Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - FCB FINANCIAL HOLDINGS, INC.s002361x1_ex99-2.htm
8-K - FORM 8K - FCB FINANCIAL HOLDINGS, INC.s002361x1_8k.htm

Exhibit 99.1
 
FCB Financial Holdings, Inc. Reports Record Second Quarter 2018 Financial Results

Weston, Fla. – FCB Financial Holdings, Inc. (NYSE:FCB) (the “Company” or “FCB”) today announced a merger with Synovus Financial Corp. (“Synovus”).  The details of the merger are contained within a joint press release issued by the two companies today.  The Company reported second quarter 2018 net income of $42.7 million, or $0.87 per share on a fully diluted basis, and adjusted net income of $46.0 million, or $0.94 per share on a fully diluted basis. Net income rose 22% year-over-year and pre-tax income increased by 30% to $56.3 million. Adjusted net income rose 41% year-over-year and adjusted net income per diluted share rose 33%. This resulted in a ROA of 146 basis points and an adjusted ROA of 157 basis points.

·
Fully tax equivalent net revenue of $99.7 million;
·
Reported and Adjusted EPS of $0.87 and $0.94 per share, respectively, on a fully diluted basis;
·
Net Interest Margin and Adjusted Net Interest Margin expanded by 7 and 5 basis points during the quarter to 3.25% and 3.19%, respectively;
·
New loan portfolio grew sequentially at an annualized rate of 13% when excluding the impact of syndication paydowns;
·
New loan fundings of $483.1 million during the quarter;
·
Demand deposits grew by $174.5 million, or 25% annualized, during the quarter;
·
Reported and Adjusted Efficiency ratio of 41.1% and 38.0%, respectively;
·
Reported and Adjusted ROA of 146 and 157 basis points, respectively; and
·
Tangible book value per share was $25.44.

The Company views certain non-operating items, including, but not limited to, merger related and restructuring charges, gain/(loss) on investment securities and their corresponding tax effect, as adjustments to net income.  Non-operating adjustments for the second quarter of 2018 primarily relate to merger related expenses associated with the acquisition of Floridian Community Holdings, Inc. (“Floridian Community”) that was completed on March 1, 2018.   Non-operating adjustments include $2 million of severance and salary related expense, $436 thousand occupancy expense primarily related to cease use expense, and $219 thousand of professional services, data processing and other operating expense, as well as $116 thousand gain on investment securities.  Additionally, the Company expects its 2018 annual GAAP tax rate to be between 20-23%.

The reconciliation of non-GAAP measures (including adjusted net income, adjusted efficiency ratio, adjusted ROA, tangible book value and tangible book value per share), which the Company believes facilitates the assessment of its banking operations and peer comparability, is included in tabular form at the end of this release.

Kent Ellert, Chief Executive Officer and President of FCB Financial Holdings, Inc., commented, “The FCB team is excited to be joining the Synovus family and we look forward to being part of one of the most prominent and successful regional banks in the country. We are enthusiastic by our similar cultures which are community and customer centric. We believe this combination affords us an opportunity to maintain and expand our great client relationships comprising over $11 billion of organic loan production which had led to FCB’s 22 consecutive quarters of record operating results.”

Mr. Ellert added, “The second quarter was another strong quarter for FCB, as we expanded our net interest margin by 5 basis points, fully integrated our Floridian Community acquisition in less than 3 months and continued our organic momentum with over $370 million of organic deposit growth and over $480 million of organic loan fundings.  Our organic growth and customer centric approach continues to differentiate us in the market as Florida’s largest community banking company.”


Loan Portfolio and Composition

During the quarter, the total loan portfolio, gross of the allowance for loan losses, grew by $217.2 million to $8.9 billion as of June 30, 2018, an increase of 2.5% from $8.7 billion as of March 31, 2018, and 23% from $7.3 billion as of June 30, 2017.

The Bank’s new loan portfolio totaled $8.2 billion as of June 30, 2018, an increase of 3% from $8.0 billion as of March 31, 2018 and 19% from $6.9 billion as of June 30, 2017.  Loan growth during the quarter was a result of $483.1 million of organic new loan fundings, consisting of $187.3 million of commercial and industrial, $235.7 million of commercial real estate and $60.1 million of residential and consumer.  Additionally, during the quarter, the Company decreased its syndicated loan portfolio by $12 million with the total syndicated portfolio representing only 3% of total loans.  As of June 30, 2018, new loans made up 92% of the total loan portfolio as compared to 92% and 95% as of March 31, 2018 and June 30, 2017, respectively.

The Bank’s acquired loan portfolio totaled $702.4 million as of June 30, 2018, a decrease of 4% from $728.1 million as of March 31, 2018 and an increase of 100% from $351.0 million as of June 30, 2017.  The increase as compared to 2017 was primarily driven by the acquisition of Floridian Community in March 2018.  As of June 30, 2018, acquired loans made up 8% of our total loan portfolio as compared to 8% and 5% as of March 31, 2018 and June 30, 2017, respectively.

Asset Quality

The provision for loan losses of $1.5 million recorded for the second quarter of 2018 includes a $1.6 million provision for new loans and a recoupment of valuation allowance of $129 thousand for the acquired loan portfolio. The provision for new loans served to increase the related allowance to $47.8 million, or 0.58% of the $8.2 billion in new loans outstanding. The nonperforming new loan ratio as of June 30, 2018 was 0.06%.

Deposits and Borrowings

Deposits totaled $9.9 billion as of June 30, 2018, an increase of 4% from $9.5 billion as of March 31, 2018 and an increase of 28% from $7.7 billion as of June 30, 2017.  During the second quarter of 2018, demand deposits increased by $174.5 million, or 6%, from March 31, 2018 and increased by $775.9 million, or 34%, from June 30, 2017.  Demand deposits represent 31% of total deposits as of June 30, 2018 as compared to 30% and 29% as of March 31, 2018 and June 30, 2017, respectively.  The cost of deposits was 121 basis points for the quarter, representing a 14 basis point increase from the first quarter of 2018 and a 39 basis point increase from the second quarter of 2017.  The primary driver of the increase over the periods is attributable to the Federal Reserve rate hikes in June and December 2017 and March and June 2018.

