Try our mobile app

Published: 2021-01-20 16:01:29 ET
<<<  go to HWCPZ company page
EX-99.1 2 hwc-ex991_6.htm EX-99.1 hwc-ex991_6.htm

Exhibit 99.1

FOR IMMEDIATE RELEASE

January 20, 2021

 

 

For more information

Trisha Voltz Carlson, EVP, Investor Relations Manager

504.299.5208 or trisha.carlson@hancockwhitney.com

 

 

Hancock Whitney reports fourth quarter 2020 EPS of $1.17

Results include no tax expense resulting from tax strategies implemented at year-end; $0.21 contribution to EPS

 

GULFPORT, Miss. (January 20, 2021) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the fourth quarter of 2020. Net income for the fourth quarter of 2020 was $103.6 million, or $1.17 per diluted common share (EPS), compared to $79.4 million, or $0.90 per diluted common share, in the third quarter of 2020. Net income for the fourth quarter of 2019 was $92.1 million, or $1.03 per diluted common share. The fourth quarter of 2019 included $3.9 million ($.03 per share impact) of final merger costs associated with the September 2019 acquisition of MidSouth Bancorp, Inc.

 

Fourth Quarter 2020 Highlights

 

Tax strategies implemented in the fourth quarter added $0.21 to 4Q earnings

 

Pre-provision net revenue (PPNR) totaled $130.6 million, up $4.3 million, or 3%, linked-quarter

 

Allowance for credit losses (ACL) remains strong at 2.20% (2.42% excluding PPP loans); 4Q20 provision totaled $24.2 million, net charge-offs totaled $24.3 million

 

Net interest margin (NIM) remained stable at 3.22% (down 1 bp linked-quarter)

 

Nonperforming loans declined $37 million, or 20%, criticized commercial loans declined $19 million, or 5%, linked-quarter

 

CET1 ratio 10.70%(e), up 40 bps; TCE ratio 7.64%, up 11 bps

 

Loans declined $450 million linked-quarter, mostly from $318 million in net Paycheck Protection Program (PPP) loan forgiveness during the quarter

 

Deposits increased $667 million linked-quarter, mainly related to pandemic-related deposit growth and seasonal year-end inflows

 

“The fourth quarter was a strong finish to a very challenging year,” said John M. Hairston, President and CEO. “Reported earnings were up 31% as we implemented several tax strategies at year-end that allowed us to partially recoup losses booked earlier in the year. In addition, core results remained solid with pre-provision net revenue up over $4 million, or 3%, linked-quarter. Our margin was stable, asset quality metrics improved, expenses were down and fees outside of specialty and mortgage lines of business improved. We continued to rebuild our capital in the quarter while maintaining our dividend at current levels. As we begin the new year, we recognize pandemic-related headwinds still exist, however we look forward to improved performance in 2021 and believe we are well-positioned to continue execution of strategies designed to enhance shareholder value.”  

 

Loans

Loans totaled $21.8 billion at December 31, 2020, down $450 million, or 2%, linked-quarter. During the fourth quarter of 2020, $318 million, net, of PPP loans were forgiven, contributing to the majority of the decline in the quarter. Modest growth in our markets, mainly in commercial, was offset by net declines in other business lines

 

1

 


such as energy and indirect. While mortgage originations remained strong given today’s low rate environment, activity has slowed somewhat, with most loans being sold in the secondary market.

 

Average loans totaled $22.1 billion for the fourth quarter of 2020, down 2% linked-quarter.

 

Management expects loans to decline once again in the first quarter of 2021, as significantly more PPP loans are forgiven and opportunities for new organic growth remain low in light of the slow economic environment. The company will participate in the extended CARES Act Paycheck Protection Program, and expects new loan growth to partially offset the declines noted above.

 

Deposits

Total deposits at December 31, 2020 were $27.7 billion, up $667 million, or 2%, from September 30, 2020. Almost half of the quarterly increase was in noninterest-bearing deposits related to stimulus and other pandemic-related growth, as well as seasonal year-end deposit inflows and new account generation.

 

DDAs totaled $12.2 billion at December 31, 2020, up $318 million, or 3%, from September 30, 2020 and comprised 44% of total period-end deposits at December 31, 2020. Interest-bearing transaction and savings deposits totaled $10.4 billion at the end of the fourth quarter of 2020, up $442.0 million, or 4%, linked-quarter. Compared to September 30, 2020, time deposits of $1.8 billion were down $151.7 million, or 8%. Interest-bearing public fund deposits increased $58.7 million, or 2%, to $3.2 billion.

 

Average deposits for the fourth quarter of 2020 were $27.0 billion, up $276.7 million, or 1%, linked-quarter.

 

Asset Quality

The total allowance for credit losses was $480.1 million at December 31, 2020, virtually unchanged from September 30, 2020. During the fourth quarter of 2020, the company recorded a total provision for credit losses of $24.2 million, slightly lower compared to $25.0 million in the third quarter of 2020. Net charge-offs totaled $24.3 million in the fourth quarter of 2020, or 0.44% of average total loans on an annualized basis, up slightly from $24.0 million, 0.43% of average total loans in the third quarter of 2020. Included in the fourth quarter’s net charge-offs are $4.0 million of energy credits, $13.6 million in healthcare dependent credits and $6.7 million of various other credits.

 

The ratio of ACL to period-end loans was 2.20% (2.42% excluding PPP loans) at December 31, 2020, compared to 2.16% (2.40% excluding PPP loans) at September 30, 2020.

 

The company continues to evaluate certain credits in light of the ongoing financial challenges some companies are having as a result of the COVID-19 pandemic shutdown in certain markets. Included on slide 11 in the earnings deck, are the sectors under focus related to the economic impact of the pandemic, and details regarding the status of loans within those lines of business. As of the end of the year, there were only $13 million in COVID-related deferrals compared to a peak of $3.6 billion in May. The company has converted approximately $336 million in loans to structured solutions, or modified loans, for businesses still impacted by the pandemic.

 

Despite today’s economic challenging environment, the company’s overall asset quality metrics continued to improve with both commercial criticized and total nonperforming loans down 5% and 20%, respectively, linked-quarter. Nonperforming assets (NPAs) totaled $155.8 million at December 31, 2020, down $36.4 million, or 19%, from September 30, 2020. During the fourth quarter of 2020, total nonperforming loans decreased $36.4 million, or 20%, while ORE and foreclosed assets remained virtually unchanged. Nonperforming assets as a percent of total loans, ORE and other foreclosed assets was 0.71% at December 31, 2020, down 15 bps from September 30, 2020.

 

2

 


 

Net Interest Income and Net Interest Margin (NIM)

Net interest income (TE) for the fourth quarter of 2020 was $241.4 million, up $3.0 million, or 1%, from the third quarter of 2020. The net interest margin (TE) was relatively stable at 3.22% in the fourth quarter, a decline of only 1 basis point linked-quarter.

 

A change in earning asset mix that compressed the NIM 6 bps was mostly offset by a lower cost of funds that helped expand the NIM 5 bps. Growth in earning assets from excess liquidity was deployed in the bond portfolio, driving an increase in net interest income.

 

As we begin 2021, management expects the first quarter of 2021 NIM to compress as much as 10 bps due to high levels of excess liquidity and net PPP activity (forgiveness versus funding).

 

Average earning assets were $29.9 billion for the fourth quarter of 2020, up $463.3 million, or 2%, from the third quarter of 2020.

 

Noninterest Income

Noninterest income totaled $82.4 million for the fourth quarter of 2020, down $1.3 million, or 2%, from the third quarter of 2020. Improvement was noted in many fee categories as the economy continues to re-open and consumer spending increases, though not to pre-pandemic levels. Low interest rates supported continued mortgage refinance activity, and certain specialty income categories contributed to growth in the quarter, albeit at lower levels. Similar levels of mortgage and specialty income are not expected in the first quarter of 2021.

 

Increased activity was noted in service charges on deposits, up $1.4 million, or 8%, from the third quarter of 2020, and bank card and ATM fees, up $0.4 million, or 2%, from the third quarter.

 

Investment and annuity income and insurance fees were down $0.2 million, or 3%, linked-quarter. Trust fees were up $0.4 million, or 3% linked-quarter, primarily from increased value of assets under management.

 

Fees from secondary mortgage operations totaled $11.5 million for the fourth quarter of 2020, down $1.4 million, or 11%, linked-quarter, as refinancing activity slowed down from peak levels earlier in the year.

 

Other noninterest income totaled $12.8 million, down $1.9 million, or 14%, from the third quarter of 2020. The increase in other noninterest income is primarily due to a lower level of specialty income (BOLI), partially offset by higher derivative income.

 

Noninterest Expense & Taxes

Noninterest expense totaled $193.1 million, down $2.7 million, or 1% linked-quarter. As noted last quarter, our focus on expense control in light of the current environment was enhanced, with initiatives put in place to improve overall efficiency. Over the past several months we have closed, or announced the closure of 20 financial offices across the footprint, closed the 2 trust offices in the NE corridor, reduced headcount by 210 FTE via attrition and other initiatives compared to June 30, 2020, and recently announced an early retirement package for certain employees.

 

Total personnel expense was $112.2 million in the fourth quarter of 2020, down $5.6 million, or 5%, from the third quarter of 2020. The decline is related to savings from efficiency measures taken to-date including staff attrition and branch closures.

 

 

3

 


Occupancy and equipment expense totaled $17.8 million in the fourth quarter of 2020, down $0.7 million, or 4%, from the third quarter of 2020. Amortization of intangibles totaled $4.6 million for the fourth quarter of 2020, down $0.2 million, or 4%, linked-quarter.

