Attached files

file filename
EX-99.2 - HANCOCK WHITNEY CORPhwc-20180717xex99_2.htm
8-K - HANCOCK WHITNEY CORPhwc-20180717x8k.htm
                                                                                                                                                                                                                                                                                     Exhibit 99.1

FOR IMMEDIATE RELEASE
July 17, 2018



For more information
Trisha Voltz Carlson, EVP, Investor Relations Manager
504.299.5208 or trisha.carlson@hancockwhitney.com



Hancock Whitney reports second quarter 2018 EPS of $.82
Results include $15.8 million, or $.14 per share after tax, impact from nonoperating items

GULFPORT, Miss. (July 17, 2018) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the second quarter of 2018. Net income for the second quarter of 2018 was $71.2 million, or $.82 per diluted common share (EPS), compared to $72.5 million, or $.83 EPS in the first quarter of 2018 and $52.3 million, or $.60 EPS, in the second quarter of 2017. The second quarter of 2018 included $15.8 million ($.14 per share after-tax impact) of nonoperating items. The first quarter of 2018 included $7.0 million ($.07 per share impact) of nonoperating items and the second quarter of 2017 included nonoperating items of $10.6 million ($.08 per share impact).
 
Highlights of the company’s second quarter 2018 results (compared to first quarter 2018):
Effective May 25th our name changed to Hancock Whitney Corporation and Hancock Whitney Bank; new ticker “HWC”
Net income decreased $1.3 million, or 2% linked-quarter; excluding nonoperating items, earnings increased $5.4 million, or 7%
Second quarter included $15.8 million of nonoperating items related to the brand consolidation project, the Capital One trust and asset management purchase, the restructuring of a portion of our BOLI investments, and other miscellaneous items
Operating leverage increased approximately $4 million linked-quarter; revenue up $7.5 million, operating expense up $3.7 million
Efficiency ratio improved 11 bps to 57.4%
Return on average assets (ROA) declined 4 bps to 1.04%; excluding nonoperating items, ROA increased 5 bps to 1.22%
NIM increased 3 bps to 3.40%
Criticized loans declined $187 million or 17% LQ; $115 million energy, $72 million nonenergy
 
“Results for the second quarter reflected continued improvement in operating EPS, ROA, efficiency ratio and ROTCE,” said John M. Hairston, President & CEO. “We are pleased to report progress towards attaining our Corporate Strategic Objectives (CSOs), along with notable linked quarter improvement in credit metrics, as criticized and nonaccrual loans trended positively for both energy and nonenergy. As we begin the second half of 2018 operating with a new name, logo and ticker, we remain relentlessly focused on achieving our CSOs, maintaining credit performance and being opportunistic with our capital, all with the primary focus of achieving our stated targets.”

1

Loans
Total loans at June 30, 2018 were $19.4 billion, up approximately $278 million, or 1%, linked-quarter. Net loan growth during the quarter continues to be diversified across the regions and also in areas identified as part of the company’s revenue-generating initiatives.

Average loans totaled $19.2 billion for the second quarter of 2018, up $165 million, or 1%, linked-quarter.

Energy
At June 30, 2018, loans to the energy industry totaled $985 million, or 5.1% of total loans. The energy portfolio declined $69 million linked-quarter, and is comprised of credits to both the exploration and production (E&P) sector and the support and services sectors. Payoffs and paydowns of $137 million and charge-offs of $5.0 million were partially offset by $73 million in fundings. During the second quarter there were $6.9 million in recoveries on energy credits.

Higher oil prices are helpful in the recovery of credits impacted by the energy cycle, however, we believe the key to resolution of many of those credits, especially in support services, is stabilization of prices over the longer term. Management continues to estimate that net charge-offs from energy-related credits could approximate up to $95 million over the duration of the cycle, of which approximately $79 million has been taken to-date.

Deposits
Total deposits at June 30, 2018 were $22.2 billion, down $250 million, or 1%, from March 31, 2018. Average deposits for the second quarter of 2018 were $22.1 billion, up $58 million, or less than 1%, linked-quarter.

Noninterest-bearing demand deposits (DDAs) totaled $8.2 billion at June 30, 2018, down $64 million, or 1%, from March 31, 2018. DDAs comprised 37% of total period-end deposits at June 30, 2018.

Interest-bearing transaction and savings deposits totaled $7.7 billion at the end of the second quarter of 2018, down $347 million, or 4%, from March 31, 2018. Time deposits of $3.5 billion were up $414 million, or 13%, while interest-bearing public fund deposits decreased $253 million, or 8%, to $2.9 billion at June 30, 2018.

Asset Quality
Nonperforming assets (NPAs) totaled $416.5 million at June 30, 2018, down $51.8 million, or 11%, from March 31, 2018. During the second quarter of 2018, total nonperforming loans decreased approximately $47.5 million, while foreclosed and surplus real estate (ORE) and other foreclosed assets decreased approximately $4.3 million. Nonperforming assets as a percent of total loans, ORE and other foreclosed assets was 2.15% at June 30, 2018, down 30 bps from March 31, 2018.

The total allowance for loan losses (ALLL) was $214.5 million at June 30, 2018, up $3.8 million from March 31, 2018. The ratio of the allowance for loan losses to period-end loans was 1.11% at June 30, 2018, up 1 bp from 1.10% at March 31, 2018. The allowance for credits in the energy portfolio totaled $59.0 million, or 6.0% of energy loans, at June 30, 2018, as compared to $62.6 million, or 5.9% of energy loans, at March 31, 2018.

2

Net charge-offs were $5.1 million, or 0.11% of average total loans on an annualized basis in the second quarter of 2018, down from $12.2 million, or 0.26% of average total loans in the first quarter of 2018. Included in the total were $5.0 million of charge-offs related to energy credits in the second quarter of 2018, offset by energy-related recoveries of $6.9 million.

During the second quarter of 2018, the company recorded a total provision for loan losses of $8.9 million, down from $12.3 million in the first quarter of 2018.

Net Interest Income and Net Interest Margin (NIM)
Net interest income (TE) for the second quarter of 2018 was $215.6 million, up $6.0 million from the first quarter of 2018. The increase is primarily related to the impact of the March 2018 rate hike and interest activity on nonaccrual loans.

Average earning assets were $25.4 billion for the second quarter of 2018, up $285 million, or 1%, from the first quarter of 2018. The net interest margin (TE) was 3.40% for the second quarter of 2018, up 3 bps from the first quarter of 2018. The increase in the margin includes 2 bps of positive impact from interest recoveries on nonaccrual loans this quarter versus 3 bps negative impact of interest reversals last quarter, a 5 bps negative impact from the sale of HFC, and a 3 bps positive impact from the March 2018 rate hike.

Noninterest Income
Noninterest income totaled $68.8 million for the second quarter of 2018, up $2.6 million, or 4%, from the first quarter of 2018. The first quarter of 2018 included a loss on the sale of the consumer finance company (HFC) of $1.1 million.

Service charges on deposits totaled $21.0 million for the second quarter of 2018, down $0.5 million, or 2%, from the first quarter of 2018. Bank card and ATM fees totaled $15.5 million, up $1 million, or 7%, from the first quarter of 2018.

Trust fees totaled $11.7 million, up $0.3 million, or 3% linked-quarter. On July 13, 2018, the transaction to purchase Capital One’s trust and asset management business was completed. Beginning in the third quarter of 2018 we expect to add approximately $6 million per quarter in trust fees related to this acquisition.

Investment and annuity income and insurance fees totaled $6.3 million, up $0.1 million, or 2%, linked-quarter. Fees from secondary mortgage operations totaled $4.0 million for the second quarter of 2018, up $0.6 million, or 17%, linked-quarter. Other noninterest income, excluding nonoperating items, totaled $10.5 million, down $0.1 million, or 1%, from the first quarter of 2018.

Noninterest Expense & Taxes
Noninterest expense for the second quarter of 2018 totaled $184.4 million, up $13.6 million, or 8%, from the first quarter of 2018. Included in the second quarter total was $15.8 million of nonoperating expense related to the brand consolidation project ($9.8 million), the Capital One trust and asset management purchase ($1.5 million), the restructuring of a portion of our bank-owned life insurance (BOLI) investments ($3.2 million), and other miscellaneous items ($1.3 million). There was $5.9 million of nonoperating expense in the first quarter of 2018 related to the sale of HFC, the Capital One trust and asset management transaction, the brand consolidation project, and a one-time all hands bonus. Excluding nonoperating items, operating expense for the second quarter of 2018 totaled $168.6 million, up $3.7 million, or 2% linked-quarter.

3

Expenses associated with the consumer finance company (HFC) totaled $2.5 million in the first quarter of 2018. HFC was sold on March 9, 2018. The discussion below excludes nonoperating items.

Total personnel expense was $96.8 million in the second quarter of 2018, up $0.5 million, or less than 1%, from the first quarter of 2018. Adjusting for HFC, personnel expense was up $1.8 million mainly related to annual merit increases and incentives.

Occupancy and equipment expense totaled $15.3 million in the second quarter of 2018, up $0.9 million, or 6%, from the first quarter of 2018. After adjusting for HFC, occupancy and equipment was up $1.1 million, partly related to annual insurance renewals.

Amortization of intangibles totaled $5.3 million for the second quarter of 2018, down $0.3 million or 5% linked-quarter. Gains on ORE dispositions exceeded ORE expense by $0.3 million in the second quarter of 2018, compared to a net ORE expense of $0.2 million in the first quarter of 2018.

