Attached files

file filename
8-K - FORM 8-K - OLD NATIONAL BANCORP /IN/d164381d8k.htm
EX-3.1 - EX-3.1 - OLD NATIONAL BANCORP /IN/d164381dex31.htm

Exhibit 99.1

 

LOGO    LOGO

 

FOR IMMEDIATE RELEASE

August 1, 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 2nd quarter results highlighted by 11.3%

annualized organic loan growth and 5.5% increase in

tangible book value1

 

    Anchor BanCorp Wisconsin Inc. partnership complete
    Old National Insurance sale closes

2nd QUARTER 2016 HIGHLIGHTS:

 

    Earnings of $39.1 million, or $0.31 per common share
    Organic loan growth of 11.3% annualized
    Tangible book value1 increase of 5.5% even after closing on largest partnership in Company history
    Current dividend yield of 4.0%
    Stable Core Net Interest Margin1
    Early termination of FDIC Loss Share Agreement

 

1 Non-GAAP measures – refer to Tables 5 & 12 for Non-GAAP reconciliations

Evansville, Ind. (August 1, 2016) – Today Old National Bancorp (the “Company” or “Old National”) (NASDAQ: ONB) reported 2nd quarter 2016 net income of $39.1 million, or $0.31 per share. These quarterly results compare to net income of $27.0 million in the 1st quarter of 2016 and $26.2 million recorded in the 2nd quarter of 2015.

Old National accomplished several strategic milestones during the 2nd quarter. These include the sale of the ONB Insurance Group, Inc., d/b/a Old National Insurance (May 31); closing on the partnership with Anchor BanCorp Wisconsin Inc. (“Anchor”) (May 1); the early termination of our FDIC loss share agreements; and the continuation of rationalizing our branch franchise. Related to some of these actions, the following items were included in Old National’s 2nd quarter financial results:

 

Table 1 ($ in millions)

   After-Tax
Impact
 

Gain on Sale of Insurance Subsidiary

    $ 17.6   

Merger and Integration Expenses

   ($ 4.6

ONB Foundation/Community Support Expenses

   ($ 3.2

Branch Consolidation Expenses

   ($ 0.7

Severance

   ($ 0.4

Also today, the Company announced its quarterly cash dividend of $0.13 per share. The dividend is payable September 16, 2016, to shareholders of record on September 1, 2016. For purposes of broker trading, the ex-date of the cash dividend is August 30, 2016.


“This was a quarter marked by significant milestones for Old National as we closed on our largest partnership to date, completed the sale of our Insurance group and ended our FDIC loss share agreement,” said Chairman and CEO Bob Jones. “These actions – coupled with solid organic loan growth and a continued focus on expense management – allowed us to continue to grow our business in spite of the economic challenges facing all U.S. financial companies. Our shareholders also benefitted by the increase in tangible book value even after the closing of our Anchor partnership.”

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 June 30, 2016, total period-end loans, including loans held for sale, increased $1.845 billion to $8.875 billion from $7.030 billion at March 31, 2016. Total loans acquired through the partnership with Anchor totaled $1.646 billion as of the date of closing. Organic loan growth during the 2nd quarter was $199.1 million, or 11.3% on an annualized basis. Old National’s new Wisconsin region experienced the largest increase in loan balances, with $38.9 million, or 14.2% annualized, loan growth during the quarter as compared to their day 1 (May 1) balances. The Louisville, Kentucky market, including the Company’s new Lexington office, the Bloomington, Indiana market and the South Bend, Indiana market also experienced significant loan growth in the Old National franchise, with total loans in these regions increasing $31.8 million (21.4% annualized), $30.4 million (22.9% annualized) and $29.7 million (56.3% annualized), respectively, over March 31, 2016, loan balances.

At June 30, 2016, total period-end core deposits, including demand and interest-bearing deposits, increased $1.851 billion to $10.273 billion, compared to $8.422 billion at March 31, 2016. Total core deposits assumed through the partnership with Anchor were $1.853 billion as of the date of closing.

Net interest income for the 2nd quarter of 2016 totaled $99.3 million compared to $85.6 million in the 1st quarter of 2016, and $92.1 million in the 2nd quarter of 2015. On a fully taxable equivalent basis, net interest income was $104.6 million for the 2nd quarter of 2016 and represented a net interest margin on total average earning assets of 3.57%. These results compare to net interest income on a fully taxable equivalent basis of $90.8 million and a margin of 3.52% in the 1st quarter of 2016. In the 2nd quarter of 2015, Old National reported net interest income on a fully taxable equivalent basis of $96.9 million and a margin of 3.75%. Refer to Table 5 for Non-GAAP taxable equivalent reconciliations.

