Attached files

file filename
EX-99.2 - WEBCAST SLIDES - ENTERPRISE FINANCIAL SERVICES CORPefscq12020earningsreleas.htm
8-K - 8-K - ENTERPRISE FINANCIAL SERVICES CORPa202003318kearningsrel.htm


EXHIBIT 99.1
enterprisefinancialservices.jpg
ENTERPRISE FINANCIAL REPORTS FIRST QUARTER 2020 RESULTS

First Quarter Results
Net income of $12.9 million, $0.48 per diluted share, including the impact of provision for credit losses of $0.63 per share
Net interest margin (tax equivalent) of 3.79%
Return on average assets of 0.70%
Loans increased $143.2 million, or 11% annualized
Deposits increased $218.9 million, or 15% annualized

St. Louis, Mo. April 20, 2020 – Enterprise Financial Services Corp (Nasdaq: EFSC) (the “Company” or “EFSC”) reported net income of $12.9 million for the first quarter 2020, a decrease of $16.2 million compared to the linked fourth quarter (“linked quarter”) and a decrease of $3.3 million from the prior year quarter. Earnings per diluted share (“EPS”) was $0.48 for the first quarter 2020, compared to $1.09 and $0.67 for the linked and prior year quarters, respectively. Net income and EPS in the current quarter declined from the linked quarter and prior year quarter primarily due to an increase in provision for credit losses, described in more detail below. Merger-related expenses also impacted the results in the prior year quarter.

In the first quarter of 2020, the Company adopted the new accounting standard, commonly referred to as CECL, to estimate credit losses. Due to current economic conditions, the provision for credit losses was $22.3 million for the first quarter 2020, compared to $1.3 million for the linked quarter and $1.5 million for the first quarter 2019. CECL requires economic forecasts to be factored into determining estimated losses. As a result, CECL will typically require a higher level of provision at the start of an economic downturn.

Jim Lally, EFSC’s President and Chief Executive Officer, commented, “Currently, we are faced with unprecedented and rapidly evolving global challenges presented by the COVID-19 pandemic. Our sympathy goes out to everyone who has been impacted, and we are thankful for all the healthcare workers and other essential business employees who continue to keep us safe. The pandemic and resulting social distancing measures across the country have had a profound impact on how business has been conducted across all industries. Considering these challenges, it has been extremely encouraging to see how our associates have risen to the task of working remotely while continuing to serve our customers. We are actively working with our customers to provide support for all their financial needs. Our associates worked around the clock to put an operational framework in place for the rollout of the SBA’s Paycheck Protection Program. I am proud to say that we have processed over 1,500 applications and have received approval from the SBA to fund more than $680 million of loans to our customers, providing much needed relief to over 67,000 employees within our communities.”

Lally continued, “Despite the challenges of the COVID-19 pandemic and the substantial decrease in short-term interest rates, we had a strong first quarter. We had record operating revenue of $76.8 million, an expanded net interest margin and a stable efficiency ratio. While our provision for credit losses increased under CECL, we believe our asset quality is strong, and our loan portfolio continues to grow. Our focus on continuous improvement, which has been a cornerstone of our strategic plan, has served us well in this environment. We have taken proactive and disciplined steps to ensure the safety of our employees and customers as well as to manage our financial performance. We believe our liquidity, strong balance sheet and capital levels will aid us in navigating these uncertain times and position us to continue to serve our customers and communities.”


1



Highlights
The Company closed its acquisition of Trinity Capital Corporation (“Trinity”) on March 8, 2019. The results of operations of Trinity are included in our results from this date forward, which may affect certain comparisons to the first quarter of 2019.

Earnings - Net income in the first quarter 2020 was $12.9 million and EPS was $0.48. Pre-tax pre-provision income1 (“PTPP”) of $38.1 million in the first quarter 2020, increased $0.4 million and $16.4 million from the linked-quarter and first quarter 2019, respectively.

Net interest income and net interest margin - Net interest income of $63.4 million for the first quarter 2020, increased $1.8 million and $11.0 million, from the linked quarter and first quarter 2019. The net interest margin (“NIM”) was 3.79% for the first quarter 2020, compared to 3.68% and 3.87% for the linked quarter and first quarter 2019, respectively.

Loans - Total loans grew $143.2 million, or 10.8% annualized, to $5.5 billion as of March 31, 2020. Year-over-year, loans grew $440.4 million, or 8.8%, from $5.0 billion as of March 31, 2019. Growth in the loan portfolio was broad-based across most lending categories.

Deposits - Total deposits grew $218.9 million, or 15.3% annualized, to $6.0 billion as of March 31, 2020. Year-over-year, deposits grew $452.8 million, or 8.2%, from $5.5 billion as of March 31, 2019. Noninterest deposit accounts represented 22.6% of total deposits at March 31, 2020, and the loan to deposit ratio was 91.1%.

Asset quality - The allowance for loan losses to total loans increased to 1.69% at March 31, 2020 from 0.81% and 0.86% at December 31, and March 31, 2019, respectively. The adoption of the CECL accounting standard on January 1, 2020 increased the allowance by $28.4 million and the allowance coverage ratio by 0.53% of total loans. The provision for credit losses on loans for the first quarter 2020 increased the allowance by $21.7 million.

Capital - Total shareholders’ equity was $846.4 million and the tangible common equity to tangible assets ratio was 8.42% at March 31, 2020. Regulatory capital ratios remain “well-capitalized”, with a common equity tier 1 ratio of 9.58% and a total risk-based capital ratio of 12.85%.

In the first quarter 2020, the Company repurchased 456,251 shares at an average price of $33.64 prior to suspending its repurchase of shares through the share repurchase plan in March. There are 95,907 shares available for repurchase under the existing authorization.

The Company’s Board of Directors approved a quarterly dividend of $0.18 per common share, payable on June 30, 2020 to shareholders of record as of June 15, 2020.

