|
Georgia
|
|
58-1807304
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
125 Highway 515 East
|
|
|
Blairsville, Georgia
|
|
30512
|
Address of Principal Executive Offices
|
|
(Zip Code)
|
|
(706) 781-2265
|
|
|
(Telephone Number)
|
|
Large accelerated filer
ý
|
Accelerated filer
¨
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
¨
|
Emerging growth company
¨
|
|
|
UNITED COMMUNITY BANKS, INC.
Consolidated Statements of Income
(Unaudited)
|
||||||||||||||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(in thousands, except per share data)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Interest revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans, including fees
|
|
$
|
103,492
|
|
|
$
|
74,825
|
|
|
$
|
199,961
|
|
|
$
|
147,552
|
|
Investment securities, including tax exempt of $1,025 and $357, and $1,997 and $636
|
|
18,254
|
|
|
17,778
|
|
|
36,549
|
|
|
35,490
|
|
||||
Deposits in banks and short-term investments
|
|
469
|
|
|
563
|
|
|
995
|
|
|
1,082
|
|
||||
Total interest revenue
|
|
122,215
|
|
|
93,166
|
|
|
237,505
|
|
|
184,124
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
||||||||
Deposits:
|
|
|
|
|
|
|
|
|
||||||||
NOW
|
|
1,303
|
|
|
635
|
|
|
2,416
|
|
|
1,232
|
|
||||
Money market
|
|
2,583
|
|
|
1,559
|
|
|
4,758
|
|
|
2,985
|
|
||||
Savings
|
|
35
|
|
|
28
|
|
|
84
|
|
|
55
|
|
||||
Time
|
|
4,198
|
|
|
1,379
|
|
|
7,154
|
|
|
2,387
|
|
||||
Total deposit interest expense
|
|
8,119
|
|
|
3,601
|
|
|
14,412
|
|
|
6,659
|
|
||||
Short-term borrowings
|
|
198
|
|
|
101
|
|
|
498
|
|
|
141
|
|
||||
Federal Home Loan Bank advances
|
|
1,636
|
|
|
1,464
|
|
|
3,760
|
|
|
2,894
|
|
||||
Long-term debt
|
|
3,786
|
|
|
2,852
|
|
|
7,074
|
|
|
5,728
|
|
||||
Total interest expense
|
|
13,739
|
|
|
8,018
|
|
|
25,744
|
|
|
15,422
|
|
||||
Net interest revenue
|
|
108,476
|
|
|
85,148
|
|
|
211,761
|
|
|
168,702
|
|
||||
Provision for credit losses
|
|
1,800
|
|
|
800
|
|
|
5,600
|
|
|
1,600
|
|
||||
Net interest revenue after provision for credit losses
|
|
106,676
|
|
|
84,348
|
|
|
206,161
|
|
|
167,102
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
||||||||
Service charges and fees
|
|
8,794
|
|
|
10,701
|
|
|
17,719
|
|
|
21,305
|
|
||||
Mortgage loan and other related fees
|
|
5,307
|
|
|
4,811
|
|
|
10,666
|
|
|
9,235
|
|
||||
Brokerage fees
|
|
1,201
|
|
|
1,146
|
|
|
2,073
|
|
|
2,556
|
|
||||
Gains from sales of SBA/USDA loans
|
|
2,401
|
|
|
2,626
|
|
|
4,179
|
|
|
4,585
|
|
||||
Securities (losses) gains, net
|
|
(364
|
)
|
|
4
|
|
|
(1,304
|
)
|
|
2
|
|
||||
Other
|
|
6,001
|
|
|
4,397
|
|
|
12,403
|
|
|
8,076
|
|
||||
Total noninterest income
|
|
23,340
|
|
|
23,685
|
|
|
45,736
|
|
|
45,759
|
|
||||
Total revenue
|
|
130,016
|
|
|
108,033
|
|
|
251,897
|
|
|
212,861
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Noninterest expenses:
|
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits
|
|
45,363
|
|
|
37,338
|
|
|
88,238
|
|
|
74,029
|
|
||||
Communications and equipment
|
|
4,849
|
|
|
4,978
|
|
|
9,481
|
|
|
9,896
|
|
||||
Occupancy
|
|
5,547
|
|
|
4,908
|
|
|
11,160
|
|
|
9,857
|
|
||||
Advertising and public relations
|
|
1,384
|
|
|
1,260
|
|
|
2,899
|
|
|
2,321
|
|
||||
Postage, printing and supplies
|
|
1,685
|
|
|
1,346
|
|
|
3,322
|
|
|
2,716
|
|
||||
Professional fees
|
|
3,464
|
|
|
2,371
|
|
|
7,508
|
|
|
5,415
|
|
||||
FDIC assessments and other regulatory charges
|
|
1,973
|
|
|
1,348
|
|
|
4,449
|
|
|
2,631
|
|
||||
Amortization of intangibles
|
|
1,847
|
|
|
900
|
|
|
3,745
|
|
|
1,873
|
|
||||
Merger-related and other charges
|
|
2,280
|
|
|
1,830
|
|
|
4,334
|
|
|
3,884
|
|
||||
Other
|
|
8,458
|
|
|
6,950
|
|
|
15,189
|
|
|
13,433
|
|
||||
Total noninterest expenses
|
|
76,850
|
|
|
63,229
|
|
|
150,325
|
|
|
126,055
|
|
||||
Net income before income taxes
|
|
53,166
|
|
|
44,804
|
|
|
101,572
|
|
|
86,806
|
|
||||
Income tax expense
|
|
13,532
|
|
|
16,537
|
|
|
24,280
|
|
|
35,015
|
|
||||
Net income
|
|
$
|
39,634
|
|
|
$
|
28,267
|
|
|
$
|
77,292
|
|
|
$
|
51,791
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income available to common shareholders
|
|
$
|
39,359
|
|
|
$
|
28,267
|
|
|
$
|
76,740
|
|
|
$
|
51,791
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.49
|
|
|
$
|
0.39
|
|
|
$
|
0.97
|
|
|
$
|
0.72
|
|
Diluted
|
|
0.49
|
|
|
0.39
|
|
|
0.97
|
|
|
0.72
|
|
||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
79,745
|
|
|
71,810
|
|
|
79,477
|
|
|
71,798
|
|
||||
Diluted
|
|
79,755
|
|
|
71,820
|
|
|
79,487
|
|
|
71,809
|
|
UNITED COMMUNITY BANKS, INC.
Consolidated Statements of Comprehensive Income
(Unaudited)
|
||||||||||||||||||||||||
(in thousands)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||
|
|
Before-tax
Amount
|
|
Tax
(Expense)
Benefit
|
|
Net of Tax
Amount
|
|
Before-tax
Amount
|
|
Tax
(Expense)
Benefit
|
|
Net of Tax
Amount
|
||||||||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
|
$
|
53,166
|
|
|
$
|
(13,532
|
)
|
|
$
|
39,634
|
|
|
$
|
101,572
|
|
|
$
|
(24,280
|
)
|
|
$
|
77,292
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized losses on available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized holding losses arising during period
|
|
(9,574
|
)
|
|
2,310
|
|
|
(7,264
|
)
|
|
(38,838
|
)
|
|
9,464
|
|
|
(29,374
|
)
|
||||||
Reclassification adjustment for losses included in net income
|
|
364
|
|
|
(97
|
)
|
|
267
|
|
|
1,304
|
|
|
(317
|
)
|
|
987
|
|
||||||
Net unrealized losses
|
|
(9,210
|
)
|
|
2,213
|
|
|
(6,997
|
)
|
|
(37,534
|
)
|
|
9,147
|
|
|
(28,387
|
)
|
||||||
Amortization of losses included in net income on available-for-sale securities transferred to held-to-maturity
|
|
218
|
|
|
(55
|
)
|
|
163
|
|
|
439
|
|
|
(109
|
)
|
|
330
|
|
||||||
Amortization of losses included in net income on terminated derivative financial instruments that were previously accounted for as cash flow hedges
|
|
143
|
|
|
(38
|
)
|
|
105
|
|
|
290
|
|
|
(76
|
)
|
|
214
|
|
||||||
Net actuarial loss on defined benefit pension plan
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
1
|
|
|
(4
|
)
|
||||||
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan
|
|
227
|
|
|
(73
|
)
|
|
154
|
|
|
454
|
|
|
(131
|
)
|
|
323
|
|
||||||
Net defined benefit pension plan activity
|
|
227
|
|
|
(73
|
)
|
|
154
|
|
|
449
|
|
|
(130
|
)
|
|
319
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total other comprehensive loss
|
|
(8,622
|
)
|
|
2,047
|
|
|
(6,575
|
)
|
|
(36,356
|
)
|
|
8,832
|
|
|
(27,524
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income
|
|
$
|
44,544
|
|
|
$
|
(11,485
|
)
|
|
$
|
33,059
|
|
|
$
|
65,216
|
|
|
$
|
(15,448
|
)
|
|
$
|
49,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
|
$
|
44,804
|
|
|
$
|
(16,537
|
)
|
|
$
|
28,267
|
|
|
$
|
86,806
|
|
|
$
|
(35,015
|
)
|
|
$
|
51,791
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized gains on available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized holding gains arising during period
|
|
11,120
|
|
|
(4,217
|
)
|
|
6,903
|
|
|
17,628
|
|
|
(6,681
|
)
|
|
10,947
|
|
||||||
Reclassification adjustment for gains included in net income
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
(3
|
)
|
||||||
Net unrealized gains
|
|
11,116
|
|
|
(4,217
|
)
|
|
6,899
|
|
|
17,626
|
|
|
(6,682
|
)
|
|
10,944
|
|
||||||
Amortization of losses included in net income on available-for-sale securities transferred to held-to-maturity
|
|
261
|
|
|
(98
|
)
|
|
163
|
|
|
571
|
|
|
(214
|
)
|
|
357
|
|
||||||
Amortization of losses included in net income on terminated derivative financial instruments that were previously accounted for as cash flow hedges
|
|
177
|
|
|
(69
|
)
|
|
108
|
|
|
590
|
|
|
(230
|
)
|
|
360
|
|
||||||
Reclassification of disproportionate tax effect related to terminated cash flow hedges
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,400
|
|
|
3,400
|
|
||||||
Net cash flow hedge activity
|
|
177
|
|
|
(69
|
)
|
|
108
|
|
|
590
|
|
|
3,170
|
|
|
3,760
|
|
||||||
Net actuarial gain (loss) on defined benefit pension plan
|
|
82
|
|
|
(32
|
)
|
|
50
|
|
|
(718
|
)
|
|
280
|
|
|
(438
|
)
|
||||||
Amortization of prior service cost and actuarial losses included in net periodic pension cost for defined benefit pension plan
|
|
200
|
|
|
(78
|
)
|
|
122
|
|
|
400
|
|
|
(157
|
)
|
|
243
|
|
||||||
Net defined benefit pension plan activity
|
|
282
|
|
|
(110
|
)
|
|
172
|
|
|
(318
|
)
|
|
123
|
|
|
(195
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total other comprehensive income
|
|
11,836
|
|
|
(4,494
|
)
|
|
7,342
|
|
|
18,469
|
|
|
(3,603
|
)
|
|
14,866
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income
|
|
$
|
56,640
|
|
|
$
|
(21,031
|
)
|
|
$
|
35,609
|
|
|
$
|
105,275
|
|
|
$
|
(38,618
|
)
|
|
$
|
66,657
|
|
UNITED COMMUNITY BANKS, INC.
Consolidated Balance Sheets
(Unaudited)
|
||||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
(in thousands, except share data)
|
|
|
||||||
|
|
|
|
|
||||
ASSETS
|
|
|
|
|
|
|
||
Cash and due from banks
|
|
$
|
125,013
|
|
|
$
|
129,108
|
|
Interest-bearing deposits in banks
|
|
191,355
|
|
|
185,167
|
|
||
Cash and cash equivalents
|
|
316,368
|
|
|
314,275
|
|
||
Securities available for sale
|
|
2,536,294
|
|
|
2,615,850
|
|
||
Securities held to maturity (fair value $291,463 and $321,276)
|
|
297,569
|
|
|
321,094
|
|
||
Loans held for sale (includes $34,813 and $26,252 at fair value)
|
|
34,813
|
|
|
32,734
|
|
||
Loans and leases, net of unearned income
|
|
8,220,271
|
|
|
7,735,572
|
|
||
Less allowance for loan and lease losses
|
|
(61,071
|
)
|
|
(58,914
|
)
|
||
Loans and leases, net
|
|
8,159,200
|
|
|
7,676,658
|
|
||
Premises and equipment, net
|
|
202,098
|
|
|
208,852
|
|
||
Bank owned life insurance
|
|
190,649
|
|
|
188,970
|
|
||
Accrued interest receivable
|
|
33,114
|
|
|
32,459
|
|
||
Net deferred tax asset
|
|
77,274
|
|
|
88,049
|
|
||
Derivative financial instruments
|
|
29,896
|
|
|
22,721
|
|
||
Goodwill and other intangible assets
|
|
327,174
|
|
|
244,397
|
|
||
Other assets
|
|
181,091
|
|
|
169,401
|
|
||
Total assets
|
|
$
|
12,385,540
|
|
|
$
|
11,915,460
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Deposits:
|
|
|
|
|
||||
Demand
|
|
$
|
3,245,701
|
|
|
$
|
3,087,797
|
|
NOW
|
|
2,031,396
|
|
|
2,131,939
|
|
||
Money market
|
|
2,036,588
|
|
|
2,016,748
|
|
||
Savings
|
|
683,689
|
|
|
651,742
|
|
||
Time
|
|
1,524,635
|
|
|
1,548,460
|
|
||
Brokered
|
|
444,079
|
|
|
371,011
|
|
||
Total deposits
|
|
9,966,088
|
|
|
9,807,697
|
|
||
Short-term borrowings
|
|
9,325
|
|
|
50,000
|
|
||
Federal Home Loan Bank advances
|
|
560,000
|
|
|
504,651
|
|
||
Long-term debt
|
|
308,434
|
|
|
120,545
|
|
||
Derivative financial instruments
|
|
37,261
|
|
|
25,376
|
|
||
Accrued expenses and other liabilities
|
|
125,323
|
|
|
103,857
|
|
||
Total liabilities
|
|
11,006,431
|
|
|
10,612,126
|
|
||
Shareholders' equity:
|
|
|
|
|
||||
Common stock, $1 par value; 150,000,000 shares authorized;
79,137,810 and 77,579,561 shares issued and outstanding
|
|
79,138
|
|
|
77,580
|
|
||
Common stock issuable; 616,549 and 607,869 shares
|
|
9,509
|
|
|
9,083
|
|
||
Capital surplus
|
|
1,497,517
|
|
|
1,451,814
|
|
||
Accumulated deficit
|
|
(154,290
|
)
|
|
(209,902
|
)
|
||
Accumulated other comprehensive loss
|
|
(52,765
|
)
|
|
(25,241
|
)
|
||
Total shareholders' equity
|
|
1,379,109
|
|
|
1,303,334
|
|
||
Total liabilities and shareholders' equity
|
|
$
|
12,385,540
|
|
|
$
|
11,915,460
|
|
UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Changes in Shareholders’ Equity
(Unaudited)
For the Six Months Ended June 30,
|
||||||||||||||||||||||||
(in thousands, except share and per share data)
|
|
Common Stock
|
|
Common Stock Issuable
|
|
Capital Surplus
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
Total
|
||||||||||||
Balance, December 31, 2016
|
|
$
|
70,899
|
|
|
$
|
7,327
|
|
|
$
|
1,275,849
|
|
|
$
|
(251,857
|
)
|
|
$
|
(26,483
|
)
|
|
$
|
1,075,735
|
|
Net income
|
|
|
|
|
|
|
|
51,791
|
|
|
|
|
51,791
|
|
||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
14,866
|
|
|
14,866
|
|
||||||||||
Common stock issued to dividend
reinvestment plan and employee benefit
plans (8,569 shares)
|
|
9
|
|
|
|
|
207
|
|
|
|
|
|
|
216
|
|
|||||||||
Amortization of stock option and restricted
stock awards
|
|
|
|
|
|
3,149
|
|
|
|
|
|
|
3,149
|
|
||||||||||
Vesting of restricted stock, net of shares
surrendered to cover payroll taxes (40,954
shares issued, 58,784 shares deferred)
|
|
41
|
|
|
887
|
|
|
(1,612
|
)
|
|
|
|
|
|
(684
|
)
|
||||||||
Deferred compensation plan, net, including
dividend equivalents
|
|
|
|
216
|
|
|
|
|
|
|
|
|
216
|
|
||||||||||
Shares issued from deferred compensation
plan, net of shares surrendered to cover
payroll taxes (32,279 shares)
|
|
32
|
|
|
(368
|
)
|
|
229
|
|
|
|
|
|
|
(107
|
)
|
||||||||
Common stock dividends ($0.18 per share)
|
|
|
|
|
|
|
|
(12,978
|
)
|
|
|
|
(12,978
|
)
|
||||||||||
Cumulative effect of change in accounting
principle
|
|
|
|
|
|
|
|
437
|
|
|
|
|
437
|
|
||||||||||
Balance, June 30, 2017
|
|
$
|
70,981
|
|
|
$
|
8,062
|
|
|
$
|
1,277,822
|
|
|
$
|
(212,607
|
)
|
|
$
|
(11,617
|
)
|
|
$
|
1,132,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance, December 31, 2017
|
|
$
|
77,580
|
|
|
$
|
9,083
|
|
|
$
|
1,451,814
|
|
|
$
|
(209,902
|
)
|
|
$
|
(25,241
|
)
|
|
$
|
1,303,334
|
|
Net income
|
|
|
|
|
|
|
|
77,292
|
|
|
|
|
77,292
|
|
||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
(27,524
|
)
|
|
(27,524
|
)
|
||||||||||
Exercise of stock options (12,000 shares)
|
|
12
|
|
|
|
|
130
|
|
|
|
|
|
|
142
|
|
|||||||||
Common stock issued to dividend
reinvestment plan and employee benefit
plans (9,853 shares)
|
|
10
|
|
|
|
|
275
|
|
|
|
|
|
|
285
|
|
|||||||||
Common stock issued for acquisition
(1,443,987 shares)
|
|
1,444
|
|
|
|
|
44,302
|
|
|
|
|
|
|
45,746
|
|
|||||||||
Amortization of stock option and restricted
stock awards
|
|
|
|
|
|
2,276
|
|
|
|
|
|
|
2,276
|
|
||||||||||
Vesting of restricted stock, net of shares
surrendered to cover payroll taxes (46,409
shares issued, 47,419 shares deferred)
|
|
46
|
|
|
884
|
|
|
(1,916
|
)
|
|
|
|
|
|
(986
|
)
|
||||||||
Deferred compensation plan, net, including
dividend equivalents
|
|
|
|
234
|
|
|
|
|
|
|
|
|
234
|
|
||||||||||
Shares issued from deferred compensation
plan, net of shares surrendered to cover
payroll taxes (46,000 shares)
|
|
46
|
|
|
(692
|
)
|
|
636
|
|
|
|
|
|
|
(10
|
)
|
||||||||
Common stock dividends ($0.27 per share)
|
|
|
|
|
|
|
|
(21,680
|
)
|
|
|
|
(21,680
|
)
|
||||||||||
Balance, June 30, 2018
|
|
$
|
79,138
|
|
|
$
|
9,509
|
|
|
$
|
1,497,517
|
|
|
$
|
(154,290
|
)
|
|
$
|
(52,765
|
)
|
|
$
|
1,379,109
|
|
UNITED COMMUNITY BANKS, INC.
