EX-99.1 8 dex991.htm PRESS RELEASE Press Release

EXHIBIT 99.1

 

COLONIAL BANCGROUP ANNOUNCES

18% INCREASE IN EARNINGS PER SHARE

FOR THE FOURTH QUARTER

 

2005 COMPARED WITH 2004:

 

    Strong Earnings Per Share of $0.40 for the fourth quarter, up 18%

 

    Record Earnings Per Share for 2005 of $1.52, up 16% over 2004

 

    Record Net Income of $229 million for 2005, up 32% over 2004

 

    Net interest income increased 25% on increased volumes and expanded net interest margin – 9th consecutive quarter of increased margin

 

    Strong organic average deposit growth of 16%

 

    Solid organic period end loan growth of 10%

 

    Continued outstanding credit quality – Nonperforming Assets Ratio of 0.21%; Net Charge-Offs of 0.14%

 

    Florida deposits were over $9 billion at December 31, 2005, up 48% over 2004

 

MONTGOMERY, AL The Colonial BancGroup, Inc. Chairman, CEO and President, Robert E. Lowder, announced today that the Company had record earnings for the year ended December 31, 2005 of $1.52 per diluted share, a 16% increase over the $1.31 recorded in 2004. Net income for the year was a record $229 million, a 32% increase over the $173 million recorded in 2004.

 

Net income for the fourth quarter of 2005 was $61.5 million compared to net income of $46.3 million for the fourth quarter of 2004, an increase of 33%. Diluted earnings per share were $0.40 in the fourth quarter of 2005 compared to $0.34 per share in the fourth quarter of 2004, an 18% increase.

 

“Our strong fourth quarter results cap an outstanding year for Colonial and its shareholders. Our total shareholder return was over 15% in 2005. Colonial has consistently outperformed its competition in both total shareholder return and earnings growth over the past two years. We are optimistic about our future and look forward to another great year,” said Lowder.

 

1


Colonial’s net interest income increased 25% over 2004 and increased 3%, annualized, compared to the third quarter of 2005. The net interest margin for 2005 was 3.75%, a 23 basis point improvement over 2004, and increased to 3.85% in the fourth quarter of 2005, a 7 basis point increase over the third quarter of 2005, representing the ninth consecutive quarter of net interest margin expansion.

 

Colonial’s average deposits, excluding acquisitions, branch sales and brokered deposits, grew by $1.7 billion, or 16% in 2005 compared to 2004. Average deposits, excluding branch sales and brokered deposits, grew $390 million, or 11% annualized, from the third quarter of 2005. Total deposits, excluding the impact of acquisitions, branch sales and brokered deposits, increased by $2.1 billion, or 18% from December 31, 2004. “The excellent deposit growth reflects the result of our strategy to reposition the bulk of our franchise in high growth markets. As an example, our Florida, Texas and Nevada branches posted greater than 20% internal growth in deposits for the year, ” said Mr. Lowder.

 

Loans, excluding mortgage warehouse loans, acquisitions and branch sales, grew $1.2 billion, or 10% from December 31, 2004 to December 31, 2005 and increased $285 million, or 8% annualized, from September 30, 2005 to December 31, 2005. Credit quality was excellent throughout 2005. Colonial’s nonperforming assets ratio was 0.21% at December 31, 2005 compared to 0.29% at December 31, 2004. Net charge-offs were 0.14% of average loans for 2005 and were an annualized 0.09% of average loans in the fourth quarter of 2005. The allowance for loan losses was 1.15% of total loans and represented 536% of nonperforming assets at December 31, 2005.

 

“Colonial continued to stick to what we do best—make loans to people we know in markets that we know and for purposes that we understand. We are very pleased with our loan growth especially considering the high level of payoffs we experienced throughout 2005 and the fact that we tightened our underwriting standards at the beginning of the year,” said Mr. Lowder.

