Exhibit 99.1

For Immediate Release
For more information:
Rex S. Schuette
Chief Financial Officer
(706) 781-2266
Rex_Schuette@ucbi.com
UNITED COMMUNITY BANKS, INC. REPORTS
NET INCOME OF $18.2 MILLION FOR FOURTH QUARTER 2014,
UP 15 PERCENT FROM A YEAR AGO
| · | Earnings per diluted share of 30 cents, up 36 percent from fourth quarter of 2013 |
| · | Loans up $103 million, or 9 percent annualized |
| · | Net interest margin stabilizes at 3.31 percent |
| · | Operating efficiency improves to 57.5 percent on strong revenue growth |
BLAIRSVILLE, GA – January 21, 2015 – United Community Banks, Inc. (NASDAQ: UCBI) (“United”) today reported net income of $18.2 million, or 30 cents per diluted share, for the fourth quarter of 2014. Earnings per share were up 36 percent from a year ago. The increases reflect strong loan growth, a stable net interest margin and growth in fee revenue.
For the full year of 2014, United reported net income of $67.6 million, or $1.11 per diluted share.
“Our fourth quarter results mark a strong ending to a very good year,” said Jimmy Tallent, president and chief executive officer. “Strong loan growth and a steady net interest margin increased net interest revenue by $1.37 million over the third quarter. Our return on assets rose to 96 basis points, one basis point above the third quarter and closing in on our goal of 1 percent. Also, our return on equity was 9.6 percent, up 19 basis points from the third quarter and 208 basis points from a year ago. We continue to improve operating efficiency, and achieved solid positive operating leverage in the fourth quarter.”
Tallent continued, “Fourth quarter net loan growth of $103 million was driven by solid production across all of our markets. Our specialized lending business, which includes health care, corporate, SBA, asset-based and commercial real estate lending, was the largest contributor to our growth this quarter with $74.6 million. We also saw solid growth in our Coastal Georgia market.”
Fourth quarter taxable equivalent net interest revenue totaled $58.3 million, up $1.37 million from the third quarter and up $2.45 million from the fourth quarter of 2013. The taxable equivalent net interest margin was 3.31 percent, down one basis point from the third quarter but up five basis points from a year ago.
“Preserving our net interest margin and growing net interest revenue, while minimizing exposure to changes in interest rates, have been top priorities for growing earnings,” said Tallent. “We’ve been able to hold the margin steady in the low 3.30 percent range following our second quarter balance sheet management activities, which included restructuring the securities portfolio, interest rate hedges and wholesale borrowings. We expect our margin to remain at the current level into 2015.”
The fourth quarter provision for credit losses was $1.8 million, down $200,000 from the third quarter and down $1.2 million from the fourth quarter of 2013. Fourth quarter net charge-offs were $2.51 million compared with $3.16 million in the third quarter and $4.45 million a year ago. Nonperforming assets at quarter-end were $19.6 million, down 10 percent from the third quarter and 37 percent from a year ago. Nonperforming assets at quarter-end represented .26 percent of total assets, compared to .29 percent last quarter and .42 percent a year ago.
Fourth quarter fee revenue totaled $14.8 million, up $411,000 from the third quarter and $1.30 million from the fourth quarter of 2013. The increase from a year ago resulted primarily from the growing SBA lending business and related gains on sales of SBA loans. Gains totaled $926,000 in the fourth quarter of 2014, and $945,000 in the third quarter. There were no gains from SBA loan sales in the fourth quarter of 2013.
Service charges and fees, and debit card interchange fees, were up from both the third quarter of 2014 and the fourth quarter of 2013, more than offsetting a decline in overdraft fees. Mortgage fees were down $67,000 from the third quarter, but up $398,000 from a year ago. The increase from the fourth quarter of 2013 reflects United’s commitment to growing the mortgage business. Closed mortgage loans totaled $77.4 million in the fourth quarter compared with $84.2 million in the third quarter and $55.5 million in the fourth quarter of 2013.
Operating expenses were $41.9 million in the fourth quarter compared to $41.4 million in the third quarter and $41.6 million a year ago. The increase was mostly due to higher salaries and employee benefit costs for the respective periods of $900,000 and $1.8 million, respectively, reflecting investments in new businesses and markets, as well as higher production and performance incentives and $350,000 in severance costs for the fourth quarter 2014.
Other expense was up $1.3 million from the third quarter and $1.2 million from a year ago. The increase reflects a $492,000 charge for the reimbursement of claimed interest related to the first period of the company’s loss sharing agreement with the FDIC, as well as higher support costs associated with the increase in lending activity. Professional fees were lower this quarter due to the resolution and release of a $1.2 million litigation reserve related to a previously disclosed legal matter and FDIC assessment costs declined due to further improvement in credit measures. There were several non-core items in the quarter that were mostly offsetting, including the litigation reserve release, FDIC reimbursement of prior period interest and severance costs.
“Our focus on growing revenue while controlling costs is driving the improvement in operating efficiency and positive operating leverage,” Tallent said. “Our operating efficiency ratio improved to 57.5 percent in the fourth quarter, compared to 58.0 percent in the third quarter.”
At December 31, 2014, capital ratios were as follows: Tier 1 Risk-Based of 12.1 percent; Total Risk-Based of 13.3 percent; Tier 1 Common Risk-Based of 11.1 percent; and, Tier 1 Leverage of 8.7 percent.
“In 2014 we invested significantly in revenue generation while controlling operating costs,” Tallent said. “I am excited about 2015 as these investments hit their stride to grow our businesses that will drive earnings and shareholder returns. As always, we will continue to look for opportunities to invest in people.”
Conference Call
United will hold a conference call today, Thursday, January 21, 2015, 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 61257382. The conference call also will be webcast and available for replay for 30 days by selecting “Events and Presentations” 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 $7.6 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
| | 2014 | | | 2013 | | | | | | For the Twelve Months Ended December 31, | | | | |
(in thousands, except per share data; taxable equivalent) | | Fourth Quarter | | | Third Quarter | | | Second Quarter | | | First Quarter | | | Fourth Quarter | | | Fourth Quarter 2014-2013 Change | | | 2014 | | | 2013 | | | YTD 2014-2013 Change | |
INCOME SUMMARY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue | | $ | 64,353 | | | $ | 63,338 | | | $ | 61,783 | | | $ | 60,495 | | | $ | 61,695 | | | | | | | $ | 249,969 | | | $ | 247,323 | | | | | |
