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
EARNINGS OF $7.6 MILLION OR EIGHT CENTS PER SHARE
FOR SECOND QUARTER 2011
| • | | Profitable quarter driven by core earnings and lower credit losses |
| • | | Nonperforming assets continue to improve; down $19 million, or 14 percent, from last quarter to 1.60 percent of assets |
| • | | Allowance for loan losses remains strong at 3.07 percent of loans |
| • | | Core transaction deposits up 10 percent on an annualized basis |
| • | | Completed conversion of preferred stock to common and reverse stock split |
BLAIRSVILLE, GA – July 28, 2011 – United Community Banks, Inc. (NASDAQ: UCBI) today reported net income of $7.6 million, or 8 cents per diluted share, for the second quarter of 2011. The year-to-date net loss of $135 million reflects the significant credit losses in the first quarter incurred in connection with the Problem Asset Disposition Plan which was announced last quarter in conjunction with the raising of $380 million in new capital.
“The de-risking of our balance sheet and capital transaction, coupled with the execution of the Problem Asset Disposition Plan in the first quarter allowed us to return to profitability much sooner than would have otherwise been feasible,” stated Jimmy Tallent, president and chief executive officer. “While we still have work to do in this difficult economic environment, our credit trends show improvement by every measure and we expect that positive trend to continue.”
- 1 -
1
Total loans were $4.2 billion at quarter-end, down $31 million from the end of the first quarter and $710 million from a year earlier. “The $31 million decrease from last quarter is actually a very encouraging sign in that it is the smallest quarterly decrease in loan balances since the first quarter of 2008,” stated Tallent. “We believe the slowing attrition in the loan portfolio marks the approach of an inflection point upon which we can once again begin to grow our loan portfolio. We were pleased with our new loans made during the second quarter that included $136 million of loan commitments with $105 million funded of which the majority were commercial loans. Our pipeline of new business continues to gain momentum and we continue to add commercial lenders to our metro markets across our footprint. I’m encouraged by the direction in which we are heading. I can’t overemphasize the importance of restoring modest growth to our loan portfolio and growing net interest revenue.”
Taxable equivalent net interest revenue of $58.9 million was up $2.6 million from the first quarter due mostly to the impact last quarter of a $2 million interest reversal on the performing classified loans that were included in the bulk loan sale. Compared with the second quarter of 2010, net interest revenue was $2.7 million lower, primarily due to the $745 million reduction in average loan balances that was offset partially by lower rates on our deposits. Net interest margin was 3.41 percent for the second quarter of 2011, down 19 basis points from a year ago and equal to the first quarter after adding back the $2 million interest reversal in the bulk loan sale.
“Growing loans and deposits is the key to building core earnings,” Tallent commented. “We are making steady progress on the lending side and grew core transaction deposits in the second quarter by $69 million, or 10 percent, on an annualized basis. This was the tenth consecutive quarter of core deposit growth.”
- 2 -
2
Operating fee revenue was $13.9 million in the second quarter of 2011, compared to $11.6 million a year ago and $11.8 million last quarter. Service charges and fees were $7.6 million, down $385,000 from a year ago, due primarily to lower overdraft fees resulting from regulatory changes last year that required customers to provide consent before using overdraft services. Partially offsetting this reduction in overdraft fees was an increase in ATM and debit card usage fees. Service charges and fees were up $888,000 from last quarter due to the increase in ATM and debit card usage fees. Mortgage fees of $952,000 were down $649,000 from a year ago and down $542,000 from last quarter due to the lower level of refinancing activities. Other fee revenue of $4.7 million reflected an increase of $3.3 million from a year ago and $1.8 million from the first quarter primarily due to the accelerated recognition of deferred gains relating to the ineffectiveness of terminated cash flow hedges on certain prime-based loans. Gains recognized in the second quarter were $2.8 million compared with $1.3 million in the first quarter of 2011 and $239,000 in the second quarter of 2010.
Excluding foreclosed property costs and the loss on sale of nonperforming assets in 2010, the second quarter operating expenses were $46.8 million, flat with the first quarter and $3.1 million higher than a year ago. Salary and benefit costs totaled $26.4 million and increased $2.8 million from last year and $1.5 million from first quarter. Severance costs for eliminated staff positions account for $1.2 million of the increase from both periods. Also contributing to the increase from a year ago were $717,000 in higher incentive costs, lower deferred direct loan origination costs of $518,000 and a $288,000 change in the value of our deferred compensation liability.
Foreclosed property costs for the second quarter of 2011 were $1.9 million as compared to $64.9 million last quarter and $14.5 million a year ago. For the second quarter of 2011, these costs were for maintenance of foreclosed properties. For the first quarter of 2011, foreclosed property costs included $60.6 million of write downs and losses on accelerated sales related to the asset disposition plan and $4.3 million of maintenance costs. Second quarter 2010 included $11.2 million of write downs and losses and $3.3 million for maintenance costs.
- 3 -
3
The effective tax rate for the second quarter of 2011 was 40 percent, equal to the first quarter of 2011. The effective tax rate for the balance of 2011 will continue in the 40 percent range due to year-to-date net losses and will return to a normal range of 35 to 36 percent with expected profitability for 2012.
As of June 30, 2011, the capital ratios for United were as follows: Tier 1 Risk Based of 13.9 percent; Tier 1 Leverage of 8.7 percent; and, Total Risk Based of 16.4 percent. The quarterly average tangible equity-to-assets ratio was 11.1 percent. As of quarter-end, tangible common equity-to-assets ratio was 8.9 percent compared to the quarterly average of 4.8 percent which was distorted by the late-quarter timing of the conversion of the mandatorily convertible preferred stock that occurred late in the quarter. The quarter-end tangible common equity to assets ratio of 8.9 percent is more representative of United’s current capital strength.
“It is of course good to once again report positive earnings,” Tallent said. “The last three years have been extremely challenging in our industry, and challenges remain as the economy continues to struggle. We have laid out our strategy and now we are about the business of implementation. Our company has completed the capital transaction, de-risked our balance sheet through the Problem Asset Disposition Plan, executed the reverse stock split, and achieved profitability. We are on the right track but by no means satisfied; there is more work to do on credit quality, commercial loans, core deposits, customer service, and organic growth. We are moving forward with determination and optimism.”
Conference Call
United Community Banks will hold a conference call today, Thursday, July 28, 2011, 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 conference number 78907241. 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.
- 4 -
4
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 $7.4 billion and operates 27 community banks with 106 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 United’s 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 anticipated 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 “Risk Factors” of United Community Banks, Inc.’s annual report filed on Form 10-K with the Securities and Exchange Commission. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements.
