Old National Bancorp Reports Fourth Quarter and Full-Year 2025 Results

EVANSVILLE, Ind., Jan. 21, 2026 (GLOBE NEWSWIRE) —

Old National Bancorp (NASDAQ: ONB) reports 4Q25 net income applicable to common shares of $212.6 million, diluted EPS of $0.55; $241.0 million and $0.62 on an adjusted1 basis, respectively. Full-year net income applicable to common shares of $653.1 million, diluted EPS of $1.79; $808.6 million and $2.21 on an adjusted1 basis, respectively.

Old National Bancorp (NASDAQ: ONB) reports 4Q25 net income applicable to common shares of $212.6 million, diluted EPS of $0.55; $241.0 million and $0.62 on an adjusted1 basis, respectively. Full-year net income applicable to common shares of $653.1 million, diluted EPS of $1.79; $808.6 million and $2.21 on an adjusted1 basis, respectively.

“Old National’s strong fourth quarter earnings punctuate an exceptional year that set new organizational records for adjusted earnings per share, net income, and efficiency ratio,” said Chairman and CEO Jim Ryan. “Our 2025 results were driven by a focus on fundamentals – core deposit growth to support loan expansion, positive operating leverage, disciplined credit management, and healthy liquidity and capital ratios.”

“Old National’s strong fourth quarter earnings punctuate an exceptional year that set new organizational records for adjusted earnings per share, net income, and efficiency ratio,” said Chairman and CEO Jim Ryan. “Our 2025 results were driven by a focus on fundamentals – core deposit growth to support loan expansion, positive operating leverage, disciplined credit management, and healthy liquidity and capital ratios.”

FOURTH QUARTER HIGHLIGHTS2:

Net Income

  • Net income applicable to common shares of $212.6 million; adjusted net income applicable to common shares1 of $241.0 million

  • Earnings per diluted common share (“EPS”) of $0.55; adjusted EPS1 of $0.62

 

 

Net Interest Income/NIM

  • Net interest income on a fully taxable equivalent basis1 of $588.8 million

  • Net interest margin on a fully taxable equivalent basis1 (“NIM”) of 3.65%, up 1 basis point (“bp”)

 

 

Operating Performance

  • Pre-provision net revenue1 (“PPNR”) of $312.3 million; adjusted PPNR1 of $349.6 million, up 4%

  • Noninterest expense of $386.3 million; adjusted noninterest expense1 of $364.8 million

  • Efficiency ratio1 of 51.6%; adjusted efficiency ratio1 of 46.0%

 

 

Deposits and Funding

  • Period-end total deposits of $55.1 billion, up 0.6% annualized; core deposits down 3.2% annualized

  • Granular low-cost deposit franchise; total deposit costs of 180 bps, down 17 bps

 

 

Loans and Credit Quality

  • End-of-period total loans3 of $48.8 billion, up $768.8 million or 6.4% annualized

  • Provision for credit losses4 (“provision”) of $32.7 million

  • Net charge-offs of $32.1 million, or 27 bps of average loans; 16 bps excluding purchased credit deteriorated (“PCD”) loans that had an allowance at acquisition

  • 30+ day delinquencies of 0.22% and nonaccrual loans of 1.07% of total loans

 

 

Return Profile & Capital

  • Return on average tangible common equity1 (“ROATCE”) of 17.8%; adjusted ROATCE1 of 19.9%

  • Preliminary regulatory Tier 1 common equity to risk-weighted assets of 11.08%, up 6 bps

 

 

Notable Items

  • $24.5 million of pre-tax merger-related charges

  • $15.9 million of pre-tax pension plan loss5

  • $3.0 million pre-tax reduction to previously accrued FDIC special assessment6

Net income applicable to common shares of $212.6 million; adjusted net income applicable to common shares1 of $241.0 million

Earnings per diluted common share (“EPS”) of $0.55; adjusted EPS1 of $0.62

Net interest income on a fully taxable equivalent basis1 of $588.8 million

Net interest margin on a fully taxable equivalent basis1 (“NIM”) of 3.65%, up 1 basis point (“bp”)

Pre-provision net revenue1 (“PPNR”) of $312.3 million; adjusted PPNR1 of $349.6 million, up 4%

Noninterest expense of $386.3 million; adjusted noninterest expense1 of $364.8 million

Efficiency ratio1 of 51.6%; adjusted efficiency ratio1 of 46.0%

Period-end total deposits of $55.1 billion, up 0.6% annualized; core deposits down 3.2% annualized

Granular low-cost deposit franchise; total deposit costs of 180 bps, down 17 bps

End-of-period total loans3 of $48.8 billion, up $768.8 million or 6.4% annualized

Provision for credit losses4 (“provision”) of $32.7 million

Net charge-offs of $32.1 million, or 27 bps of average loans; 16 bps excluding purchased credit deteriorated (“PCD”) loans that had an allowance at acquisition

30+ day delinquencies of 0.22% and nonaccrual loans of 1.07% of total loans

Return on average tangible common equity1 (“ROATCE”) of 17.8%; adjusted ROATCE1 of 19.9%

Preliminary regulatory Tier 1 common equity to risk-weighted assets of 11.08%, up 6 bps

$24.5 million of pre-tax merger-related charges

$15.9 million of pre-tax pension plan loss5

$3.0 million pre-tax reduction to previously accrued FDIC special assessment6

1 Non-GAAP financial measure that management believes is useful in evaluating the financial results of the Company – refer to the Non-GAAP reconciliations contained in this release 2 Comparisons are on a linked-quarter basis, unless otherwise noted 3 Includes loans held-for-sale 4 Includes the provision for unfunded commitments 5 Includes a loss associated with the termination of the Bremer pension plan 6 Represents the Company’s estimate of its FDIC special assessment using the FDIC’s updated estimate of losses to its Deposit Insurance Fund

RESULTS OF OPERATIONS2Old National Bancorp reported fourth quarter 2025 net income applicable to common shares of $212.6 million, or $0.55 per diluted common share.

Included in fourth quarter results were pre-tax charges of $24.5 million for merger-related expenses, a $15.9 million pre-tax loss5 associated with the termination of the Bremer pension plan and a $3.0 million pre-tax reduction to previously accrued FDIC special assessment6. Excluding these items and realized debt securities gains from the current quarter, adjusted net income1 was $241.0 million, or $0.62 per diluted common share.

DEPOSITS AND FUNDINGIncreases in private banking and community deposits were more than offset by seasonal outflows of public funds.

Period-end total deposits were $55.1 billion, up 0.6% annualized; core deposits down 3.2% annualized.

On average, total deposits for the fourth quarter were $55.1 billion, up $0.2 billion.

Granular low-cost deposit franchise; total deposit costs of 180 bps, down 17 bps.

A loan to deposit ratio of 89%, combined with existing funding sources, provides strong liquidity.

LOANSLoan growth driven by strong commercial loan production.

Period-end total loans3 were $48.8 billion, up $768.8 million or 6.4% annualized, including commercial and industrial loan growth of $477.5 million.

Total commercial loan production in the fourth quarter was $3.5 billion, up 25%; period-end commercial pipeline totaled $4.8 billion, up 15%.

Average total loans in the fourth quarter were $48.2 billion, consistent with the third quarter of 2025.

CREDIT QUALITYCredit quality continues to be a hallmark of Old National.

Provision4 expense was $32.7 million compared to $26.7 million.

Net charge-offs were $32.1 million, or 27 bps of average loans, compared to 24 bps.

Excluding PCD loans that had an allowance for credit losses established at acquisition, net charge-offs to average loans were 16 bps compared to 17 bps.

30+ day delinquencies as a percentage of loans were 0.22% compared to 0.18%.

Nonaccrual loans as a percentage of total loans were 1.07% compared to 1.23%.

The allowance for credit losses, including the allowance for credit losses on unfunded loan commitments, stood at $605.2 million, or 1.24% of total loans, compared to $604.5 million, or 1.26% of total loans.

NET INTEREST INCOME AND MARGINHigher net interest income reflective of growth in interest-earning assets and lower funding costs.

Net interest income on a fully taxable equivalent basis1 increased to $588.8 million compared to $582.6 million, driven by growth in earning assets and lower funding costs, partly offset by lower asset yields.

Net interest margin on a fully taxable equivalent basis1 increased 1 bps to 3.65%.

Cost of total deposits was 1.80%, decreasing 17 bps and the cost of total interest-bearing deposits decreased 19 bps to 2.38%.

NONINTEREST INCOMERecord capital markets and higher mortgage banking revenue offset by lower other income.

Total noninterest income was $109.7 million, $125.6 million excluding a $15.9 million pre-tax loss associated with the termination of the Bremer pension plan, compared to $130.5 million in the third quarter of 2025.

Excluding the pension plan loss in the fourth quarter of 2025 and realized debt securities gains, noninterest income was down 3.7% driven by lower other income, which was elevated in the prior quarter, partly offset by record capital markets and higher mortgage banking revenue.

NONINTEREST EXPENSELower reflective of the impact of Bremer cost savings; disciplined expense management drives record adjusted efficiency ratio.

Noninterest expense was $386.3 million and included $24.5 million of merger-related charges as well as a $3.0 million pre-tax reduction of previously accrued FDIC special assessment.

Excluding the above noted items, adjusted noninterest expense1 was $364.8 million, compared to $376.5 million, driven by cost savings associated with the Bremer transaction.

The efficiency ratio1 was 51.6%, while the adjusted efficiency ratio1 was 46.0% compared to 58.8% and 48.1%, respectively.

Income tax expense was $54.9 million, resulting in an effective tax rate of 20.2% compared to 21.5%. On an adjusted fully taxable equivalent (“FTE”) basis, the effective tax rate was 22.7% compared to 24.0%.

