Exhibit 99.1
For Immediate Release
For more information:
Rex S. Schuette
Chief Financial Officer
(706) 781-2266
Rex_Schuette@ucbi.com
UNITED COMMUNITY BANKS, INC. REPORTS
NET OPERATING LOSS FOR FIRST QUARTER 2010
| • | | Non-performing assets of $417 million at quarter-end, but $317 million after transaction with private equity firm in April |
| • | | Provision for loan losses of $75 million, charge-offs of $56.7 million |
| • | | Allowance-to-loans ratio of 3.48 percent, up from 3.02 percent in previous quarter |
| • | | Margin improves to 3.49 percent, up 41 basis points from one year ago |
| • | | Sold consulting services business |
| • | | Capital ratios remain strong |
BLAIRSVILLE, GA –April 22, 2010 – United Community Banks, Inc. (NASDAQ: UCBI) today reported a net operating loss from continuing operations of $34.5 million, or 39 cents per diluted share, for the first quarter of 2010.
“The first quarter was difficult in terms of credit, as we had anticipated,” stated Jimmy Tallent, president and chief executive officer. “We were not able to dispose of foreclosed properties at the same pace as in previous quarters, in large part due to the harshest winter weather our markets have seen in many years. However, our sale of $100 million in illiquid non-performing assets by the end of April will prove to be beneficial. The sale, which includes approximately $72 million of non-performing loans and $28 million of foreclosed properties, shows our determination to find innovative ways to move through this credit cycle and into recovery more quickly.”
- 1 -
Total loans were $5.0 billion at quarter-end, down $159 million from the end of the fourth quarter and $641 million from a year earlier. As of March 31, 2010, residential construction loans were $960 million, or 19 percent of total loans, down $90 million for the quarter and down $470 million from a year ago. New lending during the quarter of $57 million, primarily commercial loans in metropolitan Atlanta, offset some of this decline. Annualized loan growth of 4 percent is consistent with that of 2009.
Taxable equivalent net interest revenue of $61.3 million for the first quarter reflected an increase of $3.9 million compared to the first quarter of 2009. The taxable equivalent net interest margin was 3.49 percent, up 41 basis points from a year ago and up 9 basis points from the fourth quarter of 2009. “Our ongoing strategies of building margin while maintaining liquidity are continuing to be effective,” Tallent said.
“We had our fifth consecutive quarter of core transaction deposit growth, with an increase of $53 million from the prior quarter or 9 percent on an annualized basis,” Tallent continued. “We believe much of this growth is related to disruption in the banking industry, and the favorable perception of United as a strong bank with strong service. We are emphasizing these positive attributes in our marketing programs.”
The first quarter 2010 provision for loan losses decreased to $75 million from $90 million in the fourth quarter of 2009. Net charge-offs also decreased, to $56.7 million, compared to $84.6 million in the fourth quarter. Non-performing assets increased to $417 million at quarter-end from $385 million at year-end. The ratio of non-performing assets to total assets at the end of the first quarter of 2010 and fourth quarter of 2009 was 5.32 percent and 4.81 percent, respectively. Including the planned sale of $100 million of non-performing assets, the pro forma quarter-end ratio of non-performing assets to total assets is 4.05 percent.
- 2 -
“The sale of these non-performing assets, which we announced on April 1, is a very unique and positive transaction for United and its shareholders,” stated Tallent. “It eliminates $100 million of our more illiquid non-performing assets while avoiding any additional charge-offs and credit costs associated with them. This is particularly attractive due to the lack of investor interest we have seen in larger tracts of land outside of our metro Atlanta markets. The transaction reduces non-performing assets by about 25 percent while attaining their highest current economic value and preserving our capital position. This transaction will help us move through the credit cycle and into recovery sooner.”
Operating fee revenue, all periods presented, excludes consulting services revenue because United’s consulting services subsidiary, Brintech, was sold on March 31. “Brintech has been part of United Community Banks for 10 years,” Tallent said. “At this time our focus is best placed on returning the company to profitability through our core businesses. Consulting requires scale to grow, and we found an acquirer that is a good fit and allows most of Brintech’s employees to continue in their roles.”
The results of United’s operations for all periods presented in the attached schedules have been restated to show earnings from continuing operations, which excludes Brintech’s fee revenue and operating expenses. Also, the net income or loss from the discontinued operations is reported as a separate line in the income statement.
Operating fee revenue for United was $11.7 million for the first quarter of 2010, compared to $11.8 million a year ago. Service charges and fees of $7.4 million were up $413,000, due primarily to new accounts and more ATM and debit card transactions. Mortgage loan fees were down $1.2 million, to $1.5 million, due to lower refinancing activity. Other fee revenue increased $1.0 million to $2.1 million, due primarily to the ineffectiveness of cash flow hedges on a certain portion of the company’s prime-based loans that resulted in an acceleration of $520,000 of deferred gains and higher earnings of $320,000 on bank-owned life insurance assets.
- 3 -
Due to higher foreclosed property costs, operating expenses increased by $3.0 million, from $51.8 million in the first quarter of 2009 to $54.8 million in the first quarter of 2010. Operating expenses for the first quarter of 2009, as noted in the financial highlights, exclude a $70 million non-cash goodwill impairment charge and $2.9 million in severance costs. Foreclosed property costs for the first quarter of 2010 were $10.8 million as compared to $4.3 million in the first quarter of 2009 and $14.4 million in the fourth quarter of 2009. Foreclosed property costs in the first quarter included $2.7 million for maintenance, property taxes and other related costs. In addition, write-downs relating to the sale of properties totaled $3.5 million and write-downs to help expedite future sales of other foreclosed properties totaled $4.6 million. Salary and benefit costs totaled $24.4 million, a decrease of $3.0 million from last year due primarily to the 10 percent reduction in workforce implemented at the end of the first quarter of 2009.
The effective tax rate for the first quarter of 2010 was 40 percent, compared to 45 percent in the fourth quarter of 2009 and 14 percent in the first quarter of 2009. The fourth quarter 2009 tax benefit included the favorable settlement of a several-year state tax audit dispute for which the company was fully reserved due to the uncertainty of the tax position. The first quarter 2009 effective rate was lower due to the goodwill impairment charge which was not a taxable event and therefore did not result in the recognition of a tax benefit. The effective tax rate for 2010 is expected to be 40 percent, slightly higher than the effective tax rate for the full year 2009.
As of March 31, 2010, United Community Banks’ regulatory capital ratios were as follows: Tier I Risk-Based Capital of 11.7 percent; Leverage of 8.1 percent; and Total Risk-Based Capital of 14.4 percent. The quarterly average Tangible Equity-to-Assets Ratio was 9.4 percent and the Tangible Common Equity-to-Assets Ratio was 7.1 percent.
“The quarter was eventful and productive, and one that I would like to think sets the tone for the balance of 2010,” concluded Tallent. “Moving $100 million of non-performing assets out of the bank doesn’t put all of our challenges behind us, but it is a significant milestone and a giant leap in the right direction. We have said for some time now that we would not rest until United returns to its accustomed profitability. That commitment continues and, while we aren’t there yet, we have made significant progress.”
- 4 -
Conference Call
United Community Banks will hold a conference call today, Thursday, April 22, 2010, at 11 a.m. ET to discuss the contents of this news release and to share business highlights for the quarter. To access the call, dial (877) 380-5665 and use the password ‘67352551.’ The conference call also will be webcast and can be accessed by selecting ‘Calendar of Events’ within the Investor Relations section of the company’s website at www.ucbi.com.
About United Community Banks, Inc.
Headquartered in Blairsville, United Community Banks is the third-largest bank holding company in Georgia. United Community Banks has assets of $7.8 billion and operates 27 community banks with 107 banking offices throughout north Georgia, the Atlanta region, coastal Georgia, western North Carolina and east Tennessee. The company specializes in providing personalized community banking services to individuals and small to mid-size businesses. United Community Banks also offers the convenience of 24-hour access through a network of ATMs, telephone and on-line banking. United Community Banks common stock is listed on the Nasdaq Global Select Market under the symbol UCBI. Additional information may be found at the company’s web site at www.ucbi.com.
