08:50:13 EDT Tue 16 Apr 2024
Enter Symbol
or Name
USA
CA



IBERIABANK Corporation Reports Continued Improvement in Operating Results

2014-10-22 18:35 ET - News Release

LAFAYETTE, La., Oct. 22, 2014 /PRNewswire/ -- IBERIABANK Corporation (NASDAQ: IBKC), holding company of the 127-year-old IBERIABANK (www.iberiabank.com), reported operating results for the third quarter ended September 30, 2014.  For the quarter, the Company reported income available to common shareholders of $29.7 million, or $0.89 per fully diluted earnings per share.  In the third quarter of 2014, the Company incurred non-operating income and costs equal to $5.8 million on a pre-tax basis, or $0.11 per share on an after-tax basis.  Excluding non-operating items, EPS in the third quarter of 2014 was $1.00 per share on a non-GAAP operating basis, compared to $0.96 per share in the second quarter of 2014 (refer to press release supplemental table.)  

The Company completed the acquisitions of Teche Holding Company ("Teche") on May 31, 2014, and First Private Holdings, Inc. ("First Private") on June 30, 2014. Financial statements reflect the impact of the acquisitions beginning on their respective acquisition dates and are subject to future refinements to purchase accounting adjustments.  The conversions of branch and operating systems for Teche were successfully completed over the weekend of June 28-29, 2014, and for First Private over the weekend of September 6-7, 2014. The Company incurred approximately $3.0 million in pre-tax conversion-related and severance costs during the third quarter of 2014.

Daryl G. Byrd, President and Chief Executive Officer, commented, "We are proud of the healthy improvement in our operating performance in the third quarter.  We experienced strong annualized organic loan and deposit growth equal to 16% and 13%, respectively.  Our operating leverage continued to improve as tax-equivalent operating revenues climbed $9 million, or 6%, while operating expenses increased $3 million, or 3%. Based on the assumptions in our current forecasts and our third quarter results, we expect our operating EPS for the full-year 2014 will be on the upper-end of our previously provided EPS guidance range of $3.65 to $3.70 per share.  We remain focused on enhancing long-term shareholder value through improved operating leverage and profitability and we are progressing well on our strategic financial targets."

Byrd continued, "We are also particularly pleased with our continuous focus on franchise development.  Our team has demonstrated an ability to expand our client base through various credit and interest rate cycles over the last 15 years and we have done so in an extraordinarily high-quality manner.  Our growth has been achieved through both organic and acquisition means.  We are delighted to find strategic partners who share our vision of exceptional client service, franchise strength, and opportunity."

Highlights for the third quarter of 2014 and September 30, 2014:

  • On October 3, 2014, the Company announced the signing of a definitive agreement to acquire by merger Florida Bank Group, Inc. ("Florida Bank Group") based in Tampa, Florida.  At September 30, 2014, Florida Bank Group had total assets of $518 million, gross loans of $324 million, and total deposits of $393 million.  The Company anticipates closing the transaction in the first quarter of 2015, subject to customary closing conditions, including the receipt of regulatory approvals and the approval of Florida Bank Group's shareholders.
  • The Company's tangible operating efficiency ratio improved from 68.3% in the second quarter of 2014 to 66.4% in the third quarter of 2014.  Based on current estimates, the Company forecasts a tangible efficiency ratio of approximately 67% in the fourth quarter of 2014.
  • On a linked quarter basis, operating non-interest income decreased $2.9 million, or 6%, in the third quarter of 2014. Mortgage income decreased $5.1 million, or 29%, title revenue increased $0.3 million, or 6%, service charge income increased $2.0 million, or 24%, and capital markets income decreased $0.3 million, or 9%, on a linked quarter basis. 
  • Total loan growth was $181 million, or 2%, between quarter-ends, while legacy loan growth, which excludes all assets covered under FDIC loss share agreements and other non-covered acquired assets (collectively, "Acquired Assets"), increased $348 million, or 4%, between quarter-ends (16% annualized rate). The loan growth was well balanced between small business (25%), consumer (33%), and commercial (42%).
  • Total deposits increased $397 million, or 3%, between quarter-ends.  Core deposits, which excludes time deposits, increased $307 million, or 3% (12% annualized rate).  Non-interest-bearing deposits increased $110 million, or 4%, between quarter-ends (14% on an annualized basis).
  • The Company's legacy asset quality remained strong in the third quarter of 2014.  At September 30, 2014, and excluding Acquired Assets, nonperforming assets ("NPAs") equated to 0.46% of total assets, loans past due 30 days or more equated to 0.55% of total loans, and classified assets equated to 0.50% of total assets.
  • Net charge-offs totaled $2.2 million in the third quarter of 2014, or an annualized 0.08% of average loans.  Over the past 11 quarters, net charge-offs averaged 0.05% of average loans.  The Company recorded a $5.7 million loan loss provision, compared to $4.7 million in the second quarter of 2014.  
  • The net interest margin decreased one basis point on a linked quarter basis to 3.47%, which was within the previously disclosed guidance range of 3.45% to 3.50%. The Company's growth in excess liquidity during the third quarter accounted for a one basis point decline in the net interest margin on a linked quarter basis. Based on interest rate risk modeling and other factors, management stated its expectation of the net interest margin in the fourth quarter of 2014 to be in the range of 3.40% to 3.45%.

Table A - Summary Financial Results



For the Quarter Ended:


Linked Quarter

Selected Financial Data

9/30/2013

6/30/2014

9/30/2014

% Change

Net Income ($ in thousands)

$               23,192

$               18,548

$               29,744

60%







Per Share Data:






Fully Diluted Earnings 

$                    0.78

$                    0.60

$                    0.89

48%

Operating Earnings (Non-GAAP)

0.83

0.96

1.00

4%

Pre-provision Operating Earnings  (Non-GAAP)

0.89

1.06

1.11

5%

Tangible Book Value 

37.00

37.41

37.91

1%








As of and for the Quarter Ended:


Linked Quarter





Basis Point

Key Ratios 

9/30/2013

6/30/2014

9/30/2014

Change







Return on Average Assets

0.71%

0.53%

0.76%

23

bps

Return on Average Common Equity

6.08%

4.56%

6.52%

196

bps

Return on Average Tangible Common Equity (Non-GAAP)

8.74%

6.62%

9.68%

306

bps

Net Interest Margin (TE) (1)

3.37%

3.48%

3.47%

(1)

bps

Tangible Operating Efficiency Ratio  (TE) (Non-GAAP)  (1) 

73.0%

68.3%

66.4%

(183)

bps

Tangible Common Equity Ratio (Non-GAAP)

8.64%

8.46%

8.47%

1

bps

Tier 1 Leverage Ratio

9.65%

10.03%

9.22%

(81)

bps

Tier 1 Common Ratio (Non-GAAP)

10.95%

10.33%

10.34%

1

bps

Total Risk Based Capital Ratio

13.28%

12.43%

12.42%

(1)

bps

Net Charge-Offs to Average Loans (2)

0.02%

0.04%

0.09%

5

bps

Non-performing Assets to Total Assets (2)

0.66%

0.53%

0.46%

(7)

bps








For the Quarter Ended:





GAAP


Non-GAAP



Adjusted Selected Key Ratios

9/30/2014

Adjustments(3)

9/30/2014









Return on Average Assets

0.76%

0.10%

0.86%



Return on Average Common Equity

6.52%

0.83%

7.35%



Return on Average Tangible Common Equity (Non-GAAP)

9.68%

1.19%

10.87%



Tangible Efficiency Ratio (TE)(1)(Non-GAAP)

70.9%

(4.4%)

66.4%









(1)Fully taxable equivalent basis.






(2)Excluding FDIC Covered Assets and Acquired Assets.






(3)Adjusted results exclude the income statement impact of the non-operating items included in Table 11, net of tax  

   where applicable, without adjustment to any balance sheet accounts.

Refer to press release supplemental table for a reconciliation of GAAP and non-GAAP measures.

Operating Results

On a linked quarter basis, average earning assets increased $1.3 billion, or 10%, as average loans increased $1.0 billion, or 10%, average indemnification asset ("IA") declined $20 million, or 15%, average investment securities increased $28 million, or 1%, and other earning assets increased $259 million, or 84%. Also on a linked quarter basis, the average earning asset yield increased one basis point, and the cost of interest-bearing liabilities increased three basis points.  As a result, the net interest spread decreased two basis points, and the net interest margin decreased one basis point.  Tax-equivalent net interest income increased $12 million, or 11%, as average earning assets increased significantly while the net interest margin declined slightly.

Table B - Quarterly Average Yields/Cost (1)



For Quarter Ended:

Linked Quarter





Basis Point


9/30/2013

6/30/2014

9/30/2014

Change

Investment Securities

1.98%

2.24%

2.20%

(4)

bps

Covered Loans, net of loss share receivable

2.88%

3.16%

3.07%

(9)

bps

Non-covered Loans

4.39%

4.30%

4.37%

7

bps

Loans & Loss Share Receivable

4.21%

4.22%

4.29%

7

bps

Mortgage Loans Held For Sale

4.32%

4.21%

3.84%

(37)

bps

Other Earning Assets

0.89%

0.82%

0.60%

(22)

bps

  Total Earning Assets

3.74%

3.80%

3.81%

1

bps







Interest-bearing Deposits

0.40%

0.35%

0.40%

5

bps

Short-Term Borrowings

0.14%

0.16%

0.17%

1

bps

Long-Term Borrowings

3.37%

3.34%

2.75%

(59)

bps

  Total Interest-bearing Liabilities

0.49%

0.43%

0.46%

3

bps

Net Interest Spread

3.25%

3.38%

3.36%

(2)

bps

Net Interest Margin

3.37%

3.48%

3.47%

(1)

bps







(1) Earning asset yields are shown on a fully taxable-equivalent basis.










