UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2016
OR
¨ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from ___________ to ___________
Commission file number 001-35095
UNITED COMMUNITY BANKS, INC. | ||
(Exact name of registrant as specified in its charter) |
Georgia | 58-1807304 | |
(State of Incorporation) | (I.R.S. Employer Identification No.) |
125 Highway 515 East | ||
Blairsville, Georgia | 30512 | |
Address of Principal Executive Offices | (Zip Code) |
(706) 781-2265 | ||
(Telephone Number) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES x NO ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES x NO ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer x | Accelerated filer ¨ |
Non-accelerated filer ¨ (Do not check if a smaller reporting company) | Smaller Reporting Company ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
YES ¨ NO x
Common stock, par value $1 per share 70,863,730 shares outstanding as of October 31, 2016.
INDEX
2
Part I – Financial Information
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 |
See accompanying notes to consolidated financial statements.
3
UNITED COMMUNITY BANKS, INC. |
Consolidated Statement of Comprehensive Income (Unaudited) |
(in thousands) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2016 | Before- tax Amount | Tax (Expense) Benefit | Net of Tax Amount | Before- tax Amount | Tax (Expense) Benefit | Net of Tax Amount | ||||||||||||||||||
Net income | $ | 41,627 | $ | (15,753 | ) | $ | 25,874 | $ | 118,155 | $ | (44,720 | ) | $ | 73,435 | ||||||||||
Other comprehensive income: | ||||||||||||||||||||||||
Unrealized gains on available-for-sale securities: | ||||||||||||||||||||||||
Unrealized holding gains arising during period | 4,927 | (1,927 | ) | 3,000 | 37,990 | (14,488 | ) | 23,502 | ||||||||||||||||
Reclassification adjustment for gains included in net income | (261 | ) | 101 | (160 | ) | (922 | ) | 348 | (574 | ) | ||||||||||||||
Net unrealized gains | 4,666 | (1,826 | ) | 2,840 | 37,068 | (14,140 | ) | 22,928 | ||||||||||||||||
Amortization of losses included in net income on available-for-sale securities transferred to held-to-maturity | 663 | (237 | ) | 426 | 1,601 | (596 | ) | 1,005 | ||||||||||||||||
Amortization of losses included in net income on terminated derivative financial instruments that were previously accounted for as cash flow hedges | 466 | (181 | ) | 285 | 1,426 | (555 | ) | 871 | ||||||||||||||||
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan | 167 | (65 | ) | 102 | 501 | (195 | ) | 306 | ||||||||||||||||
Total other comprehensive income | 5,962 | (2,309 | ) | 3,653 | 40,596 | (15,486 | ) | 25,110 | ||||||||||||||||
Comprehensive income | $ | 47,589 | $ | (18,062 | ) | $ | 29,527 | $ | 158,751 | $ | (60,206 | ) | $ | 98,545 | ||||||||||
2015 | ||||||||||||||||||||||||
Net income | $ | 28,754 | $ | (10,867 | ) | $ | 17,887 | $ | 85,754 | $ | (32,384 | ) | $ | 53,370 | ||||||||||
Other comprehensive income: | ||||||||||||||||||||||||
Unrealized gains on available-for-sale securities: | ||||||||||||||||||||||||
Unrealized holding gains arising during the period | 2,313 | (870 | ) | 1,443 | 5,426 | (2,143 | ) | 3,283 | ||||||||||||||||
Reclassification adjustment for gains included in net income | (325 | ) | 121 | (204 | ) | (1,877 | ) | 724 | (1,153 | ) | ||||||||||||||
Net unrealized gains | 1,988 | (749 | ) | 1,239 | 3,549 | (1,419 | ) | 2,130 | ||||||||||||||||
Amortization of losses included in net income on available-for-sale securities transferred to held-to-maturity | 269 | (99 | ) | 170 | 1,041 | (387 | ) | 654 | ||||||||||||||||
Amortization of losses included in net income on terminated derivative financial instruments that were previously accounted for as cash flow hedges | 550 | (214 | ) | 336 | 1,430 | (556 | ) | 874 | ||||||||||||||||
Unrealized losses on derivative financial instruments accounted for as cash flow hedges | - | - | - | (471 | ) | 183 | (288 | ) | ||||||||||||||||
Net cash flow hedge activity | 550 | (214 | ) | 336 | 959 | (373 | ) | 586 | ||||||||||||||||
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan | 159 | (62 | ) | 97 | 478 | (186 | ) | 292 | ||||||||||||||||
Total other comprehensive income | 2,966 | (1,124 | ) | 1,842 | 6,027 | (2,365 | ) | 3,662 | ||||||||||||||||
Comprehensive income | $ | 31,720 | $ | (11,991 | ) | $ | 19,729 | $ | 91,781 | $ | (34,749 | ) | $ | 57,032 | ||||||||||
See accompanying notes to consolidated financial statements.
4
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 |
See accompanying notes to consolidated financial statements.
5
UNITED COMMUNITY BANKS, INC. |
Consolidated Statement of Changes in Shareholders' Equity (Unaudited) |
For the Nine Months Ended September 30, |
Preferred | Accumulated | |||||||||||||||||||||||||||||||
Stock | Non-Voting | Common | Other | |||||||||||||||||||||||||||||
(in thousands, except share and | Series | Common | Common | Stock | Capital | Accumulated | Comprehensive | |||||||||||||||||||||||||
per share data) | H | Stock | Stock | Issuable | Surplus | Deficit | Income (Loss) | Total | ||||||||||||||||||||||||
Balance, December 31, 2014 | $ | - | $ | 50,178 | $ | 10,081 | $ | 5,168 | $ | 1,080,508 | $ | (387,568 | ) | $ | (18,790 | ) | $ | 739,577 | ||||||||||||||
Net income | 53,370 | 53,370 | ||||||||||||||||||||||||||||||
Other comprehensive income | 3,662 | 3,662 | ||||||||||||||||||||||||||||||
Common stock issued to dividend reinvestment plan and employee benefit plans (11,761 shares) | 12 | 192 | 204 | |||||||||||||||||||||||||||||
Conversion of non-voting common stock to voting (1,795,271 shares) | 1,795 | (1,795 | ) | - | ||||||||||||||||||||||||||||
Common and preferred stock issued for acquisition (11,058,515 common shares and 9,992 preferred shares) | 9,992 | 11,059 | 203,092 | 224,143 | ||||||||||||||||||||||||||||
Amortization of stock option and restricted stock awards | 3,343 | 3,343 | ||||||||||||||||||||||||||||||
Vesting of restricted stock, net of shares surrendered to cover payroll taxes (118,672 shares issued, 106,935 shares deferred) | 119 | 1,444 | (3,009 | ) | (1,446 | ) | ||||||||||||||||||||||||||
Deferred compensation plan, net, including dividend equivalents | 274 | (1 | ) | 273 | ||||||||||||||||||||||||||||
Shares issued from deferred compensation plan (23,613 shares) | 23 | (216 | ) | 193 | - | |||||||||||||||||||||||||||
Common stock dividends ($.16 per share) | (10,506 | ) | (10,506 | ) | ||||||||||||||||||||||||||||
Tax on restricted stock vesting | 559 | - | 559 | |||||||||||||||||||||||||||||
Preferred stock dividends: Series H | (42 | ) | (42 | ) | ||||||||||||||||||||||||||||
Balance, September 30, 2015 | $ | 9,992 | $ | 63,186 | $ | 8,286 | $ | 6,670 | $ | 1,284,877 | $ | (344,746 | ) | $ | (15,128 | ) | $ | 1,013,137 | ||||||||||||||
Balance, December 31, 2015 | $ | 9,992 | $ | 66,198 | $ | 5,286 | $ | 6,779 | $ | 1,286,361 | $ | (330,879 | ) | $ | (25,452 | ) | $ | 1,018,285 | ||||||||||||||
Net income | 73,435 | 73,435 | ||||||||||||||||||||||||||||||
Other comprehensive income | 25,110 | 25,110 | ||||||||||||||||||||||||||||||
Redemption of Series H preferred stock (9,992 shares) | (9,992 | ) | (9,992 | ) | ||||||||||||||||||||||||||||
Common stock issued to dividend reinvestment plan and employee benefit plans (15,844 shares) | 16 | 254 | 270 | |||||||||||||||||||||||||||||
Conversion of non-voting common stock to voting (5,285,516 shares) | 5,286 | (5,286 | ) | - | ||||||||||||||||||||||||||||
Amortization of stock option and restricted stock awards | 3,257 | 3,257 | ||||||||||||||||||||||||||||||
Vesting of restricted stock, net of shares surrendered to cover payroll taxes (79,430 shares issued, 94,497 shares deferred) | 79 | 1,384 | (2,428 | ) | (965 | ) | ||||||||||||||||||||||||||
Purchases of common stock (764,000 shares) | (764 | ) | (12,895 | ) | (13,659 | ) | ||||||||||||||||||||||||||
Deferred compensation plan, net, including dividend equivalents | 291 | 291 | ||||||||||||||||||||||||||||||
Shares issued from deferred compensation plan (45,758 shares) | 46 | (1,275 | ) | 1,229 | - | |||||||||||||||||||||||||||
Common stock dividends ($.22 per share) | (15,849 | ) | (15,849 | ) | ||||||||||||||||||||||||||||
Tax on restricted stock vesting | (869 | ) | (869 | ) | ||||||||||||||||||||||||||||
Preferred stock dividends: Series H | (21 | ) | (21 | ) | ||||||||||||||||||||||||||||
Balance, September 30, 2016 | $ | - | $ | 70,861 | $ | - | $ | 7,179 | $ | 1,274,909 | $ | (273,314 | ) | $ | (342 | ) | $ | 1,079,293 |
See accompanying notes to consolidated financial statements.
