United Community Banks, Inc. Reports Earnings of $16.4 Million for Second Quarter 2014

BLAIRSVILLE, GA --(Marketwired - July 24, 2014) - United Community Banks, Inc. ( UCBI )

  • Earnings per diluted share of 27 cents, up 8 percent from first quarter

  • Loans up $54 million, or 5 percent annualized

  • Core transaction deposits up $52 million, or 6 percent annualized

  • SBA lending team added to expand business

United Community Banks, Inc.  ( UCBI )  ("United") today reported net income of $16.4 million, or 27 cents per diluted share, for the second quarter of 2014. Earnings per share were up 8 percent from the first quarter, reflecting growth in net interest revenue and fee revenue, a lower provision for loan losses and the elimination of preferred stock dividends. For the first six months, United reported net income of $31.8 million, or 52 cents per diluted share.

"I am very pleased with our second quarter progress in growing our business and earnings," said Jimmy Tallent, president and chief executive officer. "We have had four consecutive quarters of steady earnings per share growth since the classified asset sales a year ago and are focused on continuing that trend."

Second quarter taxable equivalent net interest revenue totaled $55.0 million, up $781,000 from the first quarter and the same as the second quarter of 2013. The taxable equivalent net interest margin was 3.21 percent, equal to the first quarter and down 12 basis points from a year ago.

"Preserving our net interest margin and growing net interest revenue while also managing our exposure to changes in interest rates are top priorities for continued growth in earnings per share," said Tallent. "We remain sharply focused on growing loans and core deposits to increase net interest revenue. During the second quarter we completed certain balance sheet restructuring activities that included the reduction/restructuring of the securities portfolio, interest rate hedges and wholesale borrowings. The consequential changes in our securities portfolio, wholesale borrowings and interest rate hedges allowed us to maintain our margin at 3.21 percent and prevent further margin decline in 2014, while maintaining our interest rate risk and sensitivity levels. We sold $237 million in investment securities at a gain of $4.4 million, which was offset by a similar charge from the repayment of $44 million in costly structured wholesale borrowings."

The second quarter provision for credit losses was $2.2 million, down $300,000 from the first quarter and down $46.3 million from the second quarter of 2013. Second quarter net charge-offs were $4.18 million, compared with $4.04 million in the first quarter and $72.4 million a year ago. Nonperforming assets at quarter-end were $23.7 million, down 23 percent from the first quarter and representing .32 percent of total assets. This compares to .42 percent at the end of the first quarter, and .44 percent at the end of the second quarter of 2013.

Second quarter fee revenue totaled $14.1 million, up $1.97 million from the first quarter with increases in every category. When compared to a year earlier, fee revenue was down $1.80 million primarily due to lower mortgage fees and a $1.37 million gain last year on a bank-owned life insurance policy. Service charges and fees were up approximately $600,000 from both the first quarter and a year ago due to strong debit card transaction volume and new service fees effective January 1. Mortgage fees were up $523,000 from the first quarter but down $1.13 million from a year ago, the decrease reflecting slower mortgage refinancing activity. Closed mortgage loans totaled $68.5 million in the second quarter, compared with $46.0 million in the first quarter and $95.2 million in the second quarter of 2013. Customer swap fees included in other fee revenue were up $357,000 from the first quarter due to an increase in commercial lending activities. Also included in other fee revenue were gains on the sale of SBA loans of $744,000. "Going forward, our new focus on growing our SBA business includes selling loans and taking the related gains, while retaining servicing on the loans sold," commented Tallent.

Operating expenses, excluding foreclosed property costs, were $40.4 million in the second quarter compared to $38.9 million in the first quarter and $43.7 million a year ago. Decreases in nearly every expense category from a year ago reflect successful efforts to control operating costs. The $1.48 million increase from the first quarter was mostly in advertising and public relations, professional fees and other expenses that included a number of non-core costs. The increase in advertising and public relations primarily reflects the cost for new products and updating brochures and other branded materials. The increase in professional fees is due to higher legal and consulting costs resulting from corporate initiatives. The increase in other expenses primarily reflects higher lending support costs and a $367,000 loss from the consolidation and sale of a branch facility.