Lower effective tax rate was driven by the finalization of federal and state tax returns in the quarter.

Income tax expense included $10.5 million of tax credit benefit compared to $7.8 million.

CAPITALCapital ratios remain strong.

Preliminary total risk-based capital up 7 bps to 12.85% and preliminary regulatory Tier 1 capital up 4 bps to 11.53%, as strong retained earnings drive capital, partly offset by growth in loans.

Tangible common equity to tangible assets was 7.72%, up 2.5%.

The Company repurchased 1.1 million shares of common stock during the quarter.

CONFERENCE CALL AND WEBCASTOld National will host a conference call and live webcast at 9:00 a.m. Central Time on Wednesday, January 21, 2026, to review fourth quarter and full-year financial results. The live audio webcast link and corresponding presentation slides will be available on the Company’s Investor Relations website at oldnational.com and will be archived there for 12 months. To listen to the live conference call, dial U.S. (800) 715-9871 or International (646) 307-1963, access code 9394540. The telephone replay will be available approximately one hour after completion of the call until midnight Eastern Time on February 4, 2026. To access the replay, dial U.S. (800) 770-2030 or International (609) 800-9909; Access code 9394540.

ABOUT OLD NATIONALOld National Bancorp (NASDAQ: ONB) is the holding company of Old National Bank. As the sixth largest commercial bank headquartered in the Midwest, Old National proudly serves clients primarily in the Midwest and Southeast. With approximately $72 billion of assets and $37 billion of assets under management, Old National ranks among the top 25 banking companies headquartered in the United States. Tracing our roots to 1834, Old National focuses on building long-term, highly valued partnerships with clients while also strengthening and supporting the communities we serve. In addition to providing extensive services in consumer and commercial banking, Old National offers comprehensive wealth management and capital markets services. For more information and financial data, please visit Investor Relations at oldnational.com. In 2025, Points of Light named Old National one of “The Civic 50” – an honor reserved for the 50 most community-minded companies in the United States.

USE OF NON-GAAP FINANCIAL MEASURESThe Company’s accounting and reporting policies conform to U.S. generally accepted accounting principles (“GAAP”) and general practices within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company’s operating performance. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables at the end of this release.

The Company presents EPS, the efficiency ratio, return on average common equity, return on average tangible common equity, and net income applicable to common shares, all adjusted for certain notable items. These items include merger-related charges associated with completed and pending acquisitions, a pension plan gain/loss, FDIC special assessment expense, debt securities gains/losses, CECL Day 1 non-PCD provision expense, distribution of excess pension assets expense, and separation expense. Management believes excluding these items from EPS, the efficiency ratio, return on average common equity, and return on average tangible common equity may be useful in assessing the Company’s underlying operational performance since these items do not pertain to its core business operations and their exclusion may facilitate better comparability between periods. Management believes that excluding merger-related charges from these metrics may be useful to the Company, as well as analysts and investors, since these expenses can vary significantly based on the size, type, and structure of each acquisition. Additionally, management believes excluding these items from these metrics may enhance comparability for peer comparison purposes.

Income tax expense, provision for credit losses, and the certain notable items listed above are excluded from the calculation of pre-provision net revenues, adjusted due to the fluctuation in income before income tax and the level of provision for credit losses required. Management believes adjusted pre-provision net revenues may be useful in assessing the Company’s underlying operating performance and their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The Company presents adjusted noninterest expense, which excludes merger-related charges associated with completed and pending acquisitions, FDIC special assessment expense, distribution of excess pension assets expense, and separation expense, as well as adjusted noninterest income, which excludes a pension plan gain/loss and debt securities gains/losses. Management believes that excluding these items from noninterest expense and noninterest income may be useful in assessing the Company’s underlying operational performance as these items either do not pertain to its core business operations or their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The tax-equivalent adjustment to net interest income and net interest margin recognizes the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes.

In management’s view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company’s use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution’s capital strength since they eliminate intangible assets from stockholders’ equity and retain the effect of accumulated other comprehensive loss in stockholders’ equity.

Although intended to enhance investors’ understanding of the Company’s business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. In addition, these non-GAAP financial measures may differ from those used by other financial institutions to assess their business and performance. See the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein.

FORWARD-LOOKING STATEMENTS This earnings release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), Section 27A of the Securities Act of 1933 and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934 and Rule 3b-6 promulgated thereunder, notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the Securities and Exchange Commission (“SEC”), in press releases, and in oral and written statements made by us that are not statements of historical fact and constitute forward‐looking statements within the meaning of the Act. These statements include, but are not limited to, descriptions of Old National’s financial condition, results of operations, asset and credit quality trends, profitability and business plans or opportunities. Forward-looking statements can be identified by the use of words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “guidance,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “should,” “would,” and “will,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties. There are a number of factors that could cause actual results or outcomes to differ materially from those in such statements, including, but not limited to: competition; government legislation, regulations and policies, including trade and tariff policies; the ability of Old National to execute its business plan; unanticipated changes in our liquidity position, including but not limited to changes in our access to sources of liquidity and capital to address our liquidity needs; changes in economic conditions and economic and business uncertainty which could materially impact credit quality trends and the ability to generate loans and gather deposits; inflation and governmental responses to inflation, including increasing interest rates; market, economic, operational, liquidity, credit, and interest rate risks associated with our business; our ability to successfully manage our credit risk and the sufficiency of our allowance for credit losses; the expected cost savings, synergies and other financial benefits from the merger (the “Merger”) between Old National and Bremer not being realized within the expected time frames and costs or difficulties relating to integration matters being greater than expected; potential adverse reactions or changes to business or employee relationships, including those resulting from the Merger; the impact of purchase accounting with respect to the Merger, or any change in the assumptions used regarding the assets acquired and liabilities assumed to determine their fair value and credit marks; the potential impact of future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses, the success of revenue-generating and cost reduction initiatives and the diversion of management’s attention from ongoing business operations and opportunities; failure or circumvention of our internal controls; operational risks or risk management failures by us or critical third parties, including without limitation with respect to data processing, information systems, cybersecurity, technological changes, vendor issues, business interruption, and fraud risks; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities; disruptive technologies in payment systems and other services traditionally provided by banks; failure or disruption of our information systems; computer hacking and other cybersecurity threats; the effects of climate change on Old National and its customers, borrowers, or service providers; the impacts of pandemics, epidemics and other infectious disease outbreaks; other matters discussed in this earnings release; and other factors identified in our Annual Report on Form 10-K for the year ended December 31, 2024 and other filings with the SEC. These forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect. Old National does not undertake an obligation to update these forward-looking statements to reflect events or conditions after the date of this earnings release. You are advised to consult further disclosures we may make on related subjects in our filings with the SEC.

CONTACTS:

 

 

Media: Rick Jillson

 

Investors: Lynell Durchholz

(812) 465-7267

 

(812) 464-1366

[email protected]

 

[email protected]

 

 

 

Investors: Lynell Durchholz

[email protected]

[email protected]

 

 

 

 

 

 

 

 

Financial Highlights (unaudited)

($ and shares in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

December 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Income Statement

 

 

 

 

 

 

 

 

Net interest income

$

580,832

 

$

574,609

 

$

514,790

 

$

387,643

 

$

394,180

 

 

$

2,057,874

 

$

1,530,783

 

FTE adjustment1,3

 

8,013

 

 

7,975

 

 

7,063

 

 

5,360

 

 

5,777

 

 

 

28,411

 

 

24,514

 

Net interest income – tax equivalent basis3

 

588,845

 

 

582,584

 

 

521,853

 

 

393,003

 

 

399,957

 

 

 

2,086,285

 

 

1,555,297

 

Provision for credit losses

 

32,745

 

 

26,738

 

 

106,835

 

 

31,403

 

 

27,017

 

 

 

197,721

 

 

110,619

 

Noninterest income

 

109,759

 

 

130,461

 

 

132,517

 

 

93,794

 

 

95,766

 

 

 

466,531

 

 

354,697

 

Noninterest expense

 

386,320

 

 

445,734

 

 

384,766

 

 

268,471

 

 

276,824

 

 

 

1,485,291

 

 

1,094,423

 

Net income available to common shareholders

$

212,589

 

$

178,533

 

$

121,375

 

$

140,625

 

$

149,839

 

 

$

653,122

 

$

523,053

 

Per Common Share Data

 

 

 

 

 

 

 

 

Weighted average diluted shares

 

389,550

 

 

390,496

 

 

361,436

 

 

321,016

 

 

318,803

 

 

 

365,464

 

 

311,001

 

EPS, diluted

$

0.55

 

$

0.46

 

$

0.34

 

$

0.44

 

$

0.47

 

 

$

1.79

 

$

1.68

 

Cash dividends

 

0.14

 

 

0.14

 

 

0.14

 

 

0.14

 

 

0.14

 

 

 

0.56

 

 

0.56

 

Dividend payout ratio2

 

25

%

 

30

%

 

41

%

 

32

%

 

30

%

 

 

31

%

 

33

%

Book value

$

21.17

 

$

20.64

 

$

20.12

 

$

19.71

 

$

19.11

 

 

$

21.17

 

$

19.11

 

Stock price

 

22.31

 

 

21.95

 

 

21.34

 

 

21.19

 

 

21.71

 

 

 

22.31

 

 

21.71

 

Tangible book value3

 

13.71

 

 

13.15

 

 

12.60

 

 

12.54

 

 

11.91

 

 

 

13.71

 

 

11.91

 

Performance Ratios

 

 

 

 

 

 

 

 

ROAA

 

1.21

%

 

1.03

%

 

0.77

%

 

1.08

%

 

1.14

%

 

 

1.02

%

 

1.03

%

ROAE

 

10.4

%

 

9.0

%

 

6.7

%

 

9.1

%

 

9.8

%

 

 

8.9

%

 

9.1

%

ROATCE3

 

17.8

%

 

15.9

%

 

12.0

%

 

15.0

%

 

16.4

%

 

 

15.3

%

 

15.4

%

NIM (FTE)3

 

3.65

%

 

3.64

%

 

3.53

%

 

3.27

%

 

3.30

%

 

 

3.54

%

 

3.31

%

Efficiency ratio3

 

51.6

%

 

58.8

%

 

55.8

%

 

53.7

%

 

54.4

%

 

 

55.1

%

 

55.9

%

NCOs to average loans

 

0.27

%

 

0.25

%

 

0.24

%

 

0.24

%

 

0.21

%

 

 

0.25

%

 

0.17

%

ACL on loans to EOP loans

 

1.17

%

 

1.19

%

 

1.18

%

 

1.10

%

 

1.08

%

 

 

1.17

%

 

1.08

%

ACL4to EOP loans

 

1.24

%

 

1.26

%

 

1.24

%

 

1.16

%

 

1.14

%

 

 

1.24

%

 

1.14

%

NPLs to EOP loans

 

1.07

%

 

1.23

%

 

1.24

%

 

1.29

%

 

1.23

%

 

 

1.07

%

 

1.23

%

Balance Sheet (EOP)

 

 

 

 

 

 

 

 

Total loans

$

48,764,162

 

$

47,967,915

 

$

47,902,819

 

$

36,413,944

 

$

36,285,887

 

 

$

48,764,162

 

$

36,285,887

 

Total assets

 

72,151,967

 

 

71,210,162

 

 

70,979,805

 

 

53,877,944

 

 

53,552,272

 

 

 

72,151,967

 

 

53,552,272

 

Total deposits

 

55,088,195

 

 

55,006,184

 

 

54,357,683

 

 

41,034,572

 

 

40,823,560

 

 

 

55,088,195

 

 

40,823,560

 

Total borrowed funds

 

7,451,367

 

 

6,766,381

 

 

7,346,098

 

 

5,447,054

 

 

5,411,537

 

 

 

7,451,367

 

 

5,411,537

 

Total shareholders’ equity

 

8,494,788

 

 

8,309,271

 

 

8,126,387

 

 

6,534,654

 

 

6,340,350

 

 

 

8,494,788

 

 

6,340,350

 

Capital Ratios3

 

 

 

 

 

 

 

 

Risk-based capital ratios (EOP):

 

 

 

 

 

 

 

 

Tier 1 common equity

 

11.08

%

 

11.02

%

 

10.74

%

 

11.62

%

 

11.38

%

 

 

11.08

%

 

11.38

%

Tier 1 capital

 

11.53

%

 

11.49

%

 

11.20

%

 

12.23

%

 

11.98

%

 

 

11.53

%

 

11.98

%

Total capital

 

12.85

%

 

12.78

%

 

12.59

%

 

13.68

%

 

13.37

%

 

 

12.85

%

 

13.37

%

Leverage ratio (average assets)

 

8.90

%

 

8.72

%

 

9.26

%

 

9.44

%

 

9.21

%

 

 

8.90

%

 

9.21

%

Equity to assets (averages)

 

11.73

%

 

11.48

%

 

11.38

%

 

12.01

%

 

11.78

%

 

 

11.63

%

 

11.51

%

TCE to TA

 

7.72

%

 

7.53

%

 

7.26

%

 

7.76

%

 

7.41

%

 

 

7.72

%

 

7.41

%

Nonfinancial Data

 

 

 

 

 

 

 

 

Full-time equivalent employees

 

4,971

 

 

5,243

 

 

5,313

 

 

4,028

 

 

4,066

 

 

 

4,971

 

 

4,066

 

Banking centers

 

346

 

 

351

 

 

351

 

 

280

 

 

280

 

 

 

346

 

 

280

 

1Calculated using the federal statutory tax rate in effect of 21% for all periods.

 

 

 

2Cash dividends per common share divided by net income per common share (basic).

 

 

 

3Represents a non-GAAP financial measure. Refer to the “Non-GAAP Measures” table for reconciliations to GAAP financial measures.

 

 

 

4Includes the allowance for credit losses on loans and unfunded loan commitments.

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 capital ratios are preliminary.

 

 

 

FTE – Fully taxable equivalent basis ROAA – Return on average assets ROAE – Return on average equity ROATCE – Return on average tangible common equity NCOs – Net Charge-offs ACL – Allowance for Credit Losses EOP – End of period actual balances NPLs – Non-performing Loans TCE – Tangible common equity TA – Tangible assets

 

 

 

Financial Highlights (unaudited)

($ and shares in thousands, except per share data)

Net interest income – tax equivalent basis3

Provision for credit losses

Net income available to common shareholders

Weighted average diluted shares

Total shareholders’ equity

Risk-based capital ratios (EOP):

Leverage ratio (average assets)

Equity to assets (averages)

Full-time equivalent employees

1Calculated using the federal statutory tax rate in effect of 21% for all periods.

2Cash dividends per common share divided by net income per common share (basic).

3Represents a non-GAAP financial measure. Refer to the “Non-GAAP Measures” table for reconciliations to GAAP financial measures.

4Includes the allowance for credit losses on loans and unfunded loan commitments.

December 31, 2025 capital ratios are preliminary.

FTE – Fully taxable equivalent basis ROAA – Return on average assets ROAE – Return on average equity ROATCE – Return on average tangible common equity NCOs – Net Charge-offs ACL – Allowance for Credit Losses EOP – End of period actual balances NPLs – Non-performing Loans TCE – Tangible common equity TA – Tangible assets

 

 

 

 

 

 

 

 

 

Income Statement (unaudited)

($ and shares in thousands, except per share data)

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

December 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Interest income

$

897,301

 

$

917,192

 

$

824,961

 

$

630,399

 

$

662,082

 

 

$

3,269,853

 

$

2,601,651

 

Less: interest expense

 

316,469

 

 

342,583

 

 

310,171

 

 

242,756

 

 

267,902

 

 

 

1,211,979

 

 

1,070,868

 

Net interest income

 

580,832

 

 

574,609

 

 

514,790

 

 

387,643

 

 

394,180

 

 

 

2,057,874

 

 

1,530,783

 

Provision for credit losses

 

32,745

 

 

26,738

 

 

106,835

 

 

31,403

 

 

27,017

 

 

 

197,721

 

 

110,619

 

Net interest income
after provision for credit losses

 

548,087

 

 

547,871

 

 

407,955

 

 

356,240

 

 

367,163

 

 

 

1,860,153

 

 

1,420,164

 

Wealth and investment services fees

 

39,012

 

 

39,684

 

 

35,817

 

 

29,648

 

 

30,012

 

 

 

144,161

 

 

116,791

 

Service charges on deposit accounts

 

27,516

 

 

27,856

 

 

23,878

 

 

21,156

 

 

20,577

 

 

 

100,406

 

 

78,175

 

Debit card and ATM fees

 

13,178

 

 

13,197

 

 

12,922

 

 

9,991

 

 

10,991

 

 

 

49,288

 

 

43,400

 

Mortgage banking revenue

 

11,053

 

 

10,442

 

 

10,032

 

 

6,879

 

 

7,026

 

 

 

38,406

 

 

26,237

 

Capital markets income

 

13,080

 

 

12,629

 

 

7,114

 

 

4,506

 

 

5,244

 

 

 

37,329

 

 

20,299

 

Company-owned life insurance

 

7,099

 

 

7,565

 

 

6,625

 

 

5,381

 

 

6,499

 

 

 

26,670

 

 

20,987

 

Other income

 

(1,252

)

 

19,081

 

 

36,170

 

 

16,309

 

 

15,539

 

 

 

70,308

 

 

49,020

 

Debt securities gains (losses), net

 

73

 

 

7

 

 

(41

)

 

(76

)

 

(122

)

 

 

(37

)

 

(212

)

Total noninterest income

 

109,759

 

 

130,461

 

 

132,517

 

 

93,794

 

 

95,766

 

 

 

466,531

 

 

354,697

 

Salaries and employee benefits

 

187,251

 

 

211,345

 

 

202,112

 

 

148,305

 

 

146,605

 

 

 

749,013

 

 

603,095

 

Occupancy

 

35,243

 

 

34,442

 

 

30,432

 

 

29,053

 

 

29,733

 

 

 

129,170

 

 

110,429

 

Equipment

 

14,184

 

 

12,703

 

 

12,566

 

 

8,901

 

 

9,325

 

 

 

48,354

 

 

36,588

 

Marketing

 

14,418

 

 

15,093

 

 

13,759

 

 

11,940

 

 

12,653

 

 

 

55,210

 

 

45,607

 

Technology

 

30,882

 

 

36,122

 

 

31,452

 

 

22,020

 

 

21,429

 

 

 

120,476

 

 

88,797

 

Communication

 

6,726

 

 

7,742

 

 

5,014

 

 

4,134

 

 

4,176

 

 

 

23,616

 

 

17,337

 

Professional fees

 

18,454

 

 

13,598

 

 

21,931

 

 

7,919

 

 

11,055

 

 

 

61,902

 

 

35,291

 

FDIC assessment

 

11,190

 

 

14,095

 

 

13,409

 

 

9,700

 

 

11,970

 

 

 

48,394

 

 

44,681

 

Amortization of intangibles

 

26,016

 

 

26,184

 

 

19,630

 

 

6,830

 

 

7,237

 

 

 

78,660

 

 

27,528

 

Amortization of tax credit investments

 

9,822

 

 

7,057

 

 

5,815

 

 

3,424

 