# # #
- 5 -
5
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Selected Financial Information
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | Second | | | | | | | |
| | 2011 | | | 2010 | | | Quarter | | | For the Six | | | YTD | |
(in thousands, except per share | | Second | | | First | | | Fourth | | | Third | | | Second | | | 2011-2010 | | | Months Ended | | | 2011-2010 | |
data; taxable equivalent) | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Change | | | 2011 | | | 2010 | | | Change | |
INCOME SUMMARY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue | | $ | 76,931 | | | $ | 75,965 | | | $ | 81,215 | | | $ | 84,360 | | | $ | 87,699 | | | | | | | $ | 152,896 | | | $ | 177,548 | | | | | |
Interest expense | | | 17,985 | | | | 19,573 | | | | 21,083 | | | | 24,346 | | | | 26,072 | | | | | | | | 37,558 | | | | 54,642 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue | | | 58,946 | | | | 56,392 | | | | 60,132 | | | | 60,014 | | | | 61,627 | | | | (4 | )% | | | 115,338 | | | | 122,906 | | | | (6 | )% |
Operating provision for loan losses(1) | | | 11,000 | | | | 190,000 | | | | 47,750 | | | | 50,500 | | | | 61,500 | | | | | | | | 201,000 | | | | 136,500 | | | | | |
Fee revenue (2) | | | 13,905 | | | | 11,838 | | | | 12,442 | | | | 12,861 | | | | 11,579 | | | | 20 | | | | 25,743 | | | | 23,245 | | | | 11 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating revenue(1)(2) | | | 61,851 | | | | (121,770 | ) | | | 24,824 | | | | 22,375 | | | | 11,706 | | | | | | | | (59,919 | ) | | | 9,651 | | | | | |
Operating expenses (3) | | | 48,728 | | | | 115,271 | | | | 64,918 | | | | 64,906 | | | | 58,308 | | | | (16 | ) | | | 163,999 | | | | 113,128 | | | | 45 | |
Loss on sale of nonperforming assets | | | — | | | | — | | | | — | | | | — | | | | 45,349 | | | | | | | | — | | | | 45,349 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) from continuing operations before income taxes | | | 13,123 | | | | (237,041 | ) | | | (40,094 | ) | | | (42,531 | ) | | | (91,951 | ) | | | 114 | | | | (223,918 | ) | | | (148,826 | ) | | | | |
Operating income tax expense (benefit) | | | 5,506 | | | | (94,555 | ) | | | (16,520 | ) | | | (16,706 | ) | | | (32,419 | ) | | | | | | | (89,049 | ) | | | (54,836 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net operating income (loss) from continuing operations (1)(2)(3) | | | 7,617 | | | | (142,486 | ) | | | (23,574 | ) | | | (25,825 | ) | | | (59,532 | ) | | | 113 | | | | (134,869 | ) | | | (93,990 | ) | | | (43 | ) |
Noncash goodwill impairment charges | | | — | | | | — | | | | — | | | | (210,590 | ) | | | — | | | | | | | | — | | | | — | | | | | |
Partial reversal of fraud loss provision, net of income tax | | | — | | | | — | | | | 7,179 | | | | — | | | | — | | | | | | | | — | | | | — | | | | | |
Loss from discontinued operations, net of income tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | (101 | ) | | | | |
Gain from sale of subsidiary, net income tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | — | | | | 1,266 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | 7,617 | | | | (142,486 | ) | | | (16,395 | ) | | | (236,415 | ) | | | (59,532 | ) | | | 113 | | | | (134,869 | ) | | | (92,825 | ) | | | (45 | ) |
Preferred dividends and discount accretion | | | 3,016 | | | | 2,778 | | | | 2,586 | | | | 2,581 | | | | 2,577 | | | | | | | | 5,794 | | | | 5,149 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) available to common shareholders | | $ | 4,601 | | | $ | (145,264 | ) | | $ | (18,981 | ) | | $ | (238,996 | ) | | $ | (62,109 | ) | | | | | | $ | (140,663 | ) | | $ | (97,974 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PERFORMANCE MEASURES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted operating income (loss) from continuing operations (1)(2)(3) | | $ | .08 | | | $ | (7.87 | ) | | $ | (1.38 | ) | | $ | (1.50 | ) | | $ | (3.29 | ) | | | 102 | | | $ | (6.40 | ) | | $ | (5.25 | ) | | | (22 | ) |
Diluted income (loss) from continuing operations | | | .08 | | | | (7.87 | ) | | | (1.00 | ) | | | (12.62 | ) | | | (3.29 | ) | | | 102 | | | | (6.40 | ) | | | (5.25 | ) | | | (22 | ) |
Diluted income (loss) | | | .08 | | | | (7.87 | ) | | | (1.00 | ) | | | (12.62 | ) | | | (3.29 | ) | | | 102 | | | | (6.40 | ) | | | (5.19 | ) | | | (23 | ) |
Book value | | | 11.59 | | | | 14.78 | | | | 24.18 | | | | 25.70 | | | | 38.55 | | | | (70 | ) | | | 11.59 | | | | 38.55 | | | | (70 | ) |
Tangible book value (5) | | | 11.47 | | | | 14.44 | | | | 23.78 | | | | 25.26 | | | | 26.95 | | | | (57 | ) | | | 11.47 | | | | 26.95 | | | | (57 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Key performance ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on equity (4)(6) | | | 5.34 | % | | | (147.11 | )% | | | (17.16 | )% | | | (148.04 | )% | | | (35.89 | )% | | | | | | | (76.07 | )% | | | (27.87 | )% | | | | |
Return on assets (6) | | | .40 | | | | (7.61 | ) | | | (.89 | ) | | | (12.47 | ) | | | (3.10 | ) | | | | | | | (3.57 | ) | | | (2.39 | ) | | | | |
Net interest margin (6) | | | 3.41 | | | | 3.30 | | | | 3.58 | | | | 3.57 | | | | 3.60 | | | | | | | | 3.36 | | | | 3.55 | | | | | |
Operating efficiency ratio from continuing operations (2)(3) | | | 66.88 | | | | 169.08 | | | | 89.45 | | | | 89.38 | | | | 141.60 | | | | | | | | 116.28 | | | | 108.48 | | | | | |
Equity to assets | | | 11.21 | | | | 8.82 | | | | 8.85 | | | | 11.37 | | | | 11.84 | | | | | | | | 10.02 | | | | 11.87 | | | | | |
Tangible equity to assets (5) | | | 11.13 | | | | 8.73 | | | | 8.75 | | | | 9.19 | | | | 9.26 | | | | | | | | 9.94 | | | | 9.32 | | | | | |
Tangible common equity to assets (5) | | | 4.79 | | | | 5.51 | | | | 6.35 | | | | 6.78 | | | | 6.91 | | | | | | | | 5.15 | | | | 7.02 | | | | | |
Tangible common equity to risk-weighted assets (5) | | | 14.26 | | | | 6.40 | | | | 9.05 | | | | 9.60 | | | | 9.97 | | | | | | | | 14.26 | | | | 9.97 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ASSET QUALITY * | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing loans | | $ | 71,065 | | | $ | 83,769 | | | $ | 179,094 | | | $ | 217,766 | | | $ | 224,335 | | | | | | | $ | 71,065 | | | $ | 224,335 | | | | | |
Foreclosed properties | | | 47,584 | | | | 54,378 | | | | 142,208 | | | | 129,964 | | | | 123,910 | | | | | | | | 47,584 | | | | 123,910 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-performing assets (NPAs) | | | 118,649 | | | | 138,147 | | | | 321,302 | | | | 347,730 | | | | 348,245 | | | | | | | | 118,649 | | | | 348,245 | | | | | |
Allowance for loan losses | | | 127,638 | | | | 133,121 | | | | 174,695 | | | | 174,613 | | | | 174,111 | | | | | | | | 127,638 | | | | 174,111 | | | | | |
Operating net charge-offs(1) | | | 16,483 | | | | 231,574 | | | | 47,668 | | | | 49,998 | | | | 61,323 | | | | | | | | 248,057 | | | | 117,991 | | | | | |
Allowance for loan losses to loans | | | 3.07 | % | | | 3.17 | % | | | 3.79 | % | | | 3.67 | % | | | 3.57 | % | | | | | | | 3.07 | % | | | 3.57 | % | | | | |
Operating net charge-offs to average loans (1)(6) | | | 1.58 | | | | 20.71 | | | | 4.03 | | | | 4.12 | | | | 4.98 | | | | | | | | 11.46 | | | | 4.75 | | | | | |
NPAs to loans and foreclosed properties | | | 2.82 | | | | 3.25 | | | | 6.77 | | | | 7.11 | | | | 6.97 | | | | | | | | 2.82 | | | | 6.97 | | | | | |
NPAs to total assets | | | 1.60 | | | | 1.73 | | | | 4.32 | | | | 4.96 | | | | 4.55 | | | | | | | | 1.60 | | | | 4.55 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AVERAGE BALANCES($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 4,266 | | | $ | 4,599 | | | $ | 4,768 | | | $ | 4,896 | | | $ | 5,011 | | | | (15 | ) | | $ | 4,432 | | | $ | 5,091 | | | | (13 | ) |
Investment securities | | | 2,074 | | | | 1,625 | | | | 1,354 | | | | 1,411 | | | | 1,532 | | | | 35 | | | | 1,851 | | | | 1,525 | | | | 21 | |
Earning assets | | | 6,924 | | | | 6,902 | | | | 6,680 | | | | 6,676 | | | | 6,854 | | | | 1 | | | | 6,913 | | | | 6,969 | | | | (1 | ) |
Total assets | | | 7,624 | | | | 7,595 | | | | 7,338 | | | | 7,522 | | | | 7,704 | | | | (1 | ) | | | 7,609 | | | | 7,825 | | | | (3 | ) |
Deposits | | | 6,372 | | | | 6,560 | | | | 6,294 | | | | 6,257 | | | | 6,375 | | | | — | | | | 6,465 | | | | 6,472 | | | | — | |
Shareholders’ equity | | | 854 | | | | 670 | | | | 649 | | | | 855 | | | | 912 | | | | (6 | ) | | | 763 | | | | 929 | | | | (18 | ) |
Common shares — basic(thousands) | | | 25,427 | | | | 18,466 | | | | 18,984 | | | | 18,936 | | | | 18,905 | | | | | | | | 21,965 | | | | 18,891 | | | | | |
Common shares — diluted(thousands) | | | 57,543 | | | | 18,466 | | | | 18,984 | | | | 18,936 | | | | 18,905 | | | | | | | | 21,965 | | | | 18,891 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AT PERIOD END($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans * | | $ | 4,163 | | | $ | 4,194 | | | $ | 4,604 | | | $ | 4,760 | | | $ | 4,873 | | | | (15 | ) | | $ | 4,163 | | | $ | 4,873 | | | | (15 | ) |
Investment securities | | | 2,188 | | | | 1,884 | | | | 1,490 | | | | 1,310 | | | | 1,488 | | | | 47 | | | | 2,188 | | | | 1,488 | | | | 47 | |
Total assets | | | 7,410 | | | | 7,974 | | | | 7,443 | | | | 7,013 | | | | 7,652 | | | | (3 | ) | | | 7,410 | | | | 7,652 | | | | (3 | ) |
Deposits | | | 6,183 | | | | 6,598 | | | | 6,469 | | | | 5,999 | | | | 6,330 | | | | (2 | ) | | | 6,183 | | | | 6,330 | | | | (2 | ) |
Shareholders’ equity | | | 860 | | | | 850 | | | | 636 | | | | 662 | | | | 904 | | | | (5 | ) | | | 860 | | | | 904 | | | | (5 | ) |
Common shares outstanding(thousands) | | | 57,469 | | | | 20,903 | | | | 18,937 | | | | 18,887 | | | | 18,856 | | | | | | | | 57,469 | | | | 18,856 | | | | | |
| | |
(1) | | Excludes the partial reversal of a previously established provision for fraud-related loan losses of $11.8 million, net of tax expense of $4.6 million in the fourth quarter of 2010. Operating charge-offs also exclude the $11.8 million related partial recovery of the previously charged off amount. |
|
(2) | | Excludes revenue generated by discontinued operations in the first quarter of 2010. |
|
(3) | | Excludes the goodwill impairment charge of $211 million in the third quarter of 2010 and expenses relating to discontinued operations in the first quarter of 2010. |
|
(4) | | Net loss available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). |
|
(5) | | Excludes effect of acquisition related intangibles and associated amortization. |
|
(6) | | Annualized. |
|
* | | Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC. |
UNITED COMMUNITY BANKS, INC.
