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):
October 26, 2016
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)
Registrant's 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:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | 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 October 26, 2016, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the quarter ended September 30, 2016 (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 October 26, 2016 at 11:00 a.m. ET, 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 Third Quarter 2016 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 financial information determined by methods other than in accordance with generally accepted accounting principles, or GAAP. This financial information includes certain operating performance measures, which exclude merger-related and other charges that are not considered part of recurring operations, such as “operating net income,” “operating net income per diluted share,” “tangible book value,” “operating return on common equity,” “operating return on tangible common equity,” “operating return on assets,” “operating dividend payout ratio,” “operating efficiency ratio,” “average tangible equity to average assets,” “average tangible common equity to average assets” and “tangible common equity to risk-weighted assets.” In addition, management has included the presentation of “pre-tax, pre-credit earnings”, which excludes the provision for credit losses, income taxes and merger-related charges. Management has included these non-GAAP measures because it believes they may provide useful supplemental information for evaluating the Registrant’s underlying performance trends. Further, management uses these measures in managing and evaluating the Registrant’s business and intends to refer to them in discussions about the Registrant’s operations and performance. | |
Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included in the News Release and the Investor Presentation attached as Exhibit 99.1 and Exhibit 99.2, respectively, to this Current Report on Form 8-K. |
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits |
Exhibit No. |
Description | |
99.1 | News Release, dated October 26, 2016 | |
99.2 | Investor Presentation, Third Quarter 2016 |
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: October 26, 2016
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.
ANNOUNCES THIRD QUARTER EARNINGS
Diluted earnings per share up 33 percent to 36 cents from third quarter 2015
Excluding merger-related charges, diluted operating EPS up 18 percent to 39 cents
· | Return on assets of 1.00 percent; 1.08 percent, excluding merger-related charges |
· | Loan growth of $133 million from second quarter, or 8 percent annualized |
· | Core transaction deposits up $254 million from second quarter, or 19 percent annualized |
· | Fee revenue of $26.4 million, up $2.9 million from the second quarter |
· | Efficiency ratio of 60.8 percent; 57.8 percent, excluding merger-related charges |
BLAIRSVILLE, GA – October 26, 2016 – United Community Banks, Inc. (NASDAQ: UCBI) (“United”) today announced continued momentum in the third quarter with strong fee revenue and loan growth, as well as sound credit quality and capital management. Net income grew to $25.9 million, or 36 cents per diluted share, compared with $17.9 million, or 27 cents per diluted share, for the third quarter of 2015. Net income for the first nine months of 2016 was $73.4 million, or $1.02 per diluted share. This compares with net income of $53.4 million, or 84 cents per diluted share, for the first nine months of 2015.
On an operating basis, net income rose to $27.8 million for the third quarter of 2016 compared with $21.7 million for the third quarter of 2015. Operating net income excludes pre-tax merger-related charges of $3.15 million in the third quarter of 2016 and $5.74 million in the third quarter of 2015. On a per diluted share basis, operating net income was 39 cents for the third quarter of 2016 compared with 33 cents for the third quarter of 2015. For the first nine months of 2016, operating net income was $77.8 million, or $1.08 per diluted share, compared with $59.3 million, or 94 cents per diluted share, for the first nine months of 2015.
1 |
At September 30, 2016, preliminary regulatory capital ratios were as follows: Tier 1 Risk-Based of 11.1 percent; Total Risk-Based of 11.9 percent; Common Equity Tier 1 Risk-Based of 11.1 percent; and, Tier 1 Leverage of 8.4 percent.
“Our third quarter results underscore the positive momentum from our investments in new businesses and markets,” said Jimmy Tallent, chairman and chief executive officer. “Our mortgage banking business continued to produce record quarterly results which, combined with strong performance from our SBA business and solid customer derivative sales, led to a 44 percent increase in fee revenue from a year ago.”
The third quarter’s return on assets was 1.00 percent including the effect of merger-related charges of $3.15 million. Exclusive of these charges, the operating return on assets for the third quarter was 1.08 percent.
Tallent noted the positive impact of the Tidelands Bancshares acquisition, which was completed on July 1, 2016. “As expected, the acquisition was immediately accretive to earnings per share,” he said. “Systems conversions are scheduled to take place in November, after which we expect to achieve the remaining targeted cost savings. The Tidelands acquisition is meeting or exceeding objectives consistent with our coastal South Carolina expansion strategy and I could not be more pleased with the results.
“Third quarter loan production was $641 million,” Tallent added. “Excluding acquired loans from Tidelands, linked-quarter growth of $133 million, or 8 percent annualized, was within our 2016 loan growth target of mid-to-upper single-digit. Our community banks originated $436 million in loans while specialized lending produced $166 million. United’s specialized lending area encompasses commercial real estate, middle market, SBA, builder finance and asset-based lending. Funding these loans was strong linked-quarter core transaction deposit growth of $254 million, or 19 percent annualized, excluding Tidelands. Core deposits comprise 90 percent of total deposits, which is one of the best ratios in the country.”
2 |
Third quarter net interest revenue totaled $79.0 million, up $4.1 million from the second quarter and up $13.6 million from the third quarter of 2015. The increase from both periods reflects growth in the loan portfolio as well as net interest revenue from recent acquisitions.
The taxable-equivalent net interest margin of 3.34 percent, while one basis point lower than the second quarter, was up eight basis points from the third quarter of 2015. The decrease from second quarter was expected and resulted mostly from loan pricing competition.
The third quarter provision for credit losses was a recovery of $300,000, equal to the second quarter of 2016. It was down from a provision charge of $700,000 in the third quarter of 2015. Strong recoveries of previously charged-off loans continued to contribute to the low level of net charge-offs. Third quarter net charge-offs totaled $1.4 million, compared with $1.7 million in the second quarter and $1.4 million in the third quarter of 2015. Nonperforming assets were .30 percent of total assets at September 30, 2016, compared with .28 percent at June 30, 2016 and ..29 percent at September 30, 2015.
“The recoveries of our provisions reflect continued strong credit quality and a low overall level of net charge-offs,” Tallent commented. “Our credit quality indicators are very favorable and our outlook is for positive credit quality in the fourth quarter and into 2017. This will result in low provision levels that we expect will gradually increase with loan growth through 2017, while slightly decreasing our allowance and the related ratio to total loans.”
Third quarter fee revenue totaled $26.4 million, an increase of $2.86 million from the second quarter and up $8.06 million from a year ago. Mortgage fees were up $1.59 million from the second quarter and $2.20 million from a year ago. Customer derivative fees also contributed to the increase in fee revenue from both prior periods. Gains from sales of SBA loans were up $833,000 from a year ago, but down $322,000 from the second quarter due to slightly lower premiums and loans sold.
“The increase in mortgage fees correlates to our strategic investment in additional mortgage lenders where we see opportunities to gain market share and higher spreads on loan sales,” Tallent said. “Although production of SBA loans remained high, $32 million of loans were sold in the third quarter compared to $33 million during the second quarter, but up from $17.8 million during the third quarter of 2015.”
3 |
Operating expenses were $64.0 million for the third quarter, compared with $58.1 million for the second quarter and $54.3 million for the third quarter of 2015. Included in operating expenses were merger-related charges of $3.15 million for the third quarter, $1.18 million for the second quarter and $5.74 million for the third quarter of 2015. Excluding these charges, third quarter operating expenses were $60.9 million compared with $56.9 million for the second quarter and $48.5 million a year ago. The increases from the second quarter and a year ago reflect additional operating expenses following the acquisitions of Tidelands Bank on July 1, 2016 and The Palmetto Bank on September 1, 2015. The operating expenses of the acquired companies are included in United’s financial results beginning on their respective acquisition dates.
Excluding merger-related charges of $3.15 million in the third quarter, operating expenses were $60.9 million and up $3.99 million from the second quarter. The inclusion of Tidelands’ $2.76 million of operating expense accounted for 70 percent of the linked-quarter increase in operating expenses. The balance of the increase was primarily due to higher salary costs for commissions and incentives related to truing-up the quarter and year-to-date for performance targets.
“Our bankers continue to perform exceptionally well as we build on the successes of investing to grow our franchise and earnings,” Tallent said. “We take tremendous pride that our bankers provide the best in customer service by treating customers the way we would want to be treated. This is at the foundation of our success and the core of everything we do. With strong earnings momentum and a high-quality balance sheet, I am optimistic about our future,” Tallent concluded.
Conference Call
United will hold a conference call today, Wednesday, October 26, 2016, at 11 a.m. ET to discuss the contents of this earnings release and to share business highlights for the quarter. To access the call, dial (877) 380-5665 and use the conference number 86742023. The conference call also will be webcast and available for replay for 30 days by selecting “Events & Presentations” within the Investor Relations section of United’s website at www.ucbi.com.
4 |
About United Community Banks, Inc.
United Community Banks, Inc. (NASDAQ: UCBI) is a registered bank holding company based in Blairsville, Georgia, with $10.3 billion in assets. The company’s banking subsidiary, United Community Bank, is one of the Southeast region’s largest full-service banks, operating 140 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 products, including mortgage, advisory, and treasury management. United Community Bank is consistently recognized for its outstanding customer service by respected national research firms. In 2014 and 2015, United Community Bank was ranked first in customer satisfaction in the southeast by J.D. Power and again in 2016 was ranked among the top 100 on the Forbes list of America’s Best Banks. Additional information about the company and the bank’s full range of products and services can be found at www.ucbi.com.
Non-GAAP Financial Measures
This News Release contains financial information determined by methods other than in accordance with generally accepted accounting principles, or GAAP. This financial information includes certain operating performance measures, which exclude merger-related and other charges that are not considered part of recurring operations, such as “operating net income,” “operating net income per diluted share,” “tangible book value,” “operating return on common equity,” “operating return on tangible common equity,” “operating return on assets,” “operating dividend payout ratio,” “operating efficiency ratio,” “average tangible equity to average assets,” “average tangible common equity to average assets” and “tangible common equity to risk-weighted assets.” These non-GAAP measures are included because United believes they may provide useful supplemental information for evaluating United’s underlying performance trends. These measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included with the accompanying financial statement tables.
5 |
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 2015 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.
