Enterprise Financial Reports First Quarter 2012 Results


  • First quarter net income of $6.2 million or $0.31 per diluted share, up 50% and 35%, respectively, over prior year
  • Core deposits increase 14% over prior year; noninterest-bearing demand deposits up 32%
  • Commercial & Industrial loans grow 4% over linked quarter and 29% over prior year period
  • Nonperforming assets decrease 8% from one year ago to 2.06% of total assets

ST. LOUIS, May 3, 2012 (GLOBE NEWSWIRE) -- Enterprise Financial Services Corp (Nasdaq:EFSC) (the "Company") reported net income of $6.2 million for the quarter ended March 31, 2012, a 50% increase, compared to net income of $4.1 million for the prior year period. After deducting dividends on preferred stock, the Company reported net income of $0.31 per diluted share for the first quarter of 2012, a 35% increase, compared to net income of $0.23 per diluted share for the first quarter of 2011.

Peter Benoist, President and CEO, commented, "Enterprise's 35% increase in earnings per share over last year was driven by a combination of strong commercial loan growth, gains from other real estate and securities sales and revenues from FDIC-covered loans, coupled with a lower cost of funds. While the covered loans in our portfolio have been contributing materially to our results, the growing earnings from our core business are beginning to lessen the relative impact of those loans on the company's performance."

"Commercial and industrial loans have now increased for seven consecutive quarters," noted Benoist. "Core deposits also rose materially over the prior year period, especially demand deposits, which have grown to 22% of total deposits. At the same time we've been methodically trimming our certificate of deposit balances, reducing the overall cost of interest-bearing deposits."

"Asset quality trends are generally stable, with modest fluctuations over the past few quarters as credits have migrated through the resolution process," said Benoist.

Banking Segment

Deposits

Total deposits at March 31, 2012 were $2.7 billion, a decrease of $87.2 million, or 3%, from December 31, 2011 and an increase of $273.7 million, or 11%, over March 31, 2011. 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 twelve month period. Certificates of deposit fell $97.3 million, or 12%, during the first quarter and declined $111.8 million, or 13%, since March 31, 2011, as the Company continues to manage down its cost of funds. Money market, savings accounts and other interest-bearing transaction accounts increased $3.4 million, or 0.2%, over the linked quarter and $241.4 million, or 21%, over the prior year period, primarily as a result of the Company's acquisition of the First National Bank of Olathe (FNBO) in 2011.

Noninterest-bearing demand deposits rose $6.7 million, or 1%, in the linked quarter and $144.2 million, or 32%, from the prior year period. Noninterest-bearing demand deposits increased to 22% of total deposits at March 31, 2012, compared to 21% at December 31, 2011 and 18% at March 31, 2011. 

Core deposits, which exclude brokered certificates of deposit and include reciprocal CDARS deposits, represented 96% of total deposits at March 31, 2012, up from 95% in the linked quarter and 94% in the prior year period.

Loans not covered under FDIC loss share agreements ("Non-covered loans")

Portfolio loans totaled $1.9 billion at March 31, 2012, increasing $20.5 million, or 1%, in the first quarter of 2012. 

Commercial and industrial loan growth has been strong and has increased for seven consecutive quarters. Commercial & Industrial loans increased $28.9 million, or 4%, during the quarter and represented 41% of the Company's loan portfolio at March 31, 2012. Construction and Residential Real Estate loans decreased $5.0 million from the linked quarter as the Company continued to reduce its exposure to these sectors.

On a year over year basis, portfolio loans increased $156.5 million, or 9%. Of that increase, Commercial and Industrial loans have increased $179.1 million, or 29%, since March 31, 2011, while Construction and Residential Real Estate loans have decreased $44.5 million, or 13%, over the same time frame.

Asset quality for Non-covered loans and other real estate not covered by loss share agreements

Nonperforming loans, including troubled debt restructurings of $13.2 million, were $47.2 million at March 31, 2012, compared to $41.6 million at December 31, 2011 and $43.5 million at March 31, 2011. During the quarter ended March 31, 2012, there were $16.5 million of additions to nonperforming loans, $2.7 million of charge-offs, $3.6 million of other principal reductions, and $3.8 million of assets transferred to other real estate.

Nonperforming loans represented 2.46% of portfolio loans at March 31, 2012, versus 2.19% of portfolio loans at December 31, 2011, and 2.47% at March 31, 2011.

