Financial Highlights

Financial Highlights
2018 FQ2
6/30/2018
2017 FQ2
6/30/2017
Y-Y Ch (%)
2018 FQ1
3/31/2018
Q-Q Ch (%)†
Balance Sheet ($000)
Total Assets 4,205,186 4,081,113 3.04 4,195,737 0.90
Total Net Loans 3,134,364 3,054,833 2.60 3,084,197 6.51
Total Deposits 3,309,408 3,105,610 6.56 3,319,670 (1.24)
Equity Attributable to Parent Company 542,175 514,915 5.29 537,489 3.49
Total Equity 542,175 514,915 5.29 537,489 3.49
Profitability (%)
Net Income($000) 11,599 11,541 0.50 15,814 (106.61)
Net Income Attributable to Parent($000) 11,599 11,541 0.50 15,814 (106.61)
ROAA 1.11 1.14 (3) bp 1.53 (42) bp
Core ROAA 1.38 1.14 24 bp 1.46 (8) bp
ROAE 8.54 8.95 (41) bp 11.84 (330) bp
ROATCE 9.71 10.28 (57) bp 13.49 (378) bp
Core ROAE 10.63 8.96 167 bp 11.30 (67) bp
Net Interest Margin 3.60 3.67 (7) bp 3.60 0 bp
Reported: Net Interest Margin 3.61 3.68 (7) bp 3.65 (4) bp
Efficiency Ratio 56.04 54.64 140 bp 58.76 (272) bp
Noninterest Inc/ Operating Rev 28.10 26.42 168 bp 26.38 172 bp
Balance Sheet Ratios (%)
Loans/ Deposits 95.76 99.41 (365) bp 93.93 183 bp
Securities/ Assets 14.53 15.58 (105) bp 15.02 (49) bp
Total Equity/ Total Assets 12.89 12.62 27 bp 12.81 8 bp
Tangible Equity/ Tangible Assets 11.51 11.19 32 bp 11.43 8 bp
Tang Common Equity/ Tang Assets 11.51 11.19 32 bp 11.43 8 bp
Asset Quality (%)
NPAs/ Assets 2.42 2.60 (18) bp 2.51 (9) bp
NPA Excl Restructured/ Assets 1.07 1.29 (22) bp 1.17 (10) bp
NPAs & 90+ PD/ Assets 2.60 2.81 (21) bp 2.72 (12) bp
NPAs/ Loans & REO 3.19 3.40 (21) bp 3.34 (15) bp
Nonaccrual & 90+ & OREO/ Assets 1.24 1.49 (25) bp 1.38 (14) bp
NPAs & 90+ PD/ Loans & REO 3.41 3.67 (26) bp 3.62 (21) bp
NPA & Loans 90+/ Tangible Common Equity + LLR 21.30 23.56 (226) bp 22.51 (121) bp
NCOs/ Avg Loans 0.17 0.18 (1) bp 0.25 (8) bp
Loan Loss Reserves/ Gross Loans 1.13 1.20 (7) bp 1.13 0 bp
Reserves/ NPAs 35.08 34.94 14 bp 33.46 162 bp
Loan Loss Provision/ NCO 143.21 205.65 (6,244) bp 49.58 9,363 bp
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 485,577 449,582 8.01 479,459 5.10
Tier 1 Capital($000) 543,077 507,082 7.10 536,959 4.56
Tier 2 Capital($000) 36,026 37,397 (3.67) 35,444 6.57
Total Capital($000) 579,103 544,479 6.36 572,403 4.68
Total Risk-weighted Assets($000) 3,073,894 3,015,724 1.93 3,047,675 3.44
Tier 1 Common Capital (CET1) Ratio(%) 15.80 14.91 89 bp 15.73 7 bp
Tier 1 Ratio(%) 17.67 16.81 86 bp 17.62 5 bp
Total Capital Ratio(%) 18.84 18.05 79 bp 18.78 6 bp
Liquidity Coverage Ratio(%) NA NA NA NA NA
Leverage Ratio(%) 13.11 12.72 39 bp 13.14 (3) bp
Basel III Leverage Ratio(%) NA NA NA NA NA
Per Share Information ($)
Common Shares Outstanding(actual) 17,725,313 17,670,501 0.31 17,720,737 0.10
Avg Diluted Shares(actual) 17,702,789 17,644,854 0.33 17,686,648 0.37
Basic Book Value per Share 30.59 29.14 4.98 30.33 3.43
As-reported Book Value per Share 30.59 29.14 4.98 30.33 3.43
Basic Tangible Book Value per Share 26.89 25.43 5.74 26.64 3.75
Reported: Tangible Book Value 26.89 25.43 5.74 26.64 3.75
Common Dividends Declared per Share 0.33 0.32 3.13 0.33 0
EPS after Extra 0.66 0.65 1.54 0.89 (103.37)
EPS after Extra Growth(%) 1.50 (1.50) 306 bp 39.10 (3,752) bp
Core EPS 0.82 0.65 26.15 0.85 (14.12)
Core EPS Growth(%) 26.30 (1.60) 2,789 bp 32.40 (611) bp
Diluted EPS before Amortization 0.66 0.65 1.54 0.89 (103.37)
Pre-Provision Earnings per Share 0.90 0.69 30.43 0.81 44.44

   Q-Q Ch(%)= most recent quarter minus prior quarter annualized e.g. [(Q4-Q3)/Q3]*4

  * Percentages presented for individual quarters are annualized by taking the quarter amount and multiplying by four.


Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.