Investor  
Presentation 
Nasdaq: UBSH 
May/June 2018 
Exhibit 99.1 
 
 
Certain statements in this presentation which are not statements of historical fact constitute forward-
 looking statements within the meaning of, and subject to the protections of, Section 27A of the Securities 
Act of 1933, as amended, or the “Securities Act,” and Section 21E of the Exchange Act. Forward-looking 
statements include statements with respect to our beliefs, plans, objectives, goals, targets, expectations, 
anticipations, assumptions, estimates, intentions and future performance and involve known and 
unknown risks, many of which are beyond our control and which may cause our actual results, 
performance or achievements or the commercial banking industry or economy generally, to be materially 
different from future results, performance or achievements expressed or implied by such forward-looking 
statements.  
All statements other than statements of historical fact are forward-looking statements. You can identify 
these forward-looking statements through our use of words such as “believes,” “anticipates,” “expects,” 
“may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” 
“plans,” “potential” and other similar words and expressions of the future or otherwise regarding the 
outlook for our future business and financial performance and/or the performance of the commercial 
banking industry and economy in general. Forward-looking statements may include, without limitation: 
• projections of revenues, expenses, income, income per share, net interest margins, asset growth, 
loan production, asset quality, deposit growth and other performance measures; 
• statements regarding the anticipated benefits from or other effects of the merger between Union 
and Xenith;  
• statements regarding expansion of operations, including branch openings, entrance into new 
markets, development of products and services, and execution of strategic initiatives; and 
• discussions of the future state of the economy, competition, regulation, taxation, our business 
strategies, subsidiaries, investment risk and policies. 
Forward-looking statements are subject to various risks and uncertainties, which change over time, are 
based on management’s expectations and assumptions at the time the statements are made and are 
not guarantees of future results. Actual future performance, outcomes and results may differ materially 
from those expressed in or contemplated by these forward-looking statements due to certain risks, 
uncertainties and assumptions, many of which are beyond our ability to control or predict. Certain factors 
that may affect our future results include, but are not limited to: 
• the possibility that any of the anticipated benefits of the merger of Xenith with and into the 
Company, with the Company surviving, will not be realized or will not be realized within the 
expected time period, the businesses of the Company and Xenith may not be integrated 
successfully or such integration may be more difficult, time-consuming or costly than expected, the 
expected revenue synergies and cost savings from the merger may not be fully realized or realized 
within the expected time frame, revenues following the merger may be lower than expected, or 
customer and employee relationships and business operations may be disrupted by the merger; 
• changes in interest rates;  
• general economic and financial market conditions;  
• the Company’s ability to manage its growth or implement its growth strategy;  
• the incremental cost and/or decreased revenues associated with exceeding $10 billion in assets;  
• levels of unemployment in the Bank’s lending area;  
• real estate values in the Bank’s lending area;  
• an insufficient allowance for loan losses;  
• the quality or composition of the Company’s loan or investment portfolios;  
• concentrations of loans secured by real estate, particularly commercial real estate;  
• the effectiveness of the Company’s credit processes and management of the Company’s credit risk;  
• demand for loan products and financial services in the Company’s market area;  
• the Company’s ability to compete in the market for financial services; 
• technological risks and developments, and cyber attacks or events;  
• performance by the Company’s counterparties or vendors;  
• deposit flows;  
• the availability of financing and the terms thereof;  
• the level of prepayments on loans and mortgage-backed securities;  
• legislative or regulatory changes and requirements;  
• the impact of the federal Tax Cuts and Jobs Act (the “Tax Act”) signed into law on December 22, 
2017, including, but not limited to, the effect of the lower federal corporate income tax rate, 
including on the valuation of our tax assets and liabilities;  
• any future refinements to our preliminary analysis of the impact of the Tax Act on us;  
• changes in the effect of the Tax Act due to issuance of interpretive regulatory guidance or 
enactment of corrective or supplemental legislation;  
• monetary and fiscal policies of the U.S. government including policies of the U.S. Department of the 
Treasury and the Federal Reserve;  
• accounting principles and guidelines; and 
• the risks outlined in “Risk Factors” in our Annual Report on Form 10-K for the year ended 
December 31, 2017, in our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2018, 
and in other annual, quarterly and current reports that we may file with the Securities and Exchange 
Commission. 
Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, 
actual results or outcomes may vary materially from those described in the forward-looking statements. 
Forward-looking statements included herein should not be relied upon as representing our expectations 
or beliefs as of any date subsequent to the date of this presentation. Except as required by law, we 
undertake no obligation to update or revise any forward-looking statements contained in this 
presentation, whether as a result of new information, future events or otherwise. The factors discussed 
herein are not intended to be a complete summary of all risks and uncertainties that may affect our 
businesses. Though we strive to monitor and mitigate risk, we cannot anticipate all potential economic, 
operational and financial developments that may adversely impact our operations and our financial 
results. Forward-looking statements should not be viewed as predictions and should not be the primary 
basis upon which investors evaluate an investment in our securities.  
Forward Looking Statements 
2 
 
