Michigan (State or Other Jurisdiction of Incorporation) | 000-08185 (Commission File Number) | 38-2022454 (IRS Employer Identification No.) |
235 E. Main Street Midland, Michigan (Address of Principal Executive Offices) | 48640 (Zip Code) |
Item 2.02 | Results of Operations and Financial Condition. |
Item 8.01 | Other Events. |
Item 9.01 | Financial Statements and Exhibits. |
99.1 | Press Release dated January 23, 2018. This Exhibit is furnished to, and not filed with, the Commission. |
99.2 | Earnings Presentation Slides. This Exhibit is furnished to, and not filed with, the Commission. |
Dated: | January 23, 2018 | CHEMICAL FINANCIAL CORPORATION (Registrant) |
/s/ Dennis L. Klaeser | ||
Dennis L. Klaeser | ||
Executive Vice President and Chief Financial Officer |
Exhibit Number | Document | |
99.1 |
99.2 |
December 31, 2017 | September 30, 2017 | December 31, 2016 | ||||||||||
Assets | ||||||||||||
Cash and cash equivalents: | ||||||||||||
Cash and cash due from banks | $ | 226,003 | $ | 223,498 | $ | 237,758 | ||||||
Interest-bearing deposits with the Federal Reserve Bank and other banks and federal funds sold | 229,988 | 485,713 | 236,644 | |||||||||
Total cash and cash equivalents | 455,991 | 709,211 | 474,402 | |||||||||
Investment securities: | ||||||||||||
Available-for-sale | 1,963,546 | 2,029,672 | 1,234,964 | |||||||||
Held-to-maturity | 677,093 | 657,176 | 623,427 | |||||||||
Total investment securities | 2,640,639 | 2,686,848 | 1,858,391 | |||||||||
Loans held-for-sale | 52,133 | 87,198 | 81,830 | |||||||||
Loans: | ||||||||||||
Total loans | 14,155,267 | 13,833,368 | 12,990,779 | |||||||||
Allowance for loan losses | (91,887 | ) | (85,760 | ) | (78,268 | ) | ||||||
Net loans | 14,063,380 | 13,747,608 | 12,912,511 | |||||||||
Premises and equipment | 126,896 | 141,550 | 145,012 | |||||||||
Loan servicing rights | 63,841 | 62,195 | 58,315 | |||||||||
Goodwill | 1,134,568 | 1,134,568 | 1,133,534 | |||||||||
Other intangible assets | 34,271 | 35,797 | 40,211 | |||||||||
Interest receivable and other assets | 709,154 | 749,333 | 650,973 | |||||||||
Total Assets | $ | 19,280,873 | $ | 19,354,308 | $ | 17,355,179 | ||||||
Liabilities | ||||||||||||
Deposits: | ||||||||||||
Noninterest-bearing | $ | 3,725,779 | $ | 3,688,848 | $ | 3,341,520 | ||||||
Interest-bearing | 9,917,024 | 10,116,397 | 9,531,602 | |||||||||
Total deposits | 13,642,803 | 13,805,245 | 12,873,122 | |||||||||
Interest payable and other liabilities | 181,203 | 163,532 | 134,637 | |||||||||
Securities sold under agreements to repurchase with customers | 415,236 | 414,597 | 343,047 | |||||||||
Short-term borrowings | 2,000,000 | 1,900,000 | 825,000 | |||||||||
Long-term borrowings | 372,882 | 397,845 | 597,847 | |||||||||
Total liabilities | 16,612,124 | 16,681,219 | 14,773,653 | |||||||||
Shareholders' Equity | ||||||||||||
Preferred stock, no par value per share | — | — | — | |||||||||
Common stock, $1 par value per share | 71,207 | 71,152 | 70,599 | |||||||||
Additional paid-in capital | 2,203,637 | 2,201,334 | 2,210,762 | |||||||||
Retained earnings | 414,885 | 425,433 | 340,201 | |||||||||
Accumulated other comprehensive loss | (20,980 | ) | (24,830 | ) | (40,036 | ) | ||||||
Total shareholders' equity | 2,668,749 | 2,673,089 | 2,581,526 | |||||||||
Total Liabilities and Shareholders' Equity | $ | 19,280,873 | $ | 19,354,308 | $ | 17,355,179 |
Three Months Ended | Year Ended | ||||||||||||||||||
December 31, 2017 | September 30, 2017 | December 31, 2016 | December 31, 2017 | December 31, 2016 | |||||||||||||||
Interest Income | |||||||||||||||||||
Interest and fees on loans | $ | 150,558 | $ | 148,771 | $ | 134,463 | $ | 573,128 | $ | 383,545 | |||||||||
Interest on investment securities: | |||||||||||||||||||
Taxable | 10,289 | 9,326 | 4,687 | 31,496 | 10,989 | ||||||||||||||
Tax-exempt | 5,105 | 4,577 | 3,940 | 18,343 | 12,317 | ||||||||||||||
Dividends on nonmarketable equity securities | 2,018 | 1,039 | 582 | 4,924 | 1,973 | ||||||||||||||
Interest on deposits with the Federal Reserve Bank and other banks and federal funds sold | 1,192 | 1,231 | 744 | 4,244 | 1,555 | ||||||||||||||
Total interest income | 169,162 | 164,944 | 144,416 | 632,135 | 410,379 | ||||||||||||||
Interest Expense | |||||||||||||||||||
Interest on deposits | 14,303 | 12,926 | 8,866 | 46,727 | 23,021 | ||||||||||||||
Interest on short-term borrowings | 7,413 | 6,591 | 875 | 20,321 | 1,660 | ||||||||||||||
Interest on long-term borrowings | 1,541 | 1,799 | 2,228 | 7,509 | 4,617 | ||||||||||||||
Total interest expense | 23,257 | 21,316 | 11,969 | 74,557 | 29,298 | ||||||||||||||
Net Interest Income | 145,905 | 143,628 | 132,447 | 557,578 | 381,081 | ||||||||||||||
Provision for loan losses | 7,522 | 5,499 | 6,272 | 23,300 | 14,875 | ||||||||||||||
Net interest income after provision for loan losses | 138,383 | 138,129 | 126,175 | 534,278 | 366,206 | ||||||||||||||
Noninterest Income | |||||||||||||||||||
Service charges and fees on deposit accounts | 9,073 | 9,147 | 8,414 | 35,001 | 28,136 | ||||||||||||||
Wealth management revenue | 6,539 | 6,188 | 6,034 | 25,512 | 22,601 | ||||||||||||||
Other charges and fees for customer services | 7,522 | 6,624 | 9,981 | 32,771 | 30,246 | ||||||||||||||
Net gain on sale of loans and other mortgage banking revenue | 7,925 | 5,241 | 14,420 | 32,205 | 21,859 | ||||||||||||||
