Date of Report (date of earliest event reported): | October 20, 2015 |
Pennsylvania | 0-10587 | 23-2195389 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification Number) |
One Penn Square Lancaster, Pennsylvania | 17604 | |
(Address of principal executive offices) | (Zip Code) |
Exhibit No. | Description |
99.1 | Press Release dated October 20, 2015. |
99.2 | Supplementary financial information for the quarter ended September 30, 2015. |
99.3 | Presentation materials to be discussed during the conference call and webcast on October 21, 2015. |
Date: October 20, 2015 | FULTON FINANCIAL CORPORATION |
By: /s/ Patrick S. Barrett | |
Patrick S. Barrett | |
Senior Executive Vice President and | |
Chief Financial Officer |
• | Diluted earnings per share for the third quarter of 2015 was 20 cents, compared to 21 cents in both the second quarter of 2015 and the third quarter of 2014. |
• | In July 2015, the Corporation redeemed $150.0 million of trust preferred securities. In connection with this redemption, a loss of $5.6 million was recognized as a component of non-interest expense. This loss reduced diluted earnings per share for the third quarter of 2015 by approximately 2 cents. |
• | Net interest income for the third quarter of 2015 increased $2.8 million, or 2.3 percent, compared to the second quarter of 2015 and decreased $3.7 million, or 2.8 percent, compared to the third quarter of 2014. The net interest margin of 3.18 percent decreased two basis points compared to the second quarter of 2015, and was down 21 basis points compared to the third quarter of 2014. |
• | Ending loans increased $292.1 million, or 2.2 percent, compared to the second quarter of 2015 and $506.0 million, or 3.9 percent, compared to the third quarter of 2014, while average loans increased 1.3 percent and 3.5 percent, compared to the second quarter of 2015 and the third quarter of 2014, respectively. |
• | Ending deposits increased $578.7 million, or 4.3 percent, compared to the second quarter of 2015 and $750.8 million, or 5.6 percent, compared to the third quarter of 2014, while average deposits increased 3.1 percent and 6.6 percent, compared to the second quarter of 2015 and the third quarter of 2014, respectively. |
• | The provision for credit losses in the third quarter of 2015 was $1.0 million, compared to a $2.2 million provision in the second quarter of 2015 and a $3.5 million provision in the third quarter of 2014. |
• | Non-interest income, excluding investment securities gains, decreased $1.0 million, or 2.3 percent, in comparison to the second quarter of 2015, and increased $1.2 million, or 2.9 percent, in comparison to the third quarter of 2014. |
• | Non-interest expense, excluding the loss on redemption of trust preferred securities, increased $909,000, or 0.8 percent, compared to the second quarter of 2015 and increased $3.5 million, or 3.0 percent, compared to the third quarter of 2014. |
• | In October 2015, the Corporation’s Board of Directors approved the repurchase of up to $50 million of the Corporation’s common stock, or approximately 2.3 percent of outstanding shares. In addition, during the third quarter of 2015, the Corporation completed the $50 million share repurchase program announced in April 2015. A total of approximately 4.0 million shares were repurchased under that program at an average cost of $12.57 per share. |
Three Months Ended | Increase (decrease) | |||||||||||||||||||
September 30, 2015 | June 30, 2015 | in Balance | ||||||||||||||||||
Balance | Yield (1) | Balance | Yield (1) | $ | % | |||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Average Loans, net of unearned income, by type: | ||||||||||||||||||||
Real estate - commercial mortgage | $ | 5,242,021 | 4.09 | % | $ | 5,210,540 | 4.15 | % | $ | 31,481 | 0.6 | % | ||||||||
Commercial - industrial, financial, and agricultural | 3,887,161 | 3.78 | % | 3,836,397 | 3.79 | % | 50,764 | 1.3 | % | |||||||||||
Real estate - home equity | 1,692,860 | 4.08 | % | 1,695,171 | 4.11 | % | (2,311 | ) | (0.1 | )% | ||||||||||
Real estate - residential mortgage | 1,381,141 | 3.78 | % | 1,356,464 | 3.82 | % | 24,677 | 1.8 | % | |||||||||||
Real estate - construction | 753,584 | 3.88 | % | 698,685 | 3.97 | % | 54,899 | 7.9 | % | |||||||||||
Consumer | 270,391 | 5.81 | % | 265,354 | 5.48 | % | 5,037 | 1.9 | % | |||||||||||
Leasing and other | 142,716 | 6.79 | % | 129,989 | 6.94 | % | 12,727 | 9.8 | % | |||||||||||
Total Average Loans, net of unearned income | $ | 13,369,874 | 4.02 | % | $ | 13,192,600 | 4.05 | % | $ | 177,274 | 1.3 | % | ||||||||
(1) Presented on a tax-equivalent basis using a 35% Federal tax rate and statutory interest expense disallowances. |
Three Months Ended | Increase (decrease) | |||||||||||||||||
September 30, 2015 | June 30, 2015 | in Balance | ||||||||||||||||
Balance | Rate | Balance | Rate | $ | % | |||||||||||||
(dollars in thousands) | ||||||||||||||||||
Average Deposits, by type: | ||||||||||||||||||
Noninterest-bearing demand | $ | 3,904,176 | — | % | $ | 3,734,880 | — | % | $ | 169,296 | 4.5 | % | ||||||
Interest-bearing demand | 3,316,532 | 0.13 | % | 3,152,697 | 0.13 | % | 163,835 | 5.2 | % | |||||||||
Savings deposits | 3,714,282 | 0.15 | % | 3,568,579 | 0.14 | % | 145,703 | 4.1 | % | |||||||||
Total average demand and savings | 10,934,990 | 0.09 | % | 10,456,156 | 0.09 | % | 478,834 | 4.6 | % | |||||||||
Time deposits | 2,963,774 | 1.03 | % | 3,027,520 | 1.04 | % | (63,746 | ) | (2.1 | )% | ||||||||
Total Average Deposits | $ | 13,898,764 | 0.29 | % | $ | 13,483,676 | 0.30 | % | $ | 415,088 | 3.1 | % |
Exhibit 99.2 | ||||||||||||||||||
FULTON FINANCIAL CORPORATION | ||||||||||||||||||
CONDENSED CONSOLIDATED ENDING BALANCE SHEETS (UNAUDITED) | ||||||||||||||||||
dollars in thousands | ||||||||||||||||||
% Change from | ||||||||||||||||||
September 30 | September 30 | June 30 | September 30 | June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | ||||||||||||||
ASSETS | ||||||||||||||||||
Cash and due from banks | $ | 93,803 | $ | 220,946 | $ | 100,455 | (57.5 | )% | (6.6 | )% | ||||||||
Other interest-earning assets | 579,920 | 377,579 | 387,324 | 53.6 | % | 49.7 | % | |||||||||||
Loans held for sale | 26,937 | 25,212 | 33,980 | 6.8 | % | (20.7 | )% | |||||||||||
Investment securities | 2,436,337 | 2,470,609 | 2,440,492 | (1.4 | )% | (0.2 | )% | |||||||||||
Loans, net of unearned income | 13,536,361 | 13,030,405 | 13,244,230 | 3.9 | % | 2.2 | % | |||||||||||
Allowance for loan losses | (167,136 | ) | (189,477 | ) | (167,485 | ) | (11.8 | )% | (0.2 | )% | ||||||||
Net loans | 13,369,225 | 12,840,928 | 13,076,745 | 4.1 | % | 2.2 | % | |||||||||||
Premises and equipment | 225,705 | 224,441 | 226,794 | 0.6 | % | (0.5 | )% | |||||||||||
Accrued interest receivable | 42,846 | 43,544 | 41,193 | (1.6 | )% | 4.0 | % | |||||||||||
Goodwill and intangible assets | 531,562 | 532,117 | 531,567 | (0.1 | )% | — | % | |||||||||||
Other assets | 531,724 | 502,798 | 526,923 | 5.8 | % | 0.9 | % | |||||||||||
Total Assets | $ | 17,838,059 | $ | 17,238,174 | $ | 17,365,473 | 3.5 | % | 2.7 | % | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||
Deposits | $ | 14,084,394 | $ | 13,333,627 | $ | 13,505,709 | 5.6 | % | 4.3 | % | ||||||||
Short-term borrowings | 431,631 | 564,952 | 409,035 | (23.6 | )% | 5.5 | % | |||||||||||
Other liabilities | 316,697 | 243,300 | 293,271 | 30.2 | % | 8.0 | % | |||||||||||
FHLB advances and long-term debt | 979,433 | 1,018,289 | 1,132,641 | (3.8 | )% | (13.5 | )% | |||||||||||
Total Liabilities | 15,812,155 | 15,160,168 | 15,340,656 | 4.3 | % | 3.1 | % | |||||||||||
Shareholders' equity | 2,025,904 | 2,078,006 | 2,024,817 | (2.5 | )% | 0.1 | % | |||||||||||
Total Liabilities and Shareholders' Equity | $ | 17,838,059 | $ | 17,238,174 | $ | 17,365,473 | 3.5 | % | 2.7 | % | ||||||||
LOANS, DEPOSITS AND SHORT-TERM BORROWINGS DETAIL: | ||||||||||||||||||
Loans, by type: | ||||||||||||||||||
Real estate - commercial mortgage | $ | 5,339,928 | $ | 5,156,979 | $ | 5,237,800 | 3.5 | % | 1.9 | % | ||||||||
Commercial - industrial, financial and agricultural | 3,929,908 | 3,691,262 | 3,806,699 | 6.5 | % | 3.2 | % | |||||||||||
Real estate - home equity | 1,693,649 | 1,733,036 | 1,689,688 | (2.3 | )% | 0.2 | % | |||||||||||
Real estate - residential mortgage | 1,382,085 | 1,372,033 | 1,369,103 | 0.7 | % | 0.9 | % | |||||||||||
Real estate - construction | 769,565 | 687,728 | 731,925 | 11.9 | % | 5.1 | % | |||||||||||
Consumer | 271,696 | 278,219 | 272,494 | (2.3 | )% | (0.3 | )% | |||||||||||
Leasing and other | 149,530 | 111,148 | 136,521 | 34.5 | % | 9.5 | % | |||||||||||
Total Loans, net of unearned income | $ | 13,536,361 | $ | 13,030,405 | $ | 13,244,230 | 3.9 | % | 2.2 | % | ||||||||
Deposits, by type: | ||||||||||||||||||
Noninterest-bearing demand | $ | 3,906,228 | $ | 3,556,810 | $ | 3,805,165 | 9.8 | % | 2.7 | % | ||||||||
Interest-bearing demand | 3,362,336 | 3,164,514 | 3,129,903 | 6.3 | % | 7.4 | % | |||||||||||
Savings deposits | 3,880,103 | 3,620,919 | 3,566,888 | 7.2 | % | 8.8 | % | |||||||||||
Time deposits | 2,935,727 | 2,991,384 | 3,003,753 | (1.9 | )% | (2.3 | )% | |||||||||||
Total Deposits | $ | 14,084,394 | $ | 13,333,627 | $ | 13,505,709 | 5.6 | % | 4.3 | % | ||||||||
Short-term borrowings, by type: | ||||||||||||||||||
Customer repurchase agreements | $ | 145,225 | $ | 195,121 | $ | 169,918 | (25.6 | )% | (14.5 | )% | ||||||||
Customer short-term promissory notes | 80,879 | 78,225 | 74,059 | 3.4 | % | 9.2 | % | |||||||||||
Short-term FHLB advances | 200,000 | 285,000 | 160,000 | (29.8 | )% | 25.0 | % | |||||||||||
Federal funds purchased | 5,527 | 6,606 | 5,058 | (16.3 | )% | 9.3 | % | |||||||||||
Total Short-term Borrowings | $ | 431,631 | $ | 564,952 | $ | 409,035 | (23.6 | )% | 5.5 | % | ||||||||
FULTON FINANCIAL CORPORATION | ||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||||||||||||||||||||||||||||||||
in thousands, except per-share data and percentages | ||||||||||||||||||||||||||||||||
Three Months Ended | % Change from | Nine Months Ended | ||||||||||||||||||||||||||||||
Sep 30 | Sep 30 | Jun 30 | Sep 30 | Jun 30 | Sep 30 | |||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2015 | 2014 | % Change | |||||||||||||||||||||||||
Interest Income: | ||||||||||||||||||||||||||||||||
Interest income | $ | 146,228 | $ | 149,790 | $ | 144,229 | (2.4 | )% | 1.4 | % | $ | 436,229 | $ | 446,484 | (2.3 | )% | ||||||||||||||||
Interest expense | 20,534 | 20,424 | 21,309 | 0.5 | % | (3.6 | )% | 64,034 | 59,655 | 7.3 | % | |||||||||||||||||||||
Net Interest Income | 125,694 | 129,366 | 122,920 | (2.8 | )% | 2.3 | % | 372,195 | 386,829 | (3.8 | )% | |||||||||||||||||||||
Provision for credit losses | 1,000 | 3,500 | 2,200 | (71.4 | )% | (54.5 | )% | (500 | ) | 9,500 | N/M | |||||||||||||||||||||
Net Interest Income after Provision | 124,694 | 125,866 | 120,720 | (0.9 | )% | 3.3 | % | 372,695 | 377,329 | (1.2 | )% | |||||||||||||||||||||
Non-Interest Income: | ||||||||||||||||||||||||||||||||
Service charges on deposit accounts | 12,982 | 12,801 | 12,637 | 1.4 | % | 2.7 | % | 37,188 | 37,064 | 0.3 | % | |||||||||||||||||||||
Investment management and trust services | 11,237 | 11,120 | 11,011 | 1.1 | % | 2.1 | % | 33,137 | 33,417 | (0.8 | )% | |||||||||||||||||||||
Other service charges and fees | 10,965 | 9,954 | 10,988 | 10.2 | % | (0.2 | )% | 31,316 | 29,407 | 6.5 | % | |||||||||||||||||||||
Mortgage banking income | 3,864 | 4,038 | 5,339 | (4.3 | )% | (27.6 | )% | 13,891 | 13,384 | 3.8 | % | |||||||||||||||||||||
Investment securities gains | 1,730 | 81 | 2,415 | N/M | (28.4 | )% | 8,290 | 1,193 | 594.9 | % | ||||||||||||||||||||||
Other | 3,996 | 3,906 | 4,099 | 2.3 | % | (2.5 | )% | 12,178 | 10,813 | 12.6 | % | |||||||||||||||||||||
Total Non-Interest Income | 44,774 | 41,900 | 46,489 | 6.9 | % | (3.7 | )% | 136,000 | 125,278 | 8.6 | % | |||||||||||||||||||||
Non-Interest Expense: | ||||||||||||||||||||||||||||||||
Salaries and employee benefits | 65,308 | 62,434 | 65,067 | 4.6 | % | 0.4 | % | 195,365 | 185,623 | 5.2 | % | |||||||||||||||||||||
Net occupancy expense | 10,710 | 11,582 | 11,809 | (7.5 | )% | (9.3 | )% | 36,211 | 36,649 | (1.2 | )% | |||||||||||||||||||||
Other outside services | 7,373 | 8,632 | 8,125 | (14.6 | )% | (9.3 | )% | 21,248 | 19,684 | 7.9 | % | |||||||||||||||||||||
Loss on redemption of trust preferred securities | 5,626 | — | — | N/M | N/M | 5,626 | — | N/M | ||||||||||||||||||||||||
Data processing | 5,105 | 4,689 | 4,894 | 8.9 | % | 4.3 | % | 14,767 | 12,816 | 15.2 | % | |||||||||||||||||||||
Software | 3,984 | 3,353 | 3,376 | 18.8 | % | 18.0 | % | 10,678 | 9,487 | 12.6 | % | |||||||||||||||||||||
Equipment expense | 3,595 | 3,307 | 3,335 | 8.7 | % | 7.8 | % | 10,888 | 10,269 | 6.0 | % | |||||||||||||||||||||
FDIC insurance expense | 2,867 | 2,882 | 2,885 | (0.5 | )% | (0.6 | )% | 8,574 | 8,186 | 4.7 | % | |||||||||||||||||||||
Professional fees | 2,828 | 3,252 | 2,731 | (13.0 | )% | 3.6 | % | 8,430 | 9,715 | (13.2 | )% | |||||||||||||||||||||
Marketing | 2,102 | 1,798 | 2,235 | 16.9 | % | (6.0 | )% | 5,570 | 5,719 | (2.6 | )% | |||||||||||||||||||||
Operating risk loss | 1,136 | 1,242 | 674 | (8.5 | )% | 68.5 | % | 2,637 | 3,786 | (30.3 | )% | |||||||||||||||||||||
Other real estate owned and repossession expense | 1,016 | 1,303 | 129 | (22.0 | )% | 687.6 | % | 2,507 | 3,034 | (17.4 | )% | |||||||||||||||||||||
Intangible amortization | 5 | 314 | 106 | (98.4 | )% | (95.3 | )% | 241 | 944 | (74.5 | )% | |||||||||||||||||||||
Other | 13,234 | 11,010 | 12,988 | 20.2 | % | 1.9 | % | 38,979 | 35,614 | 9.4 | % | |||||||||||||||||||||
Total Non-Interest Expense | 124,889 | 115,798 | 118,354 | 7.9 | % | 5.5 | % | 361,721 | 341,526 | 5.9 | % | |||||||||||||||||||||
Income Before Income Taxes | 44,579 | 51,968 | 48,855 | (14.2 | )% | (8.8 | )% | 146,974 | 161,081 | (8.8 | )% | |||||||||||||||||||||
Income tax expense | 10,328 | 13,402 | 12,175 | (22.9 | )% | (15.2 | )% | 36,007 | 41,136 | (12.5 | )% | |||||||||||||||||||||
Net Income | $ | 34,251 | $ | 38,566 | $ | 36,680 | (11.2 | )% | (6.6 | )% | $ | 110,967 | $ | 119,945 | (7.5 | )% | ||||||||||||||||
PER SHARE: | ||||||||||||||||||||||||||||||||
Net income: | ||||||||||||||||||||||||||||||||
Basic | $ | 0.20 | $ | 0.21 | $ | 0.21 | (4.8 | )% | (4.8 | )% | $ | 0.63 | $ | 0.64 | (1.6 | )% | ||||||||||||||||
Diluted | 0.20 | 0.21 | 0.21 | (4.8 | )% | (4.8 | )% | 0.63 | 0.64 | (1.6 | )% | |||||||||||||||||||||
Cash dividends | $ | 0.09 | $ | 0.08 | $ | 0.09 | 12.5 | % | — | % | $ | 0.27 | $ | 0.24 | 12.5 | % | ||||||||||||||||
Shareholders' equity | 11.66 | 11.22 | 11.50 | 3.9 | % | 1.4 | % | 11.66 | 11.22 | 3.9 | % | |||||||||||||||||||||
Shareholders' equity (tangible) | 8.60 | 8.35 | 8.48 | 3.0 | % | 1.4 | % | 8.60 | 8.35 | 3.0 | % | |||||||||||||||||||||
Weighted average shares (basic) | 174,338 | 186,109 | 176,433 | (6.3 | )% | (1.2 | )% | 176,399 | 187,893 | (6.1 | )% | |||||||||||||||||||||
Weighted average shares (diluted) | 175,342 | 186,955 | 177,531 | (6.2 | )% | (1.2 | )% | 177,428 | 188,863 | (6.1 | )% | |||||||||||||||||||||
Shares outstanding, end of period | 173,771 | 185,158 | 176,019 | (6.1 | )% | (1.3 | )% | 173,771 | 185,158 | (6.1 | )% | |||||||||||||||||||||
SELECTED FINANCIAL RATIOS: | ||||||||||||||||||||||||||||||||
Return on average assets | 0.78 | % | 0.90 | % | 0.86 | % | 0.86 | % | 0.95 | % | ||||||||||||||||||||||
Return on average shareholders' equity | 6.72 | % | 7.32 | % | 7.24 | % | 7.33 | % | 7.72 | % | ||||||||||||||||||||||
Return on average shareholders' equity (tangible) | 9.11 | % | 9.88 | % | 9.83 | % | 9.96 | % | 10.43 | % | ||||||||||||||||||||||
Net interest margin | 3.18 | % | 3.39 | % | 3.20 | % | 3.22 | % | 3.42 | % | ||||||||||||||||||||||
Efficiency ratio | 68.82 | % | 65.80 | % | 68.94 | % | 69.30 | % | 65.02 | % | ||||||||||||||||||||||
N/M - Not meaningful |
FULTON FINANCIAL CORPORATION | ||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED AVERAGE BALANCE SHEET ANALYSIS (UNAUDITED) | ||||||||||||||||||||||||||||||||
dollars in thousands | ||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
September 30, 2015 | September 30, 2014 | June 30, 2015 | ||||||||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||||||||||||||
Balance | Interest (1) | Rate | Balance | Interest (1) | Rate | Balance | Interest (1) | Rate | ||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||
Loans, net of unearned income | $ | 13,369,874 | $ | 135,268 | 4.02% | $ | 12,922,821 | $ | 136,773 | 4.20% | $ | 13,192,600 | $ | 133,339 | 4.05% | |||||||||||||||||
Taxable investment securities | 2,148,403 | 11,252 | 2.09% | 2,181,099 | 12,278 | 2.25% | 2,048,558 | 10,944 | 2.14% | |||||||||||||||||||||||
Tax-exempt investment securities | 230,178 | 2,929 | 5.09% | 256,303 | 3,414 | 5.33% | 216,355 | 2,894 | 5.35% | |||||||||||||||||||||||
Equity securities | 18,280 | 257 | 5.58% | 34,002 | 438 | 5.12% | 27,618 | 379 | 5.50% | |||||||||||||||||||||||
Total Investment Securities | 2,396,861 | 14,438 | 2.41% | 2,471,404 | 16,130 | 2.61% | 2,292,531 | 14,217 | 2.48% | |||||||||||||||||||||||
Loans held for sale | 20,704 | 194 | 3.74% | 23,699 | 237 | 4.01% | 26,335 | 265 | 4.03% | |||||||||||||||||||||||
Other interest-earning assets | 477,145 | 884 | 0.74% | 293,286 | 976 | 1.33% | 439,425 | 933 | 0.85% | |||||||||||||||||||||||
Total Interest-earning Assets | 16,264,584 | 150,784 | 3.68% | 15,711,210 | 154,116 | 3.90% | 15,950,891 | 148,754 | 3.74% | |||||||||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||||||||||
Cash and due from banks | 104,622 | 203,134 | 104,723 | |||||||||||||||||||||||||||||
Premises and equipment | 226,446 | 224,241 | 226,569 | |||||||||||||||||||||||||||||
Other assets | 1,097,600 | 1,055,521 | 1,094,071 | |||||||||||||||||||||||||||||
Less: allowance for loan losses | (168,770 | ) | (192,163 | ) | (176,085 | ) | ||||||||||||||||||||||||||
Total Assets | $ | 17,524,482 | $ | 17,001,943 | $ | 17,200,169 | ||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Demand deposits | $ | 3,316,532 | $ | 1,122 | 0.13% | $ | 3,047,191 | $ | 953 | 0.12% | $ | 3,152,697 | $ | 987 | 0.13% | |||||||||||||||||
Savings deposits | 3,714,282 | 1,436 | 0.15% | 3,468,958 | 1,061 | 0.12% | 3,568,579 | 1,247 | 0.14% | |||||||||||||||||||||||
Time deposits | 2,963,774 | 7,659 | 1.03% | 3,009,225 | 6,984 | 0.92% | 3,027,520 | 7,819 | 1.04% | |||||||||||||||||||||||
Total Interest-bearing Deposits | 9,994,588 | 10,217 | 0.41% | 9,525,374 | 8,998 | 0.37% | 9,748,796 | 10,053 | 0.41% | |||||||||||||||||||||||
Short-term borrowings | 324,685 | 92 | 0.11% | 667,397 | 297 | 0.18% | 379,988 | 103 | 0.11% | |||||||||||||||||||||||
FHLB advances and long-term debt | 996,247 | 10,225 | 4.09% | 995,486 | 11,129 | 4.45% | 1,026,987 | 11,153 | 4.35% | |||||||||||||||||||||||
Total Interest-bearing Liabilities | 11,315,520 | 20,534 | 0.72% | 11,188,257 | 20,424 | 0.73% | 11,155,771 | 21,309 | 0.77% | |||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Demand deposits | 3,904,176 | 3,514,033 | 3,734,880 | |||||||||||||||||||||||||||||
Other | 281,957 | 210,194 | 277,730 | |||||||||||||||||||||||||||||
Total Liabilities | 15,501,653 | 14,912,484 | 15,168,381 | |||||||||||||||||||||||||||||
Shareholders' equity | 2,022,829 | 2,089,459 | 2,031,788 | |||||||||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 17,524,482 | $ | 17,001,943 | $ | 17,200,169 | ||||||||||||||||||||||||||
Net interest income/net interest margin (fully taxable equivalent) | 130,250 | 3.18% | 133,692 | 3.39% | 127,445 | 3.20% | ||||||||||||||||||||||||||
Tax equivalent adjustment | (4,556 | ) | (4,326 | ) | (4,525 | ) | ||||||||||||||||||||||||||
Net interest income | $ | 125,694 | $ | 129,366 | $ | 122,920 | ||||||||||||||||||||||||||
(1) Presented on a tax-equivalent basis using a 35% Federal tax rate and statutory interest expense disallowances. | ||||||||||||||||||||||||||||||||
AVERAGE LOANS, DEPOSITS AND SHORT-TERM BORROWINGS DETAIL: | ||||||||||||||||||||||||||||||||
Three Months Ended | % Change from | |||||||||||||||||||||||||||||||
September 30 | September 30 | June 30 | September 30 | June 30 | ||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | ||||||||||||||||||||||||||||
Loans, by type: | ||||||||||||||||||||||||||||||||
Real estate - commercial mortgage | $ | 5,242,021 | $ | 5,114,221 | $ | 5,210,540 | 2.5 | % | 0.6 | % | ||||||||||||||||||||||
Commercial - industrial, financial and agricultural | 3,887,161 | 3,657,047 | 3,836,397 | 6.3 | % | 1.3 | % | |||||||||||||||||||||||||
Real estate - home equity | 1,692,860 | 1,727,253 | 1,695,171 | (2.0 | )% | (0.1 | )% | |||||||||||||||||||||||||
Real estate - residential mortgage | 1,381,141 | 1,369,087 | 1,356,464 | 0.9 | % | 1.8 | % | |||||||||||||||||||||||||
Real estate - construction | 753,584 | 663,922 | 698,685 | 13.5 | % | 7.9 | % | |||||||||||||||||||||||||
Consumer | 270,391 | 284,630 | 265,354 | (5.0 | )% | 1.9 | % | |||||||||||||||||||||||||
Leasing and other | 142,716 | 106,661 | 129,989 | 33.8 | % | 9.8 | % | |||||||||||||||||||||||||
Total Loans, net of unearned income | $ | 13,369,874 | $ | 12,922,821 | $ | 13,192,600 | 3.5 | % | 1.3 | % | ||||||||||||||||||||||
Deposits, by type: | ||||||||||||||||||||||||||||||||
Noninterest-bearing demand | $ | 3,904,176 | $ | 3,514,033 | $ | 3,734,880 | 11.1 | % | 4.5 | % | ||||||||||||||||||||||
Interest-bearing demand | 3,316,532 | 3,047,191 | 3,152,697 | 8.8 | % | 5.2 | % | |||||||||||||||||||||||||
Savings deposits | 3,714,282 | 3,468,958 | 3,568,579 | 7.1 | % | 4.1 | % | |||||||||||||||||||||||||
Time deposits | 2,963,774 | 3,009,225 | 3,027,520 | (1.5 | )% | (2.1 | )% | |||||||||||||||||||||||||
Total Deposits | $ | 13,898,764 | $ | 13,039,407 | $ | 13,483,676 | 6.6 | % | 3.1 | % | ||||||||||||||||||||||
Short-term borrowings, by type: | ||||||||||||||||||||||||||||||||
Customer repurchase agreements | $ | 149,415 | $ | 202,809 | $ | 179,804 | (26.3 | )% | (16.9 | )% | ||||||||||||||||||||||
Customer short-term promissory notes | 79,308 | 83,734 | 80,073 | (5.3 | )% | (1.0 | )% | |||||||||||||||||||||||||
Federal funds purchased | 85,092 | 224,930 | 108,078 | (62.2 | )% | (21.3 | )% | |||||||||||||||||||||||||
Short-term FHLB advances and other borrowings | 10,870 | 155,924 | 12,033 | (93.0 | )% | (9.7 | )% | |||||||||||||||||||||||||
Total Short-term Borrowings | $ | 324,685 | $ | 667,397 | $ | 379,988 | (51.4 | )% | (14.6 | )% | ||||||||||||||||||||||
FULTON FINANCIAL CORPORATION | |||||||||||||||||||||||
CONDENSED CONSOLIDATED AVERAGE BALANCE SHEET ANALYSIS (UNAUDITED) | |||||||||||||||||||||||
dollars in thousands | |||||||||||||||||||||||
Nine Months Ended September 30 | |||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||
Average | Average | ||||||||||||||||||||||
Balance | Interest (1) | Yield/Rate | Balance | Interest (1) | Yield/Rate | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||
Loans, net of unearned income | $ | 13,220,339 | $ | 401,662 | 4.06 | % | $ | 12,827,563 | $ | 405,904 | 4.23 | % | |||||||||||
Taxable investment securities | 2,068,025 | 33,478 | 2.16 | % | 2,216,344 | 37,962 | 2.28 | % | |||||||||||||||
Tax-exempt investment securities | 225,209 | 9,035 | 5.35 | % | 268,604 | 10,561 | 5.24 | % | |||||||||||||||
Equity securities | 25,985 | 1,086 | 5.59 | % | 33,949 | 1,286 | 5.06 | % | |||||||||||||||
Total Investment Securities | 2,319,219 | 43,599 | 2.51 | % | 2,518,897 | 49,809 | 2.64 | % | |||||||||||||||
Loans held for sale | 21,360 | 632 | 3.94 | % | 18,259 | 585 | 4.27 | % | |||||||||||||||
Other interest-earning assets | 463,545 | 3,922 | 1.13 | % | 263,797 | 3,065 | 1.55 | % | |||||||||||||||
Total Interest-earning Assets | 16,024,463 | 449,815 | 3.75 | % | 15,628,516 | 459,363 | 3.93 | % | |||||||||||||||
Noninterest-earning assets: | |||||||||||||||||||||||
Cash and due from banks | 104,870 | 200,368 | |||||||||||||||||||||
Premises and equipment | 226,469 | 225,033 | |||||||||||||||||||||
Other assets | 1,101,856 | 1,041,834 | |||||||||||||||||||||
Less: allowance for loan losses | (176,205 | ) | (197,235 | ) | |||||||||||||||||||
Total Assets | $ | 17,281,453 | $ | 16,898,516 | |||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||
Demand deposits | $ | 3,202,380 | $ | 3,092 | 0.13 | % | $ | 2,969,470 | $ | 2,766 | 0.12 | % | |||||||||||
Savings deposits | 3,600,695 | 3,802 | 0.14 | % | 3,392,681 | 3,127 | 0.12 | % | |||||||||||||||
Time deposits | 3,017,271 | 23,199 | 1.03 | % | 2,984,861 | 19,686 | 0.88 | % | |||||||||||||||
Total Interest-bearing Deposits | 9,820,346 | 30,093 | 0.41 | % | 9,347,012 | 25,579 | 0.37 | % | |||||||||||||||
Short-term borrowings | 338,019 | 272 | 0.11 | % | 972,694 | 1,470 | 0.20 | % | |||||||||||||||
FHLB advances and long-term debt | 1,048,634 | 33,669 | 4.29 | % | 924,920 | 32,606 | 4.71 | % | |||||||||||||||
Total Interest-bearing Liabilities | 11,206,999 | 64,034 | 0.76 | % | 11,244,626 | 59,655 | 0.71 | % | |||||||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||||||
Demand deposits | 3,767,919 | 3,360,876 | |||||||||||||||||||||
Other | 282,983 | 214,826 | |||||||||||||||||||||
Total Liabilities | 15,257,901 | 14,820,328 | |||||||||||||||||||||
Shareholders' equity | 2,023,552 | 2,078,188 | |||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 17,281,453 | $ | 16,898,516 | |||||||||||||||||||
Net interest income/net interest margin (fully taxable equivalent) | 385,781 | 3.22 | % | 399,708 | 3.42 | % | |||||||||||||||||
Tax equivalent adjustment | (13,586 | ) | (12,879 | ) | |||||||||||||||||||
Net interest income | $ | 372,195 | $ | 386,829 | |||||||||||||||||||
(1) Presented on a tax-equivalent basis using a 35% Federal tax rate and statutory interest expense disallowances. | |||||||||||||||||||||||
AVERAGE LOANS, DEPOSITS AND SHORT-TERM BORROWINGS DETAIL: | |||||||||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||
September 30 | |||||||||||||||||||||||
2015 | 2014 | % Change | |||||||||||||||||||||
Loans, by type: | |||||||||||||||||||||||
Real estate - commercial mortgage | $ | 5,205,755 | $ | 5,112,735 | 1.8 | % | |||||||||||||||||
Commercial - industrial, financial and agricultural | 3,831,678 | 3,637,440 | 5.3 | % | |||||||||||||||||||
Real estate - home equity | 1,703,006 | 1,739,352 | (2.1 | )% | |||||||||||||||||||
Real estate - residential mortgage | 1,369,367 | 1,348,269 | 1.6 | % | |||||||||||||||||||
Real estate - construction | 713,893 | 609,803 | 17.1 | % | |||||||||||||||||||
Consumer | 265,002 | 278,697 | (4.9 | )% | |||||||||||||||||||
Leasing and other | 131,638 | 101,267 | 30.0 | % | |||||||||||||||||||
Total Loans, net of unearned income | $ | 13,220,339 | $ | 12,827,563 | 3.1 | % | |||||||||||||||||
Deposits, by type: | |||||||||||||||||||||||
Noninterest-bearing demand | $ | 3,767,919 | $ | 3,360,876 | 12.1 | % | |||||||||||||||||
Interest-bearing demand | 3,202,380 | 2,969,470 | 7.8 | % | |||||||||||||||||||
Savings deposits | 3,600,695 | 3,392,681 | 6.1 | % | |||||||||||||||||||
Time deposits | 3,017,271 | 2,984,861 | 1.1 | % | |||||||||||||||||||
Total Deposits | $ | 13,588,265 | $ | 12,707,888 | 6.9 | % | |||||||||||||||||
Short-term borrowings, by type: | |||||||||||||||||||||||
Customer repurchase agreements | $ | 167,526 | $ | 202,184 | (17.1 | )% | |||||||||||||||||
Customer short-term promissory notes | 81,854 | 89,119 | (8.2 | )% | |||||||||||||||||||
Federal funds purchased | 72,961 | 361,162 | (79.8 | )% | |||||||||||||||||||
Short-term FHLB advances and other borrowings | 15,678 | 320,229 | (95.1 | )% | |||||||||||||||||||
Total Short-term Borrowings | $ | 338,019 | $ | 972,694 | (65.2 | )% | |||||||||||||||||
FULTON FINANCIAL CORPORATION | ||||||||||||||||||||||||||||||||
ASSET QUALITY INFORMATION (UNAUDITED) | ||||||||||||||||||||||||||||||||
dollars in thousands | ||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
Sep 30 | Sep 30 | Jun 30 | Sep 30 | Sep 30 | ||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2015 | 2014 | ||||||||||||||||||||||||||||
ALLOWANCE FOR CREDIT LOSSES: | ||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 169,453 | $ | 193,442 | $ | 179,658 | $ | 185.931 | $ | 204.917 | ||||||||||||||||||||||
Loans charged off: | ||||||||||||||||||||||||||||||||
Commercial - industrial, financial and agricultural | (1,640 | ) | (5,167 | ) | (11,166 | ) | (14,669 | ) | (15,804 | ) | ||||||||||||||||||||||
Consumer and home equity | (1,590 | ) | (2,030 | ) | (1,227 | ) | (4,365 | ) | (6,115 | ) | ||||||||||||||||||||||
Real estate - residential mortgage | (1,035 | ) | (231 | ) | (783 | ) | (3,099 | ) | (2,166 | ) | ||||||||||||||||||||||
Real estate - commercial mortgage | (660 | ) | (1,557 | ) | (1,642 | ) | (3,011 | ) | (5,084 | ) | ||||||||||||||||||||||
Real estate - construction | (114 | ) | (313 | ) | (87 | ) | (201 | ) | (745 | ) | ||||||||||||||||||||||
Leasing and other | (522 | ) | (306 | ) | (467 | ) | (1,352 | ) | (1,434 | ) | ||||||||||||||||||||||
Total loans charged off | (5,561 | ) | (9,604 | ) | (15,372 | ) | (26,697 | ) | (31,348 | ) | ||||||||||||||||||||||
Recoveries of loans previously charged off: | ||||||||||||||||||||||||||||||||
Commercial - industrial, financial and agricultural | 1,598 | 1,013 | 1,471 | 3,855 | 2,532 | |||||||||||||||||||||||||||
Consumer and home equity | 618 | 784 | 557 | 1,667 | 1,928 | |||||||||||||||||||||||||||
Real estate - residential mortgage | 201 | 95 | 187 | 547 | 319 | |||||||||||||||||||||||||||
Real estate - commercial mortgage | 842 | 1,167 | 451 | 1,729 | 1,641 | |||||||||||||||||||||||||||
Real estate - construction | 898 | 470 | 231 | 2,276 | 852 | |||||||||||||||||||||||||||
Leasing and other | 346 | 241 | 70 | 587 | 767 | |||||||||||||||||||||||||||
Recoveries of loans previously charged off | 4,503 | 3,770 | 2,967 | 10,661 | 8,039 | |||||||||||||||||||||||||||
Net loans charged off | (1,058 | ) | (5,834 | ) | (12,405 | ) | (16,036 | ) | (23,309 | ) | ||||||||||||||||||||||
Provision for credit losses | 1,000 | 3,500 | 2,200 | (500 | ) | 9,500 | ||||||||||||||||||||||||||
Balance at end of period | $ | 169,395 | $ | 191,108 | $ | 169,453 | $169,395 | $ | 191,108 | |||||||||||||||||||||||
Net charge-offs to average loans (annualized) | 0.03 | % | 0.18 | % | 0.38 | % | 0.16 | % | 0.24 | % | ||||||||||||||||||||||
NON-PERFORMING ASSETS: | ||||||||||||||||||||||||||||||||
Non-accrual loans | $ | 132,154 | $ | 126,420 | $ | 129,152 | ||||||||||||||||||||||||||
Loans 90 days past due and accruing | 12,867 | 17,428 | 20,353 | |||||||||||||||||||||||||||||
Total non-performing loans | 145,021 | 143,848 | 149,505 | |||||||||||||||||||||||||||||
Other real estate owned | 10,561 | 13,489 | 12,763 | |||||||||||||||||||||||||||||
Total non-performing assets | $ | 155,582 | $ | 157,337 | $ | 162,268 | ||||||||||||||||||||||||||
NON-PERFORMING LOANS, BY TYPE: | ||||||||||||||||||||||||||||||||
Real estate - commercial mortgage | $ | 49,021 | $ | 44,602 | $ | 49,932 | ||||||||||||||||||||||||||
Commercial - industrial, financial and agricultural | 38,032 | 33,277 | 35,839 | |||||||||||||||||||||||||||||
Real estate - residential mortgage | 27,707 | 28,135 | 31,562 | |||||||||||||||||||||||||||||
Consumer and home equity | 15,186 | 17,586 | 17,215 | |||||||||||||||||||||||||||||
Real estate - construction | 14,989 | 19,860 | 14,884 | |||||||||||||||||||||||||||||
Leasing | 86 | 388 | 73 | |||||||||||||||||||||||||||||
Total non-performing loans | $ | 145,021 | $ | 143,848 | $ | 149,505 | ||||||||||||||||||||||||||
TROUBLED DEBT RESTRUCTURINGS (TDRs), BY TYPE: | ||||||||||||||||||||||||||||||||
Real-estate - residential mortgage | $ | 29,330 | $ | 30,850 | $ | 31,584 | ||||||||||||||||||||||||||
Real-estate - commercial mortgage | 17,282 | 18,869 | 17,482 | |||||||||||||||||||||||||||||
Commercial - industrial, financial and agricultural | 7,399 | 5,115 | 6,591 | |||||||||||||||||||||||||||||
Real estate - construction | 4,363 | 9,251 | 4,482 | |||||||||||||||||||||||||||||
Consumer and home equity | 3,983 | 2,927 | 3,330 | |||||||||||||||||||||||||||||
Total accruing TDRs | $ | 62,357 | $ | 67,012 | $ | 63,469 | ||||||||||||||||||||||||||
Non-accrual TDRs (1) | 27,618 | 27,724 | 27,230 | |||||||||||||||||||||||||||||
Total TDRs | $ | 89,975 | $ | 94,736 | $ | 90,699 | ||||||||||||||||||||||||||
(1) Included within non-accrual loans above. | ||||||||||||||||||||||||||||||||
DELINQUENCY RATES, BY TYPE: | ||||||||||||||||||||||||||||||||
September 30, 2015 | September 30, 2014 | June 30, 2015 | ||||||||||||||||||||||||||||||
31-89 Days | ≥90 Days (2) | Total | 31-89 Days | ≥90 Days (2) | Total | 31-89 Days | ≥90 Days (2) | Total | ||||||||||||||||||||||||
Real estate - commercial mortgage | 0.16 | % | 0.92 | % | 1.08 | % | 0.48 | % | 0.86 | % | 1.34 | % | 0.34 | % | 0.96 | % | 1.30 | % | ||||||||||||||
Commercial - industrial, financial and agricultural | 0.35 | % | 0.97 | % | 1.32 | % | 0.28 | % | 0.91 | % | 1.19 | % | 0.22 | % | 0.94 | % | 1.16 | % | ||||||||||||||
Real estate - construction | 0.30 | % | 1.95 | % | 2.25 | % | 0.03 | % | 2.89 | % | 2.92 | % | 0.02 | % | 2.03 | % | 2.05 | % | ||||||||||||||
Real estate - residential mortgage | 1.27 | % | 2.00 | % | 3.27 | % | 1.81 | % | 2.06 | % | 3.87 | % | 1.53 | % | 2.30 | % | 3.83 | % | ||||||||||||||
Consumer, home equity, leasing and other | 0.69 | % | 0.72 | % | 1.41 | % | 0.74 | % | 0.85 | % | 1.59 | % | 0.69 | % | 0.83 | % | 1.52 | % | ||||||||||||||
Total | 0.42 | % | 1.07 | % | 1.49 | % | 0.58 | % | 1.11 | % | 1.69 | % | 0.47 | % | 1.13 | % | 1.60 | % | ||||||||||||||
(2) Includes non-accrual loans | ||||||||||||||||||||||||||||||||
ASSET QUALITY RATIOS: | ||||||||||||||||||||||||||||||||
Sep 30 | Sep 30 | Jun 30 | ||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | ||||||||||||||||||||||||||||||
Non-accrual loans to total loans | 0.98 | % | 0.97 | % | 0.98 | % | ||||||||||||||||||||||||||
Non-performing assets to total loans and OREO | 1.15 | % | 1.21 | % | 1.22 | % | ||||||||||||||||||||||||||
Non-performing assets to total assets | 0.87 | % | 0.91 | % | 0.93 | % | ||||||||||||||||||||||||||
Allowance for credit losses to loans outstanding | 1.25 | % | 1.47 | % | 1.28 | % | ||||||||||||||||||||||||||
Allowance for credit losses to non-performing loans | 116.81 | % | 132.85 | % | 113.34 | % | ||||||||||||||||||||||||||
Non-performing assets to tangible common shareholders' equity and allowance for credit losses | 9.35 | % | 9.06 | % | 9.76 | % |
FULTON FINANCIAL CORPORATION | |||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (UNAUDITED) | |||||||||||||||||||||||||
in thousands, except per share data and percentages | |||||||||||||||||||||||||
Explanatory note: | This press release contains supplemental financial information, as detailed below, which has been derived by methods other than Generally Accepted Accounting Principles ("GAAP"). The Corporation has presented these non-GAAP financial measures because it believes that these measures provide useful and comparative information to assess trends in the Corporation's results of operations. Presentation of these non-GAAP financial measures is consistent with how the Corporation evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the Corporation's industry. Management believes that these non-GAAP financial measures, in addition to GAAP measures, are also useful to investors to evaluate the Corporation's results. Investors should recognize that the Corporation's presentation of these non-GAAP financial measures might not be comparable to similarly-titled measures of other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures, and the Corporation strongly encourages a review of its condensed consolidated financial statements in their entirety. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measure follow: | ||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
September 30 | September 30 | June 30 | Sep 30 | Sep 30 | |||||||||||||||||||||
2015 | 2014 | 2015 | 2015 | 2014 | |||||||||||||||||||||
Shareholders' equity (tangible), per share | |||||||||||||||||||||||||
Shareholders' equity | $ | 2,025,904 | $ | 2,078,006 | $ | 2,024,817 | |||||||||||||||||||
Less: Goodwill and intangible assets | (531,562 | ) | (532,117 | ) | (531,567 | ) | |||||||||||||||||||
Tangible shareholders' equity (numerator) | $ | 1,494,342 | $ | 1,545,889 | $ | 1,493,250 | |||||||||||||||||||
Shares outstanding, end of period (denominator) | 173,771 | 185,158 | 176,019 | ||||||||||||||||||||||
Shareholders' equity (tangible), per share | $ | 8.60 | $ | 8.35 | $ | 8.48 | |||||||||||||||||||
Return on average common shareholders' equity (tangible) | |||||||||||||||||||||||||
Net income | $ | 34,251 | $ | 38,566 | $ | 36,680 | $ | 110,967 | $ | 119,945 | |||||||||||||||
Plus: Intangible amortization, net of tax | 3 | 203 | 69 | 157 | 614 | ||||||||||||||||||||
Numerator | $ | 34,254 | $ | 38,769 | $ | 36,749 | $ | 111,124 | $ | 120,559 | |||||||||||||||
Average shareholders' equity | $ | 2,022,829 | $ | 2,089,459 | $ | 2,031,788 | $ | 2,023,552 | $ | 2,078,188 | |||||||||||||||
Less: Average goodwill and intangible assets | (531,564 | ) | (532,271 | ) | (531,618 | ) | (531,638 | ) | (532,584 | ) | |||||||||||||||
Average tangible shareholders' equity (denominator) | $ | 1,491,265 | $ | 1,557,188 | $ | 1,500,170 | $ | 1,491,914 | $ | 1,545,604 | |||||||||||||||
Return on average common shareholders' equity (tangible), annualized | 9.11 | % | 9.88 | % | 9.83 | % | 9.96 | % | 10.43 | % | |||||||||||||||
Efficiency ratio | |||||||||||||||||||||||||
Non-interest expense | $ | 124,889 | $ | 115,798 | $ | 118,354 | $ | 361,721 | $ | 341,526 | |||||||||||||||
Less: Intangible amortization | (5 | ) | (314 | ) | (106 | ) | (241 | ) | (944 | ) | |||||||||||||||
Less: Loss on redemption of trust preferred securities | (5,626 | ) | — | — | (5,626 | ) | — | ||||||||||||||||||
Numerator | $ | 119,258 | $ | 115,484 | $ | 118,248 | $ | 355,854 | $ | 340,582 | |||||||||||||||
Net interest income (fully taxable equivalent) | $ | 130,250 | $ | 133,692 | $ | 127,445 | $ | 385,781 | $ | 399,708 | |||||||||||||||
Plus: Total Non-interest income | 44,774 | 41,900 | 46,489 | 136,000 | 125,278 | ||||||||||||||||||||
Less: Investment securities gains | (1,730 | ) | (81 | ) | (2,415 | ) | (8,290 | ) | (1,193 | ) | |||||||||||||||
Denominator | $ | 173,294 | $ | 175,511 | $ | 171,519 | $ | 513,491 | $ | 523,793 | |||||||||||||||
Efficiency ratio | 68.82 | % | 65.80 | % | 68.94 | % | 69.30 | % | 65.02 | % | |||||||||||||||
Non-performing assets to tangible common shareholders' equity and allowance for credit losses | |||||||||||||||||||||||||
Non-performing assets (numerator) | $ | 155,582 | $ | 157,337 | $ | 162,268 | |||||||||||||||||||
Tangible shareholders' equity | $ | 1,494,342 | $ | 1,545,889 | $ | 1,493,250 | |||||||||||||||||||
Plus: Allowance for credit losses | 169,395 | 191,108 | 169,453 | ||||||||||||||||||||||
Tangible shareholders' equity and allowance for credit losses (denominator) | $ | 1,663,737 | $ | 1,736,997 | $ | 1,662,703 | |||||||||||||||||||
Non-performing assets to tangible common shareholders' equity and allowance for credit losses | 9.35 | % | 9.06 | % | 9.76 | % | |||||||||||||||||||
@O6
MK+38;703U24C']C#*JR*USD3#)5Z88[KZB18FS-BYUV;6/75,Q&O1WPC>7M/
M;6#:B[D44Q$SIT]TNU8=Z>*74VA8-86NQV*LL$U/)5-J&10M=V;,\R\CI4=^
MU7HB9Z&.O V':OSC5W*HJB=/C\F6C/VY,_27%G>;)^JC]4]MH*Q8NW;IQG*R14QE&
M?HG
CCOB8
MWQ/5+?PL^QGTS59GANF)W3'7#PKWQ)6Y-1UUDTGIF_:_J[>_LJZ73\,;J>FD
M_P#JW32/:U7_ +U%54,UO9M7(BY?KIMQ/#E<9CIB(B9T][#I9^P^@-W.'^S:DTO#9K
M;JO3T55)/9)9KNE/(C5>B*UR*QW*CF^?CP-7
M>72V[&M[+:M8>2VZW7BLI*6'WNI7]G&R5S6-RZ-57"(G55520X6Q,"[C6KE=
MO69IB9WSSQUN#E[9S;63K$M35;IF9ICFCHZD*>+'3M'I/B(UG:+?'V5%25,,<,?[EOD\2X_O+,V),SL
M^U,\=)[Y5UMJ(C/N1'N[H;%. Y%;L-:E5JHBQ,PN/WJ%6[4_'W_W2LO9OX*S
M^V&O_C7_ &4NX'\KA_TT):.P_P NM=4]\JUVU^/N?#N28H_^C5U!_-T'^?$0
MNQ^?S^^KNE,KOY)3^VGOA$[A>_#CIW^')^0I+/*+\NKZZ>]%=@?CZ>J>Z64O
M=(?V0-#_ $>H_P N8P>3/X&?W3]&;RC_ !D?MCZLNG=?[]Y[?15D39J::"1KV/1%14RWTDQ\IIF,&)B?\ E'U1
M'R>-?3AJ*[U<
MOK4CGDUD7_2YM
!9FY7QYHZ?\YVH-$OV\&X%343RNKKW>
M:M]34U"IT1SG9>]?0U,]$\$1$3P+%DW9NWK<35//O\7*L;2R\>W%NU7I3#RM.V*_[R:[="ZKEN-YN,CJBI
MK*N57R/ZISO55ZN7KW?X(>LO*L[+QO.33]F-T1'9'N><7'O;3R>1KOG?,SVM
MBFKML%VNX'-;VY[%C?[S.3D7O1$5N,^M>]?I*PV=>KR-J47J^-56JRLZU38V
M=5:HX4TZ(#<._P"&G3/\>_\ RW%@[?\ RVY\.^$!V%^86_CW2W5T;6.M$*2(
MBQK"B.1>['+U*?CCN6QS;VA:K;&VZSMILK$E0Y(L=_+SKR_W8+]C[GVNA1TZ
M
MTO+%HFQC6Z;G_&F-?A&]3&35%[)KJHYZIT^,MR'#]3S4FU%BAG5RR1P-9ERY
M5<(B?^!1E=455S5'/,KHHIFFF*9YH9$=]ZOT'A[:7>+O]DON-_.KO\MA=.Q_
MP%GJ5#M?\=