 
Unaudited Pro Forma Financial Information 
The unaudited pro forma financial information included herein is 
presented for informational purposes only and does not necessarily 
reflect the financial results of the combined company had the 
companies actually been combined during periods presented. The 
adjustments included in this unaudited pro forma financial 
information are preliminary and may be significantly revised and 
may not agree to actual amounts finally recorded by Union. This 
financial information does not reflect the benefits of the merger’s 
expected cost savings and expense efficiencies, opportunities to 
earn additional revenue, potential impacts of current market 
conditions on revenues or asset dispositions, among other factors, 
and includes various preliminary estimates and may not necessarily 
be indicative of the financial position or results of operations that 
would have occurred if the merger had been completed on the date 
or at the beginning of the period indicated or which may be attained 
in the future. 
Non-GAAP Financial Measures  
Union reports its results in accordance with United States generally 
accepted accounting principles (“GAAP”). However, management 
believes that certain non-GAAP performance measures used in 
managing the business may provide meaningful information about 
underlying trends in its business. Non-GAAP financial measures 
should be viewed in addition to, and not as an alternative for, 
Union’s reported results prepared in accordance with GAAP. 
Please see “Reconciliation of Non-GAAP Disclosures” at the end of 
this presentation for a reconciliation to the nearest GAAP financial 
measure. 
No Offer or Solicitation 
This presentation does not constitute an offer to sell or a solicitation 
of an offer to buy any securities. This presentation has been 
prepared primarily for security analysts and investors to serve as a 
convenient and useful reference document. Any offers to sell, 
solicitations of offers to buy or sales of securities, if any, will be 
made in accordance with the requirements of the Securities Act of 
1933, as amended. 
About Union Bankshares Corporation 
Headquartered in Richmond, Virginia, Union Bankshares 
Corporation (Nasdaq: UBSH) is the holding company for Union 
Bank & Trust. Union Bank & Trust has 150 branches, 39 of which 
are operated as Xenith Bank, a division of Union Bank & Trust of 
Richmond, Virginia, and approximately 216 ATMs located 
throughout Virginia, and in portions of Maryland and North Carolina.  
Union Bank & Trust also operates Shore Premier Finance, a 
specialty marine lender.  Non-bank affiliates of the holding 
company include: Union Mortgage Group, Inc., which provides a full 
line of mortgage products, Old Dominion Capital Management, Inc. 
and Dixon, Hubard, Feinour, & Brown, Inc., which both provide 
investment advisory services, and Union Insurance Group, LLC, 
which offers various lines of insurance products. 
 
Additional Information 
3 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 North Carolina
 Virginia
 Maryland
 Raleighl il il il il i
 Greensboror rr rr r
 Roanoke
 Norfolklfr llffrr ll
 Richmondiiiii
 Stauntont tt tt t
 Charlottesvillel illttr l illl illttttrrl illl ill
 Virginia Beachi i i  ri i ii i i   rri i ii i i
 Ashevilleillillillillill
 Fredericksburgir r riir r rr r rii
 Washingtoni tii ttii
 Baltimorel it rl il itt rrl il i
 Charlottel ttrll ttttrrll
 Highlights (3/31/18)    
$13.1 billion in assets                      $9.8 billion in loans 
 
$2.5 billion market capitalization     $9.7 billion in deposits 
  
 
• Largest regional banking company headquartered in Virginia  
• Statewide Virginia footprint of 141 branches in all major 
markets 
• #1 regional bank deposit market share in Virginia 
• Positioned for growth with organic and acquisition opportunities 
throughout the region 
• Strong balance sheet and capital levels  
• Committed to top-tier financial performance  
• New and highly experienced management team  
 
 
Our Company 
         Pricing data as of  4/24/18 
4 
 UBSH (150) 
 UBSH LPO (2) 
 
 
Investment Highlights 
 Source: SNL Financial and FDIC deposit data 
(1) Excludes branches with deposits greater than $1.0 billion 
The Right  
Scale   
The Right 
Markets 
The Right 
Team   
The Right 
Targets 
• Largest Virginia headquartered regional banking company ($13.1 billion in assets)  
• #1 deposit market share ranking in Virginia among Virginia-based banks (1) 
• Operating with a statewide Virginia footprint of 141 branches in all major markets with 9 
additional branches in North Carolina and Maryland  
• Diversified business model   
 
• Uniquely positioned in one of the most attractive markets in the U.S. 
• Xenith acquisition accelerated growth in the attractive Hampton Roads market  
• C&I platform primed for growth, with an opportunity to leverage platform and commercial deposit 
gathering expertise across our footprint 
• New management team led by John Asbury (25+ years of banking experience) 
• Experienced executives with a proven track record from larger institutions and experience in 
M&A integration   
• Union is an attractive destination for top tier talent, leading to successful recruiting efforts and an 
improved competitive position 
 
 • Focus on top tier performance metrics and profitability to drive upside  
– Committed to realizing cost savings and achieving business synergy opportunities  
– Operating Targets:  ROA: 1.3% - 1.5%  / ROTCE: 15% - 17% / Efficiency Ratio:  < 55% 
 
 5 
 
 
Virginia’s Bank 
Virginia: Banks Headquartered in VA Virginia: All Banks 
Source: SNL Financial and FDIC deposit data 
Deposit data as of 6/30/17; pro forma for announced transactions 
Note: Excludes branches with deposits greater than $1.0 billion 
Deposits Market
 Rank Institution ($mm) Share Branches
 1 Wells Fargo & Co. $27,452 16.8 % 275
 2 BB&T Corp. 23,236 14.2 327
 3 Bank of America Corp. 18,010 11.0 131
 4 SunTrust Banks Inc. 16,551 10.1 190
 5 Union Bankshares Corp. 8,902 5.4 141
 6 United Bankshares Inc. 7,062 4.3 70
 7 TowneBank 6,093 3.7 32
 8 Capital One Financial Corp. 6,017 3.7 55
 9 PNC Financial Services Group Inc. 3,833 2.3 96
 10 Carter Bank & Trust 3,428 2.1 87
 Top 10 Banks $120,584 73.7 % 1,404
 All Institutions in Market $163,549 100.0 % 2,349
 Deposits Market
 Rank Institution ($mm) Share Branches
 1 Union Bankshares Corp. $8,902 16.2 % 141
 2 TowneBank 6,093 11.1 32
 3 Ca ital One Financial Corp. 6,017 10.9 55
 4 Carter Bank & Trust 3,428 6.2 87
 5 Burke & Herbert Bank & Trust Co. 2,343 4.3 25
 6 Access National Corp. 2,201 4.0 15
 7 Southern National Bancorp of Virginia Inc. 1,721 3.1 41
 8 First Bancorp Inc. 1,243 2.3 20
 9 C&F Financial Corp. 1,12 2.0 26
 10 National Bankshares Inc. 1,062 1.9 25
 Top 10 Virginia Banks $34,138 62.0 % 467
 All Virginia Institutions in Market $55,104 100.0 % 949
 Statewide branch footprint brings unique franchise value 
6 
 
 
Diversity Supports Growth In Virginia 
Northern 
Virginia 
Richmond 
• State Capital, Fortune 500 headquarters (6), VCU & VCU Medical Center 
• $2.6 billion in-market deposits and total deposit market share of 11.4% 
• Nation’s capital, Defense and security contracts, Associations (lobbyists), High-Tech 
• Only two branches in Virginia’s largest market 
Roanoke - 
Blacksburg 
• Virginia Tech, Healthcare, Fortune 500 headquarters (1), Retail 
• $1.1 billion in-market deposits and total deposit market share of 10.3%  
Virginia Beach 
- Norfolk 
• Military, Shipbuilding, Fortune 500 headquarters (3), Tourism 
• $1.2 billion in-market deposits and total deposit market share of 4.9% 
Fredericksburg 
• Defense and security contractors, Healthcare, Retail, Real Estate development 
• $997 million in-market deposits and total deposit market share of 23.5% 
Charlottesville 
• University of Virginia, High-tech and professional businesses, Real Estate development 
• $497 million in-market deposits and total deposit market share of 10.2% 
Source: SNL Financial 
Deposit data as of 6/30/17; pro forma for announced transactions; Fredericksburg market defined as Caroline, Fredericksburg City, King George, Spotsylvania and 
Stafford counties; all other markets per MSA definitions in SNL  
7 
 
 
Among The Most Attractive 
Markets in USA 
Source: SNL Financial; Bureau of Economic Analysis; Bureau of Labor Statistics, Statista.com, U.S. News & World Report; Forbes, U.S. Small Business Administration, USA Today  
Unemployment data as of 11/17/17, and GDP data as of 11/21/17 
2018 Median HHI ($) 2018 Population (mm) GDP ($bn)
 # State HHI ($) # State Population (mm)
 1 District of Columbia $82,192 1 California 39.7
 2 Maryland 81,294 2 Texas 28.5
 3 Hawaii 80,637 3 Florida 21.1
 4 Alaska 79,735 4 New York 19.8
 5 New Jersey 78,317 5 Pennsylvania 12.8
 6 Massachusetts 77,248 6 Illinois 12.8
 7 Connecticut 76,633 7 Ohio 11.6
 8 New Hampshire 75,742 8 Georgia 10.5
 9 Virginia 71,167 9 North Carolina 10.3
 10 California 71,061 10 Michigan 9.9
 11 Washington 69,697 11 New Jersey 9.0
 12 Utah 69,694 12 Virginia 8.5
 13 Colorado 69,546 13 Washington 7.4
 14 Minnesota 68,744 14 Arizona 7.1
 15 New York 66,418 15 Massachusetts 6.9
 GDP ($bn) Fortune 500 Companies
 # State GDP ($bn) # State # of Companies
 1 California $2,717 1 New York 54
 2 Texas 1,678 2 California 53
 3 e  York 1,539 3 Texas 50
 4 Florida 965 4 Illinois 36
 5 Illinois 812 5 Ohio 25
 6 Pennsylvania 742 6 Virginia 23
 7 Ohio 647 7 New Jersey 21
 8 New Jersey 586 8 Pennsylvania 21
 9 Georgia 551 9 Connecticut 18
 10 orth Carolina 539 10 innesota 18
 11 Massachusetts 523 11 Michigan 17
 12 Michigan 511 12 Florida 17
 13 Virginia 508 13 Georgia 17
 14 Washington 500 14 Massachusetts 13
 15 Maryland 393 15 North Carolina 12
                            ranked Virginia the 5th Best State for Business  
• 3rd in Labor Supply 
• 2nd in Regulatory Environment  
• 14th in Growth Prospects 
 
 Virginia has the 20th lowest Unemployment Rate of any state  
 
                          ranked Virginia  #11 for Economic Opportunity   
• 11th lowest Poverty Rate  
• Virginia is home to 706,626 Small Businesses 
 
                              ranked Virginia 10th of America’s Best States to Live In 
 
 8th most educated state in America and home to more than 10 elite 
colleges and universities  
 
8 
 
 
Balance Sheet and  
Net Income Trends (GAAP) 
Deposits ($M) Loans ($M) 
 
Assets ($M) Net Income ($) 
9 
 
 
Balance Sheet and  
Operating Net Income Trends 
Deposits ($M) Loans ($M) 
(1) Excludes merger-related costs and nonrecurring tax expenses unrelated to normal operations 
Assets ($M) Operating Net Income1 ($) 
10 
 
