Attached files

file filename
8-K - 8-K - EAGLE BANCORP INCa16-15028_58k.htm

Exhibit 99.1

 

 

PRESS RELEASE

EAGLE BANCORP, INC.

FOR IMMEDIATE RELEASE

CONTACT:

 

Michael T. Flynn

July 20, 2016

301.986.1800

 

EAGLE BANCORP, INC. ANNOUNCES ITS 30TH CONSECUTIVE QUARTER OF RECORD EARNINGS WITH SECOND QUARTER 2016 NET INCOME UP 15%

OVER 2015

 

BETHESDA, MD. Eagle Bancorp, Inc. (the “Company”) (NASDAQ:EGBN), the parent company of EagleBank, today announced record quarterly net income of $24.1 million for the three months ended June 30, 2016, a 15% increase over the $20.9 million net income for the three months ended June 30, 2015. Net income available to common shareholders for the three months ended June 30, 2016 increased 16% to $24.1 million as compared to $20.8 million for the same period in 2015.

 

Net income per basic common share for the three months ended June 30, 2016 was $0.72 compared to $0.62 for the same period in 2015, a 16% increase. Net income per diluted common share for the three months ended June 30, 2016 was $0.71 compared to $0.61 for the same period in 2015, a 16% increase.

 

For the six months ended June 30, 2016, the Company’s net income was $47.5 million, an 18% increase over the $40.4 million for the six months ended June 30, 2015. Net income available to common shareholders was $47.5 million ($1.41 per basic common share and $1.39 per diluted common share), as compared to $40.0 million ($1.24 per basic common share and $1.22 per diluted common share) for the same six month period in 2015, a 14% increase per basic and diluted share.

 

“We are very pleased to report a continued quarterly trend of balanced and consistently strong financial performance,” noted Ronald D. Paul, Chairman and Chief Executive Officer of Eagle Bancorp, Inc. “Our net income has increased for 30 consecutive quarters dating back to the first quarter of 2009.  We are proud that this performance has been the result of a combination of balance sheet growth, revenue growth, solid asset quality, and improved operating leverage.” Mr. Paul added, “the strong financial performance trends have been a factor of both solid organic growth as well as favorable integration since completing the merger with Virginia Heritage Bank in the fourth quarter of 2014.”

 

The Company’s financial performance in the second quarter of 2016 as compared to 2015 was highlighted by growth in total loans of 5% for the quarter and 19% over the prior year; by growth in total deposits of 3% for the quarter and 11% over the prior year; by 12% growth in total revenue for the second quarter of 2016 over 2015; by a stable net interest margin of 4.30%; by an annualized net charge-off ratio to average loans of 0.15% and by further improvement in operating leverage from an already favorable position. For the second quarter in 2016, the efficiency ratio was 39.63%. Mr. Paul added, “at a time when the net interest margin of banks is being challenged by the continuing low interest rate environment, the Company remains committed to cost management measures and strong productivity.” The strong second quarter earnings resulted in an annualized return on average assets (“ROAA”) of 1.57% and an annualized return on average common equity (“ROACE”) of 12.40%.

 



 

For the first six months of 2016, total loans grew 8% over December 31, 2015, and averaged 16% higher in the first six months of 2016 as compared to the first six months of 2015. At June 30, 2016, total deposits were 3% higher than deposits at December 31, 2015, while deposits averaged 15% higher for the first six months of 2016 compared with the first six months of 2015.

 

The net interest margin was 4.30% for the second quarter of 2016, as compared to 4.33% for the second quarter of 2015. For the six month period ended June 30, 2016, the net interest margin was also 4.30% as compared to 4.37% for the six months ended June 30, 2015. Mr. Paul noted, “the persistently very low interest rate environment has provided a challenging time for spread earnings. In the current environment, the Company has continued its emphasis on disciplined pricing for both new loans and funding sources, which has resulted in the Company maintaining a superior net interest margin. The Company’s focus continues to be on all the factors that contribute to earnings per share growth, as opposed to dependence on any one factor.”

 

Total revenue (net interest income plus noninterest income) for the second quarter of 2016 was $71.4 million, or 12% above the $63.8 million of total revenue earned for the second quarter of 2015 and was 4% higher than the $68.9 million of revenue earned in the first quarter of 2016. For the six month periods, total revenue was $140.3 million for 2016, as compared to $126.3 million in 2015, an 11% increase.

 

The primary driver of the Company’s revenue growth for the second quarter of 2016 as compared to the second quarter in 2015 was its net interest income growth of 11% ($63.8 million versus $57.6 million).  Noninterest income increased by 22% in the second quarter 2016 over 2015, due substantially to higher sales of Small Business Administration (“SBA”) loans and the resulting gains on the sale of these loans, higher gains on sales of investment securities, and higher service charges on deposits.

 

Asset quality measures remained solid at June 30, 2016. Net charge-offs (annualized) were 0.15% of average loans for the second quarter of 2016, as compared to 0.21% of average loans for the second quarter of 2015. At June 30, 2016, the Company’s nonperforming loans amounted to $21.4 million (0.40% of total loans) as compared to $14.9 million (0.33% of total loans) at June 30, 2015 and $13.2 million (0.26% of total loans) at December 31, 2015. Nonperforming assets amounted to $24.5 million (0.39% of total assets) at June 30, 2016 compared to $25.6 million (0.44% of total assets) at June 30, 2015 and $19.1 million (0.31% of total assets) at December 31, 2015.

 

Management continues to remain attentive to any signs of deterioration in borrowers’ financial conditions and is proactive in taking the appropriate steps to mitigate risk. Furthermore, the Company is diligent in placing loans on nonaccrual status and believes, based on its loan portfolio risk analysis, that its allowance for credit losses, at 1.05% of total loans (excluding loans held for sale) at June 30, 2016, is adequate to absorb potential credit losses within the loan portfolio at that date. The allowance for credit losses was 1.07% at June 30, 2015 and 1.05% of total loans at December 31, 2015. The allowance for credit losses represented 264% of nonperforming loans at June 30, 2016, as compared to 329% at June 30, 2015 and 398% at December 31, 2015.

