Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Enterprise Financial Reports First Quarter 2022 Results

EFSC

First Quarter Results

  • Net income of $47.7 million, $1.23 per diluted common share
  • Net interest margin (tax equivalent) of 3.28%
  • Pre-provision return on average assets1 of 1.70%
  • Increased quarterly dividend 5% to $0.22 per common share for the second quarter
  • Repurchased 351,090 shares at an average price of $48.35 per share

Enterprise Financial Services Corp (Nasdaq: EFSC) (the “Company” or “EFSC”) reported net income of $47.7 million for the first quarter 2022, a decrease of $3.1 million compared to the linked fourth quarter (“linked quarter”) and an increase of $17.8 million from the prior year quarter. Earnings per diluted common share (“EPS”) was $1.23 for the first quarter 2022, compared to $1.33 and $0.96 for the linked and prior year quarters, respectively.

Jim Lally, EFSC’s President and Chief Executive Officer, commented, “I am pleased with our start to 2022. We had solid loan growth, continued success in deposit building and improvement in our strong credit quality metrics. We continue to remain focused on delivering on our strategic initiatives and positioning our company as a best-in-class financial partner in the communities we serve.”

Highlights

Comparisons to the prior year are impacted by the acquisition of First Choice Bancorp (“First Choice” or “FCBP”) in the third quarter of 2021.

  • Earnings - Net income in the first quarter 2022 was $47.7 million, a decrease of $3.1 million compared to the linked quarter and an increase of $17.8 million from the prior year quarter. EPS was $1.23 per diluted common share for the first quarter 2022, compared to $1.33 and $0.96 per diluted common share for the linked and prior year quarters, respectively.
  • Pre-provision net revenue1 (“PPNR”) - PPNR of $57.0 million in the first quarter 2022 decreased $6.3 million and increased $16.3 million from the linked and prior year quarters, respectively. The decrease from the linked quarter was primarily due to a decline in Paycheck Protection Program (“PPP”) loan income and lower noninterest income that typically declines from a peak in the fourth quarter. The increase from the prior year quarter was primarily due to the positive contribution from the First Choice acquisition and expansion in net interest income from organic loan and deposit growth.
  • Net interest income and net interest margin (“NIM”) - Net interest income of $101.2 million for the first quarter 2022 decreased $0.9 million and increased $22.0 million from the linked and prior year quarters, respectively. NIM was 3.28% for the first quarter 2022, compared to 3.32% and 3.50% for the linked quarter and prior year quarter, respectively. The underlying base NIM was relatively stable in the period, excluding the impact of certain items discussed below.
  • Noninterest income - Noninterest income of $18.6 million for the first quarter 2022 decreased $4.0 million and increased $7.4 million from the linked quarter and prior year quarter, respectively. A decline in tax credit income from a seasonally strong linked quarter and a decline in other income were the primary drivers of the linked quarter decrease. The increase from the prior year quarter was primarily due to higher tax credit income and deposit service charge income from the First Choice acquisition.
  • Loans - Total loans increased $38.4 million from the linked quarter to $9.1 billion as of March 31, 2022. PPP loans declined $137.9 million. Excluding PPP loans, loans grew $176.3 million, or 8%, on an annualized basis from the linked quarter. Loan growth in the quarter was attributed primarily to the specialty lending niches. Average loans totaled $9.0 billion for the quarter ended March 31, 2022 compared to $9.0 billion and $7.2 billion for the linked and prior year quarters, respectively.
  • Asset quality - The allowance for credit losses to total loans was 1.54% at March 31, 2022, compared to 1.61% at December 31, 2021 and 1.80% at March 31, 2021. Loan growth and a provision benefit in the first quarter 2022 contributed to the decline in the ratio of allowance for credit losses to total loans. Nonperforming assets to total assets was 0.17% at March 31, 2022 compared to 0.23% and 0.42% at December 31, 2021 and March 31, 2021, respectively. Due to the improvement in credit quality and macroeconomic forecasts, a provision benefit of $4.1 million was recorded in the first quarter 2022, compared to a provision benefit of $3.7 million in the linked quarter and a $46,000 provision expense in the prior year quarter.
  • Deposits - Total deposits increased $360.3 million from the linked quarter to $11.7 billion as of March 31, 2022. The specialty deposit groups have had continued success in generating deposit growth, increasing deposits by $273.7 million in the first quarter 2022 as compared to the linked quarter. Average deposits totaled $11.5 billion for the quarter ended March 31, 2022 compared to $11.2 billion and $8.2 billion for the linked and prior year quarters, respectively. Noninterest-bearing deposit accounts represented 41.7% of total deposits, and the loan to deposit ratio was 77.4% at March 31, 2022.
  • Capital - Total shareholders’ equity was $1.5 billion and the tangible common equity to tangible assets ratio2 was 7.6% at March 31, 2022, compared to 8.1% at December 31, 2021. The decline in the tangible common equity ratio was primarily due to a $78.0 million decrease in accumulated other comprehensive income driven primarily from a decrease in the fair value of the available-for-sale investment portfolio. Enterprise Bank & Trust’s regulatory capital ratios remain “well-capitalized,” with a common equity tier 1 ratio of 12.2% and a total risk-based capital ratio of 13.3% as of March 31, 2022. The Company’s common equity tier 1 ratio and total risk-based capital ratio was 11.0% and 14.4%, respectively, at March 31, 2022.

The Company repurchased 351,090 shares totaling $17.0 million in the first quarter 2022 for an average price of $48.35 per share. The Company has 349,383 shares available for repurchase under its common stock repurchase authorization.

The Company’s Board of Directors unanimously approved a quarterly dividend of $0.22 per common share, payable on June 30, 2022 to shareholders of record as of June 15, 2022, an increase of $0.01, or 5.0%, compared to the first quarter 2022. The Board of Directors also declared a cash dividend of $12.50 per share of Series A Preferred Stock (or $0.3125 per depositary share) representing a 5% per annum rate for the period commencing (and including) March 15, 2022 to (but excluding) June 15, 2022. The dividend will be payable on June 15, 2022 to shareholders of record on May 31, 2022.

