Try our mobile app

Published: 2021-04-20 00:00:00 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

April 20, 2021

 

 

For more information

Trisha Voltz Carlson, EVP, Investor Relations Manager

504.299.5208 or trisha.carlson@hancockwhitney.com

 

 

Hancock Whitney reports first quarter 2021 EPS of $1.21

Results include a modest reserve release and the impact from recent stimulus programs

 

GULFPORT, Miss. (April 20, 2021) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the first quarter of 2021. Net income for the first quarter of 2021 was $107.2 million, or $1.21 per diluted common share (EPS), compared to $103.6 million, or $1.17 per diluted common share, in the fourth quarter of 2020. The company reported a net loss for the first quarter of 2020 of $111.0 million, or ($1.28) per diluted common share resulting from a COVID-19 reserve build.

 

First Quarter 2021 Highlights

 

Net income of $107.2 million, or $1.21 per diluted share, up $3.6 million, or $0.04 per share

 

Pre-provision net revenue (PPNR) totaled $131.5 million, up $0.9 million

 

Negative provision for credit losses of $4.9 million; $23.2 million reserve release, $18.3 million in net charge-offs

 

Allowance Credit Losses (ACL) remained strong at 2.11%

 

Nonperforming loans declined 20% and criticized commercial loans declined 11%

 

Net interest margin (NIM) 3.09%, down 13 bps linked-quarter mainly from the impact of excess liquidity

 

CET1 ratio estimated at 11.02%, up 41 bps linked-quarter

 

TCE ratio 7.26%, down 38 bps, resulting from balance sheet growth (7.80% excluding PPP)

 

Loans declined $125.1 million linked-quarter, as core loans decreased $465.5 million, partly offset by net PPP growth of $340.4 million

 

Deposits increased $1.5 billion linked-quarter, mainly from pandemic-related PPP and stimulus deposit funding

 

“2021 is starting off on an encouraging note with earnings up almost $4 million, or $.04, linked quarter”, said John M. Hairston, President & CEO. “Today’s operating environment is heading in a decidedly more positive direction compared to the end of last year, and as such, we are releasing a modest amount of loan loss reserves, while maintaining solid capital ratios and reporting improved operating leverage. We see signs of cautious optimism across our footprint, however loan growth remains limited net of PPP. Asset quality metrics continue to improve across our lines of business and geographic areas as businesses and consumers have received PPP and stimulus funding. This funding has also led to excess liquidity on our balance sheet, thereby further compressing NIM. Net interest income does benefit from the growth however, and we are seeing green shoots in fee income. We are continuing our focus on expense and efficiency initiatives all leading to pre-provision, net revenue (PPNR) growth for the quarter.”

 


 

1

 


 

Loans

Loans totaled $21.7 billion at March 31, 2021, down $125.1 million, or 1%, linked-quarter. New PPP loans totaling $836.4 million were originated under the extended CARES Act program, with $496.0 million in PPP loans forgiven during the quarter. Core loans declined $465.5 million as indirect loans continue to runoff with no new production planned, residential mortgage payoffs increased, line utilization slowed and normal payoffs and paydowns, coupled with slower levels of loan production, led to declines in the central and western regions of our footprint.

 

Average loans totaled $21.7 billion for the first quarter of 2021, down 1% linked-quarter.

 

Management expects core loans to remain stable in the second quarter of 2021, as opportunities for new organic growth remain low in light of the slow economic environment. We also expect significantly more PPP loans will be forgiven in the second quarter of 2021, leading to an overall decline in total loans.

 

Deposits

Total deposits at March 31, 2021 were $29.2 billion, up $1.5 billion, or 5%, from December 31, 2020. Excess liquidity related to stimulus and other pandemic-related client funds contributed significantly to the growth in the first quarter.

 

DDAs totaled $13.2 billion at March 31, 2021, up $975.2 million, or 8%, from December 31, 2020 and comprised 45% of total period-end deposits at March 31, 2021. Interest-bearing transaction and savings deposits totaled $11.2 billion at the end of the first quarter of 2021, up $786.5 million, or 8%, linked-quarter. Compared to December 31, 2020, time deposits of $1.6 billion were down $212.6 million, or 11%. Interest-bearing public fund deposits were down $36.4 million, or 1%, linked-quarter to $3.2 billion.

 

Average deposits for the first quarter of 2021 were $28.1 billion, up $1.1 billion, or 4%, linked-quarter.

 

Asset Quality

The total allowance for credit losses was $456.9 million at March 31, 2021, down $23.2 million from December 31, 2020. During the first quarter of 2021, the company recorded a negative provision for credit losses of $4.9 million, compared to a provision expense of $24.2 million in the fourth quarter of 2020. Net charge-offs totaled $18.3 million in the first quarter of 2021, or 0.34% of average total loans on an annualized basis, down from $24.3 million, or 0.44% of average total loans in the fourth quarter of 2020. Included in the first quarter’s net charge-offs is $13.8 million from one legacy energy credit. The ratio of ACL to period-end loans was 2.11% (2.35% excluding PPP loans) at March 31, 2021, compared to 2.20% (2.42% excluding PPP loans) at December 31, 2020.

 

The company continues to evaluate certain credits in light of the ongoing financial challenges some companies are having as a result of COVID-19. Included on slide 10 in the earnings deck are current sectors under focus related to the changing economic impact of the pandemic, and details regarding the status of loans within those lines of business.

 

Despite today’s economically challenging environment, the company’s overall asset quality metrics continued to improve with both commercial criticized and total nonperforming loans down linked-quarter. Nonperforming assets (NPAs) totaled $124.2 million at March 31, 2021, down $31.6 million, or 20%, from December 31, 2020. During the first quarter of 2021, total nonperforming loans decreased $29.4 million, or 20%, while ORE and foreclosed assets decreased $2.2 million, or 19%, linked-quarter. Nonperforming assets as a percent of total loans, ORE and other foreclosed assets was 0.57% at March 31, 2021, down 14 bps from December 31, 2020.

