|
Total Revenue
|
|
$366.2m
|
$382.9m
|
$396.0m
|
$405.3m
|
$532.8m
|
$0
|
$0
|
$0
|
$711.7m
|
$731.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$1.7m
|
$1.5m
|
$1.3m
|
$1.2m
|
$11.1m
|
$9.8m
|
$8.5m
|
$6.9m
|
$5.9m
|
$4.9m
|
|
Capitalized Computer Software, Amortization
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$282k
|
|
Debt Securities, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$8.3m
|
$4.7m
|
$19k
|
($247k)
|
($1.1m)
|
($7k)
|
$0
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$279k
|
|
Gain (Loss) on Sales of Mortgage Backed Securities (MBS)
|
|
—
|
—
|
—
|
$8.3m
|
$4.7m
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$218.1m
|
|
Loans
|
|
$321.9m
|
$312.4m
|
$321.4m
|
$339.9m
|
$457.4m
|
$433.8m
|
$460.2m
|
$554.7m
|
$613.6m
|
$629.9m
|
|
Mortgage-backed securities
|
|
$30.5m
|
$27.0m
|
$31.2m
|
$19.9m
|
$7.6m
|
$11.6m
|
$31.3m
|
$50.4m
|
$91.8m
|
$116.0m
|
|
Investment securities and other
|
|
$4.1m
|
$6.2m
|
$7.8m
|
$14.1m
|
$8.4m
|
$3.8m
|
$24.1m
|
$43.8m
|
$44.9m
|
$35.0m
|
|
Deposits
|
|
$29.3m
|
$30.3m
|
$33.0m
|
$39.4m
|
$60.2m
|
$39.0m
|
$32.2m
|
$76.0m
|
$150.3m
|
$152.7m
|
|
Securities sold under agreements to repurchase
|
|
$18.8m
|
$7.2m
|
$7.8m
|
$7.4m
|
$1.3m
|
$0
|
$0
|
$3.3m
|
$542k
|
$2.8m
|
|
Advances from FHLB and other borrowings
|
|
$6.2m
|
$2.4m
|
$1.9m
|
$2.2m
|
$2.0m
|
$1.6m
|
$733k
|
$8.7m
|
$11.0m
|
$17.0m
|
|
Net interest income
|
|
$299.4m
|
$304.2m
|
$315.9m
|
$322.8m
|
$408.4m
|
$407.4m
|
$482.1m
|
$560.9m
|
$588.4m
|
$608.5m
|
|
Provision for credit losses
|
|
—
|
—
|
$56.1m
|
$96.8m
|
$92.7m
|
$221k
|
$24.1m
|
$60.6m
|
$82.3m
|
$107.5m
|
|
Net interest income after provision for credit losses
|
|
$234.4m
|
$191.0m
|
$259.8m
|
$226.0m
|
$315.8m
|
$407.1m
|
$458.0m
|
$500.2m
|
$506.2m
|
$501.0m
|
|
Banking service revenue
|
|
$41.6m
|
$39.5m
|
$43.6m
|
$42.9m
|
$62.6m
|
$71.7m
|
$71.2m
|
$70.1m
|
$66.9m
|
$64.4m
|
|
Wealth management revenue
|
|
$27.4m
|
$25.8m
|
$25.9m
|
$26.2m
|
$31.8m
|
$35.0m
|
$32.6m
|
$33.0m
|
$35.6m
|
$37.8m
|
|
Mortgage banking activities
|
|
$5.0m
|
$4.0m
|
$4.8m
|
$4.3m
|
$16.5m
|
$22.5m
|
$21.9m
|
$18.8m
|
$18.6m
|
$19.1m
|
|
Other non-interest income
|
|
$6.2m
|
$1.0m
|
$5.8m
|
$546k
|
$1.5m
|
$5.4m
|
$6.2m
|
$7.7m
|
$2.1m
|
$1.6m
|
|
Compensation and employee benefits
|
|
$76.9m
|
$79.8m
|
$76.5m
