Attached files

file filename
8-K - FORM 8-K - ASSOCIATED BANC-CORPasb-20160331form8kpr.htm
EX-99.2 - EXHIBIT 99.2 - ASSOCIATED BANC-CORPdraftpresentation.htm


Exhibit 99.1
NEWS RELEASE
Investor Contact:
Teresa Gutierrez, Senior Vice President, Director of Investor Relations     
920-491-7059
Media Contact:
Cliff Bowers, Senior Vice President, Director of Public Relations
920-491-7542

Associated Banc-Corp Reports First Quarter Earnings of $0.27 per share
Strong commercial loan growth and record insurance revenues

GREEN BAY, Wis. -- April 21, 2016 -- Associated Banc-Corp (NYSE: ASB) today reported net income available to common equity of $40 million, or $0.27 per common share, for the quarter ended March 31, 2016. This compares to net income available to common equity of $41 million, or $0.27 per common share, for the quarter ended December 31, 2015.
"We are encouraged by several positive trends within our core businesses in the first quarter. Strong commercial loan growth coupled with improving commercial lending rates contributed to higher net interest income. We also recognized record levels of insurance commissions," said President and CEO Philip B. Flynn. "We continue to be expense disciplined as we manage through the current low interest rate environment and the energy price cycle. While pressures in the oil and gas portfolio contributed to an elevated provision, overall, the quarter benefited from higher revenues, lower expenses, and solid underlying trends."

FIRST QUARTER SUMMARY
Average loans of $18.9 billion grew $380 million, or 2% from the fourth quarter
Total commercial lending accounted for 85% of average loan growth
Average deposits of $20.6 billion declined slightly from the fourth quarter
The loan to deposit ratio was 93%
Net interest income of $172 million was slightly higher than the prior quarter, and up $4 million, or 2% from the year ago quarter
Net interest margin was 2.81% compared to 2.82% in the fourth quarter
Provision for credit losses of $20 million was flat from the fourth quarter; the allowance related to the oil and gas portfolio increased to 6.5%
Noninterest income of $83 million was flat from the prior quarter
Noninterest expenses of $174 million declined $2 million, or 1% from the prior quarter
During the quarter, the Company repurchased $20 million of common stock
Return on average CET1 was 8.6% and ROATCE was 8.7%
Total dividends per common share of $0.11 in the quarter, were up 10% from the year ago quarter
Capital ratios remain strong with a CET1 ratio of 9.3% at quarter end




FIRST QUARTER RESULTS
Loans
First quarter average loans of $18.9 billion increased $380 million from the fourth quarter and increased $1.1 billion from the year ago quarter.
With respect to first quarter average balances,
Commercial and business lending grew $229 million from the fourth quarter to $7.1 billion, with growth driven by Power and Utilities and Real Estate Investment Trust lending. Commercial and business lending increased $128 million from the year ago quarter.
Commercial real estate lending grew $96 million from the fourth quarter to $4.5 billion, with growth driven by real estate construction lending. Commercial real estate lending increased $367 million from the year ago quarter.
Consumer lending grew $55 million from the fourth quarter to $7.3 billion, and increased $613 million from the year ago quarter.

Deposits
First quarter average deposits of $20.6 billion were down $41 million from the fourth quarter and up $1.5 billion from the year ago quarter.
With respect to first quarter average balances,
Noninterest-bearing demand deposits increased $29 million from the fourth quarter to $5.0 billion, and grew $670 million from the year ago quarter.
Interest-bearing demand deposits increased $70 million from the fourth quarter to $3.2 billion, and grew modestly from the year ago quarter.
Money market deposits declined $102 million from the fourth quarter to $9.4 billion, and have grown $779 million from the year ago quarter.
Time deposits declined $47 million from the fourth quarter to $1.6 billion, and decreased $36 million from the year ago quarter.
Savings deposits saw a modest increase from the fourth quarter to $1.4 billion, and have grown $90 million from the year ago quarter.







Net Interest Income and Net Interest Margin
First quarter net interest income of $172 million was modestly higher than the prior quarter and up $4 million, or 2% from the year ago quarter. First quarter net interest margin was 2.81%, a decrease of 1 basis point from the prior quarter and 8 basis points lower than the year ago quarter, reflecting the continued low interest rate environment.
Interest and fees on loans increased $4 million, or 3% from the fourth quarter. This increase was partially offset by $1 million in lower interest income from investment securities and other sources.
Interest expense on deposits increased $3 million from the fourth quarter, reflecting an 8 basis point increase in the cost of total interest-bearing deposits.
Interest on short-term and long-term funding decreased by $1 million from the fourth quarter, primarily as a result of the Company’s retirement of $430 million of senior notes.

Noninterest Income
First quarter noninterest income of $83 million was flat from the fourth quarter and up $3 million, or 4% from the year ago quarter.
Insurance commissions increased $3 million from the fourth quarter principally related to seasonally higher property and casualty insurance revenues.
Mortgage banking income decreased $4 million from the fourth quarter, primarily driven by lower volumes and a negative change in the interest rate mark at quarter end.
Other noninterest income benefited from higher bank owned life insurance income.

Noninterest Expense
First quarter total noninterest expense was $174 million, down $2 million, or 1% from the fourth quarter and was flat from the year ago quarter. The efficiency ratio improved to 67% in the first quarter, compared to 69% in the prior quarter.
Lower occupancy, loan expense, OREO, fraud-related and other costs contributed to a $5 million reduction in expenses from the fourth quarter.
These savings were partially offset by $3 million in higher legal and professional fees, personnel expense and business development and advertising expenses.








Taxes
First quarter income taxes were $19 million with an effective tax rate of 31%, compared to $22 million and 32% in the year ago period.

Credit
First quarter credit trends deteriorated, principally driven by risk rating migration in the Company’s oil and gas portfolio, with increases in the levels of potential problem loans, nonaccrual loans and net charge offs.
The provision for credit losses was $20 million in the first quarter, flat from the prior quarter and up $16 million from the year ago quarter. The provision in the first quarter was primarily attributable to oil and gas credits.
The Company’s allowance for loan losses was $277 million, up $3 million from the fourth quarter, and up $12 million from the year ago quarter. The allowance for loan losses to total loans was 1.44% in the first quarter, compared to 1.47% in the fourth quarter and 1.48% in the year ago quarter.
The allowance related to the oil and gas portfolio was $49 million, up $7 million from the fourth quarter, and up $22 million from the year ago quarter. The allowance represented 6.5% of total oil and gas loans at quarter end, compared to 5.6% at year end, and 3.5% at March 31, 2015.

Capital
During the first quarter, the Company repurchased $20 million of common stock, or approximately 1.2 million shares, at an average cost of $17.10 per share.
The Company’s capital position remains strong, with a common equity Tier 1 ratio of 9.3% at March 31, 2016. The Company’s capital ratios continue to be in excess of the Basel III “well-capitalized” regulatory benchmarks on a fully phased in basis.