# # #
6 |
UNITED COMMUNITY BANKS, INC. |
Financial Highlights |
Selected Financial Information |
Third | For the Nine | |||||||||||||||||||||||||||||||||||
2016 | 2015 | Quarter | Months Ended | YTD | ||||||||||||||||||||||||||||||||
Third | Second | First | Fourth | Third | 2016-2015 | September 30, | 2016-2015 | |||||||||||||||||||||||||||||
(in thousands, except per share data) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | 2016 | 2015 | Change | |||||||||||||||||||||||||||
INCOME SUMMARY | ||||||||||||||||||||||||||||||||||||
Interest revenue | $ | 85,439 | $ | 81,082 | $ | 80,721 | $ | 79,362 | $ | 70,828 | $ | 247,242 | $ | 199,170 | ||||||||||||||||||||||
Interest expense | 6,450 | 6,164 | 5,769 | 5,598 | 5,402 | 18,383 | 15,511 | |||||||||||||||||||||||||||||
Net interest revenue | 78,989 | 74,918 | 74,952 | 73,764 | 65,426 | 21 | % | 228,859 | 183,659 | 25 | % | |||||||||||||||||||||||||
Provision for credit losses | (300 | ) | (300 | ) | (200 | ) | 300 | 700 | (800 | ) | 3,400 | |||||||||||||||||||||||||
Fee revenue | 26,361 | 23,497 | 18,606 | 21,284 | 18,297 | 44 | 68,464 | 51,245 | 34 | |||||||||||||||||||||||||||
Total revenue | 105,650 | 98,715 | 93,758 | 94,748 | 83,023 | 27 | 298,123 | 231,504 | 29 | |||||||||||||||||||||||||||
Expenses | 64,023 | 58,060 | 57,885 | 65,488 | 54,269 | 18 | 179,968 | 145,750 | 23 | |||||||||||||||||||||||||||
Income before income tax expense | 41,627 | 40,655 | 35,873 | 29,260 | 28,754 | 45 | 118,155 | 85,754 | 38 | |||||||||||||||||||||||||||
Income tax expense | 15,753 | 15,389 | 13,578 | 11,052 | 10,867 | 45 | 44,720 | 32,384 | 38 | |||||||||||||||||||||||||||
Net income | 25,874 | 25,266 | 22,295 | 18,208 | 17,887 | 45 | 73,435 | 53,370 | 38 | |||||||||||||||||||||||||||
Preferred dividends | - | - | 21 | 25 | 25 | 21 | 42 | |||||||||||||||||||||||||||||
Net income available to common shareholders | $ | 25,874 | $ | 25,266 | $ | 22,274 | $ | 18,183 | $ | 17,862 | 45 | $ | 73,414 | $ | 53,328 | 38 | ||||||||||||||||||||
Merger-related and other charges | 3,152 | 1,176 | 2,653 | 9,078 | 5,744 | 6,981 | 8,917 | |||||||||||||||||||||||||||||
Income tax benefit of merger-related and other charges | (1,193 | ) | (445 | ) | (1,004 | ) | (3,486 | ) | (1,905 | ) | (2,642 | ) | (2,902 | ) | ||||||||||||||||||||||
Net income available to common shareholders - operating (1) | $ | 27,833 | $ | 25,997 | $ | 23,923 | $ | 23,775 | $ | 21,701 | 28 | $ | 77,753 | $ | 59,343 | 31 | ||||||||||||||||||||
PERFORMANCE MEASURES | ||||||||||||||||||||||||||||||||||||
Per common share: | ||||||||||||||||||||||||||||||||||||
Diluted net income - GAAP | $ | .36 | $ | .35 | $ | .31 | $ | .25 | $ | .27 | 33 | $ | 1.02 | $ | .84 | 21 | ||||||||||||||||||||
Diluted net income - operating (1) | .39 | .36 | .33 | .33 | .33 | 18 | 1.08 | .94 | 15 | |||||||||||||||||||||||||||
Cash dividends declared | .08 | .07 | .07 | .06 | .06 | .22 | .16 | |||||||||||||||||||||||||||||
Book value | 15.12 | 14.80 | 14.35 | 14.02 | 13.95 | 8 | 15.12 | 13.95 | 8 | |||||||||||||||||||||||||||
Tangible book value (3) | 13.00 | 12.84 | 12.40 | 12.06 | 12.08 | 8 | 13.00 | 12.08 | 8 | |||||||||||||||||||||||||||
Key performance ratios: | ||||||||||||||||||||||||||||||||||||
Return on common equity - GAAP (2)(4) | 9.61 | % | 9.54 | % | 8.57 | % | 7.02 | % | 7.85 | % | 9.25 | % | 8.63 | % | ||||||||||||||||||||||
Return on common equity - operating (1)(2)(4) | 10.34 | 9.81 | 9.20 | 9.18 | 9.54 | 9.79 | 9.60 | |||||||||||||||||||||||||||||
Return on tangible common equity - operating (1)(2)(3)(4) | 12.45 | 11.56 | 10.91 | 10.87 | 10.29 | 11.64 | 10.00 | |||||||||||||||||||||||||||||
Return on assets - GAAP (4) | 1.00 | 1.04 | .93 | .76 | .82 | .99 | .88 | |||||||||||||||||||||||||||||
Return on assets - operating (1)(4) | 1.08 | 1.07 | 1.00 | .99 | 1.00 | 1.05 | .98 | |||||||||||||||||||||||||||||
Dividend payout ratio - GAAP | 22.22 | 20.00 | 22.58 | 24.00 | 22.22 | 21.57 | 19.05 | |||||||||||||||||||||||||||||
Dividend payout ratio - operating (1) | 20.51 | 19.44 | 21.21 | 18.18 | 18.18 | 20.37 | 17.02 | |||||||||||||||||||||||||||||
Net interest margin (fully taxable equivalent) (4) | 3.34 | 3.35 | 3.41 | 3.34 | 3.26 | 3.36 | 3.29 | |||||||||||||||||||||||||||||
Efficiency ratio - GAAP | 60.78 | 59.02 | 61.94 | 68.97 | 64.65 | 60.56 | 61.94 | |||||||||||||||||||||||||||||
Efficiency ratio - operating (1) | 57.79 | 57.82 | 59.10 | 59.41 | 57.81 | 58.21 | 58.15 | |||||||||||||||||||||||||||||
Average equity to average assets | 10.38 | 10.72 | 10.72 | 10.68 | 10.39 | 10.60 | 10.11 | |||||||||||||||||||||||||||||
Average tangible equity to average assets (3) | 8.98 | 9.43 | 9.41 | 9.40 | 9.88 | 9.27 | 9.88 | |||||||||||||||||||||||||||||
Average tangible common equity to average assets (3) | 8.98 | 9.43 | 9.32 | 9.29 | 9.77 | 9.24 | 9.81 | |||||||||||||||||||||||||||||
Tangible common equity to risk-weighted assets (3)(5) | 12.26 | 12.87 | 12.77 | 12.82 | 13.08 | 12.26 | 13.08 | |||||||||||||||||||||||||||||
ASSET QUALITY | ||||||||||||||||||||||||||||||||||||
Nonperforming loans | $ | 21,572 | $ | 21,348 | $ | 22,419 | $ | 22,653 | $ | 20,064 | 8 | $ | 21,572 | $ | 20,064 | 8 | ||||||||||||||||||||
Foreclosed properties | 9,187 | 6,176 | 5,163 | 4,883 | 7,669 | 20 | 9,187 | 7,669 | 20 | |||||||||||||||||||||||||||
Total nonperforming assets (NPAs) | 30,759 | 27,524 | 27,582 | 27,536 | 27,733 | 11 | 30,759 | 27,733 | 11 | |||||||||||||||||||||||||||
Allowance for loan losses | 62,961 | 64,253 | 66,310 | 68,448 | 69,062 | (9 | ) | 62,961 | 69,062 | (9 | ) | |||||||||||||||||||||||||
Net charge-offs | 1,359 | 1,730 | 2,138 | 1,302 | 1,417 | (4 | ) | 5,227 | 4,957 | 5 | ||||||||||||||||||||||||||
Allowance for loan losses to loans | 0.94 | % | 1.02 | % | 1.09 | % | 1.14 | % | 1.15 | % | 0.94 | % | 1.15 | % | ||||||||||||||||||||||
Net charge-offs to average loans (4) | .08 | .11 | .14 | .09 | .10 | .11 | .13 | |||||||||||||||||||||||||||||
NPAs to loans and foreclosed properties | .46 | .44 | .45 | .46 | .46 | .46 | .46 | |||||||||||||||||||||||||||||
NPAs to total assets | .30 | .28 | .28 | .29 | .29 | .30 | .29 | |||||||||||||||||||||||||||||
AVERAGE BALANCES ($ in millions) | ||||||||||||||||||||||||||||||||||||
Loans | $ | 6,675 | $ | 6,151 | $ | 6,004 | $ | 5,975 | $ | 5,457 | 22 | $ | 6,278 | $ | 5,069 | 24 | ||||||||||||||||||||
Investment securities | 2,610 | 2,747 | 2,718 | 2,607 | 2,396 | 9 | 2,692 | 2,288 | 18 | |||||||||||||||||||||||||||
Earning assets | 9,443 | 9,037 | 8,876 | 8,792 | 8,009 | 18 | 9,120 | 7,511 | 21 | |||||||||||||||||||||||||||
Total assets | 10,281 | 9,809 | 9,634 | 9,558 | 8,634 | 19 | 9,909 | 8,093 | 22 | |||||||||||||||||||||||||||
Deposits | 8,307 | 7,897 | 7,947 | 8,028 | 7,135 | 16 | 8,051 | 6,727 | 20 | |||||||||||||||||||||||||||
Shareholders’ equity | 1,067 | 1,051 | 1,033 | 1,021 | 897 | 19 | 1,051 | 818 | 28 | |||||||||||||||||||||||||||
Common shares - basic (thousands) | 71,556 | 72,202 | 72,162 | 72,135 | 66,294 | 8 | 71,992 | 63,297 | 14 | |||||||||||||||||||||||||||
Common shares - diluted (thousands) | 71,561 | 72,207 | 72,166 | 72,140 | 66,300 | 8 | 71,996 | 63,302 | 14 | |||||||||||||||||||||||||||
AT PERIOD END ($ in millions) | ||||||||||||||||||||||||||||||||||||
Loans | $ | 6,725 | $ | 6,287 | $ | 6,106 | $ | 5,995 | $ | 6,024 | 12 | $ | 6,725 | $ | 6,024 | 12 | ||||||||||||||||||||
Investment securities | 2,560 | 2,677 | 2,757 | 2,656 | 2,457 | 4 | 2,560 | 2,457 | 4 | |||||||||||||||||||||||||||
Total assets | 10,298 | 9,928 | 9,781 | 9,616 | 9,404 | 10 | 10,298 | 9,404 | 10 | |||||||||||||||||||||||||||
Deposits | 8,442 | 7,857 | 7,960 | 7,873 | 7,897 | 7 | 8,442 | 7,897 | 7 | |||||||||||||||||||||||||||
Shareholders’ equity | 1,079 | 1,060 | 1,034 | 1,018 | 1,013 | 7 | 1,079 | 1,013 | 7 | |||||||||||||||||||||||||||
Common shares outstanding (thousands) | 70,861 | 71,122 | 71,544 | 71,484 | 71,472 | (1 | ) | 70,861 | 71,472 | (1 | ) |
(1) Excludes merger-related charges and fourth quarter impairment losses on surplus bank property. (2) 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). (3) Excludes effect of acquisition related intangibles and associated amortization. (4) Annualized. (5) Third quarter 2016 ratio is preliminary.
7 |
UNITED COMMUNITY BANKS, INC. |
Non-GAAP Performance Measures Reconciliation |
Selected Financial Information |
2016 | 2015 | For the Nine Months Ended | ||||||||||||||||||||||||||
Third | Second | First | Fourth | Third | September 30, | |||||||||||||||||||||||
(in thousands, except per share data) | Quarter | Quarter | Quarter | Quarter | Quarter | 2016 | 2015 | |||||||||||||||||||||
Expense reconciliation | ||||||||||||||||||||||||||||
Expenses (GAAP) | $ | 64,023 | $ | 58,060 | $ | 57,885 | $ | 65,488 | $ | 54,269 | $ | 179,968 | $ | 145,750 | ||||||||||||||
Merger-related and other charges | (3,152 | ) | (1,176 | ) | (2,653 | ) | (9,078 | ) | (5,744 | ) | (6,981 | ) | (8,917 | ) | ||||||||||||||
Expenses - operating | $ | 60,871 | $ | 56,884 | $ | 55,232 | $ | 56,410 | $ | 48,525 | $ | 172,987 | $ | 136,833 | ||||||||||||||
Net income reconciliation | ||||||||||||||||||||||||||||
Net income (GAAP) | $ | 25,874 | $ | 25,266 | $ | 22,295 | $ | 18,208 | $ | 17,887 | $ | 73,435 | $ | 53,370 | ||||||||||||||
Merger-related and other charges | 3,152 | 1,176 | 2,653 | 9,078 | 5,744 | 6,981 | 8,917 | |||||||||||||||||||||
Income tax benefit of merger-related and other charges | (1,193 | ) | (445 | ) | (1,004 | ) | (3,486 | ) | (1,905 | ) | (2,642 | ) | (2,902 | ) | ||||||||||||||
Net income - operating | $ | 27,833 | $ | 25,997 | $ | 23,944 | $ | 23,800 | $ | 21,726 | $ | 77,774 | $ | 59,385 | ||||||||||||||
Net income available to common shareholders reconciliation | ||||||||||||||||||||||||||||
Net income available to common shareholders (GAAP) | $ | 25,874 | $ | 25,266 | $ | 22,274 | $ | 18,183 | $ | 17,862 | $ | 73,414 | $ | 53,328 | ||||||||||||||
Merger-related and other charges | 3,152 | 1,176 | 2,653 | 9,078 | 5,744 | 6,981 | 8,917 | |||||||||||||||||||||
Income tax benefit of merger-related and other charges | (1,193 | ) | (445 | ) | (1,004 | ) | (3,486 | ) | (1,905 | ) | (2,642 | ) | (2,902 | ) | ||||||||||||||
Net income available to common shareholders - operating | $ | 27,833 | $ | 25,997 | $ | 23,923 | $ | 23,775 | $ | 21,701 | $ | 77,753 | $ | 59,343 | ||||||||||||||
Diluted income per common share reconciliation | ||||||||||||||||||||||||||||
Diluted income per common share (GAAP) | $ | .36 | $ | .35 | $ | .31 | $ | .25 | $ | .27 | $ | 1.02 | $ | .84 | ||||||||||||||
Merger-related and other charges | .03 | .01 | .02 | .08 | .06 | - | .10 | |||||||||||||||||||||
Diluted income per common share - operating | $ | .39 | $ | .36 | $ | .33 | $ | .33 | $ | .33 | $ | 1.02 | $ | .94 | ||||||||||||||
Book value per common share reconciliation | ||||||||||||||||||||||||||||
Book value per common share (GAAP) | $ | 15.12 | $ | 14.80 | $ | 14.35 | $ | 14.02 | $ | 13.95 | $ | 15.12 | $ | 13.95 | ||||||||||||||
Effect of goodwill and other intangibles | (2.12 | ) | (1.96 | ) | (1.95 | ) | (1.96 | ) | (1.87 | ) | (2.12 | ) | (1.87 | ) | ||||||||||||||
Tangible book value per common share | $ | 13.00 | $ | 12.84 | $ | 12.40 | $ | 12.06 | $ | 12.08 | $ | 13.00 | $ | 12.08 | ||||||||||||||
Return on tangible common equity reconciliation | ||||||||||||||||||||||||||||
Return on common equity (GAAP) | 9.61 | % | 9.54 | % | 8.57 | % | 7.02 | % | 7.85 | % | 9.25 | % | 8.63 | % | ||||||||||||||
Merger-related and other charges | .73 | .27 | .63 | 2.16 | 1.69 | .54 | .97 | |||||||||||||||||||||
Return on common equity - operating | 10.34 | 9.81 | 9.20 | 9.18 | 9.54 | 9.79 | 9.60 | |||||||||||||||||||||
Effect of goodwill and other intangibles | 2.11 | 1.75 | 1.71 | 1.69 | .75 | 1.85 | .40 | |||||||||||||||||||||
Return on tangible common equity - operating | 12.45 | % | 11.56 | % | 10.91 | % | 10.87 | % | 10.29 | % | 11.64 | % | 10.00 | % | ||||||||||||||
Return on assets reconciliation | ||||||||||||||||||||||||||||
Return on assets (GAAP) | 1.00 | % | 1.04 | % | .93 | % | .76 | % | .82 | % | .99 | % | .88 | % | ||||||||||||||
Merger-related and other charges | .08 | .03 | .07 | .23 | .18 | .06 | .10 | |||||||||||||||||||||
Return on assets - operating | 1.08 | % | 1.07 | % | 1.00 | % | .99 | % | 1.00 | % | 1.05 | % | .98 | % | ||||||||||||||
Dividend payout ratio reconciliation | ||||||||||||||||||||||||||||
Dividend payout ratio (GAAP) | 22.22 | % | 20.00 | % | 22.58 | % | 24.00 | % | 22.22 | % | 21.57 | % | 19.05 | % | ||||||||||||||
Merger-related and other charges | (1.71 | ) | (.56 | ) | (1.37 | ) | (5.82 | ) | (4.04 | ) | (1.20 | ) | (2.03 | ) | ||||||||||||||
Dividend payout ratio - operating | 20.51 | % | 19.44 | % | 21.21 | % | 18.18 | % | 18.18 | % | 20.37 | % | 17.02 | % | ||||||||||||||
Efficiency ratio reconciliation | ||||||||||||||||||||||||||||
Efficiency ratio (GAAP) | 60.78 | % | 59.02 | % | 61.94 | % | 68.97 | % | 64.65 | % | 60.56 | % | 61.94 | % | ||||||||||||||
Merger-related and other charges | (2.99 | ) | (1.20 | ) | (2.84 | ) | (9.56 | ) | (6.84 | ) | (2.35 | ) | (3.79 | ) | ||||||||||||||
Efficiency ratio – operating | 57.79 | % | 57.82 | % | 59.10 | % | 59.41 | % | 57.81 | % | 58.21 | % | 58.15 | % | ||||||||||||||
Average equity to assets reconciliation | ||||||||||||||||||||||||||||
Equity to assets (GAAP) | 10.38 | % | 10.72 | % | 10.72 | % | 10.68 | % | 10.39 | % | 10.60 | % | 10.11 | % | ||||||||||||||
Effect of goodwill and other intangibles | (1.40 | ) | (1.29 | ) | (1.31 | ) | (1.28 | ) | (.51 | ) | (1.33 | ) | (.23 | ) | ||||||||||||||
Tangible equity to assets | 8.98 | 9.43 | 9.41 | 9.40 | 9.88 | 9.27 | 9.88 | |||||||||||||||||||||
Effect of preferred equity | - | - | (.09 | ) | (.11 | ) | (.11 | ) | (.03 | ) | (.07 | ) | ||||||||||||||||
Tangible common equity to assets | 8.98 | % | 9.43 | % | 9.32 | % | 9.29 | % | 9.77 | % | 9.24 | % | 9.81 | % | ||||||||||||||
Tangible common equity to risk-weighted assets reconciliation (1) | ||||||||||||||||||||||||||||
Tier 1 capital ratio (Regulatory) | 11.08 | % | 11.44 | % | 11.32 | % | 11.45 | % | 11.40 | % | 11.08 | % | 11.40 | % | ||||||||||||||
Effect of other comprehensive income | - | (.06 | ) | (.25 | ) | (.38 | ) | (.23 | ) | - | (.23 | ) | ||||||||||||||||
Effect of deferred tax limitation | 1.50 | 1.63 | 1.85 | 2.05 | 2.24 | 1.50 | 2.24 | |||||||||||||||||||||
Effect of trust preferred | (.26 | ) | (.08 | ) | (.08 | ) | (.08 | ) | (.08 | ) | (.26 | ) | (.08 | ) | ||||||||||||||
Effect of preferred equity | - | - | - | (.15 | ) | (.15 | ) | - | (.15 | ) | ||||||||||||||||||
Basel III intangibles transition adjustment | (.06 | ) | (.06 | ) | (.07 | ) | (.10 | ) | (.13 | ) | (.06 | ) | (.13 | ) | ||||||||||||||
Basel III disallowed investments | - | - | - | .03 | .03 | - | .03 | |||||||||||||||||||||
Tangible common equity to risk-weighted assets | 12.26 | % | 12.87 | % | 12.77 | % | 12.82 | % | 13.08 | % | 12.26 | % | 13.08 | % |
(1) Third quarter 2016 ratios are preliminary.
