United Community Banks, Inc. Reports Fourth Quarter Results
Included in the quarter’s results was a discretionary
Chairman and CEO
Total loans decreased by
2020 Financial Highlights:
- Full year EPS of
$1.91 , a decrease of 17% compared to last year on both a GAAP and operating basis - Return on assets of 1.04%, or 1.07% on an operating basis
- Pre-tax, pre-provision return on assets of 1.85%, or 1.90% on an operating basis
- Return on common equity of 9.3%
- Return on tangible common equity of 12.2% on an operating basis
- Completed the merger with
Three Shores Bancorporation and its bank subsidiarySeaside National Bank & Trust (Seaside) onJuly 1 - A provision for credit losses of
$80.4 million compared to$13.2 million in 2019, partly due to the adoption of the Current Expected Credit Losses (CECL) model in the first quarter - Processed nearly 11,000 PPP applications, totaling
$1.3 billion in new loans - Loan growth of
$2.6 billion with$1.4 billion attributable to loans acquired from Seaside and core loan growth (excluding PPP loans) of 8% for the year - Core transaction deposits were up
$4.0 billion with$1.3 billion attributable to Seaside and remainder in organic growth, which represents a 36% core growth rate for the year - Net interest margin of 3.55%, which was down 52 basis points from last year due to a number of factors, including the low rate environment, the Seaside acquisition, and increasing balance sheet liquidity
- Record mortgage rate locks of
$3.3 billion compared to$1.6 billion a year ago - Noninterest income was up
$49.6 million or 47%, excluding net securities gains; Seaside contributed nearly$4.7 million of the increase and mortgage loan gains and related fees were up$48.9 million , primarily driven by record mortgage rate locks and production - Efficiency ratio of 55.7%, or 54.6% on an operating basis
- Net charge-offs of
$18.3 million , or 17 basis points as a percent of average loans, up 3 basis points from 2019 - Completed a public offering of
$100 million aggregate of 6.875% Non-Cumulative Perpetual Preferred Stock and$100 million aggregate principal amount of 5.000% Fixed-to-Floating Senior Notes due 2030
- Established the
United Community Bank Foundation with$10.0 million
Fourth Quarter 2020 Financial Highlights:
- Net income of
$59.5 million and pre-tax pre-provision income of$80.3 million - EPS increased by 8% compared to last year on a GAAP basis and 11% on an operating basis; compared to third quarter, EPS increased by 27% on a GAAP basis and 24% on an operating basis
- Return on assets of 1.30%, or 1.34% on an operating basis
- Pre-tax, pre-provision return on assets of 1.77%, or 1.82% on an operating basis
- Return on common equity of 12.4%
- Return on tangible common equity of 16.2% on an operating basis
- A provision for credit losses of
$2.9 million , which increased the allowance for loan losses to 1.20% (1.28%, excluding PPP loans) from 1.14% in the third quarter - Loan production of
$1.1 billion , resulting in core loan growth of 8%, annualized for the quarter, excluding the impact of$671 million in PPP loans being forgiven - Core transaction deposits were up
$369 million , which represents a 13% annualized growth rate for the quarter - Net interest margin of 3.55% was up 28 basis points from the third quarter, mainly due to the impact of accelerated PPP fees during the quarter
- Record mortgage closings of
$609 million and mortgage rate locks of$792 million , compared to$333 million and$411 million , respectively, a year ago - Noninterest income was down
$6.6 million on a linked quarter basis, excluding net securities gains, primarily driven by lower mortgage loan gains and related fees - Noninterest expenses increased by
$10.5 million compared to the third quarter mostly due to funding for theUnited Community Bank Foundation of$8.5 million - Efficiency ratio of 56.7%, or 55.4% on an operating basis
- Net charge-offs of
$1.5 million , or 5 basis points as a percent of average loans, down 4 basis points from the third quarter - Nonperforming assets of 0.35% of total assets, up 6 basis points compared to
September 30, 2020 - Total loan deferrals of
$71 million or 0.6% of the total loan portfolio compared to$365 million or 3% in the third quarter $8.5 million of funding for theUnited Community Bank Foundation for charities and causes throughout the footprint, adding to a$0.5 million contribution in the third quarter- Plan for operational conversion of Seaside in the first quarter of 2021
Conference Call
United will hold a conference call,
UNITED COMMUNITY BANKS, INC. | |||||||||||||||||||||||||||||||||||||||||||
Financial Highlights | |||||||||||||||||||||||||||||||||||||||||||
Selected Financial Information | |||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Fourth Quarter |
For the Twelve Months Ended |
YTD 2020- | |||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
Fourth Quarter |
2020- 2019 Change |
2020 | 2019 | 2019 Change |
||||||||||||||||||||||||||||||||||
INCOME SUMMARY | |||||||||||||||||||||||||||||||||||||||||||
Interest revenue | $ | 156,071 | $ | 141,773 | $ | 123,605 | $ | 136,547 | $ | 136,419 | $ | 557,996 | $ | 552,706 | |||||||||||||||||||||||||||||
Interest expense | 10,676 | 13,319 | 14,301 | 17,941 | 19,781 | 56,237 | 83,312 | ||||||||||||||||||||||||||||||||||||
Net interest revenue | 145,395 | 128,454 | 109,304 | 118,606 | 116,638 | 25 | % | 501,759 | 469,394 | 7 | % | ||||||||||||||||||||||||||||||||
Provision for credit losses | 2,907 | 21,793 | 33,543 | 22,191 | 3,500 | 80,434 | 13,150 | ||||||||||||||||||||||||||||||||||||
Noninterest income | 41,375 | 48,682 | 40,238 | 25,814 | 30,183 | 37 | 156,109 | 104,713 | 49 | ||||||||||||||||||||||||||||||||||
Total revenue | 183,863 | 155,343 | 115,999 | 122,229 | 143,321 | 28 | 577,434 | 560,957 | 3 | ||||||||||||||||||||||||||||||||||
Expenses | 106,490 | 95,981 | 83,980 | 81,538 | 81,424 | 31 | 367,989 | 322,245 | 14 | ||||||||||||||||||||||||||||||||||
Income before income tax expense | 77,373 | 59,362 | 32,019 | 40,691 | 61,897 | 209,445 | 238,712 | ||||||||||||||||||||||||||||||||||||
Income tax expense | 17,871 | 11,755 | 6,923 | 8,807 | 12,885 | 45,356 | 52,991 | ||||||||||||||||||||||||||||||||||||
Net income | 59,502 | 47,607 | 25,096 | 31,884 | 49,012 | 164,089 | 185,721 | ||||||||||||||||||||||||||||||||||||
Merger-related and other charges | 2,452 | 3,361 | 397 | 808 | (74 | ) | 7,018 | 7,357 | |||||||||||||||||||||||||||||||||||