(Loss) gain on sale of investment securities | (7,556 | ) | 1 | 76 | (7,388 | ) | 129 | ||||||||||||
Gain on sale of branches | — | — | 7,391 | — | 7,391 | ||||||||||||||
Other | 8,816 | 4,921 | 7,948 | 25,918 | 11,988 | ||||||||||||||
Total noninterest income | 32,319 | 32,122 | 54,264 | 144,019 | 122,350 | ||||||||||||||
Operating Expenses | |||||||||||||||||||
Salaries, wages and employee benefits | 48,358 | 52,621 | 57,631 | 213,828 | 165,213 | ||||||||||||||
Occupancy | 7,546 | 6,871 | 7,644 | 30,554 | 23,525 | ||||||||||||||
Equipment and software | 8,000 | 7,582 | 8,709 | 32,248 | 24,408 | ||||||||||||||
Outside processing and service fees | 9,081 | 9,626 | 7,290 | 35,142 | 21,199 | ||||||||||||||
Merger expenses | 1,511 | 2,379 | 18,016 | 8,522 | 61,134 | ||||||||||||||
Restructuring expenses | 1,056 | 18,824 | — | 19,880 | — | ||||||||||||||
Other | 24,470 | 21,636 | 15,012 | 81,820 | 42,939 | ||||||||||||||
Total operating expenses | 100,022 | 119,539 | 114,302 | 421,994 | 338,418 | ||||||||||||||
Income before income taxes | 70,680 | 50,712 | 66,137 | 256,303 | 150,138 | ||||||||||||||
Income tax expense | 61,234 | 10,253 | 18,969 | 106,780 | 42,106 | ||||||||||||||
Net Income | $ | 9,446 | $ | 40,459 | $ | 47,168 | $ | 149,523 | $ | 108,032 | |||||||||
Earnings Per Common Share: | |||||||||||||||||||
Weighted average common shares outstanding-basic | 71,095 | 70,911 | 70,171 | 70,865 | 49,091 | ||||||||||||||
Weighted average common shares outstanding-diluted | 71,682 | 71,505 | 71,304 | 71,513 | 49,603 | ||||||||||||||
Basic earnings per common share | $ | 0.13 | $ | 0.57 | $ | 0.67 | $ | 2.11 | $ | 2.21 | |||||||||
Diluted earnings per common share | $ | 0.13 | $ | 0.56 | $ | 0.66 | $ | 2.08 | $ | 2.17 | |||||||||
Diluted, excluding significant items (non-GAAP) | $ | 0.87 | $ | 0.76 | $ | 0.75 | $ | 3.06 | $ | 2.88 | |||||||||
Cash Dividends Declared Per Common Share | $ | 0.28 | $ | 0.28 | $ | 0.27 | $ | 1.10 | $ | 1.06 | |||||||||
Key Ratios (annualized where applicable): | |||||||||||||||||||
Return on average assets | 0.20 | % | 0.86 | % | 1.09 | % | 0.81 | % | 0.90 | % | |||||||||
Return on average shareholders' equity | 1.4 | % | 6.1 | % | 7.4 | % | 5.7 | % | 7.0 | % | |||||||||
Return on average tangible shareholders' equity, excluding significant items (non-GAAP) | 16.5 | % | 14.6 | % | 15.3 | % | 14.9 | % | 14.9 | % | |||||||||
Net interest margin (tax-equivalent basis) (non-GAAP) | 3.47 | % | 3.48 | % | 3.56 | % | 3.48 | % | 3.60 | % | |||||||||
Efficiency ratio - GAAP | 56.1 | % | 68.0 | % | 61.2 | % | 60.1 | % | 67.2 | % | |||||||||
Efficiency ratio - adjusted (non-GAAP) | 47.4 | % | 51.2 | % | 53.7 | % | 51.9 | % | 54.4 | % |
4th Quarter 2017 | 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | 2nd Quarter 2016 | 1st Quarter 2016 | ||||||||||||||||||||||||
Summary of Operations | |||||||||||||||||||||||||||||||
Interest income | $ | 169,162 | $ | 164,944 | $ | 155,133 | $ | 142,896 | $ | 144,416 | $ | 103,562 | $ | 82,937 | $ | 79,464 | |||||||||||||||
Interest expense | 23,257 | 21,316 | 17,185 | 12,799 | 11,969 | 6,753 | 5,442 | 5,134 | |||||||||||||||||||||||
Net interest income | 145,905 | 143,628 | 137,948 | 130,097 | 132,447 | 96,809 | 77,495 | 74,330 | |||||||||||||||||||||||
Provision for loan losses | 7,522 | 5,499 | 6,229 | 4,050 | 6,272 | 4,103 | 3,000 | 1,500 | |||||||||||||||||||||||
Net interest income after provision for loan losses | 138,383 | 138,129 | 131,719 | 126,047 | 126,175 | 92,706 | 74,495 | 72,830 | |||||||||||||||||||||||
Noninterest income | 32,319 | 32,122 | 41,568 | 38,010 | 54,264 | 27,770 | 20,897 | 19,419 | |||||||||||||||||||||||
Operating expenses, excluding merger and restructuring expenses and impairment of income tax credits (non-GAAP) | 91,298 | 95,241 | 97,772 | 100,029 | 96,286 | 68,674 | 56,031 | 56,293 | |||||||||||||||||||||||
Merger and restructuring expenses | 2,567 | 21,203 | 465 | 4,167 | 18,016 | 37,470 | 3,054 | 2,594 | |||||||||||||||||||||||
Impairment of income tax credits | 6,157 | 3,095 | — | — | — | — | — | — | |||||||||||||||||||||||
Income before income taxes | 70,680 | 50,712 | 75,050 | 59,861 | 66,137 | 14,332 | 36,307 | 33,362 | |||||||||||||||||||||||
Income tax expense | 61,234 | 10,253 | 23,036 | 12,257 | 18,969 | 2,848 | 10,532 | 9,757 | |||||||||||||||||||||||
Net income | $ | 9,446 | $ | 40,459 | $ | 52,014 | $ | 47,604 | $ | 47,168 | $ | 11,484 | $ | 25,775 | $ | 23,605 | |||||||||||||||
Significant items, net of tax | 53,240 | 13,782 | 302 | 2,709 | 6,906 | 25,118 | 1,985 | 1,686 | |||||||||||||||||||||||
Net income, excluding significant items | $ | 62,686 | $ | 54,241 | $ | 52,316 | $ | 50,313 | $ | 54,074 | $ | 36,602 | $ | 27,760 | $ | 25,291 | |||||||||||||||
Per Common Share Data | |||||||||||||||||||||||||||||||
Net income: | |||||||||||||||||||||||||||||||
Basic | $ | 0.13 | $ | 0.57 | $ | 0.73 | $ | 0.67 | $ | 0.67 | $ | 0.23 | $ | 0.67 | $ | 0.61 | |||||||||||||||
Diluted | 0.13 | 0.56 | 0.73 | 0.67 | 0.66 | 0.23 | 0.67 | 0.60 | |||||||||||||||||||||||
Diluted, excluding significant items (non-GAAP) | 0.87 | 0.76 | 0.73 | 0.70 | 0.75 | 0.73 | 0.72 | 0.65 | |||||||||||||||||||||||
Cash dividends declared | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | |||||||||||||||||||||||
Book value - period-end | 37.48 | 37.57 | 37.11 | 36.56 | 36.57 | 36.37 | 27.45 | 26.99 | |||||||||||||||||||||||
