EX-99.1 2 hwc-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

img88180657_0.jpg

 

FOR IMMEDIATE RELEASE

January 21, 2025

For more information

Kathryn Shrout Mistich, VP, Investor Relations Manager

504.539.7836 or [email protected]

 

 

Hancock Whitney reports fourth quarter 2024 EPS of $1.40

 

GULFPORT, Miss. (January 21, 2025) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the fourth quarter of 2024. Net income for the fourth quarter of 2024 totaled $122.1 million, or $1.40 per diluted common share (EPS), compared to $115.6 million, or $1.33 per diluted common share, in the third quarter of 2024. The company reported net income for the fourth quarter of 2023 of $50.6 million, or $0.58 per diluted common share. The fourth quarter of 2023 included $75.4 million, or $0.68 per diluted share after-tax, of supplemental disclosure items. Excluding the impact of these supplemental disclosure items, EPS would have been $1.26 per diluted share in the fourth quarter of 2023. There were no supplemental disclosure items in the third or fourth quarters of 2024.

Fourth Quarter 2024 Highlights

Net income totaled $122.1 million, compared to $115.6 million in the prior quarter
Pre-provision net revenue (PPNR) totaled $165.2 million, compared to $166.5 million in the prior quarter
Loans decreased $156.1 million, or 3% linked quarter annualized (LQA)
Deposits increased $509.9 million, or 7% LQA
Criticized commercial loans and nonaccrual loans continued to normalize
ACL coverage solid at 1.47%, up 1 bp compared to the prior quarter
NIM 3.41%, up 2 bps compared to the prior quarter
CET1 ratio estimated at 14.14%, up 36 bps linked-quarter; TCE ratio of 9.47%, down 9 bps linked-quarter; total risk-based capital ratio estimated at nearly 16%
Efficiency ratio of 54.46%, up 4 bps linked-quarter

“The fourth quarter 2024 results reflect a strong conclusion to our year-long 125thanniversary celebration,” said John M. Hairston, President & CEO. “Our team delivered an impressive ROA of 1.40%, additional NIM expansion, and an efficiency ratio of 54.46%. Credit metrics continued to normalize, and we’ve maintained a solid ACL to loans of 1.47%. Our regulatory capital ratios continued to climb, with total risk-based capital reaching nearly 16%. We believe we are well-positioned as we enter 2025, and we are excited for the opportunities that lie ahead, including the announcement earlier today of the acquisition of Sabal Trust Company and the expansion of our outstanding team of revenue

1

 


 

generators and financial center locations. I would like to thank our 3,500 associates, who worked tirelessly to deliver a 125th year we can all be proud of.”

Loans

Total loans were $23.3 billion at December 31, 2024, down $156.1 million, or 1%, from September 30, 2024. Loan contraction was driven by an increase in payoffs of commercial real estate credits, partially offset by seasonal increase in line utilization and higher activity in commercial non-real estate loans.

Average loans totaled $23.2 billion for the fourth quarter of 2024, down $303.5 million, or 1%, linked-quarter. Management expects 2025 period-end loan balances to be up mid-single digits from year-end 2024.

Deposits

Total deposits at December 31, 2024 were $29.5 billion, up $509.9 million, or 2%, from September 30, 2024. The linked-quarter increase in deposits was primarily due to an increase in interest-bearing public funds driven by seasonal inflows, an increase in interest-bearing transactions and savings due to seasonality and competitive products and pricing, and an increase in noninterest-bearing deposits. These increases were partially offset by a decrease in retail time deposits driven by maturity concentration repricing at lower rates and promotional rate reductions during the fourth quarter of 2024 and a decrease in brokered deposits, which matured during the fourth quarter of 2024.

DDAs totaled $10.6 billion at December 31, 2024, up $98.0 million, or 1%, from September 30, 2024 and comprised 36% of total period-end deposits. Interest-bearing transaction and savings deposits totaled $11.3 billion at the end of the fourth quarter of 2024, up $413.1 million, or 4%, linked-quarter. Compared to September 30, 2024, retail time deposits of $4.4 billion were down $326.0 million, or 7%, and brokered deposits were $6.9 million, down $183.6 million, compared to the prior quarter. Interest-bearing public fund deposits increased $508.4 million, or 19%, linked-quarter, totaling $3.2 billion at December 31, 2024.

 

Average deposits for the fourth quarter of 2024 were $29.1 billion, up $168.2 million, or 1%, linked-quarter. Management expects 2025 period-end deposit levels to be up low-single digits from year-end 2024.

Asset Quality

The total allowance for credit losses (ACL) was $342.9 million at December 31, 2024, up $0.2 million, or less than 1%, from September 30, 2024. During the fourth quarter of 2024, the company recorded a provision for credit losses of $11.9 million, compared to a provision for credit losses of $18.6 million in the third quarter of 2024. There were $11.7 million of net charge-offs in the fourth quarter of 2024, or 0.20% of average total loans on an annualized basis, compared to net charge-offs of $18.0 million, or 0.30% of average total loans in the third quarter of 2024. The ratio of ACL to period-end loans was 1.47% at December 31, 2024, compared to 1.46% at September 30, 2024.

 

Criticized commercial loans totaled $623.0 million, or 3.47% of total commercial loans, at December 31, 2024, compared to $508.0 million, or 2.81% of total commercial loans at September 30, 2024. Nonaccrual loans totaled $97.3 million, or 0.42% of total loans, at December 31, 2024, compared to $82.9 million, or 0.35% of total loans, at September 30, 2024. ORE and foreclosed assets were $27.8 million at December 31, 2024, virtually flat compared to September 30, 2024.

2

 


 

Net Interest Income and Net Interest Margin (NIM)

Net interest income (TE) for the fourth quarter of 2024 was $276.3 million, an increase of $1.8 million, or 1%, from the third quarter of 2024. The net interest margin (NIM) (TE) was 3.41% in the fourth quarter of 2024, up 2 bps linked-quarter. Lower rates on deposits (+16 bps), higher securities yields (+1 bp) and a favorable borrowing mix (+5 bps), led to a 22 basis point improvement in NIM, partially offset lower loan yields (-20 bps).

Average earning assets were $32.3 billion for the fourth quarter of 2024, flat, from the third quarter of 2024.

 

Noninterest Income

Noninterest income totaled $91.2 million for the fourth quarter of 2024, down $4.7 million, or 5%, from the third quarter of 2024.

Service charges on deposits were up $0.3 million, or 1%, from the third quarter of 2024. Bank card and ATM fees were down $0.2 million, or 1%, from the third quarter of 2024.

Investment and annuity income and insurance fees were flat linked-quarter. Trust fees were up $0.2 million, or 1% linked-quarter. Fees from secondary mortgage operations totaled $2.6 million for the fourth quarter of 2024, down $0.8 million, or 24%, linked-quarter, due to lower activity.

Other noninterest income was $14.7 million in the fourth quarter of 2024, down $4.1 million, or 22%, from the third quarter of 2024, primarily due to lower derivative income and lower SBA loan income.

Noninterest Expense & Taxes

Noninterest expense totaled $202.3 million, down $1.5 million, or 1% linked-quarter.

Personnel expense totaled $113.7 million in the fourth quarter of 2024, down $2.0 million, or 2%, linked-quarter, due to lower incentives and retirement benefit expenses. Net occupancy and equipment expense totaled $17.9 million in the fourth quarter of 2024, down $0.3 million, or 1%, from the third quarter of 2024. Amortization of intangibles totaled $2.2 million for the fourth quarter of 2024, down $0.1 million, or 4%, linked-quarter.

Net gains on ORE and other foreclosed assets totaled $0.8 million in the fourth quarter of 2024, compared to a net gain of $0.4 million in the third quarter of 2024.

Other expense totaled $69.3 million in the fourth quarter of 2024, up $1.2 million or 2%, linked-quarter, due to higher professional services and other miscellaneous expenses.

The effective income tax rate for the fourth quarter of 2024 was 18.9%.

Capital

Common stockholders’ equity at December 31, 2024 totaled $4.1 billion, down $47 million, or 1%, from September 30, 2024. The tangible common equity (TCE) ratio was 9.47%, down 9 bps linked-quarter. The company’s CET1 ratio is estimated to 14.14% at December 31, 2024, up 36 bps linked-quarter. Total risk-based capital ratio is estimated to be 15.93% at December 31, 2024, up 37 bps

3

 


 

linked-quarter. During the fourth quarter of 2024, the company repurchased 150,000 shares of its common stock at an average price of $52.50 per share. This stock repurchase is pursuant to the company’s share buyback program (which authorized the repurchase of up to 4,297,000 shares of the company’s outstanding common stock), which expired on December 31, 2024. The company repurchased 762,993 shares under this buyback program. The company’s share buyback authorization was renewed by the Board of Directors effective January 1, 2025; under this new authorization, the company may, from time to time, purchase up to 5% of the shares of company common stock outstanding as of December 31, 2024. For more information, please refer to the press release and related Form 8-K dated December 12, 2024 on the company’s investor relations website.

Conference Call and Slide Presentation

Management will host a conference call for analysts and investors at 3:30 p.m. Central Time on Tuesday, January 21, 2025 to review fourth quarter of 2024 results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock Whitney’s website at investors.hancockwhitney.com. A link to the release with additional financial tables, and a link to a slide presentation related to fourth quarter results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial 800-715-9871 or 646-307-1963, access code 6506941.