 

“The Company’s productivity remained quite strong in the quarter,” noted Mr. Paul. The efficiency ratio of 39.63% reflects management’s ongoing efforts to maintain superior operating leverage. The annualized level of noninterest expenses as a percentage of average assets has declined to 1.83% in the second quarter of 2016 as compared to 1.91% in the second quarter of 2015. The merger completed in the fourth quarter of 2014 accelerated a trend of improvement in the Company’s operating leverage which continues. A relatively stable staff, branch rationalization, a low level of problem assets, and leveraging of other fixed costs have been the major reasons for improved operating leverage. Additionally, the Company continues its efforts to maximize the value of its IT systems and resources, including its online client services. Our goal is to maximize operating performance without inhibiting growth or negatively impacting our ability to service our customers. Mr. Paul further noted, “We will maintain strict oversight of expenses, while retaining an infrastructure to remain competitive, support our growth initiatives and manage risk.”

 



 

Total assets at June 30, 2016 were $6.37 billion, an 11% increase as compared to $5.75 billion at June 30, 2015, and a 5% increase as compared to $6.08 billion at December 31, 2015. Total loans (excluding loans held for sale) were $5.40 billion at June 30, 2016, a 19% increase as compared to $4.55 billion at June 30, 2015, and an 8% increase as compared to $5.00 billion at December 31, 2015. Loans held for sale amounted to $59.3 million at June 30, 2016 as compared to $132.7 million at June 30, 2015, a 55% decrease, and $47.5 million at December 31, 2015, a 25% increase. The investment portfolio totaled $409.5 million at June 30, 2016, a 3% decrease from the $423.7 million balance at June 30, 2015. As compared to December 31, 2015, the investment portfolio at June 30, 2016 decreased by $78.4 million or 16%.

 

Total deposits at June 30, 2016 were $5.34 billion, compared to deposits of $4.83 billion at June 30, 2015, an 11% increase, and deposits of $5.16 billion at December 31, 2015, a 3% increase. Total borrowed funds (excluding customer repurchase agreements) were $119.0 million at June 30, 2016, $72.9 million at June 30, 2015 and $68.9 million at December 31, 2015. We continue to work on expanding the breadth and depth of our existing relationships while we pursue building new relationships.

 

Total shareholders’ equity at June 30, 2016 increased 3%, to $788.6 million, compared to $765.1 million at June 30, 2015, and increased 7%, from $738.6 million at December 31, 2015. The smaller increase in shareholders’ equity at June 30, 2016 compared to the same period in 2015 reflects increased earnings offset by the redemption of all $71.9 million of the preferred stock issued under the Small Business Lending Fund (“SBLF”) during the fourth quarter of 2015. The Company’s capital position remains substantially in excess of regulatory requirements for well capitalized status, with a total risk based capital ratio of 12.71% at June 30, 2016, as compared to 13.75% at June 30, 2015, and 12.75% at December 31, 2015. In addition, the tangible common equity ratio was 10.88% at June 30, 2016, compared to 10.34% at June 30, 2015 and 10.56% at December 31, 2015.

 

Analysis of the three months ended June 30, 2016 compared to June 30, 2015

 

For the three months ended June 30, 2016, the Company reported an annualized ROAA of 1.57% as compared to 1.51% for the three months ended June 30, 2015. The annualized ROACE for the three months ended June 30, 2016 was 12.40%, as compared to 12.18% for the three months ended June 30, 2015. The higher ROACE during the three months ended June 30, 2016 is due to increased earnings partially offset by the impact of a higher average capital position.

 

Net interest income increased 11% for the three months ended June 30, 2016 over the same period in 2015 ($63.8 million versus $57.6 million), resulting from growth in average earning assets of 12%. The net interest margin was 4.30% for the three months ended June 30, 2016, as compared to 4.33% for the three months ended June 30, 2015. The Company believes its net interest margin remains favorable compared to peer banking companies and that its disciplined approach to managing the loan portfolio yield to 5.10% for the second quarter in 2016 has been a significant factor in its overall profitability.

 

The provision for credit losses was $3.9 million for the three months ended June 30, 2016 as compared to $3.5 million for the three months ended June 30, 2015. The higher provisioning in the second quarter of 2016, as compared to the second quarter of 2015, is primarily due to loan growth, as loan growth of $247.6 million in the three months ended June 30, 2016 exceeded net loan growth of $106.0 million in the same period in 2015, and to overall improved asset quality. Net charge-offs of $2.0 million in the second quarter of 2016 represented an annualized 0.15% of average loans, excluding loans held for sale, as compared to $2.3 million, or an annualized 0.21% of average loans, excluding loans held for sale, in the second quarter of 2015. Net charge-offs in the second quarter of 2016 were attributable primarily to commercial loans ($1.9 million).

 



 

Noninterest income for the three months ended June 30, 2016 increased to $7.6 million from $6.2 million for the three months ended June 30, 2015, a 22% increase. This increase was primarily due to an increase of $820 thousand in gains on the sale of SBA loans, an increase in gains realized on the sale of investment securities of $498 thousand, and an increase in service charges on deposits of $141 thousand. There was a small decline in gains on sales of residential mortgages of $122 thousand. Residential mortgage loans closed were $214 million for the second quarter in 2016 versus $264 million for the second quarter of 2015. Net investment gains were $498 thousand for the three months ended June 30, 2016. There were no net investment gains for the three months ended June 30, 2015. Excluding gains on sales of investment securities in the second quarter of 2016, noninterest income was $7.1 million in the second quarter of 2016 as compared to $6.2 million for the second quarter of 2015, an increase of 14%.