Interest expense | | | 6,021 | | | | 6,371 | | | | 6,833 | | | | 6,326 | | | | 5,816 | | | | | | | | 25,551 | | | | 27,682 | | | | | |
Net interest revenue | | | 58,332 | | | | 56,967 | | | | 54,950 | | | | 54,169 | | | | 55,879 | | | | 4 | % | | | 224,418 | | | | 219,641 | | | | 2 | % |
Provision for credit losses | | | 1,800 | | | | 2,000 | | | | 2,200 | | | | 2,500 | | | | 3,000 | | | | | | | | 8,500 | | | | 65,500 | | | | | |
Fee revenue | | | 14,823 | | | | 14,412 | | | | 14,143 | | | | 12,176 | | | | 13,519 | | | | 10 | | | | 55,554 | | | | 56,598 | | | | (2 | ) |
Total revenue | | | 71,355 | | | | 69,379 | | | | 66,893 | | | | 63,845 | | | | 66,398 | | | | | | | | 271,472 | | | | 210,739 | | | | | |
Operating expenses | | | 41,919 | | | | 41,364 | | | | 40,532 | | | | 39,050 | | | | 41,614 | | | | 1 | | | | 162,865 | | | | 174,304 | | | | (7 | ) |
Income before income taxes | | | 29,436 | | | | 28,015 | | | | 26,361 | | | | 24,795 | | | | 24,784 | | | | 19 | | | | 108,607 | | | | 36,435 | | | | | |
Income tax expense (benefit) | | | 11,189 | | | | 10,399 | | | | 10,004 | | | | 9,395 | | | | 8,873 | | | | | | | | 40,987 | | | | (236,705 | ) | | | | |
Net income | | | 18,247 | | | | 17,616 | | | | 16,357 | | | | 15,400 | | | | 15,911 | | | | 15 | | | | 67,620 | | | | 273,140 | | | | | |
Preferred dividends and discount accretion | | | - | | | | - | | | | - | | | | 439 | | | | 2,912 | | | | | | | | 439 | | | | 12,078 | | | | | |
Net income available to common shareholders | | $ | 18,247 | | | $ | 17,616 | | | $ | 16,357 | | | $ | 14,961 | | | $ | 12,999 | | | | 40 | | | $ | 67,181 | | | $ | 261,062 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PERFORMANCE MEASURES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted income | | $ | .30 | | | $ | .29 | | | $ | .27 | | | $ | .25 | | | $ | .22 | | | | 36 | | | $ | 1.11 | | | $ | 4.44 | | | | | |
Book value | | | 12.20 | | | | 12.15 | | | | 11.94 | | | | 11.66 | | | | 11.30 | | | | 8 | | | | 12.20 | | | | 11.30 | | | | 8 | |
Tangible book value (2) | | | 12.15 | | | | 12.10 | | | | 11.91 | | | | 11.63 | | | | 11.26 | | | | 8 | | | | 12.15 | | | | 11.26 | | | | 8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Key performance ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on common equity (1)(3) | | | 9.60 | % | | | 9.41 | % | | | 8.99 | % | | | 8.64 | % | | | 7.52 | % | | | | | | | 9.17 | % | | | 46.72 | % | | | | |
Return on assets (3) | | | .96 | | | | .95 | | | | .88 | | | | .85 | | | | .86 | | | | | | | | .91 | | | | 3.86 | | | | | |
Net interest margin (3) | | | 3.31 | | | | 3.32 | | | | 3.21 | | | | 3.21 | | | | 3.26 | | | | | | | | 3.26 | | | | 3.30 | | | | | |
Efficiency ratio | | | 57.47 | | | | 57.96 | | | | 58.65 | | | | 59.05 | | | | 60.02 | | | | | | | | 58.26 | | | | 63.14 | | | | | |
Average equity to average assets | | | 9.76 | | | | 9.85 | | | | 9.61 | | | | 9.52 | | | | 11.62 | | | | | | | | 9.69 | | | | 10.35 | | | | | |
Average tangible equity to average assets (2) | | | 9.72 | | | | 9.83 | | | | 9.58 | | | | 9.50 | | | | 11.59 | | | | | | | | 9.67 | | | | 10.31 | | | | | |
Average tangible common equity to average assets (2) | | | 9.72 | | | | 9.83 | | | | 9.58 | | | | 9.22 | | | | 8.99 | | | | | | | | 9.60 | | | | 7.55 | | | | | |
Tangible common equity to risk- weighted assets (2) | | | 13.82 | | | | 14.10 | | | | 13.92 | | | | 13.63 | | | | 13.18 | | | | | | | | 13.82 | | | | 13.17 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ASSET QUALITY * | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing loans | | $ | 17,881 | | | $ | 18,745 | | | $ | 20,724 | | | $ | 25,250 | | | $ | 26,819 | | | | | | | $ | 17,881 | | | $ | 26,819 | | | | | |
Foreclosed properties | | | 1,726 | | | | 3,146 | | | | 2,969 | | | | 5,594 | | | | 4,221 | | | | | | | | 1,726 | | | | 4,221 | | | | | |
Total non-performing assets (NPAs) | | | 19,607 | | | | 21,891 | | | | 23,693 | | | | 30,844 | | | | 31,040 | | | | | | | | 19,607 | | | | 31,040 | | | | | |
Allowance for loan losses | | | 71,619 | | | | 71,928 | | | | 73,248 | | | | 75,223 | | | | 76,762 | | | | | | | | 71,619 | | | | 76,762 | | | | | |
Net charge-offs | | | 2,509 | | | | 3,155 | | | | 4,175 | | | | 4,039 | | | | 4,445 | | | | | | | | 13,878 | | | | 93,710 | | | | | |
Allowance for loan losses to loans | | | 1.53 | % | | | 1.57 | % | | | 1.66 | % | | | 1.73 | % | | | 1.77 | % | | | | | | | 1.53 | % | | | 1.77 | % | | | | |
Net charge-offs to average loans (3) | | | .22 | | | | .28 | | | | .38 | | | | .38 | | | | .41 | | | | | | | | .31 | | | | 2.22 | | | | | |
NPAs to loans and foreclosed properties | | | .42 | | | | .48 | | | | .54 | | | | .71 | | | | .72 | | | | | | | | .42 | | | | .72 | | | | | |
NPAs to total assets | | | .26 | | | | .29 | | | | .32 | | | | .42 | | | | .42 | | | | | | | | .26 | | | | .42 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AVERAGE BALANCES ($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 4,621 | | | $ | 4,446 | | | $ | 4,376 | | | $ | 4,356 | | | $ | 4,315 | | | | 7 | | | $ | 4,450 | | | $ | 4,254 | | | | 5 | |
Investment securities | | | 2,222 | | | | 2,231 | | | | 2,326 | | | | 2,320 | | | | 2,280 | | | | (3 | ) | | | 2,274 | | | | 2,190 | | | | 4 | |
Earning assets | | | 7,013 | | | | 6,820 | | | | 6,861 | | | | 6,827 | | | | 6,823 | | | | 3 | | | | 6,880 | | | | 6,649 | | | | 3 | |
Total assets | | | 7,565 | | | | 7,374 | | | | 7,418 | | | | 7,384 | | | | 7,370 | | | | 3 | | | | 7,436 | | | | 7,074 | | | | 5 | |
Deposits | | | 6,383 | | | | 6,143 | | | | 6,187 | | | | 6,197 | | | | 6,190 | | | | 3 | | | | 6,228 | | | | 6,027 | | | | 3 | |
Shareholders’ equity | | | 738 | | | | 726 | | | | 713 | | | | 703 | | | | 856 | | | | (14 | ) | | | 720 | | | | 732 | | | | (2 | ) |
Common shares - basic (thousands) | | | 60,830 | | | | 60,776 | | | | 60,712 | | | | 60,059 | | | | 59,923 | | | | | | | | 60,588 | | | | 58,787 | | | | | |
Common shares - diluted(thousands) | | | 60,833 | | | | 60,779 | | | | 60,714 | | | | 60,061 | | | | 59,925 | | | | | | | | 60,590 | | | | 58,845 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AT PERIOD END ($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans * | | $ | 4,672 | | | $ | 4,569 | | | $ | 4,410 | | | $ | 4,356 | | | $ | 4,329 | | | | 8 | | | $ | 4,672 | | | $ | 4,329 | | | | 8 | |
Investment securities | | | 2,198 | | | | 2,222 | | | | 2,190 | | | | 2,302 | | | | 2,312 | | | | (5 | ) | | | 2,198 | | | | 2,312 | | | | (5 | ) |
Total assets | | | 7,567 | | | | 7,526 | | | | 7,352 | | | | 7,398 | | | | 7,425 | | | | 2 | | | | 7,567 | | | | 7,425 | | | | 2 | |
Deposits | | | 6,327 | | | | 6,241 | | | | 6,164 | | | | 6,248 | | | | 6,202 | | | | 2 | | | | 6,327 | | | | 6,202 | | | | 2 | |
Shareholders’ equity | | | 740 | | | | 736 | | | | 722 | | | | 704 | | | | 796 | | | | (7 | ) | | | 740 | | | | 796 | | | | (7 | ) |
Common shares outstanding(thousands) | | | 60,259 | | | | 60,248 | | | | 60,139 | | | | 60,092 | | | | 59,432 | | | | | | | | 60,259 | | | | 59,432 | | | | | |
(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.
* Excludes loans and foreclosed properties covered by loss sharing agreements with the FDIC.
UNITED COMMUNITY BANKS, INC.
