Georgia
|
|
No. 001-35095
|
|
No. 58-180-7304
|
|
|||||
(State or other jurisdiction of
|
(Commission File Number)
|
(IRS Employer
|
||||||||
incorporation)
|
Identification No.)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c))
|
Item 2.02
|
Results of Operations and Financial Condition.
|
On July 26, 2012, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the quarter ended June 30, 2012 (the “News Release”). The News Release, including financial schedules, is attached as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference. In connection with issuing the News Release, on July 26, 2012 at 11:00 a.m. EST, the Registrant intends to hold a conference call/webcast to discuss the News Release. In addition to the News Release, during the conference call the Registrant intends to discuss certain financial information contained in the June 30, 2012 Investor Presentation (the “Investor Presentation”), which will be posted to the Registrant’s website at www.ucbi.com. The Investor Presentation is attached as Exhibit 99.2 to this Current Report on Form 8-K and incorporated herein by reference.
The presentation of the Registrant’s financial results includes core earnings measures, which are measures of performance determined by methods other than in accordance with generally accepted accounting principles, or GAAP. Management included non-GAAP core earnings measures because it believes they are useful for evaluating the Registrant’s operations and performance over periods of time, and uses core earnings measures in managing and evaluating the Registrant’s business and intends to refer to them in discussions about the Registrant’s operations and performance. Core earnings measures exclude credit related costs such as the provision for loan losses, certain expenses and charges related to the Registrant’s 2011 asset disposition plans in the first quarter of 2011 and foreclosed property expense, securities gains and losses, income taxes and other items of a non-recurring nature. Core earnings are useful in evaluating the underlying earnings performance trends of the Registrant. Management believes these non-GAAP performance measures may provide users of the Registrant’s financial information with a meaningful measure for assessing the Registrant’s financial results and comparing those financial results to prior periods.
Core earnings measures should be viewed in addition to, and not as an alternative or substitute for, the Registrant’s performance measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP performance measures that may be presented by other companies.
|
Item 9.01
|
Financial Statements and Exhibits
|
UNITED COMMUNITY BANKS, INC. | |||
|
By:
|
/s/ Rex S. Schuette | |
Rex S. Schuette
Executive Vice President and
Chief Financial Officer
|
·
|
Net income of $6.5 million, or six cents per share
|
·
|
Balance sheet restructuring includes $6.5 million of securities gains, mostly offset by wholesale funding prepayment charges
|
·
|
Nonperforming assets decline $15.8 million, or 10 percent, from first quarter
|
·
|
Core transaction deposits up $163 million year-to-date, or 11 percent annualized
|
UNITED COMMUNITY BANKS, INC.
|
|
Financial Highlights
|
|
Selected Financial Information
|
|
Second
|
|||||||||||||||||||||||||||||||||||
2012
|
2011
|
Quarter
|
For the Six
|
YTD
|
||||||||||||||||||||||||||||||||
(in thousands, except per share
|
Second
|
First
|
Fourth
|
Third
|
Second
|
2012-2011 |
Months Ended
|
2012-2011 | ||||||||||||||||||||||||||||
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Change
|
2012 | 2011 |
Change
|
|||||||||||||||||||||||||||
INCOME SUMMARY
|
||||||||||||||||||||||||||||||||||||
Interest revenue
|
$ | 66,780 | $ | 70,221 | $ | 71,905 | $ | 74,543 | $ | 76,931 | $ | 137,001 | $ | 152,896 | ||||||||||||||||||||||
Interest expense
|
9,944 | 11,357 | 12,855 | 15,262 | 17,985 | 21,301 | 37,558 | |||||||||||||||||||||||||||||
Net interest revenue
|
56,836 | 58,864 | 59,050 | 59,281 | 58,946 | (4 | ) % | 115,700 | 115,338 | - | % | |||||||||||||||||||||||||
Provision for loan losses
|
18,000 | 15,000 | 14,000 | 36,000 | 11,000 | 33,000 | 201,000 | |||||||||||||||||||||||||||||
Fee revenue
|
12,867 | 15,379 | 12,667 | 11,498 | 13,905 | (7 | ) | 28,246 | 25,743 | 10 | ||||||||||||||||||||||||||
Total revenue
|
51,703 | 59,243 | 57,717 | 34,779 | 61,851 | 110,946 | (59,919 | ) | ||||||||||||||||||||||||||||
Operating expenses
|
44,310 | 46,955 | 51,080 | 46,520 | 48,728 | (9 | ) | 91,265 | 163,999 | (44 | ) | |||||||||||||||||||||||||
Income (loss) before income taxes
|
7,393 | 12,288 | 6,637 | (11,741 | ) | 13,123 | 19,681 | (223,918 | ) | |||||||||||||||||||||||||||
Income tax expense (benefit)
|
894 | 760 | (3,264 | ) | (402 | ) | 1,095 | 1,654 | 1,390 | |||||||||||||||||||||||||||
Net income (loss)
|
6,499 | 11,528 | 9,901 | (11,339 | ) | 12,028 | (46 | ) | 18,027 | (225,308 | ) | |||||||||||||||||||||||||
Preferred dividends and discount accretion
|
3,032 | 3,030 | 3,025 | 3,019 | 3,016 | 6,062 | 5,794 | |||||||||||||||||||||||||||||
Net income (loss) available to common
shareholders
|
$ | 3,467 | $ | 8,498 | $ | 6,876 | $ | (14,358 | ) | $ | 9,012 | (62 | ) | $ | 11,965 | $ | (231,102 | ) | ||||||||||||||||||
PERFORMANCE MEASURES
|
||||||||||||||||||||||||||||||||||||
Per common share:
|
||||||||||||||||||||||||||||||||||||
Diluted income (loss)
|
$ | .06 | $ | .15 | $ | .12 | $ | (.25 | ) | $ | .16 | (63 | ) | $ | .21 | $ | (10.52 | ) | ||||||||||||||||||
Book value
|
6.61 | 6.68 | 6.62 | 6.77 | 7.11 | (7 | ) | 6.61 | 7.11 | (7 | ) | |||||||||||||||||||||||||
Tangible book value (2)
|
6.48 | 6.54 | 6.47 | 6.61 | 6.94 | (7 | ) | 6.48 | 6.94 | (7 | ) | |||||||||||||||||||||||||
Key performance ratios:
|
||||||||||||||||||||||||||||||||||||
Return on equity (1)(3)
|
3.51 | % | 8.78 | % | 7.40 | % | (15.06 | ) % | 42.60 | % |
|
6.12 | % | (345.86 | )% |
|
||||||||||||||||||||
Return on assets (3)
|
.37 | .66 | .56 | (.64 | ) | .66 | .52 | (6.16 | ) | |||||||||||||||||||||||||||
Net interest margin (3)
|
3.43 | 3.53 | 3.51 | 3.55 | 3.41 | 3.48 | 3.36 | |||||||||||||||||||||||||||||
Efficiency ratio
|
63.84 | 63.31 | 71.23 | 65.73 | 66.88 | 63.56 | 116.28 | |||||||||||||||||||||||||||||
Equity to assets
|
8.33 | 8.19 | 8.28 | 8.55 | 8.06 | 8.26 | 7.11 | |||||||||||||||||||||||||||||
Tangible equity to assets (2)
|
8.24 | 8.08 | 8.16 | 8.42 | 7.93 | 8.16 | 7.00 | |||||||||||||||||||||||||||||
Tangible common equity to assets (2)
|
5.45 | 5.33 | 5.38 | 5.65 | 1.37 | 5.39 | 2.05 | |||||||||||||||||||||||||||||
Tangible common equity to risk-
weighted assets (2)
|
8.37 | 8.21 | 8.25 | 8.52 | 8.69 | 8.37 | 8.69 | |||||||||||||||||||||||||||||
ASSET QUALITY *
|
||||||||||||||||||||||||||||||||||||
Non-performing loans
|
$ | 115,340 | $ | 129,704 | $ | 127,479 | $ | 144,484 | $ | 71,065 | $ | 115,340 | $ | 71,065 | ||||||||||||||||||||||
Foreclosed properties
|
30,421 | 31,887 | 32,859 | 44,263 | 47,584 | 30,421 | 47,584 | |||||||||||||||||||||||||||||
Total non-performing assets (NPAs)
|
145,761 | 161,591 | 160,338 | 188,747 | 118,649 | 145,761 | 118,649 | |||||||||||||||||||||||||||||
Allowance for loan losses
|
112,705 | 113,601 | 114,468 | 146,092 | 127,638 | 112,705 | 127,638 | |||||||||||||||||||||||||||||
Net charge-offs
|
18,896 | 15,867 | 45,624 | 17,546 | 16,483 | 34,763 | 248,057 | |||||||||||||||||||||||||||||
Allowance for loan losses to loans
|
2.74 | % | 2.75 | % | 2.79 | % | 3.55 | % | 3.07 | % | 2.74 | % | 3.07 | % | ||||||||||||||||||||||
Net charge-offs to average loans (3)
|
1.85 | 1.55 | 4.39 | 1.68 | 1.58 | 1.70 | 11.46 | |||||||||||||||||||||||||||||
NPAs to loans and foreclosed properties
|
3.51 | 3.88 | 3.87 | 4.54 | 2.82 | 3.51 | 2.82 | |||||||||||||||||||||||||||||
NPAs to total assets
|
2.16 | 2.25 | 2.30 | 2.74 | 1.66 | 2.16 | 1.66 | |||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
AVERAGE BALANCES ($ in millions)
|
||||||||||||||||||||||||||||||||||||
Loans
|
$ | 4,156 | $ | 4,168 | $ | 4,175 | $ | 4,194 | $ | 4,266 | (3 | ) | $ | 4,162 | $ | 4,432 | (6 | ) | ||||||||||||||||||
Investment securities
|
2,145 | 2,153 | 2,141 | 2,150 | 2,074 | 3 | 2,149 | 1,851 | 16 | |||||||||||||||||||||||||||
Earning assets
|
6,665 | 6,700 | 6,688 | 6,630 | 6,924 | (4 | ) | 6,682 | 6,913 | (3 | ) | |||||||||||||||||||||||||
Total assets
|
6,993 | 7,045 | 7,019 | 7,000 | 7,363 | (5 | ) | 7,019 | 7,371 | (5 | ) | |||||||||||||||||||||||||
Deposits
|
5,853 | 6,028 | 6,115 | 6,061 | 6,372 | (8 | ) | 5,940 | 6,465 | (8 | ) | |||||||||||||||||||||||||
Shareholders’ equity
|
583 | 577 | 581 | 598 | 594 | (2 | ) | 580 | 524 | 11 | ||||||||||||||||||||||||||
Common shares - basic (thousands)
|
57,840 | 57,764 | 57,646 | 57,599 | 25,427 | 57,803 | 21,965 | |||||||||||||||||||||||||||||
Common shares - diluted (thousands)
|
57,840 | 57,764 | 57,646 | 57,599 | 57,543 | 57,803 | 21,965 | |||||||||||||||||||||||||||||
AT PERIOD END ($ in millions)
|
||||||||||||||||||||||||||||||||||||
Loans *
|
$ | 4,119 | $ | 4,128 | $ | 4,110 | $ | 4,110 | $ | 4,163 | (1 | ) | $ | 4,119 | $ | 4,163 | (1 | ) | ||||||||||||||||||
Investment securities
|
1,984 | 2,202 | 2,120 | 2,123 | 2,188 | (9 | ) | 1,984 | 2,188 | (9 | ) | |||||||||||||||||||||||||
Total assets
|
6,737 | 7,174 | 6,983 | 6,894 | 7,152 | (6 | ) | 6,737 | 7,152 | (6 | ) | |||||||||||||||||||||||||
Deposits
|
5,822 | 6,001 | 6,098 | 6,005 | 6,183 | (6 | ) | 5,822 | 6,183 | (6 | ) | |||||||||||||||||||||||||
Shareholders’ equity
|
576 | 580 | 575 | 583 | 603 | (4 | ) | 576 | 603 | (4 | ) | |||||||||||||||||||||||||
Common shares outstanding (thousands)
|
57,641 | 57,603 | 57,561 | 57,510 | 57,469 | 57,641 | 57,469 |
(1) Net loss available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). (2) Excludes effect of acquisition related intangibles and associated amortization. (3) Annualized.
|
|
* Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.
|
UNITED COMMUNITY BANKS, INC.
