Exhibit 99.1


A.B. Mendez
Investor Relations
210.220.5234
or
Bill Day
Media Relations
210.220.5427


FOR IMMEDIATE RELEASE    
April 30, 2020



CULLEN/FROST REPORTS FIRST QUARTER RESULTS
Board declares second quarter dividend on common stock




SAN ANTONIO -- Cullen/Frost Bankers, Inc. (NYSE:CFR) today reported first quarter 2020 results. Net income available to common shareholders for the first quarter of 2020 was $47.2 million, compared to $114.5 million in the first quarter of 2019. On a per-share basis, net income available to common shareholders for the first quarter of 2020 was $0.75 per diluted common share, compared to $1.79 per diluted common share reported a year earlier. Returns on average assets and average common equity were 0.57 percent and 4.88 percent, respectively, for the first quarter of 2020 compared to 1.48 percent and 14.08 percent, respectively, for the same period a year earlier.

For the first quarter of 2020, net interest income on a taxable-equivalent basis was $268.5 million, down 1.0 percent compared to the same quarter in 2019. Average loans for the first quarter of 2020 increased $790.0 million, or 5.6 percent, to $15.0 billion, from the $14.2 billion reported for the first quarter a year earlier. Average deposits for the quarter were $27.4 billion, up $1.3 billion, or 4.9 percent, compared to the $26.1 billion reported for last year's first quarter.





“Our first quarter showed accelerating growth in business volumes which can be seen in our increased loans and deposits," said Phil Green, Cullen/Frost Chairman and CEO. "We will continue to utilize our strong balance sheet and liquidity to meet our customers’ demand for new loans. We also continue to do our part helping our communities deal with the effects of the COVID-19 pandemic, including working hard to keep our employees and customers safe, donating $2 million to charitable organizations to help provide relief, and going above and beyond to supply 10,500 customers with $3 billion in PPP loans. I am extremely proud of our employees who have performed at heroic levels in difficult conditions to provide this help to businesses and families in our communities.”

Noted financial data for the first quarter of 2020 follows:

•
Adoption of the new Current Expected Credit Loss (CECL) standard on January 1, 2020 resulted in an after-tax reduction to retained earnings of $29.3 million. Excluding the impact of CECL adoption, we experienced a $134.3 million build in our allowance for credit losses on loans in the first quarter of 2020.
•
For the first quarter of 2020, credit loss expense related to loans was $172.9 million, compared to net charge-offs of $38.6 million. This compares with $8.4 million in credit loss expense and $12.7 million in net charge-offs for the fourth quarter of 2019, and $11.0 million in credit loss expense and $6.8 million in net charge-offs in the first quarter of 2019. Our credit loss expense related to loans was elevated in the first quarter as a result of COVID-19-related business closures and the challenges faced by our energy industry customers due to recent commodity price declines. Credit loss expense related to loans was also impacted by the adoption of CECL which utilizes an "expected loss" methodology as opposed to the incurred loss methodology under the prior accounting standard. The allowance for credit losses on loans as a percentage of total loans was 1.72 percent at March 31, 2020, compared to 0.90 percent at the end of the fourth quarter of 2019 and 0.95 percent at the end of the first quarter of 2019. Non-performing assets were $67.5 million at the end of the first quarter of 2020, compared to $109.5 million at the end of the fourth quarter of 2019 and $97.4 million at the end of the first quarter of 2019. Credit loss expense related to off-balance-sheet credit exposures was $2.3 million in the first quarter of 2020.

2


•
The Common Equity Tier 1, Tier 1 and Total Risk-Based Capital Ratios at the end of the first quarter of 2020 were 12.02 percent, 12.02 percent and 13.97 percent, respectively, and continue to be in excess of well-capitalized levels and exceed Basel III minimum requirements.
•
Net interest income on a taxable-equivalent basis was $268.5 million, a decrease of 1.0 percent compared to the prior year period. Net interest margin was 3.56 percent for the first quarter of 2020, down 6 basis points compared to the fourth quarter of 2019 net interest margin of 3.62 percent. Net interest margin decreased 23 basis points compared to 3.79 percent in the year-ago period.
•
Non-interest income for the first quarter of 2020 totaled $212.9 million, an increase of $116.1 million, from the $96.8 million reported for the first quarter of 2019. First quarter non-interest income was impacted by a $107 million gain from the sale of $500 million in 30 year Treasuries purchased in the fourth quarter of 2019 as a hedge against falling interest rates. Excluding the gain on sale of these securities, non interest income in the first quarter would have increased approximately 7.4 percent compared to the first quarter of 2019. Trust and investment management fees for the first quarter increased $2.8 million or 8.8 percent compared to the first quarter of 2019. The increase in trust and investment management fees was primarily the result of increases in estate fees (up $1.1 million), trust investment fees (up $749,000), real estate fees (up $641,000), and oil and gas fees (up $475,000). Other non-interest income increased $4.1 million compared to the first quarter of 2019. The primary driver of the increase in other non-interest income was a $6.0 million gain realized on the sale of certain non-hedge related, short-term put options on U.S. Treasury securities with an aggregate notional amount of $500 million. These increases were partly offset by a $1.9 million decrease in insurance commissions and fees. The decrease was related to commissions income (down $1.3 million) and contingent income (down $591,000). The decrease in commissions income was primarily related to decreases in benefit plan commissions, life insurance commissions and commissions on commercial lines property and casualty policies.

3


•
Non-interest expense was $224.2 million for the quarter, up $22.4 million, or 11.1 percent, compared to the $201.8 million reported for the first quarter a year earlier. Total salaries and wages rose $6.3 million, or 6.9 percent, to $98.8 million, primarily due to an increase in the number of employees and normal annual merit and market increases. First quarter net occupancy expense increased by $6.1 million, or 31.7 percent, compared to the same period in 2019, primarily driven by our move starting in June of 2019 into our new corporate headquarters building in San Antonio and other leases related to existing facilities and to our expansion within the Houston market area. Other non-interest expense increased $5.2 million, or 12.5 percent, compared to the first quarter of 2019. The increase was composed of increases in professional services expense (up $1.5 million); donations expense (up $912,000); and advertising/promotions expense (up $548,000), among other things. Technology, furniture and equipment expense for the first quarter increased by $3.6 million, or 16.5 percent, from the first quarter of 2019. The increase was primarily related to increases in cloud services expense (up $1.5 million), software maintenance expense (up $1.2 million), and depreciation of furniture and equipment (up $995,000).
•
Net income available to common shareholders in the first quarter was reduced by $5.5 million of deferred issuance costs associated with $150 million of Series A cumulative preferred stock that we issued in 2013 and redeemed during the first quarter of 2020.

The Cullen/Frost board declared a second-quarter cash dividend of $0.71 per common share, payable June 15, 2020 to shareholders of record on May 29 of this year.

Cullen/Frost Bankers, Inc. will host a conference call on Thursday, April 30, 2020, at 10 a.m. Central Time (CT) to discuss the results for the quarter. The media and other interested parties are invited to access the call in a “listen only” mode at 1-800-944-6430 or via webcast on our investor relations website linked below.
Playback of the conference call will be available after 2 p.m. CT on the day of the call until midnight Sunday, May 3, 2020 at 855-859-2056 with Conference ID # of 7379004. The call will also be available by webcast at the URL listed below after 2 p.m. CT on the day of the call.
Cullen/Frost investor relations website: www.frostbank.com/investor-relations/

4



Cullen/Frost Bankers, Inc. (NYSE: CFR) is a financial holding company, headquartered in San Antonio, with $34.1 billion in assets at March 31, 2020. Frost provides a wide range of banking, investments and insurance services to businesses and individuals across Texas in the Austin, Corpus Christi, Dallas, Fort Worth, Houston, Permian Basin, Rio Grande Valley and San Antonio regions. Founded in 1868, Frost has helped clients with their financial needs during three centuries. Additional information is available at www.frostbank.com.

5


Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Earnings Release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), including statements regarding the potential effects of the COVID-19 pandemic on our business, financial condition, liquidity and results of operations, notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•
Local, regional, national and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•
Volatility and disruption in national and international financial and commodity markets.
Government intervention in the U.S. financial system.
•
Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•
Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•
The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
•
Inflation, interest rate, securities market and monetary fluctuations.
•
The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which we and our subsidiaries must comply.
•
The soundness of other financial institutions.
•
Political instability.
•
Impairment of our goodwill or other intangible assets.
•
Acts of God or of war or terrorism.
•
The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•
Changes in consumer spending, borrowings and savings habits.
•
Changes in the financial performance and/or condition of our borrowers.
•
Technological changes.
•
The cost and effects of failure, interruption, or breach of security of our systems.
•
Acquisitions and integration of acquired businesses.
•
Our ability to increase market share and control expenses.
•
Our ability to attract and retain qualified employees.
•
Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•
The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•
Changes in the reliability of our vendors, internal control systems or information systems.
•
Changes in our liquidity position.
•
Changes in our organization, compensation and benefit plans.
•
The impact of the COVID-19 pandemic and any other pandemic, epidemic or health-related crisis.
•
The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•
Greater than expected costs or difficulties related to the integration of new products and lines of business.
•
Our success at managing the risks involved in the foregoing items.
Further, statements about the potential effects of the COVID-19 pandemic on our business, financial condition, liquidity and results of operations may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, clients, third parties and us.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.

6


Cullen/Frost Bankers, Inc.
CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)
(In thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
2020
 
2019
 
1st Qtr
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
 
1st Qtr
CONDENSED INCOME STATEMENTS
 
 
 
 
 
 
 
 
 
Net interest income
$
244,521

 
$
251,098

 
$
253,007

 
$
253,431

 
$
246,469

Net interest income (1)
268,453

 
275,038

 
276,618

 
277,751

 
271,179

Credit loss expense (2)
175,197

 
8,355

 
8,001

 
6,400

 
11,003

Non-interest income:
 
 
 
 
 
 
 
 
 
Trust and investment management fees
34,473

 
32,928

 
31,649

 
30,448

 
31,697

Service charges on deposit accounts
22,651

 
23,454

 
22,941

 
21,798

 
20,790

Insurance commissions and fees
16,485

 
12,138

 
11,683

 
10,118

 
18,406

Interchange and debit card transaction fees
3,255

 
3,608

 
4,117

 
3,868

 
3,280

Other charges, commissions and fees
9,365

 
9,020

 
10,108

 
8,933

 
9,062

Net gain (loss) on securities transactions
108,989

 
28

 
96

 
169

 
—

Other
17,697

 
14,079

 
8,630

 
7,304

 
13,550

Total non-interest income
212,915

 
95,255

 
89,224

 
82,638

 
96,785

 
 
 
 
 
 
 
 
 
 
Non-interest expense:
 
 
 
 
 
 
 
 
 
Salaries and wages
98,812

 
97,951

 
93,812

 
90,790

 
92,476

Employee benefits
24,889

 
21,651

 
21,002

 
20,051

 
23,526

Net occupancy
25,384

 
24,864

 
24,202

 
21,133

 
19,267

Technology, furniture and equipment
25,240

 
25,759

 
22,415

 
22,157

 
21,664

Deposit insurance
2,624

 
2,374

 
2,491

 
2,453

 
2,808

Intangible amortization
257

 
264

 
274

 
305

 
325

Other
46,957

 
47,943

 
44,668

 
46,320

 
41,734

Total non-interest expense
224,163

 
220,806

 
208,864

 
203,209

 
201,800

Income before income taxes
58,076

 
117,192

 
125,366

 
126,460

 
130,451

Income taxes
3,323

 
13,511

 
13,530

 
14,874

 
13,955

Net income
54,753

 
103,681

 
111,836

 
111,586

 
116,496

Preferred stock dividends
2,016

 
2,016

 
2,016

 
2,015

 
2,016

Redemption of preferred stock
5,514

 
—

 
—

 
—

 
—

Net income available to common shareholders
$
47,223

 
$
101,665

 
$
109,820

 
$
109,571

 
$
114,480

 
 
 
 
 
 
 
 
 
 
PER COMMON SHARE DATA
 
 
 
 
 
 
 
 
 
Earnings per common share - basic
$
0.75

 
$
1.61

 
$
1.74

 
$
1.73

 
$
1.80

Earnings per common share - diluted
0.75

 
1.60

 
1.73

 
1.72

 
1.79

Cash dividends per common share
0.71

 
0.71

 
0.71

 
0.71

 
0.67

Book value per common share at end of quarter
61.17

 
60.11

 
59.76

 
57.39

 
54.64

 
 
 
 
 
 
 
 
 
 
OUTSTANDING COMMON SHARES
 
 
 
 
 
 
 
 
 
Period-end common shares
62,553

 
62,669

 
62,537

 
62,638

 
63,081

Weighted-average common shares - basic
62,643

 
62,609

 
62,566

 
62,789

 
63,009

Dilutive effect of stock compensation
407

 
625

 
593

 
765

 
819

Weighted-average common shares - diluted
63,050

 
63,234

 
63,159

 
63,554

 
63,828

 
 
 
 
 
 
 
 
 
 
SELECTED ANNUALIZED RATIOS
 
 
 
 
 
 
 
 
 
Return on average assets
0.57
%
 
1.21
%
 
1.35
%
 
1.40
%
 
1.48
%
Return on average common equity
4.88

 
10.74

 
11.83

 
12.60

 
14.08

Net interest income to average earning assets
3.56

 
3.62

 
3.76

 
3.85

 
3.79

 
 
 
 
 
 
 
 
 
 
(1) Taxable-equivalent basis assuming a 21% tax rate.
(2) Provision for loan losses prior to first quarter of 2020.

7


Cullen/Frost Bankers, Inc.
CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)
 
 
2020
 
2019
 
1st Qtr
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
 
1st Qtr
BALANCE SHEET SUMMARY
 
 
 
 
 
 
 
 
 
($ in millions)
 
 
 
 
 
 
 
 
 
Average Balance:
 
 
 
 
 
 
 
 
 
Loans
$
14,995

 
$
14,705

 
$
14,471

 
$
14,375

 
$
14,205

Earning assets
30,804

 
30,621

 
29,693

 
29,114

 
28,954

Total assets
33,534

 
33,314

 
32,248

 
31,491

 
31,356

Non-interest-bearing demand deposits
10,737

 
10,772

 
10,316

 
10,148

 
10,193

Interest-bearing deposits
16,654

 
16,414

 
16,036

 
15,845

 
15,919

Total deposits
27,391

 
27,186

 
26,352

 
25,993

 
26,112

Shareholders' equity
4,009

 
3,900

 
3,828

 
3,632

 
3,441

 
 
 
 
 
 
 
 
 
 
Period-End Balance:
 
 
 
 
 
 
 
 
 
Loans
15,338

 
$
14,750

 
$
14,635

 
$
14,459

 
14,406

Earning assets
31,440

 
31,281

 
30,358

 
29,216

 
29,281

Goodwill and intangible assets
657

 
657

 
658

 
658

 
658

Total assets
34,147

 
34,027

 
33,098

 
31,817

 
31,663

Total deposits
28,141

 
27,640

 
27,084

 
25,985

 
26,295

Shareholders' equity
3,827

 
3,912

 
3,881

 
3,739

 
3,592

Adjusted shareholders' equity (1)
3,463

 
3,644

 
3,576

 
3,520

 
3,498

 
 
 
 
 
 
 
 
 
 
ASSET QUALITY
 
 
 
 
 
 
 
 
 
($ in thousands)
 
 
 
 
 
 
 
 
 
Allowance for credit losses on loans:
$
263,881

 
$
132,167

 
$
136,559

 
$
134,929

 
$
136,350

As a percentage of period-end loans
1.72
%
 
0.90
%
 
0.93
%
 
0.93
%
 
0.95
%
 
 
 
 
 
 
 
 
 
 
Net charge-offs:
$
38,646

 
$
12,747

 
$
6,371

 
$
7,821

 
$
6,785

Annualized as a percentage of average loans
1.04
%
 
0.34
%
 
0.17
%
 
0.22
%
 
0.19
%
 
 
 
 
 
 
 
 
 
 
Non-performing assets:
 
 
 
 
 
 
 
 
 
Non-accrual loans
$
66,727

 
$
102,303

 
$
97,446

 
$
71,521

 
$
92,162

Restructured loans
—

 
6,098

 
6,160

 
3,973

 
4,028

Foreclosed assets
806

 
1,084

 
1,427

 
907

 
1,175

Total
$
67,533

 
$
109,485

 
$
105,033

 
$
76,401

 
$
97,365

As a percentage of:
 
 
 
 
 
 
 
 
 
Total loans and foreclosed assets
0.44
%
 
0.74
%
 
0.72
%
 
0.53
%
 
0.68
%
Total assets
0.20

 
0.32

 
0.32

 
0.24

 
0.31

 
 
 
 
 
 
 
 
 
 
CONSOLIDATED CAPITAL RATIOS
 
 
 
 
 
 
 
 
 
Common Equity Tier 1 Risk-Based Capital Ratio
12.02
%
 
12.36
%
 
12.35
%
 
12.29
%
 
12.34
%
Tier 1 Risk-Based Capital Ratio
12.02

 
12.99

 
12.99

 
12.94

 
13.00

Total Risk-Based Capital Ratio
13.97

 
14.57

 
14.63

 
14.60

 
14.68

Leverage Ratio
8.84

 
9.28

 
9.36

 
9.40

 
9.35

Equity to Assets Ratio (period-end)
11.21

 
11.50

 
11.73

 
11.75

 
11.34

Equity to Assets Ratio (average)
11.95

 
11.71

 
11.87

 
11.53

 
10.97

 
 
 
 
 
 
 
 
 
 
(1) Shareholders' equity excluding accumulated other comprehensive income (loss).
 
 


8


Cullen/Frost Bankers, Inc.
TAXABLE-EQUIVALENT YIELD/COST AND AVERAGE BALANCES (UNAUDITED)
 
 
2020
 
2019
 
1st Qtr
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
 
1st Qtr
TAXABLE-EQUIVALENT YIELD/COST (1)
 
 
 
 
 
 
 
 
 
Earning Assets:
 
 
 
 
 
 
 
 
 
Interest-bearing deposits
1.24
%
 
1.64
%
 
2.19
%
 
2.64
%
 
2.50
%
Federal funds sold and resell agreements
1.22

 
1.71

 
2.21

 
2.48

 
2.58

Securities
3.46

 
3.37

 
3.43

 
3.42

 
3.37

Loans, net of unearned discounts
4.65

 
4.88

 
5.16

 
5.34

 
5.33

Total earning assets
3.84

 
3.98

 
4.21

 
4.33

 
4.27

 
 
 
 
 
 
 
 
 
 
Interest-Bearing Liabilities:
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
Savings and interest checking
0.02

 
0.04

 
0.07

 
0.08

 
0.09

Money market deposit accounts
0.50

 
0.66

 
0.93

 
1.03

 
1.09

Time accounts
1.67

 
1.72

 
1.74

 
1.66

 
1.43

Public funds
0.85

 
1.05

 
1.34

 
1.51

 
1.39

Total interest-bearing deposits
0.39

 
0.49

 
0.63

 
0.68

 
0.69

 
 
 
 
 
 
 
 
 
 
Total deposits
0.24

 
0.29

 
0.39

 
0.41

 
0.42

 
 
 
 
 
 
 
 
 
 
Federal funds purchased and repurchase agreements
0.95

 
1.21

 
1.53

 
1.69

 
1.72

Junior subordinated deferrable interest debentures
3.54

 
3.83

 
4.18

 
4.34

 
4.40

Subordinated notes payable and other notes
4.71

 
4.71

 
4.71

 
4.71

 
4.72

Total interest-bearing liabilities
0.47

 
0.59

 
0.75

 
0.80

 
0.81

 
 
 
 
 
 
 
 
 
 
Net interest spread
3.37

 
3.39

 
3.46

 
3.53

 
3.46

Net interest income to total average earning assets
3.56

 
3.62

 
3.76

 
3.85

 
3.79

 
 
 
 
 
 
 
 
 
 
AVERAGE BALANCES
 
 
 
 
 
 
 
 
 
($ in millions)
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Interest-bearing deposits
$
2,586

 
$
2,000

 
$
1,566

 
$
1,171

 
$
1,729

Federal funds sold and resell agreements
260

 
275

 
212

 
246

 
250

Securities
12,963

 
13,641

 
13,444

 
13,322

 
12,770

Loans, net of unearned discount
14,995

 
14,705

 
14,471

 
14,375

 
14,205

Total earning assets
$
30,804

 
$
30,621

 
$
29,693

 
$
29,114

 
$
28,954

 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
Savings and interest checking
$
7,030

 
$
6,850

 
$
6,712

 
$
6,774

 
$
6,774

Money market deposit accounts
7,874

 
7,905

 
7,763

 
7,588

 
7,696

Time accounts
1,109

 
1,069

 
1,023

 
970

 
895

Public funds
640

 
590

 
538

 
513

 
554

Total interest-bearing deposits
16,654

 
16,414

 
16,036

 
15,845

 
15,919

 
 
 
 
 
 
 
 
 
 
Total deposits
27,391

 
27,186

 
26,352

 
25,993

 
26,112

 
 
 
 
 
 
 
 
 
 
Federal funds purchased and repurchase agreements
1,259

 
1,418

 
1,291

 
1,242

 
1,180

Junior subordinated deferrable interest debentures
136

 
136

 
136

 
136

 
136

Subordinated notes payable and other notes
99

 
99

 
99

 
99

 
99

Total interest-bearing funds
$
18,149

 
$
18,067

 
$
17,562

 
$
17,322

 
$
17,334

 
 
 
 
 
 
 
 
 
 
(1) Taxable-equivalent basis assuming a 21% tax rate.


9