Income tax benefit of merger-related and other charges | (552 | ) | (519 | ) | (87 | ) | (182 | ) | 17 | (1,340 | ) | (1,695 | ) | ||||||||||||||||||||||||||||||
Net income - operating (1) | $ | 61,402 | $ | 50,449 | $ | 25,406 | $ | 32,510 | $ | 48,955 | 25 | $ | 169,767 | $ | 191,383 | (11 | ) | ||||||||||||||||||||||||||
Pre-tax pre-provision income (5) | $ | 80,280 | $ | 81,155 | $ | 65,562 | $ | 62,882 | $ | 65,397 | 23 | $ | 289,879 | $ | 251,862 | 15 | |||||||||||||||||||||||||||
PERFORMANCE MEASURES | |||||||||||||||||||||||||||||||||||||||||||
Per common share: | |||||||||||||||||||||||||||||||||||||||||||
Diluted net income - GAAP | $ | 0.66 | $ | 0.52 | $ | 0.32 | $ | 0.40 | $ | 0.61 | 8 | $ | 1.91 | $ | 2.31 | (17 | ) | ||||||||||||||||||||||||||
Diluted net income - operating (1) | 0.68 | 0.55 | 0.32 | 0.41 | 0.61 | 11 | 1.98 | 2.38 | (17 | ) | |||||||||||||||||||||||||||||||||
Common stock cash dividends declared | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | — | 0.72 | 0.68 | 6 | ||||||||||||||||||||||||||||||||||
Book value | 21.90 | 21.45 | 21.22 | 20.80 | 20.53 | 7 | 21.90 | 20.53 | 7 | ||||||||||||||||||||||||||||||||||
Tangible book value (3) | 17.56 | 17.09 | 16.95 | 16.52 | 16.28 | 8 | 17.56 | 16.28 | 8 | ||||||||||||||||||||||||||||||||||
Key performance ratios: | |||||||||||||||||||||||||||||||||||||||||||
Return on common equity - GAAP (2)(4) | 12.36 | % | 10.06 | % | 6.17 | % | 7.85 | % | 12.07 | % | 9.25 | % | 11.89 | % | |||||||||||||||||||||||||||||
Return on common equity - operating (1)(2)(4) | 12.77 | 10.69 | 6.25 | 8.01 | 12.06 | 9.58 | 12.25 | ||||||||||||||||||||||||||||||||||||
Return on tangible common equity - operating (1)(2)(3)(4) | 16.23 | 13.52 | 8.09 | 10.57 | 15.49 | 12.24 | 15.81 | ||||||||||||||||||||||||||||||||||||
Return on assets - GAAP (4) | 1.30 | 1.07 | 0.71 | 0.99 | 1.50 | 1.04 | 1.46 | ||||||||||||||||||||||||||||||||||||
Return on assets - operating (1)(4) | 1.34 | 1.14 | 0.72 | 1.01 | 1.50 | 1.07 | 1.51 | ||||||||||||||||||||||||||||||||||||
Return on assets -pre-tax pre-provision (4)(5) | 1.77 | 1.86 | 1.86 | 1.95 | 2.00 | 1.85 | 1.99 | ||||||||||||||||||||||||||||||||||||
Return on assets -pre-tax pre-provision, excluding merger related and other charges (1)(4)(5) |
1.82 | 1.93 | 1.87 | 1.98 | 2.00 | 1.90 | 2.04 | ||||||||||||||||||||||||||||||||||||
Net interest margin (fully taxable equivalent) (4) | 3.55 | 3.27 | 3.42 | 4.07 | 3.93 | 3.55 | 4.07 | ||||||||||||||||||||||||||||||||||||
Efficiency ratio - GAAP | 56.73 | 54.14 | 55.86 | 56.15 | 54.87 | 55.71 | 55.77 | ||||||||||||||||||||||||||||||||||||
Efficiency ratio - operating (1) | 55.42 | 52.24 | 55.59 | 55.59 | 54.92 | 54.64 | 54.50 | ||||||||||||||||||||||||||||||||||||
Equity to total assets | 11.29 | 11.47 | 11.81 | 12.54 | 12.66 | 11.29 | 12.66 | ||||||||||||||||||||||||||||||||||||
Tangible common equity to tangible assets (3) | 8.81 | 8.89 | 9.12 | 10.22 | 10.32 | 8.81 | 10.32 | ||||||||||||||||||||||||||||||||||||
ASSET QUALITY | |||||||||||||||||||||||||||||||||||||||||||
Nonperforming loans | $ | 61,599 | $ | 49,084 | $ | 48,021 | $ | 36,208 | $ | 35,341 | 74 | $ | 61,599 | $ | 35,341 | 74 | |||||||||||||||||||||||||||
Foreclosed properties | 647 | 953 | 477 | 475 | 476 | 36 | 647 | 476 | 36 | ||||||||||||||||||||||||||||||||||
Total nonperforming assets (“NPAs”) | 62,246 | 50,037 | 48,498 | 36,683 | 35,817 | 74 | 62,246 | 35,817 | 74 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses – loans and leases | 137,010 | 134,256 | 103,669 | 81,905 | 62,089 | 121 | 137,010 | 62,089 | 121 | ||||||||||||||||||||||||||||||||||
Net charge-offs | 1,515 | 2,538 | 6,149 | 8,114 | 3,925 | (61 | ) | 18,316 | 12,216 | 50 | |||||||||||||||||||||||||||||||||
Allowance for credit losses – loans and leases to loans | 1.20 | % | 1.14 | % | 1.02 | % | 0.92 | % | 0.70 | % | 1.20 | % | 0.70 | % | |||||||||||||||||||||||||||||
Net charge-offs to average loans (4) | 0.05 | 0.09 | 0.25 | 0.37 | 0.18 | 0.17 | 0.14 | ||||||||||||||||||||||||||||||||||||
NPAs to loans and foreclosed properties | 0.55 | 0.42 | 0.48 | 0.41 | 0.41 | 0.55 | 0.41 | ||||||||||||||||||||||||||||||||||||
NPAs to total assets | 0.35 | 0.29 | 0.32 | 0.28 | 0.28 | 0.35 | 0.28 | ||||||||||||||||||||||||||||||||||||
AVERAGE BALANCES ($ in millions) | |||||||||||||||||||||||||||||||||||||||||||
Loans | $ | 11,595 | $ | 11,644 | $ | 9,773 | $ | 8,829 | $ | 8,890 | 30 | $ | 10,467 | $ | 8,708 | 20 | |||||||||||||||||||||||||||
Investment securities | 3,326 | 2,750 | 2,408 | 2,520 | 2,486 | 34 | 2,752 | 2,647 | 4 | ||||||||||||||||||||||||||||||||||
Earning assets | 16,394 | 15,715 | 12,958 | 11,798 | 11,832 | 39 | 14,226 | 11,609 | 23 | ||||||||||||||||||||||||||||||||||
Total assets | 17,698 | 17,013 | 14,173 | 12,944 | 12,946 | 37 | 15,467 | 12,687 | 22 | ||||||||||||||||||||||||||||||||||
Deposits | 15,057 | 14,460 | 12,071 | 10,915 | 10,924 | 38 | 13,135 | 10,579 | 24 | ||||||||||||||||||||||||||||||||||
Shareholders’ equity | 1,994 | 1,948 | 1,686 | 1,653 | 1,623 | 23 | 1,821 | 1,556 | 17 | ||||||||||||||||||||||||||||||||||
Common shares - basic (thousands) | 87,258 | 87,129 | 78,920 | 79,340 | 79,659 | 10 | 83,184 | 79,700 | 4 | ||||||||||||||||||||||||||||||||||
Common shares - diluted (thousands) | 87,333 | 87,205 | 78,924 | 79,446 | 79,669 | 10 | 83,248 | 79,708 | 4 | ||||||||||||||||||||||||||||||||||
AT PERIOD END ($ in millions) | |||||||||||||||||||||||||||||||||||||||||||
Loans | $ | 11,371 | $ | 11,799 | $ | 10,133 | $ | 8,935 | $ | 8,813 | 29 | $ | 11,371 | $ | 8,813 | 29 | |||||||||||||||||||||||||||
Investment securities | 3,645 | 3,089 | 2,432 | 2,540 | 2,559 | 42 | 3,645 | 2,559 | 42 | ||||||||||||||||||||||||||||||||||
Total assets | 17,794 | 17,153 | 15,005 | 13,086 | 12,916 | 38 | 17,794 | 12,916 | 38 | ||||||||||||||||||||||||||||||||||
Deposits | 15,232 | 14,603 | 12,702 | 11,035 | 10,897 | 40 | 15,232 | 10,897 | 40 | ||||||||||||||||||||||||||||||||||
Shareholders’ equity | 2,008 | 1,967 | 1,772 | 1,641 | 1,636 | 23 | 2,008 | 1,636 | 23 | ||||||||||||||||||||||||||||||||||
Common shares outstanding (thousands) | 86,675 | 86,611 | 78,335 | 78,284 | 79,014 | 10 | 86,675 | 79,014 | 10 |
(1) Excludes merger-related and other charges. (2) Net income divided by average realized common equity, which excludes accumulated other comprehensive income (loss). (3) Excludes effect of acquisition related intangibles and associated amortization. (4) Annualized. (5) Excludes income tax expense and provision for credit losses.
