Georgia |
No. 0-21656 |
No. 58-180-7304 |
(State or other jurisdiction of |
(Commission File Number) |
(IRS Employer |
incorporation) |
Identification No.) |
q |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
q |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
q |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
q |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c)) |
Item 2.02 |
Results of Operation and Financial Condition |
On October 23, 2009, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the quarter ended September 30, 2009 (the “News Release”). The News Release, including financial schedules, is attached as Exhibit 99.1 to this report. In connection with issuing
the News Release, on October 23, 2009 at 11:00 a.m. EST, the Registrant intends to hold a conference call/webcast to discuss the News Release. In addition to the News Release, during the conference call the Registrant intends to discuss certain financial information contained in the Third Quarter 2009 Investor Presentation (the “Investor Presentation”) which will be posted to the Registrant’s website. The Investor Presentation is attached as Exhibit 99.2 to this report.
The presentation of the Registrant’s financial results included operating performance measures and core earnings measures, which are measures of performance determined by methods other than in accordance with generally accepted accounting principles, or GAAP. Management included non-GAAP operating performance and core earnings
measures because it believes it is useful for evaluating the Registrant’s operations and performance over periods of time, and uses operating performance and core earnings measures in managing and evaluating the Registrant’s business and intends to use it in discussions about the Registrant’s operations and performance. Operating performance measures for the third quarter of 2009 exclude the effects of a $25 million non-recurring, non-cash goodwill impairment charge. Operating
performance measures for the first nine months of 2009 also exclude the effects of a $70 million non-cash goodwill impairment charge in the first quarter (bringing the total goodwill impairment charge for the nine months to $95 million), $2.9 million in non-recurring severance charges related to a reduction in workforce recorded in the first quarter and an $11.4 million gain in the second quarter from the acquisition of Southern Community Bank that resulted from a bargain purchase. These items have
been excluded from operating performance measures because management feels that the two expense items and the bargain purchase gain are non-recurring in nature and do not reflect overall trends in the Registrant’s earnings. Additionally, core earnings measures exclude credit related costs such as the provision for loan losses and foreclosed property expense, securities gains and losses, income taxes and other items of a non-recurring nature. Core earnings are useful in evaluating the
underlying earnings performance trends of the Registrant. Management believes these non-GAAP performance measures may provide users of the Registrant’s financial information with a meaningful measure for assessing the Registrant’s financial results and comparing those financial results to prior periods.
Operating performance and core earnings measures should be viewed in addition to, and not as an alternative or substitute for, the Registrant’s performance measures determined in accordance with GAAP, and is not necessarily comparable to non-GAAP performance measures that may be presented by other companies. |
Item 9.01 |
Financial Statements and Exhibits |
|
(a) |
Financial statements: None |
|
(b) |
Pro forma financial information: None |
|
(c) |
Exhibits: |
|
99.1 |
Press Release, dated October 23, 2009 |
|
99.2 |
Investor Presentation, Third Quarter 2009 |
/s/ Rex S. Schuette |
||
Rex S. Schuette |
||
Executive Vice President and |
||
October 23, 2009 |
Chief Financial Officer |
|
● |
Capital significantly strengthened by $222.5 million public common offering |
|
● |
Provision for loan losses of $95.0 million exceeded charge-offs by $4.5 million |
|
● |
Allowance-to-loans ratio of 2.80 percent, up from 2.64 percent last quarter |
|
● |
Margin improvement of 11 basis points this quarter to 3.39 percent, up 69 basis points year-to-date |
|
● |
Non-cash goodwill impairment charge of $25.0 million, or $.50 per diluted share |
UNITED COMMUNITY BANKS, INC. |
|||||||||||||||||||
Financial Highlights |
|||||||||||||||||||
Selected Financial Information |
|||||||||||||||||||
|
Third |
||||||||||||||||||
2009 |
2008 |
Quarter |
For the Nine |
YTD | |||||||||||||||
(in thousands, except per share |
Third |
Second |
First |
Fourth |
Third |
2009-2008 |
Months Ended |
2009-2008 | |||||||||||
data; taxable equivalent) |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Change |
2009 |
2008 |
Change | ||||||||||
INCOME SUMMARY |
|||||||||||||||||||
Interest revenue |
$ 101,181 |
$ 102,737 |
$ 103,562 |
$ 108,434 |
$ 112,510 |
|
|
$ 307,480 |
$ 358,535 |
||||||||||
Interest expense |
38,177 |
41,855 |
46,150 |
56,561 |
53,719 |
|
126,182 |
171,704 |
|||||||||||
Net interest revenue |
63,004 |
60,882 |
57,412 |
51,873 |
58,791 |
7 |
% |
181,298 |
186,831 |
(3) |
% | ||||||||
Provision for loan losses |
95,000 |
60,000 |
65,000 |
85,000 |
76,000 |