Safe Harbor
This news release contains forward-looking statements, as defined by Federal Securities Laws, including statements about financial outlook and business environment. These statements are provided to assist in the understanding of future financial performance and such performance involves risks and uncertainties that may cause actual results to differ materially from those in such statements. Any such statements are based on current expectations and involve a number of risks and uncertainties. For a discussion of some factors that may cause such forward-looking statements to differ materially from actual results, please refer to the section entitled “Forward-Looking Statements” on page 3 of United Community Banks, Inc.’s annual report filed on Form 10-K with the Securities and Exchange Commission.
# # #
- 5 -
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Selected Financial Information
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | First | |
| | 2010 | | | 2009 | | | Quarter | |
(in thousands, except per share | | First | | | Fourth | | | Third | | | Second | | | First | | | 2010-2009 | |
data; taxable equivalent) | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Change | |
INCOME SUMMARY | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue | | $ | 89,849 | | | $ | 97,481 | | | $ | 101,181 | | | $ | 102,737 | | | $ | 103,562 | | | | | |
Interest expense | | | 28,570 | | | | 33,552 | | | | 38,177 | | | | 41,855 | | | | 46,150 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Net interest revenue | | | 61,279 | | | | 63,929 | | | | 63,004 | | | | 60,882 | | | | 57,412 | | | | 7 | % |
Provision for loan losses | | | 75,000 | | | | 90,000 | | | | 95,000 | | | | 60,000 | | | | 65,000 | | | | | |
Operating fee revenue (1) | | | 11,666 | | | | 14,447 | | | | 13,389 | | | | 11,305 | | | | 11,823 | | | | (1 | ) |
| | | | | | | | | | | | | | | | | | | |
Total operating revenue(1) | | | (2,055 | ) | | | (11,624 | ) | | | (18,607 | ) | | | 12,187 | | | | 4,235 | | | | (149 | ) |
Operating expenses (2) | | | 54,820 | | | | 60,126 | | | | 51,426 | | | | 53,710 | | | | 51,788 | | | | 6 | |
| | | | | | | | | | | | | | | | | | | |
Operating loss from continuing operations before taxes | | | (56,875 | ) | | | (71,750 | ) | | | (70,033 | ) | | | (41,523 | ) | | | (47,553 | ) | | | (20 | ) |
Operating income tax benefit | | | (22,417 | ) | | | (31,687 | ) | | | (26,252 | ) | | | (18,394 | ) | | | (15,421 | ) | | | | |
| | | | | | | | | | | | | | | | | | | |
Net operating loss from continuing operations (1)(2) | | | (34,458 | ) | | | (40,063 | ) | | | (43,781 | ) | | | (23,129 | ) | | | (32,132 | ) | | | (7 | ) |
Gain from acquisition, net of tax expense | | | — | | | | — | | | | — | | | | 7,062 | | | | — | | | | | |
Noncash goodwill impairment charges | | | — | | | | — | | | | (25,000 | ) | | | — | | | | (70,000 | ) | | | | |
Severance costs, net of tax benefit | | | — | | | | — | | | | — | | | | — | | | | (1,797 | ) | | | | |
(Loss) income from discontinued operations | | | (101 | ) | | | 228 | | | | 63 | | | | 66 | | | | 156 | | | | | |
Gain from sale of subsidiary, net of income taxes and selling costs | | | 1,266 | | | | — | | | | — | | | | — | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | |
Net loss | | | (33,293 | ) | | | (39,835 | ) | | | (68,718 | ) | | | (16,001 | ) | | | (103,773 | ) | | | 68 | |
Preferred dividends and discount accretion | | | 2,572 | | | | 2,567 | | | | 2,562 | | | | 2,559 | | | | 2,554 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Net loss available to common shareholders | | $ | (35,865 | ) | | $ | (42,402 | ) | | $ | (71,280 | ) | | $ | (18,560 | ) | | $ | (106,327 | ) | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | |
PERFORMANCE MEASURES | | | | | | | | | | | | | | | | | | | | | | | | |
Per common share: | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted operating loss from continuing operations (1)(2) | | $ | (.39 | ) | | $ | (.45 | ) | | $ | (.93 | ) | | $ | (.53 | ) | | $ | (.72 | ) | | | 46 | |
Diluted loss from continuing operations | | | (.39 | ) | | | (.45 | ) | | | (1.43 | ) | | | (.38 | ) | | | (2.20 | ) | | | 82 | |
Diluted loss | | | (.38 | ) | | | (.45 | ) | | | (1.43 | ) | | | (.38 | ) | | | (2.20 | ) | | | 83 | |
Stock dividends declared (6) | | | — | | | | — | | | 1 for 130 | | | 1 for 130 | | | 1 for 130 | | | | | |
Book value | | | 7.95 | | | | 8.36 | | | | 8.85 | | | | 13.87 | | | | 14.70 | | | | (46 | ) |
Tangible book value (4) | | | 5.62 | | | | 6.02 | | | | 6.50 | | | | 8.85 | | | | 9.65 | | | | (42 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Key performance ratios: | | | | | | | | | | | | | | | | | | | | | | | | |
Return on equity (3)(5) | | | (20.10 | )% | | | (22.08 | )% | | | (45.52 | )% | | | (11.42 | )% | | | (58.28 | )% | | | | |
Return on assets (5) | | | (1.70 | ) | | | (1.91 | ) | | | (3.32 | ) | | | (.78 | ) | | | (5.03 | ) | | | | |
Net interest margin (5) | | | 3.49 | | | | 3.40 | | | | 3.39 | | | | 3.28 | | | | 3.08 | | | | | |
Operating efficiency ratio from continuing operations (1)(2) | | | 75.22 | | | | 78.74 | | | | 68.35 | | | | 73.68 | | | | 75.13 | | | | | |
Equity to assets | | | 11.90 | | | | 11.94 | | | | 10.27 | | | | 10.71 | | | | 11.56 | | | | | |
Tangible equity to assets (4) | | | 9.39 | | | | 9.53 | | | | 7.55 | | | | 7.96 | | | | 8.24 | | | | | |
Tangible common equity to assets (4) | | | 7.13 | | | | 7.37 | | | | 5.36 | | | | 5.77 | | | | 6.09 | | | | | |
Tangible common equity to risk-weighted assets (4) | | | 10.03 | | | | 10.39 | | | | 10.67 | | | | 7.49 | | | | 8.03 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
ASSET QUALITY * | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing loans | | $ | 280,802 | | | $ | 264,092 | | | $ | 304,381 | | | $ | 287,848 | | | $ | 259,155 | | | | | |
Foreclosed properties | | | 136,275 | | | | 120,770 | | | | 110,610 | | | | 104,754 | | | | 75,383 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total non-performing assets (NPAs) | | | 417,077 | | | | 384,862 | | | | 414,991 | | | | 392,602 | | | | 334,538 | | | | | |
Allowance for loan losses | | | 173,934 | | | | 155,602 | | | | 150,187 | | | | 145,678 | | | | 143,990 | | | | | |
Net charge-offs | | | 56,668 | | | | 84,585 | | | | 90,491 | | | | 58,312 | | | | 43,281 | | | | | |
