Exhibit

St. Louis, Mo. October 21, 2019 – Enterprise Financial Services Corp (Nasdaq: EFSC) (the “Company” or “EFSC”) reported net income of $29.1 million for the quarter ended September 30, 2019, an increase of $10.6 million compared to the linked second quarter (“linked quarter”) and an increase of $6.6 million from the prior year quarter. Earnings per diluted share (“EPS”) were $1.08 for the current quarter, compared to $0.68 and $0.97 for the linked and prior year quarters, respectively. Merger-related expenses from the Trinity Capital Corporation (“Trinity”) acquisition reduced net income by $0.4 million pretax ($0.3 million after tax), or $0.01 per diluted share in the current quarter compared to $10.3 million pretax ($8.0 million after tax), or $0.30 per diluted share in the linked quarter. The increase in EPS for the current quarter, compared to the prior year quarter, was positively impacted by the Trinity acquisition. The year-over-year comparison of EPS is also impacted by a tax benefit recognized in the prior year quarter that did not occur in the current year period. Net interest margin, on a tax equivalent basis, in the current quarter was 3.81%, compared to 3.86% in the linked quarter and 3.78% in the prior year quarter.

Jim Lally, EFSC’s President and Chief Executive Officer, commented, “I am pleased with our results in the third quarter of 2019. We generated balanced loan growth, expanded the deposit portfolio with a focus on non-interest bearing deposits and grew operating revenue. We have continued to deliver strong shareholder returns through solid earnings and by actively managing our capital position. In the third quarter we repurchased approximately $12 million of outstanding shares and approved an increased dividend of $0.17 for the fourth quarter. Our return on average tangible common equity¹ has increased to 19% due to our strong earnings profile and prudent capital management. Despite the challenging interest rate environment, we have increased net interest income through balance sheet growth which we believe leaves us well-positioned as we enter the fourth quarter.”

Net interest income for the third quarter increased $1.3 million to $63.0 million from $61.7 million in the linked quarter, and increased $15.0 million from the prior year period. The increase from the linked quarter was primarily due to incremental accretion on non-core acquired loans while the increase from the prior year period was primarily due to the Trinity acquisition and organic growth. Net interest margin, on a tax equivalent basis, was 3.81% for the third quarter, compared to 3.86% in the linked quarter, and 3.78% in the third quarter of 2018.



	Quarter ended
	September 30, 2019						June 30, 2019						September 30, 2018
($ 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, excluding incremental accretion*	$	5,178,009	$	69,193	5.30	%	$	5,095,181	$	68,830	5.42	%	$	4,252,525	$	54,968	5.13	%
Debt and equity investments*	1,312,860		9,610		2.90		1,246,529		9,152		2.95		755,129		5,154		2.71
Short-term investments	113,214		572		2.00		111,291		703		2.53		64,919		306		1.87
Total earning assets	6,604,083		79,375		4.77		6,453,001		78,685		4.89		5,072,573		60,428		4.73

Noninterest-earning assets	618,274						604,604						398,931

Total assets	$	7,222,357					$	7,057,605					$	5,471,504

Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
Interest-bearing transaction accounts	$	1,356,328	$	2,048	0.60	%	$	1,384,090	$	2,134	0.62	%	$	758,621	$	799	0.42	%
Money market accounts	1,639,603		6,959		1.68		1,576,333		6,996		1.78		1,523,822		5,423		1.41
Savings	548,109		232		0.17		562,503		231		0.16		208,057		157		0.30
Certificates of deposit	820,943		3,970		1.92		815,138		3,758		1.85		678,214		2,878		1.68
Total interest-bearing deposits	4,364,983		13,209		1.20		4,338,064		13,119		1.21		3,168,714		9,257		1.16
Subordinated debentures	141,136		1,956		5.50		141,059		1,958		5.57		118,134		1,483		4.98
FHLB advances	378,207		2,203		2.31		263,384		1,696		2.58		311,522		1,729		2.20
Other borrowed funds	193,055		664		1.36		204,375		713		1.40		160,151		195		0.48
Total interest-bearing liabilities	5,077,381		18,032		1.41		4,946,882		17,486		1.42		3,758,521		12,664		1.34

Noninterest-bearing liabilities:
Demand deposits	1,232,360						1,244,008						1,086,809
Other liabilities	68,642						53,609						39,409
Total liabilities	6,378,383						6,244,499						4,884,739
Shareholders' equity	843,974						813,106						586,765
Total liabilities and shareholders' equity	$	7,222,357					$	7,057,605					$	5,471,504

Core net interest income³			61,343						61,199						47,764
Core net interest margin³					3.69	%					3.80	%					3.74	%

Incremental accretion on non-core acquired loans			2,140						910						535

Total net interest income			$	63,483					$	62,109					$	48,299
Net interest margin					3.81	%					3.86	%					3.78	%
* Non-taxable income is presented on a tax-equivalent basis using a 24.7% tax rate. The tax-equivalent adjustments were $0.4 million for each of the three months ended September 30, 2019 and June 30, 2019, and $0.2 million for the three months ended September 30, 2018.

Net interest margin decreased five basis points from the linked quarter to 3.81% during the current quarter primarily due to a 12 basis point decrease in yield on the loan portfolio. This is a result of the decline of both the one month LIBOR and Prime interest rates during the third quarter, which impacted the underlying interest rates of the Company’s loan portfolio, 60% of which is priced to variable interest rate indices. The interest rate trend is also indicative of the prices obtained on newly originated loans in the quarter, which carried a weighted average interest rate of 4.66%. In addition, the second quarter of 2019 included purchase accounting adjustments which added two basis points to the overall net interest margin, which did not reoccur during the third quarter of 2019. Finally, the overall mix of interest-earning assets also negatively impacted net interest margin due to a larger investment portfolio.



				Quarter ended
							March 31, 2019
($ in thousands)	September 30, 2019			June 30, 2019			Trinity^b		Legacy EFSC^b		Consolidated			December 31, 2018			September 30, 2018
C&I - general	$	1,174,569		$	1,103,908		$	65,122	$	1,063,633	$	1,128,755		$	995,491		$	969,898
CRE investor owned - general	1,281,332			1,235,596			304,615		878,856		1,183,471			862,423			846,322
CRE owner occupied - general	566,219			591,401			91,758		484,268		576,026			496,835			482,146
Enterprise value lending^a	417,521			445,981			—		439,500		439,500			465,992			442,439
Life insurance premium financing^a	468,051			465,777			—		440,693		440,693			417,950			378,826
Residential real estate - general	386,174			409,200			137,487		295,069		432,556			304,671			314,315
Construction and land development - general	403,590			376,597			70,251		274,956		345,207			310,832			312,617
Tax credits^a	265,626			268,405			—		235,454		235,454			262,735			256,666
Agriculture	136,249			131,671			—		126,088		126,088			136,188			138,005
Consumer and other - general	128,683			120,961			12,835		96,492		109,327			96,884			126,196
Total Loans	$	5,228,014		$	5,149,497		$	682,068	$	4,335,009	$	5,017,077		$	4,350,001		$	4,267,430

Total loan yield	5.47		%	5.49		%					5.50		%	5.44		%	5.18		%
Total C&I loans to total loans	44		%	44		%					44		%	49		%	48		%
Variable interest rate loans to total loans	60		%	60		%					60		%	62		%	62		%

Certain prior period amounts have been reclassified among the categories to conform to the current period presentation
^aSpecialized categories may include a mix of C&I, CRE, Construction and land development, or Consumer and other loans.
^bAmounts reported are as of March 31, 2019 and are separately shown attributable to the Trinity loan portfolio and related operations acquired on March 8, 2019, and the Company’s pre-Trinity acquisition loan portfolio and related operations.



	Quarter ended
($ in thousands)	September 30, 2019			June 30, 2019			March 31, 2019			December 31, 2018			September 30, 2018
Nonperforming loans	$	15,569		$	19,842		$	9,607		$	16,745		$	17,044
Other real estate	8,498			10,531			6,804			469			408
Nonperforming assets	$	24,067		$	30,373		$	16,411		$	17,214		$	17,452

Nonperforming loans to total loans	0.30		%	0.39		%	0.19		%	0.38		%	0.40		%
Nonperforming assets to total assets	0.33			0.42			0.24			0.30			0.32
Allowance for loan losses to total loans	0.85			0.85			0.86			1.00			1.04
Net charge-offs	$	1,070		$	970		$	1,826		$	2,822		$	2,447

Nonperforming loans decreased $4.3 million to $15.6 million at September 30, 2019 from $19.8 million at June 30, 2019 primarily due to two loans totaling $4.0 million that were 90 days past due and still accruing interest at June 30, 2019 being current at September 30, 2019. The past-due status of these loans at June 30, 2019 was administrative in nature. Nonaccrual loan additions of $4.3 million in the current quarter primarily consisted of three relationships and were offset by paydowns of $3.1 million and charge-offs of $1.5 million. Other real estate decreased during the quarter ended September 30, 2019 primarily due to sales of three properties totaling $2.1 million.

The Company recorded a provision for loan losses of $1.8 million compared to $1.7 million for the linked quarter and $2.3 million for the prior year quarter, respectively. The provision is reflective of loan growth during the period. The decrease in the ratio of allowance for loan losses to total loans in 2019, from 1.00% at the end of 2018 to 0.85% in the current quarter, is primarily due to the acquisition of Trinity loans that were recorded at fair value and did not have a corresponding allowance for loan losses. In addition, the level of specific reserves in 2019 decreased due to two relationships that were charged off. The Company recorded a credit mark on the Trinity loan portfolio of $24.4 million as of the acquisition date.



				Quarter ended
							March 31, 2019
($ in thousands)	September 30, 2019			June 30, 2019			Trinity^a			Legacy EFSC^a			Consolidated			December 31, 2018			September 30, 2018
Noninterest-bearing accounts	$	1,295,450		$	1,181,577		$	169,344		$	1,017,164		$	1,186,508		$	1,100,718		$	1,062,126
Interest-bearing transaction accounts	1,307,855			1,392,586			401,257			988,569			1,389,826			1,037,684			743,351
Money market and savings accounts	2,201,052			2,162,605			390,192			1,765,839			2,156,031			1,765,154			1,730,762
Brokered certificates of deposit	209,754			213,138			—			180,788			180,788			198,981			202,323
Other certificates of deposit	610,269			609,432			133,556			490,404			623,960			485,448			471,914
Total deposit portfolio	$	5,624,380		$	5,559,338		$	1,094,349		$	4,442,764		$	5,537,113		$	4,587,985		$	4,210,476

Noninterest-bearing deposits to total deposits	23.0		%	21.3		%	15.5		%	22.9		%	21.4		%	24.0		%	25.2		%

^aAmounts reported are as of March 31, 2019 and are shown separately attributable to the Trinity deposit portfolio and related operations acquired on March 8, 2019, and the Company’s pre-Trinity acquisition deposit portfolio and related operations.

Total noninterest income for the quarter ended September 30, 2019 was $13.6 million, an increase of $1.6 million, or 13% from the linked quarter, and an increase of $5.2 million, or 61% from the prior year quarter. Loan workout efforts resulted in $1.0 million of income during the third quarter, and was reported in other non-interest income. Tax credit income of $1.2 million in the current quarter increased $0.7 million and $1.0 million over the linked and prior year quarters, respectively. A gain on the sale of investment securities of $0.3 million was recognized in the third quarter of 2019. The increase from the prior year quarter was also driven by contributions from Trinity of $2.4 million.

Noninterest expenses were $38.2 million for the quarter ended September 30, 2019, compared to $49.1 million for the quarter ended June 30, 2019, and $29.9 million for the quarter ended September 30, 2018. The decrease from the linked quarter was primarily due to a decline in merger-related expenses following the acquisition of Trinity. Merger-related expenses in the quarter decreased $9.9 million from the linked quarter. The Company expects its noninterest expense to range between $37 million and $39 million during the fourth quarter.



	Quarter ended
Percent	September 30, 2019		June 30, 2019		March 31, 2019		December 31, 2018		September 30, 2018
Total risk-based capital to risk-weighted assets	12.72	%	12.62	%	12.86	%	13.02	%	12.94	%
Tier 1 capital to risk weighted assets	11.17		11.06		11.25		11.14		11.03
Common equity tier 1 capital to risk-weighted assets	9.64		9.51		9.64		9.79		9.66
Tangible common equity to tangible assets⁵	8.54		8.43		8.35		8.66		8.54

⁵Tangible common equity to tangible assets is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

The Company’s accounting and reporting policies conform to generally accepted accounting principles in the United States (“GAAP”) and the prevailing practices in the banking industry. However, the Company provides other financial measures, such as adjusted EPS, core net interest income, core net interest margin, tangible common equity, core efficiency ratios, ROATCE, adjusted ROAA, adjusted ROAE, and adjusted ROATCE, and the tangible common equity ratio, in this release that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position, or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.

The Company considers its adjusted EPS, core net interest income, core net interest margin, core efficiency ratio, adjusted ROAA, adjusted ROAE, ROATCE, adjusted ROATCE, 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 non-core acquired loans, which were acquired from the FDIC and previously covered by shared-loss agreements, and the related income and expenses, the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis. Core performance measures include contractual interest on non-core acquired loans, but exclude incremental accretion on these loans. Core performance measures also exclude expenses directly related to non-core acquired loans. Core performance measures also 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 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.

The Company will host a conference call and webcast at 2:30 p.m. Central time on Tuesday, October 22, 2019. During the call, management will review the third quarter of 2019 results and related matters. This press release as well as a related slide presentation will be accessible on the Company’s website at www.enterprisebank.com under “Investor Relations” prior to the scheduled broadcast of the conference call. The call can be accessed via this same website page, or via telephone at 1-800-367-2403 (Conference ID #8577165). A recorded replay of the conference call will be available on the website two hours after the call’s completion. Visit http://bit.ly/EFSC3Q2019earnings and register to receive a dial in number, passcode, and pin number. The replay will be available for approximately two weeks following the conference call.

Enterprise Financial Services Corp (Nasdaq: EFSC), with approximately $7 billion in assets, is a financial holding company headquartered in Clayton, Missouri. Enterprise Bank & Trust, a Missouri state-chartered trust company with banking powers and a wholly-owned subsidiary of EFSC, operates 34 branch offices in Arizona, Kansas, Missouri and New Mexico. Enterprise Bank & Trust offers a range of business and personal banking services and wealth management services. Enterprise Trust, a division of Enterprise Bank & Trust, provides financial planning, estate planning, investment management and trust services to businesses, individuals, institutions, retirement plans and non-profit organizations. Additional information is available at www.enterprisebank.com.

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 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 acquisition of Trinity and its wholly-owned subsidiary, Los Alamos National Bank, and other acquisitions.

Forward-looking statements include, but are not limited to, statements about the Company’s plans, expectations, and projections of future financial and operating results, as well as statements regarding the Company’s plans, objectives, expectations or consequences of announced transactions. The Company uses words such as “may,” “might,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “could,” “continue,” and “intend”, and variations of such words and similar expressions, in this release to identify such forward-looking statements. Forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from those contemplated from such statements. Factors that could cause or contribute to such differences include, but are not limited to, the Company’s ability to efficiently integrate acquisitions, including the

Trinity 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 conditions, risks associated with rapid increases or decreases in prevailing interest rates, consolidation in the banking industry, competition from banks and other financial institutions, the Company’s ability to attract and retain relationship officers and other key personnel, burdens imposed by federal and state regulation, changes in regulatory requirements, changes in accounting policies and practices or accounting standards, including ASU 2016-13 (Topic 326), “Measurement of Credit Losses on Financial Instruments,” commonly referenced as the Current Expected Credit Loss (“CECL”) model, which will change how we estimate credit losses and may increase the required level of our allowance for credit losses after adoption on January 1, 2020, uncertainty regarding the future of LIBOR, as well as other risk factors described in the Company’s 2018 Annual Report on Form 10-K and other reports filed with the Securities and Exchange Commission (the “SEC”). Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update them in light of new information or future events unless required under the federal securities laws.



	Quarter ended															Nine Months ended
(in thousands, except per share data)	Sep 30, 2019			Jun 30, 2019			Mar 31, 2019			Dec 31, 2018			Sep 30, 2018			Sep 30, 2019			Sep 30, 2018
EARNINGS SUMMARY
Net interest income	$	63,046		$	61,715		$	52,343		$	50,593		$	48,093		$	177,104		$	141,312
Provision for loan losses	1,833			1,722			1,476			2,120			2,263			5,031			4,524
Noninterest income	13,564			11,964			9,230			10,702			8,410			34,758			27,645
Noninterest expense	38,239			49,054			39,838			30,747			29,922			127,131			88,284
Income before income tax expense	36,538			22,903			20,259			28,428			24,318			79,700			76,149
Income tax expense	7,469			4,479			4,103			4,899			1,802			16,051			10,461
Net income	$	29,069		$	18,424		$	16,156		$	23,529		$	22,516		$	63,649		$	65,688

Diluted earnings per share	$	1.08		$	0.68		$	0.67		$	1.02		$	0.97		$	2.45		$	2.81
Return on average assets	1.60		%	1.05		%	1.10		%	1.69		%	1.63		%	1.26		%	1.62		%
Return on average common equity	13.66			9.09			9.89			15.61			15.22			11.00			15.41
Return on average tangible common equity¹	19.08			12.92			12.93			19.79			19.42			15.16			19.85
Net interest margin (tax equivalent)	3.81			3.86			3.87			3.94			3.78			3.85			3.78
Core net interest margin (tax equivalent)¹	3.69			3.80			3.79			3.77			3.74			3.76			3.74
Efficiency ratio	49.91			66.58			64.70			50.16			52.96			60.01			52.25
Core efficiency ratio¹	51.73			53.30			54.06			49.77			52.23			52.96			52.86

Total assets	$	7,346,791		$	7,181,855		$	6,932,757		$	5,645,662		$	5,517,539
Total average assets	7,222,357			7,057,605			5,956,086			5,518,740			5,471,504			$	6,509,888		$	5,409,404
Total deposits	5,624,380			5,559,338			5,537,113			4,587,985			4,210,476
Total average deposits	5,597,343			5,582,072			4,699,490			4,434,634			4,255,523			5,143,219			4,203,861
Period end common shares outstanding	26,613			26,906			26,878			22,812			23,092
Dividends per common share	$	0.16		$	0.15		$	0.14		$	0.13		$	0.12		$	0.45		$	0.34
Tangible book value per common share¹	$	22.82		$	21.74		$	20.80		$	20.95		$	19.94
Tangible common equity to tangible assets¹	8.54		%	8.43		%	8.35		%	8.66		%	8.54		%
Total risk-based capital to risk-weighted assets	12.72			12.62			12.86			13.02			12.94

¹Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP.



	Quarter ended										Nine Months ended
($ in thousands, except per share data)	Sep 30, 2019		Jun 30, 2019		Mar 31, 2019		Dec 31, 2018		Sep 30, 2018		Sep 30, 2019		Sep 30, 2018
INCOME STATEMENTS
NET INTEREST INCOME
Total interest income	$	81,078	$	79,201	$	67,617	$	64,002	$	60,757	$	227,896	$	173,800
Total interest expense	18,032		17,486		15,274		13,409		12,664		50,792		32,488
Net interest income	63,046		61,715		52,343		50,593		48,093		177,104		141,312
Provision for loan losses	1,833		1,722		1,476		2,120		2,263		5,031		4,524
Net interest income after provision for loan losses	61,213		59,993		50,867		48,473		45,830		172,073		136,788

NONINTEREST INCOME
Deposit service charges	3,246		3,366		2,935		2,894		2,997		9,547		8,855
Wealth management revenue	2,661		2,661		1,992		1,974		2,012		7,314		6,267
Card services revenue	2,494		2,461		1,790		1,760		1,760		6,745		4,926
Tax credit income	1,238		572		158		2,312		192		1,968		508
Gain on sale of investment securities	337		—		—		—		—		337		9
Other income	3,588		2,904		2,355		1,762		1,449		8,847		7,080
Total noninterest income	13,564		11,964		9,230		10,702		8,410		34,758		27,645

NONINTEREST EXPENSE
Employee compensation and benefits	20,845		20,687		19,352		16,669		16,297		60,884		49,370
Occupancy	3,179		3,188		2,637		2,408		2,394		9,004		7,142
Merger-related expenses	393		10,306		7,270		1,271		—		17,969		—
Other	13,822		14,873		10,579		10,399		11,231		39,274		31,772
Total noninterest expense	38,239		49,054		39,838		30,747		29,922		127,131		88,284

Income before income tax expense	36,538		22,903		20,259		28,428		24,318		79,700		76,149
Income tax expense	7,469		4,479		4,103		4,899		1,802		16,051		10,461
Net income	$	29,069	$	18,424	$	16,156	$	23,529	$	22,516	$	63,649	$	65,688

Basic earnings per share	$	1.09	$	0.69	$	0.68	$	1.02	$	0.97	$	2.46	$	2.84
Diluted earnings per share	1.08		0.68		0.67		1.02		0.97		2.45		2.81



	Quarter ended
($ in thousands)	Sep 30, 2019		Jun 30, 2019		Mar 31, 2019		Dec 31, 2018		Sep 30, 2018
BALANCE SHEETS
ASSETS
Cash and due from banks	$	153,730	$	106,835	$	85,578	$	91,511	$	78,119
Interest-earning deposits	106,747		85,315		139,389		108,226		81,351
Debt and equity investments	1,354,986		1,328,767		1,198,413		813,702		775,344
Loans held for sale	6,281		1,437		654		392		738

Loans	5,228,014		5,149,497		5,017,077		4,350,001		4,267,430
Less: Allowance for loan losses	44,555		43,822		43,095		43,476		44,186
Total loans, net	5,183,459		5,105,675		4,973,982		4,306,525		4,223,244

Fixed assets, net	59,216		58,888		60,301		32,109		32,354
Goodwill	211,251		211,251		207,632		117,345		117,345
Intangible assets, net	27,626		29,201		31,048		8,553		9,148
Other assets	243,495		254,486		235,760		167,299		199,896
Total assets	$	7,346,791	$	7,181,855	$	6,932,757	$	5,645,662	$	5,517,539

LIABILITIES AND SHAREHOLDERS’ EQUITY
Noninterest-bearing deposits	$	1,295,450	$	1,181,577	$	1,186,508	$	1,100,718	$	1,062,126
Interest-bearing deposits	4,328,930		4,377,761		4,350,605		3,487,267		3,148,350
Total deposits	5,624,380		5,559,338		5,537,113		4,587,985		4,210,476
Subordinated debentures	141,179		141,100		140,668		118,156		118,144
FHLB advances	461,426		389,446		180,466		70,000		401,000
Other borrowings	199,634		198,104		212,171		223,450		161,795
Other liabilities	74,077		68,366		64,504		42,267		39,287
Total liabilities	6,500,696		6,356,354		6,134,922		5,041,858		4,930,702
Shareholders’ equity	846,095		825,501		797,835		603,804		586,837
Total liabilities and shareholders’ equity	$	7,346,791	$	7,181,855	$	6,932,757	$	5,645,662	$	5,517,539



	Nine Months ended
	September 30, 2019						September 30, 2018
($ in thousands)	Average Balance		Interest Income/ Expense		Average Yield/ Rate		Average Balance		Interest Income/ Expense		Average Yield/ Rate
Assets
Interest-earning assets:
Loans, excluding incremental accretion*	$	4,930,635	$	197,996	5.37	%	$	4,205,585	$	157,548	5.01	%
Debt and equity investments*	1,153,632		25,055		2.90		746,470		14,510		2.60
Short-term investments	108,930		1,722		2.11		63,416		777		1.64
Total earning assets	6,193,197		224,773		4.85		5,015,471		172,835		4.61

Noninterest-earning assets	556,791						393,933

Total assets	$	6,749,988					$	5,409,404

Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
Interest-bearing transaction accounts	$	1,273,591	$	5,972	0.63	%	$	814,679	$	2,422	0.40	%
Money market accounts	1,579,702		20,470		1.73		1,470,177		13,221		1.20
Savings	471,024		646		0.18		206,213		429		0.28
Certificates of deposit	783,182		11,060		1.89		638,889		7,115		1.49
Total interest-bearing deposits	4,107,499		38,148		1.24		3,129,958		23,187		0.99
Subordinated debentures	135,512		5,562		5.49		118,123		4,305		4.87
FHLB advances	286,267		5,297		2.47		302,937		4,435		1.96
Other borrowed funds	199,842		1,785		1.19		178,245		561		0.42
Total interest-bearing liabilities	4,729,120		50,792		1.44		3,729,263		32,488		1.16

Noninterest-bearing liabilities:
Demand deposits	1,188,758						1,073,903
Other liabilities	58,267						36,323
Total liabilities	5,976,145						4,839,489
Shareholders' equity	773,843						569,915
Total liabilities and shareholders' equity	$	6,749,988					$	5,409,404

Core net interest income¹			173,981						140,347
Core net interest margin¹					3.76	%					3.74	%

Incremental accretion on non-core acquired loans			4,207						1,592

Total net interest income			$	178,188					$	141,939
Net interest margin					3.85	%					3.78	%
* Non-taxable income is presented on a tax-equivalent basis using a 24.7% tax rate. The tax-equivalent adjustments were $1.1 million and $0.6 million for the nine months ended September 30, 2019 and 2018, respectively.



	Quarter ended
($ in thousands)	Sep 30, 2019			Jun 30, 2019			Mar 31, 2019			Dec 31, 2018			Sep 30, 2018
LOAN PORTFOLIO
Commercial and industrial	$	2,303,495		$	2,265,480		$	2,227,050		$	2,123,167		$	2,035,852
Commercial real estate	1,967,888			1,940,958			1,870,040			1,481,834			1,450,184
Construction real estate	433,486			404,557			369,365			334,645			332,026
Residential real estate	386,173			409,200			432,902			305,026			314,676
Consumer and other	136,972			129,302			117,720			105,329			134,692
Total loans	$	5,228,014		$	5,149,497		$	5,017,077		$	4,350,001		$	4,267,430

DEPOSIT PORTFOLIO
Noninterest-bearing accounts	$	1,295,450		$	1,181,577		$	1,186,508		$	1,100,718		$	1,062,126
Interest-bearing transaction accounts	1,307,855			1,392,586			1,389,826			1,037,684			743,351
Money market and savings accounts	2,201,052			2,162,605			2,156,031			1,765,154			1,730,762
Brokered certificates of deposit	209,754			213,138			180,788			198,981			202,323
Other certificates of deposit	610,269			609,432			623,960			485,448			471,914
Total deposit portfolio	$	5,624,380		$	5,559,338		$	5,537,113		$	4,587,985		$	4,210,476

AVERAGE BALANCES
Total loans	$	5,178,009		$	5,095,181		$	4,511,387		$	4,272,132		$	4,252,524
Debt and equity investments	1,312,860			1,246,529			896,936			769,461			755,129
Interest-earning assets	6,604,083			6,453,001			5,510,489			5,118,319			5,072,573
Total assets	7,222,357			7,057,605			5,956,086			5,518,740			5,471,504
Deposits	5,597,343			5,582,072			4,699,490			4,434,634			4,255,523
Shareholders’ equity	843,974			813,106			662,454			597,864			586,765
Tangible common equity¹	604,331			571,890			506,560			471,678			459,975

YIELDS (tax equivalent)
Total loans	5.47		%	5.49		%	5.50		%	5.44		%	5.18		%
Debt and equity investments	2.90			2.95			2.84			2.73			2.71
Interest-earning assets	4.90			4.95			4.99			4.98			4.77
Interest-bearing deposits	1.20			1.21			1.33			1.27			1.16
Total deposits	0.94			0.94			1.02			0.95			0.86
Subordinated debentures	5.50			5.57			5.38			5.01			4.98
FHLB advances and other borrowed funds	1.99			2.07			1.75			1.60			1.62
Interest-bearing liabilities	1.41			1.42			1.49			1.42			1.34
Net interest margin	3.81			3.86			3.87			3.94			3.78



	Quarter ended
(in thousands, except %, per share data and shares)	Sep 30, 2019			Jun 30, 2019			Mar 31, 2019			Dec 31, 2018			Sep 30, 2018
ASSET QUALITY
Net charge-offs	$	1,070		$	970		$	1,826		$	2,822		$	2,447
Nonperforming loans	15,569			19,842			9,607			16,745			17,044
Classified assets	93,984			91,715			79,750			70,126			73,704
Nonperforming loans to total loans	0.30		%	0.39		%	0.19		%	0.38		%	0.40		%
Nonperforming assets to total assets	0.33			0.42			0.24			0.30			0.32
Allowance for loan losses to total loans	0.85			0.85			0.86			1.00			1.04
Allowance for loan losses to nonperforming loans	286.2			220.9			448.6			259.6			259.3
Net charge-offs to average loans (annualized)	0.08			0.08			0.16			0.26			0.23

WEALTH MANAGEMENT
Trust assets under management	$	1,583,260		$	1,627,050		$	1,587,627		$	1,119,329		$	1,174,798
Trust assets under administration	2,404,950			2,428,551			2,405,673			1,811,512			1,984,859

MARKET DATA
Book value per common share	$	31.79		$	30.68		$	29.68		$	26.47		$	25.41
Tangible book value per common share¹	22.82			21.74			20.80			20.95			19.94
Market value per share	40.75			41.60			40.77			37.63			53.05
Period end common shares outstanding	26,613			26,906			26,878			22,812			23,092
Average basic common shares	26,778			26,887			23,927			23,014			23,148
Average diluted common shares	26,868			26,940			24,083			23,170			23,329

CAPITAL
Total risk-based capital to risk-weighted assets	12.72		%	12.62		%	12.86		%	13.02		%	12.94		%
Tier 1 capital to risk-weighted assets	11.17			11.06			11.25			11.14			11.03
Common equity tier 1 capital to risk-weighted assets	9.64			9.51			9.64			9.79			9.66
Tangible common equity to tangible assets¹	8.54			8.43			8.35			8.66			8.54

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															Nine Months ended
($ in thousands)	Sep 30, 2019			Jun 30, 2019			Mar 31, 2019			Dec 31, 2018			Sep 30, 2018			Sep 30, 2019			Sep 30, 2018
CORE PERFORMANCE MEASURES
Net interest income	$	63,046		$	61,715		$	52,343		$	50,593		$	48,093		$	177,104		$	141,312
Less: Incremental accretion income	2,140			910			1,157			2,109			535			4,207			1,592
Core net interest income	60,906			60,805			51,186			48,484			47,558			172,897			139,720

Total noninterest income	13,564			11,964			9,230			10,702			8,410			34,758			27,645
Less: Other income from non-core acquired assets	1,001			2			365			10			7			1,368			1,038
Less: Gain on sale of investment securities	337			—			—			—			—			337			9
Less: Other non-core income	—			266			—			26			—			266			649
Core noninterest income	12,226			11,696			8,865			10,666			8,403			32,787			25,949

Total core revenue	73,132			72,501			60,051			59,150			55,961			205,684			165,669

Total noninterest expense	38,239			49,054			39,838			30,747			29,922			127,131			88,284
Less: Other expenses related to non-core acquired loans	18			103			103			40			12			224			(203		)
Less: Facilities disposal	—			—			—			—			—			—			239
Less: Merger related expenses	393			10,306			7,270			1,271			—			17,969			—
Less: Non-recurring excise tax	—			—			—			—			682			—			682
Core noninterest expense	37,828			38,645			32,465			29,436			29,228			108,938			87,566

Core efficiency ratio	51.73		%	53.30		%	54.06		%	49.77		%	52.23		%	52.96		%	52.86		%

NET INTEREST MARGIN TO CORE NET INTEREST MARGIN (TAX EQUIVALENT)
Net interest income	$	63,483		$	62,109		$	52,595		$	50,786		$	48,299		$	178,187		$	141,939
Less: Incremental accretion income	2,140			910			1,157			2,109			535			4,207			1,592
Core net interest income	$	61,343		$	61,199		$	51,438		$	48,677		$	47,764		$	173,980		$	140,347

Average earning assets	$	6,604,083		$	6,453,005		$	5,510,489		$	5,118,319		$	5,072,573		$	6,193,197		$	5,015,471
Reported net interest margin	3.81		%	3.86		%	3.87		%	3.94		%	3.78		%	3.85		%	3.78		%
Core net interest margin	3.69			3.80			3.79			3.77			3.74			3.76			3.74



	Quarter ended
($ in thousands)	Sep 30, 2019			Jun 30, 2019			Mar 31, 2019			Dec 31, 2018			Sep 30, 2018
SHAREHOLDERS’ EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS
Shareholders’ equity	$	846,095		$	825,501		$	797,835		$	603,804		$	586,837
Less: Goodwill	211,251			211,251			207,632			117,345			117,345
Less: Intangible assets	27,626			29,201			31,048			8,553			9,148
Tangible common equity	$	607,218		$	585,049		$	559,155		$	477,906		$	460,344

Total assets	$	7,346,791		$	7,181,855		$	6,932,757		$	5,645,662		$	5,517,539
Less: Goodwill	211,251			211,251			207,632			117,345			117,345
Less: Intangible assets	27,626			29,201			31,048			8,553			9,148
Tangible assets	$	7,107,914		$	6,941,403		$	6,694,077		$	5,519,764		$	5,391,046

Tangible common equity to tangible assets	8.54		%	8.43		%	8.35		%	8.66		%	8.54		%



	Quarter ended
(in thousands, except per share data)	Sep 30, 2019			Jun 30, 2019			Sep 30, 2018
IMPACT OF MERGER-RELATED EXPENSES
Net income - GAAP	$	29,069		$	18,424		$	22,516
Merger related expenses	393			10,306			—
Related tax effect	(97		)	(2,331		)	—
Adjusted net income - Non-GAAP	$	29,365		$	26,399		$	22,516

Average diluted common shares	26,868			26,940			23,329
EPS - GAAP net income	$	1.08		$	0.68		$	0.97
EPS - Adjusted net income	1.09			0.98			0.97

Average assets	$	7,222,357		$	7,057,605		$	5,471,504
ROAA - GAAP net income	1.60		%	1.05		%	1.63		%
ROAA - Adjusted net income	1.61			1.50			1.63

Average shareholder’s equity	$	843,974		$	813,106		$	586,765
ROAE - GAAP net income	13.66		%	9.09		%	15.22		%
ROAE - Adjusted net income	13.80			13.02			15.22

Average tangible common equity	$	604,331		$	571,890		$	459,975
ROATCE - GAAP net income	19.08		%	12.92		%	19.42		%
ROATCE - Adjusted net income	19.28			18.52			19.42


•	Repurchase of 302,756 shares at an average price of $39.03 per share