Stock Yards Bancorp Reports Third Quarter Earnings of $29.4 Million or $1.00 Per Diluted Share

GlobeNewswire Inc.

October 23, 2024 11:30AM GMT

Record Third Quarter Results Highlighted by Linked Quarter Net Interest Margin Expansion and Robust Loan Growth

LOUISVILLE, Ky., Oct. 23, 2024 (GLOBE NEWSWIRE) -- Stock Yards Bancorp, Inc. (NASDAQ: SYBT), parent company of Stock Yards Bank & Trust Company, with offices in Louisville, central, eastern and northern Kentucky, as well as the Indianapolis, Indiana and Cincinnati, Ohio metropolitan markets, today reported earnings of $29.4 million, or $1.00 per diluted share, for the third quarter ended September 30, 2024. This compares to net income of $27.1 million, or $0.92 per diluted share, for the third quarter of 2023. Continued strong loan growth and net interest margin expansion fueled third quarter operating results.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollar amounts in thousands, except per share data)

3Q24

 

2Q24

 

3Q23

Net income

$

29,360

 

 

$

27,598

 

 

$

27,092

 

Net income per share, diluted

 

1.00

 

 

 

0.94

 

 

 

0.92

 

 

 

 

 

Net interest income

$

64,979

 

 

$

62,022

 

 

$

61,315

 

Provision for credit losses

(1)

 

4,325

 

 

 

1,300

 

 

 

2,775

 

Non-interest income

 

24,797

 

 

 

23,655

 

 

 

22,896

 

Non-interest expenses

 

48,452

 

 

 

49,109

 

 

 

46,702

 

 

 

 

 

Net interest margin

 

3.33

%

 

 

3.26

%

 

 

3.34

%

Efficiency ratio

(2)

 

53.92

%

 

 

57.26

%

 

 

55.38

%

Tangible common equity to tangible assets

(3)

 

8.79

%

 

 

8.42

%

 

 

7.69

%

Annualized return on average assets

(4)

 

1.39

%

 

 

1.35

%

 

 

1.38

%

Annualized return on average equity

(4)

 

12.83

%

 

 

12.64

%

 

 

13.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Stock Yards delivered the best third quarter in our history, highlighted by strong loan demand and production, solid contributions from our non-interest income revenue sources and linked quarter net interest margin expansion,” commented James A. (Ja) Hillebrand, Chairman and Chief Executive Officer. “Total loans increased $661 million, or 12%, over the last 12 months, with $207 million of growth generated during the third quarter. We experienced growth within all loan categories and across all markets. Deposit balances expanded $323 million, or 5%, over the past 12 months, with balances growing $157 million, or 2%, during the third quarter. Deposit growth was also spread across all markets, enhanced by strategic time deposit marketing efforts. We continue to focus on organic growth, while avoiding brokered deposits and improving our funding position, which is contributing meaningfully to our net interest margin expansion.”

AD

“Non-interest revenue once again contributed to our strong operating results for the third quarter of 2024, led by expansion in several categories,” Hillebrand continued. “Treasury management fees continued to benefit from customer base growth and increased transaction volume. WM&T income was boosted by estate fees and solid market conditions. In addition, mortgage, brokerage and card income all posted meaningful contributions. As previously mentioned, we are encouraged by our net interest margin improvement and prospects for continued expansion. Third quarter net interest margin expanded seven basis points on the linked quarter, boosted by substantial loan growth, higher interest earning asset yields and a moderating cost of funds expansion.”

As of September 30, 2024, the Company had $8.44 billion in assets, $6.28 billion in loans and $6.73 billion in total deposits. The Company’s combined enterprise, which encompasses 72 branch offices across three contiguous states, will continue to benefit from a diversified geographic footprint.

AD

Key factors contributing to the third quarter of 2024 results included:

  • Total loans increased $661 million, or 12%, over the last 12 months, while growing $207 million, or 3%, on the linked quarter. Broad based loan growth during the quarter included increases in all markets and across all loan categories, with Construction Land & Development (CL&D) growth of $88 million posting the largest gain. The yield earned on loans increased to 6.17% for the third quarter of 2024, benefiting primarily from significant average loan balance growth.
  • Deposit balances expanded $323 million, or 5%, over the last 12 months, with the deposit mix continuing to shift from non-interest bearing and low interest-bearing deposits into higher cost deposits. Non-interest-bearing demand accounts declined $207 million, or 12%, while interest-bearing deposits grew $530 million, or 11%, led by time deposit growth. On the linked quarter, total deposits expanded $157 million, or 2%. Non-interest-bearing demand accounts increased $26 million, or 2%, while total interest-bearing deposit accounts increased $131 million, or 3%.
  • Net interest income increased $3.7 million, or 6%, for the third quarter of 2024 compared to the third quarter a year ago, with net interest margin compressing one basis point to 3.33%. On the linked quarter, net interest income increased $3.0 million, or 5%, while net interest margin expanded 7 basis points to 3.33%.
  • Provision for credit loss expense(1) of $4.3 million was recorded for the third quarter of 2024, primarily attributed to strong loan growth and deterioration within the Federal Reserve Bank’s unemployment rate forecast used in the CECL allowance model. Traditional credit quality statistics remained strong for the quarter.
  • Non-interest income increased $1.9 million, or 8%, over the third quarter of 2023. WM&T income expanded $901,000, or 9%, to $10.9 million, with strong estate fees and improved market conditions more than offsetting a decline in net new business expansion. Treasury management fees grew $304,000, or 12%, over the last 12 months to a record $2.9 million. Card income increased $213,000, or 4% over the third quarter of 2023 consistent with increased transaction volume. Other non-interest income increased $315,000 over the third quarter of 2023, mainly due to increased swap fees collected.
  • Total non-interest expenses increased $1.8 million, or 4%, during the third quarter of 2024 compared to the third quarter of 2023, and decreased $657,000, or 1%, on the linked quarter. Overall, non-interest expenses continued to track closely to management expectations.
  • Tangible common equity per share(3) was $24.58 on September 30, 2024, compared to $23.22 on June 30, 2024, and $20.17 on September 30, 2023.

Hillebrand concluded, “In September, we were one of only 30 banks in the U.S. to be named a “Sm-All Star” in Piper Sandler’s annual list of top-performing small-cap banks and thrifts in its “Class of 2024.” This elite annual list reflects the top banks in the industry across various metrics including growth, profitability, credit quality and capital strength. We are honored to be recognized by Piper Sandler as one of the top performing community banks in the nation, a testament to the solid foundation we have built to generate long term growth. Being named to this prestigious group is a noteworthy recognition of the hard work and dedication of the entire Stock Yards team.” Stock Yards Bancorp has been named to Piper Sandler’s Sm-All Stars list six times in 2008, 2011, 2019, 2020, 2022 and 2024.

AD

Results of Operations – Third Quarter 2024, Compared with Third Quarter 2023

Net interest income, the Company’s largest source of revenue, increased by $3.7 million, or 6%, to $65.0 million. Strong organic loan growth and correlating interest income expansion contributed to net interest income growth.

  • Total interest income increased by $16.8 million, or 19%, to $105.7 million.
    • Interest income and fees on loans increased $17.5 million, or 22%, over the prior year quarter. Consistent with the $688 million, or 13%, increase in average loans and interest rate expansion, the average quarterly yield earned on loans increased 51 basis points over the past 12 months to 6.17%.
    • Interest income on securities decreased $1.1 million, or 13%, compared to the third quarter of 2023. While average securities balances have declined $235 million, or 14%, over the past 12 months, the rate earned on securities improved three basis points to 2.07%. Over the past 12 months, cash flows from investment portfolio maturities and pay downs have been utilized to fund loan growth and in lieu of redeployment into the portfolio.
    • Interest income on overnight funds increased $306,000, or 19%, consistent with the $24 million quarter over prior year quarter average balance increase.
       
  • Total interest expense increased $13.1 million, or 48%, to $40.7 million, as the cost of interest-bearing liabilities increased 68 basis points to 2.84%. For the sixth consecutive linked quarter end, the pace of expansion of total interest-bearing liability costs has slowed.
    • Interest expense on deposits increased $12.6 million over the past 12 months, as the overall cost of interest- bearing deposits increased to 2.68% in the third quarter of 2024 from 1.88% in the third quarter of 2023. Interest expense expansion was spread over most deposit categories, with time deposits and money market interest expense expanding the most at $5.5 million and $4.1 million, respectively.
    • Interest expense on Federal Home Loan Bank (FHLB) advances increased $292,000, or 6%, with the cost of funds declining 37 basis points to 4.49%. Consistent with third quarter investment securities maturities, the Bank relied less on overnight advances during the third quarter of 2024.

For the third quarter of 2024, consistent with strong loan growth, a deterioration in unemployment rate projections and a slight increase in net charge-offs, offset by a reduction in specific reserves and other factors within the CECL allowance model, the Company recorded provision expense (1) of $4.3 million for loans. In addition, no provision expense for off balance sheet exposures was recorded. For the third quarter of 2023, the Company recorded $2.3 million in provision expense for loans and $475,000 of provision expense for off balance sheet exposures associated with expansion of C&LD and Commercial & Industrial (C&I) lines of credit.

AD

Non-interest income increased $1.9 million, or 8%, to $24.8 million compared to the third quarter of 2023.

  • WM&T income ended the third quarter of 2024 at $10.9 million, increasing $901,000, or 9%, over the third quarter of 2023. Despite positive equity market performance and strong estate fee revenue, WM&T income was muted by negative net new business.
  • Compared to the third quarter of 2023, treasury management fees increased $304,000, or 12%, to a record $2.9 million. The consistent treasury management growth has been driven by strong transaction volume, organic growth, modified fee schedules, strong foreign exchange income and new product sales.
  • Card income increased $213,000, or 4%, over the third quarter of 2023. Credit card interchange income and annual merchant incentives drove credit card income to a record $1.7 million. In addition, debit card income also posted growth over the prior period.
  • Other non-interest income, which includes swap fees, letter of credit fees and OREO activity, increased by $315,000. While swap fee income was strong in the third quarter of 2024, the Company’s Insurance Captive, which was not renewed in 2024, contributed approximately $302,000 to other non-interest income in the third quarter of 2023.

Non-interest expenses, which tracked closely with management expectations, increased $1.8 million, or 4%, compared to the third quarter of 2023, to $48.5 million.

  • Compensation and benefits expense increased $2.3 million, or 9%, compared to the third quarter of 2023, consistent with annual merit-based increases and increased bonus levels, partially offset by lower health insurance claims.
  • Technology and communication expenses, which include computer software amortization, equipment depreciation and expenditures related to investments in technology needed to maintain and improve the quality of customer delivery channels, information security and internal resources, increased $264,000, or 6%, consistent with software upgrades and increased compliance-related expense.
  • Card processing expense increased $208,000, or 13%. Debit card interchange expense increased $103,000 while credit card expense increased $105,000, consistent with transaction growth and fraud mitigation efforts.
  • Amortization of investments in tax credit partnerships declined $323,000 compared to the third quarter of 2023. Effective January 1, 2024, the Bank adopted ASU 2023-02 and began booking tax credit amortization expense for all income tax credit projects as a component of tax expense via the proportional amortization method.
  • Other non-interest expenses declined $831,000, or 31%, compared to the third quarter of 2023, primarily due to modifications made to the corporate credit card reward program and significant declines in check and card losses, as well as the Company’s strategic decision to exit its Insurance Captive, which contributed $275,000 in expense to the third quarter of 2023.

Financial Condition – September 30, 2024, Compared with September 30, 2023

Total assets increased $534 million, or 7%, year over year to $8.44 billion.

Total loans increased $661 million, or 12%, to $6.28 billion, with growth spread across all categories and markets. Total line of credit usage ended at 43.2% as of September 30, 2024, compared to 38.8% as of September 30, 2023, boosted by increased CL&D and C&I line usage. C&I line of credit usage expanded to 31.8% as of period end.

Total investment securities decreased $229 million, or 16%, year over year. The overall portfolio yield was 2.07% for the third quarter of 2024, compared to 2.04% for the third quarter of 2023. Over the past 12 months, cash flows from the investment portfolio have been utilized to fund loan growth and provide liquidity in lieu of redeployment.

AD

Total deposits increased $323 million, or 5%, over the past 12 months, with the deposit mix continuing to shift from non-interest bearing and low interest-bearing deposits into higher cost deposits. Non-interest-bearing demand accounts declined $207 million, or 12%, while interest-bearing deposits grew $530 million, or 11%, led by $313 million of time deposit growth and $174 million of growth in money market balances.

Non-performing loans totaled $17 million, or 0.27% of total loans outstanding on September 30, 2024, compared to $17 million, or 0.31% of total loans outstanding on September 30, 2023. The ratio of allowance for credit losses to loans ended at 1.36% on September 30, 2024, compared to 1.39% on September 30, 2023.

As of September 30, 2024, the Company continued to be “well-capitalized,” the highest regulatory capital rating for financial institutions, with all capital ratios experiencing meaningful growth. Total equity to assets(3) was 11.07% and the tangible common equity ratio(3) was 8.79% on September 30, 2024, compared to 10.21% and 7.69% on September 30, 2023, respectively.

In August 2024, the board of directors increased the quarterly cash dividend to $0.31 per common share. The dividend was paid October 1, 2024, to shareholders of record as of September 16, 2024.

No shares have been purchased since 2020, and approximately 741,000 shares remain eligible for repurchase under the current buy-back plan, which expires in May 2025.

Results of Operations – Third Quarter 2024, Compared with Second Quarter 2024

Net interest margin improved seven basis points on the linked quarter to 3.33%, boosted by strong loan growth, higher interest earning asset yields and a slow-down in cost of funds expansion.

Net interest income increased $3.0 million, or 5%, over the prior quarter to $65.0 million.

  • Total interest income increased $5.4 million, or 5%.
    • Interest income, including fees, on loans increased $5.7 million, or 6%. Average loans increased $201 million, or 3%, and the corresponding yield earned increased 11 basis points to 6.17%.
  • Total interest expense increased $2.5 million, or 6%.
    • Interest expense on deposits increased $2.4 million, or 8%, led by a $76 million increase in average interest-bearing deposits concentrated within the time and money market categories.

The Company recorded $4.3 million in provision for credit losses on loans(1) and no credit loss expense for off-balance sheet exposures during the third quarter of 2024. During the second quarter of 2024, the Company recorded $1.3 million in provision for credit losses, which included a $1.1 million provision for credit losses on loans and $225,000 of credit loss expense for off-balance sheet exposures.

Non-interest income increased $1.1 million, or 5%, on the linked quarter, with increases in nearly every category.

Non-interest expenses decreased $657,000 to $48.5 million, as increases in compensation expense were more than offset by decreases in employee benefits, marketing and business development and technology and communication expenses.

Financial Condition – September 30, 2024, Compared with June 30, 2024

Total assets increased $122 million, or 1%, on the linked quarter to $8.44 billion.

Total loans expanded $207 million, or 3%, on the linked quarter, led by increases in nearly every loan category. Total line of credit usage was 43.2% as of September 30, 2024, compared to 41.1% as of June 30, 2024. C&I line of credit usage totaled 31.8% as of September 30, 2024, compared to 30.8% as of June 30, 2024.

Total deposits increased $157 million, or 2%, on the linked quarter. Non-interest-bearing demand accounts increased $26 million, or 2%, while total interest-bearing deposit accounts increased $131 million, or 3%. Time deposits increased by $119 million and money market balances increased by $82 million on the linked quarter.

About the Company

Louisville, Kentucky-based Stock Yards Bancorp, Inc., with $8.44 billion in assets, was incorporated in 1988 as a bank holding company. It is the parent company of Stock Yards Bank & Trust Company, which was established in 1904. The Company’s common shares trade on The Nasdaq Stock Market under the symbol “SYBT.”

This report contains forward-looking statements under the Private Securities Litigation Reform Act that involve risks and uncertainties. Although the Company’s management believes the assumptions underlying the forward-looking statements contained herein are reasonable, any of these assumptions could be inaccurate. Therefore, there can be no assurance the forward-looking statements included herein will prove to be accurate. Factors that could cause actual results to differ from those discussed in forward-looking statements include, but are not limited to: economic conditions both generally and more specifically in the markets in which the Company and its banking subsidiary operates; competition for the Company’s customers from other providers of financial services; changes in, or forecasts of, future political and economic conditions, inflation and efforts to control it; government legislation and regulation, which change and over which the Company has no control; changes in interest rates; material unforeseen changes in liquidity, results of operations, or financial condition of the Company’s customers; and other risks detailed in the Company’s filings with the Securities and Exchange Commission, all of which are difficult to predict and many of which are beyond the control of the Company. Refer to Stock Yards’ Annual Report on Form 10-K for the year ended December 31, 2023, as well as its other filings with the SEC for a more detailed discussion of risks, uncertainties and factors that could cause actual results to differ from those discussed in the forward-looking statements.