Selected Financial Information
For the Years Ended December 31,
| | | | | | | | | | | | | | | |
(in thousands, except per share data; taxable equivalent) | | 2014 | | | 2013 | | | 2012 | | | 2011 | | | 2010 | |
INCOME SUMMARY | | | | | | | | | | | | | | | | | | | | |
Net interest revenue | | $ | 224,418 | | | $ | 219,641 | | | $ | 229,758 | | | $ | 238,670 | | | $ | 244,637 | |
Operating provision for credit losses(1) | | | 8,500 | | | | 65,500 | | | | 62,500 | | | | 251,000 | | | | 234,750 | |
Operating fee revenue | | | 55,554 | | | | 56,598 | | | | 56,112 | | | | 44,907 | | | | 46,963 | |
Total operating revenue(1) | | | 271,472 | | | | 210,739 | | | | 223,370 | | | | 32,577 | | | | 56,850 | |
Operating expenses(2) | | | 162,865 | | | | 174,304 | | | | 186,774 | | | | 261,599 | | | | 242,952 | |
Loss on sale of nonperforming assets | | | - | | | | - | | | | - | | | | - | | | | 45,349 | |
Operating income (loss) from continuing operations before taxes | | | 108,607 | | | | 36,435 | | | | 36,596 | | | | (229,022 | ) | | | (231,451 | ) |
Operating income taxes | | | 40,987 | | | | (236,705 | ) | | | 2,740 | | | | (2,276 | ) | | | 73,218 | |
Net operating income (loss) from continuing operations | | | 67,620 | | | | 273,140 | | | | 33,856 | | | | (226,746 | ) | | | (304,669 | ) |
Noncash goodwill impairment charges | | | - | | | | - | | | | - | | | | - | | | | (210,590 | ) |
Fraud loss provision and subsequent recovery, net of tax benefit | | | - | | | | - | | | | - | | | | - | | | | 11,750 | |
Net income (loss) from discontinued operations | | | - | | | | - | | | | - | | | | - | | | | (101 | ) |
Gain from sale of subsidiary, net of income taxes and selling costs | | | - | | | | - | | | | - | | | | - | | | | 1,266 | |
Net income (loss) | | | 67,620 | | | | 273,140 | | | | 33,856 | | | | (226,746 | ) | | | (502,344 | ) |
Preferred dividends and discount accretion | | | 439 | | | | 12,078 | | | | 12,148 | | | | 11,838 | | | | 10,316 | |
Net income (loss) available to common shareholders | | $ | 67,181 | | | $ | 261,062 | | | $ | 21,708 | | | $ | (238,584 | ) | | $ | (512,660 | ) |
| | | | | | | | | | | | | | | | | | | | |
PERFORMANCE MEASURES | | | | | | | | | | | | | | | | | | | | |
Per common share: | | | | | | | | | | | | | | | | | | | | |
Diluted operating earnings (loss) from continuing operations(1)(2) | | $ | 1.11 | | | $ | 4.44 | | | $ | .38 | | | $ | (5.97 | ) | | $ | (16.64 | ) |
Diluted earnings (loss) from continuing operations | | | 1.11 | | | | 4.44 | | | | .38 | | | | (5.97 | ) | | | (27.15 | ) |
Diluted earnings (loss) | | | 1.11 | | | | 4.44 | | | | .38 | | | | (5.97 | ) | | | (27.09 | ) |
Cash dividends declared | | | .11 | | | | - | | | | - | | | | - | | | | - | |
Book value | | | 12.20 | | | | 11.30 | | | | 6.67 | | | | 6.62 | | | | 15.40 | |
Tangible book value (4) | | | 12.15 | | | | 11.26 | | | | 6.57 | | | | 6.47 | | | | 14.80 | |
| | | | | | | | | | | | | | | | | | | | |
Key performance ratios: | | | | | | | | | | | | | | | | | | | | |
Return on common equity(3) | | | 9.17 | % | | | 46.72 | % | | | 5.43 | % | | | (93.57 | )% | | | (85.08 | )% |
Return on assets | | | .91 | | | | 3.86 | | | | .49 | | | | (3.15 | ) | | | (6.61 | ) |
Net interest margin | | | 3.26 | | | | 3.30 | | | | 3.51 | | | | 3.52 | | | | 3.59 | |
Operating efficiency ratio from continuing operations(2) | | | 58.26 | | | | 63.14 | | | | 65.43 | | | | 92.27 | | | | 98.98 | |
Average equity to average assets | | | 9.69 | | | | 10.35 | | | | 8.47 | | | | 7.75 | | | | 10.77 | |
Average tangible equity to average assets(4) | | | 9.67 | | | | 10.31 | | | | 8.38 | | | | 7.62 | | | | 8.88 | |
Average tangible common equity to average assets(4) | | | 9.60 | | | | 7.55 | | | | 5.54 | | | | 3.74 | | | | 6.52 | |
Tangible common equity to risk-weighted assets (4) | | | 13.82 | | | | 13.17 | | | | 8.26 | | | | 8.25 | | | | 5.64 | |
| | | | | | | | | | | | | | | | | | | | |
ASSET QUALITY * | | | | | | | | | | | | | | | | | | | | |
Non-performing loans | | $ | 17,881 | | | $ | 26,819 | | | $ | 109,894 | | | $ | 127,479 | | | $ | 179,094 | |
Foreclosed properties | | | 1,726 | | | | 4,221 | | | | 18,264 | | | | 32,859 | | | | 142,208 | |
Total non-performing assets (NPAs) | | | 19,607 | | | | 31,040 | | | | 128,158 | | | | 160,338 | | | | 321,302 | |
Allowance for loan losses | | | 71,619 | | | | 76,762 | | | | 107,137 | | | | 114,468 | | | | 174,695 | |
Operating net charge-offs (1) | | | 13,879 | | | | 93,710 | | | | 69,831 | | | | 311,227 | | | | 215,657 | |
Allowance for loan losses to loans | | | 1.53 | % | | | 1.77 | % | | | 2.57 | % | | | 2.79 | % | | | 3.79 | % |
Operating net charge-offs to average loans (1) | | | .31 | | | | 2.22 | | | | 1.69 | | | | 7.33 | | | | 4.42 | |
NPAs to loans and foreclosed properties | | | .42 | | | | .72 | | | | 3.06 | | | | 3.87 | | | | 6.77 | |
NPAs to total assets | | | .26 | | | | .42 | | | | 1.88 | | | | 2.30 | | | | 4.42 | |
| | | | | | | | | | | | | | | | | | | | |
AVERAGE BALANCES($ in millions) | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 4,450 | | | $ | 4,254 | | | $ | 4,166 | | | $ | 4,307 | | | $ | 4,961 | |
Investment securities | | | 2,274 | | | | 2,190 | | | | 2,089 | | | | 1,999 | | | | 1,453 | |
Earning assets | | | 6,880 | | | | 6,649 | | | | 6,547 | | | | 6,785 | | | | 6,822 | |
Total assets | | | 7,436 | | | | 7,074 | | | | 6,865 | | | | 7,189 | | | | 7,605 | |
Deposits | | | 6,228 | | | | 6,027 | | | | 5,885 | | | | 6,275 | | | | 6,373 | |
Shareholders’ equity | | | 720 | | | | 732 | | | | 582 | | | | 557 | | | | 819 | |
Common shares - Basic(thousands) | | | 60,588 | | | | 58,787 | | | | 57,857 | | | | 39,943 | | | | 18,925 | |
Common shares - Diluted(thousands) | | | 60,590 | | | | 58,845 | | | | 57,857 | | | | 39,943 | | | | 18,925 | |
| | | | | | | | | | | | | | | | | | | | |
AT YEAR END($ in millions) | | | | | | | | | | | | | | | | | | | | |
Loans * | | $ | 4,672 | | | $ | 4,329 | | | $ | 4,175 | | | $ | 4,110 | | | $ | 4,604 | |
Investment securities | | | 2,198 | | | | 2,312 | | | | 2,079 | | | | 2,120 | | | | 1,490 | |
Total assets | | | 7,567 | | | | 7,425 | | | | 6,802 | | | | 6,983 | | | | 7,276 | |
Deposits | | | 6,327 | | | | 6,202 | | | | 5,952 | | | | 6,098 | | | | 6,469 | |
Shareholders’ equity | | | 740 | | | | 796 | | | | 581 | | | | 575 | | | | 469 | |
Common shares outstanding(thousands) | | | 60,259 | | | | 59,432 | | | | 57,741 | | | | 57,561 | | | | 18,937 | |
(1) Excludes the subsequent recovery of $11.8 million in previously recognized fraud related loan losses in 2010.(2) Excludes goodwill impairment charge of $211 million in 2010.(3) Net income (loss) available to common shareholders, which is net of preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss).(4) Excludes effect of acquisition related intangibles and associated amortization.
* 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 | | | For the Twelve Months Ended December 31, | |
(in thousands, except per share data; taxable equivalent) | | Fourth Quarter | | | Third Quarter | | | Second Quarter | | | First Quarter | | | Fourth Quarter | | | 2014 | | | 2013 | | | 2012 | | | 2011 | | | 2010 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue - taxable equivalent | | $ | 64,353 | | | $ | 63,338 | | | $ | 61,783 | | | $ | 60,495 | | | $ | 61,695 | | | $ | 249,969 | | | $ | 247,323 | | | $ | 267,667 | | | $ | 304,308 | | | $ | 344,493 | |
Taxable equivalent adjustment | | | (398 | ) | | | (405 | ) | | | (377 | ) | | | (357 | ) | | | (380 | ) | | | (1,537 | ) | | | (1,483 | ) | | | (1,690 | ) | | | (1,707 | ) | | | (2,001 | ) |
