|
Total Revenue
|
|
$420.2m
|
$431.9m
|
$472.1m
|
$481.1m
|
$23.7m
|
$24.7m
|
$25.9m
|
$26.1m
|
$27.5m
|
$29.6m
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$5.6m
|
$6.5m
|
$6.0m
|
$5.8m
|
$5.7m
|
$5.5m
|
$5.5m
|
$6.0m
|
$6.9m
|
$7.5m
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
$2.2m
|
$2.0m
|
$2.2m
|
$1.4m
|
$1.0m
|
$980k
|
$7.7m
|
$9.9m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
—
|
($9k)
|
$15.0m
|
$14k
|
$99k
|
$33k
|
$342k
|
$20k
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
—
|
—
|
—
|
—
|
$10.0m
|
$14.6m
|
$14.6m
|
$14.6m
|
$14.6m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$248.1m
|
$256.2m
|
$257.2m
|
$262.8m
|
$219.2m
|
$233.1m
|
$300.0m
|
$325.1m
|
$256.1m
|
$289.6m
|
|
Gain (Loss) on Derivative Instruments, Net, Pretax
|
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$164.0m
|
$173.5m
|
$203.8m
|
$210.3m
|
$173.4m
|
$183.6m
|
$236.3m
|
$257.4m
|
$200.0m
|
$226.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
—
|
—
|
—
|
—
|
—
|
$173.6m
|
$221.7m
|
$242.8m
|
$185.4m
|
$211.4m
|
|
Earnings Per Share, Basic
|
|
$1.79
|
$1.95
|
$2.40
|
$2.61
|
$2.26
|
$2.39
|
$3.40
|
$3.72
|
$2.50
|
$2.64
|
|
Earnings Per Share, Diluted
|
|
$1.78
|
$1.94
|
$2.40
|
$2.61
|
$2.26
|
$2.39
|
$3.39
|
$3.72
|
$2.50
|
$2.63
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
91.4m
|
88.9m
|
85.0m
|
80.5m
|
76.7m
|
72.5m
|
65.3m
|
65.2m
|
74.2m
|
80.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
91.9m
|
89.2m
|
85.1m
|
80.5m
|
76.7m
|
72.6m
|
65.4m
|
65.3m
|
74.3m
|
80.3m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$112.9m
|
$112.3m
|
$123.6m
|
$133.6m
|
$147.6m
|
$176.1m
|
$193.9m
|
$196.5m
|
$234.1m
|
$222.1m
|
|
Current Income Tax Expense (Benefit)
|
|
$60.8m
|
$92.8m
|
$44.6m
|
$50.9m
|
$55.1m
|
$59.4m
|
$57.5m
|
$63.1m
|
$62.7m
|
$52.4m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$41.5m
|
$17.5m
|
$7.8m
|
|
Interest Expense
|
|
$116.5m
|
$117.0m
|
$134.9m
|
$190.4m
|
$151.8m
|
$86.5m
|
$71.8m
|
$352.7m
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
$7.8m
|
$8.2m
|
$7.7m
|
$11.0m
|
$12.9m
|
|
Income Tax Expense (Benefit)
|
|
$84.1m
|
$82.7m
|
$53.4m
|
$52.5m
|
$45.7m
|
$49.5m
|
$63.7m
|
$67.7m
|
$56.0m
|
$63.6m
|
|
Total interest expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$710.9m
|
$685.2m
|
|
Interest Income (Expense), Net
|
|
$420.2m
|
$431.9m
|
$472.1m
|
$481.1m
|
$469.5m
|
$505.1m
|
$594.6m
|
$690.2m
|
$660.8m
|
$654.2m
|