|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$2.2m
|
$3.4m
|
$4.3m
|
$3.7m
|
$3.6m
|
$4.2m
|
$5.6m
|
$8.4m
|
$10.1m
|
$12.4m
|
|
Amortization of Intangible Assets
|
|
$2.5m
|
$3.4m
|
$4.3m
|
$5.8m
|
$5.9m
|
$5.0m
|
$9.1m
|
$28.7m
|
$23.9m
|
$26.8m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Investments
|
|
$368k
|
$86k
|
($623k)
|
$1.2m
|
$1.2m
|
($578k)
|
($1.1m)
|
($2.9m)
|
($8.0m)
|
($522k)
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
$509k
|
$711k
|
($461k)
|
($51k)
|
($2.3m)
|
$264k
|
$1.5m
|
($985k)
|
($440k)
|
$126k
|
|
Insurance Services Revenue
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.5m
|
$5.2m
|
$5.6m
|
|
Marketable Securities, Realized Gain (Loss), Excluding Other-than-temporary Impairment Loss
|
|
$368k
|
$86k
|
($485k)
|
$1.0m
|
$1.1m
|
($363k)
|
$0
|
($2.9m)
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2
|
|
Undistributed Earnings (Loss) Allocated to Participating Securities, Basic
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.4m
|
|
Taxable
|
|
$26.1m
|
$34.4m
|
$37.9m
|
$35.4m
|
$29.7m
|
$29.2m
|
$56.6m
|
$82.9m
|
$99.5m
|
$151.3m
|
|
Nontaxable
|
|
$1.0m
|
$913k
|
$884k
|
$555k
|
$454k
|
$577k
|
$546k
|
$354k
|
$135k
|
$3.4m
|
|
Interest and fees on loans
|
|
$119.2m
|
$153.8m
|
$200.0m
|
$250.5m
|
$254.4m
|
$251.5m
|
$315.7m
|
$581.1m
|
$597.4m
|
$657.0m
|
|
Interest on interest-bearing deposits and other investments
|
|
$1.7m
|
—
|
—
|
—
|
—
|
$3.0m
|
$7.6m
|
$24.6m
|
$28.6m
|
$24.7m
|
|
Interest on deposits
|
|
$2.6m
|
$3.7m
|
$8.8m
|
$16.6m
|
$6.9m
|
$3.6m
|
$7.3m
|
$126.5m
|
$198.2m
|
$177.4m
|
|
Interest on time certificates
|
|
$2.1m
|
$4.7m
|
$11.7m
|
$21.8m
|
$13.4m
|
$2.8m
|
$2.6m
|
$52.3m
|
$70.8m
|
$67.3m
|
|
Interest on securities sold under agreement to repurchase
|
|
—
|
—
|
$1.8m
|
$1.4m
|
$283k
|
$141k
|
$986k
|
$8.3m
|
$9.4m
|
$6.2m
|
|
Interest on FHLB borrowings
|
|
—
|
—
|
$4.5m
|
$3.0m
|
$1.5m
|
$0
|
$330k
|
$6.4m
|
$7.7m
|
$25.3m
|
|
Interest on long-term debt
|
|
$2.1m
|
$2.4m
|
$3.2m
|
$3.4m
|
$2.2m
|
$1.7m
|
$3.1m
|
$7.2m
|
$7.5m
|
$6.7m
|
|
Net Interest Income
|
|
$139.6m
|
$176.3m
|
$211.5m
|
$243.6m
|
$262.7m
|
$276.0m
|
$366.2m
|
$488.2m
|
$432.0m
|
$553.5m
|
|
Provision for credit losses
|
|
—
|
—
|
$11.7m
|
$11.0m
|
$38.2m
|
($9.4m)
|
$26.2m
|
$37.5m
|
$16.3m
|
$51.3m
|
|
Net Interest Income After Provision for Credit Losses
|
|
$137.2m
|
$170.6m
|
$199.8m
|
$232.6m
|
$224.6m
|
$285.4m
|
$340.0m
|
$450.7m
|
$415.7m
|
$502.2m
|
|
Service charges on deposit accounts
|
|
—
|
—
|
—
|
$11.5m
|
$9.4m
|
$9.8m
|
$13.7m
|