As part of net interest income, Old National recorded $14.2 million, or a 49 basis point contribution to net interest margin, from accretion income in the 2nd quarter of 2016 related to purchase accounting discounts from various acquisitions. Total accretion income in the 1st quarter of 2016 and the 2nd quarter of 2015 reported by Old National was $11.2 million, or a 44 basis point net interest margin contribution, and $15.6 million, or a 60 basis point net interest margin contribution, respectively. Excluding accretion income, the core net interest margin was 3.08% in the 2nd quarter of 2016, compared to 3.08% in the 1st quarter of 2016 and 3.15% in the 2nd quarter of 2015. Refer to Table 5 for Non-GAAP reconciliations.

Noninterest Income

For the 2nd quarter of 2016, total noninterest income amounted to $93.4 million, and includes the $41.9 million pre-tax gain on the sale of Old National Insurance. Excluding this gain on sale, total noninterest income was $51.5 million. This compares to $49.5 million in the 1st quarter of 2016 and $55.0 million in the 2nd quarter of 2015. Anchor contributed $4.6 million in noninterest income to the 2nd quarter of 2016.


Improve Operating Leverage

Old National’s noninterest expenses for the 2nd quarter of 2016 totaled $121.5 million. Items impacting noninterest expenses for the 2nd quarter are detailed in Table 1. Anchor operational expenses, excluding merger and integration charges, contributed $11.4 million in noninterest expenses during the current quarter. Noninterest expenses for the 1st quarter of 2016 were $98.4 million and for the 2nd quarter of 2015 were $109.7 million. As of June 30, 2016, Old National has 206 branches throughout its franchise.

Prudent Use of Capital

Old National’s capital position remained well above regulatory guideline minimums at June 30, 2016, with regulatory tier 1 and total risk-based capital ratios of 11.8% and 12.4%, respectively, compared to 12.5% and 13.2% at March 31, 2016, and 11.6% and 12.2% at June 30, 2015. Old National did not repurchase any stock in the open market during the 2nd quarter of 2016.

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

 

Table 2

   Fully
Phased-In
Regulatory
Guidelines
Minimum
    Consolidated
ONB at
June 30,
2016
 

Tier 1 Risk-Based Capital Ratio

     >8.5     11.8

Total Risk-Based Capital Ratio

     >10.5     12.4

Common Equity Tier 1 Capital Ratio

     >7.0     11.6

Tier 1 Leverage Capital Ratio

     >4.0     8.9

Old National’s ratio of tangible common equity to tangible assets was 8.10% at June 30, 2016, compared to 7.88% at March 31, 2016, and 7.23% at June 3, 2015. Refer to Table 12 for Non-GAAP reconciliations.

Maintain a Strong Credit Culture

Old National recorded provision expense of $1.3 million and had net charge-offs of $0.2 million in the 2nd quarter of 2016. These results compare to $0.1 million in provision expense and net charge-offs of $1.6 million, and provision expense of $2.3 million and net charge-offs of $1.0 million, in the 1st quarter of 2016 and the 2nd quarter of 2015, respectively. Net charge-offs for the 2nd quarter of 2016 were 0.01% of average total loans on an annualized basis, compared to net charge-offs of 0.09% of average total loans in the 1st quarter of 2016 and net charge-offs of 0.06% of average total loans in the 2nd quarter of 2015.

Delinquencies remained low as Old National reported 30+ day delinquent loans of 0.34% in the 2nd quarter of 2016 compared to 0.30% in the 1st quarter of 2016. Old National’s 90+ day delinquent loans for the 2nd quarter were 0.01% compared to 0.01% in the 1st quarter of 2016.

Old National’s allowance for loan losses at June 30, 2016, was $51.8 million, or 0.59% of total loans, compared to an allowance of $50.7 million, or 0.72% of total loans at March 31, 2016, and $50.2 million, or 0.74% of total loans, at June 30, 2015. The coverage ratio (allowance to non-performing loans) stood at 30% at June 30, 2016, compared to 38% at March 31, 2016, and 28% at June 30, 2015.


“Our ratio of allowance for loan and lease losses to total loans declined quarter to quarter with the addition of Anchor’s $1.6 billion loan portfolio,” noted Daryl Moore, Chief Credit Executive. “In accordance with current accounting practices, these acquired loans are recorded at fair value with no allowance recorded at the acquisition date. When we consider both our allowance for loan losses plus our purchase accounting marks, we believe we remain appropriately reserved, as demonstrated by the table below.”