Foreclosed property costs were $102,000 in the second quarter compared to $116,000 in the first quarter and $5.15 million a year ago. These costs were elevated in the second quarter of 2013 by the accelerated sales of classified assets.

On June 30, 2014, capital ratios were as follows: Tier 1 Risk-Based of 11.8 percent; Total Risk-Based of 13.0 percent; Tier 1 Common Risk-Based of 10.7 percent; Tier 1 Leverage of 8.3 percent; and Tangible Equity-to-Assets of 9.6 percent.

"We had a solid start in 2014 and continued to build momentum through the second quarter," Tallent said. "Stabilizing our net interest margin and growing loans, deposits and fee revenue will drive earnings growth. To that end, we continue to expand our business capabilities and have added senior people to our commercial and specialized lending groups. In the second quarter we completed the acquisition of a specialty SBA business in Columbia, South Carolina, and added a newly formed SBA national sales team led by Rich Bradshaw, who has a long record of success in SBA and other specialized lending areas. This team will significantly strengthen our SBA and USDA lending capabilities within and beyond our existing footprint. I am excited about the opportunities ahead and remain convinced we are on track to achieve our business targets and financial goals for the year."

Conference Call
United will hold a conference call today, Thursday, July 24, 2014, at 11 a.m. ET to discuss the contents of this news release and to share business highlights for the quarter. To access the call, dial (877) 380-5665 and use the conference number 60193841. The conference call also will be webcast and can be accessed by selecting "Calendar of Events" within the Investor Relations section of United's website at www.ucbi.com .

About United Community Banks, Inc.
United Community Banks, Inc. (UCBI) is a bank holding company based in Blairsville, Georgia, with $7.4 billion in assets. The company's banking subsidiary, United Community Bank, is one of the Southeast's largest full-service banks, operating 103 offices in Georgia, North Carolina, South Carolina and Tennessee. The bank specializes in personalized community banking services for individuals, small businesses and corporations. A full range of consumer and commercial banking services includes mortgage, advisory, treasury management and other products. National survey organizations consistently recognize United Community Bank for outstanding customer service. Additional information about the company and the bank's full range of products and services can be found at www.ucbi.com .

Safe Harbor
This news release contains forward-looking statements, as defined by federal securities laws, including statements about United's financial outlook and business environment. These statements are based on current expectations and are provided to assist in the understanding of future financial performance. Such performance involves risks and uncertainties that may cause actual results to differ materially from those expressed or implied in any such statements. For a discussion of some of the risks and other factors that may cause such forward-looking statements to differ materially from actual results, please refer to United's filings with the Securities and Exchange Commission including its 2013 Annual Report on Form 10-K under the sections entitled "Forward-Looking Statements" and "Risk Factors." Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements.

 

UNITED COMMUNITY BANKS, INC.

Financial Highlights

Selected Financial Information

 

 

 

 

 

 

 

 

 

Second

 

 

2014

 

 

2013

 

 

Quarter

(in thousands, except per share

 

Second

 

 

First

 

 

Fourth

 

 

Third

 

 

Second

 

 

2014-2013

data; taxable equivalent)

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Change

INCOME SUMMARY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest revenue

 

$

61,783

 

 

$

60,495

 

 

$

61,695

 

 

$

61,426

 

 

$

62,088

 

 

 

 

 

Interest expense

 

 

6,833

 

 

 

6,326

 

 

 

5,816

 

 

 

7,169

 

 

 

7,157

 

 

 

 

 

 

 

Net interest revenue

 

 

54,950

 

 

 

54,169

 

 

 

55,879

 

 

 

54,257

 

 

 

54,931

 

 

 

-

%

Provision for credit losses

 

 

2,200

 

 

 

2,500

 

 

 

3,000

 

 

 

3,000

 

 

 

48,500

 

 

 

 

 

Fee revenue

 

 

14,143

 

 

 

12,176

 

 

 

13,519

 

 

 

14,225

 

 

 

15,943

 

 

 

(11

)

 

 

Total revenue

 

 

66,893

 

 

 

