EX-99.1 2 a6011692-ex991.htm EXHIBIT 99.1 a6011692-ex991.htm

Logo
 
EXHIBIT 99.1 
CONTACT:
James E. Adams
 
Executive Vice President and Chief Financial Officer
 
423-278-3050


GREEN BANKSHARES REPORTS LOSS FOR SECOND QUARTER OF 2009
DRIVEN PRIMARILY BY NON-CASH GOODWILL IMPAIRMENT CHARGE


GREENEVILLE, Tenn. (July 21, 2009) – Green Bankshares, Inc. (NASDAQ:GRNB), the holding company for GreenBank, today reported a net loss for the second quarter and six months ended June 30, 2009.  The net loss of $151.4 million or $11.58 per diluted share for the second quarter of 2009 was primarily driven by an after-tax, non-cash goodwill impairment charge of $137.4 million or $10.51 per diluted share.  This charge had no impact on the Company's cash, liquidity, tangible equity ratio, or its strong regulatory capital ratios. Excluding goodwill impairment, the Company's net operating loss totaled $14.0 million or $1.07 per diluted share for the quarter.  (Please refer to the reconciliation of non-GAAP measures included on page four of this press release.)

Stan Puckett, Chairman and Chief Executive Officer, commented, "As a result of continued deterioration in real estate market conditions and the further weakening in the economic environment, the Company has experienced a sharp decline in its stock price, not only from year-end 2008, but also from the end of the first quarter of 2009.  This decline resulted in the market price of the Company's common stock trading at a deep discount from both net book value and tangible book value per share over an extended period, which in turn led to the non-cash charge associated with the write off of the entire amount of non-amortizing goodwill on our balance sheet."

Puckett added, "Despite the second quarter net loss of $151.4 million and net operating loss of $14.0 million, the Company's capital ratios remain extremely strong.  At June 30, 2009, GreenBank's Tier 1 Leverage Ratio was 10.85%, its Tier 1 Risk-based Capital Ratio was 13.46%, and its Total Risk-based Capital Ratio was 14.72% – all well above the required minimums of 5%, 6% and 10%, respectively, to be deemed a 'well capitalized' financial institution.  Additionally, the Company's ratio of tangible equity to tangible assets was 5.98% at June 30, 2009."

For the six months ended June 30, 2009, the Company reported a net loss of $147.9 million or $11.32 per diluted share, including the after-tax, non-cash goodwill impairment charge of $137.4 million or $10.52 per diluted share.  Excluding the goodwill impairment charge, the net operating loss was $10.5 million or $0.80 per diluted share.  For the three and six month periods ended June 30, 2008, the Company reported net income of almost $1.5 million and $8.6 million, respectively, and net income per diluted share of $0.11 and $0.67, respectively.

The net operating loss of $14.0 million during the second quarter of 2009 was primarily influenced by a loan loss provision of $24.4 million, accompanied by approximately $3.3 million in net write-offs related to foreclosed properties.  In addition, the one-time assessment, levied against all banks by the FDIC, increased the Company's FDIC deposit insurance costs to $2.6 million for the quarter.
 
 
-MORE-
Green Bankshares, Inc. ▪ 100 North Main Street ▪ Greeneville, TN  37743 ▪ (423) 639-5111

 
GRNB Reports Second Quarter Loss
Page 2
July 21, 2009
 
The following information graphically displays the Bank-only loan portfolio breakdown, by purpose code, at June 30, 2009, and does not include overdraft reclassifications:
 
Graph
 
 

During the second quarter, the Company increased its loan loss reserve to $50,157,000, which represented 2.30% of loans at June 30, 2009, compared with 2.19% at March 31, 2009, and 1.51% of loans at June 30, 2008.  As economic conditions continued to deteriorate during the second quarter of 2009, the Company's net loan charge-offs totaled $23,281,000 and a loan loss provision of $24,384,000 was deemed necessary.  For the year-to-date period, the Company's provision for loan losses totaled $25,369,000 versus $11,907,000 for the first six months of 2008.

At June 30, 2009, non-performing assets (NPAs) totaled $129,177,000 or 4.91% of total assets compared with $121,272,000 or 4.34% of total assets at March 31, 2009.  At the end of the second quarter, loans past due 90 days and still accruing interest totaled $820,000, declining from $4,058,000 at March 31, 2009.  The following table reflects the movement in non-accrual loan and other real-estate owned (OREO) balances from March 31, 2009, to June 30, 2009:
 
   
Non-accrual Loans
   
OREO Balances
 
Balance at March 31, 2009
  $ 104,563,000     $ 12,651,000  
Loan foreclosures
    (31,420,000 )     31,420,000  
Loan charge-offs
    (24,631,000 )     N/A  
Loans added to non-accrual, net
    45,377,000       N/A  
OREO sales
    N/A       (6,257,000 )
OREO write-downs, net
    N/A       (3,346,000 )
Balance at June 30, 2009
  $ 93,889,000     $ 34,468,000  

Puckett added, "As we conducted our loan impairment analysis during the quarter, we identified loans totaling approximately $6,200,000 that were currently performing in all respects, but given our increasingly cautious stance in the current economic environment, we proactively placed these loans on non-accrual status, taking a partial charge-off of $2,300,000."
 