 

 

 

2

 


 

Net Interest Income and Net Interest Margin (NIM)

Net interest income (TE) for the first quarter of 2021 was $237.5 million, down $3.9 million, or 2%, from the fourth quarter of 2020. The decrease linked-quarter is related to two less accrual days in the first quarter. Otherwise net interest income was relatively stable.

 

The net interest margin (NIM) was 3.09% in the first quarter of 2021, a decline of 13 basis points linked-quarter. Factors driving NIM compression linked-quarter include the impact of lower LIBOR and refinancing rates (-7 bps) and an increase in average excess liquidity (-13 bps), partially offset by interest recoveries on nonaccrual loans (+5 bps) and purchase accounting accretion (+2 bps).

 

Average earning assets were $31.0 billion for the first quarter of 2021, up $1.1 billion, or 4%, from the fourth quarter of 2020.

 

Management expects continued NIM compression in the second quarter of 2021, however net interest income should remain relatively stable.

 

Noninterest Income

Noninterest income totaled $87.1 million for the first quarter of 2021, up $4.7 million, or 6%, from the fourth quarter of 2020. Improvement was noted in many fee categories as local economies continue to re-open and consumer spending increases.

 

Decreased activity was noted in service charges on deposits, down $0.7 million, or 4%, from the fourth quarter of 2020, due to the impact of higher account balances (related to stimulus payments) driving lower overdraft fees, while bankcard and ATM fees were up $0.5 million, or 3%, from the fourth quarter due to increased activity.

 

Investment and annuity income and insurance fees were up $1.6 million, or 28%, linked-quarter primarily due to increased underwriting and annuity fees. Trust fees were up $0.2 million, or 1% linked-quarter, primarily from increased value of assets under management.

 

Fees from secondary mortgage operations totaled $11.7 million for the first quarter of 2021, up $0.2 million, or 2%, linked-quarter, as refinancing activity remains solid, however refinancing activity has slowed from peak levels in 2020.

 

Other noninterest income totaled $15.7 million, up $2.9 million, or 23%, from the fourth quarter of 2020. The increase in other noninterest income is primarily due to a higher level of specialty income, including BOLI and derivatives.

 

Noninterest Expense & Taxes

Noninterest expense totaled $193.1 million, flat 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. These initiatives included closing 12 financial centers in the fourth quarter of 2020 with an additional eight set to close April 30, 2021. We also closed the two trust offices in the NE corridor and reduced headcount by 270 FTE since June 30, 2020 via attrition and other initiatives. Last quarter we announced a voluntary early retirement package (VERP) for certain employees, which to-date has a 40% acceptance rate with most employees departing by April 30, 2021. The annualized impact of the VERP is approximately $19.0 million (including estimated incentives, benefits and is net of backfill costs).

 

 

 

3

 


 

Total personnel expense was $119.6 million in the first quarter of 2021, up $7.4 million, or 7%, from the fourth quarter of 2020. The increase is related to higher incentives, benefit costs, and seasonally higher payroll taxes.

 

Occupancy and equipment expense totaled $17.7 million in the first quarter of 2021, down $0.1 million, or 1%, from the fourth quarter of 2020. Amortization of intangibles totaled $4.4 million for the first quarter of 2021, down $0.2 million, or 4%, linked-quarter.

 

Other real estate and foreclosed assets (ORE) expense was virtually zero in the first quarter, a decrease of $0.4 million linked-quarter.

 

Other operating expense totaled $51.3 million in the first quarter of 2021, down $6.8 million, or 12%, linked-quarter, mostly related to nonrecurring hurricane-related expenses and efficiency initiative expenses in the previous quarter.

 

The effective income tax rate for first quarter 2021 was 19.7%. 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 March 31, 2021 totaled $3.4 billion, down $22.1 million, or 1%, from December 31, 2020. The tangible common equity (TCE) ratio was 7.26%, down 38 bps from December 31, 2020, mainly the result of excess liquidity driving balance sheet growth. 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 11.02% at March 31, 2021.

 

Conference Call and Slide Presentation

Management will host a conference call for analysts and investors at 4:00 p.m. Central Time on Tuesday, April 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 investors.hancockwhitney.com. A link to the release with additional financial tables, and a link to a slide presentation related to first 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 April 25, 2021 by dialing 877-344-7529 or 412-317-0088, access code 10153345.  

 

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

 

4

 


holding companies may define or calculate these non-GAAP measures or similar measures differently. The reconciliations of those measures to GAAP measures are provided either in the financial tables or in Appendix A thereto.

 

Consistent with the provisions of subpart 229.1400 of the Securities and Exchange Commission’s Regulation S-K, “Disclosures by Bank and Savings and Loan Registrants”, 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, the impact of the 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 (including the impact of the Voluntary Employee Retirement Program), 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 are imposed, the economic impact could continue to be substantial. The COVID-19 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, 2020 and in other periodic reports that we file with the SEC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 


HANCOCK WHITNEY CORPORATION

 

QUARTERLY FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

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

 

3/31/2021

 

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

234,587

 

 

$

238,286

 

 

$

235,183

 

 

$

237,866

 

 

$

231,188

 

Net interest income (TE) (a)

 

 

237,509

 

 

 

241,401

 

 

 

238,372

 

 

 

241,114

 

 

 

234,636

 

Provision for credit losses

 

 

(4,911

)

 

 

24,214

 

 

 

24,999

 

 

 

306,898

 

 

 

246,793

 

Noninterest income

 

 

87,089

 

 

 

82,350

 

 

 

83,748

 

 

 

73,943

 

 

 

84,387

 

Noninterest expense

 

 

193,072

 

 

 

193,144

 

 

 

195,774

 

 

 

196,539

 

 

 

203,335

 

Income tax expense (benefit)

 

 

26,343

 

 

 

(297

)

 

 

18,802

 

 

 

(74,556

)

 

 

(23,520

)

Net income (loss)

 

$

107,172

 

 

$

103,575

 

 

$

79,356

 

 

$

(117,072

)

 

$

(111,033

)

For informational purposes - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

 

 

$

160,101

 

 

$

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

21,664,859

 

 

$

21,789,931

 

 

$

22,240,204

 