 

Other real estate and foreclosed assets (ORE) expense increased $0.8 million linked-quarter. The fourth quarter’s expense reflected a more normal quarterly expense amount compared to income in the third quarter of 2020.

 

Other operating expense totaled $58.1 million in the fourth quarter of 2020, up $3.0 million, or 6%, from the third quarter of 2020, mostly related to nonrecurring hurricane-related expenses and branch closures.

 

Tax strategies implemented at year-end, mainly related to the company’s year-to-date net operating loss (NOL), led to a $0.3 million tax benefit for the fourth quarter of 2020. This benefit was related to NOL carryback provisions in the CARES Act and added $0.21 per share to earnings for the quarter. The company expects the tax rate to return to a normal quarterly range of 18-20% in 2021, absent any changes in tax laws. The effective income tax rate continues to be less than the statutory rate due primarily to tax-exempt income and tax credits.

 

Capital

Common stockholders’ equity at December 31, 2020 totaled $3.4 billion, up $63.4 million, or 2%, from September 30, 2020. The tangible common equity (TCE) ratio was 7.64%, up 11 bps from September 30, 2020, as the company continued rebuilding capital after de-risking strategies were implemented in the first half of 2020. A full reconciliation of the quarterly change is included in our slide presentation. The company remains well capitalized, with both bank and holding company capital levels in excess of required regulatory minimums. The company’s CET1 ratio is estimated to be 10.70% at December 31, 2020. The company intends to pay its next quarterly dividend and is in consultation with its examiners, while the Board reviews the dividend payout policy quarterly.

 

Conference Call and Slide Presentation

Management will host a conference call for analysts and investors at 4:00 p.m. Central Time on Wednesday, January 20, 2021 to review the results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock Whitney’s website at www.investors.hancockwhitney.com. A link to the release with additional financial tables, and a link to a slide presentation related to fourth quarter results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial 866-270-1533 or 412-317-0797.  

An audio archive of the conference call will be available under the Investor Relations section of our website. A replay of the call will also be available through January 25, 2021 by dialing 877-344-7529 or 412-317-0088, access code 10151062.  

 

About Hancock Whitney

Since the late 1800s, Hancock Whitney has embodied core values of Honor & Integrity, Strength & Stability, Commitment to Service, Teamwork, and Personal Responsibility. Hancock Whitney offices and financial centers in Mississippi, Alabama, Florida, Louisiana, and Texas offer comprehensive financial products and services, including traditional and online banking; commercial and small business banking; private banking; trust and investment services; healthcare banking; certain insurance services; and mortgage services. The company also operates a loan production office in Nashville, Tennessee. BauerFinancial, Inc., the nation’s leading independent bank rating and analysis firm, consistently recommends Hancock Whitney as one of America’s most financially sound banks. More information is available at www.hancockwhitney.com.

 

Non-GAAP Financial Measures

This news release includes non-GAAP financial measures to describe Hancock Whitney’s performance. These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. The

 

4

 


reconciliations of those measures to GAAP measures are provided either in the financial tables or in Appendix A thereto.

 

Consistent with Securities and Exchange Commission Industry Guide 3, the company presents net interest income, net interest margin and efficiency ratios on a fully taxable equivalent (“TE”) basis. The TE basis adjusts for the tax-favored status of net interest income from certain loans and investments using the statutory federal tax rate to increase tax-exempt interest income to a taxable equivalent basis. The company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

 

The company presents certain additional non-GAAP financial measures to assist the reader with a better understanding of the company’s performance period over period, as well as to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. These non-GAAP measures may reference the concept “operating.” The company uses the term “operating” to describe a financial measure that excludes income or expense considered to be nonoperating in nature. Items identified as nonoperating are those that, when excluded from a reported financial measure, provide management or the reader with a measure that may be more indicative of forward-looking trends in the company’s business.

 

Important Cautionary Statement about Forward-Looking Statements

This news release contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements that we may make include statements regarding our expectations regarding our performance and financial condition, balance sheet and revenue growth, the provision for credit losses, loan growth expectations, management’s predictions about charge-offs for loans, including energy-related credits, the impact of COVID-19 pandemic on the economy and our operations, the adequacy of our enterprise risk management framework, the impact of future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses, success of revenue-generating initiatives, the effectiveness of derivative financial instruments and hedging activities to manage risks, projected tax rates, increased cybersecurity risks, including potential business disruptions or financial losses, the adequacy of our internal controls over financial reporting, the financial impact of regulatory requirements and tax reform legislation (including potential future legislation enacted as a result of the 2020 election), the impact of the change in the referenced rate reform, deposit trends, credit quality trends, the impact of PPP loans and forgiveness on our results, changes in interest rates, net interest margin trends, future expense levels, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts, accretion levels and expected returns.

 

Given the many unknowns and risks being heavily weighted to the downside, our forward-looking statements are subject to the risk that conditions will be substantially different than we are currently expecting. If efforts to contain and inoculate our population against COVID-19 are unsuccessful and restrictions on movement last into the first half of 2021, the recession may increase in length and severity. The deeper the recession is, and the longer it lasts, the more it will damage consumer fundamentals and sentiment. Similarly, the recession could damage business fundamentals, and an extended global recession due to COVID-19 would weaken the U.S. recovery. As a result, the outbreak and its consequences, including responsive measures to manage it, have had and are likely to continue to have an adverse effect, possibly materially, on our business and financial performance by adversely affecting, possibly materially, the demand and profitability of our products and services, the valuation of assets and our ability to meet the needs of our customers.

 

In addition, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook", or similar expressions or

 

5

 


future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events. Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward-looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019, in Part II, “Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2020 and in other periodic reports that we file with the SEC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 


HANCOCK WHITNEY CORPORATION

 

FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

12/31/2020

 

 

9/30/2020

 

 

12/31/2019

 

 

12/31/2020

 

 

12/31/2019

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

238,286

 

 

$

235,183

 

 

$

233,156

 

 

$

942,523

 

 

$

895,217

 

Net interest income (TE) (a)

 

 

241,401

 

 

 

238,372

 

 

 

236,736

 

 

 

955,523

 

 

 

909,991

 

Provision for credit losses

 

 

24,214

 

 

 

24,999

 

 

 

9,156

 

 

 

602,904

 

 

 

47,708

 

Noninterest income

 

 

82,350

 

 

 

83,748

 

 

 

82,924

 

 

 

324,428

 

 

 

315,907

 

Noninterest expense

 

 

193,144

 

 

 

195,774

 

 

 

197,856

 

 

 

788,792

 

 

 

770,677

 

Income tax expense (benefit)

 

 

(297

)

 

 

18,802

 

 

 

16,936

 

 

 

(79,571

)

 

 

65,359

 

Net income (loss)

 

$

103,575

 

 

$

79,356

 

 

$

92,132

 

 

$

(45,174

)

 

$

327,380

 

For informational purposes - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

 

 

$

160,101

 

 

$

 

Nonoperating merger-related expenses

 

 

 

 

 

 

 

 

3,856

 

 

 

 

 

 

32,666

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

21,789,931

 

 

$

22,240,204

 

 

$

21,212,755

 

 

$

21,789,931

 

 

$

21,212,755

 

Securities

 

 

7,356,497

 

 

 

7,056,276

 

 

 

6,243,313

 

 

 

7,356,497

 

 

 

6,243,313

 

Earning assets

 

 

30,616,277

 

 

 

30,179,103

 

 

 

27,622,161

 

 

 

30,616,277

 

 

 

27,622,161

 

Total assets

 

 

33,638,602

 

 

 

33,193,324

 

 

 

30,600,757

 

 

 

33,638,602

 

 

 

30,600,757

 

Noninterest-bearing deposits

 

 

12,199,750

 

 

 

11,881,548

 

 

 

8,775,632

 

 

 

12,199,750

 

 

 

8,775,632

 

Total deposits

 

 

27,697,877

 

 

 

27,030,659

 

 

 

23,803,575

 

 

 

27,697,877

 

 

 

23,803,575

 

Common stockholders' equity

 

 

3,439,025

 

 

 

3,375,644

 

 

 

3,467,685

 

 

 

3,439,025

 

 

 

3,467,685

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

22,065,672

 

 

$

22,407,825

 

 

$

21,037,942

 

 

$

22,166,523

 

 

$

20,380,027

 

Securities (b)

 

 

6,921,099

 

 

 

6,389,214

 

 

 

6,201,612

 

 

 

6,398,749

 

 

 

5,864,228

 

Earning assets

 

 

29,875,531

 

 

 

29,412,261

 

 

 

27,441,459

 

 

 

29,235,313

 

 

 

26,476,900

 

Total assets

 

 

33,067,462

 

 

 

32,685,430

 

 

 

30,343,293

 

 

 

32,390,967

 

 

 

29,125,449

 

Noninterest-bearing deposits

 

 

11,759,755

 

 

 

11,585,617

 

 

 

8,601,323

 

 

 

10,779,570

 

 

 

8,255,859

 

Total deposits

 

 

27,040,447

 

 

 

26,763,795

 

 

 

23,848,374

 

 

 

26,212,317

 

 

 

23,299,304

 

Common stockholders' equity

 

 

3,406,646

 

 

 

3,351,593

 

 

 

3,473,693

 

 

 

3,433,099

 

 

 

3,302,696

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted

 

$

1.17

 

 

$

0.90

 

 

$

1.03

 

 

$

(0.54

)

 

$

3.72

 

Cash dividends per share

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

1.08

 

 

 

1.08

 

Book value per share (period-end)

 

 

39.65

 

 

 

39.07

 

 

 

39.62

 

 

 

39.65

 

 

 

39.62

 

Tangible book value per share (period-end)

 

 

28.79

 

 

 

28.11

 

 

 

28.63

 

 

 

28.79

 

 

 

