Attached files

file filename
8-K - 8-K - BBVA USA Bancshares, Inc.bbvacompass033120178k.htm
Exhibit 99.1


Net interest income rises 7 percent
    
BBVA Compass reports net income of $121 million for the first quarter of 2017

Significant improvement in net income, reaching $121 million
35 percent improvement from prior quarter and 208 percent increase from a year ago
Return on average assets and return on average tangible equity1 for the first quarter of 2017 were 0.56 percent and 6.28 percent, respectively
Total revenue up 5 percent from a year ago and 2 percent (annualized) from fourth quarter 2016 levels
Net interest income (NII) increases $35 million or 7 percent from year ago
NII linked quarter growth more pronounced at 15 percent (annualized)
Net interest margin (FTE) increases 35 basis points from prior year and 18 basis points from fourth quarter 2016 levels
Market sensitive fee based businesses post double-digit year-over-year growth
Strong focus on expense management results in decline in noninterest expense from prior quarter and year ago levels
Continued focus on targeted balance sheet growth and spread management
Average total loans of $60.3 billion down 3 percent from prior year
Newly funded customer loans of $3.5 billion in the quarter
Average total deposits of $67.2 billion relatively unchanged from a year ago
Noninterest bearing deposit growth continues, up 3 percent
Noninterest bearing deposits represent 31.8 percent of total deposits
Improvement in energy portfolio leads to decline in nonperforming loans
Nonperforming loan ratio drops to 1.49 percent, down 14 basis points from 4Q16
Net charge-off ratio at 57 basis points compared to 35 basis points in 1Q16
Allowance to loan ratio at 1.40 percent and coverage ratio at 93 percent
Capital optimization leads to further strengthening of regulatory capital ratios
Common Equity Tier 1 capital ratio (phased-in)2 increases to 11.75 percent
Regulatory capital ratios2 remain significantly above “well-capitalized” guidelines






1


HOUSTON, April 27, 2017 - BBVA Compass Bancshares, Inc., a Sunbelt-based bank holding company (BBVA Compass), reported today net income of $121 million for the first quarter of 2017 compared to $89 million earned during the fourth quarter of 2016 and $39 million earned during the first quarter of 2016. Earnings in the quarter represented a 35 percent increase from the prior quarter and a 208 percent increase from year ago levels. Return on average assets and return on average tangible equity1 for the first quarter of 2017 were 0.56 percent and 6.28 percent, respectively.
“Our results for the first quarter of 2017 reflect our ability to build upon the momentum we experienced in the second half of last year, particularly with respect to revenue growth,” said Onur Genç, president and CEO of BBVA Compass. “While our balance sheet was certainly well-positioned to benefit from an increase in interest rates, our results also demonstrate our efforts to manage loan and deposit spreads, effectively control expense growth and prudently manage our energy portfolio. These factors, along with continuing on our path towards digital transformation and improving the client experience, remain our primary focus as we aim to enhance profitability.”
Total revenue for the quarter was $796 million, an increase of 5 percent from first quarter 2016 levels. Net interest income totaled $551 million, an increase of $35 million or 7 percent from the first quarter of 2016, and an annualized increase of 15 percent from fourth quarter 2016 levels. The percent net interest margin in the first quarter of 2017 was 2.96 percent, up 35 basis points from a year ago and 18 basis points from the fourth quarter of 2016. This improvement reflects the positive impact from the increase in interest rates, as well as the company’s continued focus on targeted loan and deposit growth and disciplined spread management. The company continues to maintain an asset-sensitive balance sheet and thus is positively positioned for future interest rate increases should they materialize.
“While noninterest income at $245 million was relatively unchanged from a year ago, the first quarter of 2016 included a gain on sale of mortgage loans in other noninterest income,” Genç noted. “Conversely, all of our fee-based businesses generated positive growth, particularly our market sensitive businesses which each grew at double digit rates. At the same time, our focus on strong expense management met with continued success as total noninterest expense declined both from prior quarter and year ago levels.”
In terms of balance sheet growth, average total loans for the first quarter of 2017 were $60.3 billion, a decrease of 3 percent from $62.2 billion for the first quarter 2016, further reflecting the company’s strategic focus on targeted loan growth. While total loans declined, approximately $3.5 billion of customer loans were funded during the quarter. Average total deposits for the quarter were $67.2 billion, relatively unchanged from year ago levels. Average noninterest bearing deposits totaled $20.6 billion, representing a 3 percent increase from the prior year. Noninterest bearing deposits now represent nearly 32 percent of total deposits.
“Credit quality metrics continue to reflect our strong risk profile and commitment to maintaining reserve levels that adequately reflect our loan portfolio as well as current and expected economic conditions,” Genç said.
Nonperforming loans as a percentage of total loans declined to 1.49 percent compared to 1.63 percent at the end of the fourth quarter of 2016, reflecting continued improvement in the energy portfolio. Net charge-offs as a percentage of average total loans were 57 basis points in the quarter compared to 35 basis points a year ago, as the increase was specifically attributable to a single, commercial credit. The allowance for loan losses as a percentage of total loans remained unchanged from fourth quarter 2016 levels at 1.40 percent while the allowance for loan losses as a percentage of nonperforming loans stood at 93 percent.
“While the stress caused by the prolonged period of low energy prices impacted provisioning levels in the year ago quarter, we have been steadfast in our active management of this conservatively underwritten, reserve-based and highly-collateralized energy portfolio,” said Genç. “As a result, metrics continue to show improvement and losses have been well within expectations.”
Energy loans totaled $2.9 billion at the end of the quarter, down $372 million compared to fourth quarter levels and down $1.3 billion compared to first quarter 2016 levels when the portfolio reached its peak. The energy portfolio now represents 4.8 percent of total loans compared to 5.4 percent at the end of the fourth quarter of 2016 and 6.7 percent at the end of the first quarter of 2016. During the first quarter of 2017, nonaccrual loans in the energy portfolio declined by 29 percent which was preceded by a 34 percent decline in nonperforming loans in the fourth quarter of 2016.
Total shareholder’s equity ended the first quarter of 2017 at $12.9 billion, a 1 percent increase from $12.7 billion at the end of the first quarter of 2016. The CET1 ratio rose to 11.75 percent2 at the end of the first quarter of 2017, up 26 basis points from the end of the fourth quarter of 2016 and 111 basis points from the end of the first quarter of 2016. Each of the company’s other regulatory capital ratios remain significantly above “well-capitalized” guidelines at the end of the quarter.
________________________________ 
1 Average tangible equity is a non-GAAP financial measure that we believe aids in understanding certain areas of our performance. The calculation of this measure is included on the page titled Non-GAAP Reconciliation.