Operating Earnings to GAAP Earnings Reconciliation
Selected Financial Information
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2011 | | | 2010 | | | | |
(in thousands, except per share | | Second | | | First | | | Fourth | | | Third | | | Second | | | For the Six Months Ended | |
data; taxable equivalent) | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | 2011 | | | 2010 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue — taxable equivalent | | $ | 76,931 | | | $ | 75,965 | | | $ | 81,215 | | | $ | 84,360 | | | $ | 87,699 | | | $ | 152,896 | | | $ | 177,548 | |
Taxable equivalent adjustment | | | (429 | ) | | | (435 | ) | | | (497 | ) | | | (511 | ) | | | (500 | ) | | | (864 | ) | | | (993 | ) |
| | | | | | | | | | | | | | | | | | | | | |
Interest revenue (GAAP) | | $ | 76,502 | | | $ | 75,530 | | | $ | 80,718 | | | $ | 83,849 | | | $ | 87,199 | | | $ | 152,032 | | | $ | 176,555 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue — taxable equivalent | | $ | 58,946 | | | $ | 56,392 | | | $ | 60,132 | | | $ | 60,014 | | | $ | 61,627 | | | $ | 115,338 | | | $ | 122,906 | |
Taxable equivalent adjustment | | | (429 | ) | | | (435 | ) | | | (497 | ) | | | (511 | ) | | | (500 | ) | | | (864 | ) | | | (993 | ) |
| | | | | | | | | | | | | | | | | | | | | |
Net interest revenue (GAAP) | | $ | 58,517 | | | $ | 55,957 | | | $ | 59,635 | | | $ | 59,503 | | | $ | 61,127 | | | $ | 114,474 | | | $ | 121,913 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for loan losses reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating provision for loan losses | | $ | 11,000 | | | $ | 190,000 | | | $ | 47,750 | | | $ | 50,500 | | | $ | 61,500 | | | $ | 201,000 | | | $ | 136,500 | |
Partial reversal of special fraud-related provision for loan loss | | | — | | | | — | | | | (11,750 | ) | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Provision for loan losses (GAAP) | | $ | 11,000 | | | $ | 190,000 | | | $ | 36,000 | | | $ | 50,500 | | | $ | 61,500 | | | $ | 201,000 | | | $ | 136,500 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating revenue | | $ | 61,851 | | | $ | (121,770 | ) | | $ | 24,824 | | | $ | 22,375 | | | $ | 11,706 | | | $ | (59,919 | ) | | $ | 9,651 | |
Taxable equivalent adjustment | | | (429 | ) | | | (435 | ) | | | (497 | ) | | | (511 | ) | | | (500 | ) | | | (864 | ) | | | (993 | ) |
Partial reversal of special fraud-related provision for loan loss | | | — | | | | — | | | | 11,750 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Total revenue (GAAP) | | $ | 61,422 | | | $ | (122,205 | ) | | $ | 36,077 | | | $ | 21,864 | | | $ | 11,206 | | | $ | (60,783 | ) | | $ | 8,658 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expense | | $ | 48,728 | | | $ | 115,271 | | | $ | 64,918 | | | $ | 64,906 | | | $ | 103,657 | | | $ | 163,999 | | | $ | 158,477 | |
Noncash goodwill impairment charge | | | — | | | | — | | | | — | | | | 210,590 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Operating expense (GAAP) | | $ | 48,728 | | | $ | 115,271 | | | $ | 64,918 | | | $ | 275,496 | | | $ | 103,657 | | | $ | 163,999 | | | $ | 158,477 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before taxes reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) from continuing operations before taxes | | $ | 13,123 | | | $ | (237,041 | ) | | $ | (40,094 | ) | | $ | (42,531 | ) | | $ | (91,951 | ) | | $ | (223,918 | ) | | $ | (148,826 | ) |
Taxable equivalent adjustment | | | (429 | ) | | | (435 | ) | | | (497 | ) | | | (511 | ) | | | (500 | ) | | | (864 | ) | | | (993 | ) |
Noncash goodwill impairment charge | | | — | | | | — | | | | — | | | | (210,590 | ) | | | — | | | | — | | | | — | |
Partial reversal of special fraud-related provision for loan loss | | | — | | | | — | | | | 11,750 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before taxes (GAAP) | | $ | 12,694 | | | $ | (237,476 | ) | | $ | (28,841 | ) | | $ | (253,632 | ) | | $ | (92,451 | ) | | $ | (224,782 | ) | | $ | (149,819 | ) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income tax expense (benefit) | | $ | 5,506 | | | $ | (94,555 | ) | | $ | (16,520 | ) | | $ | (16,706 | ) | | $ | (32,419 | ) | | $ | (89,049 | ) | | $ | (54,836 | ) |
Taxable equivalent adjustment | | | (429 | ) | | | (435 | ) | | | (497 | ) | | | (511 | ) | | | (500 | ) | | | (864 | ) | | | (993 | ) |
Partial reversal of special fraud-related provision for loan loss | | | — | | | | — | | | | 4,571 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) (GAAP) | | $ | 5,077 | | | $ | (94,990 | ) | | $ | (12,446 | ) | | $ | (17,217 | ) | | $ | (32,919 | ) | | $ | (89,913 | ) | | $ | (55,829 | ) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings (loss) from continuing operations per common share reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted operating earnings (loss) from continuing operations per common share | | $ | .08 | | | $ | (7.87 | ) | | $ | (1.38 | ) | | $ | (1.50 | ) | | $ | (3.29 | ) | | $ | (6.40 | ) | | $ | (5.25 | ) |
Noncash goodwill impairment charge | | | — | | | | — | | | | — | | | | (11.12 | ) | | | — | | | | — | | | | — | |
Partial reversal of special fraud-related provision for loan loss | | | — | | | | — | | | | .38 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Diluted earnings (loss) from continuing operations per common share (GAAP) | | $ | .08 | | | $ | (7.87 | ) | | $ | (1.00 | ) | | $ | (12.62 | ) | | $ | (3.29 | ) | | $ | (6.40 | ) | | $ | (5.25 | ) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per common share reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible book value per common share | | $ | 11.47 | | | $ | 14.44 | | | $ | 23.78 | | | $ | 25.26 | | | $ | 26.95 | | | $ | 11.47 | | | $ | 26.95 | |
Effect of goodwill and other intangibles | | | .12 | | | | .34 | | | | .40 | | | | .44 | | | | 11.60 | | | | .12 | | | | 11.60 | |
| | | | | | | | | | | | | | | | | | | | | |
Book value per common share (GAAP) | | $ | 11.59 | | | $ | 14.78 | | | $ | 24.18 | | | $ | 25.70 | | | $ | 38.55 | | | $ | 11.59 | | | $ | 38.55 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Efficiency ratio from continuing operations reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating efficiency ratio from continuing operations | | | 66.88 | % | | | 169.08 | % | | | 89.45 | % | | | 89.38 | % | | | 141.60 | % | | | 116.28 | % | | | 108.48 | % |
Noncash goodwill impairment charge | | | — | | | | — | | | | — | | | | 290.00 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Efficiency ratio from continuing operations (GAAP) | | | 66.88 | % | | | 169.08 | % | | | 89.45 | % | | | 379.38 | % | | | 141.60 | % | | | 116.28 | % | | | 108.48 | % |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average equity to assets reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to assets | | | 4.79 | % | | | 5.51 | % | | | 6.35 | % | | | 6.78 | % | | | 6.91 | % | | | 5.15 | % | | | 7.02 | % |
Effect of preferred equity | | | 6.34 | | | | 3.22 | | | | 2.40 | | | | 2.41 | | | | 2.35 | | | | 4.79 | | | | 2.30 | |
| | | | | | | | | | | | | | | | | | | | | |
Tangible equity to assets | | | 11.13 | | | | 8.73 | | | | 8.75 | | | | 9.19 | | | | 9.26 | | | | 9.94 | | | | 9.32 | |
