Attached files

file filename
8-K - FORM 8-K - OLD NATIONAL BANCORP /IN/d185695d8k.htm

Exhibit 99.1

 

LOGO

 

FOR IMMEDIATE RELEASE

May 2, 2016

  

NASDAQ: ONB

 

oldnational.com

 

Contacts:

 

Media:

Kathy A. Schoettlin – (812) 465-7269

Executive Vice President – Communications

 

Financial Community:

Lynell J. Walton – (812) 464-1366

Senior Vice President – Investor Relations

Old National’s 1st quarter Net Income increases 29%

compared to 1st quarter 2015

 

    Agreement reached to sell Old National Insurance

 

    Anchor BanCorp Wisconsin Inc. partnership closes

1st QUARTER 2016 HIGHLIGHTS:

 

    Earnings of $27.0 million, or $0.24 per common share

 

    Adjusted earnings1 of $28.1 million, or $0.25 per common share

 

    Increase in Core Net Interest Margin1

 

    Organic loan growth of 4.6% annualized, excluding covered loans

 

    Tangible book value1 increase of 2.4%; current dividend yield at 3.9%

 

    7.8% decline in operational noninterest expenses1 from 1st quarter 2015

 

1 Non-GAAP measures – refer to Tables 1, 2, 3 and 9 for Non-GAAP reconciliations

Evansville, Ind. (May 2, 2016) – Today Old National Bancorp (the “Company” or “Old National”) (NASDAQ: ONB) reported 1st quarter 2016 net income of $27.0 million, or $0.24 per share. These quarterly results compare to net income of $32.0 million in the 4th quarter of 2015 and $20.9 million recorded in the 1st quarter of 2015.

Included in 1st quarter 2016 results were $1.4 million in pre-tax charges relating to the merger and integration of Anchor BanCorp. Excluding the impact of these charges, Old National would have reported net income of $28.1 million, or $0.25 per share. Included in 4th quarter 2015 results were $11.1 million in pre-tax gains related primarily to the repurchase of 14 banking properties. Also included in the 4th quarter were $2.4 million in pre-tax charges related to continued efficiency initiatives as well as a $4.8 million pre-tax charge for a litigation settlement. Excluding the impact of these items, Old National would have reported net income of $29.4 million, or $0.25 per share in the 4th quarter of 2015. Included in 1st quarter 2015 results were $4.4 million in severance expense and $2.6 million in charges relating to branch consolidations. Also included in the 1st quarter of 2015 were $4.0 million of pre-tax merger and integration expenses. Excluding the impact of these pre-tax charges, Old National would have reported net income of $28.5 million, or $0.24 per share, in the 1st quarter of 2015. Refer to Table 1 for Non-GAAP reconciliations. Impacting Old National’s year over year comparison is the sale of 17 banking centers located in the Southern Illinois market and the Central Indiana and Ohio market. These sales were both completed on August 14, 2015.

Old National also announced today that it has agreed to sell the Company’s insurance agency subsidiary, ONB Insurance Group, Inc., d/b/a Old National Insurance, to Prime Risk Partners. Upon the completion of the transaction, Old National Insurance will operate under the name ONI Risk Partners. Included in the sale are Old National Insurance’s two third-party administrator subsidiaries, Employee Plans, LLC and JWF Specialty. The transaction is expected to close in the 2nd quarter of 2016, and is subject to customary closing conditions.


Additionally, Old National announced today that as of May 1, 2016, it has closed on its partnership with Anchor BanCorp Wisconsin Inc. (“Anchor”) in Madison, Wisc. This partnership, which provides an entry point for Old National into the most vibrant communities in the state of Wisconsin, includes 46 banking centers and adds $1.7 billion in total loans and $1.8 billion in total deposits, based on March 31, 2016, balances.

Also today, the Company announced its quarterly cash dividend of $0.13 per share. The dividend is payable June 15, 2016, to shareholders of record on June 1, 2016. For purposes of broker trading, the ex-date of the cash dividend is May 27, 2016.

“These actions, when taken together, are examples of how Old National is focusing on creating sustainable long term value for our shareholders,” said Old National President and CEO Bob Jones. “The sale of our insurance group should improve our efficiency ratio, allow us to increase our tangible book value and helps fund the cash portion of the Anchor partnership. Speaking of Anchor, this partnership is off to a great start and our optimism for the benefits that our shareholders will derive is very strong. We feel confident that given the quality of the quarter when combined with these actions, Old National is well positioned for a year of continued growth.”

Committed to our Strategic Imperatives and 2016 Initiatives

Old National’s continued steady performance and strong credit and capital positions can be attributed to the Company’s unwavering commitment to the three strategic imperatives that have guided Old National for 11 years:

1. Strengthen the risk profile; 2. Enhance management discipline; and 3. Achieve consistent quality earnings.

Guided by these three strategic imperatives, Old National’s primary initiatives for 2016 are: 1. Continue to grow organic revenue; 2. Improve operating leverage; and 3. Prudent use of capital, all while maintaining a strong credit culture.