Allowance for loan losses to loans | | | 3.48 | % | | | 3.02 | % | | | 2.80 | % | | | 2.64 | % | | | 2.56 | % | | | | |
Net charge-offs to average loans (5) | | | 4.51 | | | | 6.37 | | | | 6.57 | | | | 4.18 | | | | 3.09 | | | | | |
NPAs to loans and foreclosed properties | | | 8.13 | | | | 7.30 | | | | 7.58 | | | | 6.99 | | | | 5.86 | | | | | |
NPAs to total assets | | | 5.32 | | | | 4.81 | | | | 4.91 | | | | 4.63 | | | | 4.09 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
AVERAGE BALANCES | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 5,172,847 | | | $ | 5,357,150 | | | $ | 5,565,498 | | | $ | 5,597,259 | | | $ | 5,675,054 | | | | (9 | ) |
Investment securities | | | 1,517,696 | | | | 1,528,805 | | | | 1,615,499 | | | | 1,771,482 | | | | 1,712,654 | | | | (11 | ) |
Earning assets | | | 7,084,891 | | | | 7,486,790 | | | | 7,400,539 | | | | 7,442,178 | | | | 7,530,230 | | | | (6 | ) |
Total assets | | | 7,946,303 | | | | 8,286,544 | | | | 8,208,199 | | | | 8,212,140 | | | | 8,372,281 | | | | (5 | ) |
Deposits | | | 6,570,016 | | | | 6,835,052 | | | | 6,689,948 | | | | 6,544,537 | | | | 6,780,531 | | | | (3 | ) |
Shareholders’ equity | | | 945,426 | | | | 989,279 | | | | 843,130 | | | | 879,210 | | | | 967,505 | | | | (2 | ) |
Common shares — basic | | | 94,390 | | | | 94,219 | | | | 49,771 | | | | 48,794 | | | | 48,324 | | | | | |
Common shares — diluted | | | 94,390 | | | | 94,219 | | | | 49,771 | | | | 48,794 | | | | 48,324 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
AT PERIOD END | | | | | | | | | | | | | | | | | | | | | | | | |
Loans * | | $ | 4,992,045 | | | $ | 5,151,476 | | | $ | 5,362,689 | | | $ | 5,513,087 | | | $ | 5,632,705 | | | | (11 | ) |
Investment securities | | | 1,526,589 | | | | 1,530,047 | | | | 1,532,514 | | | | 1,816,787 | | | | 1,719,033 | | | | (11 | ) |
Total assets | | | 7,837,018 | | | | 7,999,914 | | | | 8,443,617 | | | | 8,477,355 | | | | 8,171,663 | | | | (4 | ) |
Deposits | | | 6,487,588 | | | | 6,627,834 | | | | 6,821,306 | | | | 6,848,760 | | | | 6,616,488 | | | | (2 | ) |
Shareholders’ equity | | | 925,895 | | | | 962,321 | | | | 1,006,638 | | | | 855,272 | | | | 888,853 | | | | 4 | |
Common shares outstanding | | | 94,176 | | | | 94,046 | | | | 93,901 | | | | 48,933 | | | | 48,487 | | | | | |
| | |
(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 and revenue generated by discontinued operations in all periods presented. |
|
(2) | | Excludes the goodwill impairment charges of $25 million and $70 million in the third and first quarters of 2009, respectively, severance costs of $2.9 million, net of income tax benefit of $1.1 million in the first quarter of 2009 and expenses relating to discontinued operations for all periods presented. |
|
(3) | | Net loss available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). |
|
(4) | | Excludes effect of acquisition related intangibles and associated amortization. |
|
(5) | | Annualized. |
|
(6) | | Number of new shares issued for shares currently held. |
|
* | | 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
| | | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2009 | |
(in thousands, except per share | | First | | | Fourth | | | Third | | | Second | | | First | |
data; taxable equivalent) | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | |
| | | | | | | | | | | | | | | | | | | | |
Interest revenue reconciliation | | | | | | | | | | | | | | | | | | | | |
Interest revenue — taxable equivalent | | $ | 89,849 | | | $ | 97,481 | | | $ | 101,181 | | | $ | 102,737 | | | $ | 103,562 | |
Taxable equivalent adjustment | | | (493 | ) | | | (601 | ) | | | (580 | ) | | | (463 | ) | | | (488 | ) |
| | | | | | | | | | | | | | | |
Interest revenue (GAAP) | | $ | 89,356 | | | $ | 96,880 | | | $ | 100,601 | | | $ | 102,274 | | | $ | 103,074 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net interest revenue reconciliation | | | | | | | | | | | | | | | | | | | | |
Net interest revenue — taxable equivalent | | $ | 61,279 | | | $ | 63,929 | | | $ | 63,004 | | | $ | 60,882 | | | $ | 57,412 | |
Taxable equivalent adjustment | | | (493 | ) | | | (601 | ) | | | (580 | ) | | | (463 | ) | | | (488 | ) |
| | | | | | | | | | | | | | | |
Net interest revenue (GAAP) | | $ | 60,786 | | | $ | 63,328 | | | $ | 62,424 | | | $ | 60,419 | | | $ | 56,924 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Fee revenue reconciliation | | | | | | | | | | | | | | | | | | | | |
Operating fee revenue | | $ | 11,666 | | | $ | 14,447 | | | $ | 13,389 | | | $ | 11,305 | | | $ | 11,823 | |
Gain from acquisition | | | — | | | | — | | | | — | | | | 11,390 | | | | — | |
| | | | | | | | | | | | | | | |
Fee revenue (GAAP) | | $ | 11,666 | | | $ | 14,447 | | | $ | 13,389 | | | $ | 22,695 | | | $ | 11,823 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total revenue reconciliation | | | | | | | | | | | | | | | | | | | | |
Total operating revenue | | $ | (2,055 | ) | | $ | (11,624 | ) | | $ | (18,607 | ) | | $ | 12,187 | | | $ | 4,235 | |
Taxable equivalent adjustment | | | (493 | ) | | | (601 | ) | | | (580 | ) | | | (463 | ) | | | (488 | ) |
Gain from acquisition | | | — | | | | — | | | | — | | | | 11,390 | | | | — | |
| | | | | | | | | | | | | | | |
Total revenue (GAAP) | | $ | (2,548 | ) | | $ | (12,225 | ) | | $ | (19,187 | ) | | $ | 23,114 | | | $ | 3,747 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Expense reconciliation | | | | | | | | | | | | | | | | | | | | |
Operating expense | | $ | 54,820 | | | $ | 60,126 | | | $ | 51,426 | | | $ | 53,710 | | | $ | 51,788 | |
Noncash goodwill impairment charge | | | — | | | | — | | | | 25,000 | | | | — | | | | 70,000 | |
Severance costs | | | — | | | | — | | | | — | | | | — | | | | 2,898 | |
| | | | | | | | | | | | | | | |
Operating expense (GAAP) | | $ | 54,820 | | | $ | 60,126 | | | $ | 76,426 | | | $ | 53,710 | | | $ | 124,686 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations before taxes reconciliation | | | | | | | | | | | | | | | | | | | | |
Operating loss from continuing operations before taxes | | $ | (56,875 | ) | | $ | (71,750 | ) | | $ | (70,033 | ) | | $ | (41,523 | ) | | $ | (47,553 | ) |
Taxable equivalent adjustment | | | (493 | ) | | | (601 | ) | | | (580 | ) | | | (463 | ) | | | (488 | ) |
Gain from acquisition | | | — | | | | — | | | | — | | | | 11,390 | | | | — | |
Noncash goodwill impairment charge | | | — | | | | — | | | | (25,000 | ) | | | — | | | | (70,000 | ) |
