Attached files

file filename
8-K - FORM 8-K - OLD NATIONAL BANCORP /IN/d320726d8k.htm

Exhibit 99.1

 

LOGO    LOGO

 

   NASDAQ: ONB
   oldnational.com
FOR IMMEDIATE RELEASE   
January 24, 2017    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 2016 net income is highest in the

Company’s history increasing 15% over 2015 with

organic loan growth exceeding 7%

2016 HIGHLIGHTS:

 

    Earnings of $134.3 million, or $1.05 per share

 

    Organic loan growth1 of 7.1%; organic commercial and commercial real estate growth of 10.7%

 

    Tangible book value2 increase of 8.9% over 2015

4th QUARTER VS. 3rd QUARTER 2016 HIGHLIGHTS:

 

    Earnings of $33.5 million, or $0.25 per share

 

    Organic loan growth1 of 6.1% annualized; organic commercial and commercial real estate growth of 9.7% annualized

 

    Stable Core Net Interest Margin2

 

1 Excludes acquired loans; includes loans held for sale
2 Non-GAAP measures – refer to Tables 4 & 11 for Non-GAAP reconciliations

 

 

Evansville, Ind. (January 24, 2017) – Today Old National Bancorp (the “Company” or “Old National”) (NASDAQ: ONB) reported full-year 2016 net income of $134.3 million, or $1.05 per diluted share. This net income represents an increase of 15.0% over full-year 2015 net income of $116.7 million, or $1.00 per diluted share, and represents the highest yearly earnings in the Company’s history. The successful conversion and integration of the Company’s largest partnership, strong loan growth and consistently low credit metrics all contributed to this positive year-over-year performance.

For the 4th quarter of 2016, Old National reported net income of $33.5 million, or $0.25 per diluted share. During the current quarter, Old National recognized $12.8 million in pre-tax deferred gains related to the repurchase of various bank properties. Also included in the 4th quarter of 2016 were pre-tax pension termination charges of $9.8 million, pre-tax branch consolidation charges of $5.1 million, pre-tax merger and integration charges of $1.8 million and severance of $1.6 million. These quarterly results compare to net income of $34.7 million in the 3rd quarter of 2016 and $32.0 million recorded in the 4th quarter of 2015. The 3rd quarter of 2016 contained $5.5 million in pre-tax merger and integration charges.

“A strong fourth quarter, driven by 6.1% annualized organic loan growth, capped a year of excellent growth for Old National,” said Chairman and CEO Bob Jones. “Not only did we increase our net income by 15% over 2015 while maintaining exceptional credit quality and increasing our tangible book value by nearly 9%, we accomplished all of this while expanding our franchise into Wisconsin with the largest partnership in our history.”


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 were: 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 December 31, 2016, period-end loans, including loans held for sale, totaled $9.101 billion, an increase of $135.7 million from the $8.966 billion at September 30, 2016. This increase represents a 6.1% annualized organic growth rate. Old National’s Louisville, Kentucky market, including the Company’s new Lexington office, the South Bend market and the Ft. Wayne region all contributed significantly to this loan portfolio growth during the 4th quarter. Old National’s portfolio of commercial and commercial real estate loans grew by 9.7%, annualized, from the 3rd quarter to the 4th quarter of 2016. On an annual basis, period-end loans, including loans held for sale, increased $2.139 billion from December 31, 2015. Excluding the $1.647 billion in loan balances acquired from the Anchor partnership, organic loan growth was $491.9 million, or 7.1%. Commercial and commercial real estate loans grew $395.5 million on an organic basis, net of the $968.6 million acquired from Anchor.

Total period-end core deposits, including demand and interest-bearing deposits, increased $146.6 million, or 5.6% annualized, to $10.629 billion at December 30, 2016, compared to $10.482 billion at September 30, 2016. On an annual basis, period-end deposits, including demand and interest-bearing deposits, increased $2.327 billion from December 31, 2015. Excluding the $1.853 billion in deposit balances assumed from the Anchor partnership, organic deposit growth was $473.9 million, or 5.7%.

Net interest income for the 4th quarter of 2016, totaled $109.9 million compared to $107.8 million in the 3rd quarter of 2016, and $85.9 million in the 4th quarter of 2015. On a fully taxable equivalent basis, net interest income was $115.4 million for the 4th quarter of 2016 and represented a net interest margin on total average earning assets of 3.63%. These results compare to net interest income on a fully taxable equivalent basis of $113.1 million and a margin of 3.60% in the 3rd quarter of 2016. In the 4th quarter of 2015, Old National reported net interest income on a fully taxable equivalent basis of $91.1 million and a margin of 3.50%. Refer to Table 4 for Non-GAAP taxable equivalent reconciliations.