Net Interest Margin and Net Interest Income

The net interest margin for the second quarter of 2018 was 3.25%, an increase of 7 basis points from the first quarter of 2018 and an increase of 9 basis points from the second quarter of 2017.  The increase from the first quarter of 2018 was due primarily to the 18 basis point increase in yield on interest-earning assets partially offset by the 15 basis point increase in cost of interest-bearing liabilities.

Net interest income totaled $90.8 million in the second quarter of 2018, an increase of 11% from $82.2 million in the first quarter of 2018 and an increase of 26% from $71.9 million in the second quarter of 2017.  Interest income totaled $122.6 million for the second quarter of 2018, an increase of 13% from $108.6 million in the first quarter of 2018 and an increase of 35% from $90.6 million in the second quarter of 2017.  Interest income from new loans increased by $7.3 million, or 9%, from the first quarter of 2018 due to yield expansion and continued growth in the new loan portfolio.  Interest income on acquired loans increased by $4.0 million, or 57%, from the first quarter due to the acquisition of Floridian Community.  Interest expense was $31.7 million for the second quarter of 2018, an increase of 20% from $26.4 million in the first quarter of 2018 and an increase of 70% from $18.7 million in the second quarter of 2017.  The increase from the first quarter of 2018 was a result of a 15 basis point increase on cost of interest-bearing liabilities associated with increased time deposit duration as well as the impact of the March and June 2018 Federal Reserve rate hikes on deposit costs.


Noninterest Income and Noninterest Expense

Noninterest income totaled $8.0 million for the second quarter of 2018 as compared to $7.2 million for the first quarter of 2018 and $8.9 million for the second quarter of 2017.  The primary components of noninterest income for the quarter were loan and other fees, bank-owned life insurance income and other noninterest income of $3.3 million, $1.4 million and $1.6 million, respectively.
 
Noninterest expense totaled $40.9 million for the second quarter of 2018, an increase of 5% from $39.2 million in the first quarter of 2018 and an increase of 16% from $35.3 million in the second quarter of 2017.  Non-operating adjustments for the second quarter of 2018 primarily relate to merger related expenses associated with the acquisition of Floridian Community that was completed on March 1, 2018.   Non-operating adjustments include $2 million of severance and salary related expense, $436 thousand occupancy expense primarily related to cease use expense, and $219 thousand of professional services, data processing and other operating expense.

Financial Position

Capital ratios continue to be strong and well in excess of regulatory requirements.  Our tangible common equity, Tier 1 leverage, and total risk-based capital ratios were 9.9%, 10.3% and 12.1% for the second quarter of 2018 respectively, compared to 10.0%, 10.7% and 12.2% for the first quarter of 2018, respectively.  Stockholders’ equity totaled $1.34 billion as of June 30, 2018, an increase of 2.5% from $1.30 billion as of March 31, 2018 due to net income of $42.7 million and an increase of $2.7 million of additional paid-in capital partially offset by a decrease in accumulated other comprehensive income of $12.7 million. The Company did not repurchase common stock during the quarter.  Tangible book value per common share is $25.44 as of June 30, 2018.

Conference Call

In light of today’s merger announcement with Synovus, the Company will not be hosting a conference call today to discuss earnings as previously scheduled.

Forward-Looking Statements

This release may contain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements include, but are not limited to, the expected completion date, financial benefits and other effects of the proposed merger of FCB and Floridian Community. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “expects,” “can,” “could,” “may,” “predicts,” “potential,” “opportunity,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “seeks,” “intends” and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in them, and are not guarantees of timing, future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management’s current expectations, assumptions and estimates on the date hereof, and there can be no assurance that actual strategies, actions or results will not differ materially from expectations, readers are cautioned not to place undue reliance on such statements. Factors that may cause such a difference include, but are not limited to, the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate any definitive merger agreement between Synovus and FCB; the outcome of any legal proceedings that may be instituted against Synovus or FCB; the ability to obtain regulatory approvals and meet other closing conditions to the merger, including approval by Synovus and FCB shareholders on the expected terms and schedule, including the risk that regulatory approvals required for the merger are not obtained or are obtained subject to conditions that are not anticipated; delay in closing the merger; difficulties and delays in integrating the FCB business or fully realizing cost savings and other benefits; the reaction to the transaction of the companies’ customers, employees and counterparties; customer disintermediation; inflation; expected synergies, cost savings and other financial benefits of the proposed transaction might not be realized within the expected timeframes or might be less than projected; the requisite shareholder and regulatory approvals for the proposed transaction might not be obtained; credit and interest rate risks associated with FCB’s and Floridian Community’s respective businesses, customers, borrowings, repayment, investment, and deposit practices; general economic conditions, either nationally or in the market areas in which FCB and Floridian Community operate or anticipate doing business, are less favorable than expected; new regulatory or legal requirements or obligations; and other risks; certain risks and important factors that could affect FCB’s future results are identified in its Annual Report on Form 10-K for the year ended December 31, 2017 and other reports filed with the SEC, including among other things under the heading “Risk Factors” in such Annual Report on Form 10-K. Any forward-looking statement speaks only as of the date on which it is made, and FCB undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.


Important Additional Information and Where to Find It

This communication is being made in respect of the proposed merger transaction between Synovus and FCB. In connection with the proposed merger, Synovus will file with the SEC a Registration Statement on Form S-4 that will include the Joint Proxy Statement of Synovus and FCB and a Prospectus of Synovus, as well as other relevant documents regarding the proposed transaction. A definitive Joint Proxy Statement/Prospectus will also be sent to Synovus shareholders and FCB stockholders. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction. INVESTORS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

A free copy of the Joint Proxy Statement/Prospectus, as well as other filings containing information about Synovus and FCB, may be obtained at the SEC’s Internet site (http://www.sec.gov). You will also be able to obtain these documents, free of charge, from Synovus at http://investor.synovus.com/Docs or from FCB by accessing FCB’s website at FloridaCommunityBank.com. Copies of the Joint Proxy Statement/Prospectus can also be obtained, free of charge, by directing a request to Synovus Investor Relations at Investor Relations, Synovus Financial Corp., 1111 Bay Avenue, Suite 500, P.O. Box 120, Columbus, GA 31901, by calling (888) SYNOVUS, or by sending an e-mail to steveadams@synovus.com or to FCB Investor Relations at Investor Relations, FCB Financial Holdings, Inc., 2500 Weston Road, Suite 300,  Weston, Florida 33331, by calling (305) 668-5420 or by sending an e-mail to IR@fcb1923.com.