An audio archive of the conference call will be available under the Investor Relations section of our website. A replay of the call will also be available through January 28, 2025 by dialing 800-770-2030 or 609-800-9909, access code 6506941.

About Hancock Whitney

Since the late 1800s, Hancock Whitney has embodied core values of Honor & Integrity, Strength & Stability, Commitment to Service, Teamwork, and Personal Responsibility. Hancock Whitney offices and financial centers in Mississippi, Alabama, Florida, Louisiana, and Texas offer comprehensive financial products and services, including traditional and online banking; commercial and small business banking; private banking; trust and investment services; healthcare banking; and mortgage services. The company also operates combined loan and deposit production offices in the greater metropolitan areas of Nashville, Tennessee and Atlanta, Georgia. More information is available at www.hancockwhitney.com.

Non-GAAP Financial Measures

This news release includes non-GAAP financial measures to describe Hancock Whitney’s performance. These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. The reconciliations of those measures to GAAP measures are provided either in the financial tables or in Appendix A thereto.

Consistent with the provisions of subpart 229.1400 of the Securities and Exchange Commission’s Regulation S-K, “Disclosures by Bank and Savings and Loan Registrants,” the company presents net interest income, net interest margin and efficiency ratios on a fully taxable equivalent (“TE”) basis. The TE basis adjusts for the tax-favored status of net interest income from certain loans and investments using the statutory federal tax rate to increase tax-exempt interest income to a taxable equivalent basis. The company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

4

 


 

The company presents certain additional non-GAAP financial measures to assist the reader with a better understanding of the company’s performance period over period, as well as to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. The company highlights certain items that are outside of our principal business and/or are not indicative of forward-looking trends in supplemental disclosures items below our GAAP financial data and presents certain “Adjusted” ratios that exclude these disclosed items. These adjusted ratios provide management or the reader with a measure that may be more indicative of forward-looking trends in our business, as well as demonstrates the effects of significant gains or losses and changes.

We define Adjusted Pre-Provision Net Revenue as net income excluding provision expense and income tax expense, plus the taxable equivalent adjustment (as defined above), less supplemental disclosure items (as defined above). Management believes that adjusted pre-provision net revenue is a useful financial measure because it enables investors and others to assess the company’s ability to generate capital to cover credit losses through a credit cycle. We define Adjusted Revenue as net interest income (te) and noninterest income less supplemental disclosure items. We define Adjusted Noninterest Expense as noninterest expense less supplemental disclosure items. We define our Efficiency Ratio as noninterest expense to total net interest income (te) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items, if applicable. Management believes adjusted revenue, adjusted noninterest expense and the efficiency ratio are useful measures as they provide a greater understanding of ongoing operations and enhance comparability with prior periods.

Important Cautionary Statement about Forward-Looking Statements

This release contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements that we may make include statements regarding our expectations of our performance and financial condition, balance sheet and revenue growth, the provision for credit losses, capital levels, deposits (including growth, pricing, and betas), investment portfolio, other sources of liquidity, loan growth expectations, management’s predictions about charge-offs for loans, general economic business conditions in our local markets, Federal Reserve action with respect to interest rates, the effects of war or other conflicts, acts of terrorism, climate change, the impact of natural or man-made disasters, the adequacy of our enterprise risk management framework, potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings, assessments, and enforcement actions, as well as the impact of negative developments affecting the banking industry and the resulting media coverage; the potential impact of current (including Sabal Trust Company) or future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses, success of revenue-generating and cost reduction initiatives, the effectiveness of derivative financial instruments and hedging activities to manage risks, projected tax rates, increased cybersecurity risks, including potential business disruptions or financial losses, the adequacy of our internal controls over financial and non-financial reporting, the financial impact of regulatory requirements and tax reform legislation, deposit trends, credit quality trends, the impact of current and future economic conditions, including the effects of declines in the real estate market, high unemployment, inflationary pressures, tariffs or trade wars, increasing insurance costs, elevated interest rates, including the impact of changes in interest rates on our financial projections, models and guidance and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing, net interest margin trends,

5

 


 

future expense levels, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts and expected returns. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook," or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.

Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward-looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023, and in other periodic reports that we file with the SEC.

 

 

6

 


 

HANCOCK WHITNEY CORPORATION

 

FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

12/31/2024

 

 

9/30/2024

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2023

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

273,556

 

 

$

271,764

 

 

$

269,460

 

 

$

1,081,921

 

 

$

1,097,599

 

Net interest income (TE) (a)

 

 

276,291

 

 

 

274,457

 

 

 

272,294

 

 

 

1,093,007

 

 

 

1,108,706

 

Provision for credit losses

 

 

11,912

 

 

 

18,564

 

 

 

16,952

 

 

 

52,167

 

 

 

59,103

 

Noninterest income

 

 

91,209

 

 

 

95,895

 

 

 

38,951

 

 

 

364,129

 

 

 

288,480

 

Noninterest expense

 

 

202,333

 

 

 

203,839

 

 

 

229,151

 

 

 

819,910

 

 

 

836,848

 

Income tax expense

 

 

28,446

 

 

 

29,684

 

 

 

11,705

 

 

 

113,158

 

 

 

97,526

 

Net income

 

$

122,074

 

 

$

115,572

 

 

$

50,603

 

 

$

460,815

 

 

$

392,602

 

Supplemental disclosure items - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

$

 

 

$

 

 

$

16,126

 

 

$

 

 

$

16,126

 

Loss on securities portfolio restructure

 

 

 

 

 

 

 

 

(65,380

)

 

 

 

 

 

(65,380

)

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

 

 

 

 

 

 

 

26,123

 

 

 

3,800

 

 

 

26,123

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

23,299,447

 

 

$

23,455,587

 

 

$

23,921,917

 

 

$

23,299,447

 

 

$

23,921,917

 

Securities

 

 

7,597,154

 

 

 

7,769,780

 

 

 

7,599,974

 

 

 

7,597,154

 

 

 

7,599,974

 

Earning assets

 

 

31,857,841

 

 

 

32,045,222

 

 

 

32,175,097

 

 

 

31,857,841

 

 

 

32,175,097

 

Total assets

 

 

35,081,785

 

 

 

35,238,107

 

 

 

35,578,573

 

 

 

35,081,785

 

 

 

35,578,573

 

Noninterest-bearing deposits

 

 

10,597,461

 

 

 

10,499,476

 

 

 

11,030,515

 

 

 

10,597,461

 

 

 

11,030,515

 

Total deposits

 

 

29,492,851

 

 

 

28,982,905

 

 

 

29,690,059

 

 

 

29,492,851

 

 

 

29,690,059

 

Common stockholders' equity

 

 

4,127,636

 

 

 

4,174,687

 

 

 

3,803,661

 

 

 

4,127,636

 

 

 

3,803,661

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

23,248,512

 

 

$

23,552,002

 

 

$

23,795,681

 

 

$

23,630,743

 

 

$

23,594,579

 

Securities (b)

 

 

8,257,061

 

 

 

8,218,896

 

 

 

8,579,444

 

 

 

8,221,973

 

 

 

8,901,626

 

Earning assets

 

 

32,333,012

 

 

 

32,263,748

 

 

 

33,128,130

 

 

 

32,422,554

 

 

 

33,160,791

 

Total assets

 

 

34,770,663

 

 

 

34,780,386

 

 

 

35,538,300

 

 

 

34,912,199

 

 

 

35,633,442

 

Noninterest-bearing deposits

 

 

10,409,022

 

 

 

10,359,390

 

 

 

11,132,354

 

 

 

10,491,504

 

 

 

11,919,234

 

Total deposits

 

 

29,108,381

 

 

 

28,940,163

 

 

 

29,974,941

 

 

 

29,168,855

 

 

 

29,478,481

 

Common stockholders' equity

 

 

4,138,326

 

 

 

4,021,211

 

 

 

3,560,978

 

 

 

3,951,871

 

 

 

3,528,911

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

1.40

 

 

$

1.33

 

 

$

0.58

 

 

$

5.28

 

 

$

4.50

 

Cash dividends per share

 

 

0.40

 

 

 

0.40

 

 

 

0.30

 

 

 

1.50

 

 

 

1.20

 

Book value per share (period-end)

 

 

47.93

 

 

 

48.47

 

 

 

44.05

 

 

 

47.93

 

 

 

44.05

 

Tangible book value per share (period-end)

 

 

37.58

 

 

 

38.10

 

 

 

33.63

 

 

 

37.58

 

 

 

33.63

 

Weighted average number of shares - diluted

 

 

86,602

 

 

 

86,560

 

 

 

86,604

 

 

 

86,648

 

 

 

86,423

 

Period-end number of shares

 

 

86,124

 

 

 

86,136

 

 

 

86,345

 

 

 

86,124

 

 

 

86,345

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

62.40

 

 

$

57.78

 

 

$

49.65

 

 

$

62.40

 

 

$

54.38

 

Low sales price

 

 

48.36

 

 

 

45.26

 

 

 

32.16

 

 

 

41.19

 

 

 

31.02

 

Period-end closing price

 

 

54.72

 

 

 

51.17

 

 

 

48.59

 

 

 

54.72

 

 

 

48.59

 

Trading volume

 

 

32,670

 

 

 

35,017

 

 

 

38,574

 

 

 

127,503

 

 

 

150,965

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.40

%

 

 

1.32

%

 

 

0.56

%

 

 

1.32

%

 

 

1.10

%

Return on average common equity

 

 

11.74

%

 

 

11.43

%

 

 

5.64

%

 

