EX-99.1 2 hbhc3q16ex991.htm
Exhibit 99.1
 

For Immediate Release
October 18, 2016

For More Information
Trisha Voltz Carlson
SVP, Investor Relations Manager
504.299.5208
trisha.carlson@hancockwhitney.com



Hancock reports third quarter 2016 EPS of $.59
Quarterly Results Stable; On Track to Beat Core Pre-Tax, Pre-Provision Goal

GULFPORT, Miss.  (October 18, 2016) — Hancock Holding Company (Nasdaq: HBHC) today announced its financial results for the third quarter of 2016. Net income for the third quarter of 2016 was $46.7 million, or $.59 per diluted common share (EPS), compared to $46.9 million, or $.59 EPS in the second quarter of 2016 and $41.2 million, or $.52 EPS, in the third quarter of 2015.

Highlights of the company's third quarter 2016 results (compared to second quarter 2016):
 
 
·
Stable earnings
o
Revenue relatively stable
o
Noninterest expenses down $1.9 million
o
Loan loss provision of $19.0 million, compared to $17.2 million; includes impact of recent SNC exam; no significant impact from August 2016 flooding in south Louisiana
·
Core pre-tax, pre-provision (core PTPP) income of $86.0 million, up $0.8 million or 1% (up $15.6 million, or 22%, year-over-year)
·
Total  loans up $35 million, or1% linked-quarter annualized (LQA); includes a decrease of approximately $81 million in energy loan outstandings
·
Energy loans comprise 8.7% of total loans, down from 9.2%       
·
Allowance for the energy portfolio totals $118.3 million, or 8.5% of energy loans
·
Net interest margin (NIM) of 3.20% down 5 basis points (bps); core NIM down 3 bps to 3.12%
·
Tangible common equity (TCE) ratio up 12 bps to 7.93%
·
Efficiency ratio improved to 61.8%
 
"Earnings for the quarter were stable and in line with expectations, even with slight variances in a few line items," said President and CEO John M. Hairston. "Our balance sheet and revenue for the quarter were relatively flat, but once again we found efficiencies across the organization that drove a lower level of expenses for the quarter.  These cost savings, along with a lower level of taxes, helped offset a slightly higher provision for loan losses, mainly related to the ongoing energy cycle and the impact of the most recent shared national credit (SNC) exam. While stable results are good, our primary target for growth (core pre-tax, pre-provision income) increased again this quarter, and we are now more than 75% of the way to meeting our core PTPP income goal for 2016."

Loans
Total loans at September 30, 2016 were $16.1 billion, up approximately $35 million from June 30, 2016. Loans to energy-related companies declined approximately $81 million linked-quarter. Excluding the
 
 
1

Hancock reports third quarter 2016 financial results
October 18, 2016
energy portfolio, loans would have increased 3% linked-quarter annualized. The company reported net loan growth during the quarter in areas such as healthcare lending, equipment finance and mortgage lending. These business lines represent targeted growth areas identified as part of the company's revenue-generating initiatives.

Average loans totaled $16.0 billion for the third quarter of 2016, down $36 million, or less than 1%, linked-quarter.

Energy
At September 30, 2016, loans to the energy industry totaled $1.4 billion, or 8.7% of total loans. As noted earlier, the energy portfolio decreased approximately $81 million linked-quarter and is comprised of credits to both the E&P and support and services sectors.  Payoffs and paydowns of approximately $141 million, plus charge-offs of approximately $5 million, were partially offset by approximately $65 million of draws on existing lines.

As previously noted, even with improving oil prices, management expected a lag in the recovery of energy service and support credits. This is reflected in the third quarter of 2016's criticized energy portfolio where the majority of risk rating downgrades were in non-drilling support credits.  Our expectation is that reserve-based lending credits will show signs of improvement first, followed by land-based services, and finally non-drilling services in the Gulf of Mexico.

The impact and severity of future risk rating migration, as well as any associated provisions or net charge-offs, will depend on overall oil prices and the duration of the cycle. While we expect additional charge-offs in the portfolio, we continue to believe the impact on the company of the energy cycle will be manageable and our capital will remain solid. Management currently estimates that charge-offs from energy-related credits could approximate $65-$95 million over the duration of the cycle, of which approximately $30 million has been taken to-date.

Deposits
Total deposits at September 30, 2016 were $18.9 billion, up $69 million, or less than 1%, from June 30, 2016. Average deposits for the third quarter of 2016 were $18.7 billion, virtually unchanged linked-quarter.

Noninterest-bearing demand deposits (DDAs) totaled $7.5 billion at September 30, 2016, up $392 million from June 30, 2016. DDAs comprised 40% of total period-end deposits at September 30, 2016.

Interest-bearing transaction and savings deposits totaled $6.6 billion at the end of the third quarter of 2016, down $134 million, or 2%, from June 30, 2016. Time deposits of $2.3 billion decreased $229 million, or 9%, while interest-bearing public fund deposits increased $40 million, or 2%, to $2.4 billion at September 30, 2016.

Asset Quality
Nonperforming assets (NPAs) totaled $331 million at September 30, 2016, up $6 million from June 30, 2016. During the third quarter of 2016, total nonperforming loans increased approximately $9 million while foreclosed and surplus real estate (ORE) and other foreclosed assets decreased approximately $4 million. Nonperforming assets as a percent of total loans, ORE and other foreclosed assets was 2.06% at September 30, 2016, up 4 bps from June 30, 2016.
2

Hancock reports third quarter 2016 financial results
October 18, 2016

The total allowance for loan losses (ALLL) was $236.1 million at September 30, 2016, up $10.0 million from June 30, 2016. The ratio of the allowance for loan losses to period-end loans was 1.47% at September 30, 2016, up from 1.41% at June 30, 2016. The allowance for credits in the energy portfolio totaled $118.3 million, or 8.45% of energy loans, at September 30, 2016, up from 111.1 million, or 7.50% of energy loans, at June 30, 2016. There was no significant impact on the ALLL from the August 2016 flooding in south Louisiana.

Net charge-offs from the non-purchased credit impaired (PCI) loan portfolio were $9.5 million, or 0.24% of average total loans on an annualized basis in the third quarter of 2016, up from $7.8 million, or 0.20%  of average total loans in the second quarter of 2016. Included in the third quarter's total are $4.4 million in charge-offs related to energy credits.

During the third quarter of 2016, Hancock recorded a total provision for loan losses of $19.0 million, up from $17.2 million in the second quarter of 2016.  The year-to-date loan loss provision totaled $96 million. Based on information currently available, management expects the provision for loan losses could approximate $12 - $17 million for the fourth quarter of 2016.

Net Interest Income and Net Interest Margin
Net interest income (TE) for the third quarter of 2016 was $170.3 million, down $0.9 million from the second quarter of 2016. During the third quarter, the impact on net interest income from purchase accounting adjustments (PAAs) declined $0.6 million to $4.6 million. Excluding the impact from purchase accounting items, core net interest income decreased $0.2 million linked-quarter. Average earning assets were $21.2 billion for the third quarter of 2016, up $50 million, or less than 1%, from the second quarter of 2016.

The reported net interest margin (TE) was 3.20% for the third quarter of 2016, down 5 bps from the second quarter of 2016. The core net interest margin (reported net interest income (TE) excluding total net purchase accounting adjustments, annualized, as a percent of average earning assets) decreased 3 bps to 3.12% during the third quarter of 2016. The main drivers of the decline was a decrease in the securities portfolio yield of 4 bps related to an increase in premium bond amortization plus interest reversals on some nonaccrual credits.

Noninterest Income
Noninterest income totaled $63.0 million for the third quarter of 2016, down $0.7 million, or 1%, from the second quarter of 2016. Included in the total is amortization of $1.5 million related to the FDIC indemnification asset, which is unchanged from the second quarter of 2016. Excluding the impact of this item, noninterest income totaled $64.5 million, down $0.7 million, or 1%, linked-quarter.

Service charges on deposits totaled $18.7 million for the third quarter of 2016, up $0.3 million, or 2%, from the second quarter of 2016. Bank card and ATM fees totaled $11.8 million, down $0.1 million, or 1%, from the second quarter of 2016.

Trust fees totaled $11.5 million, down $0.6 million, or 5% linked-quarter. Second quarter of 2016 results reflected seasonality related to annual tax fee income. Investment and annuity income and insurance fees totaled $5.4 million, down $0.9 million, or 14% linked-quarter.