 

$

22,628,377

 

 

$

21,515,681

 

Securities

 

 

8,005,990

 

 

 

7,356,497

 

 

 

7,056,276

 

 

 

6,381,803

 

 

 

6,374,490

 

Earning assets

 

 

32,134,637

 

 

 

30,616,277

 

 

 

30,179,103

 

 

 

30,134,790

 

 

 

28,834,072

 

Total assets

 

 

35,072,643

 

 

 

33,638,602

 

 

 

33,193,324

 

 

 

33,215,400

 

 

 

31,761,693

 

Noninterest-bearing deposits

 

 

13,174,911

 

 

 

12,199,750

 

 

 

11,881,548

 

 

 

11,759,085

 

 

 

9,204,631

 

Total deposits

 

 

29,210,520

 

 

 

27,697,877

 

 

 

27,030,659

 

 

 

27,322,268

 

 

 

25,008,496

 

Common stockholders' equity

 

 

3,416,903

 

 

 

3,439,025

 

 

 

3,375,644

 

 

 

3,316,157

 

 

 

3,421,064

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

21,745,298

 

 

$

22,065,672

 

 

$

22,407,825

 

 

$

22,957,032

 

 

$

21,234,016

 

Securities (b)

 

 

7,468,541

 

 

 

6,921,099

 

 

 

6,389,214

 

 

 

6,129,616

 

 

 

6,149,432

 

Earning assets

 

 

31,015,637

 

 

 

29,875,531

 

 

 

29,412,261

 

 

 

30,013,829

 

 

 

27,630,652

 

Total assets

 

 

34,078,200

 

 

 

33,067,462

 

 

 

32,685,430

 

 

 

33,136,706

 

 

 

30,663,601

 

Noninterest-bearing deposits

 

 

12,374,235

 

 

 

11,759,755

 

 

 

11,585,617

 

 

 

10,989,921

 

 

 

8,763,359

 

Total deposits

 

 

28,138,763

 

 

 

27,040,447

 

 

 

26,763,795

 

 

 

26,702,622

 

 

 

24,327,242

 

Common stockholders' equity

 

 

3,441,466

 

 

 

3,406,646

 

 

 

3,351,593

 

 

 

3,465,617

 

 

 

3,509,727

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted

 

$

1.21

 

 

$

1.17

 

 

$

0.90

 

 

$

(1.36

)

 

$

(1.28

)

Cash dividends per share

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.27

 

Book value per share (period-end)

 

 

39.38

 

 

 

39.65

 

 

 

39.07

 

 

 

38.41

 

 

 

39.65

 

Tangible book value per share (period-end)

 

 

28.57

 

 

 

28.79

 

 

 

28.11

 

 

 

27.38

 

 

 

28.56

 

Weighted average number of shares - diluted

 

 

86,805

 

 

 

86,657

 

 

 

86,400

 

 

 

86,301

 

 

 

87,186

 

Period-end number of shares

 

 

86,777

 

 

 

86,728

 

 

 

86,400

 

 

 

86,342

 

 

 

86,275

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

47.37

 

 

$

34.89

 

 

$

22.23

 

 

$

28.50

 

 

$

44.24

 

Low sales price

 

 

32.52

 

 

 

18.59

 

 

 

17.42

 

 

 

14.88

 

 

 

14.32

 

Period-end closing price

 

 

42.01

 

 

 

34.02

 

 

 

18.81

 

 

 

21.20

 

 

 

19.52

 

Trading volume

 

 

28,963

 

 

 

27,564

 

 

 

32,139

 

 

 

48,174

 

 

 

50,390

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.28

%

 

 

1.25

%

 

 

0.97

%

 

 

(1.42

)%

 

 

(1.46

)%

Return on average common equity

 

 

12.63

%

 

 

12.10

%

 

 

9.42

%

 

 

(13.59

)%

 

 

(12.72

)%

Return on average tangible common equity

 

 

17.38

%

 

 

16.74

%

 

 

13.14

%

 

 

(18.75

)%

 

 

(17.51

)%

Tangible common equity ratio (c)

 

 

7.26

%

 

 

7.64

%

 

 

7.53

%

 

 

7.33

%

 

 

8.00

%

Net interest margin (TE)

 

 

3.09

%

 

 

3.22

%

 

 

3.23

%

 

 

3.23

%

 

 

3.41

%

Noninterest income as a percentage of total revenue (TE)

 

 

26.83

%

 

 

25.44

%

 

 

26.00

%

 

 

23.47

%

 

 

26.45

%

Efficiency ratio (d)

 

 

58.12

%

 

 

58.23

%

 

 

59.29

%

 

 

60.74

%

 

 

62.06

%

Average loan/deposit ratio

 

 

77.28

%

 

 

81.60

%

 

 

83.72

%

 

 

85.97

%

 

 

87.28

%

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

 

 

1.96

%

 

 

2.07

%

 

 

2.02

%

 

 

1.96

%

 

 

1.98

%

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

 

 

2.11

%

 

 

2.20

%

 

 

2.16

%

 

 

2.12

%

 

 

2.21

%

Annualized net charge-offs to average loans

 

 

0.34

%

 

 

0.44

%

 

 

0.43

%

 

 

5.30

%

 

 

0.83

%

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

 

 

354.09

%

 

 

305.20

%

 

 

234.89

%

 

 

222.37

%

 

 

139.17

%

FTE headcount

 

 

3,926

 

 

 

3,986

 

 

 

4,058

 

 

 

4,196

 

 

 

4,148

 

 

(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

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars in thousands, except per share data)

 

3/31/2021

 

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

250,785

 

 

$

257,253

 

 

$

257,043

 

 

$

266,342

 

 

$

277,343

 

Interest income (TE) (f)

 

 

253,707

 

 

 

260,368

 

 

 

260,232

 

 

 

269,590

 

 

 

280,791

 

Interest expense

 

 

16,198

 

 

 

18,967

 

 

 

21,860

 

 

 

28,476

 

 

 

46,155

 

Net interest income (TE)

 

 

237,509

 

 

 

241,401

 

 

 

