Enterprise Financial Reports First Quarter 2023 Results

First Quarter Results

• Net income of $55.7 million, $1.46 per diluted common share
• Net interest margin of 4.71%, quarterly increase of five basis points
• Total loans of $10.0 billion, quarterly increase of $274.8 million
• Total deposits of $11.2 billion, quarterly increase of $325.5 million
• Tangible common equity to tangible assets¹ of 8.81%

ST. LOUIS--(BUSINESS WIRE)--Jim Lally, President and Chief Executive Officer of Enterprise Financial Services Corp (Nasdaq: EFSC) (the “Company” or “EFSC”), said today upon the release of EFSC’s first quarter earnings, “We delivered strong results in the first quarter, with high quality loan growth, enhanced liquidity and an improved capital position. In a competitive and challenging environment, we have continued to serve our customers with products and relationship-based services that meet their needs, driving a $75 million increase in customer deposits in the first quarter. Our focus in these areas resulted in a return on assets of 1.7% and a return on tangible common equity¹ of 20% for the first quarter. As we look to the remainder of 2023, we believe the strength of our balance sheet and our diversified business model have us well positioned.”

Highlights

• Earnings - Net income in the first quarter 2023 was $55.7 million, a decrease of $4.3 million compared to the linked quarter and an increase of $8.0 million from the prior year quarter. Earnings per share (“EPS”) was $1.46 per diluted common share for the first quarter 2023, compared to $1.58 and $1.23 per diluted common share for the linked and prior year quarters, respectively.

• Pre-provision net revenue² (“PPNR”) - PPNR of $75.0 million in the first quarter 2023 decreased $3.6 million from the linked quarter and increased $18.0 million from the prior year quarter, respectively. The decrease from the linked quarter was primarily due to a seasonal increase in noninterest expense, partially offset by an increase in net interest income. The increase compared to the prior year quarter was primarily due to an increase in net interest income, partially offset by an increase in noninterest expense.

• Net interest income and net interest margin (“NIM”) - Net interest income of $139.5 million for the first quarter 2023 increased $0.7 million and $38.4 million from the linked and prior year quarters, respectively. NIM was 4.71% for the first quarter 2023, compared to 4.66% and 3.28% for the linked and prior year quarters, respectively. Net interest income and NIM benefited from higher average loan and investment balances combined with expanding yields on earning assets, partially offset by higher deposit costs and a decline in average interest-earning cash balances.

• Noninterest income - Noninterest income of $16.9 million for the first quarter 2023 was stable compared to the linked quarter and decreased $1.7 million from the prior year quarter. The decline from the prior year quarter was primarily due to a decrease in customer swap fee income, card services revenue and tax credit income. Lower transaction volumes led to the decrease in customer swap fee income and tax credit income, and the Durbin Amendment cap on debit card income limited card services revenue since July 1, 2022.

• Loans - Loans totaled $10.0 billion at March 31, 2023, an increase of $274.8 million, or 11.4% on an annualized basis, from the linked quarter and an increase of $955.8 million from the prior year period. Average loans totaled $9.8 billion for the quarter ended March 31, 2023, compared to $9.4 billion and $9.0 billion for the linked and prior year quarters, respectively.

• Asset quality - The allowance for credit losses to total loans was 1.38% at March 31, 2023, compared to 1.41% at December 31, 2022 and 1.54% at March 31, 2022. Nonperforming assets to total assets was 0.09% at March 31, 2023, compared to 0.08% and 0.17% at December 31, 2022 and March 31, 2022, respectively. The provision for credit losses of $4.2 million recorded in the first quarter 2023 was primarily related to the credit impairment of an investment security in subordinated debt of a failed bank, and to loan growth, partially offset by a decrease in the reserve for unfunded commitments.

• Deposits - Total deposits increased $325.5 million from the linked quarter to $11.2 billion as of March 31, 2023. Total estimated insured deposits, which includes collateralized deposits and accounts that qualify for pass through insurance, totaled $7.7 billion at March 31, 2023. Average deposits totaled $10.9 billion for the quarter ended March 31, 2023 compared to $11.0 billion and $11.5 billion for the linked and prior year quarters, respectively. At March 31, 2023, noninterest-bearing deposit accounts represented 37.6% of total deposits, and the loan to deposit ratio was 89.8%.

• Capital - Total shareholders’ equity was $1.6 billion and the tangible common equity to tangible assets ratio was 8.8% at March 31, 2023, compared to 8.4% at December 31, 2022. The tangible common equity to tangible assets ratio, adjusted for unrealized losses on held-to-maturity securities,³ was 8.4% at March 31, 2023 and 7.9% at December 31, 2022. Enterprise Bank & Trust remains “well-capitalized,” with a common equity tier 1 ratio of 12.0% and a total risk-based capital ratio of 13.1% as of March 31, 2023. The Company’s common equity tier 1 ratio and total risk-based capital ratio was 11.2% and 14.3%, respectively, at March 31, 2023.
  
  The Company’s Board of Directors approved a quarterly dividend of $0.25 per common share, payable on June 30, 2023 to shareholders of record as of June 15, 2023. The Board of Directors also declared a cash dividend of $12.50 per share of Series A Preferred Stock (or $0.3125 per depositary share) representing a 5% per annum rate for the period commencing (and including) March 15, 2023 to (but excluding) June 15, 2023. The dividend will be payable on June 15, 2023 to holders of record of Series A Preferred Stock as of May 31, 2023.

