(Dollars in Thousands) December 31, 2024 December 31, 2023 December 31, 2022 Net charge-offs: Commercial and industrial loans $ 47,046 $ 22,269 $ 347 Agricultural land, production and other farm loans — — (4) Real estate loans Construction — — (863) Commercial real estate, non-owner occupied 193 20 2,817 Commercial real estate, owner occupied (77) 36 (896) Residential 1,235 471 (4) Home equity (405) 1,856 526 Individuals loans for household and other personal expenditures 1,385 991 751 Total net charge-offs $ 49,377 $ 25,643 $ 2,674 Management continually evaluates the commercial loan portfolio by including consideration of specific borrower cash flow analysis and estimated collateral values, types and amounts on nonperforming loans, past and anticipated credit loss experience, changes in the composition of the loan portfolio, and the current condition and amount of loans outstanding.
(Dollars in Thousands) December 31, 2025 December 31, 2024 December 31, 2023 Net charge-offs: Commercial and industrial loans $ 13,471 $ 47,046 $ 22,269 Real estate loans: Construction 63 — — Commercial real estate, non-owner occupied 265 193 20 Commercial real estate, owner occupied 377 (77) 36 Residential 1,794 1,235 471 Home equity 993 (405) 1,856 Individuals loans for household and other personal expenditures 1,447 1,385 991 Total net charge-offs $ 18,410 $ 49,377 $ 25,643 Management continually evaluates the commercial loan portfolio by including consideration of specific borrower cash flow analysis and estimated collateral values, types and amounts on nonperforming loans, past and anticipated credit loss experience, changes in the composition of the loan portfolio, and the current condition and amount of loans outstanding.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The Corporation’s and Bank’s actual and required capital ratios as of December 31, 2024 and December 31, 2023 were as follows: Prompt Corrective Action Thresholds Actual Basel III Minimum Capital Required Well Capitalized December 31, 2024 Amount Ratio Amount Ratio Amount Ratio Total risk-based capital to risk-weighted assets First Merchants Corporation $ 2,030,362 13.31 % $ 1,601,175 10.50 % N/A N/A First Merchants Bank 1,967,738 12.89 1,602,417 10.50 $ 1,526,112 10.00 % Tier 1 capital to risk-weighted assets First Merchants Corporation $ 1,767,468 11.59 % $ 1,296,189 8.50 % N/A N/A First Merchants Bank 1,776,738 11.64 1,297,195 8.50 $ 1,220,889 8.00 % Common equity tier 1 capital to risk-weighted assets First Merchants Corporation $ 1,742,468 11.43 % $ 1,067,450 7.00 % N/A N/A First Merchants Bank 1,776,738 11.64 1,068,278 7.00 $ 991,973 6.50 % Tier 1 capital to average assets First Merchants Corporation $ 1,767,468 9.96 % $ 710,089 4.00 % N/A N/A First Merchants Bank 1,776,738 9.92 716,172 4.00 $ 895,215 5.00 % Prompt Corrective Action Thresholds Actual Basel III Minimum Capital Required Well Capitalized December 31, 2023 Amount Ratio Amount Ratio Amount Ratio Total risk-based capital to risk-weighted assets First Merchants Corporation $ 2,021,124 13.67 % $ 1,552,685 10.50 % N/A N/A First Merchants Bank 1,931,810 13.06 1,553,600 10.50 $ 1,479,619 10.00 % Tier 1 capital to risk-weighted assets First Merchants Corporation $ 1,703,626 11.52 % $ 1,256,935 8.50 % N/A N/A First Merchants Bank 1,746,299 11.80 1,257,676 8.50 $ 1,183,695 8.00 % Common equity tier 1 capital to risk-weighted assets First Merchants Corporation $ 1,678,626 11.35 % $ 1,035,123 7.00 % N/A N/A First Merchants Bank 1,746,299 11.80 1,035,733 7.00 $ 961,752 6.50 % Tier 1 capital