 

Table 3 – At June 30, 2016 ($ in millions)

   ONB
Excluding
Anchor1
    Anchor     ONB
Consolidated
 

Allowance for Loan Losses (ALLL)

   $ 51.8      $ 0.0      $ 51.8   

Remaining Loan Discount

     86.2        73.2        159.4   

Total ALLL + Remaining Loan Discount

   $ 138.0      $ 73.2      $ 211.2   

Pre-Discount Loan Balance

   $ 7,244.1      $ 1,745.5      $ 8,989.6   

ALLL/Pre-Discount Loan Balance

     0.72     0.0     0.58

Mark/Pre-Discount Loan Balance

     1.18     4.20     1.77

Combined ALLL & Discount/Pre-Discount Loan Balance

     1.90     4.20     2.35

 

1 Includes discount on loans acquired through previous partnerships.

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

 

Table 4 ($ in millions)

   2Q16
ONB
Excluding
Anchor
    2Q16
Anchor
    2Q16 ONB
Consolidated
    1Q16     2Q15  

Non-Performing Loans (NPLs)

   $ 139.2      $ 35.0      $ 174.2      $ 132.0      $ 181.4   

Problem Loans (Including NPLs)

     210.9        39.3        250.2        200.3        257.1   

Special Mention Loans

     97.5        9.4        106.9        132.5        173.9   

Net Charge-Off (Recoveries) Ratio

     0.04     (0.05 )%      0.01     0.09     0.06

Provision for Loan Losses

   $ 1.8      ($ 0.5   $ 1.3      $ 0.1      $ 2.3   

Allowance for Loan Losses

     51.8        0.0        51.8        50.7        50.2   

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 $14.4 billion in assets, 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, Old National offers comprehensive wealth management, investments and brokerage services. 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, August 1, 2016, to discuss 2nd 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 1:00 p.m. Central Time on August 1 through August 15. To access the replay, dial 1-855-859-2056, Conference ID Code 43576759.

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 5: Non-GAAP Reconciliations-Core Net Interest Margin

 

($ in millions)

   2Q16     1Q16     2Q15  

Net Interest Income

   $ 99.3      $ 85.6      $ 92.1   

Taxable Equivalent Adjustment

     5.3        5.2        4.8   

Net Interest Income – Taxable Equivalent

   $ 104.6      $ 90.8      $ 96.9   

Less Accretion1

     14.2        11.2        15.6   

Net Interest Income – Taxable Equivalent Less Accretion

   $ 90.4      $ 79.6      $ 81.3   

Average Earning Assets

   $ 11,726.4      $ 10,331.0      $ 10,325.9   

Core Net Interest Margin – Fully Taxable Equivalent

     3.08     3.08     3.15

 

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

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 Bancorp Wisconsin Inc.); 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 6

Financial Highlights

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

 

     Three Months Ended     Six Months Ended  
     June 30,
2016
    March 31,
2016
    June 30,
2015
    June 30,
2016
    June 30,
2015
 

Income Statement

          

Net interest income

   $ 99,340      $ 85,643      $ 92,097      $ 184,983      $ 183,090   

Provision for loan losses

     1,319        91        2,271        1,410        2,272   

Noninterest income

     93,385        49,451        54,979        142,836        110,274   

Noninterest expense

     121,472        98,355        109,690        219,827        225,846   

Net income

     39,122        26,977        26,156        66,099        47,062   

Per Common Share Data (Diluted)

          

Net income available to common shareholders

   $ 0.31      $ 0.24      $ 0.22      $ 0.55      $ 0.40   

Average diluted shares outstanding

     127,973        114,563        116,223        121,273        117,634   

Book value

     13.42        13.19        12.64        13.42        12.64   

Stock price

     12.53        12.19        14.46        12.53        14.46   

Dividend payout ratio

     42     54     53     47     60

Tangible common book value (1)

     8.23        7.80        7.18        8.23        7.18   

Performance Ratios

          

Return on average assets

     1.16     0.91     0.88     1.04     0.79

Return on average common equity

     9.22     7.18     7.11     8.26     6.33

Net interest margin (FTE)

     3.57     3.52     3.75     3.54     3.72

Efficiency ratio (2)

     60.22     68.76     70.52     63.76     73.36

Net charge-offs (recoveries) to average loans

     0.01     0.09     0.06     0.05     0.00

Allowance for loan losses to ending loans

     0.59     0.72     0.74     0.59     0.74

Non-performing loans to ending loans

     1.97     1.88     2.68     1.97     2.68

Balance Sheet

          