Liquidity - The Company maintains a high level of both on-balance-sheet and off-balance-sheet liquidity. At March 31, 2020, on-balance-sheet liquidity consisted of cash and unpledged investment securities of $1.1 billion. Off-balance-sheet liquidity totaled $1.8 billion through the Federal Home Loan Bank, Federal Reserve and correspondent bank lines. The Company also has an unused $25 million revolving line of credit and maintains a shelf registration allowing for the issuance of various forms of equity and debt securities.


1 PTPP is a non-GAAP measure. Refer to discussion and reconciliation of these measures in the accompanying financial tables.



2



Net Interest Income
Net interest income for the first quarter increased $1.8 million to $63.4 million from $61.6 million in the linked quarter, and increased $11.0 million from the prior year period. The increase from the linked quarter was primarily due to growth in the average loan portfolio while the increase from the prior year period was primarily due to the Trinity acquisition and organic growth. NIM, on a tax equivalent basis, was 3.79% for the first quarter, compared to 3.68% in the linked quarter, and 3.87% in the first quarter of 2019.

Core net interest income and core net interest margin noted in the table below exclude incremental accretion on non-core acquired loans.
 
Quarter ended
($ in thousands)
March 31,
2020
 
December 31,
2019
 
September 30,
2019
 
June 30,
2019
 
March 31,
2019
Net interest income
$
63,368

 
$
61,613

 
$
63,046

 
$
61,715

 
$
52,343

Less: Incremental accretion income2
1,273

 
576

 
2,140

 
910

 
1,157

Core net interest income3
$
62,095

 
$
61,037

 
$
60,906

 
$
60,805

 
$
51,186

 
 
 
 
 
 
 
 
 
 
Net interest margin (tax equivalent)
3.79
%
 
3.68
%
 
3.81
%
 
3.86
%
 
3.87
%
Core net interest margin3 (tax equivalent)
3.71

 
3.64

 
3.69

 
3.80

 
3.79

 
 
 
 
 
 
 
 
 
 
2 Represents incremental accretion income on non-core acquired loans which were acquired from the FDIC and previously covered by shared-loss agreements.
3 Core net interest income and core net interest margin are non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables.



3



Average Balance Sheets
The following table presents, for the periods indicated, certain information related to our average interest-earning assets and interest-bearing liabilities, as well as, the corresponding interest rates earned and paid, all on a tax-equivalent basis.
 
Quarter ended
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
($ in thousands)
Average
Balance
 
Interest
Income/
Expense
 
Average Yield/ Rate
 
Average
Balance
 
Interest
Income/
Expense
 
Average Yield/ Rate
 
Average
Balance
 
Interest
Income/
Expense
 
Average Yield/ Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, excluding incremental accretion*
$
5,352,243

 
$
66,017

 
4.96
%
 
$
5,279,500

 
$
67,085

 
5.04
%
 
$
4,511,387

 
$
59,973

 
5.39
%
Debt and equity investments*
1,346,968

 
9,708

 
2.90

 
1,322,017

 
9,699

 
2.92

 
896,936

 
6,292

 
2.84

Short-term investments
92,248

 
300

 
1.31

 
102,989

 
406

 
1.56

 
102,166

 
447

 
1.77

Total earning assets
6,791,459

 
76,025

 
4.50

 
6,704,506

 
77,190

 
4.57

 
5,510,489

 
66,712

 
4.91

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-earning assets
572,146

 
 
 
 
 
617,990

 
 
 
 
 
445,597

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
7,363,605

 
 
 
 
 
$
7,322,496

 
 
 
 
 
$
5,956,086

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing transaction accounts
$
1,375,154

 
$
1,338

 
0.39
%
 
$
1,325,363

 
$
1,620

 
0.48
%
 
$
1,077,289

 
$
1,790

 
0.67
%
Money market accounts
1,811,090

 
4,740

 
1.05

 
1,693,357

 
5,797

 
1.36

 
1,521,878

 
6,515

 
1.74

Savings
542,993

 
143

 
0.11

 
543,571

 
195

 
0.14

 
299,731

 
183

 
0.25

Certificates of deposit
793,213

 
3,667

 
1.86

 
846,253

 
4,096

 
1.92

 
712,269

 
3,332

 
1.90

Total interest-bearing deposits
4,522,450

 
9,888

 
0.88

 
4,408,544

 
11,708

 
1.05

 
3,611,167

 
11,820

 
1.33

Subordinated debentures
141,295

 
1,919

 
5.46

 
141,217

 
1,945

 
5.46

 
124,154

 
1,648

 
5.38

FHLB advances
220,453

 
895

 
1.63

 
291,057

 
1,371

 
1.87

 
215,420

 
1,398

 
2.63

Securities sold under agreements to repurchase
201,887

 
343

 
0.68

 
170,481

 
308

 
0.72

 
187,297

 
274

 
0.59

Other borrowings
34,270

 
275

 
3.23

 
36,220

 
293

 
3.21

 
14,900

 
134

 
3.65

Total interest-bearing liabilities
5,120,355

 
13,320

 
1.05

 
5,047,519

 
15,625

 
1.23

 
4,152,938

 
15,274

 
1.49

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
1,315,267

 
 
 
 
 
1,347,748

 
 
 
 
 
1,088,323

 
 
 
 
Other liabilities
62,948

 
 
 
 
 
67,555

 
 
 
 
 
52,371

 
 
 
 
Total liabilities
6,498,570

 
 
 
 
 
6,462,822

 
 
 
 
 
5,293,632

 
 
 
 
Shareholders' equity
865,035

 
 
 
 
 
859,674

 
 
 
 
 
662,454

 
 
 
 
Total liabilities and shareholders' equity
$
7,363,605

 
 
 
 
 
$
7,322,496

 
 
 
 
 
$
5,956,086

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core net interest income3
 
 
62,705

 
 
 
 
 
61,565

 
 
 
 
 
51,438

 
 
Core net interest margin3
 
 
 
 
3.71
%
 
 
 
 
 
3.64
%
 
 
 
 
 
3.79
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Incremental accretion on non-core acquired loans
 
 
1,273

 
 
 
 
 
576

 
 
 
 
 
1,157

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total net interest income
 
 
$
63,978

 
 
 
 
 
$
62,141

 
 
 
 
 
$
52,595

 
 
Net interest margin
 
 
 
 
3.79
%
 
 
 
 
 
3.68
%
 
 
 
 
 
3.87
%
* Non-taxable income is presented on a tax-equivalent basis using a 24.7% tax rate. The tax-equivalent adjustments were $0.6 million for the three months ended March 31, 2020, $0.5 million for the three months ended December 31, 2019, and $0.3 million for the three months ended March 31, 2019.
3 Core net interest income and core net interest margin are non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables.


