Attached files

file filename
8-K - 8-K - FIRST MIDWEST BANCORP INCfmbi03312016er8-k.htm





 
 
 
 
Exhibit 99.1
 
 
 
 
 
 
 
FOR IMMEDIATE RELEASE
 
 
 
 
 
 
 

FIRST MIDWEST BANCORP, INC. ANNOUNCES
2016 FIRST QUARTER RESULTS

ITASCA, IL, April 19, 2016 - First Midwest Bancorp, Inc. (the "Company" or "First Midwest") (NASDAQ NGS: FMBI), the holding company of First Midwest Bank (the "Bank"), today reported results of operations and financial condition for the first quarter of 2016. Net income for the first quarter of 2016 was $18.0 million, or $0.23 per share. This compares to $19.9 million, or $0.26 per share, for the first quarter of 2015, and $16.3 million, or $0.21 per share, for the fourth quarter of 2015. Performance for the first quarter of 2016 and fourth quarter of 2015 were impacted by acquisition and integration related pre-tax expenses of $5.0 million and $1.4 million, respectively. In addition, property valuation pre-tax adjustments of $8.6 million were recorded in the fourth quarter of 2015 as a result of strategic branch initiatives. Excluding these expenses, earnings per share was $0.27 for the first quarter of 2016 compared to $0.26 for the first quarter of 2015 and $0.29 for the fourth quarter of 2015.
SELECT FIRST QUARTER HIGHLIGHTS
Increased earnings per share to $0.27, up 4% from the first quarter of 2015, excluding acquisition and integration related expenses.
Expanded net interest margin to 3.66%, up 7 basis points, and period end interest-earning assets, up 10%, from the fourth quarter 2015.
Grew fee-based revenues to $34 million, an increase of 17% from the first quarter of 2015 and consistent with the fourth quarter of 2015.
Increased total loans to $7.8 billion, up 15% from March 31, 2015 and 9% from December 31, 2015.
Reduced non-performing assets to $69 million, down 15% from March 31, 2015.
Decreased net loan charge-offs to average loans, annualized, to 22 basis points for the first quarter of 2016, down 56% from the first quarter of 2015.
Consummated The National Bank & Trust Company of Sycamore transaction on March 8, 2016, adding $680 million in assets and $700 million in trust assets under management.
"Performance for the quarter was solid, reflecting consistent execution across our business lines," said Michael L. Scudder, President and Chief Executive Officer of First Midwest Bancorp, Inc. "Our core earnings per share improved by 4% to $0.27 as compared to first quarter 2015, benefiting from earning asset and revenue growth as well as controlled operating expenses. Our acquisition of The National Bank & Trust Company of Sycamore significantly strengthened our balance sheet and expanded our wealth management presence, further adding to our underlying business momentum."
Mr. Scudder concluded, "A broadly slowing global economy has added uncertainty to market expectations as to the size and pace of further changes in interest rates. Against this backdrop, our priorities remain focused on strengthening our lines of business and efficiently growing and diversifying revenues. As we look ahead, we remain focused on helping our clients achieve financial success. It is this relationship centered focus combined with our strong capital foundation that leaves us well positioned to pursue opportunities to grow and perform for our shareholders."


First Midwest Bancorp, Inc. | One Pierce Place | Suite 1500 | Itasca | Illinois | 60143



RECENT EVENTS
The National Bank & Trust Company of Sycamore
On March 8, 2016, the Company consummated the acquisition of NI Bancshares Corporation ("NI Bancshares"), the holding company for The National Bank & Trust Company of Sycamore. With the acquisition, the Company obtained ten banking offices in northern Illinois, and added approximately $400 million in loans and $600 million in deposits. In addition, the Company acquired over $700 million in trust assets under management, which increased the Company's trust assets under management by approximately 10%. The merger consideration totaled $70.1 million and consisted of $54.9 million in Company common stock and $15.2 million in cash. The conversion of operating systems is substantially complete.



OPERATING PERFORMANCE
Net Interest Income and Margin Analysis
(Dollar amounts in thousands)
 
Quarters Ended
 
March 31, 2016
 
 
December 31, 2015
 
 
March 31, 2015
 
Average Balance
 
Interest
Earned/
Paid
 
Yield/
Rate
(%)
 
 
Average
Balance
 
Interest
Earned/
Paid
 
Yield/
Rate
(%)
 
 
Average
Balance
 
Interest
Earned/
Paid
 
Yield/
Rate
(%)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other interest-earning assets
$
241,645

 
$
342

 
0.57
 
 
$
587,112

 
$
530

 
0.36
 
 
$
522,232

 
$
398

 
0.31
Securities (1)
1,495,462

 
9,998

 
2.67
 
 
1,260,167

 
9,855

 
3.13
 
 
1,218,117

 
10,411

 
3.42
Federal Home Loan Bank ("FHLB") and
  Federal Reserve Bank ("FRB") stock
39,773

 
159

 
1.60
 
 
38,926

 
371

 
3.81
 
 
37,822

 
357

 
3.78
Loans (1)(2)
7,346,035

 
79,356

 
4.34
 
 
7,013,586

 
76,405

 
4.32
 
 
6,740,399

 
74,186

 
4.46
Total interest-earning assets (1)
9,122,915

 
89,855

 
3.96
 
 
8,899,791

 
87,161

 
3.89
 
 
8,518,570

 
85,352

 
4.06
Cash and due from banks
133,268

 
 
 
 
 
 
131,589

 
 
 
 
 
 
124,730

 
 
 
 
Allowance for loan and covered
  loan losses
(75,654
)
 
 
 
 
 
 
(74,823
)
 


 
 
 
 
(73,484
)
 

 
 
Other assets
876,316

 
 
 
 
 
 
865,873

 


 
 
 
 
891,925

 

 
 
Total assets
$
10,056,845

 
 
 
 
 
 
$
9,822,430

 
 
 
 
 
 
$
9,461,741

 
 
 
 
Liabilities and Stockholders' Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing core deposits (3)
$
4,607,738

 
948

 
0.08
 
 
$
4,471,645

 
930

 
0.08
 
 
$
4,313,802

 
927

 
0.09
Time deposits
1,183,463

 
1,437

 
0.49
 
 
1,152,895

 
1,341

 
0.46
 
 
1,266,562

 
1,598

 
0.51
Borrowed funds
303,232

 
1,316

 
1.75
 
 
167,120

 
1,250

 
2.97
 
 
127,571

 
18

 
0.06
Senior and subordinated debt
201,253

 
3,133

 
6.26
 
 
201,168

 
3,134

 
6.18
 
 
200,910

 
3,144

 
6.35
Total interest-bearing liabilities
6,295,686

 
6,834

 
0.44
 
 
5,992,828

 
6,655

 
0.44
 
 
5,908,845

 
5,687

 
0.39
Demand deposits (3)
2,463,017

 
 
 
 
 
 
2,560,604

 
 
 
 
 
 
2,312,431

 
 
 
 
Total funding sources
8,758,703

 
 
 
 
 
 
8,553,432

 


 
 
 
 
8,221,276

 

 
 
Other liabilities
119,554

 
 
 
 
 
 
114,492

 
 
 
 
 
 
125,703

 
 
 
 
Stockholders' equity - common
1,178,588

 
 
 
 
 
 
1,154,506

 
 
 
 
 
 
1,114,762

 
 
 

Total liabilities and
  stockholders' equity
$
10,056,845

 
 
 
 
 
 
$
9,822,430

 
 
 
 
 
 
$
9,461,741

 
 
 
 
Tax-equivalent net interest
  income/margin (1) 
 
 
83,021

 
3.66
 
 
 
 
80,506

 
3.59
 
 
 
 
79,665

 
3.79
Tax-equivalent adjustment
 
 
(2,307
)
 
 
 
 
 
 
(2,494
)
 
 
 
 
 
 
(2,883
)
 
 
Net interest income (GAAP)
 
 
$
80,714

 
 
 
 
 
 
$
78,012

 
 
 
 
 
 
$
76,782

 
 

(1) Interest income and yields on tax-exempt securities and loans are presented on a tax-equivalent basis, assuming a federal income tax rate of 35%. This non-GAAP financial measure assists management in comparing revenue from both taxable and tax-exempt sources. The corresponding income tax impact related to tax-exempt items is recorded in income tax expense. These adjustments have no impact on net income.
(2) Includes loans acquired through Federal Deposit Insurance Corporation ("FDIC")-assisted transactions subject to loss sharing agreements ("covered loans"), which totaled $28.4 million, $30.8 million, and $62.8 million at March 31, 2016, December 31, 2015, and March 31, 2015, respectively.
(3) See the Deposit Composition table for further average balance detail by category.
For the first quarter of 2016, total average interest-earning assets rose $223.1 million from the fourth quarter of 2015 and $604.3 million from the first quarter of 2015. The increase from both prior periods was driven by organic loan growth, purchased securities, and assets acquired in the NI Bancshares transaction during first quarter of 2016.
Average funding sources increased by $205.3 million from the fourth quarter of 2015 and $537.4 million from the first quarter of 2015. Compared to both prior periods presented, the increase resulted primarily from deposits acquired from both the NI Bancshares transaction late in the first quarter of 2016 and the Peoples Bancorp, Inc. ("Peoples") transaction late in the fourth quarter of 2015, and the addition of $262.5 million of FHLB advances during the first quarter of 2016.
Tax-equivalent net interest margin for the current quarter was 3.66%, growing 7 basis points from the fourth quarter of 2015 and decreasing 13 basis points from the first quarter of 2015. Compared to the fourth quarter of 2015, the increase in tax-equivalent net interest margin was due primarily to the reinvestment of other interest-earning assets into higher yielding loans and securities. Tax-equivalent net interest margin decreased compared to the first quarter of 2015 due primarily to lower accretion on acquired

3



loans, lower covered loan income, and the continued shift to floating rate loans, which more than offset the redeployment of other interest-earning assets into higher yielding loans and securities.
Net interest income increased by 3.5% and 5.1% from the fourth and first quarters of 2015, respectively, reflecting the increase in average loans of 4.7% and 9.0% from the same periods, respectively.
Acquired loan accretion contributed $1.4 million, $1.3 million, and $2.3 million to net interest income for the first quarter of 2016, the fourth quarter of 2015, and the first quarter of 2015, respectively.

Fee-based Revenues and Total Noninterest Income Analysis
(Dollar amounts in thousands)
 
 
Quarters Ended
 
March 31, 2016
Percent Change from
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
 
December 31,
2015
 
March 31,
2015
Service charges on deposit accounts
 
$
9,473

 
$
10,303

 
$
9,271

 
(8.1
)
 
2.2

Wealth management fees
 
7,559

 
7,493

 
7,014

 
0.9

 
7.8

Card-based fees
 
6,718

 
6,761

 
6,402

 
(0.6
)
 
4.9

Merchant servicing fees
 
3,028

 
2,929

 
2,665

 
3.4

 
13.6

Mortgage banking income
 
1,368

 
1,777

 
1,123

 
(23.0
)
 
21.8

Other service charges, commissions, and fees
 
5,448

 
4,664

 
2,166

 
16.8

 
151.5

Total fee-based revenues
 
33,594

 
33,927

 
28,641

 
(1.0
)
 
17.3

Other income
 
1,445

 
1,729

 
1,948

 
(16.4
)
 
(25.8
)
Net securities gains
 
887

 
822

 
512

 
7.9

 
73.2

Total noninterest income
 
$
35,926

 
$
36,478

 
$
31,101

 
(1.5
)
 
15.5


Total fee-based revenues of $33.6 million decreased 1.0% from the fourth quarter of 2015 and grew 17.3% compared to the first quarter of 2015, reflecting growth across all categories. Compared to the fourth quarter of 2015, growth in income resulted primarily from the sales of capital market products within other service charges, commissions, and fees and from services provided to customers acquired from the NI Bancshares transaction late in the first quarter of 2016. These increases were offset by the normal seasonal decline in service charges on deposit accounts and the reduction in mortgage banking income.
Continued sales of fiduciary and investment advisory services to new and existing customers drove the rise in wealth management fees compared to the first quarter of 2015. In addition, the NI Bancshares transaction, which added approximately $700.0 million in trust assets under management, contributed approximately $260,000 to wealth management fees in the first quarter of 2016.
Mortgage banking income resulted from sales of $38.7 million of 1-4 family mortgage loans in the secondary market during the first quarter of 2016, compared to $51.4 million in the fourth quarter of 2015 and $34.5 million in the first quarter of 2015.
The increases in other service charges, commissions, and fees compared to both prior periods presented were primarily due to the sales of capital market products to commercial clients. Gains realized on the sale of equipment financing contracts originated by First Midwest Equipment Finance also drove the increase compared to the first quarter of 2015.
Total noninterest income of $35.9 million was consistent with the fourth quarter of 2015 and increased 15.5% from the first quarter of 2015.


4



Noninterest Expense Analysis
(Dollar amounts in thousands)
 
 
Quarters Ended
 
March 31, 2016
Percent Change from
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
 
December 31,
2015
 
March 31,
2015
Salaries and employee benefits:
 
 
 
 
 
 
 
 
 
 
Salaries and wages
 
$
36,296

 
$
34,295

 
$
32,794

 
5.8

 
10.7

Retirement and other employee benefits
 
8,298

 
8,925

 
7,922

 
(7.0
)
 
4.7

Total salaries and employee benefits
 
44,594

 
43,220

 
40,716

 
3.2

 
9.5

Net occupancy and equipment expense
 
9,697

 
9,256

 
10,436

 
4.8

 
(7.1
)
Professional services
 
5,920

 
6,117

 
5,109

 
(3.2
)
 
15.9

Technology and related costs
 
3,701

 
3,694

 
3,687

 
0.2

 
0.4

Merchant card expense
 
2,598

 
2,495

 
2,197

 
4.1

 
18.3

Advertising and promotions
 
1,589

 
2,211

 
1,223

 
(28.1
)
 
29.9

Cardholder expenses
 
1,359

 
1,329

 
1,268

 
2.3

 
7.2

Net other real estate owned ("OREO") expense
 
664

 
926

 
1,204

 
(28.3
)
 
(44.9
)
Other expenses
 
7,447

 
7,525

 
6,817

 
(1.0
)
 
9.2

Total noninterest expense excluding certain
  significant transactions (1)
 
77,569

 
76,773

 
72,657

 
1.0

 
6.8

Acquisition and integration related expenses
 
5,020

 
1,389

 

 
261.4

 
N/M

Property valuation adjustments
 

 
8,581

 

 
N/M

 

Total noninterest expense
 
$
82,589

 
$
86,743

 
$
72,657

 
(4.8
)
 
13.7

Efficiency ratio (2)
 
64.8
%
 
65.1
%
 
64.5
%
 
 
 
 
N/M – Not meaningful.
(1) In management's view, total noninterest expense excluding certain significant transactions are meaningful to the Company, as well as analysts and investors, in assessing the Company's operating expenses and facilitating comparisons with the prior periods presented.
(2) The efficiency ratio expresses noninterest expense, excluding OREO expense, as a percentage of tax-equivalent net interest income plus total fee-based revenues, other income, and tax-equivalent adjusted bank-owned life insurance ("BOLI") income. In addition, acquisition and integration related expenses of $5.0 million are excluded from the efficiency ratio for the first quarter of 2016. For the fourth quarter of 2015, property valuation adjustments of $8.6 million and acquisition and integration related expenses of $1.4 million are excluded from the efficiency ratio. See the accompanying Non-GAAP Reconciliations for details on the calculation of the efficiency ratio.
Total noninterest expense increased by 1.0% from the fourth quarter of 2015 and 6.8% compared to the first quarter of 2015, excluding acquisition and integration related expenses and property valuation adjustments. The increase compared to the first quarter of 2015 was driven primarily by salaries and employee benefits and professional services costs associated with merit increases and organizational growth needs, as well as the acquisitions of Peoples and NI Bancshares.
Compared to both prior periods presented, total noninterest expense was impacted by the costs of operating the 10 banking locations acquired in the NI Bancshares transaction late in the first quarter of 2016, and the full quarter impact of the 2 banking locations acquired in the Peoples transaction late in the fourth quarter of 2015. These costs primarily occurred within salaries and employee benefits expense and other expenses.
During the fourth quarter of 2015, property valuation adjustments of $8.6 million were recognized on twelve closed branches and seven parcels of land as part of the Company's strategic branch initiatives.


5



LOAN PORTFOLIO AND ASSET QUALITY
Loan Portfolio Composition
(Dollar amounts in thousands)
 
 
As Of
 
March 31, 2016
Percent Change From
 
 
March 31, 2016
 
 
 
 
 
 
 
 
 
 
Legacy
 
Acquired (1)
 
Total
 
December 31,
2015
 
March 31, 2015
 
December 31, 2015
 
March 31, 2015
Commercial and industrial
 
$
2,584,800

 
$
49,591

 
$
2,634,391

 
$
2,524,726

 
$
2,318,058

 
4.3

 
13.6

Agricultural
 
393,131

 
29,100

 
422,231

 
387,440

 
368,836

 
9.0

 
14.5

Commercial real estate:
 

 
 
 
 
 
 
 
 
 
 
 
 
Office, retail, and industrial
 
1,457,692

 
108,703

 
1,566,395

 
1,395,454

 
1,443,562

 
12.2

 
8.5

Multi-family
 
520,277

 
41,788

 
562,065

 
528,324

 
560,800

 
6.4

 
0.2

Construction
 
258,546

 
2,197

 
260,743

 
216,882

 
191,104

 
20.2

 
36.4

Other commercial
real estate
 
977,335

 
82,967

 
1,060,302

 
931,190

 
881,026

 
13.9

 
20.3

Total commercial
real estate
 
3,213,850

 
235,655

 
3,449,505

 
3,071,850

 
3,076,492

 
12.3

 
12.1

Total corporate loans
 
6,191,781

 
314,346

 
6,506,127

 
5,984,016

 
5,763,386

 
8.7

 
12.9

Home equity
 
668,527

 
14,644

 
683,171

 
653,468

 
599,543

 
4.5

 
13.9

1-4 family mortgages
 
370,457

 
20,430

 
390,887

 
355,854

 
285,758

 
9.8

 
36.8

Installment
 
167,578

 
46,401

 
213,979

 
137,602

 
92,834

 
55.5

 
130.5

Total consumer loans
 
1,206,562

 
81,475

 
1,288,037

 
1,146,924

 
978,135

 
12.3

 
31.7

Covered loans
 
28,391

 

 
28,391

 
30,775

 
62,830

 
(7.7
)
 
(54.8
)
Total loans
 
$
7,426,734

 
$
395,821

 
$
7,822,555

 
$
7,161,715

 
$
6,804,351

 
9.2

 
15.0

(1) Amount represents loans acquired in the NI Bancshares transaction which was completed late in the first quarter of 2016.
Excluding loans acquired in the NI Bancshares transaction of $395.8 million, total loans grew by 3.7% from December 31, 2015 and 9.1% from March 31, 2015. Compared to December 31, 2015, loan growth was driven primarily by strong sales production from the corporate and consumer lending teams. Overall, the mix of loans remained consistent with both prior periods presented.
Compared to both prior periods presented, growth in corporate loans reflects the strong sales performance across diversified commercial real estate categories, as well as the continued expansion into select sector-based lending areas such as healthcare, structured finance, asset-based lending, and equipment financing. The rise in consumer loans compared to both prior periods presented reflects the continued expansion of online installment lending channels, as well as the addition of shorter-duration, floating rate home equity loans and 1-4 family mortgages.


6



Asset Quality
(Dollar amounts in thousands)
 
 
As of
 
March 31, 2016
Percent Change from
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
 
December 31,
2015
 
March 31,
2015
Asset quality, excluding covered
loans and covered OREO
 
 
 
 
 
 
 
 
 
 
Non-accrual loans
 
$
31,383

 
$
28,875

 
$
48,077

 
8.7

 
(34.7
)
90 days or more past due loans
 
5,483

 
2,883

 
3,564

 
90.2

 
53.8

Total non-performing loans
 
36,866

 
31,758

 
51,641

 
16.1

 
(28.6
)
Accruing troubled debt restructurings
  ("TDRs")
 
2,702

 
2,743

 
3,581

 
(1.5
)
 
(24.5
)
OREO
 
29,238

 
27,349

 
26,042

 
6.9

 
12.3

Total non-performing assets
 
$
68,806

 
$
61,850

 
$
81,264

 
11.2

 
(15.3
)
30-89 days past due loans
 
$
29,826

 
$
16,329

 
$
18,631

 


 


Non-accrual loans to total loans
 
0.40
%
 
0.40
%
 
0.71
%
 
 
 
 
Non-performing loans to total loans
 
0.47
%
 
0.45
%
 
0.77
%
 
 
 
 
Non-performing assets to total loans plus
  OREO
 
0.88
%
 
0.86
%
 
1.20
%
 
 
 
 
Allowance for Credit Losses
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses
 
$
77,150

 
$
73,630

 
$
70,990

 


 


Reserve for unfunded commitments
 
1,225

 
1,225

 
1,816

 


 


Total allowance for credit losses
 
$
78,375

 
$
74,855

 
$
72,806

 


 


Allowance for credit losses to total loans (1)
 
1.00
%
 
1.05
%
 
1.07
%
 
 
 
 
Allowance for credit losses to loans, excluding
  acquired loans
 
1.11
%
 
1.11
%
 
1.19
%
 
 
 
 
Allowance for credit losses to
  non-accrual loans, excluding covered loans
 
244.74
%
 
253.57
%
 
139.62
%
 
 
 
 

(1) This ratio includes acquired loans that are recorded at fair value through an acquisition adjustment, which incorporates credit risk as of the acquisition date with no allowance for credit losses being established at that time. As the acquisition adjustment is accreted into income over future periods, an allowance for credit losses on acquired loans is established as necessary to reflect credit deterioration.
Total non-performing assets represented 0.88% of total loans and OREO at March 31, 2016, consistent with 0.86% at December 31, 2015 and down from 1.20% at March 31, 2015.
Loans 30-89 days past due to total loans was 0.38% at March 31, 2016 compared to 0.23% and 0.28% at December 31, 2015 and March 31, 2015, respectively. The increase in loans 30-89 days past due compared to the fourth quarter of 2015 was driven primarily by normal fluctuations and loans acquired in the NI Bancshares transaction that are currently in the process of renewal.

7



Charge-Off Data
(Dollar amounts in thousands)
 
 
Quarters Ended
 
 
March 31,
2016
 
% of
Total
 
December 31,
2015
 
% of
Total
 
March 31,
2015
 
% of
Total
Net loan charge-offs (1):
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
1,396

 
34.3
 
$
1,781

 
52.8

 
$
6,657

 
80.6

Agricultural
 

 
 

 

 

 

Office, retail, and industrial
 
421

 
10.3
 
267

 
7.9

 
(166
)
 
(2.0
)
Multi-family
 
179

 
4.4
 
(27
)
 
(0.8
)
 
24

 
0.3

Construction
 
111

 
2.7
 
105

 
3.2

 
(17
)
 
(0.2
)
Other commercial real estate
 
1,294

 
31.8
 
110

 
3.3

 
1,051

 
12.7

Consumer
 
672

 
16.5
 
1,134

 
33.6

 
479

 
5.8

Covered
 

 
 

 

 
228

 
2.8

Total net loan charge-offs
 
$
4,073

 
100.0
 
$
3,370

 
100.0

 
$
8,256

 
100.0

 
 
 
 
 
 
 
 
 
 
 
 
 
Net loan charge-offs to average
  loans, annualized
 
0.22
%
 
 
 
0.19
%
 
 
 
0.50
%
 
 

(1) Amounts represent charge-offs, net of recoveries.

DEPOSIT PORTFOLIO

Deposit Composition
(Dollar amounts in thousands)
 
 
Average for Quarters Ended
 
March 31, 2016
Percent Change from
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
 
December 31, 2015
 
March 31, 2015
Demand deposits
 
$
2,463,017

 
$
2,560,604

 
$
2,312,431

 
(3.8
)
 
6.5

Savings deposits
 
1,575,174

 
1,483,962

 
1,426,546

 
6.1

 
10.4

NOW accounts
 
1,448,666

 
1,411,425

 
1,365,494

 
2.6

 
6.1

Money market accounts
 
1,583,898

 
1,576,258

 
1,521,762

 
0.5

 
4.1

Core deposits
 
7,070,755

 
7,032,249

 
6,626,233

 
0.5

 
6.7

Time deposits and other
 
1,183,463

 
1,152,895

 
1,266,562

 
2.7

 
(6.6
)
Total deposits
 
$
8,254,218

 
$
8,185,144

 
$
7,892,795

 
0.8

 
4.6


Average core deposits of $7.1 billion for the first quarter of 2016 increased by 0.5% and 6.7% compared to the fourth quarter of 2015 and the first quarter of 2015, respectively. The rise in average core deposits compared to the fourth quarter of 2015 resulted primarily from $443.1 million in core deposits assumed in the NI Bancshares transaction, which contributed $110.0 million to average core deposits as the transaction was completed late in the first quarter of 2016. This increase more than offset the normal seasonal decline in commercial deposits. Compared to the first quarter of 2015, the rise in average core deposits was driven by growth, the NI Bancshares transaction, and the full quarter impact of deposits assumed in the December of 2015 Peoples acquisition.


8



CAPITAL MANAGEMENT
Capital Ratios
 
 
As of
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
Company regulatory capital ratios:
Total capital to risk-weighted assets
 
10.64
%
 
11.15
%
 
11.23
%
Tier 1 capital to risk-weighted assets
 
9.81
%
 
10.28
%
 
10.35
%
Tier 1 common capital to risk-weighted assets
 
9.30
%
 
9.73
%
 
9.79
%
Tier 1 leverage to average assets
 
9.56
%
 
9.40
%
 
9.32
%
Company tangible common equity ratios (1)(2):
 
 
 
 
Tangible common equity to tangible assets
 
8.25
%
 
8.59
%
 
8.54
%
Tangible common equity, excluding other comprehensive loss,
  to tangible assets
 
8.39
%
 
8.89
%
 
8.68
%
Tangible common equity to risk-weighted assets
 
9.04
%
 
9.29
%
 
9.51
%
(1) Ratio is not subject to formal Federal Reserve regulatory guidance.
(2) Tangible common equity ("TCE") represents common stockholders' equity less goodwill and identifiable intangible assets. In management's view, Tier 1 common capital and TCE measures are meaningful to the Company, as well as analysts and investors, in assessing the Company's use of equity and in facilitating comparisons with competitors. See the accompanying Non-GAAP Reconciliations for details of the calculation of these ratios.
Compared to both prior year periods presented, the Company's regulatory capital ratios related to end-of-period risk-weighted assets decreased due to organic loan growth and the NI Bancshares acquisition completed late in the first quarter of 2016.
The Board of Directors approved a quarterly cash dividend of $0.09 per common share during the first quarter of 2016, which is consistent with the quarterly dividend paid to shareholders in the fourth quarter of 2015 and follows a dividend increase from $0.08 to $0.09 per common share during the first quarter of 2015.

Conference Call
A conference call to discuss the Company's results, outlook, and related matters will be held on Wednesday, April 20, 2016 at 11:00 A.M. (ET). Members of the public who would like to listen to the conference call should dial (877) 507-0639 (U.S. domestic) or (412) 317-6003 (International) and ask for the First Midwest Bancorp, Inc. Earnings Conference Call. The number should be dialed 10 to 15 minutes prior to the start of the conference call. There is no charge to access the call. The conference call will also be accessible as an audio webcast through the Investor Relations section of the Company's website, www.firstmidwest.com/investorrelations. For those unable to listen to the live broadcast, a replay will be available on the Company's website or by dialing (877) 344-7529 (U.S. domestic) or (412) 317-0088 (International) conference ID 10084141 beginning one hour after completion of the live call until 9:00 A.M. (ET) on April 28, 2016. Please direct any questions regarding obtaining access to the conference call to First Midwest Bancorp, Inc. Investor Relations, via e-mail, at investor.relations@firstmidwest.com.
Press Release and Additional Information Available on Website
This press release and the accompanying unaudited Selected Financial Information are available through the "Investor Relations" section of First Midwest's website at www.firstmidwest.com/investorrelations.

9



Forward-Looking Statements
This press release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by the use of words such as "may," "might," "will," "would," "should," "could," "expect," "plan," "intend," "anticipate," "believe," "estimate," "predict," "probable," "potential," "possible," "target," "continue," "look forward," or "assume" and words of similar import. Forward-looking statements are not historical facts but instead express only management's beliefs regarding future results or events, many of which, by their nature, are inherently uncertain and outside of management's control. It is possible that actual results and events may differ, possibly materially, from the anticipated results or events indicated in these forward-looking statements. Forward-looking statements are not guarantees of future performance, and we caution you not to place undue reliance on these statements. Forward-looking statements are made only as of the date of this press release, and we undertake no obligation to update any forward-looking statements contained in this press release to reflect new information or events or conditions after the date hereof.
Forward-looking statements may be deemed to include, among other things, statements relating to our future financial performance, the performance of our loan or securities portfolio, the expected amount of future credit reserves or charge-offs, corporate strategies or objectives, anticipated trends in our business, regulatory developments, acquisition transactions, including estimated synergies, cost savings and financial benefits of pending or consummated transactions, and growth strategies, including possible future acquisitions. These statements are subject to certain risks, uncertainties and assumptions. For a discussion of these risks, uncertainties and assumptions, you should refer to the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2015, as well as our subsequent filings made with the Securities and Exchange Commission. However, these risks and uncertainties are not exhaustive. Other sections of such reports describe additional factors that could adversely impact our business and financial performance.
Non-GAAP Financial Information
The Company's accounting and reporting policies conform to U.S. generally accepted accounting principles ("GAAP") and general practice within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company's operating performance. Although intended to enhance investors' understanding of the Company's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. See the following reconciliations for details on the calculation of these measures to the extent presented herein.
About the Company
First Midwest is a relationship-focused financial institution and one of the largest independent bank holding companies based in the Midwest. First Midwest's principal subsidiary, First Midwest Bank, and its affiliates provide a full range of commercial, retail, wealth management, trust, and private banking products and services through over 110 locations in metropolitan Chicago, northwest Indiana, central and western Illinois, and eastern Iowa. First Midwest's website is www.firstmidwest.com.
Contact Information
Investors:
Paul F. Clemens
EVP and Chief Financial Officer
(630) 875-7347
paul.clemens@firstmidwest.com
Media:
James M. Roolf
SVP and Corporate Relations Officer
(630) 875-7533
jim.roolf@firstmidwest.com


10



Accompanying Unaudited Selected Financial Information
Consolidated Statements of Financial Condition (Unaudited)
(Dollar amounts in thousands)
 
 
 
As of
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Period-End Balance Sheet
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
135,049

 
$
114,587

 
$
125,279

 
$
135,546

 
$
126,450

Interest-bearing deposits in other banks
171,312

 
266,615

 
822,264

 
811,287

 
492,607

Trading securities, at fair value
17,408

 
16,894

 
17,038

 
18,172

 
18,374

Securities available-for-sale, at fair value
1,625,579

 
1,306,636

 
1,151,418

 
1,142,407

 
1,151,603

Securities held-to-maturity, at amortized cost
21,051

 
23,152

 
23,723

 
24,292

 
25,861

FHLB and FRB stock
40,916

 
39,306


38,748

 
38,748

 
38,748

Loans:
 
 
 
 
 
 
 
 
 
Commercial and industrial
2,634,391

 
2,524,726

 
2,392,860

 
2,366,056

 
2,318,058

Agricultural
422,231

 
387,440

 
393,732

 
377,410

 
368,836

Commercial real estate:
 
 
 
 
 
 
 
 
 
Office, retail, and industrial
1,566,395

 
1,395,454

 
1,414,077

 
1,432,502

 
1,443,562

Multi-family
562,065

 
528,324

 
539,308

 
557,947

 
560,800

Construction
260,743

 
216,882

 
192,086

 
190,970

 
191,104

Other commercial real estate
1,060,302

 
931,190


869,748

 
871,119

 
881,026

Home equity
683,171

 
653,468

 
647,223

 
599,320

 
599,543

1-4 family mortgages
390,887

 
355,854

 
294,261

 
283,562

 
285,758

Installment
213,979

 
137,602

 
131,185

 
113,382

 
92,834

Covered loans
28,391

 
30,775


51,219

 
57,917

 
62,830

Total loans
7,822,555

 
7,161,715

 
6,925,699

 
6,850,185

 
6,804,351

Allowance for loan losses
(77,150
)
 
(73,630
)
 
(72,500
)
 
(71,463
)
 
(70,990
)
Net loans
7,745,405

 
7,088,085

 
6,853,199

 
6,778,722

 
6,733,361

OREO
29,649

 
27,782

 
32,035

 
28,230

 
33,351

Premises, furniture, and equipment, net
141,323

 
122,278

 
127,443

 
128,621

 
128,698

Investment in BOLI
218,873

 
209,601

 
208,666

 
207,814

 
207,190

Goodwill and other intangible assets
369,979

 
339,277

 
331,250

 
332,223

 
333,202

Accrued interest receivable and other assets
212,378

 
178,463

 
203,983

 
216,965

 
209,151

Total assets
$
10,728,922

 
$
9,732,676

 
$
9,935,046

 
$
9,863,027

 
$
9,498,596

Liabilities and Stockholders' Equity
 

 

 
 
 
 
 
Noninterest-bearing deposits
$
2,627,530


$
2,414,454


$
2,671,793

 
$
2,508,316

 
$
2,339,492

Interest-bearing deposits
6,153,288

 
5,683,284

 
5,624,657

 
5,704,355

 
5,575,187

Total deposits
8,780,818

 
8,097,738

 
8,296,450

 
8,212,671

 
7,914,679

Borrowed funds
387,411

 
165,096

 
169,943

 
189,036

 
131,200

Senior and subordinated debt
201,293

 
201,208

 
201,123

 
201,039

 
200,954

Accrued interest payable and other liabilities
134,835

 
122,366

 
119,861

 
135,324

 
135,813

Stockholders' equity
1,224,565

 
1,146,268

 
1,147,669

 
1,124,957

 
1,115,950

Total liabilities and stockholders' equity
$
10,728,922

 
$
9,732,676

 
$
9,935,046

 
$
9,863,027

 
$
9,498,596

Stockholders' equity, excluding accumulated other
comprehensive income ("AOCI")
$
1,239,606

 
$
1,174,657

 
$
1,163,487

 
$
1,146,189

 
$
1,128,755

Stockholders' equity, common
1,224,565

 
1,146,268

 
1,147,669

 
1,124,957

 
1,115,950


11



Condensed Consolidated Statements of Income (Unaudited)
(Dollar amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Income Statement
 
 
 

 
 
 
 
 
Interest income
$
87,548

 
$
84,667

 
$
84,292

 
$
84,556

 
$
82,469

Interest expense
6,834

 
6,655

 
6,390

 
5,654

 
5,687

Net interest income
80,714

 
78,012

 
77,902

 
78,902

 
76,782

Provision for loan losses
7,593

 
4,500

 
4,100

 
6,000

 
6,552

Net interest income after provision for loan losses
73,121

 
73,512

 
73,802

 
72,902

 
70,230

Noninterest Income
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
9,473

 
10,303


10,519

 
9,886

 
9,271

Wealth management fees
7,559

 
7,493


7,222

 
7,433

 
7,014

Card-based fees
6,718

 
6,761

 
6,868

 
6,953

 
6,402

Merchant servicing fees
3,028

 
2,929

 
3,207

 
2,938

 
2,665

Mortgage banking income
1,368

 
1,777


1,402

 
1,439

 
1,123

Other service charges, commissions, and fees
5,448

 
4,664

 
3,900

 
2,924

 
2,166

Total fee-based revenues
33,594

 
33,927

 
33,118

 
31,573

 
28,641

Other income
1,445

 
1,437

 
1,372

 
1,900

 
1,948

Net securities gains
887

 
822

 
524

 
515

 
512

Gains on sales of properties

 
292

 

 

 

Total noninterest income
35,926

 
36,478

 
35,014

 
33,988

 
31,101

Noninterest Expense
 
 
 
 
 
 
 
 
 
Salaries and employee benefits:
 
 
 
 
 
 
 
 
 
Salaries and wages
36,296

 
34,295

 
33,554

 
33,096

 
32,794

Retirement and other employee benefits
8,298

 
8,925

 
7,807

 
7,198

 
7,922

Total salaries and employee benefits
44,594

 
43,220

 
41,361

 
40,294

 
40,716

Net occupancy and equipment expense
9,697

 
9,256

 
9,406

 
9,622

 
10,436

Professional services
5,920

 
6,117

 
6,172

 
5,322

 
5,109

Technology and related costs
3,701

 
3,694

 
3,673

 
3,527

 
3,687

Merchant card expense
2,598

 
2,495

 
2,722

 
2,472

 
2,197

Advertising and promotions
1,589

 
2,211

 
1,828

 
2,344

 
1,223

Cardholder expenses
1,359

 
1,329

 
1,354

 
1,292

 
1,268

Net OREO expense
664

 
926

 
1,290

 
1,861

 
1,204

Other expenses
7,447

 
7,525

 
6,559

 
6,717

 
6,817

Acquisition and integration related expenses
5,020

 
1,389

 

 

 

Property valuation adjustments

 
8,581

 

 

 

Total noninterest expense
82,589

 
86,743

 
74,365

 
73,451

 
72,657

Income before income tax expense
26,458

 
23,247

 
34,451

 
33,439

 
28,674

Income tax expense
8,496

 
6,923

 
11,167

 
10,865

 
8,792

Net income
$
17,962

 
$
16,324

 
$
23,284

 
$
22,574

 
$
19,882

Net income applicable to common shares
$
17,750

 
$
16,145

 
$
23,058

 
$
22,325

 
$
19,654

Net income applicable to common shares, excluding
certain significant transactions
(1)
$
20,762

 
$
22,127

 
$
23,058

 
$
22,325

 
$
19,654

Footnotes to Condensed Consolidated Statements of Income
(1) 
Certain significant transactions include acquisition and integration related expenses associated with completed and pending acquisitions and property valuation adjustments related to strategic branch initiatives.

12






Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
As of or for the
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Earnings Per Share
 
 
 
 
 
 
 
 
 
Basic earnings per common share ("EPS") (1)
$
0.23

 
$
0.21

 
$
0.30

 
$
0.29

 
$
0.26

Diluted EPS (1)
$
0.23

 
$
0.21

 
$
0.30

 
$
0.29

 
$
0.26

Diluted EPS, excluding certain significant
transactions
(1) (6)
$
0.27

 
$
0.29

 
$
0.30

 
$
0.29

 
$
0.26

Common Stock and Related Per Common Share Data
Book value
$
15.06

 
$
14.70

 
$
14.72

 
$
14.43

 
$
14.31

Tangible book value
$
10.51

 
$
10.35

 
$
10.47

 
$
10.17

 
$
10.04

Dividends declared per share
$
0.09

 
$
0.09

 
$
0.09

 
$
0.09

 
$
0.09

Closing price at period end
$
18.02

 
$
18.43

 
$
17.54

 
$
18.97

 
$
17.37

Closing price to book value
1.2

 
1.3

 
1.2

 
1.3

 
1.2

Period end shares outstanding
81,298

 
77,952

 
77,942

 
77,961

 
77,957

Period end treasury shares
9,976

 
10,276

 
10,286

 
10,267

 
10,271

Common dividends
$
7,228

 
$
7,017

 
$
7,014

 
$
7,022

 
$
7,011

Key Ratios/Data
 
 
 
 
 
 
 
 
 
Return on average common equity (1) (2)
6.06
%
 
5.55
%
 
8.06
%
 
7.97
%
 
7.15
%
Return on average tangible common equity (1) (2)
8.87
%
 
8.06
%
 
11.68
%
 
11.62
%
 
10.52
%
Return on average tangible common equity, excluding
certain significant transactions
(1) (2) (6)
10.32
%
 
10.94
%
 
11.68
%
 
11.62
%
 
10.52
%
Return on average assets (2)
0.72
%
 
0.66
%
 
0.94
%
 
0.94
%
 
0.85
%
Efficiency ratio (1)
64.82
%
 
65.11
%
 
63.20
%
 
61.70
%
 
64.46
%
Net interest margin (3)
3.66
%
 
3.59
%
 
3.58
%
 
3.76
%
 
3.79
%
Loans to deposits
89.09
%
 
88.44
%
 
83.48
%
 
83.41
%
 
85.97
%
Yield on average interest-earning assets (3)
3.96
%
 
3.89
%
 
3.86
%
 
4.02
%
 
4.06
%
Cost of funds
0.44
%
 
0.44
%
 
0.42
%
 
0.38
%
 
0.39
%
Net noninterest expense to average assets
1.90
%
 
2.08
%
 
1.60
%
 
1.66
%
 
1.80
%
Effective income tax rate
32.11
%
 
29.78
%
 
32.41
%
 
32.50
%
 
30.66
%
Capital Ratios
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets (1)
10.64
%
 
11.15
%
 
11.43
%
 
11.37
%
 
11.23
%
Tier 1 capital to risk-weighted assets (1)
9.81
%
 
10.28
%
 
10.55
%
 
10.49
%
 
10.35
%
Tier 1 common capital to risk-weighted assets (CET1) (1)
9.30
%
 
9.73
%
 
10.00
%
 
9.93
%
 
9.79
%
Tier 1 leverage to average assets (1)
9.56
%
 
9.40
%
 
9.29
%
 
9.34
%
 
9.32
%
Tangible common equity to tangible assets (1)
8.25
%
 
8.59
%
 
8.50
%
 
8.32
%
 
8.54
%
Tangible common equity, excluding AOCI, to tangible
assets
(1)
8.39
%
 
8.89
%
 
8.67
%
 
8.54
%
 
8.68
%
Tangible common equity to risk-weighted assets (1)
9.04
%
 
9.29
%
 
9.70
%
 
9.55
%
 
9.51
%
Note: Selected Financial Information footnotes are located at the end of this section.