Effect of goodwill and other intangibles | | | .08 | | | | .09 | | | | .10 | | | | 2.18 | | | | 2.58 | | | | .08 | | | | 2.55 | |
| | | | | | | | | | | | | | | | | | | | | |
Equity to assets (GAAP) | | | 11.21 | % | | | 8.82 | % | | | 8.85 | % | | | 11.37 | % | | | 11.84 | % | | | 10.02 | % | | | 11.87 | % |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual tangible common equity to risk-weighted assets reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to risk-weighted assets | | | 14.26 | % | | | 6.40 | % | | | 9.05 | % | | | 9.60 | % | | | 9.97 | % | | | 14.26 | % | | | 9.97 | % |
Effect of other comprehensive income | | | (.65 | ) | | | (.58 | ) | | | (.62 | ) | | | (.81 | ) | | | (.87 | ) | | | (.65 | ) | | | (.87 | ) |
Effect of deferred tax limitation | | | (5.04 | ) | | | (5.10 | ) | | | (3.34 | ) | | | (2.94 | ) | | | (2.47 | ) | | | (5.04 | ) | | | (2.47 | ) |
Effect of trust preferred | | | 1.14 | | | | 1.12 | | | | 1.06 | | | | 1.06 | | | | 1.03 | | | | 1.14 | | | | 1.03 | |
Effect of preferred equity | | | 4.17 | | | | 5.97 | | | | 3.52 | | | | 3.51 | | | | 3.41 | | | | 4.17 | | | | 3.41 | |
| | | | | | | | | | | | | | | | | | | | | |
Tier I capital ratio (Regulatory) | | | 13.88 | % | | | 7.81 | % | | | 9.67 | % | | | 10.42 | % | | | 11.07 | % | | | 13.88 | % | | | 11.07 | % |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating net charge-offs | | $ | 16,483 | | | $ | 231,574 | | | $ | 47,668 | | | $ | 49,998 | | | $ | 61,323 | | | $ | 248,057 | | | $ | 117,991 | |
Subsequent partial recovery of fraud-related charge-off | | | — | | | | — | | | | (11,750 | ) | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Net charge-offs (GAAP) | | $ | 16,483 | | | $ | 231,574 | | | $ | 35,918 | | | $ | 49,998 | | | $ | 61,323 | | | $ | 248,057 | | | $ | 117,991 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating net charge-offs to average loans | | | 1.58 | % | | | 20.71 | % | | | 4.03 | % | | | 4.12 | % | | | 4.98 | % | | | 11.46 | % | | | 4.75 | % |
Subsequent partial recovery of fraud-related charge-off | | | — | | | | — | | | | (1.00 | ) | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans (GAAP) | | | 1.58 | % | | | 20.71 | % | | | 3.03 | % | | | 4.12 | % | | | 4.98 | % | | | 11.46 | % | | | 4.75 | % |
| | | | | | | | | | | | | | | | | | | | | |
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Loan Portfolio Composition at Period-End(1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2011 | | | 2010 | | | Linked | | | Year over | |
| | Second | | | First | | | Fourth | | | Third | | | Second | | | Quarter | | | Year | |
(in millions) | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Change | | | Change | |
LOANS BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial (sec. by RE) | | $ | 1,742 | | | $ | 1,692 | | | $ | 1,761 | | | $ | 1,781 | | | $ | 1,780 | | | $ | 50 | | | $ | (38 | ) |
Commercial construction | | | 195 | | | | 213 | | | | 297 | | | | 310 | | | | 342 | | | | (18 | ) | | | (147 | ) |
Commercial & industrial | | | 428 | | | | 431 | | | | 441 | | | | 456 | | | | 441 | | | | (3 | ) | | | (13 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 2,365 | | | | 2,336 | | | | 2,499 | | | | 2,547 | | | | 2,563 | | | | 29 | | | | (198 | ) |
Residential construction | | | 502 | | | | 550 | | | | 695 | | | | 764 | | | | 820 | | | | (48 | ) | | | (318 | ) |
Residential mortgage | | | 1,177 | | | | 1,187 | | | | 1,279 | | | | 1,316 | | | | 1,356 | | | | (10 | ) | | | (179 | ) |
Consumer / installment | | | 119 | | | | 121 | | | | 131 | | | | 133 | | | | 134 | | | | (2 | ) | | | (15 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 4,163 | | | $ | 4,194 | | | $ | 4,604 | | | $ | 4,760 | | | $ | 4,873 | | | | (31 | ) | | | (710 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LOANS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 1,188 | | | $ | 1,179 | | | $ | 1,310 | | | $ | 1,365 | | | $ | 1,373 | | | | 9 | | | | (185 | ) |
Gainesville MSA | | | 275 | | | | 282 | | | | 312 | | | | 316 | | | | 343 | | | | (7 | ) | | | (68 | ) |
North Georgia | | | 1,500 | | | | 1,531 | | | | 1,689 | | | | 1,755 | | | | 1,808 | | | | (31 | ) | | | (308 | ) |
Western North Carolina | | | 626 | | | | 640 | | | | 702 | | | | 719 | | | | 738 | | | | (14 | ) | | | (112 | ) |
Coastal Georgia | | | 325 | | | | 312 | | | | 335 | | | | 345 | | | | 356 | | | | 13 | | | | (31 | ) |
East Tennessee | | | 249 | | | | 250 | | | | 256 | | | | 260 | | | | 255 | | | | (1 | ) | | | (6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 4,163 | | | $ | 4,194 | | | $ | 4,604 | | | $ | 4,760 | | | $ | 4,873 | | | | (31 | ) | | | (710 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RESIDENTIAL CONSTRUCTION | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dirt loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition & development | | $ | 105 | | | $ | 116 | | | $ | 174 | | | $ | 190 | | | $ | 214 | | | | (11 | ) | | | (109 | ) |
Land loans | | | 62 | | | | 69 | | | | 99 | | | | 104 | | | | 110 | | | | (7 | ) | | | (48 | ) |
Lot loans | | | 218 | | | | 228 | | | | 275 | | | | 303 | | | | 311 | | | | (10 | ) | | | (93 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 385 | | | | 413 | | | | 548 | | | | 597 | | | | 635 | | | | (28 | ) | | | (250 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
House loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spec | | | 74 | | | | 88 | | | | 97 | | | | 109 | | | | 125 | | | | (14 | ) | | | (51 | ) |
Sold | | | 43 | | | | 49 | | | | 50 | | | | 58 | | | | 60 | | | | (6 | ) | | | (17 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 117 | | | | 137 | | | | 147 | | | | 167 | | | | 185 | | | | (20 | ) | | | (68 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total residential construction | | $ | 502 | | | $ | 550 | | | $ | 695 | | | $ | 764 | | | $ | 820 | | | | (48 | ) | | | (318 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RESIDENTIAL CONSTRUCTION - ATLANTA MSA | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dirt loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition & development | | $ | 20 | | | $ | 22 | | | $ | 30 | | | $ | 34 | | | $ | 40 | | | | (2 | ) | | | (20 | ) |
Land loans | | | 16 | | | | 19 | | | | 23 | | | | 27 | | | | 32 | | | | (3 | ) | | | (16 | ) |
Lot loans | | | 22 | | | | 24 | | | | 32 | | | | 45 | | | | 39 | | | | (2 | ) | | | (17 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 58 | | | | 65 | | | | 85 | | | | 106 | | | | 111 | | | | (7 | ) | | | (53 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
House loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spec | | | 30 | | | | 34 | | | | 38 | | | | 42 | | | | 48 | | | | (4 | ) | | | (18 | ) |
Sold | | | 9 | | | | 11 | | | | 10 | | | | 11 | | | | 10 | | | | (2 | ) | | | (1 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 39 | | | | 45 | | | | 48 | | | | 53 | | | | 58 | | | | (6 | ) | | | (19 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Total residential construction | | $ | 97 | | | $ | 110 | | | $ | 133 | | | $ | 159 | | | $ | 169 | | | | (13 | ) | | | (72 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Excludes total loans of $70.8 million, $63.3 million, $68.2 million, $75.2 million and $80.8 million as of June 30, 2011, March 31, 2011, December 31, 2010, September 30, 2010 and June 30, 2010, 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)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Second Quarter 2011 | | | First Quarter 2011 (2) | | | Fourth Quarter 2010 | |