|
||
Non-GAAP Performance Measures Reconciliation
|
||
Selected Financial Information
|
2012
|
2011
|
For the Six
Months Ended
|
||||||||||||||||||||||||||
(in thousands, except per share
|
Second
|
First
|
Fourth
|
Third
|
Second
|
|||||||||||||||||||||||
data; taxable equivalent)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
2012
|
2011
|
|||||||||||||||||||||
Interest revenue reconciliation
|
||||||||||||||||||||||||||||
Interest revenue - taxable equivalent
|
$ | 66,780 | $ | 70,221 | $ | 71,905 | $ | 74,543 | $ | 76,931 | $ | 137,001 | $ | 152,896 | ||||||||||||||
Taxable equivalent adjustment
|
(444 | ) | (446 | ) | (423 | ) | (420 | ) | (429 | ) | (890 | ) | (864 | ) | ||||||||||||||
Interest revenue (GAAP)
|
$ | 66,336 | $ | 69,775 | $ | 71,482 | $ | 74,123 | $ | 76,502 | $ | 136,111 | $ | 152,032 | ||||||||||||||
Net interest revenue reconciliation
|
||||||||||||||||||||||||||||
Net interest revenue - taxable equivalent
|
$ | 56,836 | $ | 58,864 | $ | 59,050 | $ | 59,281 | $ | 58,946 | $ | 115,700 | $ | 115,338 | ||||||||||||||
Taxable equivalent adjustment
|
(444 | ) | (446 | ) | (423 | ) | (420 | ) | (429 | ) | (890 | ) | (864 | ) | ||||||||||||||
Net interest revenue (GAAP)
|
$ | 56,392 | $ | 58,418 | $ | 58,627 | $ | 58,861 | $ | 58,517 | $ | 114,810 | $ | 114,474 | ||||||||||||||
Total revenue reconciliation
|
||||||||||||||||||||||||||||
Total operating revenue
|
$ | 51,703 | $ | 59,243 | $ | 57,717 | $ | 34,779 | $ | 61,851 | $ | 110,946 | $ | (59,919 | ) | |||||||||||||
Taxable equivalent adjustment
|
(444 | ) | (446 | ) | (423 | ) | (420 | ) | (429 | ) | (890 | ) | (864 | ) | ||||||||||||||
Total revenue (GAAP)
|
$ | 51,259 | $ | 58,797 | $ | 57,294 | $ | 34,359 | $ | 61,422 | $ | 110,056 | $ | (60,783 | ) | |||||||||||||
Income (loss) before taxes reconciliation
|
||||||||||||||||||||||||||||
Income (loss) before taxes
|
$ | 7,393 | $ | 12,288 | $ | 6,637 | $ | (11,741 | ) | $ | 13,123 | $ | 19,681 | $ | (223,918 | ) | ||||||||||||
Taxable equivalent adjustment
|
(444 | ) | (446 | ) | (423 | ) | (420 | ) | (429 | ) | (890 | ) | (864 | ) | ||||||||||||||
Income (loss) before taxes (GAAP)
|
$ | 6,949 | $ | 11,842 | $ | 6,214 | $ | (12,161 | ) | $ | 12,694 | $ | 18,791 | $ | (224,782 | ) | ||||||||||||
Income tax (benefit) expense reconciliation
|
||||||||||||||||||||||||||||
Income tax (benefit) expense
|
$ | 894 | $ | 760 | $ | (3,264 | ) | $ | (402 | ) | $ | 1,095 | $ | 1,654 | $ | 1,390 | ||||||||||||
Taxable equivalent adjustment
|
(444 | ) | (446 | ) | (423 | ) | (420 | ) | (429 | ) | (890 | ) | (864 | ) | ||||||||||||||
Income tax (benefit) expense (GAAP)
|
$ | 450 | $ | 314 | $ | (3,687 | ) | $ | (822 | ) | $ | 666 | $ | 764 | $ | 526 | ||||||||||||
Book value per common share reconciliation
|
||||||||||||||||||||||||||||
Tangible book value per common share
|
$ | 6.48 | $ | 6.54 | $ | 6.47 | $ | 6.61 | $ | 6.94 | $ | 6.48 | $ | 6.94 | ||||||||||||||
Effect of goodwill and other intangibles
|
.13 | .14 | .15 | .16 | .17 | .13 | .17 | |||||||||||||||||||||
Book value per common share (GAAP)
|
$ | 6.61 | $ | 6.68 | $ | 6.62 | $ | 6.77 | $ | 7.11 | $ | 6.61 | $ | 7.11 | ||||||||||||||
Average equity to assets reconciliation
|
||||||||||||||||||||||||||||
Tangible common equity to assets
|
5.45 | % | 5.33 | % | 5.38 | % | 5.65 | % | 1.37 | % | 5.39 | % | 2.05 | % | ||||||||||||||
Effect of preferred equity
|
2.79 | 2.75 | 2.78 | 2.77 | 6.56 | 2.77 | 4.95 | |||||||||||||||||||||
Tangible equity to assets
|
8.24 | 8.08 | 8.16 | 8.42 | 7.93 | 8.16 | 7.00 | |||||||||||||||||||||
Effect of goodwill and other intangibles
|
.09 | .11 | .12 | .13 | .13 | .10 | .11 | |||||||||||||||||||||
Equity to assets (GAAP)
|
8.33 | % | 8.19 | % | 8.28 | % | 8.55 | % | 8.06 | % | 8.26 | % | 7.11 | % | ||||||||||||||
Tangible common equity to risk-weighted assets reconciliation
|
||||||||||||||||||||||||||||
Tangible common equity to risk-weighted assets
|
8.37 | % | 8.21 | % | 8.25 | % | 8.52 | % | 8.69 | % | 8.37 | % | 8.69 | % | ||||||||||||||
Effect of other comprehensive income
|
.28 | .10 | (.03 | ) | (.29 | ) | (.42 | ) | .28 | (.42 | ) | |||||||||||||||||
Effect of trust preferred
|
1.19 | 1.15 | 1.18 | 1.19 | 1.15 | 1.19 | 1.15 | |||||||||||||||||||||
Effect of preferred equity
|
4.35 | 4.23 | 4.29 | 4.33 | 4.20 | 4.35 | 4.20 | |||||||||||||||||||||
Tier I capital ratio (Regulatory)
|
14.19 | % | 13.69 | % | 13.69 | % | 13.75 | % | 13.62 | % | 14.19 | % | 13.62 | % |
UNITED COMMUNITY BANKS, INC.
|
Financial Highlights
|
Loan Portfolio Composition at Period-End (1)
|
2012
|
2011
|
Linked Quarter Change
|
Year over Year Change
|
|||||||||||||||||||||||||
Second
|
First
|
Fourth
|
Third
|
Second
|
||||||||||||||||||||||||
(in millions)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||||||||||||
LOANS BY CATEGORY
|
||||||||||||||||||||||||||||
Commercial (sec.by RE)
|
$ | 1,837 | $ | 1,843 | $ | 1,822 | $ | 1,771 | $ | 1,742 | $ | (6 | ) | $ | 95 | |||||||||||||
Commercial & industrial
|
450 | 440 | 428 | 429 | 428 | 10 | 22 | |||||||||||||||||||||
Commercial construction
|
169 | 167 | 164 | 169 | 195 | 2 | (26 | ) | ||||||||||||||||||||
Total commercial
|
2,456 | 2,450 | 2,414 | 2,369 | 2,365 | 6 | 91 | |||||||||||||||||||||
Residential mortgage
|
1,128 | 1,131 | 1,135 | 1,150 | 1,177 | (3 | ) | (49 | ) | |||||||||||||||||||
Residential construction
|
409 | 436 | 448 | 474 | 502 | (27 | ) | (93 | ) | |||||||||||||||||||
Consumer installment
|
126 | 111 | 113 | 117 | 119 | 15 | 7 | |||||||||||||||||||||
Total loans
|
$ | 4,119 | $ | 4,128 | $ | 4,110 | $ | 4,110 | $ | 4,163 | (9 | ) | (44 | ) | ||||||||||||||
LOANS BY MARKET
|
||||||||||||||||||||||||||||
North Georgia
|
$ | 1,387 | $ | 1,408 | $ | 1,426 | $ | 1,478 | $ | 1,500 | (21 | ) | (113 | ) | ||||||||||||||
Atlanta MSA
|
1,252 | 1,239 | 1,220 | 1,192 | 1,188 | 13 | 64 | |||||||||||||||||||||
North Carolina
|
576 | 588 | 597 | 607 | 626 | (12 | ) | (50 | ) | |||||||||||||||||||
Coastal Georgia
|
369 | 366 | 346 | 316 | 325 | 3 | 44 | |||||||||||||||||||||
Gainesville MSA
|
259 | 262 | 265 | 272 | 275 | (3 | ) | (16 | ) | |||||||||||||||||||
East Tennessee
|
276 | 265 | 256 | 245 | 249 | 11 | 27 | |||||||||||||||||||||
Total loans
|
$ | 4,119 | $ | 4,128 | $ | 4,110 | $ | 4,110 | $ | 4,163 | (9 | ) | (44 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION
|
||||||||||||||||||||||||||||
Dirt loans
|
||||||||||||||||||||||||||||
Acquisition & development
|
$ | 78 | $ | 86 | $ | 88 | $ | 97 | $ | 105 | (8 | ) | (27 | ) | ||||||||||||||
Land loans
|
45 | 57 | 61 | 60 | 62 | (12 | ) | (17 | ) | |||||||||||||||||||
Lot loans
|
203 | 204 | 207 | 216 | 218 | (1 | ) | (15 | ) | |||||||||||||||||||
Total
|
326 | 347 | 356 | 373 | 385 | (21 | ) | (59 | ) | |||||||||||||||||||
House loans
|
||||||||||||||||||||||||||||
Spec
|
49 | 57 | 59 | 64 | 74 | (8 | ) | (25 | ) | |||||||||||||||||||
Sold
|
34 | 32 | 33 | 37 | 43 | 2 | (9 | ) | ||||||||||||||||||||
Total
|
83 | 89 | 92 | 101 | 117 | (6 | ) | (34 | ) | |||||||||||||||||||
Total residential construction
|
$ | 409 | $ | 436 | $ | 448 | $ | 474 | $ | 502 | (27 | ) | (93 | ) | ||||||||||||||
RESIDENTIAL CONSTRUCTION - ATLANTA MSA
|
||||||||||||||||||||||||||||
Dirt loans
|
||||||||||||||||||||||||||||
Acquisition & development
|
$ | 14 | $ | 17 | $ | 17 | $ | 19 | $ | 20 | (3 | ) | (6 | ) | ||||||||||||||
Land loans
|
9 | 13 | 14 | 15 | 16 | (4 | ) | (7 | ) | |||||||||||||||||||
Lot loans
|
22 | 22 | 22 | 22 | 22 | - | - | |||||||||||||||||||||
Total
|
45 | 52 | 53 | 56 | 58 | (7 | ) | (13 | ) | |||||||||||||||||||
House loans
|
||||||||||||||||||||||||||||
Spec
|
24 | 27 | 27 | 28 | 30 | (3 | ) | (6 | ) | |||||||||||||||||||
Sold
|
7 | 7 | 6 | 8 | 9 | - | (2 | ) | ||||||||||||||||||||
Total
|
31 | 34 | 33 | 36 | 39 | (3 | ) | (8 | ) | |||||||||||||||||||
Total residential construction
|
$ | 76 | $ | 86 | $ | 86 | $ | 92 | $ | 97 | (10 | ) | (21 | ) |
(1) Excludes total loans of $41.5 million, $47.2 million, $54.5 million, $57.8 million and $70.8 million as of June 30, 2012, March 31, 2012, December 31, 2011, September 30, 2011 and June 30, 2011, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.
|
UNITED COMMUNITY BANKS, INC.
