|
$ |
4,109,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real
estate) |
|
$ |
1,476,974 |
|
|
$ |
82,762 |
|
|
$ |
201,688 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,761,424 |
|
Commercial construction |
|
|
174,049 |
|
|
|
10,413 |
|
|
|
112,120 |
|
|
|
|
|
|
|
|
|
|
|
296,582 |
|
Commercial (commercial and
industrial) |
|
|
402,969 |
|
|
|
15,153 |
|
|
|
22,379 |
|
|
|
|
|
|
|
1,017 |
|
|
|
441,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
2,053,992 |
|
|
|
108,328 |
|
|
|
336,187 |
|
|
|
|
|
|
|
1,017 |
|
|
|
2,499,524 |
|
Residential construction |
|
|
398,926 |
|
|
|
82,973 |
|
|
|
213,267 |
|
|
|
|
|
|
|
|
|
|
|
695,166 |
|
Residential mortgage |
|
|
1,103,487 |
|
|
|
38,378 |
|
|
|
136,915 |
|
|
|
|
|
|
|
|
|
|
|
1,278,780 |
|
Consumer installment |
|
|
125,134 |
|
|
|
650 |
|
|
|
4,872 |
|
|
|
|
|
|
|
|
|
|
|
130,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
3,681,539 |
|
|
$ |
230,329 |
|
|
$ |
691,241 |
|
|
$ |
|
|
|
$ |
1,017 |
|
|
$ |
4,604,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (secured by real
estate) |
|
$ |
1,487,855 |
|
|
$ |
82,530 |
|
|
$ |
210,886 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,781,271 |
|
Commercial construction |
|
|
176,933 |
|
|
|
12,715 |
|
|
|
119,871 |
|
|
|
|
|
|
|
|
|
|
|
309,519 |
|
Commercial (commercial and
industrial) |
|
|
375,433 |
|
|
|
49,954 |
|
|
|
29,921 |
|
|
|
|
|
|
|
1,060 |
|
|
|
456,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
2,040,221 |
|
|
|
145,199 |
|
|
|
360,678 |
|
|
|
|
|
|
|
1,060 |
|
|
|
2,547,158 |
|
Residential construction |
|
|
418,571 |
|
|
|
88,156 |
|
|
|
256,697 |
|
|
|
|
|
|
|
|
|
|
|
763,424 |
|
Residential mortgage |
|
|
1,125,651 |
|
|
|
45,993 |
|
|
|
144,350 |
|
|
|
|
|
|
|
|
|
|
|
1,315,994 |
|
Consumer installment |
|
|
126,102 |
|
|
|
878 |
|
|
|
5,948 |
|
|
|
|
|
|
|
|
|
|
|
132,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
3,710,545 |
|
|
$ |
280,226 |
|
|
$ |
767,673 |
|
|
$ |
|
|
|
$ |
1,060 |
|
|
$ |
4,759,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 6 Foreclosed Property
Major classifications of foreclosed properties at September 30, 2011, December 31, 2010 and
September 30, 2010 are summarized as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2010 |
|
|
Commercial real estate |
|
$ |
11,873 |
|
|
$ |
25,893 |
|
|
$ |
16,557 |
|
Commercial construction |
|
|
5,862 |
|
|
|
17,808 |
|
|
|
15,679 |
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
17,735 |
|
|
|
43,701 |
|
|
|
32,236 |
|
Residential construction |
|
|
42,295 |
|
|
|
91,385 |
|
|
|
82,538 |
|
Residential mortgage |
|
|
9,397 |
|
|
|
23,687 |
|
|
|
27,482 |
|
|
|
|
|
|
|
|
|
|
|
Total foreclosed property |
|
|
69,427 |
|
|
|
158,773 |
|
|
|
142,256 |
|
Less valuation allowance |
|
|
25,164 |
|
|
|
16,565 |
|
|
|
12,292 |
|
|
|
|
|
|
|
|
|
|
|
Foreclosed property, net |
|
$ |
44,263 |
|
|
$ |
142,208 |
|
|
$ |
129,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as a percentage
of original loan unpaid
principal |
|
|
33.4 |
% |
|
|
64.4 |
% |
|
|
65.9 |
% |
17
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Activity in the valuation allowance for foreclosed property is presented in the following
table (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
$ |
30,386 |
|
|
$ |
8,572 |
|
|
$ |
16,565 |
|
|
$ |
7,433 |
|
Additions charged to expense |
|
|
1,772 |
|
|
|
7,051 |
|
|
|
53,475 |
|
|
|
17,724 |
|
Direct write downs |
|
|
(6,994 |
) |
|
|
(3,331 |
) |
|
|
(44,876 |
) |
|
|
(12,865 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
25,164 |
|
|
$ |
12,292 |
|
|
$ |
25,164 |
|
|
$ |
12,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses related to foreclosed assets include (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (gain) loss on sales |
|
$ |
(804 |
) |
|
$ |
7,137 |
|
|
$ |
7,998 |
|
|
$ |
15,753 |
|
Provision for unrealized losses |
|
|
1,772 |
|
|
|
7,051 |
|
|
|
53,475 |
|
|
|
17,724 |
|
Operating expenses, net of rental
income |
|
|
1,845 |
|
|
|
5,564 |
|
|
|
8,130 |
|
|
|
11,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total foreclosed property expense |
|
$ |
2,813 |
|
|
$ |
19,752 |
|
|
$ |
69,603 |
|
|
$ |
45,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 7 Earnings Per Share
United is required to report on the face of the consolidated statement of operations, earnings
(loss) per common share with and without the dilutive effects of potential common stock issuances
from instruments such as options, convertible securities and warrants. Basic earnings per common
share is based on the weighted average number of common shares outstanding during the period while
the effects of potential common shares outstanding during the period are included in diluted
earnings per common share. During the three and nine months ended September 30, 2011 and 2010,
United accrued dividends on preferred stock, including accretion of discounts, as shown in the
following table (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A - 6% fixed |
|
$ |
3 |
|
|
$ |
3 |
|
|
$ |
10 |
|
|
$ |
10 |
|
Series B - 5% fixed until December 6, 2013, 9%
thereafter |
|
|
2,598 |
|
|
|
2,578 |
|
|
|
7,798 |
|
|
|
7,720 |
|
Series D - LIBOR plus 9.6875%, resets quarterly |
|
|
418 |
|
|
|
|
|
|
|
1,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total preferred stock dividends |
|
$ |
3,019 |
|
|
$ |
2,581 |
|
|
$ |
8,813 |
|
|
$ |
7,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All preferred stock dividends are payable quarterly.
Series B preferred stock was issued at a discount. Dividend amounts shown include discount
accretion for each period.
There is no dilution from potentially dilutive securities for the three and nine months ended
September 30, 2011 and the three and nine months ended September 30, 2010, due to the antidilutive
effect of the net loss for those periods.
18
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table sets forth the computation of basic and diluted loss per share for the three
and nine months ended September 30, 2011 and 2010 (in thousands, except per share data).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
Sepbember 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to common
shareholders |
|
$ |
(9,221 |
) |
|
$ |
(238,996 |
) |
|
$ |
(149,884 |
) |
|
$ |
(336,970 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
57,599 |
|
|
|
18,936 |
|
|
|
33,973 |
|
|
|
18,905 |
|
Effect of dilutive securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
57,599 |
|
|
|
18,936 |
|
|
|
33,973 |
|
|
|
18,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(.16 |
) |
|
$ |
(12.62 |
) |
|
$ |
(4.41 |
) |
|
$ |
(17.82 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(.16 |
) |
|
$ |
(12.62 |
) |
|
$ |
(4.41 |
) |
|
$ |
(17.82 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2011, United had a number of potentially dilutive securities outstanding
including a warrant to purchase 219,909 common shares at $61.40 per share issued to the U.S.
Treasury in connection with the issuance of Uniteds Series B preferred stock; 129,670 shares
issuable upon exercise of warrants attached to trust preferred securities with an exercise price of
$100 per share; 585,829 shares issuable upon exercise of stock options granted to employees with a
weighted average exercise price of $94.33; 404,644 shares issuable upon completion of vesting of
restricted stock awards; 1,411,765 shares issuable upon exercise of warrants exercisable at $21.25
per share granted to Fletcher International in connection with a 2010 asset purchase and sale
agreement; 2,476,191 shares issuable upon conversion of preferred stock if Fletcher International
exercises its option to purchase $65 million in convertible preferred stock, convertible at $26.25
per share; 1,162,791 shares issuable upon exercise of warrants, exercisable at $30.10 per share to
be granted to Fletcher International upon exercise of its option to acquire preferred stock; and
1,551,126 shares issuable upon exercise of warrants owned by Elm Ridge Off Shore Fund and Elm Ridge
Value Fund, exercisable at $12.50 per share.
Note 8 Derivatives and Hedging Activities
Risk Management Objective of Using Derivatives
United is exposed to certain risks arising from both its business operations and economic
conditions. United principally manages its exposures to a wide variety of business and operational
risks through management of its core business activities. United manages interest rate risk
primarily by managing the amount, sources, and duration of its investment securities portfolio and
debt funding and through the use of derivative financial instruments. Specifically, United enters
into derivative financial instruments to manage exposures that arise from business activities that
result in the receipt or payment of future known and uncertain cash amounts, the value of which are
determined by interest rates. Uniteds derivative financial instruments are used to manage
differences in the amount, timing, and duration of Uniteds known or expected cash receipts and its
known or expected cash payments principally related to Uniteds loans and wholesale borrowings.
As of September 30, 2011, December 31, 2010 and September 30, 2010 United had no active derivative
instruments outstanding.
Cash Flow Hedges of Interest Rate Risk
Uniteds objectives in using interest rate derivatives are to add stability to net interest revenue
and to manage its exposure to interest rate movements. To accomplish this objective, United
primarily uses interest rate swaps as part of its interest rate risk management strategy. For
Uniteds variable-rate loans, interest rate swaps designated as cash flow hedges involve the
receipt of fixed-rate amounts from a counterparty in exchange for United making variable-rate
payments over the life of the agreements without exchange of the underlying notional amount.
Interest rate floors designated as cash flow hedges involve the receipt of variable-rate amounts
from a counterparty if interest rates fall below the strike rate on the contract in exchange for an
up front premium. United had no active derivative contracts outstanding at September 30, 2011,
December 31, 2010 or September 30, 2010 that were designated as cash flow hedges of interest rate
risk however, United had unrecognized gains from terminated derivative contracts that are being
amortized, straight line, over the original instruments remaining contractual terms.
19
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The effective portion of changes in the fair value of derivatives designated, and that qualify as
cash flow hedges is recorded in accumulated other comprehensive income and is subsequently
reclassified into earnings in the period that the hedged forecasted transaction affects earnings.
Such derivatives were originally used to hedge the variable cash flows associated with existing
prime-based, variable-rate loans. The ineffective portion of the change in fair value of the
derivatives is recognized directly in earnings. During the three and nine months ended September
30, 2011, $575,000 and $4.69 million, respectively, in hedge ineffectiveness was
recognized in other fee revenue. During the three and nine months ended September 30, 2010,
$327,000 and $970,000, respectively, in hedge ineffectiveness was recognized in other fee revenue.
Amounts reported in accumulated other comprehensive income related to derivatives will be
reclassified to interest revenue as interest payments are received on Uniteds prime-based,
variable-rate loans. At September 30, 2011, the amount included in other comprehensive income
represents deferred gains from terminated cash flow hedges where the forecasted hedging transaction
is expected to remain effective over the remaining unexpired term of the original contract. Such
gains are being deferred and recognized over the remaining life of the contract on a straight line
basis. During the next twelve months, United estimates that an additional $5.33 million of the
deferred gains on terminated cash flow hedging positions will be reclassified as an increase to
interest revenue.
Fair Value Hedges of Interest Rate Risk
United is exposed to changes in the fair value of certain of its fixed rate obligations due to
changes in LIBOR, a benchmark interest rate. United uses interest rate swaps to manage its exposure
to changes in fair value on these instruments attributable to changes in the benchmark interest
rate. Interest rate swaps designated as fair value hedges involve the receipt of fixed-rate amounts
from a counterparty in exchange for United making variable rate payments over the life of the
agreements without the exchange of the underlying notional amount. As of September 30, 2011,
December 31, 2010 and September 30, 2010, United had no active derivatives designated as fair value
hedges of interest rate risk.
For derivatives designated and that qualify as fair value hedges, the gain or loss on the
derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged
risk are recognized in earnings. United includes the gain or loss on the hedged items in the same
line item as the offsetting loss or gain on the related derivatives. During the three and nine
months ended September 30, 2010, United recognized net gains of $9,000 and $215,000, respectively,
related to ineffectiveness of the fair value hedging relationships. There were no active fair
value hedges during the first nine months of 2011.
