HONOLULU, July 27, 2017 (GLOBE NEWSWIRE) -- First Hawaiian, Inc. (NASDAQ:FHB), (the “Company”) today reported financial results for the quarter ended June 30, 2017.
Second Quarter Highlights
- Net income for the quarter ended June 30, 2017 was $56.9 million, or $0.41 per diluted share, and core net income1 was $57.2 million, or $0.41 per diluted share
- Board of Directors declared a dividend of $0.22 per share
“We are pleased with the bank’s continued strong performance in the second quarter. We had good growth, as loan and deposit balances finished the quarter at record levels, driving total assets to a record $20.4 billion at quarter end,” said Bob Harrison, Chairman and Chief Executive Officer. “Additionally, the local economy remained robust, and our asset quality remained excellent.”
On July 26, 2017, the Company’s Board of Directors declared a quarterly cash dividend of $0.22 per share. The dividend will be payable on September 8, 2017 to stockholders of record at the close of business on August 28, 2017.
Earnings Highlights
Net income for the quarter ended June 30, 2017 was $56.9 million, or $0.41 per diluted share, compared to $56.7 million, or $0.41 per diluted share, for the quarter ended March 31, 2017, and $54.9 million, or $0.39 per diluted share, for the quarter ended June 30, 2016. Core net income for the quarter ended June 30, 2017 was $57.2 million, or $0.41 per diluted share, compared to $57.0 million, or $0.41 per diluted share, for the quarter ended March 31, 2017, and $54.9 million, or $0.39 per diluted share, for the quarter ended June 30, 2016.
Net interest income for the quarter ended June 30, 2017 was $131.3 million, an increase of $1.9 million compared to $129.3 million for the quarter ended March 31, 2017, and an increase of $10.8 million compared to $120.4 million for the quarter ended June 30, 2016. The increase in net interest income compared to the first quarter of 2017 was primarily due to higher average balances and yields on loans, partially offset by lower average balances and yields on investment securities, as well as higher deposit rates. The increase compared to the second quarter of 2016 was due to higher average balances of loans and investment securities and higher earning asset yields, partially offset by higher average deposit balances and rates.
Net interest margin was 3.02%, 3.00% and 2.88% for the quarters ended June 30, 2017, March 31, 2017, and June 30, 2016, respectively. Net interest margin increased during the second quarter of 2017 by two basis points, primarily due to higher earning asset yields, partially offset by higher costs related to time deposits. Premium amortization in the investment securities portfolio increased by $1.4 million over the first quarter of 2017. The 14 basis point increase compared to the second quarter of 2016 was due to higher yields on investments and interest bearing deposits, partially offset by higher deposit costs.
Results for the quarter ended June 30, 2017 included a provision for credit losses of $4.4 million compared to $4.5 million in the quarter ended March 31, 2017 and $1.9 million in the quarter ended June 30, 2016.
Noninterest income was $48.9 million in the quarter ended June 30, 2017, a decrease of $0.5 million compared to noninterest income of $49.4 million in the quarter ended March 31, 2017 and an increase of $2.5 million compared to noninterest income of $46.4 million in the quarter ended June 30, 2016. The decrease in noninterest income compared to the first quarter of 2017 was primarily due to $1.7 million lower bank owned life insurance (BOLI) income, and $1 million lower other service charges and fees due to lower sales of insurance and investment products, partially offset by $2.4 million higher other income from partner credit card incentives and recoveries. The increase in noninterest income compared to the second quarter of 2016 was primarily due to $3.6 million higher other income, partially offset by $0.9 million lower BOLI income and $0.8 million lower other service charges and fees.
Noninterest expense was $85.2 million for the quarter ended June 30, 2017, an increase of $0.9 million from $84.3 million in the quarter ended March 31, 2017, and an increase of $6.8 million from $78.5 million in the quarter ended June 30, 2016. The increase in noninterest expense compared to the first quarter of 2017 was primarily due to $2.1 million higher contracted services and professional fees, partially offset by $0.8 million lower advertising and marketing expense, $0.4 million lower other expense and $0.3 million lower occupancy expense. The increase in contracted services and professional fees was primarily due to system upgrades and product enhancements. The increase in noninterest expense compared to the second quarter of 2016 was primarily due to a $2.5 million increase in contracted services and professional fees, a $1.9 million increase in cards rewards program expense, a $1.3 million increase in salaries and employee benefits, and a $0.9 million higher regulatory assessment. Cards rewards program expense in the second quarter of 2016 included a benefit due to the change in terms related to the expiration of our debit card reward points. The increase in regulatory assessments was largely due to the increase in the regulatory assessment rate that became effective July 1, 2016.
The efficiency ratio was 47.3%, 47.2% and 47.0% for the quarters ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively.
The effective tax rate for the second quarter of 2017 was 37.1% compared with 36.9% in the previous quarter and 36.5% percent in the same quarter last year. The increase in the effective tax rate in the second quarter of 2017 compared to the prior quarter was primarily due to the lower level of BOLI income received in the second quarter of 2017, slightly offset by a $0.75 million release of tax reserves.
________________
1 Core net income is a non-GAAP measure. For more information on this measure, including a reconciliation to the most directly comparable GAAP measure, see “Use of Non-GAAP Financial Measures” and Tables 13 and 14 at the end of this document.
Balance Sheet Highlights
Total assets were $20.4 billion at June 30, 2017, compared to $19.8 billion at March 31, 2017 and $19.1 billion at June 30, 2016.
The investment securities portfolio was $5.1 billion at June 30, 2017, compared to $5.3 billion at March 31, 2017 and $4.6 billion at June 30, 2016. The portfolio remains largely comprised of securities issued by U.S. government agencies.
Total loans and leases were $12.1 billion at June 30, 2017, an increase of $280.9 million, or 2.4%, from $11.8 billion at March 31, 2017 and up $874.7 million, or 7.8%, from $11.2 billion at June 30, 2016. The growth in loans and leases compared to March 31, 2017 was due to growth across all categories. Compared to June 30, 2016, the growth in loans and leases was due to increases across all loan categories.
Total deposits were $17.5 billion at June 30, 2017, an increase of $514.1 million, or 3.0%, compared with $16.9 billion at March 31, 2017, and an increase of $1.3 billion, or 8.3%, compared to $16.1 billion at June 30, 2016.
Asset Quality
The Company's asset quality remained solid during the second quarter of 2017. Total non-performing assets were $8.1 million, or 0.07% of total loans and leases, at June 30, 2017, a slight increase of $0.4 million from non-performing assets of $7.7 million, or 0.07% of total loans and leases, at March 31, 2017 and down $5.4 million from nonperforming assets of $13.5 million, or 0.12% of total loans and leases, at June 30, 2016.