2


2 Regulatory capital ratios at March 31, 2017, are estimated
FTE - Fully taxable equivalent

Contact details:
 
 
Christina Anderson
 
Ed Bilek
Corporate Communications
 
Investor Relations
Tel. 205.524.5214
 
Tel. 205.297.3331
christina.anderson@bbva.com
 
ed.bilek@bbva.com

    

3



About BBVA Compass
BBVA Compass Bancshares, Inc. is a Sunbelt-based bank holding company whose principal subsidiary, BBVA Compass, operates 657 branches, including 342 in Texas, 89 in Alabama, 63 in Arizona, 61 in California, 45 in Florida, 38 in Colorado and 19 in New Mexico. BBVA Compass ranks among the top 25 largest U.S. commercial banks based on deposit market share and ranks among the largest banks in Alabama (2nd), Texas (4th) and Arizona (5th). BBVA Compass has been recognized as one of the leading small business lenders by the Small Business Administration (SBA) and ranked 5th nationally in the total number of SBA loans originated in fiscal year 2016. Additional information about BBVA Compass can be found under the Investor Relations tab at bbvacompass.com, by following @BBVACompassNews on Twitter or visiting newsroom.bbvacompass.com.
About BBVA Group
BBVA Compass Bancshares, Inc. is a wholly owned subsidiary of BBVA (NYSE: BBVA) (MAD: BBVA). BBVA is a customer-centric global financial services group founded in 1857. The Group is the largest financial institution in Spain and Mexico, and has leading franchises in South America and the Sunbelt region of the United States. It also is the leading shareholder in Garanti, Turkey’s largest bank based on market capitalization. Its diversified business is focused on high-growth markets and relies on technology as a key sustainable competitive advantage. Corporate responsibility is at the core of its business model. BBVA fosters financial education and inclusion, and supports scientific research and culture. It operates with the highest integrity, a long-term vision and applies the best practices. The Group is present in the main sustainability indexes. More information about the BBVA Group can be found at bbva.com.
On March 31, 2017, BBVA filed its annual report on Form 20-F for the year ended December 31, 2016, with the Securities and Exchange Commission. A copy can be accessed on the BBVA website at http://shareholdersandinvestors.bbva.com/TLBB/tlbb/bbvair/ing/share/adrs/index.jsp. Holders of BBVA’s American Depositary Receipts (ADRs) may request a hard copy of the Form 20-F for the year ended December 31, 2016, including its complete audited financial statements, free of charge. To request a copy, contact Ed Bilek at ed.bilek@bbva.com.
Forward-Looking Statements
Certain statements in this press release may contain forward-looking statements about BBVA Compass Bancshares, Inc. (the “Company”) and its industry that involve substantial risks and uncertainties. The use of “we,” “our” and similar terms refer to the Company. Statements other than statements of current or historical fact, including statements regarding our future financial condition, results of operations, business plans, liquidity, cash flows, projected costs, and the impact of any laws or regulations applicable to the Company, constitute forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “projects,” “may,” “will,” “should,” and other similar expressions are intended to identify these forward-looking statements. These forward-looking statements reflect the Company’s views regarding future events and financial performance. Such statements are subject to risks, uncertainties, assumptions and other important factors, many of which may be beyond the Company’s control, that could cause actual results to differ materially from anticipated results. If the Company’s assumptions and estimates are incorrect, or if the Company becomes subject to significant limitations as the result of litigation or regulatory action, then the Company’s actual results could vary materially from those expressed or implied in these forward-looking statements. The forward-looking statements are and will be based on the Company’s then current views and assumptions regarding future events and speak only as of their dates made. The Company assumes no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise, except as required by securities law or regulation. For further information regarding risks and uncertainties associated with the Company’s business, please refer to the “Risk Factors” section of the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 1, 2017, as updated by our subsequent SEC filings.


4



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)



Three Months Ended 
 March 31,

%


2017

2016 [d]

Change
EARNINGS SUMMARY






Net interest income

$
551,433


$
516,882


7

Noninterest income [a]

244,687


244,852



Total revenue [a]

796,120


761,734


5

Investment securities gain, net



8,353


(100
)
Provision for loan losses

80,139


113,245


(29
)
Noninterest expense

549,312


592,144


(7
)
Pretax income

166,669


64,698


158

Income tax expense

45,846


25,431


80

Net income

120,823


39,267


208

Net income attributable to noncontrolling interests

443

 
528


(16
)
Net income attributable to BBVA Compass Bancshares, Inc.