 

The efficiency ratio, which measures the ratio of noninterest expense to total revenue, was 39.63% for the second quarter of 2016, as compared to 41.70% for the second quarter of 2015. Noninterest expenses totaled $28.3 million for the three months ended June 30, 2016, as compared to $26.6 million for the three months ended June 30, 2015, a 6% increase. Cost increases for salaries and benefits were $1.2 million, due primarily to increased staff, merit increases and incentive compensation. Premises and equipment expenses were $265 thousand lower, due primarily to the closing of one branch office acquired in the merger, and transactions to reduce space in two additional offices. Marketing and advertising expense increased by $185 thousand primarily due to costs associated with digital and print advertising and sponsorships. Legal, accounting and professional fees increased by $141 thousand primarily due to increased professional fees. Other expenses increased by $480 thousand primarily due to higher broker fees and other expenses.

 

Analysis of the six months ended June 30, 2016 compared to June 30, 2015

 

For the six months ended June 30, 2016, the Company reported an annualized ROAA of 1.56% as compared to 1.50% for the six months ended June 30, 2015. The annualized ROACE for the six months ended June 30, 2016 was 12.39%, as compared to 12.67% for the six months ended June 30, 2015, the lower ROACE due to the higher average capital position.

 

Net interest income increased 13% for the six months ended June 30, 2016 over the same period in 2015 ($126.4 million versus $112.3 million), resulting from growth in average earning assets of 14%. The net interest margin was 4.30% for the six months ended June 30, 2016 as compared to 4.37% for the same period in 2015. The Company believes its net interest margin remains favorable compared to peer banking companies and that its disciplined approach to managing the loan portfolio yield to 5.11% for the first six months in 2016 has been a significant factor in its overall profitability. Additionally, the percentage of average noninterest bearing deposits to total deposits was 30% for the first six months in 2016 versus 27% for the same period in 2015.

 

The provision for credit losses was $6.9 million for the six months ended June 30, 2016 as compared to $6.8 million for the six months ended June 30, 2015. The slightly higher provisioning in the first six months of 2016, as compared to the first six months of 2015, is due to higher loan growth, as net loans increased $405.1 million during the first six months of 2016, as compared to an increase of $238.5 during the same period in 2015, and to overall improved asset quality. Net charge-offs of $3.1 million in the first six months of 2016 represented an annualized 0.12% of average loans, excluding loans held for sale, as compared to $3.9 million or an annualized 0.18% of average loans, excluding loans held for sale, in the first six months of 2015. Net charge-offs in the first six months of 2016 were attributable primarily to commercial ($2.6 million) and investment-commercial real estate loans ($585 thousand).

 



 

Noninterest income for the six months ended June 30, 2016 was $13.9 million as compared to $14.0 million for the six months ended June 30, 2015, a 1% decrease. This decrease was primarily due to a decline of $2.1 million in gains on the sale of residential mortgage loans due to lower origination and sales volume, a $926 thousand increase in other income, an increase of $723 thousand in gains on SBA loan sales, and an increase of $256 thousand in service charges on deposits. Residential mortgage loans closed were $346 million for the first six months of 2016 versus $549 million for the first six months of 2015. Excluding investment securities gains and the related loss on early extinguishment of debt, total noninterest income was $12.7 million for the six months ended June 30, 2016, as compared to $13.0 million for the same period in 2015, a 2% decrease.

 

Noninterest expenses totaled $56.4 million for the six months ended June 30, 2016, as compared to $54.7 million for the six months ended June 30, 2015, a 3% increase. Cost increases for salaries and benefits were $1.6 million, due primarily to increased staff, merit increases, and incentive compensation. Premises and equipment expenses were $449 thousand lower, primarily due to the closing of one branch acquired in the merger and to sublease arrangements. Marketing and advertising expense increased by $274 thousand primarily due to costs associated with digital and print advertising and sponsorships. Legal, accounting and professional fees increased by $222 thousand primarily due to increased professional fees. Data processing expense increased $215 thousand primarily due to licensing agreements. For the first six months of 2016, the efficiency ratio was 40.20% as compared to 43.28% for the same period in 2015.

 

The financial information which follows provides more detail on the Company’s financial performance for the six and three months ended June 30, 2016 as compared to the six and three months ended June 30, 2015 as well as providing eight quarters of trend data. Persons wishing additional information should refer to the Company’s Form 10-K for the year ended December 31, 2015 and other reports filed with the Securities and Exchange Commission (the “SEC”).

 

About Eagle Bancorp: The Company is the holding company for EagleBank, which commenced operations in 1998. The Bank is headquartered in Bethesda, Maryland, and operates through twenty branch offices, located in Montgomery County, Maryland, Washington, D.C. and Northern Virginia. The Company focuses on building relationships with businesses, professionals and individuals in its marketplace.

 

Conference Call: Eagle Bancorp will host a conference call to discuss its second quarter 2016 financial results on Thursday, July 21, 2016 at 10:00 a.m. eastern daylight time. The public is invited to listen to this conference call by dialing 1.877.303.6220, conference ID Code is 42765255, or by accessing the call on the Company’s website, www.EagleBankCorp.com. A replay of the conference call will be available on the Company’s website through August 4, 2016.

 

Forward-looking Statements: This press release contains forward-looking statements within the meaning of the Securities and Exchange Act of 1934, as amended, including statements of goals, intentions, and expectations as to future trends, plans, events or results of Company operations and policies and regarding general economic conditions. In some cases, forward-looking statements can be identified by use of words such as “may,” “will,” “anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,” “continue,” “should,” and similar words or phrases. These statements are based upon current and anticipated economic conditions, nationally and in the Company’s market, interest rates and interest rate policy, competitive factors, and other conditions which by their nature, are not susceptible to accurate forecast and are subject to significant uncertainty. Because of these uncertainties and the assumptions on which this discussion and the forward-looking statements are based, actual future operations and results in the future may differ materially from those indicated herein. For details on factors that could affect these expectations, see the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 and in other periodic and current reports filed with the SEC. Readers are cautioned against placing undue reliance on any such forward-looking statements. The Company’s past results are not necessarily indicative of future performance.