1 Pre-provision return on average assets is a non-GAAP measure. Refer to discussion and reconciliation of these measures in the accompanying financial tables.

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

Net Interest Income

Average Balance Sheets

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

Quarter ended

March 31, 2022

December 31, 2021

March 31, 2021

($ in thousands)

Average

Balance

Interest

Income/

Expense

Average

Yield/ Rate

Average

Balance

Interest

Income/

Expense

Average

Yield/ Rate

Average

Balance

Interest

Income/

Expense

Average

Yield/ Rate

Assets

Interest-earning assets:

Loans*

$

9,005,875

$

96,301

4.34

%

$

9,030,982

$

98,412

4.32

%

$

7,192,776

$

77,073

4.35

%

Securities*

1,923,969

10,969

2.31

1,753,159

10,146

2.30

1,417,305

8,818

2.52

Interest-earning deposits

1,781,272

817

0.19

1,589,008

590

0.15

679,659

189

0.11

Total interest-earning assets

12,711,116

108,087

3.45

12,373,149

109,148

3.50

9,289,740

86,080

3.76

Noninterest-earning assets

902,887

894,044

650,312

Total assets

$

13,614,003

$

13,267,193

$

9,940,052

Liabilities and Shareholders’ Equity

Interest-bearing liabilities:

Interest-bearing transaction accounts

$

2,505,319

$

536

0.09

%

$

2,383,059

$

491

0.08

%

$

1,887,059

$

328

0.07

%

Money market accounts

2,872,302

1,460

0.21

2,853,655

1,412

0.20

2,350,592

975

0.17

Savings

817,431

66

0.03

776,695

64

0.03

654,662

48

0.03

Certificates of deposit

607,133

797

0.53

616,347

831

0.53

537,166

1,312

0.99

Total interest-bearing deposits

6,802,185

2,859

0.17

6,629,756

2,798

0.17

5,429,479

2,663

0.20

Subordinated debentures

154,959

2,220

5.81

171,453

2,439

5.64

203,694

2,819

5.61

FHLB advances

50,000

195

1.58

50,000

199

1.58

50,000

195

1.58

Securities sold under agreements to repurchase

262,252

60

0.09

246,525

60

0.10

231,527

60

0.11

Other borrowings

22,841

82

1.46

24,270

85

1.39

28,650

100

1.42

Total interest-bearing liabilities

7,292,237

5,416

0.30

7,122,004

5,581

0.31

5,943,350

5,837

0.40

Noninterest-bearing liabilities:

Demand deposits

4,692,027

4,537,247

2,777,900

Other liabilities

93,518

112,546

122,321

Total liabilities

12,077,782

11,771,797

8,843,571

Shareholders' equity

1,536,221

1,495,396

1,096,481

Total liabilities and shareholders' equity

$

13,614,003

$

13,267,193

$

9,940,052

Total net interest income

$

102,671

$

103,567

$

80,243

Net interest margin

3.28

%

3.32

%

3.50

%

* Non-taxable income is presented on a tax-equivalent basis using a 25.2% and 24.9% tax rate in 2022 and 2021, respectively. The tax-equivalent adjustments were $1.5 million for the three months ended March 31, 2022 and December 31, 2021, and $1.1 million for the three months ended March 31, 2021.

Net interest income for the first quarter decreased $0.9 million to $101.2 million from $102.1 million in the linked quarter, and increased $22.0 million from the prior year period. NIM, on a tax equivalent basis, was 3.28% for the first quarter, compared to 3.32% in the linked quarter, and 3.50% in the first quarter 2021. The decrease in net interest income from the linked quarter was primarily due to a $2.0 million decline in PPP income as the PPP loan portfolio continues to wind down. This decline was partially offset by an increase in income from loan growth, an expanded investment portfolio and a decline in interest expense from the redemption of $50.0 million of subordinated debentures in the fourth quarter 2021.

NIM decreased four basis points from the linked quarter to 3.28% for the first quarter 2022, primarily due to a five basis point decrease in earning asset yields. The decrease in the earning asset yields was due primarily to higher levels of cash related to continued deposit growth. Excluding the impact of higher low-yielding cash balances, NIM was relatively stable compared to the linked quarter. The average loan yield expanded two basis points to 4.34% in the first quarter 2022 as compared to the linked quarter. The increase was primarily due to the repricing of variable-rate loans and the increase in short-term LIBOR and Prime rates from the Federal Reserve’s 25 basis point increase in the target federal funds rate in March 2022.

Loans

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

Quarter ended

September 30, 2021

($ in thousands)

March 31, 2022

December 31, 2021

FCBPa

Legacy EFSCa

Consolidated

June 30,

2021

March 31, 2021

C&I

$

1,498,151

$

1,538,155

$

242,740

$

1,215,338

$

1,458,078

$

1,116,229

$

1,048,839

CRE investor owned

1,982,645

1,955,087

553,490

1,381,794

1,935,284

1,467,243

1,491,244

CRE owner occupied

1,138,106

1,112,463

301,929

861,307

1,163,236

789,220

805,581

SBA loans*

1,249,929

1,241,449

160,833

1,038,925

1,199,758

1,010,727

941,075

Sponsor finance*

641,476

508,469

454,431

454,431

463,744

394,207

Life insurance premium financing*

636,096

593,562

572,492

572,492

564,366

543,084

Tax credits*

518,020

486,881

462,168

462,168

423,258

387,968

SBA PPP loans

134,084

271,958

206,284

232,675

438,959

396,660

737,660

Residential real estate

410,173

430,985

226,321

293,538

519,859

302,007

299,517

Construction and land development

610,830

625,526

219,600

432,627

652,227

467,586

438,303

Other

236,563

253,107

32,547

227,544

260,091

225,227

201,303

Total loans

$

9,056,073

$

9,017,642

$

1,943,744

$

7,172,839

$

9,116,583

$

7,226,267

$

7,288,781

Total loan yield

4.34

%

4.32

%

4.32

%

4.35

%

4.35

%

Variable interest rate loans to total loans

63

%

63

%

63

%

57

%

56

%

Certain prior period amounts have been reclassified among the categories to conform to the current period presentation.

