EverBank Financial Corp Announces Fourth Quarter and Full Year 2016 Financial Results

EverBank Financial Corp (NYSE: EVER) announced today its financial results for the fourth quarter and the year ended December 31, 2016.

GAAP net income available to common shareholders was $55.8 million for the fourth quarter 2016, compared to $34.6 million for the third quarter 2016 and $42.6 million for the fourth quarter 2015. GAAP diluted earnings per share were $0.43 for the fourth quarter 2016, compared to $0.27 in the third quarter 2016 and $0.34 in the fourth quarter 2015. Adjusted net income1 available to common shareholders was $44.1 million for the fourth quarter 2016, compared to $51.6 million for the third quarter 2016 and $42.9 million for the fourth quarter 2015. Adjusted diluted earnings per common share1 in the fourth quarter 2016 were $0.34 compared to $0.40 in the third quarter 2016 and $0.34 in the fourth quarter 2015.

For the year ended 2016, GAAP net income available to common shareholders was $134.8 million, compared to $120.4 million for the year ended 2015. GAAP diluted earnings per share were $1.06 in 2016, compared to $0.95 in 2015. Adjusted net income available to common shareholders1 was $176.0 million in 2016, compared to $154.6 million in 2015. Adjusted diluted earnings per common share1 were $1.38 in 2016, compared to $1.22 in 2015.

Fourth Quarter and Full Year 2016 Key Highlights

  • Total assets of $27.8 billion at December 31, 2016, a decrease of 3% compared to the prior quarter and an increase of 5% year over year.
  • Portfolio loans held for investment (HFI) of $23.6 billion at December 31, 2016, a decrease of 2% compared to the prior quarter and an increase of 6% year over year.
  • Total originations of $2.7 billion in the quarter, a decrease of 17% compared to the prior quarter and 16% year over year. Full year 2016 total originations of $11.6 billion, a decrease of 12% year over year.
  • Total deposits of $19.6 billion at December 31, 2016, flat compared to the prior quarter and up 8% year over year.
  • Net interest margin of 2.80% for the quarter, a decrease of 0.01% compared to the prior quarter.
  • GAAP return on average equity (ROE) was 12.3% for the quarter and 7.7% for the full year. Adjusted ROE1 was 9.8% for the quarter and 10.1% for the full year.
  • Tangible common equity per common share1 of $14.31 at December 31, 2016, an increase of 7% year over year.
  • Adjusted non-performing assets to total assets1 were 0.70% at December 31, 2016. Annualized net charge-offs to average total loans and leases held for investment were 0.15% for the quarter.
  • Consolidated common equity Tier 1 capital ratio of 10.5% and bank Tier 1 leverage ratio of 8.0% as of December 31, 2016.
  • On November 9, 2016, the Company’s stockholders voted to approve the Company's acquisition by Teachers Insurance and Annuity Association of America.
1 A reconciliation of Non-GAAP financial measures can be found in the financial tables attached hereto.

Balance Sheet

Total assets were $27.8 billion at December 31, 2016, a decrease of $0.9 billion, or 3%, compared to the prior quarter and an increase of $1.2 billion, or 5%, year over year. The quarter over quarter decrease was driven by a $0.7 billion, or 32%, decrease in loans held for sale and a $0.4 billion, or 2%, decrease in portfolio loans HFI.

Portfolio Loans and Leases HFI

The following table presents total portfolio loans and leases HFI by product type:

($ in millions)Dec 31,
2016
Sep 30,
2016
Dec 31,
2015

%
Change
(Q/Q)

%
Change
(Y/Y)

Consumer Banking:
Residential loans $ 6,564 $ 6,654 $ 7,502 (1 )% (13 )%
Government insured pool buyouts 5,250 5,139 4,215 2 % 25 %
Total residential mortgages 11,814 11,793 11,717 % 1 %
Home equity and other 1,244 1,173 502 6 % 148 %
Total Consumer Banking 13,058 12,966 12,219 1 % 7 %
Commercial Banking:
Commercial real estate and other commercial loans 3,757 3,882 3,955 (3 )% (5 )%
Mortgage warehouse finance 2,593 3,077 2,373 (16 )% 9 %
Lender finance 1,590 1,496 1,280 6 % 24 %
Commercial and commercial real estate 7,939 8,454 7,608 (6 )% 4 %
Equipment financing receivables 2,560 2,512 2,401 2 % 7 %
Total Commercial Banking 10,499 10,967 10,009 (4 )% 5 %
Total Loans HFI$23,557$23,933$22,227 (2 )% 6 %

