504.539.7836 or kathryn.mistich@hancockwhitney.com
Hancock Whitney reports fourth quarter 2025 EPS of $1.49
GULFPORT, Miss. (January 20, 2026) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the fourth quarter of 2025. Net income for the fourth quarter of 2025 totaled $125.6 million, or $1.49 per diluted common share (EPS), compared to $127.5 million, or $1.49 per diluted common share, in the third quarter of 2025. The company reported net income for the fourth quarter of 2024 of $122.1 million, or $1.40 per diluted common share.
Fourth Quarter 2025 Highlights
•
Net income totaled $125.6 million, or $1.49 per diluted share, compared to $127.5 million, or $1.49 per diluted share in the third quarter of 2025
•
Adjusted pre-provision net revenue (PPNR) totaled $174.0 million, compared to $175.6 million in the prior quarter
•
Loans increased $362 million, or 6% linked quarter annualized (LQA)
•
Deposits increased $620 million, or 9% LQA
•
Criticized commercial loans and nonaccrual loans decreased
•
ACL coverage solid at 1.43%
•
NIM of 3.48%, down 1 bp from the prior quarter
•
CET1 ratio estimated at 13.66%, down 43 bps linked-quarter; TCE ratio of 10.06%, up 5 bps linked-quarter; total risk-based capital ratio estimated at 15.46%, down 46 bps linked-quarter
•
Efficiency ratio of 54.93%, compared to 54.10% in the prior quarter
“The fourth quarter of 2025 marked a strong finish to a remarkable year,” said John M. Hairston, President & CEO. “2025 compared very well to the previous year, with adjusted EPS increasing 8%, adjusted PPNR improving by 6%, and tangible book value per share up 12%. For the fourth quarter of 2025, we enjoyed solid loan growth of 6% linked quarter annualized as production improved, while deposits grew 9% linked-quarter annualized, driven largely by seasonal public fund balances. Profitability remains strong, with ROA of 1.41%, efficiency ratio of 54.93%, continued fee income growth, with continuing investments back into revenue-generating activities. While NIM declined 1 basis point to 3.48%, we continue to seek opportunities to enhance our margin, including the recent completion of a bond portfolio restructuring announced today. During the fourth quarter, we repurchased 2,543,700 shares of our common stock, fully utilizing our existing share repurchase authority, and the board approved a new repurchase plan through the
1
end of 2026. We closed the year with solid capital and we believe we enter 2026 well-positioned for continued growth and enhanced shareholder value.”
Loans
Total loans were $24.0 billion at December 31, 2025, up $361.9 million, or 2%, from September 30, 2025. Loan growth was driven by strong healthcare production, increased ICRE activity and continued growth in equipment finance.
Average loans totaled $23.7 billion for the fourth quarter of 2025, up $289.9 million, or 1%, linked-quarter. For 2026, we expect end of period loans to be up mid-single digits from December 31, 2025.
Deposits
Total deposits at December 31, 2025 were $29.3 billion, up $620.0 million, or 2%, from September 30, 2025.
Noninterest-bearing DDAs totaled $10.4 billion at December 31, 2025, up $69.7 million, or 1%, from September 30, 2025, and comprised 35% of total period-end deposits. The linked-quarter increase in noninterest-bearing DDAs was related to an increase in public funds DDAs of $191 million in the fourth quarter of 2025, partially offset by lower balances in other DDA accounts.
Interest-bearing transaction and savings deposits totaled $12.0 billion at the end of the fourth quarter of 2025, up $223.4 million, or 2%, linked-quarter. This increase was due to competitive products and pricing.
Compared to September 30, 2025, retail time deposits of $3.7 billion were down $90.4 million, or 2%, driven by maturity concentration and promotional rate reductions during the fourth quarter of 2025. Interest-bearing public fund deposits increased $417.4 billion, or 15%, linked-quarter, totaling $3.2 billion at December 31, 2025. The increase in interest-bearing public funds was driven by seasonal inflows.
Average deposits for the fourth quarter of 2025 were $28.8 billion, up $324.5 million, or 1%, linked-quarter. Management expects 2026 period-end deposits to be up low-single digits from December 31, 2025 levels.
Asset Quality
The total allowance for credit losses (ACL) was $341.7 million at December 31, 2025, up $0.1 million from September 30, 2025. During the fourth quarter of 2025, the company recorded a provision for credit losses of $13.1 million, compared to $12.7 million in the third quarter of 2025. There were $13.0 million of net charge-offs in the fourth quarter of 2025, or 0.22% of average total loans on an annualized basis, compared to net charge-offs of $11.4 million, or 0.19% of average total loans in the third quarter of 2025. The ratio of ACL to period-end loans was 1.43% at December 31, 2025, compared to 1.45% at September 30, 2025.
Criticized commercial loans totaled $535.4 million, or 2.88% of total commercial loans, at December 31, 2025, compared to $549.2 million, or 3.01% of total commercial loans, at September 30, 2025. Nonaccrual loans totaled $106.9 million, or 0.45% of total loans, at December 31, 2025, compared to $113.6 million, or 0.48% of total loans, at September 30, 2025. ORE and foreclosed assets were $14.8 million at December 31, 2025, compared to $11.1 million at September 30, 2025.
2
Net Interest Income and Net Interest Margin (NIM)
Net interest income (TE) for the fourth quarter of 2025 was $284.7 million, an increase of $2.4 million, or 1%, from the third quarter of 2025. The net interest margin (NIM) (TE) was 3.48% in the fourth quarter of 2025, down 1 bp linked-quarter, driven by lower loan yields (-10 bps), partially offset by higher securities yield (+2 bps) and lower cost of funds (+7 bps).
Average earning assets were $32.6 billion for the fourth quarter of 2025, up $384.7 million, or 1%, from the third quarter of 2025.
Noninterest Income
Noninterest income totaled $107.1 million for the fourth quarter of 2025, up $1.1 million, or 1%, from the third quarter of 2025.
Service charges on deposits were up $0.4 million, or 1%, from the third quarter of 2025. Bank card and ATM fees were down $0.2 million, or 1%, from the third quarter of 2025.
Investment and annuity income and insurance fees were down $1.9 million, or 13%, linked-quarter, related to lower annuity sales in the fourth quarter of 2025. Trust fees were up $0.4 million, or 2% linked-quarter. Fees from secondary mortgage operations totaled $3.7 million for the fourth quarter of 2025, up $0.2 million, or 6%, linked-quarter.
Other noninterest income was $19.0 million in the fourth quarter of 2025, up $2.2 million, or 13%, from the third quarter of 2025. The increase was primarily due to higher SBIC income, partially offset by lower syndication fees.
Noninterest Expense & Taxes
Noninterest expense totaled $217.9 million, up $5.1 million, or 2% linked-quarter.
Personnel expense totaled $122.5 million in the fourth quarter of 2025, up $0.5 million, or less than 1%, linked-quarter.