Severance costs | | | — | | | | — | | | | — | | | | — | | | | (2,898 | ) |
| | | | | | | | | | | | | | | |
Loss from continuing operations before taxes (GAAP) | | $ | (57,368 | ) | | $ | (72,351 | ) | | $ | (95,613 | ) | | $ | (30,596 | ) | | $ | (120,939 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Income tax benefit reconciliation | | | | | | | | | | | | | | | | | | | | |
Operating income tax benefit | | $ | (22,417 | ) | | $ | (31,687 | ) | | $ | (26,252 | ) | | $ | (18,394 | ) | | $ | (15,421 | ) |
Taxable equivalent adjustment | | | (493 | ) | | | (601 | ) | | | (580 | ) | | | (463 | ) | | | (488 | ) |
Gain from acquisition, tax expense | | | — | | | | — | | | | — | | | | 4,328 | | | | — | |
Severance costs, tax benefit | | | — | | | | — | | | | — | | | | — | | | | (1,101 | ) |
| | | | | | | | | | | | | | | |
Income tax benefit (GAAP) | | $ | (22,910 | ) | | $ | (32,288 | ) | | $ | (26,832 | ) | | $ | (14,529 | ) | | $ | (17,010 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Diluted loss from continuing operations per common share reconciliation | | | | | | | | | | | | | | | | | | | | |
Diluted operating loss from continuing operations per common share | | $ | (.39 | ) | | $ | (.45 | ) | | $ | (.93 | ) | | $ | (.53 | ) | | $ | (.72 | ) |
Gain from acquisition | | | — | | | | — | | | | — | | | | .15 | | | | — | |
Noncash goodwill impairment charge | | | — | | | | — | | | | (.50 | ) | | | — | | | | (1.45 | ) |
Severance costs | | | — | | | | — | | | | — | | | | — | | | | (.03 | ) |
| | | | | | | | | | | | | | | |
Diluted loss from continuing operations per common share (GAAP) | | $ | (.39 | ) | | $ | (.45 | ) | | $ | (1.43 | ) | | $ | (.38 | ) | | $ | (2.20 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Book value per common share reconciliation | | | | | | | | | | | | | | | | | | | | |
Tangible book value per common share | | $ | 5.62 | | | $ | 6.02 | | | $ | 6.50 | | | $ | 8.85 | | | $ | 9.65 | |
Effect of goodwill and other intangibles | | | 2.33 | | | | 2.34 | | | | 2.35 | | | | 5.02 | | | | 5.05 | |
| | | | | | | | | | | | | | | |
Book value per common share (GAAP) | | $ | 7.95 | | | $ | 8.36 | | | $ | 8.85 | | | $ | 13.87 | | | $ | 14.70 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Efficiency ratio from continuing operations reconciliation | | | | | | | | | | | | | | | | | | | | |
Operating efficiency ratio from continuing operations | | | 75.22 | % | | | 78.74 | % | | | 68.35 | % | | | 73.68 | % | | | 75.13 | % |
Gain from acquisition | | | — | | | | — | | | | — | | | | (9.96 | ) | | | — | |
Noncash goodwill impairment charge | | | — | | | | — | | | | 33.22 | | | | — | | | | 101.55 | |
Severance costs | | | — | | | | — | | | | — | | | | — | | | | 4.20 | |
| | | | | | | | | | | | | | | |
Efficiency ratio from continuing operations (GAAP) | | | 75.22 | % | | | 78.74 | % | | | 101.57 | % | | | 63.72 | % | | | 180.88 | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Average equity to assets reconciliation | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to assets | | | 7.13 | % | | | 7.37 | % | | | 5.36 | % | | | 5.77 | % | | | 6.09 | % |
| | | | | | | | | | | | | | | | | | | | |
Effect of preferred equity | | | 2.26 | | | | 2.16 | | | | 2.19 | | | | 2.19 | | | | 2.15 | |
| | | | | | | | | | | | | | | |
Tangible equity to assets | | | 9.39 | | | | 9.53 | | | | 7.55 | | | | 7.96 | | | | 8.24 | |
Effect of goodwill and other intangibles | | | 2.51 | | | | 2.41 | | | | 2.72 | | | | 2.75 | | | | 3.32 | |
| | | | | | | | | | | | | | | |
Equity to assets (GAAP) | | | 11.90 | % | | | 11.94 | % | | | 10.27 | % | | | 10.71 | % | | | 11.56 | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Actual tangible common equity to risk-weighted assets reconciliation | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to risk-weighted assets | | | 10.03 | % | | | 10.39 | % | | | 10.67 | % | | | 7.49 | % | | | 8.03 | % |
Effect of other comprehensive income | | | (.85 | ) | | | (.87 | ) | | | (.90 | ) | | | (.72 | ) | | | (1.00 | ) |
Effect of deferred tax limitation | | | (1.75 | ) | | | (1.27 | ) | | | (.58 | ) | | | (.22 | ) | | | — | |
Effect of trust preferred | | | 1.00 | | | | .97 | | | | .92 | | | | .90 | | | | .89 | |
Effect of preferred equity | | | 3.29 | | | | 3.19 | | | | 3.04 | | | | 2.99 | | | | 2.96 | |
| | | | | | | | | | | | | | | |
Tier I capital ratio (Regulatory) | | | 11.72 | % | | | 12.41 | % | | | 13.15 | % | | | 10.44 | % | | | 10.88 | % |
| | | | | | | | | | | | | | | |
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Loan Portfolio Composition at Period-End
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2009 | | | Linked | | | Year over | |
| | First | | | Fourth | | | Third | | | Second | | | First | | | Quarter | | | Year | |
(in millions) | | Quarter(1) | | | Quarter(1) | | | Quarter(1) | | | Quarter(1) | | | Quarter | | | Change | | | Change | |
LOANS BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial (sec. by RE) | | $ | 1,765 | | | $ | 1,779 | | | $ | 1,787 | | | $ | 1,797 | | | $ | 1,779 | | | $ | (14 | ) | | $ | (14 | ) |
Commercial construction | | | 357 | | | | 363 | | | | 380 | | | | 379 | | | | 377 | | | | (6 | ) | | | (20 | ) |
Commercial & industrial | | | 381 | | | | 390 | | | | 403 | | | | 399 | | | | 387 | | | | (9 | ) | | | (6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 2,503 | | | | 2,532 | | | | 2,570 | | | | 2,575 | | | | 2,543 | | | | (29 | ) | | | (40 | ) |
Residential construction | | | 960 | | | | 1,050 | | | | 1,185 | | | | 1,315 | | | | 1,430 | | | | (90 | ) | | | (470 | ) |
Residential mortgage | | | 1,390 | | | | 1,427 | | | | 1,461 | | | | 1,470 | | | | 1,504 | | | | (37 | ) | | | (114 | ) |
Consumer / installment | | | 139 | | | | 142 | | | | 147 | | | | 153 | | | | 156 | | | | (3 | ) | | | (17 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 4,992 | | | $ | 5,151 | | | $ | 5,363 | | | $ | 5,513 | | | $ | 5,633 | | | | (159 | ) | | | (641 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LOANS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 1,404 | | | $ | 1,435 | | | $ | 1,526 | | | $ | 1,605 | | | $ | 1,660 | | | | (31 | ) | | | (256 | ) |
Gainesville MSA | | | 372 | | | | 390 | | | | 402 | | | | 413 | | | | 422 | | | | (18 | ) | | | (50 | ) |
North Georgia | | | 1,814 | | | | 1,884 | | | | 1,942 | | | | 1,978 | | | | 2,014 | | | | (70 | ) | | | (200 | ) |
