Old National Bancorp Reports Fourth Quarter and Full-Year 2024 Results

EVANSVILLE, Ind., Jan. 21, 2025 (GLOBE NEWSWIRE) --

Old National Bancorp (NASDAQ: ONB) reports 4Q24 net income applicable to common shares of $149.8 million, diluted EPS of $0.47; $156.0 million and $0.49 on an adjusted1 basis, respectively. Full-year net income applicable to common shares of $523.1 million, diluted EPS of $1.68; $578.1 million and $1.86 on an adjusted1 basis, respectively.

CEO COMMENTARY:

"Old National's successful 4th quarter was driven by continued growth in our peer-leading deposit franchise, disciplined expense and credit management, and solid net interest income and margin performance," said Chairman and CEO Jim Ryan. "These excellent results punctuate a strong year of earnings that included nearly 10% growth in total deposits, 10% total loan growth, and 8% growth in tangible book value."
ย 

FOURTH QUARTER HIGHLIGHTS2:ย 

Net Incomeโ€ขNet income applicable to common shares of $149.8 million; adjusted net income applicable to common shares1 of $156.0ย million
โ€ขEarnings per diluted common share ("EPS") of $0.47; adjusted EPS1 of $0.49
ย ย ย 
Net Interest Income/NIMโ€ขNet interest income on a fully taxable equivalent basis1 of $400.0 million
โ€ขNet interest margin on a fully taxable equivalent basis1 ("NIM") of 3.30%, down 2 basis points ("bps")
ย ย ย 
Operating Performance โ€ขPre-provision net revenue1 ("PPNR") of $218.9 million; adjusted PPNR1 of $227.1 million
โ€ขNoninterest expense of $276.8 million; adjusted noninterest expense1 of $268.7 million
โ€ขEfficiency ratio1 of 54.4%; adjusted efficiency ratio1 of 51.8%
ย ย ย 
Deposits and Fundingโ€ขPeriod-end total deposits of $40.8 billion, consistent with September 30, 2024; core deposits up 1.9% annualized
โ€ขGranular low-cost deposit franchise; total deposit costs of 208 bps, down 17 bps
ย ย ย 
Loans and Credit Qualityโ€ขEnd-of-period total loans3 of $36.3ย billion, down 1.6% annualized
โ€ขProvision for credit losses4 ("provision") of $27.0ย million
โ€ขNet charge-offs of $18.7 million, or 21 bps of average loans; 17 bps excluding purchased credit deteriorated ("PCD") loans that had an allowance at acquisition
โ€ข30+ day delinquencies of 0.27% and nonaccrual loans of 1.23% of total loans
ย ย 
Return Profile & Capital
โ€ขReturn on average tangible common equity1 ("ROATCE") of 16.4%; adjusted ROATCE1 of 17.0%
โ€ขPreliminary regulatory Tier 1 common equity to risk-weighted assets of 11.38%, up 38 bps
ย ย ย 
Notable Items
โ€ข$8.1 million of pre-tax merger-related charges
โ€ขAnnounced pending partnership with Bremer Financial Corporation ("Bremer")
ย ย ย 

1ย Non-GAAP financial measure that management believes is useful in evaluating the financial results of the Company โ€“ refer to the Non-GAAP reconciliations contained in this releaseย ย ย ย  2ย Comparisons are on a linked-quarter basis, unless otherwise notedย ย ย ย  3ย Includes loans held-for-saleย ย ย ย  4ย Includes the provision for unfunded commitmentsย ย ย ย  5ย Expense associated with a mutual separation agreement with a former Old National executive

RESULTS OF OPERATIONS2
Old National Bancorp ("Old National") reported fourth quarter 2024 net income applicable to common shares of $149.8ย million, or $0.47 per diluted common share.

Included in fourth quarter results were pre-tax charges of $8.1ย million primarily related to the April 1, 2024 partnership with CapStar Financial Holdings, Inc. ("CapStar") and the recently announced partnership with Bremer. Excluding these transactions and realized debt securities losses from the current quarter, adjusted net income1 was $156.0ย million, or $0.49 per diluted common share.

DEPOSITS AND FUNDING
Growth in core deposits driven by increases in private banking and community deposits, partly offset by normal seasonal patterns in public funds.

  • Period-end total deposits were $40.8ย billion, consistent with September 30, 2024; core deposits up 1.9% annualized.
  • On average, total deposits for the fourth quarter were $41.1ย billion, up 5.3% annualized.
  • Granular low-cost deposit franchise; total deposit costs of 208 bps, down 17 bps.
  • A loan to deposit ratio of 89%, combined with existing funding sources, provides strong liquidity.

LOANS
Strong commercial loan production offset by approximately $600 million of outsized payoff activity and lower line utilization.

