EX-99.2 3 exhibit9926-30x19.htm SUPPLEMENTAL FINANCIAL INFORMATION FOR THE QUARTER ENDED JUN 30, 2019 Exhibit
FULTON FINANCIAL CORPORATION
 
 
 
 
 
 
 
SUMMARY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)
 
 
 
 
 
 
 
in thousands, except per-share data and percentages
 
 
 
 
 
 
 
 
Three Months Ended
 
 
Jun 30
 
Mar 31
 
Dec 31
 
Sep 30
 
Jun 30
 
 
2019
 
2019
 
2018
 
2018
 
2018
 
Ending Balances
 
 
 
 
 
 
 
 
 
 
Investments
$
2,853,358

 
$
2,748,249

 
$
2,686,973

 
$
2,635,413

 
$
2,593,283

 
Loans, net of unearned income
16,368,458

 
16,262,633

 
16,165,800

 
15,925,093

 
15,792,969

 
Total assets
21,308,670

 
20,974,649

 
20,682,152

 
20,364,810

 
20,172,539

 
Deposits
16,388,895

 
16,377,978

 
16,376,159

 
16,249,014

 
15,599,799

 
Shareholders' equity
2,308,798

 
2,301,019

 
2,247,573

 
2,283,014

 
2,245,785

 
 
 
 
 
 
 
 
 
 
 
 
Average Balances
 
 
 
 
 
 
 
 
 
 
Investments
$
2,790,392

 
$
2,699,130

 
$
2,646,266

 
$
2,596,414

 
$
2,601,705

 
Loans, net of unearned income
16,316,076

 
16,194,375

 
15,965,637

 
15,862,143

 
15,768,377

 
Total assets
21,057,030

 
20,690,365

 
20,512,130

 
20,273,232

 
20,063,375

 
Deposits
16,375,456

 
16,275,633

 
16,413,066

 
15,967,234

 
15,517,425

 
Shareholders' equity
2,301,258

 
2,265,097

 
2,281,669

 
2,269,093

 
2,246,904

 
 
 
 
 
 
 
 
 
 
 
 
Income Statement
 
 
 
 
 
 
 
 
 
 
Net interest income
$
164,544

 
$
163,315

 
$
162,944

 
$
160,127

 
$
156,067

 
Provision for credit losses
5,025

 
5,100

 
8,200

 
1,620

 
33,117

 
Non-interest income
54,315

 
46,751

 
49,523

 
51,033

 
49,094

 
Non-interest expense
144,168

 
137,824

 
140,685

 
135,413

 
133,345

 
Income before taxes
69,666

 
67,142

 
63,582

 
74,127

 
38,699

 
Net income
59,779

 
56,663

 
58,083

 
65,633

 
35,197

 
Pre-provision net revenue(1)
76,114

 
73,775

 
78,320

 
77,370

 
73,449

 
 
 
 
 
 
 
 
 
 
 
 
Per Share
 
 
 
 
 
 
 
 
 
 
Net income (basic)
$
0.36

 
$
0.33

 
$
0.33

 
$
0.37

 
$
0.20

 
Net income (diluted)
$
0.35

 
$
0.33

 
$
0.33

 
$
0.37

 
$
0.20

 
Cash dividends
$
0.13

 
$
0.13

 
$
0.16

 
$
0.12

 
$
0.12

 
Tangible common equity(1)
10.63

 
10.39

 
10.08

 
9.95

 
9.75

 
Weighted average shares (basic)
168,343

 
169,884

 
174,571

 
175,942

 
175,764

 
Weighted average shares (diluted)
169,168

 
170,909

 
175,473

 
177,128

 
176,844

 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
 
Net charge-offs (recoveries) to average loans (annualized)
(0.04
)%
 
0.10
%
 
0.17
%
 
0.08
%
 
1.01
%
 
Non-performing loans to total loans
0.90
 %
 
0.85
%
 
0.86
%
 
0.75
%
 
0.78
%
 
Non-performing assets to total assets
0.73
 %
 
0.70
%
 
0.73
%
 
0.64
%
 
0.67
%
 
Allowance for credit losses to loans outstanding
1.08
 %
 
1.05
%
 
1.05
%
 
1.05
%
 
1.07
%
 
Allowance for loan losses to loans outstanding
1.04
 %
 
1.00
%
 
0.99
%
 
0.99
%
 
0.99
%
 
Allowance for credit losses to non-performing loans
120
 %
 
123%

 
121
%
 
140
%
 
137
%
 
Allowance for loan losses to non-performing loans
115
 %
 
117%

 
115
%
 
131
%
 
126
%
 
Non-performing assets to tangible shareholders' equity
     and allowance for credit losses(1)
7.94
 %
 
7.63
%
 
7.97
%
 
6.81
%
 
7.16
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
 
 
 
 
 
 
 
 
 
 
Profitability
 
 
 
 
 
 
 
 
 
 
Return on average assets
1.14
 %
 
1.11
%
 
1.12
%
 
1.28
%
 
0.70
%
 
Return on average shareholders' equity
10.42

 
10.15%

 
10.10%

 
11.48%

 
6.28%

 
Return on average shareholders' equity (tangible)(1)
13.60

 
13.28%

 
13.17%

 
14.99%

 
8.23%

 
Net interest margin
3.44
 %
 
3.49
%
 
3.44
%
 
3.42
%
 
3.39
%
 
Efficiency ratio(1)
64.2
 %
 
63.9
%
 
62.2
%
 
62.5
%
 
63.3
%
 
 
 
 
 
 
 
 
 
 
 
 
Capital Ratios
 
 
 
 
 
 
 
 
 
 
Tangible common equity ratio(1)
8.54
 %
 
8.64
%
 
8.52
%
 
8.83
%
 
8.73
%
 
Tier 1 leverage ratio(2)
8.89
 %
 
8.92

 
9.01%

 
9.34

 
9.20%

 
Common equity Tier 1 capital ratio(2)
9.94
 %
 
10.16
%
 
10.22
%
 
10.80
%
 
10.60
%
 
Tier 1 capital ratio(2)
9.94
 %
 
10.16
%
 
10.22
%
 
10.80
%
 
10.60
%
 
Total risk-based capital ratio(2)
12.42
 %
 
12.63
%
 
12.75
%
 
13.34
%
 
13.18
%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Please refer to the calculation on the page titled “Reconciliation of Non-GAAP Measures” at the end of this document.
 
(2) Regulatory capital ratios as of June 30, 2019 are preliminary and remaining periods are actual.
 
 
 
 
 
 
 
 
 
 
 
 





Exhibit 99.2
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FULTON FINANCIAL CORPORATION
 
 
 
 
 
 
CONDENSED CONSOLIDATED ENDING BALANCE SHEETS (UNAUDITED)
 
 
 
 
 
 
dollars in thousands
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 % Change from
 
 
Jun 30
 
Mar 31
 
Dec 31
 
Sep 30
 
Jun 30
 
Mar 31
 
Jun 30
 
 
2019
 
2019
 
2018
 
2018
 
2018
 
2019
 
2018
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
107,091

 
$
115,884

 
$
103,436

 
$
90,361

 
$
99,742

 
(7.6
)%
 
7.4
 %
 
Other interest-earning assets
488,968

 
411,037

 
421,534

 
388,256

 
364,802

 
19.0
 %
 
34.0
 %
 
Loans held for sale
45,754

 
27,768

 
27,099

 
27,525

 
35,898

 
64.8
 %
 
27.5
 %
 
Investment securities
2,853,358

 
2,748,249

 
2,686,973

 
2,635,413

 
2,593,283

 
3.8
 %
 
10.0
 %
 
Loans, net of unearned income
16,368,458

 
16,262,633

 
16,165,800

 
15,925,093

 
15,792,969

 
0.7
 %
 
3.6
 %
 
Allowance for loan losses
(170,233
)
 
(162,109
)
 
(160,537
)
 
(157,810
)
 
(156,050
)
 
5.0
 %
 
9.1
 %
 
     Net loans
16,198,225

 
16,100,524

 
16,005,263

 
15,767,283

 
15,636,919

 
0.6
 %
 
3.6
 %
 
Premises and equipment
243,300

 
239,004

 
234,529

 
231,236

 
230,195

 
1.8
 %
 
5.7
 %
 
Accrued interest receivable
62,984

 
62,207

 
58,879

 
58,584

 
55,208

 
1.2
 %
 
14.1
 %
 
Goodwill and intangible assets
535,249

 
535,356

 
531,556

 
531,556

 
531,556

 
 %
 
0.7
 %
 
Other assets
773,741

 
734,620

 
612,883

 
634,596

 
624,936

 
5.3
 %
 
23.8
 %
 
    Total Assets
$
21,308,670

 
$
20,974,649

 
$
20,682,152

 
$
20,364,810

 
$
20,172,539

 
1.6
 %
 
5.6
 %
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits
$
16,388,895

 
$
16,377,978

 
$
16,376,159

 
$
16,249,014

 
$
15,599,799

 
0.1
 %
 
5.1
 %
 
Short-term borrowings
1,188,390

 
829,016

 
754,777

 
485,565

 
983,833

 
43.3
 %
 
20.8
 %
 
Other liabilities
435,171

 
401,324

 
311,364

 
355,102

 
351,174

 
8.4
 %
 
23.9
 %
 
FHLB advances and long-term debt
987,416

 
1,065,312

 
992,279

 
992,115

 
991,948

 
(7.3
)%
 
(0.5
)%
 
    Total Liabilities
18,999,872

 
18,673,630

 
18,434,579

 
18,081,796

 
17,926,754

 
1.7
 %
 
6.0
 %
 
Shareholders' equity
2,308,798

 
2,301,019

 
2,247,573

 
2,283,014

 
2,245,785

 
0.3
 %
 
2.8
 %
 
    Total Liabilities and Shareholders' Equity
$
21,308,670

 
$
20,974,649

 
$
20,682,152

 
$
20,364,810

 
$
20,172,539

 
1.6
 %
 
5.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LOANS, DEPOSITS AND SHORT-TERM BORROWINGS DETAIL:
 
 
 
 
 
 
 
 
 
 
 
 
Loans, by type:
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate - commercial mortgage
$
6,497,973

 
$
6,428,688

 
$
6,434,285

 
$
6,337,984

 
$
6,304,475

 
1.1
 %
 
3.1
 %
 
Commercial - industrial, financial and agricultural
4,365,248

 
4,429,538

 
4,404,548

 
4,288,823

 
4,264,602

 
(1.5
)%
 
2.4
 %
 
Real estate - residential mortgage
2,451,966

 
2,313,908

 
2,251,044

 
2,173,548

 
2,094,530

 
6.0
 %
 
17.1
 %
 
Real estate - home equity
1,386,974

 
1,413,500

 
1,452,137

 
1,469,152

 
1,491,395

 
(1.9
)%
 
(7.0
)%
 
Real estate - construction
922,547

 
953,087

 
916,599

 
979,857

 
990,705

 
(3.2
)%
 
(6.9
)%
 
Consumer
452,874

 
433,545

 
419,186

 
390,708

 
360,315

 
4.5
 %
 
25.7
 %
 
Leasing and other
290,876

 
290,367

 
288,001

 
285,021

 
286,947

 
0.2
 %
 
1.4
 %
 
Total Loans, net of unearned income
$
16,368,458

 
$
16,262,633

 
$
16,165,800

 
$
15,925,093

 
$
15,792,969

 
0.7
 %
 
3.6
 %
Deposits, by type:
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand
$
4,226,404

 
$
4,255,043

 
$
4,310,105

 
$
4,216,064

 
$
4,324,659

 
(0.7
)%
 
(2.3
)%
 
Interest-bearing demand
4,083,615

 
4,207,442

 
4,240,974

 
4,289,181

 
3,854,680

 
(2.9
)%
 
5.9
 %
 
Savings and money market accounts
4,938,998

 
4,907,346

 
4,926,937

 
4,878,982

 
4,597,510

 
0.6
 %
 
7.4
 %
 
Total demand and savings
13,249,017

 
13,369,831

 
13,478,016

 
13,384,227

 
12,776,849

 
(0.9
)%
 
3.7
 %
 
Brokered deposits
246,116

 
251,395

 
176,239

 
164,601

 
161,447

 
(2.1
)%
 
52.4
 %
 
Time deposits
2,893,762

 
2,756,752

 
2,721,904

 
2,700,186

 
2,661,503

 
5.0
 %
 
8.7
 %
 
Total Deposits
$
16,388,895

 
$
16,377,978

 
$
16,376,159

 
$
16,249,014

 
$
15,599,799

 
0.1
 %
 
5.1
 %
Short-term borrowings, by type:
 
 
 
 
 
 
 
 
 
 
 
 
 
Customer repurchase agreements
$
56,496

 
$
54,440

 
$
43,499

 
$
82,741

 
$
152,594

 
3.8
 %
 
(63.0
)%
 
Customer short-term promissory notes
281,894

 
299,576

 
326,278

 
267,824

 
303,239

 
(5.9
)%
 
(7.0
)%
 
Short-term FHLB advances
650,000

 
475,000

 
385,000

 
85,000

 
185,000

 
36.8
 %
 
N/M

 
Federal funds purchased
200,000

 

 

 
50,000

 
343,000

 
100.0
 %
 
(41.7
)%
 
Total Short-term Borrowings
$
1,188,390

 
$
829,016

 
$
754,777

 
$
485,565

 
$
983,833

 
43.3
 %
 
20.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
N/M - Not meaningful
 
 
 
 
 
 
 
 
 
 
 
 
 





FULTON FINANCIAL CORPORATION
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
 
 
 
 
 
 
 
 
 
dollars in thousands
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 % Change from
 
 
 
Six Months Ended
 
 
 
 
 
 
 
Jun 30
 
Mar 31
 
Dec 31
 
Sep 30
 
Jun 30
 
Mar 31
 
Jun 30
 
 
 
Jun 30
 
 
 
 
 
 
 
2019
 
2019
 
2018
 
2018
 
2018
 
2019
 
2018
 
 
 
2019
 
2018
 
% Change
 
Interest Income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
 
$
210,034

 
$
204,700

 
$
200,609

 
$
194,048

 
$
186,170

 
2.6
 %
 
12.8
 %
 
 
 
$
414,734

 
$
363,857

 
14.0
 %
 
 
Interest expense
 
 
45,490

 
41,385

 
37,665

 
33,921

 
30,103

 
9.9
 %
 
51.1
 %
 
 
 
86,875

 
56,472

 
53.8
 %
 
 
    Net Interest Income
 
 
164,544

 
163,315

 
162,944

 
160,127

 
156,067

 
0.8
 %
 
5.4
 %
 
 
 
327,859

 
307,385

 
6.7
 %
 
 
Provision for credit losses
 
 
5,025

 
5,100

 
8,200

 
1,620

 
33,117

 
(1.5
)%
 
(84.8
)%
 
 
 
10,125

 
37,087

 
(72.7
)%
 
 
    Net Interest Income after Provision
 
 
159,519

 
158,215

 
154,744

 
158,507

 
122,950

 
0.8
 %
 
29.7
 %
 
 
 
317,734

 
270,298

 
17.5
 %
 
Non-Interest Income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wealth management fees
 
 
14,153

 
13,239

 
13,408

 
13,066

 
12,803

 
6.9
 %
 
10.5
 %
 
 
 
27,392

 
25,674

 
6.7
 %
 
 
Mortgage banking income
 
 
6,593

 
4,772

 
4,774

 
4,896

 
5,163

 
38.2
 %
 
27.7
 %
 
 
 
11,365

 
9,356

 
21.5
 %
 
 
Consumer banking income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Card income
 
 
5,047

 
4,686

 
4,966

 
5,382

 
4,708

 
7.7
 %
 
7.2
 %
 
 
 
9,733

 
9,149

 
6.4
 %
 
 
  Overdraft fees
 
 
4,413

 
4,104

 
4,653

 
4,443

 
4,268

 
7.5
 %
 
3.4
 %
 
 
 
8,517

 
8,509

 
0.1
 %
 
 
  Other consumer banking income
 
 
2,907

 
2,587

 
2,799

 
2,840

 
2,955

 
12.4
 %
 
(1.6
)%
 
 
 
5,494

 
5,682

 
(3.3
)%
 
 
     Total consumer banking income
 
 
12,367

 
11,377

 
12,418

 
12,665

 
11,931

 
8.7
 %
 
3.7
 %
 
 
 
23,744

 
23,340

 
1.7
 %
 
 
Commercial banking income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Merchant and card income
 
 
6,512

 
5,558

 
5,656

 
6,307

 
6,155

 
17.2
 %
 
5.8
 %
 
 
 
12,070

 
11,463

 
5.3
 %
 
 
   Cash management fees
 
 
4,638

 
4,361

 
4,340

 
4,472

 
4,452

 
6.4
 %
 
4.2
 %
 
 
 
8,999

 
8,770

 
2.6
 %
 
 
   Commercial loan interest rate swap fees
 
 
3,477

 
2,028

 
2,540

 
3,607

 
2,393

 
71.4
 %
 
45.3
 %
 
 
 
5,505

 
3,684

 
49.4
 %
 
 
   Other commercial banking income
 
 
3,815

 
2,816

 
3,466

 
3,154

 
3,431

 
35.5
 %
 
11.2
 %
 
 
 
6,631

 
6,471

 
2.5
 %
 
 
     Total commercial banking income
 
 
18,442

 
14,763

 
16,002

 
17,540

 
16,431

 
24.9
 %
 
12.2
 %
 
 
 
33,205

 
30,388

 
9.3
 %
 
 
Other income
 
 
2,584

 
2,535

 
2,921

 
2,852

 
2,762

 
1.9
 %
 
(6.4
)%
 
 
 
5,119

 
6,188

 
(17.3
)%
 
 
     Non-interest income before investment securities gains
 
 
54,139

 
46,686

 
49,523

 
51,019

 
49,090

 
16.0
 %
 
10.3
 %
 
 
 
100,825

 
94,946

 
6.2
 %
 
 
Investment securities gains, net
 
 
176

 
65

 

 
14

 
4

 
N/M

 
N/M

 
 
 
241

 
23

 
N/M

 
 
    Total Non-Interest Income
 
 
54,315

 
46,751

 
49,523

 
51,033

 
49,094

 
16.2
 %
 
10.6
 %
 
 
 
101,066

 
94,969

 
6.4
 %
 
Non-Interest Expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
 
78,991

 
77,757

 
75,745

 
76,770

 
74,919

 
1.6
 %
 
5.4
 %
 
 
 
156,748

 
150,687

 
4.0
 %
 
 
Net occupancy expense
 
 
14,469

 
12,909

 
12,708

 
12,578

 
12,760

 
12.1
 %
 
13.4
 %
 
 
 
27,378

 
26,392

 
3.7
 %
 
 
Data processing and software
 
 
11,268

 
10,353

 
10,203

 
10,157

 
10,453

 
8.8
 %
 
7.8
 %
 
 
 
21,621

 
20,926

 
3.3
 %
 
 
Other outside services
 
 
11,259

 
8,352

 
8,944

 
9,122

 
7,568

 
34.8
 %
 
48.8
 %
 
 
 
19,611

 
15,692

 
25.0
 %
 
 
Professional fees
 
 
2,970

 
3,960

 
3,546

 
3,427

 
2,372

 
(25.0
)%
 
25.2
 %
 
 
 
6,930

 
7,188

 
(3.6
)%
 
 
Equipment expense
 
 
3,299

 
3,342

 
3,275

 
3,000

 
3,434

 
(1.3
)%
 
(3.9
)%
 
 
 
6,641

 
6,968

 
(4.7
)%
 
 
FDIC insurance expense
 
 
2,755

 
2,609

 
2,563

 
2,814

 
2,663

 
5.6
 %
 
3.5
 %
 
 
 
5,364

 
5,616

 
(4.5
)%
 
 
Marketing
 
 
2,863

 
2,160

 
1,577

 
2,692

 
2,335

 
32.5
 %
 
22.6
 %
 
 
 
5,023

 
4,585

 
9.6
 %
 
 
Amortization of tax credit investments
 
 
1,492

 
1,491

 
6,538

 
1,637

 
1,637

 
0.1
 %
 
(8.9
)%
 
 
 
2,983

 
3,274

 
(8.9
)%
 
 
Intangible amortization
 
 
107

 
107

 

 

 

 
 %
 
100.0
 %
 
 
 
214

 

 
100.0
 %
 
 
Other
 
 
14,695

 
14,784

 
15,586

 
13,216

 
15,204

 
(0.6
)%
 
(3.3
)%
 
 
 
29,479

 
28,678

 
2.8
 %
 
 
    Total Non-Interest Expense
 
 
144,168

 
137,824

 
140,685

 
135,413

 
133,345

 
4.6
 %
 
8.1
 %
 
 
 
281,992

 
270,006

 
4.4
 %
 
 
    Income Before Income Taxes
 
 
69,666

 
67,142

 
63,582

 
74,127

 
38,699

 
3.8
 %
 
80.0
 %
 
 
 
136,808

 
95,261

 
43.6
 %
 
 
Income tax expense
 
 
9,887

 
10,479

 
5,499

 
8,494

 
3,502

 
(5.6
)%
 
N/M

 
 
 
20,366

 
10,584

 
92.4
 %
 
 
    Net Income
 
 
$
59,779

 
$
56,663

 
$
58,083

 
$
65,633

 
$
35,197

 
5.5
 %
 
69.8
 %
 
 
 
$
116,442

 
$
84,677

 
37.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PER SHARE:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Basic
 
 
$
0.36

 
$
0.33

 
$
0.33

 
$
0.37

 
$
0.20

 
9.1
 %
 
80.0
 %
 
 
 
$
0.69

 
$
0.48

 
43.8
 %
 
 
    Diluted
 
 
0.35

 
0.33

 
0.33

 
0.37

 
0.20

 
6.1
 %
 
75.0
 %
 
 
 
0.68

 
0.48

 
41.7
 %
 
 
Cash dividends
 
 
0.13

 
0.13

 
0.16

 
0.12

 
0.12

 
 %
 
8.3
 %
 
 
 
$
0.26

 
$
0.24

 
8.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
Weighted average shares (basic)
 
 
168,343

 
169,884

 
174,571

 
175,942

 
175,764

 
(0.9
)%
 
(4.2
)%
 
 
 
169,109

 
175,535

 
(3.7
)%
 
 
Weighted average shares (diluted)
 
 
169,168

 
170,909

 
175,473

 
177,128

 
176,844

 
(1.0
)%
 
(4.3
)%
 
 
 
170,042

 
176,506

 
(3.7
)%
 
N/M - not meaningful
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







FULTON FINANCIAL CORPORATION
 
CONDENSED CONSOLIDATED AVERAGE BALANCE SHEET ANALYSIS (UNAUDITED)
dollars in thousands
 
 
 
 Three Months Ended
 
 
June 30, 2019
 
March 31, 2019
 
June 30, 2018
 
 
 
Average
 
 
 
Yield/
 
Average
 
 
 
Yield/
 
Average
 
 
 
Yield/
 
 
 
Balance
 
Interest (1)
 
Rate
 
Balance
 
Interest (1)
 
Rate
 
Balance
 
Interest (1)
 
Rate
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net of unearned income
$
16,316,076

 
$
190,694

 
4.69%
 
$
16,194,375

 
$
186,122

 
4.65%
 
$
15,768,377

 
$
170,006

 
4.32%
 
 
Taxable investment securities
2,348,443

 
15,935

 
2.71%
 
2,285,724

 
15,435

 
2.70%
 
2,262,789

 
13,885

 
2.45%
 
 
Tax-exempt investment securities
444,227

 
4,141

 
3.70%
 
444,132

 
4,150

 
3.71%
 
408,715

 
3,713

 
3.63%
 
 
Total Investment Securities
2,792,670

 
20,076

 
2.87%
 
2,729,856

 
19,585

 
2.87%
 
2,671,504

 
17,598

 
2.63%
 
 
Loans held for sale
24,568

 
350

 
5.71%
 
16,434

 
240

 
5.85%
 
22,237

 
284

 
5.11%
 
 
Other interest-earning assets
409,617

 
2,168

 
2.12%
 
366,175

 
2,002

 
2.20%
 
316,381

 
1,243

 
1.57%
 
 
Total Interest-earning Assets
19,542,931

 
213,288

 
4.37%
 
19,306,840

 
207,949

 
4.35%
 
18,778,499

 
189,131

 
4.04%
 
Noninterest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
116,285

 
 
 
 
 
110,693

 
 
 
 
 
100,811

 
 
 
 
 
 
Premises and equipment
240,666

 
 
 
 
 
237,124

 
 
 
 
 
232,048

 
 
 
 
 
 
Other assets
1,321,057

 
 
 
 
 
1,197,034

 
 
 
 
 
1,112,913

 
 
 
 
 
 
Less: allowance for loan losses
(163,909
)
 
 
 
 
 
(161,326
)
 
 
 
 
 
(160,896
)
 
 
 
 
 
 
Total Assets
$
21,057,030

 
 
 
 
 
$
20,690,365

 
 
 
 
 
$
20,063,375

 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
$
4,186,280

 
$
8,173

 
0.78%
 
$
4,153,984

 
$
7,519

 
0.73%
 
$
3,952,115

 
$
4,959

 
0.50%
 
 
Savings deposits
4,925,788

 
10,550

 
0.86%
 
4,912,856

 
9,962

 
0.82%
 
4,538,083

 
5,545

 
0.49%
 
 
Brokered deposits
246,154

 
1,582

 
2.58%
 
220,115

 
1,382

 
2.55%
 
85,242

 
396

 
1.87%
 
 
Time deposits
2,816,424

 
12,245

 
1.74%
 
2,765,803

 
10,826

 
1.59%
 
2,660,411

 
8,385

 
1.26%
 
 
Total Interest-bearing Deposits
12,174,646

 
32,550

 
1.07%
 
12,052,758

 
29,689

 
1.00%
 
11,235,850

 
19,285

 
0.69%
 
 
Short-term borrowings
941,504

 
4,462

 
1.89%
 
820,054

 
3,582

 
1.76%
 
1,023,160

 
3,036

 
1.18%
 
 
FHLB advances and long-term debt
1,051,919

 
8,480

 
3.23%
 
1,002,463

 
8,114

 
3.26%
 
945,177

 
7,783

 
3.30%
 
 
Total Interest-bearing Liabilities
14,168,069

 
45,492

 
1.29%
 
13,875,275

 
41,385

 
1.21%
 
13,204,187

 
30,104

 
0.91%
 
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
4,200,810

 
 
 
 
 
4,222,875

 
 
 
 
 
4,281,574

 
 
 
 
 
 
Other
386,893

 
 
 
 
 
327,118

 
 
 
 
 
330,710

 
 
 
 
 
 
Total Liabilities
18,755,772

 
 
 
 
 
18,425,268

 
 
 
 
 
17,816,471

 
 
 
 
 
 
Shareholders' equity
2,301,258

 
 
 
 
 
2,265,097

 
 
 
 
 
2,246,904

 
 
 
 
 
 
Total Liabilities and Shareholders' Equity
$
21,057,030

 
 
 
 
 
$
20,690,365

 
 
 
 
 
$
20,063,375

 
 
 
 
 
 
Net interest income/net interest margin (fully taxable equivalent)
 
 
167,796

 
3.44%
 
 
 
166,564

 
3.49%
 
 
 
159,027

 
3.39%
 
 
Tax equivalent adjustment
 
 
(3,252
)
 
 
 
 
 
(3,249
)
 
 
 
 
 
(2,960
)
 
 
 
 
Net interest income
 
 
$
164,544

 
 
 
 
 
$
163,315

 
 
 
 
 
$
156,067

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Presented on a fully taxable-equivalent basis using a 21% federal tax rate and statutory interest expense disallowances.
 
 
Note: The weighted average interest rate on total average interest-bearing liabilities and average non-interest bearing demand deposits (“cost of funds”) was 0.99%, 0.93% and 0.69% for the three months ended June 30, 2019, March 31, 2019 and June 30, 2018, respectively.
 
AVERAGE LOANS, DEPOSITS AND SHORT-TERM BORROWINGS DETAIL:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
% Change from
 
 
 
 
 
Jun 30
 
Mar 31
 
Dec 31
 
Sep 30
 
Jun 30
 
Mar 31
 
Jun 30
 
 
 
 
 
 
 
2019
 
2019
 
2018
 
2018
 
2018
 
2019
 
2018
 
 
 
 
 
Loans, by type:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate - commercial mortgage
$
6,424,213

 
$
6,378,145

 
$
6,343,024

 
$
6,309,663

 
$
6,298,534

 
0.7
 %
 
2.0
 %
 
 
 
 
 
 
Commercial - industrial, financial and agricultural
4,440,860

 
4,462,609

 
4,329,937

 
4,304,320

 
4,335,097

 
(0.5
)%
 
2.4
 %
 
 
 
 
 
 
Real estate - residential mortgage
2,366,685

 
2,276,611

 
2,209,993

 
2,142,977

 
2,026,161

 
4.0
 %
 
16.8
 %
 
 
 
 
 
 
Real estate - home equity
1,404,141

 
1,433,574

 
1,459,647

 
1,474,011

 
1,502,936

 
(2.1
)%
 
(6.6
)%
 
 
 
 
 
 
Real estate - construction
943,080

 
930,246

 
931,724

 
969,575

 
978,327

 
1.4
 %
 
(3.6
)%
 
 
 
 
 
 
Consumer
445,666

 
424,480

 
406,436

 
375,656

 
345,572

 
5.0
 %
 
29.0
 %
 
 
 
 
 
 
Leasing and other
291,431

 
288,710

 
284,876

 
285,941

 
281,750

 
0.9
 %
 
3.4
 %
 
 
 
 
 
 
Total Loans, net of unearned income
$
16,316,076

 
$
16,194,375

 
$
15,965,637

 
$
15,862,143

 
$
15,768,377

 
0.8
 %
 
3.5
 %
 
 
 
 
 
Deposits, by type:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand
$
4,200,810

 
$
4,222,875

 
$
4,321,776

 
$
4,298,020

 
$
4,281,574

 
(0.5
)%
 
(1.9
)%
 
 
 
 
 
 
Interest-bearing demand
4,186,280

 
4,153,984

 
4,225,157

 
4,116,051

 
3,952,115

 
0.8
 %
 
5.9
 %
 
 
 
 
 
 
Savings and money market accounts
4,925,788

 
4,912,856

 
4,979,712

 
4,718,148

 
4,538,083

 
0.3
 %
 
8.5
 %
 
 
 
 
 
 
     Total demand and savings
13,312,878

 
13,289,715

 
13,526,645

 
13,132,219

 
12,771,772

 
0.2
 %
 
4.2
 %
 
 
 
 
 
 
Brokered deposits
246,154

 
220,115

 
164,280

 
162,467

 
85,242

 
11.8
 %
 
N/M

 
 
 
 
 
 
Time deposits
2,816,424

 
2,765,803

 
2,722,141

 
2,672,548

 
2,660,411

 
1.8
 %
 
5.9
 %
 
 
 
 
 
 
Total Deposits
$
16,375,456

 
$
16,275,633


$
16,413,066

 
$
15,967,234

 
$
15,517,425

 
0.6
 %
 
5.5
 %
 
 
 
 
 
Short-term borrowings, by type:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Customer repurchase agreements
$
56,171

 
$
56,707

 
$
64,102

 
$
148,660

 
$
162,276

 
(0.9
)%
 
(65.4
)%
 
 
 
 
 
 
Customer short-term promissory notes
288,696

 
312,092

 
310,296

 
298,896

 
316,049

 
(7.5
)%
 
(8.7
)%
 
 
 
 
 
 
Federal funds purchased
181,769

 
157,122

 
43

 
145,793

 
398,297

 
15.7
 %
 
(54.4
)%
 
 
 
 
 
 
Short-term FHLB advances
414,868

 
294,133

 
130,109

 
130,783

 
146,538

 
41.0
 %
 
N/M

 
 
 
 
 
 
Total Short-term Borrowings
$
941,504

 
$
820,054

 
$
504,550

 
$
724,132

 
$
1,023,160

 
14.8
 %
 
(8.0
)%
 
 
 
 
 
N/M - Not meaningful
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FULTON FINANCIAL CORPORATION
 
 
 
 
 
 
CONDENSED CONSOLIDATED AVERAGE BALANCE SHEET ANALYSIS (UNAUDITED)
 
 
 
 
 
 
dollars in thousands
 
 
 
 
 
 
 
 
 
Six Months Ended June 30
 
 
 
2019
 
2018
 
 
 
Average
 
 
 
 
 
Average
 
 
 
 
 
 
 
Balance
 
Interest (1)
 
Yield/Rate
 
Balance
 
Interest (1)
 
Yield/Rate
ASSETS
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
Loans, net of unearned income
 
$
16,255,562

 
$
376,816

 
4.67
 %
 
$
15,715,001

 
$
332,267

 
4.26
%
 
Taxable investment securities
 
2,317,257

 
31,370

 
2.71
 %
 
2,230,991

 
27,078

 
2.43
%
 
Tax-exempt investment securities
 
444,180

 
8,291

 
3.71
 %
 
410,761

 
7,466

 
3.64
%
 
Equity securities
 

 

 
 %
 
253

 
5

 
8.30
%
 
Total Investment Securities
 
2,761,437

 
39,661

 
2.87
 %
 
2,642,005

 
34,549

 
2.62
%
 
Loans held for sale
 
20,523

 
590

 
5.76
 %
 
21,132

 
500

 
4.73
%
 
Other interest-earning assets
 
388,016

 
4,170

 
2.16
 %
 
309,620

 
2,415

 
1.56
%
 
Total Interest-earning Assets
 
$
19,425,538

 
421,237

 
4.36
 %
 
$
18,687,758

 
369,731

 
3.98
%
Noninterest-earning assets:
 
 
 
 
 
 
 
Cash and due from banks
 
113,504

 
 
 
 
 
103,258

 
 
 
 
 
Premises and equipment
 
238,905

 
 
 
 
 
231,152

 
 
 
 
 
Other assets
 
1,259,388

 
 
 
 
 
1,113,118

 
 
 
 
 
Less: allowance for loan losses
 
(162,624
)
 
 
 
 
 
(165,035
)
 
 
 
 
 
Total Assets
 
$
20,874,711

 
 
 
 
 
$
19,970,251

 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
Demand deposits
 
$
4,170,221

 
$
15,692

 
0.76
 %
 
$
3,955,485

 
$
8,963

 
0.46
%
 
Savings deposits
 
4,919,357

 
20,512

 
0.84
 %
 
4,516,384

 
9,912

 
0.44
%
 
Brokered deposits
 
233,206

 
2,964

 
2.56
 %
 
79,665

 
671

 
1.70
%
 
Time deposits
 
2,791,254

 
23,071

 
1.67
 %
 
2,653,634

 
16,188

 
1.23
%
 
Total Interest-bearing Deposits
 
12,114,038

 
62,239

 
1.04
 %
 
11,205,168

 
35,734

 
0.64
%
 
Short-term borrowings
 
881,115

 
8,044

 
1.83
 %
 
960,348

 
5,077

 
1.06
%
 
FHLB advances and long-term debt
 
1,027,328

 
16,594

 
3.24
 %
 
966,129

 
15,661

 
3.25
%
 
Total Interest-bearing Liabilities
 
14,022,481

 
86,877

 
1.25
 %
 
13,131,645

 
56,472

 
0.87
%
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
Demand deposits
 
4,211,782

 
 
 
 
 
4,263,968

 
 
 
 
 
Other
 
357,170

 
 
 
 
 
338,817

 
 
 
 
 
Total Liabilities
 
18,591,433

 
 
 
 
 
17,734,430

 
 
 
 
 
Shareholders' equity
 
2,283,278

 
 
 
 
 
2,235,821

 
 
 
 
 
Total Liabilities and Shareholders' Equity
 
$
20,874,711

 
 
 
 
 
$
19,970,251

 
 
 
 
 
Net interest income/net interest margin (fully taxable equivalent)
 
 
 
334,360

 
3.46
 %
 
 
 
313,259

 
3.37
%
 
Tax equivalent adjustment
 
 
 
(6,501
)
 
 
 
 
 
(5,874
)
 
 
 
Net interest income
 
 
 
$
327,859

 
 
 
 
 
$
307,385

 
 
(1) Presented on a fully taxable-equivalent basis using a 21% federal tax rate and statutory interest expense disallowances.
Note: The weighted average interest rate on total average interest-bearing liabilities and average non-interest bearing demand deposits (“cost of funds”) was 0.96% and 0.65% for the six months ended June 30, 2019 and 2018, respectively.

 
 
 
 
 
 
 
 
 
Six Months Ended
 
 
 
 
 
 
 
 
 
 
 
June 30
 
 
 
 
 
 
 
 
 
 
 
2019
 
2018
 
% Change
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, by type:
 
 
 
 
 
 
 
Real estate - commercial mortgage
 
$
6,401,305

 
$
6,302,157

 
1.6
 %
 
 
 
 
 
 
 
Commercial - industrial, financial and agricultural
 
4,451,677

 
4,311,994

 
3.2
 %
 
 
 
 
 
 
 
Real estate - residential mortgage
 
2,321,897

 
1,992,520

 
16.5
 %
 
 
 
 
 
 
 
Real estate - home equity
 
1,418,776

 
1,520,855

 
(6.7
)%
 
 
 
 
 
 
 
Real estate - construction
 
936,699

 
981,269

 
(4.5
)%
 
 
 
 
 
 
 
Consumer
 
435,131

 
330,831

 
31.5
 %
 
 
 
 
 
 
 
Leasing and other
 
290,077

 
275,375

 
5.3
 %
 
 
 
 
 
 
 
Total Loans, net of unearned income
 
$
16,255,562

 
$
15,715,001

 
3.4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits, by type:
 
 
 
 
 
 
 
Noninterest-bearing demand
 
$
4,211,782

 
$
4,263,968

 
(1.2
)%
 
 
 
 
 
 
 
Interest-bearing demand
 
4,170,221

 
3,955,485

 
5.4
 %
 
 
 
 
 
 
 
Savings and money market accounts
 
4,919,357

 
4,516,384

 
8.9
 %
 
 
 
 
 
 
 
Total demand and savings
 
13,301,360

 
12,735,837

 
4.4
 %
 
 
 
 
 
 
 
Brokered deposits
 
233,206

 
79,665

 
N/M

 
 
 
 
 
 
 
Time deposits
 
2,791,254

 
2,653,634

 
5.2
 %
 
 
 
 
 
 
 
Total Deposits
 
$
16,325,820

 
$
15,469,136

 
5.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings, by type:
 
 
 
 
 
 
 
Customer repurchase agreements
 
$
191,880

 
$
169,300

 
13.3
 %
 
 
 
 
 
 
 
Customer short-term promissory notes
 
300,329

 
312,407

 
(3.9
)%
 
 
 
 
 
 
 
Federal funds purchased
 
169,514

 
389,111

 
(56.4
)%
 
 
 
 
 
 
 
Short-term FHLB advances and other borrowings
 
219,392

 
89,530

 
N/M

 
 
 
 
 
 
 
Total Short-term Borrowings
 
$
881,115

 
$
960,348

 
(8.3
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
N/M - Not meaningful
 
 
 
 
 
 
 
 
 
 
 





FULTON FINANCIAL CORPORATION
 
 
 
 
 
 
 
 
 
ASSET QUALITY INFORMATION (UNAUDITED)
 
 
 
 
 
 
 
 
 
dollars in thousands
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
Jun 30
 
Mar 31
 
Dec 31
 
Sep 30
 
Jun 30
 
Jun 30
 
Jun 30
 
 
 
2019
 
2019
 
2018
 
2018
 
2018
 
2019
 
2018
 
ALLOWANCE FOR CREDIT LOSSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
170,372

 
$
169,410

 
$
167,826

 
$
169,247

 
$
176,019

 
$
169,410

 
$
176,084

 
 
Loans charged off:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Commercial - industrial, financial and agricultural
(1,895
)
 
(2,787
)
 
(6,263
)
 
(3,541
)
 
(38,632
)
 
(4,682
)
 
(42,637
)
 
 
    Real estate - commercial mortgage
(230
)
 
(1,145
)
 
(762
)
 
(650
)
 
(366
)
 
(1,375
)
 
(633
)
 
 
    Consumer and home equity
(1,001
)
 
(902
)
 
(1,884
)
 
(1,415
)
 
(1,528
)
 
(1,903
)
 
(2,828
)
 
 
    Real estate - residential mortgage
(134
)
 
(655
)
 
(446
)
 
(483
)
 
(483
)
 
(789
)
 
(645
)
 
 
    Real estate - construction
(3
)
 
(95
)
 
(392
)
 
(212
)
 
(606
)
 
(98
)
 
(764
)
 
 
    Leasing and other
(448
)
 
(785
)
 
(889
)
 
(582
)
 
(545
)
 
(1,233
)
 
(1,050
)
 
 
    Total loans charged off
(3,711
)
 
(6,369
)
 
(10,636
)
 
(6,883
)
 
(42,160
)
 
(10,080
)
 
(48,557
)
 
Recoveries of loans previously charged off:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Commercial - industrial, financial and agricultural
2,680

 
1,243

 
2,647

 
731

 
541

 
3,923

 
1,616

 
 
    Real estate - commercial mortgage
169

 
136

 
94

 
928

 
321

 
305

 
600

 
 
    Consumer and home equity
802

 
407

 
684

 
607

 
717

 
1,209

 
1,102

 
 
    Real estate - residential mortgage
211

 
132

 
100

 
317

 
96

 
343

 
203

 
 
    Real estate - construction
1,245

 
84

 
415

 
664

 
444

 
1,329

 
750

 
 
    Leasing and other
148

 
229

 
80

 
595

 
152

 
377

 
362

 
 
    Recoveries of loans previously charged off
5,255

 
2,231

 
4,020

 
3,842

 
2,271

 
7,486

 
4,633

 
Net loans recovered charged off
1,544

 
(4,138
)
 
(6,616
)
 
(3,041
)
 
(39,889
)
 
(2,594
)
 
(43,924
)
 
Provision for credit losses
5,025

 
5,100

 
8,200

 
1,620

 
33,117

 
10,125

 
37,087

 
Balance at end of period
$
176,941

 
$
170,372

 
$
169,410

 
$
167,826

 
$
169,247

 
$
176,941

 
$
169,247

 
Net charge-offs to average loans (annualized)
(0.04
)%
 
0.10
%
 
0.17
%
 
0.08
%
 
1.01
%
 
0.03
%
 
0.56
%
 
NON-PERFORMING ASSETS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual loans
$
133,118

 
$
127,141

 
$
128,572

 
$
106,433

 
$
111,116

 
 
 
 
 
 
Loans 90 days past due and accruing
14,598

 
11,540

 
11,106

 
13,663

 
12,628

 
 
 
 
 
 
    Total non-performing loans
147,716

 
138,681

 
139,678

 
120,096

 
123,744

 
 
 
 
 
 
Other real estate owned
7,241

 
9,012

 
10,518

 
10,684

 
11,181

 
 
 
 
 
 
Total non-performing assets
$
154,957

 
$
147,693

 
$
150,196

 
$
130,780

 
$
134,925

 
 
 
 
 
NON-PERFORMING LOANS, BY TYPE:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial - industrial, financial and agricultural
$
47,260

 
$
50,148

 
$
51,269

 
$
43,391

 
$
44,045

 
 
 
 
 
 
Real estate - commercial mortgage
43,850

 
29,817

 
32,153

 
37,393

 
39,278

 
 
 
 
 
 
Real estate - residential mortgage
21,659

 
22,299

 
19,101

 
19,076

 
18,888

 
 
 
 
 
 
Consumer and home equity
12,378

 
10,770

 
10,178

 
10,362

 
12,038

 
 
 
 
 
 
Real estate - construction
4,632

 
7,039

 
7,390

 
9,784

 
9,319

 
 
 
 
 
 
Leasing
17,937

 
18,608

 
19,587

 
90

 
176

 
 
 
 
 
 
Total non-performing loans
$
147,716

 
$
138,681

 
$
139,678

 
$
120,096

 
$
123,744

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






FULTON FINANCIAL CORPORATION
 
RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)

 
in thousands, except per share data and percentages
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Explanatory note:
This press release contains supplemental financial information, as detailed below, which has been derived by methods other than Generally Accepted Accounting Principles ("GAAP"). The Corporation has presented these non-GAAP financial measures because it believes that these measures provide useful and comparative information to assess trends in the Corporation's results of operations. Presentation of these non-GAAP financial measures is consistent with how the Corporation evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the Corporation's industry. Management believes that these non-GAAP financial measures, in addition to GAAP measures, are also useful to investors to evaluate the Corporation's results. Investors should recognize that the Corporation's presentation of these non-GAAP financial measures might not be comparable to similarly-titled measures of other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures, and the Corporation strongly encourages a review of its condensed consolidated financial statements in their entirety. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measure follow:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
Jun 30
 
Mar 31
 
Dec 31
 
Sep 30
 
Jun 30
 
 
 
 
 
 
 
 
2019
 
2019
 
2018
 
2018
 
2018
 
Shareholders' equity (tangible), per share
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity
 
 
$
2,308,798

 
$
2,301,019

 
$
2,247,573

 
$
2,283,014

 
$
2,245,785

 
Less: Goodwill and intangible assets
 
 
(535,249
)
 
(535,356
)
 
(531,556
)
 
(531,556
)
 
(531,556
)
 
Tangible shareholders' equity (numerator)
 
 
$
1,773,549

 
$
1,765,663

 
$
1,716,017

 
$
1,751,458

 
$
1,714,229

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares outstanding, end of period (denominator)
 
 
166,903

 
169,923

 
170,184

 
176,019

 
175,847

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity (tangible), per share
 
 
$
10.63

 
$
10.39

 
$
10.08

 
$
9.95

 
$
9.75

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average shareholders' equity (tangible)
 
 
 
 
 
 
 
Net income
 
 
$
59,779

 
$
56,663

 
$
58,083

 
$
65,633

 
$
35,197

 
Plus: Intangible amortization, net of tax
 
 
85

 
85

 

 

 

 
Net income (numerator)
 
$
59,864

 
$
56,748

 
$
58,083

 
$
65,633

 
$
35,197

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average shareholders' equity
 
 
$
2,301,258

 
$
2,265,097

 
$
2,281,669

 
$
2,269,093

 
$
2,246,904

 
Less: Average goodwill and intangible assets
 
 
(535,301
)
 
(531,767
)
 
(531,556
)
 
(531,556
)
 
(531,556
)
 
Average tangible shareholders' equity (denominator)
 
$
1,765,957

 
$
1,733,330

 
$
1,750,113

 
$
1,737,537

 
$
1,715,348

 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average shareholders' equity (tangible), annualized
 
13.60
%
 
13.28
%
 
13.17
%
 
14.99
%
 
8.23
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible Common Equity to Tangible Assets (TCE Ratio)
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity
 
 
$
2,308,798

 
$
2,301,019

 
$
2,247,573

 
$
2,283,014

 
$
2,245,785

 
Less: Intangible assets
 
 
(535,249
)
 
(535,356
)
 
(531,556
)
 
(531,556
)
 
(531,556
)
 
Tangible shareholders' equity (numerator)
 
 
$
1,773,549

 
$
1,765,663

 
$
1,716,017

 
$
1,751,458

 
$
1,714,229

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
 
 
 
 
 
$
21,308,670

 
$
20,974,649

 
$
20,682,152

 
$
20,364,810

 
$
20,172,539

 
Less: Intangible assets
 
 
(535,249
)
 
(535,356
)
 
(531,556
)
 
(531,556
)
 
(531,556
)
 
Total tangible assets (denominator)
 
 
$
20,773,421

 
$
20,439,293

 
$
20,150,596

 
$
19,833,254

 
$
19,640,983

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible Common Equity to Tangible Assets
 
 
8.54
%
 
8.64
%
 
8.52
%
 
8.83
%
 
8.73
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 
 
$
144,168

 
$
137,824

 
$
140,685

 
$
135,413

 
$
133,345

 
Less: Intangible amortization
 
 
(107
)
 
(107
)
 

 

 

 
Less: Amortization on tax credit investments
 
 
(1,492
)
 
(1,491
)
 
(6,538
)
 
(1,637
)
 
(1,637
)
 
Non-interest expense (numerator)
 
 
$
142,569

 
$
136,226

 
$
134,147

 
$
133,776

 
$
131,708

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (fully taxable equivalent)
 
 
$
167,796

 
$
166,564

 
$
166,123

 
$
163,194

 
$
159,027

 
Plus: Total Non-interest income
 
 
54,315

 
46,751

 
49,523

 
51,033

 
49,094

 
Less: Investment securities gains
 
 
(176
)
 
(65
)
 

 
(14
)
 
(4
)
 
Net interest income (denominator)
 
 
$
221,935

 
$
213,250

 
$
215,646

 
$
214,213

 
$
208,117

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
 
 
64.2
%
 
63.9
%
 
62.2
%
 
62.5
%
 
63.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-performing assets to tangible shareholders' equity and allowance for credit losses
 
Non-performing assets (numerator)
 
 
$
154,957

 
$
147,693

 
$
150,196

 
$
130,780

 
$
134,925

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible shareholders' equity
 
 
$
1,773,549

 
$
1,765,663

 
1,716,017

 
1,751,458

 
$
1,714,229

 
Plus: Allowance for credit losses
 
 
176,941

 
170,372

 
169,410

 
167,826

 
169,247

 
Tangible shareholders' equity and allowance for credit losses (denominator)
$
1,950,490

 
$
1,936,035

 
$
1,885,427

 
$
1,919,284

 
$
1,883,476

 
 
 
 
 
 
 
 
 
 
 
 
Non-performing assets to tangible shareholders' equity and allowance for credit losses
7.94
%
 
7.63
%
 
7.97
%
 
6.81
%
 
7.16
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 




 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-provision net revenue
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
 
 
$
164,544

 
$
163,315

 
$
162,944

 
$
160,127

 
$
156,067

 
Non-interest income
 
 
 
54,315

 
46,751

 
49,523

 
51,033

 
49,094

 
Less: Investment securities gains
 
 
 
(176
)
 
(65
)
 

 
(14
)
 
(4
)
 
Total revenue
 
 
 
 
$
218,683

 
$
210,001

 
$
212,467

 
$
211,146

 
$
205,157

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 
 
 
$
144,168

 
$
137,824

 
$
140,685

 
$
135,413

 
$
133,345

 
Less: Amortization on tax credit investments
 
 
(1,492
)
 
(1,491
)
 
(6,538
)
 
(1,637
)
 
(1,637
)
 
Less: Intangible amortization
 
 
 
 
 
(107
)
 
(107
)
 

 

 

 
Total non-interest expense
 
 
 
$
142,569

 
$
136,226

 
$
134,147

 
$
133,776

 
$
131,708

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-provision net revenue
 
 
$
76,114

 
$
73,775

 
$
78,320

 
$
77,370

 
$
73,449