Total Consumer Banking loans HFI increased $92 million, or 1%, compared to the prior quarter and increased $0.8 billion, or 7%, year over year, to $13.1 billion. Total residential mortgages remained flat compared to the prior quarter at $11.8 billion. Home equity lines and other increased $71 million, or 6%, compared to the prior quarter to $1.2 billion.

Total Commercial Banking loans and leases HFI decreased $468 million, or 4%, compared to the prior quarter and increased $490 million, or 5%, year over year to $10.5 billion. Equipment financing receivables increased $48 million, or 2%, compared to prior quarter to $2.6 billion, lender finance increased $94 million, or 6%, to $1.6 billion, mortgage warehouse finance decreased $484 million, or 16%, to $2.6 billion, and commercial real estate and other commercial loans decreased $125 million, or 3%, to $3.8 billion.

Loan and Lease Origination Activities

The following table presents total organic loan and lease origination information by product type:

($ in millions)Dec 31,
2016
Sep 30,
2016
Dec 31,
2015

%
Change
(Q/Q)

%
Change
(Y/Y)

Consumer originations
Conventional loans $ 1,297 $ 1,662 $ 1,007 (22 )% 29 %
Prime jumbo loans 766 870 1,074 (12 )% (29 )%
2,063 2,532 2,081 (19 )% (1 )%
Commercial originations
Commercial & commercial real estate 351 444 769 (21 )% (54 )%
Equipment financing receivables 332 329 420 1 % (21 )%
684 774 1,189 (12 )% (42 )%
Total originations$2,746$3,306$3,270 (17 )% (16 )%

Total originations were $2.7 billion for the fourth quarter of 2016, a decrease of 17% compared to the prior quarter and a decrease of 16% year over year. For the full year 2016, total originations were $11.6 billion, a decrease of 12% year over year. Consumer originations were $2.1 billion for the fourth quarter of 2016, a decrease of 19% compared to the prior quarter and 1% year over year. For the full year 2016, consumer originations were $8.8 billion, a decrease of 7% year over year. Commercial originations were $684 million for the fourth quarter of 2016, a decrease of 12% compared to the prior quarter, and 42% year over year. For the full year 2016, commercial originations were $2.8 billion, a decrease of 23% year over year.

Deposits and Other Funding

The following table presents total deposit balances by account type and segment:

($ in millions)Dec 31,
2016
Sep 30,
2016
Dec 31,
2015

%
Change
(Q/Q)

%
Change
(Y/Y)

Noninterest-bearing demand $ 1,751 $ 2,071 $ 1,141 (15 )% 53 %
Interest-bearing demand 3,924 3,585 3,709 9 % 6 %
Savings and money market accounts, excluding market-based 6,429 6,272 6,339 3 % 1 %
Global market-based accounts 657 681 717 (4 )% (8 )%
Time, excluding market-based 6,877 7,034 6,336 (2 )% 9 %
Total deposits$19,638$19,643$18,242 % 8 %
Consumer deposits $ 15,032 $ 15,268 $ 14,054 (2 )% 7 %
Commercial deposits 4,606 4,375 4,188 5 % 10 %
Total deposits$19,638$19,643$18,242 % 8 %

Total deposits were $19.6 billion at December 31, 2016, flat compared to the prior quarter and an increase of $1.4 billion, or 8%, year over year.

Total other borrowings were $5.5 billion at December 31, 2016, a decrease of $981 million, or 15%, compared to the prior quarter and a decrease of $371 million, or 6%, year over year.

Capital Strength

Total shareholders' equity was $2.0 billion at December 31, 2016, an increase of 6% quarter over quarter and 8% year over year. As of December 31, 2016, our consolidated common equity Tier 1 capital ratio was 10.5% and the bank’s Tier 1 leverage and total risk-based capital ratios were 8.0% and 13.4%, respectively. As a result, the bank is considered "well-capitalized" under all applicable regulatory guidelines.

Credit Quality

Our adjusted non-performing assets1 were 0.70% of total assets at December 31, 2016, compared to 0.69% for the prior quarter and 0.53% at December 31, 2015. Net charge-offs during the fourth quarter of 2016 were $9 million, an increase of $3 million compared to the prior quarter and $5 million year over year. On an annualized basis, net charge-offs were 0.15% of total average loans and leases held for investment, compared to 0.10% for the prior quarter and 0.07% for the fourth quarter of 2015.

Income Statement Highlights

Revenue

Revenue was $264 million for the fourth quarter of 2016, an increase of $31 million, or 13%, from $233 million in the prior quarter. Excluding the change in valuation allowance on our mortgage servicing rights (MSR) and other one-time items, revenue would have been $243 million in the fourth quarter of 2016, a decrease of 13% compared to the prior quarter.

Net Interest Income

Net interest income was $189 million for the fourth quarter of 2016, a decrease of $0.1 million, or less than 1%, compared to the prior quarter. Average interest-earning assets increased $121 million, or less than 1%, compared to the prior quarter. Average interest-bearing liabilities decreased $417 million, or 2%, compared to the prior quarter.

Net interest margin decreased from 2.81% in the prior quarter to 2.80% for the fourth quarter of 2016, driven by a 0.05% increase in the average cost of total interest-bearing liabilities to 1.16% partially offset by a 0.01% increase in the interest-earning asset yield to 3.82%.

Noninterest Income

Noninterest income for the fourth quarter of 2016 was $75 million, an increase of $31 million, or 73%, compared to the prior quarter driven by higher levels of net loan servicing income. Net loan servicing income increased $44 million compared to the prior quarter to $26 million, driven by the change in valuation allowance on our MSR, which included a $21 million recovery in the fourth quarter compared to an impairment of $23 million in the prior quarter. Excluding the impact of the valuation allowance, net loan servicing income would have been $5 million in both the fourth quarter of 2016 and the prior quarter.

Gain on sale of loans was $28 million, a decrease of $15 million, or 35%, compared to the prior quarter, driven primarily by lower agency funding activity.

Noninterest Expense

Noninterest expense for the fourth quarter of 2016 was $152 million, a decrease of $10 million, or 6%, compared to the prior quarter. Salaries, commissions and employee benefits were $89 million, a decrease of $5 million, or 6%, compared to the prior quarter. General and administrative expense was $42 million, a decrease of $4 million, or 8%, compared to the prior quarter.

EverBank's efficiency ratio in the fourth quarter of 2016 was 57%, compared to 69% in the prior quarter. Excluding the impact of MSR valuation allowance recovery or impairment, transaction and other non-recurring expenses, EverBank's adjusted efficiency ratio1 was 62% for the fourth quarter compared to 61% in the prior quarter.

1 A reconciliation of Non-GAAP financial measures can be found in the financial tables attached hereto.

Dividends

On January 26, 2017, the Company's Board of Directors declared a quarterly cash dividend of $0.06 per common share, payable on February 22, 2017, to stockholders of record as of February 13, 2017. Also on January 26, 2017, the Company's Board of Directors declared a quarterly cash dividend of $421.875, payable on April 5, 2017, for each share of 6.75% Series A Non-Cumulative Perpetual Preferred Stock held as of March 21, 2017.

About EverBank Financial Corp

EverBank Financial Corp, through its wholly-owned subsidiary EverBank, provides a diverse range of financial products and services directly to clients nationwide through multiple business channels. Headquartered in Jacksonville, Florida, EverBank has $27.8 billion in assets and $19.6 billion in deposits as of December 31, 2016. With an emphasis on value, innovation and service, EverBank offers a broad selection of banking, lending and investing products to consumers and businesses nationwide. EverBank provides services to clients through the internet, over the phone, through the mail, at its Florida-based financial centers and at other business offices throughout the country. More information on EverBank can be found at https://about.everbank/investors.