FIRST QUARTER 2016 EARNINGS RELEASE CONFERENCE CALL
The Company will host a conference call for investors and analysts at 4:00 p.m. Central Time (CT) today, April 21, 2016. Interested parties can listen to the call live on the internet through the investor relations section of the Company's website, http://investor.associatedbank.com or by dialing 877-407-8037. The first quarter 2016 financial tables and an accompanying slide presentation for the call will be available on the Company's website just prior to the call. The number for international callers is 201-689-8037. Participants should ask the operator for the Associated Banc-Corp first quarter 2016 earnings call. An audio archive of the webcast will be available on the Company’s website approximately fifteen minutes after the call is over.

ABOUT ASSOCIATED BANC-CORP
Associated Banc-Corp (NYSE: ASB) has total assets of $28 billion and is one of the top 50 publicly traded U.S. bank holding companies. Headquartered in Green Bay, Wisconsin, Associated is a leading Midwest banking franchise, offering a full range of financial products and services from over 200 banking locations serving more than 100 communities throughout Wisconsin, Illinois and Minnesota, and commercial financial services in Indiana, Michigan, Missouri, Ohio and Texas. Associated Bank, N.A. is an Equal Housing Lender, Equal Opportunity Lender and Member FDIC. More information about Associated Banc-Corp is available at www.associatedbank.com.

FORWARD LOOKING STATEMENTS
Statements made in this document which are not purely historical are forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. This includes any statements regarding management’s plans, objectives, or goals for future operations, products or services, and forecasts of its revenues, earnings, or other measures of performance.  Such forward-looking statements may be identified by the use of words such as “believe”, “expect”, “anticipate”, “plan”, “estimate”, “should”, “will”, “intend”, “outlook”, or similar expressions.  Forward-looking statements are based on current management expectations and, by their nature, are subject to risks and uncertainties. Actual results may differ materially from those contained in the forward-looking statements.  Factors which may cause actual results to differ materially from those contained in such forward-looking statements include those identified in the Company’s most recent Form 10-K and subsequent SEC filings.  Such factors are incorporated herein by reference. 

NON-GAAP FINANCIAL MEASURES
This press release contains references to measures which are not defined in generally accepted accounting principles (“GAAP”). Information concerning these non-GAAP financial measures can be found in the financial tables.

# # #





Associated Banc-Corp
Consolidated Balance Sheets (Unaudited)
 
 
 
 
 
 
(in thousands)
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr $ Change
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr $ Change
Assets
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
287,183

$
374,921

$
(87,738
)
$
303,701

$
375,369

$
355,541

$
(68,358
)
Interest-bearing deposits in other financial institutions
 
68,025

79,764

(11,739
)
70,023

101,573

488,426

(420,401
)
Federal funds sold and securities purchased under agreements to resell
 
20,200

19,000

1,200

36,490

39,850

3,380

16,820

Investment securities held to maturity, at amortized cost
 
1,176,821

1,168,230

8,591

604,799

532,382

438,047

738,774

Investment securities available for sale, at fair value
 
4,905,841

4,967,414

(61,573
)
5,403,656

5,407,998

5,358,310

(452,469
)
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost
 
181,853

147,240

34,613

160,871

160,765

189,222

(7,369
)
Loans held for sale
 
128,339

124,915

3,424

105,144

151,146

159,963

(31,624
)
Loans
 
19,227,240

18,714,343

512,897

18,524,773

18,303,252

17,979,032

1,248,208

Allowance for loan losses
 
(277,370
)
(274,264
)
(3,106
)
(262,536
)
(261,538
)
(265,268
)
(12,102
)
Loans, net
 
18,949,870

18,440,079

509,791

18,262,237

18,041,714

17,713,764

1,236,106

Premises and equipment, net
 
331,711

267,606

64,105

271,119

274,338

274,591

57,120

Goodwill
 
971,951

968,844

3,107

968,844

968,844

968,774

3,177

Mortgage servicing rights, net
 
59,414

61,341

(1,927
)
61,402

61,192

59,733

(319
)
Other intangible assets
 
16,966

16,458

508

16,978

17,863

18,251

(1,285
)
Trading assets
 
53,087

32,192

20,895

43,752

35,386

42,336

10,751

Other assets(1)
 
1,027,606

1,043,831

(16,225
)
1,154,750

1,012,957

994,343

33,263

Total assets
 
$
28,178,867

$
27,711,835

$
467,032

$
27,463,766

$
27,181,377

$
27,064,681

$
1,114,186

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
Noninterest-bearing demand deposits
 
$
5,272,685

$
5,562,466

$
(289,781
)
$
4,657,261

$
4,332,171

$
4,570,872

$
701,813

Interest-bearing deposits
 
15,412,775

15,445,199

(32,424
)
15,901,134

14,937,392

15,280,720

132,055

Total deposits
 
20,685,460

21,007,665

(322,205
)
20,558,395

19,269,563

19,851,592

833,868

Federal funds purchased and securities sold under agreements to repurchase
 
583,247

431,438

151,809

702,569

689,699

587,272

(4,025
)
Other short-term funding
 
834,161

402,978

431,183

319,766

905,837

75,265

758,896

Long-term funding(1)
 
2,861,316

2,676,164

185,152

2,676,065

3,175,966

3,425,866

(564,550
)
Trading liabilities
 
55,223

33,430

21,793

45,817

37,169

44,730

10,493

Accrued expenses and other liabilities
 
176,962

222,914

(45,952
)
207,357

198,752

197,818

(20,856
)
Total liabilities
 
25,196,369

24,774,589

421,780

24,509,969

24,276,986

24,182,543

1,013,826

Stockholders’ Equity
 
 
 
 
 
 
 
 
Preferred equity
 
120,347

121,379

(1,032
)
121,379

122,015

59,727

60,620

Common equity
 
 
 
 
 
 
 
 
Common stock
 
1,630

1,642

(12
)
1,642

1,642

1,674

(44
)
Surplus
 
1,447,368

1,458,522

(11,154
)
1,455,034

1,450,200

1,505,170

(57,802
)
Retained earnings
 
1,599,835

1,593,239

6,596

1,570,199

1,538,684

1,509,967

89,868

Accumulated other comprehensive income (loss)
 
2,167

(32,616
)
34,783

15,376

2,594

24,800

(22,633
)
Treasury stock
 
(188,849
)
(204,920
)
16,071

(209,833
)
(210,744
)
(219,200
)
30,351

Total common equity
 
2,862,151

2,815,867

46,284

2,832,418

2,782,376

2,822,411

39,740

Total stockholders’ equity
 
2,982,498

2,937,246

45,252

2,953,797

2,904,391

2,882,138

100,360

Total liabilities and stockholders’ equity
 
$
28,178,867

$
27,711,835

$
467,032

$
27,463,766

$
27,181,377

$
27,064,681

$
1,114,186


(1)
During the first quarter of 2016, the Corporation adopted a new accounting standard related to simplifying the presentation of debt issuance costs.  Under this new accounting standard, debt issuance costs are still capitalized; however, they are reflected on the balance sheet with the related debt issued rather than within other assets.  All prior periods have been restated to reflect this change in presentation.