 

Noninterest income for the fourth quarter of 2005, excluding gains or losses on securities, derivatives and branches, grew 15% over the fourth quarter of 2004 but was down $2.8 million from the third quarter of 2005. The increase over the fourth quarter of 2004 was

 

2


primarily from mortgage warehouse lending fees of $6.5 million, whereas the decrease from the third quarter of 2005 was primarily from lower service charges on deposit accounts, revenues from financial planning services and mortgage banking revenues. On November 11, 2005, Colonial completed the sale of thirteen branches in northwest Alabama. These branches had approximately $375 million in deposits and $65 million in loans. Colonial recognized a gain of $27.4 million on the sale of those branches which was substantially offset by losses of $20 million related to the sale of $813 million in securities and $6.7 million of losses on the change in fair value of derivatives in the quarter. “We believe that the branch sales in the second and fourth quarters of 2005 completed our effort to exit slow or no-growth markets of our franchise. Colonial will continue to focus on building out branches in our high growth markets during 2006 to further the Company’s well executed growth market strategy. The sale of securities is part of our on-going effort to remove lower yielding assets from the balance sheet. We expect to replace those investments with securities having higher yields,” said Mr. Lowder.

 

The prior period results have been restated to reflect changes in the accounting treatment of certain derivatives and other items which are immaterial. Please refer to the Current Report filed on Form 8-K on January 5, 2006 for a more complete description of the restatement.

 

Colonial BancGroup operates 301 branches in Florida, Alabama, Georgia, Nevada and Texas with over $21 billion in assets. The Company’s common stock is traded on the New York Stock Exchange under the symbol CNB. In most newspapers the stock is listed as ColBgp.

 

Colonial management will host a conference call on January 18, 2006 at 3:00 PM/ET to discuss the earnings results for the fourth quarter. Individuals are encouraged to listen to the live webcast of the presentation as well as view a slide presentation that will be available on the same date by visiting Colonial’s web site at www.colonialbank.com. The webcast will be hosted under “Conference Calls and Presentations” located under the “Investor Relations” section of the website. To participate in the Q&A session of the conference call dial (888) 289-0544 (Leader: Glenda Allred). A replay of the conference call will be available beginning at 6:00 PM/ET on January 18, 2006 and ending at midnight on January 25, 2006 by dialing (888) 203-1112 (Domestic Toll-Free) or (719) 457-0820 (Toll International). The passcode for the call is 8104567.

 

3


This release includes “forward-looking statements” within the meaning of the federal securities laws. Words such as “believes,” “estimates,” “plans,” “expects,” “should,” “may,” “might,” “outlook,” and “anticipates,” and similar expressions, as they relate to BancGroup (including its subsidiaries or its management), are intended to identify forward-looking statements. The forward-looking statements in these reports are subject to risks and uncertainties that could cause actual results to differ materially from those expressed in or implied by the statements. In addition to factors mentioned elsewhere in this report or previously disclosed in BancGroup’s SEC reports (accessible on the SEC’s website at www.sec.gov or on BancGroup’s website at www.colonialbank.com), the following factors, among others, could cause actual results to differ materially from forward-looking statements and future results could differ materially from historical performance. These factors are not exclusive:

 

    deposit attrition, customer loss, or revenue loss in the ordinary course of business;

 

    increases in competitive pressure in the banking industry;

 

    costs or difficulties related to the integration of the businesses of BancGroup and institutions it acquires are greater than expected;

 

    the inability of BancGroup to realize elements of its strategic plans for 2006 and beyond;

 

    changes in the interest rate environment which expand or reduce margins or adversely affect critical estimates as applied and projected returns on investments;

 

    economic conditions affecting real estate values and transactions in BancGroup’s market and/or general economic conditions, either nationally or regionally, that are less favorable then expected;

 

    natural disasters in BancGroup’s primary market areas result in prolonged business disruption or materially impair the value of collateral securing loans;

 

    management’s assumptions and estimates underlying critical accounting policies prove to be inadequate or materially incorrect or are not borne out by subsequent events;

 

    strategies to manage interest rate risk may yield results other than those anticipated;

 

    changes which may occur in the regulatory environment;

 

    a significant rate of inflation (deflation);

 

    acts of terrorism or war; and

 

    changes in the securities markets.

 

Many of these factors are beyond BancGroup’s control. The reader is cautioned not to place undue reliance on any forward looking statements made by or on behalf of BancGroup. Any such statement speaks only as of the date the statement was made or as of such date that may be referenced within the statement. BancGroup does not undertake any obligation to update or revise any forward-looking statements.