During the third quarter, the non-covered loan yield increased seven basis points, while the net covered loan yield (net of IA amortization) decreased nine basis points.  The average covered loan volume declined $66 million, or 11%.  As a result of the reduction in yield and volume, the associated net covered income declined $0.8 million on a linked quarter basis, which was slightly better than management's expectations. 

For the fourth quarter of 2014, the Company projects the prospective yield on the covered loan portfolio net of the IA amortization to approximate 3.68%, compared to 3.07% in the third quarter.  The average balance of the net covered loan portfolio is projected to decline approximately $62 million, based on current cash flow assumptions and estimates.  Net income on the covered loan portfolio is projected to increase approximately $0.2 million between the third and fourth quarters of 2014. In the third quarter of 2014, the net covered income equated to less than 4% of total net income, compared to 11% in the full year of 2013.

On a period-end basis, the IA declined $26 million, or 21%, from $121 million at June 30, 2014, to $95 million at September 30, 2014.  During the third quarter of 2014, the Company included an impairment charge on its IA of $4.8 million, which is included in non-operating expenses in Table 11. The impairment charge was a result of a change in the timing of covered OREO sales that were deferred to early 2015.  The portion of the IA collectible from the FDIC increased $6 million, or 27%.  Approximately $5 million of the $6 million increase in FDIC-related IA is considered temporary and will likely reverse in the fourth quarter of 2014 due to the anticipated collection of certificate proceeds.  The portion of the IA collectible from other real estate owned ("OREO") and customers declined $32 million, or 32%.

Aggregate non-interest income decreased $2.3 million, or 5%, on a linked quarter basis.  Excluding non-operating items, operating non-interest income decreased $2.9 million, or 6%.  The primary changes in operating non-interest income on a linked quarter basis were:

  • Decreased mortgage income of $5.1 million, or 29%;
  • Decreased fees on client derivative income of $0.6 million, or 60%; and
  • Decreased capital markets revenue of $0.3 million, or 9%; partially offset by
  • Increased service charge income of $2.0 million, or 24%;
  • Increased ATM/debit card fee income of $0.4 million, or 12%; and
  • Increased title revenue of $0.3 million, or 6%.

The $5.1 million decrease in mortgage income was primarily the result of $7 million lower market value adjustments (a negative $4.5 million adjustment in the third quarter of 2014 compared to a $2.5 million positive adjustment in the second quarter of 2014.)  The Company experienced higher production and sales volumes, and favorable pricing dynamics.  Mortgage commission and production incentives expense (which is included in non-interest expense) increased $0.4 million, or 12%, on a linked quarter basis.

In the third quarter of 2014, the Company originated $456 million in residential mortgage loans, up $20 million, or 5%, on a linked quarter basis.  Client loan refinancing opportunities accounted for approximately 25% of mortgage loan applications in the third quarter of 2014, compared to 13% in the second quarter of 2014.  The Company sold $488 million in mortgage loans during the third quarter of 2014, up $93 million, or 24%, on a linked quarter basis.  The mortgage origination locked pipeline and loans held for sale decreased $40 million, or 11% between June 30, 2014, and September 30, 2014.  At October 10, 2014, the locked pipeline was $194 million, up $15 million, or 8% compared to September 30, 2014.  The mortgage loan origination business primarily focuses on retail mortgage loans originated by the Company.

Service charge income increased $2.0 million, or 24%, on a linked quarter basis.  This revenue increase was significantly influenced by the Teche and First Private acquisitions and seasonality differences between the quarters.

Assets under management at IBERIA Wealth Advisors ("IWA") were $1.2 billion at September 30, 2014. Due to seasonal influences and other factors, revenues for IWA decreased 4% on a linked quarter basis, and were down 3% compared to the third quarter of 2013.  IBERIA Financial Services revenues increased 4% on a linked quarter basis, and were up 12% compared to the third quarter of 2013.  IBERIA Capital Partners experienced a $0.3 million, or 9% decline in revenues on a linked quarter basis, due to lower investment banking income as a result of negative market conditions, partially offset by improved trading and research income.

Non-interest expense decreased $7.3 million, or 6%, on a linked quarter basis, while operating expense increased $3.4 million, or 3%.  The third quarter of 2014 included the operating expenses of Teche and First Private for a full three-month period, whereas the second quarter of 2014 included only one month of Teche's operating expenses.  The differential in operating expenses due to the timing of the consummation of the acquisitions was approximately $1.7 million.  Operating expense changes included the following on a linked-quarter basis:

  • Increased provision for unfunded commitments (included in credit/loan related expense) of $1.1 million;
  • Increased hospitalization expense of $1.0 million, or 26%;
  • Increased occupancy and equipment expense of $0.7 million, or 5%; and
  • Increased mortgage commissions of $0.4 million, or 12%; partially offset by
  • Decreased other salary and benefit expenses of $1.0 million, or 2%.

Through the third quarter of 2014, the Company achieved approximately 85% of the targeted run-rate expense savings of $10.7 million. The Company continues to review its operating metrics for future opportunities to improve revenues and reduce expenses, and remains comfortable with the targeted run-rate savings during 2014.

Loans

Total loans increased $181 million, or 2%, between June 30, 2014, and September 30, 2014.  The loan portfolio covered under FDIC loss share protection at September 30, 2014, decreased $61 million, or 10%, compared to June 30, 2014.  Excluding covered and Acquired Assets, total loans increased $348 million, or 4% (16% annualized rate), during the third quarter. Legacy commercial loans increased $234 million, or 4% (which included $87 million in business banking loan growth, up 12%, or 48% annualized rate), legacy consumer loans increased $74 million, or 4%, and legacy mortgage loans increased $39 million, or 9%, during the quarter.  Loan origination and renewal growth during the third quarter of 2014 were strongest in the Houston, Acadiana, New Orleans, Dallas, and Naples markets.  Funded loan origination and renewal mix in the third quarter of 2014 was 44% fixed rate and 56% floating rate, and total loans outstanding (excluding nonaccruals) were 49% fixed and 51% floating.  Loans and commitments originated and/or renewed during the third quarter of 2014 totaled $1.2 billion (up 26% on a linked quarter basis).  Energy-related loans outstanding totaled $840 million at September 30, 2014, up $21 million, or 3%, compared to June 30, 2014, and equated to approximately 8% of total loans. The Company had no student loans outstanding at September 30, 2014.

Table C - Period-End Loans ($ in Millions)



Period-End Balances ($ Millions)










% Change (1)


Mix


9/30/13

6/30/14

9/30/14


Year/Year 

Qtr/Qtr

Annualized


6/30/14

9/30/14












Commercial

$         5,541

$         6,387

$         6,622


20%

4%

15%


59%

60%

Consumer

1,789

1,987

2,061


15%

4%

15%


18%

19%

Mortgage

390

458

497


27%

9%

34%


4%

4%

Legacy Loans

$         7,720

$         8,832

$         9,180


19%

4%

16%


81%

83%

Acquired Loans

516

1,481

1,375


166%

-7%

-29%


14%

12%

Covered Loans

807

585

524


-35%

-10%

-42%


5%

5%

Total Loans

$         9,043

$       10,899

$       11,079


23%

2%

7%


100%

100%












Deposits

Total deposits increased $397 million, or 3%, from June 30, 2014 to September 30, 2014.  Non-interest-bearing deposits increased $110 million, or 4%, and equated to 26% of total deposits at September 30, 2014.  NOW accounts decreased $39 million, or 2%, while money market and savings account volume increased $237 million, or 5%, between June 30, 2014 and September 30, 2014.  Time deposits increased $89 million, or 4% between quarter-ends.  Period-end deposit growth during the third quarter of 2014 was strongest in the Houston, New Orleans, Little Rock, Dallas, and Birmingham markets.

Table D - Period-End Deposits ($ in Millions)



Period-End Balances ($ Millions)










% Change (1)


Mix


9/30/13

6/30/14

9/30/14


Year/Year

Qtr/Qtr

Annualized


6/30/14

9/30/14












Non-interest

$         2,529

$         3,047

$         3,157


25%

4%

14%


25%

25%

NOW Accounts

2,137

2,234

2,195


3%

-2%

-7%


19%

18%

Savings/MMkt

4,421

4,685

4,922


11%

5%

20%


39%

40%

Time Deposits

1,864

2,015

2,104


13%

4%

18%


17%

17%

Total Deposits

$       10,951

$       11,981

$       12,378


13%

3%

13%


100%

100%












(1) Year over Year growth includes the impact of acquisitions. 


On an average balance and linked quarter basis, non-interest-bearing deposits increased $309 million, or 11%, and interest-bearing deposits increased $842 million, or 10%.  The rate on average interest-bearing deposits in the third quarter of 2014 was 0.40%, an increase of five basis points on a linked quarter basis. 

Other Assets And Funding

Excess liquidity averaged $489 million in the third quarter of 2014, up $252 million, or 106%, on a linked quarter basis.  The investment portfolio increased $47 million, or 2%, to $2.2 billion on average in the third quarter of 2014.  On a period-end basis, the investment portfolio equated to $2.2 billion, or 14% of total assets at September 30, 2014, unchanged compared to June 30, 2014.  The investment portfolio had an effective duration of 3.2 years at September 30, 2014, a slight decrease compared to June 30, 2014.  The investment portfolio had a $0.6 million unrealized gain at September 30, 2014.  The average yield on investment securities decreased four basis points on a linked quarter basis to 2.20% in the third quarter of 2014.  The Company holds in its investment portfolio primarily government agency securities.  Municipal securities comprised only 7% of total investments at September 30, 2014.  The Company holds for investment no sovereign debt, corporate debt or equity securities, trust preferred securities, or derivative exposure to foreign counterparties.

On a linked quarter basis, average short-term debt increased $12 million, or 1%, and the cost of short-term debt increased one basis point.  Average long-term debt increased $54 million, or 18%, and the cost of debt decreased 59 basis points to 2.75%.  The cost of average interest-bearing liabilities was 0.46% in the third quarter of 2014, an increase of three basis points on a linked quarter basis.

Asset Quality

Legacy assets consist of assets originated by the company and not acquired. To provide additional consistency and transparency for financial reporting of Acquired Assets, the Company divides Acquired Assets into these distinct categories:

  1. Acquired Assets that are scheduled to lose FDIC loss share coverage on October 1, 2014;
  2. Acquired Assets that are scheduled to lose FDIC loss share coverage over the next 12 months;
  3. Acquired Assets that will continue to be covered under FDIC loss share coverage beyond the next 12 months;
  4. Acquired Assets not covered under FDIC loss share agreements using SOP accounting treatment (in accordance with ASC Topic 310-30); and
  5. Acquired Assets not covered under FDIC loss share agreements not using SOP accounting treatment.

Between June 30, 2014 and September 30, 2014, legacy NPAs decreased $7 million, or 11%, due to $6 million in former bank branches and related land that were sold out of OREO during the third quarter of 2014.  At September 30, 2014, those bank-related properties in OREO totaled $13 million, or 21% of total NPAs.  Legacy NPAs equated to 0.46% of total assets at September 30, 2014, and 0.37% of total assets excluding bank-related properties.  Loans past due 30 days or more (including non-accruing loans) increased $2 million, or 5%, and represented 0.55% of total loans at September 30, 2014, unchanged compared to June 30, 2014. 

Table E – Legacy Asset Quality Summary


Excludes the impact of all Acquired Assets (FDIC-assisted acquisitions and other acquisitions, impaired and not impaired)




For Quarter Ended:


% or Basis Point Change

     ($ thousands)


9/30/2013

6/30/2014

9/30/2014


Year/Year

Qtr/Qtr











Non-performing Assets


$   75,863

$   69,001

$   61,542


-19%


-11%


Note: NPAs excluding Former Bank Properties


65,345

50,415

48,808


-25%


-3%












Past Due Loans


57,662

48,189

50,505


-12%


5%


Classified Assets


78,059

67,796

67,462


-14%


0%












Non-performing Assets/Assets


0.66%

0.53%

0.46%


(20)

 bps 

(7)

 bps 

NPAs/(Loans + OREO)


0.98%

0.78%

0.67%


(31)

 bps 

(11)

 bps 

Classified Assets/Total Assets


0.66%

0.52%

0.50%


(16)

 bps 

(2)

 bps 

(Past Dues & Non-accruals)/Loans


0.75%

0.55%

0.55%


(20)

 bps 

0

 bps 











Provision For Loan Losses


$    2,868

$    3,004

$    4,022


40%


34%


Net Charge-Offs/(Recoveries)


303

759

2,131


604%


181%


Provision Less Net Charge-Offs


$    2,565

$    2,245

$    1,891


-26%


-16%












Net Charge-Offs/Average Loans


0.02%

0.04%

0.09%


7

 bps 

5

 bps 

Allowance For Loan Losses/Loans


0.83%

0.80%

0.79%


(4)

 bps 

(1)

 bps 

Allowance for Credit Losses to Total Loans


0.99%

0.93%

0.92%


(7)

 bps 

(1)

 bps 











Table F provides a breakdown of Acquired Assets under the other five categories pertaining to Acquired Assets and the asset quality performance measures associated with Acquired Assets in each category. 

Table F – Acquired Assets By Portfolio Type (1)

All FDIC-assisted acquisitions and other acquired loans (impaired and not impaired)



Acquired FDIC Covered Assets

Acquired Non-Covered Assets

Total Acquired Assets



Non SFR (Losing Loss Share Coverage as of October 1, 2014)

Non SFR (Losing Loss Share Coverage within next 12 months) 

SFR (Losing Loss Share Coverage 10 years from Acquisition)

SOP Assets (2) 

Non-SOP Assets(2)

     ($ thousands)








Loans, net

$                  44,880

$                219,930

$                259,379

$                431,244

$                943,824

$             1,899,257

Other Real Estate Owned

2,688

17,947

11,327

7,946

-

39,908

Allowance for Loan Losses

(8,661)

(34,581)

(15,855)

(2,327)

(579)

(62,003)








Non-accrual loans

$                  15,291

$                  46,554

$                  51,937

$                  43,389

$                      449

$                157,620

Foreclosed assets

-

972

-

44

-

1,016

Other real estate owned

2,688

16,975

11,327

7,902

-

38,892

Accruing Loans More Than 90 Days Past Due 

-

-

186

-

-

186

Non-performing Assets

17,979

64,501

63,450

51,335

449

197,714








Total Past Due Loans

$                  15,334

$                  48,647

$               54,484

$                  46,228

$                   4,455

$                169,148








Non-performing Assets to Total Loans and OREO

37.80%

27.12%

23.44%

11.69%

0.05%

10.20%

Past Due and Non-accrual Loans to Loans

34.17%

22.12%

21.01%

10.72%

0.47%

8.91%








Provision For Loan Losses

$                        71

$                   1,093

$                      703

$                     (436)

$                      261

$                   1,692

Net Charge-Offs/(Recoveries)

-

(75)

(0)

15

135

76

Provision Less Net Charge-Offs

$                        71

$                   1,168

$                      703

$                     (451)

$                      125

$                   1,616








Net Charge-Offs to Average Loans

0.00%

-0.14%

0.00%

0.01%

0.12%

0.02%

Allowance for Loan Losses to Loans

19.30%

15.72%

6.11%

0.54%

0.06%

3.26%

Allowance for Credit Losses to Total Loans

19.30%

15.72%

6.11%

0.54%

0.06%

3.26%








Indemnification asset collectible from the FDIC and OREO 

$                        -

$                   2,936

$                  13,803

$                        -

$                                  -

$                        16,739








(1) Amounts in this table are presented gross of discounts unless otherwise noted. 

(2) The classification of assets acquired from Teche and First Private as SOP or Non-SOP assets is preliminary and subject to change. At September, 30, 2014, Teche loans of $57.9 million and $588.4 million are included in SOP and Non-SOP assets, respectively. First Private loans of $279.8 million have been included as Non-SOP loans at September 30, 2014. 

Capital Position

The Company maintains favorable capital strength.  At September 30, 2014, the Company reported a tangible common equity ratio of 8.47%, up one basis point compared to June 30, 2014.  At September 30, 2014, the Company's preliminary Tier 1 leverage ratio was 9.22%, down 81 basis points compared to June 30, 2014 (the decline in the Tier 1 leverage capital ratio was due to the manner in which the leverage ratio is calculated using capital in the numerator at period-end and average total assets in the denominator.) The Company's preliminary total risk-based capital ratio at September 30, 2014, was 12.42%, down one basis point compared to June 30, 2014. 

Commencing in 2015, the Company will experience a 50% phase-out of Tier 1 capital treatment for its trust preferred securities with no commensurate change in total regulatory capital.  In addition, by year-end 2014, the Company will experience the expiration of FDIC loss share protection on non-single family loans associated with three FDIC-assisted transactions.  The expiration of FDIC loss share coverage on those assets will result in increased risk weighting associated with those assets. The influence of the phase-out of Tier 1 treatment on trust preferred securities and the scheduled expiration of certain FDIC loss share coverage is estimated to reduce the Company's Tier 1 leverage ratio, Tier 1 risk based capital ratio, and total risk based capital ratio by approximately 36, 59, and 17 basis points, respectively, beginning in 2015.

On October 26, 2011, the Company announced a share repurchase program totaling 900,000 shares of common stock. No shares were repurchased under this program during the third quarter of 2014.  A total of 46,692 shares remain under the currently authorized share repurchase program.

At September 30, 2014, book value per share was $54.35, up $0.49 per share compared to June 30, 2014. Tangible book value per share was $37.91, up $0.50 per share compared to June 30, 2014.  Based on the closing stock price of the Company's common stock of $63.59 per share on October 22, 2014, this price equated to 1.17 times September 30, 2014 book value and 1.68 times September 30, 2014 tangible book value per share.

On September 16, 2014, the Company declared a quarterly cash dividend of $0.34 per share. This dividend level equated to an annualized dividend rate of $1.36 per share and an indicated dividend yield of 2.14%.

IBERIABANK Corporation

The Company is a financial holding company with 278 combined offices, including 186 bank branch offices and three loan production offices in Louisiana, Arkansas, Tennessee, Alabama, Texas, and Florida, 22 title insurance offices in Arkansas and Louisiana, and mortgage representatives in 58 locations in 10 states.  The Company has eight locations with representatives of IBERIA Wealth Advisors in four states, and one IBERIA Capital Partners, L.L.C. office in New Orleans.

The Company's common stock trades on the NASDAQ Global Select Market under the symbol "IBKC."  The Company's market capitalization was approximately $2.1 billion, based on the NASDAQ Global Select Market closing stock price on October 22, 2014.

The following 11 investment firms currently provide equity research coverage on the Company:

  • Bank of America Merrill Lynch
  • FIG Partners, LLC
  • Jefferies & Co., Inc.
  • Keefe, Bruyette & Woods, Inc.
  • Raymond James & Associates, Inc.
  • Robert W. Baird & Company
  • Sandler O'Neill + Partners, L.P.
  • Stephens, Inc.
  • Sterne, Agee & Leach
  • SunTrust Robinson-Humphrey
  • Wunderlich Securities

Conference Call

In association with this earnings release, the Company will host a live conference call to discuss the financial results for the quarter just completed. The telephone conference call will be held on Thursday, October 23, 2014, beginning at 8:30 a.m. Central Time by dialing 1-800-230-1096. The confirmation code for the call is 338575.  A replay of the call will be available until midnight Central Time on October 30, 2014 by dialing 1-800-475-6701. The confirmation code for the replay is 338575.  The Company has prepared a PowerPoint presentation that supplements information contained in this press release.  The PowerPoint presentation may be accessed on the Company's web site, www.iberiabank.com, under "Investor Relations" and then "Presentations."

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with GAAP. The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance. These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that in management's opinion can distort period-to-period comparisons of the Company's performance. Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's core businesses. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.  Reconciliations of GAAP to non-GAAP disclosures are included as tables at the end of this release.  Refer to press release supplemental table for this reconciliation.

Assumptions Regarding Projected Earnings in Future Periods

The Company's net interest margin and operating EPS guidance for full year 2014 were based on the following significant assumptions:

  • Recent forward interest rate curve projections;
  • No significant change in credit quality;
  • No significant changes to the preliminary purchase accounting marks assumed on the Company's most recently completed acquisitions;
  • No significant cash flow or credit quality changes on Acquired Assets;
  • Achieving the $10.7 million in recently disclosed earnings enhancement initiatives; and
  • Mortgage and title insurance projections continue to reflect the current environment and expectations.

Caution About Forward-Looking Statements

This release contains "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995.  In general, forward-looking statements usually use words such as "may," "believe," "expect," "anticipate," "intend," "will," "should," "plan," "estimate," "predict," "continue" and "potential" or the negative of these terms or other comparable terminology, including statements related to the expected timing of the closing of the proposed merger, the expected returns and other benefits of the proposed merger to shareholders, expected improvement in operating efficiency resulting from the proposed merger, estimated expense reductions resulting from the transaction and the timing of achievement of such reductions, the impact on and timing of the recovery of the impact on tangible book value, and the effect of the merger on IBKC's capital ratios.  Forward-looking statements represent management's beliefs, based upon information available at the time the statements are made, with regard to the matters addressed; they are not guarantees of future performance.  Forward-looking statements are subject to numerous assumptions, risks and uncertainties that change over time and could cause actual results or financial condition to differ materially from those expressed in or implied by such statements, and there can be no assurances that: the proposed merger will close when expected, the expected returns and other benefits of the proposed merger to shareholders will be achieved, the expected operating efficiencies will result, estimated expense reductions resulting from the transaction will occur as and when expected, the impact on tangible book value will be recovered or as expected or that the effect on IBKC's capital ratios will be as expected.  Factors that could cause or contribute to such differences include, but are not limited to, the possibility that expected benefits may not materialize in the time frames expected or at all, or may be more costly to achieve; that the merger transaction may not be timely completed, if at all; that prior to completion of the merger transaction or thereafter, the parties' respective businesses may not perform as expected due to transaction-related uncertainties or other factors; that the parties are unable to implement successful integration strategies; that the required regulatory, shareholder, or other closing conditions are not satisfied in a timely manner, or at all; reputational risks and the reaction of the parties' customers to the merger transaction; diversion of management time to merger-related issues; and other factors and risk influences contained in the cautionary language included under the headings "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" in IBKC's Form 10-K for the fiscal year ended December 31, 2013, and Form 10-Qs for the quarters ended March 31, 2014, June 30, 2014, and other documents subsequently filed by IBKC with the SEC.  Consequently, no forward-looking statement can be guaranteed. Neither IBKC nor Florida Bank Group undertakes any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. For any forward-looking statements made in this press release or any related documents, IBKC and Florida Bank Group claim protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

This communication is being made in respect of the proposed merger transaction involving IBKC and Florida Bank Group. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. In connection with the proposed merger, IBKC will file with the SEC a registration statement on Form S-4 that will include a proxy statement/prospectus for the shareholders of Florida Bank Group. IBKC also plans to file other documents with the SEC regarding the proposed merger transaction with Florida Bank Group.  Florida Bank Group will mail the final proxy statement/prospectus to its shareholders. BEFORE MAKING ANY VOTING OR INVESTMENT DECISION, INVESTORS ARE URGED TO READ THE PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED TRANSACTION AND ANY OTHER RELEVANT DOCUMENTS CAREFULLY IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. The proxy statement/prospectus, as well as other filings containing information about IBKC and Florida Bank Group, will be available without charge, at the SEC's Internet site (http://www.sec.gov). Copies of the proxy statement/prospectus and the filings with the SEC that will be incorporated by reference in the proxy statement/prospectus can also be obtained, when available, without charge, from  IBKC's website (http://www.iberiabank.com), under the heading "Investor Information" and on Florida Bank Group's website, at (www.flbank.com).

IBKC and Florida Bank Group, and certain of their respective directors, executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies from the shareholders of Florida Bank Group in respect of the proposed merger transaction. Information regarding the directors and executive officers of IBKC is set forth in the definitive proxy statement for IBKC's 2014 annual meeting of shareholders, as filed with the SEC on April 7, 2014, and in Forms 3, 4 and 5 filed with the SEC by its officers and directors.  Information regarding the directors and executive officers of Florida Bank Group who may be deemed participants in the solicitation of the shareholders of Florida Bank Group in connection with the proposed transaction will be included in the proxy statement/prospectus for Florida Bank Group's special meeting of shareholders, which will be filed by IBKC with the SEC.  Additional information regarding the interests of such participants will be included in the proxy statement/prospectus and other relevant documents regarding the proposed merger transaction filed with the SEC when they become available.


Table 1 - IBERIABANK CORPORATION


FINANCIAL HIGHLIGHTS




























 For The Quarter Ended 


 For The Quarter Ended 




 September 30, 


 June 30, 




2014


2013


% Change


2014


% Change













Income Data (in thousands):












Net Interest Income


$              121,041


$                  97,452


24%


$             108,979


11%


Net Interest Income  (TE)   (1)


123,175


99,773


23%


111,170


11%


Net Income 


29,744


23,192


28%


18,548


60%


Earnings Available to Common Shareholders- Basic


29,744


23,192


28%


18,548


60%


Earnings Available to Common Shareholders- Diluted


29,296


22,767


29%


18,250


61%













Per Share Data:












Earnings Available to Common Shareholders - Basic


$                     0.89


$                       0.78


14%


$                    0.60


48%


Earnings Available to Common Shareholders - Diluted


0.89


0.78


14%


0.60


48%


Operating Earnings (Non-GAAP) 


1.00


0.83


21%


0.96


4%


Book Value 


54.35


51.30


6%


53.86


1%


Tangible Book Value (2)


37.91


37.00


2%


37.41


1%


Cash Dividends


0.34


0.34


-


0.34


-


Closing Stock Price


62.51


53.61


17%


69.19


(10%)













Key Ratios: (3)












Operating Ratios:











Return on Average Assets


0.76%


0.71%




0.53%




Return on Average Common Equity


6.52%


6.08%




4.56%




Return on Average Tangible Common Equity (2)


9.68%


8.74%




6.62%




Net Interest Margin  (TE)  (1)


3.47%


3.37%




3.48%




Efficiency Ratio


72.0%


76.9%




81.2%




Tangible Operating Efficiency Ratio  (TE) (Non-GAAP)  (1) (2)


66.4%


73.0%




68.3%




Full-time Equivalent Employees


2,703


2,559




2,760
















Capital Ratios:











Tangible Common Equity Ratio (Non-GAAP)


8.47%


8.64%




8.46%




Tangible Common Equity to Risk-Weighted Assets


10.34%


10.93%




10.33%




Tier 1 Leverage Ratio


9.22%


9.65%




10.03%




Tier 1 Capital Ratio


11.23%


12.02%




11.23%




Total Risk Based Capital Ratio


12.42%


13.28%




12.43%




Common Stock Dividend Payout Ratio


38.2%


43.6%




61.2%
















Asset Quality Ratios:











Excluding FDIC Covered Assets and Acquired Assets











Non-performing Assets to Total Assets (4)


0.46%


0.66%




0.53%




Allowance for Loan Losses to Loans


0.79%


0.83%




0.80%




Net Charge-offs to Average Loans 


0.09%


0.02%




0.04%




Non-performing Assets to Total Loans and OREO (4)


0.67%


0.98%




0.78%


















 For The Quarter Ended 


 For The Quarter Ended 




 September 30, 


 June 30, 


 March 31, 


 December 31, 




2014


2014


2014


2014


2013

Balance Sheet Summary (in thousands):


End of Period


Average


Average


Average


Average


Excess Liquidity (5)


$              410,860


$                489,221


$                    237,712


$             114,621


$                 204,970


Total Investment Securities


2,224,348


2,168,345


2,120,988


2,116,166


2,131,804


Loans, Net of Unearned Income


11,079,199


11,008,163


10,003,753


9,551,351


9,172,490


Loans, Net of Unearned Income, 












   Excluding Covered Assets and Acquired Assets


9,179,942


9,019,127


8,645,109


8,324,676


7,936,271


Total Assets


15,516,609


15,478,406


14,041,868


13,362,918


13,115,171


Total Deposits


12,377,775


12,223,027


11,071,698


10,816,122


10,835,263


Total Shareholders' Equity


1,817,548


1,808,719


1,632,355


1,557,006


1,535,043













(1)

Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a marginal tax rate of 35%.

(2)

Tangible calculations eliminate the effect of goodwill and acquisition related intangible assets and the corresponding amortization expense on a tax-effected basis where applicable.

(3)

All ratios are calculated on an annualized basis for the period indicated.

(4)

Nonperforming assets consist of nonaccruing loans, accruing loans 90 days or more past due and other real estate owned, including repossessed assets.

(5)

Excess Liquidity includes interest-bearing deposits in banks and fed funds sold, but excludes liquidity sources and uses from off-balance sheet arrangements.

N/M - Comparison of the information presented is not meaningful given the periods presented.

