|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FULTON FINANCIAL CORPORATION | | | | | |
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (UNAUDITED) | | | | | |
in thousands, except per share data and percentages | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Explanatory note: | This press release contains certain financial information, as detailed below, which has been derived by methods other than Generally Accepted Accounting Principles ("GAAP"). The Corporation has presented these non-GAAP financial measures because it believes that these measures provide useful and comparative information to assess trends in the Corporation's quarterly results of operations. Presentation of these non-GAAP financial measures is consistent with how the Corporation evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the Corporation's industry. Management believes that these non-GAAP financial measures, in addition to GAAP measures, are also useful to investors to evaluate the Corporation's results. Investors should recognize that the Corporation's presentation of these non-GAAP financial measures might not be comparable to similarly-titled measures of other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and the Corporation strongly encourages a review of its condensed consolidated financial statements in their entirety. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measure follow: | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | Three Months Ended | Year Ended | |
| | | | | | | Dec 31 | | Sep 30 | | Jun 30 | | Mar 31 | | Dec 31 | | Dec 31 | | Dec 31 | |
| | | | | | | 2019 | | 2019 | | 2019 | | 2019 | | 2018 | | 2019 | | 2018 | |
Shareholders' equity (tangible), per share | | | | | | | | | | | | | | | |
Shareholders' equity | | | $2,348,474 | | $2,324,016 | | $2,308,798 | | $2,301,019 | | $2,247,573 | | | | | |
Less: Goodwill and intangible assets | | | (535,303 | ) | | (534,178 | ) | | (535,249 | ) | | (535,356 | ) | | (531,556 | ) | | | | | |
Tangible shareholders' equity (numerator) | | $ | 1,813,171 |
| | $ | 1,789,838 |
| | $ | 1,773,549 |
| | $ | 1,765,663 |
| | $ | 1,716,017 |
| | | | | |
Shares outstanding, end of period (denominator) | | 164,218 |
| | 164,036 |
| | 166,903 |
| | 169,923 |
| | 170,184 |
| | | | | |
Shareholders' equity (tangible), per share | | $ | 11.04 |
| | $ | 10.91 |
| | $ | 10.63 |
| | $ | 10.39 |
| | $ | 10.08 |
| | | | | |
| | | | | | | | | | | | | | | | | | | | |
Return on average shareholders' equity (tangible) | | | | | | | | | | | | | | | |
Net income | | | $ | 54,087 |
| | $ | 62,108 |
| | $ | 59,779 |
| | $ | 56,663 |
| | $ | 58,083 |
| | $ | 232,637 |
| | $ | 208,393 |
| |
Plus: Intangible amortization, net of tax | | | 112 |
| | 846 |
| | 85 |
| | 85 |
| | — |
| | 1,127 |
| | — |
| |
Numerator | | $ | 54,199 |
| | $ | 62,954 |
| | $ | 59,864 |
| | $ | 56,748 |
| | $ | 58,083 |
| | $ | 233,764 |
| | $ | 208,393 |
| |
| | | | | | | | | | | | | | | | |
Average shareholders' equity | | | $ | 2,342,571 |
| | $ | 2,315,585 |
| | $ | 2,301,258 |
| | $ | 2,265,097 |
| | $ | 2,281,669 |
| | $ | 2,306,366 |
| | $ | 2,255,764 |
| |
Less: Goodwill and intangible assets | | (534,190 | ) | | (535,184 | ) | | (535,301 | ) | | (531,767 | ) | | (531,556 | ) | | $ | (534,120 | ) | | $ | (531,556 | ) | |
Average tangible shareholders' equity (denominator) | | $ | 1,808,381 |
| | $ | 1,780,401 |
| | $ | 1,765,957 |
| | $ | 1,733,330 |
| | $ | 1,750,113 |
| | $ | 1,772,246 |
| | $ | 1,724,208 |
| |
| | | | | | | | | | | | | | | |
Return on average shareholders' equity (tangible), annualized | | 11.89 | % | | 14.03 | % | | 13.60 | % | | 13.28 | % | | 13.17 | % | | 13.19 | % | | 12.09 | % | |