| | 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) | | $ | 17,764 | | | $ | 6,796 | | | $ | 24,560 | | | $ | 20,648 | | | $ | 7,886 | | | $ | 28,534 | | | $ | 44,927 | | | $ | 23,659 | | | $ | 68,586 | |
Commercial construction | | | 2,782 | | | | 6,764 | | | | 9,546 | | | | 3,701 | | | | 11,568 | | | | 15,269 | | | | 21,374 | | | | 17,808 | | | | 39,182 | |
Commercial & industrial | | | 1,998 | | | | — | | | | 1,998 | | | | 2,198 | | | | — | | | | 2,198 | | | | 5,611 | | | | — | | | | 5,611 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 22,544 | | | | 13,560 | | | | 36,104 | | | | 26,547 | | | | 19,454 | | | | 46,001 | | | | 71,912 | | | | 41,467 | | | | 113,379 | |
Residential construction | | | 22,643 | | | | 24,968 | | | | 47,611 | | | | 32,038 | | | | 25,807 | | | | 57,845 | | | | 54,505 | | | | 78,231 | | | | 132,736 | |
Residential mortgage | | | 24,809 | | | | 9,056 | | | | 33,865 | | | | 23,711 | | | | 9,117 | | | | 32,828 | | | | 51,083 | | | | 22,510 | | | | 73,593 | |
Consumer / installment | | | 1,069 | | | | — | | | | 1,069 | | | | 1,473 | | | | — | | | | 1,473 | | | | 1,594 | | | | — | | | | 1,594 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NPAs | | $ | 71,065 | | | $ | 47,584 | | | $ | 118,649 | | | $ | 83,769 | | | $ | 54,378 | | | $ | 138,147 | | | $ | 179,094 | | | $ | 142,208 | | | $ | 321,302 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as a % of Unpaid Principal | | | 64.5 | % | | | 32.6 | % | | | 46.3 | % | | | 57.3 | % | | | 30.3 | % | | | 42.4 | % | | | 67.2 | % | | | 64.4 | % | | | 65.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NPAs BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 14,700 | | | $ | 11,239 | | | $ | 25,939 | | | $ | 21,501 | | | $ | 16,913 | | | $ | 38,414 | | | $ | 48,289 | | | $ | 41,154 | | | $ | 89,443 | |
Gainesville MSA | | | 4,505 | | | | 3,174 | | | | 7,679 | | | | 4,332 | | | | 2,157 | | | | 6,489 | | | | 5,171 | | | | 9,273 | | | | 14,444 | |
North Georgia | | | 28,117 | | | | 21,278 | | | | 49,395 | | | | 30,214 | | | | 23,094 | | | | 53,308 | | | | 83,551 | | | | 66,211 | | | | 149,762 | |
Western North Carolina | | | 15,153 | | | | 8,953 | | | | 24,106 | | | | 18,849 | | | | 7,802 | | | | 26,651 | | | | 25,832 | | | | 11,553 | | | | 37,385 | |
Coastal Georgia | | | 5,357 | | | | 2,564 | | | | 7,921 | | | | 5,847 | | | | 3,781 | | | | 9,628 | | | | 11,145 | | | | 11,901 | | | | 23,046 | |
East Tennessee | | | 3,233 | | | | 376 | | | | 3,609 | | | | 3,026 | | | | 631 | | | | 3,657 | | | | 5,106 | | | | 2,116 | | | | 7,222 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NPAs | | $ | 71,065 | | | $ | 47,584 | | | $ | 118,649 | | | $ | 83,769 | | | $ | 54,378 | | | $ | 138,147 | | | $ | 179,094 | | | $ | 142,208 | | | $ | 321,302 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NPA ACTIVITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 83,769 | | | $ | 54,378 | | | $ | 138,147 | | | $ | 179,094 | | | $ | 142,208 | | | $ | 321,302 | | | $ | 217,766 | | | $ | 129,964 | | | $ | 347,730 | |
Loans placed on non-accrual | | | 35,911 | | | | — | | | | 35,911 | | | | 54,730 | | | | — | | | | 54,730 | | | | 81,023 | | | | — | | | | 81,023 | |
Payments received | | | (7,702 | ) | | | — | | | | (7,702 | ) | | | (3,550 | ) | | | — | | | | (3,550 | ) | | | (7,250 | ) | | | — | | | | (7,250 | ) |
Loan charge-offs | | | (18,888 | ) | | | — | | | | (18,888 | ) | | | (43,969 | ) | | | — | | | | (43,969 | ) | | | (47,913 | ) | | | — | | | | (47,913 | ) |
Foreclosures | | | (22,025 | ) | | | 22,025 | | | | — | | | | (17,052 | ) | | | 17,052 | | | | — | | | | (61,432 | ) | | | 61,432 | | | | — | |
Capitalized costs | | | — | | | | 20 | | | | 20 | | | | — | | | | 270 | | | | 270 | | | | — | | | | 170 | | | | 170 | |
Note / property sales | | | — | | | | (28,939 | ) | | | (28,939 | ) | | | (11,400 | ) | | | (44,547 | ) | | | (55,947 | ) | | | (3,100 | ) | | | (33,509 | ) | | | (36,609 | ) |
Loans held for sale | | | — | | | | — | | | | — | | | | (74,084 | ) | | | — | | | | (74,084 | ) | | | — | | | | — | | | | — | |
Write downs | | | — | | | | (3,118 | ) | | | (3,118 | ) | | | — | | | | (48,585 | ) | | | (48,585 | ) | | | — | | | | (8,031 | ) | | | (8,031 | ) |
Net losses on sales | | | — | | | | 3,218 | | | | 3,218 | | | | — | | | | (12,020 | ) | | | (12,020 | ) | | | — | | | | (7,818 | ) | | | (7,818 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 71,065 | | | $ | 47,584 | | | $ | 118,649 | | | $ | 83,769 | | | $ | 54,378 | | | $ | 138,147 | | | $ | 179,094 | | | $ | 142,208 | | | $ | 321,302 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Second Quarter 2011 (3) | | | First Quarter 2011(3) | | | Fourth Quarter 2010(4) | |
| | | | | | Net Charge- | | | | | | | Net Charge- | | | | | | | Net Charge- | |
| | | | | | Offs to | | | | | | | Offs to | | | | | | | Offs to | |
| | Net | | | Average | | | Net | | | Average | | | Net | | | Average | |
(in thousands) | | Charge-Offs | | | Loans (5) | | | Charge-Offs | | | Loans (5) | | | Charge-Offs | | | Loans (5) | |
NET CHARGE-OFFS BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial (sec. by RE) | | $ | 3,259 | | | | .76 | % | | $ | 48,607 | | | | 11.07 | % | | $ | 6,493 | | | | 1.45 | % |
Commercial construction | | | 869 | | | | 1.70 | | | | 49,715 | | | | 76.95 | | | | 3,924 | | | | 5.12 | |
Commercial & industrial | | | 523 | | | | .49 | | | | 4,040 | | | | 3.64 | | | | 2,891 | | | | 2.54 | |
| | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 4,651 | | | | .79 | | | | 102,362 | | | | 16.66 | | | | 13,308 | | | | 2.09 | |
Residential construction | | | 6,629 | | | | 5.04 | | | | 92,138 | | | | 58.20 | | | | 24,497 | | | | 13.28 | |
Residential mortgage | | | 4,589 | | | | 1.55 | | | | 36,383 | | | | 11.62 | | | | 9,176 | | | | 2.80 | |
Consumer / installment | | | 614 | | | | 2.04 | | | | 691 | | | | 2.16 | | | | 687 | | | | 2.06 | |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 16,483 | | | | 1.58 | | | $ | 231,574 | | | | 20.71 | | | $ | 47,668 | | | | 4.03 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
NET CHARGE-OFFS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 2,920 | | | | .99 | % | | $ | 56,489 | | | | 17.86 | % | | $ | 15,222 | | | | 4.48 | % |
Gainesville MSA | | | 2,318 | | | | 3.36 | | | | 8,616 | | | | 11.93 | | | | 3,434 | | | | 4.37 | |
North Georgia | | | 6,575 | | | | 1.72 | | | | 123,305 | | | | 29.66 | | | | 18,537 | | | | 4.26 | |
Western North Carolina | | | 3,522 | | | | 2.21 | | | | 26,447 | | | | 15.61 | | | | 5,154 | | | | 2.87 | |
Coastal Georgia | | | 815 | | | | 1.02 | | | | 12,003 | | | | 14.80 | | | | 3,670 | | | | 4.27 | |
East Tennessee | | | 333 | | | | .54 | | | | 4,714 | | | | 7.47 | | | | 1,651 | | | | 2.53 | |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 16,483 | | | | 1.58 | | | $ | 231,574 | | | | 20.71 | | | $ | 47,668 | | | | 4.03 | |
| | | | | | | | | | | | | | | | | | | | | |
| | |