Total loans

   $ 8,830,158      $ 7,007,074      $ 6,766,062      $ 8,830,158      $ 6,766,062   

Total assets

     14,420,262        11,932,326        12,074,404        14,420,262        12,074,404   

Total deposits

     10,451,602        8,588,895        8,809,570        10,451,602        8,809,570   

Total borrowed funds

     1,935,555        1,662,191        1,598,370        1,935,555        1,598,370   

Total shareholders’ equity

     1,811,117        1,508,643        1,456,723        1,811,117        1,456,723   

Capital Ratios (1)

          

Risk-based capital ratios (EOP):

          

Tier 1 common equity

     11.6     12.0     11.2     11.6     11.2

Tier 1

     11.8     12.5     11.6     11.8     11.6

Total

     12.4     13.2     12.2     12.4     12.2

Leverage ratio (to average assets)

     8.9     8.6     8.2     9.5     8.2

Total equity to assets (averages)

     12.56     12.63     12.36     12.59     12.48

Tangible common equity to tangible assets

     8.10     7.88     7.23     8.10     7.23

Nonfinancial Data

          

Full-time equivalent employees

     2,919        2,615        2,865        2,919        2,865   

Number of branches

     206        160        180        206        180   

 

(1) See non-GAAP measures on Table 12.
(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


TABLE 7

Income Statement

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

 

     Three Months Ended     Six Months Ended  
     June 30,
2016
    March 31,
2016
    June 30,
2015
    June 30,
2016
     June 30,
2015
 

Interest income

   $ 110,243      $ 95,329      $ 99,964      $ 205,572       $ 198,558   

Less: interest expense

     10,903        9,686        7,867        20,589         15,468   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income

     99,340        85,643        92,097        184,983         183,090   

Provision for loan losses

     1,319        91        2,271        1,410         2,272   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income after provision for loan losses

     98,021        85,552        89,826        183,573         180,818   

Wealth management fees

     9,355        8,121        9,443        17,476         17,963   

Service charges on deposit accounts

     10,437        9,639        11,278        20,076         22,323   

Debit card and ATM fees

     4,471        3,785        7,075        8,256         13,807   

Mortgage banking revenue

     5,203        2,920        4,262        8,123         7,225   

Insurance premiums and commissions

     7,122        13,121        10,172        20,243         22,285   

Investment product fees

     4,724        3,905        4,719        8,629         9,122   

Company-owned life insurance

     2,080        2,038        2,193        4,118         4,345   

Change in Indemnification Asset

     888        (655     (1,541     233         (2,509

Other income

     4,377        4,372        5,356        8,749         9,425   

Net gain on sale of ONB Insurance Group, Inc.

     41,864        —          —          41,864         —     

Recognition of deferred gain on sale leaseback transactions

     1,038        1,052        1,468        2,090         2,992   

Gains (losses) on sales of securities

     1,856        1,106        512        2,962         3,195   

Gains (losses) on derivatives

     (30     47        42        17         101   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total noninterest income

     93,385        49,451        54,979        142,836         110,274   

Salaries and employee benefits

     62,715        56,972        59,248        119,687         128,942   

Occupancy

     13,568        12,844        14,141        26,412         28,434   

Equipment

     3,316        2,893        3,446        6,209         7,350   

Marketing

     5,111        2,486        3,678        7,597         5,914   

Data processing

     8,676        7,123        8,077        15,799         14,667   

Communication

     2,535        1,864        2,435        4,399         5,179   

Professional fees

     5,181        3,368        3,381        8,549         6,513   

Loan expenses

     2,123        1,333        1,816        3,456         3,142   

Supplies

     598        583        581        1,181         1,265   

FDIC assessment

     2,030        1,919        1,972        3,949         3,857   

Other real estate owned expense

     2,099        424        476        2,523         1,637   

Intangible amortization

     3,365        2,647        2,977        6,012         6,058   

Other expense

     10,155        3,899        7,462        14,054         12,888   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total noninterest expense

     121,472        98,355        109,690        219,827         225,846   

Income before income taxes

     69,934        36,648        35,115        106,582         65,246   

Income tax expense

     30,812        9,671        8,959        40,483         18,184   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income

   $ 39,122      $ 26,977      $ 26,156      $ 66,099       $ 47,062   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Diluted Earnings Per Share

           

Net income

   $ 0.31      $ 0.24      $ 0.22      $ 0.55       $ 0.40   

Average Common Shares Outstanding

           

Basic

     127,508        113,998        115,732        120,753         117,128   

Diluted

     127,973        114,563        116,223        121,273         117,634   

Common shares outstanding at end of period

     135,005        114,352        115,205        135,005         115,205   


TABLE 8

Balance Sheet

($ in thousands)

 

     June 30,
2016
    March 31,
2016
    June 30,
2015
 

Assets

      

Federal Reserve Bank account

   $ 56,433      $ 20,516      $ 11,297   

Money market investments

     5,514        1,783        4,931   

Investments:

      

Treasury and government sponsored agencies

     694,264        757,745        851,746   

Mortgage-backed securities

     1,349,805        1,005,588        1,123,692   

States and political subdivisions

     1,128,700        1,112,599        1,047,246   

Other securities

     437,669        431,368        448,756   
  

 

 

   

 

 

   

 

 

 

Total investments

     3,610,438        3,307,300        3,471,440   
  

 

 

   

 

 

   

 

 

 

Loans held for sale

     44,422        22,546        217,667   

Loans:

      

Commercial

     1,893,700        1,784,970        1,775,954   

Commercial and agriculture real estate

     2,943,525        1,907,834        1,767,341   

Consumer:

      

Home equity

     473,550        347,776        369,961   

Other consumer loans

     1,419,613        1,236,959        1,094,580   
  

 

 

   

 

 

   

 

 

 

Subtotal of commercial and consumer loans

     6,730,388        5,277,539        5,007,836   

Residential real estate

     2,099,770        1,634,132        1,622,819   

Covered loans

     —          95,403        135,407   
  

 

 

   

 

 

   

 

 

 

Total loans

     8,830,158        7,007,074        6,766,062   
  

 

 

   

 

 

   

 

 

 

Total earning assets

     12,546,965        10,359,219        10,471,397   
  

 

 

   

 

 

   

 

 

 

Allowance for loan losses

     (51,804     (50,700     (50,191

Nonearning Assets:

      

Cash and due from banks

     205,973        153,259        178,985   

Premises and equipment

     231,656        198,065        131,336   

Goodwill and intangible assets

     699,760        617,077        629,460   

Company-owned life insurance

     350,193        342,292        337,802   

Net deferred tax assets

     179,448        98,712        127,622   

Loan servicing rights

     25,756        10,534        10,027   

FDIC Indemnification Asset

     —          7,703        16,475   

Other real estate owned

     24,254        13,522        14,141   

Other assets

     208,061        182,643        207,350   
  

 

 

   

 

 

   

 

 

 

Total nonearning assets

     1,925,101        1,623,807        1,653,198   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 14,420,262      $ 11,932,326      $ 12,074,404   
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Noninterest-bearing demand deposits

   $ 2,883,917      $ 2,491,767      $ 2,557,665   

NOW accounts

     2,456,963        2,178,690        2,213,862   

Savings accounts

     2,616,365        2,271,341        2,352,916   

Money market accounts

     1,015,336        561,250        602,287   

Other time deposits

     1,300,611        919,213        1,036,040   
  

 

 

   

 

 

   

 

 

 

Total core deposits

     10,273,192        8,422,261        8,762,770   

Brokered CD’s

     178,410        166,634        46,800   
  

 

 

   

 

 

   

 

 

 

Total deposits

     10,451,602        8,588,895        8,809,570   

Short-term borrowings

     567,659        494,380        530,377   

Other borrowings

     1,367,896        1,167,811        1,067,993   
  

 

 

   

 

 

   

 

 

 

Total borrowed funds

     1,935,555        1,662,191        1,598,370   

Accrued expenses and other liabilities

     221,988        172,597        209,741   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     12,609,145        10,423,683        10,617,681   

Common stock, surplus, and retained earnings

     1,834,734        1,538,228        1,494,785   

Other comprehensive income

     (23,617     (29,585     (38,062
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     1,811,117        1,508,643        1,456,723   
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 14,420,262      $ 11,932,326      $ 12,074,404   
  

 

 

   

 

 

   

 

 

 


TABLE 9

Average Balance Sheet and Interest Rates

($ in thousands)

 

     Three Months Ended
June 30, 2016
    Three Months Ended
March 31, 2016
    Three Months Ended
June 30, 2015
 
Earning Assets:    Average
Balance
    Income (1)/
Expense
     Yield/
Rate
    Average
Balance
    Income (1)/
Expense
     Yield/
Rate
    Average
Balance
    Income (1)/
Expense
     Yield/
Rate
 