• Liquidity - The Company’s total available on- and off-balance-sheet liquidity was approximately $4.4 billion at March 31, 2023. On-balance-sheet liquidity consisted of cash of $285.1 million and unpledged investment securities with a fair value of $449.2 million at March 31, 2023. In the first quarter 2023, the Company pledged additional securities to the Federal Reserve to increase its available borrowing capacity. The Company also has $937.4 million of SBA guaranteed loans, a portion of which could be sold in the secondary market to generate earnings and liquidity. Off-balance-sheet liquidity consisted of $824.1 million available through the Federal Home Loan Bank, $2.7 billion through the Federal Reserve and $140.0 million through correspondent bank lines. The Company also has an unused $25.0 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 and NIM

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 average interest rates earned and paid, all on a tax-equivalent basis.

	Quarter ended
	March 31, 2023						December 31, 2022						March 31, 2022
($ 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^1, 2	$	9,795,045	$	152,762	6.33	%	$	9,423,984	$	139,432	5.87	%	$	9,005,875	$	96,301	4.34	%
Securities^2		2,288,451		17,117	3.03			2,204,211		16,191	2.91			1,923,969		10,969	2.31
Interest-earning deposits		106,254		1,195	4.56			367,100		3,097	3.35			1,781,272		817	0.19
Total interest-earning assets		12,189,750		171,074	5.69			11,995,295		158,720	5.25			12,711,116		108,087	3.45
Noninterest-earning assets		941,445						991,273						902,887
Total assets	$	13,131,195					$	12,986,568					$	13,614,003
Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
Interest-bearing demand accounts	$	2,201,910	$	5,907	1.09	%	$	2,242,268	$	4,136	0.73	%	$	2,505,319	$	536	0.09	%
Money market accounts		2,826,836		15,471	2.22			2,696,417		9,509	1.40			2,872,302		1,460	0.21
Savings		732,256		230	0.13			775,488		100	0.05			817,431		66	0.03
Certificates of deposit		670,521		3,053	1.85			524,938		1,017	0.77			607,133		797	0.53
Total interest-bearing deposits		6,431,523		24,661	1.56			6,239,111		14,762	0.94			6,802,185		2,859	0.17
Subordinated debentures		155,497		2,409	6.28			155,359		2,376	6.07			154,959		2,220	5.81
FHLB advances		110,928		1,332	4.87			8,864		104	4.65			50,000		195	1.58
Securities sold under agreements to repurchase		215,604		749	1.41			182,362		282	0.61			262,252		60	0.09
Other borrowings		53,885		353	2.66			26,993		378	5.56			22,841		82	1.46
Total interest-bearing liabilities		6,967,437		29,504	1.72			6,612,689		17,902	1.07			7,292,237		5,416	0.30
Noninterest-bearing liabilities:
Demand deposits		4,481,966						4,763,503						4,692,027
Other liabilities		113,341						119,784						93,518
Total liabilities		11,562,744						11,495,976						12,077,782
Shareholders' equity		1,568,451						1,490,592						1,536,221
Total liabilities and shareholders' equity	$	13,131,195					$	12,986,568					$	13,614,003
Total net interest income			$	141,570					$	140,818					$	102,671
Net interest margin					4.71	%					4.66	%					3.28	%
^1 Average balances include nonaccrual loans. Interest income includes loan fees of $3.7 million, $3.7 million, and $5.2 million for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively.
^2 Non-taxable income is presented on a fully tax-equivalent basis using a 25.2% tax rate. The tax-equivalent adjustments were $2.0 million, $2.0 million, and $1.5 million for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively.

Net interest income for the first quarter was $139.5 million, an increase of $0.7 million compared to the linked quarter and an increase of $38.4 million from the prior year period. The increase from the linked and prior year quarters reflects the benefit of higher market interest rates on the Company’s asset sensitive balance sheet combined with organic growth. The effective federal funds rate for the first quarter 2023 was 4.52%, an increase of 87 basis points compared to the linked quarter, and a 440 basis point increase over the prior year quarter.

Interest income increased $12.3 million during the first quarter 2023 primarily due to higher interest earned on a larger loan base resulting in a $13.3 million sequential expansion. This increase was partially offset by a $1.9 million decrease in interest on cash balances. Interest on loans benefited from a 46 basis point increase in yield and a $371.1 million increase in average loans compared to the linked quarter. The average interest rate of new loan originations in the first quarter 2023 was 6.53%. The yield on interest-earning cash deposits increased 121 basis points in the quarter but was offset by a $260.8 million decrease in the average balance which reduced interest income in the first quarter 2023.

Interest expense increased $11.6 million in the first quarter 2023 primarily due to a $9.9 million increase in deposit interest expense and a $1.2 million increase in interest expense on FHLB borrowings. The increase in interest expense reflects a shift in the deposit mix from demand deposits and interest-bearing demand deposits to money market accounts and certificates of deposit, as well as higher rates paid on deposits. This deposit shift principally occurred during March following the turmoil in the banking markets. The interest-bearing liability rate was 1.72%, an increase of 65 basis points compared to the linked quarter. The average cost of interest-bearing deposits was 1.56%, an increase of 62 basis points over the linked quarter. The increase was primarily due to higher rates paid on commercial money market accounts, which increased 82 basis points to 2.22% in the current quarter. The total cost of deposits, including noninterest-bearing demand accounts, was 0.92% during the first quarter 2023, compared to 0.53% in the linked quarter.

NIM, on a tax equivalent basis, was 4.71% in the first quarter 2023, an increase of five basis points from the linked quarter and an increase of 143 basis points from the prior year quarter. For the month of March 2023, the loan portfolio yield was 6.40% and the cost of total deposits was 1.04%.

Investments

	Quarter ended
	March 31, 2023					December 31, 2022					March 31, 2022
($ in thousands)	Carrying Value		Net Unrealized Loss			Carrying Value		Net Unrealized Loss			Carrying Value		Net Unrealized Loss
Available-for-sale (AFS)	$	1,555,109	$	(161,572	)	$	1,535,807	$	(193,247	)	$	1,392,444	$	(99,304	)
Held-to-maturity (HTM)		720,694		(65,013	)		709,915		(82,133	)		541,039		(48,255	)
Total	$	2,275,803	$	(226,585	)	$	2,245,722	$	(275,380	)	$	1,933,483	$	(147,559	)

Investment securities totaled $2.3 billion at March 31, 2023, an increase of $30.1 million from the linked quarter. The increase was primarily due to a $31.7 million decrease in the unrealized loss on available-for-sale securities primarily due to a decline in longer-term rates in the quarter. Investment purchases in the quarter had a weighted average, tax equivalent yield of 4.79%. In January 2023, $28.4 million of available-for-sale investment securities with a tax equivalent yield of 4.0% were sold at a net gain of $0.4 million and were reinvested in securities with a 4.5% yield.

The average duration of the investment portfolio was 5.5 years at March 31, 2023. Due to the shorter average duration of the loan portfolio, approximately 3 years, the Company leverages the investment portfolio to lengthen the overall duration of the balance sheet, primarily using high-quality municipal securities. The expected cash flow from pay downs, maturities and interest over the next 12 months is approximately $260 million. Investment securities represented 17% of total assets at the end of the current and linked quarters, which is comparable to the Company’s historical percentage dating back to 2019. The ratio of investments to assets was 14% in the prior year quarter and was lower primarily due to the high level of on-balance-sheet liquidity due to the low rate environment at that time. The tangible common equity to tangible assets ratio adjusted for unrealized losses on held-to-maturity securities² was 8.4% at March 31, 2023, compared to 7.9% at December 31, 2022.

Loans

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

	Quarter ended
($ in thousands)	March 31, 2023			December 31, 2022			September 30, 2022			June 30, 2022			March 31, 2022
C&I	$	2,005,539		$	1,904,654		$	1,780,677		$	1,641,740		$	1,438,607
CRE investor owned		2,239,932			2,176,424			2,106,458			1,977,806			1,982,645
CRE owner occupied		1,173,985			1,174,094			1,133,467			1,118,895			1,138,106
SBA loans*		1,315,732			1,312,378			1,269,065			1,284,279			1,249,929
Sponsor finance*		677,529			635,061			650,102			647,180			641,476
Life insurance premium financing*		859,910			817,115			779,606			748,376			695,640
Tax credits*		547,513			559,605			507,681			550,662			518,020
SBA PPP loans		5,438			7,272			13,165			49,175			134,084
Residential real estate		348,726			379,924			381,634			391,867			410,173
Construction and land development		590,509			534,753			513,452			626,577			610,830
Other		247,105			235,858			219,680			232,619			236,563
Total loans	$	10,011,918		$	9,737,138		$	9,354,987		$	9,269,176		$	9,056,073
Total loan yield		6.33	%		5.87	%		5.10	%		4.51	%		4.34	%
Variable interest rate loans to total loans		63	%		63	%		63	%		64	%		63	%
*Specialty loan category

Loans totaled $10.0 billion at March 31, 2023, increasing $274.8 million compared to the linked quarter. The increase was driven primarily by increases in C&I, CRE investor owned, construction and specialty loans. The increase in specialty loans was primarily in sponsor finance and life insurance. Each of the Company’s geographic regions increased loans during the quarter. Average line utilization was approximately 42% for the quarter ended March 31, 2023, compared to 41% and 40% for the linked and prior year quarters, respectively. The weighted average life of the loan portfolio is approximately 3 years.

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, 2023			December 31, 2022			September 30, 2022			June 30, 2022			March 31, 2022
Nonperforming loans*	$	11,972		$	9,981		$	18,184		$	19,560		$	21,160
Other		250			269			269			955			1,459
Nonperforming assets*	$	12,222		$	10,250		$	18,453		$	20,515		$	22,619
Nonperforming loans to total loans		0.12	%		0.10	%		0.19	%		0.21	%		0.23	%
Nonperforming assets to total assets		0.09	%		0.08	%		0.14	%		0.16	%		0.17	%
Allowance for credit losses to total loans		1.38	%		1.41	%		1.50	%		1.52	%		1.54	%
Net charge-offs (recoveries)	$	(264	)	$	2,075		$	478		$	(175	)	$	1,521
*Guaranteed balances excluded	$	6,835		$	6,708		$	6,532		$	6,063		$	3,954

Nonperforming assets increased $2.0 million during the first quarter 2023 and decreased $10.4 million from the prior year quarter. A net recovery to average loans of one basis point was recognized in the first quarter 2023, compared to nine basis points of net charge-offs in the linked quarter and seven basis points of net charge-offs in the prior year quarter.

The provision for credit losses totaled $4.2 million in the current quarter, compared to $2.1 million in the linked quarter and a benefit of $4.1 million in the prior year quarter. The provision in the current quarter was primarily related to the impairment of an available-for-sale investment security of a failed bank and loan growth. The allowance for credit losses to total loans was 1.38% at March 31, 2023, compared to 1.41% and 1.54% in the linked and prior year quarters, respectively, and is reflective of the trend in credit quality.