 

11.66

%

 

 

11.13

%

Return on average tangible common equity

 

 

14.96

%

 

 

14.70

%

 

 

7.55

%

 

 

15.08

%

 

 

14.97

%

Tangible common equity ratio (c)

 

 

9.47

%

 

 

9.56

%

 

 

8.37

%

 

 

9.47

%

 

 

8.37

%

Net interest margin (TE)

 

 

3.41

%

 

 

3.39

%

 

 

3.27

%

 

 

3.37

%

 

 

3.34

%

Noninterest income as a percentage of total revenue (TE)

 

 

24.82

%

 

 

25.89

%

 

 

12.51

%

 

 

24.99

%

 

 

20.65

%

Efficiency ratio (d)

 

 

54.46

%

 

 

54.42

%

 

 

55.58

%

 

 

55.36

%

 

 

55.25

%

Average loan/deposit ratio

 

 

79.87

%

 

 

81.38

%

 

 

79.39

%

 

 

81.01

%

 

 

80.04

%

Allowance for loan losses as a percentage of period-end loans

 

 

1.37

%

 

 

1.35

%

 

 

1.29

%

 

 

1.37

%

 

 

1.29

%

Allowance for credit losses as a percentage of period-end loans (e)

 

 

1.47

%

 

 

1.46

%

 

 

1.41

%

 

 

1.47

%

 

 

1.41

%

Annualized net charge-offs to average loans

 

 

0.20

%

 

 

0.30

%

 

 

0.27

%

 

 

0.19

%

 

 

0.27

%

Allowance for loan losses as a % of nonaccrual loans

 

 

327.61

%

 

 

382.87

%

 

 

521.56

%

 

 

327.61

%

 

 

521.56

%

FTE headcount

 

 

3,476

 

 

 

3,458

 

 

 

3,591

 

 

 

3,476

 

 

 

3,591

 

(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

(b) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

 

(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items noted above.

 

(e) The allowance for credit losses includes the allowance for loan and lease losses and the reserve for unfunded lending commitments.

 

 

 

 

7

 


 

HANCOCK WHITNEY CORPORATION

 

QUARTERLY FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

Three Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

3/31/2024

 

 

12/31/2023

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

273,556

 

 

$

271,764

 

 

$

270,430

 

 

$

266,171

 

 

$

269,460

 

Net interest income (TE) (a)

 

 

276,291

 

 

 

274,457

 

 

 

273,258

 

 

 

269,001

 

 

 

272,294

 

Provision for credit losses

 

 

11,912

 

 

 

18,564

 

 

 

8,723

 

 

 

12,968

 

 

 

16,952

 

Noninterest income

 

 

91,209

 

 

 

95,895

 

 

 

89,174

 

 

 

87,851

 

 

 

38,951

 

Noninterest expense

 

 

202,333

 

 

 

203,839

 

 

 

206,016

 

 

 

207,722

 

 

 

229,151

 

Income tax expense

 

 

28,446

 

 

 

29,684

 

 

 

30,308

 

 

 

24,720

 

 

 

11,705

 

Net income

 

$

122,074

 

 

$

115,572

 

 

$

114,557

 

 

$

108,612

 

 

$

50,603

 

Supplemental disclosure items - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

$

 

 

$

 

 

$

 

 

$

 

 

$

16,126

 

Loss on securities portfolio restructure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(65,380

)

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

3,800

 

 

 

26,123

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

23,299,447

 

 

$

23,455,587

 

 

$

23,911,616

 

 

$

23,970,938

 

 

$

23,921,917

 

Securities

 

 

7,597,154

 

 

 

7,769,780

 

 

 

7,535,836

 

 

 

7,559,182

 

 

 

7,599,974

 

Earning assets

 

 

31,857,841

 

 

 

32,045,222

 

 

 

32,056,415

 

 

 

31,985,610

 

 

 

32,175,097

 

Total assets

 

 

35,081,785

 

 

 

35,238,107

 

 

 

35,412,291

 

 

 

35,247,119

 

 

 

35,578,573

 

Noninterest-bearing deposits

 

 

10,597,461

 

 

 

10,499,476

 

 

 

10,642,213

 

 

 

10,802,127

 

 

 

11,030,515

 

Total deposits

 

 

29,492,851

 

 

 

28,982,905

 

 

 

29,200,718

 

 

 

29,775,906

 

 

 

29,690,059

 

Common stockholders' equity

 

 

4,127,636

 

 

 

4,174,687

 

 

 

3,920,718

 

 

 

3,853,436

 

 

 

3,803,661

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

23,248,512

 

 

$

23,552,002

 

 

$

23,917,361

 

 

$

23,810,163

 

 

$

23,795,681

 

Securities (b)

 

 

8,257,061

 

 

 

8,218,896

 

 

 

8,214,172

 

 

 

8,197,410

 

 

 

8,579,444

 

Earning assets

 

 

32,333,012

 

 

 

32,263,748

 

 

 

32,539,363

 

 

 

32,556,821

 

 

 

33,128,130

 

Total assets

 

 

34,770,663

 

 

 

34,780,386

 

 

 

34,998,880

 

 

 

35,101,869

 

 

 

35,538,300

 

Noninterest-bearing deposits

 

 

10,409,022

 

 

 

10,359,390

 

 

 

10,526,903

 

 

 

10,673,060

 

 

 

11,132,354

 

Total deposits

 

 

29,108,381

 

 

 

28,940,163

 

 

 

29,069,097

 

 

 

29,560,956

 

 

 

29,974,941

 

Common stockholders' equity

 

 

4,138,326

 

 

 

4,021,211

 

 

 

3,826,296

 

 

 

3,818,840

 

 

 

3,560,978

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

1.40

 

 

$

1.33

 

 

$

1.31

 

 

$

1.24

 

 

$

0.58

 

Cash dividends per share

 

 

0.40

 

 

 

0.40

 

 

 

0.40

 

 

 

0.30

 

 

 

0.30

 

Book value per share (period-end)

 

 

47.93

 

 

 

48.47

 

 

 

45.40

 

 

 

44.49

 

 

 

44.05

 

Tangible book value per share (period-end)

 

 

37.58

 

 

 

38.10

 

 

 

35.04

 

 

 

34.12

 

 

 

33.63

 

Weighted average number of shares - diluted

 

 

86,602

 

 

 

86,560

 

 

 

86,765

 

 

 

86,726

 

 

 

86,604

 

Period-end number of shares

 

 

86,124

 

 

 

86,136

 

 

 

86,355

 

 

 

86,622

 

 

 

86,345

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

62.40

 

 

$

57.78

 

 

$

49.11

 

 

$

49.10

 

 

$

49.65

 

Low sales price

 

 

48.36

 

 

 

45.26

 

 

 

41.56

 

 

 

41.19

 

 

 

32.16

 

Period-end closing price

 

 

54.72

 

 

 

51.17

 

 

 

47.83

 

 

 

46.04

 

 

 

48.59

 

Trading volume

 

 

32,670

 

 

 

35,017

 

 

 

29,308

 

 

 

30,508

 

 

 

38,574

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.40

%

 

 

1.32

%

 

 

1.32

%

 

 

1.24

%

 

 

0.56

%

Return on average common equity

 

 

11.74

%

 

 

11.43

%

 

 

12.04

%

 

 

11.44

%

 

 

5.64

%

Return on average tangible common equity

 

 

14.96

%

 

 

14.70

%

 

 

15.73

%

 

 

14.96

%

 

 

7.55

%

Tangible common equity ratio (c)

 

 

9.47

%

 

 

9.56

%

 

 

8.77

%

 

 

8.61

%

 

 

8.37

%

Net interest margin (TE)

 

 

3.41

%

 

 

3.39

%

 

 

3.37

%

 

 

3.32

%

 

 

3.27

%

Noninterest income as a percentage of total revenue (TE)

 

 

24.82

%

 

 

25.89

%

 

 

24.60

%

 

 

24.62

%

 

 

12.51

%

Efficiency ratio (d)

 

 

54.46

%

 

 

54.42

%

 

 

56.18

%

 

 

56.44

%

 

 

55.58

%

Average loan/deposit ratio

 

 

79.87

%

 

 

81.38

%

 

 

82.28

%

 

 

80.55

%

 

 

79.39

%

Allowance for loan losses as a percentage of period-end loans

 

 

1.37

%

 

 

1.35

%

 

 

1.32

%

 

 

1.31

%

 

 

1.29

%

Allowance for credit losses as a percentage of period-end loans (e)

 

 

1.47

%

 

 

1.46

%

 

 

1.43

%

 

 

1.42

%

 

 

1.41

%

Annualized net charge-offs to average loans

 

 

0.20

%

 

 

0.30

%

 

 

0.12

%

 

 

0.15

%

 

 

0.27

%

Allowance for loan losses as a % of nonaccrual loans

 

 

327.61

%

 

 

382.87

%

 

 

366.54

%

 

 

382.21

%

 

 

521.56

%

FTE headcount

 

 

3,476

 

 

 

3,458

 

 

 

3,541

 

 

 

3,564

 

 

 

3,591

 

(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

(b) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.

 

(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosures noted above.

 

(e) The allowance for credit losses includes the allowance for loan and lease losses and the reserve for unfunded lending commitments.

 

 

 

 

 

8

 


 

HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(dollars in thousands, except per share data)

 

12/31/2024

 

 

9/30/2024

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2023

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

414,286

 

 

$

429,476

 

 

$

426,794

 

 

$

1,692,991

 

 

$

1,620,497

 

Interest income (TE) (f)

 

 

417,021

 

 

 

432,169

 

 

 

429,628

 

 

 

1,704,077

 

 

 

1,631,604

 

Interest expense

 

 

140,730

 

 

 

157,712

 

 

 

157,334

 

 

 

611,070

 

 

 

522,898

 

Net interest income (TE)

 

 

276,291

 

 

 

274,457

 

 

 

272,294

 

 

 

1,093,007

 

 

 

1,108,706

 

Provision for credit losses

 

 

11,912

 

 

 

18,564

 

 

 

16,952

 

 

 

52,167

 

 

 

59,103

 

Noninterest income

 

 

91,209

 

 

 

95,895

 

 

 

38,951

 

 

 

364,129

 

 

 

288,480

 

Noninterest expense

 

 

202,333

 

 

 

203,839

 

 

 

229,151

 

 

 

819,910

 

 

 

836,848

 

Income before income taxes

 

 

150,520

 

 

 

145,256

 

 

 

62,308

 

 

 

573,973

 

 

 

490,128

 

Income tax expense

 

 

28,446

 

 

 

29,684

 

 

 

11,705

 

 

 

113,158

 

 

 

97,526

 

Net income

 

$

122,074

 

 

$

115,572

 

 

$

50,603

 

 

$

460,815

 

 

$

392,602

 

Supplemental disclosure items - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

$

 

 

$

 

 

$

16,126

 

 

$

 

 

$

16,126

 

Loss on securities portfolio restructure

 

 

 

 

 

 

 

 

(65,380

)

 

 

 

 

 

(65,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

 

 

 

 

 

 

 

26,123

 

 

 

3,800

 

 

 

26,123

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

23,447

 

 

$

23,144

 

 

$

21,643

 

 

$

91,105

 

 

$

86,020

 

Trust fees

 

 

18,170

 

 

 

18,014

 

 

 

16,845

 

 

 

71,734

 

 

 

67,565

 

Bank card and ATM fees

 

 

21,403

 

 

 

21,639

 

 

 

20,708

 

 

 

85,491

 

 

 

82,966

 

Investment and annuity fees and insurance commissions

 

 

10,901

 

 

 

10,890

 

 

 

11,086

 

 

 

43,424

 

 

 

36,714

 

Secondary mortgage market operations

 

 

2,558

 

 

 

3,379

 

 

 

2,083

 

 

 

12,374

 

 

 

9,159

 

Securities transactions, net

 

 

 

 

 

 

 

 

(65,380

)

 

 

 

 

 

(65,380

)

Other income

 

 

14,730

 

 

 

18,829

 

 

 

31,966

 

 

 

60,001

 

 

 

71,436

 

Total noninterest income

 

$

91,209

 

 

$

95,895

 

 

$

38,951

 

 

$

364,129

 

 

$

288,480

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

113,723

 

 

$

115,771

 

 

$

114,342

 

 

$

469,377

 

 

$

460,795

 

Net occupancy and equipment expense

 

 

17,862

 

 

 

18,127

 

 

 

17,523

 

 

 

71,082

 

 

 

70,425

 

Other real estate and foreclosed assets (income) expense, net

 

 

(763

)

 

 

(411

)

 

 

(471

)

 

 

(2,469

)

 

 

(624

)

Other expense

 

 

69,305

 

 

 

68,060

 

 

 

95,085

 

 

 

272,507

 

 

 

294,696

 

Amortization of intangibles

 

 

2,206

 

 

 

2,292

 

 

 

2,672

 

 

 

9,413

 

 

 

11,556

 

Total noninterest expense

 

$

202,333

 

 

$

203,839

 

 

$

229,151

 

 

$

819,910

 

 

$

836,848

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.41

 

 

$

1.33

 

 

$

0.58

 

 

$

5.30

 

 

$

4.51

 

Diluted

 

 

1.40

 

 

 

1.33

 

 

 

0.58

 

 

 

5.28

 

 

 

4.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

 

 

 

9

 


 

HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(in thousands, except per share data)

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

3/31/2024

 

 

12/31/2023

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

414,286

 

 

$

429,476

 

 

$

427,545

 

 

$

421,684

 

 

$

426,794

 

Interest income (TE) (f)

 

 

417,021

 

 

 

432,169

 

 

 

430,373

 

 

 

424,514

 

 

 

429,628

 

Interest expense

 

 

140,730

 

 

 

157,712

 

 

 

157,115

 

 

 

155,513

 

 

 

157,334

 

Net interest income (TE)

 

 

276,291

 

 

 

274,457

 

 

 

273,258

 

 

 

269,001

 

 

 

272,294

 

Provision for credit losses

 

 

11,912

 

 

 

18,564

 

 

 

8,723

 

 

 

12,968

 

 

 

16,952

 

Noninterest income

 

 

91,209

 

 

 

95,895

 

 

 

89,174

 

 

 

87,851

 

 

 

38,951

 

Noninterest expense

 

 

202,333

 

 

 

203,839

 

 

 

206,016

 

 

 

207,722

 

 

 

229,151

 

Income before income taxes

 

 

150,520

 

 

 

145,256

 

 

 

144,865

 

 

 

133,332

 

 

 

62,308

 

Income tax expense

 

 

28,446

 

 

 

29,684

 

 

 

30,308

 

 

 

24,720

 

 

 

11,705

 

Net income

 

$

122,074

 

 

$

115,572

 

 

$

114,557

 

 

$

108,612

 

 

$

50,603

 

Supplemental disclosure items - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

$

 

 

$

 

 

$

 

 

$

 

 

$

16,126

 

Loss on securities portfolio restructure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(65,380

)

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

3,800

 

 

 

26,123

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

23,447

 

 

$

23,144

 

 

$

22,275

 

 

$

22,239

 

 

$

21,643

 

Trust fees

 

 

18,170

 

 

 

18,014

 

 

 

18,473

 

 

 

17,077

 

 

 

16,845

 

Bank card and ATM fees

 

 

21,403

 

 

 

21,639

 

 

 

21,827

 

 

 

20,622

 

 

 

20,708

 

Investment and annuity fees and insurance commissions

 

 

10,901

 

 

 

10,890

 

 

 

9,789

 

 

 

11,844

 

 

 

11,086

 

Secondary mortgage market operations

 

 

2,558

 

 

 

3,379

 

 

 

3,546

 

 

 

2,891

 

 

 

2,083

 

Securities transactions, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(65,380

)

Other income

 

 

14,730

 

 

 

18,829

 

 

 

13,264

 

 

 

13,178

 

 

 

31,966

 

Total noninterest income

 

$

91,209

 

 

$

95,895

 

 

$

89,174

 

 

$

87,851

 

 

$

38,951

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

113,723

 

 

$

115,771

 

 

$

118,726

 

 

$

121,157

 

 

$

114,342

 

Net occupancy and equipment expense

 

 

17,862

 

 

 

18,127

 

 

 

17,470

 

 

 

17,623

 

 

 

17,523

 

Other real estate and foreclosed assets (income) expense, net

 

 

(763

)

 

 

(411

)

 

 

(1,099

)

 

 

(196

)

 

 

(471

)

Other expense

 

 

69,305

 

 

 

68,060

 

 

 

68,530

 

 

 

66,612

 

 

 

95,085

 

Amortization of intangibles

 

 

2,206

 

 

 

2,292

 

 

 

2,389

 

 

 

2,526

 

 

 

2,672

 

Total noninterest expense

 

$

202,333

 

 

$

203,839

 

 

$

206,016

 

 

$

207,722

 

 

$

229,151

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.41

 

 

$

1.33

 

 

$

1.31

 

 

$

1.25

 

 

$

0.58

 

Diluted

 

 

1.40

 

 

 

1.33

 

 

 

1.31

 

 

 

1.24

 

 

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

 

10

 


 

 

HANCOCK WHITNEY CORPORATION

 

PERIOD-END BALANCE SHEET

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

3/31/2024

 

 

12/31/2023

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

9,876,592

 

 

$

9,588,309

 

 

$

9,847,759

 

 

$

9,926,333

 

 

$

9,957,284

 

Commercial real estate - owner occupied loans

 

 

3,011,955

 

 

 

3,096,173

 

 

 

3,094,258

 

 

 

3,080,192

 

 

 

3,093,763

 

Total commercial and industrial loans

 

 

12,888,547

 

 

 

12,684,482

 

 

 

12,942,017

 

 

 

13,006,525

 

 

 

13,051,047

 

Commercial real estate - income producing loans

 

 

3,798,612

 

 

 

3,988,661

 

 

 

4,053,812

 

 

 

4,042,797

 

 

 

3,986,943

 

Construction and land development loans

 

 

1,281,115

 

 

 

1,423,615

 

 

 

1,528,393

 

 

 

1,541,773

 

 

 

1,551,091

 

Residential mortgage loans

 

 

3,961,328

 

 

 

3,988,309

 

 

 

4,000,211

 

 

 

3,983,321

 

 

 

3,886,072

 

Consumer loans

 

 

1,369,845

 

 

 

1,370,520

 

 

 

1,387,183

 

 

 

1,396,522

 

 

 

1,446,764

 

Total loans

 

 

23,299,447

 

 

 

23,455,587

 

 

 

23,911,616

 

 

 

23,970,938

 

 

 

23,921,917

 

Loans held for sale

 

 

21,525

 

 

 

24,624

 

 

 

27,354

 

 

 

16,470

 

 

 

26,124

 

Securities

 

 

7,597,154

 

 

 

7,769,780

 

 

 

7,535,836

 

 

 

7,559,182

 

 

 

7,599,974

 

Short-term investments

 

 

939,715

 

 

 

795,231

 

 

 

581,609

 

 

 

439,020

 

 

 

627,082

 

Earning assets

 

 

31,857,841

 

 

 

32,045,222

 

 

 

32,056,415

 

 

 

31,985,610

 

 

 

32,175,097

 

Allowance for loan losses

 

 

(318,882

)

 

 

(317,271

)

 

 

(316,148

)

 

 

(313,726

)

 

 

(307,907

)

Goodwill and other intangible assets

 

 

890,677

 

 

 

892,883

 

 

 

895,175

 

 

 

897,564

 

 

 

900,090

 

Other assets

 

 

2,652,149

 

 

 

2,617,273

 

 

 

2,776,849

 

 

 

2,677,671

 

 

 

2,811,293

 

Total assets

 

$

35,081,785

 

 

$

35,238,107

 

 

$

35,412,291

 

 

$

35,247,119

 

 

$

35,578,573

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,597,461

 

 

$

10,499,476

 

 

$

10,642,213

 

 

$

10,802,127

 

 

$

11,030,515

 

Interest-bearing transaction and savings deposits

 

 

11,308,645

 

 

 

10,895,521

 

 

 

10,813,648

 

 

 

10,954,231

 

 

 

10,659,970

 

Interest-bearing public fund deposits

 

 

3,212,500

 

 

 

2,704,106

 

 

 

2,921,724

 

 

 

3,066,270

 

 

 

3,143,015

 

Time deposits

 

 

4,374,245

 

 

 

4,883,802

 

 

 

4,823,133

 

 

 

4,953,278

 

 

 

4,856,559

 

Total interest-bearing deposits

 

 

18,895,390

 

 

 

18,483,429

 

 

 

18,558,505

 

 

 

18,973,779

 

 

 

18,659,544

 

Total deposits

 

 

29,492,851

 

 

 

28,982,905

 

 

 

29,200,718

 

 

 

29,775,906

 

 

 

29,690,059

 

Short-term borrowings

 

 

639,015

 

 

 

1,265,944

 

 

 

1,363,959

 

 

 

667,760

 

 

 

1,154,829

 

Long-term debt

 

 

210,544

 

 

 

236,431

 

 

 

236,393

 

 

 

236,355

 

 

 

236,317

 

Other liabilities

 

 

611,739

 

 

 

578,140

 

 

 

690,503

 

 

 

713,662

 

 

 

693,707

 

Total liabilities

 

 

30,954,149

 

 

 

31,063,420

 

 

 

31,491,573

 

 

 

31,393,683

 

 

 

31,774,912

 

COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock net of treasury and capital surplus

 

 

2,029,122

 

 

 

2,032,599

 

 

 

2,041,597

 

 

 

2,049,215

 

 

 

2,049,184

 

Retained earnings

 

 

2,704,606

 

 

 

2,617,584

 

 

 

2,537,057

 

 

 

2,457,736

 

 

 

2,375,604

 

Accumulated other comprehensive (loss)

 

 

(606,092

)

 

 

(475,496

)

 

 

(657,936

)

 

 

(653,515

)

 

 

(621,127

)

Total common stockholders' equity

 

 

4,127,636

 

 

 

4,174,687

 

 

 

3,920,718

 

 

 

3,853,436

 

 

 

3,803,661

 

Total liabilities & stockholders' equity

 

$

35,081,785

 

 

$

35,238,107

 

 

$

35,412,291

 

 

$

35,247,119

 

 

$

35,578,573

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

3,236,959

 

 

$

3,281,804

 

 

$

3,025,543

 

 

$

2,955,872

 

 

$

2,903,571

 

Tier 1 capital (g)

 

 

3,886,616

 

 

 

3,800,864

 

 

 

3,726,751

 

 

 

3,652,180

 

 

 

3,584,474

 

Common equity as a percentage of total assets

 

 

11.77

%

 

 

11.85

%

 

 

11.07

%

 

 

10.93

%

 

 

10.69

%

Tangible common equity ratio

 

 

9.47

%

 

 

9.56

%

 

 

8.77

%

 

 

8.61

%

 

 

8.37

%

Leverage (Tier 1) ratio (g)

 

 

11.29

%

 

 

11.03

%

 

 

10.71

%

 

 

10.49

%

 

 

10.10

%

Common equity tier 1 (CET1) ratio (g)

 

 

14.14

%

 

 

13.78

%

 

 

13.25

%

 

 

12.65

%

 

 

12.33

%

Tier 1 risk-based capital ratio (g)

 

 

14.14

%

 

 

13.78

%

 

 

13.25

%

 

 

12.65

%

 

 

12.33

%

Total risk-based capital ratio (g)

 

 

15.93

%

 

 

15.56

%

 

 

15.00

%

 

 

14.34

%

 

 

13.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(g) Estimated for most recent period-end. Regulatory capital ratios reflect the election to use the five-year transition rules for the adoption of ASC 326, commonly referred to as Current Expected Credit Loss, or CECL.

 

 

 

11

 


 

HANCOCK WHITNEY CORPORATION

 

AVERAGE BALANCE SHEET

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(in thousands)

 

12/31/2024

 

 

9/30/2024

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2023

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

9,545,824

 

 

$

9,631,318

 

 

$

9,880,704

 

 

$

9,704,956

 

 

$

9,958,680

 

Commercial real estate - owner occupied loans

 

 

3,085,830

 

 

 

3,092,836

 

 

 

3,087,301

 

 

 

3,086,094

 

 

 

3,073,050

 

Total commercial and industrial loans

 

 

12,631,654

 

 

 

12,724,154

 

 

 

12,968,005

 

 

 

12,791,050

 

 

 

13,031,730

 

Commercial real estate - income producing loans

 

 

3,966,010

 

 

 

4,028,195

 

 

 

3,965,280

 

 

 

4,018,355

 

 

 

3,809,437

 

Construction and land development loans

 

 

1,318,306

 

 

 

1,427,592

 

 

 

1,615,599

 

 

 

1,454,271

 

 

 

1,715,008

 

Residential mortgage loans

 

 

3,967,895

 

 

 

3,996,986

 

 

 

3,803,702

 

 

 

3,982,122

 

 

 

3,541,245

 

Consumer loans

 

 

1,364,647

 

 

 

1,375,075

 

 

 

1,443,095

 

 

 

1,384,945

 

 

 

1,497,159

 

Total loans

 

 

23,248,512

 

 

 

23,552,002

 

 

 

23,795,681

 

 

 

23,630,743

 

 

 

23,594,579

 

Loans held for sale

 

 

21,082

 

 

 

26,565

 

 

 

12,347

 

 

 

22,027

 

 

 

25,972

 

Securities (h)

 

 

8,257,061

 

 

 

8,218,896

 

 

 

8,579,444

 

 

 

8,221,973

 

 

 

8,901,626

 

Short-term investments

 

 

806,357

 

 

 

466,285

 

 

 

740,658

 

 

 

547,811

 

 

 

638,614

 

Earning assets

 

 

32,333,012

 

 

 

32,263,748

 

 

 

33,128,130

 

 

 

32,422,554

 

 

 

33,160,791

 

Allowance for loan losses

 

 

(317,256

)

 

 

(317,969

)

 

 

(307,434

)

 

 

(315,738

)

 

 

(310,910

)

Goodwill and other intangible assets

 

 

891,741

 

 

 

893,997

 

 

 

901,377

 

 

 

895,200

 

 

 

905,610

 

Other assets

 

 

1,863,166

 

 

 

1,940,610

 

 

 

1,816,227

 

 

 

1,910,183

 

 

 

1,877,951

 

Total assets

 

$

34,770,663

 

 

$

34,780,386

 

 

$

35,538,300

 

 

$

34,912,199

 

 

$

35,633,442

 

LIABILITIES AND COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,409,022

 

 

$

10,359,390

 

 

$

11,132,354

 

 

$

10,491,504

 

 

$

11,919,234

 

Interest-bearing transaction and savings deposits

 

 

11,127,229

 

 

 

10,905,268

 

 

 

10,681,936

 

 

 

10,891,784

 

 

 

10,598,553

 

Interest-bearing public fund deposits

 

 

2,899,788

 

 

 

2,770,592

 

 

 

2,896,317

 

 

 

2,938,699

 

 

 

2,971,603

 

Time deposits

 

 

4,672,342

 

 

 

4,904,913

 

 

 

5,264,334

 

 

 

4,846,868

 

 

 

3,989,091

 

Total interest-bearing deposits

 

 

18,699,359

 

 

 

18,580,773

 

 

 

18,842,587

 

 

 

18,677,351

 

 

 

17,559,247

 

Total deposits

 

 

29,108,381

 

 

 

28,940,163

 

 

 

29,974,941

 

 

 

29,168,855

 

 

 

29,478,481

 

Short-term borrowings

 

 

672,252

 

 

 

972,148

 

 

 

993,810

 

 

 

891,440

 

 

 

1,693,433

 

Long-term debt

 

 

227,714

 

 

 

236,412

 

 

 

236,298

 

 

 

234,197

 

 

 

239,141

 

Other liabilities

 

 

623,990

 

 

 

610,452

 

 

 

772,273

 

 

 

665,836

 

 

 

693,476

 

Common stockholders' equity

 

 

4,138,326

 

 

 

4,021,211

 

 

 

3,560,978

 

 

 

3,951,871

 

 

 

3,528,911

 

Total liabilities & stockholders' equity

 

$

34,770,663

 

 

$

34,780,386

 

 

$

35,538,300

 

 

$

34,912,199

 

 

$

35,633,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(h) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

12

 


 

 

HANCOCK WHITNEY CORPORATION

 

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

12/31/2024

 

 

9/30/2024

 

 

12/31/2023

 

(dollars in millions)

 

Average
 Balance

 

 

Interest

 

 

Rate

 

 

Average
  Balance

 

 

Interest

 

 

Rate

 

 

Average
 Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

17,916.0

 

 

$

283.4

 

 

 

6.29

%

 

$

18,179.9

 

 

$

298.5

 

 

 

6.53

%

 

$

18,548.9

 

 

$

297.6

 

 

 

6.37

%

Residential mortgage loans

 

 

3,967.9

 

 

 

38.3

 

 

 

3.86

%

 

 

3,997.0

 

 

 

39.9

 

 

 

3.99

%

 

 

3,803.7

 

 

 

35.2

 

 

 

3.70

%

Consumer loans

 

 

1,364.6

 

 

 

29.1

 

 

 

8.47

%

 

 

1,375.1

 

 

 

30.6

 

 

 

8.85

%

 

 

1,443.1

 

 

 

31.9

 

 

 

8.79

%

Loan fees & late charges

 

 

 

 

 

0.6

 

 

 

0.00

%

 

 

 

 

 

1.9

 

 

 

0.00

%

 

 

 

 

 

1.4

 

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

23,248.5

 

 

 

351.4

 

 

 

6.02

%

 

 

23,552.0

 

 

 

370.9

 

 

 

6.27

%

 

 

23,795.7

 

 

 

366.1

 

 

 

6.11

%

Loans held for sale

 

 

21.1

 

 

 

0.3

 

 

 

6.08

%

 

 

26.5

 

 

 

0.6

 

 

 

8.63

%

 

 

12.3

 

 

 

0.3

 

 

 

8.52

%

US Treasury and government agency securities

 

 

595.1

 

 

 

4.5

 

 

 

3.04

%

 

 

556.4

 

 

 

4.1

 

 

 

2.92

%

 

 

654.1

 

 

 

5.2

 

 

 

3.18

%

CMOs and mortgage backed securities

 

 

6,812.8

 

 

 

45.2

 

 

 

2.65

%

 

 

6,807.9

 

 

 

44.2

 

 

 

2.60

%

 

 

7,031.9

 

 

 

41.2

 

 

 

2.34

%

Municipals (TE)

 

 

825.7

 

 

 

6.1

 

 

 

2.96

%

 

 

831.1

 

 

 

6.2

 

 

 

2.96

%

 

 

870.0

 

 

 

6.5

 

 

 

2.97

%

Other securities

 

 

23.4

 

 

 

0.2

 

 

 

3.87

%

 

 

23.5

 

 

 

0.2

 

 

 

3.86

%

 

 

23.4

 

 

 

0.2

 

 

 

3.51

%

Total securities (TE) (l)

 

 

8,257.0

 

 

 

56.0

 

 

 

2.71

%

 

 

8,218.9

 

 

 

54.7

 

 

 

2.66

%

 

 

8,579.4

 

 

 

53.1

 

 

 

2.47

%

Total short-term investments

 

 

806.4

 

 

 

9.3

 

 

 

4.59

%

 

 

466.3

 

 

 

6.0

 

 

 

5.16

%

 

 

740.7

 

 

 

10.1

 

 

 

5.43

%

Average earning assets yield (TE)

 

$

32,333.0

 

 

$

417.0

 

 

 

5.14

%

 

$

32,263.7

 

 

$

432.2

 

 

 

5.34

%

 

$

33,128.1

 

 

$

429.6

 

 

 

5.16

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

11,127.2

 

 

$

61.6

 

 

 

2.20

%

 

$

10,905.3

 

 

$

65.1

 

 

 

2.37

%

 

$

10,681.9

 

 

$

56.9

 

 

 

2.11

%

Time deposits

 

 

4,672.3

 

 

 

50.0

 

 

 

4.26

%

 

 

4,904.9

 

 

 

57.5

 

 

 

4.66

%

 

 

5,264.3

 

 

 

62.4

 

 

 

4.71

%

Public funds

 

 

2,899.8

 

 

 

23.5

 

 

 

3.22

%

 

 

2,770.6

 

 

 

24.6

 

 

 

3.54

%

 

 

2,896.3

 

 

 

26.8

 

 

 

3.68

%

Total interest-bearing deposits

 

 

18,699.3

 

 

 

135.1

 

 

 

2.87

%

 

 

18,580.8

 

 

 

147.2

 

 

 

3.15

%

 

 

18,842.5

 

 

 

146.1

 

 

 

3.08

%

Short-term borrowings

 

 

672.3

 

 

 

2.5

 

 

 

1.51

%

 

 

972.2

 

 

 

7.4

 

 

 

3.04

%

 

 

993.8

 

 

 

8.1

 

 

 

3.24

%

Long-term debt

 

 

227.7

 

 

 

3.1

 

 

 

5.38

%

 

 

236.4

 

 

 

3.1

 

 

 

5.18

%

 

 

236.3

 

 

 

3.1

 

 

 

5.19

%

Total borrowings

 

 

900.0

 

 

 

5.6

 

 

 

2.49

%

 

 

1,208.6

 

 

 

10.5

 

 

 

3.46

%

 

 

1,230.1

 

 

 

11.2

 

 

 

3.62

%

Total interest-bearing liabilities cost

 

 

19,599.3

 

 

 

140.7

 

 

 

2.86

%

 

 

19,789.4

 

 

 

157.7

 

 

 

3.17

%

 

 

20,072.6

 

 

 

157.3

 

 

 

3.11

%

Net interest-free funding sources

 

 

12,733.7

 

 

 

 

 

 

 

 

 

12,474.3

 

 

 

 

 

 

 

 

 

13,055.5

 

 

 

 

 

 

 

Total cost of funds

 

 

32,333.0

 

 

 

140.7

 

 

 

1.73

%

 

 

32,263.7

 

 

 

157.7

 

 

 

1.94

%

 

 

33,128.1

 

 

 

157.3

 

 

 

1.88

%

Net Interest Spread (TE)

 

 

 

 

$

276.3

 

 

 

2.28

%

 

 

 

 

$

274.5

 

 

 

2.17

%

 

 

 

 

$

272.3

 

 

 

2.05

%

Net Interest Margin (TE)

 

$

32,333.0

 

 

$

276.3

 

 

 

3.41

%

 

$

32,263.7

 

 

$

274.5

 

 

 

3.39

%

 

$

33,128.1

 

 

$

272.3

 

 

 

3.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(i) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

(j) Includes nonaccrual loans.

 

(k) Included in interest income is net purchase accounting accretion of $0.5 million, $0.5 million and $0.4 million for the three months ended December 31, 2024, September 30, 2024, and December 31, 2023, respectively.

 

(l) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

13

 


 

HANCOCK WHITNEY CORPORATION

 

AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

12/31/2024

 

 

12/31/2023

 

(dollars in millions)

 

Average
 Balance

 

 

Interest

 

 

Rate

 

 

Average
 Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

18,263.7

 

 

$

1,179.0

 

 

 

6.46

%

 

$

18,556.2

 

 

$

1,131.8

 

 

 

6.10

%

Residential mortgage loans

 

 

3,982.1

 

 

 

152.8

 

 

 

3.84

%

 

 

3,541.2

 

 

 

128.3

 

 

 

3.62

%

Consumer loans

 

 

1,384.9

 

 

 

121.5

 

 

 

8.78

%

 

 

1,497.2

 

 

 

124.0

 

 

 

8.28

%

Loan fees & late charges

 

 

 

 

 

5.5

 

 

 

0.00

%

 

 

 

 

 

1.3

 

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

23,630.7

 

 

 

1,458.8

 

 

 

6.17

%

 

 

23,594.6

 

 

 

1,385.4

 

 

 

5.87

%

Loans held for sale

 

 

22.0

 

 

 

1.6

 

 

 

7.44

%

 

 

26.0

 

 

 

1.7

 

 

 

6.63

%

US Treasury and government agency securities

 

 

549.9

 

 

 

15.8

 

 

 

2.87

%

 

 

567.2

 

 

 

15.3

 

 

 

2.70

%

CMOs and mortgage backed securities

 

 

6,805.2

 

 

 

175.0

 

 

 

2.57

%

 

 

7,423.9

 

 

 

170.4

 

 

 

2.30

%

Municipals (TE)

 

 

843.4

 

 

 

25.0

 

 

 

2.96

%

 

 

887.0

 

 

 

26.5

 

 

 

2.98

%

Other securities

 

 

23.5

 

 

 

0.9

 

 

 

3.77

%

 

 

23.5

 

 

 

0.8

 

 

 

3.51

%

Total securities (TE) (l)

 

 

8,222.0

 

 

 

216.7

 

 

 

2.63

%

 

 

8,901.6

 

 

 

213.0

 

 

 

2.39

%

Total short-term investments

 

 

547.8

 

 

 

27.0

 

 

 

4.93

%

 

 

638.6

 

 

 

31.5

 

 

 

4.93

%

Average earning assets yield (TE)

 

$

32,422.5

 

 

$

1,704.1

 

 

