Enterprise Financial Services CorporationNASDAQ: EFSC

Enterprise Financial Reports First Quarter 2021 Results

· Issued by Enterprise Financial Services Corporation via Business Wire

First Quarter Results

  • Net income of $29.9 million, $0.96 per diluted share
  • Net interest margin (tax equivalent) of 3.50%
  • Return on average assets of 1.22%
  • Maintained dividend of $0.18 per share for second quarter
  • Completed systems integration of Seacoast Commerce Banc Holdings (“Seacoast”)
  • Announced the acquisition of First Choice Bancorp (“First Choice”), a California based $2.5 billion commercial bank

ST. LOUIS--(BUSINESS WIRE)-- Enterprise Financial Services Corp (Nasdaq: EFSC) (the “Company” or “EFSC”) reported net income of $29.9 million for the first quarter 2021, an increase of $1.0 million compared to the linked fourth quarter (“linked quarter”) and an increase of $17.1 million from the prior year quarter. Earnings per diluted share (“EPS”) was $0.96 for the first quarter 2021, compared to $1.00 and $0.48 for the linked and prior year quarters, respectively.

Jim Lally, EFSC’s President and Chief Executive Officer, commented, ‘Today we announced the acquisition of First Choice headquartered in Cerritos, California. This transaction strengthens our California presence with a pro forma asset base of $3.8 billion. I am excited about how this adds to our expected growth prospects and diversification of our business, particularly in close proximity to the successful first quarter core systems integration for Seacoast. We are off to a solid start in 2021, with earnings of $0.96 per share and continued execution on the Paycheck Protection Program (“PPP”) for the benefit of our customers. In addition, we issued our inaugural Environmental, Social and Governance report during March. I am pleased that we have taken the first step in reporting our ESG efforts and demonstrating the importance of our ESG objectives in meeting our mission.”

Highlights

  • Earnings - Net income in the first quarter 2021 was $29.9 million, an increase of $1.0 million compared to the linked quarter and an increase of $17.1 million from the prior year quarter. EPS was $0.96 per diluted share for the first quarter 2021, compared to $1.00 and $0.48 per diluted share for the linked and prior year quarters, respectively. Merger-related expenses from the Seacoast transaction reduced net income $2.4 million, or $0.07 per share. The increase in net income and EPS from the prior year quarter was primarily due to a decrease of $22.2 million in the provision for credit losses.
  • Pre-provision net revenue1 (“PPNR”) - PPNR of $40.7 million in the first quarter 2021 decreased $6.8 million and increased $2.6 million from the linked and prior year quarters, respectively. The decrease from the linked quarter was primarily due to a decline in tax credit revenue and PPP fees. The increase from the prior year quarter was primarily from the Seacoast acquisition that was completed in the fourth quarter and income from PPP that started in the second quarter of 2020.

1 PPNR is a non-GAAP measure. Refer to discussion and reconciliation of these measures in the accompanying financial tables.

  • Net interest income and net interest margin (“NIM”) - Net interest income of $79.1 million for the first quarter 2021 increased $1.7 million and $15.8 million from the linked quarter and prior year quarter, respectively. NIM was 3.50% for the first quarter 2021, compared to 3.66% and 3.79% for the linked quarter and prior year quarter, respectively.
  • Noninterest income - Noninterest income of $11.3 million for the first quarter 2021 decreased $7.2 million and $2.1 million from the linked quarter and prior year quarter, respectively. The decrease was primarily due to a decline in tax credit activity caused by delays in projects, which declined $5.1 million from the linked quarter and $3.1 million from the prior year quarter.
  • Loans - Total loans increased $63.8 million, or 3.6% on an annualized basis, from the linked quarter to $7.3 billion as of March 31, 2021. Year-over-year, loans grew $1.8 billion, or 33.6% from $5.5 billion as of March 31, 2020, primarily due to Seacoast loans of $1.2 billion upon acquisition and PPP loans of $737.7 million. Average loans totaled $7.2 billion for the quarter ended March 31, 2021 compared to $6.8 billion and $5.4 billion for the linked and prior year quarters, respectively.

PPP details:

Quarter ended

($ in thousands, except per share data)

March 31, 2021

December 31, 2020

September 30, 2020

June 30, 2020

PPP loans outstanding, net of deferred fees

$

737,660

$

698,645

$

819,100

$

807,814

Average PPP loans outstanding, net

692,161

806,697

813,244

634,632

PPP average loan size

220

187

216

224

PPP interest and fee income

8,475

10,261

5,226

4,083

PPP deferred fees

16,676

11,304

19,522

22,414

PPP average yield

4.97

%

5.06

%

2.56

%

2.59

%

Quarter ended

March 31, 2021

December 31, 2020

September 30, 2020

June 30, 2020

Financial Metrics:

As

Reported

Excluding

PPP*

As

Reported

Excluding

PPP*

As

Reported

Excluding

PPP*

As

Reported

Excluding

PPP*

EPS

$

0.96

$

0.75

$

1.00

$

0.73

$

0.68

$

0.53

$

0.56

$

0.44

ROAA

1.22

%

1.03

%

1.26

%

1.01

%

0.86

%

0.74

%

0.72

%

0.62

%

PPNR ROAA

1.66

%

1.41

%

2.07

%

1.78

%

1.81

%

1.73

%

1.87

%

1.81

%

Tangible common

equity/tangible

assets*

8.18

%

8.84

%

8.40

%

9.07

%

7.99

%

8.89

%

7.81

%

8.67

%

Leverage ratio

9.5

%

10.2

%

10.0

%

11.0

%

9.2

%

10.2

%

9.2

%

10.0

%

NIM

3.50

%

3.39

%

3.66

%

3.52

%

3.29

%

3.37

%

3.53

%

3.62

%

Allowance for

credit losses on

loans/loans

1.80

%

2.01

%

1.89

%

2.09

%

2.01

%

2.32

%

1.80

%

2.07

%

* Non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables. Calculations not adjusted for increase in average deposits or increase in deposit expense, as applicable.

