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):
April 24, 2014
 
 
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
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 April 24, 2014, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the quarter ended March 31, 2014 (the “News Release”).  The News Release, including financial schedules, is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.  In connection with issuing the News Release, on April 24, 2014 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 First Quarter 2014 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 is 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 and foreclosed property expense, securities gains and losses, income taxes and other items of a non-recurring nature.  Core earnings measures 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 to 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.
 
(d)
 
Exhibits
     
Exhibit
No.
 
 
Description
 
99.1
 
 
News Release, dated April 24, 2014
     
99.2
 
Investor Presentation, First Quarter 2014
 
 
 

 

 
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:  April 24, 2014      

 


Exhibit 99.1


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 $15.4 MILLION FOR FIRST QUARTER 2014

 

 

 

BLAIRSVILLE, GA – April 24, 2014 – United Community Banks, Inc. (NASDAQ: UCBI) (“United”) today reported net income of $15.4 million, or 25 cents per diluted share, for the first quarter of 2014. Earnings per share were up 14 percent from the fourth quarter, and 67 percent from the first quarter of 2013, reflecting a reduction in preferred stock dividends, reduced operating costs and a lower provision for loan losses.

 

“I am pleased with our first quarter progress and our outlook for the balance of 2014,” said Jimmy Tallent, president and chief executive officer. “We achieved steady loan growth and strong deposit growth, while controlling expenses.

 

“I am especially pleased that we redeemed the remaining $122 million in preferred stock, completing the final phase of our TARP and other preferred stock redemptions during the first quarter,” Tallent continued. “In total we redeemed $197 million in preferred stock, including $75 million in the fourth quarter, without issuing common equity that would have been dilutive to shareholders.

 

1

 

 

“The elimination of expensive preferred stock dividends had a positive impact on first quarter per share results,” Tallent added. “Longer-term, it will benefit our performance and the ability to execute our strategic plan.”

 

The first quarter provision for credit losses was $2.5 million, down $500,000 from the fourth quarter and down $8.5 million from the first quarter of 2013. First quarter net charge-offs were $4.04 million, compared with $4.44 million in the fourth quarter and $12.4 million a year ago. Nonperforming assets at quarter-end were $30.8 million, representing .42 percent of total assets. This was down slightly from the fourth quarter and down significantly from $112.7 million, or 1.65 percent of total assets, in the first quarter of 2013.

 

First quarter taxable equivalent net interest revenue totaled $54.2 million, down $1.71 million from the fourth quarter and down $405,000 from the first quarter of 2013. The first quarter taxable equivalent net interest margin was 3.21 percent, down five basis points from the fourth quarter and down 16 basis points from a year ago.

 

“The decline in net interest revenue was related primarily to two fewer days of interest accruals in the first quarter,” said Tallent. “Competitive loan pricing pressures continue, and we are sharply focused on growing loans and deposits to offset the impact and grow net interest revenue. We also remain committed to prudent interest rate risk management. To that end, 39 percent of our investment portfolio consists of floating-rate securities, compared with 41 percent at year-end 2013 and 34 percent in the first quarter of 2013.”

 

First quarter fee revenue totaled $12.2 million, down $1.34 million from the fourth quarter and $735,000 from a year earlier, primarily due to lower mortgage fees and lower customer swap fees in other fee revenue. Additionally, fourth quarter fee revenue included the recognition of $300,000 in gains on mutual fund investments. First quarter mortgage fees were down $359,000 from the fourth quarter and down $1.3 million from a year ago, reflecting slower mortgage refinancing activity related to rising long-term interest rates. Closed mortgage loans totaled $46 million in the first quarter, compared with $55.5 million in the fourth quarter and $70 million in the first quarter of 2013.

 

2

 

  

Operating expenses, excluding foreclosed property costs, were $38.9 million in the first quarter compared to $41.4 million in the fourth quarter of 2013 and $41.4 million a year ago. Expenses decreased in every category from fourth quarter totals, reflecting successful efforts to control operating costs. The most significant quarter-to-quarter decreases were $675,000 in professional fees and $451,000 in FDIC assessments and other regulatory charges, reflecting United’s improved credit quality. Salaries and employee benefits decreased $421,000, in part reflecting incentive compensation accrued in the fourth quarter for achievement of the 2013 performance targets.

 

Foreclosed property costs were $116,000 in the first quarter compared to $191,000 in the fourth quarter and $2.33 million a year ago. These costs have remained lower following the accelerated sales of classified assets in the second quarter of 2013.

 

On March 31, 2014, capital ratios were as follows: Tier 1 Risk-Based of 11.1 percent; Total Risk-Based of 12.3 percent; Tier 1 Common Risk-Based of 10.0 percent; Tier 1 Leverage of 8.0 percent; and Tangible Equity-to-Assets of 9.5 percent.

 

“We made good progress in the first quarter,” Tallent said. “A year ago our focus was resolving legacy credit-related problems, a major undertaking that has been completed. Other challenges have remained with regard to interest rates and the economic environment. But our team has kept expenses down and strengthened the business pipeline, and we have strategically added people and initiatives to drive revenue growth. Of particular note are the additions of senior talent to lead our Tennessee region, our specialized lending group, and our structured finance area. I believe we are on track to achieve our business targets and financial goals for the year.”

 

Conference Call

United will hold a conference call today, Thursday, April 24, 2014, 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 24926399. The conference call also will be webcast and can be accessed by selecting ‘Calendar of Events’ within the Investor Relations section of United’s website at www.ucbi.com.

 

3

 

 

About United Community Banks, Inc.

United Community Banks, Inc. (UCBI) is a bank holding company based in Blairsville, Georgia, with $7.4 billion in assets. The company's banking subsidiary, United Community Bank, is one of the Southeast region's largest full-service banks, operating 102 offices in Georgia, North Carolina, South Carolina and Tennessee. The bank specializes in providing personalized community banking services to individuals, small businesses and corporations. Services include a full range of consumer and commercial banking services including mortgage, advisory and treasury management products. United Community Bank is consistently recognized for its outstanding customer service by national survey organizations. Additional information about the company and the bank's full range of products and services can be found at www.ucbi.com.

 

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 2013 Annual Report on Form 10-K under the sections 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.

 

# # #

 

4
 

                                               
UNITED COMMUNITY BANKS, INC.
 
Financial Highlights
 
Selected Financial Information
 
                                     
 
                               
First
 
   
2014
   
2013
   
Quarter
 
(in thousands, except per share
 
First
   
Fourth
   
Third
   
Second
   
First
    2014-2013  
data; taxable equivalent)
 
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Change
 
INCOME SUMMARY
                                   
Interest revenue
  $ 60,495     $ 61,695     $ 61,426     $ 62,088     $ 62,114        
Interest expense
    6,326       5,816       7,169       7,157       7,540        
Net interest revenue
    54,169       55,879       54,257       54,931       54,574     (1 )%
Provision for credit losses
    2,500       3,000       3,000       48,500       11,000        
Fee revenue
    12,176       13,519       14,225       15,943       12,911     (6 )
Total revenue
    63,845       66,398       65,482       22,374       56,485        
Operating expenses
    39,050       41,614       40,097       48,823       43,770     (11 )
Income (loss) before income taxes
    24,795       24,784       25,385       (26,449 )     12,715     95  
Income tax expense (benefit)
    9,395       8,873       9,885       (256,413 )     950        
Net income
    15,400       15,911       15,500       229,964       11,765     31  
Preferred dividends and discount accretion
    439       2,912       3,059       3,055       3,052        
Net income available to common shareholders
  $ 14,961     $ 12,999     $ 12,441     $ 226,909     $ 8,713     72  
                                               
PERFORMANCE MEASURES
                                             
Per common share:
                                             
Diluted income
  $ .25     $ .22     $ .21     $ 3.90     $ .15     67  
Book value
    11.66       11.30       10.99       10.90       6.85     70  
Tangible book value (2)
    11.63       11.26       10.95       10.82       6.76     72  
                                               
Key performance ratios:
                                             
Return on common equity (1)(3)
    8.64 %     7.52 %     7.38 %     197.22
%
    8.51 %      
Return on assets (3)
    .85       .86       .86       13.34       .70        
Net interest margin (3)
    3.21       3.26       3.26       3.33       3.37        
Efficiency ratio
    59.05       60.02       58.55       68.89       64.97        
Equity to assets
    9.52       11.62       11.80       11.57 (4)     8.60        
Tangible equity to assets (2)
    9.50       11.59       11.76       11.53 (4)     8.53        
Tangible common equity to assets (2)
    9.22       8.99       9.02       8.79 (4)     5.66        
Tangible common equity to risk-weighted assets (2)
    13.57       13.17       13.34       13.16       8.45        
                                               