4




NIM increased 11 basis points from the linked quarter to 3.79% during the current quarter primarily due to an 18 basis point decrease in the cost of funds partially offset by lower loan yields. Significant reductions in interest rates, including one-month LIBOR, continue to impact the Company’s variable-rate loans. The Company responded to interest rate trends by reducing the cost of certain managed money market and interest-bearing transaction accounts. This effort improved the cost of money market accounts by 31 basis points compared to the linked quarter. Additionally, the Company entered into interest rate swap transactions to hedge its exposure to variability on a portion of the Company’s floating-rate debt.

The Company manages its balance sheet to defend against pressures on core net interest margin, which could be negatively impacted by continued competition for deposits, current interest rate conditions, and downward movement in short-term rates.

Loans
The following table presents total loans for the most recent five quarters:

 
Quarter ended
($ in thousands)
March 31, 2020
 
December 31, 2019
 
September 30, 2019
 
June 30, 2019
 
March 31, 2019
C&I - general
$
1,186,240

 
$
1,186,667

 
$
1,174,569

 
$
1,103,908

 
$
1,128,755

CRE investor owned - general
1,319,316

 
1,290,258

 
1,281,332

 
1,235,596

 
1,183,471

CRE owner occupied - general
584,491

 
582,579

 
566,219

 
591,401

 
576,026

Enterprise value lendinga
440,764

 
428,896

 
417,521

 
445,981

 
439,500

Life insurance premium financinga
496,471

 
472,822

 
468,051

 
465,777

 
440,693

Residential real estate - general
346,461

 
366,261

 
386,174

 
409,200

 
432,556

Construction and land development - general
445,909

 
428,681

 
403,590

 
376,597

 
345,207

Tax creditsa
354,046

 
294,210

 
265,626

 
268,405

 
235,454

Agriculture
168,237

 
139,873

 
136,249

 
131,671

 
126,088

Consumer and other - general
115,582

 
124,090

 
128,683

 
120,961

 
109,327

Total Loans
$
5,457,517

 
$
5,314,337

 
$
5,228,014

 
$
5,149,497

 
$
5,017,077

 
 
 
 
 
 
 
 
 
 
Total loan yield
5.06
%
 
5.08
%
 
5.47
%
 
5.49
%
 
5.50
%
Total C&I loans to total loans
45
%
 
44
%
 
44
%
 
44
%
 
44
%
Variable interest rate loans to total loans
60
%
 
59
%
 
60
%
 
60
%
 
60
%
 
Certain prior period amounts have been reclassified among the categories to conform to the current period presentation

a Specialized categories may include a mix of C&I, CRE, Construction and land development, or Consumer and other loans.

Loans totaled $5.5 billion at March 31, 2020, increasing $143.2 million, or 10.8% annualized, compared to the linked quarter. Year-over-year, loans increased $440.4 million, or 8.8%.

In the first quarter 2020, the Company implemented several loan programs to assist its customers impacted by the COVID-19 pandemic. These programs include consumer and business deferral programs and expanded small business lines of credit. In April 2020, the Company began offering loans through the SBA’s Paycheck Protection Program that was part of the CARES Act passed by Congress.



5



Asset Quality
On January 1, 2020, the Company adopted the new accounting standard, commonly referred to as CECL, to estimate credit losses. Prior to the adoption of CECL, purchased credit impaired (PCI) loans were accounted for in performing pools of loans and were not individually identified as nonaccrual or classified. Under the CECL accounting model, the Company elected not to maintain PCI pools for certain loans which are now accounted for individually. Thus they are now included in nonperforming and classified loans. PCI loans are referred to as purchased credit deteriorated (PCD) under CECL.

The adoption of CECL impacted certain financial metrics as noted in the following table:
($ in thousands)
Allowance for Loan Losses
 
Reserve for Unfunded Commitments
 
Nonperforming Loans
 
Classified Assets
Balance, 12/31/2019
$
43,288

 
$
430

 
$
26,425

 
$
85,897

CECL adoption4
28,387

 
2,413

 
8,462

 
25,819

PCD loans immediately charged-off5
(1,680
)
 

 
(1,680
)
 
(1,680
)
Balance, 1/1/2020
69,995

 
2,843

 
33,207

 
110,036

Provision for credit losses
21,695

 
849

 

 

Net recoveries
497

 

 

 

Net increase (decrease)

 

 
3,997

 
(5,282
)
Balance, 3/31/2020
$
92,187

 
$
3,692

 
$
37,204

 
$
104,754

 
 
 
 
 
 
 
 
4 Loan balances at March 31, 2020
5 Under the Company’s credit policy, nonaccrual loans less than $100,000 are immediately charged-off.