Nonperforming loans, by portfolio class at March 31, 2012 were as follows:

(in millions) Total portfolio Nonperforming % NPL
Construction, Real Estate/Land      
Acquisition & Development $148.5 $12.1 8.15%
Commercial Real Estate - Investor Owned 480.6 10.2 2.11%
Commercial Real Estate - Owner Occupied 326.4 11.1 3.40%
Residential Real Estate 157.7 4.6 2.92%
Commercial & Industrial 792.1 9.2 1.16%
Consumer & Other 12.3
Total $1,917.6 $47.2 2.46%

 

Excluding non-accrual loans, portfolio loans that were 30-89 days delinquent at March 31, 2012, remained at low levels, representing 0.62% of the portfolio compared to 0.36% at December 31, 2011 and 0.14% of March 31, 2011.

Other real estate totaled $19.7 million at March 31, 2012, an increase of $2.4 million from December 31, 2011. At March 31, 2011 other real estate totaled $28.4 million. During the first quarter of 2012, the Company sold $276,000 of other real estate, at no gain. 

Excluding assets covered under FDIC loss share, nonperforming assets as a percentage of total assets represented 2.06% of total assets at March 31, 2012 compared to 1.74% at December 31, 2011 and 2.49% at March 31, 2011. 

Net charge-offs in the first quarter of 2012 were $2.1 million representing an annual rate of 0.45% of average loans, compared to net charge-offs of $4.9 million, an annualized rate of 1.04% of average loans, in the linked fourth quarter and $3.5 million, an annualized rate of 0.81% of average loans, in the first quarter of 2011.

Provision for loan losses for loans not covered under loss share agreements was $1.7 million in the first quarter of 2012, compared to $0 in the fourth quarter of 2011 and $3.6 million in the first quarter of 2011. The increase in the provision for loan losses in the first quarter of 2012 was due to slightly higher levels of loan risk rating downgrades. 

Loans and other real estate covered under FDIC loss share agreements

Loans covered under FDIC loss share agreements ("Covered loans") totaled $269.2 million at March 31, 2012, a decrease of $31.4 million, or 10%, primarily as a result of principal paydowns.

Other real estate at March 31, 2012 was $25.7 million compared to $36.5 million at December 31, 2011 and $22.9 million at March 31, 2011. Approximately 57%, of the Company's total other real estate was covered by FDIC loss share agreements. During the first quarter of 2012, the Company sold $13.1 million of other real estate, resulting in a gain of $1.2 million.

For Covered loans, the Company remeasures contractual and expected cashflows on a quarterly basis. When the remeasurement 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 first quarter of 2012, an impairment and charge-off totaling $2.3 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. No provision for Covered loans was recorded in the first quarter of 2011. Correspondingly, when the remeasurement process results in an increase in expected cash flows, the FDIC loss share receivable is decreased prospectively to reflect lower estimated losses.

Unplanned cash flows representing accelerated loan payoffs or paydowns are recognized as income, but also result in a decrease in the FDIC loss share receivable. These cash flows are, by their nature, unpredictable and can vary significantly period to period. Higher levels of accelerated cash flows in earlier periods suggest lower cash flows in later periods. The Company recognized a high level of accelerated cash flows in 2011 and does not expect similar high levels in 2012.

The following table illustrates the net revenue contribution of covered assets in the first quarter of 2012 and applicable prior year periods.                                 

  For the Quarter ended
(in thousands) March 31, 2012 December 31, 2011 March 31, 2011
Accretion income $7,081 $6,841 $2,807
Accelerated cash flows 2,691 4,733 1,049
Other 130 29 18
Total interest income 9,902 11,603 3,874
Provision for loan losses (2,285) 144
Gain on sale of other real estate 1,173 144 166
Change in FDIC loss share receivable (2,956) (4,642) 716
Pre-tax net revenue $5,834 $7,249 $4,756

Net Interest Income

Net interest income for the banking segment in the first quarter decreased $1.7 million from the linked fourth quarter primarily due to lower accelerated cash flows in the Covered loans. On a year over year basis, net interest income increased $7.8 million, or 32%. Including the effect of parent company debt, the net interest rate margin was 4.33% for the first quarter of 2012, compared to 4.35% for the fourth quarter of 2011 and 3.58% in the first quarter of 2011. In the first quarter of 2012, Covered loans yielded 14.24%, including effects of accelerated discount accretion due to cash flows on paid off Covered loans.

Absent Covered loans, and the related nonearning assets, the net interest rate margin was 3.45% for the first quarter of 2012 compared to 3.36% for the fourth quarter of 2011.