Grow Organic Revenue

Balance Sheet and Net Interest Margin

At March 31, 2016, total period-end loans, including loans held for sale, increased $67.4 million to $7.030 billion from $6.962 billion at December 31, 2015. Excluding the change in covered loans, Old National had organic loan growth of $79.6 million, or 4.6% annualized, in the 1st quarter. The Louisville, Kentucky market, including the Company’s new Lexington office, the Kalamazoo, Michigan market and the South Bend, Indiana market were the best producing regions, increasing $39.5 million (28.5% annualized), $16.0 million (41.3% annualized) and $15.0 million (30.5% annualized), respectively, over December 31, 2015, loan balances.

Total core deposits, including demand and interest-bearing deposits, increased $120.1 million to $8.422 billion, compared to $8.302 billion at December 31, 2015. This increase represents an annualized growth rate of 5.8%.

For the 1st quarter of 2016, net interest income totaled $85.6 million compared to $85.9 million in the 4th quarter of 2015, and $91.0 million in the 1st quarter of 2015. Net interest income on a fully taxable equivalent basis was $90.8 million for the 1st quarter of 2016 and represented a net interest margin on total average earning assets of 3.52%. These results compare to net interest income on a fully taxable equivalent basis of $91.1 million and a margin of 3.50% in the 4th quarter of 2015. In the 1st quarter of 2015, Old National reported net interest income on a fully taxable equivalent basis of $95.7 million and a margin of 3.70%. Refer to Table 2 for Non-GAAP taxable equivalent reconciliations.

As part of net interest income, Old National recorded $11.2 million, or a 44 basis point contribution to net interest margin, in accretion income in the 1st quarter of 2016 related to purchase accounting discounts from various acquisitions. Total accretion income in the 4th quarter of 2015 and the 1st quarter of 2015 reported by Old National was $12.3 million, or a 48 basis point net interest margin contribution, and $14.6 million, or a 56 basis point net interest margin contribution, respectively. Excluding accretion income, the core net interest margin was 3.08% in the 1st quarter of 2016, compared to 3.02% in the 4th quarter of 2015 and 3.14% in the 1st quarter of 2015. Refer to Table 2 for Non-GAAP reconciliations.


Noninterest Income

Total noninterest income amounted to $49.5 million for the 1st quarter of 2016. This compares to $60.6 million in the 4th quarter of 2015 and $55.3 million in the 1st quarter of 2015. Included in the 4th quarter of 2015 is a $10.8 million gain relating to the repurchase of 14 banking properties. Card revenues were impacted by the Durbin Amendment to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010. This Amendment became effective for Old National beginning July 1, 2015, resulting in a decline in interchange income of $2.7 million in the 1st quarter of 2016 as compared to the 1st quarter of 2015.

Improve Operating Leverage

Noninterest expenses for the 1st quarter of 2016 totaled $98.4 million for Old National. This compares to $102.5 million in the 4th quarter of 2015 and $116.2 million in the 1st quarter of 2015. Included in the 1st quarter of 2016 are $1.4 million in pre-tax charges related to the merger and integration of Anchor. Included in the 4th quarter of 2015 are $2.4 million in pre-tax charges related to various efficiency initiatives (including branch consolidations and divestitures and severance) as well as a $4.8 million pre-tax charge for the estimated full cost of the anticipated settlement of the previously disclosed overdraft class action litigation. This compares to pre-tax charges of $4.4 million in severance, $2.6 million relating to branch consolidations and $4.0 million in pre-tax merger and integration expenses in the 1st quarter of 2015. As of March 31, 2016, Old National has 160 branches throughout its franchise.

Prudent Use of Capital

Old National’s capital position remained well above regulatory guideline minimums at March 31, 2016, with regulatory tier 1 and total risk-based capital ratios of 12.5% and 13.2%, respectively, compared to 12.6% and 13.3% at December 31, 2015, and 11.9% and 12.6% at March 31, 2015. Old National did not repurchase any stock in the open market during the 1st quarter of 2016.

The following table presents Old National’s risk-based and leverage ratios compared to industry requirements:

 

     Fully Phased-In
Regulatory
Guidelines Minimum
    Consolidated ONB
at March 31, 2016
 

Tier 1 Risk-Based Capital Ratio

     > 8.5     12.5

Total Risk-Based Capital Ratio

     > 10.5     13.2

Common Equity Tier 1 Capital Ratio

     > 7.0     12.0

Tier 1 Leverage Capital Ratio

     > 4.0     8.6

Old National’s ratio of tangible common equity to tangible assets was 7.88% at March 31, 2016, compared to 7.66% at December 31, 2015, and 7.52% at March 31, 2015. Refer to Table 9 for Non-GAAP reconciliations.