63,845

 

 

 

66,398

 

 

 

65,482

 

 

 

22,374

 

 

 

 

 

Operating expenses

 

 

40,532

 

 

 

39,050

 

 

 

41,614

 

 

 

40,097

 

 

 

48,823

 

 

 

(17

)

 

Income (loss) before income taxes

 

 

26,361

 

 

 

24,795

 

 

 

24,784

 

 

 

25,385

 

 

 

(26,449

)

 

 

 

 

Income tax expense (benefit)

 

 

10,004

 

 

 

9,395

 

 

 

8,873

 

 

 

9,885

 

 

 

(256,413

)

 

 

 

 

 

 

Net income

 

 

16,357

 

 

 

15,400

 

 

 

15,911

 

 

 

15,500

 

 

 

229,964

 

 

 

 

 

Preferred dividends and discount accretion

 

 

-

 

 

 

439

 

 

 

2,912

 

 

 

3,059

 

 

 

3,055

 

 

 

 

 

Net income available to common shareholders

 

$

16,357

 

 

$

14,961

 

 

$

12,999

 

 

$

12,441

 

 

$

226,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income

 

$

.27

 

 

$

.25

 

 

$

.22

 

 

$

.21

 

 

$

3.90

 

 

 

 

 

 

 

Book value

 

 

11.94

 

 

 

11.66

 

 

 

11.30

 

 

 

10.99

 

 

 

10.90

 

 

 

10

 

 

 

Tangible book value (2)

 

 

11.91

 

 

 

11.63

 

 

 

11.26

 

 

 

10.95

 

 

 

10.82

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on common equity (1)(3)

 

 

8.99

%

 

 

8.64

%

 

 

7.52

%

 

 

7.38

%

 

 

197.22

%

 

 

 

 

 

 

Return on assets (3)

 

 

.88

 

 

 

.85

 

 

 

.86

 

 

 

.86

 

 

 

13.34

 

 

 

 

 

 

 

Net interest margin (3)

 

 

3.21

 

 

 

3.21

 

 

 

3.26

 

 

 

3.26

 

 

 

3.33

 

 

 

 

 

 

 

Efficiency ratio

 

 

58.65

 

 

 

59.05

 

 

 

60.02

 

 

 

58.55

 

 

 

68.89

 

 

 

 

 

 

 

Equity to assets

 

 

9.61

 

 

 

9.52

 

 

 

11.62

 

 

 

11.80

 

 

 

11.57

 

 

(4)

 

 

 

 

Tangible equity to assets (2)

 

 

9.58

 

 

 

9.50

 

 

 

11.59

 

 

 

11.76

 

 

 

11.53

 

 

(4)

 

 

 

 

Tangible common equity to assets (2)

 

 

9.58

 

 

 

9.22

 

 

 

8.99

 

 

 

9.02

 

 

 

8.79

 

 

(4)

 

 

 

 

Tangible common equity to risk- weighted assets (2)

 

 

13.92

 

 

 

13.63

 

 

 

13.18

 

 

 

13.34

 

 

 

13.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY *

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

$

20,724

 

 

$

25,250

 

 

$

26,819

 

 

$

26,088

 

 

$

27,864

 

 

 

 

 

 

Foreclosed properties

 

 

2,969

 

 

 

5,594

 

 

 

4,221

 

 

 

4,467

 

 

 

3,936

 

 

 

 

 

 

 

Total non-performing assets (NPAs)

 

 

23,693

 

 

 

30,844

 

 

 

31,040

 

 

 

30,555

 

 

 

31,800

 

 

 

 

 

 

Allowance for loan losses

 

 

73,248

 

 

 

75,223

 

 

 

76,762

 

 

 

80,372

 

 

 

81,845

 

 

 

 

 

 

Net charge-offs

 

 

4,175

 

 

 

4,039

 

 

 

4,445

 

 

 

4,473

 

 

 

72,408

 

 

 

 

 

 

Allowance for loan losses to loans

 

 

1.66

%

 

 

1.73

%

 

 

1.77

%

 

 

1.88

%

 

 

1.95

%

 

 

 

 

 