13



Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
As of or for the
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Asset Quality Performance Data
 
 
 
 
 
 
 
 
Non-performing assets (4)
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
5,364

 
$
5,587

 
$
6,438

 
$
11,100

 
$
12,913

Agricultural
295

 
355

 
112

 
317

 
358

Commercial real estate:
 
 
 
 
 
 
 
 
 
Office, retail, and industrial
10,910

 
6,875

 
6,961

 
12,599

 
11,363

Multi-family
410

 
796

 
1,046

 
1,287

 
700

Construction
778

 
905

 
3,332

 
4,940

 
7,488

Other commercial real estate
5,555

 
5,611

 
5,898

 
5,513

 
5,915

Consumer
8,071

 
8,746

 
8,521

 
9,253

 
9,340

Total non-accrual loans
31,383

 
28,875

 
32,308

 
45,009

 
48,077

90 days or more past due loans
5,483

 
2,883

 
4,559

 
2,744

 
3,564

Total non-performing loans
36,866

 
31,758

 
36,867

 
47,753

 
51,641

Accruing troubled debt restructurings
2,702

 
2,743

 
2,771

 
3,067

 
3,581

Other real estate owned
29,238

 
27,349

 
31,129

 
24,471

 
26,042

Total non-performing assets
$
68,806

 
$
61,850

 
$
70,767

 
$
75,291

 
$
81,264

30-89 days past due loans (4)
$
29,826

 
$
16,329

 
$
28,629

 
$
28,625

 
$
18,631

Allowance for credit losses
 
 
 
 
 
 
 
 
 
Allowance for loan losses
$
75,582

 
$
71,992

 
$
68,384

 
$
66,602

 
$
65,311

Allowance for covered loan losses
1,568

 
1,638

 
4,116

 
4,861

 
5,679

Reserve for unfunded commitments
1,225

 
1,225

 
1,225

 
1,816

 
1,816

Total allowance for credit losses
$
78,375

 
$
74,855

 
$
73,725

 
$
73,279

 
$
72,806

Provision for loan losses
$
7,593

 
$
4,500

 
$
4,100

 
$
6,000

 
$
6,552

Net charge-offs by category
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,396

 
$
1,781

 
$
1,601

 
$
3,273

 
$
6,657

Agricultural

 

 

 

 

Commercial real estate:
 
 
 
 
 
 
 
 
 
Office, retail, and industrial
421

 
267

 
457

 
1,862

 
(166
)
Multi-family
179

 
(27
)
 
67

 
466

 
24

Construction
111

 
105

 
(114
)
 
(188
)
 
(17
)
Other commercial real estate
1,294

 
110

 
92

 
(603
)
 
1,051

Consumer
672

 
1,134

 
959

 
432

 
479

Covered loans

 

 
1

 
285

 
228

Total net charge-offs
$
4,073

 
$
3,370

 
$
3,063

 
$
5,527

 
$
8,256

Total recoveries included above
$
1,116

 
$
1,031

 
$
1,294

 
$
2,579

 
$
1,797

Note: Selected Financial Information footnotes are located at the end of this section.


14



Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
As of or for the
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Asset Quality ratios (4)
 
 
 
 
 
 
 
 
 
Non-accrual loans to total loans
0.40
%
 
0.40
%
 
0.47
%
 
0.66
%
 
0.71
%
Non-performing loans to total loans
0.47
%
 
0.45
%
 
0.54
%
 
0.70
%
 
0.77
%
Non-performing assets to total loans plus OREO
0.88
%
 
0.86
%
 
1.02
%
 
1.10
%
 
1.20
%
Non-performing assets to tangible common equity plus
allowance for credit losses
7.39
%
 
7.03
%
 
7.99
%
 
8.74
%
 
9.56
%
Non-accrual loans to total assets
0.29
%
 
0.30
%
 
0.33
%
 
0.46
%
 
0.51
%
Allowance for credit losses and net charge-off ratios
Allowance for credit losses to total loans (5)
1.00
%
 
1.05
%
 
1.06
%
 
1.07
%
 
1.07
%
Allowance for credit losses to loans, excluding
acquired loans
1.11
%
 
1.11
%
 
1.14
%
 
1.16
%
 
1.19
%
Allowance for credit losses to non-accrual loans (4)
244.74
%
 
253.57
%
 
215.45
%
 
152.01
%
 
139.62
%
Allowance for credit losses to non-performing loans (4)
208.34
%
 
230.55
%
 
188.81
%
 
143.27
%
 
129.99
%
Net charge-offs to average loans (2)
0.22
%
 
0.19
%
 
0.18
%
 
0.33
%
 
0.50
%
Footnotes to Selected Financial Information
(1) 
See the Non-GAAP Reconciliations section for detailed calculation.
(2) 
Annualized based on the actual number of days for each period presented.
(3) 
Tax equivalent basis reflects federal and state tax benefits.
(4) 
Excludes covered loans and covered OREO.
(5) 
This ratio includes acquired loans that are recorded at fair value through an acquisition adjustment, which incorporates credit risk, as of the acquisition date with no allowance for credit losses being established at that time. As the acquisition adjustment is accreted into income over future periods, an allowance for credit losses is established on acquired loans as necessary to reflect credit deterioration.
(6) 
Certain significant transactions include acquisition and integration related expenses associated with completed and pending acquisitions and property valuation adjustments related to strategic branch initiatives.


15






Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Earnings Per Share
 
 


 
 
 
 
 


Net income
$
17,962

 
$
16,324

 
$
23,284

 
$
22,574

 
$
19,882

Net income applicable to non-vested restricted shares
(212
)
 
(179
)
 
(226
)
 
(249
)
 
(228
)
Net income applicable to common shares
17,750

 
16,145

 
23,058

 
22,325

 
19,654

Tax-equivalent acquisition and integration related
expenses
(2)
3,012

 
833

 

 

 

Tax-equivalent property valuation adjustments (2)

 
5,149

 

 

 

Net income applicable to common shares, excluding
certain significant transactions
(1)
$
20,762

 
$
22,127

 
$
23,058

 
$
22,325

 
$
19,654

Weighted-average common shares outstanding:
 
 
 
 
 
 
 
 
Weighted-average common shares outstanding
(basic)
77,980

 
77,121

 
77,106

 
77,089

 
76,918

Dilutive effect of common stock equivalents
12

 
13

 
13

 
12

 
12

Weighted-average diluted common shares
outstanding
77,992

 
77,134

 
77,119

 
77,101

 
76,930

Basic EPS
$
0.23

 
$
0.21

 
$
0.30

 
$
0.29

 
$
0.26

Diluted EPS
$
0.23

 
$
0.21

 
$
0.30

 
$
0.29

 
$
0.26

Diluted EPS, excluding certain significant transactions (1)
$
0.27

 
$
0.29

 
$
0.30

 
$
0.29

 
$
0.26

Anti-dilutive shares not included in the computation of
diluted EPS
608

 
735

 
751

 
768

 
948

Efficiency Ratio Calculation
 
 
 
 
 
 
 
 
 
Noninterest expense
$
82,589

 
$
86,743

 
$
74,365

 
$
73,451

 
$
72,657

Less:
 
 
 
 

 
 
 
 
Net OREO expense
(664
)
 
(926
)
 
(1,290
)
 
(1,861
)
 
(1,204
)
Acquisition and integration related expenses
(5,020
)
 
(1,389
)
 

 

 

Property valuation adjustments

 
(8,581
)
 

 

 