8 |
UNITED COMMUNITY BANKS, INC. |
Financial Highlights |
Loan Portfolio Composition at Period-End |
2016 | 2015 | Linked | Year over | |||||||||||||||||||||||||
Third | Second | First | Fourth | Third | Quarter | Year | ||||||||||||||||||||||
(in millions) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | Change | |||||||||||||||||||||
LOANS BY CATEGORY | ||||||||||||||||||||||||||||
Owner occupied commercial RE | $ | 1,512 | $ | 1,450 | $ | 1,434 | $ | 1,494 | $ | 1,479 | $ | 62 | $ | 33 | ||||||||||||||
Income producing commercial RE | 1,105 | 919 | 880 | 824 | 818 | 186 | 287 | |||||||||||||||||||||
Commercial & industrial | 994 | 926 | 855 | 785 | 890 | 68 | 104 | |||||||||||||||||||||
Commercial construction | 389 | 384 | 354 | 342 | 319 | 5 | 70 | |||||||||||||||||||||
Total commercial | 4,000 | 3,679 | 3,523 | 3,445 | 3,506 | 321 | 494 | |||||||||||||||||||||
Residential mortgage | 1,056 | 1,035 | 1,032 | 1,029 | 1,062 | 21 | (6 | ) | ||||||||||||||||||||
Home equity lines of credit | 698 | 623 | 604 | 598 | 585 | 75 | 113 | |||||||||||||||||||||
Residential construction | 378 | 351 | 348 | 352 | 334 | 27 | 44 | |||||||||||||||||||||
Consumer installment | 593 | 599 | 599 | 571 | 537 | (6 | ) | 56 | ||||||||||||||||||||
Total loans | $ | 6,725 | $ | 6,287 | $ | 6,106 | $ | 5,995 | $ | 6,024 | 438 | 701 | ||||||||||||||||
LOANS BY MARKET | ||||||||||||||||||||||||||||
North Georgia | $ | 1,110 | $ | 1,097 | $ | 1,097 | $ | 1,125 | $ | 1,130 | 13 | (20 | ) | |||||||||||||||
Atlanta MSA | 1,332 | 1,314 | 1,257 | 1,259 | 1,266 | 18 | 66 | |||||||||||||||||||||
North Carolina | 548 | 543 | 543 | 549 | 546 | 5 | 2 | |||||||||||||||||||||
Coastal Georgia | 565 | 541 | 543 | 537 | 506 | 24 | 59 | |||||||||||||||||||||
Gainesville MSA | 236 | 240 | 248 | 254 | 252 | (4 | ) | (16 | ) | |||||||||||||||||||
East Tennessee | 506 | 509 | 495 | 504 | 511 | (3 | ) | (5 | ) | |||||||||||||||||||
South Carolina | 1,199 | 862 | 821 | 819 | 783 | 337 | 416 | |||||||||||||||||||||
Specialized Lending | 763 | 706 | 628 | 492 | 609 | 57 | 154 | |||||||||||||||||||||
Indirect auto | 466 | 475 | 474 | 456 | 421 | (9 | ) | 45 | ||||||||||||||||||||
Total loans | $ | 6,725 | $ | 6,287 | $ | 6,106 | $ | 5,995 | $ | 6,024 | 438 | 701 |
9 |
UNITED COMMUNITY BANKS, INC. |
Financial Highlights |
Credit Quality |
Third Quarter 2016 | Second Quarter 2016 | First Quarter 2016 | ||||||||||||||||||||||||||||||||||
Nonperforming | Foreclosed | Total | Nonperforming | Foreclosed | Total | Nonperforming | Foreclosed | Total | ||||||||||||||||||||||||||||
(in thousands) | Loans | Properties | NPAs | Loans | Properties | NPAs | Loans | Properties | NPAs | |||||||||||||||||||||||||||
NONPERFORMING ASSETS BY CATEGORY | ||||||||||||||||||||||||||||||||||||
Owner occupied CRE | $ | 6,454 | $ | 3,188 | $ | 9,642 | $ | 6,681 | $ | 3,096 | $ | 9,777 | $ | 6,775 | $ | 2,864 | $ | 9,639 | ||||||||||||||||||
Income producing CRE | 949 | 765 | 1,714 | 1,017 | 1,554 | 2,571 | 2,959 | - | 2,959 | |||||||||||||||||||||||||||
Commercial & industrial | 1,079 | - | 1,079 | 949 | - | 949 | 978 | - | 978 | |||||||||||||||||||||||||||
Commercial construction | 98 | 1,274 | 1,372 | 199 | - | 199 | 266 | 152 | 418 | |||||||||||||||||||||||||||
Total commercial | 8,580 | 5,227 | 13,807 | 8,846 | 4,650 | 13,496 | 10,978 | 3,016 | 13,994 | |||||||||||||||||||||||||||
Residential mortgage | 8,152 | 1,211 | 9,363 | 8,667 | 1,160 | 9,827 | 8,037 | 1,587 | 9,624 | |||||||||||||||||||||||||||
Home equity lines of credit | 1,194 | 514 | 1,708 | 1,308 | 83 | 1,391 | 1,198 | 125 | 1,323 | |||||||||||||||||||||||||||
Residential construction | 2,248 | 2,235 | 4,483 | 1,578 | 283 | 1,861 | 1,122 | 435 | 1,557 | |||||||||||||||||||||||||||
Consumer installment | 1,398 | - | 1,398 | 949 | - | 949 | 1,084 | - | 1,084 | |||||||||||||||||||||||||||
Total NPAs | $ | 21,572 | $ | 9,187 | $ | 30,759 | $ | 21,348 | $ | 6,176 | $ | 27,524 | $ | 22,419 | $ | 5,163 | $ | 27,582 | ||||||||||||||||||
NONPERFORMING ASSETS BY MARKET | ||||||||||||||||||||||||||||||||||||
North Georgia | $ | 5,356 | $ | 653 | $ | 6,009 | $ | 6,219 | $ | 1,086 | $ | 7,305 | $ | 5,353 | $ | 1,233 | $ | 6,586 | ||||||||||||||||||
Atlanta MSA | 979 | 1,530 | 2,509 | 1,140 | 2,041 | 3,181 | 2,796 | 902 | 3,698 | |||||||||||||||||||||||||||
North Carolina | 5,216 | 543 | 5,759 | 4,762 | 224 | 4,986 | 4,860 | 559 | 5,419 | |||||||||||||||||||||||||||
Coastal Georgia | 1,606 | 47 | 1,653 | 1,186 | 168 | 1,354 | 1,696 | 121 | 1,817 | |||||||||||||||||||||||||||
Gainesville MSA | 222 | - | 222 | 234 | - | 234 | 250 | - | 250 | |||||||||||||||||||||||||||
East Tennessee | 3,281 | 160 | 3,441 | 3,616 | 247 | 3,863 | 3,470 | 351 | 3,821 | |||||||||||||||||||||||||||
South Carolina | 2,015 | 6,254 | 8,269 | 1,271 | 2,410 | 3,681 | 935 | 1,997 | 2,932 | |||||||||||||||||||||||||||
Specialized Lending | 1,597 | - | 1,597 | 2,108 | - | 2,108 | 2,186 | - | 2,186 | |||||||||||||||||||||||||||
Indirect auto | 1,300 | - | 1,300 | 812 | - | 812 | 873 | - | 873 | |||||||||||||||||||||||||||
Total NPAs | $ | 21,572 | $ | 9,187 | $ | 30,759 | $ | 21,348 | $ | 6,176 | $ | 27,524 | $ | 22,419 | $ | 5,163 | $ | 27,582 | ||||||||||||||||||
NONPERFORMING ASSETS ACTIVITY | ||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 21,348 | $ | 6,176 | $ | 27,524 | $ | 22,419 | $ | 5,163 | $ | 27,582 | $ | 22,653 | $ | 4,883 | $ | 27,536 | ||||||||||||||||||
Acquisitions | - | 7,495 | 7,495 | - | (497 | ) | (497 | ) | - | - | - | |||||||||||||||||||||||||
Loans placed on non-accrual | 6,680 | - | 6,680 | 6,786 | - | 6,786 | 4,771 | - | 4,771 | |||||||||||||||||||||||||||
Payments received | (3,938 | ) | - | (3,938 | ) | (4,201 | ) | - | (4,201 | ) | (1,812 | ) | - | (1,812 | ) | |||||||||||||||||||||
Loan charge-offs | (1,236 | ) | - | (1,236 | ) | (1,803 | ) | - | (1,803 | ) | (1,679 | ) | - | (1,679 | ) | |||||||||||||||||||||
Foreclosures | (1,282 | ) | 2,335 | 1,053 | (1,853 | ) | 2,722 | 869 | (1,514 | ) | 1,590 | 76 | ||||||||||||||||||||||||
Capitalized costs | - | 3 | 3 | - | 98 | 98 | - | - | - | |||||||||||||||||||||||||||
Property sales | - | (6,553 | ) | (6,553 | ) | - | (1,424 | ) | (1,424 | ) | - | (1,524 | ) | (1,524 | ) | |||||||||||||||||||||
Write downs | - | (53 | ) | (53 | ) | - | (73 | ) | (73 | ) | - | (7 | ) | (7 | ) | |||||||||||||||||||||
Net gains (losses) on sales | - | (216 | ) | (216 | ) | - | 187 | 187 | - | 221 | 221 | |||||||||||||||||||||||||
Ending Balance | $ | 21,572 | $ | 9,187 | $ | 30,759 | $ | 21,348 | $ | 6,176 | $ | 27,524 | $ | 22,419 | $ | 5,163 | $ | 27,582 |
Third Quarter 2016 | Second Quarter 2016 | First Quarter 2016 | ||||||||||||||||||||||
Net Charge- | Net Charge- | Net Charge- | ||||||||||||||||||||||
Offs to | Offs to | Offs to | ||||||||||||||||||||||
Net | Average | Net | Average | Net | Average | |||||||||||||||||||
(in thousands) | Charge-Offs | Loans (1) | Charge-Offs | Loans (1) | Charge-Offs | Loans (1) | ||||||||||||||||||
NET CHARGE-OFFS BY CATEGORY | ||||||||||||||||||||||||
Owner occupied CRE | $ | 168 | .04 | % | $ | 564 | .16 | % | $ | 304 | .08 | % | ||||||||||||
Income producing CRE | 157 | .06 | (23 | ) | (.01 | ) | 211 | .10 | ||||||||||||||||
Commercial & industrial | 453 | .18 | (392 | ) | (.18 | ) | 283 | .14 | ||||||||||||||||
Commercial construction | (86 | ) | (.09 | ) | 22 | .02 | 286 | .33 | ||||||||||||||||
Total commercial | 692 | .07 | 171 | .02 | 1,084 | .13 | ||||||||||||||||||
Residential mortgage | (256 | ) | (.09 | ) | 829 | .32 | 50 | .02 | ||||||||||||||||
Home equity lines of credit | 267 | .16 | 253 | .17 | 632 | .43 | ||||||||||||||||||
Residential construction | 134 | .14 | (8 | ) | (.01 | ) | (103 | ) | (.12 | ) | ||||||||||||||
Consumer installment | 522 | .34 | 485 | .33 | 475 | .33 | ||||||||||||||||||
Total | $ | 1,359 | .08 | $ | 1,730 | .11 | $ | 2,138 | .14 | |||||||||||||||
NET CHARGE-OFFS BY MARKET | ||||||||||||||||||||||||
North Georgia | $ | 68 | .02 | % | $ | 428 | .16 | % | $ | 913 | .33 | % | ||||||||||||
Atlanta MSA | 398 | .12 | 1 | - | (25 | ) | (.01 | ) | ||||||||||||||||
North Carolina | 329 | .24 | 575 | .43 | 382 | .28 | ||||||||||||||||||
Coastal Georgia | 432 | .31 | 177 | .13 | 196 | .15 | ||||||||||||||||||
Gainesville MSA | 15 | .03 | (87 | ) | (.14 | ) | 98 | .16 | ||||||||||||||||
East Tennessee | (69 | ) | (.05 | ) | 346 | .28 | 378 | .31 | ||||||||||||||||
South Carolina | (66 | ) | (.02 | ) | 49 | .02 | (16 | ) | (.01 | ) | ||||||||||||||
Specialized Lending | 69 | .04 | (18 | ) | (.01 | ) | 4 | - | ||||||||||||||||
Indirect auto | 183 | .15 | 259 | .22 | 208 | .19 | ||||||||||||||||||
Total | $ | 1,359 | .08 | $ | 1,730 | .11 | $ | 2,138 | .14 |
(1) Annualized.