Interest revenue (GAAP) | | $ | 63,955 | | | $ | 62,933 | | | $ | 61,406 | | | $ | 60,138 | | | $ | 61,315 | | | $ | 248,432 | | | $ | 245,840 | | | $ | 265,977 | | | $ | 302,601 | | | $ | 342,492 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest revenue - taxable equivalent | | $ | 58,332 | | | $ | 56,967 | | | $ | 54,950 | | | $ | 54,169 | | | $ | 55,879 | | | $ | 224,418 | | | $ | 219,641 | | | $ | 229,758 | | | $ | 238,670 | | | $ | 244,637 | |
Taxable equivalent adjustment | | | (398 | ) | | | (405 | ) | | | (377 | ) | | | (357 | ) | | | (380 | ) | | | (1,537 | ) | | | (1,483 | ) | | | (1,690 | ) | | | (1,707 | ) | | | (2,001 | ) |
Net interest revenue (GAAP) | | $ | 57,934 | | | $ | 56,562 | | | $ | 54,573 | | | $ | 53,812 | | | $ | 55,499 | | | $ | 222,881 | | | $ | 218,158 | | | $ | 228,068 | | | $ | 236,963 | | | $ | 242,636 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for credit losses reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating provision for credit losses | | $ | 1,800 | | | $ | 2,000 | | | $ | 2,200 | | | $ | 2,500 | | | $ | 3,000 | | | $ | 8,500 | | | $ | 65,500 | | | $ | 62,500 | | | $ | 251,000 | | | $ | 234,750 | |
Partial recovery of special fraud-related loan loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (11,750 | ) |
Provision for credit losses (GAAP) | | $ | 1,800 | | | $ | 2,000 | | | $ | 2,200 | | | $ | 2,500 | | | $ | 3,000 | | | $ | 8,500 | | | $ | 65,500 | | | $ | 62,500 | | | $ | 251,000 | | | $ | 223,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating revenue | | $ | 71,355 | | | $ | 69,379 | | | $ | 66,893 | | | $ | 63,845 | | | $ | 66,398 | | | $ | 271,472 | | | $ | 210,739 | | | $ | 223,370 | | | $ | 32,577 | | | $ | 56,850 | |
Taxable equivalent adjustment | | | (398 | ) | | | (405 | ) | | | (377 | ) | | | (357 | ) | | | (380 | ) | | | (1,537 | ) | | | (1,483 | ) | | | (1,690 | ) | | | (1,707 | ) | | | (2,001 | ) |
Partial recovery of special fraud-related loan loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 11,750 | |
Total revenue (GAAP) | | $ | 70,957 | | | $ | 68,974 | | | $ | 66,516 | | | $ | 63,488 | | | $ | 66,018 | | | $ | 269,935 | | | $ | 209,256 | | | $ | 221,680 | | | $ | 30,870 | | | $ | 66,599 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expense | | $ | 41,919 | | | $ | 41,364 | | | $ | 40,532 | | | $ | 39,050 | | | $ | 41,614 | | | $ | 162,865 | | | $ | 174,304 | | | $ | 186,774 | | | $ | 261,599 | | | $ | 288,301 | |
Noncash goodwill impairment charge | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 210,590 | |
Operating expense (GAAP) | | $ | 41,919 | | | $ | 41,364 | | | $ | 40,532 | | | $ | 39,050 | | | $ | 41,614 | | | $ | 162,865 | | | $ | 174,304 | | | $ | 186,774 | | | $ | 261,599 | | | $ | 498,891 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before taxes reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before taxes | | $ | 29,436 | | | $ | 28,015 | | | $ | 26,361 | | | $ | 24,795 | | | $ | 24,784 | | | $ | 108,607 | | | $ | 36,435 | | | $ | 36,596 | | | $ | (229,022 | ) | | $ | (231,451 | ) |
Taxable equivalent adjustment | | | (398 | ) | | | (405 | ) | | | (377 | ) | | | (357 | ) | | | (380 | ) | | | (1,537 | ) | | | (1,483 | ) | | | (1,690 | ) | | | (1,707 | ) | | | (2,001 | ) |
Noncash goodwill impairment charge | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (210,590 | ) |
Partial recovery of special fraud-related loan loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 11,750 | |
Income before taxes (GAAP) | | $ | 29,038 | | | $ | 27,610 | | | $ | 25,984 | | | $ | 24,438 | | | $ | 24,404 | | | $ | 107,070 | | | $ | 34,952 | | | $ | 34,906 | | | $ | (230,729 | ) | | $ | (432,292 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | | $ | 11,189 | | | $ | 10,399 | | | $ | 10,004 | | | $ | 9,395 | | | $ | 8,873 | | | $ | 40,987 | | | $ | (236,705 | ) | | $ | 2,740 | | | $ | (2,276 | ) | | $ | 73,218 | |
Taxable equivalent adjustment | | | (398 | ) | | | (405 | ) | | | (377 | ) | | | (357 | ) | | | (380 | ) | | | (1,537 | ) | | | (1,483 | ) | | | (1,690 | ) | | | (1,707 | ) | | | (2,001 | ) |
Income tax expense (benefit) (GAAP) | | $ | 10,791 | | | $ | 9,994 | | | $ | 9,627 | | | $ | 9,038 | | | $ | 8,493 | | | $ | 39,450 | | | $ | (238,188 | ) | | $ | 1,050 | | | $ | (3,983 | ) | | $ | 71,217 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings (loss) from continuing operations per common share reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted operating earnings (loss) from continuing operations per common share | | $ | .30 | | | $ | .29 | | | $ | .27 | | | $ | .25 | | | $ | .22 | | | $ | 1.11 | | | $ | 4.44 | | | $ | .38 | | | $ | (5.97 | ) | | $ | (16.64 | ) |
Noncash goodwill impairment charge | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (11.13 | ) |
Partial recovery of special fraud-related loan loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | .62 | |
Diluted earnings (loss) from continuing operations per common share (GAAP) | | $ | .30 | | | $ | .29 | | | $ | .27 | | | $ | .25 | | | $ | .22 | | | $ | 1.11 | | | $ | 4.44 | | | $ | .38 | | | $ | (5.97 | ) | | $ | (27.15 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per common share reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible book value per common share | | $ | 12.15 | | | $ | 12.10 | | | $ | 11.91 | | | $ | 11.63 | | | $ | 11.26 | | | $ | 12.15 | | | $ | 11.26 | | | $ | 6.57 | | | $ | 6.47 | | | $ | 14.80 | |
Effect of goodwill and other intangibles | | | .05 | | | | .05 | | | | .03 | | | | .03 | | | | .04 | | | | .05 | | | | .04 | | | | .10 | | | | .15 | | | | .60 | |
Book value per common share (GAAP) | | $ | 12.20 | | | $ | 12.15 | | | $ | 11.94 | | | $ | 11.66 | | | $ | 11.30 | | | $ | 12.20 | | | $ | 11.30 | | | $ | 6.67 | | | $ | 6.62 | | | $ | 15.40 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Efficiency ratio from continuing operations reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating efficiency ratio from continuing operations | | | 57.47 | % | | | 57.96 | % | | | 58.65 | % | | | 59.05 | % | | | 60.02 | % | | | 58.26 | % | | | 63.14 | % | | | 65.43 | % | | | 92.27 | % | | | 98.98 | % |
Noncash goodwill impairment charge | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 72.29 | |
Efficiency ratio from continuing operations (GAAP) | | | 57.47 | % | | | 57.96 | % | | | 58.65 | % | | | 59.05 | % | | | 60.02 | % | | | 58.26 | % | | | 63.14 | % | | | 65.43 | % | | | 92.27 | % | | | 171.27 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average equity to assets reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to assets | | | 9.72 | % | | | 9.83 | % | | | 9.58 | % | | | 9.22 | % | | | 8.99 | % | | | 9.60 | % | | | 7.55 | % | | | 5.54 | % | | | 3.74 | % | | | 6.52 | % |
Effect of preferred equity | | | - | | | | - | | | | - | | | | .28 | | | | 2.60 | | | | .07 | | | | 2.76 | | | | 2.84 | | | | 3.88 | | | | 2.36 | |
Tangible equity to assets | | | 9.72 | | | | 9.83 | | | | 9.58 | | | | 9.50 | | | | 11.59 | | | | 9.67 | | | | 10.31 | | | | 8.38 | | | | 7.62 | | | | 8.88 | |
Effect of goodwill and other intangibles | | | .04 | | | | .02 | | | | .03 | | | | .02 | | | | .03 | | | | .02 | | | | .04 | | | | .09 | | | | .13 | | | | 1.89 | |
Equity to assets (GAAP) | | | 9.76 | % | | | 9.85 | % | | | 9.61 | % | | | 9.52 | % | | | 11.62 | % | | | 9.69 | % | | | 10.35 | % | | | 8.47 | % | | | 7.75 | % | | | 10.77 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to risk-weighted assets reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to risk-weighted assets | | | 13.82 | % | | | 14.10 | % | | | 13.92 | % | | | 13.63 | % | | | 13.18 | % | | | 13.82 | % | | | 13.18 | % | | | 8.26 | % | | | 8.25 | % | | | 5.64 | % |