UNITED COMMUNITY BANKS, INC. | |||||||||||||||||||||||||
Selected Financial Information | |||||||||||||||||||||||||
For the Years Ended |
|||||||||||||||||||||||||
(in thousands, except per share data) | 2020 | 2019 | 2018 | 2017 | 2016 | ||||||||||||||||||||
INCOME SUMMARY | |||||||||||||||||||||||||
Interest revenue | $ | 557,996 | $ | 552,706 | $ | 500,080 | $ | 389,720 | $ | 335,020 | |||||||||||||||
Interest expense | 56,237 | 83,312 | 61,330 | 33,735 | 25,236 | ||||||||||||||||||||
Net interest revenue | 501,759 | 469,394 | 438,750 | 355,985 | 309,784 | ||||||||||||||||||||
Provision for credit losses | 80,434 | 13,150 | 9,500 | 3,800 | (800 | ) | |||||||||||||||||||
Noninterest income | 156,109 | 104,713 | 92,961 | 88,260 | 93,697 | ||||||||||||||||||||
Total revenue | 577,434 | 560,957 | 522,211 | 440,445 | 404,281 | ||||||||||||||||||||
Expenses | 367,989 | 322,245 | 306,285 | 267,611 | 241,289 | ||||||||||||||||||||
Income before income tax expense | 209,445 | 238,712 | 215,926 | 172,834 | 162,992 | ||||||||||||||||||||
Income tax expense | 45,356 | 52,991 | 49,815 | 105,013 | 62,336 | ||||||||||||||||||||
Net income | 164,089 | 185,721 | 166,111 | 67,821 | 100,656 | ||||||||||||||||||||
Merger-related and other charges | 7,018 | 7,357 | 7,345 | 14,662 | 8,122 | ||||||||||||||||||||
Income tax benefit of merger-related and other charges | (1,340 | ) | (1,695 | ) | (1,494 | ) | (3,745 | ) | (3,074 | ) | |||||||||||||||
Impact of remeasurement of deferred tax asset resulting from 2017 Tax Cuts and Jobs Act | — | — | — | 38,199 | — | ||||||||||||||||||||
Impairment of deferred tax asset on cancelled non-qualified stock options | — | — | — | — | 976 | ||||||||||||||||||||
Release of disproportionate tax effects lodged in OCI | — | — | — | 3,400 | — | ||||||||||||||||||||
Net income - operating (1) | $ | 169,767 | $ | 191,383 | $ | 171,962 | $ | 120,337 | $ | 106,680 | |||||||||||||||
Pre-tax pre-provision income (4) | $ | 289,879 | $ | 251,862 | $ | 225,426 | $ | 176,634 | $ | 162,192 | |||||||||||||||
PERFORMANCE MEASURES | |||||||||||||||||||||||||
Per common share: | |||||||||||||||||||||||||
Diluted net income - GAAP | $ | 1.91 | $ | 2.31 | $ | 2.07 | $ | 0.92 | $ | 1.40 | |||||||||||||||
Diluted net income - operating (1) | 1.98 | 2.38 | 2.14 | 1.63 | 1.48 | ||||||||||||||||||||
Common stock cash dividends declared | 0.72 | 0.68 | 0.58 | 0.38 | 0.30 | ||||||||||||||||||||
Book value | 21.90 | 20.53 | 18.24 | 16.67 | 15.06 | ||||||||||||||||||||
Tangible book value (3) | 17.56 | 16.28 | 14.24 | 13.65 | 12.95 | ||||||||||||||||||||
Key performance ratios: | |||||||||||||||||||||||||
Return on common equity - GAAP (2) | 9.25 | % | 11.89 | % | 11.60 | % | 5.67 | % | 9.41 | % | |||||||||||||||
Return on common equity - operating (1)(2) | 9.58 | 12.25 | 12.01 | 10.07 | 9.98 | ||||||||||||||||||||
Return on tangible common equity - operating (1)(2)(3) | 12.24 | 15.81 | 15.69 | 12.02 | 11.86 | ||||||||||||||||||||
Return on assets - GAAP | 1.04 | 1.46 | 1.35 | 0.62 | 1.00 | ||||||||||||||||||||
Return on assets - operating (1) | 1.07 | 1.51 | 1.40 | 1.09 | 1.06 | ||||||||||||||||||||
Return on assets -pre-tax pre-provision (4) | 1.85 | 1.99 | 1.84 | 1.60 | 1.61 | ||||||||||||||||||||
Return on assets -pre-tax pre-provision, excluding merger related and other charges (1)(5) | 1.90 | 2.04 | 1.89 | 1.74 | 1.69 | ||||||||||||||||||||
Net interest margin (fully taxable equivalent) | 3.55 | 4.07 | 3.91 | 3.52 | 3.36 | ||||||||||||||||||||
Efficiency ratio - GAAP | 55.71 | 55.77 | 57.31 | 59.95 | 59.80 | ||||||||||||||||||||
Efficiency ratio - operating (1) | 54.64 | 54.50 | 55.94 | 56.67 | 57.78 | ||||||||||||||||||||
Equity to total assets | 11.29 | 12.66 | 11.59 | 10.94 | 10.05 | ||||||||||||||||||||
Tangible common equity to tangible assets (3) | 8.81 | 10.32 | 9.29 | 9.14 | 8.77 | ||||||||||||||||||||
ASSET QUALITY | |||||||||||||||||||||||||
Nonperforming loans | $ | 61,599 | $ | 35,341 | $ | 23,778 | $ | 23,658 | $ | 21,539 | |||||||||||||||
Foreclosed properties | 647 | 476 | 1,305 | 3,234 | 7,949 | ||||||||||||||||||||
Total nonperforming assets (NPAs) | 62,246 | 35,817 | 25,083 | 26,892 | 29,488 | ||||||||||||||||||||
Allowance for credit losses – loans and leases | 137,010 | 62,089 | 61,203 | 58,914 | 61,422 | ||||||||||||||||||||
Net charge-offs | 18,316 | 12,216 | 6,113 | 5,998 | 6,766 | ||||||||||||||||||||
Allowance for credit losses – loans and leases to loans | 1.20 | % | 0.70 | % | 0.73 | % | 0.76 | % | 0.89 | % | |||||||||||||||
Net charge-offs to average loans | 0.17 | 0.14 | 0.07 | 0.08 | 0.11 | ||||||||||||||||||||
NPAs to loans and foreclosed properties | 0.55 | 0.41 | 0.30 | 0.35 | 0.43 | ||||||||||||||||||||
NPAs to total assets | 0.35 | 0.28 | 0.20 | 0.23 | 0.28 | ||||||||||||||||||||
AVERAGE BALANCES ($ in millions) | |||||||||||||||||||||||||
Loans | $ | 10,467 | $ | 8,708 | $ | 8,170 | $ | 7,150 | $ | 6,413 | |||||||||||||||
Investment securities | 2,752 | 2,647 | 2,899 | 2,847 | 2,691 | ||||||||||||||||||||
Earning assets | 14,226 | 11,609 | 11,282 | 10,162 | 9,257 | ||||||||||||||||||||
Total assets | 15,467 | 12,687 | 12,284 | 11,015 | 10,054 | ||||||||||||||||||||
Deposits | 13,135 | 10,579 | 10,000 | 8,950 | 8,177 | ||||||||||||||||||||
Shareholders’ equity | 1,821 | 1,556 | 1,380 | 1,180 | 1,059 | ||||||||||||||||||||
Common shares - basic (thousands) | 83,184 | 79,700 | 79,662 | 73,247 | 71,910 | ||||||||||||||||||||
Common shares - diluted (thousands) | 83,248 | 79,708 | 79,671 | 73,259 | 71,915 | ||||||||||||||||||||
AT PERIOD END ($ in millions) | |||||||||||||||||||||||||
Loans | $ | 11,371 | $ | 8,813 | $ | 8,383 | $ | 7,736 | $ | 6,921 | |||||||||||||||
Investment securities | 3,645 | 2,559 | 2,903 | 2,937 | 2,762 | ||||||||||||||||||||
Total assets | 17,794 | 12,916 | 12,573 | 11,915 | 10,709 | ||||||||||||||||||||
Deposits | 15,232 | 10,897 | 10,535 | 9,808 | 8,638 | ||||||||||||||||||||
Shareholders’ equity | 2,008 | 1,636 | 1,458 | 1,303 | 1,076 | ||||||||||||||||||||
Common shares outstanding (thousands) | 86,675 | 79,014 | 79,234 | 77,580 | 70,899 |
(1) Excludes merger-related and other charges which includes amortization of certain executive change of control benefits, 2019 executive retirement charges and termination of pension plan, the 2017 impact of remeasurement of United’s deferred tax assets following the passage of tax reform legislation, a 2017 release of disproportionate tax effects lodged in OCI, and a 2016 deferred tax asset impairment charge related to cancelled non-qualified stock options. (2) Net income less preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). (3) Excludes effect of acquisition related intangibles and associated amortization. (4) Excludes income tax expense and provision for credit losses.