  • Period-end total loans3 were $36.3ย billion, down 1.6% annualized.
  • Total commercial loan production in the fourth quarter was $1.5 billion; period-end commercial pipeline totaled $2.7ย billion.
  • Average total loans in the fourth quarter were $36.4 billion, an increase of $111.1 million, or 1.2% annualized.

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

  • Provision4 expense was $27.0ย million compared to $28.5ย million.
  • Net charge-offs were $18.7 million, or 21 bps of average loans compared to 19 bps.
    • Excluding PCD loans that had an allowance for credit losses established at acquisition, net charge-offs to average loans were 17 bps compared to 16 bps.
  • 30+ day delinquencies as a percentage of loans were 0.27% compared to 0.26%.
  • Nonaccrual loans as a percentage of total loans were 1.23% compared to 1.22%.
  • Loans acquired from previous acquisitions were recorded at fair value at the acquisition date. The remaining discount on these acquired loans was $159.8 million.
  • The allowance for credit losses, including the allowance for credit losses on unfunded commitments, stood at $414.2 million, or 1.14% of total loans, compared to $405.9 million, or 1.12% of total loans.

NET INTEREST INCOME AND MARGIN
Higher net interest income and modestly lower margin reflective of higher accretion and the rate environment.

  • Net interest income on a fully taxable equivalent basis1 increased to $400.0 million compared to $397.9 million, driven by higher accretion and lower funding costs, partly offset by earning asset mix.
  • Net interest margin on a fully taxable equivalent basis1 modestly decreased 2 bps to 3.30%.
  • Accretion income on loans and borrowings was $18.5ย million, or 15 bps of net interest margin1, compared to $15.6ย million, or 13 bps of net interest margin1.
  • Cost of total deposits was 2.08%, decreasing 17 bps and the cost of total interest-bearing deposits decreased 22ย bps to 2.71%.

NONINTEREST INCOME
Increase driven by higher wealth fees and other income, partly offset by lower capital markets and mortgage fees.

  • Total noninterest income was $95.8 million compared to $94.1 million.
  • Noninterest income was up 1.7% driven by higher wealth fees and other income impacted by $8 million of discrete items, partly offset by lower capital markets and mortgage fees.

NONINTEREST EXPENSE
Disciplined expense management.

  • Noninterest expense was $276.8 million and included $8.1ย million of merger-related charges.
    • Excluding merger-related charges and $2.6 million of pre-tax separation expense5 in the third quarter of 2024, adjusted noninterest expense1 was $268.7 million, compared to $262.8ย million; increase driven by $5 million in higher performance-driven incentive accruals and $1.2 million in higher tax credit amortization.
  • The efficiency ratio1 was 54.4%, while the adjusted efficiency ratio1 was 51.8% compared to 53.8% and 51.2%, respectively.

INCOME TAXES

  • Income tax expense was $32.2 million, resulting in an effective tax rate of 17.3% compared to 22.3%. On an adjusted fully taxable equivalent ("FTE") basis, the effective tax rate was 19.8% compared to 24.8%.
    • Lower effective tax rate driven by $5.9 million for the resolution of tax matters and $1.2 million in higher tax credit benefits.
  • Income tax expense included $5.2ย million of tax credit benefit compared to $4.0 million.

CAPITAL
Capital ratios remain strong.

  • Preliminary total risk-based capital up 43 bps to 13.37% and preliminary regulatory Tier 1 capital up 38 bps to 11.98%, as strong retained earnings drive capital.
  • Tangible common equity to tangible assets was 7.41% compared to 7.44%.

MARK SANDER TO RETIRE AS PRESIDENT AND COO
Old National Bancorp President and Chief Operating Officer Mark G. Sander will retire on June 30, 2025, after a distinguished and highly successful career in banking that began in 1980. Prior to the completion of the Old National Bancorp and First Midwest Bancorp partnership in 2022, Mr. Sander served as President, COO, and a Director at First Midwest Bancorp.

Before joining First Midwest in 2011, Mr. Sander held the position of Executive Vice President and head of Commercial Banking at Associated Banc-Corp. He has also previously held leadership roles at Bank of America and LaSalle Bank.

"It has been my privilege to work alongside Mark Sander over the past several years," said Old National Chairman and CEO Jim Ryan. "Thanks to Markโ€™s strong and steady leadership, Old National is now one of the premier banks in the nation. On behalf of all of us at Old National, I want to thank him for embodying our organizational values of collaboration, inclusion, and integrity every day."

LEAD INDEPENDENT DIRECTOR TRANSITION
Daniel S. Hermann, founding partner of Lechwe Holdings LLC, founder of AmeriQual Group, LLC, and former President and CEO of Black Beauty Coal Co., has been appointed Lead Independent Director of Old National Bancorp. Mr. Hermann has been a member of the Old National Bancorp board since 2020.

Mr. Hermann succeeds Becky Skillman, former Indiana Lt. Governor and former President and CEO of Radius Indiana, who has served as Lead Independent Director since 2016. Ms. Skillman will continue her service as a member of the Old National Bancorp board, a position she has held since 2013.