Net charge-offs to average loans (3)

 

 

.38

 

 

 

.38

 

 

 

.41

 

 

 

.42

 

 

 

6.87

 

 

 

 

 

 

NPAs to loans and foreclosed properties

 

 

.54

 

 

 

.71

 

 

 

.72

 

 

 

.72

 

 

 

.76

 

 

 

 

 

 

NPAs to total assets

 

 

.32

 

 

 

.42

 

 

 

.42

 

 

 

.42

 

 

 

.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES ($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

4,376

 

 

$

4,356

 

 

$

4,315

 

 

$

4,250

 

 

$

4,253

 

 

 

3

 

 

Investment securities

 

 

2,326

 

 

 

2,320

 

 

 

2,280

 

 

 

2,178

 

 

 

2,161

 

 

 

8

 

 

Earning assets

 

 

6,861

 

 

 

6,827

 

 

 

6,823

 

 

 

6,615

 

 

 

6,608

 

 

 

4

 

 

Total assets

 

 

7,418

 

 

 

7,384

 

 

 

7,370

 

 

 

7,170

 

 

 

6,915

 

 

 

7

 

 

Deposits

 

 

6,187

 

 

 

6,197

 

 

 

6,190

 

 

 

5,987

 

 

 

5,983

 

 

 

3

 

 

Shareholders' equity

 

 

713

 

 

 

703

 

 

 

856

 

 

 

846

 

 

 

636

 

 

 

12

 

 

Common shares - basic (thousands)

 

 

60,712

 

 

 

60,059

 

 

 

59,923

 

 

 

59,100

 

 

 

58,141

 

 

 

 

 

 

Common shares - diluted (thousands)

 

 

60,714

 

 

 

60,061

 

 

 

59,925

 

 

 

59,202

 

 

 

58,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AT PERIOD END ($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans *

 

$

4,410

 

 

$

4,356

 

 

$

4,329

 

 

$

4,267

 

 

$

4,189

 

 

 

5

 

 

Investment securities

 

 

2,190

 

 

 

2,302

 

 

 

2,312

 

 

 

2,169

 

 

 

2,152

 

 

 

2

 

 

Total assets

 

 

7,352

 

 

 

7,398

 

 

 

7,425

 

 

 

7,243

 

 

 

7,163

 

 

 

3

 

 

Deposits

 

 

6,164

 

 

 

6,248

 

 

 

6,202

 

 

 

6,113

 

 

 

6,012

 

 

 

3

 

 

Shareholders' equity

 

 

722

 

 

 

704

 

 

 

796

 

 

 

852

 

 

 

829

 

 

 

(13

)

 

Common shares outstanding (thousands)

 

 

60,139

 

 

 

60,092

 

 

 

59,432

 

 

 

59,412

 

 

 

57,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Net income available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). (2) Excludes effect of acquisition related intangibles and associated amortization. (3) Annualized. (4) Calculated as of period-end.

 

* Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.

 

 

UNITED COMMUNITY BANKS, INC.

Financial Highlights

Selected Financial Information

 

 

For the Six

 

 

 

Months Ended

 

YTD

(in thousands, except per share

June 30,

 

2014-2013

data; taxable equivalent)

2014

 

2013

 

Change

INCOME SUMMARY

 

 

 

 

 

 

 

 

Interest revenue

$

122,278

 

$

124,202

 

 

 

Interest expense

 

13,159

 

 

14,697

 

 

 

 

 

Net interest revenue

 

109,119

 

 

109,505

 

-

%

Provision for credit losses

 

4,700

 

 

59,500

 

 

 

Fee revenue

 

26,319

 

 

28,854

 

(9

)

 

 

Total revenue

 

130,738

 

 

78,859

 

 

 

Operating expenses

 

79,582

 

 

92,593

 

(14

)

 

 

Income (loss) before income taxes

 

51,156

 

 

(13,734

)

 

 

Income tax expense (benefit)

 

19,399

 

 

(255,463

)

 

 

 

 

Net income

 

31,757

 

 

241,729

 

 

 

Preferred dividends and discount accretion

 

439

 

 