ASSET QUALITY *
                                             
Non-performing loans
  $ 25,250     $ 26,819     $ 26,088     $ 27,864     $ 96,006        
Foreclosed properties
    5,594       4,221       4,467       3,936       16,734        
Total non-performing assets (NPAs)
    30,844       31,040       30,555       31,800       112,740        
Allowance for loan losses
    75,223       76,762       80,372       81,845       105,753        
Net charge-offs
    4,039       4,445       4,473       72,408       12,384        
Allowance for loan losses to loans
    1.73 %     1.77 %     1.88 %     1.95
%
    2.52
%
 
 
 
Net charge-offs to average loans (3)
    .38       .41       .42       6.87       1.21        
NPAs to loans and foreclosed properties
    .71       .72       .72       .76       2.68        
NPAs to total assets
    .42       .42       .42       .44       1.65        
 
                                             
AVERAGE BALANCES ($ in millions)
                                             
Loans
  $ 4,356     $ 4,315     $ 4,250     $ 4,253     $ 4,197     4  
Investment securities
    2,320       2,280       2,178       2,161       2,141     8  
Earning assets
    6,827       6,823       6,615       6,608       6,547     4  
Total assets
    7,384       7,370       7,170       6,915       6,834     8  
Deposits
    6,197       6,190       5,987       5,983       5,946     4  
Shareholders’ equity
    703       856       846       636       588     20  
Common shares - basic (thousands)
    60,059       59,923       59,100       58,141       58,081        
Common shares - diluted (thousands)
    60,061       59,925       59,202       58,141       58,081        
                                               
AT PERIOD END ($ in millions)
                                             
Loans *
  $ 4,356     $ 4,329     $ 4,267     $ 4,189     $ 4,194     4  
Investment securities
    2,302       2,312       2,169       2,152       2,141     8  
Total assets
    7,398       7,425       7,243       7,163       6,849     8  
Deposits
    6,248       6,202       6,113       6,012       6,026     4  
Shareholders’ equity
    704       796       852       829       592     19  
Common shares outstanding (thousands)
    60,092       59,432       59,412       57,831       57,767        
 
(1)  Net income 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.  (4)  Calculated as of period-end.
 
* 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
 
 
                             
   
2014
   
2013
 
(in thousands, except per share
 
First
   
Fourth
   
Third
   
Second
   
First
 
data; taxable equivalent)
 
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
Interest revenue reconciliation
                             
Interest revenue - taxable equivalent
  $ 60,495     $ 61,695     $ 61,426     $ 62,088     $ 62,114  
Taxable equivalent adjustment
    (357 )     (380 )     (370 )     (368 )     (365 )
Interest revenue (GAAP)
  $ 60,138     $ 61,315     $ 61,056     $ 61,720     $ 61,749  
                                         
Net interest revenue reconciliation
                                       
Net interest revenue - taxable equivalent
  $ 54,169     $ 55,879     $ 54,257     $ 54,931     $ 54,574  
Taxable equivalent adjustment
    (357 )     (380 )     (370 )     (368 )     (365 )
Net interest revenue (GAAP)
  $ 53,812     $ 55,499     $ 53,887     $ 54,563     $ 54,209  
                                         
Total revenue reconciliation
                                       
Total operating revenue
  $ 63,845     $ 66,398     $ 65,482     $ 22,374     $ 56,485  
Taxable equivalent adjustment
    (357 )     (380 )     (370 )     (368 )     (365 )
Total revenue (GAAP)
  $ 63,488     $ 66,018     $ 65,112     $ 22,006     $ 56,120  
                                         
Income (loss) before taxes reconciliation
                                       
Income (loss) before taxes
  $ 24,795     $ 24,784     $ 25,385     $ (26,449 )   $ 12,715  
Taxable equivalent adjustment
    (357 )     (380 )     (370 )     (368 )     (365 )
Income (loss) before taxes (GAAP)
  $ 24,438     $ 24,404     $ 25,015     $ (26,817 )   $ 12,350  
                                         
Income tax expense (benefit) reconciliation
                                       
Income tax expense (benefit)
  $ 9,395     $ 8,873     $ 9,885     $ (256,413 )   $ 950  
Taxable equivalent adjustment
    (357 )     (380 )     (370 )     (368 )     (365 )
Income tax expense (benefit) (GAAP)
  $ 9,038     $ 8,493     $ 9,515     $ (256,781 )   $ 585  
                                         
Book value per common share reconciliation
                                       
Tangible book value per common share
  $ 11.63     $ 11.26     $ 10.95     $ 10.82     $ 6.76  
Effect of goodwill and other intangibles
    .03       .04       .04       .08       .09  
Book value per common share (GAAP)
  $ 11.66     $ 11.30     $ 10.99     $ 10.90     $ 6.85  
                                         
Average equity to assets reconciliation
                                       
Tangible common equity to assets
    9.22 %     8.99 %     9.02 %     8.79 %     5.66 %
Effect of preferred equity
    .28       2.60       2.74       2.74       2.87  
    Tangible equity to assets
    9.50       11.59       11.76       11.53       8.53  
Effect of goodwill and other intangibles
    .02       .03       .04       .04       .07  
Equity to assets (GAAP)
    9.52 %     11.62 %     11.80 %     11.57 %     8.60 %
                                         
Tangible common equity to risk-weighted assets reconciliation
                                 
Tangible common equity to risk-weighted assets
    13.57 %     13.17 %     13.34 %     13.16 %     8.45 %
Effect of other comprehensive income
    .36       .39       .49       .29       .49  
Effect of deferred tax limitation
    (3.91 )     (4.25 )     (4.72 )     (4.99 )     -  
Effect of trust preferred
    1.03       1.04       1.09       1.11       1.15  
Effect of preferred equity
    -       2.38       4.01       4.11       4.22  
Tier I capital ratio (Regulatory)
    11.05 %     12.73 %     14.21 %     13.68 %     14.31 %
 
 
 

 

 
                                                         
UNITED COMMUNITY BANKS, INC.
 
Financial Highlights
 
Loan Portfolio Composition at Period-End (1)
 
                                           
   
2014
   
2013
   
Linked 
   
Year over
 
   
First
   
Fourth
   
Third
   
Second
   
First
    Quarter     Year  
(in millions)
 
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
    Change     Change  
LOANS BY CATEGORY
                                         
Owner occupied commercial RE
  $ 1,142     $ 1,134     $ 1,129     $ 1,119     $ 1,130     $ 8     $ 12  
Income producing commercial RE
    624       623       614       629       674       1       (50 )
Commercial & industrial
    495       472       457       437       454       23       41  
Commercial construction
    148       149       137       133       152       (1 )     (4 )
Total commercial
    2,409       2,378       2,337       2,318       2,410       31       (1 )
Residential mortgage
    866       875       888       876       850       (9 )     16  
Home equity lines of credit
    447       441       421       402       396       6       51  
Residential construction
    318       328       318       332       372       (10 )     (54 )
Consumer installment
    316       307       303       261       166       9       150  
Total loans
  $ 4,356     $ 4,329     $ 4,267     $ 4,189     $ 4,194       27       162  
                                                         
LOANS BY MARKET
                                                       
North Georgia
  $ 1,205     $ 1,240     $ 1,262     $ 1,265     $ 1,363       (35 )     (158 )
Atlanta MSA
    1,290       1,275       1,246       1,227       1,262       15       28  
North Carolina
    563       572       575       576       575       (9 )     (12 )
Coastal Georgia
    425       423       421       397       398       2       27  
Gainesville MSA
    262       255       253       256       259       7       3  
East Tennessee
    272       280       277       282       282       (8 )     (10 )
South Carolina / Corporate
    131       88       47       34       -       43       131  
Other (2)
    208       196       186       152       55       12       153  
Total loans
  $ 4,356     $ 4,329     $ 4,267     $ 4,189     $ 4,194       27       162  
                                                         
RESIDENTIAL CONSTRUCTION
                                                 
Dirt loans
                                                       
Acquisition & development
  $ 37     $ 39     $ 40     $ 42     $ 57       (2 )     (20 )
Land loans
    37       38       35       36       42       (1 )     (5 )
Lot loans
    159       166       167       173       188       (7 )     (29 )
Total
    233       243       242       251       287       (10 )     (54 )
                                                         
House loans
                                                       
Spec
    19       23       30       34       40       (4 )     (21 )
Sold
    66       62       46       47       45       4       21  
Total
    85       85       76       81       85       -       -  
Total residential construction
  $ 318     $ 328     $ 318     $ 332     $ 372       (10 )     (54 )
                                                         
(1) Excludes total loans of $19.3 million, $20.3 million, $23.3 million, $25.7 million and $28.3 million as of March 31, 2014, December 31, 2013, September 30, 2013, June 30, 2013 and March 31, 2013, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. (2) Includes purchased indirect auto loans that are not assigned to a geographic region.
 