Maintain a Strong Credit Culture

Old National recorded provision expense of $0.1 million and had net charge-offs of $1.6 million in the 1st quarter of 2016. These results compare to $0.5 million in provision expense and net recoveries of $0.5 million, and provision expense of $1 thousand and net recoveries of $1.0 million, in the 4th quarter of 2015 and the 1st quarter of 2015, respectively. Net charge-offs for the 1st quarter of 2016 were 0.09% of average total loans on an annualized basis, compared to net recoveries of 0.03% of average total loans in the 4th quarter of 2015 and net recoveries of 0.06% of average total loans in the 1st quarter of 2015.


Delinquencies remained low as Old National reported 30+ day delinquent loans of 0.30% in the 1st quarter of 2016 compared to 0.31% in the 4th quarter of 2015. Old National’s 90+ day delinquent loans for the 1st quarter were 0.01% compared to 0.01% in the 4th quarter of 2015.

At March 31, 2016, Old National’s allowance for loan losses was $50.7 million, or 0.72% of total loans, compared to an allowance of $52.2 million, or 0.75% of total loans at December 31, 2015, and $48.9 million, or 0.73% of total loans, at March 31, 2015. The coverage ratio (allowance to non-performing loans) stood at 38% at March 31, 2016, compared to 36% at December 31, 2015, and 29% at March 31, 2015. Impacting these ratios are the Company’s prior acquisitions in which the loan portfolios were booked at fair value in accordance with ASC 805. Therefore, no allowance for loan losses is recorded on the acquisition date.

The following table presents certain credit quality metrics related to Old National’s loan portfolio:

 

($ in millions)

   1Q16     4Q15     1Q15  

Non-Performing Loans (NPLs)

   $ 132.0      $ 146.7      $ 168.4   

Problem Loans (Including NPLs)

     200.3        213.3        253.2   

Special Mention Loans

     132.5        134.3        190.0   

Net Charge-Off(Recoveries) Ratio

     0.09     (0.03 )%      (0.06 )% 

Provision for Loan Losses

   $ 0.1      $ 0.5      $ 0.0   

Allowance for Loan Losses

     50.7        52.2        48.9   

Strategic Action – Sale of Insurance Subsidiary

The sale of Old National Insurance provides Old National the opportunity to focus on its core community banking business, improve its operating leverage and enhance its overall capital position. As a result of this transaction, Old National expects to receive approximately $93.0 million in cash and recognize an after-tax gain of approximately $16 million to $18 million. Based on March 31, 2016, reported results, goodwill and intangible assets of approximately $47.7 million will be eliminated as part of this transaction and result in a $0.56 improvement in the Company’s tangible book value per share. Old National anticipates the redeployment of capital will support ongoing organic loan growth as well as future potential strategic opportunities. Old National Insurance had total revenues of approximately $42.7 million and direct expenses of approximately $36.3 million in 2015. As of March 31, 2016, Old National Insurance had 279 employees.

The parties will enter into a marketing services agreement so that Old National and ONI Risk Partners can continue to work closely to provide Old National clients with outstanding insurance products and services. Current Old National Insurance Chairman and CEO Tom Flynn will remain with ONI Risk Partners. In addition, ONI Risk Partners will remain an Indiana corporation with its headquarters located in Indianapolis.

“Prime Risk is an excellent partner for the clients and employees of Old National Insurance. They are committed to investing in the future of Old National Insurance and the communities it serves,” said Old National Bancorp CEO Bob Jones. “We anticipate tremendous synergy between our companies as we move forward, which will allow Old National clients to continue to work with the same insurance representatives they have grown to trust and enjoy the same great products and service they have come to expect.”

Strategic Action – Closing of Anchor BanCorp Wisconsin Inc. Partnership

The strategic partnership between Old National and Anchor represents the Company’s entry into the most vibrant markets in the state of Wisconsin. Old National’s integration activities and cost savings projections remain on track. Anchor’s 1st quarter 2016 performance also met Old National’s modeling assumptions, as Anchor’s 1st quarter net income was $3.1 million. Included in Anchor’s 1st quarter results were $3.8 million in pre-tax merger and integration charges. Anchor’s end-of-period loan balances grew 12.5% on an annualized basis from December 31, 2015, balances. At March 31, 2016, Anchor’s total shareholders’ equity stood at $372.6 million and its tangible common equity ratio was 16.70%.


About Old National

Old National Bancorp (NASDAQ: ONB), the holding company of Old National Bank, is the largest financial services holding company headquartered in Indiana. With $11.9 billion in assets at March 31, 2016, it ranks among the top 100 banking companies in the U.S. Since its founding in Evansville in 1834, Old National Bank has focused on community banking by building long-term, highly valued partnerships with clients. Today, Old National’s footprint includes Indiana, Kentucky, Michigan and Wisconsin. In addition to providing extensive services in retail and commercial banking, investments and brokerage, Old National’s Wealth Management Division is a Top 100 Fiduciary. For more information and financial data, please visit Investor Relations at oldnational.com.