$
120,380

 
$
38,739


211








SELECTED RATIOS






Return on average assets

0.56
%

0.17
%



Return on average tangible equity [b]

6.28


2.07




Average common equity to average assets

14.36


13.54




Average loans to average total deposits

89.75


92.17




Common equity tier I capital (CET1) [c]
 
11.75


10.64

 
 
Tier I capital ratio [c]

12.11


10.99




Total capital ratio [c]

14.51


13.55




Leverage ratio [c]

9.68


8.74




[a] Excludes net gain on sales of investment securities.
[b] Non-GAAP measure that we believe aids in understanding certain areas of our performance. The calculation of this measure is included on the page titled Non-GAAP Reconciliation.
[c] Current period regulatory capital ratios are estimated.
[d] Prior period financial information has been retrospectively adjusted to include the historical activity of the money business service subsidiaries purchased from BBVA Bancomer USA, Inc in June 2016.





5



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)



Average for Three Months



Ending Balance




Ended March 31,

%

March 31,

%


2017

2016 [d]

Change

2017

2016 [d]

Change
BALANCE SHEET HIGHLIGHTS

 
 
 
 
 
 
 
Total loans

$
60,326,849


$
62,195,963


(3
)

$
59,780,508


$
62,201,474


(4
)
Total investment securities

12,880,779


12,483,709


3


13,005,403


12,533,750


4

Earning assets

78,264,483


82,597,709


(5
)

78,364,526


79,091,520


(1
)
Total assets

87,676,882


92,305,106


(5
)

87,309,233


92,220,789


(5
)
Noninterest bearing demand deposits

20,577,690


20,057,143


3


21,476,890


20,416,248


5

Interest bearing transaction accounts

33,409,808


32,861,499


2


33,978,555


33,350,134


2

Total transaction accounts

53,987,498


52,918,642


2


55,455,445


53,766,382


3

Total deposits

67,216,855


67,479,613




67,529,638


68,920,221


(2
)
Total shareholder's equity

12,852,658


12,727,970


1


12,885,499


12,723,177


1



6



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)


2017
 
2016


March 31

December 31

September 30

June 30

March 31
NONPERFORMING ASSETS










Nonaccrual loans [a]

$
825,988


$
921,042


$
1,086,018


$
1,026,592


$
819,034

Loans 90 days or more past due [b]

65,617


61,542


65,525


60,320


60,490

TDRs 90 days or more past due

1,185


589


618


998


491

Total nonperforming loans [a]

892,790


983,173


1,152,161


1,087,910


880,015

Other real estate owned, net (OREO)

25,113


21,112


21,670


18,225


17,877

Other repossessed assets

9,540


7,587


6,900


9,380


8,601

   Total nonperforming assets

$
927,443


$
1,011,872


$
1,180,731


$
1,115,515


$
906,493












TDRs accruing and past due less than 90 days

$
128,558


$
110,733


$
116,941


$
118,222


$
120,316























Total nonperforming loans as a % of loans

1.49
%

1.63
%

1.91
%

1.76
%

1.41
%
Total nonperforming assets as a % of total loans, other real estate, and other repossessed assets

1.55


1.68


1.96


1.80


1.46

[a] Includes loans held for sale.
[b] Excludes loans classified as troubled debt restructuring (TDRs).



 
Three Months Ended

 
2017
 
2016

 
March 31

December 31

September 30

June 30

March 31
ALLOWANCE FOR LOAN LOSSES
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
838,293


$
862,080


$
843,051


$
822,440


$
762,673

Net charge-offs (NCO)
 
84,326


61,351


46,078


66,062


53,478

Provision for loan losses
 
80,139


37,564


65,107


86,673


113,245

Balance at end of period
 
$
834,106


$
838,293


$
862,080


$
843,051


$
822,440


 
 
 
 
 
 
 
 
 
 
Allowance for loan losses as a % of total loans
 
1.40
%

1.40
%

1.43
%

1.37
%

1.32
%
Allowance for loan losses as a % of nonperforming loans [c]
 
93.43


85.26


74.82


77.49


93.46

Allowance for loan losses as a % of nonperforming assets [c]
 
89.94


82.85


73.01


75.58


90.73

 
 









Annualized as a % of average loans:
 









   NCO - QTD
 
0.57


0.40


0.30


0.43


0.35

   NCO - YTD
 
0.57


0.37


0.36


0.39


0.35

[c] Includes loans held for sale that are on nonaccrual status.


7



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)
 
 
March 31, 2017
 
December 31, 2016
 
March 31, 2016
 
 
Recorded Investment
 
Total Commitment
 
Nonaccrual
 
Recorded Investment
 
Total Commitment
 
Nonaccrual
 
Recorded Investment
 
Total Commitment
 
Nonaccrual
ENERGY PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exploration and production
 
$
1,485,146

 
$
4,075,960

 
$
261,262

 
$
1,654,565

 
$
4,182,861

 
$
308,096

 
$
2,140,376

 
$
5,034,557

 
$
469,882

Midstream
 
1,070,490

 
3,163,821

 
11,298

 
1,199,844

 
3,230,513

 
11,298

 
1,541,465

 
3,426,768

 

Drilling oil and support services
 
193,863

 
398,824

 
2,393

 
263,770

 
467,908

 
66,811

 
292,769

 
504,455

 

