Enterprise Financial Reports 2011 Fourth Quarter and Year End Results


  • 2011 earnings increase to $25.4 million, or $1.34 per share, compared to $5.6 million, or $0.21 per share for 2010
  • Fourth quarter earnings rose 45% from a year ago to $7.2 million
  • Commercial and Industrial loans grew 8% over linked quarter and 29% over prior year period
  • Nonperforming assets decrease 19% from one year ago to 1.74% of total assets
  • Earnings conference call scheduled for Thursday, May 3, 2012

ST. LOUIS, April 23, 2012 (GLOBE NEWSWIRE) -- Enterprise Financial Services Corp (Nasdaq:EFSC) (the "Company") reported net income of $25.4 million for the year ended December 31, 2011, compared to net income of $5.6 million for the prior year period. After deducting dividends on preferred stock, the Company reported net income of $1.34 per diluted share for 2011, compared to net income of $0.21 per diluted share for 2010. 

For the fourth quarter of 2011, the Company reported net income of $7.2 million, an increase of 45% compared to net income of $5.0 million for the prior year period. After deducting dividends on preferred stock, the Company reported net income of $0.36 per diluted share for the fourth quarter of 2011, compared to $0.29 for the fourth quarter of 2010. The 2011 results reflect the additional shares issued with the Company's $35 million public common stock offering in May 2011.

Peter Benoist, President and CEO, commented, "The sharp increase in net earnings was primarily attributable to strong improvements in several areas of our core banking business during the quarter and for the year. Organic loans increased 2% in the quarter and 7% for the full year. Commercial and industrial loans showed particular strength, increasing 29% year over year, as we continue to gain market share."

Benoist continued, "Our acquisition of First National Bank of Olathe added $423 million in core deposits and contributed significantly to the Company's 24% overall increase in core deposits for the year. Net interest income increased 34% over the prior year as a result of a growing organic loan book, coupled with a declining cost of funds and robust yields on our acquired loss share loan portfolios. Additionally, the Company showed marked improvement in asset quality while continuing to maintain strong loan loss reserves and nonperforming loan coverage ratios."

Restatement of Financial Statements

On January 25, 2012, the Company disclosed that it had discovered an error in its process to record income on loans covered by FDIC loss share agreements. These acquired loans are initially recorded at fair value (as determined by the present value of expected future cash flows) with no valuation allowance. The difference between the undiscounted cash flows expected at acquisition and the investment in the loans, or the "accretable yield", is recognized as interest income on a level-yield method over the life of the loans.  In accounting for income from the acquired loans, the Company recorded both the accretable yield and contractually required interest payments.  The Company should not have recognized the contractually required interest payments.  As a result, both interest income and the carrying value of the acquired loans were overstated. This affected income reported on the loans acquired in FDIC assisted transactions since December 2009.

In addition to the adjustments relating to the acquired loan contractual interest described above, the Company has corrected other errors that had been previously identified but not corrected because they were not material, individually or in the aggregate, to the consolidated financial results. These items included changes in accrual estimates and financial statement reclassifications. The information in this release and accompanying tables reflect the impact of the restatement.

Reduction in Goodwill Associated with First National Bank of Olathe (FNBO) Acquisition

In conjunction with the August 12, 2011 acquisition of FNBO and as reported in the Form 8-K/A filed on October 28, 2011, the Company initially recorded $43.9 million in goodwill. The fair value estimates underlying the goodwill were provisional and are subject to change for up to one year after the closing date of the acquisition. Based on additional information regarding fair values, primarily related to other real estate, certain other assets and the FDIC clawback liability, the Company refined the fair values which reduced the amount of goodwill associated with the FNBO acquisition by $17.2 million to $26.7 million.   The goodwill adjustment includes the $12.5 million reduction to the FNBO purchase price as reported in the Form 8-K filed on March 22, 2012.   The reduction in goodwill had no effect on earnings. At December 31, 2011, total goodwill on the Company's balance sheet was $30.3 million.

Banking Segment

Deposits

Total deposits at December 31, 2011 were $2.8 billion, a decrease of $25.9 million, or 1%, from September 30, 2011 and $493.6 million, or 21%, higher than December 31, 2010.   The year over year increase in deposits was largely comprised of noninterest-bearing demand deposits and money market and savings accounts with higher cost certificates of deposit declining during the year. Certificates of deposit fell $84.0 million, or 9%, during the fourth quarter and declined $44.3 million, or 5%, since year end 2010, consistent with the Company's intention to reduce its cost of funds. Money market, savings accounts and other interest-bearing transaction accounts increased $29.9 million, or 2%, over the linked quarter and $318.6 million, or 30%, over the prior year period, primarily as a result of the FNBO acquisition.

Noninterest-bearing demand deposits rose $28.2 million, or 5%, in the linked quarter and $219.4 million, or 60%, from the prior year period. Noninterest-bearing demand deposits increased to 21% of total deposits at December 31, 2011, compared to 20% at September 30, 2011 and 16% at December 31, 2010. While strong marketing and sales activity and the FNBO acquisition accounted for a significant portion of the increase, demand deposit balances have been elevated throughout the year due to the relative indifference between demand deposit earnings credit rates and the low interest rates paid on interest-bearing account alternatives.