|
|||||
Financial Highlights
|
|||||
Credit Quality (1)
|
Second Quarter 2012
|
First Quarter 2012
|
Fourth Quarter 2011
|
||||||||||||||||||||||||||||||||||
(in thousands)
|
Non-performing Loans |
Foreclosed Properties |
Total
NPAs |
Non-performing Loans |
Foreclosed Properties |
Total NPAs |
Non-performing
Loans |
Foreclosed
Properties |
Total
NPAs |
|||||||||||||||||||||||||||
NPAs BY CATEGORY
|
||||||||||||||||||||||||||||||||||||
Commercial (sec.by RE)
|
$ | 19,115 | $ | 10,586 | $ | 29,701 | $ | 26,081 | $ | 10,808 | $ | 36,889 | $ | 27,322 | $ | 9,745 | $ | 37,067 | ||||||||||||||||||
Commercial & industrial
|
34,982 | - | 34,982 | 36,314 | - | 36,314 | 34,613 | - | 34,613 | |||||||||||||||||||||||||||
Commercial construction
|
18,175 | 2,732 | 20,907 | 23,319 | 3,266 | 26,585 | 16,655 | 3,336 | 19,991 | |||||||||||||||||||||||||||
Total commercial
|
72,272 | 13,318 | 85,590 | 85,714 | 14,074 | 99,788 | 78,590 | 13,081 | 91,671 | |||||||||||||||||||||||||||
Residential mortgage
|
16,631 | 5,591 | 22,222 | 18,741 | 5,882 | 24,623 | 22,358 | 6,927 | 29,285 | |||||||||||||||||||||||||||
Residential construction
|
25,530 | 11,512 | 37,042 | 24,341 | 11,931 | 36,272 | 25,523 | 12,851 | 38,374 | |||||||||||||||||||||||||||
Consumer installment
|
907 | - | 907 | 908 | - | 908 | 1,008 | - | 1,008 | |||||||||||||||||||||||||||
Total NPAs
|
$ | 115,340 | $ | 30,421 | $ | 145,761 | $ | 129,704 | $ | 31,887 | $ | 161,591 | $ | 127,479 | $ | 32,859 | $ | 160,338 | ||||||||||||||||||
Balance as a % of
|
||||||||||||||||||||||||||||||||||||
Unpaid Principal
|
68.8 | % | 39.3 | % | 59.4 | % | 70.6 | % | 36.1 | % | 59.4 | % | 71.3 | % | 35.9 | % | 59.3 | % | ||||||||||||||||||
NPAs BY MARKET
|
||||||||||||||||||||||||||||||||||||
North Georgia
|
$ | 77,332 | $ | 13,546 | $ | 90,878 | $ | 81,117 | $ | 14,559 | $ | 95,676 | $ | 88,600 | $ | 15,136 | $ | 103,736 | ||||||||||||||||||
Atlanta MSA
|
17,593 | 8,651 | 26,244 | 22,321 | 7,647 | 29,968 | 14,480 | 6,169 | 20,649 | |||||||||||||||||||||||||||
North Carolina
|
10,657 | 3,287 | 13,944 | 15,765 | 4,650 | 20,415 | 15,100 | 5,365 | 20,465 | |||||||||||||||||||||||||||
Coastal Georgia
|
5,822 | 785 | 6,607 | 5,622 | 1,268 | 6,890 | 5,248 | 1,620 | 6,868 | |||||||||||||||||||||||||||
Gainesville MSA
|
991 | 2,998 | 3,989 | 2,210 | 3,387 | 5,597 | 2,069 | 3,760 | 5,829 | |||||||||||||||||||||||||||
East Tennessee
|
2,945 | 1,154 | 4,099 | 2,669 | 376 | 3,045 | 1,982 | 809 | 2,791 | |||||||||||||||||||||||||||
Total NPAs
|
$ | 115,340 | $ | 30,421 | $ | 145,761 | $ | 129,704 | $ | 31,887 | $ | 161,591 | $ | 127,479 | $ | 32,859 | $ | 160,338 | ||||||||||||||||||
NPA ACTIVITY
|
||||||||||||||||||||||||||||||||||||
Beginning Balance
|
$ | 129,704 | $ | 31,887 | $ | 161,591 | $ | 127,479 | $ | 32,859 | $ | 160,338 | $ | 144,484 | $ | 44,263 | $ | 188,747 | ||||||||||||||||||
Loans placed on non-accrual
|
29,364 | - | 29,364 | 32,437 | - | 32,437 | 45,675 | - | 45,675 | |||||||||||||||||||||||||||
Payments received
|
(15,027 | ) | - | (15,027 | ) | (5,945 | ) | - | (5,945 | ) | (1,884 | ) | - | (1,884 | ) | |||||||||||||||||||||
Loan charge-offs
|
(19,382 | ) | - | (19,382 | ) | (14,733 | ) | - | (14,733 | ) | (44,757 | ) | - | (44,757 | ) | |||||||||||||||||||||
Foreclosures
|
(9,319 | ) | 9,319 | - | (9,534 | ) | 9,534 | - | (16,039 | ) | 16,039 | - | ||||||||||||||||||||||||
Capitalized costs
|
- | 415 | 415 | - | 329 | 329 | - | 141 | 141 | |||||||||||||||||||||||||||
Note / property sales
|
- | (10,461 | ) | (10,461 | ) | - | (8,631 | ) | (8,631 | ) | - | (20,651 | ) | (20,651 | ) | |||||||||||||||||||||
Write downs
|
- | (1,008 | ) | (1,008 | ) | - | (2,111 | ) | (2,111 | ) | - | (3,893 | ) | (3,893 | ) | |||||||||||||||||||||
Net gains (losses) on sales
|
- | 269 | 269 | - | (93 | ) | (93 | ) | - | (3,040 | ) | (3,040 | ) | |||||||||||||||||||||||
Ending Balance
|
$ | 115,340 | $ | 30,421 | $ | 145,761 | $ | 129,704 | $ | 31,887 | $ | 161,591 | $ | 127,479 | $ | 32,859 | $ | 160,338 |
Second Quarter 2012
|
First Quarter 2012
|
Fourth Quarter 2011
|
||||||||||||||||||||||
Net Charge-
|
Net Charge-
|
Net Charge-
|
||||||||||||||||||||||
Offs to
|
Offs to
|
Offs to
|
||||||||||||||||||||||
Net
|
Average
|
Net
|
Average
|
Net
|
Average
|
|||||||||||||||||||
(in thousands)
|
Charge-Offs
|
Loans (2)
|
Charge-Offs
|
Loans (2)
|
Charge-Offs
|
Loans (2)
|
||||||||||||||||||
NET CHARGE-OFFS BY CATEGORY
|
||||||||||||||||||||||||
Commercial (sec.by RE)
|
$ | 4,349 | .95 | % | $ | 3,697 | .81 | % | $ | 4,962 | 1.09 | % | ||||||||||||
Commercial & industrial
|
775 | .70 | 669 | .62 | 18,940 | 17.47 | ||||||||||||||||||
Commercial construction
|
88 | .21 | 334 | .81 | 3,318 | 7.88 | ||||||||||||||||||
Total commercial
|
5,212 | .86 | 4,700 | .78 | 27,220 | 4.51 | ||||||||||||||||||
Residential mortgage
|
3,862 | 1.38 | 5,375 | 1.91 | 5,887 | 2.04 | ||||||||||||||||||
Residential construction
|
9,563 | 9.14 | 5,314 | 4.84 | 12,090 | 10.36 | ||||||||||||||||||
Consumer installment
|
259 | .88 | 478 | 1.72 | 427 | 1.47 | ||||||||||||||||||
Total
|
$ | 18,896 | 1.85 | $ | 15,867 | 1.55 | $ | 45,624 | 4.39 | |||||||||||||||
NET CHARGE-OFFS BY MARKET
|
||||||||||||||||||||||||
North Georgia
|
$ | 12,474 | 3.58 | % | $ | 9,022 | 2.56 | % | $ | 34,970 | 9.46 | % | ||||||||||||
Atlanta MSA
|
2,307 | .75 | 2,729 | .89 | 4,195 | 1.37 | ||||||||||||||||||
North Carolina
|
3,634 | 2.52 | 1,679 | 1.14 | 3,180 | 2.10 | ||||||||||||||||||
Coastal Georgia
|
211 | .23 | 1,329 | 1.53 | 335 | .41 | ||||||||||||||||||
Gainesville MSA
|
(187 | ) | (.29 | ) | 883 | 1.35 | 2,572 | 3.84 | ||||||||||||||||
East Tennessee
|
457 | .68 | 225 | .34 | 372 | .59 | ||||||||||||||||||
Total
|
$ | 18,896 | 1.85 | $ | 15,867 | 1.55 | $ | 45,624 | 4.39 |
(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.
|
(2) Annualized.
|
UNITED COMMUNITY BANKS, INC.
|
||||||||||||||||
Consolidated Statement of Operations (Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(in thousands, except per share data)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Interest revenue:
|
||||||||||||||||
Loans, including fees
|
$ | 54,178 | $ | 60,958 | $ | 109,937 | $ | 122,065 | ||||||||
Investment securities, including tax exempt of $262, $251, $512 and $510
|
11,062 | 14,792 | 24,066 | 28,396 | ||||||||||||
Federal funds sold, reverse repurchase agreements, commercial paper and deposits in banks
|
1,096 | 752 | 2,108 | 1,571 | ||||||||||||
Total interest revenue
|
66,336 | 76,502 | 136,111 | 152,032 | ||||||||||||
Interest expense:
|
||||||||||||||||
Deposits:
|
||||||||||||||||
NOW
|
503 | 1,036 | 1,140 | 2,360 | ||||||||||||
Money market
|
661 | 1,499 | 1,302 | 3,527 | ||||||||||||
Savings
|
38 | 64 | 75 | 141 | ||||||||||||
Time
|
5,073 | 10,995 | 11,232 | 22,727 | ||||||||||||
Total deposit interest expense
|
6,275 | 13,594 | 13,749 | 28,755 | ||||||||||||
Federal funds purchased, repurchase agreements and other short-term borrowings
|
904 | 1,074 | 1,949 | 2,116 | ||||||||||||
Federal Home Loan Bank advances
|
390 | 570 | 856 | 1,160 | ||||||||||||
Long-term debt
|
2,375 | 2,747 | 4,747 | 5,527 | ||||||||||||
Total interest expense
|
9,944 | 17,985 | 21,301 | 37,558 | ||||||||||||
Net interest revenue
|
56,392 | 58,517 | 114,810 | 114,474 | ||||||||||||
Provision for loan losses
|
18,000 | 11,000 | 33,000 | 201,000 | ||||||||||||
Net interest revenue after provision for loan losses
|
38,392 | 47,517 | 81,810 | (86,526 | ) | |||||||||||
Fee revenue:
|
||||||||||||||||
Service charges and fees
|
7,816 | 7,608 | 15,599 | 14,328 | ||||||||||||
Mortgage loan and other related fees
|
2,322 | 952 | 4,421 | 2,446 | ||||||||||||
Brokerage fees
|
809 | 691 | 1,622 | 1,368 | ||||||||||||
Securities gains, net
|
6,490 | 783 | 7,047 | 838 | ||||||||||||
Loss from prepayment of debt
|
(6,199 | ) | (791 | ) | (6,681 | ) | (791 | ) | ||||||||
Other
|
1,629 | 4,662 | 6,238 | 7,554 | ||||||||||||
Total fee revenue
|
12,867 | 13,905 | 28,246 | 25,743 | ||||||||||||
Total revenue
|
51,259 | 61,422 | 110,056 | (60,783 | ) | |||||||||||
Operating expenses:
|
||||||||||||||||
Salaries and employee benefits
|
24,297 | 26,436 | 49,522 | 51,360 | ||||||||||||
Communications and equipment
|
3,211 | 3,378 | 6,366 | 6,722 | ||||||||||||
Occupancy
|
3,539 | 3,805 | 7,310 | 7,879 | ||||||||||||
Advertising and public relations
|
1,088 | 1,317 | 1,934 | 2,295 | ||||||||||||
Postage, printing and supplies
|
916 | 1,085 | 1,895 | 2,203 | ||||||||||||
Professional fees
|
1,952 | 2,350 | 3,927 | 5,680 | ||||||||||||
Foreclosed property
|
1,851 | 1,891 | 5,676 | 66,790 | ||||||||||||
FDIC assessments and other regulatory charges
|
2,545 | 3,644 | 5,055 | 9,057 | ||||||||||||
Amortization of intangibles
|
730 | 760 | 1,462 | 1,522 | ||||||||||||
Other
|
4,181 | 4,062 | 8,118 | 10,491 | ||||||||||||
Total operating expenses
|
44,310 | 48,728 | 91,265 | 163,999 | ||||||||||||
Net income (loss) before income taxes
|
6,949 | 12,694 | 18,791 | (224,782 | ) | |||||||||||
Income tax expense
|
450 | 666 | 764 | 526 | ||||||||||||
Net income (loss)
|
6,499 | 12,028 | 18,027 | (225,308 | ) | |||||||||||
Preferred stock dividends and discount accretion
|
3,032 | 3,016 | 6,062 | 5,794 | ||||||||||||
Net income (loss) available to common shareholders
|
$ | 3,467 | $ | 9,012 | $ | 11,965 | $ | (231,102 | ) | |||||||
Earnings (loss) per common share - Basic
|
$ | .06 | $ | .35 | $ | .21 | $ | (10.52 | ) | |||||||
Earnings (loss) per common share - Diluted
|
.06 | .16 | .21 | (10.52 | ) | |||||||||||
Weighted average common shares outstanding - Basic
|
57,840 | 25,427 | 57,803 | 21,965 | ||||||||||||
Weighted average common shares outstanding - Diluted
|
57,840 | 57,543 | 57,803 | 21,965 |
UNITED COMMUNITY BANKS, INC.