*Specialty loan category

a Amounts reported are as of September 30, 2021 and are separately shown attributable to the FCBP loan portfolio acquired on July 21, 2021, and the Company’s pre-FCBP acquisition loan portfolio.

Loans totaled $9.1 billion at March 31, 2022, increasing $38.4 million compared to the linked quarter. PPP loans declined $137.9 million in the first quarter 2022 from continued loan forgiveness by the Small Business Administration (“SBA”). Excluding PPP loans, loans grew $176.3 million, or 8% on an annualized basis, from the linked quarter. The increase was driven by specialty lending, particularly Sponsor Finance that increased $133.0 million in the first quarter 2022. Average line draw utilization was 39.9% for both the quarter ended March 31, 2022 and the linked quarter, compared to 37.0% for the prior-year quarter.

Asset Quality

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

Quarter ended

($ in thousands)

March 31,
2022

December 31,
2021

September 30,
2021

June 30,
2021

March 31,
2021

Nonperforming loans*

$

21,160

$

28,024

$

41,554

$

42,252

$

36,659

Other real estate

1,459

3,493

3,493

3,612

6,164

Nonperforming assets*

$

22,619

$

31,517

$

45,047

$

45,864

$

42,823

Nonperforming loans to total loans

0.23

%

0.31

%

0.46

%

0.58

%

0.50

%

Nonperforming assets to total assets

0.17

%

0.23

%

0.35

%

0.44

%

0.42

%

Allowance for credit losses to total loans

1.54

%

1.61

%

1.67

%

1.77

%

1.80

%

Net charge-offs

$

1,521

$

3,263

$

1,850

$

869

$

5,647

*Guaranteed balances excluded

$

3,954

$

6,481

$

5,109

$

3,930

$

3,873

Nonperforming assets continued to improve in the first quarter 2022, declining $8.9 million from the linked quarter. Net charge-offs were $1.5 million, or seven basis points of average loans, compared to 14 basis points in the linked quarter and 32 basis points in the prior year quarter. Due to the improvement in credit quality and forecasted macroeconomic factors, the Company recorded a provision benefit of $4.1 million for the first quarter 2022 compared to a benefit of $3.7 million for the linked quarter and a $46,000 provision for the prior year quarter.

Deposits

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

Quarter ended

September 30, 2021

($ in thousands)

March 31, 2022

December 31, 2021

FCBPa

Legacy EFSCa

Consolidated

June 30, 2021

March 31, 2021

Noninterest-bearing accounts

$

4,881,043

$

4,578,436

$

1,041,622

$

3,334,091

$

4,375,713

$

3,111,581

$

2,910,216

Interest-bearing transaction accounts

2,547,482

2,465,884

317,301

1,936,338

2,253,639

2,013,129

1,990,308

Money market and savings accounts

3,678,135

3,691,186

370,179

3,201,073

3,571,252

3,000,460

3,093,569

Brokered certificates of deposit

129,017

128,970

78,714

50,209

128,923

50,209

50,209

Other certificates of deposit

468,458

479,323

51,832

446,416

498,248

464,125

471,142

Total deposit portfolio

$

11,704,135

$

11,343,799

$

1,859,648

$

8,968,127

$

10,827,775

$

8,639,504

$

8,515,444

Noninterest-bearing deposits to total deposits

41.7

%

40.4

%

56.0

%

37.2

%

40.4

%

36.0

%

34.2

%

aAmounts reported are as of September 30, 2021 and are shown separately attributable to the FCBP deposit portfolio acquired on July 21, 2021, and the Company’s pre-FCBP acquisition deposit portfolio.

Total deposits at March 31, 2022 were $11.7 billion, an increase of $360.3 million from December 31, 2021, and an increase of $3.2 billion from March 31, 2021. The increase from the linked quarter was primarily due to continued success in the deposit specialty areas, particularly community associations and escrow relationships. The increase over the prior year is due to the First Choice acquisition and organic growth.

Core deposits, defined as total deposits excluding certificates of deposits, were $11.1 billion at March 31, 2022, an increase of $371.2 million from the linked quarter. The Company’s participation in PPP, the interest rate environment and high personal savings rate, particularly in the New Mexico market, have contributed to the increase in deposits. Noninterest-bearing deposits were $4.9 billion at March 31, 2022, or 41.7% of total deposits. The total cost of deposits was 0.10% for both the current and linked quarters, compared to 0.13% for the prior year quarter.

Noninterest Income

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

Linked quarter comparison

Prior year comparison

Quarter ended

Quarter ended

($ in thousands)

March 31,

2022

December 31,

2021

Increase (decrease)

March 31,

2021

Increase (decrease)

Deposit service charges

$

4,163

$

3,962

$

201

5

%

$

3,084

$

1,079

35

%

Wealth management revenue

2,622

2,687

(65

)

(2

) %

2,483

139

6

%

Card services revenue

3,040

3,223

(183

)

(6

) %

2,496

544

22

%

Tax credit income (expense)

2,608

4,374

(1,766

)

(40

) %

(1,041

)

3,649

351

%

Other income

6,208

8,384

(2,176

)

(26

) %

4,268

1,940

45

%

Total noninterest income

$

18,641

$

22,630

$

(3,989

)

(18

) %

$

11,290

$

7,351

65

%

Total noninterest income for the first quarter 2022 was $18.6 million, a decrease of $4.0 million from the linked quarter and an increase of $7.4 million from the prior year quarter. The decrease from the linked quarter was primarily due to decreases in tax credit and other income. Tax credit income was seasonally high in the linked quarter and typically declines in the first quarter of the year. Other income in the linked quarter included $5.0 million of fees from community development investments, compared to $2.2 million in the first quarter 2022. The increase from the prior year quarter was broad-based, reflecting higher volumes in all categories. First Choice noninterest income partially contributed to the increase over the prior year, primarily in deposit service charges and SBA servicing fees included in other income.