28.63

 

Weighted average number of shares - diluted

 

 

86,657

 

 

 

86,400

 

 

 

88,315

 

 

 

86,533

 

 

 

86,599

 

Period-end number of shares

 

 

86,728

 

 

 

86,400

 

 

 

87,515

 

 

 

86,728

 

 

 

87,515

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

34.89

 

 

$

22.23

 

 

$

44.42

 

 

$

44.24

 

 

$

44.74

 

Low sales price

 

 

18.59

 

 

 

17.42

 

 

 

35.45

 

 

 

14.32

 

 

 

33.63

 

Period-end closing price

 

 

34.02

 

 

 

18.81

 

 

 

43.88

 

 

 

34.02

 

 

 

43.88

 

Trading volume

 

 

27,564

 

 

 

32,139

 

 

 

30,850

 

 

 

158,267

 

 

 

115,887

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.25

%

 

 

0.97

%

 

 

1.20

%

 

 

(0.14

)%

 

 

1.12

%

Return on average common equity

 

 

12.10

%

 

 

9.42

%

 

 

10.52

%

 

 

(1.32

)%

 

 

9.91

%

Return on average tangible common equity

 

 

16.74

%

 

 

13.14

%

 

 

14.62

%

 

 

(1.82

)%

 

 

13.66

%

Tangible common equity ratio (c)

 

 

7.64

%

 

 

7.53

%

 

 

8.45

%

 

 

7.64

%

 

 

8.45

%

Net interest margin (TE)

 

 

3.22

%

 

 

3.23

%

 

 

3.43

%

 

 

3.27

%

 

 

3.44

%

Noninterest income as a percent of total revenue (TE)

 

 

25.44

%

 

 

26.00

%

 

 

25.94

%

 

 

25.35

%

 

 

25.77

%

Efficiency ratio (d)

 

 

58.23

%

 

 

59.29

%

 

 

58.88

%

 

 

60.07

%

 

 

58.50

%

Average loan/deposit ratio

 

 

81.60

%

 

 

83.72

%

 

 

88.22

%

 

 

84.57

%

 

 

87.47

%

Allowance for loan losses as a percentage of period-end loans

 

 

2.07

%

 

 

2.02

%

 

 

0.90

%

 

 

2.07

%

 

 

0.90

%

Allowance for credit losses as a percent of period-end loans (e)

 

 

2.20

%

 

 

2.16

%

 

 

0.92

%

 

 

2.20

%

 

 

0.92

%

Annualized net charge-offs to average loans

 

 

0.44

%

 

 

0.43

%

 

 

0.18

%

 

 

1.78

%

 

 

0.23

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

305.20

%

 

 

234.89

%

 

 

60.97

%

 

 

305.20

%

 

 

60.97

%

FTE headcount

 

 

3,986

 

 

 

4,058

 

 

 

4,136

 

 

 

3,986

 

 

 

4,136

 

 

(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(b) Average securities does not include unrealized holding gains/losses on available for sale securities.

(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items.

(e) The allowance for credit losses includes the allowance for loan and lease losses and the reserve for unfunded lending commitments.

 

 

7

 


HANCOCK WHITNEY CORPORATION

 

QUARTERLY FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

 

12/31/2019

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

238,286

 

 

$

235,183

 

 

$

237,866

 

 

$

231,188

 

 

$

233,156

 

Net interest income (TE) (a)

 

 

241,401

 

 

 

238,372

 

 

 

241,114

 

 

 

234,636

 

 

 

236,736

 

Provision for credit losses

 

 

24,214

 

 

 

24,999

 

 

 

306,898

 

 

 

246,793

 

 

 

9,156

 

Noninterest income

 

 

82,350

 

 

 

83,748

 

 

 

73,943

 

 

 

84,387

 

 

 

82,924

 

Noninterest expense

 

 

193,144

 

 

 

195,774

 

 

 

196,539

 

 

 

203,335

 

 

 

197,856

 

Income tax expense (benefit)

 

 

(297

)

 

 

18,802

 

 

 

(74,556

)

 

 

(23,520

)

 

 

16,936

 

Net income (loss)

 

$

103,575

 

 

$

79,356

 

 

$

(117,072

)

 

$

(111,033

)

 

$

92,132

 

For informational purposes - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

160,101

 

 

$

 

 

$

 

Nonoperating merger-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,856

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

21,789,931

 

 

$

22,240,204

 

 

$

22,628,377

 

 

$

21,515,681

 

 

$

21,212,755

 

Securities

 

 

7,356,497

 

 

 

7,056,276

 

 

 

6,381,803

 

 

 

6,374,490

 

 

 

6,243,313

 

Earning assets

 

 

30,616,277

 

 

 

30,179,103

 

 

 

30,134,790

 

 

 

28,834,072

 

 

 

27,622,161

 

Total assets

 

 

33,638,602

 

 

 

33,193,324

 

 

 

33,215,400

 

 

 

31,761,693

 

 

 

30,600,757

 

Noninterest-bearing deposits

 

 

12,199,750

 

 

 

11,881,548

 

 

 

11,759,085

 

 

 

9,204,631

 

 

 

8,775,632

 

Total deposits

 

 

27,697,877

 

 

 

27,030,659

 

 

 

27,322,268

 

 

 

25,008,496

 

 

 

23,803,575

 

Common stockholders' equity

 

 

3,439,025

 

 

 

3,375,644

 

 

 

3,316,157

 

 

 

3,421,064

 

 

 

3,467,685

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

22,065,672

 

 

$

22,407,825

 

 

$

22,957,032

 

 

$

21,234,016

 

 

$

21,037,942

 

Securities (b)

 

 

6,921,099

 

 

 

6,389,214

 

 

 

6,129,616

 

 

 

6,149,432

 

 

 

6,201,612

 

Earning assets

 

 

29,875,531

 

 

 

29,412,261

 

 

 

30,013,829

 

 

 

27,630,652

 

 

 

27,441,459

 

Total assets

 

 

33,067,462

 

 

 

32,685,430

 

 

 

33,136,706

 

 

 

30,663,601

 

 

 

30,343,293

 

Noninterest-bearing deposits

 

 

11,759,755

 

 

 

11,585,617

 

 

 

10,989,921

 

 

 

8,763,359

 

 

 

8,601,323

 

Total deposits

 

 

27,040,447

 

 

 

26,763,795

 

 

 

26,702,622

 

 

 

24,327,242

 

 

 

23,848,374

 

Common stockholders' equity

 

 

3,406,646

 

 

 

3,351,593

 

 

 

3,465,617

 

 

 

3,509,727

 

 

 

3,473,693

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted

 

$

1.17

 

 

$

0.90

 

 

$

(1.36

)

 

$

(1.28

)

 

$

1.03

 

Cash dividends per share

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

Book value per share (period-end)

 

 

39.65

 

 

 

39.07

 

 

 

38.41

 

 

 

39.65

 

 

 

39.62

 

Tangible book value per share (period-end)

 

 

28.79

 

 

 

28.11

 

 

 

27.38

 

 

 

28.56

 

 

 

28.63

 

Weighted average number of shares - diluted

 

 

86,657

 

 

 

86,400

 

 

 

86,301

 

 

 

87,186

 

 

 

88,315

 

Period-end number of shares

 

 

86,728

 

 

 

86,400

 

 

 

86,342

 

 

 

86,275

 

 

 

87,515

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

34.89

 

 

$

22.23

 

 

$

28.50

 

 

$

44.24

 

 

$

44.42

 

Low sales price

 

 

18.59

 

 

 

17.42

 

 

 

14.88

 

 

 

14.32

 

 

 

35.45

 

Period-end closing price

 

 

34.02

 

 

 

18.81

 

 

 

21.20

 

 

 

19.52

 

 

 

43.88

 

Trading volume

 

 

27,564

 

 

 

32,139

 

 

 

48,174

 

 

 

50,390

 

 

 

30,850

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.25

%

 

 

0.97

%

 

 

(1.42

)%

 

 

(1.46

)%

 

 

1.20

%

Return on average common equity

 

 

12.10

%

 

 

9.42

%

 

 

(13.59

)%

 

 

(12.72

)%

 

 

10.52

%

Return on average tangible common equity

 

 

16.74

%

 

 

13.14

%

 

 

(18.75

)%

 

 

(17.51

)%

 

 

14.62

%

Tangible common equity ratio (c)

 

 

7.64

%

 

 

7.53

%

 

 

7.33

%

 

 

8.00

%

 

 

8.45

%

Net interest margin (TE)

 

 

3.22

%

 

 

3.23

%

 

 

3.23

%

 

 

3.41

%

 

 

3.43

%

Noninterest income as a percentage of total revenue (TE)

 

 

25.44

%

 

 

26.00

%

 

 

23.47

%

 

 

26.45

%

 

 

25.94

%

Efficiency ratio (d)

 

 

58.23

%

 

 

59.29

%

 

 

60.74

%

 

 

62.06

%

 

 

58.88

%

Average loan/deposit ratio

 

 

81.60

%

 

 

83.72

%

 

 

85.97

%

 

 

87.28

%

 

 

88.22

%

Allowance for loan losses as a percent of period-end loans

 

 

2.07

%

 

 

2.02

%

 

 

1.96

%

 

 

1.98

%

 

 

0.90

%

Allowance for credit losses as a percent of period-end loans (e)

 

 

2.20

%

 

 

2.16

%

 

 

2.12

%

 

 

2.21

%

 

 

0.92

%

Annualized net charge-offs to average loans

 

 

0.44

%

 

 

0.43

%

 

 

5.30

%

 

 

0.83

%

 

 

0.18

%

Allowance for loan losses to nonperforming loans +

   accruing loans 90 days past due

 

 

305.20

%

 

 

234.89

%

 

 

222.37

%

 

 

139.17

%

 

 

60.97

%

FTE headcount

 

 

3,986

 

 

 

4,058

 

 

 

4,196

 

 

 

4,148

 

 

 

4,136

 

 

(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(b) Average securities does not include unrealized holding gains/losses on available for sale securities.