 
 
 

 


UNITED COMMUNITY BANKS, INC.
Financial Highlights
Credit Quality (1)
                                                                         
   
First Quarter 2014
   
Fourth Quarter 2013
   
Third Quarter 2013
 
   
Non-performing
   
Foreclosed
    Total    
Non-performing
   
Foreclosed
   
 Total
   
Non-performing
   
Foreclosed
   
 Total
 
(in thousands)
 
Loans
   
Properties
   
NPAs
   
Loans
   
Properties
   
NPAs
   
Loans
   
Properties
   
NPAs
 
NONPERFORMING ASSETS BY CATEGORY
                                                         
Owner occupied CRE
  $ 3,868     $ 1,167     $ 5,035     $ 5,822     $ 832     $ 6,654     $ 6,358     $ 591     $ 6,949  
Income producing CRE
    1,278       1,645       2,923       2,518       -       2,518       1,657       139       1,796  
Commercial & industrial
    822       -       822       427       -       427       609       -       609  
Commercial construction
    479       -       479       361       -       361       343       376       719  
     Total commercial
    6,447       2,812       9,259       9,128       832       9,960       8,967       1,106       10,073  
Residential mortgage
    13,307       2,146       15,453       11,730       2,684       14,414       11,335       1,679       13,014  
Home equity lines of credit
    1,106       362       1,468       1,448       389       1,837       1,169       475       1,644  
Residential construction
    3,805       274       4,079       4,264       316       4,580       4,097       1,207       5,304  
Consumer installment
    585       -       585       249       -       249       520       -       520  
     Total NPAs
  $ 25,250     $ 5,594     $ 30,844     $ 26,819     $ 4,221     $ 31,040     $ 26,088     $ 4,467     $ 30,555  
     Balance as a % of
                                                                       
          Unpaid Principal
    65.8 %     53.9 %     63.2 %     65.3 %     44.5 %     61.4 %     61.6 %     41.5 %     57.6 %
                                                                         
NONPERFORMING ASSETS BY MARKET
                                                         
North Georgia
  $ 12,166     $ 2,058     $ 14,224     $ 12,352     $ 2,494     $ 14,846     $ 13,652     $ 1,726     $ 15,378  
Atlanta MSA
    2,916       904       3,820       2,830       684       3,514       3,096       1,026       4,122  
North Carolina
    6,501       866       7,367       6,567       683       7,250       5,680       762       6,442  
Coastal Georgia
    800       1,607       2,407       2,342       173       2,515       995       928       1,923  
Gainesville MSA
    1,145       -       1,145       928       -       928       1,036       -       1,036  
East Tennessee
    1,428       159       1,587       1,800       187       1,987       1,629       25       1,654  
South Carolina / Corporate
    -       -       -       -       -       -       -       -       -  
Other (3)
    294       -       294       -       -       -       -       -       -  
     Total NPAs
  $ 25,250     $ 5,594     $ 30,844     $ 26,819     $ 4,221     $ 31,040     $ 26,088     $ 4,467     $ 30,555  
                                                                         
NONPERFORMING ASSETS ACTIVITY
                                                         
Beginning Balance
  $ 26,819     $ 4,221     $ 31,040     $ 26,088     $ 4,467     $ 30,555     $ 27,864     $ 3,936     $ 31,800  
Loans placed on non-accrual
    9,303       -       9,303       11,043       -       11,043       9,959       -       9,959  
Payments received
    (1,666 )     -       (1,666 )     (1,688 )     -       (1,688 )     (3,601 )     -       (3,601 )
Loan charge-offs
    (4,839 )     -       (4,839 )     (4,621 )     -       (4,621 )     (5,395 )     -       (5,395 )
Foreclosures
    (4,367 )     4,367       -       (4,003 )     4,003       -       (2,739 )     2,739       -  
Capitalized costs
    -       -       -       -       -       -       -       7       7  
Property sales
    -       (3,238 )     (3,238 )     -       (4,684 )     (4,684 )     -       (2,534 )     (2,534 )
Write downs
    -       (277 )     (277 )     -       (326 )     (326 )     -       (329 )     (329 )
Net gains (losses) on sales
    -       521       521       -       761       761       -       648       648  
     Ending Balance
  $ 25,250     $ 5,594     $ 30,844     $ 26,819     $ 4,221     $ 31,040     $ 26,088     $ 4,467     $ 30,555  
 
                                           
    First Quarter 2014     Fourth Quarter 2013     Third Quarter 2013
           
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
                                         
Owner occupied CRE
  $
         278
   
              .10
%
  $
  1,638
   
             .57
%
  $
 1,641
   
             .58
%
Income producing CRE
   
   205
   
              .13
     
       320
   
              .21
     
     216
   
              .14
 
Commercial & industrial
   
 421
   
             .35
     
(149
 
            (.13)
     
   136
   
              .12
 
Commercial construction
   
  -
   
                -
     
  (9
 
           (.02)
     
      133
   
             .39
 
     Total commercial
   
   904
   
              .15
     
    1,800
   
             .30
     
      2,126
   
             .36
 
Residential mortgage
   
     1,515
   
              .71
     
   1,426
   
             .64
     
         693
   
              .31
 
Home equity lines of credit
   
   993
   
             .90
     
    417
   
             .38
     
        382
   
             .37
 
Residential construction
   
   212
   
             .27
     
      327
   
             .40
     
    1,072
   
             1.31
 
Consumer installment
   
    415
   
             .54
     
   475
   
             .62
     
        200
   
             .28
 
     Total
  $
4,039
   
             .38
    $
 4,445
   
              .41
    $
 4,473
   
             .42
 
                                           
                                           
NET CHARGE-OFFS BY MARKET
                               
North Georgia
  $
  1,272
   
             .42
%
  $
 1,603
   
              .51
%
  $
 2,090
   
             .66
%
Atlanta MSA
   
       1,232
   
             .39
     
    636
   
             .20
     
       1,013
   
             .33
 
North Carolina
   
  577
   
              .41
     
     1,104
   
             .76
     
   704
   
             .49
 
Coastal Georgia
   
512
   
             .49
     
       345
   
             .33
     
 139
   
              .14
 
Gainesville MSA
   
  141
   
             .22
     
         346
   
             .54
     
  97
   
              .15
 
East Tennessee
   
239
   
             .35
     
        323
   
             .46
     
          359
   
              .51
 
South Carolina / Corporate
   
  -
   
                -
     
        -
   
                -
     
        -
   
                -
 
Other (3)
   
      66
   
              .14
     
      88
   
             .20
     
       71
   
              .17
 
     Total
  $
  4,039
   
             .38
    $
   4,445
   
              .41
    $
4,473
   
             .42
 
 
(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.
 
(3)    Includes purchased indirect auto loans that are not assigned to a geographic region.
 
 
 

 


UNITED COMMUNITY BANKS, INC.
           
Consolidated Statement of Income (Unaudited)
           
   
Three Months Ended
 
   
March 31,
 
(in thousands, except per share data)
 
2014
   
2013
 
             
Interest revenue:
           
Loans, including fees
  $ 47,688     $ 50,935  
Investment securities, including tax exempt of $188 and $212
    11,607       9,944  
Deposits in banks and short-term investments
    843       870  
Total interest revenue
    60,138       61,749  
                 
Interest expense:
               
Deposits:
               
NOW
    440       454  
Money market
    563       562  
Savings
    20       36  
Time
    1,771       3,291  
Total deposit interest expense
    2,794       4,343  
Short-term borrowings
    840       516  
Federal Home Loan Bank advances
    58       19  
Long-term debt
    2,634       2,662  
Total interest expense
    6,326       7,540  
Net interest revenue
    53,812       54,209  
Provision for credit losses
    2,500       11,000  
Net interest revenue after provision for credit losses
    51,312       43,209  
                 
Fee revenue:
               
Service charges and fees
    7,898       7,403  
Mortgage loan and other related fees
    1,354       2,655  
Brokerage fees
    1,177       767  
Securities gains, net
    217       116  
Other
    1,530       1,970  
Total fee revenue
    12,176       12,911  
Total revenue
    63,488       56,120  
                 
Operating expenses:
               
Salaries and employee benefits
    24,396       23,592  
Communications and equipment
    3,239       3,046  
Occupancy
    3,378       3,367  
Advertising and public relations
    626       938  
Postage, printing and supplies
    776       863  
Professional fees
    1,427       2,366  
Foreclosed property
    116       2,333  
FDIC assessments and other regulatory charges
    1,353       2,505  
Amortization of intangibles
    387       705  
Other
    3,352       4,055  
Total operating expenses
    39,050       43,770  
    Net income before income taxes
    24,438       12,350  
Income tax expense
    9,038       585  
Net income
    15,400       11,765  
Preferred stock dividends and discount accretion
    439       3,052  
Net income available to common shareholders
  $ 14,961     $ 8,713  
                 
Earnings per common share
               
     Basic
  $ .25     $ .15  
     Diluted
    .25       .15  
Weighted average common shares outstanding
               
     Basic
    60,059       58,081  
     Diluted
    60,061       58,081  
 
 
 

 

 
UNITED COMMUNITY BANKS, INC.
                 