Forward Looking Statements

This news release contains certain 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, and such statements are intended to be covered by the safe harbor provided by the same. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. Words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “could,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of those words or other comparable words are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about the Company’s asset growth and earnings, industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company’s control. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to: deterioration of general business and economic conditions, including the real estate and financial markets, in the United States and in the geographic regions and communities we serve; risks related to liquidity, including the adequacy of our cash flow from operations and borrowings to meet our short-term liquidity needs; our capital and liquidity requirements (including under regulatory capital standards, such as Basel III capital standards) and our ability to generate or raise capital; changes in interest rates that affect the pricing of our financial products, the demand for our financial services and the valuation of our financial assets and liabilities, mortgage servicing rights and mortgages held for sale; risk of higher loan and lease charge-offs; legislative or regulatory actions affecting or concerning mortgage loan modification, refinancing and foreclosure; risk of individual claims or further fines, penalties, equitable remedies, or other enforcement actions relating to our mortgage related practices; our ability to comply with any supervisory actions to which we are or become subject as a result of examination by our regulators; concentration of our commercial real estate loan portfolio; higher than normal delinquency and default rates affecting our mortgage banking business; our ability to comply with the amended consent order and the terms and conditions of our settlement of the Independent Foreclosure Review, including the associated costs; concentration of mass-affluent clients and jumbo mortgages; the effectiveness of the hedging strategies we use to manage our mortgage pipeline; the effectiveness of our derivatives to manage interest rate risk; delinquencies on our equipment leases and reductions in the resale value of leased equipment; increases in loan repurchase requests and our reserves for loan repurchases; failure to prevent a breach to our Internet-based system and online commerce security; soundness of other financial institutions; changes in currency exchange rates or other political or economic changes in certain foreign countries; the competitive industry and market areas in which we operate; historical growth rate and performance may not be a reliable indicator of future results; loss of key personnel; fraudulent and negligent acts by loan applicants, mortgage brokers, other vendors and our employees; changes in and compliance with laws and regulations that govern our operations; failure to establish and maintain effective internal controls and procedures; effects of changes in existing U.S. government or government-sponsored mortgage programs; changes in laws and regulations that may restrict our ability to originate or increase our risk of liability with respect to certain mortgage loans; risks related to the approval and consummation of anticipated acquisitions and dispositions; risks related to the continuing integration of acquired businesses; changes to generally accepted accounting principles; environmental liabilities with respect to properties that we take title to upon foreclosure; fluctuations in our stock price; the inability of our banking subsidiary to pay dividends; the possibility that the proposed merger (the “Merger”) with Teachers Insurance Annuity Association of America (“TIAA”) does not close when expected or at all because required regulatory or other approvals and conditions to closing are not received or satisfied on a timely basis or at all; the effect of the announcement or pendency of the Merger on our business relationships, operating results, and business generally; and risks that the proposed Merger disrupts our current plans and operations and potential difficulties in our employee retention as a result of the Merger.

For additional factors that could materially affect our financial results, please refer to EverBank Financial Corp’s filings with the Securities and Exchange Commission, including but not limited to, the risks described under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” The Company undertakes no obligation to revise these statements following the date of this news release, except as required by law.

EverBank Financial Corp and Subsidiaries

Consolidated Balance Sheets (unaudited)

(Dollars in thousands, except per share data)