Tabular Disclosure of the Effect of Derivative Instruments on the Income Statement
The tables below present the effect of Uniteds derivative financial instruments on the
consolidated statement of operations for the three and nine months ended September 30, 2011 and
2010.
Derivatives in Fair Value Hedging Relationships (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain (Loss) |
|
Amount of Gain (Loss) Recognized in |
|
|
Amount of Gain (Loss) Recognized in |
|
Recognized in Income |
|
Income on Derivative |
|
|
Income on Hedged Item |
|
on Derivative |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other fee revenue |
|
$ |
|
|
|
$ |
(1,167 |
) |
|
$ |
|
|
|
$ |
1,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other fee revenue |
|
$ |
|
|
|
$ |
(3,760 |
) |
|
$ |
|
|
|
$ |
3,975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Derivatives in Cash Flow Hedging Relationships (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain (Loss) |
|
|
|
|
|
|
Recognized in Other |
|
|
|
|
|
|
Comprehensive Income on |
|
|
Gain (Loss) Reclassified from Accumulated Other |
|
|
|
Derivative (Effective Portion) |
|
|
Comprehensive Income into Income (Effective Portion) |
|
|
|
2011 |
|
|
2010 |
|
|
Location |
|
2011 |
|
|
2010 |
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue |
|
$ |
2,373 |
|
|
$ |
3,349 |
|
|
|
|
|
|
|
|
|
|
|
Other income |
|
|
575 |
|
|
|
327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate
products |
|
$ |
|
|
|
$ |
|
|
|
Total |
|
$ |
2,948 |
|
|
$ |
3,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue |
|
$ |
7,885 |
|
|
$ |
14,283 |
|
|
|
|
|
|
|
|
|
|
|
Other income |
|
|
4,687 |
|
|
|
970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate
products |
|
$ |
|
|
|
$ |
2,314 |
|
|
Total |
|
$ |
12,572 |
|
|
$ |
15,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit-risk-related Contingent Features
United manages its credit exposure on derivatives transactions by entering into a bi-lateral credit
support agreement with each counterparty. The credit support agreements require collateralization
of exposures beyond specified minimum threshold amounts. The details of these agreements,
including the minimum thresholds, vary by counterparty. At September 30, 2011, United had no
active derivative positions and therefore no credit support agreements remained in effect.
Note 9 Stock-Based Compensation
United has an equity compensation plan that allows for grants of incentive stock options,
nonqualified stock options, restricted stock awards (also referred to as nonvested stock awards),
stock awards, performance share awards or stock appreciation rights. Options granted under the
plan can have an exercise price no less than the fair market value of the underlying stock at the
date of grant. The general terms of the plan include a vesting period (usually four years) with an
exercisable period not to exceed ten years. Certain option and restricted stock awards provide for
accelerated vesting if there is a change in control (as defined in the plan). As of September 30,
2011, 328,505 additional awards could be granted under the plan, subject to shareholder approval of
a 612,488 increase in shares available under the plan. Through September 30, 2011, incentive stock
options, nonqualified stock options, restricted stock awards and units and base salary stock grants
had been granted under the plan.
The following table shows stock option activity for the first nine months of 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
Remaining |
|
|
Aggregate |
|
|
|
|
|
|
|
Average Exercise |
|
|
Contractual |
|
|
Intrinisic |
|
Options |
|
Shares |
|
|
Price |
|
|
Term (Years) |
|
|
Value ($000) |
|
|
Outstanding at
December 31, 2010 |
|
|
678,313 |
|
|
$ |
92.99 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
10,000 |
|
|
|
11.20 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(6,527 |
) |
|
|
42.59 |
|
|
|
|
|
|
|
|
|
Expired |
|
|
(95,957 |
) |
|
|
79.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
September 30, 2011 |
|
|
585,829 |
|
|
|
94.33 |
|
|
|
4.4 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at
September 30, 2011 |
|
|
518,815 |
|
|
|
100.63 |
|
|
|
4.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The fair value of each option is estimated on the date of grant using the Black-Scholes model.
Because Uniteds option plan has not been in place long enough to gather sufficient information
about exercise patterns to establish an expected life, United uses the formula provided by the SEC
in Staff Accounting Bulletin (SAB) No. 107 to determine the expected life of options.
The weighted average assumptions used to determine the fair value of stock options are presented in
the table below.
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
Expected volatility |
|
|
33.00 |
% |
|
|
52.36 |
% |
Expected dividend yield |
|
|
0.00 |
% |
|
|
0.00 |
% |
Expected life (in years) |
|
|
5.00 |
|
|
|
6.15 |
|
Risk-free rate |
|
|
2.05 |
% |
|
|
3.10 |
% |
Compensation expense relating to stock options of $651,000 and $1.55 million was included in
earnings for the nine months ended September 30, 2011 and 2010, respectively. Deferred tax
benefits of $253,000 and $603,000, respectively, were included in the determination of income tax
benefit for the nine month periods ended September 30, 2011 and 2010. The amount of compensation
expense for both periods was determined based on the fair value of the options at the time of
grant, multiplied by the number of options granted that are expected to vest, which was then
amortized over the vesting period. The forfeiture rate for options is estimated to be
approximately 3% per year. No options were exercised during the first nine months of 2011 or 2010.
The table below presents the activity in restricted stock awards for the first nine months of 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
Average Grant- |
|
Restricted Stock |
|
Shares |
|
|
Date Fair Value |
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2010 |
|
|
23,214 |
|
|
$ |
59.67 |
|
Granted |
|
|
394,519 |
|
|
|
10.26 |
|
Vested |
|
|
(13,089 |
) |
|
|
34.53 |
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2011 |
|
|
404,644 |
|
|
|
12.31 |
|
|
|
|
|
|
|
|
|
Compensation expense for restricted stock is based on the fair value of restricted stock
awards at the time of grant, which is equal to the value of Uniteds common stock on the date of
grant. The value of restricted stock grants that are expected to vest is amortized into expense
over the vesting period. For the nine months ended September 30, 2011 and 2010, compensation
expense of $779,000 and $360,000, respectively, was recognized related to restricted stock awards.
The total intrinsic value of the restricted stock was $3.44 million at September 30, 2011.
As of September 30, 2011, there was $4.70 million of unrecognized compensation cost related to
non-vested stock options and restricted stock awards granted under the plan. That cost is expected
to be recognized over a weighted-average period of 2.4 years. The aggregate grant date fair value
of options and restricted stock awards that vested during the nine months ended September 30, 2011,
was $2.05 million.
Note 10 Common and Preferred Stock Issued / Common Stock Issuable
United sponsors a Dividend Reinvestment and Share Purchase Plan (DRIP) that allows participants
who already own Uniteds common stock to purchase additional shares directly from the company. The
DRIP also allows participants to automatically reinvest their quarterly dividends in additional
shares of common stock without a commission. Uniteds 401(k) retirement plan regularly purchases
shares of Uniteds common stock directly from United. In addition, United has an Employee Stock
Purchase Program (ESPP) that allows eligible employees to purchase shares of common stock at a 5%
discount, with no commission charges. For the nine months ended September 30, 2011 and 2010,
United issued 113,787 and 72,281 shares, respectively, and increased capital by $1.10 million and
$1.40 million, respectively, through these programs. The DRIP program has been suspended until
2012 when United expects to regain its S-3 filing status.
22
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
United offers its common stock as an investment option in its deferred compensation plan. The
common stock component of the deferred compensation plan is accounted for as an equity instrument
and is reflected in the consolidated financial statements as common stock issuable. At September
30, 2011 and 2010, 88,501 and 61,119 shares, respectively, were issuable under the deferred
compensation plan.
On February 22, 2011, United entered into a share exchange agreement (the Share Exchange
Agreement) with Elm Ridge Offshore Master Fund, Ltd. and Elm Ridge Value Partners, L.P.
(collectively referred to as Elm Ridge Parties). Under the Share Exchange Agreement, the Elm
Ridge Parties agreed to transfer to the Company 1,551,126 shares of the Companys common stock in
exchange for 16,613 shares of the Companys cumulative perpetual preferred stock, Series D, and
warrants to purchase 1,551,126 common shares with an exercise price of $12.50 per share that
expires on August 22, 2013. This exchange transaction did not result in a net increase or decrease
to total shareholders equity for the nine months ended September 30, 2011.
During the first quarter of 2011, United entered into investment agreements (the Investment
Agreements) with Corsair Georgia, L.P. (Corsair) and a group of institutional investors (the
Additional Investors). United issued 3,467,699 of the Companys common stock for $9.50 per
share, 195,872 shares of mandatorily convertible cumulative non-voting perpetual preferred stock,
Series F (the Series F Preferred Stock), and 151,185 shares of mandatorily convertible cumulative
non-voting perpetual preferred stock, Series G (the Series G Preferred Stock). Under the terms of
the Investment Agreements and following receipt of required shareholder approvals which were
received on June 16, 2011, at Uniteds annual shareholders meeting, the Series F Preferred Stock
converted into 20,618,156 shares of voting common stock and the Series G Preferred Stock converted
into 15,914,209 shares of non-voting common stock. This private placement transaction resulted in
an increase to shareholders equity of $362 million, net of $18.4 million
in issuance costs. Following conversion of the convertible preferred stock, Corsair owned
approximately 22.5% of Uniteds total outstanding common stock. The Additional Investors owned
approximately 47.2% of Uniteds total outstanding common stock.
Note 11 Reclassifications and Reverse Stock Split
Certain 2010 amounts have been reclassified to conform to the 2011 presentation. On June 17, 2011,
United completed a 1-for-5 reverse stock split, whereby each 5 shares of Uniteds common stock was
reclassified into one share of common stock, and each 5 shares of Uniteds non-voting common stock
was reclassified into one share of non-voting common stock. All share and per share amounts for
all periods presented have been adjusted to reflect the reverse split as though it had occurred
prior to the earliest period presented.
Note 12 Discontinued Operations
On March 31, 2010, United completed the sale of its consulting subsidiary, Brintech, Inc.
(Brintech). The sales price was $2.9 million with United covering certain costs related to the
sale transaction resulting in a net, pre-tax gain of $2.1 million. As a result of the sale,
Brintech is presented in the consolidated financial statements as a discontinued operation with all
revenue and expenses related to the sold operations deconsolidated from the consolidated statement
of operations for all periods presented. The net results of operations from Brintech are reported
on a separate line on the consolidated statement of operations titled Loss from discontinued
operations, net of income taxes. The gain from the sale, net of income taxes and selling costs,
is presented on a separate line titled Gain from sale of subsidiary, net of income taxes and
selling costs.
Note 13 Transaction with Fletcher International
On April 1, 2010, United entered into a securities purchase agreement with Fletcher International,
Ltd. and the Bank entered into an asset purchase and sale agreement with Fletcher International,
Inc. and certain affiliates thereof. Under the terms of the agreements, the Bank sold $103 million
in nonperforming commercial and residential mortgage loans and foreclosed properties to Fletchers
affiliates with a nominal aggregate sales price equal to the Banks carrying amount. The
nonperforming assets sale transaction closed on April 30, 2010. The consideration for the sale
consisted of $20.6 million in cash and a loan for $82.4 million. Fletcher formed six affiliated
LLCs to purchase the nonperforming assets from United. A separate loan was made to each of the
affiliated LLCs with the assets of each LLC cross pledged as collateral to each of the six loans.
The loans each have a five year term with principal and interest payments required according to a
20-year amortization table. Interest accrues at a fixed rate of 3.5%. Additional principal
payments are required prior to the release of properties serving as collateral for the loans as
those properties are sold. The loans have paid according to their contractual terms since their
inception.
23
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
As part of the agreement, Fletcher received a warrant to acquire 1,411,765 shares of Uniteds
common stock at a price of $21.25 per share. The warrant has a nine year term and expires on May
26, 2019. To date, the warrant has not been exercised. In accordance with the terms of the
securities purchase agreement, Fletcher has the right during the next two years to purchase up to
$65 million in Uniteds Series C Convertible Preferred Stock. The Series C Convertible Preferred
Stock pays a dividend equal to the lesser of 8% or LIBOR plus 4%. The Series C Convertible
Preferred Stock is convertible by Fletcher into common stock at $26.25 per share (2,476,191
shares). If Fletcher had not purchased all of the Series C Convertible Preferred Stock by May 31,
2011, it was required to pay United 5% of the commitment amount not purchased by such date, and it
must pay United an additional 5% of the commitment amount not purchased by May 31, 2012. Fletcher
paid United $3.25 million as it had not purchased the Series C Convertible Preferred Stock as of
May 31, 2011. The payment was recorded directly in shareholders equity, net of applicable income
tax effects. Fletcher will receive an additional warrant to purchase $35 million in common stock at
$30.10 per share (1,162,791 shares) when it purchases the last $35 million of Series C Convertible
Preferred Stock. All of the warrants settle on a cashless exercise basis and the net shares to be
delivered upon cashless exercise will be less than what would have been issuable if the warrant had
been exercised for cash.
All of the components of the transaction, including all equity instruments issued under the
securities purchase agreement and the notes receivable received as consideration from the sale of
nonperforming assets were recorded at fair value. Because the value of the equity instruments and
assets exchanged in the transaction exceeded the value of the cash and notes receivable received,
United recorded a loss of $45.3 million on the transaction with Fletcher in the second quarter of
2010.
The table below presents a summary of the assets and equity instruments transferred and received at
their respective fair values ($ in thousands, except per share amounts).
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
Fair |
|
|
|
Valuation Approach |
|
Heirarchy |
|
Value |
|
Warrants Issued / Assets Transferred to Fletcher at Fair Value: |
|
|
|
|
|
|
|
|
Warrant to purchase $30 million in common stock at $21.25 per share |
|
Black-Scholes |
|
Level 3 |
|
$ |
17,577 |
|
Option to purchase convertible preferred stock and warrant |
|
Monte-Carlo Simulation |
|
Level 3 |
|
|
22,236 |
|
|
|
|
|
|
|
|
|
Fair value of equity instruments recognized in capital surplus |
|
|
|
|
|
|
39,813 |
|
|
|
|
|
|
|
|
|
Foreclosed properties transferred under Asset Purchase Agreement |
|
Appraised Value |
|
Level 2 |
|
|
33,434 |
|
Nonperforming loans transferred under Asset Purchase Agreement |
|
Collateral Appraised Value |
|
Level 2 |
|
|
69,655 |
|
|
|
|
|
|
|
|
|
Total nonperforming assets transferred |
|
|
|
|
|
|
103,089 |
|
|
|
|
|
|
|
|
|
Total value of assets and equity instruments transferred |
|
|
|
|
|
|
142,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Cash and Notes Receivable Received in Exchange at Fair Value: |
|
|
|
|
|
|
|
|
Cash down payment received from asset sale |
|
NA |
|
NA |
|
|
20,618 |
|
Notes receivable (par value $82,471, net of $4,531 discount) |
|
Discounted Cash Flows |
|
Level 3 |
|
|
77,940 |
|
|
|
|
|
|
|
|
|
Total value of cash and notes receivable received |
|
|
|
|
|
|
98,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of assets and equity instruments transferred in
excess of cash and notes received |
|
|
|
|
|
|
44,344 |
|
Transaction fees |
|
|
|
|
|
|
1,005 |
|
|
|
|
|
|
|
|
|
Loss recognized on Fletcher transaction |
|
|
|
|
|
$ |
45,349 |
|
|
|
|
|
|
|
|
|
The $17.6 million value of the warrant to purchase $30 million in common stock was determined
as of April 1, 2010, the date the terms were agreed to. The following modeling assumptions were
used: dividend yield 0%; risk-free interest rate 3.89%; current stock price $23.85; term 9
years; and volatility 33%. Although most of the modeling assumptions were based on observable
data, because of the subjectivity involved in estimating expected volatility, the valuation is
considered Level 3.
The $22.2 million value of the option to purchase convertible preferred stock and warrant was
determined by an independent valuation firm using a Monte Carlo Simulation method appropriate for
valuing complex securities with derivatives. The model uses 50,000 simulations of daily stock
price paths using geometric Brownian motion and incorporates in a unified way all conversion,
exercise and contingency conditions. Because of the significant assumptions involved in the
valuation process, not all of which were based on observable data, the valuation is considered to
be Level 3.
The $103 million of nonperforming assets sold were transferred at Uniteds carrying amount which
had previously been written down to appraised value. Because the appraisals were based on sales of
similar assets (observable data), the valuation is considered to be Level 2.
24
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The $82.5 million of notes receivable were recorded at their estimated fair value of $77.9 million,
net of a $4.5 million interest discount, which was determined based on discounted expected cash
flows over the term at a rate commensurate with the credit risk inherent in the notes. The
contractual rate on the notes is fixed at 3.5% for five years. The discount rate used for purposes
of determining the fair value of the notes was 5.48% based on the terms, structure and risk profile
of the notes. Note prepayments were estimated based on the expected marketing time for the
underlying collateral since the notes require that principal be reduced as the underlying assets
are sold. The valuation is considered Level 3 due to estimated prepayments which have a
significant impact on the value and are not based on observable data.
25
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 14 Assets and Liabilities Measured at Fair Value
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The table below presents Uniteds assets and liabilities measured at fair value on a recurring
basis as of September 30, 2011, December 31, 2010 and September 30, 2010, aggregated by the level
in the fair value hierarchy within which those measurements fall (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011 |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
|
|
|
$ |
33,706 |
|
|
$ |
|
|
|
$ |
33,706 |
|
State and political subdivisions |
|
|
|
|
|
|
26,831 |
|
|
|
|
|
|
|
26,831 |
|
Mortgage-backed securities |
|
|
|
|
|
|
1,591,604 |
|
|
|
3,796 |
|
|
|
1,595,400 |
|
Corporate securities |
|
|
|
|
|
|
110,292 |
|
|
|
350 |
|
|
|
110,642 |
|
Other |
|
|
|
|
|
|
2,504 |
|
|
|
|
|
|
|
2,504 |
|
Deferred compensation plan assets |
|
|
2,659 |
|
|
|
|
|
|
|
|
|
|
|
2,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,659 |
|
|
$ |
1,764,937 |
|
|
$ |
4,146 |
|
|
$ |
1,771,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan
liability |
|
$ |
2,659 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
2,659 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
|
|
|
$ |
98,480 |
|
|
$ |
|
|
|
$ |
98,480 |
|
State and political subdivisions |
|
|
|
|
|
|
28,442 |
|
|
|
|
|
|
|
28,442 |
|
Mortgage-backed securities |
|
|
|
|
|
|
986,074 |
|
|
|
4,934 |
|
|
|
991,008 |
|
Corporate securities |
|
|
|
|
|
|
103,685 |
|
|
|
350 |
|
|
|
104,035 |
|
Other |
|
|
|
|
|
|
2,452 |
|
|
|
|
|
|
|
2,452 |
|
Deferred compensation plan assets |
|
|
3,252 |
|
|
|
|
|
|
|
|
|
|
|
3,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
3,252 |
|
|
$ |
1,219,133 |
|
|
$ |
5,284 |
|
|
$ |
1,227,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan
liability |
|
$ |
3,252 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
3,252 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
|
|
|
$ |
98,708 |
|
|
$ |
29,995 |
|
|
$ |
128,703 |
|
State and political subdivisions |
|
|
|
|
|
|
30,637 |
|
|
|
|
|
|
|
30,637 |
|
Mortgage-backed securities |
|
|
|
|
|
|
791,946 |
|
|
|
5,375 |
|
|
|
797,321 |
|
Corporate securities |
|
|
|
|
|
|
64,055 |
|
|
|
30,350 |
|
|
|
94,405 |
|
Other |
|
|
|
|
|
|
2,452 |
|
|
|
|
|
|
|
2,452 |
|
Deferred compensation plan assets |
|
|
2,973 |
|
|
|
|
|
|
|
|
|
|
|
2,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,973 |
|
|
$ |
987,798 |
|
|
$ |
65,720 |
|
|
$ |
1,056,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan
liability |
|
$ |
2,973 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
2,973 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table shows a reconciliation of the beginning and ending balances for assets
measured at fair value on a recurring basis using significant unobservable inputs that are
classified as Level 3 values (in thousands).
|
|
|
|
|
|
|
Securities |
|
|
|
Available for Sale |
|
Balance at December 31, 2010 |
|
$ |
5,284 |
|
Amounts included in earnings |
|
|
(18 |
) |
Paydowns |
|
|
(1,120 |
) |
|
|
|
|
|
|
|
|
|
Balance at September 30, 2011 |
|
$ |
4,146 |
|
|
|
|
|
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
United may be required, from time to time, to measure certain assets at fair value on a
nonrecurring basis. These include assets that are measured at the lower of cost or market that
were recognized at fair value below cost at the end of the period. The table below presents
Uniteds assets and liabilities measured at fair value on a nonrecurring basis as of September 30,
2011, December 31, 2010 and September 30, 2010, aggregated by the level in the fair value hierarchy
within which those measurements fall (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
|
|
|
$ |
|
|
|
$ |
140,577 |
|
|
$ |
140,577 |
|
Foreclosed properties |
|
|
|
|
|
|
|
|
|
|
38,823 |
|
|
|
38,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
|
|
|
$ |
179,400 |
|
|
$ |
179,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
|
|
|
$ |
|
|
|
$ |
106,904 |
|
|
$ |
106,904 |
|
Foreclosed properties |
|
|
|
|
|
|
|
|
|
|
85,072 |
|
|
|
85,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
|
|
|
$ |
191,976 |
|
|
$ |
191,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
|
|
|
$ |
|
|
|
$ |
121,257 |
|
|
$ |
121,257 |
|
Foreclosed properties |
|
|
|
|
|
|
|
|
|
|
81,436 |
|
|
|
81,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
|
|
|
$ |
202,693 |
|
|
$ |
202,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and Liabilities Not Measured at Fair Value
For financial instruments that have quoted market prices, those quotes are used to determine fair
value. Financial instruments that have no defined maturity, have a remaining maturity of 180 days
or less, or reprice frequently to a market rate, are assumed to have a fair value that
approximates reported book value, after taking into consideration any applicable credit risk. If
no market quotes are available, financial instruments are valued by discounting the expected cash
flows using an estimated current market interest rate for the financial instrument. For
off-balance sheet derivative instruments, fair value is estimated as the amount that United would
receive or pay to terminate the contracts at the reporting date, taking into account the current
unrealized gains or losses on open contracts.
The short maturity of Uniteds assets and liabilities results in having a significant number of
financial instruments whose fair value equals or closely approximates carrying value. Such
financial instruments are reported in the following balance sheet captions: cash and cash
equivalents, mortgage loans held for sale, federal funds purchased, repurchase agreements and other
short-term borrowings. The fair value of securities available for sale equals the balance sheet
value. United did not have any active derivative contracts outstanding at September 30, 2011,
December 31, 2010 or September 30, 2010.
27
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Fair value estimates are made at a specific point in time, based on relevant market information and
information about the financial instrument. These estimates do not reflect the premium or discount
on any particular financial instrument that could result from the sale of Uniteds entire holdings.
Because no ready market exists for a significant portion of Uniteds financial instruments, fair
value estimates are based on many judgments. These estimates are subjective in nature and involve
uncertainties and matters of significant judgment and therefore cannot be determined with
precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing on and off-balance sheet financial instruments without
attempting to estimate the value of anticipated future business and the value of assets and
liabilities that are not considered financial instruments. Significant assets and liabilities that
are not considered financial instruments include the mortgage banking operation, brokerage network,
deferred income taxes, premises and equipment and goodwill. In addition, the tax ramifications
related to the realization of the unrealized gains and losses can have significant effect on fair
value estimates and have not been considered in the estimates.
Off-balance sheet instruments (commitments to extend credit and standby letters of credit) are
generally short-term and at variable rates. Therefore, both the carrying amount and the estimated
fair value associated with these instruments are immaterial.
The carrying amount and fair values for other financial instruments that are not measured at fair
value on a recurring basis in Uniteds balance sheet at September 30, 2011, December 31, 2010, and
September 30, 2010 are as follows (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011 |
|
|
December 31, 2010 |
|
|
September 30, 2010 |
|
|
|
Carrying |
|
|
|
|
|
|
Carrying |
|
|
|
|
|
|
Carrying |
|
|
|
|
|
|
Amount |
|
|
Fair Value |
|
|
Amount |
|
|
Fair Value |
|
|
Amount |
|
|
Fair Value |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held to maturity |
|
$ |
353,739 |
|
|
$ |
369,020 |
|
|
$ |
265,807 |
|
|
$ |
267,988 |
|
|
$ |
256,694 |
|
|
$ |
263,012 |
|
Loans, net |
|
|
3,963,783 |
|
|
|
3,787,214 |
|
|
|
4,429,431 |
|
|
|
4,196,142 |
|
|
|
4,584,891 |
|
|
|
4,272,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
6,005,305 |
|
|
|
5,998,994 |
|
|
|
6,469,172 |
|
|
|
6,481,867 |
|
|
|
5,998,637 |
|
|
|
6,003,543 |
|
Federal Home Loan Bank
advances |
|
|
40,625 |
|
|
|
43,685 |
|
|
|
55,125 |
|
|
|
59,498 |
|
|
|
55,125 |
|
|
|
60,215 |
|
Long-term debt |
|
|
120,206 |
|
|
|
114,673 |
|
|
|
150,146 |
|
|
|
93,536 |
|
|
|
150,126 |
|
|
|
124,964 |
|
Note 15 Bulk Sale of Loans
On April 18, 2011, United completed the bulk sale of $80.6 million of loans that were reported as
held for sale at March 31, 2011. The proceeds from the bulk sale were $87.9 million which resulted
in a reduction of charge-offs in the second quarter of 2011.