 

4,556

 

 

 

26,118

 

 

13,329

 

Other expense

 

32,134

 

 

67,353

 

 

28,646

 

 

16,245

 

 

18,085

 

 

 

144,378

 

 

71,741

 

Total noninterest expense

 

386,320

 

 

445,734

 

 

384,766

 

 

268,471

 

 

276,824

 

 

 

1,485,291

 

 

1,094,423

 

Income before income taxes

 

271,526

 

 

232,598

 

 

155,706

 

 

181,563

 

 

186,105

 

 

 

841,393

 

 

680,438

 

Income tax expense

 

54,903

 

 

50,031

 

 

30,298

 

 

36,904

 

 

32,232

 

 

 

172,136

 

 

141,250

 

Net income

$

216,623

 

$

182,567

 

$

125,408

 

$

144,659

 

$

153,873

 

 

$

669,257

 

$

539,188

 

Preferred dividends

 

(4,034

)

 

(4,034

)

 

(4,033

)

 

(4,034

)

 

(4,034

)

 

 

(16,135

)

 

(16,135

)

Net income applicable to common shares

$

212,589

 

$

178,533

 

$

121,375

 

$

140,625

 

$

149,839

 

 

$

653,122

 

$

523,053

 

 

 

 

 

 

 

 

 

 

EPS, diluted

$

0.55

 

$

0.46

 

$

0.34

 

$

0.44

 

$

0.47

 

 

$

1.79

 

$

1.68

 

Weighted Average Common Shares Outstanding

 

 

 

 

 

 

 

 

Basic

 

387,862

 

 

389,038

 

 

360,155

 

 

315,925

 

 

315,673

 

 

 

363,513

 

 

309,499

 

Diluted

 

389,550

 

 

390,496

 

 

361,436

 

 

321,016

 

 

318,803

 

 

 

365,464

 

 

311,001

 

(EOP)

 

389,662

 

 

390,768

 

 

391,818

 

 

319,236

 

 

318,980

 

 

 

389,662

 

 

318,980

 

 

 

 

 

 

 

 

 

 

Income Statement (unaudited)

($ and shares in thousands, except per share data)

Provision for credit losses

Net interest incomeafter provision for credit losses

Wealth and investment services fees

Service charges on deposit accounts

Company-owned life insurance

Debt securities gains (losses), net

Salaries and employee benefits

Amortization of intangibles

Amortization of tax credit investments

Income before income taxes

Net income applicable to common shares

Weighted Average Common Shares Outstanding

 

End of Period Balance Sheet (unaudited)

($ in thousands)

 

 

D…ecember 31,

September 30,

June 30,

March 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

Cash and due from banks

$

591,645

 

$

491,910

 

$

637,556

 

$

486,061

 

$

394,450

 

Money market and other interest-earning investments

 

1,234,532

 

 

1,190,707

 

 

1,171,015

 

 

753,719

 

 

833,518

 

Investments:

 

 

 

 

 

Treasury and government-sponsored agencies

 

2,427,371

 

 

2,402,375

 

 

2,445,733

 

 

2,364,170

 

 

2,289,903

 

Mortgage-backed securities

 

10,078,358

 

 

10,117,015

 

 

9,632,206

 

 

6,458,023

 

 

6,175,103

 

States and political subdivisions

 

1,570,888

 

 

1,579,802

 

 

1,590,272

 

 

1,589,555

 

 

1,637,379

 

Other securities

 

825,761

 

 

849,911

 

 

852,687

 

 

755,348

 

 

781,656

 

Total investments

 

14,902,378

 

 

14,949,103

 

 

14,520,898

 

 

11,167,096

 

 

10,884,041

 

Loans held-for-sale, at fair value

 

52,911

 

 

80,341

 

 

77,618

 

 

40,424

 

 

34,483

 

Loans:

 

 

 

 

 

Commercial

 

14,983,861

 

 

14,506,375

 

 

14,662,916

 

 

10,650,615

 

 

10,288,560

 

Commercial and agriculture real estate

 

22,050,007

 

 

22,083,734

 

 

21,879,785

 

 

16,135,327

 

 

16,307,486

 

Residential real estate

 

8,467,496

 

 

8,190,127

 

 

8,212,242

 

 

6,771,694

 

 

6,797,586

 

Consumer

 

3,262,798

 

 

3,187,679

 

 

3,147,876

 

 

2,856,308

 

 

2,892,255

 

Total loans

 

48,764,162

 

 

47,967,915

 

 

47,902,819

 

 

36,413,944

 

 

36,285,887

 

Allowance for credit losses on loans

 

(569,520

)

 

(572,178

)

 

(565,109

)

 

(401,932

)

 

(392,522

)

Premises and equipment, net

 

690,824

 

 

691,950

 

 

682,539

 

 

584,664

 

 

588,970

 

Goodwill and other intangible assets

 

2,907,986

 

 

2,926,960

 

 

2,944,372

 

 

2,289,268

 

 

2,296,098

 

Company-owned life insurance

 

1,051,009

 

 

1,044,780

 

 

1,046,693

 

 

859,211

 

 

859,851

 

Accrued interest receivable and other assets

 

2,526,040

 

 

2,438,674

 

 

2,561,404

 

 

1,685,489

 

 

1,767,496

 

Total assets

$

72,151,967

 

$

71,210,162

 

$

70,979,805

 

$

53,877,944

 

$

53,552,272

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Noninterest-bearing demand deposits

$

13,247,483

 

$

12,691,658

 

$

12,652,556

 

$

9,186,314

 

$

9,399,019

 

Interest-bearing:

 

 

 

 

 

Checking and NOW accounts

 

9,096,662

 

 

9,669,551

 

 

9,194,738

 

 

7,736,014

 

 

7,538,987

 

Savings accounts

 

4,909,138

 

 

4,958,555

 

 

5,058,819

 

 

4,715,329

 

 

4,753,279

 

Money market accounts

 

16,175,497

 

 

16,739,884

 

 

16,564,125

 

 

11,638,653

 

 

11,807,228

 

Other time deposits

 

7,983,949

 

 

7,767,698

 

 

7,613,377

 

 

6,212,898

 

 

5,819,970

 

Total core deposits

 

51,412,729

 

 

51,827,346

 

 

51,083,615

 

 

39,489,208

 

 

39,318,483

 

Brokered deposits

 

3,675,466

 

 

3,178,838

 

 

3,274,068

 

 

1,545,364

 

 

1,505,077

 

Total deposits

 

55,088,195

 

 

55,006,184

 

 

54,357,683

 

 

41,034,572

 

 

40,823,560

 

 

 

 

 

 

 

Federal funds purchased and interbank borrowings

 

100,197

 

 

1

 

 

340,246

 

 

170

 

 

385

 

Securities sold under agreements to repurchase

 

261,366

 

 

277,594

 

 

297,637

 

 

290,256

 

 

268,975

 

Federal Home Loan Bank advances

 

6,237,375

 

 

5,663,361

 

 

5,835,918

 

 

4,514,354

 

 

4,452,559

 

Other borrowings

 

852,429

 

 

825,425

 

 

872,297

 

 

642,274

 

 

689,618

 

Total borrowed funds

 

7,451,367

 

 

6,766,381

 

 

7,346,098

 

 

5,447,054

 

 

5,411,537

 

Accrued expenses and other liabilities

 

1,117,617

 

 

1,128,326

 

 

1,149,637

 

 

861,664

 

 

976,825

 

Total liabilities

 

63,657,179

 

 

62,900,891

 

 

62,853,418

 

 

47,343,290

 

 

47,211,922

 

Preferred stock, common stock, surplus, and retained earnings

 

8,973,459

 

 

8,833,662

 

 

8,725,995

 

 

7,183,163

 

 

7,086,393

 

Accumulated other comprehensive income (loss), net of tax

 

(478,671

)

 

(524,391

)

 

(599,608

)

 

(648,509

)

 

(746,043

)

Total shareholders’ equity

 

8,494,788

 

 

8,309,271

 

 

8,126,387

 

 

6,534,654

 

 

6,340,350

 

Total liabilities and shareholders’ equity

$

72,151,967

 

$

71,210,162

 

$

70,979,805

 

$

53,877,944

 

$

53,552,272

 

 

End of Period Balance Sheet (unaudited)

Money market and other interest-earning investments

Treasury and government-sponsored agencies

Mortgage-backed securities

States and political subdivisions

Loans held-for-sale, at fair value

Commercial and agriculture real estate

Allowance for credit losses on loans

Premises and equipment, net

Goodwill and other intangible assets

Company-owned life insurance

Accrued interest receivable and other assets

Noninterest-bearing demand deposits

Federal funds purchased and interbank borrowings

Securities sold under agreements to repurchase

Federal Home Loan Bank advances

Accrued expenses and other liabilities

Preferred stock, common stock, surplus, and retained earnings

Accumulated other comprehensive income (loss), net of tax

Total shareholders’ equity

Total liabilities and shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balance Sheet and Interest Rates (unaudited)

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

December 31, 2025

 

September 30, 2025

 

December 31, 2024

 

 

Average

Income1/

Yield/

 

Average

Income1/

Yield/

 

Average

Income1/

Yield/

Earning Assets:

 

Balance

Expense

Rate

 

Balance

Expense

Rate

 

Balance

Expense

Rate

Money market and other interest-earning investments

 

$

1,261,352

 

$

12,411

3.90

%

 

$

1,159,564

 

$

12,207

4.18

%

 

$

1,072,509

 

$

12,843

4.76

%

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Treasury and government-sponsored agencies

 

 

2,417,085

 

 

19,907

3.29

%

 

 

2,391,564

 

 

20,721

3.47

%

 

 

2,325,120

 

 