UNITED COMMUNITY BANKS, INC. | |||||||||||||||||||||||||
Non-GAAP Performance Measures Reconciliation | |||||||||||||||||||||||||
Selected Financial Information- Quarterly | 2020 | 2019 | |||||||||||||||||||||||
(in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | ||||||||||||||||||||
Expense reconciliation | |||||||||||||||||||||||||
Expenses (GAAP) | $ | 106,490 | $ | 95,981 | $ | 83,980 | $ | 81,538 | $ | 81,424 | |||||||||||||||
Merger-related and other charges | (2,452 | ) | (3,361 | ) | (397 | ) | (808 | ) | 74 | ||||||||||||||||
Expenses - operating | $ | 104,038 | $ | 92,620 | $ | 83,583 | $ | 80,730 | $ | 81,498 | |||||||||||||||
Net income to operating income reconciliation | |||||||||||||||||||||||||
Net income (GAAP) | $ | 59,502 | $ | 47,607 | $ | 25,096 | $ | 31,884 | $ | 49,012 | |||||||||||||||
Merger-related and other charges | 2,452 | 3,361 | 397 | 808 | (74 | ) | |||||||||||||||||||
Income tax benefit of merger-related and other charges | (552 | ) | (519 | ) | (87 | ) | (182 | ) | 17 | ||||||||||||||||
Net income - operating | $ | 61,402 | $ | 50,449 | $ | 25,406 | $ | 32,510 | $ | 48,955 | |||||||||||||||
Net income to pre-tax pre-provision income reconciliation | |||||||||||||||||||||||||
Net income (GAAP) | 59,502 | 47,607 | 25,096 | 31,884 | 49,012 | ||||||||||||||||||||
Income tax expense | 17,871 | 11,755 | 6,923 | 8,807 | 12,885 | ||||||||||||||||||||
Provision for credit losses | 2,907 | 21,793 | 33,543 | 22,191 | 3,500 | ||||||||||||||||||||
Pre-tax pre-provision income | $ | 80,280 | $ | 81,155 | $ | 65,562 | $ | 62,882 | $ | 65,397 | |||||||||||||||
Diluted income per common share reconciliation | |||||||||||||||||||||||||
Diluted income per common share (GAAP) | $ | 0.66 | $ | 0.52 | $ | 0.32 | $ | 0.40 | $ | 0.61 | |||||||||||||||
Merger-related and other charges | 0.02 | 0.03 | — | 0.01 | — | ||||||||||||||||||||
Diluted income per common share - operating | $ | 0.68 | $ | 0.55 | $ | 0.32 | $ | 0.41 | $ | 0.61 | |||||||||||||||
Book value per common share reconciliation | |||||||||||||||||||||||||
Book value per common share (GAAP) | $ | 21.90 | $ | 21.45 | $ | 21.22 | $ | 20.80 | $ | 20.53 | |||||||||||||||
Effect of goodwill and other intangibles | (4.34 | ) | (4.36 | ) | (4.27 | ) | (4.28 | ) | (4.25 | ) | |||||||||||||||
Tangible book value per common share | $ | 17.56 | $ | 17.09 | $ | 16.95 | $ | 16.52 | $ | 16.28 | |||||||||||||||
Return on tangible common equity reconciliation | |||||||||||||||||||||||||
Return on common equity (GAAP) | 12.36 | % | 10.06 | % | 6.17 | % | 7.85 | % | 12.07 | % | |||||||||||||||
Merger-related and other charges | 0.41 | 0.63 | 0.08 | 0.16 | (0.01 | ) | |||||||||||||||||||
Return on common equity - operating | 12.77 | 10.69 | 6.25 | 8.01 | 12.06 | ||||||||||||||||||||
Effect of goodwill and other intangibles | 3.46 | 2.83 | 1.84 | 2.56 | 3.43 | ||||||||||||||||||||
Return on tangible common equity - operating | 16.23 | % | 13.52 | % | 8.09 | % | 10.57 | % | 15.49 | % | |||||||||||||||
Return on assets reconciliation | |||||||||||||||||||||||||
Return on assets (GAAP) | 1.30 | % | 1.07 | % | 0.71 | % | 0.99 | % | 1.50 | % | |||||||||||||||
Merger-related and other charges | 0.04 | 0.07 | 0.01 | 0.02 | — | ||||||||||||||||||||
Return on assets - operating | 1.34 | % | 1.14 | % | 0.72 | % | 1.01 | % | 1.50 | % | |||||||||||||||
Return on assets to return on assets- pre-tax pre-provision reconciliation | |||||||||||||||||||||||||
Return on assets (GAAP) | 1.30 | % | 1.07 | % | 0.71 | % | 0.99 | % | 1.50 | % | |||||||||||||||
Income tax expense | 0.40 | 0.28 | 0.20 | 0.27 | 0.39 | ||||||||||||||||||||
Provision for credit losses | 0.07 | 0.51 | 0.95 | 0.69 | 0.11 | ||||||||||||||||||||
Return on assets - pre-tax pre-provision | 1.77 | 1.86 | 1.86 | 1.95 | 2.00 | ||||||||||||||||||||
Merger-related and other charges | 0.05 | 0.07 | 0.01 | 0.03 | — | ||||||||||||||||||||
Return on assets - pre-tax pre-provision, excluding merger-related and other charges | 1.82 | % | 1.93 | % | 1.87 | % | 1.98 | % | 2.00 | % | |||||||||||||||
Efficiency ratio reconciliation | |||||||||||||||||||||||||
Efficiency ratio (GAAP) | 56.73 | % | 54.14 | % | 55.86 | % | 56.15 | % | 54.87 | % | |||||||||||||||
Merger-related and other charges | (1.31 | ) | (1.90 | ) | (0.27 | ) | (0.56 | ) | 0.05 | ||||||||||||||||
Efficiency ratio - operating | 55.42 | % | 52.24 | % | 55.59 | % | 55.59 | % | 54.92 | % | |||||||||||||||
Tangible common equity to tangible assets reconciliation | |||||||||||||||||||||||||
Equity to total assets (GAAP) | 11.29 | % | 11.47 | % | 11.81 | % | 12.54 | % | 12.66 | % | |||||||||||||||
Effect of goodwill and other intangibles | (1.94 | ) | (2.02 | ) | (2.05 | ) | (2.32 | ) | (2.34 | ) | |||||||||||||||
Effect of preferred equity | (0.54 | ) | (0.56 | ) | (0.64 | ) | — | — | |||||||||||||||||
Tangible common equity to tangible assets | 8.81 | % | 8.89 | % | 9.12 | % | 10.22 | % | 10.32 | % |
UNITED COMMUNITY BANKS, INC. | |||||||||||||||||||||||||
Non-GAAP Performance Measures Reconciliation | |||||||||||||||||||||||||
Selected Financial Information- Annual | For the Twelve Months Ended |
||||||||||||||||||||||||
(in thousands, except per share data) | 2020 | 2019 | 2018 | 2017 | 2016 | ||||||||||||||||||||
Expense reconciliation | |||||||||||||||||||||||||
Expenses (GAAP) | $ | 367,989 | $ | 322,245 | $ | 306,285 | $ | 267,611 | $ | 241,289 | |||||||||||||||
Merger-related and other charges | (7,018 | ) | (7,357 | ) | (7,345 | ) | (14,662 | ) | (8,122 | ) | |||||||||||||||
Expenses - operating | $ | 360,971 | $ | 314,888 | $ | 298,940 | $ | 252,949 | $ | 233,167 | |||||||||||||||
Net income reconciliation | |||||||||||||||||||||||||
Net income (GAAP) | $ | 164,089 | $ | 185,721 | $ | 166,111 | $ | 67,821 | $ | 100,656 | |||||||||||||||
Merger-related and other charges | 7,018 | 7,357 | 7,345 | 14,662 | 8,122 | ||||||||||||||||||||
Income tax benefit of merger-related and other charges | (1,340 | ) | (1,695 | ) | (1,494 | ) | (3,745 | ) | (3,074 | ) | |||||||||||||||
Impact of tax reform on remeasurement of deferred tax asset | — | — | — | 38,199 | — | ||||||||||||||||||||
Impairment of deferred tax asset on canceled non-qualified stock options | — | — | — | — | 976 | ||||||||||||||||||||
Release of disproportionate tax effects lodged in OCI | — | — | — | 3,400 | — | ||||||||||||||||||||
Net income - operating | $ | 169,767 | $ | 191,383 | $ | 171,962 | $ | 120,337 | $ | 106,680 | |||||||||||||||