 

Conference Call

Old National will hold a conference call at 10:00 a.m. Central Time on Monday, May 2, 2016, to discuss 1st quarter 2016 financial results, strategic developments, and the Company’s financial outlook. The live audio web cast of the call, along with the corresponding presentation slides, will be available on the Company’s Investor Relations web page at oldnational.com and will be archived there for 12 months. A replay of the call will also be available from 7:00 a.m. Central Time on May 3 through May 17. To access the replay, dial 1-855-859-2056, Conference ID Code 86208935.

 

Use of Non-GAAP Financial Measures

This earnings release contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Old National’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

Table 1: Non-GAAP Reconciliations-Adjusted Net Income

 

($ in millions, shares in 000s)

   Reported 1Q16      Adjustments      Adjusted 1Q16  

Total Revenues (FTE Basis)

   $ 140.3       $ —         $ 140.3   

Less: Provision for Loan Losses

     (0.1      —           (0.1

Less: Noninterest Expenses

     (98.4      1.4         (97.0

Income before Income Taxes (FTE)

   $ 41.8       $ 1.4       $ 43.2   

Income Taxes

     (14.9      (0.2      (15.1

Net Income

   $ 26.9       $ 1.2       $ 28.1   

Average Shares Outstanding

     114,563         —           114,563   

Earnings Per Share

   $ 0.24       $ 0.01       $ 0.25   

 

($ in millions, shares in 000s)

   Reported 4Q15      Adjustments      Adjusted 4Q15  

Total Revenues (FTE Basis)

   $ 151.7       $ (11.1    $ 140.6   

Less: Provision for Loan Losses

     (0.5      —           (0.5

Less: Noninterest Expenses

     (102.5      7.2         (95.3

Income before Income Taxes (FTE)

   $ 48.7       $ (3.9    $ 44.8   

Income Taxes

     (16.7      1.3         (15.4

Net Income

   $ 32.0       $ (2.6    $ 29.4   

Average Shares Outstanding

     114,716         —           114,716   

Earnings Per Share

   $ 0.27       $ (0.02    $ 0.25   


($ in millions, shares in 000s)

   Reported 1Q15      Adjustments      Adjusted 1Q15  

Total Revenues (FTE Basis)

   $ 151.0       $ —         $ 151.0   

Less: Provision for Loan Losses

     —           —           —     

Less: Noninterest Expenses

     (116.2      11.0         (105.2

Income before Income Taxes (FTE)

   $ 34.8       $ 11.0       $ 45.8   

Income Taxes

     (13.9      (3.4      (17.3

Net Income

   $ 20.9       $ 7.6       $ 28.5   

Average Shares Outstanding

     119,076         —           119,076   

Earnings Per Share

   $ 0.18       $ 0.06       $ 0.24   

Table 2: Non-GAAP Reconciliations-Core Net Interest Margin

 

($ in millions)

   1Q16     4Q15     1Q15  

Net Interest Income

   $ 85.6      $ 85.9      $ 91.0   

Taxable equivalent Adjustment

     5.2        5.2        4.7   

Net Interest Income – Taxable Equivalent

   $ 90.8      $ 91.1      $ 95.7   

Less Accretion1

     11.2        12.3        14.6   

Net Interest Income – Taxable Equivalent Less Accretion

   $ 79.6      $ 78.8      $ 81.1   

Average Earning Assets

   $ 10,331.0      $ 10,414.8      $ 10,346.2   

Core Net Interest Margin – Fully Taxable Equivalent

     3.08     3.02     3.14

 

1  Accretion related to purchase accounting discounts on acquired loan portfolios.

Table 3: Non-GAAP Reconciliation-Operational Noninterest Expenses

 

($ in millions)

   1Q16      1Q15  

Total Noninterest Expenses As Reported

   $ 98.4       $ 116.2   

Branch Consolidation/Divestiture, Integration and Severance Charges

     (1.4      (11.0

Operational Noninterest Expenses

   $ 97.0       $ 105.2   

 

Forward-Looking Statement

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, descriptions of Old National Bancorp’s (“Old National’s”) financial condition, results of operations, asset and credit quality trends and profitability. Forward-looking statements can be identified by the use of the words “anticipate,” “believe,” “expect,” “intend,” “could” and “should,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: expected cost savings, synergies and other financial benefits from the recently completed mergers might not be realized within the expected timeframes and costs or difficulties relating to integration matters might be greater than expected; market, economic, operational, liquidity, credit and interest rate risks associated with Old National’s business; competition; government legislation and policies (including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and its related regulations); ability of Old National to execute its business plan (including integrating the recently completed merger with Anchor); changes in the economy which could materially impact credit quality trends and the ability to generate loans and gather deposits; failure or circumvention of our internal controls; failure or disruption of our information systems; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities or unfavorable resolutions of litigations; disruptive technologies in payment systems and other services traditionally provided by banks; computer hacking and other cybersecurity threats; other matters discussed in this press release and other factors identified in our Annual Report on Form 10-K and other periodic filings with the SEC. These forward-looking statements are made only as of the date of this press release, and Old National does not undertake an obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this press release.


