EX-99.1 2 hwc-ex991_6.htm EX-99.1 hwc-ex991_6.htm

Exhibit 99.1

FOR IMMEDIATE RELEASE

October 15, 2019

For more information

Trisha Voltz Carlson, EVP, Investor Relations Manager

504.299.5208 or trisha.carlson@hancockwhitney.com

 

 

Hancock Whitney reports third quarter 2019 EPS of $.77

Results include $28.8 million, or $.26 per share after tax, impact from MSL acquisition

 

GULFPORT, Miss. (October 15, 2019) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the third quarter of 2019. Net income for the third quarter of 2019 was $67.8 million, or $.77 per diluted common share (EPS), compared to $88.3 million, or $1.01 EPS, in the second quarter of 2019 and $83.9 million, or $.96 EPS, in the third quarter of 2018. The third quarter of 2019 included $28.8 million ($.26 per share impact) of merger costs associated with the September 21, 2019 acquisition of MidSouth Bancorp, Inc. (“MSL”). The second quarter of 2019 did not include any nonoperating items, and the third quarter of 2018 included $4.8 million ($.05 per share impact) of nonoperating expense primarily related to the Capital One Trust and Asset Management acquisition.

 

Highlights of the company’s third quarter 2019 results (compared to second quarter 2019):

 

Closed MSL acquisition effective September 21, 2019 with a simultaneous systems conversion

 

Net income of $67.8 million, or $.77 per diluted share

 

Results include $28.8 million, or $.26 per share, of merger costs

 

Operating leverage increased $5.8 million linked-quarter; revenue up $7.0 million, operating expense up $1.2 million

 

Acquired $785 million of loans (net of $41 million loan mark) at 5.57% yield, and $1.3 billion of deposits at 38 basis points (bps) from MidSouth

 

Energy loans remained virtually unchanged at $1.0 billion, or 4.9%, of total loans, including MidSouth

 

NIM narrowed by 4 bps to 3.41%

 

TCE ratio up 7 bps to 8.82%

 

Board approved increased buyback authorization of 5.5 million shares

 

“Third quarter results were solid, including the closing and simultaneous integration of MidSouth ten days prior to quarter-end,” said John M. Hairston, President & CEO. “Earnings, excluding merger costs associated with the acquisition of MidSouth, were in line with our guidance and expectations for the quarter. We reported positive operating leverage despite a challenging rate environment, covered a RBL energy charge-off, strengthened capital and announced an increased stock repurchase authorization. During the quarter we also continued our focus on achieving our Corporate Strategic Objectives (CSOs) in light of the new operating environment.”

 

 

 

 

 

1

 


Loans

Total loans at September 30, 2019 were $21.0 billion, up approximately $860 million linked-quarter. Net loan growth during the quarter includes $785 million (net of $41 million loan mark) from the acquisition of the MSL portfolio. The company continued to grow the portfolio organically across several markets within the footprint and in specialty lines, and maintains its guidance for year-over-year average growth of mid-single digits.

 

Average loans totaled $20.2 billion for the third quarter of 2019, up $47 million, or less than 1%, linked-quarter.

 

At September 30, 2019, loans to the energy industry totaled $1.0 billion, or 4.9% of total loans including the impact of MidSouth. An increase of $26 million in energy loans linked-quarter was the result of $82 million in MSL loans acquired, partially offset by net payoffs, paydowns and a one-off RBL charge-off. The portfolio is comprised of credits to both the exploration and production (E&P) subsector and the support services subsector. See slide presentation for additional energy details.

 

Deposits

Total deposits at September 30, 2019 were $24.2 billion, up $965 million from June 30, 2019, including $1.3 billion related to the MSL acquisition. Average deposits for the third quarter of 2019 were $23.1 billion, down $46 million, or less than 1%, linked-quarter.

 

Noninterest-bearing demand deposits (DDAs) totaled $8.7 billion at September 30, 2019, up $572 million, or 7%, from June 30, 2019 and comprised 36% of total period-end deposits at September 30, 2019. The linked-quarter increase includes $389 million of DDA deposits from MSL.

 

Interest-bearing transaction and savings deposits totaled $8.8 billion at the end of the third quarter of 2019, up $724 million, or 9%, from June 30, 2019. Compared to June 30, 2019, time deposits of $3.8 billion were down $126 million, or 3%, and interest-bearing public fund deposits decreased $205 million, or 6%, to $3.0 billion. The net decrease in time deposits reflects a decrease in brokered CDs of $223 million and increase of $97 million in retail CDs. See slide presentation for additional MSL deposit segment details.

 

Asset Quality

Nonperforming assets (NPAs) totaled $314.7 million at September 30, 2019, down $23.9 million, or 7%, from June 30, 2019. The decline mainly reflects a reduction of $40 million in accruing energy TDRs. During the third quarter of 2019, total nonperforming loans decreased approximately $27.3 million, while foreclosed and surplus real estate (ORE) and other foreclosed assets increased approximately $3.4 million. Nonperforming assets as a percent of total loans, ORE and other foreclosed assets was 1.49% at September 30, 2019, down 19 bps from June 30, 2019.

 

The total allowance for loan and lease losses (ALLL) was $195.6 million at September 30, 2019, unchanged from June 30, 2019. The allowance for credits in the energy portfolio totaled $32.0 million, or 3.1% of energy loans, at September 30, 2019, up $0.5 million, or 1%, from June 30, 2019. The allowance for credits in the nonenergy portfolio totaled $163.6 million, or 0.82% of nonenergy loans, at September 30, 2019, down $0.5 million from $164.1 million, or 0.86% of nonenergy loans, at June 30, 2019. The ratio of the ALLL to period-end loans was 0.93% at September 30, 2019, down 4 bps from 0.97% at June 30, 2019. Excluding the impact of MSL, the ALLL to period-end loans was unchanged.

 

Net charge-offs were $12.5 million, or 0.25% of average total loans on an annualized basis in the third quarter of 2019, up from $7.2 million, or 0.14% of average total loans in the second quarter of 2019. There were $9.8 million of net energy charge-offs in the third quarter of 2019. During the third quarter of 2019, the company recorded a total provision for loan losses of $12.4 million, up from $8.1 million in the second quarter of 2019.

 

2

 


 

Net Interest Income and Net Interest Margin (NIM)

Net interest income (TE) for the third quarter of 2019 was $226.6 million, up $3.0 million from the second quarter of 2019. The net interest margin (TE) was 3.41% for the third quarter of 2019, down 4 bps from the second quarter of 2019. The improvement in net interest income was primarily due to one additional accrual day in the quarter and higher earning assets, offset by the impact from two Fed rate decreases. The decrease in the net interest margin was primarily attributable to a decline in the earning asset yield (7 bps), partially offset by a decline in the cost of funds (3 bps). The decline in the earning asset yield reflects the recent drop in rates impacting both loan yields and premium amortization on the securities yield. The decline in the cost of funds reflects a proactive move by the company in lowering deposits costs and a change in the borrowing mix related to the addition of MidSouth.

 

Average earning assets were $26.4 billion for the third quarter of 2019, up $444.7 million, or 2%, from the second quarter of 2019.

 

Noninterest Income

Noninterest income totaled $83.2 million for the third quarter of 2019, up $4.0 million, or 5%, from the second quarter of 2019. Results include a minimal impact from MidSouth given the timing of the closing within the quarter.

 

Service charges on deposits totaled $21.9 million for the third quarter of 2019, up $1.2 million, or 6%, from the second quarter of 2019. Bank card and ATM fees totaled $17.2 million, up $0.5 million, or 3%, from the second quarter of 2019. The increase from the second quarter is primarily due to an additional processing day in the quarter.

 

Trust fees totaled $15.1 million, down $0.8 million, or 5%, linked-quarter. The linked-quarter change reflects a seasonally higher second quarter of 2019 related to tax preparation fees.

 

Investment and annuity income and insurance fees totaled $7.0 million, up $0.5 million, or 7%, linked-quarter. Fees from secondary mortgage operations totaled $5.7 million for the third quarter of 2019, up $1.3 million, or 29%, linked-quarter. The increase is primarily due to higher refinancing activity related to the lower rate environment.

 

Other noninterest income totaled $16.3 million, up $1.3 million, or 9%, from the second quarter of 2019. The increase in other noninterest income is primarily due to increases of $0.7 million from derivative income and $0.5 million from syndication fees.

 

Noninterest Expense & Taxes

Noninterest expense totaled $213.6 million, up $30.0 million linked-quarter. Included in total expense is $28.8 million of merger costs related to the acquisition of MSL on 9/21/19. Noninterest expense excluding merger costs, totaled $184.7 million, up $1.2 million, or 1%, from the second quarter of 2019. Operating expense includes a minimal impact from MidSouth given the timing of the closing within the quarter. The expense detail below excludes merger costs.

 

Total personnel expense was $107.5 million in the third quarter of 2019, up $0.8 million, or 1%, from the second quarter of 2019. This increase is mainly related to an additional workday in the quarter and the impact from MidSouth for 10 days of the quarter.

 

 

3

 


Occupancy and equipment expense totaled $16.9 million in the third quarter of 2019, down $0.4 million, or 2%, from the second quarter of 2019. The decrease is mostly related to higher second quarter expense related to the impact of annual property insurance premiums in that quarter.

 

Amortization of intangibles totaled $4.9 million for the third quarter of 2019, down $0.2 million, or 3%, linked-quarter.

 

Net ORE expense totaled $2.1 million in the third quarter of 2019, compared to ORE expense of $0.4 million in the second quarter of 2019. Net ORE expense reflects net write downs of foreclosed assets, partially offset by gains on sale of properties.

 

Other operating expense totaled $53.4 million in the third quarter of 2019, down $0.8 million, or 1%, from the second quarter of 2019. The decrease is primarily from lower regulatory and marketing fees offsetting increased spending related to technology investments.

 

The effective income tax rate for the third quarter of 2019 was 16%. Management expects the tax rate in the fourth quarter of 2019 to approximate 17%. The effective income tax rate continues to be less than the statutory rate due primarily to tax-exempt income and tax credits.

 

Capital

Common shareholders’ equity at September 30, 2019 totaled $3.6 billion, up $267 million, or 8%, from June 30, 2019. The tangible common equity (TCE) ratio was 8.82%, up 7 bps from June 30, 2019. Capital levels reflect the acquisition of MidSouth as of the closing date. Just over 5 million shares were issued as consideration for the acquisition of MidSouth. During the quarter the Board approved an increase in its common stock buyback authorization to 5.5 million shares and extended the authorization through December 31, 2020. 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 8:30 a.m. Central Time on Wednesday, October 16, 2019 to review the results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock Whitney’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 23, 2019 by dialing (855) 859-2056 or (404) 537-3406, passcode 9999119.  

 

About Hancock Whitney

Since the late 1800s, Hancock Whitney has embodied core values of Honor & Integrity, Strength & Stability, Commitment to Service, Teamwork, and Personal Responsibility. Hancock Whitney offices and financial centers in Mississippi, Alabama, Florida, Louisiana, and Texas offer comprehensive financial products and services, including traditional and online banking; commercial and small business banking; private banking; trust and investment services; healthcare banking; certain insurance services; and mortgage services. The company also operates a loan production office in Nashville, Tennessee, as well as trust and asset management offices in New Jersey and New York. BauerFinancial, Inc., the nation’s leading independent bank rating and analysis firm, consistently recommends Hancock Whitney as one of America’s most financially sound banks. More information is available at www.hancockwhitney.com.

 

 

4

 


Non-GAAP Financial Measures

This news release includes non-GAAP financial measures to describe Hancock Whitney’s performance. These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements, and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. The reconciliations of those measures to GAAP measures are provided either in the financial tables or in Appendix A thereto.

 

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 the statutory federal tax rate 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.

 

The company presents certain additional non-GAAP financial measures to assist the reader with a better understanding of the company’s performance period over period, as well as to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. These non-GAAP measures may reference the concepts “core” or “operating.” The company uses the term “core” to describe a financial measure that excludes income or expense arising from accretion or amortization of fair value adjustments recorded as part of purchase accounting. The company uses the term “operating” to describe a financial measure that excludes income or expense considered to be nonoperating in nature. Items identified as nonoperating are those that, when excluded from a reported financial measure, provide management or the reader with a measure that may be more indicative of forward-looking trends in the company’s business.

 

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 our expectations regarding our performance and financial condition, 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 changes in oil and gas prices on our energy portfolio, the adequacy of our enterprise risk management framework, the impact of the transactions with Capital One, MidSouth or future business combinations on our performance and financial condition, including our ability to successfully integrate the business, success of revenue-generating initiatives, the effectiveness of derivative financial instruments and hedging activities to manage risks, projected tax rates, increased cybersecurity risks, including potential business disruptions or financial losses, the adequacy of our internal controls over financial reporting, the financial impact of regulatory requirements and tax reform legislation, the impact of the change in the LIBOR benchmark, deposit trends, credit quality trends, changes in interest rates, net interest margin trends, future expense levels, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts, accretion levels and expected returns. 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.

 

 

5

 


Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. 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, 2018 and in other periodic reports that we file with the SEC.

 

 

6

 


HANCOCK WHITNEY CORPORATION

 

FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

9/30/2019

 

 

6/30/2019

 

 

9/30/2018

 

 

9/30/2019

 

 

9/30/2018

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

222,939

 

 

$

219,868

 

 

$

214,194

 

 

$

662,061

 

 

$

631,405

 

Net interest income (TE) (a)

 

 

226,591

 

 

 

223,586

 

 

 

218,289

 

 

 

673,255

 

 

 

643,544

 

Provision for loan losses

 

 

12,421

 

 

 

8,088

 

 

 

6,872

 

 

 

38,552

 

 

 

28,016

 

Noninterest income

 

 

83,230

 

 

 

79,250

 

 

 

75,518

 

 

 

232,983

 

 

 

210,602

 

Noninterest expense

 

 

213,554

 

 

 

183,567

 

 

 

181,187

 

 

 

572,821

 

 

 

536,380

 

Income tax expense

 

 

12,387

 

 

 

19,186

 

 

 

17,775

 

 

 

48,423

 

 

 

50,081

 

Net income

 

$

67,807

 

 

$

88,277

 

 

$

83,878

 

 

$

235,248

 

 

$

227,530

 

Nonoperating items, pre-tax (for informational purposes)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses (b)

 

$

 

 

$

 

 

$

 

 

$

10,084

 

 

$

 

Loss on sale of business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,145

 

Merger-related expenses

 

 

28,810

 

 

 

 

 

 

3,853

 

 

 

28,810

 

 

 

5,707

 

Other nonoperating expenses

 

 

 

 

 

 

 

 

974

 

 

 

 

 

 

20,778

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

21,035,952

 

 

$

20,175,812

 

 

$

19,543,717

 

 

$

21,035,952

 

 

$

19,543,717

 

Securities

 

 

6,404,719

 

 

 

5,725,735

 

 

 

5,987,447

 

 

 

6,404,719

 

 

 

5,987,447

 

Earning assets

 

 

27,565,973

 

 

 

26,088,759

 

 

 

25,668,281

 

 

 

27,565,973

 

 

 

25,668,281

 

Total assets

 

 

30,543,549

 

 

 

28,761,863

 

 

 

28,098,175

 

 

 

30,543,549

 

 

 

28,098,175

 

Noninterest-bearing deposits

 

 

8,686,383

 

 

 

8,114,632

 

 

 

8,140,530

 

 

 

8,686,383

 

 

 

8,140,530

 

Total deposits

 

 

24,201,299

 

 

 

23,236,042

 

 

 

22,417,807

 

 

 

24,201,299

 

 

 

22,417,807

 

Common stockholders' equity

 

 

3,586,380

 

 

 

3,318,915

 

 

 

2,978,878

 

 

 

3,586,380

 

 

 

2,978,878

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

20,197,114

 

 

$

20,150,104

 

 

$

19,464,639

 

 

$

20,158,313

 

 

$

19,230,385

 

Securities (c)

 

 

6,004,688

 

 

 

5,586,390

 

 

 

6,186,410

 

 

 

5,750,530

 

 

 

6,039,645

 

Earning assets

 

 

26,437,613

 

 

 

25,992,894

 

 

 

25,832,372

 

 

 

26,151,846

 

 

 

25,445,886

 

Total assets

 

 

29,148,106

 

 

 

28,537,810

 

 

 

28,026,923

 

 

 

28,715,039

 

 

 

27,585,910

 

Noninterest-bearing deposits

 

 

8,092,482

 

 

 

8,099,621

 

 

 

8,017,353

 

 

 

8,139,439

 

 

 

8,039,574

 

Total deposits

 

 

23,091,355

 

 

 

23,137,563

 

 

 

22,021,559

 

 

 

23,114,269

 

 

 

22,055,403

 

Common stockholders' equity

 

 

3,383,738

 

 

 

3,230,503

 

 

 

2,952,431

 

 

 

3,245,071

 

 

 

2,911,706

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

0.77

 

 

$

1.01

 

 

$

0.96

 

 

$

2.69

 

 

$

2.61

 

Cash dividends per share

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.81

 

 

 

0.75

 

Book value per share (period-end)

 

 

39.49

 

 

 

38.70

 

 

 

34.90

 

 

 

39.49

 

 

 

34.90

 

Tangible book value per share (period-end)

 

 

28.73

 

 

 

28.46

 

 

 

24.44

 

 

 

28.73

 

 

 

24.44

 

Weighted average number of shares - diluted

 

 

86,462

 

 

 

85,835

 

 

 

85,539

 

 

 

86,010

 

 

 

85,482

 

Period-end number of shares

 

 

90,822

 

 

 

85,759

 

 

 

85,364

 

 

 

90,822

 

 

 

85,364

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

42.11

 

 

$

44.74

 

 

$

53.00

 

 

$

44.74

 

 

$

56.40

 

Low sales price

 

 

33.63

 

 

 

37.03

 

 

 

46.05

 

 

 

33.63

 

 

 

45.76

 

Period-end closing price

 

 

38.30

 

 

 

40.06

 

 

 

47.55

 

 

 

38.30

 

 

 

47.55

 

Trading volume

 

 

29,038

 

 

 

27,874

 

 

 

28,332

 

 

 