Deposits

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

	Quarter ended
($ in thousands)	March 31, 2023			December 31, 2022			September 30, 2022			June 30, 2022			March 31, 2022
Noninterest-bearing demand accounts	$	4,192,523		$	4,642,732		$	4,642,539		$	4,746,478		$	4,881,043
Interest-bearing demand accounts		2,395,901			2,256,295			2,270,898			2,197,957			2,547,482
Money market and savings accounts		3,672,539			3,399,415			3,617,249			3,562,982			3,678,135
Brokered certificates of deposit		369,505			118,968			129,039			129,064			129,017
Other certificates of deposit		524,168			411,740			397,869			456,137			468,458
Total deposit portfolio	$	11,154,636		$	10,829,150		$	11,057,594		$	11,092,618		$	11,704,135
Noninterest-bearing deposits to total deposits		37.6	%		42.9	%		42.0	%		42.8	%		41.7	%
Total costs of deposits		0.92	%		0.53	%		0.31	%		0.13	%		0.10	%

Total deposits at March 31, 2023 were $11.2 billion, an increase of $325.5 million from December 31, 2022, and a decrease of $549.5 million from March 31, 2022. The increase from the linked quarter includes $250.5 million in brokered certificates of deposit used for term liquidity purposes in place of FHLB borrowings. The mix of the deposit portfolio shifted from noninterest bearing demand deposits to higher yielding categories in the current quarter primarily due to the competitive interest rate environment. Excluding brokered certificates of deposit, total deposits increased $75.0 million in the current quarter. Reciprocal deposits, which are placed through third party programs to provide FDIC insurance on larger deposit relationships, totaled $486.7 million at March 31, 2023, compared to $205.8 million at December 31, 2022.

Total estimated insured deposits, which includes collateralized deposits, reciprocal accounts and accounts that qualify for pass-through insurance, totaled $7.7 billion at the end of March 31, 2023 compared to $4.9 billion in the linked quarter. The increase in insured deposits was the result of an increase in reciprocal deposits and accounts that qualify for pass-through insurance.

Noninterest Income and Expense

The following tables present a comparative summary of the major components of noninterest income, other income, and noninterest expense for the periods indicated:

	Linked quarter comparison									Prior year comparison
	Quarter ended									Quarter ended
($ in thousands)	March 31, 2023		December 31, 2022		Increase (decrease)					March 31, 2022		Increase (decrease)
Deposit service charges		4,128		4,463	$	(335	)	(8	)%		4,163	$	(35	)	(1	)%
Wealth management revenue		2,516		2,423		93		4	%		2,622		(106	)	(4	)%
Card services revenue		2,338		2,345		(7	)	—	%		3,040		(702	)	(23	)%
Tax credit income		1,813		2,389		(576	)	(24	)%		2,608		(795	)	(30	)%
Other income		6,103		5,253		850		16	%		6,208		(105	)	(2	)%
Total noninterest income	$	16,898	$	16,873	$	25		—	%	$	18,641	$	(1,743	)	(9	)%

Total noninterest income was $16.9 million for the current quarter, stable with the linked quarter and a decrease of $1.7 million from the prior year quarter. The $1.7 million decrease from the prior year quarter was primarily due to decreases in tax credit income and card services revenue. Lower transaction volumes led to the decrease in tax credit income while the Durbin Amendment cap on debit card income limited card services revenue since July 1, 2022.

	Linked quarter comparison									Prior year comparison
	Quarter ended									Quarter ended
($ in thousands)	March 31, 2023		December 31, 2022		Increase (decrease)					March 31, 2022		Increase (decrease)
BOLI	$	791	$	773	$	18		2	%	$	1,034	$	(243	)	(24	)%
Community development investments		595		2,775		(2,180	)	(79	)%		2,166		(1,571	)	(73	)%
Private equity fund distribution		1,749		433		1,316		304	%		188		1,561		830	%
Servicing fees		512		181		331		183	%		658		(146	)	(22	)%
Swap fees		250		189		61		32	%		1,156		(906	)	(78	)%
Miscellaneous income		2,206		902		1,304		145	%		1,006		1,200		119	%
Total other income	$	6,103	$	5,253	$	850		16	%	$	6,208	$	(105	)	(2	)%

Community development and private equity distributions included in other income are not consistent sources of income and fluctuate based on distributions from the underlying funds. Servicing fee income may also fluctuate based on prepayment experience and changes to the discount rate used in the valuation of the servicing rights. Swap fee income is generated from customer hedging activities and was higher in the prior year quarter when market rates started to increase. The increase in miscellaneous income from the linked and prior year quarters was primarily due to a gain on the sale of SBA loans and a gain on the sale of investment securities. In the first quarter 2023, SBA loans totaling $8.8 million were sold and $28.4 million of lower-yielding investment securities were sold in January at a gain and the proceeds were reinvested at a higher yield.

	Linked quarter comparison									Prior year comparison
	Quarter ended									Quarter ended
($ in thousands)	March 31, 2023		December 31, 2022		Increase (decrease)					March 31, 2022		Increase (decrease)
Employee compensation and benefits	$	42,503	$	38,175	$	4,328		11	%	$	35,827	$	6,676		19	%
Occupancy		4,061		4,248		(187	)	(4	)%		4,586		(525	)	(11	)%
Deposit costs		12,720		13,256		(536	)	(4	)%		4,260		8,460		199	%
Other expense		21,699		21,470		229		1	%		18,127		3,572		20	%
Total noninterest expense	$	80,983	$	77,149	$	3,834		5	%	$	62,800	$	18,183		29	%

Noninterest expense was $81.0 million for the first quarter 2023, compared to $77.1 million for the linked quarter, and $62.8 million for the prior year quarter. Employee compensation and benefits increased $4.3 million from the linked quarter primarily due to a $3.4 million increase in employer payroll taxes and 401(k) matches that are seasonally higher in the first quarter each year, and a $3.3 million increase in salaries due to annual merit increases that became effective on March 1, 2023 and an increase in the associate base. These increases were partially offset by a $3.8 million decline in variable compensation that is typically higher in the fourth quarter each year. Deposit costs declined slightly from the linked quarter primarily due to higher year-end settlements that occurred in the linked quarter. Deposit costs relate to certain specialized deposit businesses that are impacted by higher interest rates as well as increasing average balances.

The increase in noninterest expense of $18.2 million from the prior year quarter was primarily an increase in the associate base, merit increases throughout 2022 and 2023, and an increase in variable deposit costs.

For the first quarter 2023, the Company’s efficiency ratio was 51.8%, compared to 49.6% and 52.4% for the linked quarter and prior year quarter, respectively. The Company’s core efficiency ratio⁴ was 50.5% for the quarter ended March 31, 2023, compared to 48.1% for the linked quarter and 50.6% for the prior year quarter.

Income Taxes

The Company’s effective tax rate was 22% for each of the current, linked and prior year quarters.

Capital

The following table presents total equity and various EFSC capital ratios for the most recent five quarters:

	Quarter ended
($ in thousands)	March 31, 2023*			December 31, 2022			September 30, 2022			June 30, 2022			March 31, 2022
Shareholders’ equity	$	1,592,820		$	1,522,263		$	1,446,218		$	1,447,412		$	1,473,177
Total risk-based capital to risk-weighted assets		14.3	%		14.2	%		14.2	%		14.2	%		14.4	%
Tier 1 capital to risk weighted assets		12.6	%		12.6	%		12.6	%		12.5	%		12.7	%
Common equity tier 1 capital to risk-weighted assets		11.2	%		11.1	%		11.0	%		10.9	%		11.0	%
Tangible common equity to tangible assets		8.8	%		8.4	%		7.9	%		7.8	%		7.6	%
Leverage ratio		11.1	%		10.9	%		10.4	%		9.8	%		9.6	%

*Capital ratios for the current quarter are preliminary and subject to, among other things, completion and filing of the Company’s regulatory reports and ongoing regulatory review.

Total equity was $1.6 billion at March 31, 2023, an increase of $70.6 million from the linked quarter. The increase was primarily due to current period net income of $55.7 million and a $24.4 million increase in accumulated other comprehensive income, primarily due to a net fair value increase in the Company’s fixed-rate, available-for-sale investment portfolio. These increases were partially offset by common and preferred stock dividends of $10.3 million. The Company’s tangible common book value per share was $30.55 at March 31, 2023, compared to $28.67 and $27.06 in the linked and prior year quarters, respectively.

The Company’s regulatory capital ratios continue to exceed the “well-capitalized” regulatory benchmark. 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.

^1 Tangible common equity to tangible assets and return on tangible common equity are non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables.

^2 Pre-provision net revenue is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

^3 Tangible common equity to tangible assets ratio and the tangible common equity to tangible assets ratio adjusted for unrealized losses on held-to-maturity securities are non-GAAP measures. Refer to discussion and reconciliation of these measures in the accompanying financial tables.

^4 Core efficiency ratio is a non-GAAP measure. Refer to discussion and reconciliation of this measure in the accompanying financial tables.

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, ROATCE, PPNR return on average assets (“PPNR ROAA”), core efficiency ratio, the tangible common equity ratio, and tangible book value per common share, 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, ROATCE, PPNR ROAA, core efficiency ratio, the tangible common equity ratio, and tangible book value per common share, 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, that 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 25, 2023. During the call, management will review the first quarter 2023 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 1-888-550-5279 (Conference ID #7004515). A recorded replay of the conference call will be available on the website approximately two hours after the call’s completion. Visit https://bit.ly/EFSC1Q2023earnings to register. The replay will be available for approximately two weeks following the conference call.

About Enterprise Financial Services Corp

Enterprise Financial Services Corp (Nasdaq: EFSC), with approximately $13.3 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 branch offices in Arizona, California, Florida, Kansas, Missouri, Nevada, and New Mexico, and SBA loan and deposit production offices throughout the country. 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

Readers should note that, in addition to the historical information contained herein, this press release contains “forward-looking statements” within the meaning of, and intended to be covered by, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company’s expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, liquidity, yields and returns, loan diversification and credit management, shareholder value creation and the impact of acquisitions.

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 anticipated in the forward-looking statements and future results could differ materially from historical performance. They are neither statements of historical fact nor guarantees or assurances of future performance. While there is no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those in the forward-looking statements include the following, without limitation: the Company’s ability to efficiently integrate acquisitions into its operations, retain the customers of these businesses and grow the acquired operations, as well as credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to general and local economic and market conditions, high unemployment rates, higher inflation and its impacts (including U.S. federal government measures to address higher inflation), U.S. fiscal debt, budget and tax matters, and any slowdown in global economic growth, risks associated with rapid increases or decreases in prevailing interest rates, our ability to attract and retain deposits and access to other sources of liquidity, consolidation in the banking industry, competition from banks and other financial institutions, the Company’s ability to attract and retain relationship officers and other key personnel, burdens imposed by federal and state regulation, changes in legislative or regulatory requirements, as well as current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses, including rules and regulations relating to bank products and financial services, changes in accounting policies and practices or accounting standards, changes in the method of determining LIBOR and the phase out of LIBOR, natural disasters, terrorist activities, war and geopolitical matters (including the war in Ukraine and the imposition of additional sanctions and export controls in connection therewith), or pandemics, including the COVID-19 pandemic, and their effects on economic and business environments in which we operate, including the ongoing disruption to the financial market and other economic activity caused by the continuing COVID-19 pandemic, and those factors and risks referenced from time to time in the Company’s filings with the Securities and Exchange Commission (the “SEC”), including in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and the Company’s other filings with the SEC. The Company cautions that the preceding list is not exhaustive of all possible risk factors and other factors could also adversely affect the Company’s results.