6
UNITED COMMUNITY BANKS, INC. |
Consolidated Statement of Cash Flows (Unaudited) |
Nine Months Ended | ||||||||
September 30, | ||||||||
(in thousands) | 2016 | 2015 | ||||||
Operating activities: | ||||||||
Net income | $ | 73,435 | $ | 53,370 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation, amortization and accretion | 22,612 | 16,788 | ||||||
(Release of) provision for credit losses | (800 | ) | 3,400 | |||||
Stock based compensation | 3,257 | 3,343 | ||||||
Deferred income tax expense | 45,308 | 28,495 | ||||||
Securities gains, net | (922 | ) | (1,877 | ) | ||||
Gains from sales of government guaranteed loans | (6,517 | ) | (4,281 | ) | ||||
Net gains on sale of other assets | (381 | ) | (437 | ) | ||||
Net gains and write downs on sales of other real estate owned | (59 | ) | (368 | ) | ||||
Loss on prepayment of borrowings | - | 1,294 | ||||||
Changes in assets and liabilities: | ||||||||
Other assets and accrued interest receivable | (41,886 | ) | 4,232 | |||||
Accrued expenses and other liabilities | (2,753 | ) | 4,191 | |||||
Mortgage loans held for sale | (6,441 | ) | (5,562 | ) | ||||
Net cash provided by operating activities | 84,853 | 102,588 | ||||||
Investing activities: | ||||||||
Investment securities held to maturity: | ||||||||
Proceeds from maturities and calls of securities held to maturity | 49,968 | 57,721 | ||||||
Purchases of securities held to maturity | (20,656 | ) | - | |||||
Investment securities available for sale: | ||||||||
Proceeds from sales of securities available for sale | 189,164 | 274,519 | ||||||
Proceeds from maturities and calls of securities available for sale | 292,200 | 212,383 | ||||||
Purchases of securities available for sale | (308,800 | ) | (476,917 | ) | ||||
Net increase in loans | (453,541 | ) | (324,868 | ) | ||||
Funds paid to FDIC under loss sharing agreements | - | (1,198 | ) | |||||
Proceeds from sales of premises and equipment | 5,038 | 2,127 | ||||||
Purchases of premises and equipment | (13,716 | ) | (7,191 | ) | ||||
Net cash received for acquisition | 1,912 | 35,497 | ||||||
Proceeds from sale of other real estate | 9,370 | 3,184 | ||||||
Net cash used in investing activities | (249,061 | ) | (224,743 | ) | ||||
Financing activities: | ||||||||
Net change in deposits | 169,156 | 219,454 | ||||||
Net change in short-term borrowings | 8,360 | (16,238 | ) | |||||
Repayments of trust preferred securities | - | (48,521 | ) | |||||
Proceeds from FHLB advances | 7,080,000 | 1,495,000 | ||||||
Repayments of FHLB advances | (7,074,000 | ) | (1,587,070 | ) | ||||
Proceeds from issuance of senior debt, net of issuance costs | - | 84,141 | ||||||
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans | 270 | 204 | ||||||
Retirement of preferred stock | (9,992 | ) | - | |||||
Purchase of common stock | (13,659 | ) | - | |||||
Cash dividends on common stock | (10,085 | ) | (10,506 | ) | ||||
Cash dividends on preferred stock | (46 | ) | (25 | ) | ||||
Net cash provided by financing activities | 150,004 | 136,439 | ||||||
Net change in cash and cash equivalents | (14,204 | ) | 14,284 | |||||
Cash and cash equivalents at beginning of period | 240,363 | 192,655 | ||||||
Cash and cash equivalents at end of period | $ | 226,159 | $ | 206,939 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Interest paid | $ | 25,815 | $ | 16,567 | ||||
Income taxes paid | 3,431 | 3,453 | ||||||
Significant non-cash investing and financing transactions: | ||||||||
Unsettled government guaranteed loan sales | 22,355 | 11,020 | ||||||
Unsettled purchases of securities available for sale | 8,973 | - | ||||||
Transfers of loans to foreclosed properties | 6,647 | 3,428 | ||||||
Acquisitions: | ||||||||
Assets acquired | 450,958 | 1,736,203 | ||||||
Liabilities assumed | 439,749 | 1,427,358 | ||||||
Net assets acquired | 11,209 | 308,845 | ||||||
Common stock issued in acquisitions | - | 214,151 | ||||||
Preferred stock issued in acquisitions | - | 9,992 |
See accompanying notes to consolidated financial statements.
7
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 1 – Accounting Policies
The accounting and financial reporting policies of United Community Banks, Inc. (“United”) and its subsidiaries conform to accounting principles generally accepted in the United States (“GAAP”) and reporting guidelines of banking regulatory authorities and regulators. The accompanying interim consolidated financial statements have not been audited. All material intercompany balances and transactions have been eliminated. A more detailed description of United’s accounting policies is included in its Annual Report on Form 10-K for the year ended December 31, 2015.
In management’s opinion, all accounting adjustments necessary to accurately reflect the financial position and results of operations on the accompanying financial statements have been made. These adjustments are normal and recurring accruals considered necessary for a fair and accurate statement. The results for interim periods are not necessarily indicative of results for the full year or any other interim periods.
Certain 2015 amounts have been reclassified to conform to the 2016 presentation.
Note 2 –Accounting Standards Updates and Recently Adopted Standards
In April 2015, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2015-03, Interest – Imputation of Interest (Subtopic 835-30) Simplifying the Presentation of Debt Issuance Costs. To simplify presentation of debt issuance costs, the amendments in this update require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability consistent with debt discounts. The standard was effective January 1, 2016 and has been retrospectively reflected in the accompanying consolidated balance sheet, with a corresponding reclassification for December 31, 2015 between other assets for $9.68 million, brokered deposits for $7.90 million and long-term debt for $1.78 million.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). This update requires a lessee to recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election not to recognize lease assets and lease liabilities. For public entities, this update is effective for fiscal years beginning after December 15, 2018, with modified retrospective application to prior periods presented. Upon adoption, United will gross up its balance sheet by the present value of future minimum lease payments. Such payments amounted to $23.5 million at December 31, 2015.
In March 2016, the FASB issued ASU No. 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. This update clarifies that a change in the counterparty to a derivative instrument that has been designated as the hedging instrument under Topic 815 does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria continue to be met. For public entities, this update is effective for fiscal years beginning after December 15, 2016, with application on either a prospective or modified retrospective basis. The adoption of this update is not expected to have a material impact on United’s consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-06, Derivatives and Hedging (Topic 815): Contingent Put and Call Options in Debt Instruments. This update clarifies the requirements for assessing whether contingent call (put) options that can accelerate the payment of principal on debt instruments are clearly and closely related to their debt hosts. An entity performing the assessment under this update is required to assess the embedded call (put) options solely in accordance with a four-step decision sequence as outlined in the guidance. Consequently, when a call (put) option is contingently exercisable, an entity does not have to assess whether the event that triggers the ability to exercise a call (put) option is related to interest rates or credit risks. For public entities, this update is effective for fiscal years beginning after December 15, 2016, with application on a modified retrospective basis. The adoption of this update is not expected to have a material impact on United’s consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-07, Investments – Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting. This update eliminates the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. For public entities, this update is effective for fiscal years beginning after December 15, 2016, with application on a prospective basis. The adoption of this update is not expected to have a material impact on United’s consolidated financial statements.
8
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. This update simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The amendments require that excess tax benefits and deficiencies be recognized as income tax expense or benefit in the income statement and as an operating activity in the statement of cash flows. In addition, an entity can make a policy election to either estimate the number of awards that are expected to vest or account for forfeitures as they occur. The guidance modifies the threshold to qualify for equity classification to permit withholding up to the maximum statutory tax rate and clarifies that cash paid by an employer when directly withholding shares for tax-withholding purposes should be classified as a financing activity. For public entities, this update is effective for fiscal years beginning after December 15, 2016. The adoption of this update is not expected to have a material impact on United’s consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The new guidance replaces the incurred loss impairment methodology in current GAAP with an expected credit loss methodology and requires consideration of a broader range of information to determine credit loss estimates. Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit losses. Purchased credit impaired loans will receive an allowance account at the acquisition date that represents a component of the purchase price allocation. Credit losses relating to available-for-sale debt securities will be recorded through an allowance for credit losses, with such allowance limited to the amount by which fair value is below amortized cost. Application of this update will primarily be on a modified retrospective approach, although the guidance for debt securities for which an other-than-temporary impairment has been recognized before the effective date and for loans previously covered by ASC 310-30, Receivables – Loans and Debt Securities Acquired with Deteriorated Credit Quality will be applied on a prospective basis. For public entities, this update is effective for fiscal years beginning after December 15, 2019. United is currently evaluating the impact of this guidance on its consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. This update provides guidance on the treatment of eight specific cash flow issues for which there was diversity in practice. For example, cash payments for debt prepayment should be classified as cash outflows for financing activities. Cash payments for contingent consideration after a business combination if made soon after the acquisition date should be classified as investing outflows, while similar payments not made soon after the acquisition date should be classified as financing outflows (up to the amount of the contingent consideration liability recognized at the acquisition date, including measurement period adjustments) or operating activities (for any excess). Cash proceeds from the settlement of insurance claims should be classified on the basis of the related insurance coverage, while proceeds from the settlement of bank owned life insurance should be classified as investing inflows. For public entities, this update is effective for fiscal years beginning after December 15, 2017. The adoption of this update is not expected to have a material impact on United’s consolidated financial statements.
Note 3 – Acquisitions
Acquisition of Tidelands Bancshares, Inc.
On July 1, 2016, United completed the acquisition of Tidelands Bancshares, Inc. (“Tidelands”) and its wholly-owned bank subsidiary Tidelands Bank. Tidelands operated seven branches in coastal South Carolina. In connection with the acquisition, United acquired $440 million of assets and assumed $440 million of liabilities. Under the terms of the merger agreement, Tidelands shareholders received cash equal to $0.52 per common share, or an aggregate of $2.22 million. Additionally, at closing, United redeemed all of Tidelands’ fixed-rate cumulative preferred stock that was issued to the United States Department of the Treasury (the “Treasury”) under the Treasury’s Capital Purchase Program, plus unpaid dividends, for $8.98 million in aggregate. The fair value of consideration paid exceeded the fair value of the identifiable assets and liabilities acquired and resulted in the establishment of goodwill in the amount of $10.7 million, representing the intangible value of Tidelands’ business and reputation within the market it served. None of the goodwill recognized is expected to be deductible for income tax purposes. United will amortize the related core deposit intangible of $1.57 million using the sum-of-the-years-digits method over five years, which represents the expected useful life of the asset.
As of the acquisition date, United assumed long-term debt obligations with an aggregate balance of $14.4 million and an aggregate fair value of $10.8 million related to Tidelands’ outstanding trust preferred securities and paid all amounts required to bring current the payment of interest (including deferred interest) on such trust preferred securities. The $8.25 million of debt related to Tidelands Statutory Trust I has a stated maturity date of March 30, 2036 and a rate equal to LIBOR plus 1.38%, which resets quarterly. The $6.19 million of debt related to Tidelands Statutory Trust II has a stated maturity date of June 30, 2038 and a rate equal to LIBOR plus 5.075%, which resets quarterly.
United’s operating results for the period ended September 30, 2016 include the operating results of the acquired assets and assumed liabilities for the period subsequent to the acquisition date of July 1, 2016.
9
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The purchased assets and assumed liabilities were recorded at their acquisition date fair values and are summarized in the table below (in thousands).