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

   $ 23,604      $ 21         0.36   $ 44,499      $ 49         0.45   $ 19,282      $ 8         0.16

Investments:

                     

Treasury and gov’t sponsored agencies

     738,642        3,586         1.94     730,379        3,477         1.90     839,453        4,123         1.96

Mortgage-backed securities

     1,209,231        5,562         1.84     1,050,520        5,078         1.93     1,138,567        5,060         1.78

States and political subdivisions

     1,117,367        13,207         4.73     1,103,467        13,009         4.72     976,034        12,025         4.93

Other securities

     434,089        2,119         1.98     428,324        2,837         2.66     452,169        2,674         2.37
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total investments

     3,499,329        24,474         2.80     3,312,690        24,401         2.95     3,406,223        23,882         2.81
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Loans:

                     

Commercial (2)

     1,825,627        17,709         3.84     1,781,711        17,161         3.81     1,759,870        19,919         4.48

Commercial and agriculture real estate (2)

     2,589,342        35,273         5.39     1,896,951        28,038         5.85     1,850,428        28,312         6.05

Consumer:

                     

Home equity (2)

     454,581        6,586         5.83     413,796        4,279         4.16     447,504        4,451         3.99

Other consumer loans (2)

     1,344,288        11,438         3.42     1,210,993        9,680         3.22     1,114,210        9,976         3.59
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal commercial and consumer loans

     6,213,838        71,006         4.60     5,303,451        59,158         4.49     5,172,012        62,658         4.86

Residential real estate loans (2)

     1,989,612        20,009         4.03     1,670,389        16,921         4.06     1,728,421        18,173         4.21
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total loans (2)

     8,203,450        91,015         4.42     6,973,840        76,079         4.35     6,900,433        80,831         4.66
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total earning assets

   $ 11,726,383      $ 115,510         3.93   $ 10,331,029      $ 100,529         3.88   $ 10,325,938      $ 104,721         4.03
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Less: Allowance for loan losses

     (51,269          (52,077          (48,593     

Non-Earning Assets:

                     

Cash and due from banks

   $ 187,974           $ 166,351           $ 181,326        

Other assets

     1,655,720             1,458,537             1,451,532        
  

 

 

        

 

 

        

 

 

      

Total assets

     13,518,808           $ 11,903,840           $ 11,910,203        
  

 

 

        

 

 

        

 

 

      

Interest-Bearing Liabilities:

                     

NOW accounts

   $ 2,416,761      $ 405         0.07   $ 2,114,798      $ 237         0.05   $ 2,271,745      $ 160         0.03

Savings accounts

     2,492,202        843         0.14     2,224,151        780         0.14     2,369,156        808         0.14

Money market accounts

     861,791        282         0.13     552,475        90         0.07     616,026        91         0.06

Other time deposits

     1,175,435        2,367         0.81     913,347        2,115         0.93     1,049,132        2,414         0.92
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits

     6,946,189        3,897         0.23     5,804,771        3,222         0.22     6,306,059        3,473         0.22

Brokered CD’s

     174,338        357         0.82     127,287        272         0.86     52,484        58         0.44
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits and CD’s

     7,120,527        4,254         0.24     5,932,058        3,494         0.24     6,358,543        3,531         0.22
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Short-term borrowings

     528,437        410         0.31     446,422        182         0.16     467,440        112         0.10

Other borrowings

     1,251,712        6,239         2.00     1,375,011        6,010         1.75     896,359        4,224         1.87
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total borrowed funds

     1,780,149        6,649         1.50     1,821,433        6,192         1.37     1,363,799        4,336         1.28
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

   $ 8,900,676      $ 10,903         0.49   $ 7,753,491      $ 9,686         0.50   $ 7,722,342      $ 7,867         0.41
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-Bearing Liabilities

                     

Demand deposits

     2,725,417             2,473,091             2,515,696        

Other liabilities

     195,091             174,296             200,243        

Shareholders’ equity

     1,697,624             1,502,962             1,471,922        
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 13,518,808           $ 11,903,840           $ 11,910,203        
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          3.44          3.38          3.62

Net interest margin (FTE)

          3.57          3.52          3.75

FTE adjustment

     $ 5,267           $ 5,200           $ 4,757      

 

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


TABLE 10

Average Balance Sheet and Interest Rates

($ in Thousands)

 

     Six Months Ended June 30, 2016     Six Months Ended June 30, 2015  
Earning Assets:    Average
Balance
    Income (1)/
Expense
     Yield/
Rate
    Average
Balance
    Income (1)/
Expense
     Yield/
Rate
 