Net income to pre-tax pre-provision income reconciliation | |||||||||||||||||||||||||
Net income (GAAP) | $ | 164,089 | $ | 185,721 | $ | 166,111 | $ | 67,821 | $ | 100,656 | |||||||||||||||
Income tax expense | 45,356 | 52,991 | 49,815 | 105,013 | 62,336 | ||||||||||||||||||||
Provision for credit losses | 80,434 | 13,150 | 9,500 | 3,800 | (800 | ) | |||||||||||||||||||
Pre-tax pre-provision income | $ | 289,879 | $ | 251,862 | $ | 225,426 | $ | 176,634 | $ | 162,192 | |||||||||||||||
Diluted income per common share reconciliation | |||||||||||||||||||||||||
Diluted income per common share (GAAP) | $ | 1.91 | $ | 2.31 | $ | 2.07 | $ | 0.92 | $ | 1.40 | |||||||||||||||
Merger-related and other charges | 0.07 | 0.07 | 0.07 | 0.14 | 0.07 | ||||||||||||||||||||
Impact of tax reform on remeasurement of deferred tax asset | — | — | — | 0.52 | — | ||||||||||||||||||||
Impairment of deferred tax asset on canceled non-qualified stock options | — | — | — | — | 0.01 | ||||||||||||||||||||
Release of disproportionate tax effects lodged in OCI | — | — | — | 0.05 | — | ||||||||||||||||||||
Diluted income per common share - operating | $ | 1.98 | $ | 2.38 | $ | 2.14 | $ | 1.63 | $ | 1.48 | |||||||||||||||
Book value per common share reconciliation | |||||||||||||||||||||||||
Book value per common share (GAAP) | $ | 21.90 | $ | 20.53 | $ | 18.24 | $ | 16.67 | $ | 15.06 | |||||||||||||||
Effect of goodwill and other intangibles | (4.34 | ) | (4.25 | ) | (4.00 | ) | (3.02 | ) | (2.11 | ) | |||||||||||||||
Tangible book value per common share | $ | 17.56 | $ | 16.28 | $ | 14.24 | $ | 13.65 | $ | 12.95 | |||||||||||||||
Return on tangible common equity reconciliation | |||||||||||||||||||||||||
Return on common equity (GAAP) | 9.25 | % | 11.89 | % | 11.60 | % | 5.67 | % | 9.41 | % | |||||||||||||||
Merger-related and other charges | 0.33 | 0.36 | 0.41 | 0.92 | 0.48 | ||||||||||||||||||||
Impact of tax reform on remeasurement of deferred tax asset | — | — | — | 3.20 | — | ||||||||||||||||||||
Impairment of deferred tax asset on canceled non-qualified stock options | — | — | — | — | 0.09 | ||||||||||||||||||||
Release of disproportionate tax effects lodged in OCI | — | — | — | 0.28 | — | ||||||||||||||||||||
Return on common equity - operating | 9.58 | 12.25 | 12.01 | 10.07 | 9.98 | ||||||||||||||||||||
Effect of goodwill and other intangibles | 2.66 | 3.56 | 3.68 | 1.95 | 1.88 | ||||||||||||||||||||
Return on tangible common equity - operating | 12.24 | % | 15.81 | % | 15.69 | % | 12.02 | % | 11.86 | % | |||||||||||||||
Return on assets reconciliation | |||||||||||||||||||||||||
Return on assets (GAAP) | 1.04 | % | 1.46 | % | 1.35 | % | 0.62 | % | 1.00 | % | |||||||||||||||
Merger-related and other charges | 0.03 | 0.05 | 0.05 | 0.09 | 0.05 | ||||||||||||||||||||
Impact of tax reform on remeasurement of deferred tax asset | — | — | — | 0.35 | — | ||||||||||||||||||||
Impairment of deferred tax asset on canceled non-qualified stock options | — | — | — | — | 0.01 | ||||||||||||||||||||
Release of disproportionate tax effects lodged in OCI | — | — | — | 0.03 | — | ||||||||||||||||||||
Return on assets - operating | 1.07 | % | 1.51 | % | 1.40 | % | 1.09 | % | 1.06 | % | |||||||||||||||
Return on assets to return on assets - pre-tax pre-provision reconciliation | |||||||||||||||||||||||||
Return on assets (GAAP) | 1.04 | % | 1.46 | % | 1.35 | % | 0.62 | % | 1.00 | % | |||||||||||||||
Income tax expense | 0.29 | 0.43 | 0.41 | 0.95 | 0.62 | ||||||||||||||||||||
Provision for credit losses | 0.52 | 0.10 | 0.08 | 0.03 | (0.01 | ) | |||||||||||||||||||
Return on assets - pre-tax pre-provision | 1.85 | 1.99 | 1.84 | 1.60 | 1.61 | ||||||||||||||||||||
Merger-related and other charges | 0.05 | 0.05 | 0.05 | 0.14 | 0.08 | ||||||||||||||||||||
Return on assets - pre-tax pre-provision | 1.90 | % | 2.04 | % | 1.89 | % | 1.74 | % | 1.69 | % | |||||||||||||||
Efficiency ratio reconciliation | |||||||||||||||||||||||||
Efficiency ratio (GAAP) | 55.71 | % | 55.77 | % | 57.31 | % | 59.95 | % | 59.80 | % | |||||||||||||||
Merger-related and other charges | (1.07 | ) | (1.27 | ) | (1.37 | ) | (3.28 | ) | (2.02 | ) | |||||||||||||||
Efficiency ratio - operating | 54.64 | % | 54.50 | % | 55.94 | % | 56.67 | % | 57.78 | % | |||||||||||||||
Tangible common equity to tangible assets reconciliation | |||||||||||||||||||||||||
Equity to assets (GAAP) | 11.29 | % | 12.66 | % | 11.59 | % | 10.94 | % | 10.05 | % | |||||||||||||||
Effect of goodwill and other intangibles | (1.94 | ) | (2.34 | ) | (2.30 | ) | (1.80 | ) | (1.28 | ) | |||||||||||||||
Effect of preferred equity | (0.54 | ) | — | — | — | — | |||||||||||||||||||
Tangible common equity to assets | 8.81 | % | 10.32 | % | 9.29 | % | 9.14 | % | 8.77 | % |
UNITED COMMUNITY BANKS, INC. | |||||||||||||||||||||||||||||
Financial Highlights | |||||||||||||||||||||||||||||
Loan Portfolio Composition at Period-End | |||||||||||||||||||||||||||||
2020 | 2019 | Linked | Year over | ||||||||||||||||||||||||||
(in millions) | Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
Fourth Quarter |
Quarter Change |
Year Change |
||||||||||||||||||||||
LOANS BY CATEGORY | |||||||||||||||||||||||||||||
Owner occupied commercial RE | $ | 2,090 | $ | 2,009 | $ | 1,759 | $ | 1,703 | $ | 1,720 | $ | 81 | $ | 370 | |||||||||||||||
Income producing commercial RE | 2,541 | 2,493 | 2,178 | 2,065 | 2,008 | 48 | 533 | ||||||||||||||||||||||
Commercial & industrial | 1,853 | 1,788 | 1,219 | 1,310 | 1,221 | 65 | 632 | ||||||||||||||||||||||
Paycheck protection program | 646 | 1,317 | 1,095 | — | — | (671 | ) | 646 | |||||||||||||||||||||
Commercial construction | 967 | 987 | 946 | 959 | 976 | (20 | ) | (9 | ) | ||||||||||||||||||||
Equipment financing | 864 | 823 | 779 | 761 | 745 | 41 | 119 | ||||||||||||||||||||||
Total commercial | 8,961 | 9,417 | 7,976 | 6,798 | 6,670 | (456 | ) | 2,291 | |||||||||||||||||||||
Residential mortgage | 1,285 | 1,270 | 1,152 | 1,128 | 1,118 | 15 | 167 | ||||||||||||||||||||||
Home equity lines of credit | 697 | 707 | 654 | 668 | 661 | (10 | ) | 36 | |||||||||||||||||||||
Residential construction | 281 | 257 | 230 | 216 | 236 | 24 | 45 | ||||||||||||||||||||||
Consumer | 147 | 148 | 121 | 125 | 128 | (1 | ) | 19 | |||||||||||||||||||||
Total loans | $ | 11,371 | $ | 11,799 | $ | 10,133 | $ | 8,935 | $ | 8,813 | $ | (428 | ) | $ | 2,558 | ||||||||||||||
LOANS BY MARKET | |||||||||||||||||||||||||||||
