Delaware | 001-36586 | 27-0775699 | ||
(State or other jurisdiction of incorporation | (Commission file number) | (IRS Employer Identification Number) |
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[ ] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
99.1 | Press Release of FCB Financial Holdings, Inc. issued July 25, 2017 |
Date: July 25, 2017 | FCB FINANCIAL HOLDINGS, INC. | |||||
By: | /s/ Jennifer L. Simons | |||||
Name: Jennifer L. Simons | ||||||
Title: Chief Financial Officer |
• | Fully tax equivalent net revenue of $83.0 million; |
• | Reported and Adjusted EPS of $0.76 and $0.71 per share, respectively, on a fully diluted basis; |
• | New loan portfolio grew sequentially at an annualized rate of 25% when excluding the impact of reducing the syndicated loan portfolio and mortgage sales; |
• | New loan fundings of $536.1 million during the quarter and reduction of syndicated loan portfolio of $24.9 million; |
• | Demand deposits grew by $125.9 million, or 24% annualized, during the quarter; |
• | Reported and Adjusted Efficiency ratio of 43.3% and 42.0%, respectively; |
• | Reported and Adjusted ROA of 147 and 136 basis points, respectively; and |
• | Tangible book value per share was $23.88. |
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands, except share and per share data) | ||||||||||||||||||||
Interest income: | ||||||||||||||||||||
Interest and fees on loans | $ | 71,516 | $ | 66,589 | $ | 68,583 | $ | 65,748 | $ | 62,642 | ||||||||||
Interest and dividends on investment securities | 18,921 | 18,561 | 16,907 | 14,955 | 14,470 | |||||||||||||||
Other interest income | 136 | 72 | 90 | 97 | 96 | |||||||||||||||
Total interest income | 90,573 | 85,222 | 85,580 | 80,800 | 77,208 | |||||||||||||||
Interest expense: | ||||||||||||||||||||
Interest on deposits | 15,625 | 13,518 | 12,960 | 11,736 | 10,340 | |||||||||||||||
Interest on borrowings | 3,061 | 2,034 | 1,554 | 1,786 | 1,938 | |||||||||||||||
Total interest expense | 18,686 | 15,552 | 14,514 | 13,522 | 12,278 | |||||||||||||||
Net interest income | 71,887 | 69,670 | 71,066 | 67,278 | 64,930 | |||||||||||||||
Provision for loan losses | 2,115 | 1,643 | 2,249 | 1,990 | 1,976 | |||||||||||||||
Net interest income after provision for loan losses | 69,772 | 68,027 | 68,817 | 65,288 | 62,954 | |||||||||||||||
Noninterest income: | ||||||||||||||||||||
Service charges and fees | 902 | 915 | 935 | 884 | 842 | |||||||||||||||
Loan and other fees | 3,048 | 2,495 | 2,488 | 2,145 | 2,248 | |||||||||||||||
Bank-owned life insurance income | 1,414 | 1,414 | 1,333 | 1,288 | 1,286 | |||||||||||||||
Income from resolution of acquired assets | 320 | 762 | 1,135 | 1,052 | 478 | |||||||||||||||
Gain (loss) on sales of other real estate owned | (23 | ) | 45 | 209 | 925 | 2,102 | ||||||||||||||
Gain (loss) on investment securities | 255 | 777 | 800 | 749 | 324 | |||||||||||||||
Other noninterest income | 2,957 | 3,579 | 1,019 | 1,099 | 942 | |||||||||||||||
Total noninterest income | 8,873 | 9,987 | 7,919 | 8,142 | 8,222 | |||||||||||||||
Noninterest expense: | ||||||||||||||||||||
Salaries and employee benefits | 21,486 | 20,497 | 19,261 | 18,711 | 19,614 | |||||||||||||||