Western North Carolina | | | 756 | | | | 772 | | | | 786 | | | | 794 | | | | 808 | | | | (16 | ) | | | (52 | ) |
Coastal Georgia | | | 388 | | | | 405 | | | | 440 | | | | 455 | | | | 460 | | | | (17 | ) | | | (72 | ) |
East Tennessee | | | 258 | | | | 265 | | | | 267 | | | | 268 | | | | 269 | | | | (7 | ) | | | (11 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 4,992 | | | $ | 5,151 | | | $ | 5,363 | | | $ | 5,513 | | | $ | 5,633 | | | | (159 | ) | | | (641 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RESIDENTIAL CONSTRUCTION | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dirt loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition & development | | $ | 290 | | | $ | 332 | | | $ | 380 | | | $ | 413 | | | $ | 445 | | | | (42 | ) | | | (155 | ) |
Land loans | | | 124 | | | | 127 | | | | 159 | | | | 159 | | | | 155 | | | | (3 | ) | | | (31 | ) |
Lot loans | | | 321 | | | | 336 | | | | 336 | | | | 369 | | | | 390 | | | | (15 | ) | | | (69 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 735 | | | | 795 | | | | 875 | | | | 941 | | | | 990 | | | | (60 | ) | | | (255 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
House loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spec | | | 153 | | | | 178 | | | | 218 | | | | 268 | | | | 317 | | | | (25 | ) | | | (164 | ) |
Sold | | | 72 | | | | 77 | | | | 92 | | | | 106 | | | | 123 | | | | (5 | ) | | | (51 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 225 | | | | 255 | | | | 310 | | | | 374 | | | | 440 | | | | (30 | ) | | | (215 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total residential construction | | $ | 960 | | | $ | 1,050 | | | $ | 1,185 | | | $ | 1,315 | | | $ | 1,430 | | | | (90 | ) | | | (470 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RESIDENTIAL CONSTRUCTION — ATLANTA MSA | | | | | | | | |
Dirt loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition & development | | $ | 66 | | | $ | 76 | | | $ | 100 | | | $ | 124 | | | $ | 148 | | | | (10 | ) | | | (82 | ) |
Land loans | | | 43 | | | | 43 | | | | 61 | | | | 63 | | | | 52 | | | | — | | | | (9 | ) |
Lot loans | | | 47 | | | | 52 | | | | 54 | | | | 81 | | | | 98 | | | | (5 | ) | | | (51 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 156 | | | | 171 | | | | 215 | | | | 268 | | | | 298 | | | | (15 | ) | | | (142 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
House loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spec | | | 58 | | | | 68 | | | | 91 | | | | 127 | | | | 164 | | | | (10 | ) | | | (106 | ) |
Sold | | | 14 | | | | 16 | | | | 22 | | | | 29 | | | | 33 | | | | (2 | ) | | | (19 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 72 | | | | 84 | | | | 113 | | | | 156 | | | | 197 | | | | (12 | ) | | | (125 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total residential construction | | $ | 228 | | | $ | 255 | | | $ | 328 | | | $ | 424 | | | $ | 495 | | | | (27 | ) | | | (267 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Excludes total loans of $79.5 million, $85.1 million, $104.0 million and $109.9 million as of March 31, 2010, December 31, 2009, September 30, 2009 and June 30, 2009, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. |
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Credit Quality(1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | First Quarter 2010 | | | Fourth Quarter 2009 | | | Third 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) | | $ | 45,918 | | | $ | 21,597 | | | $ | 67,515 | | | $ | 37,040 | | | $ | 15,842 | | | $ | 52,882 | | | $ | 38,379 | | | $ | 12,566 | | | $ | 50,945 | |
Commercial construction | | | 23,556 | | | | 14,285 | | | | 37,841 | | | | 19,976 | | | | 9,761 | | | | 29,737 | | | | 38,505 | | | | 5,543 | | | | 44,048 | |
Commercial & industrial | | | 3,610 | | | | — | | | | 3,610 | | | | 3,946 | | | | — | | | | 3,946 | | | | 3,794 | | | | — | | | | 3,794 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 73,084 | | | | 35,882 | | | | 108,966 | | | | 60,962 | | | | 25,603 | | | | 86,565 | | | | 80,678 | | | | 18,109 | | | | 98,787 | |
Residential construction | | | 147,326 | | | | 74,220 | | | | 221,546 | | | | 142,332 | | | | 76,519 | | | | 218,851 | | | | 171,027 | | | | 79,045 | | | | 250,072 | |
Residential mortgage | | | 57,920 | | | | 26,173 | | | | 84,093 | | | | 58,767 | | | | 18,648 | | | | 77,415 | | | | 50,626 | | | | 13,456 | | | | 64,082 | |
Consumer / installment | | | 2,472 | | | | — | | | | 2,472 | | | | 2,031 | | | | — | | | | 2,031 | | | | 2,050 | | | | — | | | | 2,050 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NPAs | | $ | 280,802 | | | $ | 136,275 | | | $ | 417,077 | | | $ | 264,092 | | | $ | 120,770 | | | $ | 384,862 | | | $ | 304,381 | | | $ | 110,610 | | | $ | 414,991 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NPAs BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 81,914 | | | $ | 36,951 | | | $ | 118,865 | | | $ | 106,536 | | | $ | 41,125 | | | $ | 147,661 | | | $ | 120,599 | | | $ | 54,670 | | | $ | 175,269 | |
Gainesville MSA | | | 17,058 | | | | 3,192 | | | | 20,250 | | | | 5,074 | | | | 2,614 | | | | 7,688 | | | | 12,916 | | | | 8,429 | | | | 21,345 | |
North Georgia | | | 109,280 | | | | 63,128 | | | | 172,408 | | | | 87,598 | | | | 53,072 | | | | 140,670 | | | | 96,373 | | | | 36,718 | | | | 133,091 | |
Western North Carolina | | | 31,353 | | | | 8,588 | | | | 39,941 | | | | 29,610 | | | | 5,096 | | | | 34,706 | | | | 25,775 | | | | 5,918 | | | | 31,693 | |
Coastal Georgia | | | 33,438 | | | | 21,871 | | | | 55,309 | | | | 26,871 | | | | 17,150 | | | | 44,021 | | | | 38,414 | | | | 3,045 | | | | 41,459 | |
East Tennessee | | | 7,759 | | | | 2,545 | | | | 10,304 | | | | 8,403 | | | | 1,713 | | | | 10,116 | | | | 10,304 | | | | 1,830 | | | | 12,134 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NPAs | | $ | 280,802 | | | $ | 136,275 | | | $ | 417,077 | | | $ | 264,092 | | | $ | 120,770 | | | $ | 384,862 | | | $ | 304,381 | | | $ | 110,610 | | | $ | 414,991 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NPA ACTIVITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 264,092 | | | $ | 120,770 | | | $ | 384,862 | | | $ | 304,381 | | | $ | 110,610 | | | $ | 414,991 | | | $ | 287,848 | | | $ | 104,754 | | | $ | 392,602 | |