As Recorded | Fair Value | As Recorded by | ||||||||||
by Tidelands | Adjustments (1) | United | ||||||||||
Assets | ||||||||||||
Cash and cash equivalents | $ | 13,121 | $ | - | $ | 13,121 | ||||||
Securities | 65,676 | (155 | ) | 65,521 | ||||||||
Loans held for sale | 139 | 3 | 142 | |||||||||
Loans, net | 317,938 | (12,035 | ) | 305,903 | ||||||||
Premises and equipment, net | 19,133 | (7,944 | ) | 11,189 | ||||||||
Bank owned life insurance | 16,917 | - | 16,917 | |||||||||
Accrued interest receivable | 1,086 | (167 | ) | 919 | ||||||||
Net deferred tax asset | 73 | 15,639 | 15,712 | |||||||||
Core deposit intangible | - | 1,570 | 1,570 | |||||||||
Other real estate owned | 9,881 | (2,386 | ) | 7,495 | ||||||||
Other assets | 1,920 | (164 | ) | 1,756 | ||||||||
Total assets acquired | $ | 445,884 | $ | (5,639 | ) | $ | 440,245 | |||||
Liabilities | ||||||||||||
Deposits | $ | 398,108 | $ | 1,765 | $ | 399,873 | ||||||
Repurchase agreements | 10,000 | 155 | 10,155 | |||||||||
Federal Home Loan Bank advances | 13,000 | 354 | 13,354 | |||||||||
Long-term debt | 14,434 | (3,668 | ) | 10,766 | ||||||||
Other liabilities | 11,587 | (5,986 | ) | 5,601 | ||||||||
Total liabilities assumed | 447,129 | (7,380 | ) | 439,749 | ||||||||
Excess of assets acquired over liabilities assumed | $ | (1,245 | ) | |||||||||
Aggregate fair value adjustments | $ | 1,741 | ||||||||||
Total identifiable net assets | $ | 496 | ||||||||||
Consideration transferred | ||||||||||||
Cash paid to redeem common stock | 2,224 | |||||||||||
Cash paid to redeem preferred stock issued under the Treasury's Capital Purchase Program | 8,985 | |||||||||||
Total fair value of consideration transferred | 11,209 | |||||||||||
Goodwill | $ | 10,713 |
(1) Fair values are preliminary and are subject to refinement for a period not to exceed one year after the closing date of an acquisition as information relative to closing date fair values becomes available.
The following table presents additional information related to the acquired loan portfolio at the acquisition date (in thousands):
July 1, 2016 | ||||
Accounted for pursuant to ASC 310-30: | ||||
Contractually required principal and interest | $ | 50,660 | ||
Non-accretable difference | 13,483 | |||
Cash flows expected to be collected | 37,177 | |||
Accretable yield | 2,113 | |||
Fair value | $ | 35,064 | ||
Excluded from ASC 310-30: | ||||
Fair value | $ | 270,839 | ||
Gross contractual amounts receivable | 302,331 | |||
Estimate of contractual cash flows not expected to be collected | 3,859 |
10
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Acquisition of Palmetto Bancshares, Inc.
On September 1, 2015, United completed the acquisition of Palmetto Bancshares, Inc. (“Palmetto”) and its wholly-owned bank subsidiary The Palmetto Bank. Information related to the fair value of assets and liabilities acquired from Palmetto is included in United’s Annual Report on Form 10-K for the year ended December 31, 2015. During second quarter 2016, within the one year measurement period, United received additional information regarding the acquisition date fair values of premises and equipment and other real estate owned (“OREO”). As a result the provisional values assigned to the acquired premises and equipment and OREO have been adjusted to $17.0 million and $2.63 million, respectively, which represent a decrease of $640,000 and $497,000, respectively, from amounts previously disclosed. The tax effect of these adjustments was reflected as an increase to the deferred tax asset of $437,000, with the net amount of $700,000 reflected as an increase to goodwill.
Acquisition of MoneyTree Corporation
On May 1, 2015, United completed the acquisition of MoneyTree Corporation (“MoneyTree”) and its wholly-owned bank subsidiary, First National Bank. Information related to the fair value of assets and liabilities acquired from MoneyTree is included in United’s Annual Report on Form 10-K for the year ended December 31, 2015.
Pro forma information
The following table discloses the impact of the mergers with Tidelands, Palmetto and MoneyTree since their respective acquisition dates through September 30 of the year of acquisition. The table also presents certain pro forma information as if Tidelands had been acquired on January 1, 2015 and Palmetto and MoneyTree had been acquired on January 1, 2014. These results combine the historical results of the acquired entities with United’s consolidated statement of income and, while adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity, they are not necessarily indicative of what would have occurred had the acquisition taken place in earlier years.
The following table presents the actual results and pro forma information for the periods indicated (in thousands). Merger-related costs of $2.93 million from the Tidelands acquisition have been excluded from the 2016 pro forma information presented below and included in the 2015 pro forma information below. Merger-related costs of $8.92 million from the Palmetto and MoneyTree acquisitions have been excluded from the 2015 pro forma information presented below.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
Revenue | Net Income | Revenue | Net Income | |||||||||||||
2016 | ||||||||||||||||
Actual Tidelands results included in statement of income since acquisition date | $ | 3,988 | $ | 658 | $ | 3,988 | $ | 658 | ||||||||
Supplemental consolidated pro forma as if Tidelands had been acquired January 1, 2015 | 105,281 | 27,499 | 305,273 | 72,436 | ||||||||||||
2015 | ||||||||||||||||
Actual Palmetto results included in statement of income since acquisition date | $ | 4,382 | $ | 1,659 | $ | 4,382 | $ | 1,659 | ||||||||
Actual MoneyTree results included in statement of income since acquisition date | 3,081 | 1,394 | 5,365 | 1,778 | ||||||||||||
Supplemental consolidated pro forma as if Tidelands had been acquired January 1, 2015 and Palmetto and MoneyTree had been acquired January 1, 2014 | 95,385 | 20,805 | 284,799 | 63,190 |
11
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 4 – Balance Sheet Offsetting and Repurchase Agreements Accounted for as Secured Borrowings
United enters into reverse repurchase agreements in order to invest short-term funds. In addition, United enters into repurchase agreements and reverse repurchase agreements with the same counterparty in transactions commonly referred to as collateral swaps that are subject to master netting agreements under which the balances are netted in the balance sheet in accordance with ASC 210-20, Offsetting.
The following table presents a summary of amounts outstanding under reverse repurchase agreements and derivative financial instruments including those entered into in connection with the same counterparty under master netting agreements as of the dates indicated (in thousands).
Gross Amounts of | Gross Amounts Offset on | Gross Amounts not Offset in the Balance Sheet | ||||||||||||||||||||||
September 30, 2016 | Recognized Assets | the Balance Sheet | Net Asset Balance | Financial Instruments | Collateral Received | Net Amount | ||||||||||||||||||
Repurchase agreements / reverse repurchase agreements | $ | 150,000 | $ | (150,000 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||
Derivatives | 25,463 | - | 25,463 | (1,472 | ) | (3,307 | ) | 20,684 | ||||||||||||||||
Total | $ | 175,463 | $ | (150,000 | ) | $ | 25,463 | $ | (1,472 | ) | $ | (3,307 | ) | $ | 20,684 | |||||||||
Weighted average interest rate of reverse repurchase agreements | 1.40 | % |
Gross Amounts of | Gross Amounts Offset on | Net | Gross Amounts not Offset in the Balance Sheet | |||||||||||||||||||||
Recognized Liabilities | the Balance Sheet | Liability Balance | Financial Instruments | Collateral Pledged | Net Amount | |||||||||||||||||||
Repurchase agreements / reverse repurchase agreements | $ | 150,000 | $ | (150,000 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||
Derivatives | 32,548 | - | 32,548 | (1,472 | ) | (31,960 | ) | - | ||||||||||||||||
Total | $ | 182,548 | $ | (150,000 | ) | $ | 32,548 | $ | (1,472 | ) | $ | (31,960 | ) | $ | - | |||||||||
Weighted average interest rate of repurchase agreements | .50 | % |
Gross Amounts of | Gross Amounts Offset on | Gross Amounts not Offset in the Balance Sheet | ||||||||||||||||||||||
December 31, 2015 | Recognized Assets | the Balance Sheet | Net Asset Balance | Financial Instruments | Collateral Received | Net Amount | ||||||||||||||||||
Repurchase agreements / reverse repurchase agreements | $ | 400,000 | $ | (400,000 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||
Derivatives | 20,082 | - | 20,082 | (519 | ) | (3,729 | ) | 15,834 | ||||||||||||||||
Total | $ | 420,082 | $ | (400,000 | ) | $ | 20,082 | $ | (519 | ) | $ | (3,729 | ) | $ | 15,834 | |||||||||
Weighted average interest rate of reverse repurchase agreements | 1.34 | % |
Gross Amounts of | Gross Amounts Offset on | Net | Gross Amounts not Offset in the Balance Sheet | |||||||||||||||||||||
Recognized Liabilities | the Balance Sheet | Liability Balance | Financial Instruments | Collateral Pledged | Net Amount | |||||||||||||||||||
Repurchase agreements / reverse repurchase agreements | $ | 400,000 | $ | (400,000 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||
Derivatives | 28,825 | - | 28,825 | (519 | ) | (30,917 | ) | - | ||||||||||||||||
Total | $ | 428,825 | $ | (400,000 | ) | $ | 28,825 | $ | (519 | ) | $ | (30,917 | ) | $ | - | |||||||||
Weighted average interest rate of repurchase agreements | .50 | % |
At September 30, 2016, United recognized the right to reclaim cash collateral of $32.3 million and the obligation to return cash collateral of $3.31 million. At December 31, 2015, United recognized the right to reclaim cash collateral of $6.26 million and the obligation to return cash collateral of $3.73 million. The right to reclaim cash collateral and the obligation to return cash collateral were included in the consolidated balance sheet in other assets and other liabilities, respectively.
12
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents additional detail regarding repurchase agreements accounted for as secured borrowings and the securities underlying these agreements as of the dates indicated (in thousands).