Occupancy and equipment expenses | 3,336 | 3,397 | 3,505 | 3,480 | 3,034 | |||||||||||||||
Loan and other real estate related expenses | 1,188 | 1,227 | 1,467 | 1,834 | 2,235 | |||||||||||||||
Professional services | 1,508 | 1,352 | 1,585 | 1,180 | 1,105 | |||||||||||||||
Data processing and network | 3,090 | 2,965 | 2,920 | 2,882 | 2,796 | |||||||||||||||
Regulatory assessments and insurance | 2,184 | 2,177 | 2,055 | 1,860 | 1,840 | |||||||||||||||
Amortization of intangibles | 256 | 256 | 256 | 257 | 297 | |||||||||||||||
Marketing and promotions | 947 | 1,346 | 730 | 956 | 1,108 | |||||||||||||||
Other operating expenses | 1,257 | 1,867 | 1,867 | 1,876 | 1,946 | |||||||||||||||
Total noninterest expense | 35,252 | 35,084 | 33,646 | 33,036 | 33,975 | |||||||||||||||
Income before income tax expense | 43,393 | 42,930 | 43,090 | 40,394 | 37,201 | |||||||||||||||
Income tax expense | 8,312 | 3,941 | 15,194 | 14,330 | 13,697 | |||||||||||||||
Net income | $ | 35,081 | $ | 38,989 | $ | 27,896 | $ | 26,064 | $ | 23,504 | ||||||||||
Earnings per share: | ||||||||||||||||||||
Basic | $ | 0.82 | $ | 0.93 | $ | 0.68 | $ | 0.64 | $ | 0.58 | ||||||||||
Diluted | $ | 0.76 | $ | 0.86 | $ | 0.64 | $ | 0.60 | $ | 0.55 | ||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||
Basic | 42,659,101 | 41,730,610 | 40,911,326 | 40,608,706 | 40,646,498 | |||||||||||||||
Diluted | 46,042,552 | 45,573,213 | 43,728,282 | 43,150,813 | 42,997,811 |
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Cash and due from banks | $ | 62,578 | $ | 70,908 | $ | 52,903 | $ | 67,324 | $ | 51,277 | ||||||||||
Interest-earning deposits in other banks | 37,424 | 62,929 | 30,973 | 20,010 | 107,588 | |||||||||||||||
Investment securities: | ||||||||||||||||||||
Available for sale securities, at fair value | 2,046,488 | 1,976,252 | 1,876,434 | 1,672,089 | 1,562,049 | |||||||||||||||
Federal Home Loan Bank and other bank stock, at cost | 68,372 | 55,652 | 51,656 | 43,486 | 51,557 | |||||||||||||||
Total investment securities | 2,114,860 | 2,031,904 | 1,928,090 | 1,715,575 | 1,613,606 | |||||||||||||||
Loans held for sale | 24,145 | 21,251 | 20,220 | 15,748 | 5,363 | |||||||||||||||
Loans: | ||||||||||||||||||||
New loans | 6,900,380 | 6,552,214 | 6,259,406 | 5,837,759 | 5,523,071 | |||||||||||||||
Acquired loans | 351,021 | 366,156 | 375,488 | 431,734 | 474,076 | |||||||||||||||
Allowance for loan losses | (41,334 | ) | (39,431 | ) | (37,897 | ) | (35,785 | ) | (33,706 | ) | ||||||||||
Loans, net | 7,210,067 | 6,878,939 | 6,596,997 | 6,233,708 | 5,963,441 | |||||||||||||||
Premises and equipment, net | 36,111 | 36,278 | 36,652 | 38,112 | 37,939 | |||||||||||||||
Other real estate owned | 18,540 | 18,761 | 19,228 | 25,654 | 29,290 | |||||||||||||||
Goodwill and other intangible assets | 85,383 | 85,639 | 85,895 | 86,151 | 86,408 | |||||||||||||||
Deferred tax assets, net | 50,612 | 56,178 | 61,391 | 59,081 | 66,213 | |||||||||||||||
Bank-owned life insurance | 198,250 | 198,089 | 198,438 | 172,105 | 170,817 | |||||||||||||||
Other assets | 63,422 | 72,346 | 59,347 | 97,684 | 89,280 | |||||||||||||||
Total assets | $ | 9,901,392 | $ | 9,533,222 | $ | 9,090,134 | $ | 8,531,152 | $ | 8,221,222 | ||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||||
Liabilities: | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Transaction accounts: | ||||||||||||||||||||
Noninterest-bearing | $ | 1,135,922 | $ | 1,069,745 | $ | 905,905 | $ | 830,910 | $ | 789,019 | ||||||||||
Interest-bearing | 4,489,554 | 4,571,833 | 4,183,972 | 3,794,215 | 3,490,188 | |||||||||||||||
Total transaction accounts | 5,625,476 | 5,641,578 | 5,089,877 | 4,625,125 | 4,279,207 | |||||||||||||||
Time deposits | 2,069,714 | 2,032,793 | 2,215,794 | 2,292,438 | 2,188,459 | |||||||||||||||
Total deposits | 7,695,190 | 7,674,371 | 7,305,671 | 6,917,563 | 6,467,666 | |||||||||||||||
Borrowings | 1,019,494 | 739,519 | 751,103 | 568,175 | 756,759 | |||||||||||||||
Other liabilities | 69,430 | 64,085 | 50,919 | 79,329 | 73,625 | |||||||||||||||
Total liabilities | 8,784,114 | 8,477,975 | 8,107,693 | 7,565,067 | 7,298,050 | |||||||||||||||
Stockholders’ Equity: | ||||||||||||||||||||
Class A common stock | 46 | 45 | 44 | 41 | 40 | |||||||||||||||
Class B common stock | — | — | — | 3 | 3 | |||||||||||||||
Additional paid-in capital | 916,360 | 898,394 | 875,314 | 866,673 | 857,721 | |||||||||||||||
Retained earnings | 262,521 | 227,440 | 188,451 | 160,555 | 134,491 | |||||||||||||||
Accumulated other comprehensive income (loss) | 15,724 | 6,741 | (3,995 | ) | 16,186 | 4,816 | ||||||||||||||
Treasury stock, at cost | (77,373 | ) | (77,373 | ) | (77,373 | ) | (77,373 | ) | (73,899 | ) | ||||||||||
Total stockholders’ equity | 1,117,278 | 1,055,247 | 982,441 | 966,085 | 923,172 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 9,901,392 | $ | 9,533,222 | $ | 9,090,134 | $ | 8,531,152 | $ | 8,221,222 |
Three Months Ended | |||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | |||||||||||
Performance Ratios: | |||||||||||||||
Interest rate spread | 2.92 | % | 3.03 | % | 3.22 | % | 3.26 | % | 3.33 | % | |||||
Net interest margin | 3.16 | % | 3.24 | % | 3.41 | % | 3.44 | % | 3.51 | % | |||||
Return on average assets | 1.47 | % | 1.72 | % | 1.26 | % | 1.25 | % | 1.19 | % | |||||
Return on average equity | 12.95 | % | 15.58 | % | 11.36 | % | 10.96 | % | 10.41 | % | |||||
Efficiency ratio (company level) | 43.33 | % | 43.72 | % | 42.27 | % | 43.46 | % | 46.04 | % | |||||
Average interest-earning assets to average interest bearing liabilities | 123.38 | % | 121.19 | % | 120.75 | % | 120.89 | % | 119.60 | % | |||||
Loans receivable to deposits | 94.23 | % | 90.15 | % | 90.82 | % | 90.63 | % | 92.73 | % | |||||
Yield on interest-earning assets | 3.93 | % | 3.90 | % | 4.06 | % | 4.09 | % | 4.12 | % | |||||
Cost of interest-bearing liabilities | 1.01 | % | 0.87 | % | 0.84 | % | 0.83 | % | 0.79 | % | |||||
Asset and Credit Quality Ratios - Total loans: | |||||||||||||||
Nonperforming loans to loans receivable | 0.22 | % | 0.24 | % | 0.39 | % | 0.27 | % | 0.30 | % | |||||
Nonperforming assets to total assets | 0.35 | % | 0.37 | % | 0.50 | % | 0.50 | % | 0.57 | % | |||||
ALL to nonperforming assets | 120.11 | % | 111.81 | % | 84.08 | % | 83.92 | % | 71.59 | % | |||||
ALL to total gross loans | 0.57 | % | 0.57 | % | 0.57 | % | 0.57 | % | 0.56 | % | |||||
Asset and Credit Quality Ratios - New Loans: | |||||||||||||||
Nonperforming new loans to new loans receivable | 0.02 | % | 0.02 | % | 0.04 | % | 0.01 | % | 0.01 | % | |||||
New loan ALL to total gross new loans | 0.55 | % | 0.54 | % | 0.54 | % | 0.52 | % | 0.52 | % | |||||
Asset and Credit Quality Ratios - Acquired Loans: | |||||||||||||||
Nonperforming acquired loans to acquired loans receivable | 4.05 | % | 4.15 | % | 6.18 | % | 3.76 | % | 3.69 | % | |||||
Acquired loan ALL to total gross acquired loans | 1.06 | % | 1.11 | % | 1.16 | % | 1.22 | % | 1.10 | % | |||||
Capital Ratios (Company): | |||||||||||||||
Average equity to average total assets | 11.3 | % | 11.0 | % | 11.1 | % | 11.4 | % | 11.5 | % | |||||
Tangible average equity to tangible average assets | 10.5 | % | 10.2 | % | 10.2 | % | 10.5 | % | 10.5 | % | |||||
Tangible common equity ratio (1) | 10.5 | % | 10.3 | % | 10.0 | % | 10.4 | % | 10.3 | % | |||||
Tier 1 leverage ratio | 10.6 | % | 10.5 | % | 10.3 | % | 10.3 | % | 9.8 | % | |||||
Tier 1 risk-based capital ratio | 12.3 | % | 12.2 | % | 11.9 | % | 11.8 | % | 11.3 | % | |||||
Total risk-based capital ratio | 12.9 | % | 12.8 | % | 12.5 | % | 12.0 | % | 11.3 | % | |||||
Capital Ratios (Bank): | |||||||||||||||
Average equity to average total assets | 10.1 | % | 10.0 | % | 10.2 | % | 10.6 | % | 10.5 | % | |||||
Tangible common equity ratio | 9.3 | % | 9.1 | % | 9.0 | % | 9.5 | % | 9.4 | % | |||||
Tier 1 leverage ratio | 9.3 | % | 9.3 | % | 9.3 | % | 9.6 | % | 9.6 | % | |||||
Tier 1 risk-based capital ratio | 10.9 | % | 10.9 | % | 10.9 | % | 11.1 | % | 11.1 | % | |||||
Total risk-based capital ratio | 11.4 | % | 11.5 | % | 11.4 | % | 11.5 | % | 11.2 | % |
As of | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
New Loans: | ||||||||||||||||||||
Commercial real estate | $ | 1,811,977 | $ | 1,703,790 | $ | 1,438,427 | $ | 1,272,150 | $ | 1,209,762 | ||||||||||
Owner-occupied commercial real estate | 856,050 | 790,062 | 769,814 | 596,131 | 571,558 | |||||||||||||||
1-4 single family residential | 2,133,883 | 2,084,966 | 2,012,856 | 1,982,340 | 1,923,092 | |||||||||||||||
Construction, land and development | 706,866 | 627,894 | 651,253 | 639,626 | 582,615 | |||||||||||||||
Home equity loans and lines of credit | 47,686 | 50,815 | 49,819 | 47,508 | 43,730 | |||||||||||||||
Total real estate loans | $ | 5,556,462 | $ | 5,257,527 | $ | 4,922,169 | $ | 4,537,755 | $ | 4,330,757 | ||||||||||
Commercial and industrial | 1,339,591 | 1,290,456 | 1,332,869 | 1,295,324 | 1,187,788 | |||||||||||||||
Consumer | 4,327 | 4,231 | 4,368 | 4,680 | 4,526 | |||||||||||||||
Total new loans | $ | 6,900,380 | $ | 6,552,214 | $ | 6,259,406 | $ | 5,837,759 | $ | 5,523,071 | ||||||||||
Acquired ASC 310-30 Loans: | ||||||||||||||||||||
Commercial real estate | $ | 120,781 | $ | 129,317 | $ | 130,628 | $ | 160,219 | $ | 182,828 | ||||||||||
1-4 single family residential | 28,792 | 30,115 | 31,476 | 34,329 | 35,400 | |||||||||||||||
Construction, land and development | 15,060 | 15,912 | 17,657 | 25,156 | 25,296 | |||||||||||||||
Total real estate loans | $ | 164,633 | $ | 175,344 | $ | 179,761 | $ | 219,704 | $ | 243,524 | ||||||||||
Commercial and industrial | 13,612 | 14,234 | 15,147 | 21,985 | 28,984 | |||||||||||||||
Consumer | 1,478 | 1,554 | 1,681 | 2,074 | 2,216 | |||||||||||||||
Total Acquired ASC 310-30 Loans | $ | 179,723 | $ | 191,132 | $ | 196,589 | $ | 243,763 | $ | 274,724 | ||||||||||
Acquired Non-ASC 310-30 Loans: | ||||||||||||||||||||
Commercial real estate | $ | 38,043 | $ | 38,352 | $ | 38,786 | $ | 39,769 | $ | 44,680 | ||||||||||
Owner-occupied commercial real estate | 18,266 | 18,465 | 18,477 | 20,042 | 19,256 | |||||||||||||||
1-4 single family residential | 62,485 | 64,669 | 66,854 | 71,302 | 74,568 | |||||||||||||||
Construction, land and development | 5,890 | 5,890 | 6,338 | 6,338 | 6,338 | |||||||||||||||
Home equity loans and lines of credit | 40,809 | 41,835 | 42,295 | 43,096 | 46,269 | |||||||||||||||
Total real estate loans | $ | 165,493 | $ | 169,211 | $ | 172,750 | $ | 180,547 | $ | 191,111 | ||||||||||
Commercial and industrial | 5,499 | 5,487 | 5,815 | 7,001 | 7,801 | |||||||||||||||
Consumer | 306 | 326 | 334 | 423 | 440 | |||||||||||||||
Total Acquired Non-ASC 310-30 Loans | $ | 171,298 | $ | 175,024 | $ | 178,899 | $ | 187,971 | $ | 199,352 | ||||||||||
Total loans | $ | 7,251,401 | $ | 6,918,370 | $ | 6,634,894 | $ | 6,269,493 | $ | 5,997,147 |
As of | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Noninterest-bearing demand deposits | $ | 1,135,922 | $ | 1,069,745 | $ | 905,905 | $ | 830,910 | $ | 789,019 | ||||||||||
Interest-bearing demand deposits | 1,117,280 | 1,057,539 | 1,004,452 | 905,687 | 725,896 | |||||||||||||||
Interest-bearing NOW accounts | 401,845 | 422,329 | 398,823 | 420,207 | 425,464 | |||||||||||||||
Savings and money market accounts | 2,970,429 | 3,091,965 | 2,780,697 | 2,468,321 | 2,338,828 | |||||||||||||||
Time deposits | 2,069,714 | 2,032,793 | 2,215,794 | 2,292,438 | 2,188,459 | |||||||||||||||
Total deposits | $ | 7,695,190 | $ | 7,674,371 | $ | 7,305,671 | $ | 6,917,563 | $ | 6,467,666 |
Three Months Ended | ||||||||||||||||||||||
June 30, 2017 | March 31, 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 | $ | 51,078 | $ | 136 | 1.07 | % | $ | 33,990 | $ | 72 | 0.86 | % | ||||||||||
New loans | 6,695,380 | 64,575 | 3.82 | % | 6,342,488 | 58,691 | 3.70 | % | ||||||||||||||
Acquired loans (4)(5) | 355,721 | 6,941 | 7.80 | % | 368,305 | 7,898 | 8.58 | % | ||||||||||||||
Investment securities | 2,025,060 | 18,921 | 3.70 | % | 1,986,083 | 18,561 | 3.74 | % | ||||||||||||||
Total interest-earning assets | $ | 9,127,239 | $ | 90,573 | 3.93 | % | $ | 8,730,866 | $ | 85,222 | 3.90 | % | ||||||||||
Non-earning assets: | ||||||||||||||||||||||
Noninterest-earning assets | 475,115 | 465,617 | ||||||||||||||||||||
Total assets | $ | 9,602,354 | $ | 9,196,483 | ||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,073,823 | $ | 2,289 | 0.85 | % | $ | 1,013,185 | $ | 1,712 | 0.69 | % | ||||||||||
Interest-bearing NOW accounts | 419,774 | 637 | 0.61 | % | 404,483 | 473 | 0.47 | % | ||||||||||||||
Savings and money market accounts | 3,071,859 | 6,857 | 0.90 | % | 2,791,959 | 5,116 | 0.74 | % | ||||||||||||||
Time deposits (6) | 2,007,097 | 5,842 | 1.17 | % | 2,150,522 | 6,217 | 1.17 | % | ||||||||||||||
FHLB advances and other borrowings (6) | 825,154 | 3,061 | 1.47 | % | 843,929 | 2,034 | 0.96 | % | ||||||||||||||
Total interest-bearing liabilities | $ | 7,397,707 | $ | 18,686 | 1.01 | % | $ | 7,204,078 | $ | 15,552 | 0.87 | % | ||||||||||
Noninterest-bearing liabilities and stockholders’ equity: | ||||||||||||||||||||||
Noninterest-bearing demand deposits | $ | 1,070,311 | $ | 945,494 | ||||||||||||||||||
Other liabilities | 47,782 | 32,072 | ||||||||||||||||||||
Stockholders’ equity | 1,086,554 | 1,014,839 | ||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 9,602,354 | $ | 9,196,483 | ||||||||||||||||||
Net interest income | $ | 71,887 | $ | 69,670 | ||||||||||||||||||
Net interest spread | 2.92 | % | 3.03 | % | ||||||||||||||||||
Net interest margin | 3.16 | % | 3.24 | % |
Three Months Ended June 30, | ||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||
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 | $ | 51,078 | $ | 136 | 1.07 | % | $ | 92,582 | $ | 96 | 0.42 | % | ||||||||||
New loans | 6,695,380 | 64,575 | 3.82 | % | 5,235,352 | 46,074 | 3.48 | % | ||||||||||||||
Acquired loans (4)(5) | 355,721 | 6,941 | 7.80 | % | 508,657 | 16,568 | 13.03 | % | ||||||||||||||
Investment securities | 2,025,060 | 18,921 | 3.70 | % | 1,592,399 | 14,470 | 3.59 | % | ||||||||||||||
Total interest-earning assets | $ | 9,127,239 | $ | 90,573 | 3.93 | % | $ | 7,428,990 | $ | 77,208 | 4.12 | % | ||||||||||
Non-earning assets: | ||||||||||||||||||||||
Noninterest-earning assets | 475,115 | 470,240 | ||||||||||||||||||||
Total assets | $ | 9,602,354 | $ | 7,899,230 | ||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,073,823 | $ | 2,289 | 0.85 | % | $ | 671,023 | $ | 843 | 0.50 | % | ||||||||||
Interest-bearing NOW accounts | 419,774 | 637 | 0.61 | % | 452,759 | 434 | 0.38 | % | ||||||||||||||
Savings and money market accounts | 3,071,859 | 6,857 | 0.90 | % | 2,222,786 | 3,418 | 0.62 | % | ||||||||||||||
Time deposits (6) | 2,007,097 | 5,842 | 1.17 | % | 1,973,438 | 5,645 | 1.15 | % | ||||||||||||||
FHLB advances and other borrowings (6) | 825,154 | 3,061 | 1.47 | % | 891,580 | 1,938 | 0.86 | % | ||||||||||||||
Total interest-bearing liabilities | $ | 7,397,707 | $ | 18,686 | 1.01 | % | $ | 6,211,586 | $ | 12,278 | 0.79 | % | ||||||||||
Noninterest-bearing liabilities and stockholders’ equity: | ||||||||||||||||||||||
Noninterest-bearing demand deposits | $ | 1,070,311 | $ | 716,806 | ||||||||||||||||||
Other liabilities | 47,782 | 65,110 | ||||||||||||||||||||
Stockholders’ equity | 1,086,554 | 905,728 | ||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 9,602,354 | $ | 7,899,230 | ||||||||||||||||||
Net interest income | $ | 71,887 | $ | 64,930 | ||||||||||||||||||
Net interest spread | 2.92 | % | 3.33 | % | ||||||||||||||||||
Net interest margin | 3.16 | % | 3.51 | % |
Year to date June 30, | ||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||
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 | $ | 42,581 | $ | 208 | 0.99 | % | $ | 89,646 | $ | 162 | 0.36 | % | ||||||||||
New loans | 6,519,909 | 123,266 | 3.76 | % | 5,046,080 | 88,786 | 3.48 | % | ||||||||||||||
Acquired loans (4)(5) | 361,978 | 14,839 | 8.20 | % | 532,790 | 35,144 | 13.19 | % | ||||||||||||||
Investment securities | 2,005,679 | 37,482 | 3.72 | % | 1,584,508 | 28,844 | 3.60 | % | ||||||||||||||
Total interest-earning assets | $ | 8,930,147 | $ | 175,795 | 3.92 | % | $ | 7,253,024 | $ | 152,936 | 4.18 | % | ||||||||||
Non-earning assets: | ||||||||||||||||||||||
Noninterest-earning assets | 470,392 | 473,630 | ||||||||||||||||||||
Total assets | $ | 9,400,539 | $ | 7,726,654 | ||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,043,672 | $ | 4,000 | 0.77 | % | $ | 653,261 | $ | 1,627 | 0.50 | % | ||||||||||
Interest-bearing NOW accounts | 412,171 | 1,111 | 0.54 | % | 421,958 | 806 | 0.38 | % | ||||||||||||||
Savings and money market accounts | 2,932,682 | 11,973 | 0.82 | % | 2,131,992 | 6,261 | 0.59 | % | ||||||||||||||
Time deposits (6) | 2,078,413 | 12,059 | 1.17 | % | 1,937,274 | 10,939 | 1.13 | % | ||||||||||||||
FHLB advances and other borrowings (6) | 834,489 | 5,095 | 1.21 | % | 949,410 | 3,931 | 0.82 | % | ||||||||||||||
Total interest-bearing liabilities | $ | 7,301,427 | $ | 34,238 | 0.94 | % | $ | 6,093,895 | $ | 23,564 | 0.77 | % | ||||||||||
Noninterest-bearing liabilities and stockholders’ equity: | ||||||||||||||||||||||
Noninterest-bearing demand deposits | $ | 1,008,247 | $ | 681,624 | ||||||||||||||||||
Other liabilities | 39,970 | 60,241 | ||||||||||||||||||||
Stockholders’ equity | 1,050,895 | 890,894 | ||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 9,400,539 | $ | 7,726,654 | ||||||||||||||||||
Net interest income | $ | 141,557 | $ | 129,372 | ||||||||||||||||||
Net interest spread | 2.98 | % | 3.41 | % | ||||||||||||||||||
Net interest margin | 3.20 | % | 3.58 | % |
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Net Income | $ | 35,081 | $ | 38,989 | $ | 27,896 | $ | 26,064 | $ | 23,504 | ||||||||||
Pre-tax Adjustments | ||||||||||||||||||||
Noninterest income | ||||||||||||||||||||
Less: Gain (loss) on investment securities | 255 | 777 | 800 | 749 | 324 | |||||||||||||||
Noninterest expenses | ||||||||||||||||||||
Salaries and employee benefits | 223 | 56 | 132 | 72 | 1,018 | |||||||||||||||
Occupancy and equipment | — | — | 43 | — | — | |||||||||||||||
Loan and other real estate related expenses | — | — | — | — | — | |||||||||||||||
Professional services | — | — | — | — | — | |||||||||||||||
Data processing and network fees | — | — | — | — | — | |||||||||||||||
Regulatory assessments and insurance | — | — | — | — | — | |||||||||||||||
Amortization of intangibles | — | — | — | — | — | |||||||||||||||
Other operating expenses | 21 | 12 | 66 | 7 | — | |||||||||||||||
Taxes | ||||||||||||||||||||
Tax Effect of adjustments (1) | (2,534 | ) | (9,147 | ) | (160 | ) | (10 | ) | 17 | |||||||||||
Adjusted Net Income | $ | 32,536 | $ | 29,133 | $ | 27,177 | $ | 25,384 | $ | 24,215 | ||||||||||
Average assets | $ | 9,602,354 | $ | 9,196,483 | $ | 8,764,938 | $ | 8,247,690 | $ | 7,899,230 | ||||||||||
ROA (2) | 1.47 | % | 1.72 | % | 1.26 | % | 1.25 | % | 1.19 | % | ||||||||||
Adjusted ROA (3) | 1.36 | % | 1.28 | % | 1.23 | % | 1.22 | % | 1.23 | % |
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Reported: Net interest income | $ | 71,887 | $ | 69,670 | $ | 71,066 | $ | 67,278 | $ | 64,930 | ||||||||||
FTE adjustment | 1,348 | 1,288 | 1,132 | 989 | 865 | |||||||||||||||
Adjusted net interest income | $ | 73,235 | $ | 70,958 | $ | 72,198 | $ | 68,267 | $ | 65,795 | ||||||||||
Reported: Noninterest income | $ | 8,873 | $ | 9,987 | $ | 7,919 | $ | 8,142 | $ | 8,222 | ||||||||||
FTE adjustment | 904 | 904 | 852 | 824 | 822 | |||||||||||||||
Less: Gain (loss) on investment securities | 255 | 777 | 800 | 749 | 324 | |||||||||||||||
Adjusted noninterest income | $ | 9,522 | $ | 10,114 | $ | 7,971 | $ | 8,217 | $ | 8,720 | ||||||||||
Reported: Noninterest expense | $ | 35,252 | $ | 35,084 | $ | 33,646 | $ | 33,036 | $ | 33,975 | ||||||||||
Less: | ||||||||||||||||||||
Salaries and employee benefits | 223 | 56 | 132 | 72 | 1,018 | |||||||||||||||
Occupancy and equipment | — | — | 43 | — | — | |||||||||||||||
Loan and other real estate related expenses | — | — | — | — | — | |||||||||||||||
Professional services | — | — | — | — | — | |||||||||||||||
Data processing and network fees | — | — | — | — | — | |||||||||||||||
Regulatory assessments and insurance | — | — | — | — | — | |||||||||||||||
Amortization of intangibles | — | — | — | — | — | |||||||||||||||
Other operating expenses | 21 | 12 | 66 | 7 | — | |||||||||||||||
Adjusted noninterest expense | $ | 35,008 | $ | 35,016 | $ | 33,405 | $ | 32,957 | $ | 32,957 | ||||||||||
Efficiency ratio (1) | 43.33 | % | 43.72 | % | 42.27 | % | 43.46 | % | 46.04 | % | ||||||||||
Adjusted efficiency ratio (2) | 41.99 | % | 42.88 | % | 41.35 | % | 42.75 | % | 43.83 | % |
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
(Dollars in thousands, except share and per share data) | ||||||||||||||||||||
Total assets | $ | 9,901,392 | $ | 9,533,222 | $ | 9,090,134 | $ | 8,531,152 | $ | 8,221,222 | ||||||||||
Less: | ||||||||||||||||||||
Goodwill and other intangible assets | 85,383 | 85,639 | 85,895 | 86,151 | 86,408 | |||||||||||||||
Tangible assets | $ | 9,816,009 | $ | 9,447,583 | $ | 9,004,239 | $ | 8,445,001 | $ | 8,134,814 | ||||||||||
Total stockholders’ equity | $ | 1,117,278 | $ | 1,055,247 | $ | 982,441 | $ | 966,085 | $ | 923,172 | ||||||||||
Less: | ||||||||||||||||||||
Goodwill and other intangible assets | 85,383 | 85,639 | 85,895 | 86,151 | 86,408 | |||||||||||||||
Tangible stockholders’ equity | $ | 1,031,895 | $ | 969,608 | $ | 896,546 | $ | 879,934 | $ | 836,764 | ||||||||||
Shares outstanding | 43,208,418 | 42,432,062 | 41,157,571 | 40,912,571 | 40,537,913 | |||||||||||||||
Tangible book value per share | $ | 23.88 | $ | 22.85 | $ | 21.78 | $ | 21.51 | $ | 20.64 | ||||||||||
Average assets | $ | 9,602,354 | $ | 9,196,483 | $ | 8,764,938 | $ | 8,247,690 | $ | 7,899,230 | ||||||||||
Average equity | $ | 1,086,554 | $ | 1,014,839 | $ | 974,544 | $ | 943,168 | $ | 905,728 | ||||||||||
Average goodwill and other intangible assets | $ | 85,511 | $ | 85,766 | $ | 86,029 | $ | 86,276 | $ | 86,564 | ||||||||||
Tangible average equity to tangible average assets | 10.5 | % | 10.2 | % | 10.2 | % | 10.5 | % | 10.5 | % | ||||||||||
Tangible common equity ratio | 10.5 | % | 10.3 | % | 10.0 | % | 10.4 | % | 10.3 | % |