 
Strong Track Record of Performance 
(GAAP) 
 NIM (%) ROA (%) 
Data as of or for the twelve months ended each respective year, except for Q118 data which is as of or for the three months ended March 31, 2018 
ROE (%) Efficiency Ratio (%) 
11 
0.85% 
0.72% 
0.90% 0.96% 
0.83% 
0.52% 
2013 2014 2015 2016 2017 Q1 18
 
 
Strong Track Record of Performance 
(Non-GAAP) 
 NIM (FTE) (2) (%) Operating ROA (1) (2) (%) 
Data as of or for the twelve months ended each respective year, except for Q118 data which is as of or for the three months ended March 31, 2018 
(1) Excludes merger-related costs and nonrecurring tax expenses unrelated to normal operations 
(2) Non-GAAP financial measure; See reconciliation to most directly comparable GAAP measure in "Appendix -- Reconciliation of Non-GAAP Disclosures” 
Operating ROTCE (1) (2)  (%)  Operating Efficiency Ratio (FTE) (1) (2) 
(%) 
12 
 
 
   
Financial Targets 
Financial Targets  
ROA  
ROTCE   
Efficiency 
Ratio  
1.3% - 1.5% 
15% - 17% 
< 55% 
Committed to top-tier financial performance  
13 
• Union is committed to achieving top tier 
financial performance and providing our 
shareholders with above average 
returns on their investment 
 
• Key financial performance metrics 
benchmarked against top quartile peers 
 
• Adjusted for 21% federal corporate tax 
rate 
 
 
Capital information presented herein is based on estimates and subject to change pending the Company’s filing of its FR Y-9C 
1) Non-GAAP financial measure; See reconciliation to most directly comparable GAAP measure in "Appendix -- Reconciliation of Non-GAAP Disclosures“ 
2) Calculated as UBSH’s most recent quarterly dividend per share of $0.21 annualized divided by UBSH per share stock price of $37.69 as of 4/24/18, expressed as a percentage 
Solid Capital Position 
Capital Position Regulatory Capital Composition 
Total Risk Based Capital: $1,336 mm 
14 
TCE / TA (1) 8.5%
 CET1 Ratio 9.0%
 Tier 1 Capital Ratio 10.2%
 Total Capital Ratio 12.0%
 Leverage Ratio 9.3%
 CRE / Total Risk-Based Capital 318%
 Dividend Yield (2) 2.2%
 
 
Loan Portfolio and Target 
Composition by Type 
Loan Composition at March 31, 2018 - $9.8 Billion 
Note: Figures may not total to 100% due to rounding, (1) Other includes loans to non-profits (not secured by real estate), Obligations of States and Political Subdivisions, farm land and all other loans. 
15 
Target Composition by Type 
Target Composition Total Loan Portfolio at March 31, 2018 
 
 
Diversified and Granular  
Loan Portfolio  
Composition by Type 
Loan Composition at March 31, 2018 - $9.8 Billion 
Total Portfolio Characteristics 
Duration  1.6 years 
Weighted Average Coupon  (Tax Equivalent) 4.74% 
Note: Figures may not total to 100% due to rounding 
16 
CRE Composition by Type 
CRE Composition - $4.1 Billion Total Loan Portfolio 
 
 
Attractive Core Deposit Base 
 Cost of deposits - 48 bps  
 92% core deposits (1) 
 44% transactional accounts 
 #1 in deposit market share for regional/community banks 
in Richmond and Charlottesville MSAs and 
Fredericksburg 
 #2 in deposit market share for regional/community banks 
in Blacksburg-Christiansburg-Radford MSA 
Deposit Composition  Deposit Base Characteristics  
17 
(1) Core deposits defined as total deposits less jumbo time deposits 
Deposit Composition at March 31, 2018 - $9.7 Billion 
 
