|
Total Revenue
|
|
$298.1m
|
$420.5m
|
$74.3m
|
$84.0m
|
$66.3m
|
$143.2m
|
$68.9m
|
$42.8m
|
$48.4m
|
$29.9m
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$3.9m
|
$3.6m
|
$6.2m
|
$5.3m
|
$5.4m
|
$5.6m
|
$5.5m
|
$5.4m
|
$6.2m
|
—
|
|
Amortization of Intangible Assets
|
|
$2.9m
|
$3.5m
|
$4.9m
|
$5.8m
|
$6.2m
|
$5.2m
|
$5.1m
|
$4.8m
|
$4.6m
|
$15.2m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
($3.7m)
|
$4.4m
|
($7.5m)
|
($787k)
|
($2.0m)
|
($24.9m)
|
($50.1m)
|
—
|
|
Debt and Equity Securities, Unrealized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$513k
|
$7k
|
—
|
|
Debt Securities Available For Sale Excluding Accrued Interest Allowance For Credit Loss Not Previously Recorded
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$12k
|
|
Depreciation, Depletion and Amortization, Nonproduction
|
|
$8.4m
|
$9.9m
|
$10.8m
|
$10.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
$553.8m
|
$0
|
$0
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$2
|
$1
|
$2
|
$2
|
($10)
|
$2
|
$2
|
$2
|
$1
|
$1
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$2
|
$1
|
$2
|
$2
|
($10)
|
$2
|
$2
|
$2
|
$1
|
$1
|
|
Marketable Securities, Realized Gain (Loss), Excluding Other-than-temporary Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
$219k
|
$918k
|
$960k
|
$313k
|
$0
|
$0
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$149.0m
|
$113.8m
|
$78.3m
|
$79.5m
|
$121.9m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
$101.5m
|
($513.2m)
|
$118.7m
|
$92.5m
|
$69.6m
|
$61.0m
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
$101.5m
|
($513.2m)
|
$118.7m
|
$92.5m
|
$69.6m
|
$61.0m
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
($4.1m)
|
($19.8m)
|
$0
|
$0
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
($4.1m)
|
($19.8m)
|
$0
|
$0
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$58.7m
|
$55.2m
|
$105.8m
|
$97.5m
|
($533.0m)
|
$118.7m
|
$92.5m
|
$69.6m
|
$61.0m
|
$90.3m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$58.7m
|
$55.0m
|
$104.8m
|
$96.5m
|
($533.3m)
|
$118.7m
|
$92.5m
|
—
|
—
|
—
|
|
Earnings Per Share, Basic
|
|
$1.89
|
$1.40
|
$2.30
|
$1.98
|
($10.60)
|
$2.41
|
$2.03
|
$1.61
|
$1.44
|
$1.03
|
|
Earnings Per Share, Diluted
|
|
$1.88
|
$1.39
|
$2.29
|
$1.97
|
($10.60)
|
$2.39
|
$2.02
|
$1.60
|
$1.43
|
$1.03
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.80
|
$0.84
|
$0.88
|
$0.92
|
$0.72
|
$0.48
|
$0.54
|
$0.72
|
$0.72
|
$0.73
|
|
Preferred Stock, Dividends Per Share, Declared
|
|
—
|
$0.42
|
$1.76
|
$1.84
|
$1.20
|
—
|
—
|
$0.54
|
$0.54
|
$0.73
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
31.0m
|
39.5m
|
46.0m
|
49.3m
|
50.3m
|
49.2m
|
45.6m
|
43.3m
|
42.5m
|
87.4m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
31.2m
|
39.7m
|
46.2m
|
49.4m
|
50.3m
|
49.6m
|
45.9m
|
43.5m
|
42.8m
|
87.7m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Nonoperating Income (Expense)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.0m
|
$2.0m
|
$13.6m
|
—
|
|
Labor and Related Expense
|
|
$104.6m
|
$153.0m
|
$165.2m
|
$140.9m
|
$147.8m
|
$150.6m
|
$152.7m
|
$159.3m
|
$160.5m
|
$191.2m
|
|
Marketing and Advertising Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.0m
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$61.7m
|
|
Current Income Tax Expense (Benefit)
|
|
$7.9m
|
$12.8m
|
$15.4m
|
$21.9m
|
($23.9m)
|
$24.9m
|
$24.7m
|
$13.1m
|
$18.1m
|
$9.2m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$11.0m
|
$32.0m
|
$24.0m
|
$33.6m
|
|
Interest Expense
|
|
$48.2m
|
$65.5m
|
$111.8m
|
$144.3m
|
$93.0m
|
$37.9m
|
$42.7m
|
$207.3m
|
$262.4m
|
$329.7m
|
|
Income Tax Expense (Benefit)
|
|
$18.8m
|
$44.5m
|
$27.6m
|
$22.5m
|
—
|
$30.4m
|
$21.3m
|
$8.7m
|
$18.5m
|
$31.6m
|
|
Total interest expense
|
|
$48.2m
|
$65.5m
|
$111.8m
|
$144.3m
|
$93.0m
|
$37.9m
|
$42.7m
|
$207.3m
|
$262.4m
|
$329.7m
|
|
Interest Income (Expense), Net
|
|
$232.3m
|
$294.8m
|
$359.3m
|
$365.3m
|
$316.8m
|
$291.2m
|
$344.6m
|
$369.0m
|
$351.6m
|
$503.1m
|