For any forward-looking statements made in this press release or in any documents, EFSC claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

Readers are cautioned not to place undue reliance on any forward-looking statements. Except to the extent required by applicable law or regulation, EFSC 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.

ENTERPRISE FINANCIAL SERVICES CORP CONSOLIDATED FINANCIAL SUMMARY (unaudited)
	Quarter ended
(in thousands, except per share data)	Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
EARNINGS SUMMARY
Net interest income	$	139,529		$	138,835		$	124,290		$	109,613		$	101,165
Provision (benefit) for credit losses		4,183			2,123			676			658			(4,068	)
Noninterest income		16,898			16,873			9,454			14,194			18,641
Noninterest expense		80,983			77,149			68,843			65,424			62,800
Income before income tax expense		71,261			76,436			64,225			57,725			61,074
Income tax expense		15,523			16,435			14,025			12,576			13,381
Net income		55,738			60,001			50,200			45,149			47,693
Preferred stock dividends		938			937			937			938			1,229
Net income available to common shareholders	$	54,800		$	59,064		$	49,263		$	44,211		$	46,464
Diluted earnings per common share	$	1.46		$	1.58		$	1.32		$	1.19		$	1.23
Return on average assets		1.72	%		1.83	%		1.51	%		1.34	%		1.42	%
Return on average common equity		14.85	%		16.52	%		13.74	%		12.65	%		12.87	%
ROATCE^1		19.93	%		22.62	%		18.82	%		17.44	%		17.49	%
Net interest margin (tax equivalent)		4.71	%		4.66	%		4.10	%		3.55	%		3.28	%
Efficiency ratio		51.77	%		49.55	%		51.47	%		52.84	%		52.42	%
Core efficiency ratio^1		50.47	%		48.10	%		49.80	%		51.03	%		50.60	%
Loans	$	10,011,918		$	9,737,138		$	9,354,987		$	9,269,176		$	9,056,073
Average loans	$	9,795,045		$	9,423,984		$	9,230,738		$	9,109,131		$	9,005,875
Assets	$	13,325,982		$	13,054,172		$	12,994,787		$	13,084,506		$	13,706,769
Average assets	$	13,131,195		$	12,986,568		$	13,158,121		$	13,528,474		$	13,614,003
Deposits	$	11,154,636		$	10,829,150		$	11,057,594		$	11,092,618		$	11,704,135
Average deposits	$	10,913,489		$	11,002,614		$	11,154,895		$	11,530,432		$	11,494,212
Period end common shares outstanding		37,311			37,253			37,223			37,206			37,516
Dividends per common share	$	0.25		$	0.24		$	0.23		$	0.22		$	0.21
Tangible book value per common share	$	30.55		$	28.67		$	26.62		$	26.63		$	27.06
Tangible common equity to tangible assets^1		8.81	%		8.43	%		7.86	%		7.80	%		7.62	%
Total risk-based capital to risk-weighted assets		14.3	%		14.2	%		14.2	%		14.2	%		14.4	%
^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, 2023		Dec 31, 2022		Sep 30, 2022			Jun 30, 2022		Mar 31, 2022
INCOME STATEMENTS
NET INTEREST INCOME
Interest income	$	169,033	$	156,737	$	135,695		$	116,069	$	106,581
Interest expense		29,504		17,902		11,405			6,456		5,416
Net interest income		139,529		138,835		124,290			109,613		101,165
Provision (benefit) for credit losses		4,183		2,123		676			658		(4,068	)
Net interest income after provision (benefit) for credit losses		135,346		136,712		123,614			108,955		105,233
NONINTEREST INCOME
Deposit service charges		4,128		4,463		4,951			4,749		4,163
Wealth management revenue		2,516		2,423		2,432			2,533		2,622
Card services revenue		2,338		2,345		2,652			3,514		3,040
Tax credit income (loss)		1,813		2,389		(3,625	)		1,186		2,608
Other income		6,103		5,253		3,044			2,212		6,208
Total noninterest income		16,898		16,873		9,454			14,194		18,641
NONINTEREST EXPENSE
Employee compensation and benefits		42,503		38,175		36,999			36,028		35,827
Occupancy		4,061		4,248		4,497			4,309		4,586
Deposit costs		12,720		13,256		7,661			5,905		4,260
Other expense		21,699		21,470		19,686			19,182		18,127
Total noninterest expense		80,983		77,149		68,843			65,424		62,800
Income before income tax expense		71,261		76,436		64,225			57,725		61,074
Income tax expense		15,523		16,435		14,025			12,576		13,381
Net income	$	55,738	$	60,001	$	50,200		$	45,149	$	47,693
Preferred stock dividends		938		937		937			938		1,229
Net income available to common shareholders	$	54,800	$	59,064	$	49,263		$	44,211	$	46,464
Basic earnings per common share	$	1.47	$	1.59	$	1.32		$	1.19	$	1.23
Diluted earnings per common share	$	1.46	$	1.58	$	1.32		$	1.19	$	1.23