Old National recorded $16.8 million in accretion income as part of net interest income, or a 53 basis points contribution to the net interest margin, in the 4th quarter of 2016. Accretion income is related to purchase accounting discounts from the Company’s various acquisitions. Total accretion income in the 3rd quarter of 2016 and the 4th quarter of 2015 reported by Old National was $15.9 million, or a 51 basis point net interest margin contribution, and $12.3 million, or a 48 basis point net interest margin contribution, respectively. Excluding accretion income, the core net interest margin was 3.10% in the 4th quarter of 2016, compared to 3.09% in the 3rd quarter of 2016 and 3.02% in the 4th quarter of 2015. Refer to Table 4 for Non-GAAP reconciliations.

Noninterest Income

For the 4th quarter of 2016, total noninterest income amounted to $62.8 million and compares to $47.2 million reported in the 3rd quarter of 2016 and $60.6 million in the 4th quarter of 2015. During the 4th quarter of 2016 and the 4th quarter of 2015, Old National recognized pre-tax deferred gains relating to the repurchase of various bank properties in the amount of $12.8 million and $10.8 million, respectively.


Improve Operating Leverage

Old National’s noninterest expenses totaled $126.3 million for the 4th quarter of 2016. Included in this total is a $9.8 million pre-tax charge for the termination of the Company’s pension plan, $5.1 million in pretax charges related to branch consolidations, $1.8 million in pre-tax merger and integration charges and $1.6 million in severance. Noninterest expenses for the 3rd quarter of 2016 were $108.1 million and for the 4th quarter of 2015 were $102.5 million. Items impacting noninterest expenses for the 3rd quarter of 2016 include pre-tax merger and integration charges of $5.5 million. Old National consolidated five branches during 2016 and has closed an additional 15 branches in January 2017. As of December 31, 2016, Old National has 202 branches throughout its franchise.

Prudent Use of Capital

At December 31, 2016, Old National’s capital position remained well above regulatory guideline minimums with regulatory tier 1 and total risk-based capital ratios of 11.7% and 12.2%, respectively, compared to 11.9% and 12.5% at September 30, 2016, and 12.6% and 13.3% at December 31, 2015. Old National did not repurchase any stock in the open market during the 4th quarter or during the entire year of 2016.

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

 

Table 1

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

Tier 1 Risk-Based Capital Ratio

     >8.5     11.7

Total Risk-Based Capital Ratio

     >10.5     12.2

Common Equity Tier 1 Capital Ratio

     >7.0     11.5

Tier 1 Leverage Capital Ratio

     >4.0     8.4

Old National’s ratio of tangible common equity to tangible assets was 7.92% at December 31, 2016, compared to 8.13% at September 30, 2016, and 7.66% at December 31, 2015. Refer to Table 11 for Non-GAAP reconciliations.

Maintain a Strong Credit Culture

Old National recorded a provision recapture of $1.8 million and had net recoveries of $17 thousand in the 4th quarter of 2016. These results compare to $1.3 million in provision expense and net charge-offs of $1.6 million, and provision expense of $0.5 million and net recoveries of $0.5 million, in the 3rd quarter of 2016 and the 4th quarter of 2015, respectively. Net charge-offs for the 4th quarter of 2016 were 0.00% of average total loans on an annualized basis, compared to net charge-offs of 0.07% of average total loans in the 3rd quarter of 2016 and net recoveries of 0.03% of average total loans in the 4th quarter of 2015.

Delinquencies remained low as Old National reported 30+ day delinquent loans of 0.43% in the 4th quarter of 2016 compared to 0.36% in the 3rd quarter of 2016. Old National’s 90+ day delinquent loans for the 4th and 3rd quarters of 2016 were near zero.

For the full year of 2016, Old National reported net charge-offs of $3.4 million, or 0.04% of average total loans, and recorded provision expense of $1.0 million. This compares to the full year of 2015 with net recoveries of $1.5 million, or 0.02% of average total loans, and provision expense of $2.9 million.

Old National’s allowance for loan losses at December 31, 2016, was $49.8 million, or 0.55% of total loans, compared to an allowance of $51.5 million, or 0.58% of total loans at September 30, 2016, and $52.2 million, or 0.75% of total loans, at December 31, 2015. The coverage ratio (allowance to non-performing loans) stood at 34% at December 31, 2016, compared to 31% at September 30, 2016, and 36% at December 31, 2015.


