PrivateBancorp Reports Fourth Quarter and Full Year 2016 Earnings

Mittwoch, 18.01.2017 13:35 von

PR Newswire

CHICAGO, Jan. 18, 2017 /PRNewswire/ -- PrivateBancorp, Inc. (NASDAQ: PVTB) today reported net income of $59.5 million, or $0.73 per diluted share, for the fourth quarter 2016, compared to $52.1 million, or $0.65 per diluted share, for the fourth quarter 2015, and $48.9 million, or $0.60 per diluted share, for the third quarter 2016. For the year ended December 31, 2016, the Company had net income of $208.4 million, or $2.57 per diluted share, compared to $185.3 million, or $2.32 per diluted share, for the year ended December 31, 2015.

"We are pleased with our fourth quarter performance to cap a strong 2016," said Larry D. Richman, President and Chief Executive Officer, PrivateBancorp, Inc. "Through the continued successful execution of our business development efforts, and with the benefit of a rising rate environment, we achieved annual double-digit growth in loans, deposits, revenue and net income as we continued to deliver value for our clients and stockholders in 2016. Our dedicated team members remain focused on executing our strategic priorities and building new client relationships while doing more for existing clients, enabling us to drive our bottom-line results.

"We have built a premier commercial bank that brings an unparalleled level of experience and understanding to our clients," Richman continued. "Our clients turn to us for solutions that help them grow their businesses. I am pleased with our momentum going into 2017 and look forward to more favorable conditions for the banking industry with continued strengthening in our economy.

"Finally, we continue to work toward the successful completion of our proposed merger with CIBC. The long-term strategic benefits of the transaction remain compelling. We will announce the rescheduled stockholder meeting date when it is established by our Board of Directors."

Fourth Quarter and Full Year 2016 Highlights

  • Total loans grew to $15.1 billion, up $1.8 billion from a year ago and $401.7 million from September 30, 2016, driven primarily by activity in commercial and commercial real estate ("CRE") loans. At December 31, 2016, commercial loans represented 64 percent and CRE and construction loans represented 30 percent of total loans, relatively consistent with the comparative periods.
  • Total deposits were $16.1 billion, increasing $1.7 billion from a year ago and $576.4 million from September 30, 2016. The loan-to-deposit ratio was 93.7 percent at December 31, 2016, compared to 92.5 percent a year ago and 94.6 percent at September 30, 2016.
  • Net interest margin was 3.23 percent, compared to 3.25 percent for the fourth quarter 2015 and 3.18 percent for the third quarter 2016. The sequential improvement in net interest margin reflected higher fees recognized on early loan repayments and higher short-term rates. For the full year 2016, net interest margin increased by four basis points from the prior year, reflecting increased loan yields and the benefit from continued growth in noninterest-bearing funds in a higher rate environment, offset in part by increased costs for interest-bearing funds.
  • Growth in earning assets continued to benefit operating profit, which increased 15 percent from the fourth quarter 2015 and 8 percent from the third quarter 2016. For the full year 2016, average interest-earning assets grew $1.9 billion to $17.8 billion and operating profit increased by $47.1 million, or 15 percent, compared to 2015.
  • The efficiency ratio was 48.9 percent for the fourth quarter 2016, compared to 48.7 percent for the fourth quarter 2015 and 49.9 percent for the third quarter 2016. For the full year 2016, the efficiency ratio was 50.7 percent, which was impacted by $6.7 million of transaction related expenses.
  • Asset quality remained strong, with nonperforming loans representing 0.56 percent of total loans at year end. The provision for loan and covered loan losses was $6.0 million for the fourth quarter 2016, compared to $2.8 million for the fourth quarter 2015 and $15.7 million for the third quarter 2016.
  • Return on average assets was 1.21 percent and return on average common equity was 12.4 percent for the fourth quarter 2016. For the full year 2016, return on average assets was 1.13 percent and return on average common equity was 11.4 percent.

