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
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. 76 Table of Contents Reconciliation of GAAP to Non-GAAP Measures Table 20: GAAP to Non-GAAP Reconciliations (000’s omitted) 2024 2023 2022 Operating pre-tax, pre-provision net revenue (non-GAAP) Net income (GAAP) $ 182,481 $ 131,924 $ 188,081 Income taxes 54,223 36,307 52,233 Income before income taxes 236,704 168,231 240,314 Provision for credit losses 22,773 11,203 14,773 Pre-tax, pre-provision net revenue (non-GAAP) 259,477 179,434 255,087 Acquisition expenses 213 63 5,021 Acquisition-related contingent consideration adjustments 244 3,280 (300) Restructuring expenses 0 1,163 0 Litigation accrual 138 5,800 0 Loss on sales of investment securities 487 52,329 0 Gain on debt extinguishment 0 (242) 0 Unrealized (gain) loss on equity securities (1,231) 47 44 Amortization of intangible assets 14,259 14,511 15,214 Operating pre-tax, pre-provision net revenue (non-GAAP) $ 273,587 $ 256,385 $ 275,066 Operating pre-tax, pre-provision net revenue per share (non-GAAP) Diluted earnings per share (GAAP) $ 3.44 $ 2.45 $ 3.46 Income taxes 1.02 0.67 0.96 Income before income taxes 4.46 3.12 4.42 Provision for credit losses 0.43 0.21 0.27 Pre-tax, pre-provision net revenue per share (non-GAAP) 4.89 3.33 4.69 Acquisition expenses 0.00 0.00 0.09 Acquisition-related contingent consideration adjustments 0.00 0.06 0.00 Restructuring expenses 0.00 0.02 0.00 Litigation accrual 0.00 0.11 0.00 Loss on sales of investment securities 0.01 0.97 0.00 Gain on debt extinguishment 0.00 0.00 0.00 Unrealized (gain) loss on equity securities (0.02) 0.00 0.00 Amortization of intangible assets 0.27 0.27 0.28 Operating pre-tax, pre-provision net revenue per share (non-GAAP) $ 5.15 $ 4.76 $ 5.06 Operating net income (non-GAAP) Net income (GAAP) $ 182,481 $ 131,924 $ 188,081 Acquisition expenses 213 63 5,021 Tax effect of acquisition expenses (40) (13) (1,091) Subtotal (non-GAAP) 182,654 131,974 192,011 Acquisition-related contingent consideration adjustments 244 3,280 (300) Tax effect of acquisition-related contingent consideration adjustments (46) (689) 65 Subtotal (non-GAAP) 182,852 134,565 191,776 Acquisition-related provision for credit losses 0 0 3,927 Tax effect of acquisition-related provision for credit losses 0 0 (853) Subtotal (non-GAAP) 182,852 134,565 194,850 Litigation accrual 138 5,800 0 Tax effect of litigation accrual (26) (1,218) 0 Subtotal (non-GAAP) 182,964 139,147 194,850 Restructuring expenses 0 1,163 0 Tax effect of restructuring expenses 0 (244) 0 Subtotal (non-GAAP) 182,964 140,066 194,850 Loss on sales of investment securities 487 52,329 0 Tax effect of loss on sales of investment securities (93) (10,989) 0 Subtotal (non-GAAP) 183,358 181,406 194,850 Gain on debt extinguishment 0 (242) 0 Tax effect of gain on debt extinguishment 0 51 0 Subtotal (non-GAAP) 183,358 181,215 194,850 Unrealized (gain) loss on equity securities (1,231) 47 44 Tax effect of unrealized (gain) loss on equity securities 234 (10) (10) Subtotal (non-GAAP) 182,361 181,252 194,884 Amortization of intangible assets 14,259 14,511 15,214 Tax effect of amortization of intangible assets (2,709) (3,047) (3,307) Operating net income (non-GAAP) $ 193,911 $ 192,716 $ 206,791 77 Table of Contents (000's omitted) 2024 2023 2022 Operating diluted earnings per share (non-GAAP) Diluted earnings per share (GAAP) $ 3.44 $ 2.45 $ 3.46 Acquisition expenses 0.00 0.00 0.09 Tax effect of acquisition expenses 0.00 0.00 (0.02) Subtotal (non-GAAP) 3.44 2.45 3.53 Acquisition-related contingent consideration