t74186_8k.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (Date of earliest event reported):
July 26, 2012
 
United Community Banks, Inc.
 
(Exact name of registrant as specified in its charter)
 
 
Georgia
 
   
No. 001-35095
 
   
No. 58-180-7304
 
(State or other jurisdiction of
 
(Commission File Number)
 
(IRS Employer
 incorporation)
     
Identification No.)
 
125 Highway 515 East, P.O. Box 398
Blairsville, Georgia  30512
(Address of principal executive offices)
 
Registrants telephone number, including area code:
(706) 781-2265
 
Not applicable
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
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
 
(a)   Financial statements: None
(b)   Pro forma financial information: None
(c)   Exhibits:
99.1   Press Release, dated July 26, 2012
99.2   Investor Presentation, Second Quarter 2012

 
 

 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
  UNITED COMMUNITY BANKS, INC.  
       
 
By:
/s/ Rex S. Schuette  
   
Rex S. Schuette
Executive Vice President and
Chief Financial Officer
 
 
Date:  July 26, 2012
 
ex99-1.htm

Exhibit 99.1
 
GRAPHIC

For Immediate Release

For more information:
Rex S. Schuette
Chief Financial Officer
(706) 781-2266
Rex_Schuette@ucbi.com


UNITED COMMUNITY BANKS, INC. REPORTS
EARNINGS OF $6.5 MILLION FOR SECOND QUARTER 2012

·  
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


BLAIRSVILLE, GA – July 26, 2012 – United Community Banks, Inc. (NASDAQ: UCBI) today reported net income of $6.5 million, or six cents per share, for the second quarter of 2012; and $18.0 million, or 21 cents per share, year-to-date.  The results for the second quarter and first six months of 2012 reflect strong core transaction deposit growth, increases in fee revenue and lower operating expenses compared with the same periods a year ago.

“Our lower operating expenses reflect ongoing efforts to meaningfully increase operating efficiency, while at the same time remaining focused on improving credit measures,” said Jimmy Tallent, president and chief executive officer.  “Our credit measures continue their positive trend, with nonperforming assets down  $15.8 million, or 10 percent, from the first quarter. The second quarter marks our fourth profitable quarter following our 2011 capital transaction and the execution of our problem asset disposition plan.  Looking forward, we expect profitability to continue from improved efficiency, revenue enhancements and expense reductions while growing and improving our business mix of loans and deposits.”
 
 
1

 
 
Total loans were $4.12 billion at quarter-end, down slightly from the first quarter and down $44 million from a year earlier.  “While loans declined slightly in the second quarter they remain up year-to-date.  We expect some volatility in balances due to the ongoing sluggish economy.  We are prudently growing the portfolio by focusing on full-service relationships with small-to-medium-sized businesses.  During the second quarter we added $132 million in new loan commitments, of which $87 million were funded by quarter-end.  The majority were commercial loans.”

“Growing quality loan and deposit relationships remains a key focus for 2012,” Tallent commented.  “The highly competitive market for quality lending opportunities keeps pressure on loan pricing. At the same time our success attracting core transaction deposits has continued, with balances increasing $12 million in the second quarter and an especially strong $151 million in the first quarter. Annualized, the growth rate is 11 percent.”

The second quarter provision for loan losses was $18 million, up from $11 million a year ago and $15 million in the first quarter.  Second quarter net charge-offs were $18.9 million, compared to $16.5 million in the second quarter of 2011 and $15.9 million in the first quarter of 2012.

“Nonperforming assets of $145.8 million were down $15.8 million from the first quarter,” Tallent said. “Nonperforming asset levels are impacted significantly by the inflow of new nonperforming loans and our ability to liquidate foreclosed properties.  In the second quarter, the inflow of new nonperforming loans slowed to $29.4 million from $32.4 million in the first quarter.  Also, loans past due 30 to 89 days declined from .86 percent of outstanding loans in the first quarter to .65 percent in the second quarter.  We expect our overall credit trends to continue to improve during 2012, although not necessarily in a linear fashion.”

Taxable equivalent net interest revenue declined $2.0 million from the first quarter of 2012, and $2.1 million from the second quarter of 2011, to $56.8 million.  Said Tallent, “The decrease from the first quarter was primarily due to the lower yield on the securities portfolio, which was significantly impacted by heavy prepayment activity in the mortgage market.  This activity accelerated the amortization of bond purchase premiums, suppressing the securities portfolio yield.  Further, the yields at which the proceeds were reinvested fell short of those of the bonds they replaced.  Consequently, our net interest margin was down 10 basis points from the first quarter, to 3.43 percent. It was up two basis points, however, from the second quarter of 2011.”

 
2

 
 
Fee revenue was $12.9 million in the second quarter, compared to $15.4 million in the first quarter and $13.9 million a year ago.  The decline in fee revenue from the first quarter of 2012 and second quarter of 2011 was primarily due to nonrecurring revenue items noted below.  Service charges and fees were $7.8 million, similar to the first quarter and up $208,000 from the second quarter of 2011.  The increase in service charges and fees from a year ago reflects new fees on deposit accounts that became effective in the first quarter of 2012, which more than offset lower overdraft fees.

Fee revenue for the quarter included $6.5 million of securities gains reflecting the sale of $175 million in fixed rate securities.  As part of the balance sheet restructuring, $75 million of fixed rate wholesale funding was prepaid, resulting in prepayment charges of $6.2 million.  “Overall, the deleveraging of our balance sheet should improve our margin and interest rate sensitivity, while maintaining the level of net interest revenue,” stated Tallent.