Fees from secondary mortgage operations totaled $4.9 million for the third quarter of 2016, up $0.7 million, or 18% linked quarter.
3

Hancock reports third quarter 2016 financial results
October 18, 2016
 
Other noninterest income (excluding the amortization of the FDIC indemnification asset noted above) totaled $12.2 million, down $0.1 million, or 1%, from the second quarter of 2016.

Noninterest Expense & Taxes
Noninterest expense for the third quarter of 2016 totaled $149.1 million, down $1.9 million, or 1%, from the second quarter of 2016.

Total personnel expense was $83.2 million in the third quarter of 2016, down $1.1 million, or 1%, from the second quarter of 2016.

Occupancy and equipment expense totaled $13.4 million in the third quarter of 2016, down $0.1 million, or less than 1%, from the second quarter of 2016.

Amortization of intangibles totaled $4.9 million for the third quarter of 2016, down $0.1 million, or 2%, linked-quarter.

Other operating expense (including ORE) totaled $47.6 million in the third quarter of 2016, down $0.6 million, or 1%, from the second quarter of 2016. Net gains on ORE dispositions exceeded ORE expense in the third quarter of 2016 by $5.2 million, compared to $0.4 million of net expense in the second quarter of 2016. Also included in other expense for the third quarter was $2.5 million related to property damage from the August 2016 flooding in south Louisiana and $4.0 million of expense related to an early contract termination. Management does not expect similar level of expense for these items in future quarters.

The effective income tax rate for the third quarter of 2016 was 20%. Management expects the effective income tax rate to approximate 20% for the fourth quarter of 2016. Management expects a return to the company's historical effective tax rate in 2017. The effective income tax rate continues to be less than the statutory rate of 35% due primarily to tax-exempt income and tax credits.

Capital
Common shareholders' equity at September 30, 2016 totaled $2.5 billion. The tangible common equity (TCE) ratio was 7.93%, up 12 bps from June 30, 2016. During the fourth quarter of 2015 the company placed its common stock buyback on hold in light of the current energy cycle. No shares were repurchased in the third quarter of 2016. Additional capital ratios are included in the financial tables.

Conference Call and Slide Presentation
Management will host a conference call for analysts and investors at 9:00 a.m. Central Time on Wednesday, October 19, 2016 to review the results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock's website at www.hancockwhitney.com/investors. A link to the release with additional financial tables, and a link to a slide presentation related to third quarter results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial (877) 564-1219 or (973) 638-3429. An audio archive of the conference call will be available under the Investor Relations section of our website. A replay of the call will also be available through October 26, 2016 by dialing (855) 859-2056 or (404) 537-3406, passcode 89224238.

About Hancock Holding Company
Hancock Holding Company is a financial services company with regional business headquarters and locations across the Gulf South. The company's banking subsidiary provides comprehensive financial products and services through Hancock Bank locations in Mississippi, Alabama, and Florida and Whitney
4

Hancock reports third quarter 2016 financial results
October 18, 2016
 
Bank locations in Louisiana and Texas, including traditional, online, and mobile banking; commercial and small business banking; private banking; trust and investment services; certain insurance services; and mortgage services. More information is available at www.hancockwhitney.com.

Non-GAAP Financial Measures
This news release includes non-GAAP financial measures to describe Hancock's performance. The reconciliations of those measures to GAAP measures are provided within Appendix A to this news release on page 17.

In this news release, consistent with Securities and Exchange Commission Industry Guide 3, the company presents net interest income, net interest margin and efficiency ratios on a fully taxable equivalent ("TE") basis. The TE basis adjusts for the tax-favored status of net interest income from certain loans and investments using a federal tax rate of 35% to increase tax-exempt interest income to a taxable-equivalent basis. The company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

Over the past several quarters we have disclosed our focus on strategic initiatives that were designed to replace declining levels of purchase accounting income from acquisitions with improvement in core income, which the company defines as income excluding net purchase accounting income. The company presents core income non-GAAP measures including core net interest income and core net interest margin, core revenue and core pre-tax, pre-provision profit. These measures are provided to assist the reader with better understanding of the company's performance period over period as well as providing investors with assistance in understanding the success management has experienced in executing its strategic initiatives.

We define Core Net Interest Income as net interest income excluding net purchase accounting accretion resulting from the fair market value adjustments related to acquired operations.  We define Core Net Interest Margin as reported core net interest income (TE) expressed as a percentage of average earning assets. A reconciliation of reported net interest income to core net interest income and reported net interest margin to core net interest margin is included in Appendix A.

We define Core Revenue as core net interest income (TE) and noninterest income less the amortization of the FDIC loss share receivable related to loans acquired in an FDIC assisted transaction. A reconciliation of total income to core revenue is included in Appendix A.

We define Core Pre-Tax, Pre-Provision Income as core revenue less noninterest expense, excluding nonoperating items and intangible asset amortization.  Management believes that core pre-tax, pre-provision profit is a useful financial measure because it enables investors and others to assess the Company's ability to generate capital to cover credit losses through a credit cycle.  A reconciliation of net income to core pre-tax, pre-provision profit is included in Appendix A.
Important Cautionary Statement About Forward-Looking Statements
This news release contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended.  Forward looking statements that we may make include statements regarding balance sheet and revenue growth, the provision for loans losses, loan growth expectations, management's predictions about charge-offs for loans, including energy related credits, the impact of volatility of oil and gas prices on our energy portfolio,
5

Hancock reports third quarter 2016 financial results
October 18, 2016
 
and the downstream impact on businesses that support the energy sector, especially in the Gulf Coast region, deposit trends, credit quality trends, net interest margin trends, future expense levels, success of revenue-generating initiatives, projected tax rates, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts such as accretion levels, possible repurchases of shares under stock buyback programs, and the financial impact of regulatory requirements.  Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words "believes," "expects," "anticipates," "estimates," "intends," "plans," "forecast," "goals," "targets," "initiatives," "focus," "potentially," "probably," "projects," "outlook" or similar expressions or future conditional verbs such as "may," "will," "should," "would," and "could." Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.
Forward-looking statements are subject to significant risks and uncertainties. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2015 and in other periodic reports that we file with the SEC.
 
 
6

 
 
HANCOCK HOLDING COMPANY
FINANCIAL HIGHLIGHTS
(Unaudited) 
                               
   
Three Months Ended
 
Nine Months Ended
(amounts in thousands, except per share data)
 
9/30/2016
 
6/30/2016
 
9/30/2015
 
9/30/2016
 
9/30/2015
INCOME STATEMENT DATA
                             
Net interest income
 
$
163,513
   
$
164,969
   
$
156,830
   
$
491,318
   
$
466,779
 
Net interest income (TE) (a)
   
170,297
     
171,165
     
160,134
     
509,641
     
476,127
 
Provision for loan losses
   
18,972
     
17,196
     
10,080
     
96,204
     
22,842
 
Noninterest income
   
63,008
     
63,694
     
60,211
     
184,888
     
177,631
 
Noninterest expense
   
149,058
     
150,942
     
151,193
     
456,032
     
463,625
 
Net income
   
46,719
     
46,907
     
41,166
     
97,465
     
116,154
 
Nonoperating items - pre-tax (for informational purposes only)
   
-
     
-
     
-
     
4,978
     
15,908
 
                                         
PERIOD-END BALANCE SHEET DATA
                                       
Loans
 
$
16,070,821
   
$
16,035,796
   
$
14,763,050
   
$
16,070,821
   
$
14,763,050
 
Securities
   
4,843,112
     
4,806,370
     
4,548,922
     
4,843,112
     
4,548,922
 
Earning assets
   
21,085,398
     
21,037,622
     
19,526,150
     
21,085,398
     
19,526,150
 
Total assets
   
23,108,730
     
23,063,790
     
21,602,793
     
23,108,730
     
21,602,793
 
Noninterest-bearing deposits
   
7,543,041
     
7,151,416
     
6,075,558
     
7,543,041
     
6,075,558
 
Total deposits
   
18,885,477
     
18,816,869
     
17,439,948
     
18,885,477
     
17,439,948
 
Common shareholders' equity
   
2,489,127
     
2,463,365
     
2,453,561
     
2,489,127
     
2,453,561
 
                                         
AVERAGE BALANCE SHEET DATA
                                       
Loans
 
$
16,023,458
   
$
16,059,846
   
$
14,511,474
   
$
15,977,526
   
$
14,175,611
 
Securities (b)
   
