fhb_Current_Folio_8K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 8‑K


CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 27, 2017


FIRST HAWAIIAN, INC.

(Exact Name of Registrant as Specified in Its Charter)


 

Delaware

 

(State or Other Jurisdiction of Incorporation)

 

 

001‑14585

 

99‑0156159

(Commission File Number)

 

(IRS Employer Identification No.)

 

999 Bishop St., 29th Floor

 

 

Honolulu, Hawaii

 

96813

(Address of Principal Executive Offices)

 

(Zip Code)

 

(808) 525‑7000

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)


Check the appropriate box below if the Form 8‑K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

☐   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))

 

 Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☒

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

On July 27, 2017, First Hawaiian, Inc. (together with its consolidated subsidiary, “First Hawaiian”) reported its earnings for the quarter ended June 30, 2017. A copy of First Hawaiian’s press release containing this information is being furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

All information provided in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, and shall not be deemed to be incorporated by reference into any filing of First Hawaiian under the Securities Act of 1933, as amended, or the Exchange Act except as expressly set forth by specific reference in such a filing.

Item 9.01 Financial Statements and Exhibits.

(d)Exhibits

 

 

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release of First Hawaiian, Inc. dated July 27, 2017 containing financial information for its quarter ended June 30, 2017.

 

2


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be filed on its behalf by the undersigned hereunto duly authorized.

Pril

 

 

 

FIRST HAWAIIAN, INC.

 

 

 

Date: July 27, 2017

By:

/s/ Robert S. Harrison

 

 

Robert S. Harrison

 

 

Chairman of the Board and Chief Executive Officer

 

 

(Principal Executive Officer)

 

3


 

EXHIBIT INDEX

 

 

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release of First Hawaiian, Inc. dated July 27, 2017 containing financial information for its quarter ended June 30, 2017.

 

4


fnb_Ex_99_1

EXHIBIT 99.1

Picture 1

 

For Immediate Release

First Hawaiian, Inc. Reports Second Quarter 2017 Financial Results and Declares Dividend

HONOLULU, Hawaii July 27, 2017—(Globe Newswire)—First Hawaiian, Inc. (NASDAQ:FHB), (the “Company”) today reported financial results for the quarter ended June 30, 2017.

Second Quarter Highlights

Net income for the quarter ended June 30, 2017 was $56.9 million, or $0.41 per diluted share, and core net income1 was $57.2 million, or $0.41 per diluted share

Board of Directors declared a dividend of $0.22 per share

“We are pleased with the bank’s continued strong performance in the second quarter. We had good growth, as loan and deposit balances finished the quarter at record levels, driving total assets to a record $20.4 billion at quarter end,” said Bob Harrison, Chairman and Chief Executive Officer. “Additionally, the local economy remained robust, and our asset quality remained excellent.”

On July 26, 2017, the Company’s Board of Directors declared a quarterly cash dividend of $0.22 per share. The dividend will be payable on September 8, 2017 to stockholders of record at the close of business on August 28, 2017.

Earnings Highlights

Net income for the quarter ended June 30, 2017 was $56.9 million, or $0.41 per diluted share, compared to $56.7 million, or $0.41 per diluted share, for the quarter ended March 31, 2017, and $54.9 million, or $0.39 per diluted share, for the quarter ended June 30, 2016. Core net income for the quarter ended June 30, 2017 was $57.2 million, or $0.41 per diluted share, compared to $57.0 million, or $0.41 per diluted share, for the quarter ended March 31, 2017, and $54.9 million, or $0.39 per diluted share, for the quarter ended June 30, 2016.

Net interest income for the quarter ended June 30, 2017 was $131.3 million, an increase of $1.9 million compared to $129.3 million for the quarter ended March 31, 2017, and an increase of $10.8 million compared to $120.4 million for the quarter ended June 30, 2016. The increase in net interest income compared to the first quarter of 2017 was primarily due to higher average balances and yields on loans, partially offset by lower average balances and yields on investment securities, as well as higher deposit rates. The increase compared to the second quarter of 2016 was due to higher average balances of loans and investment securities and higher earning asset yields, partially offset by higher average deposit balances and rates.

Net interest margin was 3.02%, 3.00% and 2.88% for the quarters ended June 30, 2017, March 31, 2017, and June 30, 2016, respectively. Net interest margin increased during the second quarter of 2017 by two basis points, primarily due to higher earning asset yields, partially offset by higher costs related to time deposits. Premium amortization in the investment securities portfolio increased by $1.4 million over the first quarter of 2017. The 14 basis point increase compared to the second quarter of 2016 was due to higher yields on investments and interest bearing deposits, partially offset by higher deposit costs.

Results for the quarter ended June 30, 2017 included a provision for credit losses of $4.4 million compared to $4.5 million in the quarter ended March 31, 2017 and $1.9 million in the quarter ended June 30, 2016.

Noninterest income was $48.9 million in the quarter ended June 30, 2017, a decrease of $0.5 million compared to noninterest income of $49.4 million in the quarter ended March 31, 2017 and an increase of $2.5 million compared to noninterest income of $46.4 million in the quarter ended June 30, 2016. The decrease in noninterest income compared to the first quarter of 2017 was primarily due to $1.7 million lower bank owned life insurance (BOLI) income, and $1.0 million lower other service charges and fees due to lower sales of insurance and investment products, partially offset by $2.4 million higher other income from partner credit card incentives and recoveries. The increase in noninterest income compared to the second quarter of 2016 was primarily due to $3.6 million higher other income, partially offset by $0.9 million lower BOLI income and $0.8 million lower other service charges and fees.


1Core net income is a non-GAAP measure. For more information on this measure, including a reconciliation to the most directly comparable GAAP measure, see “Use of Non-GAAP Financial Measures” and Tables 13 and 14 at the end of this document.


 

Noninterest expense was $85.2 million for the quarter ended June 30, 2017, an increase of $0.9 million from $84.3 million in the quarter ended March 31, 2017, and an increase of $6.8 million from $78.5 million in the quarter ended June 30, 2016. The increase in noninterest expense compared to the first quarter of 2017 was primarily due to $2.1 million higher contracted services and professional fees, partially offset by $0.8 million lower advertising and marketing expense, $0.4 million lower other expense and $0.3 million lower occupancy expense. The increase in contracted services and professional fees was primarily due to system upgrades and product enhancements. The increase in noninterest expense compared to the second quarter of 2016 was primarily due to a $2.5 million increase in contracted services and professional fees, a $1.9 million increase in cards rewards program expense, a $1.3 million increase in salaries and employee benefits and a $0.9 million higher regulatory assessment. Cards rewards program expense in the second quarter of 2016 included a benefit due to the change in terms related to the expiration of our debit card reward points. The increase in regulatory assessments was largely due to the increase in the regulatory assessment rate that became effective July 1, 2016.

The efficiency ratio was 47.3%, 47.2% and 47.0% for the quarters ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively.

The effective tax rate for the second quarter of 2017 was 37.1% compared with 36.9% in the previous quarter and 36.5% percent in the same quarter last year. The increase in the effective tax rate in the second quarter of 2017 compared to the prior quarter was primarily due to the lower level of BOLI income received in the second quarter of 2017, slightly offset by a $0.75 million release of tax reserves.

Balance Sheet Highlights

Total assets were $20.4 billion at June 30, 2017, compared to $19.8 billion at March 31, 2017 and $19.1 billion at June 30, 2016.

The investment securities portfolio was $5.1 billion at June 30, 2017, compared to $5.3 billion at March 31, 2017 and $4.6 billion at June 30, 2016. The portfolio remains largely comprised of securities issued by U.S. government agencies.

Total loans and leases were $12.1 billion at June 30, 2017, an increase of $280.9 million, or 2.4%, from $11.8 billion at March 31, 2017 and up $874.7 million, or 7.8%, from $11.2 billion at June 30, 2016. The growth in loans and leases compared to March 31, 2017 was due to growth across all categories. Compared to June 30, 2016, the growth in loans and leases was due to increases across all loan categories.

Total deposits were $17.5 billion at June 30, 2017, an increase of $514.1 million, or 3.0%, compared with $16.9 billion at March 31, 2017, and an increase of $1.3 billion, or 8.3%, compared to $16.1 billion at June 30, 2016.

Asset Quality

The Company’s asset quality remained solid during the second quarter of 2017. Total non-performing assets were $8.1 million, or 0.07% of total loans and leases, at June 30, 2017, a slight increase of $0.4 million from non-performing assets of $7.7 million, or 0.07% of total loans and leases, at March 31, 2017 and down $5.4 million from non-performing assets of $13.5 million, or 0.12% of total loans and leases, at June 30, 2016.

Net charge offs for the quarter ended June 30, 2017 were $3.4 million, or 0.11% of average loans and leases on an annualized basis, compared to $4.1 million, or 0.15% of average loans and leases on an annualized basis for the quarter ended March 31, 2017 and $2.7 million, or 0.10% of average loans and leases on an annualized basis for the quarter ended June 30, 2016.

The ratio of allowance for loan and lease losses to total loans and leases was 1.13% at June 30, 2017 compared to 1.15% at March 31, 2017 and 1.22% at June 30, 2016.

Capital

Total stockholders’ equity was $2.6 billion at June 30, 2017, compared to $2.5 billion at both March 31, 2017 and June 30, 2016.

The tier 1 leverage, common equity tier 1, and total capital ratios were 8.70%, 12.73% and 13.81%, respectively, at June 30, 2017, compared with 8.52%, 12.78% and 13.87% at March 31, 2017 and 8.42%, 12.45% and 13.58% at June 30, 2016.

First Hawaiian, Inc.

First Hawaiian, Inc. (NASDAQ:FHB) is a bank holding company headquartered in Honolulu, Hawaii.  Its principal subsidiary, First Hawaiian Bank, founded in 1858 under the name Bishop & Company, is Hawaii’s oldest and largest financial institution with branch locations throughout Hawaii, Guam and Saipan. The company offers a comprehensive suite of banking services to consumer and commercial customers including deposit products, loans, wealth management, insurance, trust, retirement planning, credit card and merchant processing services.  Customers may also access their accounts through ATMs, online and mobile banking channels. For more information about First Hawaiian, Inc., visit the Company’s website, www.fhb.com.

Conference Call Information

First Hawaiian will host a conference call to discuss the Company’s results today at 5:00 p.m. Eastern Time, 11:00 a.m. Hawaii Time. To access the call, participants should dial (844) 452-2942 (US/Canada), or (574) 990-9846 (International) ten minutes prior to the start of the call and enter the conference ID: 51037675. A live webcast of the conference call, including a slide presentation, will be available at the following link: www.fhb.com/earnings. The archive of the webcast will be available at the same location. A telephonic replay of the


 

conference call will be available approximately two hours after the conclusion of the call until 8:00 p.m. (Eastern Time) on August 6, 2017. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID: 51037675.  

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized” and “outlook”, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. For a discussion of the risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our annual report on Form 10-K for the year ended December 31, 2016.

Use of Non-GAAP Financial Measures

We present net interest income, noninterest income, noninterest expense, net income, earnings per share and the related ratios described below, on an adjusted, or ‘‘core,’’ basis, each a non-GAAP financial measure. These core measures exclude from the corresponding GAAP measure the impact of certain items that we do not believe are representative of our financial results. We believe that the presentation of these non-GAAP financial measures helps identify underlying trends in our business from period to period that could otherwise be distorted by the effect of certain expenses, gains and other items included in our operating results. We believe that these core measures provide useful information about our operating results and enhance the overall understanding of our past performance and future performance.  Investors should consider our performance and financial condition as reported under GAAP and all other relevant information when assessing our performance or financial condition.

Core net interest margin, core return on average total assets and core return on average total stockholders’ equity are non-GAAP financial measures. We compute our core net interest margin as the ratio of core net interest income to average earning assets.  We compute our core return on average total assets as the ratio of core net income to average total assets.  We compute our core return on average total stockholders’ equity as the ratio of core net income to average stockholders’ equity.

Return on average tangible stockholders’ equity, core return on average tangible stockholders’ equity, return on average tangible assets, core return on average tangible assets and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our return on average tangible assets as the ratio of net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. We compute our core return on average tangible assets as the ratio of core net income to average tangible assets. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill. We believe that these measurements are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP.

Tables 13 and 14 at the end of this document provide a reconciliation of these non-GAAP financial measures with their most closely related GAAP measures.

 

 

Investor Relations Contact:

Media Contact:

Kevin Haseyama, CFA

Susan Kam

(808) 525‑6268

(808) 525‑6254

khaseyama@fhb.com

skam@fhb.com

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

Table 1

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 

 

March 31,

 

June 30, 

 

June 30, 

 

(dollars in thousands, except per share data)

    

2017

    

2017

    

2016

    

2017

    

2016

 

Operating Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

131,254

 

$

129,345

 

$

120,427

 

$

260,599

 

$

237,739

 

Provision for loan and lease losses

 

 

4,400

 

 

4,500

 

 

1,900

 

 

8,900

 

 

2,600

 

Noninterest income

 

 

48,870

 

 

49,407

 

 

46,371

 

 

98,277

 

 

119,890

 

Noninterest expense

 

 

85,241

 

 

84,339

 

 

78,473

 

 

169,580

 

 

163,537

 

Net income

 

 

56,895

 

 

56,740

 

 

54,860

 

 

113,635

 

 

120,391

 

Basic earnings per share

 

 

0.41

 

 

0.41

 

 

0.39

 

 

0.81

 

 

0.86

 

Diluted earnings per share

 

 

0.41

 

 

0.41

 

 

0.39

 

 

0.81

 

 

0.86

 

Dividends declared per share

 

 

0.22

 

 

0.22

 

 

0.22

 

 

0.44

 

 

0.22

 

Dividend payout ratio

 

 

53.66

%

 

53.66

%

 

54.68

%

 

54.32

%

 

25.58

%

Supplemental Income Statement Data (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core net interest income

 

$

131,254

 

$

129,345

 

$

120,427

 

$

260,599

 

$

237,739

 

Core noninterest income

 

 

48,870

 

 

49,407

 

 

46,371

 

 

98,277

 

 

94,162

 

Core noninterest expense

 

 

84,784

 

 

83,955

 

 

78,473

 

 

168,739

 

 

160,990

 

Core net income

 

 

57,181

 

 

56,982

 

 

54,860

 

 

114,163

 

 

105,933

 

Core basic earnings per share

 

$

0.41

 

$

0.41

 

$

0.39

 

$

0.82

 

$

0.76

 

Core diluted earnings per share

 

$

0.41

 

$

0.41

 

$

0.39

 

$

0.82

 

$

0.76

 

Performance Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.02

%  

 

3.00

%  

 

2.88

%  

 

3.01

%  

 

2.82

%

Core net interest margin (non-GAAP)

 

 

3.02

%  

 

3.00

%  

 

2.88

%  

 

3.01

%  

 

2.82

%

Efficiency ratio

 

 

47.32

%  

 

47.18

%  

 

47.04

%  

 

47.25

%  

 

45.72

%

Core efficiency ratio (non-GAAP)

 

 

47.07

%  

 

46.96

%  

 

47.04

%  

 

47.02

%  

 

48.50

%

Return on average total assets

 

 

1.16

%  

 

1.16

%  

 

1.16

%  

 

1.16

%  

 

1.27

%

Core return on average total assets (non-GAAP)

 

 

1.16

%  

 

1.17

%  

 

1.16

%  

 

1.17

%  

 

1.11

%

Return on average tangible assets

 

 

1.22

%  

 

1.23

%  

 

1.23

%  

 

1.22

%  

 

1.34

%

Core return on average tangible assets (non-GAAP)

 

 

1.23

%  

 

1.23

%  

 

1.23

%  

 

1.23

%  

 

1.18

%

Return on average total stockholders' equity

 

 

9.03

%  

 

9.25

%  

 

8.86

%  

 

9.13

%  

 

9.20

%

Core return on average total stockholders' equity (non-GAAP)

 

 

9.07

%  

 

9.29

%  

 

8.86

%  

 

9.18

%  

 

8.10

%

Return on average tangible stockholders' equity (non-GAAP)

 

 

14.89

%  

 

15.41

%  

 

14.75

%  

 

15.14

%  

 

14.81

%

Core return on average tangible stockholders’ equity (non-GAAP)

 

 

14.96

%  

 

15.48

%  

 

14.75

%  

 

15.22

%  

 

13.03

%

Average Balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans and leases

 

$

11,903,255

 

$

11,582,645

 

$

11,074,430

 

$

11,743,835

 

$

10,951,295

 

Average earning assets

 

 

17,453,655

 

 

17,470,726

 

 

16,797,108

 

 

17,453,094

 

 

16,928,677

 

Average assets

 

 

19,692,222

 

 

19,769,508

 

 

18,950,020

 

 

19,730,651

 

 

19,120,180

 

Average deposits

 

 

16,782,887

 

 

16,900,354

 

 

15,895,214

 

 

16,841,296

 

 

15,920,939

 

Average shareholders' equity

 

 

2,528,388

 

 

2,488,519

 

 

2,491,138

 

 

2,508,564

 

 

2,630,307

 

Market Value Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Closing

 

 

30.62

 

 

29.92

 

 

N/A

 

 

30.62

 

 

N/A

 

    High

 

 

31.34

 

 

34.85

 

 

N/A

 

 

35.32

 

 

N/A

 

    Low

 

 

26.96

 

 

29.13

 

 

N/A

 

 

26.96

 

 

N/A

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

As of

 

As of

 

 

 

June 30, 

 

March 31,

 

December 31, 

 

June 30, 

 

 

    

2017

 

2017

 

2016

 

2016

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

12,062,392

 

$

11,781,496

 

$

11,520,378

 

$

11,187,695

 

Total assets

 

 

20,373,974

 

 

19,792,785

 

 

19,661,829

 

 

19,052,593

 

Total deposits

 

 

17,452,262

 

 

16,938,178

 

 

16,794,532

 

 

16,122,104

 

Total stockholders' equity

 

 

2,552,602

 

 

2,505,994

 

 

2,476,485

 

 

2,501,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value

 

$

18.29

 

$

17.96

 

$

17.75

 

$

17.93

 

Tangible book value

 

 

11.16

 

 

10.82

 

 

10.61

 

 

10.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans and leases / total loans and leases

 

 

0.06

%  

 

0.06

%

 

0.08

%

 

0.12

%  

Allowance for loan and lease losses / total loans and leases

 

 

1.13

%  

 

1.15

%

 

1.18

%

 

1.22

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital Ratio

 

  

12.73

%  

  

12.78

%

  

12.75

%

  

12.45

%  

Tier 1 Capital Ratio

 

 

12.73

%  

 

12.78

%

 

12.75

%

 

12.45

%  

Total Capital Ratio

 

 

13.81

%  

 

13.87

%

 

13.85

%

 

13.58

%  

Tier 1 Leverage Ratio

 

 

8.70

%  

 

8.52

%

 

8.36

%

 

8.42

%  

Total stockholders' equity to total assets

 

 

12.53

%  

 

12.66

%

 

12.60

%

 

13.13

%  

Tangible stockholders' equity to tangible assets (non-GAAP)

 

 

8.04

%  

 

8.04

%

 

7.93

%

 

8.34

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Financial Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of branches

 

 

62

 

 

62

 

 

62

 

 

62

 

Number of ATMs

 

 

312

 

 

311

 

 

311

 

 

312

 

Number of Full-Time Equivalent Employees

 

 

2,191

 

 

2,195

 

 

2,179

 

 

2,199

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income

 

Table 2

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 

 

March 31,

 

June 30, 

 

June 30, 

(dollars in thousands, except per share amounts)

    

2017

    

2017

    

2016

    

2017

    

2016

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and lease financing

 

$

114,179

 

$

109,266

 

$

105,701

 

$

223,445

 

$

210,058

Available-for-sale securities

 

 

25,059

 

 

26,429

 

 

19,453

 

 

51,488

 

 

36,012

Other

 

 

781

 

 

1,226

 

 

1,907

 

 

2,007

 

 

4,803

Total interest income

 

 

140,019

 

 

136,921

 

 

127,061

 

 

276,940

 

 

250,873

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

8,760

 

 

7,570

 

 

6,541

 

 

16,330

 

 

12,970

Short-term borrowings and long-term debt

 

 

 5

 

 

 6

 

 

93

 

 

11

 

 

164

Total interest expense

 

 

8,765

 

 

7,576

 

 

6,634

 

 

16,341

 

 

13,134

Net interest income

 

 

131,254

 

 

129,345

 

 

120,427

 

 

260,599

 

 

237,739

Provision for loan and lease losses

 

 

4,400

 

 

4,500

 

 

1,900

 

 

8,900

 

 

2,600

Net interest income after provision for loan and lease losses

 

 

126,854

 

 

124,845

 

 

118,527

 

 

251,699

 

 

235,139

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

9,412

 

 

9,555

 

 

9,395

 

 

18,967

 

 

19,184

Credit and debit card fees

 

 

14,157

 

 

14,479

 

 

13,810

 

 

28,636

 

 

27,629

Other service charges and fees

 

 

8,110

 

 

9,097

 

 

8,914

 

 

17,207

 

 

18,141

Trust and investment services income

 

 

7,526

 

 

7,338

 

 

7,323

 

 

14,864

 

 

14,728

Bank-owned life insurance

 

 

2,927

 

 

4,578

 

 

3,792

 

 

7,505

 

 

6,148

Investment securities gains, net

 

 

 —

 

 

 —

 

 

 3

 

 

 —

 

 

25,731

Other

 

 

6,738

 

 

4,360

 

 

3,134

 

 

11,098

 

 

8,329

Total noninterest income

 

 

48,870

 

 

49,407

 

 

46,371

 

 

98,277

 

 

119,890

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

43,257

 

 

43,300

 

 

41,955

 

 

86,557

 

 

86,656

Contracted services and professional fees

 

 

12,388

 

 

10,308

 

 

9,939

 

 

22,696

 

 

22,694

Occupancy

 

 

5,023

 

 

5,321

 

 

4,809

 

 

10,344

 

 

10,121

Equipment

 

 

4,527

 

 

4,197

 

 

4,116

 

 

8,724

 

 

7,943

Regulatory assessment and fees

 

 

3,750

 

 

3,774

 

 

2,846

 

 

7,524

 

 

5,323

Advertising and marketing

 

 

1,222

 

 

2,028

 

 

1,425

 

 

3,250

 

 

3,049

Card rewards program

 

 

4,618

 

 

4,511

 

 

2,729

 

 

9,129

 

 

6,231

Other

 

 

10,456

 

 

10,900

 

 

10,654

 

 

21,356

 

 

21,520

Total noninterest expense

 

 

85,241

 

 

84,339

 

 

78,473

 

 

169,580

 

 

163,537

Income before provision for income taxes

 

 

90,483

 

 

89,913

 

 

86,425

 

 

180,396

 

 

191,492

Provision for income taxes

 

 

33,588

 

 

33,173

 

 

31,565

 

 

66,761

 

 

71,101

Net income

 

$

56,895

 

$

56,740

 

$

54,860

 

$

113,635

 

$

120,391

Basic earnings per share

 

$

0.41

 

$

0.41

 

$

0.39

 

$

0.81

 

$

0.86

Diluted earnings per share

 

$

0.41

 

$

0.41

 

$

0.39

 

$

0.81

 

$

0.86

Dividends declared per share

 

$

0.22

 

$

0.22

 

$

0.22

 

$

0.44

 

$

0.22

Basic weighted-average outstanding shares

 

 

139,546,615

 

 

139,545,728

 

 

139,459,620

 

 

139,546,174

 

 

139,459,620

Diluted weighted-average outstanding shares

 

 

139,646,117

 

 

139,637,410

 

 

139,459,620

 

 

139,644,557

 

 

139,459,620

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets

 

Table 3

 

 

June 30, 

 

March 31,

 

December 31, 

 

June 30, 

(dollars in thousands)

    

2017

    

2017

    

2016

    

2016

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

355,752

 

$

249,953

 

$

253,827

 

$

356,148

Interest-bearing deposits in other banks

 

 

872,013

 

 

527,659

 

 

798,231

 

 

975,866

Investment securities

 

 

5,126,869

 

 

5,260,262

 

 

5,077,514

 

 

4,601,267

Loans and leases

 

 

12,062,392

 

 

11,781,496

 

 

11,520,378

 

 

11,187,695

Less: allowance for loan and lease losses

 

 

136,883

 

 

135,847

 

 

135,494

 

 

136,360

Net loans and leases

 

 

11,925,509

 

 

11,645,649

 

 

11,384,884

 

 

11,051,335

 

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

292,959

 

 

295,608

 

 

300,788

 

 

303,715

Other real estate owned and repossessed personal property

 

 

329

 

 

329

 

 

329

 

 

205

Accrued interest receivable

 

 

39,739

 

 

39,386

 

 

41,971

 

 

35,734

Bank-owned life insurance

 

 

432,726

 

 

429,800

 

 

429,209

 

 

429,673

Goodwill

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

Other intangible assets

 

 

14,877

 

 

15,800

 

 

16,809

 

 

19,064

Other assets

 

 

317,709

 

 

332,847

 

 

362,775

 

 

284,094

Total assets

 

$

20,373,974

 

$

19,792,785

 

$

19,661,829

 

$

19,052,593

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing

 

$

11,580,664

 

$

10,917,631

 

$

10,801,915

 

$

10,620,377

Noninterest-bearing

 

 

5,871,598

 

 

6,020,547

 

 

5,992,617

 

 

5,501,727

Total deposits

 

 

17,452,262

 

 

16,938,178

 

 

16,794,532

 

 

16,122,104

Short-term borrowings

 

 

 —

 

 

 —

 

 

9,151

 

 

34,951

Long-term debt

 

 

41

 

 

41

 

 

41

 

 

48

Retirement benefits payable

 

 

134,400

 

 

133,819

 

 

132,904

 

 

137,982

Other liabilities

 

 

234,669

 

 

214,753

 

 

248,716

 

 

256,500

Total liabilities

 

 

17,821,372

 

 

17,286,791

 

 

17,185,344

 

 

16,551,585

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value; authorized 300,000,000 shares; issued and outstanding 139,546,615 shares as of June 30, 2017, 139,546,615 shares as of March 31, 2017, 139,530,654 shares as of December 31, 2016 and 139,459,620 shares as of June 30, 2016)

 

 

1,395

 

 

1,395

 

 

1,395

 

 

1,395

Additional paid-in capital

 

 

2,488,091

 

 

2,486,596

 

 

2,484,251

 

 

2,479,980

Retained earnings

 

 

130,767

 

 

104,695

 

 

78,850

 

 

24,860

Accumulated other comprehensive loss, net

 

 

(67,651)

 

 

(86,692)

 

 

(88,011)

 

 

(5,227)

Total stockholders' equity

 

 

2,552,602

 

 

2,505,994

 

 

2,476,485

 

 

2,501,008

Total liabilities and stockholders' equity

 

$

20,373,974

 

$

19,792,785

 

$

19,661,829

 

$

19,052,593

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 4

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

June 30, 2017

 

March 31, 2017

 

June 30, 2016

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

    

Balance

    

Expense

    

Rate

    

Balance

    

Expense

    

Rate

    

Balance

    

Expense

    

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

312.8

 

$

0.8

 

1.00

%  

$

640.2

 

$

1.2

 

0.78

%  

$

1,516.6

 

$

1.9

 

0.51

%

Available-for-Sale Investment Securities

 

 

5,208.8

 

 

25.0

 

1.93

 

 

5,236.6

 

 

26.4

 

2.05

 

 

4,206.1

 

 

19.4

 

1.86

 

Loans and Leases (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

3,279.2

 

 

25.7

 

3.15

 

 

3,233.6

 

 

24.3

 

3.04

 

 

3,257.4

 

 

23.7

 

2.93

 

Real estate - commercial

 

 

2,638.3

 

 

23.8

 

3.62

 

 

2,481.2

 

 

22.2

 

3.63

 

 

2,241.8

 

 

20.7

 

3.71

 

Real estate - construction

 

 

509.7

 

 

4.3

 

3.41

 

 

460.3

 

 

3.7

 

3.25

 

 

421.9

 

 

3.4

 

3.27

 

Real estate - residential

 

 

3,782.1

 

 

38.6

 

4.09

 

 

3,723.7

 

 

37.6

 

4.10

 

 

3,522.8

 

 

36.5

 

4.16

 

Consumer

 

 

1,525.8

 

 

20.6

 

5.40

 

 

1,513.4

 

 

20.3

 

5.43

 

 

1,442.0

 

 

20.0

 

5.58

 

Lease financing

 

 

168.1

 

 

1.2

 

2.84

 

 

170.5

 

 

1.2

 

2.77

 

 

188.5

 

 

1.4

 

2.91

 

Total Loans and Leases

 

 

11,903.2

 

 

114.2

 

3.85

 

 

11,582.7

 

 

109.3

 

3.83

 

 

11,074.4

 

 

105.7

 

3.84

 

Other Earning Assets

 

 

10.8

 

 

 —

 

0.99

 

 

11.2

 

 

 —

 

0.77

 

 

 —

 

 

 —

 

 —

 

Total Earning Assets (2)

 

 

17,435.6

 

 

140.0

 

3.22

 

 

17,470.7

 

 

136.9

 

3.18

 

 

16,797.1

 

 

127.0

 

3.04

 

Cash and Due from Banks

 

 

319.4

 

 

 

 

 

 

 

324.7

 

 

 

 

 

 

 

303.7

 

 

 

 

 

 

Other Assets

 

 

1,937.2

 

 

 

 

 

 

 

1,974.1

 

 

 

 

 

 

 

1,849.2

 

 

 

 

 

 

Total Assets

 

$

19,692.2

 

 

 

 

 

 

$

19,769.5

 

 

 

 

 

 

$

18,950.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

$

4,488.8

 

$

0.7

 

0.07

%  

$

4,506.4

 

$

0.7

 

0.06

%  

$

4,347.8

 

$

0.6

 

0.06

%

Money Market

 

 

2,618.6

 

 

0.8

 

0.12

 

 

2,494.3

 

 

0.6

 

0.09

 

 

2,281.9

 

 

0.5

 

0.09

 

Time

 

 

3,887.5

 

 

7.2

 

0.75

 

 

3,985.8

 

 

6.3

 

0.65

 

 

3,745.3

 

 

5.4

 

0.58

 

Total Interest-Bearing Deposits

 

 

10,994.9

 

 

8.7

 

0.32

 

 

10,986.5

 

 

7.6

 

0.28

 

 

10,375.0

 

 

6.5

 

0.25

 

Short-Term Borrowings

 

 

1.7

 

 

 —

 

0.89

 

 

3.9

 

 

 —

 

0.54

 

 

202.9

 

 

0.1

 

0.18

 

Total Interest-Bearing Liabilities

 

 

10,996.6

 

 

8.7

 

0.32

 

 

10,990.4

 

 

7.6

 

0.28

 

 

10,577.9

 

 

6.6

 

0.25

 

Net Interest Income

 

 

 

 

$

131.3

 

 

 

 

 

 

$

129.3

 

 

 

 

 

 

$

120.4

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

2.90

%  

 

 

 

 

 

 

2.90

%  

 

 

 

 

 

 

2.79

%

Net Interest Margin

 

 

 

 

 

 

 

3.02

%  

 

 

 

 

 

 

3.00

%  

 

 

 

 

 

 

2.88

%

Noninterest-Bearing Demand Deposits

 

 

5,788.0

 

 

 

 

 

 

 

5,913.9

 

 

 

 

 

 

 

5,520.3

 

 

 

 

 

 

Other Liabilities

 

 

379.2

 

 

 

 

 

 

 

376.7

 

 

 

 

 

 

 

360.7

 

 

 

 

 

 

Stockholders' Equity

 

 

2,528.4

 

 

 

 

 

 

 

2,488.5

 

 

 

 

 

 

 

2,491.1

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

19,692.2

 

 

 

 

 

 

$

19,769.5

 

 

 

 

 

 

$

18,950.0

 

 

 

 

 

 


(1)

Non-performing loans and leases are included in the respective average loan and lease balances.  Income, if any, on such loans and leases is recognized on a cash basis.

(2)

For the periods disclosed above, the taxable-equivalent basis adjustments made to the table above were not material.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances and Interest Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 5

 

 

 

Six Months Ended

 

Six Months Ended

 

 

 

June 30, 2017

 

June 30, 2016

 

 

 

Average

 

Income/

 

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

    

Balance

 

Expense

 

 

Rate

 

Balance

 

Expense

 

Rate

 

Earning Assets

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

  

Interest-Bearing Deposits in Other Banks

 

$

475.6

 

$

2.0

 

 

0.85

%  

$

1,894.9

 

$

4.8

 

0.51

%

Available-for-Sale Investment Securities

 

 

5,222.6

 

 

51.5

 

 

1.99

 

 

4,082.5

 

 

36.0

 

1.77

 

Loans and Leases (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

3,256.5

 

 

50.0

 

 

3.10

 

 

3,176.5

 

 

46.7

 

2.95

 

Real estate - commercial

 

 

2,560.2

 

 

46.0

 

 

3.62

 

 

2,240.5

 

 

41.6

 

3.73

 

Real estate - construction

 

 

485.1

 

 

8.0

 

 

3.34

 

 

413.2

 

 

6.7

 

3.26

 

Real estate - residential

 

 

3,753.1

 

 

76.3

 

 

4.10

 

 

3,502.2

 

 

72.5

 

4.16

 

Consumer

 

 

1,519.7

 

 

40.8

 

 

5.42

 

 

1,428.7

 

 

39.9

 

5.61

 

Lease financing

 

 

169.3

 

 

2.3

 

 

2.80

 

 

190.2

 

 

2.7

 

2.92

 

Total Loans and Leases

 

 

11,743.9

 

 

223.4

 

 

3.84

 

 

10,951.3

 

 

210.1

 

3.86

 

Other Earning Assets

 

 

11.0

 

 

 —

 

 

0.88

 

 

 —

 

 

 —

 

 —

 

Total Earning Assets (2)

 

 

17,453.1

 

 

276.9

 

 

3.20

 

 

16,928.7

 

 

250.9

 

2.98

 

Cash and Due from Banks

 

 

322.0

 

 

 

 

 

 

 

 

301.3

 

 

 

 

 

 

Other Assets

 

 

1,955.6

 

 

 

 

 

 

 

 

1,890.2

 

 

 

 

 

 

Total Assets

 

$

19,730.7

 

 

 

 

 

 

 

$

19,120.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

$

4,497.5

 

$

1.4

 

 

0.06

%  

$

4,348.9

 

$

1.3

 

0.06

%

Money Market

 

 

2,556.8

 

 

1.3

 

 

0.10

 

 

2,340.5

 

 

1.1

 

0.09

 

Time

 

 

3,936.4

 

 

13.6

 

 

0.70

 

 

3,785.0

 

 

10.6

 

0.56

 

Total Interest-Bearing Deposits

 

 

10,990.7

 

 

16.3

 

 

0.30

 

 

10,474.4

 

 

13.0

 

0.25

 

Short-Term Borrowings

 

 

2.8

 

 

 —

 

 

0.65

 

 

213.5

 

 

0.2

 

0.15

 

Total Interest-Bearing Liabilities

 

 

10,993.5

 

 

16.3

 

 

0.30

 

 

10,687.9

 

 

13.2

 

0.25

 

Net Interest Income

 

 

 

 

$

260.6

 

 

 

 

 

 

 

$

237.7

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

 

2.90

%  

 

 

 

 

 

 

2.73

%

Net Interest Margin

 

 

 

 

 

 

 

 

3.01

%  

 

 

 

 

 

 

2.82

%

Noninterest-Bearing Demand Deposits

 

 

5,850.6

 

 

 

 

 

 

 

 

5,446.5

 

 

 

 

 

 

Other Liabilities

 

 

378.0

 

 

 

 

 

 

 

 

355.5

 

 

 

 

 

 

Stockholders' Equity

 

 

2,508.6

 

 

 

 

 

 

 

 

2,630.3

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

19,730.7

 

 

 

 

 

 

 

$

19,120.2

 

 

 

 

 

 


(1)

Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

(2)

For the periods disclosed above, the taxable-equivalent basis adjustments made to the table above were not material.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Analysis of Change in Net Interest Income

 

 

 

 

 

 

 

 

Table 6

 

 

Three Months Ended June 30, 2017

 

 

Compared to March 31, 2017

(dollars in millions)

 

Volume

 

Rate

 

Total

Change in Interest Income:

    

 

 

    

 

 

    

 

 

Interest-Bearing Deposits in Other Banks

 

$

(0.7)

 

$

0.3

 

$

(0.4)

Available-for-Sale Investment Securities

 

 

(0.2)

 

 

(1.2)

 

 

(1.4)

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

0.3

 

 

1.1

 

 

1.4

Real estate - commercial

 

 

1.4

 

 

0.2

 

 

1.6

Real estate - construction

 

 

0.4

 

 

0.2

 

 

0.6

Real estate - residential

 

 

0.6

 

 

0.4

 

 

1.0

Consumer

 

 

0.2

 

 

0.1

 

 

0.3

Total Loans and Leases

 

 

2.9

 

 

2.0

 

 

4.9

Total Change in Interest Income

 

 

2.0

 

 

1.1

 

 

3.1

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Savings

 

 

 —

 

 

0.1

 

 

0.1

Money Market

 

 

 —

 

 

0.2

 

 

0.2

Time

 

 

(0.2)

 

 

1.1

 

 

0.9

Total Interest-Bearing Deposits

 

 

(0.2)

 

 

1.4

 

 

1.2

Total Change in Interest Expense

 

 

(0.2)

 

 

1.4

 

 

1.2

Change in Net Interest Income

 

$

2.2

 

$

(0.3)

 

$

1.9

 


 

 

 

 

 

 

 

 

 

 

 

Analysis of Change in Net Interest Income

 

 

 

 

 

 

 

 

Table 7

 

 

Three Months Ended June 30, 2017

 

 

Compared to June 30, 2016

(dollars in millions)

 

Volume

 

Rate

 

Total

Change in Interest Income:

    

 

 

    

 

 

    

 

 

Interest-Bearing Deposits in Other Banks

 

$

(2.2)

 

$

1.1

 

$

(1.1)

Available-for-Sale Investment Securities

 

 

4.8

 

 

0.8

 

 

5.6

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

0.2

 

 

1.8

 

 

2.0

Real estate - commercial

 

 

3.6

 

 

(0.5)

 

 

3.1

Real estate - construction

 

 

0.7

 

 

0.2

 

 

0.9

Real estate - residential

 

 

2.6

 

 

(0.5)

 

 

2.1

Consumer

 

 

1.2

 

 

(0.6)

 

 

0.6

Lease financing

 

 

(0.2)

 

 

 —

 

 

(0.2)

Total Loans and Leases

 

 

8.1

 

 

0.4

 

 

8.5

Total Change in Interest Income

 

 

10.7

 

 

2.3

 

 

13.0

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Savings

 

 

 —

 

 

0.1

 

 

0.1

Money Market

 

 

0.1

 

 

0.2

 

 

0.3

Time

 

 

0.2

 

 

1.6

 

 

1.8

Total Interest-Bearing Deposits

 

 

0.3

 

 

1.9

 

 

2.2

Short-term Borrowings

 

 

(0.2)

 

 

0.1

 

 

(0.1)

Total Change in Interest Expense

 

 

0.1

 

 

2.0

 

 

2.1

Change in Net Interest Income

 

$

10.6

 

$

0.3

 

$

10.9


 

 

 

 

 

 

 

 

 

 

 

Analysis of Change in Net Interest Income

 

 

 

 

 

 

 

 

Table 8

 

 

Six Months Ended June 30, 2017

 

 

Compared to June 30, 2016

(dollars in millions)

    

Volume

    

Rate

    

Total

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

(4.9)

 

$

2.1

 

$

(2.8)

Available-for-Sale Investment Securities

 

 

10.9

 

 

4.6

 

 

15.5

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1.2

 

 

2.1

 

 

3.3

Real estate - commercial

 

 

5.8

 

 

(1.4)

 

 

4.4

Real estate - construction

 

 

1.2

 

 

0.1

 

 

1.3

Real estate - residential

 

 

5.1

 

 

(1.3)

 

 

3.8

Consumer

 

 

2.5

 

 

(1.6)

 

 

0.9

Lease financing

 

 

(0.3)

 

 

 —

 

 

(0.3)

Total Loans and Leases

 

 

15.5

 

 

(2.1)

 

 

13.4

Total Change in Interest Income

 

 

21.5

 

 

4.6

 

 

26.1

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Savings

 

 

 —

 

 

0.1

 

 

0.1

Money Market

 

 

0.1

 

 

0.2

 

 

0.3

Time

 

 

0.4

 

 

2.6

 

 

3.0

Total Interest-Bearing Deposits

 

 

0.5

 

 

2.9

 

 

3.4

Short-Term Borrowings

 

 

(0.3)

 

 

0.1

 

 

(0.2)

Total Change in Interest Expense

 

 

0.2

 

 

3.0

 

 

3.2

Change in Net Interest Income

 

$

21.3

 

$

1.6

 

$

22.9


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Table 9

 

 

June 30, 

 

March 31,

 

December 31, 

 

June 30, 

(dollars in thousands)

    

2017

    

2017

    

2016

    

2016

Commercial and industrial

  

$

3,331,092

  

$

3,243,508

  

$

3,239,600

  

$

3,288,503

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,545,479

 

 

2,532,253

 

 

2,343,495

 

 

2,181,732

Construction

 

 

555,794

 

 

469,741

 

 

450,012

 

 

424,743

Residential

 

 

3,921,881

 

 

3,864,509

 

 

3,796,459

 

 

3,654,525

Total real estate

 

 

7,023,154

 

 

6,866,503

 

 

6,589,966

 

 

6,261,000

Consumer

 

 

1,527,470

 

 

1,503,129

 

 

1,510,772

 

 

1,452,088

Lease financing

 

 

180,676

 

 

168,356

 

 

180,040

 

 

186,104

Total loans and leases

 

$

12,062,392

 

$

11,781,496

 

$

11,520,378

 

$

11,187,695

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

Table 10

 

 

June 30, 

 

March 31,

 

December 31, 

 

June 30, 

(dollars in thousands)

    

2017

    

2017

    

2016

    

2016

Demand

 

$

5,871,598

 

$

6,020,547

 

$

5,992,617

 

$

5,501,727

Savings

 

 

4,568,600

 

 

4,503,663

 

 

4,609,306

 

 

4,366,333

Money Market

 

 

2,944,005

 

 

2,496,642

 

 

2,454,013

 

 

2,472,220

Time

 

 

4,068,059

 

 

3,917,326

 

 

3,738,596

 

 

3,781,824

    Total Deposits

 

$

17,452,262

 

$

16,938,178

 

$

16,794,532

 

$

16,122,104

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

Table 11

 

 

June 30, 

 

March 31,

 

December 31, 

 

June 30, 

(dollars in thousands)

    

2017

    

2017

    

2016

    

2016

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,155

 

$

2,154

 

$

2,730

 

$

3,598

Real estate - construction

 

 

 —

 

 

 —

 

 

 —

 

 

324

Lease financing

 

 

 —

 

 

153

 

 

153

 

 

173

Total Commercial Loans

 

 

2,155

 

 

2,307

 

 

2,883

 

 

4,095

Residential

 

 

5,569

 

 

5,023

 

 

6,547

 

 

9,231

Total Non-Accrual Loans and Leases

 

 

7,724

 

 

7,330

 

 

9,430

 

 

13,326

Other Real Estate Owned

 

 

329

 

 

329

 

 

329

 

 

205

Total Non-Performing Assets

 

$

8,053

 

$

7,659

 

$

9,759

 

$

13,531

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,275

 

$

309

 

$

449

 

$

 —

Real estate - construction

 

 

350

 

 

 —

 

 

 —

 

 

 —

Lease financing

 

 

 —

 

 

84

 

 

83

 

 

 —

Total Commercial Loans

 

 

1,625

 

 

393

 

 

532

 

 

 —

Residential

 

 

1,543

 

 

1,437

 

 

866

 

 

1,334

Consumer

 

 

1,873

 

 

1,718

 

 

1,870

 

 

1,568

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

5,041

 

$

3,548

 

$

3,268

 

$

2,902

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructured Loans on Accrual Status and Not Past Due 90 Days or More

 

 

38,886

 

 

50,758

 

 

44,496

 

 

47,955

Total Loans and Leases

 

$

12,062,392

 

$

11,781,496

 

$

11,520,378

 

$

11,187,695

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 12

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 

 

March 31,

 

June 30, 

 

June 30, 

 

June 30, 

 

(dollars in thousands)

    

2017

    

2017

    

2016

    

2017

    

2016

   

Balance at Beginning of Period

 

$

135,847

 

$

135,494

 

$

137,154

 

$

135,494

 

$

135,484

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(75)

 

 

(855)

 

 

(52)

 

 

(930)

 

 

(138)

 

Lease financing

 

 

(146)

 

 

 —

 

 

 —

 

 

(146)

 

 

 —

 

Total Commercial Loans

 

 

(221)

 

 

(855)

 

 

(52)

 

 

(1,076)

 

 

(138)

 

Residential

 

 

 —

 

 

(22)

 

 

(456)

 

 

(22)

 

 

(528)

 

Consumer

 

 

(5,251)

 

 

(5,572)

 

 

(4,295)

 

 

(10,823)

 

 

(8,501)

 

Total Loans and Leases Charged-Off

 

 

(5,472)

 

 

(6,449)

 

 

(4,803)

 

 

(11,921)

 

 

(9,167)

 

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

129

 

 

114

 

 

19

 

 

243

 

 

222

 

Real estate - commercial

 

 

55

 

 

77

 

 

47

 

 

132

 

 

3,246

 

Lease financing

 

 

 —

 

 

 —

 

 

 1

 

 

 —

 

 

 1

 

Total Commercial Loans

 

 

184

 

 

191

 

 

67

 

 

375

 

 

3,469

 

Residential

 

 

150

 

 

321

 

 

460

 

 

471

 

 

766

 

Consumer

 

 

1,774

 

 

1,790

 

 

1,582

 

 

3,564

 

 

3,208

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

 

2,108

 

 

2,302

 

 

2,109

 

 

4,410

 

 

7,443

 

Net Loans and Leases Charged-Off

 

 

(3,364)

 

 

(4,147)

 

 

(2,694)

 

 

(7,511)

 

 

(1,724)

 

Provision for Credit Losses

 

 

4,400

 

 

4,500

 

 

1,900

 

 

8,900

 

 

2,600

 

Balance at End of Period

 

$

136,883

 

$

135,847

 

$

136,360

 

$

136,883

 

$

136,360

 

Average Loans and Leases Outstanding

 

$

11,903,255

 

$

11,582,645

 

$

11,074,430

 

$

11,743,835

 

$

10,951,295

 

Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding

 

 

0.11

%  

 

0.15

%  

 

0.10

%  

 

0.13

%  

 

0.03

%

Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding

 

 

1.13

%  

 

1.15

%  

 

1.22

%  

 

1.13

%  

 

1.22

%

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to Non-GAAP Reconciliation

 

 

 

 

 

 

 

 

 

 

Table 13

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 

 

March 31,

 

June 30, 

 

June 30, 

 

(dollars in thousands, except per share amounts)

    

2017

    

2017

    

2016

    

2017

    

2016

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

56,895

 

$

56,740

 

$

54,860

 

$

113,635

 

$

120,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total stockholders' equity

 

$

2,528,388

 

$

2,488,519

 

$

2,491,138

 

$

2,508,564

 

$

2,630,307

 

Less: average goodwill

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

 

Average tangible stockholders' equity

 

$

1,532,896

 

$

1,493,027

 

$

1,495,646

 

$

1,513,072

 

$

1,634,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

19,692,222

 

$

19,769,508

 

$

18,950,020

 

$

19,730,651

 

$

19,120,180

 

Less: average goodwill

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

 

Average tangible assets

 

$

18,696,730

 

$

18,774,016

 

$

17,954,528

 

$

18,735,159

 

$

18,124,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average total stockholders' equity(a)

 

 

9.03

%  

 

9.25

%  

 

8.86

%  

 

9.13

%  

 

9.20

%

Return on average tangible stockholders' equity (non-GAAP)(a)

 

 

14.89

%  

 

15.41

%  

 

14.75

%  

 

15.14

%  

 

14.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average total assets(a)

 

 

1.16

%  

 

1.16

%  

 

1.16

%  

 

1.16

%  

 

1.27

%  

Return on average tangible assets (non-GAAP)(a)

 

 

1.22

%  

 

1.23

%  

 

1.23

%  

 

1.22

%  

 

1.34

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity to average assets

 

 

12.84

%  

 

12.59

%  

 

13.15

%  

 

12.71

%  

 

13.76

%  

Tangible average stockholders' equity to tangible average assets (non-GAAP)

 

 

8.20

%  

 

7.95

%  

 

8.33

%  

 

8.08

%  

 

9.02

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

As of

 

As of

 

 

 

June 30, 

 

March 31,

 

December 31, 

 

June 30, 

 

 

    

2017

    

2017

    

2016

    

2016

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

2,552,602

 

$

2,505,994

 

$

2,476,485

 

$

2,501,008

 

Less: goodwill

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

 

Tangible stockholders' equity

 

$

1,557,110

 

$

1,510,502

 

$

1,480,993

 

$

1,505,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

20,373,974

 

$

19,792,785

 

$

19,661,829

 

$

19,052,593

 

Less: goodwill

 

 

995,492

 

 

995,492

 

 

995,492

 

 

995,492

 

Tangible assets

 

$

19,378,482

 

$

18,797,293

 

$

18,666,337

 

$

18,057,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

 

139,546,615

 

 

139,546,615

 

 

139,530,654

 

 

139,459,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity to total assets

 

 

12.53

%  

 

12.66

%  

 

12.60

%  

 

13.13

%

Tangible stockholders' equity to tangible assets (non-GAAP)

 

 

8.04

%  

 

8.04

%  

 

7.93

%  

 

8.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

18.29

 

$

17.96

 

$

17.75

 

$

17.93

 

Tangible book value per share (non-GAAP)

 

$

11.16

 

$

10.82

 

$

10.61

 

$

10.80

 


(a)

Annualized for the three and six months ended June 30, 2017 and 2016 and three months ended March 31, 2017.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to Non-GAAP Reconciliation

 

Table 14

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 

 

March 31,

 

June 30, 

 

June 30, 

 

(dollars in thousands, except per share amounts)

    

2017

    

2017

    

2016

    

2017

    

2016

   

Net interest income

 

$

131,254

 

$

129,345

 

$

120,427

 

$

260,599

 

$

237,739

 

Core net interest income (non-GAAP)

 

$

131,254

 

$

129,345

 

$

120,427

 

$

260,599

 

$

237,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

$

48,870

 

$

49,407

 

$

46,371

 

$

98,277

 

$

119,890

 

Loss (gain) on sale of securities

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,050)

 

Gain on sale of stock (Visa/MasterCard)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(22,678)

 

Core noninterest income (non-GAAP)

 

$

48,870

 

$

49,407

 

$

46,371

 

$

98,277

 

$

94,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

85,241

 

$

84,339

 

$

78,473

 

$

169,580

 

$

163,537

 

One-time items(a)

 

 

(457)

 

 

(384)

 

 

 —

 

 

(841)

 

 

(2,547)

 

Core noninterest expense (non-GAAP)

 

$

84,784

 

$

83,955

 

$

78,473

 

$

168,739

 

$

160,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

56,895

 

$

56,740

 

$

54,860

 

$

113,635

 

$

120,391

 

Gain on sale of securities

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,050)

 

Gain on sale of stock (Visa/MasterCard)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(22,678)

 

One-time items(a)

 

 

457

 

 

384

 

 

 —

 

 

841

 

 

2,547

 

Tax adjustments(b)

 

 

(171)

 

 

(142)

 

 

 —

 

 

(313)

 

 

8,723

 

Total core adjustments

 

 

286

 

 

242

 

 

 —

 

 

528

 

 

(14,458)

 

Core net income (non-GAAP)

 

$

57,181

 

$

56,982

 

$

54,860

 

$

114,163

 

$

105,933

 

Core basic earnings per share (non-GAAP)

 

$

0.41

 

$

0.41

 

$

0.39

 

$

0.82

 

$

0.76

 

Core diluted earnings per share (non-GAAP)

 

$

0.41

 

$

0.41

 

$

0.39

 

$

0.82

 

$

0.76

 


(a)

One-time items include initial public offering related costs.

(b)

Represents the adjustments to net income, tax effected at the Company’s effective tax rate for the respective period.