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

   $ 34,051      $ 70         0.41   $ 22,489      $ 14         0.12

Investments:

              

Treasury and gov’t sponsored agencies

     734,511        7,063         1.92     864,577        8,497         1.97

Mortgage-backed securities

     1,129,876        10,639         1.88     1,146,159        10,110         1.76

States and political subdivisions

     1,110,417        26,216         4.72     976,486        23,616         4.84

Other securities

     431,206        4,956         2.34     453,114        5,494         2.42
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total investments

     3,406,010        48,874         2.87     3,440,336        47,717         2.77
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Loans:

              

Commercial (2)

     1,803,669        34,871         3.82     1,738,137        38,933         4.46

Commercial and agriculture real estate (2)

     2,243,147        63,311         5.58     1,865,125        56,438         6.02

Consumer:

              

Home equity (2)

     434,189        10,865         5.03     450,555        9,032         4.04

Other consumer loans (2)

     1,277,640        21,118         3.32     1,079,369        19,647         3.67
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal commercial and consumer loans

     5,758,645        130,165         4.55     5,133,186        124,050         4.87

Residential real estate loans (2)

     1,830,000        36,930         4.05     1,739,986        36,192         4.16
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total loans (2)

     7,588,645        167,095         4.39     6,873,172        160,242         4.66
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total earning assets

   $ 11,028,706      $ 216,039         3.91   $ 10,335,997      $ 207,973         4.02
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Less: Allowance for loan losses

     (51,673          (49,003     

Non-Earning Assets:

              

Cash and due from banks

   $ 177,162           $ 183,518        

Other assets

     1,557,129             1,449,382        
  

 

 

        

 

 

      

Total assets

   $ 12,711,324           $ 11,919,894        
  

 

 

        

 

 

      

Interest-bearing Liabilities:

              

NOW accounts

   $ 2,265,779      $ 643         0.06   $ 2,239,599      $ 321         0.03

Savings accounts

     2,358,177        1,623         0.14     2,356,595        1,617         0.14

Money market accounts

     707,133        372         0.11     636,379        209         0.07

Other time deposits

     1,044,391        4,481         0.86     1,062,001        4,798         0.91
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits

     6,375,480        7,119         0.22     6,294,574        6,945         0.22

Brokered CD’s

     150,812        628         0.84     62,620        149         0.48
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits and CD’s

     6,526,292        7,747         0.24     6,357,194        7,094         0.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Short-term borrowings

     487,430        592         0.24     460,563        208         0.09

Other borrowings

     1,313,362        12,250         1.87     907,495        8,166         1.81
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total borrowed funds

     1,800,792        12,842         1.43     1,368,058        8,374         1.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

   $ 8,327,084      $ 20,589         0.50   $ 7,725,252      $ 15,468         0.40
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-Bearing Liabilities

              

Demand deposits

     2,599,253             2,509,423        

Other liabilities

     184,694             197,982        

Shareholders’ equity

     1,600,293             1,487,237        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 12,711,324           $ 11,919,894        
  

 

 

        

 

 

      

Net interest rate spread

          3.41          3.62

Net interest margin (FTE)

          3.54          3.72

FTE adjustment

     $ 10,467           $ 9,415      

 

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


TABLE 11

Asset Quality (EOP)

($ in thousands)

 

     Three Months Ended     Six Months Ended  
     June 30,
2016
    March 31,
2016
    June 30,
2015
    June 30,
2016
    June 30,
2015
 

Beginning allowance for loan losses

   $ 50,700      $ 52,233      $ 48,878      $ 52,233      $ 47,849   

Provision for loan losses

     1,319        91        2,271        1,410        2,272   

Gross charge-offs

     (2,677     (3,942     (3,902     (6,619     (6,016

Gross recoveries

     2,462        2,318        2,944        4,780        6,086   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (charge-offs) recoveries

     (215     (1,624     (958     (1,839     70   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending allowance for loan losses

   $ 51,804      $ 50,700      $ 50,191      $ 51,804      $ 50,191   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     0.01     0.09     0.06     0.05     0.00

Average loans outstanding (1)

   $ 8,191,544      $ 6,970,578      $ 6,697,517      $ 7,581,061      $ 6,668,724   

EOP loans outstanding (1)

   $ 8,830,158      $ 7,007,074      $ 6,766,062      $ 8,830,158      $ 6,766,062   

Allowance for loan losses / EOP loans (1)

     0.59     0.72     0.74     0.59     0.74

Underperforming Assets:

          

Loans 90 Days and over (still accruing)

