EX-12.1 5 t82085_ex12-1.htm EXHIBIT 12.1


Exhibit 12.1
 
UNITED COMMUNITY BANKS, INC.
                             
RATIO OF EARNINGS TO FIXED CHARGES (Regulation S-K 503(d))
                         
                                 
     
12/31/14
   
12/31/13
   
12/31/12
   
12/31/11
   
12/31/10
 
                                 
 EARNINGS
                             
 
      107,070       34,952       34,906       (230,729 )     (432,292 )
 
 Fixed Charges
    26,936       47,044       57,786       84,637       116,686  
 
 Amortization of Capitalized Interest
    -       -       -       -       -  
 
 Capitalized Interest
    -       -       -       -       -  
 
 Preferred Series A Dividends (pre-tax equivalent)
    -       (20 )     (20 )     (20 )     (20 )
 
 Preferred Series B Dividends (pre-tax equivalent)
    (245 )     (16,002 )     (16,100 )     (16,000 )     (15,850 )
 
 Preferred Series D Dividends (pre-tax equivalent)
    (431 )     (2,562 )     (2,569 )     (2,192 )     -  
 
      Total Earnings
    133,331       63,413       74,002       (164,304 )     (331,476 )
 
 Interest on Deposits
    11,925       14,566       23,814       48,802       81,732  
 
      Total Earnings Excluding Deposit Interest
    121,406       48,847       50,188       (213,106 )     (413,208 )
                                           
 FIXED CHARGES
                                       
 
      25,549       27,680       37,909       65,638       100,070  
 
 Interest Capitalized
    -       -       -       -       -  
 
 Interest Included in Rental Expense
    712       781       767       749       745  
 
 Preferred Series A Dividends (pre-tax equivalent)
    -       20       20       20       20  
 
 Preferred Series B Dividends (pre-tax equivalent)
    245       16,002       16,100       16,000       15,850  
 
 Preferred Series D Dividends (pre-tax equivalent)
    431       2,562       2,569       2,192       -  
 
      Total Fixed Charges
    26,936       47,044       57,366       84,599       116,685  
 
 Interest on Deposits
    11,925       14,566       23,814       48,802       81,732  
 
      Total Fixed Charges Excluding Deposit Interest
    15,011       32,478       33,552       35,797       34,953  
                                           
 RATIO OF EARNINGS TO FIXED CHARGES
                                       
 
 Including Interest on Deposits
    4.95 x     1.35 x     1.29 x     (1.94 ) x     (2.84 ) x
 
 Excluding Interest on Deposits
    8.09 x     1.50 x     1.50 x     (5.95 ) x     (11.82 ) x
                                           
 DEFICIENCY (503(d) 1(A)) with deposit interest
    -       -       -       248,903       448,161  
 DEFICIENCY (503(d) 1(A)) without deposit interest
    -       -       -       248,903       448,161