In accordance with current accounting practices, the loans acquired from Anchor during the 2nd quarter of 2016 were recorded at fair value with no allowance recorded at the acquisition date. When considering both the allowance for loan losses plus the purchase accounting marks, Old National believes it remains appropriately reserved, as demonstrated by the table below.

 

Table 2 – At December 31, 2016 ($ in millions)

   ONB
Excluding
Anchor1
    Anchor     ONB
Consolidated
 

Allowance for Loan Losses (ALLL)

   $ 49.8      $ 0.0      $ 49.8   

Remaining Loan Discount

     70.6        59.1        129.7   

Total ALLL + Remaining Loan Discount

   $ 120.4      $ 59.1      $ 179.5   

Pre-Discount Loan Balance

   $ 7,660.8      $ 1,479.4      $ 9,140.2   

ALLL/Pre-Discount Loan Balance

     0.65     0.00     0.54

Mark/Pre-Discount Loan Balance

     0.92     4.00     1.42

Combined ALLL & Discount/Pre-Discount Loan Balance

     1.57     4.00     1.96
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 3 ($ in millions)

   4Q16     3Q16     4Q15  

Non-Performing Loans (NPLs)

   $ 145.8      $ 165.3      $ 146.7   

Problem Loans (Including NPLs)

     220.4        233.5        213.3   

Special Mention Loans

     95.5        125.8        134.3   

Net Charge-Off (Recoveries) Ratio

     0.0     0.07     (0.03 )% 

Provision for Loan Losses

   ($ 1.8   $ 1.3      $ 0.5   

Allowance for Loan Losses

     49.8        51.5        52.2   

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 $14.9 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 Tuesday, January 24, 2017, to discuss 4th quarter and full-year 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 January 24 through February 7. To access the replay, dial 1-855-859-2056, Conference ID Code 50911607.

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 4 –Non-GAAP Reconciliations-Core Net Interest Margin

 

($ in millions)

   4Q16     3Q16     4Q15  

Net Interest Income

   $ 109.9      $ 107.8      $ 85.9   

Taxable Equivalent Adjustment

     5.5        5.3        5.2   

Net Interest Income – Taxable Equivalent

   $ 115.4      $ 113.1      $ 91.1   

Less Accretion1

     16.8        15.9        12.3   

Core Net Interest Income – Taxable Equivalent Less Accretion

   $ 98.6      $ 97.2      $ 78.8   

Average Earning Assets

   $ 12,713.3      $ 12,575.5      $ 10,414.8   

Core Net Interest Margin – Fully Taxable Equivalent

     3.10     3.09     3.02

 

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; 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 5   Financial Highlights (unaudited)  
  ($ and shares in thousands, except per share data)  

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2016
    September 30,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Income Statement

          

Net interest income

   $ 109,917      $ 107,803      $ 85,922      $ 402,703      $ 366,116   

Provision for loan losses

     (1,756     1,306        484        960        2,923   

Noninterest income

     62,751        47,243        60,614        252,830        230,632   

Noninterest expense

     126,258        108,062        102,469        454,147        430,932   

Net income

     33,456        34,709        31,985        134,264        116,716   

Per Common Share Data (Diluted)

          

Net income available to common shareholders

   $ 0.25      $ 0.25      $ 0.27      $ 1.05      $ 1.00   

Average diluted shares outstanding

     135,383        135,011        114,716        128,301        116,255   

Book value

     13.42        13.59        13.05        13.42        13.05   

Stock price

     18.15        14.06        13.56        18.15        13.56   

Dividend payout ratio

     52     52     43     50     48

Tangible common book value (1)

     8.30        8.43        7.62        8.30        7.62   

Performance Ratios

          

Return on average assets

     0.91     0.96     1.07     0.98     0.98

Return on average common equity

     7.33     7.62     8.63     7.84     7.88

Net interest margin (FTE)

     3.63     3.60     3.50     3.58     3.72

Efficiency ratio (2)

     69.53     66.05     66.42     65.82     68.65

Net charge-offs (recoveries) to average loans

     0.00     0.07     -0.03     0.04     -0.02

Allowance for loan losses to ending loans

     0.55     0.58     0.75     0.55     0.75

Non-performing loans to ending loans

     1.62     1.86     2.11     1.62     2.11

Balance Sheet

          

Total loans

   $ 9,010,512      $ 8,904,985      $ 6,948,405      $ 9,010,512      $ 6,948,405   

Total assets

     14,860,237        14,703,071        11,991,527        14,860,237        11,991,527   