Consolidated Balance Sheet (Unaudited)
                 
   
March 31,
   
December 31,
   
March 31,
 
(in thousands, except share and per share data)
 
2014
   
2013
   
2013
 
                   
ASSETS
                 
Cash and due from banks
  $ 52,813     $ 71,230     $ 57,638  
Interest-bearing deposits in banks
    110,529       119,669       107,390  
Short-term investments
    49,999       37,999       82,000  
Cash and cash equivalents
    213,341       228,898       247,028  
Securities available for sale
    1,837,676       1,832,217       1,909,426  
Securities held to maturity (fair value $473,136, $485,585 and $247,087)
    464,697       479,742       231,087  
Mortgage loans held for sale
    10,933       10,319       18,290  
Loans, net of unearned income
    4,355,708       4,329,266       4,193,560  
Less allowance for loan losses
    (75,223 )     (76,762 )     (105,753 )
Loans, net
    4,280,485       4,252,504       4,087,807  
Assets covered by loss sharing agreements with the FDIC
    21,353       22,882       42,096  
Premises and equipment, net
    161,540       163,589       168,036  
Bank owned life insurance
    80,790       80,670       82,114  
Accrued interest receivable
    18,572       19,598       18,302  
Intangible assets
    3,093       3,480       4,805  
Foreclosed property
    5,594       4,221       16,734  
Net deferred tax asset
    243,683       258,518       -  
Derivative financial instruments
    21,563       23,833       601  
Other assets
    34,917       44,948       23,042  
Total assets
  $ 7,398,237     $ 7,425,419     $ 6,849,368  
LIABILITIES AND SHAREHOLDERS EQUITY
                       
Liabilities:
                       
Deposits:
                       
Demand
  $ 1,471,781     $ 1,388,512     $ 1,298,425  
NOW
    1,392,863       1,427,939       1,281,454  
Money market
    1,235,429       1,227,575       1,165,836  
Savings
    270,910       251,125       243,347  
Time:
                       
Less than $100,000
    833,188       892,961       1,019,396  
Greater than $100,000
    572,889       588,689       685,174  
Brokered
    470,481       424,704       332,220  
                     Total deposits
    6,247,541       6,201,505       6,025,852  
Short-term borrowings
    123,075       53,241       51,999  
Federal Home Loan Bank advances
    50,125       120,125       125  
Long-term debt
    129,865       129,865       124,825  
Derivative financial instruments
    42,309       46,232       14,556  
Unsettled securities purchases
    63,999       29,562       -  
Accrued expenses and other liabilities
    37,593       49,174       39,793  
Total liabilities
    6,694,507       6,629,704       6,257,150  
Shareholders equity:
                       
    Preferred stock, $1 par value; 10,000,000 shares authorized;
                       
         Series A; $10 stated value; 0, 0 and 21,700 shares issued and outstanding
    -       -       217  
         Series B; $1,000 stated value; 0, 105,000 and 180,000 shares issued and outstanding
    -       105,000       178,937  
         Series D; $1,000 stated value; 0, 16,613 and 16,613 shares issued and outstanding
    -       16,613       16,613  
    Common stock, $1 par value; 100,000,000 shares authorized;
                       
        50,011,094, 46,243,345 and 43,063,761 shares issued and outstanding
    50,011       46,243       43,064  
    Common stock, non-voting, $1 par value; 30,000,000 shares authorized;
                       
        10,080,787, 13,188,206 and 14,703,636 shares issued and outstanding
    10,081       13,188       14,704  
    Common stock issuable; 237,763, 241,832 and 133,469 shares
    3,840       3,930       2,726  
    Capital surplus
    1,091,696       1,078,676       1,059,222  
    Accumulated deficit
    (433,130 )     (448,091 )     (700,440 )
    Accumulated other comprehensive loss
    (18,768 )     (19,844 )     (22,825 )
        Total shareholders’ equity
    703,730       795,715       592,218  
        Total liabilities and shareholders’ equity
  $ 7,398,237     $ 7,425,419     $ 6,849,368  
 
 
 

 

 
UNITED COMMUNITY BANKS, INC.
Average Consolidated Balance Sheets and Net Interest Analysis
For the Three Months Ended March 31,
 
                                     
    2014     2013  
   
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)
  $ 4,355,572     $ 47,868     4.46 %   $ 4,196,757     $ 51,000     4.93 %
Taxable securities (3)
    2,300,316       11,419     1.99       2,119,085       9,732     1.84  
Tax-exempt securities (1)(3)
    20,173       308     6.11       21,733       347     6.39  
Federal funds sold and other interest-earning assets
    150,841       900     2.39       209,674       1,035     1.97  
                                             
Total interest-earning assets
    6,826,902       60,495     3.58       6,547,249       62,114     3.84  
Non-interest-earning assets:
                                           
Allowance for loan losses
    (77,491 )                   (110,941 )              
Cash and due from banks
    62,054                     64,294                
Premises and equipment
    162,788                     169,280                
Other assets (3)
    410,175                     164,250                
Total assets
  $ 7,384,428                   $ 6,834,132                
                                             
Liabilities and Shareholders’ Equity:
                                           
Interest-bearing liabilities:
                                           
Interest-bearing deposits:
                                           
NOW
  $ 1,416,119       440     .13     $ 1,303,308       454     .14  
Money market
    1,376,993       563     .17       1,257,409       562     .18  
Savings
    259,548       20     .03       234,110       36     .06  
Time less than $100,000
    877,695       1,013     .47       1,039,707       1,749     .68  
Time greater than $100,000
    578,190       918     .64       694,553       1,477     .86  
Brokered time deposits
    287,979       (160 )   (.23 )     175,128       65     .15  
Total interest-bearing deposits
    4,796,524       2,794     .24       4,704,215       4,343     .37  
                                             
Federal funds purchased and other borrowings
    112,583       840     3.03       72,157       516     2.90  
Federal Home Loan Bank advances
    125,069       58     .19       33,069       19     .23  
Long-term debt
    129,865       2,634     8.23       124,816       2,662     8.65  
Total borrowed funds
    367,517       3,532     3.90       230,042       3,197     5.64  
                                             
Total interest-bearing liabilities
    5,164,041       6,326     .50       4,934,257       7,540     .62  
Non-interest-bearing liabilities:
                                           
Non-interest-bearing deposits
    1,400,619                     1,241,527                
Other liabilities
    116,667                     70,839                
Total liabilities
    6,681,327                     6,246,623                
Shareholders’ equity
    703,101                     587,509                
Total liabilities and shareholders’ equity
  $ 7,384,428                   $ 6,834,132                
                                             
Net interest revenue
          $ 54,169                   $ 54,574        
Net interest-rate spread
                  3.08 %                   3.22 %
                                             
Net interest margin (4)
                  3.21 %                   3.37 %
 
(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 losses of $4.6 million in 2014 and pretax unrealized gains of $17.1 million in 2013 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.
 
 
 

 


 Exhibit 99.2

 

United Community Banks, Inc. First Quarter 2014 Investor Presentation

 
 

2 Cautionary Statement This investor presentation may contain 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 2013 Annual Report on Form 10 - K and its most recent quarterly report on Form 10 - Q 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 . 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 : core fee revenue, core operating expense, core earnings, 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 : fee revenue, operating expense, net income (loss), and equity to assets . Management uses these non - GAAP financial measures because we believe they are 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 .

 
 

3 United at a Glance Founded in 1950 Third - largest bank holding company headquartered in Georgia with 1,488 employees Key Statistics as of 3/31/14 (in billions) Assets Deposits Loans $7.40 $6.25 $4.36 Deposit Market Share (1) Market Offices Deposit Market Share Rank No. Georgia 22 34% 1 Atlanta MSA 36 4 6 Gainesville 5 12 4 Coastal Georgia 8 4 7 W. North Carolina 19 13 3 E. Tennessee 8 2 8 (1) FDIC deposit market share and rank as of June 30, 2013 for markets where United takes deposits. Source: SNL and FDIC. Excludes 3 Loan Production Offices in Georgia and Tennessee and one newly formed bank in Greenville, SC.

 
 

4 Footprint Savannah Nashville Greenville Asheville Atlanta Chattanooga Raleigh Charlotte Charleston Myrtle Beach Knoxville Current Footprint Blairsville Headquartered in Blairsville, Georgia with 102 locations in: Georgia; North Carolina; South Carolina; and Tennessee

 
 

5 Business and Operating Model Service is Point of Differentiation #1 in Customer Satisfaction according to Customer Service Profiles Nationally recognized customer service by well regarded market research companies Golden rule of banking – treating people the way we want to be treated “The Bank that SERVICE Built SM ” Customer surveys consistently reveal 95%+ satisfaction rate Local CEOs with deep roots in their communities Resources of a $7.4 billion bank Operates in a number of the more demographically attractive U.S. markets Organic growth supported by de novos and selective acquisitions Twenty - eight “community banks” Strategic footprint with substantial banking opportunities Disciplined growth strategy “Community bank service, large bank resources”

 
 

6 Highlights First Quarter 2014 IMPROVING QUARTERLY RESULTS 1Q14 1Q13 Net Income $15.4M $11.8M EPS $.25 $.15 ROA .85% .70% ROCE 8.64% 8.51% Solid Improvement in Credit Quality from One Year Ago Credit costs decline substantially: Provision of $2.5 million vs. $11.0 million Net charge - offs decline to .38% of total loans vs. 1.21% NPAs declined to .42 % of total assets vs. 1.65 % Allowance 1.73% of total loans vs. 2.52% Operating Efficiencies Strengthen in 2014 Efficiency ratio of 59.0%; significantly down from 65.0% a year ago FDIC costs and professional fees decline from both linked quarter and year ago Continued focus on reducing costs and improving fee revenue

 
 

7 Highlights First Quarter 2014 (Compared to a year ago) Solid Capital Ratios and Improved Debt Position Redeemed all preferred stock of $ 197 million in fourth and first quarters without issuing common stock Tier I Common to Risk Weighted Assets of 10.0%; Tangible Common to RWAs of 13.6% Tier 1 Risk Based Capital of 11.1% and Tier I Leverage of 8.0% Core Fee Revenue Challenges Lower mortgage volume and fees Offset partially by higher brokerage, interchange and service charge fees Loan Growth of 4% from a year ago Net loan growth this quarter of $27 million, or 2% annualized Driven by commercial and consumer products Continued Strong Core Transaction Deposit Growth Up $135 million in the fourth quarter or 16% annualized Up $278 million from year ago or 8% Represents 62% of total customer deposits compared to 34% at the end of 2008

 
 

8 2014 Goals Strong local leadership and senior management Funding advantage in legacy markets Consistent and attractive culture Class leading customer satisfaction Maximize employee retention HOW? LEVERAGE OUR STRENGTHS Continue to invest in and improve commercial and retail capabilities Diversify portfolio – focus on C&I; owner occupied; specialized lending for healthcare, corporate, asset based and SBA; and, con sumer lending Momentum building across footprint Invest in people; strengthen commercial and specialized lending group and markets Grow loans in mid - to - high single digits Improve retail and small business bank Grow sales – better / diversified product design, merchandising and campaign execution Streamline deliver processes that focus on how we serve our customers Increase core transaction deposits in the mid - single digits Grow net interest revenue modestly (slight margin compression through the year) Lower credit costs and trends continue at or below current levels Grow fee revenue modestly (despite weaker mortgage fees) Lower operating expenses driven by non - personnel costs

 
 

8 2014 Goals Community bank service with large bank resources Strong local leadership and senior management Funding advantage in legacy markets Consistent and attractive culture Class leading customer satisfaction HOW? LEVERAGE OUR STRENGTHS Continue to invest in and improve commercial and retail capabilities Diversify portfolio – focus on C&I; owner occupied; specialized lending for healthcare, corporate, asset based and SBA; and, con sumer lending Momentum building across footprint Invest in people; strengthen commercial and specialized lending group and markets Grow loans in mid - to - high single digits Improve retail and small business bank Grow sales – better / diversified product design, merchandising and campaign execution Streamline deliver processes that focus on how we serve our customers Increase core transaction deposits in the mid - single digits Grow net interest revenue modestly (slight margin compression through the year) Lower credit costs and trends continue at or below current levels Grow fee revenue modestly (despite weaker mortgage fees) Lower operating expenses driven by non - personnel costs

 
 

FINANCIAL REVIEW

 
 

7 Highlights First Quarter 2014 (Compared to a year ago) Solid Capital Ratios and Improved Debt Position Redeemed all preferred stock of $197 million in fourth and first quarters without issuing common stock Tier I Common to Risk Weighted Assets of 10.0%; Tangible Common to RWAs of 13.6% Tier 1 Risk Based Capital of 11.1% and Tier I Leverage of 8.0% Core Fee Revenue Challenges Lower mortgage volume and fees Offset partially by higher brokerage, interchange and service charge fees Loan Growth of 4% Net loan growth this quarter of $27 million, or 2% annualized Driven by commercial and consumer products Continued Strong Core Transaction Deposit Growth Up $135 million in the fourth quarter or 16% annualized Up $278 million from year ago or 8% Represents 62% of total customer deposits compared to 34% at the end of 2008

 
 

12 Core Operating Expenses (1) Includes foreclosed property costs, severance, and gains and losses on deferred compensation plan liabilities. $ in thousands 1Q14 4Q13 1Q13 Salaries & Employee Benefits 24,211$ (376)$ 1,156$ Communications & Equipment 3,239 (175) 193 Occupancy 3,378 (357) 11 FDIC Assessment 1,353 (451) (1,152) Advertising & Public Relations 626 (155) (312) Postage, Printing & Supplies 776 (106) (87) Professional Fees 1,427 (675) (939) Other Expense 3,739 (149) (1,021) Core Operating Expenses 38,749 (2,444) (2,151) Non-Core (1) 301 (120) (2,569) Reported GAAP 39,050$ (2,564)$ (4,720)$ Efficiency Ratio 59.1 % (1.0) % (5.9) % Variance - Increase / (Decrease)

 
 

13 Key Drivers of Net Interest Revenue / Margin Net Interest Revenue 1Q growth impacted by: Net loan growth Higher securities yield Offset partially by loan pricing competition Two fewer days vs. 4Q $ in millions KEY DRIVERS OF NIR NET INTEREST REVENUE & MARGIN Loan / Securities Pricing Deposit Pricing (excl. brokered) Loan Yields Securities Yields Avg Rate on Int Bearing Dep’s • CD pricing reflects the quarter - average new and renewed yield • MMDA / NOW pricing reflects the deposit yield for each quarter CDs MMDA NOW

 
 

14 Net Income $ in thousands NET OPERATING INCOME 1Q14 4Q13 1Q14 Core Earnings (Pre-Tax, Pre-Credit) 27,350$ (555)$ 1,058$ Provision for Loan Loss 2,500 (500) (8,500) NON-CORE FEE REVENUE: Securities Gains (Losses) 217 147 101 Gains (Losses) on Deferred Compensation Plan Assets 29 (201) (148) Total Non-Core Fee Revenue 246 (54) (47) NON-CORE OPERATING EXPENSES: Foreclosed Property Write Downs 277 (49) (764) Foreclosed Property (Gains) Losses on Sales (521) 240 (626) Forclosed Property Maintenance Expenses 360 (266) (827) Severance Costs 156 156 (204) Gains (Losses) on Deferred Comp Plan Liability 29 (201) (148) Total Non-Core Operating Expenses 301 (120) (2,569) Income Tax Expense 9,395 522 8,445 Net Income 15,400$ (511)$ 3,635$ Preferred Stock Dividends 439 (2,473) (2,613) Net Income Avail to Common Shareholders 14,961$ 1,962$ 6,248$ Net Income Per Share .25$ .03$ .10$ Tangible Book Value 11.63$ .37$ 4.87$ Return on Assets .85 % (.01) % .15 % Return on Common Equity 8.64 1.12 .13 Variance - Increase / (Decrease) 60.1 M Shares Outstanding Quarterly Net Income $ in millions 1Q14 $15.4 4Q13 15.9 3Q13 15.5 2Q13 230.0 1Q13 11.8

 
 

15 Customer Deposit Mix & Core Growth $ in thousands Time >$100M 9% Demand & NOW 36% Deposits by % / Customer Mix Public Funds 15% Time <$100M 14% MMDA & Sav 26% Time >$100M 22% Demand & NOW 23% Public Funds 14% Time <$100M 31% MMDA & Sav 10% 1Q14 $5.8B 62%* 2Q08 $6.2B 34%* 1Q14 4Q13 1Q13 4Q08 Demand / NOW 2,073$ 1,969$ 1,894$ 1,457$ MMDA / Savings 1,499 1,468 1,400 630 Core Transaction 3,572 3,437 3,294 2,087 Time < $100,000 828 888 1,014 1,945 Public Deposits 804 863 701 755 Total Core 5,204 5,188 5,009 4,787 Time >$100,000 539 557 653 1,336 Public Deposits 34 32 32 87 Total Customer 5,777 5,777 5,694 6,210 Brokered Deposits 471 425 332 793 Total Deposits 6,248$ 6,202$ 6,026$ 7,003$ Total Deposit Mix Core Deposit Growth – Category & Market CATEGORY 1Q14 MARKET 1Q14 Demand 96$ Atlanta 60$ MM Accounts 11 N. Georgia 46 Savings 20 North Carolina (1) NOW 8 Coastal Georgia 15 Total Categories 135$ Tennessee 2 Gainesville 11 Growth (Annualized) 16 % South Carolina 2 135$ Growth Growth *% of core transaction customer deposits Significant growth in core transaction deposits since 4Q08