28
|
|
|
Item 2. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
Forward-Looking Statements
This Form 10-Q contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, (the Securities Act), and Section 21E of the Securities
Exchange Act of 1934, as amended, (the Exchange Act), about United and its subsidiaries. These
forward-looking statements are intended to be covered by the safe harbor for forward-looking
statements provided by the Private Securities Litigation Reform Act of 1995. Forward-looking
statements are not statements of historical fact, and can be identified by the use of
forward-looking terminology such as believes, expects, may, will, could, should,
projects, plans, goal, targets, potential, estimates, pro forma, seeks, intends,
or anticipates or the negative thereof or comparable terminology. Forward-looking statements
include discussions of strategy, financial projections, guidance and estimates (including their
underlying assumptions), statements regarding plans, objectives, expectations or consequences of
various transactions, and statements about the future performance, operations, products and
services of United and its subsidiaries. We caution our shareholders and other readers not to place
undue reliance on such statements.
Our businesses and operations are and will be subject to a variety of risks, uncertainties and
other factors. Consequently, actual results and experience may materially differ from those
contained in any forward-looking statements. Such risks, uncertainties and other factors that could
cause actual results and experience to differ from those projected include, but are not limited to,
the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2010,
as well as the following:
|
|
|
our ability to maintain profitability; |
|
|
|
our ability to fully realize our deferred tax asset balances, including net operating
loss carryforwards; |
|
|
|
the condition of the banking system and financial markets; |
|
|
|
the results of our most recent internal credit stress test may not accurately predict
the impact on our financial condition if the economy was to continue to deteriorate; |
|
|
|
our ability to raise capital as may be necessary; |
|
|
|
our ability to maintain liquidity or access other sources of funding; |
|
|
|
changes in the cost and availability of funding; |
|
|
|
the success of the local economies in which we operate; |
|
|
|
our concentrations of residential and commercial construction and development loans and
commercial real estate loans are subject to unique risks that could adversely affect our
earnings; |
|
|
|
changes in prevailing interest rates may negatively affect our net income and the value
of our assets; |
|
|
|
the accounting and reporting policies of United; |
|
|
|
if our allowance for loan losses is not sufficient to cover actual loan losses; |
|
|
|
we may be subject to losses due to fraudulent and negligent conduct of our loan
customers, third party service providers or employees; |
|
|
|
competition from financial institutions and other financial service providers; |
|
|
|
the United States Department of Treasury may change the terms of our Series B Preferred
Stock; |
|
|
|
risks with respect to future expansion and acquisitions; |
|
|
|
conditions in the stock market, the public debt market and other capital markets
deteriorate; |
|
|
|
the impact of the Dodd-Frank Act and related regulations and other changes in financial
services laws and regulations; |
|
|
|
the failure of other financial institutions; |
|
|
|
a special assessment that may be imposed by the Federal Deposit Insurance Corporation
(FDIC) on all FDIC-insured institutions in the future, similar to the assessment in 2009
that decreased our earnings; and |
|
|
|
regulatory or judicial proceedings, board resolutions, informal memorandums of
understanding or formal enforcement actions imposed by regulators, or any such proceedings
or enforcement actions that is more severe than we anticipate. |
Additional information with respect to factors that may cause actual results to differ materially
from those contemplated by such forward-looking statements may also be included in other reports
that United files with the Securities and Exchange Commission. United cautions that the foregoing
list of factors is not exclusive and not to place undue reliance on forward-looking statements.
United does not intend to update any forward-looking statement, whether written or oral, relating
to the matters discussed in this Form 10-Q.
29
Overview
The following discussion is intended to provide insight into the results of operations and
financial condition of United Community Banks, Inc. (United) and its subsidiaries and should be
read in conjunction with the consolidated financial statements and accompanying notes.
United is a bank holding company registered with the Federal Reserve under the Bank Holding Company
Act of 1956 that was incorporated under the laws of the state of Georgia in 1987 and commenced
operations in 1988. At September 30, 2011 United had total consolidated assets of $7.16 billion,
total loans of $4.11 billion, excluding the loans acquired from Southern Community Bank (SCB)
that are covered by loss sharing agreements and therefore have a different risk profile. United
also had total deposits of $6.01 billion and stockholders equity of $848 million.
Uniteds activities are primarily conducted by its wholly owned Georgia banking subsidiary (the
Bank). The Bank operations are conducted under a community bank model that operates 27
community banks with local bank presidents and boards in north Georgia, the Atlanta-Sandy
Springs-Marietta, Georgia metropolitan statistical area (the Atlanta MSA), the Gainesville,
Georgia metropolitan statistical area (the Gainesville MSA), coastal Georgia, western North
Carolina, and east Tennessee.
Operating income (loss) from continuing operations and operating income (loss) from continuing
operations per diluted share are non-GAAP (accounting principles generally accepted in the United
States of America (GAAP)) performance measures. Uniteds management believes that operating
performance is useful in analyzing Uniteds financial performance trends since it excludes items
that are non-recurring in nature and therefore most of the discussion in this section will refer to
operating performance measures. A reconciliation of these operating performance measures to GAAP
performance measures is included in the table on page 36.
United reported a net loss from continuing operations of $6.20 million for the third quarter of
2011. This compared to a net operating loss from continuing operations of $25.8 million for the
third quarter of 2010. The 2010 net operating loss from continuing operations excluded goodwill
impairment charges of $211 million. The loss for the third quarter of 2011 was due to the
classification of Uniteds largest lending relationship which resulted in the recording of a $25.0
million provision for loan losses. Diluted operating loss from continuing operations per common
share was $.16 for the third quarter of 2011, compared to a diluted operating loss from continuing
operations per common share of $1.50 for the third quarter of 2010. The noncash goodwill
impairment charges added $11.12 per share to the diluted operating loss from continuing operations
for the third quarter of 2010 bringing the total net loss per share from continuing operations for
the third quarter of 2010 to $12.62.
For the nine months ended September 30, 2011, United reported a net operating loss from continuing
operations of $141 million, which primarily reflects the credit losses taken in the first quarter
associated with the Problem Asset Disposition Plan. This compared to a net operating loss from
continuing operations of $120 million for the first nine months of 2010, which included the $30.0
million after-tax loss from the Fletcher transaction and excluded the $211 million goodwill
impairment charge. Net loss for the nine months ended September 30, 2010, which includes
discontinued operations and goodwill impairment, totaled $329 million. Diluted operating loss from
continuing operations per common share was $4.41 for the nine months ended September 30, 2011,
compared with diluted operating loss from continuing operations per common share of $6.75 for the
same period in 2010. The diluted operating loss per share from continuing operations for the first
nine months of 2010 excluded $11.14 per share in loss related to the third quarter 2010 goodwill
impairment charge bringing the total net loss from continuing operations per share for the first
nine months of 2010 to $17.89.
Uniteds operating provision for loan losses was $36.0 million for the three months ended September
30, 2011, compared to $50.5 million for the same period in 2010. The third quarter 2011 loan loss
provision included a $25.0 million loan loss allocation established for Uniteds largest lending
relationship. Net charge-offs for the third quarter of 2011 were $17.5 million, compared to $50.0
million for the third quarter of 2010. For the nine months ended September 30, 2011, Uniteds
operating provision for loan losses was $237 million, compared to $187 million for the same period
of 2010. Net charge-offs for the first nine months of 2011 were $266 million, compared to $168
million for the first nine months of 2010. During the first quarter of 2011, performing substandard
loans with a pre-charge down carrying amount of $166 million and nonperforming loans with a
pre-charge down carrying amount of $101 million were collectively written down to the expected
sales proceeds of $80.6 million, in conjunction with a bulk transaction (the Bulk Loan Sale).
United recognized net charge-offs of $186 million related to the transfer of loans to the held for
sale classification in the first quarter. The Bulk Loan Sale was completed on April 18, 2011.
Proceeds from the sale were greater than originally estimated, resulting in a reduction of second
quarter charge-offs of $7.27 million. As of September 30, 2011, Uniteds allowance for loan losses
was $146 million, or 3.55% of loans, compared to $175 million, or 3.67% of loans, at September 30,
2010. Nonperforming assets of $189 million, which excludes assets of Southern Community Bank
(SCB) that are covered by loss sharing agreements with the FDIC, decreased to 2.64% of total
assets at September 30, 2011, compared to 4.32% as of December 31, 2010 and 4.96% as of September
30, 2010. The decrease in this ratio was due to the execution of a plan to sell approximately $293
million in substandard and nonperforming loans, and to accelerate the disposition of approximately
$142 million in foreclosed properties (the Problem Asset Disposition Plan) as well as a general
improving trend in credit quality indicators. During the third quarter of 2011, United classified
its largest lending relationship of $76.6 million, which caused nonperforming assets to increase
from 1.60% of total assets at June 30, 2011.
30
Taxable equivalent net interest revenue was $59.3 million for the third quarter of 2011, compared
to $60.0 million for the same period of 2010. The decrease in net interest revenue was primarily
the result of a decrease in average loan balances and a 2 basis point decrease in the net interest
margin. Average loans for the quarter declined $702 million from the third quarter of 2010. The
impact of the decrease in average loan balances was substantially offset by lower deposit rates.
Net interest margin decreased from 3.57% for the three months ended September 30, 2010 to 3.55% for
the same period in 2011. For the nine months ended September 30, 2011, taxable equivalent net
interest revenue was $175 million, compared to $183 million for the same period of 2010. Net
interest margin decreased from 3.56% for the nine months ended September 30, 2010 to 3.42% for the
same period in 2011. Interest reversals on performing loans that were moved to held for sale
during the first quarter 2011 accounted for 4 basis points of the 14 basis points decrease. Over
the past year, United has maintained above normal levels of liquidity. The level of excess
liquidity peaked in 2011 and lowered the margin by approximately 49 basis points in the first
quarter, 76 basis points in the second quarter and 67 basis points in the third quarter. In order
to reduce the amount of excess liquidity, United has called its callable brokered deposits.
Additionally, United has lowered rates on retail certificates of deposit and other deposit
products, which is expected to result in some balance attrition.
Operating fee revenue decreased $1.36 million, or 11%, from the third quarter of 2010 and increased
$1.14 million, or 3%, from the first nine months of 2010. The quarterly decrease was due to a
decline in overdraft fees, which were down $886,000 for the three months ended September 30, 2011,
due to regulatory changes. The year-to-date increase was primarily attributable to the acceleration
of deferred gains related to the ineffectiveness of terminated cash flow hedges, especially during
the second quarter of 2011.
For the third quarter of 2011, operating expenses of $46.5 million were down $18.4 million from the
third quarter of 2010. This comparison excludes the $211 million goodwill impairment charge in the
third quarter of 2010. Lower foreclosed property costs accounted for $16.9 million of the
decrease. For the nine months ended September 30, 2011, operating expenses of $211 million were up
$32.5 million from the same period of 2010. This comparison excludes the $45.3 million loss on the
sale of nonperforming assets in the second quarter of 2010 and the $211 million goodwill impairment
charge in the third quarter of 2010. The increase was primarily due to an increase in foreclosed
property costs in anticipation of the Bulk Loan Sale and other accelerated asset dispositions.
Foreclosed property costs were up $24.5 million from the first nine months of 2010.
Recent Developments
On June 16, 2011 shareholders approved the conversion of $195.9 million of Series F and $151.2
million of Series G Mandatorily Convertible Perpetual Preferred Stock into 20,618,156 shares of
Uniteds common stock and 15,914,209 shares of Uniteds non-voting common stock, respectively. The
conversion occurred as of the close of business on June 20, 2011 pursuant to the March 30, 2011
private placement agreements with a group of institutional investors.
On June 17, 2011, United completed a 1-for-5 reverse stock split, whereby each 5 shares of Uniteds
common stock was reclassified into one share of common stock, and each 5 shares of Uniteds
non-voting common stock was reclassified into one share of non-voting common stock. All prior
periods presented have been adjusted to reflect the reclassification.
On February 22, 2011, the Company entered into a share exchange agreement with Elm Ridge Offshore
Master Fund, Ltd. and Elm Ridge Value Partners, L.P. (collectively, the Elm Ridge Parties). Under
the share exchange agreement, the Elm Ridge Parties agreed to transfer to the Company 1,551,126
shares of the Companys common stock in exchange for 16,613 shares of the Companys cumulative
perpetual preferred stock, Series D and warrants to purchase 1,551,126 common shares. See Note 10
to the consolidated financial statements for further details of the share exchange agreement.
