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
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. 71 Table of Contents Reconciliation of GAAP to Non-GAAP Measures Table 20: GAAP to Non-GAAP Reconciliations (000’s omitted) 2025 2024 2023 Operating pre-tax, pre-provision net revenue (non-GAAP) Net income (GAAP) $ 210,455 $ 182,481 $ 131,924 Income taxes 64,939 54,224 36,307 Income before income taxes 275,394 236,705 168,231 Provision for credit losses 21,350 22,773 11,203 Pre-tax, pre-provision net revenue (non-GAAP) 296,744 259,478 179,434 Acquisition expenses 3,663 213 63 Acquisition-related contingent consideration adjustments 0 244 3,280 Litigation accrual (50) 138 5,800 Restructuring expenses 1,499 0 1,163 Loss on sales of investment securities 0 487 52,329 Gain on debt extinguishment 0 0 (242) Unrealized (gain) loss on equity securities (375) (1,231) 47 Amortization of intangible assets 13,846 14,259 14,511 Operating pre-tax, pre-provision net revenue (non-GAAP) $ 315,327 $ 273,588 $ 256,385 Operating pre-tax, pre-provision net revenue per share (non-GAAP) Diluted earnings per share (GAAP) $ 3.97 $ 3.44 $ 2.45 Income taxes 1.22 1.02 0.67 Income before income taxes 5.19 4.46 3.12 Provision for credit losses 0.40 0.43 0.21 Pre-tax, pre-provision net revenue per share (non-GAAP) 5.59 4.89 3.33 Acquisition expenses 0.07 0.00 0.00 Acquisition-related contingent consideration adjustments 0.00 0.00 0.06 Litigation accrual 0.00 0.00 0.11 Restructuring expenses 0.03 0.00 0.02 Loss on sales of investment securities 0.00 0.01 0.97 Gain on debt extinguishment 0.00 0.00 0.00 Unrealized (gain) loss on equity securities (0.01) (0.02) 0.00 Amortization of intangible assets 0.26 0.27 0.27 Operating pre-tax, pre-provision net revenue per share (non-GAAP) $ 5.94 $ 5.15 $ 4.76 Operating net income (non-GAAP) Net income (GAAP) $ 210,455 $ 182,481 $ 131,924 Acquisition expenses 3,663 213 63 Tax effect of acquisition expenses (778) (40) (13) Subtotal (non-GAAP) 213,340 182,654 131,974 Acquisition-related contingent consideration adjustments 0 244 3,280 Tax effect of acquisition-related contingent consideration adjustments 0 (46) (689) Subtotal (non-GAAP) 213,340 182,852 134,565 Litigation accrual (50) 138 5,800 Tax effect of litigation accrual 11 (26) (1,218) Subtotal (non-GAAP) 213,301 182,964 139,147 Restructuring expenses 1,499 0 1,163 Tax effect of restructuring expenses (318) 0 (244) Subtotal (non-GAAP) 214,482 182,964 140,066 Loss on sales of investment securities 0 487 52,329 Tax effect of loss on sales of investment securities 0 (93) (10,989) Subtotal (non-GAAP) 214,482 183,358 181,406 Gain on debt extinguishment 0 0 (242) Tax effect of gain on debt extinguishment 0 0 51 Subtotal (non-GAAP) 214,482 183,358 181,215 Unrealized (gain) loss on equity securities (375) (1,231) 47 Tax effect of unrealized (gain) loss on equity securities 80 234 (10) Subtotal (non-GAAP) 214,187 182,361 181,252 Amortization of intangible assets 13,846 14,259 14,511 Tax effect of amortization of intangible assets (2,942) (2,709) (3,047) Operating net income (non-GAAP) $ 225,091 $ 193,911 $ 192,716 72 Table of Contents (000's omitted) 2025 2024 2023 Operating diluted earnings per share (non-GAAP) Diluted earnings per share (GAAP) $ 3.97 $ 3.44 $ 2.45 Acquisition expenses 0.07 0.00 0.00 Tax effect of acquisition expenses (0.01) 0.00 0.00 Subtotal (non-GAAP) 4.03 3.44 2.45 Acquisition-related contingent consideration adjustments 0.00 0.00 0.06 Tax effect of acquisition-related contingent consideration adjustments 0.00 0.00 (0.01) Subtotal (non-GAAP) 4.03 3.44 2.50 Litigation accrual 0.00 0.00 0.11 Tax effect of litigation accrual 0.00 0.00 (0.03) Subtotal (non-GAAP) 4.03 3.44 2.58 Restructuring expenses 0.03 0.00 0.02 Tax effect of restructuring expenses (0.01) 0.00 0.00 Subtotal (non-GAAP) 4.05 3.44 2.60 Loss on sales of investment securities 0.00 0.01 0.97 Tax effect of loss on sales of investment securities 0.00 0.00 (0.21) Subtotal (non-GAAP) 4.05 3.45 3.36 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) 4.05 3.45 3.36 Unrealized (gain) loss on equity securities (0.01) (0.02) 0.00 Tax effect of unrealized (gain) loss on equity securities 0.00 0.00 0.00 Subtotal (non-GAAP) 4.04 3.43 3.36 Amortization of intangible assets 0.26 0.27 0.27 Tax effect of amortization of intangible assets (0.06) (0.05) (0.06) Operating diluted earnings per share (non-GAAP) $ 4.24 $ 3.65 $ 3.57 Return on assets Net income (GAAP) $ 210,455 $ 182,481 $ 131,924 Average total assets 16,743,361 15,990,697 15,242,884 Return on assets (GAAP) 1.26 % 1.14 % 0.87 % Operating return on assets (non-GAAP) Operating net income (non-GAAP) $ 225,091 $ 193,911 $ 192,716 Average total assets 16,743,361 15,990,697 15,242,884 Operating return on assets (non-GAAP) 1.34 % 1.21 % 1.26 % Return on equity Net income (GAAP) $ 210,455 $ 182,481 $ 131,924 Average total equity 1,864,775 1,695,794 1,595,724 Return on equity (GAAP) 11.29 % 10.76 % 8.27 % Operating return on equity (non-GAAP) Operating net income (non-GAAP) $ 225,091 $ 193,911 $ 192,716 Average total equity 1,864,775 1,695,794 1,595,724 Operating return on equity (non-GAAP) 12.07 % 11.43 % 12.08 % Net interest margin Net interest income $ 506,550 $ 449,117 $ 437,285 Total average interest-earning assets 15,393,824 14,754,880 14,078,061 Net interest margin 3.29 % 3.04 % 3.11 % Net interest margin (FTE) (non-GAAP) Net interest income $ 506,550 $ 449,117 $ 437,285 Fully tax-equivalent adjustment (non-GAAP) 3,533 3,721 4,242 Fully tax-equivalent net interest income (non-GAAP) 510,083 452,838 441,527 Total average interest-earning assets 15,393,824 14,754,880 14,078,061 Net interest margin (FTE) (non-GAAP) 3.31 % 3.07 % 3.14 % 73 Table of Contents (000’s omitted) 2025 2024 2023 Operating noninterest revenues (non-GAAP) Noninterest revenues (GAAP) $ 311,457 $ 297,186 $ 214,834 Loss on sales of investment securities 0 487 52,329 Gain on debt extinguishment 0 0 (242) Unrealized (gain) loss on equity securities (375) (1,231) 47 Total operating noninterest revenues (non-GAAP) $ 311,082 $ 296,442 $ 266,968 Operating noninterest expenses (non-GAAP) Noninterest expenses (GAAP) $ 521,263 $ 486,825 $ 472,685 Acquisition expenses (3,663) (213) (63) Acquisition-related contingent consideration adjustments 0 (244) (3,280) Litigation accrual 50 (138) (5,800) Restructuring expenses (1,499) 0 (1,163) Amortization of intangible assets (13,846) (14,259) (14,511) Total operating noninterest expenses (non-GAAP) $ 502,305 $ 471,971 $ 447,868 Operating revenues (non-GAAP) Net interest income (GAAP) $ 506,550 $ 449,117 $ 437,285 Noninterest revenues (GAAP) 311,457 297,186 214,834 Total revenues (GAAP) 818,007 746,303 652,119 Loss on sales of investment securities 0 487 52,329 Gain on debt extinguishment 0 0 (242) Unrealized (gain) loss on equity securities (375) (1,231) 47 Total operating revenues (non-GAAP) $ 817,632 $ 745,559 $ 704,253 Noninterest revenues/total revenues Total noninterest revenues (GAAP) – numerator $ 311,457 $ 297,186 $ 214,834 Total revenues (GAAP) – denominator 818,007 746,303 652,119 Noninterest revenues/total revenues (GAAP) 38.1 % 39.8 % 32.9 % Operating noninterest revenues/operating revenues (FTE) (non-GAAP) Total operating noninterest revenues (non-GAAP) – numerator $ 311,082 $ 296,442 $ 266,968 Total operating revenues (non-GAAP) 817,632 745,559 704,253 Fully tax-equivalent adjustment (non-GAAP) 3,533 3,721 4,242 Total operating revenues (FTE) (non-GAAP) – denominator 821,165 749,280 708,495 Operating noninterest revenues/operating revenues (FTE) (non-GAAP) 37.9 % 39.6 % 37.7 % Efficiency ratio (GAAP) Total noninterest expenses (GAAP) – numerator $ 521,263 $ 486,825 $ 472,685 Total revenues (GAAP) – denominator 818,007 746,303 652,119 Efficiency ratio (GAAP) 63.7 % 65.2 % 72.5 % Operating efficiency ratio (non-GAAP) Total operating noninterest expenses (non-GAAP) – numerator $ 502,305 $ 471,971 $ 447,868 Total operating revenues (FTE) (non-GAAP) – denominator 821,165 749,280 708,495 Operating efficiency ratio (non-GAAP) 61.2 % 63.0 % 63.2 % Return on tangible equity (non-GAAP) Net income (GAAP) $ 210,455 $ 182,481 $ 131,924 Average shareholders’ equity 1,864,775 1,695,794 1,595,724 Average goodwill and intangible assets, net (902,145) (902,681) (900,058) Average deferred taxes on goodwill and intangible assets, net 44,261 44,908 45,664 Average tangible common equity (non-GAAP) 1,006,891 838,021 741,330 Return on tangible equity (non-GAAP) 20.90 % 21.78 % 17.80 % Operating return on tangible equity (non-GAAP) Operating net income (non-GAAP) $ 225,091 $ 193,911 $ 192,716 Average tangible common equity (non-GAAP) 1,006,891 838,021 741,330 Operating return on tangible equity (non-GAAP) 22.36 % 23.14 % 26.00 % 74 Table of Contents (000’s omitted) 2025 2024 2023 Total tangible assets (non-GAAP) Total assets (GAAP) $ 17,303,296 $ 16,386,044 $ 15,555,753 Goodwill and intangible assets, net (942,716) (901,471) (897,987) Deferred taxes on goodwill and intangible assets, net 43,905 44,618 45,198 Total tangible assets (non-GAAP) $ 16,404,485 $ 15,529,191 $ 14,702,964 Total tangible common equity (non-GAAP) Shareholders’ equity (GAAP) $ 2,006,034 $ 1,762,835 $ 1,697,937 Goodwill and intangible