Consolidated Statements of Cash Flows
(Unaudited)
|
||||||||
|
|
Six Months Ended June 30,
|
||||||
(in thousands)
|
|
2018
|
|
2017
|
||||
Operating activities:
|
|
|
|
|
|
|
||
Net income
|
|
$
|
77,292
|
|
|
$
|
51,791
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation, amortization and accretion
|
|
17,068
|
|
|
12,932
|
|
||
Provision for credit losses
|
|
5,600
|
|
|
1,600
|
|
||
Stock based compensation
|
|
2,276
|
|
|
3,149
|
|
||
Deferred income tax expense
|
|
22,782
|
|
|
35,685
|
|
||
Securities losses (gains), net
|
|
1,304
|
|
|
(2
|
)
|
||
Gains from sales of SBA/USDA loans
|
|
(4,179
|
)
|
|
(4,585
|
)
|
||
Net losses and write downs on sales of other real estate owned
|
|
260
|
|
|
471
|
|
||
Changes in assets and liabilities:
|
|
|
|
|
||||
Other assets and accrued interest receivable
|
|
(18,799
|
)
|
|
(425
|
)
|
||
Accrued expenses and other liabilities
|
|
12,273
|
|
|
(7,191
|
)
|
||
Mortgage loans held for sale
|
|
513
|
|
|
4,167
|
|
||
Net cash provided by operating activities
|
|
116,390
|
|
|
97,592
|
|
||
|
|
|
|
|
||||
Investing activities:
|
|
|
|
|
||||
Investment securities held to maturity:
|
|
|
|
|
||||
Proceeds from maturities and calls of securities held to maturity
|
|
35,531
|
|
|
31,369
|
|
||
Purchases of securities held to maturity
|
|
(11,983
|
)
|
|
(13,433
|
)
|
||
Investment securities available for sale:
|
|
|
|
|
||||
Proceeds from sales of securities available for sale
|
|
140,296
|
|
|
94,650
|
|
||
Proceeds from maturities and calls of securities available for sale
|
|
174,284
|
|
|
309,054
|
|
||
Purchases of securities available for sale
|
|
(280,241
|
)
|
|
(412,407
|
)
|
||
Net increase in loans
|
|
(117,492
|
)
|
|
(115,952
|
)
|
||
Purchase of bank owned life insurance
|
|
—
|
|
|
(10,000
|
)
|
||
Proceeds from sales of premises and equipment
|
|
589
|
|
|
5
|
|
||
Purchases of premises and equipment
|
|
(9,959
|
)
|
|
(11,687
|
)
|
||
Net cash paid for acquisition
|
|
(56,800
|
)
|
|
—
|
|
||
Proceeds from sale of other real estate
|
|
1,986
|
|
|
5,781
|
|
||
Net cash used in investing activities
|
|
(123,789
|
)
|
|
(122,620
|
)
|
||
|
|
|
|
|
||||
Financing activities:
|
|
|
|
|
||||
Net change in deposits
|
|
159,015
|
|
|
98,694
|
|
||
Net change in short-term borrowings
|
|
(255,598
|
)
|
|
(5,000
|
)
|
||
Repayments of long-term debt
|
|
(30,023
|
)
|
|
—
|
|
||
Proceeds from FHLB advances
|
|
1,375,000
|
|
|
2,710,000
|
|
||
Repayments of FHLB advances
|
|
(1,319,003
|
)
|
|
(2,750,000
|
)
|
||
Proceeds from issuance of subordinated debt, net of issuance costs
|
|
98,188
|
|
|
—
|
|
||
Proceeds from issuance of common stock for dividend reinvestment and employee benefit plans
|
|
285
|
|
|
216
|
|
||
Proceeds from exercise of stock options
|
|
142
|
|
|
—
|
|
||
Cash paid for shares withheld to cover payroll taxes upon vesting of restricted stock
|
|
(996
|
)
|
|
(791
|
)
|
||
Cash dividends on common stock
|
|
(17,518
|
)
|
|
(12,253
|
)
|
||
Net cash provided by financing activities
|
|
9,492
|
|
|
40,866
|
|
||
|
|
|
|
|
||||
Net change in cash and cash equivalents, including restricted cash
|
|
2,093
|
|
|
15,838
|
|
||
|
|
|
|
|
||||
Cash and cash equivalents, including restricted cash, at beginning of period
|
|
314,275
|
|
|
217,348
|
|
||
|
|
|
|
|
||||
Cash and cash equivalents, including restricted cash, at end of period
|
|
$
|
316,368
|
|
|
$
|
233,186
|
|
|
|
|
|
|
||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
||||
Interest paid
|
|
$
|
23,518
|
|
|
$
|
15,346
|
|
Income taxes paid
|
|
4,345
|
|
|
4,651
|
|
||
Significant non-cash investing and financing transactions:
|
|
|
|
|
||||
Unsettled securities purchases
|
|
—
|
|
|
20,269
|
|
||
Unsettled government guaranteed loan sales
|
|
18,800
|
|
|
26,107
|
|
||
Transfers of loans to foreclosed properties
|
|
1,609
|
|
|
1,042
|
|
||
Acquisitions:
|
|
|
|
|
||||
Assets acquired
|
|
481
|
|
|
—
|
|
||
Liabilities assumed
|
|
351
|
|
|
—
|
|
||
Net assets acquired
|
|
130
|
|
|
—
|
|
|
As Recorded by
NLFC
|
|
Fair Value
Adjustments
(1)
|
|
As Recorded by
United
|
||||||
Assets
|
|
|
|
|
|
|
|
|
|||
Cash and cash equivalents
|
$
|
27,700
|
|
|
—
|
|
|
$
|
27,700
|
|
|
Loans and leases, net
|
365,533
|
|
|
(7,181
|
)
|
|
358,352
|
|
|||
Premises and equipment, net
|
628
|
|
|
(304
|
)
|
|
324
|
|
|||
Net deferred tax asset
|
—
|
|
|
2,873
|
|
|
2,873
|
|
|||
Other assets
|
5,117
|
|
|
(1,066
|
)
|
|
4,051
|
|
|||
Total assets acquired
|
$
|
398,978
|
|
|
$
|
(5,678
|
)
|
|
$
|
393,300
|
|
Liabilities
|
|
|
|
|
|
||||||
Short-term borrowings
|
$
|
214,923
|
|
|
$
|
—
|
|
|
$
|
214,923
|
|
Long-term debt
|
119,402
|
|
|
—
|
|
|
119,402
|
|
|||
Other liabilities
|
17,059
|
|
|
(951
|
)
|
|
16,108
|
|
|||
Total liabilities assumed
|
351,384
|
|
|
(951
|
)
|
|
350,433
|
|
|||
Excess of assets acquired over liabilities assumed
|
$
|
47,594
|
|
|
|
|
|
||||
Aggregate fair value adjustments
|
|
|
$
|
(4,727
|
)
|
|
|
||||
Total identifiable net assets
|
|
|
|
|
$
|
42,867
|
|
||||
Consideration transferred
|
|
|
|
|
|
||||||
Cash
|
|
|
|
|
84,500
|
|
|||||
Common stock issued (1,443,987 shares)
|
|
|
|
|
45,746
|
|
|||||
Total fair value of consideration transferred
|
|
|
|
|
130,246
|
|
|||||
Goodwill
|
|
|
|
|
$
|
87,379
|
|
|
February 1, 2018
|
||
Accounted for pursuant to ASC 310-30:
|
|
|
|
Contractually required principal and interest
|
$
|
24,711
|
|
Non-accretable difference
|
5,505
|
|
|
Cash flows expected to be collected
|
19,206
|
|
|
Accretable yield
|
1,977
|
|
|
Fair value
|
$
|
17,229
|
|
|
|
||
Excluded from ASC 310-30:
|
|
||
Fair value
|
$
|
341,123
|
|
Gross contractual amounts receivable
|
389,432
|
|
|
Estimate of contractual cash flows not expected to be collected
|
8,624
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
Revenue
|
|
Net Income
|
|
Revenue
|
|
Net Income
|
||||||||
2018
|
|
|
|
|
|
|
|
|
||||||||
Actual NLFC results included in statement of income since acquisition date
|
|
$
|
6,624
|
|
|
$
|
2,686
|
|
|
$
|
10,237
|
|
|
$
|
3,496
|
|
Supplemental consolidated pro forma as if NLFC had been acquired January 1, 2017
|
|
130,288
|
|
|
39,924
|
|
|
255,119
|
|
|
78,989
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
2017
|
|
|
|
|
|
|
|
|
||||||||
Supplemental consolidated pro forma as if NLFC had been acquired January 1, 2017
|
|
$
|
112,004
|
|
|
$
|
28,715
|
|
|
$
|
220,510
|
|
|
$
|
49,595
|
|
|
|
Gross
Amounts of Recognized
Assets
|
|
Gross
Amounts
Offset on the Balance
Sheet
|
|
|
|
Gross Amounts not Offset in the Balance Sheet
|
|
|
||||||||||||||
June 30, 2018
|
|
|
|
Net Asset
Balance
|
|
Financial
Instruments
|
|
Collateral
Received
|
|
Net
Amount
|
||||||||||||||
Repurchase agreements / reverse repurchase agreements
|
|
$
|
50,000
|
|
|
$
|
(50,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Derivatives
|
|
29,896
|
|
|
—
|
|
|
29,896
|
|
|
(553
|
)
|
|
(13,799
|
)
|
|
15,544
|
|
||||||
Total
|
|
$
|
79,896
|
|
|
$
|
(50,000
|
)
|
|
$
|
29,896
|
|
|
$
|
(553
|
)
|
|
$
|
(13,799
|
)
|
|
$
|
15,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average interest rate of reverse repurchase agreements
|
|
2.70
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
||||||||||||||||||||||||
|
|
Gross
Amounts of Recognized
Liabilities
|
|
Gross
Amounts
Offset on the Balance
Sheet
|
|
Net Liability
Balance
|
|
Gross Amounts not Offset
in the Balance Sheet
|
|
|
||||||||||||||
|
|
|
|
|
Financial
Instruments
|
|
Collateral
Pledged
|
|
Net
Amount
|
|||||||||||||||
Repurchase agreements / reverse repurchase agreements
|
|
$
|
50,000
|
|
|
$
|
(50,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Derivatives
|
|
37,261
|
|
|
—
|
|
|
37,261
|
|
|
(553
|
)
|
|
(18,438
|
)
|
|
18,270
|
|
||||||
Total
|
|
$
|
87,261
|
|
|
$
|
(50,000
|
)
|
|
$
|
37,261
|
|
|
$
|
(553
|
)
|
|
$
|
(18,438
|
)
|
|
$
|
18,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average interest rate of repurchase agreements
|
|
1.95
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
||||||||||||||||||||||||
|
|
Gross
Amounts of Recognized
Assets
|
|
Gross
Amounts
Offset on the Balance
Sheet
|
|
|
|
Gross Amounts not Offset
in the Balance Sheet
|
|
|
||||||||||||||
December 31, 2017
|
|
|
|
Net Asset
Balance
|
|
Financial
Instruments
|
|
Collateral
Received
|
|
Net
Amount
|
||||||||||||||
Repurchase agreements / reverse repurchase agreements
|
|
$
|
100,000
|
|
|
$
|
(100,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Derivatives
|
|
22,721
|
|
|
—
|
|
|
22,721
|
|
|
(1,490
|
)
|
|
(6,369
|
)
|
|
14,862
|
|
||||||
Total
|
|
$
|
122,721
|
|
|
$
|
(100,000
|
)
|
|
$
|
22,721
|
|
|
$
|
(1,490
|
)
|
|
$
|
(6,369
|
)
|
|
$
|
14,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average interest rate of reverse repurchase agreements
|
|
1.95
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
||||||||||||||||||||||||
|
|
Gross
Amounts of Recognized
Liabilities
|
|
Gross
Amounts
Offset on the Balance
Sheet
|
|
Net
|
|
Gross Amounts not Offset
in the Balance Sheet
|
|
|
||||||||||||||
|
|
|
|
Liability
Balance
|
|
Financial
Instruments
|
|
Collateral
Pledged
|
|
Net
Amount
|
||||||||||||||
Repurchase agreements / reverse repurchase agreements
|
|
$
|
100,000
|
|
|
$
|
(100,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Derivatives
|
|
25,376
|
|
|
—
|
|
|
25,376
|
|
|
(1,490
|
)
|
|
(17,190
|
)
|
|
6,696
|
|
||||||
Total
|
|
$
|
125,376
|
|
|
$
|
(100,000
|
)
|
|
$
|
25,376
|
|
|
$
|
(1,490
|
)
|
|
$
|
(17,190
|
)
|
|
$
|
6,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average interest rate of repurchase agreements
|
|
1.20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||
|
|
Overnight and
|
|
|
|
|
|
|
|
|
||||||||||
As of June 30, 2018
|
|
Continuous
|
|
Up to 30 Days
|
|
30 to 90 Days
|
|
91 to 110 days
|
|
Total
|
||||||||||
Mortgage-backed securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross amount of recognized liabilities for repurchase agreements in offsetting disclosure
|
|
|
|
|
$
|
50,000
|
|
|||||||||||||
Amounts related to agreements not included in offsetting disclosure
|
|
|
|
|
|
|
|
$
|
—
|
|
|
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||||||
|
|
Overnight and
|
|
|
|
|
|
|
|
|
||||||||||
As of December 31, 2017
|
|
Continuous
|
|
Up to 30 Days
|
|
30 to 90 Days
|
|
91 to 110 days
|
|
Total
|
||||||||||
Mortgage-backed securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
100,000
|
|
|
$
|
—
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
100,000
|
|
|
$
|
—
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross amount of recognized liabilities for repurchase agreements in offsetting disclosure
|
|
|
|
|
$
|
100,000
|
|
|||||||||||||
Amounts related to agreements not included in offsetting disclosure
|
|
|
|
|
|
|
|
$
|
—
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
As of June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
State and political subdivisions
|
$
|
71,125
|
|
|
$
|
954
|
|
|
$
|
1,238
|
|
|
$
|
70,841
|
|
Mortgage-backed securities
(1)
|
226,444
|
|
|
987
|
|
|
6,809
|
|
|
220,622
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
297,569
|
|
|
$
|
1,941
|
|
|
$
|
8,047
|
|
|
$
|
291,463
|
|
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
State and political subdivisions
|
$
|
71,959
|
|
|
$
|
1,574
|
|
|
$
|
178
|
|
|
$
|
73,355
|
|
Mortgage-backed securities
(1)
|
249,135
|
|
|
2,211
|
|
|
3,425
|
|
|
247,921
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
321,094
|
|
|
$
|
3,785
|
|
|
$
|
3,603
|
|
|
$
|
321,276
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
As of June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
U.S. Treasuries
|
$
|
122,290
|
|
|
$
|
—
|
|
|
$
|
3,251
|
|
|
$
|
119,039
|
|
U.S. Government agencies
|
25,778
|
|
|
240
|
|
|
440
|
|
|
25,578
|
|
||||
State and political subdivisions
|
200,486
|
|
|
123
|
|
|
2,978
|
|
|
197,631
|
|
||||
Mortgage-backed securities
(1)
|
1,844,310
|
|
|
1,992
|
|
|
39,441
|
|
|
1,806,861
|
|
||||
Corporate bonds
|
199,303
|
|
|
793
|
|
|
1,931
|
|
|
198,165
|
|
||||
Asset-backed securities
|
189,067
|
|
|
610
|
|
|
714
|
|
|
188,963
|
|
||||
Other
|
57
|
|
|
—
|
|
|
—
|
|
|
57
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
2,581,291
|
|
|
$
|
3,758
|
|
|
$
|
48,755
|
|
|
$
|
2,536,294
|
|
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
U.S. Treasuries
|
$
|
122,025
|
|
|
$
|
—
|
|
|
$
|
912
|
|
|
$
|
121,113
|
|
U.S. Government agencies
|
26,129
|
|
|
269
|
|
|
26
|
|
|
26,372
|
|
||||
State and political subdivisions
|
195,663
|
|
|
2,019
|
|
|
396
|
|
|
197,286
|
|
||||
Mortgage-backed securities
(1)
|
1,738,056
|
|
|
7,089
|
|
|
17,934
|
|
|
1,727,211
|
|
||||
Corporate bonds
|
305,265
|
|
|
1,513
|
|
|
425
|
|
|
306,353
|
|
||||
Asset-backed securities
|
236,533
|
|
|
1,078
|
|
|
153
|
|
|
237,458
|
|
||||
Other
|
57
|
|
|
—
|
|
|
—
|
|
|
57
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
2,623,728
|
|
|
$
|
11,968
|
|
|
$
|
19,846
|
|
|
$
|
2,615,850
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Fair Value
|
|
Unrealized
Loss
|
|
Fair Value
|
|
Unrealized
Loss
|
|
Fair Value
|
|
Unrealized
Loss
|
||||||||||||
As of June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
State and political subdivisions
|
$
|
43,131
|
|
|
$
|
1,238
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
43,131
|
|
|
$
|
1,238
|
|
Mortgage-backed securities
|
82,473
|
|
|
2,856
|
|
|
79,198
|
|
|
3,953
|
|
|
161,671
|
|
|
6,809
|
|
||||||
Total unrealized loss position
|
$
|
125,604
|
|
|
$
|
4,094
|
|
|
$
|
79,198
|
|
|
$
|
3,953
|
|
|
$
|
204,802
|
|
|
$
|
8,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
State and political subdivisions
|
$
|
8,969
|
|
|
$
|
178
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,969
|
|
|
$
|
178
|
|
Mortgage-backed securities
|
95,353
|
|
|
1,448
|
|
|
65,868
|
|
|
1,977
|
|
|
161,221
|
|
|
3,425
|
|
||||||
Total unrealized loss position
|
$
|
104,322
|
|
|
$
|
1,626
|
|
|
$
|
65,868
|
|
|
$
|
1,977
|
|
|
$
|
170,190
|
|
|
$
|
3,603
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Fair Value
|
|
Unrealized
Loss
|
|
Fair Value
|
|
Unrealized
Loss
|
|
Fair Value
|
|
Unrealized
Loss
|
||||||||||||
As of June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. Treasuries
|
$
|
119,039
|
|
|
$
|
3,251
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
119,039
|
|
|
$
|
3,251
|
|
U.S. Government agencies
|
19,790
|
|
|
413
|
|
|
1,624
|
|
|
27
|
|
|
21,414
|
|
|
440
|
|
||||||
State and political subdivisions
|
171,147
|
|
|
2,899
|
|
|
5,061
|
|
|
79
|
|
|
176,208
|
|
|
2,978
|
|
||||||
Mortgage-backed securities
|
1,212,603
|
|
|
24,160
|
|
|
339,456
|
|
|
15,281
|
|
|
1,552,059
|
|
|
39,441
|
|
||||||
Corporate bonds
|
116,563
|
|
|
1,921
|
|
|
990
|
|
|
10
|
|
|
117,553
|
|
|
1,931
|
|
||||||
Asset-backed securities
|
75,232
|
|
|
714
|
|
|
—
|
|
|
—
|
|
|
75,232
|
|
|
714
|
|
||||||
Total unrealized loss position
|
$
|
1,714,374
|
|
|
$
|
33,358
|
|
|
$
|
347,131
|
|
|
$
|
15,397
|
|
|
$
|
2,061,505
|
|
|
$
|
48,755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. Treasuries
|
$
|
121,113
|
|
|
$
|
912
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
121,113
|
|
|
$
|
912
|
|
U.S. Government agencies
|
1,976
|
|
|
13
|
|
|
1,677
|
|
|
13
|
|
|
3,653
|
|
|
26
|
|
||||||
State and political subdivisions
|
61,494
|
|
|
365
|
|
|
5,131
|
|
|
31
|
|
|
66,625
|
|
|
396
|
|
||||||
Mortgage-backed securities
|
964,205
|
|
|
8,699
|
|
|
328,923
|
|
|
9,235
|
|
|
1,293,128
|
|
|
17,934
|
|
||||||
Corporate bonds
|
55,916
|
|
|
325
|
|
|
900
|
|
|
100
|
|
|
56,816
|
|
|
425
|
|
||||||
Asset-backed securities
|
28,695
|
|
|
126
|
|
|
5,031
|
|
|
27
|
|
|
33,726
|
|
|
153
|
|
||||||
Total unrealized loss position
|
$
|
1,233,399
|
|
|
$
|
10,440
|
|
|
$
|
341,662
|
|
|
$
|
9,406
|
|
|
$
|
1,575,061
|
|
|
$
|
19,846
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Proceeds from sales
|
$
|
26,335
|
|
|
$
|
70,453
|
|
|
$
|
140,296
|
|
|
$
|
94,650
|
|
|
|
|
|
|
|
|
|
||||||||
Gross gains on sales
|
$
|
232
|
|
|
$
|
227
|
|
|
$
|
649
|
|
|
$
|
325
|
|
Gross losses on sales
|
(596
|
)
|
|
(223
|
)
|
|
(1,953
|
)
|
|
(323
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net (losses) gains on sales of securities
|
$
|
(364
|
)
|
|
$
|
4
|
|
|
$
|
(1,304
|
)
|
|
$
|
2
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax benefit attributable to sales
|
$
|
(97
|
)
|
|
$
|
—
|
|
|
$
|
(317
|
)
|
|
$
|
(1
|
)
|
|
Available-for-Sale
|
|
Held-to-Maturity
|
||||||||||||
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
||||||||
US Treasuries:
|
|
|
|
|
|
|
|
|
|
|
|
||||
1 to 5 years
|
$
|
74,525
|
|
|
$
|
72,568
|
|
|
$
|
—
|
|
|
$
|
—
|
|
5 to 10 years
|
47,765
|
|
|
46,471
|
|
|
—
|
|
|
—
|
|
||||
|
122,290
|
|
|
119,039
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
US Government agencies:
|
|
|
|
|
|
|
|
||||||||
1 to 5 years
|
20,854
|
|
|
20,422
|
|
|
—
|
|
|
—
|
|
||||
More than 10 years
|
4,924
|
|
|
5,156
|
|
|
—
|
|
|
—
|
|
||||
|
25,778
|
|
|
25,578
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
State and political subdivisions:
|
|
|
|
|
|
|
|
||||||||
Within 1 year
|
1,500
|
|
|
1,510
|
|
|
5,929
|
|
|
5,991
|
|
||||
1 to 5 years
|
44,769
|
|
|
44,024
|
|
|
10,670
|
|
|
10,960
|
|
||||
5 to 10 years
|
26,393
|
|
|
25,908
|
|
|
10,157
|
|
|
10,759
|
|
||||
More than 10 years
|
127,824
|
|
|
126,189
|
|
|
44,369
|
|
|
43,131
|
|
||||
|
200,486
|
|
|
197,631
|
|
|
71,125
|
|
|
70,841
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Corporate bonds:
|
|
|
|
|
|
|
|
||||||||
1 to 5 years
|
181,027
|
|
|
180,412
|
|
|
—
|
|
|
—
|
|
||||
5 to 10 years
|
17,276
|
|
|
16,763
|
|
|
—
|
|
|
—
|
|
||||
More than 10 years
|
1,000