Effect of other comprehensive income | | | .35 | | | | .34 | | | | .53 | | | | .36 | | | | .39 | | | | .35 | | | | .39 | | | | .51 | | | | (.03 | ) | | | (.42 | ) |
Effect of deferred tax limitation | | | (3.11 | ) | | | (3.39 | ) | | | (3.74 | ) | | | (3.92 | ) | | | (4.26 | ) | | | (3.11 | ) | | | (4.26 | ) | | | - | | | | - | | | | - | |
Effect of trust preferred | | | 1.00 | | | | 1.02 | | | | 1.04 | | | | 1.03 | | | | 1.04 | | | | 1.00 | | | | 1.04 | | | | 1.15 | | | | 1.18 | | | | 1.06 | |
Effect of preferred equity | | | - | | | | - | | | | - | | | | - | | | | 2.39 | | | | - | | | | 2.39 | | | | 4.24 | | | | 4.29 | | | | 3.53 | |
Tier I capital ratio (Regulatory) | | | 12.06 | % | | | 12.07 | % | | | 11.75 | % | | | 11.10 | % | | | 12.74 | % | | | 12.06 | % | | | 12.74 | % | | | 14.16 | % | | | 13.69 | % | | | 9.81 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating net charge-offs | | $ | 2,509 | | | $ | 3,155 | | | $ | 4,175 | | | $ | 4,039 | | | $ | 4,445 | | | $ | 13,878 | | | $ | 93,710 | | | $ | 69,831 | | | $ | 311,227 | | | $ | 215,657 | |
Subsequent partial recovery of fraud-related charge-off | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (11,750 | ) |
Net charge-offs (GAAP) | | $ | 2,509 | | | $ | 3,155 | | | $ | 4,175 | | | $ | 4,039 | | | $ | 4,445 | | | $ | 13,878 | | | $ | 93,710 | | | $ | 69,831 | | | $ | 311,227 | | | $ | 203,907 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating net charge-offs to average loans | | | .22 | % | | | .28 | % | | | .38 | % | | | .38 | % | | | .41 | % | | | .31 | % | | | 2.22 | % | | | 1.69 | % | | | 7.33 | % | | | 4.42 | % |
Subsequent partial recovery of fraud-related charge-off | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (.25 | ) |
Net charge-offs to average loans (GAAP) | | | .22 | % | | | .28 | % | | | .38 | % | | | .38 | % | | | .41 | % | | | .31 | % | | | 2.22 | % | | | 1.69 | % | | | 7.33 | % | | | 4.17 | % |
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Loan Portfolio Composition at Period-End(1)
| | 2014 | | | 2013 | | | Linked | | | Year over | |
| | Fourth | | | Third | | | Second | | | First | | | Fourth | | | Quarter | | | Year | |
(in millions) | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Change | | | Change | |
LOANS BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owner occupied commercial RE | | $ | 1,163 | | | $ | 1,153 | | | $ | 1,163 | | | $ | 1,142 | | | $ | 1,134 | | | $ | 10 | | | $ | 29 | |
Income producing commercial RE | | | 599 | | | | 605 | | | | 598 | | | | 624 | | | | 623 | | | | (6 | ) | | | (24 | ) |
Commercial & industrial | | | 710 | | | | 650 | | | | 554 | | | | 495 | | | | 472 | | | | 60 | | | | 238 | |
Commercial construction | | | 196 | | | | 181 | | | | 160 | | | | 148 | | | | 149 | | | | 15 | | | | 47 | |
Total commercial | | | 2,668 | | | | 2,589 | | | | 2,475 | | | | 2,409 | | | | 2,378 | | | | 79 | | | | 290 | |
Residential mortgage | | | 866 | | | | 866 | | | | 861 | | | | 866 | | | | 875 | | | | - | | | | (9 | ) |
Home equity lines of credit | | | 466 | | | | 459 | | | | 451 | | | | 447 | | | | 441 | | | | 7 | | | | 25 | |
Residential construction | | | 299 | | | | 307 | | | | 302 | | | | 318 | | | | 328 | | | | (8 | ) | | | (29 | ) |
Consumer installment | | | 373 | | | | 348 | | | | 321 | | | | 316 | | | | 307 | | | | 25 | | | | 66 | |
Total loans | | $ | 4,672 | | | $ | 4,569 | | | $ | 4,410 | | | $ | 4,356 | | | $ | 4,329 | | | | 103 | | | | 343 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LOANS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
North Georgia | | $ | 1,163 | | | $ | 1,168 | | | $ | 1,175 | | | $ | 1,205 | | | $ | 1,240 | | | | (5 | ) | | | (77 | ) |
Atlanta MSA | | | 1,282 | | | | 1,289 | | | | 1,305 | | | | 1,290 | | | | 1,275 | | | | (7 | ) | | | 7 | |
North Carolina | | | 553 | | | | 553 | | | | 555 | | | | 563 | | | | 572 | | | | - | | | | (19 | ) |
Coastal Georgia | | | 456 | | | | 444 | | | | 426 | | | | 425 | | | | 423 | | | | 12 | | | | 33 | |
Gainesville MSA | | | 257 | | | | 254 | | | | 257 | | | | 262 | | | | 255 | | | | 3 | | | | 2 | |
East Tennessee | | | 280 | | | | 281 | | | | 270 | | | | 272 | | | | 280 | | | | (1 | ) | | | - | |
South Carolina / Corporate | | | 412 | | | | 337 | | | | 206 | | | | 131 | | | | 88 | | | | 75 | | | | 324 | |
Other(2) | | | 269 | | | | 243 | | | | 216 | | | | 208 | | | | 196 | | | | 26 | | | | 73 | |
Total loans | | $ | 4,672 | | | $ | 4,569 | | | $ | 4,410 | | | $ | 4,356 | | | $ | 4,329 | | | | 103 | | | | 343 | |
(1) Excludes total loans of $2.8 million, $2.8 million, $3.1 million, $19.3 million and $20.3 million as of December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014 and December 31, 2013, respectively, that are covered by the loss-sharing agreement with the FDIC, related to the acquisition of Southern Community Bank.(2) Includes purchased indirect auto loans that are not assigned to a geographic region.
UNITED COMMUNITY BANKS, INC.
Financial Highlights
Loan Portfolio Composition at Year-End(1)
(in millions) | | 2014 | | | 2013 | | | 2012 | | | 2011 | | | 2010 | |
LOANS BY CATEGORY | | | | | | | | | | | | | | | | | | | | |
Owner occupied commercial RE | | $ | 1,163 | | | $ | 1,134 | | | $ | 1,131 | | | $ | 1,112 | | | $ | 980 | |
Income producing commercial RE | | | 599 | | | | 623 | | | | 682 | | | | 710 | | | | 781 | |
Commercial & industrial | | | 710 | | | | 472 | | | | 458 | | | | 428 | | | | 441 | |
Commercial construction | | | 196 | | | | 149 | | | | 155 | | | | 164 | | | | 297 | |
Total commercial | | | 2,668 | | | | 2,378 | | | | 2,426 | | | | 2,414 | | | | 2,499 | |
Residential mortgage | | | 866 | | | | 875 | | | | 829 | | | | 835 | | | | 944 | |
Home equity lines of credit | | | 466 | | | | 441 | | | | 385 | | | | 300 | | | | 335 | |
Residential construction | | | 299 | | | | 328 | | | | 382 | | | | 448 | | | | 695 | |
Consumer / installment | | | 373 | | | | 307 | | | | 153 | | | | 113 | | | | 131 | |
Total loans | | $ | 4,672 | | | $ | 4,329 | | | $ | 4,175 | | | $ | 4,110 | | | $ | 4,604 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
LOANS BY MARKET | | | | | | | | | | | | | | | | | | | | |
North Georgia | | $ | 1,163 | | | $ | 1,240 | | | $ | 1,364 | | | $ | 1,426 | | | $ | 1,689 | |
Atlanta MSA | | | 1,282 | | | | 1,275 | | | | 1,250 | | | | 1,220 | | | | 1,310 | |
North Carolina | | | 553 | | | | 572 | | | | 579 | | | | 597 | | | | 702 | |
Coastal Georgia | | | 456 | | | | 423 | | | | 400 | | | | 346 | | | | 335 | |
Gainesville MSA | | | 257 | | | | 255 | | | | 261 | | | | 265 | | | | 312 | |
East Tennessee | | | 280 | | | | 280 | | | | 283 | | | | 256 | | | | 256 | |
South Carolina / Corporate | | | 412 | | | | 88 | | | | - | | | | - | | | | - | |
Other(2) | | | 269 | | | | 196 | | | | 38 | | | | - | | | | - | |
Total loans | | $ | 4,672 | | | $ | 4,329 | | | $ | 4,175 | | | $ | 4,110 | | | $ | 4,604 | |
(1) Excludes total loans of $2.8 million, $20.3 million, $33.4 million, $54.5 million and $68.2 million as of December 31, 2014, 2013, 2012, 2011 and 2010, respectively, that are covered by loss-sharing agreements 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) |
| | Fourth Quarter 2014 | | | Third Quarter 2014 | | | Second Quarter 2014 | |
| | Non-performing | | | Foreclosed | | | Total | | | Non-performing | | | Foreclosed | | | Total | | | Non-performing | | | Foreclosed | | | Total | |
(in thousands) | | Loans | | | Properties | | | NPAs | | | Loans | | | Properties | | | NPAs | | | Loans | | | Properties | | | NPAs | |
NONPERFORMING ASSETS BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owner occupied CRE | | $ | 4,133 | | | $ | 355 | | | $ | 4,488 | | | $ | 2,156 | | | $ | 1,024 | | | $ | 3,180 | | | $ | 2,975 | | | $ | 653 | | | $ | 3,628 | |