10 |
UNITED COMMUNITY BANKS, INC. |
Consolidated Statement of Income (Unaudited) |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(in thousands, except per share data) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Interest revenue: | ||||||||||||||||
Loans, including fees | $ | 69,440 | $ | 57,174 | $ | 196,888 | $ | 159,814 | ||||||||
Investment securities, including tax exempt of $134, $177, $449 and $516 | 15,418 | 12,801 | 48,039 | 36,896 | ||||||||||||
Deposits in banks and short-term investments | 581 | 853 | 2,315 | 2,460 | ||||||||||||
Total interest revenue | 85,439 | 70,828 | 247,242 | 199,170 | ||||||||||||
Interest expense: | ||||||||||||||||
Deposits: | ||||||||||||||||
NOW | 452 | 337 | 1,381 | 1,079 | ||||||||||||
Money market | 1,347 | 981 | 3,661 | 2,460 | ||||||||||||
Savings | 43 | 25 | 102 | 71 | ||||||||||||
Time | 667 | 830 | 2,052 | 2,834 | ||||||||||||
Total deposit interest expense | 2,509 | 2,173 | 7,196 | 6,444 | ||||||||||||
Short-term borrowings | 98 | 99 | 278 | 279 | ||||||||||||
Federal Home Loan Bank advances | 1,015 | 461 | 2,731 | 1,307 | ||||||||||||
Long-term debt | 2,828 | 2,669 | 8,178 | 7,481 | ||||||||||||
Total interest expense | 6,450 | 5,402 | 18,383 | 15,511 | ||||||||||||
Net interest revenue | 78,989 | 65,426 | 228,859 | 183,659 | ||||||||||||
Provision for credit losses | (300 | ) | 700 | (800 | ) | 3,400 | ||||||||||
Net interest revenue after provision for credit losses | 79,289 | 64,726 | 229,659 | 180,259 | ||||||||||||
Fee revenue: | ||||||||||||||||
Service charges and fees | 10,819 | 9,335 | 31,460 | 25,325 | ||||||||||||
Mortgage loan and other related fees | 6,039 | 3,840 | 13,776 | 10,302 | ||||||||||||
Brokerage fees | 1,199 | 1,200 | 3,369 | 3,983 | ||||||||||||
Gains from sales of government guaranteed loans | 2,479 | 1,646 | 6,517 | 4,281 | ||||||||||||
Securities gains, net | 261 | 325 | 922 | 1,877 | ||||||||||||
Loss from prepayment of debt | - | (256 | ) | - | (1,294 | ) | ||||||||||
Other | 5,564 | 2,207 | 12,420 | 6,771 | ||||||||||||
Total fee revenue | 26,361 | 18,297 | 68,464 | 51,245 | ||||||||||||
Total revenue | 105,650 | 83,023 | 298,123 | 231,504 | ||||||||||||
Operating expenses: | ||||||||||||||||
Salaries and employee benefits | 36,478 | 29,342 | 103,112 | 83,749 | ||||||||||||
Communications and equipment | 4,919 | 3,963 | 13,602 | 10,538 | ||||||||||||
Occupancy | 5,132 | 4,013 | 14,393 | 10,706 | ||||||||||||
Advertising and public relations | 1,088 | 812 | 3,275 | 2,689 | ||||||||||||
Postage, printing and supplies | 1,451 | 1,049 | 4,029 | 2,980 | ||||||||||||
Professional fees | 3,160 | 2,668 | 9,049 | 6,844 | ||||||||||||
FDIC assessments and other regulatory charges | 1,412 | 1,136 | 4,453 | 3,643 | ||||||||||||
Amortization of intangibles | 1,119 | 714 | 3,116 | 1,403 | ||||||||||||
Merger-related and other charges | 3,152 | 5,744 | 6,981 | 8,917 | ||||||||||||
Other | 6,112 | 4,828 | 17,958 | 14,281 | ||||||||||||
Total operating expenses | 64,023 | 54,269 | 179,968 | 145,750 | ||||||||||||
Net income before income taxes | 41,627 | 28,754 | 118,155 | 85,754 | ||||||||||||
Income tax expense | 15,753 | 10,867 | 44,720 | 32,384 | ||||||||||||
Net income | 25,874 | 17,887 | 73,435 | 53,370 | ||||||||||||
Preferred stock dividends and discount accretion | - | 25 | 21 | 42 | ||||||||||||
Net income available to common shareholders | $ | 25,874 | $ | 17,862 | $ | 73,414 | $ | 53,328 | ||||||||
Earnings per common share: | ||||||||||||||||
Basic | $ | .36 | $ | .27 | $ | 1.02 | $ | .84 | ||||||||
Diluted | .36 | .27 | 1.02 | .84 | ||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 71,556 | 66,294 | 71,992 | 63,297 | ||||||||||||
Diluted | 71,561 | 66,300 | 71,996 | 63,302 |
11 |
UNITED COMMUNITY BANKS, INC. |
Consolidated Balance Sheet (Unaudited) |
September 30, | December 31, | |||||||
(in thousands, except share and per share data) | 2016 | 2015 | ||||||
ASSETS | ||||||||
Cash and due from banks | $ | 94,744 | $ | 86,912 | ||||
Interest-bearing deposits in banks | 131,415 | 153,451 | ||||||
Cash and cash equivalents | 226,159 | 240,363 | ||||||
Securities available for sale | 2,215,113 | 2,291,511 | ||||||
Securities held to maturity (fair value $357,550 and $371,658) | 344,917 | 364,696 | ||||||
Mortgage loans held for sale (includes $279 and $0 at fair value) | 30,814 | 24,231 | ||||||
Loans, net of unearned income | 6,725,110 | 5,995,441 | ||||||
Less allowance for loan losses | (62,961 | ) | (68,448 | ) | ||||
Loans, net | 6,662,149 | 5,926,993 | ||||||
Premises and equipment, net | 189,302 | 178,165 | ||||||
Bank owned life insurance | 123,129 | 105,493 | ||||||
Accrued interest receivable | 26,494 | 25,786 | ||||||
Net deferred tax asset | 156,408 | 197,613 | ||||||
Derivative financial instruments | 25,463 | 20,082 | ||||||
Goodwill and other intangible assets | 157,288 | 147,420 | ||||||
Other assets | 140,379 | 94,075 | ||||||
Total assets | $ | 10,297,615 | $ | 9,616,428 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Demand | $ | 2,568,756 | $ | 2,204,755 | ||||
NOW | 1,821,353 | 1,975,884 | ||||||
Money market | 1,798,548 | 1,599,637 | ||||||
Savings | 544,029 | 471,129 | ||||||
Time | 1,349,543 | 1,282,803 | ||||||
Brokered | 359,370 | 338,985 | ||||||
Total deposits | 8,441,599 | 7,873,193 | ||||||
Short-term borrowings | 35,050 | 16,640 | ||||||
Federal Home Loan Bank advances | 449,407 | 430,125 | ||||||
Long-term debt | 174,959 | 163,836 | ||||||
Derivative financial instruments | 32,548 | 28,825 | ||||||
Accrued expenses and other liabilities | 84,759 | 85,524 | ||||||
Total liabilities | 9,218,322 | 8,598,143 | ||||||
Shareholders' equity: | ||||||||
Preferred stock, $1 par value; 10,000,000 shares authorized; Series H; $1,000 stated value; 0 and 9,992 shares issued and outstanding | - | 9,992 | ||||||
Common stock, $1 par value; 150,000,000 shares authorized; 70,861,025 and 66,198,477 shares issued and outstanding | 70,861 | 66,198 | ||||||
Common stock, non-voting, $1 par value; 26,000,000 shares authorized; 0 and 5,285,516 shares issued and outstanding | - | 5,286 | ||||||
Common stock issuable; 520,014 and 458,953 shares | 7,179 | 6,779 | ||||||
Capital surplus | 1,274,909 | 1,286,361 | ||||||
Accumulated deficit | (273,314 | ) | (330,879 | ) | ||||
Accumulated other comprehensive loss | (342 | ) | (25,452 | ) | ||||
Total shareholders' equity | 1,079,293 | 1,018,285 | ||||||
Total liabilities and shareholders' equity | $ | 10,297,615 | $ | 9,616,428 |
12 |
UNITED COMMUNITY BANKS, INC. |
Average Consolidated Balance Sheets and Net Interest Analysis |
For the Three Months Ended September 30, |
2016 | 2015 | |||||||||||||||||||||||
Average | Avg. | Average | Avg. | |||||||||||||||||||||
(dollars in thousands, fully taxable equivalent (FTE)) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||
Assets: | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loans, net of unearned income (FTE) (1)(2) | $ | 6,675,328 | $ | 69,427 | 4.14 | % | $ | 5,457,158 | $ | 57,258 | 4.16 | % | ||||||||||||
Taxable securities (3) | 2,588,037 | 15,284 | 2.36 | 2,367,417 | 12,624 | 2.13 | ||||||||||||||||||
Tax-exempt securities (FTE) (1)(3) | 22,113 | 219 | 3.96 | 28,889 | 290 | 4.02 | ||||||||||||||||||
Federal funds sold and other interest-earning assets | 157,972 | 754 | 1.91 | 155,957 | 948 | 2.43 | ||||||||||||||||||
Total interest-earning assets (FTE) | 9,443,450 | 85,684 | 3.61 | 8,009,421 | 71,120 | 3.53 | ||||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||||
Allowance for loan losses | (63,874 | ) | (71,090 | ) | ||||||||||||||||||||
Cash and due from banks | 100,775 | 80,678 | ||||||||||||||||||||||
Premises and equipment | 198,234 | 179,463 | ||||||||||||||||||||||
Other assets (3) | 602,690 | 435,060 | ||||||||||||||||||||||
Total assets | $ | 10,281,275 | $ | 8,633,532 | ||||||||||||||||||||
Liabilities and Shareholders' Equity: | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||
NOW | $ | 1,744,473 | 452 | .10 | $ | 1,491,801 | 337 | .09 | ||||||||||||||||
Money market | 1,997,165 | 1,347 | .27 | 1,737,740 | 981 | .22 | ||||||||||||||||||
Savings | 537,447 | 43 | .03 | 386,254 | 25 | .03 | ||||||||||||||||||
Time | 1,375,706 | 833 | .24 | 1,277,829 | 1,155 | .36 | ||||||||||||||||||
Brokered time deposits | 162,255 | (166 | ) | (.41 | ) | 268,716 | (325 | ) | (.48 | ) | ||||||||||||||
Total interest-bearing deposits | 5,817,046 | 2,509 | .17 | 5,162,340 | 2,173 | .17 | ||||||||||||||||||
Federal funds purchased and other borrowings | 42,234 | 98 | .92 | 72,909 | 99 | .54 | ||||||||||||||||||
Federal Home Loan Bank advances | 583,312 | 1,015 | .69 | 281,429 | 461 | .65 | ||||||||||||||||||
Long-term debt | 177,333 | 2,828 | 6.34 | 152,105 | 2,669 | 6.96 | ||||||||||||||||||
Total borrowed funds | 802,879 | 3,941 | 1.95 | 506,443 | 3,229 | 2.53 | ||||||||||||||||||
Total interest-bearing liabilities | 6,619,925 | 6,450 | .39 | 5,668,783 | 5,402 | .38 | ||||||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||
Non-interest-bearing deposits | 2,490,019 | 1,972,291 | ||||||||||||||||||||||
Other liabilities | 103,859 | 95,342 | ||||||||||||||||||||||
Total liabilities | 9,213,803 | 7,736,416 | ||||||||||||||||||||||
Shareholders' equity | 1,067,472 | 897,116 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 10,281,275 | $ | 8,633,532 | ||||||||||||||||||||
Net interest revenue (FTE) | $ | 79,234 | $ | 65,718 | ||||||||||||||||||||
Net interest-rate spread (FTE) | 3.22 | % | 3.15 | % | ||||||||||||||||||||
Net interest margin (FTE) (4) | 3.34 | % | 3.26 | % |
(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 $30.4 million in 2016 and $8.56 million in 2015 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. |
13 |
UNITED COMMUNITY BANKS, INC. |
Average Consolidated Balance Sheets and Net Interest Analysis |
For the Nine Months Ended September 30, |
2016 | 2015 | |||||||||||||||||||||||
Average | Avg. | Average | Avg. | |||||||||||||||||||||
(dollars in thousands, fully taxable equivalent (FTE)) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||
Assets: | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loans, net of unearned income (FTE) (1)(2) | $ | 6,277,972 | $ | 196,956 | 4.19 | % | $ | 5,069,270 | $ | 160,204 | 4.23 | % | ||||||||||||
Taxable securities (3) | 2,665,272 | 47,590 | 2.38 | 2,263,907 | 36,380 | 2.14 | ||||||||||||||||||
Tax-exempt securities (FTE) (1)(3) | 26,415 | 735 | 3.71 | 23,649 | 845 | 4.76 | ||||||||||||||||||
Federal funds sold and other interest-earning assets | 150,146 | 2,719 | 2.41 | 154,392 | 2,734 | 2.36 | ||||||||||||||||||
Total interest-earning assets (FTE) | 9,119,805 | 248,000 | 3.63 | 7,511,218 | 200,163 | 3.56 | ||||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||||
Allowance for loan losses | (66,142 | ) | (71,425 | ) | ||||||||||||||||||||
Cash and due from banks | 93,802 | 78,948 | ||||||||||||||||||||||
Premises and equipment | 187,019 | 169,037 | ||||||||||||||||||||||
Other assets (3) | 574,870 | 405,101 | ||||||||||||||||||||||
Total assets | $ | 9,909,354 | $ | 8,092,879 | ||||||||||||||||||||
Liabilities and Shareholders' Equity: | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||