(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items.

(e) The allowance for credit losses includes the allowance for loan and lease losses and the reserve for unfunded lending commitments.

 

 

8

 


 

HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(dollars in thousands, except per share data)

 

12/31/2020

 

 

9/30/2020

 

 

12/31/2019

 

 

12/31/2020

 

 

12/31/2019

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

257,253

 

 

$

257,043

 

 

$

285,957

 

 

$

1,057,981

 

 

$

1,125,782

 

Interest income (TE) (f)

 

 

260,368

 

 

 

260,232

 

 

 

289,537

 

 

 

1,070,981

 

 

 

1,140,556

 

Interest expense

 

 

18,967

 

 

 

21,860

 

 

 

52,801

 

 

 

115,458

 

 

 

230,565

 

Net interest income (TE)

 

 

241,401

 

 

 

238,372

 

 

 

236,736

 

 

 

955,523

 

 

 

909,991

 

Provision for credit losses

 

 

24,214

 

 

 

24,999

 

 

 

9,156

 

 

 

602,904

 

 

 

47,708

 

Noninterest income

 

 

82,350

 

 

 

83,748

 

 

 

82,924

 

 

 

324,428

 

 

 

315,907

 

Noninterest expense

 

 

193,144

 

 

 

195,774

 

 

 

197,856

 

 

 

788,792

 

 

 

770,677

 

Income (loss) before income taxes

 

 

103,278

 

 

 

98,158

 

 

 

109,068

 

 

 

(124,745

)

 

 

392,739

 

Income tax expense (benefit)

 

 

(297

)

 

 

18,802

 

 

 

16,936

 

 

 

(79,571

)

 

 

65,359

 

Net income (loss)

 

$

103,575

 

 

$

79,356

 

 

$

92,132

 

 

$

(45,174

)

 

$

327,380

 

For informational purposes - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

 

 

$

160,101

 

 

$

 

Nonoperating merger-related expenses

 

 

 

 

 

 

 

 

3,856

 

 

 

 

 

 

32,666

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

19,864

 

 

$

18,440

 

 

$

23,382

 

 

$

76,659

 

 

$

86,364

 

Trust fees

 

 

14,801

 

 

 

14,424

 

 

 

15,483

 

 

 

58,191

 

 

 

61,609

 

Bank card and ATM fees

 

 

17,590

 

 

 

17,222

 

 

 

17,913

 

 

 

68,131

 

 

 

66,976

 

Insurance and investment commissions,

   and annuity fees

 

 

5,826

 

 

 

5,988

 

 

 

6,407

 

 

 

24,330

 

 

 

26,574

 

Secondary mortgage market operations

 

 

11,508

 

 

 

12,875

 

 

 

5,981

 

 

 

40,244

 

 

 

19,853

 

Other income

 

 

12,761

 

 

 

14,799

 

 

 

13,758

 

 

 

56,873

 

 

 

54,531

 

Total noninterest income

 

$

82,350

 

 

$

83,748

 

 

$

82,924

 

 

$

324,428

 

 

$

315,907

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

112,245

 

 

$

117,856

 

 

$

117,066

 

 

$

464,059

 

 

$

439,879

 

Net occupancy and equipment expense

 

 

17,805

 

 

 

18,546

 

 

 

17,522

 

 

 

71,801

 

 

 

69,329

 

Other real estate and foreclosed assets expense (income), net

 

 

367

 

 

 

(482

)

 

 

(788

)

 

 

9,555

 

 

 

671

 

Other operating expense

 

 

58,113

 

 

 

55,066

 

 

 

58,286

 

 

 

223,461

 

 

 

239,954

 

Amortization of intangibles

 

 

4,614

 

 

 

4,788

 

 

 

5,770

 

 

 

19,916

 

 

 

20,844

 

Total noninterest expense

 

$

193,144

 

 

$

195,774

 

 

$

197,856

 

 

$

788,792

 

 

$

770,677

 

Nonoperating noninterest expense

 

$

 

 

$

 

 

$

3,856

 

 

$

 

 

$

32,666

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.17

 

 

$

0.90

 

 

$

1.03

 

 

$

(0.54

)

 

$

3.72

 

Diluted

 

 

1.17

 

 

 

0.90

 

 

 

1.03

 

 

 

(0.54

)

 

 

3.72

 

 

(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

 

 

9

 


HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars in thousands, except per share data)

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

 

12/31/2019

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

257,253

 

 

$

257,043

 

 

$

266,342

 

 

$

277,343

 

 

$

285,957

 

Interest income (TE) (f)

 

 

260,368

 

 

 

260,232

 

 

 

269,590

 

 

 

280,791

 

 

 

289,537

 

Interest expense

 

 

18,967

 

 

 

21,860

 

 

 

28,476

 

 

 

46,155

 

 

 

52,801

 

Net interest income (TE)

 

 

241,401

 

 

 

238,372

 

 

 

241,114

 

 

 

234,636

 

 

 

236,736

 

Provision for credit losses

 

 

24,214

 

 

 

24,999

 

 

 

306,898

 

 

 

246,793

 

 

 

9,156

 

Noninterest income

 

 

82,350

 

 

 

83,748

 

 

 

73,943

 

 

 

84,387

 

 

 

82,924

 

Noninterest expense

 

 

193,144

 

 

 

195,774

 

 

 

196,539

 

 

 

203,335

 

 

 

197,856

 

Income (loss) before income taxes

 

 

103,278

 

 

 

98,158

 

 

 

(191,628

)

 

 

(134,553

)

 

 

109,068

 

Income tax expense (benefit)

 

 

(297

)

 

 

18,802

 

 

 

(74,556

)

 

 

(23,520

)

 

 

16,936

 

Net income (loss)

 

$

103,575

 

 

$

79,356

 

 

$

(117,072

)

 

$

(111,033

)

 

$

92,132

 

For informational purposes - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

160,101

 

 

$

 

 

$

 

Nonoperating merger-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,856

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

19,864

 

 

$

18,440

 

 

$

15,518

 

 

$

22,837

 

 

$

23,382

 

Trust fees

 

 

14,801

 

 

 

14,424

 

 

 

14,160

 

 

 

14,806

 

 

 

15,483

 

Bank card and ATM fees

 

 

17,590

 

 

 

17,222

 

 

 

15,957

 

 

 

17,362

 

 

 

17,913

 

Investment and insurance commissions, and annuity fees

 

 

5,826

 

 

 

5,988

 

 

 

5,366

 

 

 

7,150

 

 

 

6,407

 

Secondary mortgage market operations

 

 

11,508

 

 

 

12,875

 

 

 

9,808

 

 

 

6,053

 

 

 

5,981

 

Other income

 

 

12,761

 

 

 

14,799

 

 

 

13,134

 

 

 

16,179

 

 

 

13,758

 

Total noninterest income

 

$

82,350

 

 

$

83,748

 

 

$

73,943

 

 

$

84,387

 

 

$

82,924

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

112,245

 

 

$

117,856

 

 

$

120,409

 

 

$

113,549

 

 

$

117,066

 

Net occupancy and equipment expense

 

 

17,805

 

 

 

18,546

 

 

 

18,311

 

 

 

17,139

 

 

 

17,522

 

Other real estate and foreclosed assets expense (income), net

 

 

367

 

 

 

(482

)

 

 

(460

)

 

 

10,130

 

 

 

(788

)

Other operating expense

 

 

58,113

 

 

 

55,066

 

 

 

53,110

 

 

 

57,172

 

 

 

58,286

 

Amortization of intangibles

 

 

4,614

 

 

 

4,788

 

 

 

5,169

 

 

 

5,345

 

 

 

5,770

 

Total noninterest expense

 

$

193,144

 

 

$

195,774

 

 

$

196,539

 

 

$

203,335

 

 

$

197,856

 

Nonoperating noninterest expense

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3,856

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.17

 

 

$

0.90

 

 

$

(1.36

)

 

$

(1.28

)

 

$

1.03

 

Diluted

 

 

1.17

 

 

 

0.90

 

 

 

(1.36

)

 

 

(1.28

)

 

 

1.03

 

 

(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 


HANCOCK WHITNEY CORPORATION

PERIOD-END BALANCE SHEET

(Unaudited)

 

(dollars in thousands)

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

 

12/31/2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

9,986,983

 

 

$

10,257,788

 

 

$

10,465,280

 

 

$

9,321,340

 

 

$

9,166,947

 

Commercial real estate - owner occupied

 

 

2,857,445

 

 

 

2,779,407

 

 

 

2,762,259

 

 

 

2,731,320

 

 

 

2,738,460

 

Total commercial and industrial loans

 

 

12,844,428

 

 

 

13,037,195

 

 

 

13,227,539

 

 

 

12,052,660

 

 

 

11,905,407

 

Commercial real estate - income producing

 

 

3,357,939

 

 

 

3,406,554

 

 

 

3,350,299

 

 

 

3,232,783

 

 

 

2,994,448

 

Construction and land development loans

 

 

1,065,057

 

 

 

1,096,149

 

 

 

1,128,959

 

 

 

1,098,726

 

 

 

1,157,451

 

Residential mortgage loans

 

 

2,665,212

 

 

 

2,754,388

 

 

 

2,877,316

 

 

 

2,979,985

 

 

 

2,990,631

 

Consumer loans

 

 

1,857,295

 

 

 

1,945,918

 

 

 

2,044,264

 

 

 

2,151,527

 