Net occupancy and equipment expense totaled $18.6 million in the fourth quarter of 2025, up $0.4 million, or 2%, from the third quarter of 2025. Amortization of intangibles totaled $2.6 million for the fourth quarter of 2025, down $0.1 million, or 3%, linked-quarter.
Net expense on ORE and other foreclosed assets totaled $0.5 million in the fourth quarter of 2025, compared to a net gain of $0.3 million in the third quarter of 2025.
Other expenses totaled $73.6 million in the fourth quarter of 2025, up $3.5 million, or 5%, linked-quarter. This increase is primarily related to higher advertising, data processing and other professional services expense.
The effective income tax rate for the fourth quarter of 2025 was 20.7%, compared to 20.5% in the third quarter.
Capital
Common stockholders’ equity at December 31, 2025 totaled $4.5 billion, down $14.4million, or less than 1%, from September 30, 2025. The tangible common equity (TCE) ratio was 10.06%, up 5 bps linked-quarter. The company’s CET1 ratio is estimated to be 13.66% at December 31, 2025, down 43 bps linked-quarter. Total risk-based capital ratio is estimated to be 15.46% at December 31, 2025, down 46 bps linked-quarter.
3
During the fourth quarter of 2025, the company repurchased 2,543,700 shares of its common stock at an average price of $57.62 per share. This stock repurchase is pursuant to the company’s share buyback program (which authorized the repurchase of up to 4,306,200 shares of the company’s outstanding common stock), which expires on December 31, 2026. The existing share buyback program was fully exhausted during the fourth quarter of 2025.
The company’s Board of Directors authorized a new share buyback program effective January 1, 2026 and expiring on December 31, 2026; under this new authorization, the company may, from time to time, purchase up to 4,112,966 shares of its common stock, 5% of the shares of its common stock outstanding as of December 31, 2025. For more information, please refer to the press release, dated December 10, 2025 and related Form 8-K, dated December 9, 2025 on the company’s investor relations website and filed with the Securities and Exchange Commission on December 10, 2025.
Conference Call and Slide Presentation
Management will host a conference call for analysts and investors at 3:30 p.m. Central Time on Tuesday, January 20, 2026 to review fourth quarter of 2025 results. A live listen-only webcast of the call will be available under the Investor Relations section of Hancock Whitney’s website at investors.hancockwhitney.com. A link to the release with additional financial tables, and a link to a slide presentation related to fourth quarter results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial 800-715-9871 or 646-307-1963, access code 8545141.
An audio archive of the conference call will be available under the Investor Relations section of our website. A replay of the call will also be available through January 27, 2026 by dialing 800-770-2030 or 609-800-9909, access code 8545141.
About Hancock Whitney
Since the late 1800s, Hancock Whitney has embodied core values of Honor & Integrity, Strength & Stability, Commitment to Service, Teamwork, and Personal Responsibility. Hancock Whitney offices and financial centers in Mississippi, Alabama, Florida, Louisiana, and Texas offer comprehensive financial products and services, including traditional and online banking; commercial and small business banking; private banking; trust and investment services; healthcare banking; and mortgage services. The company also operates combined loan and deposit production offices in the greater metropolitan areas of Nashville, Tennessee, and Atlanta, Georgia. More information is available at www.hancockwhitney.com.
Non-GAAP Financial Measures
This news release includes non-GAAP financial measures to describe Hancock Whitney’s performance. These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. The reconciliations of those measures to GAAP measures are provided either in the financial tables or in Appendix A thereto.
Consistent with the provisions of subpart 229.1400 of the Securities and Exchange Commission’s Regulation S-K, “Disclosures by Bank and Savings and Loan Registrants,” the company presents net interest income, net interest margin and efficiency ratios on a fully taxable equivalent (“TE”) basis. The TE basis adjusts for the tax-favored status of net interest income from certain loans and investments using the statutory federal tax rate to increase tax-exempt interest income to a taxable equivalent basis. The company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.
4
The company presents certain additional non-GAAP financial measures to assist the reader with a better understanding of the company’s performance period over period, as well as to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. The company highlights certain items that are outside of our principal business and/or are not indicative of forward-looking trends in supplemental disclosures items below our GAAP financial data and presents certain “Adjusted” ratios that exclude these disclosed items. These adjusted ratios provide management or the reader with a measure that may be more indicative of forward-looking trends in our business, as well as demonstrates the effects of significant gains or losses and changes.
We define Adjusted Pre-Provision Net Revenue as net income excluding provision expense and income tax expense, plus the taxable equivalent adjustment (as defined above), less supplemental disclosure items (as defined above). Management believes that adjusted pre-provision net revenue is a useful financial measure because it enables investors and others to assess the company’s ability to generate capital to cover credit losses through a credit cycle. We define Adjusted Revenue as net interest income (te) and noninterest income less supplemental disclosure items. We define Adjusted Noninterest Expense as noninterest expense less supplemental disclosure items. We define our Efficiency Ratio as noninterest expense to total net interest income (te) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items, if applicable. Management believes adjusted revenue, adjusted noninterest expense and the efficiency ratio are useful measures as they provide a greater understanding of ongoing operations and enhance comparability with prior periods.
Important Cautionary Statement about Forward-Looking Statements
This release contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements that we may make include statements regarding our expectations of our performance and financial condition, balance sheet and revenue growth, the provision for credit losses, capital levels, deposits (including growth, pricing, and betas), investment portfolio, other sources of liquidity, loan growth expectations, management’s predictions about charge-offs for loans, the impact of current and future economic conditions, including the effects of declines in the real estate market, tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services), high unemployment, inflationary pressures, increasing insurance costs, fluctuations in interest rates, including the impact of changes in interest rates on our financial projections, models and guidance and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing, general economic business conditions in our local markets, Federal Reserve action with respect to interest rates, the effects of war or other conflicts, acts of terrorism, climate change, the impact of natural or man-made disasters, the adequacy of our enterprise risk management framework, potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings, assessments, and enforcement actions, as well as the impact of negative developments affecting the banking industry and the resulting media coverage; the potential impact of current or future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses, success of revenue-generating and cost reduction initiatives, the potential impact of third-party business combinations in our footprint on our performance and financial condition, the effectiveness of derivative financial instruments and hedging activities to manage risks, projected tax rates, increased cybersecurity risks, including potential business disruptions or financial losses, and the impact of artificial intelligence on our business operations, the adequacy of our internal controls over financial and non-financial reporting, the impact of changes in U.S. laws or policies, including those related to credit card interest rates, the financial impact of regulatory requirements and tax reform legislation, deposit trends, credit quality trends, net interest margin
5
trends, future expense levels, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts and expected returns. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook," or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.
Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward-looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024, and in other periodic reports that we file with the SEC.