Total deposits

     10,743,253        10,646,708        8,400,860        10,743,253        8,400,860   

Total borrowed funds

     2,152,086        2,023,099        1,920,246        2,152,086        1,920,246   

Total shareholders’ equity

     1,814,417        1,834,457        1,491,170        1,814,417        1,491,170   

Capital Ratios (1)

          

Risk-based capital ratios (EOP):

          

Tier 1 common equity

     11.5     11.8     12.1     11.5     12.1

Tier 1

     11.7     11.9     12.6     11.7     12.6

Total

     12.2     12.5     13.3     12.2     13.3

Leverage ratio (to average assets)

     8.4     8.4     8.5     8.4     8.5

Total equity to assets (averages)

     12.44     12.60     12.42     12.55     12.42

Tangible common equity to tangible assets

     7.92     8.13     7.66     7.92     7.66

Nonfinancial Data

          

Full-time equivalent employees

     2,733        2,910        2,652        2,733        2,652   

Number of branches

     202        201        160        202        160   

 

(1) See non-GAAP measures on Table 11.
(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 6   Income Statement (unaudited)  
  ($ and shares in thousands, except per share data)  

 

     Three Months Ended      Twelve Months Ended  
     December 31,
2016
    September 30,
2016
     December 31,
2015
     December 31,
2016
     December 31,
2015
 

Interest income

   $ 121,849      $ 119,713       $ 94,960         447,134       $ 399,189   

Less: interest expense

     11,932        11,910         9,038         44,431         33,073   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     109,917        107,803         85,922         402,703         366,116   

Provision for loan losses

     (1,756     1,306         484         960         2,923   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan losses

     111,673        106,497         85,438         401,743         363,193   

Wealth management fees

     8,593        8,572         8,142         34,641         34,395   

Service charges on deposit accounts

     10,448        11,054         10,039         41,578         43,372   

Debit card and ATM fees

     4,183        4,330         3,646         16,769         21,340   

Mortgage banking revenue

     4,399        7,718         2,145         20,240         12,540   

Insurance premiums and commissions

     152        132         10,491         20,527         42,714   

Investment product fees

     5,155        5,038         4,375         18,822         17,924   

Company-owned life insurance

     2,198        2,163         2,064         8,479         8,604   

Change in Indemnification Asset

     —          —           57         233         (9,034

Other income

     26,319        6,517         17,686         43,675         37,224   

Net gain on sale of ONB Insurance Group, Inc.

     —          —           —           41,864         —     

Net gain on branch divestitures

     —          —           272         —           15,627   

Gains (losses) on sales of securities

     1,239        1,647         1,662         5,848         5,718   

Gains (losses) on derivatives

     65        72         35         154         208   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     62,751        47,243         60,614         252,830         230,632   

Salaries and employee benefits

     72,344        60,861         56,782         252,892         243,875   

Occupancy

     11,591        12,944         11,796         50,947         53,239   

Equipment

     3,675        3,564         2,856         13,448         13,183   

Marketing

     3,495        3,528         1,769         14,620         10,410   

Data processing

     7,961        8,242         6,020         32,002         27,309   

Communication

     2,805        2,755         2,106         9,959         9,586   

Professional fees

     3,904        3,252         2,808         15,705         11,756   

Loan expenses

     1,963        2,213         1,811         7,632         6,373   

Supplies

     885        799         565         2,865         2,275   

FDIC assessment

     2,583        2,149         1,913         8,681         7,503   

Other real estate owned expense

     944        728         482         4,195         2,703   

Intangible amortization

     3,241        3,233         2,816         12,486         11,746   

Other expense

     10,867        3,794         10,745         28,715         30,974   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     126,258        108,062         102,469         454,147         430,932   

Income before income taxes

     48,166        45,678         43,583         200,426         162,893   

Income tax expense

     14,710        10,969         11,598         66,162         46,177   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 33,456      $ 34,709       $ 31,985       $ 134,264       $ 116,716   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Diluted Earnings Per Share

             

Net income

   $ 0.25      $ 0.25       $ 0.27       $ 1.05       $ 1.00   

Average Common Shares Outstanding

             

Basic

     134,670        134,492         114,103         127,705         115,726   

Diluted

     135,383        135,011         114,716         128,301         116,255   

Common shares outstanding at end of period

     135,159        134,985         114,297         135,159         114,297   


TABLE 7   Balance Sheet (unaudited)  
  ($ in thousands)  

 