Noninterest Expenses

Noninterest expense was $62.8 million for the first quarter 2022, compared to $63.7 million for the linked quarter, and $52.9 million for the prior year quarter. The Company did not incur any merger related expenses in the first quarter 2022, compared to $2.3 million in the linked quarter and $3.1 million in the prior year quarter, respectively. Salary and employee benefits increased $2.3 million from the linked quarter due to annual merit increases that became effective on March 1, 2022 and employer payroll taxes that are seasonally higher in the first quarter each year. The increase from the prior year quarter was primarily due to the First Choice acquisition, merit increases provided to employees throughout 2021 and an increase in deposit customer analysis expense.

For the first quarter 2022, the Company’s efficiency ratio was 52.4% compared to 51.1% and 58.5% for the linked quarter and prior year quarter, respectively. The Company’s core efficiency ratio3 was 52.4% for the quarter ended March 31, 2022, compared to 49.2% for the linked quarter and 55.0% for the prior year quarter.

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

Income Taxes

The Company’s effective tax rate was 22% for the quarter ended March 31, 2022, compared to 21% for the linked quarter and 20% for the prior year quarter. The Company’s effective tax rate has increased due to an expanded geographic footprint and the related state tax apportionment.

Capital

The following table presents various EFSC capital ratios for the most recent five quarters:

Quarter ended

Percent

March 31,

2022

December 31,

2021

September 30,

2021

June 30,

2021

March 31,

2021

Total risk-based capital to risk-weighted assets

14.4

%

14.7

%

14.5

%

14.9

%

15.1

%

Tier 1 capital to risk weighted assets

12.7

%

13.0

%

12.2

%

12.3

%

12.3

%

Common equity tier 1 capital to risk-weighted assets

11.0

%

11.3

%

11.2

%

11.1

%

11.0

%

Tangible common equity to tangible assets

7.6

%

8.1

%

8.4

%

8.3

%

8.2

%

Total equity was $1.5 billion at March 31, 2022, a decrease of $55.9 million from the linked quarter. The decrease from the linked quarter was primarily due to a $78.0 million decline in accumulated other comprehensive income. This was due to a net fair value decline in the Company’s fixed-rate, available-for-sale investment portfolio from an increase in interest rates during the period. The Company’s tangible common book value per share was $27.06 at March 31, 2022, compared to $28.28 and $25.92 in the linked and prior year quarters, respectively.

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

Use of Non-GAAP Financial Measures

The Company’s accounting and reporting policies conform to generally accepted accounting principles in the United States (“GAAP”) and the prevailing practices in the banking industry. However, the Company provides other financial measures, such as tangible common equity, PPNR, PPNR return on average assets (“PPNR ROAA”), financial metrics adjusted for PPP impact, core efficiency ratio, and the tangible common equity ratio, in this release that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position, or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.

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

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

Conference Call and Webcast Information

The Company will host a conference call and webcast at 10:00 a.m. Central Time on Tuesday, April 26, 2022. During the call, management will review the first quarter 2022 results and related matters. This press release as well as a related slide presentation will be accessible on the Company’s website at www.enterprisebank.com under “Investor Relations” prior to the scheduled broadcast of the conference call. The call can be accessed via this same website page, or via telephone at 1-888-394-8218 (Conference ID #3278323). A recorded replay of the conference call will be available on the website approximately two hours after the call’s completion. Visit http://bit.ly/EFSC1Q2022 and register to receive a dial in number, passcode, and pin number. The replay will be available for approximately two weeks following the conference call.

About Enterprise Financial Services Corp

Enterprise Financial Services Corp (Nasdaq: EFSC), with approximately $13.7 billion in assets, is a financial holding company headquartered in Clayton, Missouri. Enterprise Bank & Trust, a Missouri state-chartered trust company with banking powers and a wholly-owned subsidiary of EFSC, operates branch offices in Arizona, California, Kansas, Missouri, Nevada, and New Mexico, and SBA loan and deposit production offices throughout the country. Enterprise Bank & Trust offers a range of business and personal banking services and wealth management services. Enterprise Trust, a division of Enterprise Bank & Trust, provides financial planning, estate planning, investment management and trust services to businesses, individuals, institutions, retirement plans and non-profit organizations. Additional information is available at www.enterprisebank.com.

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

Forward-looking Statements

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

Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “pro forma” and other similar words and expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak only as of the date they are made. Because forward-looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those anticipated in the forward-looking statements and future results could differ materially from historical performance. Factors that could cause or contribute to such differences include, but are not limited to, the Company’s ability to efficiently integrate acquisitions, including the First Choice acquisition, into its operations, retain the customers of these businesses and grow the acquired operations, as well as credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to general and local economic conditions, risks associated with rapid increases or decreases in prevailing interest rates, consolidation in the banking industry, competition from banks and other financial institutions, the Company’s ability to attract and retain relationship officers and other key personnel, burdens imposed by federal and state regulation, changes in regulatory requirements, changes in accounting policies and practices or accounting standards, changes in the method of determining LIBOR and the phase out of LIBOR, natural disasters, war (including the war in Ukraine) or terrorist activities, or pandemics, including the COVID-19 pandemic, and their effects on economic and business environments in which we operate, including the ongoing disruption to the financial market and other economic activity caused by the COVID-19 pandemic, and those factors and risks referenced from time to time in the Company’s filings with the Securities and Exchange Commission (the “SEC”), including in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and the Company’s other filings with the SEC. For any forward-looking statements made in this press release or in any documents, EFSC claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

Except to the extent required by applicable law or regulation, EFSC disclaims any obligation to revise or publicly release any revision or update to any of the forward-looking statements included herein to reflect events or circumstances that occur after the date on which such statements were made.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited)

Quarter ended

(in thousands, except per share data)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

EARNINGS SUMMARY

Net interest income

$

101,165

$

102,060

$

97,273

$

81,738

$

79,123

Provision (benefit) for credit losses

(4,068

)

(3,660

)

19,668

(2,669

)

46

Noninterest income

18,641

22,630

17,619

16,204

11,290

Noninterest expense

62,800

63,694

76,885

52,456

52,884

Income before income tax expense

61,074

64,656

18,339

48,155

37,483

Income tax expense

13,381

13,845

4,426

9,750

7,557

Net income

47,693

50,811

13,913

38,405

29,926

Preferred stock dividends

1,229

Net income available to common shareholders

$

46,464

$

50,811

$

13,913

$

38,405

$

29,926

Diluted earnings per common share

$

1.23

$

1.33

$

0.38

$

1.23

$

0.96

Return on average assets

1.42

%

1.52

%

0.45

%

1.50

%

1.22

%

Return on average common equity

12.87

%

13.81

%

3.96

%

13.79

%

11.07

%

Return on average tangible common equity1

17.49

%

18.81

%

5.37

%

18.44

%

14.92

%

Net interest margin (tax equivalent)

3.28

%

3.32

%

3.40

%

3.46

%

3.50

%

Efficiency ratio

52.42

%

51.08

%

66.92

%

53.56

%

58.49

%

Core efficiency ratio1

52.43

%

49.22

%

51.30

%

51.86

%

55.02

%

Total loans

$

9,056,073

$

9,017,642

$

9,116,583

$

7,226,267

$

7,288,781

Total average loans

$

9,005,875

$

9,030,982

$

8,666,353

$

7,306,471

$

7,192,776

Total assets

$

13,706,769

$

13,537,358

$

12,888,016

$

10,346,993

$

10,190,699

Total average assets

$

13,614,003

$

13,267,193

$

12,334,558

$

10,281,344

$

9,940,052

Total deposits

$

11,704,135

$

11,343,799

$

10,827,775

$

8,639,504

$

8,515,444

Total average deposits

$

11,494,212

$

11,167,003

$

10,297,153

$

8,580,211

$

8,207,379

Period end common shares outstanding

37,516

37,820

38,372

31,185

31,259

Dividends per common share

$

0.21

$

0.20

$

0.19

$

0.18

$

0.18

Tangible book value per common share

$

27.06

$

28.28

$

27.38

$

26.85

$

25.92

Tangible common equity to tangible assets1

7.62

%

8.13

%

8.40

%

8.32

%

8.18

%

Total risk-based capital to risk-weighted assets

14.4

%

14.7

%

14.5

%

14.9

%

15.1

%

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

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Quarter ended

($ in thousands, except per share data)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

INCOME STATEMENTS

NET INTEREST INCOME

Interest income

$

106,581

$

107,641

$

103,228

$

87,401

$

84,960

Interest expense

5,416

5,581

5,955

5,663

5,837

Net interest income

101,165

102,060

97,273

81,738

79,123

Provision (benefit) for credit losses

(4,068

)

(3,660

)

19,668

(2,669

)

46

Net interest income after provision for credit losses

105,233

105,720

77,605

84,407

79,077

NONINTEREST INCOME

Deposit service charges

4,163

3,962

4,520

3,862

3,084

Wealth management revenue

2,622

2,687

2,573

2,516

2,483

Card services revenue

3,040

3,223

3,186

2,975

2,496

Tax credit income (expense)

2,608

4,374

3,325

1,370

(1,041

)

Other income

6,208

8,384

4,015

5,481

4,268

Total noninterest income

18,641

22,630

17,619

16,204

11,290

NONINTEREST EXPENSE

Employee compensation and benefits

35,827

33,488

33,722

28,132

29,562

Occupancy

4,586

4,510

4,496

3,529

3,751

Branch closure expenses

3,441

Merger-related expenses

2,320

14,671

1,949

3,142

Other expense

22,387

23,376

20,555

18,846

16,429

Total noninterest expense

62,800

63,694

76,885

52,456

52,884

Income before income tax expense

61,074

64,656

18,339

48,155

37,483

Income tax expense

13,381

13,845

4,426

9,750

7,557

Net income

$

47,693

$

50,811

$

13,913

$

38,405

$

29,926

Preferred stock dividends

1,229

Net income available to common shareholders

$

46,464

$

50,811

$

13,913

$

38,405

$

29,926

Basic earnings per common share

$

1.23

$

1.33

$

0.38

$

1.23

$

0.96

Diluted earnings per common share

$

1.23

$

1.33

$

0.38

$

1.23

$

0.96

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Quarter ended

($ in thousands)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

BALANCE SHEETS

ASSETS

Cash and due from banks

$

252,706

$

209,177

$

179,826

$

126,789

$

103,367

Interest-earning deposits

1,735,708

1,819,508

1,216,470

889,960

788,464

Debt and equity investments

1,993,927

1,855,583

1,717,442

1,585,847

1,463,818

Loans held for sale

4,270

6,389

5,068

5,763

8,531

Loans

9,056,073

9,017,642

9,116,583

7,226,267

7,288,781

Allowance for credit losses

(139,212

)

(145,041

)

(152,096

)

(128,185

)

(131,527

)

