Technology Journal of Ohio
SEE OTHER BRANDS

Your science and technology news reporter from Ohio

Old National Bancorp Reports Second Quarter 2025 Results and Names New President and COO

EVANSVILLE, Ind., July 22, 2025 (GLOBE NEWSWIRE) --

Old National Bancorp (NASDAQ: ONB) reports 2Q25 net income applicable to common shares of $121.4 million, diluted EPS of $0.34; $190.9 million and $0.53 on an adjusted1 basis, respectively.


CEO COMMENTARY
:

"Old National’s impressive second quarter results were achieved through a strong focus on the fundamentals: Growing our balance sheet, expanding our fee-based businesses, and controlling expenses," said Chairman and CEO Jim Ryan. "Additionally, with the successful closing of our partnership with Bremer on May 1, 2025, Old National is well-positioned for the remainder of the year, benefiting from a larger balance sheet and a stronger capital position."

"We are thrilled to welcome Tim Burke as Old National's President and Chief Operating Officer," said Chairman and CEO Jim Ryan. "Tim brings nearly 30 years of extensive banking expertise to this critical role. I am confident that his infectious energy, strong strategic vision, and collaborative leadership approach will ensure that Old National continues to exceed client expectations for years to come, while also working to strengthen the communities we serve."


SECOND
QUARTER HIGHLIGHTS2:

Net Income

  • Net income applicable to common shares of $121.4 million; adjusted net income applicable to common shares1 of $190.9 million
  • Earnings per diluted common share ("EPS") of $0.34; adjusted EPS1 of $0.53
   
Net Interest Income/NIM

  • Net interest income on a fully taxable equivalent basis1 of $521.9 million
  • Net interest margin on a fully taxable equivalent basis1 ("NIM") of 3.53%, up 26 basis points ("bps")
   
Operating Performance



  • Pre-provision net revenue1 ("PPNR") of $269.6 million; adjusted PPNR1 of $289.9 million
  • Noninterest expense of $384.8 million; adjusted noninterest expense1 of $343.6 million
  • Efficiency ratio1 of 55.8%; adjusted efficiency ratio1 of 50.2%
   
Deposits and Funding

  • Period-end total deposits of $54.4 billion, up $13.3 billion; core deposits up $11.6 billion
    • Period-end core deposits up 0.8% annualized excluding deposits assumed from Bremer Financial Corporation ("Bremer")
  • Granular low-cost deposit franchise; total deposit costs of 193 bps, up 2 bps
   
Loans and Credit Quality







  • End-of-period total loans3 of $48.0 billion, up $11.5 billion
    • End-of-period loans3 up 3.7% annualized excluding loans acquired from Bremer
  • Provision for credit losses4 ("provision") of $106.8 million; $31.2 million excluding $75.6 million of current expected credit loss ("CECL") Day 1 non-purchased credit deteriorated ("non-PCD") provision expense5
  • Net charge-offs of $26.5 million, or 24 bps of average loans; 21 bps excluding purchased credit deteriorated ("PCD") loans that had an allowance at acquisition
  • 30+ day delinquencies of 0.30% and nonaccrual loans of 1.24% of total loans
 
Return Profile & Capital
  • Return on average tangible common equity1 ("ROATCE") of 12.0%; adjusted ROATCE1 of 18.1%
  • Preliminary regulatory Tier 1 common equity to risk-weighted assets of 10.74%, down 88 bps
   
Notable Items
  • Closing of Bremer partnership on May 1, 2025
  • $75.6 million of pre-tax CECL Day 1 non-PCD provision expense5
  • $41.2 million of pre-tax merger-related charges
  • $21.0 million of pre-tax pension plan gain6

Non-GAAP financial measure that management believes is useful in evaluating the financial results of the Company – refer to the Non-GAAP reconciliations contained in this release Comparisons are on a linked-quarter basis, unless otherwise noted Includes loans held-for-sale Includes the provision for unfunded commitments Refers to the initial increase in allowance for credit losses required on acquired non-PCD loans, including unfunded loan commitments, through the provision for credit losses Includes a gain associated with freezing benefits of the Bremer pension plan

TIM BURKE TO JOIN OLD NATIONAL AS PRESIDENT AND COO
Timothy M. Burke, Jr. will join Old National Bancorp ("Old National") on July 22, 2025 as President and Chief Operating Officer, assuming the role previously held by Mark Sander who announced his retirement earlier this year. Mr. Burke most recently served as Executive Vice President of the Central Region and Field Enablement for the Commercial Bank for a large Midwestern super-regional bank, where he was responsible for the full range of commercial banking in 12 Midwestern markets including those in Illinois, Indiana and Michigan.

Mr. Burke’s nearly 30-year banking career has centered on serving clients and communities in the Midwest. His prior leadership experience includes roles as Northeast Ohio Market President for the same regional institution, where he was responsible for driving collaboration across all business lines including Retail, Business Banking, Commercial, Private Banking and Mortgage.

“I’m truly thrilled to join a team that’s so deeply committed to relationship banking and making a real impact on our communities,” said Burke. “Old National’s core values and mission strongly align with my personal values, positioning me well to jump into the role, take care of clients and deliver standout products and services consistently across all of our markets.”

As President and COO, Burke will be responsible for guiding the success of Old National’s Commercial, Community and Wealth segments, and Credit and Marketing teams. He and his family will reside in Evansville, Ind., and he will maintain offices in Evansville and Chicago.

RESULTS OF OPERATIONS2
Old National Bancorp reported second quarter 2025 net income applicable to common shares of $121.4 million, or $0.34 per diluted common share.

Included in second quarter results were $75.6 million of pre-tax CECL Day 1 non-PCD provision expense related to the allowance for credit losses established on acquired non-PCD loans (including unfunded loan commitments), pre-tax charges of $41.2 million for merger-related expenses, and a $21.0 million pre-tax gain associated with freezing benefits of the Bremer pension plan. Excluding these items and realized debt securities losses from the current quarter, adjusted net income1 was $190.9 million, or $0.53 per diluted common share.

DEPOSITS AND FUNDING
Growth in core deposits driven by Bremer including public fund and business checking increases partly offset by normal seasonal outflows of retail deposits.

  • Period-end total deposits were $54.4 billion, up $13.3 billion; core deposits up $11.6 billion; includes $11.5 billion of period-end core deposits assumed in the Bremer transaction.
    • Period-end core deposits up 0.8% annualized excluding Bremer.
  • On average, total deposits for the second quarter were $49.8 billion, up $9.3 billion.
  • Granular low-cost deposit franchise; total deposit costs of 193 bps, up 2 bps.
  • A loan to deposit ratio of 88%, combined with existing funding sources, provides strong liquidity.

LOANS
Loan growth driven by Bremer and strong commercial loan production; pipeline increasing.

  • Period-end total loans3 were $48.0 billion, up $11.5 billion; includes $11.2 billion of period end loans acquired in the Bremer transaction.
    • Excluding loans3 acquired in the Bremer transaction, period-end total loans were up 3.7% annualized.
  • Commercial loans, excluding Bremer, grew 4.6% annualized
    • Total commercial loan production in the second quarter was $2.3 billion; period-end commercial pipeline totaled $4.8 billion, up approximately 40%.
  • Average total loans in the second quarter were $44.1 billion, an increase of $7.8 billion.