 

5.26

%

 

$

33,160.8

 

 

$

1,631.6

 

 

 

4.92

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

10,891.8

 

 

$

248.2

 

 

 

2.28

%

 

$

10,598.6

 

 

$

176.9

 

 

 

1.67

%

Time deposits

 

 

4,846.9

 

 

 

223.3

 

 

 

4.61

%

 

 

3,989.1

 

 

 

166.5

 

 

 

4.17

%

Public funds

 

 

2,938.7

 

 

 

102.9

 

 

 

3.50

%

 

 

2,971.6

 

 

 

100.5

 

 

 

3.38

%

Total interest-bearing deposits

 

 

18,677.4

 

 

 

574.4

 

 

 

3.08

%

 

 

17,559.3

 

 

 

443.9

 

 

 

2.53

%

Short-term borrowings

 

 

891.4

 

 

 

24.4

 

 

 

2.73

%

 

 

1,693.4

 

 

 

66.7

 

 

 

3.94

%

Long-term debt

 

 

234.2

 

 

 

12.3

 

 

 

5.23

%

 

 

239.1

 

 

 

12.3

 

 

 

5.15

%

Total borrowings

 

 

1,125.6

 

 

 

36.7

 

 

 

3.25

%

 

 

1,932.5

 

 

 

79.0

 

 

 

4.09

%

Total interest-bearing liabilities cost

 

 

19,803.0

 

 

 

611.1

 

 

 

3.09

%

 

 

19,491.8

 

 

 

522.9

 

 

 

2.68

%

Net interest-free funding sources

 

 

12,619.5

 

 

 

 

 

 

 

 

 

13,669.0

 

 

 

 

 

 

 

Total cost of funds

 

 

32,422.5

 

 

 

611.1

 

 

 

1.88

%

 

 

33,160.8

 

 

 

522.9

 

 

 

1.58

%

Net Interest Spread (TE)

 

 

 

 

$

1,093.0

 

 

 

2.17

%

 

 

 

 

$

1,108.7

 

 

 

2.24

%

Net Interest Margin (TE)

 

$

32,422.5

 

 

$

1,093.0

 

 

 

3.37

%

 

$

33,160.8

 

 

$

1,108.7

 

 

 

3.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(i) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

(j) Includes nonaccrual loans.

 

(k) Included in interest income is net purchase accounting accretion of $2.1 million and $2.4 million for the years ended December 31, 2024 and 2023, respectively.

 

(l) Average securities does not include unrealized holding gains/losses on available for sale securities.

 

 

14

 


 

 

HANCOCK WHITNEY CORPORATION

 

ASSET QUALITY INFORMATION

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(dollars in thousands)

 

12/31/2024

 

 

9/30/2024

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2023

 

Nonaccrual loans (m)

 

$

97,335

 

 

$

82,866

 

 

$

59,036

 

 

$

97,335

 

 

$

59,036

 

ORE and foreclosed assets

 

 

27,797

 

 

 

27,732

 

 

 

3,628

 

 

 

27,797

 

 

 

3,628

 

Total nonaccrual loans + ORE and foreclosed assets

 

$

125,132

 

 

$

110,598

 

 

$

62,664

 

 

$

125,132

 

 

$

62,664

 

Nonaccrual loans as a percentage of loans

 

 

0.42

%

 

 

0.35

%

 

 

0.25

%

 

 

0.42

%

 

 

0.25

%

Nonaccrual loans + ORE and foreclosed assets as a % of loans, ORE and foreclosed assets

 

 

0.54

%

 

 

0.47

%

 

 

0.26

%

 

 

0.54

%

 

 

0.26

%

Accruing loans 90 days past due

 

$

21,852

 

 

$

5,967

 

 

$

9,609

 

 

$

21,852

 

 

$

9,609

 

Accruing loans 90 days past due as a percentage of loans

 

 

0.09

%

 

 

0.03

%

 

 

0.04

%

 

 

0.09

%

 

 

0.04

%

Modified loans - still accruing

 

$

79,324

 

 

$

90,156

 

 

$

24,448

 

 

$

79,324

 

 

$

24,448

 

Modified loans - still accruing as a % of loans

 

 

0.34

%

 

 

0.38

%

 

 

0.10

%

 

 

0.34

%

 

 

0.10

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

317,271

 

 

$

316,148

 

 

$

306,291

 

 

$

307,907

 

 

$

307,789

 

Provision for loan losses

 

 

13,352

 

 

 

19,150

 

 

 

17,671

 

 

 

57,008

 

 

 

63,518

 

Charge-offs

 

 

(16,654

)

 

 

(21,113

)

 

 

(19,601

)

 

 

(73,084

)

 

 

(75,423

)

Recoveries

 

 

4,913

 

 

 

3,086

 

 

 

3,546

 

 

 

27,051

 

 

 

12,023

 

Net charge-offs

 

 

(11,741

)

 

 

(18,027

)

 

 

(16,055

)

 

 

(46,033

)

 

 

(63,400

)

Ending Balance

 

$

318,882

 

 

$

317,271

 

 

$

307,907

 

 

$

318,882

 

 

$

307,907

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

25,493

 

 

$

26,079

 

 

$

29,613

 

 

$

28,894

 

 

$

33,309

 

Provision for losses on unfunded lending commitments

 

 

(1,440

)

 

 

(586

)

 

 

(719

)

 

 

(4,841

)

 

 

(4,415

)

Ending balance

 

$

24,053

 

 

$

25,493

 

 

$

28,894

 

 

$

24,053

 

 

$

28,894

 

Total allowance for credit losses

 

$

342,935

 

 

$

342,764

 

 

$

336,801

 

 

$

342,935

 

 

$

336,801

 

Total provision for credit losses

 

$

11,912

 

 

$

18,564

 

 

$

16,952

 

 

$

52,167

 

 

$

59,103

 

Allowance for loan losses as a percentage of period-end loans

 

 

1.37

%

 

 

1.35

%

 

 

1.29

%

 

 

1.37

%

 

 

1.29

%

Allowance for credit losses as a percentage of period-end loans

 

 

1.47

%

 

 

1.46

%

 

 

1.41

%

 

 

1.47

%

 

 

1.41

%

Allowance for loan losses as a % of nonaccrual loans

 

 

327.61

%

 

 

382.87

%

 

 

521.56

%

 

 

327.61

%

 

 

521.56

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

7,488

 

 

$

14,464

 

 

$

12,747

 

 

$

31,318

 

 

$

52,841

 

Residential mortgage loans

 

 

(14

)

 

 

28

 

 

 

(388

)

 

 

(215

)

 

 

(1,223

)

Consumer loans

 

 

4,267

 

 

 

3,535

 

 

 

3,696

 

 

 

14,930

 

 

 

11,782

 

Total net charge-offs

 

$

11,741

 

 

$

18,027

 

 

$

16,055

 

 

$

46,033

 

 

$

63,400

 

Net charge-offs (recoveries) as a percentage of average loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.17

%

 

 

0.32

%

 

 

0.27

%

 

 

0.17

%

 

 

0.28

%

Residential mortgage loans

 

 

0.00

%

 

 

0.00

%

 

 

(0.04

)%

 

 

(0.01

)%

 

 

(0.03

)%

Consumer loans

 

 

1.24

%

 

 

1.02

%

 

 

1.02

%

 

 

1.08

%

 

 

0.79

%

Total net charge-offs as a percentage of average loans

 

 

0.20

%

 

 

0.30

%

 

 

0.27

%

 

 

0.19

%

 

 

0.27

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

17,915,970

 

 

$

18,179,941

 

 

$

18,548,884

 

 

$

18,263,676

 

 

$

18,556,175

 

Residential mortgage loans

 

 

3,967,895

 

 

 

3,996,986

 

 

 

3,803,702

 

 

 

3,982,122

 

 

 

3,541,245

 

Consumer loans

 

 

1,364,647

 

 

 

1,375,075

 

 

 

1,443,095

 

 

 

1,384,945

 

 

 

1,497,159

 

Total average loans

 

$

23,248,512

 

 

$

23,552,002

 

 

$

23,795,681

 

 

$

23,630,743

 

 

$

23,594,579

 

(m) Included in nonaccrual loans are nonaccruing modified loans to borrowers experiencing financial difficulties totaling $20.2 million at December 31, 2024, $5.4 million at September 30, 2024, and less than $0.1 million at December 31, 2023.