Mortgage fee revenue of $2.3 million reflected a $223,000 increase from the first quarter and $1.4 million from a year ago.  Comparisons to prior periods are influenced significantly by the interest rate environment and refinancing activities.  Closed mortgage loans totaled $79.8 million in the second quarter of 2012 compared with $81.7 million in the first quarter and $50.5 million in the second quarter of 2011.  Other fee revenue was down $3 million from both the first quarter of 2012 and the fourth quarter of 2011, to $1.6 million.  The first quarter of 2012 included $1.1 million in interest on a prior year’s federal tax refund, $728,000 in gains from the sale of low income housing tax credits, and $115,000 in hedge ineffectiveness gains.  The second quarter of 2011 included $2.8 million in hedge ineffectiveness gains, in contrast with $180,000 in hedge ineffectiveness losses in the second quarter of 2012.

 
3

 
 
Excluding foreclosed property costs, second quarter 2012 operating expenses were $42.5 million compared to $43.1 million for the first quarter and $46.8 million a year ago.  Lower staff levels and related costs were the primary drivers of the decrease from both periods, with 93 fewer staff positions compared to the first quarter and 153 fewer from a year ago.  Most other expense categories were down as well, reflecting efforts to improve operating efficiency by lowering costs.  The decrease in operating expenses from a year ago also reflects a $1.1 million decrease in the FDIC assessment due to a lower assessment rate.

Foreclosed property costs for the second quarter of 2012 were $1.9 million, compared to $3.8 million in the first quarter and $1.9 million a year ago.  Second quarter 2012 costs included $1.1 million for maintenance and $739,000 in net losses and write-downs.  For the first quarter, foreclosed property costs included $1.6 million in maintenance and $2.2 million in net losses and write-downs.  Second quarter 2011 costs included $2.0 million in maintenance and $100,000 in net gains from sales.

As of June 30, 2012, capital ratios were as follows: Tier 1 Risk-Based of 14.2 percent; Tier 1 Leverage of 9.1 percent; and Total Risk-Based of 15.9 percent.  The Tier 1 Common Risk-Based ratio was 8.7 percent and the tangible equity-to-assets ratio was 8.2 percent.

Conference Call
United will hold a conference call today, Thursday, July 26, 2012, at 11 a.m. ET to discuss the contents of this news release and to share business highlights for the quarter.  To access the call, dial (877) 380-5665 and use the conference number 97692673.  The conference call also will be webcast and can be accessed by selecting ‘Calendar of Events’ within the Investor Relations section of the United’s website at www.ucbi.com.

About United Community Banks, Inc.
Headquartered in Blairsville, United Community Banks, Inc. is the third-largest bank holding company in Georgia. United has assets of $6.7 billion and operates 27 community banks with 104 banking offices throughout north Georgia, the Atlanta region, coastal Georgia, western North Carolina and east Tennessee.  United specializes in providing personalized community banking services to individuals and small to mid-size businesses and also offers the convenience of 24-hour access through a network of ATMs, telephone and on-line banking. United’s common stock is listed on the Nasdaq Global Select Market under the symbol UCBI.  Additional information may be found at United’s web site at www.ucbi.com.

 
4

 
 
Safe Harbor
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’s filings with the Securities and Exchange Commission including its 2011 Annual Report on Form 10-K under the section entitled “Forward-Looking Statements” and “Risk Factors.” Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements.
 
# # #
 
 
5

 
 
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.
ex99-2.htm

Exhibit 99.2
 
(graphic)
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
 
 
 

 
 
(graphic)
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.
 
 
 

 
 
(graphic)
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.
 
 
 

 
 
(graphic)
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.
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
6
 
LOAN PORTFOLIO & CREDIT QUALITY
 
 
 

 
 
(graphic)
7
 
Loan Portfolio (total $4.12 billion)
 
 
 

 
 
(graphic)
8
 
Commercial Loans (total $2.46 billion)
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
 
 
 
 

 
 
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
 
 
 

 
 
(graphic)
 
11
 
Residential Mortgage (total $1.13 billion)
 
Origination Characteristics No broker loans Policy Max LTV: 80-85% 55% of HE Primary Lien
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
 
 
 
 
 
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)
 
 
 

 
 
(graphic)
 
 
 
 
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
 
 
 
 

 
 
(graphic)
 
 
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
 
 
 
 

 
 
(graphic)
 
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.
 
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
 
 
 
 
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
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
21
 
FINANCIAL REVIEW
 
 
 

 
 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
.
 
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
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
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%
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
 
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.
 
 
 

 
 
(graphic)
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.
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
 
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
 
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
34
 
APPENDIX
 
 
 

 
 
(graphic)
 
 
 
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
 
 
 
 

 
 
(graphic)
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”
 
 
 

 
 
(graphic)

 
 
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
 
 
 

 
 
(graphic)

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.
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)

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)
 
 
 
 

 
 
(graphic)
 
 
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)
 
 
 

 
 
(graphic)
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)
 
 
 

 
 
(graphic)
 
 
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)
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
 
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
 
 
 
 

 
 
(graphic)
 
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
 
 
 

 
 
(graphic)
 
 
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.
 
 
 

 
 
(graphic)
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
 
 
 

 
 
(graphic)
 
 
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.
 
 
 

 
 
(graphic)
 
 
 
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)
 
 
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)
 
 
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)
 
 
 

 
 
(graphic)
 
 
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
 
 
 

 
 
(graphic)

 
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
 
 
 

 
 
(graphic)
 
 
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 %
 
 
 
 

 
 
(graphic)
Analyst Coverage
26
 
 
 

 
 
(graphic)
61
 
United Community Banks, Inc.
 
Investor Presentation
 
Second Quarter 2012
 
Copyright 2012
United Community Banks, Inc. All rights reserved.