 

 

2,164,818

 

Total loans

 

 

21,789,931

 

 

 

22,240,204

 

 

 

22,628,377

 

 

 

21,515,681

 

 

 

21,212,755

 

Loans held for sale

 

 

136,063

 

 

 

103,566

 

 

 

364,416

 

 

 

67,587

 

 

 

55,864

 

Securities

 

 

7,356,497

 

 

 

7,056,276

 

 

 

6,381,803

 

 

 

6,374,490

 

 

 

6,243,313

 

Short-term investments

 

 

1,333,786

 

 

 

779,057

 

 

 

760,194

 

 

 

876,314

 

 

 

110,229

 

Earning assets

 

 

30,616,277

 

 

 

30,179,103

 

 

 

30,134,790

 

 

 

28,834,072

 

 

 

27,622,161

 

Allowance for loan losses

 

 

(450,177

)

 

 

(448,674

)

 

 

(442,638

)

 

 

(426,003

)

 

 

(191,251

)

Goodwill and other intangible assets

 

 

942,345

 

 

 

946,958

 

 

 

951,746

 

 

 

956,916

 

 

 

962,260

 

Other assets

 

 

2,530,157

 

 

 

2,515,937

 

 

 

2,571,502

 

 

 

2,396,708

 

 

 

2,207,587

 

Total assets

 

$

33,638,602

 

 

$

33,193,324

 

 

$

33,215,400

 

 

$

31,761,693

 

 

$

30,600,757

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

12,199,750

 

 

$

11,881,548

 

 

$

11,759,085

 

 

$

9,204,631

 

 

$

8,775,632

 

Interest-bearing transaction and savings deposits

 

 

10,413,870

 

 

 

9,971,869

 

 

 

9,605,254

 

 

 

8,931,192

 

 

 

8,845,097

 

Interest-bearing public fund deposits

 

 

3,234,936

 

 

 

3,176,225

 

 

 

3,326,033

 

 

 

3,251,445

 

 

 

3,364,416

 

Time deposits

 

 

1,849,321

 

 

 

2,001,017

 

 

 

2,631,896

 

 

 

3,621,228

 

 

 

2,818,430

 

Total interest-bearing deposits

 

 

15,498,127

 

 

 

15,149,111

 

 

 

15,563,183

 

 

 

15,803,865

 

 

 

15,027,943

 

Total deposits

 

 

27,697,877

 

 

 

27,030,659

 

 

 

27,322,268

 

 

 

25,008,496

 

 

 

23,803,575

 

Short-term borrowings

 

 

1,667,513

 

 

 

1,906,895

 

 

 

1,754,875

 

 

 

2,673,283

 

 

 

2,714,872

 

Long-term debt

 

 

378,322

 

 

 

385,887

 

 

 

386,269

 

 

 

225,606

 

 

 

233,462

 

Other liabilities

 

 

455,865

 

 

 

494,239

 

 

 

435,831

 

 

 

433,244

 

 

 

381,163

 

Total liabilities

 

 

30,199,577

 

 

 

29,817,680

 

 

 

29,899,243

 

 

 

28,340,629

 

 

 

27,133,072

 

COMMON STOCKHOLDERS'

   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock net of treasury and capital surplus

 

 

2,067,450

 

 

 

2,064,828

 

 

 

2,057,153

 

 

 

2,050,669

 

 

 

2,046,177

 

Retained earnings

 

 

1,291,506

 

 

 

1,211,878

 

 

 

1,156,278

 

 

 

1,297,129

 

 

 

1,476,232

 

Accumulated other comprehensive income (loss)

 

 

80,069

 

 

 

98,938

 

 

 

102,726

 

 

 

73,266

 

 

 

(54,724

)

Total common stockholders' equity

 

 

3,439,025

 

 

 

3,375,644

 

 

 

3,316,157

 

 

 

3,421,064

 

 

 

3,467,685

 

Total liabilities & stockholders' equity

 

$

33,638,602

 

 

$

33,193,324

 

 

$

33,215,400

 

 

$

31,761,693

 

 

$

30,600,757

 

For informational purposes only - included above

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA Paycheck Protection Program (PPP) loans

 

$

2,005,237

 

 

$

2,323,691

 

 

$

2,286,963

 

 

$

 

 

$

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

2,496,680

 

 

$

2,428,686

 

 

$

2,364,411

 

 

$

2,464,148

 

 

$

2,505,425

 

Tier 1 capital (g)

 

 

2,533,217

 

 

 

2,446,382

 

 

 

2,377,935

 

 

 

2,506,217

 

 

 

2,584,162

 

Common equity as a percentage of total assets

 

 

10.22

%

 

 

10.17

%

 

 

9.98

%

 

 

10.77

%

 

 

11.33

%

Tangible common equity ratio

 

 

7.64

%

 

 

7.53

%

 

 

7.33

%

 

 

8.00

%

 

 

8.45

%

Leverage (Tier 1) ratio (g)

 

 

7.87

%

 

 

7.70

%

 

 

7.37

%

 

 

8.40

%

 

 

8.76

%

Common equity tier 1 (CET1) ratio (g)

 

 

10.70

%

 

 

10.30

%

 

 

9.78

%

 

 

10.02

%

 

 

10.50

%

Tier 1 risk-based capital ratio (g)

 

 

10.70

%

 

 

10.30

%

 

 

9.78

%

 

 

10.02

%

 

 

10.50

%

Total risk-based capital ratio (g)

 

 

13.31

%

 

 

12.92

%

 

 

12.36

%

 

 

11.87

%

 

 

11.90

%

 

(g) Estimated for most recent period-end. Regulatory capital ratios at December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020 reflect the election to use the five-year transition rules for the adoption of ASC 326, commonly referred to as Current Expected Credit Loss, or CECL.

 

11

 


HANCOCK WHITNEY CORPORATION

AVERAGE BALANCE SHEET

(Unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(in thousands)

 

12/31/2020

 

 

9/30/2020

 

 

12/31/2019

 

 

12/31/2020

 

 

12/31/2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

10,139,211

 

 

$

10,366,814

 

 

$

8,981,932

 

 

$

10,111,952

 

 

$

8,703,245

 

Commercial real estate - owner occupied

 

 

2,824,281

 

 

 

2,744,372

 

 

 

2,709,663

 

 

 

2,767,785

 

 

 

2,568,144

 

Total commercial and industrial loans

 

 

12,963,492

 

 

 

13,111,186

 

 

 

11,691,595

 

 

 

12,879,737

 

 

 

11,271,389

 

Commercial real estate - income producing

 

 

3,384,749

 

 

 

3,374,446

 

 

 

3,007,847

 

 

 

3,277,034

 

 

 

2,765,199

 

Construction and land development loans

 

 

1,081,734

 

 

 

1,121,554

 

 

 

1,181,830

 

 

 

1,114,123

 

 

 

1,253,057

 

Residential mortgage loans

 

 

2,732,483

 

 

 

2,807,568

 

 

 

3,004,784

 

 

 

2,857,584

 

 

 

2,974,094

 

Consumer loans

 

 

1,903,214

 

 

 

1,993,071

 

 

 

2,151,886

 

 

 

2,038,045

 

 

 

2,116,288

 

Total loans

 

 

22,065,672

 

 

 

22,407,825

 

 

 

21,037,942

 

 

 

22,166,523

 

 

 

20,380,027

 

Loans held for sale

 

 

104,415

 

 

 

112,230

 

 

 

62,272

 

 

 

86,842

 

 

 

41,680

 

Securities (h)

 

 

6,921,099

 

 

 

6,389,214

 

 

 

6,201,612

 

 

 

6,398,749

 

 

 

5,864,228

 

Short-term investments

 

 

784,345

 

 

 

502,992

 

 

 

139,633

 

 

 

583,199

 

 

 

190,965

 

Earning assets

 

 

29,875,531

 

 

 

29,412,261

 

 

 

27,441,459

 

 

 

29,235,313

 

 

 

26,476,900

 

Allowance for loan losses

 

 

(451,403

)

 

 

(446,901

)

 

 

(195,616

)

 

 

(391,694

)

 

 

(196,125

)

Goodwill and other intangible assets

 

 

944,572

 

 

 

949,287

 

 

 

973,601

 

 

 

951,875

 

 

 

906,775

 

Other assets

 

 

2,698,762

 

 

 

2,770,783

 

 

 

2,123,849

 

 

 

2,595,473

 

 

 

1,937,899

 

Total assets

 

$

33,067,462

 

 

$

32,685,430

 

 

$

30,343,293

 

 

$

32,390,967

 

 

$

29,125,449

 

LIABILITIES AND COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

11,759,755

 

 

$

11,585,617

 

 

$

8,601,323

 

 

$

10,779,570

 

 

$

8,255,859

 

Interest-bearing transaction and savings deposits

 

 

10,229,569

 

 

 

9,806,826

 

 

 

8,803,703

 

 

 

9,558,071

 

 

 

8,274,604

 

Interest-bearing public fund deposits

 

 

3,160,372

 

 

 

3,196,767

 

 

 

3,079,001

 

 

 

3,232,133

 

 

 

3,078,073

 

Time deposits

 

 

1,890,751

 

 

 

2,174,585

 

 

 

3,364,347

 

 

 

2,642,543

 

 

 

3,690,768

 

Total interest-bearing deposits

 

 

15,280,692

 

 

 

15,178,178

 

 

 

15,247,051

 

 

 

15,432,747

 

 

 

15,043,445

 

Total deposits

 

 

27,040,447

 

 

 

26,763,795

 

 

 

23,848,374

 

 

 

26,212,317

 

 

 

23,299,304

 

Short-term borrowings

 

 

1,779,464

 

 

 

1,733,298

 

 