-MORE-

 
GRNB Reports Second Quarter Loss
Page 3 
July 21, 2009
 
Net interest income totaled $20,180,000 for the second quarter of 2009, increasing $751,000 from the first quarter of 2009, net of interest reversals of $740,646.  The increase primarily resulted from a widening of the net interest margin to 3.43% from 3.23% for the first quarter of 2009.  Compared with the second quarter of 2008, net interest income declined $4,864,000 primarily due to the higher level of non-accrual loans.

Non-interest income for the second quarter of 2009 totaled $7,541,000, which represented an increase of $598,000 or almost 9% from the first quarter of the year.  Improvements were realized in deposit revenues as well as wealth management income and mortgage banking income.  Given the current environment, GreenBank's High Performance Checking account product continues to perform well, with the Company adding 4,418 net new accounts during the second quarter for a new account opening ratio of 2.31 for every account closed.  Compared with the second quarter of 2008, non-interest income declined $571,000 or 7%, reflecting general weakness in the economy.

Non-interest expense totaled $169,143,000 for the second quarter of 2009 and included the $143,389,000 non-cash goodwill impairment charge. Operating expenses, excluding the goodwill impairment charge, totaled $25,754,000 for the current quarter, an increase of $7,923,000 from the first quarter of 2009. (Please refer to the reconciliation of non-GAAP measures included on page four of this release.)  The large expense items associated with the second quarter increase were higher advertising costs associated with the High Performance Checking product, which rose $615,000; an increase of $3,265,000 in OREO related costs; the increase of $1,850,000 in FDIC deposit insurance costs associated with the one-time special assessment levied against all banks; higher collection costs of $413,000; and a write-down of $524,000 taken in connection with two investments held in the securities portfolio.

Puckett concluded, "Although many economists have indicated that the economy has bottomed, none are projecting, at this time, how long the bottom will last before we see signs of economic improvement.  We are cautiously optimistic that, as the economy begins to turn, given our strong capital levels, we will be positioned to actively participate in the economic recovery cycle."

Greeneville, Tennessee-based Green Bankshares, Inc., with total assets of approximately $2.630 billion, is the holding company for GreenBank.  GreenBank, which traces its origin to 1890, has 63 branches across East and Middle Tennessee, and one branch each in Bristol, Virginia, and Hot Springs, North Carolina.  It also provides wealth management services through its GreenWealth Division and residential mortgage lending through its Mortgage Division.  In addition, GreenBank conducts separate businesses through three wholly owned subsidiaries: Superior Financial Services, Inc., a consumer finance company; GCB Acceptance Corporation, a consumer finance company specializing in automobile lending; and Fairway Title Co., a title insurance company.
 
 
 
-MORE-

 
GRNB Reports Second Quarter Loss
Page 4
July 21, 2009
GREEN BANKSHARES, INC.
Reconciliation of Non-GAAP Measures Presented in Earnings Release
(Dollars in thousands)

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
2009
   
March 31,
2009
   
June 30,
2008
   
June 30,
2009
   
June 30,
2008
 
Total non-interest expense
  $ 169,143     $ 17,831     $ 20,140     $ 186,974     $ 39,701  
Goodwill impairment charge
    (143,389 )     --       --       (143,389 )     --  
  Operating expenses
  $ 25,754     $ 17,831     $ 20,140     $ 43,585     $ 39,701  
                                         
Net income (loss) available to common shareholders
  $ (151,400 )   $ 3,548     $ 1,462     $ (147,852 )   $ 8,640  
Goodwill impairment charge, net of tax
    137,414       --       --       137,414       --  
  Net operating income (loss)
  $ (13,986 )   $ 3,548     $ 1,462     $ (10,438 )   $ 8,640  
                                         
Per Diluted Share:
                                       
Net income (loss) available to common shareholders
  $ (11.58 )   $ 0.27     $ 0.11     $ (11.32 )   $ 0.67  
Goodwill impairment charge, net of tax
    10.51       --       --       10.52       --  
  Net operating income (loss)
  $ (1.07 )   $ 0.27     $ 0.11     $ (0.80 )   $ 0.67  

Use of Non-GAAP financial measures

The above table presents computations and other financial information excluding the goodwill impairment charge (non-GAAP). The goodwill impairment charge is included in the financial results presented in accordance with generally accepted accounting principles (GAAP). The Company believes that the exclusion of goodwill impairment in expressing net operating income (loss), operating expenses and earnings (loss) per share data provides a more meaningful base for period to period comparisons which will assist investors in analyzing the operating results of the Company and predicting operating performance. The Company utilizes these non-GAAP financial measures to compare the operating performance with comparable periods in prior years and with internally prepared projections. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and are not audited. To mitigate these limitations, the Company has policies in place to address goodwill impairment from other normal operating expenses to ensure that the Company's operating results are properly reflected for period to period comparisons.