|
|
|
990
|
|
|
—
|
|
|
—
|
|
||||
|
199,303
|
|
|
198,165
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Asset-backed securities:
|
|
|
|
|
|
|
|
||||||||
1 to 5 years
|
5,624
|
|
|
5,771
|
|
|
—
|
|
|
—
|
|
||||
5 to 10 years
|
31,025
|
|
|
31,105
|
|
|
—
|
|
|
—
|
|
||||
More than 10 years
|
152,418
|
|
|
152,087
|
|
|
—
|
|
|
—
|
|
||||
|
189,067
|
|
|
188,963
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other:
|
|
|
|
|
|
|
|
||||||||
More than 10 years
|
57
|
|
|
57
|
|
|
—
|
|
|
—
|
|
||||
|
57
|
|
|
57
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total securities other than mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
Within 1 year
|
1,500
|
|
|
1,510
|
|
|
5,929
|
|
|
5,991
|
|
||||
1 to 5 years
|
326,799
|
|
|
323,197
|
|
|
10,670
|
|
|
10,960
|
|
||||
5 to 10 years
|
122,459
|
|
|
120,247
|
|
|
10,157
|
|
|
10,759
|
|
||||
More than 10 years
|
286,223
|
|
|
284,479
|
|
|
44,369
|
|
|
43,131
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed securities
|
1,844,310
|
|
|
1,806,861
|
|
|
226,444
|
|
|
220,622
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
$
|
2,581,291
|
|
|
$
|
2,536,294
|
|
|
$
|
297,569
|
|
|
$
|
291,463
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Owner occupied commercial real estate
|
$
|
1,681,737
|
|
|
$
|
1,923,993
|
|
Income producing commercial real estate
|
1,821,384
|
|
|
1,595,174
|
|
||
Commercial & industrial
|
1,193,046
|
|
|
1,130,990
|
|
||
Commercial construction
|
735,575
|
|
|
711,936
|
|
||
Equipment financing
|
464,594
|
|
|
—
|
|
||
Total commercial
|
5,896,336
|
|
|
5,362,093
|
|
||
Residential mortgage
|
1,020,606
|
|
|
973,544
|
|
||
Home equity lines of credit
|
707,718
|
|
|
731,227
|
|
||
Residential construction
|
195,580
|
|
|
183,019
|
|
||
Consumer direct
|
122,756
|
|
|
127,504
|
|
||
Indirect auto
|
277,275
|
|
|
358,185
|
|
||
|
|
|
|
||||
Total loans
|
8,220,271
|
|
|
7,735,572
|
|
||
|
|
|
|
||||
Less allowance for loan losses
|
(61,071
|
)
|
|
(58,914
|
)
|
||
|
|
|
|
||||
Loans, net
|
$
|
8,159,200
|
|
|
$
|
7,676,658
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Balance at beginning of period
|
$
|
18,036
|
|
|
$
|
7,762
|
|
|
$
|
17,686
|
|
|
$
|
7,981
|
|
Additions due to acquisitions
|
147
|
|
|
—
|
|
|
1,977
|
|
|
—
|
|
||||
Accretion
|
(2,965
|
)
|
|
(1,412
|
)
|
|
(5,511
|
)
|
|
(3,102
|
)
|
||||
Reclassification from nonaccretable difference
|
6,527
|
|
|
3,827
|
|
|
7,118
|
|
|
4,716
|
|
||||
Changes in expected cash flows that do not affect nonaccretable difference
|
1,661
|
|
|
1,188
|
|
|
2,136
|
|
|
1,770
|
|
||||
Balance at end of period
|
$
|
23,406
|
|
|
$
|
11,365
|
|
|
$
|
23,406
|
|
|
$
|
11,365
|
|
|
June 30, 2018
|
||
|
|
||
Minimum future lease payments receivable
|
$
|
26,396
|
|
Estimated residual value of leased equipment
|
3,314
|
|
|
Initial direct costs
|
764
|
|
|
Security deposits
|
(1,192
|
)
|
|
Purchase accounting premium
|
1,197
|
|
|
Unearned income
|
(4,930
|
)
|
|
Net investment in leases
|
$
|
25,549
|
|
|
Year
|
|
|
||
|
Remainder of 2018
|
$
|
5,900
|
|
|
|
2019
|
9,325
|
|
|
|
|
2020
|
6,396
|
|
|
|
|
2021
|
3,185
|
|
|
|
|
2022
|
1,373
|
|
|
|
|
Thereafter
|
217
|
|
|
|
|
Total
|
$
|
26,396
|
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||||||||||
Three Months Ended June 30,
|
|
Beginning Balance
|
|
Charge-Offs
|
|
Recoveries
|
|
(Release)Provision
|
|
Ending Balance
|
|
Beginning Balance
|
|
Charge-Offs
|
|
Recoveries
|
|
(Release) Provision
|
|
Ending Balance
|
||||||||||||||||||||
Owner occupied commercial real estate
|
|
$
|
14,561
|
|
|
$
|
(7
|
)
|
|
$
|
585
|
|
|
$
|
(2,230
|
)
|
|
$
|
12,909
|
|
|
$
|
15,669
|
|
|
$
|
(158
|
)
|
|
$
|
120
|
|
|
$
|
(209
|
)
|
|
$
|
15,422
|
|
Income producing commercial real estate
|
|
9,776
|
|
|
(1,653
|
)
|
|
232
|
|
|
2,507
|
|
|
10,862
|
|
|
8,878
|
|
|
(203
|
)
|
|
20
|
|
|
659
|
|
|
9,354
|
|
||||||||||
Commercial & industrial
|
|
4,075
|
|
|
(233
|
)
|
|
217
|
|
|
146
|
|
|
4,205
|
|
|
3,725
|
|
|
(598
|
)
|
|
244
|
|
|
249
|
|
|
3,620
|
|
||||||||||
Commercial construction
|
|
10,034
|
|
|
(53
|
)
|
|
159
|
|
|
(17
|
)
|
|
10,123
|
|
|
12,790
|
|
|
(361
|
)
|
|
20
|
|
|
(1,411
|
)
|
|
11,038
|
|
||||||||||
Equipment financing
|
|
2,291
|
|
|
(23
|
)
|
|
71
|
|
|
1,222
|
|
|
3,561
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Residential mortgage
|
|
10,221
|
|
|
(112
|
)
|
|
101
|
|
|
(365
|
)
|
|
9,845
|
|
|
9,071
|
|
|
(131
|
)
|
|
105
|
|
|
753
|
|
|
9,798
|
|
||||||||||
Home equity lines of credit
|
|
4,932
|
|
|
(211
|
)
|
|
190
|
|
|
32
|
|
|
4,943
|
|
|
4,530
|
|
|
(424
|
)
|
|
171
|
|
|
313
|
|
|
4,590
|
|
||||||||||
Residential construction
|
|
3,044
|
|
|
(8
|
)
|
|
67
|
|
|
(513
|
)
|
|
2,590
|
|
|
3,267
|
|
|
(70
|
)
|
|
123
|
|
|
(236
|
)
|
|
3,084
|
|
||||||||||
Consumer direct
|
|
733
|
|
|
(552
|
)
|
|
195
|
|
|
389
|
|
|
765
|
|
|
609
|
|
|
(457
|
)
|
|
195
|
|
|
237
|
|
|
584
|
|
||||||||||
Indirect auto
|
|
1,418
|
|
|
(379
|
)
|
|
55
|
|
|
174
|
|
|
1,268
|
|
|
2,004
|
|
|
(313
|
)
|
|
94
|
|
|
225
|
|
|
2,010
|
|
||||||||||
Total allowance for loan losses
|
|
61,085
|
|
|
(3,231
|
)
|
|
1,872
|
|
|
1,345
|
|
|
61,071
|
|
|
60,543
|
|
|
(2,715
|
)
|
|
1,092
|
|
|
580
|
|
|
59,500
|
|
||||||||||
Allowance for unfunded commitments
|
|
2,440
|
|
|
—
|
|
|
—
|
|
|
455
|
|
|
2,895
|
|
|
2,002
|
|
|
—
|
|
|
—
|
|
|
220
|
|
|
2,222
|
|
||||||||||
Total allowance for credit losses
|
|
$
|
63,525
|
|
|
$
|
(3,231
|
)
|
|
$
|
1,872
|
|
|
$
|
1,800
|
|
|
$
|
63,966
|
|
|
$
|
62,545
|
|
|
$
|
(2,715
|
)
|
|
$
|
1,092
|
|
|
$
|
800
|
|
|
$
|
61,722
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||||||||||
Six Months Ended June 30,
|
|
Beginning Balance
|
|
Charge-Offs
|
|
Recoveries
|
|
(Release) Provision
|
|
Ending Balance
|
|
Beginning Balance
|
|
Charge-Offs
|
|
Recoveries
|
|
(Release) Provision
|
|
Ending Balance
|
||||||||||||||||||||
Owner occupied commercial real estate
|
|
$
|
14,776
|
|
|
$
|
(67
|
)
|
|
$
|
688
|
|
|
$
|
(2,488
|
)
|
|
$
|
12,909
|
|
|
$
|
16,446
|
|
|
$
|
(183
|
)
|
|
$
|
357
|
|
|
$
|
(1,198
|
)
|
|
$
|
15,422
|
|
Income producing commercial real estate
|
|
9,381
|
|
|
(2,310
|
)
|
|
467
|
|
|
3,324
|
|
|
10,862
|
|
|
8,843
|
|
|
(1,100
|
)
|
|
47
|
|
|
1,564
|
|
|
9,354
|
|
||||||||||
Commercial & industrial
|
|
3,971
|
|
|
(617
|
)
|
|
606
|
|
|
245
|
|
|
4,205
|
|
|
3,810
|
|
|
(814
|
)
|
|
612
|
|
|
12
|
|
|
3,620
|
|
||||||||||
Commercial construction
|
|
10,523
|
|
|
(416
|
)
|
|
256
|
|
|
(240
|
)
|
|
10,123
|
|
|
13,405
|
|
|
(563
|
)
|
|
592
|
|
|
(2,396
|
)
|
|
11,038
|
|
||||||||||
Equipment financing
|
|
—
|
|
|
(162
|
)
|
|
168
|
|
|
3,555
|
|
|
3,561
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Residential mortgage
|
|
10,097
|
|
|
(182
|
)
|
|
224
|
|
|
(294
|
)
|
|
9,845
|
|
|
8,545
|
|
|
(673
|
)
|
|
117
|
|
|
1,809
|
|
|
9,798
|
|
||||||||||
Home equity lines of credit
|
|
5,177
|
|
|
(335
|
)
|
|
225
|
|
|
(124
|
)
|
|
4,943
|
|
|
4,599
|
|
|
(895
|
)
|
|
220
|
|
|
666
|
|
|
4,590
|
|
||||||||||
Residential construction
|
|
2,729
|
|
|
(8
|
)
|
|
131
|
|
|
(262
|
)
|
|
2,590
|
|
|
3,264
|
|
|
(70
|
)
|
|
132
|
|
|
(242
|
)
|
|
3,084
|
|
||||||||||
Consumer direct
|
|
710
|
|
|
(1,203
|
)
|
|
355
|
|
|
903
|
|
|
765
|
|
|
708
|
|
|
(899
|
)
|
|
402
|
|
|
373
|
|
|
584
|
|
||||||||||
Indirect auto
|
|
1,550
|
|
|
(815
|
)
|
|
135
|
|
|
398
|
|
|
1,268
|
|
|
1,802
|
|
|
(733
|
)
|
|
149
|
|
|
792
|
|
|
2,010
|
|
||||||||||
Total allowance for loan losses
|
|
58,914
|
|
|
(6,115
|
)
|
|
3,255
|
|
|
5,017
|
|
|
61,071
|
|
|
61,422
|
|
|
(5,930
|
)
|
|
2,628
|
|
|
1,380
|
|
|
59,500
|
|
||||||||||
Allowance for unfunded commitments
|
|
2,312
|
|
|
—
|
|
|
—
|
|
|
583
|
|
|
2,895
|
|
|
2,002
|
|
|
—
|
|
|
—
|
|
|
220
|
|
|
2,222
|
|
||||||||||
Total allowance for credit losses
|
|
$
|
61,226
|
|
|
$
|
(6,115
|
)
|
|
$
|
3,255
|
|
|
$
|
5,600
|
|
|
$
|
63,966
|
|
|
$
|
63,424
|
|
|
$
|
(5,930
|
)
|
|
$
|
2,628
|
|
|
$
|
1,600
|
|
|
$
|
61,722
|
|
|
Allowance for Credit Losses
|
||||||||||||||||||||||||||||||
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
Individually
evaluated
for
impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI
|
|
Ending
Balance
|
|
Individually
evaluated
for
impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI
|
|
Ending
Balance
|
||||||||||||||||
Owner occupied commercial real estate
|
$
|
985
|
|
|
$
|
11,647
|
|
|
$
|
277
|
|
|
$
|
12,909
|
|
|
$
|
1,255
|
|
|
$
|
13,521
|
|
|
$
|
—
|
|
|
$
|
14,776
|
|
Income producing commercial real estate
|
609
|
|
|
10,193
|
|
|
60
|
|
|
10,862
|
|
|
562
|
|
|
8,813
|
|
|
6
|
|
|
9,381
|
|
||||||||
Commercial & industrial
|
35
|
|
|
4,135
|
|
|
35
|
|
|
4,205
|
|
|
27
|
|
|
3,944
|
|
|
—
|
|
|
3,971
|
|
||||||||
Commercial construction
|
98
|
|
|
10,025
|
|
|
—
|
|
|
10,123
|
|
|
156
|
|
|
10,367
|
|
|
—
|
|
|
10,523
|
|
||||||||
Equipment financing
|
—
|
|
|
3,561
|
|
|
—
|
|
|
3,561
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage
|
1,007
|
|
|
8,838
|
|
|
—
|
|
|
9,845
|
|
|
1,174
|
|
|
8,919
|
|
|
4
|
|
|
10,097
|
|
||||||||
Home equity lines of credit
|
—
|
|
|
4,943
|
|
|
—
|
|
|
4,943
|
|
|
—
|
|
|
5,177
|
|
|
—
|
|
|
5,177
|
|
||||||||
Residential construction
|
52
|
|
|
2,538
|
|
|
—
|
|
|
2,590
|
|
|
75
|
|
|
2,654
|
|
|
—
|
|
|
2,729
|
|
||||||||
Consumer direct
|
6
|
|
|
758
|
|
|
1
|
|
|
765
|
|
|
7
|
|
|
700
|
|
|
3
|
|
|
710
|
|
||||||||
Indirect auto
|
29
|
|
|
1,239
|
|
|
—
|
|
|
1,268
|
|
|
—
|
|
|
1,550
|
|
|
—
|
|
|
1,550
|
|
||||||||
Total allowance for loan losses
|
2,821
|
|
|
57,877
|
|
|
373
|
|
|
61,071
|
|
|
3,256
|
|
|
55,645
|
|
|
13
|
|
|
58,914
|
|
||||||||
Allowance for unfunded commitments
|
—
|
|
|
2,895
|
|
|
—
|
|
|
2,895
|
|
|
—
|
|
|
2,312
|
|
|
—
|
|
|
2,312
|
|
||||||||
Total allowance for credit losses
|
$
|
2,821
|
|
|
$
|
60,772
|
|
|
$
|
373
|
|
|
$
|
63,966
|
|
|
$
|
3,256
|
|
|
$
|
57,957
|
|
|
$
|
13
|
|
|
$
|
61,226
|
|
|
Loans Outstanding
|
||||||||||||||||||||||||||||||
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
Individually
evaluated
for
impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI
|
|
Ending
Balance
|
|
Individually
evaluated
for impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI
|
|
Ending
Balance
|
||||||||||||||||
Owner occupied commercial real estate
|
$
|
18,932
|
|
|
$
|
1,649,437
|
|
|
$
|
13,368
|
|
|
$
|
1,681,737
|
|
|
$
|
21,823
|
|
|
$
|
1,876,411
|
|
|
$
|
25,759
|
|
|
$
|
1,923,993
|
|
Income producing commercial real estate
|
16,245
|
|
|
1,762,960
|
|
|
42,179
|
|
|
1,821,384
|
|
|
16,483
|
|
|
1,533,851
|
|
|
44,840
|
|
|
1,595,174
|
|
||||||||
Commercial & industrial
|
1,510
|
|
|
1,190,900
|
|
|
636
|
|
|
1,193,046
|
|
|
2,654
|
|
|
1,126,894
|
|
|
1,442
|
|
|
1,130,990
|
|
||||||||
Commercial construction
|
3,528
|
|
|
725,474
|
|
|
6,573
|
|
|
735,575
|
|
|
3,813
|
|
|
699,266
|
|
|
8,857
|
|
|
711,936
|
|
||||||||
Equipment financing
|
—
|
|
|
452,620
|
|
|
11,974
|
|
|
464,594
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage
|
14,012
|
|
|
995,072
|
|
|
11,522
|
|
|
1,020,606
|
|
|
14,193
|
|
|
946,210
|
|
|
13,141
|
|
|
973,544
|
|
||||||||
Home equity lines of credit
|
232
|
|
|
705,591
|
|
|
1,895
|
|
|
707,718
|
|
|
101
|
|
|
728,235
|
|
|
2,891
|
|
|
731,227
|
|
||||||||
Residential construction
|
1,498
|
|
|
193,156
|
|
|
926
|
|
|
195,580
|
|
|
1,577
|
|
|
180,978
|
|
|
464
|
|
|
183,019
|
|
||||||||
Consumer direct
|
249
|
|
|
121,737
|
|
|
770
|
|
|
122,756
|
|
|
270
|
|
|
126,114
|
|
|
1,120
|
|
|
127,504
|
|
||||||||
Indirect auto
|
1,215
|
|
|
276,060
|
|
|
—
|
|
|
277,275
|
|
|
1,396
|
|
|
356,789
|
|
|
—
|
|
|
358,185
|
|
||||||||
Total loans
|
$
|
57,421
|
|
|
$
|
8,073,007
|
|
|
$
|
89,843
|
|
|
$
|
8,220,271
|
|
|
$
|
62,310
|
|
|
$
|
7,574,748
|
|
|
$
|
98,514
|
|
|
$
|
7,735,572
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Unpaid
Principal
Balance
|
|
Recorded
Investment
|
|
Allowance
for Loan
Losses
Allocated
|
|
Unpaid
Principal
Balance
|
|
Recorded
Investment
|
|
Allowance
for Loan
Losses
Allocated
|
||||||||||||
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owner occupied commercial real estate
|
$
|
8,292
|
|
|
$
|
6,763
|
|
|
$
|
—
|
|
|
$
|
1,238
|
|
|
$
|
1,176
|
|
|
$
|
—
|
|
Income producing commercial real estate
|
7,568
|
|
|
7,496
|
|
|
—
|
|
|
2,177
|
|
|
2,165
|
|
|
—
|
|
||||||
Commercial & industrial
|
160
|
|
|
123
|
|
|
—
|
|
|
1,758
|
|
|
1,471
|
|
|
—
|
|
||||||
Commercial construction
|
564
|
|
|
558
|
|
|
—
|
|
|
134
|
|
|
134
|
|
|
—
|
|
||||||
Equipment financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
16,584
|
|
|
14,940
|
|
|
—
|
|
|
5,307
|
|
|
4,946
|
|
|
—
|
|
||||||
Residential mortgage
|
5,125
|
|
|
4,520
|
|
|
—
|
|
|
2,661
|
|
|
2,566
|
|
|
—
|
|
||||||
Home equity lines of credit
|
284
|
|
|
229
|
|
|
—
|
|
|
393
|
|
|
101
|
|
|
—
|
|
||||||
Residential construction
|
712
|
|
|
576
|
|
|
—
|
|
|
405
|
|
|
330
|
|
|
—
|
|
||||||
Consumer direct
|
49
|
|
|
49
|
|
|
—
|
|
|
29
|
|
|
29
|
|
|
—
|
|
||||||
Indirect auto
|
139
|
|
|
137
|
|
|
—
|
|
|
1,396
|
|
|
1,396
|
|
|
—
|
|
||||||
Total with no related allowance recorded
|
22,893
|
|
|
20,451
|
|
|
—
|
|
|
10,191
|
|
|
9,368
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied commercial real estate
|
12,665
|
|
|
12,169
|
|
|
985
|
|
|
21,262
|
|
|
20,647
|
|
|
1,255
|
|
||||||
Income producing commercial real estate
|
9,017
|
|
|
8,749
|
|
|
609
|
|
|
14,419
|
|
|
14,318
|
|
|
562
|
|
||||||
Commercial & industrial
|
1,776
|
|
|
1,387
|
|
|
35
|
|
|
1,287
|
|
|
1,183
|
|
|
27
|
|
||||||
Commercial construction
|
3,216
|
|
|
2,970
|
|
|
98
|
|
|
3,917
|
|
|
3,679
|
|
|
156
|
|
||||||
Equipment financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
26,674
|
|
|
25,275
|
|
|
1,727
|
|
|
40,885
|
|
|
39,827
|
|
|
2,000
|
|
||||||
Residential mortgage
|
9,576
|
|
|
9,492
|
|
|
1,007
|
|
|
12,086
|
|
|
11,627
|
|
|
1,174
|
|
||||||
Home equity lines of credit
|
4
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Residential construction
|
933
|
|
|
922
|
|
|
52
|
|
|
1,325
|
|
|
1,247
|
|
|
75
|
|
||||||
Consumer direct
|
207
|
|
|
200
|
|
|
6
|
|
|
244
|
|
|
241
|
|
|
7
|
|
||||||
Indirect auto
|
1,079
|
|
|
1,078
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total with an allowance recorded
|
38,473
|
|
|
36,970
|
|
|
2,821
|
|
|
54,540
|
|
|
52,942
|
|
|
3,256
|
|
||||||
Total
|
$
|
61,366
|
|
|
$
|
57,421
|
|
|
$
|
2,821
|
|
|
$
|
64,731
|
|
|
$
|
62,310
|
|
|
$
|
3,256
|
|
|
|
New TDRs
|
||||||||||||||||||||||||||||
|
|
|
|
Pre-modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment by Type of Modification
|
|
TDRs Modified Within the Previous Twelve Months That Have Subsequently Defaulted
|
||||||||||||||||||||||
|
|
Number of
Contracts
|
|
|
Rate
Reduction
|
|
Structure
|
|
Other
|
|
Total
|
|
Number of
Contracts
|
|
Recorded
Investment
|
|||||||||||||||
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied commercial real estate
|
|
1
|
|
|
$
|
282
|
|
|
$
|
—
|
|
|
$
|
282
|
|
|
$
|
—
|
|
|
$
|
282
|
|
|
1
|
|
|
$
|
283
|
|
Income producing commercial real estate
|
|
1
|
|
|
106
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
—
|
|
|
—
|
|
||||||
Commercial & industrial
|
|
1
|
|
|
27
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
—
|
|
||||||
Commercial construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
3
|
|
||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
|
3
|
|
|
415
|
|
|
106
|
|
|
309
|
|
|
—
|
|
|
415
|
|
|
2
|
|
|
286
|
|
||||||
Residential mortgage
|
|
2
|
|
|
425
|
|
|
—
|
|
|
424
|
|
|
—
|
|
|
424
|
|
|
1
|
|
|
101
|
|
||||||
Home equity lines of credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Residential construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Consumer direct
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Indirect auto
|
|
17
|
|
|
236
|
|
|
—
|
|
|
—
|
|
|
236
|
|
|
236
|
|
|
—
|
|
|
—
|
|
||||||
Total loans
|
|
22
|
|
|
$
|
1,076
|
|
|
$
|
106
|
|
|
$
|
733
|
|
|
$
|
236
|
|
|
$
|
1,075
|
|
|
3
|
|
|
$
|
387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied commercial real estate
|
|
4
|
|
|
$
|
1,276
|
|
|
$
|
—
|
|
|
$
|
1,260
|
|
|
$
|
—
|
|
|
$
|
1,260
|
|
|
3
|
|
|
$
|
1,869
|
|
Income producing commercial real estate
|
|
1
|
|
|
106
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
—
|
|
|
—
|
|
||||||
Commercial & industrial
|
|
2
|
|
|
108
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
—
|
|
||||||
Commercial construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
3
|
|
||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
|
7
|
|
|
1,490
|
|
|
106
|
|
|
1,292
|
|
|
—
|
|
|
1,398
|
|
|
4
|
|
|
1,872
|
|
||||||
Residential mortgage
|
|
4
|
|
|
765
|
|
|
—
|
|
|
764
|
|
|
—
|
|
|
764
|
|
|
1
|
|
|
101
|
|
||||||
Home equity lines of credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Residential construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Consumer direct
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Indirect auto
|
|
17
|
|
|
236
|
|
|
—
|
|
|
—
|
|
|
236
|
|
|
236
|
|
|
—
|
|
|
—
|
|
||||||
Total loans
|
|
28
|
|
|
$
|
2,491
|
|
|
$
|
106
|
|
|
$
|
2,056
|
|
|
$
|
236
|
|
|
$
|
2,398
|
|
|
5
|
|
|
$
|
1,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied commercial real estate
|
|
3
|
|
|
$
|
1,860
|
|
|
$
|
—
|
|
|
$
|
1,860
|
|
|
$
|
—
|
|
|
$
|
1,860
|
|
|
—
|
|
|
$
|
—
|
|
Income producing commercial real estate
|
|
1
|
|
|
226
|
|
|
—
|
|
|
—
|
|
|
226
|
|
|
226
|
|
|
—
|
|
|
—
|
|
||||||
Commercial & industrial
|
|
1
|
|
|
28
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
—
|
|
||||||
Commercial construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