85,037

 

 

 

99,407

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.92

%

 

 

1.24

%

 

 

1.19

%

 

 

1.10

%

 

 

1.10

%

Return on average common equity

 

 

7.95

%

 

 

10.96

%

 

 

11.27

%

 

 

9.69

%

 

 

10.45

%

Return on average tangible common equity

 

 

10.77

%

 

 

15.07

%

 

 

16.11

%

 

 

13.32

%

 

 

14.75

%

Tangible common equity ratio (d)

 

 

8.82

%

 

 

8.75

%

 

 

7.67

%

 

 

8.82

%

 

 

7.67

%

Net interest margin (TE)

 

 

3.41

%

 

 

3.45

%

 

 

3.36

%

 

 

3.44

%

 

 

3.38

%

Noninterest income as a percentage of total revenue (TE)

 

 

26.86

%

 

 

26.17

%

 

 

25.70

%

 

 

25.71

%

 

 

24.66

%

Efficiency ratio (e)

 

 

58.05

%

 

 

58.95

%

 

 

58.11

%

 

 

58.37

%

 

 

57.68

%

Average loan/deposit ratio

 

 

87.47

%

 

 

87.09

%

 

 

88.39

%

 

 

87.21

%

 

 

87.19

%

Allowance for loan losses as a

   percentage of period-end loans

 

 

0.93

%

 

 

0.97

%

 

 

1.10

%

 

 

0.93

%

 

 

1.10

%

Annualized net charge-offs to average loans

 

 

0.25

%

 

 

0.14

%

 

 

0.14

%

 

 

0.25

%

 

 

0.17

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

67.06

%

 

 

61.60

%

 

 

55.25

%

 

 

67.06

%

 

 

55.25

%

FTE headcount

 

 

3,894

 

 

 

3,930

 

 

 

3,858

 

 

 

3,894

 

 

 

3,858

 

 

(a)

Taxable equivalent amounts are calculated using a federal tax rate of 21%.

(b)

Provision for loan loss recorded in response to the circumstances surrounding the bankruptcy filing and alleged fraudulent activities of one borrower, DC Solar.  Refer to note 21of our Annual Report on Form 10-K dated December 31, 2018 for additional information.

(c)

Average securities does not include unrealized holding gains/losses on available for sale securities.

(d)

The tangible common equity ratio is common stockholders' equity less intangible assets divided by total assets less intangible assets.

 

7

 


(e)

The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items.


 

8

 


HANCOCK WHITNEY CORPORATION

 

QUARTERLY FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars and common share data in thousands, except per share amounts)

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

 

 

9/30/2018

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

222,939

 

 

$

219,868

 

 

$

219,254

 

 

$

217,433

 

 

$

214,194

 

Net interest income (TE) (a)

 

226,591

 

 

 

223,586

 

 

 

223,078

 

 

 

221,471

 

 

 

218,289

 

Provision for loan losses

 

12,421

 

 

 

8,088

 

 

 

18,043

 

 

 

8,100

 

 

 

6,872

 

Noninterest income

 

83,230

 

 

 

79,250

 

 

 

70,503

 

 

 

74,538

 

 

 

75,518

 

Noninterest expense

 

213,554

 

 

 

183,567

 

 

 

175,700

 

 

 

179,366

 

 

 

181,187

 

Income tax expense

 

12,387

 

 

 

19,186

 

 

 

16,850

 

 

 

8,265

 

 

 

17,775

 

Net income

$

67,807

 

 

$

88,277

 

 

$

79,164

 

 

$

96,240

 

 

$

83,878

 

Nonoperating items, pre-tax (for informational purposes)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses (b)

$

 

 

$

 

 

$

10,084

 

 

$

 

 

$

 

Net (gain) on portfolio restructure

 

 

 

 

 

 

 

 

 

 

(604

)

 

 

 

Merger-related expenses

 

28,810

 

 

 

 

 

 

 

 

 

480

 

 

 

3,853

 

Other nonoperating expenses

 

 

 

 

 

 

 

 

 

 

1,978

 

 

 

974

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

21,035,952

 

 

$

20,175,812

 

 

$

20,112,838

 

 

$

20,026,411

 

 

$

19,543,717

 

Securities

 

6,404,719

 

 

 

5,725,735

 

 

 

5,577,522

 

 

 

5,670,584

 

 

 

5,987,447

 

Earning assets

 

27,565,973

 

 

 

26,088,759

 

 

 

25,881,559

 

 

 

25,836,239

 

 

 

25,668,281

 

Total assets

 

30,543,549

 

 

 

28,761,863

 

 

 

28,490,231

 

 

 

28,235,907

 

 

 

28,098,175

 

Noninterest-bearing deposits

 

8,686,383

 

 

 

8,114,632

 

 

 

8,158,658

 

 

 

8,499,027

 

 

 

8,140,530

 

Total deposits

 

24,201,299

 

 

 

23,236,042

 

 

 

23,380,294

 

 

 

23,150,185

 

 

 

22,417,807

 

Common stockholders' equity

 

3,586,380

 

 

 

3,318,915

 

 

 

3,190,575

 

 

 

3,081,340

 

 

 

2,978,878

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

20,197,114

 

 

$

20,150,104

 

 

$

20,126,948

 

 

$

19,817,729

 

 

$

19,464,639

 

Securities (c)

 

6,004,688

 

 

 

5,586,390

 

 

 

5,656,689

 

 

 

5,965,461

 

 

 

6,186,410

 

Earning assets

 

26,437,613

 

 

 

25,992,894

 

 

 

26,020,447

 

 

 

26,011,183

 

 

 

25,832,372

 

Total assets

 

29,148,106

 

 

 

28,537,810

 

 

 

28,451,548

 

 

 

28,259,963

 

 

 

28,026,923

 

Noninterest-bearing deposits

 

8,092,482

 

 

 

8,099,621

 

 

 

8,227,698

 

 

 

8,260,487

 

 

 

8,017,353

 

Total deposits

 

23,091,355

 

 

 

23,137,563

 

 

 

23,114,139

 

 

 

22,498,145

 

 

 

22,021,559

 

Common stockholders' equity

 

3,383,738

 

 

 

3,230,503

 

 

 

3,118,051

 

 

 

2,993,265

 

 

 

2,952,431

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

$

0.77

 

 

$

1.01

 

 

$

0.91

 

 

$

1.10

 

 

$

0.96

 

Cash dividends per share

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

Book value per share (period-end)

 

39.49

 

 

 

38.70

 

 

 

37.23

 

 

 

35.98

 

 

 

34.90

 

Tangible book value per share (period-end)

 

28.73

 

 

 

28.46

 

 

 

26.92

 

 

 

25.62

 

 

 

24.44

 

Weighted average number of shares - diluted

 

86,462

 

 

 

85,835

 

 

 

85,800

 

 

 

85,677

 

 

 

85,539

 

Period-end number of shares

 

90,822

 

 

 

85,759

 

 

 

85,710

 

 

 

85,643

 

 

 

85,364

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

$

42.11

 

 

$

44.74

 

 

$

44.34

 

 

$

49.22

 

 

$

53.00

 

Low sales price

 

33.63

 

 

 

37.03

 

 

 

34.11

 

 

 

32.59

 

 

 

46.05

 

Period-end closing price

 

38.30

 

 

 

40.06

 

 

 

40.40

 

 

 

34.77

 

 

 

47.55

 

Trading volume

 

29,038

 

 

 

27,874

 

 

 

28,124

 

 

 

33,269

 

 

 

28,332

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.92

%

 

 

1.24

%

 

 

1.13

%

 

 

1.35

%

 

 

1.19

%

Return on average common equity

 

7.95

%

 

 

10.96

%

 

 

10.30

%

 

 

12.76

%

 

 

11.27

%

Return on average tangible common equity

 

10.77

%

 

 

15.07

%

 

 

14.38

%

 

 

18.15

%

 

 

16.11

%

Tangible common equity ratio (d)

 

8.82

%

 

 

8.75

%

 

 

8.36

%

 

 

8.02

%

 

 

7.67

%

Net interest margin (TE)

 

3.41

%

 

 

3.45

%

 

 

3.46

%

 

 

3.39

%

 

 

3.36

%

Noninterest income as a percentage of total revenue (TE)

 

26.86

%

 

 

26.17

%

 

 

24.01

%

 

 

25.18

%

 

 

25.70

%

Efficiency ratio (e)

 

58.05

%

 

 

58.95

%

 

 

58.10

%

 

 

58.03

%

 

 

58.11

%

Average loan/deposit ratio

 

87.47

%

 

 

87.09

%

 

 

87.08

%

 

 

88.09

%

 

 

88.39

%

Allowance for loan losses as a percent of period-end loans

 

0.93

%

 

 

0.97

%

 

 

0.97

%

 

 

0.97

%

 

 

1.10

%

Annualized net charge-offs to average loans

 

0.25

%

 

 

0.14

%

 

 

0.36

%

 

 

0.56

%

 

 

0.14

%

Allowance for loan losses to nonperforming loans +

   accruing loans 90 days past due

 

67.06

%

 

 

61.60

%

 

 

56.81

%

 

 

58.60

%

 

 

55.25

%

FTE headcount

 

3,894

 

 

 

3,930

 

 

 

3,885

 

 

 

3,933

 

 

 

3,858

 

 

(a)

Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(b)

Provision for loan loss recorded in response to the circumstances surrounding the bankruptcy filing and alleged fraudulent activities of one borrower, DC Solar.  Refer to note 21 of our Annual Report on Form 10-K dated December 31, 2018 for additional information.