Income producing CRE | | | 717 | | | | - | | | | 717 | | | | 1,742 | | | | 42 | | | | 1,784 | | | | 1,032 | | | | 242 | | | | 1,274 | |
Commercial & industrial | | | 1,571 | | | | - | | | | 1,571 | | | | 1,593 | | | | - | | | | 1,593 | | | | 1,102 | | | | - | | | | 1,102 | |
Commercial construction | | | 83 | | | | 15 | | | | 98 | | | | 148 | | | | - | | | | 148 | | | | 95 | | | | - | | | | 95 | |
Total commercial | | | 6,504 | | | | 370 | | | | 6,874 | | | | 5,639 | | | | 1,066 | | | | 6,705 | | | | 5,204 | | | | 895 | | | | 6,099 | |
Residential mortgage | | | 8,196 | | | | 1,183 | | | | 9,379 | | | | 8,350 | | | | 1,769 | | | | 10,119 | | | | 10,201 | | | | 1,426 | | | | 11,627 | |
Home equity lines of credit | | | 695 | | | | 40 | | | | 735 | | | | 720 | | | | 90 | | | | 810 | | | | 510 | | | | 128 | | | | 638 | |
Residential construction | | | 2,006 | | | | 133 | | | | 2,139 | | | | 3,543 | | | | 221 | | | | 3,764 | | | | 4,248 | | | | 520 | | | | 4,768 | |
Consumer installment | | | 480 | | | | - | | | | 480 | | | | 493 | | | | - | | | | 493 | | | | 561 | | | | - | | | | 561 | |
Total NPAs | | $ | 17,881 | | | $ | 1,726 | | | $ | 19,607 | | | $ | 18,745 | | | $ | 3,146 | | | $ | 21,891 | | | $ | 20,724 | | | $ | 2,969 | | | $ | 23,693 | |
Balance as a % of | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unpaid Principal | | | 69.9 | % | | | 54.1 | % | | | 68.1 | % | | | 68.6 | % | | | 54.5 | % | | | 66.1 | % | | | 66.5 | % | | | 50.4 | % | | | 63.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONPERFORMING ASSETS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
North Georgia | | $ | 5,669 | | | $ | 711 | | | $ | 6,380 | | | $ | 7,392 | | | $ | 1,717 | | | $ | 9,109 | | | $ | 8,216 | | | $ | 1,392 | | | $ | 9,608 | |
Atlanta MSA | | | 1,837 | | | | 372 | | | | 2,209 | | | | 1,724 | | | | 364 | | | | 2,088 | | | | 3,883 | | | | 510 | | | | 4,393 | |
North Carolina | | | 5,221 | | | | 234 | | | | 5,455 | | | | 4,919 | | | | 398 | | | | 5,317 | | | | 5,314 | | | | 615 | | | | 5,929 | |
Coastal Georgia | | | 799 | | | | 105 | | | | 904 | | | | 781 | | | | 160 | | | | 941 | | | | 782 | | | | 80 | | | | 862 | |
Gainesville MSA | | | 1,310 | | | | 81 | | | | 1,391 | | | | 1,403 | | | | 85 | | | | 1,488 | | | | 921 | | | | 49 | | | | 970 | |
East Tennessee | | | 1,414 | | | | 201 | | | | 1,615 | | | | 1,227 | | | | 245 | | | | 1,472 | | | | 1,218 | | | | 323 | | | | 1,541 | |
South Carolina / Corporate | | | 1,285 | | | | 22 | | | | 1,307 | | | | 945 | | | | 177 | | | | 1,122 | | | | - | | | | - | | | | - | |
Other(3) | | | 346 | | | | - | | | | 346 | | | | 354 | | | | - | | | | 354 | | | | 390 | | | | - | | | | 390 | |
Total NPAs | | $ | 17,881 | | | $ | 1,726 | | | $ | 19,607 | | | $ | 18,745 | | | $ | 3,146 | | | $ | 21,891 | | | $ | 20,724 | | | $ | 2,969 | | | $ | 23,693 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONPERFORMING ASSETS ACTIVITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 18,745 | | | $ | 3,146 | | | $ | 21,891 | | | $ | 20,724 | | | $ | 2,969 | | | $ | 23,693 | | | $ | 25,250 | | | $ | 5,594 | | | $ | 30,844 | |
Loans placed on non-accrual | | | 7,140 | | | | - | | | | 7,140 | | | | 7,665 | | | | - | | | | 7,665 | | | | 9,529 | | | | - | | | | 9,529 | |
Payments received | | | (5,286 | ) | | | - | | | | (5,286 | ) | | | (3,129 | ) | | | - | | | | (3,129 | ) | | | (4,027 | ) | | | - | | | | (4,027 | ) |
Loan charge-offs | | | (1,841 | ) | | | - | | | | (1,841 | ) | | | (4,353 | ) | | | - | | | | (4,353 | ) | | | (8,341 | ) | | | - | | | | (8,341 | ) |
Foreclosures | | | (877 | ) | | | 877 | | | | - | | | | (2,162 | ) | | | 2,162 | | | | - | | | | (1,687 | ) | | | 1,687 | | | | - | |
Capitalized costs | | | - | | | | - | | | | - | | | | - | | | | 209 | | | | 209 | | | | - | | | | - | | | | - | |
Property sales | | | - | | | | (2,483 | ) | | | (2,483 | ) | | | - | | | | (2,350 | ) | | | (2,350 | ) | | | - | | | | (4,430 | ) | | | (4,430 | ) |
Write downs | | | - | | | | (1 | ) | | | (1 | ) | | | - | | | | (108 | ) | | | (108 | ) | | | - | | | | (305 | ) | | | (305 | ) |
Net gains (losses) on sales | | | - | | | | 187 | | | | 187 | | | | - | | | | 264 | | | | 264 | | | | - | | | | 423 | | | | 423 | |
Ending Balance | | $ | 17,881 | | | $ | 1,726 | | | $ | 19,607 | | | $ | 18,745 | | | $ | 3,146 | | | $ | 21,891 | | | $ | 20,724 | | | $ | 2,969 | | | $ | 23,693 | |
| | Fourth Quarter 2014 | | | Third Quarter 2014 | | | Second Quarter 2014 | |
| | | | | Net Charge- | | | | | | Net Charge- | | | | | | Net Charge- | |
| | | | | Offs to | | | | | | Offs to | | | | | | Offs to | |
| | Net | | | Average | | | Net | | | Average | | | Net | | | Average | |
(in thousands) | | Charge-Offs | | | Loans(2) | | | Charge-Offs | | | Loans(2) | | | Charge-Offs | | | Loans(2) | |
NET CHARGE-OFFS BY CATEGORY | | | | | | | | | | | | | | | | | | | | | | | | |
Owner occupied CRE | | $ | 891 | | | | .31 | % | | $ | 746 | | | | .26 | % | | $ | (1,836 | ) | | | (.64 | )% |
Income producing CRE | | | 143 | | | | .09 | | | | 104 | | | | .07 | | | | 435 | | | | .29 | |
Commercial & industrial | | | (295 | ) | | | (.17 | ) | | | (341 | ) | | | (.23 | ) | | | 662 | | | | .52 | |
Commercial construction | | | (6 | ) | | | (.01 | ) | | | 103 | | | | .24 | | | | 131 | | | | .34 | |
Total commercial | | | 733 | | | | .11 | | | | 612 | | | | .10 | | | | (608 | ) | | | (.10 | ) |
Residential mortgage | | | 1,226 | | | | .56 | | | | 1,116 | | | | .52 | | | | 2,509 | | | | 1.17 | |
Home equity lines of credit | | | 238 | | | | .20 | | | | 356 | | | | .31 | | | | 466 | | | | .42 | |
Residential construction | | | (44 | ) | | | (.06 | ) | | | 712 | | | | .94 | | | | 1,671 | | | | 2.13 | |
Consumer installment | | | 356 | | | | .39 | | | | 359 | | | | .43 | | | | 137 | | | | .18 | |
Total | | $ | 2,509 | | | | .22 | | | $ | 3,155 | | | | .28 | | | $ | 4,175 | | | | .38 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
NET CHARGE-OFFS BY MARKET | | | | | | | | | | | | | | | | | | | | | | | | |
North Georgia | | $ | 791 | | | | .27 | % | | $ | 1,861 | | | | .63 | % | | $ | (741 | ) | | | (.25 | )% |
Atlanta MSA | | | 147 | | | | .05 | | | | (250 | ) | | | (.08 | ) | | | 1,481 | | | | .46 | |
North Carolina | | | 1,103 | | | | .79 | | | | 656 | | | | .47 | | | | 2,161 | | | | 1.55 | |
Coastal Georgia | | | 30 | | | | .03 | | | | 228 | | | | .21 | | | | 116 | | | | .11 | |
Gainesville MSA | | | 94 | | | | .15 | | | | 259 | | | | .40 | | | | 797 | | | | 1.23 | |
East Tennessee | | | 54 | | | | .08 | | | | 230 | | | | .33 | | | | 288 | | | | .42 | |
South Carolina / Corporate | | | 110 | | | | .11 | | | | 5 | | | | .01 | | | | - | | | | - | |
Other(3) | | | 180 | | | | .29 | | | | 166 | | | | .31 | | | | 73 | | | | .14 | |
Total | | $ | 2,509 | | | | .22 | | | $ | 3,155 | | | | .28 | | | $ | 4,175 | | | | .38 | |
| (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. |
| (3) | Includes purchased indirect auto loans that are not assigned to a geographic region. |
UNITED COMMUNITY BANKS, INC. |
Consolidated Statement of Income (Unaudited) |
| | Three Months Ended | | | Twelve Months Ended | |
| | December 31, | | | December 31, | |
(in thousands, except per share data) | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | |
Interest revenue: | | | | | | | | | | | | | | | | |
Loans, including fees | | $ | 50,677 | | | $ | 49,066 | | | $ | 196,279 | | | $ | 200,893 | |
Investment securities, including tax exempt of $180, $203, $738 and $827 | | | 12,375 | | | | 11,253 | | | | 48,493 | | | | 41,158 | |
