Biggest changeIf the Company does update or correct one or more forward-looking statements, investors and others should not conclude that the Company will make additional updates or corrections with respect thereto or with respect to other forward-looking statements. 64 Table of Contents Reconciliation of GAAP to Non-GAAP Measures Table 17: GAAP to Non-GAAP Reconciliations (000’s omitted) 2022 2021 2020 Income statement data Pre-tax, pre-provision net revenue Net income (GAAP) $ 188,081 $ 189,694 $ 164,676 Income taxes 52,233 51,654 41,400 Income before income taxes 240,314 241,348 206,076 Provision for credit losses 14,773 (8,839) 14,212 Pre-tax, pre-provision net revenue (non-GAAP) 255,087 232,509 220,288 Acquisition expenses 5,021 701 4,933 Acquisition-related contingent consideration adjustment (300) 200 0 Unrealized loss (gain) on equity securities 44 (17) 6 Litigation accrual 0 (100) 2,950 Gain on debt extinguishment 0 0 (421) Adjusted pre-tax, pre-provision net revenue (non-GAAP) $ 259,852 $ 233,293 $ 227,756 Pre-tax, pre-provision net revenue per share Diluted earnings per share (GAAP) $ 3.46 $ 3.48 $ 3.08 Income taxes 0.96 0.95 0.77 Income before income taxes 4.42 4.43 3.85 Provision for credit losses 0.27 (0.16) 0.27 Pre-tax, pre-provision net revenue per share (non-GAAP) 4.69 4.27 4.12 Acquisition expenses 0.09 0.01 0.09 Acquisition-related contingent consideration adjustment 0.00 0.00 0.00 Unrealized loss (gain) on equity securities 0.00 0.00 0.00 Litigation accrual 0.00 0.00 0.06 Gain on debt extinguishment 0.00 0.00 (0.01) Adjusted pre-tax, pre-provision net revenue per share (non-GAAP) $ 4.78 $ 4.28 $ 4.26 65 Table of Contents (000's omitted) 2022 2021 2020 Net income Net income (GAAP) $ 188,081 $ 189,694 $ 164,676 Acquisition expenses 5,021 701 4,933 Tax effect of acquisition expenses (1,091) (150) (991) Subtotal (non-GAAP) 192,011 190,245 168,618 Acquisition-related contingent consideration adjustment (300) 200 0 Tax effect of acquisition-related contingent consideration adjustment 65 (43) 0 Subtotal (non-GAAP) 191,776 190,402 168,618 Acquisition-related provision for credit losses 3,927 0 3,061 Tax effect of acquisition-related provision for credit losses (853) 0 (615) Subtotal (non-GAAP) 194,850 190,402 171,064 Unrealized loss (gain) on equity securities 44 (17) 6 Tax effect of unrealized loss (gain) on equity securities (10) 4 (1) Subtotal (non-GAAP) 194,884 190,389 171,069 Litigation accrual 0 (100) 2,950 Tax effect of litigation accrual 0 21 (593) Subtotal (non-GAAP) 194,884 190,310 173,426 Gain on debt extinguishment 0 0 (421) Tax effect of gain on debt extinguishment 0 0 85 Operating net income (non-GAAP) 194,884 190,310 173,090 Amortization of intangibles 15,214 14,051 14,297 Tax effect of amortization of intangibles (3,307) (3,007) (2,872) Subtotal (non-GAAP) 206,791 201,354 184,515 Acquired non-PCD loan accretion (4,292) (3,989) (5,491) Tax effect of acquired non-PCD loan accretion 933 854 1,103 Adjusted net income (non-GAAP) $ 203,432 $ 198,219 $ 180,127 Return on average assets Adjusted net income (non-GAAP) $ 203,432 $ 198,219 $ 180,127 Average total assets 15,567,139 14,835,025 12,896,499 Adjusted return on average