 

4


THE COLONIAL BANCGROUP, INC. AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

 

Statement of Condition Summary
(Dollars in millions)


   Dec 31,
2005


   Restated
Sept 30,
2005


   Restated
Dec 31,
2004


   % Change
Dec 31,
‘04 to ‘05


 

Total assets

   $ 21,426    $ 21,117    $ 18,897    13 %

Total loans, net:

                           

Mortgage warehouse loans

     484      527      1,115    -57 %

All other loans

     14,416      14,197      11,743    23 %

Securities available for sale and investment securities

     2,844      2,970      3,654    -22 %

Non-time deposits

     9,013      8,949      7,546    19 %

Total deposits

     15,483      15,270      11,864    31 %

Shareholders’ equity

     1,933      1,903      1,398    38 %

 

     Twelve Months Ended

          Three Months Ended

       

Earnings Summary
(In thousands, except per share amounts)


   Dec 31,
2005


    Restated
Dec 31,
2004


    % Change
Dec 31,
‘04 to ‘05


    Dec 31,
2005


    Restated
Dec 31,
2004


    % Change
Dec 31,
‘04 to ‘05


 

Net Income:

                                            

Net interest income

   $ 709,222     $ 567,248     25 %   $ 186,563     $ 153,945     21 %

Provision for loan losses

     26,838       26,994     -1 %     5,892       5,388     9 %

Noninterest income excluding gains (losses) on securities, derivatives and branches

     175,663       146,050     20 %     43,573       37,836     15 %

Security (losses)gains, net

     (24,654 )     7,544     -427 %     (20,012 )     127     -15857 %

Change in fair value of derivatives

     (12,053 )     (393 )   2967 %     (6,671 )     (1,119 )   496 %

Gain on sale of branches

     37,020       —       —         27,412       —       —    

Noninterest expense excluding net losses related to extinguishment of debt and merger related expenses

     501,509       422,214     19 %     132,107       113,907     16 %

Merger related expenses

     4,196       1,999     110 %     374       65     475 %

Net losses related to the early extinguishment of debt

     9,550       7,436     28 %     —         1,253     -100 %

Net Income

   $ 228,502     $ 172,877     32 %   $ 61,507     $ 46,347     33 %

EARNINGS PER SHARE:

                                            

Net Income

                                            

Basic

   $ 1.53     $ 1.32     16 %   $ 0.40     $ 0.35     14 %

Diluted

   $ 1.52     $ 1.31     16 %   $ 0.40     $ 0.34     18 %

Average shares outstanding

     149,053       131,144             153,808       133,755        

Average diluted shares outstanding

     150,790       132,315             155,604       135,017        

KEY RATIOS:

                                            

Net interest margin

     3.75 %     3.52 %   7 %     3.85 %     3.58 %   8 %

Book value per share

   $ 12.53     $ 10.45     20 %   $ 12.53     $ 10.45     20 %

Dividends paid per share

   $ 0.6100     $ 0.5800     5 %   $ 0.1525     $ 0.1450     5 %

 

     Dec 31,
2005


    Sept 30,
2005


    Dec 31,
2004


 

Asset Quality

                  

Allowance as a percent of net loans

   1.15 %   1.14 %   1.16 %

Total non-performing assets ratio

   0.21 %   0.24 %   0.29 %

Allowance as a percent of nonperforming assets

   536 %   468 %   402 %

Net charge-offs ratio:

                  

Quarter to date (annualized)

   0.09 %   0.10 %   0.12 %

Year to date (annualized)

   0.14 %   0.15 %   0.19 %

 

5


THE COLONIAL BANCGROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

                                   Twelve Months Ended

 

Earnings Summary
(Dollars in thousands,
except per share amounts)


   4th Qtr.
2005


    Restated
3rd Qtr.
2005


    Restated
2nd Qtr.
2005


    Restated
1st Qtr.
2005


    Restated
4th Qtr.
2004


    Dec 31,
2005


     Restated
Dec 31,
2004


 

Net interest income

   $ 186,563     $ 185,266     $ 174,435     $ 162,958     $ 153,945     $ 709,222      $ 567,248  

Provision for loan loss

     5,892       6,007       9,010       5,929       5,388       26,838        26,994  

Noninterest income:

                                                         