238,372

 

 

 

241,114

 

 

 

234,636

 

Provision for credit losses

 

 

(4,911

)

 

 

24,214

 

 

 

24,999

 

 

 

306,898

 

 

 

246,793

 

Noninterest income

 

 

87,089

 

 

 

82,350

 

 

 

83,748

 

 

 

73,943

 

 

 

84,387

 

Noninterest expense

 

 

193,072

 

 

 

193,144

 

 

 

195,774

 

 

 

196,539

 

 

 

203,335

 

Income (loss) before income taxes

 

 

133,515

 

 

 

103,278

 

 

 

98,158

 

 

 

(191,628

)

 

 

(134,553

)

Income tax expense (benefit)

 

 

26,343

 

 

 

(297

)

 

 

18,802

 

 

 

(74,556

)

 

 

(23,520

)

Net income (loss)

 

$

107,172

 

 

$

103,575

 

 

$

79,356

 

 

$

(117,072

)

 

$

(111,033

)

For informational purposes - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit loss associated with energy loan sale

 

$

 

 

$

 

 

$

 

 

$

160,101

 

 

$

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

19,146

 

 

$

19,864

 

 

$

18,440

 

 

$

15,518

 

 

$

22,837

 

Trust fees

 

 

15,003

 

 

 

14,801

 

 

 

14,424

 

 

 

14,160

 

 

 

14,806

 

Bank card and ATM fees

 

 

18,120

 

 

 

17,590

 

 

 

17,222

 

 

 

15,957

 

 

 

17,362

 

Investment and insurance commissions, and annuity fees

 

 

7,458

 

 

 

5,826

 

 

 

5,988

 

 

 

5,366

 

 

 

7,150

 

Secondary mortgage market operations

 

 

11,710

 

 

 

11,508

 

 

 

12,875

 

 

 

9,808

 

 

 

6,053

 

Other income

 

 

15,652

 

 

 

12,761

 

 

 

14,799

 

 

 

13,134

 

 

 

16,179

 

Total noninterest income

 

$

87,089

 

 

$

82,350

 

 

$

83,748

 

 

$

73,943

 

 

$

84,387

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

119,615

 

 

$

112,245

 

 

$

117,856

 

 

$

120,409

 

 

$

113,549

 

Net occupancy and equipment expense

 

 

17,691

 

 

 

17,805

 

 

 

18,546

 

 

 

18,311

 

 

 

17,139

 

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

 

 

6

 

 

 

367

 

 

 

(482

)

 

 

(460

)

 

 

10,130

 

Other operating expense

 

 

51,341

 

 

 

58,113

 

 

 

55,066

 

 

 

53,110

 

 

 

57,172

 

Amortization of intangibles

 

 

4,419

 

 

 

4,614

 

 

 

4,788

 

 

 

5,169

 

 

 

5,345

 

Total noninterest expense

 

$

193,072

 

 

$

193,144

 

 

$

195,774

 

 

$

196,539

 

 

$

203,335

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.21

 

 

$

1.17

 

 

$

0.90

 

 

$

(1.36

)

 

$

(1.28

)

Diluted

 

 

1.21

 

 

 

1.17

 

 

 

0.90

 

 

 

(1.36

)

 

 

(1.28

)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 


HANCOCK WHITNEY CORPORATION

PERIOD-END BALANCE SHEET

(Unaudited)

 

(dollars in thousands)

 

3/31/2021

 

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

10,091,342

 

 

$

9,986,983

 

 

$

10,257,788

 

 

$

10,465,280

 

 

$

9,321,340

 

Commercial real estate - owner occupied loans

 

 

2,795,104

 

 

 

2,857,445

 

 

 

2,779,407

 

 

 

2,762,259

 

 

 

2,731,320

 

Total commercial and industrial loans

 

 

12,886,446

 

 

 

12,844,428

 

 

 

13,037,195

 

 

 

13,227,539

 

 

 

12,052,660

 

Commercial real estate - income producing loans

 

 

3,411,028

 

 

 

3,357,939

 

 

 

3,406,554

 

 

 

3,350,299

 

 

 

3,232,783

 

Construction and land development loans

 

 

1,122,141

 

 

 

1,065,057

 

 

 

1,096,149

 

 

 

1,128,959

 

 

 

1,098,726

 

Residential mortgage loans

 

 

2,488,792

 

 

 

2,665,212

 

 

 

2,754,388

 

 

 

2,877,316

 

 

 

2,979,985

 

Consumer loans

 

 

1,756,452

 

 

 

1,857,295

 

 

 

1,945,918

 

 

 

2,044,264

 

 

 

2,151,527

 

Total loans

 

 

21,664,859

 

 

 

21,789,931

 

 

 

22,240,204

 

 

 

22,628,377

 

 

 

21,515,681

 

Loans held for sale

 

 

124,677

 

 

 

136,063

 

 

 

103,566

 

 

 

364,416

 

 

 

67,587

 

Securities

 

 

8,005,990

 

 

 

7,356,497

 

 

 

7,056,276

 

 

 

6,381,803

 

 

 

6,374,490

 

Short-term investments

 

 

2,339,111

 

 

 

1,333,786

 

 

 

779,057

 

 

 

760,194

 

 

 

876,314

 

Earning assets

 

 

32,134,637

 

 

 

30,616,277

 

 

 

30,179,103

 

 

 

30,134,790

 

 

 

28,834,072

 

Allowance for loan losses

 

 

(424,360

)

 

 

(450,177

)

 

 

(448,674

)

 

 

(442,638

)

 

 

(426,003

)

Goodwill and other intangible assets

 

 

937,926

 

 

 

942,345

 

 

 

946,958

 

 

 

951,746

 

 

 

956,916

 

Other assets

 

 

2,424,440

 

 

 

2,530,157

 

 

 

2,515,937

 

 

 

2,571,502

 

 

 

2,396,708

 

Total assets

 

$

35,072,643

 

 

$

33,638,602

 

 

$

33,193,324

 

 

$

33,215,400

 

 

$

31,761,693

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

13,174,911

 

 

$

12,199,750

 