Certain matters discussed in this news release are not historical facts but are "forward-looking statements" within the meaning of and are furnished pursuant to the Private Securities Litigation Reform Act of 1995. All forward-looking statements involve risk and uncertainty and actual results could differ materially from the anticipated results or other expectations expressed in the forward-looking statements. Risks and uncertainties related to the Company's business are discussed in the Company's SEC filings, including its Annual Report on Form 10-K for the year ended December 31, 2008, and include, but are not limited to, (1) unanticipated deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (2) continued deterioration in the residential real estate market; (3) further decline in the economy in the markets that the Company serves; (4) changes in the legislative and regulatory environment; (5) the Company's inability to successfully implement its growth strategy; and (6) the loss of key personnel. The Company undertakes no obligation to update forward-looking statements.
 
-END-

 
GRNB Reports Second Quarter Loss
Page 5
July 21, 2009
 
GREEN BANKSHARES, INC.
Unaudited Financial Highlights
(In thousands, except per share amounts)
 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
2009
   
March 31,
2009
   
June 30,
2008
   
June 30,
2009
   
June 30,
2008
 
Interest income
  $ 34,856     $ 35,380     $ 42,694     $ 70,236     $ 88,803  
Interest expense
    14,676       15,951       17,650       30,627       39,287  
Net interest income
    20,180       19,429       25,044       39,609       49,516  
Provision for loan losses
    24,384       985       11,019       25,369       11,907  
Net interest income after provision for loan losses
    (4,204 )     18,444       14,025       14,240       37,609  
Non-interest income
    7,541       6,943       8,112       14,484       15,418  
Non-interest expense
    169,143       17,831       20,140       186,974       39,701  
Income (loss) before income taxes
    (165,806 )     7,556       1,997       (158,250 )     13,326  
Income taxes provision (benefit)
    (15,656 )     2,776       535       (12,880 )     4,686  
Income (loss)
    (150,150 )     4,780       1,462       (145,370 )     8,640  
Preferred stock dividends and related costs
    1,250       1,232       --       2,482       --  
Net income (loss) available to common shareholders
  $ (151,400 )   $ 3,548     $ 1,462     $ 147,852 )   $ 8,640  
Comprehensive income (loss)
  $ (150,557 )   $ 5,668     $ (2,225 )   $ (144,889 )   $ 6,931  
                                         
Earnings (loss) per share:                                        
Basic
  $ (11.58 )   $ 0.27     $ 0.11     $ (11.32 )   $ 0.67  
Diluted
  $ (11.58 )   $ 0.27     $ 0.11     $ (11.32 )   $ 0.67  
                                         
Weighted average shares:                                        
Basic
    13,070       13,063       12,932       13,067       12,931  
Diluted 1
    13,070       13,142       12,958       13,067       12,940  
                                         
Dividends declared per share
  $ 0.00     $ 0.13     $ 0.13     $ 0.13     $ 0.26  
                                         
                   
June 30,
2009
   
Dec. 31,
2008
   
June 30,
2008
 
Total assets
                  $ 2,629,834     $ 2,944,671     $ 3,018,536  
Cash and cash equivalents
                    107,573       198,358       94,158  
Investment securities
                    181,234       217,249       290,388  
Loans, net of unearned interest
                    2,183,754       2,223,390       2,347,241  
Allowance for loan losses
                    (50,157 )     (48,811 )     (35,351 )
Deposits
                    2,026,722       2,184,147       2,260,950  
Shareholders' equity
                    233,192       381,231       326,427  
Common shareholders' equity 2
                    167,151       315,885       326,427  
Tangible common shareholders' equity 3
                    156,522       160,411       169,909  
Common book value per share 2
                    12.69       24.09       25.11  
Tangible common book value per share 3
                    11.88       12.23       13.07  
 
1 Diluted weighted average shares outstanding for the three- and six-month periods ended June 30, 2009, exclude 105,734 and 92,420 restricted average shares, respectively, because their impact would be anti-dilutive.
2 Common shareholders' equity is shareholders' equity less preferred stock.
3 Tangible common shareholders' equity is shareholders' equity less goodwill, intangible assets and preferred stock.
 
 
-END-

 
 
GREEN BANKSHARES, INC.
 
Consolidated Balance Sheets
 
June 30, 2009, December 31, 2008 and June 30, 2008
 
(Dollars in thousands)
 
                     
   
(Unaudited)
         
(Unaudited)
   
June 30,
   
December 31,
June 30,
   
2009
   
2008*
 
2008
ASSETS
           
                     
Cash and due from banks
$
        103,454
   
$
        193,095
   
          59,823
 
Federal funds sold
 
            4,119
     
            5,263
   
          34,335
 
    Cash and cash equivalents
 
        107,573
     
        198,358
   
          94,158
 
                     
Securities available-for-sale ("AFS")
 
        167,853
     
        203,562
   
        276,378
 
Securities held-to-maturity (with a market value of $629, $601 and $942
               
  on June 30, 2009, December 31, 2008 and June 30, 2008)
 
              647
     
              657
   
              968
 
FHLB and other stock, at cost
 
          12,734
     
          13,030
   
          13,042
 
Loans held for sale
 
            3,634
     
              442
   
            2,540
 
Loans, net of unearned income
 
      2,183,754
     
      2,223,390
   
      2,347,241
 
Allowance for loan losses
 
         (50,157
   
         (48,811
 
         (35,351
Other real estate owned and repossessed assets
 
          34,468
     
          45,371
   
          20,632
 
Bank premises and equipment, net
 
          83,448
     
          83,359
   
          83,010
 
Cash surrender value of life insurance
 
          30,113
     
          29,539
   
          29,001
 
Goodwill
 
                  -
     
        143,389
   
        143,140
 
Core deposit and other intangibles
 
          10,629
     
          12,085
   
          13,378
 
Other assets
 
          45,138
     
          40,300
   
          30,399
 
     Total assets
$
    2,629,834
   
$
    2,944,671
   
    3,018,536
 
                     
LIABILITIES AND SHAREHOLDERS' EQUITY
                   
                     
Non-interest-bearing deposits
$
        165,735
   
$
        176,685
   
        195,104
 
Interest-bearing deposits
 
      1,746,895
     
      1,645,115
   
      1,735,772
 
Brokered deposits
 
        114,092
     
        362,347
   
        330,074
 
    Total deposits
 
      2,026,722
     
      2,184,147
   
      2,260,950
 
                     
Repurchase agreements
 
          25,990
     
          35,302
   
          91,641
 
FHLB advances and notes payable
 
        229,154
     
        229,349
   
        230,010
 
Subordinated debentures
 
          88,662
     
          88,662
   
          88,662
 
Accrued interest payable and other liabilities
 
          26,114
     
          25,980
   
          20,846
 
    Total liabilities
 
    2,396,642
     
    2,563,440
   
    2,692,109
 
                     
SHAREHOLDERS' EQUITY
                   
                     
Preferred stock: no par value, 1,000,000 shares authorized;
                   
    72,278, 72,278 and -0- shares outstanding
 
          66,041
     
          65,346
   
                  -
 
Common stock: $2 par value, 20,000,000 shares authorized;
                   
    13,175,817, 13,112,687 and 13,001,2226 shares outstanding
 
          26,351
     
          26,225
   
          26,003
 
Common stock warrants
 
            6,934
     
            6,934
   
                  -
 
Additional paid in capital
 
        187,966
     
        187,742
   
        185,428
 
Retained earnings (deficit)
 
         (53,918
   
          95,647
   
        115,198
 
Accumulated other comprehensive income (loss)
 
             (182
)
   
             (663
 
             (202
    Total shareholders' equity
 
       233,192
     
       381,231
   
       326,427
 
                     
    Total liabilities & shareholders' equity
$
    2,629,834
   
$
    2,944,671
   
    3,018,536
 
                     
* Derived from Audited Consolidated Financial Statements.
                   
 

 
GREEN BANKSHARES, INC.
Consolidated Statements of Income and Comprehensive Income
Three Months Ended June 30, 2009, March 31, 2009 and June 30, 2008 and Six Months Ended June 30 , 2009 and 2008
(Unaudited)
                               
(Dollars in thousands except share and per share data)
                               
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
March 31,
 
June 30,
   
June 30,
   
June 30,
 
   
2009
   
2009
   
2008
   
2009
   
2008
 
                               
Interest income:
                             
  Interest and fees on loans
  $ 32,528     $ 32,645     $ 39,407     $ 65,173     $ 82,156  
  Taxable securities
    1,843       2,220       2,784       4,063       5,647  
  Nontaxable securities
    314       320       324       634       657  
  FHLB and other stock
    135       150       157       285       317  
  Federal funds sold and other
    36       45       22       81       26  
Total interest income
    34,856       35,380       42,694       70,236       88,803  
                                         
Interest expense:
                                       
  Deposits
    11,511       12,653       13,377       24,164       29,312  
  Federal funds purchased and repurchase agreements
    7       9       700       16       1,792  
  FHLB advances and notes payable
    2,469       2,443       2,565       4,912       5,743  
  Subordinated debentures
    689       846       1,008       1,535       2,440  
Total interest expense
    14,676       15,951       17,650       30,627       39,287  
                                         
Net interest income
    20,180       19,429       25,044       39,609       49,516  
                                         
Provision for loan losses
    24,384       985       11,019       25,369       11,907  
                                         
     Net interest income (loss) after provision for loan losses
    (4,204 )     18,444       14,025       14,240       37,609  
                                         
Non-interest income:
                                       
  Service charges on deposit accounts
    5,795       5,356       5,988       11,151       11,455  
  Other charges and fees
    505       449       505       954       1,009  
  Trust and investment services income
    489       388       548       877       834  
  Mortgage banking income
    110       55       293       165       550  
  Other income
    642       695       778       1,337       1,570  
Total non-interest income
    7,541       6,943       8,112       14,484       15,418  
Non-interest expense:
                                       
