• Enterprise Financial Services Corp
email this
  • Enterprise Financial Reports Second Quarter 2012 Results
    Company Release - 07/26/2012 06:30
    • Second quarter net income of $8.8 million or $0.44 per diluted share, up 6% and 2%, respectively, over prior year
    • Commercial & Industrial loans grow 6% over linked quarter and 22% over prior year period
    • Nonperforming assets decrease 10% from one year ago to 1.82% of total assets
    • Net interest rate margin rises to 4.81% compared to 4.75% a year ago
    • Core deposits increase 11% over prior year; noninterest-bearing demand deposits up 32%

    ST. LOUIS, July 26, 2012 (GLOBE NEWSWIRE) -- Enterprise Financial Services Corp (Nasdaq:EFSC) (the "Company") reported net income of $8.8 million for the quarter ended June 30, 2012, a 6% increase, compared to net income of $8.3 million for the prior year period. After deducting dividends on preferred stock, the Company reported net income of $0.44 per diluted share for the second quarter of 2012, a 2% increase, compared to net income of $0.43 per diluted share for the second quarter of 2011. 

    Peter Benoist, President and CEO, commented, "Robust earnings results for the second quarter reflect growing strength in our core business, supplemented by a sharp increase in revenues generated by FDIC covered assets. The fundamental trends underlying our core business continue to improve. Loans outstanding, exclusive of covered loans, were 7% higher than a year ago, with C&I loans up 22% year over year. We've been pleased by our bankers' ability to capture market share and maintain margins in this competitive environment. The fee income side of our business is growing as well, with revenues from wealth management, service charges, state tax credit brokerage and other sources increasing 10% over last year. Year to date, these revenues are up 19%."

    "At the same time, improving asset quality enabled us to record a very small provision expense for the quarter," said Benoist. "Nonperforming loan and nonperforming asset ratios have declined to 2.08% and 1.82%, respectively. While we are pleased with the improvement in second quarter asset quality and expect a continuation of this trend, we also remain cautious regarding the slow rate of improvement in the real estate markets in general."

    Benoist continued, "Our acquired FDIC-covered assets remain a material contributor to earnings. Net revenues from covered assets increased to $7.4 million in the second quarter, driven by faster than expected loan payoffs and paydowns. These accelerated payments tend to vary on a quarterly basis and add some volatility to our earnings results, but our experience to date with covered assets continues to be very favorable."

    Banking Segment

    Deposits

    Total deposits at June 30, 2012 were $2.6 billion, a decrease of $99.9 million, or 4%, from March 31, 2012. The decrease in deposits from the linked quarter was attributable to a 6% reduction in certificates of deposit, partially offset by a 5% increase in demand deposits. Compared to the prior year period, total deposits increased $193.0 million, or 8%.   The year over year increase in deposits was largely comprised of noninterest-bearing demand deposits and money market and savings accounts with higher cost certificates of deposit declining during the twelve month period as the Company continues to manage down its cost of funds. Money market, savings accounts and other interest-bearing transaction accounts increased $130.4 million, or 11%, over the prior year period, primarily as a result of the Company's acquisition of the First National Bank of Olathe (FNBO) in August, 2011.

    Noninterest-bearing demand deposits rose $31.8 million, or 5%, in the linked quarter and $150.3 million, or 32%, from the prior year period and represented 24% of total deposits at June 30, 2012, up from 20% at June 30, 2011. 

    Core deposits, which exclude brokered certificates of deposit and include reciprocal CDARS deposits, represented 96% of total deposits at June 30, 2012, compared to 94% in the prior year period.

    Loans not covered under FDIC loss share agreements ("Non-covered loans")

    Portfolio loans totaled $1.9 billion at June 30, 2012, increasing $31.4 million, or 2%, in the second quarter of 2012.

    The Company, which historically has been a strong Commercial and Industrial, or C&I, lender, posted a $49.3 million, or 6%, increase in C&I loans during the second quarter, the eighth consecutive quarter of growth in that lending category. C&I loans represented 43% of the Company's loan portfolio at June 30, 2012.   Construction and Residential Real Estate loans decreased $14.3 million from the linked quarter as the Company continued to reduce its exposure to these sectors.

    On a year over year basis, portfolio loans increased $122.8 million, or 7%. Of that increase, Commercial and Industrial loans increased $153.0 million, or 22%, since June 30, 2011, while Construction and Residential Real Estate loans decreased $43.0 million, or 13%, over the same time frame.

    Asset quality for Non-covered loans and other real estate not covered by loss share agreements

    Nonperforming loans, including troubled debt restructurings of $10.4 million, were $40.6 million at June 30, 2012, compared to $47.2 million at March 31, 2012 and $43.1 million at June 30, 2011. During the quarter ended June 30, 2012, there were $1.3 million of additions to nonperforming loans, $2.0 million of charge-offs, $4.6 million of other principal reductions, and $1.1 million of assets transferred to other real estate. The nonperforming loan additions of $1.3 million in the second quarter of 2012 represent the lowest level of nonperforming loan additions in over three years.  

    Nonperforming loans represented 2.08% of portfolio loans at June 30, 2012, versus 2.46% of portfolio loans at March 31, 2012, and 2.36% at June 30, 2011.

    Nonperforming loans, by portfolio class at June 30, 2012 were as follows:

     

    (in millions) Total portfolio Nonperforming % NPL
    Construction, Real Estate/Land
     Acquisition & Development
    $142.5$11.3 7.93%
    Commercial Real Estate - Investor Owned 479.5 9.9 2.07%
    Commercial Real Estate - Owner Occupied 322.5 10.1 3.13%
    Residential Real Estate 149.4 4.5 3.01%
    Commercial & Industrial 841.4 4.7 0.56%
    Consumer & Other 13.7 —%
    Total$1,949.0$40.5 2.08%

    Excluding non-accrual loans, portfolio loans that were 30-89 days delinquent at June 30, 2012, remained at low levels, representing 0.13% of the portfolio compared to 0.62% at March 31, 2012 and 0.23% of June 30, 2011.

    Other real estate totaled $17.4 million at June 30, 2012, a decrease of $2.2 million from March 31, 2012. At June 30, 2011 other real estate totaled $21.0 million. During the second quarter of 2012, the Company sold $3.6 million of other real estate, resulting in a gain of $487,000.

    Excluding assets covered under FDIC loss share, nonperforming assets as a percentage of total assets represented 1.82% of total assets at June 30, 2012 compared to 2.06% at March 31, 2012 and 2.19% at June 30, 2011.

    Net charge-offs in the second quarter of 2012 were $1.4 million representing an annual rate of 0.28% of average loans, compared to net charge-offs of $2.1 million, an annualized rate of 0.45% of average loans, in the linked first quarter and $5.0 million, an annualized rate of 1.11% of average loans, in the second quarter of 2011.

    Provision for loan losses for loans not covered under loss share agreements was $75,000 in the second quarter of 2012, compared to $1.7 million in the first quarter of 2012 and $4.3 million in the second quarter of 2011.   The lower loan loss provision in the second quarter of 2012 compared to the the second quarter of 2011 was due to a minimal number of loan risk rating downgrades, more favorable loss migration statistics from a year ago, and payoff of one specific loan which carried a $1.3 million reserve.

    The Company's allowance for loan losses was 1.86% of loans at June 30, 2012, representing 90% of nonperforming loans.

    Loans and other real estate covered under FDIC loss share agreements

    Loans covered under FDIC loss share agreements ("Covered loans") totaled $242.5 million at June 30, 2012, a decrease of $26.8 million, or 10%, from the linked first quarter primarily as a result of principal paydowns.

    Other real estate, covered under FDIC loss share agreements, at June 30, 2012 was reduced to $19.8 million, a 23% decrease from $25.7 million at March 31, 2012.    During the second quarter of 2012, the Company sold $9.8 million of other real estate covered under FDIC loss share agreements, resulting in a gain of $769,000.

    For Covered loans, the Company remeasures contractual and expected cashflows on a quarterly basis. When the remeasurement process results in a decrease in expected cash flows due to an increase in expected credit losses, impairment is recorded. As a result of this impairment, the FDIC loss share receivable is increased to reflect anticipated future cash to be received from the FDIC. The amount of the increase is determined based on the specific loss share agreement, but is generally 80% of the losses. In the second quarter of 2012, an impairment and charge-off totaling $206,000 was recorded for certain loan pools covered under loss share compared to $275,000 in the second quarter of 2011. The charge was partially offset through noninterest income by an increase in the FDIC loss share receivable. 

    Unplanned cash flows representing accelerated loan payoffs or paydowns are recognized as income, but also generally result in a decrease in the FDIC loss share receivable. These cash flows are, by their nature, unpredictable and can vary significantly period to period. Higher levels of accelerated cash flows in earlier periods suggest lower cash flows in later periods. The Company recognized a high level of accelerated cash flows in 2011 and the first six months of 2012, noting that there can be significant volatility in this activity.

    The following table illustrates the net revenue contribution of covered assets for the most recent five quarters.                  

     

      For the Quarter ended
    (in thousands) June 30, 2012 March 31, 2012 December 31, 2011 September 30, 2011 June 30, 2011
    Accretion income$7,155$7,081$6,841$4,942$3,903
    Accelerated cash flows 5,315 2,691 4,733 1,620 6,892
    Other 106 130 29 4 88
    Total interest income 12,576 9,902 11,603 6,566 10,883
    Provision for loan losses (206) (2,285) 144 (2,672) (275)
    Gain on sale of other real estate 769 1,173 144 588 94
    Change in FDIC loss share receivable (5,694) (2,956) (4,642) 1,513 (1,081)
    Pre-tax net revenue$7,445$5,834$7,249$5,995$9,621

    Net Interest Income

    Net interest income for the banking segment in the second quarter increased $3.4 million from the linked first quarter, primarily due to higher accelerated cash flows in the Covered loans. On a year over year basis, net interest income increased $2.9 million, or 9%. Including the effect of parent company debt, the net interest rate margin was 4.81% for the second quarter of 2012, compared to 4.33% for the first quarter of 2012 and 4.75% in the second quarter of 2011.   In the second quarter of 2012, Covered loans yielded 20.15%, including effects of accelerated discount accretion due to cash flows on paid off Covered loans.

    Absent Covered loans, and the related nonearning assets, the net interest rate margin was 3.46% for the second quarter of 2012 compared to 3.45% for the first quarter of 2012.

    Wealth Management Segment

    Fee income attributable to the Wealth Management segment includes Wealth Management revenue and income from state tax credit brokerage activities.   Second quarter Wealth Management revenues of $2.0 million were $282,000, or 17%, and $333,000, or 20%, higher than the linked quarter and prior year periods, respectively. Revenue increases were attributable to market value increases and new business activity.

    Trust assets under administration were $1.6 billion at June 30, 2012, compared to $1.7 billion at March 31, 2012 and $1.6 billion at June 30, 2011.

    State tax credit brokerage activities, net of fair value marks on tax credit assets and related interest rate hedges, were $587,000 for the second quarter of 2012, compared to $337,000 for the linked quarter and $987,000 in the second quarter of 2011.   During the second quarter, the Company purchased $18.0 million of additional 10 year tax credit streams at a discount.

    Other Business Results

    Total capital to risk-weighted assets was 13.88% at June 30, 2012 compared to 13.85% at March 31, 2012 and 15.61% at June 30, 2011. The tangible common equity ratio was 5.84% at June 30, 2012 versus 5.41% at March 31, 2012 and 6.53% at June 30, 2011. The Company's Tier 1 common equity ratio was 7.62% at June 30, 2012 compared to 7.46% at March 31, 2012 and 8.87% at June 30, 2011.    The Company believes that the tangible common equity and the Tier 1 common equity ratios are important financial measures of capital strength even though they are considered to be non-GAAP measures and are not part of the regulatory capital requirements to which the Company is subject.   The attached tables contain a reconciliation of these ratios to U.S. GAAP.

    Noninterest expenses were $21.4 million for the quarter ended June 30, 2012, compared to $21.4 million for the quarter ended March 31, 2012 and $18.0 million for the quarter ended June 30, 2011.   The increase over the prior year period was primarily due to increases in salaries and benefits, occupancy, data processing and other operating expenses related to the 2011 acquisitions.

    The Company's efficiency ratio was 61.2% for the quarter ended June 30, 2012 compared to 61.7% for quarter ended March 31, 2012 and 51.2% for the prior year period.

    The Company will host a conference call at 2:30 p.m. CDT on Thursday, July 26, 2012. During the call, management will address the second quarter of 2012 results. The call will be accessible on Enterprise Financial Services Corp's home page, at www.enterprisebank.com under "Investor Relations" and by telephone at 1-888-285-8004 (Conference ID #92141885.) Recorded replays of the conference call will be available on the website beginning two hours after the call's completion. The replay will be available for approximately two weeks following the conference call. 

    Enterprise Financial Services Corp operates commercial banking and wealth management businesses in metropolitan St. Louis, Kansas City, and Phoenix. The Company is primarily focused on serving the needs of privately held businesses, their owner families, executives and professionals. 

    Readers should note that in addition to the historical information contained herein, this press release contains forward-looking statements, which are inherently subject to risks and uncertainties that could cause actual results to differ materially from those contemplated from such statements. We use the words "expect" and "intend" and variations of such words and similar expressions in this communication to identify such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, burdens imposed by federal and state regulations of banks, credit risk, changes in the appraised valuation of real estate securing impaired loans, outcomes of litigation and other contingencies, exposure to local and national economic conditions, risks associated with rapid increase or decrease in prevailing interest rates, effects of mergers and acquisitions, effects of critical accounting policies and judgments, legal and regulatory developments and competition from banks and other financial institutions, as well as other risk factors described in the Company's 2011 Annual Report on Form 10-K. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update them in light of new information or future events unless required under the federal securities laws. 

    ENTERPRISE FINANCIAL SERVICES CORP
    CONSOLIDATED FINANCIAL SUMMARY (unaudited)
               
      For the Quarter ended For the Six Months ended  
      Jun 30,  Jun 30,  Jun 30,  Jun 30,   
    (in thousands, except per share data) 2012 2011 2012 2011  
    INCOME STATEMENTS          
    NET INTEREST INCOME          
    Total interest income  $ 40,029  $ 38,559  $ 77,244  $ 69,092  
    Total interest expense  5,896  7,555  12,482  15,380  
    Net interest income  34,133 31,004 64,762 53,712  
    Provision for loan losses not covered under FDIC loss share  75 4,300 1,793 7,900  
    Provision for loan losses covered under FDIC loss share  206 275 2,491 275  
    Net interest income after provision for loan losses 33,852 26,429 60,478 45,537  
               
    NONINTEREST INCOME          
    Wealth Management revenue 1,991 1,658 3,700 3,341  
    Deposit service charges 1,413 1,194 2,743 2,331  
    Gain on sale of other real estate 1,256 99 2,413 522  
    State tax credit activity, net 587 987 924 1,142  
    Gain on sale of investment securities 134 506 1,156 680  
    Change in FDIC loss share receivable  (5,694)  (1,081)  (8,650)  (365)  
    Other income 1,158 855 2,542 1,530  
    Total noninterest income 845 4,218 4,828 9,181  
               
    NONINTEREST EXPENSE          
    Employee compensation and benefits 11,052 8,265  21,515  16,953  
    Occupancy 1,379 1,141  2,763  2,280  
    Furniture and equipment 386 431  850  785  
    Other 8,597 8,187  17,650  15,971  
    Total noninterest expenses 21,414 18,024  42,778  35,989  
               
    Income before income tax expense 13,283 12,623  22,528  18,729  
    Income tax expense 4,517 4,350  7,577  6,344  
    Net income 8,766 8,273  14,951  12,385  
    Dividends on preferred stock  (644)  (630)  (1,285)  (1,256)  
    Net income available to common shareholders  $ 8,122  $ 7,643  $ 13,666  $ 11,129  
               
    Basic earnings per share  $ 0.46  $ 0.45  $ 0.77  $ 0.71  
    Diluted earnings per share  $ 0.44  $ 0.43  $ 0.75  $ 0.70  
    Return on average assets 1.02% 1.05% 0.85% 0.77%  
    Return on average common equity 14.99% 18.06% 12.80% 14.01%  
    Efficiency ratio 61.22% 51.17% 61.47% 57.22%  
    Noninterest expenses to average assets 2.68% 2.48% 2.65% 2.50%  
               
    YIELDS (fully tax equivalent)          
    Loans not covered under FDIC loss share 5.17% 5.44% 5.20% 5.47%  
    Loans covered under FDIC loss share 20.15% 25.33% 17.04% 16.70%  
    Total portfolio loans 6.89% 7.19% 6.64% 6.49%  
    Securities 1.96% 2.85% 2.00% 2.78%  
    Federal funds sold 0.23% 0.25% 0.24% 0.26%  
    Yield on interest-earning assets 5.63% 5.90% 5.44% 5.35%  
    Interest-bearing deposits 0.79% 1.12% 0.82% 1.14%  
    Subordinated debt 4.63% 5.31% 5.03% 5.33%  
    Borrowed funds 1.70% 1.99% 1.73% 1.94%  
    Cost of paying liabilities 1.01% 1.36% 1.05% 1.37%  
    Net interest spread 4.62% 4.54% 4.39% 3.98%  
    Net interest rate margin 4.81% 4.75% 4.57% 4.17%  
               
    ENTERPRISE FINANCIAL SERVICES CORP
    CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
               
      At the Quarter ended
      Jun 30,  Mar 31,  Dec 31,  Sep 30,  Jun 30, 
    (in thousands, except per share data) 2012 2012 2011 2011 2011
    BALANCE SHEETS          
               
    ASSETS          
    Cash and due from banks  $ 29,832  $ 27,595  $ 20,791  $ 26,015  $ 22,806
    Federal funds sold  58  77  143  2,371  1,321
    Interest-bearing deposits  47,589  149,000  168,711  240,488  175,676
    Debt and equity investments  614,237  520,642  607,709  477,131  486,990
    Loans held for sale  4,928  5,813  6,494  5,076  1,688
               
    Portfolio loans not covered under FDIC loss share  1,948,994  1,917,550  1,897,074  1,867,956  1,826,228
    Less allowance for loan losses  36,304  37,596  37,989  42,883  42,157
    Portfolio loans not covered under FDIC loss share, net  1,912,690  1,879,954  1,859,085  1,825,073  1,784,071
    Portfolio loans covered under FDIC loss share, net of the allowance for loan losses  240,599  266,239  298,975  324,374  169,113
    Portfolio loans, net  2,153,289  2,146,193  2,158,060  2,149,447  1,953,184
               
    Other real estate not covered under FDIC loss share  17,443  19,655  17,217  21,370  20,978
    Other real estate covered under FDIC loss share  19,832  25,725  36,471  51,193  21,812
    Premises and equipment, net  21,739  21,543  18,986  18,976  19,488
    State tax credits, held for sale  65,648  48,165  50,446  56,278  57,058
    FDIC loss share receivable  88,436  172,497  184,554  194,216  91,859
    Goodwill  30,334  30,334  30,334  30,334  3,622
    Core deposit intangible  8,310  8,795  9,285  9,471  1,791
    Other assets  81,459  69,120  68,578  66,418  65,110
    Total assets  $ 3,183,134  $ 3,245,154  $ 3,377,779  $ 3,348,784  $ 2,923,383
               
    LIABILITIES AND SHAREHOLDERS' EQUITY          
    Noninterest-bearing deposits  $ 623,956  $ 592,172  $ 585,479  $ 557,290  $ 473,688
    Interest-bearing deposits  1,980,317  2,111,985  2,205,874  2,259,972  1,937,589
    Total deposits  2,604,273  2,704,157  2,791,353  2,817,262  2,411,277
    Subordinated debentures  85,081  85,081  85,081  85,081  85,081
    FHLB advances  90,500  87,000  102,000  102,000  102,000
    Other borrowings  132,479  105,888  154,545  100,729  87,774
    Other liabilities  14,913  17,012  5,235  9,241  8,390
    Total liabilities  2,927,246  2,999,138  3,138,214  3,114,313  2,694,522
    Shareholders' equity  255,888  246,016  239,565  234,471  228,861
    Total liabilities and shareholders' equity  $ 3,183,134  $ 3,245,154  $ 3,377,779  $ 3,348,784  $ 2,923,383
               
               
    ENTERPRISE FINANCIAL SERVICES CORP
    CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
               
      For the Quarter ended
      Jun 30,  Mar 31,  Dec 31,  Sep 30,  Jun 30, 
    (in thousands, except per share data) 2012 2012 2011 2011 2011
    EARNINGS SUMMARY          
    Net interest income  $ 34,133  $ 30,629  $ 32,204  $ 26,769  $ 31,004
    Provision for loan losses not covered under FDIC loss share  75  1,718  —   5,400  4,300
    Provision for loan losses covered under FDIC loss share  206  2,285  (144)  2,672  275
    Wealth Management revenue  1,991  1,709  1,668  1,832  1,658
    Noninterest income  (1,146)  2,274  (1,067)  6,894  2,560
    Noninterest expense  21,414  21,364  23,427  18,302  18,024
    Income before income tax expense  13,283  9,245  9,522  9,121  12,623
    Net income  8,766  6,185  7,206  5,832  8,273
    Net income available to common shareholders  8,122  5,544  6,570  5,200  7,643
    Diluted earnings per share  $ 0.44  $ 0.31  $ 0.36  $ 0.29  $ 0.43
    Return on average common equity 14.99% 10.54% 12.81% 10.39% 18.06%
    Net interest rate margin (fully tax equivalent) 4.81% 4.33% 4.35% 3.79% 4.75%
    Efficiency ratio 61.22% 61.73% 71.41% 51.56% 51.17%
               
    MARKET DATA          
    Book value per common share  $ 12.44  $ 11.94  $ 11.61  $ 11.35  $ 11.05
    Tangible book value per common share  $ 10.28  $ 9.74  $ 9.38  $ 9.11  $ 10.74
    Market value per share  $ 10.96  $ 11.74  $ 14.80  $ 13.59  $ 13.53
    Period end common shares outstanding  17,857  17,796  17,774  17,743  17,739
    Average basic common shares  17,833  17,790  17,754  17,741  17,140
    Average diluted common shares  19,286  19,243  19,226  19,202  18,602
               
    ASSET QUALITY          
    Net charge-offs  1,368  2,111  4,894  4,674  4,965
    Nonperforming loans 40,555 47,184 41,622 48,038 43,118
    Nonperforming loans to total loans 2.08% 2.46% 2.19% 2.57% 2.36%
    Nonperforming assets to total assets* 1.82% 2.06% 1.74% 2.07% 2.19%
    Allowance for loan losses to total loans 1.86% 1.96% 2.00% 2.30% 2.31%
    Net charge-offs to average loans (annualized) 0.28% 0.45% 1.04% 1.01% 1.11%
               
    CAPITAL          
    Tier 1 capital to risk-weighted assets 12.51% 12.48% 12.40% 12.24% 14.06%
    Total capital to risk-weighted assets 13.88% 13.85% 13.78% 13.70% 15.61%
    Tier 1 common equity to risk-weighted assets 7.62% 7.46% 7.32% 7.16% 8.87%
    Tangible common equity to tangible assets 5.84% 5.41% 4.99% 4.88% 6.53%
               
    AVERAGE BALANCES          
    Portfolio loans not covered under FDIC loss share  $ 1,931,903  $ 1,891,883  $ 1,872,282  $ 1,835,634  $ 1,787,008
    Portfolio loans covered under FDIC loss share  250,965  279,700  314,948  256,381  172,324
    Loans held for sale  5,547  5,848  4,886  2,857  2,353
    Earning assets  2,881,915  2,877,252  2,970,992  2,834,690  2,644,381
    Total assets  3,214,013  3,266,856  3,385,845  3,190,490  2,912,331
    Deposits  2,668,428  2,707,042  2,838,536  2,661,978  2,416,412
    Shareholders' equity  251,491  244,944  236,548  231,538  202,490
               
    LOAN PORTFOLIO          
    Commercial and industrial  $ 841,383  $ 792,055  $ 763,202  $ 706,117  $ 688,354
    Commercial real estate  801,983  806,997  811,570  818,578  789,556
    Construction real estate  142,474  148,494  140,147  152,464  158,128
    Residential real estate  149,410  157,706  171,034  177,871  176,782
    Consumer and other  13,744  12,298  11,121  12,926  13,408
    Portfolio loans covered under FDIC loss share  242,488  269,249  300,610  326,942  169,113
    Total loan portfolio  $ 2,191,482  $ 2,186,799  $ 2,197,684  $ 2,194,898  $ 1,995,341
               
               
    * Excludes ORE covered by FDIC shared-loss agreements, except for their inclusion in total assets.      
               
    ENTERPRISE FINANCIAL SERVICES CORP
    CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
               
      For the Quarter ended
      Jun 30,  Mar 31,  Dec 31,  Sep 30,  Jun 30, 
    (in thousands) 2012 2012 2011 2011 2011
    DEPOSIT PORTFOLIO          
    Noninterest-bearing accounts  $ 623,956  $ 592,172  $ 585,479  $ 557,290  $ 473,688
    Interest-bearing transaction accounts  275,288  265,604  253,504  241,815  212,431
    Money market and savings accounts  1,027,655  1,126,756  1,135,449  1,117,232  960,139
    Certificates of deposit  677,374  719,625  816,921  900,925  765,019
    Total deposit portfolio  $ 2,604,273  $ 2,704,157  $ 2,791,353  $ 2,817,262  $ 2,411,277
               
    YIELDS (fully tax equivalent)          
    Loans not covered under FDIC loss share 5.17% 5.23% 5.31% 5.32% 5.44%
    Loans covered under FDIC loss share 20.15% 14.24% 14.62% 10.16% 25.33%
    Total portfolio loans 6.89% 6.39% 6.65% 5.91% 7.19%
    Securities 1.96% 2.04% 2.10% 2.59% 2.85%
    Federal funds sold 0.23% 0.25% 0.24% 0.27% 0.25%
    Yield on interest-earning assets 5.63% 5.25% 5.32% 4.84% 5.90%
    Interest-bearing deposits 0.79% 0.84% 0.90% 1.01% 1.12%
    Subordinated debt 4.63% 5.43% 5.32% 5.26% 5.31%
    Borrowed funds 1.70% 1.76% 1.84% 1.94% 1.99%
    Cost of paying liabilities 1.01% 1.08% 1.12% 1.23% 1.36%
    Net interest spread 4.62% 4.17% 4.20% 3.61% 4.54%
    Net interest rate margin 4.81% 4.33% 4.35% 3.79% 4.75%
               
    WEALTH MANAGEMENT          
    Trust Assets under management  $ 836,351  $ 840,081  $ 831,931  $ 790,129  $ 862,357
    Trust Assets under administration  1,601,441  1,666,943  1,602,969  1,439,947  1,579,065
               
               
    ENTERPRISE FINANCIAL SERVICES CORP
    CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
               
    RECONCILIATIONS OF U.S. GAAP FINANCIAL MEASURES          
               
      At the Quarter ended
      Jun 30,  Mar 31,  Dec 31,  Sep 30,  Jun 30, 
    (In thousands) 2012 2012 2011 2011 2011
    TIER 1 COMMON EQUITY TO RISK-WEIGHTED ASSETS          
               
    Shareholders' equity  $ 255,888  $ 246,016  $ 239,565  $ 234,471  $ 228,861
    Less: Goodwill  (30,334)  (30,334)  (30,334)  (30,334)  (3,622)
    Less: Intangible assets  (8,310)  (8,795)  (9,285)  (9,471)  (1,791)
    Less: Unrealized gains  (6,140)  (4,744)  (3,602)  (4,718)  (3,994)
    Plus: Qualifying trust preferred securities  80,100  80,100  79,874  78,177  76,306
    Other  56  57  57  59  59
    Tier 1 capital  $ 291,260  $ 282,300  $ 276,275  $ 268,184  $ 295,819
    Less: Preferred stock  (33,703)  (33,496)  (33,293)  (33,094)  (32,900)
    Less: Qualifying trust preferred securities  (80,100)  (80,100)  (79,874)  (78,177)  (76,306)
    Tier 1 common equity  $ 177,457  $ 168,704  $ 163,108  $ 156,913  $ 186,613
               
    Total risk weighted assets determined in accordance with prescribed regulatory requirements  $ 2,327,624  $ 2,262,209  $ 2,227,958  $ 2,190,880  $ 2,104,662
               
    Tier 1 common equity to risk weighted assets 7.62% 7.46% 7.32% 7.16% 8.87%
               
    SHAREHOLDERS' EQUITY TO TANGIBLE COMMON EQUITY AND TOTAL ASSETS TO TANGIBLE ASSETS    
               
    Shareholders' equity  $ 255,888  $ 246,016  $ 239,565  $ 234,471  $ 228,861
    Less: Preferred stock  (33,703)  (33,496)  (33,293)  (33,094)  (32,900)
    Less: Goodwill  (30,334)  (30,334)  (30,334)  (30,334)  (3,622)
    Less: Intangible assets  (8,310)  (8,795)  (9,285)  (9,471)  (1,791)
    Tangible common equity  $ 183,541  $ 173,391  $ 166,653  $ 161,572  $ 190,548
               
    Total assets  $ 3,183,134  $ 3,245,154  $ 3,377,779  $ 3,348,784  $ 2,923,383
    Less: Goodwill  (30,334)  (30,334)  (30,334)  (30,334)  (3,622)
    Less: Intangible assets  (8,310)  (8,795)  (9,285)  (9,471)  (1,791)
    Tangible assets  $ 3,144,490  $ 3,206,025  $ 3,338,160  $ 3,308,979  $ 2,917,970
               
    Tangible common equity to tangible assets 5.84% 5.41% 4.99% 4.88% 6.53%
               
    CONTACT: Jerry Mueller, Senior Vice President (314) 512-7251
             Ann Marie Mayuga, AMM Communications (314) 485-9499
    Source: Enterprise Financial