Total loans, net

8,916,861

8,872,601

8,964,487

7,098,082

7,157,254

Fixed assets, net

46,900

47,915

48,697

50,972

52,078

Goodwill

365,164

365,164

365,415

260,567

260,567

Intangible assets, net

20,855

22,286

23,777

20,358

21,670

Other assets

370,378

338,735

366,834

308,655

334,950

Total assets

$

13,706,769

$

13,537,358

$

12,888,016

$

10,346,993

$

10,190,699

LIABILITIES AND SHAREHOLDERS’ EQUITY

Noninterest-bearing deposits

$

4,881,043

$

4,578,436

$

4,375,713

$

3,111,581

$

2,910,216

Interest-bearing deposits

6,823,092

6,765,363

6,452,062

5,527,923

5,605,228

Total deposits

11,704,135

11,343,799

10,827,775

8,639,504

8,515,444

Subordinated debentures

155,031

154,899

204,103

203,940

203,778

FHLB advances

50,000

50,000

50,000

50,000

50,000

Federal funds purchased

Other borrowings

228,846

353,863

243,770

234,509

229,389

Other liabilities

95,580

105,681

122,733

100,739

99,591

Total liabilities

12,233,592

12,008,242

11,448,381

9,228,692

9,098,202

Shareholders’ equity:

Preferred stock

71,988

71,988

Common stock

395

398

404

330

332

Treasury stock

(73,528

)

(73,528

)

(73,528

)

(73,528

)

(73,528

)

Additional paid-in capital

1,010,446

1,018,799

1,031,146

688,945

698,005

Retained earnings

523,136

492,682

461,711

474,282

441,511

Accumulated other comprehensive income (loss)

(59,260

)

18,777

19,902

28,272

26,177

Total shareholders’ equity

1,473,177

1,529,116

1,439,635

1,118,301

1,092,497

Total liabilities and shareholders’ equity

$

13,706,769

$

13,537,358

$

12,888,016

$

10,346,993

$

10,190,699

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Quarter ended

($ in thousands)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

LOAN PORTFOLIO

Commercial and industrial

$

3,398,723

$

3,392,375

$

3,379,171

$

2,930,805

$

3,079,643

Commercial real estate

4,278,138

4,176,928

4,179,712

3,200,748

3,186,970

Construction real estate

702,630

734,073

747,758

556,776

510,501

Residential real estate

432,639

454,052

542,690

305,497

303,047

Other

243,943

260,214

267,252

232,441

208,620

Total loans

$

9,056,073

$

9,017,642

$

9,116,583

$

7,226,267

$

7,288,781

DEPOSIT PORTFOLIO

Noninterest-bearing accounts

$

4,881,043

$

4,578,436

$

4,375,713

$

3,111,581

$

2,910,216

Interest-bearing transaction accounts

2,547,482

2,465,884

2,253,639

2,013,129

1,990,308

Money market and savings accounts

3,678,135

3,691,186

3,571,252

3,000,460

3,093,569

Brokered certificates of deposit

129,017

128,970

128,923

50,209

50,209

Other certificates of deposit

468,458

479,323

498,248

464,125

471,142

Total deposit portfolio

$

11,704,135

$

11,343,799

$

10,827,775

$

8,639,504

$

8,515,444

AVERAGE BALANCES

Total loans

$

9,005,875

$

9,030,982

$

8,666,353

$

7,306,471

$

7,192,776

Debt and equity investments

1,923,969

1,753,159

1,594,938

1,502,582

1,417,305

Interest-earning assets

12,711,116

12,373,149

11,513,279

9,615,981

9,289,741

Total assets

13,614,003

13,267,193

12,334,558

10,281,344

9,940,052

Deposits

11,494,212

11,167,003

10,297,153

8,580,211

8,207,379

Shareholders’ equity

1,536,221

1,495,396

1,394,096

1,116,969

1,096,481

Tangible common equity1

1,077,529

1,071,902

1,028,001

835,405

813,568

YIELDS (tax equivalent)

Total loans

4.34

%

4.32

%

4.32

%

4.35

%

4.35

%

Debt and equity investments

2.31

2.30

2.38

2.46

2.52

Interest-earning assets

3.45

3.50

3.60

3.70

3.76

Interest-bearing deposits

0.17

0.17

0.17

0.18

0.20

Total deposits

0.10

0.10

0.11

0.12

0.13

Subordinated debentures

5.81

5.64

5.55

5.60

5.61

FHLB advances and other borrowed funds

0.41

0.43

0.43

0.49

0.46

Interest-bearing liabilities

0.30

0.31

0.35

0.37

0.40

Net interest margin

3.28

3.32

3.40

3.46

3.50

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

PPP details:

Quarter ended

($ in thousands, except per share data)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

PPP loans outstanding, net of deferred fees

$

134,084

$

271,958

$

438,959

$

396,660

$

737,660

Average PPP loans outstanding, net

194,382

365,295

489,104

664,375

692,161

PPP interest and fee income recognized

2,858

4,864

6,048

7,940

8,475

PPP deferred fees remaining

1,851

4,215

7,428

12,243

16,676

PPP average yield

5.96

%

5.28

%

4.91

%

4.79

%

4.97

%

Quarter ended

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

Financial Metrics:

As Reported

Excluding PPP*

As Reported

Excluding PPP*

As Reported

Excluding PPP*

As Reported

Excluding PPP*

As Reported

Excluding PPP*

EPS

$

1.23

$

1.17

$

1.33

$

1.23

$

0.38

$

0.25

$

1.23

$

1.04

$

0.96

$

0.75

ROAA

1.42

%

1.38

%

1.52

%

1.45

%

0.45

%

0.31

%

1.50

%

1.35

%

1.22

%

1.03

%

PPNR ROAA*

1.70

%

1.64

%

1.89

%

1.80

%

1.81

%

1.68

%

1.85

%

1.65

%

1.66

%

1.41

%

Tangible common equity/tangible assets*

7.62

%

7.70

%

8.13

%

8.31

%

8.40

%

8.71

%

8.32

%

8.66

%

8.18

%

8.84

%

Leverage ratio

9.6

%

9.7

%

9.7

%

10.0

%

9.7

%

10.2

%

9.4

%

10.0

%

9.5

%

10.2

%

NIM

3.28

%

3.23

%

3.32

%

3.26

%

3.40

%

3.33

%

3.46

%

3.36

%

3.50

%

3.39

%

Allowance for credit losses/loans

1.54

%

1.73

%

1.61

%

1.84

%

1.67

%

1.94

%

1.77

%

2.09

%

1.80

%

2.22

%

* Non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables. Calculations not adjusted for increase in average deposits or increase in deposit expense, as applicable. The ratio of allowance for credit losses to loans excludes all guaranteed loans, including PPP loans.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