$18.3m
|
$20.9m
|
$23.4m
|
|
Wealth management income
|
|
—
|
—
|
—
|
$6.4m
|
$7.5m
|
$9.6m
|
$11.1m
|
$12.8m
|
$15.2m
|
$18.6m
|
|
Mortgage banking income
|
|
—
|
—
|
—
|
$6.5m
|
$14.7m
|
$11.8m
|
$3.5m
|
$1.8m
|
$1.8m
|
$4.7m
|
|
Interchange income
|
|
—
|
—
|
—
|
$13.4m
|
$13.7m
|
$16.2m
|
$17.2m
|
$13.9m
|
$7.6m
|
$8.2m
|
|
Insurance agency income
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$805k
|
$4.5m
|
$5.2m
|
$5.6m
|
|
BOLI income
|
|
$2.2m
|
$3.4m
|
$4.3m
|
$3.7m
|
$3.6m
|
$4.2m
|
$5.6m
|
$8.4m
|
$10.1m
|
$12.4m
|
|
Other
|
|
$37.4m
|
—
|
—
|
$15.2m
|
$15.8m
|
$16.3m
|
$23.7m
|
$29.2m
|
$24.3m
|
$26.3m
|
|
Securities losses, net (includes net losses of $0.9 million for 2025, $12.0 million for 2024 and $2.9 million for 2023 in other comprehensive income reclassifications)
|
|
$368k
|
$86k
|
($623k)
|
$1.2m
|
$1.2m
|
($578k)
|
($1.1m)
|
($2.9m)
|
($8.0m)
|
($522k)
|
|
Salaries and wages
|
|
—
|
—
|
—
|
$73.8m
|
$88.5m
|
$97.3m
|
$130.1m
|
$177.6m
|
$162.3m
|
$186.9m
|
|
Employee benefits
|
|
—
|
—
|
—
|
$13.7m
|
$15.5m
|
$17.9m
|
$19.0m
|
$29.9m
|
$28.3m
|
$32.8m
|
|
Occupancy
|
|
—
|
—
|
—
|
$14.3m
|
$14.2m
|
$14.1m
|
$18.5m
|
$26.7m
|
$29.5m
|
$31.8m
|
|
Furniture and equipment
|
|
—
|
—
|
—
|
$6.2m
|
$5.9m
|
$5.4m
|
$6.4m
|
$8.7m
|
$8.0m
|
$9.4m
|
|
Marketing
|
|
—
|
—
|
—
|
$4.2m
|
$4.8m
|
$4.6m
|
$6.3m
|
$9.2m
|
$10.8m
|
$11.4m
|
|
Legal and professional fees
|
|
—
|
—
|
—
|
$8.6m
|
$9.2m
|
$11.4m
|
$20.7m
|
$17.5m
|
$9.6m
|
$8.6m
|
|
FDIC assessments
|
|
—
|
—
|
—
|
$881k
|
$1.3m
|
$2.4m
|
$3.1m
|
$8.6m
|
$8.4m
|
$9.6m
|
|
Amortization of intangibles
|
|
$2.5m
|
$3.4m
|
$4.3m
|
$5.8m
|
$5.9m
|
$5.0m
|
$9.1m
|
$28.7m
|
$23.9m
|
$26.8m
|
|
Provision for credit losses on unfunded commitments
|
|
—
|
—
|
—
|
$0
|
$185k
|
$133k
|
$1.2m
|
$1.2m
|
$1.0m
|
$1.3m
|
|
Preferred dividends
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$2.1m
|
|
Diluted (in shares)
|
|
$37.5m
|
$43.4m
|
$48.7m
|
$52.0m
|
$53.9m
|
$57.1m
|
$64.3m
|
$84.3m
|
$85.0m
|
$89.1m
|
|
Basic (in shares)
|
|
$36.9m
|
$42.6m
|
$48.0m
|
$51.4m
|
$53.5m
|
$56.6m
|
$63.7m
|
$83.8m
|
$84.4m
|
$88.3m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$134.3m
|
$155.8m
|
$186.5m
|
|
Total Interest Income
|
|
$148.1m
|
$191.6m
|
$241.4m
|
$289.8m
|
$287.0m
|
$284.2m
|
$380.5m
|
$689.0m
|
$725.6m
|
$836.4m
|
|
Total Noninterest Income Before Securities (Losses) Gains, Net
|
|
$37.4m
|
$43.2m
|
$50.6m
|
$55.5m
|
$60.3m
|
$71.3m
|
$67.2m
|
$82.0m
|
$91.4m
|
$99.7m
|
|
Total Noninterest Income
|
|
$37.8m
|
$58.5m
|
$50.0m
|
$56.7m
|
$61.6m
|
$70.7m
|
$66.1m
|
$79.2m
|
$83.4m
|
$99.2m
|
|
Income Before Income Taxes
|
|
$44.1m
|
$79.2m
|
$87.5m
|
$128.6m
|
$100.6m
|
$158.7m
|
$138.1m
|
$134.3m
|
$155.8m
|
$186.5m
|
|
Net Income (Loss) Attributable to Parent
|
|
$29.2m
|
$42.9m
|
$67.3m
|
$98.7m
|
$77.8m
|
$124.4m
|
$106.5m
|
$104.0m
|
$121.0m
|
$144.9m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$29.2m
|
$42.9m
|
$67.3m
|
$98.7m
|
$77.8m
|
$124.4m
|
$106.5m
|
$104.0m
|
$121.0m
|
$140.3m
|
|
Earnings Per Share, Basic
|
|
$0.79
|
$1.01
|
$1.40
|
$1.92
|
$1.45
|
$2.20
|
$1.67
|
$1.24
|
$1.43
|
$1.59
|
|
Earnings Per Share, Diluted
|
|
$0.78
|
$0.99
|
$1.38
|
$1.90
|
$1.44
|
$2.18
|
$1.66
|
$1.23
|
$1.42
|
$1.57
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.79
|
$1.01
|
$1.40
|
$1.92
|
$1.45
|
$0.39
|
$0.64
|
$0.71
|
$0.72
|
$0.73
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
36.9m
|
42.6m
|
48.0m
|
51.4m
|
53.5m
|
56.6m
|
63.7m
|
83.8m
|
84.4m
|
88.3m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
37.5m
|
43.4m
|
48.7m
|
52.0m
|
53.9m
|
57.1m
|
64.3m
|
84.3m
|
85.0m
|
89.1m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
$12.9m
|
$9.7m
|
$1.0m
|
$9.1m
|
$7.9m
|
$27.9m
|
$33.2m
|
$0
|
$32.4m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
$11.7m
|
$11.0m
|
$38.2m
|
($9.4m)
|
$26.2m
|
$37.5m
|
$16.3m
|
$51.3m
|
|
Outsourced data processing costs
|
|
—
|
—
|
—
|
$15.1m
|
$19.1m
|
$19.9m
|
$27.5m
|
$52.1m
|
$36.6m
|
$37.6m
|
|
OREO expense and net (gain) loss on sale
|
|
—
|
—
|
—
|
$51k
|
$2.3m
|
($264k)
|
($1.5m)
|
$985k
|
$440k
|
($126k)
|
|
Merger and integration costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$33.2m
|
$0
|
$32.4m
|
|
Interest Expense
|
|
$8.5m
|
$15.3m
|
$29.9m
|
$46.2m
|
$24.3m
|
$8.2m
|
$14.3m
|
$200.7m
|
$293.6m
|
$282.9m
|
|
Interest Expense, Securities Sold under Agreements to Repurchase
|
|
—
|
—
|
$1.8m
|
$1.4m
|
$283k
|
$141k
|
$986k
|
$8.3m
|
$9.4m
|
$6.2m
|
|
Provision for income tax expense
|
|
$14.9m
|
$36.3m
|
$20.3m
|
$29.9m
|
$22.8m
|
$34.3m
|
$31.6m
|
$30.2m
|
$34.9m
|
$41.6m
|
|
Interest Income (Expense), Net
|
|
$139.6m
|
$176.3m
|
$211.5m
|
$243.6m
|
$262.7m
|
$276.0m
|
$366.2m
|
$488.2m
|
$432.0m
|
$553.5m
|
|
Total interest expense
|
|
$8.5m
|
$15.3m
|
$29.9m
|
$46.2m
|
$24.3m
|
$8.2m
|
$14.3m
|
$200.7m
|
$293.6m
|
$282.9m
|
|
Total Noninterest Expense
|
|
$130.9m
|
$149.9m
|
$162.3m
|
$160.7m
|
$185.6m
|
$197.4m
|
$267.9m
|
$395.6m
|
$343.3m
|
$414.9m
|
|
Income Tax Expense (Benefit)
|
|
$14.9m
|
$36.3m
|
$20.3m
|
$29.9m
|
$22.8m
|
$34.3m
|
$31.6m
|
$30.2m
|
$34.9m
|
$41.6m
|