to average assets First Merchants Corporation $ 1,703,626 9.64 % $ 707,091 4.00 % N/A N/A First Merchants Bank 1,746,299 9.89 706,331 4.00 $ 882,913 5.00 % On November 1, 2013, the Corporation completed the private issuance and sale to four institutional investors of an aggregate of $70.0 million of debt comprised of (a) 5.00 percent Fixed-to-Floating Rate Senior Notes due 2028 in the aggregate principal amount of $5 million and (b) 6.75 percent Fixed-to-Floating Rate Subordinated Notes due October 30, 2028 in the aggregate principal amount of $65.0 million.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Prompt Corrective Action Thresholds Actual Basel III Minimum Capital Required Well Capitalized December 31, 2024 Amount Ratio Amount Ratio Amount Ratio Total risk-based capital to risk-weighted assets First Merchants Corporation $ 2,030,362 13.31 % $ 1,601,175 10.50 % N/A N/A First Merchants Bank 1,967,738 12.89 1,602,417 10.50 $ 1,526,112 10.00 % Tier 1 capital to risk-weighted assets First Merchants Corporation $ 1,767,468 11.59 % $ 1,296,189 8.50 % N/A N/A First Merchants Bank 1,776,738 11.64 1,297,195 8.50 $ 1,220,889 8.00 % Common equity tier 1 capital to risk-weighted assets First Merchants Corporation $ 1,742,468 11.43 % $ 1,067,450 7.00 % N/A N/A First Merchants Bank 1,776,738 11.64 1,068,278 7.00 $ 991,973 6.50 % Tier 1 capital to average assets First Merchants Corporation $ 1,767,468 9.96 % $ 710,089 4.00 % N/A N/A First Merchants Bank 1,776,738 9.92 716,172 4.00 $ 895,215 5.00 % On November 1, 2013, the Corporation completed the private issuance and sale to four institutional investors of an aggregate of $70.0 million of debt comprised of (a) 5.00 percent Fixed-to-Floating Rate Senior Notes due 2028 in the aggregate principal amount of $5.0 million and (b) 6.75 percent Fixed-to-Floating Rate Subordinated Notes due October 30, 2028 in the aggregate principal amount of $65.0 million.
(Dollars in Thousands) December 31, 2024 December 31, 2023 Nonperforming assets and loans 90-days or more delinquent: Commercial and industrial loans $ 10,100 $ 9,136 Agricultural land, production and other loans to farmers 75 58 Real estate loans Construction 28,312 520 Commercial real estate, non-owner occupied 16,838 16,652 Commercial real estate, owner occupied 2,440 3,041 Residential 21,927 25,178 Home equity 4,924 3,945 Individual's loans for household and other personal expenditures 7 19 Public finance and other commercial loans — 34 Nonperforming assets and loans 90-days or more delinquent $ 84,623 $ 58,583 PROVISION EXPENSE AND ALLOWANCE FOR CREDIT LOSSES ON LOANS The CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost based on historical experiences, current conditions and reasonable and supportable forecasts.
(Dollars in Thousands) December 31, 2025 December 31, 2024 Nonperforming assets and loans 90-days or more delinquent: Commercial and industrial loans $ 10,861 $ 10,100 Agricultural land, production and other loans to farmers 250 75 Real estate loans: Construction 23,776 28,312 Commercial real estate, non-owner occupied 837 16,838 Commercial real estate, owner occupied 3,705 2,440 Residential 30,786 21,927 Home equity 4,238 4,924 Individual's loans for household and other personal expenditures 20 7 Nonperforming assets and loans 90-days or more delinquent $ 74,473 $ 84,623 PROVISION EXPENSE AND ALLOWANCE FOR CREDIT LOSSES ON LOANS The CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost based on historical experiences, current conditions and reasonable and supportable forecasts.
ADJUSTED NET INCOME AND DILUTED EARNINGS PER COMMON SHARE - non-GAAP (Dollars In Thousands, Except Per Share Amounts) Years Ended December 31, 2024 December 31, 2023 December 31, 2022 Net Income Available to Common Stockholders - GAAP $ 199,527 $ 221,911 $ 220,683 Adjustments: PPP loan income — (49) (3,207) Net realized losses/(gains) on sales of available for sale securities 20,757 6,930 (1,194) Gain on branch sale (19,983) — — Acquisition-related expenses — — 16,531 Acquisition-related provision expense — — 16,755 Non-core expenses 1,2 4,243 12,682 — Tax on adjustments (1,229) (4,767) (7,084) Adjusted Net Income Available to Common Stockholders - non-GAAP $ 203,315 $ 236,707 $ 242,484 Average Diluted Common Shares Outstanding (in thousands) 58,533 59,489 57,950 Diluted Earnings Per Common Share - GAAP $ 3.41 $ 3.73 $ 3.81 Adjustments: PPP loan income — — (0.06) Net realized losses/(gains) on sales of available for sale securities 0.35 0.12 (0.02) Gain on branch sale (0.34) — — Acquisition-related expenses — — 0.28 Acquisition-related provision expense — — 0.30 Non-core expenses 0.07 0.21 — Tax on adjustments (0.02) (0.08) (0.12) Adjusted Diluted Earnings Per Common Share - non-GAAP $ 3.47 $ 3.98 $ 4.19 1 Non-core expenses in 2024 included $0.8 million of costs directly related to the branch sale, $1.1 million from the FDIC special assessment, and $2.4 million from digital platform conversion costs. 2 Non-core expenses in 2023 included $4.3 million from the FDIC special assessment, $6.3 million from early retirement and severance costs, and $2.1 million from a lease termination. 39 PART II: ITEM 7.
ADJUSTED NET INCOME AND DILUTED EARNINGS PER COMMON SHARE (NON-GAAP) (Dollars In Thousands, Except Per Share Amounts) Years Ended December 31, 2025 December 31, 2024 December 31, 2023 Net income available to common stockholders (GAAP) $ 224,126 $ 199,527 $ 221,911 Adjustments: PPP loan income — — (49) Net realized losses on sales of available for sale securities 8 20,757 6,930 Gain on branch sale — (19,983) — Acquisition-related expenses 800 — — Non-core expenses (1),(2),(3) (110) 4,243 12,682 Tax on adjustments (169) (1,229) (4,767) Adjusted net income available to common stockholders (non-GAAP) $ 224,655 $ 203,315 $ 236,707 Average diluted common shares outstanding (in thousands) 57,726 58,533 59,489 Diluted earnings per common share (GAAP) $ 3.88 $ 3.41 $ 3.73 Adjustments: Net realized losses on sales of available for sale securities — 0.35 0.12 Gain on branch sale — (0.34) — Acquisition-related expenses 0.01 — — Non-core expenses (1),(2) — 0.07 0.21 Tax on adjustments — (0.02) (0.08) Adjusted diluted earnings per common share (non-GAAP) $ 3.89 $ 3.47 $ 3.98 (1) Non-core expenses in 2025 included a $0.7 million reduction in the FDIC special assessment and $0.6 million of severance costs.
Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate (Dollars in Thousands) 2024 2023 2022 Assets: Interest-bearing deposits $ 418,163 $ 16,992 4.06 % $ 431,581 $ 17,719 4.11 % $ 296,863 $ 2,503 0.84 % Federal Home Loan Bank stock 41,736 3,527 8.45 41,319 3,052 7.39 35,580 1,176 3.31 Investment securities: (1) Taxable 1,759,578 36,086 2.05 1,854,438 35,207 1.90 2,056,586 38,354 1.86 Tax-exempt (2) 2,200,466 67,705 3.08 2,366,475 73,566 3.11 2,653,611 85,292 3.21 Total Investment Securities 3,960,044 103,791 2.62 4,220,913 108,773 2.58 4,710,197 123,646 2.63 Loans held for sale 29,650 1,792 6.04 21,766 1,292 5.94 14,715 692 