CREDIT QUALITY
Resilient credit quality continues to be a hallmark of Old National.

  • Provision4 expense was $106.8 million; $31.2 million excluding $75.6 million of CECL Day 1 non-PCD provision expense5 related to the allowance for credit losses established on acquired non-PCD loans (including unfunded loan commitments) in the Bremer transaction, consistent with the prior quarter.
  • Net charge-offs were $26.5 million, or 24 bps of average loans, consistent with the prior quarter.
    • Excluding PCD loans that had an allowance for credit losses established at acquisition, net charge-offs to average loans were 21 bps.
  • 30+ day delinquencies as a percentage of loans were 0.30% compared to 0.22%.
  • Nonaccrual loans as a percentage of total loans were 1.24% compared to 1.29%.
  • The allowance for credit losses, including the allowance for credit losses on unfunded loan commitments, stood at $594.7 million, or 1.24% of total loans, compared to $424.0 million, or 1.16% of total loans, reflecting $75.6 million of CECL Day 1 non-PCD provision expense5 related to acquired non-PCD loans (including unfunded loan commitments) and $90.4 million of allowance related to acquired PCD loans.

NET INTEREST INCOME AND MARGIN
Higher reflective of larger balance sheet and higher asset yields.

  • Net interest income on a fully taxable equivalent basis1 increased to $521.9 million compared to $393.0 million, driven by Bremer, loan growth, higher asset yields and more days in the quarter, partly offset by higher funding costs.
  • Net interest margin on a fully taxable equivalent basis1 increased 26 bps to 3.53%.
  • Cost of total deposits was 1.93%, increasing 2 bps and the cost of total interest-bearing deposits increased 6 bps to 2.52%.

NONINTEREST INCOME
Increase driven by Bremer and organic growth of fee-based businesses.

  • Total noninterest income was $132.5 million, $111.6 million excluding a $21.0 million pre-tax gain associated with the freezing of benefits of the Bremer pension plan, compared to $93.8 million.
  • Excluding the pension plan gain and realized debt securities losses, noninterest income was up 18.8% driven by Bremer revenue as well as higher wealth fees, mortgage fees, and capital markets revenue.

NONINTEREST EXPENSE
Higher reflective of Bremer, disciplined expense management drives efficiency ratio lower.

  • Noninterest expense was $384.8 million and included $41.2 million of merger-related charges.
  • Excluding merger-related charges, adjusted noninterest expense1 was $343.6 million, compared to $262.6 million, driven primarily by elevated operating costs and additional intangibles amortization, both related to the Bremer transaction.
  • The efficiency ratio1 was 55.8%, while the adjusted efficiency ratio1 was 50.2% compared to 53.7% and 51.8%, respectively.

INCOME TAXES

  • Income tax expense was $30.3 million, resulting in an effective tax rate of 19.5% compared to 20.3%. On an adjusted fully taxable equivalent ("FTE") basis, the effective tax rate was 24.6% compared to 22.5%.
    • The effective tax rate for the second quarter of 2025 was impacted by the Bremer transaction and the first quarter of 2025 was impacted by a $1.2 million benefit for the vesting of employee stock compensation.
  • Income tax expense included $5.8 million of tax credit benefit compared to $5.3 million.

CAPITAL
Capital ratios remain strong.

  • Preliminary total risk-based capital down 109 bps to 12.59% and preliminary regulatory Tier 1 capital down 103 bps to 11.20%, as strong retained earnings were more than offset by the Bremer transaction and loan growth.
  • Tangible common equity to tangible assets was 7.26%, down 6.4%.

CONFERENCE CALL AND WEBCAST
Old National will host a conference call and live webcast at 9:00 a.m. Central Time on Tuesday, July 22, 2025, to review second quarter financial results. The live audio webcast link and corresponding presentation slides will be available on the Company’s Investor Relations website at oldnational.com and will be archived there for 12 months. To listen to the live conference call, dial U.S. (800) 715-9871 or International (646) 307-1963, access code 9394540. A replay of the call will also be available from approximately noon Central Time on July 22, 2025 through August 5, 2025. To access the replay, dial U.S. (800) 770-2030 or International (647) 362-9199; Access code 9394540.

ABOUT OLD NATIONAL
Old National Bancorp (NASDAQ: ONB) is the holding company of Old National Bank. As the fifth largest commercial bank headquartered in the Midwest, Old National proudly serves clients primarily in the Midwest and Southeast. With approximately $71 billion of assets and $38 billion of assets under management, Old National ranks among the top 25 banking companies headquartered in the United States. Tracing our roots to 1834, Old National focuses on building long-term, highly valued partnerships with clients while also strengthening and supporting the communities we serve. In addition to providing extensive services in consumer and commercial banking, Old National offers comprehensive wealth management and capital markets services. For more information and financial data, please visit Investor Relations at oldnational.com. In 2025, Points of Light named Old National one of "The Civic 50" - an honor reserved for the 50 most community-minded companies in the United States.

USE OF NON-GAAP FINANCIAL MEASURES
The Company's accounting and reporting policies conform to U.S. generally accepted accounting principles ("GAAP") and general practices within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company's operating performance. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables at the end of this release.

The Company presents EPS, the efficiency ratio, return on average common equity, return on average tangible common equity, and net income applicable to common shares, all adjusted for certain notable items. These items include CECL Day 1 non-PCD provision expense, merger-related charges associated with completed and pending acquisitions, a pension plan gain, debt securities gains/losses, separation expense, distribution of excess pension assets expense, and FDIC special assessment expense. Management believes excluding these items from EPS, the efficiency ratio, return on average common equity, and return on average tangible common equity may be useful in assessing the Company's underlying operational performance since these items do not pertain to its core business operations and their exclusion may facilitate better comparability between periods. Management believes that excluding merger-related charges from these metrics may be useful to the Company, as well as analysts and investors, since these expenses can vary significantly based on the size, type, and structure of each acquisition. Additionally, management believes excluding these items from these metrics may enhance comparability for peer comparison purposes.

Income tax expense, provision for credit losses, and the certain notable items listed above are excluded from the calculation of pre-provision net revenues, adjusted due to the fluctuation in income before income tax and the level of provision for credit losses required. Management believes adjusted pre-provision net revenues may be useful in assessing the Company's underlying operating performance and their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The Company presents adjusted noninterest expense, which excludes merger-related charges associated with completed and pending acquisitions, separation expense, distribution of excess pension assets expense, and FDIC special assessment expense, as well as adjusted noninterest income, which excludes a pension plan gain and debt securities gains/losses. Management believes that excluding these items from noninterest expense and noninterest income may be useful in assessing the Company’s underlying operational performance as these items either do not pertain to its core business operations or their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The tax-equivalent adjustment to net interest income and net interest margin recognizes the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes.

In management's view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company's use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution's capital strength since they eliminate intangible assets from stockholders' equity and retain the effect of accumulated other comprehensive loss in stockholders' equity.

Although intended to enhance investors' understanding of the Company's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. In addition, these non-GAAP financial measures may differ from those used by other financial institutions to assess their business and performance. See the following reconciliations in the "Non-GAAP Reconciliations" section for details on the calculation of these measures to the extent presented herein.

FORWARD-LOOKING STATEMENTS
This earnings release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), Section 27A of the Securities Act of 1933 and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934 and Rule 3b-6 promulgated thereunder, notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the Securities and Exchange Commission ("SEC"), in press releases, and in oral and written statements made by us that are not statements of historical fact and constitute forward‐looking statements within the meaning of the Act. These statements include, but are not limited to, descriptions of Old National’s financial condition, results of operations, asset and credit quality trends, profitability and business plans or opportunities. Forward-looking statements can be identified by the use of words such as "anticipate," "believe," "contemplate," "continue," "could," "estimate," "expect," "guidance," "intend," "may," "outlook," "plan," "potential," "predict," "should," "would," and "will," and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties. There are a number of factors that could cause actual results or outcomes to differ materially from those in such statements, including, but not limited to: competition; government legislation, regulations and policies, including trade and tariff policies; the ability of Old National to execute its business plan; unanticipated changes in our liquidity position, including but not limited to changes in our access to sources of liquidity and capital to address our liquidity needs; changes in economic conditions and economic and business uncertainty which could materially impact credit quality trends and the ability to generate loans and gather deposits; inflation and governmental responses to inflation, including increasing interest rates; market, economic, operational, liquidity, credit, and interest rate risks associated with our business; our ability to successfully manage our credit risk and the sufficiency of our allowance for credit losses; the expected cost savings, synergies and other financial benefits from the merger (the “Merger”) between Old National and Bremer not being realized within the expected time frames and costs or difficulties relating to integration matters being greater than expected; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the Merger; the impact of purchase accounting with respect to the Merger, or any change in the assumptions used regarding the assets acquired and liabilities assumed to determine their fair value and credit marks; the potential impact of future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses, the success of revenue-generating and cost reduction initiatives and the diversion of management’s attention from ongoing business operations and opportunities; failure or circumvention of our internal controls; operational risks or risk management failures by us or critical third parties, including without limitation with respect to data processing, information systems, cybersecurity, technological changes, vendor issues, business interruption, and fraud risks; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities; disruptive technologies in payment systems and other services traditionally provided by banks; failure or disruption of our information systems; computer hacking and other cybersecurity threats; the effects of climate change on Old National and its customers, borrowers, or service providers; the impacts of pandemics, epidemics and other infectious disease outbreaks; other matters discussed in this earnings release; and other factors identified in our Annual Report on Form 10-K for the year ended December 31, 2024 and other filings with the SEC. These forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect. Old National does not undertake an obligation to update these forward-looking statements to reflect events or conditions after the date of this earnings release. You are advised to consult further disclosures we may make on related subjects in our filings with the SEC.

CONTACTS:    
Media: Rick Jillson   Investors: Lynell Durchholz
(812) 465-7267   (812) 464-1366
Rick.Jillson@oldnational.com   Lynell.Durchholz@oldnational.com


               
Financial Highlights (unaudited)
($ and shares in thousands, except per share data)
                 
  Three Months Ended   Six Months Ended
  June 30, March 31, December 31, September 30, June 30,   June 30, June 30,
    2025     2025     2024     2024     2024       2025     2024  
Income Statement                
Net interest income $ 514,790   $ 387,643   $ 394,180   $ 391,724   $ 388,421     $ 902,433   $ 744,879  
FTE adjustment1,3   7,063     5,360     5,777     6,144     6,340       12,423     12,593  
Net interest income - tax equivalent basis3   521,853     393,003     399,957     397,868     394,761       914,856     757,472  
Provision for credit losses   106,835     31,403     27,017     28,497     36,214       138,238     55,105  
Noninterest income   132,517     93,794     95,766     94,138     87,271       226,311     164,793  
Noninterest expense   384,766     268,471     276,824     272,283     282,999       653,237     545,316  
Net income available to common shareholders $ 121,375   $ 140,625   $ 149,839   $ 139,768   $ 117,196     $ 262,000   $ 233,446  
Per Common Share Data                
Weighted average diluted shares   361,436     321,016     318,803     317,331     316,461       340,250     304,207  
EPS, diluted $ 0.34   $ 0.44   $ 0.47   $ 0.44   $ 0.37     $ 0.77   $ 0.77  
Cash dividends   0.14     0.14     0.14     0.14     0.14       0.28     0.28  
Dividend payout ratio2   41 %   32 %   30 %   32 %   38 %     36 %   36 %
Book value $ 20.12   $ 19.71   $ 19.11   $ 19.20   $ 18.28     $ 20.12   $ 18.28  
Stock price   21.34     21.19     21.71     18.66     17.19       21.34     17.19  
Tangible book value3   12.60     12.54     11.91     11.97     11.05       12.60     11.05  
Performance Ratios                
ROAA   0.77 %   1.08 %   1.14 %   1.08 %   0.92 %     0.91 %   0.95 %
ROAE   6.7 %   9.1 %   9.8 %   9.4 %   8.2 %     7.8 %   8.4 %
ROATCE3   12.0 %   15.0 %   16.4 %   16.0 %   14.1 %     13.4 %   14.5 %
NIM (FTE)3   3.53 %   3.27 %   3.30 %   3.32 %   3.33 %     3.41 %   3.31 %
Efficiency ratio3   55.8 %   53.7 %   54.4 %   53.8 %   57.2 %     54.9 %   57.7 %
NCOs to average loans   0.24 %   0.24 %   0.21 %   0.19 %   0.16 %     0.24 %   0.15 %
ACL on loans to EOP loans   1.18 %   1.10 %   1.08 %   1.05 %   1.01 %     1.18 %   1.01 %
ACL4 to EOP loans   1.24 %   1.16 %   1.14 %   1.12 %   1.08 %     1.24 %   1.08 %
NPLs to EOP loans   1.24 %   1.29 %   1.23 %   1.22 %   0.94 %     1.24 %   0.94 %
Balance Sheet (EOP)                
Total loans $ 47,902,819   $ 36,413,944   $ 36,285,887   $ 36,400,643   $ 36,150,513     $ 47,902,819   $ 36,150,513  
Total assets   70,979,805     53,877,944     53,552,272     53,602,293     53,119,645       70,979,805     53,119,645  
Total deposits   54,357,683     41,034,572     40,823,560     40,845,746     39,999,228       54,357,683     39,999,228  
Total borrowed funds   7,346,098     5,447,054     5,411,537     5,449,096     6,085,204       7,346,098     6,085,204  
Total shareholders' equity   8,126,387     6,534,654     6,340,350     6,367,298     6,075,072       8,126,387     6,075,072  
Capital Ratios3                
Risk-based capital ratios (EOP):                
Tier 1 common equity   10.74 %   11.62 %   11.38 %   11.00 %   10.73 %     10.74 %   10.73 %
Tier 1 capital   11.20 %   12.23 %   11.98 %   11.60 %   11.33 %     11.20 %   11.33 %
Total capital   12.59 %   13.68 %   13.37 %   12.94 %   12.71 %     12.59 %   12.71 %
Leverage ratio (average assets)   9.26 %   9.44 %   9.21 %   9.05 %   8.90 %     9.26 %   8.90 %
Equity to assets (averages)   11.38 %   12.01 %   11.78 %   11.60 %   11.31 %     11.66 %   11.31 %
TCE to TA   7.26 %   7.76 %   7.41 %   7.44 %   6.94 %     7.26 %   6.94 %
Nonfinancial Data                
Full-time equivalent employees   5,313     4,028     4,066     4,105     4,267       5,313     4,267  
Banking centers   351     280     280     280     280       351     280  
1 Calculated using the federal statutory tax rate in effect of 21% for all periods.          
2 Cash dividends per common share divided by net income per common share (basic).          
3 Represents a non-GAAP financial measure. Refer to the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.
    June 30, 2025 capital ratios are preliminary.
     
4 Includes the allowance for credit losses on loans and unfunded loan commitments.          
                 
FTE - Fully taxable equivalent basis ROAA - Return on average assets ROAE - Return on average equity ROATCE - Return on average tangible common equity NCOs - Net Charge-offs ACL - Allowance for Credit Losses EOP - End of period actual balances NPLs - Non-performing Loans TCE - Tangible common equity TA - Tangible assets      


                 
Income Statement (unaudited)
($ and shares in thousands, except per share data)
  Three Months Ended   Six Months Ended
  June 30, March 31, December 31, September 30, June 30,   June 30, June 30,
    2025     2025     2024     2024     2024       2025     2024  
Interest income $ 824,961   $ 630,399   $ 662,082   $ 679,925   $ 663,663     $ 1,455,360   $ 1,259,644  
Less: interest expense   310,171     242,756     267,902     288,201     275,242       552,927     514,765  
Net interest income   514,790     387,643     394,180     391,724     388,421       902,433     744,879  
Provision for credit losses   106,835     31,403     27,017     28,497     36,214       138,238     55,105  
Net interest income
after provision for credit losses
  407,955     356,240     367,163     363,227     352,207       764,195     689,774  
Wealth and investment services fees   35,817     29,648     30,012     29,117     29,358       65,465     57,662  
Service charges on deposit accounts   23,878     21,156     20,577     20,350     19,350       45,034     37,248  
Debit card and ATM fees   12,922     9,991     10,991     11,362     10,993       22,913     21,047  
Mortgage banking revenue   10,032     6,879     7,026     7,669     7,064       16,911     11,542  
Capital markets income   7,114     4,506     5,244     7,426     4,729       11,620     7,629  
Company-owned life insurance   6,625     5,381     6,499     5,315     5,739       12,006     9,173  
Other income   36,170     16,309     15,539     12,975     10,036       52,479     20,506  
Debt securities gains (losses), net   (41 )   (76 )   (122 )   (76 )   2       (117 )   (14 )
Total noninterest income   132,517     93,794     95,766     94,138     87,271       226,311     164,793  
Salaries and employee benefits   202,112     148,305     146,605     147,494     159,193       350,417     308,996  
Occupancy   30,432     29,053     29,733     27,130     26,547       59,485     53,566  
Equipment   12,566     8,901     9,325     9,888     8,704       21,467     17,375  
Marketing   13,759     11,940     12,653     11,036     11,284       25,699     21,918  
Technology   31,452     22,020     21,429     23,343     24,002       53,472     44,025  
Communication   5,014     4,134     4,176     4,681     4,480       9,148     8,480  
Professional fees   21,931     7,919     11,055     7,278     10,552       29,850     16,958  
FDIC assessment   13,409     9,700     11,970     11,722     9,676       23,109     20,989  
Amortization of intangibles   19,630     6,830     7,237     7,411     7,425       26,460     12,880  
Amortization of tax credit investments   5,815     3,424     4,556     3,277     2,747       9,239     5,496  
Other expense   28,646     16,245     18,085     19,023     18,389       44,891     34,633  
Total noninterest expense   384,766     268,471     276,824     272,283     282,999       653,237     545,316  
Income before income taxes   155,706     181,563     186,105     185,082     156,479       337,269     309,251  
Income tax expense   30,298     36,904     32,232     41,280     35,250       67,202     67,738  
Net income $ 125,408   $ 144,659   $ 153,873   $ 143,802   $ 121,229     $ 270,067   $ 241,513  
Preferred dividends   (4,033 )   (4,034 )   (4,034 )   (4,034 )   (4,033 )     (8,067 )   (8,067 )
Net income applicable to common shares $ 121,375   $ 140,625   $ 149,839   $ 139,768   $ 117,196     $ 262,000   $ 233,446  
                 
EPS, diluted $ 0.34   $ 0.44   $ 0.47   $ 0.44   $ 0.37     $ 0.77   $ 0.77  
Weighted Average Common Shares Outstanding                
Basic   360,155     315,925     315,673     315,622     315,585       338,162     303,283  
Diluted   361,436     321,016     318,803     317,331     316,461       340,250     304,207  
(EOP)   391,818     319,236     318,980     318,955     318,969       391,818     318,969  
                 
                 


 
End of Period Balance Sheet (unaudited)
($ in thousands)
  June 30, March 31, December 31, September 30, June 30,
    2025     2025     2024     2024     2024  
Assets          
Cash and due from banks $ 637,556   $ 486,061   $ 394,450   $ 498,120   $ 428,665  
Money market and other interest-earning investments   1,171,015     753,719     833,518     693,450     804,381  
Investments:          
Treasury and government-sponsored agencies   2,445,733     2,364,170     2,289,903     2,335,716     2,207,004  
Mortgage-backed securities   9,632,206     6,458,023     6,175,103     6,085,826     5,890,371  
States and political subdivisions   1,590,272     1,589,555     1,637,379     1,665,128     1,678,597  
Other securities   852,687     755,348     781,656     783,079     775,623  
Total investments   14,520,898     11,167,096     10,884,041     10,869,749     10,551,595  
Loans held-for-sale, at fair value   77,618     40,424     34,483     62,376     66,126  
Loans:          
Commercial   14,662,916     10,650,615     10,288,560     10,408,095     10,332,631  
Commercial and agriculture real estate   21,879,785     16,135,327     16,307,486     16,356,216     16,016,958  
Residential real estate   8,212,242     6,771,694     6,797,586     6,757,896     6,894,957  
Consumer   3,147,876     2,856,308     2,892,255     2,878,436     2,905,967  
Total loans   47,902,819     36,413,944     36,285,887     36,400,643     36,150,513  
Allowance for credit losses on loans   (565,109 )   (401,932 )   (392,522 )   (380,840 )   (366,335 )
Premises and equipment, net   682,539     584,664     588,970     599,528     601,945  
Goodwill and other intangible assets   2,944,372     2,289,268     2,296,098     2,305,084     2,306,204  
Company-owned life insurance   1,046,693     859,211     859,851     863,723     862,032  
Accrued interest receivable and other assets   2,561,404     1,685,489     1,767,496     1,690,460     1,714,519  
Total assets $ 70,979,805   $ 53,877,944   $ 53,552,272   $ 53,602,293   $ 53,119,645  
           
Liabilities and Equity          
Noninterest-bearing demand deposits $ 12,652,556   $ 9,186,314   $ 9,399,019   $ 9,429,285   $ 9,336,042  
Interest-bearing:          
Checking and NOW accounts   9,194,738     7,736,014     7,538,987     7,314,245     7,680,865  
Savings accounts   5,058,819     4,715,329     4,753,279     4,781,447     4,983,811  
Money market accounts   16,564,125     11,638,653     11,807,228     11,601,461     10,485,491  
Other time deposits   7,613,377     6,212,898     5,819,970     6,010,070     5,688,432  
Total core deposits   51,083,615     39,489,208     39,318,483     39,136,508     38,174,641  
Brokered deposits   3,274,068     1,545,364     1,505,077     1,709,238     1,824,587  
Total deposits   54,357,683     41,034,572     40,823,560     40,845,746     39,999,228  
           
Federal funds purchased and interbank borrowings   340,246     170     385     135,263     250,154  
Securities sold under agreements to repurchase   297,637     290,256     268,975     244,626     240,713  
Federal Home Loan Bank advances   5,835,918     4,514,354     4,452,559     4,471,153     4,744,560  
Other borrowings   872,297     642,274     689,618     598,054     849,777  
Total borrowed funds   7,346,098     5,447,054     5,411,537     5,449,096     6,085,204  
Accrued expenses and other liabilities   1,149,637     861,664     976,825     940,153     960,141  
Total liabilities   62,853,418     47,343,290     47,211,922     47,234,995     47,044,573  
Preferred stock, common stock, surplus, and retained earnings   8,725,995     7,183,163     7,086,393     6,971,054     6,866,480  
Accumulated other comprehensive income (loss), net of tax   (599,608 )   (648,509 )   (746,043 )   (603,756 )   (791,408 )
Total shareholders' equity   8,126,387     6,534,654     6,340,350     6,367,298     6,075,072  
Total liabilities and shareholders' equity $ 70,979,805   $ 53,877,944   $ 53,552,272   $ 53,602,293   $ 53,119,645  
 


                         
Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
                         
                         
    Three Months Ended   Three Months Ended   Three Months Ended
    June 30, 2025   March 31, 2025   June 30, 2024
    Average Income1/ Yield/   Average Income1/ Yield/   Average Income1/ Yield/
Earning Assets:   Balance Expense Rate   Balance Expense Rate   Balance Expense Rate
Money market and other interest-earning investments   $ 1,424,700   $ 14,791 4.16 %   $ 791,067   $ 8,815 4.52 %   $ 814,944   $ 11,311 5.58 %
Investments:                        
Treasury and government-sponsored agencies     2,396,691     20,820 3.47 %     2,318,869     20,019 3.45 %     2,208,935     21,531 3.90 %
Mortgage-backed securities     8,567,318     87,734 4.10 %     6,287,825     54,523 3.47 %     5,828,225     47,904 3.29 %
States and political subdivisions     1,596,899     13,402 3.36 %     1,610,819     13,242 3.29 %     1,686,994     14,290 3.39 %
Other securities     970,581     15,770 6.50 %     770,839     10,512 5.45 %     788,571     12,583 6.38 %
Total investments     13,531,489     137,726 4.07 %     10,988,352     98,296 3.58 %     10,512,725     96,308 3.66 %
Loans:2                        
Commercial     13,240,876     219,446 6.63 %     10,397,991     165,595 6.37 %     10,345,098     183,425 7.09 %
Commercial and agriculture real estate     20,022,403     316,422 6.32 %     16,213,606     245,935 6.07 %     15,870,809     260,407 6.56 %
Residential real estate loans     7,792,440     88,852 4.56 %     6,815,091     67,648 3.97 %     6,952,942     67,683 3.89 %
Consumer     3,049,341     54,787 7.21 %     2,871,213     49,470 6.99 %     2,910,331     50,869 7.03 %
Total loans     44,105,060     679,507 6.16 %     36,297,901     528,648 5.83 %     36,079,180     562,384 6.24 %
                         
Total earning assets   $ 59,061,249   $ 832,024 5.64 %   $ 48,077,320   $ 635,759 5.30 %   $ 47,406,849   $ 670,003 5.66 %
                         
Less: Allowance for credit losses on loans     (404,871 )         (398,765 )         (331,043 )    
                         
Non-earning Assets:                        
Cash and due from banks   $ 426,513         $ 372,428         $ 430,256      
Other assets     6,403,239           5,394,600           5,341,022      
                         
Total assets   $ 65,486,130         $ 53,445,583         $ 52,847,084      
                         
Interest-Bearing Liabilities:                        
Checking and NOW accounts   $ 8,594,591   $ 29,291 1.37 %   $ 7,526,294   $ 23,850 1.29 %   $ 8,189,454   $ 34,398 1.69 %
Savings accounts     4,968,232     3,777 0.30 %     4,692,239     3,608 0.31 %     5,044,800     5,254 0.42 %
Money market accounts     15,055,735     110,933 2.96 %     11,664,650     88,381 3.07 %     10,728,156     102,560 3.84 %
Other time deposits     7,092,124     67,204 3.80 %     5,996,108     56,485 3.82 %     5,358,103     56,586 4.25 %
Total interest-bearing core deposits     35,710,682     211,205 2.37 %     29,879,291     172,324 2.34 %     29,320,513     198,798 2.73 %
Brokered deposits     2,530,726     28,883 4.58 %     1,546,756     18,171 4.76 %     1,244,237     17,008 5.50 %
Total interest-bearing deposits     38,241,408     240,088 2.52 %     31,426,047     190,495 2.46 %     30,564,750     215,806 2.84 %
                         
Federal funds purchased and interbank borrowings     88,603     953 4.31 %     148,130     1,625 4.45 %     148,835     1,986 5.37 %
Securities sold under agreements to repurchase     295,948     636 0.86 %     272,961     551 0.82 %     249,939     639 1.03 %
Federal Home Loan Bank advances     6,037,462     59,042 3.92 %     4,464,590     41,896 3.81 %     4,473,978     44,643 4.01 %
Other borrowings     828,214     9,452 4.58 %     675,759     8,189 4.91 %     891,609     12,168 5.49 %
Total borrowed funds     7,250,227     70,083 3.88 %     5,561,440     52,261 3.81 %     5,764,361     59,436 4.15 %
                         
Total interest-bearing liabilities   $ 45,491,635   $ 310,171 2.73 %   $ 36,987,487   $ 242,756 2.66 %   $ 36,329,111   $ 275,242 3.05 %
                         
Noninterest-Bearing Liabilities and Shareholders' Equity                      
Demand deposits   $ 11,568,854         $ 9,096,676         $ 9,558,675      
Other liabilities     973,525           944,935           980,322      
Shareholders' equity     7,452,116           6,416,485           5,978,976      
                         
Total liabilities and shareholders' equity   $ 65,486,130         $ 53,445,583         $ 52,847,084      
                         
Net interest rate spread       2.91 %       2.64 %       2.61 %
                         
Net interest margin (GAAP)       3.49 %       3.23 %       3.28 %
                         
Net interest margin (FTE)3       3.53 %       3.27 %       3.33 %
                         
FTE adjustment     $ 7,063       $ 5,360       $ 6,340  
                         
1 Interest income is reflected on a FTE basis.  
2 Includes loans held-for-sale.  
3 Represents a non-GAAP financial measure. Refer to the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.  
 