assets (non-GAAP) 1.31 % 1.34 % 1.40 % Return on average equity Adjusted net income (non-GAAP) $ 203,432 $ 198,219 $ 180,127 Average total equity 1,733,521 2,064,105 2,026,669 Adjusted return on average equity (non-GAAP) 11.74 % 9.60 % 8.89 % 66 Table of Contents (000's omitted) 2022 2021 2020 Income statement data (continued) Earnings per common share Diluted earnings per share (GAAP) $ 3.46 $ 3.48 $ 3.08 Acquisition expenses 0.09 0.01 0.09 Tax effect of acquisition expenses (0.02) 0.00 (0.02) Subtotal (non-GAAP) 3.53 3.49 3.15 Acquisition-related contingent consideration adjustment 0.00 0.00 0.00 Tax effect of acquisition-related contingent consideration adjustment 0.00 0.00 0.00 Subtotal (non-GAAP) 3.53 3.49 3.15 Acquisition-related provision for credit losses 0.07 0.00 0.06 Tax effect of acquisition-related provision for credit losses (0.02) 0.00 (0.01) Subtotal (non-GAAP) 3.58 3.49 3.20 Unrealized loss (gain) on equity securities 0.00 0.00 0.00 Tax effect of unrealized loss (gain) on equity securities 0.00 0.00 0.00 Subtotal (non-GAAP) 3.58 3.49 3.20 Litigation accrual 0.00 0.00 0.06 Tax effect of litigation accrual 0.00 0.00 (0.01) Subtotal (non-GAAP) 3.58 3.49 3.25 Gain on debt extinguishment 0.00 0.00 (0.01) Tax effect of gain on debt extinguishment 0.00 0.00 0.00 Operating earnings per share (non-GAAP) 3.58 3.49 3.24 Amortization of intangibles 0.28 0.26 0.26 Tax effect of amortization of intangibles (0.06) (0.06) (0.05) Subtotal (non-GAAP) 3.80 3.69 3.45 Acquired non-PCD loan accretion (0.08) (0.07) (0.10) Tax effect of acquired non-PCD loan accretion 0.02 0.02 0.02 Diluted adjusted net earnings per share (non-GAAP) $ 3.74 $ 3.64 $ 3.37 Noninterest operating expenses Noninterest expenses (GAAP) $ 424,268 $ 388,138 $ 376,534 Amortization of intangibles (15,214) (14,051) (14,297) Acquisition-related contingent consideration adjustment 300 (200) 0 Acquisition expenses (5,021) (701) (4,933) Litigation accrual 0 100 (2,950) Total adjusted noninterest expenses (non-GAAP) $ 404,333 $ 373,286 $ 354,354 Efficiency ratio Noninterest expenses (GAAP) – numerator $ 424,268 $ 388,138 $ 376,534 Net interest income (GAAP) $ 420,630 $ 374,412 $ 368,403 Noninterest revenues (GAAP) 258,725 246,235 228,419 Total revenues (GAAP) – denominator $ 679,355 $ 620,647 $ 596,822 Efficiency ratio (GAAP) 62.5 % 62.5 % 63.1 % Operating expenses (non-GAAP) - numerator $ 404,333 $ 373,286 $ 354,354 Fully tax-equivalent net interest income $ 424,704 $ 377,805 $ 372,342 Noninterest revenues 258,725 246,235 228,419 Acquired non-PCD loan accretion (4,292) (3,989) (5,491) Unrealized loss (gain) on equity securities 44 (17) 6 Gain on debt extinguishment 0 0 (421) Operating revenues (non-GAAP) - denominator $ 679,181 $ 620,034 $ 594,855 Efficiency ratio (non-GAAP) 59.5 % 60.2 % 59.6 % 67 Table of Contents (000’s omitted) 2022 2021 2020 Balance sheet data Total assets Total assets (GAAP) $ 15,835,651 $ 15,552,657 $ 13,931,094 Intangible assets (902,837) (864,335) (846,648) Deferred taxes on intangible assets 46,130 44,160 44,370 Total tangible assets (non-GAAP) $ 14,978,944 $ 14,732,482 $ 13,128,816 Total common equity Shareholders’ equity (GAAP) $ 1,551,705 $ 2,100,807 $ 2,104,107 Intangible assets (902,837) (864,335) (846,648) Deferred taxes on intangible assets 46,130 44,160 44,370 Total tangible common equity (non-GAAP) $ 694,998 $ 1,280,632 $ 1,301,829 Shareholders' equity-to-assets ratio Total shareholders' equity (GAAP) - numerator $ 1,551,705 $ 2,100,807 $ 2,104,107 Total assets (GAAP) - denominator $ 15,835,651 $ 15,552,657 $ 13,931,094 Net shareholders' equity-to-assets ratio (GAAP) 9.80 % 13.51 % 15.10 % Net tangible equity-to-assets ratio Total tangible common equity (non-GAAP) - numerator $ 694,998 $ 1,280,632 $ 1,301,829 Total tangible assets (non-GAAP) - denominator $ 14,978,944 $ 14,732,482 $ 13,128,816 Net tangible equity-to-assets ratio (non-GAAP) 4.64 % 8.69 % 9.92 %
Biggest changeIf the Company does update or correct one or more forward-looking statements, investors and others should not conclude that the Company will make additional updates or corrections with respect thereto or with respect to other forward-looking statements. 72 Table of Contents Reconciliation of GAAP to Non-GAAP Measures Table 20: GAAP to Non-GAAP Reconciliations (000’s omitted) 2023 2022 2021 Income statement data Pre-tax, pre-provision net revenue Net income (GAAP) $ 131,924 $ 188,081 $ 189,694 Income taxes 36,307 52,233 51,654 Income before income taxes 168,231 240,314 241,348 Provision for credit losses 11,203 14,773 (8,839) Pre-tax, pre-provision net revenue (non-GAAP) 179,434 255,087 232,509 Acquisition expenses 63 5,021 701 Acquisition-related contingent consideration adjustment 3,280 (300) 200 Restructuring expenses 1,163 0 0 Loss on sales of investment securities 52,329 0 0 Gain on debt extinguishment (242) 0 0 Litigation accrual 5,800 0 (100) Unrealized loss (gain) on equity securities 47 44 (17) Adjusted pre-tax, pre-provision net revenue (non-GAAP) $ 241,874 $ 259,852 $ 233,293 Pre-tax, pre-provision net revenue per share Diluted earnings per share (GAAP) $ 2.45 $ 3.46 $ 3.48 Income taxes 0.67 0.96 0.95 Income before income taxes 3.12 4.42 4.43 Provision for credit losses 0.21 0.27 (0.16) Pre-tax, pre-provision net revenue per share (non-GAAP) 3.33 4.69 4.27 Acquisition expenses 0.00 0.09 0.01 Acquisition-related contingent consideration adjustment 0.06 0.00 0.00 Restructuring expenses 0.02 0.00 0.00 Loss on sales of investment securities 0.97 0.00 0.00 Gain on debt extinguishment 0.00 0.00 0.00 Litigation accrual 0.11 0.00 0.00 Unrealized loss (gain) on equity securities 0.00 0.00 0.00 Adjusted pre-tax, pre-provision net revenue per share (non-GAAP) $ 4.49 $ 4.78 $ 4.28 73 Table of Contents (000’s omitted) 2023 2022 2021 Net income Net income (GAAP) $ 131,924 $ 188,081 $ 189,694 Acquisition expenses 63 5,021 701 Tax effect of acquisition expenses (13) (1,091) (150) Subtotal (non-GAAP) 131,974 192,011 190,245 Loss on sales of investment securities 52,329 0 0 Tax effect of loss on sales of investment securities (10,989) 0 0 Subtotal (non-GAAP) 173,314 192,011 190,245 Gain on debt extinguishment (242) 0 0 Tax effect of gain on debt extinguishment 51 0 0 Subtotal (non-GAAP) 173,123 192,011 190,245 Acquisition-related contingent consideration adjustment 3,280 (300) 200 Tax effect of acquisition-related contingent