  Employee compensation
    8,064       7,692       8,069       15,756       16,659  
  Employee benefits
    1,229       1,295       1,187       2,524       2,446  
  Occupancy expense
    1,712       1,787       1,649       3,499       3,364  
  Equipment expense
    895       742       745       1,637       1,847  
  Computer hardware/software expense
    651       637       719       1,288       1,351  
  Professional services
    446       529       504       975       958  
  Advertising
    679       64       814       743       1,688  
  Loss on OREO and repossessed assets
    3,346       81       1,066       3,427       1,080  
  FDIC insurance
    2,550       700       366       3,250       763  
  Core deposit and other intangible amortization
    652       804       655       1,456       1,309  
  Goodwill impairment
    143,389       -       -       143,389       -  
  Other expenses
    5,530       3,500       4,366       9,030       8,236  
Total non-interest expense
    169,143       17,831       20,140       186,974       39,701  
                                         
     Income (loss) before income taxes
    (165,806 )     7,556       1,997       (158,250 )     13,326  
                                         
Income taxes provision (benefit)
    (15,656 )     2,776       535       (12,880 )     4,686  
                                         
    Net income (loss)
    (150,150 )     4,780       1,462       (145,370 )     8,640  
                                         
Preferred stock dividends and accretion of discount on warrants
    1,250       1,232       -       2,482       -  
                                         
    Net income (loss) available to common shareholders
  $ (151,400 )   $ 3,548     $ 1,462     $ (147,852 )   $ 8,640  
                                         
    Comprehensive income (loss)
  $ (150,557 )   $ 5,668     $ (2,255 )   $ (144,889 )   $ 6,931  
                                         
Per share of common stock:
                                       
  Basic earnings (loss)
  $ (11.58 )   $ 0.27     $ 0.11     $ (11.32 )   $ 0.67  
  Diluted earnings (loss)
  $ (11.58 )   $ 0.27     $ 0.11     $ (11.32 )   $ 0.67  
  Dividends
  $ 0.00     $ 0.13     $ 0.13     $ 0.13     $ 0.26  
                                         
Weighted average shares outstanding:
                                       
  Basic
    13,070,216       13,062,881       12,931,669       13,066,569       12,931,419  
  Diluted1
    13,070,216       13,141,840       12,958,439       13,066,569       12,939,638  
1Diluted weighted average shares outstanding for the three and six months ended June 30, 2009 excludes 105,734 and 92,420 shares, respectively, because they are anti-dilutive.
                                         
Non-GAAP Measures Presented in Earnings Release
                               
  Total non-interest expense
  $ 169,143     $ 17,831     $ 20,140     $ 186,974     $ 39,701  
  Goodwill impairment charge
    (143,389 )     -       -       (143,389 )     -  
    Operating expenses
  $ 25,754     $ 17,831     $ 20,140     $ 43,585     $ 39,701  
                                         
  Net income (loss) available to common shareholders
  $ (151,400 )   $ 3,548     $ 1,462     $ (147,852 )   $ 8,640  
  Goodwill impairment charge, net of tax
    137,414       -       -       137,414       -  
    Net operating income (loss)
  $ (13,986 )   $ 3,548     $ 1,462     $ (10,438 )   $ 8,640  
                                         
 
 

 
GREEN BANKSHARES, INC.
Consolidated Financial Highlights
(UNAUDITED)
                                     
(Dollars in thousands except share and per share data)
 
                                     
   
June 30,
 
December 31,
 
%
                   
   
2009
   
2008
   
Change
                   
Financial Condition Data:
                                   
                                     
  Assets
  $ 2,629,834     $ 2,944,671       -10.69 %                  
  Loans, net of unearned interest
    2,183,754       2,223,390       -1.78 %                  
  Cash and investments
    288,807       415,607       -30.51 %                  
  Federal funds sold
    4,119       5,263       -21.74 %                  
  Deposits
    2,026,722       2,184,147       -7.21 %                  
  FHLB advances and notes payable
    229,154       229,349       -0.09 %                  
  Subordinated debentures
    88,662       88,662       0.00 %                  
  Repurchase agreements
    25,990       35,302       -26.38 %                  
  Shareholders' equity
    233,192       381,231       -38.83 %                  
  Common shareholders' equity (1)
    167,151       315,885       -47.08 %                  
  Tangible common shareholders' equity (2)
    156,522       160,411       -2.42 %                  
  Tangible shareholders' equity (3)
    222,563       225,757       -1.41 %                  
                                           
Ratios:
                                         
    Common book value per share (1)
  $ 12.69     $ 24.09       -47.32 %                  
    Tangible common book value per share (2)
  $ 11.88     $ 12.23       -2.86 %                  
    Total tangible equity to tangible assets (3)(4)
    8.50 %     8.09 %     4.98 %                  
    Tangible common equity to tangible assets (2)(4)
    5.98 %     5.75 %     3.91 %                  
    Average equity to average assets
    13.63 %     11.24 %     21.26 %                  
(1) Common shareholders' equity is shareholders' equity less preferred stock.
                     
(2) Tangible common shareholders' equity is shareholders' equity less goodwill, intangible assets and preferred stock.
                   
(3) Tangible shareholders' equity is shareholders' equity less goodwill and intangible assets.
                     
(4) Tangible assets is total assets less goodwill and intangible assets.
                         