|
||||||||||||
Consolidated Balance Sheet
|
||||||||||||
June 30,
|
December 31,
|
June 30,
|
||||||||||
(in thousands, except share and per share data)
|
2012
|
2011
|
2011
|
|||||||||
(unaudited)
|
(audited)
|
(unaudited)
|
||||||||||
ASSETS
|
||||||||||||
Cash and due from banks
|
$ | 50,596 | $ | 53,807 | $ | 163,331 | ||||||
Interest-bearing deposits in banks
|
133,857 | 139,609 | 41,863 | |||||||||
Federal funds sold, reverse repurchase agreements, commercial paper and short-term investments
|
120,000 | 185,000 | 174,996 | |||||||||
Cash and cash equivalents
|
304,453 | 378,416 | 380,190 | |||||||||
Securities available for sale
|
1,701,583 | 1,790,047 | 1,816,613 | |||||||||
Securities held to maturity (fair value $299,971, $343,531 and $379,231)
|
282,750 | 330,203 | 371,578 | |||||||||
Mortgage loans held for sale
|
18,645 | 23,881 | 19,406 | |||||||||
Loans, net of unearned income
|
4,119,235 | 4,109,614 | 4,163,447 | |||||||||
Less allowance for loan losses
|
112,705 | 114,468 | 127,638 | |||||||||
Loans, net
|
4,006,530 | 3,995,146 | 4,035,809 | |||||||||
Assets covered by loss sharing agreements with the FDIC
|
65,914 | 78,145 | 95,726 | |||||||||
Premises and equipment, net
|
172,200 | 175,088 | 178,208 | |||||||||
Bank owned life insurance
|
81,265 | 80,599 | 80,134 | |||||||||
Accrued interest receivable
|
20,151 | 20,693 | 21,291 | |||||||||
Goodwill and other intangible assets
|
6,965 | 8,428 | 9,922 | |||||||||
Foreclosed property
|
30,421 | 32,859 | 47,584 | |||||||||
Other assets
|
46,229 | 69,915 | 95,834 | |||||||||
Total assets
|
$ | 6,737,106 | $ | 6,983,420 | $ | 7,152,295 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Liabilities:
|
||||||||||||
Deposits:
|
||||||||||||
Demand
|
$ | 1,150,444 | $ | 992,109 | $ | 899,017 | ||||||
NOW
|
1,196,507 | 1,509,896 | 1,306,109 | |||||||||
Money market
|
1,117,139 | 1,038,778 | 989,600 | |||||||||
Savings
|
219,077 | 199,007 | 197,927 | |||||||||
Time:
|
||||||||||||
Less than $100,000
|
1,164,451 | 1,332,394 | 1,508,444 | |||||||||
Greater than $100,000
|
764,343 | 847,152 | 981,154 | |||||||||
Brokered
|
210,506 | 178,647 | 300,964 | |||||||||
Total deposits
|
5,822,467 | 6,097,983 | 6,183,215 | |||||||||
Federal funds purchased, repurchase agreements, and other short-term borrowings
|
53,656 | 102,577 | 103,666 | |||||||||
Federal Home Loan Bank advances
|
125,125 | 40,625 | 40,625 | |||||||||
Long-term debt
|
120,265 | 120,225 | 150,186 | |||||||||
Unsettled securities purchases
|
- | 10,325 | 35,634 | |||||||||
Accrued expenses and other liabilities
|
39,598 | 36,199 | 36,368 | |||||||||
Total liabilities
|
6,161,111 | 6,407,934 | 6,549,694 | |||||||||
Shareholders’ equity:
|
||||||||||||
Preferred stock, $1 par value; 10,000,000 shares authorized;
|
||||||||||||
Series A; $10 stated value; 21,700 shares issued and outstanding
|
217 | 217 | 217 | |||||||||
Series B; $1,000 stated value; 180,000 shares issued and outstanding
|
177,814 | 177,092 | 176,392 | |||||||||
Series D; $1,000 stated value; 16,613 shares issued and outstanding
|
16,613 | 16,613 | 16,613 | |||||||||
Common stock, $1 par value; 100,000,000 shares authorized;
|
||||||||||||
41,726,509, 41,647,100 and 41,554,874 shares issued and outstanding
|
41,727 | 41,647 | 41,555 | |||||||||
Common stock, non-voting, $1 par value; 30,000,000 shares authorized;
|
||||||||||||
15,914,209 shares issued and outstanding
|
15,914 | 15,914 | 15,914 | |||||||||
Common stock issuable; 94,657, 93,681 and 83,575 shares
|
2,893 | 3,233 | 3,574 | |||||||||
Capital surplus
|
1,056,819 | 1,054,940 | 1,052,482 | |||||||||
Accumulated deficit
|
(718,896 | ) | (730,861 | ) | (723,378 | ) | ||||||
Accumulated other comprehensive (loss) income
|
(17,106 | ) | (3,309 | ) | 19,232 | |||||||
Total shareholders’ equity
|
575,995 | 575,486 | 602,601 | |||||||||
Total liabilities and shareholders’ equity
|
$ | 6,737,106 | $ | 6,983,420 | $ | 7,152,295 |
UNITED COMMUNITY BANKS, INC.
|
||||||||||||||||||||||||
Average Consolidated Balance Sheets and Net Interest Analysis
|
||||||||||||||||||||||||
For the Three Months Ended June 30,
|
||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||
Average
|
Avg.
|
Average
|
Avg.
|
|||||||||||||||||||||
(dollars in thousands, taxable equivalent)
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans, net of unearned income (1)(2)
|
$ | 4,155,619 | $ | 54,296 | 5.25 | % | $ | 4,266,211 | $ | 60,958 | 5.73 | % | ||||||||||||
Taxable securities (3)
|
2,121,053 | 10,800 | 2.04 | 2,048,683 | 14,541 | 2.84 | ||||||||||||||||||
Tax-exempt securities (1)(3)
|
24,242 | 429 | 7.08 | 25,044 | 411 | 6.56 | ||||||||||||||||||
Federal funds sold and other interest-earning assets
|
364,099 | 1,255 | 1.38 | 583,832 | 1,021 | .70 | ||||||||||||||||||
Total interest-earning assets
|
6,665,013 | 66,780 | 4.03 | 6,923,770 | 76,931 | 4.45 | ||||||||||||||||||
Non-interest-earning assets:
|
||||||||||||||||||||||||
Allowance for loan losses
|
(115,955 | ) | (139,744 | ) | ||||||||||||||||||||
Cash and due from banks
|
51,907 | 119,801 | ||||||||||||||||||||||
Premises and equipment
|
173,792 | 178,949 | ||||||||||||||||||||||
Other assets (3)
|
218,347 | 280,204 | ||||||||||||||||||||||
Total assets
|
$ | 6,993,104 | $ | 7,362,980 | ||||||||||||||||||||
Liabilities and Shareholders’ Equity:
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Interest-bearing deposits:
|
||||||||||||||||||||||||
NOW
|
$ | 1,279,686 | 503 | .16 | $ | 1,310,441 | 1,036 | .32 | ||||||||||||||||
Money market
|
1,132,548 | 661 | .23 | 979,432 | 1,499 | .61 | ||||||||||||||||||
Savings
|
216,175 | 38 | .07 | 195,946 | 64 | .13 | ||||||||||||||||||
Time less than $100,000
|
1,183,845 | 2,520 | .86 | 1,541,909 | 4,990 | 1.30 | ||||||||||||||||||
Time greater than $100,000
|
778,477 | 2,063 | 1.07 | 988,810 | 3,873 | 1.57 | ||||||||||||||||||
Brokered time deposits
|
150,449 | 490 | 1.31 | 473,161 | 2,132 | 1.81 | ||||||||||||||||||
Total interest-bearing deposits
|
4,741,180 | 6,275 | .53 | 5,489,699 | 13,594 | .99 | ||||||||||||||||||
Federal funds purchased and other borrowings
|
97,134 | 904 | 3.74 | 103,156 | 1,074 | 4.18 | ||||||||||||||||||
Federal Home Loan Bank advances
|
278,971 | 390 | .56 | 52,735 | 570 | 4.34 | ||||||||||||||||||
Long-term debt
|
120,256 | 2,375 | 7.94 | 150,178 | 2,747 | 7.34 | ||||||||||||||||||
Total borrowed funds
|
496,361 | 3,669 | 2.97 | 306,069 | 4,391 | 5.75 | ||||||||||||||||||
Total interest-bearing liabilities
|
5,237,541 | 9,944 | .76 | 5,795,768 | 17,985 | 1.24 | ||||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing deposits
|
1,112,128 | 882,151 | ||||||||||||||||||||||
Other liabilities
|
60,726 | 91,353 | ||||||||||||||||||||||
Total liabilities
|
6,410,395 | 6,769,272 | ||||||||||||||||||||||
Shareholders’ equity
|
582,709 | 593,708 | ||||||||||||||||||||||
Total liabilities and shareholders' equity
|
$ | 6,993,104 | $ | 7,362,980 | ||||||||||||||||||||
Net interest revenue
|
$ | 56,836 | $ | 58,946 | ||||||||||||||||||||
Net interest-rate spread
|
3.27 | % | 3.21 | % | ||||||||||||||||||||
Net interest margin (4)
|
3.43 | % | 3.41 | % |
(1) |
Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
|
(2) |
Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale.
|
(3) |
Securities available for sale are shown at amortized cost. Pretax unrealized gains of $25.7 million in 2012 and $32.2 million in 2011 are included in other assets for purposes of this presentation.
|
(4) |
Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets.
|
UNITED COMMUNITY BANKS, INC.
|
||||||||||||||||||||||||
Average Consolidated Balance Sheets and Net Interest Analysis
|
||||||||||||||||||||||||
For the Six Months Ended June 30,
|
||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||
Average
|
Avg.
|
Average
|
Avg.
|
|||||||||||||||||||||
(dollars in thousands, taxable equivalent)
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans, net of unearned income (1)(2)
|
$ | 4,162,030 | $ | 110,138 | 5.32 | % | $ | 4,431,617 | $ | 122,028 | 5.55 | % | ||||||||||||
Taxable securities (3)
|
2,124,422 | 23,554 | 2.22 | 1,825,322 | 27,886 | 3.06 | ||||||||||||||||||
Tax-exempt securities (1)(3)
|
24,840 | 839 | 6.76 | 25,434 | 835 | 6.57 | ||||||||||||||||||
Federal funds sold and other interest-earning assets
|
371,044 | 2,470 | 1.33 | 630,384 | 2,147 | .68 | ||||||||||||||||||
Total interest-earning assets
|
6,682,336 | 137,001 | 4.12 | 6,912,757 | 152,896 | 4.45 | ||||||||||||||||||
Non-interest-earning assets:
|
||||||||||||||||||||||||
Allowance for loan losses
|
(116,879 | ) | (154,347 | ) | ||||||||||||||||||||
Cash and due from banks
|
53,286 | 127,031 | ||||||||||||||||||||||
Premises and equipment
|
174,321 | 179,150 | ||||||||||||||||||||||
Other assets (3)
|
226,013 | 306,495 | ||||||||||||||||||||||
Total assets
|
$ | 7,019,077 | $ | 7,371,086 | ||||||||||||||||||||
Liabilities and Shareholders’ Equity:
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Interest-bearing deposits:
|
||||||||||||||||||||||||
NOW
|
$ | 1,368,900 | 1,140 | .17 | $ | 1,341,618 | 2,360 | .35 | ||||||||||||||||
Money market
|
1,101,103 | 1,302 | .24 | 954,128 | 3,527 | .75 | ||||||||||||||||||
Savings
|
210,789 | 75 | .07 | 191,708 | 141 | .15 | ||||||||||||||||||
Time less than $100,000
|
1,227,599 | 5,546 | .91 | 1,541,130 | 10,441 | 1.37 | ||||||||||||||||||
Time greater than $100,000
|
799,821 | 4,478 | 1.13 | 989,840 | 8,024 | 1.63 | ||||||||||||||||||
Brokered time deposits
|
155,892 | 1,208 | 1.56 | 585,103 | 4,262 | 1.47 | ||||||||||||||||||
Total interest-bearing deposits
|
4,864,104 | 13,749 | .57 | 5,603,527 | 28,755 | 1.03 | ||||||||||||||||||
Federal funds purchased and other borrowings
|
99,696 | 1,949 | 3.93 | 102,132 | 2,116 | 4.18 | ||||||||||||||||||
Federal Home Loan Bank advances
|
208,672 | 856 | .82 | 53,923 | 1,160 | 4.34 | ||||||||||||||||||
Long-term debt
|
120,246 | 4,747 | 7.94 | 150,169 | 5,527 | 7.42 | ||||||||||||||||||
Total borrowed funds
|
428,614 | 7,552 | 3.54 | 306,224 | 8,803 | 5.80 | ||||||||||||||||||
Total interest-bearing liabilities
|
5,292,718 | 21,301 | .81 | 5,909,751 | 37,558 | 1.28 | ||||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing deposits
|
1,076,358 | 861,864 | ||||||||||||||||||||||
Other liabilities
|
70,330 | 75,083 | ||||||||||||||||||||||
Total liabilities
|
6,439,406 | 6,846,698 | ||||||||||||||||||||||
Shareholders' equity
|
579,671 | 524,388 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$ | 7,019,077 | $ | 7,371,086 | ||||||||||||||||||||
Net interest revenue
|
$ | 115,700 | $ | 115,338 | ||||||||||||||||||||
Net interest-rate spread
|
3.31 | % | 3.17 | % | ||||||||||||||||||||
Net interest margin (4)
|
3.48 | % | 3.36 | % |
(1) |
Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
|
(2) |
Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale.
|
(3) |
Securities available for sale are shown at amortized cost. Pretax unrealized gains of $24.7 million in 2012 and $29.7 million in 2011 are included in other assets for purposes of this presentation.
|
(4) |
Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets.
|
Jimmy C. Tallent
President & CEO
Rex S. Schuette
EVP & CFO rex_schuette@ucbi.com (706) 781-2266
David P. Shearrow
EVP & CRO United Community Banks, Inc.