Wealth Management Segment

Fee income attributable to the Wealth Management segment includes Wealth Management revenue and income from state tax credit brokerage activities. First quarter Wealth Management revenues of $1.7 million were $41,000 and $26,000 higher than the linked quarter and prior year periods, respectively.

Trust assets under administration were $1.7 billion at March 31, 2012, compared to $1.6 billion at both December 31, 2011 and March 31, 2011.

State tax credit brokerage activities, net of fair value marks on tax credit assets and related interest rate hedges, were $337,000 for the first quarter of 2012, compared to $1.1 million for the linked quarter and $155,000 in the first quarter of 2011. The first quarter of 2012 was adversely affected by $309,000 of fair value adjustments and related interest rate hedges on the Company's state tax credit portfolio. 

Other Business Results

Total capital to risk-weighted assets was 13.85% at March 31, 2012 compared to 13.78% at December 31, 2011 and 14.04% at March 31, 2011. The tangible common equity ratio was 5.41% at March 31, 2012 versus 4.99% at December 31, 2011 and 5.03% at March 31, 2011. The Company's Tier 1 common equity ratio was 7.46% at March 31, 2012 compared to 7.32% at December 31, 2011 and 7.14% at March 31, 2011. 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.

Noninterest expenses were $21.4 million for the quarter ended March 31, 2012, compared to $23.4 million for the quarter ended December 31, 2011 and $18.0 million for the quarter ended March 31, 2011. 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 61.7% for the quarter ended March 31, 2012 compared to 71.4% for quarter ended December 31, 2011 and 64.9% for the prior year period.

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. 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 2011 Annual Report on Form 10-K. 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
  Mar 31, Dec 31, Sep 30, Jun 30, Mar 31,
(In thousands, except per share data) 2012 2011 2011 2011 2011
INCOME STATEMENTS          
NET INTEREST INCOME          
Total interest income  $ 37,215  $ 39,463  $ 34,285  $ 38,559  $ 30,533
Total interest expense  6,586  7,259  7,516  7,555  7,825
Net interest income  30,629  32,204  26,769  31,004  22,708
Provision for loan losses not covered under FDIC loss share  1,718  -   5,400  4,300  3,600
Provision for loan losses covered under FDIC loss share  2,285  (144)  2,672  275  - 
Net interest income after provision for loan losses  26,626  32,348  18,697  26,429  19,108
           
NONINTEREST INCOME          
Wealth Management revenue  1,709  1,668  1,832  1,658  1,683
Deposit service charges  1,330  1,428  1,332  1,194  1,137
Gain (loss) on sale of other real estate  1,157  (177)  517  99  423
State tax credit activity, net  337  1,135  1,368  987  155
Gain on sale of investment securities  1,022  2  768  506  174
Change in FDIC loss share receivable  (2,956)  (4,642)  1,513  (1,081)  716
Other income  1,384  1,187  1,396  855  675
Total noninterest income  3,983  601  8,726  4,218  4,963
           
NONINTEREST EXPENSE          
Employee compensation and benefits 10,463 10,557 9,329 8,265 8,688
Occupancy 1,384 1,415 1,306 1,141 1,139
Furniture and equipment 464 385 431 431 354
Other 9,053 11,070 7,236 8,187 7,784
Total noninterest expenses 21,364 23,427 18,302 18,024 17,965
           
Income before income tax expense  9,245  9,522  9,121  12,623  6,106
Income tax expense  3,060  2,316  3,289  4,350  1,994
Net income  6,185  7,206  5,832  8,273  4,112
Dividends on preferred stock  (641)  (636)  (632)  (630)  (626)
Net income available to common shareholders  $ 5,544  $ 6,570  $ 5,200  $ 7,643  $ 3,486
           
Basic earnings per share  $ 0.31  $ 0.37  $ 0.29  $ 0.45  $ 0.23
Diluted earnings per share  $ 0.31  $ 0.36  $ 0.29  $ 0.43  $ 0.23
Return on average assets 0.68% 0.77% 0.65% 1.05% 0.49%
Return on average common equity 10.54% 12.81% 10.39% 18.06% 9.39%
Efficiency ratio 61.73% 71.41% 51.56% 51.17% 64.92%
Noninterest expenses to average assets 2.63% 2.74% 2.28% 2.48% 2.52%
           
