Please wait

 

img88180657_0.jpg

 

FOR IMMEDIATE RELEASE

October 20, 2026

For more information

Ashleigh Flower Wilshire, SVP, Head of Investor Relations

504.299.5076 or ashleigh.wilshire@hancockwhitney.com

 

 

Hancock Whitney reports third quarter 2026 EPS of $1.36

 

GULFPORT, Miss. (October 20, 2026) — Hancock Whitney Corporation (Nasdaq: HWC) today announced its financial results for the third quarter of 2026. Net income for the third quarter of 2026 totaled $110.1 million, or $1.36 per diluted common share (EPS), compared to $127.0 million, or $1.55 per diluted common share, in the second quarter of 2026. On August 1, 2026, Hancock Whitney closed the acquisition of OFB Bancshares, Inc., the parent company of One Florida Bank (“OFB”). Third quarter 2026 results include a pretax charge of $30.4 million, or $0.30 per share, of supplemental disclosure items related to the acquisition of OFB. Excluding the impact of these supplemental disclosure items, EPS would be $1.66, up $0.11 linked-quarter. There were no supplemental disclosure items in the second quarter of 2026. The company reported net income for the third quarter of 2025 of $127.5 million, or $1.49 per diluted common share. There were no supplemental disclosure items in the third quarter of 2025.

 

Third Quarter 2026 Highlights

•
Net income totaled $110.1 million, or $1.36 per diluted common share, compared to$127.0 million, or $1.55 per diluted common share in the second quarter of 2026; adjusted net income totaled $134.1 million, or $1.66 per diluted share
•
Adjusted pre-provision net revenue (PPNR) totaled $189.3 million, up $11.2 million, or 6% from the prior quarter
•
Loans increased $2.0 billion
•
Deposits increased $2.5 billion
•
Criticized commercial loans decreased and nonaccrual loans increased compared to the second quarter of 2026
•
ACL coverage remained at 1.42%, unchanged from the prior quarter
•
NIM of 3.61%, up 5 bp from the prior quarter
•
CET1 ratio estimated at 11.53%, compared to 13.19% in the prior quarter; TCE ratio of 8.05% compared to 9.78% in the prior quarter
•
Efficiency ratio of 54.46%, down 85 bps linked-quarter, compared to 55.31% in the prior quarter

 

 

 

 

 

 

1

 


 

“We are pleased to share another quarter of solid results for the third quarter of 2026,” said John M. Hairston, President & CEO. “Profitability remains strong with adjusted EPS of $1.66, up 7% from prior quarter, adjusted ROA of 1.41%, and an improved efficiency ratio of 54.46%. We delivered strong loan and deposit growth, while NIM expanded 5 basis points to 3.61%. Our criticized loan levels decreased during the quarter and our ACL remains robust at 1.42%. On August 1, we were pleased to welcome new colleagues and clients through the acquisition of One Florida Bank. As 2026 draws to a close, we remain committed to executing on our organic growth plan and maintaining operational efficiency and a strong capital position.”

 

Loans

Total loans were $26.5 billion at September 30, 2026, up $2.0 billion, or 8%, from June 30, 2026. Loan growth included $1.7 billion in loans acquired from OFB, as well as a legacy and post-acquisition increase in commercial real estate across multiple products and continued growth in equipment finance.

 

Average loans totaled $25.8 billion for the third quarter of 2026, up $1.4 billion, or 6%, linked-quarter.

 

 

Deposits

Total deposits at September 30, 2026 were $32.2 billion, up $2.5 billion, or 9%, from June 30, 2026. Deposit growth included $1.9 billion in deposits acquired from OFB, as well as legacy and post-acquisition activity including an increase in interest-bearing transactions and savings deposits, offset by decreases in noninterest-bearing deposits, retail time deposits and interest-bearing public fund deposits.

 

Noninterest-bearing deposits totaled $10.6 billion at September 30, 2026, up $217.9 million, or 2%, from June 30, 2026, and comprised 33% of total period-end deposits. This increase included $418.7 million of noninterest-bearing deposits acquired from OFB.

 

Interest-bearing transaction and savings deposits totaled $15.5 billion at the end of the third quarter of 2026, up $2.5 billion, or 19%, linked-quarter, including $1.2 billion acquired from OFB, and legacy and post-acquisition increases due to competitive products and pricing.

 

Interest-bearing public fund deposits totaled $2.6 billion at September 30, 2026, down $309.0 million, or 11%, linked-quarter, including $15.5 million acquired from OFB, and decreases due largely to seasonal outflows from our legacy public funds. Compared to June 30, 2026, retail time deposits of $3.6 billion were up $174.2 million, or 5%, including $203.0 million acquired from OFB, partially offset by a net reduction driven by maturities and repricing during the third quarter of 2026.

 

Average deposits for the third quarter of 2026 were $30.9 billion, up $2.1 billion, or 7%, linked-quarter.

Asset Quality

The total allowance for credit losses (ACL) was $375.8 million at September 30, 2026, up $27.8 million, or 8% from June 30, 2026. The increase in the ACL includes $21.9 million recorded through purchase accounting for OFB acquired loans. During the third quarter of 2026, the company recorded a provision for credit losses of $16.1 million, which includes a $1.0 million supplemental disclosure item for unfunded commitments acquired from OFB, compared to $13.8 million in the second quarter of 2026. There were no supplemental disclosure items in the second quarter of 2026. There were $10.2 million of net charge-offs in the third quarter of 2026, or 0.16% of average total loans on an annualized basis, compared to net charge-offs of $9.4 million, or

2

 


 

0.16% of average total loans in the second quarter of 2026. The ratio of ACL to period-end loans was 1.42% at both September 30, 2026 and June 30, 2026.

 

Criticized commercial loans totaled $485.3 million, or 2.29% of total commercial loans, at September 30, 2026, down $6.7 million from $492.0 million, or 2.55% of total commercial loans, at June 30, 2026. Nonaccrual loans totaled $133.3 million, or 0.50% of total loans, at September 30, 2026, compared to $113.7 million, or 0.46% of total loans, at June 30, 2026. ORE and foreclosed assets were $10.9 million at September 30, 2026, down $2.0 million, or 15%, from $12.9 million at June 30, 2026.

 

Net Interest Income and Net Interest Margin (NIM) (TE)

Net interest income (TE) for the third quarter of 2026 was $314.9 million, an increase of $19.7 million, or 7%, from the second quarter of 2026. The net interest margin (NIM) (TE) was 3.61% in the third quarter of 2026, up 5 bps linked-quarter, driven by the impact from purchase accounting accretion related to OFB (+4 bps), favorable level of other borrowings (+1 bps), and change in earning asset yield and mix (+8 bps) offset by higher cost of deposits (-8 bps).

 

Average earning assets were $34.8 billion for the third quarter of 2026, up $1.6 billion, or 5%, from the second quarter of 2026.

Noninterest Income

Noninterest income totaled $107.0 million for the third quarter of 2026, down $1.4 million from the second quarter of 2026. The third quarter of 2026 included $0.6 million of post-acquisition noninterest income from OFB.

 

Service charges on deposit accounts totaled $27.1 million for the third quarter of 2026, up $1.2 million, or 5%, including $0.2 million post-acquisition activity from OFB. Bank card and ATM fees were down $0.2 million, or 1%, from the second quarter of 2026, partially offset by $0.1 million post-acquisition activity from OFB.

 

Investment and annuity income and insurance fees were down $0.8 million, or 5%, linked-quarter. Trust fees were down $1.1 million, or 4%, linked-quarter due partially to seasonality. Fees from secondary mortgage operations totaled $2.9 million for the third quarter of 2026, down $1.2 million, or 30%, linked-quarter, due to the current rate environment.

 

Other noninterest income was $15.2 million in the third quarter of 2026, up $0.7 million, or 5%, from the second quarter of 2026. The increase in other noninterest income was primarily due to $0.3 million post-acquisition activity from OFB, higher SBIC income, syndications fees, and FHLB stock income, partially offset by lower derivative and BOLI income.

 

Noninterest Expense & Taxes

Noninterest expense totaled $262.0 million for the third quarter of 2026, up $36.6 million, or 16% linked-quarter. The third quarter of 2026 included $5.8 million of post-acquisition noninterest expense from OFB and $29.4 million of supplemental disclosure items related to the acquisition of OFB. There were no supplemental disclosure items in the second quarter of 2026.

 

Personnel expense totaled $144.8 million in the third quarter of 2026, up $14.6 million, or 11%, linked-quarter. This increase included $8.3 million of supplemental disclosure items related to the acquisition of OFB and $3.6 million of post-acquisition expense from OFB. The remaining increase in personnel expense was primarily related to the impact of new hires associated with our organic growth plan.

 

3

 


 

Net occupancy and equipment expense totaled $20.1 million in the third quarter of 2026, up $1.8 million, or 10%, from the second quarter of 2026. The increase included $0.1 million of supplemental disclosure items related to the acquisition of OFB and $0.4 million of post-acquisition expense from OFB.

 

Amortization of intangibles totaled $2.9 million for the third quarter of 2026, up $0.7 million, or 30%, linked-quarter, including $1.2 million of post-acquisition expense from OFB.

 

Net expense on ORE and other foreclosed assets totaled $0.6 million in the third quarter of 2026, compared to $0.2 million in the second quarter of 2026.

 

Other expenses totaled $93.7 million in the third quarter of 2026, up $19.2 million, or 26%, linked-quarter. This increase included $21.0 million of supplemental disclosure items related to the acquisition of OFB and $0.6 million of post-acquisition expense from OFB.

 

The effective income tax rate for the third quarter of 2026 was 22.5%, compared to 21.7% in the second quarter of 2026.

 

Capital

Common stockholders’ equity at September 30, 2026 totaled $4.2 billion, down $209.8 million, or 5%, from June 30, 2026. The tangible common equity (TCE) ratio was 8.05%, down 173 bps linked-quarter. The company’s CET1 ratio is estimated to be 11.53% at September 30, 2026, down 166 bps linked-quarter.

 

During the third quarter of 2026, the company repurchased one million shares of its common stock at an average price of $77.91 per share. These stock repurchases were pursuant to the company’s share buyback program (which authorizes the repurchase of up to 5%, or approximately 4.1 million shares, of the company’s outstanding common stock), which expires on December 31, 2026. Since the share buyback program’s inception, the company has repurchased 3,112,966 shares of its common stock under this share buyback program.

 

 

Conference Call and Slide Presentation

Management will host a conference call for analysts and investors at 3:30 p.m. Central Time on Tuesday, October 20, 2026 to review third quarter 2026 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 third quarter 2026 results are also posted as part of the webcast link. To participate in the Q&A portion of the call, dial 833-461-5787, access code 662024071.

 

A replay of the conference call will be available under the Investor Relations section of our website.

 

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.

 

4

 


 

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.

 

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. We define Adjusted Earnings Per Common Share – Diluted as GAAP diluted earnings per common share, adjusted for the after-tax effect of supplemental disclosure items using the applicable federal statutory tax rate. Management believes adjusted revenue, adjusted noninterest expense, the efficiency ratio and adjusted earnings per common share - diluted 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),

5

 


 

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 timing, benefits, costs and synergies of the merger with One Florida Bank, as well as statements regarding the potential impact of current or future business combinations on our performance and financial condition, including our ability to successfully identify acquisition targets and 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 trends, future expense levels, future profitability, supplemental disclosure items, 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, 2025, and in other periodic reports that we file with the SEC.

 

 

 

 

6

 


 

HANCOCK WHITNEY CORPORATION

 

FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

9/30/2026

 

 

6/30/2026

 

 

9/30/2025

 

 

9/30/2026

 

 

9/30/2025

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

313,107

 

 

$

293,012

 

 

$

279,738

 

 

$

891,284

 

 

$

826,602

 

Net interest income (TE) (a)

 

 

314,898

 

 

 

295,225

 

 

 

282,309

 

 

 

897,689

 

 

 

834,475

 

Provision for credit losses

 

 

16,097

 

 

 

13,775

 

 

 

12,651

 

 

 

43,044

 

 

 

38,038

 

Noninterest income

 

 

107,011

 

 

 

108,350

 

 

 

106,001

 

 

 

222,843

 

 

 

299,316

 

Noninterest expense

 

 

262,001

 

 

 

225,436

 

 

 

212,753

 

 

 

708,185

 

 

 

633,791

 

Income tax expense

 

 

31,964

 

 

 

35,190

 

 

 

32,869

 

 

 

78,459

 

 

 

93,588

 

Net income

 

$

110,056

 

 

$

126,961

 

 

$

127,466

 

 

$

284,439

 

 

$

360,501

 

Supplemental disclosure items - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquired unfunded provision

 

$

1,036

 

 

$

—

 

 

$

—

 

 

$

1,036

 

 

$

—

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on securities portfolio restructure

 

 

—

 

 

 

—

 

 

 

—

 

 

 

98,595

 

 

 

—

 

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquisition expense

 

 

29,350

 

 

 

—

 

 

 

—

 

 

 

29,350

 

 

 

—

 

Sabal Trust Company acquisition expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

5,911

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

26,540,423

 

 

$

24,580,173

 

 

$

23,596,565

 

 

$

26,540,423

 

 

$

23,596,565

 

Securities

 

 

7,758,273

 

 

 

7,891,359

 

 

 

7,991,281

 

 

 

7,758,273

 

 

 

7,991,281

 

Earning assets

 

 

34,962,230

 

 

 

33,039,464

 

 

 

32,532,320

 

 

 

34,962,230

 

 

 

32,532,320

 

Total assets

 

 

38,583,463

 

 

 

36,345,972

 

 

 

35,766,407

 

 

 

38,583,463

 

 

 

35,766,407

 

Noninterest-bearing deposits

 

 

10,554,777

 

 

 

10,336,866

 

 

 

10,305,303

 

 

 

10,554,777

 

 

 

10,305,303

 

Total deposits

 

 

32,177,308

 

 

 

29,629,760

 

 

 

28,659,750

 

 

 

32,177,308

 

 

 

28,659,750

 

Common stockholders' equity

 

 

4,234,341

 

 

 

4,444,134

 

 

 

4,474,479

 

 

 

4,234,341

 

 

 

4,474,479

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

25,766,152

 

 

$

24,339,904

 

 

$

23,425,895

 

 

$

24,697,277

 

 

$

23,249,212

 

Securities (b)

 

 

8,284,750

 

 

 

8,285,594

 

 

 

8,383,771

 

 

 

8,278,745

 

 

 

8,299,542

 

Earning assets

 

 

34,766,919

 

 

 

33,205,847

 

 

 

32,213,632

 

 

 

33,564,776

 

 

 

32,106,914

 

Total assets

 

 

37,591,325

 

 

 

35,881,537

 

 

 

34,751,209

 

 

 

36,305,606

 

 

 

34,546,116

 

Noninterest-bearing deposits

 

 

10,383,038

 

 

 

10,104,015

 

 

 

10,121,707

 

 

 

10,174,635

 

 

 

10,200,640

 

Total deposits

 

 

30,924,820

 

 

 

28,780,937

 

 

 

28,492,076

 

 

 

29,521,157

 

 

 

28,630,511

 

Common stockholders' equity

 

 

4,389,908

 

 

 

4,420,837

 

 

 

4,368,746

 

 

 

4,423,927

 

 

 

4,279,294

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

1.36

 

 

$

1.55

 

 

$

1.49

 

 

$

3.48

 

 

$

4.17

 

Cash dividends per share

 

 

0.50

 

 

 

0.50

 

 

 

0.45

 

 

 

1.50

 

 

 

1.35

 

Book value per share (period-end)

 

 

53.27

 

 

 

55.23

 

 

 

52.82

 

 

 

53.27

 

 

 

52.82

 

Tangible book value per share (period-end)

 

 

37.83

 

 

 

42.95

 

 

 

41.07

 

 

 

37.83

 

 

 

41.07

 

Weighted average number of shares - diluted

 

 

80,612

 

 

 

81,485

 

 

 

85,453

 

 

 

81,445

 

 

 

85,977

 

Period-end number of shares

 

 

79,493

 

 

 

80,471

 

 

 

84,711

 

 

 

79,493

 

 

 

84,711

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

80.13

 

 

$

75.25

 

 

$

64.66

 

 

$

80.13

 

 

$

64.66

 

Low sales price

 

 

71.67

 

 

 

62.16

 

 

 

56.87

 

 

 

59.97

 

 

 

43.90

 

Period-end closing price

 

 

72.04

 

 

 

74.72

 

 

 

62.61

 

 

 

72.04

 

 

 

62.61

 

Trading volume

 

 

53,095

 

 

 

55,444

 

 

 

51,077

 

 

 

162,212

 

 

 

136,219

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.16

%

 

 

1.42

%

 

 

1.46

%

 

 

1.05

%

 

 

1.40

%

Return on average common equity

 

 

9.95

%

 

 

11.52

%

 

 

11.58

%

 

 

8.60

%

 

 

11.26

%

Return on average tangible common equity

 

 

13.46

%

 

 

14.84

%

 

 

15.00

%

 

 

11.25

%

 

 

14.48

%

Tangible common equity ratio (c)

 

 

8.05

%

 

 

9.78

%

 

 

10.01

%

 

 

8.05

%

 

 

10.01

%

Net interest margin (TE)

 

 

3.61

%

 

 

3.56

%

 

 

3.49

%

 

 

3.57

%

 

 

3.47

%

Noninterest income as a percentage of total revenue (TE)

 

 

25.36

%

 

 

26.85

%

 

 

27.30

%

 

 

19.89

%

 

 

26.40

%

Efficiency ratio (d)

 

 

54.46

%

 

 

55.31

%

 

 

54.10

%

 

 

55.05

%

 

 

54.73

%

Average loan/deposit ratio

 

 

83.32

%

 

 

84.57

%

 

 

82.22

%

 

 

83.66

%

 

 

81.20

%

Allowance for loan losses as a percentage of period-end loans

 

 

1.28

%

 

 

1.27

%

 

 

1.33

%

 

 

1.28

%

 

 

1.33

%

Allowance for credit losses as a percentage of period-end loans (e)

 

 

1.42

%

 

 

1.42

%

 

 

1.45

%

 

 

1.42

%

 

 

1.45

%

Annualized net charge-offs to average loans

 

 

0.16

%

 

 

0.16

%

 

 

0.19

%

 

 

0.17

%

 

 

0.23

%

Allowance for loan losses as a % of nonaccrual loans

 

 

254.74

%

 

 

274.99

%

 

 

276.20

%

 

 

254.74

%

 

 

276.20

%

FTE headcount

 

 

3,803

 

 

 

3,674

 

 

 

3,603

 

 

 

3,803

 

 

 

3,603

 

(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.

 

(e) The allowance for credit losses includes the allowance for loan and lease losses and the reserve for unfunded lending commitments.

 

 

7

 


 

HANCOCK WHITNEY CORPORATION

 

QUARTERLY FINANCIAL HIGHLIGHTS

 

(Unaudited)

 

 

 

Three Months Ended

 

(dollars and common share data in thousands, except per share amounts)

 

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

313,107

 

 

$

293,012

 

 

$

285,165

 

 

$

282,170

 

 

$

279,738

 

Net interest income (TE) (a)

 

 

314,898

 

 

 

295,225

 

 

 

287,566

 

 

 

284,675

 

 

 

282,309

 

Provision for credit losses

 

 

16,097

 

 

 

13,775

 

 

 

13,172

 

 

 

13,145

 

 

 

12,651

 

Noninterest income

 

 

107,011

 

 

 

108,350

 

 

 

7,482

 

 

 

107,131

 

 

 

106,001

 

Noninterest expense

 

 

262,001

 

 

 

225,436

 

 

 

220,748

 

 

 

217,850

 

 

 

212,753

 

Income tax expense

 

 

31,964

 

 

 

35,190

 

 

 

11,305

 

 

 

32,734

 

 

 

32,869

 

Net income

 

$

110,056

 

 

$

126,961

 

 

$

47,422

 

 

$

125,572

 

 

$

127,466

 

Supplemental disclosure items - included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquired unfunded provision

 

$

1,036

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

—

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on securities portfolio restructure

 

 

—

 

 

 

—

 

 

 

98,595

 

 

 

—

 

 

 

—

 

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquisition expense

 

 

29,350

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

PERIOD-END BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

26,540,423

 

 

$

24,580,173

 

 

$

23,991,840

 

 

$

23,958,440

 

 

$

23,596,565

 

Securities

 

 

7,758,273

 

 

 

7,891,359

 

 

 

8,028,014

 

 

 

8,094,799

 

 

 

7,991,281

 

Earning assets

 

 

34,962,230

 

 

 

33,039,464

 

 

 

32,306,650

 

 

 

32,218,663

 

 

 

32,532,320

 

Total assets

 

 

38,583,463

 

 

 

36,345,972

 

 

 

35,542,126

 

 

 

35,472,762

 

 

 

35,766,407

 

Noninterest-bearing deposits

 

 

10,554,777

 

 

 

10,336,866

 

 

 

10,344,878

 

 

 

10,374,991

 

 

 

10,305,303

 

Total deposits

 

 

32,177,308

 

 

 

29,629,760

 

 

 

29,082,134

 

 

 

29,279,774

 

 

 

28,659,750

 

Common stockholders' equity

 

 

4,234,341

 

 

 

4,444,134

 

 

 

4,419,592

 

 

 

4,460,117

 

 

 

4,474,479

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

25,766,152

 

 

$

24,339,904

 

 

$

23,965,993

 

 

$

23,715,763

 

 

$

23,425,895

 

Securities (b)

 

 

8,284,750

 

 

 

8,285,594

 

 

 

8,265,682

 

 

 

8,484,162

 

 

 

8,383,771

 

Earning assets

 

 

34,766,919

 

 

 

33,205,847

 

 

 

32,698,837

 

 

 

32,598,315

 

 

 

32,213,632

 

Total assets

 

 

37,591,325

 

 

 

35,881,537

 

 

 

35,420,096

 

 

 

35,227,286

 

 

 

34,751,209

 

Noninterest-bearing deposits

 

 

10,383,038

 

 

 

10,104,015

 

 

 

10,033,006

 

 

 

10,165,806

 

 

 

10,121,707

 

Total deposits

 

 

30,924,820

 

 

 

28,780,937

 

 

 

28,834,747

 

 

 

28,816,539

 

 

 

28,492,076

 

Common stockholders' equity

 

 

4,389,908

 

 

 

4,420,837

 

 

 

4,461,827

 

 

 

4,417,711

 

 

 

4,368,746

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

 

$

1.36

 

 

$

1.55

 

 

$

0.57

 

 

$

1.49

 

 

$

1.49

 

Cash dividends per share

 

 

0.50

 

 

 

0.50

 

 

 

0.50

 

 

 

0.45

 

 

 

0.45

 

Book value per share (period-end)

 

 

53.27

 

 

 

55.23

 

 

 

54.46

 

 

 

54.22

 

 

 

52.82

 

Tangible book value per share (period-end)

 

 

37.83

 

 

 

42.95

 

 

 

42.26

 

 

 

42.16

 

 

 

41.07

 

Weighted average number of shares - diluted

 

 

80,612

 

 

 

81,485

 

 

 

82,261

 

 

 

83,791

 

 

 

85,453

 

Period-end number of shares

 

 

79,493

 

 

 

80,471

 

 

 

81,152

 

 

 

82,259

 

 

 

84,711

 

Market data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High sales price

 

$

80.13

 

 

$

75.25

 

 

$

75.43

 

 

$

67.10

 

 

$

64.66

 

Low sales price

 

 

71.67

 

 

 

62.16

 

 

 

59.97

 

 

 

54.05

 

 

 

56.87

 

Period-end closing price

 

 

72.04

 

 

 

74.72

 

 

 

63.59

 

 

 

63.68

 

 

 

62.61

 

Trading volume

 

 

53,095

 

 

 

55,444

 

 

 

53,673

 

 

 

55,269

 

 

 

51,077

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.16

%

 

 

1.42

%

 

 

0.54

%

 

 

1.41

%

 

 

1.46

%

Return on average common equity

 

 

9.95

%

 

 

11.52

%

 

 

4.31

%

 

 

11.28

%

 

 

11.58

%

Return on average tangible common equity

 

 

13.46

%

 

 

14.84

%

 

 

5.54

%

 

 

14.55

%

 

 

15.00

%

Tangible common equity ratio (c)

 

 

8.05

%

 

 

9.78

%

 

 

9.93

%

 

 

10.06

%

 

 

10.01

%

Net interest margin (TE)

 

 

3.61

%

 

 

3.56

%

 

 

3.55

%

 

 

3.48

%

 

 

3.49

%

Noninterest income as a percentage of total revenue (TE)

 

 

25.36

%

 

 

26.85

%

 

 

2.54

%

 

 

27.34

%

 

 

27.30

%

Efficiency ratio (d)

 

 

54.46

%

 

 

55.31

%

 

 

55.43

%

 

 

54.93

%

 

 

54.10

%

Average loan/deposit ratio

 

 

83.32

%

 

 

84.57

%

 

 

83.11

%

 

 

82.30

%

 

 

82.22

%

Allowance for loan losses as a percentage of period-end loans

 

 

1.28

%

 

 

1.27

%

 

 

1.30

%

 

 

1.28

%

 

 

1.33

%

Allowance for credit losses as a percentage of period-end loans (e)

 

 

1.42

%

 

 

1.42

%

 

 

1.43

%

 

 

1.43

%

 

 

1.45

%

Annualized net charge-offs to average loans

 

 

0.16

%

 

 

0.16

%

 

 

0.19

%

 

 

0.22

%

 

 

0.19

%

Allowance for loan losses as a % of nonaccrual loans

 

 

254.74

%

 

 

274.99

%

 

 

274.67

%

 

 

287.95

%

 

 

276.20

%

FTE headcount

 

 

3,803

 

 

 

3,674

 

 

 

3,658

 

 

 

3,627

 

 

 

3,603

 

(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.

 

(e) The allowance for credit losses includes the allowance for loan and lease losses and the reserve for unfunded lending commitments.

 

 

8

 


 

HANCOCK WHITNEY CORPORATION

 

INCOME STATEMENT

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars in thousands, except per share data)

 

9/30/2026

 

 

6/30/2026

 

 

9/30/2025

 

 

9/30/2026

 

 

9/30/2025

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

446,818

 

 

$

412,887

 

 

$

409,020

 

 

$

1,261,087

 

 

$

1,206,922

 

Interest income (TE) (f)

 

 

448,609

 

 

 

415,100

 

 

 

411,591

 

 

 

1,267,492

 

 

 

1,214,795

 

Interest expense

 

 

133,711

 

 

 

119,875

 

 

 

129,282

 

 

 

369,803

 

 

 

380,320

 

Net interest income (TE)

 

 

314,898

 

 

 

295,225

 

 

 

282,309

 

 

 

897,689

 

 

 

834,475

 

Provision for credit losses

 

 

16,097

 

 

 

13,775

 

 

 

12,651

 

 

 

43,044

 

 

 

38,038

 

Noninterest income

 

 

107,011

 

 

 

108,350

 

 

 

106,001

 

 

 

222,843

 

 

 

299,316

 

Noninterest expense

 

 

262,001

 

 

 

225,436

 

 

 

212,753

 

 

 

708,185

 

 

 

633,791

 

Income before income taxes

 

 

142,020

 

 

 

162,151

 

 

 

160,335

 

 

 

362,898

 

 

 

454,089

 

Income tax expense

 

 

31,964

 

 

 

35,190

 

 

 

32,869

 

 

 

78,459

 

 

 

93,588

 

Net income

 

$

110,056

 

 

$

126,961

 

 

$

127,466

 

 

$

284,439

 

 

$

360,501

 

Supplemental disclosure items – included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquired unfunded provision

 

$

1,036

 

 

$

—

 

 

$

—

 

 

$

1,036

 

 

$

—

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on securities portfolio restructure

 

 

—

 

 

 

—

 

 

 

—

 

 

 

98,595

 

 

 

—

 

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquisition expense

 

 

29,350

 

 

 

—

 

 

 

—

 

 

 

29,350

 

 

 

—

 

Sabal Trust Company acquisition expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

5,911

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

27,077

 

 

$

25,897

 

 

$

25,220

 

 

$

78,876

 

 

$

73,595

 

Trust fees

 

 

24,995

 

 

 

26,049

 

 

 

24,211

 

 

 

75,618

 

 

 

64,986

 

Bank card and ATM fees

 

 

22,983

 

 

 

23,181

 

 

 

21,814

 

 

 

68,290

 

 

 

64,532

 

Investment and annuity fees and insurance commissions

 

 

13,872

 

 

 

14,617

 

 

 

14,507

 

 

 

41,061

 

 

 

36,525

 

Secondary mortgage market operations

 

 

2,862

 

 

 

4,065

 

 

 

3,475

 

 

 

10,456

 

 

 

11,090

 

Securities transactions, net

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(98,595

)

 

 

—

 

Other income

 

 

15,222

 

 

 

14,541

 

 

 

16,774

 

 

 

47,137

 

 

 

48,588

 

Total noninterest income

 

$

107,011

 

 

$

108,350

 

 

$

106,001

 

 

$

222,843

 

 

$

299,316

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

144,751

 

 

$

130,191

 

 

$

122,022

 

 

$

402,090

 

 

$

352,881

 

Net occupancy and equipment expense

 

 

20,071

 

 

 

18,267

 

 

 

18,222

 

 

 

55,624

 

 

 

54,259

 

Other real estate and foreclosed assets expense (income), net

 

 

566

 

 

 

214

 

 

 

(337

)

 

 

1,221

 

 

 

2,624

 

Other expense

 

 

93,728

 

 

 

74,542

 

 

 

70,152

 

 

 

241,595

 

 

 

216,696

 

Amortization of intangibles

 

 

2,885

 

 

 

2,222

 

 

 

2,694

 

 

 

7,655

 

 

 

7,331

 

Total noninterest expense

 

$

262,001

 

 

$

225,436

 

 

$

212,753

 

 

$

708,185

 

 

$

633,791

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.37

 

 

$

1.56

 

 

$

1.50

 

 

$

3.51

 

 

$

4.20

 

Diluted

 

 

1.36

 

 

 

1.55

 

 

 

1.49

 

 

 

3.48

 

 

 

4.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(dollars in thousands, except per share data)

 

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

NET INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

446,818

 

 

$

412,887

 

 

$

401,382

 

 

$

407,698

 

 

$

409,020

 

Interest income (TE) (f)

 

 

448,609

 

 

 

415,100

 

 

 

403,783

 

 

 

410,203

 

 

 

411,591

 

Interest expense

 

 

133,711

 

 

 

119,875

 

 

 

116,217

 

 

 

125,528

 

 

 

129,282

 

Net interest income (TE)

 

 

314,898

 

 

 

295,225

 

 

 

287,566

 

 

 

284,675

 

 

 

282,309

 

Provision for credit losses

 

 

16,097

 

 

 

13,775

 

 

 

13,172

 

 

 

13,145

 

 

 

12,651

 

Noninterest income

 

 

107,011

 

 

 

108,350

 

 

 

7,482

 

 

 

107,131

 

 

 

106,001

 

Noninterest expense

 

 

262,001

 

 

 

225,436

 

 

 

220,748

 

 

 

217,850

 

 

 

212,753

 

Income before income taxes

 

 

142,020

 

 

 

162,151

 

 

 

58,727

 

 

 

158,306

 

 

 

160,335

 

Income tax expense

 

 

31,964

 

 

 

35,190

 

 

 

11,305

 

 

 

32,734

 

 

 

32,869

 

Net income

 

$

110,056

 

 

$

126,961

 

 

$

47,422

 

 

$

125,572

 

 

$

127,466

 

Supplemental disclosure items – included above, pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquired unfunded provision

 

$

1,036

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

—

 

Included in noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on securities portfolio restructure

 

 

—

 

 

 

—

 

 

 

98,595

 

 

 

—

 

 

 

—

 

Included in noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquisition expense

 

 

29,350

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

27,077

 

 

$

25,897

 

 

$

25,902

 

 

$

25,585

 

 

$

25,220

 

Trust fees

 

 

24,995

 

 

 

26,049

 

 

 

24,574

 

 

 

24,644

 

 

 

24,211

 

Bank card and ATM fees

 

 

22,983

 

 

 

23,181

 

 

 

22,126

 

 

 

21,603

 

 

 

21,814

 

Investment and annuity fees and insurance commissions

 

 

13,872

 

 

 

14,617

 

 

 

12,572

 

 

 

12,637

 

 

 

14,507

 

Secondary mortgage market operations

 

 

2,862

 

 

 

4,065

 

 

 

3,529

 

 

 

3,679

 

 

 

3,475

 

Securities transactions, net

 

 

—

 

 

 

—

 

 

 

(98,595

)

 

 

(11

)

 

 

—

 

Other income

 

 

15,222

 

 

 

14,541

 

 

 

17,374

 

 

 

18,994

 

 

 

16,774

 

Total noninterest income

 

$

107,011

 

 

$

108,350

 

 

$

7,482

 

 

$

107,131

 

 

$

106,001

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

$

144,751

 

 

$

130,191

 

 

$

127,148

 

 

$

122,510

 

 

$

122,022

 

Net occupancy and equipment expense

 

 

20,071

 

 

 

18,267

 

 

 

17,286

 

 

 

18,632

 

 

 

18,222

 

Other real estate and foreclosed assets expense (income), net

 

 

566

 

 

 

214

 

 

 

441

 

 

 

467

 

 

 

(337

)

Other expense

 

 

93,728

 

 

 

74,542

 

 

 

73,325

 

 

 

73,619

 

 

 

70,152

 

Amortization of intangibles

 

 

2,885

 

 

 

2,222

 

 

 

2,548

 

 

 

2,622

 

 

 

2,694

 

Total noninterest expense

 

$

262,001

 

 

$

225,436

 

 

$

220,748

 

 

$

217,850

 

 

$

212,753

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.37

 

 

$

1.56

 

 

$

0.58

 

 

$

1.51

 

 

$

1.50

 

Diluted

 

 

1.36

 

 

 

1.55

 

 

 

0.57

 

 

 

1.49

 

 

 

1.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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)

 

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

10,383,065

 

 

$

9,961,458

 

 

$

9,710,891

 

 

$

9,809,011

 

 

$

9,680,597

 

Commercial real estate - owner occupied loans

 

 

3,753,085

 

 

 

3,353,501

 

 

 

3,299,867

 

 

 

3,270,080

 

 

 

3,279,258

 

Total commercial and industrial loans

 

 

14,136,150

 

 

 

13,314,959

 

 

 

13,010,758

 

 

 

13,079,091

 

 

 

12,959,855

 

Commercial real estate - income producing loans

 

 

5,486,095

 

 

 

4,602,813

 

 

 

4,382,665

 

 

 

4,283,168

 

 

 

4,076,643

 

Construction and land development loans

 

 

1,548,547

 

 

 

1,405,454

 

 

 

1,320,224

 

 

 

1,239,086

 

 

 

1,197,305

 

Residential mortgage loans

 

 

3,995,795

 

 

 

3,909,076

 

 

 

3,950,154

 

 

 

4,016,917

 

 

 

4,027,600

 

Consumer loans

 

 

1,373,836

 

 

 

1,347,871

 

 

 

1,328,039

 

 

 

1,340,178

 

 

 

1,335,162

 

Total loans

 

 

26,540,423

 

 

 

24,580,173

 

 

 

23,991,840

 

 

 

23,958,440

 

 

 

23,596,565

 

Loans held for sale

 

 

30,662

 

 

 

52,850

 

 

 

63,090

 

 

 

33,158

 

 

 

33,161

 

Securities

 

 

7,758,273

 

 

 

7,891,359

 

 

 

8,028,014

 

 

 

8,094,799

 

 

 

7,991,281

 

Short-term investments

 

 

632,872

 

 

 

515,082

 

 

 

223,706

 

 

 

132,266

 

 

 

911,313

 

Earning assets

 

 

34,962,230

 

 

 

33,039,464

 

 

 

32,306,650

 

 

 

32,218,663

 

 

 

32,532,320

 

Allowance for loan losses

 

 

(339,672

)

 

 

(312,608

)

 

 

(311,316

)

 

 

(307,731

)

 

 

(313,636

)

Goodwill and other intangible assets

 

 

1,227,359

 

 

 

987,704

 

 

 

989,927

 

 

 

992,474

 

 

 

995,096

 

Other assets

 

 

2,733,546

 

 

 

2,631,412

 

 

 

2,556,865

 

 

 

2,569,356

 

 

 

2,552,627

 

Total assets

 

$

38,583,463

 

 

$

36,345,972

 

 

$

35,542,126

 

 

$

35,472,762

 

 

$

35,766,407

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,554,777

 

 

$

10,336,866

 

 

$

10,344,878

 

 

$

10,374,991

 

 

$

10,305,303

 

Interest-bearing transaction and savings deposits

 

 

15,492,971

 

 

 

13,028,481

 

 

 

12,243,460

 

 

 

11,982,294

 

 

 

11,758,885

 

Interest-bearing public fund deposits

 

 

2,571,292

 

 

 

2,880,337

 

 

 

2,937,281

 

 

 

3,217,314

 

 

 

2,799,957

 

Time deposits

 

 

3,558,268

 

 

 

3,384,076

 

 

 

3,556,515

 

 

 

3,705,175

 

 

 

3,795,605

 

Total interest-bearing deposits

 

 

21,622,531

 

 

 

19,292,894

 

 

 

18,737,256

 

 

 

18,904,783

 

 

 

18,354,447

 

Total deposits

 

 

32,177,308

 

 

 

29,629,760

 

 

 

29,082,134

 

 

 

29,279,774

 

 

 

28,659,750

 

Short-term borrowings

 

 

1,304,281

 

 

 

1,570,970

 

 

 

1,360,451

 

 

 

1,017,292

 

 

 

1,891,520

 

Long-term debt

 

 

212,212

 

 

 

193,823

 

 

 

193,785

 

 

 

199,407

 

 

 

210,657

 

Other liabilities

 

 

655,321

 

 

 

507,285

 

 

 

486,164

 

 

 

516,172

 

 

 

530,001

 

Total liabilities

 

 

34,349,122

 

 

 

31,901,838

 

 

 

31,122,534

 

 

 

31,012,645

 

 

 

31,291,928

 

COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock net of treasury and capital surplus

 

 

1,591,571

 

 

 

1,662,041

 

 

 

1,703,176

 

 

 

1,800,732

 

 

 

1,943,187

 

Retained earnings

 

 

3,197,148

 

 

 

3,127,514

 

 

 

3,041,543

 

 

 

3,035,636

 

 

 

2,947,752

 

Accumulated other comprehensive (loss)

 

 

(554,378

)

 

 

(345,421

)

 

 

(325,127

)

 

 

(376,251

)

 

 

(416,460

)

Total common stockholders' equity

 

 

4,234,341

 

 

 

4,444,134

 

 

 

4,419,592

 

 

 

4,460,117

 

 

 

4,474,479

 

Total liabilities & stockholders' equity

 

$

38,583,463

 

 

$

36,345,972

 

 

$

35,542,126

 

 

$

35,472,762

 

 

$

35,766,407

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

3,006,982

 

 

$

3,456,430

 

 

$

3,429,665

 

 

$

3,467,643

 

 

$

3,479,383

 

Tier 1 capital (g)

 

 

3,602,977

 

 

 

3,831,761

 

 

 

3,784,008

 

 

 

3,872,490

 

 

 

3,923,725

 

Common equity as a percentage of total assets

 

 

10.97

%

 

 

12.23

%

 

 

12.43

%

 

 

12.57

%

 

 

12.51

%

Tangible common equity ratio

 

 

8.05

%

 

 

9.78

%

 

 

9.93

%

 

 

10.06

%

 

 

10.01

%

Leverage (Tier 1) ratio (g)

 

 

9.79

%

 

 

10.87

%

 

 

10.89

%

 

 

11.17

%

 

 

11.46

%

Common equity tier 1 (CET1) ratio (g)

 

 

11.53

%

 

 

13.19

%

 

 

13.29

%

 

 

13.65

%

 

 

14.09

%

Tier 1 risk-based capital ratio (g)

 

 

11.53

%

 

 

13.19

%

 

 

13.29

%

 

 

13.65

%

 

 

14.09

%

Total risk-based capital ratio (g)

 

 

13.21

%

 

 

14.98

%

 

 

15.10

%

 

 

15.45

%

 

 

15.92

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(g) Estimated for most recent period-end.

 

 

 

11

 


 

HANCOCK WHITNEY CORPORATION

 

AVERAGE BALANCE SHEET

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars in thousands)

 

9/30/2026

 

 

6/30/2026

 

 

9/30/2025

 

 

9/30/2026

 

 

9/30/2025

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate loans

 

$

10,269,596

 

 

$

9,919,413

 

 

$

9,646,077

 

 

$

9,998,256

 

 

$

9,655,233

 

Commercial real estate - owner occupied loans

 

 

3,571,298

 

 

 

3,333,521

 

 

 

3,195,141

 

 

 

3,404,156

 

 

 

3,078,016

 

Total commercial and industrial loans

 

 

13,840,894

 

 

 

13,252,934

 

 

 

12,841,218

 

 

 

13,402,412

 

 

 

12,733,249

 

Commercial real estate - income producing loans

 

 

5,078,412

 

 

 

4,454,250

 

 

 

4,016,842

 

 

 

4,607,561

 

 

 

3,911,615

 

Construction and land development loans

 

 

1,518,985

 

 

 

1,377,917

 

 

 

1,183,117

 

 

 

1,388,168

 

 

 

1,226,941

 

Residential mortgage loans

 

 

3,970,070

 

 

 

3,921,837

 

 

 

4,052,310

 

 

 

3,958,091

 

 

 

4,038,261

 

Consumer loans

 

 

1,357,791

 

 

 

1,332,966

 

 

 

1,332,408

 

 

 

1,341,045

 

 

 

1,339,146

 

Total loans

 

 

25,766,152

 

 

 

24,339,904

 

 

 

23,425,895

 

 

 

24,697,277

 

 

 

23,249,212

 

Loans held for sale

 

 

28,407

 

 

 

47,992

 

 

 

22,162

 

 

 

34,702

 

 

 

22,378

 

Securities (h)

 

 

8,284,750

 

 

 

8,285,594

 

 

 

8,383,771

 

 

 

8,278,745

 

 

 

8,299,542

 

Short-term investments

 

 

687,610

 

 

 

532,357

 

 

 

381,804

 

 

 

554,052

 

 

 

535,782

 

Earning assets

 

 

34,766,919

 

 

 

33,205,847

 

 

 

32,213,632

 

 

 

33,564,776

 

 

 

32,106,914

 

Allowance for loan losses

 

 

(332,851

)

 

 

(317,199

)

 

 

(316,542

)

 

 

(320,487

)

 

 

(320,819

)

Goodwill and other intangible assets

 

 

1,146,215

 

 

 

988,701

 

 

 

996,408

 

 

 

1,042,596

 

 

 

949,616

 

Other assets

 

 

2,011,042

 

 

 

2,004,188

 

 

 

1,857,711

 

 

 

2,018,721

 

 

 

1,810,405

 

Total assets

 

$

37,591,325

 

 

$

35,881,537

 

 

$

34,751,209

 

 

$

36,305,606

 

 

$

34,546,116

 

LIABILITIES AND COMMON STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,383,038

 

 

$

10,104,015

 

 

$

10,121,707

 

 

$

10,174,635

 

 

$

10,200,640

 

Interest-bearing transaction and savings deposits

 

 

14,340,028

 

 

 

12,389,544

 

 

 

11,662,596

 

 

 

12,929,215

 

 

 

11,403,964

 

Interest-bearing public fund deposits

 

 

2,694,344

 

 

 

2,850,910

 

 

 

2,847,336

 

 

 

2,887,233

 

 

 

2,968,184

 

Time deposits

 

 

3,507,410

 

 

 

3,436,468

 

 

 

3,860,437

 

 

 

3,530,074

 

 

 

4,057,723

 

Total interest-bearing deposits

 

 

20,541,782

 

 

 

18,676,922

 

 

 

18,370,369

 

 

 

19,346,522

 

 

 

18,429,871

 

Total deposits

 

 

30,924,820

 

 

 

28,780,937

 

 

 

28,492,076

 

 

 

29,521,157

 

 

 

28,630,511

 

Short-term borrowings

 

 

1,514,717

 

 

 

1,982,071

 

 

 

1,135,304

 

 

 

1,641,963

 

 

 

876,749

 

Long-term debt

 

 

209,936

 

 

 

193,804

 

 

 

210,639

 

 

 

200,638

 

 

 

210,783

 

Other liabilities

 

 

551,944

 

 

 

503,888

 

 

 

544,444

 

 

 

517,921

 

 

 

548,779

 

Common stockholders' equity

 

 

4,389,908

 

 

 

4,420,837

 

 

 

4,368,746

 

 

 

4,423,927

 

 

 

4,279,294

 

Total liabilities & stockholders' equity

 

$

37,591,325

 

 

$

35,881,537

 

 

$

34,751,209

 

 

$

36,305,606

 

 

$

34,546,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

9/30/2026

 

 

6/30/2026

 

 

9/30/2025

 

(dollars in millions)

 

Average
 Balance

 

 

Interest

 

 

Rate

 

 

Average
  Balance

 

 

Interest

 

 

Rate

 

 

Average
 Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

20,438.3

 

 

$

304.1

 

 

 

5.91

%

 

$

19,085.1

 

 

$

276.8

 

 

 

5.82

%

 

$

18,041.2

 

 

$

277.9

 

 

 

6.12

%

Residential mortgage loans

 

 

3,970.1

 

 

 

40.5

 

 

 

4.09

%

 

 

3,921.8

 

 

 

39.2

 

 

 

4.00

%

 

 

4,052.3

 

 

 

40.6

 

 

 

4.00

%

Consumer loans

 

 

1,357.8

 

 

 

25.6

 

 

 

7.48

%

 

 

1,333.0

 

 

 

25.1

 

 

 

7.54

%

 

 

1,332.4

 

 

 

27.7

 

 

 

8.25

%

Loan fees & late charges

 

 

—

 

 

 

0.1

 

 

 

0.00

%

 

 

—

 

 

 

(0.8

)

 

 

0.00

%

 

 

—

 

 

 

(0.3

)

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

25,766.2

 

 

 

370.3

 

 

 

5.71

%

 

 

24,339.9

 

 

 

340.3

 

 

 

5.60

%

 

 

23,425.9

 

 

 

345.9

 

 

 

5.87

%

Loans held for sale

 

 

28.4

 

 

 

0.5

 

 

 

6.99

%

 

 

48.0

 

 

 

0.7

 

 

 

6.22

%

 

 

22.2

 

 

 

0.4

 

 

 

6.73

%

US Treasury and government agency securities

 

 

693.4

 

 

 

5.9

 

 

 

3.38

%

 

 

647.3

 

 

 

5.3

 

 

 

3.29

%

 

 

661.7

 

 

 

5.4

 

 

 

3.25

%

CMOs and mortgage backed securities

 

 

7,193.0

 

 

 

62.2

 

 

 

3.46

%

 

 

7,065.2

 

 

 

59.2

 

 

 

3.35

%

 

 

6,962.1

 

 

 

50.3

 

 

 

2.89

%

Municipals (TE)

 

 

378.3

 

 

 

3.3

 

 

 

3.52

%

 

 

554.3

 

 

 

4.6

 

 

 

3.33

%

 

 

742.5

 

 

 

5.5

 

 

 

2.96

%

Other securities

 

 

20.0

 

 

 

0.2

 

 

 

4.90

%

 

 

18.8

 

 

 

0.2

 

 

 

4.40

%

 

 

17.4

 

 

 

0.1

 

 

 

3.72

%

Total securities (TE) (l)

 

 

8,284.7

 

 

 

71.6

 

 

 

3.46

%

 

 

8,285.6

 

 

 

69.3

 

 

 

3.35

%

 

 

8,383.7

 

 

 

61.3

 

 

 

2.92

%

Total short-term investments

 

 

687.6

 

 

 

6.2

 

 

 

3.56

%

 

 

532.3

 

 

 

4.8

 

 

 

3.58

%

 

 

381.8

 

 

 

4.0

 

 

 

4.19

%

Average earning assets yield (TE)

 

$

34,766.9

 

 

$

448.6

 

 

 

5.13

%

 

$

33,205.8

 

 

$

415.1

 

 

 

5.01

%

 

$

32,213.6

 

 

$

411.6

 

 

 

5.08

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

14,340.0

 

 

$

75.6

 

 

 

2.09

%

 

$

12,389.5

 

 

$

57.8

 

 

 

1.87

%

 

$

11,662.6

 

 

$

63.1

 

 

 

2.15

%

Time deposits

 

 

3,507.4

 

 

 

27.5

 

 

 

3.11

%

 

 

3,436.5

 

 

 

26.5

 

 

 

3.09

%

 

 

3,860.5

 

 

 

34.0

 

 

 

3.50

%

Public funds

 

 

2,694.3

 

 

 

17.3

 

 

 

2.55

%

 

 

2,850.9

 

 

 

18.3

 

 

 

2.57

%

 

 

2,847.3

 

 

 

21.0

 

 

 

2.93

%

Total interest-bearing deposits

 

 

20,541.7

 

 

 

120.4

 

 

 

2.33

%

 

 

18,676.9

 

 

 

102.6

 

 

 

2.20

%

 

 

18,370.4

 

 

 

118.1

 

 

 

2.55

%

Short-term borrowings

 

 

1,514.7

 

 

 

10.3

 

 

 

2.69

%

 

 

1,982.1

 

 

 

14.5

 

 

 

2.94

%

 

 

1,135.3

 

 

 

8.2

 

 

 

2.87

%

Long-term debt

 

 

210.0

 

 

 

3.0

 

 

 

5.71

%

 

 

193.8

 

 

 

2.8

 

 

 

5.79

%

 

 

210.6

 

 

 

3.0

 

 

 

5.66

%

Total borrowings

 

 

1,724.7

 

 

 

13.3

 

 

 

3.06

%

 

 

2,175.9

 

 

 

17.3

 

 

 

3.19

%

 

 

1,345.9

 

 

 

11.2

 

 

 

3.30

%

Total interest-bearing liabilities cost

 

 

22,266.4

 

 

 

133.7

 

 

 

2.38

%

 

 

20,852.8

 

 

 

119.9

 

 

 

2.31

%

 

 

19,716.3

 

 

 

129.3

 

 

 

2.60

%

Net interest-free funding sources

 

 

12,500.5

 

 

 

 

 

 

 

 

 

12,353.0

 

 

 

 

 

 

 

 

 

12,497.3

 

 

 

 

 

 

 

Total cost of funds

 

 

34,766.9

 

 

 

133.7

 

 

 

1.53

%

 

 

33,205.8

 

 

 

119.9

 

 

 

1.45

%

 

 

32,213.6

 

 

 

129.3

 

 

 

1.59

%

Net Interest Spread (TE)

 

 

 

 

$

314.9

 

 

 

2.75

%

 

 

 

 

$

295.2

 

 

 

2.70

%

 

 

 

 

$

282.3

 

 

 

2.48

%

Net Interest Margin (TE)

 

$

34,766.9

 

 

$

314.9

 

 

 

3.61

%

 

$

33,205.8

 

 

$

295.2

 

 

 

3.56

%

 

$

32,213.6

 

 

$

282.3

 

 

 

3.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $3.3 million for the three months ended September 30, 2026. There was no net purchase accounting accretion in the three months ended June 30, 2026 or September 30, 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

9/30/2026

 

 

9/30/2025

 

(dollars in millions)

 

Average
 Balance

 

 

Interest

 

 

Rate

 

 

Average
 Balance

 

 

Interest

 

 

Rate

 

AVERAGE EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans (TE) (i)

 

$

19,398.1

 

 

$

849.7

 

 

 

5.86

%

 

$

17,871.8

 

 

$

816.1

 

 

 

6.10

%

Residential mortgage loans

 

 

3,958.1

 

 

 

119.9

 

 

 

4.04

%

 

 

4,038.3

 

 

 

120.8

 

 

 

3.99

%

Consumer loans

 

 

1,341.1

 

 

 

75.5

 

 

 

7.53

%

 

 

1,339.1

 

 

 

83.1

 

 

 

8.29

%

Loan fees & late charges

 

 

—

 

 

 

(1.7

)

 

 

0.00

%

 

 

—

 

 

 

(1.1

)

 

 

0.00

%

Total loans (TE) (j) (k)

 

 

24,697.3

 

 

 

1,043.4

 

 

 

5.65

%

 

 

23,249.2

 

 

 

1,018.9

 

 

 

5.86

%

Loans held for sale

 

 

34.7

 

 

 

1.6

 

 

 

6.20

%

 

 

22.4

 

 

 

1.1

 

 

 

6.66

%

US Treasury and government agency securities

 

 

661.7

 

 

 

16.4

 

 

 

3.30

%

 

 

626.7

 

 

 

14.8

 

 

 

3.14

%

CMOs and mortgage backed securities

 

 

7,068.6

 

 

 

177.6

 

 

 

3.35

%

 

 

6,886.5

 

 

 

145.4

 

 

 

2.81

%

Municipals (TE)

 

 

529.8

 

 

 

13.1

 

 

 

3.30

%

 

 

768.7

 

 

 

17.0

 

 

 

2.96

%

Other securities

 

 

18.6

 

 

 

0.6

 

 

 

4.49

%

 

 

17.6

 

 

 

0.5

 

 

 

3.68

%

Total securities (TE) (l)

 

 

8,278.7

 

 

 

207.7

 

 

 

3.35

%

 

 

8,299.5

 

 

 

177.7

 

 

 

2.85

%

Total short-term investments

 

 

554.1

 

 

 

14.8

 

 

 

3.56

%

 

 

535.8

 

 

 

17.1

 

 

 

4.27

%

Average earning assets yield (TE)

 

$

33,564.8

 

 

$

1,267.5

 

 

 

5.04

%

 

$

32,106.9

 

 

$

1,214.8

 

 

 

5.05

%

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

12,929.2

 

 

$

187.7

 

 

 

1.94

%

 

$

11,404.0

 

 

$

180.1

 

 

 

2.11

%

Time deposits

 

 

3,530.1

 

 

 

84.1

 

 

 

3.18

%

 

 

4,057.7

 

 

 

109.9

 

 

 

3.62

%

Public funds

 

 

2,887.2

 

 

 

55.6

 

 

 

2.58

%

 

 

2,968.2

 

 

 

66.4

 

 

 

2.99

%

Total interest-bearing deposits

 

 

19,346.5

 

 

 

327.4

 

 

 

2.26

%

 

 

18,429.9

 

 

 

356.4

 

 

 

2.59

%

Short-term borrowings

 

 

1,642.0

 

 

 

33.7

 

 

 

2.74

%

 

 

876.7

 

 

 

14.9

 

 

 

2.27

%

Long-term debt

 

 

200.6

 

 

 

8.7

 

 

 

5.77

%

 

 

210.8

 

 

 

9.0

 

 

 

5.72

%

Total borrowings

 

 

1,842.6

 

 

 

42.4

 

 

 

3.07

%

 

 

1,087.5

 

 

 

23.9

 

 

 

2.94

%

Total interest-bearing liabilities cost

 

 

21,189.1

 

 

 

369.8

 

 

 

2.33

%

 

 

19,517.4

 

 

 

380.3

 

 

 

2.61

%

Net interest-free funding sources

 

 

12,375.7

 

 

 

 

 

 

 

 

 

12,589.5

 

 

 

 

 

 

 

Total cost of funds

 

 

33,564.8

 

 

 

369.8

 

 

 

1.47

%

 

 

32,106.9

 

 

 

380.3

 

 

 

1.58

%

Net Interest Spread (TE)

 

 

 

 

$

897.7

 

 

 

2.71

%

 

 

 

 

$

834.5

 

 

 

2.45

%

Net Interest Margin (TE)

 

$

33,564.8

 

 

$

897.7

 

 

 

3.57

%

 

$

32,106.9

 

 

$

834.5

 

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $3.3 million for the nine months ended September 30, 2026. There was no net purchase accounting accretion 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

 

 

Nine Months Ended

 

(dollars in thousands)

 

9/30/2026

 

 

6/30/2026

 

 

9/30/2025

 

 

9/30/2026

 

 

9/30/2025

 

Nonaccrual loans (m)

 

$

133,342

 

 

$

113,681

 

 

$

113,554

 

 

$

133,342

 

 

$

113,554

 

ORE and foreclosed assets

 

 

10,919

 

 

 

12,858

 

 

 

11,140

 

 

 

10,919

 

 

 

11,140

 

Total nonaccrual loans + ORE and foreclosed assets

 

$

144,261

 

 

$

126,539

 

 

$

124,694

 

 

$

144,261

 

 

$

124,694

 

Nonaccrual loans as a percentage of loans

 

 

0.50

%

 

 

0.46

%

 

 

0.48

%

 

 

0.50

%

 

 

0.48

%

Nonaccrual loans + ORE and foreclosed assets as a % of loans, ORE and foreclosed assets

 

 

0.54

%

 

 

0.51

%

 

 

0.53

%

 

 

0.54

%

 

 

0.53

%

Accruing loans 90 days past due

 

$

25,952

 

 

$

27,753

 

 

$

24,576

 

 

$

25,952

 

 

$

24,576

 

Accruing loans 90 days past due as a percentage of loans

 

 

0.10

%

 

 

0.11

%

 

 

0.10

%

 

 

0.10

%

 

 

0.10

%

Modified loans - still accruing

 

$

104,463

 

 

$

142,898

 

 

$

82,218

 

 

$

104,463

 

 

$

82,218

 

Modified loans - still accruing as a % of loans

 

 

0.39

%

 

 

0.58

%

 

 

0.35

%

 

 

0.39

%

 

 

0.35

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

312,608

 

 

$

311,316

 

 

$

313,189

 

 

$

307,731

 

 

$

318,882

 

Provision for loan losses

 

 

15,378

 

 

 

10,735

 

 

 

11,877

 

 

 

40,834

 

 

 

34,217

 

Charge-offs

 

 

(16,319

)

 

 

(12,181

)

 

 

(15,736

)

 

 

(41,893

)

 

 

(51,357

)

Recoveries

 

 

6,120

 

 

 

2,738

 

 

 

4,306

 

 

 

11,115

 

 

 

11,894

 

Net charge-offs

 

 

(10,199

)

 

 

(9,443

)

 

 

(11,430

)

 

 

(30,778

)

 

 

(39,463

)

Allowance on purchased seasoned loans at acquisition

 

 

21,564

 

 

 

—

 

 

 

—

 

 

 

21,564

 

 

 

—

 

Allowance on purchased credit deteriorated loans at acquisition

 

 

321

 

 

 

—

 

 

 

—

 

 

 

321

 

 

 

—

 

Ending Balance

 

$

339,672

 

 

$

312,608

 

 

$

313,636

 

 

$

339,672

 

 

$

313,636

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

35,419

 

 

$

32,379

 

 

$

27,100

 

 

$

33,928

 

 

$

24,053

 

Provision for losses on unfunded lending commitments

 

 

719

 

 

 

3,040

 

 

 

774

 

 

 

2,210

 

 

 

3,821

 

Ending balance

 

$

36,138

 

 

$

35,419

 

 

$

27,874

 

 

$

36,138

 

 

$

27,874

 

Total allowance for credit losses

 

$

375,810

 

 

$

348,027

 

 

$

341,510

 

 

$

375,810

 

 

$

341,510

 

Total provision for credit losses

 

$

16,097

 

 

$

13,775

 

 

$

12,651

 

 

$

43,044

 

 

$

38,038

 

Allowance for loan losses as a percentage of period-end loans

 

 

1.28

%

 

 

1.27

%

 

 

1.33

%

 

 

1.28

%

 

 

1.33

%

Allowance for credit losses as a percentage of period-end loans

 

 

1.42

%

 

 

1.42

%

 

 

1.45

%

 

 

1.42

%

 

 

1.45

%

Allowance for loan losses as a % of nonaccrual loans

 

 

254.74

%

 

 

274.99

%

 

 

276.20

%

 

 

254.74

%

 

 

276.20

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

7,295

 

 

$

6,628

 

 

$

7,472

 

 

$

21,387

 

 

$

29,236

 

Residential mortgage loans

 

 

384

 

 

 

149

 

 

 

181

 

 

 

712

 

 

 

157

 

Consumer loans

 

 

2,520

 

 

 

2,666

 

 

 

3,777

 

 

 

8,679

 

 

 

10,070

 

Total net charge-offs

 

$

10,199

 

 

$

9,443

 

 

$

11,430

 

 

$

30,778

 

 

$

39,463

 

Net charge-offs (recoveries) as a percentage of average loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.14

%

 

 

0.14

%

 

 

0.16

%

 

 

0.15

%

 

 

0.22

%

Residential mortgage loans

 

 

0.04

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.01

%

Consumer loans

 

 

0.74

%

 

 

0.80

%

 

 

1.12

%

 

 

0.87

%

 

 

1.01

%

Total net charge-offs as a percentage of average loans

 

 

0.16

%

 

 

0.16

%

 

 

0.19

%

 

 

0.17

%

 

 

0.23

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

20,438,291

 

 

$

19,085,101

 

 

$

18,041,177

 

 

$

19,398,141

 

 

$

17,871,805

 

Residential mortgage loans

 

 

3,970,070

 

 

 

3,921,837

 

 

 

4,052,310

 

 

 

3,958,091

 

 

 

4,038,261

 

Consumer loans

 

 

1,357,791

 

 

 

1,332,966

 

 

 

1,332,408

 

 

 

1,341,045

 

 

 

1,339,146

 

Total average loans

 

$

25,766,152

 

 

$

24,339,904

 

 

$

23,425,895

 

 

$

24,697,277

 

 

$

23,249,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(m) Included in nonaccrual loans are nonaccruing modified loans to borrowers experiencing financial difficulties totaling $10.6 million at September 30, 2026, $11.4 million at June 30, 2026, $9.3 million at September 30, 2025.

 

 

 

 

 

15

 


 

HANCOCK WHITNEY CORPORATION

 

ASSET QUALITY INFORMATION

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(dollars in thousands)

 

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

Nonaccrual loans (m)

 

$

133,342

 

 

$

113,681

 

 

$

113,343

 

 

$

106,870

 

 

$

113,554

 

ORE and foreclosed assets

 

 

10,919

 

 

 

12,858

 

 

 

11,257

 

 

 

14,788

 

 

 

11,140

 

Total nonaccrual loans + ORE and foreclosed assets

 

$

144,261

 

 

$

126,539

 

 

$

124,600

 

 

$

121,658

 

 

$

124,694

 

Nonaccrual loans as a percentage of loans

 

 

0.50

%

 

 

0.46

%

 

 

0.47

%

 

 

0.45

%

 

 

0.48

%

Nonaccrual loans + ORE and foreclosed assets as a % of loans, ORE and foreclosed assets

 

 

0.54

%

 

 

0.51

%

 

 

0.52

%

 

 

0.51

%

 

 

0.53

%

Accruing loans 90 days past due

 

$

25,952

 

 

$

27,753

 

 

$

29,885

 

 

$

28,798

 

 

$

24,576

 

Accruing loans 90 days past due as a percentage of loans

 

 

0.10

%

 

 

0.11

%

 

 

0.12

%

 

 

0.12

%

 

 

0.10

%

Modified loans - still accruing

 

$

104,463

 

 

$

142,898

 

 

$

128,480

 

 

$

124,527

 

 

$

82,218

 

Modified loans - still accruing as a % of loans

 

 

0.39

%

 

 

0.58

%

 

 

0.54

%

 

 

0.52

%

 

 

0.35

%

PROVISION AND ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

312,608

 

 

$

311,316

 

 

$

307,731

 

 

$

313,636

 

 

$

313,189

 

Provision for loan losses

 

 

15,378

 

 

 

10,735

 

 

 

14,721

 

 

 

7,091

 

 

 

11,877

 

Charge-offs

 

 

(16,319

)

 

 

(12,181

)

 

 

(13,393

)

 

 

(17,109

)

 

 

(15,736

)

Recoveries

 

 

6,120

 

 

 

2,738

 

 

 

2,257

 

 

 

4,113

 

 

 

4,306

 

Net charge-offs

 

 

(10,199

)

 

 

(9,443

)

 

 

(11,136

)

 

 

(12,996

)

 

 

(11,430

)

Allowance on purchased seasoned loans at acquisition

 

 

21,564

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Allowance on purchased credit deteriorated loans at acquisition

 

 

321

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Ending Balance

 

$

339,672

 

 

$

312,608

 

 

$

311,316

 

 

$

307,731

 

 

$

313,636

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

35,419

 

 

$

32,379

 

 

$

33,928

 

 

$

27,874

 

 

$

27,100

 

Provision for losses on unfunded lending commitments

 

 

719

 

 

 

3,040

 

 

 

(1,549

)

 

 

6,054

 

 

 

774

 

Ending balance

 

$

36,138

 

 

$

35,419

 

 

$

32,379

 

 

$

33,928

 

 

$

27,874

 

Total allowance for credit losses

 

$

375,810

 

 

$

348,027

 

 

$

343,695

 

 

$

341,659

 

 

$

341,510

 

Total provision for credit losses

 

$

16,097

 

 

$

13,775

 

 

$

13,172

 

 

$

13,145

 

 

$

12,651

 

Allowance for loan losses as a percentage of period-end loans

 

 

1.28

%

 

 

1.27

%

 

 

1.30

%

 

 

1.28

%

 

 

1.33

%

Allowance for credit losses as a percentage of period-end loans

 

 

1.42

%

 

 

1.42

%

 

 

1.43

%

 

 

1.43

%

 

 

1.45

%

Allowance for loan losses as a % of nonaccrual loans

 

 

254.74

%

 

 

274.99

%

 

 

274.67

%

 

 

287.95

%

 

 

276.20

%

NET CHARGE-OFF INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

7,295

 

 

$

6,628

 

 

$

7,464

 

 

$

10,112

 

 

$

7,472

 

Residential mortgage loans

 

 

384

 

 

 

149

 

 

 

179

 

 

 

(76

)

 

 

181

 

Consumer loans

 

 

2,520

 

 

 

2,666

 

 

 

3,493

 

 

 

2,960

 

 

 

3,777

 

Total net charge-offs

 

$

10,199

 

 

$

9,443

 

 

$

11,136

 

 

$

12,996

 

 

$

11,430

 

Net charge-offs (recoveries) as a percentage of average loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

 

0.14

%

 

 

0.14

%

 

 

0.16

%

 

 

0.22

%

 

 

0.16

%

Residential mortgage loans

 

 

0.04

%

 

 

0.02

%

 

 

0.02

%

 

 

(0.01

)%

 

 

0.02

%

Consumer loans

 

 

0.74

%

 

 

0.80

%

 

 

1.06

%

 

 

0.88

%

 

 

1.12

%

Total net charge-offs as a percentage of average loans:

 

 

0.16

%

 

 

0.16

%

 

 

0.19

%

 

 

0.22

%

 

 

0.19

%

AVERAGE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & real estate loans

 

$

20,438,291

 

 

$

19,085,101

 

 

$

18,651,397

 

 

$

18,376,179

 

 

$

18,041,177

 

Residential mortgage loans

 

 

3,970,070

 

 

 

3,921,837

 

 

 

3,982,502

 

 

 

4,011,469

 

 

 

4,052,310

 

Consumer loans

 

 

1,357,791

 

 

 

1,332,966

 

 

 

1,332,094

 

 

 

1,328,115

 

 

 

1,332,408

 

Total average loans

 

$

25,766,152

 

 

$

24,339,904

 

 

$

23,965,993

 

 

$

23,715,763

 

 

$

23,425,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(m) Included in nonaccrual loans are nonaccruing modified loans to borrowers experiencing financial difficulties totaling $10.6 million at September 30, 2026, $11.4 million at June 30, 2026, $6.9 million at March 31, 2026, $5.8 million at December 31, 2025, and $9.3 million at September 30, 2025.

 

 

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

 

 

Nine Months Ended

 

(dollars in thousands)

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

 

9/30/2026

 

9/30/2025

 

Net Income (GAAP)

$

110,056

 

 

$

126,961

 

 

$

47,422

 

 

$

125,572

 

 

$

127,466

 

 

$

284,439

 

$

360,501

 

Provision for credit losses

 

16,097

 

 

 

13,775

 

 

 

13,172

 

 

 

13,145

 

 

 

12,651

 

 

 

43,044

 

 

38,038

 

Income tax expense

 

31,964

 

 

 

35,190

 

 

 

11,305

 

 

 

32,734

 

 

 

32,869

 

 

 

78,459

 

 

93,588

 

Pre-provision net revenue

 

158,117

 

 

 

175,926

 

 

 

71,899

 

 

 

171,451

 

 

 

172,986

 

 

 

405,942

 

 

492,127

 

Taxable equivalent adjustment (n)

 

1,791

 

 

 

2,213

 

 

 

2,401

 

 

 

2,505

 

 

 

2,571

 

 

 

6,405

 

 

7,873

 

Pre-provision net revenue (TE)

 

159,908

 

 

 

178,139

 

 

 

74,300

 

 

 

173,956

 

 

 

175,557

 

 

 

412,347

 

 

500,000

 

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on securities portfolio restructure

 

—

 

 

 

—

 

 

 

98,595

 

 

 

—

 

 

 

—

 

 

 

98,595

 

 

—

 

OFB Bancshares, Inc. acquisition expense

 

29,350

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

29,350

 

 

—

 

Sabal Trust Company acquisition expense

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

5,911

 

Adjusted pre-provision net revenue (TE)

$

189,258

 

 

$

178,139

 

 

$

172,895

 

 

$

173,956

 

 

$

175,557

 

 

$

540,292

 

$

505,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE (TE), ADJUSTED REVENUE (TE) AND EFFICIENCY RATIO

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars in thousands)

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

 

9/30/2026

 

9/30/2025

 

Net interest income

$

313,107

 

 

$

293,012

 

 

$

285,165

 

 

$

282,170

 

 

$

279,738

 

 

$

891,284

 

$

826,602

 

Noninterest income

 

107,011

 

 

 

108,350

 

 

 

7,482

 

 

 

107,131

 

 

 

106,001

 

 

 

222,843

 

 

299,316

 

Total GAAP revenue

 

420,118

 

 

 

401,362

 

 

 

292,647

 

 

 

389,301

 

 

 

385,739

 

 

 

1,114,127

 

 

1,125,918

 

Taxable equivalent adjustment (n)

 

1,791

 

 

 

2,213

 

 

 

2,401

 

 

 

2,505

 

 

 

2,571

 

 

 

6,405

 

 

7,873

 

Total revenue (TE)

$

421,909

 

 

$

403,575

 

 

$

295,048

 

 

$

391,806

 

 

$

388,310

 

 

 

1,120,532

 

 

1,133,791

 

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on securities portfolio restructure

 

—

 

 

 

—

 

 

 

98,595

 

 

 

—

 

 

 

—

 

 

 

98,595

 

 

—

 

Adjusted total revenue (TE)

$

421,909

 

 

$

403,575

 

 

$

393,643

 

 

$

391,806

 

 

$

388,310

 

 

$

1,219,127

 

$

1,133,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Noninterest expense

$

262,001

 

 

$

225,436

 

 

$

220,748

 

 

$

217,850

 

 

$

212,753

 

 

$

708,185

 

$

633,791

 

Amortization of intangibles

 

(2,885

)

 

 

(2,222

)

 

 

(2,548

)

 

 

(2,622

)

 

 

(2,694

)

 

 

(7,655

)

 

(7,331

)

Adjustments from supplemental disclosure items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFB Bancshares, Inc. acquisition expense

 

(29,350

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(29,350

)

 

—

 

Sabal Trust Company acquisition expense

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

(5,911

)

Adjusted noninterest expense for efficiency

$

229,766

 

 

$

223,214

 

 

$

218,200

 

 

$

215,228

 

 

$

210,059

 

 

$

671,180

 

$

620,549

 

Efficiency ratio (o)

 

54.46

%

 

 

55.31

%

 

 

55.43

%

 

 

54.93

%

 

 

54.10

%

 

 

55.05

%

 

54.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE AND ADJUSTED EARNINGS PER SHARE – DILUTED

 

 

Three Months Ended

 

 

Nine Months Ended

 

(dollars in thousands)

9/30/2026

 

 

6/30/2026

 

 

3/31/2026

 

 

12/31/2025

 

 

9/30/2025

 

 

9/30/2026

 

9/30/2025

 

Net Income (GAAP)

$

110,056

 

 

$

126,961

 

 

$

47,422

 

 

$

125,572

 

 

$

127,466

 

 

$

284,439

 

$

360,501

 

Net income allocated to participating securities

 

(283

)

 

 

(330

)

 

 

(159

)

 

 

(483

)

 

 

(552

)

 

 

(772

)

 

(1,559

)

Net income available to common shareholders

 

109,773

 

 

 

126,631

 

 

 

47,263

 

 

 

125,089

 

 

 

126,914

 

 

 

283,667

 

 

358,942

 

Supplemental disclosure items, net of income tax (p)

 

24,005

 

 

 

—

 

 

 

77,890

 

 

 

—

 

 

 

—

 

 

 

101,895

 

 

4,670

 

Supplemental disclosure item allocated to participating shareholders

 

(62

)

 

 

—

 

 

 

(260

)

 

 

—

 

 

 

—

 

 

 

(322

)

 

(20

)

Adjusted net income allocated to participating securities

$

133,716

 

 

$

126,631

 

 

$

124,893

 

 

$

125,089

 

 

$

126,914

 

 

$

385,240

 

$

363,592

 

Weighed average common shares - diluted

 

80,612

 

 

 

81,485

 

 

 

82,261

 

 

 

83,791

 

 

 

85,453

 

 

 

81,445

 

 

85,977

 

Earnings per share - diluted

 

1.36

 

 

 

1.55

 

 

 

0.57

 

 

 

1.49

 

 

 

1.49

 

 

 

3.48

 

 

4.17

 

Adjusted earnings per share - diluted

 

1.66

 

 

 

1.55

 

 

 

1.52

 

 

 

1.49

 

 

 

1.49

 

 

 

4.73

 

 

4.23

 

 

 

 

 

(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.

 

(p) Supplemental disclosure items, net of income tax calculated using the federal tax rate of 21%

 

 

17