 

Table 2 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(dollars in thousands)










BALANCE SHEET (End of Period)

September 30,


June 30,



2014


2013


% Change


2014


% Change


ASSETS











Cash and Due From Banks

$            257,147


$            260,742


(1.4%)


$          286,615


(10.3%)


Interest-bearing Deposits in Banks

410,860


292,706


40.4%


381,955


7.6%


   Total Cash and Equivalents

668,007


553,448


20.7%


668,570


(0.1%)


Investment Securities Available for Sale

2,103,828


1,964,389


7.1%


2,008,953


4.7%


Investment Securities Held to Maturity

120,520


155,678


(22.6%)


132,245


(8.9%)


   Total Investment Securities

2,224,348


2,120,067


4.9%


2,141,198


3.9%


Mortgage Loans Held for Sale

148,530


108,285


37.2%


178,380


(16.7%)


Loans, Net of Unearned Income

11,079,199


9,043,037


22.5%


10,898,420


1.7%


Allowance for Loan Losses

(134,540)


(148,545)


(9.4%)


(133,519)


0.8%


   Loans, Net

10,944,659


8,894,492


23.0%


10,764,901


1.7%


Loss Share Receivable

94,712


204,885


(53.8%)


120,532


(21.4%)


Premises and Equipment

307,868


289,157


6.5%


307,090


0.3%


Goodwill and Other Intangibles

551,611


426,384


29.4%


550,874


0.1%


Other Assets

576,874


548,359


5.2%


593,496


(2.8%)


   Total Assets

$      15,516,609


$       13,145,077


18.0%


$     15,325,041


1.3%













LIABILITIES AND SHAREHOLDERS' EQUITY











Noninterest-bearing Deposits

$         3,157,453


$         2,529,296


24.8%


$       3,047,349


3.6%


NOW Accounts

2,194,803


2,136,624


2.7%


2,233,993


(1.8%)


Savings and Money Market Accounts

4,921,510


4,420,776


11.3%


4,685,367


5.0%


Certificates of Deposit

2,104,009


1,864,068


12.9%


2,014,438


4.4%


   Total Deposits

12,377,775


10,950,764


13.0%


11,981,147


3.3%


Short-term Borrowings

553,000


-


100.0%


738,000


(25.1%)


Securities Sold Under Agreements to Repurchase

259,783


258,850


0.4%


296,741


(12.5%)


Trust Preferred Securities

111,862


111,862


-


111,862


-


Other Long-term Debt

243,707


169,239


44.0%


253,885


(4.0%)


Other Liabilities

152,934


129,094


18.5%


144,100


6.1%


   Total Liabilities

13,699,061


11,619,809


17.9%


13,525,735


1.3%


Total Shareholders' Equity

1,817,548


1,525,268


19.2%


1,799,306


1.0%


   Total Liabilities and Shareholders' Equity

$      15,516,609


$       13,145,077


18.0%


$     15,325,041


1.3%
























BALANCE SHEET (Average)

September 30,


June 30,


March 31,


December 31,


September 30,



2014


2014


2014


2013


2013


ASSETS











Cash and Due From Banks

$            229,556


$            237,631


$                 234,924


$          225,527


$              219,113


Interest-bearing Deposits in Banks

489,221


237,712


114,621


204,970


213,092


Investment Securities

2,168,345


2,120,988


2,116,166


2,131,804


2,096,974


Mortgage Loans Held for Sale

165,791


140,122


96,019


112,499


119,343


Loans, Net of Unearned Income

11,008,163


10,003,753


9,551,351


9,172,490


8,975,347


Allowance for Loan Losses

(133,443)


(132,049)


(139,726)


(148,030)


(160,994)


Loss Share Receivable

111,383


131,375


154,634


188,932


228,047


Other Assets

1,439,390


1,302,336


1,234,930


1,226,979


1,253,513


   Total Assets

$      15,478,406


$       14,041,868


$            13,362,918


$     13,115,171


$        12,944,435













LIABILITIES AND SHAREHOLDERS' EQUITY











Non-interest-bearing Deposits

$         3,057,513


$         2,748,468


$              2,623,075


$       2,572,599


$           2,338,772


NOW Accounts

2,228,378


2,229,264


2,230,745


2,145,036


2,257,050


Savings and Money Market Accounts

4,877,051


4,372,855


4,296,360


4,329,985


4,213,765


Certificates of Deposit

2,060,085


1,721,111


1,665,943


1,787,643


1,918,669


   Total Deposits

12,223,027


11,071,698


10,816,122


10,835,263


10,728,256


Short-term Borrowings

627,192


632,778


285,383


49,946


1,630


Securities Sold Under Agreements to Repurchase

292,677


274,681


299,106


285,745


288,029


Trust Preferred Securities

111,862


111,862


111,862


111,862


111,862


Long-term Debt

247,108


192,845


168,367


169,063


170,452


Other Liabilities

167,821


125,649


125,072


128,249


130,052


   Total Liabilities

13,669,687


12,409,513


11,805,912


11,580,128


11,430,280


Total Shareholders' Equity

1,808,719


1,632,355


1,557,006


1,535,043


1,514,155


   Total Liabilities and Shareholders' Equity

$      15,478,406


$       14,041,868


$            13,362,918


$     13,115,171


$        12,944,435


 

Table 3 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(dollars in thousands except per share data)












For The Three Months Ended

INCOME STATEMENT

September 30,


June 30,


2014


2013


% Change


2014


% Change











Interest Income

$     133,167


$     108,512


22.7%


$      119,220


11.7%

Interest Expense

12,126


11,060


9.6%


10,241


18.4%

   Net Interest Income

121,041


97,452


24.2%


108,979


11.1%

Provision for Loan Losses

5,714


2,014


183.7%


4,748


20.3%

   Net Interest Income After Provision for Loan Losses

115,327


95,438


20.8%


104,231


10.6%

Service Charges

10,205


7,512


35.8%


8,203


24.4%

ATM / Debit Card Fee Income

3,287


2,476


32.8%


2,937


11.9%

BOLI Proceeds and Cash Surrender Value Income

1,047


908


15.3%


935


11.9%

Mortgage Income

12,814


15,202


(15.7%)


17,957


(28.6%)

Gain (Loss) on Sale of Investments, Net

582


13


4343.2%


8


6797.3%

Title Revenue

5,577


5,482


1.7%


5,262


6.0%

Broker Commissions

5,297


3,950


34.1%


5,479


(3.3%)

Other Non-interest Income

6,854


7,720


(11.2%)


7,182


(4.6%)

   Total Non-interest Income

45,663


43,263


5.5%


47,963


(4.8%)

Salaries and Employee Benefits

64,934


59,234


9.6%


68,846


(5.7%)

Occupancy and Equipment

14,883


14,572


2.1%


16,104


(7.6%)

Amortization of Acquisition Intangibles

1,493


1,179


26.6%


1,244


20.1%

Other Non-interest Expense

38,750


33,166


16.8%


41,181


(5.9%)

   Total Non-interest Expense

120,060


108,152


11.0%


127,375


(5.7%)

   Income Before Income Taxes

40,930


30,549


34.0%


24,819


64.9%

Income Tax Expense 

11,186


7,357


52.0%


6,271


78.4%

   Net Income 

$        29,744


$       23,192


28.3%


$         18,548


60.4%

   Preferred Stock Dividends

-


-


-


-


-

   Earnings Available to Common Shareholders - Basic

29,744


23,192


28.3%


18,548


60.4%

   Earnings Allocated to Unvested Restricted Stock

(448)


(425)


5.6%


(298)


50.3%

   Earnings Available to Common Shareholders - Diluted 

$        29,296


$       22,767


28.7%


$         18,250


60.5%

Earnings Per Share, Diluted

$            0.89


$            0.78


13.8%


$             0.60


48.0%

Impact of Non-Operating Items (Non-GAAP)

$            0.11


$            0.05


131.3%


$             0.36


(68.4%)

Earnings Per Share, Diluted, Excluding Non-operating Items (Non-GAAP)

$            1.00


$            0.83


20.8%


$             0.96


4.2%











NUMBER OF SHARES OUTSTANDING










Basic Shares - All Classes  (Average)

33,309,881


29,631,799


12.4%


30,787,520


8.2%

Diluted Shares - Common Shareholders (Average)

32,926,969


29,147,232


13.0%


30,386,105


8.4%

Book Value Shares  (Period End)  (1)

33,440,859


29,734,459


12.5%


33,410,082


0.1%












2014


2013

INCOME STATEMENT

Third


Second


First


Fourth


Third


Quarter


Quarter 


Quarter


Quarter


Quarter











Interest Income

$     133,167


$     119,220


$      114,232


$      114,092


$      108,512

Interest Expense

12,126


10,241


9,824


10,654


11,060

   Net Interest Income

121,041


108,979


104,408


103,438


97,452

 Provision for Loan Losses

5,714


4,748


2,103


4,700


2,014

   Net Interest Income After Provision for Loan Losses

115,327


104,231


102,305


98,738


95,438

Total Non-interest Income

45,663


47,963


35,681


38,715


43,263

Total Non-interest Expense

120,060


127,375


107,428


102,674


108,152

   Income Before Income Taxes

40,930


24,819


30,558


34,779


30,549

Income Tax Expense 

11,186


6,271


8,163


9,175


7,357

   Net Income

$        29,744


$       18,548


$        22,395


$         25,604


$         23,192

   Preferred Stock Dividends

-


-


-


-


-

   Earnings Available to Common Shareholders - Basic

29,744


18,548


22,395


25,604


23,192

   Earnings Allocated to Unvested Restricted Stock

(448)


(298)


(405)


(456)


(425)

   Earnings Available to Common Shareholders - Diluted

$        29,296


$       18,250


$        21,990


$         25,148


$         22,767











Earnings Per Share, Basic

$            0.89


$            0.60


$            0.75


$             0.86


$             0.78











Earnings Per Share, Diluted 

$            0.89


$            0.60


$            0.75


$             0.86


$             0.78











Book Value Per Common Share

$          54.35


$         53.86


$          52.04


$           51.40


$           51.30

Tangible Book Value Per Common Share

$          37.91


$         37.41


$          37.59


$           37.17


$           37.00











Return on Average Assets

0.76%


0.53%


0.68%


0.77%


0.71%

Return on Average Common Equity

6.52%


4.56%


5.83%


6.62%


6.08%

Return on Average Tangible Common Equity

9.68%


6.62%


8.36%


9.43%


8.74%





















(1) Shares used for book value purposes exclude shares held in treasury at the end of the period.  

 

Table 4 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(dollars in thousands except per share data)








For The Nine Months Ended

INCOME STATEMENT

September 30,


2014


2013


% Change







Interest Income

$     366,619


$     323,105


13.5%

Interest Expense

32,192


36,299


(11.3%)

   Net Interest Income

334,427


286,806


16.6%

Provision for Loan Losses

12,565


445


N/M

   Net Interest Income After Provision for Loan Losses

321,862


286,361


12.4%

Service Charges

25,421


21,415


18.7%

ATM / Debit Card Fee Income

8,691


7,017


23.9%

BOLI Proceeds and Cash Surrender Value Income

4,423


2,747


61.0%

Mortgage Income

40,903


51,841


(21.1%)

Gain on Sale of Investments, net

609


2,315


(73.7%)

Title Revenue

15,007


16,199


(7.4%)

Broker Commissions

14,823


11,347


30.6%

Other Non-interest Income

19,430


17,361


11.9%

   Total Non-interest Income

129,307


130,242


(0.7%)

Salaries and Employee Benefits

193,641


185,578


4.3%

Occupancy and Equipment

44,977


44,050


2.1%

Amortization of Acquisition Intangibles

3,955


3,543


11.6%

Other Non-interest Expense

112,290


137,239


(18.2%)

   Total Non-interest Expense

354,863


370,410


(4.2%)

   Income Before Income Taxes

96,306


46,193


108.5%

Income Tax Expense 

25,619


6,694


(282.7%)

   Net Income

$        70,687


$       39,499


79.0%

   Preferred Stock Dividends

-


-


-

   Earnings Available to Common Shareholders - Basic

$        70,687


$       39,499


79.0%

   Earnings Allocated to Unvested Restricted Stock

(1,159)


(744)


55.7%

   Earnings Available to Common Shareholders - Diluted

69,528


38,755


79.4%

Earnings Per Share, diluted

$            2.25


$            1.33


68.6%

 

Table 5 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(dollars in thousands)












LOANS


September 30,


June 30,



2014


2013


% Change


2014


% Change

Residential Mortgage Loans


$     1,069,963


$        563,455


89.9%


$     1,065,873


0.4%

Commercial Loans:











   Real Estate


4,279,575


3,779,839


13.2%


4,271,669


0.2%

   Business


3,227,332


2,684,244


20.2%


3,108,649


3.8%

      Total Commercial Loans


7,506,907


6,464,083


16.1%


7,380,318


1.7%

Consumer Loans:











   Indirect Automobile


394,691


369,755


6.7%


392,355


0.6%

   Home Equity


1,565,878


1,281,014


22.2%


1,525,758


2.6%

   Automobile


140,287


87,342


60.6%


125,202


12.0%

   Credit Card Loans


69,352


60,637


14.4%


65,892


5.3%

   Other 


332,121


216,751


53.2%


343,023


(3.2%)

      Total Consumer Loans


2,502,329


2,015,499


24.2%


2,452,230


2.0%

      Total Loans 


11,079,199


9,043,037


22.5%


10,898,421


1.7%

Allowance for Loan Losses


(134,540)


(148,545)




(133,519)



   Loans, Net


$   10,944,659


$     8,894,492




$   10,764,902














Reserve for Unfunded Commitments 


(12,099)


(11,959)


1.2%


(11,260)


7.4%

Allowance for Credit Losses


(146,639)


(160,503)


(8.6%)


(144,778)


1.3%












ASSET QUALITY DATA (1)


September 30,


June 30,



2014


2013


% Change


2014


% Change

Non-accrual Loans


$        195,680


$        341,691


(42.7%)


$        208,673


(6.2%)

Foreclosed Assets


1,035


1,592


(35.0%)


1,186


(12.8%)

Other Real Estate Owned


62,351


127,395


(51.1%)


83,293


(25.1%)

Accruing Loans More Than 90 Days Past Due 


190


10,844


(98.2%)


1,095


(82.6%)

Total Non-performing Assets


$        259,256


$        481,522


(46.2%)


$        294,247


(11.9%)












Loans 30-89 Days Past Due


$          23,784


$           26,445


(10.1%)


$          31,875


(25.4%)












Non-performing Assets to Total Assets 


1.67%


3.66%


(54.4%)


1.92%


(13.1%)

Non-performing Assets to Total Loans and OREO 


2.32%


5.25%


(55.7%)


2.68%


(13.2%)

Allowance for Loan Losses to Non-performing Loans (2)


68.8%


42.1%


63.2%


63.7%


8.0%

Allowance for Loan Losses to Non-performing Assets


51.9%


30.8%


68.4%


45.4%


14.5%

Allowance for Loan Losses to Total Loans


1.21%


1.64%


(26.1%)


1.23%


(0.9%)

Allowance for Credit Losses to Non-performing Loans (2)


74.9%


45.5%


64.4%


69.0%


8.5%

Allowance for Credit Losses to Non-performing Assets 


56.6%


33.3%


69.7%


49.2%


15.0%

Allowance for Credit Losses to Total Loans 


1.32%


1.77%


(25.4%)


1.33%


(0.4%)












Year to Date Charge-offs 


$             8,571


$             6,938


23.5%


$             5,311


N/M

Year to Date Recoveries


(4,739)


(4,353)


8.9%


(3,686)


N/M

Year to Date Net Charge-offs


$             3,832


$             2,585


48.3%


$             1,625


N/M

Quarter to Date Net Charge-offs


$             2,207


$                239


825.0%


$                857


157.6%

Quarter to Date Net Charge-offs to Average Loans (Annualized)

0.08%


0.01%


654.1%


0.03%


131.5%

Year to Date Net Charge-offs to Average Loans


0.05%


0.04%


27.4%


0.03%


50.0%












(1)For purposes of this table, non-performing assets include all loans meeting non-performing asset criteria, 

     including assets acquired in FDIC-assisted transactions.

(2)Non-performing loans consist of non-accruing loans and accruing loans 90 days or more past due.  

N/M - Comparison of the information presented is not meaningful given the periods presented.

 

Table 6 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(dollars in thousands)












LOANS (Excluding Covered Assets and Acquired Assets)(1)

September 30,


June 30,



2014


2013


% Change


2014


% Change

Residential Mortgage Loans


$        497,075


$        389,912


27.5%


$        457,991


8.5%

Commercial Loans:











   Real Estate


3,527,612


2,951,465


19.5%


3,427,165


2.9%

   Business


3,093,873


2,589,405


19.5%


2,960,146


4.5%

      Total Commercial Loans


6,621,485


5,540,870


19.5%


6,387,311


3.7%

Consumer Loans:











   Indirect Automobile


394,078


367,308


7.3%


391,481


0.7%

   Home Equity


1,229,998


1,072,671


14.7%


1,172,748


4.9%

   Automobile


123,446


86,680


42.4%


106,875


15.5%

   Credit Card Loans


68,731


59,936


14.7%


65,260


5.3%

   Other 


245,129


202,196


21.2%


250,281


(2.1%)

      Total Consumer Loans


2,061,382


1,788,791


15.2%


1,986,645


3.8%

      Total Loans 


9,179,942


7,719,573


18.9%


8,831,947


3.9%

Allowance for Loan Losses


(72,537)


(64,165)




(70,647)



   Loans, Net


$     9,107,405


$     7,655,408




$     8,761,298














Reserve for Unfunded Commitments


(12,099)


(11,959)


1.2%


(11,260)


7.4%

Allowance for Credit Losses


(84,636)


(76,124)


11.2%


(81,907)


3.3%












ASSET QUALITY DATA (Excluding Covered Assets and Acquired Assets)(1)


September 30,


June 30,



2014


2013


% Change


2014


% Change

Non-accrual Loans


$          38,060


$           43,838


(13.2%)


$          34,187


11.3%

Foreclosed Assets


19


42


(55.3%)


113


(83.6%)

Other Real Estate Owned


23,459


30,565


(23.2%)


34,681


(32.4%)

Accruing Loans More Than 90 Days Past Due 


4


1,418


(99.7%)


20


(77.8%)

Total Non-performing Assets


$          61,542


$           75,863


(18.9%)


$          69,001


(10.8%)












Loans 30-89 Days Past Due


$          12,441


$           12,406


0.3%


$          13,982


(11.0%)












Troubled Debt Restructurings (2)


3,421


19,941


(82.8%)


5,413


(36.8%)

Current Troubled Debt Restructurings (3)


1,093


1,468


(25.5%)


1,189


(8.0%)












Non-performing Assets to Total Assets 


0.46%


0.66%


(30.7%)


0.53%


(13.3%)

Non-performing Assets to Total Loans and OREO 


0.67%


0.98%


(31.7%)


0.78%


(14.1%)

Allowance for Loan Losses to Non-performing Loans (4)


190.6%


141.8%


34.4%


206.5%


(7.7%)

Allowance for Loan Losses to Non-performing Assets


117.9%


84.6%


39.4%


102.4%


15.1%

Allowance for Loan Losses to Total Loans


0.79%


0.83%


(4.9%)


0.80%


(1.2%)

Allowance for Credit Losses to Non-performing Loans (1) (4)


222.3%


168.2%


32.2%


239.4%


(7.1%)

Allowance for Credit Losses to Non-performing Assets (1)


137.5%


100.3%


37.1%


118.7%


15.9%

Allowance for Credit Losses to Total Loans (1)


0.92%


0.99%


(6.5%)


0.93%


(0.6%)












Year to Date Charge-offs 


$             8,242


$             6,785


21.5%


$             5,198


N/M

Year to Date Recoveries


(4,338)


(4,283)


1.3%


(3,425)


N/M

Year to Date Net Charge-offs (Recoveries)


$             3,904


$             2,502


56.0%


$             1,773


N/M

Quarter to Date Net Charge-offs (Recoveries)


$             2,131


$                303


N/M


$                759


180.8%

Quarter to Date Net Charge-offs to Average Loans (Annualized)

0.09%


0.02%


N/M


0.04%


144.4%

Year to Date Net Charge-offs to Average Loans


0.06%


0.05%


30.9%


0.04%


40.3%












(1)For purposes of this table, loans and non-performing assets exclude all assets acquired. 

(2)Troubled debt restructurings meeting past due and non-accruing criteria are included in loans past due and non-accrual loans above.

(3)Current troubled debt restructurings are defined as troubled debt restructurings not past due or on non-accrual status for the respective periods.

(4)Non-performing loans consist of nonaccruing loans and accruing loans 90 days or more past due.  

N/M - Comparison of the information presented is not meaningful given the periods presented.

 

Table 6A - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(dollars in thousands)












LOANS (Covered Assets and Acquired Assets Only)(1)


September 30,


June 30,



2014


2013


% Change


2014


% Change

Residential Mortgage Loans


$        572,888


$        173,543


230.1%


$        607,882


(5.8%)

Commercial Loans:











   Real Estate


751,963


828,374


(9.2%)


844,504


(11.0%)

   Business


133,459


94,839


40.7%


148,503


(10.1%)

      Total Commercial Loans


885,422


923,213


(4.1%)


993,007


(10.8%)

Consumer Loans:











   Indirect Automobile


613


2,447


(74.9%)


874


(29.9%)

   Home Equity


335,880


208,343


61.2%


353,010


(4.9%)

   Automobile


16,841


662


2443.5%


18,327


(8.1%)

   Credit Card Loans


621


701


(11.5%)


632


(1.8%)

   Other 


86,992


14,555


497.7%


92,742


(6.2%)

      Total Consumer Loans


440,947


226,708


94.5%


465,585


(5.3%)

      Total Loans Receivable


1,899,257


1,323,464


43.5%


2,066,474


(8.1%)

Allowance for Loan Losses


(62,003)


(84,380)




(62,872)



   Loans, Net


$     1,837,254


$     1,239,084




$     2,003,602

























ASSET QUALITY DATA (Covered Assets and Acquired Assets Only) (1)


September 30,


June 30,



2014


2013


% Change


2014


% Change

Non-accrual Loans


$        157,620


$        297,853


(47.1%)


$        174,486


(9.7%)

Foreclosed Assets


1,016


1,550


(34.4%)


1,073


(5.3%)

Other Real Estate Owned


38,892


96,830


(59.8%)


48,612


(20.0%)

Accruing Loans More Than 90 Days Past Due 


186


9,426


(98.0%)


1,075


(82.7%)

Total Non-performing Assets


$        197,714


$        405,659


(51.3%)


$        225,246


(12.2%)












Loans 30-89 Days Past Due


$          11,343


$           14,039


(19.2%)


$          17,893


(36.6%)












Non-performing Assets to Total Assets 


9.84%


25.19%


(60.9%)


10.23%


(3.8%)

Non-performing Assets to Total Loans and OREO 


10.20%


28.53%


(64.3%)


10.64%


(4.2%)

Allowance for Loan Losses to Non-performing Loans (2)


39.3%


27.5%


43.1%


35.8%


9.7%

Allowance for Loan Losses to Non-performing Assets


31.4%


20.8%


50.8%


27.9%


12.4%

Allowance for Loan Losses to Total Loans


3.26%


6.38%


(48.8%)


3.04%


7.3%












Year to Date Charge-offs 


$                329


$                153


114.9%


$                113


 N/M 

Year to Date Recoveries


(401)


(70)


474.6%


(261)


 N/M 

Year to Date Net Charge-offs (Recoveries)


(72)


83


(187.2%)


(148)


 N/M 

Quarter to Date Net Charge-offs (Recoveries)


76


(64)


218.6%


98


(22.8%)

Quarter to Date Net Charge-offs to Average Loans (Annualized)

0.02%


-0.02%


188.6%


0.03%


(47.9%)

Year to Date Net Charge-offs to Average Loans


-0.01%


0.01%


(184.9%)


-0.02%


(72.6%)












(1)For purposes of this table, acquired loans and non-performing assets are presented only. Non-performing assets 

     include all loans meeting nonperforming asset criteria. 

(2)Non-performing loans consist of non-accruing loans and accruing loans 90 days or more past due.  

N/M - Comparison of the information presented is not meaningful given the periods presented 

 

Table 7 - Non-Covered and Net Covered Loan Portfolio Volumes And Yields ($ in Millions)


























3Q 2013

4Q 2013

1Q 2014

2Q 2014

3Q 2014


Average Balance

Yield

Average Balance

Yield

Average Balance

Yield

Average Balance

Yield

Average Balance

Yield












Non Covered Loans, net

$     8,104

4.39%

$  8,421

4.43%

$  8,860

4.38%

$  9,379

4.30%

$10,450

4.37%












Covered Loans, net

$         872

13.90%

$      751

19.46%

$      691

15.00%

$      625

14.70%

$      559

21.64%

FDIC Indemnification Asset

228

-39.25%

189

-60.36%

155

-49.83%

131

-51.22%

111

-88.25%

Covered Loans, net of Indemnification Asset Amortization

$     1,100

2.88%

$      940

3.43%

$      846

3.18%

$      756

3.16%

$      670

3.07%

 

Table 8 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

Taxable Equivalent Basis

(dollars in thousands)



































For The Quarter Ended



September 30, 2014


June 30, 2014


September 30, 2013





Average 


Average 


Average 


Average 


Average 


Average 



Interest 


Balance


Yield/Rate (%)


Balance 


Yield/Rate (%)


Balance


Yield/Rate (%)

ASSETS















Earning  Assets:















Loans Receivable: 















Mortgage Loans


$              14,375


$       1,110,718


5.18%


$          702,475


5.29%


$          545,017


5.05%

Commercial Loans (TE) (1)


97,321


7,468,004


5.17%


7,113,450


4.84%


6,443,410


5.49%

Consumer and Other Loans


33,150


2,429,441


5.41%


2,187,828


5.17%


1,986,920


4.84%

Total Loans 


144,846


11,008,163


5.22%


10,003,753


4.94%


8,975,347


5.32%

Loss Share Receivable


(25,120)


111,383


-88.25%


131,375


-51.22%


228,047


-39.25%

       Total Loans and Loss Share Receivable


119,726


11,119,546


4.29%


10,135,128


4.22%


9,203,394


4.21%

Mortgage Loans Held for Sale


1,594


165,791


3.84%


140,122


4.21%


119,343


4.32%

Investment  Securities (TE) (1)(2)


10,994


2,137,736


2.20%


2,109,255


2.24%


2,093,549


1.98%

Other  Earning Assets


853


567,895


0.60%


308,712


0.82%


258,362


0.89%

Total  Earning Assets


133,167


13,990,968


3.81%


12,693,217


3.80%


11,674,648


3.74%

 Allowance for Loan Losses 




(133,443)




(132,049)




(160,994)



Non-earning Assets




1,620,881




1,480,700




1,430,781



Total Assets




$     15,478,406




$     14,041,868




$     12,944,435


















LIABILITIES AND SHAREHOLDERS' EQUITY















Interest-bearing liabilities















   Deposits:















      NOW Accounts


$                 1,546


$       2,228,378


0.28%


$       2,229,264


0.25%


$       2,257,050


0.34%

      Savings and Money Market Accounts


3,588


4,877,051


0.29%


4,372,855


0.26%


4,213,764


0.25%

      Certificates of Deposit


4,067


2,060,085


0.78%


1,721,111


0.72%


1,918,669


0.83%

         Total Interest-bearing Deposits


9,201


9,165,514


0.40%


8,323,230


0.35%


8,389,483


0.40%

   Short-term Borrowings


406


919,869


0.17%


907,459


0.16%


289,659


0.14%

   Long-term Debt


2,519


358,970


2.75%


304,707


3.34%


282,314


3.37%

         Total Interest-bearing Liabilities


12,126


10,444,353


0.46%


9,535,396


0.43%


8,961,456


0.49%

Non-interest-bearing Demand Deposits




3,057,513




2,748,468




2,338,772



Non-interest-bearing Liabilities




167,821




125,649




130,052



         Total Liabilities




13,669,687




12,409,513




11,430,280



Shareholders' Equity




1,808,719




1,632,355




1,514,155



         Total Liabilities and Shareholders' Equity




$     15,478,406




$     14,041,868




$     12,944,435

































Net Interest Spread




$          121,041


3.36%


$          108,979


3.38%


$            97,452


3.25%

Tax-equivalent Benefit




2,134


0.06%


2,191


0.07%


2,321


0.08%

Net Interest Income (TE) / Net Interest Margin (TE) (1)




$          123,175


3.47%


$          111,170


3.48%


$            99,773


3.37%































(1)  Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using

      a marginal tax rate of 35%.

(2)  Balances exclude unrealized gain or loss on securities available for sale and impact of trade date accounting.

 

Table 9 - IBERIABANK CORPORATION

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

Taxable Equivalent Basis

(dollars in thousands)





























For The Nine Months Ended





September 30, 2014




September 30, 2013





Average 


Average 




Average 


Average 



Interest 


Balance


Yield/Rate (%)


Interest 


Balance


Yield/Rate (%)

ASSETS













Earning  Assets:













Loans Receivable: 













Mortgage Loans


$              32,438


$            804,710


5.37%


$              21,868


$            504,154


5.78%

Commercial Loans (TE) (1)


268,866


7,159,481


5.03%


258,420


6,324,468


5.48%

Consumer and Other Loans


87,820


2,228,904


5.27%


78,056


1,928,747


5.41%

Total Loans 


389,124


10,193,095


5.11%


358,344


8,757,369


5.48%

Loss Share Receivable


(61,393)


132,306


-61.19%


(68,707)


293,116


-30.91%

       Total Loans and Loss Share Receivable


327,731


10,325,401


4.26%


289,637


9,050,485


4.30%

Mortgage Loans Held for Sale


3,953


134,232


3.93%


3,965


155,900


3.39%

Investment  Securities (TE) (1)(2)


32,911


2,120,226


2.22%


27,323


2,065,295


1.94%

Other  Earning Assets


2,024


351,232


0.77%


2,180


423,775


0.69%

Total  Earning Assets


366,619


12,931,091


3.83%


323,105


11,695,456


3.74%

 Allowance for Loan Losses 




(135,050)






(196,412)



Non-earning Assets




1,506,110






1,467,475



Total Assets




$       14,302,151






$       12,966,519
















LIABILITIES AND SHAREHOLDERS' EQUITY













Interest-bearing liabilities













   Deposits:













      NOW Accounts


$                 4,480


$         2,229,454


0.27%


$                5,836


$         2,402,803


0.32%

      Savings and Money Market Accounts


9,108


4,517,549


0.27%


8,864


4,166,013


0.28%

      Certificates of Deposit


10,093


1,817,156


0.74%


13,038


2,024,369


0.86%

         Total Interest-bearing Deposits


23,681


8,564,159


0.37%


27,738


8,593,185


0.43%

   Short-term Borrowings


1,022


805,167


0.17%


365


292,453


0.16%

   Long-term Debt


7,489


314,924


3.14%


8,196


328,856


3.29%

         Total Interest-bearing Liabilities


32,192


9,684,250


0.44%


36,299


9,214,494


0.52%

Non-interest-bearing Demand Deposits




2,811,276






2,097,110



Non-interest-bearing Liabilities




139,669






130,368



         Total Liabilities




12,635,195






11,441,972



Shareholders' Equity




1,666,956






1,524,547



         Total Liabilities and Shareholders' Equity




$       14,302,151






$       12,966,519





























Net Interest Spread




$            334,427


3.38%




$            286,806


3.22%

Tax-equivalent Benefit




6,554


0.07%




7,182


0.08%

Net Interest Income (TE) / Net Interest Margin (TE) (1)




$            340,981


3.49%




$            293,988


3.33%



























(1)  Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are

 tax-exempt using a marginal tax rate of 35%.

(2)  Balances exclude unrealized gain or loss on securities available for sale and impact of trade date accounting.

 

Table 10 - IBERIABANK CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(dollars in thousands)










For The Quarter Ended



September 30, 2014


June 30, 2014


September 30, 2013








Net Interest Income (GAAP)

$                      121,041


$                        108,979


$                        97,452

Effect of Tax Benefit on Interest Income

2,134


2,191


2,321

Net Interest Income (TE) (Non-GAAP) (1)

123,175


111,170


99,773

Non-interest Income (GAAP)

45,663


47,963


43,263

Effect of Tax Benefit on Non-interest Income

564


503


489

Non-interest Income (TE) (Non-GAAP) (1)

46,227


48,466


43,752

Taxable Equivalent Revenues (Non-GAAP) (1)

169,402


159,636


143,525

   Securities Gains and other non-interest income

(582)


(9)


(13)

Taxable Equivalent Operating Revenues (Non-GAAP) (1)

$                      168,820


$                        159,626


$                      143,512







Total Non-interest Expense (GAAP)

$                      120,060


$                        127,375


$                      108,152

Less Intangible Amortization Expense

(1,493)


(1,244)


(1,179)

Tangible Non-interest Expense (Non-GAAP) (2)

118,567


126,131


106,973

Merger-related expenses

1,752


10,419


85

Severance expenses

1,226


5,466


554

(Gain) Loss on sale of long-lived assets, net of impairment

4,213


1,241


977

(Reversal of) Provision for FDIC clawback liability

(797)


-


667

Other non-operating non-interest expense

1


18


(36)

Tangible Operating Non-interest Expense (Non-GAAP) (2)

$                      112,172


$                        108,987


$                      104,725







Return on Average Common Equity (GAAP)

6.52%


4.56%


6.08%

Effect of Intangibles (2)

3.16%


2.06%


2.66%

Effect of Non Operating Revenues and Expenses

1.19%


3.82%


0.52%

Operating Return on Average Tangible Common Equity (Non-GAAP) (2)

10.87%


10.44%


9.26%








Efficiency Ratio (GAAP)

72.0%


81.2%


76.9%

    Effect of Tax Benefit Related to Tax-exempt Income

(1.1%)


(1.4%)


(1.5%)

 Efficiency Ratio (TE) (Non-GAAP)  (1)  

70.9%


79.8%


75.4%

    Effect of Amortization of Intangibles

(0.9%)


(0.8%)


(0.9%)

    Effect of Non-operating Items 

(3.5%)


(10.7%)


(1.5%)

Tangible Operating Efficiency Ratio (TE)(Non-GAAP) (1) (2)

66.4%


68.3%


73.0%













(1) Fully taxable equivalent (TE) calculations include the tax benefit associated with related income sources that are tax-exempt using a marginal tax rate of 35%.


(2) Tangible calculations eliminate the effect of goodwill and acquisition related intangible assets and the corresponding amortization expense on a tax-effected basis where applicable.

 

Table 11 - IBERIABANK CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES(1) 

(dollars in thousands)















For The Quarter Ended



September 30, 2014


June 30, 2014


September 30, 2013



Dollar Amount



Dollar Amount



Dollar Amount




Pre-tax 

After-tax (2)

 Per share 


Pre-tax 

After-tax (2)

 Per share 


Pre-tax 

After-tax (2)

 Per share 

Net Income (Loss) (GAAP)

$                     40,930

$                      29,744

$                0.89


$                     24,819

$                     18,548

$            0.60


$                     30,549

$                     23,192

$            0.78













Non-interest income adjustments












Gain on sale of investments and other non-interest income

(582)

(378)

(0.01)


(9)

(6)

(0.00)


(13)

(8)

(0.00)














Non-interest expense adjustments












Merger-related expenses

1,752

1,139

0.04


10,419

6,840

0.22


85

55

0.00

Severance expenses

1,226

797

0.02


5,466

3,553

0.11


554

360

0.01

(Gain) Loss on sale of long-lived assets, net of impairment

4,213

2,738

0.08


1,241

807

0.03


977

635

0.02

(Reversal of) Provision for FDIC clawback liability


(797)

(518)

(0.02)


-

-

-


667

434

0.01

Other non-operating non-interest expense

1

1

(0.00)


18

12

0.00


(36)

(23)

(0.00)

Operating earnings (Non-GAAP)

46,743

33,523

1.00


41,954

29,754

0.96


32,783

24,644

0.83

Covered and acquired (reversal of) provision for loan losses

1,692

1,100

0.03


1,744

1,134

0.04


(854)

(555)

(0.02)

Other provision for loan losses

4,022

2,614

0.08


3,004

1,953

0.06


2,868

1,864

0.07

Pre-provision operating earnings (Non-GAAP)

$                     52,457

$                      37,237

$                1.11


$                     46,702

$                     32,841

$            1.06


$                     34,797

$                     25,954

$            0.89

























     (1) Per share amounts may not appear to foot due to rounding.

     (2) After-tax amounts estimated based on a 35% marginal tax rate.

 

Table 12 - IBERIABANK CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES(1) 

(dollars in thousands)












For The Nine Months Ended



September 30, 2014


September 30, 2013



Dollar Amount



Dollar Amount




Pre-tax 

After-tax (2)

 Per share 


Pre-tax 

After-tax (2)

 Per share 

Net Income (Loss) (GAAP)

$                     96,306

$                      70,687

$                2.25


$                     46,193

$                     39,499

$            1.33









Non-interest income adjustments








Gain on sale of investments and other non-interest income

(2,382)

(2,076)

(0.06)


(2,315)

(1,505)

(0.05)









Non-interest expense adjustments








Merger-related expenses

13,138

8,608

0.27


217

141

0.00

Severance expenses

6,812

4,427

0.14


2,321

1,509

0.05

(Gain) Loss on sale of long-lived assets, net of impairment

5,994

3,896

0.12


37,408

24,315

0.82

(Reversal of) Provision for FDIC clawback liability

(797)

(518)

(0.02)


797

518

0.02

Debt prepayment

-

-

-


2,307

1,500

0.05

Other non-operating non-interest expense

198

129

0.01


1,246

810

0.04

Operating earnings (Non-GAAP)

119,269

85,153

2.71


88,174

66,787

2.27

Covered and acquired (reversal of) provision for loan losses

3,544

2,304

0.07


(2,439)

(1,585)

(0.05)

Other (reversal of) provision for loan losses

9,021

5,863

0.19


2,884

1,874

0.06

Pre-provision operating earnings (Non-GAAP)

$                  131,834

$                      93,320

$                2.97


$                     88,619

$                     67,076

$            2.28

















     (1) Per share amounts may not appear to foot due to rounding.

     (2) After-tax amounts estimated based on a 35% marginal tax rate.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/iberiabank-corporation-reports-continued-improvement-in-operating-results-493550586.html

SOURCE IBERIABANK Corporation

© 2024 Canjex Publishing Ltd. All rights reserved.