Synovus and FCB and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the respective shareholders of Synovus and FCB in respect of the transaction described in the Joint Proxy Statement/Prospectus. Information regarding Synovus’s directors and executive officers is contained in Synovus’s Annual Report on Form 10-K for the year ended December 31, 2017 and its Proxy Statement on Schedule 14A, dated March 16, 2018, which are filed with the SEC.  Information regarding FCB’s directors and executive officers is contained in FCB’s Annual Report on Form 10-K for the year ended December 31, 2017 and its Proxy Statement on Schedule 14A, dated April 4, 2018, which are filed with the SEC. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Joint Proxy Statement/Prospectus regarding the proposed merger when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.


Use of Non-GAAP Financial Measures

Adjusted net income, adjusted efficiency ratio, adjusted return-on-assets (“adjusted ROA”), tangible book value and tangible book value per share are each non-GAAP financial measures used in this release.  A reconciliation to what we believe to be the most directly comparable GAAP financial measures - net income in the case of adjusted net income and adjusted ROA, total net interest income, total noninterest income and total noninterest expense in the case of adjusted efficiency ratio, and total shareholders’ equity in the case of tangible book value and tangible book value per share - appears in tabular form at the end of this release. The Company believes each of adjusted net income, adjusted efficiency ratio, and adjusted ROA is useful for both investors and management to understand the effects of certain noninterest items and provides additional perspective on the Company’s performance over time and in comparison to the Company’s competitors. Neither Adjusted net income nor Adjusted ROA should be viewed as a substitute for net income, nor should Adjusted efficiency ratio be viewed as a substitute for total net interest income, total noninterest income and total noninterest expense. The Company believes that tangible book value and tangible book value per share are useful for both investors and management, among other things, as these are measures commonly used by financial institutions, regulators and investors to measure the capital adequacy of financial institutions. The Company believes these measures facilitate comparison of the quality and composition of the Company’s capital over time and in comparison to its competitors. These measures should not be viewed as a substitute for total stockholders’ equity.

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for financial results and analyses of results reported under GAAP, and should be read in conjunction with the Company’s financial statements prepared in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

About FCB Financial Holdings, Inc.

FCB Financial Holdings, Inc. (NYSE: FCB) is the largest community banking company and the second largest Florida-based independent bank, and among the most highly capitalized banks in the state. Recently, FCB was ranked #8 among Forbes’ “Best Banks in America,” marking the second consecutive year FCB was included among the publication’s top 10 leading U.S. banks. FCB was also awarded a five-star rating from Bauer Financial™, FCB assets are more than $12 billion, with capital ratios that exceed regulatory standards. Since its founding in 2010, FCB has been steadfast in its commitment to delivering personalized service, innovation, and products and services equal to those offered by the national banks. Similarly, FCB recognizes the importance of community, fostering a corporate culture that promotes employee volunteerism at all levels, while supporting community-based programs and partnerships that help promote greater financial independence and improved quality of life for families. FCB serves individuals, businesses and communities across the state with 50 full-service banking centers from east to west, and from Daytona Beach to Miami-Dade. For more information, visit FloridaCommunityBank.com. Equal Housing Lender, Member FDIC.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Consolidated Statements Of Income
 
(Unaudited)
 
 
                             
 
 
Three Months Ended
 
 
 
June 30,
2018
   
March 31,
2018
   
December 31,
2017
   
September 30,
2017
   
June 30,
2017
 
 
 
(Dollars in thousands, except share and per share data)
 
 
                             
Interest income:
                             
Interest and fees on loans
 
$
98,749
   
$
87,466
   
$
80,830
   
$
76,465
   
$
71,516
 
Interest and dividends on investment securities
   
23,443
     
20,854
     
20,479
     
20,215
     
18,921
 
Other interest income
   
367
     
237
     
181
     
136
     
136
 
Total interest income
   
122,559
     
108,557
     
101,490
     
96,816
     
90,573
 
Interest expense:
                                       
Interest on deposits
   
28,448
     
23,649
     
19,789
     
17,134
     
15,625
 
Interest on borrowings
   
3,292
     
2,725
     
3,587
     
3,901
     
3,061
 
Total interest expense
   
31,740
     
26,374
     
23,376
     
21,035
     
18,686
 
Net interest income
   
90,819
     
82,183
     
78,114
     
75,781
     
71,887
 
Provision for loan losses
   
1,505
     
2,076
     
2,786
     
2,871
     
2,115
 
Net interest income after provision for loan losses
   
89,314
     
80,107
     
75,328
     
72,910
     
69,772
 
Noninterest income:
                                       
Service charges and fees
   
1,183
     
1,054
     
978
     
941
     
902
 
Loan and other fees
   
3,318
     
4,900
     
3,041
     
2,831
     
3,048
 
Bank-owned life insurance income
   
1,422
     
1,367
     
1,397
     
1,422
     
1,414
 
Income from resolution of acquired assets
   
327
     
74
     
425
     
466
     
320
 
Gain (loss) on sales of other real estate owned
   
8
     
105
     
(55
)
   
(143
)
   
(23
)
Gain (loss) on investment securities
   
116
     
(1,404
)
   
211
     
690
     
255
 
Other noninterest income
   
1,580
     
1,127
     
1,734
     
2,218
     
2,957
 
Total noninterest income
   
7,954
     
7,223
     
7,731
     
8,425
     
8,873
 
Noninterest expense:
                                       
Salaries and employee benefits
   
23,732
     
21,945
     
21,987
     
20,860
     
21,486
 
Occupancy and equipment expenses
   
4,302
     
3,558
     
3,447
     
3,283
     
3,336
 
Loan and other real estate related expenses
   
1,294
     
1,111
     
371
     
837
     
1,188
 
Professional services
   
1,141
     
2,265
     
1,690
     
1,390
     
1,508
 
Data processing and network
   
4,017
     
3,566
     
3,113
     
3,397
     
3,090
 
Regulatory assessments and insurance
   
2,196
     
2,497
     
2,280
     
2,330
     
2,184
 
Amortization of intangibles
   
370
     
294
     
255
     
256
     
256
 
Other operating expenses
   
3,874
     
3,925
     
2,976
     
2,886
     
2,204
 
Total noninterest expense
   
40,926
     
39,161
     
36,119
     
35,239
     
35,252
 
Income before income tax expense
   
56,342
     
48,169
     
46,940
     
46,096
     
43,393
 
Income tax expense
   
13,608
     
8,070
     
27,976
     
13,936
     
8,312
 
Net income
 
$
42,734
   
$
40,099
   
$
18,964
   
$
32,160
   
$
35,081
 
 
                                       
Earnings per share:
                                       
Basic
 
$
0.92
   
$
0.89
   
$
0.43
   
$
0.74
   
$
0.82
 
Diluted
 
$
0.87
   
$
0.84
   
$
0.41
   
$
0.70
   
$
0.76
 
 
                                       
Weighted average shares outstanding:
                                       
Basic
   
46,660,992
     
45,239,988
     
43,797,291
     
43,333,947
     
42,659,101
 
Diluted
   
48,979,864
     
47,579,309
     
46,565,439
     
46,189,468
     
46,042,552
 



FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Consolidated Balance Sheets
 
(Unaudited)
 
 
                             
 
 
June 30,
2018
   
March 31,
2018
   
December 31,
2017
   
September 30,
2017
   
June 30,
2017
 
 
 
(Dollars in thousands)
 
Assets:
                             
Cash and due from banks
 
$
93,226
   
$
63,640
   
$
60,787
   
$
62,695
   
$
62,578
 
Interest-earning deposits in other banks
   
195,050
     
85,385
     
55,134
     
49,732
     
37,424
 
Investment securities:
                                       
Available for sale securities, at fair value
   
2,409,326
     
2,269,046
     
2,120,803
     
2,102,711
     
2,046,488
 
Federal Home Loan Bank and other bank stock, at cost
   
66,414
     
58,184
     
56,881
     
61,838
     
68,372
 
Total investment securities
   
2,475,740
     
2,327,230
     
2,177,684
     
2,164,549
     
2,114,860
 
Loans held for sale
   
2,323
     
4,167
     
12,736
     
13,503
     
24,145
 
Loans:
                                       
New loans
   
8,219,145
     
7,976,251
     
7,661,385
     
7,164,480
     
6,900,380
 
Acquired loans
   
702,428
     
728,141
     
316,399
     
333,725
     
351,021
 
Allowance for loan losses
   
(50,570
)
   
(49,213
)
   
(47,145
)
   
(44,291
)
   
(41,334
)
Loans, net
   
8,871,003
     
8,655,179
     
7,930,639
     
7,453,914
     
7,210,067
 
Premises and equipment, net
   
42,075
     
39,424
     
36,144
     
35,741
     
36,111
 
Other real estate owned
   
11,159
     
14,072
     
14,906
     
17,599
     
18,540
 
Goodwill and other intangible assets
   
147,113
     
147,738
     
84,872
     
85,127
     
85,383
 
Deferred tax assets, net
   
38,914
     
34,933
     
27,043
     
51,521
     
50,612
 
Bank-owned life insurance
   
213,982
     
212,925
     
201,069
     
199,672
     
198,250
 
Other assets
   
101,714
     
77,420
     
76,065
     
95,279
     
63,422
 
Total assets
 
$
12,192,299
   
$
11,662,113
   
$
10,677,079
   
$
10,229,332
   
$
9,901,392
 
Liabilities and Stockholders’ Equity
                                       
Liabilities:
                                       
Deposits:
                                       
Transaction accounts:
                                       
Noninterest-bearing
 
$
1,530,718
   
$
1,478,837
   
$
1,236,685
   
$
1,242,562
   
$
1,135,922
 
Interest-bearing
   
4,642,679
     
4,770,265
     
4,830,525
     
4,486,085
     
4,489,554
 
Total transaction accounts
   
6,173,397
     
6,249,102
     
6,067,210
     
5,728,647
     
5,625,476
 
Time deposits
   
3,684,788
     
3,237,174
     
2,606,717
     
2,377,446
     
2,069,714
 
Total deposits
   
9,858,185
     
9,486,276
     
8,673,927
     
8,106,093
     
7,695,190
 
Borrowings
   
860,377
     
753,921
     
749,113
     
874,222
     
1,019,494
 
Other liabilities
   
136,806
     
117,774
     
74,867
     
92,944
     
69,430
 
Total liabilities
   
10,855,368
     
10,357,971
     
9,497,907
     
9,073,259
     
8,784,114
 
Stockholders’ Equity:
                                       
Class A common stock
   
49
     
49
     
47
     
46
     
46
 
Additional paid-in capital
   
1,037,437
     
1,034,687
     
933,960
     
924,462
     
916,360
 
Retained earnings
   
395,752
     
353,019
     
313,645
     
294,681
     
262,521
 
Accumulated other comprehensive income (loss)
   
(18,934
)
   
(6,240
)
   
8,893
     
14,257
     
15,724
 
Treasury stock, at cost
   
(77,373
)
   
(77,373
)
   
(77,373
)
   
(77,373
)
   
(77,373
)
Total stockholders’ equity
   
1,336,931
     
1,304,142
     
1,179,172
     
1,156,073
     
1,117,278
 
Total liabilities and stockholders’ equity
 
$
12,192,299
   
$
11,662,113
   
$
10,677,079
   
$
10,229,332
   
$
9,901,392
 



FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Key Metrics
 
(Unaudited)
 
 
 
Three Months Ended
 
 
 
June 30,
2018
   
March 31,
2018
   
December 31,
2017
   
September 30,
2017
   
June 30,
2017
 
Performance Ratios:
                             
Interest rate spread
   
2.90
%
   
2.87
%
   
2.85
%
   
2.90
%
   
2.92
%
Net interest margin
   
3.25
%
   
3.18
%
   
3.13
%
   
3.17
%
   
3.16
%
Return on average assets
   
1.46
%
   
1.48
%
   
0.72
%
   
1.28
%
   
1.47
%
Return on average equity
   
12.98
%
   
13.24
%
   
6.41
%
   
11.21
%
   
12.95
%
Efficiency ratio (company level)
   
41.06
%
   
43.47
%
   
41.78
%
   
41.54
%
   
43.33
%
 Average interest-earning assets to average interest-bearing
  liabilities
   
125.24
%
   
124.25
%
   
125.00
%
   
124.57
%
   
123.38
%
Loans receivable to deposits
   
90.50
%
   
91.76
%
   
91.97
%
   
92.50
%
   
94.23
%
Yield on interest-earning assets
   
4.32
%
   
4.14
%
   
4.02
%
   
3.99
%
   
3.93
%
Cost of interest-bearing liabilities
   
1.42
%
   
1.27
%
   
1.17
%
   
1.09
%
   
1.01
%
Asset and Credit Quality Ratios - Total loans:
                                       
Nonperforming loans to loans receivable
   
0.21
%
   
0.19
%
   
0.21
%
   
0.28
%
   
0.22
%
Nonperforming assets to total assets
   
0.24
%
   
0.26
%
   
0.29
%
   
0.38
%
   
0.35
%
ALL to nonperforming assets
   
169.85
%
   
161.18
%
   
150.41
%
   
114.60
%
   
120.11
%
ALL to total gross loans
   
0.57
%
   
0.57
%
   
0.59
%
   
0.59
%
   
0.57
%
Asset and Credit Quality Ratios - New Loans:
                                       
Nonperforming new loans to new loans receivable
   
0.06
%
   
0.04
%
   
0.04
%
   
0.05
%
   
0.02
%
New loan ALL to total gross new loans
   
0.58
%
   
0.58
%
   
0.58
%
   
0.57
%
   
0.55
%
Asset and Credit Quality Ratios - Acquired Loans:
                                       
Nonperforming acquired loans to acquired loans receivable
   
1.99
%
   
1.83
%
   
4.15
%
   
5.23
%
   
4.05
%
Acquired loan ALL to total gross acquired loans
   
0.39
%
   
0.42
%
   
0.95
%
   
1.01
%
   
1.06
%
Capital Ratios (Company):
                                       
Average equity to average total assets
   
11.2
%
   
11.2
%
   
11.3
%
   
11.4
%
   
11.3
%
Tangible average equity to tangible average assets (1)
   
10.1
%
   
10.3
%
   
10.6
%
   
10.6
%
   
10.5
%
Tangible common equity ratio (1)
   
9.9
%
   
10.0
%
   
10.3
%
   
10.6
%
   
10.5
%
Tier 1 leverage ratio
   
10.3
%
   
10.7
%
   
10.5
%
   
10.6
%
   
10.6
%
Tier 1 risk-based capital ratio
   
11.6
%
   
11.6
%
   
11.9
%
   
12.2
%
   
12.3
%
Total risk-based capital ratio
   
12.1
%
   
12.2
%
   
12.4
%
   
12.7
%
   
12.9
%
Capital Ratios (Bank):
                                       
Average equity to average total assets
   
10.0
%
   
10.0
%
   
10.1
%
   
10.2
%
   
10.1
%
Tangible common equity ratio
   
9.0
%
   
9.1
%
   
9.0
%
   
9.3
%
   
9.3
%
Tier 1 leverage ratio
   
9.4
%
   
9.7
%
   
9.2
%
   
9.4
%
   
9.3
%
Tier 1 risk-based capital ratio
   
10.6
%
   
10.5
%
   
10.4
%
   
10.8
%
   
10.9
%
Total risk-based capital ratio
   
11.1
%
   
11.1
%
   
11.0
%
   
11.4
%
   
11.4
%
 
(1) See Reconciliation of Non-GAAP Financial Measures - Tangible Book Value Per Share



FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Loan Composition
 
(Unaudited)
 
 
                             
 
 
As of
 
 
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
 
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
 
(Dollars in thousands)
 
New Loans:
                             
Commercial real estate
 
$
2,361,475
   
$
2,168,606
   
$
2,103,788
   
$
1,934,246
   
$
1,811,977
 
Owner-occupied commercial real estate
   
1,119,816
     
1,074,076
     
987,781
     
933,439
     
856,050
 
1-4 single family residential
   
2,226,835
     
2,232,791
     
2,185,362
     
2,126,006
     
2,133,883
 
Construction, land and development
   
708,497
     
732,551
     
684,462
     
682,354
     
706,866
 
Home equity loans and lines of credit
   
60,888
     
61,856
     
59,636
     
52,945
     
47,686
 
Total real estate loans
 
$
6,477,511
   
$
6,269,880
   
$
6,021,029
   
$
5,728,990
   
$
5,556,462
 
Commercial and industrial
   
1,737,485
     
1,701,651
     
1,634,372
     
1,431,445
     
1,339,591
 
Consumer
   
4,149
     
4,720
     
5,984
     
4,045
     
4,327
 
Total new loans
 
$
8,219,145
   
$
7,976,251
   
$
7,661,385
   
$
7,164,480
   
$
6,900,380
 
 
                                       
Acquired ASC 310-30 Loans:
                                       
Commercial real estate
 
$
137,591
   
$
138,853
   
$
104,335
   
$
111,416
   
$
120,781
 
1-4 single family residential
   
33,532
     
35,264
     
27,513
     
28,044
     
28,792
 
Construction, land and development
   
29,860
     
31,188
     
13,167
     
13,791
     
15,060
 
Home equity loans and lines of credit
   
-
     
202
     
-
     
-
     
-
 
Total real estate loans
 
$
200,983
   
$
205,507
   
$
145,015
   
$
153,251
   
$
164,633
 
Commercial and industrial
   
19,972
     
22,434
     
12,631
     
13,145
     
13,612
 
Consumer
   
1,289
     
1,373
     
1,423
     
1,447
     
1,478
 
Total acquired ASC 310-30 loans
 
$
222,244
   
$
229,314
   
$
159,069
   
$
167,843
   
$
179,723
 
 
                                       
Acquired Non-ASC 310-30 Loans:
                                       
Commercial real estate
 
$
106,523
   
$
111,294
   
$
37,736
   
$
37,896
   
$
38,043
 
Owner-occupied commercial real estate
   
79,203
     
82,534
     
16,100
     
18,097
     
18,266
 
1-4 single family residential
   
155,792
     
164,188
     
57,695
     
60,374
     
62,485
 
Construction, land and development
   
33,121
     
32,413
     
5,889
     
5,890
     
5,890
 
Home equity loans and lines of credit
   
42,000
     
42,435
     
34,589
     
38,007
     
40,809
 
Total real estate loans
 
$
416,639
   
$
432,864
   
$
152,009
   
$
160,264
   
$
165,493
 
Commercial and industrial
   
47,307
     
47,760
     
5,062
     
5,284
     
5,499
 
Consumer
   
16,238
     
18,203
     
259
     
334
     
306
 
Total Acquired Non-ASC 310-30 Loans
   
480,184
     
498,827
     
157,330
     
165,882
     
171,298
 
Total loans
 
$
8,921,573
   
$
8,704,392
   
$
7,977,784
   
$
7,498,205
   
$
7,251,401
 



FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES  
Deposit Composition
 
(Unaudited)
 
 
                             
 
 
As of
 
 
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
 
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
 
(Dollars in thousands)
 
 
                             
Noninterest-bearing demand deposits
 
$
1,530,718
   
$
1,478,837
   
$
1,236,685
   
$
1,242,562
   
$
1,135,922
 
Interest-bearing demand deposits
   
1,498,421
     
1,375,820
     
1,454,097
     
1,232,116
     
1,117,280
 
Interest-bearing NOW accounts
   
440,896
     
474,737
     
363,191
     
368,796
     
401,845
 
Savings and money market accounts
   
2,703,362
     
2,919,708
     
3,013,237
     
2,885,173
     
2,970,429
 
Time deposits
   
3,684,788
     
3,237,174
     
2,606,717
     
2,377,446
     
2,069,714
 
Total deposits
 
$
9,858,185
   
$
9,486,276
   
$
8,673,927
   
$
8,106,093
   
$
7,695,190
 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Quarterly Average Balances and Yields
(Unaudited)

 
 
Three Months Ended
June 30,
   
Three Months Ended
March 31,
 
 
 
2018
   
2018
 
 
 
Average
Balance (1)
   
Interest/
Expense (2)
   
Annualized
Yield/Rate(3)
   
Average
Balance (1)
   
Interest/
Expense (2)
   
Annualized
Yield/Rate(3)
 
 
 
(Dollars in thousands)
 
Interest-earning assets:
                                   
Interest-earning deposits in other banks
 
$
76,323
   
$
367
     
1.93
%
 
$
60,702
   
$
237
     
1.58
%
New loans (4)
   
8,036,916
     
87,594
     
4.31
%
   
7,755,641
     
80,344
     
4.14
%
Acquired loans (4)(5)
   
711,663
     
11,155
     
6.27
%
   
455,649
     
7,122
     
6.25
%
Investment securities
   
2,396,679
     
23,443
     
3.87
%
   
2,205,548
     
20,854
     
3.78
%
Total interest-earning assets
   
11,221,581
     
122,559
     
4.32
%
   
10,477,540
     
108,557
     
4.14
%
Non-earning assets:
                                               
Noninterest-earning assets
   
539,358
                     
484,864
                 
Total assets
 
$
11,760,939
                   
$
10,962,404
                 
Interest-bearing liabilities:
                                               
Interest-bearing demand deposits
 
$
1,356,018
   
$
4,107
     
1.21
%
 
$
1,413,175
   
$
3,841
     
1.10
%
Interest-bearing NOW accounts
   
474,313
     
1,253
     
1.06
%
   
446,304
     
977
     
0.89
%
Savings and money market accounts
   
2,761,374
     
8,647
     
1.26
%
   
2,995,900
     
8,369
     
1.13
%
Time deposits (6)
   
3,425,429
     
14,441
     
1.69
%
   
2,824,322
     
10,462
     
1.50
%
FHLB advances and other borrowings (6)
   
943,033
     
3,292
     
1.38
%
   
753,009
     
2,725
     
1.45
%
Total interest-bearing liabilities
 
$
8,960,167
   
$
31,740
     
1.42
%
 
$
8,432,710
   
$
26,374
     
1.27
%
Noninterest-bearing liabilities and
shareholders’ equity:
                                               
Noninterest-bearing demand deposits
 
$
1,415,899
                   
$
1,252,912
                 
Other liabilities
   
64,627
                     
48,382
                 
Stockholders’ equity
   
1,320,246
                     
1,228,400
                 
Total liabilities and stockholders’
equity
 
$
11,760,939
                   
$
10,962,404
                 
Net interest income
         
$
90,819
                   
$
82,183
         
Net interest spread
                   
2.90
%
                   
2.87
%
Net interest margin
                   
3.25
%
                   
3.18
%
 
                                               

(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on nonaccrual status.
(5) Net of allowance for loan losses.
(6) Interest expense includes the impact from premium amortization.

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Quarterly Average Balances and Yields
(Unaudited)

 
 
 
Three Months Ended June 30,
 
 
 
2018
   
2017
 
 
 
Average
Balance (1)
   
Interest/
Expense (2)
   
Annualized
Yield/Rate(3)
   
Average
Balance (1)
   
Interest/
Expense (2)
   
Annualized
Yield/Rate(3)
 
 
 
(Dollars in thousands)
 
Interest-earning assets:
                                   
Interest-earning deposits in other banks
 
$
76,323
   
$
367
     
1.93
%
 
$
51,078
   
$
136
     
1.07
%
New loans (4)
   
8,036,916
     
87,594
     
4.31
%
   
6,695,380
     
64,575
     
3.82
%
Acquired loans (4)(5)
   
711,663
     
11,155
     
6.27
%
   
355,721
     
6,941
     
7.80
%
Investment securities
   
2,396,679
     
23,443
     
3.87
%
   
2,025,060
     
18,921
     
3.70
%
Total interest-earning assets
   
11,221,581
     
122,559
     
4.32
%
   
9,127,239
     
90,573
     
3.93
%
Non-earning assets:
                                               
Noninterest-earning assets
   
539,358
                     
475,115
                 
Total assets
 
$
11,760,939
                   
$
9,602,354
                 
Interest-bearing liabilities:
                                               
Interest-bearing demand deposits
 
$
1,356,018
   
$
4,107
     
1.21
%
 
$
1,073,823
   
$
2,289
     
0.85
%
Interest-bearing NOW accounts
   
474,313
     
1,253
     
1.06
%
   
419,774
     
637
     
0.61
%
Savings and money market accounts
   
2,761,374
     
8,647
     
1.26
%
   
3,071,859
     
6,857
     
0.90
%
Time deposits (6)
   
3,425,429
     
14,441
     
1.69
%
   
2,007,097
     
5,842
     
1.17
%
FHLB advances and other borrowings (6)
   
943,033
     
3,292
     
1.38
%
   
825,154
     
3,061
     
1.47
%
Total interest-bearing liabilities
 
$
8,960,167
   
$
31,740
     
1.42
%
 
$
7,397,707
   
$
18,686
     
1.01
%
Noninterest-bearing liabilities and
shareholders’ equity:
                                               
Noninterest-bearing demand deposits
 
$
1,415,899
                   
$
1,070,311
                 
Other liabilities
   
64,627
                     
47,782
                 
Stockholders’ equity
   
1,320,246
                     
1,086,554
                 
Total liabilities and stockholders’
equity
 
$
11,760,939
                   
$
9,602,354
                 
Net interest income
         
$
90,819
                   
$
71,887
         
Net interest spread
                   
2.90
%
                   
2.92
%
Net interest margin
                   
3.25
%
                   
3.16
%
 
                                               

(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on nonaccrual status.
(5) Net of allowance for loan losses.
(6) Interest expense includes the impact from premium amortization.

 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Average Balances and Yields
(Unaudited)

 
 
 
Six months ended June 30,
 
 
 
2018
   
2017
 
 
 
Average
Balance (1)
   
Interest/
Expense (2)
   
Annualized
Yield/Rate
   
Average
Balance (1)
   
Interest/
Expense (2)
   
Annualized
Yield/Rate (3)
 
 
 
(Dollars in thousands)
 
Interest-earning assets:
                                   
Interest-earning deposits in other banks
 
$
68,556
   
$
604
     
1.78
%
 
$
42,581
   
$
208
     
0.99
%
New loans (4)
   
7,897,056
     
167,937
     
4.23
%
   
6,519,909
     
123,266
     
3.76
%
Acquired loans (4)(5)
   
584,363
     
18,278
     
6.26
%
   
361,978
     
14,839
     
8.20
%
Investment securities
   
2,301,641
     
44,297
     
3.83
%
   
2,005,679
     
37,482
     
3.72
%
Total interest-earning assets
   
10,851,616
     
231,116
     
4.24
%
   
8,930,147
     
175,795
     
3.92
%
Non-earning assets:
                                               
Noninterest-earning assets
   
512,261
                     
470,392
                 
Total assets
 
$
11,363,877
                   
$
9,400,539
                 
Interest-bearing liabilities:
                                               
Interest-bearing demand deposits
 
$
1,384,438
   
$
7,948
     
1.16
%
 
$
1,043,672
   
$
4,000
     
0.77
%
Interest-bearing NOW accounts
   
460,386
     
2,231
     
0.98
%
   
412,171
     
1,111
     
0.54
%
Savings and money market accounts
   
2,877,989
     
17,015
     
1.19
%
   
2,932,682
     
11,973
     
0.82
%
Time deposits (6)
   
3,126,536
     
24,903
     
1.61
%
   
2,078,413
     
12,059
     
1.17
%
FHLB advances and other borrowings (6)
   
848,546
     
6,017
     
1.41
%
   
834,489
     
5,095
     
1.21
%
Total interest-bearing liabilities
 
$
8,697,895
   
$
58,114
     
1.35
%
 
$
7,301,427
   
$
34,238
     
0.94
%
Noninterest-bearing liabilities and
shareholders’ equity:
                                               
Noninterest-bearing demand deposits
 
$
1,334,856
                   
$
1,008,247
                 
Other liabilities
   
56,549
                     
39,970
                 
Stockholders’ equity
   
1,274,577
                     
1,050,895
                 
Total liabilities and stockholders’
equity
 
$
11,363,877
                   
$
9,400,539
                 
Net interest income
         
$
173,002
                   
$
141,557
         
Net interest spread
                   
2.89
%
                   
2.98
%
Net interest margin
                   
3.21
%
                   
3.20
%
 
                                               

(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on nonaccrual status.
(5) Net of allowance for loan losses.
(6) Interest expense includes the impact from premium amortization.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Reconciliation of Non-GAAP Financial Measures - Adjusted Net Income
 
(Unaudited)
 
 
                             
 
 
Three Months Ended
 
 
 
June 30,
2018
   
March 31,
2018
   
December 31,
2017
   
September 30,
2017
   
June 30,
2017
 
 
 
(Dollars in thousands)
 
 
                             
Net Income
 
$
42,734
   
$
40,099
   
$
18,964
   
$
32,160
   
$
35,081
 
 
                                       
Pre-tax Adjustments:
                                       
Noninterest income:
                                       
Less:   Gain (loss) on investment securities
   
116
     
(1,404
)
   
211
     
690
     
255
 
Noninterest expense:
                                       
Salaries and employee benefits
   
2,031
     
826
     
115
     
51
     
223
 
Occupancy and equipment
   
436
     
3
     
-
     
-
     
-
 
Loan and other real estate related expenses
   
-
     
-
     
-
     
-
     
-
 
Professional services
   
9
     
911
     
148
     
-
     
-
 
Data processing and network fees
   
4
     
539
     
-
     
-
     
-
 
Regulatory assessments and insurance
   
-
     
-
     
-
     
-
     
-
 
Amortization of intangibles
   
-
     
-
     
-
     
-
     
-
 
Other operating expenses
   
207
     
277
     
65
     
125
     
21
 
Taxes:
                                       
Tax Effect of adjustments (1)
   
646
     
(3,398
)
   
16,212
     
2,541
     
(2,534
)
Adjusted Net Income
 
$
45,951
   
$
40,661
   
$
35,293
   
$
34,187
   
$
32,536
 
 
                                       
Average assets
 
$
11,760,939
   
$
10,962,404
   
$
10,382,043
   
$
9,971,003
   
$
9,602,354
 
ROA (2)
   
1.46
%
   
1.48
%
   
0.72
%
   
1.28
%
   
1.47
%
Adjusted ROA (3)
   
1.57
%
   
1.50
%
   
1.35
%
   
1.36
%
   
1.36
%
 
                                       

(1) Tax effected at marginal income tax rate of 25% except for non tax deductible and discreet items. Adjusted tax rate 25% for full-year 2017 and 20-23% for full-year
      2018.
(2) Return on assets: Annualized net income / average assets
(3) Adjusted return on assets: Annualized adjusted net income / average assets



FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Reconciliation of Non-GAAP Financial Measures - Adjusted Efficiency Ratio
 
(Unaudited)
 
 
                             
 
 
Three Months Ended
 
 
 
June 30,
2018
   
March 31,
2018
   
December 31,
2017
   
September 30,
2017
   
June 30,
2017
 
 
 
(Dollars in thousands)
 
 
                             
Reported: Net interest income
 
$
90,819
   
$
82,183
   
$
78,114
   
$
75,781
   
$
71,887
 
FTE adjustment
   
543
     
479
     
1,245
     
1,357
     
1,348
 
Adjusted net interest income
 
$
91,362
   
$
82,662
   
$
79,359
   
$
77,138
   
$
73,235
 
 
                                       
Reported: Noninterest income
 
$
7,954
   
$
7,223
   
$
7,731
   
$
8,425
   
$
8,873
 
FTE adjustment
   
474
     
456
     
879
     
894
     
904
 
Less:   Gain (loss) on investment securities
   
116
     
(1,404
)
   
211
     
690
     
255
 
Adjusted noninterest income
 
$
8,312
   
$
9,083
   
$
8,399
   
$
8,629
   
$
9,522
 
Reported: Noninterest expense
 
$
40,926
   
$
39,161
   
$
36,119
   
$
35,239
   
$
35,252
 
Less:
                                       
Salaries and employee benefits
   
2,031
     
826
     
115
     
51
     
223
 
Occupancy and equipment
   
436
     
3
     
-
     
-
     
-
 
Loan and other real estate related expenses
   
-
     
-
     
-
     
-
     
-
 
Professional services
   
9
     
911
     
148
     
-
     
-
 
Data processing and network fees
   
4
     
539
     
-
     
-
     
-
 
Regulatory assessments and insurance
   
-
     
-
     
-
     
-
     
-
 
Amortization of intangibles
   
-
     
-
     
-
     
-
     
-
 
Other operating expenses
   
207
     
277
     
65
     
125
     
21
 
Adjusted noninterest expense
 
$
38,239
   
$
36,605
   
$
35,791
   
$
35,063
   
$
35,008
 
Efficiency ratio (1)
   
41.06
%
   
43.47
%
   
41.78
%
   
41.54
%
   
43.33
%
Adjusted efficiency ratio (2)
   
37.99
%
   
39.58
%
   
40.49
%
   
40.58
%
   
41.99
%
 
                                       

(1) Efficiency ratio: Noninterest expense less amortization of intangibles / (noninterest income + net interest income)
(2) Adjusted efficiency ratio: Adjusted noninterest expense less amortization of intangibles / (adjusted noninterest income + adjusted net interest income)



FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
 
Reconciliation of Non-GAAP Measures - Tangible Book Value Per Share
 
(Unaudited)
 
 
                             
 
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
 
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
 
(Dollars in thousands, except share and per share data)
 
 
                             
Total assets
 
$
12,192,299
   
$
11,662,113
   
$
10,677,079
   
$
10,229,332
   
$
9,901,392
 
Less:
                                       
Goodwill and other intangible assets
   
147,113
     
147,738
     
84,872
     
85,127
     
85,383
 
Tangible assets
 
$
12,045,186
   
$
11,514,375
   
$
10,592,207
   
$
10,144,205
   
$
9,816,009
 
Total stockholders’ equity
 
$
1,336,931
   
$
1,304,142
   
$
1,179,172
   
$
1,156,073
   
$
1,117,278
 
Less:
                                       
Goodwill and other intangible assets
   
147,113
     
147,738
     
84,872
     
85,127
     
85,383
 
Tangible stockholders’ equity
 
$
1,189,818
   
$
1,156,404
   
$
1,094,300
   
$
1,070,946
   
$
1,031,895
 
Shares outstanding
   
46,765,902
     
46,620,627
     
44,380,580
     
43,728,302
     
43,208,418
 
Tangible book value per share
 
$
25.44
   
$
24.80
   
$
24.66
   
$
24.49
   
$
23.88
 
Average assets
 
$
11,760,939
   
$
10,962,404
   
$
10,382,043
   
$
9,971,003
   
$
9,602,354
 
Average equity
   
1,320,246
     
1,228,400
     
1,173,488
     
1,137,834
     
1,086,554
 
Average goodwill and other intangible assets
   
147,525
     
105,988
     
84,996
     
85,257
     
85,511
 
Tangible average equity to tangible average assets
   
10.1
%
   
10.3
%
   
10.6
%
   
10.6
%
   
10.5
%
Tangible common equity ratio
   
9.9
%
   
10.0
%
   
10.3
%
   
10.6
%
   
10.5
%
 
                                       

For questions please contact:
Matthew Paluch
305-668-5420
IR@fcb1923.com