YIELDS (fully tax equivalent)          
Loans not covered under FDIC loss share 5.23% 5.31% 5.32% 5.44% 5.49%
Loans covered under FDIC loss share 14.24% 14.62% 10.16% 25.33% 8.53%
Total portfolio loans 6.39% 6.65% 5.91% 7.19% 5.78%
Securities 2.04% 2.10% 2.59% 2.85% 2.70%
Federal funds sold 0.25% 0.24% 0.27% 0.25% 0.26%
Yield on interest-earning assets 5.25% 5.32% 4.84% 5.90% 4.79%
Interest-bearing deposits 0.84% 0.90% 1.01% 1.12% 1.16%
Subordinated debt 5.43% 5.32% 5.26% 5.31% 5.34%
Borrowed funds 1.76% 1.84% 1.94% 1.99% 1.89%
Cost of paying liabilities 1.08% 1.12% 1.23% 1.36% 1.39%
Net interest spread 4.17% 4.20% 3.61% 4.54% 3.40%
Net interest rate margin 4.33% 4.35% 3.79% 4.75% 3.58%
 
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited)
           
  For the Quarter Ended
  Mar 31, Dec 31, Sep 30, Jun 30, Mar 31,
(In thousands, except per share data) 2012 2011 2011 2011 2011
BALANCE SHEETS          
ASSETS          
Cash and due from banks  $ 27,595  $ 20,791  $ 26,015  $ 22,806  $ 18,542
Federal funds sold  77  143  2,371  1,321  1,464
Interest-bearing deposits  149,000  168,711  240,488  175,676  187,556
Debt and equity investments  520,642  607,709  477,131  486,990  496,419
Loans held for sale  5,813  6,494  5,076  1,688  3,142
           
Portfolio loans not covered under FDIC loss share  1,917,550  1,897,074  1,867,956  1,826,228  1,761,034
Less: Allowance for loan losses  37,596  37,989  42,883  42,157  42,822
Portfolio loans not covered under FDIC loss share, net  1,879,954  1,859,085  1,825,073  1,784,071  1,718,212
Portfolio loans covered under FDIC loss share at fair value, net of the allowance for loan losses  266,239  298,975  324,374  169,113  182,277
Portfolio loans, net  2,146,193  2,158,060  2,149,447  1,953,184  1,900,489
           
Other real estate not covered under FDIC loss share  19,655  17,217  21,370  20,978  28,443
Other real estate covered under FDIC loss share  25,725  36,471  51,193  21,812  22,862
Premises and equipment, net  21,543  18,986  18,976  19,488  20,035
State tax credits, held for sale  48,165  50,446  56,278  57,058  59,928
FDIC loss share receivable  172,497  184,554  194,216  91,859  103,285
Goodwill  30,334  30,334  30,334  3,622  3,622
Core deposit intangible  8,795  9,285  9,471  1,791  1,921
Other assets  69,120  68,578  66,418  65,110  67,937
Total assets  $ 3,245,154  $ 3,377,779  $ 3,348,784  $ 2,923,383  $ 2,915,645
           
LIABILITIES AND SHAREHOLDERS' EQUITY        
Noninterest-bearing deposits  $ 592,172  $ 585,479  $ 557,290  $ 473,688  $ 448,012
Interest-bearing deposits  2,111,985  2,205,874  2,259,972  1,937,589  1,982,418
Total deposits  2,704,157  2,791,353  2,817,262  2,411,277  2,430,430
Subordinated debentures  85,081  85,081  85,081  85,081  85,081
FHLB advances  87,000  102,000  102,000  102,000  107,300
Federal funds purchased  --   --   --   --   -- 
Other borrowings  105,888  154,545  100,729  87,774  97,898
Other liabilities  17,012  5,235  9,241  8,390  10,435
Total liabilities  2,999,138  3,138,214  3,114,313  2,694,522  2,731,144
Shareholders' equity  246,016  239,565  234,471  228,861  184,501
Total liabilities and shareholders' equity  $ 3,245,154  $ 3,377,779  $ 3,348,784  $ 2,923,383  $ 2,915,645
 
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited)
           