$ | 955 | $ | 945 | $ | 951 | $ | 958 | $ | 967 | $ | 10 | $ | (12 | ) | |||||||||||||||
1,889 | 1,853 | 1,852 | 1,820 | 1,762 | 36 | 127 | |||||||||||||||||||||||
1,281 | 1,246 | 1,171 | 1,124 | 1,156 | 35 | 125 | |||||||||||||||||||||||
Coastal |
617 | 614 | 618 | 604 | 631 | 3 | (14 | ) | |||||||||||||||||||||
224 | 229 | 233 | 235 | 246 | (5 | ) | (22 | ) | |||||||||||||||||||||
415 | 420 | 433 | 425 | 421 | (5 | ) | (6 | ) | |||||||||||||||||||||
1,947 | 1,870 | 1,778 | 1,774 | 1,708 | 77 | 239 | |||||||||||||||||||||||
1,435 | 1,453 | — | — | — | (18 | ) | 1,435 | ||||||||||||||||||||||
Commercial Banking Solutions | 2,608 | 3,169 | 3,097 | 1,995 | 1,922 | (561 | ) | 686 | |||||||||||||||||||||
Total loans | $ | 11,371 | $ | 11,799 | $ | 10,133 | $ | 8,935 | $ | 8,813 | $ | (428 | ) | $ | 2,558 | ||||||||||||||
UNITED COMMUNITY BANKS, INC. | |||||||||||||||||||
Financial Highlights | |||||||||||||||||||
Loan Portfolio Composition at Year-End | |||||||||||||||||||
(in millions) | 2020 | 2019 | 2018 | 2017 | 2016 | ||||||||||||||
LOANS BY CATEGORY | |||||||||||||||||||
Owner occupied commercial RE | $ | 2,090 | $ | 1,720 | $ | 1,648 | $ | 1,924 | $ | 1,650 | |||||||||
Income producing commercial RE | 2,541 | 2,008 | 1,812 | 1,595 | 1,282 | ||||||||||||||
Commercial & industrial | 1,853 | 1,221 | 1,278 | 1,131 | 1,070 | ||||||||||||||
Paycheck protection program | 646 | — | — | — | — | ||||||||||||||
Commercial construction | 967 | 976 | 796 | 712 | 634 | ||||||||||||||
Equipment financing | 864 | 745 | 565 | — | — | ||||||||||||||
Total commercial | 8,961 | 6,670 | 6,099 | 5,362 | 4,636 | ||||||||||||||
Residential mortgage | 1,285 | 1,118 | 1,049 | 974 | 857 | ||||||||||||||
Home equity lines of credit | 697 | 661 | 694 | 731 | 655 | ||||||||||||||
Residential construction | 281 | 236 | 211 | 183 | 190 | ||||||||||||||
Consumer | 146 | 128 | 330 | 486 | 583 | ||||||||||||||
Total loans | $ | 11,371 | $ | 8,813 | $ | 8,383 | $ | 7,736 | $ | 6,921 | |||||||||
LOANS BY MARKET | |||||||||||||||||||
$ | 955 | $ | 967 | $ | 981 | $ | 1,019 | $ | 1,097 | ||||||||||
1,889 | 1,762 | 1,507 | 1,510 | 1,399 | |||||||||||||||
1,281 | 1,156 | 1,072 | 1,049 | 545 | |||||||||||||||
Coastal |
617 | 631 | 588 | 630 | 581 | ||||||||||||||
224 | 246 | 247 | 248 | 248 | |||||||||||||||
415 | 421 | 477 | 475 | 504 | |||||||||||||||
1,947 | 1,708 | 1,645 | 1,486 | 1,233 | |||||||||||||||
1,435 | — | — | — | — | |||||||||||||||
Commercial Banking Solutions | 2,608 | 1,922 | 1,658 | 961 | 855 | ||||||||||||||
Indirect auto | — | — | 208 | 358 | 459 | ||||||||||||||
Total loans | $ | 11,371 | $ | 8,813 | $ | 8,383 | $ | 7,736 | $ | 6,921 | |||||||||
UNITED COMMUNITY BANKS, INC. | ||||||||||||
Financial Highlights | ||||||||||||
Credit Quality | ||||||||||||
2020 | ||||||||||||
(in thousands) | Fourth Quarter |
Third Quarter |
Second Quarter |
|||||||||
NONACCRUAL LOANS | ||||||||||||
Owner occupied RE | $ | 8,582 | $ | 11,075 | $ | 10,710 | ||||||
Income producing RE | 15,149 | 12,230 | 11,274 | |||||||||
Commercial & industrial | 16,634 | 3,534 | 3,432 | |||||||||
Commercial construction | 1,745 | 1,863 | 2,290 | |||||||||
Equipment financing | 3,405 | 3,137 | 3,119 | |||||||||
Total commercial | 45,515 | 31,839 | 30,825 | |||||||||
Residential mortgage | 12,858 | 13,864 | 13,185 | |||||||||
Home equity lines of credit | 2,487 | 2,642 | 3,138 | |||||||||
Residential construction | 514 | 479 | 500 | |||||||||
Consumer | 225 | 260 | 373 | |||||||||
Total | $ | 61,599 | $ | 49,084 | $ | 48,021 | ||||||
2020 | |||||||||||||||||||||||||||
Fourth Quarter | Third Quarter | Second Quarter | |||||||||||||||||||||||||
(in thousands) | Net Charge- Offs |
Net Charge- Offs to Average Loans (1) |
Net Charge- Offs |
Net Charge- Offs to Average Loans (1) |
Net Charge- Offs |
Net Charge- Offs to Average Loans (1) |
|||||||||||||||||||||
NET CHARGE-OFFS BY CATEGORY | |||||||||||||||||||||||||||
Owner occupied RE | $ | (277 | ) | (0.05 | ) | % | $ | (725 | ) | (0.14 | ) | % | $ | (466 | ) | (0.11 | ) | % | |||||||||
Income producing RE | (1,718 | ) | (0.27 | ) | 1,785 | 0.29 | 4,548 | 0.86 | |||||||||||||||||||
Commercial & industrial | 2,294 | 0.33 | (105 | ) | (0.01 | ) | (37 | ) | (0.01 | ) | |||||||||||||||||
Commercial construction | (129 | ) | (0.05 | ) | (171 | ) | (0.07 | ) | 122 | 0.05 | |||||||||||||||||
Equipment financing | 1,595 | 0.75 | 1,993 | 0.93 | 1,665 | 0.87 | |||||||||||||||||||||
Total commercial | 1,765 | 0.08 | 2,777 | 0.12 | 5,832 | 0.31 | |||||||||||||||||||||
Residential mortgage | (25 | ) | (0.01 | ) | (35 | ) | (0.01 | ) | (6 | ) | — | ||||||||||||||||
Home equity lines of credit | (151 | ) | (0.09 | ) | (125 | ) | (0.07 | ) | (98 | ) | (0.06 | ) | |||||||||||||||
Residential construction | (47 | ) | (0.07 | ) | — | — | (5 | ) | (0.01 | ) | |||||||||||||||||
Consumer | (27 | ) | (0.07 | ) | (79 | ) | (0.22 | ) | 426 | 1.39 | |||||||||||||||||
Total | $ | 1,515 | 0.05 | $ | 2,538 | 0.09 | $ | 6,149 | 0.25 | ||||||||||||||||||
(1) Annualized. | |||||||||||||||||||||||||||
UNITED COMMUNITY BANKS, INC. |
Consolidated Balance Sheets (Unaudited) |
(in thousands, except share and per share data) | 2020 |
2019 |
||||||
ASSETS | ||||||||
Cash and due from banks | $ | 148,896 | $ | 125,844 | ||||
Interest-bearing deposits in banks | 1,459,723 | 389,362 | ||||||
Cash and cash equivalents | 1,608,619 | 515,206 | ||||||
Debt securities available-for-sale | 3,224,721 | 2,274,581 | ||||||
Debt securities held-to-maturity (fair value |
420,361 | 283,533 | ||||||
Loans held for sale at fair value | 105,433 | 58,484 | ||||||
Loans and leases held for investment | 11,370,815 | 8,812,553 | ||||||
Less allowance for credit losses - loans and leases | (137,010 | ) | (62,089 | ) | ||||
Loans and leases, net | 11,233,805 | 8,750,464 | ||||||
Premises and equipment, net | 218,489 | 215,976 | ||||||
Bank owned life insurance | 201,969 | 202,664 | ||||||
Accrued interest receivable | 47,672 | 32,660 | ||||||
Net deferred tax asset | 38,411 | 34,059 | ||||||
Derivative financial instruments | 86,666 | 35,007 | ||||||
381,823 | 342,247 | |||||||
Other assets | 226,405 | 171,135 | ||||||
Total assets | $ | 17,794,374 | $ | 12,916,016 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Noninterest-bearing demand | $ | 5,390,291 | $ | 3,477,979 | ||||
NOW and interest-bearing demand | 3,346,490 | 2,461,895 | ||||||
Money market | 3,550,335 | 2,230,628 | ||||||
Savings | 950,854 | 706,467 | ||||||