                 
Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
                 
                 
    Six Months Ended   Six Months Ended
    June 30, 2025   June 30, 2024
    Average Income1/ Yield/   Average Income1/ Yield/
Earning Assets:   Balance Expense Rate   Balance Expense Rate
Money market and other interest-earning investments   $ 1,109,634   $ 23,606 4.29 %   $ 786,094   $ 21,296 5.45 %
Investments:                
Treasury and government-sponsored agencies     2,357,995     40,839 3.46 %     2,285,706     44,797 3.92 %
Mortgage-backed securities     7,433,868     142,257 3.83 %     5,592,655     86,792 3.10 %
States and political subdivisions     1,603,821     26,644 3.32 %     1,683,585     28,266 3.36 %
Other securities     871,262     26,282 6.03 %     779,504     24,756 6.35 %
Total investments   $ 12,266,946   $ 236,022 3.85 %   $ 10,341,450   $ 184,611 3.57 %
Loans:2                
Commercial     11,827,287     385,041 6.51 %     9,942,741     350,688 7.05 %
Commercial and agriculture real estate     18,128,526     562,357 6.20 %     15,119,590     490,493 6.49 %
Residential real estate loans     7,306,465     156,500 4.28 %     6,823,378     130,686 3.83 %
Consumer     2,960,769     104,257 7.10 %     2,777,711     94,463 6.84 %
Total loans     40,223,047     1,208,155 6.01 %     34,663,420     1,066,330 6.16 %
                 
Total earning assets   $ 53,599,627   $ 1,467,783 5.48 %   $ 45,790,964   $ 1,272,237 5.56 %
                 
Less: Allowance for credit losses on loans     (401,835 )         (322,256 )    
                 
Non-earning Assets:                
Cash and due from banks   $ 399,620         $ 396,466      
Other assets     5,901,705           5,151,308      
                 
Total assets   $ 59,499,117         $ 51,016,482      
                 
Interest-Bearing Liabilities:                
Checking and NOW accounts   $ 8,063,393   $ 53,141 1.33 %   $ 7,665,327   $ 59,650 1.56 %
Savings accounts     4,830,998     7,385 0.31 %     5,035,100     10,271 0.41 %
Money market accounts     13,369,560     199,314 3.01 %     10,322,808     196,773 3.83 %
Other time deposits     6,547,143     123,689 3.81 %     5,023,620     104,018 4.16 %
Total interest-bearing core deposits     32,811,094     383,529 2.36 %     28,046,855     370,712 2.66 %
Brokered deposits     2,041,459     47,054 4.65 %     1,145,744     30,533 5.36 %
Total interest-bearing deposits     34,852,553     430,583 2.49 %     29,192,599     401,245 2.76 %
                 
Federal funds purchased and interbank borrowings     118,202     2,578 4.40 %     108,962     2,947 5.44 %
Securities sold under agreements to repurchase     284,518     1,187 0.84 %     273,088     1,556 1.15 %
Federal Home Loan Bank advances     5,255,372     100,938 3.87 %     4,430,236     85,810 3.90 %
Other borrowings     752,408     17,641 4.73 %     858,727     23,207 5.43 %
Total borrowed funds     6,410,500     122,344 3.85 %     5,671,013     113,520 4.03 %
                 
Total interest-bearing liabilities     41,263,053     552,927 2.70 %     34,863,612     514,765 2.97 %
                 
Noninterest-Bearing Liabilities and Shareholders' Equity              
Demand deposits   $ 10,339,594         $ 9,408,406      
Other liabilities     959,309           972,205      
Shareholders' equity     6,937,161           5,772,259      
                 
Total liabilities and shareholders' equity   $ 59,499,117         $ 51,016,482      
                 
Net interest rate spread       2.78 %       2.59 %
                 
Net interest margin (GAAP)       3.37 %       3.25 %
                 
Net interest margin (FTE)3       3.41 %       3.31 %
                 
FTE adjustment     $ 12,423       $ 12,593  
                 
1 Interest income is reflected on a FTE.
2 Includes loans held-for-sale.                
3 Represents a non-GAAP financial measure. Refer to the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.    
 


                 
Asset Quality (EOP) (unaudited)
($ in thousands)
                 
  Three Months Ended   Six Months Ended
  June 30, March 31, December 31, September 30, June 30,   June 30, June 30,
    2025     2025     2024     2024     2024       2025     2024  
Allowance for credit losses:                
Beginning allowance for credit losses on loans $ 401,932   $ 392,522   $ 380,840   $ 366,335   $ 319,713     $ 392,522   $ 307,610  
Allowance established for acquired PCD loans   90,442             2,803     23,922       90,442     23,922  
Provision for credit losses on loans   99,263     31,026     30,417     29,176     36,745       130,289     60,598  
Gross charge-offs   (29,954 )   (24,540 )   (21,278 )   (18,965 )   (17,041 )     (54,494 )   (31,061 )
Gross recoveries   3,426     2,924     2,543     1,491     2,996       6,350     5,266  
NCOs   (26,528 )   (21,616 )   (18,735 )   (17,474 )   (14,045 )     (48,144 )   (25,795 )
Ending allowance for credit losses on loans $ 565,109   $ 401,932   $ 392,522   $ 380,840   $ 366,335     $ 565,109   $ 366,335  
Beginning allowance for credit losses on unfunded commitments $ 22,031   $ 21,654   $ 25,054   $ 25,733   $ 26,264     $ 21,654   $ 31,226  
Provision (release) for credit losses on unfunded commitments   7,572     377     (3,400 )   (679 )   (531 )     7,949     (5,493 )
Ending allowance for credit losses on unfunded commitments $ 29,603   $ 22,031   $ 21,654   $ 25,054   $ 25,733     $ 29,603   $ 25,733  
Allowance for credit losses $ 594,712   $ 423,963   $ 414,176   $ 405,894   $ 392,068     $ 594,712   $ 392,068  
Provision for credit losses on loans $ 99,263   $ 31,026   $ 30,417   $ 29,176   $ 36,745     $ 130,289   $ 60,598  
Provision (release) for credit losses on unfunded commitments   7,572     377     (3,400 )   (679 )   (531 )     7,949     (5,493 )
Provision for credit losses $ 106,835   $ 31,403   $ 27,017   $ 28,497   $ 36,214     $ 138,238   $ 55,105  
NCOs / average loans1   0.24 %   0.24 %   0.21 %   0.19 %   0.16 %     0.24 %   0.15 %
Average loans1 $ 44,075,472   $ 36,284,059   $ 36,410,414   $ 36,299,544   $ 36,053,845     $ 40,201,289   $ 34,648,292  
EOP loans1   47,902,819     36,413,944     36,285,887     36,400,643     36,150,513       47,902,819     36,150,513  
ACL on loans / EOP loans1   1.18 %   1.10 %   1.08 %   1.05 %   1.01 %     1.18 %   1.01 %
ACL / EOP loans1   1.24 %   1.16 %   1.14 %   1.12 %   1.08 %     1.24 %   1.08 %
Underperforming Assets:                
Loans 90 days and over (still accruing) $ 16,893   $ 6,757   $ 4,060   $ 1,177   $ 5,251     $ 16,893   $ 5,251  
Nonaccrual loans   594,709     469,211     447,979     443,597     340,181       594,709     340,181  
Foreclosed assets   7,986     6,301     4,294     4,077     8,290       7,986     8,290  
Total underperforming assets $ 619,588   $ 482,269   $ 456,333   $ 448,851   $ 353,722     $ 619,588   $ 353,722  
Classified and Criticized Assets:                
Nonaccrual loans $ 594,709   $ 469,211   $ 447,979   $ 443,597   $ 340,181     $ 594,709   $ 340,181  
Substandard loans (still accruing)   1,969,260     1,479,630     1,073,413     1,074,243     841,087       1,969,260     841,087  
Loans 90 days and over (still accruing)   16,893     6,757     4,060     1,177     5,251       16,893     5,251  
Total classified loans - "problem loans"   2,580,862     1,955,598     1,525,452     1,519,017     1,186,519       2,580,862     1,186,519  
Other classified assets   43,495     53,239     58,954     59,485     60,772       43,495     60,772  
Special Mention   1,008,716     828,314     908,630     837,543     967,655       1,008,716     967,655  
Total classified and criticized assets $ 3,633,073   $ 2,837,151   $ 2,493,036   $ 2,416,045   $ 2,214,946     $ 3,633,073   $ 2,214,946  
Loans 30-89 days past due (still accruing) $ 128,771   $ 72,517   $ 93,141   $ 91,750   $ 51,712     $ 128,771   $ 51,712  
Nonaccrual loans / EOP loans1   1.24 %   1.29 %   1.23 %   1.22 %   0.94 %     1.24 %   0.94 %
ACL / nonaccrual loans   100 %   90 %   92 %   92 %   115 %     100 %   115 %
Under-performing assets/EOP loans1   1.29 %   1.32 %   1.26 %   1.23 %   0.98 %     1.29 %   0.98 %
Under-performing assets/EOP assets   0.87 %   0.90 %   0.85 %   0.84 %   0.67 %     0.87 %   0.67 %
30+ day delinquencies/EOP loans1   0.30 %   0.22 %   0.27 %   0.26 %   0.16 %     0.30 %   0.16 %
                 
1 Excludes loans held-for-sale.            
                 


                 
Non-GAAP Measures (unaudited)
($ and shares in thousands, except per share data)
                 
  Three Months Ended   Six Months Ended
  June 30, March 31, December 31, September 30, June 30,   June 30, June 30,
    2025     2025     2024     2024     2024       2025     2024  
Earnings Per Share:                
Net income applicable to common shares $ 121,375   $ 140,625   $ 149,839   $ 139,768   $ 117,196     $ 262,000   $ 233,446  
Adjustments:                
CECL Day 1 non-PCD provision expense   75,604                 15,312       75,604     15,312  
Tax effect1   (20,802 )               (3,476 )     (20,802 )   (3,476 )
CECL Day 1 non-PCD provision expense, net   54,802                 11,836       54,802     11,836  
Merger-related charges   41,206     5,856     8,117     6,860     19,440       47,062     22,348  
Tax effect1   (11,337 )   (1,089 )   (2,058 )   (1,528 )   (4,413 )     (12,426 )   (5,123 )
Merger-related charges, net   29,869     4,767     6,059     5,332     15,027       34,636     17,225  
Pension plan gain   (21,001 )                     (21,001 )    
Tax effect1   5,778                       5,778      
Pension plan gain, net   (15,223 )                     (15,223 )    
Debt securities (gains) losses   41     76     122     76     (2 )     117     14  
Tax effect1   (11 )   (14 )   (31 )   (17 )   1       (25 )   (3 )
Debt securities (gains) losses, net   30     62     91     59     (1 )     92     11  
Separation expense               2,646                
Tax effect1               (589 )              
Separation expense, net               2,057                
Distribution of excess pension assets                           13,318  
Tax effect1                           (3,250 )
Distribution excess pension assets, net                             10,068  
FDIC special assessment                             2,994  
Tax effect1                             (731 )
FDIC special assessment, net                             2,263  
Total adjustments, net   69,478     4,829     6,150     7,448     26,862       74,307     41,403  
Net income applicable to common shares, adjusted $ 190,853   $ 145,454   $ 155,989   $ 147,216   $ 144,058     $ 336,307   $ 274,849  
Weighted average diluted common shares outstanding   361,436     321,016     318,803     317,331     316,461       340,250     304,207  
EPS, diluted $ 0.34   $ 0.44   $ 0.47   $ 0.44   $ 0.37     $ 0.77   $ 0.77  
Adjusted EPS, diluted $ 0.53   $ 0.45   $ 0.49   $ 0.46   $ 0.46     $ 0.99   $ 0.90  
NIM:                
Net interest income $ 514,790   $ 387,643   $ 394,180   $ 391,724   $ 388,421     $ 902,433   $ 744,879  
Add: FTE adjustment2   7,063     5,360     5,777     6,144     6,340       12,423     12,593  
Net interest income (FTE) $ 521,853   $ 393,003   $ 399,957   $ 397,868   $ 394,761     $ 914,856   $ 757,472  
Average earning assets $ 59,061,249   $ 48,077,320   $ 48,411,803   $ 47,905,463   $ 47,406,849     $ 53,599,627   $ 45,790,964  
NIM (GAAP)   3.49 %   3.23 %   3.26 %   3.27 %   3.28 %     3.37 %   3.25 %
NIM (FTE)   3.53 %   3.27 %   3.30 %   3.32 %   3.33 %     3.41 %   3.31 %
                 
Refer to last page of Non-GAAP reconciliations for footnotes.            
                 


                 
Non-GAAP Measures (unaudited)
($ in thousands)
                 
