|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$2.6m
|
$3.2m
|
$3.1m
|
$3.5m
|
$5.0m
|
$4.8m
|
$5.6m
|
$6.3m
|
$7.1m
|
$9.5m
|
|
Amortization of Intangible Assets
|
|
$820k
|
$724k
|
$627k
|
$1.4m
|
$2.6m
|
$2.0m
|
$1.7m
|
$1.4m
|
$1.2m
|
$7.9m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
—
|
$294k
|
$202k
|
($373k)
|
—
|
—
|
—
|
—
|
|
Depreciation, Depletion and Amortization, Nonproduction
|
|
$820k
|
$724k
|
$627k
|
$1.4m
|
$2.6m
|
$2.0m
|
$1.7m
|
$1.4m
|
$1.2m
|
$7.9m
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$294k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
|
Other Income
|
|
—
|
—
|
$607k
|
$871k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends and Other Adjustments
|
|
$22k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
$6.0m
|
$6.0m
|
$6.0m
|
$6.0m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$175.1m
|
$171.2m
|
$117.0m
|
$98.5m
|
$112.7m
|
|
Net Income (Loss) Attributable to Parent
|
|
$31.1m
|
$43.2m
|
$60.4m
|
$73.4m
|
$71.3m
|
$130.4m
|
$125.2m
|
$87.0m
|
$73.8m
|
$80.4m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$31.1m
|
$43.2m
|
$60.4m
|
—
|
—
|
$128.6m
|
$119.2m
|
$81.0m
|
$67.8m
|
$74.4m
|
|
Earnings Per Share, Basic
|
|
$1.02
|
$1.35
|
$1.87
|
$2.08
|
$1.80
|
$3.24
|
$3.03
|
$2.08
|
$1.77
|
$1.64
|
|
Earnings Per Share, Diluted
|
|
$1.01
|
$1.34
|
$1.86
|
$2.07
|
$1.79
|
$3.22
|
$3.01
|
$2.07
|
$1.76
|
$1.63
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.30
|
$0.30
|
$0.30
|
$0.36
|
$0.27
|
$0.48
|
$0.59
|
$0.67
|
$0.71
|
$0.72
|
|
Preferred Stock, Dividends Per Share, Declared
|
|
—
|
—
|
—
|
—
|
—
|
$0.37
|
$1.31
|
$1.31
|
$1.31
|
$1.31
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
—
|
—
|
—
|
—
|
—
|
—
|
39.3m
|
38.8m
|
38.3m
|
45.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
—
|
—
|
—
|
—
|
—
|
39.5m
|
39.0m
|
38.5m
|
45.4m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$31.0m
|
$35.1m
|
$39.6m
|
$49.0m
|
$58.9m
|
$64.3m
|
$81.3m
|
$88.3m
|
$90.1m
|
$111.4m
|
|
Marketing and Advertising Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
$2.0m
|
$2.4m
|
$3.2m
|
|
Business Combination, Acquisition Related Costs
|
|
$12.4m
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
$0
|
$1.6m
|
$34.5m
|
|
Current Income Tax Expense (Benefit)
|
|
$9.8m
|
$21.6m
|
$9.9m
|
$20.5m
|
$26.6m
|
$44.7m
|
$46.4m
|
$25.8m
|
$26.7m
|
$35.1m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.5m
|
|
Interest Expense
|
|
$31.1m
|
$36.3m
|
$58.9m
|
$85.2m
|
$70.2m
|
$38.9m
|
$71.6m
|
$235.0m
|
—
|
—
|
|
Interest Expense, Debt
|
|
$12.4m
|
$12.6m
|
$19.0m
|
$19.6m
|
$17.8m
|
$14.1m
|
$21.1m
|
$28.8m
|
—
|
—
|
|
Share-based Payment Arrangement, Expensed and Capitalized, Amount
|
|
—
|
—
|
$1.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$11.8m
|
$25.3m
|
$10.8m
|
$20.6m
|
$19.1m
|
$44.7m
|
$46.0m
|
$30.0m
|
$24.7m
|
$32.3m
|
|
Total interest expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$270.6m
|
$291.6m
|
|
Interest Income (Expense), Net
|
|
$130.1m
|
$145.1m
|
$157.2m
|
$186.3m
|
$238.0m
|
$262.9m
|
$302.1m
|
$255.1m
|
$247.3m
|
$353.3m
|
|
Net Periodic Defined Benefits Expense (Reversal of Expense), Excluding Service Cost Component
|
|
—
|
—
|
$28k
|
$114k
|
($119k)
|
($269k)
|
($572k)
|
($102k)
|
—
|
—
|