"On behalf of Old Nationalโ€™s Executive Leadership Team and Board of Directors, I want to thank Becky Skillman for her passionate leadership and invaluable guidance as our Lead Independent Director," said Old National Chairman and CEO Jim Ryan. "I also want to emphasize how grateful we are to have a leader of Dan Hermannโ€™s character, stature, and experience to build upon the significant contributions that Becky has made in this critical role."

CONFERENCE CALL AND WEBCAST
Old National will host a conference call and live webcast at 9:00 a.m. Central Time on Tuesday, Januaryย 21, 2025, to review fourth quarter and full-year financial results. The live audio webcast link and corresponding presentation slides will be available on the Companyโ€™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 9682197. A replay of the call will also be available from approximately noon Central Time on Januaryย 21, 2025 through February 4, 2025. To access the replay, dial U.S. (800)ย 770-2030 or International (647) 362-9199; Access code 9682197.

ABOUT OLD NATIONAL
Old National Bancorp (NASDAQ: ONB) is the holding company of Old National Bank. As the sixth largest commercial bank headquartered in the Midwest, Old National proudly serves clients primarily in the Midwest and Southeast. With approximately $54 billion of assets and $30 billion of assets under management, Old National ranks among the top 30 banking companies headquartered in the United States.ย 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 2024, 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 merger-related charges associated with completed and pending acquisitions, separation expense, debt securities gains/losses, CECL Day 1 non-PCD provision expense, distribution of excess pension assets expense, FDIC special assessment expense, gain on sale of Visa Class B restricted shares, contract termination charges, expenses related to the tragic April 10, 2023 event at our downtown Louisville location ("Louisville expenses"), and property optimization charges. 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, FDIC special assessment expense, contract termination charges, Louisville expenses, and property optimization charges, as well as adjusted noninterest income, which excludes debt securities gains/losses and the gain on sale of Visa Class B restricted shares. Management believes that excluding these items from noninterest expense and noninterest income may be useful in assessing the Companyโ€™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 communication contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 (the โ€œActโ€), 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 forwardโ€looking statements within the meaning of the Act. These statements include, but are not limited to, descriptions of Old Nationalโ€™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 managementโ€™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; 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 failure to obtain necessary regulatory approvals for the merger (the โ€œMergerโ€) between Old National and Bremer (and the risk that such approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction) and the possibility that the Merger does not close when expected or at all because required regulatory approvals, the approval by Bremerโ€™s shareholders, or other approvals and the other conditions to closing are not received or satisfied on a timely basis or at all; the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the merger agreement between Old National and Bremer; the expected cost savings, synergies and other financial benefits from the Merger 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; risks relating to the potential dilutive effect of shares of Old Nationalโ€™s common stock to be issued in the Merger; 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 managementโ€™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; political and economic uncertainty and instability; the impacts of pandemics, epidemics and other infectious disease outbreaks; other matters discussed in this communication; and other factors identified in our Annual Report on Form 10-K for the year ended December 31, 2023 and other filings with the SEC. These forward-looking statements are made only as of the date of this communication and are not guarantees of future results, performance or outcomes, and Old National does not undertake an obligation to update these forward-looking statements to reflect events or conditions after the date of this communication.

CONTACTS:ย ย 
Media: Rick Vachย Investors: Lynell Durchholz
(904) 535-9489ย (812) 464-1366
Rick.Vach@oldnational.comย Lynell.Durchholz@oldnational.com
ย ย ย 