4,707,224
     
4,648,807
     
4,425,546
     
4,628,330
     
4,116,270
 
Earning assets
   
21,197,406
     
21,147,029
     
19,433,337
     
21,085,445
     
18,847,409
 
Total assets
   
23,202,790
     
23,138,591
     
21,475,943
     
23,091,705
     
20,932,896
 
Noninterest-bearing deposits
   
7,277,568
     
7,079,426
     
6,032,680
     
7,130,762
     
6,022,034
 
Total deposits
   
18,710,236
     
18,717,755
     
17,313,433
     
18,570,427
     
16,890,005
 
Common shareholders' equity
   
2,472,398
     
2,430,005
     
2,439,068
     
2,444,818
     
2,439,184
 
                                         
COMMON SHARE DATA
                                       
Earnings per share - diluted
 
$
0.59
   
$
0.59
   
$
0.52
   
$
1.23
   
$
1.45
 
Cash dividends per share
 
$
0.24
   
$
0.24
   
$
0.24
   
$
0.72
   
$
0.72
 
Book value per share (period-end)
 
$
32.09
   
$
31.77
   
$
31.65
   
$
32.09
   
$
31.65
 
Tangible book value per share (period-end)
   
22.89
     
22.50
     
22.18
     
22.89
     
22.18
 
Weighted average number of shares - diluted
   
77,677
     
77,680
     
78,075
     
77,653
     
78,609
 
Period-end number of shares
   
77,571
     
77,538
     
77,519
     
77,571
     
77,519
 
Market data
                                       
     High sales price
 
$
32.94
   
$
27.84
   
$
32.47
   
$
32.94
   
$
32.98
 
     Low sales price
   
24.49
     
21.93
     
25.20
     
20.01
     
24.96
 
     Period-end closing price
   
32.43
     
26.11
     
27.05
     
32.43
     
27.05
 
     Trading volume
   
42,809
     
41,668
     
44,705
     
140,796
     
136,733
 
                                         
PERFORMANCE RATIOS
                                       
Return on average assets
   
0.80
%
   
0.82
%
   
0.76
%
   
0.56
%
   
0.74
%
Return on average common equity
   
7.52
%
   
7.76
%
   
6.70
%
   
5.33
%
   
6.37
%
Return on average tangible common equity
   
10.58
%
   
11.04
%
   
9.60
%
   
7.55
%
   
9.16
%
Tangible common equity ratio (c)
   
7.93
%
   
7.81
%
   
8.24
%
   
7.93
%
   
8.24
%
Net interest margin (TE) (a)
   
3.20
%
   
3.25
%
   
3.28
%
   
3.23
%
   
3.37
%
Average loan/deposit ratio
   
85.64
%
   
85.80
%
   
83.82
%
   
86.04
%
   
83.93
%
Efficiency ratio (d)
   
61.80
%
   
62.14
%
   
65.88
%
   
62.78
%
   
65.64
%
Allowance for loan losses as a percent of period-end loans
   
1.47
%
   
1.41
%
   
0.95
%
   
1.47
%
   
0.95
%
Annualized net non-purchased credit impaired charge-offs to average loans
   
0.24
%
   
0.20
%
   
0.09
%
   
0.32
%
   
0.08
%
Allowance for loan losses to non-performing loans + accruing loans90 days past due
   
74.75
%
   
73.01
%
   
78.15
%
   
74.75
%
   
78.15
%
Noninterest income as a percent of total revenue (TE) (a)
   
27.01
%
   
27.12
%
   
27.32
%
   
26.62
%
   
27.13
%
                                         
FTE headcount
   
3,747
     
3,723
     
3,863
     
3,747
     
3,863
 
                   
(a) Tax-equivalent (TE) amounts are calculated using a federal income tax rate of 35%.
                 
(b) Average securities does not include unrealized holding gains/losses on available for sale securities.
 
(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.
 
(d) The efficiency ratio is noninterest expense to total net interest (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating expense.
 
 
                                       
 
 
 
 
7

 
 
 
 
HANCOCK HOLDING COMPANY
QUARTERLY HIGHLIGHTS
(Unaudited)
 
                             
   
Three Months Ended
(dollars in thousands, except per share data)
 
9/30/2016
 
6/30/2016
 
3/31/2016
 
12/31/2015
 
9/30/2015
INCOME STATEMENT DATA
                             
Net interest income
 
$
163,513
   
$
164,969
   
$
162,836
   
$
158,395
   
$
156,830
 
Net interest income (TE) (a)
   
170,297
     
171,165
     
168,179
     
162,635
     
160,134
 
Provision for loan losses
   
18,972
     
17,196
     
60,036
     
50,196
     
10,080
 
Noninterest income
   
63,008
     
63,694
     
58,186
     
59,653
     
60,211
 
Noninterest expense
   
149,058
     
150,942
     
156,032
     
156,030
     
151,193
 
Net income
   
46,719
     
46,907
     
3,839
     
15,307
     
41,166
 
Nonoperating items - pre-tax (for informational purposes only)
   
-
     
-
     
4,978
     
-
     
-
 
                                         
PERIOD-END BALANCE SHEET DATA
                                       
Loans
 
$
16,070,821
   
$
16,035,796
   
$
15,978,124
   
$
15,703,314
   
$
14,763,050
 
Securities
   
4,843,112
     
4,806,370
     
4,667,837
     
4,463,792
     
4,548,922
 
Earning assets
   
21,085,398
     
21,037,622
     
20,821,513
     
20,753,095
     
19,526,150
 
Total assets
   
23,108,730
     
23,063,790
     
22,809,370
     
22,833,605
     
21,602,793
 
Noninterest-bearing deposits
   
7,543,041
     
7,151,416
     
7,108,598
     
7,276,127
     
6,075,558
 
Total deposits
   
18,885,477
     
18,816,869
     
18,656,150
     
18,348,912
     
17,439,948
 
Common shareholders' equity
   
2,489,127
     
2,463,365
     
2,421,040
     
2,413,143
     
2,453,561
 
                                         
AVERAGE BALANCE SHEET DATA
                                       
Loans
 
$
16,023,458
   
$
16,059,846
   
$
15,848,770
   
$
15,198,232
   
$
14,511,474
 
Securities (b)
   
4,707,224
     
4,648,807
     
4,528,090
     
4,480,972
     
4,425,546
 
Earning assets
   
21,197,406
     
21,147,029
     
20,910,668
     
20,140,432
     
19,433,337
 
Total assets
   
23,202,790
     
23,138,591
     
22,932,515
     
22,171,216
     
21,475,943
 
Noninterest-bearing deposits
   
7,277,568
     
7,079,426
     
7,033,680
     
6,709,188
     
6,032,680
 
Total deposits
   
18,710,236
     
18,717,755
     
18,281,754
     
17,821,484
     
17,313,433
 
Common shareholders' equity
   
2,472,398
     
2,430,005
     
2,431,747
     
2,453,480
     
2,439,068
 
                                         
COMMON SHARE DATA
                                       
Earnings per share - diluted
 
$
0.59
   
$
0.59
   
$
0.05
   
$
0.19
   
$
0.52
 
Cash dividends per share
   
0.24
     
0.24
     
0.24
     
0.24
     
0.24
 
Book value per share (period-end)
   
32.09
     
31.77
     
31.24
     
31.14
     
31.65
 
Tangible book value per share (period-end)
   
22.89
     
22.50
     
21.90
     
21.74
     
22.18
 
Weighted average number of shares - diluted
   
77,677
     
77,680
     
77,672
     
77,544
     
78,075
 
Period-end number of shares
   
77,571
     
77,538
     
77,508
     
77,496
     
77,519
 
Market data
                                       
     High sales price
 
$
32.94
   
$
27.84
   
$
25.84
   
$
30.96
   
$
32.47
 
     Low sales price
   
24.49
     
21.93
     
20.01
     
23.35
     
25.20
 
     Period-end closing price
   
32.43
     
26.11
     
22.96
     
25.17
     
27.05
 
     Trading volume
   
42,809
     
41,668
     
56,319
     
48,789
     
44,705
 
                                         
PERFORMANCE RATIOS
                                       
Return on average assets
   
0.80
%
   
0.82
%
   
0.07
%
   
0.27
%
   
0.76
%
Return on average common equity
   
7.52
%
   
7.76
%
   
0.64
%
   
2.48
%
   
6.70
%
Return on average tangible common equity
   
10.58
%
   
11.04
%
   
0.91
%
   
3.53
%
   
9.60
%
Tangible common equity ratio (c)
   