consideration adjustment (689) 65 (43) Subtotal (non-GAAP) 175,714 191,776 190,402 Acquisition-related provision for credit losses 0 3,927 0 Tax effect of acquisition-related provision for credit losses 0 (853) 0 Subtotal (non-GAAP) 175,714 194,850 190,402 Unrealized loss (gain) on equity securities 47 44 (17) Tax effect of unrealized loss (gain) on equity securities (10) (10) 4 Subtotal (non-GAAP) 175,751 194,884 190,389 Restructuring expenses 1,163 0 0 Tax effect of restructuring expenses (244) 0 0 Subtotal (non-GAAP) 176,670 194,884 190,389 Litigation accrual 5,800 0 (100) Tax effect of litigation accrual (1,218) 0 21 Operating net income (non-GAAP) 181,252 194,884 190,310 Amortization of intangibles 14,511 15,214 14,051 Tax effect of amortization of intangibles (3,047) (3,307) (3,007) Subtotal (non-GAAP) 192,716 206,791 201,354 Acquired non-PCD loan accretion (3,741) (4,292) (3,989) Tax effect of acquired non-PCD loan accretion 786 933 854 Adjusted net income (non-GAAP) $ 189,761 $ 203,432 $ 198,219 Return on average assets Adjusted net income (non-GAAP) $ 189,761 $ 203,432 $ 198,219 Average total assets 15,242,884 15,567,139 14,835,025 Adjusted return on average assets (non-GAAP) 1.24 % 1.31 % 1.34 % Return on average equity Adjusted net income (non-GAAP) $ 189,761 $ 203,432 $ 198,219 Average total equity 1,595,724 1,733,521 2,064,105 Adjusted return on average equity (non-GAAP) 11.89 % 11.74 % 9.60 % Net interest margin Net interest income $ 437,285 $ 420,630 $ 374,412 Total average interest-earning assets 14,078,061 14,548,665 13,393,383 Net interest margin 3.11 % 2.89 % 2.80 % 74 Table of Contents (000's omitted) 2023 2022 2021 Income statement data (continued) Net interest margin (FTE) (non - GAAP) Net interest income $ 437,285 $ 420,630 $ 374,412 Fully tax - equivalent adjustment 4,242 4,074 3,393 Fully tax - equivalent net interest income 441,527 424,704 377,805 Total average interest - earning assets 14,078,061 14,548,665 13,393,383 Net interest margin (FTE) (non - GAAP) 3.14 % 2.92 % 2.82 % Earnings per common share Diluted earnings per share (GAAP) $ 2.45 $ 3.46 $ 3.48 Acquisition expenses 0.00 0.09 0.01 Tax effect of acquisition expenses 0.00 (0.02) 0.00 Subtotal (non-GAAP) 2.45 3.53 3.49 Loss on sales of investment securities 0.97 0.00 0.00 Tax effect of loss on sales of investment securities (0.21) 0.00 0.00 Subtotal (non - GAAP) 3.21 3.53 3.49 Gain on debt extinguishment 0.00 0.00 0.00 Tax effect of gain on debt extinguishment 0.00 0.00 0.00 Subtotal (non - GAAP) 3.21 3.53 3.49 Acquisition-related contingent consideration adjustment 0.06 0.00 0.00 Tax effect of acquisition-related contingent consideration adjustment (0.01) 0.00 0.00 Subtotal (non-GAAP) 3.26 3.53 3.49 Acquisition-related provision for credit losses 0.00 0.07 0.00 Tax effect of acquisition-related provision for credit losses 0.00 (0.02) 0.00 Subtotal (non-GAAP) 3.26 3.58 3.49 Unrealized loss (gain) on equity securities 0.00 0.00 0.00 Tax effect of unrealized loss (gain) on equity securities 0.00 0.00 0.00 Subtotal (non-GAAP) 3.26 3.58 3.49 Restructuring expenses 0.02 0.00 0.00 Tax effect of restructuring expenses 0.00 0.00 0.00 Subtotal (non-GAAP) 3.28 3.58 3.49 