TABLE 4

Financial Highlights

($ and shares in thousands, except per share data)

 

     Three Months Ended  
     March 31,     December 31,     March 31,  
     2016     2015     2015  

Income Statement

      

Net interest income

   $ 85,643      $ 85,922      $ 90,993   

Provision for loan losses

     91        484        1   

Noninterest income

     49,451        60,614        55,295   

Noninterest expense

     98,355        102,469        116,156   

Net income

     26,977        31,985        20,906   

Per Common Share Data (Diluted)

      

Net income available to common shareholders

   $ 0.24      $ 0.27      $ 0.18   

Average diluted shares outstanding

     114,563        114,716        119,076   

Book value

     13.19        13.05        12.68   

Stock price

     12.19        13.56        14.19   

Dividend payout ratio

     54     43     68

Tangible common book value (1)

     7.80        7.62        7.28   

Performance Ratios

      

Return on average assets

     0.91     1.07     0.70

Return on average common equity

     7.18     8.63     5.56

Net interest margin (FTE)

     3.52     3.50     3.70

Efficiency ratio (2)

     68.76     66.42     76.27

Net charge-offs (recoveries) to average loans

     0.09     -0.03     -0.06

Allowance for loan losses to ending loans

     0.72     0.75     0.73

Non-performing loans to ending loans

     1.88     2.11     2.53

Balance Sheet

      

Total loans

   $ 7,007,074      $ 6,948,405      $ 6,652,539   

Total assets

     11,932,326        11,991,527        11,949,850   

Total deposits

     8,588,895        8,400,860        8,927,520   

Total borrowed funds

     1,662,191        1,920,246        1,332,130   

Total shareholders’ equity

     1,508,643        1,491,170        1,483,271   

Capital Ratios (1)

      

Risk-based capital ratios (EOP):

      

Tier 1 common equity

     12.0     12.1     11.5

Tier 1

     12.5     12.6     11.9

Total

     13.2     13.3     12.6

Leverage ratio (to average assets)

     8.6     8.5     8.3

Total equity to assets (averages)

     12.63     12.42     12.60

Tangible common equity to tangible assets

     7.88     7.66     7.52

Nonfinancial Data

      

Full-time equivalent employees

     2,615        2,652        2,983   

Number of branches

     160        160        196   

 

(1) See non-GAAP measures on Table 9.
(2) Efficiency ratio is defined as noninterest expense before amortization of intangibles as a percent of FTE net interest income and noninterest revenues, excluding net gains from securities transactions. This presentation excludes intangible amortization and net securities gains, as is common in other company releases, and better aligns with true operating performance.

FTE - Fully taxable equivalent basis             EOP - End of period actual balances             N/A - Not applicable


TABLE 5

Income Statement

($ and shares in thousands, except per share data)

 

     Three Months Ended  
     March 31,     December 31,      March 31,  
     2016     2015      2015  

Interest income

   $ 95,329      $ 94,960       $ 98,594   

Less: interest expense

     9,686        9,038         7,601   
  

 

 

   

 

 

    

 

 

 

Net interest income

     85,643        85,922         90,993   

Provision for loan losses

     91        484         1   
  

 

 

   

 

 

    

 

 

 

Net interest income after provision for loan losses

     85,552        85,438         90,992   

Wealth management fees

     8,121        8,142         8,520   

Service charges on deposit accounts

     9,639        10,039         11,045   

Debit card and ATM fees

     3,785        3,646         6,732   

Mortgage banking revenue

     2,920        2,145         2,963   

Insurance premiums and commissions

     13,121        10,491         12,113   

Investment product fees

     3,905        4,375         4,403   

Company-owned life insurance

     2,038        2,064         2,152   

Change in Indemnification Asset

     (655     57         (968

Other income

     4,372        5,651         4,068   

Net gain on branch divestitures

     —          272         —     

Recognition of deferred gain on sale leaseback transactions

     1,052        12,035         1,524   

Gains (losses) on sales of securities

     1,106        1,662         2,683   

Gains (losses) on derivatives

     47        35         60   
  

 

 

   

 

 

    

 

 

 

Total noninterest income

     49,451        60,614         55,295   

Salaries and employee benefits

     56,972        56,782         69,694   

Occupancy

     12,844        11,796         14,293   

Equipment

     2,893        2,856         3,904   

Marketing

     2,486        1,769         2,236   

Data processing

     7,123        6,020         6,590   

Communication

     1,864        2,106         2,744   

Professional fees

     3,368        2,808         3,132   

Loan expenses

     1,333        1,811         1,326   

Supplies

     583        565         684   

FDIC assessment

     1,919        1,913         1,885   

Other real estate owned expense

     424        482         1,161   

Intangible amortization

     2,647        2,816         3,081   

Other expense

     3,899        10,745         5,426   
  

 

 

   

 

 

    

 

 

 

Total noninterest expense

     98,355        102,469         116,156   

Income before income taxes

     36,648        43,583         30,131   

Income tax expense

     9,671        11,598         9,225   
  

 