 
 

16 Capital Ratios Holding Company Well- Cap 1Q14 4Q13 3Q13 2Q13 1Q13 Tier I RBC 6 % 11.1 % 12.7 % 14.2 % 13.7 % 14.3 % Total RBC 10 12.3 14.0 15.5 15.2 15.9 Leverage 5 8.0 9.1 10.0 9.8 9.7 Tier 1 Common RBC 10.0 9.3 9.0 8.5 8.9 Tangible Common to Assets 9.2 9.0 9.0 6.3 5.7 Tangible Equity to Assets 9.5 11.6 11.8 9.1 8.5 Bank Well- Cap 1Q14 4Q13 3Q13 2Q13 1Q13 Tier 1 RBC 6 % 12.6 % 13.5 % 14.5 % 14.2 % 14.7 % Total RBC 10 13.9 14.8 15.7 15.5 16.0 Leverage 5 9.1 9.6 10.2 10.1 10.0

 
 

LOAN PORTFOLIO & CREDIT QUALITY

 
 

18 Loan Portfolio (total $4.36 billion) Diversifying Portfolio Geographic Diversity Residential Mortgage 30% $1.31 Period $ in Billions 1Q14 $4.356 4Q13 $4.329 3Q13 $4.267 2Q13 $4.189 1Q13 $4.194 By Loan Type 1Q11 $4.194 1Q14 $4.356 Reduced concentrations of A&D and Investor RE loans 6% 6% 10% 13% 27% 30% Total Loans Loan Diversification & Type • Reducing land exposure • Focus on small business, C&I, and specialized lending • Enhanced retail products 3% 5% $ in billions

 
 

19 New Loans Funded and Advances (1) $ in millions CATEGORY 1Q14 1Q13 1Q14 1Q13 Commercial C & I 74.7$ 40.1$ Atlanta 86.1$ 90.7$ Owner Occupied CRE 48.9 57.9 Coastal Georgia 31.1 18.1 Income Producing CRE 41.1 14.5 N. Georgia 41.3 66.1 Commercial Constr. 1.9 1.6 North Carolina 16.9 32.2 Total Commercial 166.6 114.1 Tennessee 9.6 21.7 Residential Mortgage 15.2 56.1 Gainesville 8.9 26.1 Residential HELOC 30.1 40.4 South Carolina 60.3 - Residential Construction 29.6 30.0 Other (Indirect Auto) 33.3 19.6 Consumer 46.0 33.9 Total Markets 287.5$ 274.5$ Total Categories 287.5$ 274.5$ New Loans Funded and Advances MARKET (1) Represents new loans funded and net loan advances (net of payments on lines of credit)

 
 

20 Commercial Loans (total $2.41 billion) $ in billions Geographic Diversity Income Producing 26% $.62B C & I 21% $.50B 5% 7% 7% 13% 23% 40% Average Loan Size Type $ in Thousands Owner Occup’d $630 Income Prod 748 C & I 138 Comm Constr 524 By Loan Type 5%

 
 

21 Retail (total $1.63 billion) Geographic Diversity Home Equity LOC 27% $.447B Avg loan size $56 thousand 0% 7% 8% 16% 20% 32% By Loan Type Mortgage 53% $.867B Avg loan size $101 thousand 4% 13% $ in billions Success with new portfolio products and HELOCs Conservative underwriting 62.7% of HE Primary Lien

 
 

22 Residential Construction (total $318 million) $ in millions Geographic Diversity Raw 12% $37 Lot 50% $159 3% 4% 5% 21% 22% 45% By Loan Type Developing 12% $37 1Q14 4Q13 3Q13 2Q13 1Q13 1Q14 vs. 1Q13 TOTAL COMPANY Land Loans Developing 37$ 39$ 40$ 42$ 57$ (20)$ Raw 37 38 35 36 42 (5) Lot 159 166 167 173 188 (29) Total 233 243 242 251 287 (54) Construction Loans Spec 19 23 30 34 40 (21) Sold 66 62 46 47 45 21 Total 85 85 76 81 85 - Total 318$ 328$ 318$ 332$ 372$ (54)$

 
 

23 Credit Quality $ in millions 1Q14 4Q13 3Q13 2Q13 1Q13 Net Charge-offs 4.0$ 4.4$ 4.5$ 72.4$ 12.4$ as % of Average Loans .38 % .41 % .42 % 6.87 % 1.21 % Allowance for Loan Losses 75.2$ 76.8$ 80.4$ 81.8$ 105.8$ as % of Total Loans 1.73 % 1.77 % 1.88 % 1.95 % 2.52 % as % of NPLs 301 286 308 294 110 Past Due Loans (30 - 89 Days) .40% .58% .45% .49% .66% Non-Performing Loans 25.2$ 26.8$ 26.1$ 27.9$ 96.0$ OREO 5.6 4.2 4.5 3.9 16.7 Total NPAs 30.8 31.0 30.6 31.8 112.7 Performing Classified Loans 164.2 172.7 173.6 176.3 271.7 Total Classified Assets 195.0$ 203.7$ 204.2$ 208.1$ 384.4$ as % of Tier 1 / Allowance 27 % 27 % 26 % 27 % 49 % Accruing TDRs (see page 26) 77.9$ 78.7$ 79.8$ 77.8$ 126.0$ As % of Original Principal Balance Non-Performing Loans 65.8 % 65.3 % 61.6 % 62.6 % 66.3 % OREO 53.9 44.5 41.5 31.6 45.0 Total NPAs as % of Total Assets .42 .42 .42 .44 1.65 as % of Loans & OREO .71 .72 .72 .76 2.68

 
 

24 Non - Performing Loans (NPLs) Inflow Trends $ in millions Quarterly NPL Inflows Total NPLs

 
 

25 Performing Classified Loans $ in millions 1Q13 2Q13 3Q13 4Q13 1Q14 Commercial: Commercial & Industrial 20$ 11$ 10$ 9$ 8$ Owner Occupied 71 43 40 43 48 Total C & I 91 54 50 52 56 Income Producing CRE 57 36 36 34 37 Commercial Construction 18 16 17 17 5 Total Commercial 166 106 103 104 98 Residential Mortgage 64 51 53 52 51 Residential Construction 38 17 16 14 13 Consumer / Installment 3 2 2 3 2 Total Performing Classified 271$ 176$ 174$ 173$ 164$ Classified to Tier 1 + ALL 49% 27% 26% 27% 27% By Category

 
 

26 TDRs $ in millions LOAN TYPE 1Q14 vs. 1Q13 1Q14 vs. 1Q13 1Q14 vs. 1Q13 Commercial (Sec by RE) 38.9$ 65.7$ 2.1$ 9.0$ 41.0$ 74.7$ Commercial & Industrial 3.2 8.6 .1 .2 3.3 8.8 Commercial Construction 11.5 15.8 .1 16.8 11.6 32.6 Total Commercial 53.6 90.1 2.3 26.0 55.9 116.1 Residential Mortgage 16.6 16.8 3.6 2.2 20.2 19.0 Residential Construction 7.4 18.9 2.1 4.5 9.5 23.4 Consumer Installment .3 .2 - .1 .3 .3 Total 77.9$ 126.0$ 8.0$ 32.8$ 85.9$ 158.8$ Accruing (1) Non-Accruing Total TDRs Accruing TDRs TDR credit quality improving Accruing TDR past due 30 – 89 days = 1.3% 42% of accruing TDRs are pass credits (1) 61.02 percent of accruing TDR loans have an interest rate of 4 percent or greater

 
 