     December 31,
2016
    September 30,
2016
    December 31,
2015
 

Assets

      

Federal Reserve Bank account

   $ 36,496      $ 31,634      $ 125,724   

Money market investments

     9,642        4,513        2,783   

Investments:

      

Treasury and government sponsored agencies

     541,190        622,726        768,564   

Mortgage-backed securities

     1,535,659        1,495,683        1,082,403   

States and political subdivisions

     1,131,003        1,148,147        1,100,501   

Other securities

     441,110        449,614        428,951   
  

 

 

   

 

 

   

 

 

 

Total investments

     3,648,962        3,716,170        3,380,419   
  

 

 

   

 

 

   

 

 

 

Loans held for sale

     90,682        60,465        13,810   

Loans:

      

Commercial

     1,917,099        1,836,380        1,804,615   

Commercial and agriculture real estate

     3,130,853        3,092,575        1,847,821   

Consumer:

      

Home equity

     476,439        481,995        359,954   

Other consumer loans

     1,398,591        1,388,803        1,183,814   
  

 

 

   

 

 

   

 

 

 

Subtotal of commercial and consumer loans

     6,922,982        6,799,753        5,196,204   

Residential real estate

     2,087,530        2,105,232        1,644,614   

Covered loans

     —          —          107,587   
  

 

 

   

 

 

   

 

 

 

Total loans

     9,010,512        8,904,985        6,948,405   
  

 

 

   

 

 

   

 

 

 

Total earning assets

     12,796,294        12,717,767        10,471,141   
  

 

 

   

 

 

   

 

 

 

Allowance for loan losses

     (49,808     (51,547     (52,233

Nonearning Assets:

      

Cash and due from banks

     209,381        224,893        91,311   

Premises and equipment

     429,622        333,266        196,676   

Goodwill and intangible assets

     692,695        696,128        619,942   

Company-owned life insurance

     352,956        351,431        341,294   

Net deferred tax assets

     181,863        169,466        109,984   

Loan servicing rights

     25,561        25,920        10,468   

FDIC Indemnification Asset

     —          —          9,030   

Other real estate owned

     18,546        23,719        12,498   

Other assets

     203,127        212,028        181,416   
  

 

 

   

 

 

   

 

 

 

Total nonearning assets

     2,113,751        2,036,851        1,572,619   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 14,860,237      $ 14,703,071      $ 11,991,527   
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Noninterest-bearing demand deposits

   $ 3,016,093      $ 2,944,331      $ 2,488,855   

NOW accounts

     2,596,595        2,486,190        2,133,536   

Savings accounts

     2,954,709        2,963,637        2,201,352   

Money market accounts

     707,748        687,895        577,050   

Other time deposits

     1,353,614        1,400,068        901,352   
  

 

 

   

 

 

   

 

 

 

Total core deposits

     10,628,759        10,482,121        8,302,145   

Brokered CD’s

     114,494        164,587        98,715   
  

 

 

   

 

 

   

 

 

 

Total deposits

     10,743,253        10,646,708        8,400,860   

Federal funds purchased and interbank borrowings

     213,003        125,121        291,090   

Securities sold under agreements to repurchase

     367,052        347,804        387,409   

Federal Home Loan Bank advances

     1,353,092        1,331,379        1,023,491   

Other borrowings

     218,939        218,795        218,256   
  

 

 

   

 

 

   

 

 

 

Total borrowed funds

     2,152,086        2,023,099        1,920,246   

Accrued expenses and other liabilities

     150,481        198,807        179,251   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     13,045,820        12,868,614        10,500,357   

Common stock, surplus, and retained earnings

     1,873,789        1,853,286        1,525,967   

Other comprehensive income

     (59,372     (18,829     (34,797
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     1,814,417        1,834,457        1,491,170   
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 14,860,237      $ 14,703,071      $ 11,991,527   
  

 

 

   

 

 

   

 

 

 


TABLE 8   Average Balance Sheet and Interest Rates (unaudited)  
  ($ in thousands)  

 

     Three Months Ended
December 31, 2016
    Three Months Ended
September 30, 2016
    Three Months Ended
December 31, 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

   $ 40,791      $ 37         0.36   $ 21,923      $ 23         0.42   $ 94,660      $ 29         0.12

Investments:

                     

Treasury and gov’t sponsored agencies

     551,665        2,754         2.00     671,295        3,390         2.02     770,472        3,658         1.90

Mortgage-backed securities

     1,504,887        7,182         1.91     1,414,753        6,353         1.80     1,134,521        5,356         1.89

States and political subdivisions

     1,141,703        13,458         4.72     1,139,983        13,329         4.68     1,088,917        12,935         4.75

Other securities

     445,877        2,868         2.57     446,870        2,566         2.30     431,541        2,635         2.44
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total investments

     3,644,132        26,262         2.88     3,672,901        25,638         2.79     3,425,451        24,584         2.87
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Loans:

                     

Commercial (2)

     1,871,338        17,453         3.65     1,861,906        18,268         3.84     1,773,804        16,861         3.72

Commercial and agriculture real estate (2)

     3,125,500        45,375         5.68     2,975,029        41,906         5.51     1,860,536        27,496         5.78

Consumer:

                     

Home equity (2)

     485,984        4,597         3.76     483,678        4,895         4.03     424,013        4,218         3.95

Other consumer loans (2)

     1,384,017        11,942         3.43     1,404,947        11,960         3.39     1,160,652        9,747         3.33
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal commercial and consumer loans

     6,866,839        79,367         4.60     6,725,560        77,029         4.56     5,219,005        58,322         4.43

Residential real estate loans (2)

     2,161,583        21,689         4.00     2,155,070        22,343         4.14     1,675,707        17,188         4.10
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total loans (2)

     9,028,422        101,056         4.42     8,880,630        99,372         4.41     6,894,712        75,510         4.32
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total earning assets

   $ 12,713,345      $ 127,355         3.97   $ 12,575,454      $ 125,033         3.94   $ 10,414,823      $ 100,123         3.80
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Less: Allowance for loan losses

     (52,691          (52,809          (52,677     

Non-Earning Assets:

                     

Cash and due from banks

   $ 209,957           $ 204,991           $ 118,494        

Other assets

     1,806,507             1,721,772             1,460,768        
  

 

 

        

 

 

        

 

 

      

Total assets

     14,677,118           $ 14,449,408           $ 11,941,408        
  

 

 

        

 

 

        

 

 

      

Interest-Bearing Liabilities:

                     

NOW accounts

   $ 2,560,533      $ 430         0.07   $ 2,461,799      $ 456         0.07   $ 2,063,815      $ 289         0.06

Savings accounts

     2,952,666        1,138         0.15     2,708,307        962         0.14     2,207,640        784         0.14

Money market accounts

     703,904        142         0.08     936,232        326         0.14     828,501        263         0.13

Other time deposits

     1,392,410        2,714         0.78     1,352,876        2,704         0.79     909,985        2,123         0.93
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits

     7,609,513        4,424         0.23     7,459,214        4,448         0.24     6,009,941        3,459         0.23

Brokered CD’s

     132,901        293         0.88     174,375        371         0.85     80,951        141         0.69
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits and CD’s

     7,742,414        4,717         0.24     7,633,589        4,819         0.25     6,090,892        3,600         0.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Federal funds purchased and interbank borrowings

     79,913        107         0.53     178,770        226         0.50     114,174        83         0.29

Securities sold under agreements to repurchase

     354,709        370         0.41     355,735        375         0.42     415,586        378         0.36

Federal Home Loan Bank advances

     1,264,368        4,383         1.38     1,129,756        4,137         1.46     927,988        2,714         1.16

Other borrowings

     218,860        2,355         4.30     218,719        2,353         4.30     218,178        2,263         4.15
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total borrowed funds

     1,917,850        7,215         1.50     1,882,980        7,091         1.50     1,675,926        5,438         1.29
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

   $ 9,660,264      $ 11,932         0.49   $ 9,516,569      $ 11,910         0.50   $ 7,766,818      $ 9,038         0.46
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-Bearing Liabilities

                     

Demand deposits

     3,006,263             2,895,945             2,483,234        

Other liabilities

     184,598             215,620             208,696        

Shareholders’ equity

     1,825,993             1,821,274             1,482,660        
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 14,677,118           $ 14,449,408           $ 11,941,408        
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          3.48          3.44          3.34

Net interest margin (FTE)

          3.63          3.60          3.50

FTE adjustment

     $ 5,506           $ 5,320           $ 5,163      

 

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


TABLE 9   Average Balance Sheet and Interest Rates (unaudited)  
  ($ in thousands)  

 

     Twelve Months Ended
December 31, 2016
    Twelve Months Ended
December 31, 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

   $ 32,697      $ 130         0.40   $ 43,383      $ 47         0.11

Investments:

              

Treasury and gov’t sponsored agencies

     672,659        13,207         1.96     829,728        16,080         1.94

Mortgage-backed securities

     1,295,749        24,174         1.87     1,137,565        20,645         1.81

States and political subdivisions

     1,125,713        53,003         4.71     1,023,983        49,162         4.80

Other securities

     438,832        10,391         2.37     444,520        10,903         2.45
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total investments

     3,532,953        100,775         2.85     3,435,796        96,790         2.82
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Loans:

              

Commercial (2)

     1,835,317        70,591         3.85     1,754,141        75,900         4.33

Commercial and agriculture real estate (2)

     2,648,911        150,592         5.69     1,862,055        118,237         6.35

Consumer:

              

Home equity (2)

     459,648        20,356         4.43     439,657        17,480         3.98

Other consumer loans (2)

     1,336,381        45,020         3.37     1,115,430        39,370         3.53
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal commercial and consumer loans

     6,280,257        286,559         4.56     5,171,283        250,987         4.85

Residential real estate loans (2)

     1,995,060        80,963         4.06     1,712,636        70,908         4.14
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total loans (2)

     8,275,317        367,522         4.44     6,883,919        321,895         4.68
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total earning assets

   $ 11,840,967      $ 468,427         3.96   $ 10,363,098      $ 418,732         4.04
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Less: Allowance for loan losses

     (52,215          (50,538     

Non-Earning Assets:

              

Cash and due from banks

   $ 192,401           $ 163,275        

Other assets

     1,661,200             1,451,125        
  

 

 

        

 

 

      

Total assets

   $ 13,642,353           $ 11,926,960        
  

 

 

        

 

 

      

Interest-bearing Liabilities:

              

NOW accounts

   $ 2,389,143      $ 1,529         0.06   $ 2,160,019      $ 758         0.04

Savings accounts

     2,595,622        3,723         0.14     2,299,357        3,199         0.14

Money market accounts

     763,909        840         0.11     677,414        577         0.09

Other time deposits

     1,209,414        9,898         0.82     1,001,436        9,270         0.93
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits

     6,958,088        15,990         0.23     6,138,226        13,804         0.23

Brokered CD’s

     152,233        1,293         0.85     62,346        364         0.58
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing deposits and CD’s

     7,110,321        17,283         0.24     6,200,572        14,168         0.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Federal funds purchased and interbank borrowings

     137,997        673         0.49     126,124        265         0.21

Securities sold under agreements to repurchase

     368,757        1,509         0.41     406,117        1,488         0.37

Federal Home Loan Bank advances

     1,121,413        15,547         1.39     793,703        8,122         1.02

Other borrowings

     222,708        9,419         4.23     217,978        9,030         4.14
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total borrowed funds

     1,850,875        27,148         1.47     1,543,922        18,905         1.22
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

   $ 8,961,196      $ 44,431         0.50   $ 7,744,494      $ 33,073         0.43
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-Bearing Liabilities

              

Demand deposits

     2,776,140             2,500,571        

Other liabilities

     192,443             200,994        

Shareholders’ equity

     1,712,574             1,480,901        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 13,642,353           $ 11,926,960        
  

 

 

        

 

 

      

Net interest rate spread

          3.46          3.61

Net interest margin (FTE)

          3.58          3.72

FTE adjustment

     $ 21,293           $ 19,543      

 

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


TABLE 10   Asset Quality (EOP) (unaudited)  
  ($ in thousands)  

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2016
    September 30,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Beginning allowance for loan losses

   $ 51,547      $ 51,804      $ 51,226      $ 52,233      $ 47,849   

Provision for loan losses

     (1,756     1,306        484        960        2,923   

Gross charge-offs

     (3,472     (4,519     (4,353     (14,610     (12,877

Gross recoveries

     3,489        2,956        4,876        11,225        14,338   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (charge-offs) recoveries

     17        (1,563     523        (3,385     1,461   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending allowance for loan losses

   $ 49,808      $ 51,547      $ 52,233      $ 49,808      $ 52,233   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     0.00     0.07     -0.03     0.04     -0.02

Average loans outstanding (1)

   $ 9,018,280      $ 8,865,400      $ 6,891,197      $ 8,265,169      $ 6,756,135   

EOP loans outstanding (1)

   $ 9,010,512      $ 8,904,985      $ 6,948,405      $ 9,010,512      $ 6,948,405   

Allowance for loan losses / EOP loans (1)

     0.55     0.58     0.75     0.55     0.75

Underperforming Assets:

          

Loans 90 Days and over (still accruing)

   $ 328      $ 443      $ 916      $ 328      $ 916   

Non-performing loans:

          

Nonaccrual loans (2)

     131,407        151,484        132,373        131,407        132,373   

Renegotiated loans

     14,376        13,860        14,285        14,376        14,285   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans

     145,783        165,344        146,658        145,783        146,658   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Foreclosed properties

     18,546        23,719        12,498        18,546        12,498   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total underperforming assets

   $ 164,657      $ 189,506      $ 160,072      $ 164,657      $ 160,072   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Classified loans – “problem loans”

   $ 220,429      $ 233,469      $ 213,294      $ 220,429      $ 213,294   

Other classified assets

     7,063        6,634        6,857        7,063        6,857   

Criticized loans – “special mention loans”

     95,462        125,840        134,347        95,462        134,347   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total classified and criticized assets

   $ 322,954      $ 365,943      $ 354,498      $ 322,954      $ 354,498   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans / EOP loans (1)

     1.62     1.86     2.11     1.62     2.11

Allowance to non-performing loans (3)

     34     31     36     34     36

Under-performing assets / EOP loans (1)

     1.83     2.13     2.30     1.83     2.30

EOP total assets

   $ 14,860,237      $ 14,703,071      $ 11,991,527      $ 14,860,237      $ 11,991,527   

Under-performing assets / EOP assets

     1.11     1.29     1.33     1.11     1.33

EOP – End of period actual balances

(1) Excludes loans held for sale.
(2) Includes renegotiated loans totaling $26.3 million at December 31, 2016, $29.9 million at September 30, 2016 and $30.0 million at December 31, 2015.
(3) Includes acquired loans that were recorded at fair value in accordance with ASC 805 at the date of acquisition. As such, the credit risk was incorporated in the fair value recorded and no allowance for loan losses was recorded on the acquisition date.


TABLE 11   Non-GAAP Measures (unaudited)  
  ($ in thousands)  

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2016
    September 30,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Actual End of Period Balances

          

GAAP shareholders’ equity

   $ 1,814,417      $ 1,834,457      $ 1,491,170      $ 1,814,417      $ 1,491,170   

Deduct:

          

Goodwill

     655,018        655,210        584,634        655,018        584,634   

Intangibles

     37,677        40,918        35,308        37,677        35,308   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     692,695        696,128        619,942        692,695        619,942   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible shareholders’ equity

   $ 1,121,722      $ 1,138,329      $ 871,228      $ 1,121,722      $ 871,228   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Actual End of Period Balances

          

GAAP assets

   $ 14,860,237      $ 14,703,071      $ 11,991,527      $ 14,860,237      $ 11,991,527   

Add:

          

Trust overdrafts

     122        47        29        122        29   

Deduct:

          

Goodwill

     655,018        655,210        584,634        655,018        584,634   

Intangibles

     37,677        40,918        35,308        37,677        35,308   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     692,695        696,128        619,942        692,695        619,942   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 14,167,664      $ 14,006,990      $ 11,371,614      $ 14,167,664      $ 11,371,614   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets

   $ 10,101,539      $ 9,703,233      $ 7,718,065      $ 10,101,539      $ 7,718,065   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income

   $ 33,456      $ 34,709      $ 31,985      $ 134,264      $ 116,716   

Add:

          

Intangible amortization (net of tax)

     3,192        3,213        2,545        11,979        10,593   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible net income

   $ 36,648      $ 37,922      $ 34,530      $ 146,243      $ 127,309   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Ratios

          

Return on tangible common equity

     13.07     13.33     15.85     13.04     14.61

Return on tangible assets

     1.03     1.08     1.21     1.03     1.12

Tangible common equity to tangible assets

     7.92     8.13     7.66     7.92     7.66

Tangible common equity to risk-weighted assets

     11.10     11.73     11.29     11.10     11.29

Tangible common book value (1)

     8.30        8.43        7.62        8.30        7.62   

 

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

   $ 1,176,849      $ 1,156,274      $ 968,772      $ 1,176,849      $ 968,772   

Deduct:

          

Trust Preferred Securities

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

Additional Tier 1 capital deductions

     (30,968     (30,466     (10,725     (30,968     (10,725
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     14,032        14,534        34,275        14,032        34,275   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier 1 common equity

   $ 1,162,817      $ 1,141,740      $ 934,497      $ 1,162,817      $ 934,497   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets

     10,101,539        9,703,233        7,718,065        10,101,539        7,718,065   

Tier 1 common equity to risk-weighted assets

     11.51     11.77     12.11     11.51     12.11