Loans placed on non-accrual | | | 139,030 | | | | — | | | | 139,030 | | | | 174,898 | | | | — | | | | 174,898 | | | | 190,164 | | | | — | | | | 190,164 | |
Payments received | | | (5,733 | ) | | | — | | | | (5,733 | ) | | | (26,935 | ) | | | — | | | | (26,935 | ) | | | (16,597 | ) | | | — | | | | (16,597 | ) |
Loan charge-offs | | | (58,897 | ) | | | — | | | | (58,897 | ) | | | (88,427 | ) | | | — | | | | (88,427 | ) | | | (92,359 | ) | | | — | | | | (92,359 | ) |
Foreclosures | | | (49,233 | ) | | | 49,233 | | | | — | | | | (79,983 | ) | | | 79,983 | | | | — | | | | (56,624 | ) | | | 56,624 | | | | — | |
Capitalized costs | | | — | | | | 320 | | | | 320 | | | | — | | | | 981 | | | | 981 | | | | — | | | | 579 | | | | 579 | |
Note / property sales | | | (8,457 | ) | | | (25,951 | ) | | | (34,408 | ) | | | (19,842 | ) | | | (61,228 | ) | | | (81,070 | ) | | | (8,051 | ) | | | (47,240 | ) | | | (55,291 | ) |
Write downs | | | — | | | | (4,579 | ) | | | (4,579 | ) | | | — | | | | (2,209 | ) | | | (2,209 | ) | | | — | | | | (1,906 | ) | | | (1,906 | ) |
Net gains (losses) on sales | | | — | | | | (3,518 | ) | | | (3,518 | ) | | | — | | | | (7,367 | ) | | | (7,367 | ) | | | — | | | | (2,201 | ) | | | (2,201 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 280,802 | | | $ | 136,275 | | | $ | 417,077 | | | $ | 264,092 | | | $ | 120,770 | | | $ | 384,862 | | | $ | 304,381 | | | $ | 110,610 | | | $ | 414,991 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | �� | | | | | | | | | | | | | |
| | First Quarter 2010 | | | Fourth Quarter 2009 | | | Third 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) | | $ | 1,964 | | | | .45 | % | | $ | 3,896 | | | | .86 | % | | $ | 10,568 | | | | 2.33 | % |
Commercial construction | | | 2,206 | | | | 2.48 | | | | 4,717 | | | | 5.03 | | | | 4,369 | | | | 4.55 | |
Commercial & industrial | | | 4,110 | | | | 4.31 | | | | 153 | | | | .15 | | | | 1,792 | | | | 1.76 | |
| | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 8,280 | | | | 1.33 | | | | 8,766 | | | | 1.36 | | | | 16,729 | | | | 2.57 | |
Residential construction | | | 43,100 | | | | 17.32 | | | | 67,393 | | | | 23.87 | | | | 67,520 | | | | 21.31 | |
Residential mortgage | | | 4,551 | | | | 1.31 | | | | 7,026 | | | | 1.93 | | | | 5,051 | | | | 1.36 | |
Consumer / installment | | | 737 | | | | 2.12 | | | | 1,400 | | | | 3.83 | | | | 1,191 | | | | 3.13 | |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 56,668 | | | | 4.51 | | | $ | 84,585 | | | | 6.37 | | | $ | 90,491 | | | | 6.57 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
NET CHARGE-OFFS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 15,545 | | | | 4.32 | % | | $ | 43,595 | | | | 12.07 | % | | $ | 50,129 | | | | 12.61 | % |
Gainesville MSA | | | 1,675 | | | | 1.92 | | | | 2,273 | | | | 2.49 | | | | 1,473 | | | | 1.60 | |
North Georgia | | | 29,747 | | | | 6.51 | | | | 18,057 | | | | 3.57 | | | | 24,017 | | | | 4.74 | |
Western North Carolina | | | 3,695 | | | | 1.96 | | | | 10,091 | | | | 5.11 | | | | 3,949 | | | | 1.98 | |
Coastal Georgia | | | 5,649 | | | | 5.74 | | | | 8,109 | | | | 7.72 | | | | 10,051 | | | | 8.78 | |
East Tennessee | | | 357 | | | | .55 | | | | 2,460 | | | | 3.67 | | | | 872 | | | | 1.30 | |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 56,668 | | | | 4.51 | | | $ | 84,585 | | | | 6.37 | | | $ | 90,491 | | | | 6.57 | |
| | | | | | | | | | | | | | | | | | | | | |
| | |
(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 | |
| | March 31, | |
(in thousands, except per share data) | | 2010 | | | 2009 | |
Interest revenue: | | | | | | | | |
Loans, including fees | | $ | 72,215 | | | $ | 81,880 | |
Investment securities, including tax exempt of $311 and $319 | | | 16,203 | | | | 20,752 | |
Federal funds sold, commercial paper and deposits in banks | | | 938 | | | | 442 | |
| | | | | | |
Total interest revenue | | | 89,356 | | | | 103,074 | |
| | | | | | |
| | | | | | | | |
Interest expense: | | | | | | | | |
Deposits: | | | | | | | | |
NOW | | | 1,854 | | | | 3,337 | |
Money market | | | 1,757 | | | | 2,237 | |
Savings | | | 84 | | | | 127 | |
Time | | | 20,198 | | | | 36,053 | |
| | | | | | |
Total deposit interest expense | | | 23,893 | | | | 41,754 | |
Federal funds purchased, repurchase agreements and other short-term borrowings | | | 1,038 | | | | 553 | |
Federal Home Loan Bank advances | | | 977 | | | | 1,074 | |
Long-term debt | | | 2,662 | | | | 2,769 | |
| | | | | | |
Total interest expense | | | 28,570 | | | | 46,150 | |
| | | | | | |
Net interest revenue | | | 60,786 | | | | 56,924 | |
Provision for loan losses | | | 75,000 | | | | 65,000 | |
| | | | | | |
Net interest revenue after provision for loan losses | | | (14,214 | ) | | | (8,076 | ) |
| | | | | | |
| | | | | | | | |
Fee revenue: | | | | | | | | |
Service charges and fees | | | 7,447 | | | | 7,034 | |
Mortgage loan and other related fees | | | 1,479 | | | | 2,651 | |
Brokerage fees | | | 567 | | | | 689 | |
Securities gains, net | | | 61 | | | | 303 | |
Other | | | 2,112 | | | | 1,146 | |
| | | | | | |
Total fee revenue | | | 11,666 | | | | 11,823 | |
| | | | | | |
Total revenue | | | (2,548 | ) | | | 3,747 | |
| | | | | | |
| | | | | | | | |
Operating expenses: | | | | | | | | |
Salaries and employee benefits | | | 24,360 | | | | 27,313 | |
Communications and equipment | | | 3,273 | | | | 3,646 | |
Occupancy | | | 3,814 | | | | 3,769 | |
Advertising and public relations | | | 1,043 | | | | 1,044 | |
Postage, printing and supplies | | | 1,225 | | | | 1,175 | |
Professional fees | | | 1,943 | | | | 3,281 | |
Foreclosed preoperty | | | 10,813 | | | | 4,319 | |
FDIC assessments and other regulatory charges | | | 3,626 | | | | 2,682 | |
Amortization of intangibles | | | 802 | | | | 739 | |
Other | | | 3,921 | | | | 3,820 | |
Goodwill impairment | | | — | | | | 70,000 | |
Severance costs | | | — | | | | 2,898 | |
| | | | | | |
Total operating expenses | | | 54,820 | | | | 124,686 | |
| | | | | | |
Loss from continuing operations before income taxes | | | (57,368 | ) | | | (120,939 | ) |
Income tax benefit | | | (22,910 | ) | | | (17,010 | ) |
| | | | | | |
Net loss from continuing operations | | | (34,458 | ) | | | (103,929 | ) |
(Loss) income from discontinued operations, net of income taxes | | | (101 | ) | | | 156 | |
Gain from sale of subsidiary, net of income taxes and selling costs | | | 1,266 | | | | — | |
| | | | | | |
Net loss | | | (33,293 | ) | | | (103,773 | ) |