NOW | $ | 1,795,372 | 1,381 | .10 | $ | 1,462,344 | 1,079 | .10 | ||||||||||||||||
Money market | 1,901,903 | 3,661 | .26 | 1,605,098 | 2,460 | .20 | ||||||||||||||||||
Savings | 505,337 | 102 | .03 | 340,878 | 71 | .03 | ||||||||||||||||||
Time | 1,280,503 | 2,325 | .24 | 1,253,047 | 3,816 | .41 | ||||||||||||||||||
Brokered time deposits | 194,199 | (273 | ) | (.19 | ) | 272,688 | (982 | ) | (.48 | ) | ||||||||||||||
Total interest-bearing deposits | 5,677,314 | 7,196 | .17 | 4,934,055 | 6,444 | .17 | ||||||||||||||||||
Federal funds purchased and other borrowings | 29,427 | 278 | 1.26 | 52,385 | 279 | .71 | ||||||||||||||||||
Federal Home Loan Bank advances | 506,524 | 2,731 | .72 | 270,260 | 1,307 | .65 | ||||||||||||||||||
Long-term debt | 168,955 | 8,178 | 6.47 | 131,338 | 7,481 | 7.62 | ||||||||||||||||||
Total borrowed funds | 704,906 | 11,187 | 2.12 | 453,983 | 9,067 | 2.67 | ||||||||||||||||||
Total interest-bearing liabilities | 6,382,220 | 18,383 | .38 | 5,388,038 | 15,511 | .38 | ||||||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||
Non-interest-bearing deposits | 2,374,076 | 1,793,181 | ||||||||||||||||||||||
Other liabilities | 102,421 | 93,218 | ||||||||||||||||||||||
Total liabilities | 8,858,717 | 7,274,437 | ||||||||||||||||||||||
Shareholders' equity | 1,050,637 | 818,442 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 9,909,354 | $ | 8,092,879 | ||||||||||||||||||||
Net interest revenue (FTE) | $ | 229,617 | $ | 184,652 | ||||||||||||||||||||
Net interest-rate spread (FTE) | 3.25 | % | 3.18 | % | ||||||||||||||||||||
Net interest margin (FTE) (4) | 3.36 | % | 3.29 | % |
(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 $15.1 million in 2016 and $12.7 million in 2015 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. |
14 |
Exhibit 99.2
ucbi.com | 1 INVESTOR PRESENTATION Third Quarter 2016 October 26, 2016
ucbi.com | 2 ucbi.com | 2 Disclosures “operating net income per diluted share,” “tangible book value,” “operating return on common equity,” “operating return on tangible common equity,” “operating return on assets,” “operating dividend payout ratio,” “operating efficiency ratio,” “average tangible equity to average assets,” “average tangible common equity to average assets” and “tangible common equity to risk - weighted assets . ” The most comparable GAAP measures to these measures are : net income, net income available to common shareholders, diluted income per common share, ROE, ROA, efficiency ratio, dividend payout ratio, expenses, net income, and equity to assets . Management has included these non - GAAP measures because we believe they may provide useful supplemental information for evaluating our underlying performance trends . Further, management uses these measures in managing and evaluating our business and intends to refer to them in discussions about our operations and performance . Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non - GAAP measures that may be presented by other companies . 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’ included in the exhibits to this presentation . CAUTIONARY STATEMENT This investor presentation may contain forward - looking statements, as defined by federal securities laws, including statements about United and its financial outlook and business environment . These statements are based on current expectations and are provided to assist in the understanding of our operations and future financial performance . Our operations and 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 2015 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 includes financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”) . This financial information includes certain operating performance measures, which exclude merger - related and other charges that are not considered part of recurring operations, such as “operating net income,”
ucbi.com | 3 • Head quartered in Blairsville, GA • Regional Headquarters in Greenville, SC • Four state regional community bank: GA, NC, SC and TN • One of the largest community banks in the Southeast • Established in 1950 • 140 locations • 1,986 employees Market Data Ticker UCBI Price (as of 10/21/16) $20.99 Market Cap $1.5B P/E (2016e) 14.6 P/TBV 163% Avg. Daily Vol. (LTM) 497,000 Institutional Ownership 87.3% Quarterly Dividend (3Q16) $0.08 Third Quarter 2016 Assets $10.3B Loans $6.7B Deposits $8.4B EPS – GAAP $0.36 EPS – Operating $0.39 Total RBC 11.9% CET1 11.1% NPAs/Assets 0.30% ROA – GAAP 1.00% ROA – Operating 1.08% ROCE – GAAP 9.61% ROTCE – Operating 12.45% ucbi.com | 3 Snapshot of United Community Banks, Inc.
ucbi.com | 4 United Foundation – The Bank that SERVICE Built ucbi.com | 4
ucbi.com | 5 Third Quarter 2016 Highlights ucbi.com | 5 $18.3 $21.3 $18.6 $23.5 $26.4 $12 $16 $20 $24 $28 3Q15 4Q15 1Q16 2Q16 3Q16 Fee Revenue in millions 7.85% 7.02% 8.57% 9.54% 9.61% 10.29% 10.87% 10.91% 11.56% 12.45% 6.00% 8.00% 10.00% 12.00% 14.00% 3Q15 4Q15 1Q16 2Q16 3Q16 Return on (Tangible) Common Equity ROCE - GAAP ROTCE - Operating (1) $65.4 $73.8 $75.0 $74.9 $79.0 $60 $65 $70 $75 $80 3Q15 4Q15 1Q16 2Q16 3Q16 Net Interest Revenue in millions $0.27 $0.25 $0.31 $0.35 $0.36 $0.33 $0.33 $0.33 $0.36 $0.39 $0.24 $0.28 $0.32 $0.36 $0.40 3Q15 4Q15 1Q16 2Q16 3Q16 Earnings Per Share GAAP Operating (1) .82% .76% .93% 1.04% 1.00% 1.00% .99% 1.00% 1.07% 1.08% 0.75% 0.85% 0.95% 1.05% 1.15% 3Q15 4Q15 1Q16 2Q16 3Q16 Return on Assets GAAP Operating (1) 3.26% 3.34% 3.41% 3.35% 3.34% 3.25% 3.30% 3.35% 3.40% 3.45% 3Q15 4Q15 1Q16 2Q16 3Q16 Net Interest Margin (fully taxable equivalent) 1.15% 1.14% 1.09% 1.02% 0.94% 0.80% 0.90% 1.00% 1.10% 1.20% 3Q15 4Q15 1Q16 2Q16 3Q16 Allowance as % of Total Loans 0.29% 0.29% 0.28% 0.28% 0.30% 0.10% 0.20% 0.30% 0.40% 0.50% 3Q15 4Q15 1Q16 2Q16 3Q16 Non - Performing Assets as % of Total Assets 0.10% 0.09% 0.14% 0.11% 0.08% 0.00% 0.10% 0.20% 0.30% 0.40% 3Q15 4Q15 1Q16 2Q16 3Q16 Net Charge - Offs as % of Average Loans EARNINGS PROFITABILITY ASSET QUALITY (1) See non - GAAP reconciliation table slides at the end of the exhibits for a reconciliation of operating performance measures to G AAP performance measures
ucbi.com | 6 (1) See non - GAAP reconciliation table slides at the end of the exhibits (2) Includes Palmetto as of the acquisition date of September 1, 2015 (3) Includes Tidelands as of the acquisition date of July 1, 2016 ucbi.com | 6 Third Quarter 2016 Highlights EARNINGS SUMMARY ($ in thousands) Net Income - GAAP 17,862$ 18,183$ 22,274$ 25,266$ 25,874$ 608$ 8,012$ Net Income - Operating (1) 21,726 23,800 23,944 25,997 27,833 1,836 6,107 Net Interest Revenue 65,426 73,764 74,952 74,918 78,989 4,071 13,563 Fee Revenue 18,297 21,284 18,606 23,497 26,361 2,864 8,064 Expenses - GAAP 54,269 65,488 57,885 58,060 64,023 5,963 9,754 Expenses - Operating (1) 48,525 56,410 55,232 56,884 60,871 3,987 12,346 PER SHARE DATA Diluted EPS - GAAP 0.27$ 0.25$ 0.31$ 0.35$ 0.36$ 0.01$ 0.09$ Diluted EPS - Operating (1) 0.33 0.33 0.33 0.36 0.39 0.03 0.06 Book Value per Share 13.95 14.02 14.35 14.80 15.12 0.32 1.17 Tangible Book Value per Share 12.08 12.06 12.40 12.84 13.00 0.16 0.92 KEY OPERATING PERFORMANCE MEASURES Return on Assets - GAAP 0.82 % 0.76 % 0.93 % 1.04 % 1.00 % (0.04) % 0.18 % Return on Assets - Operating (1) 1.00 0.99 1.00 1.07 1.08 0.01 0.08 Return on Common Equity - GAAP 7.85 7.02 8.57 9.54 9.61 0.07 1.76 Return on Tangible Common Equity - Operating (1) 10.29 10.87 10.91 11.56 12.45 0.89 2.16 Net Interest Margin (fully taxable equivalent) 3.26 3.34 3.41 3.35 3.34 (0.01) 0.08 Efficiency Ratio - GAAP 64.65 68.97 61.94 59.02 60.78 1.76 (3.87) Efficiency Ratio - Operating (1) 57.81 59.41 59.10 57.82 57.79 (0.03) (0.02) ASSET QUALITY Allowance for Loan Losses to Loans 1.15 % 1.14 % 1.09 % 1.02 % 0.94 % (0.08) % (0.21) % NPAs to Loans and Foreclosed Properties 0.46 0.46 0.45 0.44 0.46 0.02 - NPAs to Total Assets 0.29 0.29 0.28 0.28 0.30 0.02 0.01 AT PERIOD END ($ in millions) Loans 6,024$ 5,995$ 6,106$ 6,287$ 6,725$ 438$ 701$ Investment Securities 2,457 2,656 2,757 2,677 2,560 (117) 103 Total Assets 9,404 9,616 9,781 9,928 10,298 370 894 Deposits 7,905 7,881 7,960 7,857 8,442 585 537 3Q 2015 2Q (2) 4Q 1Q 3Q (3) 2016 2Q16 3Q15 Variance - Incr / (Decr)
ucbi.com | 7 Third Quarter 2016 Highlights ucbi.com | 7 (in millions) 3Q16 2Q16 3Q15 Net Income ($ in millions) GAAP $ 25.9 $ 25.3 $ 17.9 Operating (1) 27.8 26.0 21.7 EPS GAAP .36 .35 .27 Operating (1) .39 .36 .33 ROA GAAP 1.00 1.04 0.82 Operating (1) 1.08 1.07 1.00 ROCE GAAP 9.61 9.54 7.85 ROTCE Operating (1) 12.45 11.56 10.29 Protecting High - Quality Balance Sheet (1) Asset Quality ► Top - Quartile Credit Quality Performance ● Provision recovery of $300 thousand compared with a recovery of $300 thousand in 2Q16 and provision of $700 thousand in 3Q15 ● Net charge - offs to loans of 0.08% - decreased 3bp from 2Q16 and 2bp from 3Q15 ● NPAs were 0.30% of total assets compared with 0.28% in 2Q16 and 0.29% in 3Q15 ● Allowance 0.94% of total loans compared with 1.02% at 2Q16 and 1.15% at 3Q15 Capital Management ► Solid and Well - Capitalized Regulatory Capital Ratios ● Tier I Common to Risk Weighted Assets of 11.4% and Tier I Leverage of 8.4% ● Tier I Risk Based Capital of 11.1% and Total Risk Based Capital of 11.9% ► Committed to Returning Value to Shareholders While Balancing Reinvestment in United ● Quarterly dividend of $0.08 in 3Q16 and $0.07 per share in each 2Q16 and 1Q16 compared with $0.06 in each 4Q15 and 3Q15 ● Dividend payout ratio of 22.2% in 3Q16 compared with 20.0% in 2Q16 and 22.2% in 3Q15; on an operating basis, the dividend payout ratio was 20.5%, 19.4% and 18.2%, respectively ● Stock repurchases to - date of $13.6 million (764,000 shares / average price of $17.85 per share) (1) See non - GAAP reconciliation table slides at the end of the exhibits for a reconciliation of operating performance measures to G AAP performance measures % % %
ucbi.com | 8 Third Quarter 2016 Highlights ucbi.com | 8 Increasing Profitability Net Interest Revenue ► $79.0 Million – Increased 5% from 2Q16 and 21% from 3Q15 ● Increased $4.1 million from 2Q16 and $13.6 million from 3Q15 ● Average loans increased to $6.68 million in 3Q16 from $6.15 billion in 2Q16 and $5.46 billion in 3Q15 ● Average investment securities decreased to $2.61 billion in 3Q16 from $2.75 billion in 2Q16 and increased from $2.40 billion in 3Q15 Taxable Equivalent Net Interest Margin ► 3.34% - Decreased 1bp from 2Q16 and increased 8bp from 3Q15 ● Loan yield decreased to 4.14% in 3Q16 from 4.15% in 2Q16 and 4.16% in 3Q15 o Decline due to pricing pressures and higher mix of floating - rate loans ● Investment securities yield decreased to 2.38% in 3Q16 from 2.46% in 2Q16 and increased from 2.16% in 3Q15 ● Funding costs were 0.39% in both 3Q16 and 2Q16, a 1 bp increase from 3Q15 Fee Revenue ► $26.4 Million – Fee Revenue Expansion Focus Through Targeted Growth Initiatives ● Increased $2.9 million from 2Q16 and $8.1 million from 3Q15 ● Linked quarter growth in mortgage loan and related fees of $1.6 million and other fee revenue of $1.2 million ● Gains from sales of SBA government guaranteed loans of $2.5 million were down slightly from 2Q16 gains of $2.8 million ● Year - over - year increases also impacted by acquisitions with growth in service charges and fees of $1.5 million, mortgage loan and other related fees of $2.2 million, gains from sales of SBA loans of $833 thousand and other fee revenue of $3.4 million
ucbi.com | 9 Third Quarter 2016 Highlights ucbi.com | 9 Generating Growth Loan Growth ► Well - Diversified Loan Portfolio ● Increased $133 million from 2Q16, or 8% annualized (excluding mergers ) and $586 million from 3Q15, or 10% ( excluding mergers and healthcare portfolio loan sale) ● Strong loan production of $641 million vs. $662 million in 2Q16 and $452 million in 3Q15 Core Transactio n Deposits ► $5.9 Billion – Solid Low - Cost Core Transaction Deposits ● Increased $254 million from 2Q16, or 19% annualized, and $431 million from 3Q15, or 8%, excluding deposits acquired in mergers Acquisitions ► 2016 - Tidelands Bancshares, Inc. ● Closed merger with Tidelands Bancshares, Inc., headquartered in Mt. Pleasant, South Carolina, on July 1, 2016 ● Added seven branches to our Coastal, South Carolina footprint ● System conversion scheduled for November 2016 ● Strategic purchase completes a two - step plan, accelerating growth in attractive coastal South Carolina markets, providing additional organic growth from the lift - out of an experienced lending team and will be immediately accretive to operating earnings
ucbi.com | 10 100 107 108 110 90 95 100 105 110 1Q16 Actual 2Q16 Actual 3Q16 Actual 4Q16 Target 4Q16 Execute Strategies x Fee Revenue Initiatives x Loan Growth x Operating Efficiency Initiatives ucbi.com | 10 Return on Assets - Operating (bps) Path to 1.10% ROA (Operating) by Q416
ucbi.com | 11 Protecting High - Quality Balance Sheet Credit Quality Net Charge-offs 1.4$ 1.3$ 2.1$ 1.7$ 1.4$ as % of Average Loans 0.10 % 0.09 % 0.14 % 0.11 % 0.08 % Allowance for Loan Losses 69.1$ 68.4$ 66.3$ 64.3$ 63.0$ as % of Total Loans 1.15 % 1.14 % 1.09 % 1.02 % 0.94 % as % of NPLs 344 302 296 301 292 Past Due Loans (30 - 89 Days) 0.27 % 0.26 % 0.21 % 0.22 % 0.33 % Non-Performing Loans 20.0$ 22.6$ 22.4$ 21.3$ 21.6$ OREO 7.7 4.9 5.2 6.2 9.2 Total NPAs 27.7 27.5 27.6 27.5 30.8 Performing Classified Loans 136.0 127.5 121.1 118.5 121.6 Total Classified Assets 163.7$ 155.0$ 148.7$ 146.0$ 152.4$ as % of Tier 1 / Allowance 18 % 17 % 16 % 15 % 15 % Accruing TDRs 84.6$ 83.0$ 72.8$ 73.3$ 70.1$ Total NPAs as % of Total Assets 0.29 0.29 0.28 0.28 0.30 as % of Loans & OREO 0.46 0.46 0.45 0.44 0.46 3Q15 4Q15 1Q16 2Q16 3Q16 $ in millions ucbi.com | 11
ucbi.com | 12 Protecting High - Quality Balance Sheet Prudent Capital Management ucbi.com | 12 Holding Company 3Q16 2Q16 1Q16 4Q15 3Q15 Tier I Risk - Based Capital 11.1% 11.4% 11.3% 11.5% 11.4% Total Risk - Based Capital 11.9 12.4 12.3 12.5 12.5 Leverage 8.4 8.5 8.4 8.3 9.1 Tier I Common Risk - Based Capital 11.1 11.4 11.3 11.5 11.4 Tangible Common Equity to Risk - Weighted Assets 12.3 12.9 12.8 12.8 13.1 Average Tangible Equity to Average Assets 9.0 9.4 9.4 9.4 9.9 ► All regulatory capital ratios above “well - capitalized” ► Stock repurchases of $13.6 million through September 30, 2016 (764,000 shares / average price of $17.85 per share) ► Paid quarterly shareholder dividend of $0.08 per share on October 5, 2016 to shareholders of record on September 15, 2016 ► Tidelands acquisition completed on July 1, 2016. No shares issued ► Palmetto acquisition lowered Leverage ratio in 4Q15 (full quarter impact of average assets) ► Continued strong earnings and $113 million of future DTA recovery driving regulatory capital growth
ucbi.com | 13 $65.4 $73.8 $75.0 $74.9 $79.0 $48.5 $56.4 $55.2 $56.9 $60.9 $35.2 $38.6 $38.3 $41.5 $44.5 $18.3 $21.3 $18.6 $23.5 $26.4 $10 $20 $30 $40 $50 $60 $70 $80 $90 3Q15 4Q15 1Q16 2Q16 3Q16 Net Interest Revenue Expenses - Operating (1) Pre-Tax, Pre-Credit Earnings (1) Fee Revenue Increasing Profitability Earnings, Fee Revenue, and Expenses ucbi.com | 13 3Q16 2Q16 3Q15 Salaries & Employee Benefits 36,478$ 2,906$ 7,136$ Communications & Equipment 4,919 526 956 Occupancy 5,132 594 1,119 FDIC Assessment 1,412 (105) 276 Advertising & Public Relations 1,088 (235) 276 Postage, Printing & Supplies 1,451 153 402 Professional Fees 3,160 (29) 492 Other Expense 7,231 177 1,689 Expenses - Operating (1) 60,871 3,987 12,346 Merger-Related and Other Charges 3,152 1,976 (2,592) Expenses - GAAP 64,023$ 5,963$ 9,754$ Variance - Incr/(Decr) 3Q16 2Q16 3Q15 Overdraft Fees 3,648$ 351$ 345$ Interchange Fees 5,283 (50) 919 Other Service Charges 1,888 3 220 Total Service Charges and Fees 10,819 304 1,484 Mortgage Loan & Related Fees 6,039 1,591 2,199 Brokerage Fees 1,199 82 (1) Gains from SBA Loan Sales 2,479 (322) 833 Securities Gains, Net 261 (21) 192 Other 5,564 1,230 3,357 Fee Revenue 26,361$ 2,864$ 8,064$ Variance - Incr/(Decr) 3Q16 2Q16 3Q15 Net Interest Revenue 78,989$ 4,071$ 13,563$ Fee Revenue 26,361 2,864 8,064 Gross Revenue 105,350 6,935 21,627 Expenses - Operating (1) 60,871 3,987 12,346 Pre-Tax, Pre-Credit Earnings (1) 44,479 2,948 9,281 Merger-Related and Other Charges (3,152) 1,976 (2,592) Provision for Credit Losses 300 - (1,000) Income Taxes (15,753) 364 4,886 Net Income - GAAP 25,874$ 608$ 7,987$ Net Interest Margin 3.34 % (0.01) % 0.08 % (fully taxable equivalent) Variance - Incr/(Decr) $ in t housands $ in thousands $ in thousands Expenses Earnings (pre - tax, pre - credit) Fee Revenue M illions (1 ) See non - GAAP reconciliation table slides at the end of the exhibits for a reconciliation of operating performance measures to GA AP performance measures
ucbi.com | 14 Increasing Profitability ucbi.com | 14 Expense Discipline ► Efficiency improvements are attributable to various expense reduction initiatives while maintaining high business growth ► Declining trend sustained with substantial investments in growth and infrastructure 2012 2013 2014 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 Target GAAP 65.4% 63.1% 58.3% 59.2% 61.6% 64.7% 69.0% 61.9% 59.0% 60.8% Non-GAAP Adjustments 0.0% 0.0% 0.0% 0.0% 4.0% 6.8% 9.6% 2.8% 1.2% 3.0% Operating 65.4% 63.1% 58.3% 59.2% 57.6% 57.8% 59.4% 59.1% 57.8% 57.8% 57.0% 50.0% 55.0% 60.0% 65.0% 70.0% Efficiency Ratio (1) (1) See non - GAAP reconciliation table slides at the end of the exhibits for a reconciliation of operating performance measures to G AAP performance measures
ucbi.com | 15 $65.4 $73.8 $75.0 $74.9 $79.0 $30 $40 $50 $60 $70 $80 3Q15 4Q15 1Q16 2Q16 3Q16 4.16% 4.15% 4.14% 2.13% 2.45% 2.36% 0.17% 0.18% 0.17% 0% 1% 2% 3% 4% 5% 3Q15 4Q15 1Q16 2Q16 3Q16 0.17% 0.17% 0.15% 0.22% 0.26% 0.27% 0.09% 0.10% 0.10% .00% .05% .10% .15% .20% .25% .30% 3Q15 4Q15 1Q16 2Q16 3Q16 3.26% 3.34% 3.41% 3.35% 3.34% 3.00% 3.25% 3.50% Increasing Profitability Key Drivers of Net Interest Revenue / Margin ucbi.com | 15 Net Interest Revenue Key Drivers Net Interest Revenue & Margin (1) 3Q16 Impacted By NET INTEREST REVENUE ► Tidelands acquisition on July 1, 2016 ► Slight margin compression due to loan pricing pressures Millions Loan / Securities / Deposit Pricing Customer Deposit Pricing (2) Loan Yields (fully taxable equivalent) Investment Securities Yields - Taxable Average Rate on Interest Bearing Deposits (1) Net interest margin is calculated on a fully taxable equivalent basis (2) E xcludes brokered deposits CDs MMDA NOW
ucbi.com | 16 Increasing Profitability Fee Revenue ucbi.com | 16 Driving Fee Revenue Through Core Banking Infrastructure 9.3 11.5 10.1 10.5 10.8 2.3 3.4 2.9 4.6 5.8 1.2 1.1 1.1 1.1 1.2 3.8 3.3 3.3 4.5 6.0 1.7 2.0 1.2 2.8 2.5 $0 $5 $10 $15 $20 $25 $30 3Q15 4Q15 1Q16 2Q16 3Q16 Fee Revenue in millions Service Charges Other Brokerage Mortgage SBA $18.3 $21.3 $18.6 $23.5 $26.3 $3.8 $3.3 $3.3 $4.5 $6.0 $0 $1 $2 $3 $4 $5 $6 $7 3Q15 4Q15 1Q16 2Q16 3Q16 Mortgage Fees and Production (1) in millions $128 $141 $138 $182 $194 $- $50 $100 $150 $200 (1 ) Applicable periods include Palmetto, FNB and Tidelands production since respective acquisition dates SBA ► 3 Q16 Sales $32 million ► 2015 Sales $71 million ► Target market: small businesses with revenue between $ 1 million and $ 25 million ► Two Channels • Footprint • National Verticals Mortgage ► Growth Strategy • Building on proven strengths in legacy markets of capturing business from a large percentage of United customers • Increase sales capacity in metro area growth markets • Compete favorably on product and service with banks and non - banks of all sizes $1.7 $2.0 $1.2 $2.8 $2.5 $0.0 $0.5 $1.0 $1.5 $2.0 $2.5 $3.0 3Q15 4Q15 1Q16 2Q16 3Q16 SBA Fees (Gains ) and Production (1) in millions $26 $28 $28 $45 $37 $- $10 $20 $30 $40 $50 Mortgage Fees SBA Fees SBA Production Mortgage Production
ucbi.com | 17 Generating Growth New Loans Funded and Advances (1) $ in millions ucbi.com | 17 3Q16 2Q16 3Q15 2Q16 3Q15 Commercial & Industrial 140.0$ 168.4$ 94.8$ (28.4)$ 45.2$ Owner-Occupied CRE 90.2 80.9 51.4 9.3 38.8 Income-Producing CRE 144.8 132.3 95.6 12.5 49.2 Commercial Constr. 14.3 11.0 8.3 3.3 6.0 Total Commercial 389.3 392.6 250.1 (3.3) 139.2 Residential Mortgage 45.3 54.5 41.4 (9.2) 3.9 Residential HELOC 66.8 68.2 44.5 (1.4) 22.3 Residential Construction 78.0 79.3 54.2 (1.3) 23.8 Consumer 61.4 67.4 61.8 (6.0) (0.4) Total 640.8$ 662.0$ 452.0$ (21.2)$ 188.8$ Variance-Incr(Decr) (1) Represents new loans funded and net loan advances (net of payments on lines of credit) New Loans Funded and Advances $452.0 $590.0 $562.3 $662.0 $640.8 $400 $450 $500 $550 $600 $650 $700 3Q15 4Q15 1Q16 2Q16 3Q16 New Loans Funded and Advances by Region New Loans Funded and Advances by Category 3Q16 2Q16 3Q15 2Q16 3Q15 Atlanta 110.6$ 141.6$ 86.7$ (31.0)$ 23.9 Coastal Georgia 53.6 42.7 28.2 10.9 25.4 North Georgia 71.0 59.8 58.1 11.2 12.9 North Carolina 35.4 27.6 28.2 7.8 7.2 Tennessee 35.1 45.8 27.5 (10.7) 7.6 Gainesville 9.8 12.5 11.7 (2.7) (1.9) South Carolina 120.4 103.0 16.1 17.4 104.3 Total Community Banks 435.9 433.0 256.5 2.9 179.4 Asset-based Lending 9.7 10.8 17.1 (1.1) (7.4) Commercial RE 37.8 44.8 57.5 (7.0) (19.7) Healthcare - - 19.8 - (19.8) Senior Care 4.8 - - 4.8 4.8 Middle Market 51.6 56.7 7.5 (5.1) 44.1 SBA 37.0 44.6 26.5 (7.6) 10.5 Builder Finance 25.2 31.2 21.4 (6.0) 3.8 Total Specialized Lending 166.1 188.1 149.8 (22.0) 16.3 Indirect Auto 38.8 40.9 45.7 (2.1) (6.9) Total 640.8$ 662.0$ 452.0$ (21.2)$ 188.8$ Variance-Incr(Decr)
ucbi.com | 18 2012 2013 2014 2015 3Q16 North Georgia 1,364$ 1,240$ 1,163$ 1,125$ 1,110$ Atlanta MSA 1,204 1,235 1,243 1,259 1,332 North Carolina 579 572 553 549 548 Coastal Georgia 400 423 456 537 565 Gainesville MSA 261 255 257 254 236 East Tennessee (1) 283 280 280 504 506 South Carolina (2) - 4 30 819 1,199 Total Community Banks 4,091 4,009 3,982 5,047 5,496 Specialized Lending 46 124 421 492 763 Indirect Auto (3) 38 196 269 456 466 Total Loans 4,175$ 4,329$ 4,672$ 5,995$ 6,725$ Generating Growth Loan Mix $4.18 $4.33 $4.67 $6.00 $6.73 - $1.00 $2.00 $3.00 $4.00 $5.00 $6.00 $7.00 2012 2013 2014 2015 3Q16 Billions Commercial Construction Income-Producing Commercial Real Estate Owner-Occupied Commercial Real Estate Commercial & Industrial Indirect Auto Residential HELOC Residential Mortgage Residential Construction Consumer Commercial Retail 2012 2013 2014 2015 3Q16 Commercial & Industrial 458$ 472$ 710$ 785$ 994$ Owner-Occupied CRE 1,131 1,134 1,163 1,494 1,512 Income-Producing CRE 682 623 599 824 1,105 Commercial Constr. 155 149 196 342 389 Total Commercial 2,426 2,378 2,668 3,445 4,000 Residential Mortgage 829 875 866 1,029 1,056 Residential HELOC 385 441 466 598 698 Residential Construction 382 328 299 352 378 Consumer 115 111 104 115 127 Indirect Auto 38 196 269 456 466 Total Loans 4,175$ 4,329$ 4,672$ 5,995$ 6,725$ ucbi.com | 18 (1) Includes $244 million from the acquisition of FNB on May 1, 2015 (2) Includes $733 million and $306 million, respectively, from the acquisitions of Palmetto on September 1, 2015 and Tidelands on July 1, 2016 (3) Includes $63 million from the acquisition of Palmetto on September 1, 2015 Loans by Category i n millions Loans by Region i n millions
ucbi.com | 19 2012 2013 2014 2015 3Q16 2012 2013 2014 2015 3Q16 Non-Interest Bearing Core Demand Deposit 232$ 123$ 161$ 618$ 327$ Demand Deposit 1,188$ 1,311$ 1,471$ 2,089$ 2,416$ NOW (65) 4 9 441 3 MMDA 115 73 41 325 199 Interest Bearing Core Savings 29 24 41 177 73 Total CommercialNOW 654 659 668 1,109 1,112 Growth by Category 311$ 224$ 252$ 1,561$ 602$ MMDA 1,145 1,218 1,259 1,584 1,783 Savings 226 250 292 469 542 Atlanta MSA 160$ 75$ 84$ 223$ 144$ Total Interest Bearing Core 2,025 2,127 2,219 3,162 3,437 North Georgia 41 62 90 158 133 North Carolina 47 42 35 63 61 Total Core Trans Deposits 3,213 3,438 3,690 5,251 5,853 Coastal Georgia 38 2 22 24 9 East Tennessee (1) 9 4 8 234 (17) Time (Customer) 1,724 1,445 1,223 1,251 1,320 Gainesville MSA 16 19 10 34 28 Public Funds (Customer) 770 894 989 1,032 910 South Carolina (2) - 20 3 825 244 Brokered 245 412 425 347 359 Growth by Region 311$ 224$ 252$ 1,561$ 602$ Total LoansTotal Deposits 5,952$ 6,189$ 6,327$ 7,881$ 8,442$ Generating Growth Customer Deposit Mix $5.71 $5.78 $5.90 $7.53 $8.08 - $1.00 $2.00 $3.00 $4.00 $5.00 $6.00 $7.00 $8.00 $9.00 2012 2013 2014 2015 3Q16 Billions Public Funds (customer) Time (customer) Interest Bearing Core Transaction Non-Interest Bearing Core Transaction Time & Public Core Transaction ucbi.com | 19 Deposits by Category i n millions Core Transaction Deposit Growth by Category & Region i n millions (1) Includes $ 247 million from the acquisition of FNB on May 1, 2015 (2) Includes $790 million and $175 million, respectively, from the acquisition of Palmetto on September 1, 2015 and Tidelands on July 1, 2016
ucbi.com | 20 $ 2.02 $ 2.13 $2.22 $3.16 $3.44 $1.19 $1.31 $1.47 $2.09 $2.41 - $1.00 $2.00 $3.00 $4.00 $5.00 $6.00 2012 2013 2014 2015 3Q16 in billions Non-Interest Bearing Core Transaction Interest Bearing Core Transaction $3.21 $3.44 $3.69 $5.25 $5.85 ucbi.com | 20 High - Quality, Low - Cost Core Transaction Deposit Base 0.50% 0.17% 0.17% 0.00% 0.25% 0.50% 0.75% 1.00% 2012 2013 2014 2015 3Q16 Cost of Interest Bearing Deposits Generating Growth Customer Deposit Mix
ucbi.com | 21 Generating Growth Acquisition of Tidelands Bancshares, Inc. ucbi.com | 21 Combined Branch Map INTERSTATE 26 INTERSTATE 95 Myrtle Beach Garden City Beach North Charleston Summerville Charleston Hilton Head Island Savannah United Community Banks, Inc. (134) Tidelands Bancshares, Inc . (7) Transaction Summary Company Overview Headquarters Mt. Pleasant, SC Established 2003 Branches (7) Charleston (4) Myrtle Beach (2) Hilton Head (1) Assets ($MM) $451 Total Gross Loans ($MM) $306 Deposits ($MM) $402 NPAs / Assets (1) 4.40% • Closed on July 1, 2016 • Conversion scheduled for November 11,. 2016 • $11.2 million aggregate transaction value; 100% cash consideration ‒ $2.2 million value to common, or $0.52 per common share ‒ $9.0 million to redeem TARP, which represents a 56% discount • Target cost savings: approximately $5.0 million • Total credit mark: $17.8 million ‒ Loan mark of $15.4 million gross or 4.8% of gross loans ‒ OREO mark of $2.4 million or 24% of year - end 2015 balances ‒ Covers nonaccrual loans and OREO of $ 20.5 million • Estimated $0.09 to $0.10 EPS accretive in 2017 • Tangible book value dilution of approximately 1.5% with expected earn - back in just over two years • Pro forma Tier 1 common of 11.5%+ • Anticipated internal rate of return in excess of 20% Transaction Rationale • Significantly accelerates UCBI’s Coastal South Carolina expansion and leverages existing lift - out team of experienced bankers and in - market resources, fully executing the two - step Coastal SC growth plan • Tidelands’ markets are in the top 10 fastest growing in the U.S • Significant cost synergies enhance already compelling deal economics • Consistent with UCBI’s Southeastern expansion strategy • Projected e arnings accretion offsets the estimated earnings reduction associated with crossing the $10 billion threshold • Integration risk is offset by merger experience / preparedness and local management already in place (1) NPAs / Assets = (Nonaccrual L oans + OREO) / Total A ssets Source: SNL Financial - Financial M etrics as of December 31, 2015
ucbi.com | 22 ucbi.com | 22 EXHIBITS
ucbi.com | 23 United Community Banks, Inc. ucbi.com | 23 Who We Are Protecting High - Quality Balance Sheet ► Underwriting conservatism and portfolio diversification ► Top quartile credit quality performance ► Prudent capital, liquidity and interest - rate risk management ► Focused on improving return to shareholders with increasing return on tangible common equity and dividend growth Increasing Profitability ► Announced 1.10% ROA (operating) target by 4Q16, up from current 1.08% level ► Managing a steady margin with minimal accretion income ► Fee revenue expansion through focused growth initiatives ► Continued operating expense discipline while investing in growth opportunities ► Executing on M&A cost savings ► High - quality, low - cost core deposit base Generating Growth ► Entered into and continue to target new markets with team lift - outs (Charleston, Greenville, Atlanta) ► Continuous emphasis on and enhancement of Mortgage product offerings to drive loan and revenue growth ► Addition of Specialized Lending platforms (income - property lending, asset - based lending, SBA lending, builder finance) and actively pursuing additional platforms ► Acquisitions that fit our footprint and culture and deliver desired financial returns
ucbi.com | 24 Protecting High - Quality Balance Sheet ucbi.com | 24 Granular Portfolio – Exposure and Industry Limits • Legal Lending Limit $ 261M • House Lending Limit 28M • Project Lending Limit 17M • Top 25 Relationships 396M STRUCTURE • Centralized underwriting and approval process for consumer credit • Distributed Regional Credit Officers (reporting to Credit) for commercial • Dedicated Special Assets team • Eight of the top twelve credit leaders recruited post - crisis PROCESS • Weekly Senior Credit Committee • Continuous external loan review • Monthly commercial asset quality review • Monthly retail asset quality review meetings POLICY • Continuous review and enhancements to credit policy • Quarterly reviews of portfolio limits and concentrations • Centralized consumer collections • Bi - weekly Potential NAL and NAL/ORE meetings • Quarterly criticized watch loan review meetings • Quarterly portfolio review meetings Consistent Underwriting Disciplined Credit Processes Concentration limits set for all segments of the portfolio
ucbi.com | 25 Protecting High - Quality Balance Sheet ucbi.com | 25 Loan Portfolio Transformation and Diversification 7% 12% 16% 26% 9% 27% 3% $5.7 Billion Loan Portfolio as of 12/31/2008 Commercial (C&I) CRE Income Producing CRE Owner-Occupied Residential Construction Commercial Construction Residential Mortgage Installment 15% 16% 22% 6% 6% 26% 9% $6.7 Billion Loan Portfolio as of 9/30/2016 Commercial (C&I) CRE Income Producing CRE Owner-Occupied Commercial Construction Residential Construction Residential Mortgage & HELOC Installment ► Specialized Lending, which began in 2013, had loans totaling $763 million at September 30, 2016 (11% of the loan portfolio). to
ucbi.com | 26 Note: Peer comparison banks comprise the KBW Regional Bank Index (ticker: KRX) Source: SNL Financial LC Protecting High - Quality Balance Sheet Excellent Credit Performance and Management ucbi.com | 26 0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0% BOH CBSH UMPQ OZRK COLB BPFH VLY UCBI BKU PB CBU SBNY PNFP CVBF PVTB UMBF ISBC FFBC WTFC BRKL PACW WAL CHCO EWBC CFR BXS CATY PFS FNB STBA SNV WAFD FMBI WBS MBFI FULT TCBI IBKC FHN FCF FFIN UBSI WABC GBCI TCB ASB BOKF TRMK HBHC ONB PRK 2Q16 NPA Ratio Median ► Eight of the top twelve credit leaders recruited post - crisis ► Centralization of special assets ► Centralization of consumer loan underwriting and approval ► Changed commercial approval process, including a Senior Credit Committee for visibility and culture building ► Instituted highly - disciplined concentration management process ► Dedicated credit officers for all specialty businesses and community markets
ucbi.com | 27 Protecting High - Quality Balance Sheet Performing Classified Loans ucbi.com | 27 By Category $ in millions 3Q15 4Q15 1Q16 2Q16 3Q16 Commercial & Industrial 6$ 6$ 9$ 9$ 10$ Owner-Occupied CRE 42 40 33 33 38 Total Commercial & Industrial 48 46 42 42 48 Income-Producing CRE 30 30 30 28 24 Commercial Construction 3 1 1 2 4 Total Commercial 81 77 73 72 76 Residential Mortgage 36 31 33 32 30 Residential HELOC 7 7 6 6 5 Residential Construction 10 11 7 7 8 Consumer / Installment 2 2 2 2 3 Total Performing Classified 136$ 128$ 121$ 119$ 122$ Classified to Tier 1 + ALL 18% 17% 16% 15% 15% $136 $128 $121 $119 $122 $110 $130 $150 3Q15 4Q15 1Q16 2Q16 3Q16
ucbi.com | 28 $84.6 $83.0 $72.8 $73.3 $70.1 $60 $70 $80 $90 3Q15 4Q15 1Q16 2Q16 3Q16 Protecting High - Quality Balance Sheet TDRs ucbi.com | 28 $ in millions LOAN TYPE 3Q16(1) 2Q16 3Q15 3Q16(1) 2Q16 3Q15 3Q16(1) 2Q16 3Q15 Commercial & Industrial 1.9$ 2.1$ 3.5$ -$ -$ -$ 1.9$ 2.1$ 3.5$ Owner-Occupied CRE 23.4 24.7 31.6 2.2 1.4 1.2 25.6 26.1 32.8 Income-Producing CRE 21.0 20.7 14.1 - - .3 21.0 20.7 14.4 Commercial Construction 1.3 1.3 11.2 .1 .1 .1 1.4 1.4 11.3 Total Commercial 47.6 48.8 60.4 2.3 1.5 1.6 49.9 50.3 62.0 Residential Mortgage 17.3 18.2 17.3 1.5 1.3 2.1 18.8 19.5 19.4 Residential HELOC .1 .1 .5 - - - 0.1 0.1 0.5 Residential Construction 4.2 5.2 5.7 1.1 .3 .3 5.3 5.5 6.0 Consumer / Installment .9 1.0 .7 .4 .2 .1 1.3 1.2 0.8 Total TDRs 70.1$ 73.3$ 84.6$ 5.3$ 3.3$ 4.1$ 75.4$ 76.6$ 88.7$ Accruing Non-Accruing Total TDRs Accruing TDRs ► 4.2% of accruing TDRs are past due 30 – 89 days ► 58% of accruing TDRs are pass credits (1) 85% of accruing TDR loans have an interest rate of 4% or greater