  • Asset quality - The allowance for credit losses on loans to total loans was 1.80% at March 31, 2021, compared to 1.89% and 1.69% at December 31, 2020 and March 31, 2020, respectively. Nonperforming assets to total assets was 0.50% at March 31, 2021 compared to 0.45% and 0.56% at December 31, 2020 and March 31, 2020, respectively. The decline in the allowance to total loans ratio in the first quarter 2021 was primarily due to loan charge-offs of $6.5 million, the majority of which had been reserved for in a prior period. High-quality credit metrics, continued improvement in economic forecasts and relatively stable loan volumes resulted in a nominal provision for credit losses in the current quarter.
  • Deposits - Total deposits increased $530.1 million, or 6.6%, from the linked quarter to $8.5 billion as of March 31, 2021. Year-over-year, deposits grew $2.5 billion, or 42.2%, from $6.0 billion as of March 31, 2020. Average deposits totaled $8.2 billion for the quarter ended March 31, 2021 compared to $7.3 billion and $5.8 billion for the linked and prior year quarters, respectively. Deposits from the Seacoast acquisition and PPP loans contributed to the increase over the prior year period. Specialty deposits increased $163.4 million over the linked quarter primarily attributable to community associations and sponsor finance. The St. Louis, Kansas City, and New Mexico regions also experienced significant growth of $132.5 million, $129.3 million, and $77.5 million, respectively, over the linked quarter. Noninterest deposit accounts represented 34.2% of total deposits and the loan to deposit ratio was 85.6% at March 31, 2021.
  • Capital - Total shareholders’ equity was $1.1 billion and the tangible common equity to tangible assets ratio was 8.2% at March 31, 2021, compared to 8.4% at December 31, 2020. The Bank’s regulatory capital ratios remain “well-capitalized,” with a common equity tier 1 ratio of 12.4% and a total risk-based capital ratio of 13.6% as of March 31, 2021. The Company’s common equity tier 1 ratio and total risk-based capital ratio was 11.0% and 15.1%, respectively, at March 31, 2021.

The Company has 95,907 shares available for repurchase under the existing common stock repurchase authorization.

The Company’s Board of Directors approved a quarterly dividend of $0.18 per common share, payable on June 30, 2021 to shareholders of record as of June 15, 2021.

  • Liquidity - The Company maintains a high level of both on-balance-sheet and off-balance-sheet liquidity. At March 31, 2021, on-balance-sheet liquidity consisted of cash and unpledged investment securities of $1.0 billion. Off-balance-sheet liquidity totaled $1.8 billion through the Federal Home Loan Bank, Federal Reserve and correspondent bank lines. The Company also has an unused $25 million revolving line of credit and maintains a shelf registration allowing for the issuance of various forms of equity and debt securities.

Net Interest Income

Average Balance Sheets

The following table presents, for the periods indicated, certain information related to our average interest-earning assets and interest-bearing liabilities, as well as, the corresponding interest rates earned and paid, all on a tax-equivalent basis.

Quarter ended

March 31, 2021

December 31, 2020

March 31, 2020

($ in thousands)

Average

Balance

Interest

Income/

Expense

Average

Yield/

Rate

Average

Balance

Interest

Income/

Expense

Average

Yield/

Rate

Average

Balance

Interest

Income/

Expense

Average

Yield/

Rate

Assets

Interest-earning assets:

Loans*

$

7,192,776

$

77,073

4.35

%

$

6,780,702

$

76,044

4.46

%

$

5,352,243

$

67,290

5.06

%

Debt and equity

investments*

1,417,305

8,818

2.52

1,395,806

8,986

2.56

1,346,968

9,707

2.90

Short-term investments

679,659

189

0.11

347,629

120

0.14

92,248

300

1.31

Total earning assets

9,289,740

86,080

3.76

8,524,137

85,150

3.97

6,791,459

77,297

4.58

Noninterest-earning assets

650,312

617,022

572,146

Total assets

$

9,940,052

$

9,141,159

$

7,363,605

Liabilities and

Shareholders’ Equity

Interest-bearing liabilities:

Interest-bearing

transaction accounts

$

1,887,059

$

328

0.07

%

$

1,584,369

$

265

0.07

%

$

1,375,154

$

1,338

0.39

%

Money market accounts

2,350,592

975

0.17

2,175,111

1,016

0.19

1,811,090

4,740

1.05

Savings

654,662

48

0.03

620,248

46

0.03

542,993

143

0.11

Certificates of deposit

537,166

1,312

0.99

567,456

1,739

1.22

793,213

3,667

1.86

Total interest-bearing

deposits

5,429,479

2,663

0.20

4,947,184

3,066

0.25

4,522,450

9,888

0.88

Subordinated debentures

203,694

2,819

5.61

203,564

2,824

5.52

141,295

1,919

5.46

FHLB advances

50,000

195

1.58

244,730

603

0.98

220,453

895

1.63

Securities sold under

agreements to repurchase

231,527

60

0.11

231,836

64

0.11

201,887

343

0.68

Other borrowings

28,650

100

1.42

30,095

110

1.45

34,270

275

3.23

Total interest-bearing

liabilities

5,943,350

5,837

0.40

5,657,409

6,667

0.47

5,120,355

13,320

1.05

Noninterest-bearing liabilities:

Demand deposits

2,777,900

2,363,890

1,315,267

Other liabilities

122,321

127,843

62,948

Total liabilities

8,843,571

8,149,142

6,498,570

Shareholders' equity

1,096,481

992,017

865,035

Total liabilities and

shareholders' equity

$

9,940,052

$

9,141,159

$

7,363,605

Total net interest income

$

80,243

$

78,483

$

63,977

Net interest margin

3.50

%

3.66

%

3.79

%

* Non-taxable income is presented on a tax-equivalent basis using a 24.9% and 24.7% tax rate in 2021 and 2020, respectively. The tax-equivalent adjustments were $1.1 million for the three months ended March 31, 2021, and $0.6 million for each of the three months ended December 31, 2020 and March 31, 2020.

Net interest income for the first quarter increased $1.7 million to $79.1 million from $77.4 million in the linked quarter, and increased $15.8 million from the prior year period. NIM, on a tax equivalent basis, was 3.50% for the first quarter, compared to 3.66% in the linked quarter, and 3.79% in the first quarter of 2020. The increase in net interest income from the linked quarter was primarily due to the full quarter of earnings on acquired Seacoast assets and lower interest expense on paying liabilities, partially offset by reduced income from PPP loans and purchase accounting adjustments.