 



 

Eagle Bancorp, Inc.

Consolidated Financial Highlights (Unaudited)

(dollars in thousands, except per share data)

 

 

 

Six Months Ended June 30,

 

Three Months Ended June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Income Statements:

 

 

 

 

 

 

 

 

 

Total interest income

 

$

137,579

 

$

121,888

 

$

69,772

 

$

62,423

 

Total interest expense

 

11,167

 

9,607

 

5,950

 

4,873

 

Net interest income

 

126,412

 

112,281

 

63,822

 

57,550

 

Provision for credit losses

 

6,931

 

6,781

 

3,888

 

3,471

 

Net interest income after provision for credit losses

 

119,481

 

105,500

 

59,934

 

54,079

 

Noninterest income (before investment gains and extinguishment of debt)

 

12,743

 

13,003

 

7,077

 

6,233

 

Gain on sale of investment securities

 

1,122

 

2,164

 

498

 

 

Loss on early extinguishment of debt

 

 

(1,130

)

 

 

Total noninterest income

 

13,865

 

14,037

 

7,575

 

6,233

 

Total noninterest expense

 

56,397

 

54,671

 

28,295

 

26,598

 

Income before income tax expense

 

76,949

 

64,866

 

39,214

 

33,714

 

Income tax expense

 

29,482

 

24,510

 

15,069

 

12,776

 

Net income

 

47,467

 

40,356

 

24,145

 

20,938

 

Preferred stock dividends

 

 

359

 

 

179

 

Net income available to common shareholders

 

$

47,467

 

$

39,997

 

$

24,145

 

$

20,759

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

Earnings per weighted average common share, basic

 

$

1.41

 

$

1.24

 

$

0.72

 

$

0.62

 

Earnings per weighted average common share, diluted

 

$

1.39

 

$

1.22

 

$

0.71

 

$

0.61

 

Weighted average common shares outstanding, basic

 

33,553,570

 

32,231,398

 

33,588,141

 

33,367,476

 

Weighted average common shares outstanding, diluted

 

34,146,404

 

32,894,949

 

34,183,209

 

33,997,989

 

Actual shares outstanding at period end

 

33,584,898

 

33,394,563

 

33,584,898

 

33,394,563

 

Book value per common share at period end

 

$

23.48

 

$

20.76

 

$

23.48

 

$

20.76

 

Tangible book value per common share at period end (1)

 

$

20.27

 

$

17.46

 

$

20.27

 

$

17.46

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized):

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.56

%

1.50

%

1.57

%

1.51

%

Return on average common equity

 

12.39

%

12.67

%

12.40

%

12.18

%

Net interest margin

 

4.30

%

4.37

%

4.30

%

4.33

%

Efficiency ratio (2)

 

40.20

%

43.28

%

39.63

%

41.70

%

 

 

 

 

 

 

 

 

 

 

Other Ratios:

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans (3)

 

1.05

%

1.07

%

1.05

%

1.07

%

Allowance for credit losses to total nonperforming loans

 

264.44

%

328.98

%

264.44

%

328.98

%

Nonperforming loans to total loans (3)

 

0.40

%

0.33

%

0.40

%

0.33

%

Nonperforming assets to total assets

 

0.39

%

0.44

%

0.39

%

0.44

%

Net charge-offs (annualized) to average loans (3)

 

0.12

%

0.18

%

0.15

%

0.21

%

Common equity to total assets

 

12.39

%

12.05

%

12.39

%

12.05

%

Tier 1 capital (to average assets)

 

11.24

%

12.03

%

11.24

%

12.03

%

Total capital (to risk weighted assets)

 

12.71

%

13.75

%

12.71

%

13.75

%

Common equity tier 1 capital (to risk weighted assets)

 

10.74

%

10.37

%

10.74

%

10.37

%

Tangible common equity ratio (1)

 

10.88

%

10.34

%

10.88

%

10.34

%

 

 

 

 

 

 

 

 

 

 

Loan Balances - Period End (in thousands):

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,140,863

 

$

960,506

 

$

1,140,863

 

$

960,506

 

Commercial real estate - owner occupied

 

$

584,358

 

$

497,834

 

$

584,358

 

$

497,834

 

Commercial real estate - income producing

 

$

2,461,581

 

$

1,863,583

 

$

2,461,581

 

$

1,863,583

 

1-4 Family mortgage

 

$

150,129

 

$

149,842

 

$

150,129

 

$

149,842

 

Construction - commercial and residential

 

$

847,268

 

$

901,617

 

$

847,268

 

$

901,617

 

Construction - C&I (owner occupied)

 

$

100,063

 

$

54,134

 

$

100,063

 

$

54,134

 

Home equity

 

$

110,697

 

$

118,544

 

$

110,697

 

$

118,544

 

Other consumer

 

$

8,470

 

$

4,837

 

$

8,470

 

$

4,837

 

 

 

 

 

 

 

 

 

 

 

Average Balances (in thousands):

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,131,848

 

$

5,416,489

 

$

6,191,164

 

$

5,561,069

 

Total earning assets

 

$

5,905,962

 

$

5,187,103

 

$

5,967,008

 

$

5,332,841

 

Total loans

 

$

5,168,346

 

$

4,438,401

 

$

5,266,305

 

$

4,499,871

 

Total deposits

 

$

5,161,086

 

$

4,493,715

 

$

5,178,501

 

$

4,655,234

 

Total borrowings

 

$

173,272

 

$

188,212

 

$

207,221

 

$

127,582

 

Total shareholders’ equity

 

$

770,117

 

$

708,712

 

$

783,318

 

$

755,541

 

 



 


(1)         Tangible common equity to tangible assets (the “tangible common equity ratio”) and tangible book value per common share are non-GAAP financial measures derived from GAAP based amounts. The Company calculates the tangible common equity ratio by excluding the balance of intangible assets from common shareholders’ equity and dividing by tangible assets. The Company calculates tangible book value per common share by dividing tangible common equity by common shares outstanding, as compared to book value per common share, which the Company calculates by dividing common shareholders’ equity by common shares outstanding. The Company considers this information important to shareholders as tangible equity is a measure that is consistent with the calculation of capital for bank regulatory purposes, which excludes intangible assets from the calculation of risk based ratios and as such is useful for investors, regulators, management and others to evaluate capital adequacy and to compare against other financial institutions. The table below provides a reconciliation of these non-GAAP financial measures with financial measures defined by GAAP.