assets, net (942,716) (901,471) (897,987) Deferred taxes on goodwill and intangible assets, net 43,905 44,618 45,198 Total tangible common equity (non-GAAP) $ 1,107,223 $ 905,982 $ 845,148 Shareholders’ equity-to-assets ratio at quarter end Total shareholders' equity (GAAP) - numerator $ 2,006,034 $ 1,762,835 $ 1,697,937 Total assets (GAAP) - denominator 17,303,296 16,386,044 15,555,753 Shareholders’ equity-to-assets ratio at quarter (GAAP) 11.59 % 10.76 % 10.92 % Tangible equity-to-tangible assets ratio at quarter end (non-GAAP) Total tangible common equity (non-GAAP) - numerator $ 1,107,223 $ 905,982 $ 845,148 Total tangible assets (non-GAAP) - denominator 16,404,485 15,529,191 14,702,964 Tangible equity-to-tangible assets ratio at quarter end (non-GAAP) 6.75 % 5.83 % 5.75 % Book value (GAAP) Total shareholders’ equity (GAAP) – numerator $ 2,006,034 $ 1,762,835 $ 1,697,937 Period end common shares outstanding – denominator 52,682 52,668 53,327 Book value (GAAP) $ 38.08 $ 33.47 $ 31.84 Tangible book value (non-GAAP) Total tangible common equity (non-GAAP) – numerator $ 1,107,223 $ 905,982 $ 845,148 Period end common shares outstanding – denominator 52,682 52,668 53,327 Tangible book value (non-GAAP) $ 21.02 $ 17.20 $ 15.85
Factors that could cause actual results to differ from those discussed in the forward - looking statements include: (1) adverse developments in the banking industry related to bank failures and the potential impact of such developments on customer confidence and regulatory responses to these developments; (2) current and future economic and market conditions, including the effects of changes in housing or vehicle prices, higher unemployment rates, disruptions in the commercial real estate market, labor shortages, supply chain disruption, inability to obtain raw materials and supplies, U.S. fiscal debt, budget and tax matters, geopolitical matters and conflicts, and any changes in global economic growth; (3) the effect of, and changes in, monetary and fiscal policies and laws, including future changes in Federal and state statutory income tax rates and interest rate and other policy actions of the Board of Governors of the Federal Reserve System; (4) the effect of changes in the level of checking or savings account deposits on the Company's funding costs and net interest margin including the possibility of a sudden withdrawal of the Company's deposits due to rapid spread of information or disinformation regarding the Company's well - being; (5) future provisions for credit losses on loans and debt securities; (6) changes in nonperforming assets; (7) the effect of a fall in stock market or bond prices on the Company's fee income businesses, including its employee benefit services, wealth management, and insurance businesses; (8) risks related to credit quality; (9) inflation, interest rate, liquidity, market and monetary fluctuations; (10) the strength of the U.S. economy in general and the strength of the local economies where the Company conducts its business; (11) the timely development of new products and services and customer perception of the overall value thereof (including features, pricing and quality) compared to competing products and services; (12) changes in consumer spending, borrowing and savings habits; (13) technological changes and implementation and financial risks associated with transitioning to new technology - based systems involving large multi - year contracts; (14) the ability of the Company to maintain the security, including cybersecurity, of its financial, accounting, technology, data processing and other operating systems, facilities and data, including customer data; (15) effectiveness of the Company's risk management processes and procedures, reliance on models which may be inaccurate or misinterpreted, the Company's ability to manage its credit or interest rate risk, the sufficiency of its allowance for credit losses and the accuracy of the assumptions or estimates used in preparing the Company's financial statements and disclosures; (16) failure of third parties to provide various services that are important to the Company's operations; (17) any acquisitions or mergers that might be considered or consummated by the Company and the costs and factors associated therewith, including differences in the actual financial results of the acquisition or merger compared to expectations and the realization of anticipated cost savings and revenue enhancements; (18) the ability to maintain and increase market share and control expenses; (19) the nature, timing and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of