Investor Presentaiton
U United
UNITED
COMMUNITY BANKS, INC.
Transaction Structure and Pro Forma Results
Transaction Value /
Consideration
•
•
•
$11.2 million aggregate transaction value; 100% cash consideration
- $2.2 million value to common, or $0.52 per common share in cash
-
- $9.0 million to redeem TARP, which represents a 56% discount
Target cost savings: approximately $5.0 million
Total credit mark: $22.7 million
-
-
Loan mark of $16.3 million gross or 5.0% of gross loans
OREO mark of $6.4 million or 50% of year-end 2015 balances
•
CDI: 1.2% of Tidelands non-CD deposits
Key Financial Assumptions
•
Estimated transaction costs: $5.7 million, pre-tax
Pro Forma Results
•
Revenues enhanced by the lift-out of a banking team comprised of experienced,
in-market lenders and additional mortgage originators
-
Average annual projected loan growth of $85 million
•
•
-
Average annual projected mortgage production of $95 million
Estimated $0.09 to $0.10 EPS accretive in 2017
Tangible book value dilution of approximately 1.5% with expected earn-back in
just over two years
•
Pro forma Tier 1 common of 11.5%+
•
Anticipated internal rate of return in excess of 20%
•
Tidelands shareholder approval
Approvals / Closing
•
Customary regulatory approvals
•
Closing in 3Q 2016
ucbi.com | 7View entire presentation