Biggest changeFor the years ended December 31, (dollars in thousands, except per share amounts) 2023 2022 2021 Tangible common equity to tangible assets: Total shareholders’ equity $ 2,533,062 $ 2,426,662 $ 2,693,166 Less: goodwill and other intangible assets, net of deferred tax liability (1,124,811 ) (1,131,990 ) (1,140,111 ) Tangible equity 1,408,251 1,294,672 1,553,055 Less: preferred shareholders' equity (144,484 ) (144,484 ) (144,484 ) Tangible common equity 1,263,767 1,150,188 1,408,571 Total assets 17,712,374 16,931,905 16,927,125 Less: goodwill and other intangible assets, net of deferred tax liability (1,124,811 ) (1,131,990 ) (1,140,111 ) Tangible assets $ 16,587,563 $ 15,799,915 $ 15,787,014 Tangible equity to tangible assets 8.49 % 8.19 % 9.84 % Tangible common equity to tangible assets 7.62 % 7.28 % 8.92 % Tangible book value per share: Total shareholders’ equity $ 2,533,062 $ 2,426,662 $ 2,693,166 Less: goodwill and other intangible assets, net of deferred tax liability (1,124,811 ) (1,131,990 ) (1,140,111 ) Less: preferred shareholders' equity (144,484 ) (144,484 ) (144,484 ) Tangible common equity 1,263,767 1,150,188 1,408,571 Common shares outstanding 59,376,435 59,198,963 62,307,245 Tangible book value per share at year end $ 21.28 $ 19.43 $ 22.61 Return on average tangible equity: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: amortization of intangibles, net of tax 7,180 8,120 9,051 Net income available to common shareholders before amortization of intangibles 156,087 190,108 241,186 Average total shareholders’ equity 2,474,627 2,515,509 2,764,337 Less: average goodwill and other intangibles, net of deferred tax liability (1,128,277 ) (1,136,062 ) (1,144,698 ) Average tangible equity $ 1,346,350 $ 1,379,447 $ 1,619,639 Return on average tangible equity 11.59 % 13.78 % 14.89 % Average tangible common equity $ 1,201,866 $ 1,234,963 $ 1,475,155 Return on average tangible common equity 12.99 % 15.39 % 16.35 % Return on average tangible assets: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: amortization of intangibles, net of tax 7,180 8,120 9,051 Net income before amortization of intangibles 156,087 190,108 241,186 Average total assets 17,259,720 16,879,541 16,928,377 Less: average goodwill and other intangibles, net of deferred tax liability (1,128,277 ) (1,136,062 ) (1,144,698 ) Average tangible assets $ 16,131,443 $ 15,743,479 $ 15,783,679 Return on average tangible assets 0.97 % 1.21 % 1.53 % Efficiency ratio: Non-interest expense $ 390,002 $ 356,966 $ 353,143 Less: restructuring and merger-related expense (3,830 ) (1,723 ) (6,717 ) Non-interest expense excluding restructuring and merger-related expense 386,172 355,243 346,426 Net interest income on a fully-taxable equivalent basis 486,343 479,315 462,229 Non-interest income 120,447 117,391 132,785 Net interest income on a fully-taxable equivalent basis plus non-interest income $ 606,790 $ 596,706 $ 595,014 Efficiency ratio 63.64 % 59.53 % 58.22 % Net income per common shareholders, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: after-tax restructuring and merger-related expenses (1) 3,026 1,361 5,306 Net income per common shareholders, excluding after-tax restructuring and merger-related expenses $ 151,933 $ 183,349 $ 237,441 32 For the years ended December 31, (dollars in thousands, except per share amounts) 2023 2022 2021 Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses: Net income per common share - diluted $ 2.51 $ 3.02 $ 3.53 Add: after-tax restructuring and merger-related expenses per common share - diluted (1) 0.05 0.02 0.09 Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses $ 2.56 $ 3.04 $ 3.62 Return on average equity, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: after-tax restructuring and merger-related expenses (1) 3,026 1,361 5,306 Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses 151,933 183,349 237,441 Average total shareholders’ equity $ 2,474,627 $ 2,515,509 $ 2,764,337 Return on average equity, excluding after-tax restructuring and merger-related expenses 6.14 % 7.29 % 8.59 % Return on average tangible equity, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: after-tax restructuring and merger-related expenses (1) 3,026 1,361 5,306 Add: amortization of intangibles, net of tax 7,180 8,120 9,051 Net income available to common shareholders before amortization of intangibles and excluding after-tax restructuring and merger-related expenses 159,113 191,469 246,492 Average total shareholders’ equity 2,474,627 2,515,509 2,764,337 Less: average goodwill and other intangibles, net of deferred tax liability (1,128,277 ) (1,136,062 ) (1,144,698 ) Average tangible equity $ 1,346,350 $ 1,379,447 $ 1,619,639 Return on average tangible equity, excluding after-tax restructuring and merger-related expenses 11.82 % 13.88 % 15.22 % Average tangible common equity $ 1,201,866 $ 1,234,963 $ 1,475,155 Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses 13.24 % 15.50 % 16.71 % Return on average assets, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: after-tax restructuring and merger-related expenses (1) 3,026 1,361 5,306 Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses 151,933 183,349 237,441 Average total assets $ 17,259,720 $ 16,879,541 $ 16,928,377 Return on average tangible assets, excluding after-tax restructuring and merger-related expenses 0.88 % 1.09 % 1.40 % Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 148,907 $ 181,988 $ 232,135 Add: amortization of intangibles, net of tax 7,180 8,120 9,051 Add: after-tax restructuring and merger-related expenses (1) 3,026 1,361 5,306 Net income available to common shareholders, before amortization of intangibles and excluding after-tax restructuring and merger-related expenses 159,113 191,469 246,492 Average total assets 17,259,720 16,879,541 16,928,377 Less: average goodwill and other intangibles, net of deferred tax liability (1,128,277 ) (1,136,062 ) (1,144,698 ) Average tangible assets $ 16,131,443 $ 15,743,479 $ 15,783,679 Return on average tangible assets, excluding after-tax restructuring and merger-related expenses 0.99 % 1.22 % 1.56 % Dividend payout ratio, excluding after-tax restructuring and merger related expenses: Dividends declared per common share $ 1.41 $ 1.37 $ 1.32 Net income per common share - diluted 2.51 3.02 3.53 Add: after-tax restructuring and merger-related expenses per diluted share (1) 0.05 0.02 0.09 Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses $ 2.56 $ 3.04 $ 3.62 Dividend payout ratio, excluding after-tax restructuring and merger related expenses 55.08 45.07 36.46 (1) Tax effected at 21% for all periods presented. 33 RESULTS OF OPERATIONS EARNINGS SUMMARY For the twelve months ended December 31, 2023, net income available to common shareholders was $148.9 million, or $2.51 per diluted share, compared to $182.0 million, or $3.02 per diluted share.
Biggest changeFor the years ended December 31, (dollars in thousands, except per share amounts) 2024 2023 2022 Tangible common equity to tangible assets: Total shareholders’ equity $ 2,790,281 $ 2,533,062 $ 2,426,662 Less: goodwill and other intangible assets, net of deferred tax liability (1,118,293 ) (1,124,811 ) (1,131,990 ) Tangible equity 1,671,988 1,408,251 1,294,672 Less: preferred shareholders' equity (144,484 ) (144,484 ) (144,484 ) Tangible common equity 1,527,504 1,263,767 1,150,188 Total assets 18,684,298 17,712,374 16,931,905 Less: goodwill and other intangible assets, net of deferred tax liability (1,118,293 ) (1,124,811 ) (1,131,990 ) Tangible assets $ 17,566,005 $ 16,587,563 $ 15,799,915 Tangible equity to tangible assets 9.52 % 8.49 % 8.19 % Tangible common equity to tangible assets 8.70 % 7.62 % 7.28 % Tangible book value per share: Total shareholders’ equity $ 2,790,281 $ 2,533,062 $ 2,426,662 Less: goodwill and other intangible assets, net of deferred tax liability (1,118,293 ) (1,124,811 ) (1,131,990 ) Less: preferred shareholders' equity (144,484 ) (144,484 ) (144,484 ) Tangible common equity 1,527,504 1,263,767 1,150,188 Common shares outstanding 66,919,805 59,376,435 59,198,963 Tangible book value per share at year end $ 22.83 $ 21.28 $ 19.43 Return on average tangible equity: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: amortization of intangibles, net of tax 6,518 7,180 8,120 Net income available to common shareholders before amortization of intangibles 147,903 156,087 190,108 Average total shareholders’ equity 2,653,174 2,474,627 2,515,509 Less: average goodwill and other intangibles, net of deferred tax liability (1,121,472 ) (1,128,277 ) (1,136,062 ) Average tangible equity $ 1,531,702 $ 1,346,350 $ 1,379,447 Return on average tangible equity 9.66 % 11.59 % 13.78 % Average tangible common equity $ 1,387,218 $ 1,201,866 $ 1,234,963 Return on average tangible common equity 10.66 % 12.99 % 15.39 % Return on average tangible assets: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: amortization of intangibles, net of tax 6,518 7,180 8,120 Net income before amortization of intangibles 147,903 156,087 190,108 Average total assets 18,122,625 17,259,720 16,879,541 Less: average goodwill and other intangibles, net of deferred tax liability (1,121,472 ) (1,128,277 ) (1,136,062 ) Average tangible assets $ 17,001,153 $ 16,131,443 $ 15,743,479 Return on average tangible assets 0.87 % 0.97 % 1.21 % Efficiency ratio: Non-interest expense $ 401,871 $ 390,002 $ 356,966 Less: restructuring and merger-related expense (6,400 ) (3,830 ) (1,723 ) Non-interest expense excluding restructuring and merger-related expense 395,471 386,172 355,243 Net interest income on a fully-taxable equivalent basis 483,016 486,343 479,315 Non-interest income 127,983 120,447 117,391 Net interest income on a fully-taxable equivalent basis plus non-interest income $ 610,999 $ 606,790 $ 596,706 Efficiency ratio 64.73 % 63.64 % 59.53 % Net income per common shareholders, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: after-tax restructuring and merger-related expenses (1) 5,056 3,026 1,361 Net income per common shareholders, excluding after-tax restructuring and merger-related expenses $ 146,441 $ 151,933 $ 183,349 33 For the years ended December 31, (dollars in thousands, except per share amounts) 2024 2023 2022 Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses: Net income per common share - diluted $ 2.26 $ 2.51 $ 3.02 Add: after-tax restructuring and merger-related expenses per common share - diluted (1) 0.08 0.05 0.02 Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses $ 2.34 $ 2.56 $ 3.04 Return on average equity, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: after-tax restructuring and merger-related expenses (1) 5,056 3,026 1,361 Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses 146,441 151,933 183,349 Average total shareholders’ equity $ 2,653,174 $ 2,474,627 $ 2,515,509 Return on average equity, excluding after-tax restructuring and merger-related expenses 5.52 % 6.14 % 7.29 % Return on average tangible equity, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: after-tax restructuring and merger-related expenses (1) 5,056 3,026 1,361 Add: amortization of intangibles, net of tax 6,518 7,180 8,120 Net income available to common shareholders before amortization of intangibles and excluding after-tax restructuring and merger-related expenses 152,959 159,113 191,469 Average total shareholders’ equity 2,653,174 2,474,627 2,515,509 Less: average goodwill and other intangibles, net of deferred tax liability (1,121,472 ) (1,128,277 ) (1,136,062 ) Average tangible equity $ 1,531,702 $ 1,346,350 $ 1,379,447 Return on average tangible equity, excluding after-tax restructuring and merger-related expenses 9.99 % 11.82 % 13.88 % Average tangible common equity $ 1,387,218 $ 1,201,866 $ 1,234,963 Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses 11.03 % 13.24 % 15.50 % Return on average assets, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: after-tax restructuring and merger-related expenses (1) 5,056 3,026 1,361 Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses 146,441 151,933 183,349 Average total assets $ 18,122,625 $ 17,259,720 $ 16,879,541 Return on average tangible assets, excluding after-tax restructuring and merger-related expenses 0.81 % 0.88 % 1.09 % Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: Net income available to common shareholders $ 141,385 $ 148,907 $ 181,988 Add: amortization of intangibles, net of tax 6,518 7,180 8,120 Add: after-tax restructuring and merger-related expenses (1) 5,056 3,026 1,361 Net income available to common shareholders, before amortization of intangibles and excluding after-tax restructuring and merger-related expenses 152,959 159,113 191,469 Average total assets 18,122,625 17,259,720 16,879,541 Less: average goodwill and other intangibles, net of deferred tax liability (1,121,472 ) (1,128,277 ) (1,136,062 ) Average tangible assets $ 17,001,153 $ 16,131,443 $ 15,743,479 Return on average tangible assets, excluding after-tax restructuring and merger-related expenses 0.90 % 0.99 % 1.22 % Dividend payout ratio, excluding after-tax restructuring and merger related expenses: Dividends declared per common share $ 1.45 $ 1.41 $ 1.37 Net income per common share - diluted 2.26 2.51 3.02 Add: after-tax restructuring and merger-related expenses per diluted share (1) 0.08 0.05 0.02 Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses $ 2.34 $ 2.56 $ 3.04 Dividend payout ratio, excluding after-tax restructuring and merger related expenses 61.97 55.08 45.07 (1) Tax effected at 21% for all periods presented. 34 RESULTS OF OPERATIONS EARNINGS SUMMARY For the year ended December 31, 2024, net income available to common shareholders was $141.4 million, or $2.26 per diluted share, compared to $148.9 million, or $2.51 per diluted share for the year ended December 31, 2023.