ENTERPRISE FINANCIAL SERVICES CORP CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
	Quarter ended
($ in thousands)	Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
BALANCE SHEETS
ASSETS
Cash and due from banks	$	210,813		$	229,580		$	264,078		$	271,763		$	252,706
Interest-earning deposits		81,241			69,808			489,825			680,343			1,735,708
Debt and equity investments		2,338,746			2,309,512			2,171,942			2,172,318			1,993,927
Loans held for sale		261			1,228			785			4,615			4,270
Loans		10,011,918			9,737,138			9,354,987			9,269,176			9,056,073
Allowance for credit losses		(138,295	)		(136,932	)		(140,572	)		(140,546	)		(139,212	)
Total loans, net		9,873,623			9,600,206			9,214,415			9,128,630			8,916,861
Fixed assets, net		42,340			42,985			43,882			46,028			46,900
Goodwill		365,164			365,164			365,164			365,164			365,164
Intangible assets, net		15,680			16,919			18,217			19,528			20,855
Other assets		398,114			418,770			426,479			396,117			370,378
Total assets	$	13,325,982		$	13,054,172		$	12,994,787		$	13,084,506		$	13,706,769
LIABILITIES AND SHAREHOLDERS’ EQUITY
Noninterest-bearing deposits	$	4,192,523		$	4,642,732		$	4,642,539		$	4,746,478		$	4,881,043
Interest-bearing deposits		6,962,113			6,186,418			6,415,055			6,346,140			6,823,092
Total deposits		11,154,636			10,829,150			11,057,594			11,092,618			11,704,135
Subordinated debentures and notes		155,569			155,433			155,298			155,164			155,031
FHLB advances		100,000			100,000			—			50,000			50,000
Other borrowings		213,489			324,119			197,422			226,695			228,846
Other liabilities		109,468			123,207			138,255			112,617			95,580
Total liabilities		11,733,162			11,531,909			11,548,569			11,637,094			12,233,592
Shareholders’ equity:
Preferred stock		71,988			71,988			71,988			71,988			71,988
Common stock		373			373			372			372			395
Treasury stock		—			—			—			—			(73,528	)
Additional paid-in capital		984,281			982,660			979,543			976,684			1,010,446
Retained earnings		642,153			597,574			547,506			506,849			523,136
Accumulated other comprehensive loss		(105,975	)		(130,332	)		(153,191	)		(108,481	)		(59,260	)
Total shareholders’ equity		1,592,820			1,522,263			1,446,218			1,447,412			1,473,177
Total liabilities and shareholders’ equity	$	13,325,982		$	13,054,172		$	12,994,787		$	13,084,506		$	13,706,769

ENTERPRISE FINANCIAL SERVICES CORP CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
	Quarter ended
($ in thousands)	Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
LOAN PORTFOLIO
Commercial and industrial	$	4,032,189		$	3,859,882		$	3,709,893		$	3,596,701		$	3,398,723
Commercial real estate		4,699,302			4,628,371			4,438,647			4,294,375			4,278,138
Construction real estate		663,264			611,565			583,649			724,163			702,630
Residential real estate		364,059			395,537			397,450			413,727			432,639
Other		253,104			241,783			225,348			240,210			243,943
Total loans	$	10,011,918		$	9,737,138		$	9,354,987		$	9,269,176		$	9,056,073
DEPOSIT PORTFOLIO
Noninterest-bearing demand accounts	$	4,192,523		$	4,642,732		$	4,642,539		$	4,746,478		$	4,881,043
Interest-bearing demand accounts		2,395,901			2,256,295			2,270,898			2,197,957			2,547,482
Money market and savings accounts		3,672,539			3,399,415			3,617,249			3,562,982			3,678,135
Brokered certificates of deposit		369,505			118,968			129,039			129,064			129,017
Other certificates of deposit		524,168			411,740			397,869			456,137			468,458
Total deposits	$	11,154,636		$	10,829,150		$	11,057,594		$	11,092,618		$	11,704,135
AVERAGE BALANCES
Loans	$	9,795,045		$	9,423,984		$	9,230,738		$	9,109,131		$	9,005,875
Securities		2,288,451			2,204,211			2,202,255			2,068,119			1,923,969
Interest-earning assets		12,189,750			11,995,295			12,198,251			12,579,211			12,711,116
Assets		13,131,195			12,986,568			13,158,121			13,528,474			13,614,003
Deposits		10,913,489			11,002,614			11,154,895			11,530,432			11,494,212
Shareholders’ equity		1,568,451			1,490,592			1,494,504			1,474,267			1,536,221
Tangible common equity^1		1,115,052			1,035,896			1,038,495			1,016,940			1,077,529
YIELDS (tax equivalent)
Loans		6.33	%		5.87	%		5.10	%		4.51	%		4.34	%
Securities		3.03			2.91			2.65			2.51			2.31
Interest-earning assets		5.69			5.25			4.47			3.76			3.45
Interest-bearing deposits		1.56			0.94			0.54			0.24			0.17
Deposits		0.92			0.53			0.31			0.13			0.10
Subordinated debentures and notes		6.28			6.07			5.91			5.84			5.81
FHLB advances and other borrowed funds		2.60			1.39			0.66			0.51			0.41
Interest-bearing liabilities		1.72			1.07			0.67			0.37			0.30
Net interest margin		4.71			4.66			4.10			3.55			3.28
^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, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
ASSET QUALITY
Net charge-offs (recoveries)	$	(264	)	$	2,075		$	478		$	(175	)	$	1,521
Nonperforming loans		11,972			9,981			18,184			19,560			21,160
Classified assets		110,384			99,122			98,078			96,801			93,199
Nonperforming loans to total loans		0.12	%		0.10	%		0.19	%		0.21	%		0.23	%
Nonperforming assets to total assets		0.09	%		0.08	%		0.14	%		0.16	%		0.17	%
Allowance for credit losses to total loans		1.38	%		1.41	%		1.50	%		1.52	%		1.54	%
Allowance for credit losses to nonperforming loans		1,155.2	%		1,371.9	%		773.1	%		718.5	%		657.9	%
Net charge-offs (recoveries) to average loans -annualized		(0.01	)%		0.09	%		0.02	%		(0.01	)%		0.07	%
WEALTH MANAGEMENT
Trust assets under management	$	1,956,146		$	1,885,394		$	1,691,230		$	1,757,228		$	1,943,428
MARKET DATA
Book value per common share	$	40.76		$	38.93		$	36.92		$	36.97		$	37.35
Tangible book value per common share^1	$	30.55		$	28.67		$	26.62		$	26.63		$	27.06
Market value per share	$	44.59		$	48.96		$	44.04		$	41.50		$	47.31
Period end common shares outstanding		37,311			37,253			37,223			37,206			37,516
Average basic common shares		37,305			37,257			37,241			37,243			37,788
Average diluted common shares		37,487			37,415			37,348			37,282			37,858
CAPITAL
Total risk-based capital to risk-weighted assets		14.3	%		14.2	%		14.2	%		14.2	%		14.4	%
Tier 1 capital to risk-weighted assets		12.6	%		12.6	%		12.6	%		12.5	%		12.7	%
Common equity tier 1 capital to risk-weighted assets		11.2	%		11.1	%		11.0	%		10.9	%		11.0	%
Tangible common equity to tangible assets^1		8.8	%		8.4	%		7.9	%		7.8	%		7.6	%
^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, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
CORE EFFICIENCY RATIO
Net interest income (GAAP)	$	139,529		$	138,835		$	124,290		$	109,613		$	101,165
Tax-equivalent adjustment		2,041			1,983			1,854			1,699			1,506
Noninterest income (GAAP)		16,898			16,873			9,454			14,194			18,641
Less gain on sale of investment securities		381			—			—			—			—
Less gain (loss) on sale of other real estate owned		90			—			(22	)		(90	)		19
Core revenue (non-GAAP)		157,997			157,691			135,620			125,596			121,293
Noninterest expense (GAAP)		80,983			77,149			68,843			65,424			62,800
Less amortization on intangibles		1,239			1,299			1,310			1,328			1,430
Core noninterest expense (non-GAAP)		79,744			75,850			67,533			64,096			61,370
Core efficiency ratio (non-GAAP)		50.47	%		48.10	%		49.80	%		51.03	%		50.60	%