Time | 1,704,290 | 1,859,574 | ||||||
Brokered | 290,098 | 160,701 | ||||||
Total deposits | 15,232,358 | 10,897,244 | ||||||
Long-term debt | 326,956 | 212,664 | ||||||
Derivative financial instruments | 29,003 | 15,516 | ||||||
Accrued expenses and other liabilities | 198,527 | 154,900 | ||||||
Total liabilities | 15,786,844 | 11,280,324 | ||||||
Shareholders' equity: | ||||||||
Preferred stock, preference; 4,000 and no shares issued and outstanding, respectively |
96,422 | — | ||||||
Common stock, 86,675,279 and 79,013,729 shares issued and outstanding, respectively |
86,675 | 79,014 | ||||||
Common stock issuable; 600,834 and 664,640 shares, respectively | 10,855 | 11,491 | ||||||
Capital surplus | 1,638,999 | 1,496,641 | ||||||
Retained earnings | 136,869 | 40,152 | ||||||
Accumulated other comprehensive income | 37,710 | 8,394 | ||||||
Total shareholders’ equity | 2,007,530 | 1,635,692 | ||||||
Total liabilities and shareholders’ equity | $ | 17,794,374 | $ | 12,916,016 | ||||
UNITED COMMUNITY BANKS, INC. |
Consolidated Statements of Income (Unaudited) |
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
(in thousands, except per share data) | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Interest revenue: | ||||||||||||||||
Loans, including fees | $ | 141,351 | $ | 118,464 | $ | 494,212 | $ | 476,039 | ||||||||
Investment securities, including tax exempt of |
14,507 | 16,846 | 62,074 | 74,484 | ||||||||||||
Deposits in banks and short-term investments | 213 | 1,109 | 1,710 | 2,183 | ||||||||||||
Total interest revenue | 156,071 | 136,419 | 557,996 | 552,706 | ||||||||||||
Interest expense: | ||||||||||||||||
Deposits: | ||||||||||||||||
NOW and interest-bearing demand | 1,495 | 3,382 | 7,735 | 13,665 | ||||||||||||
Money market | 2,196 | 4,883 | 13,165 | 18,983 | ||||||||||||
Savings | 48 | 34 | 169 | 149 | ||||||||||||
Time | 2,689 | 8,372 | 20,703 | 34,059 | ||||||||||||
Deposits | 6,428 | 16,671 | 41,772 | 66,856 | ||||||||||||
Short-term borrowings | — | — | 3 | 838 | ||||||||||||
— | 2 | 28 | 2,697 | |||||||||||||
Long-term debt | 4,248 | 3,108 | 14,434 | 12,921 | ||||||||||||
Total interest expense | 10,676 | 19,781 | 56,237 | 83,312 | ||||||||||||
Net interest revenue | 145,395 | 116,638 | 501,759 | 469,394 | ||||||||||||
Provision for credit losses | 2,907 | 3,500 | 80,434 | 13,150 | ||||||||||||
Net interest revenue after provision for credit losses | 142,488 | 113,138 | 421,325 | 456,244 | ||||||||||||
Noninterest income: | ||||||||||||||||
Service charges and fees | 8,508 | 9,368 | 32,401 | 36,797 | ||||||||||||
Mortgage loan gains and related fees | 18,974 | 9,395 | 76,087 | 27,145 | ||||||||||||
Brokerage fees and wealth management fees | 3,221 | 1,526 | 9,240 | 6,150 | ||||||||||||
Gains from other loan sales, net | 1,531 | 2,455 | 5,420 | 6,867 | ||||||||||||
Securities gains (losses), net | 2 | (903 | ) | 748 | (1,021 | ) | ||||||||||
Other | 9,139 | 8,342 | 32,213 | 28,775 | ||||||||||||
Total noninterest income | 41,375 | 30,183 | 156,109 | 104,713 | ||||||||||||
Total revenue | 183,863 | 143,321 | 577,434 | 560,957 | ||||||||||||
Noninterest expenses: | ||||||||||||||||
Salaries and employee benefits | 61,824 | 50,279 | 224,060 | 196,440 | ||||||||||||
Occupancy | 7,082 | 5,926 | 25,791 | 23,350 | ||||||||||||
Communications and equipment | 7,687 | 6,380 | 27,149 | 24,613 | ||||||||||||
1,594 | 1,330 | 5,982 | 4,901 | |||||||||||||
Professional fees | 4,029 | 5,098 | 18,032 | 17,028 | ||||||||||||
Lending and loan servicing expense | 2,468 | 1,907 | 10,993 | 9,416 | ||||||||||||
Outside services - electronic banking | 1,997 | 1,919 | 7,513 | 7,020 | ||||||||||||
Postage, printing and supplies | 1,793 | 1,637 | 6,779 | 6,370 | ||||||||||||
Advertising and public relations | 9,891 | 1,914 | 15,203 | 6,170 | ||||||||||||
Amortization of intangibles | 1,042 | 1,093 | 4,168 | 4,938 | ||||||||||||
Merger-related and other charges | 2,452 | (74 | ) | 7,018 | 6,907 | |||||||||||
Other | 4,631 | 4,015 | 15,301 | 15,092 | ||||||||||||
Total noninterest expenses | 106,490 | 81,424 | 367,989 | 322,245 | ||||||||||||
Net income before income taxes | 77,373 | 61,897 | 209,445 | 238,712 | ||||||||||||
Income tax expense | 17,871 | 12,885 | 45,356 | 52,991 | ||||||||||||
Net income | $ | 59,502 | $ | 49,012 | $ | 164,089 | $ | 185,721 | ||||||||
Preferred stock dividends | 1,719 | — | 3,533 | — | ||||||||||||
Undistributed earnings allocated to unvested shares | 532 | 395 | 1,287 | 1,375 | ||||||||||||
Net income available to common shareholders | $ | 57,251 | $ | 48,617 | $ | 159,269 | $ | 184,346 | ||||||||
Net income per common share: | ||||||||||||||||
Basic | $ | 0.66 | $ | 0.61 | $ | 1.91 | $ | 2.31 | ||||||||
Diluted | 0.66 | 0.61 | 1.91 | 2.31 | ||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 87,258 | 79,659 | 83,184 | 79,700 | ||||||||||||
Diluted | 87,333 | 79,669 | 83,248 | 79,708 |
Average Consolidated Balance Sheets and Net Interest Analysis |
For the Three Months Ended |
2020 | 2019 | ||||||||||||||||||||||
(dollars in thousands, fully taxable equivalent (FTE)) | Average Balance |
Interest | Average Rate |
Average Balance |
Interest | Average Rate |
|||||||||||||||||
Assets: | |||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||
Loans, net of unearned income (FTE) (1)(2) | $ | 11,595,484 | $ | 140,687 | 4.83 | % | $ | 8,890,272 | $ | 118,262 | 5.28 | % | |||||||||||
Taxable securities (3) | 3,039,275 | 12,452 | 1.64 | 2,306,065 | 15,691 | 2.72 | |||||||||||||||||
Tax-exempt securities (FTE) (1)(3) | 286,490 | 2,759 | 3.85 | 179,744 | 1,551 | 3.45 | |||||||||||||||||
Federal funds sold and other interest-earning assets | 1,472,668 | 1,132 | 0.31 | 456,055 | 1,586 | 1.39 | |||||||||||||||||
Total interest-earning assets (FTE) | 16,393,917 | 157,030 | 3.81 | 11,832,136 | 137,090 | 4.60 | |||||||||||||||||
Noninterest-earning assets: | |||||||||||||||||||||||
Allowance for loan losses | (138,313 | ) | (63,601 | ) | |||||||||||||||||||
Cash and due from banks | 143,694 | 120,936 | |||||||||||||||||||||
Premises and equipment | 218,349 | 219,487 | |||||||||||||||||||||
Other assets (3) | 1,080,180 | 836,586 | |||||||||||||||||||||
Total assets | $ | 17,697,827 | $ | 12,945,544 | |||||||||||||||||||
Liabilities and Shareholders’ Equity: | |||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||
NOW and interest-bearing demand | $ | 3,281,984 | 1,495 | 0.18 | $ | 2,398,396 | 3,382 | 0.56 | |||||||||||||||