Also during the first quarter of 2011, the Board of Directors approved the Problem Asset
Disposition Plan. Accordingly, substandard and nonperforming loans were sold by the Bank for an
aggregate purchase price of approximately $87.9 million in the Bulk Loan Sale on April 18, 2011
pursuant to an asset purchase and sale agreement (the Asset Purchase Agreement) entered into by
the Bank, CF Southeast LLC (CF Southeast) and CF Southeast Trust 2011-1 (CF Trust and together
with CF Southeast, the Purchasers).
Critical Accounting Policies
The accounting and reporting policies of United are in accordance with GAAP and conform to general
practices within the banking industry. The more critical accounting and reporting policies include
Uniteds accounting for the allowance for loan losses, fair value measurements, and income taxes.
In particular, Uniteds accounting policies related to allowance for loan losses, fair value
measurements and income taxes involve the use of estimates and require significant judgment to be
made by management. Different assumptions in the application of these policies could result in
material changes in Uniteds consolidated financial position or consolidated results of operations.
See Asset Quality and Risk Elements herein for additional discussion of Uniteds accounting
methodologies related to the allowance for loan losses.
31
GAAP Reconciliation and Explanation
This Form 10-Q contains non-GAAP financial measures, which are performance measures determined by
methods other than in accordance with GAAP. Such non-GAAP financial measures include, among others
the following: operating provision for loan losses, operating fee revenue, operating revenue,
operating expense, operating (loss) income from continuing operations, operating (loss) income,
operating earnings (loss) from continuing operations per share, operating earnings (loss) per
share, operating earnings (loss) from continuing operations per diluted share and operating
earnings (loss) per diluted share. Management uses these non-GAAP financial measures because it
believes they are 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 operating results determined in accordance with GAAP and may
not be comparable to other similarly titled financial measures used by other companies. A
reconciliation of these operating performance measures to GAAP performance measures is included in
on the table on page 36.
Discontinued Operations
Effective March 31, 2010, United sold its Brintech, Inc. (Brintech) subsidiary. As a result, the
operations of Brintech are being accounted for as a discontinued operation. All revenue, including
the gain from the sale, expenses and income taxes relating to Brintech have been deconsolidated
from the consolidated statement of operations and are presented on one line titled Loss from
discontinued operations for all periods presented. Because Brintechs assets, liabilities and
cash flows were not material to the consolidated balance sheet and statement of cash flows, no such
adjustments have been made to those financial statements.
Transaction with Fletcher International
Description of Transaction
On April 1, 2010, the Bank entered into an asset purchase and sale agreement (the Asset Purchase
Agreement) with Fletcher International Inc. (Fletcher Inc.) and five separate limited liability
companies (LLCs) affiliates of Fletcher Inc. for the purpose of acquiring nonperforming assets
under the Asset Purchase Agreement. United has no ownership interest in the LLCs. The asset sale
transaction was completed on April 30, 2010 with the Bank transferring nonperforming commercial and
residential construction loans and foreclosed properties having a carrying value of $103 million in
exchange for cash of $20.6 million and notes receivable for $82.5 million.
The loans made to the LLCs in connection with their respective purchases are the same for all six
loans. The loans have an initial term of five years and principal and interest payments are based
on a 20-year amortization schedule. The assets in the LLCs are all cross-pledged as collateral on
all six loans. Correspondingly, prepayments on the loans are required as properties are sold in
order for the collateral to be released upon sale. The interest rate during the loan term is fixed
at 3.50% for all loans and, accordingly, each loan was recorded at a discount as the interest rate
was considered below market. At the time the LLCs were formed, they were capitalized with
sufficient cash to make the required 20% down payment on the purchase and 17.5% of the purchase
price in cash and securities to cover the first three years of required cash flows. According to
the terms of the agreements, at least one year of estimated cash flow requirements must be held in
cash. These funds are held in escrow as additional collateral on the loans and cannot be removed
by Fletcher Inc. without Uniteds consent. The securities that can be held by the LLCs are
marketable equity securities and funds managed by Fletcher affiliates. Carrying costs include debt
service payments, servicing fees and other direct costs associated with holding and managing the
underlying properties. Cash flow from expected sales of underlying assets (loans/foreclosed real
estate) is expected to provide sufficient cash flow to service the loans for another five to six
quarters. While recent news articles and other sources have questioned the financial health of
Fletcher and its affiliates, the loans to the LCCs have performed according to their contractual
terms since inception. However, during the third quarter of 2011, United determined that the
ultimate repayment of the $76.6 million loan relationship through the sale of the underlying
collateral is unlikely due to the lack of sales activity and further decline in real estate values.
As a result, United recorded a loan loss provision of $25.0 million for the three months ended
September 30, 2011. The Company plans to obtain updated appraisals for the underlying collateral
associated with this relationship during the fourth quarter of 2011.
Also on April 1, 2010, United and Fletcher International Ltd (Fletcher Ltd, together with
Fletcher Inc. and their affiliates, Fletcher), entered into a securities purchase agreement (the
Securities Purchase Agreement) pursuant to which Fletcher Ltd. agreed to purchase from United,
and United agreed to issue and sell to Fletcher Ltd., 65,000 shares of Uniteds Series C
convertible preferred stock, par value $1.00 per share (the Convertible Preferred Stock), at a
purchase price of $1,000 per share, for an aggregate purchase price of $65 million. The
Convertible Preferred Stock will bear interest at an annual rate equal to the lesser of 8% or LIBOR
+ 4%. If all conditions precedent to Fletcher Ltd.s obligations to purchase the Convertible
Preferred Stock have been satisfied and Fletcher Ltd. had not purchased all of the Convertible
Preferred Stock by May 31, 2011, it was required to pay United 5% of the commitment amount not purchased by such date, and it must pay United an additional 5% of
any commitment amount not purchased by May 31, 2012. Fletcher has paid United $3.25 million as it
had not purchased the Series C Convertible Preferred Stock as of May 31, 2011. As such penalty
payment is associated with Fletchers option to purchase preferred stock and is therefore
considered an equity transaction, it was recorded as an increase to capital surplus in
shareholders equity.
32
The Convertible Preferred Stock is redeemable by Fletcher Ltd. at any time into common stock or
non-voting Common Stock Equivalent Junior Preferred Stock (Junior Preferred Stock) of United, at
an equivalent price of $26.25 per share of common stock (equal to 2,476,190 shares of common
stock), subject to certain adjustments. After May 26, 2015, if the closing stock price for
Uniteds common stock is above $60.20, United has the right to require conversion and it is
Uniteds intent to convert all of the then outstanding Convertible Preferred Stock into an
equivalent amount of common stock or Junior Preferred Stock.
Concurrently with the payment of the $10 million deposit under the Asset Purchase Agreement by
Fletcher, United granted a warrant to Fletcher to purchase Junior Preferred Stock. The warrant was
initially equal to $15 million and was increased to $30 million upon the completion of the asset
sale pursuant to the Asset Purchase Agreement. An additional $35 million warrant will be issued on
a dollar for dollar basis by the aggregate dollar amount of the Convertible Preferred Stock
purchased under the Securities Purchase Agreement in excess of $30 million. The $30 million
warrant price is equivalent to $21.25 per common share (cash exercise equal to 1,411,765 shares of
common stock). The warrant has a nine year term and expires on May 26, 2019. To date, the warrant
has not been exercised. The $35 million warrant price is equivalent to $30.10 per common share
(cash exercise equal to 1,162,791 shares of common stock). The warrants may only be exercised by
net share settlement (cashless exercise) and are exercisable for nine years from April 1, 2010,
subject to limited extension upon certain events specified in the warrant agreement. All of the
warrants settle on a cashless basis and the net shares to be issued to Fletcher Ltd. upon exercise
of the warrants will be less than the total shares that would have been issuable if the warrants
had been exercised for cash payments.
Also, as part of the transaction, United and Fletcher entered into a servicing agreement whereby
United will act as servicer of the nonperforming assets for Fletcher in exchange for a servicing
fee of 20 basis points. Because the servicing arrangement is considered a normal servicing
arrangement and the fee is appropriate for the services provided, United did not recognize a
servicing asset or liability related to the servicing agreement.
Accounting Treatment
Although the Asset Purchase Agreement and the Securities Purchase Agreement are two separate
agreements, they were accounted for as part of one transaction because they were entered into
simultaneously and the Securities Purchase Agreement was dependent upon the sale of nonperforming
assets. United evaluated this transaction to determine whether the transfer should be accounted
for as a sale or a secured borrowing and whether the Fletcher LLCs should be consolidated with
United. When evaluating whether the transfer should be accounted for as a sale, United primarily
evaluated whether control had been surrendered, the rights of Fletcher to exchange and pledge the
assets, and whether United retains effective control, which included evaluating any continuing
involvement in the assets. Based on the evaluation, the transfer of assets under the Asset
Purchase Agreement meets the definition as a sale under current accounting standards and was
accounted for as such. United further evaluated whether the Fletcher LLCs should be consolidated
which included evaluating whether United has a controlling financial interest and is therefore the
primary beneficiary. This evaluation principally included determining whether United directs the
activities that have the most significant impact on the LLCs economic performance and whether
United has an obligation to absorb losses or the right to receive benefits that could be
significant to the LLCs. Based on that evaluation, the LLCs have not been included as part of the
consolidated group of subsidiaries in Uniteds consolidated financial statements.
In addition to evaluating the accounting for the transfer of assets, United considered whether the
warrant and the option to purchase convertible preferred stock with an additional warrant should be
accounted for as liabilities or equity instruments. In making this evaluation, United considered
whether Fletcher or any subsequent holders of the instruments could require settlement of the
instruments in cash or other assets rather than common or preferred stock. Because the transaction
was structured so that the warrants and option to purchase convertible preferred stock and the
additional warrant can only be settled through the issuance of common or preferred stock, United
concluded that the warrant and option to purchase convertible preferred stock with an additional
warrant should be accounted for as equity instruments.
All of the components of the transaction, including all equity instruments issued under the
Securities Purchase Agreement and the notes receivable received as consideration from the sale of
nonperforming assets were recorded at fair value. Because the value of the equity instruments and
assets exchanged in the transaction exceeded the value of the cash and notes receivable received,
United recorded a loss of $45.3 million on the transaction with Fletcher.
33
The table below presents a summary of the assets and equity instruments transferred and received at
their respective fair values ($ in thousands, except per share amounts).
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
Fair |
|
|
|
Valuation Approach |
|
Heirarchy |
|
Value |
|
Warrants Issued / Assets Transferred to Fletcher at Fair Value: |
|
|
|
|
|
|
|
|
Warrant to purchase $30 million in common stock at $21.25 per
share |
|
Black-Scholes |
|
Level 3 |
|
$ |
17,577 |
(1) |
Option to purchase convertible preferred stock and warrant |
|
Monte-Carlo Simulation |
|
Level 3 |
|
|
22,236 |
(2) |
|
|
|
|
|
|
|
|
Fair value of equity instruments recognized in capital surplus |
|
|
|
|
|
|
39,813 |
|
|
|
|
|
|
|
|
|
Foreclosed properties transferred under Asset Purchase Agreement |
|
Appraised Value |
|
Level 2 |
|
|
33,434 |
(3) |
Nonperforming loans transferred under Asset Purchase Agreement |
|
Collateral Appraised Value |
|
Level 2 |
|
|
69,655 |
(3) |
|
|
|
|
|
|
|
|
Total nonperforming assets transferred |
|
|
|
|
|
|
103,089 |
|
|
|
|
|
|
|
|
|
Total value of assets and equity instruments transferred |
|
|
|
|
|
|
142,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Notes Receivable Received in Exchange at Fair Value: |
|
|
|
|
|
|
|
|
Cash down payment received from asset sale |
|
NA |
|
NA |
|
|
20,618 |
|
Notes receivable (par value $82,471, net of $4,531 discount) |
|
Discounted Cash Flows |
|
Level 3 |
|
|
77,940 |
(4) |
|
|
|
|
|
|
|
|
Total value of cash and notes receivable received |
|
|
|
|
|
|
98,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of assets and equity instruments transferred in
excess of cash and notes received |
|
|
|
|
|
|
44,344 |
|
Transaction fees |
|
|
|
|
|
|
1,005 |
|
|
|
|
|
|
|
|
|
Loss recognized on Fletcher transaction |
|
|
|
|
|
|
45,349 |
|
|
|
|
|
|
|
|
|
|
Tax benefit |
|
|
|
|
|
|
(15,367 |
) |
|
|
|
|
|
|
|
|
After tax loss |
|
|
|
|
|
$ |
29,982 |
|
|
|
|
|
|
|
|
|
Notes
|
|
|
(1) |
|
The $17.6 million value of the $30 million warrant was determined as of April 1,
2010, the date the terms were agreed to and signed. The following modeling assumptions were
used: dividend yield 0%; risk-free interest rate 3.89%; current stock price $23.85;
term 9 years; and volatility 33%. Although most of the modeling assumptions were based on
observable data, because of the subjectivity involved in estimating expected volatility, the
valuation is considered Level 3. |
|
(2) |
|
The $22.2 million value of the option to purchase convertible preferred stock and
warrant was determined by an independent valuation firm using a Monte Carlo Simulation method
appropriate for valuing complex securities with derivatives. The model uses 50,000
simulations of daily stock price paths using geometric Brownian motion and incorporates in a
unified way all conversion, exercise and contingency conditions. Because of the significant
assumptions involved in the valuation process, not all of which were based on observable data,
the valuation is considered to be Level 3. |
|
(3) |
|
The $103 million of nonperforming assets sold were transferred at Uniteds carrying
value which had been written down to appraised value. Because the appraisals were based on
sales of similar assets (observable data), the valuation is considered to be Level 2. |
|
(4) |
|
The $82.5 million of notes receivable were recorded at their estimated fair value of
$77.9 million, net of a $4.5 million interest discount, which was determined based on
discounted expected cash flows over the term at a rate commensurate with the credit risk
inherent in the notes. The contractual rate on the notes is fixed at 3.5% for five years.
The discount rate used for purposes of determining the fair value of the notes was 5.48% based
on the terms, structure and risk profile of the notes. Note prepayments were estimated based
on the expected marketing times for the underlying collateral since the notes require that
principal be reduced as the underlying assets are sold. The valuation is considered Level 3
due to estimated prepayments which have a significant impact on the value and are not based on
observable data. |
34
Table 1 Financial Highlights
Selected Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third |
|
|
|
|
|
|
|
|
|
2011 |
|
|
2010 |
|
|
Quarter |
|
|
For the Nine |
|
|
YTD |
|
(in thousands, except per share |
|
Third |
|
|
Second |
|
|
First |
|
|
Fourth |
|
|
Third |
|
|
2011-2010 |
|
|
Months Ended |
|
|
2011-2010 |
|
data; taxable equivalent) |
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Change |
|
|
2011 |
|
|
2010 |
|
|
Change |
|
INCOME SUMMARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue |
|
$ |
74,543 |
|
|
$ |
76,931 |
|
|
$ |
75,965 |
|
|
$ |
81,215 |
|
|
$ |
84,360 |
|
|
|
|
|
|
$ |
227,439 |
|
|
$ |
261,908 |
|
|
|
|
|
Interest expense |
|
|
15,262 |
|
|
|
17,985 |
|
|
|
19,573 |
|
|
|
21,083 |
|
|
|
24,346 |
|
|
|
|
|
|
|
52,820 |
|
|
|
78,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest revenue |
|
|
59,281 |
|
|
|
58,946 |
|
|
|
56,392 |
|
|
|
60,132 |
|
|
|
60,014 |
|
|
|
(1 |
)% |
|
|
174,619 |
|
|
|
182,920 |
|
|
|
(5 |
)% |
Operating provision for loan losses (1) |
|
|
36,000 |
|
|
|
11,000 |
|
|
|
190,000 |
|
|
|
47,750 |
|
|
|
50,500 |
|
|
|
|
|
|
|
237,000 |
|
|
|
187,000 |
|
|
|
|
|
Fee revenue (2) |
|
|
11,498 |
|
|
|
13,905 |
|
|
|
11,838 |
|
|
|
12,442 |
|
|
|
12,861 |
|
|
|
(11 |
) |
|
|
37,241 |
|
|
|
36,106 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue (1)(2) |
|
|
34,779 |
|
|
|
61,851 |
|
|
|
(121,770 |
) |
|
|
24,824 |
|
|
|
22,375 |
|
|
|
|
|
|
|
(25,140 |
) |
|
|
32,026 |
|
|
|
|
|
Operating expenses (3) |
|
|
46,520 |
|
|
|
48,728 |
|
|
|
115,271 |
|
|
|
64,918 |
|
|
|
64,906 |
|
|
|
(28 |
) |
|
|
210,519 |
|
|
|
178,034 |
|
|
|
18 |
|
Loss on sale of nonperforming assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income from continuing operations
before income taxes |
|
|
(11,741 |
) |
|
|
13,123 |
|
|
|
(237,041 |
) |
|
|
(40,094 |
) |
|
|
(42,531 |
) |
|
|
(72 |
) |
|
|
(235,659 |
) |
|
|
(191,357 |
) |
|
|
23 |
|
Operating income tax (benefit) expense |
|
|
(5,539 |
) |
|
|
5,506 |
|
|
|
(94,555 |
) |
|
|
(16,520 |
) |
|
|
(16,706 |
) |
|
|
|
|
|
|
(94,588 |
) |
|
|
(71,542 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating (loss) income from continuing
operations (1)(2)(3) |
|
|
(6,202 |
) |
|
|
7,617 |
|
|
|
(142,486 |
) |
|
|
(23,574 |
) |
|
|
(25,825 |
) |
|
|
(76 |
) |
|
|
(141,071 |
) |
|
|
(119,815 |
) |
|
|
18 |
|
Noncash goodwill impairment charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(210,590 |
) |
|
|
|
|
|
|
|
|
|
|
(210,590 |
) |
|
|
|
|
Partial reversal of fraud loss provision, net of income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(101 |
) |
|
|
|
|
Gain from sale of subsidiary, net income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
|
(6,202 |
) |
|
|
7,617 |
|
|
|
(142,486 |
) |
|
|
(16,395 |
) |
|
|
(236,415 |
) |
|
|
(97 |
) |
|
|
(141,071 |
) |
|
|
(329,240 |
) |
|
|
(57 |
) |
Preferred dividends and discount accretion |
|
|
3,019 |
|
|
|
3,016 |
|
|
|
2,778 |
|
|
|
2,586 |
|
|
|
2,581 |
|
|
|
|
|
|
|
8,813 |
|
|
|
7,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income available to common shareholders |
|
$ |
(9,221 |
) |
|
$ |
4,601 |
|
|
$ |
(145,264 |
) |
|
$ |
(18,981 |
) |
|
$ |
(238,996 |
) |
|
|
|
|
|
$ |
(149,884 |
) |
|
$ |
(336,970 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE MEASURES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted operating (loss) income from continuing
operations (1)(2)(3) |
|
$ |
(.16 |
) |
|
$ |
.08 |
|
|
$ |
(7.87 |
) |
|
$ |
(1.38 |
) |
|
$ |
(1.50 |
) |
|
|
(89 |
) |
|
$ |
(4.41 |
) |
|
$ |
(6.75 |
) |
|
|
(35 |
) |
Diluted (loss) income from continuing operations |
|
|
(.16 |
) |
|
|
.08 |
|
|
|
(7.87 |
) |
|
|
(1.00 |
) |
|
|
(12.62 |
) |
|
|
(99 |
) |
|
|
(4.41 |
) |
|
|
(17.89 |
) |
|
|
(75 |
) |
Diluted (loss) income |
|
|
(.16 |
) |
|
|
.08 |
|
|
|
(7.87 |
) |
|
|
(1.00 |
) |
|
|
(12.62 |
) |
|
|
(99 |
) |
|
|
(4.41 |
) |
|
|
(17.82 |
) |
|
|
(75 |
) |
Book value |
|
|
11.37 |
|
|
|
11.59 |
|
|
|
14.78 |
|
|
|
24.18 |
|
|
|
25.70 |
|
|
|
(56 |
) |
|
|
11.37 |
|
|
|
25.70 |
|
|
|
(56 |
) |
Tangible book value (5) |
|
|
11.26 |
|
|
|
11.47 |
|
|
|
14.44 |
|
|
|
23.78 |
|
|
|
25.26 |
|
|
|
(55 |
) |
|
|
11.26 |
|
|
|
25.26 |
|
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key performance ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on equity (4)(6) |
|
|
(5.72 |
)% |
|
|
5.34 |
% |
|
|
(147.11 |
)% |
|
|
(17.16 |
)% |
|
|
(148.04 |
)% |
|
|
|
|
|
|
(43.31 |
)% |
|
|
(65.69 |
)% |
|
|
|
|
Return on assets (6) |
|
|
(.34 |
) |
|
|
.40 |
|
|
|
(7.61 |
) |
|
|
(.89 |
) |
|
|
(12.47 |
) |
|
|
|
|
|
|
(2.52 |
) |
|
|
(5.70 |
) |
|
|
|
|
Net interest margin (6) |
|
|
3.55 |
|
|
|
3.41 |
|
|
|
3.30 |
|
|
|
3.58 |
|
|
|
3.57 |
|
|
|
|
|
|
|
3.42 |
|
|
|
3.56 |
|
|
|
|
|
Operating efficiency ratio from continuing operations (2)(3) |
|
|
65.73 |
|
|
|
66.88 |
|
|
|
169.08 |
|
|
|
89.45 |
|
|
|
89.38 |
|
|
|
|
|
|
|
99.39 |
|
|
|
102.14 |
|
|
|
|
|
Equity to assets |
|
|
11.83 |
|
|
|
11.21 |
|
|
|
8.82 |
|
|
|
8.85 |
|
|
|
11.37 |
|
|
|
|
|
|
|
10.61 |
|
|
|
11.70 |
|
|
|
|
|
Tangible equity to assets (5) |
|
|
11.76 |
|
|
|
11.13 |
|
|
|
8.73 |
|
|
|
8.75 |
|
|
|
9.19 |
|
|
|
|
|
|
|
10.53 |
|
|
|
9.28 |
|
|
|
|
|
Tangible common equity to assets (5) |
|
|
9.09 |
|
|
|
4.79 |
|
|
|
5.51 |
|
|
|
6.35 |
|
|
|
6.78 |
|
|
|
|
|
|
|
6.44 |
|
|
|
6.94 |
|
|
|
|
|
Tangible common equity to risk-weighted assets (5) |
|
|
14.41 |
|
|
|
14.26 |
|
|
|
6.40 |
|
|
|
9.05 |
|
|
|
9.60 |
|
|
|
|
|
|
|
14.41 |
|
|
|
9.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans |
|
$ |
144,484 |
|
|
$ |
71,065 |
|
|
$ |
83,769 |
|
|
$ |
179,094 |
|
|
$ |
217,766 |
|
|
|
|
|
|
$ |
144,484 |
|
|
$ |
217,766 |
|
|
|
|
|
Foreclosed properties |
|
|
44,263 |
|
|
|
47,584 |
|
|
|
54,378 |
|
|
|
142,208 |
|
|
|
129,964 |
|
|
|
|
|
|
|
44,263 |
|
|
|
129,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets (NPAs) |
|
|
188,747 |
|
|
|
118,649 |
|
|
|
138,147 |
|
|
|
321,302 |
|
|
|
347,730 |
|
|
|
|
|
|
|
188,747 |
|
|
|
347,730 |
|
|
|
|
|
Allowance for loan losses |
|
|
146,092 |
|
|
|
127,638 |
|
|
|
133,121 |
|
|
|
174,695 |
|
|
|
174,613 |
|
|
|
|
|
|
|
146,092 |
|
|
|
174,613 |
|
|
|
|
|
Operating net charge-offs (1) |
|
|
17,546 |
|
|
|
16,483 |
|
|
|
231,574 |
|
|
|
47,668 |
|
|
|
49,998 |
|
|
|
|
|
|
|
265,603 |
|
|
|
167,989 |
|
|
|
|
|
Allowance for loan losses to loans |
|
|
3.55 |
% |
|
|
3.07 |
% |
|
|
3.17 |
% |
|
|
3.79 |
% |
|
|
3.67 |
% |
|
|
|
|
|
|
3.55 |
% |
|
|
3.67 |
% |
|
|
|
|
Operating net charge-offs to average loans (1)(6) |
|
|
1.68 |
|
|
|
1.58 |
|
|
|
20.71 |
|
|
|
4.03 |
|
|
|
4.12 |
|
|
|
|
|
|
|
8.28 |
|
|
|
4.54 |
|
|
|
|
|
NPAs to loans and foreclosed properties |
|
|
4.54 |
|
|
|
2.82 |
|
|
|
3.25 |
|
|
|
6.77 |
|
|
|
7.11 |
|
|
|
|
|
|
|
4.54 |
|
|
|
7.11 |
|
|
|
|
|
NPAs to total assets |
|
|
2.64 |
|
|
|
1.60 |
|
|
|
1.73 |
|
|
|
4.32 |
|
|
|
4.96 |
|
|
|
|
|
|
|
2.64 |
|
|
|
4.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES ($ in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
4,194 |
|
|
$ |
4,266 |
|
|
$ |
4,599 |
|
|
$ |
4,768 |
|
|
$ |
4,896 |
|
|
|
(14 |
) |
|
$ |
4,352 |
|
|
$ |
5,026 |
|
|
|
(13 |
) |
Investment securities |
|
|
2,150 |
|
|
|
2,074 |
|
|
|
1,625 |
|
|
|
1,354 |
|
|
|
1,411 |
|
|
|
52 |
|
|
|
1,952 |
|
|
|
1,487 |
|
|
|
31 |
|
Earning assets |
|
|
6,630 |
|
|
|
6,924 |
|
|
|
6,902 |
|
|
|
6,680 |
|
|
|
6,676 |
|
|
|
(1 |
) |
|
|
6,817 |
|
|
|
6,870 |
|
|
|
(1 |
) |
Total assets |
|
|
7,261 |
|
|
|
7,624 |
|
|
|
7,595 |
|
|
|
7,338 |
|
|
|
7,522 |
|
|
|
(3 |
) |
|
|
7,492 |
|
|
|
7,723 |
|
|
|
(3 |
) |
Deposits |
|
|
6,061 |
|
|
|
6,372 |
|
|
|
6,560 |
|
|
|
6,294 |
|
|
|
6,257 |
|
|
|
(3 |
) |
|
|
6,329 |
|
|
|
6,399 |
|
|
|
(1 |
) |
Shareholders equity |
|
|
859 |
|
|
|
854 |
|
|
|
670 |
|
|
|
649 |
|
|
|
855 |
|
|
|
|
|
|
|
795 |
|
|
|
904 |
|
|
|
(12 |
) |
Common shares basic (thousands) |
|
|
57,599 |
|
|
|
25,427 |
|
|
|
18,466 |
|
|
|
18,984 |
|
|
|
18,936 |
|
|
|
|
|
|
|
33,973 |
|
|
|
18,905 |
|
|
|
|
|
Common shares diluted (thousands) |
|
|
57,599 |
|
|
|
57,543 |
|
|
|
18,466 |
|
|
|
18,984 |
|
|
|
18,936 |
|
|
|
|
|
|
|
33,973 |
|
|
|
18,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AT PERIOD END ($ in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans * |
|
$ |
4,110 |
|
|
$ |
4,163 |
|
|
$ |
4,194 |
|
|
$ |
4,604 |
|
|
$ |
4,760 |
|
|
|
(14 |
) |
|
$ |
4,110 |
|
|
$ |
4,760 |
|
|
|
(14 |
) |
Investment securities |
|
|
2,123 |
|
|
|
2,188 |
|
|
|
1,884 |
|
|
|
1,490 |
|
|
|
1,310 |
|
|
|
62 |
|
|
|
2,123 |
|
|
|
1,310 |
|
|
|
62 |
|
Total assets |
|
|
7,159 |
|
|
|
7,410 |
|
|
|
7,974 |
|
|
|
7,443 |
|
|
|
7,013 |
|
|
|
2 |
|
|
|
7,159 |
|
|
|
7,013 |
|
|
|
2 |
|
Deposits |
|
|
6,005 |
|
|
|
6,183 |
|
|
|
6,598 |
|
|
|
6,469 |
|
|
|
5,999 |
|
|
|
|
|
|
|
6,005 |
|
|
|
5,999 |
|
|
|
|
|
Shareholders equity |
|
|
848 |
|
|
|
860 |
|
|
|
850 |
|
|
|
636 |
|
|
|
662 |
|
|
|
28 |
|
|
|
848 |
|
|
|
662 |
|
|
|
28 |
|
Common shares outstanding (thousands) |
|
|
57,510 |
|
|
|
57,469 |
|
|
|
20,903 |
|
|
|
18,937 |
|
|
|
18,887 |
|
|
|
|
|
|
|
57,510 |
|
|
|
18,887 |
|
|
|
|
|
|
|
|
(1) |
|
Excludes the partial reversal of a previously established provision for
fraud-related loan losses of $11.8 million, net of tax expense of $4.6 million in the fourth
quarter of 2010. Operating charge-offs also exclude the $11.8 million related partial recovery of
the previously charged off amount.