|
$82.5m
|
$132.9m
|
$133.4m
|
$142.9m
|
$155.8m
|
$159.7m
|
$162.4m
|
|
Electronic banking charges
|
|
$20.7m
|
$19.3m
|
$21.2m
|
$21.2m
|
$34.7m
|
$37.2m
|
$39.6m
|
$41.3m
|
$42.8m
|
$47.1m
|
|
Professional and service fees
|
|
$14.9m
|
$12.4m
|
$12.4m
|
$14.6m
|
$17.1m
|
$20.1m
|
$24.8m
|
$18.8m
|
$18.9m
|
$23.7m
|
|
Taxes, other than payroll and income taxes
|
|
$9.8m
|
$9.2m
|
$9.0m
|
$8.7m
|
$13.8m
|
$13.8m
|
$13.0m
|
$13.0m
|
$13.9m
|
$15.8m
|
|
Insurance
|
|
$9.1m
|
$5.2m
|
$6.2m
|
$3.3m
|
$11.4m
|
$10.1m
|
$9.9m
|
$10.5m
|
$11.3m
|
$11.4m
|
|
Advertising, business promotion, and strategic initiatives
|
|
$5.5m
|
$5.6m
|
$5.1m
|
$5.2m
|
$5.9m
|
$7.0m
|
$8.2m
|
$8.7m
|
$9.7m
|
$11.4m
|
|
Communication
|
|
$2.7m
|
$3.4m
|
$3.4m
|
$3.3m
|
$4.1m
|
$4.6m
|
$4.3m
|
$4.7m
|
$4.6m
|
$4.6m
|
|
Printing, postage, stationery and supplies
|
|
$2.6m
|
$2.4m
|
$2.2m
|
$2.5m
|
$3.8m
|
$4.0m
|
$3.6m
|
$3.3m
|
$3.8m
|
$4.1m
|
|
Director and investor relations
|
|
—
|
$1.1m
|
$1.1m
|
$1.2m
|
$1.2m
|
$1.1m
|
$1.1m
|
$1.4m
|
$1.2m
|
$1.4m
|
|
Other
|
|
$10.8m
|
$5.3m
|
$10.1m
|
$10.3m
|
$15.8m
|
$15.0m
|
$16.2m
|
$12.1m
|
$13.4m
|
$11.2m
|
|
Total banking and financial service revenues
|
|
$74.1m
|
$69.3m
|
$74.3m
|
$73.4m
|
$110.9m
|
$129.3m
|
$125.7m
|
$121.9m
|
$121.2m
|
$121.3m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$85.2m
|
$68.1m
|
$132.8m
|
$75.2m
|
$94.8m
|
$214.6m
|
$244.1m
|
$265.2m
|
$253.7m
|
$234.1m
|
|
Total interest income
|
|
$356.6m
|
$345.6m
|
$360.4m
|
$373.8m
|
$473.3m
|
$449.2m
|
$515.6m
|
$648.9m
|
$750.3m
|
$780.9m
|
|
Total non-interest income
|
|
$66.8m
|
$78.7m
|
$80.1m
|
$82.5m
|
$124.4m
|
$133.2m
|
$131.7m
|
$128.4m
|
$123.2m
|
$123.0m
|
|
Income before income taxes
|
|
$85.2m
|
$68.1m
|
$132.8m
|
$75.2m
|
$94.8m
|
$214.6m
|
$244.1m
|
$265.2m
|
$253.7m
|
$234.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
$59.2m
|
$52.6m
|
$84.4m
|
$53.8m
|
$74.3m
|
$146.2m
|
$166.2m
|
$181.9m
|
$198.2m
|
$205.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$45.3m
|
$38.8m
|
$72.4m
|
$47.3m
|
$67.8m
|
$144.9m
|
$166.2m
|
$181.9m
|
$198.2m
|
$205.1m
|
|
Earnings Per Share, Basic
|
|
$1.03
|
$0.88
|
$1.59
|
$0.92
|
$1.32
|
$2.85
|
$3.46
|
$3.85
|
$4.25
|
$4.60
|
|
Earnings Per Share, Diluted
|
|
$1.03
|
$0.88
|
$1.52
|
$0.92
|
$1.32
|
$2.81
|
$3.44
|
$3.83
|
$4.23
|
$4.58
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.24
|
$0.24
|
$0.25
|
$0.28
|
$0.28
|
$0.40
|
$0.70
|
$0.88
|
$1.00
|
$1.20
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
43.9m
|
43.9m
|
45.4m
|
51.3m
|
51.4m
|
51.0m
|
48.0m
|
47.3m
|
46.6m
|
44.6m
|
|
Average common shares outstanding and equivalents (in shares)
|
|
51.1m
|
51.1m
|
51.3m
|
51.7m
|
51.6m
|
51.4m
|
48.4m
|
47.6m
|
46.9m
|
44.8m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
51.1m
|
51.1m
|
51.3m
|
51.7m
|
51.6m
|
51.4m
|
48.4m
|
47.6m
|
46.9m
|
44.8m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$76.9m
|
$79.8m
|
$76.5m
|
$82.5m
|
$132.9m
|
$133.4m
|
$142.9m
|
$155.8m
|
$159.7m
|
$162.4m
|
|
Costs and Expenses
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
—
|
—
|
|
Occupancy, equipment and infrastructure costs
|
|
$31.0m
|
$32.6m
|
$33.1m
|
$30.1m
|
$47.3m
|
$50.2m
|
$51.3m
|
$59.2m
|
$59.1m
|
$59.8m
|
|
Information technology expenses
|
|
$7.1m
|
$8.0m
|
$8.2m
|
$9.9m
|
$20.8m
|
$19.0m
|
$21.9m
|
$27.2m
|
$27.6m
|
$26.8m
|
|
Loan servicing and clearing expenses
|
|
$8.1m
|
$4.7m
|
$4.8m
|
$4.9m
|
$6.8m
|
$7.6m
|
$9.2m
|
$7.8m
|
$7.9m
|
$9.1m
|
|
Foreclosed real estate and other repossessed assets expenses (income), net
|
|
—
|
—
|
—
|
—
|
$7.8m
|
($3.0m)
|
($2.1m)
|
($405k)
|
$3.0m
|
$1.0m
|
|
Interest Expense
|
|
$57.2m
|
$41.5m
|
$44.5m
|
$51.0m
|
$64.9m
|
$41.8m
|
$33.5m
|
$88.0m
|
$161.8m
|
$172.5m
|
|
Interest Expense, Securities Sold under Agreements to Repurchase
|
|
$18.8m
|
$7.2m
|
$7.8m
|
$7.4m
|
$1.3m
|
$0
|
$0
|
$3.3m
|
$542k
|
$2.8m
|
|
Current Income Tax Expense (Benefit)
|
|
$2.8m
|
$19.1m
|
$33.6m
|
$25.5m
|
($7.3m)
|
$4.8m
|
$16.7m
|
$16.0m
|
$34.0m
|
$182.7m
|
|
Income tax expense
|
|
$26.0m
|
$15.4m
|
$48.4m
|
$21.4m
|
$20.5m
|
$68.5m
|
$77.9m
|
$83.4m
|
$55.6m
|
$29.0m
|
|
Interest Income (Expense), Net
|
|
$299.4m
|
$304.2m
|
$315.9m
|
$322.8m
|
$408.4m
|
$407.4m
|
$482.1m
|
$560.9m
|
$588.4m
|
$608.5m
|
|
Total interest expense
|
|
$57.2m
|
$41.5m
|
$44.5m
|
$51.0m
|
$64.9m
|
$41.8m
|
$33.5m
|
$88.0m
|
$161.8m
|
$172.5m
|
|
Total non-interest expense
|
|
$216.0m
|
$201.6m
|
$207.1m
|
$233.2m
|
$345.3m
|
$325.8m
|
$345.5m
|
$363.4m
|
$375.7m
|
$389.8m
|
|
Income Tax Expense (Benefit)
|
|
$26.0m
|
$15.4m
|
$48.4m
|
$21.4m
|
$20.5m
|
$68.5m
|
$77.9m
|
$83.4m
|
$55.6m
|
$29.0m
|