Remaining Contractual Maturity of the Agreements | ||||||||||||||||||||
Overnight and | ||||||||||||||||||||
As of September 30, 2016 | Continuous | Up to 30 Days | 30 to 90 Days | 91 to 110 days | Total | |||||||||||||||
U.S. Treasuries | $ | - | $ | - | $ | 10,050 | $ | - | $ | 10,050 | ||||||||||
Mortgage-backed securities | - | 50,000 | 100,000 | - | 150,000 | |||||||||||||||
Total | $ | - | $ | 50,000 | $ | 110,050 | $ | - | $ | 160,050 | ||||||||||
Gross amount of recognized liabilities for repurchase agreements in offsetting disclosure | $ | 150,000 | ||||||||||||||||||
Amounts related to agreements not included in offsetting disclosure | $ | 10,050 |
Remaining Contractual Maturity of the Agreements | ||||||||||||||||||||
Overnight and | ||||||||||||||||||||
As of December 31, 2015 | Continuous | Up to 30 Days | 30 to 90 Days | 91 to 110 days | Total | |||||||||||||||
U.S. Treasuries | $ | - | $ | - | $ | 100,000 | $ | - | $ | 100,000 | ||||||||||
U.S. Government agencies | 32 | - | - | - | 32 | |||||||||||||||
Mortgage-backed securities | 16,608 | 25,000 | 175,000 | 100,000 | 316,608 | |||||||||||||||
Total | $ | 16,640 | $ | 25,000 | $ | 275,000 | $ | 100,000 | $ | 416,640 | ||||||||||
Gross amount of recognized liabilities for repurchase agreements in offsetting disclosure | $ | 400,000 | ||||||||||||||||||
Amounts related to agreements not included in offsetting disclosure | $ | 16,640 |
United is obligated to promptly transfer additional securities if the market value of the securities falls below the repurchase agreement price. United manages this risk by maintaining an unpledged securities portfolio that it believes is sufficient to cover a decline in the market value of the securities sold under agreements to repurchase.
Note 5 – Securities
The amortized cost basis, unrealized gains and losses and fair value of securities held-to-maturity as of the dates indicated are as follows (in thousands).
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
As of September 30, 2016 | Cost | Gains | Losses | Value | ||||||||||||
State and political subdivisions | $ | 57,911 | $ | 3,545 | $ | 61 | $ | 61,395 | ||||||||
Mortgage-backed securities (1) | 287,006 | 9,267 | 118 | 296,155 | ||||||||||||
Total | $ | 344,917 | $ | 12,812 | $ | 179 | $ | 357,550 | ||||||||
As of December 31, 2015 | ||||||||||||||||
State and political subdivisions | $ | 62,073 | $ | 3,211 | $ | - | $ | 65,284 | ||||||||
Mortgage-backed securities (1) | 302,623 | 5,424 | 1,673 | 306,374 | ||||||||||||
Total | $ | 364,696 | $ | 8,635 | $ | 1,673 | $ | 371,658 |
13
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The cost basis, unrealized gains and losses, and fair value of securities available-for-sale as of the dates indicated are presented below (in thousands).
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
As of September 30, 2016 | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasuries | $ | 140,500 | $ | 4,374 | $ | - | $ | 144,874 | ||||||||
U.S. Government agencies | 20,205 | 268 | 18 | 20,455 | ||||||||||||
State and political subdivisions | 63,001 | 1,885 | - | 64,886 | ||||||||||||
Mortgage-backed securities (1) | 1,151,570 | 24,569 | 358 | 1,175,781 | ||||||||||||
Corporate bonds | 307,240 | 6,231 | 912 | 312,559 | ||||||||||||
Asset-backed securities | 495,286 | 2,728 | 2,581 | 495,433 | ||||||||||||
Other | 1,125 | - | - | 1,125 | ||||||||||||
Total | $ | 2,178,927 | $ | 40,055 | $ | 3,869 | $ | 2,215,113 | ||||||||
As of December 31, 2015 | ||||||||||||||||
U.S. Treasuries | $ | 169,034 | $ | 156 | $ | 484 | $ | 168,706 | ||||||||
U.S. Government agencies | 112,394 | 385 | 439 | 112,340 | ||||||||||||
State and political subdivisions | 56,265 | 461 | 458 | 56,268 | ||||||||||||
Mortgage-backed securities (1) | 1,108,206 | 12,077 | 7,165 | 1,113,118 | ||||||||||||
Corporate bonds | 308,102 | 933 | 3,009 | 306,026 | ||||||||||||
Asset-backed securities | 538,679 | 569 | 6,006 | 533,242 | ||||||||||||
Other | 1,811 | - | - | 1,811 | ||||||||||||
Total | $ | 2,294,491 | $ | 14,581 | $ | 17,561 | $ | 2,291,511 |
(1) | All are residential type mortgage-backed securities or U.S. government agency commercial mortgage backed securities. |
Securities with a carrying value of $1.34 billion and $1.63 billion were pledged to secure public deposits, derivatives and other secured borrowings at September 30, 2016 and December 31, 2015, respectively.
The following table summarizes held-to-maturity securities in an unrealized loss position as of the dates indicated (in thousands).
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
As of September 30, 2016 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
State and political subdivisions | $ | 18,332 | $ | 61 | $ | - | $ | - | $ | 18,332 | $ | 61 | ||||||||||||
Mortgage-backed securities | 19,537 | 118 | - | - | 19,537 | 118 | ||||||||||||||||||
Total unrealized loss position | $ | 37,869 | $ | 179 | $ | - | $ | - | $ | 37,869 | $ | 179 | ||||||||||||
As of December 31, 2015 | ||||||||||||||||||||||||
Mortgage-backed securities | $ | 140,362 | $ | 1,331 | $ | 13,127 | $ | 342 | $ | 153,489 | $ | 1,673 | ||||||||||||
Total unrealized loss position | $ | 140,362 | $ | 1,331 | $ | 13,127 | $ | 342 | $ | 153,489 | $ | 1,673 |
14
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table summarizes available-for-sale securities in an unrealized loss position as of the dates indicated (in thousands).
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
As of September 30, 2016 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
U.S. Government agencies | $ | 1,017 | $ | 18 | $ | - | $ | - | $ | 1,017 | $ | 18 | ||||||||||||
Mortgage-backed securities | 51,399 | 105 | 50,387 | 253 | 101,786 | 358 | ||||||||||||||||||
Corporate bonds | 54,607 | 393 | 20,481 | 519 | 75,088 | 912 | ||||||||||||||||||
Asset-backed securities | 14,885 | 380 | 159,336 | 2,201 | 174,221 | 2,581 | ||||||||||||||||||
Total unrealized loss position | $ | 121,908 | $ | 896 | $ | 230,204 | $ | 2,973 | $ | 352,112 | $ | 3,869 | ||||||||||||
As of December 31, 2015 | ||||||||||||||||||||||||
U.S. Treasuries | $ | 126,066 | $ | 484 | $ | - | $ | - | $ | 126,066 | $ | 484 | ||||||||||||
U.S. Government agencies | 74,189 | 439 | - | - | 74,189 | 439 | ||||||||||||||||||
State and political subdivisions | 27,014 | 458 | - | - | 27,014 | 458 | ||||||||||||||||||
Mortgage-backed securities | 274,005 | 2,580 | 173,254 | 4,585 | 447,259 | 7,165 | ||||||||||||||||||
Corporate bonds | 221,337 | 2,759 | 750 | 250 | 222,087 | 3,009 | ||||||||||||||||||
Asset-backed securities | 358,940 | 5,746 | 4,816 | 260 | 363,756 | 6,006 | ||||||||||||||||||
Total unrealized loss position | $ | 1,081,551 | $ | 12,466 | $ | 178,820 | $ | 5,095 | $ | 1,260,371 | $ | 17,561 |
At September 30, 2016, there were 53 available-for-sale securities and seven held-to-maturity securities that were in an unrealized loss position. United does not intend to sell nor believes it will be required to sell securities in an unrealized loss position prior to the recovery of their amortized cost basis. Unrealized losses at September 30, 2016 were primarily attributable to changes in interest rates and spread relationships.
Management evaluates securities for other-than-temporary impairment on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to the length of time and the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, among other factors. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts’ reports. No impairment charges were recognized during the three or nine months ended September 30, 2016 or 2015.
Realized gains and losses are derived using the specific identification method for determining the cost of securities sold. The following table summarizes available-for-sale securities sales activity for the three and nine months ended September 30, 2016 and 2015 (in thousands).
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Proceeds from sales | $ | 100,867 | $ | 137,702 | $ | 189,164 | $ | 274,519 | ||||||||
Gross gains on sales | $ | 607 | $ | 328 | $ | 1,565 | $ | 1,880 | ||||||||
Gross losses on sales | (346 | ) | (3 | ) | (643 | ) | (3 | ) | ||||||||
Net gains on sales of securities | $ | 261 | $ | 325 | $ | 922 | $ | 1,877 | ||||||||
Income tax expense attributable to sales | $ | 101 | $ | 121 | $ | 348 | $ | 724 |
15
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The amortized cost and fair value of held-to-maturity and available-for-sale securities at September 30, 2016, by contractual maturity, are presented in the following table (in thousands).
Available-for-Sale | Held-to-Maturity | |||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
US Treasuries: | ||||||||||||||||
1 to 5 years | $ | 65,957 | $ | 67,453 | $ | - | $ | - | ||||||||
5 to 10 years | 74,543 | 77,421 | - | - | ||||||||||||
140,500 | 144,874 | - | - | |||||||||||||
US Government agencies: | ||||||||||||||||
1 to 5 years | 990 | 995 | - | - | ||||||||||||
5 to 10 years | 18,180 | 18,443 | - | - | ||||||||||||
More than 10 years | 1,035 | 1,017 | ||||||||||||||
20,205 | 20,455 | - | - | |||||||||||||
State and political subdivisions: | ||||||||||||||||
Within 1 year | 1,252 | 1,263 | 4,012 | 4,077 | ||||||||||||
1 to 5 years | 31,964 | 32,790 | 12,860 | 13,681 | ||||||||||||
5 to 10 years | 23,673 | 24,516 | 22,152 | 24,774 | ||||||||||||
More than 10 years | 6,112 | 6,317 | 18,887 | 18,863 | ||||||||||||
63,001 | 64,886 | 57,911 | 61,395 | |||||||||||||
Corporate bonds: | ||||||||||||||||
1 to 5 years | 233,824 | 237,475 | - | - | ||||||||||||
5 to 10 years | 72,416 | 74,584 | - | - | ||||||||||||
More than 10 years | 1,000 | 500 | - | - | ||||||||||||
307,240 | 312,559 | - | - | |||||||||||||
Asset-backed securities: | ||||||||||||||||
1 to 5 years | 17,250 | 17,459 | - | - | ||||||||||||
5 to 10 years | 333,434 | 333,831 | - | - | ||||||||||||
More than 10 years | 144,602 | 144,143 | - | - | ||||||||||||
495,286 | 495,433 | - | - | |||||||||||||
Other: | ||||||||||||||||
More than 10 years | 1,125 | 1,125 | - | - | ||||||||||||
1,125 | 1,125 | - | - | |||||||||||||
Total securities other than mortgage-backed securities: | ||||||||||||||||
Within 1 year | 1,252 | 1,263 | 4,012 | 4,077 | ||||||||||||
1 to 5 years | 349,985 | 356,172 | 12,860 | 13,681 | ||||||||||||
5 to 10 years | 522,246 | 528,795 | 22,152 | 24,774 | ||||||||||||
More than 10 years | 153,874 | 153,102 | 18,887 | 18,863 | ||||||||||||
Mortgage-backed securities | 1,151,570 | 1,175,781 | 287,006 | 296,155 | ||||||||||||
$ | 2,178,927 | $ | 2,215,113 | $ | 344,917 | $ | 357,550 |
Expected maturities may differ from contractual maturities because issuers and borrowers may have the right to call or prepay obligations.