ucbi.com | 29 Protecting High - Quality Balance Sheet Commercial Real Estate Diversification ucbi.com | 29 Multi-Residential 120$ 17.0 % 67$ 17.2 % Retail Building 116 16.5 66 17.0 Other Properties 78 11.1 43 11.0 Land Develop - Vacant (Improved) 65 9.2 54 13.9 Office Buildings 89 12.6 39 10.0 Commercial Land Development 30 4.3 26 6.7 Raw Land - Vacant (Unimproved) 45 6.4 36 9.3 Warehouse 32 4.5 19 4.9 Hotels / Motels 36 5.1 17 4.4 Assisted Living/Nursing Home/Rehab 44 6.2 11 2.8 Churches 25 3.6 5 1.3 Leasehold Property 17 2.4 2 0.5 Restaurants / Franchise 8 1.1 4 1.0 Total Commercial Construction 705$ 100.0 % 389$ 100.0 % OutstandingCommitted Commercial Real Estate – Income Producing in millions Commercial Construction in millions Retail Building 289$ 25.1 % 276$ 25.0 Office Buildings 268 23.2 259 23.4 Warehouse 112 9.7 104 9.4 Hotels / Motels 87 7.5 85 7.7 Multi-Residential 105 9.1 103 9.3 Other Properties 163 14.1 150 13.6 Convenience Stores 47 4.1 46 4.2 Restaurants / Franchise Fast Food 29 2.5 29 2.6 Manufacturing Facility 18 1.6 18 1.6 Leasehold Property 16 1.4 16 1.4 Automotive Service 7 0.6 7 0.6 Daycare Facility 5 0.4 5 0.5 Mobile Home Parks 4 0.4 4 0.4 Automotive Dealership 3 0.3 3 0.3 Total Commercial Real Estate - Income Producing 1,153$ 100.0 % 1,105$ 100.0 Committed Outstanding Outstanding Average Loan Size (in thousands ) • Commercial Construction $667 • Commercial RE: • Composite CRE 516 • Owner - Occupied 418 • Income - Producing 760 Committed Average Loan Size (in thousands ) • Commercial Construction $1,206 • Commercial RE: • Composite CRE 541 • Owner - Occupied 439 • Income - Producing 793
ucbi.com | 30 Protecting High - Quality Balance Sheet Liquidity ucbi.com | 30 Capacity 3Q16 2Q16 3Q15 vs 2Q16 vs 3Q15 WHOLESALE BORROWINGS Brokered Deposits (1) 1,030$ 359$ 412$ 517$ (53)$ (158)$ FHLB 1,106 449 735 200 (286) 249 Holding Company LOC 50 - - - - - Fed Funds 740 - - 5 - (5) Other Wholesale 1,066 - - 14 - (14) Total 3,992$ 808$ 1,147$ 736$ (339)$ 72$ LONG-TERM DEBT Senior Debt 160$ 160$ 160$ -$ -$ Trust Preferred Securities 16 6 6 10 10 Total Long-Term Debt 176$ 166$ 166$ 10$ 10$ Cash 49$ 62$ 54$ (13)$ (5)$ Loans / Deposits Loans 6,725$ 6,287$ 6,022$ 438$ 703$ Core (DDA, MMDA, Savings) 5,853$ 5,423$ 5,246$ 430$ 607$ Public Funds 910 868 831 42 79 CD's 1,320 1,154 1,311 166 9 Total Customer Deposits (excl Brokered) 8,083$ 7,445$ 7,388$ 638$ 695$ Loan to Customer Deposit Ratio 83% 84% 82% Investment Securities Available for Sale -Fixed 1,584$ 1,714$ 1,435$ (130)$ 149$ -Floating 631 622 665 9 (34) Held to Maturity -Fixed 342 338 354 4 (12) -Floating 3 4 4 (1) (1) Total Investment Securities 2,560$ 2,678$ 2,458$ (118)$ 102$ Floating as % of Total Securities 25% 23% 27% Wholesale Borrowings Holding Company Long - Term Debt / Cash Investment Securities (1) Estimated brokered deposit total capacity at 10% of assets $ in millions Loans / Customer Deposits
ucbi.com | 31 Note: Peer comparison banks comprise the KBW Regional Bank Index (ticker: KRX) Source: SNL Financial LC Increasing Profitability High - Quality, Low - Cost Core Deposit Base ucbi.com | 31 0.0% 0.1% 0.2% 0.3% 0.4% 0.5% 0.6% 0.7% CFR COLB WABC FFIN BOH CVBF CBU UMBF FMBI UCBI TRMK CBSH ONB FCF FHN UMPQ BOKF PACW MBFI TCBI BXS WAL PB ASB PRK GBCI WBS PFS FNB HBHC SNV WTFC UBSI BPFH PNFP EWBC IBKC FULT FFBC TCB CHCO PVTB STBA SBNY OZRK BRKL VLY WAFD CATY ISBC BKU 2Q16 Cost of Deposits Median ► Our second quarter 2016 total cost of deposits was 12 basis points, which compared favorably to peers with a median of 26 basis points ► Core deposits (excludes Jumbo CDs / Brokered) comprised approximately 90% of our total deposits at June 30, 2016
ucbi.com | 32 Generating Growth ucbi.com | 32 Steady Loan Growth $4.18 $4.33 $4.52 $4.96 $6.42 $1.04 $0.31 $0.16 $3.00 $4.00 $5.00 $6.00 $7.00 2012 2013 2014 2015 3Q16 Total Loans in billions Organic Acquired Healthcare (sold 4Q15) $6.00 $4.68 $6.73 9% Annualized Growth 10% Growth
ucbi.com | 33 Generating Growth Market Share Opportunities ucbi.com | 33 (1) FDIC deposit market share and rank as of June 30, 2016 for markets where United takes deposits. Data Source: FDIC. (2) Based on current quarter. $ in billions (1) (2) (1) (1) North Georgia $ 6.5 $ 2.3 9 22 36% 1 Atlanta, Georgia 66.2 2.5 10 36 4 7 Gainesville, Georgia 3.2 0.3 1 5 11 4 Coastal Georgia 8.7 0.3 2 7 4 8 Western North Carolina 11.9 1.0 1 19 8 3 East Tennessee 17.4 0.5 2 12 3 6 Upstate South Carolina 23.2 1.1 4 25 5 7 Coastal South Carolina 20.8 0.4 1 7 2 14 Loan Production Offices - - - 7 Total Markets, September 30, 2016 $ 157.9 $ 8.4 30 140 Excellent Growth Opportunities Banks Offices Rank Market Deposits United Deposits Deposit Share
ucbi.com | 34 Generating Growth Market Share Demographics ucbi.com | 34 3.32% 4.38% 5.21% 6.10% 6.61% 6.69% 7.10% 8.66% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% 9.00% Knoxville, TN Cleveland, TN Asheville, NC Greenville, SC Gainesville, GA Atlanta, GA Savannah, GA Charleston, SC Key MSA Growth Markets Projected Change 2017 - 2022 3.77% 3.90% 5.00% 5.17% 5.75% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% United States Tennessee North Carolina Georgia South Carolina State Population Growth Projected Change 2017 – 2022 Source: SNL Financial
ucbi.com | 35 Mergers & Acquisitions Strategy ► M&A accelerates our growth strategy in new and existing markets and can be accomplished more efficiently than with a de novo plan; we seek to pair M&A with organic growth opportunities, including adding teams of local bankers to quickly increase growth. ► We are interested in pursuing transactions in our target markets including: • Coastal South Carolina – Charleston, Myrtle Beach, Hilton Head; • East Tennessee – Knoxville to Chattanooga and Cleveland; • Atlanta – Northern region; and • North Carolina – Western (Asheville area) to Eastern (Raleigh/Cary area). ► While larger transformational deals are not out of the question, we have decided to focus on roll - up targets, as we believe there are more actionable opportunities with a shorter time to complete and less risk. ► We carefully evaluate and price potential acquisitions with specific financial return targets in mind, including: • Year one EPS accretion, not including transaction expenses; • TBV dilution threshold in the low single digits and earnback within three years; and • IRR of 20 %+. ucbi.com | 35 Generating Growth
ucbi.com | 36 UCBI MoneyTree • Closed on May 1 with successful operational conversion on July 18 - 19; business has remained stable • Added a $425 million, 107 year old community bank • Doubled UCBI’s East TN presence in key markets – Knoxville, Lenoir City and Cleveland • Consolidated six branches – three UCBI and three MoneyTree / FNB branches and now have 12 branches • Executed on cost savings, which exceeded original estimates due mainly to branch overlap and back office redundancies • Expect EPS accretion of 3% in 2016 and 2017 • TBV dilution of <1% and breakeven in < 3 years • Closed on September 1 with successful operational conversion on February 21 - 22 • Added a $1.2 billion,109 year old community bank with 25 branches covering Upstate SC • United had previously established a regional headquarters in Greenville, including several members of Executive Management; however, only one existing branch • Retained Senior Management positions in Banking, Mortgage, Finance and Ops/IT for business continuity and to lead growth • Targeted cost savings will be fully realized in 2Q16 • Double - digit EPS accretion in 2017 with TBV earnback < 5 years and IRR > 20% UCBI Palmetto 2015 Acquisitions ucbi.com | 36 MoneyTree Corp./FNB The Palmetto Bank Generating Growth
ucbi.com | 37 Experienced Proven Leadership Jimmy C. Tallent Chairman & CEO Joined 1984 H. Lynn Harton Board, President & COO Joined 2012 Bill M. Gilbert President, Community Banking Joined 2000 Bradley J. Miller EVP, CRO & General Counsel Joined 2007 • Over 40 years in banking • Led company from $42 million in assets in 1989 to $10.3 billion today • Trustee of Young Harris College • Georgia Power Company Board Member • GA Economic Developers Association Spirit of Georgia Award recipient • Over 30 years in banking • Responsible for overall banking, credit and operations • Former Consultant and Special Assistant to the CEO and EVP of Commercial Banking for TD Bank Financial Group; and President & CEO of The South Financial Group • Over 35 years in banking • Responsible for accounting, finance and reporting activities, M&A and investor relations • Former CAO and Controller for State Street Corporation • Former ABA Accounting Committee Chairman • Over 35 years in banking • Responsible for 30 community banks with 140 banking offices • Formerly of Riegel Textile Credit Union; President of Farmers and Merchants Bank • Former Georgia Board of Natural Resources Board Chairman • Over 20 years experience in consumer and banking law • Responsible for legal , enterprise r isk m anagement , and compliance • Chairman of the Georgia Bankers Association Bank Counsel Section • Member of the American Bankers Association Regional General Counsels Robert A. Edwards EVP & CCO Joined 2015 Richard W. Bradshaw President, Specialized Lending Joined 2014 • Over 25 years in lending • Responsible for specialized lending • Former SBA head: TD Bank and Carolina First’s SBA programs; President of UPS Capital Business Credit • Highly decorated Commander in the U.S. Naval Reserve Intelligence Program (retired) • Over 25 years in banking • Responsible for credit risk including credit underwriting, policy and special assets • Former EVP & Executive Credit Officer for TD Bank, NA and Chief Credit Officer of The South Financial Group. ucbi.com | 37 Rex S. Schuette EVP & CFO Joined 2001
ucbi.com | 38 3Q15 4Q15 1Q16 2Q16 3Q16 Net Income Net income - GAAP 17,887$ 18,208$ 22,295$ 25,266$ 25,874$ Merger-related and other charges 5,744 9,078 2,653 1,176 3,152 Tax benefit on merger-related and other charges (1,905) (3,486) (1,004) (445) (1,193) Net income - Operating 21,726$ 23,800$ 23,944$ 25,997$ 27,833$ Diluted Earnings per share Diluted earnings per share - GAAP 0.27$ 0.25$ 0.31$ 0.35$ 0.36$ Merger-related and other charges 0.06 0.08 0.02 0.01 0.03 Diluted earnings per share - Operating 0.33$ 0.33$ 0.33$ 0.36$ 0.39$ Return on Assets Return on assets - GAAP 0.82 % 0.76 % 0.93 % 1.04 % 1.00 % Merger-related and other charges 0.18 0.23 0.07 0.03 0.08 Return on assets - Operating 1.00 % 0.99 % 1.00 % 1.07 % 1.08 % Return on Tangible Common Equity Return on common equity - GAAP 7.85 % 7.02 % 8.57 % 9.54 % 9.61 % Effect of merger-related charges 1.69 2.16 0.63 0.27 0.73 Return on common equity - Operating 9.54 9.18 9.20 9.81 10.34 Effect of goodwill and intangibles 0.75 1.69 1.71 1.75 2.11 Return on tangible common equity - Operating 10.29 % 10.87 % 10.91 % 11.56 % 12.45 % Expenses Expenses - GAAP 54,269$ 65,488$ 57,885$ 58,060$ 64,023$ Merger-related charges (5,744) (3,109) (2,653) (1,176) (3,152) Impairment charge on real estate held for future use - (5,969) - - - Expenses - Operating 48,525$ 56,410$ 55,232$ 56,884$ 60,871$ Pre-Tax, Pre-Credit Earnings Pre-Tax Earnings - GAAP 28,754$ 29,260$ 35,873$ 40,655$ 41,627$ Merger-related charges 5,744 3,109 2,653 1,176 3,152 Impairment charge on real estate held for future use - 5,969 - - - Provision for credit losses 700 300 (200) (300) (300) Pre-Tax, Pre-Credit Earnings - Operating 35,198$ 38,638$ 38,326$ 41,531$ 44,479$ Efficiency Ratio Efficiency Ratio - GAAP 64.65 % 68.97 % 61.94 % 59.02 % 60.78 % Merger-related and other charges (6.84) (9.56) (2.84) (1.20) (2.99) Efficiency Ratio - Operating 57.81 % 59.41 % 59.10 % 57.82 % 57.79 % Non - GAAP Reconciliation Tables $ in thousands, except per share data ucbi.com | 38