(c)

Average securities does not include unrealized holding gains/losses on available for sale securities.

(d)

The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

 

9

 


(e)

The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items.


 

10

 


HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars in thousands, except per share data)

 

9/30/2019

 

 

6/30/2019

 

 

9/30/2018

 

 

9/30/2019

 

 

9/30/2018

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

283,164

 

 

$

280,378

 

 

$

263,212

 

 

$

839,825

 

 

$

756,911

 

Interest income (TE) (f)

 

 

286,816

 

 

 

284,096

 

 

 

267,307

 

 

 

851,019

 

 

 

769,050

 

Interest expense

 

 

60,225

 

 

 

60,510

 

 

 

49,018

 

 

 

177,764

 

 

 

125,506

 

Net interest income (TE)

 

 

226,591

 

 

 

223,586

 

 

 

218,289

 

 

 

673,255

 

 

 

643,544

 

Provision for loan losses

 

 

12,421

 

 

 

8,088

 

 

 

6,872

 

 

 

38,552

 

 

 

28,016

 

Noninterest income

 

 

83,230

 

 

 

79,250

 

 

 

75,518

 

 

 

232,983

 

 

 

210,602

 

Noninterest expense

 

 

213,554

 

 

 

183,567

 

 

 

181,187

 

 

 

572,821

 

 

 

536,380

 

Income before income taxes

 

 

80,194

 

 

 

107,463

 

 

 

101,653

 

 

 

283,671

 

 

 

277,611

 

Income tax expense

 

 

12,387

 

 

 

19,186

 

 

 

17,775

 

 

 

48,423

 

 

 

50,081

 

Net income

 

$

67,807

 

 

$

88,277

 

 

$

83,878

 

 

$

235,248

 

 

$

227,530

 

Nonoperating items, pre-tax (for informational purposes)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses (g)

 

$

 

 

$

 

 

$

 

 

$

10,084

 

 

$

 

Loss on sale of business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,145

 

Merger-related expenses

 

 

28,810

 

 

 

 

 

 

3,853

 

 

 

28,810

 

 

 

5,707

 

Other nonoperating expenses

 

 

 

 

 

 

 

 

974

 

 

 

 

 

 

20,778

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

21,892

 

 

$

20,723

 

 

$

21,377

 

 

$

62,982

 

 

$

63,806

 

Trust fees

 

 

15,098

 

 

 

15,904

 

 

 

16,738

 

 

 

46,126

 

 

 

39,726

 

Bank card and ATM fees

 

 

17,154

 

 

 

16,619

 

 

 

14,862

 

 

 

49,063

 

 

 

44,784

 

Insurance and investment commissions,

   and annuity fees

 

 

7,048

 

 

 

6,591

 

 

 

6,652

 

 

 

20,167

 

 

 

19,041

 

Secondary mortgage market operations

 

 

5,713

 

 

 

4,433

 

 

 

4,333

 

 

 

13,872

 

 

 

11,699

 

Other income

 

 

16,325

 

 

 

14,980

 

 

 

11,556

 

 

 

40,773

 

 

 

31,546

 

Total noninterest income

 

$

83,230

 

 

$

79,250

 

 

$

75,518

 

 

$

232,983

 

 

$

210,602

 

Nonoperating noninterest income

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(1,145

)

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

112,480

 

 

$

106,635

 

 

$

102,473

 

 

$

322,813

 

 

$

299,690

 

Net occupancy and equipment expense

 

 

17,841

 

 

 

17,303

 

 

 

16,415

 

 

 

51,807

 

 

 

47,549

 

Other real estate and foreclosed assets (income)    expense, net

 

 

2,055

 

 

 

395

 

 

 

16

 

 

 

1,459

 

 

 

(63

)

Other operating expense

 

 

76,289

 

 

 

54,187

 

 

 

56,645

 

 

 

181,669

 

 

 

172,626

 

Amortization of intangibles

 

 

4,889

 

 

 

5,047

 

 

 

5,638

 

 

 

15,074

 

 

 

16,578

 

Total noninterest expense

 

$

213,554

 

 

$

183,567

 

 

$

181,187

 

 

$

572,821

 

 

$

536,380

 

Nonoperating noninterest expense

 

$

28,810

 

 

$

 

 

$

4,827

 

 

$

28,810

 

 

$

26,485

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.77

 

 

$

1.01

 

 

$

0.96

 

 

$

2.69

 

 

$

2.62

 

Diluted

 

 

0.77

 

 

 

1.01

 

 

 

0.96

 

 

 

2.69

 

 

 

2.61

 

 

(f)

Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(g)

Provision for loan loss recorded in response to the circumstances surrounding the bankruptcy filing and alleged fraudulent activities of one borrower, DC Solar.  Refer to note 21 of our Annual Report on Form 10-K dated December 31, 2018 for additional information.

 

 

 

 

11

 


HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars in thousands, except per share data)

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

 

 

9/30/2018

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

283,164

 

 

$

280,378

 

 

$

276,283

 

 

$

271,357

 

 

$

263,212

 

Interest income (TE) (f)

 

286,816

 

 

 

284,096

 

 

 

280,107

 

 

 

275,395

 

 

 

267,307

 

Interest expense

 

60,225

 

 

 

60,510

 

 

 

57,029

 

 

 

53,924

 

 

 

49,018

 

Net interest income (TE)

 

226,591

 

 

 

223,586

 

 

 

223,078

 

 

 

221,471

 

 

 

218,289

 

Provision for loan losses

 

12,421

 

 

 

8,088

 

 

 

18,043

 

 

 

8,100

 

 

 

6,872

 

Noninterest income

 

83,230

 

 

 

79,250

 

 

 

70,503

 

 

 

74,538

 

 

 

75,518

 

Noninterest expense

 

213,554

 

 

 

183,567

 

 

 

175,700

 

 

 

179,366

 

 

 

181,187

 

Income before income taxes

 

80,194

 

 

 

107,463

 

 

 

96,014

 

 

 

104,505

 

 

 

101,653

 

Income tax expense

 

12,387

 

 

 

19,186

 

 

 

16,850

 

 

 

8,265

 

 

 

17,775

 

Net income

$

67,807

 

 

$

88,277

 

 

$

79,164

 

 

$

96,240

 

 

$

83,878

 

Nonoperating items, pre-tax (for informational purposes)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses (g)

$

 

 

$

 

 

$

10,084

 

 

$

 

 

$

 

Net (gain) on portfolio restructure

 

 

 

 

 

 

 

 

 

 

(604

)

 

 

 

Merger-related expenses

 

28,810

 

 

 

 

 

 

 

 

 

480

 

 

 

3,853

 

Other nonoperating expenses

 

 

 

 

 

 

 

 

 

 

1,978

 

 

 

974

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

$

21,892

 

 

$

20,723

 

 

$

20,367

 

 

$

21,466

 

 

$

21,377

 

Trust fees

 

15,098

 

 

 

15,904

 

 

 

15,124

 

 

 

15,762

 

 

 

16,738

 

Bank card and ATM fees

 

17,154

 

 

 

16,619

 

 

 

15,290

 

 

 

15,656

 

 

 

14,862

 

Investment and insurance commissions, and

   annuity fees

 

7,048

 

 

 

6,591

 

 

 

6,528

 

 

 

6,307

 

 

 

6,652

 

Secondary mortgage market operations

 

5,713

 

 

 

4,433

 

 

 

3,726

 

 

 

3,933

 

 

 

4,333

 

Other income

 

16,325

 

 

 

14,980

 

 

 

9,468

 

 

 

11,414

 

 

 

11,556

 

Total noninterest income

$

83,230

 

 

$

79,250

 

 

$

70,503

 

 

$

74,538

 

 

$

75,518

 

Nonoperating noninterest income

$

 

 

$

 

 

$

 

 

$

604

 

 

$

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

$

112,480

 

 

$

106,635

 

 

$

103,698

 

 

$

105,005

 

 

$

102,473

 

Net occupancy and equipment expense

 

17,841

 

 

 

17,303

 

 

 

16,663

 

 

 

16,614

 

 

 

16,415

 

Other real estate and foreclosed assets (income)    expense, net

 

2,055

 

 

 

395

 

 

 

(991

)

 

 

(2,923

)

 

 

16

 

Other operating expense

 

76,289

 

 

 

54,187

 

 

 

51,192

 

 

 

55,198

 

 

 

56,645

 

Amortization of intangibles

 

4,889

 

 

 

5,047

 

 

 

5,138

 

 

 

5,472

 

 

 

5,638

 

Total noninterest expense

$

213,554

 

 

$

183,567

 

 

$

175,700

 

 

$

179,366

 

 

$

181,187

 

Nonoperating noninterest expense

$

28,810

 

 

$

 

 

$

 

 

$

2,458

 

 

$

4,827

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.77

 

 

$

1.01

 

 

$

0.91

 

 

$

1.11

 

 

$

0.96

 

Diluted

 

0.77

 

 

 

1.01

 

 

 

0.91

 

 

 

1.10

 

 

 

0.96

 

 

(f)

Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(g)

Provision for loan loss recorded in response to the circumstances surrounding the bankruptcy filing and alleged fraudulent activities of one borrower, DC Solar.  Refer to note 21 of our Annual Report on Form 10-K dated December 31, 2018 for additional information.

 

 

 

12

 


HANCOCK WHITNEY CORPORATION

PERIOD-END BALANCE SHEET

(Unaudited)

 

(dollars in thousands)

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

 

 

9/30/2018

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

$

8,893,004

 

 

$

8,559,118

 

 

$

8,656,326

 

 

$

8,620,601

 

 

$

8,438,884

 

Commercial real estate - owner occupied

 

2,734,379

 

 

 

2,519,970

 

 

 

2,515,428

 

 

 

2,457,748

 

 

 

2,300,271

 

Total commercial and industrial loans

 

11,627,383

 

 

 

11,079,088

 

 

 

11,171,754

 

 

 

11,078,349

 

 

 

10,739,155

 

Commercial real estate - income

   producing

 

3,060,568

 

 

 

2,895,468

 

 

 

2,563,394

 

 

 

2,341,779

 

 

 

2,311,699

 

Construction and land development loans

 

1,190,718

 

 

 

1,144,062

 

 

 

1,340,067

 

 

 

1,548,335

 

 

 

1,523,419

 

Residential mortgage loans

 

3,004,958

 

 

 

2,968,271

 

 

 

2,933,251

 

 

 

2,910,081

 

 

 

2,846,916

 

Consumer loans

 

2,152,325

 

 

 

2,088,923

 

 

 

2,104,372

 

 

 

2,147,867

 

 

 

2,122,528

 

Total loans

 

21,035,952

 

 

 

20,175,812

 

 

 

20,112,838

 

 

 

20,026,411

 

 

 

19,543,717

 

Loans held for sale

 

75,789

 

 

 

36,150

 

 

 

27,437

 

 

 

28,150

 

 

 

29,043

 

Securities

 

6,404,719

 

 

 

5,725,735

 

 

 

5,577,522

 

 

 

5,670,584

 

 

 

5,987,447

 

Short-term investments

 

49,513

 

 

 

151,062

 

 

 

163,762

 

 

 

111,094

 

 

 

108,074

 

Earning assets

 

27,565,973

 

 

 

26,088,759

 

 

 

25,881,559

 

 

 

25,836,239

 

 

 

25,668,281

 

Allowance for loan losses

 

(195,572

)

 

 

(195,625

)

 

 

(194,688

)

 

 

(194,514

)

 

 

(214,550

)

Goodwill and other intangible assets

 

977,369

 

 

 

878,051

 

 

 

883,097

 

 

 

887,123

 

 

 

892,595

 

Other assets

 

2,195,779

 

 

 

1,990,678

 

 

 

1,920,263

 

 

 

1,707,059

 

 

 

1,751,849

 

Total assets

$

30,543,549

 

 

$

28,761,863

 

 

$

28,490,231

 

 

$

28,235,907

 

 

$

28,098,175

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

8,686,383

 

 

$

8,114,632

 

 

$

8,158,658

 

 

$

8,499,027

 

 

$

8,140,530

 

Interest-bearing transaction and savings deposits

 

8,758,993

 

 

 

8,034,801

 

 

 

8,224,203

 

 

 

8,000,093

 

 

 

7,972,417

 

Interest-bearing public fund deposits

 

2,954,966

 

 

 

3,159,790

 

 

 

3,229,589

 

 

 

3,006,516

 

 

 

2,613,858

 

Time deposits

 

3,800,957

 

 

 

3,926,819

 

 

 

3,767,844

 

 

 

3,644,549

 

 

 

3,691,002

 

Total interest-bearing deposits

 

15,514,916

 

 

 

15,121,410

 

 

 

15,221,636

 

 

 

14,651,158

 

 

 

14,277,277

 

Total deposits

 

24,201,299

 

 

 

23,236,042

 

 

 

23,380,294

 

 

 

23,150,185

 

 

 

22,417,807

 

Short-term borrowings

 

2,108,815

 

 

 

1,641,598

 

 

 

1,388,735

 

 

 

1,589,128

 

 

 

2,276,647

 

Long-term debt

 

246,641

 

 

 

232,754

 

 

 

224,962

 

 

 

224,993

 

 

 

215,912

 

Other liabilities

 

400,414

 

 

 

332,554

 

 

 

305,665

 

 

 

190,261

 

 

 

208,931

 

Total liabilities

 

26,957,169

 

 

 

25,442,948

 

 

 

25,299,656

 

 

 

25,154,567

 

 

 

25,119,297

 

COMMON STOCKHOLDERS'

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock net of treasury and capital surplus

 

2,229,353

 

 

 

2,030,208

 

 

 

2,023,864

 

 

 

2,018,457

 

 

 

2,028,160

 

Retained earnings

 

1,408,183

 

 

 

1,363,910

 

 

 

1,299,220

 

 

 

1,243,592

 

 

 

1,170,897

 

Accumulated other comprehensive income

 

(51,156

)

 

 

(75,203

)

 

 

(132,509

)

 

 

(180,709

)

 

 

(220,179

)

Total common stockholders' equity

 

3,586,380

 

 

 

3,318,915

 

 

 

3,190,575

 

 

 

3,081,340

 

 

 

2,978,878

 

Total liabilities & stockholders' equity

$

30,543,549

 

 

$

28,761,863

 

 

$

28,490,231

 

 

$

28,235,907

 

 

$

28,098,175

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

$

2,609,011

 

 

$

2,440,864

 

 

$

2,307,478

 

 

$

2,194,217

 

 

$

2,086,283

 

Tier 1 capital (h)

 

2,685,536

 

 

 

2,533,505

 

 

 

2,457,191

 

 

 

2,391,762

 

 

 

2,323,845

 

Common equity as a percentage of total assets

 

11.74

%

 

 

11.54

%

 

 

11.21

%

 

 

10.91

%

 

 

10.60

%

Tangible common equity ratio

 

8.82

%

 

 

8.75

%

 

 

8.36

%

 

 

8.02

%

 

 

7.67

%

Leverage (Tier 1) ratio (h)

 

9.49

%

 

 

9.10

%

 

 

8.85

%

 

 

8.67

%

 

 

8.50

%

Tier 1 risk-based capital ratio (h)

 

11.10

%

 

 

10.94

%

 

 

10.74

%

 

 

10.48

%

 

 

10.36

%

Total risk-based capital ratio (h)

 

12.53

%

 

 

12.43

%

 

 

12.24

%

 

 

11.99

%

 

 

11.98

%

 

(h)

Estimated for most recent period-end.

 

13

 


HANCOCK WHITNEY CORPORATION

AVERAGE BALANCE SHEET

(Unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

(in thousands)

 

9/30/2019

 

 

6/30/2019

 

 

9/30/2018

 

 

9/30/2019

 

 

9/30/2018

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

8,595,854

 

 

$

8,573,274

 

 

$

8,403,921

 

 

$

8,609,330

 

 

$

8,348,851

 

Commercial real estate - owner occupied

 

 

2,537,712

 

 

 

2,515,580

 

 

 

2,228,631

 

 

 

2,520,592

 

 

 

2,199,259

 

Total commercial and industrial loans

 

 

11,133,566

 

 

 

11,088,854

 

 

 

10,632,552

 

 

 

11,129,922

 

 

 

10,548,110

 

Commercial real estate - income producing

 

 

2,855,381

 

 

 

2,719,554

 

 

 

2,364,839

 

 

 

2,683,288

 

 

 

2,367,704

 

Construction and land development loans

 

 

1,137,113

 

 

 

1,273,503

 

 

 

1,544,890

 

 

 

1,277,060

 

 

 

1,467,881

 

Residential mortgage loans

 

 

2,978,712

 

 

 

2,969,746

 

 

 

2,816,151

 

 

 

2,963,751

 

 

 

2,763,309

 

Consumer loans

 

 

2,092,342

 

 

 

2,098,447

 

 

 

2,106,207

 

 

 

2,104,292

 

 

 

2,083,381

 

Total loans

 

 

20,197,114

 

 

 

20,150,104

 

 

 

19,464,639

 

 

 

20,158,313

 

 

 

19,230,385

 

Loans held for sale

 

 

55,348

 

 

 

27,873

 

 

 

25,992

 

 

 

34,740

 

 

 

26,898

 

Securities (i)

 

 

6,004,688

 

 

 

5,586,390

 

 

 

6,186,410

 

 

 

5,750,530

 

 

 

6,039,645

 

Short-term investments

 

 

180,463

 

 

 

228,527

 

 

 

155,331

 

 

 

208,263

 

 

 

148,958

 

Earning assets

 

 

26,437,613

 

 

 

25,992,894

 

 

 

25,832,372

 

 

 

26,151,846

 

 

 

25,445,886

 

Allowance for loan losses

 

 

(197,259

)

 

 

(195,238

)

 

 

(214,376

)

 

 

(196,297

)

 

 

(214,637

)

Goodwill and other intangible assets

 

 

886,868

 

 

 

880,497

 

 

 

886,226

 

 

 

884,254

 

 

 

849,279

 

Other assets

 

 

2,020,884

 

 

 

1,859,657

 

 

 

1,522,701

 

 

 

1,875,236

 

 

 

1,505,382

 

Total assets

 

$

29,148,106

 

 

$

28,537,810

 

 

$

28,026,923

 

 

$

28,715,039

 

 

$

27,585,910

 

LIABILITIES AND COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

8,092,482

 

 

$

8,099,621

 

 

$

8,017,353

 

 

$

8,139,439

 

 

$

8,039,574

 

Interest-bearing transaction and savings deposits

 

 

8,179,240

 

 

 

8,026,012

 

 

 

7,944,349

 

 

 

8,096,299

 

 

 

7,948,819

 

Interest-bearing public fund deposits

 

 

2,979,494

 

 

 

3,194,113

 

 

 

2,682,269

 

 

 

3,077,760

 

 

 

2,906,067

 

Time deposits

 

 

3,840,139

 

 

 

3,817,817

 

 

 

3,377,588

 

 

 

3,800,771

 

 

 

3,160,943

 

Total interest-bearing deposits

 

 

14,998,873

 

 

 

15,037,942

 

 

 

14,004,206

 

 

 

14,974,830

 

 

 

14,015,829

 

Total deposits

 

 

23,091,355

 

 

 

23,137,563

 

 

 

22,021,559

 

 

 

23,114,269

 

 

 

22,055,403

 

Short-term borrowings

 

 

2,063,335

 

 

 

1,617,776

 

 

 

2,610,176

 

 

 

1,790,058

 

 

 

2,143,759

 

Long-term debt

 

 

234,240

 

 

 

232,277

 

 

 

241,517

 

 

 

230,528

 

 

 

281,876

 

Other liabilities

 

 

375,438

 

 

 

319,691

 

 

 

201,240

 

 

 

335,113

 

 

 

193,166

 

Common stockholders' equity

 

 

3,383,738

 

 

 

3,230,503

 

 

 

2,952,431

 

 

 

3,245,071

 

 

 

2,911,706

 

Total liabilities & stockholders' equity

 

$

29,148,106

 

 

$

28,537,810

 

 

$

28,026,923

 

 

$

28,715,039

 

 

$

27,585,910

 

 

(i)

Average securities does not include unrealized holding gains/losses on available for sale securities.

 

14

 


HANCOCK WHITNEY CORPORATION

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

(Unaudited)

 

  

 

Three Months Ended

 

 

 

9/30/2019

 

 

6/30/2019

 

 

9/30/2018

 

(dollars in millions)

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (j)

 

$

15,126.1

 

 

$

185.5

 

 

 

4.87

%

 

$

15,081.9

 

 

$

185.3

 

 

 

4.93

%

 

$

14,542.3

 

 

$

168.9

 

 

 

4.61

%

Residential mortgage loans

 

 

2,978.7

 

 

 

30.1

 

 

 

4.05

%

 

 

2,969.7

 

 

 

30.1

 

 

 

4.06

%

 

 

2,816.2

 

 

 

29.4

 

 

 

4.17

%

Consumer loans

 

 

2,092.3

 

 

 

30.4

 

 

 

5.76

%

 

 

2,098.5

 

 

 

30.3

 

 

 

5.79

%

 

 

2,106.2

 

 

 

28.6

 

 

 

5.39

%

Loan fees & late charges

 

 

 

 

 

0.1

 

 

 

0.00

%

 

 

 

 

 

(0.1

)

 

 

0.00

%

 

 

 

 

 

 

 

 

0.00

%

Total loans (TE) (k) (l)

 

 

20,197.1

 

 

 

246.1

 

 

 

4.84

%

 

 

20,150.1

 

 

 

245.6

 

 

 

4.89

%

 

 

19,464.7

 

 

 

226.9

 

 

 

4.63

%

Loans held for sale

 

 

55.3

 

 

 

0.6

 

 

 

4.26

%

 

 

27.9

 

 

 

0.3

 

 

 

4.96

%

 

 

26.0

 

 

 

0.3

 

 

 

3.60

%

US Treasury and government

   agency securities

 

 

141.6

 

 

 

0.8

 

 

 

2.33

%

 

 

126.0

 

 

 

0.7

 

 

 

2.30

%

 

 

144.7

 

 

 

0.8

 

 

 

2.21

%

CMOs and mortgage backed securities

 

 

4,966.5

 

 

 

31.4

 

 

 

2.53

%

 

 

4,550.1

 

 

 

29.0

 

 

 

2.55

%

 

 

5,092.4

 

 

 

31.1

 

 

 

2.44

%

Municipals (TE)

 

 

893.1

 

 

 

6.9

 

 

 

3.08

%

 

 

906.8

 

 

 

7.1

 

 

 

3.12

%

 

 

945.7

 

 

 

7.5

 

 

 

3.19

%

Other securities

 

 

3.5

 

 

 

0.0

 

 

 

3.61

%

 

 

3.5

 

 

 

0.0

 

 

 

3.30

%

 

 

3.6

 

 

 

0.0

 

 

 

2.81

%

Total securities (TE) (m)

 

 

6,004.7

 

 

 

39.1

 

 

 

2.61

%

 

 

5,586.4

 

 

 

36.8

 

 

 

2.64

%

 

 

6,186.4

 

 

 

39.4

 

 

 

2.55

%

Total short-term investments

 

 

180.5

 

 

 

1.0

 

 

 

2.01

%

 

 

228.5

 

 

 

1.4

 

 

 

2.36

%

 

 

155.3

 

 

 

0.7

 

 

 

1.71

%

Average earning assets yield (TE)

 

$

26,437.6

 

 

$

286.8

 

 

 

4.31

%

 

$

25,992.9

 

 

$

284.1

 

 

 

4.38

%

 

$

25,832.4

 

 

$

267.3

 

 

 

4.11

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and

   savings deposits

 

$

8,179.3

 

 

$

15.7

 

 

 

0.76

%

 

$

8,026.0

 

 

$

15.3

 

 

 

0.76

%

 

$

7,944.3

 

 

$

10.9

 

 

 

0.54

%

Time deposits

 

 

3,840.1

 

 

 

20.0

 

 

 

2.07

%

 

 

3,817.8

 

 

 

19.4

 

 

 

2.03

%

 

 

3,377.6

 

 

 

14.1

 

 

 

1.66

%

Public funds

 

 

2,979.5

 

 

 

13.5

 

 

 

1.80

%

 

 

3,194.1

 

 

 

15.2

 

 

 

1.91

%

 

 

2,682.3

 

 

 

9.2

 

 

 

1.36

%

Total interest-bearing deposits

 

 

14,998.9

 

 

 

49.2

 

 

 

1.30

%

 

 

15,037.9

 

 

 

49.9

 

 

 

1.33

%

 

 

14,004.2

 

 

 

34.2

 

 

 

0.97

%

Short-term borrowings

 

 

2,063.3

 

 

 

8.1

 

 

 

1.57

%

 

 

1,617.8

 

 

 

7.8

 

 

 

1.94

%

 

 

2,610.2

 

 

 

11.8

 

 

 

1.81

%

Long-term debt

 

 

234.3

 

 

 

2.9

 

 

 

4.82

%

 

 

232.3

 

 

 

2.8

 

 

 

4.86

%

 

 

241.5

 

 

 

3.0

 

 

 

5.05

%

Total borrowings

 

 

2,297.6

 

 

 

11.0

 

 

 

1.90

%

 

 

1,850.1

 

 

 

10.6

 

 

 

2.31

%

 

 

2,851.7

 

 

 

14.8

 

 

 

2.07

%

Total interest-bearing liabilities cost

 

 

17,296.5

 

 

 

60.2

 

 

 

1.38

%

 

 

16,888.0

 

 

 

60.5

 

 

 

1.44

%

 

 

16,855.9

 

 

 

49.0

 

 

 

1.15

%

Net interest-free funding sources

 

 

9,141.1

 

 

 

 

 

 

 

 

 

 

 

9,104.9

 

 

 

 

 

 

 

 

 

 

 

8,976.5

 

 

 

 

 

 

 

 

 

Total cost of funds

 

 

26,437.6

 

 

 

60.2

 

 

 

0.90

%

 

 

25,992.9

 

 

 

60.5

 

 

 

0.93

%

 

 

25,832.4

 

 

 

49.0

 

 

 

0.75

%

Net Interest Spread (TE)

 

 

 

 

 

$

226.6

 

 

 

2.93

%

 

 

 

 

 

$

223.6

 

 

 

2.94

%

 

 

 

 

 

$

218.3

 

 

 

2.96

%

Net Interest Margin (TE)

 

$

26,437.6

 

 

$

226.6

 

 

 

3.41

%

 

$

25,992.9

 

 

$

223.6

 

 

 

3.45

%

 

$

25,832.4

 

 

$

218.3

 

 

 

3.36

%

 

(j) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(k) Includes nonaccrual loans.

 

 

 

 

(l) Included in interest income is net purchase accounting accretion of $4.6 million, $4.8 million and $5.2 million for the three months ended

 

 

 

 

 

 

     September 30, 2019, June 30, 2019 and September 30, 2018, respectively.

 

 

 

 

 

 

(m) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

 

 

 

 

 

15

 


HANCOCK WHITNEY CORPORATION

 

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

9/30/2019

 

 

9/30/2018

 

(dollars in millions)

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (j)

 

$

15,090.3

 

 

 

551.3

 

 

 

4.88

%

 

$

14,383.7

 

 

$

482.2

 

 

 

4.48

%

Residential mortgage loans

 

 

2,963.7

 

 

 

91.4

 

 

 

4.11

%

 

 

2,763.3

 

 

 

85.4

 

 

 

4.12

%

Consumer loans

 

 

2,104.3

 

 

 

90.6

 

 

 

5.76

%

 

 

2,083.4

 

 

 

84.8

 

 

 

5.44

%

Loan fees & late charges

 

 

 

 

 

(0.9

)

 

 

0.00

%

 

 

 

 

 

0.7

 

 

 

0.00

%

Total loans (TE) (k) (l)

 

 

20,158.3

 

 

 

732.4

 

 

 

4.86

%

 

 

19,230.4

 

 

 

653.1

 

 

 

4.54

%

Loans held for sale

 

 

34.7

 

 

 

1.2

 

 

 

4.57

%

 

 

26.9

 

 

 

0.8

 

 

 

3.89

%

US Treasury and government agency

   securities

 

 

130.5

 

 

 

2.2

 

 

 

2.30

%

 

 

146.2

 

 

 

2.4

 

 

 

2.21

%

CMOs and mortgage backed securities

 

 

4,706.7

 

 

 

90.3

 

 

 

2.56

%

 

 

4,937.7

 

 

 

88.2

 

 

 

2.38

%

Municipals (TE)

 

 

909.8

 

 

 

21.4

 

 

 

3.13

%

 

 

952.2

 

 

 

22.7

 

 

 

3.18

%

Other securities

 

 

3.5

 

 

 

0.1

 

 

 

3.33

%

 

 

3.5

 

 

 

0.1

 

 

 

2.57

%

Total securities (TE) (m)

 

 

5,750.5

 

 

 

114.0

 

 

 

2.64

%

 

 

6,039.6

 

 

 

113.4

 

 

 

2.50

%

Total short-term investments

 

 

208.3

 

 

 

3.4

 

 

 

2.20

%

 

 

149.0

 

 

 

1.7

 

 

 

1.56

%

Average earning assets yield (TE) (n)

 

$

26,151.8

 

 

$

851.1

 

 

 

4.35

%

 

$

25,445.9

 

 

$

769.0

 

 

 

4.04

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings

   deposits

 

 

8,096.3

 

 

 

45.6

 

 

 

0.75

%

 

$

7,948.8

 

 

 

29.3

 

 

 

0.49

%

Time deposits

 

 

3,800.8

 

 

 

57.4

 

 

 

2.02

%

 

 

3,160.9

 

 

 

35.4

 

 

 

1.50

%

Public funds

 

 

3,077.7

 

 

 

42.1

 

 

 

1.83

%

 

 

2,906.1

 

 

 

26.4

 

 

 

1.21

%

Total interest-bearing deposits

 

 

14,974.8

 

 

 

145.2

 

 

 

1.30

%

 

 

14,015.8

 

 

 

91.1

 

 

 

0.87

%

Short-term borrowings

 

 

1,790.1

 

 

 

24.1

 

 

 

1.93

%

 

 

2,143.8

 

 

 

24.5

 

 

 

1.53

%

Long-term debt

 

 

230.5

 

 

 

8.5

 

 

 

3.22

%

 

 

281.9

 

 

 

9.9

 

 

 

4.70

%

Total borrowings

 

 

2,020.6

 

 

 

32.6

 

 

 

2.15

%

 

 

2,425.7

 

 

 

34.4

 

 

 

1.90

%

Total interest-bearing liabilities cost

 

 

16,995.4

 

 

 

177.8

 

 

 

1.40

%

 

 

16,441.5

 

 

 

125.5

 

 

 

1.02

%

Net interest-free funding sources

 

 

9,156.4

 

 

 

 

 

 

 

 

 

 

 

9,004.4

 

 

 

 

 

 

 

 

 

Total cost of funds

 

 

26,151.8

 

 

 

177.8

 

 

 

0.91

%

 

 

25,445.9

 

 

 

125.5

 

 

 

0.66

%

Net Interest Spread (TE)

 

 

 

 

 

$

673.3

 

 

 

2.95

%

 

 

 

 

 

$

643.5

 

 

 

3.02

%

Net Interest Margin (TE)

 

$

26,151.8

 

 

$

673.3

 

 

 

3.44

%

 

$

25,445.9

 

 

$

643.5

 

 

 

3.38

%

 

(j) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(k) Includes nonaccrual loans.

 

 

 

 

(l) Included in interest income is net purchase accounting accretion of $14.4 million and $18.1 million for the nine months ended September 30,

 

 

 

 

 

 

     2019 and 2018, respectively.

 

 

 

 

 

 

(m) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

 

 

 

 

16

 


HANCOCK WHITNEY CORPORATION

ASSET QUALITY INFORMATION

(Unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars in thousands)

 

9/30/2019

 

 

6/30/2019

 

 

9/30/2018

 

 

9/30/2019

 

 

9/30/2018

 

Nonaccrual loans (n)

 

$

222,860

 

 

$

209,831

 

 

$

201,646

 

 

$

222,860

 

 

$

201,646

 

Restructured loans - still accruing

 

 

60,897

 

 

 

101,250

 

 

 

162,189

 

 

 

60,897

 

 

 

162,189

 

Total nonperforming loans

 

 

283,757

 

 

 

311,081

 

 

 

363,835

 

 

 

283,757

 

 

 

363,835

 

ORE and foreclosed assets

 

 

30,955

 

 

 

27,520

 

 

 

27,475

 

 

 

30,955

 

 

 

27,475

 

Total nonperforming assets

 

$

314,712

 

 

$

338,601

 

 

$

391,310

 

 

$

314,712

 

 

$

391,310

 

Nonperforming assets as a percent of loans, ORE and foreclosed assets

 

 

1.49

%

 

 

1.68

%

 

 

2.00

%

 

 

1.49

%

 

 

2.00

%

Accruing loans 90 days past due (o)

 

$

7,872

 

 

$

6,493

 

 

$

24,460

 

 

$

7,872

 

 

$

24,460

 

Accruing loans 90 days past due as a percent of loans

 

 

0.04

%

 

 

0.03

%

 

 

0.13

%

 

 

0.04

%

 

 

0.13

%

Nonperforming assets + accruing loans 90

   days past due to loans, ORE and

   foreclosed assets

 

 

1.53

%

 

 

1.71

%

 

 

2.12

%

 

 

1.53

%

 

 

2.12

%

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

195,625

 

 

$

194,688

 

 

$

214,530

 

 

$

194,514

 

 

$

217,308

 

Provision for loan losses

 

 

12,421

 

 

 

8,088

 

 

 

6,872

 

 

 

38,552

 

 

 

28,016

 

Decrease in allowance as a result of sale of

   subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,648

)

Charge-offs

 

 

(17,025

)

 

 

(9,349

)

 

 

(9,878

)

 

 

(47,365

)

 

 

(43,813

)

Recoveries

 

 

4,551

 

 

 

2,198

 

 

 

3,026

 

 

 

9,871

 

 

 

19,687

 

Net charge-offs

 

 

(12,474

)

 

 

(7,151

)

 

 

(6,852

)

 

 

(37,494

)

 

 

(24,126

)

Ending Balance

 

$

195,572

 

 

$

195,625

 

 

$

214,550

 

 

$

195,572

 

 

$

214,550

 

Allowance for loan losses as a percent of

   period-end loans

 

 

0.93

%

 

 

0.97

%

 

 

1.10

%

 

 

0.93

%

 

 

1.10

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

67.06

%

 

 

61.60

%

 

 

55.25

%

 

 

67.06

%

 

 

55.25

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

8,281

 

 

$

4,286

 

 

$

3,205

 

 

$

26,965

 

 

$

10,824

 

Residential mortgage loans

 

 

54

 

 

 

(71

)

 

 

(1,055

)

 

 

227

 

 

 

(1,269

)

Consumer loans

 

 

4,139

 

 

 

2,936

 

 

 

4,702

 

 

 

10,302

 

 

 

14,571

 

Total net charge-offs

 

$

12,474

 

 

$

7,151

 

 

$

6,852

 

 

$

37,494

 

 

$

24,126

 

Net charge-offs (recoveries) as a percentage of average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.22

%

 

 

0.11

%

 

 

0.09

%

 

 

0.24

%

 

 

0.10

%

Residential mortgage loans

 

 

0.01

%

 

 

(0.01

)%

 

 

(0.15

)%

 

 

0.01

%

 

 

(0.06

)%

Consumer loans

 

 

0.78

%

 

 

0.56

%

 

 

0.89

%

 

 

0.65

%

 

 

0.94

%

Total net charge-offs as a percentage of

   average loans

 

 

0.25

%

 

 

0.14

%

 

 

0.14

%

 

 

0.25

%

 

 

0.17

%

 

(n)   Included in nonaccrual loans are nonaccruing restructured loans totaling $101.1 million, $99.1 million and $92.7 million at 9/30/2019, 6/30/2019 and 9/30/2018, 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.  

(o)   Excludes 90+ accruing troubled debt restructured loans already reflected in total nonperforming loans of $6.1 million at 9/30/2018.

 

17

 


HANCOCK WHITNEY CORPORATION

ASSET QUALITY INFORMATION

(Unaudited)

 

Three Months Ended

 

(dollars in thousands)

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

 

 

9/30/2018

 

Nonaccrual loans (n)

$

222,860

 

 

$

209,831

 

 

$

204,831

 

 

$

187,295

 

 

$

201,646

 

Restructured loans - still accruing

 

60,897

 

 

 

101,250

 

 

 

117,578

 

 

 

139,042

 

 

 

162,189

 

Total nonperforming loans

 

283,757

 

 

 

311,081

 

 

 

322,409

 

 

 

326,337

 

 

 

363,835

 

ORE and foreclosed assets

 

30,955

 

 

 

27,520

 

 

 

27,148

 

 

 

26,270

 

 

 

27,475

 

Total nonperforming assets

$

314,712

 

 

$

338,601

 

 

$

349,557

 

 

$

352,607

 

 

$

391,310

 

Nonperforming assets as a percent of

   loans, ORE and foreclosed assets

 

1.49

%

 

 

1.68

%

 

 

1.74

%

 

 

1.76

%

 

 

2.00

%

Accruing loans 90 days past due (o)

$

7,872

 

 

$

6,493

 

 

$

20,308

 

 

$

5,589

 

 

$

24,460

 

Accruing loans 90 days past due as a

   percent of loans

 

0.04

%

 

 

0.03

%

 

 

0.10

%

 

 

0.03

%

 

 

0.13

%

Nonperforming assets + accruing

   loans 90 days past due to loans,

   ORE and foreclosed assets

 

1.53

%

 

 

1.71

%

 

 

1.84

%

 

 

1.79

%

 

 

2.12

%

Allowance for loan losses

$

195,572

 

 

$

195,625

 

 

$

194,688

 

 

$

194,514

 

 

$

214,550

 

Allowance for loan losses as

   a percentage of period-end loans

 

0.93

%

 

 

0.97

%

 

 

0.97

%

 

 

0.97

%

 

 

1.10

%

Allowance for loan losses to

   nonperforming loans + accruing

   loans 90 days past due

 

67.06

%

 

 

61.60

%

 

 

56.81

%

 

 

58.60

%

 

 

55.25

%

Provision for loan losses

 

12,421

 

 

 

8,088

 

 

 

18,043

 

 

 

8,100

 

 

 

6,872

 

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

$

8,281

 

 

$

4,286

 

 

$

14,398

 

 

$

24,253

 

 

$

3,205

 

Residential mortgage loans

 

54

 

 

 

(71

)

 

 

244

 

 

 

(296

)

 

 

(1,055

)

Consumer loans

 

4,139

 

 

 

2,936

 

 

 

3,227

 

 

 

4,179

 

 

 

4,702

 

Total net charge-offs

$

12,474

 

 

$

7,151

 

 

$

17,869

 

 

$

28,136

 

 

$

6,852

 

Net charge-offs (recoveries) as a

   percentage of average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

0.22

%

 

 

0.11

%

 

 

0.39

%

 

 

0.65

%

 

 

0.09

%

Residential mortgage loans

 

0.01

%

 

 

(0.01

)%

 

 

0.03

%

 

 

(0.04

)%

 

 

(0.15

)%

Consumer loans

 

0.78

%

 

 

0.56

%

 

 

0.62

%

 

 

0.78

%

 

 

0.89

%

Total net charge-offs as a

   percentage of average loans

 

0.25

%

 

 

0.14

%

 

 

0.36

%

 

 

0.56

%

 

 

0.14

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

$

15,126,060

 

 

$

15,081,911

 

 

$

15,062,135

 

 

$

14,794,875

 

 

$

14,542,281

 

Residential mortgage loans

 

2,978,712

 

 

 

2,969,746

 

 

 

2,942,396

 

 

 

2,888,261

 

 

 

2,816,151

 

Consumer loans

 

2,092,342

 

 

 

2,098,447

 

 

 

2,122,417

 

 

 

2,134,593

 

 

 

2,106,207

 

Total average loans

$

20,197,114

 

 

$

20,150,104

 

 

$

20,126,948

 

 

$

19,817,729

 

 

$

19,464,639

 

 

(n)   Included in nonaccrual loans are nonaccruing restructured loans totaling $101.1 million, $99.1 million, $105.9 million, $85.5 million and $92.7 million at 9/30/2019, 6/30/2019, 3/31/2019, 12/31/2018 and 9/30/2018, 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.  

(o)   Excludes 90+ accruing troubled debt restructured loans already reflected in total nonperforming loans of $1.5 million, $8.7 million and $6.1 million at 3/31/2019, 12/31/2018 and 9/30/2018, respectively.

 

18

 


HANCOCK WHITNEY CORPORATION

Appendix A to the Earnings Release

Reconciliation of Non-GAAP Measures

 

OPERATING REVENUE (TE) AND OPERATING PRE-PROVISION NET REVENUE (TE)

 

 

 

 

 

Three Months Ended

Nine Months Ended

 

(in thousands)

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

 

 

9/30/2018

 

 

9/30/2019

 

 

9/30/2018

 

Net interest income

$

222,939

 

 

$

219,868

 

 

$

219,254

 

 

$

217,433

 

 

$

214,194

 

 

$

662,061

 

 

$

631,405

 

Noninterest income

 

83,230

 

 

 

79,250

 

 

 

70,503

 

 

 

74,538

 

 

 

75,518

 

 

 

232,983

 

 

 

210,602

 

Total revenue

$

306,169

 

 

$

299,118

 

 

$

289,757

 

 

$

291,971

 

 

$

289,712

 

 

$

895,044

 

 

$

842,007

 

Taxable equivalent adjustment (p)

 

3,652

 

 

 

3,718

 

 

 

3,824

 

 

 

4,038

 

 

 

4,095

 

 

 

11,194

 

 

 

12,139

 

Nonoperating revenue

 

 

 

 

 

 

 

 

 

 

(604

)

 

 

 

 

 

 

 

 

1,145

 

Operating revenue (TE)

$

309,821

 

 

$

302,836

 

 

$

293,581

 

 

$

295,405

 

 

$

293,807

 

 

$

906,238

 

 

$

855,291

 

Noninterest expense

 

(213,554

)

 

 

(183,567

)

 

 

(175,700

)

 

 

(179,366

)

 

 

(181,187

)

 

 

(572,821

)

 

 

(536,380

)

Nonoperating expense

 

28,810

 

 

 

 

 

 

 

 

 

2,458

 

 

 

4,827

 

 

 

28,810

 

 

 

26,485

 

Operating pre-provision net revenue (TE)

 

125,077

 

 

$

119,269

 

 

$

117,881

 

 

$

118,497

 

 

$

117,447

 

 

$

362,227

 

 

$

345,396

 

 

OPERATING EARNINGS PER SHARE - DILUTED

 

 

 

 

 

Three Months Ended

Nine Months Ended

 

(in thousands, except per share amounts)

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

 

 

9/30/2018

 

 

9/30/2019

 

 

9/30/2018

 

Net Income

$

67,807

 

 

$

88,277

 

 

$

79,164

 

 

$

96,240

 

 

$

83,878

 

 

$

235,248

 

 

$

227,530

 

Net income allocated to

   participating securities

 

(1,141

)

 

 

(1,502

)

 

 

(1,337

)

 

 

(1,691

)

 

 

(1,544

)

 

 

(3,980

)

 

 

(4,238

)

Net income available to

   common shareholders

 

66,666

 

 

 

86,775

 

 

 

77,827

 

 

 

94,549

 

 

 

82,334

 

 

 

231,268

 

 

 

223,292

 

Nonoperating items, net of

   income tax

 

22,760

 

 

 

 

 

 

7,966

 

 

 

1,465

 

 

 

3,813

 

 

 

30,726

 

 

 

22,081

 

Nonoperating items allocated to

   participating securities

 

(383

)

 

 

 

 

 

(134

)

 

 

(26

)

 

 

(71

)

 

 

(517

)

 

 

(413

)

Operating earnings available to

   common shareholders

$

89,043

 

 

$

86,775

 

 

$

85,659

 

 

$

95,988

 

 

$

86,076

 

 

$

261,477

 

 

$

244,960

 

Weighted average common

   shares - diluted

 

86,462

 

 

 

85,835

 

 

 

85,800

 

 

 

85,677

 

 

 

85,539

 

 

 

86,010

 

 

 

85,482

 

Earnings per share - diluted

$

0.77

 

 

$

1.01

 

 

$

0.91

 

 

$

1.10

 

 

$

0.96

 

 

$

2.69

 

 

$

2.61

 

Operating earnings per

   share - diluted

$

1.03

 

 

$

1.01

 

 

$

1.00

 

 

$

1.12

 

 

$

1.01

 

 

$

3.04

 

 

$

2.87

 

 

 

(p)

Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

19