 

GAAP Reconciliation (Unaudited)

(dollars in thousands except per share data)

 

 

 

Six Months Ended

 

Twelve Months Ended

 

Six Months Ended

 

 

 

June 30, 2016

 

December 31, 2015

 

June 30, 2015

 

Common shareholders’ equity

 

$

788,628

 

$

738,601

 

$

693,161

 

Less: Intangible assets

 

(108,021

)

(108,542

)

(109,957

)

Tangible common equity

 

$

680,607

 

$

630,059

 

$

583,204

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

23.48

 

$

22.07

 

$

20.76

 

Less: Intangible book value per common share

 

(3.21

)

(3.24

)

(3.30

)

Tangible book value per common share

 

$

20.27

 

$

18.83

 

$

17.46

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,365,320

 

$

6,075,577

 

$

5,752,669

 

Less: Intangible assets

 

(108,021

)

(108,542

)

(109,957

)

Tangible assets

 

$

6,257,299

 

$

5,967,035

 

$

5,642,712

 

Tangible common equity ratio

 

10.88

%

10.56

%

10.34

%

 

(2)         Computed by dividing noninterest expense by the sum of net interest income and noninterest income.

 

(3)         Excludes loans held for sale.

 



 

Eagle Bancorp, Inc.

Consolidated Balance Sheets (Unaudited)

(dollars in thousands, except per share data)

 

 

 

June 30, 2016

 

December 31, 2015

 

June 30, 2015

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

11,013

 

$

10,270

 

$

9,780

 

Federal funds sold

 

5,444

 

3,791

 

6,276

 

Interest bearing deposits with banks and other short-term investments

 

230,041

 

284,302

 

380,839

 

Investment securities available for sale, at fair value

 

409,512

 

487,869

 

423,709

 

Federal Reserve and Federal Home Loan Bank stock

 

19,864

 

16,903

 

16,828

 

Loans held for sale

 

59,323

 

47,492

 

132,683

 

Loans

 

5,403,429

 

4,998,368

 

4,550,897

 

Less allowance for credit losses

 

(56,536

)

(52,687

)

(48,921

)

Loans, net

 

5,346,893

 

4,945,681

 

4,501,976

 

Premises and equipment, net

 

18,209

 

18,254

 

17,185

 

Deferred income taxes

 

41,321

 

40,311

 

34,164

 

Bank owned life insurance

 

59,357

 

58,682

 

57,889

 

Intangible assets, net

 

108,021

 

108,542

 

109,957

 

Other real estate owned

 

3,152

 

5,852

 

10,715

 

Other assets

 

53,170

 

47,628

 

50,668

 

Total Assets

 

$

6,365,320

 

$

6,075,577

 

$

5,752,669

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing demand

 

$

1,631,732

 

$

1,405,067

 

$

1,370,590

 

Interest bearing transaction

 

293,401

 

178,797

 

220,382

 

Savings and money market

 

2,634,446

 

2,835,325

 

2,439,337

 

Time, $100,000 or more

 

434,102

 

406,570

 

430,321

 

Other time

 

342,307

 

332,685

 

364,803

 

Total deposits

 

5,335,988

 

5,158,444

 

4,825,433

 

Customer repurchase agreements

 

80,508

 

72,356

 

53,394

 

Other short-term borrowings

 

50,000

 

 

 

Long-term borrowings

 

68,989

 

68,928

 

72,916

 

Other liabilities

 

41,207

 

37,248

 

35,865

 

Total liabilities

 

5,576,692

 

5,336,976

 

4,987,608

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, par value $.01 per share, shares authorized 1,000,000, Series B, $1,000 per share liquidation preference, shares issued and outstanding -0- at June 30, 2016 and December 31, 2015, and 56,600 at June 30, 2015; Series C, $1,000 per share liquidation preference, shares issued and outstanding -0- at June 30, 2016 and December 31, 2015, and 15,300 at June 30, 2015

 

 

 

71,900

 

Common stock, par value $.01 per share; shares authorized 100,000,000, shares issued and outstanding 33,584,898, 33,467,893 and 33,394,563 respectively

 

333

 

331

 

330

 

Warrant

 

946

 

946

 

946

 

Additional paid in capital

 

507,602

 

503,529

 

498,704

 

Retained earnings

 

281,071

 

233,604

 

190,035

 

Accumulated other comprehensive (loss) income

 

(1,324

)

191

 

3,146

 

Total Shareholders’ Equity

 

788,628

 

738,601

 

765,061

 

Total Liabilities and Shareholders’ Equity

 

$

6,365,320

 

$

6,075,577

 

$

5,752,669

 

 



 

Eagle Bancorp, Inc.

