Financial Highlights

Financial Highlights
2017 FQ1 YTD
3/31/2017
2016 FY
12/31/2016
2015 FY
12/31/2015
2014 FY
12/31/2014
Balance Sheet ($000)
Total Assets 18,122,506 17,200,842 14,275,089 10,600,498
Total Net Loans 13,535,099 13,083,732 11,017,595 8,288,049
Total Deposits 15,355,970 14,549,863 12,030,624 8,931,043
Equity Attributable to Parent Company 1,968,992 1,891,529 1,591,502 1,000,928
Total Equity 1,968,992 1,891,529 1,591,502 1,000,928
Profitability (%)
Net Income($000) 73,357 259,798 194,244 147,951
Net Income Attributable to Parent($000) 73,357 259,798 194,244 147,951
ROAA 1.69 1.61 1.56 1.50
Core ROAA 1.69 1.67 1.62 1.52
ROAE 15.07 14.67 14.67 15.35
ROATCE 17.95 17.83 17.70 18.74
Core ROAE 15.08 15.19 15.18 15.56
Net Interest Margin 4.63 4.58 4.51 4.42
Reported: Net Interest Margin 4.63 4.58 4.51 4.42
Efficiency Ratio 43.78 43.02 45.12 47.40
Noninterest Inc/ Operating Rev 5.24 5.99 5.60 5.96
Balance Sheet Ratios (%)
Loans/ Deposits 88.86 90.65 92.37 94.03
Securities/ Assets 15.85 16.11 14.32 14.62
Total Equity/ Total Assets 10.86 11 11.15 9.44
Tangible Equity/ Tangible Assets 9.35 9.40 9.21 9.22
Tang Common Equity/ Tang Assets 9.35 9.40 9.21 8.55
Asset Quality (%)
NPAs/ Assets 0.71 0.82 1.14 1.98
NPA Excl Restructured/ Assets 0.44 0.51 0.65 1.18
NPAs & 90+ PD/ Assets 0.73 0.83 1.16 2.03
NPAs/ Loans & REO 0.94 1.07 1.46 2.48
Nonaccrual & 90+ & OREO/ Assets 0.46 0.52 0.67 1.23
NPAs & 90+ PD/ Loans & REO 0.97 1.08 1.49 2.54
NPA & Loans 90+/ Tangible Common Equity + LLR 7.39 8.33 11.82 21.15
NCOs/ Avg Loans 0.04 0.02 (0.06) (0.07)
Loan Loss Reserves/ Gross Loans 0.93 0.94 1.07 1.31
Reserves/ NPAs 98.99 87.99 73.03 52.60
Loan Loss Provision/ NCO 325.67 338.41 NM NM
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 1,667,176 1,600,717 1,276,477 888,586
Tier 1 Capital($000) 1,745,723 1,675,871 1,341,011 1,007,278
Tier 2 Capital($000) 434,795 431,609 262,461 NA
Total Capital($000) 2,180,518 2,107,480 1,603,472 1,119,618
Total Risk-weighted Assets($000) 16,604,014 15,980,092 13,193,563 9,555,390
Tier 1 Common Capital (CET1) Ratio(%) 10.04 10.02 9.67 9.30
Tier 1 Ratio(%) 10.51 10.49 10.16 10.54
Total Capital Ratio(%) 13.13 13.19 12.15 11.72
Leverage Ratio(%) 10.20 9.93 9.80 9.72
Per Share Information ($)
Common Shares Outstanding(actual) 105,428,263 105,070,861 103,087,044 88,691,249
Avg Diluted Shares(actual) 104,836,000 103,843,000 95,219,000 87,506,000
Basic Book Value per Share 18.68 18 15.44 10.49
As-reported Book Value per Share 18.68 18 15.44 10.49
Basic Tangible Book Value per Share 15.81 15.12 12.48 10.20
Reported: Tangible Book Value 15.86 15.17 12.54 10.21
Common Dividends Declared per Share 0 0 0 0
EPS after Extra 0.70 2.50 2.03 1.67
EPS after Extra Growth(%) 16.70 23.20 21.60 27.50
Core EPS 0.70 2.59 2.10 1.69
Core EPS Growth(%) 17.10 23.30 24 27.80
Diluted EPS before Amortization 0.71 2.53 2.05 1.69
Pre-Provision Earnings per Share 0.63 2.38 1.83 1.48
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.