Quarter ended

(in thousands, except per share data)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

ASSET QUALITY

Net charge-offs

$ 1,521

$ 3,263

$ 1,850

$ 869

$ 5,647

Nonperforming loans

21,160

28,024

41,554

42,252

36,659

Classified assets

93,199

100,797

104,220

100,063

114,713

Nonperforming loans to total loans

0.23 %

0.31 %

0.46 %

0.58 %

0.50 %

Nonperforming assets to total assets

0.17 %

0.23 %

0.35 %

0.44 %

0.42 %

Allowance for credit losses to total loans

1.54 %

1.61 %

1.67 %

1.77 %

1.80 %

Allowance for credit losses to nonperforming loans

657.9 %

517.6 %

366.0 %

303.4 %

358.8 %

Net charge-offs to average loans (annualized)

0.07 %

0.14 %

0.08 %

0.05 %

0.32 %

WEALTH MANAGEMENT

Trust assets under management

$ 1,943,428

$ 2,083,543

$ 2,017,178

$ 1,945,293

$ 1,809,001

Trust assets under administration

2,400,679

2,556,266

2,486,152

2,487,545

2,427,448

MARKET DATA

Book value per common share

$ 37.35

$ 38.53

$ 37.52

$ 35.86

$ 34.95

Tangible book value per common share1

$ 27.06

$ 28.28

$ 27.38

$ 26.85

$ 25.92

Market value per share

$ 47.31

$ 47.09

$ 45.28

$ 46.39

$ 49.44

Period end common shares outstanding

37,516

37,820

38,372

31,185

31,259

Average basic common shares

37,788

38,228

36,878

31,265

31,247

Average diluted common shares

37,858

38,311

36,946

31,312

31,306

CAPITAL

Total risk-based capital to risk-weighted assets

14.4 %

14.7 %

14.5 %

14.9 %

15.1 %

Tier 1 capital to risk-weighted assets

12.7 %

13.0 %

12.2 %

12.3 %

12.3 %

Common equity tier 1 capital to risk-weighted assets

11.0 %

11.3 %

11.2 %

11.1 %

11.0 %

Tangible common equity to tangible assets1

7.6 %

8.1 %

8.4 %

8.3 %

8.2 %

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

ENTERPRISE FINANCIAL SERVICES CORP

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Quarter ended

($ in thousands)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

CORE PERFORMANCE MEASURES

Net interest income

$

101,165

$

102,060

$

97,273

$

81,738

$

79,123

Noninterest income

18,641

22,630

17,619

16,204

11,290

Less: Gain on sale of other real estate owned

19

335

549

Core noninterest income

18,622

22,630

17,284

15,655

11,290

Total core revenue

119,787

124,690

114,557

97,393

90,413

Noninterest expense

62,800

63,694

76,885

52,456

52,884

Less: Branch closure expenses

3,441

Less: Merger-related expenses

2,320

14,671

1,949

3,142

Core noninterest expense

62,800

61,374

58,773

50,507

49,742

Core efficiency ratio

52.43

%

49.22

%

51.30

%

51.86

%

55.02

%

Quarter ended

($ in thousands)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

SHAREHOLDERS’ EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS

Shareholders’ equity

$

1,473,177

$

1,529,116

$

1,439,635

$

1,118,301

$

1,092,497

Less preferred stock

71,988

71,988

Less goodwill

365,164

365,164

365,415

260,567

260,567

Less intangible assets

20,855

22,286

23,777

20,358

21,670

Tangible common equity

$

1,015,170

$

1,069,678

$

1,050,443

$

837,376

$

810,260

Total assets

$

13,706,769

$

13,537,358

$

12,888,016

$

10,346,993

$

10,190,699

Less goodwill

365,164

365,164

365,415

260,567

260,567

Less intangible assets

20,855

22,286

23,777

20,358

21,670

Tangible assets

$

13,320,750

$

13,149,908

$

12,498,824

$

10,066,068

$

9,908,462

Tangible common equity to tangible assets

7.62

%

8.13

%

8.40

%

8.32

%

8.18

%

Quarter Ended

($ in thousands)

Mar 31,
2022

Dec 31,
2021

Mar 31,
2021

AVERAGE SHAREHOLDERS’ EQUITY AND AVERAGE TANGIBLE COMMON EQUITY

Average shareholder’s equity

$

1,536,221

$

1,495,396

$

1,096,481

Less average preferred stock

71,988

35,322

Less average goodwill

365,164

365,164

260,567

Less average intangible assets

21,540

23,008

22,346

Average tangible common equity

$

1,077,529

$

1,071,902

$

813,568

Quarter Ended

($ in thousands)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

CALCULATION OF PRE-PROVISION NET REVENUE

Net interest income

$

101,165

$

102,060

$

97,273

$

81,738

$

79,123

Noninterest income

18,641

22,630

17,619

16,204

11,290

Less: Noninterest expense

62,800

63,694

76,885

52,456

52,884

Branch closure expenses

3,441

Merger-related expenses

2,320

14,671

1,949

3,142

PPNR

$

57,006

$

63,316

$

56,119

$

47,435

$

40,671

Average assets

$

13,614,003

$

13,267,193

$

12,334,558

$

10,281,344

$

9,940,052

ROAA - GAAP net income

1.42

%

1.52

%

0.45

%

1.50

%

1.22

%

PPNR ROAA - PPNR

1.70

%

1.89

%

1.81

%

1.85

%

1.66

%

Quarter Ended

($ in thousands, except per share data)

Mar 31,
2022

Dec 31,
2021

Sep 30,
2021

Jun 30,
2021

Mar 31,
2021

IMPACT OF PAYCHECK PROTECTION PROGRAM

Net income - GAAP

$

47,693

$

50,811

$

13,913

$

38,405

$

29,926

PPP interest and fee income

(2,858

)

(4,864

)

(6,048

)

(7,940

)

(8,475

)

Related tax effect

720

1,226

1,506

1,977

2,110

Adjusted net income - Non-GAAP

$

45,555

$

47,173

$

9,371

$

32,442

$

23,561

Preferred stock dividends

1,229

Adjusted net income available to common shareholders- Non-GAAP

$

44,326

$

47,173

$

9,371

$

32,442

$

23,561

Average diluted common shares

37,858

38,311

36,946

31,312

31,303

EPS - GAAP net income available to common shareholders

$

1.23

$

1.33

$

0.38

$

1.23

$

0.96

EPS - Adjusted net income available to common shareholders

$

1.17

$

1.23

$

0.25

$

1.04

$

0.75

Average Assets - GAAP

$

13,614,003

$

13,267,193

$

12,334,558

$

10,281,344

$

9,940,052

Average PPP loans, net

(194,382

)

(365,295

)

(489,104

)

(664,375

)

(692,161

)

Adjusted average assets - Non-GAAP

$

13,419,621

$

12,901,898

$

11,845,454

$

9,616,969

$

9,247,891

ROAA - GAAP net income

1.42

%

1.52

%

0.45

%

1.50

%

1.22

%

ROAA - Adjusted net income, adjusted average assets

1.38

%

1.45

%

0.31

%

1.35

%

1.03

%

PPNR - Non-GAAP (see reconciliation above)

$

57,006

$

63,316

$

56,119

$

47,435

$

40,671

PPP interest and fee income

(2,858

)

(4,864

)

(6,048

)

(7,940

)

(8,475

)

Adjusted PPNR - Non-GAAP

$

54,148

$

58,452

$

50,071

$

39,495

$

32,196

PPNR ROAA - PPNR

1.70

%

1.89

%

1.81

%

1.85

%

1.66

%

PPNR ROAA - adjusted PPNR, adjusted average assets

1.64

%

1.80

%

1.68

%

1.65

%

1.41

%

Tangible assets - Non-GAAP (see reconciliation above)

$

13,320,750

$

13,149,908

$

12,498,824

$

10,066,068

$

9,908,462

PPP loans outstanding, net

(134,084

)

(271,958

)

(438,959

)

(396,660

)

(737,660

)

Adjusted tangible assets - Non-GAAP

$

13,186,666

$

12,877,950

$

12,059,865

$

9,669,408

$

9,170,802

Tangible common equity Non - GAAP (see reconciliation above)

$

1,015,170

$

1,069,678

$

1,050,443

$

837,376

$

810,260

Tangible common equity to tangible assets

7.62

%

8.13

%

8.40

%

8.32

%

8.18

%

Tangible common equity to tangible assets - adjusted tangible assets

7.70

%

8.31

%

8.71

%

8.66

%

8.84

%

Average assets for leverage ratio

$

13,273,520

$

12,915,944

$

11,972,171

$

10,021,240

$

9,675,300

Average PPP loans, net

(194,382

)

(365,295

)

(489,104

)

(664,375

)

(692,161

)

Adjusted average assets for leverage ratio - Non-GAAP

$

13,079,138

$

12,550,649

$

11,483,067

$

9,356,865

$

8,983,139

Tier 1 capital

$

1,271,342

$

1,257,462

$

1,166,529

$

937,840

$

914,459

Leverage ratio

9.6

%

9.7

%

9.7

%

9.4

%

9.5

%

Leverage ratio - adjusted average assets for leverage ratio

9.7

%

10.0

%

10.2

%

10.0

%

10.2

%

Net interest income - tax equivalent

$

102,671

$

103,567

$

98,573

$

82,962

$

80,243

PPP interest and fee income

(2,858

)

(4,864

)

(6,048

)

(7,940

)

(8,475

)

Adjusted net interest income - tax equivalent

$

99,813

$

98,703

$

92,525

$

75,022

$

71,768

Average earning assets -GAAP

$

12,711,116

$

12,373,149

$

11,513,279

$

9,615,981

$

9,289,741

Average PPP loans, net

(194,382

)

(365,295

)

(489,104

)

(664,375

)

(692,161

)

Adjusted average earning assets - Non-GAAP

$

12,516,734

$

12,007,854

$

11,024,175

$

8,951,606

$

8,597,580

Net interest margin - tax equivalent

3.28

%

3.32

%

3.40

%

3.46

%

3.50

%

Net interest margin - tax equivalent - adjusted net interest income, adjusted average earning assets

3.23

%

3.26

%

3.33

%

3.36

%

3.39

%

Loans - GAAP

$

9,056,073

$

9,017,642

$

9,116,583

$

7,226,267

$

7,288,781

PPP and other guaranteed loans, net

(1,023,509

)

(1,151,895

)

(1,277,452

)

(1,106,414

)

(1,377,302

)

Adjusted loans - Non-GAAP

$

8,032,564

$

7,865,747

$

7,839,131

$

6,119,853

$

5,911,479

Allowance for credit losses

$

139,212

$

145,041

$

152,096

$

128,185

$

131,527

Allowance for credit losses/loans - GAAP

1.54

%

1.61

%

1.67

%

1.77

%

1.80

%

Allowance for credit losses/loans - adjusted loans

1.73

%

1.84

%

1.94

%

2.09

%

2.22

%