The FNBO acquisition added $423.1 million in deposits in the third quarter of 2011. These deposits included $66.9 million in noninterest-bearing demand deposits, $123.6 million in money market and other interest-bearing transaction accounts, and $232.6 million in certificates of deposit.

Core deposits, which exclude brokered certificates of deposit and include reciprocal CDARS deposits represented 95% of total deposits at December 31, 2011, compared to 96% in the linked quarter and 93% in the prior year period.

Loans

Portfolio loans totaled $2.2 billion at December 31, 2011, including $300.6 million of loans covered under FDIC loss share ("Covered loans").   Excluding Covered loans, portfolio loans increased $29.1 million, or 2%, in the fourth quarter of 2011 and $130.7 million, or 7%, for the year.

Commercial and industrial loan growth has been particularly strong and has increased for six consecutive quarters. Excluding the loans covered under loss share, Commercial and Industrial loans increased $57.1 million, or 8%, during the quarter and $169.3 million, or 29%, for the year and represent one-third of the Company's loan portfolio. Approximately 50% of the growth in Commercial and Industrial loan outstandings is attributable to new relationships originated during the year.

Asset quality

Nonperforming loans, including troubled debt restructurings of $10.0 million, were $41.6 million at December 31, 2011, compared to $48.0 million at September 30, 2011 and $46.4 million at December 31, 2010. During the quarter ended December 31, 2011, there were $11.1 million of additions to nonperforming loans, $5.6 million of charge-offs, $7.5 million of other principal reductions, $1.2 million of transfers to other real estate, and $3.9 million of transfers back to performing status. Nonperforming loans also include $0.8 million of accruing loans that are 90 days past due.

Nonperforming loans declined to 1.89% of total loans at December 31, 2011 versus 2.19% of total loans at September 30, 2011 and 2.46% at December 31, 2010. 

Nonperforming loans by portfolio class at December 31, 2011 were as follows: 

(in millions) Total portfolio Nonperforming % NPL
Construction, Real Estate/Land Acquisition & Development $140.1 $14.8 10.56%
Commercial Real Estate - Investor Owned 477.2 11.1 2.33%
Commercial Real Estate - Owner Occupied 334.4 4.6 1.38%
Residential Real Estate 171.0 5.5 3.22%
Commercial & Industrial 763.2 5.6 0.73%
Consumer & Other 11.5
Portfolio loans covered under FDIC loss share 300.6
Total $2,198.0 $41.6 1.89%

Excluding non-accrual loans and Covered loans, portfolio loans that were 30-89 days delinquent at December 31, 2011 represented 0.31% of the total portfolio compared to 0.02% at September 30, 2011 and 0.13% of December 31, 2010.

Other real estate at December 31, 2011 was $53.7 million, compared to $72.6 million at September 30, 2011 and $36.2 million at December 31, 2010.   The increase in other real estate in the third quarter was primarily attributable to the FNBO acquisition. Approximately 68% of total other real estate at December 31, 2011, or $36.5 million, was covered by an FDIC loss share agreement.  

Other real estate not covered by an FDIC loss share agreement totaled $17.2 million at December 31, 2011, a decrease of $4.2 million from September 30, 2011. At December 31, 2010 other real estate not covered by a FDIC loss share agreement totaled $25.4 million.

During the fourth quarter of 2011, the Company sold $19.3 million of other real estate, recording a loss of $177,000.   For the full year of 2011, the Company sold $44.6 million of other real estate at a net gain of $862,000.

Excluding other real estate covered under FDIC loss share, nonperforming assets as a percentage of total assets declined to 1.74% at December 31, 2011 from 2.07% at September 30, 2011 and 2.59% at December 31, 2010. 

Net charge-offs in the fourth quarter of 2011 were $5.7 million, representing an annual rate of 1.03% of average loans, compared to net charge-offs of $4.8 million, an annualized rate of 0.90% of average loans, in the linked third quarter and $7.6 million, an annualized rate of 1.57% of average loans, in the fourth quarter of 2010.   For 2011, net charge-offs were $19.2 million, or 0.94% of average loans.

There was no additional provision for loan losses for loans not covered under FDIC loss share in the fourth quarter of 2011, compared to $5.4 million in the third quarter of 2011 and $3.3 million in the fourth quarter of 2010. The Company did not record a loan loss provision in the fourth quarter of 2011 due to the absence of loan risk rating downgrades in the quarter. For Covered loans, the Company re-measures contractual and expected cashflows on a quarterly basis. When the re-measurement process results in a decrease in expected cash flows due to an increase in expected credit losses, impairment is recorded. As a result of this impairment, the FDIC loss share receivable is increased to reflect anticipated future cash to be received from the FDIC. The amount of the increase is determined based on the specific loss share agreement, but is generally 80% of the losses. In the third quarter of 2011, an impairment of $2.7 million was recorded for certain loan pools covered under loss share which was partially offset through noninterest income by an increase in the FDIC loss share receivable. In the fourth quarter of 2011, this impairment reversed, but was offset by impairment on other loan pools covered under loss share. The FDIC loss share receivable was adjusted accordingly.  