 

$

11,881,548

 

 

$

11,759,085

 

 

$

9,204,631

 

Interest-bearing transaction and savings deposits

 

 

11,200,412

 

 

 

10,413,870

 

 

 

9,971,869

 

 

 

9,605,254

 

 

 

8,931,192

 

Interest-bearing public fund deposits

 

 

3,198,523

 

 

 

3,234,936

 

 

 

3,176,225

 

 

 

3,326,033

 

 

 

3,251,445

 

Time deposits

 

 

1,636,674

 

 

 

1,849,321

 

 

 

2,001,017

 

 

 

2,631,896

 

 

 

3,621,228

 

Total interest-bearing deposits

 

 

16,035,609

 

 

 

15,498,127

 

 

 

15,149,111

 

 

 

15,563,183

 

 

 

15,803,865

 

Total deposits

 

 

29,210,520

 

 

 

27,697,877

 

 

 

27,030,659

 

 

 

27,322,268

 

 

 

25,008,496

 

Short-term borrowings

 

 

1,652,747

 

 

 

1,667,513

 

 

 

1,906,895

 

 

 

1,754,875

 

 

 

2,673,283

 

Long-term debt

 

 

397,583

 

 

 

378,322

 

 

 

385,887

 

 

 

386,269

 

 

 

225,606

 

Other liabilities

 

 

394,890

 

 

 

455,865

 

 

 

494,239

 

 

 

435,831

 

 

 

433,244

 

Total liabilities

 

 

31,655,740

 

 

 

30,199,577

 

 

 

29,817,680

 

 

 

29,899,243

 

 

 

28,340,629

 

COMMON STOCKHOLDERS'

   EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock net of treasury and capital surplus

 

 

2,073,658

 

 

 

2,067,450

 

 

 

2,064,828

 

 

 

2,057,153

 

 

 

2,050,669

 

Retained earnings

 

 

1,374,688

 

 

 

1,291,506

 

 

 

1,211,878

 

 

 

1,156,278

 

 

 

1,297,129

 

Accumulated other comprehensive income (loss)

 

 

(31,443

)

 

 

80,069

 

 

 

98,938

 

 

 

102,726

 

 

 

73,266

 

Total common stockholders' equity

 

 

3,416,903

 

 

 

3,439,025

 

 

 

3,375,644

 

 

 

3,316,157

 

 

 

3,421,064

 

Total liabilities & stockholders' equity

 

$

35,072,643

 

 

$

33,638,602

 

 

$

33,193,324

 

 

$

33,215,400

 

 

$

31,761,693

 

For informational purposes only - included above

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA Paycheck Protection Program (PPP) loans

 

$

2,345,605

 

 

$

2,005,237

 

 

$

2,323,691

 

 

$

2,286,963

 

 

$

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

2,478,977

 

 

$

2,496,680

 

 

$

2,428,686

 

 

$

2,364,411

 

 

$

2,464,148

 

Tier 1 capital (g)

 

 

2,622,067

 

 

 

2,534,049

 

 

 

2,446,382

 

 

 

2,377,935

 

 

 

2,506,217

 

Common equity as a percentage of total assets

 

 

9.74

%

 

 

10.22

%

 

 

10.17

%

 

 

9.98

%

 

 

10.77

%

Tangible common equity ratio

 

 

7.26

%

 

 

7.64

%

 

 

7.53

%

 

 

7.33

%

 

 

8.00

%

Leverage (Tier 1) ratio (g)

 

 

7.89

%

 

 

7.88

%

 

 

7.70

%

 

 

7.37

%

 

 

8.40

%

Common equity tier 1 (CET1) ratio (g)

 

 

11.02

%

 

 

10.61

%

 

 

10.30

%

 

 

9.78

%

 

 

10.02

%

Tier 1 risk-based capital ratio (g)

 

 

11.02

%

 

 

10.61

%

 

 

10.30

%

 

 

9.78

%

 

 

10.02

%

Total risk-based capital ratio (g)

 

 

13.63

%

 

 

13.22

%

 

 

12.92

%

 

 

12.36

%

 

 

11.87

%

 

(g) Estimated for most recent period-end. Regulatory capital ratios 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.

 

9

 


HANCOCK WHITNEY CORPORATION

AVERAGE BALANCE SHEET

(Unaudited)

 

 

Three Months Ended

 

(in thousands)

 

3/31/2021

 

 

12/31/2020

 

 

3/31/2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

10,053,333

 

 

$

10,139,211

 

 

$

9,147,474

 

Commercial real estate - owner occupied loans

 

 

2,839,135

 

 

 

2,824,281

 

 

 

2,735,111

 

Total commercial and industrial loans

 

 

12,892,468

 

 

 

12,963,492

 

 

 

11,882,585

 

Commercial real estate - income producing loans

 

 

3,367,954

 

 

 

3,384,749

 

 

 

3,105,843

 

Construction and land development loans

 

 

1,073,843

 

 

 

1,081,734

 

 

 

1,120,734

 

Residential mortgage loans

 

 

2,600,492

 

 

 

2,732,483

 

 

 

2,968,962

 

Consumer loans

 

 

1,810,541

 

 

 

1,903,214

 

 

 

2,155,892

 

Total loans

 

 

21,745,298

 

 

 

22,065,672

 

 

 

21,234,016

 

Loans held for sale

 

 

111,753

 

 

 

104,415

 

 

 

40,318

 

Securities (h)

 

 

7,468,541

 

 

 

6,921,099

 

 

 

6,149,432

 

Short-term investments

 

 

1,690,045

 

 

 

784,345

 

 

 

206,886

 

Earning assets

 

 

31,015,637

 

 

 

29,875,531

 

 

 

27,630,652

 

Allowance for loan losses

 

 

(451,830

)

 

 

(451,403

)

 

 

(241,364

)

Goodwill and other intangible assets

 

 

940,074

 

 

 

944,572

 

 

 

959,500

 

Other assets

 

 

2,574,319

 

 

 

2,698,762

 

 

 

2,314,813

 

Total assets

 

$

34,078,200

 

 

$

33,067,462

 

