|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Interest and Dividend Income
|
|
$988k
|
$1.5m
|
$4.2m
|
$5.4m
|
$1.6m
|
$2.8m
|
$8.1m
|
$37.1m
|
$29.7m
|
$16.8m
|
|
Bank Owned Life Insurance Income
|
|
$4.9m
|
$5.0m
|
$5.4m
|
$5.6m
|
$5.1m
|
$4.9m
|
$4.9m
|
$5.2m
|
$4.1m
|
$7.7m
|
|
Amortization of Intangible Assets
|
|
$6.9m
|
$6.2m
|
$5.2m
|
$4.1m
|
$3.1m
|
$2.3m
|
$1.4m
|
$675k
|
$110k
|
$126k
|
|
Debt and Equity Securities, Gain (Loss)
|
|
($310k)
|
$15k
|
$0
|
$0
|
—
|
$0
|
$0
|
$39k
|
($182.8m)
|
$0
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Fair Value, Option, Changes in Fair Value, Gain (Loss)
|
|
($2.5m)
|
$3.0m
|
$1.4m
|
$1.5m
|
$10.5m
|
($10.3m)
|
($3.3m)
|
$2.2m
|
($2.1m)
|
$932k
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
$6.2m
|
$2.1m
|
$700k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1
|
$4
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1
|
$4
|
|
Interest and fees on LHFS & LHFI
|
|
$299.6m
|
$344.6m
|
$396.0m
|
$440.2m
|
$390.8m
|
$363.8m
|
$473.0m
|
$775.3m
|
$844.7m
|
$826.3m
|
|
Interest and fees on PPP loans
|
|
—
|
—
|
—
|
—
|
$26.6m
|
$36.7m
|
$639k
|
$0
|
$0
|
—
|
|
Taxable
|
|
$77.6m
|
$76.2m
|
$66.1m
|
$54.6m
|
$48.2m
|
$38.7m
|
$59.7m
|
$66.1m
|
$85.9m
|
$105.5m
|
|
Tax exempt
|
|
$3.7m
|
$3.0m
|
$2.2m
|
$1.7m
|
$1.1m
|
$548k
|
$333k
|
$208k
|
$4k
|
$0
|
|
Other interest income
|
|
$988k
|
$1.5m
|
$4.2m
|
$5.4m
|
$1.6m
|
$2.8m
|
$8.1m
|
$37.1m
|
$29.7m
|
$16.8m
|
|
Interest on deposits
|
|
$12.7m
|
$22.7m
|
$53.9m
|
$79.2m
|
$37.5m
|
$16.9m
|
$29.1m
|
$246.0m
|
$329.4m
|
$274.7m
|
|
Interest on federal funds purchased and securities sold under repurchase agreements
|
|
$1.7m
|
$4.2m
|
$4.8m
|
$1.4m
|
$755k
|
$232k
|
$6.1m
|
$20.4m
|
$20.2m
|
$17.5m
|
|
Net Interest Income
|
|
$387.5m
|
$407.6m
|
$419.4m
|
$426.6m
|
$426.5m
|
$418.4m
|
$494.7m
|
$552.9m
|
$584.4m
|
$636.1m
|
|
PCL, LHFI
|
|
|
|
$18.0m
|
$10.8m
|
$36.1m
|
($21.5m)
|
$21.7m
|
$27.4m
|
$45.9m
|
$14.3m
|
|
PCL, off-balance sheet credit exposures
|
|
—
|
—
|
—
|
—
|
$8.9m
|
($2.9m)
|
$1.2m
|
($2.8m)
|
($4.7m)
|
($1.4m)
|
|
Net Interest Income After PCL
|
|
$372.8m
|
$399.9m
|
$402.4m
|
$415.8m
|
$390.4m
|
$442.8m
|
$471.8m
|
$528.3m
|
$543.2m
|
$623.3m
|
|
Service charges on deposit accounts
|
|
$45.3m
|
$44.0m
|
$43.7m
|
$42.6m
|
$32.3m
|
$33.2m
|
$42.2m
|
$43.4m
|
$44.4m
|
$43.7m
|
|
Bank card and other fees
|
|
$27.9m
|
$28.3m
|
$28.9m
|
$31.7m
|
$31.0m
|
$34.7m
|
$36.1m
|
$33.4m
|
$33.3m
|
$33.4m
|
|
Mortgage banking, net
|
|
$28.2m
|
$29.9m
|
$34.7m
|
$29.8m
|
$125.8m
|
$63.8m
|
$28.3m
|
$26.2m
|
$26.6m
|
$33.1m
|
|
Wealth management
|
|
$30.5m
|
$30.3m
|
$30.3m
|
$30.7m
|
$31.6m
|
$35.2m
|
$35.0m
|
$35.1m
|
$37.3m
|
$40.1m
|
|
Other, net
|
|
$5.6m
|
$13.9m
|
$6.7m
|
$9.8m
|
$8.7m
|
$6.6m
|
$9.8m
|
$11.2m
|
$17.8m
|
$13.4m
|
|
Securities gains (losses), net
|
|
($310k)
|
$15k
|
$0
|
$0
|
—
|
$0
|
$0
|
$39k
|
($182.8m)
|
$0
|
|
Salaries and employee benefits
|
|
$239.6m
|
$235.0m
|
$238.0m
|
$247.7m
|
$272.3m
|
$284.2m
|
$287.4m
|
$304.7m
|
$266.2m
|
$283.4m
|
|
Services and fees
|
|
$58.7m
|
$60.9m
|
$66.4m
|
$73.3m
|
$83.8m
|
$89.5m
|
$101.5m
|
$109.5m
|
$101.6m
|
$109.4m
|
|
Net occupancy - premises
|
|
$25.0m
|
$25.8m
|
$26.7m
|
$26.1m
|
$26.5m
|
$27.0m
|
$29.3m
|
$29.5m
|
$29.1m
|
$30.5m
|
|
Income from continuing operations before income taxes
|
|
—
|
—
|
—
|
$173.8m
|
$189.8m
|
$175.4m
|
$73.7m
|
$197.3m
|
$34.1m
|
$274.7m
|
|
Income taxes from continuing operations
|
|
$31.1m
|
$48.7m
|
$22.3m
|
$23.3m
|
$29.8m
|
$28.0m
|
$1.9m
|