The Company's allowance for loan losses was 1.80% of total loans at December 31, 2011, representing 95% of nonperforming loans. The loan loss allowance was 2.07% at September 30, 2011 representing 95% of nonperforming loans and 2.26% at December 31, 2010 representing 92% of nonperforming loans.

Net Interest Income

Net interest income for the banking segment in the fourth quarter rose 19% compared to the third quarter. On a year over year basis, net interest income increased $28 million, or 31%. Including the effect of parent company debt, the net interest rate margin was 4.35% for the fourth quarter of 2011, compared to 3.79% for the third quarter of 2011 and 4.09% for the fourth quarter of 2010. In the fourth quarter of 2011, the loans covered under FDIC loss share yielded 14.62%, including effects of accelerated discount accretion due to cash flows on paid off covered loans. 

Absent Covered loans, related nonearning assets and acquired deposits, the net interest rate margin was 3.36% for the fourth quarter of 2011 compared to 3.38% for the third quarter of 2011.  For 2011, the net interest rate margin, less the Covered loans, related nonearning assets and acquired deposits, was 3.42% compared to 3.53% for 2010. 

Wealth Management Segment

Fee income attributable to the Wealth Management segment includes Wealth Management revenue and income from state tax credit brokerage activities. Fourth quarter Wealth Management revenues of $1.7 million were $164,000 and $99,000 lower than the linked quarter and prior year periods, respectively. For the year ended December 31, 2011, Wealth Management revenue was $6.8 million, an increase of $427,000 compared to the year ended December 31, 2010. Trust assets under administration were $1.6 billion at December 31, 2011, compared to $1.4 billion at September 30, 2011 and $1.5 billion at December 31, 2010. 

State tax credit brokerage income, net of fair value marks on tax credit assets and related interest rate hedges, was $1.1 million for the fourth quarter of 2011, compared to $1.4 million for the third quarter of 2011 and near break even in the fourth quarter of 2010. Particularly strong sales results in this area during the second half of the year contributed to this improvement.

Capital

Total capital to risk-weighted assets was 13.78% at December 31, 2011 compared to 13.70% at September 30, 2011 and 14.11% at December 31, 2010. The tangible common equity ratio was 4.99% at December 31, 2011 versus 4.88% at September 30, 2011 and 5.15% at December 31, 2010.  The lower tangible common equity ratio at December 31, 2011 was attributable to the Company's August 2011 acquisition of FNBO.  The Company's Tier 1 common equity ratio was 7.32% at December 31, 2011 compared to 7.16% at September 30, 2011 and 7.16% at December 31, 2010.  The Company believes that the tangible common equity and the Tier 1 common equity ratios are important financial measures of capital strength even though they are considered to be non-GAAP measures and are not part of the regulatory capital requirements to which the Company is subject.  The attached tables contain a reconciliation of these ratios to U.S. GAAP.

Other Business Results

Noninterest expenses were $23.4 million for the quarter ended December 31, 2011, compared to $18.3 million for the quarter ended September 30, 2011 and $18.2 million for the quarter ended December 31, 2010.   For the year, noninterest expenses were $77.7 million, an increase of $15.5 million, or 25%. Salaries and benefits increased $8.5 million, or 30%, year over year.   The increase over the prior year period was primarily due to increases in salaries and benefits, occupancy, data processing and other operating expenses related to the 2011 acquisitions. 

The Company's efficiency ratio was 71.4% for the quarter ended December 31, 2011 compared to 51.6% for quarter ended September 30, 2011 and 64.6% for the prior year period. The higher efficiency ratio for the fourth quarter was attributable to negative noninterest income due to the decline in the FDIC loss share receivable coupled with higher noninterest expenses. For 2011, the Company's efficiency ratio was 59.2% compared to 60.8% for 2010.

The Company will host a conference call at 1:00 p.m. CDT on Thursday, May 3, 2012. During the call, management will address both the 2011 results and the first quarter of 2012 results, which are expected to be released that morning. The call will be accessible on Enterprise Financial Services Corp's home page, at www.enterprisebank.com under "Investor Relations" and by telephone at 1-888-285-8004 (Conference ID #72468603.) Recorded replays of the conference call will be available on the website beginning two hours after the call's completion. The replay will be available for approximately two weeks following the conference call. 

Enterprise Financial Services Corp operates commercial banking and wealth management businesses in metropolitan St. Louis, Kansas City, and Phoenix. The Company is primarily focused on serving the needs of privately held businesses, their owner families, executives and professionals.

Readers should note that in addition to the historical information contained herein, this press release contains forward-looking statements, which are inherently subject to risks and uncertainties that could cause actual results to differ materially from those contemplated from such statements. We use the words "expect" and "intend" and variations of such words and similar expressions in this communication to identify such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, burdens imposed by federal and state regulations of banks, credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to local and national economic conditions, risks associated with rapid increase or decrease in prevailing interest rates, effects of mergers and acquisitions, effects of critical accounting policies and judgments, legal and regulatory developments and competition from banks and other financial institutions, as well as other risk factors described in the Company's 2010 Annual Report on Form 10-K and in its Quarterly Reports on Form 10-Q filed subsequent thereto. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update them in light of new information or future events unless required under the federal securities laws.