Consolidated Statements of Operations (Unaudited)

(dollars in thousands, except per share data)

 

 

 

Six Months Ended June 30,

 

Three Months Ended June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Interest Income

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

132,133

 

$

117,057

 

$

67,211

 

$

59,878

 

Interest and dividends on investment securities

 

4,944

 

4,444

 

2,356

 

2,305

 

Interest on balances with other banks and short-term investments

 

480

 

376

 

196

 

238

 

Interest on federal funds sold

 

22

 

11

 

9

 

2

 

Total interest income

 

137,579

 

121,888

 

69,772

 

62,423

 

Interest Expense

 

 

 

 

 

 

 

 

 

Interest on deposits

 

8,673

 

6,929

 

4,530

 

3,687

 

Interest on customer repurchase agreements

 

76

 

61

 

39

 

34

 

Interest on short-term borrowings

 

344

 

54

 

344

 

 

Interest on long-term borrowings

 

2,074

 

2,563

 

1,037

 

1,152

 

Total interest expense

 

11,167

 

9,607

 

5,950

 

4,873

 

Net Interest Income

 

126,412

 

112,281

 

63,822

 

57,550

 

Provision for Credit Losses

 

6,931

 

6,781

 

3,888

 

3,471

 

Net Interest Income After Provision For Credit Losses

 

119,481

 

105,500

 

59,934

 

54,079

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

2,872

 

2,616

 

1,424

 

1,283

 

Gain on sale of loans

 

5,455

 

6,881

 

3,992

 

3,294

 

Gain on sale of investment securities

 

1,122

 

2,164

 

498

 

 

Loss on early extinguishment of debt

 

 

(1,130

)

 

 

Increase in the cash surrender value of bank owned life insurance

 

780

 

796

 

390

 

406

 

Other income

 

3,636

 

2,710

 

1,271

 

1,250

 

Total noninterest income

 

13,865

 

14,037

 

7,575

 

6,233

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

32,027

 

30,389

 

15,908

 

14,683

 

Premises and equipment expenses

 

7,633

 

8,082

 

3,807

 

4,072

 

Marketing and advertising

 

1,694

 

1,420

 

920

 

735

 

Data processing

 

3,837

 

3,622

 

1,823

 

1,838

 

Legal, accounting and professional fees

 

2,074

 

1,852

 

1,011

 

870

 

FDIC insurance

 

1,564

 

1,554

 

755

 

783

 

Merger expenses

 

 

137

 

 

26

 

Other expenses

 

7,568

 

7,615

 

4,071

 

3,591

 

Total noninterest expense

 

56,397

 

54,671

 

28,295

 

26,598

 

Income Before Income Tax Expense

 

76,949

 

64,866

 

39,214

 

33,714

 

Income Tax Expense

 

29,482

 

24,510

 

15,069

 

12,776

 

Net Income

 

47,467

 

40,356

 

24,145

 

20,938

 

Preferred Stock Dividends

 

 

359

 

 

179

 

Net Income Available to Common Shareholders

 

$

47,467

 

$

39,997

 

$

24,145

 

$

20,759

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Common Share

 

 

 

 

 

 

 

 

 

Basic

 

$

1.41

 

$

1.24

 

$

0.72

 

$

0.62

 

Diluted

 

$

1.39

 

$

1.22

 

$

0.71

 

$

0.61

 

 



 

Eagle Bancorp, Inc.

Consolidated Average Balances, Interest Yields And Rates (Unaudited)

(dollars in thousands)

 

 

 

Three Months Ended June 30,

 

 

 

2016

 

2015

 

 

 

Average Balance

 

Interest

 

Average 
Yield/Rate

 

Average Balance

 

Interest

 

Average 
Yield/Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits with other banks and other short-term investments

 

$

184,821

 

$

196

 

0.43

%

$

394,501

 

$

238

 

0.24

%

Loans held for sale (1)

 

47,111

 

428

 

3.63

%

52,580

 

483

 

3.67

%

Loans (1) (2) 

 

5,266,305

 

66,783

 

5.10

%

4,499,871

 

59,395

 

5.29

%

Investment securities available for sale (2)

 

460,195

 

2,356

 

2.06

%

383,169

 

2,305

 

2.41

%

Federal funds sold

 

8,576

 

9

 

0.42

%

2,720

 

2

 

0.29

%

Total interest earning assets

 

5,967,008

 

69,772

 

4.70

%

5,332,841

 

62,423

 

4.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest earning assets

 

279,972

 

 

 

 

 

276,288

 

 

 

 

 

Less: allowance for credit losses

 

55,816

 

 

 

 

 

48,060

 

 

 

 

 

Total noninterest earning assets

 

224,156

 

 

 

 

 

228,228

 

 

 

 

 

TOTAL ASSETS

 

$

6,191,164

 

 

 

 

 

$

5,561,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing transaction

 

$

243,836

 

$

152

 

0.25

%

$

179,389

 

$

60

 

0.13

%

Savings and money market

 

2,573,184

 

2,828

 

0.44

%

2,407,858

 

2,102

 

0.35

%

Time deposits

 

760,786

 

1,550

 

0.82

%

797,258

 

1,525

 

0.77

%

Total interest bearing deposits

 

3,577,806

 

4,530

 

0.51

%

3,384,505

 

3,687

 

0.44

%

Customer repurchase agreements

 

71,767

 

39

 

0.22

%

53,953

 

34

 

0.25

%

Other short-term borrowings

 

66,484

 

344

 

2.05

%

 

 

 

Long-term borrowings

 

68,970

 

1,037

 

5.95

%

73,629

 

1,152

 

6.19

%

Total interest bearing liabilities

 

3,785,027

 

5,950

 

0.63

%

3,512,087

 

4,873

 

0.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing demand

 

1,600,695

 

 

 

 

 

1,270,729

 

 

 

 

 

Other liabilities

 

22,124

 

 

 

 

 

22,712

 

 

 

 

 

Total noninterest bearing liabilities

 

1,622,819

 

 

 

 

 

1,293,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

783,318

 

 

 

 

 

755,541

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

6,191,164

 

 

 

 

 

$

5,561,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

63,822

 

 

 

 

 

$

57,550

 

 

 

Net interest spread

 

 

 

 

 

4.07

%

 

 

 

 

4.14

%

Net interest margin

 

 

 

 

 

4.30

%

 

 

 

 

4.33

%

Cost of funds

 

 

 

 

 

0.40

%

 

 

 

 

0.37

%

 


(1) Loans placed on nonaccrual status are included in average balances. Net loan fees and late charges included in interest income on loans totaled $3.7 million and $2.9 million for the three months ended June 30, 2016 and 2015, respectively.

(2) Interest and fees on loans and investments exclude tax equivalent adjustments.

 



 

Eagle Bancorp, Inc.

Consolidated Average Balances, Interest Yields and Rates (Unaudited)

(dollars in thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2016

 

2015

 

 

 

Average 
Balance

 

Interest

 

Average
Yield/Rate

 

Average Balance

 

Interest

 

Average 
Yield/Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits with other banks and other short-term investments

 

$

210,476

 

$

480

 

0.46

%

$

317,494

 

$

376

 

0.24

%

Loans held for sale (1)

 

38,179

 

701

 

3.67

%

49,670

 

914

 

3.68

%

Loans (1) (2) 

 

5,168,346

 

131,432

 

5.11

%

4,438,401

 

116,143

 

5.28

%

Investment securities available for sale (2)

 

479,191

 

4,944

 

2.07

%

372,814

 

4,444

 

2.40

%

Federal funds sold

 

9,770

 

22

 

0.45

%

8,724

 

11

 

0.25

%

Total interest earning assets

 

5,905,962

 

137,579

 

4.68

%

5,187,103

 

121,888

 

4.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest earning assets

 

280,752

 

 

 

 

 

276,965

 

 

 

 

 

Less: allowance for credit losses

 

54,866

 

 

 

 

 

47,579

 

 

 

 

 

Total noninterest earning assets

 

225,886

 

 

 

 

 

229,386

 

 

 

 

 

TOTAL ASSETS

 

$

6,131,848

 

 

 

 

 

$

5,416,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing transaction

 

$

216,916

 

$

252

 

0.23

%

$

165,737

 

$

110

 

0.13

%

Savings and money market

 

2,664,106

 

5,348

 

0.40

%

2,342,286

 

3,975

 

0.34

%

Time deposits

 

753,618

 

3,073

 

0.82

%

768,668

 

2,844

 

0.75

%

Total interest bearing deposits

 

3,634,640

 

8,673

 

0.48

%

3,276,691

 

6,929

 

0.43

%

Customer repurchase agreements

 

71,076

 

76

 

0.22

%

54,091

 

61

 

0.23

%

Other short-term borrowings

 

33,242

 

344

 

2.05

%

41,464

 

54

 

0.26

%

Long-term borrowings

 

68,954

 

2,074

 

5.95

%

92,657

 

2,563

 

5.50

%

Total interest bearing liabilities

 

3,807,912

 

11,167

 

0.59

%

3,464,903

 

9,607

 

0.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing demand

 

1,526,446

 

 

 

 

 

1,217,024

 

 

 

 

 

Other liabilities

 

27,373

 

 

 

 

 

25,850

 

 

 

 

 

Total noninterest bearing liabilities

 

1,553,819

 

 

 

 

 

1,242,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

770,117

 

 

 

 

 

708,712

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

6,131,848

 

 

 

 

 

$

5,416,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

126,412

 

 

 

 

 

$

112,281

 

 

 

Net interest spread

 

 

 

 

 

4.09

%

 

 

 

 

4.18

%

Net interest margin

 

 

 

 

 

4.30

%

 

 

 

 

4.37

%

Cost of funds

 

 

 

 

 

0.38

%

 

 

 

 

0.37

%

 


(1) Loans placed on nonaccrual status are included in average balances. Net loan fees and late charges included in interest income on loans totaled $7.5 million and $5.6 million for the six months ended June 30, 2016 and 2015, respectively.

(2) Interest and fees on loans and investments exclude tax equivalent adjustments.

 



 

Eagle Bancorp, Inc.

Statements of Income and Highlights Quarterly Trends (Unaudited)

(dollars in thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2016

 

2016

 

2015

 

2015

 

2015

 

2015

 

2014

 

2014

 

Income Statements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

$

69,772

 

$

67,807

 

$

67,311

 

$

63,981

 

$

62,423

 

$

59,465

 

$

56,091

 

$

47,886

 

Total interest expense

 

5,950

 

5,217

 

4,735

 

4,896

 

4,873

 

4,734

 

4,275

 

3,251

 

Net interest income

 

63,822

 

62,590

 

62,576

 

59,085

 

57,550

 

54,731

 

51,816

 

44,635

 

Provision for credit losses

 

3,888

 

3,043

 

4,595

 

3,262

 

3,471

 

3,310

 

3,700

 

2,111

 

Net interest income after provision for credit losses

 

59,934

 

59,547

 

57,981

 

55,823

 

54,079

 

51,421

 

48,116

 

42,524

 

Noninterest income (before investment gains & extinguishment of debt)

 

7,077

 

5,666

 

6,462

 

6,039

 

6,233

 

6,770

 

5,298

 

4,761

 

Gain on sale of investment securities

 

498

 

624

 

30

 

60

 

 

2,164

 

12

 

 

Loss on early extinguishment of debt

 

 

 

 

 

 

(1,130

)

 

 

Total noninterest income

 

7,575

 

6,290

 

6,492

 

6,099

 

6,233

 

7,804

 

5,310

 

4,761

 

Salaries and employee benefits

 

15,908

 

16,119

 

15,977

 

15,383

 

14,683

 

15,706

 

15,703

 

14,942

 

Premises and equipment

 

3,807

 

3,826

 

3,970

 

3,974

 

4,072

 

4,010

 

3,747

 

3,374

 

Marketing and advertising

 

920

 

774

 

566

 

762

 

735

 

685

 

578

 

544

 

Merger expenses

 

 

 

2

 

2

 

26

 

111

 

3,239

 

885

 

Other expenses

 

7,660

 

7,383

 

8,125

 

7,284

 

7,082

 

7,561

 

6,085

 

5,398

 

Total noninterest expense

 

28,295

 

28,102

 

28,640

 

27,405

 

26,598

 

28,073

 

29,352

 

25,143

 

Income before income tax expense

 

39,214

 

37,735

 

35,833

 

34,517

 

33,714

 

31,152

 

24,074

 

22,142

 

Income tax expense

 

15,069

 

14,413

 

13,485

 

13,054

 

12,776

 

11,734

 