Total
$
76,905

 
$
75,847

 
$
73,075

 
$
71,590

 
$
71,453

Tax-equivalent net interest income (2)
$
83,021

 
$
80,506

 
$
80,511

 
$
81,595

 
$
79,665

Fee-based revenues
33,594

 
33,927

 
33,118

 
31,573

 
28,641

Add:
 
 
 
 
 
 
 
 
 
Other income, excluding BOLI income
579

 
515

 
446

 
446

 
1,065

Tax-adjusted BOLI (BOLI/.6)
1,443

 
1,537

 
1,543

 
2,423

 
1,472

Total
$
118,637

 
$
116,485

 
$
115,618

 
$
116,037

 
$
110,843

Efficiency ratio
64.82
%
 
65.11
%
 
63.20
%
 
61.70
%
 
64.46
%
Tax Equivalent Net Interest Income
 
 
 
 
 
 
 
 
Net interest income
$
80,714

 
$
78,012

 
$
77,902

 
$
78,902

 
$
76,782

Tax-equivalent adjustment
2,307

 
2,494

 
2,609

 
2,693

 
2,883

Tax-equivalent net interest income (2)
$
83,021

 
$
80,506

 
$
80,511

 
$
81,595

 
$
79,665

 
 
 
 
 
 
 
 
 
 
Note: Non-GAAP Reconciliations footnotes are located at the end of this section.







16






Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
As of or for the
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Risk-Based Capital Data
 
 
 
 
 
 
 
 
 
Common stock
$
913

 
$
882

 
$
882

 
$
882

 
$
882

Additional paid-in capital
493,153

 
446,672

 
445,037

 
443,558

 
441,689

Retained earnings
964,250

 
953,516

 
944,209

 
927,939

 
912,387

Treasury stock, at cost
(218,710
)
 
(226,413
)
 
(226,641
)
 
(226,190
)
 
(226,203
)
Goodwill and other intangible assets
(357,895
)
 
(327,115
)
 
(318,854
)
 
(319,243
)
 
(319,635
)
Disallowed deferred tax assets
(2,956
)
 
(1,902
)
 
(2,889
)
 
(3,046
)
 
(3,354
)
Common equity Tier 1 capital
878,755

 
845,640

 
841,744

 
823,900

 
805,766

Trust-preferred securities
50,690

 
50,690

 
50,690

 
50,690

 
50,690

Other disallowed deferred tax assets
(1,970
)
 
(2,868
)
 
(4,334
)
 
(4,568
)
 
(5,030
)
Tier 1 capital
927,475

 
893,462

 
888,100

 
870,022

 
851,426

Tier 2 capital
78,375

 
74,855

 
73,725

 
73,279

 
72,806

Total capital
$
1,005,850

 
$
968,317

 
$
961,825

 
$
943,301

 
$
924,232

Risk-weighted assets
$
9,452,551

 
$
8,687,864

 
$
8,414,729

 
$
8,296,679

 
$
8,229,627

Adjusted average assets
$
9,700,671

 
$
9,501,087

 
$
9,559,796

 
$
9,318,347

 
$
9,134,320

Total capital to risk-weighted assets
10.64
%
 
11.15
%
 
11.43
%
 
11.37
%
 
11.23
%
Tier 1 capital to risk-weighted assets
9.81
%
 
10.28
%
 
10.55
%
 
10.49
%
 
10.35
%
Tier 1 common capital to risk-weighted assets
9.30
%
 
9.73
%
 
10.00
%
 
9.93
%
 
9.79
%
Tier 1 leverage to average assets
9.56
%
 
9.40
%
 
9.29
%
 
9.34
%
 
9.32
%
Tangible Common Equity
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
1,224,565

 
$
1,146,268

 
$
1,147,669

 
$
1,124,957

 
$
1,115,950

Less: goodwill and other intangible assets
(369,979
)
 
(339,277
)
 
(331,250
)
 
(332,223
)
 
(333,202
)
Tangible common equity
854,586

 
806,991

 
816,419

 
792,734

 
782,748

Less: AOCI
15,041

 
28,389

 
15,818

 
21,232

 
12,805

Tangible common equity, excluding AOCI
$
869,627

 
$
835,380

 
$
832,237

 
$
813,966

 
$
795,553

Total assets
$
10,728,922

 
$
9,732,676

 
$
9,935,046

 
$
9,863,027

 
$
9,498,596

Less: goodwill and other intangible assets
(369,979
)
 
(339,277
)
 
(331,250
)
 
(332,223
)
 
(333,202
)
Tangible assets
$
10,358,943

 
$
9,393,399

 
$
9,603,796

 
$
9,530,804

 
$
9,165,394

Tangible common equity to tangible assets
8.25
%
 
8.59
%
 
8.50
%
 
8.32
%
 
8.54
%
Tangible common equity, excluding AOCI, to tangible
assets
8.39
%
 
8.89
%
 
8.67
%
 
8.54
%
 
8.68
%
Tangible common equity to risk-weighted assets
9.04
%
 
9.29
%
 
9.70
%
 
9.55
%
 
9.51
%
 
 
 
 
 
 
 
 
 
 
Note: Non-GAAP Reconciliations footnotes are located at the end of this section.


17






Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
As of or for the
 
Quarters Ended
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Return on Average Common and Tangible Common Equity
 
 
 
 
 
 
Net income applicable to common shares
$
17,750

 
$
16,145

 
$
23,058

 
$
22,325

 
$
19,654

Intangibles amortization
985

 
971

 
973

 
978

 
998

Tax-equivalent adjustment of intangibles amortization
(394
)
 
(388
)
 
(389
)
 
(391
)
 
(399
)
Net income applicable to common shares, excluding
intangibles amortization
18,341

 
16,728

 
23,642

 
22,912

 
20,253

Tax-equivalent acquisition and integration related
expenses
(2)
3,012

 
833

 

 

 

Tax-equivalent property valuation adjustments (2)

 
5,149

 

 

 

Net income applicable to common shares, excluding
intangibles amortization and certain significant
transactions
(1)
$
21,353

 
$
22,710

 
$
23,642

 
$
22,912

 
$
20,253

Average stockholders' equity
$
1,178,588

 
$
1,154,506

 
$
1,134,967

 
$
1,123,530

 
$
1,114,762

Less: average intangible assets
(346,549
)
 
(331,013
)
 
(331,720
)
 
(332,694
)
 
(333,684
)
Average tangible common equity
$
832,039

 
$
823,493

 
$
803,247

 
$
790,836

 
$
781,078

Return on average common equity (3)
6.06
%
 
5.55
%
 
8.06
%
 
7.97
%
 
7.15
%
Return on average tangible common equity (3)
8.87
%
 
8.06
%
 
11.68
%
 
11.62
%
 
10.52
%
Return on average tangible common equity, excluding
certain significant transactions
(1) (3)
10.32
%
 
10.94
%
 
11.68
%
 
11.62
%
 
10.52
%
Footnotes to Non-GAAP Reconciliations
(1) 
Certain significant transactions include acquisition and integration related expenses associated with completed and pending acquisitions and property valuation adjustments related to strategic branch initiatives.
(2) 
Tax equivalent basis reflects federal and state tax benefits.
(3) 
Annualized based on the actual number of days for each period presented.

18