Attached files

file filename
8-K - FORM 8-K - OLD NATIONAL BANCORP /IN/d525670d8k.htm

Exhibit 99.1

 

     LOGO    LOGO
   NASDAQ: ONB
   oldnational.com

FOR IMMEDIATE RELEASE

January 23, 2018

  

Contacts:

Media:

Kathy A. Schoettlin – (812) 465-7269

Executive Vice President – Communications

Financial Community:

Lynell J. Walton – (812) 464-1366

Senior Vice President – Investor Relations

Old National’s 4th quarter includes strong commercial loan

growth and another successful partnership

4th QUARTER 2017 HIGHLIGHTS:

 

    Organic commercial and commercial real estate loan growth1 of 10.1% annualized from 3rd quarter of 2017

 

    Cost of total deposits remained low at 0.20%, up just 1 basis point from 3rd quarter of 2017

 

    Legacy noninterest expenses2 declined 6.8% from 4th quarter of 2016

 

    Anchor Bancorp, Inc. (Anchor-Minnesota) partnership closed November 1, 2017, less than 90 days following announcement

2017 HIGHLIGHTS:

 

    Organic loan growth1 of almost 5%; organic commercial and commercial real estate loan growth1 of 10.1%

 

    Cost of total deposits increased just 2 basis points to 0.19%

 

    Credit quality metrics remain strong, with net charge-offs of just 0.03% of average total loans

 

    Adjusted operating leverage improved over 350 basis points2 from 2016

 

1 Excludes acquired loans; includes loans held for sale
2 Non-GAAP measure – refer to Tables 3 and 4 for Non-GAAP reconciliations

 

 

Evansville, Ind. (January 23, 2018) – Today Old National Bancorp (the “Company” or “Old National”) (NASDAQ: ONB) reported a 4th quarter 2017 net loss of $18.5 million, or $0.13 per diluted share. Full-year 2017 net income was $95.7 million, or $0.69 per diluted share.

As was previously disclosed in a Current Report on Form 8-K filed by Old National with the Securities and Exchange Commission on December 22, 2017, the 4th quarter results included an estimated revaluation of the Company’s deferred tax asset due to the new “H.R.1” tax reform law. Old National recorded $39.3 million of additional tax expense to estimate the impact of a reduction to its deferred tax asset. Also included in the 4th quarter were the following pre-tax charges: $11.9 million for merger and integration, $3.0 million for branch consolidations, $1.6 million in severance, $1.3 million for Foundation funding and $0.7 million for a client experience improvement initiative. Excluding these items from the current quarter and netting out securities gains, Old National would have reported net income of $32.7 million, or $0.22 per share. Refer to Table 5 for Non-GAAP net income reconciliation.


“Old National capped off a very successful 2017 with another strong quarter,” said Old National Chairman and CEO Bob Jones. “Our 4th quarter saw a continuation of strong operating results highlighted by double digit commercial loan growth coupled with strong credit quality, controlled deposit costs and steady core expenses. We accomplished all of this while expanding into Minnesota with the successful closing of our Anchor-Minnesota partnership. We are optimistic as we look ahead to 2018 given the strength of our franchise and the foundation we have built for sustained, positive operating leverage.

“While the immediate impact of the Tax Cut and Jobs Act is the necessary writedown of a portion of our deferred taxes, the positive impact that reduced taxes will have on Old National and our clients will be significant in 2018 and beyond,” continued Jones. “We are already hearing from our clients about increased investments in technology and other capital expenditures. This is a similar story for us, as we expect to use some of the benefit to enhance our client experience through increased investments in technology. We continue to be a leader in investments in our communities, underscoring our commitment by making a contribution to our Foundation.”

Committed to our Strategic Imperatives

Old National’s continued steady performance and strong credit and capital positions can be attributed to the Company’s unwavering commitment to the three strategic imperatives that have guided Old National for 13 years:

1. Strengthen the risk profile; 2. Enhance management discipline; and 3. Achieve consistent quality earnings.

Balance Sheet and Net Interest Margin

At December 31, 2017, total period-end loans, including loans held for sale, increased $1.708 billion to $11.136 billion from $9.428 billion at September 30, 2017. Total loans acquired through the partnership with Anchor-Minnesota were $1.595 billion as of the date of closing. Excluding these acquired loans, Old National reported organic loan growth during the 4th quarter of $112.4 million, or 4.8% on an annualized basis. Old National’s portfolio of commercial and commercial real estate loans grew by $1.653 billion from the 3rd quarter. Of this increase, $1.516 billon was acquired through the Anchor-Minnesota partnership, resulting in $136.5 million, or 10.1% annualized, of organic commercial loan growth.

For the full-year 2017, Old National’s total loan portfolio grew $2.035 billion. Organic loan growth was $439.5 million, or 4.8%. The Company’s portfolio of commercial and commercial real estate loans grew $2.024 billion for the full year, of which $507.8 million was organic growth, an increase of 10.1% compared to 2016.

Total period-end core deposits, including demand and interest-bearing deposits, increased $1.949 billion to $12.441 billion at December 31, 2017, compared to $10.492 billion at September 30, 2017. Total core deposits assumed through the Anchor-Minnesota partnership were $1.777 billion as of the date of closing, of which $579.4 million were noninterest-bearing demand deposits. Excluding these assumed deposits, Old National reported organic deposit growth of $172.0 million for the 4th quarter while noninterest-bearing deposit balances increased $66.8 million during that same period. Old National’s cost of total deposits remained well controlled at 0.20% in the 4th quarter of 2017 compared to 0.19% in the 3rd quarter of 2017 and 0.18% in the 4th quarter of 2016.

Net interest income for the 4th quarter of 2017 totaled $118.6 million compared to $108.5 million in the 3rd quarter of 2017, and $109.9 million in the 4th quarter of 2016. On a fully taxable equivalent basis, net interest income was $124.7 million for the 4th quarter of 2017 and represented a net interest margin on total average earning assets of 3.47%. These results compare to net interest income on a fully taxable equivalent basis of $114.1 million and a margin of 3.52% in the 3rd quarter of 2017. In the 4th quarter of 2016, Old National reported net interest income on a fully taxable equivalent basis of $115.4 million and a margin of 3.63%. Refer to Table 6 for Non-GAAP taxable equivalent reconciliations.

As part of net interest income, Old National recorded $7.5 million in accretion income, which represents 21 basis points of the Company’s net interest margin. Accretion income is related to purchase accounting discounts from the Company’s various acquisitions. Total accretion income in the 3rd quarter of 2017 and the 4th quarter of 2016 reported by Old National was $11.1 million, or 34 basis points of the net interest margin, and $16.8 million, or 53 basis points of the net interest margin, respectively.


Noninterest Income

For the 4th quarter of 2017, total noninterest income amounted to $44.8 million and compares to $46.4 million reported in the 3rd quarter of 2017 and $62.8 million in the 4th quarter of 2016. As compared to the 3rd quarter, the 4th quarter of 2017 saw seasonal declines in service charge income (excluding the $0.9 million contribution from Anchor-Minnesota) and mortgage revenue as well as lower capital markets income. The 4th quarter of 2016 included a $12.8 million pre-tax deferred gain related to the repurchase of various bank properties as well as $6.4 million of recoveries on loans from the Company’s 2016 Wisconsin acquisition. For the two months since the closing of the partnership, Anchor-Minnesota contributed $2.6 million in noninterest income to the 4th quarter of 2017.

Noninterest Expenses

Noninterest expenses for Old National totaled $140.4 million for the 4th quarter of 2017. The current quarter included $18.5 million of pre-tax charges: $11.9 million for merger and integration, $3.0 million for branch consolidations, $1.6 million in severance, $1.3 million for Foundation funding and $0.7 million for a client experience improvement initiative. Old National also incurred $11.7 million in amortization of tax credit investments in the 4th quarter. Excluding these charges from the current quarter, Old National’s adjusted noninterest expense was $110.2 million. The newly acquired Anchor-Minnesota operations contributed $9.5 million in noninterest expenses during the 4th quarter for the two months since the closing of the partnership. Refer to Table 3 for Non-GAAP noninterest expense reconciliation.

For the 3rd quarter of 2017, Old National reported total noninterest expenses of $103.7 million, which included $4.7 million of pre-tax charges: $2.1 million related to branch consolidations, $1.9 million related to a client-experience improvement initiative, $0.4 million for merger and integration and $0.3 million in severance. In the 4th quarter of 2016, noninterest expenses totaled $126.3 million and included $18.3 million of pre-tax charges: $9.8 million for the termination of the Company’s pension plan, $5.1 million related to branch consolidations, $1.8 million in merger and integration charges and $1.6 million in severance. Old National consolidated 14 branches in the 4th quarter of 2017. With the addition of the newly acquired Minnesota branches, Old National currently operates 191 branches throughout its franchise.

Capital

At December 31, 2017, Old National’s capital position remained well above regulatory guideline minimums with regulatory tier 1 and total risk-based capital ratios of 10.4% and 11.4%, respectively, compared to 12.0% and 12.5% at September 30, 2017, and 11.7% and 12.2% at December 31, 2016. Old National did not repurchase any stock in the open market during the 4th quarter or full-year 2017.

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

 

Table 1

   Fully Phased-In
Regulatory
Guidelines Minimum
    Consolidated ONB
at December 31, 2017
 

Tier 1 Risk-Based Capital Ratio

   ³  8.5     10.4

Total Risk-Based Capital Ratio

   ³  10.5     11.4

Common Equity Tier 1 Capital Ratio

   ³  7.0     10.5

Tier 1 Leverage Capital Ratio

   ³  4.0     8.3

Old National’s ratio of tangible common equity to tangible assets was 7.65% at December 31, 2017, compared to 8.50% at September 30, 2017, and 7.92% at December 31, 2016. Refer to Table 13 for Non-GAAP reconciliations.


Credit

Old National recorded a provision expense of $1.0 million and had net charge-offs of $0.8 million in the 4th quarter of 2017. These results compare to $0.3 million in provision expense and net charge-offs of $1.1 million, and a provision recapture of $1.8 million and net charge-offs of nearly zero, in the 3rd quarter of 2017 and the 4th quarter of 2016, respectively. Net charge-offs for the 4th quarter of 2017 were 0.03% of average total loans on an annualized basis, compared to net charge-offs of 0.05% of average total loans in the 3rd quarter of 2017 and 0.00% in the 4th quarter of 2016.

Delinquencies remained low as Old National reported 30-89 day delinquent loans of 0.37% in the 4th quarter of 2017 compared to 0.34% in the 3rd quarter of 2017. Old National’s 90+ day delinquent loans for the 4th quarter of 2017 were 0.01%, unchanged from the 3rd quarter of 2017.

For the full-year 2017, Old National recorded provision expense of $3.1 million and had net charge-offs of $2.5 million, or 0.03% of average total loans. This compares to the full-year 2016 provision expense of $1.0 million and net charge-offs of $3.4 million, or 0.04% of average total loans.

Old National’s allowance for loan losses at December 31, 2017, was $50.4 million, or 0.45% of total loans, compared to an allowance of $50.2 million, or 0.53% of total loans at September 30, 2017, and $49.8 million, or 0.55% of total loans, at December 31, 2016. The coverage ratio (allowance to non-performing loans) stood at 35% at December 31, 2017, compared to 37% at September 30, 2017, and 34% at December 31, 2016.

When reviewing Old National’s credit quality trends, it is important to remember that, in accordance with current accounting practices, the loans acquired from recent acquisitions were recorded at fair value with no allowance recorded at the acquisition date. As of December 31, 2017, the remaining discount on these acquired loans was $136.5 million, of which $46.1 million is applicable to loans acquired in the Anchor-Minnesota partnership.

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

 

Table 2 ($ in millions)

   4Q17
Excluding
Anchor-
Minnesota
    4Q17
Anchor-
Minnesota
     4Q17
Consolidated
    3Q17     4Q16  

Non-Performing Loans (NPLs)

   $ 128.0     $ 16.5      $ 144.5     $ 137.1     $ 145.8  

Problem Loans (Including NPLs)

     199.2       27.4        226.6       209.5       220.4  

Special Mention Loans

     141.6       46.5        188.1       130.2       95.5  

Net Charge-Off (Recoveries) Ratio

     0.03     0.0        0.03     0.05     0.00

Provision for Loan Losses

   $ 1.0     $ 0.0      $ 1.0     $ 0.3     ($ 1.8

Allowance for Loan Losses

     50.4       0.0        50.4       50.2       49.8  

Remaining Loan Discount on Acquired Loans

     90.4       46.1        136.5       96.5       129.7  

Income Taxes

On a fully taxable-equivalent basis, Old National reported $46.5 million in income tax expense in the 4th quarter of 2017. Included in this number is a $39.3 million estimate for the revaluation of the Company’s deferred tax asset. This revaluation resulted from the new “H.R.1” tax reform law which was signed on December 22, 2017. As an estimate, this amount could be adjusted during the measurement period, which will end in December 2018.


About Old National

Old National Bancorp (NASDAQ: ONB), the holding company of Old National Bank, is the largest financial services holding company headquartered in Indiana. With $17.5 billion in assets, it ranks among the top 100 banking companies in the U.S. and has been recognized as a Worlds Most Ethical Company by the Ethisphere Institute for six consecutive years. Since its founding in Evansville in 1834, Old National Bank has focused on community banking by building long-term, highly valued partnerships with clients. Today, Old National’s footprint includes Indiana, Kentucky, Michigan, Wisconsin and Minnesota. In addition to providing extensive services in retail and commercial banking, Old National offers comprehensive wealth management, investments and brokerage services. For more information and financial data, please visit Investor Relations at oldnational.com.

 

Conference Call

Old National will hold a conference call at 10:00 a.m. Central Time on Tuesday, January 23, 2018, to discuss 4th quarter and full-year 2017 financial results, strategic developments, and the Company’s financial outlook. The live audio web cast of the call, along with the corresponding presentation slides, will be available on the Company’s Investor Relations web page at oldnational.com and will be archived there for 12 months. A replay of the call will also be available from 1:00 p.m. Central Time on January 23 through February 6. To access the replay, dial 1-855-859-2056, Conference ID Code 6268317.

 

Use of Non-GAAP Financial Measures

This earnings release contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Old National’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

Table 3 – Non-GAAP Reconciliation-Noninterest Expenses

 

($ in millions)    4Q17      4Q16  

Noninterest Expense As Reported

   $ 140.4      $ 126.3  

Less: Merger and Integration Charges

     (11.9      (1.8

Less: Amortization of Tax Credit Investments

     (11.7      —    

Less: Pension Termination Charges

     —          (9.8

Less: Branch Consolidations, Severance, Foundation Funding and Client Experience Initiative Charges

     (6.6      (6.7

Adjusted Noninterest Expenses

   $ 110.2      $ 108.0  

Less: Anchor-Minnesota Expenses

     (9.5      0  

Legacy ONB Noninterest Expenses

   $ 100.7      $ 108.0  


Table 4 – Non-GAAP Reconciliation-Operating Leverage

 

($ in millions)    2017     2016  

Noninterest Expense As Reported

   $ 448.8     $ 454.1  

Less: Merger and Integration Charges

     (12.3     (15.9

Less: Amortization of Tax Credit Investments

     (11.7     —    

Less: Pension Termination Charges

     —         (9.8

Less: Branch Consolidations, Severance, Foundation Funding and Client Experience Initiative Charges

     (14.0     (13.7

Adjusted Noninterest Expenses

   $ 410.8     $ 414.7  

Net Interest Income As Reported

   $ 437.2     $ 402.7  

FTE Adjustment

     23.1       21.3  

Net Interest Income (FTE Basis)

   $ 460.3     $ 424.0  

Total Noninterest Income As Reported

   $ 183.4       252.8  

Less: Securities Gains

     (9.1     (5.8

Adjusted Noninterest Income

   $ 174.2     $ 247.0  

Total Revenue Less Securities Gains (FTE Basis)

   $ 634.5     $ 671.0  

Less: Gain on Sale of Insurance

     —       ($ 41.9

Less: Gain on Repurchased Bank Properties, Other Gains

     (.2     (12.0

Adjusted Total Revenue Less Securities Gains (FTE Basis)

   $ 634.3     $ 617.1  

Operating Leverage1 (basis points)

     (426  

Adjusted Operating Leverage2 (basis points)

     373    

 

1 Year-over-year basis point change in noninterest expenses plus change in total revenue
2 Year-over-year basis point change in adjusted noninterest expenses plus change in adjusted total revenue

Table 5 – Non-GAAP Reconciliation-Adjusted Net Income

 

($ in millions, shares in 000s)    Reported 4Q17     Adjustments1     Adjusted
4Q17
 

Total Revenues (FTE Basis)

   $ 169.5     ($ 1.6   $ 167.9  

Less: Provision for Loan Losses

     (1.0     —         (1.0

Less: Noninterest Expenses

     (140.4     18.5       (121.9

Income before Income Taxes (FTE)

   $ 28.1     $ 16.9     $ 45.0  

Income Taxes

     (46.6     34.3       (12.3

Net Income (Loss)

   ($ 18.5   $ 51.2     $ 32.7  

Average Shares Outstanding

     146,875       —         146,875  

Earnings (Loss) Per Share

   ($ 0.13   $ 0.35     $ 0.22  

 

1 Tax-effect calculations use estimated full-year 2017 FTE tax rate excluding the $39.3 million deferred tax asset revaluation

Table 6 – Non-GAAP Reconciliation-Fully Taxable Equivalent Net Interest Margin

 

($ in millions)    4Q17     3Q17     4Q16  

Net Interest Income

   $ 118.6     $ 108.5     $ 109.9  

Taxable Equivalent Adjustment

     6.1       5.6       5.5  

Net Interest Income – Taxable Equivalent

   $ 124.7     $ 114.1     $ 115.4  

Average Earning Assets

   $ 14,389.5     $ 12,959.7     $ 12,713.3  

Net Interest Margin

     3.47     3.52     3.63


Forward-Looking Statement

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, descriptions of Old National Bancorp’s (“Old National’s”) financial condition, results of operations, asset and credit quality trends and profitability. Forward-looking statements can be identified by the use of the words “anticipate,” “believe,” “expect,” “intend,” “could” and “should,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: expected cost savings, synergies and other financial benefits from the merger with Anchor-Minnesota might not be realized within the expected timeframes and costs or difficulties relating to integration matters might be greater than expected; market, economic, operational, liquidity, credit and interest rate risks associated with Old National’s business; competition; government legislation and policies (including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and its related regulations); ability of Old National to execute its business plan; changes in the economy which could materially impact credit quality trends and the ability to generate loans and gather deposits; failure or circumvention of our internal controls; failure or disruption of our information systems; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities or unfavorable resolutions of litigations; disruptive technologies in payment systems and other services traditionally provided by banks; computer hacking and other cybersecurity threats; other matters discussed in this press release and other factors identified in our Annual Report on Form 10-K and other periodic filings with the SEC. These forward-looking statements are made only as of the date of this press release, and Old National does not undertake an obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this press release.


TABLE 7

Financial Highlights (unaudited)

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

 

    Three Months Ended     Twelve Months Ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2017     2017     2016     2017     2016  

Income Statement

         

Net interest income

  $ 118,556     $ 108,478     $ 109,917     $ 437,168     $ 402,703  

Provision for loan losses

    1,037       311       (1,756     3,050       960  

Noninterest income

    44,825       46,366       62,751       183,382       252,830  

Noninterest expense

    140,432       103,702       126,258       448,836       454,147  

Net income (loss)

    (18,493     39,372       33,456       95,725       134,264  

Per Common Share Data (Diluted)

         

Net income (loss) available to common shareholders

  $ (0.13   $ 0.29     $ 0.25     $ 0.69     $ 1.05  

Average diluted shares outstanding

    146,875       135,796       135,383       138,513       128,301  

Book value

    14.17       14.07       13.42       14.17       13.42  

Stock price

    17.45       18.30       18.15       17.45       18.15  

Dividend payout ratio

    N/M       43     52     75     50

Tangible common book value (1)

    8.37       9.02       8.30       8.37       8.30  

Performance Ratios

         

Return on average assets

    -0.45     1.05     0.91     0.63     0.98

Return on average common equity

    -3.51     8.31     7.33     4.98     7.84

Return on average tangible common equity (1)

    -5.05     13.58     12.57     8.59     13.73

Net interest margin (FTE)

    3.47     3.52     3.63     3.48     3.58

Efficiency ratio (2)

    81.60     64.17     69.53     68.87     65.82

Net charge-offs (recoveries) to average loans

    0.03     0.05     0.00     0.03     0.04

Allowance for loan losses to ending loans

    0.45     0.53     0.55     0.45     0.55

Non-performing loans to ending loans

    1.30     1.46     1.62     1.30     1.62

Balance Sheet

         

Total loans

  $ 11,118,121     $ 9,398,124     $ 9,010,512     $ 11,118,121     $ 9,010,512  

Total assets

    17,518,292       15,065,800       14,860,237       17,518,292       14,860,237  

Total deposits

    12,605,764       10,606,784       10,743,253       12,605,764       10,743,253  

Total borrowed funds

    2,578,204       2,411,111       2,152,086       2,578,204       2,152,086  

Total shareholders’ equity

    2,154,397       1,906,823       1,814,417       2,154,397       1,814,417  

Capital Ratios (1)

         

Risk-based capital ratios (EOP):

         

Tier 1 common equity

    10.5     11.7     11.5     10.5     11.5

Tier 1

    10.4     12.0     11.7     10.4     11.7

Total

    11.4     12.5     12.2     11.4     12.2

Leverage ratio (to average assets)

    8.3     8.8     8.4     8.3     8.4

Total equity to assets (averages)

    12.69     12.65     12.44     12.57     12.55

Tangible common equity to tangible assets

    7.65     8.50     7.92     7.65     7.92
Nonfinancial Data                              

Full-time equivalent employees

    2,801       2,592       2,733       2,801       2,733  

Number of branches

    191       188       203       191       203  

 

(1) See non-GAAP measures on Table 13.
(2) Efficiency ratio is defined as noninterest expense before amortization of intangibles as a percent of FTE net interest income and noninterest revenues, excluding net gains from securities transactions. This presentation excludes amortization of intangibles and net securities gains, as is common in other company releases, and better aligns with true operating performance.

FTE - Fully taxable equivalent basis            EOP - End of period actual balances                                N/M - Not meaningful


TABLE 8

Income Statement (unaudited)

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

 

     Three Months Ended     Twelve Months Ended  
     December 31,     September 30,      December 31,     December 31,      December 31,  
     2017     2017      2016     2017      2016  

Interest income

   $ 135,134     $ 123,525      $ 121,849     $ 495,336      $ 447,134  

Less: interest expense

     16,578       15,047        11,932       58,168        44,431  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income

     118,556       108,478        109,917       437,168        402,703  

Provision for loan losses

     1,037       311        (1,756     3,050        960  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income after provision for loan losses

     117,519       108,167        111,673       434,118        401,743  

Wealth management fees

     9,801       8,837        8,593       37,316        34,641  

Service charges on deposit accounts

     10,913       10,535        10,448       41,331        41,578  

Debit card and ATM fees

     4,756       4,248        4,183       17,676        16,769  

Mortgage banking revenue

     3,933       5,104        4,399       18,449        20,240  

Insurance premiums and commissions

     180       170        152       617        20,527  

Investment product fees

     5,791       5,193        5,155       20,977        18,822  

Capital markets income

     923       1,843        965       6,544        3,227  

Company-owned life insurance

     2,366       2,022        2,198       8,654        8,479  

Change in FDIC indemnification asset

     —         —          —         —          233  

Other income

     4,496       5,400        25,354       22,466        40,448  

Net gain on sale of ONB Insurance Group, Inc.

     —         —          —         —          41,864  

Gains (losses) on sales of securities

     1,588       2,972        1,239       9,135        5,848  

Gains (losses) on derivatives

     78       42        65       217        154  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total noninterest income

     44,825       46,366        62,751       183,382        252,830  

Salaries and employee benefits

     74,785       57,783        72,344       246,738        252,892  

Occupancy

     12,168       11,670        11,591       46,511        50,947  

Equipment

     3,498       3,485        3,675       13,560        13,448  

Marketing

     3,803       2,646        3,495       13,172        14,620  

Data processing

     8,776       7,696        7,961       32,306        32,002  

Communication

     2,419       2,163        2,805       9,284        9,959  

Professional fees

     5,523       4,589        3,904       16,840        15,705  

Loan expenses

     1,730       1,542        1,963       6,596        7,632  

Supplies

     686       547        885       2,406        2,865  

FDIC assessment

     2,666       2,197        2,583       9,480        8,681  

Other real estate owned expense

     741       511        944       3,376        4,195  

Amortization of intangibles

     3,399       2,641        3,241       11,841        12,486  

Amortization of tax credit investments

     11,733       —          —         11,733        —    

Other expense

     8,505       6,232        10,867       24,993        28,715  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total noninterest expense

     140,432       103,702        126,258       448,836        454,147  

Income before income taxes

     21,912       50,831        48,166       168,664        200,426  

Income tax expense

     40,405       11,459        14,710       72,939        66,162  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Net income (loss)

   $ (18,493   $ 39,372      $ 33,456     $ 95,725      $ 134,264  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Diluted Earnings Per Share

            

Net income (loss)

   $ (0.13   $ 0.29      $ 0.25     $ 0.69      $ 1.05  

Average Common Shares Outstanding

            

Basic

     146,073       135,120        134,670       137,821        127,705  

Diluted

     146,875       135,796        135,383       138,513        128,301  

Common shares outstanding at end of period

     152,040       135,523        135,159       152,040        135,159  


TABLE 9

Balance Sheet (unaudited)

($ in thousands)

 

     December 31,     September 30,     December 31,  
     2017     2017     2016  

Assets

      

Federal Reserve Bank account

   $ 54,361     $ 32,333     $ 36,496  

Money market investments

     13,318       17,382       9,642  

Investments:

      

Treasury and government sponsored agencies

     669,838       582,051       541,190  

Mortgage-backed securities

     1,674,584       1,458,385       1,535,659  

States and political subdivisions

     1,207,353       1,095,975       1,131,003  

Other securities

     453,765       451,082       441,110  
  

 

 

   

 

 

   

 

 

 

Total investments

     4,005,540       3,587,493       3,648,962  
  

 

 

   

 

 

   

 

 

 

Loans held for sale

     17,930       30,221       90,682  

Loans:

      

Commercial

     2,717,269       2,049,054       1,917,099  

Commercial and agriculture real estate

     4,354,552       3,370,211       3,130,853  

Consumer:

      

Home equity

     507,509       477,100       476,439  

Other consumer loans

     1,371,738       1,382,639       1,398,591  
  

 

 

   

 

 

   

 

 

 

Subtotal of commercial and consumer loans

     8,951,068       7,279,004       6,922,982  

Residential real estate

     2,167,053       2,119,120       2,087,530  
  

 

 

   

 

 

   

 

 

 

Total loans

     11,118,121       9,398,124       9,010,512  
  

 

 

   

 

 

   

 

 

 

Total earning assets

     15,209,270       13,065,553       12,796,294  
  

 

 

   

 

 

   

 

 

 

Allowance for loan losses

     (50,381     (50,169     (49,808

Non-earning Assets:

      

Cash and due from banks

     222,753       202,652       209,381  

Premises and equipment

     458,074       412,488       429,622  

Goodwill and other intangible assets

     881,147       684,253       692,695  

Company-owned life insurance

     403,753       356,897       352,956  

Net deferred tax assets

     110,857       137,951       181,863  

Loan servicing rights

     24,661       24,900       25,561  

Other real estate owned

     8,810       10,259       18,546  

Other assets

     249,348       221,016       203,127  
  

 

 

   

 

 

   

 

 

 

Total non-earning assets

     2,359,403       2,050,416       2,113,751  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 17,518,292     $ 15,065,800     $ 14,860,237  
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Noninterest-bearing demand deposits

   $ 3,680,807     $ 3,034,696     $ 3,016,093  

NOW accounts

     3,115,822       2,539,233       2,596,595  

Savings accounts

     3,035,622       2,932,488       2,954,709  

Money market accounts

     1,139,077       648,378       707,748  

Other time deposits

     1,470,118       1,337,156       1,353,614  
  

 

 

   

 

 

   

 

 

 

Total core deposits

     12,441,446       10,491,951       10,628,759  

Brokered CD’s

     164,318       114,833       114,494  
  

 

 

   

 

 

   

 

 

 

Total deposits

     12,605,764       10,606,784       10,743,253  

Federal funds purchased and interbank borrowings

     335,033       317,021       213,003  

Securities sold under agreements to repurchase

     384,810       285,409       367,052  

Federal Home Loan Bank advances

     1,609,579       1,589,367       1,353,092  

Other borrowings

     248,782       219,314       218,939  
  

 

 

   

 

 

   

 

 

 

Total borrowed funds

     2,578,204       2,411,111       2,152,086  

Accrued expenses and other liabilities

     179,927       141,082       150,481  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     15,363,895       13,158,977       13,045,820  

Common stock, surplus, and retained earnings

     2,204,669       1,941,020       1,873,789  

Accumulated other comprehensive income (loss)

     (50,272     (34,197     (59,372
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     2,154,397       1,906,823       1,814,417  
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 17,518,292     $ 15,065,800     $ 14,860,237  
  

 

 

   

 

 

   

 

 

 


TABLE 10

Average Balance Sheet and Interest Rates (unaudited)

($ in thousands)

 

    Three Months Ended     Three Months Ended     Three Months Ended  
    December 31, 2017     September 30, 2017     December 31, 2016  
    Average     Income (1)/     Yield/     Average     Income (1)/     Yield/     Average     Income (1)/     Yield/  
    Balance     Expense     Rate     Balance     Expense     Rate     Balance     Expense     Rate  

Earning Assets:

                 

Money market and other interest-earning investments

  $ 54,611     $ 87       0.63   $ 32,755     $ 85       1.03   $ 40,791     $ 37       0.36

Investments:

                 

Treasury and gov’t sponsored agencies

    611,982       3,031       1.98     585,354       2,844       1.94     551,665       2,754       2.00

Mortgage-backed securities

    1,573,578       8,139       2.07     1,456,034       7,235       1.99     1,504,887       7,182       1.91

States and political subdivisions

    1,178,113       13,312       4.52     1,103,721       13,065       4.73     1,141,703       13,458       4.72

Other securities

    454,824       3,126       2.75     453,782       3,043       2.68     445,877       2,868       2.57
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investments

    3,818,497       27,608       2.89     3,598,891       26,187       2.91     3,644,132       26,262       2.88
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans: (2)

                 

Commercial

    2,480,987       26,577       4.19     2,021,614       20,731       4.01     1,871,338       17,453       3.65

Commercial and agriculture real estate

    3,989,684       47,683       4.68     3,298,435       43,646       5.18     3,125,500       45,375       5.68

Consumer:

                 

Home equity

    502,837       5,442       4.29     479,492       5,065       4.19     485,984       4,597       3.76

Other consumer loans

    1,371,986       12,248       3.54     1,384,057       12,242       3.51     1,384,017       11,942       3.43
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal commercial and consumer loans

    8,345,494       91,950       4.37     7,183,598       81,684       4.51     6,866,839       79,367       4.60

Residential real estate loans

    2,170,900       21,628       3.99     2,144,478       21,190       3.95     2,161,583       21,689       4.00
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

    10,516,394       113,578       4.26     9,328,076       102,874       4.35     9,028,422       101,056       4.42
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

  $ 14,389,502     $ 141,273       3.88   $ 12,959,722     $ 129,146       3.95   $ 12,713,345     $ 127,355       3.97
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Allowance for loan losses

    (50,601         (51,130         (52,691    

Non-earning Assets:

                 

Cash and due from banks

  $ 201,520         $ 233,017         $ 209,957      

Other assets

    2,046,544           1,845,612           1,806,507      
 

 

 

       

 

 

       

 

 

     

Total assets

  $ 16,586,965         $ 14,987,221         $ 14,677,118      
 

 

 

       

 

 

       

 

 

     

Interest-Bearing Liabilities:

                 

NOW accounts

  $ 2,905,440     $ 714       0.10   $ 2,570,321     $ 544       0.08   $ 2,560,533     $ 430       0.07

Savings accounts

    3,010,761       1,324       0.17     2,934,445       1,289       0.17     2,952,666       1,138       0.15

Money market accounts

    994,574       394       0.16     661,635       142       0.09     703,904       142       0.08

Other time deposits

    1,443,050       3,203       0.88     1,347,095       2,800       0.82     1,392,410       2,714       0.78
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits

    8,353,825       5,635       0.27     7,513,496       4,775       0.25     7,609,513       4,424       0.23

Brokered CD’s

    154,521       489       1.26     119,707       350       1.16     132,901       293       0.88
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits and CD’s

    8,508,346       6,124       0.29     7,633,203       5,125       0.27     7,742,414       4,717       0.24
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Federal funds purchased and interbank borrowings

    172,838       533       1.22     220,918       655       1.18     79,913       107       0.53

Securities sold under agreements to repurchase

    370,095       400       0.43     315,285       280       0.35     354,709       370       0.41

Federal Home Loan Bank advances

    1,543,690       6,871       1.77     1,506,606       6,618       1.74     1,264,368       4,383       1.38

Other borrowings

    241,695       2,650       4.39     219,241       2,369       4.32     218,860       2,355       4.30
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total borrowed funds

    2,328,318       10,454       1.78     2,262,050       9,922       1.74     1,917,850       7,215       1.50
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  $ 10,836,664     $ 16,578       0.61   $ 9,895,253     $ 15,047       0.61   $ 9,660,264     $ 11,932       0.49
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest-Bearing Liabilities

                 

Demand deposits

  $ 3,486,412         $ 3,049,503         $ 3,006,263      

Other liabilities

    159,243           146,271           184,598      

Shareholders’ equity

    2,104,646           1,896,194           1,825,993      
 

 

 

       

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 16,586,965         $ 14,987,221         $ 14,677,118      
 

 

 

       

 

 

       

 

 

     

Net interest rate spread

        3.27         3.34         3.48

Net interest margin (FTE)

        3.47         3.52         3.63

FTE adjustment

    $ 6,139         $ 5,621         $ 5,506    

 

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


TABLE 11

Average Balance Sheet and Interest Rates (unaudited)

($ in thousands)

 

    Twelve Months Ended     Twelve Months Ended  
    December 31, 2017     December 31, 2016  
    Average     Income (1)/     Yield/     Average     Income (1)/     Yield/  
    Balance     Expense     Rate     Balance     Expense     Rate  

Earning Assets:

           

Money market and other interest-earning investments

  $ 35,584     $ 258       0.72   $ 32,697     $ 130       0.40

Investments:

           

Treasury and gov’t sponsored agencies

    578,640       11,453       1.98     672,659       13,207       1.96

Mortgage-backed securities

    1,506,677       30,782       2.04     1,295,749       24,174       1.87

States and political subdivisions

    1,134,532       53,359       4.70     1,125,713       53,003       4.71

Other securities

    450,127       11,863       2.64     438,832       10,391       2.37
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investments

    3,669,976       107,457       2.93     3,532,953       100,775       2.85
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans: (2)

           

Commercial

    2,083,779       85,747       4.11     1,835,317       70,591       3.85

Commercial and agriculture real estate

    3,426,757       171,483       5.00     2,648,911       150,592       5.69

Consumer:

           

Home equity

    483,310       20,003       4.14     459,648       20,356       4.43

Other consumer loans

    1,392,221       48,139       3.46     1,336,381       45,020       3.37
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal commercial and consumer loans

    7,386,067       325,372       4.41     6,280,257       286,559       4.56

Residential real estate loans

    2,146,279       85,340       3.98     1,995,060       80,963       4.06
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

    9,532,346       410,712       4.31     8,275,317       367,522       4.44
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

  $ 13,237,906     $ 518,427       3.92   $ 11,840,967     $ 468,427       3.96
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Allowance for loan losses

    (50,845         (52,215    

Non-earning Assets:

           

Cash and due from banks

  $ 207,677         $ 192,401      

Other assets

    1,907,963           1,661,200      
 

 

 

       

 

 

     

Total assets

  $ 15,302,701         $ 13,642,353      
 

 

 

       

 

 

     

Interest-Bearing Liabilities:

           

NOW accounts

  $ 2,676,760     $ 2,224       0.08   $ 2,389,143     $ 1,529       0.06

Savings accounts

    2,964,875       4,980       0.17     2,595,622       3,723       0.14

Money market accounts

    762,540       831       0.11     763,909       840       0.11

Other time deposits

    1,363,529       10,907       0.80     1,209,414       9,898       0.82
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits

    7,767,704       18,942       0.24     6,958,088       15,990       0.23

Brokered CD’s

    123,548       1,414       1.14     152,233       1,293       0.85
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits and CD’s

    7,891,252       20,356       0.26     7,110,321       17,283       0.24
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Federal funds purchased and interbank borrowings

    187,426       1,966       1.05     137,997       673       0.49

Securities sold under agreements to repurchase

    336,539       1,270       0.38     368,757       1,509       0.41

Federal Home Loan Bank advances

    1,481,314       24,818       1.68     1,121,413       15,547       1.39

Other borrowings

    224,793       9,758       4.34     222,708       9,419       4.23
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total borrowed funds

    2,230,072       37,812       1.70     1,850,875       27,148       1.47
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  $ 10,121,324     $ 58,168       0.57   $ 8,961,196     $ 44,431       0.50
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest-Bearing Liabilities

           

Demand deposits

  $ 3,111,672         $ 2,776,140      

Other liabilities

    146,060           192,443      

Shareholders’ equity

    1,923,645           1,712,574      
 

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 15,302,701         $ 13,642,353      
 

 

 

       

 

 

     

Net interest rate spread

        3.35         3.46

Net interest margin (FTE)

        3.48         3.58

FTE adjustment

    $ 23,091         $ 21,293    

 

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


TABLE 12

Asset Quality (EOP) (unaudited)

($ in thousands)

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2017
    September 30,
2017
    December 31,
2016
    December 31,
2017
    December 31,
2016
 

Beginning allowance for loan losses

   $ 50,169     $ 50,986     $ 51,547     $ 49,808     $ 52,233  

Provision for loan losses

     1,037       311       (1,756     3,050       960  

Gross charge-offs

     (3,278     (2,821     (3,472     (12,717     (14,610

Gross recoveries

     2,453       1,693       3,489       10,240       11,225  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (charge-offs) recoveries

     (825     (1,128     17       (2,477     (3,385
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending allowance for loan losses

   $ 50,381     $ 50,169     $ 49,808     $ 50,381     $ 49,808  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     0.03     0.05     0.00     0.03     0.04

Average loans outstanding (1)

   $ 10,509,552     $ 9,320,868     $ 9,018,280     $ 9,525,888     $ 8,265,169  

EOP loans outstanding (1)

   $ 11,118,121     $ 9,398,124     $ 9,010,512     $ 11,118,121     $ 9,010,512  

Allowance for loan losses / EOP loans (1)

     0.45     0.53     0.55     0.45     0.55

Underperforming Assets:

          

Loans 90 Days and over (still accruing)

   $ 894     $ 879     $ 328     $ 894     $ 328  

Non-performing loans:

          

Nonaccrual loans (2)

     124,927       119,256       131,407       124,927       131,407  

Renegotiated loans

     19,589       17,886       14,376       19,589       14,376  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans

     144,516       137,142       145,783       144,516       145,783  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Foreclosed properties

     8,810       10,259       18,546       8,810       18,546  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total underperforming assets

   $ 154,220     $ 148,280     $ 164,657     $ 154,220     $ 164,657  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Classified loans - “problem loans”

   $ 226,583     $ 209,524     $ 220,429     $ 226,583     $ 220,429  

Other classified assets

     4,556       7,526       7,063       4,556       7,063  

Criticized loans - “special mention loans”

     188,085       130,197       95,462       188,085       95,462  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total classified and criticized assets

   $ 419,224     $ 347,247     $ 322,954     $ 419,224     $ 322,954  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans / EOP loans (1)

     1.30     1.46     1.62     1.30     1.62

Allowance to non-performing loans (3)

     35     37     34     35     34

Under-performing assets / EOP loans (1)

     1.39     1.58     1.83     1.39     1.83

EOP total assets

   $ 17,518,292     $ 15,065,800     $ 14,860,237     $ 17,518,292     $ 14,860,237  

Under-performing assets / EOP assets

     0.88     0.98     1.11     0.88     1.11

EOP - End of period actual balances

 

(1) Excludes loans held for sale.
(2) Includes renegotiated loans totaling $34.0 million at December 31, 2017, $43.7 million at September 30, 2017 and $26.3 million at December 31, 2016.
(3) Includes acquired loans that were recorded at fair value in accordance with ASC 805 at the date of acquisition. As such, the credit risk was incorporated in the fair value recorded and no allowance for loan losses was recorded on the acquisition date.


TABLE 13

Non-GAAP Measures (unaudited)

($ in thousands)

 

    Three Months Ended     Twelve Months Ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2017     2017     2016     2017     2016  

Actual End of Period Balances

         

GAAP shareholders’ equity

  $ 2,154,397     $ 1,906,823     $ 1,814,417     $ 2,154,397     $ 1,814,417  

Deduct:

         

Goodwill

    828,051       655,018       655,018       828,051       655,018  

Intangibles

    53,096       29,235       37,677       53,096       37,677  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    881,147       684,253       692,695       881,147       692,695  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible shareholders’ equity

  $ 1,273,250     $ 1,222,570     $ 1,121,722     $ 1,273,250     $ 1,121,722  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Balances

         

GAAP shareholders’ equity

  $ 2,104,646     $ 1,896,194     $ 1,825,993     $ 1,923,645     $ 1,712,574  

Deduct:

         

Goodwill

    776,862       655,018       655,041       685,729       635,440  

Intangibles

    37,802       30,502       39,239       34,392       40,317  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    814,664       685,520       694,280       720,121       675,757  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible shareholders’ equity

  $ 1,289,982     $ 1,210,674     $ 1,131,713     $ 1,203,524     $ 1,036,817  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Actual End of Period Balances

         

GAAP assets

  $ 17,518,292     $ 15,065,800     $ 14,860,237     $ 17,518,292     $ 14,860,237  

Add:

         

Trust overdrafts

    59       45       122       59       122  

Deduct:

         

Goodwill

    828,051       655,018       655,018       828,051       655,018  

Intangibles

    53,096       29,235       37,677       53,096       37,677  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    881,147       684,253       692,695       881,147       692,695  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

  $ 16,637,204     $ 14,381,592     $ 14,167,664     $ 16,637,204     $ 14,167,664  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets

  $ 12,491,430     $ 10,495,407     $ 10,099,613     $ 12,491,430     $ 10,099,613  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income (loss)

  $ (18,493   $ 39,372     $ 33,456     $ 95,725     $ 134,264  

Add:

         

Amortization of intangibles (net of tax)

    2,210       1,717       2,107       7,697       8,116  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible net income (loss)

  $ (16,283   $ 41,089     $ 35,563     $ 103,422     $ 142,380  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Ratios

         

Return on tangible common equity

    -5.12     13.44     12.68     8.12     12.69

Return on average tangible common equity

    -5.05     13.58     12.57     8.59     13.73

Return on tangible assets

    -0.39     1.14     1.00     0.62     1.00

Tangible common equity to tangible assets

    7.65     8.50     7.92     7.65     7.92

Tangible common equity to risk-weighted assets

    10.19     11.65     11.11     10.19     11.11

Tangible common book value (1)

    8.37       9.02       8.30       8.37       8.30  

 

Tangible common equity presentation includes other comprehensive income as is common in other company releases.

 

(1)    Tangible common shareholders’ equity divided by common shares issued and outstanding at period-end.

 

 

     

Tier 1 capital

  $ 1,298,327     $ 1,254,790     $ 1,176,849     $ 1,298,327     $ 1,176,849  

Deduct:

         

Trust Preferred Securities (2)

    —         45,000       45,000       —         45,000  

Additional Tier 1 capital deductions

    (10,000     (13,498     (30,968     (10,000     (30,968
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    (10,000     31,502       14,032       (10,000     14,032  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier 1 common equity

  $ 1,308,327     $ 1,223,288     $ 1,162,817     $ 1,308,327     $ 1,162,817  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk-weighted assets

    12,491,430       10,495,407       10,099,613       12,491,430       10,099,613  

Tier 1 common equity to risk-weighted assets

    10.47     11.66     11.51     10.47     11.51

 

(2) Trust Preferred Securities are now included in Tier 2 capital as a result of exceeding the $15 billion asset threshold from the Anchor-Minnesota acquisition.