(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Exhibit Number | Description | |||||||
Press Release dated April 24, 2024 | ||||||||
Earnings Presentation | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
EAGLE BANCORP, INC. | ||||||||
Date: April 24, 2024 | By: | /s/ Eric R. Newell | ||||||
Eric R. Newell | ||||||||
Executive Vice President, Chief Financial Officer |
PRESS RELEASE FOR | EAGLE BANCORP, INC. | |||||||
IMMEDIATE RELEASE | CONTACT: | |||||||
Eric R. Newell | ||||||||
April 24, 2024 | 240.497.1796 |
Eagle Bancorp, Inc. | |||||||||||||||||
Consolidated Statements of Operations (Unaudited) | |||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
March 31, | December 31, | March 31, | |||||||||||||||
2024 | 2023 | 2023 | |||||||||||||||
Interest Income | |||||||||||||||||
Interest and fees on loans | $ | 137,994 | $ | 135,964 | $ | 120,850 | |||||||||||
Interest and dividends on investment securities | 12,680 | 13,142 | 13,545 | ||||||||||||||
Interest on balances with other banks and short-term investments | 24,862 | 18,230 | 5,774 | ||||||||||||||
Interest on federal funds sold | 66 | 85 | 78 | ||||||||||||||
Total interest income | 175,602 | 167,421 | 140,247 | ||||||||||||||
Interest Expense | |||||||||||||||||
Interest on deposits | 79,383 | 78,239 | 48,954 | ||||||||||||||
Interest on customer repurchase agreements | 315 | 272 | 302 | ||||||||||||||
Interest on borrowings | 21,206 | 15,918 | 15,967 | ||||||||||||||
Total interest expense | 100,904 | 94,429 | 65,223 | ||||||||||||||
Net Interest Income | 74,698 | 72,992 | 75,024 | ||||||||||||||
Provision for Credit Losses | 35,175 | 14,490 | 6,164 | ||||||||||||||
Provision for (Reversal of) Credit Losses for Unfunded Commitments | 456 | (594) | 848 | ||||||||||||||
Net Interest Income After Provision For (Reversal of) Credit Losses | 39,067 | 59,096 | 68,012 | ||||||||||||||
Noninterest Income | |||||||||||||||||
Service charges on deposits | 1,699 | 1,688 | 1,510 | ||||||||||||||
Gain on sale of loans | — | 23 | 305 | ||||||||||||||
Net gain (loss) on sale of investment securities | 4 | 3 | (21) | ||||||||||||||
Increase in cash surrender value of bank-owned life insurance | 703 | 687 | 655 | ||||||||||||||
Other income | 1,183 | 493 | 1,251 | ||||||||||||||
Total noninterest income | 3,589 | 2,894 | 3,700 | ||||||||||||||
Noninterest Expense | |||||||||||||||||
Salaries and employee benefits | 21,726 | 18,416 | 24,174 | ||||||||||||||
Premises and equipment expenses | 3,059 | 2,967 | 3,317 | ||||||||||||||
Marketing and advertising | 859 | 1,071 | 636 | ||||||||||||||
Data processing | 3,293 | 3,436 | 3,099 | ||||||||||||||
Legal, accounting and professional fees | 2,507 | 2,722 | 3,254 | ||||||||||||||
FDIC insurance | 6,412 | 4,444 | 1,486 | ||||||||||||||
Other expenses | 2,141 | 4,042 | 4,618 | ||||||||||||||
Total noninterest expense | 39,997 | 37,098 | 40,584 | ||||||||||||||
Income Before Income Tax Expense | 2,659 | 24,892 | 31,128 | ||||||||||||||
Income Tax Expense | 2,997 | 4,667 | 6,894 | ||||||||||||||
Net (Loss) Income | $ | (338) | $ | 20,225 | $ | 24,234 | |||||||||||
(Loss) Earnings Per Common Share | |||||||||||||||||
Basic | $ | (0.01) | $ | 0.68 | $ | 0.78 | |||||||||||
Diluted | $ | (0.01) | $ | 0.67 | $ | 0.78 |
Eagle Bancorp, Inc. | |||||||||||||||||
Consolidated Balance Sheets (Unaudited) | |||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||
March 31, | December 31, | March 31, | |||||||||||||||
2024 | 2023 | 2023 | |||||||||||||||
Assets | |||||||||||||||||
Cash and due from banks | $ | 10,076 | $ | 9,047 | $ | 9,940 | |||||||||||
Federal funds sold | 11,343 | 3,740 | 3,746 | ||||||||||||||
Interest-bearing deposits with banks and other short-term investments | 696,453 | 709,897 | 159,078 | ||||||||||||||
Investment securities available-for-sale at fair value (amortized cost of $1,613,659, $1,668,316, and $1,763,371, respectively, and allowance for credit losses of $17, $17 and $31, respectively) | 1,445,034 | 1,506,388 | 1,582,185 | ||||||||||||||
Investment securities held-to-maturity at amortized cost, net of allowance for credit losses of $1,957, $1,956 and $2,008, respectively (fair value of $878,159, $901,582 and $965,786, respectively) | 1,000,732 | 1,015,737 | 1,075,303 | ||||||||||||||
Federal Reserve and Federal Home Loan Bank stock | 54,678 | 25,748 | 79,134 | ||||||||||||||
Loans held for sale | — | — | 6,488 | ||||||||||||||
Loans | 7,982,702 | 7,968,695 | 7,737,676 | ||||||||||||||
Less: allowance for credit losses | (99,684) | (85,940) | (78,377) | ||||||||||||||
Loans, net | 7,883,018 | 7,882,755 | 7,659,299 | ||||||||||||||
Premises and equipment, net | 9,504 | 10,189 | 12,929 | ||||||||||||||
Operating lease right-of-use assets | 17,679 | 19,129 | 23,060 | ||||||||||||||
Deferred income taxes | 87,813 | 86,620 | 89,117 | ||||||||||||||
Bank-owned life insurance | 113,624 | 112,921 | 111,217 | ||||||||||||||
Goodwill and intangible assets, net | 104,611 | 104,925 | 104,226 | ||||||||||||||
Other real estate owned | 773 | 1,108 | 1,962 | ||||||||||||||
Other assets | 177,310 | 176,334 | 171,183 | ||||||||||||||
Total Assets | $ | 11,612,648 | $ | 11,664,538 | $ | 11,088,867 | |||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||
Liabilities | |||||||||||||||||
Deposits: | |||||||||||||||||
Noninterest-bearing demand | $ | 1,835,524 | $ | 2,279,081 | $ | 2,247,706 | |||||||||||
Interest-bearing transaction | 1,207,566 | 997,448 | 907,637 | ||||||||||||||
Savings and money market | 3,235,391 | 3,314,043 | 2,970,093 | ||||||||||||||
Time deposits | 2,222,958 | 2,217,467 | 1,337,805 | ||||||||||||||
Total deposits | 8,501,439 | 8,808,039 | 7,463,241 | ||||||||||||||
Customer repurchase agreements | 37,059 | 30,587 | 37,854 | ||||||||||||||
Borrowings | 1,669,948 | 1,369,918 | 2,183,626 | ||||||||||||||
Operating lease liabilities | 21,611 | 23,238 | 27,634 | ||||||||||||||
Reserve for unfunded commitments | 6,045 | 5,590 | 6,704 | ||||||||||||||
Other liabilities | 117,133 | 152,883 | 127,850 | ||||||||||||||
Total Liabilities | 10,353,235 | 10,390,255 | 9,846,909 | ||||||||||||||
Shareholders' Equity | |||||||||||||||||
Common stock, par value $0.01 per share; shares authorized 100,000,000, shares issued and outstanding 30,185,732, 29,925,612, and 31,111,647, respectively | 297 | 296 | 308 | ||||||||||||||
Additional paid-in capital | 377,334 | 374,888 | 397,012 | ||||||||||||||
Retained earnings | 1,047,550 | 1,061,456 | 1,025,552 | ||||||||||||||
Accumulated other comprehensive loss | (165,768) | (162,357) | (180,914) | ||||||||||||||
Total Shareholders' Equity | 1,259,413 | 1,274,283 | 1,241,958 | ||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 11,612,648 | $ | 11,664,538 | $ | 11,088,867 |
March 31, | December 31, | March 31, | ||||||||||||||||||||||||
2024 | 2023 | 2023 | ||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | |||||||||||||||||||||
Loan Balances - Period End: | ||||||||||||||||||||||||||
Commercial | $ | 1,408,767 | 18 | % | $ | 1,473,766 | 18 | % | $ | 1,482,983 | 19 | % | ||||||||||||||
PPP loans | 467 | — | % | 528 | — | % | 709 | — | % | |||||||||||||||||
Income producing - commercial real estate | 4,040,655 | 50 | % | 4,094,614 | 51 | % | 3,970,903 | 51 | % | |||||||||||||||||
Owner occupied - commercial real estate | 1,185,582 | 15 | % | 1,172,239 | 15 | % | 1,095,699 | 14 | % | |||||||||||||||||
Real estate mortgage - residential | 72,087 | 1 | % | 73,396 | 1 | % | 73,677 | 1 | % | |||||||||||||||||
Construction - commercial and residential | 1,082,556 | 13 | % | 969,766 | 12 | % | 948,877 | 13 | % | |||||||||||||||||
Construction - C&I (owner occupied) | 138,379 | 2 | % | 132,021 | 2 | % | 109,013 | 1 | % | |||||||||||||||||
Home equity | 53,251 | 1 | % | 51,964 | 1 | % | 53,829 | 1 | % | |||||||||||||||||
Other consumer | 958 | — | % | 401 | — | % | 1,986 | — | % | |||||||||||||||||
Total loans | $ | 7,982,702 | 100 | % | $ | 7,968,695 | 100 | % | $ | 7,737,676 | 100 | % |
Three Months Ended or As Of | |||||||||||||||||
March 31, | December 31, | March 31, | |||||||||||||||
2024 | 2023 | 2023 | |||||||||||||||
Asset Quality: | |||||||||||||||||
Net charge-offs | $ | 21,430 | $ | 11,936 | $ | 975 | |||||||||||
Nonperforming loans | $ | 91,491 | $ | 65,524 | $ | 6,757 | |||||||||||
Other real estate owned | $ | 773 | $ | 1,108 | $ | 1,962 | |||||||||||
Nonperforming assets | $ | 92,264 | $ | 66,632 | $ | 8,719 | |||||||||||
Special mention | $ | 265,348 | $ | 207,059 | $ | 76,032 | |||||||||||
Substandard | $ | 361,776 | $ | 335,815 | $ | 87,950 |
Eagle Bancorp, Inc. | |||||||||||||||||||||||||||||||||||
Consolidated Average Balances, Interest Yields And Rates vs. Prior Quarter (Unaudited) | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | ||||||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||||||||||
Interest-bearing deposits with other banks and other short-term investments | $ | 1,841,771 | $ | 24,862 | 5.43 | % | $ | 1,340,972 | $ | 18,230 | 5.39 | % | |||||||||||||||||||||||
Loans (1) (2) | 7,988,941 | 137,994 | 6.95 | % | 7,963,074 | 135,964 | 6.77 | % | |||||||||||||||||||||||||||
Investment securities available-for-sale (2) | 1,516,503 | 7,247 | 1.92 | % | 1,498,132 | 7,611 | 2.02 | % | |||||||||||||||||||||||||||
Investment securities held-to-maturity (2) | 1,011,231 | 5,433 | 2.16 | % | 1,027,230 | 5,531 | 2.14 | % | |||||||||||||||||||||||||||
Federal funds sold | 7,051 | 66 | 3.76 | % | 8,314 | 85 | 4.06 | % | |||||||||||||||||||||||||||
Total interest earning assets | 12,365,497 | $ | 175,602 | 5.71 | % | 11,837,722 | $ | 167,421 | 5.61 | % | |||||||||||||||||||||||||
Total noninterest earning assets | 508,987 | 530,364 | |||||||||||||||||||||||||||||||||
Less: allowance for credit losses | (90,014) | (84,783) | |||||||||||||||||||||||||||||||||
Total noninterest earning assets | 418,973 | 445,581 | |||||||||||||||||||||||||||||||||
TOTAL ASSETS | $ | 12,784,470 | $ | 12,283,303 | |||||||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||
Interest-bearing transaction | $ | 1,833,493 | $ | 16,830 | 3.69 | % | $ | 1,843,617 | $ | 16,607 | 3.57 | % | |||||||||||||||||||||||
Savings and money market | 3,423,388 | 35,930 | 4.22 | % | 3,297,581 | 35,384 | 4.26 | % | |||||||||||||||||||||||||||
Time deposits | 2,187,320 | 26,623 | 4.90 | % | 2,164,038 | 26,248 | 4.81 | % | |||||||||||||||||||||||||||
Total interest bearing deposits | 7,444,201 | 79,383 | 4.29 | % | 7,305,236 | 78,239 | 4.25 | % | |||||||||||||||||||||||||||
Customer repurchase agreements | 36,084 | 315 | 3.51 | % | 31,290 | 272 | 3.45 | % | |||||||||||||||||||||||||||
Borrowings | 1,796,863 | 21,206 | 4.75 | % | 1,370,627 | 15,918 | 4.61 | % | |||||||||||||||||||||||||||
Total interest bearing liabilities | 9,277,148 | $ | 100,904 | 4.37 | % | 8,707,153 | $ | 94,429 | 4.30 | % | |||||||||||||||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||||||||||||||||
Noninterest bearing demand | 2,057,460 | 2,166,133 | |||||||||||||||||||||||||||||||||
Other liabilities | 160,206 | 171,254 | |||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 2,217,666 | 2,337,387 | |||||||||||||||||||||||||||||||||
Shareholders' equity | 1,289,656 | 1,238,763 | |||||||||||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 12,784,470 | $ | 12,283,303 | |||||||||||||||||||||||||||||||
Net interest income | $ | 74,698 | $ | 72,992 | |||||||||||||||||||||||||||||||
Net interest spread | 1.34 | % | 1.31 | % | |||||||||||||||||||||||||||||||
Net interest margin | 2.43 | % | 2.45 | % | |||||||||||||||||||||||||||||||
Cost of funds | 3.58 | % | 3.45 | % |
Eagle Bancorp, Inc. | |||||||||||||||||||||||||||||||||||
Consolidated Average Balances, Interest Yields And Rates vs. Year Ago Quarter (Unaudited) | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
2024 | 2023 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | ||||||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||||||||||
Interest bearing deposits with other banks and other short-term investments | $ | 1,841,771 | $ | 24,862 | 5.43 | % | $ | 526,506 | $ | 5,774 | 4.45 | % | |||||||||||||||||||||||
Loans held for sale (1) | — | — | — | % | 4,093 | 60 | 5.95 | % | |||||||||||||||||||||||||||
Loans (1) (2) | 7,988,941 | 137,994 | 6.95 | % | 7,712,023 | 120,790 | 6.35 | % | |||||||||||||||||||||||||||
Investment securities available-for-sale (2) | 1,516,503 | 7,247 | 1.92 | % | 1,660,258 | 7,811 | 1.91 | % | |||||||||||||||||||||||||||
Investment securities held-to-maturity (2) | 1,011,231 | 5,433 | 2.16 | % | 1,087,047 | 5,734 | 2.14 | % | |||||||||||||||||||||||||||
Federal funds sold | 7,051 | 66 | 3.76 | % | 14,890 | 78 | 2.12 | % | |||||||||||||||||||||||||||
Total interest earning assets | 12,365,497 | $ | 175,602 | 5.71 | % | 11,004,817 | $ | 140,247 | 5.17 | % | |||||||||||||||||||||||||
Total noninterest earning assets | 508,987 | 495,889 | |||||||||||||||||||||||||||||||||
Less: allowance for credit losses | (90,014) | (74,650) | |||||||||||||||||||||||||||||||||
Total noninterest earning assets | 418,973 | 421,239 | |||||||||||||||||||||||||||||||||
TOTAL ASSETS | $ | 12,784,470 | $ | 11,426,056 | |||||||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||
Interest bearing transaction | $ | 1,833,493 | $ | 16,830 | 3.69 | % | $ | 1,065,421 | $ | 6,107 | 2.32 | % | |||||||||||||||||||||||
Savings and money market | 3,423,388 | 35,930 | 4.22 | % | 3,326,807 | 33,274 | 4.06 | % | |||||||||||||||||||||||||||
Time deposits | 2,187,320 | 26,623 | 4.90 | % | 1,078,227 | 9,573 | 3.60 | % | |||||||||||||||||||||||||||
Total interest bearing deposits | 7,444,201 | 79,383 | 4.29 | % | 5,470,455 | 48,954 | 3.63 | % | |||||||||||||||||||||||||||
Customer repurchase agreements | 36,084 | 315 | 3.51 | % | 38,257 | 302 | 3.20 | % | |||||||||||||||||||||||||||
Borrowings | 1,796,863 | 21,206 | 4.75 | % | 1,321,206 | 15,967 | 4.90 | % | |||||||||||||||||||||||||||
Total interest bearing liabilities | 9,277,148 | $ | 100,904 | 4.37 | % | 6,829,918 | $ | 65,223 | 3.87 | % | |||||||||||||||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||||||||||||||||
Noninterest bearing demand | 2,057,460 | 3,263,670 | |||||||||||||||||||||||||||||||||
Other liabilities | 160,206 | 91,490 | |||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 2,217,666 | 3,355,160 | |||||||||||||||||||||||||||||||||
Shareholders' equity | 1,289,656 | 1,240,978 | |||||||||||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 12,784,470 | $ | 11,426,056 | |||||||||||||||||||||||||||||||
Net interest income | $ | 74,698 | $ | 75,024 | |||||||||||||||||||||||||||||||
Net interest spread | 1.34 | % | 1.30 | % | |||||||||||||||||||||||||||||||
Net interest margin | 2.43 | % | 2.77 | % | |||||||||||||||||||||||||||||||
Cost of funds(3) | 3.58 | % | 2.62 | % |
Eagle Bancorp, Inc. | |||||||||||||||||||||||||||||||||||||||||||||||
Statements of Operations and Highlights Quarterly Trends (Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||||||||||||||||||||||||||
Income Statements: | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |||||||||||||||||||||||||||||||||||||||
Total interest income | $ | 175,602 | $ | 167,421 | $ | 161,149 | $ | 156,510 | $ | 140,247 | $ | 129,130 | $ | 111,527 | $ | 95,635 | |||||||||||||||||||||||||||||||
Total interest expense | 100,904 | 94,429 | 90,430 | 84,699 | 65,223 | 43,530 | 27,630 | 12,717 | |||||||||||||||||||||||||||||||||||||||
Net interest income | 74,698 | 72,992 | 70,719 | 71,811 | 75,024 | 85,600 | 83,897 | 82,918 | |||||||||||||||||||||||||||||||||||||||
Provision for (reversal of) credit losses | 35,175 | 14,490 | 5,644 | 5,238 | 6,164 | (464) | 3,022 | 495 | |||||||||||||||||||||||||||||||||||||||
Provision for (reversal of) credit losses for unfunded commitments | 456 | (594) | (839) | 318 | 848 | 161 | 774 | 553 | |||||||||||||||||||||||||||||||||||||||
Net interest income after provision for (reversal of) credit losses | 39,067 | 59,096 | 65,914 | 66,255 | 68,012 | 85,903 | 80,101 | 81,870 | |||||||||||||||||||||||||||||||||||||||
Noninterest income before investment gain (loss) | 3,585 | 2,891 | 6,342 | 8,593 | 3,721 | 5,326 | 5,304 | 5,715 | |||||||||||||||||||||||||||||||||||||||
Net gain (loss) on sale of investment securities | 4 | 3 | 5 | 2 | (21) | 3 | 4 | (151) | |||||||||||||||||||||||||||||||||||||||
Total noninterest income | 3,589 | 2,894 | 6,347 | 8,595 | 3,700 | 5,329 | 5,308 | 5,564 | |||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | 21,726 | 18,416 | 21,549 | 21,957 | 24,174 | 23,691 | 21,538 | 21,805 | |||||||||||||||||||||||||||||||||||||||
Premises and equipment expenses | 3,059 | 2,967 | 3,095 | 3,227 | 3,317 | 3,292 | 3,275 | 3,523 | |||||||||||||||||||||||||||||||||||||||
Marketing and advertising | 859 | 1,071 | 768 | 884 | 636 | 1,290 | 1,181 | 1,186 | |||||||||||||||||||||||||||||||||||||||
Other expenses | 14,353 | 14,644 | 12,221 | 11,910 | 12,457 | 10,645 | 10,212 | 32,448 | |||||||||||||||||||||||||||||||||||||||
Total noninterest expense | 39,997 | 37,098 | 37,633 | 37,978 | 40,584 | 38,918 | 36,206 | 58,962 | |||||||||||||||||||||||||||||||||||||||
Income before income tax expense | 2,659 | 24,892 | 34,628 | 36,872 | 31,128 | 52,314 | 49,203 | 28,472 | |||||||||||||||||||||||||||||||||||||||
Income tax expense | 2,997 | 4,667 | 7,245 | 8,180 | 6,894 | 10,121 | 11,906 | 12,776 | |||||||||||||||||||||||||||||||||||||||
Net (loss) income | $ | (338) | $ | 20,225 | $ | 27,383 | $ | 28,692 | $ | 24,234 | $ | 42,193 | $ | 37,297 | $ | 15,696 | |||||||||||||||||||||||||||||||
Per Share Data: | |||||||||||||||||||||||||||||||||||||||||||||||
(Loss) earnings per weighted average common share, basic | $ | (0.01) | $ | 0.68 | $ | 0.91 | $ | 0.94 | $ | 0.78 | $ | 1.32 | $ | 1.16 | $ | 0.49 | |||||||||||||||||||||||||||||||
(Loss) earnings per weighted average common share, diluted | $ | (0.01) | $ | 0.67 | $ | 0.91 | $ | 0.94 | $ | 0.78 | $ | 1.32 | $ | 1.16 | $ | 0.49 | |||||||||||||||||||||||||||||||
Weighted average common shares outstanding, basic | 30,068,173 | 29,925,557 | 29,910,218 | 30,454,766 | 31,109,267 | 31,819,631 | 32,084,464 | 32,080,657 | |||||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding, diluted | 30,068,173 | 29,966,962 | 29,944,692 | 30,505,468 | 31,180,346 | 31,898,619 | 32,155,678 | 32,142,427 | |||||||||||||||||||||||||||||||||||||||
Actual shares outstanding at period end | 30,185,732 | 29,925,612 | 29,917,982 | 29,912,082 | 31,111,647 | 31,346,903 | 32,082,321 | 32,081,241 | |||||||||||||||||||||||||||||||||||||||
Book value per common share at period end | $ | 41.72 | $ | 42.58 | $ | 40.64 | $ | 40.78 | $ | 39.92 | $ | 39.18 | $ | 38.02 | $ | 39.05 | |||||||||||||||||||||||||||||||
Tangible book value per common share at period end (1) | $ | 38.26 | $ | 39.08 | $ | 37.12 | $ | 37.29 | $ | 36.57 | $ | 35.86 | $ | 34.77 | $ | 35.80 | |||||||||||||||||||||||||||||||
Dividend per common share | $ | 0.45 | $ | 0.45 | $ | 0.45 | $ | 0.45 | $ | 0.45 | $ | 0.45 | $ | 0.45 | $ | 0.45 | |||||||||||||||||||||||||||||||
Performance Ratios (annualized): | |||||||||||||||||||||||||||||||||||||||||||||||
Return on average assets | (0.01) | % | 0.65 | % | 0.91 | % | 0.96 | % | 0.86 | % | 1.49 | % | 1.29 | % | 0.54 | % | |||||||||||||||||||||||||||||||
Return on average common equity | (0.11) | % | 6.48 | % | 8.80 | % | 9.24 | % | 7.92 | % | 13.57 | % | 11.64 | % | 4.91 | % | |||||||||||||||||||||||||||||||
Return on average tangible common equity (1) | (0.11) | % | 7.08 | % | 9.61 | % | 10.08 | % | 8.65 | % | 14.82 | % | 12.67 | % | 5.35 | % | |||||||||||||||||||||||||||||||
Net interest margin | 2.43 | % | 2.45 | % | 2.43 | % | 2.49 | % | 2.77 | % | 3.14 | % | 3.02 | % | 2.94 | % | |||||||||||||||||||||||||||||||
Efficiency ratio (2) | 51.1 | % | 48.9 | % | 48.8 | % | 47.2 | % | 51.6 | % | 42.8 | % | 40.6 | % | 66.6 | % | |||||||||||||||||||||||||||||||
Other Ratios: | |||||||||||||||||||||||||||||||||||||||||||||||
Allowance for credit losses to total loans (3) | 1.25 | % | 1.08 | % | 1.05 | % | 1.00 | % | 1.01 | % | 0.97 | % | 1.04 | % | 1.02 | % | |||||||||||||||||||||||||||||||
Allowance for credit losses to total nonperforming loans | 109 | % | 131 | % | 119 | % | 268 | % | 1,160 | % | 1,151 | % | 997 | % | 386 | % | |||||||||||||||||||||||||||||||
Nonperforming assets to total assets | 0.79 | % | 0.57 | % | 0.64 | % | 0.28 | % | 0.08 | % | 0.08 | % | 0.09 | % | 0.19 | % | |||||||||||||||||||||||||||||||
Net charge-offs (recoveries) (annualized) to average total loans (3) | 1.07 | % | 0.60 | % | 0.02 | % | 0.29 | % | 0.05 | % | 0.05 | % | — | % | (0.04) | % | |||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | 10.26 | % | 10.73 | % | 10.96 | % | 10.84 | % | 11.42 | % | 11.63 | % | 11.55 | % | 10.68 | % | |||||||||||||||||||||||||||||||
Total capital (to risk weighted assets) | 14.87 | % | 14.79 | % | 14.54 | % | 14.51 | % | 14.74 | % | 14.94 | % | 15.60 | % | 15.14 | % | |||||||||||||||||||||||||||||||
Common equity tier 1 capital (to risk weighted assets) | 13.80 | % | 13.90 | % | 13.68 | % | 13.55 | % | 13.75 | % | 14.03 | % | 14.64 | % | 14.06 | % | |||||||||||||||||||||||||||||||
Tangible common equity ratio (1) | 10.03 | % | 10.12 | % | 10.04 | % | 10.21 | % | 10.36 | % | 10.18 | % | 10.52 | % | 10.60 | % | |||||||||||||||||||||||||||||||
Average Balances (in thousands): | |||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 12,784,470 | $ | 12,283,303 | $ | 11,942,905 | $ | 11,960,111 | $ | 11,426,056 | $ | 11,255,956 | $ | 11,431,110 | $ | 11,701,679 | |||||||||||||||||||||||||||||||
Total earning assets | $ | 12,365,497 | $ | 11,837,722 | $ | 11,532,186 | $ | 11,546,050 | $ | 11,004,817 | $ | 10,829,703 | $ | 11,030,670 | $ | 11,300,267 | |||||||||||||||||||||||||||||||
Total loans (3) | $ | 7,988,941 | $ | 7,963,074 | $ | 7,795,144 | $ | 7,790,555 | $ | 7,712,023 | $ | 7,379,198 | $ | 7,282,589 | $ | 7,104,727 | |||||||||||||||||||||||||||||||
Total deposits | $ | 9,501,661 | $ | 9,471,369 | $ | 8,946,641 | $ | 8,514,938 | $ | 8,734,125 | $ | 9,524,139 | $ | 9,907,497 | $ | 10,184,886 | |||||||||||||||||||||||||||||||
Total borrowings | $ | 1,832,947 | $ | 1,401,917 | $ | 1,646,179 | $ | 2,102,507 | $ | 1,359,463 | $ | 411,060 | $ | 158,001 | $ | 152,583 | |||||||||||||||||||||||||||||||
Total shareholders' equity | $ | 1,289,656 | $ | 1,238,763 | $ | 1,235,162 | $ | 1,245,647 | $ | 1,240,978 | $ | 1,233,705 | $ | 1,271,753 | $ | 1,281,742 |
GAAP Reconciliation to Non-GAAP Financial Measures (unaudited) | |||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||
March 31, | December 31, | March 31, | |||||||||||||||
2024 | 2023 | 2023 | |||||||||||||||
Tangible common equity | |||||||||||||||||
Common shareholders' equity | $ | 1,259,413 | $ | 1,274,283 | $ | 1,241,958 | |||||||||||
Less: Intangible assets | (104,611) | (104,925) | (104,226) | ||||||||||||||
Tangible common equity | $ | 1,154,802 | $ | 1,169,358 | $ | 1,137,732 | |||||||||||
Tangible common equity ratio | |||||||||||||||||
Total assets | $ | 11,612,648 | $ | 11,664,538 | $ | 11,088,867 | |||||||||||
Less: Intangible assets | (104,611) | (104,925) | (104,226) | ||||||||||||||
Tangible assets | $ | 11,508,037 | $ | 11,559,613 | $ | 10,984,641 | |||||||||||
Tangible common equity ratio | 10.03 | % | 10.12 | % | 10.36 | % | |||||||||||
Per share calculations | |||||||||||||||||
Book value per common share | $ | 41.72 | $ | 42.58 | $ | 39.92 | |||||||||||
Less: Intangible book value per common share | (3.46) | (3.50) | (3.35) | ||||||||||||||
Tangible book value per common share | $ | 38.26 | $ | 39.08 | $ | 36.57 | |||||||||||
Shares outstanding at period end | 30,185,732 | 29,925,612 | 31,111,647 |
Three Months Ended | |||||||||||||||||
March 31, | December 31, | March 31, | |||||||||||||||
2024 | 2023 | 2023 | |||||||||||||||
Average tangible common equity | |||||||||||||||||
Average common shareholders' equity | $ | 1,289,656 | $ | 1,238,763 | $ | 1,240,978 | |||||||||||
Less: Average intangible assets | (104,718) | (105,032) | (104,231) | ||||||||||||||
Average tangible common equity | $ | 1,184,938 | $ | 1,133,731 | $ | 1,136,747 | |||||||||||
Return on average tangible common equity | |||||||||||||||||
Net (loss) income | $ | (338) | $ | 20,225 | $ | 24,234 | |||||||||||
Return on average tangible common equity | (0.11) | % | 7.08 | % | 8.65 | % | |||||||||||
Efficiency ratio | |||||||||||||||||
Net interest income | $ | 74,698 | $ | 72,992 | $ | 75,024 | |||||||||||
Noninterest income | 3,589 | 2,894 | 3,700 | ||||||||||||||
Operating revenue | $ | 78,287 | $ | 75,886 | $ | 78,724 | |||||||||||
Noninterest expense | $ | 39,997 | $ | 37,098 | $ | 40,584 | |||||||||||
Efficiency ratio | 51.09 | % | 48.89 | % | 51.55 | % | |||||||||||
Pre-provision net revenue | |||||||||||||||||
Net interest income | $ | 74,698 | $ | 72,992 | $ | 75,024 | |||||||||||
Noninterest income | 3,589 | 2,894 | 3,700 | ||||||||||||||
Less: Noninterest expense | (39,997) | (37,098) | (40,584) | ||||||||||||||
Pre-provision net revenue | $ | 38,290 | $ | 38,788 | $ | 38,140 | |||||||||||
6:39S5HI3=E!
MHI$'EBD,=6-M)MI# E[:JG4O$BO2Y)M$!2F[
M35K933'FM%(QY2L12'%3F(YIAC]:I20G$@(J)T-63Q43OBKBR'$K-&Q%5Y("
M>"*LM,1U%5I+D ]:VCS&;13EL^3S59[4C^*KCW /?-59&)Z5LKDE.6%U[9JH
M^X=JNN')[U$T3G^$U92D4&8CM43,:NR0-_=JJT3>E.YK'E97+4A-2-&?2F%:
M=R^1$9QZ5&W6I66HRM.XN492&G8-+BBY:1'2$<5)BD*TKCL18HQ4FRG+$33
M@Q2;0!03S(J;?:C;5HJ!3"M $ &**EVTF*8Q@!IU.%. %(.88
M*<%S3PH-."T!N-$=/$8IR]:D S3N920(M6$R"*B'!I=_I1 7E:Z&;A61#
MWW=F(&. ><]21BLV[GLH]3BN+5'F*%0))5#'Y>Y7!7'3@Y]R:@T^XAN$@M[R
MT>126\J0,<9S_+BI;RYGTNYVM# \1+%?FVG@].AKR+H]:S'P6]KJ&IR7-3[$?M6;<=RC=ZD\]<]:YOSG4
M]Z47;@\FAX:Y2KM;G3"9?:DWH37.+J##O1_:+(V<\5'U60_;HZ/:C'BEVJ*P
MAK**,YYJ%M:R-$,\DHC\YMZ@]0
MO1>/IS^-98\2%+LQS,LT*L5W+$$<^AQZU,>6FTV:3E.M>*T2.@!(IX:F2-'#
M")IYHXHV^Z7/+?0=Z1'BE7?%(LB=F0Y%="G%NR9PNF[7L6 XIX:JXXIP8U5S
M-Q2+0:G9S5<-[5(&%*Y+B3K4@-5P]/5P.]!/*3TX5"'%/W9I#Y22G=JC#4X-
M0*Q(/6EIBFGBD%@Q2XH S3L
YFXQ1("@&3BD::+/ JE=&1$X85CSW4D0),G'UK2%
M'FUN0YV-BZN05(' K)N;E O7%9=QJ4I7&[BLJ6ZD8DECBNRG0Y3-RYB_35M+Z1%RY)] *YITF^I2G8Z/SD1<\5$]]&HY8?05S;W4\YXR%
M]*4,X/S4EAUU&ZG8Z ZA$ .HJO)JH+84''K6:&7;R344LX'"CFJ5&*9/.S1-
M[-+PI/XU*I9!N=N:P_M,BG(XISWQ9<-FK=+L3S/J:TE\D+<4!S#2*2D+4W=2L/F'4TTFZFDT6"Z'4M1Y-&328KC\\T5'FC=3&/)IIIN
MZC=S28:#J:32$YI*$)BFD)XHI,47'8*.]%'>BXK"J.M%*O>BI*L:6C36M\9;
MF%O+C4+'M#],9Z@?=ZGI6TERI0;9L _*=AS]1GFN&B@MH[S=:.UK>JA55CEQ
MF0'G[P'!],^M:TEU
!E'')K))':GHP)QFE9&=C
M;MV1^68 4DKQ@X09]ZH(Q5.&H^UQIRPS]*BVH[$DLYQA4JA(TA8YR*FDO58_
M(,"H)+@U:%8B:0]":B:50.:BE/+>2HWRNP/J#6G9:_TMG'#%3]:J36BH,J^15D1J>Y%1O!D':2::D%F4"N#3:MM;N.<
M&H'1EZJ:NY:\Q@Z4M)FBD4D.I13!UIP-%P<;CQ3U;!J+-&:=S.42XLW'2K,5
MWMX*C/O68'IPE.:+&33-R.^8'@#%2K?9/)S]*Q$F/K4JS@=34. C8-X_\ J
M)I'D.3S]*IPW04_=S6A#*DBY;(%0URC5F5A;;WS4QM3&N[:3Z5;5X0, @^E2
MIJL<"D,B,#V-2YRZ%**,2623! 6JICED8\$UMS:K:NV1 H/UJO\ VC"&RL2C
MVZU:F^PG!&5]AN"?]6<5=M=%NIQE8VP/:KJZZR<(B ?2KUGXA82 LD?X<5,Z
ME2VB!1CU$L?#]R<.588KI;/3)D">8,JO:I+'78)P!M"FM9;E"!R*\^K6J/1H
M[*=.&Z'Q[MN"N*9-
M2_X5C1WGD?+,6C4=
L1S4@%3)CO4N0U%$:1GTJ_;1J/O1DTR,C
M(Y%:EHLRD-&16%6I9&T()LT-/,(0 1AB/6MZVFN0 %B4+_LJ:-+GEV 31HF>
MAXK2>^@C8*\\?_?0XKR*E1M['=&"BAJFX=>4_/BHII$C&)G5?8G%7N)8_E.X
M>QKEM7T)II'E\R4,?7I44[2E9Z ]M"Q--8,3ODC(]FR:H32:0%(8EOQK%.DR
MNS!)=P'4YZ53N-/$:$B<,WM7H0I1[G-.
*&3K
M&OY5 ;" GC*_0TGF#UIPDH]HT'LQAL . V?K43Z>_P##C'O5L2T[S*I5I"=,
MS)+.4?P#ZC--VD+@B12.AS6KYE!*MUJE68O9&='=21 8N"0.S5:BU-V.& V^
MQYJ0Q1MU53]0*ADM(W/W0/IQ1[2+W%[,T8I5D&5?\#4W/K6*+39]V60'_>J9
M'GB/_'QD>C#-2V@]FRMJ,1?4Y&)Z!1^G_P!>N=OH0;AV##JU=4:ZZLR='L9.VD*U=DM60G(P?2J[+BME
M-/8APL0%:0K3R,4PYJTS-Q&XI-P'>E8&F;:JYFXC_,7UI?.':HQ&3VJ18&/0
M472W!1D^@]9_:M73]6DM#D(CCN&&:SXK":3.Q-V.#BK":?<*V&C9?]Y2*PJ2
MIM69I"G-/0[#3+N'6&,8?R)F'RCM^%5[WPSJ:S,T9WCKD'&:BT*&2SN!(T4;
M>XD7BNZM[M)4 !!/L