the Company and its subsidiaries, including changes in laws and regulations concerning taxes, accounting, banking, service fees, risk management, securities, capital requirements and other aspects of the financial services industry; (20) changes in the Company's organization, compensation and benefit plans and in the availability of, and compensation levels for, employees in its geographic markets; (21) the outcome of pending or future litigation and government proceedings; (22) the effect of opening new branches to expand the Company's geographic footprint, including the cost associated with opening and operating the branches and the uncertainty surrounding their success including the ability to meet expectations for future deposit and loan levels and commensurate revenues; (23) the effects of natural disasters could create economic and financial disruption; (24) the effects from changes in governmental leadership which expose the Company and its customers to a variety of political, economic, and regulatory risks, including the risk of changes in laws (including labor, trade, tax and other laws) and the potential for disruption in governmental agencies, services provided by the government, and funding of government sponsored projects; (25) other risk factors outlined in the Company's filings with the SEC from time to time; and (26) the success of the Company at managing the risks of the foregoing. The foregoing list of important factors is not all-inclusive.
Factors that could cause actual results to differ from those discussed in the forward-looking statements include: (1) adverse developments in the banking industry related to bank failures and the potential impact of such developments on customer confidence and regulatory responses to these developments; (2) current and future economic and market conditions, including the effects of changes in housing or vehicle prices, higher unemployment rates, disruptions in the commercial real estate market, labor shortages, supply chain disruption, inability to obtain raw materials and supplies, U.S. fiscal debt, budget and tax matters, geopolitical matters and conflicts, the effects of announced or future tariff increases, changes in global trade policies, and any changes in global economic growth; (3) the effect of, and changes in, monetary and fiscal policies and laws, including future changes in Federal and state statutory income tax rates and interest rate and other policy actions of the Board of Governors of the Federal Reserve System; (4) the effect of changes in the level of checking or savings account deposits on the Company’s funding costs and net interest margin including the possibility of a sudden withdrawal of the Company’s deposits due to rapid spread of information or disinformation regarding the Company’s well-being; (5) future provisions for credit losses on loans and debt securities; (6) changes in nonperforming assets; (7) the effect of a fall in stock market or bond prices on the Company’s fee income businesses, including its employee benefit services, wealth management, and insurance businesses; (8) risks related to credit quality; (9) inflation, interest rate, liquidity, market and monetary fluctuations; (10) the strength of the U.S. economy in general and the strength of the local economies where the Company conducts its business; (11) the timely development of new products and services and customer perception of the overall value thereof (including features, pricing and quality) compared to competing products and services; (12) changes in consumer spending, borrowing and savings habits; (13) technological changes and implementation and financial risks associated with transitioning to new technology-based systems involving large multi-year contracts; (14) the ability of the Company to maintain the security, including cybersecurity, of its financial, accounting, technology, data processing and other operating systems, facilities and data, including customer data; (15) effectiveness of the Company’s risk management processes and procedures, reliance on models which may be inaccurate or misinterpreted, the Company’s ability to manage its credit or interest rate risk, the sufficiency of its allowance for credit losses and the accuracy of the assumptions or estimates used in preparing the Company’s financial statements and disclosures; (16) failure of third parties to provide various services that are important to the Company’s operations; (17) any acquisitions or mergers that might be considered or consummated by the Company and the costs and factors associated therewith, including