Refineries and terminals
 
124,872

 
260,770

 
310

 
128,010

 
262,618

 
339

 
134,211

 
202,659

 
475

Other
 

 

 

 

 

 

 
42,578

 
109,413

 

Total energy portfolio
 
$
2,874,371

 
$
7,899,375

 
$
275,263

 
$
3,246,189

 
$
8,143,900

 
$
386,544

 
$
4,151,399

 
$
9,277,852

 
$
470,357

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2017
 
 
 
December 31, 2016
 
 
 
March 31, 2016
 
 
 
 
As a % of Energy Loans
 
As a % of Total Loans
 
 
 
As a % of Energy Loans
 
As a % of Total Loans
 
 
 
As a % of Energy Loans
 
As a % of Total Loans
 
 
ENERGY PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exploration and production
 
51.7
%
 
2.5
%
 
 
 
51.0
%
 
2.7
%
 
 
 
51.6
%
 
3.4
%
 
 
Midstream
 
37.2

 
1.8

 
 
 
37.0

 
2.0

 
 
 
37.1

 
2.5

 
 
Drilling oil and support services
 
6.8

 
0.3

 
 
 
8.1

 
0.4

 
 
 
7.1

 
0.5

 
 
Refineries and terminals
 
4.3

 
0.2

 
 
 
3.9

 
0.2

 
 
 
3.2

 
0.2

 
 
Other
 

 

 
 
 

 

 
 
 
1.0

 
0.1

 
 
Total energy portfolio
 
100.0
%
 
4.8
%
 
 
 
100.0
%
 
5.4
%
 
 
 
100.0
%
 
6.7
%
 
 


8



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)


Three Months Ended March 31,


2017

2016 [b]


Average Balance

Income/ Expense

Yield/ Rate

Average Balance

Income/ Expense

Yield/ Rate
YIELD/RATE ANALYSIS












  (Taxable Equivalent Basis)












Assets












Earning assets:












   Loans

$
60,326,849


$
591,704


3.98
%

$
62,195,963


$
577,222


3.73
%
   Investment securities available for sale [a]

11,853,989


54,932


1.88


11,190,735


46,284


1.66

   Investment securities held to maturity

1,168,799


9,571


3.32


1,292,776


9,838


3.06

   Other earning assets [c] [d]

5,056,855


19,560


1.57


7,918,037


18,688


0.95

        Total earning assets [a]

78,406,492


675,767


3.50


82,597,511


652,032


3.17

Allowance for loan losses

(850,362
)





(784,632
)




Unrealized gain (loss) on securities available for sale

(142,009
)





198





Other assets

10,262,761






10,492,029





Total assets

$
87,676,882






$
92,305,106


















Liabilities and Shareholder's Equity












Interest bearing liabilities:












Interest bearing demand deposits

$
8,190,873


$
6,131


0.30


$
7,085,934


$
3,942


0.22

Savings and money market accounts

25,218,935


22,301


0.36


25,775,565


26,743


0.42

Certificates and other time deposits

13,229,357


41,872


1.28


14,433,900


47,069


1.31

Foreign office deposits







127,071


61


0.19

 Total interest bearing deposits

46,639,165


70,304


0.61


47,422,470


77,815


0.66

FHLB and other borrowings

3,167,805


19,068


2.44


5,064,803


18,012


1.43

Federal funds purchased and securities sold under agreement to repurchase [d]

42,855


4,897


46.34


800,243


6,157


3.09

Other short-term borrowings

2,707,802


10,086


1.51


4,025,428


13,896


1.39

        Total interest bearing liabilities

52,557,627


104,355


0.81


57,312,944


115,880


0.81

Noninterest bearing deposits

20,577,690






20,057,143





Other noninterest bearing liabilities

1,688,907






2,207,049





Total liabilities

74,824,224






79,577,136





Shareholder's equity

12,852,658






12,727,970





Total liabilities and shareholder's equity

$
87,676,882






$
92,305,106


















Net interest income/ net interest spread



571,412


2.69
%



536,152


2.36
%
Net yield on earning assets





2.96
%





2.61
%













     Total taxable equivalent adjustment



19,979






19,270
















     Net interest income



$
551,433






$
516,882



[a] Excludes adjustment for market valuation.
[b] Prior period financial information has been retrospectively adjusted to include the historical activity of the money business service subsidiaries purchased from BBVA Bancomer USA, Inc. in June 2016.
[c] Beginning in the fourth quarter of 2016, interest bearing deposits with the Federal Reserve are included in earning assets. In prior periods, these balances were included with cash and due from banks in the cash and cash equivalents line, consistent with the Condensed Consolidated Balance Sheet presentation. Prior periods have been reclassified to conform to current period presentation.
[d] Yield/rate reflects impact of balance sheet offsetting.