 

$

30,663,601

 

LIABILITIES AND COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

12,374,235

 

 

$

11,759,755

 

 

$

8,763,359

 

Interest-bearing transaction and savings deposits

 

 

10,795,991

 

 

 

10,229,569

 

 

 

8,798,483

 

Interest-bearing public fund deposits

 

 

3,211,077

 

 

 

3,160,372

 

 

 

3,252,233

 

Time deposits

 

 

1,757,460

 

 

 

1,890,751

 

 

 

3,513,167

 

Total interest-bearing deposits

 

 

15,764,528

 

 

 

15,280,692

 

 

 

15,563,883

 

Total deposits

 

 

28,138,763

 

 

 

27,040,447

 

 

 

24,327,242

 

Short-term borrowings

 

 

1,688,368

 

 

 

1,779,464

 

 

 

2,150,164

 

Long-term debt

 

 

396,731

 

 

 

385,313

 

 

 

231,438

 

Other liabilities

 

 

412,872

 

 

 

455,592

 

 

 

445,030

 

Common stockholders' equity

 

 

3,441,466

 

 

 

3,406,646

 

 

 

3,509,727

 

Total liabilities & stockholders' equity

 

$

34,078,200

 

 

$

33,067,462

 

 

$

30,663,601

 

For informational purposes only - included above

 

 

 

 

 

 

 

 

 

 

 

 

SBA Paycheck Protection Program (PPP) loans

 

$

2,191,284

 

 

$

2,216,458

 

 

$

 

 

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

 

10

 


HANCOCK WHITNEY CORPORATION

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

(Unaudited)

 

 

Three Months Ended

 

 

 

3/31/2021

 

 

12/31/2020

 

 

3/31/2020

 

(dollars in millions)

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

 

Average

Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

17,334.3

 

 

$

155.9

 

 

 

3.65

%

 

$

17,430.0

 

 

$

157.1

 

 

 

3.59

%

 

$

16,109.2

 

 

$

182.5

 

 

 

4.56

%

Residential mortgage loans

 

 

2,600.5

 

 

 

24.7

 

 

 

3.79

%

 

 

2,732.5

 

 

 

26.6

 

 

 

3.90

%

 

 

2,969.0

 

 

 

29.5

 

 

 

3.98

%

Consumer loans

 

 

1,810.5

 

 

 

21.4

 

 

 

4.79

%

 

 

1,903.2

 

 

 

22.8

 

 

 

4.76

%

 

 

2,155.9

 

 

 

29.4

 

 

 

5.48

%

Loan fees & late charges

 

 

 

 

 

13.4

 

 

 

0.00

%

 

 

 

 

 

14.6

 

 

 

0.00

%

 

 

 

 

 

(0.6

)

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

21,745.3

 

 

 

215.4

 

 

 

4.01

%

 

 

22,065.7

 

 

 

221.1

 

 

 

3.99

%

 

 

21,234.1

 

 

 

240.8

 

 

 

4.56

%

Loans held for sale

 

 

111.8

 

 

 

0.7

 

 

 

2.41

%

 

 

104.4

 

 

 

0.5

 

 

 

1.99

%

 

 

40.3

 

 

 

0.6

 

 

 

6.17

%

US Treasury and government

   agency securities

 

 

214.5

 

 

 

0.9

 

 

 

1.77

%

 

 

196.0

 

 

 

0.9

 

 

 

1.85

%

 

 

124.7

 

 

 

0.8

 

 

 

2.37

%

CMOs and mortgage backed securities

 

 

6,307.9

 

 

 

29.4

 

 

 

1.86

%

 

 

5,781.5

 

 

 

30.7

 

 

 

2.12

%

 

 

5,139.5

 

 

 

31.3

 

 

 

2.44

%

Municipals (TE)

 

 

934.5

 

 

 

6.8

 

 

 

2.93

%

 

 

934.1

 

 

 

6.9

 

 

 

2.94

%

 

 

877.2

 

 

 

6.7

 

 

 

3.07

%

Other securities

 

 

11.6

 

 

 

0.1

 

 

 

4.07

%

 

 

9.5

 

 

 

0.1

 

 

 

4.20

%

 

 

8.0

 

 

 

0.1

 

 

 

4.29

%

Total securities (TE) (l)

 

 

7,468.5

 

 

 

37.2

 

 

 

2.00

%

 

 

6,921.1

 

 

 

38.6

 

 

 

2.23

%

 

 

6,149.4

 

 

 

38.9

 

 

 

2.53

%

Total short-term investments

 

 

1,690.0

 

 

 

0.4

 

 

 

0.10

%

 

 

784.3

 

 

 

0.2

 

 

 

0.10

%

 

 

206.9

 

 

 

0.5

 

 

 

0.87

%

Average earning assets yield (TE)

 

$

31,015.6

 

 

$

253.7

 

 

 

3.30

%

 

$

29,875.5

 

 

$

260.4

 

 

 

3.47

%

 

$

27,630.7

 

 

$

280.8

 

 

 

4.08

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

10,796.0

 

 

$

3.4

 

 

 

0.13

%

 

$

10,229.6

 

 

$

4.2

 

 

 

0.16

%

 

$

8,798.5

 

 

$

12.7

 

 

 

0.58

%

Time deposits

 

 

1,757.4

 

 

 

3.0

 

 

 

0.69

%

 

 

1,890.7

 

 

 

3.8

 

 

 

0.80

%

 

 

3,513.2

 

 

 

15.4

 

 

 

1.76

%

Public funds

 

 

3,211.1

 

 

 

2.8

 

 

 

0.36

%

 

 

3,160.4

 

 

 

3.9

 

 

 

0.50

%

 

 

3,252.2

 

 

 

10.8

 

 

 

1.33

%

Total interest-bearing deposits

 

 

15,764.5

 

 

 

9.2

 

 

 

0.24

%

 

 

15,280.7

 

 

 

11.9

 

 

 

0.31

%

 

 

15,563.9

 

 

 

38.9

 

 

 

1.01

%

Short-term borrowings

 

 

1,688.4

 

 

 

1.5

 

 

 

0.36

%

 

 

1,779.4

 

 

 

1.7

 

 

 

0.37

%

 

 

2,150.2

 

 

 

4.5

 

 

 

0.83

%

Long-term debt

 

 

396.7

 

 

 

5.5

 

 

 

5.48

%

 

 

385.3

 

 

 

5.4

 

 

 

5.61

%

 

 

231.4

 

 

 

2.8

 

 

 

4.76

%

Total borrowings

 

 

2,085.1

 

 

 

7.0

 

 

 

1.34

%

 

 

2,164.7

 

 

 

7.1

 

 

 

1.30

%

 

 

2,381.6

 

 

 

7.3

 

 

 

1.22

%

Total interest-bearing liabilities cost

 

 

17,849.6

 

 

 

16.2

 

 

 

0.37

%

 

 

17,445.4

 

 

 

19.0

 

 

 

0.43

%

 

 

17,945.5

 

 

 

46.2

 

 

 

1.03

%

Net interest-free funding sources

 

 

13,166.0

 

 

 

 

 

 

 

 

 

 

 

12,430.1

 

 

 

 

 

 

 

 

 

 

 

9,685.2

 

 

 

 

 

 

 

 

 

Total cost of funds

 

 

31,015.6

 

 

 

16.2

 

 

 

0.21

%

 

 

29,875.5

 

 

 

19.0

 

 

 

0.25

%

 

 

27,630.7

 

 

 

46.2

 

 

 

0.67

%

Net Interest Spread (TE)

 

 

 

 

 

$

237.5

 

 

 

2.94

%

 

 

 

 

 

$

241.4

 

 

 

3.04

%

 

 

 

 

 

$

234.6

 

 

 

3.05

%

Net Interest Margin (TE)

 

$

31,015.6

 

 

$

237.5

 

 

 

3.09

%

 

$

29,875.5

 

 

$

241.4

 

 

 

3.22

%

 

$

27,630.7

 

 

$

234.6

 

 

 

3.41

%

 

(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 $3.5 million, $2.2 million and $6.2 million for the three months ended March 31, 2021, December 31, 2020 and March 31, 2020, respectively.

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

 

 

 

 

 

 

 

 

 

 

 

11

 


HANCOCK WHITNEY CORPORATION

ASSET QUALITY INFORMATION

(Unaudited)

 

 

Three Months Ended

 

(dollars in thousands)

 

3/31/2021

 

 

12/31/2020

 

 

3/31/2020

 

Nonaccrual loans (m)

 

$

108,434

 

 

$

139,879

 

 

$

254,058

 

Restructured loans - still accruing

 

 

6,320

 

 

 

4,262

 

 

 

34,251

 

Total nonperforming loans

 

 

114,754

 

 

 

144,141

 

 

 

288,309

 

ORE and foreclosed assets

 

 

9,467

 

 

 

11,648

 

 

 

18,460

 

Total nonperforming assets

 

$

124,221

 

 

$

155,789

 

 

$

306,769

 

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

 

 

0.57

%

 

 

0.71

%

 

 

1.42

%

Accruing loans 90 days past due (n)

 

$

5,090

 

 

$

3,361

 

 

$

17,790

 

Accruing loans 90 days past due as a percentage of loans

 

 

0.02

%

 

 

0.02

%

 

 

0.08

%

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

 

 

0.60

%

 

 

0.73

%

 

 

1.51

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

450,177

 

 

$

448,674

 

 

$

191,251

 

Cumulative effect of change in accounting principle (o)

 

 

 

 

 

 

 

 

49,411

 

Provision for loan losses

 

 

(7,563

)

 

 

25,833

 

 

 

229,105

 

Charge-offs

 

 

(22,104

)

 

 

(27,478

)

 

 

(47,738

)

Recoveries

 

 

3,850

 

 

 

3,148

 

 

 

3,974

 

Net charge-offs

 

 

(18,254

)

 

 

(24,330

)

 

 

(43,764

)

Ending Balance

 

$

424,360

 

 

$

450,177

 

 

$

426,003

 

Reserve for Unfunded Lending Commitments:

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

29,907

 

 

$

31,526

 

 

$

3,974

 

Cumulative effect of change in accounting principle (o)

 

 

 

 

 

 

 

 

27,330

 

Provision for losses on unfunded lending commitments

 

 

2,652

 

 

 

(1,619

)

 

 

17,688

 

Ending Balance

 

$

32,559

 

 

$

29,907

 

 

$

48,992

 

Total Allowance for Credit Losses

 

$

456,919

 

 

$

480,084

 

 

$

474,995

 

Total Provision for Credit Losses

 

$

(4,911

)

 

$

24,214

 

 

$

246,793

 

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

 

 

1.96

%

 

 

2.07

%

 

 

1.98

%

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

 

 

2.11

%

 

 

2.20

%

 

 

2.21

%

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

 

 

354.09

%

 

 

305.20

%

 

 

139.17

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

16,206

 

 

$

22,141

 

 

$

39,509

 

Residential mortgage loans

 

 

(97

)

 

 

(166

)

 

 

(71

)

Consumer loans

 

 

2,145

 

 

 

2,355

 

 

 

4,326

 

Total net charge-offs

 

$

18,254

 

 

$

24,330

 

 

$

43,764

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.38

%

 

 

0.51

%

 

 

0.99

%

Residential mortgage loans

 

 

(0.02

)%

 

 

(0.02

)%

 

 

(0.01

)%

Consumer loans

 

 

0.48

%

 

 

0.49

%

 

 

0.81

%

Total net charge-offs as a percentage of average loans

 

 

0.34

%

 

 

0.44

%

 

 

0.83

%

 

(m) Included in nonaccrual loans are nonaccruing restructured loans totaling $7.2 million, $21.6 million and $117.9 million at 3/31/2021, 12/31/2020, and 3/31/2020, respectively.

(n) Excludes 90+ accruing loan troubled debt restructured loans already reflected in total nonperforming loans of $1.8 million at 3/31/2021.

(o) 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.

 

12

 


HANCOCK WHITNEY CORPORATION

ASSET QUALITY INFORMATION

(Unaudited)

 

 

 

Three Months Ended

 

(dollars in thousands)

 

3/31/2021

 

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

Nonaccrual loans (m)

 

$

108,434

 

 

$

139,879

 

 

$

171,462

 

 

$

183,979

 

 

$

254,058

 

Restructured loans - still accruing

 

 

6,320

 

 

 

4,262

 

 

 

9,115

 

 

 

9,848

 

 

 

34,251

 

Total nonperforming loans

 

 

114,754

 

 

 

144,141

 

 

 

180,577

 

 

 

193,827

 

 

 

288,309

 

ORE and foreclosed assets

 

 

9,467

 

 

 

11,648

 

 

 

11,640

 

 

 

18,724

 

 

 

18,460

 

Total nonperforming assets

 

$

124,221

 

 

$

155,789

 

 

$

192,217

 

 

$

212,551

 

 

$

306,769

 

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

 

 

0.57

%

 

 

0.71

%

 

 

0.86

%

 

 

0.94

%

 

 

1.42

%

Accruing loans 90 days past due (n)

 

$

5,090

 

 

$

3,361

 

 

$

10,439

 

 

$

5,230

 

 

$

17,790

 

Accruing loans 90 days past due as a percentage of loans

 

 

0.02

%

 

 

0.02

%

 

 

0.05

%

 

 

0.02

%

 

 

0.08

%

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

 

 

0.60

%

 

 

0.73

%

 

 

0.91

%

 

 

0.96

%

 

 

1.51

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

424,360

 

 

$

450,177

 

 

$

448,674

 

 

$

442,638

 

 

$

426,003

 

Reserve for unfunded lending commitments

 

 

32,559

 

 

 

29,907

 

 

 

31,526

 

 

 

36,571

 

 

 

48,992

 

Total allowance for credit losses

 

$

456,919

 

 

$

480,084

 

 

$

480,200

 

 

$

479,209

 

 

$

474,995

 

Total provision for credit losses

 

$

(4,911

)

 

$

24,214

 

 

$

24,999

 

 

$

306,898

 

 

$

246,793

 

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

 

 

1.96

%

 

 

2.07

%

 

 

2.02

%

 

 

1.96

%

 

 

1.98

%

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

 

 

2.11

%

 

 

2.20

%

 

 

2.16

%

 

 

2.12

%

 

 

2.21

%

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

 

 

354.09

%

 

 

305.20

%

 

 

234.89

%

 

 

222.37

%

 

 

139.17

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

16,206

 

 

$

22,141

 

 

$

23,210

 

 

$

299,365

 

 

$

39,509

 

Residential mortgage loans

 

 

(97

)

 

 

(166

)

 

 

(288

)

 

 

(549

)

 

 

(71

)

Consumer loans

 

 

2,145

 

 

 

2,355

 

 

 

1,086

 

 

 

3,868

 

 

 

4,326

 

Total net charge-offs

 

$

18,254

 

 

$

24,330

 

 

$

24,008

 

 

$

302,684

 

 

$

43,764

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.38

%

 

 

0.51

%

 

 

0.52

%

 

 

6.71

%

 

 

0.99

%

Residential mortgage loans

 

 

(0.02

)%

 

 

(0.02

)%

 

 

(0.04

)%

 

 

(0.08

)%

 

 

(0.01

)%

Consumer loans

 

 

0.48

%

 

 

0.49

%

 

 

0.22

%

 

 

0.74

%

 

 

0.81

%

Total net charge-offs as a percentage of average loans

 

 

0.34

%

 

 

0.44

%

 

 

0.43

%

 

 

5.30

%

 

 

0.83

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

17,334,265

 

 

$

17,429,975

 

 

$

17,607,186

 

 

$

17,931,805

 

 

$

16,109,162

 

Residential mortgage loans

 

 

2,600,492

 

 

 

2,732,483

 

 

 

2,807,568

 

 

 

2,923,247

 

 

 

2,968,962

 

Consumer loans

 

 

1,810,541

 

 

 

1,903,214

 

 

 

1,993,071

 

 

 

2,101,980

 

 

 

2,155,892

 

Total average loans

 

$

21,745,298

 

 

$

22,065,672

 

 

$

22,407,825

 

 

$

22,957,032

 

 

$

21,234,016

 

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 $7.2 million, $21.6 million, $39.9 million, $55.2 million and $117.9 million at 3/31/2021, 12/31/2020, 9/30/2020, 6/30/2020 and 3/31/2020, respectively.

(n) Excludes 90+ accruing loan troubled debt restructured loans already reflected in total nonperforming loans of $1.8 million at 3/31/2021.

 

13

 


HANCOCK WHITNEY CORPORATION

Appendix A to the Earnings Release

Reconciliation of Non-GAAP Measures

 

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

 

 

Three Months Ended

 

(in thousands)

 

3/31/2021

 

 

12/31/2020

 

 

9/30/2020

 

 

6/30/2020

 

 

3/31/2020

 

Net interest income

 

$

234,587

 

 

$

238,286

 

 

$

235,183

 

 

$

237,866

 

 

$

231,188

 

Noninterest income

 

 

87,089

 

 

 

82,350

 

 

 

83,748

 

 

 

73,943

 

 

 

84,387

 

Total revenue

 

 

321,676

 

 

 

320,636

 

 

 

318,931

 

 

 

311,809

 

 

 

315,575

 

Taxable equivalent adjustment (p)

 

 

2,922

 

 

 

3,115

 

 

 

3,189

 

 

 

3,248

 

 

 

3,448

 

Total revenue (TE)

 

 

324,598

 

 

 

323,751

 

 

 

322,120

 

 

 

315,057

 

 

 

319,023

 

Noninterest expense

 

 

(193,072

)

 

 

(193,144

)

 

 

(195,774

)

 

 

(196,539

)

 

 

(203,335

)

Pre-provision net revenue (TE)

 

$

131,526

 

 

$

130,607

 

 

$

126,346

 

 

$

118,518

 

 

$

115,688

 

 

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

 

14