Page 1




Associated Banc-Corp
Consolidated Statements of Income (Unaudited)—Quarterly Trend
 
 
 
 
 
 
Seql Qtr
 
 
 
 
 
 
 
Comp Qtr
(in thousands, except per share amounts)
 
1Q16
 
4Q15
 
$ Change
 
% Change
 
3Q15
 
2Q15
 
1Q15
 
$ Change
 
% Change
Interest Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
159,656

 
$
155,602

 
$
4,054

 
3
 %
 
$
155,663

 
$
152,417

 
$
151,945

 
$
7,711

 
5
 %
Interest and dividends on investment securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Taxable
 
25,516

 
26,395

 
(879
)
 
(3
)%
 
24,937

 
23,868

 
25,092

 
424

 
2
 %
Tax-exempt
 
7,830

 
7,783

 
47

 
1
 %
 
7,917

 
7,565

 
7,887

 
(57
)
 
(1
)%
Other interest
 
1,067

 
1,639

 
(572
)
 
(35
)%
 
1,489

 
1,771

 
1,692

 
(625
)
 
(37
)%
Total interest income
 
194,069

 
191,419

 
2,650

 
1
 %
 
190,006

 
185,621

 
186,616

 
7,453

 
4
 %
Interest Expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest on deposits
 
11,766

 
8,844

 
2,922

 
33
 %
 
8,521

 
8,141

 
7,619

 
4,147

 
54
 %
Interest on Federal funds purchased and securities sold under agreements to repurchase
 
296

 
229

 
67

 
29
 %
 
248

 
235

 
231

 
65

 
28
 %
Interest on other short-term funding
 
515

 
186

 
329

 
177
 %
 
83

 
115

 
81

 
434

 
536
 %
Interest on long-term funding
 
9,505

 
10,692

 
(1,187
)
 
(11
)%
 
10,645

 
10,642

 
10,872

 
(1,367
)
 
(13
)%
Total interest expense
 
22,082

 
19,951

 
2,131

 
11
 %
 
19,497

 
19,133

 
18,803

 
3,279

 
17
 %
Net Interest Income
 
171,987

 
171,468

 
519

 
 %
 
170,509

 
166,488

 
167,813

 
4,174

 
2
 %
Provision for credit losses
 
20,000

 
20,000

 

 
 %
 
8,000

 
5,000

 
4,500

 
15,500

 
344
 %
Net interest income after provision for credit losses
 
151,987

 
151,468

 
519

 
 %
 
162,509

 
161,488

 
163,313

 
(11,326
)
 
(7
)%
Noninterest Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trust service fees
 
11,447

 
11,965

 
(518
)
 
(4
)%
 
12,273

 
12,515

 
12,087

 
(640
)
 
(5
)%
Service charges on deposit accounts
 
16,273

 
16,577

 
(304
)
 
(2
)%
 
17,385

 
15,703

 
15,806

 
467

 
3
 %
Card-based and other nondeposit fees
 
11,991

 
12,694

 
(703
)
 
(6
)%
 
12,618

 
13,597

 
12,416

 
(425
)
 
(3
)%
Insurance commissions
 
21,382

 
17,997

 
3,385

 
19
 %
 
17,561

 
20,077

 
19,728

 
1,654

 
8
 %
Brokerage and annuity commissions
 
3,794

 
3,694

 
100

 
3
 %
 
3,809

 
4,192

 
3,683

 
111

 
3
 %
Mortgage banking, net
 
4,204

 
8,271

 
(4,067
)
 
(49
)%
 
6,643

 
9,941

 
7,408

 
(3,204
)
 
(43
)%
Capital market fees, net
 
3,538

 
3,423

 
115

 
3
 %
 
2,170

 
2,692

 
2,467

 
1,071

 
43
 %
Bank owned life insurance income
 
4,770

 
2,092

 
2,678

 
128
 %
 
2,448

 
2,381

 
2,875

 
1,895

 
66
 %
Asset gains (losses), net(1)
 
524

 
(391
)
 
915

 
(234
)%
 
244

 
1,854

 
833

 
(309
)
 
(37
)%
Investment securities gains, net
 
3,098

 
4,095

 
(997
)
 
(24
)%
 
2,796

 
1,242

 

 
3,098

 
N/M

Other
 
2,171

 
2,580

 
(409
)
 
(16
)%
 
2,118

 
2,288

 
2,510

 
(339
)
 
(14
)%
Total noninterest income
 
83,192

 
82,997

 
195

 
 %
 
80,065

 
86,482

 
79,813

 
3,379

 
4
 %
Noninterest Expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Personnel expense
 
101,398

 
100,469

 
929

 
1
 %
 
101,134

 
102,986

 
100,152

 
1,246

 
1
 %
Occupancy
 
13,802

 
14,718

 
(916
)
 
(6
)%
 
14,187

 
14,308

 
17,683

 
(3,881
)
 
(22
)%
Equipment
 
5,446

 
5,695

 
(249
)
 
(4
)%
 
6,003

 
5,739

 
5,772

 
(326
)
 
(6
)%
Technology
 
14,264

 
13,953

 
311

 
2
 %
 
14,748

 
16,354

 
15,558

 
(1,294
)
 
(8
)%
Business development and advertising
 
8,211

 
7,652

 
559

 
7
 %
 
5,964

 
6,829

 
5,327

 
2,884

 
54
 %
Other intangible amortization
 
504

 
520

 
(16
)
 
(3
)%
 
885

 
888

 
801

 
(297
)
 
(37
)%
Loan expense
 
3,221

 
4,120

 
(899
)
 
(22
)%
 
3,305

 
3,681

 
2,996

 
225

 
8
 %
Legal and professional fees
 
5,025

 
3,963

 
1,062

 
27
 %
 
4,207

 
4,344

 
4,538

 
487

 
11
 %
Foreclosure / OREO expense, net(1)
 
1,877

 
2,371

 
(494
)
 
(21
)%
 
645

 
1,264

 
1,162

 
715

 
62
 %
FDIC expense
 
7,750

 
7,500

 
250

 
3
 %
 
6,000

 
6,000

 
6,500

 
1,250

 
19
 %
Other
 
12,473

 
15,032

 
(2,559
)
 
(17
)%
 
14,507

 
14,384

 
13,503

 
(1,030
)
 
(8
)%
Total noninterest expense
 
173,971

 
175,993

 
(2,022
)
 
(1
)%
 
171,585

 
176,777

 
173,992

 
(21
)
 
 %
Income before income taxes
 
61,208

 
58,472

 
2,736

 
5
 %
 
70,989

 
71,193

 
69,134

 
(7,926
)
 
(11
)%
Income tax expense
 
18,674

 
15,681

 
2,993

 
19
 %
 
21,551

 
21,793

 
22,462

 
(3,788
)
 
(17
)%
Net income
 
42,534

 
42,791

 
(257
)
 
(1
)%
 
49,438

 
49,400

 
46,672

 
(4,138
)
 
(9
)%
Preferred stock dividends
 
2,198

 
2,198

 

 
 %
 
2,184

 
1,545

 
1,228

 
970

 
79
 %
Net income available to common equity
 
$
40,336

 
$
40,593

 
$
(257
)
 
(1
)%
 
$
47,254

 
$
47,855

 
$
45,444

 
$
(5,108
)
 
(11
)%
Earnings Per Common Share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.27

 
$
0.27

 
$

 
 %
 
$
0.31

 
$
0.32

 
$
0.30

 
$
(0.03
)
 
(10
)%
Diluted
 
$
0.27

 
$
0.27

 
$

 
 %
 
$
0.31

 
$
0.31

 
$
0.30

 
$
(0.03
)
 
(10
)%
Average Common Shares Outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
148,601

 
148,834

 
(233
)
 
 %
 
148,614

 
149,903

 
150,070

 
(1,469
)
 
(1
)%
Diluted
 
149,454

 
150,163

 
(709
)
 
 %
 
149,799

 
151,108

 
151,164

 
(1,710
)
 
(1
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
N/M = Not meaningful
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
During the first quarter of 2016, the consolidated statements of income were modified from prior periods' presentation to conform with the current period presentation, which reflect OREO gains / losses as a component of Foreclosure / OREO expense, net. In prior periods' presentation, OREO gains / losses were reported as a component of asset gains (losses), net. All prior periods have been restated to reflect this change in presentation.

Page 2




Associated Banc-Corp
Selected Quarterly Information
 
 
 
 
 
 
($ in millions, except per share, full time
equivalent employee data and branch count)
 
1Q16
4Q15
3Q15
2Q15
1Q15
Per Common Share Data
 
 
 
 
 
 
Dividends
 
$
0.11

$
0.11

$
0.10

$
0.10

$
0.10

Market value:
 
 
 
 
 
 
High
 
18.79

20.61

20.55

20.84

19.07

Low
 
15.48

17.98

17.17

18.50

16.62

Close
 
17.94

18.75

17.97

20.27

18.60

Book value
 
18.96

18.62

18.77

18.44

18.38

Tangible book value / share
 
$
12.41

$
12.10

$
12.23

$
11.90

$
11.95

Performance Ratios (annualized)
 
 
 
 
 
 
Return on average assets
 
0.62
%
0.62
%
0.72
%
0.74
%
0.71
%
Effective tax rate
 
30.51
%
26.82
%
30.36
%
30.61
%
32.49
%
Dividend payout ratio(1)
 
40.74
%
40.74
%
32.26
%
31.25
%
33.33
%
Selected Trend Information
 
 
 
 
 
 
Average full time equivalent employees
 
4,374

4,378

4,421

4,465

4,422

Branch count
 
215

215

225

228

227

Trust assets under management, at market value
 
$
7,844

$
7,729

$
7,626

$
8,068

$
8,138

Mortgage loans originated for sale during period
 
$
194

$
317

$
292

$
351

$
268

Mortgage portfolio serviced for others
 
$
7,877

$
7,915

$
7,907

$
7,898

$
7,920

Mortgage servicing rights, net / mortgage portfolio serviced for others
 
0.75
%
0.77
%
0.78%

0.77
%
0.75
%
Selected Quarterly Ratios
 
 
 
 
 
 
Loans / deposits
 
92.95
%
89.08
%
90.11
%
94.99
%
90.57
%
Stockholders’ equity / assets
 
10.58
%
10.60
%
10.76
%
10.69
%
10.65
%
Shares outstanding, end of period
 
150,994

151,239

150,928

150,862

153,567


(1)
Ratio is based upon basic earnings per common share.

Page 3




Associated Banc-Corp
Selected Asset Quality Information
 
 
 
 
 
 
(in thousands)
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Allowance for Loan Losses
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
274,264

$
262,536

4
 %
 
$
261,538

$
265,268

$
266,302

3
 %
Provision for loan losses
 
20,000

19,500

3
 %
 
9,000

5,000

4,500

344
 %
Charge offs
 
(21,245
)
(12,741
)
67
 %
 
(11,732
)
(14,537
)
(13,270
)
60
 %
Recoveries
 
4,351

4,969

(12
)%
 
3,730

5,807

7,736

(44
)%
Net charge offs
 
(16,894
)
(7,772
)
117
 %
 
(8,002
)
(8,730
)
(5,534
)
205
 %
Balance at end of period
 
$
277,370

$
274,264

1
 %
 
$
262,536

$
261,538

$
265,268

5
 %
Allowance for Unfunded Commitments
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
24,400

$
23,900

2
 %
 
$
24,900

$
24,900

$
24,900

(2
)%
Provision for unfunded commitments
 

500

(100
)%
 
(1,000
)


N/M

Balance at end of period
 
$
24,400

$
24,400

 %
 
$
23,900

$
24,900

$
24,900

(2
)%
Allowance for credit losses
 
$
301,770

$
298,664

1
 %
 
$
286,436

$
286,438

$
290,168

4
 %
Net Charge Offs
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Commercial and industrial(1)
 
$
(14,936
)
$
(4,586
)
226
 %
 
$
(4,709
)
$
(3,921
)
$
(4,650
)
221
 %
Commercial real estate—owner occupied
 
(43
)
(291
)
(85
)%
 
504

(1,198
)
(739
)
(94
)%
Commercial and business lending
 
(14,979
)
(4,877
)
207
 %
 
(4,205
)
(5,119
)
(5,389
)
178
 %
Commercial real estate—investor
 
1,239

(665
)
(286
)%
 
(496
)
(1,856
)
2,529

(51
)%
Real estate construction
 
(28
)
140

(120
)%
 
(38
)
673

743

(104
)%
Commercial real estate lending
 
1,211

(525
)
(331
)%
 
(534
)
(1,183
)
3,272

(63
)%
Total commercial
 
(13,768
)
(5,402
)
155
 %
 
(4,739
)
(6,302
)
(2,117
)
550
 %
Residential mortgage
 
(1,232
)
(714
)
73
 %
 
(1,562
)
(1,278
)
(1,005
)
23
 %
Home equity revolving lines of credit
 
(902
)
(294
)
207
 %
 
(533
)
(246
)
(1,220
)
(26
)%
Home equity loans junior liens
 
(244
)
(623
)
(61
)%
 
(358
)
(118
)
(423
)
(42
)%
Home equity
 
(1,146
)
(917
)
25
 %
 
(891
)
(364
)
(1,643
)
(30
)%
Other consumer
 
(748
)
(739
)
1
 %
 
(810
)
(786
)
(769
)
(3
)%
Total consumer
 
(3,126
)
(2,370
)
32
 %
 
(3,263
)
(2,428
)
(3,417
)
(9
)%
Total net charge offs
 
$
(16,894
)
$
(7,772
)
117
 %
 
$
(8,002
)
$
(8,730
)
$
(5,534
)
205
 %
Net Charge Offs to Average Loans (in basis points) *
 
Mar 31, 2016
Dec 31, 2015
 
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
 
Commercial and industrial(1)
 
(97
)
(31
)
 
 
(31
)
(25
)
(31
)
 
Commercial real estate—owner occupied
 
(2
)
(12
)
 
 
21

(48
)
(30
)
 
Commercial and business lending
 
(85
)
(28
)
 
 
(24
)
(29
)
(31
)
 
Commercial real estate—investor
 
15

(8
)
 
 
(6
)
(24
)
33

 
Real estate construction
 
(1
)
5

 
 
(1
)
26

30

 
Commercial real estate lending
 
11

(5
)
 
 
(5
)
(11
)
32

 
Total commercial
 
(48
)
(19
)
 
 
(17
)
(22
)
(8
)
 
Residential mortgage
 
(8
)
(5
)
 
 
(11
)
(9
)
(8
)
 
Home equity revolving lines of credit
 
(41
)
(13
)
 
 
(24
)
(11
)
(56
)
 
Home equity loans junior liens
 
(83
)
(195
)
 
 
(104
)
(32
)
(108
)
 
Home equity
 
(46
)
(36
)
 
 
(35
)
(14
)
(64
)
 
Other consumer
 
(72
)
(69
)
 
 
(75
)
(73
)
(70
)
 
Total consumer
 
(17
)
(13
)
 
 
(18
)
(14
)
(21
)
 
Total net charge offs
 
(36
)
(17
)
 
 
(17
)
(19
)
(13
)
 
Credit Quality
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Nonaccrual loans
 
$
286,395

$
178,258

61
 %
 
$
147,454

$
160,361

$
174,346

64
 %
Other real estate owned (OREO)
 
16,056

14,569

10
 %
 
13,740

13,557

14,926

8
 %
Total nonperforming assets
 
$
302,451

$
192,827

57
 %
 
$
161,194

$
173,918

$
189,272

60
 %
Loans 90 or more days past due and still accruing
 
$
1,629

$
1,648

(1
)%
 
$
1,484

$
1,662

$
1,715

(5
)%
Allowance for loan losses to loans
 
1.44
%
1.47
%
 
 
1.42
%
1.43
%
1.48
%
 
Allowance for loan losses to nonaccrual loans
 
96.85

153.86

 
 
178.05

163.09

152.15

 
Nonaccrual loans to total loans
 
1.49

0.95

 
 
0.80

0.88

0.97

 
Nonperforming assets to total loans plus OREO
 
1.57

1.03

 
 
0.87

0.95

1.05

 
Nonperforming assets to total assets
 
1.07

0.70

 
 
0.59

0.64

0.70

 
Year-to-date net charge offs to average loans *
 
0.36

0.16

 
 
0.16

0.16

0.13

 
* Annualized
 
 
 
 
 
 
 
 
 
N/M = Not meaningful
 
 
 
 
 
 
 
 
 

Page 4




Associated Banc-Corp
Selected Asset Quality Information (continued)
(in thousands)
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change

Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Nonaccrual loans
 
 
 
 
 
 
 
 
 
Commercial and industrial(1)
 
$
197,115

$
93,575

111
 %
 
$
60,184

$
66,394

$
63,340

211
 %
Commercial real estate—owner occupied
 
9,443

8,049

17
 %
 
13,368

18,821

21,861

(57
)%
Commercial and business lending
 
206,558

101,624

103
 %
 
73,552

85,215

85,201

142
 %
Commercial real estate—investor
 
12,330

8,643

43
 %
 
6,921

6,090

13,742

(10
)%
Real estate construction
 
840

940

(11
)%
 
997

2,906

5,423

(85
)%
Commercial real estate lending
 
13,170

9,583

37
 %
 
7,918

8,996

19,165

(31
)%
Total commercial
 
219,728

111,207

98
 %
 
81,470

94,211

104,366

111
 %
Residential mortgage
 
52,212

51,482

1
 %
 
51,957

51,920

54,149

(4
)%
Home equity revolving lines of credit
 
8,822

9,917

(11
)%
 
8,060

8,420

9,171

(4
)%
Home equity loans junior liens
 
5,250

5,327

(1
)%
 
5,581

5,356

6,145

(15
)%
Home equity
 
14,072

15,244

(8
)%
 
13,641

13,776

15,316

(8
)%
Other consumer
 
383

325

18
 %
 
386

454

515

(26
)%
Total consumer
 
66,667

67,051

(1
)%
 
65,984

66,150

69,980

(5
)%
Total nonaccrual loans
 
$
286,395

$
178,258

61
 %
 
$
147,454

$
160,361

$
174,346

64
 %
 
 
 
 
 
 
 
 
 
 
Restructured loans (accruing)
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Commercial and industrial(1)
 
$
28,908

$
29,293

(1
)%
 
$
28,598

$
32,063

$
26,466

9
 %
Commercial real estate—owner occupied
 
7,693

7,877

(2
)%
 
7,343

5,433

9,780

(21
)%
Commercial and business lending
 
36,601

37,170

(2
)%
 
35,941

37,496

36,246

1
 %
Commercial real estate—investor
 
20,993

21,915

(4
)%
 
18,580

22,009

22,775

(8
)%
Real estate construction
 
386

510

(24
)%
 
485

714

717

(46
)%
Commercial real estate lending
 
21,379

22,425

(5
)%
 
19,065

22,723

23,492

(9
)%
Total commercial
 
57,980

59,595

(3
)%
 
55,006

60,219

59,738

(3
)%
Residential mortgage
 
19,807

19,870

 %
 
20,054

21,373

20,295

(2
)%
Home equity revolving lines of credit
 
1,377

1,332

3
 %
 
1,121

1,222

1,251

10
 %
Home equity loans junior liens
 
5,540

5,737

(3
)%
 
5,824

6,610

6,642

(17
)%
Home equity
 
6,917

7,069

(2
)%
 
6,945

7,832

7,893

(12
)%
Other consumer
 
893

829

8
 %
 
804

796

891

 %
Total consumer
 
27,617

27,768

(1
)%
 
27,803

30,001

29,079

(5
)%
Total restructured loans (accruing)
 
$
85,597

$
87,363

(2
)%
 
$
82,809

$
90,220

$
88,817

(4
)%
Restructured loans included in nonaccrual loans (not included with restructed loans (accruing))
 
$
35,232

$
37,684

(7
)%
 
$
36,583

$
43,699

$
53,553

(34
)%
 
 
 
 
 
 
 
 
 
 
Accruing Loans 30-89 Days Past Due
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Commercial and industrial(1)
 
$
2,901

$
1,011

187
 %
 
$
3,296

$
6,357

$
1,717

69
 %
Commercial real estate—owner occupied
 
520

7,142

(93
)%
 
2,018

1,090

1,849

(72
)%
Commercial and business lending
 
3,421

8,153

(58
)%
 
5,314

7,447

3,566

(4
)%
Commercial real estate—investor
 
1,072

291

268
 %
 
1,218

19,843

2,215

(52
)%
Real estate construction
 
415

296

40
 %
 
373

312

317

31
 %
Commercial real estate lending
 
1,487

587

153
 %
 
1,591

20,155

2,532

(41
)%
Total commercial
 
4,908

8,740

(44
)%
 
6,905

27,602

6,098

(20
)%
Residential mortgage
 
3,594

4,930

(27
)%
 
4,811

6,602

4,356

(17
)%
Home equity revolving lines of credit
 
3,582

5,559

(36
)%
 
6,142

5,157

7,150

(50
)%
Home equity loans junior liens
 
2,222

2,360

(6
)%
 
2,423

1,894

1,905

17
 %
Home equity
 
5,804

7,919

(27
)%
 
8,565

7,051

9,055

(36
)%
Other consumer
 
1,682

1,870

(10
)%
 
1,723

1,655

1,818

(7
)%
Total consumer
 
11,080

14,719

(25
)%
 
15,099

15,308

15,229

(27
)%
Total accruing loans 30-89 days past due
 
$
15,988

$
23,459

(32
)%
 
$
22,004

$
42,910

$
21,327

(25
)%
 
 
 