|
5
|
|
|
2,114
|
|
|
—
|
|
|
1,888
|
|
|
226
|
|
|
2,114
|
|
|
—
|
|
|
—
|
|
||||||
Residential mortgage
|
|
5
|
|
|
483
|
|
|
—
|
|
|
483
|
|
|
—
|
|
|
483
|
|
|
—
|
|
|
—
|
|
||||||
Home equity lines of credit
|
|
1
|
|
|
296
|
|
|
—
|
|
|
—
|
|
|
176
|
|
|
176
|
|
|
—
|
|
|
—
|
|
||||||
Residential construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Consumer direct
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Indirect auto
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total loans
|
|
11
|
|
|
$
|
2,893
|
|
|
$
|
—
|
|
|
$
|
2,371
|
|
|
$
|
402
|
|
|
$
|
2,773
|
|
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied commercial real estate
|
|
3
|
|
|
$
|
1,860
|
|
|
$
|
—
|
|
|
$
|
1,860
|
|
|
$
|
—
|
|
|
$
|
1,860
|
|
|
—
|
|
|
$
|
—
|
|
Income producing commercial real estate
|
|
1
|
|
|
226
|
|
|
—
|
|
|
—
|
|
|
226
|
|
|
226
|
|
|
—
|
|
|
—
|
|
||||||
Commercial & industrial
|
|
2
|
|
|
53
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
—
|
|
||||||
Commercial construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
|
6
|
|
|
2,139
|
|
|
—
|
|
|
1,913
|
|
|
226
|
|
|
2,139
|
|
|
—
|
|
|
—
|
|
||||||
Residential mortgage
|
|
12
|
|
|
836
|
|
|
—
|
|
|
836
|
|
|
—
|
|
|
836
|
|
|
2
|
|
|
655
|
|
||||||
Home equity lines of credit
|
|
1
|
|
|
296
|
|
|
—
|
|
|
—
|
|
|
176
|
|
|
176
|
|
|
—
|
|
|
—
|
|
||||||
Residential construction
|
|
1
|
|
|
40
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
||||||
Consumer direct
|
|
1
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
||||||
Indirect auto
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total loans
|
|
21
|
|
|
$
|
3,317
|
|
|
$
|
40
|
|
|
$
|
2,755
|
|
|
$
|
402
|
|
|
$
|
3,197
|
|
|
2
|
|
|
$
|
655
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
Three Months Ended June 30,
|
|
Average
Balance
|
|
Interest
Revenue
Recognized
During
Impairment
|
|
Cash Basis
Interest
Revenue
Received
|
|
Average
Balance
|
|
Interest
Revenue
Recognized
During
Impairment
|
|
Cash Basis
Interest
Revenue
Received
|
||||||||||||
Owner occupied commercial real estate
|
|
$
|
19,353
|
|
|
$
|
235
|
|
|
$
|
236
|
|
|
$
|
30,825
|
|
|
$
|
371
|
|
|
$
|
376
|
|
Income producing commercial real estate
|
|
16,408
|
|
|
215
|
|
|
212
|
|
|
28,768
|
|
|
359
|
|
|
347
|
|
||||||
Commercial & industrial
|
|
1,542
|
|
|
25
|
|
|
24
|
|
|
1,877
|
|
|
26
|
|
|
17
|
|
||||||
Commercial construction
|
|
3,564
|
|
|
47
|
|
|
44
|
|
|
6,670
|
|
|
70
|
|
|
77
|
|
||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
|
40,867
|
|
|
522
|
|
|
516
|
|
|
68,140
|
|
|
826
|
|
|
817
|
|
||||||
Residential mortgage
|
|
14,115
|
|
|
157
|
|
|
161
|
|
|
14,742
|
|
|
130
|
|
|
147
|
|
||||||
Home equity lines of credit
|
|
235
|
|
|
5
|
|
|
4
|
|
|
552
|
|
|
2
|
|
|
4
|
|
||||||
Residential construction
|
|
1,516
|
|
|
25
|
|
|
24
|
|
|
1,563
|
|
|
23
|
|
|
24
|
|
||||||
Consumer direct
|
|
256
|
|
|
5
|
|
|
5
|
|
|
307
|
|
|
6
|
|
|
6
|
|
||||||
Indirect auto
|
|
1,283
|
|
|
17
|
|
|
17
|
|
|
1,137
|
|
|
14
|
|
|
14
|
|
||||||
Total
|
|
$
|
58,272
|
|
|
$
|
731
|
|
|
$
|
727
|
|
|
$
|
86,441
|
|
|
$
|
1,001
|
|
|
$
|
1,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied commercial real estate
|
|
$
|
22,006
|
|
|
$
|
480
|
|
|
$
|
516
|
|
|
$
|
30,342
|
|
|
$
|
716
|
|
|
$
|
712
|
|
Income producing commercial real estate
|
|
16,421
|
|
|
425
|
|
|
447
|
|
|
28,589
|
|
|
710
|
|
|
692
|
|
||||||
Commercial & industrial
|
|
2,069
|
|
|
65
|
|
|
66
|
|
|
1,908
|
|
|
53
|
|
|
45
|
|
||||||
Commercial construction
|
|
3,750
|
|
|
98
|
|
|
96
|
|
|
5,836
|
|
|
123
|
|
|
130
|
|
||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
|
44,246
|
|
|
1,068
|
|
|
1,125
|
|
|
66,675
|
|
|
1,602
|
|
|
1,579
|
|
||||||
Residential mortgage
|
|
14,554
|
|
|
306
|
|
|
311
|
|
|
14,175
|
|
|
268
|
|
|
290
|
|
||||||
Home equity lines of credit
|
|
290
|
|
|
9
|
|
|
8
|
|
|
308
|
|
|
3
|
|
|
5
|
|
||||||
Residential construction
|
|
1,553
|
|
|
49
|
|
|
48
|
|
|
1,591
|
|
|
46
|
|
|
47
|
|
||||||
Consumer direct
|
|
274
|
|
|
10
|
|
|
10
|
|
|
297
|
|
|
11
|
|
|
12
|
|
||||||
Indirect auto
|
|
1,301
|
|
|
34
|
|
|
34
|
|
|
1,130
|
|
|
28
|
|
|
28
|
|
||||||
Total
|
|
$
|
62,218
|
|
|
$
|
1,476
|
|
|
$
|
1,536
|
|
|
$
|
84,176
|
|
|
$
|
1,958
|
|
|
$
|
1,961
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Owner occupied commercial real estate
|
$
|
5,772
|
|
|
$
|
4,923
|
|
Income producing commercial real estate
|
991
|
|
|
3,208
|
|
||
Commercial & industrial
|
2,180
|
|
|
2,097
|
|
||
Commercial construction
|
613
|
|
|
758
|
|
||
Equipment financing
|
1,075
|
|
|
—
|
|
||
Total commercial
|
10,631
|
|
|
10,986
|
|
||
Residential mortgage
|
7,918
|
|
|
8,776
|
|
||
Home equity lines of credit
|
1,812
|
|
|
2,024
|
|
||
Residential construction
|
637
|
|
|
192
|
|
||
Consumer direct
|
68
|
|
|
43
|
|
||
Indirect auto
|
751
|
|
|
1,637
|
|
||
Total
|
$
|
21,817
|
|
|
$
|
23,658
|
|
|
|
Loans Past Due
|
|
|
|
|
|
|
||||||||||||||||||||
As of June 30, 2018
|
|
30 - 59 Days
|
|
60 - 89 Days
|
|
> 90 Days
|
|
Total
|
|
Loans Not Past Due
|
|
PCI Loans
|
|
Total
|
||||||||||||||
Owner occupied commercial real estate
|
|
$
|
5,007
|
|
|
$
|
822
|
|
|
$
|
2,553
|
|
|
$
|
8,382
|
|
|
$
|
1,659,987
|
|
|
$
|
13,368
|
|
|
$
|
1,681,737
|
|
Income producing commercial real estate
|
|
2,045
|
|
|
269
|
|
|
49
|
|
|
2,363
|
|
|
1,776,842
|
|
|
42,179
|
|
|
1,821,384
|
|
|||||||
Commercial & industrial
|
|
2,450
|
|
|
576
|
|
|
714
|
|
|
3,740
|
|
|
1,188,670
|
|
|
636
|
|
|
1,193,046
|
|
|||||||
Commercial construction
|
|
992
|
|
|
343
|
|
|
253
|
|
|
1,588
|
|
|
727,414
|
|
|
6,573
|
|
|
735,575
|
|
|||||||
Equipment financing
|
|
346
|
|
|
465
|
|
|
1,075
|
|
|
1,886
|
|
|
450,734
|
|
|
11,974
|
|
|
464,594
|
|
|||||||
Total commercial
|
|
10,840
|
|
|
2,475
|
|
|
4,644
|
|
|
17,959
|
|
|
5,803,647
|
|
|
74,730
|
|
|
5,896,336
|
|
|||||||
Residential mortgage
|
|
6,470
|
|
|
2,284
|
|
|
2,684
|
|
|
11,438
|
|
|
997,646
|
|
|
11,522
|
|
|
1,020,606
|
|
|||||||
Home equity lines of credit
|
|
2,113
|
|
|
797
|
|
|
500
|
|
|
3,410
|
|
|
702,413
|
|
|
1,895
|
|
|
707,718
|
|
|||||||
Residential construction
|
|
757
|
|
|
92
|
|
|
493
|
|
|
1,342
|
|
|
193,312
|
|
|
926
|
|
|
195,580
|
|
|||||||
Consumer direct
|
|
536
|
|
|
142
|
|
|
1
|
|
|
679
|
|
|
121,307
|
|
|
770
|
|
|
122,756
|
|
|||||||
Indirect auto
|
|
731
|
|
|
132
|
|
|
601
|
|
|
1,464
|
|
|
275,811
|
|
|
—
|
|
|
277,275
|
|
|||||||
Total loans
|
|
$
|
21,447
|
|
|
$
|
5,922
|
|
|
$
|
8,923
|
|
|
$
|
36,292
|
|
|
$
|
8,094,136
|
|
|
$
|
89,843
|
|
|
$
|
8,220,271
|
|
|
|
Loans Past Due
|
|
|
|
|
|
|
||||||||||||||||||||
As of December 31, 2017
|
|
30 - 59 Days
|
|
60 - 89 Days
|
|
> 90 Days
|
|
Total
|
|
Loans Not Past Due
|
|
PCI Loans
|
|
Total
|
||||||||||||||
Owner occupied commercial real estate
|
|
$
|
3,810
|
|
|
$
|
1,776
|
|
|
$
|
1,530
|
|
|
$
|
7,116
|
|
|
$
|
1,891,118
|
|
|
$
|
25,759
|
|
|
$
|
1,923,993
|
|
Income producing commercial real estate
|
|
1,754
|
|
|
353
|
|
|
1,939
|
|
|
4,046
|
|
|
1,546,288
|
|
|
44,840
|
|
|
1,595,174
|
|
|||||||
Commercial & industrial
|
|
2,139
|
|
|
869
|
|
|
1,133
|
|
|
4,141
|
|
|
1,125,407
|
|
|
1,442
|
|
|
1,130,990
|
|
|||||||
Commercial construction
|
|
568
|
|
|
132
|
|
|
158
|
|
|
858
|
|
|
702,221
|
|
|
8,857
|
|
|
711,936
|
|
|||||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total commercial
|
|
8,271
|
|
|
3,130
|
|
|
4,760
|
|
|
16,161
|
|
|
5,265,034
|
|
|
80,898
|
|
|
5,362,093
|
|
|||||||
Residential mortgage
|
|
6,717
|
|
|
1,735
|
|
|
3,438
|
|
|
11,890
|
|
|
948,513
|
|
|
13,141
|
|
|
973,544
|
|
|||||||
Home equity lines of credit
|
|
3,246
|
|
|
225
|
|
|
578
|
|
|
4,049
|
|
|
724,287
|
|
|
2,891
|
|
|
731,227
|
|
|||||||
Residential construction
|
|
885
|
|
|
105
|
|
|
93
|
|
|
1,083
|
|
|
181,472
|
|
|
464
|
|
|
183,019
|
|
|||||||
Consumer direct
|
|
739
|
|
|
133
|
|
|
—
|
|
|
872
|
|
|
125,512
|
|
|
1,120
|
|
|
127,504
|
|
|||||||
Indirect auto
|
|
1,152
|
|
|
459
|
|
|
1,263
|
|
|
2,874
|
|
|
355,311
|
|
|
—
|
|
|
358,185
|
|
|||||||
Total loans
|
|
$
|
21,010
|
|
|
$
|
5,787
|
|
|
$
|
10,132
|
|
|
$
|
36,929
|
|
|
$
|
7,600,129
|
|
|
$
|
98,514
|
|
|
$
|
7,735,572
|
|
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Doubtful /
Loss
|
|
Total
|
||||||||||
As of June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Owner occupied commercial real estate
|
|
$
|
1,607,152
|
|
|
$
|
21,030
|
|
|
$
|
40,187
|
|
|
$
|
—
|
|
|
$
|
1,668,369
|
|
Income producing commercial real estate
|
|
1,738,757
|
|
|
19,989
|
|
|
20,459
|
|
|
—
|
|
|
1,779,205
|
|
|||||
Commercial & industrial
|
|
1,158,458
|
|
|
14,103
|
|
|
19,849
|
|
|
—
|
|
|
1,192,410
|
|
|||||
Commercial construction
|
|
696,187
|
|
|
24,575
|
|
|
8,240
|
|
|
—
|
|
|
729,002
|
|
|||||
Equipment financing
|
|
451,545
|
|
|
—
|
|
|
1,075
|
|
|
—
|
|
|
452,620
|
|
|||||
Total commercial
|
|
5,652,099
|
|
|
79,697
|
|
|
89,810
|
|
|
—
|
|
|
5,821,606
|
|
|||||
Residential mortgage
|
|
989,403
|
|
|
—
|
|
|
19,681
|
|
|
—
|
|
|
1,009,084
|
|
|||||
Home equity lines of credit
|
|
699,455
|
|
|
—
|
|
|
6,368
|
|
|
—
|
|
|
705,823
|
|
|||||
Residential construction
|
|
192,656
|
|
|
—
|
|
|
1,998
|
|
|
—
|
|
|
194,654
|
|
|||||
Consumer direct
|
|
121,493
|
|
|
—
|
|
|
493
|
|
|
—
|
|
|
121,986
|
|
|||||
Indirect auto
|
|
275,233
|
|
|
—
|
|
|
2,042
|
|
|
—
|
|
|
277,275
|
|
|||||
Total loans, excluding PCI loans
|
|
$
|
7,930,339
|
|
|
$
|
79,697
|
|
|
$
|
120,392
|
|
|
$
|
—
|
|
|
$
|
8,130,428
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Owner occupied commercial real estate
|
|
$
|
2,586
|
|
|
$
|
3,027
|
|
|
$
|
7,755
|
|
|
$
|
—
|
|
|
$
|
13,368
|
|
Income producing commercial real estate
|
|
12,918
|
|
|
22,609
|
|
|
6,652
|
|
|
—
|
|
|
42,179
|
|
|||||
Commercial & industrial
|
|
258
|
|
|
227
|
|
|
151
|
|
|
—
|
|
|
636
|
|
|||||
Commercial construction
|
|
3,345
|
|
|
753
|
|
|
2,475
|
|
|
—
|
|
|
6,573
|
|
|||||
Equipment financing
|
|
11,154
|
|
|
—
|
|
|
820
|
|
|
—
|
|
|
11,974
|
|
|||||
Total commercial
|
|
30,261
|
|
|
26,616
|
|
|
17,853
|
|
|
—
|
|
|
74,730
|
|
|||||
Residential mortgage
|
|
8,167
|
|
|
148
|
|
|
3,207
|
|
|
—
|
|
|
11,522
|
|
|||||
Home equity lines of credit
|
|
1,334
|
|
|
—
|
|
|
561
|
|
|
—
|
|
|
1,895
|
|
|||||
Residential construction
|
|
473
|
|
|
247
|
|
|
206
|
|
|
—
|
|
|
926
|
|
|||||
Consumer direct
|
|
697
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
770
|
|
|||||
Indirect auto
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total PCI loans
|
|
$
|
40,932
|
|
|
$
|
27,011
|
|
|
$
|
21,900
|
|
|
$
|
—
|
|
|
$
|
89,843
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total loan portfolio
|
|
$
|
7,971,271
|
|
|
$
|
106,708
|
|
|
$
|
142,292
|
|
|
$
|
—
|
|
|
$
|
8,220,271
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Owner occupied commercial real estate
|
|
$
|
1,833,469
|
|
|
$
|
33,571
|
|
|
$
|
31,194
|
|
|
$
|
—
|
|
|
$
|
1,898,234
|
|
Income producing commercial real estate
|
|
1,495,805
|
|
|
30,780
|
|
|
23,749
|
|
|
—
|
|
|
1,550,334
|
|
|||||
Commercial & industrial
|
|
1,097,907
|
|
|
18,052
|
|
|
13,589
|
|
|
—
|
|
|
1,129,548
|
|
|||||
Commercial construction
|
|
693,873
|
|
|
2,947
|
|
|
6,259
|
|
|
—
|
|
|
703,079
|
|
|||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial
|
|
5,121,054
|
|
|
85,350
|
|
|
74,791
|
|
|
—
|
|
|
5,281,195
|
|
|||||
Residential mortgage
|
|
939,706
|
|
|
—
|
|
|
20,697
|
|
|
—
|
|
|
960,403
|
|
|||||
Home equity lines of credit
|
|
721,142
|
|
|
—
|
|
|
7,194
|
|
|
—
|
|
|
728,336
|
|
|||||
Residential construction
|
|
180,567
|
|
|
—
|
|
|
1,988
|
|
|
—
|
|
|
182,555
|
|
|||||
Consumer direct
|
|
125,860
|
|
|
—
|
|
|
524
|
|
|
—
|
|
|
126,384
|
|
|||||
Indirect auto
|
|
354,788
|
|
|
—
|
|
|
3,397
|
|
|
—
|
|
|
358,185
|
|
|||||
Total loans, excluding PCI loans
|
|
$
|
7,443,117
|
|
|
$
|
85,350
|
|
|
$
|
108,591
|
|
|
$
|
—
|
|
|
$
|
7,637,058
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Owner occupied commercial real estate
|
|
$
|
2,400
|
|
|
$
|
8,163
|
|
|
$
|
15,196
|
|
|
$
|
—
|
|
|
$
|
25,759
|
|
Income producing commercial real estate
|
|
13,392
|
|
|
21,928
|
|
|
9,520
|
|
|
—
|
|
|
44,840
|
|
|||||
Commercial & industrial
|
|
383
|
|
|
672
|
|
|
387
|
|
|
—
|
|
|
1,442
|
|
|||||
Commercial construction
|
|
3,866
|
|
|
2,228
|
|
|
2,763
|
|
|
—
|
|
|
8,857
|
|
|||||
Equipment financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial
|
|
20,041
|
|
|
32,991
|
|
|
27,866
|
|
|
—
|
|
|
80,898
|
|
|||||
Residential mortgage
|
|
9,566
|
|
|
173
|
|
|
3,402
|
|
|
—
|
|
|
13,141
|
|
|||||
Home equity lines of credit
|
|
1,579
|
|
|
427
|
|
|
885
|
|
|
—
|
|
|
2,891
|
|
|||||
Residential construction
|
|
423
|
|
|
—
|
|
|
41
|
|
|
—
|
|
|
464
|
|
|||||
Consumer direct
|
|
1,076
|
|
|
10
|
|
|
34
|
|
|
—
|
|
|
1,120
|
|
|||||
Indirect auto
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total PCI loans
|
|
$
|
32,685
|
|
|
$
|
33,601
|
|
|
$
|
32,228
|
|
|
$
|
—
|
|
|
$
|
98,514
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total loan portfolio
|
|
$
|
7,475,802
|
|
|
$
|
118,951
|
|
|
$
|
140,819
|
|
|
$
|
—
|
|
|
$
|
7,735,572
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income
|
$
|
39,634
|
|
|
$
|
28,267
|
|
|
$
|
77,292
|
|
|
$
|
51,791
|
|
Dividends and undistributed earnings allocated to unvested shares
|
(275
|
)
|
|
—
|
|
|
(552
|
)
|
|
—
|
|
||||
Net income available to common shareholders
|
$
|
39,359
|
|
|
$
|
28,267
|
|
|
$
|
76,740
|
|
|
$
|
51,791
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
79,745
|
|
|
71,810
|
|
|
79,477
|
|
|
71,798
|
|
||||
Effect of dilutive securities
|
|
|
|
|
|
|
|
||||||||
Stock options
|
10
|
|
|
10
|
|
|
10
|
|
|
11
|
|
||||
Diluted
|
79,755
|
|
|
71,820
|
|
|
79,487
|
|
|
71,809
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.49
|
|
|
$
|
0.39
|
|
|
$
|
0.97
|
|
|
$
|
0.72
|
|
Diluted
|
$
|
0.49
|
|
|
$
|
0.39
|
|
|
$
|
0.97
|
|
|
$
|
0.72
|
|
Interest Rate Products
|
|
Balance Sheet Location
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Fair value hedge of corporate bonds
|
|
Derivative assets
|
|
$
|
—
|
|
|
$
|
336
|
|
|
|
|
|
$
|
—
|
|
|
$
|
336
|
|
|
|
|
|
|
|
|
||||
Fair value hedge of brokered CDs
|
|
Derivative liabilities
|
|
$
|
2,425
|
|
|
$
|
2,053
|
|
|
|
|
|
$
|
2,425
|
|
|
$
|
2,053
|
|
|
|
|
|
Fair Value
|
||||||
Interest Rate Products
|
|
Balance Sheet Location
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Customer derivative positions
|
|
Derivative assets
|
|
$
|
951
|
|
|
$
|
2,659
|
|
Dealer offsets to customer derivative positions
|
|
Derivative assets
|
|
14,433
|
|
|
6,867
|
|
||
Mortgage banking - loan commitment
|
|
Derivative assets
|
|
1,764
|
|
|
1,150
|
|
||
Mortgage banking - forward sales commitment
|
|
Derivative assets
|
|
2
|
|
|
13
|
|
||
Bifurcated embedded derivatives
|
|
Derivative assets
|
|
12,746
|
|
|
11,057
|
|
||
Interest rate caps
|
|
Derivative assets
|
|
—
|
|
|
639
|
|
||
|
|
|
|
$
|
29,896
|
|
|
$
|
22,385
|
|
|
|
|
|
|
|
|
||||
Customer derivative positions
|
|
Derivative liabilities
|
|
$
|
18,489
|
|
|
$
|
7,032
|
|
Dealer offsets to customer derivative positions
|
|
Derivative liabilities
|
|
217
|
|
|
1,551
|
|
||
Risk participations
|
|
Derivative liabilities
|
|
8
|
|
|
20
|
|
||
Mortgage banking - forward sales commitment
|
|
Derivative liabilities
|
|
189
|
|
|
49
|
|
||
Dealer offsets to bifurcated embedded derivatives
|
|
Derivative liabilities
|
|
15,471
|
|
|
14,279
|
|
||
De-designated hedges
|
|
Derivative liabilities
|
|
462
|
|
|
392
|
|
||
|
|
|
|
$
|
34,836
|
|
|
$
|
23,323
|
|
|
Gain (Loss) Reclassified from
Accumulated Other Comprehensive
Income into Income (Effective Portion)
|
||||||||
|
Location
|
|
2018
|
|
2017
|
||||
Three Months Ended June 30,
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
Interest rate swaps
|
Interest expense
|
|
$
|
(143
|
)
|
|
$
|
(177
|
)
|
|
|
|
|
|
|
||||
Six Months Ended June 30,
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
Interest rate swaps
|
Interest expense
|
|
$
|
(290
|
)
|
|
$
|
(590
|
)
|
|
|
Location of Gain
(Loss) Recognized
in Income on Derivative
|
|
Amount of Gain (Loss)
Recognized in Income
on Derivative
|
|
Amount of Gain (Loss)
Recognized in Income
on Hedged Item
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
Three Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value hedges of brokered CDs
|
|
Interest expense
|
|
$
|
(144
|
)
|
|
$
|
73
|
|
|
$
|
25
|
|
|
$
|
(344
|
)
|
Fair value hedges of corporate bonds
|
|
Interest revenue
|
|
—
|
|
|
(323
|
)
|
|
—
|
|
|
267
|
|
||||
|
|
|
|
$
|
(144
|
)
|
|
$
|
(250
|
)
|
|
$
|
25
|
|
|
$
|
(77
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value hedges of brokered CDs
|
|
Interest expense
|
|
$
|
(837
|
)
|
|
$
|
(201
|
)
|
|
$
|
569
|
|
|
$
|
(155
|
)
|
Fair value hedges of corporate bonds
|
|
Interest revenue
|
|
(336
|
)
|
|
(217
|
)
|
|
405
|
|
|
121
|
|
||||
|
|
|
|
$
|
(1,173
|
)
|
|
$
|
(418
|
)
|
|
$
|
974
|
|
|
$
|
(34
|
)
|
|
|
Location of Gain (Loss) Recognized in Income on Derivative
|
|
Amount of Gain (Loss) Recognized in Income on Derivative
|
||||||
|
|
|
2018
|
|
2017
|
|||||
Three Months Ended June 30,
|
|
|
|
|
|
|
|
|
||
Customer derivatives and dealer offsets
|
|
Other noninterest income
|
|
$
|
643
|
|
|
$
|
775
|
|
Bifurcated embedded derivatives and dealer offsets
|
|
Other noninterest income
|
|
12
|
|
|
119
|
|
||
Interest rate caps
|
|
Other noninterest income
|
|
—
|
|
|
90
|
|
||
De-designated hedges
|
|
Other noninterest income
|
|
(17
|
)
|
|
28
|
|
||
Mortgage banking derivatives
|
|
Mortgage loan revenue
|
|
156
|
|
|
(1,000
|
)
|
||
Risk participations
|
|
Other noninterest income
|
|
15
|
|
|
1
|
|
||
|
|
|
|
$
|
809
|
|
|
$
|
13
|
|
|
|
|
|
|
|
|
||||
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
||
Customer derivatives and dealer offsets
|
|
Other noninterest income
|
|
$
|
1,417
|
|
|
$
|
1,250
|
|
Bifurcated embedded derivatives and dealer offsets
|
|
Other noninterest income
|
|
381
|
|
|
206
|
|
||
Interest rate caps
|
|
Other noninterest income
|
|
276
|
|
|
90
|
|
||
De-designated hedges
|
|
Other noninterest income
|
|
(83
|
)
|
|
4
|
|
||
Mortgage banking derivatives
|
|
Mortgage loan revenue
|
|
1,420
|
|
|
(876
|
)
|
||
Risk participations
|
|
Other noninterest income
|
|
12
|
|
|
5
|
|
||
|
|
|
|
$
|
3,423
|
|
|
$
|
679
|
|
Options
|
|
Shares
|
|
Weighted-
Average
Exercise Price
|
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
|
Aggregate
Intrinsic Value ($000) |
|||||
Outstanding at December 31, 2017
|
|
60,287
|
|
|
$
|
24.12
|
|
|
|
|
|
||
Exercised
|
|
(12,000
|
)
|
|
11.85
|
|
|
|
|
|
|||
Cancelled/forfeited
|
|
(181
|
)
|
|
31.50
|
|
|
|
|
|
|||
Outstanding at June 30, 2018
|
|
48,106
|
|
|
27.16
|
|
|
2.4
|
|
$
|
169
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exercisable at June 30, 2018
|
|
45,606
|
|
|
27.73
|
|
|
2.1
|
|
134
|
|
Restricted Stock Unit Awards
|
|
Shares
|
|
Weighted-
Average Grant-
Date Fair Value
|
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
|
Aggregate
Intrinsic Value ($000) |
|||||
Outstanding at December 31, 2017
|
|
663,817
|
|
|
$
|
22.40
|
|
|
|
|
|
||
Granted
|
|
206,123
|
|
|
31.07
|
|
|
|
|
|
|||
Vested
|
|
(124,551
|
)
|
|
18.53
|
|
|
|
|
$
|
3,998
|
|
|
Cancelled
|
|
(13,665
|
)
|
|
21.95
|
|
|
|
|
|
|||
Outstanding at June 30, 2018
|
|
731,724
|
|
|
25.51
|
|
|
5.4
|
|
22,442
|
|
June 30, 2018
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasuries
|
|
$
|
119,039
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
119,039
|
|
U.S. Agencies
|
|
—
|
|
|
25,578
|
|
|
—
|
|
|
25,578
|
|
||||
State and political subdivisions
|
|
—
|
|
|
197,631
|
|
|
—
|
|
|
197,631
|
|
||||
Mortgage-backed securities
|
|
—
|
|
|
1,806,861
|
|
|
—
|
|
|
1,806,861
|
|
||||
Corporate bonds
|
|
—
|
|
|
197,175
|
|
|
990
|
|
|
198,165
|
|
||||
Asset-backed securities
|
|
—
|
|
|
188,963
|
|
|
—
|
|
|
188,963
|
|
||||
Other
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||
Mortgage loans held for sale
|
|
—
|
|
|
34,813
|
|
|
—
|
|
|
34,813
|
|
||||
Deferred compensation plan assets
|
|
6,199
|
|
|
—
|
|
|
—
|
|
|
6,199
|
|
||||
Servicing rights for SBA/USDA loans
|
|
—
|
|
|
—
|
|
|
7,509
|
|
|
7,509
|
|
||||
Residential mortgage servicing rights
|
|
—
|
|
|
—
|
|
|
10,801
|
|
|
10,801
|
|
||||
Derivative financial instruments
|
|
—
|
|
|
15,386
|
|
|
14,510
|
|
|
29,896
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
125,238
|
|
|
$
|
2,466,464
|
|
|
$
|
33,810
|
|
|
$
|
2,625,512
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan liability
|
|
$
|
6,199
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,199
|
|
Derivative financial instruments
|
|
—
|
|
|
18,895
|
|
|
18,366
|
|
|
37,261
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Total liabilities
|
|
$
|
6,199
|
|
|
$
|
18,895
|
|
|
$
|
18,366
|
|
|
$
|
43,460
|
|
December 31, 2017
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasuries
|
|
$
|
121,113
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
121,113
|
|
U.S. Agencies
|
|
—
|
|
|
26,372
|
|
|
—
|
|
|
26,372
|
|
||||
State and political subdivisions
|
|
—
|
|
|
197,286
|
|
|
—
|
|
|
197,286
|
|
||||
Mortgage-backed securities
|
|
—
|
|
|
1,727,211
|
|
|
—
|
|
|
1,727,211
|
|
||||
Corporate bonds
|
|
—
|
|
|
305,453
|
|
|
900
|
|
|
306,353
|
|
||||
Asset-backed securities
|
|
—
|
|
|
237,458
|
|
|
—
|
|
|
237,458
|
|
||||
Other
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||
Mortgage loans held for sale
|
|
—
|
|
|
26,252
|
|
|
—
|
|
|
26,252
|
|
||||
Deferred compensation plan assets
|
|
5,716
|
|
|
—
|
|
|
—
|
|
|
5,716
|
|
||||
Servicing rights for SBA/USDA loans
|
|
—
|
|
|
—
|
|
|
7,740
|
|
|
7,740
|
|
||||
Residential mortgage servicing rights
|
|
—
|
|
|
—
|
|
|
8,262
|
|
|
8,262
|
|
||||
Derivative financial instruments
|
|
—
|
|
|
10,514
|
|
|
12,207
|
|
|
22,721
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
126,829
|
|
|
$
|
2,530,603
|
|
|
$
|
29,109
|
|
|
$
|
2,686,541
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan liability
|
|
$
|
5,716
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,716
|
|
Derivative financial instruments
|
|
—
|
|
|
8,632
|
|
|
16,744
|
|
|
25,376
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Total liabilities
|
|
$
|
5,716
|
|
|
$
|
8,632
|
|
|
$
|
16,744
|
|
|
$
|
31,092
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||||||||||
|
Derivative
Asset
|
|
Derivative
Liability
|
|
Servicing
rights for
SBA/USDA
loans
|
|
Residential
mortgage
servicing
rights
|
|
Securities
Available-
for-Sale
|
|
Derivative
Asset |
|
Derivative
Liability |
|
Servicing
rights for SBA/USDA loans |
|
Residential
mortgage servicing rights |
|
Securities
Available- for-Sale |
||||||||||||||||||||
Three Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at beginning of period
|
$
|
13,877
|
|
|
$
|
17,788
|
|
|
$
|
7,470
|
|
|
$
|
9,718
|
|
|
$
|
900
|
|
|
$
|
12,649
|
|
|
$
|
16,580
|
|
|
$
|
5,997
|
|
|
$
|
5,971
|
|
|
$
|
675
|
|
Additions
|
—
|
|
|
—
|
|
|
613
|
|
|
1,182
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
668
|
|
|
947
|
|
|
—
|
|
||||||||||
Sales and settlements
|
—
|
|
|
—
|
|
|
(316
|
)
|
|
(126
|
)
|
|
—
|
|
|
(702
|
)
|
|
(964
|
)
|
|
(36
|
)
|
|
(74
|
)
|
|
—
|
|
||||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
135
|
|
||||||||||
Amounts included in earnings - fair value adjustments
|
633
|
|
|
578
|
|
|
(258
|
)
|
|
27
|
|
|
—
|
|
|
(91
|
)
|
|
475
|
|
|
11
|
|
|
(345
|
)
|
|
—
|
|
||||||||||
Balance at end of period
|
$
|
14,510
|
|
|
$
|
18,366
|
|
|
$
|
7,509
|
|
|
$
|
10,801
|
|
|
$
|
990
|
|
|
$
|
11,856
|
|
|
$
|
16,091
|
|
|
$
|
6,640
|
|
|
$
|
6,499
|
|
|
$
|
810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Balance at beginning of period
|
$
|
12,207
|
|
|
$
|
16,744
|
|
|
$
|
7,740
|
|
|
$
|
8,262
|
|
|
$
|
900
|
|
|
$
|
11,777
|
|
|
$
|
16,347
|
|
|
$
|
5,752
|
|
|
$
|
—
|
|
|
$
|
675
|
|
Business combinations
|
—
|
|
|
—
|
|
|
(354
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Transfer from amortization method to fair value
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,070
|
|
|
—
|
|
||||||||||
Additions
|
—
|
|
|
—
|
|
|
1,092
|
|
|
2,108
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,221
|
|
|
1,813
|
|
|
—
|
|
||||||||||
Sales and settlements
|
(1,029
|
)
|
|
(1,347
|
)
|
|
(407
|
)
|
|
(206
|
)
|
|
—
|
|
|
(1,086
|
)
|
|
(1,514
|
)
|
|
(299
|
)
|
|
(114
|
)
|
|
—
|
|
||||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
135
|
|
||||||||||
Amounts included in earnings - fair value adjustments
|
3,332
|
|
|
2,969
|
|
|
(562
|
)
|
|
637
|
|
|
—
|
|
|
1,165
|
|
|
1,258
|
|
|
(34
|
)
|
|
(270
|
)
|
|
—
|
|
||||||||||
Balance at end of period
|
$
|
14,510
|
|
|
$
|
18,366
|
|
|
$
|
7,509
|
|
|
$
|
10,801
|
|
|
$
|
990
|
|
|
$
|
11,856
|
|
|
$
|
16,091
|
|
|
$
|
6,640
|
|
|
$
|
6,499
|
|
|
$
|
810
|
|
|
|
Fair Value
|
|
|
|
|
|
Weighted Average
|
||||||||||
Level 3 Assets and Liabilities
|
|
June 30, 2018
|
|
December 31, 2017
|
|
Valuation Technique
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||
|
|
|
|
Unobservable Inputs
|
|
|
||||||||||||
Servicing rights for SBA/USDA loans
|
|
$
|
7,509
|
|
|
$
|
7,740
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
12.7
|
%
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
Prepayment rate
|
|
10.1
|
|
|
8.3
|
|
||||
Residential mortgage servicing rights
|
|
10,801
|
|
|
8,262
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
10.0
|
|
|
10.0
|
|
||
|
|
|
|
|
|
|
|
Prepayment rate
|
|
8.6
|
|
|
9.5
|
|
||||
Corporate bonds
|
|
990
|
|
|
900
|
|
|
Indicative bid provided by a broker
|
|
Multiple factors, including but not limited to, current operations, financial condition, cash flows, and recently executed financing transactions related to the company
|
|
N/A
|
|
|
N/A
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Derivative assets - mortgage
|
|
1,764
|
|
|
1,150
|
|
|
Internal model
|
|
Pull through rate
|
|
81.1
|
|
|
80.0
|
|
||
Derivative assets - other
|
|
12,746
|
|
|
11,057
|
|
|
Dealer priced
|
|
Dealer priced
|
|
N/A
|
|
|
N/A
|
|
||
Derivative liabilities - risk participations
|
|
8
|
|
|
20
|
|
|
Internal model
|
|
Probable exposure rate
|
|
0.5
|
|
|
0.4
|
|
||
|
|
|
|
|
|
|
|
Probability of default rate
|
|
1.8
|
|
|
1.8
|
|
||||
Derivative liabilities - other
|
|
18,358
|
|
|
16,724
|
|
|
Dealer priced
|
|
Dealer priced
|
|
N/A
|
|
|
N/A
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,570
|
|
|
$
|
6,570
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,905
|
|
|
$
|
6,905
|
|
|
|
Carrying
|
|
Fair Value Level
|
||||||||||||||||
|
|
Amount
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Securities held to maturity
|
|
$
|
297,569
|
|
|
$
|
—
|
|
|
$
|
291,463
|
|
|
$
|
—
|
|
|
$
|
291,463
|
|
Loans and leases, net
|
|
8,159,200
|
|
|
—
|
|
|
—
|
|
|
8,132,734
|
|
|
8,132,734
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
|
9,966,088
|
|
|
—
|
|
|
9,958,439
|
|
|
—
|
|
|
9,958,439
|
|
|||||
Federal Home Loan Bank advances
|
|
560,000
|
|
|
—
|
|
|
559,979
|
|
|
—
|
|
|
559,979
|
|
|||||
Long-term debt
|
|
308,434
|
|
|
—
|
|
|
—
|
|
|
321,424
|
|
|
321,424
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Securities held to maturity
|
|
$
|
321,094
|
|
|
$
|
—
|
|
|
$
|
321,276
|
|
|
$
|
—
|
|
|
$
|
321,276
|
|
Loans, net
|
|
7,676,658
|
|
|
—
|
|
|
—
|
|
|
7,674,460
|
|
|
7,674,460
|
|
|||||
Loans held for sale
|
|
6,482
|
|
|
—
|
|
|
6,514
|
|
|
—
|
|
|
6,514
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
|
9,807,697
|
|
|
—
|
|
|
9,809,264
|
|
|
—
|
|
|
9,809,264
|
|
|||||
Federal Home Loan Bank advances
|
|
504,651
|
|
|
—
|
|
|
504,460
|
|
|
—
|
|
|
504,460
|
|
|||||
Long-term debt
|
|
120,545
|
|
|
—
|
|
|
—
|
|
|
123,844
|
|
|
123,844
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Financial instruments whose contract amounts represent credit risk:
|
|
|
|
|
|
||
Commitments to extend credit
|
$
|
2,047,081
|
|
|
$
|
1,910,777
|
|
Letters of credit
|
26,396
|
|
|
28,075
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
||||
|
Core deposit intangible
|
$
|
62,652
|
|
|
$
|
62,652
|
|
|
|
Less: accumulated amortization
|
(43,786
|
)
|
|
(41,229
|
)
|
|
||
|
Net core deposit intangible
|
18,866
|
|
|
21,423
|
|
|
||
|
Noncompete agreements
|
3,144
|
|
|
3,144
|
|
|
||
|
Less: accumulated amortization
|
(1,948
|
)
|
|
(761
|
)
|
|
||
|
Net noncompete agreements
|
1,196
|
|
|
2,383
|
|
|
||
|
Total intangibles subject to amortization, net
|
20,062
|
|
|
23,806
|
|
|
||
|
Goodwill
|
307,112
|
|
|
220,591
|
|
|
||
|
Total goodwill and other intangible assets, net
|
$
|
327,174
|
|
|
$
|
244,397
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||||
2018
|
|
Goodwill
|
|
Accumulated Impairment Losses
|
|
Goodwill, net of Accumulated Impairment Losses
|
|
Goodwill
|
|
Accumulated Impairment Losses
|
|
Goodwill, net of Accumulated Impairment Losses
|
||||||||||||
Balance, beginning of period
|
|
$
|
612,009
|
|
|
$
|
(305,590
|
)
|
|
$
|
306,419
|
|
|
$
|
526,181
|
|
|
$
|
(305,590
|
)
|
|
$
|
220,591
|
|
Acquisition of NLFC
|
|
390
|
|
|
—
|
|
|
390
|
|
|
87,379
|
|
|
—
|
|
|
87,379
|
|
||||||
Measurement period adjustments- FOFN and HCSB
|
|
303
|
|
|
—
|
|
|
303
|
|
|
(858
|
)
|
|
—
|
|
|
(858
|
)
|
||||||
Balance, end of period
|
|
$
|
612,702
|
|
|
$
|
(305,590
|
)
|
|
$
|
307,112
|
|
|
$
|
612,702
|
|
|
$
|
(305,590
|
)
|
|
$
|
307,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance, beginning of period
|
|
$
|
447,615
|
|
|
$
|
(305,590
|
)
|
|
$
|
142,025
|
|
|
$
|
447,615
|
|
|
$
|
(305,590
|
)
|
|
$
|
142,025
|
|
Balance, end of period
|
|
$
|
447,615
|
|
|
$
|
(305,590
|
)
|
|
$
|
142,025
|
|
|
$
|
447,615
|
|
|
$
|
(305,590
|
)
|
|
$
|
142,025
|
|
|
Year
|
|
|
||
|
Remainder of 2018
|
$
|
3,102
|
|
|
|
2019
|
4,551
|
|
|
|
|
2020
|
3,315
|
|
|
|
|
2021
|
2,557
|
|
|
|
|
2022
|
1,982
|
|
|
|
|
Thereafter
|
4,555
|
|
|
|
|
Total
|
$
|
20,062
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
Issue
Date
|
|
Stated
Maturity
Date
|
|
Earliest
Call
Date
|
|
Interest Rate
|
||||
Obligations of the Bank and its Subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
NER 15-1 Class C notes
|
$
|
7,025
|
|
|
$
|
—
|
|
|
2015
|
|
2019
|
|
n/a
|
|
4.500%
|
NER 15-1 Class D notes
|
3,421
|
|
|
—
|
|
|
2015
|
|
2021
|
|
n/a
|
|
5.750%
|
||
NER 16-1 Class A-2 notes
|
43,912
|
|
|
—
|
|
|
2016
|
|
2021
|
|
n/a
|
|
2.200%
|
||
NER 16-1 Class B notes
|
25,489
|
|
|
—
|
|
|
2016
|
|
2021
|
|
n/a
|
|
3.220%
|
||
NER 16-1 Class C notes
|
6,319
|
|
|
—
|
|
|
2016
|
|
2021
|
|
n/a
|
|
5.050%
|
||
NER 16-1 Class D notes
|
3,213
|
|
|
—
|
|
|
2016
|
|
2023
|
|
n/a
|
|
7.870%
|
||
Total securitized notes payable
|
89,379
|
|
|
—
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Obligations of the Holding Company:
|
|
|
|
|
|
|
|
|
|
|
|
||||
2022 senior debentures
|
50,000
|
|
|
50,000
|
|
|
2015
|
|
2022
|
|
2020
|
|
5.000% through August 13, 2020, 3-month LIBOR plus 3.814% thereafter
|
||
2027 senior debentures
|
35,000
|
|
|
35,000
|
|
|
2015
|
|
2027
|
|
2025
|
|
5.500% through August 13, 2025 3-month LIBOR plus 3.71% thereafter
|
||
Total senior debentures
|
85,000
|
|
|
85,000
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
2028 subordinated debentures
|
100,000
|
|
|
—
|
|
|
2018
|
|
2028
|
|
2023
|
|
4.500% through January 30, 2023, 3-month LIBOR plus 2.12% thereafter
|
||
2025 subordinated debentures
|
11,500
|
|
|
11,500
|
|
|
2015
|
|
2025
|
|
2020
|
|
6.250%
|
||
Total subordinated debentures
|
111,500
|
|
|
11,500
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Southern Bancorp Capital Trust I
|
4,382
|
|
|
4,382
|
|
|
2004
|
|
2034
|
|
2009
|
|
Prime + 1.00%
|
||
United Community Statutory Trust III
|
1,238
|
|
|
1,238
|
|
|
2008
|
|
2038
|
|
2013
|
|
Prime + 3.00%
|
||
Tidelands Statutory Trust I
|
8,248
|
|
|
8,248
|
|
|
2006
|
|
2036
|
|
2011
|
|
3-month LIBOR plus 1.38%
|
||
Tidelands Statutory Trust II
|
6,186
|
|
|
6,186
|
|
|
2008
|
|
2038
|
|
2013
|
|
3-month LIBOR plus 5.075%
|
||
Four Oaks Statutory Trust I
|
12,372
|
|
|
12,372
|
|
|
2006
|
|
2036
|
|
2011
|
|
3-month LIBOR plus 1.35%
|
||
Total trust preferred securities
|
32,426
|
|
|
32,426
|
|
|
|
|
|
|
|
|
|
||
Less discount
|
(9,871
|
)
|
|
(8,381
|
)
|
|
|
|
|
|
|
|
|
||
Total long-term debt
|
$
|
308,434
|
|
|
$
|
120,545
|
|
|
|
|
|
|
|
|
|
•
|
the condition of the general business and economic environment, banking system and financial markets;
|
•
|
deteriorating conditions in the stock market, the public debt market, and other capital markets, which could affect our ability to raise capital;
|
•
|
our ability to maintain profitability;
|
•
|
changes in prevailing interest rates may negatively affect our net income and the value of our assets and other interest rate risks;
|
•
|
our ability to maintain liquidity or access other sources of funding, as well as changes in the cost and availability of funding;
|
•
|
the results of our internal credit stress tests may not accurately predict the impact on our financial condition if the economy were to deteriorate;
|
•
|
our lack of geographic diversification and the success of the local economies in which we operate;
|
•
|
our concentrations of commercial construction and development loans and commercial real estate loans are subject to unique risks that could adversely affect our earnings;
|
•
|
risks with respect to our ability to successfully expand and complete acquisitions and integrate businesses and operations that are acquired;
|
•
|
competition from financial institutions and other financial service providers including financial technology providers;
|
•
|
losses due to fraudulent and negligent conduct of our customers, third party service providers or employees;
|
•
|
risks related to our communications and information systems, including risks with respect to cybersecurity breaches;
|
•
|
our reliance on third parties to provide key components of our business infrastructure and services required to operate our business;
|
•
|
changes in laws and regulations or failures to comply with such laws and regulations, including the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and related regulations (the “Dodd-Frank Act”) and the Tax Cuts and Jobs Act of 2017 and related regulations (the “Tax Act”);
|
•
|
changes in tax laws, regulations and interpretations or challenges to our income tax provision;
|
•
|
changes in regulatory capital and other requirements as well as the impact on regulatory capital of changing accounting standards related to the allowance for loan and lease losses and lease accounting;
|
•
|
the costs and effects of litigation, examinations, investigations, or similar matters, or adverse facts and developments related thereto;
|
•
|
possible regulatory or judicial proceedings, board resolutions, informal memorandums of understanding or formal enforcement actions imposed by regulators;
|
•
|
if our allowance for loan losses is not sufficient to cover actual loan losses;
|
•
|
our ability to fully realize the balance of our net deferred tax asset, including net operating loss carryforwards;
|
•
|
our accounting and reporting policies; and
|
•
|
our ability to maintain effective internal controls over financial reporting and disclosure controls and procedures.