|
220,000 |
99,000 |
|||||||||||
Operating fee revenue (1) |
15,671 |
13,050 |
12,846 |
10,718 |
13,121 |
19 |
41,567 |
42,423 |
(2) |
||||||||||
Total revenue |
(16,325) |
13,932 |
5,258 |
(22,409) |
(4,088) |
299 |
2,865 |
130,254 |
(98) |
||||||||||
Operating expenses (2) |
53,606 |
55,348 |
52,569 |
52,439 |
56,970 |
(6) |
161,523 |
154,260 |
5 |
||||||||||
Operating loss before taxes |
(69,931) |
(41,416) |
(47,311) |
(74,848) |
(61,058) |
15 |
(158,658) |
(24,006) |
561 |
||||||||||
Income tax benefit |
(26,213) |
(18,353) |
(15,335) |
(28,101) |
(21,184) |
(59,901) |
(7,303) |
||||||||||||
Net operating loss (1)(2) |
(43,718) |
(23,063) |
(31,976) |
(46,747) |
(39,874) |
10 |
(98,757) |
(16,703) |
491 |
||||||||||
Gain from acquisitions, net of tax expense |
- |
7,062 |
- |
- |
- |
|
7,062 |
- |
|||||||||||
Noncash goodwill impairment charge |
(25,000) |
- |
(70,000) |
- |
- |
|
(95,000) |
- |
|||||||||||
Severance costs, net of tax benefit |
- |
- |
(1,797) |
- |
- |
(1,797) |
- |
||||||||||||
Net loss |
(68,718) |
(16,001) |
(103,773) |
(46,747) |
(39,874) |
72 |
(188,492) |
(16,703) |
1,028 |
||||||||||
Preferred dividends and discount accretion |
2,562 |
2,559 |
2,554 |
712 |
4 |
7,675 |
12 |
||||||||||||
Net loss available |
|||||||||||||||||||
to common shareholders |
$ (71,280) |
$ (18,560) |
$ (106,327) |
$ (47,459) |
$ (39,878) |
$ (196,167) |
$ (16,715) |
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
PERFORMANCE MEASURES |
|||||||||||||||||||
Per common share: |
|||||||||||||||||||
Diluted operating loss (1)(2) |
$ (.93) |
$ (.53) |
$ (.71) |
$ (.99) |
$ (.84) |
11 |
$ (2.17) |
$ (.35) |
520 |
||||||||||
Diluted loss |
(1.43) |
(.38) |
(2.20) |
(.99) |
(.84) |
70 |
(4.01) |
(.35) |
1,046 |
||||||||||
Cash dividends declared |
- |
- |
- |
- |
- |
- |
.18 |
||||||||||||
Stock dividends declared (6) |
1 for 130 |
1 for 130 |
1 for 130 |
1 for 130 |
1 for 130 |
3 for 130 |
1 for 130 |
||||||||||||
Book value |
8.85 |
13.87 |
14.70 |
16.95 |
17.12 |
(48) |
8.85 |
17.12 |
(48) |
||||||||||
Tangible book value (4) |
6.50 |
8.85 |
9.65 |
10.39 |
10.48 |
(38) |
6.50 |
10.48 |
(38) |
||||||||||
Key performance ratios: |
|||||||||||||||||||
Return on equity (3)(5) |
(45.52) |
% |
(11.42) |
% |
(58.28) |
% |
(23.83) |
% |
(19.07) |
% |
(39.11) |
% |
(2.69) |
% |
|||||
Return on assets (5) |
(3.32) |
(.78) |
(5.03) |
(2.19) |
(1.94) |
(3.05) |
(.27) |
||||||||||||
Net interest margin (5) |
3.39 |
3.28 |
3.08 |
2.70 |
3.17 |
3.25 |
3.35 |
||||||||||||
Operating efficiency ratio (1)(2)(4) |
69.15 |
74.15 |
75.15 |
81.34 |
79.35 |
72.72 |
67.43 |
||||||||||||
Equity to assets |
10.27 |
10.71 |
11.56 |
10.04 |
10.26 |
10.84 |
10.29 |
||||||||||||
Tangible equity to assets (4) |
7.55 |
7.96 |
8.24 |
6.56 |
6.64 |
7.92 |
6.71 |
||||||||||||
Tangible common equity to assets (4) |
5.36 |
5.77 |
6.09 |
6.21 |
6.64 |
5.74 |
6.70 |
||||||||||||
Tangible common equity to |
|||||||||||||||||||
risk-weighted assets (4) |
10.33 |
7.49 |
8.03 |
8.34 |
8.26 |
10.33 |
8.26 |
||||||||||||
ASSET QUALITY * |
|||||||||||||||||||
Non-performing loans (NPLs) |
$ 304,381 |
$ 287,848 |
$ 259,155 |
$ 190,723 |
$ 139,266 |
$ 304,381 |
$ 139,266 |
||||||||||||
Foreclosed properties |
110,610 |
104,754 |
75,383 |
59,768 |
38,438 |
110,610 |
38,438 |
||||||||||||
Total non-performing assets (NPAs) |
414,991 |
392,602 |
334,538 |
250,491 |
177,704 |
414,991 |
177,704 |
||||||||||||
Allowance for loan losses |
150,187 |
145,678 |
143,990 |
122,271 |
111,299 |
150,187 |
111,299 |
||||||||||||
Net charge-offs |
90,491 |
58,312 |
43,281 |
74,028 |
55,736 |
192,084 |
77,124 |
||||||||||||
Allowance for loan losses to loans |
2.80 |
% |
2.64 |
% |
2.56 |
% |
2.14 |
% |
1.91 |
% |
2.80 |
% |
1.91 |
% |
|||||
Net charge-offs to average loans (5) |
6.57 |
4.18 |
3.09 |
5.09 |
3.77 |
4.60 |
1.74 |
||||||||||||
NPAs to loans and foreclosed properties |
7.58 |
6.99 |
5.86 |
4.35 |
3.03 |
7.58 |
3.03 |
||||||||||||
NPAs to total assets |
4.91 |
4.63 |
4.09 |
2.92 |
2.19 |
4.91 |
2.19 |
||||||||||||
|
|||||||||||||||||||
AVERAGE BALANCES |
|||||||||||||||||||
Loans |
$5,565,498 |
$5,597,259 |
$5,675,054 |
$5,784,139 |
$5,889,168 |
(5) |
$ 5,612,202 |
$ 5,926,731 |
(5) |
||||||||||
Investment securities |
1,615,499 |
1,771,482 |
1,712,654 |
1,508,808 |
1,454,740 |
11 |
1,699,522 |
1,482,397 |
15 |
||||||||||
Earning assets |
7,400,539 |
7,442,178 |
7,530,230 |
7,662,536 |
7,384,287 |
- |
7,457,173 |
7,451,017 |
- |
||||||||||
Total assets |
8,208,199 |
8,212,140 |
8,372,281 |
8,487,017 |
8,164,694 |
1 |
8,263,605 |
8,262,853 |
- |
||||||||||
Deposits |
6,689,948 |
6,544,537 |
6,780,531 |
6,982,229 |
6,597,339 |
1 |
6,671,340 |
6,370,753 |
5 |
||||||||||
Shareholders’ equity |
843,130 |
879,210 |
967,505 |
851,956 |
837,487 |
1 |
896,159 |
849,912 |
5 |
||||||||||
Common shares - basic |
49,771 |
48,794 |
48,324 |
47,844 |
47,417 |
48,968 |
47,210 |
||||||||||||
Common shares - diluted |
49,771 |
48,794 |
48,324 |
47,844 |
47,417 |
48,968 |
47,210 |
||||||||||||
AT PERIOD END |
|||||||||||||||||||
Loans |
$5,362,689 |
$5,513,087 |
$5,632,705 |
$5,704,861 |
$5,829,937 |
(8) |
$ 5,362,689 |
$ 5,829,937 |
(8) |
||||||||||
Investment securities |
1,532,514 |
1,816,787 |
1,719,033 |
1,617,187 |
1,400,827 |
9 |
1,532,514 |
1,400,827 |
9 |
||||||||||
Total assets |
8,443,617 |
8,477,355 |
8,171,663 |
8,591,933 |
8,113,961 |
4 |
8,443,617 |
8,113,961 |
4 |
||||||||||
Deposits |
6,821,306 |
6,848,760 |
6,616,488 |
7,003,624 |
6,689,335 |
2 |
6,821,306 |
6,689,335 |
2 |
||||||||||
Shareholders’ equity |
1,006,638 |
855,272 |
888,853 |
989,382 |
816,880 |
23 |
1,006,638 |
816,880 |
23 |
||||||||||
Common shares outstanding |
93,901 |
48,933 |
48,487 |
48,009 |
47,596 |
93,901 |
47,596 |
||||||||||||
(1) | Excludes the gain from acquisition of $11.4 million, net of income tax expense of $4.3 million in the second quarter of 2009. |
(2) | Excludes the non-recurring goodwill impairment charges of $25 million and $70 million in the third and first quarters of 2009, respectively, and severance costs of $2.9 million, net of income tax benefit of $1.1 million in the first quarter of 2009. |
(3) | Net income available to common shareholders, which excludes preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). |
(4) | Excludes effect of acquisition related intangibles and associated amortization. |
(5) | Annualized. |
(6) | Number of new shares issued for shares currently held. |
NM - Not meaningful. | |||||||||||||||||||
* Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC. |
UNITED COMMUNITY BANKS, INC. | |||||||||||||||
Operating Earnings to GAAP Earnings Reconciliation |
|||||||||||||||
Selected Financial Information |
|||||||||||||||
|
|||||||||||||||
2009 |
2008 |
For the Nine |
|||||||||||||
(in thousands, except per share |
Third |
Second |
First |
Fourth |
Third |
Months Ended |
|||||||||
data; taxable equivalent) |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
2009 |
2008 |
||||||||
Interest revenue reconciliation |
|||||||||||||||
Interest revenue - taxable equivalent |
$ 101,181 |
$ 102,737 |
$ 103,562 |
$ 108,434 |
$ 112,510 |
$ 307,480 |
$ 358,535 |
||||||||
Taxable equivalent adjustment |
(580) |
(463) |
(488) |
(553) |
(571) |
(1,531) |
(1,708) |
||||||||
Interest revenue (GAAP) |
$ 100,601 |
$ 102,274 |
$ 103,074 |
$ 107,881 |
$ 111,939 |
$ 305,949 |
$ 356,827 |
||||||||
Net interest revenue reconciliation |
|||||||||||||||
Net interest revenue - taxable equivalent |
$ 63,004 |
$ 60,882 |
$ 57,412 |
$ 51,873 |
$ 58,791 |
$ 181,298 |
$ 186,831 |
||||||||
Taxable equivalent adjustment |
(580) |
(463) |
(488) |
(553) |
(571) |
(1,531) |
(1,708) |
||||||||
Net interest revenue (GAAP) |
$ 62,424 |
$ 60,419 |
$ 56,924 |
$ 51,320 |
$ 58,220 |
$ 179,767 |
$ 185,123 |
||||||||
Fee revenue reconciliation |
|||||||||||||||
Operating fee revenue |
$ 15,671 |
$ 13,050 |
$ 12,846 |
$ 10,718 |
$ 13,121 |
$ 41,567 |
$ 42,423 |
||||||||
Gain from acquisition |
- |
11,390 |
- |
- |
- |
11,390 |
- |
||||||||
Fee revenue (GAAP) |
$ 15,671 |
$ 24,440 |
$ 12,846 |
$ 10,718 |
$ 13,121 |
$ 52,957 |
$ 42,423 |
||||||||
Total revenue reconciliation |
|||||||||||||||
Total operating revenue |
$ (16,325) |
$ 13,932 |
$ 5,258 |
$ (22,409) |
$ (4,088) |
$ 2,865 |
$ 130,254 |
||||||||
Taxable equivalent adjustment |
(580) |
(463) |
(488) |
(553) |
(571) |
(1,531) |
(1,708) |
||||||||
Gain from acquisition |
- |
11,390 |
- |
- |
- |
11,390 |
- |
||||||||
Total revenue (GAAP) |
$ (16,905) |
$ 24,859 |
$ 4,770 |
$ (22,962) |
$ (4,659) |
$ 12,724 |
$ 128,546 |
||||||||
Expense reconciliation |
|||||||||||||||
Operating expense |
$ 53,606 |
$ 55,348 |
$ 52,569 |
$ 52,439 |
$ 56,970 |
$ 161,523 |
$ 154,260 |
||||||||
Noncash goodwill impairment charge |
25,000 |
- |
70,000 |
- |
- |
95,000 |
- |
||||||||
Severance costs |
- |
- |
2,898 |
- |
- |
2,898 |
- |
||||||||
Operating expense (GAAP) |
$ 78,606 |
$ 55,348 |
$ 125,467 |
$ 52,439 |
$ 56,970 |
$ 259,421 |
$ 154,260 |
||||||||
(Loss) income before taxes reconciliation |
|||||||||||||||
Operating (loss) income before taxes |
$ (69,931) |
$ (41,416) |
$ (47,311) |
$ (74,848) |
$ (61,058) |
$ (158,658) |
$ (24,006) |
||||||||
Taxable equivalent adjustment |
(580) |
(463) |
(488) |
(553) |
(571) |
(1,531) |
(1,708) |
||||||||
Gain from acquisition |
- |
11,390 |
- |
- |
- |
11,390 |
- |
||||||||
Noncash goodwill impairment charge |
(25,000) |
- |
(70,000) |
- |
- |
(95,000) |
- |
||||||||
Severance costs |
- |
- |
(2,898) |
- |
- |
(2,898) |
- |
||||||||
(Loss) income before taxes (GAAP) |
$ (95,511) |
$ (30,489) |
$ (120,697) |
$ (75,401) |
$ (61,629) |
$ (246,697) |
$ (25,714) |
||||||||
Income tax (benefit) expense reconciliation |
|||||||||||||||
Operating income tax (benefit) expense |
$ (26,213) |
$ (18,353) |
$ (15,335) |
$ (28,101) |
$ (21,184) |
$ (59,901) |
$ (7,303) |
||||||||
Taxable equivalent adjustment |
(580) |
(463) |
(488) |
(553) |
(571) |
(1,531) |
(1,708) |
||||||||
Gain from acquisition, tax expense |
- |
4,328 |
- |
- |
- |
4,328 |
- |
||||||||
Severance costs, tax benefit |
- |
- |
(1,101) |
- |
- |
(1,101) |
- |
||||||||
Income tax (benefit) expense (GAAP) |
$ (26,793) |
$ (14,488) |
$ (16,924) |
$ (28,654) |
$ (21,755) |
$ (58,205) |
$ (9,011) |
||||||||
(Loss) earnings per common share reconciliation |
|||||||||||||||
Operating (loss) earnings per common share |
$ (0.93) |
$ (0.53) |
$ (0.71) |
$ (0.99) |
$ (0.84) |
$ (2.17) |
$ (0.35) |
||||||||
Gain from acquisition |
- |
0.15 |
- |
- |
- |
0.15 |
- |
||||||||
Noncash goodwill impairment charge |
(0.50) |
- |
(1.45) |
- |
- |
(1.95) |
- |
||||||||
Severance costs |
- |
- |
(0.04) |
- |
- |
(0.04) |
- |
||||||||