(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) | | The NPA activity shown for the first quarter of 2011 is presented with all activity related to loans transferred to the loans held for sale classification on one line as if those loans were transferred to held for sale at the beginning of the period. |
|
(3) | | Includes charge-offs on loans related to United’s previously announced asset disposition plan. Such charge-offs severely distorted charge off rates for the first and second quarters of 2011. A separate schedule has been included in this earnings release presenting the components of net charge-offs by loan category and geographic market for the first and second quarters of 2011. |
|
(4) | | North Carolina residential construction net charge-offs for the fourth quarter of 2010 exclude a $11.8 million partial recovery of a 2007 fraud-related charge-off. |
|
(5) | | Annualized. |
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Net Charge-Off Summary(1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Second Quarter 2011 | | | First Quarter 2011 | | | First Six Months 2011 | |
| | | | | | Problem | | | | | | | | | | | Problem | | | | | | | | | | | Problem | | | | |
| | | | | | Asset | | | | | | | | | | | Asset | | | | | | | | | | | Asset | | | | |
| | | | | | Disposition | | | | | | | | | | | Disposition | | | | | | | | | | | Disposition | | | | |
(in thousands) | | Other | | | Plan | | | Total | | | Other | | | Plan | | | Total | | | Other | | | Plan | | | Total | |
BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial (sec. by RE) | | $ | 4,972 | | | $ | (1,713 | ) | | $ | 3,259 | | | $ | 2,842 | | | $ | 45,765 | | | $ | 48,607 | | | $ | 7,814 | | | $ | 44,052 | | | $ | 51,866 | |
Commercial construction | | | 2,201 | | | | (1,332 | ) | | | 869 | | | | 1,146 | | | | 48,569 | | | | 49,715 | | | | 3,347 | | | | 47,237 | | | | 50,584 | |
Commercial & industrial | | | 639 | | | | (116 | ) | | | 523 | | | | 513 | | | | 3,527 | | | | 4,040 | | | | 1,152 | | | | 3,411 | | | | 4,563 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total commercial | | | 7,812 | | | | (3,161 | ) | | | 4,651 | | | | 4,501 | | | | 97,861 | | | | 102,362 | | | | 12,313 | | | | 94,700 | | | | 107,013 | |
Residential construction | | | 9,471 | | | | (2,842 | ) | | | 6,629 | | | | 10,643 | | | | 81,495 | | | | 92,138 | | | | 20,114 | | | | 78,653 | | | | 98,767 | |
Residential mortgage | | | 5,844 | | | | (1,255 | ) | | | 4,589 | | | | 4,989 | | | | 31,394 | | | | 36,383 | | | | 10,833 | | | | 30,139 | | | | 40,972 | |
Consumer / installment | | | 625 | | | | (11 | ) | | | 614 | | | | 383 | | | | 308 | | | | 691 | | | | 1,008 | | | | 297 | | | | 1,305 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 23,752 | | | $ | (7,269 | ) | | $ | 16,483 | | | $ | 20,516 | | | $ | 211,058 | | | $ | 231,574 | | | $ | 44,268 | | | $ | 203,789 | | | $ | 248,057 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta MSA | | $ | 4,875 | | | $ | (1,955 | ) | | $ | 2,920 | | | $ | 3,296 | | | $ | 53,193 | | | $ | 56,489 | | | $ | 8,171 | | | $ | 51,238 | | | $ | 59,409 | |
Gainesville MSA | | | 2,576 | | | | (258 | ) | | | 2,318 | | | | 954 | | | | 7,662 | | | | 8,616 | | | | 3,530 | | | | 7,404 | | | | 10,934 | |
North Georgia | | | 10,360 | | | | (3,785 | ) | | | 6,575 | | | | 8,544 | | | | 114,761 | | | | 123,305 | | | | 18,904 | | | | 110,976 | | | | 129,880 | |
Western North Carolina | | | 4,263 | | | | (741 | ) | | | 3,522 | | | | 6,749 | | | | 19,698 | | | | 26,447 | | | | 11,012 | | | | 18,957 | | | | 29,969 | |
Coastal Georgia | | | 1,206 | | | | (391 | ) | | | 815 | | | | 341 | | | | 11,662 | | | | 12,003 | | | | 1,547 | | | | 11,271 | | | | 12,818 | |
East Tennessee | | | 472 | | | | (139 | ) | | | 333 | | | | 632 | | | | 4,082 | | | | 4,714 | | | | 1,104 | | | | 3,943 | | | | 5,047 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 23,752 | | | $ | (7,269 | ) | | $ | 16,483 | | | $ | 20,516 | | | $ | 211,058 | | | $ | 231,574 | | | $ | 44,268 | | | $ | 203,789 | | | $ | 248,057 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | This schedule presents net charge-offs by loan type and geographic market separated between those charge offs related to United’s first quarter 2011 Problem Asset Disposition Plan including losses on loans sold in the bulk loan sale transaction that closed on April 18, 2011 and all other charge-offs. The charge-offs on the bulk loan sale recognized in the first quarter were estimated based on indicative bids from prospective buyers. Actual losses were less than estimated resulting in an adjustment to the loss in the second quarter. |
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Operations(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 30, | | | June 30, | |
(in thousands, except per share data) | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
Interest revenue: | | | | | | | | | | | | | | | | |
Loans, including fees | | $ | 60,958 | | | $ | 70,611 | | | $ | 122,065 | | | $ | 142,826 | |
Investment securities, including tax exempt of $251, $295, $510 and $606 | | | 14,792 | | | | 15,829 | | | | 28,396 | | | | 32,032 | |
Federal funds sold, commercial paper and deposits in banks | | | 752 | | | | 759 | | | | 1,571 | | | | 1,697 | |
| | | | | | | | | | | | |
Total interest revenue | | | 76,502 | | | | 87,199 | | | | 152,032 | | | | 176,555 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | |
NOW | | | 1,036 | | | | 1,745 | | | | 2,360 | | | | 3,599 | |
Money market | | | 1,499 | | | | 1,829 | | | | 3,527 | | | | 3,586 | |
Savings | | | 64 | | | | 83 | | | | 141 | | | | 167 | |
Time | | | 10,995 | | | | 17,718 | | | | 22,727 | | | | 37,916 | |
| | | | | | | | | | | | |
Total deposit interest expense | | | 13,594 | | | | 21,375 | | | | 28,755 | | | | 45,268 | |
Federal funds purchased, repurchase agreements and other short-term borrowings | | | 1,074 | | | | 1,056 | | | | 2,116 | | | | 2,094 | |
Federal Home Loan Bank advances | | | 570 | | | | 974 | | | | 1,160 | | | | 1,951 | |
Long-term debt | | | 2,747 | | | | 2,667 | | | | 5,527 | | | | 5,329 | |
| | | | | | | | | | | | |
Total interest expense | | | 17,985 | | | | 26,072 | | | | 37,558 | | | | 54,642 | |
| | | | | | | | | | | | |
Net interest revenue | | | 58,517 | | | | 61,127 | | | | 114,474 | | | | 121,913 | |
Provision for loan losses | | | 11,000 | | | | 61,500 | | | | 201,000 | | | | 136,500 | |
| | | | | | | | | | | | |
Net interest revenue after provision for loan losses | | | 47,517 | | | | (373 | ) | | | (86,526 | ) | | | (14,587 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fee revenue: | | | | | | | | | | | | | | | | |
Service charges and fees | | | 7,608 | | | | 7,993 | | | | 14,328 | | | | 15,440 | |
Mortgage loan and other related fees | | | 952 | | | | 1,601 | | | | 2,446 | | | | 3,080 | |
Brokerage fees | | | 691 | | | | 586 | | | | 1,368 | | | | 1,153 | |
Securities gains, net | | | 783 | | | | — | | | | 838 | | | | 61 | |
Loss from prepayment of debt | | | (791 | ) | | | — | | | | (791 | ) | | | — | |
Other | | | 4,662 | | | | 1,399 | | | | 7,554 | | | | 3,511 | |
| | | | | | | | | | | | |
Total fee revenue | | | 13,905 | | | | 11,579 | | | | 25,743 | | | | 23,245 | |
| | | | | | | | | | | | |