NIM decreased 16 basis points from the linked quarter to 3.50% during the current quarter primarily due to a 21 basis point decrease in earning asset yields. The decrease in the earning asset yield was primarily due to higher levels of cash related to PPP funds and deposit growth (13 bps), reduced income from PPP forgiveness (11 bps) and lower levels of accretion from purchase accounting (5 bps), partially offset by the full-quarter impact of acquired Seacoast assets (8 bps).

The cost of interest-bearing liabilities declined seven basis points from the linked quarter, primarily due to the full-quarter impact of lower cost deposits from Seacoast, lower rates on time deposits, and a reduction in expense on borrowings.

Loans

The following table presents total loans for the most recent five quarters:

Quarter ended

December 31, 2020

($ in thousands)

March 31,

2021

Seacoasta

Legacy

EFSCa

Consolidated

September 30,

2020

June 30, 2020

March 31,

2020

C&I

$

1,048,839

$

16,079

$

1,086,981

$

1,103,060

$

1,075,421

$

1,052,373

$

1,180,675

CRE investor owned

1,491,244

107,449

1,313,456

1,420,905

1,281,567

1,298,801

1,316,501

CRE owner occupied

805,581

98,134

727,712

825,846

766,919

782,258

743,962

SBA loans

941,075

874,578

21,352

895,930

15,927

17,195

17,381

SBA PPP loans

737,660

85,729

612,916

698,645

819,100

807,814

—

Sponsor finance

394,207

—

396,487

396,487

367,337

383,458

440,764

Life insurance premium

financing

543,084

—

534,092

534,092

517,559

520,705

496,472

Residential real estate

299,517

9,138

308,953

318,091

321,258

326,467

346,225

Construction and land

development

438,303

32,535

441,864

474,399

450,225

455,686

445,909

Tax credits

387,968

—

382,602

382,602

368,908

363,222

354,046

Other

201,303

764

174,114

174,878

142,086

132,072

115,582

Total Loans

$

7,288,781

$

1,224,406

$

6,000,529

$

7,224,935

$

6,126,307

$

6,140,051

$

5,457,517

Total loan yield

4.35

%

4.46

%

4.08

%

4.31

%

5.06

%

Variable interest rate loans

to total loans

56

%

57

%

50

%

51

%

60

%

Certain prior period amounts have been reclassified among the categories to conform to the current period presentation.

a Amounts reported are as of December 31, 2020 and are separately shown attributable to the Seacoast loan portfolio acquired on November 12, 2020, and the Company’s pre-Seacoast acquisition loan portfolio.

Loans totaled $7.3 billion at March 31, 2021, increasing $63.8 million, or 3.6% on an annualized basis, compared to the linked quarter. Year-over-year, loans increased $1.8 billion, or 33.6%. The year-over-year increase was primarily due to the Seacoast acquisition and PPP loans. The largest growth categories, excluding PPP, compared to the linked quarter were investor-owned CRE, SBA, other, life insurance premium finance, and tax credits. Line draw utilization continues to decline. For the quarter ended March 31, 2021 average line draw utilization was 37.0% compared to 38.1% and 47.3% for the linked quarter and prior-year quarter, respectively.

Asset Quality

The following table presents the categories of nonperforming assets and related ratios for the most recent five quarters:

Quarter ended

($ in thousands)

March 31, 2021

December 31, 2020

September 30, 2020

June 30, 2020

March 31, 2020

Nonperforming loans*

$

36,659

$

38,507

$

39,623

$

41,473

$

37,204

Other real estate

6,164

5,330

4,835

4,874

5,072

Nonperforming assets*

$

42,823

$

43,837

$

44,458

$

46,347

$

42,276

Nonperforming loans to total loans

0.50

%

0.53

%

0.65

%

0.68

%

0.68

%

Nonperforming assets to total assets

0.42

%

0.45

%

0.53

%

0.55

%

0.56

%

Allowance for loan losses to total loans

1.80

%

1.89

%

2.01

%

1.80

%

1.69

%

Net charge-offs (recoveries)

$

5,647

$

(612)

$

1,027

$

309

$

1,183

*Excludes government guaranteed balances.

Nonperforming loans decreased $1.8 million to $36.7 million at March 31, 2021 from $38.5 million at December 31, 2020. Activity during the current quarter primarily included additions of $6.2 million, reductions of $1.6 million, and charge-offs of $6.5 million. The addition of $6.2 million during the quarter was primarily from a $4.2 million retail relationship that went on nonaccrual. Other real estate increased during the first quarter 2021 due to one addition of $1.2 million partially offset by sales of $0.4 million.

The Company recorded a provision for credit losses of $46.3 thousand for the first quarter 2021 compared to $9.5 million for the linked quarter and $22.3 million for the prior year quarter. While the majority of the charge-offs in the quarter were reserved for in a prior period, a provision of approximately $3.0 million was recognized on a retail loan that defaulted in the quarter. The impact on the provision for credit losses of this loan was offset by an improvement in the economic forecast, net of qualitative adjustments.

Deposits

The following table presents deposits broken out by type for the most recent five quarters:

Quarter ended

December 31, 2020

($ in thousands)

March 31,

2021

Seacoasta

Legacy

EFSCa

Consolidated

September 30,

2020

June 30, 2020

March 31,

2020

Noninterest-bearing

accounts

$

2,910,216

$

666,447

$

2,045,381

$

2,711,828

$

1,929,540

$

1,965,868

$

1,354,571

Interest-bearing

transaction accounts

1,990,308

55,590

1,712,907

1,768,497

1,499,756

1,508,535

1,389,603

Money market and

savings accounts

3,093,569

327,471

2,627,498

2,954,969

2,634,885

2,566,011

2,479,828

Brokered certificates of

deposit

50,209

—

50,209

50,209

65,209

85,414

170,667

Other certificates of

deposit

471,142

10,325

489,561

499,886

546,836

573,752

595,237

Total deposit portfolio

$

8,515,444

$

1,059,833

$

6,925,556

$

7,985,389

$

6,676,226

$

6,699,580

$

5,989,906

Noninterest-bearing

deposits to total deposits

34.2

%

62.9

%

29.5

%

34.0

%

28.9

%

29.3

%

22.6

%

aAmounts reported are as of December 31, 2020 and are shown separately attributable to the Seacoast deposit portfolio acquired on November 12, 2020, and the Company’s pre-Seacoast acquisition deposit portfolio.