December 31,
2016

December 31,
2015

Assets
Cash and due from banks $ 36,654 $ 55,300
Interest-bearing deposits in banks 754,784 527,151
Total cash and cash equivalents 791,438 582,451
Investment securities:
Available for sale, at fair value 485,836 555,019
Held to maturity (fair value of $90,037 and $105,448 as of
December 31, 2016 and 2015, respectively) 89,457 103,746
Other investments 253,018 265,431
Total investment securities 828,311 924,196
Loans held for sale (includes $1,271,893 and $1,307,741 carried at
fair value as of December 31, 2016 and 2015, respectively) 1,443,263 1,509,268
Loans and leases held for investment:
Loans and leases held for investment, net of unearned income 23,556,977 22,227,492
Allowance for loan and lease losses (103,304 ) (78,137 )
Total loans and leases held for investment, net 23,453,673 22,149,355
Mortgage servicing rights (MSR), net 273,941 335,280
Premises and equipment, net 43,594 51,599
Other assets 1,003,866 1,048,877
Total Assets $ 27,838,086 $ 26,601,026
Liabilities
Deposits:
Noninterest-bearing $ 1,750,529 $ 1,141,357
Interest-bearing 17,887,699 17,100,685
Total deposits 19,638,228 18,242,042
Other borrowings 5,506,000 5,877,000
Trust preferred securities and subordinated notes payable 360,278 276,170
Accounts payable and accrued liabilities 317,248 337,493
Total Liabilities 25,821,754 24,732,705
Shareholders’ Equity
Series A 6.75% Non-Cumulative Perpetual Preferred Stock, $0.01 par
value (liquidation preference of $25,000 per share; 10,000,000
shares authorized and 6,000 issued and outstanding at December 31,
2016 and 2015) 150,000 150,000
Common Stock, $0.01 par value (500,000,000 shares authorized at
December 31, 2016 and 2015; 127,036,740 and 125,020,843 issued and
outstanding at December 31, 2016 and 2015, respectively) 1,270 1,250
Additional paid-in capital 905,573 874,806
Retained earnings 1,011,011 906,278
Accumulated other comprehensive income (loss) (AOCI), net of
benefit for income taxes of $32,305 and $39,893 at December 31,
2016 and 2015, respectively (51,522 ) (64,013 )
Total Shareholders’ Equity 2,016,332 1,868,321
Total Liabilities and Shareholders’ Equity $ 27,838,086 $ 26,601,026

EverBank Financial Corp and Subsidiaries

Consolidated Statements of Income (unaudited)

(Dollars in thousands, except per share data)

Three Months Ended
December 31,

Year Ended
December 31,

2016201520162015
Interest Income
Interest and fees on loans and leases $ 250,138 $ 226,567 $ 966,966 $ 847,644
Interest and dividends on investment securities 7,597 7,807 28,685 30,796
Other interest income 664 258 2,013 803
Total interest income 258,399 234,632 997,664 879,243
Interest Expense
Deposits 41,273 35,495 158,713 127,399
Other borrowings 27,632 24,097 108,601 83,501
Total interest expense 68,905 59,592 267,314 210,900
Net Interest Income 189,494 175,040 730,350 668,343
Provision for loan and lease losses 21,967 10,124 48,968 38,187
Net Interest Income after Provision for Loan and Lease Losses 167,527 164,916 681,382 630,156
Noninterest Income
Loan servicing fee income 22,633 26,905 92,525 117,763
Amortization of mortgage servicing rights (18,129 ) (15,085 ) (68,586 ) (71,150 )
Recovery (impairment) of mortgage servicing rights 21,192 89 (61,392 ) (31,986 )
Net loan servicing income (loss) 25,696 11,909 (37,453 ) 14,627
Gain on sale of loans 28,184 24,679 132,009 125,927
Loan production revenue 6,495 5,131 25,715 22,574
Deposit fee income 1,649 3,069 8,763 14,015
Other lease income 4,284 4,840 15,886 14,716
Other 8,502 8,222 22,145 23,521
Total noninterest income 74,810 57,850 167,065 215,380
Noninterest Expense
Salaries, commissions and other employee benefits expense 88,736 90,456 369,350 367,580
Equipment expense 15,514 15,363 63,316 62,242
Occupancy expense 5,867 7,313 25,695 27,004
General and administrative expense 41,795 39,729 160,586 181,551
Total noninterest expense 151,912 152,861 618,947 638,377
Income before Income Taxes 90,425 69,905 229,500 207,159
Provision for Income Taxes 32,104 24,759 84,569 76,633
Net Income $ 58,321 $ 45,146 $ 144,931 $ 130,526
Net Income Allocated to Preferred Stock (2,531 ) (2,531 ) (10,125 ) (10,125 )
Net Income Allocated to Common Shareholders $ 55,790 $ 42,615 $ 134,806 $ 120,401
Net Earnings per Common Share, Basic $ 0.44 $ 0.34 $ 1.07 $ 0.97
Net Earnings per Common Share, Diluted $ 0.43 $ 0.34 $ 1.06 $ 0.95
Dividends Declared Per Common Share $ 0.06 $ 0.06 $ 0.24 $ 0.20