|
|
Entity
|
|
Date Acquired
|
|
|
NLFC Holdings Corp. (“NLFC”)
|
|
February 1, 2018
|
|
|
Four Oaks Fincorp, Inc. (“FOFN”)
|
|
November 1, 2017
|
|
|
HCSB Financial Corporation (“HCSB”)
|
|
July 31, 2017
|
|
UNITED COMMUNITY BANKS, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Table 1 - Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Selected Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
2018
|
|
2017
|
|
Second Quarter 2018 - 2017 Change
|
|
For the Six Months Ended June 30,
|
|
YTD 2018 - 2017 Change
|
||||||||||||||||||||||||
(in thousands, except per share data)
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Second Quarter
|
|
|
2018
|
|
2017
|
|
||||||||||||||||||
INCOME SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest revenue
|
|
$
|
122,215
|
|
|
$
|
115,290
|
|
|
$
|
106,757
|
|
|
$
|
98,839
|
|
|
$
|
93,166
|
|
|
|
|
$
|
237,505
|
|
|
$
|
184,124
|
|
|
|
||
Interest expense
|
|
13,739
|
|
|
12,005
|
|
|
9,249
|
|
|
9,064
|
|
|
8,018
|
|
|
|
|
25,744
|
|
|
15,422
|
|
|
|
|||||||||
Net interest revenue
|
|
108,476
|
|
|
103,285
|
|
|
97,508
|
|
|
89,775
|
|
|
85,148
|
|
|
27
|
%
|
|
211,761
|
|
|
168,702
|
|
|
26
|
%
|
|||||||
Provision for credit losses
|
|
1,800
|
|
|
3,800
|
|
|
1,200
|
|
|
1,000
|
|
|
800
|
|
|
|
|
5,600
|
|
|
1,600
|
|
|
|
|||||||||
Noninterest income
|
|
23,340
|
|
|
22,396
|
|
|
21,928
|
|
|
20,573
|
|
|
23,685
|
|
|
(1
|
)
|
|
45,736
|
|
|
45,759
|
|
|
—
|
|
|||||||
Total revenue
|
|
130,016
|
|
|
121,881
|
|
|
118,236
|
|
|
109,348
|
|
|
108,033
|
|
|
20
|
|
|
251,897
|
|
|
212,861
|
|
|
18
|
|
|||||||
Expenses
|
|
76,850
|
|
|
73,475
|
|
|
75,882
|
|
|
65,674
|
|
|
63,229
|
|
|
22
|
|
|
150,325
|
|
|
126,055
|
|
|
19
|
|
|||||||
Income before income tax expense
|
|
53,166
|
|
|
48,406
|
|
|
42,354
|
|
|
43,674
|
|
|
44,804
|
|
|
19
|
|
|
101,572
|
|
|
86,806
|
|
|
17
|
|
|||||||
Income tax expense
|
|
13,532
|
|
|
10,748
|
|
|
54,270
|
|
|
15,728
|
|
|
16,537
|
|
|
(18
|
)
|
|
24,280
|
|
|
35,015
|
|
|
(31
|
)
|
|||||||
Net income (loss)
|
|
39,634
|
|
|
37,658
|
|
|
(11,916
|
)
|
|
27,946
|
|
|
28,267
|
|
|
40
|
|
|
77,292
|
|
|
51,791
|
|
|
49
|
|
|||||||
Merger-related and other charges
|
|
2,873
|
|
|
2,646
|
|
|
7,358
|
|
|
3,420
|
|
|
1,830
|
|
|
|
|
5,519
|
|
|
3,884
|
|
|
|
|||||||||
Income tax benefit of merger-related and other charges
|
|
(121
|
)
|
|
(628
|
)
|
|
(1,165
|
)
|
|
(1,147
|
)
|
|
(675
|
)
|
|
|
|
(749
|
)
|
|
(1,433
|
)
|
|
|
|||||||||
Impact of remeasurement of deferred tax asset resulting from 2017 Tax Cuts and Jobs Act
|
|
—
|
|
|
—
|
|
|
38,199
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|||||||||
Release of disproportionate tax effects lodged in OCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
3,400
|
|
|
|
|||||||||
Net income - operating
(1)
|
|
$
|
42,386
|
|
|
$
|
39,676
|
|
|
$
|
32,476
|
|
|
$
|
30,219
|
|
|
$
|
29,422
|
|
|
44
|
|
|
$
|
82,062
|
|
|
$
|
57,642
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
PERFORMANCE MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Diluted net income (loss) - GAAP
|
|
$
|
0.49
|
|
|
$
|
0.47
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.38
|
|
|
$
|
0.39
|
|
|
26
|
|
|
$
|
0.97
|
|
|
$
|
0.72
|
|
|
35
|
|
Diluted net income - operating
(1)
|
|
0.53
|
|
|
0.50
|
|
|
0.42
|
|
|
0.41
|
|
|
0.41
|
|
|
29
|
|
|
1.03
|
|
|
0.80
|
|
|
29
|
|
|||||||
Cash dividends declared
|
|
0.15
|
|
|
0.12
|
|
|
0.10
|
|
|
0.10
|
|
|
0.09
|
|
|
67
|
|
|
0.27
|
|
|
0.18
|
|
|
50
|
|
|||||||
Book value
|
|
17.29
|
|
|
17.02
|
|
|
16.67
|
|
|
16.50
|
|
|
15.83
|
|
|
9
|
|
|
17.29
|
|
|
15.83
|
|
|
9
|
|
|||||||
Tangible book value
(3)
|
|
13.25
|
|
|
12.96
|
|
|
13.65
|
|
|
14.11
|
|
|
13.74
|
|
|
(4
|
)
|
|
13.25
|
|
|
13.74
|
|
|
(4
|
)
|
|||||||
Key performance ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Return on common equity - GAAP
(2)(4)
|
|
11.20
|
%
|
|
11.11
|
%
|
|
(3.57
|
)%
|
|
9.22
|
%
|
|
9.98
|
%
|
|
|
|
11.15
|
%
|
|
9.27
|
%
|
|
|
|||||||||
Return on common equity - operating
(1)(2)(4)
|
|
11.97
|
|
|
11.71
|
|
|
9.73
|
|
|
9.97
|
|
|
10.39
|
|
|
|
|
11.84
|
|
|
10.32
|
|
|
|
|||||||||
Return on tangible common equity - operating
(1)(2)(3)(4)
|
|
15.79
|
|
|
15.26
|
|
|
11.93
|
|
|
11.93
|
|
|
12.19
|
|
|
|
|
15.53
|
|
|
12.15
|
|
|
|
|||||||||
Return on assets - GAAP
(4)
|
|
1.30
|
|
|
1.26
|
|
|
(0.40
|
)
|
|
1.01
|
|
|
1.06
|
|
|
|
|
1.28
|
|
|
0.98
|
|
|
|
|||||||||
Return on assets - operating
(1)(4)
|
|
1.39
|
|
|
1.33
|
|
|
1.10
|
|
|
1.09
|
|
|
1.10
|
|
|
|
|
1.36
|
|
|
1.09
|
|
|
|
|||||||||
Dividend payout ratio - GAAP
|
|
30.61
|
|
|
25.53
|
|
|
(62.50
|
)
|
|
26.32
|
|
|
23.08
|
|
|
|
|
27.84
|
|
|
25.00
|
|
|
|
|||||||||
Dividend payout ratio - operating
(1)
|
|
28.30
|
|
|
24.00
|
|
|
23.81
|
|
|
24.39
|
|
|
21.95
|
|
|
|
|
26.21
|
|
|
22.50
|
|
|
|
|||||||||
Net interest margin (fully taxable equivalent)
(4)
|
|
3.90
|
|
|
3.80
|
|
|
3.63
|
|
|
3.54
|
|
|
3.47
|
|
|
|
|
3.85
|
|
|
3.46
|
|
|
|
|||||||||
Efficiency ratio - GAAP
|
|
57.94
|
|
|
57.83
|
|
|
63.03
|
|
|
59.27
|
|
|
57.89
|
|
|
|
|
57.89
|
|
|
58.58
|
|
|
|
|||||||||
Efficiency ratio - operating
(1)
|
|
55.77
|
|
|
55.75
|
|
|
56.92
|
|
|
56.18
|
|
|
56.21
|
|
|
|
|
55.76
|
|
|
56.77
|
|
|
|
|||||||||
Average equity to average assets
|
|
11.21
|
|
|
11.03
|
|
|
11.21
|
|
|
10.86
|
|
|
10.49
|
|
|
|
|
11.13
|
|
|
10.36
|
|
|
|
|||||||||
Average tangible equity to average assets
(3)
|
|
8.83
|
|
|
8.82
|
|
|
9.52
|
|
|
9.45
|
|
|
9.23
|
|
|
|
|
8.82
|
|
|
9.09
|
|
|
|
|||||||||
Average tangible common equity to average assets
(3)
|
|
8.83
|
|
|
8.82
|
|
|
9.52
|
|
|
9.45
|
|
|
9.23
|
|
|
|
|
8.82
|
|
|
9.09
|
|
|
|
|||||||||
Tangible common equity to risk-weighted assets
(3)
|
|
11.36
|
|
|
11.19
|
|
|
12.05
|
|
|
12.80
|
|
|
12.44
|
|
|
|
|
11.36
|
|
|
12.44
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
ASSET QUALITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Nonperforming loans
|
|
$
|
21,817
|
|
|
$
|
26,240
|
|
|
$
|
23,658
|
|
|
$
|
22,921
|
|
|
$
|
23,095
|
|
|
(6
|
)
|
|
$
|
21,817
|
|
|
$
|
23,095
|
|
|
(6
|
)
|
Foreclosed properties
|
|
2,597
|
|
|
2,714
|
|
|
3,234
|
|
|
2,736
|
|
|
2,739
|
|
|
(5
|
)
|
|
2,597
|
|
|
2,739
|
|
|
(5
|
)
|
|||||||
Total nonperforming assets (NPAs)
|
|
24,414
|
|
|
28,954
|
|
|
26,892
|
|
|
25,657
|
|
|
25,834
|
|
|
(5
|
)
|
|
24,414
|
|
|
25,834
|
|
|
(5
|
)
|
|||||||
Allowance for loan losses
|
|
61,071
|
|
|
61,085
|
|
|
58,914
|
|
|
58,605
|
|
|
59,500
|
|
|
3
|
|
|
61,071
|
|
|
59,500
|
|
|
3
|
|
|||||||
Net charge-offs
|
|
1,359
|
|
|
1,501
|
|
|
1,061
|
|
|
1,635
|
|
|
1,623
|
|
|
(16
|
)
|
|
2,860
|
|
|
3,302
|
|
|
(13
|
)
|
|||||||
Allowance for loan losses to loans
|
|
0.74
|
%
|
|
0.75
|
%
|
|
0.76
|
%
|
|
0.81
|
%
|
|
0.85
|
%
|
|
|
|
0.74
|
%
|
|
0.85
|
%
|
|
|
|||||||||
Net charge-offs to average loans
(4)
|
|
0.07
|
|
|
0.08
|
|
|
0.06
|
|
|
0.09
|
|
|
0.09
|
|
|
|
|
0.07
|
|
|
0.10
|
|
|
|
|||||||||
NPAs to loans and foreclosed properties
|
|
0.30
|
|
|
0.35
|
|
|
0.35
|
|
|
0.36
|
|
|
0.37
|
|
|
|
|
0.30
|
|
|
0.37
|
|
|
|
|||||||||
NPAs to total assets
|
|
0.20
|
|
|
0.24
|
|
|
0.23
|
|
|
0.23
|
|
|
0.24
|
|
|
|
|
0.20
|
|
|
0.24
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
AVERAGE BALANCES
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Loans
|
|
$
|
8,177
|
|
|
$
|
7,993
|
|
|
$
|
7,560
|
|
|
$
|
7,149
|
|
|
$
|
6,980
|
|
|
17
|
|
|
$
|
8,086
|
|
|
$
|
6,942
|
|
|
16
|
|
Investment securities
|
|
2,802
|
|
|
2,870
|
|
|
2,991
|
|
|
2,800
|
|
|
2,775
|
|
|
1
|
|
|
2,836
|
|
|
2,798
|
|
|
1
|
|
|||||||
Earning assets
|
|
11,193
|
|
|
11,076
|
|
|
10,735
|
|
|
10,133
|
|
|
9,899
|
|
|
13
|
|
|
11,135
|
|
|
9,885
|
|
|
13
|
|
|||||||
Total assets
|
|
12,213
|
|
|
12,111
|
|
|
11,687
|
|
|
10,980
|
|
|
10,704
|
|
|
14
|
|
|
12,163
|
|
|
10,691
|
|
|
14
|
|
|||||||
Deposits
|
|
9,978
|
|
|
9,759
|
|
|
9,624
|
|
|
8,913
|
|
|
8,659
|
|
|
15
|
|
|
9,869
|
|
|
8,626
|
|
|
14
|
|
|||||||
Shareholders’ equity
|
|
1,370
|
|
|
1,336
|
|
|
1,310
|
|
|
1,193
|
|
|
1,123
|
|
|
22
|
|
|
1,353
|
|
|
1,108
|
|
|
22
|
|
|||||||
Common shares - basic (thousands)
|
|
79,753
|
|
|
79,205
|
|
|
76,768
|
|
|
73,151
|
|
|
71,810
|
|
|
11
|
|
|
79,477
|
|
|
71,798
|
|
|
11
|
|
|||||||
Common shares - diluted (thousands)
|
|
79,755
|
|
|
79,215
|
|
|
76,768
|
|
|
73,162
|
|
|
71,820
|
|
|
11
|
|
|
79,487
|
|
|
71,809
|
|
|
11
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
AT PERIOD END
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Loans
|
|
$
|
8,220
|
|
|
$
|
8,184
|
|
|
$
|
7,736
|
|
|
$
|
7,203
|
|
|
$
|
7,041
|
|
|
17
|
|
|
$
|
8,220
|
|
|
$
|
7,041
|
|
|
17
|
|
Investment securities
|
|
2,834
|
|
|
2,731
|
|
|
2,937
|
|
|
2,847
|
|
|
2,787
|
|
|
2
|
|
|
2,834
|
|
|
2,787
|
|
|
2
|
|
|||||||
Total assets
|
|
12,386
|
|
|
12,264
|
|
|
11,915
|
|
|
11,129
|
|
|
10,837
|
|
|
14
|
|
|
12,386
|
|
|
10,837
|
|
|
14
|
|
|||||||
Deposits
|
|
9,966
|
|
|
9,993
|
|
|
9,808
|
|
|
9,127
|
|
|
8,736
|
|
|
14
|
|
|
9,966
|
|
|
8,736
|
|
|
14
|
|
|||||||
Shareholders’ equity
|
|
1,379
|
|
|
1,357
|
|
|
1,303
|
|
|
1,221
|
|
|
1,133
|
|
|
22
|
|
|
1,379
|
|
|
1,133
|
|
|
22
|
|
|||||||
Common shares outstanding (thousands)
|
|
79,138
|
|
|
79,123
|
|
|
77,580
|
|
|
73,403
|
|
|
70,981
|
|
|
11
|
|
|
79,138
|
|
|
70,981
|
|
|
11
|
|
UNITED COMMUNITY BANKS, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Table 1 (Continued) - Non-GAAP Performance Measures Reconciliation
|
||||||||||||||||||||||||||||
Selected Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
2018
|
|
2017
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||||||
|
|
Second Quarter
|
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Second Quarter
|
|
2018
|
|
2017
|
||||||||||||||
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Expense reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Expenses (GAAP)
|
|
$
|
76,850
|
|
|
$
|
73,475
|
|
|
$
|
75,882
|
|
|
$
|
65,674
|
|
|
$
|
63,229
|
|
|
$
|
150,325
|
|
|
$
|
126,055
|
|
Merger-related and other charges
|
|
(2,873
|
)
|
|
(2,646
|
)
|
|
(7,358
|
)
|
|
(3,420
|
)
|
|
(1,830
|
)
|
|
(5,519
|
)
|
|
(3,884
|
)
|
|||||||
Expenses - operating
|
|
$
|
73,977
|
|
|
$
|
70,829
|
|
|
$
|
68,524
|
|
|
$
|
62,254
|
|
|
$
|
61,399
|
|
|
$
|
144,806
|
|
|
$
|
122,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income (loss) reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income (loss) (GAAP)
|
|
$
|
39,634
|
|
|
$
|
37,658
|
|
|
$
|
(11,916
|
)
|
|
$
|
27,946
|
|
|
$
|
28,267
|
|
|
$
|
77,292
|
|
|
$
|
51,791
|
|
Merger-related and other charges
|
|
2,873
|
|
|
2,646
|
|
|
7,358
|
|
|
3,420
|
|
|
1,830
|
|
|
5,519
|
|
|
3,884
|
|
|||||||
Income tax benefit of merger-related and other charges
|
|
(121
|
)
|
|
(628
|
)
|
|
(1,165
|
)
|
|
(1,147
|
)
|
|
(675
|
)
|
|
(749
|
)
|
|
(1,433
|
)
|
|||||||
Impact of tax reform on remeasurement of deferred tax asset
|
|
—
|
|
|
—
|
|
|
38,199
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Release of disproportionate tax effects lodged in OCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,400
|
|
|||||||
Net income - operating
|
|
$
|
42,386
|
|
|
$
|
39,676
|
|
|
$
|
32,476
|
|
|
$
|
30,219
|
|
|
$
|
29,422
|
|
|
$
|
82,062
|
|
|
$
|
57,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted income (loss) per common share reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted income (loss) per common share (GAAP)
|
|
$
|
0.49
|
|
|
$
|
0.47
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.38
|
|
|
$
|
0.39
|
|
|
$
|
0.97
|
|
|
$
|
0.72
|
|
Merger-related and other charges
|
|
0.04
|
|
|
0.03
|
|
|
0.08
|
|
|
0.03
|
|
|
0.02
|
|
|
0.06
|
|
|
0.03
|
|
|||||||
Impact of tax reform on remeasurement of deferred tax asset
|
|
—
|
|
|
—
|
|
|
0.50
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Release of disproportionate tax effects lodged in OCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.05
|
|
|||||||
Diluted income per common share - operating
|
|
$
|
0.53
|
|
|
$
|
0.50
|
|
|
$
|
0.42
|
|
|
$
|
0.41
|
|
|
$
|
0.41
|
|
|
$
|
1.03
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Book value per common share reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Book value per common share (GAAP)
|
|
$
|
17.29
|
|
|
$
|
17.02
|
|
|
$
|
16.67
|
|
|
$
|
16.50
|
|
|
$
|
15.83
|
|
|
$
|
17.29
|
|
|
$
|
15.83
|
|
Effect of goodwill and other intangibles
|
|
(4.04
|
)
|
|
(4.06
|
)
|
|
(3.02
|
)
|
|
(2.39
|
)
|
|
(2.09
|
)
|
|
(4.04
|
)
|
|
(2.09
|
)
|
|||||||
Tangible book value per common share
|
|
$
|
13.25
|
|
|
$
|
12.96
|
|
|
$
|
13.65
|
|
|
$
|
14.11
|
|
|
$
|
13.74
|
|
|
$
|
13.25
|
|
|
$
|
13.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Return on tangible common equity reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Return on common equity (GAAP)
|
|
11.20
|
%
|
|
11.11
|
%
|
|
(3.57
|
)%
|
|
9.22
|
%
|
|
9.98
|
%
|
|
11.15
|
%
|
|
9.27
|
%
|
|||||||
Merger-related and other charges
|
|
0.77
|
|
|
0.60
|
|
|
1.86
|
|
|
0.75
|
|
|
0.41
|
|
|
0.69
|
|
|
0.44
|
|
|||||||
Impact of tax reform on remeasurement of deferred tax asset
|
|
—
|
|
|
—
|
|
|
11.44
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Release of disproportionate tax effects lodged in OCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.61
|
|
|||||||
Return on common equity - operating
|
|
11.97
|
|
|
11.71
|
|
|
9.73
|
|
|
9.97
|
|
|
10.39
|
|
|
11.84
|
|
|
10.32
|
|
|||||||
Effect of goodwill and other intangibles
|
|
3.82
|
|
|
3.55
|
|
|
2.20
|
|
|
1.96
|
|
|
1.80
|
|
|
3.69
|
|
|
1.83
|
|
|||||||
Return on tangible common equity - operating
|
|
15.79
|
%
|
|
15.26
|
%
|
|
11.93
|
%
|
|
11.93
|
%
|
|
12.19
|
%
|
|
15.53
|
%
|
|
12.15
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Return on assets reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Return on assets (GAAP)
|
|
1.30
|
%
|
|
1.26
|
%
|
|
(0.40
|
)%
|
|
1.01
|
%
|
|
1.06
|
%
|
|
1.28
|
%
|
|
0.98
|
%
|
|||||||
Merger-related and other charges
|
|
0.09
|
|
|
0.07
|
|
|
0.20
|
|
|
0.08
|
|
|
0.04
|
|
|
0.08
|
|
|
0.05
|
|
|||||||
Impact of tax reform on remeasurement of deferred tax asset
|
|
—
|
|
|
—
|
|
|
1.30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Release of disproportionate tax effects lodged in OCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.06
|
|
|||||||
Return on assets - operating
|
|
1.39
|
%
|
|
1.33
|
%
|
|
1.10
|
%
|
|
1.09
|
%
|
|
1.10
|
%
|
|
1.36
|
%
|
|
1.09
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Dividend payout ratio reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Dividend payout ratio (GAAP)
|
|
30.61
|
%
|
|
25.53
|
%
|
|
(62.50
|
)%
|
|
26.32
|
%
|
|
23.08
|
%
|
|
27.84
|
%
|
|
25.00
|
%
|
|||||||
Merger-related and other charges
|
|
(2.31
|
)
|
|
(1.53
|
)
|
|
12.04
|
|
|
(1.93
|
)
|
|
(1.13
|
)
|
|
(1.63
|
)
|
|
(1.00
|
)
|
|||||||
Impact of tax reform on remeasurement of deferred tax asset
|
|
—
|
|
|
—
|
|
|
74.27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Release of disproportionate tax effects lodged in OCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.50
|
)
|
|||||||
Dividend payout ratio - operating
|
|
28.30
|
%
|
|
24.00
|
%
|
|
23.81
|
%
|
|
24.39
|
%
|
|
21.95
|
%
|
|
26.21
|
%
|
|
22.50
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Efficiency ratio reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Efficiency ratio (GAAP)
|
|
57.94
|
%
|
|
57.83
|
%
|
|
63.03
|
%
|
|
59.27
|
%
|
|
57.89
|
%
|
|
57.89
|
%
|
|
58.58
|
%
|
|||||||
Merger-related and other charges
|
|
(2.17
|
)
|
|
(2.08
|
)
|
|
(6.11
|
)
|
|
(3.09
|
)
|
|
(1.68
|
)
|
|
(2.13
|
)
|
|
(1.81
|
)
|
|||||||
Efficiency ratio - operating
|
|
55.77
|
%
|
|
55.75
|
%
|
|
56.92
|
%
|
|
56.18
|
%
|
|
56.21
|
%
|
|
55.76
|
%
|
|
56.77
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Average equity to assets reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equity to assets (GAAP)
|
|
11.21
|
%
|
|
11.03
|
%
|
|
11.21
|
%
|
|
10.86
|
%
|
|
10.49
|
%
|
|
11.13
|
%
|
|
10.36
|
%
|
|||||||
Effect of goodwill and other intangibles
|
|
(2.38
|
)
|
|
(2.21
|
)
|
|
(1.69
|
)
|
|
(1.41
|
)
|
|
(1.26
|
)
|
|
(2.31
|
)
|
|
(1.27
|
)
|
|||||||
Tangible common equity to assets
|
|
8.83
|
%
|
|
8.82
|
%
|
|
9.52
|
%
|
|
9.45
|
%
|
|
9.23
|
%
|
|
8.82
|
%
|
|
9.09
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Tangible common equity to risk-weighted assets reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Tier 1 capital ratio (Regulatory)
|
|
11.94
|
%
|
|
11.61
|
%
|
|
12.24
|
%
|
|
12.27
|
%
|
|
11.91
|
%
|
|
11.94
|
%
|
|
11.91
|
%
|
|||||||
Effect of other comprehensive income
|
|
(0.57
|
)
|
|
(0.50
|
)
|
|
(0.29
|
)
|
|
(0.13
|
)
|
|
(0.15
|
)
|
|
(0.57
|
)
|
|
(0.15
|
)
|
|||||||
Effect of deferred tax limitation
|
|
0.33
|
|
|
0.42
|
|
|
0.51
|
|
|
0.94
|
|
|
0.95
|
|
|
0.33
|
|
|
0.95
|
|
|||||||
Effect of trust preferred
|
|
(0.34
|
)
|
|
(0.34
|
)
|
|
(0.36
|
)
|
|
(0.24
|
)
|
|
(0.25
|
)
|
|
(0.34
|
)
|
|
(0.25
|
)
|
|||||||
Basel III intangibles transition adjustment
|
|
—
|
|
|
—
|
|
|
(0.05
|
)
|
|
(0.04
|
)
|
|
(0.02
|
)
|
|
—
|
|
|
(0.02
|
)
|
|||||||
Tangible common equity to risk-weighted assets
|
|
11.36
|
%
|
|
11.19
|
%
|
|
12.05
|
%
|
|
12.80
|
%
|
|
12.44
|
%
|
|
11.36
|
%
|
|
12.44
|
%
|
Table 2 - Average Consolidated Balance Sheets and Net Interest Analysis
|
For the Three Months Ended June 30,
|
|
|
2018
|
|
2017
|
||||||||||||||||||
(dollars in thousands, fully taxable equivalent (FTE))
|
|
Average Balance
|
|
Interest
|
|
Average Rate
|
|
Average Balance
|
|
Interest
|
|
Average Rate
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, net of unearned income (FTE)
(1)(2)
|
|
$
|
8,177,343
|
|
|
$
|
103,395
|
|
|
5.07
|
%
|
|
$
|
6,979,980
|
|
|
$
|
74,811
|
|
|
4.30
|
%
|
Taxable securities
(3)
|
|
2,651,816
|
|
|
17,229
|
|
|
2.60
|
|
|
2,719,390
|
|
|
17,421
|
|
|
2.56
|
|
||||
Tax-exempt securities (FTE)
(1)(3)
|
|
150,503
|
|
|
1,380
|
|
|
3.67
|
|
|
55,992
|
|
|
584
|
|
|
4.17
|
|
||||
Federal funds sold and other interest-earning assets
|
|
212,849
|
|
|
674
|
|
|
1.27
|
|
|
143,143
|
|
|
743
|
|
|
2.08
|
|
||||
Total interest-earning assets (FTE)
|
|
11,192,511
|
|
|
122,678
|
|
|
4.39
|
|
|
9,898,505
|
|
|
93,559
|
|
|
3.79
|
|
||||
Non-interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan losses
|
|
(62,275
|
)
|
|
|
|
|
|
(61,163
|
)
|
|
|
|
|
||||||||
Cash and due from banks
|
|
133,060
|
|
|
|
|
|
|
104,812
|
|
|
|
|
|
||||||||
Premises and equipment
|
|
218,517
|
|
|
|
|
|
|
192,906
|
|
|
|
|
|
||||||||
Other assets
(3)
|
|
731,514
|
|
|
|
|
|
|
569,435
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
12,213,327
|
|
|
|
|
|
|
$
|
10,704,495
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NOW
|
|
$
|
2,071,289
|
|
|
1,303
|
|
|
0.25
|
|
|
$
|
1,901,890
|
|
|
635
|
|
|
0.13
|
|
||
Money market
|
|
2,214,077
|
|
|
2,583
|
|
|
0.47
|
|
|
2,064,143
|
|
|
1,559
|
|
|
0.30
|
|
||||
Savings
|
|
678,988
|
|
|
35
|
|
|
0.02
|
|
|
575,960
|
|
|
28
|
|
|
0.02
|
|
||||
Time
|
|
1,524,124
|
|
|
2,696
|
|
|
0.71
|
|
|
1,274,009
|
|
|
1,136
|
|
|
0.36
|
|
||||
Brokered time deposits
|
|
300,389
|
|
|
1,502
|
|
|
2.01
|
|
|
111,983
|
|
|
243
|
|
|
0.87
|
|
||||
Total interest-bearing deposits
|
|
6,788,867
|
|
|
8,119
|
|
|
0.48
|
|
|
5,927,985
|
|
|
3,601
|
|
|
0.24
|
|
||||
Federal funds purchased and other borrowings
|
|
45,241
|
|
|
198
|
|
|
1.76
|
|
|
37,317
|
|
|
101
|
|
|
1.09
|
|
||||
Federal Home Loan Bank advances
|
|
335,521
|
|
|
1,636
|
|
|
1.96
|
|
|
594,815
|
|
|
1,464
|
|
|
0.99
|
|
||||
Long-term debt
|
|
316,812
|
|
|
3,786
|
|
|
4.79
|
|
|
175,281
|
|
|
2,852
|
|
|
6.53
|
|
||||
Total borrowed funds
|
|
697,574
|
|
|
5,620
|
|
|
3.23
|
|
|
807,413
|
|
|
4,417
|
|
|
2.19
|
|
||||
Total interest-bearing liabilities
|
|
7,486,441
|
|
|
13,739
|
|
|
0.74
|
|
|
6,735,398
|
|
|
8,018
|
|
|
0.48
|
|
||||
Non-interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-interest-bearing deposits
|
|
3,188,847
|
|
|
|
|
|
|
2,731,217
|
|
|
|
|
|
||||||||
Other liabilities
|
|
168,417
|
|
|
|
|
|
|
114,873
|
|
|
|
|
|
||||||||
Total liabilities
|
|
10,843,705
|
|
|
|
|
|
|
9,581,488
|
|
|
|
|
|
||||||||
Shareholders' equity
|
|
1,369,622
|
|
|
|
|
|
|
1,123,007
|
|
|
|
|
|
||||||||
Total liabilities and shareholders' equity
|
|
$
|
12,213,327
|
|
|
|
|
|
|
$
|
10,704,495
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest revenue (FTE)
|
|
|
|
|
$
|
108,939
|
|
|
|
|
|
|
$
|
85,541
|
|
|
|
|||||
Net interest-rate spread (FTE)
|
|
|
|
|
|
|
|
3.65
|
%
|
|
|
|
|
|
3.31
|
%
|
||||||
Net interest margin (FTE)
(4)
|
|
|
|
|
|
|
|
3.90
|
%
|
|
|
|
|
|
3.47
|
%
|
(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 26% in 2018 and 39% in 2017, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
|
(2)
|
Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale.
|
(3)
|
Securities available for sale are shown at amortized cost. Pretax unrealized losses of $42.9 million in 2018 and $6.58 million in 2017 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.
|
Table 3 - Average Consolidated Balance Sheets and Net Interest Analysis
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
||||||||||||||||||
(dollars in thousands, fully taxable equivalent (FTE))
|
|
Average Balance
|
|
Interest
|
|
Average Rate
|
|
Average Balance
|
|
Interest
|
|
Average Rate
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, net of unearned income (FTE)
(1)(2)
|
|
$
|
8,085,849
|
|
|
$
|
199,784
|
|
|
4.98
|
%
|
|
$
|
6,942,130
|
|
|
$
|
147,552
|
|
|
4.29
|
%
|
Taxable securities
(3)
|
|
2,687,200
|
|
|
34,552
|
|
|
2.57
|
|
|
2,749,339
|
|
|
34,854
|
|
|
2.54
|
|
||||
Tax-exempt securities (FTE)
(1)(3)
|
|
148,528
|
|
|
2,689
|
|
|
3.62
|
|
|
49,125
|
|
|
1,041
|
|
|
4.24
|
|
||||
Federal funds sold and other interest-earning assets
|
|
212,951
|
|
|
1,372
|
|
|
1.29
|
|
|
144,577
|
|
|
1,407
|
|
|
1.95
|
|
||||
Total interest-earning assets (FTE)
|
|
11,134,528
|
|
|
238,397
|
|
|
4.31
|
|
|
9,885,171
|
|
|
184,854
|
|
|
3.76
|
|
||||
Non-interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan losses
|
|
(60,718
|
)
|
|
|
|
|
|
(61,414
|
)
|
|
|
|
|
||||||||
Cash and due from banks
|
|
146,697
|
|
|
|
|
|
|
102,048
|
|
|
|
|
|
||||||||
Premises and equipment
|
|
217,625
|
|
|
|
|
|
|
191,509
|
|
|
|
|
|
||||||||
Other assets
(3)
|
|
724,488
|
|
|
|
|
|
|
573,281
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
12,162,620
|
|
|
|
|
|
|
$
|
10,690,595
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NOW
|
|
$
|
2,077,461
|
|
|
2,416
|
|
|
0.23
|
|
|
$
|
1,930,624
|
|
|
1,232
|
|
|
0.13
|
|
||
Money market
|
|
2,222,304
|
|
|
4,758
|
|
|
0.43
|
|
|
2,064,792
|
|
|
2,985
|
|
|
0.29
|
|
||||
Savings
|
|
667,431
|
|
|
84
|
|
|
0.03
|
|
|
568,339
|
|
|
55
|
|
|
0.02
|
|
||||
Time
|
|
1,529,639
|
|
|
4,937
|
|
|
0.65
|
|
|
1,269,005
|
|
|
1,951
|
|
|
0.31
|
|
||||
Brokered time deposits
|
|
229,766
|
|
|
2,217
|
|
|
1.95
|
|
|
105,199
|
|
|
436
|
|
|
0.84
|
|
||||
Total interest-bearing deposits
|
|
6,726,601
|
|
|
14,412
|
|
|
0.43
|
|
|
5,937,959
|
|
|
6,659
|
|
|
0.23
|
|
||||
Federal funds purchased and other borrowings
|
|
61,894
|
|
|
498
|
|
|
1.62
|
|
|
28,225
|
|
|
141
|
|
|
1.01
|
|
||||
Federal Home Loan Bank advances
|
|
423,137
|
|
|
3,760
|
|
|
1.79
|
|
|
637,728
|
|
|
2,894
|
|
|
0.92
|
|
||||
Long-term debt
|
|
295,763
|
|
|
7,074
|
|
|
4.82
|
|
|
175,212
|
|
|
5,728
|
|
|
6.59
|
|
||||
Total borrowed funds
|
|
780,794
|
|
|
11,332
|
|
|
2.93
|
|
|
841,165
|
|
|
8,763
|
|
|
2.10
|
|
||||
Total interest-bearing liabilities
|
|
7,507,395
|
|
|
25,744
|
|
|
0.69
|
|
|
6,779,124
|
|
|
15,422
|
|
|
0.46
|
|
||||
Non-interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-interest-bearing deposits
|
|
3,142,384
|
|
|
|
|
|
|
2,687,665
|
|
|
|
|
|
||||||||
Other liabilities
|
|
159,734
|
|
|
|
|
|
|
115,808
|
|
|
|
|
|
||||||||
Total liabilities
|
|
10,809,513
|
|
|
|
|
|
|
9,582,597
|
|
|
|
|
|
||||||||
Shareholders' equity
|
|
1,353,107
|
|
|
|
|
|
|
1,107,998
|
|
|
|
|
|
||||||||
Total liabilities and shareholders' equity
|
|
$
|
12,162,620
|
|
|
|
|
|
|
$
|
10,690,595
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest revenue (FTE)
|
|
|
|
$
|
212,653
|
|
|
|
|
|
|
$
|
169,432
|
|
|
|
||||||
Net interest-rate spread (FTE)
|
|
|
|
|
|
3.62
|
%
|
|
|
|
|
|
3.30
|
%
|
||||||||
Net interest margin (FTE)
(4)
|
|
|
|
|
|
3.85
|
%
|
|
|
|
|
|
3.46
|
%
|
(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 26% in 2018 and 39% in 2017, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
|
(2)
|
Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued and loans that are held for sale.
|
(3)
|
Securities available for sale are shown at amortized cost. Pretax unrealized losses of $35.6 million in 2018 and $638 thousand in 2017 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.
|
Table 4 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis
|
(in thousands)
|
|
|
Three Months Ended
June 30, 2018 |
|
Six Months Ended
June 30, 2018 |
||||||||||||||||||||
|
|
Compared to 2017 Increase (decrease) Due to Changes in
|
||||||||||||||||||||||
|
|
Volume
|
|
Rate
|
|
Total
|
|
Volume
|
|
Rate
|
|
Total
|
||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans (FTE)
|
|
$
|
13,960
|
|
|
$
|
14,624
|
|
|
$
|
28,584
|
|
|
$
|
26,298
|
|
|
$
|
25,934
|
|
|
$
|
52,232
|
|
Taxable securities
|
|
(437
|
)
|
|
245
|
|
|
(192
|
)
|
|
(795
|
)
|
|
493
|
|
|
(302
|
)
|
||||||
Tax-exempt securities (FTE)
|
|
875
|
|
|
(79
|
)
|
|
796
|
|
|
1,820
|
|
|
(172
|
)
|
|
1,648
|
|
||||||
Federal funds sold and other interest-earning assets
|
|
283
|
|
|
(352
|
)
|
|
(69
|
)
|
|
534
|
|
|
(569
|
)
|
|
(35
|
)
|
||||||
Total interest-earning assets (FTE)
|
|
14,681
|
|
|
14,438
|
|
|
29,119
|
|
|
27,857
|
|
|
25,686
|
|
|
53,543
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
NOW accounts
|
|
61
|
|
|
607
|
|
|
668
|
|
|
100
|
|
|
1,084
|
|
|
1,184
|
|
||||||
Money market accounts
|
|
120
|
|
|
904
|
|
|
1,024
|
|
|
243
|
|
|
1,530
|
|
|
1,773
|
|
||||||
Savings deposits
|
|
5
|
|
|
2
|
|
|
7
|
|
|
11
|
|
|
18
|
|
|
29
|
|
||||||
Time deposits
|
|
260
|
|
|
1,300
|
|
|
1,560
|
|
|
470
|
|
|
2,516
|
|
|
2,986
|
|
||||||
Brokered deposits
|
|
709
|
|
|
550
|
|
|
1,259
|
|
|
839
|
|
|
942
|
|
|
1,781
|
|
||||||
Total interest-bearing deposits
|
|
1,155
|
|
|
3,363
|
|
|
4,518
|
|
|
1,663
|
|
|
6,090
|
|
|
7,753
|
|
||||||
Federal funds purchased & other borrowings
|
|
25
|
|
|
72
|
|
|
97
|
|
|
236
|
|
|
121
|
|
|
357
|
|
||||||
Federal Home Loan Bank advances
|
|
(831
|
)
|
|
1,003
|
|
|
172
|
|
|
(1,216
|
)
|
|
2,082
|
|
|
866
|
|
||||||
Long-term debt
|
|
1,843
|
|
|
(909
|
)
|
|
934
|
|
|
3,180
|
|
|
(1,834
|
)
|
|
1,346
|
|
||||||
Total borrowed funds
|
|
1,037
|
|
|
166
|
|
|
1,203
|
|
|
2,200
|
|
|
369
|
|
|
2,569
|
|
||||||
Total interest-bearing liabilities
|
|
2,192
|
|
|
3,529
|
|
|
5,721
|
|
|
3,863
|
|
|
6,459
|
|
|
10,322
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Increase in net interest revenue (FTE)
|
|
$
|
12,489
|
|
|
$
|
10,909
|
|
|
$
|
23,398
|
|
|
$
|
23,994
|
|
|
$
|
19,227
|
|
|
$
|
43,221
|
|
Table 5 - Noninterest Income
|
(in thousands)
|
|
Three Months Ended
June 30, |
|
Change
|
|
Six Months Ended
June 30, |
|
Change
|
||||||||||||||||||||||
|
2018
|
|
2017
|
|
Amount
|
|
Percent
|
|
2018
|
|
2017
|
|
Amount
|
|
Percent
|
||||||||||||||
Overdraft fees
|
$
|
3,480
|
|
|
$
|
3,321
|
|
|
$
|
159
|
|
|
5
|
%
|
|
$
|
7,132
|
|
|
$
|
6,718
|
|
|
$
|
414
|
|
|
6
|
%
|
ATM and debit card fees
|
3,071
|
|
|
5,536
|
|
|
(2,465
|
)
|
|
(45
|
)
|
|
6,342
|
|
|
10,924
|
|
|
(4,582
|
)
|
|
(42
|
)
|
||||||
Other service charges and fees
|
2,243
|
|
|
1,844
|
|
|
399
|
|
|
22
|
|
|
4,245
|
|
|
3,663
|
|
|
582
|
|
|
16
|
|
||||||
Service charges and fees
|
8,794
|
|
|
10,701
|
|
|
(1,907
|
)
|
|
(18
|
)
|
|
17,719
|
|
|
21,305
|
|
|
(3,586
|
)
|
|
(17
|
)
|
||||||
Mortgage loan and related fees
|
5,307
|
|
|
4,811
|
|
|
496
|
|
|
10
|
|
|
10,666
|
|
|
9,235
|
|
|
1,431
|
|
|
15
|
|
||||||
Brokerage fees
|
1,201
|
|
|
1,146
|
|
|
55
|
|
|
5
|
|
|
2,073
|
|
|
2,556
|
|
|
(483
|
)
|
|
(19
|
)
|
||||||
Gains on sales of SBA/USDA loans
|
2,401
|
|
|
2,626
|
|
|
(225
|
)
|
|
(9
|
)
|
|
4,179
|
|
|
4,585
|
|
|
(406
|
)
|
|
(9
|
)
|
||||||
Customer derivatives
|
657
|
|
|
776
|
|
|
(119
|
)
|
|
(15
|
)
|
|
1,430
|
|
|
1,254
|
|
|
176
|
|
|
14
|
|
||||||
Securities losses, net
|
(364
|
)
|
|
4
|
|
|
(368
|
)
|
|
|
|
(1,304
|
)
|
|
2
|
|
|
(1,306
|
)
|
|
|
||||||||
Other
|
5,344
|
|
|
3,621
|
|
|
1,723
|
|
|
48
|
|
|
10,973
|
|
|
6,822
|
|
|
4,151
|
|
|
61
|
|
||||||
Total noninterest income
|
$
|
23,340
|
|
|
$
|
23,685
|
|
|
$
|
(345
|
)
|
|
(1
|
)
|
|
$
|
45,736
|
|
|
$
|
45,759
|
|
|
$
|
(23
|
)
|
|
—
|
|
Table 6 - Noninterest Expenses
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Three Months Ended
June 30, |
|
Change
|
|
Six Months Ended
June 30, |
|
Change
|
||||||||||||||||||||||
|
2018
|
|
2017
|
|
Amount
|
|
Percent
|
|
2018
|
|
2017
|
|
Amount
|
|
Percent
|
||||||||||||||
Salaries and employee benefits
|
$
|
45,363
|
|
|
$
|
37,338
|
|
|
$
|
8,025
|
|
|
21
|
%
|
|
$
|
88,238
|
|
|
$
|
74,029
|
|
|
$
|
14,209
|
|
|
19
|
%
|
Communications and equipment
|
4,849
|
|
|
4,978
|
|
|
(129
|
)
|
|
(3
|
)
|
|
9,481
|
|
|
9,896
|
|
|
(415
|
)
|
|
(4
|
)
|
||||||
Occupancy
|
5,547
|
|
|
4,908
|
|
|
639
|
|
|
13
|
|
|
11,160
|
|
|
9,857
|
|
|
1,303
|
|
|
13
|
|
||||||
Advertising and public relations
|
1,384
|
|
|
1,260
|
|
|
124
|
|
|
10
|
|
|
2,899
|
|
|
2,321
|
|
|
578
|
|
|
25
|
|
||||||
Postage, printing and supplies
|
1,685
|
|
|
1,346
|
|
|
339
|
|
|
25
|
|
|
3,322
|
|
|
2,716
|
|
|
606
|
|
|
22
|
|
||||||
Professional fees
|
3,464
|
|
|
2,371
|
|
|
1,093
|
|
|
46
|
|
|
7,508
|
|
|
5,415
|
|
|
2,093
|
|
|
39
|
|
||||||
FDIC assessments and other regulatory charges
|
1,973
|
|
|
1,348
|
|
|
625
|
|
|
46
|
|
|
4,449
|
|
|
2,631
|
|
|
1,818
|
|
|
69
|
|
||||||
Amortization of intangibles
|
1,847
|
|
|
900
|
|
|
947
|
|
|
105
|
|
|
3,745
|
|
|
1,873
|
|
|
1,872
|
|
|
100
|
|
||||||
Other
|
8,458
|
|
|
6,950
|
|
|
1,508
|
|
|
22
|
|
|
15,189
|
|
|
13,433
|
|
|
1,756
|
|
|
13
|
|
||||||
Total excluding merger-related and other charges
|
74,570
|
|
|
61,399
|
|
|
13,171
|
|
|
21
|
|
|
145,991
|
|
|
122,171
|
|
|
23,820
|
|
|
19
|
|
||||||
Merger-related and other charges
|
2,280
|
|
|
1,830
|
|
|
450
|
|
|
|
|
4,334
|
|
|
3,884
|
|
|
450
|
|
|
|
||||||||
Total noninterest expenses
|
$
|
76,850
|
|
|
$
|
63,229
|
|
|
$
|
13,621
|
|
|
22
|
|
|
$
|
150,325
|
|
|
$
|
126,055
|
|
|
$
|
24,270
|
|
|
19
|
|
Table 7 - Loans Outstanding
|
(in thousands)
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
By Loan Type
|
|
|
|
||||
Owner occupied commercial real estate
|
$
|
1,681,737
|
|
|
$
|
1,923,993
|
|
Income producing commercial real estate
|
1,821,384
|
|
|
1,595,174
|
|
||
Commercial & industrial
|
1,193,046
|
|
|
1,130,990
|
|
||
Commercial construction
|
735,575
|
|
|
711,936
|
|
||
Equipment financing
|
464,594
|
|
|
—
|
|
||
Total commercial
|
5,896,336
|
|
|
5,362,093
|
|
||
Residential mortgage
|
1,020,606
|
|
|
973,544
|
|
||
Home equity lines of credit
|
707,718
|
|
|
731,227
|
|
||
Residential construction
|
195,580
|
|
|
183,019
|
|
||
Consumer direct
|
122,756
|
|
|
127,504
|
|
||
Indirect auto
|
277,275
|
|
|
358,185
|
|
||
Total loans
|
$
|
8,220,271
|
|
|
$
|
7,735,572
|
|
|
|
|
|
||||
As a percentage of total loans:
|
|
|
|
||||
Owner occupied commercial real estate
|
20
|
%
|
|
25
|
%
|
||
Income producing commercial real estate
|
22
|
|
|
21
|
|
||
Commercial & industrial
|
15
|
|
|
15
|
|
||
Commercial construction
|
9
|
|
|
9
|
|
||
Equipment financing
|
6
|
|
|
—
|
|
||
Total commercial
|
72
|
|
|
70
|
|
||
Residential mortgage
|
12
|
|
|
13
|
|
||
Home equity lines of credit
|
9
|
|
|
9
|
|
||
Residential construction
|
2
|
|
|
2
|
|
||
Consumer direct
|
2
|
|
|
2
|
|
||
Indirect auto
|
3
|
|
|
4
|
|
||
Total
|
100
|
%
|
|
100
|
%
|
||
|
|
|
|
||||
By Geographic Location
|
|
|
|
||||
North Georgia
|
$
|
1,000,943
|
|
|
$
|
1,018,945
|
|
Atlanta MSA
|
1,533,064
|
|
|
1,510,067
|
|
||
North Carolina
|
1,067,356
|
|
|
1,049,592
|
|
||
Coastal Georgia
|
622,845
|
|
|
629,919
|
|
||
Gainesville MSA
|
229,431
|
|
|
248,060
|
|
||
East Tennessee
|
474,196
|
|
|
474,515
|
|
||
South Carolina
|
1,571,171
|
|
|
1,485,632
|
|
||
Commercial Banking Solutions
|
1,443,979
|
|
|
960,657
|
|
||
Indirect auto
|
277,286
|
|
|
358,185
|
|
||
Total loans
|
$
|
8,220,271
|
|
|
$
|
7,735,572
|
|
Table 8 - Performing Classified Loans
|
(in thousands)
|
|
June 30, 2018
|
|
March 31, 2018
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
||||||||||
By Category
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Owner occupied commercial real estate
|
$
|
42,169
|
|
|
$
|
42,096
|
|
|
$
|
41,467
|
|
|
$
|
37,147
|
|
|
$
|
34,427
|
|
Income producing commercial real estate
|
26,120
|
|
|
24,984
|
|
|
30,061
|
|
|
20,922
|
|
|
22,457
|
|
|||||
Commercial & industrial
|
17,820
|
|
|
11,003
|
|
|
11,879
|
|
|
10,740
|
|
|
7,247
|
|
|||||
Commercial construction
|
10,102
|
|
|
8,422
|
|
|
8,264
|
|
|
6,213
|
|
|
4,808
|
|
|||||
Equipment financing
|
820
|
|
|
414
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial
|
97,031
|
|
|
86,919
|
|
|
91,671
|
|
|
75,022
|
|
|
68,939
|
|
|||||
Residential mortgage
|
14,970
|
|
|
14,824
|
|
|
15,323
|
|
|
15,914
|
|
|
12,929
|
|
|||||
Home equity
|
5,117
|
|
|
5,491
|
|
|
6,055
|
|
|
5,603
|
|
|
5,733
|
|
|||||
Residential construction
|
1,567
|
|
|
1,506
|
|
|
1,837
|
|
|
1,754
|
|
|
1,822
|
|
|||||
Consumer direct
|
498
|
|
|
1,142
|
|
|
515
|
|
|
508
|
|
|
627
|
|
|||||
Indirect auto
|
1,291
|
|
|
1,498
|
|
|
1,760
|
|
|
1,685
|
|
|
1,697
|
|
|||||
Total
|
$
|
120,474
|
|
|
$
|
111,380
|
|
|
$
|
117,161
|
|
|
$
|
100,486
|
|
|
$
|
91,747
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
By Market
|
|
|
|
|
|
|
|
|
|
||||||||||
North Georgia
|
$
|
25,417
|
|
|
$
|
26,243
|
|
|
$
|
30,952
|
|
|
$
|
30,049
|
|
|
$
|
34,638
|
|
Atlanta MSA
|
13,640
|
|
|
12,145
|
|
|
9,358
|
|
|
9,936
|
|
|
10,384
|
|
|||||
North Carolina
|
24,886
|
|
|
27,186
|
|
|
30,670
|
|
|
11,341
|
|
|
11,916
|
|
|||||
Coastal Georgia
|
3,550
|
|
|
3,075
|
|
|
3,322
|
|
|
2,791
|
|
|
3,062
|
|
|||||
Gainesville MSA
|
966
|
|
|
662
|
|
|
750
|
|
|
456
|
|
|
475
|
|
|||||
East Tennessee
|
12,737
|
|
|
12,402
|
|
|
10,953
|
|
|
10,620
|
|
|
7,089
|
|
|||||
South Carolina
|
22,841
|
|
|
26,800
|
|
|
27,212
|
|
|
31,123
|
|
|
21,763
|
|
|||||
Commercial Banking Solutions
|
15,146
|
|
|
1,369
|
|
|
2,184
|
|
|
2,485
|
|
|
723
|
|
|||||
Indirect auto
|
1,291
|
|
|
1,498
|
|
|
1,760
|
|
|
1,685
|
|
|
1,697
|
|
|||||
Total loans
|
$
|
120,474
|
|
|
$
|
111,380
|
|
|
$
|
117,161
|
|
|
$
|
100,486
|
|
|
$
|
91,747
|
|
Table 9 - Allowance for Credit Losses
|
(in thousands)
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Allowance for loan and lease losses at beginning of period
|
$
|
61,085
|
|
|
$
|
60,543
|
|
|
$
|
58,914
|
|
|
$
|
61,422
|
|
Charge-offs:
|
|
|
|
|
|
|
|
||||||||
Owner occupied commercial real estate
|
7
|
|
|
158
|
|
|
67
|
|
|
183
|
|
||||
Income producing commercial real estate
|
1,653
|
|
|
203
|
|
|
2,310
|
|
|
1,100
|
|
||||
Commercial & industrial
|
233
|
|
|
598
|
|
|
617
|
|
|
814
|
|
||||
Commercial construction
|
53
|
|
|
361
|
|
|
416
|
|
|
563
|
|
||||
Equipment financing
|
23
|
|
|
—
|
|
|
162
|
|
|
—
|
|
||||
Residential mortgage
|
112
|
|
|
131
|
|
|
182
|
|
|
673
|
|
||||
Home equity lines of credit
|
211
|
|
|
424
|
|
|
335
|
|
|
895
|
|
||||
Residential construction
|
8
|
|
|
70
|
|
|
8
|
|
|
70
|
|
||||
Consumer direct
|
552
|
|
|
457
|
|
|
1,203
|
|
|
899
|
|
||||
Indirect auto
|
379
|
|
|
313
|
|
|
815
|
|
|
733
|
|
||||
Total loans charged-off
|
3,231
|
|
|
2,715
|
|
|
6,115
|
|
|
5,930
|
|
||||
Recoveries:
|
|
|
|
|
|
|
|
||||||||
Owner occupied commercial real estate
|
585
|
|
|
120
|
|
|
688
|
|
|
357
|
|
||||
Income producing commercial real estate
|
232
|
|
|
20
|
|
|
467
|
|
|
47
|
|
||||
Commercial & industrial
|
217
|
|
|
244
|
|
|
606
|
|
|
612
|
|
||||
Commercial construction
|
159
|
|
|
20
|
|
|
256
|
|
|
592
|
|
||||
Equipment financing
|
71
|
|
|
—
|
|
|
168
|
|
|
—
|
|
||||
Residential mortgage
|
101
|
|
|
105
|
|
|
224
|
|
|
117
|
|
||||
Home equity lines of credit
|
190
|
|
|
171
|
|
|
225
|
|
|
220
|
|
||||
Residential construction
|
67
|
|
|
123
|
|
|
131
|
|
|
132
|
|
||||
Consumer direct
|
195
|
|
|
195
|
|
|
355
|
|
|
402
|
|
||||
Indirect auto
|
55
|
|
|
94
|
|
|
135
|
|
|
149
|
|
||||
Total recoveries
|
1,872
|
|
|
1,092
|
|
|
3,255
|
|
|
2,628
|
|
||||
Net charge-offs
|
1,359
|
|
|
1,623
|
|
|
2,860
|
|
|
3,302
|
|
||||
Provision for loan and lease losses
|
1,345
|
|
|
580
|
|
|
5,017
|
|
|
1,380
|
|
||||
Allowance for loan and lease losses at end of period
|
61,071
|
|
|
59,500
|
|
|
61,071
|
|
|
59,500
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Allowance for unfunded commitments at beginning of period
|
2,440
|
|
|
2,002
|
|
|
2,312
|
|
|
2,002
|
|
||||
Provision for losses on unfunded commitments
|
455
|
|
|
220
|
|
|
583
|
|
|
220
|
|
||||
Allowance for unfunded commitments at end of period
|
2,895
|
|
|
2,222
|
|
|
2,895
|
|
|
2,222
|
|
||||
Allowance for credit losses
|
$
|
63,966
|
|
|
$
|
61,722
|
|
|
$
|
63,966
|
|
|
$
|
61,722
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans and leases:
|
|
|
|
|
|
|
|
||||||||
At period-end
|
$
|
8,220,271
|
|
|
$
|
7,040,932
|
|
|
$
|
8,220,271
|
|
|
$
|
7,040,932
|
|
Average
|
8,177,343
|
|
|
6,979,980
|
|
|
8,085,849
|
|
|
6,942,130
|
|
||||
Allowance for loan and lease losses as a percentage of period-end loans and leases
|
0.74
|
%
|
|
0.85
|
%
|
|
0.74
|
%
|
|
0.85
|
%
|
||||
As a percentage of average loans (annualized):
|
|
|
|
|
|
|
|
||||||||
Net charge-offs
|
0.07
|
|
|
0.09
|
|
|
0.07
|
|
|
0.10
|
|
||||
Provision for loan and lease losses
|
0.07
|
|
|
0.03
|
|
|
0.13
|
|
|
0.04
|
|
Table 10 - Nonperforming Assets
|
(in thousands)
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Nonperforming loans
|
$
|
21,817
|
|
|
$
|
23,658
|
|
Foreclosed properties/other real estate owned (OREO)
|
2,597
|
|
|
3,234
|
|
||
|
|
|
|
||||
Total nonperforming assets
|
$
|
24,414
|
|
|
$
|
26,892
|
|
|
|
|
|
||||
Nonperforming loans as a percentage of total loans and leases
|
0.27
|
%
|
|
0.31
|
%
|
||
Nonperforming assets as a percentage of total loans and OREO
|
0.30
|
|
|
0.35
|
|
||
Nonperforming assets as a percentage of total assets
|
0.20
|
|
|
0.23
|
|
Table 11 - Nonperforming Assets by Category and Market
|
(in thousands)
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Nonaccrual
Loans
|
|
Foreclosed
Properties
|
|
Total
NPAs
|
|
Nonaccrual
Loans
|
|
Foreclosed
Properties
|
|
Total
NPAs
|
||||||||||||
BY CATEGORY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owner occupied commercial real estate
|
$
|
5,772
|
|
|
$
|
812
|
|
|
$
|
6,584
|
|
|
$
|
4,923
|
|
|
$
|
1,955
|
|
|
$
|
6,878
|
|
Income producing commercial real estate
|
991
|
|
|
455
|
|
|
1,446
|
|
|
3,208
|
|
|
244
|
|
|
3,452
|
|
||||||
Commercial & industrial
|
2,180
|
|
|
—
|
|
|
2,180
|
|
|
2,097
|
|
|
—
|
|
|
2,097
|
|
||||||
Commercial construction
|
613
|
|
|
576
|
|
|
1,189
|
|
|
758
|
|
|
884
|
|
|
1,642
|
|
||||||
Equipment financing
|
1,075
|
|
|
—
|
|
|
1,075
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total commercial
|
10,631
|
|
|
1,843
|
|
|
12,474
|
|
|
10,986
|
|
|
3,083
|
|
|
14,069
|
|
||||||
Residential mortgage
|
7,918
|
|
|
184
|
|
|
8,102
|
|
|
8,776
|
|
|
136
|
|
|
8,912
|
|
||||||
Home equity lines of credit
|
1,812
|
|
|
550
|
|
|
2,362
|
|
|
2,024
|
|
|
15
|
|
|
2,039
|
|
||||||
Residential construction
|
637
|
|
|
20
|
|
|
657
|
|
|
192
|
|
|
—
|
|
|
192
|
|
||||||
Consumer direct
|
68
|
|
|
—
|
|
|
68
|
|
|
43
|
|
|
—
|
|
|
43
|
|
||||||
Indirect auto
|
751
|
|
|
—
|
|
|
751
|
|
|
1,637
|
|
|
—
|
|
|
1,637
|
|
||||||
Total NPAs
|
$
|
21,817
|
|
|
$
|
2,597
|
|
|
$
|
24,414
|
|
|
$
|
23,658
|
|
|
$
|
3,234
|
|
|
$
|
26,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
BY MARKET
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
North Georgia
|
$
|
7,583
|
|
|
$
|
640
|
|
|
$
|
8,223
|
|
|
$
|
7,310
|
|
|
$
|
94
|
|
|
$
|
7,404
|
|
Atlanta MSA
|
1,928
|
|
|
132
|
|
|
2,060
|
|
|
1,395
|
|
|
279
|
|
|
1,674
|
|
||||||
North Carolina
|
3,029
|
|
|
750
|
|
|
3,779
|
|
|
4,543
|
|
|
1,213
|
|
|
5,756
|
|
||||||
Coastal Georgia
|
943
|
|
|
—
|
|
|
943
|
|
|
2,044
|
|
|
20
|
|
|
2,064
|
|
||||||
Gainesville MSA
|
186
|
|
|
—
|
|
|
186
|
|
|
739
|
|
|
—
|
|
|
739
|
|
||||||
East Tennessee
|
1,473
|
|
|
143
|
|
|
1,616
|
|
|
1,462
|
|
|
—
|
|
|
1,462
|
|
||||||
South Carolina
|
3,093
|
|
|
362
|
|
|
3,455
|
|
|
3,433
|
|
|
1,059
|
|
|
4,492
|
|
||||||
Commercial Banking Solutions
|
2,831
|
|
|
570
|
|
|
3,401
|
|
|
1,095
|
|
|
569
|
|
|
1,664
|
|
||||||
Indirect auto
|
751
|
|
|
—
|
|
|
751
|
|
|
1,637
|
|
|
—
|
|
|
1,637
|
|
||||||
Total NPAs
|
$
|
21,817
|
|
|
$
|
2,597
|
|
|
$
|
24,414
|
|
|
$
|
23,658
|
|
|
$
|
3,234
|
|
|
$
|
26,892
|
|
Table 12 - Activity in Nonperforming Assets
|
(in thousands)
|
|
Second Quarter 2018
|
|
Second Quarter 2017
|
||||||||||||||||||||
|
Nonaccrual
Loans
|
|
Foreclosed
Properties
|
|
Total
NPAs
|
|
Nonaccrual
Loans
|
|
Foreclosed
Properties
|
|
Total
NPAs
|
||||||||||||
Beginning Balance
|
$
|
26,240
|
|
|
$
|
2,714
|
|
|
$
|
28,954
|
|
|
$
|
19,812
|
|
|
$
|
5,060
|
|
|
$
|
24,872
|
|
Loans placed on non-accrual
|
3,612
|
|
|
—
|
|
|
3,612
|
|
|
8,110
|
|
|
—
|
|
|
8,110
|
|
||||||
Payments received
|
(5,314
|
)
|
|
—
|
|
|
(5,314
|
)
|
|
(2,955
|
)
|
|
—
|
|
|
(2,955
|
)
|
||||||
Loan charge-offs
|
(2,065
|
)
|
|
—
|
|
|
(2,065
|
)
|
|
(1,564
|
)
|
|
—
|
|
|
(1,564
|
)
|
||||||
Foreclosures
|
(656
|
)
|
|
984
|
|
|
328
|
|
|
(308
|
)
|
|
481
|
|
|
173
|
|
||||||
Property sales
|
—
|
|
|
(1,029
|
)
|
|
(1,029
|
)
|
|
—
|
|
|
(2,704
|
)
|
|
(2,704
|
)
|
||||||
Write downs
|
—
|
|
|
(106
|
)
|
|
(106
|
)
|
|
—
|
|
|
(294
|
)
|
|
(294
|
)
|
||||||
Net gains (losses) on sales
|
—
|
|
|
34
|
|
|
34
|
|
|
—
|
|
|
196
|
|
|
196
|
|
||||||
Ending Balance
|
$
|
21,817
|
|
|
$
|
2,597
|
|
|
$
|
24,414
|
|
|
$
|
23,095
|
|
|
$
|
2,739
|
|
|
$
|
25,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Six Months of 2018
|
|
First Six Months of 2017
|
||||||||||||||||||||
|
Nonaccrual
Loans
|
|
Foreclosed
Properties
|
|
Total
NPAs
|
|
Nonaccrual
Loans
|
|
Foreclosed
Properties
|
|
Total
NPAs
|
||||||||||||
Beginning Balance
|
$
|
23,658
|
|
|
$
|
3,234
|
|
|
$
|
26,892
|
|
|
$
|
21,539
|
|
|
$
|
7,949
|
|
|
$
|
29,488
|
|
Acquisitions
|
428
|
|
|
—
|
|
|
428
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Loans placed on non-accrual
|
11,075
|
|
|
—
|
|
|
11,075
|
|
|
11,282
|
|
|
—
|
|
|
11,282
|
|
||||||
Payments received
|
(8,848
|
)
|
|
—
|
|
|
(8,848
|
)
|
|
(6,001
|
)
|
|
—
|
|
|
(6,001
|
)
|
||||||
Loan charge-offs
|
(3,215
|
)
|
|
—
|
|
|
(3,215
|
)
|
|
(2,856
|
)
|
|
—
|
|
|
(2,856
|
)
|
||||||
Foreclosures
|
(1,281
|
)
|
|
1,609
|
|
|
328
|
|
|
(869
|
)
|
|
1,042
|
|
|
173
|
|
||||||
Property sales
|
—
|
|
|
(1,986
|
)
|
|
(1,986
|
)
|
|
—
|
|
|
(5,781
|
)
|
|
(5,781
|
)
|
||||||
Write downs
|
—
|
|
|
(178
|
)
|
|
(178
|
)
|
|
—
|
|
|
(774
|
)
|
|
(774
|
)
|
||||||
Net gains (losses) on sales
|
—
|
|
|
(82
|
)
|
|
(82
|
)
|
|
—
|
|
|
303
|
|
|
303
|
|
||||||
Ending Balance
|
$
|
21,817
|
|
|
$
|
2,597
|
|
|
$
|
24,414
|
|
|
$
|
23,095
|
|
|
$
|
2,739
|
|
|
$
|
25,834
|
|
|
|
Increase (Decrease) in Net Interest Revenue from Base Scenario at
|
||||||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||
Change in Rates
|
|
Shock
|
|
Ramp
|
|
Shock
|
|
Ramp
|
||||
100 basis point increase
|
|
(0.26
|
)%
|
|
(0.76
|
)%
|
|
0.11
|
%
|
|
(0.33
|
)%
|
100 basis point decrease
|
|
(5.58
|
)
|
|
(4.03
|
)
|
|
(7.37
|
)
|
|
(6.24
|
)
|
|
|
Basel III Guidelines
|
|
United Community Banks, Inc.
(Consolidated)
|
|
United Community Bank
|
||||||||||||||||
|
|
Minimum
|
|
Well
Capitalized
|
|
June 30, 2018
|
|
December 31, 2017
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
Risk-based ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Common equity tier 1 capital
|
|
4.5
|
%
|
|
6.5
|
%
|
|
11.60
|
%
|
|
11.98
|
%
|
|
13.19
|
%
|
|
12.93
|
%
|
||||
Tier I capital
|
|
6.0
|
|
|
8.0
|
|
|
11.94
|
|
|
12.24
|
|
|
13.19
|
|
|
12.93
|
|
||||
Total capital
|
|
8.0
|
|
|
10.0
|
|
|
13.83
|
|
|
13.06
|
|
|
13.88
|
|
|
13.63
|
|
||||
Leverage ratio
|
|
4.0
|
|
|
5.0
|
|
|
9.31
|
|
|
9.44
|
|
|
10.27
|
|
|
9.98
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Common equity tier 1 capital
|
|
|
|
|
|
$
|
1,074,861
|
|
|
$
|
1,053,983
|
|
|
$
|
1,220,098
|
|
|
$
|
1,135,728
|
|
||
Tier I capital
|
|
|
|
|
|
1,106,311
|
|
|
1,076,465
|
|
|
1,220,098
|
|
|
1,135,728
|
|
||||||
Total capital
|
|
|
|
|
|
1,281,909
|
|
|
1,149,191
|
|
|
1,284,064
|
|
|
1,196,954
|
|
||||||
Risk-weighted assets
|
|
|
|
|
|
9,267,868
|
|
|
8,797,387
|
|
|
9,252,050
|
|
|
8,781,177
|
|
||||||
Average total assets
|
|
|
|
|
|
11,887,877
|
|
|
11,403,248
|
|
|
11,885,069
|
|
|
11,385,716
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
|
|
High
|
|
Low
|
|
Close
|
|
Avg Daily
Volume
|
|
High
|
|
Low
|
|
Close
|
|
Avg Daily
Volume
|
||||||||||||||
First quarter
|
|
$
|
33.60
|
|
|
$
|
27.73
|
|
|
$
|
31.65
|
|
|
529,613
|
|
|
$
|
30.47
|
|
|
$
|
25.29
|
|
|
$
|
27.69
|
|
|
459,018
|
|
Second quarter
|
|
34.18
|
|
|
30.52
|
|
|
30.67
|
|
|
402,230
|
|
|
28.57
|
|
|
25.39
|
|
|
27.80
|
|
|
402,802
|
|
||||||
Third quarter
|
|
|
|
|
|
|
|
|
|
29.02
|
|
|
24.47
|
|
|
28.54
|
|
|
365,102
|
|
||||||||||
Fourth quarter
|
|
|
|
|
|
|
|
|
|
29.60
|
|
|
25.76
|
|
|
28.14
|
|
|
365,725
|
|
(Dollars in thousands, except for per share amounts)
|
|
Total
Number of
Shares
Purchased
|
|
Average
Price Paid
per Share
|
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
|
Maximum Number (or
Approximate Dollar
Value) of Shares that May
Yet Be Purchased Under
the Plans or Programs
(1)
|
||||||
April 1, 2018 - April 30, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,342
|
|
||
May 1, 2018 - May 31, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,342
|
|
||
June 1, 2018 - June 30, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,342
|
|
||
Total
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
36,342
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
UNITED COMMUNITY BANKS, INC.
|
|
|
|
/s/ H. Lynn Harton
|
|
H. Lynn Harton
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
|
/s/ Jefferson L. Harralson
|
|
Jefferson L. Harralson
|
|
Executive Vice President and Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
|
|
/s/ Alan H. Kumler
|
|
Alan H. Kumler
|
|
Senior Vice President and Chief Accounting Officer
|
|
(Principal Accounting Officer)
|
|
|
|
Date: August 6, 2018
|
4.
|
Employer Information
.
|
5.
|
Non-Competition
.
Tallent agrees that during the Term and for a period of one (1) year thereafter, Tallent will not (except on behalf of or with the prior written consent of the Corporation), within the Area, either directly or indirectly, on Tallent’s own behalf or in the service or on behalf of others, perform for any Competing Business services which are the same as the services Tallent provided for the Corporation.
|
20.
|
Definitions
. Whenever used in this Transition Agreement, the following terms and their variant forms shall have the meanings set forth below:
|
|
By:
|
/s/ H. Lynn Harton
|
|
|
H. Lynn Harton
|
|
|
Chief Executive Officer of the Registrant
|
|
|
|
|
Date: August 6, 2018
|
|
By:
|
/s/ Jefferson L. Harralson
|
|
|
Jefferson L. Harralson
|
|
|
Executive Vice President and Chief Financial Officer of the Registrant
|
|
|
|
|
Date: August 6, 2018
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of United.
|
|
By:
|
/s/ H. Lynn Harton
|
|
|
H. Lynn Harton
|
|
|
Chief Executive Officer
|
|
|
|
|
By:
|
/s/ Jefferson L. Harralson
|
|
|
Jefferson L. Harralson
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
Date: August 6, 2018
|