 

 

 

15

 


 

HANCOCK WHITNEY CORPORATION

 

ASSET QUALITY INFORMATION

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars in thousands)

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

3/31/2024

 

 

12/31/2023

 

Nonaccrual loans (m)

 

$

97,335

 

 

$

82,866

 

 

$

86,253

 

 

$

82,082

 

 

$

59,036

 

ORE and foreclosed assets

 

 

27,797

 

 

 

27,732

 

 

 

2,114

 

 

 

2,793

 

 

 

3,628

 

Total nonaccrual loans + ORE and foreclosed assets

 

$

125,132

 

 

$

110,598

 

 

$

88,367

 

 

$

84,875

 

 

$

62,664

 

Nonaccrual loans as a percentage of loans

 

 

0.42

%

 

 

0.35

%

 

 

0.36

%

 

 

0.34

%

 

 

0.25

%

Nonaccrual loans + ORE and foreclosed assets as a % of loans, ORE and foreclosed assets

 

 

0.54

%

 

 

0.47

%

 

 

0.37

%

 

 

0.35

%

 

 

0.26

%

Accruing loans 90 days past due

 

$

21,852

 

 

$

5,967

 

 

$

6,069

 

 

$

7,938

 

 

$

9,609

 

Accruing loans 90 days past due as a percentage of loans

 

 

0.09

%

 

 

0.03

%

 

 

0.03

%

 

 

0.03

%

 

 

0.04

%

Modified loans - still accruing

 

$

79,324

 

 

$

90,156

 

 

$

57,422

 

 

$

37,425

 

 

$

24,448

 

Modified loans - still accruing as a % of loans

 

 

0.34

%

 

 

0.38

%

 

 

0.24

%

 

 

0.16

%

 

 

0.10

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

317,271

 

 

$

316,148

 

 

$

313,726

 

 

$

307,907

 

 

$

306,291

 

Provision for loan losses

 

 

13,352

 

 

 

19,150

 

 

 

9,707

 

 

 

14,799

 

 

 

17,671

 

Charge-offs

 

 

(16,654

)

 

 

(21,113

)

 

 

(11,951

)

 

 

(23,366

)

 

 

(19,601

)

Recoveries

 

 

4,913

 

 

 

3,086

 

 

 

4,666

 

 

 

14,386

 

 

 

3,546

 

Net charge-offs

 

 

(11,741

)

 

 

(18,027

)

 

 

(7,285

)

 

 

(8,980

)

 

 

(16,055

)

Ending Balance

 

$

318,882

 

 

$

317,271

 

 

$

316,148

 

 

$

313,726

 

 

$

307,907

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

25,493

 

 

$

26,079

 

 

$

27,063

 

 

$

28,894

 

 

$

29,613

 

Provision for losses on unfunded lending commitments

 

 

(1,440

)

 

 

(586

)

 

 

(984

)

 

 

(1,831

)

 

 

(719

)

Ending balance

 

$

24,053

 

 

$

25,493

 

 

$

26,079

 

 

$

27,063

 

 

$

28,894

 

Total allowance for credit losses

 

$

342,935

 

 

$

342,764

 

 

$

342,227

 

 

$

340,789

 

 

$

336,801

 

Total provision for credit losses

 

$

11,912

 

 

$

18,564

 

 

$

8,723

 

 

$

12,968

 

 

$

16,952

 

Allowance for loan losses as a percentage of period-end loans

 

 

1.37

%

 

 

1.35

%

 

 

1.32

%

 

 

1.31

%

 

 

1.29

%

Allowance for credit losses as a percentage of period-end loans

 

 

1.47

%

 

 

1.46

%

 

 

1.43

%

 

 

1.42

%

 

 

1.41

%

Allowance for loan losses as a % of nonaccrual loans

 

 

327.61

%

 

 

382.87

%

 

 

366.54

%

 

 

382.21

%

 

 

521.56

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

7,488

 

 

$

14,464

 

 

$

4,112

 

 

$

5,254

 

 

$

12,747

 

Residential mortgage loans

 

 

(14

)

 

 

28

 

 

 

(83

)

 

 

(146

)

 

 

(388

)

Consumer loans

 

 

4,267

 

 

 

3,535

 

 

 

3,256

 

 

 

3,872

 

 

 

3,696

 

Total net charge-offs

 

$

11,741

 

 

$

18,027

 

 

$

7,285

 

 

$

8,980

 

 

$

16,055

 

Net charge-offs (recoveries) as a percentage of average loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.17

%

 

 

0.32

%

 

 

0.09

%

 

 

0.11

%

 

 

0.27

%

Residential mortgage loans

 

 

0.00

%

 

 

0.00

%

 

 

(0.01

)%

 

 

(0.01

)%

 

 

(0.04

)%

Consumer loans

 

 

1.24

%

 

 

1.02

%

 

 

0.95

%

 

 

1.10

%

 

 

1.02

%

Total net charge-offs as a percentage of average loans:

 

 

0.20

%

 

 

0.30

%

 

 

0.12

%

 

 

0.15

%

 

 

0.27

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

17,915,970

 

 

$

18,179,941

 

 

$

18,532,555

 

 

$

18,430,979

 

 

$

18,548,884

 

Residential mortgage loans

 

 

3,967,895

 

 

 

3,996,986

 

 

 

4,000,570

 

 

 

3,963,030

 

 

 

3,803,702

 

Consumer loans

 

 

1,364,647

 

 

 

1,375,075

 

 

 

1,384,236

 

 

 

1,416,154

 

 

 

1,443,095

 

Total average loans

 

$

23,248,512

 

 

$

23,552,002

 

 

$

23,917,361

 

 

$

23,810,163

 

 

$

23,795,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(m) Included in nonaccrual loans are nonaccruing modified loans to borrowers experiencing financial difficulties totaling $20.2 million at December 31, 2024, $5.4 million at September 30, 2024, $5.3 million at June 30, 2024, $0.2 million at March 31, 2024, and less than $0.1 million at December 31, 2023.

 

 

16

 


 

 

HANCOCK WHITNEY CORPORATION

 

Appendix A to the Earnings Release

 

Reconciliation of Non-GAAP Measure

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PRE-PROVISION NET REVENUE (TE) AND ADJUSTED PRE-PROVISION NET REVENUE (TE)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(in thousands)

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

3/31/2024

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2023

 

Net Income (GAAP)

 

$

122,074

 

 

$

115,572

 

 

$

114,557

 

 

$

108,612

 

 

$

50,603

 

 

$

460,815

 

 

$

392,602

 

Provision for credit losses

 

 

11,912

 

 

 

18,564

 

 

 

8,723

 

 

 

12,968

 

 

 

16,952

 

 

 

52,167

 

 

 

59,103

 

Income tax expense

 

 

28,446

 

 

 

29,684

 

 

 

30,308

 

 

 

24,720

 

 

 

11,705

 

 

 

113,158

 

 

 

97,526

 

Pre-provision net revenue

 

 

162,432

 

 

 

163,820

 

 

 

153,588

 

 

 

146,300

 

 

 

79,260

 

 

 

626,140

 

 

 

549,231

 

Taxable equivalent adjustment (n)

 

 

2,735

 

 

 

2,693

 

 

 

2,828

 

 

 

2,830

 

 

 

2,834

 

 

 

11,086

 

 

 

11,107

 

Pre-provision net revenue (TE)

 

 

165,167

 

 

 

166,513

 

 

 

156,416

 

 

 

149,130

 

 

 

82,094

 

 

 

637,226

 

 

 

560,338

 

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,126

)

 

 

 

 

 

(16,126

)

Loss on securities portfolio restructure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,380

 

 

 

 

 

 

65,380

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

3,800

 

 

 

26,123

 

 

 

3,800

 

 

 

26,123

 

Adjusted pre-provision net revenue (TE)

 

$

165,167

 

 

$

166,513

 

 

$

156,416

 

 

$

152,930

 

 

$

157,471

 

 

$

641,026

 

 

$

635,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE (TE), ADJUSTED REVENUE (TE) AND EFFICIENCY RATIO

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(in thousands)

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

3/31/2024

 

 

12/31/2023

 

 

12/31/2024

 

 

12/31/2023

 

Net interest income

 

$

273,556

 

 

$

271,764

 

 

$

270,430

 

 

$

266,171

 

 

$

269,460

 

 

$

1,081,921

 

 

$

1,097,599

 

Noninterest income

 

 

91,209

 

 

 

95,895

 

 

 

89,174

 

 

 

87,851

 

 

 

38,951

 

 

 

364,129

 

 

 

288,480

 

Total GAAP revenue

 

 

364,765

 

 

 

367,659

 

 

 

359,604

 

 

 

354,022

 

 

 

308,411

 

 

 

1,446,050

 

 

 

1,386,079

 

Taxable equivalent adjustment (n)

 

 

2,735

 

 

 

2,693

 

 

 

2,828

 

 

 

2,830

 

 

 

2,834

 

 

 

11,086

 

 

 

11,107

 

Total revenue (TE)

 

 

367,500

 

 

 

370,352

 

 

 

362,432

 

 

 

356,852

 

 

 

311,245

 

 

 

1,457,136

 

 

 

1,397,186

 

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of parking facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,126

)

 

 

 

 

 

(16,126

)

Loss on securities portfolio restructure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,380

 

 

 

 

 

 

65,380

 

Adjusted revenue (TE)

 

$

367,500

 

 

$

370,352

 

 

$

362,432

 

 

$

356,852

 

 

$

360,499

 

 

$

1,457,136

 

 

$

1,446,440

 

GAAP Noninterest expense

 

$

202,333

 

 

$

203,839

 

 

$

206,016

 

 

$

207,722

 

 

$

229,151

 

 

$

819,910

 

 

$

836,848

 

Amortization of Intangibles

 

 

(2,206

)

 

 

(2,292

)

 

 

(2,389

)

 

 

(2,526

)

 

 

(2,672

)

 

 

(9,413

)

 

 

(11,556

)

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

(3,800

)

 

 

(26,123

)

 

 

(3,800

)

 

 

(26,123

)

Adjusted noninterest expense for efficiency

 

$

200,127

 

 

$

201,547

 

 

$

203,627

 

 

$

201,396

 

 

$

200,356

 

 

$

806,697

 

 

$

799,169

 

Efficiency ratio (o)

 

 

54.46

%

 

 

54.42

%

 

 

56.18

%

 

 

56.44

%

 

 

55.58

%

 

 

55.36

%

 

 

55.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(n) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.

 

 

 

 

(o) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items noted above.

 

 

17