 
 
 
 
 
 
 
Potential Problem Loans
 
Mar 31, 2016
Dec 31, 2015
Seql Qtr % Change
 
Sep 30, 2015
Jun 30, 2015
Mar 31, 2015
Comp Qtr % Change
Commercial and industrial(1)
 
$
328,464

$
233,130

41
 %
 
$
192,174

$
127,028

$
140,412

134
 %
Commercial real estate—owner occupied
 
41,107

35,706

15
 %
 
41,466

41,997

43,114

(5
)%
Commercial and business lending
 
369,571

268,836

37
 %
 
233,640

169,025

183,526

101
 %
Commercial real estate—investor
 
25,385

25,944

(2
)%
 
23,633

23,543

26,026

(2
)%
Real estate construction
 
2,422

3,919

(38
)%
 
2,354

1,327

1,487

63
 %
Commercial real estate lending
 
27,807

29,863

(7
)%
 
25,987

24,870

27,513

1
 %
Total commercial
 
397,378

298,699

33
 %
 
259,627

193,895

211,039

88
 %
Residential mortgage
 
3,488

2,796

25
 %
 
3,966

5,341

6,621

(47
)%
Home equity revolving lines of credit
 
48

48

 %
 
141

202

247

(81
)%
Home equity loans junior liens
 
161

174

(7
)%
 
86

230

711

(77
)%
Home equity
 
209

222

(6
)%
 
227

432

958

(78
)%
Total consumer
 
3,697

3,018

22
 %
 
4,193

5,773

7,579

(51
)%
Total potential problem loans
 
$
401,075

$
301,717

33
 %
 
$
263,820

$
199,668

$
218,618

83
 %
(1)
During the first quarter of 2016, the Corporation combined the lease financing portfolio with the commercial and industrial portfolio for disclosure purposes. All prior periods have been restated to reflect this change in presentation.

Page 5




Associated Banc-Corp
Net Interest Income Analysis—Fully Tax-Equivalent Basis — Sequential and Comparable Quarter
 
 
 
 
 
Quarter ended,
 
March 31, 2016
 
December 31, 2015
 
March 31, 2015
(in thousands)
Average
Balance
Interest
Income /Expense
Average
Yield /Rate
 
Average
Balance
Interest
Income /Expense
Average
Yield /Rate
 
Average
Balance
Interest
Income /Expense
Average
Yield /Rate
Earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans: (1) (2) (3)
 
 
 
 
 
 
 
 
 
 
 
Commercial and business lending
$
7,121,061

$
57,258

3.23
%
 
$
6,892,162

$
55,451

3.19
%
 
$
6,993,169

$
55,915

3.24
%
Commercial real estate lending
4,469,531

38,989

3.51
%
 
4,373,460

37,587

3.41
%
 
4,102,733

36,403

3.60
%
Total commercial
11,590,592

96,247

3.34
%
 
11,265,622

93,038

3.28
%
 
11,095,902

92,318

3.37
%
Residential mortgage
5,920,280

47,748

3.23
%
 
5,845,557

47,305

3.24
%
 
5,231,698

43,472

3.33
%
Retail
1,411,958

16,640

4.72
%
 
1,431,509

16,673

4.65
%
 
1,487,515

17,081

4.62
%
Total loans
18,922,830

160,635

3.41
%
 
18,542,688

157,016

3.37
%
 
17,815,115

152,871

3.46
%
Investment securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable
5,034,072

25,516

2.03
%
 
5,205,033

26,395

2.03
%
 
4,804,411

25,092

2.09
%
Tax-exempt(1)
1,045,210

11,980

4.58
%
 
1,016,329

11,909

4.69
%
 
950,336

12,067

5.08
%
Other short-term investments
270,261

1,067

1.59
%
 
259,053

1,639

2.53
%
 
578,164

1,692

1.18
%
Investments and other
6,349,543

38,563

2.43
%
 
6,480,415

39,943

2.47
%
 
6,332,911

38,851

2.45
%
Total earning assets
25,272,373

$
199,198

3.16
%
 
25,023,103

$
196,959

3.14
%
 
24,148,026

$
191,722

3.20
%
Other assets, net(4)
2,426,475

 
 
 
2,434,297

 
 
 
2,454,664

 
 
Total assets
$
27,698,848

 
 
 
$
27,457,400

 
 
 
$
26,602,690

 
 
Liabilities and stockholder's equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
 
 
Savings
$
1,367,646

$
236

0.07
%
 
$
1,358,141

$
249

0.07
%
 
$
1,277,469

$
238

0.08
%
Interest-bearing demand
3,220,409

2,032

0.25
%
 
3,150,628

1,217

0.15
%
 
3,203,727

1,050

0.13
%
Money market
9,432,245

6,444

0.27
%
 
9,534,551

4,351

0.18
%
 
8,653,260

3,785

0.18
%
Time deposits
1,558,278

3,054

0.79
%
 
1,604,864

3,027

0.75
%
 
1,594,183

2,546

0.65
%
Total interest-bearing deposits
15,578,578

11,766

0.30
%
 
15,648,184

8,844

0.22
%
 
14,728,639

7,619

0.21
%
Federal funds purchased and securities sold under agreements to repurchase
559,459

296

0.21
%
 
605,026

229

0.15
%
 
585,498

231

0.16
%
Other short-term funding
777,898

515

0.27
%
 
368,752

186

0.20
%
 
119,240

81

0.27
%
Total short-term funding
1,337,357

811

0.24
%
 
973,778

415

0.17
%
 
704,738

312

0.18
%
Long-term funding(4)
2,582,538

9,505

1.47
%
 
2,676,116

10,692

1.60
%
 
3,731,367

10,872

1.17
%
Total short and long-term funding
3,919,895

10,316

1.05
%
 
3,649,894

11,107

1.22
%
 
4,436,105

11,184

1.01
%
Total interest-bearing liabilities
19,498,473

$
22,082

0.45
%
 
19,298,078

$
19,951

0.41
%
 
19,164,744

$
18,803

0.40
%
Noninterest-bearing demand deposits
4,996,596

 
 
 
4,967,719

 
 
 
4,326,557

 
 
Other liabilities
233,029

 
 
 
250,957

 
 
 
266,660

 
 
Stockholders’ equity
2,970,750

 
 
 
2,940,646

 
 
 
2,844,729

 
 
Total liabilities and stockholders’ equity
$
27,698,848

 
 
 
$
27,457,400

 
 
 
$
26,602,690

 
 
Interest rate spread
 
 
2.71
%
 
 
 
2.73
%
 
 
 
2.80
%
Net free funds
 
 
0.10
%
 
 
 
0.09
%
 
 
 
0.09
%
Fully tax-equivalent net interest income and net interest margin
 
$
177,116

2.81
%
 
 
$
177,008

2.82
%
 
 
$
172,919

2.89
%
Fully tax-equivalent adjustment
 
5,129

 
 
 
5,540

 
 
 
5,106

 
Net interest income
 
$
171,987

 
 
 
$
171,468

 
 
 
$
167,813

 

(1)
The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 35% for all periods presented and is net of the effects of certain disallowed interest deductions.
(2)
Nonaccrual loans and loans held for sale have been included in the average balances.
(3)
Interest income includes net loan fees.
(4)
During the first quarter of 2016, the Corporation adopted a new accounting standard related to simplifying the presentation of debt issuance costs.  Under this new accounting standard, debt issuance costs are still capitalized; however, they are reflected on the balance sheet with the related debt issued rather than within other assets.  All prior periods have been restated to reflect this change in presentation.
 