                                           
 
                                           
   
Three Months Ended
           
Six Months Ended
       
   
June 30,
           
June 30,
       
   
2009
   
2008
   
% Change
 
2009
   
2008
   
% Change
Operating Data:
                                         
                                           
  Total interest income
  $ 34,856     $ 42,694       -18.36 %   $ 70,236     $ 88,803       -20.91 %
  Total interest expense
    14,676       17,650       -16.85 %     30,627       39,287       -22.04 %
    Net interest income
    20,180       25,044       -19.42 %     39,609       49,516       -20.01 %
  Provision for loan losses
    24,384       11,019       121.29 %     25,369       11,907       113.06 %
Net interest income (loss) after provision for loan losses
    (4,204 )     14,025       -129.98 %     14,240       37,609       -62.14 %
  Non-interest income
    7,541       8,112       -7.04 %     14,484       15,418       -6.06 %
  Non-interest expense
    169,143       20,140       739.84 %     186,974       39,701       370.96 %
    Income (loss) before income taxes
    (165,806 )     1,997       N/M       (158,250 )     13,326       N/M  
  Income tax expense (benefit)
    (15,656 )     535       N/M       (12,880 )     4,686       N/M  
    Net income (loss)
    (150,150 )     1,462       N/M       (145,370 )     8,640       N/M  
Preferred stock dividend and accretion of discount on warrants
    1,250       -       100.00 %     2,482       -       100.00 %
Net income (loss) available to common shareholders
  $ (151,400 )   $ 1,462       N/M     $ (147,852 )   $ 8,640       N/M  
                                                 
    Comprehensive income (loss)
  $ (150,557 )   $ (2,255 )     N/M     $ (144,889 )   $ 6,931       N/M  
                                                 
Per Share of Common Stock:
                                               
  Basic earnings (loss)
  $ (11.58 )   $ 0.11       N/M     $ (11.32 )   $ 0.67       N/M  
  Diluted earnings (loss)
  $ (11.58 )   $ 0.11       N/M     $ (11.32 )   $ 0.67       N/M  
  Dividends
  $ 0.00     $ 0.13       -100.00 %   $ 0.13     $ 0.26       -50.00 %
                                                 
Weighted Average Shares Outstanding:
                                         
  Basic
    13,070,216       12,931,669               13,066,569       12,931,419          
  Diluted
    13,070,216       12,958,439               13,066,569       12,939,638          
                                                 
 
   
Three Months Ended
   
Six Months Ended
         
   
June 30,
 
March 31,
 
June 30,
 
June 30,
         
   
2009
   
2009
   
2008
   
2009
   
2008
         
Key Financial Ratios:
                                               
                                                 
Return on average assets
    -21.67 %     0.51 %     0.20 %     -10.56 %     0.59 %        
Return on average shareholders' equity
    -157.41 %     3.74 %     1.76 %     -77.37 %     5.25 %        
Return on average common shareholders' equity (1)
    -189.79 %     4.52 %     1.76 %     -93.47 %     5.25 %        
Return on average common tangible shareholders'  equity (2)
    -363.33 %     8.84 %     3.33 %     -180.70 %     9.99 %        
Interest rate spread
    3.26 %     3.01 %     3.70 %     3.13 %     3.65 %        
Net interest margin
    3.43 %     3.23 %     3.92 %     3.33 %     3.89 %        
(1) Common shareholders' equity is shareholders' equity less preferred stock.
                         
(2) Tangible common shareholders' equity is shareholders' equity less goodwill, intangible assets and preferred stock.
             
                                                 
 
                         
                                                 
   
June 30,
 
December 31,
 
June 30,
                         
   
2009
   
2008
   
2008
                         
Asset Quality Ratios:
                                               
Nonperforming loans as a percentage of total loans,
                                 
      net of unearned income
    4.34 %     1.41 %     1.73 %                        
Nonperforming assets as a percentage of total assets
  4.91 %     2.61 %     2.03 %                        
Allowance for loan losses as a percentage of total loans,
                               
      net of unearned income
    2.30 %     2.20 %     1.51 %                        
Allowance for loan losses as a percentage of
                                       
      nonperforming loans
    52.96 %     155.28 %     87.11 %                        
Net charge-offs to average total loans, net of
                                       
      unearned income
    1.08 %     1.63 %     0.45 %                        
                         
 
 

 
 
GREEN BANKSHARES, INC.
Consolidated Financial Highlights
June 30, 2009
(UNAUDITED)
 
                                       
Nonperforming Assets and Net Charge-offs
             
Asset Quality Ratios
                 
                                       
As of and for the three months ended June 30, 2009
 
Bank
   
Other
   
Total
 
As of and for the three months ended
June 30, 2009
 
Bank
   
Other
   
Consolidated
  Loans past due 90 days and still accruing
  $ 809     $ 11     $ 820  
Nonperforming loans as a percentage of total loans, net of unearned income
    4.33 %     1.89 %     4.34 %
  Nonaccrual loans
    93,086       803       93,889  
Nonperforming assets as a percentage of total assets
    4.88 %     2.00 %     4.91 %
  Other real estate owned and repossessed assets
    34,248       220       34,468  
Allowance for loan losses as a percentage of total loans, net of unearned income
    2.15 %     8.11 %     2.30 %
      Total nonperforming assets
  $ 128,143     $ 1,034     $ 129,177  
Allowance for loan losses as a percentage of nonperforming loans
    49.70 %     428.99 %     52.96 %
                         
