Financial Highlights

Financial Highlights
2018 FQ4
12/31/2018
2017 FQ4
12/31/2017
Y-Y Ch (%)
2018 FQ3
9/30/2018
Q-Q Ch (%)†
Balance Sheet ($000)
Total Assets 4,201,616 4,136,231 1.58 4,173,843 2.66
Total Net Loans 3,175,191 3,087,822 2.83 3,143,126 4.08
Total Deposits 3,305,950 3,263,863 1.29 3,273,646 3.95
Equity Attributable to Parent Company 564,150 530,699 6.30 550,264 10.09
Total Equity 564,150 530,699 6.30 550,264 10.09
Profitability (%)
Net Income($000) 15,709 14,912 5.34 16,106 (9.86)
Net Income Attributable to Parent($000) 15,709 14,912 5.34 16,106 (9.86)
ROAA 1.49 1.44 5 bp 1.54 (5) bp
Core ROAA 1.47 1.17 30 bp 1.54 (7) bp
ROAE 11.25 11.27 (2) bp 11.72 (47) bp
ROATCE 12.74 12.87 (13) bp 13.30 (56) bp
Core ROAE 11.13 9.13 200 bp 11.72 (59) bp
Net Interest Margin 3.71 3.68 3 bp 3.71 0 bp
Reported: Net Interest Margin 3.68 3.65 3 bp 3.68 0 bp
Efficiency Ratio 56.03 56.81 (78) bp 55.10 93 bp
Noninterest Inc/ Operating Rev 24.91 26.11 (120) bp 25.95 (104) bp
Balance Sheet Ratios (%)
Loans/ Deposits 97.06 95.68 138 bp 97.07 (1) bp
Securities/ Assets 14.69 14.77 (8) bp 14.17 52 bp
Total Equity/ Total Assets 13.43 12.83 60 bp 13.18 25 bp
Tangible Equity/ Tangible Assets 12.06 11.43 63 bp 11.80 26 bp
Tang Common Equity/ Tang Assets 12.06 11.43 63 bp 11.80 26 bp
Asset Quality (%)
NPAs/ Assets 2.27 2.50 (23) bp 2.41 (14) bp
NPA Excl Restructured/ Assets 0.93 1.22 (29) bp 1.02 (9) bp
NPAs & 90+ PD/ Assets 2.52 2.74 (22) bp 2.61 (9) bp
NPAs/ Loans & REO 2.95 3.27 (32) bp 3.14 (19) bp
Nonaccrual & 90+ & OREO/ Assets 1.18 1.46 (28) bp 1.22 (4) bp
NPAs & 90+ PD/ Loans & REO 3.26 3.59 (33) bp 3.39 (13) bp
NPA & Loans 90+/ Tangible Common Equity + LLR 19.77 22.63 (286) bp 20.89 (112) bp
NCOs/ Avg Loans 0.20 0.40 (20) bp 0.19 1 bp
Loan Loss Reserves/ Gross Loans 1.12 1.16 (4) bp 1.13 (1) bp
Reserves/ NPAs 37.60 35 260 bp 35.52 208 bp
Loan Loss Provision/ NCO 107.17 92.26 1,491 bp 101.31 586 bp
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 505,271 468,207 7.92 495,656 7.76
Tier 1 Capital($000) 562,771 525,707 7.05 553,156 6.95
Tier 2 Capital($000) 36,163 36,407 (0.67) 36,046 1.30
Total Capital($000) 598,934 562,114 6.55 589,202 6.61
Total Risk-weighted Assets($000) 3,105,494 3,053,666 1.70 3,083,113 2.90
Tier 1 Common Capital (CET1) Ratio(%) 16.27 15.33 94 bp 16.08 19 bp
Tier 1 Ratio(%) 18.12 17.22 90 bp 17.94 18 bp
Total Capital Ratio(%) 19.29 18.41 88 bp 19.11 18 bp
Liquidity Coverage Ratio(%) NA NA NA NA NA
Leverage Ratio(%) 13.51 12.89 62 bp 13.37 14 bp
Basel III Leverage Ratio(%) NA NA NA NA NA
Per Share Information ($)
Common Shares Outstanding(actual) 17,732,853 17,692,912 0.23 17,728,075 0.11
Avg Diluted Shares(actual) 17,714,094 17,673,692 0.23 17,709,552 0.10
Basic Book Value per Share 31.81 30 6.03 31.04 9.92
Book Value per Share, As Reported 31.81 30 6.03 31.04 9.92
Basic Tangible Book Value per Share 28.12 26.29 6.96 27.34 11.41
Tangible Book Value per Share, As Reported 28.12 26.29 6.96 27.34 11.41
Common Dividends Declared per Share 0.36 0.33 9.09 0.36 0
EPS after Extra 0.89 0.84 5.95 0.91 (8.79)
EPS after Extra Growth(%) 6 25.40 (1,942) bp 16.70 (1,072) bp
Core EPS 0.88 0.68 29.41 0.91 (13.19)
Core EPS Growth(%) 29.50 1.30 2,811 bp 16.70 1,274 bp
Diluted EPS before Amortization 0.89 0.84 5.95 0.91 (8.79)
Pre-Provision Earnings per Share 0.90 0.72 25 0.92 (8.70)

   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.