 
• Increase Commercial lending growth (Commercial & Industrial + Owner Occupied 
Real Estate) in order to better balance the total loan portfolio over time 
• Grow fee-based products and services 
• Achieve and sustain top tier financial performance 
• Invest in talent, develop a culture of coaching and development, and align total 
rewards with corporate goals and objectives 
•  Leverage commercial expertise and new market opportunities 
•  Achieve cost saves and successful conversion 
•  Create differentiated client experiences that make banking easier 
•  Continue to build our brand in existing and new geographies 
• Fund loan growth with deposit growth; attain a 95% loan to deposit ratio over time 
• Grow core deposits with particular focus on increasing commercial and small 
business operating accounts 
• Leverage technology to lower cost, improve quality and support growth 
• Build scalable, replicable processes  
Manage to Higher Levels 
of Performance 
Diversify Loan Portfolio 
and Revenue Streams 
Integrate Xenith 
Create a More Enduring 
and Distinctive Brand 
Grow Core Funding 
Improve Efficiency 
18 
Union’s 2018 Strategic Priorities 
 
 
Investment Thesis 
The Right  
Scale   
The Right 
Markets 
The Right 
Team   
The Right 
Targets 
• Deep team with broad experience 
• Experience in M&A integration 
• Attractive destination for top tier talent  
• Targeting top tier performance 
• ROA:      1.3% - 1.5%   
• ROTCE:   15% - 17% 
• $13.1 billion in assets  
• Strong market share 
• Extensive product mix, enhanced C&I focus 
• Growing, economically diversified 
• Presence across state 
• Scale in the sizable Richmond and Hampton Roads markets 
19 
 
 
Appendix 
 
 
Executive Management Team 
John C. Asbury 
President & CEO 
 1 year at Union  
 25+ years of experience in the banking industry, primarily at Bank of America 
and Regions Bank 
 Former President and CEO of First National Bank of Santa Fe 
Robert M. Gorman 
Executive Vice President & CFO 
 5 years at Union 
 25+ years of experience in the banking industry 
 Former Senior Vice President at SunTrust Banks, Inc. 
David V. Ring 
Executive Vice President, 
Commercial Banking Executive 
 Recently hired by Union 
 25+ years of experience in the banking industry 
 Former Head of Commercial Banking – Atlantic Region at Wells Fargo 
John G. Stallings 
Senior Executive Vice President 
 Focused on business development and talent acquisition 
 25+ years of experience in the banking industry 
 Former CEO – Virginia Division at SunTrust Banks, Inc. 
21 
David G. Bilko 
Executive Vice President,  
Chief Risk Officer 
 4 years at Union 
 25+ years of experience in the banking industry 
 Former Chief Audit Executive at SunTrust Banks, Inc. 
M. Dean Brown 
Executive Vice President,  
Chief Information Officer 
 3 years at Union 
 25+ years of experience in the banking industry 
 Former Chief Information Officer for Capital One Health Care Finance 
Loreen A. LaGatta 
Executive Vice President,  
Chief Human Resource Officer 
 6 years at Union 
 20+ years of experience in the banking industry 
 Human Resources at Citigroup and Capital One 
 
 
Delivering the Xenith Economics   
 Closed January 1, 2018  
 
 Focus on seamless 
transition with systems 
conversion targeted for May 
2018  
 
 Leveraging experience of 
successful conversions and 
integrations at both 
companies 
 
 Continued focus on 
customer experience, 
retention and growth  
 
2018 Focus on                       
Successful Integration 
40% Cost Savings +                   
Revenue Initiatives 
Ramping  
 
 Savings target of 40% of the 
Xenith expense base, or 
approximately $28 million, 
expected to be fully realized 
in 2019  
 
 Intense focus on expanding 
C&I platform across Virginia, 
which has included several 
key new hires  
 
 More intentional focus on 
gathering commercial 
deposits, with banker 
incentives aligned 
accordingly  
 
 Announced May 22, 2017 
 
 Nearly all commercial 
bankers met by Union 
management in 6 hours post 
announcement 
 
 Multiple town hall meetings 
 
 Employee retention targets 
currently met 
 
 
 
Post Announcement 
22 
 
 
Data as of 3/31/18 
Reconciliation of Non-GAAP  
Disclosures 
23 
Tangible Common Equity 
As of March 31, 2018
 Tangible Common Equity
 Shareholders' equity (GAAP)  $                        1,831,077 
Less: Intangibles                               774,198 
Tangible Shareholders' equity (non-GAAP)  $                        1,056,879 
Assets (GAAP)  $                      13,149,292 
Intangibles                               774,198 
Tangible assets (non-GAAP)  $                      12,375,094 
Tangible Common Equity Ratio
 Shareholders' equity to assets (GAAP) 13.93%
 Tangible common equity ratio (non-GAP) 8.54%
 
