Enterprise Financial Reports Second Quarter 2022 Results
Enterprise Financial Services Corp (Nasdaq: EFSC) reported a net income of $45.1 million or $1.19 per diluted share for Q2 2022, a decrease of $2.5 million from the previous quarter but an increase of $6.7 million year-over-year. Total loans grew by 13% annualized to $9.2 billion, reflecting diversified growth across business lines. The net interest margin improved to 3.55%, while total deposits decreased by $611.5 million to $11.1 billion. A quarterly dividend of $0.23 was declared, up 5% from the previous quarter.
- Net income increased by $6.7 million year-over-year.
- Total loans grew by 13% annualized, reaching $9.2 billion.
- Net interest margin improved to 3.55% from 3.46% year-over-year.
- Quarterly dividend increased 5% to $0.23 per common share.
- Net income decreased by $2.5 million from the prior quarter.
- Noninterest income fell by $4.4 million from the linked quarter.
- Total deposits decreased by $611.5 million from the previous quarter.
Second Quarter Results
-
Net income of
,$45.1 million per diluted common share$1.19
-
Net interest margin (tax equivalent) of
3.55%
-
Pre-provision return on average assets1 of
1.73%
-
Total loans2 of
, a quarterly increase of$9.2 billion , or$298.0 million 13% annualized
-
Increased quarterly dividend
5% to per common share for the third quarter$0.23
-
Repurchased 349,383 shares at an average price of
per share$45.65
Highlights
Comparisons to the prior year are impacted by the acquisition of
-
Earnings - Net income in the second quarter 2022 was
, a decrease of$45.1 million , compared to the linked quarter and an increase of$2.5 million from the prior year quarter. Earnings per share (“EPS”) was$6.7 million per diluted common share for the second quarter 2022, compared to$1.19 per diluted common share for both the linked and prior year quarters, respectively.$1.23
-
Pre-provision net revenue1 (“PPNR”) - PPNR of
in the second quarter 2022 increased$58.4 million and$1.4 million from the linked and prior year quarters, respectively. The increase from the linked quarter was primarily due to an increase in net interest income, partially offset by a decline in noninterest income and an increase in noninterest expense, as further discussed in the following sections. The increase from the prior year quarter was primarily due to the positive contribution from the First Choice acquisition and expansion in net interest income from organic loan and deposit growth.$10.9 million
-
Net interest income and net interest margin (“NIM”) - Net interest income of
for the second quarter 2022 increased$109.6 million and$8.4 million from the linked and prior year quarters, respectively. NIM was$27.9 million 3.55% for the second quarter 2022, compared to3.28% and3.46% for the linked quarter and prior year quarter, respectively. Net interest income and NIM benefited from organic loan growth, a reallocation of excess liquidity into the investment portfolio and an increase in market interest rates.
1 Pre-provision return on average assets is a non-GAAP measure. Refer to discussion and reconciliation of these measures in the accompanying financial tables.
2 Excludes PPP loans, which totaled
3 Return on average tangible common equity is a non-GAAP measure. Refer to discussion and reconciliation of these measures in the accompanying financial tables.
-
Noninterest income - Noninterest income of
for the second quarter 2022 decreased$14.2 million and$4.4 million from the linked and prior year quarters, respectively. A decline in tax credit income from a seasonally strong first quarter and a decline in other income were the primary drivers of the linked quarter decrease. The decrease from the prior year quarter was primarily due to lower transactional income from private equity investments, a decrease in mortgage banking income and a decrease in gains on the sale of other real estate owned. These decreases were partially offset by deposit service charge income from the First Choice acquisition.$2.0 million
-
Loans - Total loans increased
from the linked quarter to$213.1 million as of$9.3 billion June 30, 2022 . PPP loans declined to$84.9 million . Excluding PPP loans, loans grew$49.2 million , or$298.0 million 13% , on an annualized basis from the linked quarter. Loan growth in the quarter was well distributed across geographic markets and the specialty lending niches. Average loans totaled for the quarter ended$9.1 billion June 30, 2022 , compared to and$9.0 billion for the linked and prior year quarters, respectively.$7.3 billion
-
Asset quality - The allowance for credit losses to total loans was
1.52% atJune 30, 2022 , compared to1.54% atMarch 31, 2022 and1.77% atJune 30, 2021 . Nonperforming assets to total assets was0.16% atJune 30, 2022 , compared to0.17% and0.44% atMarch 31, 2022 andJune 30, 2021 , respectively. A provision for credit losses of was recorded in the second quarter 2022 due to loan growth and changes in the macroeconomic forecasts, partially offset by an improvement in credit quality. Provision benefits of$0.7 million and$4.1 million were recorded in the linked and prior year quarters, respectively, primarily due to improvements in the macroeconomic forecasts.$2.7 million
-
Deposits - Total deposits decreased
from the linked quarter to$611.5 million as of$11.1 billion June 30, 2022 . The decline in deposits was concentrated in interest-bearing demand and money market accounts that were not relationship-based and reflects a shift in our deposit mix aligned with our disciplined focus on relationship-based, lower-cost deposits. Average deposits totaled for both quarters ended$11.5 billion June 30, 2022 andMarch 31, 2022 , compared to for the prior year quarter. Noninterest-bearing deposit accounts represented$8.6 billion 42.8% of total deposits, and the loan to deposit ratio was83.6% atJune 30, 2022 .
-
Capital - Total shareholders’ equity was
and the tangible common equity to tangible assets ratio4 was$1.4 billion 7.8% atJune 30, 2022 , compared to7.6% atMarch 31, 2022 . Tangible common equity declined in the second quarter 2022, primarily due to a$24.4 million decrease in accumulated other comprehensive income driven mainly from a decrease in the fair value of the available-for-sale investment portfolio. The decrease in accumulated other comprehensive income was partially offset by the undistributed earnings in the second quarter 2022.$49.2 million Enterprise Bank & Trust remains “well-capitalized,” with a common equity tier 1 ratio of12.0% and a total risk-based capital ratio of13.1% as ofJune 30, 2022 . The Company’s common equity tier 1 ratio and total risk-based capital ratio was10.9% and14.2% , respectively, atJune 30, 2022 .
The Company repurchased 349,383 shares totaling
4 Tangible common equity to tangible assets ratio is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.
The Company’s Board of Directors approved a quarterly dividend of
Net Interest Income
Average Balance Sheets
The following table presents, for the periods indicated, certain information related to our average interest-earning assets and interest-bearing liabilities, as well as, the corresponding interest rates earned and paid, all on a tax-equivalent basis.
|
Quarter ended |
|||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
($ in thousands) |
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Rate |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Rate |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Rate |
|||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loans* |
$ |
9,109,131 |
|
$ |
102,328 |
|
4.51 |
% |
|
$ |
9,005,875 |
|
$ |
96,301 |
|
4.34 |
% |
|
$ |
7,306,471 |
|
$ |
79,162 |
|
4.35 |
% |
Securities* |
|
2,068,119 |
|
|
12,944 |
|
2.51 |
|
|
|
1,923,969 |
|
|
10,969 |
|
2.31 |
|
|
|
1,502,582 |
|
|
9,226 |
|
2.46 |
|
Interest-earning deposits |
|
1,401,961 |
|
|
2,496 |
|
0.71 |
|
|
|
1,781,272 |
|
|
817 |
|
0.19 |
|
|
|
806,928 |
|
|
237 |
|
0.12 |
|
Total interest-earning assets |
|
12,579,211 |
|
|
117,768 |
|
3.76 |
|
|
|
12,711,116 |
|
|
108,087 |
|
3.45 |
|
|
|
9,615,981 |
|
|
88,625 |
|
3.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest-earning assets |
|
949,263 |
|
|
|
|
|
|
902,887 |
|
|
|
|
|
|
665,363 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ |
13,528,474 |
|
|
|
|
|
$ |
13,614,003 |
|
|
|
|
|
$ |
10,281,344 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing demand accounts |
$ |
2,329,431 |
|
$ |
659 |
|
0.11 |
% |
|
$ |
2,505,319 |
|
$ |
536 |
|
0.09 |
% |
|
$ |
1,985,811 |
|
$ |
336 |
|
0.07 |
% |
Money market accounts |
|
2,767,595 |
|
|
2,270 |
|
0.33 |
|
|
|
2,872,302 |
|
|
1,460 |
|
0.21 |
|
|
|
2,344,871 |
|
|
988 |
|
0.17 |
|
Savings |
|
854,860 |
|
|
70 |
|
0.03 |
|
|
|
817,431 |
|
|
66 |
|
0.03 |
|
|
|
718,193 |
|
|
52 |
|
0.03 |
|
Certificates of deposit |
|
591,091 |
|
|
851 |
|
0.58 |
|
|
|
607,133 |
|
|
797 |
|
0.53 |
|
|
|
522,633 |
|
|
1,091 |
|
0.84 |
|
Total interest-bearing deposits |
|
6,542,977 |
|
|
3,850 |
|
0.24 |
|
|
|
6,802,185 |
|
|
2,859 |
|
0.17 |
|
|
|
5,571,508 |
|
|
2,467 |
|
0.18 |
|
Subordinated debentures |
|
155,092 |
|
|
2,257 |
|
5.84 |
|
|
|
154,959 |
|
|
2,220 |
|
5.81 |
|
|
|
203,849 |
|
|
2,847 |
|
5.60 |
|
FHLB advances |
|
50,000 |
|
|
197 |
|
1.58 |
|
|
|
50,000 |
|
|
195 |
|
1.58 |
|
|
|
50,000 |
|
|
197 |
|
1.58 |
|
Securities sold under agreements to repurchase |
|
202,536 |
|
|
41 |
|
0.08 |
|
|
|
262,252 |
|
|
60 |
|
0.09 |
|
|
|
209,062 |
|
|
58 |
|
0.11 |
|
Other borrowings |
|
21,414 |
|
|
111 |
|
2.08 |
|
|
|
22,841 |
|
|
82 |
|
1.46 |
|
|
|
27,147 |
|
|
94 |
|
1.39 |
|
Total interest-bearing liabilities |
|
6,972,019 |
|
|
6,456 |
|
0.37 |
|
|
|
7,292,237 |
|
|
5,416 |
|
0.30 |
|
|
|
6,061,566 |
|
|
5,663 |
|
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Demand deposits |
|
4,987,455 |
|
|
|
|
|
|
4,692,027 |
|
|
|
|
|
|
3,008,703 |
|
|
|
|
||||||
Other liabilities |
|
94,733 |
|
|
|
|
|
|
93,518 |
|
|
|
|
|
|
94,106 |
|
|
|
|
||||||
Total liabilities |
|
12,054,207 |
|
|
|
|
|
|
12,077,782 |
|
|
|
|
|
|
9,164,375 |
|
|
|
|
||||||
Shareholders' equity |
|
1,474,267 |
|
|
|
|
|
|
1,536,221 |
|
|
|
|
|
|
1,116,969 |
|
|
|
|
||||||
Total liabilities and shareholders' equity |
$ |
13,528,474 |
|
|
|
|
|
$ |
13,614,003 |
|
|
|
|
|
$ |
10,281,344 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total net interest income |
|
|
$ |
111,312 |
|
|
|
|
|
$ |
102,671 |
|
|
|
|
|
$ |
82,962 |
|
|
||||||
Net interest margin |
|
|
|
|
3.55 |
% |
|
|
|
|
|
3.28 |
% |
|
|
|
|
|
3.46 |
% |
||||||
* Non-taxable income is presented on a fully tax-equivalent basis using a |
NIM, on a tax equivalent basis, was
The effective federal funds rate for the second quarter 2022 was 76 basis points, an increase of 64 basis points, compared to the linked quarter and a 69 basis point increase over the prior year quarter. Concurrently, the Company’s earning asset yield increased 31 basis points, while the interest-bearing liability yield increased seven basis points, compared to the linked quarter. The total cost of deposits, including noninterest-bearing demand accounts, increased three basis points during the second quarter 2022.
Net interest income for the second quarter was
Loans
The following table presents total loans for the most recent five quarters:
|
Quarter ended |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
($ in thousands) |
2022 |
|
2022 |
|
2021 |
|
FCBPa |
|
Legacy EFSCa |
|
Consolidated |
|
2021 |
||||||||||||
C&I |
$ |
1,702,081 |
|
|
$ |
1,498,151 |
|
|
$ |
1,538,155 |
|
|
$ |
242,740 |
|
$ |
1,215,338 |
|
$ |
1,458,078 |
|
|
$ |
1,116,229 |
|
CRE investor owned |
|
1,977,806 |
|
|
|
1,982,645 |
|
|
|
1,955,087 |
|
|
|
553,490 |
|
|
1,381,794 |
|
|
1,935,284 |
|
|
|
1,467,243 |
|
CRE owner occupied |
|
1,118,895 |
|
|
|
1,138,106 |
|
|
|
1,112,463 |
|
|
|
301,929 |
|
|
861,307 |
|
|
1,163,236 |
|
|
|
789,220 |
|
SBA loans* |
|
1,284,279 |
|
|
|
1,249,929 |
|
|
|
1,241,449 |
|
|
|
160,833 |
|
|
1,038,925 |
|
|
1,199,758 |
|
|
|
1,010,727 |
|
Sponsor finance* |
|
647,180 |
|
|
|
641,476 |
|
|
|
508,469 |
|
|
|
— |
|
|
454,431 |
|
|
454,431 |
|
|
|
463,744 |
|
Life insurance premium financing* |
|
688,035 |
|
|
|
636,096 |
|
|
|
593,562 |
|
|
|
— |
|
|
572,492 |
|
|
572,492 |
|
|
|
564,366 |
|
Tax credits* |
|
550,662 |
|
|
|
518,020 |
|
|
|
486,881 |
|
|
|
— |
|
|
462,168 |
|
|
462,168 |
|
|
|
423,258 |
|
SBA PPP loans |
|
49,175 |
|
|
|
134,084 |
|
|
|
271,958 |
|
|
|
206,284 |
|
|
232,675 |
|
|
438,959 |
|
|
|
396,660 |
|
Residential real estate |
|
391,867 |
|
|
|
410,173 |
|
|
|
430,985 |
|
|
|
226,321 |
|
|
293,538 |
|
|
519,859 |
|
|
|
302,007 |
|
Construction and land development |
|
626,577 |
|
|
|
610,830 |
|
|
|
625,526 |
|
|
|
219,600 |
|
|
432,627 |
|
|
652,227 |
|
|
|
467,586 |
|
Other |
|
232,619 |
|
|
|
236,563 |
|
|
|
253,107 |
|
|
|
32,547 |
|
|
227,544 |
|
|
260,091 |
|
|
|
225,227 |
|
Total loans |
$ |
9,269,176 |
|
|
$ |
9,056,073 |
|
|
$ |
9,017,642 |
|
|
$ |
1,943,744 |
|
$ |
7,172,839 |
|
$ |
9,116,583 |
|
|
$ |
7,226,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total loan yield |
|
4.51 |
% |
|
|
4.34 |
% |
|
|
4.32 |
% |
|
|
|
|
|
|
4.32 |
% |
|
|
4.35 |
% |
||
Variable interest rate loans to total loans |
|
64 |
% |
|
|
63 |
% |
|
|
63 |
% |
|
|
|
|
|
|
63 |
% |
|
|
60 |
% |
*Specialty loan category |
|||||||||||||||||||||||||
a Amounts reported are as of |
Loans totaled
Asset Quality
The following table presents the categories of nonperforming assets and related ratios for the most recent five quarters:
|
Quarter ended |
||||||||||||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming loans* |
$ |
19,560 |
|
|
$ |
21,160 |
|
|
$ |
28,024 |
|
|
$ |
41,554 |
|
|
$ |
42,252 |
|
Other real estate |
|
955 |
|
|
|
1,459 |
|
|
|
3,493 |
|
|
|
3,493 |
|
|
|
3,612 |
|
Nonperforming assets* |
$ |
20,515 |
|
|
$ |
22,619 |
|
|
$ |
31,517 |
|
|
$ |
45,047 |
|
|
$ |
45,864 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming loans to total loans |
|
0.21 |
% |
|
|
0.23 |
% |
|
|
0.31 |
% |
|
|
0.46 |
% |
|
|
0.58 |
% |
Nonperforming assets to total assets |
|
0.16 |
% |
|
|
0.17 |
% |
|
|
0.23 |
% |
|
|
0.35 |
% |
|
|
0.44 |
% |
Allowance for credit losses to total loans |
|
1.52 |
% |
|
|
1.54 |
% |
|
|
1.61 |
% |
|
|
1.67 |
% |
|
|
1.77 |
% |
Net charge-offs (recoveries) |
$ |
(175 |
) |
|
$ |
1,521 |
|
|
$ |
3,263 |
|
|
$ |
1,850 |
|
|
$ |
869 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
*Guaranteed balances excluded |
$ |
6,063 |
|
|
$ |
3,954 |
|
|
$ |
6,481 |
|
|
$ |
5,109 |
|
|
$ |
3,930 |
|
Nonperforming assets declined
Deposits
The following table presents deposits broken out by type for the most recent five quarters:
|
Quarter ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
($ in thousands) |
2022 |
|
2022 |
|
2021 |
|
FCBPa |
|
Legacy EFSCa |
|
Consolidated |
|
2021 |
||||||||||||||
Noninterest-bearing demand accounts |
$ |
4,746,478 |
|
|
$ |
4,881,043 |
|
|
$ |
4,578,436 |
|
|
$ |
1,041,622 |
|
|
$ |
3,334,091 |
|
|
$ |
4,375,713 |
|
|
$ |
3,111,581 |
|
Interest-bearing demand accounts |
|
2,197,957 |
|
|
|
2,547,482 |
|
|
|
2,465,884 |
|
|
|
317,301 |
|
|
|
1,936,338 |
|
|
|
2,253,639 |
|
|
|
2,013,129 |
|
Money market and savings accounts |
|
3,562,982 |
|
|
|
3,678,135 |
|
|
|
3,691,186 |
|
|
|
370,179 |
|
|
|
3,201,073 |
|
|
|
3,571,252 |
|
|
|
3,000,460 |
|
Brokered certificates of deposit |
|
129,064 |
|
|
|
129,017 |
|
|
|
128,970 |
|
|
|
78,714 |
|
|
|
50,209 |
|
|
|
128,923 |
|
|
|
50,209 |
|
Other certificates of deposit |
|
456,137 |
|
|
|
468,458 |
|
|
|
479,323 |
|
|
|
51,832 |
|
|
|
446,416 |
|
|
|
498,248 |
|
|
|
464,125 |
|
Total deposit portfolio |
$ |
11,092,618 |
|
|
$ |
11,704,135 |
|
|
$ |
11,343,799 |
|
|
$ |
1,859,648 |
|
|
$ |
8,968,127 |
|
|
$ |
10,827,775 |
|
|
$ |
8,639,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Noninterest-bearing deposits to total deposits |
|
42.8 |
% |
|
|
41.7 |
% |
|
|
40.4 |
% |
|
|
56.0 |
% |
|
|
37.2 |
% |
|
|
40.4 |
% |
|
|
36.0 |
% |
aAmounts reported are as of |
Total deposits at
The total cost of deposits was
Noninterest Income and Expense
The following tables present a comparative summary of the major components of noninterest income, other income, and noninterest expense for the periods indicated:
|
Linked quarter comparison |
|
Prior year comparison |
|||||||||||||||||||
|
Quarter ended |
|
Quarter ended |
|||||||||||||||||||
($ in thousands) |
2022 |
|
2022 |
|
Increase (decrease) |
|
2021 |
|
Increase (decrease) |
|||||||||||||
Deposit service charges |
$ |
4,749 |
|
$ |
4,163 |
|
$ |
586 |
|
|
14 |
% |
|
$ |
3,862 |
|
$ |
887 |
|
|
23 |
% |
Wealth management revenue |
|
2,533 |
|
|
2,622 |
|
|
(89 |
) |
|
(3 |
) % |
|
|
2,516 |
|
|
17 |
|
|
1 |
% |
Card services revenue |
|
3,514 |
|
|
3,040 |
|
|
474 |
|
|
16 |
% |
|
|
2,975 |
|
|
539 |
|
|
18 |
% |
Tax credit income |
|
1,186 |
|
|
2,608 |
|
|
(1,422 |
) |
|
(55 |
) % |
|
|
1,370 |
|
|
(184 |
) |
|
(13 |
) % |
Other income |
|
2,212 |
|
|
6,208 |
|
|
(3,996 |
) |
|
(64 |
) % |
|
|
5,481 |
|
|
(3,269 |
) |
|
(60 |
) % |
Total noninterest income |
$ |
14,194 |
|
$ |
18,641 |
|
$ |
(4,447 |
) |
|
(24 |
) % |
|
$ |
16,204 |
|
$ |
(2,010 |
) |
|
(12 |
) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income for the second quarter 2022 was
|
Linked quarter comparison |
|
Prior year comparison |
|||||||||||||||||||
|
Quarter ended |
|
Quarter ended |
|||||||||||||||||||
($ in thousands) |
2022 |
|
2022 |
|
Increase (decrease) |
|
2021 |
|
Increase (decrease) |
|||||||||||||
BOLI |
$ |
748 |
|
$ |
1,034 |
|
$ |
(286 |
) |
|
(28 |
) % |
|
$ |
728 |
|
$ |
20 |
|
|
3 |
% |
Community development investments |
|
193 |
|
|
2,166 |
|
|
(1,973 |
) |
|
(91 |
) % |
|
|
147 |
|
|
46 |
|
|
31 |
% |
Mortgage banking |
|
43 |
|
|
294 |
|
|
(251 |
) |
|
(85 |
) % |
|
|
773 |
|
|
(730 |
) |
|
(94 |
) % |
Private equity fund distribution |
|
240 |
|
|
188 |
|
|
52 |
|
|
28 |
% |
|
|
2,015 |
|
|
(1,775 |
) |
|
(88 |
) % |
Servicing fees |
|
165 |
|
|
658 |
|
|
(493 |
) |
|
(75 |
) % |
|
|
476 |
|
|
(311 |
) |
|
(65 |
) % |
Swap fees |
|
102 |
|
|
1,156 |
|
|
(1,054 |
) |
|
(91 |
) % |
|
|
21 |
|
|
81 |
|
|
386 |
% |
Miscellaneous income |
|
721 |
|
|
712 |
|
|
9 |
|
|
1 |
% |
|
|
1,321 |
|
|
(600 |
) |
|
(45 |
) % |
Total other income |
$ |
2,212 |
|
$ |
6,208 |
|
$ |
(3,996 |
) |
|
(64 |
) % |
|
$ |
5,481 |
|
$ |
(3,269 |
) |
|
(60 |
) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income in the linked quarter included
|
Linked quarter comparison |
|
Prior year comparison |
|||||||||||||||||||
|
Quarter ended |
|
Quarter ended |
|||||||||||||||||||
($ in thousands) |
2022 |
|
2022 |
|
Increase (decrease) |
|
2021 |
|
Increase (decrease) |
|||||||||||||
Employee compensation and benefits |
$ |
36,028 |
|
$ |
35,827 |
|
$ |
201 |
|
|
1 |
% |
|
$ |
28,132 |
|
$ |
7,896 |
|
|
28 |
% |
Occupancy |
|
4,309 |
|
|
4,586 |
|
|
(277 |
) |
|
(6 |
) % |
|
|
3,529 |
|
|
780 |
|
|
22 |
% |
Merger-related expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
% |
|
|
1,949 |
|
|
(1,949 |
) |
|
(100 |
) % |
Other expense |
|
25,087 |
|
|
22,387 |
|
|
2,700 |
|
|
12 |
% |
|
|
18,846 |
|
|
6,241 |
|
|
33 |
% |
Total noninterest expense |
$ |
65,424 |
|
$ |
62,800 |
|
$ |
2,624 |
|
|
4 |
% |
|
$ |
52,456 |
|
$ |
12,968 |
|
|
25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense was
For the second quarter 2022, the Company’s efficiency ratio was
5 Core efficiency ratio is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.
Income Taxes
The Company’s effective tax rate was
Capital
The following table presents various EFSC capital ratios for the most recent five quarters:
|
Quarter ended |
|||||||||||||
Percent |
2022 |
|
2022 |
|
2021 |
|
2021 |
|
2021 |
|||||
Total risk-based capital to risk-weighted assets |
14.2 |
% |
|
14.4 |
% |
|
14.7 |
% |
|
14.5 |
% |
|
14.9 |
% |
Tier 1 capital to risk weighted assets |
12.5 |
% |
|
12.7 |
% |
|
13.0 |
% |
|
12.2 |
% |
|
12.3 |
% |
Common equity tier 1 capital to risk-weighted assets |
10.9 |
% |
|
11.0 |
% |
|
11.3 |
% |
|
11.2 |
% |
|
11.1 |
% |
Tangible common equity to tangible assets |
7.8 |
% |
|
7.6 |
% |
|
8.1 |
% |
|
8.4 |
% |
|
8.3 |
% |
Leverage ratio |
9.8 |
% |
|
9.6 |
% |
|
9.7 |
% |
|
9.7 |
% |
|
9.4 |
% |
Total equity was
The Company’s regulatory capital ratios continue to exceed the “well-capitalized” regulatory benchmark. Capital ratios for the current quarter are subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.
Use of Non-GAAP Financial Measures
The Company’s accounting and reporting policies conform to generally accepted accounting principles in
The Company considers its tangible common equity, PPNR, PPNR ROAA, financial metrics adjusted for PPP impact, core efficiency ratio, and the tangible common equity ratio, collectively “core performance measures,” presented in this earnings release and the included tables as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis. Core performance measures exclude certain other income and expense items, such as merger-related expenses, facilities charges, and the gain or loss on sale of investment securities, the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis. The attached tables contain a reconciliation of these core performance measures to the GAAP measures. The Company believes that the tangible common equity ratio provides useful information to investors about the Company’s capital strength even though it is considered to be a non-GAAP financial measure and is not part of the regulatory capital requirements to which the Company is subject.
The Company believes these non-GAAP measures and ratios, when taken together with the corresponding GAAP measures and ratios, provide meaningful supplemental information regarding the Company’s performance and capital strength. The Company’s management uses, and believes that investors benefit from referring to, these non-GAAP measures and ratios in assessing the Company’s operating results and related trends and when forecasting future periods. However, these non-GAAP measures and ratios should be considered in addition to, and not as a substitute for or preferable to, ratios prepared in accordance with GAAP. In the attached tables, the Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measures for the periods indicated.
Conference Call and Webcast Information
The Company will host a conference call and webcast at
About
Enterprise Financial Services Corp’s common stock is traded on the
Forward-looking Statements
Readers should note that, in addition to the historical information contained herein, this press release contains “forward-looking statements” within the meaning of, and intended to be covered by, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company’s expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, yields and returns, loan diversification and credit management, shareholder value creation and the impact of the First Choice acquisition and other acquisitions.
Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “pro forma” and other similar words and expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak only as of the date they are made. Because forward-looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those anticipated in the forward-looking statements and future results could differ materially from historical performance. They are neither statements of historical fact nor guarantees or assurances of future performance. While there is no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those in the forward-looking statements include the following, without limitation: the Company’s ability to efficiently integrate acquisitions, including the First Choice acquisition, into its operations, retain the customers of these businesses and grow the acquired operations, as well as credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to general and local economic and market conditions, high unemployment rates, higher inflation and its impacts,
For any forward-looking statements made in this press release or in any documents, EFSC claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
Readers are cautioned not to place undue reliance on any forward-looking statements. Except to the extent required by applicable law or regulation, EFSC disclaims any obligation to revise or publicly release any revision or update to any of the forward-looking statements included herein to reflect events or circumstances that occur after the date on which such statements were made.
|
|||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) |
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
Quarter ended |
|
Six months ended |
||||||||||||||||||||||||
(in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
EARNINGS SUMMARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net interest income |
$ |
109,613 |
|
|
$ |
101,165 |
|
|
$ |
102,060 |
|
|
$ |
97,273 |
|
|
$ |
81,738 |
|
|
$ |
210,778 |
|
|
$ |
160,861 |
|
Provision (benefit) for credit losses |
|
658 |
|
|
|
(4,068 |
) |
|
|
(3,660 |
) |
|
|
19,668 |
|
|
|
(2,669 |
) |
|
|
(3,410 |
) |
|
|
(2,623 |
) |
Noninterest income |
|
14,194 |
|
|
|
18,641 |
|
|
|
22,630 |
|
|
|
17,619 |
|
|
|
16,204 |
|
|
|
32,835 |
|
|
|
27,494 |
|
Noninterest expense |
|
65,424 |
|
|
|
62,800 |
|
|
|
63,694 |
|
|
|
76,885 |
|
|
|
52,456 |
|
|
|
128,224 |
|
|
|
105,340 |
|
Income before income tax expense |
|
57,725 |
|
|
|
61,074 |
|
|
|
64,656 |
|
|
|
18,339 |
|
|
|
48,155 |
|
|
|
118,799 |
|
|
|
85,638 |
|
Income tax expense |
|
12,576 |
|
|
|
13,381 |
|
|
|
13,845 |
|
|
|
4,426 |
|
|
|
9,750 |
|
|
|
25,957 |
|
|
|
17,307 |
|
Net income |
|
45,149 |
|
|
|
47,693 |
|
|
|
50,811 |
|
|
|
13,913 |
|
|
|
38,405 |
|
|
|
92,842 |
|
|
|
68,331 |
|
Preferred stock dividends |
|
938 |
|
|
|
1,229 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,167 |
|
|
|
— |
|
Net income available to common shareholders |
$ |
44,211 |
|
|
$ |
46,464 |
|
|
$ |
50,811 |
|
|
$ |
13,913 |
|
|
$ |
38,405 |
|
|
$ |
90,675 |
|
|
$ |
68,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted earnings per common share |
$ |
1.19 |
|
|
$ |
1.23 |
|
|
$ |
1.33 |
|
|
$ |
0.38 |
|
|
$ |
1.23 |
|
|
$ |
2.41 |
|
|
$ |
2.18 |
|
Return on average assets |
|
1.34 |
% |
|
|
1.42 |
% |
|
|
1.52 |
% |
|
|
0.45 |
% |
|
|
1.50 |
% |
|
|
1.38 |
% |
|
|
1.36 |
% |
Return on average common equity |
|
12.65 |
% |
|
|
12.87 |
% |
|
|
13.81 |
% |
|
|
3.96 |
% |
|
|
13.79 |
% |
|
|
12.76 |
% |
|
|
12.45 |
% |
Return on average tangible common equity1 |
|
17.44 |
% |
|
|
17.49 |
% |
|
|
18.81 |
% |
|
|
5.37 |
% |
|
|
18.44 |
% |
|
|
17.46 |
% |
|
|
16.71 |
% |
Net interest margin (tax equivalent) |
|
3.55 |
% |
|
|
3.28 |
% |
|
|
3.32 |
% |
|
|
3.40 |
% |
|
|
3.46 |
% |
|
|
3.41 |
% |
|
|
3.48 |
% |
Efficiency ratio |
|
52.84 |
% |
|
|
52.42 |
% |
|
|
51.08 |
% |
|
|
66.92 |
% |
|
|
53.56 |
% |
|
|
52.63 |
% |
|
|
55.93 |
% |
Core efficiency ratio1 |
|
52.81 |
% |
|
|
52.43 |
% |
|
|
49.22 |
% |
|
|
51.30 |
% |
|
|
51.86 |
% |
|
|
52.62 |
% |
|
|
53.38 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Loans |
$ |
9,269,176 |
|
|
$ |
9,056,073 |
|
|
$ |
9,017,642 |
|
|
$ |
9,116,583 |
|
|
$ |
7,226,267 |
|
|
|
|
|
||||
Average loans |
$ |
9,109,131 |
|
|
$ |
9,005,875 |
|
|
$ |
9,030,982 |
|
|
$ |
8,666,353 |
|
|
$ |
7,306,471 |
|
|
$ |
9,057,788 |
|
|
$ |
7,249,938 |
|
Assets |
$ |
13,084,506 |
|
|
$ |
13,706,769 |
|
|
$ |
13,537,358 |
|
|
$ |
12,888,016 |
|
|
$ |
10,346,993 |
|
|
|
|
|
||||
Average assets |
$ |
13,528,474 |
|
|
$ |
13,614,003 |
|
|
$ |
13,267,193 |
|
|
$ |
12,334,558 |
|
|
$ |
10,281,344 |
|
|
$ |
13,571,002 |
|
|
$ |
10,111,641 |
|
Deposits |
$ |
11,092,618 |
|
|
$ |
11,704,135 |
|
|
$ |
11,343,799 |
|
|
$ |
10,827,775 |
|
|
$ |
8,639,504 |
|
|
|
|
|
||||
Average deposits |
$ |
11,530,432 |
|
|
$ |
11,494,212 |
|
|
$ |
11,167,003 |
|
|
$ |
10,297,153 |
|
|
$ |
8,580,211 |
|
|
$ |
11,512,422 |
|
|
$ |
8,394,825 |
|
Period end common shares outstanding |
|
37,206 |
|
|
|
37,516 |
|
|
|
37,820 |
|
|
|
38,372 |
|
|
|
31,185 |
|
|
|
|
|
||||
Dividends per common share |
$ |
0.22 |
|
|
$ |
0.21 |
|
|
$ |
0.20 |
|
|
$ |
0.19 |
|
|
$ |
0.18 |
|
|
$ |
0.43 |
|
|
$ |
0.36 |
|
Tangible book value per common share |
$ |
26.63 |
|
|
$ |
27.06 |
|
|
$ |
28.28 |
|
|
$ |
27.38 |
|
|
$ |
26.85 |
|
|
|
|
|
||||
Tangible common equity to tangible assets1 |
|
7.80 |
% |
|
|
7.62 |
% |
|
|
8.13 |
% |
|
|
8.40 |
% |
|
|
8.32 |
% |
|
|
|
|
||||
Total risk-based capital to risk-weighted assets |
|
14.2 |
% |
|
|
14.4 |
% |
|
|
14.7 |
% |
|
|
14.5 |
% |
|
|
14.9 |
% |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
1Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP. |
|
|||||||||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued) |
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
Quarter ended |
|
Six months ended |
||||||||||||||||||||||
($ in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
NET INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest income |
$ |
116,069 |
|
$ |
106,581 |
|
|
$ |
107,641 |
|
|
$ |
103,228 |
|
$ |
87,401 |
|
|
$ |
222,650 |
|
|
$ |
172,361 |
|
Interest expense |
|
6,456 |
|
|
5,416 |
|
|
|
5,581 |
|
|
|
5,955 |
|
|
5,663 |
|
|
|
11,872 |
|
|
|
11,500 |
|
Net interest income |
|
109,613 |
|
|
101,165 |
|
|
|
102,060 |
|
|
|
97,273 |
|
|
81,738 |
|
|
|
210,778 |
|
|
|
160,861 |
|
Provision (benefit) for credit losses |
|
658 |
|
|
(4,068 |
) |
|
|
(3,660 |
) |
|
|
19,668 |
|
|
(2,669 |
) |
|
|
(3,410 |
) |
|
|
(2,623 |
) |
Net interest income after provision for credit losses |
|
108,955 |
|
|
105,233 |
|
|
|
105,720 |
|
|
|
77,605 |
|
|
84,407 |
|
|
|
214,188 |
|
|
|
163,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Deposit service charges |
|
4,749 |
|
|
4,163 |
|
|
|
3,962 |
|
|
|
4,520 |
|
|
3,862 |
|
|
|
8,912 |
|
|
|
6,946 |
|
Wealth management revenue |
|
2,533 |
|
|
2,622 |
|
|
|
2,687 |
|
|
|
2,573 |
|
|
2,516 |
|
|
|
5,155 |
|
|
|
4,999 |
|
Card services revenue |
|
3,514 |
|
|
3,040 |
|
|
|
3,223 |
|
|
|
3,186 |
|
|
2,975 |
|
|
|
6,554 |
|
|
|
5,471 |
|
Tax credit income |
|
1,186 |
|
|
2,608 |
|
|
|
4,374 |
|
|
|
3,325 |
|
|
1,370 |
|
|
|
3,794 |
|
|
|
329 |
|
Other income |
|
2,212 |
|
|
6,208 |
|
|
|
8,384 |
|
|
|
4,015 |
|
|
5,481 |
|
|
|
8,420 |
|
|
|
9,749 |
|
Total noninterest income |
|
14,194 |
|
|
18,641 |
|
|
|
22,630 |
|
|
|
17,619 |
|
|
16,204 |
|
|
|
32,835 |
|
|
|
27,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Employee compensation and benefits |
|
36,028 |
|
|
35,827 |
|
|
|
33,488 |
|
|
|
33,722 |
|
|
28,132 |
|
|
|
71,855 |
|
|
|
57,694 |
|
Occupancy |
|
4,309 |
|
|
4,586 |
|
|
|
4,510 |
|
|
|
4,496 |
|
|
3,529 |
|
|
|
8,895 |
|
|
|
7,280 |
|
Branch closure expenses |
|
— |
|
|
— |
|
|
|
— |
|
|
|
3,441 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Merger-related expenses |
|
— |
|
|
— |
|
|
|
2,320 |
|
|
|
14,671 |
|
|
1,949 |
|
|
|
— |
|
|
|
5,091 |
|
Other expense |
|
25,087 |
|
|
22,387 |
|
|
|
23,376 |
|
|
|
20,555 |
|
|
18,846 |
|
|
|
47,474 |
|
|
|
35,275 |
|
Total noninterest expense |
|
65,424 |
|
|
62,800 |
|
|
|
63,694 |
|
|
|
76,885 |
|
|
52,456 |
|
|
|
128,224 |
|
|
|
105,340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income before income tax expense |
|
57,725 |
|
|
61,074 |
|
|
|
64,656 |
|
|
|
18,339 |
|
|
48,155 |
|
|
|
118,799 |
|
|
|
85,638 |
|
Income tax expense |
|
12,576 |
|
|
13,381 |
|
|
|
13,845 |
|
|
|
4,426 |
|
|
9,750 |
|
|
|
25,957 |
|
|
|
17,307 |
|
Net income |
$ |
45,149 |
|
$ |
47,693 |
|
|
$ |
50,811 |
|
|
$ |
13,913 |
|
$ |
38,405 |
|
|
$ |
92,842 |
|
|
$ |
68,331 |
|
Preferred stock dividends |
|
938 |
|
|
1,229 |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
2,167 |
|
|
|
— |
|
Net income available to common shareholders |
$ |
44,211 |
|
$ |
46,464 |
|
|
$ |
50,811 |
|
|
$ |
13,913 |
|
$ |
38,405 |
|
|
$ |
90,675 |
|
|
$ |
68,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic earnings per common share |
$ |
1.19 |
|
$ |
1.23 |
|
|
$ |
1.33 |
|
|
$ |
0.38 |
|
$ |
1.23 |
|
|
$ |
2.42 |
|
|
$ |
2.19 |
|
Diluted earnings per common share |
$ |
1.19 |
|
$ |
1.23 |
|
|
$ |
1.33 |
|
|
$ |
0.38 |
|
$ |
1.23 |
|
|
$ |
2.41 |
|
|
$ |
2.18 |
|
|
|||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Quarter ended |
||||||||||||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
||||||||||
BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
||||||||||
Cash and due from banks |
$ |
271,763 |
|
|
$ |
252,706 |
|
|
$ |
209,177 |
|
|
$ |
179,826 |
|
|
$ |
126,789 |
|
Interest-earning deposits |
|
680,343 |
|
|
|
1,735,708 |
|
|
|
1,819,508 |
|
|
|
1,216,470 |
|
|
|
889,960 |
|
Debt and equity investments |
|
2,172,318 |
|
|
|
1,993,927 |
|
|
|
1,855,583 |
|
|
|
1,717,442 |
|
|
|
1,585,847 |
|
Loans held for sale |
|
4,615 |
|
|
|
4,270 |
|
|
|
6,389 |
|
|
|
5,068 |
|
|
|
5,763 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans |
|
9,269,176 |
|
|
|
9,056,073 |
|
|
|
9,017,642 |
|
|
|
9,116,583 |
|
|
|
7,226,267 |
|
Allowance for credit losses |
|
(140,546 |
) |
|
|
(139,212 |
) |
|
|
(145,041 |
) |
|
|
(152,096 |
) |
|
|
(128,185 |
) |
Total loans, net |
|
9,128,630 |
|
|
|
8,916,861 |
|
|
|
8,872,601 |
|
|
|
8,964,487 |
|
|
|
7,098,082 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed assets, net |
|
46,028 |
|
|
|
46,900 |
|
|
|
47,915 |
|
|
|
48,697 |
|
|
|
50,972 |
|
|
|
365,164 |
|
|
|
365,164 |
|
|
|
365,164 |
|
|
|
365,415 |
|
|
|
260,567 |
|
Intangible assets, net |
|
19,528 |
|
|
|
20,855 |
|
|
|
22,286 |
|
|
|
23,777 |
|
|
|
20,358 |
|
Other assets |
|
396,117 |
|
|
|
370,378 |
|
|
|
338,735 |
|
|
|
366,834 |
|
|
|
308,655 |
|
Total assets |
$ |
13,084,506 |
|
|
$ |
13,706,769 |
|
|
$ |
13,537,358 |
|
|
$ |
12,888,016 |
|
|
$ |
10,346,993 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing deposits |
$ |
4,746,478 |
|
|
$ |
4,881,043 |
|
|
$ |
4,578,436 |
|
|
$ |
4,375,713 |
|
|
$ |
3,111,581 |
|
Interest-bearing deposits |
|
6,346,140 |
|
|
|
6,823,092 |
|
|
|
6,765,363 |
|
|
|
6,452,062 |
|
|
|
5,527,923 |
|
Total deposits |
|
11,092,618 |
|
|
|
11,704,135 |
|
|
|
11,343,799 |
|
|
|
10,827,775 |
|
|
|
8,639,504 |
|
Subordinated debentures |
|
155,164 |
|
|
|
155,031 |
|
|
|
154,899 |
|
|
|
204,103 |
|
|
|
203,940 |
|
FHLB advances |
|
50,000 |
|
|
|
50,000 |
|
|
|
50,000 |
|
|
|
50,000 |
|
|
|
50,000 |
|
Other borrowings |
|
226,695 |
|
|
|
228,846 |
|
|
|
353,863 |
|
|
|
243,770 |
|
|
|
234,509 |
|
Other liabilities |
|
112,617 |
|
|
|
95,580 |
|
|
|
105,681 |
|
|
|
122,733 |
|
|
|
100,739 |
|
Total liabilities |
|
11,637,094 |
|
|
|
12,233,592 |
|
|
|
12,008,242 |
|
|
|
11,448,381 |
|
|
|
9,228,692 |
|
Shareholders’ equity: |
|
|
|
|
|
|
|
|
|
||||||||||
Preferred stock |
|
71,988 |
|
|
|
71,988 |
|
|
|
71,988 |
|
|
|
— |
|
|
|
— |
|
Common stock |
|
372 |
|
|
|
395 |
|
|
|
398 |
|
|
|
404 |
|
|
|
330 |
|
|
|
— |
|
|
|
(73,528 |
) |
|
|
(73,528 |
) |
|
|
(73,528 |
) |
|
|
(73,528 |
) |
Additional paid-in capital |
|
976,684 |
|
|
|
1,010,446 |
|
|
|
1,018,799 |
|
|
|
1,031,146 |
|
|
|
688,945 |
|
Retained earnings |
|
506,849 |
|
|
|
523,136 |
|
|
|
492,682 |
|
|
|
461,711 |
|
|
|
474,282 |
|
Accumulated other comprehensive income (loss) |
|
(108,481 |
) |
|
|
(59,260 |
) |
|
|
18,777 |
|
|
|
19,902 |
|
|
|
28,272 |
|
Total shareholders’ equity |
|
1,447,412 |
|
|
|
1,473,177 |
|
|
|
1,529,116 |
|
|
|
1,439,635 |
|
|
|
1,118,301 |
|
Total liabilities and shareholders’ equity |
$ |
13,084,506 |
|
|
$ |
13,706,769 |
|
|
$ |
13,537,358 |
|
|
$ |
12,888,016 |
|
|
$ |
10,346,993 |
|
|
Six months ended |
||||||||||||||||
|
|
|
|
||||||||||||||
($ in thousands) |
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Rate |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Rate |
||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans* |
$ |
9,057,788 |
|
$ |
198,629 |
|
4.42 |
% |
|
$ |
7,249,938 |
|
$ |
156,234 |
|
4.35 |
% |
Securities* |
|
1,996,442 |
|
|
23,913 |
|
2.42 |
|
|
|
1,460,179 |
|
|
18,044 |
|
2.49 |
|
Interest-earning deposits |
|
1,590,569 |
|
|
3,313 |
|
0.42 |
|
|
|
743,645 |
|
|
426 |
|
0.12 |
|
Total interest-earning assets |
|
12,644,799 |
|
|
225,855 |
|
3.60 |
|
|
|
9,453,762 |
|
|
174,704 |
|
3.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-earning assets |
|
926,203 |
|
|
|
|
|
|
657,879 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total assets |
$ |
13,571,002 |
|
|
|
|
|
$ |
10,111,641 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing demand accounts |
$ |
2,416,889 |
|
$ |
1,194 |
|
0.10 |
% |
|
$ |
1,936,707 |
|
$ |
664 |
|
0.07 |
% |
Money market accounts |
|
2,819,659 |
|
|
3,730 |
|
0.27 |
|
|
|
2,347,716 |
|
|
1,963 |
|
0.17 |
|
Savings |
|
836,249 |
|
|
137 |
|
0.03 |
|
|
|
686,603 |
|
|
100 |
|
0.03 |
|
Certificates of deposit |
|
599,067 |
|
|
1,648 |
|
0.55 |
|
|
|
529,860 |
|
|
2,403 |
|
0.91 |
|
Total interest-bearing deposits |
|
6,671,864 |
|
|
6,709 |
|
0.20 |
|
|
|
5,500,886 |
|
|
5,130 |
|
0.19 |
|
Subordinated debentures |
|
155,026 |
|
|
4,477 |
|
5.82 |
|
|
|
203,772 |
|
|
5,666 |
|
5.61 |
|
FHLB advances |
|
50,000 |
|
|
392 |
|
1.58 |
|
|
|
50,000 |
|
|
392 |
|
1.58 |
|
Securities sold under agreements to repurchase |
|
232,229 |
|
|
101 |
|
0.09 |
|
|
|
220,233 |
|
|
118 |
|
0.11 |
|
Other borrowings |
|
22,123 |
|
|
193 |
|
1.76 |
|
|
|
27,894 |
|
|
194 |
|
1.40 |
|
Total interest-bearing liabilities |
|
7,131,242 |
|
|
11,872 |
|
0.34 |
|
|
|
6,002,785 |
|
|
11,500 |
|
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Demand deposits |
|
4,840,558 |
|
|
|
|
|
|
2,893,939 |
|
|
|
|
||||
Other liabilities |
|
94,129 |
|
|
|
|
|
|
108,135 |
|
|
|
|
||||
Total liabilities |
|
12,065,929 |
|
|
|
|
|
|
9,004,859 |
|
|
|
|
||||
Shareholders' equity |
|
1,505,073 |
|
|
|
|
|
|
1,106,782 |
|
|
|
|
||||
Total liabilities and shareholders' equity |
$ |
13,571,002 |
|
|
|
|
|
$ |
10,111,641 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total net interest income |
|
|
$ |
213,983 |
|
|
|
|
|
$ |
163,204 |
|
|
||||
Net interest margin |
|
|
|
|
3.41 |
% |
|
|
|
|
|
3.48 |
% |
||||
* Non-taxable income is presented on a fully tax-equivalent basis using a |
|
|||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Quarter ended |
||||||||||||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
||||||||||
LOAN PORTFOLIO |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
$ |
3,596,701 |
|
|
$ |
3,398,723 |
|
|
$ |
3,392,375 |
|
|
$ |
3,379,171 |
|
|
$ |
2,930,805 |
|
Commercial real estate |
|
4,294,375 |
|
|
|
4,278,138 |
|
|
|
4,176,928 |
|
|
|
4,179,712 |
|
|
|
3,200,748 |
|
Construction real estate |
|
724,163 |
|
|
|
702,630 |
|
|
|
734,073 |
|
|
|
747,758 |
|
|
|
556,776 |
|
Residential real estate |
|
413,727 |
|
|
|
432,639 |
|
|
|
454,052 |
|
|
|
542,690 |
|
|
|
305,497 |
|
Other |
|
240,210 |
|
|
|
243,943 |
|
|
|
260,214 |
|
|
|
267,252 |
|
|
|
232,441 |
|
Total loans |
$ |
9,269,176 |
|
|
$ |
9,056,073 |
|
|
$ |
9,017,642 |
|
|
$ |
9,116,583 |
|
|
$ |
7,226,267 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
DEPOSIT PORTFOLIO |
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing demand accounts |
$ |
4,746,478 |
|
|
$ |
4,881,043 |
|
|
$ |
4,578,436 |
|
|
$ |
4,375,713 |
|
|
$ |
3,111,581 |
|
Interest-bearing demand accounts |
|
2,197,957 |
|
|
|
2,547,482 |
|
|
|
2,465,884 |
|
|
|
2,253,639 |
|
|
|
2,013,129 |
|
Money market and savings accounts |
|
3,562,982 |
|
|
|
3,678,135 |
|
|
|
3,691,186 |
|
|
|
3,571,252 |
|
|
|
3,000,460 |
|
Brokered certificates of deposit |
|
129,064 |
|
|
|
129,017 |
|
|
|
128,970 |
|
|
|
128,923 |
|
|
|
50,209 |
|
Other certificates of deposit |
|
456,137 |
|
|
|
468,458 |
|
|
|
479,323 |
|
|
|
498,248 |
|
|
|
464,125 |
|
Total deposits |
$ |
11,092,618 |
|
|
$ |
11,704,135 |
|
|
$ |
11,343,799 |
|
|
$ |
10,827,775 |
|
|
$ |
8,639,504 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
||||||||||
Loans |
$ |
9,109,131 |
|
|
$ |
9,005,875 |
|
|
$ |
9,030,982 |
|
|
$ |
8,666,353 |
|
|
$ |
7,306,471 |
|
Debt and equity investments |
|
2,068,119 |
|
|
|
1,923,969 |
|
|
|
1,753,159 |
|
|
|
1,594,938 |
|
|
|
1,502,582 |
|
Interest-earning assets |
|
12,579,211 |
|
|
|
12,711,116 |
|
|
|
12,373,149 |
|
|
|
11,513,279 |
|
|
|
9,615,981 |
|
Assets |
|
13,528,474 |
|
|
|
13,614,003 |
|
|
|
13,267,193 |
|
|
|
12,334,558 |
|
|
|
10,281,344 |
|
Deposits |
|
11,530,432 |
|
|
|
11,494,212 |
|
|
|
11,167,003 |
|
|
|
10,297,153 |
|
|
|
8,580,211 |
|
Shareholders’ equity |
|
1,474,267 |
|
|
|
1,536,221 |
|
|
|
1,495,396 |
|
|
|
1,394,096 |
|
|
|
1,116,969 |
|
Tangible common equity1 |
|
1,016,940 |
|
|
|
1,077,529 |
|
|
|
1,071,902 |
|
|
|
1,028,001 |
|
|
|
835,405 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
YIELDS (tax equivalent) |
|
|
|
|
|
|
|
|
|
||||||||||
Loans |
|
4.51 |
% |
|
|
4.34 |
% |
|
|
4.32 |
% |
|
|
4.32 |
% |
|
|
4.35 |
% |
Debt and equity investments |
|
2.51 |
|
|
|
2.31 |
|
|
|
2.30 |
|
|
|
2.38 |
|
|
|
2.46 |
|
Interest-earning assets |
|
3.76 |
|
|
|
3.45 |
|
|
|
3.50 |
|
|
|
3.60 |
|
|
|
3.70 |
|
Interest-bearing deposits |
|
0.24 |
|
|
|
0.17 |
|
|
|
0.17 |
|
|
|
0.17 |
|
|
|
0.18 |
|
Deposits |
|
0.13 |
|
|
|
0.10 |
|
|
|
0.10 |
|
|
|
0.11 |
|
|
|
0.12 |
|
Subordinated debentures |
|
5.84 |
|
|
|
5.81 |
|
|
|
5.64 |
|
|
|
5.55 |
|
|
|
5.60 |
|
FHLB advances and other borrowed funds |
|
0.51 |
|
|
|
0.41 |
|
|
|
0.43 |
|
|
|
0.43 |
|
|
|
0.49 |
|
Interest-bearing liabilities |
|
0.37 |
|
|
|
0.30 |
|
|
|
0.31 |
|
|
|
0.35 |
|
|
|
0.37 |
|
Net interest margin |
|
3.55 |
|
|
|
3.28 |
|
|
|
3.32 |
|
|
|
3.40 |
|
|
|
3.46 |
|
1Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP. |
|||||||||||||||||||
PPP details:
|
Quarter ended |
||||||||||||||||||
($ in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
||||||||||
PPP loans outstanding, net of deferred fees |
$ |
49,175 |
|
|
$ |
134,084 |
|
|
$ |
271,958 |
|
|
$ |
438,959 |
|
|
$ |
396,660 |
|
Average PPP loans outstanding, net |
|
89,152 |
|
|
|
194,382 |
|
|
|
365,295 |
|
|
|
489,104 |
|
|
|
664,375 |
|
PPP interest and fee income recognized |
|
1,557 |
|
|
|
2,858 |
|
|
|
4,864 |
|
|
|
6,048 |
|
|
|
7,940 |
|
PPP deferred fees remaining |
|
524 |
|
|
|
1,851 |
|
|
|
4,215 |
|
|
|
7,428 |
|
|
|
12,243 |
|
PPP average yield |
|
7.01 |
% |
|
|
5.96 |
% |
|
|
5.28 |
% |
|
|
4.91 |
% |
|
|
4.79 |
% |
|
Quarter ended |
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Financial Metrics: |
As Reported |
|
Excluding PPP* |
|
As Reported |
|
Excluding PPP* |
|
As Reported |
|
Excluding PPP* |
|
As Reported |
|
Excluding PPP* |
|
As Reported |
|
Excluding PPP* |
||||||||||||||||||||
EPS |
$ |
1.19 |
|
|
$ |
1.15 |
|
|
$ |
1.23 |
|
|
$ |
1.17 |
|
|
$ |
1.33 |
|
|
$ |
1.23 |
|
|
$ |
0.38 |
|
|
$ |
0.25 |
|
|
$ |
1.23 |
|
|
$ |
1.04 |
|
ROAA |
|
1.34 |
% |
|
|
1.31 |
% |
|
|
1.42 |
% |
|
|
1.38 |
% |
|
|
1.52 |
% |
|
|
1.45 |
% |
|
|
0.45 |
% |
|
|
0.31 |
% |
|
|
1.50 |
% |
|
|
1.35 |
% |
PPNR ROAA* |
|
1.73 |
% |
|
|
1.70 |
% |
|
|
1.70 |
% |
|
|
1.64 |
% |
|
|
1.89 |
% |
|
|
1.80 |
% |
|
|
1.81 |
% |
|
|
1.68 |
% |
|
|
1.85 |
% |
|
|
1.65 |
% |
Tangible common equity/tangible assets* |
|
7.80 |
% |
|
|
7.83 |
% |
|
|
7.62 |
% |
|
|
7.70 |
% |
|
|
8.13 |
% |
|
|
8.31 |
% |
|
|
8.40 |
% |
|
|
8.71 |
% |
|
|
8.32 |
% |
|
|
8.66 |
% |
Leverage ratio |
|
9.8 |
% |
|
|
9.8 |
% |
|
|
9.6 |
% |
|
|
9.7 |
% |
|
|
9.7 |
% |
|
|
10.0 |
% |
|
|
9.7 |
% |
|
|
10.2 |
% |
|
|
9.4 |
% |
|
|
10.0 |
% |
NIM |
|
3.55 |
% |
|
|
3.52 |
% |
|
|
3.28 |
% |
|
|
3.23 |
% |
|
|
3.32 |
% |
|
|
3.26 |
% |
|
|
3.40 |
% |
|
|
3.33 |
% |
|
|
3.46 |
% |
|
|
3.36 |
% |
Allowance for credit losses/loans |
|
1.52 |
% |
|
|
1.69 |
% |
|
|
1.54 |
% |
|
|
1.73 |
% |
|
|
1.61 |
% |
|
|
1.84 |
% |
|
|
1.67 |
% |
|
|
1.94 |
% |
|
|
1.77 |
% |
|
|
2.09 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
* Non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables. Calculations not adjusted for increase in average deposits or increase in deposit expense, as applicable. The ratio of allowance for credit losses to loans excludes all guaranteed loans, including PPP loans. |
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Quarter ended |
||||||||||||||||||
(in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
||||||||||
ASSET QUALITY |
|
|
|
|
|
|
|
|
|
||||||||||
Net charge-offs (recoveries) |
$ |
(175 |
) |
|
$ |
1,521 |
|
|
$ |
3,263 |
|
|
$ |
1,850 |
|
|
$ |
869 |
|
Nonperforming loans |
|
19,560 |
|
|
|
21,160 |
|
|
|
28,024 |
|
|
|
41,554 |
|
|
|
42,252 |
|
Classified assets |
|
96,801 |
|
|
|
93,199 |
|
|
|
100,797 |
|
|
|
104,220 |
|
|
|
100,063 |
|
Nonperforming loans to total loans |
|
0.21 |
% |
|
|
0.23 |
% |
|
|
0.31 |
% |
|
|
0.46 |
% |
|
|
0.58 |
% |
Nonperforming assets to total assets |
|
0.16 |
% |
|
|
0.17 |
% |
|
|
0.23 |
% |
|
|
0.35 |
% |
|
|
0.44 |
% |
Allowance for credit losses to total loans |
|
1.52 |
% |
|
|
1.54 |
% |
|
|
1.61 |
% |
|
|
1.67 |
% |
|
|
1.77 |
% |
Allowance for credit losses to nonperforming loans |
|
718.5 |
% |
|
|
657.9 |
% |
|
|
517.6 |
% |
|
|
366.0 |
% |
|
|
303.4 |
% |
Net charge-offs (recoveries) to average loans -annualized |
|
(0.01 |
) % |
|
|
0.07 |
% |
|
|
0.14 |
% |
|
|
0.08 |
% |
|
|
0.05 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
WEALTH MANAGEMENT |
|
|
|
|
|
|
|
|
|
||||||||||
Trust assets under management |
$ |
1,757,228 |
|
|
$ |
1,943,428 |
|
|
$ |
2,083,543 |
|
|
$ |
2,017,178 |
|
|
$ |
1,945,293 |
|
Trust assets under administration |
|
2,184,019 |
|
|
|
2,400,679 |
|
|
|
2,556,266 |
|
|
|
2,486,152 |
|
|
|
2,487,545 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
MARKET DATA |
|
|
|
|
|
|
|
|
|
||||||||||
Book value per common share |
$ |
36.97 |
|
|
$ |
37.35 |
|
|
$ |
38.53 |
|
|
$ |
37.52 |
|
|
$ |
35.86 |
|
Tangible book value per common share1 |
$ |
26.63 |
|
|
$ |
27.06 |
|
|
$ |
28.28 |
|
|
$ |
27.38 |
|
|
$ |
26.85 |
|
Market value per share |
$ |
41.50 |
|
|
$ |
47.31 |
|
|
$ |
47.09 |
|
|
$ |
45.28 |
|
|
$ |
46.39 |
|
Period end common shares outstanding |
|
37,206 |
|
|
|
37,516 |
|
|
|
37,820 |
|
|
|
38,372 |
|
|
|
31,185 |
|
Average basic common shares |
|
37,243 |
|
|
|
37,788 |
|
|
|
38,228 |
|
|
|
36,878 |
|
|
|
31,265 |
|
Average diluted common shares |
|
37,282 |
|
|
|
37,858 |
|
|
|
38,311 |
|
|
|
36,946 |
|
|
|
31,312 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CAPITAL |
|
|
|
|
|
|
|
|
|
||||||||||
Total risk-based capital to risk-weighted assets |
|
14.2 |
% |
|
|
14.4 |
% |
|
|
14.7 |
% |
|
|
14.5 |
% |
|
|
14.9 |
% |
Tier 1 capital to risk-weighted assets |
|
12.5 |
% |
|
|
12.7 |
% |
|
|
13.0 |
% |
|
|
12.2 |
% |
|
|
12.3 |
% |
Common equity tier 1 capital to risk-weighted assets |
|
10.9 |
% |
|
|
11.0 |
% |
|
|
11.3 |
% |
|
|
11.2 |
% |
|
|
11.1 |
% |
Tangible common equity to tangible assets1 |
|
7.8 |
% |
|
|
7.6 |
% |
|
|
8.1 |
% |
|
|
8.4 |
% |
|
|
8.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
1Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP. |
|||||||||||||||||||
|
|||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
Quarter ended |
|
Six months ended |
||||||||||||||||||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
CORE PERFORMANCE MEASURES |
|
|
|
|
|||||||||||||||||||||||
Net interest income |
$ |
109,613 |
|
|
$ |
101,165 |
|
|
$ |
102,060 |
|
|
$ |
97,273 |
|
|
$ |
81,738 |
|
|
$ |
210,778 |
|
|
$ |
160,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Noninterest income |
|
14,194 |
|
|
|
18,641 |
|
|
|
22,630 |
|
|
|
17,619 |
|
|
|
16,204 |
|
|
|
32,835 |
|
|
|
27,494 |
|
Less gain (loss) on sale of other real estate owned |
|
(90 |
) |
|
|
19 |
|
|
|
— |
|
|
|
335 |
|
|
|
549 |
|
|
|
(71 |
) |
|
|
549 |
|
Core noninterest income |
|
14,284 |
|
|
|
18,622 |
|
|
|
22,630 |
|
|
|
17,284 |
|
|
|
15,655 |
|
|
|
32,906 |
|
|
|
26,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total core revenue |
|
123,897 |
|
|
|
119,787 |
|
|
|
124,690 |
|
|
|
114,557 |
|
|
|
97,393 |
|
|
|
243,684 |
|
|
|
187,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Noninterest expense |
|
65,424 |
|
|
|
62,800 |
|
|
|
63,694 |
|
|
|
76,885 |
|
|
|
52,456 |
|
|
|
128,224 |
|
|
|
105,340 |
|
Less branch closure expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,441 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Less merger-related expenses |
|
— |
|
|
|
— |
|
|
|
2,320 |
|
|
|
14,671 |
|
|
|
1,949 |
|
|
|
— |
|
|
|
5,091 |
|
Core noninterest expense |
|
65,424 |
|
|
|
62,800 |
|
|
|
61,374 |
|
|
|
58,773 |
|
|
|
50,507 |
|
|
|
128,224 |
|
|
|
100,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Core efficiency ratio |
|
52.81 |
% |
|
|
52.43 |
% |
|
|
49.22 |
% |
|
|
51.30 |
% |
|
|
51.86 |
% |
|
|
52.62 |
% |
|
|
53.38 |
% |
|
Quarter ended |
||||||||||||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
||||||||||
SHAREHOLDERS’ EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS |
|||||||||||||||||||
Shareholders’ equity |
$ |
1,447,412 |
|
|
$ |
1,473,177 |
|
|
$ |
1,529,116 |
|
|
$ |
1,439,635 |
|
|
$ |
1,118,301 |
|
Less preferred stock |
|
71,988 |
|
|
|
71,988 |
|
|
|
71,988 |
|
|
|
— |
|
|
|
— |
|
Less goodwill |
|
365,164 |
|
|
|
365,164 |
|
|
|
365,164 |
|
|
|
365,415 |
|
|
|
260,567 |
|
Less intangible assets |
|
19,528 |
|
|
|
20,855 |
|
|
|
22,286 |
|
|
|
23,777 |
|
|
|
20,358 |
|
Tangible common equity |
$ |
990,732 |
|
|
$ |
1,015,170 |
|
|
$ |
1,069,678 |
|
|
$ |
1,050,443 |
|
|
$ |
837,376 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
$ |
13,084,506 |
|
|
$ |
13,706,769 |
|
|
$ |
13,537,358 |
|
|
$ |
12,888,016 |
|
|
$ |
10,346,993 |
|
Less goodwill |
|
365,164 |
|
|
|
365,164 |
|
|
|
365,164 |
|
|
|
365,415 |
|
|
|
260,567 |
|
Less intangible assets |
|
19,528 |
|
|
|
20,855 |
|
|
|
22,286 |
|
|
|
23,777 |
|
|
|
20,358 |
|
Tangible assets |
$ |
12,699,814 |
|
|
$ |
13,320,750 |
|
|
$ |
13,149,908 |
|
|
$ |
12,498,824 |
|
|
$ |
10,066,068 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible common equity to tangible assets |
|
7.80 |
% |
|
|
7.62 |
% |
|
|
8.13 |
% |
|
|
8.40 |
% |
|
|
8.32 |
% |
|
Quarter Ended |
||||||||||
($ in thousands) |
|
|
|
|
|
||||||
AVERAGE SHAREHOLDERS’ EQUITY AND AVERAGE TANGIBLE COMMON EQUITY |
|||||||||||
Average shareholder’s equity |
$ |
1,474,267 |
|
|
$ |
1,536,221 |
|
|
$ |
1,116,969 |
|
Less average preferred stock |
|
71,988 |
|
|
|
71,988 |
|
|
|
— |
|
Less average goodwill |
|
365,164 |
|
|
|
365,164 |
|
|
|
260,567 |
|
Less average intangible assets |
|
20,175 |
|
|
|
21,540 |
|
|
|
20,997 |
|
Average tangible common equity |
$ |
1,016,940 |
|
|
$ |
1,077,529 |
|
|
$ |
835,405 |
|
|
|
|
|
|
|
||||||
Net income available to common shareholders |
$ |
44,211 |
|
|
$ |
46,464 |
|
|
$ |
38,405 |
|
Return on average tangible common equity |
|
17.44 |
% |
|
|
17.49 |
% |
|
|
18.44 |
% |
Quarter ended |
|
Six months ended |
|||||||||||||||||||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
CALCULATION OF PRE-PROVISION NET REVENUE |
|
|
|
|
|||||||||||||||||||||||
Net interest income |
$ |
109,613 |
|
|
$ |
101,165 |
|
|
$ |
102,060 |
|
|
$ |
97,273 |
|
|
$ |
81,738 |
|
|
$ |
210,778 |
|
|
$ |
160,861 |
|
Noninterest income |
|
14,194 |
|
|
|
18,641 |
|
|
|
22,630 |
|
|
|
17,619 |
|
|
|
16,204 |
|
|
|
32,835 |
|
|
|
27,494 |
|
Less noninterest expense |
|
65,424 |
|
|
|
62,800 |
|
|
|
63,694 |
|
|
|
76,885 |
|
|
|
52,456 |
|
|
|
128,224 |
|
|
|
105,340 |
|
Branch closure expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,441 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Merger-related expenses |
|
— |
|
|
|
— |
|
|
|
2,320 |
|
|
|
14,671 |
|
|
|
1,949 |
|
|
|
— |
|
|
|
5,091 |
|
PPNR |
$ |
58,383 |
|
|
$ |
57,006 |
|
|
$ |
63,316 |
|
|
$ |
56,119 |
|
|
$ |
47,435 |
|
|
$ |
115,389 |
|
|
$ |
88,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Average assets |
$ |
13,528,474 |
|
|
$ |
13,614,003 |
|
|
$ |
13,267,193 |
|
|
$ |
12,334,558 |
|
|
$ |
10,281,344 |
|
|
$ |
13,571,002 |
|
|
$ |
10,111,641 |
|
ROAA - GAAP net income |
|
1.34 |
% |
|
|
1.42 |
% |
|
|
1.52 |
% |
|
|
0.45 |
% |
|
|
1.50 |
% |
|
|
1.38 |
% |
|
|
1.36 |
% |
PPNR ROAA - PPNR |
|
1.73 |
% |
|
|
1.70 |
% |
|
|
1.89 |
% |
|
|
1.81 |
% |
|
|
1.85 |
% |
|
|
1.71 |
% |
|
|
1.76 |
% |
Quarter Ended |
|||||||||||||||||||
($ in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
||||||||||
IMPACT OF PAYCHECK PROTECTION PROGRAM |
|||||||||||||||||||
Net income - GAAP |
$ |
45,149 |
|
|
$ |
47,693 |
|
|
$ |
50,811 |
|
|
$ |
13,913 |
|
|
$ |
38,405 |
|
PPP interest and fee income |
|
(1,557 |
) |
|
|
(2,858 |
) |
|
|
(4,864 |
) |
|
|
(6,048 |
) |
|
|
(7,940 |
) |
Related tax effect |
|
392 |
|
|
|
720 |
|
|
|
1,226 |
|
|
|
1,506 |
|
|
|
1,977 |
|
Adjusted net income - Non-GAAP |
$ |
43,984 |
|
|
$ |
45,555 |
|
|
$ |
47,173 |
|
|
$ |
9,371 |
|
|
$ |
32,442 |
|
Preferred stock dividends |
|
938 |
|
|
|
1,229 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted net income available to common shareholders- Non-GAAP |
$ |
43,046 |
|
|
$ |
44,326 |
|
|
$ |
47,173 |
|
|
$ |
9,371 |
|
|
$ |
32,442 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average diluted common shares |
|
37,282 |
|
|
|
37,858 |
|
|
|
38,311 |
|
|
|
36,946 |
|
|
|
31,312 |
|
EPS - GAAP net income available to common shareholders |
$ |
1.19 |
|
|
$ |
1.23 |
|
|
$ |
1.33 |
|
|
$ |
0.38 |
|
|
$ |
1.23 |
|
EPS - Adjusted net income available to common shareholders |
$ |
1.15 |
|
|
$ |
1.17 |
|
|
$ |
1.23 |
|
|
$ |
0.25 |
|
|
$ |
1.04 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average Assets - GAAP |
$ |
13,528,474 |
|
|
$ |
13,614,003 |
|
|
$ |
13,267,193 |
|
|
$ |
12,334,558 |
|
|
$ |
10,281,344 |
|
Average PPP loans, net |
|
(89,152 |
) |
|
|
(194,382 |
) |
|
|
(365,295 |
) |
|
|
(489,104 |
) |
|
|
(664,375 |
) |
Adjusted average assets - Non-GAAP |
$ |
13,439,322 |
|
|
$ |
13,419,621 |
|
|
$ |
12,901,898 |
|
|
$ |
11,845,454 |
|
|
$ |
9,616,969 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ROAA - GAAP net income |
|
1.34 |
% |
|
|
1.42 |
% |
|
|
1.52 |
% |
|
|
0.45 |
% |
|
|
1.50 |
% |
ROAA - Adjusted net income, adjusted average assets |
|
1.31 |
% |
|
|
1.38 |
% |
|
|
1.45 |
% |
|
|
0.31 |
% |
|
|
1.35 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
PPNR - Non-GAAP (see reconciliation above) |
$ |
58,383 |
|
|
$ |
57,006 |
|
|
$ |
63,316 |
|
|
$ |
56,119 |
|
|
$ |
47,435 |
|
PPP interest and fee income |
|
(1,557 |
) |
|
|
(2,858 |
) |
|
|
(4,864 |
) |
|
|
(6,048 |
) |
|
|
(7,940 |
) |
Adjusted PPNR - Non-GAAP |
$ |
56,826 |
|
|
$ |
54,148 |
|
|
$ |
58,452 |
|
|
$ |
50,071 |
|
|
$ |
39,495 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PPNR ROAA - PPNR |
|
1.73 |
% |
|
|
1.70 |
% |
|
|
1.89 |
% |
|
|
1.81 |
% |
|
|
1.85 |
% |
PPNR ROAA - adjusted PPNR, adjusted average assets |
|
1.70 |
% |
|
|
1.64 |
% |
|
|
1.80 |
% |
|
|
1.68 |
% |
|
|
1.65 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible assets - Non-GAAP (see reconciliation above) |
$ |
12,699,814 |
|
|
$ |
13,320,750 |
|
|
$ |
13,149,908 |
|
|
$ |
12,498,824 |
|
|
$ |
10,066,068 |
|
PPP loans outstanding, net |
|
(49,175 |
) |
|
|
(134,084 |
) |
|
|
(271,958 |
) |
|
|
(438,959 |
) |
|
|
(396,660 |
) |
Adjusted tangible assets - Non-GAAP |
$ |
12,650,639 |
|
|
$ |
13,186,666 |
|
|
$ |
12,877,950 |
|
|
$ |
12,059,865 |
|
|
$ |
9,669,408 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible common equity Non-GAAP (see reconciliation above) |
$ |
990,732 |
|
|
$ |
1,015,170 |
|
|
$ |
1,069,678 |
|
|
$ |
1,050,443 |
|
|
$ |
837,376 |
|
Tangible common equity to tangible assets |
|
7.80 |
% |
|
|
7.62 |
% |
|
|
8.13 |
% |
|
|
8.40 |
% |
|
|
8.32 |
% |
Tangible common equity to tangible assets - adjusted tangible assets |
|
7.83 |
% |
|
|
7.70 |
% |
|
|
8.31 |
% |
|
|
8.71 |
% |
|
|
8.66 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Average assets for leverage ratio |
$ |
13,265,790 |
|
|
$ |
13,273,520 |
|
|
$ |
12,915,944 |
|
|
$ |
11,972,171 |
|
|
$ |
10,021,240 |
|
Average PPP loans, net |
|
(89,152 |
) |
|
|
(194,382 |
) |
|
|
(365,295 |
) |
|
|
(489,104 |
) |
|
|
(664,375 |
) |
Adjusted average assets for leverage ratio - Non-GAAP |
$ |
13,176,638 |
|
|
$ |
13,079,138 |
|
|
$ |
12,550,649 |
|
|
$ |
11,483,067 |
|
|
$ |
9,356,865 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tier 1 capital |
$ |
1,295,791 |
|
|
$ |
1,271,342 |
|
|
$ |
1,257,462 |
|
|
$ |
1,166,529 |
|
|
$ |
937,840 |
|
Leverage ratio |
|
9.8 |
% |
|
|
9.6 |
% |
|
|
9.7 |
% |
|
|
9.7 |
% |
|
|
9.4 |
% |
Leverage ratio - adjusted average assets for leverage ratio |
|
9.8 |
% |
|
|
9.7 |
% |
|
|
10.0 |
% |
|
|
10.2 |
% |
|
|
10.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest income - tax equivalent |
$ |
111,312 |
|
|
$ |
102,671 |
|
|
$ |
103,567 |
|
|
$ |
98,573 |
|
|
$ |
82,962 |
|
PPP interest and fee income |
|
(1,557 |
) |
|
|
(2,858 |
) |
|
|
(4,864 |
) |
|
|
(6,048 |
) |
|
|
(7,940 |
) |
Adjusted net interest income - tax equivalent |
$ |
109,755 |
|
|
$ |
99,813 |
|
|
$ |
98,703 |
|
|
$ |
92,525 |
|
|
$ |
75,022 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average earning assets - GAAP |
$ |
12,579,211 |
|
|
$ |
12,711,116 |
|
|
$ |
12,373,149 |
|
|
$ |
11,513,279 |
|
|
$ |
9,615,981 |
|
Average PPP loans, net |
|
(89,152 |
) |
|
|
(194,382 |
) |
|
|
(365,295 |
) |
|
|
(489,104 |
) |
|
|
(664,375 |
) |
Adjusted average earning assets - Non-GAAP |
$ |
12,490,059 |
|
|
$ |
12,516,734 |
|
|
$ |
12,007,854 |
|
|
$ |
11,024,175 |
|
|
$ |
8,951,606 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest margin - tax equivalent |
|
3.55 |
% |
|
|
3.28 |
% |
|
|
3.32 |
% |
|
|
3.40 |
% |
|
|
3.46 |
% |
Net interest margin - tax equivalent - adjusted net interest income, adjusted average earning assets |
|
3.52 |
% |
|
|
3.23 |
% |
|
|
3.26 |
% |
|
|
3.33 |
% |
|
|
3.36 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans - GAAP |
$ |
9,269,176 |
|
|
$ |
9,056,073 |
|
|
$ |
9,017,642 |
|
|
$ |
9,116,583 |
|
|
$ |
7,226,267 |
|
PPP and other guaranteed loans, net |
|
(967,396 |
) |
|
|
(1,023,509 |
) |
|
|
(1,151,895 |
) |
|
|
(1,277,452 |
) |
|
|
(1,106,414 |
) |
Adjusted loans - Non-GAAP |
$ |
8,301,780 |
|
|
$ |
8,032,564 |
|
|
$ |
7,865,747 |
|
|
$ |
7,839,131 |
|
|
$ |
6,119,853 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for credit losses |
$ |
140,546 |
|
|
$ |
139,212 |
|
|
$ |
145,041 |
|
|
$ |
152,096 |
|
|
$ |
128,185 |
|
Allowance for credit losses/loans - GAAP |
|
1.52 |
% |
|
|
1.54 |
% |
|
|
1.61 |
% |
|
|
1.67 |
% |
|
|
1.77 |
% |
Allowance for credit losses/loans - adjusted loans |
|
1.69 |
% |
|
|
1.73 |
% |
|
|
1.84 |
% |
|
|
1.94 |
% |
|
|
2.09 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220725005755/en/
Investor Relations:
Media:
Source:
FAQ
What were Enterprise Financial Services Corp's Q2 2022 earnings results?
How much did total loans increase in Q2 2022 for EFSC?
What is the significance of EFSC's net interest margin for Q2 2022?
What is the quarterly dividend declared by EFSC for Q3 2022?