|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Interest and Dividend Income
|
|
$2.8m
|
$2.3m
|
$3.1m
|
$12.0m
|
$3.2m
|
$4.8m
|
$17.2m
|
$57.7m
|
$90.3m
|
$82.6m
|
|
Bank Owned Life Insurance Income
|
|
$2.8m
|
$3.1m
|
$3.1m
|
$3.7m
|
$6.3m
|
$6.6m
|
$6.5m
|
$7.6m
|
$9.5m
|
$14.8m
|
|
Amortization of Intangible Assets
|
|
$334k
|
$277k
|
$270k
|
$270k
|
$271k
|
$270k
|
$23k
|
$0
|
$0
|
—
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
$190k
|
$27k
|
$0
|
$620k
|
($6.2m)
|
$0
|
$0
|
($16.4m)
|
|
Depreciation, Depletion and Amortization, Nonproduction
|
|
$2.7m
|
$2.6m
|
$3.4m
|
$3.7m
|
$3.8m
|
$4.1m
|
$4.1m
|
$4.4m
|
$4.8m
|
$4.7m
|
|
Other Income
|
|
$1.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Operating Income
|
|
$6.2m
|
$1.6m
|
$1.2m
|
$1.7m
|
$1.6m
|
$4.7m
|
$12.7m
|
$3.0m
|
$2.9m
|
$3.1m
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
$47k
|
$62k
|
$63k
|
$63k
|
$63k
|
$62k
|
$62k
|
$62k
|
$62k
|
$62k
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$253.3m
|
$308.8m
|
$244.6m
|
$279.0m
|
$342.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
$81.5m
|
$93.1m
|
$136.9m
|
$149.2m
|
$169.6m
|
$207.7m
|
$251.5m
|
$206.9m
|
$227.2m
|
$276.6m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$81.4m
|
$93.0m
|
$136.9m
|
$149.2m
|
$169.5m
|
$207.7m
|
$251.4m
|
$206.8m
|
$227.2m
|
$276.5m
|
|
Earnings Per Share, Basic
|
|
$1.55
|
$1.76
|
$2.57
|
$2.79
|
$3.15
|
$3.83
|
$4.63
|
$3.80
|
$4.17
|
$5.06
|
|
Earnings Per Share, Diluted
|
|
$1.52
|
$1.72
|
$2.53
|
$2.76
|
$3.13
|
$3.82
|
$4.61
|
$3.79
|
$4.16
|
$5.06
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$1.55
|
$1.76
|
$0.15
|
$0.17
|
$0.20
|
$0.23
|
$0.28
|
$0.30
|
$0.34
|
$0.38
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
52.5m
|
52.9m
|
53.2m
|
53.5m
|
53.8m
|
54.2m
|
54.3m
|
54.4m
|
54.5m
|
54.6m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
1.2m
|
54.1m
|
54.2m
|
54.1m
|
54.2m
|
54.4m
|
54.5m
|
54.5m
|
54.6m
|
54.7m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$44.0m
|
$47.6m
|
$51.8m
|
$57.8m
|
$61.4m
|
$67.7m
|
$78.0m
|
$81.0m
|
$96.3m
|
$94.8m
|
|
Equipment Expense
|
|
$8.0m
|
$8.0m
|
$8.4m
|
$9.3m
|
$10.1m
|
$11.4m
|
$12.3m
|
$14.3m
|
$14.5m
|
$14.6m
|
|
Business Combination, Acquisition Related Costs
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Current Income Tax Expense (Benefit)
|
|
$31.1m
|
$30.2m
|
$46.2m
|
$38.7m
|
$54.4m
|
$50.7m
|
$59.9m
|
$38.7m
|
$55.1m
|
$63.7m
|
|
Interest Expense
|
|
$25.8m
|
$35.3m
|
$63.9m
|
$103.2m
|
$51.0m
|
$31.8m
|
$88.4m
|
$402.3m
|
$499.5m
|
$455.2m
|
|
Other Expenses
|
|
$4.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$29.3m
|
$44.3m
|
$31.9m
|
$37.6m
|
$44.6m
|
$45.6m
|
$57.3m
|
$37.7m
|
$51.7m
|
$65.5m
|
|
Total interest expense
|
|
$25.8m
|
$35.3m
|
$63.9m
|
$103.2m
|
$51.0m
|
$31.8m
|
$88.4m
|
$402.3m
|
$499.5m
|
$455.2m
|
|
Interest Income (Expense), Net
|
|
$187.1m
|
$227.4m
|
$262.7m
|
$287.6m
|
$338.0m
|
$384.5m
|
$470.9m
|
$410.9m
|
$446.7m
|
$535.2m
|