Delaware | 001-15373 | 43-1706259 |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
150 N. Meramec, St. Louis, Missouri (Address of principal executive offices) | 63105 (Zip Code) |
Registrant's telephone number, including area code |
(314) 725-5500 |
Not applicable |
(Former name or former address, if changed since last report) |
ENTERPRISE FINANCIAL SERVICES CORP | ||||
Date: | October 22, 2018 | By: | /s/ Mark G. Ponder | |
Mark G. Ponder | ||||
Senior Vice President and Controller | ||||
• | Net income of $22.5 million, or $0.97 per diluted share |
• | Return on average assets of 1.63% |
• | Repurchase of 71,007 shares at an average price of $53.26 per share |
• | Net income of $20.0 million, or $0.86 per diluted share |
• | Return on average assets of 1.45% |
• | Core net interest margin stable at 3.74% |
For the Quarter ended | |||||||||||||||||||
($ in thousands) | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | ||||||||||||||
Core net interest income1 | $ | 47,558 | $ | 46,757 | $ | 45,405 | $ | 44,901 | $ | 44,069 | |||||||||
Core net interest margin1, (fully tax equivalent) | 3.74 | % | 3.75 | % | 3.74 | % | 3.73 | % | 3.75 | % |
At the Quarter ended | |||||||||||||||||||
($ in thousands) | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | ||||||||||||||
C&I - general | $ | 967,525 | $ | 990,153 | $ | 945,682 | $ | 936,588 | $ | 905,296 | |||||||||
CRE investor owned - general | 841,310 | 836,516 | 836,499 | 801,156 | 771,348 | ||||||||||||||
CRE owner occupied - general | 480,106 | 493,589 | 471,417 | 468,151 | 467,154 | ||||||||||||||
Enterprise value lendinga | 442,439 | 442,877 | 439,352 | 407,644 | 455,983 | ||||||||||||||
Life insurance premium financinga | 378,826 | 358,787 | 365,377 | 364,876 | 330,957 | ||||||||||||||
Residential real estate - general | 309,053 | 318,841 | 328,966 | 342,140 | 341,311 | ||||||||||||||
Construction and land development - general | 309,879 | 286,482 | 293,938 | 294,123 | 300,697 | ||||||||||||||
Tax creditsa | 256,666 | 260,595 | 244,088 | 234,835 | 188,498 | ||||||||||||||
Agriculturea | 137,760 | 127,849 | 118,862 | 91,031 | 90,768 | ||||||||||||||
Consumer and other - general | 126,194 | 136,647 | 117,901 | 126,115 | 144,489 | ||||||||||||||
Portfolio loans | $ | 4,249,758 | $ | 4,252,336 | $ | 4,162,082 | $ | 4,066,659 | $ | 3,996,501 | |||||||||
Portfolio loan yield | 5.12 | % | 4.99 | % | 4.87 | % | 4.71 | % | 4.69 | % | |||||||||
Total C&I loans to portfolio loans | 48 | % | 48 | % | 48 | % | 47 | % | 47 | % | |||||||||
Variable interest rate loans to portfolio loans | 62 | % | 60 | % | 59 | % | 58 | % | 57 | % | |||||||||
Certain prior period amounts have been reclassified among the categories to conform to the current period presentation. | |||||||||||||||||||
aSpecialized categories may include a mix of C&I, CRE, Construction and land development, or Consumer and other loans. |
For the Quarter ended | |||||||||||||||||||
($ in thousands) | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | ||||||||||||||
Nonperforming loans | $ | 17,044 | $ | 14,801 | $ | 15,582 | $ | 15,687 | $ | 8,985 | |||||||||
Other real estate | 408 | 454 | 455 | 498 | 491 | ||||||||||||||
Nonperforming assets | $ | 17,452 | $ | 15,255 | $ | 16,037 | $ | 16,185 | $ | 9,476 | |||||||||
Nonperforming loans to total loans a | 0.40 | % | 0.35 | % | 0.38 | % | 0.39 | % | 0.23 | % | |||||||||
Nonperforming assets to total assets | 0.32 | % | 0.28 | % | 0.30 | % | 0.31 | % | 0.18 | % | |||||||||
