Old National Bancorp’s 2015 Net Income of $116.7 Million is 12.6% Over Last Year; Fourth Quarter Caps Successful Year
Globe Newswire

4th vs. 3rd Quarter 2015 Highlights:

  • Earnings of $32.0 million, or $.27 per common share
  • Organic loan growth of $102.0 million, or 6.0% annualized, excluding covered loans
  • 5.3% decline in operational noninterest expenses1
  • Tangible book value1 increase of 2.3%

2015 Highlights:

  • Earnings of $116.7 million represent a 12.6%  increase over 2014 ($103.7 million)
  • Organic loan growth of $324.1 million or 5.1%, excluding covered, acquired & sold loans
  • Loan production of $2.8 billion is 39.2% over 2014 production
  • Credit quality remains strong
  • Transformation strategy reflects successful partnership integrations

1 Non-GAAP measures – refer to Tables 1 and 9 for Non-GAAP reconciliations

EVANSVILLE, Ind., Feb. 01, 2016 (GLOBE NEWSWIRE) -- Today Old National Bancorp (the “Company” or “Old National”) (NASDAQ:ONB) reported 4th quarter 2015 net income of $32.0 million, or $.27 per share. These reported quarterly results compare to net income of $37.7 million in the 3rd quarter of 2015 and $29.3 million recorded in the 4th quarter of 2014.

Included in 4th quarter 2015 results were $11.1 million in pre-tax gains related primarily to the repurchase of 14 banking properties.  Also included in the current quarter were $2.4 million in pre-tax charges related to continued efficiency initiatives as well as a $4.8 million pre-tax charge for a litigation settlement.  Excluding the impact of these items, Old National would have reported net income of $29.4 million, or $.25 per share.  Refer to Table 2 for Non-GAAP reconciliation.

For the twelve months ended December 31, 2015, net income was $116.7 million, or $1.00 per share.  This net income represents an increase of 12.6% to full-year 2014 net income of $103.7 million, or $.95 per share.

Old National Bancorp President & CEO Bob Jones stated, “Our strong 4th quarter performance provides a fitting ending to 2015 – a year focused on execution.  Our continued loan growth, lower expenses and excellent credit quality metrics, combined with our latest partnership and entry into the state of Wisconsin, should position us for continued success in 2016.”

Committed to our Strategic Imperatives and 2015 Initiatives

Old National’s continued steady performance and strong credit and capital positions can be attributed to the Company’s unwavering commitment to the three strategic imperatives that have guided Old National for 10 years: 

     1. Strengthen the risk profile; 2. Enhance management discipline; and 3. Achieve consistent quality earnings.

Guided by these three strategic imperatives, Old National’s primary initiatives for 2015 were: 1. Continue to grow organic revenue; 2. Improve operating leverage; and 3. Prudent use of capital, all while maintaining a strong credit culture.

Grow Organic Revenue

Balance Sheet and Net Interest Margin

Total period-end loans, including loans held for sale, increased $95.5 million to $6.962 billion from $6.867 billion at September 30, 2015.  Excluding the change in covered loans, Old National had organic loan growth of $102.0 million, or 6.0% annualized, in the 4th quarter.  The Louisville, Kentucky market, including the Company’s new Lexington office, and the Indianapolis and Vincennes, Indiana markets were the best producing regions, increasing $21.1 million, $20.2 million and $14.5 million, respectively, over September 30, 2015, loan balances. 

At December 31, 2015, total core deposits, including demand and interest-bearing deposits, decreased $259.0 million to $8.302 billion, compared to the $8.561 billion at September 30, 2015. 

Net interest income in the 4th quarter of 2015 totaled $85.9 million compared to $97.1 million in the 3rd quarter of 2015, and $90.0 million in the 4th quarter of 2014.  Net interest income on a fully taxable equivalent basis was $91.1 million for the 4th quarter of 2015 and represented a net interest margin on total average earning assets of 3.50%.  These results compare to net interest income on a fully taxable equivalent basis of $102.1 million and a margin of 3.94% in the 3rd quarter of 2015.   In the 4th quarter of 2014, Old National reported net interest income on a fully taxable equivalent basis of $94.4 million and a margin of 3.83%.  Refer to Table 6 for Non-GAAP taxable equivalent reconciliations.

As part of net interest income, Old National recorded $12.3 million, or a 48 basis point contribution to net interest margin, in accretion income in the 4th quarter of 2015 related to purchase accounting discounts from various acquisitions.  Total accretion income in the 3rd quarter of 2015 and the 4th quarter of 2014 reported by Old National was $20.6 million, or an 80 basis point net interest margin contribution, and $16.6 million, or a 68 basis point net interest margin contribution, respectively.  Excluding accretion income, the core net interest margin was 3.02%, 3.14% and 3.15%, for the 4th quarter of 2015, the 3rd quarter of 2015 and the 4th quarter of 2014, respectively.

Fees, Service Charges and Other Revenue

Total fees, service charges and other revenue represent an important component of Old National’s revenue stream and amounted to $58.9 million for the 4th quarter of 2015.  This compares to $58.8 million in the 3rd quarter of 2015 and $45.6 million in the 4th quarter of 2014.  Included in the 4th quarter of 2015 is a $10.8 million gain relating to the repurchase of 14 banking properties.  Impacting the 3rd quarter of 2015 was a $15.4 million net gain relating to branch sales as well as a $6.6 million unfavorable change in the indemnification asset relating to the 2011 FDIC-assisted acquisition of Integra Bank.  Impacting year-over-year comparisons is the Durbin Amendment to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010.  This Amendment became effective for Old National beginning July 1, 2015, resulting in a decline in interchange income of $2.7 million in both the 3rd and 4th quarters of 2015 as compared to the 4th quarter of 2014.     

Improve Operating Leverage

Old National reported total noninterest expenses of $102.5 million in the 4th quarter of 2015 compared to $102.6 million in the 3rd quarter of 2015 and $100.1 million recorded in the 4th quarter of 2014.  Included in the 4th quarter of 2015 are $2.4 million in pre-tax charges related to various efficiency initiatives (including branch consolidations and divestitures and severance) as well as a $4.8 million pre-tax charge for the estimated full cost of the anticipated settlement of the previously disclosed overdraft class action litigation.  This compares to pre-tax charges of $2.0 million relating to branch sales and consolidations and integration charges in the 3rd quarter of 2015 and $3.1 million relating to integration activity in the 4th quarter of 2014.  Also impacting year-over-year comparisons are the operational costs associated with the United Bancorp, Inc., LSB Financial Corp., and Founders Financial Corporation acquisitions, which closed in July and November of 2014, and January of 2015, respectively, adding 27 branches to the Old National franchise.  As of December 31, 2015, Old National has 160 branches throughout its franchise.

Prudent Use of Capital

Old National’s capital position remained well above regulatory guideline minimums at December 31, 2015, with regulatory tier 1 and total risk-based capital ratios of 12.6% and 13.3%, respectively, compared to 12.5% and 13.2% at September 30, 2015, and 12.9% and 13.6% at December 30, 2014.  Old National repurchased 306 thousand shares of stock in the open market during the 4th quarter of 2015.

The following table presents Old National’s risk-based and leverage ratios compared to industry requirements:

 Fully Phased-In
Regulatory
Guidelines Minimum
Consolidated ONB
 at December 31,
2015
Tier 1 Risk-Based Capital Ratio> 8.5% 12.6%
Total Risk-Based Capital Ratio> 10.5% 13.3%
Common Equity Tier 1 Capital Ratio > 7.0% 12.1%
Tier 1 Leverage Capital Ratio> 4.0% 8.5%


Old National’s ratio of tangible common equity to tangible assets was 7.66% at December 31, 2015, compared to 7.56% at September 30, 2015, and 8.09% at December 31, 2014.  Refer to Table 9 for Non-GAAP reconciliations. 

Maintain a Strong Credit Culture

During the 4th quarter of 2015, Old National recorded provision expense of $.5 million and had net recoveries of $.5 million.  These results compare to $.2 million in provision expense and net recoveries of $.9 million, and a provision expense of $.9 million and net charge-offs of $1.3 million, in the 3rd quarter of 2015 and the 4th quarter of 2014, respectively.  Net recoveries for the 4th quarter of 2015 were .03% of average total loans on an annualized basis, compared to net recoveries of .05% of average total loans in the 3rd quarter of 2015 and net charge-offs of .08% of average total loans in the 4th quarter of 2014. 

Delinquencies remained low as Old National reported 30+ day delinquent loans of .31% in the 4th quarter compared to .41% in the 3rd quarter of 2015.  Old National’s 90+ day delinquent loans for the 4th quarter were .01% compared to .01% in the 3rd quarter of 2015.

For the full year of 2015, Old National reported net recoveries of $1.5 million, or .02% of average total loans, and recorded provision expense of $2.9 million.  This compares to the full year of 2014 with net charge-offs of $2.4 million, or .04% of average total loans, and provision expense of $3.1 million. 

Old National’s allowance for loan losses at December 31, 2015, was $52.2 million, or .75% of total loans, compared to an allowance of $51.2 million, or .75% of total loans at September 30, 2015, and $47.8 million, or .76% of total loans, at December 31, 2014.  The coverage ratio (allowance to non-performing loans) stood at 36% at December 31, 2015, compared to 33% at September 30, 2015, and 31% at December 31, 2014.  Impacting these ratios are the Company’s recent acquisitions in which the loan portfolios were booked at fair value in accordance with ASC 805.  Therefore, no allowance for loan losses is recorded on the acquisition date. 

The following table presents certain credit quality metrics related to Old National’s loan portfolio:

($ in millions)  4Q153Q154Q14
Non-Performing Loans (NPLs)$146.7 $154.8 $153.7 
Problem Loans (Including NPLs) 213.3  252.4  250.9 
Special Mention Loans 134.3  141.2  199.3 
Net Charge-Off(Recoveries) Ratio (0.03)% (0.05)% 0.08%
Provision for Loan Losses$0.5 $0.2 $0.9 
Allowance for Loan Losses 52.2  51.2  47.8 


Anchor Partnership and 2016 Initiatives

“Our initial integration efforts in Wisconsin have reinforced our belief that not only is Old National entering dynamic markets, but we are doing so with a high quality team,” stated CEO Bob Jones.  “This expansion of our footprint will be supported through the continued focus on execution in our current markets, which will continue to be guided by the same strategic initiatives that led to our successful 2015: 1. Continue to grow organic revenue; 2. Improve the operating leverage of the Company; and 3. Prudent use of capital.  We believe the partnerships we have closed to date position the franchise in growth markets where our community bank brand and style bode well for our future performance.”

About Old National

Old National Bancorp (NASDAQ:ONB), the holding company of Old National Bank, is the largest financial services holding company headquartered in Indiana and, with $12.0 billion in assets, ranks among the top 100 banking companies in the U.S. Since its founding in Evansville in 1834, Old National Bank has focused on community banking by building long-term, highly valued partnerships with clients. Today, Old National's footprint includes Indiana, Kentucky and Michigan.  In addition to providing extensive services in retail and commercial banking, wealth management, investments and brokerage, Old National also owns Old National Insurance, one of the 100 largest brokers in the U.S. For more information and financial data, please visit Investor Relations at oldnational.com.

Conference Call

Old National will hold a conference call at 10:00 a.m. Central Time on Monday, February 1, 2016, to discuss 4th quarter and full-year 2015 financial results, strategic developments, and the Company’s financial outlook.  The live audio web cast of the call, along with the corresponding presentation slides, will be available on the Company’s Investor Relations web page at oldnational.com and will be archived there for 12 months.  A replay of the call will also be available from 7:00 a.m. Central Time on February 2 through February 16.  To access the replay, dial 1-855-859-2056, Conference ID Code 24105575.

Use of Non-GAAP Financial Measures

This earnings release contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Old National’s results of operations or financial position.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this release or the Quarterly Financial Trends supplement to this earnings release, which can be found on Investor Relations at oldnational.com.

Table 1:  Non-GAAP Reconciliation-Operational Noninterest Expenses

($ in millions)4Q153Q15
Total Noninterest Expenses As Reported$102.5 $102.6 
Anticipated Settlement of Previously Disclosed Overdraft Litigation (4.8) - 
Branch Consolidation/Divestiture, Integration and Severance Charges (2.4) (2.0)
Operational Noninterest Expenses$95.3 $100.6 


Table 2
:  Non-GAAP Reconciliation-Adjusted Net Income

($ in millions, shares in 000s)Reported 4Q15AdjustmentsAdjusted 4Q15
Total Revenues (FTE Basis)$151.7 $(11.1)$140.6 
Less: Provision for Loan Losses (0.5) -  (0.5)
Less: Noninterest Expenses (102.5) 7.2  (95.3)
Income before Income Taxes$48.7 $(3.9)$44.8 
Income Taxes (16.7) 1.3  (15.4)
Net Income$32.0 $(2.6)$29.4 
Average Shares Outstanding 114,716  -  114,716 
Earnings Per Share$0.27 $(0.02)$0.25  

Forward-Looking Statement

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements about the expected timing, completion, financial benefits and other effects of the proposed merger between ONB and Anchor. Forward-looking statements can be identified by the use of the words “anticipate,” “believe,” “expect,” “intend,” “could” and “should,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: expected cost savings, synergies and other financial benefits from the proposed merger might not be realized within the expected time frames and costs or difficulties relating to integration matters might be greater than expected; the requisite shareholder and regulatory approvals for the proposed merger might not be obtained; satisfaction of other closing conditions; delay in closing the proposed merger; the reaction to the transaction of the companies’ customers and employees; market, economic, operational, liquidity, credit and interest rate risks associated with ONB’s and Anchor’s businesses; competition; government legislation and policies (including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and its related regulations); ability of ONB and Anchor to execute their respective business plans (including integrating the ONB and Anchor businesses); changes in the economy which could materially impact credit quality trends and the ability to generate loans and gather deposits; failure or circumvention of our internal controls; failure or disruption of our information systems; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities or unfavorable resolutions of litigations; other matters discussed in this press release and other factors identified in ONB’s Annual Report on Form 10-K and other periodic filings with the SEC. These forward-looking statements are made only as of the date of this press release, and neither ONB nor Anchor undertakes an obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this press release.

Additional Information About the Old National Bancorp/Anchor BanCorp Wisconsin Inc. Transaction

Communications in this press release do not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. In connection with the proposed merger, ONB will file with the SEC a Registration Statement on Form S-4 that will include a Proxy Statement of Anchor and a Prospectus of ONB, as well as other relevant documents concerning the proposed transaction. Shareholders are urged to read the Registration Statement and the Proxy Statement/Prospectus regarding the merger when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information.  A free copy of the Proxy Statement/Prospectus, as well as other filings containing information about ONB and Anchor, may be obtained at the SEC’s Internet site (http://www.sec.gov).  You will also be able to obtain these documents, free of charge, from ONB at www.oldnational.com under the tab “Investor Relations” and then under the heading “Financial Information” or from Anchor by accessing Anchor’s website at www.anchorbank.com under the tab “About Us.”

ONB and Anchor and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of Anchor in connection with the proposed merger.  Information about the directors and executive officers of ONB is set forth in the proxy statement for ONB’s 2015 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 13, 2015.  Information about the directors and executive officers of Anchor is set forth in the proxy statement for Anchor’s 2015 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 27, 2015.  Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Proxy Statement/Prospectus regarding the proposed merger when it becomes available.  Free copies of this document may be obtained as described in the preceding paragraph.

         
 TABLE 3 
 Financial Highlights 
 ($ and shares in thousands, except per share data) 
         
  Three Months Ended  Twelve Months Ended  
  December 31,September 30,December 31, December 31,December 31, 
   2015  2015  2014   2015  2014  
 Income Statement       
 Net interest income$  85,922 $  97,104 $  90,043  $  366,116 $  366,370  
 Provision for loan losses 484  167  869   2,923  3,097  
 Noninterest income 60,614  59,744  50,495   230,632  165,129  
 Net income 31,985  37,669  29,250   116,716  103,667  
         
         
 Per Common Share Data (Diluted)       
 Net income available to common shareholders$  0.27 $  0.33 $  0.25  $  1.00 $  0.95  
 Average diluted shares outstanding 114,716  115,153  116,592   116,255  108,365  
 Book value 13.05  12.89  12.54   13.05  12.54  
 Stock price 13.56  13.93  14.88   13.56  14.88  
 Dividend payout ratio 43% 36% 44%  48% 46% 
 Tangible common book value (1) 7.62  7.45  7.67   7.62  7.67  
         
         
 Performance Ratios       
 Return on average assets 1.07% 1.26% 1.03%  0.98% 0.99% 
 Return on average common equity 8.63% 10.27% 8.06%  7.88% 7.91% 
 Net interest margin (FTE) 3.50% 3.94% 3.83%  3.72% 4.22% 
 Efficiency ratio (2) 66.42% 61.97% 69.54%  68.65% 70.03% 
 Net charge-offs (recoveries) to average loans -0.03% -0.05% 0.08%  -0.02% 0.04% 
 Allowance for loan losses to ending loans 0.75% 0.75% 0.76%  0.75% 0.76% 
 Non-performing loans to ending loans 2.11% 2.26% 2.43%  2.11% 2.43% 
         
         
 Balance Sheet       
 Total loans$  6,948,405 $  6,847,898 $  6,318,201  $  6,948,405 $  6,318,201  
 Total assets 11,991,527  11,913,786  11,646,051   11,991,527  11,646,051  
 Total deposits 8,400,860  8,621,325  8,490,664   8,400,860  8,490,664  
 Total borrowed funds 1,920,246  1,593,843  1,469,911   1,920,246  1,469,911  
 Total shareholders' equity 1,491,170  1,476,002  1,465,764   1,491,170  1,465,764  
         
         
 Capital Ratios (1)       
 Risk-based capital ratios (EOP):       
   Tier 1 common equity 12.1% 12.1% N/A   12.1% N/A  
   Tier 1 12.6% 12.5% 12.9%  12.6% 12.9% 
   Total 13.3% 13.2% 13.6%  13.3% 13.6% 
 Leverage ratio (to average assets) 8.5% 8.4% 8.8%  8.5% 8.8% 
         
 Total equity to assets (averages) 12.42% 12.30% 12.79%  12.42% 12.57% 
 Tangible common equity to tangible assets 7.66% 7.56% 8.09%  7.66% 8.09% 
         
         
 Nonfinancial Data       
 Full-time equivalent employees  2,652  2,675  2,938   2,652  2,938  
 Number of branches 160  164  195   160  195  
         
 (1) See non-GAAP measures on Table 9.   
 (2) Efficiency ratio is defined as noninterest expense before amortization of intangibles as a percent of FTE net interest income and noninterest revenues, excluding net gains from securities transactions.  This presentation excludes intangible amortization and net securities gains, as is common in other company releases, and better aligns with true operating performance. 
 FTE - Fully taxable equivalent basis  EOP - End of period actual balances    N/A - Not applicable  
         

 

          
  TABLE 4  
  Income Statement  
  ($ and shares in thousands, except per share data)  
          
  Three Months Ended  Twelve Months Ended   
  December 31,September 30,December 31, December 31,December 31,  
   2015  2015  2014   2015  2014   
 Interest income$  94,960 $  105,671 $  97,318  $  399,189 $  389,729   
 Less:  interest expense 9,038  8,567  7,275   33,073  23,359   
   Net interest income 85,922  97,104  90,043   366,116  366,370   
          
 Wealth management fees 8,142  8,290  8,251   34,395  28,737   
 Service charges on deposit accounts 10,039  11,010  11,997   43,372  47,433   
 Debit card and ATM fees 3,646  3,887  6,818   21,340  25,835   
 Mortgage banking revenue 2,145  3,170  2,390   12,540  6,017   
 Insurance premiums and commissions 10,491  9,938  9,932   42,714  41,466   
 Investment product fees 4,375  4,427  4,467   17,924  17,136   
 Company-owned life insurance 2,064  2,195  1,982   8,604  6,924   
 Change in Indemnification Asset 57  (6,582) (6,246)  (9,034) (43,162)  
 Other income 17,958  22,477  5,963   52,851  24,650   
   Total fees, service charges and other revenue 58,917  58,812  45,554   224,706  155,036   
          
 Gains (losses) on sales of securities (1) 1,662  861  4,869   5,718  9,730   
 Gains (losses) on derivatives 35  71  72   208  363   
   Total noninterest income 60,614  59,744  50,495   230,632  165,129   
          
   Total revenues 146,536  156,848  140,538   596,748  531,499   
          
 Salaries and employee benefits 56,782  58,151  58,237   243,875  219,301   
 Occupancy 11,796  13,009  12,722   53,239  49,099   
 Equipment 2,856  2,977  2,933   13,183  12,453   
 Marketing 1,769  2,727  2,590   10,410  9,591   
 Data processing 6,020  6,622  6,918   27,309  25,382   
 Communication 2,106  2,301  2,907   9,586  10,476   
 Professional fees 2,808  2,435  3,733   11,756  16,390   
 Loan expenses 1,811  1,420  1,696   6,373  6,107   
 Supplies 565  445  688   2,275  2,958   
 FDIC assessment 1,913  1,733  1,704   7,503  6,261   
 Other real estate owned expense 482  584  330   2,703  3,101   
 Intangible amortization 2,816  2,872  2,761   11,746  9,120   
 Other expense 10,745  7,341  2,897   30,974  16,199   
   Total noninterest expense 102,469  102,617  100,116   430,932  386,438   
          
 Provision for loan losses 484  167  869   2,923  3,097   
   Income before income taxes 43,583  54,064  39,552   162,893  141,964   
   Total taxes 11,598  16,395  10,302   46,177  38,297   
   Net income$  31,985 $  37,669 $  29,250  $  116,716 $  103,667   
          
 Diluted Earnings Per Share         
 Net income$  0.27 $  0.33 $  0.25  $  1.00 $  0.95   
          
 Average Common Shares Outstanding        
   Basic   114,103    114,590    115,924     115,726    107,818   
   Diluted   114,716    115,153    116,592     116,255    108,365   
          
 Common shares outstanding (EOP)   114,297    114,523    116,847     114,297    116,847   
          
  (1) Includes $0.1 million other-than-temporary impairment (OTTI) in the twelve months ended December 31, 2014.   
          


           
  TABLE 5       
  Balance Sheet (EOP) 
  ($ in thousands) 
           
    December 31, September 30, December 31,  
     2015   2015   2014   
   Assets       
     Federal Reserve Bank account$  125,724  $  10,901  $  19,954   
     Money market investments   2,783     4,590     12,138   
     Investments:       
     Treasury and government sponsored agencies   768,564     797,713     868,324   
     Mortgage-backed securities   1,082,403     1,154,134     1,265,310   
     States and political subdivisions   1,100,501     1,079,678     967,740   
     Other securities   428,951     429,392     445,567   
     Total investments   3,380,419     3,460,917     3,546,941   
     Loans held for sale   13,810     18,783     213,490   
     Loans:       
     Commercial   1,804,615     1,740,394     1,629,600   
     Commercial and agriculture real estate   1,847,821     1,845,889     1,711,110   
     Consumer:        
     Home equity   359,954     362,055     360,320   
     Other consumer loans   1,183,814     1,145,232     950,307   
     Subtotal of commercial and consumer loans   5,196,204     5,093,570     4,651,337   
     Residential real estate   1,644,614     1,640,289     1,519,156   
        Covered loans   107,587     114,039     147,708   
     Total loans   6,948,405     6,847,898     6,318,201   
     Total earning assets   10,471,141     10,343,089     10,110,724   
           
   Allowance for loan losses   (52,233)    (51,226)    (47,849)  
   Nonearning Assets:       
     Cash and due from banks   91,311     157,919     207,871   
     Premises and equipment   196,676     130,341     135,892   
     Goodwill and intangible assets   619,942     622,758     569,539   
     Company-owned life insurance   341,294     339,352     325,617   
     FDIC Indemnification Asset   9,030     8,905     20,603   
     Other real estate owned   12,498     13,705     16,362   
     Other assets    301,868     348,943     307,292   
     Total nonearning assets   1,572,619     1,621,923     1,583,176   
     Total assets$  11,991,527  $  11,913,786  $  11,646,051   
           
   Liabilities and Equity       
     Noninterest-bearing demand deposits$  2,488,855  $  2,388,854  $  2,427,748   
     NOW accounts   2,133,536     2,001,077     2,176,879   
     Savings accounts   2,201,352     2,201,066     2,222,557   
     Money market accounts   577,050     1,043,135     574,462   
     Other time deposits   901,352     926,981     1,052,508   
     Total core deposits   8,302,145     8,561,113     8,454,154   
     Brokered CD's   98,715     60,212     36,510   
     Total deposits   8,400,860     8,621,325     8,490,664   
           
     Short-term borrowings   628,499     474,894     551,309   
     Other borrowings   1,291,747     1,118,949     918,603   
     Total borrowed funds   1,920,246     1,593,843     1,469,911   
   Accrued expenses and other liabilities   179,251     222,616     219,712   
     Total liabilities   10,500,357     10,437,784     10,180,287   
           
   Common stock, surplus, and retained earnings   1,525,967     1,510,382     1,497,319   
   Other comprehensive income   (34,797)    (34,380)    (31,555)  
     Total shareholders' equity   1,491,170     1,476,002     1,465,764   
     Total liabilities and shareholders' equity$  11,991,527  $  11,913,786  $  11,646,051   
           
   EOP - End of period actual balances   
           


               
 TABLE 6    
 Average Balance Sheet and Interest Rates 
 ($ in thousands) 
               
               
   Three Months Ended Three Months Ended Three Months Ended 
   December 31, 2015 September 30, 2015 December 31, 2014 
   AverageIncome (1)/Yield/ AverageIncome (1)/Yield/ AverageIncome (1)/Yield/ 
 Earning Assets: BalanceExpenseRate BalanceExpenseRate BalanceExpenseRate 
   Fed Funds sold, resell agr, Fed Reserve             
   Bank account, and money market$  94,660 $  29  0.12% $  33,215 $  4  0.05% $  21,398 $  20  0.38% 
   Investments:             
   Treasury and gov't sponsored agencies   770,472    3,658  1.90%    820,424    3,926  1.91%    839,774    4,171  1.99% 
   Mortgage-backed securities   1,134,521    5,356  1.89%    1,123,701    5,179  1.84%    1,255,051    5,297  1.69% 
   States and political subdivisions   1,088,917    12,935  4.75%    1,052,494    12,610  4.79%    908,662    11,325  4.99% 
   Other securities    431,541    2,635  2.44%    440,588    2,773  2.52%    433,442    2,766  2.54% 
   Total investments    3,425,451    24,584  2.87%    3,437,207    24,488  2.85%    3,436,929    23,558  2.73% 
   Loans:             
   Commercial (2)    1,773,804    16,861  3.72%    1,765,028    20,106  4.46%    1,661,863    18,919  4.45% 
   Commercial and agriculture real estate (2)   1,860,536    27,496  5.78%    1,873,068    34,303  7.23%    1,737,031    29,566  6.66% 
   Consumer:             
   Home equity (2)    424,013    4,218  3.95%    433,517    4,230  3.87%    423,370    3,501  3.28% 
   Other consumer loans (2)   1,160,652    9,747  3.33%    1,140,330    9,976  3.47%    965,511    9,467  3.89% 
   Subtotal commercial and consumer loans   5,219,005    58,322  4.43%    5,195,768    68,615  5.24%    4,787,775    61,453  5.09% 
   Residential real estate loans (2)   1,675,707    17,188  4.10%    1,698,501    17,529  4.13%    1,612,419    16,611  4.10% 
               
   Total loans (2)    6,894,712    75,510  4.32%    6,894,269    86,144  4.92%    6,400,194    78,064  4.81% 
               
   Total earning assets$  10,414,823 $  100,123  3.80% $  10,364,691 $  110,636  4.22% $  9,858,522 $  101,642  4.09% 
               
 Interest-bearing Liabilities:            
   NOW accounts $  2,063,815 $  289  0.06% $  2,099,658 $  148  0.03% $  2,190,919 $  184  0.03% 
   Savings accounts    2,207,640    784  0.14%    2,278,466    797  0.14%    2,204,138    751  0.14% 
   Money market accounts   828,501    263  0.13%    607,060    104  0.07%    557,842    72  0.05% 
   Other time deposits    909,985    2,123  0.93%    973,729    2,351  0.96%    1,048,183    2,331  0.88% 
   Total interest-bearing deposits   6,009,941    3,459  0.23%    5,958,913    3,401  0.23%    6,001,083    3,338  0.22% 
   Brokered CD's     80,951    141  0.69%    43,201    74  0.68%    38,004    43  0.45% 
   Total interest-bearing deposits and CD's   6,090,892    3,600  0.23%    6,002,114    3,474  0.23%    6,039,087    3,381  0.22% 
               
   Short-term borrowings     479,760    144  0.12%    527,368    140  0.11%    437,388    84  0.08% 
   Other borrowings     1,196,166    5,294  1.75%    1,230,541    4,952  1.59%    827,658    3,811  1.81% 
   Total borrowed funds   1,675,926    5,438  1.29%    1,757,909    5,092  1.15%    1,265,047    3,895  1.19% 
               
   Total interest-bearing liabilities$  7,766,818 $  9,038  0.46% $  7,760,023 $  8,567  0.44% $  7,304,134 $  7,276  0.40% 
               
 Net interest rate spread    3.34%    3.78%    3.69% 
               
 Net interest margin (FTE)   3.50%    3.94%    3.83% 
               
 FTE adjustment  $  5,163    $  4,965    $  4,324   
               
 (1) Interest income is reflected on a fully taxable equivalent basis (FTE).   
 (2) Includes loans held for sale.  
               


          
 TABLE 7   
 Average Balance Sheet and Interest Rates
 ($ in Thousands)
          
          
   Twelve Months Ended Twelve Months Ended
   December 31, 2015 December 31, 2014
   AverageIncome (1)/Yield/ AverageIncome (1)/Yield/
 Earning Assets: BalanceExpenseRate BalanceExpenseRate
   Fed Funds sold, resell agr, Fed Reserve        
   Bank account, and money market$  43,383 $  47  0.11% $  20,148 $  42  0.21%
  Investments:        
   Treasury and gov't sponsored agencies   829,728    16,080  1.94%    760,566    15,612  2.05%
   Mortgage-backed securities   1,137,565    20,645  1.81%    1,281,412    23,130  1.81%
   States and political subdivisions   1,023,983    49,162  4.80%    889,343    45,112  5.07%
   Other securities    444,520    10,903  2.45%    418,714    11,322  2.70%
   Total investments    3,435,796    96,790  2.82%    3,350,035    95,176  2.84%
  Loans:        
   Commercial (2)    1,754,141    75,900  4.33%    1,527,436    70,471  4.61%
   Commercial and agriculture real estate (2)   1,862,055    118,237  6.35%    1,474,136    130,780  8.87%
   Consumer:        
   Home equity (2)    439,657    17,480  3.98%    374,320    15,281  4.08%
   Other consumer loans (2)   1,115,430    39,370  3.53%    839,571    34,074  4.06%
   Subtotal commercial and consumer loans   5,170,591    250,987  4.85%    4,215,463    250,606  5.94%
   Residential real estate loans (2)   1,712,636    70,908  4.14%    1,497,122    60,904  4.07%
          
   Total loans (2)    6,883,919    321,895  4.68%    5,712,585    311,510  5.45%
          
   Total earning assets$  10,363,098 $  418,732  4.04% $  9,082,768 $  406,728  4.48%
          
 Interest-bearing Liabilities:       
   NOW accounts $  2,160,019 $  758  0.04% $  1,989,794 $  595  0.03%
   Savings accounts    2,299,357    3,199  0.14%    2,104,076    2,875  0.14%
   Money market accounts   677,414    577  0.09%    490,247    250  0.05%
   Other time deposits    1,001,436    9,270  0.93%    996,405    9,453  0.91%
   Total interest-bearing deposits   6,138,226    13,804  0.23%    5,580,522    13,173  0.24%
   Brokered CD's     62,346    364  0.58%    27,973    153  0.55%
   Total interest-bearing deposits and CD's   6,200,572    14,168  0.23%    5,608,494    13,326  0.24%
          
   Short-term borrowings     482,241    493  0.10%    404,919    310  0.08%
   Other borrowings     1,061,681    18,412  1.73%    753,358    9,723  1.29%
   Total borrowed funds   1,543,922    18,905  1.22%    1,158,277    10,033  0.86%
          
   Total interest-bearing liabilities$  7,744,494 $  33,073  0.43% $  6,766,771 $  23,359  0.35%
          
 Net interest rate spread    3.61%    4.12%
          
 Net interest margin (FTE)   3.72%    4.22%
          
 FTE adjustment   $  19,543    $  16,999  
          
 (1) Interest income is reflected on a fully taxable equivalent basis (FTE). 
 (2) Includes loans held for sale.  
          


        
 TABLE 8
 Asset Quality (EOP)
 ($ in thousands)
        
  Three Months Ended Twelve Months Ended
  December 31,September 30,December 31, December 31,December 31,
   2015  2015  2014   2015  2014 
        
 Beginning allowance for loan losses$  51,226 $  50,191 $  48,279  $  47,849 $  47,145 
        
   Provision for loan losses   484    167    869     2,923    3,097 
        
   Gross charge-offs   (3,499)   (2,468)   (3,524)    (10,818)   (11,216)
   Gross recoveries   4,022    3,336    2,225     12,279    8,823 
   Net (charge-offs) recoveries   523    869    (1,298)    1,461    (2,393)
        
 Ending allowance for loan losses$  52,233 $  51,226 $  47,849  $  52,233 $  47,849 
        
 Net charge-offs (recoveries) / average loans (1) -0.03% -0.05% 0.08%  -0.02% 0.04%
        
 Average loans outstanding (1)$  6,891,197 $  6,791,601 $  6,387,085  $  6,756,135 $  5,703,294 
        
 EOP loans outstanding (1)$  6,948,405 $  6,847,898 $  6,318,201  $  6,948,405 $  6,318,201 
        
 Allowance for loan loss / EOP loans (1) 0.75% 0.75% 0.76%  0.75% 0.76%
        
 Underperforming Assets:      
   Loans 90 Days and over (still accruing)$  916 $  575 $  457  $  916 $  457 
        
   Non-performing loans:      
   Nonaccrual loans (2)   132,373    140,666    140,860     132,373    140,860 
   Renegotiated loans   14,285    14,121    12,858     14,285    12,858 
   Total non-performing loans   146,658    154,787    153,718     146,658    153,718 
        
   Foreclosed properties   12,498    13,705    16,362     12,498    16,362 
        
 Total underperforming assets$  160,072 $  169,067 $  170,537  $  160,072 $  170,537 
        
 Classified loans - "problem loans"$  213,294 $  252,397 $  250,899  $  213,294 $  250,899 
 Other classified assets   6,857    22,111    26,479     6,857    26,479 
 Criticized loans - "special mention loans"   134,347    141,187    199,334     134,347    199,334 
 Total classified and criticized assets$  354,498 $  415,695 $  476,712  $  354,498 $  476,712 
        
 Non-performing loans / EOP loans (1) 2.11% 2.26% 2.43%  2.11% 2.43%
        
 Allowance to non-performing loans (3) 36% 33% 31%  36% 31%
        
 Under-performing assets / EOP loans (1) 2.30% 2.47% 2.70%  2.30% 2.70%
        
 EOP total assets$  11,991,527 $  11,913,786 $  11,646,051  $  11,991,527 $  11,646,051 
        
 Under-performing assets / EOP assets 1.33% 1.42% 1.46%  1.33% 1.46%
        
  EOP - End of period actual balances  
  (1) Excludes loans held for sale.  
  (2) Includes renegotiated loans totaling $30.0 million at December 31, 2015, $38.6 million at September 30, 2015, and $22.1 million at December 31, 2014. 
  (3) Includes acquired loans that were recorded at fair value in accordance with ASC 805 at the date of acquisition.  As such, the credit risk was incorporated in the fair value recorded and no allowance for loan losses was recorded on the acquisition date. 
        
        


         
  TABLE 9
 Non-GAAP Measures
 ($ in thousands)
         
   Three Months Ended  Twelve Months Ended 
   December 31,September 30,December 31, December 31,December 31,
    2015  2015  2014   2015  2014 
         
  Actual EOP Balances      
  GAAP shareholders' equity $  1,491,170 $  1,476,002 $  1,465,764  $  1,491,170 $  1,465,764 
         
  Deduct:      
  Goodwill    584,634    584,634    530,845     584,634    530,845 
  Intangibles    35,308    38,124    38,694     35,308    38,694 
      619,942    622,758    569,539     619,942    569,539 
         
  Tangible shareholders' equity $  871,228 $  853,244 $  896,225  $  871,228 $  896,225 
         
  Actual EOP Balances      
  GAAP assets $  11,991,527 $  11,913,786 $  11,646,051  $  11,991,527 $  11,646,051 
         
  Add:      
  Trust overdrafts   29    127    227     29    227 
         
  Deduct:      
  Goodwill    584,634    584,634    530,845     584,634    530,845 
  Intangibles    35,308    38,124    38,694     35,308    38,694 
      619,942    622,758    569,539     619,942    569,539 
         
  Tangible Assets $  11,371,614 $  11,291,155 $  11,076,739  $  11,371,614 $  11,076,739 
         
  Risk weighted assets   7,718,065    7,597,349    7,334,027     7,718,065    7,334,027 
         
  Actual EOP Balances      
  GAAP net income$  31,985 $  37,669 $  29,250  $  116,716 $  103,667 
         
  Add:      
  Intangible amortization (net of tax)   2,545    2,596    2,461     10,593    7,797 
         
  Tangible net income$  34,530 $  40,265 $  31,711  $  127,309 $  111,464 
         
  Tangible Ratios       
  Return on tangible common equity 15.85% 18.88% 14.15%  14.61% 12.44%
  Return on tangible assets  1.21% 1.43% 1.15%  1.12% 1.01%
  Tangible common equity to tangible assets  7.66% 7.56% 8.09%  7.66% 8.09%
  Tangible common equity to risk weighted assets  11.29% 11.23% 12.22%  11.29% 12.22%
  Tangible common book value (1)   7.62    7.45    7.67     7.62    7.67 
         
  Tangible common equity presentation includes other comprehensive income as is common in other company releases. 
  (1) Tangible common shareholders' equity divided by common shares issued and outstanding at period-end. 
         
  Tier 1 capital$  968,772 $  950,915 $  944,649  $  968,772 $  944,649 
         
  Deduct:      
  Trust Preferred Securities   45,000    45,000    45,000     45,000    45,000 
  Additional Tier 1 capital deductions   (10,725)   (11,392)   -      (10,725)   -  
      34,275    33,608    45,000     34,275    45,000 
         
  Tier 1 common equity $  934,497 $  917,307 $  899,649  $  934,497 $  899,649 
         
  Risk weighted assets   7,718,065    7,597,349    7,334,027     7,718,065    7,334,027 
         
  Tier 1 common equity to risk weighted assets  12.11% 12.07% 12.27%  12.11% 12.27%
         
Contacts:
Media:
Kathy A. Schoettlin – (812) 465-7269
Executive Vice President – Communications
Financial Community:
Lynell J. Walton – (812) 464-1366
Senior Vice President – Investor Relations

Primary Logo

 Top of page