Service charges on deposit accounts

     14,518       15,325       14,827       13,632       14,220       58,302        58,467  

Financial planning services

     2,590       3,600       3,129       3,892       3,233       13,211        13,370  

Electronic banking

     4,008       3,890       3,927       3,499       3,455       15,324        12,604  

Mortgage banking

     2,811       4,456       2,940       2,021       1,908       12,228        8,433  

Mortgage warehouse fees

     6,830       4,523       3,919       783       330       16,055        1,244  

Securities gains(losses), net

     (20,012 )     —         (3,487 )     (1,155 )     127       (24,654 )      7,544  

Gain on sale of branches

     27,412       —         9,608       —         —         37,020        —    

Bank-owned life insurance

     3,461       3,621       3,456       3,404       3,419       13,942        10,261  

Net cash settlement of swaps

     1,486       2,514       2,802       3,496       3,943       10,298        16,567  

Change in fair value of derivatives

     (6,671 )     (7,072 )     8,034       (6,344 )     (1,119 )     (12,053 )      (393 )

Other income (2)

     7,869       8,469       11,442       8,523       7,328       36,303        25,104  
    


 


 


 


 


 


  


Total noninterest income

     44,302       39,326       60,597       31,751       36,844       175,976        153,201  

Noninterest expense:

                                                         

Salaries and employee benefits

     66,616       70,204       64,905       60,988       57,603       262,713        218,095  

Occupancy expense of bank
premises, net

     17,380       15,990       15,268       14,028       14,952       62,666        53,167  

Furniture and equipment expense

     11,686       11,456       10,723       9,714       9,700       43,579        38,300  

Professional services

     6,915       5,487       5,254       4,435       6,436       22,091        19,356  

Amortization of intangibles

     3,143       2,970       3,186       2,305       1,926       11,604        6,364  

Advertising

     3,714       3,591       2,694       2,228       1,982       12,227        8,477  

Merger related expenses

     374       613       2,071       1,138       65       4,196        1,999  

Net losses related to the early
extinguishment of debt

     —         1,673       5,587       2,290       1,253       9,550        7,436  

Other expense

     22,653       21,980       22,294       19,702       21,308       86,629        78,455  
    


 


 


 


 


 


  


Total noninterest expense

     132,481       133,964       131,982       116,828       115,225       515,255        431,649  

Income before tax

     92,492       84,621       94,040       71,952       70,176       343,105        261,806  

Income tax

     30,985       28,145       31,709       23,764       23,829       114,603        88,929  
    


 


 


 


 


 


  


Net Income

   $ 61,507     $ 56,476     $ 62,331     $ 48,188     $ 46,347     $ 228,502      $ 172,877  
    


 


 


 


 


 


  


Earnings per share - Diluted

                                                         

Net Income

   $ 0.40     $ 0.36     $ 0.41     $ 0.34     $ 0.34     $ 1.52      $ 1.31  

Selected ratios

                                                         

Return on average assets*

     1.16 %     1.05 %     1.22 %     1.00 %     0.99 %     1.10 %      0.99 %

Return on average equity*

     12.75 %     11.77 %     14.07 %     12.89 %     13.36 %     12.84 %      13.45 %

Efficiency ratio(1)

     57.48 %     57.02 %     57.13 %     56.53 %     59.31 %     57.06 %      59.32 %

Noninterest income(1)/ avg assets*

     0.82 %     0.86 %     0.91 %     0.81 %     0.81 %     0.85 %      0.84 %

Noninterest expense(1)/ avg assets*

     2.51 %     2.47 %     2.46 %     2.34 %     2.45 %     2.45 %      2.43 %

Net interest margin

     3.85 %     3.78 %     3.72 %     3.64 %     3.58 %     3.75 %      3.52 %

Equity to assets

     9.02 %     9.01 %     9.17 %     8.13 %     7.40 %                 

Tier one leverage

     7.77 %     7.26 %     7.59 %     7.38 %     7.14 %                 

Tangible capital ratio

     6.03 %     5.78 %     5.96 %     5.48 %     5.43 %                 

 

(1) Noninterest income excludes gains(losses) on securities, derivatives and branches. Noninterest expense excludes net losses related to the early extinguishment of debt.