  Three Months Ended   Six Months Ended
  June 30, March 31, December 31, September 30, June 30,   June 30, June 30,
    2025     2025     2024     2024     2024       2025     2024  
PPNR:                
Net interest income (FTE)2 $ 521,853   $ 393,003   $ 399,957   $ 397,868   $ 394,761     $ 914,856   $ 757,472  
Add: Noninterest income   132,517     93,794     95,766     94,138     87,271       226,311     164,793  
Total revenue (FTE)   654,370     486,797     495,723     492,006     482,032       1,141,167     922,265  
Less: Noninterest expense   (384,766 )   (268,471 )   (276,824 )   (272,283 )   (282,999 )     (653,237 )   (545,316 )
PPNR $ 269,604   $ 218,326   $ 218,899   $ 219,723   $ 199,033     $ 487,930   $ 376,949  
Adjustments:                
Pension plan termination gain $ (21,001 ) $   $   $   $     $ (21,001 ) $  
Debt securities (gains) losses $ 41   $ 76   $ 122   $ 76   $ (2 )   $ 117   $ 14  
Noninterest income adjustments   (20,960 )   76     122     76     (2 )     (20,884 )   14  
Adjusted noninterest income   111,557     93,870     95,888     94,214     87,269       205,427     164,807  
Adjusted revenue $ 633,410   $ 486,873   $ 495,845   $ 492,082   $ 482,030     $ 1,120,283   $ 922,279  
Adjustments:                
Merger-related charges $ 41,206   $ 5,856   $ 8,117   $ 6,860   $ 19,440     $ 47,062   $ 22,348  
Separation expense               2,646                
Distribution of excess pension assets                             13,318  
FDIC Special Assessment                             2,994  
Noninterest expense adjustments   41,206     5,856     8,117     9,506     19,440       47,062     38,660  
Adjusted total noninterest expense   (343,560 )   (262,615 )   (268,707 )   (262,777 )   (263,559 )     (606,175 )   (506,656 )
Adjusted PPNR $ 289,850   $ 224,258   $ 227,138   $ 229,305   $ 218,471     $ 514,108   $ 415,623  
Efficiency Ratio:                
Noninterest expense $ 384,766   $ 268,471   $ 276,824   $ 272,283   $ 282,999     $ 653,237   $ 545,316  
Less: Amortization of intangibles   (19,630 )   (6,830 )   (7,237 )   (7,411 )   (7,425 )     (26,460 )   (12,880 )
Noninterest expense, excl. amortization of intangibles   365,136     261,641     269,587     264,872     275,574       626,777     532,436  
Less: Amortization of tax credit investments   (5,815 )   (3,424 )   (4,556 )   (3,277 )   (2,747 )     (9,239 )   (5,496 )
Less: Noninterest expense adjustments   (41,206 )   (5,856 )   (8,117 )   (9,506 )   (19,440 )     (47,062 )   (38,660 )
Adjusted noninterest expense, excluding amortization $ 318,115   $ 252,361   $ 256,914   $ 252,089   $ 253,387     $ 570,476   $ 488,280  
Total revenue (FTE)2 $ 654,370   $ 486,797   $ 495,723   $ 492,006   $ 482,032     $ 1,141,167   $ 922,265  
Less: Debt securities (gains) losses   41     76     122     76     (2 )     117     14  
Less: Pension plan gain   (21,001 )                     (21,001 )    
Total adjusted revenue $ 633,410   $ 486,873   $ 495,845   $ 492,082   $ 482,030     $ 1,120,283   $ 922,279  
Efficiency Ratio   55.8 %   53.7 %   54.4 %   53.8 %   57.2 %     54.9 %   57.7 %
Adjusted Efficiency Ratio   50.2 %   51.8 %   51.8 %   51.2 %   52.6 %     50.9 %   52.9 %
                 
Refer to last page of Non-GAAP reconciliations for footnotes.            


                 
Non-GAAP Measures (unaudited)
($ in thousands)
                 
  Three Months Ended   Six Months Ended
  June 30, March 31, December 31, September 30, June 30,   June 30, June 30,
    2025     2025     2024     2024     2024       2025     2024  
ROAE and ROATCE:                
Net income applicable to common shares $ 121,375   $ 140,625   $ 149,839   $ 139,768   $ 117,196     $ 262,000   $ 233,446  
Amortization of intangibles   19,630     6,830     7,237     7,411     7,425       26,460     12,880  
Tax effect1   (4,908 )   (1,708 )   (1,809 )   (1,853 )   (1,856 )     (6,615 )   (3,220 )
Amortization of intangibles, net   14,722     5,122     5,428     5,558     5,569       19,845     9,660  
Net income applicable to common shares, excluding intangibles amortization   136,097     145,747     155,267     145,326     122,765       281,845     243,106  
Total adjustments, net (see pg.12)   69,478     4,829     6,150     7,448     26,862       74,307     41,403  
Adjusted net income applicable to common shares, excluding intangibles amortization $ 205,575   $ 150,576   $ 161,417   $ 152,774   $ 149,627     $ 356,152   $ 284,509  
Average shareholders' equity $ 7,452,116   $ 6,416,485   $ 6,338,953   $ 6,190,071   $ 5,978,976     $ 6,937,161   $ 5,772,259  
Less: Average preferred equity   (243,719 )   (243,719 )   (243,719 )   (243,719 )   (243,719 )     (243,719 )   (243,719 )
Average shareholders' common equity $ 7,208,397   $ 6,172,766   $ 6,095,234   $ 5,946,352   $ 5,735,257     $ 6,693,442   $ 5,528,540  
Average goodwill and other intangible assets   (2,670,710 )   (2,292,526 )   (2,301,177 )   (2,304,597 )   (2,245,405 )     (2,482,663 )   (2,171,872 )
Average tangible shareholder's common equity $ 4,537,687   $ 3,880,240   $ 3,794,057   $ 3,641,755   $ 3,489,852     $ 4,210,779   $ 3,356,668  
ROAE   6.7 %   9.1 %   9.8 %   9.4 %   8.2 %     7.8 %   8.4 %
ROAE, adjusted   10.6 %   9.4 %   10.2 %   9.9 %   10.0 %     10.0 %   9.9 %
ROATCE   12.0 %   15.0 %   16.4 %   16.0 %   14.1 %     13.4 %   14.5 %
ROATCE, adjusted   18.1 %   15.5 %   17.0 %   16.8 %   17.1 %     16.9 %   17.0 %
                 
Refer to last page of Non-GAAP reconciliations for footnotes.            


           
Non-GAAP Measures (unaudited)
($ in thousands)
           
  As of
  June 30, March 31, December 31, September 30, June 30,
    2025     2025     2024     2024     2024  
Tangible Common Equity:          
Shareholders' equity $ 8,126,387   $ 6,534,654   $ 6,340,350   $ 6,367,298   $ 6,075,072  
Less: Preferred equity   (243,719 )   (243,719 )   (243,719 )   (243,719 )   (243,719 )
Shareholders' common equity $ 7,882,668   $ 6,290,935   $ 6,096,631   $ 6,123,579   $ 5,831,353  
Less: Goodwill and other intangible assets   (2,944,372 )   (2,289,268 )   (2,296,098 )   (2,305,084 )   (2,306,204 )
Tangible shareholders' common equity $ 4,938,296   $ 4,001,667   $ 3,800,533   $ 3,818,495   $ 3,525,149  
           
Total assets $ 70,979,805   $ 53,877,944   $ 53,552,272   $ 53,602,293   $ 53,119,645  
Less: Goodwill and other intangible assets   (2,944,372 )   (2,289,268 )   (2,296,098 )   (2,305,084 )   (2,306,204 )
Tangible assets $ 68,035,433   $ 51,588,676   $ 51,256,174   $ 51,297,209   $ 50,813,441  
           
Risk-weighted assets3 $ 52,517,871   $ 40,266,670   $ 40,314,805   $ 40,584,608   $ 40,627,117  
           
Tangible common equity to tangible assets   7.26 %   7.76 %   7.41 %   7.44 %   6.94 %
Tangible common equity to risk-weighted assets3   9.40 %   9.94 %   9.43 %   9.41 %   8.68 %
Tangible Common Book Value:          
Common shares outstanding   391,818     319,236     318,980     318,955     318,969  
Tangible common book value $ 12.60   $ 12.54   $ 11.91   $ 11.97   $ 11.05  
           
1 Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state).
2 Calculated using the federal statutory tax rate in effect of 21% for all periods.
3 June 30, 2025 figures are preliminary.


A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/1e11c9d1-b9ea-4a5c-a250-cb6dc83091a5


Primary Logo

Timothy M. Burke, Jr.

President and Chief Operating Officer

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.

Share us

on your social networks:
AGPs

Get the latest news on this topic.

SIGN UP FOR FREE TODAY

No Thanks

By signing to this email alert, you
agree to our Terms & Conditions