9



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)


Three Months



Three Months Ended


Ended March 31,

%

2017
 
2016


2017

2016 [a]

Change

March 31

December 31

September 30

June 30

March 31 [a]
NONINTEREST INCOME
















Service charges on deposit accounts

$
55,168


$
51,425


7


$
55,168


$
55,901


$
55,047


$
51,921


$
51,425

Card and merchant processing fees

29,992


29,742


1


29,992


31,161


31,256


31,509


29,742

Retail investment sales

27,471


22,567


22


27,471


23,293


30,137


26,985


22,567

Investment banking and advisory fees
 
28,301

 
23,604

 
20

 
28,301

 
20,792

 
34,385

 
28,335

 
23,604

Money transfer income
 
25,197

 
24,425

 
3

 
25,197

 
28,632

 
25,058

 
26,477

 
24,425

Asset management fees

9,771


8,805


11


9,771


8,906


8,778


8,386


8,805

Corporate and correspondent investment sales

8,915


4,413


102


8,915


3,199


6,974


10,103


4,413

Mortgage banking

2,870


(3,434
)

NM


2,870


16,086


8,242


602


(3,434
)
Bank owned life insurance

4,169


4,416


(6
)

4,169


4,202


4,170


4,455


4,416

Other

52,833


78,889


(33
)

52,833


68,881


59,718


67,789


78,889



244,687


244,852




244,687


261,053


263,765


256,562


244,852

Investment securities gains, net



8,353


(100
)







21,684


8,353

Loss on prepayment of FHLB and other borrowings, net









(295
)






     Total noninterest income

$
244,687


$
253,205


(3
)

$
244,687


$
260,758


$
263,765


$
278,246


$
253,205


















NONINTEREST EXPENSE














Salaries, benefits and commissions

$
268,015


$
279,769


(4
)

$
268,015


$
283,609


$
279,132


$
277,166


$
279,769

Professional services

57,807


56,367


3


57,807


63,810


63,628


58,401


56,367

Equipment

61,630


60,441


2


61,630


62,627


59,697


59,508


60,441

Net occupancy

42,101


39,272


7


42,101


40,116


41,610


39,999


39,272

Money transfer expense
 
16,324

 
15,600

 
5

 
16,324

 
17,426

 
16,680

 
17,768

 
15,600

Marketing

13,545


12,709


7


13,545


13,018


13,316


11,506


12,709

Communications

5,219


5,175


1


5,219


5,406


5,002


5,463


5,175

Amortization of intangibles

2,525


4,093


(38
)

2,525


4,093


4,093


4,094


4,093

Goodwill impairment
 

 

 

 

 
59,901

 

 

 

Other

82,146


118,718


(31
)

82,146


64,064


73,113


67,132


118,718

     Total noninterest expense

$
549,312


$
592,144


(7
)

$
549,312


$
614,070


$
556,271


$
541,037


$
592,144

NM = Not meaningful
 
 
 
 
[a] Prior period financial information has been retrospectively adjusted to include the historical activity of the money business service subsidiaries purchased from BBVA Bancomer USA, Inc. in June 2016.


10



BBVA COMPASS BANCSHARES, INC.
(Unaudited)
(Dollars in thousands)


Three Months Ended March 31,


2017

2016 [a]
NON-GAAP RECONCILIATION









Computation of Average Tangible Equity:




Total stockholder's equity (average)

$
12,852,658


$
12,727,970

Less: Goodwill and other intangibles (average)

5,049,493


5,115,041

Average tangible equity [B]

$
7,803,165


$
7,612,929

Net income [A]
 
$
120,823

 
$
39,267

Return on average tangible equity ([A]/[B], annualized)
 
6.28
%
 
2.07
%
[a] Prior period financial information has been retrospectively adjusted to include the historical activity of the money business service subsidiaries purchased from BBVA Bancomer USA, Inc. in June 2016.


11



BBVA COMPASS BANCSHARES, INC
SUPPLEMENTAL LOAN PORTFOLIO INFORMATION (Unaudited)
(In Thousands)
 
At or Quarter Ended March 31, 2017
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 Days or More Past Due
 
Nonaccrual
 
Accruing TDRs
 
Not Past Due or Impaired
 
Total
 
Net Charge Offs (Recoveries)
 
 
 

Commercial, financial and agricultural
$
22,472

 
$
11,804

 
$
4,405

 
$
540,407

 
$
31,644

 
$
24,049,936

 
$
24,660,668

 
$
39,411

Real estate – construction
487

 
25

 
3,640

 
1,028

 
114

 
2,222,111

 
2,227,405

 
(57
)
Commercial real estate – mortgage
13,872

 
1,226

 
4,602

 
89,908

 
4,821

 
11,284,392

 
11,398,821

 
(741
)
Residential real estate – mortgage
61,234

 
22,337

 
2,653

 
140,342

 
58,867

 
12,832,343

 
13,117,776

 
1,195

Equity lines of credit
9,144

 
3,619

 
1,478

 
32,675

 

 
2,513,579

 
2,560,495

 
1,166

Equity loans
5,105

 
1,592

 
376

 
12,626

 
33,635

 
367,028

 
420,362

 
848

Credit card
6,262

 
4,719

 
12,453

 

 

 
546,877

 
570,311

 
9,818

Consumer – direct
12,025

 
4,866

 
4,874

 
637

 
662

 
1,306,178

 
1,329,242

 
16,818

Consumer – indirect
68,851

 
16,161

 
7,463

 
7,955

 

 
2,978,318

 
3,078,748

 
15,899

Covered loans
6,448

 
3,479

 
23,673

 
410

 

 
307,929

 
341,939

 
(31
)
Total loans
$
205,900

 
$
69,828

 
$
65,617

 
$
825,988

 
$
129,743

 
$
58,408,691

 
$
59,705,767

 
$
84,326

Loans held for sale
$

 
$

 
$

 
$

 
$

 
$
74,741

 
$
74,741

 
$


 
At or Quarter Ended December 31, 2016
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 Days or More Past Due
 
Nonaccrual
 
Accruing TDRs
 
Not Past Due or Impaired
 
Total
 
Net Charge Offs (Recoveries)
 
 
 