 

(2) Other income includes nonrecurring gains on the sale of properties held for sale and certain other assets totaling $84,000, $2.8 million, $486,000 and $1.7 million in the 3rd quarter of 2005, the 2nd quarter of 2005, the 1st quarter of 2005 and the 4th quarter of 2004, respectively.

 

* Annualized

 

6


THE COLONIAL BANCGROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)

 

STATEMENTS OF CONDITION
(Dollars in thousands)


   Dec 31,
2005


    Restated
Sept 30,
2005


    Restated
June 30,
2005


    Restated
Mar 31,
2005


    Restated
Dec 31,
2004


 

Assets:

                                        

Cash and due from banks

   $ 429,549     $ 425,121     $ 414,834     $ 414,831     $ 296,889  

Interest-bearing deposits in banks, federal funds sold

     69,042       110,407       113,087       142,723       85,988  

Securities purchased under agreements to resell

     589,902       607,409       575,267       385,937       221,491  

Securities available for sale and investment securities

     2,844,354       2,969,998       3,080,567       3,694,604       3,653,554  

Loans held for sale

     1,097,892       799,970       751,231       648,643       678,496  

Total loans, net:

                                        

Mortgage warehouse loans

     483,701       526,967       713,254       663,619       1,114,923  

All other loans

     14,416,163       14,196,682       13,864,136       12,759,922       11,742,888  

Less: Allowance for loan losses

     (171,051 )     (168,324 )     (166,050 )     (153,634 )     (148,802 )
    


 


 


 


 


Loans, net

     14,728,813       14,555,325       14,411,340       13,269,907       12,709,009  

Premises and equipment, net

     340,011       304,894       299,772       278,791       270,236  

Intangible assets, net

     682,499       723,425       716,903       560,522       394,140  

Bank owned life insurance

     345,842       342,380       338,820       335,353       315,739  

Accrued interest and other assets

     298,293       277,851       280,854       271,207       271,068  
    


 


 


 


 


Total Assets

   $ 21,426,197     $ 21,116,780     $ 20,982,675     $ 20,002,518     $ 18,896,610  
    


 


 


 


 


Liabilities and Shareholders’ Equity:

                                        

Non-interest bearing transaction accounts

   $ 3,167,875     $ 3,166,273     $ 3,114,321     $ 2,958,496     $ 2,468,529  

Interest-bearing transaction accounts

     5,845,068       5,782,269       5,772,340       5,308,417       5,077,509  
    


 


 


 


 


Total non-time deposits

     9,012,943       8,948,542       8,886,661       8,266,913       7,546,038  

Time deposits

     6,470,506       6,321,283       5,261,714       4,716,950       4,317,657  
    


 


 


 


 


Total deposits

     15,483,449       15,269,825       14,148,375       12,983,863       11,863,695  

Short-term borrowings

     1,542,796       1,659,174       3,083,688       3,009,567       3,258,935  

Long-term debt

     2,338,831       2,186,472       1,738,470       2,285,407       2,260,957  

Other liabilities

     128,430       98,454       87,279       98,111       114,732  
    


 


 


 


 


Total liabilities

     19,493,506       19,213,925       19,057,812       18,376,948       17,498,319  

Total shareholders’ equity

     1,932,691       1,902,855       1,924,863       1,625,570       1,398,291  
    


 


 


 


 


Total Liabilities and Shareholders’ Equity

   $ 21,426,197     $ 21,116,780     $ 20,982,675     $ 20,002,518     $ 18,896,610  
    


 


 


 


 


Common Shares Issued

     155,602,747       155,550,888       155,336,221       145,627,339       133,823,776  

Common Shares Outstanding

     154,242,820       154,190,961       155,336,221       145,627,339       133,823,776  

 

 

7


THE COLONIAL BANCGROUP, INC. AND SUBSIDIARIES

 

     Three Months Ended

 

AVERAGE VOLUME AND RATES
(unaudited)

(Dollars in thousands)


  

December 31,

2005


   

Restated

September 30,

2005


   

Restated

December 31,

2004


 
   Average
Volume


   Interest

   Rate

    Average
Volume


   Interest

   Rate

    Average
Volume


   Interest

   Rate

 

Assets:

                                                            

All other loans, net of unearned income(2)