Deposits in banks and short-term investments | | | 903 | | | | 996 | | | | 3,660 | | | | 3,789 | |
Total interest revenue | | | 63,955 | | | | 61,315 | | | | 248,432 | | | | 245,840 | |
| | | | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | |
NOW | | | 435 | | | | 473 | | | | 1,651 | | | | 1,759 | |
Money market | | | 868 | | | | 569 | | | | 3,060 | | | | 2,210 | |
Savings | | | 20 | | | | 24 | | | | 81 | | | | 133 | |
Time | | | 1,623 | | | | 1,593 | | | | 7,133 | | | | 10,464 | |
Total deposit interest expense | | | 2,946 | | | | 2,659 | | | | 11,925 | | | | 14,566 | |
Short-term borrowings | | | 96 | | | | 508 | | | | 2,160 | | | | 2,071 | |
Federal Home Loan Bank advances | | | 339 | | | | 3 | | | | 912 | | | | 68 | |
Long-term debt | | | 2,640 | | | | 2,646 | | | | 10,554 | | | | 10,977 | |
Total interest expense | | | 6,021 | | | | 5,816 | | | | 25,551 | | | | 27,682 | |
Net interest revenue | | | 57,934 | | | | 55,499 | | | | 222,881 | | | | 218,158 | |
Provision for credit losses | | | 1,800 | | | | 3,000 | | | | 8,500 | | | | 65,500 | |
Net interest revenue after provision for credit losses | | | 56,134 | | | | 52,499 | | | | 214,381 | | | | 152,658 | |
| | | | | | | | | | | | | | | | |
Fee revenue: | | | | | | | | | | | | | | | | |
Service charges and fees | | | 8,446 | | | | 8,166 | | | | 33,073 | | | | 31,997 | |
Mortgage loan and other related fees | | | 2,111 | | | | 1,713 | | | | 7,520 | | | | 9,925 | |
Brokerage fees | | | 1,176 | | | | 1,361 | | | | 4,807 | | | | 4,465 | |
Securities gains, net | | | 208 | | | | 70 | | | | 4,871 | | | | 186 | |
Loss from prepayment of debt | | | - | | | | - | | | | (4,446 | ) | | | - | |
Other | | | 2,882 | | | | 2,209 | | | | 9,729 | | | | 10,025 | |
Total fee revenue | | | 14,823 | | | | 13,519 | | | | 55,554 | | | | 56,598 | |
Total revenue | | | 70,957 | | | | 66,018 | | | | 269,935 | | | | 209,256 | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 26,592 | | | | 24,817 | | | | 100,941 | | | | 96,233 | |
Communications and equipment | | | 3,153 | | | | 3,414 | | | | 12,523 | | | | 13,233 | |
Occupancy | | | 3,448 | | | | 3,735 | | | | 13,513 | | | | 13,930 | |
Advertising and public relations | | | 802 | | | | 781 | | | | 3,461 | | | | 3,718 | |
Postage, printing and supplies | | | 1,086 | | | | 882 | | | | 3,542 | | | | 3,283 | |
Professional fees | | | 834 | | | | 2,102 | | | | 6,707 | | | | 9,617 | |
Foreclosed property | | | 131 | | | | 191 | | | | 634 | | | | 7,869 | |
FDIC assessments and other regulatory charges | | | 883 | | | | 1,804 | | | | 4,792 | | | | 9,219 | |
Amortization of intangibles | | | 287 | | | | 408 | | | | 1,348 | | | | 2,031 | |
Other | | | 4,703 | | | | 3,480 | | | | 15,404 | | | | 15,171 | |
Total operating expenses | | | 41,919 | | | | 41,614 | | | | 162,865 | | | | 174,304 | |
Net income before income taxes | | | 29,038 | | | | 24,404 | | | | 107,070 | | | | 34,952 | |
Income tax expense (benefit) | | | 10,791 | | | | 8,493 | | | | 39,450 | | | | (238,188 | ) |
Net income | | | 18,247 | | | | 15,911 | | | | 67,620 | | | | 273,140 | |
Preferred stock dividends and discount accretion | | | - | | | | 2,912 | | | | 439 | | | | 12,078 | |
Net income available to common shareholders | | $ | 18,247 | | | $ | 12,999 | | | $ | 67,181 | | | $ | 261,062 | |
| | | | | | | | | | | | | | | | |
Earnings per common share: | | | | | | | | | | | | | | | | |
Basic | | $ | .30 | | | $ | .22 | | | $ | 1.11 | | | $ | 4.44 | |
Diluted | | | .30 | | | | .22 | | | | 1.11 | | | | 4.44 | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 60,830 | | | | 59,923 | | | | 60,588 | | | | 58,787 | |
Diluted | | | 60,833 | | | | 59,925 | | | | 60,590 | | | | 58,845 | |
UNITED COMMUNITY BANKS, INC. |
Consolidated Balance Sheet(Unaudited) |
| | December 31, | | | December 31, | |
(in thousands, except share and per share data) | | 2014 | | | 2013 | |
| | | | | | |
ASSETS | | | | | | | | |
Cash and due from banks | | $ | 77,180 | | | $ | 71,230 | |
Interest-bearing deposits in banks | | | 89,074 | | | | 119,669 | |
Short-term investments | | | 26,401 | | | | 37,999 | |
Cash and cash equivalents | | | 192,655 | | | | 228,898 | |
Securities available for sale | | | 1,782,734 | | | | 1,832,217 | |
Securities held to maturity (fair value $425,233 and $485,585) | | | 415,267 | | | | 479,742 | |
Mortgage loans held for sale | | | 13,737 | | | | 10,319 | |
Loans, net of unearned income | | | 4,672,119 | | | | 4,329,266 | |
Less allowance for loan losses | | | (71,619 | ) | | | (76,762 | ) |
Loans, net | | | 4,600,500 | | | | 4,252,504 | |
Assets covered by loss sharing agreements with the FDIC | | | 3,315 | | | | 22,882 | |
Premises and equipment, net | | | 159,390 | | | | 163,589 | |
Bank owned life insurance | | | 81,294 | | | | 80,670 | |
Accrued interest receivable | | | 20,103 | | | | 19,598 | |
Goodwill and other intangible assets | | | 3,641 | | | | 3,480 | |
Foreclosed property | | | 1,726 | | | | 4,221 | |
Net deferred tax asset | | | 215,503 | | | | 258,518 | |
Derivative financial instruments | | | 20,599 | | | | 23,833 | |
Other assets | | | 56,522 | | | | 44,948 | |
Total assets | | $ | 7,566,986 | | | $ | 7,425,419 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | |
Liabilities: | | | | | | | | |
Deposits: | | | | | | | | |
Demand | | $ | 1,574,317 | | | $ | 1,388,512 | |
NOW | | | 1,504,887 | | | | 1,427,939 | |
Money market | | | 1,273,283 | | | | 1,227,575 | |
Savings | | | 292,308 | | | | 251,125 | |
Time: | | | | | | | | |
Less than $100,000 | | | 748,478 | | | | 892,961 | |
Greater than $100,000 | | | 508,228 | | | | 588,689 | |
Brokered | | | 425,011 | | | | 424,704 | |
Total deposits | | | 6,326,512 | | | | 6,201,505 | |
Repurchase agreements | | | 6,000 | | | | 53,241 | |
Federal Home Loan Bank advances | | | 270,125 | | | | 120,125 | |
Long-term debt | | | 129,865 | | | | 129,865 | |
Derivative financial instruments | | | 31,997 | | | | 46,232 | |
Unsettled securities purchases | | | 5,425 | | | | 29,562 | |
Accrued expenses and other liabilities | | | 57,485 | | | | 49,174 | |
Total liabilities | | | 6,827,409 | | | | 6,629,704 | |
Shareholders' equity: | | | | | | | | |
Preferred stock, $1 par value; 10,000,000 shares authorized; | | | | | | | | |
Series B; $1,000 stated value; 0, 105,000 and 180,000 shares issued and outstanding | | | - | | | | 105,000 | |
Series D; $1,000 stated value; 0, 16,613 and 16,613 shares issued and outstanding | | | - | | | | 16,613 | |
Common stock, $1 par value; 100,000,000 shares authorized; | | | | | | | | |
50,178,605 and 46,243,345 shares issued and outstanding | | | 50,178 | | | | 46,243 | |
Common stock, non-voting, $1 par value; 26,000,000 shares authorized; | | | | | | | | |
10,080,787 and 13,188,206 shares issued and outstanding | | | 10,081 | | | | 13,188 | |
Common stock issuable; 357,983 and 241,832 shares | | | 5,168 | | | | 3,930 | |
Capital surplus | | | 1,080,508 | | | | 1,078,676 | |
Accumulated deficit | | | (387,568 | ) | | | (448,091 | ) |
Accumulated other comprehensive loss | | | (18,790 | ) | | | (19,844 | ) |
Total shareholders' equity | | | 739,577 | | | | 795,715 | |
Total liabilities and shareholders' equity | | $ | 7,566,986 | | | $ | 7,425,419 | |
UNITED COMMUNITY BANKS, INC. |
Average Consolidated Balance Sheets and Net Interest Analysis |
For the Three Months Ended December 31, |
| | 2014 | | | 2013 | |
| | Average | | | | | | Avg. | | | Average | | | | | | Avg. | |
(dollars in thousands, taxable equivalent) | | Balance | | | Interest | | | Rate | | | Balance | | | Interest | | | Rate | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income(1)(2) | | $ | 4,620,517 | | | $ | 50,883 | | | | 4.37 | % | | $ | 4,315,370 | | | $ | 49,205 | | | | 4.52 | % |
Taxable securities(3) | | | 2,202,986 | | | | 12,195 | | | | 2.21 | | | | 2,258,938 | | | | 11,050 | | | | 1.96 | |
Tax-exempt securities(1)(3) | | | 18,579 | | | | 295 | | | | 6.35 | | | | 20,681 | | | | 332 | | | | 6.42 | |
Federal funds sold and other interest-earning assets | | | 170,703 | | | | 980 | | | | 2.30 | | | | 227,622 | | | | 1,108 | | | | 1.95 | |
Total interest-earning assets | | | 7,012,785 | | | | 64,353 | | | | 3.65 | | | | 6,822,611 | | | | 61,695 | | | | 3.59 | |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (72,534 | ) | | | | | | | | | | | (81,335 | ) | | | | | | | | |
Cash and due from banks | | | 73,973 | | | | | | | | | | | | 61,083 | | | | | | | | | |
Premises and equipment | | | 160,049 | | | | | | | | | | | | 165,286 | | | | | | | | | |
Other assets(3) | | | 391,097 | | | | | | | | | | | | 402,328 | | | | | | | | | |
Total assets | | $ | 7,565,370 | | | | | | | | | | | $ | 7,369,973 | | | | | | | | | |
Liabilities and Shareholders' Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
NOW | | $ | 1,481,414 | | | | 435 | | | | .12 | | | $ | 1,372,367 | | | | 473 | | | | .14 | |
Money market | | | 1,433,680 | | | | 868 | | | | .24 | | | | 1,367,589 | | | | 569 | | | | .17 | |
Savings | | | 291,163 | | | | 20 | | | | .03 | | | | 250,418 | | | | 24 | | | | .04 | |
Time less than $100,000 | | | 761,850 | | | | 814 | | | | .42 | | | | 907,042 | | | | 1,164 | | | | .51 | |
Time greater than $100,000 | | | 520,937 | | | | 763 | | | | .58 | | | | 604,490 | | | | 1,029 | | | | .68 | |
Brokered time deposits | | | 273,706 | | | | 46 | | | | .07 | | | | 271,490 | | | | (600 | ) | | | (.88 | ) |
Total interest-bearing deposits | | | 4,762,750 | | | | 2,946 | | | | .25 | | | | 4,773,396 | | | | 2,659 | | | | .22 | |
Federal funds purchased and other borrowings | | | 24,750 | | | | 96 | | | | 1.54 | | | | 54,839 | | | | 508 | | | | 3.68 | |
Federal Home Loan Bank advances | | | 193,549 | | | | 339 | | | | .69 | | | | 6,647 | | | | 3 | | | | .18 | |
Long-term debt | | | 129,865 | | | | 2,640 | | | | 8.07 | | | | 129,865 | | | | 2,646 | | | | 8.08 | |
Total borrowed funds | | | 348,164 | | | | 3,075 | | | | 3.50 | | | | 191,351 | | | | 3,157 | | | | 6.55 | |
Total interest-bearing liabilities | | | 5,110,914 | | | | 6,021 | | | | .47 | | | | 4,964,747 | | | | 5,816 | | | | .46 | |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits | | | 1,620,635 | | | | | | | | | | | | 1,416,483 | | | | | | | | | |
Other liabilities | | | 95,679 | | | | | | | | | | | | 132,557 | | | | | | | | | |
Total liabilities | | | 6,827,228 | | | | | | | | | | | | 6,513,787 | | | | | | | | | |
Shareholders' equity | | | 738,142 | | | | | | | | | | | | 856,186 | | | | | | | | | |
Total liabilities and shareholders' equity | | $ | 7,565,370 | | | | | | | | | | | $ | 7,369,973 | | | | | | | | | |
Net interest revenue | | | | | | $ | 58,332 | | | | | | | | | | | $ | 55,879 | | | | | |
Net interest-rate spread | | | | | | | | | | | 3.18 | % | | | | | | | | | | | 3.13 | % |
Net interest margin(4) | | | | | | | | | | | 3.31 | % | | | | | | | | | | | 3.26 | % |
| (1) | Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. |
| (2) | Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale. |
| (3) | Securities available for sale are shown at amortized cost. Pretax unrealized gains of $8.59 million in 2014 and pretax unrealized losses of $6.33 million in 2013 are included in other assets for purposes of this presentation. |
| (4) | Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |
UNITED COMMUNITY BANKS, INC. |
Average Consolidated Balance Sheets and Net Interest Analysis |
For the Twelve Months Ended December 31, |
| | 2014 | | | 2013 | |
| | Average | | | | | | Avg. | | | Average | | | | | | Avg. | |
(dollars in thousands, taxable equivalent) | | Balance | | | Interest | | | Rate | | | Balance | | | Interest | | | Rate | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income(1)(2) | | $ | 4,450,268 | | | $ | 197,039 | | | | 4.43 | % | | $ | 4,254,159 | | | $ | 201,278 | | | | 4.73 | % |
Taxable securities(3) | | | 2,255,084 | | | | 47,755 | | | | 2.12 | | | | 2,169,024 | | | | 40,331 | | | | 1.86 | |
Tax-exempt securities(1)(3) | | | 19,279 | | | | 1,209 | | | | 6.27 | | | | 21,228 | | | | 1,354 | | | | 6.38 | |
Federal funds sold and other interest-earning assets | | | 155,803 | | | | 3,966 | | | | 2.55 | | | | 204,303 | | | | 4,360 | | | | 2.13 | |
Total interest-earning assets | | | 6,880,434 | | | | 249,969 | | | | 3.63 | | | | 6,648,714 | | | | 247,323 | | | | 3.72 | |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (75,237 | ) | | | | | | | | | | | (95,411 | ) | | | | | | | | |
Cash and due from banks | | | 67,818 | | | | | | | | | | | | 63,174 | | | | | | | | | |
Premises and equipment | | | 161,391 | | | | | | | | | | | | 167,424 | | | | | | | | | |
Other assets(3) | | | 401,240 | | | | | | | | | | | | 290,098 | | | | | | | | | |
Total assets | | $ | 7,435,646 | | | | | | | | | | | $ | 7,073,999 | | | | | | | | | |
Liabilities and Shareholders' Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | |
NOW | | $ | 1,396,373 | | | | 1,651 | | | | .12 | | | $ | 1,285,842 | | | | 1,759 | | | | .14 | |
Money market | | | 1,389,837 | | | | 3,060 | | | | .22 | | | | 1,315,385 | | | | 2,210 | | | | .17 | |
Savings | | | 277,351 | | | | 81 | | | | .03 | | | | 244,725 | | | | 133 | | | | .05 | |
Time less than $100,000 | | | 811,846 | | | | 3,636 | | | | .45 | | | | 974,470 | | | | 5,850 | | | | .60 | |
Time greater than $100,000 | | | 551,027 | | | | 3,373 | | | | .61 | | | | 654,102 | | | | 5,115 | | | | .78 | |
Brokered time deposits | | | 293,657 | | | | 124 | | | | .04 | | | | 219,215 | | | | (501 | ) | | | (.23 | ) |
Total interest-bearing deposits | | | 4,720,091 | | | | 11,925 | | | | .25 | | | | 4,693,739 | | | | 14,566 | | | | .31 | |
Federal funds purchased and other borrowings | | | 74,541 | | | | 2,160 | | | | 2.90 | | | | 66,561 | | | | 2,071 | | | | 3.11 | |
Federal Home Loan Bank advances | | | 175,481 | | | | 912 | | | | .52 | | | | 32,604 | | | | 68 | | | | .21 | |
Long-term debt | | | 129,865 | | | | 10,554 | | | | 8.13 | | | | 131,081 | | | | 10,977 | | | | 8.37 | |
Total borrowed funds | | | 379,887 | | | | 13,626 | | | | 3.59 | | | | 230,246 | | | | 13,116 | | | | 5.70 | |
Total interest-bearing liabilities | | | 5,099,978 | | | | 25,551 | | | | .50 | | | | 4,923,985 | | | | 27,682 | | | | .56 | |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits | | | 1,507,944 | | | | | | | | | | | | 1,333,199 | | | | | | | | | |
Other liabilities | | | 107,523 | | | | | | | | | | | | 84,506 | | | | | | | | | |
Total liabilities | | | 6,715,445 | | | | | | | | | | | | 6,341,690 | | | | | | | | | |
Shareholders' equity | | | 720,201 | | | | | | | | | | | | 732,309 | | | | | | | | | |
Total liabilities and shareholders' equity | | $ | 7,435,646 | | | | | | | | | | | $ | 7,073,999 | | | | | | | | | |
Net interest revenue | | | | | | $ | 224,418 | | | | | | | | | | | $ | 219,641 | | | | | |
Net interest-rate spread | | | | | | | | | | | 3.13 | % | | | | | | | | | | | 3.16 | % |
Net interest margin(4) | | | | | | | | | | | 3.26 | % | | | | | | | | | | | 3.30 | % |
| (1) | Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. |
| (2) | Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale. |
| (3) | Securities available for sale are shown at amortized cost. Pretax unrealized gains of $3.36 million in 2014 and pretax unrealized gains of $4.36 million in 2013 are included in other assets for purposes of this presentation. |
| (4) | Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |