|
Taxable
|
|
$15.7m
|
$10.1m
|
$8.0m
|
$13.2m
|
$17.0m
|
$18.5m
|
$17.4m
|
|
Tax exempt
|
|
$75k
|
$11k
|
$15k
|
$9k
|
$18k
|
$14k
|
$32k
|
|
Other interest income
|
|
$2.4m
|
$1.5m
|
$2.1m
|
$5.6m
|
$11.0m
|
$19.1m
|
$24.8m
|
|
Net interest income
|
|
$127.2m
|
$136.0m
|
$155.2m
|
$241.6m
|
$293.4m
|
$296.9m
|
$317.4m
|
|
Provision for credit losses
|
|
—
|
—
|
$3.0m
|
$18.1m
|
$18.2m
|
$27.6m
|
$24.6m
|
|
Deposit account service fees
|
|
—
|
—
|
—
|
—
|
$9.9m
|
$9.5m
|
$8.3m
|
|
Treasury management service fees
|
|
—
|
—
|
—
|
$8.8m
|
$11.7m
|
$14.8m
|
$17.5m
|
|
Credit and debit card fees
|
|
$7.8m
|
$8.0m
|
$9.6m
|
$11.5m
|
$12.0m
|
$11.2m
|
$10.7m
|
|
Trust and investment advisory fees
|
|
$3.8m
|
$5.2m
|
$7.8m
|
$6.8m
|
$5.7m
|
$5.8m
|
$5.9m
|
|
Mortgage banking services, net
|
|
$43.0m
|
$122.2m
|
$86.4m
|
$46.3m
|
$31.4m
|
$39.0m
|
$47.1m
|
|
Other noninterest income
|
|
$3.4m
|
$3.1m
|
$7.2m
|
$6.6m
|
$8.8m
|
$9.5m
|
$12.3m
|
|
Salary and employee benefits
|
|
$104.7m
|
$140.0m
|
$151.9m
|
$134.4m
|
$133.2m
|
$155.0m
|
$171.8m
|
|
Occupancy, equipment and software
|
|
$23.4m
|
$26.7m
|
$26.6m
|
$30.5m
|
$33.4m
|
$36.3m
|
$38.2m
|
|
Amortization and impairment of intangible assets
|
|
—
|
—
|
—
|
$4.2m
|
$4.8m
|
$3.5m
|
$2.4m
|
|
Provision for income taxes
|
|
$1.4m
|
$9.6m
|
$8.7m
|
$14.8m
|
$27.9m
|
$19.5m
|
$25.0m
|
|
Net unrealized gain on securities available-for-sale
|
|
—
|
$7.3m
|
($7.5m)
|
($47.8m)
|
$758k
|
$3.9m
|
$11.8m
|
|
Other comprehensive income
|
|
($4.0m)
|
($2.4m)
|
$2.4m
|
($45.6m)
|
$976k
|
$3.9m
|
$11.8m
|
|
Comprehensive income
|
|
$33.0m
|
$54.8m
|
$35.7m
|
$13.5m
|
$104.5m
|
$79.5m
|
$109.7m
|
|
Total interest income
|
|
$155.8m
|
$156.8m
|
$169.4m
|
$266.8m
|
$413.7m
|
$459.5m
|
$467.8m
|
|
Total noninterest income
|
|
$71.0m
|
$148.4m
|
$124.2m
|
$89.6m
|
$79.1m
|
$89.8m
|
$101.9m
|
|
Income before income taxes
|
|
$21.9m
|
$57.2m
|
$51.8m
|
$74.0m
|
$131.5m
|
$95.1m
|
$122.9m
|
|
Net income
|
|
$20.5m
|
$47.6m
|
$43.2m
|
$59.2m
|
$103.5m
|
$75.6m
|
$97.9m
|
|
Net income available to common stockholders, basic (in shares)
|
|
$20.5m
|
$47.6m
|
$43.2m
|
$59.2m
|
$103.5m
|
$75.6m
|
$97.9m
|
|
Net income available to common stockholders, diluted (in shares)
|
|
$20.5m
|
$47.6m
|
$43.2m
|
$59.2m
|
$103.5m
|
$75.6m
|
$97.9m
|
|
Basic (in dollars per share)
|
|
$1.05
|
$2.60
|
$2.36
|
$2.55
|
$4.15
|
$2.76
|
$3.52
|
|
Diluted (in dollars per share)
|
|
$1.03
|
$2.58
|
$2.30
|
$2.48
|
$4.08
|
$2.69
|
$3.47
|
|
Interest expense on deposits
|
|
$23.1m
|
$15.6m
|
$8.5m
|
$13.2m
|
$101.4m
|
$150.7m
|
$145.3m
|
|
Interest expense on securities sold under agreements to repurchase
|
|
$728k
|
$157k
|
$59k
|
$119k
|
$225k
|
$188k
|
$150k
|
|
Interest expense on other borrowed funds
|
|
$4.8m
|
$5.1m
|
$5.5m
|
$11.9m
|
$18.7m
|
$11.8m
|
$4.9m
|
|
Net interest income after credit loss expense
|
|
$121.2m
|
$112.9m
|
$152.2m
|
$223.6m
|
$275.2m
|
$269.4m
|
$292.8m
|
|
Merger related expenses
|
|
$0
|
$0
|
$3.1m
|
$18.8m
|
$0
|
$0
|
$2.7m
|
|
Other noninterest expenses
|
|
$40.2m
|
$35.9m
|
$41.6m
|
$51.3m
|
$51.3m
|
$56.0m
|
$56.6m
|
|
Total interest expense
|
|
$28.6m
|
$20.9m
|
$14.1m
|
$25.2m
|
$120.3m
|
$162.6m
|
$150.4m
|
|
Total noninterest expense
|
|
$170.2m
|
$204.1m
|
$224.6m
|
$239.1m
|
$222.8m
|
$264.0m
|
$271.8m
|