9,347

 

8,054

 

Net income

 

24,145

 

23,322

 

22,348

 

21,463

 

20,938

 

19,418

 

14,727

 

14,088

 

Preferred stock dividends

 

 

 

62

 

180

 

179

 

180

 

180

 

151

 

Net income available to common shareholders

 

$

24,145

 

$

23,322

 

$

22,286

 

$

21,283

 

$

20,759

 

$

19,238

 

$

14,547

 

$

13,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per weighted average common share, basic

 

$

0.72

 

$

0.70

 

$

0.67

 

$

0.64

 

$

0.62

 

$

0.62

 

$

0.51

 

$

0.54

 

Earnings per weighted average common share, diluted

 

$

0.71

 

$

0.68

 

$

0.65

 

$

0.63

 

$

0.61

 

$

0.61

 

$

0.49

 

$

0.52

 

Weighted average common shares outstanding, basic

 

33,588,141

 

33,518,998

 

33,462,937

 

33,400,973

 

33,367,476

 

31,082,715

 

28,777,778

 

26,023,670

 

Weighted average common shares outstanding, diluted

 

34,183,209

 

34,104,237

 

34,069,786

 

34,026,412

 

33,997,989

 

31,776,323

 

29,632,685

 

26,654,186

 

Actual shares outstanding

 

33,584,898

 

33,581,599

 

33,467,893

 

33,405,510

 

33,394,563

 

33,303,467

 

30,139,396

 

26,022,307

 

Book value per common share at period end

 

$

23.48

 

$

22.71

 

$

22.07

 

$

21.38

 

$

20.76

 

$

20.11

 

$

18.21

 

$

14.83

 

Tangible book value per common share at period end (1)

 

$

20.27

 

$

19.48

 

$

18.83

 

$

18.10

 

$

17.46

 

$

16.82

 

$

14.56

 

$

14.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.57

%

1.54

%

1.50

%

1.47

%

1.51

%

1.49

%

1.21

%

1.37

%

Return on average common equity

 

12.40

%

12.39

%

12.08

%

11.95

%

12.18

%

13.24

%

11.67

%

14.52

%

Net interest margin

 

4.30

%

4.31

%

4.38

%

4.23

%

4.33

%

4.41

%

4.42

%

4.45

%

Efficiency ratio (2)

 

39.63

%

40.80

%

41.47

%

42.04

%

41.70

%

44.89

%

51.38

%

50.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans (3)

 

1.05

%

1.06

%

1.05

%

1.05

%

1.07

%

1.07

%

1.07

%

1.31

%

Nonperforming loans to total loans (3)

 

0.40

%

0.43

%

0.26

%

0.30

%

0.33

%

0.44

%

0.52

%

0.85

%

Allowance for credit losses to total nonperforming loans

 

264.44

%

249.03

%

397.95

%

347.82

%

328.98

%

244.12

%

205.30

%

152.25

%

Nonperforming assets to total assets

 

0.39

%

0.42

%

0.31

%

0.41

%

0.44

%

0.58

%

0.68

%

0.91

%

Net charge-offs (annualized) to average loans (3)

 

0.15

%

0.09

%

0.18

%

0.16

%

0.21

%

0.15

%

0.26

%

0.09

%

Tier 1 capital (to average assets)

 

11.24

%

11.01

%

10.90

%

11.96

%

12.03

%

12.19

%

10.69

%

10.70

%

Total capital (to risk weighted assets)

 

12.71

%

12.87

%

12.75

%

13.80

%

13.75

%

13.90

%

12.97

%

14.48

%

Common equity tier 1 capital (to risk weighted assets)

 

10.74

%

10.83

%

10.68

%

10.48

%

10.37

%

10.37

%

n/a

 

n/a

 

Tangible common equity ratio (1)

 

10.88

%

10.86

%

10.56

%

10.46

%

10.34

%

10.39

%

8.54

%

9.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,191,164

 

$

6,072,533

 

$

5,907,023

 

$

5,776,404

 

$

5,561,069

 

$

5,270,301

 

$

4,844,409

 

$

4,070,914

 

Total earning assets

 

$

5,967,008

 

$

5,844,915

 

$

5,675,048

 

$

5,544,835

 

$

5,332,397

 

$

5,039,748

 

$

4,654,423

 

$

3,977,859

 

Total loans

 

$

5,266,305

 

$

5,070,386

 

$

4,859,391

 

$

4,636,298

 

$

4,499,871

 

$

4,376,248

 

$

3,993,020

 

$

3,317,731

 

Total deposits

 

$

5,178,501

 

$

5,143,670

 

$

4,952,282

 

$

4,842,706

 

$

4,655,234

 

$

4,330,403

 

$

4,025,900

 

$

3,470,231

 

Total borrowings

 

$

207,221

 

$

139,324

 

$

168,652

 

$

129,136

 

$

127,582

 

$

249,516

 

$

237,401

 

$

152,249

 

Total shareholders’ equity

 

$

783,318

 

$

756,916

 

$

757,199

 

$

778,279

 

$

755,541

 

$

661,364

 

$

561,467

 

$

437,370

 

 


(1) Tangible common equity to tangible assets (the “tangible common equity ratio”) and tangible book value per common share are non-GAAP financial measures derived from GAAP based amounts. The Company calculates the tangible common equity ratio by excluding the balance of intangible assets from common shareholders’ equity and dividing by tangible assets. The Company calculates tangible book value per common share by dividing tangible common equity by common shares outstanding, as compared to book value per common share, which the Company calculates by dividing common shareholders’ equity by common shares outstanding. The Company considers this information important to shareholders as tangible equity is a measure that is consistent with the calculation of capital for bank regulatory purposes, which excludes intangible assets from the calculation of risk based ratios and as such is useful for investors, regulators, management and others to evaluate capital adequacy and to compare against other financial institutions.

(2) Computed by dividing noninterest expense by the sum of net interest income and noninterest income.

(3) Excludes loans held for sale.