The increase in net interest income was driven by growth of earning assets while margin compressed as a result of a shift in mix within deposits into higher cost funding from noninterest-bearing demand deposits. • Provision for credit losses was $85 million in 2024, compared to $83 million in 2023. • Noninterest income (loss) of $(9) million in 2024 decreased $73 million from 2023, primarily due to higher investment securities losses related to nonrecurring items from the balance sheet repositioning announced in the fourth quarter of 2024. • Noninterest expense of $818 million in 2024 increased $5 million, or 1%, from 2023, as a result of increased personnel expense as the Corporation continues to execute our growth strategy and the loss on prepayments of FHLB advances related to the balance sheet repositioning announced in the fourth quarter of 2024, partially offset by decreased FDIC assessment expense. 49 Income Statement Analysis Net Interest Income Table 1 Net Interest Income Analysis Years Ended December 31, 2024 2023 2022 ($ 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 Earning assets Loans (a)(b)(c) Commercial and business lending $ 11,069,185 $ 786,963 7.11 % $ 10,831,275 $ 740,017 6.83 % $ 9,852,303 $ 384,155 3.90 % Commercial real estate lending 7,270,239 538,228 7.40 % 7,314,651 520,028 7.11 % 6,595,635 281,485 4.27 % Total commercial 18,339,424 1,325,191 7.23 % 18,145,926 1,260,045 6.94 % 16,447,938 665,640 4.05 % Residential mortgage 7,907,962 278,804 3.53 % 8,696,706 293,446 3.37 % 8,052,277 245,975 3.05 % Auto finance 2,576,979 144,892 5.62 % 1,793,959 89,454 4.99 % 805,179 30,749 3.82 % Other retail 872,994 83,386 9.55 % 897,702 80,189 8.93 % 894,948 52,266 5.84 % Total loans 29,697,360 1,832,274 6.17 % 29,534,293 1,723,134 5.83 % 26,200,341 994,630 3.80 % Investment securities Taxable 5,690,238 199,424 3.50 % 5,243,805 146,006 2.78 % 4,362,394 75,444 1.73 % Tax-exempt (a) 2,111,523 71,458 3.38 % 2,288,328 79,673 3.48 % 2,419,262 82,771 3.42 % Other short-term investments 668,730 37,291 5.58 % 564,284 28,408 5.03 % 570,887 11,475 2.01 % Investments and other 8,470,491 308,173 3.64 % 8,096,417 254,087 3.14 % 7,352,542 169,690 2.31 % Total earning assets $ 38,167,851 $ 2,140,446 5.61 % $ 37,630,710 $ 1,977,221 5.25 % $ 33,552,884 $ 1,164,320 3.47 % Other assets, net 3,166,002 3,018,214 3,105,049 Total assets $ 41,333,853 $ 40,648,923 $ 36,657,932 Liabilities and stockholders' equity Interest-bearing liabilities Interest-bearing deposits Savings $ 5,080,045 $ 85,450 1.68 % $ 4,773,366 $ 63,945 1.34 % $ 4,652,774 $ 5,033 0.11 % Interest-bearing demand 7,443,738 193,900 2.60 % 6,904,514 154,136 2.23 % 6,638,592 35,169 0.53 % Money market 5,994,171 181,444 3.03 % 6,668,930 177,311 2.66 % 7,164,518 36,370 0.51 % Network transaction deposits 1,645,695 85,788 5.21 % 1,469,616 75,294 5.12 % 821,804 14,721 1.79 % Time deposits 7,481,486 355,221 4.75 % 4,905,748 202,939 4.14 % 1,315,793 7,016 0.53 % Total interest-bearing deposits 27,645,135 901,804 3.26 % 24,722,174 673,624 2.72 % 20,593,482 98,309 0.48 % Federal funds purchased and securities sold under agreements to repurchase 272,069 11,754 4.32 % 345,519 12,238 3.54 % 388,701 3,480 0.90 % Other short-term funding 403,214 20,420 5.06 % 8,582 1 0.01 % 20,540 2 0.01 % FHLB advances 1,793,734 98,520 5.49 % 3,741,790 196,535 5.25 % 2,784,403 75,487 2.71 % Long-term funding 640,842 45,781 7.14 % 504,438 36,080 7.15 % 249,478 10,653 4.27 % Total short and long-term funding 3,109,859 176,475 5.67 % 4,600,329 244,855 5.32 % 3,443,123 89,621 2.60 % Total interest-bearing liabilities $ 30,754,994 $ 1,078,279 3.51 % $ 29,322,503 $ 918,479 3.13 % $ 24,036,605 $ 187,931 0.78 % Noninterest-bearing demand deposits 5,745,960 6,620,965 8,163,703 Other liabilities 530,537 594,318 482,538 Stockholders’ equity 4,302,362 4,111,138 3,975,086 Total liabilities and stockholders’ equity $ 41,333,853 $ 40,648,923 $ 36,657,932 Interest rate spread 2.10 % 2.12 % 2.69 % Net free funds 0.68 % 0.69 % 0.22 % Fully tax-equivalent net interest income and net interest margin $ 1,062,167 2.78 % $ 1,058,742 2.81 % $ 976,389 2.91 % Fully tax-equivalent adjustment 14,919 19,168 19,068 Net interest income $ 1,047,248 $ 1,039,573 $ 957,321 (a) The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
Table 2 presents additional information to facilitate the review and discussion of fully tax-equivalent net interest income, interest rate spread, and net interest margin. 45 Table 2 Net Interest Income Analysis Years Ended December 31, 2025 2024 (a) 2023 (a) (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 Earning assets Loans (b)(c) Commercial and industrial $ 11,133,436 $ 718,887 6.46 % $ 9,967,970 $ 720,359 7.23 % $ 9,783,075 $ 679,257 6.94 % Commercial real estate—owner occupied 1,129,614 64,400 5.70 % 1,101,216 66,605 6.05 % 1,048,201 60,760 5.80 % Commercial and business lending 12,263,050 783,287 6.39 % 11,069,185 786,963 7.11 % 10,831,275 740,017 6.83 % Commercial real estate—investor 5,396,914 349,925 6.48 % 5,053,175 363,187 7.19 % 5,165,710 363,158 7.03 % Real estate construction 1,933,910 139,468 7.21 % 2,217,064 175,041 7.90 % 2,148,940 156,870 7.30 % Commercial real estate lending 7,330,824 489,393 6.68 % 7,270,239 538,228 7.40 % 7,314,651 520,028 7.11 % Total commercial 19,593,874 1,272,680 6.50 % 18,339,424 1,325,191 7.23 % 18,145,926 1,260,045 6.94 % Residential mortgage 7,043,508 262,150 3.72 % 7,907,962 278,804 3.53 % 8,696,706 293,446 3.37 % Auto finance 2,961,544 165,476 5.59 % 2,576,979 144,892 5.62 % 1,793,959 89,454 4.99 % Home equity 680,716 49,361 7.25 % 607,044 52,404 8.63 % 619,507 49,243 7.95 % Other consumer 310,429 34,843 11.22 % 265,951 30,982 11.65 % 278,195 30,946 11.12 % Total consumer 10,996,197 511,830 4.65 % 11,357,935 507,083 4.46 % 11,388,367 463,088 4.07 % Total loans 30,590,071 1,784,510 5.83 % 29,697,360 1,832,274 6.17 % 29,534,293 1,723,134 5.83 % Investments Taxable securities 6,665,988 288,200 4.32 % 5,690,238 199,424 3.50 % 5,243,805 146,006 2.78 % Tax-exempt securities (b) 2,002,085 70,377 3.52 % 2,111,523 71,458 3.38 % 2,288,328 79,673 3.48 % Other short-term investments 944,904 46,568 4.93 % 668,730 37,291 5.58 % 564,284 28,408 5.03 % Total investments 9,612,977 405,145 4.21 % 8,470,491 308,173 3.64 % 8,096,417 254,087 3.14 % Total earning assets and related interest income $ 40,203,048 $ 2,189,655 5.45 % $ 38,167,851 $ 2,140,446 5.61 % $ 37,630,710 $ 1,977,221 5.25 % Other assets, net 3,420,064 3,166,002 3,018,214 Total assets $ 43,623,112 $ 41,333,853 $ 40,648,923 Liabilities and stockholders' equity Interest-bearing liabilities Interest-bearing deposits Savings $ 5,290,992 $ 72,932 1.38 % $ 5,080,045 $ 85,450 1.68 % $ 4,773,366 $ 63,945 1.34 % Interest-bearing demand 7,917,003 172,987 2.19 % 7,443,738 193,900 2.60 % 6,904,514 154,136 2.23 % Money market 5,954,259 151,669 2.55 % 5,994,171 181,444 3.03 % 6,668,930 177,311 2.66 % Network transaction deposits 1,929,731 82,437 4.27 % 1,645,695 85,788 5.21 % 1,469,616 75,294 5.12 % Brokered CDs 4,078,557 179,645 4.40 % 4,240,621 221,157 5.22 % 2,687,316 137,280 5.11 % Other time deposits 3,885,386 144,248 3.71 % 3,240,865 134,065 4.14 % 2,218,432 65,658 2.96 % Total interest-bearing deposits 29,055,928 803,918 2.77 % 27,645,135 901,804 3.26 % 24,722,174 673,624 2.72 % Federal funds purchased and securities sold under agreements to repurchase 278,104 10,415 3.75 % 272,069 11,754 4.32 % 345,519 12,238 3.54 % Other short-term funding 20,177 1,016 5.04 % 403,214 20,420 5.06 % 8,582 1 0.01 % FHLB advances 2,630,034 113,253 4.31 % 1,793,734 98,520 5.49 % 3,741,790 196,535 5.25 % Other long-term funding 601,867 43,009 7.15 % 640,842 45,781 7.14 % 504,438 36,080 7.15 % Total short and long-term funding 3,530,182 167,693 4.75 % 3,109,859 176,475 5.67 % 4,600,329 244,855 5.32 % Total interest-bearing liabilities and related interest expense $ 32,586,110 $ 971,611 2.98 % $ 30,754,994 $ 1,078,279 3.51 % $ 29,322,503 $ 918,479 3.13 % Noninterest-bearing demand deposits 5,788,743 5,745,960 6,620,965 Other liabilities 474,382 530,537 594,318 Stockholders’ equity 4,773,877 4,302,362 4,111,138 Total liabilities and stockholders’ equity $ 43,623,112 $ 41,333,853 $ 40,648,923 Interest rate spread 2.46 % 2.10 % 2.12 % Net free funds 0.56 % 0.68 % 0.69 % Fully tax-equivalent net interest income and net interest margin $ 1,218,044 3.03 % $ 1,062,167 2.78 % $ 1,058,742 2.81 % Fully tax-equivalent adjustment (16,899) (14,919) (19,168) Net interest income $ 1,201,145 $ 1,047,248 $ 1,039,573 (a) Prior periods have been adjusted to conform with current period presentation.