Old National's 1st quarter Net Income increases 29% compared to 1st quarter 2015


  •   Agreement reached to sell Old National Insurance
  •   Anchor BanCorp Wisconsin Inc. partnership closes

1ST QUARTER 2016 HIGHLIGHTS:

  • Earnings of $27.0 million, or $0.24 per common share
  • Adjusted earnings1 of $28.1 million, or $0.25 per common share
  • Increase in Core Net Interest Margin1
  • Organic loan growth of 4.6% annualized, excluding covered loans
  • Tangible book value1 increase of 2.4%; current dividend yield of 3.9%
  • 7.8% decline in operational noninterest expenses1 from 1st quarter 2015

1 Non-GAAP measures – refer to Tables 1, 2, 3 and 9 for Non-GAAP reconciliations

EVANSVILLE, Ind., May 02, 2016 (GLOBE NEWSWIRE) -- Today Old National Bancorp (the “Company” or “Old National”) (NASDAQ:ONB) reported 1st quarter 2016 net income of $27.0 million, or $0.24 per share. These quarterly results compare to net income of $32.0 million in the 4th quarter of 2015 and $20.9 million recorded in the 1st quarter of 2015.

Included in 1st quarter 2016 results were $1.4 million in pre-tax charges relating to the merger and integration of Anchor BanCorp.  Excluding the impact of these charges, Old National would have reported net income of $28.1 million, or $0.25 per share.  Included in 4th quarter 2015 results were $11.1 million in pre-tax gains related primarily to the repurchase of 14 banking properties.  Also included in the 4th quarter were $2.4 million in pre-tax charges related to continued efficiency initiatives as well as a $4.8 million pre-tax charge for a litigation settlement.  Excluding the impact of these items, Old National would have reported net income of $29.4 million, or $0.25 per share in the 4th quarter of 2015.  Included in 1st quarter 2015 results were $4.4 million in severance expense and $2.6 million in charges relating to branch consolidations.  Also included in the 1st quarter of 2015 were $4.0 million of pre-tax merger and integration expenses.  Excluding the impact of these pre-tax charges, Old National would have reported net income of $28.5 million, or $0.24 per share, in the 1st quarter of 2015.  Refer to Table 1 for Non-GAAP reconciliations.  Impacting Old National’s year over year comparison is the sale of 17 banking centers located in the Southern Illinois market and the Central Indiana and Ohio market.  These sales were both completed on August 14, 2015.

Old National also announced today that it has agreed to sell the Company’s insurance agency subsidiary, ONB Insurance Group, Inc., d/b/a Old National Insurance, to Prime Risk Partners. Upon the completion of the transaction, Old National Insurance will operate under the name ONI Risk Partners. Included in the sale are Old National Insurance’s two third-party administrator subsidiaries, Employee Plans, LLC and JWF Specialty.  The transaction is expected to close in the 2nd quarter of 2016, and is subject to customary closing conditions.

Additionally, Old National announced today that as of May 1, 2016, it has closed on its partnership with Anchor BanCorp Wisconsin Inc. (“Anchor”) in Madison, Wisc.  This partnership, which provides an entry point for Old National into the most vibrant communities in the state of Wisconsin, includes 46 banking centers and adds $1.7 billion in total loans and $1.8 billion in total deposits, based on March 31, 2016, balances.

Also today, the Company announced its quarterly cash dividend of $0.13 per share.  The dividend is payable June 15, 2016, to shareholders of record on June 1, 2016.  For purposes of broker trading, the ex-date of the cash dividend is May 27, 2016.

“These actions, when taken together, are examples of how Old National is focusing on creating sustainable long term value for our shareholders,” said Old National President and CEO Bob Jones.  “The sale of our insurance group should improve our efficiency ratio, allow us to increase our tangible book value and helps fund the cash portion of the Anchor partnership. Speaking of Anchor, this partnership is off to a great start and our optimism for the benefits that our shareholders will derive is very strong. We feel confident that given the quality of the quarter when combined with these actions, Old National is well positioned for a year of continued growth.”

Committed to our Strategic Imperatives and 2016 Initiatives

Old National’s continued steady performance and strong credit and capital positions can be attributed to the Company’s unwavering commitment to the three strategic imperatives that have guided Old National for 11 years: 

     1. Strengthen the risk profile; 2. Enhance management discipline; and 3. Achieve consistent quality earnings.

Guided by these three strategic imperatives, Old National’s primary initiatives for 2016 are: 1. Continue to grow organic revenue; 2. Improve operating leverage; and 3. Prudent use of capital, all while maintaining a strong credit culture.