 

   

 

 

    

 

 

 

Net income

   $ 26,977      $ 31,985       $ 20,906   
  

 

 

   

 

 

    

 

 

 

Diluted Earnings Per Share

       

Net income

   $ 0.24      $ 0.27       $ 0.18   

Average Common Shares Outstanding

       

Basic

     113,998        114,103         118,540   

Diluted

     114,563        114,716         119,076   

Common shares outstanding at end of period

     114,352        114,297         116,983   


TABLE 6

Balance Sheet

($ in thousands)

 

     March 31,     December 31,     March 31,  
     2016     2015     2015  

Assets

      

Federal Reserve Bank account

   $ 20,516      $ 125,724      $ 12,782   

Money market investments

     1,783        2,783        6,561   

Investments:

      

Treasury and government sponsored agencies

     757,745        768,564        900,900   

Mortgage-backed securities

     1,005,588        1,082,403        1,112,279   

States and political subdivisions

     1,112,599        1,100,501        988,777   

Other securities

     431,368        428,951        458,584   
  

 

 

   

 

 

   

 

 

 

Total investments

     3,307,300        3,380,419        3,460,540   
  

 

 

   

 

 

   

 

 

 

Loans held for sale

     22,546        13,810        210,513   

Loans:

      

Commercial

     1,784,970        1,804,615        1,668,275   

Commercial and agriculture real estate

     1,907,834        1,847,821        1,813,579   

Consumer:

      

Home equity

     347,776        359,954        374,079   

Other consumer loans

     1,236,959        1,183,814        1,034,412   
  

 

 

   

 

 

   

 

 

 

Subtotal of commercial and consumer loans

     5,277,539        5,196,204        4,890,345   

Residential real estate

     1,634,132        1,644,614        1,625,354   

Covered loans

     95,403        107,587        136,840   
  

 

 

   

 

 

   

 

 

 

Total loans

     7,007,074        6,948,405        6,652,539   
  

 

 

   

 

 

   

 

 

 

Total earning assets

     10,359,219        10,471,141        10,342,935   
  

 

 

   

 

 

   

 

 

 

Allowance for loan losses

     (50,700     (52,233     (48,878

Nonearning Assets:

      

Cash and due from banks

     153,259        91,311        195,970   

Premises and equipment

     198,065        196,676        132,101   

Goodwill and intangible assets

     617,077        619,942        631,642   

Company-owned life insurance

     342,292        341,294        335,976   

FDIC Indemnification Asset

     7,703        9,030        20,024   

Other real estate owned

     13,522        12,498        15,566   

Other assets

     291,889        301,868        324,514   
  

 

 

   

 

 

   

 

 

 

Total nonearning assets

     1,623,807        1,572,619        1,655,793   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 11,932,326      $ 11,991,527      $ 11,949,850   
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Noninterest-bearing demand deposits

   $ 2,491,767      $ 2,488,855      $ 2,553,801   

NOW accounts

     2,178,690        2,133,536        2,218,243   

Savings accounts

     2,271,341        2,201,352        2,384,502   

Money market accounts

     561,250        577,050        636,933   

Other time deposits

     919,213        901,352        1,072,195   
  

 

 

   

 

 

   

 

 

 

Total core deposits

     8,422,261        8,302,145        8,865,674   

Brokered CD’s

     166,634        98,715        61,846   
  

 

 

   

 

 

   

 

 

 

Total deposits

     8,588,895        8,400,860        8,927,520   

Short-term borrowings

     494,380        628,499        463,007   

Other borrowings

     1,167,811        1,291,747        869,123   
  

 

 

   

 

 

   

 

 

 

Total borrowed funds

     1,662,191        1,920,246        1,332,130   

Accrued expenses and other liabilities

     172,597        179,251        206,929   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     10,423,683        10,500,357        10,466,579   

Common stock, surplus, and retained earnings

     1,538,228        1,525,967        1,507,513   

Other comprehensive income

     (29,585     (34,797     (24,242
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     1,508,643        1,491,170        1,483,271   
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 11,932,326      $ 11,991,527      $ 11,949,850   
  

 

 

   

 

 

   

 

 

 


TABLE 7

Average Balance Sheet and Interest Rates

($ in thousands)

 

    Three Months Ended     Three Months Ended     Three Months Ended  
    March 31, 2016     December 31, 2015     March 31, 2015  
    Average     Income (1)/     Yield/     Average     Income (1)/     Yield/     Average     Income (1)/     Yield/  
    Balance     Expense     Rate     Balance     Expense     Rate     Balance     Expense     Rate  

Earning Assets:

                 

Fed Funds sold, resell agr, Fed Reserve Bank account, and money market

  $ 44,499      $ 49        0.45   $ 94,660      $ 29        0.12   $ 25,732      $ 6        0.10

Investments:

                 

Treasury and gov’t sponsored agencies

    730,379        3,477        1.90     770,472        3,658        1.90     889,979        4,374        1.97