Total revenue | | | 61,422 | | | | 11,206 | | | | (60,783 | ) | | | 8,658 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 26,436 | | | | 23,590 | | | | 51,360 | | | | 47,950 | |
Communications and equipment | | | 3,378 | | | | 3,511 | | | | 6,722 | | | | 6,784 | |
Occupancy | | | 3,805 | | | | 3,836 | | | | 7,879 | | | | 7,650 | |
Advertising and public relations | | | 1,317 | | | | 1,352 | | | | 2,295 | | | | 2,395 | |
Postage, printing and supplies | | | 1,085 | | | | 765 | | | | 2,203 | | | | 1,990 | |
Professional fees | | | 2,350 | | | | 2,178 | | | | 5,680 | | | | 4,121 | |
Foreclosed property | | | 1,891 | | | | 14,540 | | | | 66,790 | | | | 25,353 | |
FDIC assessments and other regulatory charges | | | 3,644 | | | | 3,566 | | | | 9,057 | | | | 7,192 | |
Amortization of intangibles | | | 760 | | | | 794 | | | | 1,522 | | | | 1,596 | |
Other | | | 4,062 | | | | 4,176 | | | | 10,491 | | | | 8,097 | |
Loss on sale of nonperforming assets | | | — | | | | 45,349 | | | | — | | | | 45,349 | |
| | | | | | | | | | | | |
Total operating expenses | | | 48,728 | | | | 103,657 | | | | 163,999 | | | | 158,477 | |
| | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | | 12,694 | | | | (92,451 | ) | | | (224,782 | ) | | | (149,819 | ) |
Income tax expense (benefit) | | | 5,077 | | | | (32,919 | ) | | | (89,913 | ) | | | (55,829 | ) |
| | | | | | | | | | | | |
Net income (loss) from continuing operations | | | 7,617 | | | | (59,532 | ) | | | (134,869 | ) | | | (93,990 | ) |
Loss from discontinued operations, net of income taxes | | | — | | | | — | | | | — | | | | (101 | ) |
Gain from sale of subsidiary, net of income taxes and selling costs | | | — | | | | — | | | | — | | | | 1,266 | |
| | | | | | | | | | | | |
Net income (loss) | | | 7,617 | | | | (59,532 | ) | | | (134,869 | ) | | | (92,825 | ) |
Preferred stock dividends and discount accretion | | | 3,016 | | | | 2,577 | | | | 5,794 | | | | 5,149 | |
| | | | | | | | | | | | |
Net income (loss) available to common shareholders | | $ | 4,601 | | | $ | (62,109 | ) | | $ | (140,663 | ) | | $ | (97,974 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Earnings (loss) from continuing operations per common share — Basic | | $ | .18 | | | $ | (3.29 | ) | | $ | (6.40 | ) | | $ | (5.25 | ) |
Earnings (loss) from continuing operations per common share — Diluted | | | .08 | | | | (3.29 | ) | | | (6.40 | ) | | | (5.25 | ) |
Earnings (loss) per common share — Basic | | | .18 | | | | (3.29 | ) | | | (6.40 | ) | | | (5.19 | ) |
Earnings (loss) per common share — Diluted | | | .08 | | | | (3.29 | ) | | | (6.40 | ) | | | (5.19 | ) |
Weighted average common shares outstanding — Basic | | | 25,427 | | | | 18,905 | | | | 21,965 | | | | 18,891 | |
Weighted average common shares outstanding — Diluted | | | 57,543 | | | | 18,905 | | | | 21,965 | | | | 18,891 | |
UNITED COMMUNITY BANKS, INC.
Consolidated Balance Sheet
| | | | | | | | | | | | |
| | June 30, | | | December 31, | | | June 30, | |
(in thousands, except share and per share data) | | 2011 | | | 2010 | | | 2010 | |
| | (unaudited) | | | (audited) | | | (unaudited) | |
ASSETS | | | | | | | | | | | | |
Cash and due from banks | | $ | 163,331 | | | $ | 95,994 | | | $ | 115,088 | |
Interest-bearing deposits in banks | | | 41,863 | | | | 111,901 | | | | 105,183 | |
Federal funds sold, commercial paper and short-term investments | | | 174,996 | | | | 441,562 | | | | 148,227 | |
| | | | | | | | | |
Cash and cash equivalents | | | 380,190 | | | | 649,457 | | | | 368,498 | |
Securities available for sale | | | 1,816,613 | | | | 1,224,417 | | | | 1,165,776 | |
Securities held to maturity (fair value $379,231, 267,988 and $327,497) | | | 371,578 | | | | 265,807 | | | | 322,148 | |
Mortgage loans held for sale | | | 19,406 | | | | 35,908 | | | | 22,705 | |
Loans, net of unearned income | | | 4,163,447 | | | | 4,604,126 | | | | 4,873,030 | |
Less allowance for loan losses | | | 127,638 | | | | 174,695 | | | | 174,111 | |
| | | | | | | | | |
Loans, net | | | 4,035,809 | | | | 4,429,431 | | | | 4,698,919 | |
Assets covered by loss sharing agreements with the FDIC | | | 95,726 | | | | 131,887 | | | | 156,611 | |
Premises and equipment, net | | | 178,208 | | | | 178,239 | | | | 180,125 | |
Accrued interest receivable | | | 21,291 | | | | 24,299 | | | | 29,650 | |
Goodwill and other intangible assets | | | 9,922 | | | | 11,446 | | | | 223,600 | |
Foreclosed property | | | 47,584 | | | | 142,208 | | | | 123,910 | |
Net deferred tax asset | | | 261,268 | | | | 166,937 | | | | 111,485 | |
Other assets | | | 172,074 | | | | 183,160 | | | | 249,057 | |
| | | | | | | | | |
Total assets | | $ | 7,409,669 | | | $ | 7,443,196 | | | $ | 7,652,484 | |
| | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | |
Demand | | $ | 899,017 | | | $ | 793,414 | | | $ | 779,934 | |
NOW | | | 1,306,109 | | | | 1,424,781 | | | | 1,326,861 | |
Money market | | | 989,600 | | | | 891,252 | | | | 756,370 | |
Savings | | | 197,927 | | | | 183,894 | | | | 185,176 | |
Time: | | | | | | | | | | | | |
Less than $100,000 | | | 1,508,444 | | | | 1,496,700 | | | | 1,575,211 | |
Greater than $100,000 | | | 981,154 | | | | 1,002,359 | | | | 1,093,975 | |
Brokered | | | 300,964 | | | | 676,772 | | | | 611,985 | |
| | | | | | | | | |
Total deposits | | | 6,183,215 | | | | 6,469,172 | | | | 6,329,512 | |
Federal funds purchased, repurchase agreements, and other short-term borrowings | | | 103,666 | | | | 101,067 | | | | 104,127 | |
Federal Home Loan Bank advances | | | 40,625 | | | | 55,125 | | | | 104,138 | |
Long-term debt | | | 150,186 | | | | 150,146 | | | | 150,106 | |
Unsettled securities purchases | | | 35,634 | | | | — | | | | 20,941 | |
Accrued expenses and other liabilities | | | 36,368 | | | | 32,171 | | | | 39,243 | |
| | | | | | | | | |
Total liabilities | | | 6,549,694 | | | | 6,807,681 | | | | 6,748,067 | |
| | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | |
Preferred stock, $1 par value; 10,000,000 shares authorized; | | | | | | | | | | | | |
Series A; $10 stated value; 21,700 shares issued and outstanding | | | 217 | | | | 217 | | | | 217 | |
Series B; $1,000 stated value; 180,000 shares issued and outstanding | | | 176,392 | | | | 175,711 | | | | 175,050 | |
Series D; $1,000 stated value; 16,613 shares issued and outstanding | | | 16,613 | | | | — | | | | — | |
Common stock, $1 par value; 100,000,000 shares authorized; 41,554,874, 18,937,001 and 18,856,185 shares issued and outstanding | | | 41,555 | | | | 18,937 | | | | 18,856 | |
Common stock, non-voting, $1 par value; 30,000,000 shares authorized; 15,914,209 shares issued and outstanding | | | 15,914 | | | | — | | | | — | |
Common stock issuable; 83,575, 67,287 and 56,954 shares | | | 3,574 | | | | 3,894 | | | | 3,898 | |
Capital surplus | | | 1,051,607 | | | | 741,244 | | | | 739,261 | |
Accumulated deficit | | | (476,230 | ) | | | (335,567 | ) | | | (77,590 | ) |
Accumulated other comprehensive income | | | 30,333 | | | | 31,079 | | | | 44,725 | |
| | | | | | | | | |
Total shareholders’ equity | | | 859,975 | | | | 635,515 | | | | 904,417 | |
| | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 7,409,669 | | | $ | 7,443,196 | | | $ | 7,652,484 | |
| | | | | | | | | |
UNITED COMMUNITY BANKS, INC.