  For the Quarter Ended
  Mar 31, Dec 31, Sep 30, Jun 30, Mar 31,
(In thousands, except per share data) 2012 2011 2011 2011 2011
EARNINGS SUMMARY          
Net interest income  $ 30,629  $ 32,204  $ 26,769  $ 31,004  $ 22,708
Provision for loan losses not covered under FDIC loss share  1,718  -   5,400  4,300  3,600
Provision for loan losses covered under FDIC loss share  2,285  (144)  2,672  275  - 
Wealth Management revenue  1,709  1,668  1,832  1,658  1,683
Noninterest income  2,274  (1,067)  6,894  2,560  3,280
Noninterest expense  21,364  23,427  18,302  18,024  17,965
Income before income tax expense  9,245  9,522  9,121  12,623  6,106
Net income  6,185  7,206  5,832  8,273  4,112
Net income available to common shareholders  5,544  6,570  5,200  7,643  3,486
Diluted earnings per share  $ 0.31  $ 0.36  $ 0.29  $ 0.43  $ 0.23
Return on average common equity 10.54% 12.81% 10.39% 18.06% 9.39%
Net interest rate margin (fully tax equivalent) 4.33% 4.35% 3.79% 4.75% 3.58%
Efficiency ratio 61.73% 71.41% 51.56% 51.17% 64.92%
           
MARKET DATA          
Book value per common share  $ 11.94  $ 11.61  $ 11.35  $ 11.05  $ 10.16
Tangible book value per common share  $ 9.74  $ 9.38  $ 9.11  $ 10.74  $ 9.79
Market value per share  $ 11.74  $ 14.80  $ 13.59  $ 13.53  $ 14.07
Period end common shares outstanding  17,796  17,774  17,743  17,739  14,941
Average basic common shares  17,790  17,754  17,741  17,140  14,920
Average diluted common shares  19,243  19,226  19,202  18,602  14,936
           
ASSET QUALITY          
Net charge-offs  $ 3,021  $ 5,683  $ 4,778  $ 5,240  $ 3,537
Nonperforming loans  47,184  41,622  48,038  43,118  43,487
Nonperforming loans to total loans 2.46% 2.19% 2.57% 2.36% 2.47%
Nonperforming assets to total assets* 2.06% 1.74% 2.07% 2.19% 2.49%
Allowance for loan losses to total loans 1.96% 2.00% 2.30% 2.31% 2.43%
Net charge-offs to average loans (annualized) 0.45% 1.04% 1.01% 1.11% 0.81%
           
CAPITAL          
Average common equity to average assets 6.48% 6.01% 6.22% 5.83% 5.21%
Tier 1 capital to risk-weighted assets 12.48% 12.40% 12.24% 14.06% 11.75%
Total capital to risk-weighted assets 13.85% 13.78% 13.70% 15.61% 14.04%
Tier 1 common equity to risk-weighted assets 7.46% 7.32% 7.16% 8.87% 7.14%
Tangible common equity to tangible assets 5.41% 4.99% 4.88% 6.53% 5.03%
           
AVERAGE BALANCES          
Portfolio loans not covered under FDIC loss share  $ 1,891,883  $ 1,872,282  $ 1,835,634  $ 1,787,008  $ 1,769,400
Portfolio loans covered under FDIC loss share  279,700  314,948  256,381  172,324  184,098
Loans held for sale  5,848  4,886  2,857  2,353  2,361
Earning assets  2,877,252  2,970,992  2,834,690  2,644,381  2,610,184
Total assets  3,266,856  3,385,845  3,190,490  2,912,331  2,889,430
Deposits  2,707,042  2,838,536  2,661,978  2,416,412  2,391,008
Shareholders' equity  244,944  236,548  231,538  202,490  183,244
           
LOAN PORTFOLIO          
Commercial and industrial  $ 792,055  $ 763,202  $ 706,117  $ 688,354  $ 612,970
Commercial real estate  806,997  811,570  818,578  789,556  780,764
Construction real estate  148,494  140,147  152,464  158,128  176,249
Residential real estate  157,706  171,034  177,871  176,782  174,405
Consumer and other  12,298  11,121  12,926  13,408  16,646
Portfolio loans covered under FDIC loss share  269,249  300,610  326,942  169,113  182,277
Total loan portfolio  $ 2,186,799  $ 2,197,684  $ 2,194,898  $ 1,995,341  $ 1,943,311
           
* Excludes ORE covered by FDIC shared-loss agreements, except for their inclusion in total assets.    
 