The following table presents the categories of nonperforming assets and related ratios for the most recent five quarters:
 
Quarter ended
($ in thousands)
March 31,
2020
 
December 31,
2019
 
September 30,
2019
 
June 30,
2019
 
March 31,
2019
Nonperforming loans
$
37,204

 
$
26,425

 
$
15,569

 
$
19,842

 
$
9,607

Other real estate
5,072

 
6,344

 
8,498

 
10,531

 
6,804

Nonperforming assets
$
42,276

 
$
32,769

 
$
24,067

 
$
30,373

 
$
16,411

 
 
 
 
 
 
 
 
 
 
Nonperforming loans to total loans
0.68
%
 
0.50
%
 
0.30
%
 
0.39
%
 
0.19
%
Nonperforming assets to total assets
0.56

 
0.45

 
0.33

 
0.42

 
0.24

Allowance for loan losses to total loans
1.69

 
0.81

 
0.85

 
0.85

 
0.86

Net charge-offs
$
1,183

 
$
2,544

 
$
1,070

 
$
970

 
$
1,826


Nonperforming loans increased $10.8 million to $37.2 million at March 31, 2020 from $26.4 million at December 31, 2019 primarily due to the adoption of CECL that added $6.8 million in PCD loans that were previously accounted for in an accruing pool of loans. In the first quarter 2020, the Company had net charge-offs of $1.2 million, primarily due to the administrative charge-off of nonaccrual loans less than $100,000 under the Company’s credit policy. Other real estate decreased during the first quarter 2020 due to write-downs of $0.8 million and sales of $0.5 million.

The Company recorded a provision for credit losses of $22.3 million for the first quarter 2020 compared to $1.3 million for the linked quarter and $1.5 million for the first quarter 2019, respectively. The increase in the provision for credit losses in the first quarter 2020 was primarily due to a change in economic forecasts, which worsened significantly in March due to the COVID-19 pandemic, the resulting slow-down of business activity and rise in unemployment. To the extent that the Company does not recognize charge-offs and economic forecasts improve in future periods, the Company could recognize a reversal of provision for credit losses. Conversely, if economic conditions and the Company’s forecast continue to worsen, the Company could recognize elevated levels of provision for credit losses.



6



Deposits
The following table presents deposits broken out by type for the most recent five quarters:
 
Quarter ended
($ in thousands)
March 31, 2020
 
December 31, 2019
 
September 30, 2019
 
June 30, 2019
 
March 31, 2019
Noninterest-bearing accounts
$
1,354,571

 
$
1,327,348

 
$
1,295,450

 
$
1,181,577

 
$
1,186,508

Interest-bearing transaction accounts
1,389,603

 
1,367,444

 
1,307,855

 
1,392,586

 
1,389,826

Money market and savings accounts
2,479,828

 
2,249,784

 
2,201,052

 
2,162,605

 
2,156,031

Brokered certificates of deposit
170,667

 
215,758

 
209,754

 
213,138

 
180,788

Other certificates of deposit
595,237

 
610,689

 
610,269

 
609,432

 
623,960

Total deposit portfolio
$
5,989,906

 
$
5,771,023

 
$
5,624,380

 
$
5,559,338

 
$
5,537,113

 
 
 
 
 
 
 
 
 
 
Noninterest-bearing deposits to total deposits
22.6
%
 
23.0
%
 
23.0
%
 
21.3
%
 
21.4
%

Total deposits at March 31, 2020 were $6.0 billion, an increase of $218.9 million from December 31, 2019, and an increase of $452.8 million from March 31, 2019.

Core deposits, defined as total deposits excluding certificates of deposits, were $5.2 billion at March 31, 2020, an increase of $279.4 million from the linked quarter. Noninterest-bearing deposits were $1.4 billion at March 31, 2020, an increase of $27.2 million compared to December 31, 2019, and an increase of $168.1 million compared to March 31, 2019. The total cost of deposits was 0.68% for the current quarter compared to 0.81% and 1.02% for the linked quarter and prior year quarter, respectively.

Noninterest Income
Total noninterest income for first quarter 2020 was $13.4 million, a decrease of $1.0 million from the linked quarter, and an increase of $4.2 million from the first quarter 2019. The decrease from the linked quarter is from lower tax credit income that typically peaks in the fourth quarter of the year. Income from the Company’s customer swap program continued to expand, totaling $1.1 million in the first quarter 2020, compared to $0.8 million in the linked quarter and $0.2 million in the first quarter 2019. The Company also recognized $0.7 million from a bank-owned life insurance claim in the first quarter 2020. The increase from the prior year quarter was driven by contributions from a full quarter of Trinity’s operations in 2020.

Noninterest Expenses
Noninterest expenses were $38.7 million for the first quarter 2020, compared to $38.4 million for the linked quarter, and $39.8 million for the first quarter 2019. The increase from the linked quarter is primarily due to merit increases and the reset of annual payroll tax limits, offset by a decrease in variable compensation. In the first quarter 2020, variable compensation accruals were decreased commensurate with the decrease in profitability. The decrease in noninterest expense from the first quarter 2019 was primarily due to a decline in merger-related expenses following the acquisition of Trinity, offset by a full quarter of Trinity’s operating expense in 2020.
 
The Company’s core efficiency ratio6 was 51.2% for the quarter ended March 31, 2020, compared to 50.7% for the linked quarter and 54.1% for the prior year period.
6 Core efficiency ratio is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

Income Taxes
The Company’s effective tax rate was 19% for the quarter ended March 31, 2020 compared to 20% for the linked quarter and prior year quarter, respectively.




7



Capital
The following table presents various EFSC capital ratios:
 
Quarter ended
Percent
March 31, 2020
 
December 31, 2019
 
September 30, 2019
 
June 30, 2019
 
March 31, 2019
Total risk-based capital to risk-weighted assets
12.85
%
 
12.90
%
 
12.72
%
 
12.62
%
 
12.86
%
Tier 1 capital to risk weighted assets
11.03

 
11.40

 
11.17

 
11.06

 
11.25

Common equity tier 1 capital to risk-weighted assets
9.58

 
9.90

 
9.64

 
9.51

 
9.64

Tangible common equity to tangible assets7
8.42

 
8.89

 
8.54

 
8.43

 
8.35

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

Capital ratios for the current quarter are subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

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

The Company considers its core net interest income, core net interest margin, core efficiency ratio, ROATCE, PTPP, and the tangible common equity ratio, collectively “core performance measures,” presented in this earnings release and the included tables as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of non-core acquired loans, which were acquired from the FDIC and previously covered by shared-loss agreements, and the related income and expenses, the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis. Core performance measures include contractual interest on non-core acquired loans, but exclude incremental accretion on these loans. Core performance measures also exclude expenses directly related to non-core acquired loans. Core performance measures also exclude certain other income and expense items, such as merger related expenses, facilities charges, and the gain or loss on sale of investment securities, the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis. The attached tables contain a reconciliation of these core performance measures to the GAAP measures. The Company believes that the tangible common equity ratio provides useful information to investors about the Company’s capital strength even though it is considered to be a non-GAAP financial measure and is not part of the regulatory capital requirements to which the Company is subject.

The Company believes these non-GAAP measures and ratios, when taken together with the corresponding GAAP measures and ratios, provide meaningful supplemental information regarding the Company’s performance and capital strength. The Company’s management uses, and believes that investors benefit from referring to, these non-GAAP measures and ratios in assessing the Company’s operating results and related trends and when forecasting future periods. However, these non-GAAP measures and ratios should be considered in addition to, and not as a substitute for or preferable to, ratios prepared in accordance with GAAP. In the attached tables, the Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measures for the periods indicated.



8



Conference Call and Webcast Information
The Company will host a conference call and webcast at 10:00 a.m. Central Time on Tuesday, April 21, 2020. During the call, management will review the first quarter of 2020 results and related matters. This press release as well as a related slide presentation will be accessible on the Company’s website at www.enterprisebank.com under “Investor Relations” prior to the scheduled broadcast of the conference call. The call can be accessed via this same website page, or via telephone at 1-800-458-4148 (Conference ID #2361796). A recorded replay of the conference call will be available on the website two hours after the call’s completion. Visit http://bit.ly/EFSC1Q2020earnings and register to receive a dial in number, passcode, and pin number. The replay will be available for approximately two weeks following the conference call.

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

Enterprise Financial Services Corp’s common stock is traded on the Nasdaq Stock Market under the symbol “EFSC.” Please visit our website at www.enterprisebank.com to see our regularly posted material information.

Forward-looking Statements
Readers should note that, in addition to the historical information contained herein, this press release contains “forward-looking statements” within the meaning of, and intended to be covered by, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company’s expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, yields and returns, loan diversification and credit management, shareholder value creation and the impact of acquisitions.

Forward-looking statements include, but are not limited to, statements about the Company’s plans, expectations, and projections of future financial and operating results, as well as statements regarding the Company’s plans, objectives, expectations or consequences of announced transactions. The Company uses words such as “may,” “might,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “could,” “continue,” and “intend”, and variations of such words and similar expressions, in this release to identify such forward-looking statements. Forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from those contemplated from such statements. The COVID-19 pandemic is adversely affecting us, our customers, counterparties, employees, and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Continued deterioration in general business and economic conditions, including further increases in unemployment rates, or turbulence in domestic or global financial markets could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding, lead to a tightening of credit, and further increase stock price volatility. In addition, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, could affect us in substantial and unpredictable ways.  Other factors that could cause or contribute to such differences include, but are not limited to, the Company’s ability to efficiently integrate acquisitions into its operations, retain the customers of these businesses and grow the acquired operations, as well as credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to general and local economic conditions, risks associated with rapid increases or decreases in prevailing interest rates, consolidation in the banking industry, competition from banks and other financial institutions, the Company’s ability to attract and retain relationship officers and other key personnel, burdens imposed by federal and state regulation, changes in regulatory requirements, changes in accounting policies and practices or accounting standards, including ASU 2016-13 (Topic 326), “Measurement of Credit Losses on Financial Instruments,” commonly referenced as the Current Expected Credit


9



Loss (“CECL”) model, which changed how we estimate credit losses and may increase the required level of our allowance for credit losses after adoption on January 1, 2020, uncertainty regarding the future of LIBOR, natural disasters, war or terrorist activities, or pandemics, or the outbreak of COVID-19 or similar outbreaks, and their effects on economic and business environments in which we operate, as well as other risk factors described in the Company’s 2019 Annual Report on Form 10-K and other reports filed with the Securities and Exchange Commission (the “SEC”). Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update them in light of new information or future events unless required under the federal securities laws.

For more information contact
Investor Relations: Keene Turner, Executive Vice President and CFO (314) 512-7233
Media: Karen Loiterstein, Senior Vice President (314) 512-7141


10



ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited)
 
Quarter ended
(in thousands, except per share data)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
EARNINGS SUMMARY
 
 
 
 
 
 
 
 
 
Net interest income
$
63,368

 
$
61,613

 
$
63,046

 
$
61,715

 
$
52,343

Provision for credit losses
22,264

 
1,341

 
1,833

 
1,722

 
1,476

Noninterest income
13,408

 
14,418

 
13,564

 
11,964

 
9,230

Noninterest expense
38,673

 
38,354

 
38,239

 
49,054

 
39,838

Income before income tax expense
15,839


36,336


36,538


22,903


20,259

Income tax expense
2,971

 
7,246

 
7,469

 
4,479

 
4,103

Net income
$
12,868

 
$
29,090


$
29,069


$
18,424


$
16,156

 
 
 
 
 
 
 
 
 
 
Diluted earnings per share
$
0.48

 
$
1.09

 
$
1.08

 
$
0.68

 
$
0.67

Return on average assets
0.70
%
 
1.58
%
 
1.60
%
 
1.05
%
 
1.10
%
Return on average common equity
5.98

 
13.43

 
13.66

 
9.09

 
9.89

Return on average tangible common equity
8.22

 
18.54

 
19.08

 
12.92

 
12.93

Net interest margin (tax equivalent)
3.79

 
3.68

 
3.81

 
3.86

 
3.87

Core net interest margin (tax equivalent)1
3.71

 
3.64

 
3.69

 
3.80

 
3.79

Efficiency ratio
50.37

 
50.45

 
49.91

 
66.58

 
64.70

Core efficiency ratio1
51.21

 
50.73

 
51.73

 
53.30

 
54.06

 
 
 
 
 
 
 
 
 
 
Total assets
$
7,500,643

 
$
7,333,791

 
$
7,346,791

 
$
7,181,855

 
$
6,932,757

Total average assets
7,363,605

 
7,322,496

 
7,222,357

 
7,057,605

 
5,956,086

Total deposits
5,989,906

 
5,771,023

 
5,624,380

 
5,559,338

 
5,537,113

Total average deposits
5,837,717

 
5,756,292

 
5,597,343

 
5,582,072

 
4,699,490

Period end common shares outstanding
26,161

 
26,543

 
26,613

 
26,906

 
26,878

Dividends per common share
$
0.18

 
$
0.17

 
$
0.16

 
$
0.15

 
$
0.14

Tangible book value per common share
$
23.38

 
$
23.76

 
$
22.82

 
$
21.74

 
$
20.80

Tangible common equity to tangible assets1
8.42
%
 
8.89
%
 
8.54
%
 
8.43
%
 
8.35
%
Total risk-based capital to risk-weighted assets
12.85

 
12.90

 
12.72

 
12.62

 
12.86

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




11



ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
 
Quarter ended
($ in thousands, except per share data)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
INCOME STATEMENTS
 
 
 
 
 
 
 
 
 
NET INTEREST INCOME
 
 
 
 
 
 
 
 
 
Total interest income
$
76,688

 
$
77,238

 
$
81,078

 
$
79,201

 
$
67,617

Total interest expense
13,320

 
15,625

 
18,032

 
17,486

 
15,274

Net interest income
63,368

 
61,613


63,046


61,715


52,343

Provision for credit losses
22,264

 
1,341

 
1,833

 
1,722

 
1,476

Net interest income after provision for credit losses
41,104

 
60,272


61,213


59,993


50,867

 
 
 
 
 
 
 
 
 
 
NONINTEREST INCOME
 
 
 
 
 
 
 
 
 
Deposit service charges
3,143

 
3,254

 
3,246

 
3,366

 
2,935

Wealth management revenue
2,501

 
2,618

 
2,661

 
2,661

 
1,992

Card services revenue
2,247

 
2,409

 
2,494

 
2,461

 
1,790

Tax credit income
2,036

 
3,425

 
1,238

 
572

 
158

Gain (loss) on sale of investment securities
4

 
(94
)
 
337

 

 

Other income
3,477

 
2,806

 
3,588

 
2,904

 
2,355

Total noninterest income
13,408

 
14,418


13,564


11,964


9,230

 
 
 
 
 
 
 
 
 
 
NONINTEREST EXPENSE
 
 
 
 
 
 
 
 
 
Employee compensation and benefits
21,685

 
20,411

 
20,845

 
20,687

 
19,352

Occupancy
3,347

 
3,461

 
3,179

 
3,188

 
2,637

Merger-related expenses

 

 
393

 
10,306

 
7,270

Other
13,641

 
14,482

 
13,822

 
14,873

 
10,579

Total noninterest expense
38,673

 
38,354


38,239


49,054


39,838

 
 
 
 
 
 
 
 
 
 
Income before income tax expense
15,839

 
36,336


36,538


22,903


20,259

Income tax expense
2,971

 
7,246

 
7,469

 
4,479

 
4,103

Net income
$
12,868

 
$
29,090


$
29,069


$
18,424


$
16,156

 
 
 
 
 
 
 
 
 
 
Basic earnings per share
$
0.49

 
$
1.10

 
$
1.09

 
$
0.69

 
$
0.68

Diluted earnings per share
0.48

 
1.09

 
1.08

 
0.68

 
0.67




12



ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
    
 
Quarter ended
($ in thousands)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
BALANCE SHEETS
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
98,619

 
$
74,769

 
$
153,730

 
$
106,835

 
$
85,578

Interest-earning deposits
88,794

 
96,217

 
106,747

 
85,315

 
139,389

Debt and equity investments
1,382,149

 
1,354,527

 
1,354,986

 
1,328,767

 
1,198,413

Loans held for sale
8,430

 
5,570

 
6,281

 
1,437

 
654

 
 
 
 
 
 
 
 
 
 
Loans
5,457,517

 
5,314,337

 
5,228,014

 
5,149,497

 
5,017,077

   Less: Allowance for loan losses
92,187

 
43,288

 
44,555

 
43,822

 
43,095

Total loans, net
5,365,330

 
5,271,049

 
5,183,459

 
5,105,675

 
4,973,982

 
 
 
 
 
 
 
 
 
 
Fixed assets, net
59,358

 
60,013

 
59,216

 
58,888

 
60,301

Goodwill
210,344

 
210,344

 
211,251

 
211,251

 
207,632

Intangible assets, net
24,585

 
26,076

 
27,626

 
29,201

 
31,048

Other assets
263,034

 
235,226

 
243,495

 
254,486

 
235,760

Total assets
$
7,500,643

 
$
7,333,791

 
$
7,346,791

 
$
7,181,855

 
$
6,932,757

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Noninterest-bearing deposits
$
1,354,571

 
$
1,327,348

 
$
1,295,450

 
$
1,181,577

 
$
1,186,508

Interest-bearing deposits
4,635,335

 
4,443,675

 
4,328,930

 
4,377,761

 
4,350,605

Total deposits
5,989,906

 
5,771,023

 
5,624,380

 
5,559,338

 
5,537,113

Subordinated debentures
141,336

 
141,258

 
141,179

 
141,100

 
140,668

FHLB advances
222,000

 
222,406

 
461,426

 
389,446

 
180,466

Other borrowings
205,918

 
265,172

 
199,634

 
198,104

 
212,171

Other liabilities
95,047

 
66,747

 
74,077

 
68,366

 
64,504

Total liabilities
6,654,207

 
6,466,606

 
6,500,696

 
6,356,354

 
6,134,922

Shareholders’ equity
846,436

 
867,185

 
846,095

 
825,501

 
797,835

Total liabilities and shareholders’ equity
$
7,500,643

 
$
7,333,791

 
$
7,346,791

 
$
7,181,855

 
$
6,932,757

 
 
 
 
 
 
 
 
 
 
 
 





13



ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
 
Quarter ended
($ in thousands)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
LOAN PORTFOLIO
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
2,469,013

 
$
2,361,157

 
$
2,303,495

 
$
2,265,480

 
$
2,227,050

Commercial real estate
2,048,357

 
1,997,321

 
1,967,888

 
1,940,958

 
1,870,040

Construction real estate
469,627

 
457,273

 
433,486

 
404,557

 
369,365

Residential real estate
346,758

 
366,261

 
386,173

 
409,200

 
432,902

Consumer and other
123,762

 
132,325

 
136,972

 
129,302

 
117,720

Total loans
$
5,457,517

 
$
5,314,337


$
5,228,014


$
5,149,497


$
5,017,077

 
 
 
 
 
 
 
 
 
 
DEPOSIT PORTFOLIO
 
 
 
 
 
 
 
 
 
Noninterest-bearing accounts
$
1,354,571

 
$
1,327,348

 
$
1,295,450

 
$
1,181,577

 
$
1,186,508

Interest-bearing transaction accounts
1,389,603

 
1,367,444

 
1,307,855

 
1,392,586

 
1,389,826

Money market and savings accounts
2,479,828

 
2,249,784

 
2,201,052

 
2,162,605

 
2,156,031

Brokered certificates of deposit
170,667

 
215,758

 
209,754

 
213,138

 
180,788

Other certificates of deposit
595,237

 
610,689

 
610,269

 
609,432

 
623,960

Total deposit portfolio
$
5,989,906

 
$
5,771,023


$
5,624,380


$
5,559,338


$
5,537,113

 
 
 
 
 
 
 
 
 
 
AVERAGE BALANCES
 
 
 
 
 
 
 
 
 
Total loans
$
5,352,243

 
$
5,279,500

 
$
5,178,009

 
$
5,095,181

 
$
4,511,387

Debt and equity investments
1,346,968

 
1,322,017

 
1,312,860

 
1,246,529

 
896,936

Interest-earning assets
6,791,459

 
6,704,506

 
6,604,083

 
6,453,001

 
5,510,489

Total assets
7,363,605

 
7,322,496

 
7,222,357

 
7,057,605

 
5,956,086

Deposits
5,837,717

 
5,756,292

 
5,597,343

 
5,582,072

 
4,699,490

Shareholders’ equity
865,035

 
859,674

 
843,974

 
813,106

 
662,454

Tangible common equity1
629,390

 
622,502

 
604,331

 
571,890

 
506,560

 
 
 
 
 
 
 
 
 
 
YIELDS (tax equivalent)
 
 
 
 
 
 
 
 
 
Total loans
5.06
%
 
5.08
%
 
5.47
%
 
5.49
%
 
5.50
%
Debt and equity investments
2.90

 
2.91

 
2.90

 
2.95

 
2.84

Interest-earning assets
4.58

 
4.60

 
4.90

 
4.95

 
4.99

Interest-bearing deposits
0.88

 
1.05

 
1.20

 
1.21

 
1.33

Total deposits
0.68

 
0.81

 
0.94

 
0.94

 
1.02

Subordinated debentures
5.46

 
5.46

 
5.50

 
5.57

 
5.38

FHLB advances and other borrowed funds
1.33

 
1.57

 
1.99

 
2.07

 
1.75

Interest-bearing liabilities
1.05

 
1.23

 
1.41

 
1.42

 
1.49

Net interest margin
3.79

 
3.68

 
3.81

 
3.86

 
3.87

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



14



ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
 
Quarter ended
(in thousands, except per share data)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
ASSET QUALITY
 
 
 
 
 
 
 
 
 
Net charge-offs
$
1,183

 
$
2,544

 
$
1,070

 
$
970

 
$
1,826

Nonperforming loans
37,204

 
26,425

 
15,569

 
19,842

 
9,607

Classified assets
104,754

 
85,897

 
93,984

 
91,715

 
79,750

Nonperforming loans to total loans
0.68
%
 
0.50
%
 
0.30
%
 
0.39
%
 
0.19
%
Nonperforming assets to total assets
0.56

 
0.45

 
0.33

 
0.42

 
0.24

Allowance for loan losses to total loans
1.69

 
0.81

 
0.85

 
0.85

 
0.86

Allowance for loan losses to nonperforming loans
247.8

 
163.8

 
286.2

 
220.9

 
448.6

Net charge-offs to average loans (annualized)
0.09

 
0.19

 
0.08

 
0.08

 
0.16

 
 
 
 
 
 
 
 
 
 
WEALTH MANAGEMENT
 
 
 
 
 
 
 
 
 
Trust assets under management
$
1,445,521

 
$
1,671,082

 
$
1,583,260

 
$
1,627,050

 
$
1,587,627

Trust assets under administration
2,139,673

 
2,524,478

 
2,404,950

 
2,428,551

 
2,405,673

 
 
 
 
 
 
 
 
 
 
MARKET DATA
 
 
 
 
 
 
 
 
 
Book value per common share
$
32.36

 
$
32.67

 
$
31.79

 
$
30.68

 
$
29.68

Tangible book value per common share1
23.38

 
23.76

 
22.82

 
21.74

 
20.80

Market value per share
27.91

 
48.21

 
40.75

 
41.60

 
40.77

Period end common shares outstanding
26,161

 
26,543

 
26,613

 
26,906

 
26,878

Average basic common shares
26,473

 
26,540

 
26,778

 
26,887

 
23,927

Average diluted common shares
26,539

 
26,668

 
26,868

 
26,940

 
24,083

 
 
 
 
 
 
 
 
 
 
CAPITAL
 
 
 
 
 
 
 
 
 
Total risk-based capital to risk-weighted assets
12.85
%
 
12.90
%
 
12.72
%
 
12.62
%
 
12.86
%
Tier 1 capital to risk-weighted assets
11.03

 
11.40

 
11.17

 
11.06

 
11.25

Common equity tier 1 capital to risk-weighted assets
9.58

 
9.90

 
9.64

 
9.51

 
9.64

Tangible common equity to tangible assets1
8.42

 
8.89

 
8.54

 
8.43

 
8.35

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


15



ENTERPRISE FINANCIAL SERVICES CORP
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
Quarter ended
($ in thousands)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
CORE PERFORMANCE MEASURES
Net interest income
$
63,368

 
$
61,613

 
$
63,046

 
$
61,715

 
$
52,343

Less: Incremental accretion income
1,273

 
576

 
2,140

 
910

 
1,157

Core net interest income
62,095

 
61,037

 
60,906

 
60,805

 
51,186

 
 
 
 
 
 
 
 
 
 
Total noninterest income
13,408

 
14,418

 
13,564

 
11,964

 
9,230

Less: Other income from non-core acquired assets

 
4

 
1,001

 
2

 
365

Less: Gain on sale of investment securities
4

 
(94
)
 
337

 

 

Less: Other non-core income

 

 

 
266

 

Core noninterest income
13,404

 
14,508

 
12,226

 
11,696

 
8,865

 
 
 
 
 
 
 
 
 
 
Total core revenue
75,499

 
75,545

 
73,132

 
72,501

 
60,051

 
 
 
 
 
 
 
 
 
 
Total noninterest expense
38,673

 
38,354

 
38,239

 
49,054

 
39,838

Less: Other expenses related to non-core acquired loans
12

 
33

 
18

 
103

 
103

Less: Merger-related expenses

 

 
393

 
10,306

 
7,270

Core noninterest expense
38,661

 
38,321


37,828


38,645


32,465

 
 
 
 
 
 
 
 
 
 
Core efficiency ratio
51.21
%
 
50.73
%
 
51.73
%
 
53.30
%
 
54.06
%
 
 
 
 
 
 
 
 
 
 
NET INTEREST MARGIN TO CORE NET INTEREST MARGIN (TAX EQUIVALENT)
Net interest income
$
63,978

 
$
62,141

 
$
63,483

 
$
62,109

 
$
52,595

Less: Incremental accretion income
1,273

 
576

 
2,140

 
910

 
1,157

Core net interest income
$
62,705

 
$
61,565

 
$
61,343

 
$
61,199

 
$
51,438

 
 
 
 
 
 
 
 
 
 
Average earning assets
$
6,791,459

 
$
6,704,506

 
$
6,604,083

 
$
6,453,005

 
$
5,510,489

Reported net interest margin
3.79
%
 
3.68
%
 
3.81
%
 
3.86
%
 
3.87
%
Core net interest margin
3.71

 
3.64

 
3.69

 
3.80

 
3.79


 
Quarter ended
($ in thousands)
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
 
Mar 31,
2019
SHAREHOLDERS’ EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS
Shareholders’ equity
$
846,436

 
$
867,185

 
$
846,095

 
$
825,501

 
$
797,835

Less: Goodwill
210,344

 
210,344

 
211,251

 
211,251

 
207,632

Less: Intangible assets
24,585

 
26,076

 
27,626

 
29,201

 
31,048

Tangible common equity
$
611,507

 
$
630,765

 
$
607,218

 
$
585,049

 
$
559,155

 
 
 
 
 
 
 
 
 
 
Total assets
$
7,500,643

 
$
7,333,791

 
$
7,346,791

 
$
7,181,855

 
$
6,932,757

Less: Goodwill
210,344

 
210,344

 
211,251

 
211,251

 
207,632

Less: Intangible assets
24,585

 
26,076

 
27,626

 
29,201

 
31,048

Tangible assets
$
7,265,714

 
$
7,097,371

 
$
7,107,914

 
$
6,941,403

 
$
6,694,077

 
 
 
 
 
 
 
 
 
 
Tangible common equity to tangible assets
8.42
%
 
8.89
%

8.54
%

8.43
%

8.35
%



16



 
Quarter ended

($ in thousands)
Mar 31,
2020
 
Dec 31,
2019
 
Mar 31,
2019
AVERAGE SHAREHOLDERS’ EQUITY AND AVERAGE TANGIBLE COMMON EQUITY
Average shareholder’s equity
$
865,035

 
$
859,674

 
$
662,454

Less average goodwill
210,344

 
210,344

 
141,422

Less average intangible assets
25,301

 
26,828

 
14,472

Average tangible common equity
$
629,390

 
$
622,502

 
$
506,560

 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
($ in thousands)
March 31, 2020
 
December 31, 2019
 
September 30, 2019
 
June 30, 2019
 
March 31, 2019
CALCULATION OF PRE-TAX, PRE-PROVISION INCOME
Net interest income
$
63,368

 
$
61,613

 
$
63,046

 
$
61,715

 
$
52,343

Noninterest income
13,408

 
14,418

 
13,564

 
11,964

 
9,230

Noninterest expense
38,673

 
38,354

 
38,239

 
49,054

 
39,838

PTPP income
38,103

 
37,677

 
38,371

 
24,625

 
21,735

Provision for credit losses
22,264

 
1,341

 
1,833

 
1,722

 
1,476

Income before income tax expense
15,839

 
36,336

 
36,538

 
22,903

 
20,259

Income tax expense
2,971

 
7,246

 
7,469

 
4,479

 
4,103

Net income
$
12,868

 
$
29,090

 
$
29,069

 
$
18,424

 
$
16,156




17