Preferred stock dividends and discount accretion | | | 2,572 | | | | 2,554 | |
| | | | | | |
Net loss available to common shareholders | | $ | (35,865 | ) | | $ | (106,327 | ) |
| | | | | | |
| | | | | | | | |
Loss from continuing operations per common share — Basic / Diluted | | $ | (.39 | ) | | $ | (2.20 | ) |
Loss per common share — Basic / Diluted | | | (.38 | ) | | | (2.20 | ) |
Weighted average common shares outstanding — Basic / Diluted | | | 94,390 | | | | 48,324 | |
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Income(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | Revised for Discontinued Operations | |
(in thousands, except per share data) | | 1Q10 | | | 4Q09 | | | 3Q09 | | | 2Q09 | | | 1Q09 | |
Interest revenue: | | | | | | | | | | | | | | | | | | | | |
Loans, including fees | | $ | 72,215 | | | $ | 78,064 | | | $ | 80,874 | | | $ | 81,691 | | | $ | 81,880 | |
Investment securities, including tax exempt | | | 16,203 | | | | 17,313 | | | | 18,820 | | | | 20,485 | | | | 20,752 | |
Federal funds sold, commercial paper and deposits in banks | | | 938 | | | | 1,503 | | | | 907 | | | | 98 | | | | 442 | |
| | | | | | | | | | | | | | | |
Total interest revenue | | | 89,356 | | | | 96,880 | | | | 100,601 | | | | 102,274 | | | | 103,074 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | |
NOW | | | 1,854 | | | | 2,315 | | | | 2,528 | | | | 2,843 | | | | 3,337 | |
Money market | | | 1,757 | | | | 2,328 | | | | 2,711 | | | | 2,269 | | | | 2,237 | |
Savings | | | 84 | | | | 105 | | | | 130 | | | | 121 | | | | 127 | |
Time | | | 20,198 | | | | 24,026 | | | | 28,183 | | | | 32,064 | | | | 36,053 | |
| | | | | | | | | | | | | | | |
Total deposit interest expense | | | 23,893 | | | | 28,774 | | | | 33,552 | | | | 37,297 | | | | 41,754 | |
Federal funds purchased, repurchase agreements and other short-term borrowings | | | 1,038 | | | | 1,081 | | | | 613 | | | | 595 | | | | 553 | |
Federal Home Loan Bank advances | | | 977 | | | | 1,045 | | | | 1,300 | | | | 1,203 | | | | 1,074 | |
Long-term debt | | | 2,662 | | | | 2,652 | | | | 2,712 | | | | 2,760 | | | | 2,769 | |
| | | | | | | | | | | | | | | |
Total interest expense | | | 28,570 | | | | 33,552 | | | | 38,177 | | | | 41,855 | | | | 46,150 | |
| | | | | | | | | | | | | | | |
Net interest revenue | | | 60,786 | | | | 63,328 | | | | 62,424 | | | | 60,419 | | | | 56,924 | |
Provision for loan losses | | | 75,000 | | | | 90,000 | | | | 95,000 | | | | 60,000 | | | | 65,000 | |
| | | | | | | | | | | | | | | |
Net interest revenue after provision for loan losses | | | (14,214 | ) | | | (26,672 | ) | | | (32,576 | ) | | | 419 | | | | (8,076 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Fee revenue: | | | | | | | | | | | | | | | | | | | | |
Service charges and fees | | | 7,447 | | | | 8,257 | | | | 8,138 | | | | 7,557 | | | | 7,034 | |
Mortgage loan and other related fees | | | 1,479 | | | | 1,651 | | | | 1,832 | | | | 2,825 | | | | 2,651 | |
Brokerage fees | | | 567 | | | | 443 | | | | 456 | | | | 497 | | | | 689 | |
Securities gains (losses), net | | | 61 | | | | 2,015 | | | | 1,149 | | | | (711 | ) | | | 303 | |
Gain from acquisition | | | — | | | | — | | | | — | | | | 11,390 | | | | — | |
Other | | | 2,112 | | | | 2,081 | | | | 1,814 | | | | 1,137 | | | | 1,146 | |
| | | | | | | | | | | | | | | |
Total fee revenue | | | 11,666 | | | | 14,447 | | | | 13,389 | | | | 22,695 | | | | 11,823 | |
| | | | | | | | | | | | | | | |
Total revenue | | | (2,548 | ) | | | (12,225 | ) | | | (19,187 | ) | | | 23,114 | | | | 3,747 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 24,360 | | | | 24,061 | | | | 23,889 | | | | 26,305 | | | | 27,313 | |
Communications and equipment | | | 3,273 | | | | 3,819 | | | | 3,640 | | | | 3,571 | | | | 3,646 | |
Occupancy | | | 3,814 | | | | 4,003 | | | | 4,063 | | | | 3,818 | | | | 3,769 | |
Advertising and public relations | | | 1,043 | | | | 958 | | | | 823 | | | | 1,125 | | | | 1,044 | |
Postage, printing and supplies | | | 1,225 | | | | 1,307 | | | | 1,270 | | | | 1,288 | | | | 1,175 | |
Professional fees | | | 1,943 | | | | 2,646 | | | | 2,358 | | | | 3,195 | | | | 3,281 | |
Foreclosed preoperty | | | 10,813 | | | | 14,391 | | | | 7,918 | | | | 5,737 | | | | 4,319 | |
FDIC assessments and other regulatory charges | | | 3,626 | | | | 3,711 | | | | 2,801 | | | | 6,810 | | | | 2,682 | |
Amortization of intangibles | | | 802 | | | | 813 | | | | 813 | | | | 739 | | | | 739 | |
Other | | | 3,921 | | | | 4,417 | | | | 3,851 | | | | 1,122 | | | | 3,820 | |
Goodwill impairment | | | — | | | | — | | | | 25,000 | | | | — | | | | 70,000 | |
Severance costs | | | — | | | | — | | | | — | | | | — | | | | 2,898 | |
| | | | | | | | | | | | | | | |
Total operating expenses | | | 54,820 | | | | 60,126 | | | | 76,426 | | | | 53,710 | | | | 124,686 | |
| | | | | | | | | | | | | | | |
Loss from continuing operations before income taxes | | | (57,368 | ) | | | (72,351 | ) | | | (95,613 | ) | | | (30,596 | ) | | | (120,939 | ) |
Income tax benefit | | | (22,910 | ) | | | (32,288 | ) | | | (26,832 | ) | | | (14,529 | ) | | | (17,010 | ) |
| | | | | | | | | | | | | | | |
Net loss from continuing operations | | | (34,458 | ) | | | (40,063 | ) | | | (68,781 | ) | | | (16,067 | ) | | | (103,929 | ) |
(Loss) income from discontinued operations, net of income taxes | | | (101 | ) | | | 228 | | | | 63 | | | | 66 | | | | 156 | |
Gain from sale of subsidiary, net of income taxes and selling costs | | | 1,266 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
Net loss | | | (33,293 | ) | | | (39,835 | ) | | | (68,718 | ) | | | (16,001 | ) | | | (103,773 | ) |
Preferred stock dividends and discount accretion | | | 2,572 | | | | 2,567 | | | | 2,562 | | | | 2,559 | | | | 2,554 | |
| | | | | | | | | | | | | | | |
Net loss available to common shareholders | | $ | (35,865 | ) | | $ | (42,402 | ) | | $ | (71,280 | ) | | $ | (18,560 | ) | | $ | (106,327 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations per common share — Basic / Diluted | | $ | (.39 | ) | | $ | (.45 | ) | | $ | (1.43 | ) | | $ | (.38 | ) | | $ | (2.20 | ) |
Loss per common share — Basic / Diluted | | | (.38 | ) | | | (.45 | ) | | | (1.43 | ) | | | (.38 | ) | | | (2.20 | ) |
Weighted average common shares outstanding — Basic / Diluted | | | 94,390 | | | | 94,219 | | | | 49,771 | | | | 48,794 | | | | 48,324 | |
UNITED COMMUNITY BANKS, INC.