ย ย ย ย ย ย ย ย 
Financial Highlights (unaudited)
($ and shares in thousands, except per share data)
ย ย ย ย ย ย ย ย ย 
ย Three Months Endedย Twelve Months Ended
ย December 31,September 30,June 30,March 31,December 31,ย December 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย ย ย 2024ย ย 2023ย 
Income Statementย ย ย ย ย ย ย ย 
Net interest income$394,180ย $391,724ย $388,421ย $356,458ย $364,408ย ย $1,530,783ย $1,503,153ย 
FTE adjustment1,3ย 5,777ย ย 6,144ย ย 6,340ย ย 6,253ย ย 6,100ย ย ย 24,514ย ย 23,428ย 
Net interest income - tax equivalent basis3ย 399,957ย ย 397,868ย ย 394,761ย ย 362,711ย ย 370,508ย ย ย 1,555,297ย ย 1,526,581ย 
Provision for credit lossesย 27,017ย ย 28,497ย ย 36,214ย ย 18,891ย ย 11,595ย ย ย 110,619ย ย 58,887ย 
Noninterest incomeย 95,766ย ย 94,138ย ย 87,271ย ย 77,522ย ย 100,094ย ย ย 354,697ย ย 333,342ย 
Noninterest expenseย 276,824ย ย 272,283ย ย 282,999ย ย 262,317ย ย 284,235ย ย ย 1,094,423ย ย 1,026,306ย 
Net income available to common shareholders$149,839ย $139,768ย $117,196ย $116,250ย $128,446ย ย $523,053ย $565,857ย 
Per Common Share Dataย ย ย ย ย ย ย ย 
Weighted average diluted sharesย 318,803ย ย 317,331ย ย 316,461ย ย 292,207ย ย 292,029ย ย ย 311,001ย ย 291,855ย 
EPS, diluted$0.47ย $0.44ย $0.37ย $0.40ย $0.44ย ย $1.68ย $1.94ย 
Cash dividendsย 0.14ย ย 0.14ย ย 0.14ย ย 0.14ย ย 0.14ย ย ย 0.56ย ย 0.56ย 
Dividend payout ratio2ย 30%ย 32%ย 38%ย 35%ย 32%ย ย 33%ย 29%
Book value$19.11ย $19.20ย $18.28ย $18.24ย $18.18ย ย $19.11ย $18.18ย 
Stock priceย 21.71ย ย 18.66ย ย 17.19ย ย 17.41ย ย 16.89ย ย ย 21.71ย ย 16.89ย 
Tangible book value3ย 11.91ย ย 11.97ย ย 11.05ย ย 11.10ย ย 11.00ย ย ย 11.91ย ย 11.00ย 
Performance Ratiosย ย ย ย ย ย ย ย 
ROAAย 1.14%ย 1.08%ย 0.92%ย 0.98%ย 1.09%ย ย 1.03%ย 1.21%
ROAEย 9.8%ย 9.4%ย 8.2%ย 8.7%ย 10.2%ย ย 9.1%ย 11.3%
ROATCE3ย 16.4%ย 16.0%ย 14.1%ย 14.9%ย 18.1%ย ย 15.4%ย 20.2%
NIM (FTE)3ย 3.30%ย 3.32%ย 3.33%ย 3.28%ย 3.39%ย ย 3.31%ย 3.54%
Efficiency ratio3ย 54.4%ย 53.8%ย 57.2%ย 58.3%ย 59.0%ย ย 55.9%ย 53.7%
NCOs to average loansย 0.21%ย 0.19%ย 0.16%ย 0.14%ย 0.12%ย ย 0.17%ย 0.17%
ACL on loans to EOP loansย 1.08%ย 1.05%ย 1.01%ย 0.95%ย 0.93%ย ย 1.08%ย 0.93%
ACL4 to EOP loansย 1.14%ย 1.12%ย 1.08%ย 1.03%ย 1.03%ย ย 1.14%ย 1.03%