27 Net Charge - offs by Category & Market $ in thousands NET CHARGE-OFFS BY CATEGORY Total % of Avg Loans 4Q13 3Q13 2Q13 1Q13 Commercial (Sec. by RE): Owner Occupied 278$ .10 % .57 % .58 % 5.85 % .69 % Income Producing 205 .13 .21 .14 5.45 1.99 Total Comm (Sec. by RE) 483 .11 .44 .49 5.70 1.18 Commercial & Industrial 421 .35 (.13) .12 13.91 1.34 Commercial Construction - - (.02) .39 17.53 (.01) Total Commercial 904 .15 .30 .36 7.96 1.14 - 2.52 Residential Mortgage 1,515 .70 .64 .31 2.52 .79 Home Equity LOC 993 .93 .38 .37 1.04 .53 Residential Construction 212 .27 .40 1.31 20.91 3.22 Consumer/ Installment 415 .54 .62 .28 .10 1.35 Total Net Charge-offs 4,039$ .38 .41 .42 6.87 1.21 NET CHARGE-OFFS BY MARKET North Georgia 1,272$ .42 % .51 % .66 % 17.20 % 1.45 % Atlanta MSA 1,232 .39 .20 .33 3.21 1.07 North Carolina 577 .41 .76 .49 1.36 1.59 Coastal Georgia 512 .49 .33 .14 .49 .85 Gainesville MSA 141 .22 .54 .15 .19 .67 East Tennessee 239 .35 .46 .51 1.01 .98 South Carolina / Corporate - - - - - - Other (Indirect Auto) 66 .14 .20 .17 .24 .39 1Q14 % of Average Loans (Annualized)

 
 

28 NPAs by Loan Category & Market $ in thousands NPLs OREO Total NPAs NPLs OREO Total NPAs LOAN CATEGORY LOAN CATEGORY Commercial (sec. by RE): Commercial (sec. by RE): Owner Occupied 3,868$ 1,167$ 5,035$ Owner Occupied 8,142$ 4,750$ 12,892$ Income Producing 1,278 1,645 2,923 Income Producing 9,162 834 9,996 Commercial & Industrial 822 - 822 Commercial & Industrial 29,545 - 29,545 Commercial Construction 479 - 479 Commercial Construction 22,359 3,027 25,386 Total Commercial 6,447 2,812 9,259 Total Commercial 69,208 8,611 77,819 Residential Mortgage 13,307 2,146 15,453 Residential Mortgage 10,901 3,463 14,364 HELOC 1,106 362 1,468 HELOC 916 - 916 Residential Construction 3,805 274 4,079 Residential Construction 14,592 4,660 19,252 Consumer/ Installment 585 - 585 Consumer/ Installment 389 - 389 Total 25,250$ 5,594$ 30,844$ Total 96,006$ 16,734$ 112,740$ MARKET MARKET Gainesville 1,145$ -$ 1,145$ Gainesville 911$ 370$ 1,281$ Coastal Georgia 800 1,607 2,407 Coastal Georgia 3,523 1,449 4,972 East Tennessee 1,428 159 1,587 East Tennessee 2,463 2,242 4,705 North Carolina 6,501 866 7,367 North Carolina 8,519 2,533 11,052 Atlanta MSA 2,916 904 3,820 Atlanta MSA 17,380 3,524 20,904 North Georgia 12,166 2,058 14,224 North Georgia 63,210 6,616 69,826 Indirect Auto 294 - 294 1Q14 1Q13 *NPAs to total assets – .42% / Allowance to loans at 1.73% Non Performing Assets

 
 

APPENDIX

 
 

30 Experienced Proven Leadership Jimmy C. Tallent President & CEO Joined 1984 H. Lynn Harton Chief Operating Officer Joined 2012 Rex S. Schuette EVP & CFO Joined 2001 David P. Shearrow EVP & CRO Joined 2007 Bill M. Gilbert Director of Banking Joined 2000 Timothy K. Schools Chief Strategy Officer Joined 2011 • Over 40 years in banking • Led company from $42 million in assets in 1989 to $7.4 billion today • Trustee of Young Harris College • Georgia Power Company Board Member • GA Economic Developers Association Spirit of Georgia Award recipient • Over 31 years in banking • Responsible for overall operations • Former Consultant and Special Assistant to the CEO and EVP of Commercial Banking for TD Bank Financial Group; and President & CEO of The South Financial Group • Over 36 years in banking • Responsible for accounting, finance and reporting activities, M&A, and investor relations • Former CAO and Controller for State Street Corporation • Former ABA Accounting Committee Chairman • Over 31 years in banking • Responsible for Risk Management and Credit Risk Administration; Chairman of Risk Management Committee; also responsible for credit underwriting, review, policy and special assets • Former EVP & SCO for SunTrust Banks • Over 36 years in banking • Responsible for 28 community banks with 102 branch offices • Formerly of Riegel Textile Credit Union; President of Farmers and Merchants Bank • Former Georgia Board of Natural Resources Board Chairman • Over 21 years in financial services and banking • Responsible for strategic planning and implementation • Former President of American Savings Bank; and CFO & CRO of The South Financial Group

 
 

31 Market Share Opportunities & Demographics Population Actual Projected Markets 1 (in thousands) 2010 - 2013 2013 - 2018 Atlanta, GA MSA 5,421 3% 6% East Tennessee 874 2 4 Greenville-Mauldin-Easley, SC MSA 850 3 5 Western North Carolina 449 3 3 Coastal Georgia 393 3 6 North Georgia 389 2 2 Gainesville, GA MSA 184 2 5 Total Markets Georgia 9,918 2 5 North Carolina 9,827 3 5 Tennessee 6,494 2 4 South Carolina 4,773 3 5 United States 314,468 2 4 ¹ Population data is for 2013 and includes those markets where United takes deposits. Data Source: SNL Population Growth (%) FAST GROWING MARKETS North Georgia $ 6.4 $ 2.2 11 22 34% 1 Western North Carolina 10.9 .9 1 20 8 3 Gainesville MSA 2.7 .3 1 5 12 4 Atlanta MSA 54.4 2.2 10 36 4 7 Coastal Georgia 7.0 .3 2 8 4 7 East Tennessee 15.6 .3 2 8 2 8 Total Markets $ 97.0 $ 6.2 27 99 ¹ FDIC deposit market share and rank as of 6/13 for markets where United takes deposits. Data Source: SNL and FDIC. 2 Based on current quarter. 3 Excludes four loan production offices and full service banking office in Greenville, SC. EXCELLENT GROWTH OPPORTUNITIES Markets Banks Offices (3) Rank (1) Market Deposits (in billions) (1) United Deposits (in billions) (2,3) Deposit Share (1) “ Character cannot be developed in ease and quiet. Only through experience of trial and suffering can the soul be strengthened, vision cleared , ambition inspired, and success achieved .” - Helen Keller

 
 

32 LOANS / DEPOSITS WHOLESALE BORROWINGS Liquidity 1Q14 4Q13 1Q13 vs 1Q13 Loans 4,356$ 4,329$ 4,194$ 27$ 162$ Core (DDA, MMDA, Savings) 3,572$ 3,437$ 3,294$ 135$ 278$ Public Funds 838 895 732 (57) 106 CD's 1,367 1,445 1,668 (78) (301) Total Deposits (excl Brokered) 5,777$ 5,777$ 5,694$ -$ 83$ Loan to Deposit Ratio 75% 75% 74% Investment Securities: Available for Sale -Fixed 947$ 881$ 1,193$ 66$ (246)$ -Floating 889 951 716 (62) 173 Held to Maturity -Fixed 460 473 211 (13) 249 -Floating 6 7 21 (1) (15) Total Investment Securities 2,302 2,312 2,141 (10) 161 Floating as % of Total Securities 39% 41% 34% vs 4Q13 Variance Unused Capacity 1Q14 4Q13 1Q13 vs 4Q13 vs 1Q13 Wholesale Borrowings Brokered Deposits 1,368$ (1) 470$ 425$ 332$ 45$ 138$ FHLB 959 50 120 - (70) 50 Holding Company LOC 10 40 40 40 Fed Funds 651 30 - - 30 30 Other Wholesale - 53 53 52 - 1 Total 2,988$ 643$ 598$ 384$ 45$ 259$ Long-Term Debt Senior Debt 75$ 75$ 35$ -$ 40$ Sub-Debt - - 35 - (35) Trust Preferred Securities 55 55 55 - - Total Long-Term Debt 130$ 130$ 125$ -$ 5$ Variance $ in millions (1) Estimated brokered deposit total capacity at 25% of assets

 
 

33 Business Mix – Deposits (at quarter - end) 1Q14 vs. DEPOSITS BY CATEGORY 1Q14 4Q13 3Q13 2Q13 1Q13 1Q13 Demand & Now 2,073$ 1,969$ 1,979$ 1,916$ 1,894$ 179$ MMDA & Savings 1,499 1,468 1,437 1,406 1,401 98 Core Transaction Deposits 3,572 3,437 3,416 3,322 3,295 277 Time < $100,000 828 888 920 977 1,014 (186) Time ≥ $100,000 < $250,000 427 443 473 512 528 (101) Public Deposits 804 863 734 674 700 104 Total Core Deposits 5,631 5,631 5,543 5,485 5,537 94 Time ≥ $250,000 112 114 120 120 125 (13) Public Deposits 34 32 31 32 32 2 Total Customer Deposits 5,777 5,777 5,694 5,637 5,694 83 Brokered Deposits 471 425 419 375 332 139 Total Deposits 6,248$ 6,202$ 6,113$ 6,012$ 6,026$ 222$ $ in millions

 
 

34 Core Transaction Deposits 4Q13 South Carolina 99.0 % 99.0 % Gainesville MSA 71.0 70.2 Coastal GA 69.6 67.9 East TN 65.9 63.6 North Carolina 64.2 63.5 Atlanta MSA 65.0 61.6 North Georgia 52.7 50.4 Total 61.8 % 59.5 % 1Q14 Core Transactions / Total Deposits $ in millions

 
 

35 Lending & Credit Environment Regional Credit Review – Standard Underwriting • House Lending Limit $ 25 • Project Lending Limit 15 • Top 25 Relationships 343.8 PROACTIVELY ADDRESSING CREDIT ENVIRONMENT STRUCTURE PROCESS • Continuous external loan review • Internal loan review of new credit relationships • Intensive executive management involvement POLICY • Ongoing enhancements to credit policy • Periodic updates to portfolio limits • Centralized underwriting and approval process • Segregated work - out teams • Highly skilled ORE disposition group • Seasoned regional credit professionals x Weekly past due meetings x Weekly NPA/ORE meetings x Quarterly criticized watch loan review meetings x Quarterly pass commercial and CRE portfolio review meetings $ in millions

 
 

36 Commercial Construction & Real Estate Amount Percent Land Develop - Vacant (Improved) 54$ 38 % Raw Land - Vacant (Unimproved) 30 21 Commercial Land Development 16 11 Multi-Residential 13 9 Churches 8 6 Retail Building 7 5 Mfg Facility 3 2 Office Buildings 2 1 Warehouse 2 1 Carwash 2 1 Other Properties 11 5 Total Commercial Construction 148$ 31-Mar-14 COMMERCIAL CONSTRUCTION Owner Occupied Income Producing Total Percent Office Buildings 308.8$ 169.2$ 478.0$ 27.1 % Retail Building 100.7 149.0 249.7 14.1 Warehouse 124.6 58.0 182.6 10.3 Churches 139.9 - 139.9 7.9 Other Properties 94.9 37.1 132.0 7.5 Convenience Stores 88.4 17.6 106.0 6.0 Hotels / Motels - 75.6 75.6 4.3 Restaurants/Franchise Fast Food 36.1 25.5 61.6 3.5 Mfg Facility 50.0 5.5 55.5 3.1 Farmland 52.0 - 52.0 2.9 Multi-Resi Properties - 51.5 51.5 2.9 Leasehold Property 17.0 14.1 31.1 1.8 Golf Course/Country Club 25.7 - 25.7 1.5 Automotive Dealership 17.8 7.0 24.8 1.4 Automotive Service 18.1 .1 18.2 1.0 Daycare Facility 9.9 8.2 18.1 1.0 Funeral Home 14.5 .6 15.1 .9 Carwash 14.9 - 14.9 .8 Assisted Living / Nursing Home 9.6 - 9.6 .5 Marina 7.3 - 7.3 .4 Mobile Home Parks - 5.0 5.0 .3 Movie Theaters/Bowling/Rec 4.7 - 4.7 .3 Other Small Business 6.8 - 6.8 .4 Total Commercial Real Estate 1,141.7$ 624.0$ 1,765.7$ 31-Mar-14 COMMERCIAL REAL ESTATE Average Loan Size ($ in thousands) • Commercial Construction $394 • Commercial RE: • Composite CRE 471 • Owner Occupied 434 • Income Producing 617 Commercial RE Characteristics • 64.7% owner occupied • Small business, doctors, dentists, attorneys, CPAs • $15 million project limit $ in millions

 
 

37 Loans by Business Mix and Region 1Q14 4Q13 3Q13 2Q13 1Q13 1Q14 vs. 1Q13 QUARTERLY LOANS - BUSINESS MIX BY CATEGORY Commercial: Comm & Indus 495$ 472$ 457$ 437$ 454$ 41$ Owner Occ'd 1,142 1,134 1,129 1,119 1,130 12 Total C & I 1,637 1,606 1,586 1,556 1,584 53 Income Prod CRE 624 623 614 629 674 (50) Comm Constr 148 149 137 133 152 (4) Total Comm 2,409 2,378 2,337 2,318 2,410 (1) Resi Mortgage 1,313 1,316 1,309 1,278 1,246 67 Resi Constr 318 328 318 332 372 (54) Consum / Install 316 307 303 261 166 150 Total Loans 4,356$ 4,329$ 4,267$ 4,189$ 4,194$ 162$ 1Q14 4Q13 3Q13 2Q13 1Q13 1Q14 vs. 1Q13 QUARTERLY LOANS - BY REGION North Georgia 1,205$ 1,240$ 1,262$ 1,265$ 1,363$ (158)$ Atlanta MSA 1,290 1,275 1,246 1,227 1,262 28 North Carolina 563 572 575 576 575 (12) Coastal Georgia 425 423 421 397 398 27 Gainesville MSA 262 255 253 256 259 3 East Tennessee 272 280 277 282 282 (10) South Carolina 131 88 47 34 - 131 Other (Ind. Auto) 208 196 186 152 55 153 Total Loans 4,356$ 4,329$ 4,267$ 4,189$ 4,194$ 162$ 2013 2012 2011 2010 2009 ANNUAL LOANS - BUSINESS MIX BY CATEGORY Commercial: Comm & Indus 472$ 458$ 428$ 441$ 390$ Owner Occ'd 1,134 1,131 1,112 980 963 Total C & I 1,606 1,589 1,540 1,421 1,353 Income Prod CRE 623 682 710 781 816 Comm Constr 149 155 164 297 363 Total Comm 2,378 2,426 2,414 2,499 2,532 Resi Mortgage 1,316 1,214 1,135 1,279 1,427 Resi Constr 328 382 448 695 1,050 Consum / Install 307 153 113 131 142 Total Loans 4,329$ 4,175$ 4,110$ 4,604$ 5,151$ 2013 2012 2011 2010 2009 ANNUAL LOANS - BY REGION North Georgia 1,240$ 1,364$ 1,426$ 1,689$ 1,884$ Atlanta MSA 1,275 1,250 1,220 1,310 1,435 North Carolina 572 579 597 702 772 Coastal Georgia 423 400 346 335 405 Gainesville MSA 255 261 265 312 390 East Tennessee 280 283 256 256 265 South Carolina 88 - - - - Other (Ind. Auto) 196 38 - - - Total Loans 4,329$ 4,175$ 4,110$ 4,604$ 5,151$ $ in millions

 
 

38 Non - GAAP Reconciliation Tables 1Q14 4Q13 3Q13 2Q13 1Q13 CORE FEE REVENUE Core fee revenue 11,930$ 13,219$ 13,966$ 14,063$ 12,618$ Securities gains, net 217 70 - - 116 Gains from sales of low income housing tax credits - - - 468 - BOLI death benefit gain - - 86 1,366 - Mark to market on deferred compensation plan assets 29 230 173 46 177 Fee revenue (GAAP) 12,176$ 13,519$ 14,225$ 15,943$ 12,911$ CORE OPERATING EXPENSE Core operating expense 38,749$ 41,193$ 39,325$ 42,067$ 40,900$ Foreclosed property expense 116 191 194 5,151 2,333 Severance 156 - 405 1,559 360 Mark to market on deferred compensation plan liability 29 230 173 46 177 Operating expense (GAAP) 39,050$ 41,614$ 40,097$ 48,823$ 43,770$ TANGIBLE COMMON EQUITY AND TANGIBLE EQUITY TO TANGIBLE ASSETS Tangible common equity to tangible assets 9.22 % 8.99 % 9.02 % 6.30 % 5.66 % Effect of preferred equity .28 2.60 2.74 2.83 2.87 Tangible equity to tangible assets 9.50 11.59 11.76 9.13 8.53 Effect of goodwill and other intangibles .02 .03 .04 .06 .07 Equity to assets (GAAP) 9.52 % 11.62 % 11.80 % 9.19 % 8.60 % TANGIBLE COMMON EQUITY TO RISK-WEIGHTED ASSETS Tangible common equity to risk-weighted assets 13.57 % 13.17 % 13.34 % 13.16 % 8.45 % Effect of preferred equity - 2.38 4.01 4.11 4.22 Tangible equity to risk weighted assets 13.57 15.55 17.35 17.27 12.67 Effect of deferred tax limitation (3.91) (4.25) (4.72) (4.99) - Effect of other comprehensive income .36 .39 .49 .29 .49 Effect of trust preferred 1.03 1.04 1.09 1.11 1.15 Tier I capital ratio (Regulatory) 11.05 % 12.73 % 14.21 % 13.68 % 14.31 % Operating Earnings to GAAP Earnings Reconciliation $ in millions