Enterprise Financial Reports Third Quarter 2024 Results

Author's Avatar
Oct 21, 2024

Jim Lally, President and Chief Executive Officer of Enterprise Financial Services Corp (Nasdaq: EFSC) (the “Company” or “EFSC”), said today upon the release of EFSC’s third quarter earnings, “We are proud of our third quarter results, with a stable net interest margin, expansion in net interest income and an 11% increase in diluted earnings per share over the linked quarter. Our consistent return profile increased tangible book value per share 25% on an annualized basis from the linked quarter, and 20% over the prior year’s third quarter. With the strength of our balance sheet and capital position as a foundation, I believe we are well positioned to continue executing on the opportunities within our markets.”

Highlights

  • Earnings - Net income in the third quarter 2024 was $50.6 million, an increase of $5.1 million and $5.9 million compared to the linked and prior year quarters, respectively. Earnings per diluted common share for the third quarter 2024 was $1.32, compared to $1.19 and $1.17 for the linked and prior year quarters, respectively. Adjusted diluted earnings per common share1 was $1.29 for the third quarter 2024, compared to $1.21 and $1.17 for the linked and prior year quarters, respectively.
  • Pre-provision net revenue (“PPNR”)1 - PPNR of $65.1 million in the third quarter 2024 increased $1.8 million from the linked quarter and was relatively stable with the prior year quarter. The increase from the linked quarter was primarily due to higher noninterest income from sales of other real estate owned, and higher net interest income that benefited from an increase in average earning assets. The increase in operating revenue was partially offset by an increase in noninterest expense, primarily variable deposit services costs and employee compensation and benefits.
  • Net interest income and net interest margin (“NIM”) - Net interest income of $143.5 million for the third quarter 2024 increased $2.9 million and $1.8 million from the linked and prior year quarters, respectively. Compared to the linked quarter, net interest income for the third quarter 2024 increased primarily due to higher interest-earning asset balances and an additional day in the quarter. NIM was 4.17% for the third quarter 2024, compared to 4.19% and 4.33% for the linked and prior year quarters, respectively. The total cost of deposits of 2.18% for the third quarter 2024 increased 2 basis points and 34 basis points from the linked and prior year quarters, respectively.
  • Noninterest income - Noninterest income of $21.4 million for the third quarter 2024 increased $5.9 million and $9.3 million from the linked and prior year quarters, respectively. The increase from the linked and prior year quarters was primarily due to an increase in tax credit income, a net gain on the sale of other real estate owned and an increase in income on community development investments.
  • Noninterest expense - Noninterest expense of $98.0 million for the third quarter 2024 increased $4.0 million and $9.4 million from the linked and prior year quarters, respectively. The increase from the linked and prior year quarters was primarily driven by higher employee compensation and variable deposit servicing costs. The Company continues to have success in recruiting new relationship managers and in deposit generation from existing relationships, both of which have contributed to an increase in average deposit balances. The increase from the prior year quarter was also affected by expenses related to the core system conversion.
  • Loans - Loans totaled $11.1 billion at September 30, 2024, an increase of $79.9 million from the linked quarter and an increase of $463.1 million from the prior year quarter. Average loans totaled $11.0 billion for both the current and linked quarter and $10.5 billion in the prior year quarter.
  • Asset quality - The allowance for credit losses to total loans was 1.26% at September 30, 2024, compared to 1.27% at June 30, 2024 and 1.34% at September 30, 2023. The ratio of nonperforming assets to total assets was 0.22% at September 30, 2024, compared to 0.33% and 0.40% at June 30, 2024 and September 30, 2023, respectively. The provision for credit losses recorded in the third quarter 2024 was $4.1 million, compared to $4.8 million and $8.0 million for the linked and prior year quarters, respectively.
  • Deposits - Deposits totaled $12.5 billion at September 30, 2024, an increase of $182.9 million from the linked quarter. Excluding brokered certificates of deposits, deposits increased $196.9 million. Average deposits were $12.5 billion, $12.3 billion and $11.9 billion for the current, linked and prior year quarters, respectively. At September 30, 2024, noninterest-bearing deposit accounts totaled $3.9 billion, or 31.6% of total deposits, and the loan to deposit ratio was 88.9%.
  • Liquidity - The total available on- and off-balance-sheet liquidity was approximately $5.8 billion at September 30, 2024. On-balance-sheet liquidity consisted of cash of $426.4 million and $1.4 billion in unpledged investment securities at September 30, 2024. Off-balance-sheet liquidity consisted of $1.2 billion available through the Federal Home Loan Bank, $2.6 billion available through the Federal Reserve and $140.0 million through correspondent bank lines. The Company also has an unused $25.0 million revolving line of credit and maintains a shelf registration allowing for the issuance of various forms of equity and debt securities.
  • Capital - Total shareholders’ equity was $1.8 billion and the tangible common equity to tangible assets ratio2 was 9.50% at September 30, 2024, compared to 9.18% at June 30, 2024. Enterprise Bank & Trust remains “well-capitalized,” with a common equity tier 1 ratio of 12.5% and a total risk-based capital ratio of 13.6% at September 30, 2024. The Company’s common equity tier 1 ratio and total risk-based capital ratio were 11.9% and 14.8%, respectively, at September 30, 2024.

The Company’s board of directors approved a quarterly dividend of $0.28 per common share, payable on December 31, 2024 to shareholders of record as of December 16, 2024. The board of directors also declared a cash dividend of $12.50 per share of Series A Preferred Stock (or $0.3125 per depositary share) representing a 5% per annum rate for the period commencing (and including) September 15, 2024 to (but excluding) December 15, 2024. The dividend will be payable on December 15, 2024 and will be paid on December 16, 2024 to holders of record of Series A Preferred Stock as of November 29, 2024.

___________________

1 ROATCE, tangible common equity to tangible assets, tangible book value per share, adjusted diluted earnings per share and PPNR are non-GAAP measures. Please refer to discussion and reconciliation of these measures in the accompanying financial tables.

2 Tangible common equity to tangible assets ratio is a non-GAAP measure. Please refer to discussion and reconciliation of this measure in the accompanying financial tables.

Net Interest Income and NIM

Average Balance Sheets

The following table presents, for the periods indicated, certain information related to the average interest-earning assets and interest-bearing liabilities, as well as the corresponding average interest rates earned and paid, all on a tax-equivalent basis.

Quarter ended

September 30, 2024

June 30, 2024

September 30, 2023

($ in thousands)

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Assets

Interest-earning assets:

Loans1, 2

$

10,971,575

$

191,638

6.95

%

$

10,962,488

$

189,346

6.95

%

$

10,521,966

$

180,382

6.80

%

Securities2

2,503,124

21,404

3.40

2,396,519

19,956

3.35

2,302,850

18,076

3.11

Interest-earning deposits

402,932

5,348

5.28

325,452

4,389

5.42

335,771

4,509

5.33

Total interest-earning assets

13,877,631

218,390

6.26

13,684,459

213,691

6.28

13,160,587

202,967

6.12

Noninterest-earning assets

971,824

961,922

908,273

Total assets

$

14,849,455

$

14,646,381

$

14,068,860

Liabilities and Shareholders’ Equity

Interest-bearing liabilities:

Interest-bearing demand accounts

$

3,018,309

$

20,002

2.64

%

$

2,950,827

$

18,801

2.56

%

$

2,672,084

$

13,701

2.03

%

Money market accounts

3,551,492

33,493

3.75

3,434,712

31,926

3.74

3,079,221

26,427

3.40

Savings accounts

561,466

345

0.24

573,115

335

0.24

646,187

250

0.15

Certificates of deposit

1,368,339

14,928

4.34

1,412,263

15,312

4.36

1,519,119

14,976

3.91

Total interest-bearing deposits

8,499,606

68,768

3.22

8,370,917

66,374

3.19

7,916,611

55,354

2.77

Subordinated debentures and notes

156,329

2,695

6.86

156,188

2,684

6.91

155,769

2,466

6.28

FHLB advances

4,565

59

5.14

40,308

561

5.60

10,326

141

5.42

Securities sold under agreements to repurchase

140,255

1,217

3.45

158,969

1,401

3.54

146,893

969

2.61

Other borrowings

36,226

96

1.05

36,203

95

1.06

50,571

337

2.66

Total interest-bearing liabilities

8,836,981

72,835

3.28

8,762,585

71,115

3.26

8,280,170

59,267

2.84

Noninterest-bearing liabilities:

Demand deposits

4,046,480

3,973,336

4,005,923

Other liabilities

161,625

162,220

134,162

Total liabilities

13,045,086

12,898,141

12,420,255

Shareholders' equity

1,804,369

1,748,240

1,648,605

Total liabilities and shareholders' equity

$

14,849,455

$

14,646,381

$

14,068,860

Total net interest income

$

145,555

$

142,576

$

143,700

Net interest margin

4.17

%

4.19

%

4.33

%

1 Average balances include nonaccrual loans. Interest income includes net loan fees of $2.6 million, $2.2 million, and $3.3 million for the three months ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively.

2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%. The tax-equivalent adjustments were $2.1 million for each of the three months ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively.

Net interest income of $143.5 million for the third quarter 2024 increased $2.9 million and $1.8 million from the linked and prior year quarters, respectively. Net interest income on a tax equivalent basis was $145.6 million, $142.6 million and $143.7 million for the current, linked and prior year quarters, respectively. The increase from the linked and prior quarters reflects the benefit of higher yields combined with organic growth. In late September 2024 the Federal Reserve reduced the federal funds target rate by 50 basis points. In response, since the Company maintains an asset-sensitive balance sheet, deposit pricing has been adjusted to partially mitigate the impact on income from the repricing of variable rate loans.

Interest income increased $4.7 million during the third quarter 2024 due to increases in all interest earning categories, including loans, securities and interest earning cash accounts. Interest income increased primarily due to an increase in average balances compared to the linked quarter. Continued success in deposit generation has increased liquidity, which has been primarily deployed into the securities portfolio.

The average interest rate of new loan originations in the third quarter 2024 was 7.84%, a decrease of 23 basis points from the linked quarter. Investment purchases in the third quarter 2024 had a weighted average, tax equivalent yield of 4.97%.

Interest expense increased $1.7 million in the third quarter 2024 primarily due to an increase in deposit interest expense, partially offset by a decline in interest expense on borrowings. The average cost of interest-bearing deposits was 3.22%, an increase of 3 basis points compared to the linked quarter. The total cost of deposits, including noninterest-bearing demand accounts, was 2.18% during the third quarter 2024, compared to 2.16% in the linked quarter.

NIM, on a tax equivalent basis, was 4.17% in the third quarter 2024, a decrease of 2 basis points from the linked quarter and a decrease of 16 basis points from the prior year quarter. For the month of September 2024, the loan portfolio yield was 6.90% and the cost of total deposits was 2.18%.

Investments

At

September 30, 2024

June 30, 2024

September 30, 2023

($ in thousands)

Carrying
Value

Net
Unrealized
Loss

Carrying
Value

Net
Unrealized
Loss

Carrying
Value

Net
Unrealized
Loss

Available-for-sale (AFS)

$

1,786,793

$

(122,158

)

$

1,615,930

$

(172,734

)

$

1,487,104

$

(235,013

)

Held-to-maturity (HTM)

851,647

(46,351

)

772,648

(69,442

)

730,655

(108,780

)

Total

$

2,638,440

$

(168,509

)

$

2,388,578

$

(242,176

)

$

2,217,759

$

(343,793

)

Investment securities totaled $2.6 billion at September 30, 2024, an increase of $249.9 million from the linked quarter. The tangible common equity to tangible assets ratio adjusted for unrealized losses on held-to-maturity securities3 was 9.26% at September 30, 2024, compared to 8.82% at June 30, 2024.

______________________

3 The tangible common equity to tangible assets ratio adjusted for unrealized losses on held-to-maturity securities is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

Loans

The following table presents total loans for the most recent five quarters:

At

($ in thousands)

September 30,
2024

June 30,
2024

March 31,
2024

December 31,
2023

September 30,
2023

C&I

$

2,145,286

$

2,107,097

$

2,263,817

$

2,186,203

$

2,020,303

CRE investor owned

2,346,575

2,308,926

2,280,990

2,291,660

2,260,220

CRE owner occupied

1,322,714

1,313,742

1,279,929

1,262,264

1,255,885

SBA loans*

1,272,679

1,269,145

1,274,780

1,281,632

1,309,497

Sponsor finance*

819,079

865,883

865,180

872,264

888,000

Life insurance premium financing*

1,030,273

996,154

1,003,597

956,162

928,486

Tax credits*

724,441

738,249

718,383

734,594

683,580

Residential real estate

346,460

339,889

354,615

359,957

364,618

Construction and land development

796,586

791,780

726,742

670,567

639,555

Other

275,799

269,142

260,459

268,815

266,676

Total loans

$

11,079,892

$

11,000,007

$

11,028,492

$

10,884,118

$

10,616,820

Quarterly loan yield

6.95

%

6.95

%

6.87

%

6.87

%

6.80

%

Variable interest rate loans to total loans

61

%

61

%

61

%

61

%

61

%

*Specialty loan category

Loans totaled $11.1 billion at September 30, 2024, an increase of $79.9 million compared to the linked quarter. During the current quarter, C&I loans and CRE loans increased $38.2 million and $46.6 million, respectively. Average line utilization was approximately 44% for the quarter ended September 30, 2024, compared to 46% and 41% for the linked and prior year quarters, respectively.

Asset Quality

The following table presents the categories of nonperforming assets and related ratios for the most recent five quarters:

At

($ in thousands)

September 30,
2024

June 30,
2024

March 31,
2024

December 31,
2023

September 30,
2023

Nonperforming loans*

$

28,376

$

39,384

$

35,642

$

43,728

$

48,932

Other

4,516

8,746

8,466

5,736

6,933

Nonperforming assets*

$

32,892

$

48,130

$

44,108

$

49,464

$

55,865

Nonperforming loans to total loans

0.26

%

0.36

%

0.32

%

0.40

%

0.46

%

Nonperforming assets to total assets

0.22

%

0.33

%

0.30

%

0.34

%

0.40

%

Allowance for credit losses

$

139,778

$

139,464

$

135,498

$

134,771

$

142,133

Allowance for credit losses to total loans

1.26

%

1.27

%

1.23

%

1.24

%

1.34

%

Quarterly net charge-offs

$

3,850

$

605

$

5,864

$

28,479

$

6,856

*Guaranteed balances excluded

$

11,899

$

12,933

$

9,630

$

10,682

$

5,974

Nonperforming assets decreased $15.2 million and $23.0 million from the linked and prior year quarters, respectively. The decrease in nonperforming assets in the current quarter was primarily related to the sale of other real estate owned, the positive resolution on several loans, principal repayments and charge-offs in the quarter. Annualized net charge-offs totaled 14 basis points of average loans in the third quarter 2024, compared to 2 basis points in the linked quarter and 26 basis point in the prior year quarter.

The provision for credit losses totaled $4.1 million in the third quarter 2024, compared to $4.8 million and $8.0 million in the linked and prior year quarters, respectively. The provision for credit losses in the third quarter 2024 was primarily related to charge-offs and updates to qualitative factors used in the allowance calculation.

Deposits

The following table presents deposits broken out by type for the most recent five quarters:

At

($ in thousands)

September 30,
2024

June 30,
2024

March 31,
2024

December 31,
2023

September 30,
2023

Noninterest-bearing demand accounts

$

3,934,245

$

3,928,308

$

3,805,334

$

3,958,743

$

3,852,486

Interest-bearing demand accounts

3,048,981

2,951,899

2,956,282

2,950,259

2,749,598

Money market and savings accounts

4,121,543

4,039,626

4,006,702

3,994,455

3,837,145

Brokered certificates of deposit

480,934

494,870

659,005

482,759

695,551

Other certificates of deposit

879,619

867,680

826,378

790,155

775,127

Total deposit portfolio

$

12,465,322

$

12,282,383

$

12,253,701

$

12,176,371

$

11,909,907

Noninterest-bearing deposits to total deposits

31.6

%

32.0

%

31.1

%

32.5

%

32.3

%

Quarterly cost of deposits

2.18

%

2.16

%

2.13

%

2.03

%

1.84

%

Total deposits at September 30, 2024 were $12.5 billion, an increase of $182.9 million and $555.4 million from the linked and prior year quarters, respectively. Excluding brokered certificates of deposits, total deposits increased $196.9 million and $770.0 million, from the linked and prior year quarters, respectively. Reciprocal deposits, which are placed through third party programs to provide FDIC insurance on larger deposit relationships, totaled $1.2 billion at both September 30, 2024 and June 30, 2024.

Total estimated insured deposits,4 which includes collateralized deposits, reciprocal accounts and accounts that qualify for pass-through insurance, totaled $8.8 billion, or 70% of total deposits, at September 30, 2024 compared to $8.7 billion, or 71% of total deposits, at June 30, 2024.

__________________

4 Estimated insured deposits is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

Noninterest Income

The following table presents a comparative summary of the major components of noninterest income for the periods indicated:

Linked quarter comparison

Prior year comparison

Quarter ended

Quarter ended

($ in thousands)

September 30,
2024

June 30,
2024

Increase
(decrease)

September 30,
2023

Increase
(decrease)

Deposit service charges

$

4,649

$

4,542

$

107

2

%

$

4,187

$

462

11

%

Wealth management revenue

2,599

2,590

9

%

2,614

(15

)

(1

)%

Card services revenue

2,573

2,497

76

3

%

2,560

13

1

%

Tax credit income (loss)

3,252

1,874

1,378

74

%

(2,673

)

5,925

222

%

Other income

8,347

3,991

4,356

109

%

5,397

2,950

55

%

Total noninterest income

$

21,420

$

15,494

$

5,926

38

%

$

12,085

$

9,335

77

%

Total noninterest income was $21.4 million for the third quarter 2024, an increase of $5.9 million and $9.3 million from the linked and prior year quarter, respectively. The increase from the linked and prior year quarters was primarily due to an increase in tax credit income from a positive change in credits carried at fair value, and a net gain on the sale of other real estate that is included in Other income. Tax credit income varies based on transaction volumes and fair value changes on credits carried at fair value.

The following table presents a comparative summary of the major components of other income for the periods indicated:

Linked quarter comparison

Prior year comparison

Quarter ended

Quarter ended

($ in thousands)

September 30,
2024

June 30,
2024

Increase
(decrease)

September 30,
2023

Increase
(decrease)

Gain on sales of other real estate owned

$

3,159

$

$

3,159

100

%

$

$

3,159

100

%

BOLI

1,123

855

268

31

%

822

301

37

%

Community development investments

1,177

381

796

209

%

338

839

248

%

Private equity fund distributions

614

411

203

49

%

181

433

239

%

Servicing fees

539

594

(55

)

(9

)%

701

(162

)

(23

)%

Swap fees

17

217

(200

)

(92

)%

54

(37

)

(69

)%

Gain on SBA loan sales

%

1,514

(1,514

)

(100

)%

Miscellaneous income

1,718

1,533

185

12

%

1,787

(69

)

(4

)%

Total other income

$

8,347

$

3,991

$

4,356

109

%

$

5,397

$

2,950

55

%

The increase in other income from the linked and prior year quarters was primarily driven by a $3.2 million net gain on the sale of other real estate in the third quarter 2024 and higher community development income. Community development income and private equity fund distributions are not consistent sources of income and fluctuate based on distributions from the underlying funds. The increase from the prior year quarter was partially offset by a decline in the gain on SBA loan sales that were transacted in the prior year.

Noninterest Expense

The following table presents a comparative summary of the major components of noninterest expense for the periods indicated:

Linked quarter comparison

Prior year comparison

Quarter ended

Quarter ended

($ in thousands)

September 30,
2024

June 30,
2024

Increase
(decrease)

September 30,
2023

Increase
(decrease)

Employee compensation and benefits

$

45,359

$

44,524

$

835

2

%

$

40,771

$

4,588

11

%

Deposit costs

23,781

21,706

2,075

10

%

20,987

2,794

13

%

Occupancy

4,372

4,197

175

4

%

4,198

174

4

%

Core conversion expense

1,375

1,250

125

10

%

1,375

100

%

Other expense

23,120

22,340

780

3

%

22,688

432

2

%

Total noninterest expense

$

98,007

$

94,017

$

3,990

4

%

$

88,644

$

9,363

11

%

Employee compensation and benefits increased $0.8 million from the linked quarter primarily due to an increase in the number of work days in the quarter and the success in recruiting new relationship bankers. Deposit costs relate to certain specialized deposit businesses that receive an earnings credit allowance for deposit related expenses that are impacted by interest rates and average balances. Deposit costs increased $2.1 million from the linked quarter primarily due to an increase of $151.6 million in average deposit vertical balances from the linked quarter. Expenses related to the core system conversion for the current and linked quarters were $1.4 million and $1.3 million, respectively, due to the continued progress on the project, which is expected to be completed during the fourth quarter 2024.

The increase in noninterest expense of $9.4 million from the prior year quarter was primarily due to an increase in the associate base, merit increases throughout 2023 and 2024, an increase in variable deposit costs due to higher earnings credit rates and average balances, and additional expenses incurred related to the core system conversion.

For the third quarter 2024, the core efficiency ratio5 was 58.4%, compared to 58.1% for the linked quarter and 56.2% for the prior year quarter.

___________________

5 Core efficiency ratio is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

Income Taxes

The effective tax rate was 19.4%, compared to 20.5% and 21.7% in the linked and prior year quarters, respectively. The decrease in the effective tax rate from the linked and prior year quarters was driven by tax credit opportunities the Company has deployed as part of its tax planning strategy.

Capital

The following table presents total equity and various capital ratios for the most recent five quarters:

At

($ in thousands)

September 30,
2024*

June 30,
2024

March 31,
2024

December 31,
2023

September 30,
2023

Shareholders’ equity

$

1,832,011

$

1,755,273

$

1,731,725

$

1,716,068

$

1,611,880

Total risk-based capital to risk-weighted assets

14.8

%

14.6

%

14.3

%

14.2

%

14.1

%

Tier 1 capital to risk weighted assets

13.2

%

13.0

%

12.8

%

12.7

%

12.6

%

Common equity tier 1 capital to risk-weighted assets

11.9

%

11.7

%

11.4

%

11.3

%

11.2

%

Leverage ratio

11.2

%

11.1

%

11.0

%

11.0

%

10.9

%

Tangible common equity to tangible assets

9.50

%

9.18

%

9.01

%

8.96

%

8.51

%

*Capital ratios for the current quarter are preliminary and subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

Total equity was $1.8 billion at September 30, 2024, an increase of $76.7 million from the linked quarter. Tangible common book value per share was $37.26 at September 30, 2024, compared to $35.02 and $31.06 at June 30, 2024 and September 30, 2023, respectively.

The Company’s regulatory capital ratios continue to exceed the “well-capitalized” regulatory benchmark. Capital ratios for the current quarter are subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

Use of Non-GAAP Financial Measures

The Company’s accounting and reporting policies conform to generally accepted accounting principles in the United States (“GAAP”) and the prevailing practices in the banking industry. However, the Company provides additional financial measures, such as tangible common equity, PPNR, ROATCE, core efficiency ratio, the tangible common equity to tangible assets ratio, tangible book value per common share, estimated insured deposits and adjusted diluted earnings per share, in this release that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position, or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.

The Company considers its tangible common equity, PPNR, ROATCE, core efficiency ratio, the tangible common equity to tangible assets ratio, tangible book value per common share, estimated insured deposits and adjusted diluted earnings per share, collectively “core performance measures,” presented in this earnings release and the included tables as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis. Core performance measures exclude certain other income and expense items, such as the FDIC special assessment, core conversion expenses, merger-related expenses, facilities charges, and the gain or loss on the sale of other real estate owned and investment securities, that the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis. The attached tables contain a reconciliation of these core performance measures to the GAAP measures. The Company believes that the tangible common equity to tangible assets ratio provides useful information to investors about the Company’s capital strength even though it is considered to be a non-GAAP financial measure and is not part of the regulatory capital requirements to which the Company is subject.

The Company believes these non-GAAP measures and ratios, when taken together with the corresponding GAAP measures and ratios, provide meaningful supplemental information regarding the Company’s performance and capital strength. The Company’s management uses, and believes that investors benefit from referring to, these non-GAAP measures and ratios in assessing the Company’s operating results and related trends and when forecasting future periods. However, these non-GAAP measures and ratios should be considered in addition to, and not as a substitute for or preferable to, ratios prepared in accordance with GAAP. In the attached tables, the Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measures for the periods indicated.

Conference Call and Webcast Information

The Company will host a conference call and webcast at 10:00 a.m. Central Time on Tuesday, October 22, 2024. During the call, management will review the third quarter 2024 results and related matters. This press release as well as a related slide presentation will be accessible on the Company’s website at www.enterprisebank.com under “Investor Relations” prior to the scheduled broadcast of the conference call. The call can be accessed via this same website page, or via telephone at 1-800-715-9871. We encourage participants to pre-register for the conference call using the following link: https://bit.ly/EFSC3Q2024EarningsCallRegistration. Callers who pre-register will be given a conference passcode and unique PIN to gain immediate access to the call and bypass the live operator. Participants may pre-register at any time, including up to and after the call start time. A recorded replay of the conference call will be available on the website after the call’s completion. The replay will be available for at least two weeks following the conference call.

About Enterprise Financial Services Corp

Enterprise Financial Services Corp (Nasdaq: EFSC), with approximately $15.0 billion in assets, is a financial holding company headquartered in Clayton, Missouri. Enterprise Bank & Trust, a Missouri state-chartered trust company with banking powers and a wholly-owned subsidiary of EFSC, operates branch offices in Arizona, California, Florida, Kansas, Missouri, Nevada, and New Mexico, and SBA loan and deposit production offices throughout the country. Enterprise Bank & Trust offers a range of business and personal banking services and wealth management services. Enterprise Trust, a division of Enterprise Bank & Trust, provides financial planning, estate planning, investment management and trust services to businesses, individuals, institutions, retirement plans and non-profit organizations. Additional information is available at www.enterprisebank.com.

Enterprise Financial Services Corp’s common stock is traded on the Nasdaq Stock Market under the symbol “EFSC.” Please visit our website at www.enterprisebank.com to see our regularly posted material information.

Forward-looking Statements

Readers should note that, in addition to the historical information contained herein, this press release contains “forward-looking statements” within the meaning of, and intended to be covered by, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company’s expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, liquidity, yields and returns, loan diversification and credit management, shareholder value creation and the impact of acquisitions.

Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “pro forma”, “pipeline” and other similar words and expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak only as of the date they are made. Because forward-looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those anticipated in the forward-looking statements and future results could differ materially from historical performance. They are neither statements of historical fact nor guarantees or assurances of future performance. While there is no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those in the forward-looking statements include the following, without limitation: the Company’s ability to efficiently integrate acquisitions into its operations, retain the customers of these businesses and grow the acquired operations, as well as credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to general and local economic and market conditions, high unemployment rates, higher inflation and its impacts (including U.S. federal government measures to address higher inflation), U.S. fiscal debt, budget and tax matters, and any slowdown in global economic growth, risks associated with rapid increases or decreases in prevailing interest rates, our ability to attract and retain deposits and access to other sources of liquidity, consolidation in the banking industry, competition from banks and other financial institutions, the Company’s ability to attract and retain relationship officers and other key personnel, burdens imposed by federal and state regulation, changes in legislative or regulatory requirements, as well as current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses, including rules and regulations relating to bank products and financial services, changes in accounting policies and practices or accounting standards, changes in the method of determining LIBOR and the phase out of LIBOR, natural disasters, terrorist activities, war and geopolitical matters (including the war in Israel and potential for a broader regional conflict and the war in Ukraine and the imposition of additional sanctions and export controls in connection therewith), or pandemics, and their effects on economic and business environments in which we operate, including the related disruption to the financial market and other economic activity, and those factors and risks referenced from time to time in the Company’s filings with the Securities and Exchange Commission (the “SEC”), including in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, and the Company’s other filings with the SEC. The Company cautions that the preceding list is not exhaustive of all possible risk factors and other factors could also adversely affect the Company’s results.

For any forward-looking statements made in this press release or in any documents, EFSC claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

Readers are cautioned not to place undue reliance on any forward-looking statements. Except to the extent required by applicable law or regulation, EFSC disclaims any obligation to revise or publicly release any revision or update to any of the forward-looking statements included herein to reflect events or circumstances that occur after the date on which such statements were made.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited)

Quarter ended

Nine months ended

(in thousands, except per share data)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

EARNINGS SUMMARY

Net interest income

$

143,469

$

140,529

$

137,728

$

140,732

$

141,639

$

421,726

$

421,860

Provision for credit losses

4,099

4,819

5,756

18,053

8,030

14,674

18,552

Noninterest income

21,420

15,494

12,158

25,452

12,085

49,072

43,273

Noninterest expense

98,007

94,017

93,501

92,603

88,644

285,525

255,583

Income before income tax expense

62,783

57,187

50,629

55,528

57,050

170,599

190,998

Income tax expense

12,198

11,741

10,228

10,999

12,385

34,167

41,468

Net income

50,585

45,446

40,401

44,529

44,665

136,432

149,530

Preferred stock dividends

938

937

938

937

938

2,813

2,813

Net income available to common shareholders

$

49,647

$

44,509

$

39,463

$

43,592

$

43,727

$

133,619

$

146,717

Diluted earnings per common share

$

1.32

$

1.19

$

1.05

$

1.16

$

1.17

$

3.56

$

3.91

Adjusted diluted earnings per common share1

$

1.29

$

1.21

$

1.07

$

1.20

$

1.17

$

3.57

$

3.90

Return on average assets

1.36

%

1.25

%

1.12

%

1.23

%

1.26

%

1.24

%

1.47

%

Adjusted return on average assets1

1.32

%

1.27

%

1.14

%

1.28

%

1.26

%

1.24

%

1.46

%

Return on average common equity1

11.40

%

10.68

%

9.52

%

10.94

%

11.00

%

10.55

%

12.73

%

Adjusted return on average common equity1

11.09

%

10.90

%

9.70

%

11.35

%

11.00

%

10.58

%

12.69

%

ROATCE1

14.55

%

13.77

%

12.31

%

14.38

%

14.49

%

13.56

%

16.90

%

Adjusted ROATCE1

14.16

%

14.06

%

12.53

%

14.92

%

14.49

%

13.60

%

16.85

%

Net interest margin (tax equivalent)

4.17

%

4.19

%

4.13

%

4.23

%

4.33

%

4.17

%

4.50

%

Efficiency ratio

59.44

%

60.26

%

62.38

%

55.72

%

57.66

%

60.65

%

54.95

%

Core efficiency ratio1

58.42

%

58.09

%

60.21

%

53.06

%

56.18

%

58.89

%

53.55

%

Assets

$

14,954,125

$

14,615,666

$

14,613,338

$

14,518,590

$

14,025,042

Average assets

$

14,849,455

$

14,646,381

$

14,556,119

$

14,332,804

$

14,068,860

$

14,684,589

$

13,627,448

Period end common shares outstanding

37,184

37,344

37,515

37,416

37,385

Dividends per common share

$

0.27

$

0.26

$

0.25

$

0.25

$

0.25

$

0.78

$

0.75

Tangible book value per common share1

$

37.26

$

35.02

$

34.21

$

33.85

$

31.06

Tangible common equity to tangible assets1

9.50

%

9.18

%

9.01

%

8.96

%

8.51

%

Total risk-based capital to risk-weighted assets2

14.8

%

14.6

%

14.3

%

14.2

%

14.1

%

1Refer to Reconciliations of Non-GAAP Financial Measures tables for a reconciliation of these measures to GAAP.

2Capital ratios for the current quarter are preliminary and subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Quarter ended

Nine months ended

(in thousands, except per share data)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

INCOME STATEMENTS

NET INTEREST INCOME

Interest income

$

216,304

$

211,644

$

207,723

$

207,083

$

200,906

$

635,671

$

557,836

Interest expense

72,835

71,115

69,995

66,351

59,267

213,945

135,976

Net interest income

143,469

140,529

137,728

140,732

141,639

421,726

421,860

Provision for credit losses

4,099

4,819

5,756

18,053

8,030

14,674

18,552

Net interest income after provision for credit losses

139,370

135,710

131,972

122,679

133,609

407,052

403,308

NONINTEREST INCOME

Deposit service charges

4,649

4,542

4,423

4,334

4,187

13,614

12,225

Wealth management revenue

2,599

2,590

2,544

2,428

2,614

7,733

7,602

Card services revenue

2,573

2,497

2,412

2,666

2,560

7,482

7,362

Tax credit income (loss)

3,252

1,874

(2,190

)

9,688

(2,673

)

2,936

(492

)

Other income

8,347

3,991

4,969

6,336

5,397

17,307

16,576

Total noninterest income

21,420

15,494

12,158

25,452

12,085

49,072

43,273

NONINTEREST EXPENSE

Employee compensation and benefits

45,359

44,524

45,262

39,651

40,771

135,145

124,915

Deposit costs

23,781

21,706

20,277

21,606

20,987

65,764

50,688

Occupancy

4,372

4,197

4,326

4,313

4,198

12,895

12,213

FDIC special assessment

625

2,412

625

Core conversion expense

1,375

1,250

350

2,975

Other expense

23,120

22,340

22,661

24,621

22,688

68,121

67,767

Total noninterest expense

98,007

94,017

93,501

92,603

88,644

285,525

255,583

Income before income tax expense

62,783

57,187

50,629

55,528

57,050

170,599

190,998

Income tax expense

12,198

11,741

10,228

10,999

12,385

34,167

41,468

Net income

$

50,585

$

45,446

$

40,401

$

44,529

$

44,665

$

136,432

$

149,530

Preferred stock dividends

938

937

938

937

938

2,813

2,813

Net income available to common shareholders

$

49,647

$

44,509

$

39,463

$

43,592

$

43,727

$

133,619

$

146,717

Basic earnings per common share

$

1.33

$

1.19

$

1.05

$

1.16

$

1.17

$

3.57

$

3.93

Diluted earnings per common share

$

1.32

$

1.19

$

1.05

$

1.16

$

1.17

$

3.56

$

3.91

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

At

($ in thousands)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

BALANCE SHEET

ASSETS

Cash and due from banks

$

210,984

$

176,698

$

157,697

$

193,275

$

190,806

Interest-earning deposits

218,919

219,342

215,951

243,610

184,245

Debt and equity investments

2,714,194

2,460,549

2,443,977

2,434,902

2,279,578

Loans held for sale

304

606

610

359

212

Loans

11,079,892

11,000,007

11,028,492

10,884,118

10,616,820

Allowance for credit losses

(139,778

)

(139,464

)

(135,498

)

(134,771

)

(142,133

)

Total loans, net

10,940,114

10,860,543

10,892,994

10,749,347

10,474,687

Fixed assets, net

44,368

44,831

44,382

42,681

41,268

Goodwill

365,164

365,164

365,164

365,164

365,164

Intangible assets, net

9,400

10,327

11,271

12,318

13,425

Other assets

450,678

477,606

481,292

476,934

475,657

Total assets

$

14,954,125

$

14,615,666

$

14,613,338

$

14,518,590

$

14,025,042

LIABILITIES AND SHAREHOLDERS’ EQUITY

Noninterest-bearing deposits

$

3,934,245

$

3,928,308

$

3,805,334

$

3,958,743

$

3,852,486

Interest-bearing deposits

8,531,077

8,354,075

8,448,367

8,217,628

8,057,421

Total deposits

12,465,322

12,282,383

12,253,701

12,176,371

11,909,907

Subordinated debentures and notes

156,407

156,265

156,124

155,984

155,844

FHLB advances

150,000

78,000

125,000

Other borrowings

170,815

178,269

195,246

297,829

182,372

Other liabilities

179,570

165,476

151,542

172,338

165,039

Total liabilities

13,122,114

12,860,393

12,881,613

12,802,522

12,413,162

Shareholders’ equity:

Preferred stock

71,988

71,988

71,988

71,988

71,988

Common stock

372

373

375

374

374

Additional paid-in capital

992,642

994,116

995,969

995,208

992,044

Retained earnings

845,844

810,935

778,784

749,513

715,303

Accumulated other comprehensive loss

(78,835

)

(122,139

)

(115,391

)

(101,015

)

(167,829

)

Total shareholders’ equity

1,832,011

1,755,273

1,731,725

1,716,068

1,611,880

Total liabilities and shareholders’ equity

$

14,954,125

$

14,615,666

$

14,613,338

$

14,518,590

$

14,025,042

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Nine months ended

September 30, 2024

September 30, 2023

($ in thousands)

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

Average
Balance

Interest
Income/
Expense

Average
Yield/
Rate

AVERAGE BALANCE SHEET

ASSETS

Interest-earning assets:

Loans1, 2

$

10,954,063

$

567,687

6.92%

$

10,203,291

$

503,458

6.60%

Securities2

2,433,659

60,851

3.34

2,296,485

52,743

3.07

Interest-earning deposits

332,409

13,306

5.35

206,110

7,799

5.06

Total interest-earning assets

13,720,131

641,844

6.25

12,705,886

564,000

5.93

Noninterest-earning assets

964,458

921,562

Total assets

$

14,684,589

$

13,627,448

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing liabilities:

Interest-bearing demand accounts

$

2,964,667

$

57,415

2.59%

$

2,462,988

$

29,728

1.61%

Money market accounts

3,462,993

96,777

3.73

2,942,970

62,397

2.83

Savings accounts

573,853

983

0.23

688,157

707

0.14

Certificates of deposit

1,374,176

44,441

4.32

1,139,489

28,555

3.35

Total interest-bearing deposits

8,375,689

199,616

3.18

7,233,604

121,387

2.24

Subordinated debentures and notes

156,188

7,863

6.72

155,633

7,306

6.28

FHLB advances

39,427

1,649

5.59

73,020

2,752

5.04

Securities sold under agreements to repurchase

167,939

4,422

3.52

174,783

2,422

1.85

Other borrowings

38,381

395

1.37

79,396

2,109

3.55

Total interest-bearing liabilities

8,777,624

213,945

3.26

7,716,436

135,976

2.36

Noninterest-bearing liabilities:

Demand deposits

3,982,015

4,178,038

Other liabilities

161,033

119,883

Total liabilities

12,920,672

12,014,357

Shareholders' equity

1,763,917

1,613,091

Total liabilities and shareholders' equity

$

14,684,589

$

13,627,448

Total net interest income

$

427,899

$

428,024

Net interest margin

4.17%

4.50%

1 Average balances include nonaccrual loans. Interest income includes net loan fees of $7.2 million and $10.7 million for the nine months ended September 30, 2024 and September 30, 2023, respectively.

2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%. The tax-equivalent adjustments were $6.2 million for both the nine months ended September 30, 2024 and September 30, 2023, respectively.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

At or for the quarter ended

($ in thousands)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

LOAN PORTFOLIO

Commercial and industrial

$

4,628,488

$

4,619,448

$

4,766,310

$

4,672,559

$

4,448,535

Commercial real estate

4,915,176

4,856,751

4,804,803

4,803,571

4,794,355

Construction real estate

896,325

893,672

820,416

760,425

723,796

Residential real estate

355,279

351,934

367,218

372,188

376,120

Other

284,624

278,202

269,745

275,375

274,014

Total loans

$

11,079,892

$

11,000,007

$

11,028,492

$

10,884,118

$

10,616,820

DEPOSIT PORTFOLIO

Noninterest-bearing demand accounts

$

3,934,245

$

3,928,308

$

3,805,334

$

3,958,743

$

3,852,486

Interest-bearing demand accounts

3,048,981

2,951,899

2,956,282

2,950,259

2,749,598

Money market and savings accounts

4,121,543

4,039,626

4,006,702

3,994,455

3,837,145

Brokered certificates of deposit

480,934

494,870

659,005

482,759

695,551

Other certificates of deposit

879,619

867,680

826,378

790,155

775,127

Total deposits

$

12,465,322

$

12,282,383

$

12,253,701

$

12,176,371

$

11,909,907

AVERAGE BALANCES

Loans

$

10,971,575

$

10,962,488

$

10,927,932

$

10,685,961

$

10,521,966

Securities

2,503,124

2,396,519

2,400,571

2,276,915

2,302,850

Interest-earning assets

13,877,631

13,684,459

13,596,571

13,383,638

13,160,587

Assets

14,849,455

14,646,381

14,556,119

14,332,804

14,068,860

Deposits

12,546,086

12,344,253

12,180,703

12,163,346

11,922,534

Shareholders’ equity

1,804,369

1,748,240

1,738,698

1,652,882

1,648,605

Tangible common equity1

1,357,362

1,300,305

1,289,776

1,202,872

1,197,486

YIELDS (tax equivalent)

Loans

6.95

%

6.95

%

6.87

%

6.87

%

6.80

%

Securities

3.40

3.35

3.27

3.20

3.11

Interest-earning assets

6.26

6.28

6.20

6.20

6.12

Interest-bearing deposits

3.22

3.19

3.14

3.03

2.77

Deposits

2.18

2.16

2.13

2.03

1.84

Subordinated debentures and notes

6.86

6.91

6.40

6.30

6.28

FHLB advances and other borrowed funds

3.01

3.52

3.80

3.06

2.76

Interest-bearing liabilities

3.28

3.26

3.22

3.09

2.84

Net interest margin

4.17

4.19

4.13

4.23

4.33

1Refer to Reconciliations of Non-GAAP Financial Measures tables for a reconciliation of these measures to GAAP.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Quarter ended

(in thousands, except per share data)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

ASSET QUALITY

Net charge-offs

$

3,850

$

605

$

5,864

$

28,479

$

6,856

Nonperforming loans

28,376

39,384

35,642

43,728

48,932

Classified assets

179,883

169,822

185,150

185,389

184,393

Nonperforming loans to total loans

0.26

%

0.36

%

0.32

%

0.40

%

0.46

%

Nonperforming assets to total assets

0.22

%

0.33

%

0.30

%

0.34

%

0.40

%

Allowance for credit losses to total loans

1.26

%

1.27

%

1.23

%

1.24

%

1.34

%

Allowance for credit losses to total loans, excluding guaranteed loans

1.38

%

1.38

%

1.34

%

1.35

%

1.47

%

Allowance for credit losses to nonperforming loans

492.6

%

354.1

%

380.2

%

308.2

%

290.5

%

Net charge-offs to average loans -annualized

0.14

%

0.02

%

0.22

%

1.06

%

0.26

%

WEALTH MANAGEMENT

Trust assets under management

$

2,499,807

$

2,367,409

$

2,352,902

$

2,235,073

$

2,129,408

SHARE DATA

Book value per common share

$

47.33

$

45.08

$

44.24

$

43.94

$

41.19

Tangible book value per common share1

$

37.26

$

35.02

$

34.21

$

33.85

$

31.06

Market value per share

$

51.26

$

40.91

$

40.56

$

44.65

$

37.50

Period end common shares outstanding

37,184

37,344

37,515

37,416

37,385

Average basic common shares

37,337

37,485

37,490

37,421

37,405

Average diluted common shares

37,483

37,540

37,597

37,554

37,520

CAPITAL

Total risk-based capital to risk-weighted assets2

14.8

%

14.6

%

14.3

%

14.2

%

14.1

%

Tier 1 capital to risk-weighted assets2

13.2

%

13.0

%

12.8

%

12.7

%

12.6

%

Common equity tier 1 capital to risk-weighted assets2

11.9

%

11.7

%

11.4

%

11.3

%

11.2

%

Tangible common equity to tangible assets1

9.50

%

9.18

%

9.01

%

8.96

%

8.51

%

1Refer to Reconciliations of Non-GAAP Financial Measures tables for a reconciliation of these measures to GAAP.

2Capital ratios for the current quarter are preliminary and subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

ENTERPRISE FINANCIAL SERVICES CORP

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Quarter ended

Nine months ended

($ in thousands)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

CORE EFFICIENCY RATIO

Net interest income (GAAP)

$

143,469

$

140,529

$

137,728

$

140,732

$

141,639

$

421,726

$

421,860

Tax-equivalent adjustment

2,086

2,047

2,040

1,915

2,061

6,173

6,164

Noninterest income (GAAP)

21,420

15,494

12,158

25,452

12,085

49,072

43,273

Less gain on sale of investment securities

220

381

Less gain (loss) on sale of other real estate owned

3,159

(2

)

3,157

187

Core revenue (non-GAAP)

163,816

158,070

151,928

167,879

155,785

473,814

470,729

Noninterest expense (GAAP)

98,007

94,017

93,501

92,603

88,644

285,525

255,583

Less FDIC special assessment

625

2,412

625

Less core conversion expense

1,375

1,250

350

2,975

Less amortization on intangibles

927

944

1,047

1,108

1,118

2,918

3,493

Core noninterest expense (non-GAAP)

$

95,705

$

91,823

$

91,479

$

89,083

$

87,526

$

279,007

$

252,090

Core efficiency ratio (non-GAAP)

58.42

%

58.09

%

60.21

%

53.06

%

56.18

%

58.89

%

53.55

%

Quarter ended

(in thousands, except per share data)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

TANGIBLE COMMON EQUITY, TANGIBLE BOOK VALUE PER SHARE AND TANGIBLE COMMON EQUITY RATIO

Shareholders’ equity (GAAP)

$

1,832,011

$

1,755,273

$

1,731,725

$

1,716,068

$

1,611,880

Less preferred stock

71,988

71,988

71,988

71,988

71,988

Less goodwill

365,164

365,164

365,164

365,164

365,164

Less intangible assets

9,400

10,327

11,271

12,318

13,425

Tangible common equity (non-GAAP)

$

1,385,459

$

1,307,794

$

1,283,302

$

1,266,598

$

1,161,303

Less net unrealized losses on HTM securities, after tax

34,856

52,220

47,822

41,038

81,367

Tangible common equity adjusted for unrealized losses on HTM securities (non-GAAP)

$

1,350,603

$

1,255,574

$

1,235,480

$

1,225,560

$

1,079,936

Common shares outstanding

37,184

37,344

37,515

37,416

37,385

Tangible book value per share (non-GAAP)

$

37.26

$

35.02

$

34.21

$

33.85

$

31.06

Total assets (GAAP)

$

14,954,125

$

14,615,666

$

14,613,338

$

14,518,590

$

14,025,042

Less goodwill

365,164

365,164

365,164

365,164

365,164

Less intangible assets

9,400

10,327

11,271

12,318

13,425

Tangible assets (non-GAAP)

$

14,579,561

$

14,240,175

$

14,236,903

$

14,141,108

$

13,646,453

Tangible common equity to tangible assets (non-GAAP)

9.50

%

9.18

%

9.01

%

8.96

%

8.51

%

Tangible common equity to tangible assets adjusted for unrealized losses on HTM securities (non-GAAP)

9.26

%

8.82

%

8.68

%

8.67

%

7.91

%

Quarter Ended

Nine months ended

($ in thousands)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

RETURN ON AVERAGE TANGIBLE COMMON EQUITY (ROATCE), RETURN ON AVERAGE ASSETS (ROAA) AND DILUTED EARNINGS PER SHARE

Average shareholder’s equity (GAAP)

$

1,804,369

$

1,748,240

$

1,738,698

$

1,652,882

$

1,648,605

$

1,763,917

$

1,613,091

Less average preferred stock

71,988

71,988

71,988

71,988

71,988

71,988

71,988

Less average goodwill

365,164

365,164

365,164

365,164

365,164

365,164

365,164

Less average intangible assets

9,855

10,783

11,770

12,858

13,967

10,799

15,094

Average tangible common equity (non-GAAP)

$

1,357,362

$

1,300,305

$

1,289,776

$

1,202,872

$

1,197,486

$

1,315,966

$

1,160,845

Net income (GAAP)

$

50,585

$

45,446

$

40,401

$

44,529

$

44,665

$

136,432

$

149,530

FDIC special assessment (after tax)

470

1,814

470

Core conversion expense (after tax)

1,034

940

263

2,237

Less gain on sale of investment securities (after tax)

165

287

Less gain (loss) on sales of other real estate owned (after tax)

2,375

(1

)

2,374

141

Net income adjusted (non-GAAP)

$

49,244

$

46,386

$

41,135

$

46,178

$

44,665

$

136,765

$

149,102

Less preferred stock dividends

938

937

938

937

938

2,813

2,813

Net income available to common shareholders adjusted (non-GAAP)

$

48,306

$

45,449

$

40,197

$

45,241

$

43,727

$

133,952

$

146,289

Return on average common equity (non-GAAP)

11.40

%

10.68

%

9.52

%

10.94

%

11.00

%

10.55

%

12.73

%

Adjusted return on average common equity (non-GAAP)

11.09

%

10.90

%

9.70

%

11.35

%

11.00

%

10.58

%

12.69

%

ROATCE (non-GAAP)

14.55

%

13.77

%

12.31

%

14.38

%

14.49

%

13.56

%

16.90

%

Adjusted ROATCE (non-GAAP)

14.16

%

14.06

%

12.53

%

14.92

%

14.49

%

13.60

%

16.85

%

Average assets

$

14,849,455

$

14,646,381

$

14,556,119

$

14,332,804

$

14,068,860

$

14,684,589

$

13,627,448

Return on average assets (GAAP)

1.36

%

1.25

%

1.12

%

1.23

%

1.26

%

1.24

%

1.47

%

Adjusted return on average assets (non-GAAP)

1.32

%

1.27

%

1.14

%

1.28

%

1.26

%

1.24

%

1.46

%

Average diluted common shares

37,483

37,540

37,597

37,554

37,520

37,547

37,493

Diluted earnings per share (GAAP)

$

1.32

$

1.19

$

1.05

$

1.16

$

1.17

$

3.56

$

3.91

Adjusted diluted earnings per share (non-GAAP)

$

1.29

$

1.21

$

1.07

$

1.20

$

1.17

$

3.57

$

3.90

Quarter ended

($ in thousands)

Sep 30,
2024

Jun 30,
2024

Mar 31,
2024

Dec 31,
2023

Sep 30,
2023

CALCULATION OF PRE-PROVISION NET REVENUE (PPNR)

Net interest income

$

143,469

$

140,529

$

137,728

$

140,732

$

141,639

Noninterest income

21,420

15,494

12,158

25,452

12,085

FDIC special assessment

625

2,412

Core conversion expense

1,375

1,250

350

Less gain on sale of investment securities

220

Less gain (loss) on sales of other real estate owned

3,159

(2

)

Less noninterest expense

98,007

94,017

93,501

92,603

88,644

PPNR (non-GAAP)

$

65,098

$

63,256

$

57,362

$

75,773

$

65,080

Quarter ended

($ in thousands)

Sep 30,
2024

Jun 30,
2024

CALCULATION OF ESTIMATED INSURED DEPOSITS

Estimated uninsured deposits per Call Report

$

4,180,066

$

4,020,979

Collateralized/affiliate deposits

(463,103

)

(454,084

)

Accrued interest on deposits

(5,830

)

(5,632

)

Adjusted uninsured/uncollateralized deposits

3,711,133

3,561,263

Estimated insured/collateralized deposits

8,754,189

8,721,120

Total deposits

$

12,465,322

$

12,282,383

CT?id=bwnews&sty=20241021002081r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241021002081/en/