Mortgage-backed securities

    1,050,520        5,078        1.93     1,134,521        5,356        1.89     1,153,835        5,051        1.75

States and political subdivisions

    1,103,467        13,009        4.72     1,088,917        12,935        4.75     976,943        11,592        4.75

Other securities

    428,324        2,837        2.66     431,541        2,635        2.44     454,070        2,818        2.48
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investments

    3,312,690        24,401        2.95     3,425,451        24,584        2.87     3,474,827        23,835        2.74
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

                 

Commercial (2)

    1,781,711        17,161        3.81     1,773,804        16,861        3.72     1,716,161        19,014        4.43

Commercial and agriculture real estate (2)

    1,896,951        28,038        5.85     1,860,536        27,496        5.78     1,879,985        28,126        5.98

Consumer:

                 

Home equity (2)

    413,796        4,279        4.16     424,013        4,218        3.95     453,641        4,580        4.09

Other consumer loans (2)

    1,210,993        9,680        3.22     1,160,652        9,747        3.33     1,044,141        9,672        3.76
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal commercial and consumer loans

    5,303,451        59,158        4.49     5,219,005        58,322        4.43     5,093,928        61,392        4.89

Residential real estate loans (2)

    1,670,389        16,921        4.06     1,675,707        17,188        4.10     1,751,680        18,018        4.11
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans (2)

    6,973,840        76,079        4.35     6,894,712        75,510        4.32     6,845,608        79,410        4.65
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

  $ 10,331,029      $ 100,529        3.88   $ 10,414,823      $ 100,123        3.80   $ 10,346,167      $ 103,251        3.99
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Allowance for loan losses

    (52,077         (52,677         (49,418    

Non-Earning Assets:

                 

Cash and due from banks

  $ 246,212          $ 297,109          $ 212,998       

Other assets

    1,378,676            1,282,153            1,419,945       
 

 

 

       

 

 

       

 

 

     

Total assets

  $ 11,903,840          $ 11,941,408          $ 11,929,692       
 

 

 

       

 

 

       

 

 

     

Interest-Bearing Liabilities:

                 

NOW accounts

  $ 2,114,798      $ 237        0.05   $ 2,063,815      $ 289        0.06   $ 2,207,096      $ 161        0.03

Savings accounts

    2,224,151        780        0.14     2,207,640        784        0.14     2,343,894        810        0.14

Money market accounts

    552,475        90        0.07     828,501        263        0.13     656,958        118        0.07

Other time deposits

    913,347        2,115        0.93     909,985        2,123        0.93     1,075,014        2,383        0.90
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits

    5,804,771        3,222        0.22     6,009,941        3,459        0.23     6,282,962        3,472        0.22

Brokered CD’s

    127,287        272        0.86     80,951        141        0.69     72,869        92        0.51
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits and CD’s

    5,932,058        3,494        0.24     6,090,892        3,600        0.23     6,355,831        3,564        0.23
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Short-term borrowings

    446,422        182        0.16     479,760        144        0.12     453,611        96        0.09

Other borrowings

    1,375,011        6,010        1.75     1,196,166        5,294        1.75     918,754        3,941        1.72
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total borrowed funds

    1,821,433        6,192        1.37     1,675,926        5,438        1.29     1,372,365        4,037        1.19
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  $ 7,753,491      $ 9,686        0.50   $ 7,766,818      $ 9,038        0.46   $ 7,728,196      $ 7,601        0.40
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest-Bearing Liabilities

                 

Demand deposits

    2,473,091            2,483,234            2,503,078       

Other liabilities

    174,296            208,696            195,696       

Shareholders’ equity

    1,502,962            1,482,660            1,502,722       
 

 

 

       

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 11,903,840          $ 11,941,408          $ 11,929,692       
 

 

 

       

 

 

       

 

 

     

Net interest rate spread

        3.38         3.34         3.59

Net interest margin (FTE)

        3.52         3.50         3.70

FTE adjustment

    $ 5,200          $ 5,163          $ 4,658     

 

(1) Interest income is reflected on a fully taxable equivalent basis (FTE).
(2) Includes loans held for sale.


TABLE 8

Asset Quality (EOP)

($ in thousands)

 

     Three Months Ended  
     March 31,     December 31,     March 31,  
     2016     2015     2015  

Beginning allowance for loan losses

   $ 52,233      $ 51,226      $ 47,849   

Provision for loan losses

     91        484        1   

Gross charge-offs

     (3,942     (5,559     (2,113

Gross recoveries

     2,318        6,082        3,141   
  

 

 

   

 

 

   

 

 

 

Net (charge-offs) recoveries

     (1,624     523        1,028   
  

 

 

   

 

 

   

 

 

 

Ending allowance for loan losses

   $ 50,700      $ 52,233      $ 48,878   
  

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries) / average loans (1)

     0.09     -0.03     -0.06

Average loans outstanding (1)

   $ 6,970,578      $ 6,891,197      $ 6,643,462   

EOP loans outstanding (1)

   $ 7,007,074      $ 6,948,405      $ 6,652,539   

Allowance for loan losses / EOP loans (1)

     0.72     0.75     0.73

Underperforming Assets:

      

Loans 90 Days and over (still accruing)

   $ 357      $ 916      $ 142   

Non-performing loans:

      

Nonaccrual loans (2)

     117,866        132,373        155,892   

Renegotiated loans

     14,155        14,285        12,520   
  

 

 

   

 

 

   

 

 

 

Total non-performing loans

     132,021        146,658        168,412   
  

 

 

   

 

 

   

 

 

 

Foreclosed properties

     13,522        12,498        15,566   
  

 

 

   

 

 

   

 

 

 

Total underperforming assets

   $ 145,900      $ 160,072      $ 184,120   
  

 

 

   

 

 

   

 

 

 

Classified loans - “problem loans”

   $ 200,297      $ 213,294      $ 253,237   

Other classified assets

     6,566        6,857        14,816   

Criticized loans - “special mention loans”

     132,475        134,347        189,989   
  

 

 

   

 

 

   

 

 

 

Total classified and criticized assets

   $ 339,338      $ 354,498      $ 458,042   
  

 

 

   

 

 

   

 

 

 

Non-performing loans / EOP loans (1)

     1.88     2.11     2.53

Allowance to non-performing loans (3)

     38     36     29

Under-performing assets / EOP loans (1)

     2.08     2.30     2.77

EOP total assets

   $ 11,932,326      $ 11,991,527      $ 11,949,850   

Under-performing assets / EOP assets

     1.22     1.33     1.54

EOP - End of period actual balances

(1) Excludes loans held for sale.
(2) Includes renegotiated loans totaling $35.7 million at March 31, 2016, $30.0 million at December 31, 2015 and $23.1 million at March 31, 2015.
(3) Includes acquired loans that were recorded at fair value in accordance with ASC 805 at the date of acquisition. As such, the credit risk was incorporated in the fair value recorded and no allowance for loan losses was recorded on the acquisition date.

 


TABLE 9

Non-GAAP Measures

($ in thousands)

 

     Three Months Ended  
     March 31,     December 31,     March 31,  
     2016     2015     2015  

Actual End of Period Balances

      

GAAP shareholders’ equity

   $ 1,508,643      $ 1,491,170      $ 1,483,271   

Deduct:

      

Goodwill

     584,634        584,634        587,904   

Intangibles

     32,443        35,308        43,738   
  

 

 

   

 

 

   

 

 

 
     617,077        619,942        631,642   
  

 

 

   

 

 

   

 

 

 

Tangible shareholders’ equity

   $ 891,566      $ 871,228      $ 851,629   
  

 

 

   

 

 

   

 

 

 

Actual End of Period Balances

      

GAAP assets

   $ 11,932,326      $ 11,991,527      $ 11,949,850   

Add:

      

Trust overdrafts

     48        29        55   

Deduct:

      

Goodwill

     584,634        584,634        587,904   

Intangibles

     32,443        35,308        43,738   
  

 

 

   

 

 

   

 

 

 
     617,077        619,942        631,642   
  

 

 

   

 

 

   

 

 

 

Tangible Assets

   $ 11,315,297      $ 11,371,614      $ 11,318,263   
  

 

 

   

 

 

   

 

 

 

Risk-weighted assets

     7,795,646        7,718,065        7,864,882   

Actual End of Period Balances

      

GAAP net income

   $ 26,977      $ 31,985      $ 20,906   

Add:

      

Intangible amortization (net of tax)

     2,404        2,545        2,765   
  

 

 

   

 

 

   

 

 

 

Tangible net income

   $ 29,381      $ 34,530      $ 23,671   
  

 

 

   

 

 

   

 

 

 

Tangible Ratios

      

Return on tangible common equity

     13.18     15.85     11.12

Return on tangible assets

     1.04     1.21     0.84

Tangible common equity to tangible assets

     7.88     7.66     7.52

Tangible common equity to risk-weighted assets

     11.44     11.29     10.83

Tangible common book value (1)

     7.80        7.62        7.28   

Tangible common equity presentation includes other comprehensive income as is common in other company releases.

(1)    Tangible common shareholders’ equity divided by common shares issued and outstanding at period-end.

  

       

Tier 1 capital

   $ 975,717      $ 968,772      $ 939,853   

Deduct:

      

Trust Preferred Securities

     45,000        45,000        45,000   

Additional Tier 1 capital deductions

     (7,625     (10,725     (12,947
  

 

 

   

 

 

   

 

 

 
     37,375        34,275        32,053   
  

 

 

   

 

 

   

 

 

 

Tier 1 common equity

   $ 938,342      $ 934,497      $ 907,800   
  

 

 

   

 

 

   

 

 

 

Risk-weighted assets

     7,795,646        7,718,065        7,864,882   

Tier 1 common equity to risk-weighted assets

     12.04     12.11     11.54