(Loss) earnings per common share (GAAP) |
$ (1.43) |
$ (0.38) |
$ (2.20) |
$ (0.99) |
$ (0.84) |
$ (4.01) |
$ (0.35) |
||||||||
Book value reconciliation |
|||||||||||||||
Tangible book value |
$ 6.50 |
$ 8.85 |
$ 9.65 |
$ 10.39 |
$ 10.48 |
$ 6.50 |
$ 10.48 |
||||||||
Effect of goodwill and other intangibles |
2.35 |
5.02 |
5.05 |
6.56 |
6.64 |
2.35 |
6.64 |
||||||||
Book value (GAAP) |
$ 8.85 |
$ 13.87 |
$ 14.70 |
$ 16.95 |
$ 17.12 |
$ 8.85 |
$ 17.12 |
||||||||
Efficiency ratio reconciliation |
|||||||||||||||
Operating efficiency ratio |
69.15 |
% |
74.15 |
% |
75.15 |
% |
81.34 |
% |
79.35 |
% |
72.72 |
% |
67.43 |
% | |
Gain from acquisition |
- |
(9.82) |
- |
- |
- |
(3.55) |
- |
||||||||
Noncash goodwill impairment charge |
32.24 |
- |
100.06 |
- |
- |
40.68 |
- |
||||||||
Severance costs |
- |
- |
4.14 |
- |
- |
1.24 |
- |
||||||||
Efficiency ratio (GAAP) |
101.39 |
% |
64.33 |
% |
179.35 |
% |
81.34 |
% |
79.35 |
% |
111.09 |
% |
67.43 |
% | |
Average equity to assets reconciliation |
|||||||||||||||
Tangible common equity to assets |
5.36 |
% |
5.77 |
% |
6.09 |
% |
6.21 |
% |
6.64 |
% |
5.74 |
% |
6.70 |
% | |
Effect of preferred equity |
2.19 |
2.19 |
2.15 |
.35 |
- |
2.18 |
.01 |
||||||||
Tangible equity to assets |
7.55 |
7.96 |
8.24 |
6.56 |
6.64 |
7.92 |
6.71 |
||||||||
Effect of goodwill and other intangibles |
2.72 |
2.75 |
3.32 |
3.48 |
3.62 |
2.92 |
3.58 |
||||||||
Equity to assets (GAAP) |
10.27 |
% |
10.71 |
% |
11.56 |
% |
10.04 |
% |
10.26 |
% |
10.84 |
% |
10.29 |
% | |
Actual tangible common equity to risk-weighted assets reconciliation |
|||||||||||||||
Tangible common equity to risk-weighted assets |
10.33 |
% |
7.49 |
% |
8.03 |
% |
8.34 |
% |
8.26 |
% |
10.33 |
% |
8.26 |
% | |
Effect of other comprehensive income |
(.87) |
(.72) |
(1.00) |
(.91) |
(.28) |
(.87) |
(.28) |
||||||||
Effect of deferred tax limitation |
(.56) |
(.22) |
- |
- |
- |
(.56) |
- |
||||||||
Effect of trust preferred |
.89 |
.90 |
.89 |
.88 |
.68 |
.89 |
.68 |
||||||||
Effect of preferred equity |
2.94 |
2.99 |
2.96 |
2.90 |
- |
2.94 |
- |
||||||||
Tier I capital ratio (Regulatory) |
12.73 |
% |
10.44 |
% |
10.88 |
% |
11.21 |
% |
8.66 |
% |
12.73 |
% |
8.66 |
% | |
UNITED COMMUNITY BANKS, INC. |
|||||||||||||||
Financial Highlights |
|||||||||||||||
Loan Portfolio Composition at Period-End |
|||||||||||||||
2009 |
2008 |
Linked
Quarter
Change(2) |
Year over
Year
Change |
||||||||||||
Third | Second | First | Fourth | Third | |||||||||||
(in millions) |
Quarter (1) |
Quarter (1) |
Quarter |
Quarter |
Quarter |
Actual |
Actual |
||||||||
LOANS BY CATEGORY |
|||||||||||||||
Commercial (sec. by RE) |
$ 1,787 |
$ 1,797 |
$ 1,779 |
$ 1,627 |
$ 1,604 |
(2) |
% |
11 |
% | ||||||
Commercial construction |
380 |
379 |
377 |
500 |
509 |
1 |
(25) |
||||||||
Commercial & industrial |
403 |
399 |
387 |
410 |
425 |
4 |
(5) |
||||||||
Total commercial |
2,570 |
2,575 |
2,543 |
2,537 |
2,538 |
(1) |
1 |
||||||||
Residential construction |
1,185 |
1,315 |
1,430 |
1,479 |
1,596 |
(40) |
(26) |
||||||||
Residential mortgage |
1,461 |
1,470 |
1,504 |
1,526 |
1,528 |
(2) |
(4) |
||||||||
Consumer / installment |
147 |
153 |
156 |
163 |
168 |
(16) |
(13) |
||||||||
Total loans |
$ 5,363 |
$ 5,513 |
$ 5,633 |
$ 5,705 |
$ 5,830 |
(11) |
(8) |
||||||||
LOANS BY MARKET |
|||||||||||||||
Atlanta MSA |
$ 1,526 |
$ 1,605 |
$ 1,660 |
$ 1,706 |
$ 1,800 |
(20) |
% |
(15) |
% | ||||||
Gainesville MSA |
402 |
413 |
422 |
420 |
426 |
(11) |
(6) |
||||||||
North Georgia |
1,942 |
1,978 |
2,014 |
2,040 |
2,066 |
(7) |
(6) |
||||||||
Western North Carolina |
786 |
794 |
808 |
810 |
815 |
(4) |
(4) |
||||||||
Coastal Georgia |
440 |
455 |
460 |
464 |
458 |
(13) |
(4) |
||||||||
East Tennessee |
267 |
268 |
269 |
265 |
265 |
(1) |
1 |
||||||||
Total loans |
$ 5,363 |
$ 5,513 |
$ 5,633 |
$ 5,705 |
$ 5,830 |
(11) |
(8) |
||||||||
RESIDENTIAL CONSTRUCTION |
|||||||||||||||
Dirt loans |
|||||||||||||||
Acquisition & development |
$ 380 |
$ 413 |
$ 445 |
$ 484 |
$ 516 |
(32) |
% |
(26) |
% | ||||||
Land loans |
159 |
159 |
155 |
153 |
142 |
- |
12 |
||||||||
Lot loans |
336 |
369 |
390 |
358 |
385 |
(36) |
(13) |
||||||||
Total |
875 |
941 |
990 |
995 |
1,043 |
(28) |
(16) |
||||||||
House loans |
|||||||||||||||
Spec |
218 |
268 |
317 |
347 |
393 |
(75) |
% |
(45) |
% | ||||||
Sold |
92 |
106 |
123 |
137 |
160 |
(53) |
(43) |
||||||||
Total |
310 |
374 |
440 |
484 |
553 |
(68) |
(44) |
||||||||
Total residential construction |
$ 1,185 |
$ 1,315 |
$ 1,430 |
$ 1,479 |
$ 1,596 |
(40) |
(26) |
||||||||
RESIDENTIAL CONSTRUCTION - ATLANTA MSA |
|||||||||||||||
Dirt loans |
|||||||||||||||
Acquisition & development |
$ 100 |
$ 124 |
$ 148 |
$ 167 |
$ 185 |
(77) |
% |
(46) |
% | ||||||
Land loans |
61 |
63 |
52 |
56 |
47 |
(13) |
30 |
||||||||
Lot loans |
54 |
81 |
98 |
86 |
103 |
(133) |
(48) |
||||||||
Total |
215 |
268 |
298 |
309 |
335 |
(79) |
(36) |
||||||||
House loans |
|||||||||||||||
Spec |
91 |
127 |
164 |
189 |
227 |
(113) |
% |
(60) |
% | ||||||
Sold |
22 |
29 |
33 |
40 |
49 |
(97) |
(55) |
||||||||
Total |
113 |
156 |
197 |
229 |
276 |
(110) |
(59) |
||||||||
Total residential construction |
$ 328 |
$ 424 |
$ 495 |
$ 538 |
$ 611 |
(91) |
(46) |
||||||||
(1) Excludes total loans of $104.0 million and $109.9 million as of September 30, 2009 and June 30, 2009, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.