Tangible book value - period-end | 21.21 | 21.36 | 20.89 | 20.32 | 20.20 | 19.99 | 19.68 | 19.20 | |||||||||||||||||||||||
Market value - period-end | 53.47 | 52.26 | 48.41 | 51.15 | 54.17 | 44.13 | 37.29 | 35.69 | |||||||||||||||||||||||
Net interest margin (taxable equivalent basis) (non-GAAP) | 3.47 | % | 3.48 | % | 3.48 | % | 3.49 | % | 3.56 | % | 3.58 | % | 3.70 | % | 3.60 | % | |||||||||||||||
Efficiency ratio - adjusted (non-GAAP) | 47.4 | % | 51.2 | % | 52.2 | % | 57.4 | % | 53.7 | % | 52.7 | % | 54.6 | % | 57.6 | % | |||||||||||||||
Return on average assets | 0.20 | % | 0.86 | % | 1.14 | % | 1.09 | % | 1.09 | % | 0.37 | % | 1.10 | % | 1.02 | % | |||||||||||||||
Return on average shareholders' equity | 1.4 | % | 6.1 | % | 8.0 | % | 7.4 | % | 7.4 | % | 2.9 | % | 10.0 | % | 9.3 | % | |||||||||||||||
Average shareholders' equity as a percent of average assets | 13.9 | % | 14.0 | % | 14.3 | % | 14.8 | % | 14.9 | % | 12.7 | % | 11.1 | % | 11.0 | % | |||||||||||||||
Capital ratios (period end): | |||||||||||||||||||||||||||||||
Tangible shareholders' equity as a percent of tangible assets | 8.3 | % | 8.3 | % | 8.4 | % | 8.8 | % | 8.8 | % | 8.7 | % | 8.2 | % | 8.2 | % | |||||||||||||||
Total risk-based capital ratio (1) | 10.9 | % | 11.2 | % | 11.1 | % | 11.4 | % | 11.5 | % | 11.1 | % | 11.4 | % | 11.5 | % |
Three Months Ended | ||||||||||||||||||||||||||||||||
December 31, 2017 | September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||||||||||
Average Balance | Interest (FTE) | Effective Yield/Rate(1) | Average Balance | Interest (FTE) | Effective Yield/Rate(1) | Average Balance | Interest (FTE) | Effective Yield/Rate(1) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||
Loans(1)(2) | $ | 13,954,366 | $151,413 | 4.31 | % | $ | 13,795,750 | $149,595 | 4.31 | % | $ | 12,895,557 | $135,301 | 4.18 | % | |||||||||||||||||
Taxable investment securities | 1,715,494 | 10,289 | 2.40 | 1,629,344 | 9,326 | 2.29 | 1,065,453 | 4,687 | 1.76 | |||||||||||||||||||||||
Tax-exempt investment securities(1) | 981,299 | 7,830 | 3.19 | 896,854 | 7,013 | 3.13 | 807,093 | 6,047 | 3.00 | |||||||||||||||||||||||
Other interest-earning assets | 180,098 | 2,018 | 4.45 | 180,188 | 1,039 | 2.29 | 80,202 | 582 | 2.89 | |||||||||||||||||||||||
Interest-bearing deposits with the FRB and other banks and federal funds sold | 307,028 | 1,192 | 1.54 | 313,104 | 1,231 | 1.56 | 307,802 | 744 | 0.96 | |||||||||||||||||||||||
Total interest-earning assets | 17,138,285 | 172,742 | 4.01 | 16,815,240 | 168,204 | 3.98 | 15,156,107 | 147,361 | 3.87 | |||||||||||||||||||||||
Less: allowance for loan losses | (86,521 | ) | (84,640 | ) | (74,822 | ) | ||||||||||||||||||||||||||
Other assets: | ||||||||||||||||||||||||||||||||
Cash and cash due from banks | 239,307 | 250,743 | 245,613 | |||||||||||||||||||||||||||||
Premises and equipment | 138,880 | 146,266 | 144,652 | |||||||||||||||||||||||||||||
Interest receivable and other assets | 1,777,479 | 1,730,539 | 1,793,118 | |||||||||||||||||||||||||||||
Total assets | $19,207,430 | $18,858,148 | $17,264,668 | |||||||||||||||||||||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 2,709,033 | $ | 1,242 | 0.18 | % | $ | 2,725,807 | $ | 1,321 | 0.19 | % | $ | 2,680,241 | $ | 1,266 | 0.19 | % | ||||||||||||||
Savings deposits | 4,023,075 | 4,296 | 0.42 | 4,012,299 | 3,985 | 0.39 | 3,490,972 | 1,263 | 0.14 | |||||||||||||||||||||||
Time deposits | 3,136,655 | 8,765 | 1.11 | 3,007,109 | 7,620 | 1.01 | 3,209,695 | 6,337 | 0.79 | |||||||||||||||||||||||
Short-term borrowings | 2,366,571 | 7,413 | 1.24 | 2,279,998 | 6,591 | 1.15 | 949,292 | 875 | 0.38 | |||||||||||||||||||||||
Long-term borrowings | 383,739 | 1,541 | 1.67 | 426,155 | 1,799 | 1.67 | 600,066 | 2,228 | 1.41 | |||||||||||||||||||||||
Total interest-bearing liabilities | 12,619,073 | 23,257 | 0.73 | 12,451,368 | 21,316 | 0.68 | 10,930,266 | 11,969 | 0.44 | |||||||||||||||||||||||
Noninterest-bearing deposits | 3,734,650 | — | — | 3,643,765 | — | — | 3,622,365 | — | — | |||||||||||||||||||||||
Total deposits and borrowed funds | 16,353,723 | 23,257 | 0.56 | 16,095,133 | 21,316 | 0.53 | 14,552,631 | 11,969 | 0.33 | |||||||||||||||||||||||
Interest payable and other liabilities | 177,678 | 119,782 | 147,094 | |||||||||||||||||||||||||||||
Shareholders' equity | 2,676,029 | 2,643,233 | 2,564,943 | |||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 19,207,430 | $ | 18,858,148 | $ | 17,264,668 | ||||||||||||||||||||||||||
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities) | 3.28 | % | 3.30 | % | 3.43 | % | ||||||||||||||||||||||||||
Net Interest Income (FTE) | $ | 149,485 | $ | 146,888 | $ | 135,392 | ||||||||||||||||||||||||||
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets) | 3.47 | % | 3.48 | % | 3.56 | % | ||||||||||||||||||||||||||
Reconciliation to Reported Net Interest Income | ||||||||||||||||||||||||||||||||
Net interest income, fully taxable equivalent (non-GAAP) | $149,485 | $146,888 | $135,392 | |||||||||||||||||||||||||||||
Adjustments for taxable equivalent interest(1): | ||||||||||||||||||||||||||||||||
Loans | (855 | ) | (824 | ) | (838 | ) | ||||||||||||||||||||||||||
Tax-exempt investment securities | (2,725 | ) | (2,436 | ) | (2,107 | ) | ||||||||||||||||||||||||||
Total taxable equivalent interest adjustments | (3,580 | ) | (3,260 | ) | (2,945 | ) | ||||||||||||||||||||||||||
Net interest income (GAAP) | $145,905 | $143,628 | $132,447 | |||||||||||||||||||||||||||||
Net interest margin (GAAP) | 3.39 | % | 3.40 | % | 3.48 | % |
Year Ended | ||||||||||||||||||||||
December 31, 2017 | December 31, 2016 | |||||||||||||||||||||
Average Balance | Interest (FTE) | Effective Yield/Rate(1) | Average Balance | Interest (FTE) | Effective Yield/Rate(1) | |||||||||||||||||
Assets | ||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Loans(1)(2) | $ | 13,607,683 | $ | 576,429 | 4.24 | % | $ | 9,304,573 | $ | 386,575 | 4.15 | % | ||||||||||
Taxable investment securities | 1,431,167 | 31,496 | 2.20 | 706,567 | 10,989 | 1.56 | ||||||||||||||||
Tax-exempt investment securities(1) | 905,831 | 28,120 | 3.10 | 595,677 | 18,929 | 3.18 | ||||||||||||||||
Other interest-earning assets | 157,738 | 4,924 | 3.12 | 55,341 | 1,973 | 3.57 | ||||||||||||||||
Interest-bearing deposits with the FRB and other banks and federal funds sold | 298,006 | 4,244 | 1.42 | 194,637 | 1,555 | 0.80 | ||||||||||||||||
Total interest-earning assets | 16,400,425 | 645,213 | 3.93 | 10,856,795 | 420,021 | 3.87 | ||||||||||||||||
Less: allowance for loan losses | (82,644 | ) | (73,136 | ) | ||||||||||||||||||
Other assets: | ||||||||||||||||||||||
Cash and cash due from banks | 235,621 | 186,706 | ||||||||||||||||||||
Premises and equipment | 144,114 | 118,080 | ||||||||||||||||||||
Interest receivable and other assets | 1,767,640 | 948,710 | ||||||||||||||||||||
Total assets | $ | 18,465,156 | $ | 12,037,155 | ||||||||||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 2,753,294 | $ | 4,870 | 0.18 | % | $ | 2,143,064 | $ | 3,277 | 0.15 | % | ||||||||||
Savings deposits | 3,940,499 | 13,049 | 0.33 | 2,534,038 | 2,877 | 0.11 | ||||||||||||||||
Time deposits | 3,014,302 | 28,808 | 0.96 | 2,154,118 | 16,867 | 0.78 | ||||||||||||||||
Short-term borrowings | 1,978,951 | 20,321 | 1.03 | 571,510 | 1,660 | 0.29 | ||||||||||||||||
Long-term borrowings | 455,246 | 7,509 | 1.67 | 418,636 | 4,617 | 1.10 | ||||||||||||||||
Total interest-bearing liabilities | 12,142,292 | 74,557 | 0.61 | 7,821,366 | 29,298 | 0.37 | ||||||||||||||||
Noninterest-bearing deposits | 3,547,271 | — | — | 2,566,342 | — | — | ||||||||||||||||
Total deposits and borrowed funds | 15,689,563 | 74,557 | 0.48 | 10,387,708 | 29,298 | 0.28 | ||||||||||||||||
Interest payable and other liabilities | 147,731 | 102,726 | ||||||||||||||||||||
Shareholders' equity | 2,627,862 | 1,546,721 | ||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 18,465,156 | $ | 12,037,155 | ||||||||||||||||||
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities) | 3.32 | % | 3.50 | % | ||||||||||||||||||
Net Interest Income (FTE) | $ | 570,656 | $ | 390,723 | ||||||||||||||||||
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets) | 3.48 | % | 3.60 | % | ||||||||||||||||||
Reconciliation to Reported Net Interest Income | ||||||||||||||||||||||
Net interest income, fully taxable equivalent (non-GAAP) | $ | 570,656 | $ | 390,723 | ||||||||||||||||||
Adjustments for taxable equivalent interest(1): | ||||||||||||||||||||||
Loans | (3,301 | ) | (3,030 | ) | ||||||||||||||||||
Tax-exempt investment securities | (9,777 | ) | (6,612 | ) | ||||||||||||||||||
Total taxable equivalent interest adjustments | (13,078 | ) | (9,642 | ) | ||||||||||||||||||
Net interest income (GAAP) | $ | 557,578 | $ | 381,081 | ||||||||||||||||||
Net interest margin (GAAP) | 3.40 | % | 3.51 | % |
4th Quarter 2017 | 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | 2nd Quarter 2016 | 1st Quarter 2016 | ||||||||||||||||||||||||
Noninterest income | |||||||||||||||||||||||||||||||
Service charges and fees on deposit accounts | $ | 9,073 | $ | 9,147 | $ | 8,777 | $ | 8,004 | $ | 8,414 | $ | 7,665 | $ | 6,337 | $ | 5,720 | |||||||||||||||
Wealth management revenue | 6,539 | 6,188 | 6,958 | 5,827 | 6,034 | 5,584 | 5,782 | 5,201 | |||||||||||||||||||||||
Electronic banking fees | 5,578 | 4,370 | 7,482 | 6,817 | 8,196 | 5,533 | 4,786 | 4,918 | |||||||||||||||||||||||
Net gain on sale of loans and other mortgage banking revenue | 7,938 | 9,282 | 11,681 | 9,679 | 8,072 | 5,675 | 1,595 | 1,405 | |||||||||||||||||||||||
Change in fair value in loan servicing rights(1) | (13 | ) | (4,041 | ) | (1,802 | ) | (519 | ) | 6,348 | (1,236 | ) | — | — | ||||||||||||||||||
Other fees for customer services | 1,944 | 2,254 | 2,252 | 2,074 | 1,785 | 1,877 | 1,677 | 1,474 | |||||||||||||||||||||||
(Loss) gain on sale of investment securities | (7,556 | ) | 1 | 77 | 90 | 76 | 16 | 18 | 19 | ||||||||||||||||||||||
Bank-owned life insurance | 1,377 | 1,124 | 1,106 | 1,211 | 957 | 446 | 237 | 196 | |||||||||||||||||||||||
Gain on sale of branch offices | — | — | — | — | 7,391 | — | — | — | |||||||||||||||||||||||
Other | 7,439 | 3,797 | 5,037 | 4,827 | 6,991 | 2,210 | 465 | 486 | |||||||||||||||||||||||
Total noninterest income | $ | 32,319 | $ | 32,122 | $ | 41,568 | $ | 38,010 | $ | 54,264 | $ | 27,770 | $ | 20,897 | $ | 19,419 |
(1) | Included within the line item "Net gain on sale of loans and other mortgage banking revenue" in the Consolidated Statements of Income. |
4th Quarter 2017 | 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | 2nd Quarter 2016 | 1st Quarter 2016 | ||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||
Salaries and wages | $ | 41,866 | $ | 44,641 | $ | 44,959 | $ | 48,526 | $ | 47,936 | $ | 33,841 | $ | 26,887 | $ | 26,743 | |||||||||||||||
Employee benefits | 6,492 | 7,980 | 7,642 | 11,722 | 9,695 | 6,724 | 6,240 | 7,147 | |||||||||||||||||||||||
Occupancy | 7,546 | 6,871 | 8,745 | 7,392 | 7,644 | 5,462 | 5,514 | 4,905 | |||||||||||||||||||||||
Equipment and software | 8,000 | 7,582 | 8,149 | 8,517 | 8,709 | 6,420 | 4,875 | 4,404 | |||||||||||||||||||||||
Outside processing and service fees | 9,081 | 9,626 | 8,924 | 7,511 | 7,290 | 5,365 | 4,833 | 3,711 | |||||||||||||||||||||||
FDIC insurance premiums | 4,556 | 2,768 | 2,460 | 1,406 | 2,813 | 1,849 | 1,338 | 1,407 | |||||||||||||||||||||||
Professional fees | 3,483 | 3,489 | 2,567 | 1,968 | 2,304 | 1,472 | 1,020 | 1,036 | |||||||||||||||||||||||
Intangible asset amortization | 1,525 | 1,526 | 1,525 | 1,513 | 1,843 | 1,292 | 1,195 | 1,194 | |||||||||||||||||||||||
Credit-related expenses | 803 | 1,874 | 1,895 | 1,200 | (1,029 | ) | (371 | ) | (1,331 | ) | 30 | ||||||||||||||||||||
Merger expenses | 1,511 | 2,379 | 465 | 4,167 | 18,016 | 37,470 | 3,054 | 2,594 | |||||||||||||||||||||||
Restructuring expenses | 1,056 | 18,824 | — | — | — | — | — | — | |||||||||||||||||||||||
Impairment of income tax credit | 6,157 | 3,095 | — | — | — | — | — | — | |||||||||||||||||||||||
Other | 7,946 | 8,884 | 10,906 | 10,274 | 9,081 | 6,620 | 5,460 | 5,716 | |||||||||||||||||||||||
Total operating expenses | $ | 100,022 | $ | 119,539 | $ | 98,237 | $ | 104,196 | $ | 114,302 | $ | 106,144 | $ | 59,085 | $ | 58,887 |
Dec 31, 2017 | Sep 30, 2017 | Organic Growth - Three Months Ended Dec 31, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Organic Growth - Twelve Months Ended Dec 31, 2017 | |||||||||||||||||||
Composition of Loans | |||||||||||||||||||||||||
Commercial loan portfolio: | |||||||||||||||||||||||||
Commercial | $ | 3,385,642 | $ | 3,319,965 | 2.0 | % | $ | 3,360,161 | $ | 3,253,608 | $ | 3,217,300 | 5.2 | % | |||||||||||
Commercial real estate | 4,500,670 | 4,315,978 | 4.3 | 4,324,323 | 4,097,771 | 3,973,140 | 13.3 | ||||||||||||||||||
Real estate construction | 574,215 | 501,413 | 14.5 | 446,678 | 453,811 | 403,772 | 42.2 | ||||||||||||||||||
Subtotal - commercial loans | 8,460,527 | 8,137,356 | 4.0 | 8,131,162 | 7,805,190 | 7,594,212 | 11.4 | ||||||||||||||||||
Consumer loan portfolio: | |||||||||||||||||||||||||
Residential mortgage | 3,252,487 | 3,221,307 | 1.0 | 3,125,397 | 3,133,465 | 3,086,474 | 5.4 | ||||||||||||||||||
Consumer installment | 1,613,008 | 1,615,983 | (0.2 | ) | 1,553,967 | 1,481,057 | 1,433,884 | 12.5 | |||||||||||||||||
Home equity | 829,245 | 858,722 | (3.4 | ) | 856,846 | 853,680 | 876,209 | (5.4 | ) | ||||||||||||||||
Subtotal - consumer loans | 5,694,740 | 5,696,012 | — | 5,536,210 | 5,468,202 | 5,396,567 | 5.5 | ||||||||||||||||||
Total loans | $ | 14,155,267 | $ | 13,833,368 | 2.3 | % | $ | 13,667,372 | $ | 13,273,392 | $ | 12,990,779 | 9.0 | % |
Dec 31, 2017 | Sep 30, 2017 | Organic Growth - Three Months Ended Dec 31, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Organic Growth - Twelve Months Ended Dec 31, 2017 | |||||||||||||||||||
Composition of Deposits | |||||||||||||||||||||||||
Noninterest-bearing demand | $ | 3,725,779 | $ | 3,688,848 | 1.0 | % | $ | 3,399,287 | $ | 3,341,520 | $ | 3,341,520 | 11.5 | % | |||||||||||
Savings | 1,697,762 | 1,736,360 | (2.2 | ) | 1,752,040 | 1,662,115 | 1,662,115 | 2.1 | |||||||||||||||||
Interest-bearing demand | 2,725,336 | 2,976,212 | (8.4 | ) | 2,900,546 | 2,825,801 | 2,825,801 | (3.6 | ) | ||||||||||||||||
Money market accounts | 2,276,719 | 2,289,852 | (0.6 | ) | 2,161,645 | 2,033,319 | 2,033,319 | 12.0 | |||||||||||||||||
Brokered deposits | 133,496 | 132,806 | 0.5 | 156,367 | 226,429 | 226,429 | (41.0 | ) | |||||||||||||||||
Other time deposits | 3,083,711 | 2,981,167 | 3.4 | 2,762,462 | 2,783,938 | 2,783,938 | 10.8 | ||||||||||||||||||
Total deposits | $ | 13,642,803 | $ | 13,805,245 | (1.2 | )% | $ | 13,132,347 | $ | 12,873,122 | $ | 12,873,122 | 6.0 | % |
Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | |||||||||||||||
Additional Data - Intangibles | |||||||||||||||||||
Goodwill | $ | 1,134,568 | $ | 1,134,568 | $ | 1,133,534 | $ | 1,133,534 | $ | 1,133,534 | |||||||||
Loan servicing rights | 63,841 | 62,195 | 64,522 | 64,604 | 58,315 | ||||||||||||||
Core deposit intangibles (CDI) | 34,259 | 35,747 | 37,235 | 38,723 | 40,211 | ||||||||||||||
Noncompete agreements | 13 | 50 | 87 | 125 | — |
Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | |||||||||||||||||||||||||
Nonperforming Assets | ||||||||||||||||||||||||||||||||
Nonperforming Loans(1): | ||||||||||||||||||||||||||||||||
Nonaccrual loans: | ||||||||||||||||||||||||||||||||
Commercial | $ | 19,691 | $ | 15,648 | $ | 18,773 | $ | 16,717 | $ | 13,178 | $ | 13,742 | $ | 14,577 | $ | 19,264 | ||||||||||||||||
Commercial real estate | 29,545 | 25,150 | 19,723 | 20,828 | 19,877 | 19,914 | 21,325 | 25,859 | ||||||||||||||||||||||||
Real estate construction | 77 | 78 | 56 | 79 | 80 | 80 | 496 | 546 | ||||||||||||||||||||||||
Residential mortgage | 8,635 | 8,646 | 7,714 | 6,749 | 6,969 | 5,119 | 5,343 | 5,062 | ||||||||||||||||||||||||
Consumer installment | 842 | 875 | 757 | 755 | 879 | 378 | 285 | 360 | ||||||||||||||||||||||||
Home equity | 4,305 | 3,908 | 3,871 | 2,713 | 3,351 | 2,064 | 1,971 | 2,328 | ||||||||||||||||||||||||
Total nonaccrual loans(1) | 63,095 | 54,305 | 50,894 | 47,841 | 44,334 | 41,297 | 43,997 | 53,419 | ||||||||||||||||||||||||
Other real estate and repossessed assets | 8,807 | 10,605 | 14,582 | 16,395 | 17,187 | 20,730 | 8,440 | 9,248 | ||||||||||||||||||||||||
Total nonperforming assets | $ | 71,902 | $ | 64,910 | $ | 65,476 | $ | 64,236 | $ | 61,521 | $ | 62,027 | $ | 52,437 | $ | 62,667 | ||||||||||||||||
Accruing loans contractually past due 90 days or more as to interest or principal payments, excluding acquired loans accounted for under ASC 310-30: | ||||||||||||||||||||||||||||||||
Commercial | $ | — | $ | 3,521 | $ | 58 | $ | 1,823 | $ | 11 | $ | 221 | $ | 3 | $ | 370 | ||||||||||||||||
Commercial real estate | 13 | 144 | 262 | 700 | 277 | 739 | 3 | — | ||||||||||||||||||||||||
Real estate construction | — | — | — | — | — | 1,439 | — | — | ||||||||||||||||||||||||
Residential mortgage | — | — | — | — | — | 375 | 407 | 423 | ||||||||||||||||||||||||
Home equity | 1,364 | 2,367 | 2,026 | 1,169 | 995 | 628 | 1,071 | 679 | ||||||||||||||||||||||||
Total accruing loans contractually past due 90 days or more as to interest or principal payments | $ | 1,377 | $ | 6,032 | $ | 2,346 | $ | 3,692 | $ | 1,283 | $ | 3,402 | $ | 1,484 | $ | 1,472 |
Year Ended | |||||||||||||||||||||||||||||||||||||||
4th Quarter 2017 | 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | 2nd Quarter 2016 | 1st Quarter 2016 | Dec 31, 2017 | Dec 31, 2016 | ||||||||||||||||||||||||||||||
Allowance for loan losses - originated portfolio | |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses - beginning of period | $ | 85,181 | $ | 83,797 | $ | 78,774 | $ | 78,268 | $ | 73,775 | $ | 71,506 | $ | 70,318 | $ | 73,328 | $ | 78,268 | $ | 73,328 | |||||||||||||||||||
Provision for loan losses | 8,101 | 4,920 | 6,229 | 4,050 | 6,272 | 4,103 | 3,000 | 1,500 | 23,300 | 14,875 | |||||||||||||||||||||||||||||
Net loan charge-offs: | |||||||||||||||||||||||||||||||||||||||
Commercial | (613 | ) | (2,348 | ) | (239 | ) | (1,999 | ) | (336 | ) | (150 | ) | (1,153 | ) | (3,115 | ) | (5,199 | ) | (4,754 | ) | |||||||||||||||||||
Commercial real estate | 783 | (174 | ) | (205 | ) | 730 | (280 | ) | (154 | ) | (187 | ) | (440 | ) | 1,134 | (1,061 | ) | ||||||||||||||||||||||
Real estate construction | (1 | ) | — | — | (9 | ) | 36 | (31 | ) | — | (11 | ) | (10 | ) | (6 | ) | |||||||||||||||||||||||
Residential mortgage | (142 | ) | (44 | ) | 19 | (567 | ) | (236 | ) | (304 | ) | 8 | (172 | ) | (734 | ) | (704 | ) | |||||||||||||||||||||
Consumer installment | (1,318 | ) | (857 | ) | (747 | ) | (1,310 | ) | (823 | ) | (1,137 | ) | (486 | ) | (602 | ) | (4,232 | ) | (3,048 | ) | |||||||||||||||||||
Home equity | (104 | ) | (113 | ) | (34 | ) | (389 | ) | (140 | ) | (58 | ) | 6 | (170 | ) | (640 | ) | (362 | ) | ||||||||||||||||||||
Net loan charge-offs | (1,395 | ) | (3,536 | ) | (1,206 | ) | (3,544 | ) | (1,779 | ) | (1,834 | ) | (1,812 | ) | (4,510 | ) | (9,681 | ) | (9,935 | ) | |||||||||||||||||||
Allowance for loan losses - end of period | $ | 91,887 | $ | 85,181 | $ | 83,797 | $ | 78,774 | $ | 78,268 | $ | 73,775 | $ | 71,506 | $ | 70,318 | $ | 91,887 | $ | 78,268 | |||||||||||||||||||
Allowance for loan losses - acquired loan portfolio | |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses - beginning of period | 579 | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Provision for loan losses | (579 | ) | 579 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Allowance for loan losses - end of period | — | 579 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Total allowance for loan losses | $ | 91,887 | $ | 85,760 | $ | 83,797 | $ | 78,774 | $ | 78,268 | $ | 73,775 | $ | 71,506 | $ | 70,318 | $ | 91,887 | $ | 78,268 | |||||||||||||||||||
Net loan charge-offs as a percent of average loans (quarterly amounts annualized) | 0.04% | 0.10% | 0.04% | 0.11% | 0.06% | 0.08% | 0.10% | 0.25% | 0.07% | 0.11% |
Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | |||||||||||||||
Originated loans | $ | 9,747,429 | $ | 9,156,096 | $ | 8,659,622 | $ | 7,959,769 | $ | 7,458,401 | |||||||||
Acquired loans | 4,407,838 | 4,677,272 | 5,007,750 | 5,313,623 | 5,532,378 | ||||||||||||||
Total loans | $ | 14,155,267 | $ | 13,833,368 | $ | 13,667,372 | $ | 13,273,392 | $ | 12,990,779 | |||||||||
Allowance for loan losses as a percent of: | |||||||||||||||||||
Total originated loans | 0.94% | 0.93% | 0.97% | 0.99% | 1.05% | ||||||||||||||
Nonperforming loans | 145.6% | 156.9% | 164.7% | 177.7% | 176.5% | ||||||||||||||
Credit mark as a percent of unpaid principal balance on acquired loans | 2.4% | 2.7% | 2.6% | 2.8% | 3.1% |
4th Quarter 2017 | 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | 2nd Quarter 2016 | 1st Quarter 2016 | Year Ended | |||||||||||||||||||||||||||||||
Dec 31, 2017 | Dec 31, 2016 | ||||||||||||||||||||||||||||||||||||||
Non-GAAP Operating Results | |||||||||||||||||||||||||||||||||||||||
Net Income | |||||||||||||||||||||||||||||||||||||||
Net income, as reported | $ | 9,446 | $40,459 | $52,014 | $47,604 | $47,168 | $11,484 | $25,775 | $23,605 | $149,523 | $108,032 | ||||||||||||||||||||||||||||
Merger and restructuring expenses | 2,567 | 21,203 | 465 | 4,167 | 18,016 | 37,470 | 3,054 | 2,594 | 28,402 | 61,134 | |||||||||||||||||||||||||||||
Gain on sales of branch offices | — | — | — | — | (7,391 | ) | — | — | — | — | (7,391 | ) | |||||||||||||||||||||||||||
Losses on sales of investment securities(1) | 7,556 | — | — | — | — | — | — | — | 7,556 | — | |||||||||||||||||||||||||||||
Significant items | 10,123 | 21,203 | 465 | 4,167 | 10,625 | 37,470 | 3,054 | 2,594 | 35,958 | 53,743 | |||||||||||||||||||||||||||||
Income tax benefit (2) | (3,543 | ) | (7,421 | ) | (163 | ) | (1,458 | ) | (3,719 | ) | (12,352 | ) | (1,069 | ) | (908 | ) | (12,585 | ) | (18,048 | ) | |||||||||||||||||||
Revaluation of net deferred tax assets | 46,660 | — | — | — | — | — | — | — | 46,660 | — | |||||||||||||||||||||||||||||
Significant items, net of tax | 53,240 | 13,782 | 302 | 2,709 | 6,906 | 25,118 | 1,985 | 1,686 | 70,033 | 35,695 | |||||||||||||||||||||||||||||
Net income, excluding significant items | $ | 62,686 | $ | 54,241 | $ | 52,316 | $ | 50,313 | $ | 54,074 | $ | 36,602 | $ | 27,760 | $ | 25,291 | $ | 219,556 | $ | 143,727 | |||||||||||||||||||
Diluted Earnings Per Share | |||||||||||||||||||||||||||||||||||||||
Diluted earnings per share, as reported | $ | 0.13 | $ | 0.56 | $ | 0.73 | $ | 0.67 | $ | 0.66 | $ | 0.23 | $ | 0.67 | $ | 0.60 | $ | 2.08 | $ | 2.17 | |||||||||||||||||||
Effect of significant items, net of tax | 0.74 | 0.20 | — | 0.03 | 0.09 | 0.50 | 0.05 | 0.05 | 0.98 | 0.71 | |||||||||||||||||||||||||||||
Diluted earnings per share, excluding significant items | $ | 0.87 | $ | 0.76 | $ | 0.73 | $ | 0.70 | $ | 0.75 | $ | 0.73 | $ | 0.72 | $ | 0.65 | $ | 3.06 | $ | 2.88 | |||||||||||||||||||
Return on Average Assets | |||||||||||||||||||||||||||||||||||||||
Return on average assets, as reported | 0.20 | % | 0.86 | % | 1.14 | % | 1.09 | % | 1.09 | % | 0.37 | % | 1.10 | % | 1.02 | % | 0.81 | % | 0.90 | % | |||||||||||||||||||
Effect of significant items, net of tax | 1.11 | 0.29 | 0.01 | 0.06 | 0.16 | 0.83 | 0.09 | 0.07 | 0.38 | 0.29 | |||||||||||||||||||||||||||||
Return on average assets, excluding significant items | 1.31 | % | 1.15 | % | 1.15 | % | 1.15 | % | 1.25 | % | 1.20 | % | 1.19 | % | 1.09 | % | 1.19 | % | 1.19 | % | |||||||||||||||||||
Return on Average Shareholders' Equity | |||||||||||||||||||||||||||||||||||||||
Return on average shareholders' equity, as reported | 1.4 | % | 6.1 | % | 8.0 | % | 7.4 | % | 7.4 | % | 2.9 | % | 10.0 | % | 9.3 | % | 5.7 | % | 7.0 | % | |||||||||||||||||||
Effect of significant items, net of tax | 8.0 | 2.1 | — | 0.4 | 1.0 | 6.5 | 0.7 | 0.6 | 2.7 | 2.3 | |||||||||||||||||||||||||||||
Return on average shareholders' equity, excluding significant items | 9.4 | % | 8.2 | % | 8.0 | % | 7.8 | % | 8.4 | % | 9.4 | % | 10.7 | % | 9.9 | % | 8.4 | % | 9.3 | % | |||||||||||||||||||
Return on Average Tangible Shareholders' Equity | |||||||||||||||||||||||||||||||||||||||
Average shareholders' equity, as reported | $2,676,029 | $2,643,233 | $2,606,517 | $2,584,501 | $2,564,943 | $1,559,668 | $1,033,014 | $1,017,929 | $2,627,862 | $1,546,721 | |||||||||||||||||||||||||||||
Average goodwill, CDI and noncompete agreements, net of tax | 1,156,122 | 1,153,394 | 1,154,229 | 1,155,177 | 1,153,598 | 585,393 | 295,882 | 299,685 | 1,155,734 | 582,536 | |||||||||||||||||||||||||||||
Average tangible shareholders' equity | 1,519,907 | 1,489,839 | 1,452,288 | 1,429,324 | 1,411,345 | 974,275 | 737,132 | 718,244 | 1,472,128 | 964,185 | |||||||||||||||||||||||||||||
Return on average tangible shareholders' equity | 2.5 | % | 10.9 | % | 14.3 | % | 13.3 | % | 13.4 | % | 4.7 | % | 14.0 | % | 13.1 | % | 10.2 | % | 11.2 | % | |||||||||||||||||||
Effect of significant items, net of tax | 14.0 | 3.7 | 0.1 | 0.8 | 1.9 | 10.3 | 1.1 | 1.0 | 4.7 | 3.7 | |||||||||||||||||||||||||||||
Return on average tangible shareholders' equity, excluding significant items | 16.5 | % | 14.6 | % | 14.4 | % | 14.1 | % | 15.3 | % | 15.0 | % | 15.1 | % | 14.1 | % | 14.9 | % | 14.9 | % |
(1) | Represents losses on sales of investment securities in the fourth quarter of 2017 as part of the Corporation's treasury and tax management objectives. |
(2) | Assumes transaction expenses and other significant items are deductible at an income tax rate of 35%, except for the impact of estimated nondeductible expenses incurred in periods when the Corporation completes merger and acquisition transactions. |
4th Quarter 2017 | 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | 2nd Quarter 2016 | 1st Quarter 2016 | Year Ended | |||||||||||||||||||||||||||||||
Dec 31, 2017 | Dec 31, 2016 | ||||||||||||||||||||||||||||||||||||||
Efficiency Ratio | |||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 145,905 | $ | 143,628 | $ | 137,948 | $ | 130,097 | $ | 132,447 | $ | 96,809 | $ | 77,495 | $ | 74,330 | $ | 557,578 | $ | 381,081 | |||||||||||||||||||
Noninterest income | 32,319 | 32,122 | 41,568 | 38,010 | 54,264 | 27,770 | 20,897 | 19,419 | 144,019 | 122,350 | |||||||||||||||||||||||||||||
Total revenue - GAAP | 178,224 | 175,750 | 179,516 | 168,107 | 186,711 | 124,579 | 98,392 | 93,749 | 701,597 | 503,431 | |||||||||||||||||||||||||||||
Net interest income FTE adjustment | 3,580 | 3,260 | 3,169 | 3,068 | 2,945 | 2,426 | 2,138 | 2,133 | 13,077 | 9,642 | |||||||||||||||||||||||||||||
Loan servicing rights change in fair value (gains)losses | 13 | 4,041 | 1,802 | 519 | (6,348 | ) | 1,236 | — | — | 6,375 | (5,112 | ) | |||||||||||||||||||||||||||
Gains on sales of branches | — | — | — | — | (7,391 | ) | — | — | — | — | (7,391 | ) | |||||||||||||||||||||||||||
Losses (gains) from sale of investment securities and closed branch locations | 7,556 | (1 | ) | (77 | ) | (90 | ) | (76 | ) | (301 | ) | (123 | ) | (169 | ) | 7,388 | (669 | ) | |||||||||||||||||||||
Total revenue - Non-GAAP | $ | 189,373 | $ | 183,050 | $ | 184,410 | $ | 171,604 | $ | 175,841 | $ | 127,940 | $ | 100,407 | $ | 95,713 | $ | 728,437 | $ | 499,901 | |||||||||||||||||||
Operating expenses - GAAP | $ | 100,022 | $ | 119,539 | $ | 98,237 | $ | 104,196 | $ | 114,302 | $ | 106,144 | $ | 59,085 | $ | 58,887 | $ | 421,994 | $ | 338,418 | |||||||||||||||||||
Merger and restructuring expenses | (2,567 | ) | (21,203 | ) | (465 | ) | (4,167 | ) | (18,016 | ) | (37,470 | ) | (3,054 | ) | (2,594 | ) | (28,402 | ) | (61,134 | ) | |||||||||||||||||||
Impairment of income tax credits | (6,157 | ) | (3,095 | ) | — | — | — | — | — | — | (9,252 | ) | — | ||||||||||||||||||||||||||
Operating expense, core - Non-GAAP | 91,298 | 95,241 | 97,772 | 100,029 | 96,286 | 68,674 | 56,031 | 56,293 | 384,340 | 277,284 | |||||||||||||||||||||||||||||
Amortization of intangibles | (1,525 | ) | (1,526 | ) | (1,525 | ) | (1,513 | ) | (1,843 | ) | (1,292 | ) | (1,195 | ) | (1,194 | ) | (6,089 | ) | (5,524 | ) | |||||||||||||||||||
Operating expenses, efficiency ratio - Non-GAAP | $ | 89,773 | $ | 93,715 | $ | 96,247 | $ | 98,516 | $ | 94,443 | $ | 67,382 | $ | 54,836 | $ | 55,099 | $ | 378,251 | $ | 271,760 | |||||||||||||||||||
Efficiency ratio - GAAP | 56.1 | % | 68.0 | % | 54.7 | % | 62.0 | % | 61.2 | % | 85.2 | % | 60.1 | % | 62.8 | % | 60.1 | % | 67.2 | % | |||||||||||||||||||
Efficiency ratio - adjusted Non-GAAP | 47.4 | % | 51.2 | % | 52.2 | % | 57.4 | % | 53.7 | % | 52.7 | % | 54.6 | % | 57.6 | % | 51.9 | % | 54.4 | % |
Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | ||||||||||||||||||||||||
Tangible Book Value | |||||||||||||||||||||||||||||||
Shareholders' equity, as reported | $ | 2,668,749 | $ | 2,673,089 | $ | 2,639,442 | $ | 2,600,051 | $ | 2,581,526 | $ | 2,563,666 | $ | 1,050,299 | $ | 1,032,291 | |||||||||||||||
Goodwill, CDI and noncompete agreements, net of tax | (1,158,738 | ) | (1,153,576 | ) | (1,153,595 | ) | (1,154,915 | ) | (1,155,528 | ) | (1,154,121 | ) | (297,044 | ) | (297,821 | ) | |||||||||||||||
Tangible shareholders' equity | $ | 1,510,011 | $ | 1,519,513 | $ | 1,485,847 | $ | 1,445,136 | $ | 1,425,998 | $ | 1,409,545 | $ | 753,255 | $ | 734,470 | |||||||||||||||
Common shares outstanding | 71,207 | 71,152 | 71,131 | 71,118 | 70,599 | 70,497 | 38,267 | 38,248 | |||||||||||||||||||||||
Book value per share (shareholders' equity, as reported, divided by common shares outstanding) | $ | 37.48 | $ | 37.57 | $ | 37.11 | $ | 36.56 | $ | 36.57 | $ | 36.37 | $ | 27.45 | $ | 26.99 | |||||||||||||||
Tangible book value per share (tangible shareholders' equity divided by common shares outstanding) | $ | 21.21 | $ | 21.36 | $ | 20.89 | $ | 20.32 | $ | 20.20 | $ | 19.99 | $ | 19.68 | $ | 19.20 | |||||||||||||||
Tangible Shareholders' Equity to Tangible Assets | |||||||||||||||||||||||||||||||
Total assets, as reported | $19,280,873 | $19,354,308 | $18,781,405 | $17,636,973 | $17,355,179 | $17,383,637 | $9,514,172 | $9,303,632 | |||||||||||||||||||||||
Goodwill, CDI and noncompete agreements, net of tax | (1,158,738 | ) | (1,153,576 | ) | (1,153,595 | ) | (1,154,915 | ) | (1,155,528 | ) | (1,154,121 | ) | (297,044 | ) | (297,821 | ) | |||||||||||||||
Tangible assets | $18,122,135 | $18,200,732 | $17,627,810 | $16,482,058 | $16,199,651 | $16,229,516 | $9,217,128 | $9,005,811 | |||||||||||||||||||||||
Shareholders' equity to total assets | 13.8 | % | 13.8 | % | 14.1 | % | 14.7 | % | 14.9 | % | 14.7 | % | 11.0 | % | 11.1 | % | |||||||||||||||
Tangible shareholders' equity to tangible assets | 8.3 | % | 8.3 | % | 8.4 | % | 8.8 | % | 8.8 | % | 8.7 | % | 8.2 | % | 8.2 | % |
4TB(NDE==V7_3X^(V. @RU,#+5\J3F7NTDF]Q:VZC=1[7
M]<46&>@J+R3*U/(X[P1C:0>Z_-^>(,23K/)!#'3Z(XF#K$B@R;=/11[[XHC!
M40B(TU5$6B0DAB+.F]]QU'N-L03J8:=C&L D%82X_&_1O8X,F*AWI91/%":*,WZ_?L"=T'MYW
MP$ S @@6)ZVWZ' ,_J=Q&%2H7G*=>@; 'S!^
M:_J;X 7,9Z972I@YIC&KO6#>5_(^X_# 1$%;F1$E2XI8 =00C\"0?Z_AB@85
M>5.T@M+ 26) [OO;JON+C$''NT+M-X;[/.'GS3B?,J7AW*@0SU%4XU2-U"QH
MMR[&W0 GTQE$9:+U^WIZ.G=JQ#P=VX_I'LPS>GDRCLSRY\DC4&(\0UJ@U4B^
M<46ZQW\WU$7Z [XV11VO&ZWC]56:--&/7._L['B[.,YK^(^^ BS5&6R!Q$L<>A4(#
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M4Q):]O\ ,>BC\3@ S5&5R-JB A
@Z_+?%&PI8([$9?-\, >_
M R7"_P"GJ#B!.2$RYD8TEYI) $L@U;@$E=K;;#; 71Q) O+JQ.K DIH)*];]
MTKX^^*(54E;'2VFCUP-(@1V(YB]X6+#H?IA *8UL5&EB&I69B6B7]JHN?#Q]
M^N$BPU*PE7HY99!LW=L3X>>^ <
MJ7@G8"LB-)*>ZLI(L?35T^AP&M9(0Z4]14-# &<-OW#I( ]%Q1LXFA2 I3T3
M2TQ^9K#O>H!W;$"DT4$3)44TSA;E6539UL";;^W0XL"U,IED@+
@P%E08Y'"
MUL?PLW19T/=/IJ_H<4+9?&LVHW2!8?FE78F]^E]E&WAA(MDI)Z9N?3R&9#N7
M2Q8^XZ-_(X@R:VKK;11!+E0Q:)O ]"21W?;\>IWZ#;UP!'5Q/%\/6Q:EC &O20R>5QU'N-L!"K2%U!HU+,I+-->Y8Z2+
M G DZB 'U!;T7KC7-?8]7H>!7+N*]1]V
M.SK_ &>_^S+LMX-[)<@;)N'L"1*#EC^Y907'J
M?"WM^.(*9:M:O0&B5IU<*LT6ZMON/3;P. *>2A:F1I@9I&4%W521'Z;?+@#X
M5Z.2.:FJ-44C!=8WZ^8Z-[['%$8HEK8DK*VI!B.Z(#;Z>_H-\!8U)2UA*TS&
MGF7<12*1]0.H]QB""3UDP-*'+."0UMB #;=_+V%\!G5/E#MJA0P/8$#Y=A;J
M>GUV]^ E!0Q5!D$2-IH=F#:2'38"Y'7PZC ,LM/R5,M8]3 ?DBO