Financial Highlights
2018 FQ1 YTD
3/31/2018
2017 FY
12/31/2017
2016 FY
12/31/2016
2015 FY
12/31/2015
2014 FY
12/31/2014
Balance Sheet ($000)
Total Assets 7,894,918 5,446,675 5,091,383 4,655,380 4,397,132
Total Net Loans 6,043,106 4,278,839 3,896,963 3,469,932 3,100,102
Total Deposits 5,627,206 3,963,662 3,577,544 3,263,730 3,066,509
Equity Attributable to Parent Company 1,014,608 563,816 533,572 524,427 521,751
Total Equity 1,014,608 563,816 533,572 524,427 521,751
Profitability (%)
Net Income($000) 21,665 53,209 48,250 45,355 38,200
Net Income Attributable to Parent($000) 21,665 53,209 48,250 45,355 38,200
ROAA 1.11 1.02 1.02 1.01 0.91
Core ROAA 1.36 1.05 0.99 0.96 1.02
ROAE 8.58 9.66 9.15 8.73 7.43
ROATCE 11.15 11.47 10.92 10.48 9.02
Core ROAE 10.60 10.02 8.92 8.29 8.36
Net Interest Margin 3.55 3.55 3.49 3.44 3.43
Reported: Net Interest Margin 3.58 3.55 3.49 3.44 3.45
Efficiency Ratio 50.49 55.14 59.85 61.05 62.42
Noninterest Inc/ Operating Rev 19.73 22.84 24.72 26.51 26.57
Balance Sheet Ratios (%)
Loans/ Deposits 107.72 108.85 109.79 107.10 101.99
Securities/ Assets 13.18 14.23 15.33 18.10 21.26
Total Equity/ Total Assets 12.85 10.35 10.48 11.26 11.87
Tangible Equity/ Tangible Assets 8.76 8.91 8.93 9.63 10.14
Tang Common Equity/ Tang Assets 8.76 8.91 8.93 9.63 10.14
Asset Quality (%)
NPAs/ Assets 0.41 0.58 0.66 0.80 0.85
NPA Excl Restructured/ Assets 0.37 0.52 0.61 0.70 0.72
NPAs & 90+ PD/ Assets 0.41 0.58 0.66 0.80 0.85
NPAs/ Loans & REO 0.53 0.73 0.85 1.06 1.18
Nonaccrual & 90+ & OREO/ Assets 0.37 0.53 0.62 0.70 0.72
NPAs & 90+ PD/ Loans & REO 0.53 0.73 0.86 1.06 1.18
NPA & Loans 90+/ Tangible Common Equity + LLR 4.55 6.05 6.89 7.74 7.84
NCOs/ Avg Loans 0.02 0.04 0.06 0.07 0.03
Loan Loss Reserves/ Gross Loans 0.77 1.05 1.12 1.16 1.20
Reserves/ NPAs 146.54 144.24 131.11 109.81 101.56
Loan Loss Provision/ NCO 618.27 166.59 233.61 235.78 (20.35)
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 679,300 485,814 455,923 443,284 439,042
Tier 1 Capital($000) 689,705 485,814 485,923 478,284 474,042
Tier 2 Capital($000) 74,055 45,256 44,067 40,895 NA
Total Capital($000) 763,760 531,070 529,990 519,179 511,845
Total Risk-weighted Assets($000) 6,223,694 4,481,260 4,139,717 3,643,050 3,399,057
Tier 1 Common Capital (CET1) Ratio(%) 10.92 10.84 11.01 12.17 12.92
Tier 1 Ratio(%) 11.08 10.84 11.74 13.13 13.95
Total Capital Ratio(%) 12.27 11.85 12.80 14.25 15.06
Liquidity Coverage Ratio(%) NA NA NA NA NA
Leverage Ratio(%) 9.21 9.24 10.14 10.60 11.26
Basel III Leverage Ratio(%) NA NA NA NA NA
Per Share Information ($)
Common Shares Outstanding(actual) 35,463,269 23,996,293 23,901,084 24,295,971 25,044,877
Avg Diluted Shares(actual) 35,683,542 24,207,728 24,149,121 24,697,908 25,139,370
Basic Book Value per Share 28.61 23.50 22.32 21.58 20.83
As-reported Book Value per Share 28.61 23.50 22.32 21.58 20.83
Basic Tangible Book Value per Share 18.62 19.90 18.71 18.11 17.45
Reported: Tangible Book Value 19.12 20.18 18.98 18.17 17.48
Common Dividends Declared per Share 0.26 1.04 0.98 0.90 0.76
EPS after Extra 0.61 2.20 2 1.84 1.52
EPS after Extra Growth(%) (3.20) 10 8.70 21.10 (14.10)
Core EPS 0.75 2.28 1.95 1.75 1.71
Core EPS Growth(%) 19.50 17 11.70 2.20 (6.80)
Diluted EPS before Amortization 0.63 2.20 2.01 1.86 1.55
Pre-Provision Earnings per Share 0.69 2.52 2.04 1.82 1.61
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.