differences in the actual financial results of the acquisition or merger compared to expectations and the realization of anticipated cost savings and revenue enhancements; (18) the ability to maintain and increase market share and control expenses; (19) the nature, timing and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of the Company and its subsidiaries, including changes in laws and regulations concerning taxes, accounting, banking, service fees, risk management, securities, capital requirements and other aspects of the financial services industry; (20) changes in the Company’s organization, compensation and benefit plans and in the availability of, and compensation levels for, employees in its geographic markets; (21) the outcome of pending or future litigation and government proceedings; (22) the effect of opening new branches to expand the Company’s geographic footprint, including the cost associated with opening and operating the branches and the uncertainty surrounding their success including the ability to meet expectations for future deposit and loan levels and commensurate revenues; (23) the effects of natural disasters could create economic and financial disruption; (24) the effects from changes in governmental leadership which expose the Company and its customers to a variety of political, economic, and regulatory risks, including the risk of changes in laws (including labor, trade, tax and other laws) and the potential for disruption in governmental agencies, services provided by the government, funding of government sponsored projects, and changes in the domestic political environment; (25) the effect of total or partial governmental shutdowns; (26) material differences in the actual financial results of investment activities compared with the Company's initial expectations, including the growth of the Insurtech market; (27) other risk factors outlined in the Company’s filings with the SEC from time to time; and (28) the success of the Company at managing the risks of the foregoing. 70 Table of Contents The foregoing list of important factors is not all-inclusive.
See Table 20 for Reconciliation of GAAP to Non-GAAP Measures. 54 Table of Contents Table 6: Noninterest Expenses Years Ended December 31, (000’s omitted) 2024 2023 2022 Salaries and employee benefits $ 300,779 $ 281,803 $ 257,339 Data processing and communications 61,843 57,585 54,099 Occupancy and equipment 43,658 42,550 42,413 Business development and marketing 16,059 15,731 13,095 Legal and professional fees 15,323 15,921 14,018 Amortization of intangible assets 14,259 14,511 15,214 Acquisition-related contingent consideration adjustments 244 3,280 (300) Acquisition expenses 213 63 5,021 Restructuring expenses 0 1,163 0 Litigation accrual 138 5,800 0 Other 34,309 34,278 23,369 Total noninterest expenses $ 486,825 $ 472,685 $ 424,268 Noninterest expenses/average assets 3.04 % 3.10 % 2.73 % Operating noninterest expenses (1) /average assets (non-GAAP) 2.95 % 2.95 % 2.60 % Efficiency ratio (GAAP) 65.2 % 72.5 % 62.5 % Operating efficiency ratio (non-GAAP) (2) 63.0 % 63.2 % 59.2 % (1) Operating noninterest expenses, a non-GAAP measure, is calculated as total noninterest expenses less acquisition expenses, acquisition-related contingent consideration adjustment, litigation accrual, restructuring expenses and amortization of intangible assets.
See Table 20 for Reconciliation of GAAP to Non-GAAP Measures. Table 6: Noninterest Expenses Years Ended December 31, (000's omitted) 2025 2024 2023 Salaries and employee benefits $ 313,915 $ 300,779 $ 281,803 Data processing and communications 70,161 61,843 57,585 Occupancy and equipment 48,249 43,658 42,550 Business development and marketing 15,135 16,059 15,731 Legal and professional fees 17,898 15,323 15,921 Amortization of intangible assets 13,846 14,259 14,511 Litigation accrual (50) 138 5,800 Acquisition expenses 3,663 213 63 Acquisition-related contingent consideration adjustments 0 244 3,280 Restructuring expenses 1,499 0 1,163 Other 36,947 34,309 34,278 Total noninterest expenses $ 521,263 $ 486,825 $ 472,685 Noninterest expenses/average assets 3.11 % 3.04 % 3.10 % Operating noninterest expenses (1) /average assets (non-GAAP) 3.00 % 2.95 % 2.95 % Efficiency ratio 63.7 % 65.2 % 72.5 % Operating efficiency ratio (non-GAAP) (2) 61.2 % 63.0 % 63.2 % (1) Operating noninterest expenses, a non-GAAP measure, is calculated as total noninterest expenses less litigation accrual, acquisition expenses, acquisition-related contingent consideration adjustments, restructuring expenses and amortization of intangible assets.