16
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 6 – Loans and Allowance for Credit Losses
Major classifications of loans are summarized as of the dates indicated as follows (in thousands).
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
Owner occupied commercial real estate | $ | 1,512,185 | $ | 1,493,966 | ||||
Income producing commercial real estate | 1,105,293 | 823,729 | ||||||
Commercial & industrial | 994,350 | 785,417 | ||||||
Commercial construction | 388,861 | 342,078 | ||||||
Total commercial | 4,000,689 | 3,445,190 | ||||||
Residential mortgage | 1,055,166 | 1,029,663 | ||||||
Home equity lines of credit | 698,356 | 597,806 | ||||||
Residential construction | 378,329 | 351,700 | ||||||
Consumer installment | 126,468 | 115,111 | ||||||
Indirect auto | 466,102 | 455,971 | ||||||
Total loans | 6,725,110 | 5,995,441 | ||||||
Less allowance for loan losses | (62,961 | ) | (68,448 | ) | ||||
Loans, net | $ | 6,662,149 | $ | 5,926,993 |
At September 30, 2016 and December 31, 2015, loans totaling $3.05 billion and $2.44 billion, respectively, were pledged as collateral to secure Federal Home Loan Bank advances and other contingent funding sources.
At September 30, 2016, the carrying value and outstanding balance of purchased credit impaired (“PCI”) loans accounted for under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, were $67.5 million and $95.3 million, respectively. At December 31, 2015, the carrying value and outstanding balance of PCI loans were $51.3 million and $71.0 million, respectively. The following table presents changes in the value of the accretable yield for PCI loans for the periods indicated (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Balance at beginning of period | $ | 5,337 | $ | 946 | $ | 4,279 | $ | - | ||||||||
Additions due to acquisitions | 2,113 | 4,834 | 2,113 | 5,863 | ||||||||||||
Accretion | (1,116 | ) | (316 | ) | (3,058 | ) | (399 | ) | ||||||||
Reclassification from nonaccretable difference | 1,455 | - | 2,908 | - | ||||||||||||
Changes in expected cash flows that do not affect nonaccretable difference | 362 | - | 1,909 | - | ||||||||||||
Balance at end of period | $ | 8,151 | $ | 5,464 | $ | 8,151 | $ | 5,464 |
In addition to the accretable yield on PCI loans, the fair value adjustments on purchased loans outside the scope of ASC 310-30 are also accreted to interest revenue over the life of the loans. At September 30, 2016 and December 31, 2015, the remaining accretable fair value marks on loans acquired through a business combination and not accounted for under ASC 310-30 were $8.30 million and $7.03 million, respectively. In addition, indirect auto loans purchased at a premium outside of a business combination have a remaining premium of $11.8 million and $12.0 million, respectively, as of September 30, 2016 and December 31, 2015.
The allowance for loan losses represents management’s estimate of probable incurred losses in the loan portfolio as of the end of the period. The allowance for unfunded commitments is included in other liabilities in the consolidated balance sheet. Combined, the allowance for loan losses and allowance for unfunded commitments are referred to as the allowance for credit losses.
17
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents the balance and activity in the allowance for credit losses by portfolio segment for the periods indicated (in thousands).
2016 | 2015 | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Beginning Balance | Charge- Offs | Recoveries | (Release) Provision | Ending Balance | Beginning Balance | Charge- Offs | Recoveries | (Release) Provision | Ending Balance | ||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 14,432 | $ | (276 | ) | $ | 108 | $ | (207 | ) | $ | 14,057 | $ | 16,339 | $ | (463 | ) | $ | 228 | $ | (495 | ) | $ | 15,609 | ||||||||||||||||
Income producing commercial real estate | 5,522 | (201 | ) | 44 | 1,587 | 6,952 | 8,200 | (126 | ) | 231 | (532 | ) | 7,773 | |||||||||||||||||||||||||||
Commercial & industrial | 3,207 | (850 | ) | 398 | 689 | 3,444 | 4,728 | (508 | ) | 319 | 1,041 | 5,580 | ||||||||||||||||||||||||||||
Commercial construction | 8,938 | (14 | ) | 100 | 350 | 9,374 | 4,895 | (80 | ) | 21 | 1,659 | 6,495 | ||||||||||||||||||||||||||||
Residential mortgage | 15,662 | (253 | ) | 508 | (179 | ) | 15,738 | 19,052 | (848 | ) | 415 | (1,880 | ) | 16,739 | ||||||||||||||||||||||||||
Home equity lines of credit | 5,318 | (321 | ) | 54 | 191 | 5,242 | 5,479 | (413 | ) | 120 | 1,119 | 6,305 | ||||||||||||||||||||||||||||
Residential construction | 9,005 | (269 | ) | 134 | (2,990 | ) | 5,880 | 9,337 | (50 | ) | 174 | (1,078 | ) | 8,383 | ||||||||||||||||||||||||||
Consumer installment | 723 | (426 | ) | 190 | 183 | 670 | 688 | (496 | ) | 221 | 352 | 765 | ||||||||||||||||||||||||||||
Indirect auto | 1,446 | (354 | ) | 69 | 443 | 1,604 | 1,411 | (175 | ) | 13 | 164 | 1,413 | ||||||||||||||||||||||||||||
Total allowance for loan losses | 64,253 | (2,964 | ) | 1,605 | 67 | 62,961 | 70,129 | (3,159 | ) | 1,742 | 350 | 69,062 | ||||||||||||||||||||||||||||
Allowance for unfunded commitments | 2,369 | - | - | (367 | ) | 2,002 | 2,580 | - | - | 350 | 2,930 | |||||||||||||||||||||||||||||
Total allowance for credit losses | $ | 66,622 | $ | (2,964 | ) | $ | 1,605 | $ | (300 | ) | $ | 64,963 | $ | 72,709 | $ | (3,159 | ) | $ | 1,742 | $ | 700 | $ | 71,992 |
Nine Months Ended September 30, | Beginning Balance | Charge- Offs | Recoveries | (Release) Provision | Ending Balance | Beginning Balance | Charge- Offs | Recoveries | (Release) Provision | Ending Balance | ||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 16,732 | $ | (1,288 | ) | $ | 251 | $ | (1,638 | ) | $ | 14,057 | $ | 16,041 | $ | (1,194 | ) | $ | 317 | $ | 445 | $ | 15,609 | |||||||||||||||||
Income producing commercial real estate | 8,235 | (544 | ) | 199 | (938 | ) | 6,952 | 10,296 | (448 | ) | 588 | (2,663 | ) | 7,773 | ||||||||||||||||||||||||||
Commercial & industrial | 4,442 | (1,645 | ) | 1,302 | (655 | ) | 3,444 | 3,255 | (1,139 | ) | 1,236 | 2,228 | 5,580 | |||||||||||||||||||||||||||
Commercial construction | 5,583 | (325 | ) | 102 | 4,014 | 9,374 | 4,747 | (249 | ) | 72 | 1,925 | 6,495 | ||||||||||||||||||||||||||||
Residential mortgage | 17,232 | (1,489 | ) | 866 | (871 | ) | 15,738 | 20,311 | (2,535 | ) | 899 | (1,936 | ) | 16,739 | ||||||||||||||||||||||||||
Home equity lines of credit | 6,042 | (1,513 | ) | 361 | 352 | 5,242 | 4,574 | (834 | ) | 160 | 2,405 | 6,305 | ||||||||||||||||||||||||||||
Residential construction | 7,961 | (598 | ) | 575 | (2,058 | ) | 5,880 | 10,603 | (1,689 | ) | 645 | (1,176 | ) | 8,383 | ||||||||||||||||||||||||||
Consumer installment | 828 | (1,295 | ) | 625 | 512 | 670 | 731 | (1,171 | ) | 784 | 421 | 765 | ||||||||||||||||||||||||||||
Indirect auto | 1,393 | (953 | ) | 142 | 1,022 | 1,604 | 1,061 | (433 | ) | 34 | 751 | 1,413 | ||||||||||||||||||||||||||||
Total allowance for loan losses | 68,448 | (9,650 | ) | 4,423 | (260 | ) | 62,961 | 71,619 | (9,692 | ) | 4,735 | 2,400 | 69,062 | |||||||||||||||||||||||||||
Allowance for unfunded commitments | 2,542 | - | - | (540 | ) | 2,002 | 1,930 | - | - | 1,000 | 2,930 | |||||||||||||||||||||||||||||
Total allowance for credit losses | $ | 70,990 | $ | (9,650 | ) | $ | 4,423 | $ | (800 | ) | $ | 64,963 | $ | 73,549 | $ | (9,692 | ) | $ | 4,735 | $ | 3,400 | $ | 71,992 |
18
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table represents the recorded investment in loans by portfolio segment and the balance of the allowance for loan losses assigned to each segment based on the method of evaluating the loans for impairment as of the dates indicated (in thousands).
Allowance for Loan Losses | ||||||||||||||||||||||||||||||||
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
Individually evaluated | Collectively evaluated for impairment | PCI | Ending Balance | Individually evaluated for impairment | Collectively evaluated for impairment | PCI | Ending Balance | |||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 1,212 | $ | 12,845 | $ | - | $ | 14,057 | $ | 1,465 | $ | 15,267 | $ | - | $ | 16,732 | ||||||||||||||||
Income producing commercial real estate | 714 | 6,238 | - | 6,952 | 961 | 7,274 | - | 8,235 | ||||||||||||||||||||||||
Commercial & industrial | 64 | 3,380 | - | 3,444 | 280 | 4,162 | - | 4,442 | ||||||||||||||||||||||||
Commercial construction | 42 | 9,303 | 29 | 9,374 | 13 | 5,570 | - | 5,583 | ||||||||||||||||||||||||
Residential mortgage | 3,613 | 12,124 | 1 | 15,738 | 3,885 | 13,347 | - | 17,232 | ||||||||||||||||||||||||
Home equity lines of credit | 3 | 5,231 | 8 | 5,242 | 6 | 6,036 | - | 6,042 | ||||||||||||||||||||||||
Residential construction | 139 | 5,736 | 5 | 5,880 | 174 | 7,787 | - | 7,961 | ||||||||||||||||||||||||
Consumer installment | 9 | 661 | - | 670 | 13 | 815 | - | 828 | ||||||||||||||||||||||||
Indirect auto | - | 1,604 | - | 1,604 | - | 1,393 | - | 1,393 | ||||||||||||||||||||||||
Total allowance for loan losses | 5,796 | 57,122 | 43 | 62,961 | 6,797 | 61,651 | - | 68,448 | ||||||||||||||||||||||||
Allowance for unfunded commitments | - | 2,002 | - | 2,002 | - | 2,542 | - | 2,542 | ||||||||||||||||||||||||
Total allowance for credit losses | $ | 5,796 | $ | 59,124 | $ | 43 | $ | 64,963 | $ | 6,797 | $ | 64,193 | $ | - | $ | 70,990 |
Loans Outstanding | ||||||||||||||||||||||||||||||||
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
Individually evaluated for impairment | Collectively evaluated for impairment | PCI | Ending Balance | Individually evaluated for impairment | Collectively evaluated for impairment | PCI | Ending Balance | |||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 34,319 | $ | 1,459,218 | $ | 18,648 | $ | 1,512,185 | $ | 38,268 | $ | 1,442,024 | $ | 13,674 | $ | 1,493,966 | ||||||||||||||||
Income producing commercial real estate | 28,418 | 1,052,242 | 24,633 | 1,105,293 | 23,013 | 772,945 | 27,771 | 823,729 | ||||||||||||||||||||||||
Commercial & industrial | 2,515 | 990,788 | 1,047 | 994,350 | 3,339 | 781,423 | 655 | 785,417 | ||||||||||||||||||||||||
Commercial construction | 1,383 | 382,283 | 5,195 | 388,861 | 10,616 | 329,320 | 2,142 | 342,078 | ||||||||||||||||||||||||
Residential mortgage | 19,586 | 1,029,629 | 5,951 | 1,055,166 | 19,627 | 1,005,860 | 4,176 | 1,029,663 | ||||||||||||||||||||||||
Home equity lines of credit | 103 | 690,865 | 7,388 | 698,356 | 167 | 595,951 | 1,688 | 597,806 | ||||||||||||||||||||||||
Residential construction | 5,925 | 367,900 | 4,504 | 378,329 | 7,900 | 342,677 | 1,123 | 351,700 | ||||||||||||||||||||||||
Consumer installment | 285 | 126,012 | 171 | 126,468 | 329 | 114,741 | 41 | 115,111 | ||||||||||||||||||||||||
Indirect auto | 1,022 | 465,072 | 8 | 466,102 | 749 | 455,173 | 49 | 455,971 | ||||||||||||||||||||||||
Total loans | $ | 93,556 | $ | 6,564,009 | $ | 67,545 | $ | 6,725,110 | $ | 104,008 | $ | 5,840,114 | $ | 51,319 | $ | 5,995,441 |
Excluding loans accounted for under ASC 310-30, management individually evaluates all loans that are on nonaccrual with a balance of $500,000 or greater and all troubled debt restructurings (“TDRs”) for impairment. In addition, management reviews all accruing substandard loans greater than $2 million to determine if the loan is impaired. A loan is considered impaired when, based on current events and circumstances, it is probable that all amounts due according to the original contractual terms of the loan will not be collected. All TDRs are considered impaired regardless of accrual status. Impairment is measured based on the present value of expected future cash flows, discounted at the loan’s effective interest rate, the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. A specific reserve is established for impaired loans for the amount of calculated impairment. Interest payments received on impaired nonaccrual loans are applied as a reduction of the recorded investment in the loan. For impaired loans not on nonaccrual status, interest is accrued according to the terms of the loan agreement. Loans are evaluated for impairment quarterly and specific reserves are established in the allowance for loan losses for any measured impairment.
Each quarter, management prepares an analysis of the allowance for credit losses to determine the appropriate balance that measures and quantifies the amount of probable incurred losses in the loan portfolio and unfunded loan commitments. The allowance is comprised of specific reserves on individually impaired loans, which are determined as described above, and general reserves which are determined based on historical loss experience as adjusted for current trends and economic conditions multiplied by a loss emergence period factor. Management had previously used eight quarters of historical loss experience look-back period to determine the loss factors to be used in the reserve calculation for loans evaluated in the aggregate. Beginning in the third quarter of 2016, management extended the look-back period to 17 quarters to better capture the full range of the loss cycle balanced with the availability of reliable historical data. The look-back period will be extended by one quarter each quarter going forward. Management weights each quarter in the look-back period equally to capture the full range of the cycle. Management believes the weightings are appropriate to measure the probable losses incurred within the loan portfolio.
Management calculates the loss emergence period for each pool of loans based on the weighted average length of time between the date a loan first exceeds 30 days past due and the date the loan is charged off.
19
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
On junior lien home equity loans, management has limited ability to monitor the delinquency status of the first lien unless the first lien is also held by United. As a result, management applies the weighted average historical loss factor for this category and appropriately adjusts it to reflect the increased risk of loss from these credits.
Management carefully reviews the resulting loss factors for each category of the loan portfolio and evaluates whether qualitative adjustments are necessary to take into consideration recent credit trends such as increases or decreases in past due, nonaccrual, criticized and classified loans, and other macro environmental factors such as changes in unemployment rates, lease vacancy rates and trends in property values and absorption rates.
Management believes that its method of determining the balance of the allowance for credit losses provides a reasonable and reliable basis for measuring and reporting losses that are incurred in the loan portfolio as of the reporting date.
When a loan officer determines that a loan is uncollectible, he or she is responsible for recommending that the loan be placed on nonaccrual status and charged off. Full or partial charge-offs may also be recommended by the Collections Department, the Special Assets Department, the Loss Mitigation Department and the Foreclosure/OREO Department. Nonaccrual real estate loans are generally charged down to fair value less costs to sell at the time they are placed on nonaccrual status.
Commercial and consumer asset quality committees consisting of the Chief Credit Officer, Senior Risk Officers and Senior Credit Officers meet monthly to review charge-offs that have occurred during the previous month.
Generally, closed-end retail loans (installment and residential mortgage loans) past due 90 cumulative days are written down to their collateral value less estimated selling costs. Open-end (revolving) unsecured retail loans which are past due 90 cumulative days from their contractual due date are generally charged-off.
The following table presents loans individually evaluated for impairment by class of loans as of the dates indicated (in thousands).
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
Unpaid Principal Balance | Recorded Investment | Allowance Losses | Unpaid Principal Balance | Recorded Investment | Allowance Losses | |||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 13,030 | $ | 12,892 | $ | - | $ | 14,793 | $ | 14,460 | $ | - | ||||||||||||
Income producing commercial real estate | 17,144 | 16,963 | - | 13,044 | 12,827 | - | ||||||||||||||||||
Commercial & industrial | 473 | 473 | - | 493 | 469 | - | ||||||||||||||||||
Commercial construction | - | - | - | - | - | - | ||||||||||||||||||
Total commercial | 30,647 | 30,328 | - | 28,330 | 27,756 | - | ||||||||||||||||||
Residential mortgage | 692 | 689 | - | 791 | 791 | - | ||||||||||||||||||
Home equity lines of credit | - | - | - | - | - | - | ||||||||||||||||||
Residential construction | 1,439 | 1,388 | - | 3,731 | 3,429 | - | ||||||||||||||||||
Consumer installment | - | - | - | - | - | - | ||||||||||||||||||
Indirect auto | 1,022 | 1,022 | - | 749 | 749 | - | ||||||||||||||||||
Total with no related allowance recorded | 33,800 | 33,427 | - | 33,601 | 32,725 | - | ||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||
Owner occupied commercial real estate | 22,096 | 21,427 | 1,212 | 24,043 | 23,808 | 1,465 | ||||||||||||||||||
Income producing commercial real estate | 11,503 | 11,455 | 714 | 10,281 | 10,186 | 961 | ||||||||||||||||||
Commercial & industrial | 2,218 | 2,042 | 64 | 2,957 | 2,870 | 280 | ||||||||||||||||||
Commercial construction | 1,478 | 1,383 | 42 | 10,787 | 10,616 | 13 | ||||||||||||||||||
Total commercial | 37,295 | 36,307 | 2,032 | 48,068 | 47,480 | 2,719 | ||||||||||||||||||
Residential mortgage | 19,426 | 18,897 | 3,613 | 19,346 | 18,836 | 3,885 | ||||||||||||||||||
Home equity lines of credit | 103 | 103 | 3 | 167 | 167 | 6 | ||||||||||||||||||
Residential construction | 5,209 | 4,537 | 139 | 4,854 | 4,471 | 174 | ||||||||||||||||||
Consumer installment | 314 | 285 | 9 | 354 | 329 | 13 | ||||||||||||||||||
Indirect auto | - | - | - | - | - | - | ||||||||||||||||||
Total with an allowance recorded | 62,347 | 60,129 | 5,796 | 72,789 | 71,283 | 6,797 | ||||||||||||||||||
Total | $ | 96,147 | $ | 93,556 | $ | 5,796 | $ | 106,390 | $ | 104,008 | $ | 6,797 |
Excluding PCI loans, there were no loans more than 90 days past due and still accruing interest at September 30, 2016 or December 31, 2015. Nonaccrual loans include both homogeneous loans that are collectively evaluated for impairment and individually evaluated impaired loans. United’s policy is to place loans on nonaccrual status when, in the opinion of management, the principal and interest on a loan is not likely to be repaid in full or when the loan becomes 90 days past due and is not well secured and in the process of collection. When a loan is classified on nonaccrual status, interest previously accrued but not collected is reversed against current interest revenue. Principal and interest payments received on a nonaccrual loan are applied to reduce the loan’s recorded investment.
20
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
PCI loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. However, these loans are considered to be performing, even though they may be contractually past due, as any non-payment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period covered loan loss provision or future period yield adjustments. The accrual of interest is discontinued on PCI loans if management can no longer reliably estimate future cash flows on the loan. No PCI loans were classified as nonaccrual at September 30, 2016 or December 31, 2015 as the carrying value of the respective loan or pool of loans cash flows were considered estimable and probable of collection. Therefore, interest revenue, through accretion of the difference between the carrying value of the loans and the expected cash flows, is being recognized on all PCI loans.