Operating Performance

Net interest income grew to $155.4 million in the fourth quarter 2016, increasing 14 percent from the fourth quarter 2015 and 7 percent from the third quarter 2016, primarily driven by growth in average loans of 13 percent compared to fourth quarter 2015 and 4 percent compared to the third quarter 2016.

Net interest margin was 3.23 percent in the fourth quarter 2016, declining two basis points from a year ago and increasing five basis points from the third quarter 2016. For the full year 2016, net interest margin increased by four basis points from the prior year. Loan yields increased eight basis points from the third quarter 2016, attributable to higher loan fees tied to early loan repayments and continued upwards movement in LIBOR. The level of loan fees tends to be uneven quarter-to-quarter, dependent on when loans pay off during their term as well as whether early termination fees exist. Approximately 70 percent of the loan portfolio at year end was tied to one-month LIBOR, which was 77 basis points at December 31, 2016, compared to 43 basis points a year ago and 53 basis points at September 30, 2016, with most of the fourth quarter 2016 increase occurring in December. The interest rate moves during December 2016 are expected to be more impactful to loan yields during the first quarter 2017, as a meaningful portion of our variable loan portfolio reprices toward the beginning of the month. Excluding the contribution from loan fees, hedging, and the movement in LIBOR, loan yields were stable in the current environment. Deposit costs increased by one basis point from the third quarter 2016 and 10 basis points year-over year, but the impact on margin was mitigated by growth in average noninterest-bearing funds in a higher rate environment. As of year-end 2016, we had $1.7 billion of deposits indexed to the Fed funds effective or target rate, and the full effect of the December 2016 increase in the Fed funds effective rate will be reflected in first quarter 2017 deposit costs. Further interest rate increases, or changing expectations about future short-term interest rate movements, may impact market pricing and competitive dynamics for deposits generally, which may impact overall funding costs in future periods.

Noninterest income was $39.4 million in the fourth quarter 2016, increasing $6.8 million from the fourth quarter 2015 and $1.8 million from the third quarter 2016. Other income included gains related to loan sales of $1.5 million for the fourth quarter 2016 and $1.3 million for the third quarter 2016.

Capital markets revenue of $8.8 million for the fourth quarter 2016 reflected a positive credit valuation adjustment (CVA) of $3.1 million, compared to $1.0 million for the fourth quarter 2015 and $910,000 for the third quarter 2016. Excluding the CVA impact for all periods, capital markets revenue was $5.7 million in the fourth quarter 2016, compared to $5.3 million for the fourth quarter 2015 and $4.5 million for the third quarter 2016. Results for the fourth quarter 2016 reflected higher interest rate derivative activity from the comparative periods. Meaningful interest rate movements in fourth quarter 2016 and changing expectations about the timing and extent of future interest rate movements create potential for increased opportunities in the interest rate derivatives business in 2017.

The continued onboarding of new commercial clients benefited treasury management fees, which increased 12 percent from the fourth quarter 2015 and 3 percent from the third quarter 2016. Syndication fees were $5.1 million for the fourth quarter 2016, compared to $4.8 million for the fourth quarter 2015 and $4.7 million for the third quarter 2016. Syndication fees vary from quarter to quarter depending on the level and mix of loans originated and distributed.

Asset management revenue was $5.3 million in the fourth quarter 2016, increasing 20 percent from the fourth quarter 2015 and declining 6 percent from the third quarter 2016. Assets under management and administration were $9.7 billion at December 31, 2016, compared to $7.3 billion a year ago and $10.0 billion at September 30, 2016. Managed assets remained relatively consistent on a linked quarter basis. Custody assets declined by $351.5 million from September 30, 2016, reflecting a continuation of expected outflows from a large corporate trust account added during the first quarter 2016.

Expenses

Noninterest expense for the fourth quarter 2016 increased $12.8 million from the fourth quarter 2015 and $3.9 million from the third quarter 2016. The efficiency ratio was 48.9 percent for the fourth quarter 2016, compared to 48.7 percent for the fourth quarter 2015 and 49.9 percent for the third quarter 2016.