$31.8m
|
($11.2m)
|
$50.5m
|
|
Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$60.9m
|
$153.3m
|
$45.2m
|
$224.1m
|
|
Income from discontinued operations before income taxes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$14.6m
|
$16.3m
|
$237.2m
|
$0
|
|
Income taxes from discontinued operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.7m
|
$4.1m
|
$59.4m
|
$0
|
|
Income From Discontinued Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$11.0m
|
$12.2m
|
$177.8m
|
$0
|
|
Basic EPS from continuing operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0.99
|
$2.51
|
$0.74
|
$3.72
|
|
Basic EPS from discontinued operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0.18
|
$0.20
|
$2.91
|
$0.00
|
|
Diluted EPS from continuing operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0.99
|
$2.50
|
$0.74
|
$3.70
|
|
Diluted EPS from discontinued operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0.18
|
$0.20
|
$2.90
|
$0.00
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
$173.8m
|
$189.8m
|
$175.4m
|
$73.7m
|
$197.3m
|
$34.1m
|
$274.7m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$45.2m
|
$224.1m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$177.8m
|
$0
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$177.8m
|
—
|
|
Total Interest Income
|
|
$412.1m
|
$449.8m
|
$485.6m
|
$510.5m
|
$468.3m
|
$442.5m
|
$541.8m
|
$878.8m
|
$960.3m
|
$948.6m
|
|
Total Noninterest Income (loss)
|
|
$173.9m
|
$184.7m
|
$184.8m
|
$187.0m
|
$274.6m
|
$221.9m
|
$205.1m
|
$207.0m
|
($23.4m)
|
$163.6m
|
|
Net Income (Loss) Attributable to Parent
|
|
$108.4m
|
$105.6m
|
$149.6m
|
$150.5m
|
$160.0m
|
$147.4m
|
$71.9m
|
$165.5m
|
$223.0m
|
$224.1m
|
|
Earnings Per Share, Basic
|
|
$1.60
|
$1.56
|
$2.22
|
$2.33
|
$2.52
|
$2.35
|
$1.17
|
$2.71
|
$3.65
|
$3.72
|
|
Earnings Per Share, Diluted
|
|
$1.60
|
$1.56
|
$2.21
|
$2.32
|
$2.51
|
$2.34
|
$1.17
|
$2.70
|
$3.63
|
$3.70
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
67.6m
|
67.7m
|
67.5m
|
64.6m
|
63.5m
|
62.8m
|
61.2m
|
61.1m
|
61.2m
|
60.3m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
67.8m
|
67.9m
|
67.7m
|
64.8m
|
63.6m
|
63.0m
|
61.4m
|
61.2m
|
61.4m
|
60.5m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$239.6m
|
$235.0m
|
$238.0m
|
$247.7m
|
$272.3m
|
$284.2m
|
$287.4m
|
$304.7m
|
$266.2m
|
$283.4m
|
|
Equipment Expense
|
|
$24.2m
|
$24.5m
|
$24.8m
|
$23.7m
|
$23.3m
|
$24.3m
|
$24.4m
|
$26.1m
|
$24.9m
|
$25.8m
|
|
Nonoperating Income (Expense)
|
|
$5.6m
|
$13.9m
|
$6.7m
|
$9.8m
|
$8.7m
|
$6.6m
|
$9.8m
|
$11.2m
|
$17.8m
|
$13.4m
|
|
Litigation settlement expense
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$100.8m
|
$6.5m
|
$0
|
$0
|
|
Other expense
|
|
$47.9m
|
$51.7m
|
$48.0m
|
$47.7m
|
$58.5m
|
$60.8m
|
$59.8m
|
$61.7m
|
$63.8m
|
$63.2m
|
|
Interest Expense
|
|
$24.5m
|
$42.2m
|
$66.2m
|
$83.9m
|
$41.8m
|
$24.2m
|
$47.1m
|
$326.0m
|
$375.9m
|
$312.5m
|
|
Other interest expense
|
|
$10.1m
|
$15.4m
|
$7.5m
|
$3.3m
|
$3.6m
|
$7.0m
|
$11.9m
|
$59.6m
|
$26.4m
|
$20.3m
|
|
Interest Income (Expense), Net
|
|
$387.5m
|
$407.6m
|
$419.4m
|
$426.6m
|
$426.5m
|
$418.4m
|
$494.7m
|
$552.9m
|
$584.4m
|
$636.1m
|
|
Total interest expense
|
|
$24.5m
|
$42.2m
|
$66.2m
|
$83.9m
|
$41.8m
|
$24.2m
|
$47.1m
|
$326.0m
|
$375.9m
|
$312.5m
|
|
Total Noninterest Expense
|
|
$407.3m
|
$430.2m
|
$415.4m
|
$429.0m
|
$475.2m
|
$489.3m
|
$603.2m
|
$537.9m
|
$485.7m
|
$512.2m
|
|
Income Tax Expense (Benefit)
|
|
$31.1m
|
$48.7m
|
$22.3m
|
$23.3m
|
$29.8m
|
$28.0m
|
$1.9m
|
$31.8m
|
($11.2m)
|
$50.5m
|