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited)
           
  For the Quarter Ended
  Mar 31, Dec 31, Sep 30, Jun 30, Mar 31,
(In thousands) 2012 2011 2011 2011 2011
DEPOSIT PORTFOLIO          
Noninterest-bearing accounts  $ 592,172  $ 585,479  $ 557,290  $ 473,688  $ 448,012
Interest-bearing transaction accounts  265,604  253,504  241,815  212,431  198,152
Money market and savings accounts  1,126,756  1,135,449  1,117,232  960,139  952,798
Certificates of deposit  719,625  816,921  900,925  765,019  831,468
Total deposit portfolio  $ 2,704,157  $ 2,791,353  $ 2,817,262  $ 2,411,277  $ 2,430,430
           
YIELDS (fully tax equivalent)          
Loans not covered under FDIC loss share 5.23% 5.31% 5.32% 5.44% 5.49%
Loans covered under FDIC loss share 14.24% 14.62% 10.16% 25.33% 8.53%
Total portfolio loans 6.39% 6.65% 5.91% 7.19% 5.78%
Securities 2.04% 2.10% 2.59% 2.85% 2.70%
Federal funds sold 0.25% 0.24% 0.27% 0.25% 0.26%
Yield on interest-earning assets 5.25% 5.32% 4.84% 5.90% 4.79%
Interest-bearing deposits 0.84% 0.90% 1.01% 1.12% 1.16%
Subordinated debt 5.43% 5.32% 5.26% 5.31% 5.34%
Borrowed funds 1.76% 1.84% 1.94% 1.99% 1.89%
Cost of paying liabilities 1.08% 1.12% 1.23% 1.36% 1.39%
Net interest spread 4.17% 4.20% 3.61% 4.54% 3.40%
Net interest rate margin 4.33% 4.35% 3.79% 4.75% 3.58%
           
WEALTH MANAGEMENT          
Trust Assets under management  $ 840,081  $ 831,931  $ 790,129  $ 862,357  $ 875,437
Trust Assets under administration  1,666,943  1,602,969  1,439,947  1,579,065  1,600,471
 
ENTERPRISE FINANCIAL SERVICES CORP
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
           
RECONCILIATIONS OF U.S. GAAP FINANCIAL MEASURES        
  For the Quarter Ended
  Mar 31, Dec 31, Sep 30, Jun 30, Mar 31,
(In thousands) 2012 2011 2011 2011 2011
TIER 1 COMMON EQUITY TO RISK-WEIGHTED ASSETS        
           
Shareholders' equity  $ 246,016  $ 239,565  $ 234,471  $ 228,861  $ 184,501
Less: Goodwill  (30,334)  (30,334)  (30,334)  (3,622)  (3,622)
Less: Intangible assets  (8,795)  (9,285)  (9,471)  (1,791)  (1,921)
Less: Unrealized gains; Plus: Unrealized Losses  (4,744)  (3,602)  (4,718)  (3,994)  (245)
Plus: Qualifying trust preferred securities  80,100  79,874  78,177  76,306  61,520
Other  57  57  59  59  59
Tier 1 capital  282,300  276,275  268,184  295,819  240,292
Less: Preferred stock  (33,496)  (33,293)  (33,094)  (32,900)  (32,707)
Less: Qualifying trust preferred securities  (80,100)  (79,874)  (78,177)  (76,306)  (61,520)
Tier 1 common equity  168,704  163,108  156,913  186,613  146,065
           
Total risk weighted assets determined in accordance with prescribed regulatory requirements  $ 2,262,209  $ 2,227,958  $ 2,190,880  $ 2,104,662  $ 2,045,802
           
Tier 1 common equity to risk weighted assets 7.46% 7.32% 7.16% 8.87% 7.14%
           
SHAREHOLDERS' EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS  
           
Shareholders' equity  $ 246,016  $ 239,565  $ 234,471  $ 228,861  $ 184,501
Less: Preferred stock  (33,496)  (33,293)  (33,094)  (32,900)  (32,707)
Less: Goodwill  (30,334)  (30,334)  (30,334)  (3,622)  (3,622)
Less: Intangible assets  (8,795)  (9,285)  (9,471)  (1,791)  (1,921)
Tangible common equity  $ 173,391  $ 166,653  $ 161,572  $ 190,548  $ 146,251
           
Total assets  $ 3,245,154  $ 3,377,779  $ 3,348,784  $ 2,923,383  $ 2,915,645
Less: Goodwill  (30,334)  (30,334)  (30,334)  (3,622)  (3,622)
Less: Intangible assets  (8,795)  (9,285)  (9,471)  (1,791)  (1,921)
Tangible assets  $ 3,206,025  $ 3,338,160  $ 3,308,979  $ 2,917,970  $ 2,910,102
           
Tangible common equity to tangible assets 5.41% 4.99% 4.88% 6.53% 5.03%


            

Contact Data