(2) Annualized. |
UNITED COMMUNITY BANKS, INC. |
|||||||||||||||||||||||||||
Financial Highlights |
|||||||||||||||||||||||||||
Credit Quality (1) | |||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
Third Quarter 2009 |
Second Quarter 2009 |
First Quarter 2009 |
|||||||||||||||||||||||||
Non-performing |
Foreclosed |
Total |
Non-performing |
Foreclosed |
Total |
Non-performing |
Foreclosed |
Total |
|||||||||||||||||||
(in thousands) |
Loans |
Properties |
NPAs |
Loans |
Properties |
NPAs |
Loans |
Properties |
NPAs |
||||||||||||||||||
NPAs BY CATEGORY |
|||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ 38,379 |
$ 12,566 |
$ 50,945 |
$ 37,755 |
$ 5,395 |
$ 43,150 |
$ 18,188 |
$ 3,811 |
$ 21,999 |
||||||||||||||||||
Commercial construction |
38,505 |
5,543 |
44,048 |
15,717 |
5,847 |
21,564 |
6,449 |
2,948 |
9,397 |
||||||||||||||||||
Commercial & industrial |
3,794 |
- |
3,794 |
11,378 |
- |
11,378 |
12,066 |
- |
12,066 |
||||||||||||||||||
Total commercial |
80,678 |
18,109 |
98,787 |
64,850 |
11,242 |
76,092 |
36,703 |
6,759 |
43,462 |
||||||||||||||||||
Residential construction |
171,027 |
79,045 |
250,072 |
176,400 |
81,648 |
258,048 |
187,656 |
58,327 |
245,983 |
||||||||||||||||||
Residential mortgage |
50,626 |
13,456 |
64,082 |
44,256 |
11,864 |
56,120 |
33,148 |
10,297 |
43,445 |
||||||||||||||||||
Consumer / installment |
2,050 |
- |
2,050 |
2,342 |
- |
2,342 |
1,648 |
- |
1,648 |
||||||||||||||||||
Total NPAs |
$ 304,381 |
$ 110,610 |
$ 414,991 |
$ 287,848 |
$ 104,754 |
$ 392,602 |
$ 259,155 |
$ 75,383 |
$ 334,538 |
||||||||||||||||||
NPAs BY MARKET |
|||||||||||||||||||||||||||
Atlanta MSA |
$ 120,599 |
$ 54,670 |
$ 175,269 |
$ 148,155 |
$ 50,450 |
$ 198,605 |
$ 131,020 |
$ 48,574 |
$ 179,594 |
||||||||||||||||||
Gainesville MSA |
12,916 |
8,429 |
21,345 |
9,745 |
3,511 |
13,256 |
17,448 |
694 |
18,142 |
||||||||||||||||||
North Georgia |
96,373 |
36,718 |
133,091 |
72,174 |
37,454 |
109,628 |
66,875 |
20,811 |
87,686 |
||||||||||||||||||
Western North Carolina |
25,775 |
5,918 |
31,693 |
21,814 |
7,245 |
29,059 |
21,240 |
3,067 |
24,307 |
||||||||||||||||||
Coastal Georgia |
38,414 |
3,045 |
41,459 |
30,311 |
3,904 |
34,215 |
15,699 |
1,286 |
16,985 |
||||||||||||||||||
East Tennessee |
10,304 |
1,830 |
12,134 |
5,649 |
2,190 |
7,839 |
6,873 |
951 |
7,824 |
||||||||||||||||||
Total NPAs |
$ 304,381 |
$ 110,610 |
$ 414,991 |
$ 287,848 |
$ 104,754 |
$ 392,602 |
$ 259,155 |
$ 75,383 |
$ 334,538 |
||||||||||||||||||
Third Quarter 2009 |
Second Quarter 2009 |
First Quarter 2009 |
|||||||||||||||||||||||||
Net Charge- | Net Charge- | Net Charge- | |||||||||||||||||||||||||
Offs to |
Offs to |
Offs to |
|||||||||||||||||||||||||
Net |
Average |
Net |
Average |
Net |
Average |
||||||||||||||||||||||
(in thousands) |
Charge-Offs |
Loans (2) |
Charge-Offs |
Loans (2) |
Charge-Offs |
Loans (2) |
|||||||||||||||||||||
NET CHARGE-OFFS BY CATEGORY |
|||||||||||||||||||||||||||
Commercial (sec. by RE) |
$ 10,568 |
2.33 |
% |
$ 5,986 |
1.34 |
% |
$ 826 |
.20 |
% |
||||||||||||||||||
Commercial construction |
4,369 |
4.55 |
756 |
.80 |
54 |
.05 |
|||||||||||||||||||||
Commercial & industrial |
1,792 |
1.76 |
3,107 |
3.16 |
873 |
.89 |
|||||||||||||||||||||
Total commercial |
16,729 |
2.57 |
9,849 |
1.54 |
1,753 |
.28 |
|||||||||||||||||||||
Residential construction |
67,520 |
21.31 |
44,240 |
12.90 |
37,762 |
10.52 |
|||||||||||||||||||||
Residential mortgage |
5,051 |
1.36 |
3,526 |
.95 |
2,984 |
.80 |
|||||||||||||||||||||
Consumer / installment |
1,191 |
3.13 |
697 |
1.80 |
782 |
1.99 |
|||||||||||||||||||||
Total |
$ 90,491 |
6.57 |
$ 58,312 |
4.18 |
$ 43,281 |
3.09 |
|||||||||||||||||||||
NET CHARGE-OFFS BY MARKET |
|||||||||||||||||||||||||||
Atlanta MSA |
$ 50,129 |
12.61 |
% |
$ 37,473 |
8.89 |
% |
$ 26,228 |
6.16 |
% |
||||||||||||||||||
Gainesville MSA |
1,473 |
1.60 |
4,125 |
4.38 |
1,105 |
1.18 |
|||||||||||||||||||||
North Georgia |
24,017 |
4.74 |
12,571 |
2.52 |
8,208 |
1.64 |
|||||||||||||||||||||
Western North Carolina |
3,949 |
1.98 |
1,015 |
.51 |
3,669 |
1.83 |
|||||||||||||||||||||
Coastal Georgia |
10,051 |
8.78 |
969 |
.85 |
3,229 |
2.84 |
|||||||||||||||||||||
East Tennessee |
872 |
1.30 |
2,159 |
3.21 |
842 |
1.28 |
|||||||||||||||||||||
Total |
$ 90,491 |
6.57 |
$ 58,312 |
4.18 |
$ 43,281 |
3.09 |
|||||||||||||||||||||
Third |
Second |
First |
|||||||||||||||||||||||||
(in thousands) |
Quarter 2009 |
Quarter 2009 |
Quarter 2009 |
||||||||||||||||||||||||
FORECLOSED PROPERTIES |
|||||||||||||||||||||||||||
Beginning balance |
$ 104,754 |
$ 75,383 |
$ 59,768 |
||||||||||||||||||||||||
Foreclosures transferred in |
56,624 |
64,417 |
38,742 |
||||||||||||||||||||||||
Capital costs added |
579 |
1,324 |
1,452 |
||||||||||||||||||||||||
Write downs |
(1,906) |
(2,738) |
(2,151) |
||||||||||||||||||||||||
Proceeds from sales |
(49,441) |
(33,632) |
(22,428) |
||||||||||||||||||||||||
Total |
$ 110,610 |
$ 104,754 |
$ 75,383 |
||||||||||||||||||||||||
(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. (2) Annualized. |
UNITED COMMUNITY BANKS, INC. |
||||||||||||||||
Consolidated Statement of Income (Unaudited) |
|
|||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
(in thousands, except per share data) |
2009 |
2008 |
2009 |
2008 |
||||||||||||
Interest revenue: |
||||||||||||||||
Loans, including fees |
$ | 80,874 | $ | 93,233 | $ | 244,445 | $ | 299,550 | ||||||||
Investment securities, including tax exempt of $328, $348, $956 and $1,140 |
18,820 | 18,606 | 60,057 | 56,905 | ||||||||||||
Federal funds sold, commercial paper, deposits in banks and other |
907 | 100 | 1,447 | 372 | ||||||||||||
Total interest revenue |
100,601 | 111,939 | 305,949 | 356,827 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits: |
||||||||||||||||
NOW |
2,528 | 6,778 | 8,708 | 22,581 | ||||||||||||
Money market |
2,711 | 2,296 | 7,217 | 7,519 | ||||||||||||
Savings |
130 | 153 | 378 | 560 | ||||||||||||
Time |
28,183 | 39,044 | 96,300 | 116,756 | ||||||||||||
Total deposit interest expense |
33,552 | 48,271 | 112,603 | 147,416 | ||||||||||||
Federal funds purchased, repurchase agreements |
||||||||||||||||
and other short-term borrowings |
613 | 1,116 | 1,761 | 7,254 | ||||||||||||
Federal Home Loan Bank advances |
1,300 | 2,105 | 3,577 | 10,668 | ||||||||||||
Long-term debt |
2,712 | 2,227 | 8,241 | 6,366 | ||||||||||||
Total interest expense |
38,177 | 53,719 | 126,182 | 171,704 | ||||||||||||
Net interest revenue |
62,424 | 58,220 | 179,767 | 185,123 | ||||||||||||
Provision for loan losses |
95,000 | 76,000 | 220,000 | 99,000 | ||||||||||||
Net interest revenue after provision for loan losses |
(32,576 | ) | (17,780 | ) | (40,233 | ) | 86,123 | |||||||||
Fee revenue: |
||||||||||||||||
Service charges and fees |
8,138 | 8,171 | 22,729 | 23,941 | ||||||||||||
Mortgage loan and other related fees |
1,832 | 1,410 | 7,308 | 5,575 | ||||||||||||
Consulting fees |
2,282 | 1,727 | 5,048 | 5,786 | ||||||||||||
Brokerage fees |
456 | 905 | 1,642 | 2,812 | ||||||||||||
Securities gains, net |
1,149 | 120 | 741 | 477 | ||||||||||||
Gain from acquisition |
- | - | 11,390 | - | ||||||||||||
Other |
1,814 | 788 | 4,099 | 3,832 | ||||||||||||
Total fee revenue |
15,671 | 13,121 | 52,957 | 42,423 | ||||||||||||
Total revenue |
(16,905 | ) | (4,659 | ) | 12,724 | 128,546 | ||||||||||
Operating expenses: |
||||||||||||||||
Salaries and employee benefits |
25,881 | 28,626 | 82,778 | 86,133 | ||||||||||||
Communications and equipment |
3,732 | 3,909 | 11,106 | 11,593 | ||||||||||||
Occupancy |
4,098 | 3,905 | 11,758 | 11,325 | ||||||||||||
Advertising and public relations |
887 | 1,399 | 3,187 | 4,759 | ||||||||||||
Postage, printing and supplies |
1,277 | 1,493 | 3,753 | 4,533 | ||||||||||||
Professional fees |
2,255 | 1,596 | 7,354 | 5,196 | ||||||||||||
Foreclosed property |
7,918 | 10,109 | 17,974 | 13,872 | ||||||||||||
FDIC assessments and other regulatory charges |
2,801 | 1,509 | 12,293 | 4,040 | ||||||||||||
Amortization of intangibles |
813 | 752 | 2,291 | 2,264 | ||||||||||||
Other |
3,944 | 3,672 | 9,029 | 10,545 | ||||||||||||
Goodwill impairment |
25,000 | - | 95,000 | - | ||||||||||||
Severance costs |
- | - | 2,898 | - | ||||||||||||
Total operating expenses |
78,606 | 56,970 | 259,421 | 154,260 | ||||||||||||
Loss before income taxes |
(95,511 | ) | (61,629 | ) | (246,697 | ) | (25,714 | ) | ||||||||
Income tax benefit |
(26,793 | ) | (21,755 | ) | (58,205 | ) | (9,011 | ) | ||||||||
Net loss |
(68,718 | ) | (39,874 | ) | (188,492 | ) | (16,703 | ) | ||||||||
Preferred stock dividends, including discount accretion |
2,562 | 4 | 7,675 | 12 | ||||||||||||
Net loss available to common shareholders |
$ | (71,280 | ) | $ | (39,878 | ) | $ | (196,167 | ) | $ | (16,715 | ) | ||||
Basic loss per common share |
$ | (1.43 | ) | $ | (.84 | ) | $ | (4.01 | ) | $ | (.35 | ) | ||||
Diluted loss per common share |
(1.43 | ) | (.84 | ) | (4.01 | ) | (.35 | ) | ||||||||
Weighted average common shares outstanding - Basic |
49,771 | 47,417 | 48,968 | 47,210 | ||||||||||||
Weighted average common shares outstanding - Diluted |
49,771 | 47,417 | 48,968 | 47,210 |
UNITED COMMUNITY BANKS, INC. |
||||||||||||
Consolidated Balance Sheet |
||||||||||||
September 30, |
December 31, |
September 30, |
||||||||||
(in thousands, except share and per share data) |
2009 |
2008 |
2008 |
|||||||||
(unaudited) |
(audited) |
(unaudited) |
||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 195,559 | $ | 116,395 | $ | 126,033 | ||||||
Interest-bearing deposits in banks |
78,589 | 8,417 | 40,707 | |||||||||