Other operating expense totaled $51.4 million in the second quarter of 2018, up $3.1 million, or 6%, from the first quarter of 2018. After adjusting for HFC, other operating expense was up $4.0 million. The linked quarter increase was mainly related to revenue-generating initiatives such as a $1.0 million increase in expense related to new digital offerings, an increase of $0.7 million in professional services, a $0.6 million increase in regulatory and franchise expense related to growth, and increase of $0.9 million in business development expense.

The effective income tax rate for the second quarter of 2018 was 18%. Management expects the tax rate in the third quarter of 2018 to approximate 18%. The effective income tax rate continues to be less than the statutory rate due primarily to tax-exempt income and tax credits.

Capital
Common shareholders’ equity at June 30, 2018 totaled $2.9 billion, virtually unchanged from first quarter 2018. The tangible common equity (TCE) ratio was 7.76%, down 4 bps from March 31, 2018. The decline is mainly related to the growth in assets during the second quarter. Additional capital ratios are included in the financial tables.

Conference Call and Slide Presentation
Management will host a conference call for analysts and investors at 9:00 a.m. Central Time on Wednesday, July 18, 2018 to review the results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock Whitney’s website at www.hancockwhitney.com/investors. A link to the release with additional financial tables, and a link to a slide presentation related to second quarter results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial (877) 564-1219 or (973) 638-3429. An audio archive of the conference call will be available under the Investor Relations section of our website. A replay of the call will also be available through July 25, 2018 by dialing (855) 859-2056 or (404) 537-3406, passcode 8299795.

4

About Hancock Whitney
Since the late 1800s, Hancock Whitney has embodied core values of Honor & Integrity, Strength & Stability, Commitment to Service, Teamwork, and Personal Responsibility. Hancock Whitney offices and financial centers in Mississippi, Alabama, Florida, Louisiana, and Texas offer comprehensive financial products and services, including traditional and online banking; commercial and small business banking; private banking; trust and investment services; healthcare banking; certain insurance services; and mortgage services. The company also operates a loan production office in Nashville, Tennessee. BauerFinancial, Inc., the nation’s leading independent bank rating and analysis firm, consistently recommends Hancock Whitney as one of America’s most financially sound banks. More information is available at www.hancockwhitney.com.

Non-GAAP Financial Measures
This news release includes non-GAAP financial measures to describe Hancock Whitney’s performance. The reconciliations of those measures to GAAP measures are provided either in the financial tables or in Appendix A thereto.

Consistent with Securities and Exchange Commission Industry Guide 3, the company presents net interest income, net interest margin and efficiency ratios on a fully taxable equivalent (“TE”) basis. The TE basis adjusts for the tax-favored status of net interest income from certain loans and investments using the statutory federal tax rate to increase tax-exempt interest income to a taxable equivalent basis. The company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

The company presents certain additional non-GAAP financial measures to assist the reader with a better understanding of the company’s performance period over period, as well as to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. These non-GAAP measures may reference the concepts “core” or “operating.” The company uses the term “core” to describe a financial measure that excludes income or expense arising from accretion or amortization of fair value adjustments recorded as part of purchase accounting. The company uses the term “operating” to describe a financial measure that excludes income or expense considered to be nonoperating in nature. Items identified as nonoperating are those that, when excluded from a reported financial measure, provide management or the reader with a measure that may be more indicative of forward-looking trends in the company’s business.

We define Core Net Interest Income as net interest income (TE) excluding net purchase accounting accretion and amortization. We define Core Net Interest Margin as core net interest income expressed as a percentage of average earning assets. A reconciliation of reported net interest income to core net interest income and reported net interest margin to core net interest margin is included in Appendix A.

We define Operating Revenue as net interest income (TE) and noninterest income less nonoperating revenue.  We define Operating Pre-Provision Net Revenue as operating revenue (TE) less noninterest expense, excluding nonoperating items. Management believes that operating pre-provision net revenue is a useful financial measure because it enables investors and others to assess the company’s ability to generate capital to cover credit losses through a credit cycle. A reconciliation of reported net interest income to operating pre-provision net revenue is included in Appendix A.

5

We define Operating Earnings as reported net income excluding nonoperating items net of income tax.  We define Operating Earnings per Share as operating earnings expressed as an amount available to each common shareholder on a diluted basis. A reconciliation of reported net income to operating earnings is presented in the Income Statement table and a reconciliation of reported earnings per share – diluted to operating earnings per share – diluted is presented in Appendix A.

Important Cautionary Statement About Forward-Looking Statements
This news release contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements that we may make include statements regarding balance sheet and revenue growth, the provision for loans losses, loan growth expectations, management’s predictions about charge-offs for loans, including energy-related credits, the impact of changes in oil and gas prices on our energy portfolio, and the downstream impact on businesses that support the energy sector, especially in the Gulf Coast region, the impact of the sale of HFC on our performance and financial condition, the impact of the transactions with First NBC and Capital One on our performance and financial condition, including our ability to successfully integrate the businesses, deposit trends, credit quality trends, net interest margin trends, future expense levels, success of revenue-generating initiatives, projected tax rates, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts such as accretion levels, and the financial impact of regulatory requirements and tax reform legislation. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook”, or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.

Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2017 and in other periodic reports that we file with the SEC.
 
 
6


                                         
HANCOCK WHITNEY CORPORATION
   
FINANCIAL HIGHLIGHTS
   
(Unaudited)
   
                                         
   
Three Months Ended
     
Six Months Ended
   
(dollars and common share data in thousands, except per share amounts)
 
6/30/2018
     
3/31/2018
     
6/30/2017
     
6/30/2018
     
6/30/2017
   
NET INCOME
                                       
Net interest income
 
$
211,547
     
$
205,664
     
$
199,717
     
$
417,211
     
$
381,408
   
Net interest income (TE) (a)
   
215,628
       
209,627
       
208,281
       
425,255
       
398,270
   
Provision for loan losses
   
8,891
       
12,253
       
14,951
       
21,144
       
30,942
   
Noninterest income
   
68,832
       
66,252
       
67,487
       
135,084
       
130,978
   
Noninterest expense
   
184,402
       
170,791
       
183,470
       
355,193
       
347,012
   
Income tax expense
   
15,909
       
16,397
       
16,516
       
32,306
       
33,151
   
Net income
 
$
71,177
     
$
72,475
     
$
52,267
     
$
143,652
     
$
101,281
   
Earnings excluding nonoperating items
                                                 
Net income
 
$
71,177
     
$
72,475
     
$
52,267
      $
143,652
      $
101,281
   
Nonoperating items, net of income tax benefit
   
12,486
       
5,782
       
6,902
       
18,268
       
8,274
   
Operating earnings
 
$
83,663
     
$
78,257
     
$
59,169
     
$
161,920
     
$
109,555
   
PERIOD-END BALANCE SHEET DATA
                                                 
Loans
 
$
19,370,917
     
$
19,092,504
     
$
18,473,841
     
$
19,370,917
     
$
18,473,841
   
Securities
   
6,113,873
       
5,930,076
       
5,668,836
       
6,113,873
       
5,668,836
   
Earning assets
   
25,625,047
       
25,105,948
       
24,295,892
       
25,625,047
       
24,295,892
   
Total assets
   
27,925,447
       
27,297,337
       
26,630,569
       
27,925,447
       
26,630,569
   
Noninterest-bearing deposits
   
8,165,796
       
8,230,060
       
7,887,867
       
8,165,796
       
7,887,867
   
Total deposits
   
22,235,338
       
22,485,722
       
21,442,815
       
22,235,338
       
21,442,815
   
Common shareholders' equity
   
2,929,555
       
2,896,038
       
2,813,962
       
2,929,555
       
2,813,962
   
AVERAGE BALANCE SHEET DATA
                                                 
Loans
 
$
19,193,234
     
$
19,028,490
     
$
18,369,446
     
$
19,111,318
     
$
17,839,191
   
Securities (b)
   
6,032,058
       
5,897,290
       
5,241,735
       
5,965,046
       
5,140,075
   
Earning assets
   
25,391,025
       
25,106,283
       
24,338,130
       
25,249,441
       
23,558,398
   
Total assets
   
27,485,052
       
27,237,077
       
26,526,253
       
27,361,750
       
25,646,268
   
Noninterest-bearing deposits
   
8,149,521
       
7,951,121
       
7,769,932
       
8,050,870
       
7,616,945
   
Total deposits
   
22,101,474
       
22,043,419
       
20,932,561
       
22,072,608
       
20,094,864
   
Common shareholders' equity
   
2,908,997
       
2,872,813
       
2,786,566
       
2,891,005
       
2,759,975
   
COMMON SHARE DATA
                                                 
Earnings per share - diluted
 
$
0.82
     
$
0.83
     
$
0.60
     
$
1.65
     
$
1.17
   
Cash dividends per share
   
0.24
       
0.24
       
0.24
       
0.48
       
0.48
   
Book value per share (period-end)
   
34.33
       
33.96
       
33.21
       
34.33
       
33.21
   
Tangible book value per share (period-end)
   
24.66
       
24.22
       
23.27
       
24.66
       
23.27
   
Weighted average number of shares - diluted
   
85,483
       
85,423
       
84,867
       
85,451
       
84,755
   
Period-end number of shares
   
85,335
       
85,285
       
84,738
       
85,335
       
84,738
   
Market data
                                                 
High sales price
 
$
53.60
     
$
56.40
     
$
52.94
     
$
56.40
     
$
52.94
   
Low sales price
   
45.76
       
49.48
       
42.70
       
45.76
       
41.71
   
Period-end closing price
   
46.65
       
51.70
       
49.00
       
46.65
       
49.00
   
Trading volume
   
35,727
       
35,459
       
39,035
       
71,186
       
84,154
   
PERFORMANCE RATIOS
                                                 
Return on average assets
   
1.04
 
%
   
1.08
 
%
   
0.79
 
%
   
1.06
 
%
   
0.80
 
%
Return on average common equity
   
9.81
 
%
   
10.23
 
%
   
7.52
 
%
   
10.02
 
%
   
7.40
 
%
Return on average tangible common equity
   
13.72
 
%
   
14.41
 
%
   
10.69
 
%
   
14.06
 
%
   
10.31
 
%
Tangible common equity ratio (c)
   
7.76
 
%
   
7.80
 
%
   
7.65
 
%
   
7.76
 
%
   
7.65
 
%
Net interest margin (TE) (d)
   
3.40
 
%
   
3.37
 
%
   
3.43
 
%
   
3.39
 
%
   
3.40
 
%
Average loan/deposit ratio
   
86.84
 
%
   
86.32
 
%
   
87.76
 
%
   
86.58
 
%
   
88.77
 
%
Allowance for loan losses as a percentage of period-end loans
   
1.11
 
%
   
1.10
 
%
   
1.20
 
%
   
1.11
 
%
   
1.20
 
%
Annualized net charge-offs to average loans
   
0.11
 
%
   
0.26
 
%
   
0.13
 
%
   
0.18
 
%
   
0.41
 
%
Allowance for loan losses to nonperforming loans + accruing loans 90 days past due
   
53.35
 
%
   
46.37
 
%
   
63.92
 
%
   
53.35
 
%
   
63.92
 
%
Select performance measures excluding nonoperating items
                                                 
Operating earnings per share - diluted (d)
 
$
0.96
     
$
0.90
     
$
0.68
     
$
1.86
     
$
1.26
 
%
Return on average assets - operating
   
1.22
 
%
   
1.17
 
%
   
0.89
 
%
   
1.19
 
%
   
0.86
 
%
Return on average common equity - operating
   
11.54
 
%
   
11.05
 
%
   
8.52
 
%
   
11.29
 
%
   
8.00
 
%
Return on average tangible common equity - operating
   
16.12
 
%
   
15.56
 
%
   
12.11
 
%
   
15.85
 
%
   
11.15
 
%
Efficiency ratio (e)
   
57.40
 
%
   
57.51
 
%
   
60.59
 
%
   
57.45
 
%
   
60.86
 
%
Noninterest income as a percent of total revenue (TE) - operating
   
24.20
 
%
   
24.33
 
%
   
24.47
 
%
   
24.26
 
%
   
24.12
 
%
FTE headcount
   
3,780
       
3,775
       
4,162
       
3,780
       
4,162
   
 
(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21% for the three and six months ended June 30, 2018 and the three months ended March 31, 2018, and 35% for the three and six months ended June 30, 2017.
(b) Average securities does not include unrealized holding gains/losses on available for sale securities.
           
(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.
(d) Refer to Appendix A for reconciliation of this non-GAAP measure.
                         
(e) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items.
 
 
7

 
HANCOCK WHITNEY CORPORATION
   
QUARTERLY FINANCIAL HIGHLIGHTS
   
(Unaudited)
   
                                         
   
Three Months Ended
   
(dollars and common share data in thousands, except per share amounts)
 
6/30/2018
     
3/31/2018
     
12/31/2017
     
9/30/2017
     
6/30/2017
   
NET INCOME
                                       
Net interest income
 
$
211,547
     
$
205,664
     
$
208,047
     
$
202,857
     
$
199,717
   
Net interest income (TE) (a)
   
215,628
       
209,627
       
216,996
       
211,436
       
208,281
   
Provision for loan losses
   
8,891
       
12,253
       
14,986
       
13,040
       
14,951
   
Noninterest income
   
68,832
       
66,252
       
69,688
       
67,115
       
67,487
   
Noninterest expense
   
184,402
       
170,791
       
168,063
       
177,616
       
183,470
   
Income tax expense
   
15,909
       
16,397
       
39,237
       
20,414
       
16,516
   
Net income
 
$
71,177
     
$
72,475
     
$
55,449
     
$
58,902
     
$
52,267
   
Earnings excluding nonoperating items
                                                 
Net income
 
$
71,177
     
$
72,475
     
$
55,449
     
$
58,902
     
$
52,267
   
Nonoperating items, net of income tax benefit
   
12,486
       
5,782
       
       
7,405
       
6,902
   
Income tax resulting from re-measurement of deferred tax asset
   
       
       
19,520
       
       
   
Operating earnings
 
$
83,663
     
$
78,257
     
$
74,969
     
$
66,307
     
$
59,169
   
PERIOD-END BALANCE SHEET DATA
                                                 
Loans
 
$
19,370,917
     
$
19,092,504
     
$
19,004,163
     
$
18,786,285
     
$
18,473,841
   
Securities
   
6,113,873
       
5,930,076
       
5,888,380
       
5,624,552
       
5,668,836
   
Earning assets
   
25,625,047
       
25,105,948
       
25,024,792
       
24,545,798
       
24,295,892
   
Total assets
   
27,925,447
       
27,297,337
       
27,336,086
       
26,816,755
       
26,630,569
   
Noninterest-bearing deposits
   
8,165,796
       
8,230,060
       
8,307,497
       
7,896,384
       
7,887,867
   
Total deposits
   
22,235,338
       
22,485,722
       
22,253,202
       
21,533,859
       
21,442,815
   
Common shareholders' equity
   
2,929,555
       
2,896,038
       
2,884,949
       
2,863,275
       
2,813,962
   
AVERAGE BALANCE SHEET DATA
                                                 
Loans
 
$
19,193,234
     
$
19,028,490
     
$
18,839,537
     
$
18,591,219
     
$
18,369,446
   
Securities (b)
   
6,032,058
       
5,897,290
       
5,801,451
       
5,679,841
       
5,241,735
   
Earning assets
   
25,391,025
       
25,106,283
       
24,812,676
       
24,487,426
       
24,338,130
   
Total assets
   
27,485,052
       
27,237,077
       
26,973,507
       
26,677,573
       
26,526,253
   
Noninterest-bearing deposits
   
8,149,521
       
7,951,121
       
8,095,563
       
7,775,913
       
7,769,932
   
Total deposits
   
22,101,474
       
22,043,419
       
21,762,757
       
21,349,818
       
20,932,561
   
Common shareholders' equity
   
2,908,997
       
2,872,813
       
2,867,475
       
2,838,517
       
2,786,566
   
COMMON SHARE DATA
                                                 
Earnings per share - diluted
 
$
0.82
     
$
0.83
     
$
0.64
     
$
0.68
     
$
0.60
   
Cash dividends per share
   
0.24
       
0.24
       
0.24
       
0.24
       
0.24
   
Book value per share (period-end)
   
34.33
       
33.96
       
33.86
       
33.78
       
33.21
   
Tangible book value per share (period-end)
   
24.66
       
24.22
       
24.05
       
23.92
       
23.27
   
Weighted average number of shares - diluted
   
85,483
       
85,423
       
85,303
       
84,980
       
84,867
   
Period-end number of shares
   
85,335
       
85,285
       
85,200
       
84,767
       
84,738
   
Market data
                                                 
High sales price
 
$
53.60
     
$
56.40
     
$
53.35
     
$
50.40
     
$
52.94
   
Low sales price
   
45.76
       
49.48
       
46.18
       
41.05
       
42.70
   
Period-end closing price
   
46.65
       
51.70
       
49.50
       
48.45
       
49.00
   
Trading volume
   
35,727
       
35,459
       
29,308
       
33,243
       
39,035
   
PERFORMANCE RATIOS
                                                 
Return on average assets
   
1.04
 
%
   
1.08
 
%
   
0.82
 
%
   
0.88
 
%
   
0.79
 
%
Return on average common equity
   
9.81
 
%
   
10.23
 
%
   
7.67
 
%
   
8.23
 
%
   
7.52
 
%
Return on average tangible common equity
   
13.72
 
%
   
14.41
 
%
   
10.81
 
%
   
11.68
 
%
   
10.69
 
%
Tangible common equity ratio (c)
   
7.76
 
%
   
7.80
 
%
   
7.73
 
%
   
7.80
 
%
   
7.65
 
%
Net interest margin (TE) (d)
   
3.40
 
%
   
3.37
 
%
   
3.48
 
%
   
3.44
 
%
   
3.43
 
%
Average loan/deposit ratio
   
86.84
 
%
   
86.32
 
%
   
86.57
 
%
   
87.08
 
%
   
87.76
 
%
Allowance for loan losses as a percent of period-end loans
   
1.11
 
%
   
1.10
 
%
   
1.14
 
%
   
1.19
 
%
   
1.20
 
%
Annualized net charge-offs to average loans
   
0.11
 
%
   
0.26
 
%
   
0.44
 
%
   
0.25
 
%
   
0.13
 
%
Allowance for loan losses to nonperforming loans + accruing loans 90 days past due
   
53.35
 
%
   
46.37
 
%
   
54.18
 
%
   
56.45
 
%
   
63.92
 
%
Select performance measures excluding nonoperating items
                                                 
Operating earnings per share - diluted (d)
 
$
0.96
     
$
0.90
     
$
0.86
     
$
0.76
     
$
0.68
   
Return on average assets - operating
   
1.22
 
%
   
1.17
 
%
   
1.10
 
%
   
0.99
 
%
   
0.89
 
%
Return on average common equity - operating
   
11.54
 
%
   
11.05
 
%
   
10.37
 
%
   
9.27
 
%
   
8.52
 
%
Return on average tangible common equity - operating
   
16.12
 
%
   
15.56
 
%
   
14.62
 
%
   
13.14
 
%
   
12.11
 
%
Efficiency ratio (e)
   
57.40
 
%
   
57.51
 
%
   
56.57
 
%
   
57.50
 
%
   
60.59
 
%
Noninterest income as a percent of total revenue (TE) - operating
   
24.20
 
%
   
24.33
 
%
   
24.31
 
%
   
24.09
 
%
   
24.47
 
%
FTE headcount
   
3,780
       
3,775
       
3,887
       
3,979
       
4,162
   
 
(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21% for the three months ended June 30, 2018 and March 31, 2018, and 35% for the three months ended December 31, 2017, September 30, 2017 and June 30, 2017.
(b) Average securities does not include unrealized holding gains/losses on available for sale securities.
         
(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.
(d) Refer to Appendix A for reconciliation of this non-GAAP measure.
                         
(e) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items.
 
 
8

 
HANCOCK WHITNEY CORPORATION
 
INCOME STATEMENT
 
(Unaudited)
 
                               
   
Three Months Ended
   
Six Months Ended
 
 (dollars in thousands, except per share data)
 
6/30/2018
   
3/31/2018
   
6/30/2017
   
6/30/2018
   
6/30/2017
 
NET INCOME
                             
Interest income
 
$
252,304
   
$
241,395
   
$
226,177
   
$
493,699
   
$
428,692
 
Interest income (TE) (f)
   
256,385
     
245,358
     
234,741
     
501,743
     
445,554
 
Interest expense
   
40,757
     
35,731
     
26,460
     
76,488
     
47,284
 
Net interest income (TE)
   
215,628
     
209,627
     
208,281
     
425,255
     
398,270
 
Provision for loan losses
   
8,891
     
12,253
     
14,951
     
21,144
     
30,942
 
Noninterest income
   
68,832
     
66,252
     
67,487
     
135,084
     
130,978
 
Noninterest expense
   
184,402
     
170,791
     
183,470
     
355,193
     
347,012
 
Income before income taxes
   
87,086
     
88,872
     
68,783
     
175,958
     
134,432
 
Income tax expense
   
15,909
     
16,397
     
16,516
     
32,306
     
33,151
 
Net income
 
$
71,177
   
$
72,475
   
$
52,267
   
$
143,652
   
$
101,281
 
Earnings excluding nonoperating items
                                       
Net income
 
$
71,177
   
$
72,475
   
$
52,267
   
$
143,652
   
$
101,281
 
Nonoperating income
   
     
1,145
     
     
1,145
     
(4,352)
 
Nonoperating expense
   
15,805
     
5,853
     
10,617
     
21,658
     
17,080
 
Income tax benefit
   
(3,319)
 
   
(1,216)
 
   
(3,715)
 
   
(4,535)
 
   
(4,454)
 
Nonoperating items, net of applicable income tax benefit
   
12,486
     
5,782
     
6,902
     
18,268
     
8,274
 
Operating earnings
 
$
83,663
   
$
78,257
   
$
59,169
   
$
161,920
   
$
109,555
 
NONINTEREST INCOME
                                       
Service charges on deposit accounts
 
$
20,981
   
$
21,448
   
$
20,061
   
$
42,429
   
$
39,267
 
Trust fees
   
11,653
     
11,335
     
11,506
     
22,988
     
22,717
 
Bank card and ATM fees
   
15,464
     
14,458
     
13,687
     
29,922
     
26,155
 
Insurance and investment commissions, and annuity fees
   
6,264
     
6,125
     
6,445
     
12,389
     
11,709
 
Secondary mortgage market operations
   
3,965
     
3,401
     
4,241
     
7,366
     
7,808
 
Amortization of FDIC loss share receivable
   
     
     
(1,327)
 
   
     
(2,427)
 
Other income
   
10,505
     
10,630
     
12,874
     
21,135
     
21,397
 
Total operating noninterest income
   
68,832
     
67,397
     
67,487
     
136,229
     
126,626
 
Nonoperating income
   
     
(1,145)
 
   
     
(1,145)
 
   
4,352
 
Total noninterest income
 
$
68,832
   
$
66,252
   
$
67,487
   
$
135,084
   
$
130,978
 
NONINTEREST EXPENSE
                                       
Personnel expense (g)
 
$
96,835
   
$
96,366
   
$
99,598
   
$
193,201
   
$
191,670
 
Net occupancy and equipment expense
   
15,340
     
14,436
     
16,767
     
29,776
     
31,237
 
Other real estate (income) expense, net
   
(289)
 
   
210
     
(1,004)
 
   
(79)
 
   
(1,017)
 
Other operating expense (g)
   
51,389
     
48,308
     
51,735
     
99,697
     
97,580
 
Amortization of intangibles
   
5,322
     
5,618
     
5,757
     
10,940
     
10,462
 
Total operating expense
   
168,597
     
164,938
     
172,853
     
333,535
     
329,932
 
Nonoperating expense
   
15,805
     
5,853
     
10,617
     
21,658
     
17,080
 
Total noninterest expense
 
$
184,402
   
$
170,791
   
$
183,470
   
$
355,193
   
$
347,012
 
COMMON SHARE DATA
                                       
Earnings per share:
                                       
    Basic
 
$
0.82
   
$
0.83
   
$
0.60
   
$
1.65
   
$
1.17
 
    Diluted
   
0.82
     
0.83
     
0.60
     
1.65
     
1.17
 
Operating earnings per share:
                                       
    Diluted (h)
 
$
0.96
   
$
0.90
   
$
0.68
   
$
1.86
   
$
1.26
 
 
(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21% for the three and six months ended June 30, 2018 and the three months ended March 31, 2018, and 35% for the three and six months ended June 30, 2017.
(g) Prior period presentation relfects a reclassification of certain pension related costs between personnel expense and other noninterest expense in accordance with ASU 2017-07.
(h) Refer to Appendix A for reconciliation of this non-GAAP measure.
                           
 
 
9

 
HANCOCK WHITNEY CORPORATION
 
INCOME STATEMENT
 
(Unaudited)
 
                               
   
Three Months Ended
 
 (dollars in thousands, except per share data)
 
6/30/2018
   
3/31/2018
   
12/31/2017
   
9/30/2017
   
6/30/2017
 
NET INCOME
                             
Interest income
 
$
252,304
   
$
241,395
   
$
239,173
   
$
232,716
   
$
226,177
 
Interest income (TE) (f)
   
256,385
     
245,358
     
248,122
     
241,295
     
234,741
 
Interest expense
   
40,757
     
35,731
     
31,126
     
29,859
     
26,460
 
Net interest income (TE)
   
215,628
     
209,627
     
216,996
     
211,436
     
208,281
 
Provision for loan losses
   
8,891
     
12,253
     
14,986
     
13,040
     
14,951
 
Noninterest income
   
68,832
     
66,252
     
69,688
     
67,115
     
67,487
 
Noninterest expense
   
184,402
     
170,791
     
168,063
     
177,616
     
183,470
 
Income before income taxes
   
87,086
     
88,872
     
94,686
     
79,316
     
68,783
 
Income tax expense
   
15,909
     
16,397
     
39,237
     
20,414
     
16,516
 
Net income
 
$
71,177
   
$
72,475
   
$
55,449
   
$
58,902
   
$
52,267
 
Earnings excluding nonoperating items
                                       
Net income
 
$
71,177
   
$
72,475
   
$
55,449
   
$
58,902
   
$
52,267
 
Nonoperating income
   
     
1,145
     
     
     
 
Nonoperating expense
   
15,805
     
5,853
     
     
11,393
     
10,617
 
Income tax benefit
   
(3,319)
 
   
(1,216)
 
   
     
(3,988)
 
   
(3,715)
 
Income tax resulting from re-measurement of deferred tax asset
   
     
     
19,520
     
     
 
Nonoperating items, net of applicable income tax benefit
   
12,486
     
5,782
     
19,520
     
7,405
     
6,902
 
Operating earnings
 
$
83,663
   
$
78,257
   
$
74,969
   
$
66,307
   
$
59,169
 
NONINTEREST INCOME
                                       
Service charges on deposit accounts
 
$
20,981
   
$
21,448
   
$
22,455
   
$
21,444
   
$
20,061
 
Trust fees
   
11,653
     
11,335
     
11,079
     
10,742
     
11,506
 
Bank card and ATM fees
   
15,464
     
14,458
     
14,234
     
13,390
     
13,687
 
Investment and insurance commissions, and annuity fees
   
6,264
     
6,125
     
5,802
     
6,230
     
6,445
 
Secondary mortgage market operations
   
3,965
     
3,401
     
3,244
     
4,157
     
4,241
 
Amortization of FDIC loss share receivable
   
     
     
     
     
(1,327)
 
Other income
   
10,505
     
10,630
     
12,874
     
11,152
     
12,874
 
Total operating noninterest income
   
68,832
     
67,397
     
69,688
     
67,115
     
67,487
 
Nonoperating income
   
     
(1,145)
 
   
     
     
 
Total noninterest income
 
$
68,832
   
$
66,252
   
$
69,688
   
$
67,115
   
$
67,487
 
NONINTEREST EXPENSE
                                       
Personnel expense (g)
 
$
96,835
   
$
96,366
   
$
99,558
   
$
97,023
   
$
99,598
 
Net occupancy and equipment expense
   
15,340
     
14,436
     
14,968
     
15,728
     
16,767
 
Other real estate (income) expense, net
   
(289)
 
   
210
     
(340)
 
   
199
     
(1,004)
 
Other operating expense (g)
   
51,389
     
48,308
     
47,992
     
47,203
     
51,735
 
Amortization of intangibles
   
5,322
     
5,618
     
5,885
     
6,070
     
5,757
 
Total operating expense
   
168,597
     
164,938
     
168,063
     
166,223
     
172,853
 
Nonoperating expense
   
15,805
     
5,853
     
     
11,393
     
10,617
 
Total noninterest expense
 
$
184,402
   
$
170,791
   
$
168,063
   
$
177,616
   
$
183,470
 
COMMON SHARE DATA
                                       
Earnings per share:
                                       
    Basic
 
$
0.82
   
$
0.83
   
$
0.64
   
$
0.68
   
$
0.60
 
    Diluted
   
0.82
     
0.83
     
0.64
     
0.68
     
0.60
 
Operating earnings per share:
                                       
    Diluted (h)
 
$
0.96
   
$
0.90
   
$
0.86
   
$
0.76
   
$
0.68
 
 
(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21% for the three months ended June 30, 2018 and March 31, 2018, and 35% for the three months ended December 31, 2017, September 30, 2017 and June 30, 2017.
(g) Prior period presentation relfects a reclassification of certain pension related costs between personnel expense and other noninterest expense in accordance with ASU 2017-07.
(h) Refer to Appendix A for reconciliation of this non-GAAP measure.
                       
 
 
10

 
HANCOCK WHITNEY CORPORATION
   
PERIOD-END BALANCE SHEET
   
(Unaudited)
   
                                         
         
 (dollars in thousands)
 
6/30/2018
     
3/31/2018
     
12/31/2017
     
9/30/2017
     
6/30/2017
   
ASSETS
                                       
Commercial non-real estate loans
 
$
8,410,961
     
$
8,336,222
     
$
8,297,937
     
$
8,129,429
     
$
8,093,104
   
Commercial real estate - owner occupied
   
2,233,794
       
2,185,543
       
2,142,439
       
2,076,014
       
2,078,332
   
Total commercial and industrial loans
   
10,644,755
       
10,521,765
       
10,440,376
       
10,205,443
       
10,171,436
   
Commercial real estate - income producing
   
2,342,192
       
2,394,862
       
2,384,599
       
2,511,808
       
2,401,673
   
Construction and land development loans
   
1,515,233
       
1,413,878
       
1,373,421
       
1,373,048
       
1,313,522
   
Residential mortgage loans
   
2,780,359
       
2,732,821
       
2,690,472
       
2,596,692
       
2,493,923
   
Consumer loans
   
2,088,378
       
2,029,178
       
2,115,295
       
2,099,294
       
2,093,287
   
Total loans
   
19,370,917
       
19,092,504
       
19,004,163
       
18,786,285
       
18,473,841
   
Loans held for sale
   
36,047
       
21,827
       
39,865
       
23,236
       
26,787
   
Securities
   
6,113,873
       
5,930,076
       
5,888,380
       
5,624,552
       
5,668,836
   
Short-term investments
   
104,210
       
61,541
       
92,384
       
111,725
       
126,428
   
Earning assets
   
25,625,047
       
25,105,948
       
25,024,792
       
24,545,798
       
24,295,892
   
Allowance for loan losses
   
(214,530)
 
 
   
(210,713)
 
 
   
(217,308)
 
 
   
(223,122)
 
 
   
(221,865)
 
 
Goodwill
   
745,523
       
745,523
       
745,523
       
739,403
       
740,265
   
Other intangible assets, net
   
79,700
       
85,021
       
90,640
       
96,525
       
101,694
   
Other assets
   
1,689,707
       
1,571,558
       
1,692,439
       
1,658,151
       
1,714,583
   
Total assets
 
$
27,925,447
     
$
27,297,337
     
$
27,336,086
     
$
26,816,755
     
$
26,630,569
   
LIABILITIES
                                                 
Noninterest-bearing deposits
 
$
8,165,796
     
$
8,230,060
     
$
8,307,497
     
$
7,896,384
     
$
7,887,867
   
Interest-bearing transaction and savings deposits
   
7,711,542
       
8,058,793
       
8,181,554
       
7,893,546
       
8,402,133
   
Interest-bearing public fund deposits
   
2,854,839
       
3,108,008
       
3,040,318
       
2,762,048
       
2,537,030
   
Time deposits
   
3,503,161
       
3,088,861
       
2,723,833
       
2,981,881
       
2,615,785
   
Total interest-bearing deposits
   
14,069,542
       
14,255,662
       
13,945,705
       
13,637,475
       
13,554,948
   
Total deposits
   
22,235,338
       
22,485,722
       
22,253,202
       
21,533,859
       
21,442,815
   
Short-term borrowings
   
2,314,190
       
1,452,097
       
1,703,890
       
1,737,151
       
1,810,907
   
Long-term debt
   
266,009
       
300,443
       
305,513
       
331,179
       
407,876
   
Other liabilities
   
180,355
       
163,037
       
188,532
       
351,291
       
155,009
   
Total liabilities
   
24,995,892
       
24,401,299
       
24,451,137
       
23,953,480
       
23,816,607
   
COMMON SHAREHOLDERS' EQUITY
                                                 
Common stock net of treasury and capital surplus
   
2,022,258
       
2,016,405
       
2,010,833
       
2,012,835
       
2,007,942
   
Retained earnings
   
1,110,506
       
1,060,182
       
1,008,518
       
948,591
       
910,459
   
Accumulated other comprehensive income
   
(203,209)
 
 
   
(180,549)
 
 
   
(134,402)
 
 
   
(98,151)
 
 
   
(104,439)
 
 
Total common shareholders' equity
   
2,929,555
       
2,896,038
       
2,884,949
       
2,863,275
       
2,813,962
   
Total liabilities & shareholders' equity
 
$
27,925,447
     
$
27,297,337
     
$
27,336,086
     
$
26,816,755
     
$
26,630,569
   
CAPITAL RATIOS
                                                 
Tangible common equity
 
$
2,104,332
     
$
2,065,494
     
$
2,048,787
     
$
2,027,347
     
$
1,972,003
   
Tier 1 capital (i)
   
2,323,238
       
2,261,741
       
2,214,723
       
2,167,917
       
2,119,895
   
Common equity (period-end) as a percent of total assets (period-end)
   
10.49
 
%
   
10.61
 
%
   
10.55
 
%
   
10.68
 
%
   
10.57
 
%
Tangible common equity ratio
   
7.76
 
%
   
7.80
 
%
   
7.73
 
%
   
7.80
 
%
   
7.65
 
%
Leverage (Tier 1) ratio (i)
   
8.65
 
%
   
8.51
 
%
   
8.43
 
%
   
8.34
 
%
   
8.21
 
%
Tier 1 risk-based capital ratio (i)
   
10.49
 
%
   
10.35
 
%
   
10.21
 
%
   
10.10
 
%
   
10.01
 
%
Total risk-based capital ratio (i)
   
12.13
 
%
   
12.00
 
%
   
11.90
 
%
   
11.84
 
%
   
11.76
 
%
 
(i) Estimated for most recent period-end.
                                   
 
 
11

 
HANCOCK WHITNEY CORPORATION
 
AVERAGE BALANCE SHEET
 
(Unaudited)
 
                               
   
Three Months Ended
   
Six Months Ended
 
 (dollars in thousands)
 
6/30/2018
   
3/31/2018
   
6/30/2017
   
6/30/2018
   
6/30/2017
 
ASSETS
                             
Commercial non-real estate loans
 
$
8,350,436
   
$
8,290,955
   
$
8,082,498
   
$
8,320,860
   
$
7,965,301
 
Commercial real estate - owner occupied
   
2,207,871
     
2,160,596
     
2,052,595
     
2,184,349
     
1,998,495
 
Total commercial and industrial loans
   
10,558,307
     
10,451,551
     
10,135,093
   
 
10,505,209
   
 
9,963,796
 
Commercial real estate - income producing
   
2,354,508
     
2,383,906
     
2,457,993
     
2,369,141
     
2,298,815
 
Construction and land development loans
   
1,468,126
     
1,388,913
     
1,296,968
     
1,428,738
     
1,214,028
 
Residential mortgage loans
   
2,754,292
     
2,718,413
     
2,399,422
     
2,736,451
     
2,293,263
 
Consumer loans
   
2,058,001
     
2,085,707
     
2,079,970
     
2,071,779
     
2,069,289
 
Total loans
   
19,193,234
     
19,028,490
     
18,369,446
     
19,111,318
     
17,839,191
 
Loans held for sale
   
22,575
     
32,194
     
22,389
     
27,358
     
21,862
 
Securities (j)
   
6,032,058
     
5,897,290
     
5,241,735
     
5,965,046
     
5,140,075
 
Short-term investments
   
143,158
     
148,309
     
704,560
     
145,719
     
557,270
 
Earning assets
   
25,391,025
     
25,106,283
     
24,338,130
     
25,249,441
     
23,558,398
 
Allowance for loan losses
   
(212,766)
 
   
(216,796)
 
   
(216,851)
 
   
(214,770)
 
   
(221,650)
 
Goodwill and other intangible assets
   
827,760
     
833,269
     
826,097
     
830,499
     
778,198
 
Other assets
   
1,479,033
     
1,514,321
     
1,578,877
     
1,496,580
     
1,531,322
 
Total assets
 
$
27,485,052
   
$
27,237,077
   
$
26,526,253
   
$
27,361,750
   
$
25,646,268
 
LIABILITIES AND COMMON SHAREHOLDERS' EQUITY
                                       
Noninterest-bearing deposits
 
$
8,149,521
   
$
7,951,121
   
$
7,769,932
   
$
8,050,870
   
$
7,616,945
 
Interest-bearing transaction and savings deposits
   
7,860,019
     
8,043,176
     
8,047,426
     
7,951,092
     
7,475,719
 
Interest-bearing public fund deposits
   
2,970,117
     
3,070,079
     
2,539,424
     
3,019,821
     
2,543,626
 
Time deposits
   
3,121,817
     
2,979,043
     
2,575,779
     
3,050,825
     
2,458,574
 
Total interest-bearing deposits
   
13,951,953
     
14,092,298
     
13,162,629
     
14,021,738
     
12,477,919
 
Total deposits
   
22,101,474
     
22,043,419
     
20,932,561
     
22,072,608
     
20,094,864
 
Short-term borrowings
   
1,989,416
     
1,823,033
     
2,232,845
     
1,906,684
     
2,180,342
 
Long-term debt
   
299,695
     
305,117
     
428,292
     
302,391
     
443,089
 
Other liabilities
   
185,470
     
192,695
     
145,989
     
189,062
     
167,998
 
Common shareholders' equity
   
2,908,997
     
2,872,813
     
2,786,566
     
2,891,005
     
2,759,975
 
Total liabilities & shareholders' equity
 
$
27,485,052
   
$
27,237,077
   
$
26,526,253
   
$
27,361,750
   
$
25,646,268
 
 
(j) Average securities does not include unrealized holding gains/losses on available for sale securities.
       
 
 
12

 
HANCOCK WHITNEY CORPORATION
   
AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY
   
(Unaudited)
   
                                                             
   
Three Months Ended
   
6/30/2018
 
3/31/2018
 
6/30/2017 
 (dollars in millions)
 
Average
Balance
 
Interest
 
Rate
 
Average
Balance
 
Interest
 
Rate
 
Average
Balance
 
Interest
 
Rate
AVERAGE EARNING ASSETS
                                                           
Commercial & real estate loans (TE) (k)
 
$
14,380.9
   
$
162.3
     
4.53
 
%
 
$
14,224.4
   
$
150.9
     
4.30
 
%
 
$
13,890.1
   
$
148.4
     
4.29
 
%
Residential mortgage loans
   
2,754.3
     
28.1
     
4.08
 
%
   
2,718.4
     
27.9
     
4.10
 
%
   
2,399.4
     
22.3
     
3.71
 
%
Consumer loans
   
2,058.0
     
27.2
     
5.30
 
%
   
2,085.7
     
29.0
     
5.64
 
%
   
2,080.0
     
29.3
     
5.64
 
%
Loan fees & late charges
   
     
0.2
     
0.00
 
%
   
     
0.5
     
0.00
 
%
   
     
(0.2)
 
   
0.00
 
%
Total loans (TE) (l)
   
19,193.2
     
217.8
     
4.55
 
%
   
19,028.5
     
208.3
     
4.43
 
%
   
18,369.5
     
199.8
     
4.36
 
%
Loans held for sale
   
22.6
     
0.3
     
5.22
 
%
   
32.2
     
0.2
     
2.75
 
%
   
22.4
     
0.2
     
4.22
 
%
US Treasury and government agency securities
   
145.6
     
0.8
     
2.22
 
%
   
148.4
     
0.8
     
2.21
 
%
   
125.9
     
0.7
     
2.08
 
%
CMOs and mortgage backed securities
   
4,932.0
     
29.3
     
2.38
 
%
   
4,785.3
     
27.9
     
2.33
 
%
   
4,068.4
     
22.8
     
2.23
 
%
Municipals (TE)
   
951.0
     
7.6
     
3.18
 
%
   
960.1
     
7.6
     
3.18
 
%
   
983.0
     
9.3
     
3.81
 
%
Other securities
   
3.5
     
     
2.84
 
%
   
3.5
     
     
2.06
 
%
   
64.4
     
0.3
     
1.91
 
%
Total securities (TE) (m)
   
6,032.1
     
37.7
     
2.50
 
%
   
5,897.3
     
36.3
     
2.46
 
%
   
5,241.7
     
33.1
     
2.52
 
%
Total short-term investments
   
143.1
     
0.6
     
1.61
 
%
   
148.3
     
0.5
     
1.34
 
%
   
704.5
     
1.7
     
0.99
 
%
Average earning assets yield (TE)
 
$
25,391.0
   
$
256.4
     
4.05
 
%
 
$
25,106.3
     
245.3
     
3.95
 
%
 
$
24,338.1
   
$
234.8
     
3.87
 
%
INTEREST-BEARING LIABILITIES
                                                                             
Interest-bearing transaction and savings deposits
 
$
7,860.0
     
9.3
     
0.47
 
%
 
$
8,043.2
     
9.1
     
0.46
 
%
 
$
8,047.4
     
8.1
     
0.40
 
%
Time deposits
   
3,121.8
     
11.5
     
1.48
 
%
   
2,979.0
     
9.7
     
1.32
 
%
   
2,575.7
     
6.5
     
1.01
 
%
Public funds
   
2,970.1
     
9.1
     
1.22
 
%
   
3,070.1
     
8.1
     
1.07
 
%
   
2,539.5
     
3.8
     
0.59
 
%
Total interest-bearing deposits
   
13,951.9
     
29.9
     
0.86
 
%
   
14,092.3
     
26.9
     
0.78
 
%
   
13,162.6
     
18.4
     
0.56
 
%
Short-term borrowings
   
1,989.4
     
7.4
     
1.49
 
%
   
1,823.1
     
5.4
     
1.17
 
%
   
2,232.8
     
4.2
     
0.77
 
%
Long-term debt
   
299.7
     
3.5
     
4.63
 
%
   
305.1
     
3.4
     
4.48
 
%
   
428.3
     
3.9
     
3.61
 
%
Total borrowings
   
2,289.1
     
10.9
     
1.91
 
%
   
2,128.2
     
8.8
     
1.66
 
%
   
2,661.1
     
8.1
     
1.22
 
%
Total interest-bearing liabilities cost
   
16,241.0
     
40.8
     
1.01
 
%
   
16,220.5
     
35.7
     
0.89
 
%
   
15,823.7
     
26.5
     
0.67
 
%
Net interest-free funding sources
   
9,150.0
                       
8,885.8
                       
8,514.4
                   
Total cost of funds
   
25,391.0
     
40.8
     
0.64
 
%
   
25,106.3
     
35.7
     
0.58
 
%
   
24,338.1
     
26.5
     
0.44
 
%
Net Interest Spread (TE)
         
$
215.6
     
3.04
 
%
         
$
209.6
     
3.05
 
%
         
$
208.3
     
3.19
 
%
Net Interest Margin (TE)
 
$
25,391.0
   
$
215.6
     
3.40
 
%
 
$
25,106.3
   
$
209.6
     
3.37
 
%
 
$
24,338.1
   
$
208.3
     
3.43
 
%
 
(k) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21% for the three months ended June 30, 2018 and March 31, 2018, and 35% for the three months ended June 30, 2017.
(l) Includes nonaccrual loans.
                                                     
(m) Average securities does not include unrealized holding gains/losses on available for sale securities.
                       
 
 
13

 
HANCOCK WHITNEY CORPORATION
   
AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY
   
(Unaudited)
   
                                         
   
Six Months Ended
   
6/30/2018
 
6/30/2017
 (dollars in millions)
 
Average Balance
 
Interest
 
Rate
 
Average Balance
 
Interest
 
Rate
AVERAGE EARNING ASSETS
                                       
Commercial & real estate loans (TE) (k)
 
$
14,303.1
   
$
313.3
     
4.41
 
%
 
$
13,476.6
   
$
278.8
     
4.17
 
%
Residential mortgage loans
   
2,736.4
     
56.0
     
4.09
 
%
   
2,293.3
     
43.6
     
3.80
 
%
Consumer loans
   
2,071.8
     
56.2
     
5.47
 
%
   
2,069.3
     
55.8
     
5.44
 
%
Loan fees & late charges
   
     
0.6
     
0.00
 
%
   
     
(0.3)
 
   
0.00
 
%
Total loans (TE) (l)
   
19,111.3
     
426.1
     
4.49
 
%
   
17,839.2
     
377.9
     
4.26
 
%
Loans held for sale
   
27.4
     
0.5
     
3.77
 
%
   
21.9
     
0.5
     
4.15
 
%
US Treasury and government agency securities
   
147.0
     
1.6
     
2.22
 
%
   
121.1
     
1.2
     
2.06
 
%
CMOs and mortgage backed securities
   
4,859.0
     
57.2
     
2.35
 
%
   
4,022.0
     
44.8
     
2.23
 
%
Municipals (TE)
   
955.5
     
15.2
     
3.18
 
%
   
962.7
     
18.4
     
3.83
 
%
Other securities
   
3.5
     
0.0
     
2.45
 
%
   
34.2
     
0.3
     
1.90
 
%
Total securities (TE) (m)
   
5,965.0
     
74.0
     
2.48
 
%
   
5,140.0
     
64.7
     
2.52
 
%
Total short-term investments
   
145.7
     
1.1
     
1.47
 
%
   
557.3
     
2.5
     
0.90
 
%
Average earning assets yield (TE)
 
$
25,249.4
   
$
501.7
     
4.00
 
%
 
$
23,558.4
   
$
445.6
     
3.80
 
%
INTEREST-BEARING LIABILITIES
                                                   
Interest-bearing transaction and savings deposits
 
$
7,951.1
   
$
18.4
     
0.47
 
%
 
$
7,475.7
   
$
12.6
     
0.34
 
%
Time deposits
   
3,050.8
     
21.2
     
1.40
 
%
   
2,458.6
     
11.6
     
0.96
 
%
Public funds
   
3,019.8
     
17.2
     
1.15
 
%
   
2,543.6
     
6.9
     
0.55
 
%
Total interest-bearing deposits
   
14,021.7
     
56.8
     
0.82
 
%
   
12,477.9
     
31.1
     
0.50
 
%
Short-term borrowings
   
1,906.7
     
12.8
     
1.35
 
%
   
2,180.3
     
7.3
     
0.67
 
%
Long-term debt
   
302.4
     
6.9
     
4.56
 
%
   
443.1
     
8.9
     
4.03
 
%
Total borrowings
   
2,209.1
     
19.7
     
1.79
 
%
   
2,623.4
     
16.2
     
1.23
 
%
Total interest-bearing liabilities cost
   
16,230.8
     
76.5
     
0.95
 
%
   
15,101.3
     
47.3
     
0.63
 
%
Net interest-free funding sources
   
9,018.6
                       
8,457.1
                   
Total cost of funds
   
25,249.4
     
76.5
     
0.61
 
%
   
23,558.4
     
47.3
     
0.40
 
%
Net Interest Spread (TE)
         
$
425.2
     
3.05
 
%
         
$
398.3
     
3.17
 
%
Net Interest Margin (TE)
 
$
25,249.4
   
$
425.2
     
3.39
 
%
 
$
23,558.4
   
$
398.3
     
3.40
 
%
 
(k) Taxable equivalent (te) amounts are calculated using a marginal federal tax rate of of 21% for the six months ended June 30, 2018 and 35% for the six months ended June 30, 2017.
(l) Includes nonaccrual loans.
                                   
(m) Average securities does not include unrealized holding gains/losses on available for sale securities.
           
 
 
14

 
HANCOCK WHITNEY CORPORATION
   
ASSET QUALITY INFORMATION
   
(Unaudited)
   
                                         
   
Three Months Ended  
 
Six Months Ended 
(dollars in thousands)
  6/30/2018  
3/31/2018
 
6/30/2017
 
6/30/2018
 
6/30/2017
Nonaccrual loans (n)
 
$
241,681
     
$
275,179
     
$
238,219
     
$
241,681
     
$
238,219
   
Restructured loans - still accruing
   
152,507
       
166,520
       
90,502
       
152,507
       
90,502
   
Total nonperforming loans
   
394,188
       
441,699
       
328,721
       
394,188
       
328,721
   
ORE and foreclosed assets
   
22,342
       
26,630
       
18,049
       
22,342
       
18,049
   
Total nonperforming assets
 
$
416,530
     
$
468,329
     
$
346,770
     
$
416,530
     
$
346,770
   
Nonperforming assets as a percent of loans, ORE and foreclosed assets
   
2.15
 
%
   
2.45
 
%
   
1.88
 
%
   
2.15
 
%
   
1.88
 
%
Accruing loans 90 days past due
 
$
7,941
     
$
12,724
     
$
18,390
     
$
7,941
     
$
18,390
   
Accruing loans 90 days past due as a percent of loans
   
0.04
 
%
   
0.07
 
%
   
0.10
 
%
   
0.04
 
%
   
0.10
 
%
Nonperforming assets + accruing loans 90 days past due to loans, ORE and foreclosed assets
   
2.19
 
%
   
2.52
 
%
   
1.97
 
%
   
2.19
 
%
   
1.97
 
%
ALLOWANCE FOR LOAN LOSSES
                                                 
Beginning balance
 
$
210,713
     
$
217,308
     
$
213,550
     
$
217,308
     
$
229,418
   
Provision for loan losses
   
8,891
       
12,253
       
14,951
       
21,144
       
30,942
   
Decrease in allowance as a result of sale of subsidiary
   
       
(6,648)
 
 
   
       
(6,648)
 
 
   
   
Decrease in FDIC loss share receivable
   
       
       
(696)
 
 
   
       
(2,526)
 
 
Charge-offs
   
(15,499)
 
 
   
(18,436)
 
 
   
(9,159)
 
 
   
(33,935)
 
 
   
(43,103)
 
 
Recoveries
   
10,425
       
6,236
       
3,219
       
16,661
       
7,134
   
Net (charge-offs) recoveries
   
(5,074)
 
 
   
(12,200)
 
 
   
(5,940)
 
 
   
(17,274)
 
 
   
(35,969)
 
 
Ending Balance
 
$
214,530
     
$
210,713
     
$
221,865
     
$
214,530
     
$
221,865
   
Allowance for loan losses as a percent of period-end loans
   
1.11
 
%
   
1.10
 
%
   
1.20
 
%
   
1.11
 
%
   
1.20
 
%
Allowance for loan losses to nonperforming loans + accruing loans 90 days past due
   
53.35
 
%
   
46.37
 
%
   
63.92
 
%
   
53.35
 
%
   
63.92
 
%
NET CHARGE-OFF INFORMATION
                                                 
Net charge-offs (recoveries)
                                                 
Commercial & real estate loans
 
$
1,749
     
$
5,870
     
$
901
     
$
7,619
     
$
23,760
   
Residential mortgage loans
   
(290)
 
 
   
76
       
260
       
(214)
 
 
   
495
   
Consumer loans
   
3,615
       
6,254
       
4,779
       
9,869
       
11,714
   
Total net charge-offs
 
$
5,074
     
$
12,200
     
$
5,940
     
$
17,274
     
$
35,969
   
Net charge-offs (recoveries) as a percentage of average loans
                                                 
Commercial & real estate loans
   
0.05
 
%
   
0.17
 
%
   
0.03
 
%
   
0.11
 
%
   
0.36
 
%
Residential mortgage loans
   
(0.04)
 
%
   
0.01
 
%
   
0.04
 
%
   
(0.02)
 
%
   
0.04
 
%
Consumer loans
   
0.70
 
%
   
1.22
 
%
   
0.92
 
%
   
0.96
 
%
   
1.13
 
%
Total net charge-offs as a percentage of average loans
   
0.11
 
%
   
0.26
 
%
   
0.13
 
%
   
0.18
 
%
   
0.41
 
%
 
(n) Included in nonaccrual loans are nonaccruing restructured loans totaling $98.8 million, $118.0 million, and $96.3 million at 6/30/2018, 3/31/2018 and 6/30/2017, respectively. Nonaccrual loans and accruing loans past due 90 days or more do not include purchased credit impaired loans which were written down to fair value upon acquisition and accrete interest income over the remaining life of the loan.
 
 
15

 
HANCOCK WHITNEY CORPORATION
   
ASSET QUALITY INFORMATION
   
(Unaudited)
   
                                         
   
Three Months Ended 
 (dollars in thousands)
 
6/30/2018
     
3/31/2018
     
12/31/2017
     
9/30/2017
     
6/30/2017
Nonaccrual loans (n)
 
$
241,681
     
$
275,179
     
$
252,800
     
$
269,676
     
$
238,219
   
Restructured loans - still accruing
   
152,507
       
166,520
       
120,493
       
96,735
       
90,502
   
Total nonperforming loans
   
394,188
       
441,699
       
373,293
       
366,411
       
328,721
   
ORE and foreclosed assets
   
22,342
       
26,630
       
27,542
       
21,219
       
18,049
   
Total nonperforming assets
 
$
416,530
     
$
468,329
     
$
400,835
     
$
387,630
     
$
346,770
   
Nonperforming assets as a percent of loans, ORE and foreclosed assets
   
2.15
 
%
   
2.45
 
%
   
2.11
 
%
   
2.06
 
%
   
1.88
 
%
Accruing loans 90 days past due
 
$
7,941
     
$
12,724
     
$
27,766
     
$
28,850
     
$
18,390
   
Accruing loans 90 days past due as a percent of loans
   
0.04
 
%
   
0.07
 
%
   
0.15
 
%
   
0.15
 
%
   
0.10
 
%
Nonperforming assets + accruing loans 90 days past due to loans, ORE and foreclosed assets
   
2.19
 
%
   
2.52
 
%
   
2.25
 
%
   
2.21
 
%
   
1.97
 
%
Allowance for loan losses
 
$
214,530
     
$
210,713
     
$
217,308
     
$
223,122
     
$
221,865
   
Allowance for loan losses as a percentage of period-end loans
   
1.11
 
%
   
1.10
 
%
   
1.14
 
%
   
1.19
 
%
   
1.20
 
%
Allowance for loan losses to nonperforming loans + accruing loans 90 days past due
   
53.35
 
%
   
46.37
 
%
   
54.18
 
%
   
56.45
 
%
   
63.92
 
%
Provision for loan losses
 
$
8,891
     
$
12,253
     
$
14,986
     
$
13,040
     
$
14,951
   
NET CHARGE-OFF INFORMATION
                                                 
Net charge-offs (recoveries)
                                                 
Commercial & real estate loans
 
$
1,749
     
$
5,870
     
$
14,017
     
$
4,250
     
$
901
   
Residential mortgage loans
   
(290)
 
 
   
76
       
(371)
 
 
   
1,651
       
260
   
Consumer loans
   
3,615
       
6,254
       
7,154
       
5,882
       
4,779
   
Total net charge-offs
 
$
5,074
     
$
12,200
     
$
20,800
     
$
11,783
     
$
5,940
   
Net charge-offs (recoveries) as a percentage of average loans
                                                 
Commercial & real estate loans
   
0.05
 
%
   
0.17
 
%
   
0.39
 
%
   
0.12
 
%
   
0.03
 
%
Residential mortgage loans
   
(0.04)
 
%
   
0.01
 
%
   
(0.06)
 
%
   
0.26
 
%
   
0.04
 
%
Consumer loans
   
0.70
 
%
   
1.22
 
%
   
1.35
 
%
   
1.11
 
%
   
0.92
 
%
Total net charge-offs as a percentage of average loans
   
0.11
 
%
   
0.26
 
%
   
0.44
 
%
   
0.25
 
%
   
0.13
 
%
AVERAGE LOANS
                                                 
Commercial & real estate loans
 
$
14,380,941
     
$
14,224,370
     
$
14,096,091
     
$
13,945,774
     
$
13,890,054
   
Residential mortgage loans
   
2,754,292
       
2,718,413
       
2,642,308
       
2,549,338
       
2,399,422
   
Consumer loans
   
2,058,001
       
2,085,707
       
2,101,138
       
2,096,107
       
2,079,970
   
Total average loans
 
$
19,193,234
     
$
19,028,490
     
$
18,839,537
     
$
18,591,219
     
$
18,369,446
   
 
(n) Included in nonaccrual loans are nonaccruing restructured loans totaling $98.8 million, $118.0 million, $99.2 million, $119.7 million and $96.3 million at 6/30/2018, 3/31/2018, 12/31/17, 9/30/17 and 6/30/17, respectively. Nonaccrual loans and accruing loans past due 90 days or more do not include purchased credit impaired loans which were written down to fair value upon acquisition and accrete interest income over the remaining life of the loan.
 
 
16

 
HANCOCK WHITNEY CORPORATION
   
Appendix A To the Earnings Release
   
Reconciliation of Non-GAAP Measures
   
                                                         
CORE NET INTEREST INCOME (TE) AND CORE NET INTEREST MARGIN (TE)
                   
   
Three Months Ended 
 
Six Months Ended
 (dollars in thousands)
 
6/30/2018
 
3/31/2018
 
12/31/2017
 
9/30/2017
 
6/30/2017
 
6/30/2018
 
6/30/2017
Net interest income
 
$
211,547
     
$
205,664
     
$
208,047
     
$
202,857
     
$
199,717
     
$
417,211
     
$
381,408
   
Taxable equivalent adjustment (o)
   
4,081
       
3,963
       
8,949
       
8,579
       
8,564
       
8,044
       
16,862
   
Net interest income (TE)
   
215,628
       
209,627
       
216,996
       
211,436
       
208,281
       
425,255
       
398,270
   
Purchase accounting adjustments:
                                                                     
Net loan discount accretion (p)
   
6,376
       
7,108
       
8,280
       
7,711
       
8,801
       
13,484
       
13,818
   
Net investment premium amortization (q)
   
(259)
 
 
   
(315)
 
 
   
(320)
 
 
   
(364)
 
 
   
(398)
 
 
   
(574)
 
 
   
(852)
 
 
Net purchase accounting accretion
   
6,117
       
6,793
       
7,960
       
7,347
       
8,403
       
12,910
       
12,966
   
Net interest income (TE) - core
 
$
209,511
     
$
202,834
     
$
209,036
     
$
204,089
     
$
199,878
     
$
412,345
     
$
385,304
   
Average earning assets
 
$
25,391,025
     
$
25,106,283
     
$
24,812,676
     
$
24,487,426
     
$
24,338,130
     
$
25,249,441
     
$
23,558,398
   
Net interest margin (TE)
   
3.40
 
%
   
3.37
 
%
   
3.48
 
%
   
3.44
 
%
   
3.43
 
%
   
3.39
 
%
   
3.40
 
%
Net purchase accounting adjustments
   
0.09
 
%
   
0.11
 
%
   
0.13
 
%
   
0.12
 
%
   
0.14
 
%
   
0.11
 
%
   
0.11
 
%
Net interest margin (TE) - core
   
3.31
 
%
   
3.26
 
%
   
3.35
 
%
   
3.32
 
%
   
3.29
 
%
   
3.28
 
%
   
3.29
 
%
 
OPERATING REVENUE (TE) AND OPERATING PRE-PROVISION NET REVENUE (TE)
             
   
Three Months Ended 
 
Six Months Ended 
 (dollars in thousands)
 
6/30/2018
 
3/31/2018
 
12/31/2017
 
9/30/2017
 
6/30/2017
 
6/30/2018
 
6/30/2017
Net interest income
 
$
211,547
   
$
205,664
   
$
208,047
   
$
202,857
   
$
199,717
   
$
417,211
   
$
381,408
 
Noninterest income
   
68,832
     
66,252
     
69,688
     
67,115
     
67,487
     
135,084
     
130,978
 
Total revenue
 
$
280,379
   
$
271,916
   
$
277,735
   
$
269,972
   
$
267,204
   
$
552,295
   
$
512,386
 
Taxable equivalent adjustment
   
4,081
     
3,963
     
8,949
     
8,579
     
8,564
     
8,044
     
16,862
 
Nonoperating revenue
   
     
1,145
     
     
     
     
1,145
     
(4,352)
 
Operating revenue (TE)
 
$
284,460
   
$
277,024
   
$
286,684
   
$
278,551
   
$
275,768
   
$
561,484
   
$
524,896
 
Noninterest expense
   
(184,402)
 
   
(170,791)
 
   
(168,063)
 
   
(177,616)
 
   
(183,470)
 
   
(355,193)
 
   
(347,012)
 
Nonoperating expense
   
15,805
     
5,853
     
     
11,393
     
10,617
     
21,658
     
17,080
 
Operating pre-provision net revenue (TE)
 
$
115,863
   
$
112,086
   
$
118,621
   
$
112,328
   
$
102,915
   
$
227,949
   
$
194,964
 
                                                         
 
OPERATING EARNINGS PER SHARE - DILUTED
             
   
Three Months Ended
 
Six Months Ended
 (in thousands, except per share amounts)
 
6/30/2018
 
3/31/2018
 
12/31/2017
 
9/30/2017
 
6/30/2017 
 
6/30/2018
 
6/30/2017
Net Income
 
$
71,177
   
$
72,475
   
$
55,449
   
$
58,902
   
$
52,267
   
$
143,652
   
$
101,281
 
Net income allocated to participating securities
   
(1,328)
 
   
(1,366)
 
   
(1,104)
 
   
(1,244)
 
   
(1,166)
 
   
(2,694)
 
   
(2,322)
 
Net income available to common shareholders
   
69,849
     
71,109
     
54,345
     
57,658
     
51,101
     
140,958
     
98,959
 
Nonoperating items, net of applicable income tax
   
12,486
     
5,782
     
19,520
     
7,405
     
6,902
     
18,268
     
8,274
 
Nonoperating items allocated to participating securities
   
(233)
 
   
(109)
 
   
(390)
 
   
(156)
 
   
(154)
 
   
(342)
 
   
(186)
 
Operating earnings available to common shareholders
 
$
82,102
   
$
76,782
   
$
73,475
   
$
64,907
   
$
57,849
   
$
158,884
   
$
107,048
 
Weighted average common shares - diluted
   
85,483
     
85,423
     
85,303
     
84,980
     
84,867
     
85,451
     
84,755
 
Earnings per share - diluted
 
$
0.82
   
$
0.83
   
$
0.64
   
$
0.68
   
$
0.60
   
$
1.65
   
$
1.17
 
Operating earnings per share - diluted
 
$
0.96
   
$
0.90
   
$
0.86
   
$
0.76
   
$
0.68
   
$
1.86
   
$
1.26
 
 
(o) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21% for the three and six months ended June 30, 2018 and the three months ended March 31, 2018, and 35% for the three months ended December 31, 2017 and September 30, 2017 and the three and six months ended June 30, 2017.
(p) Includes net loan discount accretion arising from business combinations.
                               
(q) Includes net investment premium amortization arising from business combinations.
                             
 
 
17