	Quarter ended
($ in thousands)	Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
TANGIBLE COMMON EQUITY, TANGIBLE BOOK VALUE PER SHARE AND TANGIBLE COMMON EQUITY RATIO
Shareholders’ equity	$	1,592,820		$	1,522,263		$	1,446,218		$	1,447,412		$	1,473,177
Less preferred stock		71,988			71,988			71,988			71,988			71,988
Less goodwill		365,164			365,164			365,164			365,164			365,164
Less intangible assets		15,680			16,919			18,217			19,528			20,855
Tangible common equity	$	1,139,988		$	1,068,192		$	990,849		$	990,732		$	1,015,170
Less net unrealized losses on HTM portfolio, after tax of 25.2%		48,630			61,435			81,752			60,512			36,095
Tangible common equity adjusted for unrealized losses on HTM securities	$	1,091,358		$	1,006,757		$	909,097		$	930,220		$	979,075
Common shares outstanding		37,311			37,253			37,223			37,206			37,516
Tangible book value per share	$	30.55		$	28.67		$	26.62		$	26.63		$	27.06
Total assets	$	13,325,982		$	13,054,172		$	12,994,787		$	13,084,506		$	13,706,769
Less goodwill		365,164			365,164			365,164			365,164			365,164
Less intangible assets		15,680			16,919			18,217			19,528			20,855
Tangible assets	$	12,945,138		$	12,672,089		$	12,611,406		$	12,699,814		$	13,320,750
Tangible common equity to tangible assets		8.81	%		8.43	%		7.86	%		7.80	%		7.62	%
Tangible common equity to tangible assets adjusted for unrealized losses on HTM securities		8.43	%		7.94	%		7.21	%		7.32	%		7.35	%

	Quarter Ended
($ in thousands)	Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
RETURN ON AVERAGE TANGIBLE COMMON EQUITY (ROATCE)
Average shareholder’s equity	$	1,568,451		$	1,490,592		$	1,494,504		$	1,474,267		$	1,536,221
Less average preferred stock		71,988			71,988			71,988			71,988			71,988
Less average goodwill		365,164			365,164			365,164			365,164			365,164
Less average intangible assets		16,247			17,544			18,857			20,175			21,540
Average tangible common equity	$	1,115,052		$	1,035,896		$	1,038,495		$	1,016,940		$	1,077,529
Net income available to common shareholders (GAAP)	$	54,800		$	59,064		$	49,263		$	44,211		$	46,464
ROATCE		19.93	%		22.62	%		18.82	%		17.44	%		17.49	%

	Quarter ended
($ in thousands)	Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022
CALCULATION OF PRE-PROVISION NET REVENUE (PPNR)
Net interest income	$	139,529		$	138,835		$	124,290		$	109,613		$	101,165
Noninterest income		16,898			16,873			9,454			14,194			18,641
Less gain on sale of investment securities		381			—			—			—			—
Less gain (loss) on sale of other real estate owned		90			—			(22	)		(90	)		19
Less noninterest expense		80,983			77,149			68,843			65,424			62,800
PPNR	$	74,973		$	78,559		$	64,923		$	58,473		$	56,987
Average assets	$	13,131,195		$	12,986,568		$	13,158,121		$	13,528,474		$	13,614,003
ROAA - GAAP net income		1.72	%		1.83	%		1.51	%		1.34	%		1.42	%
PPNR ROAA - PPNR		2.32	%		2.40	%		1.96	%		1.73	%		1.70	%