Attached files

file filename
EX-99.2 - EX-99.2 - HANCOCK WHITNEY CORPhbhc-20171017xex99_2.htm
8-K - 8-K - HANCOCK WHITNEY CORPhbhc-20171017x8k.htm

Exhibit 99.1

HHC



For Immediate Release

October 17, 2017



For More Information

Trisha Voltz Carlson

EVP, Investor Relations Manager

504.299.5208

trisha.carlson@hancockwhitney.com



Hancock reports third quarter 2017 EPS of $.68

Results include $11.4 million, or $.08 per share, of nonoperating expense



GULFPORT, Miss. (October 17, 2017) — Hancock Holding Company (Nasdaq: HBHC) today announced its financial results for the third quarter of 2017. Net income for the third quarter of 2017 was $58.9 million, or $.68 per diluted common share (EPS), compared to $52.3 million, or $.60 EPS in the second quarter of 2017 and $46.7 million, or $.59 EPS, in the third quarter of 2016. The third quarter of 2017 includes nonoperating expenses of approximately $11.4 million ($.08 per share impact), while the second quarter of 2017 included $10.6 million of nonoperating items ($.08 per share). The nonoperating items in both quarters were mainly related to the two previously disclosed FNBC transactions. There were no nonoperating items in the third quarter of 2016.



Highlights of the company’s third quarter 2017 results (compared to second quarter 2017):

·

Includes a full quarter impact from both FNBC transactions

·

Reported earnings increased $6.6 million, or 13%

·

Loans increased $312 million, or 7% linked-quarter annualized

·

Energy loans declined $97 million and comprise 6.0% of total loans, down from 6.7%; allowance for the energy portfolio totals $79.8 million, or 7.0% of energy loans

·

Core pre-provision net revenue (PPNR) of $111.1 million, up $9.5 million or 9%

·

Net interest margin (NIM) of 3.44% up 1 basis point (bp); core NIM up 3 bps to 3.32%

·

Operating expenses totaled $166.2 million, down $6.6 million

·

Efficiency ratio improved to 57.5%

·

Return on average assets (ROA) up 9 bps to 0.88%; excluding nonoperating expense ROA  increased 10 bps to 0.99%

·

Tangible common equity (TCE) ratio increased 15 bps to 7.80%



This quarter reflects the culmination of hard work and relentless determination to deliver the results we expected this company could produce,” said President and CEO John M. Hairston. “We have achieved our core strategic objectives for operating EPS and efficiency ratio, and believe we are within reach of attaining our operating ROA and TCE goals in the near future. We successfully reentered the M&A arena this year and delivered on the remaining FNBC expense synergy reductions this quarter. While we are pleased with achievements thus far, we still have work to do and will remain focused on improving company performance in the future. As a natural progression of our continued growth and commitment to the future, we intend to consolidate our two brands

1

 


 

Hancock reports third quarter 2017 financial results

October 17, 2017

 

sometime during the first half of 2018 subject to any applicable approvals. The iconic Hancock and Whitney brands have existed since 1899 and 1883 respectively. We have decided to honor the legacies of these brands by combining the names and will operate as Hancock Whitney Corporation and Hancock Whitney Bank.  This decision highlights our respect for the legacy of two grand old banks, which have come together now fully and seamlessly in the interest of demonstrating centuries-old core values, heartfelt commitment to serve clients in the Gulf South region, and our desire to grow shareholder value.”



Loans

Total loans at September 30, 2017 were $18.8 billion, up approximately $312 million, or 2%, linked-quarter. Loans to energy-related companies decreased $97 million during the third quarter. There was growth throughout the markets across our footprint and in our mortgage and equipment finance lines of business.



Average loans totaled $18.6 billion for the third quarter of 2017, up $222 million, or 1%, linked-quarter.



Energy

At September 30, 2017, loans to the energy industry totaled $1.1 billion, or 6.0% of total loans. As noted earlier, the energy portfolio was down $97 million, or 8% linked-quarter, and is comprised of credits to both the exploration and production (E&P) sector and the support and services sectors. Payoffs and paydowns of approximately $142 million and charge-offs of approximately $8 million were partially offset by approximately $52 million in fundings.



The impact and severity of future risk rating migration, as well as any associated provisions or net charge-offs, will depend on overall oil prices and the duration of the energy cycle that began in November 2014. As previously noted, management still expects a continued lag in the recovery of energy service and support credits. Reserve-based lending credits are showing signs of improvement given the stabilization in oil prices, and we expect improvement in land-based services and non-drilling services in the Gulf of Mexico to follow.



Management continues to estimate that net charge-offs from energy-related credits could approximate an aggregate of $65-$95 million over the duration of the cycle, of which approximately $68 million has been taken to-date. While we expect additional charge-offs in the portfolio, we continue to believe the impact of the energy cycle on our loan portfolio will be manageable, our reserve is adequate and our capital will remain solid.



Deposits

Total deposits at September 30, 2017 were $21.5 billion, up $91 million, or less than 1%, from June 30, 2017. Average deposits for the third quarter of 2017 were $21.3 billion, up $417 million, or 2%, linked-quarter. The increase in average deposits reflects the deposits acquired in the FNBC II transaction in late April of 2017.



Noninterest-bearing demand deposits (DDAs) totaled $7.9 billion at September 30, 2017, virtually unchanged from June 30, 2017. DDAs comprised 37% of total period-end deposits at September 30, 2017.



Interest-bearing transaction and savings deposits totaled $7.9 billion at the end of the third quarter of 2017, down $509 million, or 6%, from June 30, 2017. Time deposits of $3.0 billion were up $366 million, or 14%, while interest-bearing public fund deposits increased $225 million, or 9%, to $2.8 billion at September 30, 2017.



2

 


 

Hancock reports third quarter 2017 financial results

October 17, 2017

 



Asset Quality

Nonperforming assets (NPAs) totaled $388 million at September 30, 2017, up $41 million from June 30, 2017. During the third quarter of 2017, total nonperforming loans increased approximately $38 million, while foreclosed and surplus real estate (ORE) and other foreclosed assets increased approximately $3 million. Nonperforming assets as a percent of total loans, ORE and other foreclosed assets was 2.06% at September 30, 2017, up 18 bps from June 30, 2017.



The total allowance for loan losses (ALLL) was $223.1 million at September 30, 2017, up $1.3 million from June 30, 2017. The ratio of the allowance for loan losses to period-end loans was 1.19% at September 30, 2017, down slightly from 1.20% at June 30, 2017. There is no allowance for loan losses on the loans purchased in the FNBC transactions, however, a $58 million loan mark was applied to those loans at acquisition. The allowance for credits in the energy portfolio totaled $79.8 million, or 7.0% of energy loans, at September 30, 2017, as compared to $83.4 million, or 6.8% of energy loans, at June 30, 2017.



Net charge-offs were $11.8 million, or 0.25% of average total loans on an annualized basis in the third quarter of 2017, up from $6.0 million, or 0.13% of average total loans in the second quarter of 2017. There were approximately $3.6 million of net charge-offs related to energy credits in the third quarter of 2017.



During the third quarter of 2017, Hancock recorded a total provision for loan losses of $13.0 million, down from $15.0 million in the second quarter of 2017. Based on our assessment of the customers in the markets impacted, there was no significant change to credit quality as a result of the recent hurricanes in Houston, southwest Louisiana and Florida.



Net Interest Income and Net Interest Margin (NIM)
Net interest income (TE) for the third quarter of 2017 was $211.4 million, up $3 million from the second quarter of 2017. The increase mainly reflects a full quarter impact from the June 2017 Fed rate increase, partially offset by approximately $1.4 million, or 2 bps on NIM, of interest reversals on nonaccrual loans. A higher than normal level of securities premium amortization and higher cost deposits acquired in the FNBC transaction negatively impacted both the NIM and NII.



Average earning assets were $24.5 billion for the third quarter of 2017, up $149 million, or 1%, from the second quarter of 2017. The reported net interest margin (TE) was 3.44% for the third quarter of 2017, up 1 bp from the second quarter of 2017.



Noninterest Income

Noninterest income totaled $67.1 million for the third quarter of 2017, down $0.4 million, or 1%, from the second quarter of 2017. Included in the total for the second quarter of 2017 is amortization of $1.3 million related to the FDIC indemnification asset. As a result of the termination of the loss share agreements in the second quarter of 2017, the amortization was eliminated beginning in the third quarter of 2017. Excluding the impact of this item in the second quarter, noninterest income was down $1.7 million, or 2%, linked-quarter.



Service charges on deposits totaled $21.4 million for the third quarter of 2017, up $1.4 million, or 7%, from the second quarter of 2017. Bank card and ATM fees totaled $13.4 million, down $0.3 million, or 2%, from the second quarter of 2017.



Trust fees totaled $10.7 million, down $0.8 million, or 7% linked-quarter. Investment and annuity income and insurance fees totaled $6.2 million, down $0.2 million, or 3% linked-quarter.

3

 


 

Hancock reports third quarter 2017 financial results

October 17, 2017

 



Fees from secondary mortgage operations totaled $4.2 million for the third quarter of 2017, down $0.1 million, or 2% linked-quarter.



Other noninterest income (excluding the amortization of the FDIC indemnification asset) totaled $11.1 million, down $1.7 million, or 13%, from the second quarter of 2017. The decrease is mainly related to higher levels of derivative income and co-arranger fees during the second quarter.



Noninterest Expense & Taxes
Noninterest expense for the third quarter of 2017 totaled $177.6 million, down $5.9 million, or 3%, from the second quarter of 2017. Included in the total is $11.4 million of nonoperating expenses mainly related to costs associated with the FNBC transactions. Excluding these items, operating expenses totaled $166.2 million, down $6.6 million, or 4%, linked-quarter. The decrease is related to the elimination of the remaining nonpermanent FNBC expenses. The discussion below excludes nonoperating items.



Total personnel expense was $92.6 million in the third quarter of 2017, down $3.6 million, or 4%, from the second quarter of 2017. Occupancy and equipment expense totaled $15.7 million in the third quarter of 2017, down $1.0 million, or 6%, from the second quarter of 2017.



Amortization of intangibles totaled $6.1 million for the third quarter of 2017, up $0.3 million or 5% linked-quarter.



ORE expense totaled $0.2 million in the third quarter. Net gains on ORE dispositions exceeded ORE expense by $1.0 million in the second quarter of 2017. The third quarter reflects a more normal level of ORE expense.



Other operating expense totaled $51.6 million in the third quarter of 2017, down $3.5 million, or 6%, from the second quarter of 2017. The decrease is partly related to the elimination of nonpermanent expenses associated with the FNBC transactions such as data processing (DP) expense.



The effective income tax rate for the third quarter of 2017 was 26%. Management expects the tax rate for the fourth quarter of 2017 to approximate 21-22% due to the change in accounting treatment for stock compensation and the vesting of awards. The effective income tax rate continues to be less than the statutory rate of 35% due primarily to tax-exempt income and tax credits.



Capital

Common shareholders’ equity at September 30, 2017 totaled $2.9 billion. The tangible common equity (TCE) ratio was 7.80%, up 15 bps from June 30, 2017. Additional capital ratios are included in the financial tables.



Conference Call and Slide Presentation

Management will host a conference call for analysts and investors at 9:00 a.m. Central Time on Wednesday, October 18, 2017 to review the results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock’s website at www.hancockwhitney.com/investors. A link to the release with additional financial tables, and a link to a slide presentation related to third quarter results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial (877) 564-1219 or (973) 638-3429. An audio archive of the conference call will be available under the Investor Relations section of our website. A replay of the call will also be available through October 25, 2017 by dialing (855) 859-2056 or (404) 537-3406, passcode 91756815.

4

 


 

Hancock reports third quarter 2017 financial results

October 17, 2017

 



About Hancock Holding Company

Hancock Holding Company is a financial services company with regional business headquarters and locations across the Gulf South. The company’s banking subsidiary provides comprehensive financial products and services through Hancock Bank locations in Mississippi, Alabama, and Florida and Whitney Bank locations in Louisiana and Texas, including traditional, online, and mobile banking; commercial and small business banking; private banking; trust and investment services; certain insurance services; and mortgage services. More information is available at www.hancockwhitney.com.



Non-GAAP Financial Measures

This news release includes non-GAAP financial measures to describe Hancock’s performance. The reconciliations of those measures to GAAP measures are provided within Appendix A on page 17 of the additional financial tables.



In this news release, consistent with Securities and Exchange Commission Industry Guide 3, the company presents net interest income, net interest margin and efficiency ratios on a fully taxable equivalent (“TE”) basis. The TE basis adjusts for the tax-favored status of net interest income from certain loans and investments using a federal tax rate of 35% to increase tax-exempt interest income to a taxable-equivalent basis. The company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.



Over the past several quarters we have disclosed our focus on strategic initiatives that were designed to replace declining levels of purchase accounting income from acquisitions with improvement in core income, which the company defines as income excluding net purchase accounting income. The company presents core income non-GAAP measures including core net interest income and core net interest margin, core revenue and core pre-provision net revenue. These measures are provided to assist the reader with a better understanding of the company’s performance period over period as well as providing investors with assistance in understanding the success management has experienced in executing its strategic initiatives.



We define Core Net Interest Income as net interest income (TE) excluding net purchase accounting accretion resulting from the fair market value adjustments related to acquired operations. We define Core Net Interest Margin as reported core net interest income expressed as a percentage of average earning assets. A reconciliation of reported net interest income to core net interest income and reported net interest margin to core net interest margin is included in Appendix A.



We define Core Revenue as core net interest income and noninterest income less the amortization of the FDIC loss share receivable related to loans acquired in an FDIC assisted transaction and other nonoperating revenue. A reconciliation of total revenue to core revenue is included in Appendix A.



We define Core Pre-Provision Net Revenue as core revenue less noninterest expense, excluding nonoperating items and intangible asset amortization. Management believes that core pre-provision net revenue is a useful financial measure because it enables investors and others to assess the Company’s ability to generate capital to cover credit losses through a credit cycle. A reconciliation of net income to core pre-provision net revenue is included in Appendix A.



Important Cautionary Statement About Forward-Looking Statements
This news release contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-

5

 


 

Hancock reports third quarter 2017 financial results

October 17, 2017

 

looking statements that we may make include statements regarding balance sheet and revenue growth, the provision for loans losses, loan growth expectations, management’s predictions about charge-offs for loans, including energy-related credits, the impact of changes in oil and gas prices on our energy portfolio, and the downstream impact on businesses that support the energy sector, especially in the Gulf Coast region, the impact of the First NBC transactions on our performance and financial condition, including our ability to successfully integrate the business, deposit trends, credit quality trends, net interest margin trends, future expense levels, success of revenue-generating initiatives, projected tax rates, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts such as accretion levels, and the financial impact of regulatory requirements. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.



Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016 and in other periodic reports that we file with the SEC.

6

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

FINANCIAL HIGHLIGHTS

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended

(amounts in thousands, except per share data)

 

9/30/2017

 

6/30/2017

 

9/30/2016

 

9/30/2017

 

9/30/2016

INCOME STATEMENT DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

202,857 

 

 

$

199,717 

 

 

$

163,513 

 

 

$

584,265 

 

 

$

491,318 

 

Net interest income (TE) (a)

 

 

211,436 

 

 

 

208,281 

 

 

 

170,297 

 

 

 

609,706 

 

 

 

509,641 

 

Provision for loan losses

 

 

13,040 

 

 

 

14,951 

 

 

 

18,972 

 

 

 

43,982 

 

 

 

96,204 

 

Noninterest income

 

 

67,115 

 

 

 

67,487 

 

 

 

63,008 

 

 

 

198,093 

 

 

 

184,888 

 

Noninterest expense

 

 

177,616 

 

 

 

183,470 

 

 

 

149,058 

 

 

 

524,628 

 

 

 

456,032 

 

Net income

 

 

58,902 

 

 

 

52,267 

 

 

 

46,719 

 

 

 

160,183 

 

 

 

97,465 

 

Nonoperating items, net - pre-tax (for informational purposes only)

 

 

11,393 

 

 

 

10,617 

 

 

 

 —

 

 

 

24,121 

 

 

 

4,978 

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

18,786,285 

 

 

$

18,473,841 

 

 

$

16,070,821 

 

 

$

18,786,285 

 

 

$

16,070,821 

 

Securities

 

 

5,624,552 

 

 

 

5,668,836 

 

 

 

4,843,112 

 

 

 

5,624,552 

 

 

 

4,843,112 

 

Earning assets

 

 

24,545,798 

 

 

 

24,295,892 

 

 

 

21,085,398 

 

 

 

24,545,798 

 

 

 

21,085,398 

 

Total assets

 

 

26,816,755 

 

 

 

26,630,569 

 

 

 

23,108,730 

 

 

 

26,816,755 

 

 

 

23,108,730 

 

Noninterest-bearing deposits

 

 

7,896,384 

 

 

 

7,887,867 

 

 

 

7,543,041 

 

 

 

7,896,384 

 

 

 

7,543,041 

 

Total deposits

 

 

21,533,859 

 

 

 

21,442,815 

 

 

 

18,885,477 

 

 

 

21,533,859 

 

 

 

18,885,477 

 

Common shareholders' equity

 

 

2,863,275 

 

 

 

2,813,962 

 

 

 

2,489,127 

 

 

 

2,863,275 

 

 

 

2,489,127 

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

18,591,219 

 

 

$

18,369,446 

 

 

$

16,023,458 

 

 

$

18,092,622 

 

 

$

15,977,526 

 

Securities (b)

 

 

5,679,841 

 

 

 

5,241,735 

 

 

 

4,707,224 

 

 

 

5,321,974 

 

 

 

4,628,330 

 

Earning assets

 

 

24,487,426 

 

 

 

24,338,130 

 

 

 

21,197,406 

 

 

 

23,871,477 

 

 

 

21,085,445 

 

Total assets

 

 

26,677,573 

 

 

 

26,526,253 

 

 

 

23,202,790 

 

 

 

25,993,814 

 

 

 

23,091,705 

 

Noninterest-bearing deposits

 

 

7,775,913 

 

 

 

7,769,932 

 

 

 

7,277,568 

 

 

 

7,670,517 

 

 

 

7,130,762 

 

Total deposits

 

 

21,349,818 

 

 

 

20,932,561 

 

 

 

18,710,236 

 

 

 

20,517,779 

 

 

 

18,570,427 

 

Common shareholders' equity

 

 

2,838,517 

 

 

 

2,786,566 

 

 

 

2,472,398 

 

 

 

2,786,444 

 

 

 

2,444,818 

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

0.68 

 

 

$

0.60 

 

 

$

0.59 

 

 

$

1.85 

 

 

$

1.23 

 

Cash dividends per share

 

 

0.24 

 

 

 

0.24 

 

 

 

0.24 

 

 

 

0.72 

 

 

 

0.72 

 

Book value per share (period-end)

 

 

33.78 

 

 

 

33.21 

 

 

 

32.09 

 

 

 

33.78 

 

 

 

32.09 

 

Tangible book value per share (period-end)

 

 

23.92 

 

 

 

23.27 

 

 

 

22.89 

 

 

 

23.92 

 

 

 

22.89 

 

Weighted average number of shares - diluted

 

 

84,980 

 

 

 

84,867 

 

 

 

77,677 

 

 

 

84,818 

 

 

 

77,653 

 

Period-end number of shares

 

 

84,767 

 

 

 

84,738 

 

 

 

77,571 

 

 

 

84,767 

 

 

 

77,571 

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

50.40 

 

 

$

52.94 

 

 

$

32.94 

 

 

$

52.94 

 

 

$

32.94 

 

Low sales price

 

 

41.05 

 

 

 

42.70 

 

 

 

24.49 

 

 

 

41.05 

 

 

 

20.01 

 

Period-end closing price

 

 

48.45 

 

 

 

49.00 

 

 

 

32.43 

 

 

 

48.45 

 

 

 

32.43 

 

Trading volume

 

 

33,243 

 

 

 

39,035 

 

 

 

42,809 

 

 

 

117,397 

 

 

 

140,796 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.88 

%

 

 

0.79 

%

 

 

0.80 

%

 

 

0.82 

%

 

 

0.56 

%

Return on average common equity

 

 

8.23 

%

 

 

7.52 

%

 

 

7.52 

%

 

 

7.69 

%

 

 

5.33 

%

Return on average tangible common equity

 

 

11.68 

%

 

 

10.69 

%

 

 

10.58 

%

 

 

10.77 

%

 

 

7.55 

%

Tangible common equity ratio (c)

 

 

7.80 

%

 

 

7.65 

%

 

 

7.93 

%

 

 

7.80 

%

 

 

7.93 

%

Net interest margin (TE) (a)

 

 

3.44 

%

 

 

3.43 

%

 

 

3.20 

%

 

 

3.41 

%

 

 

3.23 

%

Average loan/deposit ratio

 

 

87.08 

%

 

 

87.76 

%

 

 

85.64 

%

 

 

88.18 

%

 

 

86.04 

%

Efficiency ratio (d)

 

 

57.50 

%

 

 

60.59 

%

 

 

61.80 

%

 

 

59.70 

%

 

 

62.78 

%

Allowance for loan losses as a percent of period-end loans

 

 

1.19 

%

 

 

1.20 

%

 

 

1.47 

%

 

 

1.19 

%

 

 

1.47 

%

Annualized net non-FDIC acquired charge-offs to average loans

 

 

0.25 

%

 

 

0.13 

%

 

 

0.24 

%

 

 

0.35 

%

 

 

0.32 

%

Allowance for loan losses to non-performing loans + accruing loans 90 days past due

 

 

56.45 

%

 

 

63.92 

%

 

 

74.75 

%

 

 

56.45 

%

 

 

74.75 

%

Noninterest income as a percent of total revenue (TE) (a)

 

 

24.09 

%

 

 

24.47 

%

 

 

27.01 

%

 

 

24.52 

%

 

 

26.62 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTE headcount

 

 

3,979 

 

 

 

4,162 

 

 

 

3,747 

 

 

 

3,979 

 

 

 

3,747 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Taxable-equivalent (TE) amounts are calculated using a federal income tax rate of 35%.

(b) Average securities does not include unrealized holding gains/losses on available for sale securities.

(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

(d) The efficiency ratio is noninterest expense to total net interest (TE) and noninterest income, excluding amortization of purchased intangibles, and nonoperating items.



 

7

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

QUARTERLY HIGHLIGHTS

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

(dollars in thousands, except per share data)

 

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

INCOME STATEMENT DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

202,857 

 

 

$

199,717 

 

 

$

181,691 

 

 

$

167,798 

 

 

$

163,513 

 

Net interest income (TE) (a)

 

 

211,436 

 

 

 

208,281 

 

 

 

189,989 

 

 

 

175,314 

 

 

 

170,297 

 

Provision for loan losses

 

 

13,040 

 

 

 

14,951 

 

 

 

15,991 

 

 

 

14,455 

 

 

 

18,972 

 

Noninterest income

 

 

67,115 

 

 

 

67,487 

 

 

 

63,491 

 

 

 

65,893 

 

 

 

63,008 

 

Noninterest expense

 

 

177,616 

 

 

 

183,470 

 

 

 

163,542 

 

 

 

156,283 

 

 

 

149,058 

 

Net income

 

 

58,902 

 

 

 

52,267 

 

 

 

49,014 

 

 

 

51,831 

 

 

 

46,719 

 

Nonoperating items, net - pre-tax (for informational purposes only)

 

 

11,393 

 

 

 

10,617 

 

 

 

2,111 

 

 

 

 —

 

 

 

 —

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

18,786,285 

 

 

$

18,473,841 

 

 

$

18,204,868 

 

 

$

16,752,151 

 

 

$

16,070,821 

 

Securities

 

 

5,624,552 

 

 

 

5,668,836 

 

 

 

5,001,273 

 

 

 

5,017,128 

 

 

 

4,843,112 

 

Earning assets

 

 

24,545,798 

 

 

 

24,295,892 

 

 

 

23,278,297 

 

 

 

21,881,520 

 

 

 

21,085,398 

 

Total assets

 

 

26,816,755 

 

 

 

26,630,569 

 

 

 

25,485,026 

 

 

 

23,975,302 

 

 

 

23,108,730 

 

Noninterest-bearing deposits

 

 

7,896,384 

 

 

 

7,887,867 

 

 

 

7,722,279 

 

 

 

7,658,203 

 

 

 

7,543,041 

 

Total deposits

 

 

21,533,859 

 

 

 

21,442,815 

 

 

 

19,922,020 

 

 

 

19,424,266 

 

 

 

18,885,477 

 

Common shareholders' equity

 

 

2,863,275 

 

 

 

2,813,962 

 

 

 

2,763,622 

 

 

 

2,719,768 

 

 

 

2,489,127 

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

18,591,219 

 

 

$

18,369,446 

 

 

$

17,303,044 

 

 

$

16,323,897 

 

 

$

16,023,458 

 

Securities (b)

 

 

5,679,841 

 

 

 

5,241,735 

 

 

 

5,037,286 

 

 

 

4,939,240 

 

 

 

4,707,224 

 

Earning assets

 

 

24,487,426 

 

 

 

24,338,130 

 

 

 

22,770,001 

 

 

 

21,462,188 

 

 

 

21,197,406 

 

Total assets

 

 

26,677,573 

 

 

 

26,526,253 

 

 

 

24,756,506 

 

 

 

23,437,530 

 

 

 

23,202,790 

 

Noninterest-bearing deposits

 

 

7,775,913 

 

 

 

7,769,932 

 

 

 

7,462,258 

 

 

 

7,534,392 

 

 

 

7,277,568 

 

Total deposits

 

 

21,349,818 

 

 

 

20,932,561 

 

 

 

19,247,858 

 

 

 

18,912,155 

 

 

 

18,710,236 

 

Common shareholders' equity

 

 

2,838,517 

 

 

 

2,786,566 

 

 

 

2,733,089 

 

 

 

2,517,418 

 

 

 

2,472,398 

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

0.68 

 

 

$

0.60 

 

 

$

0.57 

 

 

$

0.64 

 

 

$

0.59 

 

Cash dividends per share

 

 

0.24 

 

 

 

0.24 

 

 

 

0.24 

 

 

 

0.24 

 

 

 

0.24 

 

Book value per share (period-end)

 

 

33.78 

 

 

 

33.21 

 

 

 

32.70 

 

 

 

32.29 

 

 

 

32.09 

 

Tangible book value per share (period-end)

 

 

23.92 

 

 

 

23.27 

 

 

 

23.19 

 

 

 

23.87 

 

 

 

22.89 

 

Weighted average number of shares - diluted

 

 

84,980 

 

 

 

84,867 

 

 

 

84,624 

 

 

 

79,067 

 

 

 

77,677 

 

Period-end number of shares

 

 

84,767 

 

 

 

84,738 

 

 

 

84,517 

 

 

 

84,235 

 

 

 

77,571 

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

50.40 

 

 

$

52.94 

 

 

$

49.50 

 

 

$

45.50 

 

 

$

32.94 

 

Low sales price

 

 

41.05 

 

 

 

42.70 

 

 

 

41.71 

 

 

 

31.73 

 

 

 

24.49 

 

Period-end closing price

 

 

48.45 

 

 

 

49.00 

 

 

 

45.55 

 

 

 

43.10 

 

 

 

32.43 

 

Trading volume

 

 

33,243 

 

 

 

39,035 

 

 

 

45,119 

 

 

 

43,664 

 

 

 

42,809 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.88 

%

 

 

0.79 

%

 

 

0.80 

%

 

 

0.88 

%

 

 

0.80 

%

Return on average common equity

 

 

8.23 

%

 

 

7.52 

%

 

 

7.27 

%

 

 

8.19 

%

 

 

7.52 

%

Return on average tangible common equity

 

 

11.68 

%

 

 

10.69 

%

 

 

9.92 

%

 

 

11.42 

%

 

 

10.58 

%

Tangible common equity ratio (c)

 

 

7.80 

%

 

 

7.65 

%

 

 

7.94 

%

 

 

8.64 

%

 

 

7.93 

%

Net interest margin (TE) (a)

 

 

3.44 

%

 

 

3.43 

%

 

 

3.37 

%

 

 

3.26 

%

 

 

3.20 

%

Average loan/deposit ratio

 

 

87.08 

%

 

 

87.76 

%

 

 

89.90 

%

 

 

86.31 

%

 

 

85.64 

%

Efficiency ratio (d)

 

 

57.50 

%

 

 

60.59 

%

 

 

61.16 

%

 

 

62.82 

%

 

 

61.80 

%

Allowance for loan losses as a percent of period-end loans

 

 

1.19 

%

 

 

1.20 

%

 

 

1.17 

%

 

 

1.37 

%

 

 

1.47 

%

Annualized net non-FDIC acquired charge-offs to average loans

 

 

0.25 

%

 

 

0.13 

%

 

 

0.70 

%

 

 

0.50 

%

 

 

0.24 

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

56.45 

%

 

 

63.92 

%

 

 

68.77 

%

 

 

63.58 

%

 

 

74.75 

%

Noninterest income as a percent of total revenue (TE) (a)

 

 

24.09 

%

 

 

24.47 

%

 

 

25.05 

%

 

 

27.32 

%

 

 

27.01 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTE headcount

 

 

3,979 

 

 

 

4,162 

 

 

 

3,819 

 

 

 

3,724 

 

 

 

3,747 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Taxable-equivalent (TE) amounts are calculated using a federal income tax rate of 35%.

(b) Average securities does not include unrealized holding gains/losses on available for sale securities.

(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles, and nonoperating items.



 

8

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

INCOME STATEMENT

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

Nine Months Ended

(dollars in thousands, except per share data)

 

9/30/2017

 

6/30/2017

 

9/30/2016

 

9/30/2017

 

9/30/2016

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

232,716 

 

$

226,177 

 

$

182,153 

 

$

661,408 

 

$

546,300 

Interest income (TE)

 

 

241,295 

 

 

234,741 

 

 

188,937 

 

 

686,849 

 

 

564,623 

Interest expense

 

 

29,859 

 

 

26,460 

 

 

18,640 

 

 

77,143 

 

 

54,982 

Net interest income (TE)

 

 

211,436 

 

 

208,281 

 

 

170,297 

 

 

609,706 

 

 

509,641 

Provision for loan losses

 

 

13,040 

 

 

14,951 

 

 

18,972 

 

 

43,982 

 

 

96,204 

Noninterest income

 

 

67,115 

 

 

67,487 

 

 

63,008 

 

 

198,093 

 

 

184,888 

Noninterest expense

 

 

177,616 

 

 

183,470 

 

 

149,058 

 

 

524,628 

 

 

456,032 

Income before income taxes

 

 

79,316 

 

 

68,783 

 

 

58,491 

 

 

213,748 

 

 

123,970 

Income tax expense

 

 

20,414 

 

 

16,516 

 

 

11,772 

 

 

53,565 

 

 

26,505 

Net income

 

$

58,902 

 

$

52,267 

 

$

46,719 

 

$

160,183 

 

$

97,465 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

21,444 

 

$

20,061 

 

$

18,716 

 

$

60,711 

 

$

55,493 

Trust fees

 

 

10,742 

 

 

11,506 

 

 

11,512 

 

 

33,459 

 

 

34,825 

Bank card and ATM fees

 

 

13,390 

 

 

13,687 

 

 

11,808 

 

 

39,545 

 

 

35,110 

Investment and annuity fees

 

 

5,570 

 

 

5,271 

 

 

4,289 

 

 

15,440 

 

 

14,265 

Secondary mortgage market operations

 

 

4,157 

 

 

4,241 

 

 

4,917 

 

 

11,965 

 

 

12,005 

Insurance commissions and fees

 

 

660 

 

 

1,174 

 

 

1,088 

 

 

2,499 

 

 

3,635 

Amortization of FDIC loss share receivable

 

 

 —

 

 

(1,327)

 

 

(1,539)

 

 

(2,427)

 

 

(4,678)

Other income

 

 

11,152 

 

 

12,874 

 

 

11,866 

 

 

32,549 

 

 

32,768 

Securities transactions, net

 

 

 —

 

 

 —

 

 

351 

 

 

 —

 

 

1,465 

Total operating noninterest income

 

 

67,115 

 

 

67,487 

 

 

63,008 

 

 

193,741 

 

 

184,888 

Nonoperating income

 

 

 —

 

 

 —

 

 

 —

 

 

4,352 

 

 

 —

Total noninterest income

 

$

67,115 

 

$

67,487 

 

$

63,008 

 

$

198,093 

 

$

184,888 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

92,621 

 

$

96,210 

 

$

83,163 

 

$

277,843 

 

$

252,141 

Net occupancy expense

 

 

12,102 

 

 

12,968 

 

 

10,068 

 

 

35,832 

 

 

30,818 

Equipment expense

 

 

3,626 

 

 

3,799 

 

 

3,349 

 

 

11,133 

 

 

10,203 

Other real estate (income) expense, net

 

 

199 

 

 

(1,004)

 

 

(5,214)

 

 

(818)

 

 

(4,419)

Other operating expense

 

 

51,605 

 

 

55,123 

 

 

52,806 

 

 

155,633 

 

 

147,296 

Amortization of intangibles

 

 

6,070 

 

 

5,757 

 

 

4,886 

 

 

16,532 

 

 

15,015 

Total operating expense

 

 

166,223 

 

 

172,853 

 

 

149,058 

 

 

496,155 

 

 

451,054 

Nonoperating expense

 

 

11,393 

 

 

10,617 

 

 

 —

 

 

28,473 

 

 

4,978 

Total noninterest expense

 

$

177,616 

 

$

183,470 

 

$

149,058 

 

$

524,628 

 

$

456,032 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

$

0.68 

 

$

0.60 

 

$

0.59 

 

$

1.85 

 

$

1.23 

   Diluted

 

 

0.68 

 

 

0.60 

 

 

0.59 

 

 

1.85 

 

 

1.23 



 

9

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

INCOME STATEMENT

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended

(dollars in thousands, except per share data)

 

9/30/2017

6/30/2017

3/31/2017

12/31/2016

9/30/2016

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

232,716 

 

$

226,177 

 

$

202,515 

 

$

185,867 

 

$

182,153 

 

Interest income (TE)

 

 

241,295 

 

 

234,741 

 

 

210,813 

 

 

193,383 

 

 

188,937 

 

Interest expense

 

 

29,859 

 

 

26,460 

 

 

20,824 

 

 

18,069 

 

 

18,640 

 

Net interest income (TE)

 

 

211,436 

 

 

208,281 

 

 

189,989 

 

 

175,314 

 

 

170,297 

 

Provision for loan losses

 

 

13,040 

 

 

14,951 

 

 

15,991 

 

 

14,455 

 

 

18,972 

 

Noninterest income

 

 

67,115 

 

 

67,487 

 

 

63,491 

 

 

65,893 

 

 

63,008 

 

Noninterest expense

 

 

177,616 

 

 

183,470 

 

 

163,542 

 

 

156,283 

 

 

149,058 

 

Income before income taxes

 

 

79,316 

 

 

68,783 

 

 

65,649 

 

 

62,953 

 

 

58,491 

 

Income tax expense

 

 

20,414 

 

 

16,516 

 

 

16,635 

 

 

11,122 

 

 

11,772 

 

Net income

 

$

58,902 

 

$

52,267 

 

$

49,014 

 

$

51,831 

 

$

46,719 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

21,444 

 

$

20,061 

 

$

19,206 

 

$

18,694 

 

$

18,716 

 

Trust fees

 

 

10,742 

 

 

11,506 

 

 

11,211 

 

 

11,764 

 

 

11,512 

 

Bank card and ATM fees

 

 

13,390 

 

 

13,687 

 

 

12,468 

 

 

12,317 

 

 

11,808 

 

Investment and annuity fees

 

 

5,570 

 

 

5,271 

 

 

4,599 

 

 

4,212 

 

 

4,289 

 

Secondary mortgage market operations

 

 

4,157 

 

 

4,241 

 

 

3,567 

 

 

4,277 

 

 

4,917 

 

Insurance commissions and fees

 

 

660 

 

 

1,174 

 

 

665 

 

 

866 

 

 

1,088 

 

Amortization of FDIC loss share receivable

 

 

 —

 

 

(1,327)

 

 

(1,100)

 

 

(1,240)

 

 

(1,539)

 

Other income

 

 

11,152 

 

 

12,874 

 

 

8,523 

 

 

14,714 

 

 

11,866 

 

Securities transactions, net

 

 

 —

 

 

 —

 

 

 —

 

 

289 

 

 

351 

 

Total operating noninterest income

 

 

67,115 

 

 

67,487 

 

 

59,139 

 

 

65,893 

 

 

63,008 

 

Nonoperating income

 

 

 —

 

 

 —

 

 

4,352 

 

 

 —

 

 

 —

 

Total noninterest income

 

$

67,115 

 

$

67,487 

 

$

63,491 

 

$

65,893 

 

$

63,008 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

92,621 

 

$

96,210 

 

$

89,012 

 

$

87,551 

 

$

83,163 

 

Net occupancy expense

 

 

12,102 

 

 

12,968 

 

 

10,762 

 

 

10,478 

 

 

10,068 

 

Equipment expense

 

 

3,626 

 

 

3,799 

 

 

3,708 

 

 

3,460 

 

 

3,349 

 

Other real estate (income) expense, net

 

 

199 

 

 

(1,004)

 

 

(13)

 

 

615 

 

 

(5,214)

 

Other operating expense

 

 

51,605 

 

 

55,123 

 

 

48,905 

 

 

49,413 

 

 

52,806 

 

Amortization of intangibles

 

 

6,070 

 

 

5,757 

 

 

4,705 

 

 

4,766 

 

 

4,886 

 

Total operating expense

 

 

166,223 

 

 

172,853 

 

 

157,079 

 

 

156,283 

 

 

149,058 

 

Nonoperating expense

 

 

11,393 

 

 

10,617 

 

 

6,463 

 

 

 —

 

 

 —

 

Total noninterest expense

 

$

177,616 

 

$

183,470 

 

$

163,542 

 

$

156,283 

 

$

149,058 

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

$

0.68 

 

$

0.60 

 

$

0.57 

 

$

0.64 

 

$

0.59 

 

   Diluted

 

 

0.68 

 

 

0.60 

 

 

0.57 

 

 

0.64 

 

 

0.59 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

10

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

PERIOD-END BALANCE SHEET

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

(dollars in thousands)

 

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

8,129,429 

 

 

$

8,093,104 

 

 

$

8,074,287 

 

 

$

7,613,917 

 

 

$

7,133,928 

 

Commercial real estate - owner occupied

 

 

2,076,014 

 

 

 

2,078,332 

 

 

 

2,047,451 

 

 

 

1,906,821 

 

 

 

1,901,825 

 

Total commercial and industrial loans

 

 

10,205,443 

 

 

 

10,171,436 

 

 

 

10,121,738 

 

 

 

9,520,738 

 

 

 

9,035,753 

 

Commercial real estate - income producing

 

 

2,511,808 

 

 

 

2,401,673 

 

 

 

2,505,104 

 

 

 

2,013,890 

 

 

 

1,990,309 

 

Construction and land development loans

 

 

1,373,048 

 

 

 

1,313,522 

 

 

 

1,252,667 

 

 

 

1,010,879 

 

 

 

946,592 

 

Residential mortgage loans

 

 

2,596,692 

 

 

 

2,493,923 

 

 

 

2,266,263 

 

 

 

2,146,713 

 

 

 

2,037,162 

 

Consumer loans

 

 

2,099,294 

 

 

 

2,093,287 

 

 

 

2,059,096 

 

 

 

2,059,931 

 

 

 

2,061,005 

 

Total loans

 

 

18,786,285 

 

 

 

18,473,841 

 

 

 

18,204,868 

 

 

 

16,752,151 

 

 

 

16,070,821 

 

Loans held for sale

 

 

23,236 

 

 

 

26,787 

 

 

 

20,883 

 

 

 

34,064 

 

 

 

42,545 

 

Securities

 

 

5,624,552 

 

 

 

5,668,836 

 

 

 

5,001,273 

 

 

 

5,017,128 

 

 

 

4,843,112 

 

Short-term investments

 

 

111,725 

 

 

 

126,428 

 

 

 

51,273 

 

 

 

78,177 

 

 

 

128,920 

 

Earning assets

 

 

24,545,798 

 

 

 

24,295,892 

 

 

 

23,278,297 

 

 

 

21,881,520 

 

 

 

21,085,398 

 

Allowance for loan losses

 

 

(223,122)

 

 

 

(221,865)

 

 

 

(213,550)

 

 

 

(229,418)

 

 

 

(236,061)

 

Goodwill

 

 

739,403 

 

 

 

740,265 

 

 

 

716,761 

 

 

 

621,193 

 

 

 

621,193 

 

Other intangible assets, net

 

 

96,525 

 

 

 

101,694 

 

 

 

86,952 

 

 

 

87,757 

 

 

 

92,523 

 

Other assets

 

 

1,658,151 

 

 

 

1,714,583 

 

 

 

1,616,566 

 

 

 

1,614,250 

 

 

 

1,545,677 

 

Total assets

 

$

26,816,755 

 

 

$

26,630,569 

 

 

$

25,485,026 

 

 

$

23,975,302 

 

 

$

23,108,730 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

7,896,384 

 

 

$

7,887,867 

 

 

$

7,722,279 

 

 

$

7,658,203 

 

 

$

7,543,041 

 

Interest-bearing transaction and savings deposits

 

 

7,893,546 

 

 

 

8,402,133 

 

 

 

7,162,760 

 

 

 

6,910,466 

 

 

 

6,620,373 

 

Interest-bearing public fund deposits

 

 

2,762,048 

 

 

 

2,537,030 

 

 

 

2,595,263 

 

 

 

2,563,758 

 

 

 

2,394,148 

 

Time deposits

 

 

2,981,881 

 

 

 

2,615,785 

 

 

 

2,441,718 

 

 

 

2,291,839 

 

 

 

2,327,915 

 

Total interest-bearing deposits

 

 

13,637,475 

 

 

 

13,554,948 

 

 

 

12,199,741 

 

 

 

11,766,063 

 

 

 

11,342,436 

 

Total deposits

 

 

21,533,859 

 

 

 

21,442,815 

 

 

 

19,922,020 

 

 

 

19,424,266 

 

 

 

18,885,477 

 

Short-term borrowings

 

 

1,737,151 

 

 

 

1,810,907 

 

 

 

2,121,932 

 

 

 

1,225,406 

 

 

 

1,075,956 

 

Long-term debt

 

 

331,179 

 

 

 

407,876 

 

 

 

525,082 

 

 

 

436,280 

 

 

 

463,710 

 

Other liabilities

 

 

351,291 

 

 

 

155,009 

 

 

 

152,370 

 

 

 

169,582 

 

 

 

194,460 

 

Total liabilities 

 

 

23,953,480 

 

 

 

23,816,608 

 

 

 

22,721,404 

 

 

 

21,255,534 

 

 

 

20,619,603 

 

COMMON SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock net of treasury and capital surplus

 

 

2,012,835 

 

 

 

2,007,942 

 

 

 

2,003,181 

 

 

 

1,989,611 

 

 

 

1,726,756 

 

Retained earnings

 

 

948,591 

 

 

 

910,459 

 

 

 

878,953 

 

 

 

850,689 

 

 

 

818,060 

 

Accumulated other comprehensive income

 

 

(98,151)

 

 

 

(104,439)

 

 

 

(118,512)

 

 

 

(120,532)

 

 

 

(55,689)

 

Total common shareholders' equity

 

 

2,863,275 

 

 

 

2,813,962 

 

 

 

2,763,622 

 

 

 

2,719,768 

 

 

 

2,489,127 

 

Total liabilities & shareholders' equity

 

$

26,816,755 

 

 

$

26,630,569 

 

 

$

25,485,026 

 

 

$

23,975,302 

 

 

$

23,108,730 

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

2,027,347 

 

 

$

1,972,003 

 

 

$

1,959,909 

 

 

$

2,010,818 

 

 

$

1,775,411 

 

Tier 1 capital (e)

 

 

2,167,917 

 

 

 

2,119,895 

 

 

 

2,119,125 

 

 

 

2,184,812 

 

 

 

1,887,468 

 

Common equity (period-end) as a percent of total assets (period-end)

 

 

10.68 

%

 

 

10.57 

%

 

 

10.84 

%

 

 

11.34 

%

 

 

10.77 

%

Tangible common equity ratio

 

 

7.80 

%

 

 

7.65 

%

 

 

7.94 

%

 

 

8.64 

%

 

 

7.93 

%

Leverage (Tier 1) ratio (e)

 

 

8.35 

%

 

 

8.21 

%

 

 

8.79 

%

 

 

9.56 

%

 

 

8.35 

%

Tier 1 risk-based capital ratio (e)

 

 

10.12 

%

 

 

10.01 

%

 

 

10.16 

%

 

 

11.26 

%

 

 

10.09 

%

Total risk-based capital ratio (e)

 

 

11.86 

%

 

 

11.76 

%

 

 

11.91 

%

 

 

13.21 

%

 

 

12.15 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(e) Estimated for most recent period-end.



 

11

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

AVERAGE BALANCE SHEET

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended

 

(dollars in thousands)

 

9/30/2017

 

6/30/2017

 

9/30/2016

 

9/30/2017

 

9/30/2016

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

8,088,195 

 

$

8,082,498 

 

$

7,127,643 

 

$

$8,006,716 

 

$

7,124,501 

 

Commercial real estate - owner occupied

 

 

2,065,501 

 

 

2,052,595 

 

 

1,929,212 

 

 

2,021,074 

 

 

1,903,507 

 

Total commercial and industrial loans

 

 

10,153,696 

 

 

10,135,093 

 

 

9,056,855 

 

 

10,027,790 

 

 

9,028,008 

 

Commercial real estate - income producing

 

 

2,467,939 

 

 

2,457,993 

 

 

2,017,323 

 

 

2,355,811 

 

 

1,809,384 

 

Construction and land development loans

 

 

1,324,139 

 

 

1,296,968 

 

 

873,877 

 

 

1,251,135 

 

 

1,046,818 

 

Residential mortgage loans

 

 

2,549,338 

 

 

2,399,422 

 

 

2,019,807 

 

 

2,379,560 

 

 

2,031,165 

 

Consumer loans

 

 

2,096,107 

 

 

2,079,970 

 

 

2,055,596 

 

 

2,078,326 

 

 

2,062,151 

 

Total loans

 

 

18,591,219 

 

 

18,369,446 

 

 

16,023,458 

 

 

18,092,622 

 

 

15,977,526 

 

Loans held for sale

 

 

21,723 

 

 

22,389 

 

 

38,687 

 

 

21,815 

 

 

27,561 

 

Securities (f)

 

 

5,679,841 

 

 

5,241,735 

 

 

4,707,224 

 

 

5,321,974 

 

 

4,628,330 

 

Short-term investments

 

 

194,643 

 

 

704,560 

 

 

428,037 

 

 

435,066 

 

 

452,028 

 

Earning assets

 

 

24,487,426 

 

 

24,338,130 

 

 

21,197,406 

 

 

23,871,477 

 

 

21,085,445 

 

Allowance for loan losses

 

 

(224,537)

 

 

(216,851)

 

 

(228,603)

 

 

(222,623)

 

 

(210,913)

 

Goodwill and other intangible assets

 

 

837,107 

 

 

826,097 

 

 

716,097 

 

 

798,050 

 

 

721,056 

 

Other assets

 

 

1,577,577 

 

 

1,578,877 

 

 

1,517,890 

 

 

1,546,910 

 

 

1,496,117 

 

Total assets

 

$

26,677,573 

 

$

26,526,253 

 

$

23,202,790 

 

$

25,993,814 

 

$

23,091,705 

 

LIABILITIES AND COMMON SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

7,775,913 

 

$

7,769,932 

 

$

7,277,568 

 

$

7,670,517 

 

$

7,130,762 

 

Interest-bearing transaction and savings deposits

 

 

8,097,370 

 

 

8,047,426 

 

 

6,732,815 

 

 

7,685,213 

 

 

6,775,870 

 

Interest-bearing public fund deposits

 

 

2,764,961 

 

 

2,539,424 

 

 

2,253,588 

 

 

2,618,215 

 

 

2,243,078 

 

Time deposits

 

 

2,711,574 

 

 

2,575,779 

 

 

2,446,265 

 

 

2,543,834 

 

 

2,420,717 

 

Total interest-bearing deposits

 

 

13,573,905 

 

 

13,162,629 

 

 

11,432,668 

 

 

12,847,262 

 

 

11,439,665 

 

Total deposits

 

 

21,349,818 

 

 

20,932,561 

 

 

18,710,236 

 

 

20,517,779 

 

 

18,570,427 

 

Short-term borrowings

 

 

1,909,365 

 

 

2,232,845 

 

 

1,366,236 

 

 

2,089,024 

 

 

1,427,199 

 

Long-term debt

 

 

339,535 

 

 

428,292 

 

 

468,100 

 

 

408,191 

 

 

474,435 

 

Other liabilities

 

 

240,338 

 

 

145,989 

 

 

185,820 

 

 

192,376 

 

 

174,826 

 

Common shareholders' equity

 

 

2,838,517 

 

 

2,786,566 

 

 

2,472,398 

 

 

2,786,444 

 

 

2,444,818 

 

Total liabilities & shareholders' equity

 

$

26,677,573 

 

$

26,526,253 

 

$

23,202,790 

 

$

25,993,814 

 

$

23,091,705 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(f) Average securities does not include unrealized holding gains/losses on available for sale securities.



 

12

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended



 

9/30/2017

 

6/30/2017

 

9/30/2016

(dollars in millions)

 

Volume

 

Interest

 

Rate

 

Volume

 

Interest

 

Rate

 

Volume

 

Interest

 

Rate

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (h)

 

$

13,945.8 

 

$

151.3 

 

4.31 

%

 

$

13,890.1 

 

$

148.4 

 

4.29 

%

 

$

11,948.1 

 

$

114.4 

 

3.81 

%

Residential mortgage loans

 

 

2,549.3 

 

 

25.0 

 

3.94 

%

 

 

2,399.4 

 

 

22.2 

 

3.71 

%

 

 

2,019.8 

 

 

20.2 

 

4.01 

%

Consumer loans

 

 

2,096.1 

 

 

29.4 

 

5.57 

%

 

 

2,080.0 

 

 

29.3 

 

5.64 

%

 

 

2,055.6 

 

 

26.7 

 

5.18 

%

Loan fees & late charges

 

 

 —

 

 

(0.5)

 

 —

%

 

 

 —

 

 

(0.2)

 

 —

%

 

 

 —

 

 

(0.8)

 

 —

%

Total loans (TE) (i)

 

 

18,591.2 

 

 

205.2 

 

4.39 

%

 

 

18,369.5 

 

 

199.7 

 

4.36 

%

 

 

16,023.5 

 

 

160.5 

 

3.99 

%

Loans held for sale

 

 

21.7 

 

 

0.2 

 

3.97 

%

 

 

22.4 

 

 

0.2 

 

4.22 

%

 

 

38.7 

 

 

0.3 

 

3.34 

%

US Treasury and government agency securities

 

 

125.6 

 

 

0.7 

 

2.08 

%

 

 

125.9 

 

 

0.7 

 

2.08 

%

 

 

60.1 

 

 

0.3 

 

1.73 

%

CMOs and mortgage backed securities

 

 

4,575.0 

 

 

25.4 

 

2.21 

%

 

 

4,068.4 

 

 

22.8 

 

2.23 

%

 

 

3,965.4 

 

 

20.6 

 

2.08 

%

Municipals (TE)

 

 

975.4 

 

 

9.2 

 

3.80 

%

 

 

983.0 

 

 

9.3 

 

3.81 

%

 

 

677.1 

 

 

6.7 

 

3.95 

%

Other securities

 

 

3.8 

 

 

0.0 

 

1.94 

%

 

 

64.4 

 

 

0.3 

 

1.91 

%

 

 

4.6 

 

 

0.0 

 

2.51 

%

Total securities (TE) (g)

 

 

5,679.8 

 

 

35.3 

 

2.48 

%

 

 

5,241.7 

 

 

33.1 

 

2.52 

%

 

 

4,707.2 

 

 

27.6 

 

2.34 

%

Total short-term investments

 

 

194.7 

 

 

0.6 

 

1.17 

%

 

 

704.5 

 

 

1.7 

 

0.99 

%

 

 

428.0 

 

 

0.5 

 

0.47 

%

Average earning assets yield (TE)

 

$

24,487.4 

 

 

241.3 

 

3.92 

%

 

$

24,338.1 

 

 

234.7 

 

3.87 

%

 

$

21,197.4 

 

 

188.9 

 

3.55 

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

8,097.4 

 

 

8.4 

 

0.41 

%

 

$

8,047.4 

 

 

8.1 

 

0.40 

%

 

$

6,732.8 

 

 

4.5 

 

0.27 

%

Time deposits

 

 

2,711.6 

 

 

7.7 

 

1.12 

%

 

 

2,575.7 

 

 

6.5 

 

1.01 

%

 

 

2,446.3 

 

 

5.6 

 

0.91 

%

Public funds

 

 

2,764.9 

 

 

5.7 

 

0.82 

%

 

 

2,539.5 

 

 

3.8 

 

0.59 

%

 

 

2,253.6 

 

 

2.5 

 

0.44 

%

Total interest-bearing deposits

 

 

13,573.9 

 

 

21.8 

 

0.64 

%

 

 

13,162.6 

 

 

18.4 

 

0.56 

%

 

 

11,432.7 

 

 

12.6 

 

0.44 

%

Short-term borrowings

 

 

1,909.4 

 

 

4.4 

 

0.92 

%

 

 

2,232.8 

 

 

4.2 

 

0.77 

%

 

 

1,366.2 

 

 

1.0 

 

0.30 

%

Long-term debt

 

 

339.5 

 

 

3.6 

 

4.29 

%

 

 

428.3 

 

 

3.9 

 

3.61 

%

 

 

468.1 

 

 

5.0 

 

4.28 

%

Total borrowings

 

 

2,248.9 

 

 

8.0 

 

1.43 

%

 

 

2,661.1 

 

 

8.1 

 

1.22 

%

 

 

1,834.3 

 

 

6.0 

 

1.32 

%

Total interest-bearing liabilities cost

 

 

15,822.8 

 

 

29.8 

 

0.75 

%

 

 

15,823.7 

 

 

26.5 

 

0.67 

%

 

 

13,267.0 

 

 

18.6 

 

0.56 

%

Net interest-free funding sources

 

 

8,664.6 

 

 

 

 

 

 

 

 

8,514.4 

 

 

 

 

 

 

 

 

7,930.4 

 

 

 

 

 

 

Total cost of funds

 

 

24,487.4 

 

 

29.8 

 

0.48 

%

 

 

24,338.1 

 

 

26.5 

 

0.44 

%

 

 

21,197.4 

 

 

18.6 

 

0.35 

%

Net Interest Spread (TE)

 

 

 

 

$

211.5 

 

3.17 

%

 

 

 

 

 

208.2 

 

3.19 

%

 

 

 

 

$

170.3 

 

2.99 

%

Net Interest Margin (TE)

 

$

24,487.4 

 

$

211.5 

 

3.44 

%

 

$

24,338.1 

 

$

208.2 

 

3.43 

%

 

$

21,197.4 

 

$

170.3 

 

3.20 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(g) Average securities does not include unrealized holding gains/losses on available for sale securities.

(h) Tax equivalent (te) amounts are calculated using a marginal federal income tax rate of 35%.

(i) Includes nonaccrual loans.



 

13

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Nine Months Ended



 

9/30/2017

 

9/30/2016

(dollars in millions)

 

Volume

 

Interest

 

Rate

 

Volume

 

Interest

 

Rate

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (h)

 

$

13,634.7 

 

$

430.1 

 

4.22 

%

 

$

11,884.2 

 

$

341.1 

 

3.83 

%

Residential mortgage loans

 

 

2,379.6 

 

 

68.7 

 

3.85 

%

 

 

2,031.2 

 

 

62.2 

 

4.09 

%

Consumer loans

 

 

2,078.3 

 

 

85.3 

 

5.49 

%

 

 

2,062.1 

 

 

79.2 

 

5.13 

%

Loan fees & late charges

 

 

 —

 

 

(0.9)

 

 —

%

 

 

 —

 

 

(2.2)

 

 —

%

Total loans (TE) (i)

 

 

18,092.6 

 

 

583.2 

 

4.31 

%

 

 

15,977.5 

 

 

480.3 

 

4.01 

%

Loans held for sale

 

 

21.8 

 

 

0.7 

 

4.09 

%

 

 

27.6 

 

 

0.7 

 

3.54 

%

US Treasury and government agency securities

 

 

122.6 

 

 

1.9 

 

2.07 

%

 

 

53.4 

 

 

0.7 

 

1.70 

%

CMOs and mortgage backed securities

 

 

4,208.4 

 

 

70.1 

 

2.22 

%

 

 

4,053.2 

 

 

65.4 

 

2.15 

%

Municipals (TE)

 

 

967.0 

 

 

27.7 

 

3.82 

%

 

 

516.5 

 

 

15.8 

 

4.08 

%

Other securities

 

 

24.0 

 

 

0.3 

 

1.92 

%

 

 

5.2 

 

 

0.1 

 

2.06 

%

Total securities (TE) (g)

 

 

5,322.0 

 

 

100.0 

 

2.50 

%

 

 

4,628.3 

 

 

82.0 

 

2.36 

%

Total short-term investments

 

 

435.1 

 

 

3.0 

 

0.94 

%

 

 

452.0 

 

 

1.6 

 

0.47 

%

Average earning assets yield (TE)

 

$

23,871.5 

 

 

686.9 

 

3.84 

%

 

$

21,085.4 

 

$

564.6 

 

3.58 

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

7,685.2 

 

 

21.0 

 

0.37 

%

 

$

6,775.9 

 

 

13.9 

 

0.27 

%

Time deposits

 

 

2,543.9 

 

 

19.3 

 

1.01 

%

 

 

2,420.7 

 

 

16.3 

 

0.90 

%

Public funds

 

 

2,618.2 

 

 

12.6 

 

0.64 

%

 

 

2,243.1 

 

 

6.8 

 

0.40 

%

Total interest-bearing deposits

 

 

12,847.3 

 

 

52.9 

 

0.55 

%

 

 

11,439.7 

 

 

37.0 

 

0.43 

%

Short-term borrowings

 

 

2,089.0 

 

 

11.7 

 

0.75 

%

 

 

1,427.2 

 

 

2.9 

 

0.28 

%

Long-term debt

 

 

408.2 

 

 

12.6 

 

4.11 

%

 

 

474.4 

 

 

15.1 

 

4.25 

%

Total borrowings

 

 

2,497.2 

 

 

24.3 

 

1.29 

%

 

 

1,901.6 

 

 

18.0 

 

1.27 

%

Total interest-bearing liabilities cost

 

 

15,344.5 

 

 

77.2 

 

0.67 

%

 

 

13,341.3 

 

 

55.0 

 

0.55 

%

Net interest-free funding sources

 

 

8,527.0 

 

 

 

 

 

 

 

 

7,441.1 

 

 

 

 

 

 

Total cost of funds

 

 

23,871.5 

 

 

77.2 

 

0.43 

%

 

 

21,085.4 

 

 

55.0 

 

0.35 

%

Net Interest Spread (TE)

 

 

 

 

$

609.7 

 

3.17 

%

 

 

 

 

$

509.6 

 

3.03 

%

Net Interest Margin (TE)

 

$

23,871.5 

 

$

609.7 

 

3.41 

%

 

$

21,085.4 

 

$

509.6 

 

3.23 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(g) Average securities does not include unrealized holding gains/losses on available for sale securities.

(h) Taxable equivalent (te) amounts are calculated using a marginal federal tax rate of 35%.

(i) Includes nonaccrual loans.



 

14

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

ASSET QUALITY INFORMATION

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended

(dollars in thousands)

 

9/30/2017

 

6/30/2017

 

9/30/2016

 

9/30/2017

 

9/30/2016

Nonaccrual loans (j)

 

$

269,676 

 

 

$

238,219 

 

 

$

302,810 

 

 

$

269,676 

 

 

$

302,810 

 

Restructured loans - still accruing

 

 

96,735 

 

 

 

90,502 

 

 

 

8,059 

 

 

 

96,735 

 

 

 

8,059 

 

Total nonperforming loans

 

 

366,411 

 

 

 

328,721 

 

 

 

310,869 

 

 

 

366,411 

 

 

 

310,869 

 

ORE and foreclosed assets

 

 

21,219 

 

 

 

18,049 

 

 

 

19,806 

 

 

 

21,219 

 

 

 

19,806 

 

Total nonperforming assets

 

$

387,630 

 

 

$

346,770 

 

 

$

330,675 

 

 

$

387,630 

 

 

$

330,675 

 

Nonperforming assets as a percent of loans, ORE and foreclosed assets

 

 

2.06 

%

 

 

1.88 

%

 

 

2.06 

%

 

 

2.06 

%

 

 

2.06 

%

Accruing loans 90 days past due

 

$

28,850 

 

 

$

18,390 

 

 

$

4,933 

 

 

$

28,850 

 

 

$

4,933 

 

Accruing loans 90 days past due as a percent of loans

 

 

0.15 

%

 

 

0.10 

%

 

 

0.03 

%

 

 

0.15 

%

 

 

0.03 

%

Nonperforming assets + accruing loans 90 days past due to loans, ORE and foreclosed assets

 

 

2.21 

%

 

 

1.97 

%

 

 

2.09 

%

 

 

2.21 

%

 

 

2.09 

%

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

221,865 

 

 

$

213,550 

 

 

$

226,086 

 

 

$

229,418 

 

 

$

181,179 

 

Net provision for loan losses - purchased credit impaired loans

 

 

180 

 

 

 

(216)

 

 

 

(416)

 

 

 

(442)

 

 

 

(723)

 

Provision for loan losses - non-purchased credit impaired loans

 

 

12,860 

 

 

 

15,167 

 

 

 

19,388 

 

 

 

44,424 

 

 

 

96,927 

 

Net provision for loan losses

 

 

13,040 

 

 

 

14,951 

 

 

 

18,972 

 

 

 

43,982 

 

 

 

96,204 

 

(Decrease)increase  in FDIC loss share receivable

 

 

 —

 

 

 

(696)

 

 

 

410 

 

 

 

(2,526)

 

 

 

(3,027)

 

Net charge-offs - purchased credit impaired

 

 

 —

 

 

 

(45)

 

 

 

(124)

 

 

 

73 

 

 

 

(338)

 

Charge-offs - non-purchased credit impaired

 

 

18,795 

 

 

 

9,114 

 

 

 

12,439 

 

 

 

61,601 

 

 

 

48,493 

 

Recoveries - non-purchased credit impaired

 

 

(7,012)

 

 

 

(3,129)

 

 

 

(2,908)

 

 

 

(13,922)

 

 

 

(9,860)

 

Net charge-offs

 

 

11,783 

 

 

 

5,940 

 

 

 

9,407 

 

 

 

47,752 

 

 

 

38,295 

 

Ending Balance

 

$

223,122 

 

 

$

221,865 

 

 

$

236,061 

 

 

$

223,122 

 

 

$

236,061 

 

Allowance for loan losses as a percent of period-end loans

 

 

1.19 

%

 

 

1.20 

%

 

 

1.47 

%

 

 

1.19 

%

 

 

1.47 

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

56.45 

%

 

 

63.92 

%

 

 

74.75 

%

 

 

56.45 

%

 

 

74.75 

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs - non-purchased credit impaired:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

4,261 

 

 

$

931 

 

 

$

4,330 

 

 

$

28,097 

 

 

$

25,091 

 

Residential mortgage loans

 

 

1,639 

 

 

 

247 

 

 

 

299 

 

 

 

2,067 

 

 

 

411 

 

Consumer loans

 

 

5,883 

 

 

 

4,807 

 

 

 

4,902 

 

 

 

17,515 

 

 

 

13,131 

 

Total net charge-offs - non-purchased credit impaired

 

$

11,783 

 

 

$

5,985 

 

 

$

9,531 

 

 

$

47,679 

 

 

$

38,633 

 

Net charge-offs - non-purchased credit impaired to average loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.12 

%

 

 

0.03 

%

 

 

0.14 

%

 

 

0.28 

%

 

 

0.28 

%

Residential mortgage loans

 

 

0.26 

%

 

 

0.04 

%

 

 

0.06 

%

 

 

0.12 

%

 

 

0.03 

%

Consumer loans

 

 

1.11 

%

 

 

0.93 

%

 

 

0.95 

%

 

 

1.13 

%

 

 

0.85 

%

Total net charge-offs - non-purchased credit impaired to average loans

 

 

0.25 

%

 

 

0.13 

%

 

 

0.24 

%

 

 

0.35 

%

 

 

0.32 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(j) Included in nonaccrual loans are nonaccruing restructured loans totaling $119.7 million, $96.3 million and $48.2 million at 9/30/17, 6/30/17 and 9/30/16, respectively. Nonaccrual loans and accruing loans past due 90 days or more do not include purchased credit impaired loans which were written down to fair value upon acquisition and accrete interest income over the remaining life of the loan. 



 

15

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

ASSET QUALITY INFORMATION

(Unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

(dollars in thousands)

 

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

Nonaccrual loans (j)

 

$

269,676 

 

 

$

238,219 

 

 

$

262,649 

 

 

$

317,970 

 

 

$

302,810 

 

Restructured loans - still accruing

 

 

96,735 

 

 

 

90,502 

 

 

 

47,267 

 

 

 

39,818 

 

 

 

8,059 

 

Total nonperforming loans

 

 

366,411 

 

 

 

328,721 

 

 

 

309,916 

 

 

 

357,788 

 

 

 

310,869 

 

ORE and foreclosed assets

 

 

21,219 

 

 

 

18,049 

 

 

 

17,156 

 

 

 

18,943 

 

 

 

19,806 

 

Total nonperforming assets

 

$

387,630 

 

 

$

346,770 

 

 

$

327,072 

 

 

$

376,731 

 

 

$

330,675 

 

Nonperforming assets as a percent of loans, ORE and foreclosed assets

 

 

2.06 

%

 

 

1.88 

%

 

 

1.79 

%

 

 

2.25 

%

 

 

2.06 

%

Accruing loans 90 days past due

 

$

28,850 

 

 

$

18,390 

 

 

$

590 

 

 

$

3,039 

 

 

$

4,933 

 

Accruing loans 90 days past due as a percent of loans

 

 

0.15 

%

 

 

0.10 

%

 

 

0.00 

%

 

 

0.02 

%

 

 

0.03 

%

Nonperforming assets + accruing loans 90 days past due to loans, ORE and foreclosed assets

 

 

2.21 

%

 

 

1.97 

%

 

 

1.80 

%

 

 

2.26 

%

 

 

2.09 

%

Allowance for loan losses

 

$

223,122 

 

 

$

221,865 

 

 

$

213,550 

 

 

$

229,418 

 

 

$

236,061 

 

Allowance for loan losses as a  percent of period-end loans

 

 

1.19 

%

 

 

1.20 

%

 

 

1.17 

%

 

 

1.37 

%

 

 

1.47 

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

56.45 

%

 

 

63.92 

%

 

 

68.77 

%

 

 

63.58 

%

 

 

74.75 

%

Provision for loan losses

 

 

13,040 

 

 

 

14,951 

 

 

 

15,991 

 

 

 

14,455 

 

 

 

18,972 

 

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs - non-purchased credit impaired:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

4,261 

 

 

$

931 

 

 

$

22,905 

 

 

$

13,495 

 

 

$

4,330 

 

Residential mortgage loans

 

 

1,639 

 

 

 

247 

 

 

 

181 

 

 

 

(230)

 

 

 

299 

 

Consumer loans

 

 

5,883 

 

 

 

4,807 

 

 

 

6,825 

 

 

 

7,159 

 

 

 

4,902 

 

Total net charge-offs - non-purchased credit impaired

 

$

11,783 

 

 

$

5,985 

 

 

$

29,911 

 

 

$

20,424 

 

 

$

9,531 

 

Net charge-offs - non-purchased credit impaired to average loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.12 

%

 

 

0.03 

%

 

 

0.71 

%

 

 

0.44 

%

 

 

0.14 

%

Residential mortgage loans

 

 

0.26 

%

 

 

0.04 

%

 

 

0.03 

%

 

 

(0.04)

%

 

 

0.06 

%

Consumer loans

 

 

1.11 

%

 

 

0.93 

%

 

 

1.34 

%

 

 

1.39 

%

 

 

0.95 

%

Total net charge-offs - non-purchased credit impaired to average loans

 

 

0.25 

%

 

 

0.13 

%

 

 

0.70 

%

 

 

0.50 

%

 

 

0.24 

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

13,945,774 

 

 

$

13,890,054 

 

 

$

13,058,628 

 

 

$

12,182,553 

 

 

$

11,948,056 

 

Residential mortgage loans

 

 

2,549,338 

 

 

 

2,399,422 

 

 

 

2,185,928 

 

 

 

2,085,081 

 

 

 

2,019,807 

 

Consumer loans

 

 

2,096,107 

 

 

 

2,079,970 

 

 

 

2,058,488 

 

 

 

2,056,263 

 

 

 

2,055,596 

 

Total average loans

 

$

18,591,219 

 

 

$

18,369,446 

 

 

$

17,303,044 

 

 

$

16,323,897 

 

 

$

16,023,458 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(j) Included in nonaccrual loans are nonaccruing restructured loans totaling $119.7 million, $96.3 million, $112.6 million, $81.9 million, $48.2 million at 9/30/17, 6/30/17, 3/31/17, 12/31/16 and 9/30/16, respectively. Nonaccrual loans and accruing loans past due 90 days or more do not include purchased credit impaired loans which were written down to fair value upon acquisition and accrete interest income over the remaining life of the loan. 



 

16

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANCOCK HOLDING COMPANY

Appendix A To the Earnings Release

Non-GAAP Measures Reconciliations



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core net interest income (TE) and core net interest margin (TE)



 

Three Months Ended

 

Nine Months Ended

(dollars in thousands)

 

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

 

9/30/2017

 

9/30/2016

Net interest income

 

$

202,857 

 

 

$

199,717 

 

 

$

181,691 

 

 

$

167,798 

 

 

$

163,513 

 

 

$

584,265 

 

 

$

491,318 

 

Tax-equivalent adjustment (k)

 

 

8,579 

 

 

 

8,564 

 

 

 

8,298 

 

 

 

7,516 

 

 

 

6,784 

 

 

 

25,441 

 

 

 

18,323 

 

Net interest income (TE)

 

$

211,436 

 

 

$

208,281 

 

 

$

189,989 

 

 

$

175,314 

 

 

$

170,297 

 

 

$

609,706 

 

 

$

509,641 

 

Purchase accounting adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan discount accretion (l)

 

 

7,711 

 

 

 

8,801 

 

 

 

5,017 

 

 

 

4,302 

 

 

 

5,206 

 

 

 

21,529 

 

 

 

17,443 

 

Net investment premium amortization (m)

 

 

(364)

 

 

 

(398)

 

 

 

(454)

 

 

 

(524)

 

 

 

(581)

 

 

 

(1,216)

 

 

 

(1,936)

 

Net purchase accounting accretion

 

 

7,347 

 

 

 

8,403 

 

 

 

4,563 

 

 

 

3,778 

 

 

 

4,625 

 

 

 

20,313 

 

 

 

15,507 

 

Net interest income (TE) - core

 

$

204,089 

 

 

$

199,878 

 

 

$

185,426 

 

 

$

171,536 

 

 

$

165,672 

 

 

$

589,393 

 

 

$

494,134 

 

Average earning assets

 

$

24,487,426 

 

 

$

24,338,130 

 

 

$

22,770,001 

 

 

$

21,462,188 

 

 

$

21,197,406 

 

 

$

23,871,477 

 

 

$

21,085,445 

 

Net interest margin (TE) - reported

 

 

3.44 

%

 

 

3.43 

%

 

 

3.37 

%

 

 

3.26 

%

 

 

3.20 

%

 

 

3.41 

%

 

 

3.23 

%

Net purchase accounting adjustments

 

 

0.12 

%

 

 

0.14 

%

 

 

0.08 

%

 

 

0.07 

%

 

 

0.08 

%

 

 

0.11 

%

 

 

0.10 

%

Net interest margin (TE) - core

 

 

3.32 

%

 

 

3.29 

%

 

 

3.29 

%

 

 

3.19 

%

 

 

3.12 

%

 

 

3.30 

%

 

 

3.13 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core pre-provision net revenue (TE)



 

Three Months Ended

 

Nine Months Ended

(dollars in thousands)

 

9/30/2017

 

6/30/2017

 

3/31/2017

 

12/31/2016

 

9/30/2016

 

9/30/2017

 

9/30/2016

Net interest income

 

$

202,857 

 

 

$

199,717 

 

 

$

181,691 

 

 

$

167,798 

 

 

$

163,513 

 

 

$

584,265 

 

 

$

491,318 

 

Noninterest income

 

 

67,115 

 

 

 

67,487 

 

 

 

63,491 

 

 

 

65,893 

 

 

 

63,008 

 

 

 

198,093 

 

 

 

184,888 

 

Total revenue

 

$

269,972 

 

 

$

267,204 

 

 

$

245,182 

 

 

$

233,691 

 

 

$

226,521 

 

 

$

782,358 

 

 

$

676,206 

 

Tax-equivalent adjustment (k)

 

 

8,579 

 

 

 

8,564 

 

 

 

8,298 

 

 

 

7,516 

 

 

 

6,784 

 

 

 

25,441 

 

 

 

18,323 

 

Purchase accounting adjustments - revenue (n)

 

 

(7,347)

 

 

 

(7,076)

 

 

 

(3,463)

 

 

 

(2,538)

 

 

 

(3,088)

 

 

 

(17,886)

 

 

 

(10,830)

 

Nonoperating revenue

 

 

 —

 

 

 

 —

 

 

 

(4,352)

 

 

 

 —

 

 

 

 —

 

 

 

(4,352)

 

 

 

 —

 

Core revenue (TE)

 

$

271,204 

 

 

$

268,692 

 

 

$

245,665 

 

 

$

238,669 

 

 

$

230,217 

 

 

$

785,561 

 

 

$

683,699 

 

Noninterest expense

 

 

(177,616)

 

 

 

(183,470)

 

 

 

(163,542)

 

 

 

(156,283)

 

 

 

(149,058)

 

 

 

(524,628)

 

 

 

(456,032)

 

Intangible amortization

 

 

6,070 

 

 

 

5,757 

 

 

 

4,705 

 

 

 

4,766 

 

 

 

4,886 

 

 

 

16,532 

 

 

 

15,015 

 

Nonoperating expense

 

 

11,393 

 

 

 

10,617 

 

 

 

6,463 

 

 

 

 —

 

 

 

 —

 

 

 

28,473 

 

 

 

4,978 

 

Core pre-provision net revenue (TE)

 

$

111,051 

 

 

$

101,596 

 

 

$

93,291 

 

 

$

87,152 

 

 

$

86,045 

 

 

$

305,938 

 

 

$

247,660 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(k) Tax equivalent (TE) amounts are calculated using a marginal federal income tax rate of 35%.

(l) Includes net loan discount accretion arising from business combinations.

(m) Includes net investment premium amortization arising from business combinations.

(n) Includes net loan discount accretion and net investment premium amortization as defined in (l) and (m) and amortization of the FDIC loss share receivable related to an FDIC assisted transaction.



17