20,841

3.59

%

Mortgage-backed securities

 

 

10,148,898

 

 

106,935

4.21

%

 

 

9,854,107

 

 

105,596

4.29

%

 

 

6,149,775

 

 

50,416

3.28

%

States and political subdivisions

 

 

1,576,423

 

 

13,002

3.30

%

 

 

1,577,384

 

 

13,109

3.32

%

 

 

1,654,591

 

 

13,698

3.31

%

Other securities

 

 

836,161

 

 

12,006

5.74

%

 

 

874,728

 

 

16,265

7.44

%

 

 

783,708

 

 

10,518

5.37

%

Total investments

 

 

14,978,567

 

 

151,850

4.06

%

 

 

14,697,783

 

 

155,691

4.24

%

 

 

10,913,194

 

 

95,473

3.50

%

Loans:2

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

14,658,743

 

 

237,687

6.49

%

 

 

14,722,785

 

 

249,569

6.78

%

 

 

10,401,056

 

 

176,996

6.81

%

Commercial and agriculture real estate

 

 

22,020,548

 

 

351,761

6.39

%

 

 

21,999,016

 

 

356,014

6.47

%

 

 

16,326,802

 

 

263,062

6.44

%

Residential real estate loans

 

 

8,310,815

 

 

95,981

4.62

%

 

 

8,287,155

 

 

95,129

4.59

%

 

 

6,814,829

 

 

68,346

4.01

%

Consumer

 

 

3,226,790

 

 

55,624

6.84

%

 

 

3,166,508

 

 

56,557

7.09

%

 

 

2,883,413

 

 

51,139

7.06

%

Total loans

 

 

48,216,896

 

 

741,053

6.14

%

 

 

48,175,464

 

 

757,269

6.28

%

 

 

36,426,100

 

 

559,543

6.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earning assets

 

$

64,456,815

 

$

905,314

5.61

%

 

$

64,032,811

 

$

925,167

5.78

%

 

$

48,411,803

 

$

667,859

5.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Allowance for credit losses on loans

 

 

(570,659

)

 

 

 

 

(566,102

)

 

 

 

 

(382,799

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

558,909

 

 

 

 

$

492,415

 

 

 

 

$

370,932

 

 

 

Other assets

 

 

7,111,237

 

 

 

 

 

7,177,663

 

 

 

 

 

5,402,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

71,556,302

 

 

 

 

$

71,136,787

 

 

 

 

$

53,802,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Checking and NOW accounts

 

$

9,031,058

 

$

32,515

1.43

%

 

$

9,382,625

 

$

36,221

1.53

%

 

$

7,338,532

 

$

23,747

1.29

%

Savings accounts

 

 

4,915,822

 

 

3,410

0.28

%

 

 

5,009,293

 

 

3,866

0.31

%

 

 

4,750,387

 

 

4,467

0.37

%

Money market accounts

 

 

16,577,620

 

 

108,754

2.60

%

 

 

16,674,801

 

 

121,886

2.90

%

 

 

11,900,305

 

 

103,818

3.47

%

Other time deposits

 

 

7,896,718

 

 

70,232

3.53

%

 

 

7,723,441

 

 

73,247

3.76

%

 

 

5,985,911

 

 

61,679

4.10

%

Total interest-bearing core deposits

 

 

38,421,218

 

 

214,911

2.22

%

 

 

38,790,160

 

 

235,220

2.41

%

 

 

29,975,135

 

 

193,711

2.57

%

Brokered deposits

 

 

3,337,026

 

 

35,122

4.18

%

 

 

3,371,269

 

 

37,381

4.40

%

 

 

1,662,698

 

 

21,579

5.16

%

Total interest-bearing deposits

 

 

41,758,244

 

 

250,033

2.38

%

 

 

42,161,429

 

 

272,601

2.57

%

 

 

31,637,833

 

 

215,290

2.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and interbank borrowings

 

 

4,593

 

 

54

4.66

%

 

 

157,192

 

 

1,816

4.58

%

 

 

433

 

 

23

21.13

%

Securities sold under agreements to repurchase

 

 

244,732

 

 

650

1.05

%

 

 

289,323

 

 

731

1.00

%

 

 

249,133

 

 

584

0.93

%

Federal Home Loan Bank advances

 

 

5,854,007

 

 

56,775

3.85

%

 

 

5,552,780

 

 

57,143

4.08

%

 

 

4,461,733

 

 

43,788

3.90

%

Other borrowings

 

 

836,908

 

 

8,957

4.25

%

 

 

871,996

 

 

10,292

4.68

%

 

 

669,580

 

 

8,217

4.88

%

Total borrowed funds

 

 

6,940,240

 

 

66,436

3.80

%

 

 

6,871,291

 

 

69,982

4.04

%

 

 

5,380,879

 

 

52,612

3.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

$

48,698,484

 

$

316,469

2.58

%

 

$

49,032,720

 

$

342,583

2.77

%

 

$

37,018,712

 

$

267,902

2.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

13,318,459

 

 

 

 

$

12,731,654

 

 

 

 

$

9,509,446

 

 

 

Other liabilities

 

 

1,148,292

 

 

 

 

 

1,203,838

 

 

 

 

 

935,184

 

 

 

Shareholders’ equity

 

 

8,391,067

 

 

 

 

 

8,168,575

 

 

 

 

 

6,338,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

71,556,302

 

 

 

 

$

71,136,787

 

 

 

 

$

53,802,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

3.03

%

 

 

 

3.01

%

 

 

 

2.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

 

 

3.60

%

 

 

 

3.59

%

 

 

 

3.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (FTE)3

 

 

 

3.65

%

 

 

 

3.64

%

 

 

 

3.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

FTE adjustment

 

 

$

8,013

 

 

 

$

7,975

 

 

 

$

5,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Interest income is reflected on a FTE basis.

 

2Includes loans held-for-sale.

 

3Represents a non-GAAP financial measure. Refer to the “Non-GAAP Measures” table for reconciliations to GAAP financial measures.

 

 

Average Balance Sheet and Interest Rates (unaudited)

Money market and other interest-earning investments

Treasury and government-sponsored agencies

Mortgage-backed securities

States and political subdivisions

Commercial and agriculture real estate

Residential real estate loans

Less: Allowance for credit losses on loans

Interest-Bearing Liabilities:

Total interest-bearing core deposits

Total interest-bearing deposits

Federal funds purchased and interbank borrowings

Securities sold under agreements to repurchase

Federal Home Loan Bank advances

Total interest-bearing liabilities

Noninterest-Bearing Liabilities and Shareholders’ Equity:

Total liabilities and shareholders’ equity

Net interest margin (GAAP)

Net interest margin (FTE)3

1Interest income is reflected on a FTE basis.

2Includes loans held-for-sale.

3Represents a non-GAAP financial measure. Refer to the “Non-GAAP Measures” table for reconciliations to GAAP financial measures.

 

 

 

 

 

 

 

 

 

Average Balance Sheet and Interest Rates (unaudited)

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

Twelve Months Ended

 

 

December 31, 2025

 

December 31, 2024

 

 

Average

Income1/

Yield/

 

Average

Income1/

Yield/

Earning Assets:

 

Balance

Expense

Rate

 

Balance

Expense

Rate

Money market and other interest-earning investments

 

$

1,160,460

 

$

48,224

4.16

%

 

$

887,771

 

$

45,835

5.16

%

Investments:

 

 

 

 

 

 

 

 

Treasury and government-sponsored agencies

 

 

2,381,350

 

 

81,467

3.42

%

 

 

2,288,053

 

 

87,489

3.82

%

Mortgage-backed securities

 

 

8,728,237

 

 

354,788

4.06

%

 

 

5,829,322

 

 

185,633

3.18

%

States and political subdivisions

 

 

1,590,251

 

 

52,755

3.32

%

 

 

1,672,493

 

 

56,006

3.35

%

Other securities

 

 

863,288

 

 

54,553

6.32

%

 

 

781,969

 

 

47,821

6.12

%

Total investments

 

$

13,563,126

 

$

543,563

4.01

%

 

$

10,571,837

 

$

376,949

3.57

%

Loans:2

 

 

 

 

 

 

 

 

Commercial

 

 

13,270,793

 

 

872,297

6.57

%

 

 

10,166,184

 

 

711,562

7.00

%

Commercial and agriculture real estate

 

 

20,085,105

 

 

1,270,132

6.32

%

 

 

15,698,854

 

 

1,028,387

6.55

%

Residential real estate loans

 

 

7,806,805

 

 

347,610

4.45

%

 

 

6,823,798

 

 

266,116

3.90

%

Consumer

 

 

3,079,678

 

 

216,438

7.03

%

 

 

2,832,823

 

 

197,316

6.97

%

Total loans

 

 

44,242,381

 

 

2,706,477

6.12

%

 

 

35,521,659

 

 

2,203,381

6.20

%

 

 

 

 

 

 

 

 

 

Total earning assets

 

$

58,965,967

 

$

3,298,264

5.59

%

 

$

46,981,267

 

$

2,626,165

5.59

%

 

 

 

 

 

 

 

 

 

Less: Allowance for credit losses on loans

 

 

(485,792

)

 

 

 

 

(348,638

)

 

 

 

 

 

 

 

 

 

 

 

Non-earning Assets:

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

463,159

 

 

 

 

$

394,350

 

 

 

Other assets

 

 

6,528,184

 

 

 

 

 

5,275,427

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

65,471,518

 

 

 

 

$

52,302,406

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

Checking and NOW accounts

 

$

8,639,817

 

$

121,877

1.41

%

 

$

7,554,510

 

$

112,741

1.49

%

Savings accounts

 

 

4,897,318

 

 

14,661

0.30

%

 

 