6,107

 

 

 

Net income available to common shareholders

$

31,318

 

$

235,622

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE MEASURES

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

Diluted income

$

.52

 

$

4.05

 

 

 

 

 

Book value

 

11.94

 

 

10.90

 

10

 

 

 

Tangible book value (2)

 

11.91

 

 

10.82

 

10

 

 

 

 

 

 

 

 

 

 

 

Key performance ratios:

 

 

 

 

 

 

 

 

 

 

Return on common equity (1)(3)

 

8.82

%

 

108.34

%

 

 

 

 

Return on assets (3)

 

.87

 

 

7.09

 

 

 

 

 

Net interest margin (3)

 

3.21

 

 

3.35

 

 

 

 

 

Efficiency ratio

 

58.85

 

 

66.98

 

 

 

 

 

Equity to assets

 

9.56

 

 

8.90

 

 

 

 

 

Tangible equity to assets (2)

 

9.54

 

 

8.83

 

 

 

 

 

Tangible common equity to assets (2)

 

9.40

 

 

5.99

 

 

 

 

 

Tangible common equity to risk- weighted assets (2)

 

13.92

 

 

13.16

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY *

 

 

 

 

 

 

 

 

 

Non-performing loans

$

20,724

 

$

27,864

 

 

 

 

Foreclosed properties

 

2,969

 

 

3,936

 

 

 

 

 

Total non-performing assets (NPAs)

 

23,693

 

 

31,800

 

 

 

 

Allowance for loan losses

 

73,248

 

 

81,845

 

 

 

 

Net charge-offs

 

8,214

 

 

84,792

 

 

 

 

Allowance for loan losses to loans

 

1.66

%

 

1.95

%

 

 

 

Net charge-offs to average loans (3)

 

.38

 

 

4.07

 

 

 

 

NPAs to loans and foreclosed properties

 

.54

 

 

.76

 

 

 

 

NPAs to total assets

 

.32

 

 

.44

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES ($ in millions)

 

 

 

 

 

 

 

 

 

Loans

$

4,366

 

$

4,225

 

3

 

 

Investment securities

 

2,323

 

 

2,151

 

8

 

 

Earning assets

 

6,844

 

 

6,578

 

4

 

 

Total assets

 

7,401

 

 

6,875

 

8

 

 

Deposits

 

6,192

 

 

5,964

 

4

 

 

Shareholders' equity

 

708

 

 

612

 

16

 

 

Common shares - basic (thousands)

 

60,386

 

 

58,111

 

 

 

 

Common shares - diluted (thousands)

 

60,388

 

 

58,111

 

 

 

 

 

 

 

 

 

 

 

 

AT PERIOD END ($ in millions)

 

 

 

 

 

 

 

 

 

Loans *

$

4,410

 

$

4,189

 

5

 

 

Investment securities

 

2,190

 

 

2,152

 

2

 

 

Total assets

 

7,352

 

 

7,163

 

3

 

 

Deposits

 

6,164

 

 

6,012

 

3

 

 

Shareholders' equity

 

722

 

 

829

 

(13

)

 

Common shares outstanding (thousands)

 

60,139

 

 

57,831

 

 

 

 

 

 

 

 

 

 

 

 

(1) Net income available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). (2) Excludes effect of acquisition related intangibles and associated amortization. (3) Annualized. (4) Calculated as of period-end.

 

 

 

 

 

 

 

 

 

* Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.

 

 

UNITED COMMUNITY BANKS, INC.

Non-GAAP Performance Measures Reconciliation

Selected Financial Information

 

 

 

2014

 

2013

 

(in thousands, except per share

Second

 

First

 

Fourth

 

Third

 

Second

 

data; taxable equivalent)

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest revenue reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest revenue - taxable equivalent

$

61,783

 

$

60,495

 

$

61,695

 

$

61,426

 

$

62,088

 

Taxable equivalent adjustment

 

(377

)

 

(357

)

 

(380

)

 

(370

)

 

(368

)

 

Interest revenue (GAAP)

$

61,406

 

$

60,138

 

$

61,315

 

$

61,056

 

$

61,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest revenue reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest revenue - taxable equivalent

$

54,950

 

$

54,169

 

$

55,879

 

$

54,257

 

$

54,931

 

Taxable equivalent adjustment

 

(377

)

 

(357

)

 

(380

)

 

(370

)

 

(368

)

 

Net interest revenue (GAAP)

$

54,573

 

$

53,812

 

$

55,499

 

$

53,887

 

$

54,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating revenue

$

66,893

 

$

63,845

 

$

66,398

 

$

65,482

 

$

22,374

 

Taxable equivalent adjustment

 

(377

)

 

(357

)

 

(380

)

 

(370

)

 

(368

)

 

Total revenue (GAAP)

$

66,516

 

$

63,488

 

$

66,018

 

$

65,112

 

$

22,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

$

26,361

 

$

24,795

 

$

24,784

 

$

25,385

 

$

(26,449

)

Taxable equivalent adjustment

 

(377

)

 

(357

)

 

(380

)

 

(370

)

 

(368

)

 

Income (loss) before taxes (GAAP)

$

25,984

 

$

24,438

 

$

24,404

 

$

25,015

 

$

(26,817

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit) reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

$

10,004

 

$

9,395

 

$

8,873

 

$

9,885

 

$

(256,413

)

Taxable equivalent adjustment

 

(377

)

 

(357

)

 

(380

)

 

(370

)

 

(368

)

 

Income tax expense (benefit) (GAAP)

$

9,627

 

$

9,038

 

$

8,493

 

$

9,515

 

$

(256,781

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

$

11.91

 

$

11.63

 

$

11.26

 

$

10.95

 

$

10.82

 

Effect of goodwill and other intangibles

 

.03

 

 

.03

 

 

.04

 

 

.04

 

 

.08

 

Book value per common share (GAAP) $11.94 $11.66 $11.30 $10.99 $10.90 Average equity to assets reconciliation Tangible common equity to assets 9.58 % 9.22 % 8.99 % 9.02 % 8.79 % Effect of preferred equity - .28 2.60 2.74 2.74 Tangible equity to assets 9.58 9.50 11.59 11.76 11.53 Effect of goodwill and other intangibles .03 .02 .03 .04 .04 Equity to assets (GAAP) 9.61 % 9.52 % 11.62 % 11.80 % 11.57 % Tangible common equity to risk-weighted assets reconciliation Tangible common equity to risk-weighted assets 13.92 % 13.63 % 13.18 % 13.34 % 13.16 % Effect of other comprehensive income .53 .36 .39 .49 .29 Effect of deferred tax limitation (3.74 ) (3.92 ) (4.26 ) (4.72 ) (4.99 ) Effect of trust preferred 1.04 1.03 1.04 1.09 1.11 Effect of preferred equity - - 2.39 4.01 4.11 Tier I capital ratio (Regulatory) 11.75 % 11.10 % 12.74 % 14.21 % 13.68 %

UNITED COMMUNITY BANKS, INC.

Non-GAAP Performance Measures Reconciliation

Selected Financial Information

For the Six Months

(in thousands, except per share

Ended June 30,

data; taxable equivalent)

2014

2013

Interest revenue reconciliation

Interest revenue - taxable equivalent

$

122,278

$

124,202

Taxable equivalent adjustment

(734

)

(733

)

Interest revenue (GAAP)

$

121,544

$

123,469

Net interest revenue reconciliation

Net interest revenue - taxable equivalent

$

109,119

$

109,505

Taxable equivalent adjustment

(734

)

(733

)

Net interest revenue (GAAP)

$

108,385

$

108,772

Total revenue reconciliation

Total operating revenue

$

130,738

$

78,859

Taxable equivalent adjustment

(734

)

(733

)

Total revenue (GAAP)

$

130,004

$

78,126

Income (loss) before taxes reconciliation

Income (loss) before taxes

$

51,156

$

(13,734

)

Taxable equivalent adjustment

(734

)

(733

)

Income (loss) before taxes (GAAP)

$

50,422

$

(14,467

)

Income tax expense (benefit) reconciliation

Income tax expense (benefit)

$

19,399

$

(255,463

)

Taxable equivalent adjustment

(734

)

(733

)

Income tax expense (benefit) (GAAP)

$

18,665

$

(256,196

)

Book value per common share reconciliation

Tangible book value per common share

$

11.91

$

10.82

Effect of goodwill and other intangibles

.03

.08

Book value per common share (GAAP)

$

11.94

$

10.90

Average equity to assets reconciliation

Tangible common equity to assets

9.40

%

5.99

%

Effect of preferred equity

.14

2.84

Tangible equity to assets

9.54

8.83

Effect of goodwill and other intangibles

.02

.07

Equity to assets (GAAP)

9.56

%

8.90

%

Tangible common equity to risk-weighted assets reconciliation

Tangible common equity to risk-weighted assets

13.92

%

13.16

%

Effect of other comprehensive income

.53

.29

Effect of deferred tax limitation

(3.74

)

(4.99

)

Effect of trust preferred

1.04

1.11

Effect of preferred equity

-

4.11

Tier I capital ratio (Regulatory)

11.75

%

13.68

%

UNITED COMMUNITY BANKS, INC.

Financial Highlights

Loan Portfolio Composition at Period-End (1)

2014

2013

Second

First

Fourth

Third

Second

(in millions)

Quarter

Quarter

Quarter

Quarter

Quarter

LOANS BY CATEGORY

Owner occupied commercial RE

$

1,163

$

1,142

$

1,134

$

1,129

$

1,119

Income producing commercial RE

598

624

623

614

629

Commercial & industrial

554

495

472

457

437

Commercial construction

160

148

149

137

133

Total commercial

2,475

2,409

2,378

2,337

2,318

Residential mortgage

861

866

875

888

876

Home equity lines of credit

451

447

441

421

402

Residential construction

302

318

328

318

332

Consumer installment

321

316

307

303

261

Total loans

$

4,410

$

4,356

$

4,329

$

4,267

$

4,189

LOANS BY MARKET

North Georgia

$

1,175

$

1,205

$

1,240

$

1,262

$

1,265

Atlanta MSA

1,305

1,290

1,275

1,246

1,227

North Carolina

555

563

572

575

576

Coastal Georgia

426

425

423

421

397

Gainesville MSA

257

262

255

253

256

East Tennessee

270

272

280

277

282

South Carolina / Corporate

206

131

88

47

34

Other (2)

216

208

196

186

152

Total loans

$

4,410

$

4,356

$

4,329

$

4,267

$

4,189

RESIDENTIAL CONSTRUCTION

Dirt loans

Acquisition & development

$

34

$

37

$

39

$

40

$

42

Land loans

36

37

38

35

36

Lot loans

151

159

166

167

173

Total

221

233

243

242

251

House loans

Spec

19

19

23

30

34

Sold

62

66

62

46

47

Total

81

85

85

76

81

Total residential construction

$

302

$

318

$

328

$

318

$

332

(1) Excludes total loans of $3.1 million, $19.3 million, $20.3 million, $23.3 million and $25.7 million as of June 30, 2014, March 31, 2014, December 31, 2013, September 30, 2013 and June 30, 2013, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. (2) Includes purchased indirect auto loans that are not assigned to a geographic region.

UNITED COMMUNITY BANKS, INC.

Financial Highlights

Loan Portfolio Composition at Period-End (1)

2014

2013

Linked
Quarter
Change

Year over
Year
Change

Second

First

Second

(in millions)

Quarter

Quarter

Quarter

LOANS BY CATEGORY

Owner occupied commercial RE

$

1,163

$

1,142

$

1,119

$

21

$

44

Income producing commercial RE

598

624

629

(26

)

(31

)

Commercial & industrial

554

495

437

59

117

Commercial construction

160

148

133

12

27

Total commercial

2,475

2,409

2,318

66

157

Residential mortgage

861

866

876

(5

)

(15

)

Home equity lines of credit

451

447

402

4

49

Residential construction

302

318

332

(16

)

(30

)

Consumer installment

321

316

261

5

60

Total loans

$

4,410

$

4,356

$

4,189

54

221

LOANS BY MARKET

North Georgia

$

1,175

$

1,205

$

1,265

(30

)

(90

)

Atlanta MSA

1,305

1,290

1,227

15

78

North Carolina

555

563

576

(8

)

(21

)

Coastal Georgia

426

425

397

1

29

Gainesville MSA

257

262

256

(5

)

1

East Tennessee

270

272

282

(2

)

(12

)

South Carolina / Corporate

206

131

34

75

172

Other (2)

216

208

152

8

64

Total loans

$

4,410

$

4,356

$

4,189

54

221

RESIDENTIAL CONSTRUCTION

Dirt loans

Acquisition & development

$

34

$

37

$

42

(3

)

(8

)

Land loans

36

37

36

(1

)

-

Lot loans

151

159

173

(8

)

(22

)

Total

221

233

251

(12

)

(30

)

House loans

Spec

19

19

34

-

(15

)

Sold

62

66

47

(4

)

15

Total

81

85

81

(4

)

-

Total residential construction

$

302

$

318

$

332

(16

)

(30

)

(1) Excludes total loans of $3.1 million, $19.3 million, $20.3 million, $23.3 million and $25.7 million as of June 30, 2014, March 31, 2014, December 31, 2013, September 30, 2013 and June 30, 2013, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank. (2) Includes purchased indirect auto loans that are not assigned to a geographic region.

UNITED COMMUNITY BANKS, INC.

Financial Highlights

Credit Quality(1)

Second Quarter 2014

Non-performing

Foreclosed

Total

(in thousands)

Loans

Properties

NPAs

NONPERFORMING ASSETS BY CATEGORY

Owner occupied CRE

$

2,975

$

653

$

3,628

Income producing CRE

1,032

242

1,274

Commercial & industrial

1,102

-

1,102

Commercial construction

95

-

95

Total commercial

5,204

895

6,099

Residential mortgage

10,201

1,426

11,627

Home equity lines of credit

510

128

638

Residential construction

4,248

520

4,768

Consumer installment

561

-

561

Total NPAs

$

20,724

$

2,969

$

23,693

Balance as a % of

Unpaid Principal

66.5

%

50.4

%

63.9

%

NONPERFORMING ASSETS BY MARKET

North Georgia

$

8,216

$

1,392

$

9,608

Atlanta MSA

3,883

510

4,393

North Carolina

5,314

615

5,929

Coastal Georgia

782

80

862

Gainesville MSA

921

49

970

East Tennessee

1,218

323

1,541

South Carolina / Corporate

-

-

-

Other (3)

390

-

390

Total NPAs

$

20,724

$

2,969

$

23,693

NONPERFORMING ASSETS ACTIVITY

Beginning Balance

$

25,250

$

5,594

$

30,844

Loans placed on non-accrual

9,529

-

9,529

Payments received

(4,027

)

-

(4,027

)

Loan charge-offs

(8,341

)

-

(8,341

)

Foreclosures

(1,687

)

1,687

-

Capitalized costs

-

-

-

Property sales

-

(4,430

)

(4,430

)

Write downs

-

(305

)

(305

)

Net gains (losses) on sales

-

423

423

Ending Balance

$

20,724

$

2,969

$

23,693

(1) Excludes non-performing loans and foreclosed properties covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.

(2) Annualized.

(3) Includes purchased indirect auto loans that are not assigned to a geographic region.

UNITED COMMUNITY BANKS, INC.

Financial Highlights

Credit Quality(1)

First Quarter 2014

Non-performing

Foreclosed

Total

(in thousands)

Loans

Properties

NPAs

NONPERFORMING ASSETS BY CATEGORY

Owner occupied CRE

$

3,868

$

1,167

$

5,035

Income producing CRE

1,278

1,645

2,923

Commercial & industrial

822

-

822

Commercial construction

479

-

479

Total commercial

6,447

2,812

9,259

Residential mortgage

13,307

2,146

15,453

Home equity lines of credit

1,106

362

1,468

Residential construction

3,805

274

4,079

Consumer installment

585

-

585

Total NPAs

$

Advertisement