Higher incentive compensation accruals tied to improved performance primarily drove an increase in salaries and benefits expense of 4 percent from the third quarter 2016. Compared to the fourth quarter 2015, salaries and benefits expense increased 11 percent, primarily reflecting annual salary adjustments made during the first quarter and additional hires over the last year, as well as higher incentives tied to company performance. First quarter 2017 salaries and benefits expense will include seasonally higher payroll taxes and employee benefits.

Other expenses includes the provision for unfunded commitments, which was $1.5 million for the fourth quarter 2016, compared to $1.9 million for the third quarter 2016 and a release of reserves for unfunded commitments of $3.5 million for the fourth quarter 2015.

Credit Quality

The allowance for loan losses was $185.8 million, or 1.23 percent of total loans, at December 31, 2016, compared to $180.3 million, or 1.23 percent of total loans, at September 30, 2016. The provision for loan losses was $6.1 million for the fourth quarter 2016, compared to $2.9 million for the fourth quarter 2015 and $15.9 million for the third quarter 2016. Provision for loan loss for the third quarter 2016 included $5.6 million related to a single lending relationship. The increase in the general reserve from September 30, 2016 reflected strong loan growth and some level of credit migration. Specific reserve levels were relatively consistent on a linked quarter basis. The provision for loan loss will fluctuate from period to period depending on the level of loan growth and unevenness in credit quality due to the size of individual credits. Annualized net charge-offs to average loans were 0.02 percent for the fourth quarter 2016, compared to 0.15 percent for the fourth quarter 2015 and 0.12 percent for the third quarter 2016.

Nonperforming assets were 0.47 percent of total assets at December 31, 2016, compared to 0.52 percent at September 30, 2016. At December 31, 2016, nonperforming loans were $83.7 million, or 0.56 percent of total loans, declining from $87.4 million, or 0.60 percent of total loans, at September 30, 2016. OREO declined $1.8 million from September 30, 2016 to $10.2 million at December 31, 2016.

Balance Sheet

Total assets were $20.1 billion at December 31, 2016, compared to $17.3 billion at December 31, 2015, and $19.1 billion at September 30, 2016. Total loans of $15.1 billion increased 13 percent from December 31, 2015, and 3 percent from September 30, 2016. Loan growth for the fourth quarter 2016 reflected loans to new clients of $652.3 million, partially offset by payoffs being higher than the five-quarter average and lower draws on revolving loans. At December 31, 2016, commercial loans represented 64 percent of total loans, and commercial real estate and construction loans represented 30 percent of total loans, relatively consistent with the prior comparative periods.

Total liabilities were $18.1 billion at December 31, 2016, compared to $15.6 billion at December 31, 2015, and $17.2 billion at September 30, 2016. Total deposits were $16.1 billion at December 31, 2016, increasing 12 percent from December 31, 2015, and 4 percent from September 30, 2016. Similar to prior years, deposit flows were stronger in the second half of 2016 compared to the first half. Deposit growth included an increase in noninterest-bearing demand deposits of $840.9 million from a year ago and $339.1 million from September 30, 2016. During 2016, deposit funding was supplemented with short-term borrowings, which increased by $1.2 billion from December 31, 2015 and $311.0 million from September 30, 2016.

Net accumulated other comprehensive income, net of tax declined $32.3 million from September 30, 2016, largely driven by a change in the value of the available-for-sale securities portfolio as a result of the increase in interest rates during the fourth quarter 2016.

Capital

As of December 31, 2016, the total risk-based capital ratio was 12.49 percent, the Tier 1 risk-based capital ratio was 10.73 percent, and the leverage ratio was 10.28 percent. The common equity Tier 1 ratio was 9.83 percent and the tangible common equity ratio was 9.14 percent at the end of the year end 2016.

Pending Transaction with CIBC

On June 29, 2016, PrivateBancorp announced that it had entered into a definitive agreement for a strategic merger transaction with CIBC, a leading Canadian bank. The completion of the transaction remains subject to the receipt of PrivateBancorp stockholder approval and CIBC's receipt of required regulatory approvals. As previously announced, the special meeting of stockholders to vote on the transaction, originally scheduled for December 8, 2016, was postponed. The Board of Directors of PrivateBancorp will establish a new record date and meeting date for the special meeting of stockholders, which will be announced once determined.

No Quarterly Conference Call

PrivateBancorp does not intend to conduct an earnings conference call to discuss this quarterly earnings report.

About PrivateBancorp, Inc.

PrivateBancorp, Inc., through its subsidiary The PrivateBank, delivers customized business and personal financial services to middle-market companies, as well as business owners, executives, entrepreneurs and families in all of the markets and communities it serves. As of December 31, 2016, the Company had 35 offices in 13 states and $20.1 billion in assets. The Company's website is www.theprivatebank.com.

Forward-Looking Statements

Statements made in this press release that are not historical facts may constitute forward-looking statements within the meaning of federal securities laws. Our ability to predict results or the actual effects of future plans, strategies or events is inherently uncertain. Factors which could cause actual results to differ from those reflected in forward-looking statements include:

  • the possibility that the transaction with CIBC does not close when expected or at all because required regulatory, stockholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all; or the possibility that, as a result of the announcement and pendency of the proposed transaction, we experience difficulties in employee retention and/or clients or vendors seek to change their existing business relationships with us, or competitors change their strategies to compete against us, any of which may have a negative impact on our business or operations;
  • uncertainty regarding geopolitical developments and the U.S. and global economic outlook that may continue to impact market conditions or affect demand for certain banking products and services;
  • unanticipated developments in pending or prospective loan transactions or greater-than-expected paydowns or payoffs of existing loans;
  • competitive pressures in the financial services industry relating to both pricing and loan structures, which may impact our growth rate;
  • unforeseen credit quality problems or changing economic conditions that could result in charge-offs greater than we have anticipated in our allowance for loan losses or changes in value of our investments;
  • unanticipated changes in monetary policies of the Federal Reserve or significant adjustments in the pace of, or market expectations for, future interest rate changes;
  • availability of sufficient and cost-effective sources of liquidity or funding as and when needed;
  • unanticipated losses of one or more large depositor relationships, or other significant deposit outflows;
  • loss of key personnel or an inability to recruit appropriate talent cost-effectively;
  • greater-than-anticipated costs to support the growth of our business, including investments in technology, process improvements or other infrastructure enhancements, or greater-than-anticipated compliance or regulatory costs and burdens; or
  • failures or disruptions to, or compromises of, our data processing or other information or operational systems, including the potential impact of disruptions or security breaches at our third-party service providers.

These factors should be considered in evaluating forward-looking statements and undue reliance should not be placed on our forward-looking statements. Readers should also consider the risks, assumptions and uncertainties set forth in the "Risk Factors" section of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, and the "Management's Discussion and Analysis of Financial Condition and Results of Operations" section of our Form 10-Q for the quarter ended September 30, 2016, as well as those set forth in our subsequent periodic and current reports filed with the SEC. Forward-looking statements speak only as of the date they are made, and we assume no obligation to update any of these statements in light of new information, future events or otherwise unless required under the federal securities laws.

Non-U.S. GAAP Financial Measures

This press release contains both financial measures based on accounting principles generally accepted in the United States (U.S. GAAP) and non-U.S. GAAP based financial measures. We believe that presenting these non-U.S. GAAP financial measures will provide information useful to investors in understanding our underlying operational performance, our business, and performance trends and facilitates comparisons with the performance of others in the banking industry. If non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measure, as well as the reconciliation of the non-U.S. GAAP financial measure to the comparable U.S. GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with U.S. GAAP, nor are they necessarily comparable to non-U.S. GAAP performance measures that may be presented by other companies.

Editor's Note: Financial highlights attached. Full financial supplement available on the Company's website at investor.theprivatebank.com.

 

Consolidated Income Statements

(Amounts in thousands, except per share data)



Quarter Ended

December 31,



Year Ended

December 31,



2016



2015



2016



2015



Unaudited



Unaudited



Unaudited



Audited

Interest Income















Loans, including fees

$

158,061





$

137,006





$

591,051





$

517,461



Federal funds sold and interest-bearing deposits in banks

422





229





1,477





903



Securities:















Taxable

16,891





14,587





62,542





55,283



Exempt from Federal income taxes

2,375





2,306





9,326





8,270



Other interest income

163





115





622





295



  Total interest income

177,912





154,243





665,018





582,212



Interest Expense















Deposits

16,300





12,364





58,574





47,106



Short-term borrowings

1,118





201





3,413





656



Long-term debt

5,113





5,087





20,605





20,035



  Total interest expense

22,531





17,652





82,592





67,797



  Net interest income

155,381





136,591





582,426





514,415



Provision for loan and covered loan losses

6,048





2,831





33,710





14,790



Net interest income after provision for loan and covered loan losses

149,333





133,760





548,716





499,625



Non-interest Income















Asset management

5,266





4,392





21,120





17,958



Mortgage banking

3,259





2,812





15,895





14,079



Capital markets products

8,824





6,341





25,323





18,530



Treasury management

8,849





7,883





33,942





30,641



Loan, letter of credit and commitment fees

5,312





4,958





21,343





20,648



Syndication fees

5,137





4,844





20,956





17,205



Deposit service charges and fees and other income

2,765





1,389





8,068





10,129



Net securities gains





29





1,111





822



Total non-interest income

39,412





32,648





147,758





130,012



Non-interest Expense















Salaries and employee benefits

58,223





52,619





227,777





205,019



Net occupancy and equipment expense

7,836





7,127





29,162





28,214



Technology and related costs

6,660





5,221





23,722





18,761



Marketing

4,580





4,196





17,496





16,122



Professional services

3,535





2,746





18,884





11,320



Outsourced servicing costs

930





1,994





6,201





7,494



Net foreclosed property expenses

1,633





1,217





3,524





4,210



Postage, telephone, and delivery

823





964





3,426





3,582



Insurance

4,066





3,644





15,796





13,972



Loan and collection expense

2,611





1,754





8,132





8,556



Other expenses

4,947





1,538





18,353





15,987



Total non-interest expense

95,844





83,020





372,473





333,237



Income before income taxes

92,901





83,388





324,001





296,400



Income tax provision

33,353





31,251





115,644





111,089



Net income available to common stockholders

$

59,548





$

52,137





$

208,357





$

185,311



Per Common Share Data















Basic earnings per share

$

0.75





$

0.66





$

2.62





$

2.36



Diluted earnings per share

$

0.73





$

0.65





$

2.57





$

2.32



Cash dividends declared

$

0.01





$

0.01





$

0.04





$

0.04



Weighted-average common shares outstanding

79,189





78,366





78,900





77,968



Weighted-average diluted common shares outstanding

81,083





79,738





80,484





79,206



Note:  Certain reclassifications have been made to prior period amounts to conform to the current period presentation.

 

Consolidated Income Statements

(Amounts in thousands, except per share data)

(Unaudited)



4Q16



3Q16



2Q16



1Q16



4Q15

Interest Income



















Loans, including fees

$

158,061





$

148,759





$

144,164





$

140,067





$

137,006



Federal funds sold and interest-bearing deposits in banks

422





380





335





340





229



Securities:



















Taxable

16,891





15,283





15,158





15,210





14,587



Exempt from Federal income taxes

2,375





2,322





2,296





2,333





2,306



Other interest income

163





139





170





150





115



Total interest income

177,912





166,883





162,123





158,100





154,243



Interest Expense



















Deposits

16,300





15,238





13,895





13,141





12,364



Short-term borrowings

1,118





1,070





995





230





201



Long-term debt

5,113





5,065





5,216





5,211





5,087



Total interest expense

22,531





21,373





20,106





18,582





17,652



   Net interest income

155,381





145,510





142,017





139,518





136,591



Provision for loan and covered loan losses

6,048





15,691





5,569





6,402





2,831



Net interest income after provision for loan and covered loan losses

149,333





129,819





136,448





133,116





133,760



Non-interest Income



















Asset management

5,266





5,590





5,539





4,725





4,392



Mortgage banking

3,259





5,060





4,607





2,969





2,812



Capital markets products

8,824





5,448





5,852





5,199





6,341



Treasury management

8,849





8,617





8,290





8,186





7,883



Loan, letter of credit and commitment fees

5,312





5,293





5,538





5,200





4,958



Syndication fees

5,137





4,721





5,664





5,434





4,844



Deposit service charges and fees and other income

2,765





2,885





1,060





1,358





1,389



Net securities gains









580





531





29



Total non-interest income

39,412





37,614





37,130





33,602





32,648



Non-interest Expense



















Salaries and employee benefits

58,223





55,889





55,326





58,339





52,619



Net occupancy and equipment expense

7,836





7,099





7,012





7,215





7,127



Technology and related costs

6,660





6,282





5,487





5,293





5,221



Marketing

4,580





4,587





3,925





4,404





4,196



Professional services

3,535





2,865





9,490





2,994





2,746



Outsourced servicing costs

930





1,379





2,052





1,840





1,994



Net foreclosed property expenses

1,633





965





360





566





1,217



Postage, telephone, and delivery

823





818





945





840





964



Insurance

4,066





3,931





3,979





3,820





3,644



Loan and collection expense

2,611





1,972





2,017





1,532





1,754



Other expenses

4,947





6,133





3,623





3,650





1,538



Total non-interest expense

95,844





91,920





94,216





90,493





83,020



Income before income taxes

92,901





75,513





79,362





76,225





83,388



Income tax provision

33,353





26,621





28,997





26,673





31,251



Net income available to common stockholders

$

59,548





$

48,892





$

50,365





$

49,552





$

52,137



Per Common Share Data



















Basic earnings per share

$

0.75





$

0.61





$

0.63





$

0.63





$

0.66



Diluted earnings per share

$

0.73





$

0.60





$

0.62





$

0.62





$

0.65



Cash dividends declared

$

0.01





$

0.01





$

0.01





$

0.01





$

0.01



Weighted-average common shares outstanding

79,189





79,007





78,849





78,550





78,366



Weighted-average diluted common shares outstanding

81,083





80,673





80,317





79,856





79,738



 

 

Consolidated Balance Sheets

(Dollars in thousands)



12/31/16



9/30/16



6/30/16



3/31/16



12/31/15



Unaudited



Unaudited



Unaudited



Unaudited



Audited

Assets



















Cash and due from banks

$

161,168





$

166,607





$

155,292





$

133,001





$

145,147



Federal funds sold and interest-bearing deposits in banks

587,563





245,193





230,036





337,465





238,511



Loans held-for-sale

103,284





75,438





61,360





64,029





108,798



Securities available-for-sale, at fair value

2,013,525





1,961,099





1,864,636





1,831,848





1,765,366



Securities held-to-maturity, at amortized cost

1,738,123





1,633,235





1,435,334





1,456,760





1,355,283



Federal Home Loan Bank ("FHLB") stock

54,163





30,213





21,113





38,113





26,613



Loans – excluding covered assets, net of unearned fees

15,056,241





14,654,570





14,035,808





13,457,665





13,266,475



Allowance for loan losses

(185,765)





(180,268)





(168,615)





(165,356)





(160,736)



Loans, net of allowance for loan losses and unearned fees

14,870,476





14,474,302





13,867,193





13,292,309





13,105,739



Covered assets

22,063





23,889





25,151





25,769





26,954



Allowance for covered loan losses

(4,766)





(4,879)





(5,525)





(5,526)





(5,712)



Covered assets, net of allowance for covered loan losses

17,297





19,010





19,626





20,243





21,242



Other real estate owned, excluding covered assets

10,203





12,035





14,532





14,806





7,273



Premises, furniture, and equipment, net

46,967





44,760





43,394





41,717





42,405



Accrued interest receivable

57,986





48,512





47,209





47,349





45,482



Investment in bank owned life insurance

58,115





57,750





57,380





57,011





56,653



Goodwill

94,041





94,041





94,041





94,041





94,041



Other intangible assets

1,269





1,809





2,349





2,890





3,430



Derivative assets

27,965





62,094





80,995





66,406





40,615



Other assets

211,628





179,462





174,701





169,384





196,250



  Total assets

$

20,053,773





$

19,105,560





$

18,169,191





$

17,667,372





$

17,252,848



Liabilities



















Deposits:



















Noninterest-bearing

$

5,196,587





$

4,857,470





$

4,511,893





$

4,338,177





$

4,355,700



Interest-bearing

10,868,642





10,631,384





10,045,501





10,126,692





9,989,892



  Total deposits

16,065,229





15,488,854





14,557,394





14,464,869





14,345,592



Short-term borrowings

1,544,746





1,233,318





1,287,934





602,365





372,467



Long-term debt

338,310





338,286





338,262





688,238





688,215



Accrued interest payable

9,063





7,953





7,967





6,630





7,080



Derivative liabilities

18,122





19,236





27,940





22,498





18,229



Other liabilities

158,628





135,559





118,544





114,781





122,314



Total liabilities

18,134,098





17,223,206





16,338,041





15,899,381





15,553,897



Equity



















Common stock

79,313





79,101





78,918





78,894





78,439



Treasury stock













(4,389)





(103)



Additional paid-in capital

1,101,946





1,091,275





1,082,173





1,078,470





1,071,674



Retained earnings

736,798





678,059





629,976





580,418





531,682



Accumulated other comprehensive income, net of tax

1,618





33,919





40,083





34,598





17,259



Total equity

1,919,675





1,882,354





1,831,150





1,767,991





1,698,951



Total liabilities and equity

$

20,053,773





$

19,105,560





$

18,169,191





$

17,667,372





$

17,252,848



 

Selected Financial Data

(Amounts in thousands, except per share data)

(Unaudited)



4Q16



3Q16



2Q16



1Q16



4Q15



Selected Statement of Income Data:





















Net interest income

$

155,381





$

145,510





$

142,017





$

139,518





$

136,591





Net revenue (1)(2)

$

196,027





$

184,331





$

180,341





$

174,337





$

170,445





Operating profit (1)(2)

$

100,183





$

92,411





$

86,125





$

83,844





$

87,425





Provision for loan and covered loan losses

$

6,048





$

15,691





$

5,569





$

6,402





$

2,831





Income before income taxes

$

92,901





$

75,513





$

79,362





$

76,225





$

83,388





Net income available to common stockholders

$

59,548





$

48,892





$

50,365





$

49,552





$

52,137





Per Common Share Data:





















Basic earnings per share

$

0.75





$

0.61





$

0.63





$

0.63





$

0.66





Diluted earnings per share

$

0.73





$

0.60





$

0.62





$

0.62





$

0.65





Dividends declared

$

0.01





$

0.01





$

0.01





$

0.01





$

0.01





Book value (period end) (1)

$

24.04





$

23.64





$

23.04





$

22.29





$

21.48





Tangible book value (period end) (1)(2)

$

22.85





$

22.43





$

21.83





$

21.07





$

20.25





Market value (period end)

$

54.19





$

45.92





$

44.03





$

38.60





$

41.02





Book value multiple (period end)

2.25



x

1.94



x

1.91



x

1.73



x

1.91



x

Share Data:





















Weighted-average common shares outstanding

79,189





79,007





78,849





78,550





78,366





Weighted-average diluted common shares outstanding

81,083





80,673





80,317





79,856





79,738





Common shares issued (period end)

79,849





79,640





79,464





79,443





79,099





Common shares outstanding (period end)

79,849





79,640





79,464





79,322





79,097





Performance Ratio:





















Return on average common equity

12.40

%



10.40

%



11.20

%



11.40

%



12.29

%



Return on average assets

1.21

%



1.04

%



1.14

%



1.15

%



1.21

%



Return on average tangible common equity (1)(2)

13.12

%



11.04

%



11.91

%



12.16

%



13.13

%



Net interest margin (1)(2)

3.23

%



3.18

%



3.28

%



3.30

%



3.25

%



Fee revenue as a percent of total revenue (1)

20.23

%



20.54

%



20.47

%



19.16

%



19.28

%



Non-interest income to average assets

0.80

%



0.80

%



0.84

%



0.78

%



0.75

%



Non-interest expense to average assets

1.95

%



1.96

%



2.12

%



2.09

%



1.92

%



Net overhead ratio (1)

1.15

%



1.16

%



1.29

%



1.32

%



1.16

%



Efficiency ratio (1)(2)

48.89

%



49.87

%



52.24

%



51.91

%



48.71

%



Balance Sheet Ratios:





















Loans to deposits (period end) (3)

93.72

%



94.61

%



96.42

%



93.04

%



92.48

%



Average interest-earning assets to average interest-bearing liabilities

155.71

%



153.16

%



151.10

%



153.64

%



152.94

%



Capital Ratios (period end):





















Total risk-based capital (1)

12.49

%



12.41

%



12.42

%



12.56

%



12.37

%



Tier 1 risk-based capital (1)

10.73

%



10.64

%



10.66

%



10.76

%



10.56

%



Tier 1 leverage ratio (1)

10.28

%



10.43

%



10.56

%



10.50

%



10.35

%



Common equity Tier 1 (1)

9.83

%



9.71

%



9.70

%



9.76

%



9.54

%



Tangible common equity to tangible assets (1)(2)

9.14

%



9.40

%



9.60

%



9.51

%



9.34

%



Total equity to total assets

9.57

%



9.85

%



10.08

%



10.01

%



9.85

%







(1)

Refer to Glossary of Terms for definition.

(2)

This is a non-U.S. GAAP financial measure. Refer to "Non-U.S. GAAP Financial Measures" for a reconciliation from non-U.S. GAAP to U.S. GAAP.

(3)

Excludes covered assets. Refer to Glossary of Terms for definition.

 

Selected Financial Data (continued)

(Dollars in thousands)

(Unaudited)







4Q16



3Q16



2Q16



1Q16



4Q15

Additional Selected Information:



















Decrease (increase) credit valuation adjustment on capital markets derivatives (1)

$

3,112





$

910





$

(1,033)





$

(1,904)





$

1,043



Salaries and employee benefits:



















Salaries and wages

$

30,974





$

30,923





$

30,335





$

28,963





$

28,113



Share-based costs

5,034





4,728





4,618





6,357





4,871



Incentive compensation and commissions

17,144





15,604





15,882





13,307





14,676



Payroll taxes, insurance and retirement costs

5,071





4,634





4,491





9,712





4,959



   Total salaries and employee benefits

$

58,223





$

55,889





$

55,326





$

58,339





$

52,619



Loan and collection expense:



















Loan origination and servicing expense

$

1,281





$

1,716





$

1,666





$

1,297





$

1,445



Loan remediation expense

1,330





256





351





235





309



Total loan and collection expense

$

2,611





$

1,972





$

2,017





$

1,532





$

1,754



Transaction related expenses

$

329





$

106





$

6,270





$





$



Assets under management and administration (AUMA):



















Personal managed

$

2,046,758





$

2,068,772





$

2,017,797





$

1,867,572





$

1,872,737



Corporate and institutional managed

2,643,041





2,653,264





2,526,043





1,592,394





1,787,187



   Total managed assets

4,689,799





4,722,036





4,543,840





3,459,966





3,659,924



Custody assets

4,975,269





5,326,757





6,145,445





6,161,827





3,631,149



   Total AUMA

$

9,665,068





$

10,048,793





$

10,689,285





$

9,621,793





$

7,291,073







 (1)

Refer to Glossary of Terms for definition.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/privatebancorp-reports-fourth-quarter-and-full-year-2016-earnings-300392564.html

SOURCE PrivateBancorp, Inc.

Weitere Themen