Non-GAAP Financial Measures

This press release contains financial information and performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Efficiency Ratio, Adjusted Return on Equity, Tangible Shareholders’ Equity, Tangible Common Shareholders' Equity, Tangible Common Equity Per Common Share, Tangible Assets and Adjusted Non-Performing Asset Ratio are non-GAAP financial measures. The Company’s management uses these measures to evaluate the underlying performance and efficiency of its operations. The Company’s management believes these non-GAAP measures provide meaningful additional information about the operating performance of the Company’s business and facilitate a meaningful comparison of our results in the current period to those in prior periods and future periods because these non-GAAP measures exclude certain items that may not be indicative of our core operating results and business outlook. In addition, the Company’s management believes that certain of these non-GAAP measures represent a consistent benchmark against which to evaluate the Company’s growth, profitability and capital position. These non-GAAP measures are provided to enhance investors’ overall understanding of our current financial performance, and not as a substitute for, the Company’s reported results. Moreover, the manner in which we calculate these measures may differ from that of other companies reporting non-GAAP measures with similar names.

In the tables below, we have provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios used in this press release, or a reconciliation of the non-GAAP calculation of the financial measure for the periods indicated:

EverBank Financial Corp and Subsidiaries
Adjusted Net Income
Three Months Ended
(dollars in thousands, except per share data)Dec 31,
2016
Sep 30,
2016
Jun 30,
2016
Mar 31,
2016
Dec 31,
2015
Net income $ 58,321 $ 37,131 $ 21,555 $ 27,924 $ 45,146
Gain on repurchase of trust preferred securities, net of tax (916 )
Transaction expense and non-recurring regulatory related expense, net of tax 1,545 4,220 187 (43 ) (1,849 )
Increase (decrease) in Bank of Florida non-accretable discount, net of tax 22 (201 ) (14 )
MSR impairment (recovery), net of tax (13,140 ) 14,365 22,861 13,976 (55 )
Restructuring cost, net of tax (95 ) (1,589 ) (442 ) 438 2,219
Adjusted net income $ 46,653 $ 54,127 $ 43,044 $ 42,281 $ 45,461
Adjusted net income allocated to preferred stock 2,531 2,532 2,531 2,531 2,531
Adjusted net income allocated to common shareholders $ 44,122 $ 51,595 $ 40,513 $ 39,750 $ 42,930
Adjusted net earnings per common share, basic $ 0.35 $ 0.41 $ 0.32 $ 0.32 $ 0.34
Adjusted net earnings per common share, diluted $ 0.34 $ 0.40 $ 0.32 $ 0.32 $ 0.34
Weighted average common shares outstanding:
(units in thousands)
Basic 126,175 125,382 125,294 125,125 124,983
Diluted 128,912 127,453 126,612 126,045 126,980
Adjusted Efficiency Ratio
Three Months Ended
(dollars in thousands)Dec 31,
2016
Sep 30,
2016
Jun 30,
2016
Mar 31,
2016
Dec 31,
2015
Net interest income $ 189,494 $ 189,635 $ 177,440 $ 173,781 $ 175,040
Noninterest income 74,810 43,334 19,168 29,753 57,850
Total revenue 264,304 232,969 196,608 203,534 232,890
Adjustment items (pre-tax):
Gain on repurchase of trust preferred securities (1,478 )
MSR impairment (recovery) (21,192 ) 23,170 36,872 22,542 (89 )
Restructuring cost (4 ) (129 ) 160
Adjusted total revenue $ 243,108 $ 256,139 $ 231,873 $ 226,076 $ 232,961
Noninterest expense $ 151,912 $ 161,765 $ 155,840 $ 149,430 $ 152,861
Adjustment items (pre-tax):
Transaction expense and non-recurring regulatory related expense (2,492 ) (6,806 ) (302 ) 69 2,981
Restructuring cost 149 2,563 584 (706 ) (3,419 )
Adjusted noninterest expense $ 149,569 $ 157,522 $ 156,122 $ 148,793 $ 152,423
GAAP efficiency ratio 57 % 69 % 79 % 73 % 66 %
Adjusted efficiency ratio 62 % 61 % 67 % 66 % 65 %
EverBank Financial Corp and Subsidiaries

Regulatory Capital(1) (bank level)