 
Reconciliation of Non-GAAP  
Disclosures 
24 
Net Operating Income 
Union Standalone
 For the Twelve Months Ended 12/31
 (Dollars in thousands) 2013 2014 2015 2016 2017 Three Months Ended 3/31/18
 Net income (GAAP) $34,366 $52,164 $67,079 $77,476 $72,923 $16,639
 Plus: Merger-related costs, net of tax 2,042 13,724                  -                    -   4,405 $22,236
 Plus: Nonr curri g tax expenses                  -                    -                    -                    -   $6,250              - 
Net operating earnings (non-GAAP) $36,408 $65,888 $67,079 $77,476 $83,578 $38,875
 Weighted avg. common shares out., diluted 65,636,262
 EPS (GAAP) $0.25
 Operating EPS (non-GAAP) $0.59
 Union
 
 
Reconciliation of Non-GAAP  
Disclosures 
25 
Return on Assets (ROA) 
Union Standalone
 For the Twelve Months Ended 12/31
 (Dollars in thousands) 2013 2014 2015 2016 2017 Three Months Ended 3/31/18
 Average assets (GAAP) $4,051,850 $7,250,494 $7,492,895 $8,046,305 $8,820,142 $13,019,572
 Net income (loss) (GAAP) $34,366 $52,164 $67,079 $77,476 $72,923 $16,639
 Net operating earnings (non-GAAP) $36,408 $65,888 $67,079 $77,476 $83,578 $38,875
 ROA (GAAP) 0.85% 0.72% 0.90% 0.96% 0.83% 0.52%
 Operating ROA (non-GAAP) 0.90% 0.91% 0.90% 0.96% 0.95% 1.21%
 Union
 
 
Reconciliation of Non-GAAP  
Disclosures 
26 
Return on Tangible Common Equity (ROTCE) 
Union Standalone
 For the Twelve Months Ended 12/31
 (Dollars in thousands) 2013 2014 2015 2016 2017 Three Months Ended 3/31/18
 Average equity (GAAP) $435,635 $983,727 $991,977 $994,785 $1,030,847 $1,824,588
 Less: Average intangibles 73,205 333,495 320,906 318,131 315,722 775,764
 Average tangible common equity (non-GAAP) $362,430 $650,232 $671,071 $676,654 $715,125 $1,048,824
 Net income (GAAP) $34,366 $52,164 $67,079 $77,476 $72,923 $16,639
 Net operati g earnings (non-GAAP) $36,408 $65,888 $67,079 $77,476 $83,578 $38,875
 ROE (GAAP) 7.89% 5.30% 6.76% 7.79% 7.07% 3.70%
 ROTCE (non-GAAP) 9.48% 8.02% 10.00% 11.45% 10.20% 6.43%
 Operating ROTCE (non-GAAP) 10.05% 10.13% 10.00% 11.45% 11.69% 15.03%
 Union
 
 
Reconciliation of Non-GAAP  
Disclosures 
27 
Efficiency Ratio 
Union Standalone
 For the Twelve Months Ended 12/31
 (Dollars in thousands) 2013 2014 2015 2016 2017 Three Months Ended 3/31/18
 Noninterest expense (GAAP) $137,047 $238,216 $216,882 $222,703 $234,765 $104,008
 Less: Merger-related costs 2,132 20,345                  -                    -   5,393 27,712
 Operating noninterest expense (non-GAAP) $134,915 $217,871 $216,882 $222,703 $229,372 $76,296
 Noninterest income (GAAP) $38,728 $61,287 $65,007 $70,907 $71,674 $22,309
 Net interest income (FTE) (non-GAAP) $156,882 $263,145 $260,913 $275,394 $290,773 $105,310
 Efficiency ratio (GAAP) 72.0% 75.3% 68.5% 66.3% 66.7% 82.5%
 Efficiency ratio (FTE) (non-GAAP) 70.1% 73.4% 66.5% 64.3% 64.8% 81.5%
 Operating eff iciency ratio (FTE) (non-GAAP) 69.0% 67.2% 66.5% 64.3% 63.3% 59.8%
 Union