Biggest changeThe average rate on average federal funds purchased increased 85 basis points from 4.70% for the year ended December 31, 2023, to 5.55% for the year ended December 31, 2024, primarily due to increases in market rates. 36 Table of Contents The following table summarizes daily average balances, interest, and average yield/rate by major category, and net interest margin on an FTE basis: Years ended December 31, 2024 2023 2022 (In thousands) Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Assets: Interest-earning assets: Loans and leases (1) $ 51,597,443 $ 3,224,653 6.25 % $ 50,637,569 $ 3,113,709 6.15 % $ 43,751,112 $ 1,967,761 4.50 % Investment securities: (2) Taxable 15,823,052 651,507 4.12 13,057,669 423,289 3.22 12,424,967 295,158 2.36 Non-taxable 1,533,701 38,758 2.53 2,569,015 54,207 2.18 2,540,540 50,442 2.05 Total investment securities 17,356,753 690,265 3.98 15,626,684 477,496 3.06 14,965,507 345,600 2.31 FHLB and FRB stock 330,418 18,633 5.64 408,673 24,785 6.06 289,595 8,775 3.03 Interest-bearing deposits (3) 723,688 37,341 5.16 1,564,255 80,475 5.14 596,912 9,651 1.62 Loans held for sale 143,812 13,911 9.67 28,710 734 2.56 9,842 78 0.80 Total interest-earning assets 70,152,114 $ 3,984,803 5.68 % 68,265,891 $ 3,697,199 5.42 % 59,612,968 $ 2,331,865 3.91 % Non-interest-earning assets (2) 6,461,020 5,557,991 5,149,240 Total assets $ 76,613,134 $ 73,823,882 $ 64,762,208 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Demand deposits $ 10,387,807 $ — — % $ 11,596,949 $ — — % $ 12,912,894 $ — — % Health savings accounts 8,650,485 13,139 0.15 8,249,332 12,366 0.15 7,826,576 6,315 0.08 Interest-bearing checking, money market, and savings 35,789,961 1,070,949 2.99 31,874,457 756,521 2.37 28,266,128 115,271 0.41 Time deposits 7,597,612 343,116 4.52 6,531,610 252,531 3.87 2,838,502 16,966 0.60 Total deposits 62,425,865 1,427,204 2.29 58,252,348 1,021,418 1.75 51,844,100 138,552 0.27 Securities sold under agreements to repurchase 142,025 1,098 0.77 210,676 1,231 0.58 466,282 3,614 0.78 Federal funds purchased 54,303 3,015 5.55 167,495 7,871 4.70 598,269 15,444 2.58 Other borrowings — — — — — — — 1 — FHLB advances 2,296,048 125,329 5.46 4,275,394 222,537 5.21 1,965,577 58,557 2.98 Long-term debt (2) 903,603 32,253 3.57 1,027,869 37,934 3.69 995,341 34,283 3.44 Total interest-bearing liabilities 65,821,844 $ 1,588,899 2.41 % 63,933,782 $ 1,290,991 2.02 % 55,869,569 $ 250,451 0.45 % Non-interest-bearing liabilities (2) 1,871,615 1,566,145 1,171,151 Total liabilities 67,693,459 65,499,927 57,040,720 Preferred stock 283,979 283,979 272,179 Common stockholders’ equity 8,635,696 8,039,976 7,449,309 Total stockholders’ equity 8,919,675 8,323,955 7,721,488 Total liabilities and stockholders' equity $ 76,613,134 $ 73,823,882 $ 64,762,208 Net interest income (FTE) 2,395,904 2,406,208 2,081,414 Less: FTE adjustment (57,517) (68,939) (47,128) Net interest income $ 2,338,387 $ 2,337,269 $ 2,034,286 Net interest margin (FTE) 3.42 % 3.52 % 3.49 % (1) Non-accrual loans have been included in the computation of average balances.
Biggest change(3) Other income (non-GAAP) includes the taxable equivalent of net income generated from LIHTC investments. 42 Table of Contents Net Interest Income Analysis The following table summarizes daily average balances, interest, and average yield/rate by major category, and net interest margin on an FTE basis: Years ended December 31, 2025 2024 2023 (Dollars in thousands) Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Assets: Interest-earning assets: Loans and leases (1) $ 54,045,716 $ 3,166,033 5.86 % $ 51,597,443 $ 3,224,653 6.25 % $ 50,637,569 $ 3,113,709 6.15 % Investment securities: Taxable 17,309,642 773,798 4.47 15,823,052 651,507 4.12 13,057,669 423,289 3.22 Non-taxable 948,301 28,949 3.05 1,533,701 38,758 2.53 2,569,015 54,207 2.18 Total investment securities 18,257,943 802,747 4.40 17,356,753 690,265 3.98 15,626,684 477,496 3.06 FHLB and FRB stock 340,547 17,285 5.08 330,418 18,633 5.64 408,673 24,785 6.06 Interest-bearing deposits (2) 2,031,837 87,870 4.32 723,688 37,341 5.16 1,564,255 80,475 5.14 Loans held for sale 79,128 4,215 5.33 143,812 13,911 9.67 28,710 734 2.56 Total interest-earning assets 74,755,171 $ 4,078,150 5.46 % 70,152,114 $ 3,984,803 5.68 % 68,265,891 $ 3,697,199 5.42 % Non-interest-earning assets 6,553,102 6,461,020 5,557,991 Total assets $ 81,308,273 $ 76,613,134 $ 73,823,882 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Demand $ 10,227,051 $ — — % $ 10,387,807 $ — — % $ 11,596,949 $ — — % Interest-bearing checking 10,158,941 177,482 1.75 9,555,367 180,326 1.89 8,845,284 131,060 1.48 Health savings accounts 9,177,995 15,012 0.16 8,650,485 13,139 0.15 8,249,332 12,366 0.15 Money market 22,161,593 769,422 3.47 19,354,659 784,527 4.05 15,769,533 568,791 3.61 Savings 7,217,900 118,766 1.65 6,879,935 106,096 1.54 7,259,640 56,670 0.78 Certificates of deposit 6,094,856 213,459 3.50 5,896,230 253,743 4.30 4,534,008 151,241 3.34 Brokered certificates of deposit 1,653,423 71,562 4.33 1,701,382 89,373 5.25 1,997,602 101,290 5.07 Total deposits 66,691,759 1,365,703 2.05 62,425,865 1,427,204 2.29 58,252,348 1,021,418 1.75 Securities sold under agreements to repurchase 167,269 3,298 1.97 142,025 1,098 0.77 210,676 1,231 0.58 Federal funds purchased — — — 54,303 3,015 5.55 167,495 7,871 4.70 FHLB advances 2,508,404 111,183 4.43 2,296,048 125,329 5.46 4,275,394 222,537 5.21 Long-term debt 951,555 43,430 4.56 903,603 32,253 3.57 1,027,869 37,934 3.69 Total borrowings 3,627,228 157,911 4.35 3,395,979 161,695 4.76 5,681,434 269,573 4.74 Total deposits and interest-bearing liabilities 70,318,987 $ 1,523,614 2.17 % 65,821,844 $ 1,588,899 2.41 % 63,933,782 $ 1,290,991 2.02 % Non-interest-bearing liabilities 1,615,374 1,871,615 1,566,145 Total liabilities 71,934,361 67,693,459 65,499,927 Preferred stock 283,979 283,979 283,979 Common stockholders’ equity 9,089,933 8,635,696 8,039,976 Total stockholders’ equity 9,373,912 8,919,675 8,323,955 Total liabilities and stockholders’ equity $ 81,308,273 $ 76,613,134 $ 73,823,882 Net interest income (FTE) 2,554,536 2,395,904 2,406,208 Less: FTE adjustment (3) (56,642) (57,517) (68,939) Net interest income $ 2,497,894 $ 2,338,387 $ 2,337,269 Net interest margin (FTE) 3.42 % 3.42 % 3.52 % (1) Non-accrual loans have been included in the computation of average balances.
The following table summarizes daily average balances of borrowings by type and the weighted-average rates paid thereon: Years ended December 31, 2024 2023 2022 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Securities sold under agreements to repurchase $ 142,025 0.77 % $ 210,676 0.58 % $ 466,282 0.78 % Federal funds purchased 54,303 5.55 167,495 4.70 598,269 2.58 FHLB advances 2,296,048 5.46 4,275,394 5.21 1,965,577 2.98 Long-term debt 903,603 3.57 1,027,869 3.69 995,341 3.44 Total average borrowings $ 3,395,979 4.76 % $ 5,681,434 4.74 % $ 4,025,469 2.78 % Additional information regarding period-end borrowings balances and rates can be found within Note 11: Borrowings in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
The following table summarizes daily average balances of borrowings by type and the weighted-average rates paid thereon: Years ended December 31, 2025 2024 2023 (Dollars in thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Securities sold under agreements to repurchase $ 167,269 1.97 % $ 142,025 0.77 % $ 210,676 0.58 % Federal funds purchased — — 54,303 5.55 167,495 4.70 FHLB advances 2,508,404 4.43 2,296,048 5.46 4,275,394 5.21 Long-term debt 951,555 4.56 903,603 3.57 1,027,869 3.69 Total average borrowings $ 3,627,228 4.35 % $ 3,395,979 4.76 % $ 5,681,434 4.74 % Additional information regarding period-end borrowings balances and rates can be found within Note 10: Borrowings in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
Results of Operations The following table summarizes selected financial highlights and key performance indicators: At or for the years ended December 31, (In thousands, except per share data) 2024 2023 2022 Income and performance ratios: Net income $ 768,707 $ 867,840 $ 644,283 Net income available to common stockholders 752,057 851,190 628,364 Earnings per diluted common share 4.37 4.91 3.72 Return on average assets 1.00 % 1.18 % 0.99 % Return on average tangible common stockholders’ equity (non-GAAP) 14.35 16.95 13.34 Return on average common stockholders’ equity 8.71 10.59 8.44 Non-interest income as a percentage of total revenue 9.72 11.85 17.81 Asset quality: ACL on loans and leases $ 689,566 $ 635,737 $ 594,741 Non-performing assets (1) 461,751 218,600 206,136 ACL on loans and leases / total loans and leases 1.31 % 1.25 % 1.20 % Net charge-offs / average loans and leases 0.32 0.21 0.15 Non-performing loans and leases / total loans and leases (1) 0.88 0.41 0.41 Non-performing assets / total loans and leases plus OREO and repossessed assets (1) 0.88 0.43 0.41 ACL on loans and leases / non-performing loans and leases (1) 149.47 303.39 291.84 Other ratios: Tangible common equity (non-GAAP) 7.45 % 7.73 % 7.38 % Tier 1 Risk-Based Capital 12.06 11.62 11.23 Total Risk-Based Capital 14.24 13.72 13.25 CET1 Risk-Based Capital 11.54 11.11 10.71 Stockholders’ equity / total assets 11.56 11.60 11.30 Net interest margin 3.42 3.52 3.49 Efficiency ratio (non-GAAP) 45.43 42.15 43.42 Equity and share related: Common stockholders’ equity $ 8,849,235 $ 8,406,017 $ 7,772,207 Book value per common share 51.63 48.87 44.67 Tangible book value per common share (non-GAAP) 32.95 32.39 29.07 Common stock closing price 55.22 50.76 47.34 Dividends and equivalents declared per common share 1.60 1.60 1.60 Common shares issued and outstanding 171,391 172,022 174,008 Weighted-average common shares outstanding - basic 169,820 171,775 167,452 Weighted-average common shares - diluted 170,192 171,883 167,547 (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases. 32 Table of Contents Non-GAAP Financial Measures The non-GAAP financial measures identified in the preceding table provide both management and investors with information useful in understanding the Company’s financial position, results of operations, the strength of its capital position, and overall business performance.
The Transaction is expected to close in the second half of 2026. 39 Table of Contents Results of Operations The following table summarizes selected financial highlights and key performance indicators: Years ended December 31, (In thousands, except per share and ratio data) 2025 2024 2023 Income and performance ratios: Net income $ 1,002,802 $ 768,707 $ 867,840 Net income applicable to common stockholders 974,861 744,076 843,268 Earnings per common share - diluted 5.90 4.37 4.91 Return on average assets 1.23 % 1.00 % 1.18 % Return on average tangible common stockholders’ equity (non-GAAP) 17.16 14.35 16.95 Return on average common stockholders’ equity 10.85 8.71 10.59 Non-interest income as a percentage of total revenue 13.85 9.72 11.85 Asset quality: ACL on loans and leases $ 719,411 $ 689,566 $ 635,737 Non-performing assets (1) 502,156 461,751 218,600 ACL on loans and leases / total loans and leases 1.27 % 1.31 % 1.25 % Net charge-offs / average loans and leases 0.33 0.32 0.21 Non-performing loans and leases / total loans and leases (1) 0.88 0.88 0.41 Non-performing assets / total loans and leases plus OREO and repossessed assets (1) 0.89 0.88 0.43 ACL on loans and leases / non-performing loans and leases (1) 143.69 149.47 303.39 Other ratios: Tangible common equity (non-GAAP) 7.42 % 7.45 % 7.73 % Tier 1 Risk-Based Capital 11.69 12.06 11.62 Total Risk-Based Capital 13.67 14.24 13.72 CET1 Risk-Based Capital 11.20 11.54 11.11 Stockholders’ equity / total assets 11.29 11.56 11.60 Net interest margin 3.42 3.42 3.52 Efficiency ratio (non-GAAP) 45.99 45.43 42.15 Equity and share related: Common stockholders’ equity $ 9,208,257 $ 8,849,235 $ 8,406,017 Book value per common share 57.12 51.63 48.87 Tangible book value per common share (non-GAAP) 37.20 32.95 32.39 Common stock closing price 62.94 55.22 50.76 Dividends and equivalents declared per common share 1.60 1.60 1.60 Common shares outstanding 161,216 171,391 172,022 Weighted-average common shares outstanding - basic 164,842 169,820 171,775 Weighted-average common shares - diluted 165,206 170,192 171,883 (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases. 40 Table of Contents Non-GAAP Financial Measures The non-GAAP financial measures identified in the preceding table provide both management and investors with information useful in understanding the Company’s financial position, results of operations, the strength of its capital position, and overall business performance.
The following table summarizes daily average balances of deposits by type and the weighted-average rates paid thereon: Years ended December 31, 2024 2023 2022 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Non-interest-bearing: Demand $ 10,387,807 — % $ 11,596,949 — % $ 12,912,894 — % Interest-bearing: Checking 9,555,367 1.89 8,845,284 1.48 8,842,792 0.34 Health savings accounts 8,650,485 0.15 8,249,332 0.15 7,826,576 0.08 Money market 19,354,659 4.05 15,769,533 3.61 10,797,645 0.66 Savings 6,879,935 1.54 7,259,640 0.78 8,625,691 0.16 Certificates of deposit 5,896,230 4.30 4,534,008 3.34 2,519,417 0.27 Brokered certificates of deposit 1,701,382 5.25 1,997,602 5.07 319,085 3.24 Total interest-bearing 52,038,058 2.74 46,655,399 2.19 38,931,206 0.36 Total average deposits $ 62,425,865 2.29 % $ 58,252,348 1.75 % $ 51,844,100 0.27 % Uninsured deposits represent the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit or similar state deposit insurance regime, and amounts in any other uninsured investment or deposit accounts that are classified as deposits and not subject to any federal or state deposit insurance regimes.
The following table summarizes daily average balances of deposits by type and the weighted-average rates paid thereon: Years ended December 31, 2025 2024 2023 (Dollars in thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Non-interest-bearing: Demand $ 10,227,051 — % $ 10,387,807 — % $ 11,596,949 — % Interest-bearing: Checking 10,158,941 1.75 9,555,367 1.89 8,845,284 1.48 Health savings accounts 9,177,995 0.16 8,650,485 0.15 8,249,332 0.15 Money market 22,161,593 3.47 19,354,659 4.05 15,769,533 3.61 Savings 7,217,900 1.65 6,879,935 1.54 7,259,640 0.78 Certificates of deposit 6,094,856 3.50 5,896,230 4.30 4,534,008 3.34 Brokered certificates of deposit 1,653,423 4.33 1,701,382 5.25 1,997,602 5.07 Total interest-bearing 56,464,708 2.42 52,038,058 2.74 46,655,399 2.19 Total average deposits $ 66,691,759 2.05 % $ 62,425,865 2.29 % $ 58,252,348 1.75 % Uninsured deposits represent the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit or similar state deposit insurance regimes, and amounts in any other uninsured investment or deposit accounts that are classified as deposits and not subject to any federal or state deposit insurance regimes.