Federal funds sold, commercial paper and short-term investments |
397,361 | 368,609 | - | |||||||||
Cash and cash equivalents |
671,509 | 493,421 | 166,740 | |||||||||
Securities available for sale |
1,532,514 | 1,617,187 | 1,400,827 | |||||||||
Mortgage loans held for sale |
20,460 | 20,334 | 17,763 | |||||||||
Loans, net of unearned income |
5,362,689 | 5,704,861 | 5,829,937 | |||||||||
Less allowance for loan losses |
150,187 | 122,271 | 111,299 | |||||||||
Loans, net |
5,212,502 | 5,582,590 | 5,718,638 | |||||||||
Covered assets |
197,914 | - | - | |||||||||
Premises and equipment, net |
179,467 | 179,160 | 179,727 | |||||||||
Accrued interest receivable |
35,679 | 46,088 | 47,920 | |||||||||
Goodwill and other intangible assets |
226,008 | 321,798 | 322,544 | |||||||||
Other assets |
367,564 | 331,355 | 259,802 | |||||||||
Total assets |
$ | 8,443,617 | $ | 8,591,933 | $ | 8,113,961 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Demand |
$ | 703,054 | $ | 654,036 | $ | 680,196 | ||||||
NOW |
1,318,264 | 1,543,385 | 1,393,928 | |||||||||
Money market |
687,780 | 466,750 | 394,358 | |||||||||
Savings |
180,738 | 170,275 | 179,274 | |||||||||
Time: |
||||||||||||
Less than $100,000 |
1,854,726 | 1,953,235 | 1,814,926 | |||||||||
Greater than $100,000 |
1,237,172 | 1,422,974 | 1,481,512 | |||||||||
Brokered |
839,572 | 792,969 | 745,141 | |||||||||
Total deposits |
6,821,306 | 7,003,624 | 6,689,335 | |||||||||
Federal funds purchased, repurchase agreements, and other short-term borrowings |
101,951 | 108,411 | 119,699 | |||||||||
Federal Home Loan Bank advances |
314,704 | 235,321 | 285,362 | |||||||||
Long-term debt |
150,046 | 150,986 | 137,996 | |||||||||
Accrued expenses and other liabilities |
48,972 | 104,209 | 64,689 | |||||||||
Total liabilities |
7,436,979 | 7,602,551 | 7,297,081 | |||||||||
Shareholders' equity: |
||||||||||||
Preferred stock, $1 par value; 10,000,000 shares authorized; |
||||||||||||
Series A; $10 stated value; 21,700, 25,800 and 25,800 shares |
||||||||||||
issued and outstanding |
217 | 258 | 258 | |||||||||
Series B; $1,000 stated value; 180,000 shares issued and outstanding |
174,095 | 173,180 | - | |||||||||
Common stock, $1 par value; 100,000,000 shares authorized; |
||||||||||||
93,901,492, 48,809,301 and 48,809,301 shares issued |
93,901 | 48,809 | 48,809 | |||||||||
Common stock issuable; 196,818, 129,304 and 116,567 shares |
3,471 | 2,908 | 2,762 | |||||||||
Capital surplus |
620,494 | 460,708 | 457,779 | |||||||||
Retained earnings |
62,786 | 265,405 | 317,544 | |||||||||
Treasury stock; 799,892 and 1,213,182 shares, at cost |
- | (16,465 | ) | (27,024 | ) | |||||||
Accumulated other comprehensive income |
51,674 | 54,579 | 16,752 | |||||||||
Total shareholders' equity |
1,006,638 | 989,382 | 816,880 | |||||||||
Total liabilities and shareholders' equity |
$ | 8,443,617 | $ | 8,591,933 | $ | 8,113,961 | ||||||
UNITED COMMUNITY BANKS, INC. |
|||||||||||
Average Consolidated Balance Sheets and Net Interest Analysis |
|||||||||||
For the Three Months Ended September 30, | |||||||||||
2009 |
2008 |
||||||||||
Average |
Avg. |
Average |
Avg. |
||||||||
(dollars in thousands, taxable equivalent) |
Balance |
Interest |
Rate |
Balance |
Interest |
Rate |
|||||
Assets: |
|||||||||||
Interest-earning assets: |
|||||||||||
Loans, net of unearned income (1)(2) |
$ 5,565,498 |
$ 80,880 |
5.77 |
% |
$ 5,889,168 |
$ 93,270 |
6.30 |
% | |||
Taxable securities (3) |
1,585,154 |
18,492 |
4.67 |
1,422,321 |
18,258 |
5.13 |
|||||
Tax-exempt securities (1)(3) |
30,345 |
537 |
7.08 |
32,419 |
573 |
7.07 |
|||||
Federal funds sold and other interest-earning assets |
219,542 |
1,272 |
2.32 |
40,379 |
409 |
4.05 |
|||||
|
|
||||||||||
Total interest-earning assets |
7,400,539 |
101,181 |
5.43 |
7,384,287 |
112,510 |
6.07 |
|||||
Non-interest-earning assets: |
|||||||||||
Allowance for loan losses |
(147,074) |
(93,687) |
|||||||||
Cash and due from banks |
107,062 |
111,741 |
|||||||||
Premises and equipment |
179,764 |
180,825 |
|||||||||
Other assets (3) |
667,908 |
581,528 |
|||||||||
Total assets |
$ 8,208,199 |
$ 8,164,694 |
|||||||||
Liabilities and Shareholders' Equity: |
|||||||||||
Interest-bearing liabilities: |
|||||||||||
Interest-bearing deposits: |
|||||||||||
NOW |
$ 1,238,596 |
$ 2,528 |
.81 |
$ 1,463,744 |
$ 6,778 |
1.84 |
|||||
Money market |
628,392 |
2,711 |
1.71 |
421,626 |
2,296 |
2.17 |
|||||
Savings |
180,216 |
130 |
.29 |
182,525 |
153 |
.33 |
|||||
Time less than $100,000 |
1,918,439 |
13,300 |
2.75 |
1,779,550 |
17,812 |
3.98 |
|||||
Time greater than $100,000 |
1,292,786 |
10,106 |
3.10 |
1,530,719 |
15,825 |
4.11 |
|||||
Brokered |
707,678 |
4,777 |
2.68 |
530,705 |
5,407 |
4.05 |
|||||
Total interest-bearing deposits |
5,966,107 |
33,552 |
2.23 |
5,908,869 |
48,271 |
3.25 |
|||||