6
HANCOCK WHITNEY CORPORATION
FINANCIAL HIGHLIGHTS
(Unaudited)
Three Months Ended
Twelve Months Ended
(dollars and common share data in thousands, except per share amounts)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
NET INCOME
Net interest income
$
282,170
$
279,738
$
273,556
$
1,108,772
$
1,081,921
Net interest income (TE) (a)
284,675
282,309
276,291
1,119,150
1,093,007
Provision for credit losses
13,145
12,651
11,912
51,183
52,167
Noninterest income
107,131
106,001
91,209
406,447
364,129
Noninterest expense
217,850
212,753
202,333
851,641
819,910
Income tax expense
32,734
32,869
28,446
126,322
113,158
Net income
$
125,572
$
127,466
$
122,074
$
486,073
$
460,815
Supplemental disclosure items - included above, pre-tax
Included in noninterest expense
Sabal Trust Company acquisition expense
$
—
$
—
$
—
$
5,911
$
—
FDIC special assessment
—
—
—
—
3,800
PERIOD-END BALANCE SHEET DATA
Loans
$
23,958,440
$
23,596,565
$
23,299,447
$
23,958,440
$
23,299,447
Securities
8,094,799
7,991,281
7,597,154
8,094,799
7,597,154
Earning assets
32,218,663
32,532,320
31,857,841
32,218,663
31,857,841
Total assets
35,472,762
35,766,407
35,081,785
35,472,762
35,081,785
Noninterest-bearing deposits
10,374,991
10,305,303
10,597,461
10,374,991
10,597,461
Total deposits
29,279,774
28,659,750
29,492,851
29,279,774
29,492,851
Common stockholders' equity
4,460,117
4,474,479
4,127,636
4,460,117
4,127,636
AVERAGE BALANCE SHEET DATA
Loans
$
23,715,763
$
23,425,895
$
23,248,512
$
23,366,808
$
23,630,743
Securities (b)
8,484,162
8,383,771
8,257,061
8,346,076
8,221,973
Earning assets
32,598,315
32,213,632
32,333,012
32,230,774
32,422,554
Total assets
35,227,286
34,751,209
34,770,663
34,717,808
34,912,199
Noninterest-bearing deposits
10,165,806
10,121,707
10,409,022
10,191,859
10,491,504
Total deposits
28,816,539
28,492,076
29,108,381
28,677,400
29,168,855
Common stockholders' equity
4,417,711
4,368,746
4,138,326
4,314,183
3,951,871
COMMON SHARE DATA
Earnings per share - diluted
$
1.49
$
1.49
$
1.40
$
5.67
$
5.28
Cash dividends per share
0.45
0.45
0.40
1.80
1.50
Book value per share (period-end)
54.22
52.82
47.93
54.22
47.93
Tangible book value per share (period-end)
42.16
41.07
37.58
42.16
37.58
Weighted average number of shares - diluted
83,791
85,453
86,602
85,440
86,648
Period-end number of shares
82,259
84,711
86,124
82,259
86,124
Market data
High sales price
$
67.10
$
64.66
$
62.40
$
67.10
$
62.40
Low sales price
54.05
56.87
48.36
43.90
41.19
Period-end closing price
63.68
62.61
54.72
63.68
54.72
Trading volume
55,269
51,077
32,670
191,488
127,503
PERFORMANCE RATIOS
Return on average assets
1.41
%
1.46
%
1.40
%
1.40
%
1.32
%
Return on average common equity
11.28
%
11.58
%
11.74
%
11.27
%
11.66
%
Return on average tangible common equity
14.55
%
15.00
%
14.96
%
14.49
%
15.08
%
Tangible common equity ratio (c)
10.06
%
10.01
%
9.47
%
10.06
%
9.47
%
Net interest margin (TE)
3.48
%
3.49
%
3.41
%
3.47
%
3.37
%
Noninterest income as a percentage of total revenue (TE)
27.34
%
27.30
%
24.82
%
26.64
%
24.99
%
Efficiency ratio (d)
54.93
%
54.10
%
54.46
%
54.78
%
55.36
%
Average loan/deposit ratio
82.30
%
82.22
%
79.87
%
81.48
%
81.01
%
Allowance for loan losses as a percentage of period-end loans
1.28
%
1.33
%
1.37
%
1.28
%
1.37
%
Allowance for credit losses as a percentage of period-end loans (e)
1.43
%
1.45
%
1.47
%
1.43
%
1.47
%
Annualized net charge-offs to average loans
0.22
%
0.19
%
0.20
%
0.22
%
0.19
%
Allowance for loan losses as a % of nonaccrual loans
287.95
%
276.20
%
327.61
%
287.95
%
327.61
%
FTE headcount
3,627
3,603
3,476
3,627
3,476
(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
(b) Average securities does not include unrealized holding gains/losses on available for sale securities.
(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.
(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items noted above.
7
HANCOCK WHITNEY CORPORATION
QUARTERLY FINANCIAL HIGHLIGHTS
(Unaudited)
Three Months Ended
(dollars and common share data in thousands, except per share amounts)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
NET INCOME
Net interest income
$
282,170
$
279,738
$
276,959
$
269,905
$
273,556
Net interest income (TE) (a)
284,675
282,309
279,455
272,711
276,291
Provision for credit losses
13,145
12,651
14,925
10,462
11,912
Noninterest income
107,131
106,001
98,524
94,791
91,209
Noninterest expense
217,850
212,753
215,979
205,059
202,333
Income tax expense
32,734
32,869
31,048
29,671
28,446
Net income
$
125,572
$
127,466
$
113,531
$
119,504
$
122,074
Supplemental disclosure items - included above, pre-tax
Included in noninterest expense
Sabal Trust Company acquisition expense
$
—
$
—
$
5,911
$
—
$
—
PERIOD-END BALANCE SHEET DATA
Loans
$
23,958,440
$
23,596,565
$
23,461,750
$
23,098,146
$
23,299,447
Securities
8,094,799
7,991,281
7,868,011
7,694,969
7,597,154
Earning assets
32,218,663
32,532,320
31,965,130
31,661,169
31,857,841
Total assets
35,472,762
35,766,407
35,212,652
34,750,680
35,081,785
Noninterest-bearing deposits
10,374,991
10,305,303
10,638,785
10,614,874
10,597,461
Total deposits
29,279,774
28,659,750
29,046,612
29,194,733
29,492,851
Common stockholders' equity
4,460,117
4,474,479
4,365,419
4,278,672
4,127,636
AVERAGE BALANCE SHEET DATA
Loans
$
23,715,763
$
23,425,895
$
23,249,241
$
23,068,573
$
23,248,512
Securities (b)
8,484,162
8,383,771
8,271,777
8,241,514
8,257,061
Earning assets
32,598,315
32,213,632
32,081,140
32,023,885
32,333,012
Total assets
35,227,286
34,751,209
34,527,276
34,355,515
34,770,663
Noninterest-bearing deposits
10,165,806
10,121,707
10,317,446
10,163,221
10,409,022
Total deposits
28,816,539
28,492,076
28,649,900
28,752,416
29,108,381
Common stockholders' equity
4,417,711
4,368,746
4,284,279
4,182,814
4,138,326
COMMON SHARE DATA
Earnings per share - diluted
$
1.49
$
1.49
$
1.32
$
1.38
$
1.40
Cash dividends per share
0.45
0.45
0.45
0.45
0.40
Book value per share (period-end)
54.22
52.82
51.15
49.73
47.93
Tangible book value per share (period-end)
42.16
41.07
39.46
39.40
37.58
Weighted average number of shares - diluted
83,791
85,453
85,943
86,462
86,602
Period-end number of shares
82,259
84,711
85,351
86,033
86,124
Market data
High sales price
$
67.10
$
64.66
$
58.24
$
61.57
$
62.40
Low sales price
54.05
56.87
43.90
49.46
48.36
Period-end closing price
63.68
62.61
57.40
52.45
54.72
Trading volume
55,269
51,077
43,450
41,692
32,670
PERFORMANCE RATIOS
Return on average assets
1.41
%
1.46
%
1.32
%
1.41
%
1.40
%
Return on average common equity
11.28
%
11.58
%
10.63
%
11.59
%
11.74
%
Return on average tangible common equity
14.55
%
15.00
%
13.71
%
14.72
%
14.96
%
Tangible common equity ratio (c)
10.06
%
10.01
%
9.84
%
10.01
%
9.47
%
Net interest margin (TE)
3.48
%
3.49
%
3.49
%
3.43
%
3.41
%
Noninterest income as a percentage of total revenue (TE)
27.34
%
27.30
%
26.07
%
25.79
%
24.82
%
Efficiency ratio (d)
54.93
%
54.10
%
54.91
%
55.22
%
54.46
%
Average loan/deposit ratio
82.30
%
82.22
%
81.15
%
80.23
%
79.87
%
Allowance for loan losses as a percentage of period-end loans
1.28
%
1.33
%
1.33
%
1.38
%
1.37
%
Allowance for credit losses as a percentage of period-end loans (e)
1.43
%
1.45
%
1.45
%
1.49
%
1.47
%
Annualized net charge-offs to average loans
0.22
%
0.19
%
0.31
%
0.18
%
0.20
%
Allowance for loan losses as a % of nonaccrual loans
287.95
%
276.20
%
329.94
%
305.26
%
327.61
%
FTE headcount
3,627
3,603
3,580
3,497
3,476
(a) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
(b) Average securities does not include unrealized holding gains/losses on available for sale securities.
(c) The tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets.
(d) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosures noted above.
8
HANCOCK WHITNEY CORPORATION
INCOME STATEMENT
(Unaudited)
Three Months Ended
Twelve Months Ended
(dollars in thousands, except per share data)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
NET INCOME
Interest income
$
407,698
$
409,020
$
414,286
$
1,614,620
$
1,692,991
Interest income (TE) (f)
410,203
411,591
417,021
1,624,998
1,704,077
Interest expense
125,528
129,282
140,730
505,848
611,070
Net interest income (TE)
284,675
282,309
276,291
1,119,150
1,093,007
Provision for credit losses
13,145
12,651
11,912
51,183
52,167
Noninterest income
107,131
106,001
91,209
406,447
364,129
Noninterest expense
217,850
212,753
202,333
851,641
819,910
Income before income taxes
158,306
160,335
150,520
612,395
573,973
Income tax expense
32,734
32,869
28,446
126,322
113,158
Net income
$
125,572
$
127,466
$
122,074
$
486,073
$
460,815
Supplemental disclosure items - included above, pre-tax
Included in noninterest expense
Sabal Trust Company acquisition expense
$
—
$
—
$
—
$
5,911
$
—
FDIC special assessment
—
—
—
—
3,800
NONINTEREST INCOME
Service charges on deposit accounts
$
25,585
$
25,220
$
23,447
$
99,180
$
91,105
Trust fees
24,644
24,211
18,170
89,630
71,734
Bank card and ATM fees
21,603
21,814
21,403
86,135
85,491
Investment and annuity fees and insurance commissions
12,637
14,507
10,901
49,162
43,424
Secondary mortgage market operations
3,679
3,475
2,558
14,769
12,374
Other income
18,983
16,774
14,730
67,571
60,001
Total noninterest income
$
107,131
$
106,001
$
91,209
$
406,447
$
364,129
NONINTEREST EXPENSE
Personnel expense
$
122,510
$
122,022
$
113,723
$
475,391
$
469,377
Net occupancy and equipment expense
18,632
18,222
17,862
72,891
71,082
Other real estate and foreclosed assets expense (income), net
467
(337
)
(763
)
3,091
(2,469
)
Other expense
73,619
70,152
69,305
290,315
272,507
Amortization of intangibles
2,622
2,694
2,206
9,953
9,413
Total noninterest expense
$
217,850
$
212,753
$
202,333
$
851,641
$
819,910
COMMON SHARE DATA
Earnings per share:
Basic
$
1.51
$
1.50
$
1.41
$
5.70
$
5.30
Diluted
1.49
1.49
1.40
5.67
5.28
(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
9
HANCOCK WHITNEY CORPORATION
INCOME STATEMENT
(Unaudited)
Three Months Ended
(in thousands, except per share data)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
NET INCOME
Interest income
$
407,698
$
409,020
$
402,581
$
395,321
$
414,286
Interest income (TE) (f)
410,203
411,591
405,077
398,127
417,021
Interest expense
125,528
129,282
125,622
125,416
140,730
Net interest income (TE)
284,675
282,309
279,455
272,711
276,291
Provision for credit losses
13,145
12,651
14,925
10,462
11,912
Noninterest income
107,131
106,001
98,524
94,791
91,209
Noninterest expense
217,850
212,753
215,979
205,059
202,333
Income before income taxes
158,306
160,335
144,579
149,175
150,520
Income tax expense
32,734
32,869
31,048
29,671
28,446
Net income
$
125,572
$
127,466
$
113,531
$
119,504
$
122,074
Supplemental disclosure items - included above, pre-tax
Included in noninterest expense
Sabal Trust Company acquisition expense
$
—
$
—
$
5,911
$
—
$
—
NONINTEREST INCOME
Service charges on deposit accounts
$
25,585
$
25,220
$
24,256
$
24,119
$
23,447
Trust fees
24,644
24,211
22,753
18,022
18,170
Bank card and ATM fees
21,603
21,814
22,004
20,714
21,403
Investment and annuity fees and insurance commissions
12,637
14,507
10,603
11,415
10,901
Secondary mortgage market operations
3,679
3,475
4,147
3,468
2,558
Other income
18,983
16,774
14,761
17,053
14,730
Total noninterest income
$
107,131
$
106,001
$
98,524
$
94,791
$
91,209
NONINTEREST EXPENSE
Personnel expense
$
122,510
$
122,022
$
116,512
$
114,347
$
113,723
Net occupancy and equipment expense
18,632
18,222
18,366
17,671
17,862
Other real estate and foreclosed assets expense (income), net
467
(337
)
1,181
1,780
(763
)
Other expense
73,619
70,152
77,396
69,148
69,305
Amortization of intangibles
2,622
2,694
2,524
2,113
2,206
Total noninterest expense
$
217,850
$
212,753
$
215,979
$
205,059
$
202,333
COMMON SHARE DATA
Earnings per share:
Basic
$
1.51
$
1.50
$
1.32
$
1.38
$
1.41
Diluted
1.49
1.49
1.32
1.38
1.40
(f) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
10
HANCOCK WHITNEY CORPORATION
PERIOD-END BALANCE SHEET
(Unaudited)
(dollars in thousands)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
ASSETS
Commercial non-real estate loans
$
9,809,011
$
9,680,597
$
9,760,733
$
9,636,594
$
9,876,592
Commercial real estate - owner occupied loans
3,270,080
3,279,258
3,136,182
3,000,998
3,011,955
Total commercial and industrial loans
13,079,091
12,959,855
12,896,915
12,637,592
12,888,547
Commercial real estate - income producing loans
4,283,168
4,076,643
3,940,309
3,809,664
3,798,612
Construction and land development loans
1,239,086
1,197,305
1,219,514
1,287,919
1,281,115
Residential mortgage loans
4,016,917
4,027,600
4,057,307
4,025,145
3,961,328
Consumer loans
1,340,178
1,335,162
1,347,705
1,337,826
1,369,845
Total loans
23,958,440
23,596,565
23,461,750
23,098,146
23,299,447
Loans held for sale
33,158
33,161
30,760
26,596
21,525
Securities
8,094,799
7,991,281
7,868,011
7,694,969
7,597,154
Short-term investments
132,266
911,313
604,609
841,458
939,715
Earning assets
32,218,663
32,532,320
31,965,130
31,661,169
31,857,841
Allowance for loan losses
(307,731
)
(313,636
)
(313,189
)
(318,119
)
(318,882
)
Goodwill and other intangible assets
992,474
995,096
997,790
888,563
890,677
Other assets
2,569,356
2,552,627
2,562,921
2,519,067
2,652,149
Total assets
$
35,472,762
$
35,766,407
$
35,212,652
$
34,750,680
$
35,081,785
LIABILITIES
Noninterest-bearing deposits
$
10,374,991
$
10,305,303
$
10,638,785
$
10,614,874
$
10,597,461
Interest-bearing transaction and savings deposits
11,982,294
11,758,885
11,480,849
11,400,171
11,308,645
Interest-bearing public fund deposits
3,217,314
2,799,957
2,985,985
3,004,316
3,212,500
Time deposits
3,705,175
3,795,605
3,940,993
4,175,372
4,374,245
Total interest-bearing deposits
18,904,783
18,354,447
18,407,827
18,579,859
18,895,390
Total deposits
29,279,774
28,659,750
29,046,612
29,194,733
29,492,851
Short-term borrowings
1,017,292
1,891,520
1,044,927
542,780
639,015
Long-term debt
199,407
210,657
210,620
210,582
210,544
Other liabilities
516,172
530,001
545,074
523,913
611,739
Total liabilities
31,012,645
31,291,928
30,847,233
30,472,008
30,954,149
COMMON STOCKHOLDERS' EQUITY
Common stock net of treasury and capital surplus
1,800,732
1,943,187
1,976,208
2,008,987
2,029,122
Retained earnings
3,035,636
2,947,752
2,859,038
2,784,657
2,704,606
Accumulated other comprehensive (loss)
(376,251
)
(416,460
)
(469,827
)
(514,972
)
(606,092
)
Total common stockholders' equity
4,460,117
4,474,479
4,365,419
4,278,672
4,127,636
Total liabilities & stockholders' equity
$
35,472,762
$
35,766,407
$
35,212,652
$
34,750,680
$
35,081,785
CAPITAL RATIOS
Tangible common equity
$
3,467,643
$
3,479,383
$
3,367,629
$
3,390,109
$
3,236,959
Tier 1 capital (g)
3,871,775
3,923,725
3,864,727
3,931,841
3,886,926
Common equity as a percentage of total assets
12.57
%
12.51
%
12.40
%
12.31
%
11.77
%
Tangible common equity ratio
10.06
%
10.01
%
9.84
%
10.01
%
9.47
%
Leverage (Tier 1) ratio (g)
11.17
%
11.46
%
11.35
%
11.55
%
11.29
%
Common equity tier 1 (CET1) ratio (g)
13.66
%
14.09
%
13.97
%
14.48
%
14.14
%
Tier 1 risk-based capital ratio (g)
13.66
%
14.09
%
13.97
%
14.48
%
14.14
%
Total risk-based capital ratio (g)
15.46
%
15.92
%
15.82
%
16.37
%
15.93
%
(g) Estimated for most recent period-end. Regulatory capital ratios for 2024 reflect the election to use the five-year transition rules for the adoption of ASC 326, commonly referred to as Current Expected Credit Loss, or CECL.
11
HANCOCK WHITNEY CORPORATION
AVERAGE BALANCE SHEET
(Unaudited)
Three Months Ended
Twelve Months Ended
(in thousands)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
ASSETS
Commercial non-real estate loans
$
9,714,865
$
9,646,077
$
9,545,824
$
9,670,264
$
9,704,956
Commercial real estate - owner occupied loans
3,303,845
3,195,141
3,085,830
3,134,945
3,086,094
Total commercial and industrial loans
13,018,710
12,841,218
12,631,654
12,805,209
12,791,050
Commercial real estate - income producing loans
4,141,549
4,016,842
3,966,010
3,969,563
4,018,355
Construction and land development loans
1,215,920
1,183,117
1,318,306
1,224,163
1,454,271
Residential mortgage loans
4,011,469
4,052,310
3,967,895
4,031,508
3,982,122
Consumer loans
1,328,115
1,332,408
1,364,647
1,336,365
1,384,945
Total loans
23,715,763
23,425,895
23,248,512
23,366,808
23,630,743
Loans held for sale
34,618
22,162
21,082
25,463
22,027
Securities (h)
8,484,162
8,383,771
8,257,061
8,346,076
8,221,973
Short-term investments
363,772
381,804
806,357
492,427
547,811
Earning assets
32,598,315
32,213,632
32,333,012
32,230,774
32,422,554
Allowance for loan losses
(317,185
)
(316,542
)
(317,256
)
(319,903
)
(315,738
)
Goodwill and other intangible assets
993,742
996,408
891,741
960,738
895,200
Other assets
1,952,414
1,857,711
1,863,166
1,846,199
1,910,183
Total assets
$
35,227,286
$
34,751,209
$
34,770,663
$
34,717,808
$
34,912,199
LIABILITIES AND COMMON STOCKHOLDERS' EQUITY
Noninterest-bearing deposits
$
10,165,806
$
10,121,707
$
10,409,022
$
10,191,859
$
10,491,504
Interest-bearing transaction and savings deposits
11,917,669
11,662,596
11,127,229
11,533,446
10,891,784
Interest-bearing public fund deposits
2,960,335
2,847,336
2,899,788
2,966,206
2,938,699
Time deposits
3,772,729
3,860,437
4,672,342
3,985,889
4,846,868
Total interest-bearing deposits
18,650,733
18,370,369
18,699,359
18,485,541
18,677,351
Total deposits
28,816,539
28,492,076
29,108,381
28,677,400
29,168,855
Short-term borrowings
1,244,936
1,135,304
672,252
969,552
891,440
Long-term debt
213,326
210,639
227,714
211,424
234,197
Other liabilities
534,774
544,444
623,990
545,249
665,836
Common stockholders' equity
4,417,711
4,368,746
4,138,326
4,314,183
3,951,871
Total liabilities & stockholders' equity
$
35,227,286
$
34,751,209
$
34,770,663
$
34,717,808
$
34,912,199
(h) Average securities does not include unrealized holding gains/losses on available for sale securities.
12
HANCOCK WHITNEY CORPORATION
AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY
(Unaudited)
Three Months Ended
12/31/2025
9/30/2025
12/31/2024
(dollars in millions)
Average Balance
Interest
Rate
Average Balance
Interest
Rate
Average Balance
Interest
Rate
AVERAGE EARNING ASSETS
Commercial & real estate loans (TE) (i)
$
18,376.2
$
277.3
5.99
%
$
18,041.2
$
277.9
6.12
%
$
17,916.0
$
283.4
6.29
%
Residential mortgage loans
4,011.5
40.0
3.99
%
4,052.3
40.6
4.00
%
3,967.9
38.3
3.86
%
Consumer loans
1,328.1
26.2
7.83
%
1,332.4
27.7
8.25
%
1,364.6
29.1
8.47
%
Loan fees & late charges
—
(0.4
)
0.00
%
—
(0.3
)
0.00
%
—
0.6
0.00
%
Total loans (TE) (j) (k)
23,715.8
343.1
5.75
%
23,425.9
345.9
5.87
%
23,248.5
351.4
6.02
%
Loans held for sale
34.6
0.5
6.17
%
22.2
0.4
6.73
%
21.1
0.3
6.08
%
US Treasury and government agency securities
643.5
5.2
3.24
%
661.7
5.4
3.25
%
595.1
4.5
3.04
%
CMOs and mortgage backed securities
7,108.3
52.4
2.95
%
6,962.1
50.3
2.89
%
6,812.8
45.2
2.65
%
Municipals (TE)
714.6
5.3
3.00
%
742.5
5.5
2.96
%
825.7
6.1
2.96
%
Other securities
17.7
0.2
3.87
%
17.4
0.1
3.72
%
23.4
0.2
3.87
%
Total securities (TE) (l)
8,484.1
63.1
2.98
%
8,383.7
61.3
2.92
%
8,257.0
56.0
2.71
%
Total short-term investments
363.8
3.5
3.78
%
381.8
4.0
4.19
%
806.4
9.3
4.59
%
Average earning assets yield (TE)
$
32,598.3
$
410.2
5.00
%
$
32,213.6
$
411.6
5.08
%
$
32,333.0
$
417.0
5.14
%
INTEREST-BEARING LIABILITIES
Interest-bearing transaction and savings deposits
$
11,917.7
$
60.0
2.00
%
$
11,662.6
$
63.1
2.15
%
$
11,127.2
$
61.6
2.20
%
Time deposits
3,772.7
33.1
3.48
%
3,860.5
34.0
3.50
%
4,672.3
50.0
4.26
%
Public funds
2,960.3
20.9
2.80
%
2,847.3
21.0
2.93
%
2,899.8
23.5
3.22
%
Total interest-bearing deposits
18,650.7
114.0
2.42
%
18,370.4
118.1
2.55
%
18,699.3
135.1
2.87
%
Short-term borrowings
1,245.0
8.8
2.80
%
1,135.3
8.2
2.87
%
672.3
2.5
1.51
%
Long-term debt
213.3
2.7
5.21
%
210.6
3.0
5.66
%
227.7
3.1
5.38
%
Total borrowings
1,458.3
11.5
3.15
%
1,345.9
11.2
3.30
%
900.0
5.6
2.49
%
Total interest-bearing liabilities cost
20,109.0
125.5
2.48
%
19,716.3
129.3
2.60
%
19,599.3
140.7
2.86
%
Net interest-free funding sources
12,489.3
12,497.3
12,733.7
Total cost of funds
32,598.3
125.5
1.53
%
32,213.6
129.3
1.59
%
32,333.0
140.7
1.73
%
Net Interest Spread (TE)
$
284.7
2.53
%
$
282.3
2.48
%
$
276.3
2.28
%
Net Interest Margin (TE)
$
32,598.3
$
284.7
3.48
%
$
32,213.6
$
282.3
3.49
%
$
32,333.0
$
276.3
3.41
%
(i) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
(j) Includes nonaccrual loans.
(k) Included in interest income is net purchase accounting accretion of $0.5 million for the three months ended December 31, 2024. There was no net purchase accounting accretion in 2025.
(l) Average securities does not include unrealized holding gains/losses on available for sale securities.
13
HANCOCK WHITNEY CORPORATION
AVERAGE BALANCE AND NET INTEREST MARGIN SUMMARY
(Unaudited)
Twelve Months Ended
12/31/2025
12/31/2024
(dollars in millions)
Average Balance
Interest
Rate
Average Balance
Interest
Rate
AVERAGE EARNING ASSETS
Commercial & real estate loans (TE) (i)
$
17,998.9
$
1,093.4
6.07
%
$
18,263.7
$
1,179.0
6.46
%
Residential mortgage loans
4,031.5
160.9
3.99
%
3,982.1
152.8
3.84
%
Consumer loans
1,336.4
109.3
8.18
%
1,384.9
121.5
8.78
%
Loan fees & late charges
—
(1.6
)
0.00
%
—
5.5
0.00
%
Total loans (TE) (j) (k)
23,366.8
1,362.0
5.83
%
23,630.7
1,458.8
6.17
%
Loans held for sale
25.5
1.7
6.49
%
22.0
1.6
7.44
%
US Treasury and government agency securities
631.0
20.0
3.17
%
549.9
15.8
2.87
%
CMOs and mortgage backed securities
6,942.4
197.7
2.85
%
6,805.2
175.0
2.57
%
Municipals (TE)
755.0
22.4
2.97
%
843.4
25.0
2.96
%
Other securities
17.7
0.6
3.73
%
23.5
0.9
3.77
%
Total securities (TE) (l)
8,346.1
240.7
2.88
%
8,222.0
216.7
2.63
%
Total short-term investments
492.4
20.6
4.18
%
547.8
27.0
4.93
%
Average earning assets yield (TE)
$
32,230.8
$
1,625.0
5.04
%
$
32,422.5
$
1,704.1
5.26
%
INTEREST-BEARING LIABILITIES
Interest-bearing transaction and savings deposits
$
11,533.4
$
240.0
2.08
%
$
10,891.8
$
248.2
2.28
%
Time deposits
3,985.9
143.0
3.59
%
4,846.9
223.3
4.61
%
Public funds
2,966.2
87.3
2.94
%
2,938.7
102.9
3.50
%
Total interest-bearing deposits
18,485.5
470.3
2.54
%
18,677.4
574.4
3.08
%
Short-term borrowings
969.6
23.7
2.44
%
891.4
24.4
2.73
%
Long-term debt
211.4
11.8
5.59
%
234.2
12.3
5.23
%
Total borrowings
1,181.0
35.5
3.01
%
1,125.6
36.7
3.25
%
Total interest-bearing liabilities cost
19,666.5
505.8
2.57
%
19,803.0
611.1
3.09
%
Net interest-free funding sources
12,564.3
12,619.5
Total cost of funds
32,230.8
505.8
1.57
%
32,422.5
611.1
1.88
%
Net Interest Spread (TE)
$
1,119.2
2.47
%
$
1,093.0
2.17
%
Net Interest Margin (TE)
$
32,230.8
$
1,119.2
3.47
%
$
32,422.5
$
1,093.0
3.37
%
(i) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
(j) Includes nonaccrual loans.
(k) Included in interest income is net purchase accounting accretion of $2.1 million for the twelve months ended December 31, 2024. There was no net purchase accounting accretion in 2025.
(l) Average securities does not include unrealized holding gains/losses on available for sale securities.
14
HANCOCK WHITNEY CORPORATION
ASSET QUALITY INFORMATION
(Unaudited)
Three Months Ended
Twelve Months Ended
(dollars in thousands)
12/31/2025
9/30/2025
12/31/2024
12/31/2025
12/31/2024
Nonaccrual loans (m)
$
106,870
$
113,554
$
97,335
$
106,870
$
97,335
ORE and foreclosed assets
14,788
11,140
27,797
14,788
27,797
Total nonaccrual loans + ORE and foreclosed assets
$
121,658
$
124,694
$
125,132
$
121,658
$
125,132
Nonaccrual loans as a percentage of loans
0.45
%
0.48
%
0.42
%
0.45
%
0.42
%
Nonaccrual loans + ORE and foreclosed assets as a % of loans, ORE and foreclosed assets
0.51
%
0.53
%
0.54
%
0.51
%
0.54
%
Accruing loans 90 days past due
$
28,798
$
24,576
$
21,852
$
28,798
$
21,852
Accruing loans 90 days past due as a percentage of loans
0.12
%
0.10
%
0.09
%
0.12
%
0.09
%
Modified loans - still accruing
$
124,527
$
82,218
$
79,324
$
124,527
$
79,324
Modified loans - still accruing as a % of loans
0.52
%
0.35
%
0.34
%
0.52
%
0.34
%
PROVISION AND ALLOWANCE FOR CREDIT LOSSES:
Allowance for loan losses:
Beginning balance
$
313,636
$
313,189
$
317,271
$
318,882
$
307,907
Provision for loan losses
7,091
11,877
13,352
41,308
57,008
Charge-offs
(17,109
)
(15,736
)
(16,654
)
(68,466
)
(73,084
)
Recoveries
4,113
4,306
4,913
16,007
27,051
Net charge-offs
(12,996
)
(11,430
)
(11,741
)
(52,459
)
(46,033
)
Ending Balance
$
307,731
$
313,636
$
318,882
$
307,731
$
318,882
Reserve for unfunded lending commitments:
Beginning balance
$
27,874
$
27,100
$
25,493
$
24,053
$
28,894
Provision for losses on unfunded lending commitments
6,054
774
(1,440
)
9,875
(4,841
)
Ending balance
$
33,928
$
27,874
$
24,053
$
33,928
$
24,053
Total allowance for credit losses
$
341,659
$
341,510
$
342,935
$
341,659
$
342,935
Total provision for credit losses
$
13,145
$
12,651
$
11,912
$
51,183
$
52,167
Allowance for loan losses as a percentage of period-end loans
1.28
%
1.33
%
1.37
%
1.28
%
1.37
%
Allowance for credit losses as a percentage of period-end loans
1.43
%
1.45
%
1.47
%
1.43
%
1.47
%
Allowance for loan losses as a % of nonaccrual loans
287.95
%
276.20
%
327.61
%
287.95
%
327.61
%
NET CHARGE-OFF INFORMATION
Net charge-offs (recoveries):
Commercial & real estate loans
$
10,112
$
7,472
$
7,488
$
39,348
$
31,318
Residential mortgage loans
(76
)
181
(14
)
81
(215
)
Consumer loans
2,960
3,777
4,267
13,030
14,930
Total net charge-offs
$
12,996
$
11,430
$
11,741
$
52,459
$
46,033
Net charge-offs (recoveries) as a percentage of average loans:
Commercial & real estate loans
0.22
%
0.16
%
0.17
%
0.22
%
0.17
%
Residential mortgage loans
(0.01
)%
0.02
%
(0.00
)%
0.00
%
(0.01
)%
Consumer loans
0.88
%
1.12
%
1.24
%
0.98
%
1.08
%
Total net charge-offs as a percentage of average loans
0.22
%
0.19
%
0.20
%
0.22
%
0.19
%
AVERAGE LOANS
Commercial & real estate loans
$
18,376,179
$
18,041,177
$
17,915,970
$
17,998,935
$
18,263,676
Residential mortgage loans
4,011,469
4,052,310
3,967,895
4,031,508
3,982,122
Consumer loans
1,328,115
1,332,408
1,364,647
1,336,365
1,384,945
Total average loans
$
23,715,763
$
23,425,895
$
23,248,512
$
23,366,808
$
23,630,743
(m) Included in nonaccrual loans are nonaccruing modified loans to borrowers experiencing financial difficulties totaling $5.8 million at December 31, 2025, $9.3 million at September 30, 2025, and $20.2 million at December 31, 2024.
15
HANCOCK WHITNEY CORPORATION
ASSET QUALITY INFORMATION
(Unaudited)
Three Months Ended
(dollars in thousands)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
Nonaccrual loans (m)
$
106,870
$
113,554
$
94,922
$
104,214
$
97,335
ORE and foreclosed assets
14,788
11,140
26,847
26,690
27,797
Total nonaccrual loans + ORE and foreclosed assets
$
121,658
$
124,694
$
121,769
$
130,904
$
125,132
Nonaccrual loans as a percentage of loans
0.45
%
0.48
%
0.40
%
0.45
%
0.42
%
Nonaccrual loans + ORE and foreclosed assets as a % of loans, ORE and foreclosed assets
0.51
%
0.53
%
0.52
%
0.57
%
0.54
%
Accruing loans 90 days past due
$
28,798
$
24,576
$
58,702
$
15,593
$
21,852
Accruing loans 90 days past due as a percentage of loans
0.12
%
0.10
%
0.25
%
0.07
%
0.09
%
Modified loans - still accruing
$
124,527
$
82,218
$
62,234
$
70,617
$
79,324
Modified loans - still accruing as a % of loans
0.52
%
0.35
%
0.27
%
0.31
%
0.34
%
PROVISION AND ALLOWANCE FOR CREDIT LOSSES:
Allowance for loan losses:
Beginning balance
$
313,636
$
313,189
$
318,119
$
318,882
$
317,271
Provision for loan losses
7,091
11,877
12,856
9,484
13,352
Charge-offs
(17,109
)
(15,736
)
(22,328
)
(13,293
)
(16,654
)
Recoveries
4,113
4,306
4,542
3,046
4,913
Net charge-offs
(12,996
)
(11,430
)
(17,786
)
(10,247
)
(11,741
)
Ending Balance
$
307,731
$
313,636
$
313,189
$
318,119
$
318,882
Reserve for unfunded lending commitments:
Beginning balance
$
27,874
$
27,100
$
25,031
$
24,053
$
25,493
Provision for losses on unfunded lending commitments
6,054
774
2,069
978
(1,440
)
Ending balance
$
33,928
$
27,874
$
27,100
$
25,031
$
24,053
Total allowance for credit losses
$
341,659
$
341,510
$
340,289
$
343,150
$
342,935
Total provision for credit losses
$
13,145
$
12,651
$
14,925
$
10,462
$
11,912
Allowance for loan losses as a percentage of period-end loans
1.28
%
1.33
%
1.33
%
1.38
%
1.37
%
Allowance for credit losses as a percentage of period-end loans
1.43
%
1.45
%
1.45
%
1.49
%
1.47
%
Allowance for loan losses as a % of nonaccrual loans
287.95
%
276.20
%
329.94
%
305.26
%
327.61
%
NET CHARGE-OFF INFORMATION
Net charge-offs (recoveries)
Commercial & real estate loans
$
10,112
$
7,472
$
14,704
$
7,060
$
7,488
Residential mortgage loans
(76
)
181
196
(220
)
(14
)
Consumer loans
2,960
3,777
2,886
3,407
4,267
Total net charge-offs
$
12,996
$
11,430
$
17,786
$
10,247
$
11,741
Net charge-offs (recoveries) as a percentage of average loans:
Commercial & real estate loans
0.22
%
0.16
%
0.33
%
0.16
%
0.17
%
Residential mortgage loans
(0.01
)%
0.02
%
0.02
%
(0.02
)%
(0.00
)%
Consumer loans
0.88
%
1.12
%
0.87
%
1.02
%
1.24
%
Total net charge-offs as a percentage of average loans:
0.22
%
0.19
%
0.31
%
0.18
%
0.20
%
AVERAGE LOANS
Commercial & real estate loans
$
18,376,179
$
18,041,177
$
17,832,694
$
17,738,216
$
17,915,970
Residential mortgage loans
4,011,469
4,052,310
4,081,987
3,979,689
3,967,895
Consumer loans
1,328,115
1,332,408
1,334,560
1,350,668
1,364,647
Total average loans
$
23,715,763
$
23,425,895
$
23,249,241
$
23,068,573
$
23,248,512
(m) Included in nonaccrual loans are nonaccruing modified loans to borrowers experiencing financial difficulties totaling $5.8 million at December 31, 2025, $9.3 million at September 30, 2025, $13.1 million at June 30, 2025, $25.0 million at March 31, 2025, and $20.2 million at December 31, 2024.
16
HANCOCK WHITNEY CORPORATION
Appendix A to the Earnings Release
Reconciliation of Non-GAAP Measure
(Unaudited)
PRE-PROVISION NET REVENUE (TE) AND ADJUSTED PRE-PROVISION NET REVENUE (TE)
Three Months Ended
Twelve Months Ended
(in thousands)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
12/31/2025
12/31/2024
Net Income (GAAP)
$
125,572
$
127,466
$
113,531
$
119,504
$
122,074
$
486,073
$
460,815
Provision for credit losses
13,145
12,651
14,925
10,462
11,912
51,183
52,167
Income tax expense
32,734
32,869
31,048
29,671
28,446
126,322
113,158
Pre-provision net revenue
171,451
172,986
159,504
159,637
162,432
663,578
626,140
Taxable equivalent adjustment (n)
2,505
2,571
2,496
2,806
2,735
10,378
11,086
Pre-provision net revenue (TE)
173,956
175,557
162,000
162,443
165,167
673,956
637,226
Adjustments from supplemental disclosure items
Sabal Trust Company acquisition expense
—
—
5,911
—
—
5,911
—
FDIC special assessment
—
—
—
—
—
—
3,800
Adjusted pre-provision net revenue (TE)
$
173,956
$
175,557
$
167,911
$
162,443
$
165,167
$
679,867
$
641,026
REVENUE (TE), ADJUSTED REVENUE (TE) AND EFFICIENCY RATIO
Three Months Ended
Twelve Months Ended
(in thousands)
12/31/2025
9/30/2025
6/30/2025
3/31/2025
12/31/2024
12/31/2025
12/31/2024
Net interest income
$
282,170
$
279,738
$
276,959
$
269,905
$
273,556
$
1,108,772
$
1,081,921
Noninterest income
107,131
106,001
98,524
94,791
91,209
406,447
364,129
Total GAAP revenue
389,301
385,739
375,483
364,696
364,765
1,515,219
1,446,050
Taxable equivalent adjustment (n)
2,505
2,571
2,496
2,806
2,735
10,378
11,086
Total revenue (TE)
$
391,806
$
388,310
$
377,979
$
367,502
$
367,500
1,525,597
1,457,136
GAAP Noninterest expense
$
217,850
$
212,753
$
215,979
$
205,059
$
202,333
$
851,641
$
819,910
Amortization of intangibles
(2,622
)
(2,694
)
(2,524
)
(2,113
)
(2,206
)
(9,953
)
(9,413
)
Adjustments from supplemental disclosure items
Sabal Trust Company acquisition expense
—
—
(5,911
)
—
—
(5,911
)
—
FDIC special assessment
—
—
—
—
—
—
(3,800
)
Adjusted noninterest expense for efficiency
$
215,228
$
210,059
$
207,544
$
202,946
$
200,127
$
835,777
$
806,697
Efficiency ratio (o)
54.93
%
54.10
%
54.91
%
55.22
%
54.46
%
54.78
%
55.36
%
(n) Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
(o) The efficiency ratio is noninterest expense to total net interest income (TE) and noninterest income, excluding amortization of purchased intangibles and supplemental disclosure items noted above.