 

2,393,444

 

 

 

1,978,195

 

 

 

1,942,144

 

Long-term debt

 

 

385,313

 

 

 

386,015

 

 

 

242,473

 

 

 

320,274

 

 

 

233,539

 

Other liabilities

 

 

455,592

 

 

 

450,729

 

 

 

385,309

 

 

 

447,082

 

 

 

347,766

 

Common stockholders' equity

 

 

3,406,646

 

 

 

3,351,593

 

 

 

3,473,693

 

 

 

3,433,099

 

 

 

3,302,696

 

Total liabilities & stockholders' equity

 

$

33,067,462

 

 

$

32,685,430

 

 

$

30,343,293

 

 

$

32,390,967

 

 

$

29,125,449

 

For informational purposes only - included above

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA Paycheck Protection Program (PPP) loans

 

$

2,216,458

 

 

$

2,308,021

 

 

$

 

 

$

1,566,889

 

 

$

 

 

(h) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

12

 


HANCOCK WHITNEY CORPORATION

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

(Unaudited)

 

 

Three Months Ended

 

 

 

12/31/2020

 

 

9/30/2020

 

 

12/31/2019

 

(dollars in millions)

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

17,430.0

 

 

$

157.1

 

 

 

3.59

%

 

$

17,607.2

 

 

$

155.6

 

 

 

3.52

%

 

$

15,881.3

 

 

$

187.7

 

 

 

4.69

%

Residential mortgage loans

 

 

2,732.5

 

 

 

26.6

 

 

 

3.90

%

 

 

2,807.5

 

 

 

27.5

 

 

 

3.92

%

 

 

3,004.8

 

 

 

30.3

 

 

 

4.04

%

Consumer loans

 

 

1,903.2

 

 

 

22.8

 

 

 

4.76

%

 

 

1,993.1

 

 

 

24.0

 

 

 

4.79

%

 

 

2,151.9

 

 

 

30.9

 

 

 

5.70

%

Loan fees & late charges

 

 

 

 

 

14.6

 

 

 

0.00

%

 

 

 

 

 

15.2

 

 

 

0.00

%

 

 

 

 

 

(0.3

)

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

22,065.7

 

 

 

221.1

 

 

 

3.99

%

 

 

22,407.8

 

 

 

222.3

 

 

 

3.95

%

 

 

21,038.0

 

 

 

248.6

 

 

 

4.69

%

Loans held for sale

 

 

104.4

 

 

 

0.5

 

 

 

1.99

%

 

 

112.2

 

 

 

0.8

 

 

 

2.96

%

 

 

62.3

 

 

 

0.7

 

 

 

4.41

%

US Treasury and government

   agency securities

 

 

196.0

 

 

 

0.9

 

 

 

1.85

%

 

 

165.6

 

 

 

0.8

 

 

 

1.99

%

 

 

145.0

 

 

 

0.8

 

 

 

2.30

%

CMOs and mortgage backed securities

 

 

5,781.5

 

 

 

30.7

 

 

 

2.12

%

 

 

5,326.2

 

 

 

29.4

 

 

 

2.21

%

 

 

5,162.7

 

 

 

32.0

 

 

 

2.48

%

Municipals (TE)

 

 

934.1

 

 

 

6.9

 

 

 

2.94

%

 

 

889.5

 

 

 

6.7

 

 

 

3.01

%

 

 

888.1

 

 

 

6.9

 

 

 

3.09

%

Other securities

 

 

9.5

 

 

 

0.1

 

 

 

4.20

%

 

 

8.0

 

 

 

0.1

 

 

 

4.33

%

 

 

5.8

 

 

 

0.0

 

 

 

4.61

%

Total securities (TE) (l)

 

 

6,921.1

 

 

 

38.6

 

 

 

2.23

%

 

 

6,389.3

 

 

 

37.0

 

 

 

2.31

%

 

 

6,201.6

 

 

 

39.7

 

 

 

2.56

%

Total short-term investments

 

 

784.3

 

 

 

0.2

 

 

 

0.10

%

 

 

503.0

 

 

 

0.1

 

 

 

0.10

%

 

 

139.6

 

 

 

0.5

 

 

 

1.51

%

Average earning assets yield (TE)

 

$

29,875.5

 

 

$

260.4

 

 

 

3.47

%

 

$

29,412.3

 

 

$

260.2

 

 

 

3.53

%

 

$

27,441.5

 

 

$

289.5

 

 

 

4.20

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and

   savings deposits

 

$

10,229.6

 

 

$

4.2

 

 

 

0.16

%

 

$

9,806.8

 

 

$

4.2

 

 

 

0.17

%

 

$

8,803.7

 

 

$

14.4

 

 

 

0.65

%

Time deposits

 

 

1,890.7

 

 

 

3.8

 

 

 

0.80

%

 

 

2,174.6

 

 

 

6.0

 

 

 

1.09

%

 

 

3,364.4

 

 

 

16.4

 

 

 

1.93

%

Public funds

 

 

3,160.4

 

 

 

3.9

 

 

 

0.50

%

 

 

3,196.8

 

 

 

4.6

 

 

 

0.57

%

 

 

3,079.0

 

 

 

12.0

 

 

 

1.55

%

Total interest-bearing deposits

 

 

15,280.7

 

 

 

11.9

 

 

 

0.31

%

 

 

15,178.2

 

 

 

14.8

 

 

 

0.39

%

 

 

15,247.1

 

 

 

42.8

 

 

 

1.11

%

Short-term borrowings

 

 

1,779.4

 

 

 

1.7

 

 

 

0.37

%

 

 

1,733.3

 

 

 

1.6

 

 

 

0.39

%

 

 

2,393.4

 

 

 

7.1

 

 

 

1.19

%

Long-term debt

 

 

385.3

 

 

 

5.4

 

 

 

5.61

%

 

 

386.0

 

 

 

5.4

 

 

 

5.60

%

 

 

242.5

 

 

 

2.9

 

 

 

4.79

%

Total borrowings

 

 

2,164.7

 

 

 

7.1

 

 

 

1.30

%

 

 

2,119.3

 

 

 

7.0

 

 

 

1.33

%

 

 

2,635.9

 

 

 

10.0

 

 

 

1.51

%

Total interest-bearing liabilities cost

 

 

17,445.4

 

 

 

19.0

 

 

 

0.43

%

 

 

17,297.5

 

 

 

21.8

 

 

 

0.50

%

 

 

17,883.0

 

 

 

52.8

 

 

 

1.17

%

Net interest-free funding sources

 

 

12,430.1

 

 

 

 

 

 

 

 

 

 

 

12,114.8

 

 

 

 

 

 

 

 

 

 

 

9,558.5

 

 

 

 

 

 

 

 

 

Total cost of funds

 

 

29,875.5

 

 

 

19.0

 

 

 

0.25

%

 

 

29,412.3

 

 

 

21.8

 

 

 

0.30

%

 

 

27,441.5

 

 

 

52.8

 

 

 

0.76

%

Net Interest Spread (TE)

 

 

 

 

 

$

241.4

 

 

 

3.04

%

 

 

 

 

 

$

238.4

 

 

 

3.02

%

 

 

 

 

 

$

236.7

 

 

 

3.02

%

Net Interest Margin (TE)

 

$

29,875.5

 

 

$

241.4

 

 

 

3.22

%

 

$

29,412.3

 

 

$

238.4

 

 

 

3.23

%

 

$

27,441.5

 

 

$

236.7

 

 

 

3.43

%

 

(i) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(j) Includes nonaccrual loans.

(k) Included in interest income is net purchase accounting accretion of $2.2 million, $3.2 million and $8.7 million for the three months ended December 31, 2020, September 30, 2020 and December 31, 2019, respectively.

(l) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

 

 

 

 

 

 

 

13

 


HANCOCK WHITNEY CORPORATION

 

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

12/31/2020

 

 

12/31/2019

 

(dollars in millions)

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

17,270.9

 

 

$

660.5

 

 

 

3.82

%

 

$

15,289.6

 

 

$

739.0

 

 

 

4.83

%

Residential mortgage loans

 

 

2,857.6

 

 

 

112.1

 

 

 

3.92

%

 

 

2,974.1

 

 

 

121.7

 

 

 

4.09

%

Consumer loans

 

 

2,038.0

 

 

 

101.5

 

 

 

4.98

%

 

 

2,116.3

 

 

 

121.5

 

 

 

5.74

%

Loan fees & late charges

 

 

 

 

 

41.0

 

 

 

0.00

%

 

 

 

 

 

(1.2

)

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

22,166.5

 

 

 

915.1

 

 

 

4.13

%

 

 

20,380.0

 

 

 

981.0

 

 

 

4.81

%

Loans held for sale

 

 

86.8

 

 

 

2.6

 

 

 

3.02

%

 

 

41.7

 

 

 

1.9

 

 

 

4.50

%

US Treasury and government agency

   securities

 

 

153.5

 

 

 

3.2

 

 

 

2.09

%

 

 

134.1

 

 

 

3.1

 

 

 

2.30

%

CMOs and mortgage backed securities

 

 

5,345.0

 

 

 

121.8

 

 

 

2.28

%

 

 

4,821.6

 

 

 

122.3

 

 

 

2.54

%

Municipals (TE)

 

 

891.9

 

 

 

26.9

 

 

 

3.02

%

 

 

904.4

 

 

 

28.2

 

 

 

3.12

%

Other securities

 

 

8.4

 

 

 

0.4

 

 

 

4.28

%

 

 

4.1

 

 

 

0.2

 

 

 

3.79

%

Total securities (TE) (l)

 

 

6,398.8

 

 

 

152.3

 

 

 

2.38

%

 

 

5,864.2

 

 

 

153.7

 

 

 