Federal funds purchased and other borrowings |
234,211 |
613 |
1.04 |
256,742 |
1,116 |
1.73 |
|||||
Federal Home Loan Bank advances |
210,625 |
1,300 |
2.45 |
286,540 |
2,105 |
2.92 |
|||||
Long-term debt |
150,353 |
2,712 |
7.16 |
118,756 |
2,227 |
7.46 |
|||||
Total borrowed funds |
595,189 |
4,625 |
3.08 |
662,038 |
5,448 |
3.27 |
|||||
Total interest-bearing liabilities |
6,561,296 |
38,177 |
2.31 |
6,570,907 |
53,719 |
3.25 |
|||||
Non-interest-bearing liabilities: |
|||||||||||
Non-interest-bearing deposits |
723,841 |
688,470 |
|||||||||
Other liabilities |
79,932 |
67,830 |
|||||||||
Total liabilities |
7,365,069 |
7,327,207 |
|||||||||
Shareholders' equity |
843,130 |
837,487 |
|||||||||
Total liabilities and shareholders' equity |
$ 8,208,199 |
$ 8,164,694 |
|||||||||
Net interest revenue |
$ 63,004 |
$ 58,791 |
|||||||||
Net interest-rate spread |
3.12 |
% |
2.82 |
% | |||||||
Net interest margin (4) |
3.39 |
% |
3.17 |
% |
(1) Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate | |||||||||||
used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. |
|||||||||||
(2) Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued. |
|||||||||||
(3) Securities available for sale are shown at amortized cost. Pretax unrealized gains of $13.8 million in 2009 and pretax unrealized losses of | |||||||||||
$11.7 million in 2008 are included in other assets for purposes of this presentation. |
|||||||||||
(4) Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |
UNITED COMMUNITY BANKS, INC. |
|||||||||||
Average Consolidated Balance Sheets and Net Interest Analysis |
|||||||||||
For the Nine Months Ended September 30, | |||||||||||
2009 |
2008 |
||||||||||
Average |
Avg. |
Average |
Avg. |
||||||||
(dollars in thousands, taxable equivalent) |
Balance |
Interest |
Rate |
Balance |
Interest |
Rate |
|||||
Assets: |
|||||||||||
Interest-earning assets: |
|||||||||||
Loans, net of unearned income (1)(2) |
$ 5,612,202 |
$ 244,196 |
5.82 |
% |
$ 5,926,731 |
$ 299,601 |
6.75 |
% | |||
Taxable securities (3) |
1,669,768 |
59,101 |
4.72 |
1,447,409 |
55,765 |
5.14 |
|||||
Tax-exempt securities (1)(3) |
29,754 |
1,565 |
7.01 |
34,988 |
1,876 |
7.15 |
|||||
Federal funds sold and other interest-earning assets |
145,449 |
2,618 |
2.40 |
41,889 |
1,292 |
4.11 |
|||||
|
|
||||||||||
Total interest-earning assets |
7,457,173 |
307,480 |
5.51 |
7,451,017 |
358,534 |
6.43 |
|||||
Non-interest-earning assets: |
|||||||||||
Allowance for loan losses |
(141,255) |
(93,165) |
|||||||||
Cash and due from banks |
104,444 |
136,920 |
|||||||||
Premises and equipment |
179,569 |
181,210 |
|||||||||
Other assets (3) |
663,674 |
586,871 |
|||||||||
Total assets |
$ 8,263,605 |
$ 8,262,853 |
|||||||||
Liabilities and Shareholders' Equity: |
|||||||||||
Interest-bearing liabilities: |
|||||||||||
Interest-bearing deposits: |
|||||||||||
NOW |
$ 1,284,522 |
$ 8,708 |
.91 |
$ 1,476,998 |
$ 22,581 |
2.04 |
|||||
Money market |
543,122 |
7,217 |
1.78 |
427,676 |
7,519 |
2.35 |
|||||
Savings |
177,147 |
378 |
.29 |
184,713 |
560 |
.40 |
|||||
Time less than $100,000 |
1,918,379 |
45,859 |
3.20 |
1,659,308 |
53,320 |
4.29 |
|||||
Time greater than $100,000 |
1,336,876 |
34,444 |
3.44 |
1,460,277 |
48,330 |
4.42 |
|||||
Brokered |
726,352 |
15,997 |
2.94 |
480,166 |
15,106 |
4.20 |
|||||
Total interest-bearing deposits |
5,986,398 |
112,603 |
2.51 |
5,689,138 |
147,416 |
3.46 |
|||||
Federal funds purchased and other borrowings |
202,008 |
1,761 |
1.17 |
396,798 |
7,254 |
2.44 |
|||||
Federal Home Loan Bank advances |
241,863 |
3,577 |
1.98 |
452,826 |
10,668 |
3.15 |
|||||
Long-term debt |
150,788 |
8,241 |
7.31 |
111,607 |
6,366 |
7.62 |
|||||
Total borrowed funds |
594,659 |
13,579 |
3.05 |
961,231 |
24,288 |
3.38 |
|||||
Total interest-bearing liabilities |
6,581,057 |
126,182 |
2.56 |
6,650,369 |
171,704 |
3.45 |
|||||
Non-interest-bearing liabilities: |
|||||||||||
Non-interest-bearing deposits |
684,942 |
681,615 |
|||||||||
Other liabilities |
101,447 |
80,957 |
|||||||||
Total liabilities |
7,367,446 |
7,412,941 |
|||||||||
Shareholders' equity |
896,159 |
849,912 |
|||||||||
Total liabilities and shareholders' equity |
$ 8,263,605 |
$ 8,262,853 |
|||||||||
Net interest revenue |
$ 181,298 |
$ 186,830 |
|||||||||
Net interest-rate spread |
2.95 |
% |
2.98 |
% | |||||||
Net interest margin (4) |
3.25 |
% |
3.35 |
% |
(1) Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate |
used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. |
(2) Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued. |
(3) Securities available for sale are shown at amortized cost. Pretax unrealized gains of $13.0 million in 2009 and $5.7 million in 2008 are |
included in other assets for purposes of this presentation. |
(4) Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |