IBERIABANK Corporation Reports Third Quarter Results
LAFAYETTE, La., Oct. 18, 2019 /PRNewswire/ -- IBERIABANK Corporation (NASDAQ: IBKC), holding company of the 132-year-old IBERIABANK (www.iberiabank.com), reported financial results for the third quarter ended September 30, 2019. For the quarter, the Company reported net income available to common shareholders of $96.3 million, or $1.82 diluted earnings per common share ("EPS"). On a non-GAAP basis, EPS excluding non-core revenues and non-core expenses ("Core EPS") in the third quarter of 2019 was $1.82 per common share, compared to $1.74 in the year-ago period, an increase of 5% (refer to press release supplemental tables for a reconciliation of GAAP to non-GAAP metrics).
Daryl G. Byrd, President and Chief Executive Officer, commented, "We reported another quarter of solid earnings driven by strong growth in both loans and core deposits. As expected, our net interest margin was impacted by lower interest rates, but continued strength in fee income businesses and good expense discipline provided a partial offset to the impact. As we move toward the end of 2019 and prepare for 2020, we remain focused on continuing to grow our businesses throughout the Southeastern U.S., delivering strong financial results and maintaining stellar asset quality, while navigating the ever-challenging environment."
Highlights for the third quarter of 2019 and at September 30, 2019:
|
|
For the three months ended |
||||||||||||
|
|
GAAP |
|
Non-GAAP Core |
||||||||||
|
|
3Q19 |
2Q19 |
|
3Q19 |
2Q19 |
||||||||
|
Diluted Earnings Per Common Share |
$ |
1.82 |
|
$ |
1.86 |
|
|
$ |
1.82 |
|
$ |
1.87 |
|
|
Return on Average Assets |
1.26 |
% |
1.30 |
% |
|
1.26 |
% |
1.31 |
% |
||||
|
Return on Average Common Equity |
9.46 |
% |
10.05 |
% |
|
9.46 |
% |
10.13 |
% |
||||
|
Return on Average Tangible Common Equity |
N/A |
|
N/A |
|
|
14.48 |
% |
15.58 |
% |
||||
|
Efficiency Ratio |
55.2 |
% |
54.0 |
% |
|
55.2 |
% |
53.8 |
% |
||||
|
Tangible Efficiency Ratio (TE) |
N/A |
|
N/A |
|
|
53.4 |
% |
52.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
- Total loan growth of $321.2 million on a linked quarter basis, or 6% annualized, primarily driven by growth in corporate asset finance and energy, and in the Birmingham, Mobile, and New Orleans markets. Total loan growth on a year-to-date basis was $1.2 billion, or 7%, on an annualized basis.
- Total deposits increased $682.0 million compared to the prior quarter, or 11%, annualized. The Company experienced deposit growth in all but three of its operating markets, with no increase in brokered deposits from the prior quarter. On a year-to-date basis, we added $1.2 billion in total deposit balances, an annualized growth rate of 7%.
- Non-interest income increased $4.8 million, or 8%, on a linked quarter basis. The increase was primarily driven by a $3.2 million gain on non-mortgage loan sales and a $1.6 million increase in customer swap commission income.
- The Company's reported and cash net interest margins both decreased 13 basis points on a linked quarter basis, to 3.44% and 3.24%, respectively. The Company realized $7 million in recoveries, no significant change from the prior quarter.
- The provision for credit losses totaled $9.0 million, compared to $10.8 million in the prior quarter. Asset quality measures remained strong and stable.
- Net charge-offs to average loans on an annualized basis remained flat at 0.14% as compared to the prior quarter. Classified assets were 0.89% of total assets, compared to 0.97% in the prior quarter and 1.20% a year ago.
- During the third quarter of 2019, the Company repurchased approximately 552 thousand shares of its outstanding common stock at a weighted average price of $72.46 per common share. The current share repurchase program has an additional 1.2 million common shares available, which we expect to repurchase over the next three quarters.
|
|
||||||||||||||||||
|
|
||||||||||||||||||
|
Table A - Summary Financial Results |
||||||||||||||||||
|
(Dollars in thousands, except per share data) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the Three Months Ended |
|||||||||||||||||
|
|
9/30/2019 |
|
|
6/30/2019 |
|
% Change |
|
9/30/2018 |
|
% Change |
||||||||
|
GAAP BASIS: |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income available to common shareholders |
$ |
96,251 |
|
|
|
$ |
100,649 |
|
|
(4.4) |
|
|
$ |
97,866 |
|
|
(1.7) |
|
|
Earnings per common share - diluted |
1.82 |
|
|
|
1.86 |
|
|
(2.2) |
|
|
1.73 |
|
|
5.2 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average loans and leases, net of unearned income |
$ |
23,522,892 |
|
|
|
$ |
23,120,689 |
|
|
1.7 |
|
|
$ |
22,162,373 |
|
|
6.1 |
|
|
Average total deposits |
24,588,346 |
|
|
|
24,102,704 |
|
|
2.0 |
|
|
23,241,529 |
|
|
5.8 |
|
|||
|
Net interest margin (TE) (1) |
3.44 |
|
% |
|
3.57 |
|
% |
|
|
3.74 |
|
% |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total revenues |
$ |
313,007 |
|
|
|
$ |
314,164 |
|
|
(0.4) |
|
|
$ |
312,312 |
|
|
0.2 |
|
|
Total non-interest expense |
172,662 |
|
|
|
169,618 |
|
|
1.8 |
|
|
169,062 |
|
|
2.1 |
|
|||
|
Efficiency ratio |
55.2 |
|
% |
|
54.0 |
|
% |
|
|
54.1 |
|
% |
|
|||||
|
Return on average assets |
1.26 |
|
|
|
1.30 |
|
|
|
|
1.34 |
|
|
|
|||||
|
Return on average common equity |
9.46 |
|
|
|
10.05 |
|
|
|
|
10.21 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
NON-GAAP BASIS (2): |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Core revenues |
$ |
313,007 |
|
|
|
$ |
315,176 |
|
|
(0.7) |
|
|
$ |
312,311 |
|
|
0.2 |
|
|
Core non-interest expense |
172,662 |
|
|
|
169,543 |
|
|
1.8 |
|
|
168,362 |
|
|
2.6 |
|
|||
|
Core earnings per common share - diluted |
1.82 |
|
|
|
1.87 |
|
|
(2.7) |
|
|
1.74 |
|
|
4.6 |
|
|||
|
Core tangible efficiency ratio (TE) (1) (3) |
53.4 |
|
% |
|
52.0 |
|
% |
|
|
51.9 |
|
% |
|
|||||
|
Core return on average assets |
1.26 |
|
|
|
1.31 |
|
|
|
|
1.35 |
|
|
|
|||||
|
Core return on average common equity |
9.46 |
|
|
|
10.13 |
|
|
|
|
10.27 |
|
|
|
|||||
|
Core return on average tangible common equity |
14.48 |
|
|
|
15.58 |
|
|
|
|
16.34 |
|
|
|
|||||
|
Net interest margin (TE) - cash basis (1) |
3.24 |
|
|
|
3.37 |
|
|
|
|
3.47 |
|
|
|
|||||
|
|
||||||||||||||||||
|
(1) Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
||||||||||||||||||
|
(2) See Table 9 and Table 10 for GAAP to Non-GAAP reconciliations. |
||||||||||||||||||
|
(3) Tangible calculations eliminate the effect of goodwill and acquisition-related intangible assets and the corresponding amortization expense on a tax-effected basis where applicable. |
Operating Results
Net interest income decreased $6.0 million, or 2%, on a linked quarter basis. The yield on total earning assets was 11 basis points lower at 4.59% compared to 4.70% in the prior quarter. Average loans increased $402.2 million, or 7% annualized, while the associated taxable-equivalent yield decreased 13 basis points. The decrease in loan yield was primarily attributable to the repricing of variable rate loans as a result of recent cuts to the target federal funds rate and the corresponding impact to LIBOR.
Average interest-bearing deposits increased $502.8 million, or 11% annualized, and the cost of interest-bearing deposits rose 5 basis points to 1.55% on a linked quarter basis. Total average interest-bearing liabilities increased by $195.1 million, or 4% annualized, and the cost of interest-bearing liabilities rose 3 basis points to 1.64%. The total cost of funding in the third quarter of 2019 was 1.24% compared to 1.22% in the prior quarter. The lower loan yield along with the increase in cost of funds resulted in a decrease in the reported and cash net interest margins of 13 basis points to 3.44% and 3.24%, respectively.
The provision for credit losses totaled $9.0 million compared to $10.8 million in the prior quarter. Asset quality measures remained strong and stable. Net charge-offs to average loans on an annualized basis remained flat at 0.14% compared to the prior quarter. Non-performing assets to total assets were 0.58% compared to 0.60% in the prior quarter. On a linked quarter basis, the allowance for loan and lease losses to total loans and leases decreased slightly to 0.62% compared to 0.63% in the prior quarter and covered 93% of non-performing loans.
Non-interest income increased $4.8 million, or 8%, on a linked quarter basis. The increase was primarily driven by a $3.2 million gain on non-mortgage loan sales and a $1.6 million increase in customer swap commission income.
Non-interest expense increased $3.0 million, or 2%, compared to the linked quarter, primarily as a result of a $2.3 million increase in occupancy and equipment expense from a write-off on certain long-lived assets and a $2.0 million increase in OREO expense, partially offset by lower travel and other expenses.
On a linked quarter basis, the efficiency ratio increased to 55.2% from 54.0%, primarily due to the decrease in net interest income, while the non-GAAP core tangible efficiency ratio increased to 53.4% compared to 52.0%. The Company continues to focus on cost containment and revenue enhancement efforts to deliver positive operating leverage. Refer to Table A for a summary of financial results on both a GAAP and non-GAAP basis.
|
Table B - Summary Financial Condition Results |
|||||||||||||||||||||
|
(Dollars in thousands, except per share data) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
As of and For the Three Months Ended |
|||||||||||||||||||
|
|
|
9/30/2019 |
|
6/30/2019 |
|
% Change |
|
9/30/2018 |
|
% Change |
|||||||||||
|
PERIOD-END BALANCES: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Total loans and leases, net of unearned income |
$ |
23,676,537 |
|
|
|
$ |
23,355,311 |
|
|
|
1.4 |
|
|
$ |
22,343,906 |
|
|
|
6.0 |
|
|
|
Total deposits |
24,977,285 |
|
|
|
24,295,331 |
|
|
|
2.8 |
|
|
23,193,446 |
|
|
|
7.7 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
ASSET QUALITY RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Loans 30-89 days past due and still accruing as a percentage of total loans (1) |
0.23 |
% |
|
|
0.18 |
% |
|
|
|
|
0.32 |
% |
|
|
|
|||||
|
|
Loans 90 days or more past due and still accruing as a percentage of total loans (1) |
0.02 |
|
|
|
0.00 |
|
|
|
|
|
0.06 |
|
|
|
|
|||||
|
|
Non-performing assets to total assets (1)(2) |
0.58 |
|
|
|
0.60 |
|
|
|
|
|
0.63 |
|
|
|
|
|||||
|
|
Classified assets to total assets (3) |
0.89 |
|
|
|
0.97 |
|
|
|
|
|
1.20 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CAPITAL RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Tangible common equity ratio (Non-GAAP) (4) (5) |
9.05 |
% |
|
|
8.97 |
% |
|
|
|
|
8.69 |
% |
|
|
|
|||||
|
|
Tier 1 leverage ratio (6) |
9.78 |
|
|
|
9.71 |
|
|
|
|
|
9.65 |
|
|
|
|
|||||
|
|
Total risk-based capital ratio (6) |
12.34 |
|
|
|
12.33 |
|
|
|
|
|
12.42 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
PER COMMON SHARE DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Book value |
$ |
77.58 |
|
|
|
$ |
75.93 |
|
|
|
2.2 |
|
|
$ |
68.03 |
|
|
|
14.0 |
|
|
|
Tangible book value (Non-GAAP) (4) (5) |
52.68 |
|
|
|
51.20 |
|
|
|
2.9 |
|
|
44.72 |
|
|
|
17.8 |
|
|||
|
|
Closing stock price |
75.54 |
|
|
|
75.85 |
|
|
|
(0.4) |
|
|
81.35 |
|
|
|
(7.1) |
|
|||
|
|
Cash dividends |
0.45 |
|
|
|
0.43 |
|
|
|
4.7 |
|
|
0.39 |
|
|
|
15.4 |
|
|||
|
|
|||||||||||||||||||||
|
(1) |
Past due and non-accrual loan amounts exclude acquired impaired loans, even if contractually past due or if the Company does not expect to receive payment in full, as the Company is currently accreting interest income over the expected life of the loans. |
||||||||||||||||||||
|
(2) |
Non-performing assets consist of non-accruing loans, accruing loans 90 days or more past due and other real estate owned, including repossessed assets. Refer to Table 5 for further detail. |
||||||||||||||||||||
|
(3) |
Classified assets include loans rated substandard or worse, non-performing mortgage and consumer loans, and OREO and foreclosed property and include acquired impaired loans accounted for under ASC 310-30. Classified assets were $283 million, $304 million and $360 million at September 30, 2019, June 30, 2019, and September 30, 2018, respectively. |
||||||||||||||||||||
|
(4) |
See Table 9 and Table 10 for GAAP to Non-GAAP reconciliations. |
||||||||||||||||||||
|
(5) |
Tangible calculations eliminate the effect of goodwill and acquisition-related intangible assets and the corresponding amortization expense on a tax-effected basis where applicable. |
||||||||||||||||||||
|
(6) |
Regulatory capital ratios as of September 30, 2019 are preliminary. |
||||||||||||||||||||
Loans and Leases
On a linked quarter basis, total loans and leases increased $321.2 million, or 6% annualized, to $23.7 billion at September 30, 2019. Growth during the third quarter of 2019 was strongest in the Energy Group (reserve-based and midstream lending), the Corporate Asset Finance Group (equipment financing and leasing business), and the Birmingham, Mobile, and New Orleans markets. The Company believes it is well-positioned for diversified loan growth based on our strategic presence in significant MSAs in the Southeastern United States.
|
Table C - Period-End Loans and Leases |
|||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
As of and For the Three Months Ended |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
Linked Qtr Change |
|
Year/Year Change |
|
Mix |
||||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
9/30/2018 |
|
$ |
% |
|
Annualized |
|
$ |
% |
|
9/30/2019 |
6/30/2019 |
|||||||||||||
|
Commercial loans and leases |
$ |
16,299,881 |
|
|
$ |
15,980,029 |
|
|
$ |
14,962,923 |
|
|
319,852 |
|
2.0 |
|
|
7.9 |
% |
|
1,336,958 |
|
8.9 |
|
|
68.9 |
% |
68.5 |
% |
|
Residential mortgage loans |
4,649,745 |
|
|
4,538,194 |
|
|
4,300,163 |
|
|
111,551 |
|
2.5 |
|
|
9.8 |
% |
|
349,582 |
|
8.1 |
|
|
19.6 |
% |
19.4 |
% |
|||
|
Consumer and other loans |
2,726,911 |
|
|
2,837,088 |
|
|
3,080,820 |
|
|
(110,177) |
|
(3.9) |
|
|
(15.4) |
% |
|
(353,909) |
|
(11.5) |
|
|
11.5 |
% |
12.1 |
% |
|||
|
Total loans and leases |
$ |
23,676,537 |
|
|
$ |
23,355,311 |
|
|
$ |
22,343,906 |
|
|
321,226 |
|
1.4 |
|
|
5.5 |
% |
|
1,332,631 |
|
6.0 |
|
|
100.0 |
% |
100.0 |
% |
Investment Securities
On an average balance and linked quarter basis, the investment portfolio decreased $291.4 million, or 24% annualized, to $4.6 billion, primarily due to sales of available-for-sale securities. On a period-end basis, investment securities were $4.4 billion, or 14% of total assets. At September 30, 2019, approximately 96% of the investment portfolio was in available-for-sale securities, which experience unrealized gains as interest rates fall. The investment portfolio had an effective duration of 2.5 years at September 30, 2019, down from 2.6 years at June 30, 2019, and a $70.1 million unrealized gain at September 30, 2019, up from a $58.4 million unrealized gain at June 30, 2019. The average yield on investment securities decreased 12 basis points to 2.71% in the third quarter of 2019. The investment portfolio primarily consists of government agency securities. Municipal securities comprised 7.1% of total investments at September 30, 2019.
Deposits and Funding
Total deposits increased $682.0 million, or 11% annualized, to $25.0 billion at September 30, 2019. Growth during the third quarter of 2019 was strongest in the Miami-Dade, Southwest Louisiana, and Baton Rouge markets.
|
Table D - Period-End Deposits |
||||||||||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
Linked Qtr Change |
|
Year/Year Change |
|
Mix |
|||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
9/30/2018 |
|
$ |
% |
Annualized |
|
$ |
% |
|
9/30/2019 |
6/30/2019 |
|||||||||||||
|
Non-interest-bearing |
$ |
6,518,783 |
|
|
$ |
6,474,394 |
|
|
$ |
6,544,926 |
|
|
44,389 |
|
0.7 |
|
2.7 |
% |
|
(26,143) |
|
(0.4) |
|
|
26.1 |
% |
26.6 |
% |
|
NOW accounts |
4,503,353 |
|
|
4,610,577 |
|
|
4,247,533 |
|
|
(107,224) |
|
(2.3) |
|
(9.2) |
% |
|
255,820 |
|
6.0 |
|
|
18.0 |
% |
19.0 |
% |
|||
|
Money market accounts |
8,654,605 |
|
|
8,192,752 |
|
|
8,338,682 |
|
|
461,853 |
|
5.6 |
|
22.4 |
% |
|
315,923 |
|
3.8 |
|
|
34.7 |
% |
33.7 |
% |
|||
|
Savings accounts |
671,156 |
|
|
702,711 |
|
|
820,354 |
|
|
(31,555) |
|
(4.5) |
|
(17.8) |
% |
|
(149,198) |
|
(18.2) |
|
|
2.7 |
% |
2.9 |
% |
|||
|
Time deposits |
4,629,388 |
|
|
4,314,897 |
|
|
3,241,951 |
|
|
314,491 |
|
7.3 |
|
28.9 |
% |
|
1,387,437 |
|
42.8 |
|
|
18.5 |
% |
17.8 |
% |
|||
|
Total deposits |
$ |
24,977,285 |
|
|
$ |
24,295,331 |
|
|
$ |
23,193,446 |
|
|
681,954 |
|
2.8 |
|
11.1 |
% |
|
1,783,839 |
|
7.7 |
|
|
100.0 |
% |
100.0 |
% |
Asset Quality
Credit quality remained strong and stable. Classified assets decreased $21.2 million, or 7%, from June 30, 2019 and were 0.89% of total assets compared to 0.97% in the prior quarter and 1.20% in the prior year. Non-performing assets to total assets were 0.58% at September 30, 2019 compared to 0.60% in the prior quarter and 0.63% in the prior year. Loans 30-89 days past due and still accruing represented 0.23% of total loans and leases compared to 0.18% in the prior quarter and 0.32% one year ago. As a percentage of average loans and leases, annualized net charge-offs for the quarter and year-to-date periods remained unchanged from the prior quarter at 0.14%.
The allowance for loan and lease losses was $146.2 million and represented 0.62% of total loans and leases compared to 0.63% as of June 30, 2019.
Refer to Table 5 - Loans and Asset Quality Data for further information.
Capital Position
At September 30, 2019, the non-GAAP tangible common equity ratio was 9.05%, up 8 basis points compared to June 30, 2019, and the preliminary Tier 1 leverage ratio was 9.78%, up 7 basis points compared to June 30, 2019. The preliminary calculation of the total risk-based capital ratio at September 30, 2019, was 12.34%, up 1 basis point compared to June 30, 2019.
At September 30, 2019, book value per common share was $77.58, up $1.65 per share, compared to June 30, 2019. Tangible book value per common share was $52.68, up $1.48 per share, compared to June 30, 2019. Based on the closing stock price of the Company's common stock of $76.08 per share on October 17, 2019, this price equated to 0.98 times September 30, 2019 book value per common share and 1.44 times September 30, 2019 tangible book value per common share.
Dividends On Capital Stock . The declaration of dividends is at the discretion of the Board of Directors. The following details the recent dividend declarations:
Common Stock . On July 17, 2019, the Company announced a quarterly cash dividend of $0.45 per common share, an increase of approximately 5% compared to the common dividend declared in May. The dividend is payable on October 25, 2019 to shareholders of record as of September 30, 2019.
Preferred Stock . On July 3, 2019, the Company announced a semi-annual cash dividend of $0.8281 per depositary share of Series B Preferred Stock that was payable on August 1, 2019 to shareholders of record as of July 17, 2019. On July 3, 2019, the Company also announced a quarterly cash dividend of $0.4125 per depositary share of Series C Preferred Stock that was payable on August 1, 2019 to shareholders of record as of July 17, 2019.
On October 3, 2019, the Company announced a quarterly cash dividend of $0.4125 per depositary share of Series C Preferred Stock that is payable on November 1, 2019 to shareholders of record as of October 17, 2019. On October 3, 2019, the Company also announced a semi-annual cash dividend of $0.8769 per depositary share of Series D Preferred Stock that is payable on November 1, 2019 to shareholders of record as of October 17, 2019.
Common Stock Repurchase Program . On July 17, 2019 the Board of Directors authorized the repurchase of up to 1,600,000 shares of the Company's common stock. This repurchase authorization equated to approximately 3% of total common shares outstanding. Stock repurchases under this program will be made from time to time on the open market or in privately negotiated transactions at the discretion of the management of the Company. The timing of these repurchases will depend on market conditions and other requirements. The Company currently anticipates the share repurchase program will be completed within the next year. During the third quarter of 2019, the Company repurchased 552,230 common shares, at a weighted average price of $72.46 per common share. At September 30, 2019, the Company had approximately 1,165,000 remaining shares that may be repurchased under the current Board-approved plan.
Updated 2019 Financial Guidance
|
Updated 2019 Guidance (1) |
|
|
Average Earning Assets |
$28.7B ~ $29.0B |
|
Consolidated Loan Growth |
6.50% ~ 7.25% |
|
Consolidated Deposit Growth |
6.50% ~ 7.25% |
|
Provision Expense |
$38MM ~ $43MM |
|
Non-Interest Income (Core Basis) |
$230MM ~ $235MM |
|
Non-Interest Expense (Core Basis) |
$667MM ~ $673MM |
|
Net Interest Margin |
3.43% ~ 3.47% |
|
Tax Rate |
23.5% ~ 24.0% |
|
Preferred Dividend & Unrestricted Shares |
$16.0MM ~ $17.0MM |
|
Share Repurchase Activity |
$235MM ~ $240MM |
|
Credit Quality |
Stable |
|
|
|
|
(1) Updated guidance includes three interest rate cuts of 25 basis points; one each in July, September, and October 2019 |
IBERIABANK Corporation
IBERIABANK Corporation is a financial holding company with locations in Louisiana, Arkansas, Tennessee, Alabama, Texas, Florida, Georgia, South Carolina, North Carolina, Mississippi, Missouri, and New York offering commercial, private banking, consumer, small business, wealth and trust management, retail brokerage, mortgage, and title insurance services.
The Company's common stock trades on the NASDAQ Global Select Market under the symbol "IBKC". The Company's Series B Preferred Stock, Series C Preferred Stock, and Series D Preferred Stock also trade on the NASDAQ Global Select Market under the symbols "IBKCP", "IBKCO", and "IBKCN", respectively. The Company's common stock market capitalization was approximately $4.0 billion, based on the closing stock price on October 17, 2019.
The following 10 investment firms currently provide equity research coverage on the Company:
- Bank of America Merrill Lynch
- Janney Montgomery Scott, LLC
- Hovde Group, LLC
- Jefferies & Co., Inc.
- Keefe, Bruyette & Woods, Inc.
- Piper Jaffray & Co.
- Raymond James & Associates, Inc.
- Sandler O'Neill + Partners, L.P.
- Stephens, Inc.
- SunTrust Robinson-Humphrey
Conference Call
In association with this earnings release, the Company will host a live conference call to discuss the financial results for the quarter just completed. The telephone conference call will be held on Friday, October 18, 2019, beginning at 8:30 a.m. Central Time by dialing 1-888-317-6003. The confirmation code for the call is 4011645. A replay of the call will be available until midnight Central Time on October 25, 2019, by dialing 1-877-344-7529. The confirmation code for the replay is 10134915. The Company has prepared a PowerPoint presentation that supplements information contained in this press release. The PowerPoint presentation may be accessed on the Company's web site, www.iberiabank.com, under "Investor Relations" and then "Financial Information" and "Presentations."
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with GAAP. The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance. Non-GAAP measures in this press release include, but are not limited to, descriptions such as core, tangible, and pre-tax pre-provision. These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that in management's opinion can distort period-to-period comparisons of the Company's performance. Transactions that are typically excluded from non-GAAP performance measures include realized and unrealized gains/losses on former bank owned real estate, realized gains/losses on securities, income tax gains/losses, merger-related charges and recoveries, litigation charges and recoveries, debt repayment penalties, and gains, losses, and impairment charges on long-lived assets. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's core businesses. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP disclosures are presented in the supplemental tables at the end of this release. Please refer to the supplemental tables for these reconciliations.
Caution About Forward-Looking Statements
This press release contains "forward-looking statements," which may include forecasts of our financial results and condition, expectations for our operations and businesses, and our assumptions for those forecasts and expectations. Do not place undue reliance on forward-looking statements. Due to various factors, actual results may differ materially from our forward-looking statements. Factors that could cause our actual results to differ materially from our forward-looking statements are described under "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Risk Factors" and "Regulation and Supervision" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2018, and in other documents subsequently filed by the Company with the Securities and Exchange Commission, available at the SEC's website, www.sec.gov, and the Company's website, www.iberiabank.com. To the extent that statements in this press release relate to future plans, objectives, financial results or performance by the Company, these statements are deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are generally identified by use of words such as "may," "believe," "expect," "anticipate," "intend," "will," "should," "plan," "estimate," "predict," "continue" and "potential" or the negative of these terms or other comparable terminology.
Forward-looking statements represent management's beliefs, based upon information available at the time the statements are made, with regard to the matters addressed; they are not guarantees of future performance. Forward-looking statements are subject to numerous assumptions, risks and uncertainties that change over time and could cause actual results or financial condition to differ materially from those expressed in or implied by such statements. All information is as of the date of this press release. Except to the extent required by applicable law or regulation, the Company undertakes no obligation to revise or update publicly any forward-looking statement for any reason.
|
Table 1 - IBERIABANK CORPORATION |
|||||||||||||||||||||
|
FINANCIAL HIGHLIGHTS |
|||||||||||||||||||||
|
(Dollars in thousands, except per share data) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
As of and For the Three Months Ended |
|||||||||||||||||||
|
INCOME DATA: |
9/30/2019 |
|
6/30/2019 |
|
% Change |
|
9/30/2018 |
|
% Change |
||||||||||||
|
|
Net interest income |
$ |
249,333 |
|
|
|
$ |
255,339 |
|
|
|
(2.4) |
|
|
$ |
259,225 |
|
|
|
(3.8) |
|
|
|
Net interest income (TE) (1) |
250,653 |
|
|
|
256,677 |
|
|
|
(2.3) |
|
|
260,686 |
|
|
|
(3.8) |
|
|||
|
|
Total revenues |
313,007 |
|
|
|
314,164 |
|
|
|
(0.4) |
|
|
312,312 |
|
|
|
0.2 |
|
|||
|
|
Provision for credit losses |
8,986 |
|
|
|
10,755 |
|
|
|
(16.4) |
|
|
11,384 |
|
|
|
(21.1) |
|
|||
|
|
Non-interest expense |
172,662 |
|
|
|
169,618 |
|
|
|
1.8 |
|
|
169,062 |
|
|
|
2.1 |
|
|||
|
|
Net income available to common shareholders |
96,251 |
|
|
|
100,649 |
|
|
|
(4.4) |
|
|
97,866 |
|
|
|
(1.7) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
PER COMMON SHARE DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Earnings available to common shareholders - basic |
$ |
1.83 |
|
|
|
$ |
1.87 |
|
|
|
(2.1) |
|
|
$ |
1.74 |
|
|
|
5.2 |
|
|
|
Earnings available to common shareholders - diluted |
1.82 |
|
|
|
1.86 |
|
|
|
(2.2) |
|
|
1.73 |
|
|
|
5.2 |
|
|||
|
|
Core earnings (Non-GAAP) (2) |
1.82 |
|
|
|
1.87 |
|
|
|
(2.7) |
|
|
1.74 |
|
|
|
4.6 |
|
|||
|
|
Book value |
77.58 |
|
|
|
75.93 |
|
|
|
2.2 |
|
|
68.03 |
|
|
|
14.0 |
|
|||
|
|
Tangible book value (Non-GAAP) (2) (3) |
52.68 |
|
|
|
51.20 |
|
|
|
2.9 |
|
|
44.72 |
|
|
|
17.8 |
|
|||
|
|
Closing stock price |
75.54 |
|
|
|
75.85 |
|
|
|
(0.4) |
|
|
81.35 |
|
|
|
(7.1) |
|
|||
|
|
Cash dividends |
0.45 |
|
|
|
0.43 |
|
|
|
4.7 |
|
|
0.39 |
|
|
|
15.4 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
KEY RATIOS AND OTHER DATA (6): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Net interest margin (TE) (1) |
3.44 |
% |
|
|
3.57 |
% |
|
|
|
|
3.74 |
% |
|
|
|
|||||
|
|
Efficiency ratio |
55.2 |
|
|
|
54.0 |
|
|
|
|
|
54.1 |
|
|
|
|
|||||
|
|
Core tangible efficiency ratio (TE) (Non-GAAP) (1) (2) (3) |
53.4 |
|
|
|
52.0 |
|
|
|
|
|
51.9 |
|
|
|
|
|||||
|
|
Return on average assets |
1.26 |
|
|
|
1.30 |
|
|
|
|
|
1.34 |
|
|
|
|
|||||
|
|
Return on average common equity |
9.46 |
|
|
|
10.05 |
|
|
|
|
|
10.21 |
|
|
|
|
|||||
|
|
Core return on average tangible common equity (Non-GAAP) (2)(3) |
14.48 |
|
|
|
15.58 |
|
|
|
|
|
16.34 |
|
|
|
|
|||||
|
|
Effective tax rate |
24.0 |
|
|
|
24.1 |
|
|
|
|
|
23.1 |
|
|
|
|
|||||
|
|
Full-time equivalent employees |
3,397 |
|
|
|
3,418 |
|
|
|
|
|
3,429 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CAPITAL RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Tangible common equity ratio (Non-GAAP) (2) (3) |
9.05 |
% |
|
|
8.97 |
% |
|
|
|
|
8.69 |
% |
|
|
|
|||||
|
|
Tangible common equity to risk-weighted assets (3) |
10.51 |
|
|
|
10.45 |
|
|
|
|
|
10.17 |
|
|
|
|
|||||
|
|
Tier 1 leverage ratio (4) |
9.78 |
|
|
|
9.71 |
|
|
|
|
|
9.65 |
|
|
|
|
|||||
|
|
Common equity Tier 1 (CET 1) ratio (4) |
10.41 |
|
|
|
10.37 |
|
|
|
|
|
10.79 |
|
|
|
|
|||||
|
|
Tier 1 capital ratio (4) |
11.28 |
|
|
|
11.26 |
|
|
|
|
|
11.33 |
|
|
|
|
|||||
|
|
Total risk-based capital ratio (4) |
12.34 |
|
|
|
12.33 |
|
|
|
|
|
12.42 |
|
|
|
|
|||||
|
|
Common stock dividend payout ratio |
24.4 |
|
|
|
22.6 |
|
|
|
|
|
21.8 |
|
|
|
|
|||||
|
|
Classified assets to Tier 1 capital (7) |
9.6 |
|
|
|
10.4 |
|
|
|
|
|
12.9 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
ASSET QUALITY RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Non-performing assets to total assets (5) |
0.58 |
% |
|
|
0.60 |
% |
|
|
|
|
0.63 |
% |
|
|
|
|||||
|
|
ALLL to total loans and leases |
0.62 |
|
|
|
0.63 |
|
|
|
|
|
0.61 |
|
|
|
|
|||||
|
|
Net charge-offs to average loans (annualized) |
0.14 |
|
|
|
0.14 |
|
|
|
|
|
0.16 |
|
|
|
|
|||||
|
|
Non-performing assets to total loans and OREO (5) |
0.78 |
|
|
|
0.80 |
|
|
|
|
|
0.84 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1) |
Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
||||||||||||||||||||
|
(2) |
See Table 9 and Table 10 for GAAP to Non-GAAP reconciliations. |
||||||||||||||||||||
|
(3) |
Tangible calculations eliminate the effect of goodwill and acquisition-related intangible assets and the corresponding amortization expense on a tax-effected basis where applicable. |
||||||||||||||||||||
|
(4) |
Regulatory capital ratios as of September 30, 2019 are preliminary. |
||||||||||||||||||||
|
(5) |
Non-performing assets consist of non-accruing loans, accruing loans 90 days or more past due and other real estate owned, including repossessed assets. For purposes of this table, past due and non-accrual loan amounts exclude acquired impaired loans, even if contractually past due or if the Company does not expect to receive payment in full, as the Company is currently accreting interest income over the expected life of the loans. |
||||||||||||||||||||
|
(6) |
All ratios are calculated on an annualized basis for the periods indicated. |
||||||||||||||||||||
|
(7) |
Classified assets include loans rated substandard or worse, non-performing mortgage and consumer loans, and OREO and foreclosed property and include acquired impaired loans accounted for under ASC 310-30. |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Table 2 - IBERIABANK CORPORATION |
|||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED INCOME STATEMENTS |
|||||||||||||||||||||||||||||
|
(Dollars in thousands, except per share data) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||||
|
|
|
|
|
|
Linked Qtr Change |
|
|
|
|
|
|
|
Year/Year Change |
||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
$ |
% |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
$ |
% |
||||||||||||||
|
Interest income |
$ |
333,178 |
|
|
$ |
335,967 |
|
|
(2,789) |
|
(0.8) |
|
|
$ |
326,084 |
|
|
$ |
330,196 |
|
|
$ |
317,067 |
|
|
16,111 |
|
5.1 |
|
|
Interest expense |
83,845 |
|
|
80,628 |
|
|
3,217 |
|
4.0 |
|
|
75,600 |
|
|
65,175 |
|
|
57,842 |
|
|
26,003 |
|
45.0 |
|
|||||
|
Net interest income |
249,333 |
|
|
255,339 |
|
|
(6,006) |
|
(2.4) |
|
|
250,484 |
|
|
265,021 |
|
|
259,225 |
|
|
(9,892) |
|
(3.8) |
|
|||||
|
Provision for credit losses |
8,986 |
|
|
10,755 |
|
|
(1,769) |
|
(16.4) |
|
|
13,763 |
|
|
13,094 |
|
|
11,384 |
|
|
(2,398) |
|
(21.1) |
|
|||||
|
Net interest income after provision for credit losses |
240,347 |
|
|
244,584 |
|
|
(4,237) |
|
(1.7) |
|
|
236,721 |
|
|
251,927 |
|
|
247,841 |
|
|
(7,494) |
|
(3.0) |
|
|||||
|
Mortgage income |
17,432 |
|
|
18,444 |
|
|
(1,012) |
|
(5.5) |
|
|
11,849 |
|
|
10,379 |
|
|
12,729 |
|
|
4,703 |
|
36.9 |
|
|||||
|
Service charges on deposit accounts |
13,209 |
|
|
12,847 |
|
|
362 |
|
2.8 |
|
|
12,810 |
|
|
13,425 |
|
|
13,520 |
|
|
(311) |
|
(2.3) |
|
|||||
|
Title revenue |
7,170 |
|
|
6,895 |
|
|
275 |
|
4.0 |
|
|
5,225 |
|
|
5,996 |
|
|
6,280 |
|
|
890 |
|
14.2 |
|
|||||
|
Broker commissions |
1,800 |
|
|
2,044 |
|
|
(244) |
|
(11.9) |
|
|
1,953 |
|
|
1,951 |
|
|
2,627 |
|
|
(827) |
|
(31.5) |
|
|||||
|
ATM/debit card fee income |
2,948 |
|
|
3,032 |
|
|
(84) |
|
(2.8) |
|
|
2,582 |
|
|
2,267 |
|
|
2,470 |
|
|
478 |
|
19.4 |
|
|||||
|
Income from bank owned life insurance |
1,760 |
|
|
1,750 |
|
|
10 |
|
0.6 |
|
|
1,797 |
|
|
2,023 |
|
|
1,744 |
|
|
16 |
|
0.9 |
|
|||||
|
Gain (loss) on sale of available-for-sale securities |
27 |
|
|
(1,014) |
|
|
1,041 |
|
102.7 |
|
|
— |
|
|
(49,844) |
|
|
— |
|
|
27 |
|
100.0 |
|
|||||
|
Trust department income |
4,281 |
|
|
4,388 |
|
|
(107) |
|
(2.4) |
|
|
4,167 |
|
|
4,319 |
|
|
3,993 |
|
|
288 |
|
7.2 |
|
|||||
|
Other non-interest income |
15,047 |
|
|
10,439 |
|
|
4,608 |
|
44.1 |
|
|
12,126 |
|
|
10,453 |
|
|
9,724 |
|
|
5,323 |
|
54.7 |
|
|||||
|
Total non-interest income |
63,674 |
|
|
58,825 |
|
|
4,849 |
|
8.2 |
|
|
52,509 |
|
|
969 |
|
|
53,087 |
|
|
10,587 |
|
19.9 |
|
|||||
|
Salaries and employee benefits |
103,257 |
|
|
103,375 |
|
|
(118) |
|
(0.1) |
|
|
98,296 |
|
|
101,551 |
|
|
101,159 |
|
|
2,098 |
|
2.1 |
|
|||||
|
Occupancy and equipment |
21,316 |
|
|
18,999 |
|
|
2,317 |
|
12.2 |
|
|
18,564 |
|
|
18,379 |
|
|
18,889 |
|
|
2,427 |
|
12.8 |
|
|||||
|
Amortization of acquisition intangibles |
4,410 |
|
|
4,786 |
|
|
(376) |
|
(7.9) |
|
|
5,009 |
|
|
5,083 |
|
|
5,382 |
|
|
(972) |
|
(18.1) |
|
|||||
|
Computer services expense |
9,638 |
|
|
9,383 |
|
|
255 |
|
2.7 |
|
|
9,157 |
|
|
8,942 |
|
|
9,036 |
|
|
602 |
|
6.7 |
|
|||||
|
Professional services |
6,323 |
|
|
6,244 |
|
|
79 |
|
1.3 |
|
|
4,450 |
|
|
8,628 |
|
|
5,519 |
|
|
804 |
|
14.6 |
|
|||||
|
Credit and other loan related expense |
4,532 |
|
|
4,141 |
|
|
391 |
|
9.4 |
|
|
2,859 |
|
|
4,776 |
|
|
4,830 |
|
|
(298) |
|
(6.2) |
|
|||||
|
Other non-interest expense |
23,186 |
|
|
22,690 |
|
|
496 |
|
2.2 |
|
|
20,418 |
|
|
21,630 |
|
|
24,247 |
|
|
(1,061) |
|
(4.4) |
|
|||||
|
Total non-interest expense |
172,662 |
|
|
169,618 |
|
|
3,044 |
|
1.8 |
|
|
158,753 |
|
|
168,989 |
|
|
169,062 |
|
|
3,600 |
|
2.1 |
|
|||||
|
Income before income taxes |
131,359 |
|
|
133,791 |
|
|
(2,432) |
|
(1.8) |
|
|
130,477 |
|
|
83,907 |
|
|
131,866 |
|
|
(507) |
|
(0.4) |
|
|||||
|
Income tax expense (benefit) |
31,509 |
|
|
32,193 |
|
|
(684) |
|
(2.1) |
|
|
30,346 |
|
|
(46,132) |
|
|
30,401 |
|
|
1,108 |
|
3.6 |
|
|||||
|
Net income |
99,850 |
|
|
101,598 |
|
|
(1,748) |
|
(1.7) |
|
|
100,131 |
|
|
130,039 |
|
|
101,465 |
|
|
(1,615) |
|
(1.6) |
|
|||||
|
Less: Preferred stock dividends |
3,599 |
|
|
949 |
|
|
2,650 |
|
279.2 |
|
|
3,598 |
|
|
949 |
|
|
3,599 |
|
|
— |
|
— |
|
|||||
|
Net income available to common shareholders |
$ |
96,251 |
|
|
$ |
100,649 |
|
|
(4,398) |
|
(4.4) |
|
|
$ |
96,533 |
|
|
$ |
129,090 |
|
|
$ |
97,866 |
|
|
(1,615) |
|
(1.7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Income available to common shareholders - basic |
$ |
96,251 |
|
|
$ |
100,649 |
|
|
(4,398) |
|
(4.4) |
|
|
$ |
96,533 |
|
|
$ |
129,090 |
|
|
$ |
97,866 |
|
|
(1,615) |
|
(1.7) |
|
|
Less: Earnings allocated to unvested restricted stock |
874 |
|
|
999 |
|
|
(125) |
|
(12.5) |
|
|
933 |
|
|
1,214 |
|
|
908 |
|
|
(34) |
|
(3.7) |
|
|||||
|
Earnings allocated to common shareholders |
$ |
95,377 |
|
|
$ |
99,650 |
|
|
(4,273) |
|
(4.3) |
|
|
$ |
95,600 |
|
|
$ |
127,876 |
|
|
$ |
96,958 |
|
|
(1,581) |
|
(1.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Earnings per common share - basic |
$ |
1.83 |
|
|
$ |
1.87 |
|
|
(0.04) |
|
(2.1) |
|
|
$ |
1.76 |
|
|
$ |
2.33 |
|
|
$ |
1.74 |
|
|
0.09 |
|
5.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Earnings per common share - diluted |
1.82 |
|
|
1.86 |
|
|
(0.04) |
|
(2.2) |
|
|
1.75 |
|
|
2.32 |
|
|
1.73 |
|
|
0.09 |
|
5.2 |
|
|||||
|
Impact of non-core items (Non-GAAP) (1) |
— |
|
|
0.01 |
|
|
(0.01) |
|
(100.0) |
|
|
(0.03) |
|
|
(0.46) |
|
|
0.01 |
|
|
(0.01) |
|
(100.0) |
|
|||||
|
Earnings per share - diluted, excluding non-core items (Non-GAAP)(1) |
$ |
1.82 |
|
|
$ |
1.87 |
|
|
(0.05) |
|
(2.7) |
|
|
$ |
1.72 |
|
|
$ |
1.86 |
|
|
$ |
1.74 |
|
|
0.08 |
|
4.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
NUMBER OF COMMON SHARES OUTSTANDING (in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Weighted average common shares outstanding - basic |
51,984 |
|
|
53,345 |
|
|
(1,361) |
|
(2.6) |
|
|
54,177 |
|
|
54,892 |
|
|
55,571 |
|
|
(3,587) |
|
(6.5) |
|
|||||
|
Weighted average common shares outstanding - diluted |
52,292 |
|
|
53,674 |
|
|
(1,382) |
|
(2.6) |
|
|
54,539 |
|
|
55,215 |
|
|
55,945 |
|
|
(3,653) |
|
(6.5) |
|
|||||
|
Book value shares (period end) |
52,266 |
|
|
52,805 |
|
|
(539) |
|
(1.0) |
|
|
54,551 |
|
|
54,796 |
|
|
56,007 |
|
|
(3,741) |
|
(6.7) |
|
|||||
|
|
|||||||||||||||||||||||||||||
|
(1) See Table 9 and Table 10 for GAAP to Non-GAAP reconciliations. |
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
|
|
Table 3 - IBERIABANK CORPORATION |
||||||||||||
|
CONDENSED CONSOLIDATED INCOME STATEMENTS |
||||||||||||
|
(Dollars in thousands, except per share data) |
||||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
For the Nine Months Ended |
|||||||||||
|
|
|
|
|
|
Change |
|||||||
|
|
9/30/2019 |
|
9/30/2018 |
|
$ |
% |
||||||
|
Interest income |
$ |
995,229 |
|
|
$ |
891,433 |
|
|
103,796 |
|
11.6 |
|
|
Interest expense |
240,073 |
|
|
143,206 |
|
|
96,867 |
|
67.6 |
|
||
|
Net interest income |
755,156 |
|
|
748,227 |
|
|
6,929 |
|
0.9 |
|
||
|
Provision for credit losses |
33,504 |
|
|
27,290 |
|
|
6,214 |
|
22.8 |
|
||
|
Net interest income after provision for credit losses |
721,652 |
|
|
720,937 |
|
|
715 |
|
0.1 |
|
||
|
Mortgage income |
47,725 |
|
|
36,045 |
|
|
11,680 |
|
32.4 |
|
||
|
Service charges on deposit accounts |
38,866 |
|
|
39,378 |
|
|
(512) |
|
(1.3) |
|
||
|
Title revenue |
19,290 |
|
|
18,153 |
|
|
1,137 |
|
6.3 |
|
||
|
Broker commissions |
5,797 |
|
|
7,244 |
|
|
(1,447) |
|
(20.0) |
|
||
|
ATM/debit card fee income |
8,562 |
|
|
8,028 |
|
|
534 |
|
6.7 |
|
||
|
Income from bank owned life insurance |
5,307 |
|
|
4,287 |
|
|
1,020 |
|
23.8 |
|
||
|
(Loss) gain on sale of available-for-sale securities |
(987) |
|
|
(56) |
|
|
(931) |
|
NM |
|
||
|
Trust department income |
12,836 |
|
|
11,662 |
|
|
1,174 |
|
10.1 |
|
||
|
Other non-interest income |
37,612 |
|
|
26,852 |
|
|
10,760 |
|
40.1 |
|
||
|
Total non-interest income |
175,008 |
|
|
151,593 |
|
|
23,415 |
|
15.4 |
|
||
|
Salaries and employee benefits |
304,928 |
|
|
313,190 |
|
|
(8,262) |
|
(2.6) |
|
||
|
Occupancy and equipment |
58,879 |
|
|
58,867 |
|
|
12 |
|
NM |
|
||
|
Amortization of acquisition intangibles |
14,205 |
|
|
16,595 |
|
|
(2,390) |
|
(14.4) |
|
||
|
Computer services expense |
28,178 |
|
|
30,738 |
|
|
(2,560) |
|
(8.3) |
|
||
|
Professional services |
17,017 |
|
|
20,070 |
|
|
(3,053) |
|
(15.2) |
|
||
|
Credit and other loan related expense |
11,532 |
|
|
14,313 |
|
|
(2,781) |
|
(19.4) |
|
||
|
Other non-interest expense |
66,294 |
|
|
100,137 |
|
|
(33,843) |
|
(33.8) |
|
||
|
Total non-interest expense |
501,033 |
|
|
553,910 |
|
|
(52,877) |
|
(9.5) |
|
||
|
Income before income taxes |
395,627 |
|
|
318,620 |
|
|
77,007 |
|
24.2 |
|
||
|
Income tax expense |
94,048 |
|
|
78,410 |
|
|
15,638 |
|
19.9 |
|
||
|
Net income |
301,579 |
|
|
240,210 |
|
|
61,369 |
|
25.5 |
|
||
|
Less: Preferred stock dividends |
8,146 |
|
|
8,146 |
|
|
— |
|
— |
|
||
|
Net income available to common shareholders |
$ |
293,433 |
|
|
$ |
232,064 |
|
|
61,369 |
|
26.4 |
|
|
|
|
|
|
|
|
|
||||||
|
Income available to common shareholders - basic |
$ |
293,433 |
|
|
$ |
232,064 |
|
|
61,369 |
|
26.4 |
|
|
Less: Earnings allocated to unvested restricted stock |
2,806 |
|
|
2,341 |
|
|
465 |
|
19.9 |
|
||
|
Earnings allocated to common shareholders |
$ |
290,627 |
|
|
$ |
229,723 |
|
|
60,904 |
|
26.5 |
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per common share - basic |
$ |
5.47 |
|
|
$ |
4.17 |
|
|
1.30 |
|
31.2 |
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per common share - diluted |
5.43 |
|
|
4.14 |
|
|
1.29 |
|
31.2 |
|
||
|
Impact of non-core items (Non-GAAP) (1) |
(0.02) |
|
|
0.69 |
|
|
(0.71) |
|
(102.9) |
|
||
|
Earnings per share - diluted, excluding non-core items (Non-GAAP) (1) |
$ |
5.41 |
|
|
$ |
4.83 |
|
|
0.58 |
|
12.0 |
|
|
|
|
|
|
|
|
|
||||||
|
NUMBER OF COMMON SHARES OUTSTANDING (in thousands) |
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding - basic |
53,160 |
|
|
55,047 |
|
|
(1,887) |
|
(3.4) |
|
||
|
Weighted average common shares outstanding - diluted |
53,493 |
|
|
55,407 |
|
|
(1,914) |
|
(3.5) |
|
||
|
Book value shares (period end) |
52,266 |
|
|
56,007 |
|
|
(3,741) |
|
(6.7) |
|
||
|
|
||||||||||||
|
(1) See Table 9 and Table 10 for GAAP to Non-GAAP reconciliations. |
||||||||||||
|
NM - not meaningful |
||||||||||||
|
|
||||||||||||
|
|
|
TABLE 4 - IBERIABANK CORPORATION |
|||||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
PERIOD-END BALANCES |
|
|
|
Linked Qtr Change |
|
|
|
|
|
|
|
Year/Year Change |
|||||||||||||||||||
|
ASSETS |
9/30/2019 |
|
6/30/2019 |
|
$ |
|
% |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
$ |
|
% |
||||||||||||||
|
Cash and due from banks |
$ |
353,346 |
|
|
$ |
289,502 |
|
|
63,844 |
|
|
22.1 |
|
|
$ |
280,680 |
|
|
$ |
294,186 |
|
|
$ |
291,083 |
|
|
62,263 |
|
|
21.4 |
|
|
Interest-bearing deposits in other banks |
577,587 |
|
|
499,813 |
|
|
77,774 |
|
|
15.6 |
|
|
391,217 |
|
|
396,267 |
|
|
184,852 |
|
|
392,735 |
|
|
212.5 |
|
|||||
|
Total cash and cash equivalents |
930,933 |
|
|
789,315 |
|
|
141,618 |
|
|
17.9 |
|
|
671,897 |
|
|
690,453 |
|
|
475,935 |
|
|
454,998 |
|
|
95.6 |
|
|||||
|
Investment securities available for sale |
4,238,082 |
|
|
4,455,308 |
|
|
(217,226) |
|
|
(4.9) |
|
|
4,873,778 |
|
|
4,783,579 |
|
|
4,634,124 |
|
|
(396,042) |
|
|
(8.5) |
|
|||||
|
Investment securities held to maturity |
185,007 |
|
|
192,917 |
|
|
(7,910) |
|
|
(4.1) |
|
|
198,958 |
|
|
207,446 |
|
|
213,561 |
|
|
(28,554) |
|
|
(13.4) |
|
|||||
|
Total investment securities |
4,423,089 |
|
|
4,648,225 |
|
|
(225,136) |
|
|
(4.8) |
|
|
5,072,736 |
|
|
4,991,025 |
|
|
4,847,685 |
|
|
(424,596) |
|
|
(8.8) |
|
|||||
|
Mortgage loans held for sale |
255,276 |
|
|
187,987 |
|
|
67,289 |
|
|
35.8 |
|
|
128,451 |
|
|
107,734 |
|
|
42,976 |
|
|
212,300 |
|
|
494.0 |
|
|||||
|
Loans and leases, net of unearned income |
23,676,537 |
|
|
23,355,311 |
|
|
321,226 |
|
|
1.4 |
|
|
22,968,295 |
|
|
22,519,815 |
|
|
22,343,906 |
|
|
1,332,631 |
|
|
6.0 |
|
|||||
|
Allowance for loan and lease losses |
(146,235) |
|
|
(146,386) |
|
|
(151) |
|
|
(0.1) |
|
|
(142,966) |
|
|
(140,571) |
|
|
(136,950) |
|
|
9,285 |
|
|
6.8 |
|
|||||
|
Loans and leases, net |
23,530,302 |
|
|
23,208,925 |
|
|
321,377 |
|
|
1.4 |
|
|
22,825,329 |
|
|
22,379,244 |
|
|
22,206,956 |
|
|
1,323,346 |
|
|
6.0 |
|
|||||
|
Premises and equipment, net |
298,309 |
|
|
295,897 |
|
|
2,412 |
|
|
0.8 |
|
|
297,342 |
|
|
300,507 |
|
|
304,605 |
|
|
(6,296) |
|
|
(2.1) |
|
|||||
|
Goodwill and other intangible assets |
1,314,676 |
|
|
1,317,151 |
|
|
(2,475) |
|
|
(0.2) |
|
|
1,319,992 |
|
|
1,324,269 |
|
|
1,313,478 |
|
|
1,198 |
|
|
0.1 |
|
|||||
|
Other assets |
982,013 |
|
|
999,032 |
|
|
(17,019) |
|
|
(1.7) |
|
|
944,442 |
|
|
1,039,783 |
|
|
926,752 |
|
|
55,261 |
|
|
6.0 |
|
|||||
|
Total assets |
$ |
31,734,598 |
|
|
$ |
31,446,532 |
|
|
288,066 |
|
|
0.9 |
|
|
$ |
31,260,189 |
|
|
$ |
30,833,015 |
|
|
$ |
30,118,387 |
|
|
1,616,211 |
|
|
5.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Non-interest-bearing deposits |
$ |
6,518,783 |
|
|
$ |
6,474,394 |
|
|
44,389 |
|
|
0.7 |
|
|
$ |
6,448,613 |
|
|
$ |
6,542,490 |
|
|
$ |
6,544,926 |
|
|
(26,143) |
|
|
(0.4) |
|
|
NOW accounts |
4,503,353 |
|
|
4,610,577 |
|
|
(107,224) |
|
|
(2.3) |
|
|
4,452,966 |
|
|
4,514,113 |
|
|
4,247,533 |
|
|
255,820 |
|
|
6.0 |
|
|||||
|
Savings and money market accounts |
9,325,761 |
|
|
8,895,463 |
|
|
430,298 |
|
|
4.8 |
|
|
9,119,263 |
|
|
9,066,205 |
|
|
9,159,036 |
|
|
166,725 |
|
|
1.8 |
|
|||||
|
Time deposits |
4,629,388 |
|
|
4,314,897 |
|
|
314,491 |
|
|
7.3 |
|
|
4,071,220 |
|
|
3,640,623 |
|
|
3,241,951 |
|
|
1,387,437 |
|
|
42.8 |
|
|||||
|
Total deposits |
24,977,285 |
|
|
24,295,331 |
|
|
681,954 |
|
|
2.8 |
|
|
24,092,062 |
|
|
23,763,431 |
|
|
23,193,446 |
|
|
1,783,839 |
|
|
7.7 |
|
|||||
|
Short-term borrowings |
275,000 |
|
|
813,000 |
|
|
(538,000) |
|
|
(66.2) |
|
|
845,000 |
|
|
1,167,000 |
|
|
790,000 |
|
|
(515,000) |
|
|
(65.2) |
|
|||||
|
Securities sold under agreements to repurchase |
223,049 |
|
|
184,507 |
|
|
38,542 |
|
|
20.9 |
|
|
261,131 |
|
|
315,882 |
|
|
452,719 |
|
|
(229,670) |
|
|
(50.7) |
|
|||||
|
Trust preferred securities |
120,110 |
|
|
120,110 |
|
|
— |
|
|
— |
|
|
120,110 |
|
|
120,110 |
|
|
120,110 |
|
|
— |
|
|
— |
|
|||||
|
Other long-term debt |
1,274,092 |
|
|
1,254,649 |
|
|
19,443 |
|
|
1.5 |
|
|
1,355,345 |
|
|
1,046,041 |
|
|
1,346,700 |
|
|
(72,608) |
|
|
(5.4) |
|
|||||
|
Other liabilities |
581,762 |
|
|
540,935 |
|
|
40,827 |
|
|
7.5 |
|
|
444,710 |
|
|
364,274 |
|
|
273,051 |
|
|
308,711 |
|
|
113.1 |
|
|||||
|
Total liabilities |
27,451,298 |
|
|
27,208,532 |
|
|
242,766 |
|
|
0.9 |
|
|
27,118,358 |
|
|
26,776,738 |
|
|
26,176,026 |
|
|
1,275,272 |
|
|
4.9 |
|
|||||
|
Total shareholders' equity |
4,283,300 |
|
|
4,238,000 |
|
|
45,300 |
|
|
1.1 |
|
|
4,141,831 |
|
|
4,056,277 |
|
|
3,942,361 |
|
|
340,939 |
|
|
8.6 |
|
|||||
|
Total liabilities and shareholders' equity |
$ |
31,734,598 |
|
|
$ |
31,446,532 |
|
|
288,066 |
|
|
0.9 |
|
|
$ |
31,260,189 |
|
|
$ |
30,833,015 |
|
|
$ |
30,118,387 |
|
|
1,616,211 |
|
|
5.4 |
|
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
TABLE 4 Continued - IBERIABANK CORPORATION |
|||||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
AVERAGE BALANCES |
|
Linked Qtr Change |
|
|
|
|
|
|
|
Year/Year Change |
|||||||||||||||||||||
|
ASSETS |
9/30/2019 |
|
6/30/2019 |
|
$ |
|
% |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
$ |
|
% |
||||||||||||||
|
Cash and due from banks |
$ |
272,273 |
|
|
$ |
275,917 |
|
|
(3,644) |
|
|
(1.3) |
|
|
$ |
291,659 |
|
|
$ |
281,509 |
|
|
$ |
279,918 |
|
|
(7,645) |
|
|
(2.7) |
|
|
Interest-bearing deposits in other banks |
531,665 |
|
|
436,948 |
|
|
94,717 |
|
|
21.7 |
|
|
332,638 |
|
|
385,619 |
|
|
259,455 |
|
|
272,210 |
|
|
104.9 |
|
|||||
|
Total cash and cash equivalents |
803,938 |
|
|
712,865 |
|
|
91,073 |
|
|
12.8 |
|
|
624,297 |
|
|
667,128 |
|
|
539,373 |
|
|
264,565 |
|
|
49.1 |
|
|||||
|
Investment securities available for sale |
4,365,558 |
|
|
4,650,757 |
|
|
(285,199) |
|
|
(6.1) |
|
|
4,816,855 |
|
|
4,567,564 |
|
|
4,673,454 |
|
|
(307,896) |
|
|
(6.6) |
|
|||||
|
Investment securities held to maturity |
189,400 |
|
|
195,639 |
|
|
(6,239) |
|
|
(3.2) |
|
|
202,601 |
|
|
211,333 |
|
|
216,419 |
|
|
(27,019) |
|
|
(12.5) |
|
|||||
|
Total investment securities |
4,554,958 |
|
|
4,846,396 |
|
|
(291,438) |
|
|
(6.0) |
|
|
5,019,456 |
|
|
4,778,897 |
|
|
4,889,873 |
|
|
(334,915) |
|
|
(6.8) |
|
|||||
|
Mortgage loans held for sale |
209,778 |
|
|
159,931 |
|
|
49,847 |
|
|
31.2 |
|
|
95,588 |
|
|
63,033 |
|
|
87,823 |
|
|
121,955 |
|
|
138.9 |
|
|||||
|
Loans and leases, net of unearned income |
23,522,892 |
|
|
23,120,689 |
|
|
402,203 |
|
|
1.7 |
|
|
22,599,686 |
|
|
22,364,188 |
|
|
22,162,373 |
|
|
1,360,519 |
|
|
6.1 |
|
|||||
|
Allowance for loan and lease losses |
(148,203) |
|
|
(145,854) |
|
|
(2,349) |
|
|
1.6 |
|
|
(140,915) |
|
|
(138,675) |
|
|
(139,075) |
|
|
(9,128) |
|
|
6.6 |
|
|||||
|
Loans and leases, net |
23,374,689 |
|
|
22,974,835 |
|
|
399,854 |
|
|
1.7 |
|
|
22,458,771 |
|
|
22,225,513 |
|
|
22,023,298 |
|
|
1,351,391 |
|
|
6.1 |
|
|||||
|
Premises and equipment, net |
298,055 |
|
|
298,119 |
|
|
(64) |
|
|
0.0 |
|
|
299,741 |
|
|
302,956 |
|
|
315,259 |
|
|
(17,204) |
|
|
(5.5) |
|
|||||
|
Goodwill and other intangible assets |
1,315,359 |
|
|
1,318,182 |
|
|
(2,823) |
|
|
(0.2) |
|
|
1,322,288 |
|
|
1,318,200 |
|
|
1,316,527 |
|
|
(1,168) |
|
|
(0.1) |
|
|||||
|
Other assets |
997,514 |
|
|
961,494 |
|
|
36,020 |
|
|
3.7 |
|
|
1,013,359 |
|
|
977,740 |
|
|
874,078 |
|
|
123,436 |
|
|
14.1 |
|
|||||
|
Total assets |
$ |
31,554,291 |
|
|
$ |
31,271,822 |
|
|
282,469 |
|
|
0.9 |
|
|
$ |
30,833,500 |
|
|
$ |
30,333,467 |
|
|
$ |
30,046,231 |
|
|
1,508,060 |
|
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Non-interest-bearing deposits |
$ |
6,425,026 |
|
|
$ |
6,442,217 |
|
|
(17,191) |
|
|
(0.3) |
|
|
$ |
6,271,313 |
|
|
$ |
6,646,071 |
|
|
$ |
6,684,343 |
|
|
(259,317) |
|
|
(3.9) |
|
|
NOW accounts |
4,451,579 |
|
|
4,488,691 |
|
|
(37,112) |
|
|
(0.8) |
|
|
4,458,634 |
|
|
4,212,304 |
|
|
4,296,392 |
|
|
155,187 |
|
|
3.6 |
|
|||||
|
Savings and money market accounts |
9,188,186 |
|
|
9,014,822 |
|
|
173,364 |
|
|
1.9 |
|
|
9,089,099 |
|
|
9,169,184 |
|
|
9,237,614 |
|
|
(49,428) |
|
|
(0.5) |
|
|||||
|
Time deposits |
4,523,555 |
|
|
4,156,974 |
|
|
366,581 |
|
|
8.8 |
|
|
3,859,354 |
|
|
3,457,017 |
|
|
3,023,180 |
|
|
1,500,375 |
|
|
49.6 |
|
|||||
|
Total deposits |
24,588,346 |
|
|
24,102,704 |
|
|
485,642 |
|
|
2.0 |
|
|
23,678,400 |
|
|
23,484,576 |
|
|
23,241,529 |
|
|
1,346,817 |
|
|
5.8 |
|
|||||
|
Short-term borrowings |
606,739 |
|
|
782,516 |
|
|
(175,777) |
|
|
(22.5) |
|
|
859,576 |
|
|
602,593 |
|
|
820,087 |
|
|
(213,348) |
|
|
(26.0) |
|
|||||
|
Securities sold under agreements to repurchase |
187,305 |
|
|
214,090 |
|
|
(26,785) |
|
|
(12.5) |
|
|
291,643 |
|
|
386,563 |
|
|
376,078 |
|
|
(188,773) |
|
|
(50.2) |
|
|||||
|
Trust preferred securities |
120,110 |
|
|
120,110 |
|
|
— |
|
|
— |
|
|
120,110 |
|
|
120,110 |
|
|
120,110 |
|
|
— |
|
|
— |
|
|||||
|
Other long-term debt |
1,240,382 |
|
|
1,345,575 |
|
|
(105,193) |
|
|
(7.8) |
|
|
1,343,752 |
|
|
1,308,086 |
|
|
1,260,900 |
|
|
(20,518) |
|
|
(1.6) |
|
|||||
|
Other liabilities |
545,838 |
|
|
463,803 |
|
|
82,035 |
|
|
17.7 |
|
|
434,516 |
|
|
470,501 |
|
|
292,445 |
|
|
253,393 |
|
|
86.6 |
|
|||||
|
Total liabilities |
27,288,720 |
|
|
27,028,798 |
|
|
259,922 |
|
|
1.0 |
|
|
26,727,997 |
|
|
26,372,429 |
|
|
26,111,149 |
|
|
1,177,571 |
|
|
4.5 |
|
|||||
|
Total shareholders' equity |
4,265,571 |
|
|
4,243,024 |
|
|
22,547 |
|
|
0.5 |
|
|
4,105,503 |
|
|
3,961,038 |
|
|
3,935,082 |
|
|
330,489 |
|
|
8.4 |
|
|||||
|
Total liabilities and shareholders' equity |
$ |
31,554,291 |
|
|
$ |
31,271,822 |
|
|
282,469 |
|
|
0.9 |
|
|
$ |
30,833,500 |
|
|
$ |
30,333,467 |
|
|
$ |
30,046,231 |
|
|
1,508,060 |
|
|
5.0 |
|
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Table 5 - IBERIABANK CORPORATION |
|||||||||||||||||||||||||||||||
|
LOANS AND ASSET QUALITY DATA |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
Linked Qtr Change |
|
|
|
|
|
|
|
Year/Year Change |
|||||||||||||||||||||
|
LOANS |
9/30/2019 |
|
6/30/2019 |
|
$ |
|
% |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
$ |
|
% |
||||||||||||||
|
Commercial loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Real estate- construction |
$ |
1,330,014 |
|
|
$ |
1,342,984 |
|
|
(12,970) |
|
|
(1.0) |
|
|
$ |
1,219,647 |
|
|
$ |
1,196,366 |
|
|
$ |
1,127,988 |
|
|
202,026 |
|
|
17.9 |
|
|
Real estate- owner-occupied (1) |
2,468,061 |
|
|
2,373,143 |
|
|
94,918 |
|
|
4.0 |
|
|
2,408,079 |
|
|
2,395,822 |
|
|
2,458,964 |
|
|
9,097 |
|
|
0.4 |
|
|||||
|
Real estate- non-owner occupied |
6,011,681 |
|
|
6,102,143 |
|
|
(90,462) |
|
|
(1.5) |
|
|
6,147,864 |
|
|
5,796,117 |
|
|
5,794,931 |
|
|
216,750 |
|
|
3.7 |
|
|||||
|
Commercial and industrial (6) |
6,490,125 |
|
|
6,161,759 |
|
|
328,366 |
|
|
5.3 |
|
|
5,852,568 |
|
|
5,737,017 |
|
|
5,581,040 |
|
|
909,085 |
|
|
16.3 |
|
|||||
|
Total commercial loans and leases |
16,299,881 |
|
|
15,980,029 |
|
|
319,852 |
|
|
2.0 |
|
|
15,628,158 |
|
|
15,125,322 |
|
|
14,962,923 |
|
|
1,336,958 |
|
|
8.9 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential mortgage loans |
4,649,745 |
|
|
4,538,194 |
|
|
111,551 |
|
|
2.5 |
|
|
4,415,267 |
|
|
4,359,156 |
|
|
4,300,163 |
|
|
349,582 |
|
|
8.1 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer and other loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity |
2,053,588 |
|
|
2,147,897 |
|
|
(94,309) |
|
|
(4.4) |
|
|
2,220,648 |
|
|
2,304,694 |
|
|
2,350,176 |
|
|
(296,588) |
|
|
(12.6) |
|
|||||
|
Other |
673,323 |
|
|
689,191 |
|
|
(15,868) |
|
|
(2.3) |
|
|
704,222 |
|
|
730,643 |
|
|
730,644 |
|
|
(57,321) |
|
|
(7.8) |
|
|||||
|
Total consumer and other loans |
2,726,911 |
|
|
2,837,088 |
|
|
(110,177) |
|
|
(3.9) |
|
|
2,924,870 |
|
|
3,035,337 |
|
|
3,080,820 |
|
|
(353,909) |
|
|
(11.5) |
|
|||||
|
Total loans and leases |
$ |
23,676,537 |
|
|
$ |
23,355,311 |
|
|
321,226 |
|
|
1.4 |
|
|
$ |
22,968,295 |
|
|
$ |
22,519,815 |
|
|
$ |
22,343,906 |
|
|
1,332,631 |
|
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Allowance for loan and lease losses (2) |
$ |
(146,235) |
|
|
$ |
(146,386) |
|
|
(151) |
|
|
(0.1) |
|
|
$ |
(142,966) |
|
|
$ |
(140,571) |
|
|
$ |
(136,950) |
|
|
9,285 |
|
|
6.8 |
|
|
Loans and leases, net |
23,530,302 |
|
|
23,208,925 |
|
|
321,377 |
|
|
1.4 |
|
|
22,825,329 |
|
|
22,379,244 |
|
|
22,206,956 |
|
|
1,323,346 |
|
|
6.0 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Reserve for unfunded commitments |
(16,144) |
|
|
(15,281) |
|
|
863 |
|
|
5.6 |
|
|
(15,981) |
|
|
(14,830) |
|
|
(14,721) |
|
|
1,423 |
|
|
9.7 |
|
|||||
|
Allowance for credit losses |
(162,379) |
|
|
(161,667) |
|
|
712 |
|
|
0.4 |
|
|
(158,947) |
|
|
(155,401) |
|
|
(151,671) |
|
|
10,708 |
|
|
7.1 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
ASSET QUALITY DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Non-accrual loans (3) |
$ |
153,113 |
|
|
$ |
158,992 |
|
|
(5,879) |
|
|
(3.7) |
|
|
$ |
148,056 |
|
|
$ |
137,184 |
|
|
$ |
143,595 |
|
|
9,518 |
|
|
6.6 |
|
|
Other real estate owned and foreclosed assets |
27,075 |
|
|
28,106 |
|
|
(1,031) |
|
|
(3.7) |
|
|
30,606 |
|
|
30,394 |
|
|
32,418 |
|
|
(5,343) |
|
|
(16.5) |
|
|||||
|
Accruing loans more than 90 days past due (3) |
4,790 |
|
|
851 |
|
|
3,939 |
|
|
462.9 |
|
|
4,111 |
|
|
2,128 |
|
|
12,452 |
|
|
(7,662) |
|
|
(61.5) |
|
|||||
|
Total non-performing assets (3)(4) |
$ |
184,978 |
|
|
$ |
187,949 |
|
|
(2,971) |
|
|
(1.6) |
|
|
$ |
182,773 |
|
|
$ |
169,706 |
|
|
$ |
188,465 |
|
|
(3,487) |
|
|
(1.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Loans 30-89 days past due (3) |
$ |
54,618 |
|
|
$ |
43,021 |
|
|
11,597 |
|
|
27.0 |
|
|
$ |
45,334 |
|
|
$ |
57,332 |
|
|
$ |
70,624 |
|
|
(16,006) |
|
|
(22.7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Non-performing assets to total assets (3)(4) |
0.58 |
% |
|
0.60 |
% |
|
|
|
|
|
0.58 |
% |
|
0.55 |
% |
|
0.63 |
% |
|
|
|
|
|||||||||
|
Non-performing assets to total loans and OREO (3)(4) |
0.78 |
|
|
0.80 |
|
|
|
|
|
|
0.79 |
|
|
0.75 |
|
|
0.84 |
|
|
|
|
|
|||||||||
|
ALLL to non-performing loans (3)(5) |
92.6 |
|
|
91.6 |
|
|
|
|
|
|
94.0 |
|
|
100.9 |
|
|
87.8 |
|
|
|
|
|
|||||||||
|
ALLL to non-performing assets (3)(4) |
79.1 |
|
|
77.9 |
|
|
|
|
|
|
78.2 |
|
|
82.8 |
|
|
72.7 |
|
|
|
|
|
|||||||||
|
ALLL to total loans and leases |
0.62 |
|
|
0.63 |
|
|
|
|
|
|
0.62 |
|
|
0.62 |
|
|
0.61 |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Quarter-to-date charge-offs |
$ |
10,777 |
|
|
$ |
10,275 |
|
|
502 |
|
|
4.9 |
|
|
$ |
8,918 |
|
|
$ |
10,806 |
|
|
$ |
12,006 |
|
|
(1,229) |
|
|
(10.2) |
|
|
Quarter-to-date recoveries |
(2,336) |
|
|
(2,218) |
|
|
118 |
|
|
5.3 |
|
|
(1,586) |
|
|
(3,097) |
|
|
(3,049) |
|
|
(713) |
|
|
(23.4) |
|
|||||
|
Quarter-to-date net charge-offs |
$ |
8,441 |
|
|
$ |
8,057 |
|
|
384 |
|
|
4.8 |
|
|
$ |
7,332 |
|
|
$ |
7,709 |
|
|
$ |
8,957 |
|
|
(516) |
|
|
(5.8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net charge-offs to average loans (annualized) |
0.14 |
% |
|
0.14 |
% |
|
|
|
|
|
0.13 |
% |
|
0.14 |
% |
|
0.16 |
% |
|
|
|
|
|||||||||
|
|
|||||||||||||||||||||||||||||||
|
(1) Real estate- owner-occupied is defined as loans with a "1E1" call report code (loans secured by owner-occupied non-farm non-residential properties). |
|||||||||||||||||||||||||||||||
|
(2) The allowance for loan and lease losses includes impairment reserves attributable to acquired impaired loans. |
|||||||||||||||||||||||||||||||
|
(3) For purposes of this table, past due and non-accrual loan amounts exclude acquired impaired loans, even if contractually past due or if the Company does not expect to receive payment in full, as the Company is currently accreting interest income over the expected life of the loans. |
|||||||||||||||||||||||||||||||
|
(4) Non-performing assets consist of non-accruing loans, accruing loans 90 days or more past due and other real estate owned, including repossessed assets. |
|||||||||||||||||||||||||||||||
|
(5) Non-performing loans consist of non-accruing loans and accruing loans 90 days or more past due. |
|||||||||||||||||||||||||||||||
|
(6) Includes equipment financing leases. |
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
|
TABLE 6 - IBERIABANK CORPORATION |
|||||||||||||||||||
|
QUARTERLY AVERAGE BALANCES, NET INTEREST INCOME AND YIELDS/RATES |
|||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
Basis Point Change |
||||||||||||||
|
ASSETS |
Average Balance |
Interest Income/Expense |
Yield/Rate (TE)(1) |
|
Average Balance |
Interest Income/Expense |
Yield/Rate (TE)(1) |
|
Yield/Rate
|
||||||||||
|
Earning assets: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial loans and leases |
$ |
16,155,962 |
|
$ |
205,350 |
|
5.06 |
% |
|
$ |
15,766,423 |
|
$ |
205,093 |
|
5.24 |
% |
|
(18) |
|
Residential mortgage loans |
4,588,549 |
|
50,939 |
|
4.44 |
|
|
4,482,150 |
|
49,388 |
|
4.41 |
|
|
3 |
||||
|
Consumer and other loans |
2,778,381 |
|
40,501 |
|
5.78 |
|
|
2,872,116 |
|
42,205 |
|
5.89 |
|
|
(11) |
||||
|
Total loans and leases |
23,522,892 |
|
296,790 |
|
5.03 |
|
|
23,120,689 |
|
296,686 |
|
5.16 |
|
|
(13) |
||||
|
Mortgage loans held for sale |
209,778 |
|
1,936 |
|
3.69 |
|
|
159,931 |
|
1,588 |
|
3.97 |
|
|
(28) |
||||
|
Investment securities (2) |
4,493,789 |
|
29,932 |
|
2.71 |
|
|
4,853,858 |
|
33,803 |
|
2.83 |
|
|
(12) |
||||
|
Other earning assets |
733,305 |
|
4,520 |
|
2.44 |
|
|
639,232 |
|
3,890 |
|
2.44 |
|
|
— |
||||
|
Total earning assets |
28,959,764 |
|
333,178 |
|
4.59 |
|
|
28,773,710 |
|
335,967 |
|
4.70 |
|
|
(11) |
||||
|
Allowance for loan and lease losses |
(148,203) |
|
|
|
|
(145,854) |
|
|
|
|
|
||||||||
|
Non-earning assets |
2,742,730 |
|
|
|
|
2,643,966 |
|
|
|
|
|
||||||||
|
Total assets |
$ |
31,554,291 |
|
|
|
|
$ |
31,271,822 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
||||||||||
|
NOW accounts |
$ |
4,451,579 |
|
$ |
11,305 |
|
1.01 |
% |
|
$ |
4,488,691 |
|
$ |
11,623 |
|
1.04 |
% |
|
(3) |
|
Savings and money market accounts |
9,188,186 |
|
32,959 |
|
1.42 |
|
|
9,014,822 |
|
30,845 |
|
1.37 |
|
|
5 |
||||
|
Time deposits |
4,523,555 |
|
26,489 |
|
2.32 |
|
|
4,156,974 |
|
23,398 |
|
2.26 |
|
|
6 |
||||
|
Total interest-bearing deposits (3) |
18,163,320 |
|
70,753 |
|
1.55 |
|
|
17,660,487 |
|
65,866 |
|
1.50 |
|
|
5 |
||||
|
Short-term borrowings |
794,044 |
|
3,880 |
|
1.94 |
|
|
996,606 |
|
5,197 |
|
2.09 |
|
|
(15) |
||||
|
Long-term debt |
1,360,492 |
|
9,212 |
|
2.69 |
|
|
1,465,685 |
|
9,565 |
|
2.62 |
|
|
7 |
||||
|
Total interest-bearing liabilities |
20,317,856 |
|
83,845 |
|
1.64 |
|
|
20,122,778 |
|
80,628 |
|
1.61 |
|
|
3 |
||||
|
Non-interest-bearing deposits |
6,425,026 |
|
|
|
|
6,442,217 |
|
|
|
|
|
||||||||
|
Non-interest-bearing liabilities |
545,838 |
|
|
|
|
463,803 |
|
|
|
|
|
||||||||
|
Total liabilities |
27,288,720 |
|
|
|
|
27,028,798 |
|
|
|
|
|
||||||||
|
Total shareholders' equity |
4,265,571 |
|
|
|
|
4,243,024 |
|
|
|
|
|
||||||||
|
Total liabilities and shareholders' equity |
$ |
31,554,291 |
|
|
|
|
$ |
31,271,822 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income/Net interest spread |
$ |
249,333 |
|
2.95 |
% |
|
|
$ |
255,339 |
|
3.09 |
% |
|
(14) |
|||||
|
Taxable equivalent benefit |
|
1,320 |
|
0.02 |
|
|
|
1,338 |
|
0.02 |
|
|
— |
||||||
|
Net interest income (TE)/Net interest margin (TE) (1) |
|
$ |
250,653 |
|
3.44 |
% |
|
|
$ |
256,677 |
|
3.57 |
% |
|
(13) |
||||
|
|
|||||||||||||||||||
|
(1) Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
|||||||||||||||||||
|
(2) Balances exclude unrealized gain or loss on securities available for sale and the impact of trade date accounting. |
|||||||||||||||||||
|
(3) Total deposit costs for the three months ended September 30, 2019 and June 30, 2019 were 1.14% and 1.10%, respectively. |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|
TABLE 6 Continued - IBERIABANK CORPORATION |
||||||||||||||||||||||||||
|
QUARTERLY AVERAGE BALANCES, NET INTEREST INCOME AND YIELDS/RATES |
||||||||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
For the Three Months Ended |
|||||||||||||||||||||||||
|
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|||||||||||||||||||||
|
ASSETS |
Average |
Interest |
Yield/Rate |
|
Average |
Interest |
Yield/Rate |
|
Average |
Interest |
Yield/Rate |
|||||||||||||||
|
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial loans and leases |
$ |
15,253,655 |
|
$ |
194,510 |
|
5.19 |
% |
|
$ |
14,978,169 |
|
$ |
196,881 |
|
5.24 |
% |
|
$ |
14,825,572 |
|
$ |
191,014 |
|
5.13 |
% |
|
Residential mortgage loans |
4,385,634 |
|
47,829 |
|
4.36 |
|
|
4,345,811 |
|
53,836 |
|
4.96 |
|
|
4,230,471 |
|
48,145 |
|
4.55 |
|
||||||
|
Consumer and other loans |
2,960,397 |
|
42,540 |
|
5.83 |
|
|
3,040,208 |
|
44,275 |
|
5.78 |
|
|
3,106,330 |
|
43,966 |
|
5.62 |
|
||||||
|
Total loans and leases |
22,599,686 |
|
284,879 |
|
5.11 |
|
|
22,364,188 |
|
294,992 |
|
5.26 |
|
|
22,162,373 |
|
283,125 |
|
5.09 |
|
||||||
|
Mortgage loans held for sale |
95,588 |
|
1,054 |
|
4.41 |
|
|
63,033 |
|
721 |
|
4.58 |
|
|
87,823 |
|
1,037 |
|
4.72 |
|
||||||
|
Investment securities (2) |
5,052,922 |
|
36,125 |
|
2.90 |
|
|
4,782,844 |
|
30,559 |
|
2.61 |
|
|
5,016,163 |
|
29,793 |
|
2.43 |
|
||||||
|
Other earning assets |
533,745 |
|
4,026 |
|
3.06 |
|
|
581,673 |
|
3,924 |
|
2.68 |
|
|
456,120 |
|
3,112 |
|
2.71 |
|
||||||
|
Total earning assets |
28,281,941 |
|
326,084 |
|
4.68 |
|
|
27,791,738 |
|
330,196 |
|
4.74 |
|
|
27,722,479 |
|
317,067 |
|
4.57 |
|
||||||
|
Allowance for loan and lease losses |
(140,915) |
|
|
|
|
(138,675) |
|
|
|
|
(139,075) |
|
|
|
||||||||||||
|
Non-earning assets |
2,692,474 |
|
|
|
|
2,680,404 |
|
|
|
|
2,462,827 |
|
|
|
||||||||||||
|
Total assets |
$ |
30,833,500 |
|
|
|
|
$ |
30,333,467 |
|
|
|
|
$ |
30,046,231 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
NOW accounts |
$ |
4,458,634 |
|
$ |
11,396 |
|
1.04 |
% |
|
$ |
4,212,304 |
|
$ |
9,420 |
|
0.89 |
% |
|
$ |
4,296,392 |
|
$ |
8,841 |
|
0.82 |
% |
|
Savings and money market accounts |
9,089,099 |
|
28,762 |
|
1.28 |
|
|
9,169,184 |
|
26,062 |
|
1.13 |
|
|
9,237,614 |
|
23,076 |
|
0.99 |
|
||||||
|
Time deposits |
3,859,354 |
|
20,077 |
|
2.11 |
|
|
3,457,017 |
|
16,666 |
|
1.91 |
|
|
3,023,180 |
|
12,484 |
|
1.64 |
|
||||||
|
Total interest-bearing deposits (3) |
17,407,087 |
|
60,235 |
|
1.40 |
|
|
16,838,505 |
|
52,148 |
|
1.23 |
|
|
16,557,186 |
|
44,401 |
|
1.06 |
|
||||||
|
Short-term borrowings |
1,151,219 |
|
5,716 |
|
2.01 |
|
|
989,156 |
|
4,104 |
|
1.65 |
|
|
1,196,165 |
|
4,727 |
|
1.57 |
|
||||||
|
Long-term debt |
1,463,862 |
|
9,649 |
|
2.67 |
|
|
1,428,196 |
|
8,923 |
|
2.48 |
|
|
1,381,010 |
|
8,714 |
|
2.50 |
|
||||||
|
Total interest-bearing liabilities |
20,022,168 |
|
75,600 |
|
1.53 |
|
|
19,255,857 |
|
65,175 |
|
1.34 |
|
|
19,134,361 |
|
57,842 |
|
1.20 |
|
||||||
|
Non-interest-bearing deposits |
6,271,313 |
|
|
|
|
6,646,071 |
|
|
|
|
6,684,343 |
|
|
|
||||||||||||
|
Non-interest-bearing liabilities |
434,516 |
|
|
|
470,501 |
|
|
|
|
292,445 |
|
|
|
|||||||||||||
|
Total liabilities |
26,727,997 |
|
|
|
26,372,429 |
|
|
|
|
26,111,149 |
|
|
|
|||||||||||||
|
Total shareholders' equity |
4,105,503 |
|
|
|
3,961,038 |
|
|
|
|
3,935,082 |
|
|
|
|||||||||||||
|
Total liabilities and shareholders' equity |
$ |
30,833,500 |
|
|
|
|
$ |
30,333,467 |
|
|
|
|
$ |
30,046,231 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest income/Net interest spread |
|
$ |
250,484 |
|
3.15 |
% |
|
|
$ |
265,021 |
|
3.40 |
% |
|
|
$ |
259,225 |
|
3.37 |
% |
||||||
|
Taxable equivalent benefit |
|
1,349 |
|
0.02 |
|
|
|
1,427 |
|
0.02 |
|
|
|
1,461 |
|
0.02 |
|
|||||||||
|
Net interest income (TE)/Net interest margin (TE) (1) |
|
$ |
251,833 |
|
3.59 |
% |
|
|
$ |
266,448 |
|
3.81 |
% |
|
|
$ |
260,686 |
|
3.74 |
% |
||||||
|
|
||||||||||||||||||||||||||
|
(1) Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
||||||||||||||||||||||||||
|
(2) Balances exclude unrealized gain or loss on securities available for sale and the impact of trade date accounting. |
||||||||||||||||||||||||||
|
(3) Total deposit costs for the three months ended March 31, 2019, December 31, 2018, and September 30, 2018, were 1.03%, 0.88% and 0.76%, respectively. |
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
|
|
TABLE 7 - IBERIABANK CORPORATION |
|||||||||||||||||||
|
YEAR-TO-DATE AVERAGE BALANCES, NET INTEREST INCOME AND YIELDS/RATES |
|||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Nine Months Ended |
||||||||||||||||||
|
|
9/30/2019 |
|
9/30/2018 |
|
Basis Point
|
||||||||||||||
|
ASSETS |
Average |
Interest |
Yield/Rate |
|
Average |
Interest |
Yield/Rate |
|
Yield/Rate
|
||||||||||
|
Earning assets: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial loans and leases |
$ |
15,728,652 |
|
$ |
604,953 |
|
5.16 |
% |
|
$ |
14,517,767 |
|
$ |
534,504 |
|
4.94 |
% |
|
22 |
|
Residential mortgage loans |
4,486,188 |
|
148,156 |
|
4.40 |
|
|
3,811,786 |
|
129,854 |
|
4.54 |
|
|
(14) |
||||
|
Consumer and other loans |
2,869,631 |
|
125,246 |
|
5.84 |
|
|
3,069,198 |
|
127,312 |
|
5.55 |
|
|
29 |
||||
|
Total loans and leases |
23,084,471 |
|
878,355 |
|
5.10 |
|
|
21,398,751 |
|
791,670 |
|
4.96 |
|
|
14 |
||||
|
Mortgage loans held for sale |
155,517 |
|
4,578 |
|
3.93 |
|
|
89,845 |
|
3,027 |
|
4.49 |
|
|
(56) |
||||
|
Investment securities (2) |
4,798,142 |
|
99,860 |
|
2.82 |
|
|
4,940,093 |
|
87,212 |
|
2.41 |
|
|
41 |
||||
|
Other earning assets |
636,158 |
|
12,436 |
|
2.61 |
|
|
571,346 |
|
9,524 |
|
2.23 |
|
|
38 |
||||
|
Total earning assets |
28,674,288 |
|
995,229 |
|
4.66 |
|
|
27,000,035 |
|
891,433 |
|
4.43 |
|
|
23 |
||||
|
Allowance for loan and lease losses |
(145,017) |
|
|
|
|
(142,960) |
|
|
|
|
|
||||||||
|
Non-earning assets |
2,693,240 |
|
|
|
|
2,466,370 |
|
|
|
|
|
||||||||
|
Total assets |
$ |
31,222,511 |
|
|
|
|
$ |
29,323,445 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
||||||||||
|
NOW accounts |
$ |
4,466,275 |
|
$ |
34,325 |
|
1.03 |
% |
|
$ |
4,384,425 |
|
$ |
24,542 |
|
0.75 |
% |
|
28 |
|
Savings and money market accounts |
9,097,732 |
|
92,565 |
|
1.36 |
|
|
9,018,101 |
|
56,089 |
|
0.83 |
|
|
53 |
||||
|
Time deposits |
4,182,394 |
|
69,964 |
|
2.24 |
|
|
2,740,119 |
|
28,173 |
|
1.37 |
|
|
87 |
||||
|
Total interest-bearing deposits (3) |
17,746,401 |
|
196,854 |
|
1.48 |
|
|
16,142,645 |
|
108,804 |
|
0.90 |
|
|
58 |
||||
|
Short-term borrowings |
979,315 |
|
14,793 |
|
2.02 |
|
|
1,073,296 |
|
10,578 |
|
1.32 |
|
|
70 |
||||
|
Long-term debt |
1,429,634 |
|
28,426 |
|
2.66 |
|
|
1,380,000 |
|
23,824 |
|
2.31 |
|
|
35 |
||||
|
Total interest-bearing liabilities |
20,155,350 |
|
240,073 |
|
1.59 |
|
|
18,595,941 |
|
143,206 |
|
1.03 |
|
|
56 |
||||
|
Non-interest-bearing deposits |
6,380,082 |
|
|
|
|
6,587,729 |
|
|
|
|
|
||||||||
|
Non-interest-bearing liabilities |
481,794 |
|
|
|
|
283,438 |
|
|
|
|
|
||||||||
|
Total liabilities |
27,017,226 |
|
|
|
|
25,467,108 |
|
|
|
|
|
||||||||
|
Total shareholders' equity |
4,205,285 |
|
|
|
|
3,856,337 |
|
|
|
|
|
||||||||
|
Total liabilities and shareholders' equity |
$ |
31,222,511 |
|
|
|
|
$ |
29,323,445 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income/Net interest spread |
$ |
755,156 |
|
3.07 |
% |
|
|
$ |
748,227 |
|
3.40 |
% |
|
(33) |
|||||
|
Tax-equivalent benefit |
|
3,994 |
|
0.02 |
|
|
|
4,357 |
|
0.02 |
|
|
— |
||||||
|
Net interest income (TE)/Net interest margin (TE) (1) |
|
$ |
759,150 |
|
3.54 |
% |
|
|
$ |
752,584 |
|
3.72 |
% |
|
(18) |
||||
|
|
|||||||||||||||||||
|
(1) Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
|||||||||||||||||||
|
(2) Balances exclude unrealized gain or loss on securities available for sale and the impact of trade date accounting. |
|||||||||||||||||||
|
(3) Total deposit costs for the nine months ended September 30, 2019 and 2018 were 1.09% and 0.64%, respectively. |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|
Table 8 - IBERIABANK CORPORATION |
||||||||||||||||||||||||||||||||||||||||||||
|
LEGACY AND ACQUIRED LOAN PORTFOLIO VOLUMES AND YIELDS |
||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in millions) |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
For the Three Months Ended |
|||||||||||||||||||||||||||||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|||||||||||||||||||||||||||||||||||
|
AS REPORTED (US GAAP) |
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|||||||||||||||||||||||||
|
Legacy loans and leases, net |
$ |
229 |
|
$ |
18,721 |
|
4.86 |
% |
|
$ |
225 |
|
$ |
17,984 |
|
5.00 |
% |
|
$ |
213 |
|
$ |
17,192 |
|
5.02 |
% |
|
$ |
209 |
|
$ |
16,616 |
|
4.99 |
% |
|
$ |
193 |
|
$ |
15,957 |
|
4.80 |
% |
|
Acquired loans |
68 |
|
4,802 |
|
5.62 |
|
|
72 |
|
5,137 |
|
5.64 |
|
|
72 |
|
5,408 |
|
5.35 |
|
|
86 |
|
5,748 |
|
5.97 |
|
|
90 |
|
6,205 |
|
5.78 |
|
||||||||||
|
Total loans and leases |
$ |
297 |
|
$ |
23,523 |
|
5.01 |
% |
|
$ |
297 |
|
$ |
23,121 |
|
5.14 |
% |
|
$ |
285 |
|
$ |
22,600 |
|
5.10 |
% |
|
$ |
295 |
|
$ |
22,364 |
|
5.24 |
% |
|
$ |
283 |
|
$ |
22,162 |
|
5.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|||||||||||||||||||||||||||||||||||
|
ADJUSTMENTS |
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|||||||||||||||||||||||||
|
Legacy loans and leases, net |
$ |
— |
|
$ |
— |
|
0.00 |
% |
|
$ |
— |
|
$ |
— |
|
0.00 |
% |
|
$ |
— |
|
$ |
— |
|
0.00 |
% |
|
$ |
— |
|
$ |
— |
|
0.00 |
% |
|
$ |
— |
|
$ |
— |
|
0.00 |
% |
|
Acquired loans |
(14) |
|
111 |
|
(1.24) |
|
|
(14) |
|
124 |
|
(1.15) |
|
|
(11) |
|
136 |
|
(0.92) |
|
|
(19) |
|
144 |
|
(1.46) |
|
|
(17) |
|
144 |
|
(1.23) |
|
||||||||||
|
Total loans and leases |
$ |
(14) |
|
$ |
111 |
|
(0.25) |
% |
|
$ |
(14) |
|
$ |
124 |
|
(0.25) |
% |
|
$ |
(11) |
|
$ |
136 |
|
(0.22) |
% |
|
$ |
(19) |
|
$ |
144 |
|
(0.38) |
% |
|
$ |
(17) |
|
$ |
144 |
|
(0.35) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
6/30/2019 |
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|||||||||||||||||||||||||||||||||||
|
AS ADJUSTED (CASH YIELD, NON-GAAP) |
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|
Income |
Average |
Yield |
|||||||||||||||||||||||||
|
Legacy loans and leases, net |
$ |
229 |
|
$ |
18,721 |
|
4.86 |
% |
|
$ |
225 |
|
$ |
17,984 |
|
5.00 |
% |
|
$ |
213 |
|
$ |
17,192 |
|
5.02 |
% |
|
$ |
209 |
|
$ |
16,616 |
|
4.99 |
% |
|
$ |
193 |
|
$ |
15,957 |
|
4.80 |
% |
|
Acquired loans |
54 |
|
4,913 |
|
4.38 |
|
|
58 |
|
5,261 |
|
4.49 |
|
|
61 |
|
5,544 |
|
4.43 |
|
|
67 |
|
5,892 |
|
4.51 |
|
|
73 |
|
6,349 |
|
4.55 |
|
||||||||||
|
Total loans and leases |
$ |
283 |
|
$ |
23,634 |
|
4.76 |
% |
|
$ |
283 |
|
$ |
23,245 |
|
4.89 |
% |
|
$ |
274 |
|
$ |
22,736 |
|
4.88 |
% |
|
$ |
276 |
|
$ |
22,508 |
|
4.86 |
% |
|
$ |
266 |
|
$ |
22,306 |
|
4.73 |
% |
|
|
|||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
|
Table 9 - IBERIABANK CORPORATION |
|||||||||||||||||||||||||||||||||||
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||||||||||||||||||
|
(Dollars in thousands, except per share amounts) |
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
3/31/2019 |
||||||||||||||||||||||||||||||
|
|
Pre-tax |
|
After-tax |
|
Per share (2) |
|
Pre-tax |
|
After-tax |
|
Per share (2) |
|
Pre-tax |
|
After-tax |
|
Per share (2) |
||||||||||||||||||
|
Net income |
$ |
131,359 |
|
|
$ |
99,850 |
|
|
$ |
1.89 |
|
|
$ |
133,791 |
|
|
$ |
101,598 |
|
|
$ |
1.88 |
|
|
$ |
130,477 |
|
|
$ |
100,131 |
|
|
$ |
1.82 |
|
|
Less: Preferred stock dividends |
— |
|
|
3,599 |
|
|
0.07 |
|
|
— |
|
|
949 |
|
|
0.02 |
|
|
— |
|
|
3,598 |
|
|
0.07 |
|
|||||||||
|
Income available to common shareholders (GAAP) |
$ |
131,359 |
|
|
$ |
96,251 |
|
|
$ |
1.82 |
|
|
$ |
133,791 |
|
|
$ |
100,649 |
|
|
$ |
1.86 |
|
|
$ |
130,477 |
|
|
$ |
96,533 |
|
|
$ |
1.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Non-interest income adjustments (1)(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Loss (gain) on sale of investments |
— |
|
|
— |
|
|
— |
|
|
1,012 |
|
|
769 |
|
|
0.01 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Non-interest expense adjustments (1)(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Merger-related expense |
— |
|
|
— |
|
|
— |
|
|
(10) |
|
|
(7) |
|
|
— |
|
|
(334) |
|
|
(254) |
|
|
— |
|
|||||||||
|
Compensation-related expense |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(9) |
|
|
(7) |
|
|
— |
|
|||||||||
|
Impairment of long-lived assets, net of (gain) loss on sale |
— |
|
|
— |
|
|
— |
|
|
(22) |
|
|
(17) |
|
|
— |
|
|
986 |
|
|
749 |
|
|
0.01 |
|
|||||||||
|
Other non-core non-interest expense |
— |
|
|
— |
|
|
— |
|
|
107 |
|
|
81 |
|
|
— |
|
|
(3,129) |
|
|
(2,378) |
|
|
(0.04) |
|
|||||||||
|
Total non-interest expense adjustments |
— |
|
|
— |
|
|
— |
|
|
75 |
|
|
57 |
|
|
— |
|
|
(2,486) |
|
|
(1,890) |
|
|
(0.03) |
|
|||||||||
|
Core earnings (Non-GAAP) |
131,359 |
|
|
96,251 |
|
|
1.82 |
|
|
134,878 |
|
|
101,475 |
|
|
1.87 |
|
|
127,991 |
|
|
94,643 |
|
|
1.72 |
|
|||||||||
|
Provision for credit losses (1) |
8,986 |
|
|
6,829 |
|
|
|
|
10,755 |
|
|
8,174 |
|
|
|
|
13,763 |
|
|
10,460 |
|
|
|
||||||||||||
|
Pre-provision earnings, as adjusted (Non-GAAP) (3) |
$ |
140,345 |
|
|
$ |
103,080 |
|
|
|
|
$ |
145,633 |
|
|
$ |
109,649 |
|
|
|
|
$ |
141,754 |
|
|
$ |
105,103 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
For the Three Months Ended |
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
12/31/2018 |
|
9/30/2018 |
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Pre-tax |
|
After-tax |
|
Per share (2) |
|
Pre-tax |
|
After-tax |
|
Per share (2) |
|
|
|
|
|
|
||||||||||||||||||
|
Net income |
$ |
83,907 |
|
|
$ |
130,039 |
|
|
$ |
2.34 |
|
|
$ |
131,866 |
|
|
$ |
101,465 |
|
|
$ |
1.79 |
|
|
|
|
|
|
|
||||||
|
Less: Preferred stock dividends |
— |
|
|
949 |
|
|
0.02 |
|
|
— |
|
|
3,599 |
|
|
0.06 |
|
|
|
|
|
|
|
||||||||||||
|
Income available to common shareholders (GAAP) |
$ |
83,907 |
|
|
$ |
129,090 |
|
|
$ |
2.32 |
|
|
$ |
131,866 |
|
|
$ |
97,866 |
|
|
$ |
1.73 |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Non-interest income adjustments (1)(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
(Gain) loss on sale of investments |
49,844 |
|
|
37,882 |
|
|
0.68 |
|
|
(1) |
|
|
(1) |
|
|
— |
|
|
|
|
|
|
|
||||||||||||
|
Other non-core non-interest income |
415 |
|
|
316 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
||||||||||||
|
Total non-interest income adjustments |
50,259 |
|
|
38,198 |
|
|
0.68 |
|
|
(1) |
|
|
(1) |
|
|
— |
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Non-interest expense adjustments (1)(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Merger-related expense |
(238) |
|
|
(353) |
|
|
— |
|
|
973 |
|
|
743 |
|
|
0.01 |
|
|
|
|
|
|
|
||||||||||||
|
Compensation-related expense |
184 |
|
|
140 |
|
|
— |
|
|
1,104 |
|
|
839 |
|
|
0.01 |
|
|
|
|
|
|
|
||||||||||||
|
Impairment of long-lived assets, net of (gain) loss on sale |
64 |
|
|
49 |
|
|
— |
|
|
3,286 |
|
|
2,497 |
|
|
0.05 |
|
|
|
|
|
|
|
||||||||||||
|
Gain on early termination of loss share agreements |
— |
|
|
— |
|
|
— |
|
|
(2,708) |
|
|
(2,058) |
|
|
(0.04) |
|
|
|
|
|
|
|
||||||||||||
|
Other non-core non-interest expense |
2,600 |
|
|
1,976 |
|
|
0.04 |
|
|
(1,955) |
|
|
(1,486) |
|
|
(0.02) |
|
|
|
|
|
|
|
||||||||||||
|
Total non-interest expense adjustments |
2,610 |
|
|
1,812 |
|
|
0.04 |
|
|
700 |
|
|
535 |
|
|
0.01 |
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense - impact of the Tax Cuts and Jobs Act |
— |
|
|
(65,317) |
|
|
(1.18) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
||||||||||||
|
Core earnings (Non-GAAP) |
136,776 |
|
|
103,783 |
|
|
1.86 |
|
|
132,565 |
|
|
98,400 |
|
|
1.74 |
|
|
|
|
|
|
|
||||||||||||
|
Provision for credit losses (1) |
13,094 |
|
|
9,951 |
|
|
|
|
11,384 |
|
|
8,652 |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Pre-provision earnings, as adjusted (Non-GAAP) (3) |
$ |
149,870 |
|
|
$ |
113,734 |
|
|
|
|
$ |
143,949 |
|
|
$ |
107,052 |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|||||||||||||||||||||||||||||||||||
|
(1) Excluding preferred stock dividends and merger-related expense, after-tax amounts are calculated using a tax rate of 24%, which approximates the marginal tax rate. |
|||||||||||||||||||||||||||||||||||
|
(2) Diluted per share amounts may not appear to foot due to rounding. |
|||||||||||||||||||||||||||||||||||
|
(3) Adjustments to GAAP results include certain significant activities or transactions that, in management's opinion, can distort period-to-period comparisons of the Company's performance. These adjustments include, but are not limited to, realized and unrealized gains or losses on former bank-owned real estate, realized gains or losses on the sale of investment securities, merger-related expenses, and gains, losses, and impairment charges on long-lived assets. |
|||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
For the Nine Months Ended |
||||||||||||||||||||||
|
|
9/30/2019 |
|
9/30/2018 |
||||||||||||||||||||
|
|
Pre-tax |
|
After-tax |
|
Per share (2) |
|
Pre-tax |
|
After-tax |
|
Per share (2) |
||||||||||||
|
Net income |
$ |
395,627 |
|
|
$ |
301,579 |
|
|
$ |
5.58 |
|
|
$ |
318,620 |
|
|
$ |
240,210 |
|
|
$ |
4.29 |
|
|
Less: Preferred stock dividends |
— |
|
|
8,146 |
|
|
0.15 |
|
|
— |
|
|
8,146 |
|
|
0.15 |
|
||||||
|
Income available to common shareholders (GAAP) |
$ |
395,627 |
|
|
$ |
293,433 |
|
|
$ |
5.43 |
|
|
$ |
318,620 |
|
|
$ |
232,064 |
|
|
$ |
4.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Non-interest income adjustments (1)(3): |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Loss (gain) on sale of investments |
1,012 |
|
|
769 |
|
|
0.01 |
|
|
55 |
|
|
41 |
|
|
— |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Non-interest expense adjustments (1)(3): |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Merger-related expense |
(344) |
|
|
(261) |
|
|
— |
|
|
31,533 |
|
|
24,272 |
|
|
0.44 |
|
||||||
|
Compensation-related expense |
(9) |
|
|
(7) |
|
|
— |
|
|
4,106 |
|
|
3,121 |
|
|
0.06 |
|
||||||
|
Impairment of long-lived assets, net of (gain) loss on sale |
964 |
|
|
732 |
|
|
0.01 |
|
|
10,773 |
|
|
8,187 |
|
|
0.15 |
|
||||||
|
Gain on early termination of loss share agreements |
— |
|
|
— |
|
|
— |
|
|
(2,708) |
|
|
(2,058) |
|
|
(0.04) |
|
||||||
|
Other non-core non-interest expense |
(3,022) |
|
|
(2,297) |
|
|
(0.04) |
|
|
(2,733) |
|
|
(2,078) |
|
|
(0.04) |
|
||||||
|
Total non-interest expense adjustments |
(2,411) |
|
|
(1,833) |
|
|
(0.03) |
|
|
40,971 |
|
|
31,444 |
|
|
0.57 |
|
||||||
|
Income tax expense (benefit) - impact of the Tax Cuts and Jobs Act |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
6,572 |
|
|
0.12 |
|
||||||
|
Income tax expense (benefit) - other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
173 |
|
|
— |
|
||||||
|
Core earnings (Non-GAAP) |
394,228 |
|
|
292,369 |
|
|
5.41 |
|
|
359,646 |
|
|
270,294 |
|
|
4.83 |
|
||||||
|
Provision for credit losses (1) |
33,504 |
|
|
25,463 |
|
|
|
|
27,290 |
|
|
20,740 |
|
|
|
||||||||
|
Pre-provision earnings, as adjusted (Non-GAAP) (3) |
$ |
427,732 |
|
|
$ |
317,832 |
|
|
|
|
$ |
386,936 |
|
|
$ |
291,034 |
|
|
|
||||
|
|
|||||||||||||||||||||||||||||
|
(1) Excluding preferred stock dividends and merger-related expense, after-tax amounts are calculated using a tax rate of 24% , which approximates the marginal tax rate. |
|||||||||||||||||||||||||||||
|
(2) Diluted per share amounts may not appear to foot due to rounding. |
|||||||||||||||||||||||||||||
|
(3) Adjustments to GAAP results include certain significant activities or transactions that, in management's opinion, can distort period-to-period comparisons of the Company's performance. These adjustments include, but are not limited to, realized and unrealized gains or losses on former bank-owned real estate, realized gains or losses on the sale of investment securities, merger-related expenses, and gains, losses, and impairment charges on long-lived assets. |
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
|
|
Table 10 - IBERIABANK CORPORATION |
|||||||||||||||||||
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||
|
|
9/30/2019 |
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
||||||||||
|
Net interest income (GAAP) |
$ |
249,333 |
|
|
$ |
255,339 |
|
|
$ |
250,484 |
|
|
$ |
265,021 |
|
|
$ |
259,225 |
|
|
Taxable equivalent benefit |
1,320 |
|
|
1,338 |
|
|
1,349 |
|
|
1,427 |
|
|
1,461 |
|
|||||
|
Net interest income (TE) (Non-GAAP) (1) |
250,653 |
|
|
256,677 |
|
|
251,833 |
|
|
266,448 |
|
|
260,686 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-interest income (GAAP) |
63,674 |
|
|
58,825 |
|
|
52,509 |
|
|
969 |
|
|
53,087 |
|
|||||
|
Taxable equivalent benefit |
468 |
|
|
465 |
|
|
478 |
|
|
539 |
|
|
463 |
|
|||||
|
Non-interest income (TE) (Non-GAAP) (1) |
64,142 |
|
|
59,290 |
|
|
52,987 |
|
|
1,508 |
|
|
53,550 |
|
|||||
|
Taxable equivalent revenues (Non-GAAP) (1) |
314,795 |
|
|
315,967 |
|
|
304,820 |
|
|
267,956 |
|
|
314,236 |
|
|||||
|
Securities (gains) losses and other non-interest income |
— |
|
|
1,012 |
|
|
— |
|
|
50,259 |
|
|
(1) |
|
|||||
|
Core taxable equivalent revenues (Non-GAAP) (1) |
$ |
314,795 |
|
|
$ |
316,979 |
|
|
$ |
304,820 |
|
|
$ |
318,215 |
|
|
$ |
314,235 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total non-interest expense (GAAP) |
$ |
172,662 |
|
|
$ |
169,618 |
|
|
$ |
158,753 |
|
|
$ |
168,989 |
|
|
$ |
169,062 |
|
|
Less: Intangible amortization expense |
4,410 |
|
|
4,786 |
|
|
5,009 |
|
|
5,083 |
|
|
5,382 |
|
|||||
|
Tangible non-interest expense (Non-GAAP) (2) |
168,252 |
|
|
164,832 |
|
|
153,744 |
|
|
163,906 |
|
|
163,680 |
|
|||||
|
Less: Merger-related expense |
— |
|
|
(10) |
|
|
(334) |
|
|
(238) |
|
|
973 |
|
|||||
|
Compensation-related expense |
— |
|
|
— |
|
|
(9) |
|
|
184 |
|
|
1,104 |
|
|||||
|
Impairment of long-lived assets, net of (gain) loss on sale |
— |
|
|
(22) |
|
|
986 |
|
|
64 |
|
|
3,286 |
|
|||||
|
Gain on early termination of loss share agreements |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,708) |
|
|||||
|
Other non-core non-interest expense |
— |
|
|
107 |
|
|
(3,129) |
|
|
2,600 |
|
|
(1,955) |
|
|||||
|
Core tangible non-interest expense (Non-GAAP) (2) |
$ |
168,252 |
|
|
$ |
164,757 |
|
|
$ |
156,230 |
|
|
$ |
161,296 |
|
|
$ |
162,980 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Return on average assets (GAAP) |
1.26 |
% |
|
1.30 |
% |
|
1.32 |
% |
|
1.70 |
% |
|
1.34 |
% |
|||||
|
Effect of non-core revenues and expenses |
— |
|
|
0.01 |
|
|
(0.03) |
|
|
(0.33) |
|
|
0.01 |
|
|||||
|
Core return on average assets (Non-GAAP) |
1.26 |
% |
|
1.31 |
% |
|
1.29 |
% |
|
1.37 |
% |
|
1.35 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Efficiency ratio (GAAP) |
55.2 |
% |
|
54.0 |
% |
|
52.4 |
% |
|
63.5 |
% |
|
54.1 |
% |
|||||
|
Effect of tax benefit related to tax-exempt income |
(0.3) |
|
|
(0.3) |
|
|
(0.3) |
|
|
(0.4) |
|
|
(0.3) |
|
|||||
|
Efficiency ratio (TE) (Non-GAAP) (1) |
54.9 |
% |
|
53.7 |
% |
|
52.1 |
% |
|
63.1 |
% |
|
53.8 |
% |
|||||
|
Effect of amortization of intangibles |
(1.5) |
|
|
(1.5) |
|
|
(1.6) |
|
|
(1.9) |
|
|
(1.7) |
|
|||||
|
Effect of non-core items |
— |
|
|
(0.2) |
|
|
0.8 |
|
|
(10.5) |
|
|
(0.2) |
|
|||||
|
Core tangible efficiency ratio (TE) (Non-GAAP) (1) (2) |
53.4 |
% |
|
52.0 |
% |
|
51.3 |
% |
|
50.7 |
% |
|
51.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Return on average common equity (GAAP) |
9.46 |
% |
|
10.05 |
% |
|
9.85 |
% |
|
13.38 |
% |
|
10.21 |
% |
|||||
|
Effect of non-core revenues and expenses |
— |
|
|
0.08 |
|
|
(0.19) |
|
|
(2.63) |
|
|
0.06 |
|
|||||
|
Core return on average common equity (Non-GAAP) |
9.46 |
% |
|
10.13 |
% |
|
9.66 |
% |
|
10.75 |
% |
|
10.27 |
% |
|||||
|
Effect of intangibles (2) |
5.02 |
|
|
5.45 |
|
|
5.37 |
|
|
6.23 |
|
|
6.07 |
|
|||||
|
Core return on average tangible common equity (Non-GAAP) (2) |
14.48 |
% |
|
15.58 |
% |
|
15.03 |
% |
|
16.98 |
% |
|
16.34 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total shareholders' equity (GAAP) |
$ |
4,283,300 |
|
|
$ |
4,238,000 |
|
|
$ |
4,141,831 |
|
|
$ |
4,056,277 |
|
|
$ |
3,942,361 |
|
|
Less: Goodwill and other intangibles |
1,301,348 |
|
|
1,305,752 |
|
|
1,310,458 |
|
|
1,315,462 |
|
|
1,305,915 |
|
|||||
|
Preferred stock |
228,485 |
|
|
228,485 |
|
|
132,097 |
|
|
132,097 |
|
|
132,097 |
|
|||||
|
Tangible common equity (Non-GAAP) (2) |
$ |
2,753,467 |
|
|
$ |
2,703,763 |
|
|
$ |
2,699,276 |
|
|
$ |
2,608,718 |
|
|
$ |
2,504,349 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets (GAAP) |
$ |
31,734,598 |
|
|
$ |
31,446,532 |
|
|
$ |
31,260,189 |
|
|
$ |
30,833,015 |
|
|
$ |
30,118,387 |
|
|
Less: Goodwill and other intangibles |
1,301,348 |
|
|
1,305,752 |
|
|
1,310,458 |
|
|
1,315,462 |
|
|
1,305,915 |
|
|||||
|
Tangible assets (Non-GAAP) (2) |
$ |
30,433,250 |
|
|
$ |
30,140,780 |
|
|
$ |
29,949,731 |
|
|
$ |
29,517,553 |
|
|
$ |
28,812,472 |
|
|
Tangible common equity ratio (Non-GAAP) (2) |
9.05 |
% |
|
8.97 |
% |
|
9.01 |
% |
|
8.84 |
% |
|
8.69 |
% |
|||||
|
|
|
|||||||||||||||||||
|
(1) |
Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
|||||||||||||||||||
|
(2) |
Tangible calculations eliminate the effect of goodwill and acquisition-related intangibles and the corresponding amortization expense on a tax-effected basis where applicable. |
|||||||||||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|||||||||||||||||||
|
|
For the Nine Months Ended |
||||||
|
|
9/30/2019 |
|
9/30/2018 |
||||
|
Net interest income (GAAP) |
$ |
755,156 |
|
|
$ |
748,227 |
|
|
Taxable equivalent benefit |
3,994 |
|
|
4,357 |
|
||
|
Net interest income (TE) (Non-GAAP) (1) |
759,150 |
|
|
752,584 |
|
||
|
|
|
|
|
||||
|
Non-interest income (GAAP) |
175,008 |
|
|
151,593 |
|
||
|
Taxable equivalent benefit |
1,411 |
|
|
1,140 |
|
||
|
Non-interest income (TE) (Non-GAAP) (1) |
176,419 |
|
|
152,733 |
|
||
|
Taxable equivalent revenues (Non-GAAP) (1) |
935,569 |
|
|
905,317 |
|
||
|
Securities (gains) losses and other non-interest income |
1,012 |
|
|
55 |
|
||
|
Core taxable equivalent revenues (Non-GAAP) (1) |
$ |
936,581 |
|
|
$ |
905,372 |
|
|
|
|
|
|
||||
|
Total non-interest expense (GAAP) |
$ |
501,033 |
|
|
$ |
553,910 |
|
|
Less: Intangible amortization expense |
14,205 |
|
|
16,595 |
|
||
|
Tangible non-interest expense (Non-GAAP) (2) |
486,828 |
|
|
537,315 |
|
||
|
Less: Merger-related expense |
(344) |
|
|
31,533 |
|
||
|
Compensation-related expense |
(9) |
|
|
4,106 |
|
||
|
Impairment of long-lived assets, net of (gain) loss on sale |
964 |
|
|
10,773 |
|
||
|
Gain on early termination of loss share agreements |
— |
|
|
(2,708) |
|
||
|
Other non-core non-interest expense |
(3,022) |
|
|
(2,733) |
|
||
|
Core tangible non-interest expense (Non-GAAP) (2) |
$ |
489,239 |
|
|
$ |
496,344 |
|
|
|
|
|
|
||||
|
Return on average assets (GAAP) |
1.29 |
% |
|
1.10 |
% |
||
|
Effect of non-core revenues and expenses |
— |
|
|
0.17 |
|
||
|
Core return on average assets (Non-GAAP) |
1.29 |
% |
|
1.27 |
% |
||
|
|
|
|
|
||||
|
Efficiency ratio (GAAP) |
53.9 |
% |
|
61.6 |
% |
||
|
Effect of tax benefit related to tax-exempt income |
(0.3) |
|
|
(0.4) |
|
||
|
Efficiency ratio (TE) (Non-GAAP) (1) |
53.6 |
% |
|
61.2 |
% |
||
|
Effect of amortization of intangibles |
(1.6) |
|
|
(1.9) |
|
||
|
Effect of non-core items |
0.2 |
|
|
(4.5) |
|
||
|
Core tangible efficiency ratio (TE) (Non-GAAP) (1) (2) |
52.2 |
% |
|
54.8 |
% |
||
|
|
|
|
|
||||
|
Return on average common equity (GAAP) |
9.78 |
% |
|
8.33 |
% |
||
|
Effect of non-core revenues and expenses |
— |
|
|
0.02 |
|
||
|
Core return on average common equity (Non-GAAP) |
9.78 |
% |
|
8.35 |
% |
||
|
Effect of intangibles (2) |
4.74 |
|
|
4.88 |
|
||
|
Core return on average tangible common equity (Non-GAAP) (2) |
14.52 |
% |
|
13.23 |
% |
||
|
|
|
|
|
||||
|
Total shareholders' equity (GAAP) |
$ |
4,283,300 |
|
|
$ |
3,942,361 |
|
|
Less: Goodwill and other intangibles |
1,301,348 |
|
|
1,305,915 |
|
||
|
Preferred stock |
228,485 |
|
|
132,097 |
|
||
|
Tangible common equity (Non-GAAP) (2) |
$ |
2,753,467 |
|
|
$ |
2,504,349 |
|
|
|
|
|
|
||||
|
Total assets (GAAP) |
$ |
31,734,598 |
|
|
$ |
30,118,387 |
|
|
Less: Goodwill and other intangibles |
1,301,348 |
|
|
1,305,915 |
|
||
|
Tangible assets (Non-GAAP) (2) |
$ |
30,433,250 |
|
|
$ |
28,812,472 |
|
|
Tangible common equity ratio (Non-GAAP) (2) |
9.05 |
% |
|
8.69 |
% |
||
|
|
|
|||||||
|
(1) |
Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a rate of 21%. |
|||||||
|
(2) |
Tangible calculations eliminate the effect of goodwill and acquisition-related intangibles and the corresponding amortization expense on a tax-effected basis where applicable. |
|||||||
|
|
|
|||||||
|
|
|
|||||||
SOURCE IBERIABANK Corporation
Share this article