Page 6




Associated Banc-Corp Financial Summary and Comparison
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period End Loan Composition
 
Mar 31, 2016
 
Dec 31, 2015
 
Seql Qtr % Change
 
Sep 30, 2015
 
Jun 30, 2015
 
Mar 31, 2015
 
Comp Qtr % Change
Commercial and industrial(1)
 
$
6,511,648

 
$
6,190,683

 
5
 %
 
$
6,128,080

 
$
6,255,092

 
$
6,189,916

 
5
 %
Commercial real estate—owner occupied
 
917,285

 
918,212

 
 %
 
966,689

 
978,183

 
1,003,885

 
(9
)%
Commercial and business lending
 
7,428,933

 
7,108,895

 
5
 %
 
7,094,769

 
7,233,275

 
7,193,801

 
3
 %
Commercial real estate—investor
 
3,276,733

 
3,234,266

 
1
 %
 
3,183,352

 
3,126,440

 
3,086,980

 
6
 %
Real estate construction
 
1,184,398

 
1,162,145

 
2
 %
 
1,124,280

 
1,092,308

 
1,019,571

 
16
 %
Commercial real estate lending
 
4,461,131

 
4,396,411

 
1
 %
 
4,307,632

 
4,218,748

 
4,106,551

 
9
 %
Total commercial
 
11,890,064

 
11,505,306

 
3
 %
 
11,402,401

 
11,452,023

 
11,300,352

 
5
 %
Residential mortgage
 
5,944,457

 
5,783,267

 
3
 %
 
5,682,178

 
5,398,434

 
5,208,241

 
14
 %
Home equity revolving lines of credit
 
867,860

 
883,759

 
(2
)%
 
883,573

 
880,628

 
879,827

 
(1
)%
Home equity loans junior liens
 
115,134

 
122,043

 
(6
)%
 
130,892

 
141,344

 
154,120

 
(25
)%
Home equity
 
982,994

 
1,005,802

 
(2
)%
 
1,014,465

 
1,021,972

 
1,033,947

 
(5
)%
Other consumer
 
409,725

 
419,968

 
(2
)%
 
425,729

 
430,823

 
436,492

 
(6
)%
Total consumer
 
7,337,176

 
7,209,037

 
2
 %
 
7,122,372

 
6,851,229

 
6,678,680

 
10
 %
Total loans
 
$
19,227,240

 
$
18,714,343

 
3
 %
 
$
18,524,773

 
$
18,303,252

 
$
17,979,032

 
7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period End Deposit and Customer Funding Composition
 
Mar 31, 2016
 
Dec 31, 2015
 
Seql Qtr % Change
 
Sep 30, 2015
 
Jun 30, 2015
 
Mar 31, 2015
 
Comp Qtr % Change
Noninterest-bearing demand
 
$
5,272,685

 
$
5,562,466

 
(5
)%
 
$
4,657,261

 
$
4,332,171

 
$
4,570,872

 
15
 %
Savings
 
1,426,951

 
1,334,420

 
7
 %
 
1,346,407

 
1,359,478

 
1,337,643

 
7
 %
Interest-bearing demand
 
3,698,941

 
3,445,000

 
7
 %
 
3,416,429

 
3,576,311

 
3,525,870

 
5
 %
Money market
 
8,718,841

 
9,102,977

 
(4
)%
 
9,516,503

 
8,374,186

 
8,781,206

 
(1
)%
Brokered CDs
 
41,440

 
42,443

 
(2
)%
 
42,689

 
39,760

 
40,699

 
2
 %
Other time
 
1,526,602

 
1,520,359

 
 %
 
1,579,106

 
1,587,657

 
1,595,302

 
(4
)%
Total deposits
 
20,685,460

 
21,007,665

 
(2
)%
 
20,558,395

 
19,269,563

 
19,851,592

 
4
 %
Customer funding
 
508,262

 
383,568

 
33
 %
 
524,630

 
433,044

 
528,572

 
(4
)%
Total deposits and customer funding
 
$
21,193,722

 
$
21,391,233

 
(1
)%
 
$
21,083,025

 
$
19,702,607

 
$
20,380,164

 
4
 %
Network transaction deposits included above in interest-bearing demand & money market
 
$
3,399,054

 
$
3,174,911

 
7
 %
 
$
3,207,867

 
$
2,920,939

 
$
2,900,325

 
17
 %
Brokered CDs
 
41,440

 
42,443

 
(2
)%
 
42,689

 
39,760

 
40,699

 
2
 %
Total network and brokered funding
 
3,440,494

 
3,217,354

 
7
 %
 
3,250,556

 
2,960,699

 
2,941,024

 
17
 %
Net customer deposits and funding(2)
 
$
17,753,228

 
$
18,173,879

 
(2
)%
 
$
17,832,469

 
$
16,741,908

 
$
17,439,140

 
2
 %
 
Quarter Average Loan Composition
 
Mar 31, 2016
 
Dec 31, 2015
 
Seql Qtr % Change
 
Sep 30, 2015
 
Jun 30, 2015
 
Mar 31, 2015
 
Comp Qtr % Change
Commercial and industrial(1)
 
$
6,207,458

 
$
5,947,939

 
4
 %
 
$
6,119,552

 
$
6,171,334

 
$
5,994,876

 
4
 %
Commercial real estate—owner occupied
 
913,603

 
944,223

 
(3
)%
 
970,112

 
995,981

 
998,293

 
(8
)%
Commercial and business lending
 
7,121,061

 
6,892,162

 
3
 %
 
7,089,664

 
7,167,315

 
6,993,169

 
2
 %
Commercial real estate—investor
 
3,298,522

 
3,266,008

 
1
 %
 
3,134,454

 
3,110,637

 
3,106,965

 
6
 %
Real estate construction
 
1,171,009

 
1,107,452

 
6
 %
 
1,125,875

 
1,038,318

 
995,768

 
18
 %
Commercial real estate lending
 
4,469,531

 
4,373,460

 
2
 %
 
4,260,329

 
4,148,955

 
4,102,733

 
9
 %
Total commercial
 
11,590,592

 
11,265,622

 
3
 %
 
11,349,993

 
11,316,270

 
11,095,902

 
4
 %
Residential mortgage
 
5,920,280

 
5,845,557

 
1
 %
 
5,658,253

 
5,411,193

 
5,231,698

 
13
 %
Home equity revolving lines of credit
 
876,820

 
882,599

 
(1
)%
 
880,660

 
881,036

 
882,869

 
(1
)%
Home equity loans junior liens
 
118,610

 
126,658

 
(6
)%
 
136,254

 
147,391

 
159,378

 
(26
)%
Home equity
 
995,430

 
1,009,257

 
(1
)%
 
1,016,914

 
1,028,427

 
1,042,247

 
(4
)%
Other consumer
 
416,528

 
422,252

 
(1
)%
 
427,589

 
432,415

 
445,268

 
(6
)%
Total consumer
 
7,332,238

 
7,277,066

 
1
 %
 
7,102,756

 
6,872,035

 
6,719,213

 
9
 %
Total loans
 
$
18,922,830

 
$
18,542,688

 
2
 %
 
$
18,452,749

 
$
18,188,305

 
$
17,815,115

 
6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Average Deposit Composition
 
Mar 31, 2016
 
Dec 31, 2015
 
Seql Qtr % Change
 
Sep 30, 2015
 
Jun 30, 2015
 
Mar 31, 2015
 
Comp Qtr % Change
Noninterest-bearing demand
 
$
4,996,596

 
$
4,967,719

 
1
 %
 
$
4,573,840

 
$
4,290,567

 
$
4,326,557

 
15
 %
Savings
 
1,367,646

 
1,358,141

 
1
 %
 
1,357,677

 
1,352,616

 
1,277,469

 
7
 %
Interest-bearing demand
 
3,220,409

 
3,150,628

 
2
 %
 
3,199,391

 
3,251,196

 
3,203,727

 
1
 %
Money market
 
9,432,245

 
9,534,551

 
(1
)%
 
9,538,030

 
9,101,589

 
8,653,260

 
9
 %
Time deposits
 
1,558,278

 
1,604,864

 
(3
)%
 
1,624,661

 
1,630,242

 
1,594,183

 
(2
)%
Total deposits
 
$
20,575,174

 
$
20,615,903

 
 %
 
$
20,293,599

 
$
19,626,210

 
$
19,055,196

 
8
 %

(1)
During the first quarter of 2016, the Corporation combined the lease financing portfolio with the commercial and industrial portfolio for disclosure purposes. All prior periods have been restated to reflect this change in presentation.
(2)
Total deposits and customer funding excluding total network and brokered funding.

Page 7




Associated Banc-Corp
Non-GAAP Financial Measures Reconciliation
 
 
 
 
 
 
($ in millions)
 
1Q16
4Q15
3Q15
2Q15
1Q15
Tangible Common Equity and Common Equity Tier 1 Reconciliation (1)
 
 
 
 
 
 
Common equity
 
$
2,862

$
2,816

$
2,832

$
2,782

$
2,823

Goodwill and other intangible assets
 
(989
)
(985
)
(986
)
(987
)
(987
)
Tangible common equity
 
1,873

1,831

1,846

1,795

1,836

Less: Accumulated other comprehensive income (loss)
 
(2
)
33

(15
)
(2
)
(25
)
Less: Deferred tax assets / deferred tax liabilities, net
 
32

34

34

32

27

Common equity Tier 1
 
$
1,903

$
1,898

$
1,865

$
1,825

$
1,838

Average Tangible Common Equity and Common Equity Tier 1 Reconciliation (1)
 
 
 
 
 
 
Common equity
 
$
2,849

$
2,819

$
2,798

$
2,794

$
2,785

Goodwill and other intangible assets
 
(989
)
(985
)
(986
)
(987
)
(971
)
Tangible common equity
 
1,860

1,834

1,812

1,807

1,814

Less: Accumulated other comprehensive income (loss)
 
3

4

(7
)
(16
)
(18
)
Less: Deferred tax assets / deferred tax liabilities, net
 
33

34

32

29

8

Average common equity Tier 1
 
$
1,896

$
1,872

$
1,837

$
1,820

$
1,804

Risk-based Capital (1) (2)
 
 
 
 
 
 
Total risk-weighted assets
 
$
20,457

$
19,930

$
19,866

$
19,610

$
19,574

Common equity Tier 1 capital ratio
 
9.30
 %
9.52
 %
9.39
 %
9.31
 %
9.39
 %
Tier 1 capital ratio
 
9.88
 %
10.12
 %
9.98
 %
9.90
 %
9.69
 %
Total capital ratio
 
12.35
 %
12.62
 %
12.49
 %
12.43
 %
12.22
 %
Tier 1 leverage ratio
 
7.56
 %
7.60
 %
7.53
 %
7.53
 %
7.39
 %
Selected Trend Information (3) (4)
 
 
 
 
 
 
Fee-based revenue
 
$
65

$
63

$
64

$
66

$
64

Total revenue
 
$
255

$
254

$
251

$
253

$
248

Selected Equity and Performance Ratios (1) (5)
 
 
 
 
 
 
Tangible common equity / tangible assets
 
6.89
 %
6.85
 %
6.97
 %
6.86
 %
7.04
 %
Tangible stockholders' equity / tangible assets
 
7.33
 %
7.30
 %
7.43
 %
7.32
 %
7.27
 %
Return on average tangible common equity
 
8.72
 %
8.78
 %
10.35
 %
10.62
 %
10.16
 %
Return on average common equity Tier 1
 
8.55
 %
8.60
 %
10.20
 %
10.55
 %
10.22
 %
Efficiency Ratio Reconciliation (6)
 
 
 
 
 
 
Federal Reserve efficiency ratio
 
69.01
 %
70.49
 %
68.85
 %
70.23
 %
70.26
 %
Fully tax-equivalent adjustment
 
(1.37
)%
(1.52
)%
(1.38
)%
(1.35
)%
(1.41
)%
Other intangible amortization
 
(0.20
)%
(0.21
)%
(0.36
)%
(0.35
)%
(0.32
)%
Fully tax-equivalent efficiency ratio
 
67.44
 %
68.76
 %
67.11
 %
68.53
 %
68.53
 %

(1)
The Federal Reserve establishes regulatory capital requirements, including well-capitalized standards for the Corporation. The regulatory capital requirements effective for the Corporation follow Basel III, subject to certain transition provisions. These regulatory capital measurements are used by management, regulators, investors, and analysts to assess, monitor and compare the quality and composition of our capital with the capital of other financial services companies.
(2)
March 31, 2016 data is estimated.
(3)
Fee-based revenue, a non-GAAP financial measure, is the sum of trust service fees, service charges on deposit accounts, card-based and other nondeposit fees, insurance commissions, and brokerage and annuity commissions, as presented on Page 2 in the Consolidated Statements of Income.
(4)
Total revenue, a non-GAAP financial measure, is the sum of net interest income and noninterest income, as presented on Page 2 in the Consolidated Statements of Income.
(5)
The ratios tangible common equity to tangible assets and tangible equity to tangible assets exclude goodwill and other intangible assets, which is a non-GAAP financial measure. These financial measures have been included as they are considered to be critical metrics with which to analyze and evaluate financial condition and capital strength.
(6)
The efficiency ratio as defined by the Federal Reserve guidance is noninterest expense (which includes the provision for unfunded commitments) divided by the sum of net interest income plus noninterest income, excluding investment securities gains / losses, net. The fully tax-equivalent efficiency ratio is noninterest expense (which includes the provision for unfunded commitments), excluding other intangible amortization, divided by the sum of fully tax-equivalent net interest income plus noninterest income, excluding investment securities gains / losses, net. Management believes the fully tax-equivalent efficiency ratio, which adjusts net interest income for the tax-favored status of certain loans and investment securities, to be the preferred industry measurement as it enhances the comparability of net interest income arising from taxable and tax-exempt sources.



Page 8