Allowance for portfolio loan losses to total loans a | 0.99 | % | 1.00 | % | 0.98 | % | 0.95 | % | 0.97 | % | |||||||||
Net charge-offs (recoveries) | $ | 2,447 | $ | 641 | $ | (226 | ) | $ | 3,313 | $ | 803 |
At the Quarter ended | |||||||||||||||||||
($ in thousands) | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | ||||||||||||||
Noninterest-bearing accounts | $ | 1,062,126 | $ | 1,050,969 | $ | 1,101,705 | $ | 1,123,907 | $ | 1,047,910 | |||||||||
Interest-bearing transaction accounts | 743,351 | 754,819 | 875,880 | 915,653 | 814,338 | ||||||||||||||
Money market and savings accounts | 1,730,762 | 1,768,793 | 1,655,488 | 1,538,081 | 1,579,767 | ||||||||||||||
Brokered certificates of deposit | 202,323 | 224,192 | 201,082 | 115,306 | 170,701 | ||||||||||||||
Other certificates of deposit | 471,914 | 449,139 | 447,222 | 463,467 | 446,495 | ||||||||||||||
Total deposit portfolio | $ | 4,210,476 | $ | 4,247,912 | $ | 4,281,377 | $ | 4,156,414 | $ | 4,059,211 | |||||||||
Noninterest-bearing deposits to total deposits | 25 | % | 25 | % | 26 | % | 27 | % | 26 | % |
At the Quarter ended | ||||||||||||||
Percent | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | |||||||||
Total risk-based capital to risk-weighted assets | 12.94 | % | 12.60 | % | 12.41 | % | 12.21 | % | 12.33 | % | ||||
Common equity tier 1 capital to risk-weighted assets | 9.66 | % | 9.32 | % | 9.07 | % | 8.88 | % | 8.93 | % | ||||
Tangible common equity to tangible assets | 8.54 | % | 8.30 | % | 8.13 | % | 8.14 | % | 8.18 | % |
For the Quarter ended | For the Nine Months ended | ||||||||||||||||||||||||||
($ in thousands, except per share data) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2017 | ||||||||||||||||||||
EARNINGS SUMMARY | |||||||||||||||||||||||||||
Net interest income | $ | 48,093 | $ | 47,048 | $ | 46,171 | $ | 47,404 | $ | 45,625 | $ | 141,312 | $ | 129,900 | |||||||||||||
Provision for portfolio loan losses | 2,332 | 2,385 | 1,871 | 3,186 | 2,422 | 6,588 | 7,578 | ||||||||||||||||||||
Provision reversal for purchased credit impaired loan losses | (69 | ) | (1,995 | ) | — | (279 | ) | — | (2,064 | ) | (355 | ) | |||||||||||||||
Noninterest income | 8,410 | 9,693 | 9,542 | 11,112 | 8,372 | 27,645 | 23,282 | ||||||||||||||||||||
Noninterest expense | 29,922 | 29,219 | 29,143 | 28,260 | 27,404 | 88,284 | 86,791 | ||||||||||||||||||||
Income before income tax expense | 24,318 | 27,132 | 24,699 | 27,349 | 24,171 | 76,149 | 59,168 | ||||||||||||||||||||
Income tax expense1 | 1,802 | 4,881 | 3,778 | 19,820 | 7,856 | 10,461 | 18,507 | ||||||||||||||||||||
Net income1 | $ | 22,516 | $ | 22,251 | $ | 20,921 | $ | 7,529 | $ | 16,315 | $ | 65,688 | $ | 40,661 | |||||||||||||
Diluted earnings per share | $ | 0.97 | $ | 0.95 | $ | 0.90 | $ | 0.32 | $ | 0.69 | $ | 2.81 | $ | 1.75 | |||||||||||||
Return on average assets | 1.63 | % | 1.65 | % | 1.59 | % | 0.57 | % | 1.27 | % | 1.62 | % | 1.11 | % | |||||||||||||
Return on average common equity | 15.22 | % | 15.70 | % | 15.31 | % | 5.37 | % | 11.69 | % | 15.41 | % | 10.37 | % | |||||||||||||
Return on average tangible common equity | 19.42 | % | 20.23 | % | 19.92 | % | 6.99 | % | 15.23 | % | 19.85 | % | 13.25 | % | |||||||||||||
Net interest margin (fully tax equivalent) | 3.78 | % | 3.77 | % | 3.80 | % | 3.93 | % | 3.88 | % | 3.78 | % | 3.87 | % | |||||||||||||
Efficiency ratio | 52.96 | % | 51.50 | % | 52.31 | % | 48.29 | % | 50.75 | % | 52.25 | % | 56.66 | % | |||||||||||||
CORE PERFORMANCE SUMMARY (NON-GAAP)2 | |||||||||||||||||||||||||||
Net interest income | $ | 47,558 | $ | 46,757 | $ | 45,405 | $ | 44,901 | $ | 44,069 | $ | 139,720 | $ | 124,685 | |||||||||||||
Provision for portfolio loan losses | 2,332 | 2,385 | 1,871 | 3,186 | 2,422 | 6,588 | 7,578 | ||||||||||||||||||||
Noninterest income | 8,403 | 9,026 | 8,520 | 11,118 | 8,350 | 25,949 | 23,260 | ||||||||||||||||||||
Noninterest expense | 29,228 | 29,209 | 29,129 | 28,146 | 27,070 | 87,566 | 79,814 | ||||||||||||||||||||
Income before income tax expense | 24,401 | 24,189 | 22,925 | 24,687 | 22,927 | 71,515 | 60,553 | ||||||||||||||||||||
Income tax expense | 4,372 | 4,145 | 3,340 | 6,692 | 7,391 | 11,857 | 18,636 | ||||||||||||||||||||
Net income | $ | 20,029 | $ | 20,044 | $ | 19,585 | $ | 17,995 | $ | 15,536 | $ | 59,658 | $ | 41,917 | |||||||||||||
Diluted earnings per share | $ | 0.86 | $ | 0.86 | $ | 0.84 | $ | 0.77 | $ | 0.66 | $ | 2.56 | $ | 1.81 | |||||||||||||
Return on average assets | 1.45 | % | 1.48 | % | 1.49 | % | 1.37 | % | 1.21 | % | 1.47 | % | 1.14 | % | |||||||||||||
Return on average common equity | 13.54 | % | 14.14 | % | 14.34 | % | 12.84 | % | 11.13 | % | 14.00 | % | 10.69 | % | |||||||||||||
Return on average tangible common equity | 17.28 | % | 18.22 | % | 18.64 | % | 16.71 | % | 14.50 | % | 18.03 | % | 13.66 | % | |||||||||||||
Net interest margin (fully tax equivalent) | 3.74 | % | 3.75 | % | 3.74 | % | 3.73 | % | 3.75 | % | 3.74 | % | 3.71 | % | |||||||||||||
Efficiency ratio | 52.23 | % | 52.36 | % | 54.02 | % | 50.24 | % | 51.64 | % | 52.86 | % | 53.95 | % | |||||||||||||
1 Includes $12.1 million ($0.52 per diluted share) deferred tax asset revaluation charge for the quarter ended December 31, 2017 due to U.S. corporate income tax reform. | |||||||||||||||||||||||||||
2 Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP. |
For the Quarter ended | For the Nine Months ended | ||||||||||||||||||||||||||
($ in thousands, except per share data) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2017 | ||||||||||||||||||||
INCOME STATEMENTS | |||||||||||||||||||||||||||
NET INTEREST INCOME | |||||||||||||||||||||||||||
Total interest income | $ | 60,757 | $ | 57,879 | $ | 55,164 | $ | 54,789 | $ | 52,468 | $ | 173,800 | $ | 147,750 | |||||||||||||
Total interest expense | 12,664 | 10,831 | 8,993 | 7,385 | 6,843 | 32,488 | 17,850 | ||||||||||||||||||||
Net interest income | 48,093 | 47,048 | 46,171 | 47,404 | 45,625 | 141,312 | 129,900 | ||||||||||||||||||||
Provision for portfolio loan losses | 2,332 | 2,385 | 1,871 | 3,186 | 2,422 | 6,588 | 7,578 | ||||||||||||||||||||
Provision reversal for purchased credit impaired loan losses | (69 | ) | (1,995 | ) | — | (279 | ) | — | (2,064 | ) | (355 | ) | |||||||||||||||
Net interest income after provision for loan losses | 45,830 | 46,658 | 44,300 | 44,497 | 43,203 | 136,788 | 122,677 | ||||||||||||||||||||
NONINTEREST INCOME | |||||||||||||||||||||||||||
Deposit service charges | 2,997 | 3,007 | 2,851 | 2,897 | 2,820 | 8,855 | 8,146 | ||||||||||||||||||||
Wealth management revenue | 2,012 | 2,141 | 2,114 | 2,153 | 2,062 | 6,267 | 5,949 | ||||||||||||||||||||
Card services revenue | 1,760 | 1,650 | 1,516 | 1,545 | 1,459 | 4,926 | 3,888 | ||||||||||||||||||||
State tax credit activity, net | 192 | 64 | 252 | 2,249 | 77 | 508 | 332 | ||||||||||||||||||||
Gain on sale of other real estate | 13 | — | — | 76 | — | 13 | 17 | ||||||||||||||||||||
Gain on sale of investment securities | — | — | 9 | — | 22 | 9 | 22 | ||||||||||||||||||||
Other income | 1,436 | 2,831 | 2,800 | 2,192 | 1,932 | 7,067 | 4,928 | ||||||||||||||||||||
Total noninterest income | 8,410 | 9,693 | 9,542 | 11,112 | 8,372 | 27,645 | 23,282 | ||||||||||||||||||||
NONINTEREST EXPENSE | |||||||||||||||||||||||||||
Employee compensation and benefits | 16,297 | 16,582 | 16,491 | 15,292 | 15,090 | 49,370 | 46,096 | ||||||||||||||||||||
Occupancy | 2,394 | 2,342 | 2,406 | 2,429 | 2,434 | 7,142 | 6,628 | ||||||||||||||||||||
Merger related expenses | — | — | — | — | 315 | — | 6,462 | ||||||||||||||||||||
Other | 11,231 | 10,295 | 10,246 | 10,539 | 9,565 | 31,772 | 27,605 | ||||||||||||||||||||
Total noninterest expense | 29,922 | 29,219 | 29,143 | 28,260 | 27,404 | 88,284 | 86,791 | ||||||||||||||||||||
Income before income tax expense | 24,318 | 27,132 | 24,699 | 27,349 | 24,171 | 76,149 | 59,168 | ||||||||||||||||||||
Income tax expense | 1,802 | 4,881 | 3,778 | 19,820 | 7,856 | 10,461 | 18,507 | ||||||||||||||||||||
Net income | $ | 22,516 | $ | 22,251 | $ | 20,921 | $ | 7,529 | $ | 16,315 | $ | 65,688 | $ | 40,661 | |||||||||||||
Basic earnings per share | $ | 0.97 | $ | 0.96 | $ | 0.91 | $ | 0.33 | $ | 0.70 | $ | 2.84 | $ | 1.77 | |||||||||||||
Diluted earnings per share | 0.97 | 0.95 | 0.90 | 0.32 | 0.69 | 2.81 | 1.75 |
At the Quarter ended | |||||||||||||||||||
($ in thousands) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | ||||||||||||||
BALANCE SHEETS | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Cash and due from banks | $ | 78,119 | $ | 91,851 | $ | 81,604 | $ | 91,084 | $ | 76,777 | |||||||||
Interest-earning deposits | 81,351 | 87,586 | 63,897 | 64,884 | 108,976 | ||||||||||||||
Debt and equity investments | 775,344 | 756,203 | 752,114 | 741,792 | 708,725 | ||||||||||||||
Loans held for sale | 738 | 1,388 | 1,748 | 3,155 | 6,411 | ||||||||||||||
Portfolio loans | 4,249,758 | 4,252,336 | 4,162,082 | 4,066,659 | 3,996,501 | ||||||||||||||
Less: Allowance for loan losses | 41,892 | 42,007 | 40,263 | 38,166 | 38,292 | ||||||||||||||
Portfolio loans, net | 4,207,866 | 4,210,329 | 4,121,819 | 4,028,493 | 3,958,209 | ||||||||||||||
Non-core acquired loans, net of the allowance for loan losses | 15,378 | 21,062 | 24,376 | 25,980 | 29,258 | ||||||||||||||
Total loans, net | 4,223,244 | 4,231,391 | 4,146,195 | 4,054,473 | 3,987,467 | ||||||||||||||
Other real estate | 408 | 454 | 455 | 498 | 491 | ||||||||||||||
Fixed assets, net | 32,354 | 32,814 | 32,127 | 32,618 | 32,803 | ||||||||||||||
State tax credits, held for sale | 45,625 | 46,481 | 42,364 | 43,468 | 35,291 | ||||||||||||||
Goodwill | 117,345 | 117,345 | 117,345 | 117,345 | 117,345 | ||||||||||||||
Intangible assets, net | 9,148 | 9,768 | 10,399 | 11,056 | 11,745 | ||||||||||||||
Other assets | 153,863 | 134,643 | 134,854 | 128,852 | 145,457 | ||||||||||||||
Total assets | $ | 5,517,539 | $ | 5,509,924 | $ | 5,383,102 | $ | 5,289,225 | $ | 5,231,488 | |||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||
Noninterest-bearing deposits | $ | 1,062,126 | $ | 1,050,969 | $ | 1,101,705 | $ | 1,123,907 | $ | 1,047,910 | |||||||||
Interest-bearing deposits | 3,148,350 | 3,196,943 | 3,179,672 | 3,032,507 | 3,011,301 | ||||||||||||||
Total deposits | 4,210,476 | 4,247,912 | 4,281,377 | 4,156,414 | 4,059,211 | ||||||||||||||
Subordinated debentures | 118,144 | 118,131 | 118,118 | 118,105 | 118,093 | ||||||||||||||
Federal Home Loan Bank advances | 401,000 | 361,534 | 224,624 | 172,743 | 248,868 | ||||||||||||||
Other borrowings | 161,795 | 167,216 | 166,589 | 253,674 | 209,104 | ||||||||||||||
Other liabilities | 39,287 | 41,047 | 37,379 | 39,716 | 49,876 | ||||||||||||||
Total liabilities | 4,930,702 | 4,935,840 | 4,828,087 | 4,740,652 | 4,685,152 | ||||||||||||||
Shareholders' equity | 586,837 | 574,084 | 555,015 | 548,573 | 546,336 | ||||||||||||||
Total liabilities and shareholders' equity | $ | 5,517,539 | $ | 5,509,924 | $ | 5,383,102 | $ | 5,289,225 | $ | 5,231,488 |
For the Quarter ended | |||||||||||||||||||
($ in thousands) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | ||||||||||||||
LOAN PORTFOLIO | |||||||||||||||||||
Commercial and industrial | $ | 2,033,278 | $ | 2,038,400 | $ | 1,982,086 | $ | 1,919,145 | $ | 1,861,935 | |||||||||
Commercial real estate | 1,443,088 | 1,445,981 | 1,413,897 | 1,363,605 | 1,332,111 | ||||||||||||||
Construction real estate | 329,288 | 302,514 | 309,227 | 305,468 | 306,410 | ||||||||||||||
Residential real estate | 309,414 | 319,208 | 329,337 | 342,518 | 341,695 | ||||||||||||||
Consumer and other | 134,690 | 146,233 | 127,535 | 135,923 | 154,350 | ||||||||||||||
Total portfolio loans | 4,249,758 | 4,252,336 | 4,162,082 | 4,066,659 | 3,996,501 | ||||||||||||||
Non-core acquired loans | 17,672 | 23,425 | 28,763 | 30,391 | 34,157 | ||||||||||||||
Total loans | $ | 4,267,430 | $ | 4,275,761 | $ | 4,190,845 | $ | 4,097,050 | $ | 4,030,658 | |||||||||
DEPOSIT PORTFOLIO | |||||||||||||||||||
Noninterest-bearing accounts | $ | 1,062,126 | $ | 1,050,969 | $ | 1,101,705 | $ | 1,123,907 | $ | 1,047,910 | |||||||||
Interest-bearing transaction accounts | 743,351 | 754,819 | 875,880 | 915,653 | 814,338 | ||||||||||||||
Money market and savings accounts | 1,730,762 | 1,768,793 | 1,655,488 | 1,538,081 | 1,579,767 | ||||||||||||||
Brokered certificates of deposit | 202,323 | 224,192 | 201,082 | 115,306 | 170,701 | ||||||||||||||
Other certificates of deposit | 471,914 | 449,139 | 447,222 | 463,467 | 446,495 | ||||||||||||||
Total deposit portfolio | $ | 4,210,476 | $ | 4,247,912 | $ | 4,281,377 | $ | 4,156,414 | $ | 4,059,211 | |||||||||
AVERAGE BALANCES | |||||||||||||||||||
Portfolio loans | $ | 4,230,089 | $ | 4,196,875 | $ | 4,108,400 | $ | 3,990,233 | $ | 3,899,493 | |||||||||
Non-core acquired loans | 21,891 | 26,179 | 29,125 | 31,957 | 35,120 | ||||||||||||||
Loans held for sale | 544 | 962 | 1,445 | 3,599 | 5,144 | ||||||||||||||
Debt and equity investments | 755,129 | 743,534 | 740,587 | 708,481 | 711,056 | ||||||||||||||
Interest-earning assets | 5,072,573 | 5,023,607 | 4,948,875 | 4,826,271 | 4,712,672 | ||||||||||||||
Total assets | 5,471,504 | 5,415,151 | 5,340,112 | 5,226,183 | 5,095,494 | ||||||||||||||
Deposits | 4,255,523 | 4,230,291 | 4,124,326 | 4,115,377 | 3,932,038 | ||||||||||||||
Shareholders' equity | 586,765 | 568,555 | 554,066 | 555,994 | 553,713 | ||||||||||||||
Tangible common equity | 459,975 | 441,136 | 426,006 | 427,258 | 425,056 | ||||||||||||||
YIELDS (fully tax equivalent) | |||||||||||||||||||
Portfolio loans | 5.12 | % | 4.99 | % | 4.87 | % | 4.71 | % | 4.69 | % | |||||||||
Non-core acquired loans | 16.93 | % | 12.37 | % | 16.60 | % | 37.53 | % | 23.82 | % | |||||||||
Total loans | 5.18 | % | 5.04 | % | 4.96 | % | 4.97 | % | 4.86 | % | |||||||||
Debt and equity investments | 2.71 | % | 2.58 | % | 2.50 | % | 2.52 | % | 2.49 | % | |||||||||
Interest-earning assets | 4.77 | % | 4.64 | % | 4.54 | % | 4.54 | % | 4.45 | % | |||||||||
Interest-bearing deposits | 1.16 | % | 0.98 | % | 0.82 | % | 0.69 | % | 0.62 | % | |||||||||
Total deposits | 0.86 | % | 0.73 | % | 0.61 | % | 0.50 | % | 0.46 | % | |||||||||
Subordinated debentures | 4.98 | % | 4.94 | % | 4.70 | % | 4.46 | % | 4.42 | % | |||||||||
Borrowed funds | 1.62 | % | 1.41 | % | 1.15 | % | 0.84 | % | 0.85 | % | |||||||||
Cost of paying liabilities | 1.34 | % | 1.16 | % | 0.99 | % | 0.84 | % | 0.78 | % | |||||||||
Net interest margin | 3.78 | % | 3.77 | % | 3.80 | % | 3.93 | % | 3.88 | % |
For the Quarter ended | |||||||||||||||||||
(in thousands, except % and per share data) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | ||||||||||||||
ASSET QUALITY | |||||||||||||||||||
Net charge-offs (recoveries)1 | $ | 2,447 | $ | 641 | $ | (226 | ) | $ | 3,313 | $ | 803 | ||||||||
Nonperforming loans1 | 17,044 | 14,801 | 15,582 | 15,687 | 8,985 | ||||||||||||||
Classified assets | 73,704 | 74,001 | 77,195 | 73,239 | 80,757 | ||||||||||||||
Nonperforming loans to total loans1 | 0.40 | % | 0.35 | % | 0.38 | % | 0.39 | % | 0.23 | % | |||||||||
Nonperforming assets to total assets2 | 0.32 | % | 0.28 | % | 0.30 | % | 0.31 | % | 0.18 | % | |||||||||
Allowance for loan losses to total loans1 | 0.99 | % | 1.00 | % | 0.98 | % | 0.95 | % | 0.97 | % | |||||||||
Allowance for loan losses to nonperforming loans1 | 245.8 | % | 283.8 | % | 258.4 | % | 243.3 | % | 426.2 | % | |||||||||
Net charge-offs (recoveries) to average loans (annualized)1 | 0.23 | % | 0.06 | % | (0.02 | )% | 0.33 | % | 0.08 | % | |||||||||
WEALTH MANAGEMENT | |||||||||||||||||||
Trust assets under management | $ | 1,174,798 | $ | 1,337,030 | $ | 1,319,259 | $ | 1,330,227 | $ | 1,319,123 | |||||||||
Trust assets under administration | 1,984,859 | 2,165,870 | 2,151,697 | 2,169,946 | 2,102,800 | ||||||||||||||
MARKET DATA | |||||||||||||||||||
Book value per common share | $ | 25.41 | $ | 24.81 | $ | 24.02 | $ | 23.76 | $ | 23.69 | |||||||||
Tangible book value per common share | $ | 19.94 | $ | 19.32 | $ | 18.49 | $ | 18.20 | $ | 18.09 | |||||||||
Market value per share | $ | 53.05 | $ | 53.95 | $ | 46.90 | $ | 45.15 | $ | 42.35 | |||||||||
Period end common shares outstanding | 23,092 | 23,141 | 23,111 | 23,089 | 23,063 | ||||||||||||||
Average basic common shares | 23,148 | 23,124 | 23,115 | 23,069 | 23,324 | ||||||||||||||
Average diluted common shares | 23,329 | 23,318 | 23,287 | 23,342 | 23,574 | ||||||||||||||
CAPITAL | |||||||||||||||||||
Total risk-based capital to risk-weighted assets | 12.94 | % | 12.60 | % | 12.41 | % | 12.21 | % | 12.33 | % | |||||||||
Tier 1 capital to risk-weighted assets | 11.03 | % | 10.68 | % | 10.46 | % | 10.29 | % | 10.36 | % | |||||||||
Common equity tier 1 capital to risk-weighted assets | 9.66 | % | 9.32 | % | 9.07 | % | 8.88 | % | 8.93 | % | |||||||||
Tangible common equity to tangible assets | 8.54 | % | 8.30 | % | 8.13 | % | 8.14 | % | 8.18 | % | |||||||||
1 Excludes loans accounted for as PCI loans. | |||||||||||||||||||
2 Excludes PCI loans and related assets, except for inclusion in total assets. |
For the Quarter ended | For the Nine Months ended | ||||||||||||||||||||||||||
($ in thousands, except per share data) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2017 | ||||||||||||||||||||
CORE PERFORMANCE MEASURES | |||||||||||||||||||||||||||
Net interest income | $ | 48,093 | $ | 47,048 | $ | 46,171 | $ | 47,404 | $ | 45,625 | $ | 141,312 | $ | 129,900 | |||||||||||||
Less: Incremental accretion income | 535 | 291 | 766 | 2,503 | 1,556 | 1,592 | 5,215 | ||||||||||||||||||||
Core net interest income | 47,558 | 46,757 | 45,405 | 44,901 | 44,069 | 139,720 | 124,685 | ||||||||||||||||||||
Total noninterest income | 8,410 | 9,693 | 9,542 | 11,112 | 8,372 | 27,645 | 23,282 | ||||||||||||||||||||
Less: Other income from non-core acquired assets | 7 | 18 | 1,013 | (6 | ) | — | 1,038 | — | |||||||||||||||||||
Less: Gain on sale of investment securities | — | — | 9 | — | 22 | 9 | 22 | ||||||||||||||||||||
Less: Other non-core income | — | 649 | — | — | — | 649 | — | ||||||||||||||||||||
Core noninterest income | 8,403 | 9,026 | 8,520 | 11,118 | 8,350 | 25,949 | 23,260 | ||||||||||||||||||||
Total core revenue | 55,961 | 55,783 | 53,925 | 56,019 | 52,419 | 165,669 | 147,945 | ||||||||||||||||||||
Provision for portfolio loan losses | 2,332 | 2,385 | 1,871 | 3,186 | 2,422 | 6,588 | 7,578 | ||||||||||||||||||||
Total noninterest expense | 29,922 | 29,219 | 29,143 | 28,260 | 27,404 | 88,284 | 86,791 | ||||||||||||||||||||
Less: Other expenses related to non-core acquired loans | 12 | (229 | ) | 14 | 114 | 19 | (203 | ) | 126 | ||||||||||||||||||
Less: Facilities disposal | — | 239 | — | — | — | 239 | 389 | ||||||||||||||||||||
Less: Merger related expenses | — | — | — | — | 315 | — | 6,462 | ||||||||||||||||||||
Less: Non-recurring excise tax3 | 682 | — | — | — | — | 682 | — | ||||||||||||||||||||
Core noninterest expense | 29,228 | 29,209 | 29,129 | 28,146 | 27,070 | 87,566 | 79,814 | ||||||||||||||||||||
Core income before income tax expense | 24,401 | 24,189 | 22,925 | 24,687 | 22,927 | 71,515 | 60,553 | ||||||||||||||||||||
Total income tax expense | 1,802 | 4,881 | 3,778 | 19,820 | 7,856 | 10,461 | 18,507 | ||||||||||||||||||||
Less: income tax expense from deferred tax asset revaluation1 | — | — | — | 12,117 | — | — | — | ||||||||||||||||||||
Less: Other non-core income tax expense (benefit)2, 3 | (2,570 | ) | 736 | 438 | 1,011 | 465 | (1,396 | ) | (129 | ) | |||||||||||||||||
Core income tax expense | 4,372 | 4,145 | 3,340 | 6,692 | 7,391 | 11,857 | 18,636 | ||||||||||||||||||||
Core net income | $ | 20,029 | $ | 20,044 | $ | 19,585 | $ | 17,995 | $ | 15,536 | $ | 59,658 | $ | 41,917 | |||||||||||||
Core diluted earnings per share | $ | 0.86 | $ | 0.86 | $ | 0.84 | $ | 0.77 | $ | 0.66 | $ | 2.56 | $ | 1.81 | |||||||||||||
Core return on average assets | 1.45 | % | 1.48 | % | 1.49 | % | 1.37 | % | 1.21 | % | 1.47 | % | 1.14 | % | |||||||||||||
Core return on average common equity | 13.54 | % | 14.14 | % | 14.34 | % | 12.84 | % | 11.13 | % | 14.00 | % | 10.69 | % | |||||||||||||
Core return on average tangible common equity | 17.28 | % | 18.22 | % | 18.64 | % | 16.71 | % | 14.50 | % | 18.03 | % | 13.66 | % | |||||||||||||
Core efficiency ratio | 52.23 | % | 52.36 | % | 54.02 | % | 50.24 | % | 51.64 | % | 52.86 | % | 53.95 | % | |||||||||||||
1 Deferred tax asset revaluation associated with U.S. corporate income tax reform. | |||||||||||||||||||||||||||
2 Other non-core income tax expense calculated at 24.7% of non-core pretax income for 2018. For 2017, the calculation is 38.0% of non-core pretax income plus an estimate of taxes payable related to non-deductible JCB acquisition costs. | |||||||||||||||||||||||||||
3 Income tax for the quarter ended September 30, 2018, includes a $2.7 million income tax planning benefit, associated with the excise tax expense, recognized upon finalization of the Company's 2017 tax returns. |
NET INTEREST MARGIN TO CORE NET INTEREST MARGIN (FULLY TAX EQUIVALENT) | |||||||||||||||||||||||||||
For the Quarter ended | For the Nine Months ended | ||||||||||||||||||||||||||
($ in thousands) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2017 | ||||||||||||||||||||
Net interest income | $ | 48,299 | $ | 47,254 | $ | 46,386 | $ | 47,824 | $ | 46,047 | $ | 141,939 | $ | 131,290 | |||||||||||||
Less: Incremental accretion income | 535 | 291 | 766 | 2,503 | 1,556 | 1,592 | 5,215 | ||||||||||||||||||||
Core net interest income | $ | 47,764 | $ | 46,963 | $ | 45,620 | $ | 45,321 | $ | 44,491 | $ | 140,347 | $ | 126,075 | |||||||||||||
Average earning assets | $ | 5,072,573 | $ | 5,023,607 | $ | 4,948,875 | $ | 4,826,271 | $ | 4,712,672 | $ | 5,015,471 | $ | 4,539,350 | |||||||||||||
Reported net interest margin | 3.78 | % | 3.77 | % | 3.80 | % | 3.93 | % | 3.88 | % | 3.78 | % | 3.87 | % | |||||||||||||
Core net interest margin | 3.74 | % | 3.75 | % | 3.74 | % | 3.73 | % | 3.75 | % | 3.74 | % | 3.71 | % |
At the Quarter ended | |||||||||||||||||||
($ in thousands) | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | ||||||||||||||
REGULATORY CAPITAL TO RISK-WEIGHTED ASSETS | |||||||||||||||||||
Shareholders' equity | $ | 586,837 | $ | 574,084 | $ | 555,015 | $ | 548,573 | $ | 546,336 | |||||||||
Less: Goodwill | 117,345 | 117,345 | 117,345 | 117,345 | 117,345 | ||||||||||||||
Less: Intangible assets, net of deferred tax liabilities | 6,888 | 7,355 | 7,831 | 6,661 | 5,825 | ||||||||||||||
Less: Unrealized gains (losses) | (16,627 | ) | (12,580 | ) | (11,563 | ) | (3,818 | ) | (489 | ) | |||||||||
Plus: Other | — | — | — | 12 | 12 | ||||||||||||||
Common equity tier 1 capital | 479,231 | 461,964 | 441,402 | 428,397 | 423,667 | ||||||||||||||
Plus: Qualifying trust preferred securities | 67,600 | 67,600 | 67,600 | 67,600 | 67,600 | ||||||||||||||
Plus: Other | 60 | 60 | 60 | 48 | 48 | ||||||||||||||
Tier 1 capital | 546,891 | 529,624 | 509,062 | 496,045 | 491,315 | ||||||||||||||
Plus: Tier 2 capital | 94,611 | 94,795 | 95,075 | 93,002 | 93,616 | ||||||||||||||
Total risk-based capital | $ | 641,502 | $ | 624,419 | $ | 604,137 | $ | 589,047 | $ | 584,931 | |||||||||
Total risk-weighted assets | $ | 4,958,999 | $ | 4,956,820 | $ | 4,867,491 | $ | 4,822,695 | $ | 4,743,393 | |||||||||
Common equity tier 1 capital to risk-weighted assets | 9.66 | % | 9.32 | % | 9.07 | % | 8.88 | % | 8.93 | % | |||||||||
Tier 1 capital to risk-weighted assets | 11.03 | % | 10.68 | % | 10.46 | % | 10.29 | % | 10.36 | % | |||||||||
Total risk-based capital to risk-weighted assets | 12.94 | % | 12.60 | % | 12.41 | % | 12.21 | % | 12.33 | % | |||||||||
SHAREHOLDERS' EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS | |||||||||||||||||||
Shareholders' equity | $ | 586,837 | $ | 574,084 | $ | 555,015 | $ | 548,573 | $ | 546,336 | |||||||||
Less: Goodwill | 117,345 | 117,345 | 117,345 | 117,345 | 117,345 | ||||||||||||||
Less: Intangible assets | 9,148 | 9,768 | 10,399 | 11,056 | 11,745 | ||||||||||||||
Tangible common equity | $ | 460,344 | $ | 446,971 | $ | 427,271 | $ | 420,172 | $ | 417,246 | |||||||||
Total assets | $ | 5,517,539 | $ | 5,509,924 | $ | 5,383,102 | $ | 5,289,225 | $ | 5,231,488 | |||||||||
Less: Goodwill | 117,345 | 117,345 | 117,345 | 117,345 | 117,345 | ||||||||||||||
Less: Intangible assets | 9,148 | 9,768 | 10,399 | 11,056 | 11,745 | ||||||||||||||
Tangible assets | $ | 5,391,046 | $ | 5,382,811 | $ | 5,255,358 | $ | 5,160,824 | $ | 5,102,398 | |||||||||
Tangible common equity to tangible assets | 8.54 | % | 8.30 | % | 8.13 | % | 8.14 | % | 8.18 | % |