Commercial, financial and agricultural
$
23,788

 
$
6,581

 
$
2,891

 
$
596,454

 
$
8,726

 
$
24,483,562

 
$
25,122,002

 
$
14,413

Real estate – construction
918

 
50

 
2,007

 
1,239

 
2,393

 
2,118,709

 
2,125,316

 
(383
)
Commercial real estate – mortgage
3,791

 
3,474

 

 
71,921

 
4,860

 
11,126,614

 
11,210,660

 
280

Residential real estate – mortgage
57,359

 
28,450

 
3,356

 
140,303

 
59,893

 
12,970,633

 
13,259,994

 
1,044

Equity lines of credit
7,922

 
4,583

 
2,950

 
33,453

 

 
2,494,870

 
2,543,778

 
641

Equity loans
5,615

 
1,843

 
467

 
13,635

 
34,746

 
389,403

 
445,709

 
512

Credit card
6,411

 
5,042

 
10,954

 

 

 
582,474

 
604,881

 
9,680

Consumer – direct
13,338

 
4,563

 
4,482

 
789

 
704

 
1,230,765

 
1,254,641

 
15,343

Consumer – indirect
85,198

 
22,833

 
7,197

 
5,926

 

 
3,013,794

 
3,134,948

 
19,902

Covered loans
7,311

 
1,351

 
27,238

 
730

 

 
322,704

 
359,334

 
(81
)
Total loans
$
211,651

 
$
78,770

 
$
61,542

 
$
864,450

 
$
111,322

 
$
58,733,528

 
$
60,061,263

 
$
61,351

Loans held for sale
$

 
$

 
$

 
$
56,592

 
$

 
$
105,257

 
$
161,849

 
$




12



 
At or Quarter Ended September 30, 2016
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 Days or More Past Due
 
Nonaccrual
 
Accruing TDRs
 
Not Past Due or Impaired
 
Total
 
Net Charge Offs (Recoveries)
 
 
 

Commercial, financial and agricultural
$
72,328

 
$
4,400

 
$
5,320

 
$
850,075

 
$
9,283

 
$
23,897,662

 
$
24,839,068

 
$
8,936

Real estate – construction
522

 
1,062

 
2,782

 
1,214

 
3,315

 
2,206,377

 
2,215,272

 
(206
)
Commercial real estate – mortgage
7,614

 
369

 
783

 
63,593

 
5,141

 
11,284,130

 
11,361,630

 
(372
)
Residential real estate – mortgage
56,204

 
21,200

 
3,929

 
117,243

 
63,008

 
13,195,851

 
13,457,435

 
560

Equity lines of credit
8,173

 
4,477

 
2,417

 
32,642

 

 
2,446,759

 
2,494,468

 
601

Equity loans
5,567

 
1,694

 
353

 
13,198

 
36,053

 
422,510

 
479,375

 
18

Credit card
5,696

 
4,264

 
10,175

 

 

 
579,727

 
599,862

 
8,460

Consumer – direct
12,099

 
4,725

 
4,191

 
765

 
759

 
1,164,288

 
1,186,827

 
12,884

Consumer – indirect
73,045

 
20,165

 
7,070

 
7,019

 

 
3,088,936

 
3,196,235

 
15,197

Covered loans
4,075

 
3,844

 
28,505

 
269

 

 
344,418

 
381,111

 

Total loans
$
245,323

 
$
66,200

 
$
65,525

 
$
1,086,018

 
$
117,559

 
$
58,630,658

 
$
60,211,283

 
$
46,078

Loans held for sale
$

 
$

 
$

 
$

 
$

 
$
101,843

 
$
101,843

 
$

 
At or Quarter Ended June 30, 2016
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 Days or More Past Due
 
Nonaccrual
 
Accruing TDRs
 
Not Past Due or Impaired
 
Total
 
Net Charge Offs (Recoveries)
 
 
 

Commercial, financial and agricultural
$
8,750

 
$
4,499

 
$
4,175

 
$
797,066

 
$
9,333

 
$
25,552,413

 
$
26,376,236

 
$
31,773

Real estate – construction
1,675

 
1,195

 
2,064

 
1,983

 
2,650

 
2,117,823

 
2,127,390

 
(1,094
)
Commercial real estate – mortgage
3,495

 
535

 

 
62,381

 
5,603

 
11,184,061

 
11,256,075

 
1,684

Residential real estate – mortgage
51,319

 
18,866

 
1,286

 
109,805

 
64,341

 
13,251,401

 
13,497,018

 
471

Equity lines of credit
7,279

 
3,996

 
1,565

 
34,043

 

 
2,418,631

 
2,465,514

 
854

Equity loans
4,378

 
1,214

 
568

 
14,254

 
36,485

 
456,090

 
512,989

 
(19
)
Credit card
5,588

 
3,768

 
9,056

 

 

 
590,475

 
608,887

 
8,127

Consumer – direct
10,319

 
4,670

 
3,354

 
540

 
808

 
1,070,803

 
1,090,494

 
9,924

Consumer – indirect
69,575

 
17,053

 
5,324

 
6,360

 

 
3,248,374

 
3,346,686

 
13,027

Covered loans
5,124

 
4,115

 
32,928

 
160

 

 
356,327

 
398,654

 
1,315

Total loans
$
167,502

 
$
59,911

 
$
60,320

 
$
1,026,592

 
$
119,220

 
$
60,246,398

 
$
61,679,943

 
$
66,062

Loans held for sale
$

 
$

 
$

 
$

 
$

 
$
108,432

 
$
108,432

 
$


13



 
At or Quarter Ended March 31, 2016
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 Days or More Past Due
 
