Attached files

file filename
EX-99.2 - EX-99.2 - Cadence Bancorporationcade-ex992_81.htm
8-K - 8-K - Cadence Bancorporationcade-8k_20171024.htm

Exhibit 99.1

                                                                                                                      

 

Cadence Bancorporation reports

THIRD quarter 2017 RESULTs

HOUSTON, TEXAS (October 24, 2017) – “We are pleased with the positive progress we are able to report with our third quarter results.  We had a good quarter in many respects.   Credit looks good with one basis point net charge-offs and declines in nonperforming assets.  Loan and deposit growth was solid.  We can see nice linked quarter operating leverage with improved efficiency ratio to 52.2% and returns on average tangible common equity of 13.0% and return on average assets of 1.29%.  I am grateful to our many hard-working bankers who have been focused on improving our results and doing a great job for clients,” said Paul Murphy, Cadence’s Chairman and Chief Executive Officer.

Highlights:

 

Net income for the third quarter of 2017 was $32.6 million, a 12% increase compared to second quarter of 2017 net income of $29.0 million.  

 

On a per-share basis, net income was $0.39 per diluted common share for the third quarter of 2017, compared to $0.35 in the second quarter of 2017.    

 

Annualized returns on average assets, common equity and tangible common equity(1) for the third quarter of 2017 were 1.29%, 9.78% and 13.04%, respectively, as compared to  1.19%, 9.29% and 12.63%, respectively, for the second quarter of 2017.

 

Total assets were $10.5 billion as of September 30, 2017, an increase of $1.1 billion, or 11%, as compared to $9.4 billion as of September 30, 2016.

 

Loans were $8.0 billion as of September 30, 2017, an increase of $821.6 million, or 11%, as compared to $7.2 billion at September 30, 2016.

 

Core deposits (total deposits excluding brokered) of $7.7 billion as of September 30, 2017 grew $941.8 million, or 14%, from September 30, 2016.  

Period End Balance Sheet:

Cadence continued to enjoy solid growth, completing the third quarter of 2017 with total assets of $10.5 billion, an increase of $1,058.3 million, or 11.2%, from September 30, 2016, and an increase of $690.7 million, or 7.0%, from June 30, 2017.  

Organic loan production and pipelines remain robust.  Loans at September 30, 2017 were $8.0 billion, an increase of $821.6 million, or 11.4%, compared with $7.2 billion at September 30, 2016, reflecting growth primarily in our specialized, general C&I and residential portfolios.  Linked quarter loans increased $312.3 million, or 4.0%, from $7.7 billion at June 30, 2017, reflecting growth in general C&I, commercial real estate and residential portfolios.  

Cadence’s energy lending portfolio remained a consistent portion of total loans, with balances totaling $933.0 million, or 11.6%, of total loans at September 30, 2017, as compared to $902.3 million, or 11.7%, of total loans at June 30, 2017.  At September 30, 2017, Midstream continued to make up the largest component of energy loans at 59.8%, followed by Exploration and Production at 31.6% and Energy Services at 8.6%.

(1) Considered a non-GAAP financial measure.  See Table 7 “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

1

 


                                                                                              

 

Core deposits were $7.7 billion at September 30, 2017, an increase of 14.0%, or $941.8 million, compared to September 30, 2016, and an increase of 6.8%, or $489.6 million, compared to June 30, 2017.  The increases in core deposits were a result of expansion of commercial deposit relationships and treasury management services impacting noninterest bearing and interest bearing deposits, as well as retail time deposit growth.  As of September 30, 2017, brokered deposits totaled $0.8 billion (9.7% of total deposits) as compared to September 30, 2016 at $1.2 billion (14.9% of total deposits) and June 30, 2017 at $0.7 billion (9.4% of total deposits).  Total deposits at September 30, 2017 were $8.5 billion, an increase of $583.8 million, or 7.4%, compared with $7.9 billion at September 30, 2016, reflecting the growth in core deposits offset by $358.0 million, or 30.3%, reduction in brokered deposits.  Linked quarter total deposits increased $570.7 million, or 7.2%, from $7.9 billion at June 30, 2017, due primarily to core deposit growth with an increase of $144.1 million, or 19.4% in brokered deposits during the quarter.  Noninterest bearing deposits as a percent of total deposits increased to 24.4%, representing the fourth consecutive quarterly increase.  Wholesale funds to total assets were 10.2% at September 30, 2017 compared to 12.5% and 9.4% at September 30, 2016 and June 30, 2017, respectively.  

On April 13, 2017, we executed on our initial public offering, issuing 8.6 million shares with net proceeds adding $155.7 million to tangible common equity during the second quarter.  This offering resulted in an increase in average diluted shares to 84.0 million for the third quarter of 2017, as compared to 75.3 million and 82.0 million in the third quarter of 2016 and second quarter of 2017, respectively.

Results of Operations for the Quarter:

 

Net income for the third quarter of 2017 was $32.6 million, up 393.1% from net income of $6.6 million in the third quarter of 2016, and up 12.5% from net income of $29.0 million in the second quarter of 2017.  The year-over-year net income improvement was driven by earning assets and revenue growth, net interest margin expansion, expense control and improved credit costs including provision expense of $1.7 million for the three months ended September 30, 2017, compared to a provision expense of $29.6 million for the same period in 2016.  The increase in net income as compared to the three months ended June 30, 2017 was due primarily to organic balance sheet and revenue growth combined with a modest increase in expenses and improved credit costs, including a decline of $5.0 million in loan provisions compared to the prior quarter.  Pre-tax, pre-provision earnings(1) were $51.8 million for the third quarter of 2017 as compared to $49.2 million in the second quarter of 2017.  On a per-share basis, net income was $0.39 per diluted common share for the third quarter of 2017, compared to $0.09 a year earlier and $0.35 for the linked quarter.  Earnings per share for the period ending September 30, 2017 reflects increases in net income offset by the $0.04 dilutive effect of the common stock offering in the second quarter of 2017.  During the three months ended September 30, 2017 annualized returns on average assets, common equity and tangible common equity(1) were 1.29%, 9.78% and 13.04%, respectively, as compared to 0.28%, 2.35% and 3.36%, respectively, for the third quarter of 2016, and 1.19%, 9.29% and 12.63% for the second quarter of 2017.

 

The effective tax rate for the quarter ended September 30, 2017 was 34.9% as compared to 24.2% in the third quarter of 2016 and 31.9% in the second quarter of 2017.  The effective tax rate for the nine months ended September 30, 2017 was 33.3% as compared to 31.4% for the nine months ending September 30, 2016.

(1) Considered a non-GAAP financial measure.  See Table 7 “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

2

 


                                                                                              

 

Our fully tax-equivalent net interest margin (“NIM”) for the third quarter of 2017 was 3.52% as compared to 3.27% for the third quarter of 2016 and 3.71% for the second quarter of 2017.  The increase in NIM year-over-year resulted from increases in earning asset yields due largely to the impact of short-term rate increases on our floating rate loans during the periods, lagging deposit cost increases, and the impact of decreased interest-sensitive brokered deposits and increased noninterest bearing deposits during the periods.  These year-over-year factors also favorably impacted the margin as compared to the second quarter of 2017; however they were more than offset by lower recovery income (excess accretion) on acquired loans due to timing variability of accelerated payoffs and paydowns driving such revenue (recovery income was $0.3 million in the third quarter of 2017 as compared to $1.4 million in the third quarter of 2016 and $4.5 million in the second quarter of 2017), which resulted in the decline in NIM in the third quarter of 2017 compared to the prior quarter.  

Earning asset yields for the third quarter of 2017 were 4.30%, up from 3.91% in the third quarter of 2016 and down from 4.45% in the second quarter of 2017.  Yield on loans, excluding acquired-impaired loans, were 4.41%, 3.96% and 4.36% for the third quarter of 2017, third quarter of 2016 and second quarter of 2017, respectively, demonstrating the interest-sensitivity inherent in the loan portfolio.  Total loan yields increased to 4.55% for the third quarter of 2017 versus 4.24% for the third quarter of 2016.  Total cost of deposits for the third quarter of 2017 was 64 basis points versus 47 basis points in the prior year’s quarter and 59 basis points in the linked quarter.  Total cost of funds for the third quarter of 2017 was 84 basis points versus 69 basis points in the prior year’s quarter and 81 basis points in the linked quarter.

Net interest income for the third quarter of 2017 was $81.2 million as compared to $70.4 million during the same period in 2016, an increase of $10.7 million, or 15.2%, driven by both strong loan growth during the period and meaningful increases in the yield on loans.  Net interest income decreased $1.2 million, or 1.5%, from $82.4 million in the second quarter of 2017, due to higher level of accretion income in the second quarter of 2017 from acquired-impaired loans.  Interest income on loans, excluding acquired-impaired loans, was $84.3 million for the third quarter of 2017, an increase of $15.9 million, or 23.3%, from the third quarter of 2016, and an increase of $4.4 million or 5.5% from the second quarter of 2017.  Total accretion for acquired credit-impaired loans was $5.8 million in the third quarter of 2017, down $2.8 million from the third quarter of 2016 and down $4.7 million from the second quarter of 2017, as described above, due to the accelerated timing of certain payoffs and paydowns in acquired loans recognized during third quarter of 2016 and second quarter of 2017.  

Noninterest income for the third quarter of 2017 was $27.1 million as compared to $22.8 million during the same period in 2016, an increase of $4.3 million, or 19.0%.  The year-over-year change included an increase in service fees and revenue to $23.0 million at September 30, 2017 versus $20.9 million for September 30, 2016 reflecting broad based business line growth during the year. Compared to the second quarter of 2017, noninterest income increased $4.1 million or 18.0% from $23.0 million for the second quarter of 2017.  The third quarter of 2017 included increases in other revenue due to net valuation increases in certain investment assets accounted for under the equity method and a one-time $1.1 million gain on the sale of a specialty insurance unit.  Assets under management increased slightly to $5.6 billion during the quarter.  

Noninterest expense for the third quarter of 2017 was $56.5 million as compared to $54.9 million during the same period in 2016, an increase of $1.7 million, or 3.0%.  Salaries and employee benefits expense of $35.0 million in the third quarter of 2017 increased $3.9 million, or 12.6%, compared to the third quarter of 2016, including a $1.8 million increase in certain long-term incentive plan costs related to achieving higher levels of performance targets and the increase in our company valuation.  These costs were offset by lower FDIC insurance assessments, intangible asset amortization and other expenses as a result of

3

 


                                                                                              

 

expense management efforts.  Linked quarter, noninterest expenses increased $0.4 million, or 0.7%, from $56.1 million for the second quarter of 2017.

The efficiency ratio(1) for the third quarter of 2017 was 52.20%, an improvement relative to both the third quarter of 2016 and second quarter of 2017 ratios of 58.87% and 53.27%, respectively, reflecting ongoing focus on efficiency and revenue growth.  The third quarter of 2017 represents the eighth consecutive quarter of improvements in the efficiency ratio for Cadence.

 

Asset Quality:

 

Nonperforming assets (“NPAs”) continued to decline during the quarter, totaling $121.8 million, or 1.5%, of total loans, OREO and other NPAs as of September 30, 2017, down from $141.4 million, or 1.8%, as of June 30, 2017, and down from $182.4 million, or 2.5%, as of September 30, 2016.  The declines are due primarily to resolutions, paydowns and general improvement of energy credits.  At September 30, 2017, $98.2 million, or 80.6%, of the NPAs related to the energy portfolio, down from $109.4 million at June 30, 2017.  Additionally, of the $82.0 million in energy nonperforming loans included in total nonperforming assets as of September 30, 2017, over 85% were paying in accordance with contractual terms.

 

Net-charge offs were $173 thousand during the quarter ended September 30, 2017, as compared to $25.6 million for the three months ended September 30, 2016 and $1.8 million for the three months ended June 30, 2017.  The allowance for credit losses (“ACL”) was $94.8 million, or 1.18% of total loans, as of September 30, 2017, as compared to $91.2 million, or 1.26% of total loans, as of September 30, 2016 and $93.2 million, or 1.21% of total loans, as of June 30, 2017.  At September 30, 2017, the ACL included reserves for the energy portfolio of 2.49% as compared to 3.22% as of September 30, 2016 and 3.15% as of June 30, 2017.  Loan provisions for the third quarter of 2017 were $1.7 million as compared to $29.6 million in the prior year quarter and $6.7 million in the second quarter of 2017.  The declines in loan provisions resulted primarily from the reduction in non-performing loans and related valuation reserves, improved environmental factors in the energy sector and lower net charge-offs.  As of September 30, 2017, the ACL also included approximately $2.0 million in reserves specifically associated with heightened risks surrounding our certain of our mortgage loan customers impacted by the hurricanes in the quarter.

 

Two “Category 4” hurricanes moved through our geographic footprint during the quarter.  Hurricane Harvey made landfall in Texas in late August and Hurricane Irma hit Florida in early September.  Our technology and operations in the affected areas continued to function throughout the storms, and we were able to re-open all but one of our 25 branches in the impacted footprint for regular business hours within days of the storm and with negligible repairs and costs, and all branches are now open.  Based on our outreach to and analysis of our commercial customers, most with robust business continuity and disaster recovery plans, we have not identified any expected losses in the commercial portfolio to date.  Based on our outreach to and analysis of our mortgage customers in the impacted areas, and in consideration of factors that increase the risks associated with these mortgages, we concluded that increasing reserves by approximately $2.0 million was appropriate as of September 30, 2017.  We will continue to closely monitor all of our impacted customers as recovery efforts continue in the area.

(1) Considered a non-GAAP financial measure.  See Table 7 “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

 

4

 


                                                                                              

 


Supplementary Financial Tables (Unaudited):

 

Supplementary Financial Tables (Unaudited) are included in this release following the customary disclosure information.  

 

Third Quarter 2017 Earnings Conference Call:

 

Cadence Bancorporation executive management will host a conference call to discuss third quarter 2017 results on Wednesday, October 25, 2017, at 10.00 a.m. CT / 11:00 a.m. ET.   Slides to be presented by management on the conference call can be viewed by visiting www.cadencebancorporation.com and selecting “Events & Presentations” then “Event Calendar”.    

Conference Call Access:

 

To access the conference call, please dial one of the following numbers approximately 10-15 minutes prior to the start time to allow time for registration, and use the Elite Entry Number provided below.

 

Dial in (toll free):

1-888-317-6003

International dial in:

1-412-317-6061

Canada (toll free):

1-866-284-3684

Participant Elite Entry Number:

9803175

 

For those unable to participate in the live presentation, a replay will be available through November 8, 2017.  To access the replay, please use the following numbers:  

 

US Toll Free: 

1-877-344-7529

International Toll: 

1-412-317-0088

Canada Toll Free:

1-855-669-9658

Replay Access Code: 

10112857

End Date:

November 8, 2017

 

Webcast Access:

 

A webcast of the conference call as well as the slides to be presented by management can be viewed by visiting www.cadencebancorporation.com and selecting “Events & Presentations” then “Event Calendar”.

 

About Cadence Bancorporation

 

Cadence Bancorporation (NYSE:CADE) is a $10.5 billion in assets regional bank holding company headquartered in Houston, Texas. Through its affiliates, Cadence operates 65 locations in Alabama, Florida, Mississippi, Tennessee and Texas, and provides corporations, middle-market companies, small businesses and consumers with a full range of innovative banking and financial solutions. Services and products include commercial and business banking, treasury management, specialized lending, commercial real estate, foreign exchange, wealth management, investment and trust services, financial planning, retirement plan management, business and personal insurance, consumer banking, consumer loans, mortgages, home equity lines and loans, and credit cards. Clients have access to leading-edge online and mobile solutions, interactive teller machines, and 56,000 ATMs. The Cadence team of 1,200

5

 


                                                                                              

 

associates is committed to exceeding customer expectations and helping their clients succeed financially. Cadence Bank, N.A., Cadence Insurance, and Linscomb & Williams are direct or indirect subsidiaries of Cadence Bancorporation.

 

Cautionary Statement Regarding Forward-Looking Information

 

This communication contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our results of operations, financial condition and financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.  Such factors include, without limitation, the “Risk Factors” referenced in our Registration Statement on Form S-1 filed with the Securities and Exchange Commission (SEC), other risks and uncertainties listed from time to time in our reports and documents filed with the SEC, including our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, and the following factors: business and economic conditions generally and in the financial services industry, nationally and within our current and future geographic market areas; economic, market, operational, liquidity, credit and interest rate risks associated with our business; lack of seasoning in our loan portfolio; deteriorating asset quality and higher loan charge-offs; the laws and regulations applicable to our business; our ability to achieve organic loan and deposit growth and the composition of such growth; increased competition in the financial services industry, nationally, regionally or locally; our ability to maintain our historical earnings trends; our ability to raise additional capital to implement our business plan; material weaknesses in our internal control over financial reporting; systems failures or interruptions involving our information technology and telecommunications systems or third-party servicers; the composition of our management team and our ability to attract and retain key personnel; the fiscal position of the U.S. federal government and the soundness of other financial institutions; the composition of our loan portfolio, including the identify of our borrowers and the concentration of loans in energy-related industries and in our specialized industries; the portion of our loan portfolio that is comprised of participations and shared national credits; and the amount of nonperforming and classified assets we hold. Cadence can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements. The forward-looking statements are made as of the date of this communication, and Cadence does not intend, and assumes no obligation, to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.

 

About Non-GAAP Financial Measures

 

Certain of the financial measures and ratios we present, including “efficiency ratio,” “adjusted noninterest expenses,” “adjusted operating revenue,” “tangible common equity ratio,” “tangible book value per

6

 


                                                                                              

 

share” and “return on average tangible common equity” and “pre-tax, pre-provision net earnings,” are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a fully taxable equivalent basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

 

These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.  A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables (Table 7).

 

###

 

 

Contact Information

 

Media contact:

Danielle Kernell

713-871-4051

danielle.kernell@cadencebank.com

 

Investor relations contact:

Valerie Toalson

713-871-4103 or 800-698-7878

vtoalson@cadencebancorporation.com

7

 


                                                                                              

 

Table 1 - Selected Financial Data

 

 

As of and for the Three Months Ended

 

(In thousands, except per share data)

 

September 30,

2017

 

 

June 30,

2017

 

 

March 31,

2017

 

 

December 31,

2016

 

 

September 30,

2016

 

Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

99,503

 

 

$

99,375

 

 

$

89,619

 

 

$

87,068

 

 

$

84,654

 

Interest expense

 

 

18,340

 

 

 

16,991

 

 

 

14,861

 

 

 

14,570

 

 

 

14,228

 

Net interest income

 

 

81,163

 

 

 

82,384

 

 

 

74,758

 

 

 

72,498

 

 

 

70,426

 

Provision for credit losses

 

 

1,723

 

 

 

6,701

 

 

 

5,786

 

 

 

(5,222

)

 

 

29,627

 

Net interest income after provision

 

 

79,440

 

 

 

75,683

 

 

 

68,972

 

 

 

77,720

 

 

 

40,799

 

Noninterest income  - service fees and revenue

 

 

23,014

 

 

 

22,144

 

 

 

22,489

 

 

 

20,605

 

 

 

20,879

 

- other noninterest income

 

 

4,110

 

 

 

845

 

 

 

1,616

 

 

 

1,755

 

 

 

1,912

 

Noninterest expense

 

 

56,530

 

 

 

56,134

 

 

 

54,321

 

 

 

55,394

 

 

 

54,876

 

Income before income taxes

 

 

50,034

 

 

 

42,538

 

 

 

38,756

 

 

 

44,686

 

 

 

8,714

 

Income tax expense

 

 

17,457

 

 

 

13,570

 

 

 

12,639

 

 

 

15,701

 

 

 

2,107

 

Net income

 

$

32,577

 

 

$

28,968

 

 

$

26,117

 

 

$

28,985

 

 

$

6,607

 

Period-End Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities, available-for-sale

 

$

1,198,032

 

 

$

1,079,935

 

 

$

1,116,280

 

 

$

1,139,347

 

 

$

1,031,319

 

Total loans, net of unearned income

 

 

8,028,938

 

 

 

7,716,621

 

 

 

7,561,472

 

 

 

7,432,711

 

 

 

7,207,313

 

Allowance for credit losses

 

 

94,765

 

 

 

93,215

 

 

 

88,304

 

 

 

82,268

 

 

 

91,169

 

Total assets

 

 

10,502,261

 

 

 

9,811,557

 

 

 

9,720,937

 

 

 

9,530,888

 

 

 

9,444,010

 

Total deposits

 

 

8,501,102

 

 

 

7,930,383

 

 

 

7,841,710

 

 

 

8,016,749

 

 

 

7,917,289

 

Noninterest-bearing deposits

 

 

2,071,594

 

 

 

1,857,809

 

 

 

1,871,514

 

 

 

1,840,955

 

 

 

1,642,480

 

Interest-bearing deposits

 

 

6,429,508

 

 

 

6,072,574

 

 

 

5,970,196

 

 

 

6,175,794

 

 

 

6,274,809

 

Borrowings and subordinated debentures

 

 

572,683

 

 

 

499,266

 

 

 

682,568

 

 

 

331,712

 

 

 

332,787

 

Total shareholders’ equity

 

 

1,340,848

 

 

 

1,304,054

 

 

 

1,105,976

 

 

 

1,080,498

 

 

 

1,111,783

 

Average Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities, available-for-sale

 

$

1,169,182

 

 

$

1,099,307

 

 

$

1,125,174

 

 

$

1,060,821

 

 

$

1,110,836

 

Total loans, net of unearned income

 

 

7,867,794

 

 

 

7,650,048

 

 

 

7,551,173

 

 

 

7,375,446

 

 

 

7,225,365

 

Allowance for credit losses

 

 

94,706

 

 

 

90,366

 

 

 

82,258

 

 

 

95,042

 

 

 

93,132

 

Total assets

 

 

10,024,871

 

 

 

9,786,355

 

 

 

9,670,593

 

 

 

9,596,574

 

 

 

9,400,145

 

Total deposits

 

 

8,139,969

 

 

 

7,940,421

 

 

 

8,025,068

 

 

 

7,925,281

 

 

 

7,843,582

 

Noninterest-bearing deposits

 

 

1,982,784

 

 

 

1,845,447

 

 

 

1,857,657

 

 

 

1,784,422

 

 

 

1,697,633

 

Interest-bearing deposits

 

 

6,157,185

 

 

 

6,094,974

 

 

 

6,167,411

 

 

 

6,140,859

 

 

 

6,145,949

 

Borrowings and subordinated debentures

 

 

484,798

 

 

 

510,373

 

 

 

474,976

 

 

 

500,045

 

 

 

368,192

 

Total shareholders’ equity

 

 

1,320,884

 

 

 

1,251,217

 

 

 

1,090,905

 

 

 

1,094,182

 

 

 

1,118,603

 

 

 

 

 

 

 

8

 


                                                                                              

 

Table 1 (Continued) - Selected Financial Data

 

 

 

As of and for the Three Months Ended

 

(In thousands, except per share data)

 

September 30,

2017

 

 

June 30,

2017

 

 

March 31,

2017

 

 

December 31,

2016

 

 

September 30,

2016

 

Per Share Data:(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.39

 

 

$

0.35

 

 

$

0.35

 

 

$

0.39

 

 

$

0.09

 

Diluted

 

 

0.39

 

 

 

0.35

 

 

 

0.35

 

 

 

0.38

 

 

 

0.09

 

Book value per common share

 

 

16.03

 

 

 

15.59

 

 

 

14.75

 

 

 

14.41

 

 

 

14.82

 

Tangible book value (1)

 

 

12.10

 

 

 

11.64

 

 

 

10.33

 

 

 

9.97

 

 

 

10.37

 

Weighted average common shares

   outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

83,625,000

 

 

 

81,918,956

 

 

 

75,000,000

 

 

 

75,000,000

 

 

 

75,000,000

 

Diluted

 

 

83,955,685

 

 

 

81,951,795

 

 

 

75,672,750

 

 

 

75,402,525

 

 

 

75,258,375

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (2)

 

 

9.78

%

 

 

9.29

%

 

 

9.71

%

 

 

10.54

%

 

 

2.35

%

Return on average tangible common

   equity (1) (2)

 

 

13.04

 

 

 

12.63

 

 

 

13.96

 

 

 

15.16

 

 

 

3.36

 

Return on average assets (2)

 

 

1.29

 

 

 

1.19

 

 

 

1.10

 

 

 

1.20

 

 

 

0.28

 

Net interest margin (2)

 

 

3.52

 

 

 

3.71

 

 

 

3.46

 

 

 

3.31

 

 

 

3.27

 

Efficiency ratio (1)

 

 

52.20

 

 

 

53.27

 

 

 

54.95

 

 

 

58.40

 

 

 

58.87

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets ("NPAs")

   to total loans and OREO and

   other NPAs (4)

 

 

1.51

%

 

 

1.82

%

 

 

2.25

%

 

 

2.22

%

 

 

2.52

%

Total nonperforming loans to

   total loans (4)

 

 

0.96

 

 

 

1.36

 

 

 

1.77

 

 

 

1.73

 

 

 

2.13

 

Total ACL to total loans

 

 

1.18

 

 

 

1.21

 

 

 

1.17

 

 

 

1.11

 

 

 

1.26

 

ACL to total nonperforming

   loans ("NPLs")

 

 

122.66

 

 

 

88.81

 

 

 

65.80

 

 

 

63.83

 

 

 

59.34

 

Net charge-offs to average loans (2)

 

 

0.01

 

 

 

0.09

 

 

 

(0.01

)

 

 

0.20

 

 

 

1.41

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity to assets

 

 

12.77

%

 

 

13.29

%

 

 

11.38

%

 

 

11.34

%

 

 

11.77

%

Tangible common equity to tangible

   assets (1)

 

 

9.95

 

 

 

10.27

 

 

 

8.25

 

 

 

8.13

 

 

 

8.54

 

Common equity tier 1 (CET1)

   (transitional)

 

 

10.79

 

 

 

10.92

 

 

 

8.99

 

 

 

8.84

 

 

 

8.82

 

Tier 1 leverage capital

 

 

11.12

 

 

 

11.00

 

 

 

9.10

 

 

 

8.89

 

 

 

8.73

 

Tier 1 risk-based capital

 

 

11.17

 

 

 

11.31

 

 

 

9.36

 

 

 

9.19

 

 

 

9.17

 

Total risk-based capital

 

 

13.18

 

 

 

13.41

 

 

 

11.43

 

 

 

11.22

 

 

 

11.38

 

_____________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - Considered a non-GAAP financial measure. See Table 7 "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of our non-GAAP measures to the most directly comparable GAAP financial measure.

 

(2) - Annualized.

 

(3) - 75,000,000 of our outstanding shares are owned by our parent-holding company Cadence Bancorp LLC

 

(4) - Included in our NPAs as of September 30, 2017 is an $9.9 million nonperforming energy credit that has been reclassified as held-for-sale (HFS) and is being carried at lower of cost or market value ("LOCOM"). Because this credit has been reclassified to HFS it has not been included in our investment loan portfolio ratios in order for these ratios to be comparable to prior periods.

 

 

 

9

 


                                                                                              

 

Table 2 - Average Balances/Yield/Rates

 

 

Three Months Ended September 30,

 

 

 

 

2017

 

 

2016

 

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

 

(In thousands)

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned income(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated and ANCI loans

 

$

7,587,556

 

 

$

84,321

 

 

 

4.41

 

%

$

6,869,321

 

 

$

68,411

 

 

 

3.96

 

%

ACI portfolio

 

 

280,238

 

 

 

5,840

 

 

 

8.27

 

 

 

356,044

 

 

 

8,656

 

 

 

9.67

 

 

Total loans

 

 

7,867,794

 

 

 

90,161

 

 

 

4.55

 

 

 

7,225,365

 

 

 

77,067

 

 

 

4.24

 

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Taxable

 

 

760,269

 

 

 

4,610

 

 

 

2.41

 

 

 

796,625

 

 

 

3,866

 

 

 

1.93

 

 

Tax-exempt (2)

 

 

408,913

 

 

 

5,046

 

 

 

4.90

 

 

 

314,211

 

 

 

3,671

 

 

 

4.65

 

 

Total investment securities

 

 

1,169,182

 

 

 

9,656

 

 

 

3.28

 

 

 

1,110,836

 

 

 

7,537

 

 

 

2.70

 

 

Federal funds sold and short-term investments

 

 

267,684

 

 

 

1,072

 

 

 

1.59

 

 

 

354,720

 

 

 

662

 

 

 

0.74

 

 

Other investments

 

 

49,661

 

 

 

380

 

 

 

3.04

 

 

 

42,896

 

 

 

673

 

 

 

6.25

 

 

Total interest-earning assets

 

 

9,354,321

 

 

 

101,269

 

 

 

4.30

 

 

 

8,733,817

 

 

 

85,939

 

 

 

3.91

 

 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

60,760

 

 

 

 

 

 

 

 

 

 

 

45,873

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

 

65,308

 

 

 

 

 

 

 

 

 

 

 

69,247

 

 

 

 

 

 

 

 

 

 

Accrued interest and other assets

 

 

639,188

 

 

 

 

 

 

 

 

 

 

 

644,340

 

 

 

 

 

 

 

 

 

 

   Allowance for credit losses

 

 

(94,706

)

 

 

 

 

 

 

 

 

 

 

(93,132

)

 

 

 

 

 

 

 

 

 

Total assets

 

$

10,024,871

 

 

 

 

 

 

 

 

 

 

$

9,400,145

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

4,329,086

 

 

$

7,300

 

 

 

0.67

 

%

$

4,130,126

 

 

$

4,494

 

 

 

0.43

 

%

Savings deposits

 

 

180,099

 

 

 

113

 

 

 

0.25

 

 

 

180,452

 

 

 

110

 

 

 

0.24

 

 

Time deposits

 

 

1,648,000

 

 

 

5,665

 

 

 

1.36

 

 

 

1,835,371

 

 

 

4,676

 

 

 

1.01

 

 

Total interest-bearing deposits

 

 

6,157,185

 

 

 

13,078

 

 

 

0.84

 

 

 

6,145,949

 

 

 

9,280

 

 

 

0.60

 

 

Other borrowings

 

 

349,925

 

 

 

2,926

 

 

 

3.32

 

 

 

234,072

 

 

 

2,670

 

 

 

4.54

 

 

Subordinated debentures

 

 

134,873

 

 

 

2,336

 

 

 

6.87

 

 

 

134,120

 

 

 

2,278

 

 

 

6.76

 

 

Total interest-bearing liabilities

 

 

6,641,983

 

 

 

18,340

 

 

 

1.10

 

 

 

6,514,141

 

 

 

14,228

 

 

 

0.87

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

1,982,784

 

 

 

 

 

 

 

 

 

 

 

1,697,633

 

 

 

 

 

 

 

 

 

 

Accrued interest and other liabilities

 

 

79,220

 

 

 

 

 

 

 

 

 

 

 

69,768

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

8,703,987

 

 

 

 

 

 

 

 

 

 

 

8,281,542

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

1,320,884

 

 

 

 

 

 

 

 

 

 

 

1,118,603

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

10,024,871

 

 

 

 

 

 

 

 

 

 

$

9,400,145

 

 

 

 

 

 

 

 

 

 

Net interest income/net interest spread

 

 

 

 

 

 

82,929

 

 

 

3.20

 

%

 

 

 

 

 

71,711

 

 

 

3.04

 

%

Net yield on earning assets/net interest margin

 

 

 

 

 

 

 

 

 

 

3.52

 

%

 

 

 

 

 

 

 

 

 

3.27

 

%

Taxable equivalent adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

(1,766

)

 

 

 

 

 

 

 

 

 

 

(1,285

)

 

 

 

 

 

Net interest income

 

 

 

 

 

$

81,163

 

 

 

 

 

 

 

 

 

 

$

70,426

 

 

 

 

 

 

_____________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Nonaccrual loans are included in loans, net of unearned income. No adjustment has been made for these loans in the

 

 

      calculation of yields.

 

 

(2) Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 35%.

 

 

 

 

 

 

 

 

 

 

 


10

 


                                                                                              

 

Table 3 – Loan Interest Income Detail

 

 

For the Three Months Ended,

 

(In thousands)

 

September 30,

2017

 

 

June 30,

2017

 

 

March 31,

2017

 

 

December 31,

2016

 

 

September 30,

2016

 

Loan Interest Income Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income on loans, excluding ACI loans

 

$

84,321

 

 

$

79,904

 

 

$

73,869

 

 

$

71,237

 

 

$

68,411

 

Scheduled accretion for the period

 

 

5,550

 

 

 

6,075

 

 

 

6,331

 

 

 

6,845

 

 

 

7,296

 

Recovery income for the period

 

 

290

 

 

 

4,450

 

 

 

610

 

 

 

968

 

 

 

1,360

 

Accretion on acquired credit impaired (ACI) loans

 

 

5,840

 

 

 

10,525

 

 

 

6,941

 

 

 

7,813

 

 

 

8,656

 

Loan interest income

 

$

90,161

 

 

$

90,429

 

 

$

80,810

 

 

$

79,050

 

 

$

77,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan yield, excluding ACI loans

 

 

4.41

%

 

 

4.36

%

 

 

4.14

%

 

 

4.03

%

 

 

3.96

%

ACI loan yield

 

 

8.27

 

 

 

14.02

 

 

 

8.89

 

 

 

9.21

 

 

 

9.67

 

Total loan yield

 

 

4.55

%

 

 

4.74

%

 

 

4.34

%

 

 

4.26

%

 

 

4.24

%

 

 

For the Nine Months Ended September 30,

 

 

For the Years Ended December 31,

 

(In thousands)

 

2017

 

 

2016

 

 

2016

 

 

2015

 

Loan Interest Income Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income on loans, excluding ACI loans

 

$

238,095

 

 

$

197,747

 

 

$

268,984

 

 

$

216,422

 

Scheduled accretion for the period

 

 

17,955

 

 

 

24,024

 

 

 

30,870

 

 

 

46,042

 

Recovery income for the period

 

 

5,350

 

 

 

4,732

 

 

 

5,699

 

 

 

9,970

 

Total accretion income on purchased loans (ACI loans)

 

 

23,305

 

 

 

28,756

 

 

 

36,569

 

 

 

56,012

 

Loan interest income

 

$

261,400

 

 

$

226,503

 

 

$

305,553

 

 

$

272,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan yield, excluding ACI loans

 

 

4.31

%

 

 

3.92

%

 

 

3.95

%

 

 

3.63

%

ACI loan yield

 

 

10.41

 

 

 

9.92

 

 

 

9.75

 

 

 

10.49

 

Total loan yield

 

 

4.54

%

 

 

4.25

%

 

 

4.25

%

 

 

4.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 4 - Allowance for Credit Losses

 

 

For the Three Months Ended

 

(In thousands)

 

September 30,

2017

 

 

June 30,

2017

 

 

March 31,

2017

 

 

December 31,

2016

 

 

September 30,

2016

 

Balance at beginning of period

 

$

93,215

 

 

$

88,304

 

 

$

82,268

 

 

$

91,169

 

 

$

87,147

 

Charge-offs

 

 

(581

)

 

 

(2,879

)

 

 

(551

)

 

 

(3,922

)

 

 

(26,868

)

Recoveries

 

 

408

 

 

 

1,089

 

 

 

801

 

 

 

243

 

 

 

1,263

 

Net (charge-offs) recoveries

 

 

(173

)

 

 

(1,790

)

 

 

250

 

 

 

(3,679

)

 

 

(25,605

)

Provision for (reversal of) credit losses

 

 

1,723

 

 

 

6,701

 

 

 

5,786

 

 

 

(5,222

)

 

 

29,627

 

Balance at end of period

 

$

94,765

 

 

$

93,215

 

 

$

88,304

 

 

$

82,268

 

 

$

91,169

 

 

11

 


                                                                                              

 

Table 5 -Noninterest Income

 

 

Three Months Ended

 

(In thousands)

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

 

September 30, 2016

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment advisory revenue

 

$

5,283

 

 

$

5,061

 

 

$

4,916

 

 

$

4,821

 

 

$

4,733

 

Trust services revenue

 

 

4,613

 

 

 

4,584

 

 

 

5,231

 

 

 

4,109

 

 

 

3,959

 

Service charges on deposit accounts

 

 

3,920

 

 

 

3,784

 

 

 

3,815

 

 

 

3,614

 

 

 

3,555

 

Credit-related fees

 

 

3,306

 

 

 

2,741

 

 

 

2,747

 

 

 

2,875

 

 

 

2,690

 

Insurance revenue

 

 

1,950

 

 

 

1,828

 

 

 

2,130

 

 

 

1,577

 

 

 

1,863

 

Bankcard fees

 

 

1,803

 

 

 

1,862

 

 

 

1,812

 

 

 

1,813

 

 

 

1,823

 

Mortgage banking revenue

 

 

965

 

 

 

1,213

 

 

 

866

 

 

 

1,019

 

 

 

1,459

 

Other service fees earned

 

 

1,174

 

 

 

1,071

 

 

 

972

 

 

 

777

 

 

 

797

 

  Total service fees and revenue

 

 

23,014

 

 

 

22,144

 

 

 

22,489

 

 

 

20,605

 

 

 

20,879

 

Securities (losses) gains, net

 

 

1

 

 

 

(244

)

 

 

81

 

 

 

1,267

 

 

 

1,386

 

Other

 

 

4,109

 

 

 

1,089

 

 

 

1,535

 

 

 

488

 

 

 

526

 

  Total other noninterest income

 

 

4,110

 

 

 

845

 

 

 

1,616

 

 

 

1,755

 

 

 

1,912

 

  Total noninterest income (GAAP)

 

 

27,124

 

 

 

22,989

 

 

 

24,105

 

 

 

22,360

 

 

 

22,791

 

Less: Securities (losses) gains

 

 

1

 

 

 

(244

)

 

 

81

 

 

 

1,267

 

 

 

1,386

 

Adjusted noninterest operating revenue (Non-GAAP measure)

 

$

27,123

 

 

$

23,233

 

 

$

24,024

 

 

$

21,093

 

 

$

21,405

 

 

 

Table 6 -Noninterest Expense

 

 

Three Months Ended

 

(In thousands)

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

 

September 30, 2016

 

Noninterest Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

35,007

 

 

$

34,682

 

 

$

34,267

 

 

$

28,139

 

 

$

31,086

 

Premises and equipment

 

 

7,419

 

 

 

7,180

 

 

 

6,693

 

 

 

7,475

 

 

 

7,130

 

Intangible asset amortization

 

 

1,136

 

 

 

1,190

 

 

 

1,241

 

 

 

1,555

 

 

 

1,607

 

Net cost of operation of other real estate owned

 

 

453

 

 

 

427

 

 

 

296

 

 

 

1,117

 

 

 

1,126

 

Data processing

 

 

1,688

 

 

 

1,702

 

 

 

1,696

 

 

 

1,767

 

 

 

1,530

 

Special asset expenses

 

 

215

 

 

 

469

 

 

 

140

 

 

 

670

 

 

 

477

 

Consulting and professional fees

 

 

2,069

 

 

 

1,502

 

 

 

1,139

 

 

 

2,288

 

 

 

2,040

 

Loan related expenses

 

 

532

 

 

 

757

 

 

 

280

 

 

 

1,236

 

 

 

985

 

FDIC insurance

 

 

889

 

 

 

954

 

 

 

1,493

 

 

 

1,517

 

 

 

1,912

 

Communications

 

 

650

 

 

 

675

 

 

 

655

 

 

 

741

 

 

 

535

 

Advertising and public relations

 

 

521

 

 

 

499

 

 

 

345

 

 

 

344

 

 

 

303

 

Legal expenses

 

 

612

 

 

 

508

 

 

 

432

 

 

 

662

 

 

 

337

 

Branch closure expenses

 

 

50

 

 

 

47

 

 

 

46

 

 

 

47

 

 

 

52

 

Other

 

 

5,289

 

 

 

5,542

 

 

 

5,598

 

 

 

7,836

 

 

 

5,756

 

Total noninterest expenses

 

$

56,530

 

 

$

56,134

 

 

$

54,321

 

 

$

55,394

 

 

$

54,876

 

 

 

 


12

 


                                                                                              

 

Table 7 - Reconciliation of Non-GAAP Financial Measures

 

 

As of and for the Three Months Ended

 

 

(In thousands)

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

 

September 30, 2016

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses (numerator)

 

$

56,530

 

 

$

56,134

 

 

$

54,321

 

 

$

55,394

 

 

$

54,876

 

 

Net interest income

 

$

81,163

 

 

$

82,384

 

 

$

74,758

 

 

$

72,498

 

 

$

70,426

 

 

Noninterest income

 

 

27,124

 

 

 

22,989

 

 

 

24,105

 

 

 

22,360

 

 

 

22,791

 

 

Operating revenue (denominator)

 

$

108,287

 

 

$

105,373

 

 

$

98,863

 

 

$

94,858

 

 

$

93,217

 

 

Efficiency ratio

 

 

52.20

%

 

 

53.27

%

 

 

54.95

%

 

 

58.40

%

 

 

58.87

%

 

Adjusted noninterest expenses and operating revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

56,530

 

 

$

56,134

 

 

$

54,321

 

 

$

55,394

 

 

$

54,876

 

 

Less: Branch closure expenses

 

 

50

 

 

 

47

 

 

 

46

 

 

 

47

 

 

 

52

 

 

Adjusted noninterest expenses

 

$

56,480

 

 

$

56,087

 

 

$

54,275

 

 

$

55,347

 

 

$

54,824

 

 

Net interest income

 

$

81,163

 

 

$

82,384

 

 

$

74,758

 

 

$

72,498

 

 

$

70,426

 

 

Noninterest income

 

 

27,124

 

 

 

22,989

 

 

 

24,105

 

 

 

22,360

 

 

 

22,791

 

 

Less: Securities (losses) gains, net

 

 

1

 

 

 

(244

)

 

 

81

 

 

 

1,267

 

 

 

1,386

 

 

Adjusted operating revenue

 

$

108,286

 

 

$

105,617

 

 

$

98,782

 

 

$

93,591

 

 

$

91,831

 

 

Tangible common equity ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

1,340,848

 

 

$

1,304,054

 

 

$

1,105,976

 

 

$

1,080,498

 

 

$

1,111,783

 

 

Less: Goodwill and other intangible assets, net

 

 

(329,124

)

 

 

(330,261

)

 

 

(331,450

)

 

 

(332,691

)

 

 

(334,246

)

 

Tangible common shareholders’ equity

 

 

1,011,724

 

 

 

973,793

 

 

 

774,526

 

 

 

747,807

 

 

 

777,537

 

 

Total assets

 

 

10,502,261

 

 

 

9,811,557

 

 

 

9,720,937

 

 

 

9,530,888

 

 

 

9,444,010

 

 

Less: Goodwill and other intangible assets, net

 

 

(329,124

)

 

 

(330,261

)

 

 

(331,450

)

 

 

(332,691

)

 

 

(334,246

)

 

Tangible assets

 

$

10,173,137

 

 

$

9,481,296

 

 

$

9,389,487

 

 

$

9,198,197

 

 

$

9,109,764

 

 

Tangible common equity ratio

 

 

9.95

%

 

 

10.27

%

 

 

8.25

%

 

 

8.13

%

 

 

8.54

%

 

Tangible book value per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

1,340,848

 

 

$

1,304,054

 

 

$

1,105,976

 

 

$

1,080,498

 

 

$

1,111,783

 

 

Less: Goodwill and other intangible assets, net

 

 

(329,124

)

 

 

(330,261

)

 

 

(331,450

)

 

 

(332,691

)

 

 

(334,246

)

 

Tangible common shareholders’ equity

 

$

1,011,724

 

 

$

973,793

 

 

$

774,526

 

 

$

747,807

 

 

$

777,537

 

 

Common shares issued

 

 

83,625,000

 

 

 

83,625,000

 

 

 

75,000,000

 

 

 

75,000,000

 

 

 

75,000,000

 

 

Tangible book value per share

 

$

12.10

 

 

$

11.64

 

 

$

10.33

 

 

$

9.97

 

 

$

10.37

 

 

Return on average tangible common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common equity

 

$

1,320,884

 

 

$

1,251,217

 

 

$

1,090,905

 

 

$

1,094,182

 

 

$

1,118,603

 

 

Less: Average intangible assets

 

 

(329,816

)

 

 

(330,977

)

 

 

(332,199

)

 

 

(333,640

)

 

 

(335,215

)

 

Average tangible common shareholders’ equity

 

$

991,068

 

 

$

920,240

 

 

$

758,706

 

 

$

760,542

 

 

$

783,388

 

 

Net income

 

$

32,577

 

 

$

28,968

 

 

$

26,117

 

 

$

28,985

 

 

$

6,607

 

 

Return on average tangible common equity

 

 

13.04

%

 

 

12.63

%

 

 

13.96

%

 

 

15.16

%

 

 

3.36

%

 

Pre-tax, pre-provision net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

$

50,034

 

 

$

42,538

 

 

$

38,756

 

 

$

44,686

 

 

$

8,714

 

 

Plus: Provision for credit losses

 

 

1,723

 

 

 

6,701

 

 

 

5,786

 

 

 

(5,222

)

 

 

29,627

 

 

Pre-tax, pre-provision net earnings

 

$

51,757

 

 

$

49,239

 

 

$

44,542

 

 

$

39,464

 

 

$

38,341

 

 

 

13