     
ENTERPRISE FINANCIAL SERVICES CORP    
CONSOLIDATED FINANCIAL SUMMARY (unaudited)    
             
  For the Quarter ended For the Twelve Months ended    
    Restated   Restated  
  Dec 31,  Dec 31,  Dec 31,  Dec 31,     
(in thousands, except per share data) 2011 2010 2011 2010    
INCOME STATEMENTS            
NET INTEREST INCOME            
Total interest income $39,463 $32,271 $142,840 $116,394    
Total interest expense  7,259  7,909  30,155  32,411    
Net interest income  32,204  24,362  112,685  83,983    
Provision for loan losses not covered under FDIC loss share  --   3,325  13,300  33,735    
Provision for loan losses covered under FDIC loss share  (144)  --   2,803  --     
Net interest income after provision for loan losses  32,348  21,037  96,582  50,248    
             
NONINTEREST INCOME            
Wealth Management revenue  1,668  1,767  6,841  6,414    
Deposit service charges  1,428  1,145  5,091  4,739    
(Loss) gain on sale of other real estate  (177)  (355)  862  79    
State tax credit activity, net  1,135  (3)  3,645  2,250    
Gain on sale of investment securities  2  781  1,450  1,987    
Change in FDIC loss share receivable  (4,642)  (336)  (3,494)  99    
Other income  1,187  882  4,113  2,792    
Total noninterest income  601  3,881  18,508  18,360    
             
NONINTEREST EXPENSE            
Employee compensation and benefits  10,557  7,320  36,839  28,316    
Occupancy  1,415  1,126  5,001  4,297    
Furniture and equipment  385  357  1,601  1,393    
Other  11,070  9,428  34,277  28,206    
Total noninterest expenses  23,427  18,231  77,718  62,212    
             
Income from continuing operations before income tax expense  9,522  6,687  37,372  6,396    
Income tax expense  2,316  1,701  11,949  823    
Income from continuing operations  7,206  4,986  25,423  5,573    
Dividends on preferred stock  (636)  (622)  (2,524)  (2,467)    
Net income available to common shareholders  $ 6,570  $ 4,364  $ 22,899  $ 3,106    
             
Basic earnings per share  $ 0.37  $ 0.29  $ 1.37  $ 0.21    
Diluted earnings per share  $ 0.36  $ 0.29  $ 1.34  $ 0.21    
Return on average assets 0.77% 0.66% 0.74% 0.13%    
Return on average common equity 12.81% 11.47% 12.67% 2.12%    
Efficiency ratio 71.41% 64.55% 59.24% 60.79%    
Noninterest expenses to average assets 2.74% 2.74% 2.51% 2.54%    
             
YIELDS (fully tax equivalent)            
Loans not covered under FDIC loss share 5.31% 5.45% 5.39% 5.52%    
Loans covered under FDIC loss share 14.62% 18.74% 14.17% 15.35%    
Total portfolio loans 6.65% 6.32% 6.38% 5.90%    
Securities 2.10% 2.60% 2.54% 2.74%    
Federal funds sold 0.24% 0.26% 0.26% 0.30%    
Yield on interest-earning assets 5.32% 5.40% 5.21% 5.19%    
Interest-bearing deposits 0.90% 1.21% 1.04% 1.36%    
Subordinated debt 5.32% 5.71% 5.31% 5.82%    
Borrowed funds 1.84% 2.32% 1.91% 2.46%    
Cost of paying liabilities 1.12% 1.49% 1.27% 1.66%    
Net interest spread 4.20% 3.91% 3.94% 3.53%    
Net interest rate margin 4.35% 4.09% 4.12% 3.76%    
             
ENTERPRISE FINANCIAL SERVICES CORP  
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)  
             
  At the Quarter ended  
    Restated Restated Restated Restated  
  Dec 31,  Sep 30,  Jun 30,  Mar 31,  Dec 31,   
(in thousands, except per share data) 2011 2011 2011 2011 2010  
BALANCE SHEETS            
ASSETS            
Cash and due from banks  $ 20,791  $ 26,015  $ 22,806  $ 18,542  $ 23,413  
Federal funds sold  143  2,371  1,321  1,464  3,153  
Interest-bearing deposits  168,711  240,488  175,676  187,556  268,853  
Debt and equity investments  607,709  477,131  486,990  496,419  373,824  
Loans held for sale  6,494  5,076  1,688  3,142  5,640  
             
Portfolio loans not covered under FDIC loss share  1,897,074  1,867,956  1,826,228  1,761,034  1,766,351  
Portfolio loans covered under FDIC loss share  300,610  326,942  169,113  182,277  121,570  
Total portfolio loans  2,197,684  2,194,898  1,995,341  1,943,311  1,887,921  
Less allowance for loan losses  39,624  45,451  42,157  42,822  42,759  
Net loans  2,158,060  2,149,447  1,953,184  1,900,489  1,845,162  
             
Other real estate not covered under FDIC loss share  17,217  21,370  20,978  28,443  25,373  
Other real estate covered under FDIC loss share  36,471  51,193  21,812  22,862  10,835  
Premises and equipment, net  18,986  18,976  19,488  20,035  20,499  
State tax credits, held for sale  50,446  56,278  57,058  59,928  61,148  
FDIC loss share receivable  184,554  194,216  91,859  103,285  87,792  
Goodwill  30,334  30,334  3,622  3,622  2,064  
Core deposit intangible  9,285  9,471  1,791  1,921  1,223  
Other assets  68,578  66,418  65,110  67,937  71,220  
Total assets  $ 3,377,779  $ 3,348,784  $ 2,923,383  $ 2,915,645  $ 2,800,199  
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Noninterest-bearing deposits  $ 585,479  $ 557,290  $ 473,688  $ 448,012  $ 366,086  
Interest-bearing deposits  2,205,874  2,259,972  1,937,589  1,982,418  1,931,635  
Total deposits  2,791,353  2,817,262  2,411,277  2,430,430  2,297,721  
Subordinated debentures  85,081  85,081  85,081  85,081  85,081  
FHLB advances  102,000  102,000  102,000  107,300  107,300  
Federal funds purchased  --   --   --   --   --   
Other borrowings  154,545  100,729  87,774  97,898  119,333  
Other liabilities  5,235  9,241  8,390  10,435  10,963  
Total liabilities  3,138,214  3,114,313  2,694,522  2,731,144  2,620,398  
Shareholders' equity  239,565  234,471  228,861  184,501  179,801  
Total liabilities and shareholders' equity  $ 3,377,779  $ 3,348,784  $ 2,923,383  $ 2,915,645  $ 2,800,199  
             
             
ENTERPRISE FINANCIAL SERVICES CORP  
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)  
             
  For the Quarter ended  
    Restated Restated Restated Restated  
  Dec 31,  Sep 30,  Jun 30,  Mar 31,  Dec 31,   
(in thousands, except per share data) 2011 2011 2011 2011 2010  
EARNINGS SUMMARY            
Net interest income  $ 32,204  $ 26,769  $ 31,004  $ 22,708  $ 24,362  
Provision for loan losses not covered under FDIC loss share  --   5,400  4,300  3,600  3,325  
Provision for loan losses covered under FDIC loss share  (144)  2,672  275  --   --   
Wealth Management revenue  1,668  1,832  1,658  1,683  1,767  
Noninterest income  (1,067)  6,894  2,560  3,280  2,114  
Noninterest expense  23,427  18,302  18,024  17,965  18,231  
Income before income tax expense  9,522  9,121  12,623  6,106  6,687  
Net income  7,206  5,832  8,273  4,112  4,986  
Net income available to common shareholders  6,570  5,200  7,643  3,486  4,364  
Diluted earnings per share  $ 0.36  $ 0.29  $ 0.43  $ 0.23  $ 0.29  
Return on average common equity 12.81% 10.39% 18.06% 9.39% 11.47%  
Net interest rate margin (fully tax equivalent) 4.35% 3.79% 4.75% 3.58% 4.09%  
Efficiency ratio 71.41% 51.56% 51.17% 64.92% 64.55%  
MARKET DATA            
Book value per common share  $ 11.61  $ 11.35  $ 11.05  $ 10.16  $ 9.89  
Tangible book value per common share  $ 9.38  $ 9.11  $ 10.74  $ 9.79  $ 9.67  
Market value per share  $ 14.80  $ 13.59  $ 13.53  $ 14.07  $ 10.46  
Period end common shares outstanding  17,774  17,743  17,739  14,941  14,889  
Average basic common shares  17,754  17,741  17,140  14,920  14,856  
Average diluted common shares  19,226  19,202  18,602  14,936  16,296  
ASSET QUALITY            
Net charge-offs  $ 5,683  $ 4,778  $ 5,240  $ 3,537  $ 7,564  
Nonperforming loans  41,622  48,038  43,118  43,487  46,357  
Nonperforming loans to total loans 1.89% 2.19% 2.16% 2.24% 2.46%  
Nonperforming assets to total assets* 1.74% 2.07% 2.19% 2.49% 2.59%  
Allowance for loan losses to total loans 1.80% 2.07% 2.11% 2.20% 2.26%  
Net charge-offs to average loans (annualized) 1.03% 0.90% 1.07% 0.73% 1.57%  
CAPITAL            
Average common equity to average assets 6.01% 6.22% 5.83% 5.21% 5.72%  
Tier 1 capital to risk-weighted assets 12.40% 12.24% 14.06% 11.75% 11.73%  
Total capital to risk-weighted assets 13.78% 13.70% 15.61% 14.04% 14.11%  
Tier 1 common equity to risk-weighted assets 7.32% 7.16% 8.87% 7.14% 7.16%  
Tangible common equity to tangible assets 4.99% 4.88% 6.53% 5.03% 5.15%  
AVERAGE BALANCES            
Portfolio loans not covered under FDIC loss share  $ 1,872,282  $ 1,835,634  $ 1,787,008  $ 1,769,400  $ 1,780,890  
Portfolio loans covered under FDIC loss share  314,948  256,381  172,324  184,098  124,315  
Loans held for sale  4,886  2,857  2,353  2,361  6,301  
Earning assets  2,970,992  2,834,690  2,644,381  2,610,184  2,390,586  
Total assets  3,385,845  3,190,490  2,912,331  2,889,430  2,640,855  
Deposits  2,838,536  2,661,978  2,416,412  2,391,008  2,169,853  
Shareholders' equity  236,548  231,538  202,490  183,244  183,410  
LOAN PORTFOLIO            
Commercial and industrial  $ 763,202  $ 706,117  $ 688,354  $ 612,970  $ 593,938  
Commercial real estate  811,570  818,578  789,556  780,764  776,268  
Construction real estate  140,147  152,464  158,128  176,249  190,285  
Residential real estate  171,034  177,871  176,782  174,405  189,484  
Consumer and other  11,121  12,926  13,408  16,646  16,376  
Portfolio loans covered under FDIC loss share  300,610  326,942  169,113  182,277  121,570  
Total loan portfolio  $ 2,197,684  $ 2,194,898  $ 1,995,341  $ 1,943,311  $ 1,887,921  
             
* Excludes ORE covered by FDIC shared-loss agreements, except for their inclusion in total assets.  
             
ENTERPRISE FINANCIAL SERVICES CORP  
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)  
             
  For the Quarter ended  
    Restated Restated Restated Restated  
  Dec 31,  Sep 30,  Jun 30,  Mar 31,  Dec 31,   
(in thousands) 2011 2011 2011 2011 2010  
DEPOSIT PORTFOLIO            
Noninterest-bearing accounts  $ 585,479  $ 557,290  $ 473,688  $ 448,012  $ 366,086  
Interest-bearing transaction accounts  253,504  241,815  212,431  198,152  204,687  
Money market and savings accounts  1,135,449  1,117,232  960,139  952,798  865,703  
Certificates of deposit  816,921  900,925  765,019  831,468  861,245  
Total deposit portfolio  $ 2,791,353  $ 2,817,262  $ 2,411,277  $ 2,430,430  $ 2,297,721  
             
YIELDS (fully tax equivalent)            
Loans not covered under FDIC loss share 5.31% 5.32% 5.44% 5.49% 5.45%  
Loans covered under FDIC loss share 14.62% 10.16% 25.33% 8.53% 18.74%  
Total portfolio loans 6.65% 5.91% 7.19% 5.78% 6.32%  
Securities 2.10% 2.59% 2.85% 2.70% 2.60%  
Federal funds sold 0.24% 0.27% 0.25% 0.26% 0.26%  
Yield on interest-earning assets 5.32% 4.84% 5.90% 4.79% 5.40%  
Interest-bearing deposits 0.90% 1.01% 1.12% 1.16% 1.21%  
Subordinated debt 5.32% 5.26% 5.31% 5.34% 5.71%  
Borrowed funds 1.84% 1.94% 1.99% 1.89% 2.32%  
Cost of paying liabilities 1.12% 1.23% 1.36% 1.39% 1.49%  
Net interest spread 4.20% 3.61% 4.54% 3.40% 3.91%  
Net interest rate margin 4.35% 3.79% 4.75% 3.58% 4.09%  
             
WEALTH MANAGEMENT            
Trust Assets under management  $ 831,931  $ 790,129  $ 862,357  $ 875,437  $ 796,190  
Trust Assets under administration  1,602,969  1,439,947  1,579,065  1,600,471  1,498,987  
             
             
ENTERPRISE FINANCIAL SERVICES CORP  
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)  
             
RECONCILIATIONS OF U.S. GAAP FINANCIAL MEASURES        
             
  For the Quarter ended  
    Restated Restated Restated Restated  
  Dec 31,  Sep 30,  Jun 30,  Mar 31,  Dec 31,   
(In thousands) 2011 2011 2011 2011 2010  
TIER 1 COMMON EQUITY TO RISK-WEIGHTED ASSETS            
             
Shareholders' equity  $ 239,565  $ 234,471  $ 228,861  $ 184,501  $ 179,801  
Less: Goodwill  (30,334)  (30,334)  (3,622)  (3,622)  (2,064)  
Less: Intangible assets  (9,285)  (9,471)  (1,791)  (1,921)  (1,223)  
Less: Unrealized gains; Plus: Unrealized Losses  (3,602)  (4,718)  (3,994)  (245)  573  
Plus: Qualifying trust preferred securities  79,874  78,177  76,306  61,520  59,953  
Other  57  59  59  59  59  
Tier 1 capital  $ 276,275  $ 268,184  $ 295,819  $ 240,292  $ 237,099  
Less: Preferred stock  (33,293)  (33,094)  (32,900)  (32,707)  (32,519)  
Less: Qualifying trust preferred securities  (79,874)  (78,177)  (76,306)  (61,520)  (59,953)  
Tier 1 common equity  $ 163,108  $ 156,913  $ 186,613  $ 146,065  $ 144,627  
             
Total risk weighted assets determined in accordance with prescribed regulatory requirements  $ 2,227,958  $ 2,190,880  $ 2,104,662  $ 2,045,802  $ 2,021,136  
             
Tier 1 common equity to risk weighted assets 7.32% 7.16% 8.87% 7.14% 7.16%  
             
SHAREHOLDERS' EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS  
             
Shareholders' equity  $ 239,565  $ 234,471  $ 228,861  $ 184,501  $ 179,801  
Less: Preferred stock  (33,293)  (33,094)  (32,900)  (32,707)  (32,519)  
Less: Goodwill  (30,334)  (30,334)  (3,622)  (3,622)  (2,064)  
Less: Intangible assets  (9,285)  (9,471)  (1,791)  (1,921)  (1,223)  
Tangible common equity  $ 166,653  $ 161,572  $ 190,548  $ 146,251  $ 143,995  
             
Total assets  $ 3,377,779  $ 3,348,784  $ 2,923,383  $ 2,915,645  $ 2,800,199  
Less: Goodwill  (30,334)  (30,334)  (3,622)  (3,622)  (2,064)  
Less: Intangible assets  (9,285)  (9,471)  (1,791)  (1,921)  (1,223)  
Tangible assets  $ 3,338,160  $ 3,308,979  $ 2,917,970  $ 2,910,102  $ 2,796,912  
             
Tangible common equity to tangible assets 4.99% 4.88% 6.53% 5.03% 5.15%  
             
             
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
             
IMPACT OF RESTATEMENT ON PRIOR PERIOD BALANCES        
             
  For the Three months ended At or for the Nine months ended
  September 30, 2011 September 30, 2011
(in thousands, except per share data) As
Previously
Reported


Adjustments

As
Restated
As
Previously
Reported


Adjustments

As
Restated
Consolidated Statement of Operations            
Net income (loss) from continuing operations            
Net interest income  $ 32,392  $ (5,623)  $ 26,769  $ 91,603  $ (11,122)  $ 80,481
Provision for loan losses  5,557  2,515  8,072  13,732  2,515  16,247
Noninterest income  6,562  2,164  8,726  16,651  1,256  17,907
Noninterest expense  18,302  --   18,302  53,791  500  54,291
Income (loss) before income tax  15,095  (5,974)  9,121  40,731  (12,881)  27,850
Income tax expense (benefit)  5,394  (2,105)  3,289  14,069  (4,436)  9,633
Net income (loss)  9,701  (3,869)  5,832  26,662  (8,445)  18,217
Net income (loss) available to common shareholders  9,069  (3,869)  5,200  24,774  (8,445)  16,329
Net income (loss) available to common shareholders and assumed conversions  9,440  (3,869)  5,571  25,887  (8,445)  17,442
             
Basic earnings per share  $ 0.51  $ (0.22)  $ 0.29  $ 1.52  $ (0.52)  $ 1.00
Diluted earnings per share  0.49  (0.20)  0.29  1.46  (0.48)  0.98
             
Consolidated Balance Sheet            
Portfolio loans covered under FDIC loss share at fair value        $ 343,101  $ (16,159)  $ 326,942
Allowance for loan losses        42,882  2,569  45,451
Portfolio loans, net        2,168,175  (18,728)  2,149,447
Other real estate covered under FDIC loss share        56,248  (5,055)  51,193
Accrued interest receivable        8,978  (276)  8,702
FDIC loss share receivable        175,674  18,542  194,216
Goodwill        47,552  (17,218)  30,334
Other assets        56,664  1,052  57,716
Total assets        3,370,467  (21,683)  3,348,784
Total deposits        2,817,405  (143)  2,817,262
Other liabilities        16,897  (9,548)  7,349
Total liabilities        3,124,004  (9,691)  3,114,313
Total shareholders' equity        246,463  (11,992)  234,471
Total liabilities and shareholders' equity        3,370,467  (21,683)  3,348,784
             
             
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
             
IMPACT OF RESTATEMENT ON PRIOR PERIOD BALANCES (continued)        
             
  For the Three months ended At or for the Six months ended
  June 30, 2011 June 30, 2011
(in thousands, except per share data) As
Previously
Reported


Adjustments

As
Restated
As
Previously
Reported


Adjustments

As
Restated
Consolidated Statement of Operations            
Net income (loss) from continuing operations            
Net interest income  $ 32,473  $ (1,469)  $ 31,004  $ 59,211  $ (5,499)  $ 53,712
Provision for loan losses  4,575  --   4,575  8,175  --   8,175
Noninterest income  5,126  (908)  4,218  10,089  (908)  9,181
Noninterest expense  18,024  --   18,024  35,489  500  35,989
Income (loss) before income tax  15,000  (2,377)  12,623  25,636  (6,907)  18,729
Income tax expense (benefit)  5,118  (768)  4,350  8,675  (2,331)  6,344
Net income (loss)  9,882  (1,609)  8,273  16,961  (4,576)  12,385
Net income (loss) available to common shareholders  9,252  (1,609)  7,643  15,705  (4,576)  11,129
Net income (loss) available to common shareholders and assumed conversions  9,623  (1,609)  8,014  16,447  (4,576)  11,871
             
Basic earnings per share  $ 0.54  $ (0.09)  $ 0.45  $ 1.01  $ (0.30)  $ 0.71
Diluted earnings per share  0.52  (0.09)  0.43  0.96  (0.26)  0.70
             
Consolidated Balance Sheet            
Portfolio loans covered under FDIC loss share at fair value        $ 180,253  $ (11,140)  $ 169,113
Portfolio loans, net        1,964,324  (11,140)  1,953,184
FDIC loss share receivable        92,511  (652)  91,859
Goodwill        3,879  (257)  3,622
Total assets        2,935,432  (12,049)  2,923,383
Other liabilities        10,839  (3,926)  6,913
Total liabilities        2,698,448  (3,926)  2,694,522
Retained earnings        33,315  (8,123)  25,192
Total shareholders' equity        236,984  (8,123)  228,861
Total liabilities and shareholders' equity        2,935,432  (12,049)  2,923,383
             
             
ENTERPRISE FINANCIAL SERVICES CORP      
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)      
             
IMPACT OF RESTATEMENT ON PRIOR PERIOD BALANCES (continued)      
             
  At or for the three months ended March 31, 2011      
(in thousands, except per share data) As Previously
Reported

Adjustments

As Restated
     
Consolidated Statement of Operations            
Net income (loss) from continuing operations            
Net interest income  $ 26,738  $ (4,030)  $ 22,708      
Provision for loan losses  3,600  --   3,600      
Noninterest income  4,963  --   4,963      
Noninterest expense  17,465  500  17,965      
Income (loss) before income tax  10,636  (4,530)  6,106      
Income tax expense (benefit)  3,557  (1,563)  1,994      
Net income (loss)  7,079  (2,967)  4,112      
Net income (loss) available to common shareholders  6,453  (2,967)  3,486      
Net income (loss) available to common shareholders and assumed conversions  6,824  (3,338)  3,486      
             
Basic earnings per share  $ 0.43  $ (0.20)  $ 0.23      
Diluted earnings per share  0.42  (0.19)  0.23      
             
Consolidated Balance Sheet            
Portfolio loans covered under FDIC loss share at fair value  $ 191,447  $ (9,170)  $ 182,277      
Portfolio loans, net  1,909,659  (9,170)  1,900,489      
FDIC loss share receivable  103,529  (244)  103,285      
Goodwill  3,879  (257)  3,622      
Total assets  2,925,316  (9,671)  2,915,645      
Other liabilities  12,047  (3,157)  8,890      
Total liabilities  2,734,301  (3,157)  2,731,144      
Total shareholders' equity  191,015  (6,514)  184,501      
Total liabilities and shareholders' equity  2,925,316  (9,671)  2,915,645      
             
             
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
             
IMPACT OF RESTATEMENT ON PRIOR PERIOD BALANCES (continued)      
             
  For the Three months ended At or for the Twelve months ended
  December 31, 2010 December 31, 2010
(in thousands, except per share data) As
Previously Reported


Adjustments

As
Restated
As
Previously Reported


Adjustments

As Restated
Consolidated Statement of Operations            
Net income (loss) from continuing operations            
Net interest income  $ 28,109  $ (3,747)  $ 24,362  $ 89,624  $ (5,641)  $ 83,983
Provision for loan losses  3,325  --   3,325  33,735  --   33,735
Noninterest income  3,212  669  3,881  18,360  --   18,360
Noninterest expense  19,649  (1,418)  18,231  62,908  (696)  62,212
Income (loss) before income tax  8,347  (1,660)  6,687  11,341  (4,945)  6,396
Income tax expense (benefit)  1,921  (220)  1,701  2,221  (1,398)  823
Net income (loss)  6,426  (1,440)  4,986  9,120  (3,547)  5,573
Net income (loss) available to common shareholders  5,804  (1,440)  4,364  6,653  (3,547)  3,106
             
Basic earnings (loss) per share  $ 0.39  $ (0.10)  $ 0.29  $ 0.45  $ (0.24)  $ 0.21
Diluted earnings (loss) per share  0.38  (0.09)  0.29  0.45  (0.24)  0.21
             
Consolidated Balance Sheet            
Portfolio loans covered under FDIC loss share at fair value        $ 126,711  $ (5,141)  $ 121,570
Portfolio loans, net        1,850,303  (5,141)  1,845,162
FDIC loss share receivable        88,292  (500)  87,792
Total assets        2,805,840  (5,641)  2,800,199
Other liabilities        11,569  (2,094)  9,475
Total liabilities        2,622,492  (2,094)  2,620,398
Total shareholders' equity        183,348  (3,547)  179,801
Total liabilities and shareholders' equity        2,805,840  (5,641)  2,800,199


            

Contact Data