Second Quarter 2012 Investor Presentation
July 26, 2012
|
2
Cautionary Statement
This news release contains forward‐looking statements, as defined by federal securities laws, including statements about United’s financial outlook and business environment. These statements are based on current expectations and are provided to assist in the understanding of future financial performance. Such performance involves risks and uncertainties that may cause actual results to differ materially from those expressed or implied in any such statements. For a discussion of some of the risks and other factors that may cause such forward‐looking statements to differ materially from actual results, please refer to United Community Banks, Inc.’s filings with the Securities and Exchange Commission including its 2011 Annual Report on Form 10‐K under the sections entitled “Forward‐Looking Statements”. Forward‐looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward‐looking statements.
|
3
Non-GAAP Measures
This presentation also contains financial measures determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). Such non‐GAAP financial measures include the following: net interest margin – pre credit, core net interest margin, core net interest revenue, core fee revenue, core operating expense, core earnings, net operating (loss) income and net operating (loss) earnings per share, tangible common equity to tangible assets, tangible equity to tangible assets and tangible common equity to risk‐weighted assets. The most comparable GAAP measures to these measures are: net interest margin, net interest revenue, fee revenue, operating expense, net (loss) income, diluted (loss) earnings per share and equity to assets.
Management uses these non‐GAAP financial measures because we believe it is useful for evaluating our operations and performance over periods of time, as well as in managing and evaluating our business and in discussions about our operations and performance. Management believes these non‐GAAP financial measures provide users of our financial information with a meaningful measure for assessing our financial results and credit trends, as well as for comparison to financial results for prior periods. These non‐GAAP financial measures should not be considered as a substitute for financial measures determined in accordance with GAAP and may not be comparable to other similarly titled financial measures used by other companies. For a reconciliation of the differences between our non‐GAAP financial measures and the most comparable GAAP measures, please refer to the ‘Non‐GAAP Reconcilement Tables’ at the end of the Appendix to this presentation.
|
4
United at a Glance
Founded in 1950
Third‐largest bank holding company in Georgia
Headquartered in Blairsville, Georgia with 104 locations throughout north Georgia, metro Atlanta, coastal Georgia, western North Carolina and east Tennessee
1,651 employees
27 Banks and 104 Offices
Deposit Market Share(1)
Market Banks Offices Deposit Share Rank
North Georgia 11 22 33% 1
Atlanta MSA 10 38 4 7
Gainesville MSA 1 5 14 3
Coastal Georgia 2 8 6 7
Western North Carolina 1 20 13 3
East Tennessee 2 11 2 10
Key Statistics as of 6/30/12
(billions)
Total assets $6.74
Total deposits $5.82
Loans $4.12
¹ FDIC deposit market share and rank as of 6/11 for markets where United takes deposits. Source: SNL and FDIC.
|
5
Highlights Second Quarter
Improving Quarterly Results
Net Income of $6.5 million, or 6 cents per share
Fourth quarterly profit in past five quarters
Core earnings (pre-tax, pre-credit) of $28.3 million
Strong Core Transaction Deposit Growth
Year-to-date up 11% annualized
Building customer deposit base
Represents 55% of total customer deposits compared to 34% three years ago
Non Performing Assets Declining
|
6
LOAN PORTFOLIO & CREDIT QUALITY
|
7
Loan Portfolio (total $4.12 billion)
|
8
Commercial Loans (total $2.46 billion)
|
9
9
Commercial Real Estate (by loan type)
June 30, 2012
Owner Income
(in millions) Occupied Producing Total Percent
Office Buildings $ 299 $ 205 $ 504 28%
Retail 118 138 256 15
Small Warehouses/Storage 116 74 190 10
Multi-Residential/Other Properties 62 90 152 8
Churches 141 - 141 8
Convenience Stores 74 24 98 5
Hotels/Motels - 87 87 5
Franchise / Restaurants 38 34 72 4
Farmland 61 - 61 3
Manufacturing Facility 45 8 53 3
Auto Dealership/Service 45 8 53 3
Golf Course/Recreation 49 - 49 3
Leasehold Property 17 10 27 1
Daycare Facility 17 9 26 1
Carwash 17 1 18 1
Movie TheaterBowling/Recreation 16 - 16 1
Funeral Home 12 1 13 1
Marina 10 - 10 1
Mobile Home Parks - 8 8 1
Other Small Business 3 - 3 1
Total $ 1,140 $ 697 $ 1,837
Portfolio Characteristics
58.7% owner-occupied
Small business, doctors, dentists, attorneys, CPAs
$12 million project limit
Average Loan Size o $469 Composite CRE o $425 Owner Occupied o $606 Income Producing
|
10
10
Commercial Construction (by loan type)
June 30, 2012
(in millions) Amount Percent
Land Develop - Vacant (Improved) $ 64 38 %
Raw Land - Vacant (Unimproved) 59 35
Commercial Land Development 25 15
Office Buildings 5 3
Churches 5 3
Warehouse 2 1
Carwash 1 1
Restaurants/Fast Food/Other Franchise 1 1
Retail Building 1 1
Hotels/Motels 1 0
Mobile Home Parks 1 0
Miscellaneous Construction 4 2
Total Commercial Construction $ 169 100 %
Portfolio Characteristics
Average loan size: $455k
|
11
Residential Mortgage (total $1.13 billion)
Origination Characteristics No broker loans Policy Max LTV: 80-85% 55% of HE Primary Lien
|
12
Residential Construction (total $0.41 billion)
Average Loan Size (in thousands)
Spec $ 231k
Sold 119k
Develop 604k
Raw Land 111k
12% Raw $.05B
49% 20% Lot Developing $.20B $.08B
|
13
Residential Construction – Total Company
2Q12 vs.
(in millions) 2Q12 1Q12 4Q113Q112Q112Q11
Land Loans
Developing Land $ 78 $ 86 $ 88$97$105$(27)
Raw Land 45 57 616062(17)
Lot Loans 203 204 207216218(15)
Total 326 347 356373385(59)
Construction Loans
Spec 49 57 596474(25)
Sold 34 32 333743(9)
Total 83 89 92101117(34)
Total Res Construction $ 409 $ 436 $ 448$474$502$(93)
By Region
Atlanta $ 76 $ 86 $ 86$92$97$(21)
Gainesville MSA 19 20 202525(6)
North Georgia 193 206 214229249(56)
North Carolina 87 88 919295(8)
Coastal Georgia 22 23 242424(2)
Tennessee 12 13 131212-
Total Res Construction $ 409 $ 436 $ 448$474$502$(93)
|
14
New Loans Funded – Category and Market
(in millions)
CATEGORY 2Q12 1Q12
Commercial RE:
Owner Occupied $ 25.5 $ 55.0
Income Producing 7.1 15.3
Total Commercial RE 32.6 70.3
Commercial C & I 15.3 26.0
Commercial Constr. 4.6 2.9
Residential 25.1 24.7
Residential Constr. 7.9 6.4
Consumer 1.0 1.1
Total Categories $ 86.5 $ 131.4
MARKET 2Q12 1Q12
Atlanta $ 35.5 $ 54.2
Coastal Georgia 9.8 25.4
N. Georgia 21.9 25.1
Tennessee 9.9 14.1
North Carolina 5.7 7.9
Gainesville 3.7 4.7
Total Markets $ 86.5 $ 131.4
|
15
New Loan Commitments – Category and Market15
(in millions)
CATEGORY 2Q12 1Q12
Commercial RE:
Owner Occupied $ 28.0 $ 55.7
Income Producing 7.7 16.7
Total Commercial RE 35.7 72.4
Commercial C & I 23.7 39.0
Commercial Constr. 7.5 6.1
Residential 32.1 29.0
Residential Constr. 32.2 20.9
Consumer 1.2 1.2
Total Categories $ 132.4 $ 168.6
MARKET 2Q12 1Q12
Atlanta $ 54.7 $ 70.9
N. Georgia 35.0 36.3
Coastal Georgia 11.4 28.0
Tennessee 14.8 18.7
North Carolina 12.5 9.8
Gainesville 4.0 4.9
Total Markets $ 132.4 $ 168.6
|
16
Credit Quality16
(in millions)
2Q12 1Q124Q113Q112Q11
Operating Net Charge-offs(1) $ 18.9 $ 15.9$20.6$17.5$16.5
as % of Average Loans(1) 1.85 % 1.55 %1.99%1.68%1.58%
Allowance for Loan Losses $ 112.7 $ 113.6$114.5$146.1$127.6
as % of Total Loans 2.74 % 2.75 %2.79%3.55%3.07%
as % of NPLs 98 8890101180
Past Due Loans (30 89 Days) .65 % .86 %.75%.70%0.65%
Non-Performing Loans $ 115.4 $ 129.7$127.5$144.5$71.0
OREO 30.4 31.932.844.247.6
Total NPAs $ 145.8 $ 161.6$160.3$188.7$118.6
Accruing TDRs (see page 49) $ 141.6 $ 125.8$105.8$69.8$41.5
As % of Original Principal Balance
Non-Performing Loans 68.8 % 70.6 %71.3%77.8%64.5%
OREO 39.3 36.135.933.432.6
Total NPAs
as % of Total Assets 2.16 2.252.302.741.66
as % of Loans & OREO 3.51 3.883.874.542.82
(1) Excludes $25 million of charge-offs for largest loan relationship in 4Q11.
|
17
NPL Inflow Trends 17
Quarterly NPL Inflows Since 2009 ($mm)
84.8% $193.3 $200.0 $177.7 Decline $174.8 $174.9 $155.0 from Peak $139.0 $150.0 $119.8 $103.4 $100.0$81.0 $54.7 $45.7 $50.0$35.9 $32.4$29.4
$0.0
Q1 ‘09 Q2 ‘09 Q3 ‘09 Q4 ‘09 Q1 ‘10 Q2 ‘10 Q3 ‘10 Q4 ‘10Q1 ‘11Q2 ‘11Q3 ‘11Q4 ‘11Q1 ‘12Q2 ‘12
Resi Construction Com. Construction Resi. Mortgage Com. RE Commercial Consumer
($50,000)
Total NPLs ($mm)
304.4 $320.0 287.8 280.8 259.2 264.1
224.3 217.8 $240.0
179.1
144.5 $160.0 127.5 129.7
115.4 83.8 71.1 $80.0
$-
Q1 ‘09 Q2 ‘09 Q3 ‘09 Q4 ‘09 Q1 ‘10 Q2 ‘10 Q3 ‘10 Q4 ‘10Q1 ‘11Q2 ‘11Q3 ‘11Q4 ‘11Q1 ‘12Q2 ‘12
|
Net Charge-offs by Loan Category18
(in thousands)
2Q12% of Average Loans (Annualized)
% of Avg
Total Loans1Q124Q12(1) 3Q11
Commercial (Sec. by RE):
Owner Occupied $ 1,305 .46 %.87%1.16%.34%
Income Producing 3,044 1.75.70.57.71
Total Comm (Sec. by RE) 4,349 .95.81.90.50
Commercial & Industrial 775 .70.621.083.54
Commercial Construction 88 .21.811.75.39
Total Commercial 5,212 .86.781.06.71
Residential Mortgage 3,862 1.381.912.042.09
Residential Construction 9,563 9.144.846.775.19
Consumer/ Installment 259 .881.721.472.75
Total Net Charge-offs $ 18,896 1.851.551.991.68
(1) Excludes charge-offs for largest loan relationship of Commerical Construction $2,863; Commercial & Industrial $17,046; CRE Income Producing $901; and, Residential Construction $4,190
|
19
Net Charge-offs by Market19
(in millions)
2Q12% of Average Loans (Annualized)
% of Avg
Total Loans1Q124Q11(1) 3Q11
North Georgia $ 12,474 3.58 %2.56%2.70%2.16%
Atlanta MSA 2,307 .75.891.37.94
North Carolina 3,634 2.521.142.102.31
Coastal Georgia 211 .231.53.41.88
Gainesville MSA (187) (.29)1.353.842.64
East Tennessee 457 .68.34.59.78
Total $ 18,896 1.851.551.991.68
(1) Excludes charge-offs for largest loan relationship of in North Georgia of $25,000
|
20
NPAs by Loan Category and Market20
(in thousands)
2Q12
NPLs OREO Total NPAs
LOAN CATEGORY
Commercial (sec. by RE):
Owner Occupied $ 9,399 $ 7,914 $ 17,313
Income Producing 9,716 2,672 12,388
Commercial & Industrial 34,982 - 34,982
Commercial Construction 18,175 2,732 20,907
Total Commercial 72,272 13,318 85,590
Residential Mortgage 16,631 5,591 22,222
Residential Construction 25,530 11,512 37,042
Consumer/ Installment 907 - 907
Total $ 115,340 $ 30,421 $ 145,761
2Q12
NPLs OREO Total NPAs
MARKETS
North Georgia $ 77,332 $ 13,546 $ 90,878
Atlanta MSA 17,593 8,651 26,244
North Carolina 10,657 3,287 13,944
Coastal Georgia 5,822 785 6,607
Gainesville MSA 991 2,998 3,989
East Tennessee 2,945 1,154 4,099
Total $ 115,340 $ 30,421 $ 145,761
|
21
FINANCIAL REVIEW
|
22
Core Earnings Summary22
(in thousands)
Variance - Incr / (Decr)
2Q121Q124Q111Q11
Net Interest Revenue $ 56,836$(2,028)$(2,214)$(2,110)
Fee Revenue 12,764(327)1,3221,668
Gross Revenue 69,600(2,355)(892)(442)
Operating Expense (Excl OREO) 41,312(1,358)(2,531)(4,368)
Pre-Tax, Pre-Credit (Core) $ 28,288$(997)$1,639$3,926
Net Interest Margin 3.43 %(.10) %(.08) %.02
|
23
Net Interest Margin23
3.79% 3.77% 3.76%
3.67% 3.62%
NIM
NIM – Core Credit(1)
(1) Excluding impact of nonaccrual loans, OREO and interest reversals
NIM Characteristics
Margin
-10 bps vs. 1Q12 +2 bps vs. 2Q11
Lowered Core and CD Deposit Pricing
Loan Pricing Pressure
2Q Excess Liquidity –Lowered Margin by 44 bps and 53 bps in Q1
|
24
Margin – Credit Costs 24
.26% .26% .24%
.23%
.19%
Credit Costs Impacting Margin
Historically 8 to 12 bps
Significant improvement after de-risking balance sheet 1Q11
Cost 2Q12 vs. Historical – 7 bps (annual earnings impact of $4.7 million)
1 bps = $667 thousand in NIR
Margin |
.
25
Key Drivers of Net Interest Revenue / Margin 25
Offsetting Impacts on Margin
Loan pricing under pressure
Deposit rates continue to decline
4.74 4.76 4.79 4.79 4.72 Loan Spreads
|
26
Deposit Pricing, Excluding Brokered Deposits 26
Note – CD pricing reflects the quarter-ending new and renewed yield. MMDA / NOW pricing reflects the deposit yield for each quarter
|
27
Deposit Mix 27
(in millions)
2Q12
55%
$5.6B Public
Funds
2Q12 1Q12 2Q11 4Q08 12%
Demand &
Demand / NOW $ 1,735 $ 1,722 $ 1,620 $ 1,457 Time
NOW
>$100k
MMDA / Savings 1,330 1,331 1,174 630 31%
13%
Core Transaction 3,065 3,053 2,794 2,087
Time
<$100k
20% MMDA &
10% Growth - $271 Million Sav.
24%
+978
47% Growth
Customer
Time < $100,000 1,159 1,201 1,503 1,945
Public Deposits 623 782 605 755 4Q08
Total Core 4,847 5,036 4,902 4,787 $6.2B Public
Funds Demand & 34%
Time >$100,000 728 759 936 1,336 14% NOW
23%
Public Deposits 36 38 44 87
Total Customer 5,611 5,833 5,882 6,210
Time >$100k
22% MMDA & Sav.
Brokered Deposits 211 168 301 793 10%
Total Deposits $ 5,822 $ 6,001 $ 6,183 $ 7,003
Time <$100k
31%
31% |
Core Deposit Growth – Category and Market 28
(in millions, excluding public)
Growth
YTD
CATEGORY 2Q12 2Q12 Last 12 Mo
Demand $ 35.9 $ 143.7 $ 222.6
MM Accounts (6.2) 81.9 134.9
Savings 5.4 20.7 21.7
NOW (22.6) (82.8) (107.6)
Total Categories $ 12.5 $ 163.5 $ 271.6
Percent Growth (Annualized) 2 % 11 % 10 %
MARKET
Atlanta $ 2.9 $ 65.1 $ 130.2
North Carolina 12.8 43.3 55.3
Coastal Georgia 0.1 25.5 25.7
N. Georgia (3.5) 17.8 38.2
Tennessee (1.8) 7.5 12.7
Gainesville 2.0 4.3 9.5
Total Markets $ 12.5 $ 163.5 $ 271.6
|
Fee Revenue - Core 29
(in millions)
Variance - Incr / (Decr)
2Q12 1Q12 4Q11 2Q11
NSF & Overdraft Fees $ 3,232 $ (13) $ (305) $ (426)
Debit Card Fees 3,242 140 273 (37)
Other Service Charges 1,342 (94) 600 671
Total Service Charges and Fees 7,816 33 568 208
Mortgage Loan & Related Fees 2,322 223 497 1,370
Brokerage Fees 809 (4) 27 118
Other 1,817 (579) 230 (28)
Total $ 12,764 $ (327) $ 1,322 $ 1,668
Excludes net securities gains and charges on prepayment of FHLB advances, hedge ineffectiveness gains, gains from the sale of low income housing tax credits, interest on Federal income tax refund and mark to market adjustments on United’s deferred compensation plan assets.
|
Investment Conclusions
30
Operating Expenses - Core 30
(in thousands)
Variance - Incr / (Decr)
2Q12 1Q12 4Q11 2Q11
Salaries & Employee Benefits $ 23,150 $ (1,615) $ (2,388) $ (2,129)
Communications & Equipment 3,211 56 82 (167)
Occupancy 3,539 (232) (433) (266)
FDIC Assessment 2,545 35 144 (1,099)
Advertising & Public Relations 1,088 242 (101) (229)
Postage, Printing & Supplies 916 (63) (44) (169)
Professional Fees 1,952 (23) (54) (398)
Other Expense 4,911 242 263 89
$ 41,312 $ (1,358) $ (2,531) $ (4,368)
Excludes foreclosed property costs, adjustment to reclassify pension plan actuarial gains and losses and unamortized prior service costs to other comprehensive income, severance costs and mark to market adjustments on United’s deferred compensation plan liability.
|
31
Net Operating Income 31
(in thousands)
2Q12 1Q12 4Q11 2Q11
Pre-Tax, Pre-Credit (Core) $ 28,288 $ 29,285 $ 26,649 $ 24,362
Provision for Loan Loss (18,000) (15,000) (14,000) (11,000)
Foreclosed Property Costs:
Write-downs (1,008) (2,111) (3,892) (3,118)
Losses on Sales 269 (93) (3,041) 3,218
Maintenance, Taxes, Etc. (1,112) (1,621) (2,369) (1,991)
Total Foreclosed Property Costs (1,851) (3,825) (9,302) (1,891)
Hedge Ineffectiveness Gains (Losses) (180) 115 313 2,810
Securities Gains, Net 6,490 557 4 783
Losses from Prepayment of Borrowings (6,199) (482) - (791)
Gains from Sale of Low Income Housing Tax Credits - 728 728 -
Interest on Federal Income Tax Refund - 1,100 - -
Reclassification of Pension Acturial Gains and
Losses and Prior Service Costs to OCI - - 2,245 -
Severance (1,155) (190) - (1,150)
Income Tax Expense (894) (760) 3,264 (1,095)
Net Income $ 6,499 $ 11,528 $ 9,901 $ 12,028
Net Income Per Share $ .06 $ .15 $ .12 $ .16
|
32
Net Income 32
(in thousands)
2Q12 1Q12 4Q11 2Q11
Net Income $ 6,499 $ 11,528 $ 9,901 $ 12,028
Preferred Stock Dividends (3,032) (3,030) (3,025) (3,016)
Net Income Avail to Common Shareholders $ 3,467 $ 8,498 $ 6,876 $ 9,012
Net Income Per Share $ .06 $ .15 $ .12 $ .16
Tangible Book Value $ 6.48 $ 6.54 $ 6.47 $ 6.94
Shares Outstanding (millions) 57.8 57.8 57.6 57.5
|
26
33
Capital Ratios 33
Well- Minimum
Capitalized Guideline JUN ‘12 MAR ‘12 JUN ‘11
Bank
Tier 1 RBC 6 % 10 % 14.3 % 13.7 % 13.3 %
Total RBC 10 11 15.6 15.0 15.1
Leverage 5 8 9.2 9.0 8.3
Holding Company
Tier 1 RBC 6 10 14.2 13.7 13.6
Total RBC 10 11 15.9 15.4 16.2
Leverage 5 8 9.1 8.9 8.5
Tier I Common RBC 4.5 7 8.7 8.3 8.3
Tangible Equity to Assets 8.2 8.1 7.9
34
APPENDIX
|
34
APPENDIX
|
35
Experienced Proven Leadership 35
Joined Years in
UCBI Banking
Jimmy Tallent President & CEO 1984 38
Rex Schuette Chief Financial Officer 2001 35
David Shearrow Chief Risk Officer 2007 31
Craig Metz Marketing & Retail Banking 2002 20
Regional Presidents:
Bill Gilbert North & Coastal Georgia 2000 36
Tim Schools North Carolina & Tennessee 2011 12
Glenn White Atlanta 2007 38
|
36
Business and Operating Model 36
Twenty-seven “community banks”
Local CEOs with deep roots in their communities
Resources of $6.7 billion bank
Service is point of differentiation
#1 in Customer Satisfaction according to Customer Service Profiles
J.D. Power Customer Service Champion
9 Recognized 40 companies in the U.S.
9 Only bank to be recognized
Golden rule of banking
9 “The Bank That SERVICE Built”
Ongoing customer surveys
9 95% satisfaction rate
Strategic footprint with substantial banking opportunities
Operates in a number of the more demographically attractive markets in the U.S.
Disciplined growth strategy
Organic supported by de novos and selective acquisitions
“Community bank service, large bank resources”
|
37
37
Robust Demographics (fast growing markets)
Population Growth (%)
Population Actual Projected
Markets1(in thousands) 2000 - 2011 2011 - 2016
North Georgia 386 21 % 4 %
Atlanta MSA 5,321 25 5
Gainesville MSA 181 30 4
Coastal Georgia 385 15 5
Western North Carolina 441 15 5
East Tennessee 862 14 5
Total Markets
Georgia 9,775 19 5
North Carolina 9,659 20 7
Tennessee 6,402 13 4
United States 310,704 10 3
¹ Population data is for 2011 and includes those markets where United takes deposits.