4.70 Loans: (3) Commercial 8,687,638 641,393 7.38 8,519,706 603,611 7.08 7,877,271 380,621 4.83 Real estate mortgage 2,158,743 94,890 4.40 2,035,488 82,183 4.04 1,471,802 51,853 3.52 HELOC and installment 830,079 65,577 7.90 830,006 60,751 7.32 785,520 37,302 4.75 Tax-exempt (2) 928,214 43,370 4.67 891,008 40,448 4.54 793,743 31,803 4.01 Total Loans 12,634,324 847,022 6.70 12,297,974 788,285 6.41 10,943,051 502,271 4.59 Total Earning Assets 17,054,267 971,332 5.69 % 16,991,787 917,829 5.40 % 15,985,691 629,596 3.94 % Total Non-earning Assets 1,346,228 1,194,720 1,234,311 Total Assets $ 18,400,495 $ 18,186,507 $ 17,220,002 Liabilities: Interest-bearing deposits: Interest-bearing deposits $ 5,506,492 $ 157,984 2.87 % $ 5,435,733 $ 138,012 2.54 % $ 5,206,131 $ 32,511 0.62 % Money market deposits 3,061,461 106,026 3.46 2,884,271 83,777 2.90 2,915,397 19,170 0.66 Savings deposits 1,463,707 14,587 1.00 1,694,230 14,606 0.86 1,927,122 5,019 0.26 Certificates and other time deposits 2,413,900 107,530 4.45 1,923,268 69,697 3.62 881,176 6,239 0.71 Total Interest-bearing Deposits 12,445,560 386,127 3.10 11,937,502 306,092 2.56 10,929,826 62,939 0.58 Borrowings 1,005,017 40,765 4.06 1,111,472 42,394 3.81 888,392 21,864 2.46 Total Interest-bearing Liabilities 13,450,577 426,892 3.17 13,048,974 348,486 2.67 11,818,218 84,803 0.72 Noninterest-bearing deposits 2,371,004 2,783,996 3,268,417 Other liabilities 326,423 226,275 160,922 Total Liabilities 16,148,004 16,059,245 15,247,557 Stockholders' Equity 2,252,491 2,127,262 1,972,445 Total Liabilities and Stockholders' Equity $ 18,400,495 426,892 $ 18,186,507 348,486 $ 17,220,002 84,803 Net Interest Income (FTE) $ 544,440 $ 569,343 $ 544,793 Net Interest Spread (FTE) (4) 2.52 % 2.73 % 3.22 % Net Interest Margin (FTE): Interest Income (FTE) / Average Earning Assets 5.69 % 5.40 % 3.94 % Interest Expense / Average Earning Assets 2.50 % 2.05 % 0.53 % Net Interest Margin (FTE) (5) 3.19 % 3.35 % 3.41 % (1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustment.
Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate (Dollars in Thousands) 2025 2024 2023 Assets: Interest-bearing deposits $ 272,164 $ 8,127 2.99 % $ 418,163 $ 16,992 4.06 % $ 431,581 $ 17,719 4.11 % Federal Home Loan Bank stock 46,289 4,209 9.09 41,736 3,527 8.45 41,319 3,052 7.39 Investment securities: (1) Taxable 1,585,375 32,662 2.06 1,759,578 36,086 2.05 1,854,438 35,207 1.90 Tax-exempt (2) 2,040,082 63,230 3.10 2,200,466 67,705 3.08 2,366,475 73,566 3.11 Total Investment Securities 3,625,457 95,892 2.64 3,960,044 103,791 2.62 4,220,913 108,773 2.58 Loans held for sale 26,199 1,603 6.12 29,650 1,792 6.04 21,766 1,292 5.94 Loans: (3) Commercial 9,091,847 621,298 6.83 8,687,638 641,393 7.38 8,519,706 603,611 7.08 Real estate mortgage 2,211,726 101,203 4.58 2,158,743 94,890 4.40 2,035,488 82,183 4.04 HELOC and installment 846,430 62,323 7.36 830,079 65,577 7.90 830,006 60,751 7.32 Tax-exempt (2) 1,144,476 54,857 4.79 928,214 43,370 4.67 891,008 40,448 4.54 Total Loans 13,320,678 841,284 6.32 12,634,324 847,022 6.70 12,297,974 788,285 6.41 Total Earning Assets 17,264,588 949,512 5.50 % 17,054,267 971,332 5.69 % 16,991,787 917,829 5.40 % Total Non-earning Assets 1,369,364 1,346,228 1,194,720 Total Assets $ 18,633,952 $ 18,400,495 $ 18,186,507 Liabilities: Interest-bearing deposits: Interest-bearing deposits $ 5,580,592 $ 141,945 2.54 % $ 5,506,492 $ 157,984 2.87 % $ 5,435,733 $ 138,012 2.54 % Money market deposits 3,762,100 118,188 3.14 3,061,461 106,026 3.46 2,884,271 83,777 2.90 Savings deposits 1,278,138 9,962 0.78 1,463,707 14,587 1.00 1,694,230 14,606 0.86 Certificates and other time deposits 2,016,857 74,184 3.68 2,413,900 107,530 4.45 1,923,268 69,697 3.62 Total Interest-bearing Deposits 12,637,687 344,279 2.72 12,445,560 386,127 3.10 11,937,502 306,092 2.56 Borrowings 1,138,760 44,500 3.91 1,005,017 40,765 4.06 1,111,472 42,394 3.81 Total Interest-bearing Liabilities 13,776,447 388,779 2.82 13,450,577 426,892 3.17 13,048,974 348,486 2.67 Noninterest-bearing deposits 2,178,427 2,371,004 2,783,996 Other liabilities 303,578 326,423 226,275 Total Liabilities 16,258,452 16,148,004 16,059,245 Stockholders' Equity 2,375,500 2,252,491 2,127,262 Total Liabilities and Stockholders' Equity $ 18,633,952 $ 18,400,495 $ 18,186,507 Net Interest Income (FTE) $ 560,733 $ 544,440 $ 569,343 Net Interest Spread (FTE) (4) 2.68 % 2.52 % 2.73 % Net Interest Margin (FTE): Interest Income (FTE) / Average Earning Assets 5.50 % 5.69 % 5.40 % Interest Expense / Average Earning Assets 2.25 % 2.50 % 2.05 % Net Interest Margin (FTE) (5) 3.25 % 3.19 % 3.35 % (1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustment.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS - non-GAAP (Dollars in thousands, except per share amounts) December 31, 2024 December 31, 2023 Total Stockholders' Equity (GAAP) $ 2,304,983 $ 2,247,713 Less: Preferred stock (GAAP) (25,125) (25,125) Less: Intangible assets (GAAP) (731,830) (739,101) Tangible common equity (non-GAAP) $ 1,548,028 $ 1,483,487 Total assets (GAAP) $ 18,311,969 $ 18,405,887 Less: Intangible assets (GAAP) (731,830) (739,101) Tangible assets (non-GAAP) $ 17,580,139 $ 17,666,786 Stockholders' Equity to Assets (GAAP) 12.59 % 12.21 % Tangible common equity to tangible assets (non-GAAP) 8.81 % 8.40 % Tangible common equity (non-GAAP) $ 1,548,028 $ 1,483,487 Plus: Tax benefit of intangibles (non-GAAP) 4,263 5,819 Tangible common equity, net of tax (non-GAAP) $ 1,552,291 $ 1,489,306 Common Stock outstanding (in thousands) 57,975 59,424 Book Value (GAAP) $ 39.33 $ 37.40 Tangible book value - common (non-GAAP) $ 26.78 $ 25.06 TANGIBLE EARNINGS PER SHARE, RETURN ON TANGIBLE ASSETS AND RETURN ON TANGIBLE EQUITY - non-GAAP (Dollars in thousands, except per share amounts) December 31, 2024 December 31, 2023 December 31, 2022 Average goodwill (GAAP) $ 712,002 $ 712,002 $ 671,485 Average other intangibles (GAAP) 23,298 31,331 35,885 Average deferred tax on other intangibles (GAAP) (5,005) (6,731) (7,567) Intangible adjustment (non-GAAP) $ 730,295 $ 736,602 $ 699,803 Average stockholders' equity (GAAP) $ 2,252,491 $ 2,127,262 $ 1,972,445 Average preferred stock (GAAP) (25,125) (25,125) (18,875) Intangible adjustment (non-GAAP) (730,295) (736,602) (699,803) Average tangible capital (non-GAAP) $ 1,497,071 $ 1,365,535 $ 1,253,767 Average assets (GAAP) $ 18,400,495 $ 18,186,507 $ 17,220,002 Intangible adjustment (non-GAAP) (730,295) (736,602) (699,803) Average tangible assets (non-GAAP) $ 17,670,200 $ 17,449,905 $ 16,520,199 Net income available to common stockholders (GAAP) $ 199,527 $ 221,911 $ 220,683 Other intangible amortization, net of tax (GAAP) 5,744 6,907 6,537 Preferred stock dividend 1,875 1,875 1,406 Tangible net income available to common stockholders (non-GAAP) $ 207,146 $ 230,693 $ 228,626 Per Share Data: Diluted net income available to common stockholders (GAAP) $ 3.41 $ 3.73 $ 3.81 Diluted tangible net income available to common stockholders (non-GAAP) $ 3.51 $ 3.85 $ 3.95 Ratios: Return on average GAAP capital (ROE) 8.86 % 10.43 % 11.19 % Return on average tangible capital 13.71 % 16.76 % 18.12 % Return on average assets (ROA) 1.09 % 1.23 % 1.29 % Return on average tangible assets 1.17 % 1.32 % 1.38 % Return on average tangible capital is tangible net income available to common stockholders expressed as a percentage of average tangible capital.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS TANGIBLE COMMON STOCKHOLDERS' EQUITY TO TANGIBLE ASSETS (NON-GAAP) (Dollars in Thousands, Except Per Share Amounts) December 31, 2025 December 31, 2024 Total stockholders' equity (GAAP) $ 2,466,667 $ 2,304,983 Less: Preferred stock (GAAP) (25,125) (25,125) Less: Intangible assets (GAAP) (725,802) (731,830) Tangible common stockholders' equity (non-GAAP) $ 1,715,740 $ 1,548,028 Total assets (GAAP) $ 19,025,101 $ 18,311,969 Less: Intangible assets (GAAP) (725,802) (731,830) Tangible assets (non-GAAP) $ 18,299,299 $ 17,580,139 Stockholders' equity to assets (GAAP) 12.97 % 12.59 % Tangible common stockholders' equity to tangible assets (non-GAAP) 9.38 % 8.81 % Tangible common stockholders' equity (non-GAAP) $ 1,715,740 $ 1,548,028 Plus: Tax benefit of intangibles (non-GAAP) 2,966 4,263 Tangible common stockholders' equity, net of tax (non-GAAP) $ 1,718,706 $ 1,552,291 Common stock outstanding 56,952 57,975 Book value per common share (GAAP) $ 42.87 $ 39.33 Tangible book value per common share (non-GAAP) $ 30.18 $ 26.78 DILUTED TANGIBLE NET INCOME PER COMMON SHARE, RETURN ON AVERAGE TANGIBLE ASSETS AND RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS' EQUITY (NON-GAAP) (Dollars in Thousands, Except Per Share Amounts) December 31, 2025 December 31, 2024 December 31, 2023 Average goodwill (GAAP) $ 712,002 $ 712,002 $ 712,002 Average other intangibles (GAAP) 16,806 23,298 31,331 Average deferred tax on other intangibles (GAAP) (3,615) (5,005) (6,731) Intangible adjustment (non-GAAP) $ 725,193 $ 730,295 $ 736,602 Average stockholders' equity (GAAP) $ 2,375,500 $ 2,252,491 $ 2,127,262 Average preferred stock (GAAP) (25,125) (25,125) (25,125) Intangible adjustment (non-GAAP) (725,193) (730,295) (736,602) Average tangible common stockholders' equity (non-GAAP) $ 1,625,182 $ 1,497,071 $ 1,365,535 Average assets (GAAP) $ 18,633,952 $ 18,400,495 $ 18,186,507 Intangible adjustment (non-GAAP) (725,193) (730,295) (736,602) Average tangible assets (non-GAAP) $ 17,908,759 $ 17,670,200 $ 17,449,905 Net income available to common stockholders (GAAP) $ 224,126 $ 199,527 $ 221,911 Other intangible amortization, net of tax (GAAP) 4,762 5,744 6,907 Tangible net income available to common stockholders (non-GAAP) 228,888 205,271 228,818 Preferred stock dividend 1,875 1,875 1,875 Tangible net income (non-GAAP) $ 230,763 $ 207,146 $ 230,693 Per Share Data: Diluted net income available to common stockholders (GAAP) $ 3.88 $ 3.41 $ 3.73 Diluted tangible net income per common share (non-GAAP) $ 3.97 $ 3.51 $ 3.85 Ratios: Return on average stockholders' equity (GAAP) 9.43 % 8.86 % 10.43 % Return on average tangible common stockholders' equity (non-GAAP) 14.08 % 13.71 % 16.76 % Return on average assets (GAAP) 1.21 % 1.09 % 1.23 % Return on average tangible assets (non-GAAP) 1.29 % 1.17 % 1.32 % Return on average tangible common stockholders’ equity is tangible net income expressed as a percentage of average tangible common stockholders’ equity.