4,919,559

 

 

19,922

0.40

%

Money market accounts

 

 

15,011,269

 

 

429,954

2.86

%

 

 

10,905,756

 

 

406,739

3.73

%

Other time deposits

 

 

7,183,802

 

 

267,168

3.72

%

 

 

5,492,898

 

 

230,132

4.19

%

Total interest-bearing core deposits

 

 

35,732,206

 

 

833,660

2.33

%

 

 

28,872,723

 

 

769,534

2.67

%

Brokered deposits

 

 

2,703,198

 

 

119,557

4.42

%

 

 

1,447,491

 

 

76,728

5.30

%

Total interest-bearing deposits

 

 

38,435,404

 

 

953,217

2.48

%

 

 

30,320,214

 

 

846,262

2.79

%

 

 

 

 

 

 

 

 

 

Federal funds purchased and interbank borrowings

 

 

99,394

 

 

4,448

4.48

%

 

 

57,950

 

 

3,262

5.63

%

Securities sold under agreements to repurchase

 

 

275,701

 

 

2,568

0.93

%

 

 

258,630

 

 

2,752

1.06

%

Federal Home Loan Bank advances

 

 

5,481,224

 

 

214,856

3.92

%

 

 

4,473,800

 

 

177,317

3.96

%

Other borrowings

 

 

803,849

 

 

36,890

4.59

%

 

 

784,994

 

 

41,275

5.26

%

Total borrowed funds

 

 

6,660,168

 

 

258,762

3.89

%

 

 

5,575,374

 

 

224,606

4.03

%

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

45,095,572

 

 

1,211,979

2.69

%

 

 

35,895,588

 

 

1,070,868

2.98

%

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

Demand deposits

 

$

11,693,361

 

 

 

 

$

9,424,577

 

 

 

Other liabilities

 

 

1,068,576

 

 

 

 

 

962,511

 

 

 

Shareholders’ equity

 

 

7,614,009

 

 

 

 

 

6,019,730

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

65,471,518

 

 

 

 

$

52,302,406

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

2.90

%

 

 

 

2.61

%

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

 

 

3.49

%

 

 

 

3.26

%

 

 

 

 

 

 

 

 

 

Net interest margin (FTE)3

 

 

 

3.54

%

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

FTE adjustment

 

 

$

28,411

 

 

 

$

24,514

 

 

 

 

 

 

 

 

 

 

1Interest income is reflected on a FTE.

2Includes loans held-for-sale.

 

 

 

 

 

 

 

 

3Represents a non-GAAP financial measure. Refer to the “Non-GAAP Measures” table for reconciliations to GAAP financial measures.

 

 

 

Average Balance Sheet and Interest Rates (unaudited)

Money market and other interest-earning investments

Treasury and government-sponsored agencies

Mortgage-backed securities

States and political subdivisions

Commercial and agriculture real estate

Residential real estate loans

Less: Allowance for credit losses on loans

Interest-Bearing Liabilities:

Total interest-bearing core deposits

Total interest-bearing deposits

Federal funds purchased and interbank borrowings

Securities sold under agreements to repurchase

Federal Home Loan Bank advances

Total interest-bearing liabilities

Noninterest-Bearing Liabilities and Shareholders’ Equity:

Total liabilities and shareholders’ equity

Net interest margin (GAAP)

Net interest margin (FTE)3

1Interest income is reflected on a FTE.

2Includes loans held-for-sale.

3Represents a non-GAAP financial measure. Refer to the “Non-GAAP Measures” table for reconciliations to GAAP financial measures.

 

 

 

 

 

 

 

 

 

Asset Quality (EOP) (unaudited)

($ in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

December 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

Beginning allowance for credit losses on loans

$

572,178

 

$

565,109

 

$

401,932

 

$

392,522

 

$

380,840

 

 

$

392,522

 

$

307,610

 

Allowance established for acquired PCD loans

 

 

 

13,104

 

 

90,442

 

 

 

 

 

 

 

103,546

 

 

26,725

 

Provision for credit losses on loans

 

29,450

 

 

24,003

 

 

99,263

 

 

31,026

 

 

30,417

 

 

 

183,742

 

 

120,191

 

Gross charge-offs

 

(35,131

)

 

(35,402

)

 

(29,954

)

 

(24,540

)

 

(21,278

)

 

 

(125,027

)

 

(71,304

)

Gross recoveries

 

3,023

 

 

5,364

 

 

3,426

 

 

2,924

 

 

2,543

 

 

 

14,737

 

 

9,300

 

NCOs

 

(32,108

)

 

(30,038

)

 

(26,528

)

 

(21,616

)

 

(18,735

)

 

 

(110,290

)

 

(62,004

)

Ending allowance for credit losses on loans

$

569,520

 

$

572,178

 

$

565,109

 

$

401,932

 

$

392,522

 

 

$

569,520

 

$

392,522

 

Beginning allowance for credit losses on unfunded commitments

$

32,338

 

$

29,603

 

$

22,031

 

$

21,654

 

$

25,054

 

 

$

21,654

 

$

31,226

 

Provision (release) for credit losses on unfunded commitments

 

3,295

 

 

2,735

 

 

7,572

 

 

377

 

 

(3,400

)

 

 

13,979

 

 

(9,572

)

Ending allowance for credit losses on unfunded commitments

$

35,633

 

$

32,338

 

$

29,603

 

$

22,031

 

$

21,654

 

 

$

35,633

 

$

21,654

 

Allowance for credit losses

$

605,153

 

$

604,516

 

$

594,712

 

$

423,963

 

$

414,176

 

 

$

605,153

 

$

414,176

 

Provision for credit losses on loans

$

29,450

 

$

24,003

 

$

99,263

 

$

31,026

 

$

30,417

 

 

$

183,742

 

$

120,191

 

Provision (release) for credit losses on unfunded commitments

 

3,295

 

 

2,735

 

 

7,572

 

 

377

 

 

(3,400

)

 

 

13,979

 

 

(9,572

)

Provision for credit losses

$

32,745

 

$

26,738

 

$

106,835

 

$

31,403

 

$

27,017

 

 

$

197,721

 

$

110,619

 

NCOs / average loans1

 

0.27

%

 

0.25

%

 

0.24

%

 

0.24

%

 

0.21

%

 

 

0.25

%

 

0.17

%

Average loans1

$

48,199,086

 

$

48,153,186

 

$

44,075,472

 

$

36,284,059

 

$

36,410,414

 

 

$

44,221,486

 

$

35,506,298

 

EOP loans1

 

48,764,162

 

 

47,967,915

 

 

47,902,819

 

 

36,413,944

 

 

36,285,887

 

 

 

48,764,162

 

 

36,285,887

 

ACL on loans / EOP loans1

 

1.17

%

 

1.19

%

 

1.18

%

 

1.10

%

 

1.08

%

 

 

1.17

%

 

1.08

%

ACL / EOP loans1

 

1.24

%

 

1.26

%

 

1.24

%

 

1.16

%

 

1.14

%

 

 

1.24

%

 

1.14

%

Underperforming Assets:

 

 

 

 

 

 

 

 

Loans 90 days and over (still accruing)

$

2,691

 

$

1,525

 

$

16,893

 

$

6,757

 

$

4,060

 

 

$

2,691

 

$

4,060

 

Nonaccrual loans

 

521,245

 

 

590,820

 

 

594,709

 

 

469,211

 

 

447,979

 

 

 

521,245

 

 

447,979

 

Foreclosed assets

 

6,235

 

 

6,325

 

 

7,986

 

 

6,301

 

 

4,294

 

 

 

6,235

 

 

4,294

 

Total underperforming assets

$

530,171

 

$

598,670

 

$

619,588

 

$

482,269

 

$

456,333

 

 

$

530,171

 

$

456,333

 

Classified and Criticized Assets:

 

 

 

 

 

 

 

 

Nonaccrual loans

$

521,245

 

$

590,820

 

$

594,709

 

$

469,211

 

$

447,979

 

 

$

521,245

 

$

447,979

 

Substandard loans (still accruing)

 

1,759,221

 

 

1,881,294

 

 

1,969,260

 

 

1,479,630

 

 

1,073,413

 

 

 

1,759,221

 

 

1,073,413

 

Loans 90 days and over (still accruing)

 

2,691

 

 

1,525

 

 

16,893

 

 

6,757

 

 

4,060

 

 

 

2,691

 

 

4,060

 

Total classified loans – “problem loans”

 

2,283,157

 

 

2,473,639

 

 

2,580,862

 

 

1,955,598

 

 

1,525,452

 

 

 

2,283,157

 

 

1,525,452

 

Other classified assets

 

20,616

 

 

35,373

 

 

43,495

 

 

53,239

 

 

58,954

 

 

 

20,616

 

 

58,954

 

Special Mention

 

805,901

 

 

893,109

 

 

1,008,716

 

 

828,314

 

 

908,630

 

 

 

805,901

 

 

908,630

 

Total classified and criticized assets

$

3,109,674

 

$

3,402,121

 

$

3,633,073

 

$

2,837,151

 

$

2,493,036

 

 

$

3,109,674

 

$

2,493,036

 

Loans 30-89 days past due (still accruing)

$

105,632

 

$

83,030

 

$

128,771

 

$

72,517

 

$

93,141

 

 

$

105,632

 

$

93,141

 

Nonaccrual loans / EOP loans1

 

1.07

%

 

1.23

%

 

1.24

%

 

1.29

%

 

1.23

%

 

 

1.07

%

 

1.23

%

ACL / nonaccrual loans

 

116

%

 

102

%

 

100

%

 

90

%

 

92

%

 

 

116

%

 

92

%

Under-performing assets/EOP loans1

 

1.09

%

 

1.25

%

 

1.29

%

 

1.32

%

 

1.26

%

 

 

1.09

%

 

1.26

%

Under-performing assets/EOP assets

 

0.73

%

 

0.84

%

 

0.87

%

 

0.90

%

 

0.85

%

 

 

0.73

%

 

0.85

%

30+ day delinquencies/EOP loans1

 

0.22

%

 

0.18

%

 

0.30

%

 

0.22

%

 

0.27

%

 

 

0.22

%

 

0.27

%

 

 

 

 

 

 

 

 

 

1Excludes loans held-for-sale.

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality (EOP) (unaudited)

Allowance for credit losses:

Beginning allowance for credit losses on loans

Allowance established for acquired PCD loans

Provision for credit losses on loans

Ending allowance for credit losses on loans

Beginning allowance for credit losses on unfunded commitments

Provision (release) for credit losses on unfunded commitments

Ending allowance for credit losses on unfunded commitments

Allowance for credit losses

Provision for credit losses on loans

Provision (release) for credit losses on unfunded commitments

Provision for credit losses

Loans 90 days and over (still accruing)

Total underperforming assets

Classified and Criticized Assets:

Substandard loans (still accruing)

Loans 90 days and over (still accruing)

Total classified loans – “problem loans”

Total classified and criticized assets

Loans 30-89 days past due (still accruing)

Nonaccrual loans / EOP loans1

Under-performing assets/EOP loans1

Under-performing assets/EOP assets

30+ day delinquencies/EOP loans1

1Excludes loans held-for-sale.

 

 

 

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

($ and shares in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

December 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Earnings Per Share:

 

 

 

 

 

 

 

 

Net income applicable to common shares

$

212,589

 

$

178,533

 

$

121,375

 

$

140,625

 

$

149,839

 

 

$

653,122

 

$

523,053

 

Adjustments:

 

 

 

 

 

 

 

 

Merger-related charges

 

24,547

 

 

69,274

 

 

41,206

 

 

5,856

 

 

8,117

 

 

 

140,883

 

 

37,325

 

Tax effect1

 

(5,896

)

 

(16,494

)

 

(11,337

)

 

(1,089

)

 

(2,058

)

 

 

(34,816

)

 

(8,709

)

Merger-related charges, net

 

18,651

 

 

52,780

 

 

29,869

 

 

4,767

 

 

6,059

 

 

 

106,067

 

 

28,616

 

Pension plan loss (gain)

 

15,878

 

 

 

 

(21,001

)

 

 

 

 

 

 

(5,123

)

 

 

Tax effect1

 

(3,814

)

 

 

 

5,778

 

 

 

 

 

 

 

1,964

 

 

 

Pension plan loss (gain), net

 

12,064

 

 

 

 

(15,223

)

 

 

 

 

 

 

(3,159

)

 

 

FDIC special assessment

 

(2,994

)

 

 

 

 

 

 

 

 

 

 

(2,994

)

 

2,994

 

Tax effect1

 

719

 

 

 

 

 

 

 

 

 

 

 

719

 

 

(731

)

FDIC special assessment, net

 

(2,275

)

 

 

 

 

 

 

 

 

 

 

(2,275

)

 

2,263

 

Debt securities (gains) losses

 

(73

)

 

(7

)

 

41

 

 

76

 

 

122

 

 

 

37

 

 

212

 

Tax effect1

 

18

 

 

2

 

 

(11

)

 

(14

)

 

(31

)

 

 

(5

)

 

(51

)

Debt securities (gains) losses, net

 

(55

)

 

(5

)

 

30

 

 

62

 

 

91

 

 

 

32

 

 

161

 

CECL Day 1 non-PCD provision expense

 

 

 

 

 

75,604

 

 

 

 

 

 

 

75,604

 

 

15,312

 

Tax effect1

 

 

 

 

 

(20,802

)

 

 

 

 

 

 

(20,802

)

 

(3,476

)

CECL Day 1 non-PCD provision expense, net

 

 

 

 

 

54,802

 

 

 

 

 

 

 

54,802

 

 

11,836

 

Distribution of excess pension assets

 

 

 

 

 

 

 

 

 

 

 

 

 

13,318

 

Tax effect1

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,250

)

Distribution excess pension assets, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,068

 

Separation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,646

 

Tax effect1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(589

)

Separation expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,057

 

Total adjustments, net

 

28,385

 

 

52,775

 

 

69,478

 

 

4,829

 

 

6,150

 

 

 

155,467

 

 

55,001

 

Net income applicable to common shares, adjusted

$

240,974

 

$

231,308

 

$

190,853

 

$

145,454

 

$

155,989

 

 

$

808,589

 

$

578,054

 

Weighted average diluted common shares outstanding

 

389,550

 

 

390,496

 

 

361,436

 

 

321,016

 

 

318,803

 

 

 

365,464

 

 

311,001

 

EPS, diluted

$

0.55

 

$

0.46

 

$

0.34

 

$

0.44

 

$

0.47

 

 

$

1.79

 

$

1.68

 

Adjusted EPS, diluted

$

0.62

 

$

0.59

 

$

0.53

 

$

0.45

 

$

0.49

 

 

$

2.21

 

$

1.86

 

NIM:

 

 

 

 

 

 

 

 

Net interest income

$

580,832

 

$

574,609

 

$

514,790

 

$

387,643

 

$

394,180

 

 

$

2,057,874

 

$

1,530,783

 

Add: FTE adjustment2

 

8,013

 

 

7,975

 

 

7,063

 

 

5,360

 

 

5,777

 

 

 

28,411

 

 

24,514

 

Net interest income (FTE)

$

588,845

 

$

582,584

 

$

521,853

 

$

393,003

 

$

399,957

 

 

$

2,086,285

 

$

1,555,297

 

Average earning assets

$

64,456,815

 

$

64,032,811

 

$

59,061,249

 

$

48,077,320

 

$

48,411,803

 

 

$

58,965,967

 

$

46,981,267

 

NIM (GAAP)

 

3.60

%

 

3.59

%

 

3.49

%

 

3.23

%

 

3.26

%

 

 

3.49

%

 

3.26

%

NIM (FTE)

 

3.65

%

 

3.64

%

 

3.53

%

 

3.27

%

 

3.30

%

 

 

3.54

%

 

3.31

%

 

 

 

 

 

 

 

 

 

Refer to last page of Non-GAAP reconciliations for footnotes.

 

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

($ and shares in thousands, except per share data)

Net income applicable to common shares

Merger-related charges, net

Pension plan loss (gain), net

FDIC special assessment, net

Debt securities (gains) losses

Debt securities (gains) losses, net

CECL Day 1 non-PCD provision expense

CECL Day 1 non-PCD provision expense, net

Distribution of excess pension assets

Distribution excess pension assets, net

Net income applicable to common shares, adjusted

Weighted average diluted common shares outstanding

Refer to last page of Non-GAAP reconciliations for footnotes.

 

 

 

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

($ in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

December 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

PPNR:

 

 

 

 

 

 

 

 

Net interest income (FTE)2

$

588,845

 

$

582,584

 

$

521,853

 

$

393,003

 

$

399,957

 

 

$

2,086,285

 

$

1,555,297

 

Add: Noninterest income

 

109,759

 

 

130,461

 

 

132,517

 

 

93,794

 

 

95,766

 

 

 

466,531

 

 

354,697

 

Total revenue (FTE)

 

698,604

 

 

713,045

 

 

654,370

 

 

486,797

 

 

495,723

 

 

 

2,552,816

 

 

1,909,994

 

Less: Noninterest expense

 

(386,320

)

 

(445,734

)

 

(384,766

)

 

(268,471

)

 

(276,824

)

 

 

(1,485,291

)

 

(1,094,423

)

PPNR

$

312,284

 

$

267,311

 

$

269,604

 

$

218,326

 

$

218,899

 

 

$

1,067,525

 

$

815,571

 

Adjustments:

 

 

 

 

 

 

 

 

Pension plan loss (gain)

$

15,878

 

$

 

$

(21,001

)

$

 

$

 

 

$

(5,123

)

$

 

Debt securities (gains) losses

 

(73

)

 

(7

)

 

41

 

 

76

 

 

122

 

 

 

37

 

 

212

 

Noninterest income adjustments

 

15,805

 

 

(7

)

 

(20,960

)

 

76

 

 

122

 

 

 

(5,086

)

 

212

 

Adjusted noninterest income

 

125,564

 

 

130,454

 

 

111,557

 

 

93,870

 

 

95,888

 

 

 

461,445

 

 

354,909

 

Adjusted revenue

$

714,409

 

$

713,038

 

$

633,410

 

$

486,873

 

$

495,845

 

 

$

2,547,730

 

$

1,910,206

 

Adjustments:

 

 

 

 

 

 

 

 

Merger-related charges

$

24,547

 

$

69,274

 

$

41,206

 

$

5,856

 

$

8,117

 

 

$

140,883

 

$

37,325

 

FDIC Special Assessment

 

(2,994

)

 

 

 

 

 

 

 

 

 

 

(2,994

)

 

2,994

 

Distribution of excess pension assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,318

 

Separation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,646

 

Noninterest expense adjustments

 

21,553

 

 

69,274

 

 

41,206

 

 

5,856

 

 

8,117

 

 

 

137,889

 

 

56,283

 

Adjusted total noninterest expense

 

(364,767

)

 

(376,460

)

 

(343,560

)

 

(262,615

)

 

(268,707

)

 

 

(1,347,402

)

 

(1,038,140

)

Adjusted PPNR

$

349,642

 

$

336,578

 

$

289,850

 

$

224,258

 

$

227,138

 

 

$

1,200,328

 

$

872,066

 

Efficiency Ratio:

 

 