Source: SNL
|
38
Market Share Opportunities 38
Excellent growth prospects
Market
Deposits United Deposit
Markets (in billions) (1) Deposits (2) Banks Offices Share(1) Rank(1)
North Georgia $ 6.8 $ 2.0 11 22 33 % 1
Atlanta MSA 48.2 2.0 10 38 4 7
Gainesville MSA 2.5 .3 1 5 14 3
Coastal Georgia 7.0 .3 2 8 6 7
Western North Carolina 7.3 .9 1 20 13 3
East Tennessee 15.9 .3 2 11 2 10
Total Markets $ 87.7 $ 5.8 27 104
¹ FDIC deposit market share and rank as of 6/11 for markets where United takes deposits. Source: SNL and FDIC.
2 Based on current quarter.
|
39
Leading Demographics 39
2011 ‐ 2016
Total Assets Population
Rank Ticker Company(1) State ($B) Growth(2)
1 CFR Cullen/Frost Bankers, Inc. TX 20.4 8.38
2 IBOC International Bancshares Corporation TX 11.8 6.99
3 HBHC Hancock Holding Company MS 19.3 6.38
4 PB Prosperity Bancshares, Inc. TX 10.9 6.23
5 FCNCA First Citizens BancShares, Inc. NC21.16.10
6 GBCI Glacier Bancorp, Inc. MT 7.2 5.63
7 FIBK First Interstate BancSystem, Inc. MT 7.4 5.43
8 TCBI Texas Capital Bancshares, Inc. TX 8.6 5.37
9 FCBN First Citizens Bancorporation, Inc. SC 8.3 4.87
10 UCBI United Community Banks, Inc. GA 6.7 4.85
11 BOKF BOK Financial Corporation OK 25.9 4.77
12 WAL Western Alliance Bancorporation AZ 6.9 4.56
13 IBKC IBERIABANK Corporation LA 11.8 4.42
14 STSA Sterling Financial Corporation WA 9.5 4.20
15 UMPQ Umpqua Holdings Corporation OR 11.5 3.98
NOTE: Financial information as of March 31, 2012
(1) Includes publicly traded companies with assets between $5.0 ‐ $50.0 billion as of March 31, 2012 (2) Population growth weighted by county (cumulative) Data Source: SNL Financial
|
Investment Conclusions
40
Proactively Addressing Credit Environment 40
Structure
Centralized underwriting and approval process
Segregated work‐out teams
Highly skilled ORE disposition group
Seasoned regional credit professionals
Process
Continuous external loan review
Intensive executive management involvement: o Weekly past due meetings o Weekly NPA/ORE meetings o Quarterly criticized watch loan review meetings o Quarterly pass commercial and CRE portfolio review meetings
Internal loan review of new credit relationships
Policy
Ongoing enhancements to credit policy
Periodic updates to portfolio limits
|
41
Lending – Credit Summary 41
(in millions)
Legal lending limit $158
House lending limit 20 Project lending limit 12
Top 25 relationships 404 Regional credit review – Standard underwriting
|
42
Performing Classified Loans 42
(in millions)
LOANS BY CATEGORY 2Q12 1Q12 4Q11 3Q11 2Q11
Commercial (Sec. by RE):
Owner Occupied $ 54 $ 78 $ 79 $ 69 $ 72
Income Producing 94 56 64 65 46
Total Comm (Sec. by RE) 148 134 143 134 118
Commercial & Industrial 16 17 16 25 17
Commercial Construction 38 23 18 26 31
Total Commercial 202 174 177 185 166
Residential Mortgage 73 76 76 77 70
Residential Construction 46 64 72 76 74
Consumer / Installment 3 3 3 3 3
Total Classified Loans $ 324 $ 317 $ 328 $ 341 $ 313
26 |
43
Business Mix Loans 43
(at quarter-end)
(in millions)
2Q12 vs.
LOANS BY CATEGORY 2Q12 1Q12 4Q11 3Q11 2Q11 2Q11
Commercial (Sec. by RE):
Owner Occupied $ 1,140 $ 1,137 $ 1,111 $ 1,037 $ 1,014 $ 126
Income Producing 697 706 711 734 728 (31)
Total Comm (Sec. by RE) 1,837 1,843 1,822 1,771 1,742 95
Commercial & Industrial 450 440 428 429 428 22
Commercial Construction 169 167 164 169 195 (26)
Total Commercial 2,456 2,450 2,414 2,369 2,365 91
Residential Mortgage 1,128 1,131 1,135 1,150 1,177 (49)
Residential Construction 409 436 448 474 502 (93)
Consumer / Installment 126 111 113 117 119 7
Total Loans $ 4,119 $ 4,128 $ 4,110 $ 4,110 $ 4,163 $ (44)
|
44
44
Loans – Markets Served (at quarter-end)
(in millions)
2Q12 vs.
LOANS BY MARKET 2Q12 1Q12 4Q11 3Q11 2Q11 2Q11
North Georgia $ 1,387 $ 1,408 $ 1,426 $ 1,478 $ 1,500 $ (113)
Atlanta MSA 1,252 1,239 1,220 1,192 1,188 64
North Carolina 576 588 597 607 626 (50)
Coastal Georgia 369 366 346 316 325 44
Gainesville MSA 259 262 265 272 275 (16)
East Tennessee 276 265 256 245 249 27
Total Loans $ 4,119 $ 4,128 $ 4,110 $ 4,110 $ 4,163 $ (44)
|
45
Residential Construction – North Georgia 45
(in millions)
2Q12 vs.
2Q12 1Q12 4Q11 3Q11 2Q11 2Q11
Land Loans
Developing Land $ 39 $ 44 $ 44 $ 51 $ 58 $ (19)
Raw Land 18 26 26 25 25 (7)
Lot Loans 113 113 118 124 129 (16)
Total 170 183 188 200 212 (42)
Construction Loans
Spec 9 12 12 15 18 (9)
Sold 14 11 14 14 19 (5)
Total 23 23 26 29 37 (14)
Total Res Construction $ 193 $ 206 $ 214 $ 229 $ 249 $ (56)
|
46
Residential Construction – Atlanta MSA 46
(in millions)
2Q12 vs.
2Q12 1Q12 4Q11 3Q11 2Q11 2Q11
Land Loans
Developing Land $ 14 $ 17 $ 17 $ 19 $ 20 $ (6)
Raw Land 9 13 14 15 16 (7)
Lot Loans 22 22 22 22 22 -
Total 45 52 53 56 58 (13)
Construction Loans
Spec 24 27 27 28 30 (6)
Sold 7 7 6 8 9 (2)
Total 31 34 33 36 39 (8)
Total Res Construction $ 76 $ 86 $ 86 $ 92 $ 97 $ (21)
|
47
47
Business Mix Loans (at year-end)
(in millions)
2011 2010 2009 2008 2007
LOANS BY CATEGORY
Commercial (Sec. by RE) $ 1,822 $ 1,761 $ 1,779 $ 1,627 $ 1,476
Commercial & Industrial 428 441 390 410 418
Commercial Construction 164 297 363 500 527
Total Commercial 2,414 2,499 2,532 2,537 2,421
Residential Mortgage 1,135 1,279 1,427 1,526 1,502
Residential Construction 448 695 1,050 1,479 1,829
Consumer / Installment 113 131 142 163 177
Total Loans $ 4,110 $ 4,604 $ 5,151 $ 5,705 $ 5,929
|
48
Markets Served 48
Loans – (at year-end)
(in millions)
LOANS BY MARKET 2011 2010 2009 2008 2007
North Georgia $ 1,426 $ 1,689 $ 1,884 $ 2,040 $ 2,060
Atlanta MSA 1,220 1,310 1,435 1,706 2,002
North Carolina 597 702 772 810 806
Coastal Georgia 346 335 405 464 416
Gainesville MSA 265 312 390 420 399
East Tennessee 256 256 265 265 246
Total Loans $ 4,110 $ 4,604 $ 5,151 $ 5,705 $ 5,929
|
49
TDRs by Loan Type
(in millions)
LOAN TYPE Accruing(1) Non-Accruing Total TDRs
As of June 30, 2012
Commercial (Sec by RE) $ 75,901 $ 6,424 $ 82,325
Commercial & Industrial 3,713 259 3,972
Commercial Construction 30,727 10,950 41,677
Total Commercial 110,341 17,633 127,974
Residential Mortgage 14,485 2,465 16,950
Residential Construction 16,450 5,728 22,178
Consumer Installment 366 145 511
Total $ 141,642 $ 25,971 $ 167,613
(1) 78 percent of accruing TDR loans have an interest rate of 4 percent of greater.
As of March 31, 2012
Commercial (Sec by RE) $ 70,293 $ 9,551 $ 79,844
Commercial & Industrial 3,288 199 3,487
Commercial Construction 17,891 16,175 34,066
Total Commercial 91,472 25,925 117,397
Residential Mortgage 12,479 2,353 14,832
Residential Construction 21,652 4,296 25,948
Consumer Installment 193 137 330
Total $ 125,796 $ 32,711 $ 158,507
|
50
NPAs by Loan Category, Market, and Activity 50
Credit Quality (1)
Second Quarter 2012 First Quarter 2012Fourth Quarter 2011
Non-performing Foreclosed Total Non-performing Foreclosed TotalNon-performingForeclosedTotal
(in thousands) Loans Properties NPAs Loans Properties NPAsLoansPropertiesNPAs
NPAs BY CATEGORY
Commercial (sec.by RE) $ 19,115 $ 10,586 $ 29,701 $ 26,081 $ 10,808 $ 36,889$27,322$9,745$37,067
Commercial & industrial 34,982 - 34,982 36,314 - 36,314 34,613-34,613
Commercial construction 18,175 2,732 20,907 23,319 3,266 26,585 16,6553,33619,991
Total commercial 72,272 13,318 85,590 85,714 14,074 99,788 78,59013,08191,671
Residential mortgage 16,631 5,591 22,222 18,741 5,882 24,623 22,3586,92729,285
Residential construction 25,530 11,512 37,042 24,341 11,931 36,272 25,52312,85138,374
Consumer installment 907 - 907 908 - 908 1,008 - 1,008
Total NPAs $ 115,340 $ 30,421 $ 145,761 $ 129,704 $ 31,887 $ 161,591 $ 127,479$32,859$160,338
Balance as a % of
Unpaid Principal 68.8% 39.3% 59.4% 70.6% 36.1% 59.4% 71.3%35.9%59.3%
NPAs BY MARKET
North Georgia $ 77,332 $ 13,546 $ 90,878 $ 81,117 $ 14,559 $ 95,676 $ 88,600$15,136$103,736
Atlanta MSA 17,593 8,651 26,244 22,321 7,647 29,968 14,4806,16920,649
North Carolina 10,657 3,287 13,944 15,765 4,650 20,415 15,1005,36520,465
Coastal Georgia 5,822 785 6,607 5,622 1,268 6,890 5,248 1,6206,868
Gainesville MSA 991 2,998 3,989 2,210 3,387 5,597 2,069 3,7605,829
East Tennessee 2,945 1,154 4,099 2,669 376 3,045 1,982 809 2,791
Total NPAs $ 115,340 $ 30,421 $ 145,761 $ 129,704 $ 31,887 $ 161,591 $ 127,479$32,859$160,338
NPA ACTIVITY
Beginning Balance $ 129,704 $ 31,887 $ 161,591 $ 127,479 $ 32,859 $ 160,338 $ 144,484$44,263$188,747
Loans placed on non-accrual 29,364 - 29,364 32,437 - 32,43745,675-45,675
Payments received (15,027) - (15,027) (5,945) - (5,945) (1,884)-(1,884)
Loan charge-offs (19,382) - (19,382) (14,733) - (14,733) (44,757)-(44,757)
Foreclosures (9,319) 9,319 - (9,534) 9,534 - (16,039)16,039-
Capitalized costs - 415 415 - 329 329 - 141 141
Note / property sales - (10,461) (10,461) - (8,631) (8,631) -(20,651)(20,651)
Write downs - (1,008) (1,008) - (2,111) (2,111) - (3,893)(3,893)
Net gains (losses) on sales - 269 269 - (93) (93) - (3,040)(3,040)
Ending Balance $ 115,340 $ 30,421 $ 145,761 $ 129,704 $ 31,887 $ 161,591 $ 127,479$32,859$160,338
(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.26
|
51
Net Charge-offs by Category and Market 51
Credit Quality (1)
Second Quarter 2012 First Quarter 2012 Fourth Quarter 2011
Net Charge- Net Charge- Net Charge-
Offs to Offs to Offs to
Net Average Net Average Net Average
(in thousands) Charge-Offs Loans (2) Charge-Offs Loans (2) Charge-OffsLoans(2)
NET CHARGE-OFFS BY CATEGORY
Commercial (sec.by RE) $ 4,349 .95 % $ 3,697 .81 % $ 4,962 1.09 %
Commercial & industrial 775 .70 669 .62 18,940 17.47
Commercial construction 88 .21 334 .81 3,318 7.88
Total commercial 5,212 .86 4,700 .78 27,220 4.51
Residential mortgage 3,862 1.38 5,375 1.91 5,887 2.04
Residential construction 9,563 9.14 5,314 4.84 12,090 10.36
Consumer installment 259 .88 478 1.72 427 1.47
Total $ 18,896 1.85 $ 15,867 1.55 $ 45,624 4.39
NET CHARGE-OFFS BY MARKET
North Georgia $ 12,474 3.58 % $ 9,022 2.56 % $ 34,970 9.46 %
Atlanta MSA 2,307 .75 2,729 .89 4,195 1.37
North Carolina 3,634 2.52 1,679 1.14 3,180 2.10
Coastal Georgia 211 .23 1,329 1.53 335 .41
Gainesville MSA (187) (.29) 883 1.35 2,572 3.84
East Tennessee 457 .68 225 .34 372 .59
Total $ 18,896 1.85 $ 15,867 1.55 $ 45,624 4.39
(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern
Community Bank.
(2) Annualized.
|
52
Net Charge-offs by Category and Market 52
Asset Disposition Plan as of March 31, 2011
Credit Quality - Net Charge-Offs First Quarter 2011 (1)
Asset Disposition Plan
Bulk Loan Sale (2) First Quarter
Performing Nonperforming Other Bulk LoanForeclosureOther Net2011 Net Charge-
(in thousands) Loans Loans Sales (3) Charge-Offs (4) Charge-OffsOffs
NET CHARGE-OFFS BY CATEGORY
Commercial (sec. by RE) $ 29,451 $ 11,091 $ 3,318 $ 1,905 $ 2,842$48,607
Commercial construction 32,530 15,328 292 419 1,14649,715
Commercial & industrial 365 2,303 859 - 5134,040
Total commercial 62,346 28,722 4,469 2,324 4,501 102,362
Residential construction 43,018 23,459 3,325 11,693 10,64392,138
Residential mortgage 13,917 14,263 1,676 1,538 4,989 36,383
Consumer / installment 86 168 30 24 383 691
Total $ 119,367 $ 66,612 $ 9,500 $ 15,579 $ 20,516$231,574
NET CHARGE-OFFS BY MARKET
Atlanta MSA $ 37,186 $ 8,545 $ 1,428 $ 6,034 $ 3,296 $ 56,489
Gainesville MSA 3,563 2,442 957 700 954 8,616
North Georgia 57,969 47,699 2,508 6,585 8,544 123,305
Western North Carolina 11,138 4,743 2,415 1,402 6,74926,447
Coastal Georgia 6,835 2,180 2,013 634 341 12,003
East Tennessee 2,676 1,003 179 224 632 4,714
Total $ 119,367 $ 66,612 $ 9,500 $ 15,579 $ 20,516$231,574
(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.
(2) Charge-offs totaling $186 million were recognized on the bulk loan sale in the first quarter of 2011. The loans were transferred to the loans held for sale category in anticipation of the second quarter bulk loan sale that was completed on April 18, 2011.
(3) Losses on smaller bulk sale transactions completed during the first quarter of 2011.
(4) Loan charge-offs recognized in the first quarter of 2011 related to loans transferred to foreclosed properties. Such charge-offs were elevated in the first quarter as a result of the asset disposition plan, which called for aggressive write downs to expedite sales in the second and third quarters of 2011.
26 |
53
53
Credit Quality – Bulk Loan Sale Summary as of March 31, 2011
Credit Quality - Bulk Loan Sale Summary (1)
Performing Loans Nonperforming LoansTotal Loans
Carrying Charge- Loans Held Carrying Charge- Loans HeldCarryingCharge-Loans Held
(in thousands) Amount (2) Offs (3) for Sale (4) Amount (2)Offs (3)for Sale (4)Amount (2)Offs (3)for Sale (4)
BY CATEGORY
Commercial (sec. by RE) $ 40,902 $ 29,451 $ 11,451 $ 17,202 $ 11,090 $6,112$58,104$40,541$17,563
Commercial construction 45,490 32,530 12,960 22,440 15,3287,11267,93047,85820,072
Commercial & industrial 504 365 139 3,397 2,302 1,095 3,901 2,6671,234
Total commercial 86,896 62,346 24,550 43,039 28,720 14,319129,93591,06638,869
Residential construction 59,747 43,018 16,729 35,508 23,45912,04995,25566,47728,778
Residential mortgage 19,342 13,917 5,425 21,716 14,262 7,45441,05828,17912,879
Consumer / installment 120 86 34 238 169 69 358 255103
Total $ 166,105 $ 119,367 $ 46,738 $ 100,501 $ 66,610 $ 33,891$266,606$185,977$80,629
BY MARKET
Atlanta MSA $ 51,647 $ 37,186 $ 14,461 $ 13,755 $ 8,545 $ 5,210 $ 65,402$45,731$19,671
Gainesville MSA 4,949 3,563 1,386 3,695 2,442 1,253 8,644 6,0052,639
North Georgia 80,831 57,969 22,862 70,900 47,698 23,202151,731105,66746,064
Western North Carolina 15,468 11,138 4,330 7,228 4,743 2,485 22,69615,8816,815
Coastal Georgia 9,493 6,835 2,658 3,527 2,179 1,348 13,0209,0144,006
East Tennessee 3,717 2,676 1,041 1,396 1,003 393 5,113 3,6791,434
Total $ 166,105 $ 119,367 $ 46,738 $ 100,501 $ 66,610 $ 33,891$266,606$185,977$80,629
(1) This schedule presents a summary of classified loans included in the bulk loan sale transaction that closed on April 18, 2011.
(2) This column represents the book value, or carrying amount, of the loans prior to charge offs to mark loans to expected proceeds from sale.
(3) This column represents the charge-offs required to adjust the loan balances to the expected proceeds from the sale based on indicative bids received from prospective buyers, including principal payments received or committed advances made after the cutoff date through March 31, 2011 that are part of the settlement.
(4) This column represents the expected proceeds from the bulk sale based on indicative bids received from prospective buyers and equals the balance shown on the consolidated balance sheet as loans held for sale.
|
54
Loans / Deposits - Liquidity 54
(in millions)
Variance
2Q12 1Q12 2Q11 vs 1Q12 vs 2Q11
Loans $ 4,119 $ 4,128 $ 4,163 $ (9) $ (44)
Core (DDA, MMDA, Savings) $ 3,065 $ 3,053 $ 2,794 $ 12 $ 271
Public Funds 659 820 649 (161) 10
CD’s 1,887 1,960 2,439 (73) (552)
Total Deposits (excl Brokered) $ 5,611 $ 5,833 $ 5,882 $ (222) $ (271)
Loan to Deposit Ratio 73% 71% 71%
Investment Securities:
Available for Sale $ 1,259 $ 1,359 $ 1,194 $ (100) $ 65
Held to Maturity 283 304 371 (21) (88)
Total Investment Securities 1,542 1,663 1,565 (121) (23)
Floating Rate CMD, Bonds 442 540 623 (98) (181)
Total Securities Portfolio 1,984 2,203 2,188 (219) (204)
Percent of Assets (Excludes Floating) 19% 23% 22%
Commercial Paper & Reverse Repo $ 120 $ 235 $ 175 $ (115) $ (55)
Floating Rate Securities 442 540 623 (98) (181)
Excess Reserves 94 103 42 (9) 52
Total Excess Liquidity $ 656 $ 878 $ 840 $ (222) $ (184)
|
55
Wholesale Borrowings - Liquidity 55
(in millions)
Unused Variance
Capacity 2Q12 1Q12 2Q11 vs 1Q12 vs 2Q11
Wholesale Borrowings
(1)
Brokered Deposits $ 1,474 $ 211 $ 168 $ 301 $ 43 $ (90)
FHLB 629 125 215 41 (90) 84
Fed Funds 125 - - - - -
Other Wholesale 478 54 102 104 (48) (50)
Total $ 2,706 $ 390 $ 485 $ 446 $ (95) $ (56)
Long-Term Debt
Sub-Debt $ 65 $ 65 $ 95 $ - $ (30)
Trust Preferred Securities 55 55 55 - -
Total Long-Term Debt $ 120 $ 120 $ 150 $ - $ (30)
(1) Estimated Brokered Deposit Total Capacity at 25% of Assets
|
56
Deposits 56
Business Mix – at quarter-end
(in millions)
2Q12 vs.
DEPOSITS BY CATEGORY 2Q12 1Q12 4Q11 3Q11 2Q11 2Q11
Demand & Now $ 1,735 $ 1,722 $ 1,674 $ 1,686 $ 1,620 $ 115
MMDA & Savings 1,330 1,331 1,228 1,220 1,174 156
Core Transaction Deposits 3,065 3,053 2,902 2,906 2,794 271
Time < $100,000 1,159 1,201 1,326 1,387 1,503 (344)
Public Deposits 623 782 844 597 605 18
Total Core Deposits 4,847 5,036 5,072 4,890 4,902 (55)
Time > $100,000 728 759 807 867 936 (208)
Public Deposits 36 38 40 38 44 (8)
Total Customer Deposits 5,611 5,833 5,919 5,795 5,882 (271)
Brokered Deposits 211 168 179 210 301 (90)
Total Deposits $ 5,822 $ 6,001 $ 6,098 $ 6,005 $ 6,183 $ (361)
|
57
Core Transaction Deposits 57
Geographic Diversity
Core Transactions / Total Deposits (%)
2Q12 2Q11
2Q 11 2Q 12
$ in millions Coastal GA 64.0 % 42.4 %
Eastern Tennessee
Gainesville MSA 59.4 53.1
North Carolina 57.9 50.3
Gainesville MSA
Atlanta MSA 57.0 50.4
East TN 56.5 48.5
Coastal Georgia
North Georgia 51.2 51.1
North Carolina Total 54.3 % 47.5 %
North Georgia
Atlanta MSA
|
58
Non GAAP Reconciliation Tables 58
(in thousands except EPS)
Operating Earnings to GAAP Earnings Reconciliation
2Q12 1Q12 2Q11
Core net interest revenue reconciliation
Core net interest revenue $ 56,836 $ 58,864 $ 58,946
Taxable equivalent adjustment (444) (446) (429)
Net interest revenue (GAAP) $ 56,392 $ 58,418 $ 58,517
Core fee revenue reconciliation
Core fee revenue $ 12,764 $ 13,091 $ 11,096
Securities gains, net 6,490 557 783
Loss on prepayment of borrowings (6,199) (482) (791)
Gains from sales of low income housing tax credits - 728 -
Hedge ineffectiveness (losses) gains (180) 115 2,810
Interest on Federal tax refund - 1,100 -
Mark to market on deferred compensation plan assets (8) 270 7
Fee revenue (GAAP) $ 12,867 $ 15,379 $ 13,905
Core operating expense reconciliation
Core operating expense $ 41,312 $ 42,670 $ 45,680
Foreclosed property expense 1,851 3,825 1,891
Severance 1,155 190 1,150
Mark to market on deferred compensation plan liability (8) 270 7
Operating expense (GAAP) $ 44,310 $ 46,955 $ 48,728
|
59
Non GAAP Reconciliation Tables 59
Operating Earnings to GAAP Earnings Reconciliation
2Q12 1Q12 2Q11
Net interest margin - pre credit reconciliation
Net interest margin - pre credit 3.62 % 3.76 % 3.67 %
Effect of interest reversals, lost interest, and carry costs of NPAs (.19) (.23) (.26)
Net interest margin 3.43 3.53 3.41
Tangible common equity and tangible equity to tangible assets reconciliation
Tangible common equity to tangible assets 5.45 % 5.33 % 1.37 %
Effect of preferred equity 2.79 2.75 6.56
Tangible equity to tangible assets 8.24 8.08 7.93
Effect of goodwill and other intangibles .09 .11 .13
Equity to assets (GAAP) 8.33 % 8.19 % 8.06 %
Tangible common equity to risk-weighted assets reconciliation
Tangible common equity to risk-weighted assets 8.38 % 8.21 % 8.69 %
Effect of preferred equity 4.36 4.23 4.20
Tangible equity to risk weighted assets 12.74 12.44 12.89
Effect of other comprehensive income .28 .10 (.42)
Effect of trust preferred 1.19 1.15 1.15
Tier I capital ratio (Regulatory) 14.21 % 13.69 % 13.62 %
|
Analyst Coverage
26 |
61
United Community Banks, Inc.
Investor Presentation
Second Quarter 2012
Copyright 2012
United Community Banks, Inc. All rights reserved.
|