Average Consolidated Balance Sheets and Net Interest Analysis
For the Three Months Ended June 30,
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2011 | | | 2010 | |
| | Average | | | | | | | Avg. | | | Average | | | | | | | Avg. | |
(dollars in thousands, taxable equivalent) | | Balance | | | Interest | | | Rate | | | Balance | | | Interest | | | Rate | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income (1)(2) | | $ | 4,266,211 | | | $ | 60,958 | | | | 5.73 | % | | $ | 5,010,937 | | | $ | 70,640 | | | | 5.65 | % |
Taxable securities (3) | | | 2,048,683 | | | | 14,541 | | | | 2.84 | | | | 1,503,162 | | | | 15,534 | | | | 4.13 | |
Tax-exempt securities (1)(3) | | | 25,044 | | | | 411 | | | | 6.56 | | | | 28,920 | | | | 482 | | | | 6.67 | |
Federal funds sold and other interest-earning assets | | | 583,832 | | | | 1,021 | | | | .70 | | | | 311,475 | | | | 1,043 | | | | 1.34 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 6,923,770 | | | | 76,931 | | | | 4.45 | | | | 6,854,494 | | | | 87,699 | | | | 5.13 | |
| | | | | | | | | | | | | | | | | | | | |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (139,744 | ) | | | | | | | | | | | (193,998 | ) | | | | | | | | |
Cash and due from banks | | | 119,801 | | | | | | | | | | | | 100,931 | | | | | | | | | |
Premises and equipment | | | 178,949 | | | | | | | | | | | | 181,064 | | | | | | | | | |
Other assets (3) | | | 540,943 | | | | | | | | | | | | 761,803 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 7,623,719 | | | | | | | | | | | $ | 7,704,294 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
NOW | | $ | 1,310,441 | | | | 1,036 | | | | .32 | | | $ | 1,325,099 | | | | 1,745 | | | | .53 | |
Money market | | | 979,432 | | | | 1,499 | | | | .61 | | | | 746,039 | | | | 1,829 | | | | .98 | |
Savings | | | 195,946 | | | | 64 | | | | .13 | | | | 186,628 | | | | 83 | | | | .18 | |
Time less than $100,000 | | | 1,541,909 | | | | 4,990 | | | | 1.30 | | | | 1,605,308 | | | | 7,887 | | | | 1.97 | |
Time greater than $100,000 | | | 988,810 | | | | 3,873 | | | | 1.57 | | | | 1,110,010 | | | | 6,102 | | | | 2.20 | |
Brokered | | | 473,161 | | | | 2,132 | | | | 1.81 | | | | 642,954 | | | | 3,729 | | | | 2.33 | |
| | | | | | | | | | | | | | | | | | | | |
Total interest-bearing deposits | | | 5,489,699 | | | | 13,594 | | | | .99 | | | | 5,616,038 | | | | 21,375 | | | | 1.53 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Federal funds purchased and other borrowings | | | 103,156 | | | | 1,074 | | | | 4.18 | | | | 104,637 | | | | 1,056 | | | | 4.05 | |
Federal Home Loan Bank advances | | | 52,735 | | | | 570 | | | | 4.34 | | | | 107,948 | | | | 974 | | | | 3.62 | |
Long-term debt | | | 150,178 | | | | 2,747 | | | | 7.34 | | | | 150,097 | | | | 2,667 | | | | 7.13 | |
| | | | | | | | | | | | | | | | | | | | |
Total borrowed funds | | | 306,069 | | | | 4,391 | | | | 5.75 | | | | 362,682 | | | | 4,697 | | | | 5.19 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 5,795,768 | | | | 17,985 | | | | 1.24 | | | | 5,978,720 | | | | 26,072 | | | | 1.75 | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits | | | 882,151 | | | | | | | | | | | | 758,558 | | | | | | | | | |
Other liabilities | | | 91,353 | | | | | | | | | | | | 54,931 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 6,769,272 | | | | | | | | | | | | 6,792,209 | | | | | | | | | |
Shareholders’ equity | | | 854,447 | | | | | | | | | | | | 912,085 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 7,623,719 | | | | | | | | | | | $ | 7,704,294 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue | | | | | | $ | 58,946 | | | | | | | | | | | $ | 61,627 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest-rate spread | | | | | | | | | | | 3.21 | % | | | | | | | | | | | 3.38 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin (4) | | | | | | | | | | | 3.41 | % | | | | | | | | | | | 3.60 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | |
(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 and loans that are held for sale. |
|
(3) | | Securities available for sale are shown at amortized cost. Pretax unrealized gains of $32.2 million in 2011 and $43.6 million in 2010 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 Six Months Ended June 30,
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2011 | | | 2010 | |
| | Average | | | | | | | Avg. | | | Average | | | | | | | Avg. | |
(dollars in thousands, taxable equivalent) | | Balance | | | Interest | | | Rate | | | Balance | | | Interest | | | Rate | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income (1)(2) | | $ | 4,431,617 | | | $ | 122,028 | | | | 5.55 | % | | $ | 5,091,445 | | | $ | 142,859 | | | | 5.66 | % |
Taxable securities (3) | | | 1,825,322 | | | | 27,886 | | | | 3.06 | | | | 1,495,447 | | | | 31,426 | | | | 4.20 | |
Tax-exempt securities (1)(3) | | | 25,434 | | | | 835 | | | | 6.57 | | | | 29,482 | | | | 991 | | | | 6.72 | |
Federal funds sold and other interest-earning assets | | | 630,384 | | | | 2,147 | | | | .68 | | | | 352,683 | | | | 2,272 | | | | 1.29 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 6,912,757 | | | | 152,896 | | | | 4.45 | | | | 6,969,057 | | | | 177,548 | | | | 5.13 | |
| | | | | | | | | | | | | | | | | | | | |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (154,347 | ) | | | | | | | | | | | (190,662 | ) | | | | | | | | |
Cash and due from banks | | | 127,031 | | | | | | | | | | | | 102,728 | | | | | | | | | |
Premises and equipment | | | 179,150 | | | | | | | | | | | | 181,493 | | | | | | | | | |
Other assets (3) | | | 544,625 | | | | | | | | | | | | 762,014 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 7,609,216 | | | | | | | | | | | $ | 7,824,630 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
NOW | | $ | 1,341,618 | | | | 2,360 | | | | .35 | | | $ | 1,343,297 | | | | 3,599 | | | | .54 | |
Money market | | | 954,128 | | | | 3,527 | | | | .75 | | | | 734,817 | | | | 3,586 | | | | .98 | |
Savings | | | 191,708 | | | | 141 | | | | .15 | | | | 183,555 | | | | 167 | | | | .18 | |
Time less than $100,000 | | | 1,541,130 | | | | 10,441 | | | | 1.37 | | | | 1,648,739 | | | | 16,778 | | | | 2.05 | |
Time greater than $100,000 | | | 989,840 | | | | 8,024 | | | | 1.63 | | | | 1,132,767 | | | | 12,872 | | | | 2.29 | |
Brokered | | | 585,103 | | | | 4,262 | | | | 1.47 | | | | 689,717 | | | | 8,266 | | | | 2.42 | |
| | | | | | | | | | | | | | | | | | | | |
Total interest-bearing deposits | | | 5,603,527 | | | | 28,755 | | | | 1.03 | | | | 5,732,892 | | | | 45,268 | | | | 1.59 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Federal funds purchased and other borrowings | | | 102,132 | | | | 2,116 | | | | 4.18 | | | | 103,355 | | | | 2,094 | | | | 4.09 | |
Federal Home Loan Bank advances | | | 53,923 | | | | 1,160 | | | | 4.34 | | | | 111,150 | | | | 1,951 | | | | 3.54 | |
Long-term debt | | | 150,169 | | | | 5,527 | | | | 7.42 | | | | 150,088 | | | | 5,329 | | | | 7.16 | |
| | | | | | | | | | | | | | | | | | | | |
Total borrowed funds | | | 306,224 | | | | 8,803 | | | | 5.80 | | | | 364,593 | | | | 9,374 | | | | 5.18 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 5,909,751 | | | | 37,558 | | | | 1.28 | | | | 6,097,485 | | | | 54,642 | | | | 1.81 | |
| | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits | | | 861,864 | | | | | | | | | | | | 738,876 | | | | | | | | | |
Other liabilities | | | 75,083 | | | | | | | | | | | | 59,605 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 6,846,698 | | | | | | | | | | | | 6,895,966 | | | | | | | | | |
Shareholders’ equity | | | 762,518 | | | | | | | | | | | | 928,664 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 7,609,216 | | | | | | | | | | | $ | 7,824,630 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue | | | | | | $ | 115,338 | | | | | | | | | | | $ | 122,906 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest-rate spread | | | | | | | | | | | 3.17 | % | | | | | | | | | | | 3.32 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin (4) | | | | | | | | | | | 3.36 | % | | | | | | | | | | | 3.55 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. |
|
(2) | | Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale. |
|
(3) | | Securities available for sale are shown at amortized cost. Pretax unrealized gains of $29.7 million in 2011 and $43.4 million in 2010 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. |