 

 

 

 

 

 

 

 

 

 

 

 

Stock Yards Bancorp, Inc. Financial Information (unaudited)

Third Quarter 2024 Earnings Release

(In thousands unless otherwise noted)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

Income Statement Data

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, fully tax equivalent (5)

$

65,064

 

 

$

61,437

 

 

$

187,344

 

 

$

185,757

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans

$

95,689

 

 

$

78,234

 

 

$

271,547

 

 

$

219,329

 

Federal funds sold and interest bearing due from banks

(1,946

)

 

(1,640

)

 

(6,199

)

 

(4,885

)

Mortgage loans held for sale

47

 

 

55

 

 

152

 

 

173

 

Federal Home Loan Bank stock

663

 

 

499

 

 

1,601

 

 

939

 

Investment securities

7,377

 

 

8,497

 

 

23,072

 

 

26,129

 

Total interest income

105,722

 

 

88,925

 

 

302,571

 

 

251,455

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

33,997

 

 

21,360

 

 

97,486

 

 

51,940

 

Securities sold under agreements to repurchase

937

 

 

597

 

 

2,639

 

 

1,429

 

Federal funds purchased

120

 

 

157

 

 

395

 

 

504

 

Federal Home Loan Bank advances

5,209

 

 

4,917

 

 

13,469

 

 

10,613

 

Subordinated debentures

480

 

 

579

 

 

1,511

 

 

1,653

 

Total interest expense

40,743

 

 

27,610

 

 

115,500

 

 

66,139

 

Net interest income

64,979

 

 

61,315

 

 

187,071

 

 

185,316

 

Provision for credit losses (1)

4,325

 

 

2,775

 

 

7,050

 

 

7,750

 

Net interest income after provision for credit losses

60,654

 

 

58,540

 

 

180,021

 

 

177,566

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

Wealth management and trust services

10,931

 

 

10,030

 

 

32,497

 

 

29,703

 

Deposit service charges

2,314

 

 

2,272

 

 

6,630

 

 

6,622

 

Debit and credit card income

5,083

 

 

4,870

 

 

14,688

 

 

14,064

 

Treasury management fees

2,939

 

 

2,635

 

 

8,389

 

 

7,502

 

Mortgage banking income

1,112

 

 

814

 

 

3,077

 

 

2,882

 

Net investment product sales commissions and fees

915

 

 

791

 

 

2,580

 

 

2,345

 

Bank owned life insurance

634

 

 

569

 

 

1,817

 

 

1,677

 

Gain (loss) on sale of premises and equipment

(59

)

 

302

 

 

(39

)

 

75

 

Other

928

 

 

613

 

 

2,084

 

 

2,933

 

Total non-interest income

24,797

 

 

22,896

 

 

71,723

 

 

67,803

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

Compensation

25,534

 

 

23,379

 

 

74,389

 

 

67,382

 

Employee benefits

4,629

 

 

4,508

 

 

15,591

 

 

14,622

 

Net occupancy and equipment

3,775

 

 

3,821

 

 

11,264

 

 

11,234

 

Technology and communication

4,500

 

 

4,236

 

 

14,463

 

 

12,706

 

Debit and credit card processing

1,845

 

 

1,637

 

 

5,402

 

 

4,762

 

Marketing and business development

1,438

 

 

1,357

 

 

4,109

 

 

4,236

 

Postage, printing and supplies

901

 

 

938

 

 

2,740

 

 

2,701

 

Legal and professional

968

 

 

1,049

 

 

3,268

 

 

2,665

 

FDIC insurance

1,095

 

 

937

 

 

3,368

 

 

2,851

 

Capital and deposit based taxes

825

 

 

629

 

 

2,128

 

 

1,875

 

Intangible amortization

1,052

 

 

1,167

 

 

3,155

 

 

3,519

 

Amortization of investments in tax credit partnerships

-

 

 

323

 

 

-

 

 

970

 

Other

1,890

 

 

2,721

 

 

6,645

 

 

8,293

 

Total non-interest expenses

48,452

 

 

46,702

 

 

146,522

 

 

137,816

 

Income before income tax expense

36,999

 

 

34,734

 

 

105,222

 

 

107,553

 

Income tax expense

7,639

 

 

7,642

 

 

22,377

 

 

23,749

 

Net income

$

29,360

 

 

$

27,092

 

 

$

82,845

 

 

$

83,804

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share - Basic

$

1.00

 

 

$

0.93

 

 

$

2.83

 

 

$

2.87

 

Net income per share - Diluted

1.00

 

 

0.92

 

 

2.82

 

 

2.86

 

Cash dividend declared per share

0.31

 

 

0.30

 

 

0.91

 

 

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - Basic

29,299

 

 

29,223

 

 

29,277

 

 

29,208

 

Weighted average shares - Diluted

29,445

 

 

29,336

 

 

29,396

 

 

29,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

Balance Sheet Data

 

 

 

 

 

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

$

1,236,744

 

 

$

1,465,463

 

Loans

 

 

 

 

 

 

6,278,133

 

 

5,617,084

 

Allowance for credit losses on loans

 

 

 

 

 

 

85,343

 

 

78,075

 

Total assets

 

 

 

 

 

 

8,437,280

 

 

7,903,430

 

Non-interest bearing deposits

 

 

 

 

 

 

1,508,203

 

 

1,714,918

 

Interest bearing deposits

 

 

 

 

 

 

5,217,870

 

 

4,687,889

 

Federal Home Loan Bank advances

 

 

 

 

 

 

325,000

 

 

350,000

 

Accumulated other comprehensive income (loss)

 

 

 

 

 

 

(75,273

)

 

(127,905

)

Stockholders' equity

 

 

 

 

 

 

934,094

 

 

806,918

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shares outstanding

 

 

 

 

 

 

29,414

 

 

29,323

 

Book value per share (3)

 

 

 

 

 

 

$

31.76

 

 

$

27.52

 

Tangible common equity per share (3)

 

 

 

 

 

 

24.58

 

 

20.17

 

Market value per share

 

 

 

 

 

 

61.99

 

 

39.29

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Yards Bancorp, Inc. Financial Information (unaudited)

Third Quarter 2024 Earnings Release

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

Average Balance Sheet Data

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and interest bearing due from banks

$

148,818

 

 

$

124,653

 

 

$

153,755

 

 

$

132,421

 

Mortgage loans held for sale

4,862

 

 

7,112

 

 

5,230

 

 

7,333

 

Investment securities

1,424,815

 

 

1,659,888

 

 

1,498,092

 

 

1,710,838

 

Federal Home Loan Bank stock

31,193

 

 

27,290

 

 

27,364

 

 

22,663

 

Loans

6,174,309

 

 

5,486,262

 

 

5,986,366

 

 

5,337,493

 

Total interest earning assets

7,783,997

 

 

7,305,205

 

 

7,670,807

 

 

7,210,748

 

Total assets

8,384,605

 

 

7,805,154

 

 

8,262,017

 

 

7,660,658

 

Non-interest bearing deposits

1,510,515

 

 

1,731,724

 

 

1,508,947

 

 

1,796,586

 

Interest bearing deposits

5,047,771

 

 

4,509,411

 

 

5,026,185

 

 

4,468,160

 

Total deposits

6,558,286

 

 

6,241,135

 

 

6,535,132

 

 

6,264,746

 

Securities sold under agreements to repurchase

156,865

 

 

127,063

 

 

156,392

 

 

120,740

 

Federal funds purchased

8,480

 

 

11,776

 

 

9,585

 

 

13,857

 

Federal Home Loan Bank advances

461,141

 

 

401,630

 

 

392,609

 

 

305,220

 

Subordinated debentures

26,806

 

 

26,606

 

 

26,802

 

 

26,508

 

Total interest bearing liabilities

5,701,063

 

 

5,076,486

 

 

5,611,573

 

 

4,934,485

 

Accumulated other comprehensive income (loss)

(88,362

)

 

(112,329

)

 

(94,560

)

 

(107,374

)

Total stockholders' equity

910,274

 

 

810,710

 

 

883,267

 

 

796,172

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets (4)

1.39

%

 

1.38

%

 

1.34

%

 

1.46

%

Annualized return on average equity (4)

12.83

%

 

13.26

%

 

12.53

%

 

14.07

%

Net interest margin, fully tax equivalent

3.33

%

 

3.34

%

 

3.26

%

 

3.44

%

Non-interest income to total revenue, fully tax equivalent

27.59

%

 

27.15

%

 

27.69

%

 

26.74

%

Efficiency ratio, fully tax equivalent (2)

53.92

%

 

55.38

%

 

56.56

%

 

54.35

%

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity to total assets (3)

 

 

 

 

 

 

11.07

%

 

10.21

%

Tangible common equity to tangible assets (3)

 

 

 

 

 

 

8.79

%

 

7.69

%

Average stockholders' equity to average assets

 

 

 

 

 

 

10.69

%

 

10.39

%

Total risk-based capital

 

 

 

 

 

 

12.73

%

 

12.71

%

Common equity tier 1 risk-based capital

 

 

 

 

 

 

11.16

%

 

11.17

%

Tier 1 risk-based capital

 

 

 

 

 

 

11.52

%

 

11.57

%

Leverage

 

 

 

 

 

 

10.05

%

 

9.80

%

 

 

 

 

 

 

 

 

 

 

 

 

Loan Segmentation

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - non-owner occupied

 

 

 

 

 

 

$

1,686,448

 

 

$

1,508,615

 

Commercial real estate - owner occupied

 

 

 

 

 

 

949,538

 

 

945,122

 

Commercial and industrial

 

 

 

 

 

 

1,379,293

 

 

1,251,027

 

Residential real estate - owner occupied

 

 

 

 

 

 

783,337

 

 

696,162

 

Residential real estate - non-owner occupied

 

 

 

 

 

 

381,051

 

 

350,386

 

Construction and land development

 

 

 

 

 

 

674,918

 

 

480,120

 

Home equity lines of credit

 

 

 

 

 

 

236,819

 

 

203,184

 

Consumer

 

 

 

 

 

 

143,684

 

 

143,703

 

Leases

 

 

 

 

 

 

16,760

 

 

14,710

 

Credit cards

 

 

 

 

 

 

26,285

 

 

24,055

 

Total loans and leases

 

 

 

 

 

 

$

6,278,133

 

 

$

5,617,084

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

 

 

 

 

 

$

16,288

 

 

$

17,227

 

Modifications to borrowers experiencing financial difficulty

 

 

 

 

 

 

-

 

 

-

 

Loans past due 90 days or more and still accruing

 

 

 

 

 

 

870

 

 

1

 

Total non-performing loans

 

 

 

 

 

 

17,158

 

 

17,228

 

Other real estate owned

 

 

 

 

 

 

10

 

 

427

 

Total non-performing assets

 

 

 

 

 

 

$

17,168

 

 

$

17,655

 

Non-performing loans to total loans

 

 

 

 

 

 

0.27

%

 

0.31

%

Non-performing assets to total assets

 

 

 

 

 

 

0.20

%

 

0.22

%

Allowance for credit losses on loans to total loans

 

 

 

 

 

 

1.36

%

 

1.39

%

Allowance for credit  losses on loans to average loans

 

 

 

 

 

 

1.43

%

 

1.46

%

Allowance for credit losses on loans to non-performing loans

 

 

 

 

 

 

497

%

 

453

%

Net (charge-offs) recoveries

$

(1,137

)

 

$

(1,935

)

 

$

(606

)

 

$

(2,156

)

Net (charge-offs) recoveries to average loans (6)

-0.02

%

 

-0.04

%

 

-0.01

%

 

-0.04

%

 

 

 

 

 

 

 

 

 

 

 

 

Stock Yards Bancorp, Inc. Financial Information (unaudited)  

Third Quarter 2024 Earnings Release  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Comparison

Income Statement Data

9-30-24

 

6-30-24

 

3-31-24

 

12-31-23

 

9-30-23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, fully tax equivalent  (5)

$

65,064

 

 

$

62,113

 

 

$

60,167

 

 

$

62,112

 

 

$

61,437

 

Net interest income

$

64,979

 

 

$

62,022

 

 

$

60,070

 

 

$

62,016

 

 

$

61,315

 

Provision for credit losses (1)

4,325

 

 

1,300

 

 

1,425

 

 

6,046

 

 

2,775

 

Net interest income after provision for credit losses

60,654

 

 

60,722

 

 

58,645

 

 

55,970

 

 

58,540

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management and trust services

10,931

 

 

10,795

 

 

10,771

 

 

10,099

 

 

10,030

 

Deposit service charges

2,314

 

 

2,180

 

 

2,136

 

 

2,244

 

 

2,272

 

Debit and credit card income

5,083

 

 

4,923

 

 

4,682

 

 

5,374

 

 

4,870

 

Treasury management fees

2,939

 

 

2,825

 

 

2,625

 

 

2,531

 

 

2,635

 

Mortgage banking income

1,112

 

 

1,017

 

 

948

 

 

823

 

 

814

 

Loss on sale of securities

-

 

 

-

 

 

-

 

 

(44

)

 

-

 

Net investment product sales commissions and fees

915

 

 

800

 

 

865

 

 

860

 

 

791

 

Bank owned life insurance

634

 

 

595

 

 

588

 

 

576

 

 

569

 

Gain (loss) on sale of premises and equipment

(59

)

 

20

 

 

-

 

 

(105

)

 

302

 

Other

928

 

 

500

 

 

656

 

 

2,059

 

 

613

 

Total non-interest income

24,797

 

 

23,655

 

 

23,271

 

 

24,417

 

 

22,896

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation

25,534

 

 

24,634

 

 

24,221

 

 

24,494

 

 

23,379

 

Employee benefits

4,629

 

 

5,086

 

 

5,876

 

 

3,829

 

 

4,508

 

Net occupancy and equipment

3,775

 

 

3,819

 

 

3,670

 

 

5,150

 

 

3,821

 

Technology and communication

4,500

 

 

4,894

 

 

5,069

 

 

4,612

 

 

4,236

 

Debit and credit card processing

1,845

 

 

1,811

 

 

1,746

 

 

1,719

 

 

1,637

 

Marketing and business development

1,438

 

 

1,596

 

 

1,075

 

 

1,754

 

 

1,357

 

Postage, printing and supplies

901

 

 

913

 

 

926

 

 

903

 

 

938

 

Legal and professional

968

 

 

1,185

 

 

1,115

 

 

1,293

 

 

1,049

 

FDIC insurance

1,095

 

 

1,161

 

 

1,112

 

 

1,060

 

 

937

 

Capital and deposit based taxes

825

 

 

673

 

 

630

 

 

601

 

 

629

 

Intangible amortization

1,052

 

 

1,051

 

 

1,052

 

 

1,167

 

 

1,167

 

Amortization of investments in tax credit partnerships

-

 

 

-

 

 

-

 

 

324

 

 

323

 

Other

1,890

 

 

2,286

 

 

2,469

 

 

3,107

 

 

2,721

 

Total non-interest expenses

48,452

 

 

49,109

 

 

48,961

 

 

50,013

 

 

46,702

 

Income before income tax expense

36,999

 

 

35,268

 

 

32,955

 

 

30,374

 

 

34,734

 

Income tax expense

7,639

 

 

7,670

 

 

7,068

 

 

6,430

 

 

7,642

 

Net income

$

29,360

 

 

$

27,598

 

 

$

25,887

 

 

$

23,944

 

 

$

27,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share - Basic

$

1.00

 

 

$

0.94

 

 

$

0.89

 

 

$

0.82

 

 

$

0.93

 

Net income per share - Diluted

1.00

 

 

0.94

 

 

0.88

 

 

0.82

 

 

0.92

 

Cash dividend declared per share

0.31

 

 

0.30

 

 

0.30

 

 

0.30

 

 

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - Basic

29,299

 

 

29,283

 

 

29,250

 

 

29,226

 

 

29,223

 

Weighted average shares - Diluted

29,445

 

 

29,383

 

 

29,361

 

 

29,331

 

 

29,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Comparison

Balance Sheet Data

9-30-24

 

6-30-24

 

3-31-24

 

12-31-23

 

9-30-23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

108,825

 

 

$

85,441

 

 

$

71,676

 

 

$

94,466

 

 

$

79,538

 

Federal funds sold and interest bearing due from banks

144,241

 

 

118,910

 

 

88,547

 

 

171,493

 

 

113,499

 

Mortgage loans held for sale

4,822

 

 

6,438

 

 

6,462

 

 

6,056

 

 

6,535

 

Investment securities

1,236,744

 

 

1,342,354

 

 

1,379,212

 

 

1,471,016

 

 

1,465,453

 

Federal Home Loan Bank stock

29,419

 

 

31,462

 

 

24,675

 

 

16,236

 

 

26,241

 

Loans

6,278,133

 

 

6,070,963

 

 

5,849,715

 

 

5,771,038

 

 

5,617,084

 

Allowance for credit losses on loans

85,343

 

 

82,155

 

 

80,897

 

 

79,374

 

 

78,075

 

Goodwill

194,074

 

 

194,074

 

 

194,074

 

 

194,074

 

 

194,074

 

Total assets

8,437,280

 

 

8,315,325

 

 

8,123,128

 

 

8,170,102

 

 

7,903,430

 

Non-interest bearing deposits

1,508,203

 

 

1,482,514

 

 

1,481,217

 

 

1,548,624

 

 

1,714,918

 

Interest bearing deposits

5,217,870

 

 

5,086,724

 

 

5,127,863

 

 

5,122,124

 

 

4,687,889

 

Securities sold under agreements to repurchase

149,852

 

 

152,948

 

 

162,528

 

 

152,991

 

 

113,894

 

Federal funds purchased

6,442

 

 

10,029

 

 

9,961

 

 

12,852

 

 

11,518

 

Federal Home Loan Bank advances

325,000

 

 

400,000

 

 

200,000

 

 

200,000

 

 

350,000

 

Subordinated debentures

26,806

 

 

26,806

 

 

26,806

 

 

26,740

 

 

26,641

 

Accumulated other comprehensive income (loss)

(75,273

)

 

(94,980

)

 

(95,054

)

 

(92,798

)

 

(127,905

)

Stockholders' equity

934,094

 

 

894,535

 

 

874,711

 

 

858,103

 

 

806,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shares outstanding

29,414

 

 

29,388

 

 

29,393

 

 

29,329

 

 

29,323

 

Book value per share (3)

31.76

 

 

$

30.44

 

 

$

29.76

 

 

$

29.26

 

 

$

27.52

 

Tangible common equity per share (3)

24.58

 

 

23.22

 

 

22.50

 

 

21.95

 

 

20.17

 

Market value per share

61.99

 

 

49.67

 

 

48.91

 

 

51.49

 

 

39.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity to total assets (3)

11.07

%

 

10.76

%

 

10.77

%

 

10.50

%

 

10.21

%

Tangible common equity to tangible assets (3)

8.79

%

 

8.42

%

 

8.36

%

 

8.09

%

 

7.69

%

Average stockholders' equity to average assets

10.86

%

 

10.65

%

 

10.56

%

 

10.07

%

 

10.39

%

Total risk-based capital

12.73

%

 

12.62

%

 

12.69

%

 

12.56

%

 

12.71

%

Common equity tier 1 risk-based capital

11.16

%

 

11.07

%

 

11.11

%

 

11.04

%

 

11.17

%

Tier 1 risk-based capital

11.52

%

 

11.43

%

 

11.49

%

 

11.43

%

 

11.57

%

Leverage

10.05

%

 

9.95

%

 

9.82

%

 

9.62

%

 

9.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Yards Bancorp, Inc. Financial Information (unaudited)   

Third Quarter 2024 Earnings Release   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Comparison

Average Balance Sheet Data

9-30-24

 

6-30-24

 

3-31-24

 

12-31-23

 

9-30-23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and interest bearing due from banks

$

148,818

 

 

$

158,512

 

 

$

153,990

 

 

$

258,950

 

 

$

124,653

 

Mortgage loans held for sale

4,862

 

 

6,204

 

 

4,629

 

 

5,305

 

 

7,112

 

Investment securities

1,424,815

 

 

1,491,865

 

 

1,578,401

 

 

1,618,799

 

 

1,659,888

 

Federal Home Loan Bank stock

31,193

 

 

29,735

 

 

21,121

 

 

20,519

 

 

27,290

 

Loans

6,174,309

 

 

5,973,801

 

 

5,808,924

 

 

5,676,193

 

 

5,486,262

 

Total interest earning assets

7,783,997

 

 

7,660,117

 

 

7,567,065

 

 

7,579,766

 

 

7,305,205

 

Total assets

8,384,605

 

 

8,246,735

 

 

8,153,364

 

 

8,116,569

 

 

7,805,154

 

Non-interest bearing deposits

1,510,515

 

 

1,515,708

 

 

1,500,602

 

 

1,663,962

 

 

1,731,724

 

Interest bearing deposits

5,047,771

 

 

4,971,804

 

 

5,058,743

 

 

5,025,240

 

 

4,509,411

 

Total deposits

6,558,286

 

 

6,487,512

 

 

6,559,345

 

 

6,689,202

 

 

6,241,135

 

Securities sold under agreement to repurchase

156,865

 

 

147,327

 

 

164,979

 

 

130,148

 

 

127,063

 

Federal funds purchased

8,480

 

 

10,127

 

 

10,161

 

 

13,606

 

 

11,776

 

Federal Home Loan Bank advances

461,141

 

 

441,484

 

 

274,451

 

 

205,435

 

 

401,630

 

Subordinated debentures

26,806

 

 

26,806

 

 

26,794

 

 

26,706

 

 

26,606

 

Total interest bearing liabilities

5,701,063

 

 

5,597,548

 

 

5,535,128

 

 

5,401,135

 

 

5,076,486

 

Accumulated other comprehensive income (loss)

(88,362

)

 

(99,640

)

 

(95,747

)

 

(125,843

)

 

(112,329

)

Total stockholders' equity

910,274

 

 

878,233

 

 

861,029

 

 

817,682

 

 

810,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets (4)

1.39

%

 

1.35

%

 

1.28

%

 

1.17

%

 

1.38

%

Annualized return on average equity (4)

12.83

%

 

12.64

%

 

12.09

%

 

11.62

%

 

13.26

%

Net interest margin, fully tax equivalent

3.33

%

 

3.26

%

 

3.20

%

 

3.25

%

 

3.34

%

Non-interest income to total revenue, fully tax equivalent

27.59

%

 

27.58

%

 

27.89

%

 

28.22

%

 

27.15

%

Efficiency ratio, fully tax equivalent (2)

53.92

%

 

57.26

%

 

58.68

%

 

57.80

%

 

55.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Segmentation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - non-owner occupied

$

1,686,448

 

 

$

1,652,614

 

 

$

1,609,483

 

 

$

1,561,689

 

 

$

1,508,615

 

Commercial real estate - owner occupied

949,538

 

 

943,013

 

 

931,973

 

 

907,424

 

 

945,122

 

Commercial and industrial

1,379,293

 

 

1,356,970

 

 

1,293,696

 

 

1,307,128

 

 

1,251,027

 

Residential real estate - owner occupied

783,337

 

 

749,870

 

 

723,234

 

 

708,893

 

 

696,162

 

Residential real estate - non-owner occupied

381,051

 

 

365,846

 

 

360,958

 

 

358,715

 

 

350,386

 

Construction and land development

674,918

 

 

586,820

 

 

532,183

 

 

531,324

 

 

480,120

 

Home equity lines of credit

236,819

 

 

223,304

 

 

212,443

 

 

211,390

 

 

203,184

 

Consumer

143,684

 

 

151,221

 

 

145,022

 

 

145,340

 

 

143,703

 

Leases

16,760

 

 

17,258

 

 

16,619

 

 

15,503

 

 

14,710

 

Credit cards

26,285

 

 

24,047

 

 

24,104

 

 

23,632

 

 

24,055

 

Total loans and leases

$

6,278,133

 

 

$

6,070,963

 

 

$

5,849,715

 

 

$

5,771,038

 

 

$

5,617,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

$

16,288

 

 

$

17,371

 

 

$

13,984

 

 

$

19,058

 

 

$

17,227

 

Modifications to borrowers experiencing financial difficulty

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Loans past due 90 days or more and still accruing

870

 

 

186

 

 

106

 

 

110

 

 

1

 

Total non-performing loans

17,158

 