(dollars in thousands)Dec 31,
2016
Sep 30,
2016
Jun 30,
2016
Mar 31,
2016
Dec 31,
2015
Shareholders’ equity $ 2,261,883 $ 2,161,524 $ 2,124,090 $ 2,123,612 $ 2,050,456
Less: Goodwill and other intangibles (47,152 ) (47,227 ) (47,318 ) (47,401 ) (47,143 )
Disallowed servicing asset (8,618 ) (17,719 )
Add: Accumulated losses on securities and cash flow hedges 51,018 100,140 107,834 95,611 62,887
Tier 1 capital (A) 2,265,749 2,214,437 2,184,606 2,163,204 2,048,481
Add: Allowance for loan and lease losses 104,143 90,948 84,994 84,134 78,789
Total regulatory capital (B) $ 2,369,892 $ 2,305,385 $ 2,269,600 $ 2,247,338 $ 2,127,270
Adjusted total assets (C) $ 28,208,963 $ 28,189,485 $ 26,946,525 $ 26,232,737 $ 25,281,658
Risk-weighted assets (D) 17,677,886 18,435,220 17,998,277 17,362,622 17,133,084

Tier 1 leverage ratio

(A)/(C) 8.0 % 7.9 % 8.1 % 8.2 % 8.1 %
Tier 1 risk-based capital ratio (A)/(D) 12.8 % 12.0 % 12.1 % 12.5 % 12.0 %
Total risk-based capital ratio (B)/(D) 13.4 % 12.5 % 12.6 % 12.9 % 12.4 %

Regulatory Capital(1) (EFC consolidated)

