Financial Highlights

Financial Highlights
2017 FY
12/31/2017
2016 FY
12/31/2016
2015 FY
12/31/2015
2014 FY
12/31/2014
2013 FY
12/31/2013
Balance Sheet ($000)
Total Assets 24,833,415 25,641,424 24,604,962 23,994,280 23,072,036
Total Net Loans 13,845,540 13,271,260 12,292,767 11,312,706 10,795,304
Total Deposits 20,425,446 21,101,095 19,978,853 19,475,778 19,047,348
Equity Attributable to Parent Company 2,716,560 2,495,783 2,361,990 2,330,193 2,210,642
Total Equity 2,718,184 2,501,132 2,367,418 2,334,246 2,214,397
Profitability (%)
Net Income($000) 319,900 276,854 266,975 262,784 261,117
Net Income Attributable to Parent($000) 319,383 275,391 263,730 261,754 260,961
ROAA 1.28 1.13 1.12 1.16 1.19
Core ROAA 1.21 1.12 1.10 1.12 1.21
ROAE 12.14 11.09 11.25 11.48 11.99
ROATCE 13.32 11.96 12.21 12.56 12.82
Core ROAE 11.54 11 11.06 11.17 12.28
Net Interest Margin 3.20 3.04 2.94 3 3.11
Reported: Net Interest Margin 3.20 3.04 2.94 3 3.11
Efficiency Ratio 61.43 60.54 60.69 60.29 58.86
Noninterest Inc/ Operating Rev 39.79 40.92 41.40 41.19 40.34
Balance Sheet Ratios (%)
Loans/ Deposits 68.46 63.56 62.25 58.89 57.52
Securities/ Assets 35.81 38.11 40.24 40.20 39.19
Total Equity/ Total Assets 10.95 9.75 9.62 9.73 9.60
Tangible Equity/ Tangible Assets 10.43 9.25 9.09 9.18 9.02
Tang Common Equity/ Tang Assets 9.84 8.66 8.48 8.55 9
Asset Quality (%)
NPAs/ Assets NA 0.25 0.28 0.36 0.50
NPA Excl Restructured/ Assets 0.05 0.06 0.12 0.19 0.24
NPAs & 90+ PD/ Assets NA 0.32 0.34 0.42 0.56
NPAs/ Loans & REO NA 0.48 0.55 0.75 1.04
Nonaccrual & 90+ & OREO/ Assets 0.12 0.12 0.19 0.25 0.30
NPAs & 90+ PD/ Loans & REO NA 0.61 0.68 0.87 1.17
NPA & Loans 90+/ Tangible Common Equity + LLR NA 3.44 3.80 4.56 5.76
NCOs/ Avg Loans 0.31 0.25 0.28 0.31 0.30
Loan Loss Reserves/ Gross Loans 1.14 1.16 1.22 1.36 1.47
Reserves/ NPAs NA 240.27 222.41 180.83 141.37
Loan Loss Provision/ NCO 108.64 113.79 85.18 85.52 64.92
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 2,422,480 2,207,370 2,051,474 1,986,064 2,061,446
Tier 1 Capital($000) 2,567,264 2,352,154 2,196,258 2,131,169 2,061,761
Tier 2 Capital($000) 180,599 177,521 168,503 NA NA
Total Capital($000) 2,747,863 2,529,675 2,364,761 2,304,206 2,239,636
Total Risk-weighted Assets($000) 19,149,949 18,994,730 17,809,554 15,509,144 14,660,536
Tier 1 Common Capital (CET1) Ratio(%) 12.65 11.62 11.52 12.81 14.06
Tier 1 Ratio(%) 13.41 12.38 12.33 13.74 14.06
Total Capital Ratio(%) 14.35 13.32 13.28 14.86 15.28
Liquidity Coverage Ratio(%) NA NA NA NA NA
Leverage Ratio(%) 10.39 9.55 9.23 9.36 9.43
Basel III Leverage Ratio(%) NA NA NA NA NA
Per Share Information ($)
Common Shares Outstanding(actual) 106,615,043 106,720,252 107,349,797 111,511,075 116,544,155
Avg Diluted Shares(actual) 105,927,203 105,523,631 108,352,391 112,734,153 115,452,431
Basic Book Value per Share 24.12 22.03 20.65 19.60 18.97
As-reported Book Value per Share 24.14 22.12 20.73 19.64 19
Basic Tangible Book Value per Share 22.79 20.69 19.31 18.29 17.70
Common Dividends Declared per Share 0.86 0.82 0.78 0.74 0.71
EPS after Extra 2.89 2.49 2.31 2.25 2.24
EPS after Extra Growth(%) 16.30 7.40 2.60 0.70 (1.50)
Core EPS 2.73 2.46 2.26 2.17 2.28
Core EPS Growth(%) 11.20 9 3.70 (4.40) 0.90
Diluted EPS before Amortization 2.90 2.50 2.33 2.27 2.25
Pre-Provision Earnings per Share 2.63 2.54 2.29 2.23 2.28
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.