adjustments 0.00 0.06 0.00 Tax effect of acquisition-related contingent consideration adjustments 0.00 (0.01) 0.00 Subtotal (non-GAAP) 3.44 2.50 3.53 Acquisition-related provision for credit losses 0.00 0.00 0.07 Tax effect of acquisition-related provision for credit losses 0.00 0.00 (0.02) Subtotal (non-GAAP) 3.44 2.50 3.58 Litigation accrual 0.00 0.11 0.00 Tax effect of litigation accrual 0.00 (0.03) 0.00 Subtotal (non-GAAP) 3.44 2.58 3.58 Restructuring expenses 0.00 0.02 0.00 Tax effect of restructuring expenses 0.00 0.00 0.00 Subtotal (non-GAAP) 3.44 2.60 3.58 Loss on sales of investment securities 0.01 0.97 0.00 Tax effect of loss on sales of investment securities 0.00 (0.21) 0.00 Subtotal (non-GAAP) 3.45 3.36 3.58 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) 3.45 3.36 3.58 Unrealized (gain) loss on equity securities (0.02) 0.00 0.00 Tax effect of unrealized (gain) loss on equity securities 0.00 0.00 0.00 Subtotal (non-GAAP) 3.43 3.36 3.58 Amortization of intangible assets 0.27 0.27 0.28 Tax effect of amortization of intangible assets (0.05) (0.06) (0.06) Operating diluted earnings per share (non-GAAP) $ 3.65 $ 3.57 $ 3.80 Return on assets Net income (GAAP) $ 182,481 $ 131,924 $ 188,081 Average total assets 15,990,697 15,242,884 15,567,139 Return on assets (GAAP) 1.14 % 0.87 % 1.21 % Operating return on assets (non-GAAP) Operating net income (non-GAAP) $ 193,911 $ 192,716 $ 206,791 Average total assets 15,990,697 15,242,884 15,567,139 Operating return on assets (non-GAAP) 1.21 % 1.26 % 1.33 % Return on equity Net income (GAAP) $ 182,481 $ 131,924 $ 188,081 Average total equity 1,695,794 1,595,724 1,733,521 Return on equity (GAAP) 10.76 % 8.27 % 10.85 % 78 Table of Contents (000’s omitted) 2024 2023 2022 Operating return on equity (non-GAAP) Operating net income (non-GAAP) $ 193,911 $ 192,716 $ 206,791 Average total equity 1,695,794 1,595,724 1,733,521 Operating return on equity (non-GAAP) 11.43 % 12.08 % 11.93 % Net interest margin Net interest income $ 449,117 $ 437,285 $ 420,630 Total average interest-earning assets 14,754,880 14,078,061 14,548,665 Net interest margin 3.04 % 3.11 % 2.89 % Net interest margin (FTE) (non-GAAP) Net interest income $ 449,117 $ 437,285 $ 420,630 Fully tax-equivalent adjustment (non-GAAP) 3,721 4,242 4,074 Fully tax-equivalent net interest income (non-GAAP) 452,838 441,527 424,704 Total average interest-earning assets 14,754,880 14,078,061 14,548,665 Net interest margin (FTE) (non-GAAP) 3.07 % 3.14 % 2.92 % Operating noninterest revenues (non-GAAP) Noninterest revenues (GAAP) $ 297,186 $ 214,834 $ 258,725 Loss on sales of investment securities 487 52,329 0 Gain on debt extinguishment 0 (242) 0 Unrealized (gain) loss on equity securities (1,231) 47 44 Total operating noninterest revenues (non-GAAP) $ 296,442 $ 266,968 $ 258,769 Operating noninterest expenses (non-GAAP) Noninterest expenses (GAAP) $ 486,825 $ 472,685 $ 424,268 Acquisition expenses (213) (63) (5,021) Acquisition-related contingent consideration adjustments (244) (3,280) 300 Restructuring expenses 0 (1,163) 0 Litigation accrual (138) (5,800) 0 Amortization of intangible assets (14,259) (14,511) (15,214) Total operating noninterest expenses (non-GAAP) $ 471,971 $ 447,868 $ 404,333 Operating revenues (non-GAAP) Net interest income (GAAP) $ 449,117 $ 437,285 $ 420,630 Noninterest revenues (GAAP) 297,186 214,834 258,725 Total revenues (GAAP) 746,303 652,119 679,355 Loss on sales of investment securities 487 52,329 0 Gain on debt extinguishment 0 (242) 0 Unrealized (gain) loss on equity securities (1,231) 47 44 Total operating revenues (non-GAAP) $ 745,559 $ 704,253 $ 679,399 Noninterest revenues/total revenues Total noninterest revenues (GAAP) – numerator $ 297,186 $ 214,834 $ 258,725 Total revenues (GAAP) – denominator 746,303 652,119 679,355 Noninterest revenues/total revenues (GAAP) 39.8 % 32.9 % 38.1 % Operating noninterest revenues/operating revenues (FTE) (non-GAAP) Total operating noninterest revenues (non-GAAP) – numerator $ 296,442 $ 266,968 $ 258,769 Total operating revenues (non-GAAP) 745,559 704,253 679,399 Fully tax-equivalent adjustment (non-GAAP) 3,721 4,242 4,074 Total operating revenues (FTE) (non-GAAP) – denominator 749,280 708,495 683,473 Operating noninterest revenues/operating revenues (FTE) (non-GAAP) 39.6 % 37.7 % 37.9 % 79 Table of Contents (000’s omitted) 2024 2023 2022 Efficiency ratio (GAAP) Total noninterest expenses (GAAP) – numerator $ 486,825 $ 472,685 $ 424,268 Total revenues (GAAP) – denominator 746,303 652,119 679,355 Efficiency ratio (GAAP) 65.2 % 72.5 % 62.5 % Operating efficiency ratio (non-GAAP) Total operating noninterest expenses (non-GAAP) – numerator $ 471,971 $ 447,868 $ 404,333 Total operating revenues (FTE) (non-GAAP) – denominator 749,280 708,495 683,473 Operating efficiency ratio (non-GAAP) 63.0 % 63.2 % 59.2 % Return on tangible equity (non-GAAP) Net income (GAAP) $ 182,481 $ 131,924 $ 188,081 Average shareholders’ equity 1,695,794 1,595,724 1,733,521 Average goodwill and intangible assets, net (902,681) (900,058) (891,647) Average deferred taxes on goodwill and intangible assets, net 44,908 45,664 45,145 Average tangible common equity (non-GAAP) 838,021 741,330 887,019 Return on tangible equity (non-GAAP) 21.78 % 17.80 % 21.20 % Operating return on tangible equity (non-GAAP) Operating net income (non-GAAP) $ 193,911 $ 192,716 $ 206,791 Average tangible common equity (non-GAAP) 838,021 741,330 887,019 Operating return on tangible equity (non-GAAP) 23.14 % 26.00 % 23.31 % 80 Table of Contents (000’s omitted) 2024 2023 2022 Total tangible assets (non-GAAP) Total assets (GAAP) $ 16,386,044 $ 15,555,753 $ 15,835,651 Goodwill and intangible assets, net (901,471) (897,987) (902,837) Deferred taxes on goodwill and intangible assets, net 44,618 45,198 46,130 Total tangible assets (non-GAAP) $ 15,529,191 $ 14,702,964 $ 14,978,944 Total tangible common equity (non-GAAP) Shareholders’ equity (GAAP) $ 1,762,835 $ 1,697,937 $ 1,551,705 Goodwill and intangible assets, net (901,471) (897,987) (902,837) Deferred taxes on goodwill and intangible assets, net 44,618 45,198 46,130 Total tangible common equity (non-GAAP) $ 905,982 $ 845,148 $ 694,998 Shareholders’ equity-to-assets ratio at year end Total shareholders' equity (GAAP) - numerator $ 1,762,835 $ 1,697,937 $ 1,551,705 Total assets (GAAP) - denominator 16,386,044 15,555,753 15,835,651 Shareholders’ equity-to-assets ratio at year end (GAAP) 10.76 % 10.92 % 9.80 % Tangible equity-to-tangible assets ratio at year end (non-GAAP) Total tangible common equity (non-GAAP) - numerator $ 905,982 $ 845,148 $ 694,998 Total tangible assets (non-GAAP) - denominator 15,529,191 14,702,964 14,978,944 Tangible equity-to-tangible assets ratio at year end (non-GAAP) 5.83 % 5.75 % 4.64 % Book value (GAAP) Total shareholders’ equity (GAAP) – numerator $ 1,762,835 $ 1,697,937 $ 1,551,705 Period end common shares outstanding – denominator 52,668 53,327 53,737 Book value (GAAP) $ 33.47 $ 31.84 $ 28.88 Tangible book value (non-GAAP) Total tangible common equity (non-GAAP) – numerator $ 905,982 $ 845,148 $ 694,998 Period end common shares outstanding – denominator 52,668 53,327 53,737 Tangible book value (non-GAAP) $ 17.20 $ 15.85 $ 12.93