Nonaccrual
 
Accruing TDRs
 
Not Past Due or Impaired
 
Total
 
Net Charge Offs (Recoveries)
 
 
 

Commercial, financial and agricultural
$
17,837

 
$
9,947

 
$
3,012

 
$
568,154

 
$
9,545

 
$
26,255,552

 
$
26,864,047

 
$
18,057

Real estate – construction
4,345

 
827

 
415

 
5,712

 
2,664

 
2,393,548

 
2,407,511

 
(302
)
Commercial real estate – mortgage
7,865

 
829

 
807

 
71,889

 
5,425

 
10,560,579

 
10,647,394

 
22

Residential real estate – mortgage
42,126

 
18,321

 
1,507

 
117,602

 
65,173

 
13,345,540

 
13,590,269

 
961

Equity lines of credit
8,959

 
3,779

 
1,010

 
33,991

 

 
2,385,631

 
2,433,370

 
2,215

Equity loans
7,027

 
1,447

 
443

 
13,925

 
37,132

 
487,593

 
547,567

 
606

Credit card
4,876

 
3,850

 
9,413

 

 

 
587,166

 
605,305

 
8,190

Consumer – direct
8,239

 
3,201

 
2,951

 
682

 
868

 
979,711

 
995,652

 
8,711

Consumer – indirect
61,460

 
11,916

 
4,149

 
6,386

 

 
3,505,845

 
3,589,756

 
14,769

Covered loans
5,147

 
2,152

 
36,783

 
693

 

 
379,044

 
423,819

 
249

Total loans
$
167,881

 
$
56,269

 
$
60,490

 
$
819,034

 
$
120,807

 
$
60,880,209

 
$
62,104,690

 
$
53,478

Loans held for sale
$

 
$

 
$

 
$

 
$

 
$
96,784

 
$
96,784

 
$



14



BBVA COMPASS BANCSHARES, INC.
BALANCE SHEET (Unaudited)
(In Thousands)

 
2017
 
2016
 
March 31
 
December 31
 
September 30
 
June 30
 
March 31 [a]
Assets:
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
1,093,797

 
$
1,284,261

 
$
1,130,610

 
$
1,581,187

 
$
1,108,416

Interest bearing funds with the Federal Reserve
2,669,135

 
1,830,078

 
2,923,813

 
3,248,576

 
4,027,867

Federal funds sold, securities purchased under agreements to resell and interest bearing deposits
197,000

 
137,447

 
372,268

 
319,644

 
233,411

Cash and cash equivalents
3,959,932

 
3,251,786

 
4,426,691

 
5,149,407

 
5,369,694

Trading account assets
2,892,254

 
3,144,600

 
4,051,461

 
4,355,025

 
4,358,533

Investment securities available for sale
11,846,618

 
11,665,055

 
11,516,885

 
11,359,159

 
11,265,797

Investment securities held to maturity
1,158,785

 
1,203,217

 
1,240,850

 
1,258,253

 
1,267,953

Loans held for sale
74,741

 
161,849

 
101,843

 
108,432

 
96,784

Loans
59,705,767

 
60,061,263

 
60,211,283

 
61,679,943

 
62,104,690

Allowance for loan losses
(834,106
)
 
(838,293
)
 
(862,080
)
 
(843,051
)
 
(822,440
)
Net loans
58,871,661

 
59,222,970

 
59,349,203

 
60,836,892

 
61,282,250

Premises and equipment, net
1,273,226

 
1,300,054

 
1,287,457

 
1,290,738

 
1,297,539

Bank owned life insurance
715,883

 
711,939

 
712,422

 
708,143

 
704,254

Goodwill
4,983,296

 
4,983,296

 
5,043,197

 
5,043,197

 
5,043,197

Other assets
1,532,837

 
1,435,187

 
1,626,829

 
1,643,910

 
1,534,788

Total assets
$
87,309,233

 
$
87,079,953

 
$
89,356,838

 
$
91,753,156

 
$
92,220,789

Liabilities:
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Noninterest bearing
$
21,476,890

 
$
20,332,792

 
$
20,585,598

 
$
20,132,164

 
$
20,416,248

Interest bearing
46,052,748

 
46,946,741

 
47,001,739

 
47,618,154

 
48,503,973

Total deposits
67,529,638

 
67,279,533

 
67,587,337

 
67,750,318

 
68,920,221

FHLB and other borrowings
2,993,222

 
3,001,551

 
3,671,861

 
5,098,048

 
4,383,454

Federal funds purchased and securities sold under agreements to repurchase
71,559

 
39,052

 
165,573

 
386,343

 
893,786

Other short-term borrowings
2,642,539

 
2,802,977

 
3,591,223

 
4,352,428

 
3,924,781

Accrued expenses and other liabilities
1,186,776

 
1,206,133

 
1,521,654

 
1,439,023

 
1,375,370

Total liabilities
74,423,734

 
74,329,246

 
76,537,648

 
79,026,160

 
79,497,612

Shareholder’s Equity:
 
 
 
 
 
 
 
 
 
Preferred stock
229,475

 
229,475

 
229,475

 
229,475

 
229,475

Common stock — $0.01 par value
2,230

 
2,230

 
2,230

 
2,230

 
2,230

Surplus
14,982,125

 
14,985,673

 
15,020,937

 
15,022,974

 
15,152,077

Retained deficit
(2,207,060
)
 
(2,327,440
)
 
(2,416,402
)
 
(2,536,230
)
 