 

17,557

 

 

14,090

 

 

19,168

 

 

17,228

 

Other real estate owned

10

 

 

10

 

 

10

 

 

10

 

 

427

 

Total non-performing assets

$

17,168

 

 

$

17,567

 

 

$

14,100

 

 

$

19,178

 

 

$

17,655

 

Non-performing loans to total loans

0.27

%

 

0.29

%

 

0.24

%

 

0.33

%

 

0.31

%

Non-performing assets to total assets

0.20

%

 

0.21

%

 

0.17

%

 

0.23

%

 

0.22

%

Allowance for credit losses on loans to total loans

1.36

%

 

1.35

%

 

1.38

%

 

1.38

%

 

1.39

%

Allowance for credit losses on loans to average loans

1.38

%

 

1.38

%

 

1.39

%

 

1.40

%

 

1.42

%

Allowance for credit losses on loans to non-performing loans

497

%

 

468

%

 

574

%

 

414

%

 

453

%

Net (charge-offs) recoveries

$

(1,137

)

 

$

183

 

 

$

348

 

 

$

(4,472

)

 

$

(1,935

)

Net (charge-offs) recoveries to average loans (6)

-0.02

%

 

0.00

%

 

0.01

%

 

-0.08

%

 

-0.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total WM&T assets under management (in millions)

$

7,317

 

 

$

7,479

 

 

$

7,496

 

 

$

7,160

 

 

$

6,670

 

Full-time equivalent employees

1,068

 

 

1,051

 

 

1,062

 

 

1,075

 

 

1,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - Detail of Provision for credit losses follows:

 

Quarterly Comparison

(in thousands)

9-30-24

 

6-30-24

 

3-31-24

 

12-31-23

 

9-30-23

Provision for credit losses - loans

$

4,325

 

 

$

1,075

 

 

$

1,175

 

 

$

5,771

 

 

$

2,300

 

Provision for credit losses - off balance sheet exposures

-

 

 

225

 

 

250

 

 

275

 

 

475

 

Total provision for credit losses

$

4,325

 

 

$

1,300

 

 

$

1,425

 

 

$

6,046

 

 

$

2,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) - The efficiency ratio, a non-GAAP measure, equals total non-interest expenses divided by the sum of net interest income (FTE) and non-interest income.

 

Quarterly Comparison

(Dollars in thousands)

9-30-24

 

6-30-24

 

3-31-24

 

12-31-23

 

9-30-23

Total non-interest expenses  (a)

$

48,452

 

 

$

49,109

 

 

$

48,961

 

 

$

50,013

 

 

$

46,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net interest income, fully tax equivalent

$

65,064

 

 

$

62,113

 

 

$

60,167

 

 

$

62,112

 

 

$

61,437

 

Total non-interest income

24,797

 

 

23,655

 

 

23,271

 

 

24,417

 

 

22,896

 

Total revenue - Non-GAAP (b)

89,861

 

 

85,768

 

 

83,438

 

 

86,529

 

 

84,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio - Non-GAAP (a/b)

53.92

%

 

57.26

%

 

58.68

%

 

57.80

%

 

55.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) - The following table provides a reconciliation of total stockholders’ equity in accordance with GAAP to tangible stockholders’ equity, a non-GAAP disclosure. Bancorp provides the tangible book value per share, a non-GAAP measure, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate capital adequacy:

 

Quarterly Comparison

(In thousands, except per share data)

9-30-24

 

6-30-24

 

3-31-24

 

12-31-23

 

9-30-23

Total stockholders' equity - GAAP (a)

$

934,094

 

 

$

894,535

 

 

$

874,711

 

 

$

858,103

 

 

$

806,918

 

Less: Goodwill

(194,074

)

 

(194,074

)

 

(194,074

)

 

(194,074

)

 

(194,074

)

Less: Core deposit and other intangibles

(17,149

)

 

(18,201

)

 

(19,252

)

 

(20,304

)

 

(21,471

)

Tangible common equity - Non-GAAP (c)

$

722,871

 

 

$

682,260

 

 

$

661,385

 

 

$

643,725

 

 

$

591,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets - GAAP (b)

$

8,437,280

 

 

$

8,315,325

 

 

$

8,123,128

 

 

$

8,170,102

 

 

$

7,903,430

 

Less: Goodwill

(194,074

)

 

(194,074

)

 

(194,074

)

 

(194,074

)

 

(194,074

)

Less: Core deposit and other intangibles

(17,149

)

 

(18,201

)

 

(19,252

)

 

(20,304

)

 

(21,471

)

Tangible assets - Non-GAAP (d)

$

8,226,057

 

 

$

8,103,050

 

 

$

7,909,802

 

 

$

7,955,724

 

 

$

7,687,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity to total assets - GAAP (a/b)

11.07

%

 

10.76

%

 

10.77

%

 

10.50

%

 

10.21

%

Tangible common equity to tangible assets - Non-GAAP (c/d)

8.79

%

 

8.42

%

 

8.36

%

 

8.09

%

 

7.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shares outstanding (e)

29,414

 

 

29,388

 

 

29,393

 

 

29,329

 

 

29,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share - GAAP (a/e)

$

31.76

 

 

$

30.44

 

 

$

29.76

 

 

$

29.26

 

 

$

27.52

 

Tangible common equity per share - Non-GAAP (c/e)

24.58

 

 

23.22

 

 

22.50

 

 

21.95

 

 

20.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4) - Return on average assets equals net income divided by total average assets, annualized to reflect a full year return on average assets. Similarly, return on average equity equals net income divided by total average equity, annualized to reflect a full year return on average equity.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5) - Interest income on a FTE basis includes the additional amount of interest income that would have been earned if investments in certain tax-exempt interest earning assets had been made in assets subject to federal, state and local taxes yielding the same after-tax income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6) - Quarterly net (charge-offs) recoveries to average loans ratios are not annualized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contact:

T. Clay Stinnett

 

Executive Vice President,

 

Treasurer and Chief Financial Officer

 

(502) 625-0890

 

 

AD