| | | | | | | | | | | | | | | | | | | | |
Tangible Common Equity to Tangible Assets (TCE Ratio) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Shareholders' equity | | | | $ | 2,348,474 |
| | $ | 2,324,016 |
| | $ | 2,308,798 |
| | $ | 2,301,019 |
| | $ | 2,247,573 |
| | | | | |
Less: Goodwill and intangible assets | | | | (535,303 | ) | | (534,178 | ) | | (535,249 | ) | | (535,356 | ) | | (531,556 | ) | | | | | |
Tangible shareholders' equity (numerator) | | | | $ | 1,813,171 |
| | $ | 1,789,838 |
| | $ | 1,773,549 |
| | $ | 1,765,663 |
| | $ | 1,716,017 |
| | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | | | $ | 21,897,062 |
| | $ | 21,703,618 |
| | $ | 21,308,670 |
| | $ | 20,974,649 |
| | $ | 20,682,152 |
| | | | | |
Less: Goodwill and intangible assets | | | | (535,303 | ) | | (534,178 | ) | | (535,249 | ) | | (535,356 | ) | | (531,556 | ) | | | | | |
Total tangible assets (denominator) | | | | $ | 21,361,759 |
| | $ | 21,169,440 |
| | $ | 20,773,421 |
| | $ | 20,439,293 |
| | $ | 20,150,596 |
| | | | | |
| | | | | | | | | | | | | | | | | | | | |
Tangible Common Equity to Tangible Assets | | | | 8.49 | % | | 8.45 | % | | 8.54 | % | | 8.64 | % | | 8.52 | % | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Efficiency ratio | | | | | | | | | | | | | | | | |
Non-interest expense | | | $ | 139,874 |
| | $ | 146,770 |
| | $ | 144,168 |
| | $ | 137,824 |
| | $ | 140,685 |
| | $ | 568,636 |
| | $ | 546,104 |
| |
Less: Intangible amortization | | | (142 | ) | | (1,071 | ) | | (107 | ) | | (107 | ) | | — |
| | (1,427 | ) | | — |
| |
Less: Amortization of tax credit investments | | | (1,505 | ) | | (1,533 | ) | | (1,492 | ) | | (1,491 | ) | | (6,538 | ) | | (6,021 | ) | | (11,449 | ) | |
Less: Prepayment penalty on FHLB advances | | | — |
| | (4,326 | ) | | — |
| | — |
| | — |
| | (4,326 | ) | | — |
| |
Non-interest expense (numerator) | | | $ | 138,227 |
| | $ | 139,840 |
| | $ | 142,569 |
| | $ | 136,226 |
| | $ | 134,147 |
| | $ | 556,862 |
| | $ | 534,655 |
| |
| | | | | | | | | | | | | | | | |
Net interest income (fully taxable equivalent) | | | $ | 162,479 |
| | $ | 164,517 |
| | $ | 167,794 |
| | $ | 166,564 |
| | $ | 166,124 |
| | $ | 661,356 |
| | $ | 642,577 |
| |
Plus: Total Non-interest income | | | 55,281 |
| | 59,813 |
| | 54,315 |
| | 46,751 |
| | 49,523 |
| | 216,160 |
| | 195,525 |
| |
Less: Investment securities gains | | | — |
| | (4,492 | ) | | (176 | ) | | (65 | ) | | — |
| | (4,733 | ) | | (37 | ) | |
Net interest income (denominator) | | | $ | 217,760 |
| | $ | 219,838 |
| | $ | 221,933 |
| | $ | 213,250 |
| | $ | 215,647 |
| | $ | 872,783 |
| | $ | 838,065 |
| |
Efficiency ratio | | | 63.5 | % | | 63.6 | % | | 64.2 | % | | 63.9 | % | | 62.2 | % | | 63.8 | % | | 63.8 | % | |
| | | | | | | | | | | | | | | | | | | | |
Non-performing assets to tangible common shareholders' equity and allowance for credit losses | | | | | | | | | | | | | | | |
Non-performing assets (numerator) | | | $ | 167,986 |
| | $ | 143,682 |
| | $ | 154,957 |
| | $ | 147,693 |
| | $ | 150,196 |
| | | | | |
| | | | | | | | | | | | | | | | |
Tangible shareholders' equity | | | $ | 1,813,171 |
| | $ | 1,789,838 |
| | 1,773,549 |
| | 1,765,663 |
| | $ | 1,716,017 |
| | | | | |
Plus: Allowance for credit losses | | | 178,209 |
| | 172,797 |
| | 176,941 |
| | 170,372 |
| | 169,410 |
| | | | | |
Tangible shareholders' equity and allowance for credit losses (denominator) | $ | 1,991,380 |
| | $ | 1,962,635 |
| | $ | 1,950,490 |
| | $ | 1,936,035 |
| | $ | 1,885,427 |
| | | | | |
Non-performing assets to tangible shareholders' equity and allowance for credit losses | 8.44 | % | | 7.32 | % | | 7.94 | % | | 7.63 | % | | 7.97 | % | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |