(4) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 29,” for the non-GAAP tabular reconciliation. (5) Fully taxable equivalent (assuming an income tax rate of 24.6735% for 2022, 24.989% for 2023 and 24.433% for 2024).
(4) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 33,” for the non-GAAP tabular reconciliation. (5) Fully taxable equivalent (assuming an income tax rate of 24.989% for 2023, 24.433% for 2024 and 24.359% for 2025).
(2) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 27,” for the non-GAAP tabular reconciliation. (3) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 28,” for the non-GAAP tabular reconciliation.
(2) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 31,” for the non-GAAP tabular reconciliation. (3) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 32,” for the non-GAAP tabular reconciliation.
(6) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 31,” for the non-GAAP tabular reconciliation. (7) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 30,” for the non-GAAP tabular reconciliation.
(6) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 35,” for the non-GAAP tabular reconciliation. (7) See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Table 34,” for the non-GAAP tabular reconciliation.
Summary Consolidated Financial Data As of or for the Years Ended December 31, 2024 2023 2022 (Dollars and shares in thousands, except per share data) Income statement data: Total interest income $ 1,299,777 $ 1,175,053 $ 877,766 Total interest expense 451,003 348,108 119,090 Net interest income 848,774 826,945 758,676 Provision for (recovery of) credit losses 48,070 12,133 63,585 Net interest income after provision for credit losses 800,704 814,812 695,091 Non-interest income 168,574 169,934 175,111 Non-interest expense 446,936 472,863 475,627 Income before income taxes 522,342 511,883 394,575 Income tax expense 120,101 118,954 89,313 Net income $ 402,241 $ 392,929 $ 305,262 Per share data: Basic earnings per common share $ 2.01 $ 1.94 $ 1.57 Diluted earnings per common share 2.01 1.94 1.57 Book value per common share 19.92 18.81 17.33 Tangible book value per common share (non-GAAP) (1)(2) 12.68 11.63 10.17 Dividends – common 0.75 0.72 0.66 Average common shares outstanding 199,939 202,627 194,694 Average diluted shares outstanding 200,069 202,773 195,019 Performance ratios: Return on average assets 1.77 % 1.77 % 1.35 % Return on average assets excluding intangible Amortization (non-GAAP) (3) 1.92 1.93 1.47 Return on average common equity 10.43 10.82 9.17 Return on average tangible common equity excluding intangible amortization (non-GAAP) (1)(4) 16.92 18.36 15.63 Net interest margin (5) 4.27 4.25 3.81 Efficiency ratio 42.74 46.21 49.53 Efficiency ratio, as adjusted (non-GAAP) (6) 42.65 45.24 44.55 Asset quality: Non-performing assets to total assets 0.63 0.42 0.27 Non-performing loans to total loans 0.67 0.44 0.42 Allowance for credit losses to non-performing loans 278.99 449.66 475.99 Allowance for credit losses to total loans 1.87 2.00 2.01 Net charge-offs to average total loans 0.41 0.09 0.11 38 Table of Contents Summary Consolidated Financial Data – Continued As of the Years Ended December 31, 2024 2023 (Dollars and shares in thousands, except per share data) Balance sheet data (period end): Total assets $ 22,490,748 $ 22,656,658 Investment securities – available-for-sale 3,072,639 3,507,841 Investment securities – held-to-maturity 1,275,204 1,281,982 Loans receivable 14,764,500 14,424,728 Allowance for credit losses (275,880) (288,234) Intangible assets 1,438,580 1,447,023 Non-interest-bearing deposits 4,006,115 4,085,501 Total deposits 17,146,297 16,787,711 Subordinated debentures 439,246 439,834 Stockholders' equity 3,961,025 3,791,075 Capital ratios: Common equity to assets 17.61 % 16.73 % Tangible common equity to tangible assets (non-GAAP) (1)(7) 11.98 11.05 Common equity Tier 1 capital 15.11 14.15 Tier 1 leverage ratio (8) 13.05 12.44 Tier 1 risk-based capital ratio 15.11 14.15 Total risk-based capital ratio 18.74 17.79 Dividend payout - common 37.29 37.13 __________________________ (1) Tangible calculations eliminate the effect of goodwill and acquisition-related intangible assets and the corresponding amortization expense on a tax-effected basis.
Summary Consolidated Financial Data As of or for the Years Ended December 31, 2025 2024 2023 (Dollars and shares in thousands, except per share data) Income statement data: Total interest income $ 1,278,820 $ 1,299,777 $ 1,175,053 Total interest expense 386,460 451,003 348,108 Net interest income 892,360 848,774 826,945 Provision for credit losses 20,905 48,070 12,133 Net interest income after provision for credit losses 871,455 800,704 814,812 Non-interest income 198,509 168,574 169,934 Non-interest expense 458,169 446,936 472,863 Income before income taxes 611,795 522,342 511,883 Income tax expense 136,354 120,101 118,954 Net income $ 475,441 $ 402,241 $ 392,929 Per share data: Basic earnings per common share $ 2.41 $ 2.01 $ 1.94 Diluted earnings per common share 2.41 2.01 1.94 Book value per common share 21.88 19.92 18.81 Tangible book value per common share (non-GAAP) (1)(2) 14.60 12.68 11.63 Dividends – common 0.805 0.75 0.72 Average common shares outstanding 197,448 199,939 202,627 Average diluted shares outstanding 197,651 200,069 202,773 Performance ratios: Return on average assets 2.10 % 1.77 % 1.77 % Return on average assets excluding intangible amortization (non-GAAP) (3) 2.26 1.92 1.93 Return on average common equity 11.61 10.43 10.82 Return on average tangible common equity excluding intangible amortization (non-GAAP) (1)(4) 18.10 16.92 18.36 Net interest margin (5) 4.51 4.27 4.25 Efficiency ratio 40.88 42.74 46.21 Efficiency ratio, as adjusted (non-GAAP) (6) 41.29 42.65 45.24 Asset quality: Non-performing assets to total assets 0.55 0.63 0.42 Non-performing loans to total loans 0.54 0.67 0.44 Allowance for credit losses to non-performing loans 350.17 278.99 449.66 Allowance for credit losses to total loans 1.90 1.87 2.00 Net charge-offs to average total loans 0.02 0.41 0.09 38 Table of Contents Summary Consolidated Financial Data – Continued As of the Years Ended December 31, 2025 2024 (Dollars and shares in thousands, except per share data) Balance sheet data (period end): Total assets $ 22,881,879 $ 22,490,748 Investment securities – available-for-sale 2,871,931 3,072,639 Investment securities – held-to-maturity 1,259,262 1,275,204 Loans receivable 15,686,209 14,764,500 Allowance for credit losses (297,583) (275,880) Intangible assets 1,430,546 1,438,580 Non-interest-bearing deposits 3,868,405 4,006,115 Total deposits 17,479,957 17,146,297 Subordinated debentures 279,265 439,246 Stockholders' equity 4,296,871 3,961,025 Capital ratios: Common equity to assets 18.78 % 17.61 % Tangible common equity to tangible assets (non-GAAP) (1)(7) 13.36 11.98 Common equity Tier 1 capital 16.30 15.11 Tier 1 leverage ratio (8) 14.09 13.05 Tier 1 risk-based capital ratio 16.30 15.11 Total risk-based capital ratio 19.06 18.74 Dividend payout - common 33.43 37.29 __________________________ (1) Tangible calculations eliminate the effect of goodwill and acquisition-related intangible assets and the corresponding amortization expense on a tax-effected basis.