Net charge offs for the quarter ended June 30, 2017 were $3.4 million, or 0.11% of average loans and leases on an annualized basis, compared to $4.1 million, or 0.15% of average loans and leases on an annualized basis for the quarter ended March 31, 2017 and $2.7 million, or 0.10% of average loans and leases on an annualized basis for the quarter ended June 30, 2016.
The ratio of allowance for loan and lease losses to total loans and leases was 1.13% at June 30, 2017 compared to 1.15% at March 31, 2017 and 1.22% at June 30, 2016.
Capital
Total stockholders' equity was $2.6 billion at June 30, 2017, compared to $2.5 billion at both March 31, 2017 and June 30, 2016.
The tier 1 leverage, common equity tier 1, and total capital ratios were 8.70%, 12.73% and 13.81%, respectively, at June 30, 2017, compared with 8.52%, 12.78% and 13.87% at March 31, 2017 and 8.42%, 12.45%, and 13.58% at June 30, 2016.
First Hawaiian, Inc.
First Hawaiian, Inc. (NASDAQ:FHB) is a bank holding company headquartered in Honolulu, Hawaii. Its principal subsidiary, First Hawaiian Bank, founded in 1858 under the name Bishop & Company, is Hawaii’s oldest and largest financial institution with branch locations throughout Hawaii, Guam and Saipan. The company offers a comprehensive suite of banking services to consumer and commercial customers including deposit products, loans, wealth management, insurance, trust, retirement planning, credit card and merchant processing services. Customers may also access their accounts through ATMs, online and mobile banking channels. For more information about First Hawaiian, Inc., visit the Company’s website, www.fhb.com.
Conference Call Information
First Hawaiian will host a conference call to discuss the Company’s results today at 5:00 p.m. Eastern Time, 11:00 a.m. Hawaii Time. To access the call, participants should dial (844) 452-2942 (US/Canada), or (574) 990-9846 (International) ten minutes prior to the start of the call and enter the conference ID: 51037675. A live webcast of the conference call, including a slide presentation, will be available at the following link: www.fhb.com/earnings. The archive of the webcast will be available at the same location. A telephonic replay of the conference call will be available approximately two hours after the conclusion of the call until 8:00 p.m. (Eastern Time) on August 6, 2017. Access the replay by dialing (855) 859-2056 or (404) 537-3406 and entering the conference ID: 51037675.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized” and “outlook”, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. For a discussion of the risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our annual report on Form 10-K for the year ended December 31, 2016.
Use of Non-GAAP Financial Measures
We present net interest income, noninterest income, noninterest expense, net income, earnings per share and the related ratios described below, on an adjusted, or ‘‘core,’’ basis, each a non-GAAP financial measure. These core measures exclude from the corresponding GAAP measure the impact of certain items that we do not believe are representative of our financial results. We believe that the presentation of these non-GAAP financial measures helps identify underlying trends in our business from period to period that could otherwise be distorted by the effect of certain expenses, gains and other items included in our operating results. We believe that these core measures provide useful information about our operating results and enhance the overall understanding of our past performance and future performance. Investors should consider our performance and financial condition as reported under GAAP and all other relevant information when assessing our performance or financial condition.
Core net interest margin, core return on average total assets and core return on average total stockholders’ equity are non-GAAP financial measures. We compute our core net interest margin as the ratio of core net interest income to average earning assets. We compute our core return on average total assets as the ratio of core net income to average total assets. We compute our core return on average total stockholders’ equity as the ratio of core net income to average stockholders’ equity.
Return on average tangible stockholders’ equity, core return on average tangible stockholders’ equity, return on average tangible assets, core return on average tangible assets and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our return on average tangible assets as the ratio of net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. We compute our core return on average tangible assets as the ratio of core net income to average tangible assets. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill. We believe that these measurements are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP.
Tables 13 and 14 at the end of this document provide a reconciliation of these non-GAAP financial measures with their most closely related GAAP measures.
| Financial Highlights | Table 1 | |||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, | March 31, | June 30, | June 30, | |||||||||||||
| (dollars in thousands, except per share data) | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||
| Operating Results: | ||||||||||||||||
| Net interest income | $ | 131,254 | $ | 129,345 | $ | 120,427 | $ | 260,599 | $ | 237,739 | ||||||
| Provision for loan and lease losses | 4,400 | 4,500 | 1,900 | 8,900 | 2,600 | |||||||||||
| Noninterest income | 48,870 | 49,407 | 46,371 | 98,277 | 119,890 | |||||||||||
| Noninterest expense | 85,241 | 84,339 | 78,473 | 169,580 | 163,537 | |||||||||||
| Net income | 56,895 | 56,740 | 54,860 | 113,635 | 120,391 | |||||||||||
| Basic earnings per share | 0.41 | 0.41 | 0.39 | 0.81 | 0.86 | |||||||||||
| Diluted earnings per share | 0.41 | 0.41 | 0.39 | 0.81 | 0.86 | |||||||||||
| Dividends declared per share | 0.22 | 0.22 | 0.22 | 0.44 | 0.22 | |||||||||||
| Dividend payout ratio | 53.66 | % | 53.66 | % | 54.68 | % | 54.32 | % | 25.58 | % | ||||||
| Supplemental Income Statement Data (non-GAAP): | ||||||||||||||||
| Core net interest income | $ | 131,254 | $ | 129,345 | $ | 120,427 | $ | 260,599 | $ | 237,739 | ||||||
| Core noninterest income | 48,870 | 49,407 | 46,371 | 98,277 | 94,162 | |||||||||||
| Core noninterest expense | 84,784 | 83,955 | 78,473 | 168,739 | 160,990 | |||||||||||
| Core net income | 57,181 | 56,982 | 54,860 | 114,163 | 105,933 | |||||||||||
| Core basic earnings per share | $ | 0.41 | $ | 0.41 | $ | 0.39 | $ | 0.82 | $ | 0.76 | ||||||
| Core diluted earnings per share | $ | 0.41 | $ | 0.41 | $ | 0.39 | $ | 0.82 | $ | 0.76 | ||||||
| Performance Ratio: | ||||||||||||||||
| Net interest margin | 3.02 | % | 3.00 | % | 2.88 | % | 3.01 | % | 2.82 | % | ||||||
| Core net interest margin (non-GAAP) | 3.02 | % | 3.00 | % | 2.88 | % | 3.01 | % | 2.82 | % | ||||||
| Efficiency ratio | 47.32 | % | 47.18 | % | 47.04 | % | 47.25 | % | 45.72 | % | ||||||
| Core efficiency ratio (non-GAAP) | 47.07 | % | 46.96 | % | 47.04 | % | 47.02 | % | 48.50 | % | ||||||
| Return on average total assets | 1.16 | % | 1.16 | % | 1.16 | % | 1.16 | % | 1.27 | % | ||||||
| Core return on average total assets (non-GAAP) | 1.16 | % | 1.17 | % | 1.16 | % | 1.17 | % | 1.11 | % | ||||||
| Return on average tangible assets | 1.22 | % | 1.23 | % | 1.23 | % | 1.22 | % | 1.34 | % | ||||||
| Core return on average tangible assets (non-GAAP) | 1.23 | % | 1.23 | % | 1.23 | % | 1.23 | % | 1.18 | % | ||||||
| Return on average total stockholders' equity | 9.03 | % | 9.25 | % | 8.86 | % | 9.13 | % | 9.20 | % | ||||||
| Core return on average total stockholders' equity (non-GAAP) | 9.07 | % | 9.29 | % | 8.86 | % | 9.18 | % | 8.10 | % | ||||||
| Return on average tangible stockholders' equity (non-GAAP) | 14.89 | % | 15.41 | % | 14.75 | % | 15.14 | % | 14.81 | % | ||||||
| Core return on average tangible stockholders’ equity (non-GAAP) | 14.96 | % | 15.48 | % | 14.75 | % | 15.22 | % | 13.03 | % | ||||||
| Average Balances: | ||||||||||||||||
| Average loans and leases | $ | 11,903,255 | $ | 11,582,645 | $ | 11,074,430 | $ | 11,743,835 | $ | 10,951,295 | ||||||
| Average earning assets | 17,453,655 | 17,470,726 | 16,797,108 | 17,453,094 | 16,928,677 | |||||||||||
| Average assets | 19,692,222 | 19,769,508 | 18,950,020 | 19,730,651 | 19,120,180 | |||||||||||
| Average deposits | 16,782,887 | 16,900,354 | 15,895,214 | 16,841,296 | 15,920,939 | |||||||||||
| Average shareholders' equity | 2,528,388 | 2,488,519 | 2,491,138 | 2,508,564 | 2,630,307 | |||||||||||
| Market Value Per Share: | ||||||||||||||||
| Closing | 30.62 | 29.92 | N/A | 30.62 | N/A | |||||||||||
| High | 31.34 | 34.85 | N/A | 35.32 | N/A | |||||||||||
| Low | 26.96 | 29.13 | N/A | 26.96 | N/A | |||||||||||
| As of | As of | As of | As of | ||||||||||
| June 30, | March 31, | December 31, | June 30, | ||||||||||
| 2017 | 2017 | 2016 | 2016 | ||||||||||
| Balance Sheet Data: | |||||||||||||
| Loans and leases | $ | 12,062,392 | $ | 11,781,496 | $ | 11,520,378 | $ | 11,187,695 | |||||
| Total assets | 20,373,974 | 19,792,785 | 19,661,829 | 19,052,593 | |||||||||
| Total deposits | 17,452,262 | 16,938,178 | 16,794,532 | 16,122,104 | |||||||||
| Total stockholders' equity | 2,552,602 | 2,505,994 | 2,476,485 | 2,501,008 | |||||||||
| Per Share of Common Stock: | |||||||||||||
| Book value | $ | 18.29 | $ | 17.96 | $ | 17.75 | $ | 17.93 | |||||
| Tangible book value | 11.16 | 10.82 | 10.61 | 10.80 | |||||||||
| Asset Quality Ratios: | |||||||||||||
| Non-accrual loans and leases / total loans and leases | 0.06 | % | 0.06 | % | 0.08 | % | 0.12 | % | |||||
| Allowance for loan and lease losses / total loans and leases | 1.13 | % | 1.15 | % | 1.18 | % | 1.22 | % | |||||
| Capital Ratios: | |||||||||||||
| Common Equity Tier 1 Capital Ratio | 12.73 | % | 12.78 | % | 12.75 | % | 12.45 | % | |||||
| Tier 1 Capital Ratio | 12.73 | % | 12.78 | % | 12.75 | % | 12.45 | % | |||||
| Total Capital Ratio | 13.81 | % | 13.87 | % | 13.85 | % | 13.58 | % | |||||
| Tier 1 Leverage Ratio | 8.70 | % | 8.52 | % | 8.36 | % | 8.42 | % | |||||
| Total stockholders' equity to total assets | 12.53 | % | 12.66 | % | 12.60 | % | 13.13 | % | |||||
| Tangible stockholders' equity to tangible assets (non-GAAP) | 8.04 | % | 8.04 | % | 7.93 | % | 8.34 | % | |||||
| Non-Financial Data: | |||||||||||||
| Number of branches | 62 | 62 | 62 | 62 | |||||||||
| Number of ATMs | 312 | 311 | 311 | 312 | |||||||||
| Number of Full-Time Equivalent Employees | 2,191 | 2,195 | 2,179 | 2,199 | |||||||||