Total deposits at March 31, 2021 were $8.5 billion, an increase of $530.1 million from December 31, 2020, and an increase of $2.5 billion from March 31, 2020.

Core deposits, defined as total deposits excluding certificates of deposits, were $8.0 billion at March 31, 2021, an increase of $558.8 million from the linked quarter. The Company’s participation in PPP continues to contribute to the increase in deposits. Money market and savings accounts increased $138.6 million compared to the linked quarter, while interest-bearing and noninterest-bearing deposits increased $221.8 million and $198.4 million, respectively. Noninterest-bearing deposits were $2.9 billion at March 31, 2021, or 34.2% of total deposits. Certificates of deposit decreased $28.7 million from the linked quarter and $244.6 million from the prior year quarter. The total cost of deposits was 0.13% for the current quarter compared to 0.17% and 0.68% for the linked quarter and prior year quarter, respectively.

Noninterest Income

The following table presents a comparative summary of the major components of noninterest income for the periods indicated:

Linked quarter comparison

Prior year comparison

Quarter ended

Quarter ended

($ in thousands)

March 31,

2021

December 31,

2020

Increase (decrease)

March 31,

2020

Increase (decrease)

Service charges on deposit accounts

$

3,084

$

3,160

$

(76)

(2)

%

$

3,143

$

(59)

(2)

%

Wealth management revenue

2,483

2,449

34

1

%

2,501

(18)

(1)

%

Card services revenue

2,496

2,511

(15)

(1)

%

2,247

249

11

%

Tax credit income (expense)

(1,041)

4,048

(5,089)

126

%

2,036

(3,077)

(151)

%

Miscellaneous income

4,268

6,338

(2,070)

(33)

%

3,481

787

23

%

Total noninterest income

$

11,290

$

18,506

$

(7,216)

(39)

%

$

13,408

$

(2,118)

(16)

%

Total noninterest income for the first quarter 2021 was $11.3 million, a decrease of $7.2 million from the linked quarter and a decrease of $2.1 million from the prior year quarter. The decrease from the linked quarter and prior year quarter was primarily due to a decline in tax credit income. Several tax credit projects that were expected to close in the quarter were delayed and did not close. In addition, projects carried at fair value recognized a reduced valuation during the quarter due to an increase in the longer-term LIBOR swap rates used in the valuation process. The decline in miscellaneous income from the linked quarter was due to income earned on community development investments in the fourth quarter 2020 that did not reoccur in the current period.

Noninterest Expenses

Noninterest expense was $52.9 million for the first quarter 2021, compared to $51.1 million for the linked quarter, and $38.7 million for the first quarter 2020. The increase from the linked quarter and prior year quarter was primarily due to having a full quarter of Seacoast operations, which totaled $10.2 million in the first quarter 2021. Merger-related expenses were $3.1 million and $2.6 million in the current and linked quarters, respectively. The Company does not expect to incur any additional material merger expenses related to the Seacoast transaction.

For the first quarter 2021, the Company’s efficiency ratio was 58.5% compared to 53.2% and 50.4% for the linked quarter and prior year quarter, respectively. The Company’s core efficiency ratio2 was 55.0% for the quarter ended March 31, 2021, compared to 50.9% for the linked quarter and 51.2% for the prior year quarter.

2 Core efficiency ratio is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

Income Taxes

The Company’s effective tax rate was 20% for the quarter ended March 31, 2021, compared to 18% in the linked quarter and 19% in the prior year quarter.

Capital

The following table presents various EFSC capital ratios:

Quarter ended

Percent

March 31,

2021

December 31,

2020

September 30,

2020

June 30,

2020

March 31,

2020

Total risk-based capital to risk-weighted assets

15.1

%

14.9

%

14.6

%

14.4

%

12.9

%

Tier 1 capital to risk weighted assets

12.3

%

12.1

%

11.6

%

11.4

%

11.0

%

Common equity tier 1 capital to risk-

weighted assets

11.0

%

10.9

%

10.2

%

9.9

%

9.6

%

Tangible common equity to tangible assets

8.2

%

8.4

%

8.0

%

7.8

%

8.4

%

The Company’s regulatory capital ratios continue to expand due to the Company’s earnings profile and manageable dividend payout ratio. The decline in the tangible common equity to tangible assets ratio was primarily due to continued growth in the balance sheet from PPP loans and the related deposit balances. Capital ratios for the current quarter are subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

Use of Non-GAAP Financial Measures

The Company’s accounting and reporting policies conform to generally accepted accounting principles in the United States (“GAAP”) and the prevailing practices in the banking industry. However, the Company provides other financial measures, such as tangible common equity, PPNR, PPNR ROAA, financial metrics adjusted for PPP impact, core efficiency ratio, and the tangible common equity ratio, in this release that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position, or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.

The Company considers its tangible common equity, PPNR, PPNR ROAA, financial metrics adjusted for PPP impact, core efficiency ratio, and the tangible common equity ratio, collectively “core performance measures,” presented in this earnings release and the included tables as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis. Core performance measures exclude certain other income and expense items, such as merger-related expenses, facilities charges, and the gain or loss on sale of investment securities, the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis. The attached tables contain a reconciliation of these core performance measures to the GAAP measures. The Company believes that the tangible common equity ratio provides useful information to investors about the Company’s capital strength even though it is considered to be a non-GAAP financial measure and is not part of the regulatory capital requirements to which the Company is subject.

The Company believes these non-GAAP measures and ratios, when taken together with the corresponding GAAP measures and ratios, provide meaningful supplemental information regarding the Company’s performance and capital strength. The Company’s management uses, and believes that investors benefit from referring to, these non-GAAP measures and ratios in assessing the Company’s operating results and related trends and when forecasting future periods. However, these non-GAAP measures and ratios should be considered in addition to, and not as a substitute for or preferable to, ratios prepared in accordance with GAAP. In the attached tables, the Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measures for the periods indicated.

Conference Call and Webcast Information

The Company will host a conference call and webcast at 10:00 a.m. Central Time on Tuesday, April 27, 2021. During the call, management will review the first quarter of 2021 results and related matters. This press release as well as a related slide presentation will be accessible on the Company’s website at www.enterprisebank.com under “Investor Relations” prior to the scheduled broadcast of the conference call. The call can be accessed via this same website page, or via telephone at 1-800-353-6461 (Conference ID #2910583). A recorded replay of the conference call will be available on the website approximately two hours after the call’s completion. Visit http://bit.ly/EFSC1Q2021earnings and register to receive a dial in number, passcode, and pin number. The replay will be available for approximately two weeks following the conference call.

About Enterprise

Enterprise Financial Services Corp (Nasdaq: EFSC), with approximately $10.2 billion in assets, is a financial holding company headquartered in Clayton, Missouri. Enterprise Bank & Trust, a Missouri state-chartered trust company with banking powers and a wholly-owned subsidiary of EFSC, operates 39 branch offices in Arizona, California, Kansas, Missouri, Nevada, and New Mexico, and SBA loan and deposit production offices in Arizona, California, Colorado, Illinois, Indiana, Massachusetts, Michigan, Nevada, Ohio, Oregon, Texas, Utah, and Washington. Enterprise Bank & Trust offers a range of business and personal banking services and wealth management services. Enterprise Trust, a division of Enterprise Bank & Trust, provides financial planning, estate planning, investment management and trust services to businesses, individuals, institutions, retirement plans and non-profit organizations. Additional information is available at www.enterprisebank.com.

Enterprise Financial Services Corp’s common stock is traded on the Nasdaq Stock Market under the symbol “EFSC.” Please visit our website at www.enterprisebank.com to see our regularly posted material information.

Forward-looking Statements

Certain statements contained in this Current Report on Form 8-K may be considered forward-looking statements regarding Enterprise, including its wholly-owned subsidiary EB&T, First Choice, including its wholly-owned subsidiary FCB, and Enterprise’s proposed acquisition of First Choice and FCB. These forward-looking statements may include: statements regarding the acquisition, the consideration payable in connection with the acquisition, and the ability of the parties to consummate the acquisition. Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “pro forma” and other similar words and expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak only as of the date they are made. Because forward-looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those that Enterprise anticipated in its forward-looking statements and future results could differ materially from historical performance. Factors that could cause or contribute to such differences include, but are not limited to, the possibility: that expected benefits of the acquisition may not materialize in the timeframe expected or at all, or may be more costly to achieve; that the acquisition may not be timely completed, if at all; the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive transaction agreement; the outcome of any legal proceedings that may be instituted against Enterprise or First Choice; that prior to the completion of the acquisition or thereafter, Enterprise’s and First Choice’s respective businesses may not perform as expected due to transaction-related uncertainty or other factors; that the parties are unable to successfully implement integration strategies; that required regulatory, Enterprise shareholder or First Choice shareholder or other approvals are not obtained or other closing conditions are not satisfied in a timely manner or at all; that adverse regulatory conditions may be imposed in connection with regulatory approvals of the acquisition; reputational risks and the reaction of the companies’ employees or customers to the transaction; diversion of management time on acquisition-related issues; that the COVID-19 pandemic, including uncertainty and volatility in financial, commodities and other markets, and disruptions to banking and other financial activity, could harm Enterprise and First Choice’s business, financial position and results of operations, and could adversely affect the timing and anticipated benefits of the proposed acquisition; and those factors and risks referenced from time to time in Enterprise’s filings with the Securities and Exchange Commission, or the SEC, including in Enterprise’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, its other filings with the SEC. For any forward-looking statements made in this Current Report on Form 8-K or in any documents, Enterprise claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

Annualized, pro forma, projected and estimated numbers in this document are used for illustrative purposes only, are not forecasts and may not reflect actual results.

Except to the extent required by applicable law or regulation, Enterprise disclaims any obligation to revise or publicly release any revision or update to any of the forward-looking statements included herein to reflect events or circumstances that occur after the date on which such statements were made.

Additional Information About the Acquisition and Where to Find It

In connection with the proposed acquisition transaction, along with other relevant documents, a registration statement on Form S-4 will be filed with the SEC that will include a joint proxy statement/prospectus to be distributed to the shareholders of Enterprise and First Choice in connection with their votes on the acquisition. SHAREHOLDERS OF ENTERPRISE AND FIRST CHOICE ARE URGED TO READ THE REGISTRATION STATEMENT AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, INCLUDING THE JOINT PROXY STATEMENT/PROSPECTUS THAT WILL BE PART OF THE REGISTRATION STATEMENT, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED ACQUISITION AND RELATED MATTERS. FREE COPIES OF THESE DOCUMENTS MAY BE OBTAINED AS DESCRIBED BELOW.

The final joint proxy statement/prospectus will be mailed to shareholders of Enterprise and First Choice. Investors and security holders will be able to obtain the documents, and any other documents Enterprise has filed with the SEC, free of charge at the SEC’s website, www.sec.gov. In addition, documents filed with the SEC by Enterprise in connection with the proposed acquisition will be available free of charge by (1) accessing Enterprise’s website at www.enterprisebank.com under the “Investor Relations” link, (2) writing Enterprise at 150 North Meramec, Clayton, Missouri 63105, Attention: Investor Relations, (3) accessing First Choice’s website at https://investors.firstchoicebankca.com under the “SEC Filings” tab, or (4) writing First Choice at 17785 Center Court Drive, N Suite 750, Cerritos, CA 90703, Attention: General Counsel.

Participants in Solicitation

First Choice and certain of their directors and executive officers, and Enterprise and certain of their directors, executive officers and other certain members of management and employees, may be deemed to be participants in the solicitation of proxies from the shareholders of First Choice and the shareholders of Enterprise in connection with the merger. Information about the directors and executive officers of Enterprise is set forth in the proxy statement for Enterprise’s 2021 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 17, 2021. Information about the directors and officers of First Choice will be set forth in the Form-10-K/A, to be filed with the SEC on or about April 27, 2021 and in the proxy statement of First Choice to be filed on Schedule 14A during the third quarter of 2021. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the joint proxy statement/prospectus regarding the proposed acquisition when it becomes available. Free copies of this document, once filed, may be obtained as described in the preceding paragraph.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited)

 

Quarter ended

(in thousands, except per share data)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

EARNINGS SUMMARY

Net interest income

$

79,123

$

77,446

$

63,354

$

65,833

$

63,368

Provision for credit losses

46

9,463

14,080

19,591

22,264

Noninterest income

11,290

18,506

12,629

9,960

13,408

Noninterest expense

52,884

51,050

39,524

37,912

38,673

Income before income tax expense

37,483

35,439

22,379

18,290

15,839

Income tax expense

7,557

6,508

4,428

3,656

2,971

Net income

$

29,926

$

28,931

$

17,951

$

14,634

$

12,868

Diluted earnings per share

$

0.96

$

1.00

$

0.68

$

0.56

$

0.48

Return on average assets

1.22

%

1.26

%

0.86

%

0.72

%

0.70

%

Return on average common equity

11.07

%

11.60

%

8.06

%

6.78

%

5.98

%

Return on average tangible common equity

14.92

%

15.73

%

10.94

%

9.28

%

8.22

%

Net interest margin (tax equivalent)

3.50

%

3.66

%

3.29

%

3.53

%

3.79

%

Efficiency ratio

58.49

%

53.20

%

52.02

%

50.02

%

50.37

%

Core efficiency ratio1

55.02

%

50.93

%

51.04

%

50.66

%

51.21

%

Total assets

$

10,190,699

$

9,751,571

$

8,367,976

$

8,357,501

$

7,500,643

Total average assets

9,940,052

9,141,159

8,341,968

8,158,204

7,363,605

Total deposits

8,515,444

7,985,389

6,676,226

6,699,580

5,989,906

Total average deposits

8,207,379

7,311,074

6,666,368

6,551,734

5,837,717

Period end common shares outstanding

31,259

31,210

26,210

26,196

26,161

Dividends per common share

$

0.18

$

0.18

$

0.18

$

0.18

$

0.18

Tangible book value per common share

$

25.92

$

25.48

$

24.80

$

24.22

$

23.38

Tangible common equity to tangible assets1

8.18

%

8.40

%

7.99

%

7.81

%

8.42

%

Total risk-based capital to risk-weighted assets

15.1

%

14.9

%

14.6

%

14.4

%

12.9

%

1Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP.

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

 

Quarter ended

($ in thousands, except per share data)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

INCOME STATEMENTS

NET INTEREST INCOME

Total interest income

$

84,960

$

84,113

$

70,787

$

73,191

$

76,688

Total interest expense

5,837

6,667

7,433

7,358

13,320

Net interest income

79,123

77,446

63,354

65,833

63,368

Provision for credit losses

46

9,463

14,080

19,591

22,264

Net interest income after provision for credit losses

79,077

67,983

49,274

46,242

41,104

NONINTEREST INCOME

Deposit service charges

3,084

3,160

2,798

2,616

3,143

Wealth management revenue

2,483

2,449

2,456

2,326

2,501

Card services revenue

2,496

2,511

2,498

2,225

2,247

Tax credit income (expense)

(1,041)

4,048

748

(221)

2,036

Other income

4,268

6,338

4,129

3,014

3,481

Total noninterest income

11,290

18,506

12,629

9,960

13,408

NONINTEREST EXPENSE

Employee compensation and benefits

29,562

26,174

22,040

22,389

21,685

Occupancy

3,751

3,517

3,408

3,185

3,347

Merger-related expenses

3,142

2,611

1,563

—

—

Other

16,429

18,748

12,513

12,338

13,641

Total noninterest expense

52,884

51,050

39,524

37,912

38,673

Income before income tax expense

37,483

35,439

22,379

18,290

15,839

Income tax expense

7,557

6,508

4,428

3,656

2,971

Net income

$

29,926

$

28,931

$

17,951

$

14,634

$

12,868

Basic earnings per share

$

0.96

$

1.00

$

0.68

$

0.56

$

0.49

Diluted earnings per share

$

0.96

$

1.00

$

0.68

$

0.56

$

0.48

 

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

 

Quarter ended

($ in thousands)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

BALANCE SHEETS

ASSETS

Cash and due from banks

$

103,367

$

99,760

$

98,816

$

100,804

$

98,619

Interest-earning deposits

788,464

445,569

301,773

254,830

88,794

Debt and equity investments

1,463,818

1,448,803

1,375,931

1,387,001

1,382,149

Loans held for sale

8,531

13,564

14,032

16,029

8,430

Loans

7,288,781

7,224,935

6,126,307

6,140,051

5,457,517

Less: Allowance for loan losses

131,527

136,671

123,270

110,270

92,187

Total loans, net

7,157,254

7,088,264

6,003,037

6,029,781

5,365,330

Fixed assets, net

52,078

53,169

56,807

58,231

59,358

Goodwill

260,567

260,567

210,344

210,344

210,344

Intangible assets, net

21,670

23,084

21,820

23,196

24,585

Other assets

334,950

318,791

285,416

277,285

263,034

Total assets

$

10,190,699

$

9,751,571

$

8,367,976

$

8,357,501

$

7,500,643

LIABILITIES AND SHAREHOLDERS’ EQUITY

Noninterest-bearing deposits

$

2,910,216

$

2,711,828

$

1,929,540

$

1,965,868

$

1,354,571

Interest-bearing deposits

5,605,228

5,273,561

4,746,686

4,733,712

4,635,335

Total deposits

8,515,444

7,985,389

6,676,226

6,699,580

5,989,906

Subordinated debentures

203,778

203,637

203,510

203,384

141,336

FHLB advances

50,000

50,000

250,000

250,000

222,000

Other borrowings

229,389

301,081

239,038

227,961

205,918

Other liabilities

99,591

132,489

116,935

108,613

95,047

Total liabilities

9,098,202

8,672,596

7,485,709

7,489,538

6,654,207

Shareholders’ equity

1,092,497

1,078,975

882,267

867,963

846,436

Total liabilities and shareholders’ equity

$

10,190,699

$

9,751,571

$

8,367,976

$

8,357,501

$

7,500,643

 

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

 

Quarter ended

($ in thousands)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

LOAN PORTFOLIO

Commercial and industrial

$

3,079,643

$

3,088,995

$

3,152,394

$

3,143,197

$

2,469,013

Commercial real estate

3,186,970

3,087,827

2,027,886

2,048,444

2,048,357

Construction real estate

510,501

546,686

474,727

481,221

469,627

Residential real estate

303,047

319,179

321,792

326,992

346,758

Other

208,620

182,248

149,508

140,197

123,762

Total loans

$

7,288,781

$

7,224,935

$

6,126,307

$

6,140,051

$

5,457,517

DEPOSIT PORTFOLIO

Noninterest-bearing accounts

$

2,910,216

$

2,711,828

$

1,929,540

$

1,965,868

$

1,354,571

Interest-bearing transaction accounts

1,990,308

1,768,497

1,499,756

1,508,535

1,389,603

Money market and savings accounts

3,093,569

2,954,969

2,634,885

2,566,011

2,479,828

Brokered certificates of deposit

50,209

50,209

65,209

85,414

170,667

Other certificates of deposit

471,142

499,886

546,836

573,752

595,237

Total deposit portfolio

$

8,515,444

$

7,985,389

$

6,676,226

$

6,699,580

$

5,989,906

AVERAGE BALANCES

Total loans

$

7,192,776

$

6,780,701

$

6,112,715

$

6,032,076

$

5,352,243

Debt and equity investments

1,417,305

1,395,806

1,361,515

1,361,853

1,346,968

Interest-earning assets

9,289,741

8,524,136

7,770,084

7,571,196

6,791,459

Total assets

9,940,052

9,141,159

8,341,968

8,158,204

7,363,605

Deposits

8,207,379

7,311,074

6,666,368

6,551,734

5,837,717

Shareholders’ equity

1,096,481

992,017

885,496

868,163

865,035

Tangible common equity1

813,568

731,813

652,663

633,946

629,390

YIELDS (tax equivalent)

Total loans

4.35

%

4.46

%

4.08

%

4.31

%

5.06

%

Debt and equity investments

2.52

2.56

2.56

2.72

2.90

Interest-earning assets

3.76

3.97

3.67

3.93

4.58

Interest-bearing deposits

0.20

0.25

0.31

0.37

0.88

Total deposits

0.13

0.17

0.22

0.27

0.68

Subordinated debentures

5.61

5.52

5.53

5.50

5.46

FHLB advances and other borrowed funds

0.46

0.61

0.74

0.56

1.33

Interest-bearing liabilities

0.40

0.47

0.54

0.55

1.05

Net interest margin

3.50

3.66

3.29

3.53

3.79

 

1Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP.

 

ENTERPRISE FINANCIAL SERVICES CORP

CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

 

Quarter ended

(in thousands, except per share data)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

ASSET QUALITY

Net charge-offs (recoveries)

$

5,647

$

(612)

$

1,027

$

309

$

1,183

Nonperforming loans

36,659

38,507

39,623

41,473

37,204

Classified assets

114,713

123,808

84,710

96,678

104,754

Nonperforming loans to total loans

0.50

%

0.53

%

0.65

%

0.68

%

0.68

%

Nonperforming assets to total assets

0.42

%

0.45

%

0.53

%

0.55

%

0.56

%

Allowance for loan losses to total loans

1.80

%

1.89

%

2.01

%

1.80

%

1.69

%

Allowance for loan losses to nonperforming loans

358.8

%

354.9

%

311.1

%

265.9

%

247.8

%

Net charge-offs (recoveries) to average loans (annualized)

0.32

%

(0.04)

%

0.07

%

0.02

%

0.09

%

WEALTH MANAGEMENT

Trust assets under management

$

1,809,001

$

1,783,089

$

1,641,980

$

1,602,358

$

1,445,521

Trust assets under administration

2,427,448

2,504,318

2,433,026

2,455,111

2,139,673

MARKET DATA

Book value per common share

$

34.95

$

34.57

$

33.66

$

33.13

$

32.36

Tangible book value per common share1

$

25.92

$

25.48

$

24.80

$

24.22

$

23.38

Market value per share

$

49.44

$

34.95

$

27.27

$

31.12

$

27.91

Period end common shares outstanding

31,259

31,210

26,210

26,196

26,161

Average basic common shares

31,247

28,929

26,217

26,180

26,473

Average diluted common shares

31,306

28,968

26,228

26,195

26,539

CAPITAL

Total risk-based capital to risk-weighted assets

15.1

%

14.9

%

14.6

%

14.4

%

12.9

%

Tier 1 capital to risk-weighted assets

12.3

%

12.1

%

11.6

%

11.4

%

11.0

%

Common equity tier 1 capital to risk-weighted assets

11.0

%

10.9

%

10.2

%

9.9

%

9.6

%

Tangible common equity to tangible assets1

8.2

%

8.4

%

8.0

%

7.8

%

8.4

%

1Refer to Reconciliations of Non-GAAP Financial Measures table for a reconciliation of these measures to GAAP.

ENTERPRISE FINANCIAL SERVICES CORP

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

 

Quarter ended

($ in thousands)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

CORE PERFORMANCE MEASURES

Net interest income

$

79,123

$

77,446

$

63,354

$

65,833

$

63,368

Less: Incremental accretion income

—

856

1,235

719

1,273

Core net interest income

79,123

76,590

62,119

65,114

62,095

Total noninterest income

11,290

18,506

12,629

9,960

13,408

Less: Gain on sale of investment securities

—

—

417

—

4

Less: Other non-core income

—

—

—

265

—

Core noninterest income

11,290

18,506

12,212

9,695

13,404

Total core revenue

90,413

95,096

74,331

74,809

75,499

Total noninterest expense

52,884

51,050

39,524

37,912

38,673

Less: Other expenses related to non-core acquired loans

—

8

25

12

12

Less: Merger-related expenses

3,142

2,611

1,563

—

—

Core noninterest expense

49,742

48,431

37,936

37,900

38,661

Core efficiency ratio

55.02

%

50.93

%

51.04

%

50.66

%

51.21

%

Quarter ended

($ in thousands)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

SHAREHOLDERS’ EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS

Shareholders’ equity

$

1,092,497

$

1,078,975

$

882,267

$

867,963

$

846,436

Less: Goodwill

260,567

260,567

210,344

210,344

210,344

Less: Intangible assets

21,670

23,084

21,820

23,196

24,585

Tangible common equity

$

810,260

$

795,324

$

650,103

$

634,423

$

611,507

Total assets

$

10,190,699

$

9,751,571

$

8,367,976

$

8,357,501

$

7,500,643

Less: Goodwill

260,567

260,567

210,344

210,344

210,344

Less: Intangible assets

21,670

23,084

21,820

23,196

24,585

Tangible assets

$

9,908,462

$

9,467,920

$

8,135,812

$

8,123,961

$

7,265,714

Tangible common equity to tangible assets

8.18

%

8.40

%

7.99

%

7.81

%

8.42

%

 

Quarter Ended

($ in thousands)

Mar 31, 2021

Dec 31, 2020

Mar 31, 2020

AVERAGE SHAREHOLDERS’ EQUITY AND AVERAGE TANGIBLE COMMON EQUITY

Average shareholder’s equity

$

1,096,481

$

992,017

$

865,035

Less average goodwill

260,567

237,639

210,344

Less average intangible assets

22,346

22,565

25,301

Average tangible common equity

$

813,568

$

731,813

$

629,390

Quarter Ended

($ in thousands)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

CALCULATION OF PRE-PROVISION NET REVENUE

Net interest income

$

79,123

$

77,446

$

63,354

$

65,833

$

63,368

Noninterest income

11,290

18,506

12,629

9,960

13,408

Less: Noninterest expense

52,884

51,050

39,524

37,912

38,673

Merger-related expenses

3,142

2,611

1,563

—

—

PPNR (excluding merger-related expenses)

$

40,671

$

47,513

$

38,022

$

37,881

$

38,103

Average assets

$

9,940,052

$

9,141,159

$

8,341,968

$

8,158,204

$

7,363,605

ROAA - GAAP net income

1.22

%

1.26

%

0.86

%

0.72

%

0.70

%

PPNR ROAA - Adjusted net income

1.66

%

2.07

%

1.81

%

1.87

%

2.08

%

Quarter Ended

($ in thousands, except per share data)

Mar 31, 2021

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

IMPACT OF PAYCHECK PROTECTION PROGRAM

Net income - GAAP

$

29,926

$

28,931

$

17,951

$

14,634

PPP interest and fee income

(8,475)

(10,261)

(5,226)

(4,083)

Related tax effect

2,110

2,534

1,291

1,009

Adjusted net income - Non-GAAP

$

23,561

$

21,204

$

14,016

$

11,560

Average diluted common shares

31,303

28,968

26,228

26,195

EPS - GAAP net income

$

0.96

$

1.00

$

0.68

$

0.56

EPS - Adjusted net income

$

0.75

$

0.73

$

0.53

$

0.44

Average assets - GAAP

$

9,940,052

$

9,141,159

$

8,341,968

$

8,158,204

Average PPP loans, net

(692,161)

(806,697)

(813,244)

(634,632)

Adjusted average assets - Non-GAAP

$

9,247,891

$

8,334,462

$

7,528,724

$

7,523,572

ROAA - GAAP net income

1.22

%

1.26

%

0.86

%

0.72

%

ROAA - Adjusted net income, adjusted average assets

1.03

%

1.01

%

0.74

%

0.62

%

PPNR (excluding merger-related expenses) - Non-GAAP

(see reconciliation above)

$

40,671

$

47,513

$

38,022

$

37,881

PPP interest and fees

(8,475)

(10,261)

(5,226)

(4,083)

Adjusted PPNR (excluding merger-related expenses) -

Non-GAAP

$

32,196

$

37,252

$

32,796

$

33,798

PPNR ROAA (excluding merger-related expenses) -

PPNR (excluding merger-related expenses)

1.66

%

2.07

%

1.81

%

1.87

%

PPNR ROAA (excluding merger-related expenses) -

adjusted PPNR (excluding merger-related expenses),

adjusted average assets

1.41

%

1.78

%

1.73

%

1.81

%

Tangible assets - Non-GAAP (see reconciliation above)

$

9,908,462

$

9,467,920

$

8,135,812

$

8,123,961

PPP loans outstanding, net

(737,660)

(698,645)

(819,100)

(807,814)

Adjusted tangible assets - Non-GAAP

$

9,170,802

$

8,769,275

$

7,316,712

$

7,316,147

Tangible common equity Non - GAAP (see reconciliation

above)

$

810,260

$

795,324

$

650,103

$

634,423

Tangible common equity to tangible assets

8.18

%

8.40

%

7.99

%

7.81

%

Tangible common equity to tangible assets - adjusted

tangible assets

8.84

%

9.07

%

8.89

%

8.67

%

Average assets for leverage ratio

$

9,675,300

$

8,886,916

$

8,115,020

$

7,928,286

Average PPP loans, net

(692,161)

(806,697)

(813,244)

(634,632)

Adjusted average assets for leverage ratio - Non-GAAP

$

8,983,139

$

8,080,219

$

7,301,776

$

7,293,654

Tier 1 capital

$

914,459

$

889,527

$

745,397

$

726,574

Leverage ratio

9.5

%

10.0

%

9.2

%

9.2

%

Leverage ratio - adjusted average assets for leverage ratio

10.2

%

11.0

%

10.2

%

10.0

%

Net interest income - tax equivalent

$

80,243

$

78,484

$

64,192

$

66,537

PPP interest and fees

(8,475)

(10,261)

(5,226)

(4,083)

Adjusted net interest income - tax equivalent

$

71,768

$

68,223

$

58,966

$

62,454

Average earning assets -GAAP

$

9,289,741

$

8,524,136

$

7,770,084

$

7,571,196

Average PPP loans, net

(692,161)

(806,697)

(813,244)

(634,632)

Adjusted average earning assets - Non-GAAP

$

8,597,580

$

7,717,439

$

6,956,840

$

6,936,564

Net interest margin - tax equivalent

3.50

%

3.66

%

3.29

%

3.53

%

Net interest margin - tax equivalent - adjusted net interest

income, adjusted average earning assets

3.39

%

3.52

%

3.37

%

3.62

%

Loans - GAAP

$

7,288,781

$

7,224,935

$

6,126,307

$

6,140,051

PPP loans outstanding, net

(737,660)

(698,645)

(819,100)

(807,814)

Adjusted loans - Non-GAAP

$

6,551,121

$

6,526,290

$

5,307,207

$

5,332,237

Allowance for credit losses on loans

$

131,527

$

136,671

$

123,270

$

110,270

Allowance for credit losses on loans/loans - GAAP

1.80

%

1.89

%

2.01

%

1.80

%

Allowance for credit losses on loans/loans - adjusted loans

2.01

%

2.09

%

2.32

%

2.07

%

For more information contact Investor Relations: Keene Turner, Executive Vice President and CFO (314) 512-7233 Media: Steve Richardson, Vice President (314) 512-7183

Source: Enterprise Financial Services Corp