Financial Highlights
2018 FQ3 YTD
9/30/2018
2017 FY
12/31/2017
2016 FY
12/31/2016
2015 FY
12/31/2015
2014 FY
12/31/2014
Balance Sheet ($000)
Total Assets 6,746,960 6,648,290 6,236,756 5,689,995 5,269,561
Total Net Loans 4,761,351 4,629,349 4,222,278 3,740,038 3,364,291
Total Deposits 5,025,082 4,837,807 4,625,139 4,395,306 4,169,154
Equity Attributable to Parent Company 597,636 574,780 547,953 515,014 488,131
Total Equity 599,144 576,202 549,405 516,466 489,583
Profitability (%)
Net Income($000) 63,493 52,622 59,471 58,552 52,172
Net Income Attributable to Parent($000) 63,397 52,494 59,340 58,421 52,041
ROAA 1.27 0.82 1.01 1.07 1.03
Core ROAA 1.27 1.09 1.02 1.01 1.05
ROAE 14.45 9.11 10.87 11.53 10.79
ROATCE 17.47 11.17 13.55 14.67 14.09
Core ROAE 14.58 12.06 11.08 10.89 11.01
Net Interest Margin 3.37 3.41 3.33 3.38 3.57
Reported: Net Interest Margin 3.38 3.41 3.33 3.38 3.57
Efficiency Ratio 60.65 61.19 61.73 63.14 64.24
Noninterest Inc/ Operating Rev 25.54 25.69 27.29 29.33 30.01
Balance Sheet Ratios (%)
Loans/ Deposits 95.54 96.51 92.06 85.81 81.39
Securities/ Assets 22.25 23.80 25.92 27.58 28.86
Total Equity/ Total Assets 8.88 8.67 8.81 9.08 9.29
Tangible Equity/ Tangible Assets 7.52 7.26 7.27 7.39 7.43
Tang Common Equity/ Tang Assets 7.49 7.24 7.25 7.37 7.40
Asset Quality (%)
NPAs/ Assets 0.36 0.36 0.36 0.41 0.48
NPA Excl Restructured/ Assets 0.30 0.31 0.31 0.34 0.42
NPAs & 90+ PD/ Assets 0.39 0.38 0.40 0.45 0.53
NPAs/ Loans & REO 0.51 0.52 0.53 0.62 0.75
Nonaccrual & 90+ & OREO/ Assets 0.32 0.33 0.35 0.38 0.47
NPAs & 90+ PD/ Loans & REO 0.54 0.54 0.59 0.67 0.83
NPA & Loans 90+/ Tangible Common Equity + LLR 4.83 4.95 5.22 5.72 6.83
NCOs/ Avg Loans 0.01 0 0.01 0 0.04
Loan Loss Reserves/ Gross Loans 0.86 0.85 0.84 0.85 0.85
Reserves/ NPAs 168.05 164 158.68 137.21 114.24
Loan Loss Provision/ NCO 634.34 NM NM NM 180.30
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 572,969 526,822 486,006 449,535 406,158
Tier 1 Capital($000) 589,789 543,514 523,687 487,043 444,947
Tier 2 Capital($000) 43,173 41,499 37,584 33,848 NA
Total Capital($000) 632,962 585,013 561,271 520,891 474,358
Total Risk-weighted Assets($000) 4,917,773 4,768,348 4,419,002 3,996,384 3,487,406
Tier 1 Common Capital (CET1) Ratio(%) 11.65 11.05 11 11.25 11.65
Tier 1 Ratio(%) 11.99 11.40 11.85 12.19 12.76
Total Capital Ratio(%) 12.87 12.27 12.70 13.03 13.60
Liquidity Coverage Ratio(%) NA NA NA NA NA
Leverage Ratio(%) 8.89 8.43 8.77 8.82 8.75
Basel III Leverage Ratio(%) NA NA NA NA NA
Per Share Information ($)
Common Shares Outstanding(actual) 15,277,915 15,265,614 15,135,906 14,979,684 14,895,444
Avg Diluted Shares(actual) 15,131,018 15,073,255 14,936,231 14,863,026 14,789,624
Basic Book Value per Share 39.12 37.65 36.20 34.38 32.77
Book Value per Share, As Reported 39.12 37.65 36.20 34.38 32.77
Basic Tangible Book Value per Share 32.60 31.04 29.38 27.48 25.66
Tangible Book Value per Share, As Reported 32.60 31.04 29.38 27.48 25.66
Common Dividends Declared per Share 1.44 1.82 1.77 1.70 1.62
EPS after Extra 4.12 3.43 3.91 3.87 3.48
EPS after Extra Growth(%) 26 (12.30) 1 11.20 0.60
Core EPS 4.15 4.55 3.98 3.64 3.54
Core EPS Growth(%) 22.90 14.30 9.30 2.80 3.70
Diluted EPS before Amortization 4.21 3.56 4.05 4.01 3.62
Pre-Provision Earnings per Share 4.19 4.27 3.86 3.58 3.44
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.
Copyright 2018, © S&P Global Market Intelligence  Terms of Use