   $ 670      $ 357      $ 598      $ 670      $ 598   

Non-performing loans:

          

Nonaccrual loans (2)

     160,340        117,866        167,802        160,340        167,802   

Renegotiated loans

     13,904        14,155        13,563        13,904        13,563   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans

     174,244        132,021        181,365        174,244        181,365   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Foreclosed properties

     24,254        13,522        14,141        24,254        14,141   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total underperforming assets

   $ 199,168      $ 145,900      $ 196,104      $ 199,168      $ 196,104   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Classified loans - “problem loans”

   $ 250,214      $ 200,297      $ 257,106      $ 250,214      $ 257,106   

Other classified assets

     6,392        6,566        11,371        6,392        11,371   

Criticized loans - “special mention loans”

     106,886        132,475        173,921        106,886        173,921   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total classified and criticized assets

   $ 363,492      $ 339,338      $ 442,398      $ 363,492      $ 442,398   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans / EOP loans (1)

     1.97     1.88     2.68     1.97     2.68

Allowance to non-performing loans (3)

     30     38     28     30     28

Under-performing assets / EOP loans (1)

     2.26     2.08     2.90     2.26     2.90

EOP total assets

   $ 14,420,262      $ 11,932,326      $ 12,074,404      $ 14,420,262      $ 12,074,404   

Under-performing assets / EOP assets

     1.38     1.22     1.62     1.38     1.62

EOP - End of period actual balances

(1) Excludes loans held for sale.
(2) Includes renegotiated loans totaling $38.1 million at June 30, 2016, $35.7 million at March 31, 2016 and $25.5 million at June 30, 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 12

Non-GAAP Measures

($ in thousands)

 

     Three Months Ended     Six Months Ended  
     June 30,
2016
    March 31,
2016
    June 30,
2015
    June 30,
2016
    June 30,
2015
 

Actual End of Period Balances

          

GAAP shareholders’ equity

   $ 1,811,117      $ 1,508,643      $ 1,456,723      $ 1,811,117      $ 1,456,723   

Deduct:

          

Goodwill

     655,523        584,634        588,464        655,523        588,464   

Intangibles

     44,237        32,443        40,996        44,237        40,996   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     699,760        617,077        629,460        699,760        629,460   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible shareholders’ equity

   $ 1,111,357      $ 891,566      $ 827,263      $ 1,111,357      $ 827,263   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Actual End of Period Balances

          

GAAP assets

   $ 14,420,262      $ 11,932,326      $ 12,074,404      $ 14,420,262      $ 12,074,404   

Add:

          

Trust overdrafts

     337        48        72        337        72   

Deduct:

          

Goodwill

     655,523        584,634        588,464        655,523        588,464   

Intangibles

     44,237        32,443        40,996        44,237        40,996   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     699,760        617,077        629,460        699,760        629,460   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Assets

   $ 13,720,839      $ 11,315,297      $ 11,445,016      $ 13,720,839      $ 11,445,016   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets

   $ 9,624,966      $ 7,795,646      $ 8,023,881      $ 9,624,966      $ 8,023,881   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income

   $ 39,122      $ 26,977      $ 26,156      $ 66,099      $ 47,062   

Add:

          

Intangible amortization (net of tax)

     3,171        2,404        2,687        5,575        5,468   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible net income

   $ 42,293      $ 29,381      $ 28,843      $ 71,674      $ 52,530   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Ratios

          

Return on tangible common equity

     15.22     13.18     13.95     12.90     12.70

Return on tangible assets

     1.23     1.04     1.01     1.04     0.92

Tangible common equity to tangible assets

     8.10     7.88     7.23     8.10     7.23

Tangible common equity to risk-weighted assets

     11.55     11.44     10.31     11.55     10.31

Tangible common book value (1)

     8.23        7.80        7.18        8.23        7.18   
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

   $ 1,134,978      $ 975,717      $ 927,247      $ 1,134,978      $ 927,247   

Deduct:

          

Trust Preferred Securities

     45,000        45,000        45,000        45,000        45,000   

Additional Tier 1 capital deductions

     (30,760     (7,625     (13,232     (30,760     (13,232
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     14,240        37,375        31,768        14,240        31,768   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier 1 common equity

   $ 1,120,738      $ 938,342      $ 895,479      $ 1,120,738      $ 895,479   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets

     9,624,966        7,795,646        8,023,881        9,624,966        8,023,881   

Tier 1 common equity to risk-weighted assets

     11.64     12.04     11.16     11.64     11.16