The gross additional interest revenue that would have been earned if the loans classified as nonaccrual had performed in accordance with the original terms was approximately $262,000 for the three months ended September 30, 2016 and 2015 and $686,000 for the nine months ended September 30, 2016 and 2015.
The average balances of impaired loans and income recognized on impaired loans while they were considered impaired are presented below for the periods indicated (in thousands).
2016 | 2015 | |||||||||||||||||||||||
Three Months Ended September 30, | Average Balance | Interest Revenue Recognized During Impairment | Cash Basis Interest Revenue Received | Average Balance | Interest Revenue Recognized During Impairment | Cash Basis Interest Revenue Received | ||||||||||||||||||
Owner occupied commercial real estate | $ | 33,387 | $ | 414 | $ | 414 | $ | 37,840 | $ | 484 | $ | 523 | ||||||||||||
Income producing commercial real estate | 28,487 | 375 | 343 | 20,802 | 265 | 281 | ||||||||||||||||||
Commercial & industrial | 2,553 | 33 | 33 | 4,637 | 43 | 77 | ||||||||||||||||||
Commercial construction | 1,411 | 26 | 26 | 12,584 | 116 | 116 | ||||||||||||||||||
Total commercial | 65,838 | 848 | 816 | 75,863 | 908 | 997 | ||||||||||||||||||
Residential mortgage | 19,653 | 201 | 196 | 23,176 | 242 | 197 | ||||||||||||||||||
Home equity lines of credit | 103 | 1 | 1 | 477 | 5 | 5 | ||||||||||||||||||
Residential construction | 6,115 | 59 | 60 | 8,560 | 123 | 123 | ||||||||||||||||||
Consumer installment | 291 | 5 | 6 | 242 | 5 | 4 | ||||||||||||||||||
Indirect auto | 959 | 11 | 11 | - | - | - | ||||||||||||||||||
Total | $ | 92,959 | $ | 1,125 | $ | 1,090 | $ | 108,318 | $ | 1,283 | $ | 1,326 | ||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 31,648 | $ | 1,223 | $ | 1,249 | $ | 37,605 | $ | 1,413 | $ | 1,491 | ||||||||||||
Income producing commercial real estate | 28,726 | 943 | 940 | 21,427 | 805 | 810 | ||||||||||||||||||
Commercial & industrial | 2,614 | 99 | 95 | 4,627 | 126 | 202 | ||||||||||||||||||
Commercial construction | 1,462 | 70 | 70 | 12,340 | 349 | 353 | ||||||||||||||||||
Total commercial | 64,450 | 2,335 | 2,354 | 75,999 | 2,693 | 2,856 | ||||||||||||||||||
Residential mortgage | 19,860 | 670 | 664 | 21,955 | 667 | 633 | ||||||||||||||||||
Home equity lines of credit | 103 | 3 | 3 | 504 | 15 | 15 | ||||||||||||||||||
Residential construction | 6,372 | 197 | 203 | 9,294 | 371 | 381 | ||||||||||||||||||
Consumer installment | 303 | 17 | 18 | 185 | 11 | 10 | ||||||||||||||||||
Indirect auto | 871 | 33 | 33 | - | - | - | ||||||||||||||||||
Total | $ | 91,959 | $ | 3,255 | $ | 3,275 | $ | 107,937 | $ | 3,757 | $ | 3,895 |
21
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents the recorded investment in nonaccrual loans by loan class as of the dates indicated (in thousands).
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
Owner occupied commercial real estate | $ | 6,454 | $ | 7,036 | ||||
Income producing commercial real estate | 949 | 2,595 | ||||||
Commercial & industrial | 1,079 | 892 | ||||||
Commercial construction | 98 | 328 | ||||||
Total commercial | 8,580 | 10,851 | ||||||
Residential mortgage | 8,152 | 8,555 | ||||||
Home equity lines of credit | 1,194 | 851 | ||||||
Residential construction | 2,248 | 1,398 | ||||||
Consumer installment | 98 | 175 | ||||||
Indirect auto | 1,300 | 823 | ||||||
Total | $ | 21,572 | $ | 22,653 |
The following table presents the aging of the recorded investment in past due loans by class of loans as of the dates indicated (in thousands).
Loans Past Due | Loans Not | |||||||||||||||||||||||||||
As of September 30, 2016 | 30 - 59 Days | 60 - 89 Days | > 90 Days | Total | Past Due | PCI Loans | Total | |||||||||||||||||||||
Owner occupied commercial real estate | $ | 2,975 | $ | 1,279 | $ | 2,291 | $ | 6,545 | $ | 1,486,992 | $ | 18,648 | $ | 1,512,185 | ||||||||||||||
Income producing commercial real estate | 667 | - | 180 | 847 | 1,079,813 | 24,633 | 1,105,293 | |||||||||||||||||||||
Commercial & industrial | 678 | 681 | 475 | 1,834 | 991,469 | 1,047 | 994,350 | |||||||||||||||||||||
Commercial construction | 365 | - | - | 365 | 383,301 | 5,195 | 388,861 | |||||||||||||||||||||
Total commercial | 4,685 | 1,960 | 2,946 | 9,591 | 3,941,575 | 49,523 | 4,000,689 | |||||||||||||||||||||
Residential mortgage | 6,644 | 1,981 | 2,477 | 11,102 | 1,038,113 | 5,951 | 1,055,166 | |||||||||||||||||||||
Home equity lines of credit | 1,743 | 474 | 452 | 2,669 | 688,299 | 7,388 | 698,356 | |||||||||||||||||||||
Residential construction | 991 | 1,111 | 859 | 2,961 | 370,864 | 4,504 | 378,329 | |||||||||||||||||||||
Consumer installment | 648 | 43 | 8 | 699 | 125,598 | 171 | 126,468 | |||||||||||||||||||||
Indirect auto | 853 | 539 | 795 | 2,187 | 463,907 | 8 | 466,102 | |||||||||||||||||||||
Total loans | $ | 15,564 | $ | 6,108 | $ | 7,537 | $ | 29,209 | $ | 6,628,356 | $ | 67,545 | $ | 6,725,110 | ||||||||||||||
As of December 31, 2015 | ||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 3,733 | $ | 1,686 | $ | 1,400 | $ | 6,819 | $ | 1,473,473 | $ | 13,674 | $ | 1,493,966 | ||||||||||||||
Income producing commercial real estate | 204 | 1,030 | 621 | 1,855 | 794,103 | 27,771 | 823,729 | |||||||||||||||||||||
Commercial & industrial | 858 | 88 | 489 | 1,435 | 783,327 | 655 | 785,417 | |||||||||||||||||||||
Commercial construction | 159 | - | 76 | 235 | 339,701 | 2,142 | 342,078 | |||||||||||||||||||||
Total commercial | 4,954 | 2,804 | 2,586 | 10,344 | 3,390,604 | 44,242 | 3,445,190 | |||||||||||||||||||||
Residential mortgage | 5,111 | 1,338 | 3,544 | 9,993 | 1,015,494 | 4,176 | 1,029,663 | |||||||||||||||||||||
Home equity lines of credit | 1,118 | 188 | 287 | 1,593 | 594,525 | 1,688 | 597,806 | |||||||||||||||||||||
Residential construction | 2,180 | 239 | 344 | 2,763 | 347,814 | 1,123 | 351,700 | |||||||||||||||||||||
Consumer installment | 610 | 115 | 83 | 808 | 114,262 | 41 | 115,111 | |||||||||||||||||||||
Indirect auto | 611 | 311 | 561 | 1,483 | 454,439 | 49 | 455,971 | |||||||||||||||||||||
Total loans | $ | 14,584 | $ | 4,995 | $ | 7,405 | $ | 26,984 | $ | 5,917,138 | $ | 51,319 | $ | 5,995,441 |
As of September 30, 2016 and December 31, 2015, $5.18 million and $6.37 million, respectively, of specific reserves were allocated to customers whose loan terms have been modified in TDRs. United committed to lend additional amounts totaling up to $55,000 and $224,000 as of September 30, 2016 and December 31, 2015, respectively, to customers with outstanding loans that are classified as TDRs.
The modification of the terms of the TDRs included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the amortization period that would not otherwise be considered in the current market for new debt with similar risk characteristics; a restructuring of the borrower’s debt into an “A/B note structure” where the A note would fall within the borrower’s ability to pay and the remainder would be included in the B note; a mandated bankruptcy restructuring; or interest-only payment terms greater than 90 days where the borrower is unable to amortize the loan. Modified PCI loans are not accounted for as TDRs because they are not separated from the pools, and as such are not classified as impaired loans.
22
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
The following table presents information on TDRs, including the number of loan contracts restructured and the pre- and post-modification recorded investment as of the dates indicated (dollars in thousands).
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | |||||||||||||||||||
Owner occupied commercial real estate | 54 | $ | 26,050 | $ | 25,560 | 54 | $ | 32,544 | $ | 32,058 | ||||||||||||||
Income producing commercial real estate | 31 | 21,012 | 21,012 | 29 | 15,703 | 15,629 | ||||||||||||||||||
Commercial & industrial | 20 | 1,961 | 1,882 | 26 | 2,955 | 2,870 | ||||||||||||||||||
Commercial construction | 8 | 1,463 | 1,383 | 14 | 10,785 | 10,616 | ||||||||||||||||||
Total commercial | 113 | 50,486 | 49,837 | 123 | 61,987 | 61,173 | ||||||||||||||||||
Residential mortgage | 171 | 19,036 | 18,768 | 173 | 19,101 | 18,836 | ||||||||||||||||||
Home equity lines of credit | 2 | 103 | 103 | 2 | 167 | 167 | ||||||||||||||||||
Residential construction | 48 | 5,971 | 5,381 | 44 | 5,663 | 5,334 | ||||||||||||||||||
Consumer installment | 19 | 306 | 285 | 22 | 348 | 329 | ||||||||||||||||||
Indirect auto | 61 | 1,022 | 1,022 | 49 | 749 | 749 | ||||||||||||||||||
Total loans | 414 | $ | 76,924 | $ | 75,396 | 413 | $ | 88,015 | $ | 86,588 |
Loans modified under the terms of a TDR during the three and nine months ended September 30, 2016 and 2015 are presented in the table below. In addition, the following table presents loans modified under the terms of a TDR that defaulted (became 90 days or more delinquent) during the periods presented and were initially restructured within one year prior to default (dollars in thousands).
New TDRs for the Three Months Ended September 30, | New TDRs for the Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||
Pre- Modification Outstanding | Post- Modification Outstanding | Modified Within the Previous Twelve Months That Have Subsequently Defaulted during the Three Months Ended September 30, | Pre- Modification Outstanding | Post- Modification Outstanding | Modified Within the Previous Twelve Months That Have Subsequently Defaulted during the Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2016 | Number of Contracts | Recorded Investment | Recorded Investment | Number of Contracts | Recorded Investment | Number of Contracts | Recorded Investment | Recorded Investment | Number of Contracts | Recorded Investment | ||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 1 | $ | 1,007 | $ | 1,007 | - | $ | - | 7 | $ | 2,524 | $ | 2,524 | 1 | $ | 252 | ||||||||||||||||||||||||
Income producing commercial real estate | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Commercial & industrial | 2 | 66 | 66 | 2 | 34 | 5 | 1,012 | 1,012 | 2 | 34 | ||||||||||||||||||||||||||||||
Commercial construction | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Total commercial | 3 | 1,073 | 1,073 | 2 | 34 | 12 | 3,536 | 3,536 | 3 | 286 | ||||||||||||||||||||||||||||||
Residential mortgage | 7 | 862 | 807 | - | - | 25 | 3,465 | 3,371 | 1 | 85 | ||||||||||||||||||||||||||||||
Home equity lines of credit | - | - | - | - | - | 1 | 38 | 38 | - | - | ||||||||||||||||||||||||||||||
Residential construction | 2 | 272 | 272 | - | - | 8 | 766 | 711 | - | - | ||||||||||||||||||||||||||||||
Consumer installment | 2 | 14 | 14 | - | - | 3 | 34 | 34 | - | - | ||||||||||||||||||||||||||||||
Indirect auto | 8 | 226 | 226 | - | - | 26 | 699 | 699 | - | - | ||||||||||||||||||||||||||||||
Total loans | 22 | $ | 2,447 | $ | 2,392 | 2 | $ | 34 | 75 | $ | 8,538 | $ | 8,389 | 4 | $ | 371 | ||||||||||||||||||||||||
2015 | ||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 3 | $ | 667 | $ | 666 | 1 | $ | 178 | 11 | $ | 13,204 | $ | 13,159 | 1 | $ | 178 | ||||||||||||||||||||||||
Income producing commercial real estate | - | - | - | - | - | 3 | 310 | 310 | - | - | ||||||||||||||||||||||||||||||
Commercial & industrial | 1 | 23 | 23 | - | - | 7 | 1,203 | 1,203 | - | - | ||||||||||||||||||||||||||||||
Commercial construction | - | - | - | - | - | 1 | 233 | 233 | - | - | ||||||||||||||||||||||||||||||
Total commercial | 4 | 690 | 689 | 1 | 178 | 22 | 14,950 | 14,905 | 1 | 178 | ||||||||||||||||||||||||||||||
Residential mortgage | 10 | 939 | 939 | - | - | 33 | 3,060 | 3,060 | - | - | ||||||||||||||||||||||||||||||
Home equity lines of credit | - | - | - | - | - | 1 | 83 | 74 | - | - | ||||||||||||||||||||||||||||||
Residential construction | 1 | 347 | 347 | - | - | 3 | 510 | 486 | - | - | ||||||||||||||||||||||||||||||
Consumer installment | 4 | 58 | 58 | - | - | 6 | 86 | 86 | 1 | 30 | ||||||||||||||||||||||||||||||
Indirect auto | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Total loans | 19 | $ | 2,034 | $ | 2,033 | 1 | $ | 178 | 65 | $ | 18,689 | $ | 18,611 | 2 | $ | 208 |
TDRs that subsequently default and are placed on nonaccrual are charged down to the fair value of the collateral consistent with United’s policy for nonaccrual loans.
23
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Risk Ratings
United categorizes commercial loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current industry and economic trends, among other factors. United analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continual basis. United uses the following definitions for its risk ratings:
Watch. Loans in this category are presently protected from apparent loss; however, weaknesses exist that could cause future impairment, including the deterioration of financial ratios, past due status and questionable management capabilities. These loans require more than the ordinary amount of supervision. Collateral values generally afford adequate coverage, but may not be immediately marketable.
Substandard. These loans are inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged. Specific and well-defined weaknesses exist that may include poor liquidity and deterioration of financial ratios. The loan may be past due and related deposit accounts experiencing overdrafts. There is the distinct possibility that United will sustain some loss if deficiencies are not corrected. If possible, immediate corrective action is taken.
Doubtful. Specific weaknesses characterized as Substandard that are severe enough to make collection in full highly questionable and improbable. There is no reliable secondary source of full repayment.
Loss. Loans categorized as Loss have the same characteristics as Doubtful; however, probability of loss is certain. Loans classified as Loss are charged off.
Consumer Purpose Loans. United applies a pass / fail grading system to all consumer purpose loans. Under the pass / fail grading system, consumer purpose loans that become past due 90 days or are in bankruptcy are classified as “fail” and all other loans are classified as “pass”. For reporting purposes, consumer purpose loans classified as “fail” are reported in the substandard column and all other consumer purpose loans are reported in the “pass” column.
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.
24
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Based on the most recent analysis performed, the risk category of loans by class of loans as of the dates indicated is as follows (in thousands).
Doubtful / | ||||||||||||||||||||
As of September 30, 2016 | Pass | Watch (1) | Substandard | Loss | Total | |||||||||||||||
Owner occupied commercial real estate | $ | 1,443,160 | $ | 19,613 | $ | 30,764 | $ | - | $ | 1,493,537 | ||||||||||
Income producing commercial real estate | 1,054,769 | 2,622 | 23,269 | - | 1,080,660 | |||||||||||||||
Commercial & industrial | 978,008 | 5,007 | 10,288 | - | 993,303 | |||||||||||||||
Commercial construction | 381,336 | 1,333 | 997 | - | 383,666 | |||||||||||||||
Total commercial | 3,857,273 | 28,575 | 65,318 | - | 3,951,166 | |||||||||||||||
Residential mortgage | 1,007,944 | 7,470 | 33,801 | - | 1,049,215 | |||||||||||||||
Home equity lines of credit | 685,670 | 26 | 5,272 | - | 690,968 | |||||||||||||||
Residential construction | 359,126 | 4,871 | 9,828 | - | 373,825 | |||||||||||||||
Consumer installment | 125,540 | - | 757 | - | 126,297 | |||||||||||||||
Indirect auto | 463,186 | - | 2,908 | - | 466,094 | |||||||||||||||
Total loans, excluding PCI loans | $ | 6,498,739 | $ | 40,942 | $ | 117,884 | $ | - | $ | 6,657,565 | ||||||||||
Owner occupied commercial real estate | $ | 2,211 | $ | 3,379 | $ | 13,058 | $ | - | $ | 18,648 | ||||||||||
Income producing commercial real estate | 12,667 | 10,028 | 1,938 | - | 24,633 | |||||||||||||||
Commercial & industrial | 92 | 117 | 838 | - | 1,047 | |||||||||||||||
Commercial construction | 1,594 | 299 | 3,302 | - | 5,195 | |||||||||||||||
Total commercial | 16,564 | 13,823 | 19,136 | - | 49,523 | |||||||||||||||
Residential mortgage | 722 | 666 | 4,563 | - | 5,951 | |||||||||||||||
Home equity lines of credit | 6,419 | - | 969 | - | 7,388 | |||||||||||||||
Residential construction | 2,588 | 1,281 | 635 | - | 4,504 | |||||||||||||||
Consumer installment | 168 | - | 3 | - | 171 | |||||||||||||||
Indirect auto | - | - | 8 | - | 8 | |||||||||||||||
Total PCI loans | $ | 26,461 | $ | 15,770 | $ | 25,314 | $ | - | $ | 67,545 | ||||||||||
As of December 31, 2015 | ||||||||||||||||||||
Owner occupied commercial real estate | $ | 1,414,353 | $ | 24,175 | $ | 41,764 | $ | - | $ | 1,480,292 | ||||||||||
Income producing commercial real estate | 771,792 | 4,151 | 20,015 | - | 795,958 | |||||||||||||||
Commercial & industrial | 770,287 | 8,171 | 6,304 | - | 784,762 | |||||||||||||||
Commercial construction | 335,571 | 3,069 | 1,296 | - | 339,936 | |||||||||||||||
Total commercial | 3,292,003 | 39,566 | 69,379 | - | 3,400,948 | |||||||||||||||
Residential mortgage | 985,109 | 5,070 | 35,308 | - | 1,025,487 | |||||||||||||||
Home equity lines of credit | 589,749 | 24 | 6,345 | - | 596,118 | |||||||||||||||
Residential construction | 335,341 | 3,813 | 11,423 | - | 350,577 | |||||||||||||||
Consumer installment | 114,178 | - | 892 | - | 115,070 | |||||||||||||||
Indirect auto | 453,935 | - | 1,987 | - | 455,922 | |||||||||||||||
Total loans, excluding PCI loans | $ | 5,770,315 | $ | 48,473 | $ | 125,334 | $ | - | $ | 5,944,122 | ||||||||||
Owner occupied commercial real estate | $ | 1,811 | $ | 6,705 | $ | 4,809 | $ | 349 | $ | 13,674 | ||||||||||
Income producing commercial real estate | 9,378 | 5,766 | 12,627 | - | 27,771 | |||||||||||||||
Commercial & industrial | 17 | 83 | 505 | 50 | 655 | |||||||||||||||
Commercial construction | 1,698 | 6 | 438 | - | 2,142 | |||||||||||||||
Total commercial | 12,904 | 12,560 | 18,379 | 399 | 44,242 | |||||||||||||||
Residential mortgage | - | 410 | 3,766 | - | 4,176 | |||||||||||||||
Home equity lines of credit | 214 | - | 1,474 | - | 1,688 | |||||||||||||||
Residential construction | 345 | 39 | 227 | 512 | 1,123 | |||||||||||||||
Consumer installment | 1 | - | 40 | - | 41 | |||||||||||||||
Indirect auto | - | - | 49 | - | 49 | |||||||||||||||
Total PCI loans | $ | 13,464 | $ | 13,009 | $ | 23,935 | $ | 911 | $ | 51,319 |
(1) Residential mortgage loans and home equity loans reported in the watch column are generally commercial purpose loans secured by the borrower's residence.
25
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Note 7 – Reclassifications Out of Accumulated Other Comprehensive Income
The following table presents the details regarding amounts reclassified out of accumulated other comprehensive income for the periods indicated (in thousands).
Amounts
Reclassified from Accumulated Other Comprehensive Income | ||||||||||||||||||
Details about Accumulated Other | For
the Three Months Ended September 30, | For
the Nine Months Ended September 30, | Affected Line Item in the Statement | |||||||||||||||
Comprehensive Income Components | 2016 | 2015 | 2016 | 2015 | Where Net Income is Presented | |||||||||||||
Realized gains on available-for-sale securities: | & |