Exhibit 99.1

 

BANCFIRST CORPORATION REPORTS THIRD QUARTER EARNINGS

 

OKLAHOMA CITY, October 21, 2021 /PRNewswire/ -- BancFirst Corporation (NASDAQ GS:BANF) reported net income of $38.8 million, or $1.16 diluted earnings per share, for the third quarter of 2021 compared to net income of $20.9 million, or $0.63 diluted earnings per share, for the third quarter of 2020. The Company recorded a provision for credit losses of $1.5 million for the three months ended September 30, 2021 compared to a provision for credit losses of $18.7 million for the three months ended September 30, 2020. Net income for the nine months ended September 30, 2021 was $129.5 million, or $3.88 diluted earnings per share, compared to $64.2 million, or $1.94 diluted earnings per share, for the nine months ended September 30, 2020. The Company recorded a net benefit from reversal of provisions for credit losses of $8.5 million for the nine months ended September 30, 2021 compared to a provision for credit losses of $57.7 million for the nine months ended September 30, 2020.

 

BancFirst Corporation Executive Chairman David Rainbolt commented, “Recently, COVID cases have begun to decline in Oklahoma, but continue to impact some businesses. As a result, our revised quarterly economic scenario supports a stable reserve. Consequently, the provision was very slight this quarter. We would anticipate the economic effects of the pandemic to wane more rapidly over the next quarter which would imply a lower reserve going forward.”

 

The Company’s net interest income for the third quarter of 2021 increased to $80.2 million compared to $75.9 million for the third quarter of 2020, as a result of an increase of $6.1 million in fee income from Paycheck Protection Program (PPP) loan forgiveness. The net interest margin for the quarter was 3.09% compared to 3.40% a year ago. Noninterest income for the quarter totaled $39.8 million, compared to $34.6 million last year. The increase in noninterest income was attributable to $2.9 million in rental income from other real estate property, a $2.1 million increase in income from debit card interchange fees and a $1.5 million increase in insurance commissions. Noninterest expense for the quarter increased to $70.2 million compared to $66.1 million last year, because of the increase in approximately $2.0 million related to other real estate property operating costs and $1.0 million in net occupancy and depreciation primarily from the Company’s new corporate headquarters. The Company’s effective tax rate was 19.7% compared to 18.4% for the third quarter of 2020.

 

At September 30, 2021, the Company’s total assets were $11.3 billion, an increase of $2.1 billion from December 31, 2020. Loans totaled $6.0 billion, a decrease of $410.3 million from December 31, 2020 stemming from a net decrease of approximately $451.5 million in PPP loans and approximately $21 million of loans that were sold with the Company’s Hugo, Oklahoma branch, which were partially offset by approximately $149 million of acquired loans from the First National Bank and Trust Company of Vinita, Oklahoma. Deposits totaled $10.0 billion, an increase of $1.9 billion from December 31, 2020. The increase in assets and deposits was predominantly related to PPP and other government stimulus payments. At September 30, 2021, the balance of PPP loans was $201.2 million. The Company’s total stockholders’ equity was $1.1 billion, an increase of $79.0 million over December 31, 2020. Off-balance sheet sweep accounts totaled $2.7 billion at September 30, 2021 compared to $2.8 billion at December 31, 2020.

 

Nonaccrual loans represent 0.44% of total loans at September 30, 2021, down from 0.58% at year-end 2020. Net charge-offs for the quarter were 0.01% of average loans, compared to 0.03% in the third quarter of 2020. The allowance for credit losses to total loans was 1.43% at September 30, 2021 compared to 1.42% at year-end 2020, and the allowance for credit losses to nonaccrual loans was 324.96% compared to 243.35% at year-end 2020. At September 30, 2021, the Company’s nonaccrual loans decreased $10.9 million from year-end 2020, as a result of the resolution of several loans, which was offset by $7.2 million of nonaccrual loans acquired from The First National Bank and Trust Company of Vinita, Oklahoma. At September 30, 2021, the Company’s other real estate owned (OREO) increased $6.8 million from December 31, 2020, and included approximately $4.0 million from the repossession of one commercial real estate property, $2.4 million from the decommissioning of the Company’s previous headquarters, and approximately $600,000 acquired from The First National Bank and Trust Company of Vinita, Oklahoma.

 

BancFirst Corporation CEO David Harlow commented, “Fees related to ongoing PPP loan forgiveness and a year-to-date negative provision have allowed for outsized EPS through the first nine months of the year. For the remainder of this year and into 2022, our challenge will be to grow loans and stabilize our margin while continuing to build upon and expand our non-interest and fee based revenues.”

 

BancFirst Corporation (the Company) is an Oklahoma based financial services holding company. The Company operates two subsidiary banks, BancFirst, an Oklahoma state-chartered bank with 108 banking locations serving 59 communities across Oklahoma, and Pegasus Bank, with 3 banking locations in Dallas, TX. More information can be found at www.bancfirst.bank.

 

The Company may make forward-looking statements within the meaning of Section 27A of the securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 with respect to earnings, credit quality, corporate objectives, interest rates and other financial and business matters. Forward-looking statements include estimates and give management’s current expectations or forecasts of future events. The Company cautions readers that these forward-looking statements are subject to numerous assumptions, risks and uncertainties, including economic

1


 

conditions, the performance of financial markets and interest rates; legislative and regulatory actions and reforms; competition; as well as other factors, all of which change over time. Actual results may differ materially from forward-looking statements.

 

 

For additional information call:

Kevin Lawrence, Chief Financial Officer at (405) 270-1003 or

David Harlow, Chief Executive Officer at (405) 270-1082.

 

BancFirst Corporation

Summary Financial Information

(Dollars in thousands, except per share and share data - Unaudited)

 

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

 

3rd Qtr

 

 

2nd Qtr

 

 

1st Qtr

 

 

4th Qtr

 

 

3rd Qtr

 

 Condensed Income Statements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net interest income

 

$

80,190

 

 

$

82,363

 

 

$

77,206

 

 

$

79,535

 

 

$

75,852

 

 Provision for (benefit from) credit losses

 

 

1,483

 

 

 

(9,949

)

 

 

 

 

 

4,992

 

 

 

18,740

 

 Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust revenue

 

 

3,210

 

 

 

3,264

 

 

 

3,102

 

 

 

2,976

 

 

 

3,131

 

Service charges on deposits

 

 

21,706

 

 

 

20,524

 

 

 

19,100

 

 

 

19,796

 

 

 

19,078

 

Securities transactions

 

 

150

 

 

 

172

 

 

 

95

 

 

 

156

 

 

 

 

Income from sales of loans

 

 

1,594

 

 

 

2,133

 

 

 

2,010

 

 

 

1,852

 

 

 

1,873

 

Insurance commissions

 

 

6,666

 

 

 

5,015

 

 

 

5,989

 

 

 

5,680

 

 

 

5,197

 

Cash management

 

 

3,127

 

 

 

3,068

 

 

 

3,003

 

 

 

3,135

 

 

 

3,701

 

Other

 

 

3,333

 

 

 

10,442

 

 

 

6,636

 

 

 

1,825

 

 

 

1,595

 

Total noninterest income

 

 

39,786

 

 

 

44,618

 

 

 

39,935

 

 

 

35,420

 

 

 

34,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

42,267

 

 

 

41,992

 

 

 

39,577

 

 

 

40,750

 

 

 

41,995

 

Occupancy expense, net

 

 

5,086

 

 

 

4,528

 

 

 

4,348

 

 

 

4,533

 

 

 

4,503

 

Depreciation

 

 

4,207

 

 

 

4,133

 

 

 

3,877

 

 

 

3,779

 

 

 

3,795

 

Amortization of intangible assets

 

 

755

 

 

 

809

 

 

 

793

 

 

 

915

 

 

 

968

 

Data processing services

 

 

1,734

 

 

 

1,660

 

 

 

1,678

 

 

 

1,763

 

 

 

1,669

 

Net expense from other real estate owned

 

 

1,810

 

 

 

3,357

 

 

 

1,510

 

 

 

420

 

 

 

196

 

Marketing and business promotion

 

 

1,796

 

 

 

1,648

 

 

 

1,879

 

 

 

1,671

 

 

 

1,485

 

Deposit insurance

 

 

846

 

 

 

766

 

 

 

876

 

 

 

857

 

 

 

723

 

Other

 

 

11,713

 

 

 

15,130

 

 

 

10,425

 

 

 

10,923

 

 

 

10,749

 

   Total noninterest expense

 

 

70,214

 

 

 

74,023

 

 

 

64,963

 

 

 

65,611

 

 

 

66,083

 

 Income before income taxes

 

 

48,279

 

 

 

62,907

 

 

 

52,178

 

 

 

44,352

 

 

 

25,604

 

 Income tax expense

 

 

9,529

 

 

 

14,715

 

 

 

9,658

 

 

 

8,994

 

 

 

4,714

 

 Net income

 

$

38,750

 

 

$

48,192

 

 

$

42,520

 

 

$

35,358

 

 

$

20,890

 

 Per Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net income-basic

 

$

1.18

 

 

$

1.47

 

 

$

1.30

 

 

$

1.08

 

 

$

0.64

 

 Net income-diluted

 

 

1.16

 

 

 

1.45

 

 

 

1.27

 

 

 

1.06

 

 

 

0.63

 

 Cash dividends declared

 

 

0.36

 

 

 

0.34

 

 

 

0.34

 

 

 

0.34

 

 

 

0.34

 

 Common shares outstanding

 

 

32,572,217

 

 

 

32,784,513

 

 

 

32,771,013

 

 

 

32,719,852

 

 

 

32,679,191

 

 Average common shares outstanding -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

 

32,744,104

 

 

 

32,779,227

 

 

 

32,756,852

 

 

 

32,690,296

 

 

 

32,668,789

 

   Diluted

 

 

33,267,955

 

 

 

33,405,923

 

 

 

33,408,116

 

 

 

33,275,550

 

 

 

33,168,938

 

 Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Return on average assets

 

 

1.37

%

 

 

1.79

%

 

 

1.69

%

 

 

1.45

%

 

 

0.86

%

 Return on average stockholders’ equity

 

 

13.42

 

 

 

17.42

 

 

 

15.90

 

 

 

13.25

 

 

 

7.89

 

 Net interest margin

 

 

3.09

 

 

 

3.32

 

 

 

3.36

 

 

 

3.55

 

 

 

3.40

 

 Efficiency ratio

 

 

58.52

 

 

 

58.29

 

 

 

55.46

 

 

 

57.08

 

 

 

59.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2


 

BancFirst Corporation

 

Summary Financial Information

 

(Dollars in thousands, except per share and share data - Unaudited)

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

September 30,

 

 

 

2021

 

 

2020

 

 Condensed Income Statements:

 

 

 

 

 

 

 Net interest income

 

$

239,759

 

 

$

227,133

 

(Benefit from) provision for credit losses

 

 

(8,466

)

 

 

57,656

 

 Non-interest income:

 

 

 

 

 

 

Trust revenue

 

 

9,576

 

 

 

10,154

 

Service charges on deposits

 

 

61,330

 

 

 

54,642

 

Securities transactions

 

 

417

 

 

 

(545

)

Income from sales of loans

 

 

5,737

 

 

 

4,215

 

Insurance commissions

 

 

17,670

 

 

 

15,316

 

Cash management

 

 

9,198

 

 

 

12,276

 

Other

 

 

20,411

 

 

 

5,744

 

Total noninterest income

 

 

124,339

 

 

 

101,802

 

 

 

 

 

 

 

 

 Non-interest expense:

 

 

 

 

 

 

Salaries and employee benefits

 

 

123,836

 

 

 

123,977

 

Occupancy expense, net

 

 

13,962

 

 

 

11,888

 

Depreciation

 

 

12,217

 

 

 

10,830

 

Amortization of intangible assets

 

 

2,357

 

 

 

2,900

 

Data processing services

 

 

5,072

 

 

 

4,990

 

Net income (expense) from other real estate owned

 

 

6,677

 

 

 

(1,951

)

Marketing and business promotion

 

 

5,323

 

 

 

5,325

 

Deposit insurance

 

 

2,488

 

 

 

1,224

 

Other

 

 

37,268

 

 

 

32,936

 

Total noninterest expense

 

 

209,200

 

 

 

192,119

 

 Income before income taxes

 

 

163,364

 

 

 

79,160

 

 Income tax expense

 

 

33,902

 

 

 

14,932

 

 Net income

 

$

129,462

 

 

$

64,228

 

 Per Common Share Data:

 

 

 

 

 

 

 Net income-basic

 

$

3.95

 

 

$

1.97

 

 Net income-diluted

 

 

3.88

 

 

 

1.94

 

 Cash dividends declared

 

 

1.04

 

 

 

0.98

 

 Common shares outstanding

 

 

32,572,217

 

 

 

32,679,191

 

 Average common shares outstanding -

 

 

 

 

 

 

   Basic

 

 

32,760,015

 

 

 

32,666,554

 

   Diluted

 

 

33,358,837

 

 

 

33,190,294

 

 Performance Ratios:

 

 

 

 

 

 

 Return on average assets

 

 

1.61

%

 

 

0.93

%

 Return on average stockholders’ equity

 

 

15.54

 

 

 

8.24

 

 Net interest margin

 

 

3.25

 

 

 

3.58

 

 Efficiency ratio

 

 

57.46

 

 

 

58.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3


 

 

BancFirst Corporation

 

 

Summary Financial Information

 

 

(Dollars in thousands, except per share and share data - Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

 

 

3rd Qtr

 

 

2nd Qtr

 

 

1st Qtr

 

 

4th Qtr

 

 

3rd Qtr

 

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

11,302,771

 

 

$

11,015,287

 

 

$

10,549,305

 

 

$

9,212,357

 

 

$

9,618,868

 

 

Interest-bearing deposits with banks

 

 

3,836,809

 

 

 

3,373,099

 

 

 

2,788,316

 

 

 

1,336,394

 

 

 

1,609,462

 

 

Debt securities

 

 

529,484

 

 

 

563,771

 

 

 

520,543

 

 

 

555,196

 

 

 

596,941

 

 

Total loans

 

 

6,037,886

 

 

 

6,207,262

 

 

 

6,380,108

 

 

 

6,448,225

 

 

 

6,660,694

 

 

Allowance for credit losses

 

 

(86,463

)

 

 

(83,963

)

 

 

(90,860

)

 

 

(91,366

)

 

 

(106,126

)

 

Deposits

 

 

9,992,044

 

 

 

9,728,389

 

 

 

9,371,940

 

 

 

8,064,704

 

 

 

8,495,891

 

 

Stockholders' equity

 

 

1,146,874

 

 

 

1,131,591

 

 

 

1,094,671

 

 

 

1,067,885

 

 

 

1,043,752

 

 

Book value per common share

 

 

35.21

 

 

 

34.52

 

 

 

33.40

 

 

 

32.64

 

 

 

31.94

 

 

Tangible book value per common share (non-GAAP)(1)

 

 

30.04

 

 

 

29.35

 

 

 

28.27

 

 

 

27.47

 

 

 

26.74

 

 

Balance Sheet Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans to deposits

 

 

61.56

%

 

 

65.36

%

 

 

70.84

%

 

 

77.02

%

 

 

78.55

%

 

Average earning assets to total assets

 

 

92.13

 

 

 

92.01

 

 

 

91.54

 

 

 

91.82

 

 

 

91.99

 

 

Average stockholders' equity to average assets

 

 

10.22

 

 

 

10.25

 

 

 

10.64

 

 

 

10.91

 

 

 

10.90

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans

 

$

5,186

 

 

$

4,386

 

 

$

5,282

 

 

$

4,802

 

 

$

6,412

 

 

Nonaccrual loans (5)

 

 

26,607

 

 

 

29,802

 

 

 

35,326

 

 

 

37,545

 

 

 

82,385

 

 

Restructured loans

 

 

7,073

 

 

 

7,485

 

 

 

7,801

 

 

 

7,784

 

 

 

2,837

 

 

Total nonperforming and restructured loans

 

 

38,866

 

 

 

41,673

 

 

 

48,409

 

 

 

50,131

 

 

 

91,634

 

 

Other real estate owned and repossessed assets

 

 

39,060

 

 

 

40,183

 

 

 

30,320

 

 

 

32,480

 

 

 

4,939

 

 

Total nonperforming and restructured assets

 

 

77,926

 

 

 

81,856

 

 

 

78,729

 

 

 

82,611

 

 

 

96,573

 

 

Nonaccrual loans to total loans

 

 

0.44

%

 

 

0.48

%

 

 

0.55

%

 

 

0.58

%

 

 

1.24

%

 

Nonaccrual loans to total Non-PPP loans (non-GAAP)(3)

 

 

0.46

 

 

 

0.51

 

 

 

0.62

 

 

 

0.65

 

 

 

1.41

 

 

Nonperforming and restructured loans to total loans

 

 

0.64

 

 

 

0.67

 

 

 

0.76

 

 

 

0.78

 

 

 

1.38

 

 

Nonperforming and restructured loans to total Non-PPP loans (non-GAAP)(3)

 

 

0.67

 

 

 

0.71

 

 

 

0.85

 

 

 

0.86

 

 

 

1.57

 

 

Nonperforming and restructured assets to total assets

 

 

0.69

 

 

 

0.74

 

 

 

0.75

 

 

 

0.90

 

 

 

1.00

 

 

Allowance to total loans

 

 

1.43

 

 

 

1.35

 

 

 

1.42

 

 

 

1.42

 

 

 

1.59

 

 

Allowance to total Non-PPP loans (non-GAAP)(3)

 

 

1.48

 

 

 

1.44

 

 

 

1.60

 

 

 

1.58

 

 

 

1.82

 

 

Allowance to nonaccrual loans

 

 

324.96

 

 

 

281.73

 

 

 

257.20

 

 

 

243.35

 

 

 

128.82

 

 

Allowance to nonperforming and restructured loans

 

 

222.46

 

 

 

201.48

 

 

 

187.69

 

 

 

182.26

 

 

 

115.81

 

 

Net charge-offs to average loans

 

 

0.01

 

 

 

0.06

 

 

 

0.01

 

 

 

0.30

 

 

 

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Tangible Book Value Per Common Share (non-GAAP)(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

1,146,874

 

 

$

1,131,591

 

 

$

1,094,671

 

 

$

1,067,885

 

 

$

1,043,752

 

 

Less goodwill

 

 

149,922

 

 

 

149,922

 

 

 

149,922

 

 

 

149,922

 

 

 

149,922

 

 

Less intangible assets, net

 

 

18,325

 

 

 

19,283

 

 

 

18,206

 

 

 

18,999

 

 

 

19,914

 

 

Tangible stockholders’ equity (non-GAAP)

 

$

978,627

 

 

$

962,386

 

 

$

926,543

 

 

$

898,964

 

 

$

873,916

 

 

Common shares outstanding

 

 

32,572,217

 

 

 

32,784,513

 

 

 

32,771,013

 

 

 

32,719,852

 

 

 

32,679,191

 

 

Tangible book value per common share (non-GAAP)

 

$

30.04

 

 

$

29.35

 

 

$

28.27

 

 

$

27.47

 

 

$

26.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Refer to the “Reconciliation of Tangible Book Value per Common Share (non-GAAP)” Table.

 

 

(2) Tangible book value per common share is stockholders’ equity less goodwill and intangible assets, net, divided by common shares outstanding. This amount is a non-GAAP financial measure but has been included as it is considered to be a critical metric with which to analyze and evaluate the financial condition and capital strength of the Company. This measure should not be considered a substitute for operating results determined in accordance with GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Non-PPP loan ratios (non-GAAP)(4):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

6,037,886

 

 

$

6,207,262

 

 

$

6,380,108

 

 

$

6,448,225

 

 

$

6,660,694

 

 

Less PPP loans

 

 

201,208

 

 

 

368,620

 

 

 

713,714

 

 

 

652,693

 

 

 

831,703

 

 

Total Non-PPP loans (non-GAAP)

 

$

5,836,678

 

 

$

5,838,642

 

 

$

5,666,394

 

 

$

5,795,532

 

 

$

5,828,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans (5)

 

 

26,607

 

 

 

29,802

 

 

 

35,326

 

 

 

37,545

 

 

 

82,385

 

 

Nonaccrual loans to total Non-PPP loans (non-GAAP)

 

 

0.46

%

 

 

0.51

%

 

 

0.62

%

 

 

0.65

%

 

 

1.41

%

 

Total nonperforming and restructured loans

 

 

38,866

 

 

 

41,673

 

 

 

48,409

 

 

 

50,131

 

 

 

91,634

 

 

4


 

 

Nonperforming and restructured loans to total Non-PPP loans (non-GAAP)

 

 

0.67

%

 

 

0.71

%

 

 

0.85

%

 

 

0.86

%

 

 

1.57

%

 

Allowance for credit losses

 

 

(86,463

)

 

 

(83,963

)

 

 

(90,860

)

 

 

(91,366

)

 

 

(106,126

)

 

Allowance to total Non-PPP loans (non-GAAP)

 

 

1.48

%

 

 

1.44

%

 

 

1.60

%

 

 

1.58

%

 

 

1.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Refer to the “Reconciliation of Non-PPP loan ratios (non-GAAP)” Table.

 

 

(4) Nonaccrual loans to total Non-PPP loans is nonaccrual loans, divided by total loans less Paycheck Protection Program (PPP) loans. Nonperforming and restructured loans to total Non-PPP loans is nonperforming and restructured loans, divided by total loans less PPP loans. Allowance to total Non-PPP loans is allowance for credit losses, divided by total loans less PPP loans. These amounts are non-GAAP financial measures but have been included as they are considered critical metrics with which to analyze and evaluate the financial condition and capital strength of the Company. These measures should not be considered substitutes for operating results determined in accordance with GAAP.

 

 

(5) Government Agencies guarantee approximately $3.1 million of nonaccrual loans at September 30, 2021.

 

 

 

5


 

 

 

 

 

 

 

 

 

 

 

 

BancFirst Corporation

Consolidated Average Balance Sheets

And Interest Margin Analysis

Taxable Equivalent Basis

(Dollars in thousands - Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

September 30, 2021

 

 

September 30, 2021

 

 

 

 

 

 

 

Interest

 

 

Average

 

 

 

 

 

Interest

 

 

Average

 

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

 

 

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

 

ASSETS

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans

 

$

6,103,533

 

 

$

80,370

 

 

 

5.22

 

%

$

6,267,176

 

 

$

240,733

 

 

5.14

 

%

  Debt securities – taxable

 

 

536,690

 

 

 

1,484

 

 

 

1.10

 

 

 

531,109

 

 

 

4,779

 

 

 

1.20

 

 

  Debt securities – tax exempt

 

 

6,336

 

 

45

 

 

2.83

 

 

 

13,530

 

 

222

 

 

 

2.20

 

 

  Interest bearing deposits with banks and FFS

 

 

3,682,313

 

 

 

1,441

 

 

 

0.16

 

 

 

3,064,852

 

 

 

2,861

 

 

 

0.12

 

 

     Total earning assets

 

 

10,328,872

 

 

 

83,340

 

 

 

3.20

 

 

 

9,876,667

 

 

 

248,595

 

 

3.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Cash and due from banks

 

 

269,153

 

 

 

 

 

 

 

 

 

270,724

 

 

 

 

 

 

 

 

  Interest receivable and other assets

 

 

696,567

 

 

 

 

 

 

 

 

 

688,223

 

 

 

 

 

 

 

 

  Allowance for credit losses

 

 

(83,969

)

 

 

 

 

 

 

 

 

(89,116

)

 

 

 

 

 

 

 

     Total nonearning assets

 

 

881,751

 

 

 

 

 

 

 

 

 

869,831

 

 

 

 

 

 

 

 

     Total assets

 

$

11,210,623

 

 

 

 

 

 

 

 

$

10,746,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Transaction deposits

 

$

881,043

 

 

$

161

 

 

0.07

 

%

$

835,363

 

 

$

465

 

 

0.07

 

%

  Savings deposits

 

 

3,825,687

 

 

 

989

 

 

 

0.10

 

 

 

3,675,121

 

 

 

3,034

 

 

0.11

 

 

  Time deposits

 

 

659,490

 

 

 

838

 

 

 

0.50

 

 

 

658,306

 

 

 

2,814

 

 

0.57

 

 

  Short-term borrowings

 

 

2,713

 

 

 

 

 

 

0.10

 

 

 

2,595

 

 

1

 

 

 

0.07

 

 

  Subordinated debt

 

 

85,964

 

 

 

1,031

 

 

4.76

 

 

 

46,957

 

 

 

2,100

 

 

5.98

 

 

     Total interest bearing liabilities

 

 

5,454,897

 

 

 

3,019

 

 

 

0.22

 

 

 

5,218,342

 

 

 

8,414

 

 

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest free funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Noninterest bearing deposits

 

 

4,547,944

 

 

 

 

 

 

 

 

 

4,363,925

 

 

 

 

 

 

 

 

  Interest payable and other liabilities

 

 

61,794

 

 

 

 

 

 

 

 

 

50,469

 

 

 

 

 

 

 

 

  Stockholders’ equity

 

 

1,145,988

 

 

 

 

 

 

 

 

 

1,113,762

 

 

 

 

 

 

 

 

     Total interest free funds

 

 

5,755,726

 

 

 

 

 

 

 

 

 

5,528,156

 

 

 

 

 

 

 

 

     Total liabilities and stockholders’ equity

 

$

11,210,623

 

 

 

 

 

 

 

 

$

10,746,498

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

80,321

 

 

 

 

 

 

 

 

$

240,181

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

2.98

 

%

 

 

 

 

 

 

 

3.15

 

%

Effect of interest free funds

 

 

 

 

 

 

 

 

0.11

 

%

 

 

 

 

 

 

 

0.10

 

%

Net interest margin

 

 

 

 

 

 

 

 

3.09

 

%

 

 

 

 

 

 

3.25

 

%

 

 

6