 

 

 

 

 

 

Noninterest expense

$

386,320

 

$

445,734

 

$

384,766

 

$

268,471

 

$

276,824

 

 

$

1,485,291

 

$

1,094,423

 

Less: Amortization of intangibles

 

(26,016

)

 

(26,184

)

 

(19,630

)

 

(6,830

)

 

(7,237

)

 

 

(78,660

)

 

(27,528

)

Noninterest expense, excl. amortization of intangibles

 

360,304

 

 

419,550

 

 

365,136

 

 

261,641

 

 

269,587

 

 

 

1,406,631

 

 

1,066,895

 

Less: Amortization of tax credit investments

 

(9,822

)

 

(7,057

)

 

(5,815

)

 

(3,424

)

 

(4,556

)

 

 

(26,118

)

 

(13,329

)

Less: Noninterest expense adjustments

 

(21,553

)

 

(69,274

)

 

(41,206

)

 

(5,856

)

 

(8,117

)

 

 

(137,889

)

 

(56,283

)

Adjusted noninterest expense, excluding amortization

$

328,929

 

$

343,219

 

$

318,115

 

$

252,361

 

$

256,914

 

 

$

1,242,624

 

$

997,283

 

Total revenue (FTE)2

$

698,604

 

$

713,045

 

$

654,370

 

$

486,797

 

$

495,723

 

 

$

2,552,816

 

$

1,909,994

 

Less: Debt securities (gains) losses

 

(73

)

 

(7

)

 

41

 

 

76

 

 

122

 

 

 

37

 

 

212

 

Less: Pension plan loss (gain)

 

15,878

 

 

 

 

(21,001

)

 

 

 

 

 

 

(5,123

)

 

 

Total adjusted revenue

$

714,409

 

$

713,038

 

$

633,410

 

$

486,873

 

$

495,845

 

 

$

2,547,730

 

$

1,910,206

 

Efficiency Ratio

 

51.6

%

 

58.8

%

 

55.8

%

 

53.7

%

 

54.4

%

 

 

55.1

%

 

55.9

%

Adjusted Efficiency Ratio

 

46.0

%

 

48.1

%

 

50.2

%

 

51.8

%

 

51.8

%

 

 

48.8

%

 

52.2

%

 

 

 

 

 

 

 

 

 

Refer to last page of Non-GAAP reconciliations for footnotes.

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

Net interest income (FTE)2

Debt securities (gains) losses

Noninterest income adjustments

Adjusted noninterest income

Distribution of excess pension assets

Noninterest expense adjustments

Adjusted total noninterest expense

Less: Amortization of intangibles

Noninterest expense, excl. amortization of intangibles

Less: Amortization of tax credit investments

Less: Noninterest expense adjustments

Adjusted noninterest expense, excluding amortization

Less: Debt securities (gains) losses

Less: Pension plan loss (gain)

Refer to last page of Non-GAAP reconciliations for footnotes.

 

 

 

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

($ in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

December 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

ROAE and ROATCE:

 

 

 

 

 

 

 

 

Net income applicable to common shares

$

212,589

 

$

178,533

 

$

121,375

 

$

140,625

 

$

149,839

 

 

$

653,122

 

$

523,053

 

Amortization of intangibles

 

26,016

 

 

26,184

 

 

19,630

 

 

6,830

 

 

7,237

 

 

 

78,660

 

 

27,528

 

Tax effect1

 

(6,504

)

 

(6,546

)

 

(4,908

)

 

(1,708

)

 

(1,809

)

 

 

(19,665

)

 

(6,882

)

Amortization of intangibles, net

 

19,512

 

 

19,638

 

 

14,722

 

 

5,122

 

 

5,428

 

 

 

58,995

 

 

20,646

 

Net income applicable to common shares, excluding intangibles amortization

 

232,101

 

 

198,171

 

 

136,097

 

 

145,747

 

 

155,267

 

 

 

712,117

 

 

543,699

 

Total adjustments, net (see pg.12)

 

28,385

 

 

52,775

 

 

69,478

 

 

4,829

 

 

6,150

 

 

 

155,467

 

 

55,001

 

Adjusted net income applicable to common shares, excluding intangibles amortization

$

260,486

 

$

250,946

 

$

205,575

 

$

150,576

 

$

161,417

 

 

$

867,584

 

$

598,700

 

Average shareholders’ equity

$

8,391,067

 

$

8,168,575

 

$

7,452,116

 

$

6,416,485

 

$

6,338,953

 

 

$

7,614,009

 

$

6,019,730

 

Less: Average preferred equity

 

(243,719

)

 

(243,719

)

 

(243,719

)

 

(243,719

)

 

(243,719

)

 

 

(243,719

)

 

(243,719

)

Average shareholders’ common equity

$

8,147,348

 

$

7,924,856

 

$

7,208,397

 

$

6,172,766

 

$

6,095,234

 

 

$

7,370,290

 

$

5,776,011

 

Average goodwill and other intangible assets

 

(2,919,924

)

 

(2,931,319

)

 

(2,670,710

)

 

(2,292,526

)

 

(2,301,177

)

 

 

(2,705,963

)

 

(2,237,738

)

Average tangible shareholder’s common equity

$

5,227,424

 

$

4,993,537

 

$

4,537,687

 

$

3,880,240

 

$

3,794,057

 

 

$

4,664,327

 

$

3,538,273

 

ROAE

 

10.4

%

 

9.0

%

 

6.7

%

 

9.1

%

 

9.8

%

 

 

8.9

%

 

9.1

%

ROAE, adjusted

 

11.8

%

 

11.7

%

 

10.6

%

 

9.4

%

 

10.2

%

 

 

11.0

%

 

10.0

%

ROATCE

 

17.8

%

 

15.9

%

 

12.0

%

 

15.0

%

 

16.4

%

 

 

15.3

%

 

15.4

%

ROATCE, adjusted

 

19.9

%

 

20.1

%

 

18.1

%

 

15.5

%

 

17.0

%

 

 

18.6

%

 

16.9

%

 

 

 

 

 

 

 

 

 

Refer to last page of Non-GAAP reconciliations for footnotes.

 

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

Net income applicable to common shares

Amortization of intangibles

Amortization of intangibles, net

Net income applicable to common shares, excluding intangibles amortization

Total adjustments, net (see pg.12)

Adjusted net income applicable to common shares, excluding intangibles amortization

Average shareholders’ equity

Less: Average preferred equity

Average shareholders’ common equity

Average goodwill and other intangible assets

Average tangible shareholder’s common equity

Refer to last page of Non-GAAP reconciliations for footnotes.

 

 

 

 

 

 

Non-GAAP Measures (unaudited)

($ in thousands)

 

 

 

 

 

 

 

As of

 

December 31,

September 30,

June 30,

March 31,

December 31,

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Tangible Common Equity:

 

 

 

 

 

Shareholders’ equity

$

8,494,788

 

$

8,309,271

 

$

8,126,387

 

$

6,534,654

 

$

6,340,350

 

Less: Preferred equity

 

(243,719

)

 

(243,719

)

 

(243,719

)

 

(243,719

)

 

(243,719

)

Shareholders’ common equity

$

8,251,069

 

$

8,065,552

 

$

7,882,668

 

$

6,290,935

 

$

6,096,631

 

Less: Goodwill and other intangible assets

 

(2,907,986

)

 

(2,926,960

)

 

(2,944,372

)

 

(2,289,268

)

 

(2,296,098

)

Tangible shareholders’ common equity

$

5,343,083

 

$

5,138,592

 

$

4,938,296

 

$

4,001,667

 

$

3,800,533

 

 

 

 

 

 

 

Total assets

$

72,151,967

 

$

71,210,162

 

$

70,979,805

 

$

53,877,944

 

$

53,552,272

 

Less: Goodwill and other intangible assets

 

(2,907,986

)

 

(2,926,960

)

 

(2,944,372

)

 

(2,289,268

)

 

(2,296,098

)

Tangible assets

$

69,243,981

 

$

68,283,202

 

$

68,035,433

 

$

51,588,676

 

$

51,256,174

 

 

 

 

 

 

 

Risk-weighted assets3

$

53,617,620

 

$

52,515,468

 

$

52,517,871

 

$

40,266,670

 

$

40,314,805

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

7.72

%

 

7.53

%

 

7.26

%

 

7.76

%

 

7.41

%

Tangible common equity to risk-weighted assets3

 

9.97

%

 

9.78

%

 

9.40

%

 

9.94

%

 

9.43

%

Tangible Common Book Value:

 

 

 

 

 

Common shares outstanding

 

389,662

 

 

390,768

 

 

391,818

 

 

319,236

 

 

318,980

 

Tangible common book value

$

13.71

 

$

13.15

 

$

12.60

 

$

12.54

 

$

11.91

 

 

 

 

 

 

 

1Tax-effect calculations use management’s estimate of the full year FTE tax rates (federal + state).

2Calculated using the federal statutory tax rate in effect of 21% for all periods.

3December 31, 2025 figures are preliminary.

 

Non-GAAP Measures (unaudited)

Shareholders’ common equity

Less: Goodwill and other intangible assets

Tangible shareholders’ common equity

Less: Goodwill and other intangible assets

Tangible common equity to tangible assets

Tangible common equity to risk-weighted assets3

Tangible Common Book Value:

Tangible common book value

1Tax-effect calculations use management’s estimate of the full year FTE tax rates (federal + state).

2Calculated using the federal statutory tax rate in effect of 21% for all periods.

3December 31, 2025 figures are preliminary.

#

Nothing on this site should be in any way construed as investment advice or a recommendation to buy or sell any security. Or do anything whatsoever. Any information posted on the site may be incorrect or incomplete.

Theme by Anders Norén