   $ 14,211,949    $ 255,330    7.14 %   $ 13,912,490    $ 238,123    6.80 %   $ 11,578,356    $ 171,520    5.90 %

Mortgage warehouse loans

     496,270      7,476    5.98 %     758,549      10,919    5.71 %     1,093,012      12,323    4.49 %

Loans held for sale(2)

     928,366      14,233    6.08 %     1,011,722      14,410    5.65 %     656,665      7,986    4.86 %

Investment securities and securities available for sale(2)

     2,964,575      34,262    4.62 %     3,035,280      34,589    4.56 %     3,568,634      40,566    4.55 %

Other interest-earning assets

     697,129      9,966    5.67 %     841,131      10,455    4.93 %     271,535      2,145    3.14 %
    

  

        

  

        

  

      

Total interest-earning assets(1)

     19,298,289    $ 321,267    6.62 %     19,559,172    $ 308,496    6.27 %     17,168,202    $ 234,540    5.44 %

Nonearning assets(2)

     1,821,982                   1,856,972                   1,425,976              
    

               

               

             

Total assets

   $ 21,120,271                 $ 21,416,144                 $ 18,594,178              
    

               

               

             

Liabilities and Shareholders’ Equity:

                                                            

Interest-bearing non-time deposits

   $ 5,836,014    $ 30,831    2.10 %   $ 5,801,845    $ 25,747    1.76 %   $ 5,051,770    $ 12,676    1.00 %

Time deposits

     6,330,422      59,682    3.74 %     5,881,314      51,220    3.46 %     4,177,959      28,897    2.75 %

Short-term borrowings

     1,614,719      14,592    3.59 %     2,769,154      22,359    3.20 %     3,122,132      14,389    1.83 %

Long-term debt(2)

     2,211,414      29,274    5.26 %     1,834,780      23,546    5.10 %     2,280,619      24,240    4.23 %
    

  

        

  

        

  

      

Total interest-bearing liabilities

     15,992,569    $ 134,379    3.33 %     16,287,093    $ 122,872    2.99 %     14,632,480    $ 80,202    2.18 %

Noninterest-bearing demand deposits

     3,077,220                   3,102,800                   2,448,341              

Other liabilities(2)

     136,284                   122,674                   133,607              
    

               

               

             

Total liabilities

     19,206,073                   19,512,567                   17,214,428              

Shareholders’ equity

     1,914,198                   1,903,577                   1,379,750              
    

               

               

             

Total liabilities and shareholders’ equity

   $ 21,120,271                 $ 21,416,144                 $ 18,594,178              
    

               

               

             

Rate differential

                 3.29 %                 3.28 %                 3.26 %

Net yield on interest-earning assets

          $ 186,888    3.85 %          $ 185,624    3.78 %          $ 154,338    3.58 %

 

(1) Interest earned and average rates on obligations of states and political subdivisions are reflected on a tax equivalent basis. Tax equivalent interest earned is: actual interest earned times 145%. The taxable equivalent adjustment has given effect to the disallowance of interest expense deductions, for federal income tax purposes, related to certain tax-free assets.

 

(2) Unrealized gains(losses) on available for sale securities and the adjustments for mark to market valuations on hedged assets and liabilities have been classified in either nonearning assets or other liabilities.

 

8


THE COLONIAL BANCGROUP, INC. AND SUBSIDIARIES

 

     Twelve Months Ended December 31,

 

AVERAGE VOLUME AND RATES

(unaudited)

(Dollars in thousands)


   2005

   

Restated

2004


 
   Average
Volume


   Interest

   Rate

    Average
Volume


   Interest

   Rate

 

Assets

                                        

All other loans, net of unearned income(2)

   $ 13,411,323    $ 894,545    6.67 %   $ 11,115,275    $ 625,455    5.63 %

Mortgage warehouse loans

     728,057      38,526    5.29 %     1,033,238      42,749    4.14 %

Loans held for sale(2)

     823,177      46,247    5.62 %     497,315      23,972    4.82 %

Investment securities and securities available for sale(2)

     3,400,782      155,829    4.58 %     3,397,000      154,210    4.54 %

Other interest-earning assets

     580,172      28,363    4.89 %     130,711      3,442    2.63 %
    

  

        

  

      

Total interest-earning assets(1)

     18,943,511    $ 1,163,510    6.14 %     16,173,539    $ 849,828    5.25 %

Nonearning assets(2)

     1,738,799                   1,260,032              
    

               

             

Total assets

   $ 20,682,310                 $ 17,433,571              
    

               

             

Liabilities and Shareholders’ Equity:

                                        

Interest bearing non-time deposits

   $ 5,583,038    $ 90,635    1.62 %   $ 4,639,949    $ 42,714    0.92 %

Time deposits

     5,443,983      182,898    3.36 %     4,014,706      105,422    2.63 %

Short-term borrowings

     2,639,341      75,395    2.86 %     2,906,035      38,303    1.32 %

Long-term debt(2)

     2,153,881      103,906    4.82 %     2,264,698      94,331    4.17 %
    

  

        

  

      

Total interest-bearing liabilities

     15,820,243    $ 452,834    2.86 %     13,825,388    $ 280,770    2.03 %

Noninterest-bearing demand deposits

     2,960,504                   2,207,385              

Other liabilities(2)

     122,482                   115,026              
    

               

             

Total liabilities

     18,903,229                   16,147,799              

Shareholders’ equity

     1,779,081                   1,285,772              
    

               

             

Total liabilities and shareholders’ equity

   $ 20,682,310                 $ 17,433,571              
    

               

             

Rate differential

                 3.28 %                 3.22 %

Net yield on interest-earning assets

          $ 710,676    3.75 %          $ 569,058    3.52 %

 

(1) Interest earned and average rates on obligations of states and political subdivisions are reflected on a tax equivalent basis. Tax equivalent interest earned is: actual interest earned times 145%. The taxable equivalent adjustment has given effect to the disallowance of interest expense deductions, for federal income tax purposes, related to certain tax-free assets.

 

(2) Unrealized gains(losses) on available for sale securities and the adjustments for mark to market valuations on hedged assets and liabilities have been classified in either nonearning assets or other liabilities.

 

9


THE COLONIAL BANCGROUP, INC. AND SUBSIDIARIES

NONPERFORMING ASSETS (unaudited)

 

NONPERFORMING ASSETS
(Dollars in thousands)


   Dec 31,
2005


    Sept 30,
2005


    June 30,
2005


    March 31,
2005


    Dec 31,
2004


 

Nonaccrual loans

   $ 25,668     $ 28,814     $ 23,845     $ 28,996     $ 26,983  

Restructured loans

     155       164       173       182       191  
    


 


 


 


 


Total nonperforming loans

     25,823       28,978       24,018       29,178       27,174  

Other real estate owned

     6,108       5,747       4,245       8,229       9,865  

Loans held for sale

     —         1,225       1,225       1,262       —    
    


 


 


 


 


Total nonperforming assets

   $ 31,931     $ 35,950     $ 29,488     $ 38,669     $ 37,039  
    


 


 


 


 


Aggregate loans contractually past due 90 days for which interest is being accrued

   $ 10,283     $ 7,042     $ 6,720     $ 5,651     $ 8,096  

Total charge-offs

   $ 27,206     $ 22,714     $ 17,523     $ 10,529     $ 29,811  

Total recoveries

     (7,995 )     (6,668 )     (5,210 )     (3,514 )     (6,213 )
    


 


 


 


 


Net charge-offs:

                                        

Year to date

   $ 19,211     $ 16,046     $ 12,313     $ 7,015     $ 23,598  

Quarter to date

   $ 3,165     $ 3,733     $ 5,298     $ 7,015     $ 3,644  

RATIOS

                                        

Period end:

                                        

Total nonperforming assets as a percent of net loans and other nonperforming assets

     0.21 %     0.24 %     0.20 %     0.29 %     0.29 %

Allowance as a percent of nonperforming assets

     536 %     468 %     563 %     397 %     402 %

Allowance as a percent of nonperforming loans

     662 %     581 %     691 %     527 %     548 %

Net charge-offs as a percent of average net loans:

                                        

Quarter to date (annualized)

     0.09 %     0.10 %     0.15 %     0.21 %     0.12 %

Year to date (annualized)

     0.14 %     0.15 %     0.18 %     0.21 %     0.19 %

 

10