(dollars in thousands)Dec 31,
2016
Sep 30,
2016
Jun 30,
2016
Mar 31,
2016
Dec 31,
2015
Shareholders’ equity $ 2,016,332 $ 1,895,556 $ 1,857,359 $ 1,855,903 $ 1,868,321
Less: Preferred stock (150,000 ) (150,000 ) (150,000 ) (150,000 ) (150,000 )
Goodwill and other intangibles (47,152 ) (47,227 ) (47,318 ) (47,401 ) (47,143 )
Disallowed servicing asset (6,593 ) (3,060 ) (16,132 ) (33,609 ) (30,959 )
Add: Accumulated losses on securities and cash flow hedges 51,522 100,833 108,733 96,789 64,013
Common tier 1 capital (E) 1,864,109 1,796,102 1,752,642 1,721,682 1,704,232
Add: Preferred stock 150,000 150,000 150,000 150,000 150,000
Add: Additional tier 1 capital (trust preferred securities) 98,750 98,750 98,750 103,750 103,750
Tier 1 capital (F) 2,112,859 2,044,852 2,001,392 1,975,432 1,957,982
Add: Subordinated notes payable 261,528 261,428 261,329 261,417 172,420
Add: Allowance for loan and lease losses 104,143 90,948 84,994 84,134 78,789
Total regulatory capital (G) $ 2,478,530 $ 2,397,228 $ 2,347,715 $ 2,320,983 $ 2,209,191
Adjusted total assets (H) $ 28,215,972 $ 28,192,055 $ 26,917,493 $ 26,220,573 $ 25,286,802
Risk-weighted assets (I) 17,686,099 18,448,080 17,990,693 17,349,099 17,131,756
Common equity tier 1 ratio (E)/(I) 10.5 % 9.7 % 9.7 % 9.9 % 9.9 %
Tier 1 leverage ratio (F)/(H) 7.5 % 7.3 % 7.4 % 7.5 % 7.7 %
Tier 1 risk-based capital ratio (F)/(I) 12.0 % 11.1 % 11.1 % 11.4 % 11.4 %
Total risk-based capital ratio (G)/(I) 14.0 % 13.0 % 13.0 % 13.4 % 12.9 %
EverBank Financial Corp and Subsidiaries
Tangible Equity, Tangible Common Equity,
Tangible Common Equity Per Common Share
and Tangible Assets
(dollars in thousands except share and per share amounts)Dec 31,
2016
Sep 30,
2016
Jun 30,
2016
Mar 31,
2016
Dec 31,
2015
Shareholders’ equity $ 2,016,332 $ 1,895,556 $ 1,857,359 $ 1,855,903 $ 1,868,321
Less:
Goodwill 46,859 46,859 46,859 46,859 46,859
Intangible assets 996 1,176 1,355 1,535 1,772
Tangible equity 1,968,477 1,847,521 1,809,145 1,807,509 1,819,690
Less:
Perpetual preferred stock 150,000 150,000 150,000 150,000 150,000
Tangible common equity $ 1,818,477 $ 1,697,521 $ 1,659,145 $ 1,657,509 $ 1,669,690
Common shares outstanding at period end 127,036,740 125,437,973 125,324,413 125,247,099 125,020,843
Book value per common share $ 14.69 $ 13.92 $ 13.62 $ 13.62 $ 13.74
Tangible common equity per common share 14.31 13.53 13.24 13.23 13.36
Total assets $ 27,838,086 $ 28,703,045 $ 27,354,310 $ 26,641,399 $ 26,601,026
Less:
Goodwill 46,859 46,859 46,859 46,859 46,859
Intangible assets 996 1,176 1,355 1,535 1,772
Tangible assets $ 27,790,231 $ 28,655,010 $ 27,306,096 $ 26,593,005 $ 26,552,395
Non-Performing Assets(1)
(dollars in thousands)Dec 31,
2016
Sep 30,
2016
Jun 30,
2016
Mar 31,
2016
Dec 31,
2015
Non-accrual loans and leases:
Consumer Banking:
Residential mortgages $ 32,405 $ 33,607 $ 27,580 $ 28,644 $ 32,218
Home equity lines and other 7,083 6,741 6,678 6,151 3,339
Commercial Banking:
Commercial and commercial real estate 102,255 106,790 65,962 66,945 71,913
Equipment financing receivables 41,141 37,677 28,833 26,676 17,407
Total non-accrual loans and leases 182,884 184,815 129,053 128,416 124,877
Total non-performing loans (NPL) 182,884 184,815 129,053 128,416 124,877
Other real estate owned (OREO) 11,390 11,866 13,477 14,072 17,253
Total non-performing assets (NPA) 194,274 196,681 142,530 142,488 142,130
Troubled debt restructurings (TDR) less than 90 days past due 14,118 14,865 14,760 15,814 16,425
Total NPA and TDR(1) $ 208,392 $ 211,546 $ 157,290 $ 158,302 $ 158,555
Total NPA and TDR $ 208,392 $ 211,546 $ 157,290 $ 158,302 $ 158,555
Government insured 90 days or more past due still accruing 3,725,159 3,706,213 3,211,913 3,255,744 3,199,978
Loans accounted for under ASC 310-30:
90 days or more past due 3,437 3,823 4,130 4,858 5,148
Total regulatory NPA and TDR $ 3,936,988 $ 3,921,582 $ 3,373,333 $ 3,418,904 $ 3,363,681
Adjusted credit quality ratios excluding
government insured loans and loans
accounted for under ASC 310-30: ((1))
NPL to total loans 0.73 % 0.71 % 0.52 % 0.54 % 0.53 %
NPA to total assets 0.70 % 0.69 % 0.52 % 0.53 % 0.53 %
NPA and TDR to total assets 0.75 % 0.74 % 0.58 % 0.59 % 0.60 %
Credit quality ratios including government
insured loans and loans accounted for
under ASC 310-30:
NPL to total loans 15.71 % 15.01 % 13.59 % 14.23 % 14.08 %
NPA to total assets 14.09 % 13.61 % 12.28 % 12.77 % 12.58 %
NPA and TDR to total assets 14.14 % 13.66 % 12.33 % 12.83 % 12.64 %
((1)) We define non-performing assets, or NPA, as non-accrual loans, accruing loans past due 90 days or more and foreclosed property.
Our NPA calculation excludes government insured pool buyout loans for which payment is insured by the government. We also
exclude loans and foreclosed property accounted for under ASC 310-30 because we expect to fully collect the carrying value
of such loans and foreclosed property.

Contacts:

EverBank Financial Corp
Investor Relations
Scott Verlander, 904-623-8455
Scott.Verlander@EverBank.com
or
Media Contact
Michael Cosgrove, 904-623-2029
Michael.Cosgrove@EverBank.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.