7.93
%
   
7.81
%
   
7.69
%
   
7.62
%
   
8.24
%
Net interest margin (TE) (a)
   
3.20
%
   
3.25
%
   
3.23
%
   
3.21
%
   
3.28
%
Average loan/deposit ratio
   
85.64
%
   
85.80
%
   
86.69
%
   
85.28
%
   
83.82
%
Efficiency ratio (d)
   
61.80
%
   
62.14
%
   
64.47
%
   
67.63
%
   
65.88
%
Allowance for loan losses as a percent of period-end loans
   
1.47
%
   
1.41
%
   
1.36
%
   
1.15
%
   
0.95
%
Annualized net non-purchased credit impaired charge-offs to average loans
   
0.24
%
   
0.20
%
   
0.54
%
   
0.21
%
   
0.09
%
Allowance for loan losses to non-performing loans + accruing loans 90 days past due
   
74.75
%
   
73.01
%
   
74.55
%
   
105.54
%
   
78.15
%
Noninterest income as a percent of total revenue (TE) (a)
   
27.01
%
   
27.12
%
   
25.70
%
   
26.84
%
   
27.32
%
                                         
FTE headcount
   
3,747
     
3,723
     
3,819
     
3,921
     
3,863
 
                   
(a) Tax-equivalent (TE) amounts are calculated using a federal income tax rate of 35%.
                 
(b) Average securities does not include unrealized holding gains/losses on available for sale securities.
 
(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.
 
(d) The efficiency ratio is noninterest expense to total net interest (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating expense.
 
 
 
8

 
 
HANCOCK HOLDING COMPANY
INCOME STATEMENT
(Unaudited)
   
Three Months Ended
   
Nine Months Ended
 (dollars in thousands, except per share data)
 
9/30/2016
   
6/30/2016
   
9/30/2015
   
9/30/2016
   
9/30/2015
 NET INCOME
                           
Interest income
 
$
182,153
   
$
183,506
   
$
171,329
   
$
546,300
   
$
505,336
Interest income (TE)
   
188,937
     
189,702
     
174,633
     
564,623
     
514,684
Interest expense
   
18,640
     
18,537
     
14,499
     
54,982
     
38,557
Net interest income (TE)
   
170,297
     
171,165
     
160,134
     
509,641
     
476,127
Provision for loan losses
   
18,972
     
17,196
     
10,080
     
96,204
     
22,842
Noninterest income
   
63,008
     
63,694
     
60,211
     
184,888
     
177,631
Noninterest expense
   
149,058
     
150,942
     
151,193
     
456,032
     
463,625
Income before income taxes
   
58,491
     
60,525
     
55,768
     
123,970
     
157,943
Income tax expense
   
11,772
     
13,618
     
14,602
     
26,505
     
41,789
Net income
 
$
46,719
   
$
46,907
   
$
41,166
   
$
97,465
   
$
116,154
NONINTEREST INCOME AND NONINTEREST EXPENSE
                       
Service charges on deposit accounts
 
$
18,716
   
$
18,394
   
$
18,619
   
$
55,493
   
$
53,842
Trust fees
   
11,512
     
12,089
     
11,345
     
34,825
     
34,340
Bank card and ATM fees
   
11,808
     
11,954
     
11,637
     
35,110
     
34,688
Investment & annuity fees
   
4,289
     
5,043
     
6,149
     
14,265
     
16,037
Secondary mortgage market operations
   
4,917
     
4,176
     
3,413
     
12,005
     
9,695
Insurance commissions and fees
   
1,088
     
1,240
     
2,238
     
3,635
     
6,587
Amortization of FDIC loss share receivable
   
(1,539
)
   
(1,526
)
   
(1,564
)
   
(4,678
)
   
(4,034)
Other income
   
11,866
     
11,556
     
8,370
     
32,768
     
26,139
Securities transactions, net
   
351
     
768
     
4
     
1,465
     
337
Total noninterest income
 
$
63,008
   
$
63,694
   
$
60,211
   
$
184,888
   
$
177,631
Personnel expense
 
$
83,163
   
$
84,237
   
$
84,155
   
$
252,141
   
$
246,805
Net occupancy expense
   
10,068
     
10,394
     
11,222
     
30,818
     
34,149
Equipment expense
   
3,349
     
3,080
     
3,598
     
10,203
     
11,610
Other real estate expense, net
   
(5,214
)
   
350
     
422
     
(4,419
)
   
1,379
Other operating expense
   
52,806
     
47,876
     
45,769
     
147,296
     
134,948
Amortization of intangibles
   
4,886
     
5,005
     
6,027
     
15,015
     
18,493
Total operating expense
   
149,058
     
150,942
     
151,193
     
451,054
     
447,384
Nonoperating expense
   
-
     
-
     
-
     
4,978
     
16,241
Total noninterest expense
 
$
149,058
   
$
150,942
   
$
151,193
   
$
456,032
   
$
463,625
COMMON SHARE DATA
                                     
Earnings per share:
                                     
    Basic
 
$
0.59
   
$
0.59
   
$
0.52
   
$
1.23
   
$
1.45
    Diluted
   
0.59
     
0.59
     
0.52
     
1.23
     
1.45
 
 
9

 
 
HANCOCK HOLDING COMPANY
INCOME STATEMENT
(Unaudited)
 
                           
   
Three months ended
 (dollars in thousands)
 
9/30/2016
   
6/30/2016
   
3/31/2016
   
12/31/2015
   
9/30/2015
Interest income
 
$
182,153
   
$
183,506
   
$
180,641
   
$
174,310
   
$
171,329
Interest income (TE)
   
188,937
     
189,702
     
185,984
     
178,550
     
174,633
Interest expense
   
18,640
     
18,537
     
17,805
     
15,915
     
14,499
Net interest income (TE)
   
170,297
     
171,165
     
168,179
     
162,635
     
160,134
Provision for loan losses
   
18,972
     
17,196
     
60,036
     
50,196
     
10,080
Noninterest income
   
63,008
     
63,694
     
58,186
     
59,653
     
60,211
Noninterest expense
   
149,058
     
150,942
     
156,032
     
156,030
     
151,193
Income before income taxes
   
58,491
     
60,525
     
4,954
     
11,822
     
55,768
Income tax expense
   
11,772
     
13,618
     
1,115
     
(3,485)
 
   
14,602
Net income
 
$
46,719
   
$
46,907
   
$
3,839
   
$
15,307
   
$
41,166
NONINTEREST INCOME AND NONINTEREST EXPENSE
                               
Service charges on deposit accounts
 
$
18,716
   
$
18,394
   
$
18,383
   
$
18,971
   
$
18,619
Trust fees
   
11,512
     
12,089
     
11,224
     
11,287
     
11,345
Bank card and ATM fees
   
11,808
     
11,954
     
11,348
     
11,792
     
11,637
Investment & annuity fees
   
4,289
     
5,043
     
4,933
     
4,632
     
6,149
Secondary mortgage market operations
   
4,917
     
4,176
     
2,912
     
2,884
     
3,413
Insurance commissions and fees
   
1,088
     
1,240
     
1,307
     
1,980
     
2,238
Amortization of FDIC loss share receivable
   
(1,539)
 
   
(1,526)
 
   
(1,613)
 
   
(1,713)
 
   
(1,564)
Other income
   
11,866
     
11,556
     
9,346
     
9,822
     
8,370
Securities transactions, net
   
351
     
768
     
346
     
(2)
 
   
4
Total noninterest income
 
$
63,008
   
$
63,694
   
$
58,186
   
$
59,653
   
$
60,211
Personnel expense
 
$
83,163
   
$
84,237
   
$
84,741
   
$
85,315
   
$
84,155
Net occupancy expense
   
10,068
     
10,394
     
10,356
     
10,639
     
11,222
Equipment expense
   
3,349
     
3,080
     
3,774
     
3,871
     
3,598
Other real estate expense, net
   
(5,214
)
   
350
     
445
     
1,361
     
422
Other operating expense
   
52,806
     
47,876
     
46,614
     
49,153
     
45,769
Amortization of intangibles
   
4,886
     
5,005
     
5,124
     
5,691
     
6,027
Total operating expense
   
149,058
     
150,942
     
151,054
     
156,030
     
151,193
Nonoperating expense
   
-
     
-
     
4,978
     
-
     
-
Total noninterest expense
 
$
149,058
   
$
150,942
   
$
156,032
   
$
156,030
   
$
151,193
 
 
10

 
 
HANCOCK HOLDING COMPANY
PERIOD-END BALANCE SHEET
(Unaudited)
 
                             
   
Three Months Ended
 (dollars in thousands)
 
9/30/2016
   
6/30/2016
   
3/31/2016
   
12/31/2015
   
9/30/2015
ASSETS
                             
Commercial non-real estate loans
 
$
7,133,928
   
$
7,132,519
   
$
7,145,406
   
$
6,995,824
   
$
6,345,994
 
Commercial real estate - owner occupied
   
1,901,825
     
1,916,200
     
1,923,347
     
1,859,469
     
1,843,155
 
Total commercial and industrial loans
   
9,035,753
     
9,048,719
     
9,068,753
     
8,855,293
     
8,189,149
 
Commercial real estate - income producing
   
1,990,309
     
2,024,471
     
1,752,745
     
1,553,082
     
1,484,231
 
Construction and land development loans
   
946,592
     
880,588
     
1,095,414
     
1,151,950
     
1,085,585
 
Residential mortgage loans
   
2,037,162
     
2,017,650
     
2,000,967
     
2,049,524
     
2,013,789
 
Consumer loans
   
2,061,005
     
2,064,368
     
2,060,245
     
2,093,465
     
1,990,296
 
Total loans
   
16,070,821
     
16,035,796
     
15,978,124
     
15,703,314
     
14,763,050
 
Loans held for sale
   
42,545
     
42,297
     
24,001
     
20,434
     
19,764
 
Securities
   
4,843,112
     
4,806,370
     
4,667,837
     
4,463,792
     
4,548,922
 
Short-term investments
   
128,920
     
153,159
     
151,551
     
565,555
     
194,414
 
Earning assets
   
21,085,398
     
21,037,622
     
20,821,513
     
20,753,095
     
19,526,150
 
Allowance for loan losses
   
(236,061)
 
   
(226,086)
 
   
(217,794)
 
   
(181,179)
 
   
(139,576)
 
Goodwill
   
621,193
     
621,193
     
621,193
     
621,193
     
621,193
 
Other intangible assets, net
   
92,523
     
97,409
     
102,414
     
107,538
     
113,229
 
Other assets
   
1,545,677
     
1,533,652
     
1,482,044
     
1,532,958
     
1,481,797
 
Total assets
 
$
23,108,730
   
$
23,063,790
   
$
22,809,370
   
$
22,833,605
   
$
21,602,793
 
                                         
LIABILITIES
                                       
Noninterest-bearing deposits
 
$
7,543,041
   
$
7,151,416
   
$
7,108,598
   
$
7,276,127
   
$
6,075,558
 
Interest-bearing transaction and savings deposits
   
6,620,373
     
6,754,513
     
7,043,484
     
6,767,881
     
7,360,677
 
Interest-bearing public fund deposits
   
2,394,148
     
2,354,234
     
2,152,903
     
2,253,645
     
1,768,133
 
Time deposits
   
2,327,915
     
2,556,706
     
2,351,165
     
2,051,259
     
2,235,580
 
Total interest-bearing deposits
   
11,342,436
     
11,665,453
     
11,547,552
     
11,072,785
     
11,364,390
 
Total deposits
   
18,885,477
     
18,816,869
     
18,656,150
     
18,348,912
     
17,439,948
 
Short-term borrowings
   
1,075,956
     
1,095,107
     
1,100,787
     
1,423,644
     
1,049,182
 
Long-term debt
   
463,710
     
468,028
     
471,245
     
490,145
     
491,820
 
Other liabilities
   
194,460
     
220,421
     
160,148
     
157,761
     
168,282
 
Total liabilities
   
20,619,603
     
20,600,425
     
20,388,330
     
20,420,462
     
19,149,232
 
COMMON SHAREHOLDERS' EQUITY
                                       
Common stock net of treasury and capital surplus
   
1,726,756
     
1,722,454
     
1,719,454
     
1,715,794
     
1,717,959
 
Retained earnings
   
818,060
     
790,452
     
762,652
     
777,944
     
781,769
 
Accumulated other comprehensive income
   
(55,689)
 
   
(49,541)
 
   
(61,066)
 
   
(80,595)
 
   
(46,167)
 
Total common shareholders' equity
   
2,489,127
     
2,463,365
     
2,421,040
     
2,413,143
     
2,453,561
 
Total liabilities & shareholders' equity
 
$
23,108,730
   
$
23,063,790
   
$
22,809,370
   
$
22,833,605
   
$
21,602,793
 
CAPITAL RATIOS
                                       
Tangible common equity
 
$
1,775,411
   
$
1,744,764
   
$
1,697,434
   
$
1,684,388
   
$
1,719,108
 
Tier 1 capital (e)
   
1,888,914
     
1,854,073
     
1,818,580
     
1,844,992
     
1,848,418
 
Common equity (period-end) as a percent of total assets (period-end)
   
10.77
%
   
10.68
%
   
10.61
%
   
10.57
%
   
11.36
%
Tangible common equity ratio
   
7.93
%
   
7.81
%
   
7.69
%
   
7.62
%
   
8.24
%
Leverage (Tier 1) ratio (e)
   
8.36
%
   
8.22
%
   
8.14
%
   
8.55
%
   
8.85
%
Tier 1 risk-based capital ratio (e)
   
10.11
%
   
9.94
%
   
9.69
%
   
9.96
%
   
10.56
%
Total risk-based capital ratio (e)
   
12.18
%
   
11.96
%
   
11.75
%
   
11.86
%
   
12.32
%
                                         
(e) Estimated for most recent period-end.
                                       
 
 
11

 
 
HANCOCK HOLDING COMPANY
AVERAGE BALANCE SHEET
(Unaudited)
 
                           
   
Three Months Ended 
   
Nine Months Ended
 (dollars in thousands)
 
9/30/2016
   
6/30/2016
   
9/30/2015
   
9/30/2016
   
9/30/2015
ASSETS
                           
Commercial non-real estate loans
 
$
7,127,643
   
$
7,179,528
   
$
6,261,241
   
$
7,124,501
   
$
6,118,300
Commercial real estate - owner occupied
   
1,929,212
     
1,912,983
     
1,787,424
     
1,903,507
     
1,758,660
Total commercial and industrial loans
   
9,056,855
     
9,092,511
     
8,048,665
     
9,028,008
     
7,876,960
Commercial real estate - income producing
   
2,017,323
     
1,777,667
     
1,444,173
     
1,809,384
     
1,431,432
Construction and land development loans
   
873,877
     
1,120,494
     
1,115,406
     
1,046,818
     
1,106,981
Residential mortgage loans
   
2,019,807
     
2,015,301
     
1,977,990
     
2,031,165
     
1,937,414
Consumer loans
   
2,055,596
     
2,053,873
     
1,925,240
     
2,062,151
     
1,822,824
Total loans
   
16,023,458
     
16,059,846
     
14,511,474
     
15,977,526
     
14,175,611
Loans held for sale
   
38,687
     
29,053
     
17,233
     
27,561
     
18,567
Securities (f)
   
4,707,224
     
4,648,807
     
4,425,546
     
4,628,330
     
4,116,270
Short-term investments
   
428,037
     
409,323
     
479,084
     
452,028
     
536,961
Earning assets
   
21,197,406
     
21,147,029
     
19,433,337
     
21,085,445
     
18,847,409
Allowance for loan losses
   
(228,603)
 
   
(220,679)
 
   
(132,634)
 
   
(210,913)
 
   
(131,001)
Goodwill and other intangible assets
   
716,097
     
721,031
     
737,361
     
721,056
     
743,785
Other assets
   
1,517,890
     
1,491,210
     
1,437,879
     
1,496,117
     
1,472,703
Total assets
 
$
23,202,790
   
$
23,138,591
   
$
21,475,943
   
$
23,091,705
   
$
20,932,896
                                       
LIABILITIES AND SHAREHOLDERS' EQUITY
                               
Noninterest-bearing deposits
 
$
7,277,568
   
$
7,079,426
   
$
6,032,680
   
$
7,130,762
   
$
6,022,034
Interest-bearing transaction and savings deposits
   
6,732,815
     
6,779,565
     
7,270,061
     
6,775,870
     
6,814,057
Interest-bearing public fund deposits
   
2,253,588
     
2,302,096
     
1,838,952
     
2,243,078
     
1,848,340
Time deposits
   
2,446,265
     
2,556,668
     
2,171,740
     
2,420,717
     
2,205,574
Total interest-bearing deposits
   
11,432,668
     
11,638,329
     
11,280,753
     
11,439,665
     
10,867,971
Total deposits
   
18,710,236
     
18,717,755
     
17,313,433
     
18,570,427
     
16,890,005
Short-term borrowings
   
1,366,236
     
1,351,227
     
1,050,801
     
1,427,199
     
956,228
Long-term debt
   
468,100
     
471,924
     
499,077
     
474,435
     
473,804
Other liabilities
   
185,820
     
167,680
     
173,564
     
174,826
     
173,675
Common shareholders' equity
   
2,472,398
     
2,430,005
     
2,439,068
     
2,444,818
     
2,439,184
Total liabilities & shareholders' equity
 
$
23,202,790
   
$
23,138,591
   
$
21,475,943
   
$
23,091,705
   
$
20,932,896
                                       
(f) Average securities does not include unrealized holding gains/losses on available for sale securities.
       
 
 
12

 
 
 
HANCOCK HOLDING COMPANY 
AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY
(Unaudited)
 
                                     
 
Three Months Ended
 
9/30/2016 
 
6/30/2016  
 
9/30/2015
 (dollars in millions)
Volume
 
Interest
 
Rate
 
Volume
 
Interest
 
Rate 
 
Volume
 
Interest
 
Rate 
AVERAGE EARNING ASSETS
                                     
Commercial & real estate loans (TE) (h)
$
11,948.1
 
$
114.4
 
3.81
%
 
$
11,990.7
 
$
115.0
 
3.86
%
 
$
10,608.2
 
$
104.4
 
3.91
%
Residential mortgage loans
 
2,019.8
   
20.2
 
4.01
%
   
2,015.3
   
20.7
 
4.12
%
   
1,978.0
   
20.2
 
4.08
%
Consumer loans
 
2,055.6
   
26.7
 
5.18
%
   
2,053.9
   
26.2
 
5.12
%
   
1,925.3
   
24.5
 
5.04
%
Loan fees & late charges
 
-
   
(0.8)
 
0.00
%
   
-
   
(0.6)
 
0.00
%
   
-
   
0.1
 
0.00
%
  Total loans (TE) (i)
 
16,023.5
   
160.5
 
3.99
%
   
16,059.9
   
161.3
 
4.03
%
   
14,511.5
   
149.2
 
4.09
%
Loans held for sale
 
38.7
   
0.3
 
3.34
%
   
29.1
   
0.2
 
3.43
%
   
17.2
   
0.2
 
4.07
%
US Treasury and government agency securities
 
60.1
   
0.3
 
1.73
%
   
50.0
   
0.2
 
1.68
%
 
166.8
   
0.6
 
1.55
%
CMOs and mortgage backed securities
 
3,965.4
   
20.6
 
2.08
%
   
4,062.3
   
22.0
 
2.16
%
 
4,052.0
   
22.0
 
2.17
%
Municipals (TE) (h)
 
677.1
   
6.7
 
3.95
%
   
531.4
   
5.5
 
4.13
%
 
200.3
   
2.3
 
4.52
%
Other securities
 
4.6
   
0.0
 
2.51
%
   
5.0
   
0.0
 
1.89
%
   
6.4
   
-
 
1.59
%
  Total securities (TE) (g)
 
4,707.2
   
27.6
 
2.34
%
   
4,648.7
   
27.7
 
2.38
%
   
4,425.5
   
24.9
 
2.25
%
  Total short-term investments
 
428.0
   
0.5
 
0.47
%
   
409.3
   
0.5
 
0.47
%
   
479.1
   
0.3
 
0.24
%
  Average earning assets yield (TE)
$
21,197.4
   
188.9
 
3.55
%
 
$
21,147.0
   
189.7
 
3.60
%
 
$
19,433.3
   
174.6
 
3.57
%
INTEREST-BEARING LIABILITIES
                                                 
Interest-bearing transaction and savings deposits
$
6,732.8
   
4.5
 
0.27
%
 
$
6,779.6
   
4.7
 
0.28
%
 
$
7,270.1
   
3.7
 
0.20
%
Time deposits
 
2,446.3
   
5.6
 
0.91
%
   
2,556.7
   
5.7
 
0.90
%
   
2,171.7
   
3.8
 
0.70
%
Public funds
 
2,253.6
   
2.5
 
0.44
%
   
2,302.1
   
2.2
 
0.39
%
   
1,839.0
   
1.4
 
0.31
%
   Total interest-bearing deposits
 
11,432.7
   
12.6
 
0.44
%
   
11,638.4
   
12.6
 
0.44
%
   
11,280.8
   
8.9
 
0.31
%
Short-term borrowings
 
1,366.2
   
1.0
 
0.30
%
   
1,351.2
   
0.9
 
0.27
%
   
1,050.8
   
0.3
 
0.10
%
Long-term debt
 
468.1
   
5.0
 
4.28
%
   
471.9
   
5.0
 
4.26
%
   
499.1
   
5.3
 
4.21
%
  Total borrowings
 
1,834.3
   
6.0
 
1.32
%
   
1,823.1
   
5.9
 
1.30
%
   
1,549.9
   
5.6
 
1.42
%
  Total interest-bearing liabilities cost
 
13,267.0
   
18.6
 
0.56
%
   
13,461.5
   
18.5
 
0.55
%
   
12,830.7
   
14.5
 
0.45
%
Net interest-free funding sources
 
7,930.4
               
7,685.5
               
6,602.6
           
Total cost of funds
 
21,197.4
   
18.6
 
0.35
%
   
21,147.0
   
18.5
 
0.35
%
   
19,433.3
   
14.5
 
0.30
%
Net Interest Spread (TE)
     
$
170.3
 
2.99
%
       
$
171.2
 
3.05
%
       
$
160.1
 
3.13
%
Net Interest Margin (TE)
$
21,197.4
 
$
170.3
 
3.20
%
 
$
21,147.0
 
$
171.2
 
3.25
%
 
$
19,433.3
 
$
160.1
 
3.28
%
                                                   
(g) Average securities does not include unrealized holding gains/losses on available for sale securities.
           
(h) Tax equivalent (te) amounts are calculated using a marginal federal tax rate of 35%.
                 
(i) Includes nonaccrual loans.
                                                 
 
 
13

 
 
HANCOCK HOLDING COMPANY
                  
AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY
(Unaudited)
 
                                   
   
Nine Months Ended
   
9/30/2016
 
9/30/2015
 (dollars in millions)
 
Volume
   
Interest
   
Rate
 
Volume
   
Interest
   
Rate
AVERAGE EARNING ASSETS
                                   
Commercial & real estate loans (TE) (h)
 
$
11,884.2
   
$
341.1
     
3.83
%
 
$
10,415.4
   
$
312.8
     
4.01
%
Residential mortgage loans
   
2,031.2
     
62.2
     
4.09
%
   
1,937.4
     
60.6
     
4.17
%
Consumer loans
   
2,062.1
     
79.2
     
5.13
%
   
1,822.8
     
69.5
     
5.10
%
Loan fees & late charges
   
-
     
(2.2)
 
   
0.00
%
   
-
     
0.4
     
0.00
%
  Total loans (TE) (i)
   
15,977.5
     
480.3
     
4.01
%
   
14,175.6
     
443.3
     
4.18
%
Loans held for sale
   
27.6
     
0.7
     
3.54
%
   
18.6
     
0.5
     
3.54
%
US Treasury and government agency securities
   
53.4
     
0.7
     
1.70
%
   
246.9
     
2.9
     
1.56
%
CMOs and mortgage backed securities
   
4,053.2
     
65.4
     
2.15
%
   
3,664.2
     
60.2
     
2.19
%
Municipals (TE) (h)
   
516.5
     
15.8
     
4.08
%
   
197.2
     
6.7
     
4.56
%
Other securities
   
5.2
     
0.1
     
2.06
%
   
8.0
     
0.2
     
3.00
%
  Total securities (TE) (g)
   
4,628.3
     
82.0
     
2.36
%
   
4,116.3
     
70.0
     
2.27
%
  Total short-term investments
   
452.0
     
1.6
     
0.47
%
   
537.0
     
0.9
     
0.23
%
  Average earning assets yield (TE)
 
$
21,085.4
     
564.6
     
3.58
%
 
$
18,847.5
     
514.7
     
3.65
%
INTEREST-BEARING LIABILITIES
                                               
Interest-bearing transaction and savings deposits
 
$
6,775.9
     
13.9
     
0.27
%
 
$
6,814.1
     
8.4
     
0.16
%
Time deposits
   
2,420.7
     
16.3
     
0.90
%
   
2,205.6
     
11.3
     
0.68
%
Public funds
   
2,243.1
     
6.8
     
0.40
%
   
1,848.3
     
4.0
     
0.29
%
   Total interest-bearing deposits
   
11,439.7
     
37.0
     
0.43
%
   
10,868.0
     
23.7
     
0.29
%
Short-term borrowings
   
1,427.2
     
2.9
     
0.28
%
   
956.2
     
0.6
     
0.09
%
Long-term debt
   
474.4
     
15.1
     
4.25
%
   
473.8
     
14.2
     
4.02
%
  Total borrowings
   
1,901.6
     
18.0
     
1.27
%
   
1,430.0
     
14.8
     
1.39
%
  Total interest-bearing liabilities cost
   
13,341.3
     
55.0
     
0.55
%
   
12,298.0
     
38.5
     
0.42
%
Net interest-free funding sources
   
7,744.1
                     
6,549.5
                 
Total cost of funds
   
21,085.4
     
55.0
     
0.35
%
   
18,847.5
     
38.5
     
0.28
%
Net Interest Spread (TE)
         
$
509.6
     
3.03
%
         
$
476.2
     
3.23
%
Net Interest Margin (TE)
 
$
21,085.4
   
$
509.6
     
3.23
%
 
$
18,847.5
   
$
476.2
     
3.37
%
                                                 
(g) Average securities does not include unrealized holding gains/losses on available for sale securities.
         
(h) Tax equivalent (te) amounts are calculated using a marginal federal tax rate of 35%.
                 
(i) Includes nonaccrual loans.
                                               
 
 
14

 
 
 
HANCOCK HOLDING COMPANY
ASSET QUALITY INFORMATION
(Unaudited)
 
                           
 
Three Months Ended
 
Nine Months Ended
 (dollars in thousands)
9/30/2016
 
6/30/2016
 
9/30/2015
 
9/30/2016
 
9/30/2015
Nonaccrual loans (j)
$
302,810
   
$
265,722
   
$
166,945
   
$
302,810
   
$
166,945
 
Restructured loans - still accruing
 
8,059
     
35,974
     
5,779
     
8,059
     
5,779
 
Total nonperforming loans
 
310,869
     
301,696
     
172,724
     
310,869
     
172,724
 
ORE and foreclosed assets
 
19,806
     
23,374
     
33,599
     
19,806
     
33,599
 
Total nonperforming assets
$
330,675
   
$
325,070
   
$
206,323
   
$
330,675
   
$
206,323
Nonperforming assets as a percent of loans, ORE and foreclosed assets
 
2.06
%
   
2.02
%
   
1.39
%
   
2.06
%
   
1.39
%
Accruing loans 90 days past due
$
4,933
   
$
7,982
   
$
5,876
   
$
4,933
   
$
5,876
 
Accruing loans 90 days past due as a percent of loans
 
0.03
%
   
0.05
%
   
0.04
%
   
0.03
%
   
0.04
%
Nonperforming assets + accruing loans 90 days past due to loans, ORE and foreclosed assets
 
2.09
%
   
2.07
%
   
1.43
%
   
2.09
%
   
1.43
%
ALLOWANCE FOR LOAN LOSSES
                                     
Beginning Balance
$
226,086
   
$
217,794
   
$
131,087
   
$
181,179
   
$
128,762
 
     Net provision for loan losses - purchased credit impaired loans
 
(416)
 
   
189
     
(437)
 
   
(723)
 
   
(1,386)
 
     Provision for loan losses - non-purchased credit impaired loans
 
19,388
     
17,007
     
10,517
     
96,927
     
24,228
 
Net provision for loan losses
 
18,972
     
17,196
     
10,080
     
96,204
     
22,842
 
(Decrease)increase  in FDIC loss share receivable
 
410
     
(1,248)
 
   
552
     
(3,027)
 
   
(1,984)
 
Net charge-offs - purchased credit impaired
 
(124)
 
   
(147)
 
   
(1,328)
 
   
(338)
 
   
1,709
 
Charge-offs - non-purchased credit impaired
 
12,439
     
11,361
     
5,972
     
48,493
     
17,561
 
Recoveries - non-purchased credit impaired
 
(2,908)
 
   
(3,558)
 
   
(2,501)
 
   
(9,860)
 
   
(9,226)
 
Net charge-offs
 
9,407
     
7,656
     
2,143
     
38,295
     
10,044
 
Ending Balance
$
236,061
   
$
226,086
   
$
139,576
   
$
236,061
   
$
139,576
 
Allowance for loan losses as a percent of period-end loans
 
1.47
%
   
1.41
%
   
0.95
%
   
1.47
%
   
0.95
%
Allowance for loan losses to nonperforming loans + accruing loans 90 days past due
 
74.75
%
   
73.01
%
   
78.15
%
   
74.75
%
   
78.15
%
NET CHARGE-OFF INFORMATION
                                     
Net charge-offs - non-purchased credit impaired:
                                     
Commercial & real estate loans
$
4,330
   
$
3,685
   
$
666
   
$
25,091
   
$
449
 
Residential mortgage loans
 
299
     
164
     
30
     
411
     
873
 
Consumer loans
 
4,902
     
3,954
     
2,775
     
13,131
     
7,013
 
Total net charge-offs - non-purchased credit impaired
$
9,531
   
$
7,803
   
$
3,471
   
$
38,633
   
$
8,335
 
Net charge-offs - non-purchased credit impaired to average loans:
                                 
Commercial & real estate loans
 
0.14
%
   
0.12
%
   
0.02
%
   
0.28
%
   
0.01
%
Residential mortgage loans
 
0.06
%
   
0.03
%
   
0.01
%
   
0.03
%
   
0.06
%
Consumer loans
 
0.95
%
   
0.77
%
   
0.57
%
   
0.85
%
   
0.51
%
Total net charge-offs - non-purchased credit impaired to average loans
 
0.24
%
   
0.20
%
   
0.09
%
   
0.32
%
   
0.08
%
                                       
(j) Included in nonaccrual loans are nonaccruing restructured loans totaling $48.2 million, $34.8 million, and $4.9 million at 9/30/16, 6/30/16 and 9/30/15, respectively. Nonaccrual loans and accruing loans past due 90 days or more do not include purchased credit impaired loans which were written down to fair value upon acquisition and accrete interest income over the remaining life of the loan. Purchased credit impaired loans include loans covered by FDIC loss share agreement totaling $152.3 million, $160.0 million and $177.5 million as of 9/30/16, 6/30/16 and 9/30/15, respectively.
 
 
 
15

 
 
 
HANCOCK HOLDING COMPANY
ASSET QUALITY INFORMATION
(Unaudited)
 
                             
   
Three months ended 
 (dollars in thousands)
 
9/30/2016
 
6/30/2016
 
3/31/2016
 
12/31/2015
 
9/30/2015
Nonaccrual loans (j)
 
$
302,810
   
$
265,722
   
$
237,303
   
$
159,713
   
$
166,945
 
Restructured loans - still accruing
   
8,059
     
35,974
     
45,620
     
4,297
     
5,779
 
Total nonperforming loans
   
310,869
     
301,696
     
282,923
     
164,010
     
172,724
 
ORE and foreclosed assets
   
19,806
     
23,374
     
24,032
     
27,133
     
33,599
 
Total nonperforming assets
 
$
330,675
   
$
325,070
   
$
306,955
   
$
191,143
   
$
206,323
 
Nonperforming assets as a percent of loans, ORE and foreclosed assets
   
2.06
%
   
2.02
%
   
1.92
%
   
1.22
%
   
1.39
%
Accruing loans 90 days past due
 
$
4,933
   
$
7,982
   
$
9,226
   
$
7,653
   
$
5,876
 
Accruing loans 90 days past due as a percent of loans
   
0.03
%
   
0.05
%
   
0.06
%
   
0.05
%
   
0.04
%
 Nonperforming assets + accruing loans 90 days past dueto loans, ORE and foreclosed assets
   
2.09
%
   
2.07
%
   
1.98
%
   
1.26
%
   
1.43
%
Allowance for loan losses
 
$
236,061
   
$
226,086
   
$
217,794
   
$
181,179
   
$
139,576
 
Allowance for loan losses as a  percent of period-end loans
   
1.47
%
   
1.41
%
   
1.36
%
   
1.15
%
   
0.95
%
 Allowance for loan losses to nonperforming loans +accruing loans 90 days past due
   
74.75
%
   
73.01
%
   
74.55
%
   
105.54
%
   
78.15
%
Provision for loan losses
 
$
18,972
   
$
17,196
   
$
60,036
   
$
50,196
   
$
10,080
 
NET CHARGE-OFF INFORMATION
                                       
Net charge-offs - non-purchased credit impaired:
                                       
Commercial & real estate loans
 
$
4,330
   
$
3,685
   
$
17,076
   
$
2,465
   
$
666
 
Residential mortgage loans
   
299
     
238
     
(126
)
   
75
     
30
 
Consumer loans
   
4,902
     
3,880
     
4,349
     
5,337
     
2,775
 
Total net charge-offs - non-purchased credit impaired
 
$
9,531
   
$
7,803
   
$
21,299
   
$
7,877
   
$
3,471
 
Net charge-offs - non-purchased credit impaired to average loans:
                                 
Commercial & real estate loans
   
0.14
%
   
0.12
%
   
0.59
%
   
0.09
%
   
0.02
%
Residential mortgage loans
   
0.06
%
   
0.05
%
   
(0.02
)%
   
0.01
%
   
0.01
%
Consumer loans
   
0.95
%
   
0.76
%
   
0.84
%
   
1.04
%
   
0.57
%
Total net charge-offs - non-purchased credit impaired to average loans
   
0.24
%
   
0.20
%
   
0.54
%
   
0.21
%
   
0.09
%
AVERAGE LOANS
                                       
Commercial & real estate loans
 
$
11,948,056
   
$
11,990,672
   
$
11,713,202
   
$
11,128,872
   
$
10,608,244
 
Residential mortgage loans
   
2,019,807
     
2,015,301
     
2,058,514
     
2,028,688
     
1,977,990
 
Consumer loans
   
2,055,596
     
2,053,873
     
2,077,054
     
2,040,672
     
1,925,240
 
Total average loans
 
$
16,023,458
   
$
16,059,846
   
$
15,848,770
   
$
15,198,232
   
$
14,511,474
 
                                         
(j) Included in nonaccrual loans are nonaccruing restructured loans totaling $48.2 million, $34.8 million, $18.3 million, $8.8 million, and $4.9 million at 9/30/16, 6/30/16, 3/31/16, 12/31/15, and 9/30/15, respectively. Nonaccrual loans and accruing loans past due 90 days or more do not include purchased credit-impaired loans which were written down to fair value upon acquisition and accrete interest income over the remaining life of the loan. Purchased credit impaired loans include loans covered by FDIC loss share agreement totaling $152.3 million, $160.0 million, $168.1 million, $170.1 million and $177.5 million as of 9/30/16, 6/30/16, 3/31/16, 12/31/15 and 9/30/15, respectively.
 
 
 
16

 
 
HANCOCK HOLDING COMPANY
Appendix A To the Earnings Release
Non-GAAP Measures Reconciliations
                           
 Core net interest income (TE) and core net interest margin (TE)                       
 
Three months ended 
 
Nine months ended 
(dollars in thousands)
9/30/2016
 
6/30/2016
 
3/31/2016
 
12/31/2015
 
9/30/2015
 
9/30/2016
 
9/30/2015
Net interest income
$
163,513
   
$
164,969
   
$
162,836
   
$
158,395
   
$
156,830
   
$
491,318
   
$
466,779
 
Tax-equivalent adjustment (k)
 
6,784
     
6,196
     
5,343
     
4,240
     
3,304
     
18,323
     
9,348
 
Net interest income (TE)
$
170,297
   
$
171,165
   
$
168,179
   
$
162,635
   
$
160,134
   
$
509,641
   
$
476,127
 
Purchase accounting adjustments
                                                     
  Net loan discount accretion (l)
 
5,206
     
5,878
     
6,358
     
6,455
     
7,311
     
17,443
     
32,433
 
  Net investment premium amortization (m)
 
(581)
 
   
(636)
 
   
(720)
 
   
(795)
 
   
(930)
 
   
(1,936)
 
   
(3,003)
 
Net purchase accounting accretion
 
4,625
     
5,242
     
5,638
     
5,660
     
6,381
     
15,507
     
29,430
 
Net interest income (TE) - core
$
165,672
   
$
165,923
   
$
162,541
   
$
156,975
   
$
153,753
   
$
494,134
   
$
446,697
 
Average earning assets
$
21,197,406
   
$
21,147,029
   
$
20,910,668
   
$
20,140,132
   
$
19,433,337
   
$
21,085,445
   
$
18,847,409
 
Net interest margin (TE) - reported
 
3.20
%
   
3.25
%
   
3.23
%
   
3.21
%
   
3.28
%
   
3.23
%
   
3.37
%
Net purchase accounting adjustments
 
0.08
%
   
0.10
%
   
0.11
%
   
0.11
%
   
0.13
%
   
0.10
%
   
0.21
%
Net interest margin (TE) - core
 
3.12
%
   
3.15
%
   
3.12
%
   
3.10
%
   
3.15
%
   
3.13
%
   
3.16
%
                                                       
 Core revenue (TE) and core pre-tax, pre-provison income (TE)     
 
Three months ended
 
Nine months ended
 (dollars in thousands)
9/30/2016
 
6/30/2016
 
3/31/2016
 
12/31/2015
 
9/30/2015
 
9/30/2016
 
9/30/2015
Net interest income
$
163,513
   
$
164,969
   
$
162,836
   
$
158,395
   
$
156,830
   
$
491,318
   
$
466,779
 
Noninterest income
 
63,008
     
63,694
     
58,186
     
59,653
     
60,211
     
184,888
     
177,631
 
Total revenue
$
226,521
   
$
228,663
   
$
221,022
   
$
218,048
   
$
217,041
   
$
676,206
   
$
644,410
 
Tax-equivalent adjustment (k)
 
6,784
     
6,196
     
5,343
     
4,240
     
3,304
     
18,323
     
9,348
 
Purchase accounting adjustments - revenue (n)
 
(3,088)
 
   
(3,716)
 
   
(4,026)
 
   
(3,948)
 
   
(4,815)
 
   
(10,830)
 
   
(25,395)
 
Core revenue (TE)
$
230,217
   
$
231,143
   
$
222,339
   
$
218,340
   
$
215,530
   
$
683,699
   
$
628,363
 
Noninterest expense
 
(149,058)
 
   
(150,942)
 
   
(156,032)
 
   
(156,030)
 
   
(151,193)
 
   
(456,032)
 
   
(463,625)
 
Intangible amortization
 
4,886
     
5,005
     
5,124
     
5,691
     
6,027
     
15,015
     
18,493
 
Nonoperating items
 
-
     
-
     
4,978
     
-
     
-
     
4,978
     
15,908
 
Core pre-tax, pre-provision income (TE)
$
86,045
   
$
85,206
   
$
76,409
   
$
68,001
   
$
70,364
   
$
247,660
   
$
199,139
 
                                                       
(k) Tax equivalent (TE) amounts are calculated using a marginal federal tax rate of 35%.
                                 
(l) Includes net loan discount accretion arising from the 2011 Whitney Holding Corporation and 2009 Peoples First Community bank acquisitions.
 
(m) Includes net investment premium amortization arising from the 2011 acquisition of Whitney Holding Corporation.
                 
(n) Includes net loan discount accretion and net investment premium amorization as defined in (l) and (m) and amortization of the FDIC loss share receivable related to an FDIC assisted transaction. 
 
 
17