|
|
(2) |
|
Excludes revenue generated by discontinued
operations in the first quarter of 2010. |
|
(3) |
|
Excludes the goodwill impairment charge of
$211 million in the third quarter of 2010 and expenses relating to discontinued operations in the
first quarter of 2010. |
|
(4) |
|
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). |
|
(5) |
|
Excludes effect of acquisition related
intangibles and associated amortization. |
|
(6) |
|
Annualized. |
|
* |
|
Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC. |
35
Table 1 Continued Operating Earnings to GAAP Earnings Reconciliation
Selected Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
2010 |
|
|
For the Nine Months |
|
(in thousands, except per share |
|
Third |
|
|
Second |
|
|
First |
|
|
Fourth |
|
|
Third |
|
|
Ended |
|
data; taxable equivalent) |
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue taxable equivalent |
|
$ |
74,543 |
|
|
$ |
76,931 |
|
|
$ |
75,965 |
|
|
$ |
81,215 |
|
|
$ |
84,360 |
|
|
$ |
227,439 |
|
|
$ |
261,908 |
|
Taxable equivalent adjustment |
|
|
(420 |
) |
|
|
(429 |
) |
|
|
(435 |
) |
|
|
(497 |
) |
|
|
(511 |
) |
|
|
(1,284 |
) |
|
|
(1,504 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue (GAAP) |
|
$ |
74,123 |
|
|
$ |
76,502 |
|
|
$ |
75,530 |
|
|
$ |
80,718 |
|
|
$ |
83,849 |
|
|
$ |
226,155 |
|
|
$ |
260,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest revenue reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest revenue taxable equivalent |
|
$ |
59,281 |
|
|
$ |
58,946 |
|
|
$ |
56,392 |
|
|
$ |
60,132 |
|
|
$ |
60,014 |
|
|
$ |
174,619 |
|
|
$ |
182,920 |
|
Taxable equivalent adjustment |
|
|
(420 |
) |
|
|
(429 |
) |
|
|
(435 |
) |
|
|
(497 |
) |
|
|
(511 |
) |
|
|
(1,284 |
) |
|
|
(1,504 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest revenue (GAAP) |
|
$ |
58,861 |
|
|
$ |
58,517 |
|
|
$ |
55,957 |
|
|
$ |
59,635 |
|
|
$ |
59,503 |
|
|
$ |
173,335 |
|
|
$ |
181,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating provision for loan losses |
|
$ |
36,000 |
|
|
$ |
11,000 |
|
|
$ |
190,000 |
|
|
$ |
47,750 |
|
|
$ |
50,500 |
|
|
$ |
237,000 |
|
|
$ |
187,000 |
|
Partial reversal of special fraud-related provision for loan loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,750 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses (GAAP) |
|
$ |
36,000 |
|
|
$ |
11,000 |
|
|
$ |
190,000 |
|
|
$ |
36,000 |
|
|
$ |
50,500 |
|
|
$ |
237,000 |
|
|
$ |
187,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue |
|
$ |
34,779 |
|
|
$ |
61,851 |
|
|
$ |
(121,770 |
) |
|
$ |
24,824 |
|
|
$ |
22,375 |
|
|
$ |
(25,140 |
) |
|
$ |
32,026 |
|
Taxable equivalent adjustment |
|
|
(420 |
) |
|
|
(429 |
) |
|
|
(435 |
) |
|
|
(497 |
) |
|
|
(511 |
) |
|
|
(1,284 |
) |
|
|
(1,504 |
) |
Partial reversal of special fraud-related provision for loan loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue (GAAP) |
|
$ |
34,359 |
|
|
$ |
61,422 |
|
|
$ |
(122,205 |
) |
|
$ |
36,077 |
|
|
$ |
21,864 |
|
|
$ |
(26,424 |
) |
|
$ |
30,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense |
|
$ |
46,520 |
|
|
$ |
48,728 |
|
|
$ |
115,271 |
|
|
$ |
64,918 |
|
|
$ |
64,906 |
|
|
$ |
210,519 |
|
|
$ |
223,383 |
|
Noncash goodwill impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210,590 |
|
|
|
|
|
|
|
210,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense (GAAP) |
|
$ |
46,520 |
|
|
$ |
48,728 |
|
|
$ |
115,271 |
|
|
$ |
64,918 |
|
|
$ |
275,496 |
|
|
$ |
210,519 |
|
|
$ |
433,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations before taxes reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income from continuing operations before taxes |
|
$ |
(11,741 |
) |
|
$ |
13,123 |
|
|
$ |
(237,041 |
) |
|
$ |
(40,094 |
) |
|
$ |
(42,531 |
) |
|
$ |
(235,659 |
) |
|
$ |
(191,357 |
) |
Taxable equivalent adjustment |
|
|
(420 |
) |
|
|
(429 |
) |
|
|
(435 |
) |
|
|
(497 |
) |
|
|
(511 |
) |
|
|
(1,284 |
) |
|
|
(1,504 |
) |
Noncash goodwill impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(210,590 |
) |
|
|
|
|
|
|
(210,590 |
) |
Partial reversal of special fraud-related provision for loan loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations before taxes (GAAP) |
|
$ |
(12,161 |
) |
|
$ |
12,694 |
|
|
$ |
(237,476 |
) |
|
$ |
(28,841 |
) |
|
$ |
(253,632 |
) |
|
$ |
(236,943 |
) |
|
$ |
(403,451 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income tax (benefit) expense |
|
$ |
(5,539 |
) |
|
$ |
5,506 |
|
|
$ |
(94,555 |
) |
|
$ |
(16,520 |
) |
|
$ |
(16,706 |
) |
|
$ |
(94,588 |
) |
|
$ |
(71,542 |
) |
Taxable equivalent adjustment |
|
|
(420 |
) |
|
|
(429 |
) |
|
|
(435 |
) |
|
|
(497 |
) |
|
|
(511 |
) |
|
|
(1,284 |
) |
|
|
(1,504 |
) |
Partial reversal of special fraud-related provision for loan loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense (GAAP) |
|
$ |
(5,959 |
) |
|
$ |
5,077 |
|
|
$ |
(94,990 |
) |
|
$ |
(12,446 |
) |
|
$ |
(17,217 |
) |
|
$ |
(95,872 |
) |
|
$ |
(73,046 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings from continuing operations per common share reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted operating (loss) earnings from continuing operations per common share |
|
$ |
(.16 |
) |
|
$ |
.08 |
|
|
$ |
(7.87 |
) |
|
$ |
(1.38 |
) |
|
$ |
(1.50 |
) |
|
$ |
(4.41 |
) |
|
$ |
(6.75 |
) |
Noncash goodwill impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11.12 |
) |
|
|
|
|
|
|
(11.14 |
) |
Partial reversal of special fraud-related provision for loan loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings from continuing operations per common share (GAAP) |
|
$ |
(.16 |
) |
|
$ |
.08 |
|
|
$ |
(7.87 |
) |
|
$ |
(1.00 |
) |
|
$ |
(12.62 |
) |
|
$ |
(4.41 |
) |
|
$ |
(17.89 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per common share |
|
$ |
11.26 |
|
|
$ |
11.47 |
|
|
$ |
14.44 |
|
|
$ |
23.78 |
|
|
$ |
25.26 |
|
|
$ |
11.26 |
|
|
$ |
25.26 |
|
Effect of goodwill and other intangibles |
|
|
.11 |
|
|
|
.12 |
|
|
|
.34 |
|
|
|
.40 |
|
|
|
.44 |
|
|
|
.11 |
|
|
|
.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share (GAAP) |
|
$ |
11.37 |
|
|
$ |
11.59 |
|
|
$ |
14.78 |
|
|
$ |
24.18 |
|
|
$ |
25.70 |
|
|
$ |
11.37 |
|
|
$ |
25.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio from continuing operations reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating efficiency ratio from continuing operations |
|
|
65.73 |
% |
|
|
66.88 |
% |
|
|
169.08 |
% |
|
|
89.45 |
% |
|
|
89.38 |
% |
|
|
99.39 |
% |
|
|
102.14 |
% |
Noncash goodwill impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
290.00 |
|
|
|
|
|
|
|
96.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio from continuing operations (GAAP) |
|
|
65.73 |
% |
|
|
66.88 |
% |
|
|
169.08 |
% |
|
|
89.45 |
% |
|
|
379.38 |
% |
|
|
99.39 |
% |
|
|
198.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average equity to assets reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity to assets |
|
|
9.09 |
% |
|
|
4.79 |
% |
|
|
5.51 |
% |
|
|
6.35 |
% |
|
|
6.78 |
% |
|
|
6.44 |
% |
|
|
6.94 |
% |
Effect of preferred equity |
|
|
2.67 |
|
|
|
6.34 |
|
|
|
3.22 |
|
|
|
2.40 |
|
|
|
2.41 |
|
|
|
4.09 |
|
|
|
2.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible equity to assets |
|
|
11.76 |
|
|
|
11.13 |
|
|
|
8.73 |
|
|
|
8.75 |
|
|
|
9.19 |
|
|
|
10.53 |
|
|
|
9.28 |
|
Effect of goodwill and other intangibles |
|
|
.07 |
|
|
|
.08 |
|
|
|
.09 |
|
|
|
.10 |
|
|
|
2.18 |
|
|
|
.08 |
|
|
|
2.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity to assets (GAAP) |
|
|
11.83 |
% |
|
|
11.21 |
% |
|
|
8.82 |
% |
|
|
8.85 |
% |
|
|
11.37 |
% |
|
|
10.61 |
% |
|
|
11.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual tangible common equity to risk-weighted assets reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity to risk-weighted assets |
|
|
14.41 |
% |
|
|
14.26 |
% |
|
|
6.40 |
% |
|
|
9.05 |
% |
|
|
9.60 |
% |
|
|
14.41 |
% |
|
|
9.60 |
% |
Effect of other comprehensive income |
|
|
(.58 |
) |
|
|
(.65 |
) |
|
|
(.58 |
) |
|
|
(.62 |
) |
|
|
(.81 |
) |
|
|
(.58 |
) |
|
|
(.81 |
) |
Effect of deferred tax limitation |
|
|
(5.34 |
) |
|
|
(5.04 |
) |
|
|
(5.10 |
) |
|
|
(3.34 |
) |
|
|
(2.94 |
) |
|
|
(5.34 |
) |
|
|
(2.94 |
) |
Effect of trust preferred |
|
|
1.18 |
|
|
|
1.14 |
|
|
|
1.12 |
|
|
|
1.06 |
|
|
|
1.06 |
|
|
|
1.18 |
|
|
|
1.06 |
|
Effect of preferred equity |
|
|
4.30 |
|
|
|
4.17 |
|
|
|
5.97 |
|
|
|
3.52 |
|
|
|
3.51 |
|
|
|
4.30 |
|
|
|
3.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital ratio (Regulatory) |
|
|
13.97 |
% |
|
|
13.88 |
% |
|
|
7.81 |
% |
|
|
9.67 |
% |
|
|
10.42 |
% |
|
|
13.97 |
% |
|
|
10.42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating net charge-offs |
|
$ |
17,546 |
|
|
$ |
16,483 |
|
|
$ |
231,574 |
|
|
$ |
47,668 |
|
|
$ |
49,998 |
|
|
$ |
265,603 |
|
|
$ |
167,989 |
|
Subsequent partial recovery of fraud-related charge-off |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,750 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (GAAP) |
|
$ |
17,546 |
|
|
$ |
16,483 |
|
|
$ |
231,574 |
|
|
$ |
35,918 |
|
|
$ |
49,998 |
|
|
$ |
265,603 |
|
|
$ |
167,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating net charge-offs to average loans |
|
|
1.68 |
% |
|
|
1.58 |
% |
|
|
20.71 |
% |
|
|
4.03 |
% |
|
|
4.12 |
% |
|
|
8.28 |
% |
|
|
4.54 |
% |
Subsequent partial recovery of fraud-related charge-off |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans (GAAP) |
|
|
1.68 |
% |
|
|
1.58 |
% |
|
|
20.71 |
% |
|
|
3.03 |
% |
|
|
4.12 |
% |
|
|
8.28 |
% |
|
|
4.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36
Results of Operations
United reported a net operating loss from continuing operations of $6.20 million for the third
quarter of 2011. This compared to a net operating loss from continuing operations of $25.8 million
for the same period in 2010, which excluded a goodwill impairment charge of $211 million. Including
the goodwill impairment charge, the net loss for the third quarter of 2010 was $236 million. The
loss for the third quarter of 2011 was due to the classification of Uniteds largest lending