Grow Organic Revenue

Balance Sheet and Net Interest Margin

At March 31, 2016, total period-end loans, including loans held for sale, increased $67.4 million to $7.030 billion from $6.962 billion at December 31, 2015.  Excluding the change in covered loans, Old National had organic loan growth of $79.6 million, or 4.6% annualized, in the 1st quarter.  The Louisville, Kentucky market, including the Company’s new Lexington office, the Kalamazoo, Michigan market and the South Bend, Indiana market were the best producing regions, increasing $39.5 million (28.5% annualized), $16.0 million (41.3% annualized) and $15.0 million (30.5% annualized), respectively, over December 31, 2015, loan balances. 

Total core deposits, including demand and interest-bearing deposits, increased $120.1 million to $8.422 billion, compared to $8.302 billion at December 31, 2015.  This increase represents an annualized growth rate of 5.8%. 

For the 1st quarter of 2016, net interest income totaled $85.6 million compared to $85.9 million in the 4th quarter of 2015, and $91.0 million in the 1st quarter of 2015.  Net interest income on a fully taxable equivalent basis was $90.8 million for the 1st quarter of 2016 and represented a net interest margin on total average earning assets of 3.52%.  These results compare to net interest income on a fully taxable equivalent basis of $91.1 million and a margin of 3.50% in the 4th quarter of 2015.   In the 1st quarter of 2015, Old National reported net interest income on a fully taxable equivalent basis of $95.7 million and a margin of 3.70%.  Refer to Table 2 for Non-GAAP taxable equivalent reconciliations.

As part of net interest income, Old National recorded $11.2 million, or a 44 basis point contribution to net interest margin, in accretion income in the 1st quarter of 2016 related to purchase accounting discounts from various acquisitions.  Total accretion income in the 4th quarter of 2015 and the 1st quarter of 2015 reported by Old National was $12.3 million, or a 48 basis point net interest margin contribution, and $14.6 million, or a 56 basis point net interest margin contribution, respectively.  Excluding accretion income, the core net interest margin was 3.08% in the 1st quarter of 2016, compared to 3.02% in the 4th quarter of 2015 and 3.14% in the 1st quarter of 2015.  Refer to Table 2 for Non-GAAP reconciliations.

Noninterest Income

Total noninterest income amounted to $49.5 million for the 1st quarter of 2016.  This compares to $60.6 million in the 4th quarter of 2015 and $55.3 million in the 1st quarter of 2015.  Included in the 4th quarter of 2015 is a $10.8 million gain relating to the repurchase of 14 banking properties.  Card revenues were impacted by the Durbin Amendment to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010.  This Amendment became effective for Old National beginning July 1, 2015, resulting in a decline in interchange income of $2.7 million in the 1st quarter of 2016 as compared to the 1st quarter of 2015.     

Improve Operating Leverage

Noninterest expenses for the 1st quarter of 2016 totaled $98.4 million for Old National.  This compares to $102.5 million in the 4th quarter of 2015 and $116.2 million in the 1st quarter of 2015.  Included in the 1st quarter of 2016 are $1.4 million in pre-tax charges related to the merger and integration of Anchor.  Included in the 4th quarter of 2015 are $2.4 million in pre-tax charges related to various efficiency initiatives (including branch consolidations and divestitures and severance) as well as a $4.8 million pre-tax charge for the estimated full cost of the anticipated settlement of the previously disclosed overdraft class action litigation.  This compares to pre-tax charges of $4.4 million in severance, $2.6 million relating to branch consolidations and $4.0 million in pre-tax merger and integration expenses in the 1st quarter of 2015.  As of March 31, 2016, Old National has 160 branches throughout its franchise.

Prudent Use of Capital

Old National’s capital position remained well above regulatory guideline minimums at March 31, 2016, with regulatory tier 1 and total risk-based capital ratios of 12.5% and 13.2%, respectively, compared to 12.6% and 13.3% at December 31, 2015, and 11.9% and 12.6% at March 31, 2015.  Old National did not repurchase any stock in the open market during the 1st quarter of 2016.

The following table presents Old National’s risk-based and leverage ratios compared to industry requirements:

 

Fully Phased-In Regulatory Guidelines Minimum
 

Consolidated ONB at March 31, 2016
Tier 1 Risk-Based Capital Ratio> 8.5% 12.5%
Total Risk-Based Capital Ratio> 10.5% 13.2%
Common Equity Tier 1 Capital Ratio > 7.0% 12.0%
Tier 1 Leverage Capital Ratio> 4.0% 8.6%


Old National’s ratio of tangible common equity to tangible assets was 7.88% at March 31, 2016, compared to 7.66% at December 31, 2015, and 7.52% at March 31, 2015.  Refer to Table 9 for Non-GAAP reconciliations. 

Maintain a Strong Credit Culture

Old National recorded provision expense of $0.1 million and had net charge-offs of $1.6 million in the 1st quarter of 2016.  These results compare to $0.5 million in provision expense and net recoveries of $0.5 million, and provision expense of $1 thousand and net recoveries of $1.0 million, in the 4th quarter of 2015 and the 1st quarter of 2015, respectively.  Net charge-offs for the 1st quarter of 2016 were 0.09% of average total loans on an annualized basis, compared to net recoveries of 0.03% of average total loans in the 4th quarter of 2015 and net recoveries of 0.06% of average total loans in the 1st quarter of 2015. 

Delinquencies remained low as Old National reported 30+ day delinquent loans of 0.30% in the 1st quarter of 2016 compared to 0.31% in the 4th quarter of 2015.  Old National’s 90+ day delinquent loans for the 1st quarter were 0.01% compared to 0.01% in the 4th quarter of 2015.

At March 31, 2016, Old National’s allowance for loan losses was $50.7 million, or 0.72% of total loans, compared to an allowance of $52.2 million, or 0.75% of total loans at December 31, 2015, and $48.9 million, or 0.73% of total loans, at March 31, 2015.  The coverage ratio (allowance to non-performing loans) stood at 38% at March 31, 2016, compared to 36% at December 31, 2015, and 29% at March 31, 2015.  Impacting these ratios are the Company’s prior acquisitions in which the loan portfolios were booked at fair value in accordance with ASC 805.  Therefore, no allowance for loan losses is recorded on the acquisition date. 

The following table presents certain credit quality metrics related to Old National’s loan portfolio:

($ in millions)  1Q164Q151Q15
Non-Performing Loans (NPLs)$132.0 $146.7 $168.4 
Problem Loans (Including NPLs) 200.3  213.3  253.2 
Special Mention Loans 132.5  134.3  190.0 
Net Charge-Off(Recoveries) Ratio 0.09% (0.03)% (0.06)%
Provision for Loan Losses$0.1 $0.5 $0.0 
Allowance for Loan Losses 50.7  52.2  48.9 


Strategic Action – Sale of Insurance Subsidiary

The sale of Old National Insurance provides Old National the opportunity to focus on its core community banking business, improve its operating leverage and enhance its overall capital position.  As a result of this transaction, Old National expects to receive approximately $93.0 million in cash and recognize an after-tax gain of approximately $16 million to $18 million.  Based on March 31, 2016, reported results, goodwill and intangible assets of approximately $47.7 million will be eliminated as part of this transaction and result in a $0.56 improvement in the Company’s tangible book value per share.  Old National anticipates the redeployment of capital will support ongoing organic loan growth as well as future potential strategic opportunities.  Old National Insurance had total revenues of approximately $42.7 million and direct expenses of approximately $36.3 million in 2015.  As of March 31, 2016, Old National Insurance had 279 employees.

The parties will enter into a marketing services agreement so that Old National and ONI Risk Partners can continue to work closely to provide Old National clients with outstanding insurance products and services.  Current Old National Insurance Chairman and CEO Tom Flynn will remain with ONI Risk Partners.  In addition, ONI Risk Partners will remain an Indiana corporation with its headquarters located in Indianapolis.

“Prime Risk is an excellent partner for the clients and employees of Old National Insurance.  They are committed to investing in the future of Old National Insurance and the communities it serves,” said Old National Bancorp CEO Bob Jones. “We anticipate tremendous synergy between our companies as we move forward, which will allow Old National clients to continue to work with the same insurance representatives they have grown to trust and enjoy the same great products and service they have come to expect.”

Strategic Action – Closing of Anchor BanCorp Wisconsin Inc. Partnership

The strategic partnership between Old National and Anchor represents the Company’s entry into the most vibrant markets in the state of Wisconsin.  Old National’s integration activities and cost savings projections remain on track.  Anchor’s 1st quarter 2016 performance also met Old National’s modeling assumptions, as Anchor’s 1st quarter net income was $3.1 million.  Included in Anchor’s 1st quarter results were $3.8 million in pre-tax merger and integration charges.  Anchor’s end-of-period loan balances grew 12.5% on an annualized basis from December 31, 2015, balances.  At March 31, 2016, Anchor’s total shareholders’ equity stood at $372.6 million and its tangible common equity ratio was 16.70%.

About Old National

Old National Bancorp (NASDAQ: ONB), the holding company of Old National Bank, is the largest financial services holding company headquartered in Indiana. With $11.9 billion in assets at March 31, 2016, it ranks among the top 100 banking companies in the U.S.  Since its founding in Evansville in 1834, Old National Bank has focused on community banking by building long-term, highly valued partnerships with clients. Today, Old National’s footprint includes Indiana, Kentucky, Michigan and Wisconsin. In addition to providing extensive services in retail and commercial banking, investments and brokerage, Old National’s Wealth Management Division is a Top 100 Fiduciary.  For more information and financial data, please visit Investor Relations at oldnational.com.

Conference Call
Old National will hold a conference call at 10:00 a.m. Central Time on Monday, May 2, 2016, to discuss 1st quarter 2016 financial results, strategic developments, and the Company’s financial outlook.  The live audio web cast of the call, along with the corresponding presentation slides, will be available on the Company’s Investor Relations web page at oldnational.com and will be archived there for 12 months.  A replay of the call will also be available from 7:00 a.m. Central Time on May 3 through May 17.  To access the replay, dial 1-855-859-2056, Conference ID Code 86208935.

Use of Non-GAAP Financial Measures
This earnings release contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Old National’s results of operations or financial position.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

 Table 1:  non-GAAP Reconciliations-Adjusted Net Income

($ in millions, shares in 000s)Reported 1Q16AdjustmentsAdjusted 1Q16
Total Revenues (FTE Basis)$140.3 $- $140.3 
Less: Provision for Loan Losses (0.1) -  (0.1)
Less: Noninterest Expenses (98.4) 1.4  (97.0)
Income before Income Taxes (FTE)$41.8 $1.4 $43.2 
Income Taxes (14.9) (0.2) (15.1)
Net Income$26.9 $1.2 $28.1 
Average Shares Outstanding 114,563  -  114,563 
Earnings Per Share$0.24 $0.01 $0.25 


($ in millions, shares in 000s)Reported 4Q15AdjustmentsAdjusted 4Q15
Total Revenues (FTE Basis)$151.7 $(11.1)$140.6 
Less: Provision for Loan Losses (0.5) -  (0.5)
Less: Noninterest Expenses (102.5) 7.2  (95.3)
Income before Income Taxes (FTE)$48.7 $(3.9)$44.8 
Income Taxes (16.7) 1.3  (15.4)
Net Income$32.0 $(2.6)$29.4 
Average Shares Outstanding 114,716  -  114,716 
Earnings Per Share$0.27 $(0.02)$0.25 


($ in millions, shares in 000s)Reported 1Q15AdjustmentsAdjusted 1Q15
Total Revenues (FTE Basis)$151.0 $- $151.0 
Less: Provision for Loan Losses -  -  - 
Less: Noninterest Expenses (116.2) 11.0  (105.2)
Income before Income Taxes (FTE)$34.8 $11.0 $45.8 
Income Taxes (13.9) (3.4) (17.3)
Net Income$20.9 $7.6 $28.5 
Average Shares Outstanding 119,076  -  119,076 
Earnings Per Share$0.18 $0.06 $0.24 


Table 2
:  non-GAAP Reconciliations-Core Net Interest Margin

($ in millions)1Q164Q151Q15
Net Interest Income$85.6 $85.9 $91.0 
Taxable equivalent Adjustment 5.2  5.2  4.7 
Net Interest Income – Taxable Equivalent$90.8 $91.1 $95.7 
Less Accretion1 11.2  12.3  14.6 
Net Interest Income – Taxable Equivalent Less Accretion$79.6 $78.8 $81.1 
Average Earning Assets$10,331.0 $10,414.8 $10,346.2 
Core Net Interest Margin – Fully Taxable Equivalent 3.08% 3.02% 3.14%
1 Accretion related to purchase accounting discounts on acquired loan portfolios.


Table 3
:  non-GAAP Reconciliation-Operational Noninterest Expenses

($ in millions)1Q161Q15
Total Noninterest Expenses As Reported$98.4 $116.2 
Branch Consolidation/Divestiture, Integration and Severance Charges (1.4) (11.0)
Operational Noninterest Expenses$97.0 $105.2 


Forward-Looking Statement

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements include, but are not limited to, descriptions of Old National Bancorp’s (“Old National’s”) financial condition, results of operations, asset and credit quality trends and profitability.  Forward-looking statements can be identified by the use of the words “anticipate,” “believe,” “expect,” “intend,” “could” and “should,” and other words of similar meaning.  These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements.  Factors that might cause such a difference include, but are not limited to: expected cost savings, synergies and other financial benefits from the recently completed mergers might not be realized within the expected timeframes and costs or difficulties relating to integration matters might be greater than expected; market, economic, operational, liquidity, credit and interest rate risks associated with Old National’s business; competition; government legislation and policies (including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and its related regulations); ability of Old National to execute its business plan (including integrating the recently completed merger with Anchor); changes in the economy which could materially impact credit quality trends and the ability to generate loans and gather deposits; failure or circumvention of our internal controls; failure or disruption of our information systems; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities or unfavorable resolutions of litigations; disruptive technologies in payment systems and other services traditionally provided by banks; computer hacking and other cybersecurity threats; other matters discussed in this press release and other factors identified in our Annual Report on Form 10-K and other periodic filings with the SEC.  These forward-looking statements are made only as of the date of this press release, and Old National does not undertake an obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this press release.


 TABLE 4    
 Financial Highlights 
 ($ and shares in thousands, except per share data) 
      
  Three Months Ended 
  March 31,December 31,March 31, 
   2016  2015  2015  
 Income Statement    
 Net interest income$85,643 $85,922 $90,993  
 Provision for loan losses 91  484  1  
 Noninterest income 49,451  60,614  55,295  
 Noninterest expense 98,355  102,469  116,156  
 Net income 26,977  31,985  20,906  
      
      
 Per Common Share Data (Diluted)    
 Net income available to common shareholders$0.24 $0.27 $0.18  
 Average diluted shares outstanding 114,563  114,716  119,076  
 Book value 13.19  13.05  12.68  
 Stock price 12.19  13.56  14.19  
 Dividend payout ratio 54% 43% 68% 
 Tangible common book value (1) 7.80  7.62  7.28  
      
      
 Performance Ratios    
 Return on average assets 0.91% 1.07% 0.70% 
 Return on average common equity 7.18% 8.63% 5.56% 
 Net interest margin (FTE) 3.52% 3.50% 3.70% 
 Efficiency ratio (2) 68.76% 66.42% 76.27% 
 Net charge-offs (recoveries) to average loans 0.09% -0.03% -0.06% 
 Allowance for loan losses to ending loans 0.72% 0.75% 0.73% 
 Non-performing loans to ending loans 1.88% 2.11% 2.53% 
      
      
 Balance Sheet    
 Total loans$7,007,074 $6,948,405 $6,652,539  
 Total assets 11,932,326  11,991,527  11,949,850  
 Total deposits 8,588,895  8,400,860  8,927,520  
 Total borrowed funds 1,662,191  1,920,246  1,332,130  
 Total shareholders' equity 1,508,643  1,491,170  1,483,271  
      
      
 Capital Ratios (1)    
 Risk-based capital ratios (EOP):    
 Tier 1 common equity 12.0% 12.1% 11.5% 
 Tier 1 12.5% 12.6% 11.9% 
 Total 13.2% 13.3% 12.6% 
 Leverage ratio (to average assets) 8.6% 8.5% 8.3% 
      
 Total equity to assets (averages) 12.63% 12.42% 12.60% 
 Tangible common equity to tangible assets 7.88% 7.66% 7.52% 
      
      
 Nonfinancial Data    
 Full-time equivalent employees 2,615  2,652  2,983  
 Number of branches 160  160  196  
      
 (1) See non-GAAP measures on Table 9.    
 (2) Efficiency ratio is defined as noninterest expense before amortization of intangibles as a percent of FTE net interest income and noninterest revenues, excluding net gains from securities transactions.  This presentation excludes intangible amortization and netsecurities gains, as is common in other company releases, and better aligns with true operating performance.
 
  
  
 FTE - Fully taxable equivalent basis  EOP - End of period actual balances  N/A - Not applicable  

 

  TABLE 5    
  Income Statement  
  ($ and shares in thousands, except per share data)  
      
  Three Months Ended 
  March 31,December 31,March 31, 
   2016  2015  2015  
 Interest income$  95,329 $  94,960 $  98,594  
 Less:  interest expense 9,686  9,038  7,601  
   Net interest income 85,643  85,922  90,993  
 Provision for loan losses 91  484  1  
   Net interest income after provision for loan losses 85,552  85,438  90,992  
      
 Wealth management fees 8,121  8,142  8,520  
 Service charges on deposit accounts 9,639  10,039  11,045  
 Debit card and ATM fees 3,785  3,646  6,732  
 Mortgage banking revenue 2,920  2,145  2,963  
 Insurance premiums and commissions 13,121  10,491  12,113  
 Investment product fees 3,905  4,375  4,403  
 Company-owned life insurance 2,038  2,064  2,152  
 Change in Indemnification Asset (655) 57  (968) 
 Other income 4,372  5,651  4,068  
 Net gain on branch divestitures   -   272    -   
 Recognition of deferred gain on sale leaseback transactions 1,052  12,035  1,524  
 Gains (losses) on sales of securities 1,106  1,662  2,683  
 Gains (losses) on derivatives 47  35  60  
   Total noninterest income 49,451  60,614  55,295  
      
 Salaries and employee benefits 56,972  56,782  69,694  
 Occupancy 12,844  11,796  14,293  
 Equipment 2,893  2,856  3,904  
 Marketing 2,486  1,769  2,236  
 Data processing 7,123  6,020  6,590  
 Communication 1,864  2,106  2,744  
 Professional fees 3,368  2,808  3,132  
 Loan expenses 1,333  1,811  1,326  
 Supplies 583  565  684  
 FDIC assessment 1,919  1,913  1,885  
 Other real estate owned expense 424  482  1,161  
 Intangible amortization 2,647  2,816  3,081  
 Other expense 3,899  10,745    5,426  
   Total noninterest expense 98,355  102,469    116,156  
      
   Income before income taxes 36,648  43,583    30,131  
   Income tax expense 9,671  11,598  9,225  
   Net income$  26,977 $  31,985 $  20,906  
      
 Diluted Earnings Per Share     
 Net income$  0.24 $  0.27 $  0.18  
      
 Average Common Shares Outstanding    
   Basic   113,998    114,103    118,540  
   Diluted   114,563    114,716    119,076  
      
 Common shares outstanding at end of period   114,352    114,297    116,983  
      

 

  TABLE 6  
  Balance Sheet 
  ($ in thousands) 
           
    March 31, December 31, March 31,  
     2016   2015   2015   
   Assets       
     Federal Reserve Bank account$  20,516  $  125,724  $  12,782   
     Money market investments   1,783     2,783     6,561   
     Investments:       
     Treasury and government sponsored agencies   757,745     768,564     900,900   
     Mortgage-backed securities   1,005,588     1,082,403     1,112,279   
     States and political subdivisions   1,112,599     1,100,501     988,777   
     Other securities   431,368     428,951     458,584   
     Total investments   3,307,300     3,380,419     3,460,540   
     Loans held for sale   22,546     13,810     210,513   
     Loans:       
     Commercial   1,784,970     1,804,615     1,668,275   
     Commercial and agriculture real estate   1,907,834     1,847,821     1,813,579   
     Consumer:        
     Home equity   347,776     359,954     374,079   
     Other consumer loans   1,236,959     1,183,814     1,034,412   
     Subtotal of commercial and consumer loans   5,277,539     5,196,204     4,890,345   
     Residential real estate   1,634,132     1,644,614     1,625,354   
     Covered loans   95,403     107,587     136,840   
     Total loans   7,007,074     6,948,405     6,652,539   
     Total earning assets   10,359,219     10,471,141     10,342,935   
           
   Allowance for loan losses   (50,700)    (52,233)    (48,878)  
   Nonearning Assets:       
     Cash and due from banks   153,259     91,311     195,970   
     Premises and equipment   198,065     196,676     132,101   
     Goodwill and intangible assets   617,077     619,942     631,642   
     Company-owned life insurance   342,292     341,294     335,976   
     FDIC Indemnification Asset   7,703     9,030     20,024   
     Other real estate owned   13,522     12,498     15,566   
     Other assets    291,889     301,868     324,514   
     Total nonearning assets   1,623,807     1,572,619     1,655,793   
     Total assets$  11,932,326  $  11,991,527  $  11,949,850   
           
   Liabilities and Equity       
     Noninterest-bearing demand deposits$  2,491,767  $  2,488,855  $  2,553,801   
     NOW accounts   2,178,690     2,133,536     2,218,243   
     Savings accounts   2,271,341     2,201,352     2,384,502   
     Money market accounts   561,250     577,050     636,933   
     Other time deposits   919,213     901,352     1,072,195   
     Total core deposits   8,422,261     8,302,145     8,865,674   
     Brokered CD's   166,634     98,715     61,846   
     Total deposits   8,588,895     8,400,860     8,927,520   
           
     Short-term borrowings   494,380     628,499     463,007   
     Other borrowings   1,167,811     1,291,747     869,123   
     Total borrowed funds   1,662,191     1,920,246     1,332,130   
   Accrued expenses and other liabilities   172,597     179,251     206,929   
     Total liabilities   10,423,683     10,500,357     10,466,579   
           
   Common stock, surplus, and retained earnings   1,538,228     1,525,967     1,507,513   
   Other comprehensive income   (29,585)    (34,797)    (24,242)  
     Total shareholders' equity   1,508,643     1,491,170     1,483,271   
     Total liabilities and shareholders' equity$  11,932,326  $  11,991,527  $  11,949,850   
           
          

 

  TABLE 7             
 Average Balance Sheet and Interest Rates 
 ($ in thousands) 
               
               
   Three Months Ended Three Months Ended Three Months Ended 
   March 31, 2016 December 31, 2015 March 31, 2015 
   AverageIncome (1)/Yield/ AverageIncome (1)/Yield/ AverageIncome (1)/Yield/ 
 Earning Assets: BalanceExpenseRate BalanceExpenseRate BalanceExpenseRate 
 Fed Funds sold, resell agr, Fed Reserve            
 Bank account, and money market$44,499 $49  0.45% $94,660 $29  0.12% $25,732 $6  0.10% 
 Investments:             
 Treasury and gov't sponsored agencies 730,379  3,477  1.90%  770,472  3,658  1.90%  889,979  4,374  1.97% 
 Mortgage-backed securities 1,050,520  5,078  1.93%  1,134,521  5,356  1.89%  1,153,835  5,051  1.75% 
 States and political subdivisions 1,103,467  13,009  4.72%  1,088,917  12,935  4.75%  976,943  11,592  4.75% 
 Other securities  428,324  2,837  2.66%  431,541  2,635  2.44%  454,070  2,818  2.48% 
   Total investments  3,312,690  24,401  2.95%  3,425,451  24,584  2.87%  3,474,827  23,835  2.74% 
 Loans:             
 Commercial (2)  1,781,711  17,161  3.81%  1,773,804  16,861  3.72%  1,716,161  19,014  4.43% 
 Commercial and agriculture real estate (2) 1,896,951  28,038  5.85%  1,860,536  27,496  5.78%  1,879,985  28,126  5.98% 
 Consumer:             
 Home equity (2)  413,796  4,279  4.16%  424,013  4,218  3.95%  453,641  4,580  4.09% 
 Other consumer loans (2) 1,210,993  9,680  3.22%  1,160,652  9,747  3.33%  1,044,141  9,672  3.76% 
 Subtotal commercial and consumer loans 5,303,451  59,158  4.49%  5,219,005  58,322  4.43%  5,093,928  61,392  4.89% 
 Residential real estate loans (2) 1,670,389  16,921  4.06%  1,675,707  17,188  4.10%  1,751,680  18,018  4.11% 
               
 Total loans (2)  6,973,840  76,079  4.35%  6,894,712  75,510  4.32%  6,845,608  79,410  4.65% 
               
 Total earning assets$10,331,029 $100,529  3.88% $10,414,823 $100,123  3.80% $10,346,167 $103,251  3.99% 
               
 Less: Allowance for loan losses (52,077)    (52,677)    (49,418)   
               
 Non-Earning Assets:             
 Cash and due from banks$246,212    $297,109    $212,998    
 Other assets  1,378,676     1,282,153     1,419,945    
               
 Total assets $11,903,840    $11,941,408    $11,929,692    
               
 Interest-Bearing Liabilities:            
 NOW accounts $2,114,798 $237  0.05% $2,063,815 $289  0.06% $2,207,096 $161  0.03% 
 Savings accounts  2,224,151  780  0.14%  2,207,640  784  0.14%  2,343,894  810  0.14% 
 Money market accounts 552,475  90  0.07%  828,501  263  0.13%  656,958  118  0.07% 
 Other time deposits  913,347  2,115  0.93%  909,985  2,123  0.93%  1,075,014  2,383  0.90% 
   Total interest-bearing deposits 5,804,771  3,222  0.22%  6,009,941  3,459  0.23%  6,282,962  3,472  0.22% 
 Brokered CD's  127,287  272  0.86%  80,951  141  0.69%  72,869  92  0.51% 
   Total interest-bearing deposits and CD's 5,932,058  3,494  0.24%  6,090,892  3,600  0.23%  6,355,831  3,564  0.23% 
               
 Short-term borrowings  446,422  182  0.16%  479,760  144  0.12%  453,611  96  0.09% 
 Other borrowings  1,375,011  6,010  1.75%  1,196,166  5,294  1.75%  918,754  3,941  1.72% 
   Total borrowed funds 1,821,433  6,192  1.37%  1,675,926  5,438  1.29%  1,372,365  4,037  1.19% 
               
   Total interest-bearing liabilities$7,753,491 $9,686  0.50% $7,766,818 $9,038  0.46% $7,728,196 $7,601  0.40% 
               
 Noninterest-Bearing Liabilities            
 Demand deposits  2,473,091     2,483,234     2,503,078    
 Other liabilities  174,296     208,696     195,696    
 Shareholders' equity  1,502,962     1,482,660     1,502,722    
               
 Total liabilities and shareholders' equity$11,903,840    $11,941,408    $11,929,692    
               
 Net interest rate spread    3.38%    3.34%    3.59% 
               
 Net interest margin (FTE)   3.52%    3.50%    3.70% 
               
 FTE adjustment  $5,200    $5,163    $4,658   
               
 (1) Interest income is reflected on a fully taxable equivalent basis (FTE).
 
 (2) Includes loans held for sale.
 

 

  TABLE 8   
 Asset Quality (EOP)
 ($ in thousands)
     
  Three Months Ended
  March 31,December 31,March 31,
   2016  2015  2015 
     
 Beginning allowance for loan losses$  52,233 $  51,226 $  47,849 
     
   Provision for loan losses   91    484    1 
     
   Gross charge-offs   (3,942)   (5,559)   (2,113)
   Gross recoveries   2,318    6,082    3,141 
   Net (charge-offs) recoveries   (1,624)   523    1,028 
     
 Ending allowance for loan losses$  50,700 $  52,233 $  48,878 
     
 Net charge-offs (recoveries) / average loans (1) 0.09% -0.03% -0.06%
     
 Average loans outstanding (1)$  6,970,578 $  6,891,197 $  6,643,462 
     
 EOP loans outstanding (1)$  7,007,074 $  6,948,405 $  6,652,539 
     
 Allowance for loan losses / EOP loans (1) 0.72% 0.75% 0.73%
     
 Underperforming Assets:   
   Loans 90 Days and over (still accruing)$  357 $  916 $  142 
     
   Non-performing loans:   
   Nonaccrual loans (2)   117,866    132,373    155,892 
   Renegotiated loans   14,155    14,285    12,520 
 Total non-performing loans   132,021    146,658    168,412 
     
   Foreclosed properties   13,522    12,498    15,566 
     
 Total underperforming assets$  145,900 $  160,072 $  184,120 
     
 Classified loans - "problem loans"$  200,297 $  213,294 $  253,237 
 Other classified assets   6,566    6,857    14,816 
 Criticized loans - "special mention loans"   132,475    134,347    189,989 
 Total classified and criticized assets$  339,338 $  354,498 $  458,042 
     
 Non-performing loans / EOP loans (1) 1.88% 2.11% 2.53%
     
 Allowance to non-performing loans (3) 38% 36% 29%
     
 Under-performing assets / EOP loans (1) 2.08% 2.30% 2.77%
     
 EOP total assets$  11,932,326 $  11,991,527 $  11,949,850 
     
 Under-performing assets / EOP assets 1.22% 1.33% 1.54%
     
  EOP - End of period actual balances    
  (1) Excludes loans held for sale.    
  (2) Includes renegotiated loans totaling $35.7 million at March 31, 2016, $30.0 million at December 31, 2015 and $23.1 million 
   at March 31, 2015.    
  (3) Includes acquired loans that were recorded at fair value in accordance with ASC 805 at the date of acquisition.  As such, the 
   credit risk was incorporated in the fair value recorded and no allowance for loan losses was recorded on the acquisition date. 
     

 

 TABLE 9      
 Non-GAAP Measures 
 ($ in thousands) 
       
   Three Months Ended 
   March 31,December 31,March 31, 
    2016  2015  2015  
       
  Actual End of Period Balances    
  GAAP shareholders' equity $  1,508,643 $  1,491,170 $  1,483,271  
       
  Deduct:    
  Goodwill    584,634    584,634    587,904  
  Intangibles    32,443    35,308    43,738  
      617,077    619,942    631,642  
       
  Tangible shareholders' equity $  891,566 $  871,228 $  851,629  
       
  Actual End of Period Balances    
  GAAP assets $  11,932,326 $  11,991,527 $  11,949,850  
       
  Add:    
  Trust overdrafts   48    29    55  
       
  Deduct:    
  Goodwill    584,634    584,634    587,904  
  Intangibles    32,443    35,308    43,738  
      617,077    619,942    631,642  
       
  Tangible Assets $  11,315,297 $  11,371,614 $  11,318,263  
       
  Risk-weighted assets   7,795,646    7,718,065    7,864,882  
       
  Actual End of Period Balances    
  GAAP net income$  26,977 $  31,985 $  20,906  
       
  Add:    
  Intangible amortization (net of tax)   2,404    2,545    2,765  
       
  Tangible net income$  29,381 $  34,530 $  23,671  
       
  Tangible Ratios     
  Return on tangible common equity 13.18% 15.85% 11.12% 
  Return on tangible assets  1.04% 1.21% 0.84% 
  Tangible common equity to tangible assets  7.88% 7.66% 7.52% 
  Tangible common equity to risk-weighted assets  11.44% 11.29% 10.83% 
  Tangible common book value (1)   7.80    7.62    7.28  
       
  Tangible common equity presentation includes other comprehensive income as is common in other company releases. 
  (1) Tangible common shareholders' equity divided by common shares issued and outstanding at period-end. 
       
  Tier 1 capital$  975,717 $  968,772 $  939,853  
       
  Deduct:    
  Trust Preferred Securities   45,000    45,000    45,000  
  Additional Tier 1 capital deductions   (7,625)   (10,725)   (12,947) 
      37,375    34,275    32,053  
       
  Tier 1 common equity $  938,342 $  934,497 $  907,800  
       
  Risk-weighted assets   7,795,646    7,718,065    7,864,882  
       
  Tier 1 common equity to risk-weighted assets  12.04% 12.11% 11.54% 
       



            

Contact Data