Money market | 3,698,734 | 2,196 | 0.24 | 2,321,352 | 4,883 | 0.83 | |||||||||||||||||
Savings | 918,623 | 48 | 0.02 | 704,454 | 34 | 0.02 | |||||||||||||||||
Time | 1,748,099 | 2,711 | 0.62 | 1,880,174 | 7,975 | 1.68 | |||||||||||||||||
Brokered time deposits | 83,750 | (22 | ) | (0.10 | ) | 85,781 | 397 | 1.84 | |||||||||||||||
Total interest-bearing deposits | 9,731,190 | 6,428 | 0.26 | 7,390,157 | 16,671 | 0.89 | |||||||||||||||||
Federal funds purchased and other borrowings | 54 | — | — | — | — | — | |||||||||||||||||
— | — | — | 435 | 2 | 1.82 | ||||||||||||||||||
Long-term debt | 327,236 | 4,248 | 5.16 | 232,726 | 3,108 | 5.30 | |||||||||||||||||
Total borrowed funds | 327,290 | 4,248 | 5.16 | 233,161 | 3,110 | 5.29 | |||||||||||||||||
Total interest-bearing liabilities | 10,058,480 | 10,676 | 0.42 | 7,623,318 | 19,781 | 1.03 | |||||||||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||||||
Noninterest-bearing deposits | 5,325,858 | 3,533,746 | |||||||||||||||||||||
Other liabilities | 319,158 | 165,148 | |||||||||||||||||||||
Total liabilities | 15,703,496 | 11,322,212 | |||||||||||||||||||||
Shareholders’ equity | 1,994,331 | 1,623,332 | |||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 17,697,827 | $ | 12,945,544 | |||||||||||||||||||
Net interest revenue (FTE) | $ | 146,354 | $ | 117,309 | |||||||||||||||||||
Net interest-rate spread (FTE) | 3.39 | % | 3.57 | % | |||||||||||||||||||
Net interest margin (FTE) (4) | 3.55 | % | 3.93 | % | |||||||||||||||||||
(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 26%, 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 on which 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
(4) Net interest margin is taxable equivalent net interest revenue divided by average interest-earning assets.
Average Consolidated Balance Sheets and Net Interest Analysis |
For the Twelve Months Ended |
2020 | 2019 | |||||||||||||||||||||
(dollars in thousands, fully taxable equivalent (FTE)) | Average Balance |
Interest | Average Rate |
Average Balance |
Interest | Average Rate |
||||||||||||||||
Assets: | ||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Loans, net of unearned income (FTE) (1)(2) | $ | 10,466,653 | $ | 492,223 | 4.70 | % | $ | 8,708,035 | $ | 475,803 | 5.46 | % | ||||||||||
Taxable securities (3) | 2,532,750 | 55,031 | 2.17 | 2,475,102 | 69,920 | 2.82 | ||||||||||||||||
Tax-exempt securities (FTE) (1)(3) | 219,668 | 9,458 | 4.31 | 171,549 | 6,130 | 3.57 | ||||||||||||||||
Federal funds sold and other interest-earning assets | 1,007,059 | 4,753 | 0.47 | 254,370 | 3,499 | 1.38 | ||||||||||||||||
Total interest-earning assets (FTE) | 14,226,130 | 561,465 | 3.95 | 11,609,056 | 555,352 | 4.78 | ||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||
Allowance for loan losses | (106,812 | ) | (62,900 | ) | ||||||||||||||||||
Cash and due from banks | 136,702 | 121,649 | ||||||||||||||||||||
Premises and equipment | 217,751 | 220,523 | ||||||||||||||||||||
Other assets (3) | 993,584 | 798,649 | ||||||||||||||||||||
Total assets | $ | 15,467,355 | $ | 12,686,977 | ||||||||||||||||||
Liabilities and Shareholders’ Equity: | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||
NOW and interest-bearing demand | $ | 2,759,383 | 7,735 | 0.28 | $ | 2,249,713 | 13,665 | 0.61 | ||||||||||||||
Money market | 3,023,928 | 13,165 | 0.44 | 2,221,478 | 18,983 | 0.85 | ||||||||||||||||
Savings | 821,344 | 169 | 0.02 | 690,028 | 149 | 0.02 | ||||||||||||||||
Time | 1,832,319 | 20,146 | 1.10 | 1,791,319 | 28,313 | 1.58 | ||||||||||||||||
Brokered time deposits | 97,788 | 557 | 0.57 | 240,646 | 5,746 | 2.39 | ||||||||||||||||
Total interest-bearing deposits | 8,534,762 | 41,772 | 0.49 | 7,193,184 | 66,856 | 0.93 | ||||||||||||||||
Federal funds purchased and other borrowings | 1,220 | 3 | 0.25 | 33,504 | 838 | 2.50 | ||||||||||||||||
749 | 28 | 3.74 | 106,973 | 2,697 | 2.52 | |||||||||||||||||
Long-term debt | 274,069 | 14,434 | 5.27 | 247,732 | 12,921 | 5.22 | ||||||||||||||||
Total borrowed funds | 276,038 | 14,465 | 5.24 | 388,209 | 16,456 | 4.24 | ||||||||||||||||
Total interest-bearing liabilities | 8,810,800 | 56,237 | 0.64 | 7,581,393 | 83,312 | 1.10 | ||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||
Noninterest-bearing deposits | 4,600,152 | 3,385,431 | ||||||||||||||||||||
Other liabilities | 235,120 | 164,550 | ||||||||||||||||||||
Total liabilities | 13,646,072 | 11,131,374 | ||||||||||||||||||||
Shareholders’ equity | 1,821,283 | 1,555,603 | ||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 15,467,355 | $ | 12,686,977 | ||||||||||||||||||
Net interest revenue (FTE) | $ | 505,228 | $ | 472,040 | ||||||||||||||||||
Net interest-rate spread (FTE) | 3.31 | % | 3.68 | % | ||||||||||||||||||
Net interest margin (FTE) (4) | 3.55 | % | 4.07 | % |
(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 26%, 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 on which 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
(4) Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets.
About United Community Banks, Inc.
United Community Banks, Inc. (NASDAQ: UCBI) (United) is a bank holding company headquartered in
Non-GAAP Financial Measures
This press release, including the accompanying financial statement tables, contains financial information determined by methods other than in accordance with generally accepted accounting principles, or GAAP. This financial information includes certain operating performance measures, which exclude merger-related and other charges that are not considered part of recurring operations, such as “operating net income,” “pre-tax pre-provision income,” “operating net income per diluted common share,” “operating earnings per share,” “tangible book value per common share,” “operating return on common equity,” “operating return on tangible common equity,” “operating return on assets,” “return on assets - pre-tax pre-provision, excluding merger-related and other charges,” “return on assets - pre-tax pre-provision,” “operating efficiency ratio,” and “tangible common equity to tangible assets.” These non-GAAP measures are included because United believes they may provide useful supplemental information for evaluating United’s underlying performance trends. These measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included with the accompanying financial statement tables.
For more information:
Chief Financial Officer
(864) 240-6208
Jefferson_Harralson@ucbi.com