2.62

%

Total short-term investments

 

 

583.2

 

 

 

1.0

 

 

 

0.17

%

 

 

191.0

 

 

 

4.0

 

 

 

2.07

%

Average earning assets yield (TE)

 

$

29,235.3

 

 

$

1,071.0

 

 

 

3.66

%

 

$

26,476.9

 

 

$

1,140.6

 

 

 

4.31

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

9,558.1

 

 

$

25.6

 

 

 

0.27

%

 

$

8,274.6

 

 

$

60.1

 

 

 

0.73

%

Time deposits

 

 

2,642.5

 

 

 

37.1

 

 

 

1.40

%

 

 

3,690.8

 

 

 

73.7

 

 

 

2.00

%

Public funds

 

 

3,232.1

 

 

 

25.6

 

 

 

0.79

%

 

 

3,078.0

 

 

 

54.2

 

 

 

1.76

%

Total interest-bearing deposits

 

 

15,432.7

 

 

 

88.3

 

 

 

0.57

%

 

 

15,043.4

 

 

 

188.0

 

 

 

1.25

%

Short-term borrowings

 

 

1,978.2

 

 

 

10.0

 

 

 

0.51

%

 

 

1,942.2

 

 

 

31.2

 

 

 

1.16

%

Long-term debt

 

 

320.3

 

 

 

17.2

 

 

 

5.36

%

 

 

233.5

 

 

 

11.4

 

 

 

4.87

%

Total borrowings

 

 

2,298.5

 

 

 

27.2

 

 

 

1.18

%

 

 

2,175.7

 

 

 

42.6

 

 

 

1.96

%

Total interest-bearing liabilities cost

 

 

17,731.2

 

 

 

115.5

 

 

 

0.65

%

 

 

17,219.1

 

 

 

230.6

 

 

 

1.34

%

Net interest-free funding sources

 

 

11,504.1

 

 

 

 

 

 

 

 

 

 

 

9,257.8

 

 

 

 

 

 

 

 

 

Total cost of funds

 

 

29,235.3

 

 

 

115.5

 

 

 

0.39

%

 

 

26,476.9

 

 

 

230.6

 

 

 

0.87

%

Net Interest Spread (TE)

 

 

 

 

 

$

955.5

 

 

 

3.01

%

 

 

 

 

 

$

910.0

 

 

 

2.97

%

Net Interest Margin (TE)

 

$

29,235.3

 

 

$

955.5

 

 

 

3.27

%

 

$

26,476.9

 

 

$

910.0

 

 

 

3.44

%

 

(i) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

(j) Includes nonaccrual loans.

(k) Included in interest income is net purchase accounting accretion of $15.4 million and $23.2 million for the years ended December 31, 2020 and 2019, respectively.

(l) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

14

 


HANCOCK WHITNEY CORPORATION

ASSET QUALITY INFORMATION

(Unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(dollars in thousands)

 

12/31/2020

 

 

9/30/2020

 

 

12/31/2019

 

 

12/31/2020

 

 

12/31/2019

 

Nonaccrual loans (m) (n)

 

$

139,879

 

 

$

171,462

 

 

$

245,833

 

 

$

139,879

 

 

$

245,833

 

Restructured loans - still accruing

 

 

4,262

 

 

 

9,115

 

 

 

61,265

 

 

 

4,262

 

 

 

61,265

 

Total nonperforming loans

 

 

144,141

 

 

 

180,577

 

 

 

307,098

 

 

 

144,141

 

 

 

307,098

 

ORE and foreclosed assets

 

 

11,648

 

 

 

11,640

 

 

 

30,405

 

 

 

11,648

 

 

 

30,405

 

Total nonperforming assets

 

$

155,789

 

 

$

192,217

 

 

$

337,503

 

 

$

155,789

 

 

$

337,503

 

Nonperforming assets as a percent of loans, ORE and foreclosed assets

 

 

0.71

%

 

 

0.86

%

 

 

1.59

%

 

 

0.71

%

 

 

1.59

%

Accruing loans 90 days past due (o)

 

$

3,361

 

 

$

10,439

 

 

$

6,582

 

 

$

3,361

 

 

$

6,582

 

Accruing loans 90 days past due as a percent of loans

 

 

0.02

%

 

 

0.05

%

 

 

0.03

%

 

 

0.02

%

 

 

0.03

%

Nonperforming assets + accuring loans 90 days past due to loans, ORE and foreclosed assets

 

 

0.73

%

 

 

0.91

%

 

 

1.62

%

 

 

0.73

%

 

 

1.62

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

448,674

 

 

$

442,638

 

 

$

195,572

 

 

$

191,251

 

 

$

194,514

 

Cumulative effect of change in accounting principle (p)

 

 

 

 

 

 

 

 

 

 

 

49,411

 

 

 

 

Provision for loan losses

 

 

25,833

 

 

 

30,044

 

 

 

5,182

 

 

 

604,301

 

 

 

43,734

 

Charge-offs

 

 

(27,478

)

 

 

(28,324

)

 

 

(11,712

)

 

 

(409,457

)

 

 

(59,077

)

Recoveries

 

 

3,148

 

 

 

4,316

 

 

 

2,209

 

 

 

14,671

 

 

 

12,080

 

Net charge-offs

 

 

(24,330

)

 

 

(24,008

)

 

 

(9,503

)

 

 

(394,786

)

 

 

(46,997

)

Ending Balance

 

$

450,177

 

 

$

448,674

 

 

$

191,251

 

 

$

450,177

 

 

$

191,251

 

Reserve for Unfunded Lending Commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

31,526

 

 

$

36,571

 

 

$

 

 

$

3,974

 

 

$

 

Cumulative effect of change in accounting principle (o)

 

 

 

 

 

 

 

 

 

 

 

27,330

 

 

 

 

Provision for losses on unfunded lending commitments

 

 

(1,619

)

 

 

(5,045

)

 

 

3,974

 

 

 

(1,397

)

 

 

3,974

 

Ending Balance

 

$

29,907

 

 

$

31,526

 

 

$

3,974

 

 

$

29,907

 

 

$

3,974

 

Total Allowance for Credit Losses

 

$

480,084

 

 

$

480,200

 

 

$

195,225

 

 

$

480,084

 

 

$

195,225

 

Total Provision for Credit Losses

 

$

24,214

 

 

$

24,999

 

 

$

9,156

 

 

$

602,904

 

 

$

47,708

 

Allowance for loan losses as a percent of period-end loans

 

 

2.07

%

 

 

2.02

%

 

 

0.90

%

 

 

2.07

%

 

 

0.90

%

Allowance for credit losses as a percent of period-end loans

 

 

2.20

%

 

 

2.16

%

 

 

0.92

%

 

 

2.20

%

 

 

0.92

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

305.20

%

 

 

234.89

%

 

 

60.97

%

 

 

305.20

%

 

 

60.97

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

22,141

 

 

$

23,210

 

 

$

4,856

 

 

$

384,225

 

 

$

31,821

 

Residential mortgage loans

 

 

(166

)

 

 

(288

)

 

 

140

 

 

 

(1,074

)

 

 

367

 

Consumer loans

 

 

2,355

 

 

 

1,086

 

 

 

4,507

 

 

 

11,635

 

 

 

14,809

 

Total net charge-offs

 

$

24,330

 

 

$

24,008

 

 

$

9,503

 

 

$

394,786

 

 

$

46,997

 

Net charge-offs (recoveries) as a percentage of average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.51

%

 

 

0.52

%

 

 

0.12

%

 

 

2.22

%

 

 

0.21

%

Residential mortgage loans

 

 

(0.02

)%

 

 

(0.04

)%

 

 

0.02

%

 

 

(0.04

)%

 

 

0.01

%

Consumer loans

 

 

0.49

%

 

 

0.22

%

 

 

0.83

%

 

 

0.57

%

 

 

0.70

%

Total net charge-offs as a percentage of average loans

 

 

0.44

%

 

 

0.43

%

 

 

0.18

%

 

 

1.78

%

 

 

0.23

%

For informational purposes - included above

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

 

 

$

160,101

 

 

$

 

Charge-offs associated with energy loan sale

 

 

 

 

 

 

 

 

 

 

 

242,628

 

 

 

 

 

(m) Included in nonaccrual loans are nonaccruing restructured loans totaling $21.6 million, $39.9 million and $132.5 million at 12/31/2020, 9/30/2020, and 12/31/2019, respectively.

(n) Nonaccrual loans do not include purchased credit impaired loans accounted for under ASC 310-30 that would have otherwise been considered nonperforming, totaling $17.5 million at 12/31/2019. Effective 1/1/2020, with the Adoption of ASC 326, such metrics include both originated and acquired balances.

(o) Loans past due 90 days or more do not include purchased credit impaired loans accounted for under ASC 310-30 that would have otherwise been considered delinquent, totaling $8.3 million at 12/31//2019.  Effective 1/1/2020, with the Adoption of ASC 326, such metrics include both originated and acquired balances.

(p) Represents the increase in the allowance upon the 1/1/20 adoption of ASC 326, commonly referred to as Current Expected Credit Losses, or CECL.