| Consolidated Statements of Income | Table 2 | ||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | March 31, | June 30, | June 30, | ||||||||||||
| (dollars in thousands, except per share amounts) | 2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||
| Interest income | |||||||||||||||
| Loans and lease financing | $ | 114,179 | $ | 109,266 | $ | 105,701 | $ | 223,445 | $ | 210,058 | |||||
| Available-for-sale securities | 25,059 | 26,429 | 19,453 | 51,488 | 36,012 | ||||||||||
| Other | 781 | 1,226 | 1,907 | 2,007 | 4,803 | ||||||||||
| Total interest income | 140,019 | 136,921 | 127,061 | 276,940 | 250,873 | ||||||||||
| Interest expense | |||||||||||||||
| Deposits | 8,760 | 7,570 | 6,541 | 16,330 | 12,970 | ||||||||||
| Short-term borrowings and long-term debt | 5 | 6 | 93 | 11 | 164 | ||||||||||
| Total interest expense | 8,765 | 7,576 | 6,634 | 16,341 | 13,134 | ||||||||||
| Net interest income | 131,254 | 129,345 | 120,427 | 260,599 | 237,739 | ||||||||||
| Provision for loan and lease losses | 4,400 | 4,500 | 1,900 | 8,900 | 2,600 | ||||||||||
| Net interest income after provision for loan and lease losses | 126,854 | 124,845 | 118,527 | 251,699 | 235,139 | ||||||||||
| Noninterest income | |||||||||||||||
| Service charges on deposit accounts | 9,412 | 9,555 | 9,395 | 18,967 | 19,184 | ||||||||||
| Credit and debit card fees | 14,157 | 14,479 | 13,810 | 28,636 | 27,629 | ||||||||||
| Other service charges and fees | 8,110 | 9,097 | 8,914 | 17,207 | 18,141 | ||||||||||
| Trust and investment services income | 7,526 | 7,338 | 7,323 | 14,864 | 14,728 | ||||||||||
| Bank-owned life insurance | 2,927 | 4,578 | 3,792 | 7,505 | 6,148 | ||||||||||
| Investment securities gains, net | — | — | 3 | — | 25,731 | ||||||||||
| Other | 6,738 | 4,360 | 3,134 | 11,098 | 8,329 | ||||||||||
| Total noninterest income | 48,870 | 49,407 | 46,371 | 98,277 | 119,890 | ||||||||||
| Noninterest expense | |||||||||||||||
| Salaries and employee benefits | 43,257 | 43,300 | 41,955 | 86,557 | 86,656 | ||||||||||
| Contracted services and professional fees | 12,388 | 10,308 | 9,939 | 22,696 | 22,694 | ||||||||||
| Occupancy | 5,023 | 5,321 | 4,809 | 10,344 | 10,121 | ||||||||||
| Equipment | 4,527 | 4,197 | 4,116 | 8,724 | 7,943 | ||||||||||
| Regulatory assessment and fees | 3,750 | 3,774 | 2,846 | 7,524 | 5,323 | ||||||||||
| Advertising and marketing | 1,222 | 2,028 | 1,425 | 3,250 | 3,049 | ||||||||||
| Card rewards program | 4,618 | 4,511 | 2,729 | 9,129 | 6,231 | ||||||||||
| Other | 10,456 | 10,900 | 10,654 | 21,356 | 21,520 | ||||||||||
| Total noninterest expense | 85,241 | 84,339 | 78,473 | 169,580 | 163,537 | ||||||||||
| Income before provision for income taxes | 90,483 | 89,913 | 86,425 | 180,396 | 191,492 | ||||||||||
| Provision for income taxes | 33,588 | 33,173 | 31,565 | 66,761 | 71,101 | ||||||||||
| Net income | $ | 56,895 | $ | 56,740 | $ | 54,860 | $ | 113,635 | $ | 120,391 | |||||
| Basic earnings per share | $ | 0.41 | $ | 0.41 | $ | 0.39 | $ | 0.81 | $ | 0.86 | |||||
| Diluted earnings per share | $ | 0.41 | $ | 0.41 | $ | 0.39 | $ | 0.81 | $ | 0.86 | |||||
| Dividends declared per share | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.44 | $ | 0.22 | |||||
| Basic weighted-average outstanding shares | 139,546,615 | 139,545,728 | 139,459,620 | 139,546,174 | 139,459,620 | ||||||||||
| Diluted weighted-average outstanding shares | 139,646,117 | 139,637,410 | 139,459,620 | 139,644,557 | 139,459,620 | ||||||||||
| Consolidated Balance Sheets | Table 3 | |||||||||||||||
| June 30, | March 31, | December 31, | June 30, | |||||||||||||
| (dollars in thousands) | 2017 | 2017 | 2016 | 2016 | ||||||||||||
| Assets | ||||||||||||||||
| Cash and due from banks | $ | 355,752 | $ | 249,953 | $ | 253,827 | $ | 356,148 | ||||||||
| Interest-bearing deposits in other banks | 872,013 | 527,659 | 798,231 | 975,866 | ||||||||||||
| Investment securities | 5,126,869 | 5,260,262 | 5,077,514 | 4,601,267 | ||||||||||||
| Loans and leases | 12,062,392 | 11,781,496 | 11,520,378 | 11,187,695 | ||||||||||||
| Less: allowance for loan and lease losses | 136,883 | 135,847 | 135,494 | 136,360 | ||||||||||||
| Net loans and leases | 11,925,509 | 11,645,649 | 11,384,884 | 11,051,335 | ||||||||||||
| Premises and equipment, net | 292,959 | 295,608 | 300,788 | 303,715 | ||||||||||||
| Other real estate owned and repossessed personal property | 329 | 329 | 329 | 205 | ||||||||||||
| Accrued interest receivable | 39,739 | 39,386 | 41,971 | 35,734 | ||||||||||||
| Bank-owned life insurance | 432,726 | 429,800 | 429,209 | 429,673 | ||||||||||||
| Goodwill | 995,492 | 995,492 | 995,492 | 995,492 | ||||||||||||
| Other intangible assets | 14,877 | 15,800 | 16,809 | 19,064 | ||||||||||||
| Other assets | 317,709 | 332,847 | 362,775 | 284,094 | ||||||||||||
| Total assets | $ | 20,373,974 | $ | 19,792,785 | $ | 19,661,829 | $ | 19,052,593 | ||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||
| Deposits: | ||||||||||||||||
| Interest-bearing | $ | 11,580,664 | $ | 10,917,631 | $ | 10,801,915 | $ | 10,620,377 | ||||||||
| Noninterest-bearing | 5,871,598 | 6,020,547 | 5,992,617 | 5,501,727 | ||||||||||||
| Total deposits | 17,452,262 | 16,938,178 | 16,794,532 | 16,122,104 | ||||||||||||
| Short-term borrowings | — | — | 9,151 | 34,951 | ||||||||||||
| Long-term debt | 41 | 41 | 41 | 48 | ||||||||||||
| Retirement benefits payable | 134,400 | 133,819 | 132,904 | 137,982 | ||||||||||||
| Other liabilities | 234,669 | 214,753 | 248,716 | 256,500 | ||||||||||||
| Total liabilities | 17,821,372 | 17,286,791 | 17,185,344 | 16,551,585 | ||||||||||||
| Stockholders' equity | ||||||||||||||||
| Common stock ($0.01 par value; authorized 300,000,000 shares; issued and outstanding 139,546,615 shares as of June 30, 2017, 139,546,615 shares as of March 31, 2017, 139,530,654 shares as of December 31, 2016 and 139,459,620 shares as of June 30, 2016) | 1,395 | 1,395 | 1,395 | 1,395 | ||||||||||||
| Additional paid-in capital | 2,488,091 | 2,486,596 | 2,484,251 | 2,479,980 | ||||||||||||
| Retained earnings | 130,767 | 104,695 | 78,850 | 24,860 | ||||||||||||
| Accumulated other comprehensive loss, net | (67,651 | ) | (86,692 | ) | (88,011 | ) | (5,227 | ) | ||||||||
| Total stockholders' equity | 2,552,602 | 2,505,994 | 2,476,485 | 2,501,008 | ||||||||||||
| Total liabilities and stockholders' equity | $ | 20,373,974 | $ | 19,792,785 | $ | 19,661,829 | $ | 19,052,593 | ||||||||
| Average Balances and Interest Rates | Table 4 | ||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||
| June 30, 2017 | March 31, 2017 | June 30, 2016 | |||||||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| (dollars in millions) | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||
| Earning Assets | |||||||||||||||||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | 312.8 | $ | 0.8 | 1.00 | % | $ | 640.2 | $ | 1.2 | 0.78 | % | $ | 1,516.6 | $ | 1.9 | 0.51 | % | |||||||||
| Available-for-Sale Investment Securities | 5,208.8 | 25.0 | 1.93 | 5,236.6 | 26.4 | 2.05 | 4,206.1 | 19.4 | 1.86 | ||||||||||||||||||
| Loans and Leases (1) | |||||||||||||||||||||||||||
| Commercial and industrial | 3,279.2 | 25.7 | 3.15 | 3,233.6 | 24.3 | 3.04 | 3,257.4 | 23.7 | 2.93 | ||||||||||||||||||
| Real estate - commercial | 2,638.3 | 23.8 | 3.62 | 2,481.2 | 22.2 | 3.63 | 2,241.8 | 20.7 | 3.71 | ||||||||||||||||||
| Real estate - construction | 509.7 | 4.3 | 3.41 | 460.3 | 3.7 | 3.25 | 421.9 | 3.4 | 3.27 | ||||||||||||||||||
| Real estate - residential | 3,782.1 | 38.6 | 4.09 | 3,723.7 | 37.6 | 4.10 | 3,522.8 | 36.5 | 4.16 | ||||||||||||||||||
| Consumer | 1,525.8 | 20.6 | 5.40 | 1,513.4 | 20.3 | 5.43 | 1,442.0 | 20.0 | 5.58 | ||||||||||||||||||
| Lease financing | 168.1 | 1.2 | 2.84 | 170.5 | 1.2 | 2.77 | 188.5 | 1.4 | 2.91 | ||||||||||||||||||
| Total Loans and Leases | 11,903.2 | 114.2 | 3.85 | 11,582.7 | 109.3 | 3.83 | 11,074.4 | 105.7 | 3.84 | ||||||||||||||||||
| Other Earning Assets | 10.8 | — | 0.99 | 11.2 | — | 0.77 | — | — | — | ||||||||||||||||||
| Total Earning Assets (2) | 17,435.6 | 140.0 | 3.22 | 17,470.7 | 136.9 | 3.18 | 16,797.1 | 127.0 | 3.04 | ||||||||||||||||||
| Cash and Due from Banks | 319.4 | 324.7 | 303.7 | ||||||||||||||||||||||||
| Other Assets | 1,937.2 | 1,974.1 | 1,849.2 | ||||||||||||||||||||||||
| Total Assets | $ | 19,692.2 | $ | 19,769.5 | $ | 18,950.0 | |||||||||||||||||||||
| Interest-Bearing Liabilities | |||||||||||||||||||||||||||
| Interest-Bearing Deposits | |||||||||||||||||||||||||||
| Savings | $ | 4,488.8 | $ | 0.7 | 0.07 | % | $ | 4,506.4 | $ | 0.7 | 0.06 | % | $ | 4,347.8 | $ | 0.6 | 0.06 | % | |||||||||
| Money Market | 2,618.6 | 0.8 | 0.12 | 2,494.3 | 0.6 | 0.09 | 2,281.9 | 0.5 | 0.09 | ||||||||||||||||||
| Time | 3,887.5 | 7.2 | 0.75 | 3,985.8 | 6.3 | 0.65 | 3,745.3 | 5.4 | 0.58 | ||||||||||||||||||
| Total Interest-Bearing Deposits | 10,994.9 | 8.7 | 0.32 | 10,986.5 | 7.6 | 0.28 | 10,375.0 | 6.5 | 0.25 | ||||||||||||||||||
| Short-Term Borrowings | 1.7 | — | 0.89 | 3.9 | — | 0.54 | 202.9 | 0.1 | 0.18 | ||||||||||||||||||
| Total Interest-Bearing Liabilities | 10,996.6 | 8.7 | 0.32 | 10,990.4 | 7.6 | 0.28 | 10,577.9 | 6.6 | 0.25 | ||||||||||||||||||
| Net Interest Income | $ | 131.3 | $ | 129.3 | $ | 120.4 | |||||||||||||||||||||
| Interest Rate Spread | 2.90 | % | 2.90 | % | 2.79 | % | |||||||||||||||||||||
| Net Interest Margin | 3.02 | % | 3.00 | % | 2.88 | % | |||||||||||||||||||||
| Noninterest-Bearing Demand Deposits | 5,788.0 | 5,913.9 | 5,520.3 | ||||||||||||||||||||||||
| Other Liabilities | 379.2 | 376.7 | 360.7 | ||||||||||||||||||||||||
| Stockholders' Equity | 2,528.4 | 2,488.5 | 2,491.1 | ||||||||||||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 19,692.2 | $ | 19,769.5 | $ | 18,950.0 | |||||||||||||||||||||
| Average Balances and Interest Rates | Table 5 | ||||||||||||||||||
| Six Months Ended | Six Months Ended | ||||||||||||||||||
| June 30, 2017 | June 30, 2016 | ||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||
| (dollars in millions) | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||
| Earning Assets | |||||||||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | 475.6 | $ | 2.0 | 0.85 | % | $ | 1,894.9 | $ | 4.8 | 0.51 | % | |||||||
| Available-for-Sale Investment Securities | 5,222.6 | 51.5 | 1.99 | 4,082.5 | 36.0 | 1.77 | |||||||||||||
| Loans and Leases (1) | |||||||||||||||||||
| Commercial and industrial | 3,256.5 | 50.0 | 3.10 | 3,176.5 | 46.7 | 2.95 | |||||||||||||
| Real estate - commercial | 2,560.2 | 46.0 | 3.62 | 2,240.5 | 41.6 | 3.73 | |||||||||||||
| Real estate - construction | 485.1 | 8.0 | 3.34 | 413.2 | 6.7 | 3.26 | |||||||||||||
| Real estate - residential | 3,753.1 | 76.3 | 4.10 | 3,502.2 | 72.5 | 4.16 | |||||||||||||
| Consumer | 1,519.7 | 40.8 | 5.42 | 1,428.7 | 39.9 | 5.61 | |||||||||||||
| Lease financing | 169.3 | 2.3 | 2.80 | 190.2 | 2.7 | 2.92 | |||||||||||||
| Total Loans and Leases | 11,743.9 | 223.4 | 3.84 | 10,951.3 | 210.1 | 3.86 | |||||||||||||
| Other Earning Assets | 11.0 | — | 0.88 | — | — | — | |||||||||||||
| Total Earning Assets (2) | 17,453.1 | 276.9 | 3.20 | 16,928.7 | 250.9 | 2.98 | |||||||||||||
| Cash and Due from Banks | 322.0 | 301.3 | |||||||||||||||||
| Other Assets | 1,955.6 | 1,890.2 | |||||||||||||||||
| Total Assets | $ | 19,730.7 | $ | 19,120.2 | |||||||||||||||
| Interest-Bearing Liabilities | |||||||||||||||||||
| Interest-Bearing Deposits | |||||||||||||||||||
| Savings | $ | 4,497.5 | $ | 1.4 | 0.06 | % | $ | 4,348.9 | $ | 1.3 | 0.06 | % | |||||||
| Money Market | 2,556.8 | 1.3 | 0.10 | 2,340.5 | 1.1 | 0.09 | |||||||||||||
| Time | 3,936.4 | 13.6 | 0.70 | 3,785.0 | 10.6 | 0.56 | |||||||||||||
| Total Interest-Bearing Deposits | 10,990.7 | 16.3 | 0.30 | 10,474.4 | 13.0 | 0.25 | |||||||||||||
| Short-Term Borrowings | 2.8 | — | 0.65 | 213.5 | 0.2 | 0.15 | |||||||||||||
| Total Interest-Bearing Liabilities | 10,993.5 | 16.3 | 0.30 | 10,687.9 | 13.2 | 0.25 | |||||||||||||
| Net Interest Income | $ | 260.6 | $ | 237.7 | |||||||||||||||
| Interest Rate Spread | 2.90 | % | 2.73 | % | |||||||||||||||
| Net Interest Margin | 3.01 | % | 2.82 | % | |||||||||||||||
| Noninterest-Bearing Demand Deposits | 5,850.6 | 5,446.5 | |||||||||||||||||
| Other Liabilities | 378.0 | 355.5 | |||||||||||||||||
| Stockholders' Equity | 2,508.6 | 2,630.3 | |||||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 19,730.7 | $ | 19,120.2 | |||||||||||||||
| Analysis of Change in Net Interest Income | Table 6 | |||||||||||
| Three Months Ended June 30, 2017 | ||||||||||||
| Compared to March 31, 2017 | ||||||||||||
| (dollars in millions) | Volume | Rate | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | (0.7 | ) | $ | 0.3 | $ | (0.4 | ) | ||||
| Available-for-Sale Investment Securities | (0.2 | ) | (1.2 | ) | (1.4 | ) | ||||||
| Loans and Leases | ||||||||||||
| Commercial and industrial | 0.3 | 1.1 | 1.4 | |||||||||
| Real estate - commercial | 1.4 | 0.2 | 1.6 | |||||||||
| Real estate - construction | 0.4 | 0.2 | 0.6 | |||||||||
| Real estate - residential | 0.6 | 0.4 | 1.0 | |||||||||
| Consumer | 0.2 | 0.1 | 0.3 | |||||||||
| Total Loans and Leases | 2.9 | 2.0 | 4.9 | |||||||||
| Total Change in Interest Income | 2.0 | 1.1 | 3.1 | |||||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Savings | — | 0.1 | 0.1 | |||||||||
| Money Market | — | 0.2 | 0.2 | |||||||||
| Time | (0.2 | ) | 1.1 | 0.9 | ||||||||
| Total Interest-Bearing Deposits | (0.2 | ) | 1.4 | 1.2 | ||||||||
| Total Change in Interest Expense | (0.2 | ) | 1.4 | 1.2 | ||||||||
| Change in Net Interest Income | $ | 2.2 | $ | (0.3 | ) | $ | 1.9 | |||||
| Analysis of Change in Net Interest Income | Table 7 | |||||||||||
| Three Months Ended June 30, 2017 | ||||||||||||
| Compared to June 30, 2016 | ||||||||||||
| (dollars in millions) | Volume | Rate | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | (2.2 | ) | $ | 1.1 | $ | (1.1 | ) | ||||
| Available-for-Sale Investment Securities | 4.8 | 0.8 | 5.6 | |||||||||
| Loans and Leases | ||||||||||||
| Commercial and industrial | 0.2 | 1.8 | 2.0 | |||||||||
| Real estate - commercial | 3.6 | (0.5 | ) | 3.1 | ||||||||
| Real estate - construction | 0.7 | 0.2 | 0.9 | |||||||||
| Real estate - residential | 2.6 | (0.5 | ) | 2.1 | ||||||||
| Consumer | 1.2 | (0.6 | ) | 0.6 | ||||||||
| Lease financing | (0.2 | ) | — | (0.2 | ) | |||||||
| Total Loans and Leases | 8.1 | 0.4 | 8.5 | |||||||||
| Total Change in Interest Income | 10.7 | 2.3 | 13.0 | |||||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Savings | — | 0.1 | 0.1 | |||||||||
| Money Market | 0.1 | 0.2 | 0.3 | |||||||||
| Time | 0.2 | 1.6 | 1.8 | |||||||||
| Total Interest-Bearing Deposits | 0.3 | 1.9 | 2.2 | |||||||||
| Short-term Borrowings | (0.2 | ) | 0.1 | (0.1 | ) | |||||||
| Total Change in Interest Expense | 0.1 | 2.0 | 2.1 | |||||||||
| Change in Net Interest Income | $ | 10.6 | $ | 0.3 | $ | 10.9 | ||||||
| Analysis of Change in Net Interest Income | Table 8 | |||||||||||
| Six Months Ended June 30, 2017 | ||||||||||||
| Compared to June 30, 2016 | ||||||||||||
| (dollars in millions) | Volume | Rate | Total | |||||||||
| Change in Interest Income: | ||||||||||||
| Interest-Bearing Deposits in Other Banks | $ | (4.9 | ) | $ | 2.1 | $ | (2.8 | ) | ||||
| Available-for-Sale Investment Securities | 10.9 | 4.6 | 15.5 | |||||||||
| Loans and Leases | ||||||||||||
| Commercial and industrial | 1.2 | 2.1 | 3.3 | |||||||||
| Real estate - commercial | 5.8 | (1.4 | ) | 4.4 | ||||||||
| Real estate - construction | 1.2 | 0.1 | 1.3 | |||||||||
| Real estate - residential | 5.1 | (1.3 | ) | 3.8 | ||||||||
| Consumer | 2.5 | (1.6 | ) | 0.9 | ||||||||
| Lease financing | (0.3 | ) | — | (0.3 | ) | |||||||
| Total Loans and Leases | 15.5 | (2.1 | ) | 13.4 | ||||||||
| Total Change in Interest Income | 21.5 | 4.6 | 26.1 | |||||||||
| Change in Interest Expense: | ||||||||||||
| Interest-Bearing Deposits | ||||||||||||
| Savings | — | 0.1 | 0.1 | |||||||||
| Money Market | 0.1 | 0.2 | 0.3 | |||||||||
| Time | 0.4 | 2.6 | 3.0 | |||||||||
| Total Interest-Bearing Deposits | 0.5 | 2.9 | 3.4 | |||||||||
| Short-Term Borrowings | (0.3 | ) | 0.1 | (0.2 | ) | |||||||
| Total Change in Interest Expense | 0.2 | 3.0 | 3.2 | |||||||||
| Change in Net Interest Income | $ | 21.3 | $ | 1.6 | $ | 22.9 | ||||||
| Loans and Leases | Table 9 | |||||||||||
| June 30, | March 31, | December 31, | June 30, | |||||||||
| (dollars in thousands) | 2017 | 2017 | 2016 | 2016 | ||||||||
| Commercial and industrial | $ | 3,331,092 | $ | 3,243,508 | $ | 3,239,600 | $ | 3,288,503 | ||||
| Real estate: | ||||||||||||
| Commercial | 2,545,479 | 2,532,253 | 2,343,495 | 2,181,732 | ||||||||
| Construction | 555,794 | 469,741 | 450,012 | 424,743 | ||||||||
| Residential | 3,921,881 | 3,864,509 | 3,796,459 | 3,654,525 | ||||||||
| Total real estate | 7,023,154 | 6,866,503 | 6,589,966 | 6,261,000 | ||||||||
| Consumer | 1,527,470 | 1,503,129 | 1,510,772 | 1,452,088 | ||||||||
| Lease financing | 180,676 | 168,356 | 180,040 | 186,104 | ||||||||
| Total loans and leases | $ | 12,062,392 | $ | 11,781,496 | $ | 11,520,378 | $ | 11,187,695 | ||||
| Deposits | Table 10 | |||||||||||
| June 30, | March 31, | December 31, | June 30, | |||||||||
| (dollars in thousands) | 2017 | 2017 | 2016 | 2016 | ||||||||
| Demand | $ | 5,871,598 | $ | 6,020,547 | $ | 5,992,617 | $ | 5,501,727 | ||||
| Savings | 4,568,600 | 4,503,663 | 4,609,306 | 4,366,333 | ||||||||
| Money Market | 2,944,005 | 2,496,642 | 2,454,013 | 2,472,220 | ||||||||
| Time | 4,068,059 | 3,917,326 | 3,738,596 | 3,781,824 | ||||||||
| Total Deposits | $ | 17,452,262 | $ | 16,938,178 | $ | 16,794,532 | $ | 16,122,104 | ||||
| Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More | Table 11 | |||||||||||
| June 30, | March 31, | December 31, | June 30, | |||||||||
| (dollars in thousands) | 2017 | 2017 | 2016 | 2016 | ||||||||
| Non-Performing Assets | ||||||||||||
| Non-Accrual Loans and Leases | ||||||||||||
| Commercial Loans: | ||||||||||||
| Commercial and industrial | $ | 2,155 | $ | 2,154 | $ | 2,730 | $ | 3,598 | ||||
| Real estate - construction | — | — | — | 324 | ||||||||
| Lease financing | — | 153 | 153 | 173 | ||||||||
| Total Commercial Loans | 2,155 | 2,307 | 2,883 | 4,095 | ||||||||
| Residential | 5,569 | 5,023 | 6,547 | 9,231 | ||||||||
| Total Non-Accrual Loans and Leases | 7,724 | 7,330 | 9,430 | 13,326 | ||||||||
| Other Real Estate Owned | 329 | 329 | 329 | 205 | ||||||||
| Total Non-Performing Assets | $ | 8,053 | $ | 7,659 | $ | 9,759 | $ | 13,531 | ||||
| Accruing Loans and Leases Past Due 90 Days or More | ||||||||||||
| Commercial Loans: | ||||||||||||
| Commercial and industrial | $ | 1,275 | $ | 309 | $ | 449 | $ | — | ||||
| Real estate - construction | 350 | — | — | — | ||||||||
| Lease financing | — | 84 | 83 | — | ||||||||
| Total Commercial Loans | 1,625 | 393 | 532 | — | ||||||||
| Residential | 1,543 | 1,437 | 866 | 1,334 | ||||||||
| Consumer | 1,873 | 1,718 | 1,870 | 1,568 | ||||||||
| Total Accruing Loans and Leases Past Due 90 Days or More | $ | 5,041 | $ | 3,548 | $ | 3,268 | $ | 2,902 | ||||
| Restructured Loans on Accrual Status and Not Past Due 90 Days or More | 38,886 | 50,758 | 44,496 | 47,955 | ||||||||
| Total Loans and Leases | $ | 12,062,392 | $ | 11,781,496 | $ | 11,520,378 | $ | 11,187,695 | ||||
| Allowance for Loan and Lease Losses | Table 12 | ||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||||
| June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||||
| (dollars in thousands) | 2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
| Balance at Beginning of Period | $ | 135,847 | $ | 135,494 | $ | 137,154 | $ | 135,494 | $ | 135,484 | |||||||||||
| Loans and Leases Charged-Off | |||||||||||||||||||||
| Commercial Loans: | |||||||||||||||||||||
| Commercial and industrial | (75 | ) | (855 | ) | (52 | ) | (930 | ) | (138 | ) | |||||||||||
| Lease financing | (146 | ) | — | — | (146 | ) | — | ||||||||||||||
| Total Commercial Loans | (221 | ) | (855 | ) | (52 | ) | (1,076 | ) | (138 | ) | |||||||||||
| Residential | — | (22 | ) | (456 | ) | (22 | ) | (528 | ) | ||||||||||||
| Consumer | (5,251 | ) | (5,572 | ) | (4,295 | ) | (10,823 | ) | (8,501 | ) | |||||||||||
| Total Loans and Leases Charged-Off | (5,472 | ) | (6,449 | ) | (4,803 | ) | (11,921 | ) | (9,167 | ) | |||||||||||
| Recoveries on Loans and Leases Previously Charged-Off | |||||||||||||||||||||
| Commercial Loans: | |||||||||||||||||||||
| Commercial and industrial | 129 | 114 | 19 | 243 | 222 | ||||||||||||||||
| Real estate - commercial | 55 | 77 | 47 | 132 | 3,246 | ||||||||||||||||
| Lease financing | — | — | 1 | — | 1 | ||||||||||||||||
| Total Commercial Loans | 184 | 191 | 67 | 375 | 3,469 | ||||||||||||||||
| Residential | 150 | 321 | 460 | 471 | 766 | ||||||||||||||||
| Consumer | 1,774 | 1,790 | 1,582 | 3,564 | 3,208 | ||||||||||||||||
| Total Recoveries on Loans and Leases Previously Charged-Off | 2,108 | 2,302 | 2,109 | 4,410 | 7,443 | ||||||||||||||||
| Net Loans and Leases Charged-Off | (3,364 | ) | (4,147 | ) | (2,694 | ) | (7,511 | ) | (1,724 | ) | |||||||||||
| Provision for Credit Losses | 4,400 | 4,500 | 1,900 | 8,900 | 2,600 | ||||||||||||||||
| Balance at End of Period | $ | 136,883 | $ | 135,847 | $ | 136,360 | $ | 136,883 | $ | 136,360 | |||||||||||
| Average Loans and Leases Outstanding | $ | 11,903,255 | $ | 11,582,645 | $ | 11,074,430 | $ | 11,743,835 | $ | 10,951,295 | |||||||||||
| Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding | 0.11 | % | 0.15 | % | 0.10 | % | 0.13 | % | 0.03 | % | |||||||||||
| Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding | 1.13 | % | 1.15 | % | 1.22 | % | 1.13 | % | 1.22 | % | |||||||||||
| GAAP to Non-GAAP Reconciliation | Table 13 | |||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, | March 31, | June 30, | June 30, | |||||||||||||
| (dollars in thousands, except per share amounts) | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||
| Income Statement Data: | ||||||||||||||||
| Net income | $ | 56,895 | $ | 56,740 | $ | 54,860 | $ | 113,635 | $ | 120,391 | ||||||
| Average total stockholders' equity | $ | 2,528,388 | $ | 2,488,519 | $ | 2,491,138 | $ | 2,508,564 | $ | 2,630,307 | ||||||
| Less: average goodwill | 995,492 | 995,492 | 995,492 | 995,492 | 995,492 | |||||||||||
| Average tangible stockholders' equity | $ | 1,532,896 | $ | 1,493,027 | $ | 1,495,646 | $ | 1,513,072 | $ | 1,634,815 | ||||||
| Average total assets | $ | 19,692,222 | $ | 19,769,508 | $ | 18,950,020 | $ | 19,730,651 | $ | 19,120,180 | ||||||
| Less: average goodwill | 995,492 | 995,492 | 995,492 | 995,492 | 995,492 | |||||||||||
| Average tangible assets | $ | 18,696,730 | $ | 18,774,016 | $ | 17,954,528 | $ | 18,735,159 | $ | 18,124,688 | ||||||
| Return on average total stockholders' equity(a) | 9.03 | % | 9.25 | % | 8.86 | % | 9.13 | % | 9.20 | % | ||||||
| Return on average tangible stockholders' equity (non-GAAP)(a) | 14.89 | % | 15.41 | % | 14.75 | % | 15.14 | % | 14.81 | % | ||||||
| Return on average total assets(a) | 1.16 | % | 1.16 | % | 1.16 | % | 1.16 | % | 1.27 | % | ||||||
| Return on average tangible assets (non-GAAP)(a) | 1.22 | % | 1.23 | % | 1.23 | % | 1.22 | % | 1.34 | % | ||||||
| Average stockholders' equity to average assets | 12.84 | % | 12.59 | % | 13.15 | % | 12.71 | % | 13.76 | % | ||||||
| Tangible average stockholders' equity to tangible average assets (non-GAAP) | 8.20 | % | 7.95 | % | 8.33 | % | 8.08 | % | 9.02 | % | ||||||
| As of | As of | As of | As of | ||||||||||
| June 30, | March 31, | December 31, | June 30, | ||||||||||
| 2017 | 2017 | 2016 | 2016 | ||||||||||
| Balance Sheet Data: | |||||||||||||
| Total stockholders' equity | $ | 2,552,602 | $ | 2,505,994 | $ | 2,476,485 | $ | 2,501,008 | |||||
| Less: goodwill | 995,492 | 995,492 | 995,492 | 995,492 | |||||||||
| Tangible stockholders' equity | $ | 1,557,110 | $ | 1,510,502 | $ | 1,480,993 | $ | 1,505,516 | |||||
| Total assets | $ | 20,373,974 | $ | 19,792,785 | $ | 19,661,829 | $ | 19,052,593 | |||||
| Less: goodwill | 995,492 | 995,492 | 995,492 | 995,492 | |||||||||
| Tangible assets | $ | 19,378,482 | $ | 18,797,293 | $ | 18,666,337 | $ | 18,057,101 | |||||
| Shares outstanding | 139,546,615 | 139,546,615 | 139,530,654 | 139,459,620 | |||||||||
| Total stockholders' equity to total assets | 12.53 | % | 12.66 | % | 12.60 | % | 13.13 | % | |||||
| Tangible stockholders' equity to tangible assets (non-GAAP) | 8.04 | % | 8.04 | % | 7.93 | % | 8.34 | % | |||||
| Book value per share | $ | 18.29 | $ | 17.96 | $ | 17.75 | $ | 17.93 | |||||
| Tangible book value per share (non-GAAP) | $ | 11.16 | $ | 10.82 | $ | 10.61 | $ | 10.80 | |||||
| GAAP to Non-GAAP Reconciliation | Table 14 | ||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||
| June 30, | March 31, | June 30, | June 30, | ||||||||||||||||
| (dollars in thousands, except per share amounts) | 2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
| Net interest income | $ | 131,254 | $ | 129,345 | $ | 120,427 | $ | 260,599 | $ | 237,739 | |||||||||
| Core net interest income (non-GAAP) | $ | 131,254 | $ | 129,345 | $ | 120,427 | $ | 260,599 | $ | 237,739 | |||||||||
| Noninterest income | $ | 48,870 | $ | 49,407 | $ | 46,371 | $ | 98,277 | $ | 119,890 | |||||||||
| Loss (gain) on sale of securities | — | — | — | — | (3,050 | ) | |||||||||||||
| Gain on sale of stock (Visa/MasterCard) | — | — | — | — | (22,678 | ) | |||||||||||||
| Core noninterest income (non-GAAP) | $ | 48,870 | $ | 49,407 | $ | 46,371 | $ | 98,277 | $ | 94,162 | |||||||||
| Noninterest expense | $ | 85,241 | $ | 84,339 | $ | 78,473 | $ | 169,580 | $ | 163,537 | |||||||||
| One-time items(a) | (457 | ) | (384 | ) | — | (841 | ) | (2,547 | ) | ||||||||||
| Core noninterest expense (non-GAAP) | $ | 84,784 | $ | 83,955 | $ | 78,473 | $ | 168,739 | $ | 160,990 | |||||||||
| Net income | $ | 56,895 | $ | 56,740 | $ | 54,860 | $ | 113,635 | $ | 120,391 | |||||||||
| Gain on sale of securities | — | — | — | — | (3,050 | ) | |||||||||||||
| Gain on sale of stock (Visa/MasterCard) | — | — | — | — | (22,678 | ) | |||||||||||||
| One-time items(a) | 457 | 384 | — | 841 | 2,547 | ||||||||||||||
| Tax adjustments(b) | (171 | ) | (142 | ) | — | (313 | ) | 8,723 | |||||||||||
| Total core adjustments | 286 | 242 | — | 528 | (14,458 | ) | |||||||||||||
| Core net income (non-GAAP) | $ | 57,181 | $ | 56,982 | $ | 54,860 | $ | 114,163 | $ | 105,933 | |||||||||
| Core basic earnings per share (non-GAAP) | $ | 0.41 | $ | 0.41 | $ | 0.39 | $ | 0.82 | $ | 0.76 | |||||||||
| Core diluted earnings per share (non-GAAP) | $ | 0.41 | $ | 0.41 | $ | 0.39 | $ | 0.82 | $ | 0.76 | |||||||||