YTD net charge-offs to average total loans, net of unearned income
    1.04 %     2.71 %     1.08 %
  YTD net charge-offs
  $ 22,893     $ 1,130     $ 24,023                            
                                                   
As of and for the three months ended June 30, 2008
 
Bank
   
Other
   
Total
 
As of and for the three months ended
June 30, 2008
 
Bank
   
Other
   
Consolidated
  Loans past due 90 days and still accruing
  $ 161     $ -     $ 161  
Nonperforming loans as a percentage of total loans, net of unearned income
    1.71 %     1.51 %     1.73 %
  Nonaccrual loans
    39,809       610       40,419  
Nonperforming assets as a percentage of total assets
    2.00 %     2.13 %     2.03 %
  Other real estate owned and repossessed assets
    20,201       431       20,632  
Allowance for loan losses as a percentage of total loans, net of unearned income
    1.37 %     8.02 %     1.51 %
      Total nonperforming assets
  $ 60,171     $ 1,041     $ 61,212  
Allowance for loan losses as a percentage of nonperforming loans
    80.34 %     530.82 %     87.11 %
                         
YTD net charge-offs to average total loans, net of unearned income
    0.42 %     2.04 %     0.45 %
  YTD net charge-offs
  $ 9,865     $ 802     $ 10,667                            
                                                   
As of and for the year ended December 31, 2008
 
Bank
   
Other
   
Total
 
As of and for the year ended
December 31, 2008
 
Bank
   
Other
   
Consolidated
  Loans past due 90 days and still accruing
  $ 509     $ -     $ 509  
Nonperforming loans as a percentage of total loans, net of unearned income
    1.38 %     2.48 %     1.41 %
  Nonaccrual loans
    29,956       970       30,926  
Nonperforming assets as a percentage of total assets
    2.58 %     2.57 %     2.61 %
  Other real estate owned and repossessed assets
    45,054       317       45,371  
Allowance for loan losses as a percentage of total loans, net of unearned income
    2.06 %     8.27 %     2.20 %
      Total nonperforming assets
  $ 75,519     $ 1,287     $ 76,806  
Allowance for loan losses as a percentage of nonperforming loans
    149.59 %     333.81 %     155.28 %
                         
Net charge-offs to average total loans, net of unearned income
    1.53 %     6.42 %     1.63 %
  Net charge-offs
  $ 35,564     $ 2,546     $ 38,110                            
                                                   
                                                   
 
 

 
GREEN BANKSHARES, INC.
Condensed Average Balances, Interest Rates and Yields
June 30, 2009
                                                                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2009
   
2008
   
2009
   
2008
 
                                                                         
   
Average
         
Average
   
Average
         
Average
   
Average
         
Average
   
Average
         
Average
 
   
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
 
Interest-earning assets:
                                                                       
                                                                         
    Loans(1)(2)
    2,127,104       32,538       6.14 %     2,340,923       39,421       6.77 %     2,151,190       65,193       6.11 %     2,332,642       82,187       7.09 %
    Investment securities (2)
    195,390       2,461       5.05 %     246,541       3,439       5.61 %     206,015       5,323       5.21 %     246,202       6,975       5.70 %
    Other short-term investments
    59,883       36       0.24 %     4,358       22       2.03 %     65,141       81       0.25 %     2,408       25       2.09 %
Total interest-earning
assets
    2,382,377       35,035       5.90 %     2,591,822       42,882       6.65 %     2,422,346       70,597       5.88 %     2,581,252       89,187       6.95 %
                                                                                                 
    Non-interest earning assets
    420,404                       352,299                       402,244                       355,007                  
Total assets
    2,802,781                       2,944,121                       2,824,590                       2,936,259                  
                                                                                                 
                                                                                                 
Interest-bearing liabilities:
                                                                                               
  Deposits:
                                                                                               
    Interest checking, money market and savings
    731,422       2,542       1.39 %     675,467       2,255       1.34 %     677,863       4,394       1.31 %     686,444       5,580       1.63 %
    Time deposits
    1,155,533       8,969       3.11 %     1,233,075       11,122       3.63 %     1,225,516       19,770       3.25 %     1,185,132       23,732       4.03 %
Total interest bearing-deposits
    1,886,955       11,511       2.45 %     1,908,542       13,377       2.82 %     1,903,379       24,164       2.56 %     1,871,576       29,312       3.15 %
                                                                                                 
    Securities sold under repurchase and short-term borrowings
    28,171       7       0.10 %     157,317       700       1.79 %     30,609       16       0.11 %     155,188       1,792       2.32 %
    Notes payable
    317,827       3,158       3.99 %     335,438       3,573       4.28 %     317,885       6,447       4.09 %     367,484       8,183       4.48 %
Total interest-bearing liabilities
    2,232,953       14,676       2.64 %     2,401,297       17,650       2.96 %     2,251,873       30,627       2.74 %     2,394,248       39,287       3.30 %
                                                                                                 
 Non-interest bearing liabilities:
                                                                                               
    Demand Deposits
    162,458                       186,136                       165,268                       186,295                  
    Other Liabilities
    21,597                       23,311                       22,098                       24,639                  
Total non-interest bearing liabilities
    184,055                       209,447                       187,366                       210,934                  
                                                                                                 
Total liabilities
    2,417,008                       2,610,744                       2,439,239                       2,605,182                  
                                                                                                 
    Shareholders' equity
    385,773                       333,377                       385,351                       331,077                  
                                                                                                 
Total liabilities & shareholders' equity
    2,802,781                       2,944,121                       2,824,590                       2,936,259                  
                                                                                                 
Net interest income
            20,359                       25,232                       39,970                       49,900          
                                                                                                 
Interest rate spread
                    3.26 %                     3.70 %                     3.13 %                     3.65 %
                                                                                                 
Net yield on interest-earning
assets (net interest margin)
      3.43 %                     3.92 %                     3.33 %                     3.89 %
                                                                                                 
(1)Average loan balances exclude nonaccrual loans for the periods presented.
                                                     
                                                                                                 
(2)Fully Taxable Equivalent (“FTE”) at the rate of 35%. The FTE basis adjusts for the tax benefits of income on certain tax-exempt loans and investments using the federal statutory rate of 35% for each period presented. The Company believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
 
 

 
GREEN BANKSHARES, INC.
 
Consolidated Financial Highlights
 
June 30, 2009
 
(UNAUDITED)
 
 
                               
   
June 30, 2009
   
March 31, 2009
       
Loans
 
Balance
   
%
   
Balance
   
%
   
% Change
 
Commercial
  $ 300,325       13.66 %   $ 311,696       13.80 %     -3.65 %
Commercial real estate
    1,409,007       64.08 %     1,460,343       64.63 %     -3.52 %
Residential real estate
    400,207       18.20 %     396,000       17.53 %     1.06 %
Consumer
    86,491       3.93 %     87,720       3.88 %     -1.40 %
Other
    2,933       0.13 %     3,598       0.16 %     -18.48 %
    Total loans
    2,198,963       100.00 %     2,259,357       100.00 %     -2.67 %
                                         
  Less: Unearned income
    (15,209 )             (14,509 )                
    Loans, net of unearned income
  $ 2,183,754             $ 2,244,848                  
                                         
Loan Balances by Geographical Region and Operating Subsidiaries
                         
                                         
   
June 30, 2009
   
March 31, 2009
         
   
Loan
   
% to
   
Loan
   
% to
         
   
Balance
   
Total Loans
   
Balance
   
Total Loans
   
% Change
 
                                         
Northeastern Tennessee Region1
  $ 529,615       24.25 %   $ 532,727       23.73 %     -0.58 %
East Tennessee Region
    745,853       34.15 %     776,550       34.59 %     -3.95 %
Middle Tennessee Region
    865,204       39.63 %     894,101       39.83 %     -3.23 %
                                         
GCB Acceptance Corporation
    19,081       0.87 %     18,138       0.81 %     5.20 %
Superior Financial Services, Inc.
    24,001       1.10 %     23,332       1.04 %     2.87 %
                                         
    Loans, net of unearned income
  $ 2,183,754       100.00 %   $ 2,244,848       100.00 %     -2.72 %
1 Includes one branch located in Southwestern Virginia and one branch located in Northwestern North Carolina
         
 
 
   
June 30, 2009
   
March 31, 2009
         
Deposits
 
Balance
   
%
   
Balance
   
%
   
% Change
 
Non-interest bearing demand
  $ 165,735       8.18 %   $ 168,178       8.25 %     -1.45 %
Interest bearing demand
    585,149       28.87 %     487,868       23.93 %     19.94 %
Money market and savings
    216,004       10.66 %     170,033       8.34 %     27.04 %
Retail time
    606,192       29.91 %     645,510       31.67 %     -6.09 %
Jumbo time
    453,642       22.38 %     566,931       27.81 %     -19.98 %
  Total
  $ 2,026,722       100.00 %   $ 2,038,520       100.00 %     -0.58 %
                                         
Deposit Balances by Geographical Region
                                       
                                         
   
June 30, 2009
   
March 31, 2009
         
   
Balance
   
%
   
Balance
   
%
   
% Change
 
Northeastern Tennessee Region1
  $ 782,706       38.62 %   $ 809,366       39.70 %     -3.29 %
East Tennessee Region
    290,683       14.34 %     273,726       13.43 %     6.19 %
Middle Tennessee Region
    953,333       47.04 %     955,428       46.87 %     -0.22 %
                                         
    Total
  $ 2,026,722       100.00 %   $ 2,038,520       100.00 %     -0.58 %
1 Includes one branch located in Southwestern Virginia and one branch located in Northwestern North Carolina