(2,658,214
)
Accumulated other comprehensive loss
(150,781
)
 
(168,252
)
 
(46,644
)
 
(20,500
)
 
(31,945
)
Total BBVA Compass Bancshares, Inc. shareholder’s equity
12,855,989

 
12,721,686

 
12,789,596

 
12,697,949

 
12,693,623

Noncontrolling interests
29,510

 
29,021

 
29,594

 
29,047

 
29,554

Total shareholder’s equity
12,885,499

 
12,750,707

 
12,819,190

 
12,726,996

 
12,723,177

Total liabilities and shareholder’s equity
$
87,309,233

 
$
87,079,953

 
$
89,356,838

 
$
91,753,156

 
$
92,220,789

[a] Prior period financial information has been retrospectively adjusted to include the historical activity of the money business service subsidiaries purchased from BBVA Bancomer USA, Inc. in June 2016.


15



BBVA COMPASS BANCSHARES, INC.
INCOME STATEMENTS (Unaudited)
(In Thousands)

 
Three Months Ended
 
2017
 
2016
 
March 31
 
December 31
 
September 30
 
June 30
 
March 31 [a]
Interest income:
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
574,712

 
$
558,680

 
$
557,996

 
$
559,170

 
$
561,083

Interest on investment securities available for sale
54,878

 
60,868

 
48,382

 
36,442

 
46,197

Interest on investment securities held to maturity
6,639

 
6,664

 
6,675

 
6,759

 
6,795

Interest on federal funds sold, securities purchased under agreements to resell and interest bearing deposits
9,262

 
7,664

 
4,563

 
4,346

 
4,366

Interest on trading account assets
10,297

 
13,150

 
12,926

 
13,412

 
14,321

Total interest income
655,788

 
647,026

 
630,542

 
620,129

 
632,762

Interest expense:
 
 
 
 
 
 
 
 
 
Interest on deposits
70,304

 
73,846

 
76,031

 
76,933

 
77,815

Interest on FHLB and other borrowings
19,068

 
23,825

 
21,315

 
19,592

 
18,012

Interest on federal funds purchased and securities sold under agreements to repurchase
4,897

 
4,640

 
4,934

 
5,434

 
6,157

Interest on other short-term borrowings
10,086

 
12,963

 
13,453

 
13,932

 
13,896

Total interest expense
104,355

 
115,274

 
115,733

 
115,891

 
115,880

Net interest income
551,433

 
531,752

 
514,809

 
504,238

 
516,882

Provision for loan losses
80,139

 
37,564

 
65,107

 
86,673

 
113,245

Net interest income after provision for loan losses
471,294

 
494,188

 
449,702

 
417,565

 
403,637

Noninterest income:
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
55,168

 
55,901

 
55,047

 
51,921

 
51,425

Card and merchant processing fees
29,992

 
31,161

 
31,256

 
31,509

 
29,742

Retail investment sales
27,471

 
23,293

 
30,137

 
26,985

 
22,567

Investment banking and advisory fees
28,301

 
20,792

 
34,385

 
28,335

 
23,604

Money transfer income
25,197

 
28,632

 
25,058

 
26,477

 
24,425

Asset management fees
9,771

 
8,906

 
8,778

 
8,386

 
8,805

Corporate and correspondent investment sales
8,915

 
3,199

 
6,974

 
10,103

 
4,413

Mortgage banking
2,870

 
16,086

 
8,242

 
602

 
(3,434
)
Bank owned life insurance
4,169

 
4,202

 
4,170

 
4,455

 
4,416

Investment securities gains, net

 

 

 
21,684

 
8,353

Loss on prepayment of FHLB and other borrowings

 
(295
)
 

 

 

Other
52,833

 
68,881

 
59,718

 
67,789

 
78,889

Total noninterest income
244,687

 
260,758

 
263,765

 
278,246

 
253,205

Noninterest expense:
 
 
 
 
 
 
 
 
 
Salaries, benefits and commissions
268,015

 
283,609

 
279,132

 
277,166

 
279,769

Professional services
57,807

 
63,810

 
63,628

 
58,401

 
56,367

Equipment
61,630

 
62,627

 
59,697

 
59,508

 
60,441

Net occupancy
42,101

 
40,116

 
41,610

 
39,999

 
39,272

Money transfer expense
16,324

 
17,426

 
16,680

 
17,768

 
15,600

Marketing
13,545

 
13,018

 
13,316

 
11,506

 
12,709

Communications
5,219

 
5,406

 
5,002

 
5,463

 
5,175

Amortization of intangibles
2,525

 
4,093

 
4,093

 
4,094

 
4,093

Goodwill impairment

 
59,901

 

 

 

Other
82,146

 
64,064

 
73,113

 
67,132

 
118,718

Total noninterest expense
549,312

 
614,070

 
556,271

 
541,037

 
592,144

Net income before income tax expense
166,669

 
140,876

 
157,196

 
154,774

 
64,698

Income tax expense
45,846

 
51,473

 
36,845

 
32,272

 
25,431

Net income
120,823

 
89,403

 
120,351

 
122,502

 
39,267

Less: net income attributable to noncontrolling interests
443

 
441

 
523

 
518

 
528

Net income attributable to BBVA Compass Bancshares, Inc.
$
120,380

 
$
88,962

 
$
119,828

 
$
121,984

 
$
38,739

[a] Prior period financial information has been retrospectively adjusted to include the historical activity of the money business service subsidiaries purchased from BBVA Bancomer USA, Inc. in June 2016.

16