Consolidated Balance Sheet
| | | | | | | | | | | | |
| | March 31, | | | December 31, | | | March 31, | |
(in thousands, except share and per share data) | | 2010 | | | 2009 | | | 2009 | |
| | (unaudited) | | | (audited) | | | (unaudited) | |
ASSETS | | | | | | | | | | | | |
Cash and due from banks | | $ | 105,613 | | | $ | 126,265 | | | $ | 103,707 | |
Interest-bearing deposits in banks | | | 99,893 | | | | 120,382 | | | | 5,792 | |
Federal funds sold, commercial paper and short-term investments | | | 183,049 | | | | 129,720 | | | | 24,983 | |
| | | | | | | | | |
Cash and cash equivalents | | | 388,555 | | | | 376,367 | | | | 134,482 | |
| | | | | | | | | | | | |
Securities available for sale | | | 1,526,589 | | | | 1,530,047 | | | | 1,719,033 | |
Mortgage loans held for sale | | | 21,998 | | | | 30,226 | | | | 43,161 | |
Loans, net of unearned income (including $72,889 held for sale at March 31, 2010) | | | 4,992,045 | | | | 5,151,476 | | | | 5,632,705 | |
Less allowance for loan losses | | | 173,934 | | | | 155,602 | | | | 143,990 | |
| | | | | | | | | |
Loans, net | | | 4,818,111 | | | | 4,995,874 | | | | 5,488,715 | |
| | | | | | | | | | | | |
Assets covered by loss sharing agreements with the FDIC | | | 169,287 | | | | 185,938 | | | | — | |
Premises and equipment, net | | | 181,217 | | | | 182,038 | | | | 178,980 | |
Accrued interest receivable | | | 30,492 | | | | 33,867 | | | | 45,514 | |
Goodwill and other intangible assets | | | 224,394 | | | | 225,196 | | | | 251,060 | |
Foreclosed property | | | 136,275 | | | | 120,770 | | | | 75,383 | |
Other assets | | | 340,100 | | | | 319,591 | | | | 235,335 | |
| | | | | | | | | |
Total assets | | $ | 7,837,018 | | | $ | 7,999,914 | | | $ | 8,171,663 | |
| | | | | | | | | |
| | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | |
Demand | | $ | 740,727 | | | $ | 707,826 | | | $ | 665,447 | |
NOW | | | 1,344,973 | | | | 1,335,790 | | | | 1,284,791 | |
Money market | | | 729,283 | | | | 713,901 | | | | 500,261 | |
Savings | | | 186,699 | | | | 177,427 | | | | 177,001 | |
Time: | | | | | | | | | | | | |
Less than $100,000 | | | 1,643,059 | | | | 1,746,511 | | | | 1,911,627 | |
Greater than $100,000 | | | 1,132,034 | | | | 1,187,499 | | | | 1,350,190 | |
Brokered | | | 710,813 | | | | 758,880 | | | | 727,171 | |
| | | | | | | | | |
Total deposits | | | 6,487,588 | | | | 6,627,834 | | | | 6,616,488 | |
| | | | | | | | | | | | |
Federal funds purchased, repurchase agreements, and other short-term borrowings | | | 102,480 | | | | 101,389 | | | | 158,690 | |
Federal Home Loan Bank advances | | | 114,303 | | | | 114,501 | | | | 260,125 | |
Long-term debt | | | 150,086 | | | | 150,066 | | | | 151,006 | |
Accrued expenses and other liabilities | | | 56,666 | | | | 43,803 | | | | 96,501 | |
| | | | | | | | | |
Total liabilities | | | 6,911,123 | | | | 7,037,593 | | | | 7,282,810 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | |
Preferred stock, $1 par value; 10,000,000 shares authorized; | | | | | | | | | | | | |
Series A; $10 stated value; 21,700, 21,700 and 25,800 shares issued and outstanding | | | 217 | | | | 217 | | | | 258 | |
Series B; $1,000 stated value; 180,000 shares issued and outstanding | | | 174,727 | | | | 174,408 | | | | 173,480 | |
Common stock, $1 par value; 100,000,000 shares authorized; 94,175,857, 94,045,603 and 48,809,301 shares issued | | | 94,176 | | | | 94,046 | | | | 48,809 | |
Common stock issuable; 262,002, 221,906 and 161,807 shares | | | 4,127 | | | | 3,597 | | | | 3,270 | |
Capital surplus | | | 622,803 | | | | 622,034 | | | | 452,277 | |
Retained earnings (accumulated deficit) | | | (15,481 | ) | | | 20,384 | | | | 158,201 | |
Treasury stock; 322,603 shares, at cost | | | — | | | | — | | | | (5,992 | ) |
Accumulated other comprehensive income | | | 45,326 | | | | 47,635 | | | | 58,550 | |
| | | | | | | | | |
Total shareholders’ equity | | | 925,895 | | | | 962,321 | | | | 888,853 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 7,837,018 | | | $ | 7,999,914 | | | $ | 8,171,663 | |
| | | | | | | | | |
UNITED COMMUNITY BANKS, INC.
Average Consolidated Balance Sheets and Net Interest Analysis
For the Three Months Ended March 31,
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2009 | |
| | 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) | | $ | 5,172,847 | | | $ | 72,219 | | | | 5.66 | % | | $ | 5,675,054 | | | $ | 81,749 | | | | 5.84 | % |
Taxable securities(3) | | | 1,487,646 | | | | 15,892 | | | | 4.27 | | | | 1,682,603 | | | | 20,433 | | | | 4.86 | |
Tax-exempt securities (1)(3) | | | 30,050 | | | | 509 | | | | 6.78 | | | | 30,051 | | | | 522 | | | | 6.95 | |
Federal funds sold and other interest-earning assets | | | 394,348 | | | | 1,229 | | | | 1.25 | | | | 142,522 | | | | 858 | | | | 2.41 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 7,084,891 | | | | 89,849 | | | | 5.13 | | | | 7,530,230 | | | | 103,562 | | | | 5.56 | |
| | | | | | | | | | | | | | | | | | | | |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (187,288 | ) | | | | | | | | | | | (128,798 | ) | | | | | | | | |
Cash and due from banks | | | 104,545 | | | | | | | | | | | | 104,411 | | | | | | | | | |
Premises and equipment | | | 181,927 | | | | | | | | | | | | 179,495 | | | | | | | | | |
Other assets(3) | | | 762,228 | | | | | | | | | | | | 686,943 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 7,946,303 | | | | | | | | | | | $ | 8,372,281 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
NOW | | $ | 1,361,696 | | | $ | 1,854 | | | | .55 | | | $ | 1,358,149 | | | $ | 3,337 | | | | 1.00 | |
Money market | | | 723,470 | | | | 1,757 | | | | .98 | | | | 477,325 | | | | 2,237 | | | | 1.90 | |
Savings | | | 180,448 | | | | 84 | | | | .19 | | | | 172,708 | | | | 127 | | | | .30 | |
Time less than $100,000 | | | 1,692,652 | | | | 8,891 | | | | 2.13 | | | | 1,942,897 | | | | 17,217 | | | | 3.59 | |
Time greater than $100,000 | | | 1,155,776 | | | | 6,770 | | | | 2.38 | | | | 1,393,188 | | | | 12,825 | | | | 3.73 | |
Brokered | | | 736,999 | | | | 4,537 | | | | 2.50 | | | | 786,171 | | | | 6,011 | | | | 3.10 | |
| | | | | | | | | | | | | | | | | | | | |
Total interest-bearing deposits | | | 5,851,041 | | | | 23,893 | | | | 1.66 | | | | 6,130,438 | | | | 41,754 | | | | 2.76 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Federal funds purchased and other borrowings | | | 102,058 | | | | 1,038 | | | | 4.12 | | | | 150,517 | | | | 553 | | | | 1.49 | |
Federal Home Loan Bank advances | | | 114,388 | | | | 977 | | | | 3.46 | | | | 204,941 | | | | 1,074 | | | | 2.13 | |
Long-term debt | | | 150,078 | | | | 2,662 | | | | 7.19 | | | | 150,997 | | | | 2,769 | | | | 7.44 | |
| | | | | | | | | | | | | | | | | | | | |
Total borrowed funds | | | 366,524 | | | | 4,677 | | | | 5.18 | | | | 506,455 | | | | 4,396 | | | | 3.52 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 6,217,565 | | | | 28,570 | | | | 1.86 | | | | 6,636,893 | | | | 46,150 | | | | 2.82 | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits | | | 718,975 | | | | | | | | | | | | 650,093 | | | | | | | | | |
Other liabilities | | | 64,337 | | | | | | | | | | | | 117,790 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 7,000,877 | | | | | | | | | | | | 7,404,776 | | | | | | | | | |
Shareholders’ equity | | | 945,426 | | | | | | | | | | | | 967,505 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 7,946,303 | | | | | | | | | | | $ | 8,372,281 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue | | | | | | $ | 61,279 | | | | | | | | | | | $ | 57,412 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest-rate spread | | | | | | | | | | | 3.27 | % | | | | | | | | | | | 2.74 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin (4) | | | | | | | | | | | 3.49 | % | | | | | | | | | | | 3.08 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | |
(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 $43.2 million and $10.6 million in 2010 and 2009, respectively, 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. |