 

15

 


HANCOCK WHITNEY CORPORATION

ASSET QUALITY INFORMATION

(Unaudited)

 

 

Three Months Ended

 

(dollars in thousands)

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

 

12/31/2019

 

Nonaccrual loans (m) (n)

 

$

139,879

 

 

$

171,462

 

 

$

183,979

 

 

$

254,058

 

 

$

245,833

 

Restructured loans - still accruing

 

 

4,262

 

 

 

9,115

 

 

 

9,848

 

 

 

34,251

 

 

 

61,265

 

Total nonperforming loans

 

 

144,141

 

 

 

180,577

 

 

 

193,827

 

 

 

288,309

 

 

 

307,098

 

ORE and foreclosed assets

 

 

11,648

 

 

 

11,640

 

 

 

18,724

 

 

 

18,460

 

 

 

30,405

 

Total nonperforming assets

 

$

155,789

 

 

$

192,217

 

 

$

212,551

 

 

$

306,769

 

 

$

337,503

 

Nonperforming assets as a percent of

   loans, ORE and foreclosed assets

 

 

0.71

%

 

 

0.86

%

 

 

0.94

%

 

 

1.42

%

 

 

1.59

%

Accruing loans 90 days past due (o)

 

$

3,361

 

 

$

10,439

 

 

$

5,230

 

 

$

17,790

 

 

$

6,582

 

Accruing loans 90 days past due as a

   percent of loans

 

 

0.02

%

 

 

0.05

%

 

 

0.02

%

 

 

0.08

%

 

 

0.03

%

Nonperforming assets + accruing loans 90 days past due to loans, ORE and foreclosed assets

 

 

0.73

%

 

 

0.91

%

 

 

0.96

%

 

 

1.51

%

 

 

1.62

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

450,177

 

 

$

448,674

 

 

$

442,638

 

 

$

426,003

 

 

$

191,251

 

Reserve for unfunded lending commitments

 

 

29,907

 

 

 

31,526

 

 

 

36,571

 

 

 

48,992

 

 

 

3,974

 

Total allowance for credit losses

 

$

480,084

 

 

$

480,200

 

 

$

479,209

 

 

$

474,995

 

 

$

195,225

 

Total provision for credit losses

 

$

24,214

 

 

$

24,999

 

 

$

306,898

 

 

$

246,793

 

 

$

9,156

 

Allowance for loan losses as a percentage of period-end loans

 

 

2.07

%

 

 

2.02

%

 

 

1.96

%

 

 

1.98

%

 

 

0.90

%

Allowance for credit losses as a percentage       of period-end loans

 

 

2.20

%

 

 

2.16

%

 

 

2.12

%

 

 

2.21

%

 

 

0.92

%

Allowance for loan losses to nonperforming loans + accruing loans 90 days past due

 

 

305.20

%

 

 

234.89

%

 

 

222.37

%

 

 

139.17

%

 

 

60.97

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

22,141

 

 

$

23,210

 

 

$

299,365

 

 

$

39,509

 

 

$

4,856

 

Residential mortgage loans

 

 

(166

)

 

 

(288

)

 

 

(549

)

 

 

(71

)

 

 

140

 

Consumer loans

 

 

2,355

 

 

 

1,086

 

 

 

3,868

 

 

 

4,326

 

 

 

4,507

 

Total net charge-offs

 

$

24,330

 

 

$

24,008

 

 

$

302,684

 

 

$

43,764

 

 

$

9,503

 

Net charge-offs (recoveries) as a

   percentage of average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.51

%

 

 

0.52

%

 

 

6.71

%

 

 

0.99

%

 

 

0.12

%

Residential mortgage loans

 

 

(0.02

)%

 

 

(0.04

)%

 

 

(0.08

)%

 

 

(0.01

)%

 

 

0.02

%

Consumer loans

 

 

0.49

%

 

 

0.22

%

 

 

0.74

%

 

 

0.81

%

 

 

0.83

%

Total net charge-offs as a percentage of average loans

 

 

0.44

%

 

 

0.43

%

 

 

5.30

%

 

 

0.83

%

 

 

0.18

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

17,429,975

 

 

$

17,607,186

 

 

$

17,931,805

 

 

$

16,109,162

 

 

$

15,881,272

 

Residential mortgage loans

 

 

2,732,483

 

 

 

2,807,568

 

 

 

2,923,247

 

 

 

2,968,962

 

 

 

3,004,784

 

Consumer loans

 

 

1,903,214

 

 

 

1,993,071

 

 

 

2,101,980

 

 

 

2,155,892

 

 

 

2,151,886

 

Total average loans

 

$

22,065,672

 

 

$

22,407,825

 

 

$

22,957,032

 

 

$

21,234,016

 

 

$

21,037,942

 

For informational purposes - included above

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

160,101

 

 

$

 

 

$

 

Charge-offs associated with energy loan sale

 

 

 

 

 

 

 

 

242,628

 

 

 

 

 

 

 

 

(m) Included in nonaccrual loans are nonaccruing restructured loans totaling $21.6 million, $39.9 million, $55.2 million, $117.9 million, and $132.5 million at 12/31/2020, 9/30/2020, 6/30/2020, 3/31/2020 and 12/31/2019, respectively.

(n) Nonaccrual loans do not include purchased credit impaired loans accounted for under ASC 310-30 that would have otherwise been considered nonperforming, totaling $17.5 million at 12/31/2019. Effective 1/1/2020, with the Adoption of ASC 326, such metrics include both originated and acquired balances.

(o) Loans past due 90 days or more do not include purchased credit impaired loans accounted for under ASC 310-30 that would have otherwise been considered delinquent, totaling $8.3 million at 12/31/2019.  Effective 1/1/2020, with the Adoption of ASC 326, such metrics include both originated and acquired balances.

 

16

 


HANCOCK WHITNEY CORPORATION

Appendix A to the Earnings Release

Reconciliation of Non-GAAP Measures

 

TOTAL REVENUE (TE) AND OPERATING PRE-PROVISION NET REVENUE (TE)

 

 

Three Months Ended

Twelve Months Ended

 

(in thousands)

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

 

12/31/2019

 

 

12/31/2020

 

 

12/31/2019

 

Net interest income

 

$

238,286

 

 

$

235,183

 

 

$

237,866

 

 

$

231,188

 

 

$

233,156

 

 

$

942,523

 

 

$

895,217

 

Noninterest income

 

 

82,350

 

 

 

83,748

 

 

 

73,943

 

 

 

84,387

 

 

 

82,924

 

 

 

324,428

 

 

 

315,907

 

Total revenue

 

 

320,636

 

 

 

318,931

 

 

 

311,809

 

 

 

315,575

 

 

 

316,080

 

 

 

1,266,951

 

 

 

1,211,124

 

Taxable equivalent adjustment (q)

 

 

3,115

 

 

 

3,189

 

 

 

3,248

 

 

 

3,448

 

 

 

3,580

 

 

 

13,000

 

 

 

14,774

 

Total revenue (TE)

 

 

323,751

 

 

 

322,120

 

 

 

315,057

 

 

 

319,023

 

 

 

319,660

 

 

 

1,279,951

 

 

 

1,225,898

 

Noninterest expense

 

 

(193,144

)

 

 

(195,774

)

 

 

(196,539

)

 

 

(203,335

)

 

 

(197,856

)

 

 

(788,792

)

 

 

(770,677

)

Nonoperating expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,856

 

 

 

 

 

 

32,666

 

Operating pre-provision net revenue (TE)

 

$

130,607

 

 

$

126,346

 

 

$

118,518

 

 

$

115,688

 

 

$

125,660

 

 

$

491,159

 

 

$

487,887

 

 

OPERATING EARNINGS (LOSS) PER SHARE - DILUTED

 

  

 

Three Months Ended

Twelve Months Ended

 

(in thousands, except per share amounts)

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

 

12/31/2019

 

 

12/31/2020

 

 

12/31/2019

 

Net income (loss)

 

$

103,575

 

 

$

79,356

 

 

$

(117,072

)

 

$

(111,033

)

 

$

92,132

 

 

$

(45,174

)

 

$

327,380

 

Net income and dividends allocated to participating securities

 

 

(2,076

)

 

 

(1,436

)

 

 

(422

)

 

 

(427

)

 

 

(1,566

)

 

 

(1,756

)

 

 

(5,546

)

Net income (loss) available to common shareholders

 

 

101,499

 

 

 

77,920

 

 

 

(117,494

)

 

 

(111,460

)

 

 

90,566

 

 

 

(46,930

)

 

 

321,834

 

Nonoperating items, net of income tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,046

 

 

 

 

 

 

25,806

 

Nonoperating items allocated to participating securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(52

)

 

 

 

 

 

(435

)

Operating earnings (loss) available to common shareholders

 

$

101,499

 

 

$

77,920

 

 

$

(117,494

)

 

$

(111,460

)

 

$

93,560

 

 

$

(46,930

)

 

$

347,205

 

Weighted average common shares - diluted

 

 

86,657

 

 

 

86,400

 

 

 

86,301

 

 

 

87,186

 

 

 

88,315

 

 

 

86,533

 

 

 

86,599

 

Earnings (loss) per share - diluted

 

$

1.17

 

 

$

0.90

 

 

$

(1.36

)

 

$

(1.28

)

 

$

1.03

 

 

$

(0.54

)

 

$

3.72

 

Operating earnings (loss) per share - diluted

 

$

1.17

 

 

$

0.90

 

 

$

(1.36

)

 

$

(1.28

)

 

$

1.06

 

 

$

(0.54

)

 

$

4.01

 

 

QUARTER EARNINGS PER SHARE - DILUTED, IMPACT OF ENERGY LOAN SALE

 

 

 

 

 

Three Months Ended

 

(in thousands, except per share amounts)

 

 

 

 

 

6/30/2020

 

1

 

 

 

 

 

 

 

 

Provision for credit losses attributable to the sale of energy loans

 

 

 

 

 

$

160,101

 

Income tax benefit at a 21% rate

 

 

 

 

 

 

(33,621

)

Impact of energy loan sale, net of income tax

 

 

 

 

 

$

126,480

 

Weighted average common shares - diluted

 

 

 

 

 

 

86,323

 

Impact of energy loan sale per share - diluted

 

 

 

 

 

$

(1.47

)

 

 

(q) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

17