relationship which resulted in the recording of a $25.0 million provision for loan losses. For the
third quarter of 2011, diluted operating loss from continuing operations per share was $.16. This
compared to diluted operating loss from continuing operations per share of $1.50 for the third
quarter of 2010, which excluded $11.12 in loss per share related to goodwill impairment bringing
the total loss from continuing operations per share to $12.62. For the nine months ended September
30, 2011, United reported a net operating loss from continuing operations of $141 million compared
to a net operating loss from continuing operations of $120 million for the same period in 2010,
which excludes the $211 million charge for goodwill impairment in 2010. The operating loss for the
nine months ended September 30, 2011 reflects the Board of Directors decision in the first quarter
to adopt the Problem Asset Disposition Plan to quickly dispose of problem assets following Uniteds
successful private placement at the end of the first quarter. Diluted operating loss from
continuing operations per common share was $4.41 for the nine months ended September 30, 2011,
compared with diluted operating loss from continuing operations per common share of $6.75 for the
same period in 2010. The diluted operating loss per share from continuing operations for the first
nine months of 2010 excluded $11.14 in loss per share related to the third quarter 2010 goodwill
impairment charge bringing the total loss from continuing operations per share to $17.89. See
schedule on page 36 for a reconciliation of operating performance measures to the most closely
related performance measures calculated in accordance with GAAP.
Net Interest Revenue (Taxable Equivalent)
Net interest revenue (the difference between the interest earned on assets and the interest paid on
deposits and borrowed funds) is the single largest component of total revenue. United actively
manages this revenue source to provide optimal levels of revenue while balancing interest rate,
credit and liquidity risks. Taxable equivalent net interest revenue for the three months ended
September 30, 2011 was $59.3 million, down $733,000, or 1%, from the third quarter of 2010. The
decrease in net interest revenue for the third quarter of 2011 compared to the third quarter of
2010 was mostly due to lower average loan balances which was substantially offset by lower rates on
deposits and a more favorable deposit mix. United continues its intense focus on loan and deposit
pricing, in an effort to maintain a steady level of net interest revenue.
Average loans decreased $702 million, or 14%, from the third quarter of last year. The decrease in
the loan portfolio was primarily the result of weak loan demand as well as the Bulk Loan Sale
completed in April 2011. Loan charge-offs, foreclosure activity and managements efforts to
rebalance the loan portfolio by reducing the concentration of residential construction loans have
also contributed to declining loan balances. While loan balances have declined, United continues
to make new loans. During the third quarter of 2011, United funded $87.8 million in new loans,
primarily commercial and small business loans in north Georgia, the Atlanta MSA and coastal
Georgia.
Average interest-earning assets for the third quarter of 2011 decreased $45.8 thousand, or 1%, from
the same period in 2010. Average loans decreased $702 million from the third quarter of 2010,
however this decrease was offset by a $739 million increase in average investment securities. The
increase in the securities portfolio was due to purchases of floating rate mortgage-backed
securities in an effort to temporarily invest excess liquidity, including the proceeds from the new
capital raised at the end of the first quarter of 2011. Average interest-bearing liabilities
decreased $387 million, or 7%, from the third quarter of 2010 due to the rolling off of higher-cost
brokered deposits and certificates of deposit as funding needs decreased. The average yield on
interest earning assets for the three months ended September 30, 2011, was 4.47%, down 55 basis
points from 5.02% for the same period of 2010. A significant contributing factor to the decrease
in the yield on interest earning assets was due to the build-up of excess liquidity resulting in a
shift in earning asset mix from loans, which generally yield a higher rate than other asset
classes, to temporary investments which have relatively low yields. The change in mix more than
offset a 7 basis point increase in the average loan yield from the third quarter of 2010. In light
of the weak economic environment, in late 2010, United sought to maintain above normal levels of
liquidity by entering into brokered deposit arrangements and temporarily investing the proceeds in
floating rate mortgage-backed securities at a slightly negative spread. Liquidity levels increased
further as a result of the first quarter capital transaction. Following the capital transaction,
management has sought to reduce liquidity levels and will continue to do so.
The average cost of interest-bearing liabilities for the third quarter of 2011 was 1.12% compared
to 1.66% for the same period of 2010, reflecting Uniteds ability to reduce deposit pricing. Also
contributing to the overall lower rate on interest-bearing liabilities was a shift in the mix of
deposits away from more expensive time deposits toward lower-rate transaction deposits. Uniteds
shrinking balance sheet also permitted the reduction of more expensive wholesale borrowings.
The banking industry uses two ratios to measure relative profitability of net interest revenue.
The net interest spread measures the difference between the average yield on interest-earning
assets and the average rate paid on interest-bearing liabilities. The interest rate spread
eliminates the effect of non-interest-bearing deposits and gives a direct perspective on the effect
of market interest rate movements. The net interest margin is an indication of the profitability
of a companys investments, and is defined as net interest
revenue as a percent of average total interest-earning assets, which includes the positive effect
of funding a portion of interest-earning assets with customers non-interest bearing deposits and
stockholders equity.
37
For the three months ended September 30, 2011 and 2010, the net interest spread was 3.35% and
3.36%, respectively, while the net interest margin was 3.55% and 3.57%, respectively. The
reduction in average loan balances negatively impacted the margin.
For the first nine months of 2011, net interest revenue was $175 million, a decrease of $8.30
million, or 5%, from the first nine months of 2010. Average earning assets decreased $52.8
million, or 1%, during the first nine months of 2011 compared to the same period a year earlier.
The yield on earning assets decreased 63 basis points from 5.09% for the nine months ended
September 30, 2010 to 4.46% for the nine months ended September 30, 2011 due to declining average
loan balances, an increase in excess liquidity invested in short-term low rate assets, and interest
reversals on performing loans classified as held for sale as part of the Bulk Loan Sale. The
transfer reduced net interest margin by 4 basis points in the first nine months of 2011. The cost
of interest bearing liabilities over the same period decreased 53 basis points. The combined
effect of the lower yield on interest-earning assets, partially offset by the lower cost of
interest-bearing liabilities resulted in the net interest margin decreasing 14 basis points from
the nine months ended September 30, 2010 to the nine months ended September 30, 2011. The buildup
of excess liquidity also contributed to the decrease in the net interest margin.
38
The following table shows the relationship between interest revenue and expense, and the average
amounts of interest-earning assets and interest-bearing liabilities for the three months ended
September 30, 2011 and 2010.
Table 2 Average Consolidated Balance Sheets and Net Interest Analysis
For the Three Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
2010 |
|
|
|
Average |
|
|
|
|
|
|
Avg. |
|
|
Average |
|
|
|
|
|
|
Avg. |
|
(dollars in thousands, taxable equivalent) |
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net of unearned income (1)(2) |
|
$ |
4,193,951 |
|
|
$ |
59,394 |
|
|
|
5.62 |
% |
|
$ |
4,896,471 |
|
|
$ |
68,540 |
|
|
|
5.55 |
% |
Taxable securities (3) |
|
|
2,125,154 |
|
|
|
14,324 |
|
|
|
2.70 |
|
|
|
1,384,682 |
|
|
|
14,431 |
|
|
|
4.17 |
|
Tax-exempt securities (1)(3) |
|
|
24,675 |
|
|
|
399 |
|
|
|
6.47 |
|
|
|
26,481 |
|
|
|
459 |
|
|
|
6.93 |
|
Federal funds sold and other interest-earning
assets |
|
|
286,194 |
|
|
|
426 |
|
|
|
.60 |
|
|
|
368,108 |
|
|
|
930 |
|
|
|
1.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
6,629,974 |
|
|
|
74,543 |
|
|
|
4.47 |
|
|
|
6,675,742 |
|
|
|
84,360 |
|
|
|
5.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
(128,654 |
) |
|
|
|
|
|
|
|
|
|
|
(194,300 |
) |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
53,500 |
|
|
|
|
|
|
|
|
|
|
|
107,825 |
|
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
177,798 |
|
|
|
|
|
|
|
|
|
|
|
179,839 |
|
|
|
|
|
|
|
|
|
Other assets (3) |
|
|
528,461 |
|
|
|
|
|
|
|
|
|
|
|
752,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
7,261,079 |
|
|
|
|
|
|
|
|
|
|
$ |
7,521,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW |
|
$ |
1,258,929 |
|
|
|
831 |
|
|
|
.26 |
|
|
$ |
1,318,779 |
|
|
|
1,705 |
|
|
|
.51 |
|
Money market |
|
|
1,024,559 |
|
|
|
1,129 |
|
|
|
.44 |
|
|
|
781,903 |
|
|
|
1,930 |
|
|
|
.98 |
|
Savings |
|
|
199,793 |
|
|
|
52 |
|
|
|
.10 |
|
|
|
186,123 |
|
|
|
83 |
|
|
|
.18 |
|
Time less than $100,000 |
|
|
1,448,024 |
|
|
|
4,539 |
|
|
|
1.24 |
|
|
|
1,541,772 |
|
|
|
7,190 |
|
|
|
1.85 |
|
Time greater than $100,000 |
|
|
940,864 |
|
|
|
3,456 |
|
|
|
1.46 |
|
|
|
1,065,789 |
|
|
|
5,506 |
|
|
|
2.05 |
|
Brokered |
|
|
260,423 |
|
|
|
1,091 |
|
|
|
1.66 |
|
|
|
573,606 |
|
|
|
3,403 |
|
|
|
2.35 |
|
|