Litigation accrual 0.11 0.00 0.00 Tax effect of litigation accrual (0.03) 0.00 0.00 Operating earnings per share (non-GAAP) 3.36 3.58 3.49 Amortization of intangibles 0.27 0.28 0.26 Tax effect of amortization of intangibles (0.06) (0.06) (0.06) Subtotal (non-GAAP) 3.57 3.80 3.69 Acquired non-PCD loan accretion (0.07) (0.08) (0.07) Tax effect of acquired non-PCD loan accretion 0.01 0.02 0.02 Diluted adjusted net earnings per share (non-GAAP) $ 3.51 $ 3.74 $ 3.64 Noninterest operating revenues Noninterest revenues (GAAP) $ 214,834 $ 258,725 $ 246,235 Loss on sales of investment securities 52,329 0 0 Gain on debt extinguishment (242) 0 0 Unrealized loss (gain) on equity securities 47 44 (17) Total adjusted noninterest revenues (non-GAAP) $ 266,968 $ 258,769 $ 246,218 75 Table of Contents (000’s omitted) 2023 2022 2021 Noninterest operating expenses Noninterest expenses (GAAP) $ 472,685 $ 424,268 $ 388,138 Amortization of intangibles (14,511) (15,214) (14,051) Acquisition expenses (63) (5,021) (701) Acquisition-related contingent consideration adjustment (3,280) 300 (200) Restructuring expenses (1,163) 0 0 Litigation accrual (5,800) 0 100 Total adjusted noninterest expenses (non-GAAP) $ 447,868 $ 404,333 $ 373,286 Efficiency ratio - GAAP Noninterest expenses (GAAP) – numerator $ 472,685 $ 424,268 $ 388,138 Net interest income (GAAP) $ 437,285 $ 420,630 $ 374,412 Noninterest revenues (GAAP) 214,834 258,725 246,235 Total revenues (GAAP) – denominator $ 652,119 $ 679,355 $ 620,647 Efficiency ratio (GAAP) 72.5 % 62.5 % 62.5 % Operating efficiency ratio – non-GAAP Operating expenses (non-GAAP) - numerator $ 447,868 $ 404,333 $ 373,286 Fully tax-equivalent net interest income $ 441,527 $ 424,704 $ 377,805 Noninterest revenues 214,834 258,725 246,235 Acquired non-PCD loan accretion (3,741) (4,292) (3,989) Unrealized loss (gain) on equity securities 47 44 (17) Loss on sales of investment securities 52,329 0 0 Gain on debt extinguishment (242) 0 0 Operating revenues (non-GAAP) - denominator $ 704,754 $ 679,181 $ 620,034 Operating efficiency ratio (non-GAAP) 63.5 % 59.5 % 60.2 % Balance sheet data Total assets Total assets (GAAP) $ 15,555,753 $ 15,835,651 $ 15,552,657 Intangible assets (897,987) (902,837) (864,335) Deferred taxes on goodwill and intangible assets 45,198 46,130 44,160 Total tangible assets (non-GAAP) $ 14,702,964 $ 14,978,944 $ 14,732,482 Total common equity Shareholders’ equity (GAAP) $ 1,697,937 $ 1,551,705 $ 2,100,807 Intangible assets (897,987) (902,837) (864,335) Deferred taxes on goodwill and intangible assets 45,198 46,130 44,160 Total tangible common equity (non-GAAP) $ 845,148 $ 694,998 $ 1,280,632 Shareholders' equity-to-assets ratio Total shareholders' equity (GAAP) - numerator $ 1,697,937 $ 1,551,705 $ 2,100,807 Total assets (GAAP) - denominator $ 15,555,753 $ 15,835,651 $ 15,552,657 Shareholders' equity-to-assets ratio (GAAP) 10.92 % 9.80 % 13.51 % Tangible equity-to-assets ratio Total tangible common equity (non-GAAP) - numerator $ 845,148 $ 694,998 $ 1,280,632 Total tangible assets (non-GAAP) - denominator $ 14,702,964 $ 14,978,944 $ 14,732,482 Tangible equity-to-assets ratio (non-GAAP) 5.75 % 4.64 % 8.69 % 76 Table of Contents