NPLs to EOP loansย 1.23%ย 1.22%ย 0.94%ย 0.98%ย 0.83%ย ย 1.23%ย 0.83%
Balance Sheet (EOP)ย ย ย ย ย ย ย ย 
Total loans$36,285,887ย $36,400,643ย $36,150,513ย $33,623,319ย $32,991,927ย ย $36,285,887ย $32,991,927ย 
Total assetsย 53,552,272ย ย 53,602,293ย ย 53,119,645ย ย 49,534,918ย ย 49,089,836ย ย ย 53,552,272ย ย 49,089,836ย 
Total depositsย 40,823,560ย ย 40,845,746ย ย 39,999,228ย ย 37,699,418ย ย 37,235,180ย ย ย 40,823,560ย ย 37,235,180ย 
Total borrowed fundsย 5,411,537ย ย 5,449,096ย ย 6,085,204ย ย 5,331,161ย ย 5,331,147ย ย ย 5,411,537ย ย 5,331,147ย 
Total shareholders' equityย 6,340,350ย ย 6,367,298ย ย 6,075,072ย ย 5,595,408ย ย 5,562,900ย ย ย 6,340,350ย ย 5,562,900ย 
Capital Ratios3ย ย ย ย ย ย ย ย 
Risk-based capital ratios (EOP):ย ย ย ย ย ย ย ย 
Tier 1 common equityย 11.38%ย 11.00%ย 10.73%ย 10.76%ย 10.70%ย ย 11.38%ย 10.70%
Tier 1 capitalย 11.98%ย 11.60%ย 11.33%ย 11.40%ย 11.35%ย ย 11.98%ย 11.35%
Total capitalย 13.37%ย 12.94%ย 12.71%ย 12.74%ย 12.64%ย ย 13.37%ย 12.64%
Leverage ratio (average assets)ย 9.21%ย 9.05%ย 8.90%ย 8.96%ย 8.83%ย ย 9.21%ย 8.83%
Equity to assets (averages)ย 11.78%ย 11.60%ย 11.31%ย 11.32%ย 10.81%ย ย 11.51%ย 10.91%
TCE to TAย 7.41%ย 7.44%ย 6.94%ย 6.86%ย 6.85%ย ย 7.41%ย 6.85%
Nonfinancial Dataย ย ย ย ย ย ย ย 
Full-time equivalent employeesย 4,066ย ย 4,105ย ย 4,267ย ย 3,955ย ย 3,940ย ย ย 4,066ย ย 3,940ย 
Banking centersย 280ย ย 280ย ย 280ย ย 258ย ย 258ย ย ย 280ย ย 258ย 
1 Calculated using the federal statutory tax rate in effect of 21% for all periods.ย ย ย ย ย 
2 Cash dividends per common share divided by net income per common share (basic).ย ย ย ย ย 
3 Represents a non-GAAP financial measure. Refer to the "Non-GAAP Measures" table for reconciliations to GAAP financial measures. Decemberย 31, 2024 capital ratios are preliminary.
4 Includes the allowance for credit losses on loans and unfunded loan commitments.ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 
FTE - Fully taxable equivalent basisย  ROAA - Return on average assetsย  ROAE - Return on average equityย  ROATCE - Return on average tangible common equity
NCOs - Net Charge-offsย  ACL - Allowance for Credit Lossesย  EOP - End of period actual balancesย  NPLs - Non-performing Loansย  TCE - Tangible common equityย  TA - Tangible assets
ย 


ย ย ย ย ย ย ย ย ย 
Income Statement (unaudited)
($ and shares in thousands, except per share data)
ย Three Months Endedย Twelve Months Ended
ย December 31,September 30,June 30,March 31,December 31,ย December 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย ย ย 2024ย ย 2023ย 
Interest income$662,082ย $679,925ย $663,663ย $595,981ย $589,751ย ย $2,601,651ย $2,206,821ย 
Less: interest expenseย 267,902ย ย 288,201ย ย 275,242ย ย 239,523ย ย 225,343ย ย ย 1,070,868ย ย 703,668ย 
Net interest incomeย 394,180ย ย 391,724ย ย 388,421ย ย 356,458ย ย 364,408ย ย ย 1,530,783ย ย 1,503,153ย 
Provision for credit lossesย 27,017ย ย 28,497ย ย 36,214ย ย 18,891ย ย 11,595ย ย ย 110,619ย ย 58,887ย 
Net interest incomeย after provision for credit lossesย 367,163ย ย 363,227ย ย 352,207ย ย 337,567ย ย 352,813ย ย ย 1,420,164ย ย 1,444,266ย 
Wealth and investment services feesย 30,012ย ย 29,117ย ย 29,358ย ย 28,304ย ย 27,656ย ย ย 116,791ย ย 107,784ย 
Service charges on deposit accountsย 20,577ย ย 20,350ย ย 19,350ย ย 17,898ย ย 18,667ย ย ย 78,175ย ย 71,945ย 
Debit card and ATM feesย 10,991ย ย 11,362ย ย 10,993ย ย 10,054ย ย 10,700ย ย ย 43,400ย ย 42,153ย 
Mortgage banking revenueย 7,026ย ย 7,669ย ย 7,064ย ย 4,478ย ย 3,691ย ย ย 26,237ย ย 16,319ย 
Capital markets incomeย 5,244ย ย 7,426ย ย 4,729ย ย 2,900ย ย 5,416ย ย ย 20,299ย ย 24,419ย 
Company-owned life insuranceย 6,499ย ย 5,315ย ย 5,739ย ย 3,434ย ย 3,773ย ย ย 20,987ย ย 15,397ย 
Gain on sale of Visa Class B restricted sharesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย 21,635ย ย ย โ€”ย ย 21,635ย 
Other incomeย 15,539ย ย 12,975ย ย 10,036ย ย 10,470ย ย 9,381ย ย ย 49,020ย ย 39,955ย 
Debt securities gains (losses), netย (122)ย (76)ย 2ย ย (16)ย (825)ย ย (212)ย (6,265)
Total noninterest incomeย 95,766ย ย 94,138ย ย 87,271ย ย 77,522ย ย 100,094ย ย ย 354,697ย ย 333,342ย 
Salaries and employee benefitsย 146,605ย ย 147,494ย ย 159,193ย ย 149,803ย ย 141,649ย ย ย 603,095ย ย 546,364ย 
Occupancyย 29,733ย ย 27,130ย ย 26,547ย ย 27,019ย ย 26,514ย ย ย 110,429ย ย 106,676ย 
Equipmentย 9,325ย ย 9,888ย ย 8,704ย ย 8,671ย ย 8,769ย ย ย 36,588ย ย 32,163ย 
Marketingย 12,653ย ย 11,036ย ย 11,284ย ย 10,634ย ย 10,813ย ย ย 45,607ย ย 39,511ย 
Technologyย 21,429ย ย 23,343ย ย 24,002ย ย 20,023ย ย 20,493ย ย ย 88,797ย ย 80,343ย 
Communicationย 4,176ย ย 4,681ย ย 4,480ย ย 4,000ย ย 4,212ย ย ย 17,337ย ย 16,980ย 
Professional feesย 11,055ย ย 7,278ย ย 10,552ย ย 6,406ย ย 8,250ย ย ย 35,291ย ย 27,335ย 
FDIC assessmentย 11,970ย ย 11,722ย ย 9,676ย ย 11,313ย ย 27,702ย ย ย 44,681ย ย 56,730ย 
Amortization of intangiblesย 7,237ย ย 7,411ย ย 7,425ย ย 5,455ย ย 5,869ย ย ย 27,528ย ย 24,155ย 
Amortization of tax credit investmentsย 4,556ย ย 3,277ย ย 2,747ย ย 2,749ย ย 7,200ย ย ย 13,329ย ย 15,367ย 
Other expenseย 18,085ย ย 19,023ย ย 18,389ย ย 16,244ย ย 22,764ย ย ย 71,741ย ย 80,682ย 
Total noninterest expenseย 276,824ย ย 272,283ย ย 282,999ย ย 262,317ย ย 284,235ย ย ย 1,094,423ย ย 1,026,306ย 
Income before income taxesย 186,105ย ย 185,082ย ย 156,479ย ย 152,772ย ย 168,672ย ย ย 680,438ย ย 751,302ย 
Income tax expenseย 32,232ย ย 41,280ย ย 35,250ย ย 32,488ย ย 36,192ย ย ย 141,250ย ย 169,310ย 
Net income$153,873ย $143,802ย $121,229ย $120,284ย $132,480ย ย $539,188ย $581,992ย 
Preferred dividendsย (4,034)ย (4,034)ย (4,033)ย (4,034)ย (4,034)ย ย (16,135)ย (16,135)
Net income applicable to common shares$149,839ย $139,768ย $117,196ย $116,250ย $128,446ย ย $523,053ย $565,857ย 
ย ย ย ย ย ย ย ย ย 
EPS, diluted$0.47ย $0.44ย $0.37ย $0.40ย $0.44ย ย $1.68ย $1.94ย 
Weighted Average Common Shares Outstandingย ย ย ย ย ย ย ย 
Basicย 315,673ย ย 315,622ย ย 315,585ย ย 290,980ย ย 290,701ย ย ย 309,499ย ย 290,748ย 
Dilutedย 318,803ย ย 317,331ย ย 316,461ย ย 292,207ย ย 292,029ย ย ย 311,001ย ย 291,855ย 
Common shares outstanding (EOP)ย 318,980ย ย 318,955ย ย 318,969ย ย 293,330ย ย 292,655ย ย ย 318,980ย ย 292,655ย 
ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 


ย 
End of Period Balance Sheet (unaudited)
($ in thousands)
ย December 31,September 30,June 30,March 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย 
Assetsย ย ย ย ย 
Cash and due from banks$394,450ย $498,120ย $428,665ย $350,990ย $430,866ย 
Money market and other interest-earning investmentsย 833,518ย ย 693,450ย ย 804,381ย ย 588,509ย ย 744,192ย 
Investments:ย ย ย ย ย 
Treasury and government-sponsored agenciesย 2,289,903ย ย 2,335,716ย ย 2,207,004ย ย 2,243,754ย ย 2,453,950ย 
Mortgage-backed securitiesย 6,175,103ย ย 6,085,826ย ย 5,890,371ย ย 5,566,881ย ย 5,245,691ย 
States and political subdivisionsย 1,637,379ย ย 1,665,128ย ย 1,678,597ย ย 1,672,061ย ย 1,693,819ย 
Other securitiesย 781,656ย ย 783,079ย ย 775,623ย ย 760,847ย ย 779,048ย 
Total investmentsย 10,884,041ย ย 10,869,749ย ย 10,551,595ย ย 10,243,543ย ย 10,172,508ย 
Loans held-for-sale, at fair valueย 34,483ย ย 62,376ย ย 66,126ย ย 19,418ย ย 32,006ย 
Loans:ย ย ย ย ย 
Commercialย 10,288,560ย ย 10,408,095ย ย 10,332,631ย ย 9,648,269ย ย 9,512,230ย 
Commercial and agriculture real estateย 16,307,486ย ย 16,356,216ย ย 16,016,958ย ย 14,653,958ย ย 14,140,629ย 
Residential real estateย 6,797,586ย ย 6,757,896ย ย 6,894,957ย ย 6,661,379ย ย 6,699,443ย 
Consumerย 2,892,255ย ย 2,878,436ย ย 2,905,967ย ย 2,659,713ย ย 2,639,625ย 
Total loansย 36,285,887ย ย 36,400,643ย ย 36,150,513ย ย 33,623,319ย ย 32,991,927ย 
Allowance for credit losses on loansย (392,522)ย (380,840)ย (366,335)ย (319,713)ย (307,610)
Premises and equipment, netย 588,970ย ย 599,528ย ย 601,945ย ย 564,007ย ย 565,396ย 
Goodwill and other intangible assetsย 2,296,098ย ย 2,305,084ย ย 2,306,204ย ย 2,095,511ย ย 2,100,966ย 
Company-owned life insuranceย 859,851ย ย 863,723ย ย 862,032ย ย 767,423ย ย 767,902ย 
Accrued interest receivable and other assetsย 1,767,496ย ย 1,690,460ย ย 1,714,519ย ย 1,601,911ย ย 1,591,683ย 
Total assets$53,552,272ย $53,602,293ย $53,119,645ย $49,534,918ย $49,089,836ย 
ย ย ย ย ย ย 
Liabilities and Equityย ย ย ย ย 
Noninterest-bearing demand deposits$9,399,019ย $9,429,285ย $9,336,042ย $9,257,709ย $9,664,247ย 
Interest-bearing:ย ย ย ย ย 
Checking and NOW accountsย 7,538,987ย ย 7,314,245ย ย 7,680,865ย ย 7,236,667ย ย 7,331,487ย 
Savings accountsย 4,753,279ย ย 4,781,447ย ย 4,983,811ย ย 5,020,095ย ย 5,099,186ย 
Money market accountsย 11,807,228ย ย 11,601,461ย ย 10,485,491ย ย 10,234,113ย ย 9,561,116ย 
Other time depositsย 5,819,970ย ย 6,010,070ย ย 5,688,432ย ย 4,760,659ย ย 4,565,137ย 
Total core depositsย 39,318,483ย ย 39,136,508ย ย 38,174,641ย ย 36,509,243ย ย 36,221,173ย 
Brokered depositsย 1,505,077ย ย 1,709,238ย ย 1,824,587ย ย 1,190,175ย ย 1,014,007ย 
Total depositsย 40,823,560ย ย 40,845,746ย ย 39,999,228ย ย 37,699,418ย ย 37,235,180ย 
ย ย ย ย ย ย 
Federal funds purchased and interbank borrowingsย 385ย ย 135,263ย ย 250,154ย ย 50,416ย ย 390ย 
Securities sold under agreements to repurchaseย 268,975ย ย 244,626ย ย 240,713ย ย 274,493ย ย 285,206ย 
Federal Home Loan Bank advancesย 4,452,559ย ย 4,471,153ย ย 4,744,560ย ย 4,193,039ย ย 4,280,681ย 
Other borrowingsย 689,618ย ย 598,054ย ย 849,777ย ย 813,213ย ย 764,870ย 
Total borrowed fundsย 5,411,537ย ย 5,449,096ย ย 6,085,204ย ย 5,331,161ย ย 5,331,147ย 
Accrued expenses and other liabilitiesย 976,825ย ย 940,153ย ย 960,141ย ย 908,931ย ย 960,609ย 
Total liabilitiesย 47,211,922ย ย 47,234,995ย ย 47,044,573ย ย 43,939,510ย ย 43,526,936ย 
Preferred stock, common stock, surplus, and retained earningsย 7,086,393ย ย 6,971,054ย ย 6,866,480ย ย 6,375,036ย ย 6,301,709ย 
Accumulated other comprehensive income (loss), net of taxย (746,043)ย (603,756)ย (791,408)ย (779,628)ย (738,809)
Total shareholders' equityย 6,340,350ย ย 6,367,298ย ย 6,075,072ย ย 5,595,408ย ย 5,562,900ย 
Total liabilities and shareholders' equity$53,552,272ย $53,602,293ย $53,119,645ย $49,534,918ย $49,089,836ย 
ย 
ย 


ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Endedย Three Months Endedย Three Months Ended
ย ย December 31, 2024ย September 30, 2024ย December 31, 2023
ย ย AverageIncome1/Yield/ย AverageIncome1/Yield/ย AverageIncome1/Yield/
Earning Assets:ย BalanceExpenseRateย BalanceExpenseRateย BalanceExpenseRate
Money market and other interest-earning investmentsย $ย  1,072,509ย $ย ย ย ย  12,8434.76%ย $ย ย ย ย  904,176ย $ย ย ย ย  11,6965.15%ย $ย  1,094,196ย $ย ย ย ย  14,4255.23%
Investments:ย ย ย ย ย ย ย ย ย ย ย ย 
Treasury and government-sponsored agenciesย ย ย ย ย  2,325,120ย ย ย ย ย ย ย ย  20,8413.59%ย ย ย ย ย  2,255,629ย ย ย ย ย ย ย ย  21,8513.87%ย ย ย ย ย  2,490,793ย ย ย ย ย ย ย ย  25,8484.15%
Mortgage-backed securitiesย ย ย ย ย  6,149,775ย ย ย ย ย ย ย ย  50,4163.28%ย ย ย ย ย  5,977,058ย ย ย ย ย ย ย ย  48,4253.24%ย ย ย ย ย  4,913,151ย ย ย ย ย ย ย ย  34,2092.79%
States and political subdivisionsย ย ย ย ย  1,654,591ย ย ย ย ย ย ย ย  13,6983.31%ย ย ย ย ย  1,668,454ย ย ย ย ย ย ย ย  14,0423.37%ย ย ย ย ย  1,686,119ย ย ย ย ย ย ย ย  14,5413.45%
Other securitiesย ย ย ย ย ย ย ย  783,708ย ย ย ย ย ย ย ย  10,5185.37%ย ย ย ย ย ย ย ย  785,107ย ย ย ย ย ย ย ย  12,5476.39%ย ย ย ย ย ย ย ย  749,697ย ย ย ย ย ย ย ย  10,4405.57%
Total investmentsย ย ย ย  10,913,194ย ย ย ย ย ย ย ย  95,4733.50%ย ย ย ย  10,686,248ย ย ย ย ย ย ย ย  96,8653.63%ย ย ย ย ย  9,839,760ย ย ย ย ย ย ย ย  85,0383.46%
Loans:2ย ย ย ย ย ย ย ย ย ย ย ย 
Commercialย ย ย ย  10,401,056ย ย ย ย ย ย  176,9966.81%ย ย ย ย  10,373,340ย ย ย ย ย ย  183,8787.09%ย ย ย ย ย  9,351,344ย ย ย ย ย ย  163,9217.01%
Commercial and agriculture real estateย ย ย ย  16,326,802ย ย ย ย ย ย  263,0626.44%ย ย ย ย  16,216,842ย ย ย ย ย ย  274,8326.78%ย ย ย ย  14,074,908ย ย ย ย ย ย  226,7166.44%
Residential real estate loansย ย ย ย ย  6,814,829ย ย ย ย ย ย ย ย  68,3464.01%ย ย ย ย ย  6,833,597ย ย ย ย ย ย ย ย  67,0843.93%ย ย ย ย ย  6,706,425ย ย ย ย ย ย ย ย  62,0543.70%
Consumerย ย ย ย ย  2,883,413ย ย ย ย ย ย ย ย  51,1397.06%ย ย ย ย ย  2,891,260ย ย ย ย ย ย ย ย  51,7147.12%ย ย ย ย ย  2,634,650ย ย ย ย ย ย ย ย  43,6976.58%
Total loansย ย ย ย  36,426,100ย ย ย ย ย ย  559,5436.14%ย ย ย ย  36,315,039ย ย ย ย ย ย  577,5086.36%ย ย ย ย  32,767,327ย ย ย ย ย ย  496,3886.06%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total earning assetsย $48,411,803ย $ย ย  667,8595.52%ย $47,905,463ย $ย ย  686,0695.73%ย $43,701,283ย $ย ย  595,8515.45%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Less: Allowance for credit losses on loansย ย ย ย ย ย ย  (382,799)ย ย ย ย ย ย ย ย ย  (366,667)ย ย ย ย ย ย ย ย ย  (304,195)ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-earning Assets:ย ย ย ย ย ย ย ย ย ย ย ย 
Cash and due from banksย $ย ย ย ย  370,932ย ย ย ย $ย ย ย ย  413,583ย ย ย ย $ย ย ย ย  415,266ย ย ย 
Other assetsย ย ย ย ย  5,402,359ย ย ย ย ย ย ย ย  5,394,032ย ย ย ย ย ย ย ย  5,027,892ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total assetsย $53,802,295ย ย ย ย $53,346,411ย ย ย ย $48,840,246ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest-Bearing Liabilities:ย ย ย ย ย ย ย ย ย ย ย ย 
Checking and NOW accountsย $ย  7,338,532ย $ย ย ย ย  23,7471.29%ย $ย  7,551,264ย $ย ย ย ย  29,3441.55%ย $ย  7,280,268ย $ย ย ย ย  25,0151.36%
Savings accountsย ย ย ย ย  4,750,387ย ย ย ย ย ย ย ย ย ย  4,4670.37%ย ย ย ย ย  4,860,161ย ย ย ย ย ย ย ย ย ย  5,1840.42%ย ย ย ย ย  5,184,712ย ย ย ย ย ย ย ย ย ย  5,1960.40%
Money market accountsย ย ย ย  11,900,305ย ย ย ย ย ย  103,8183.47%ย ย ย ย  11,064,433ย ย ย ย ย ย  106,1483.82%ย ย ย ย ย  9,244,117ย ย ย ย ย ย ย ย  85,7173.68%
Other time depositsย ย ย ย ย  5,985,911ย ย ย ย ย ย ย ย  61,6794.10%ย ย ย ย ย  5,928,241ย ย ย ย ย ย ย ย  64,4354.32%ย ย ย ย ย  4,516,432ย ย ย ย ย ย ย ย  44,3963.90%
Total interest-bearing core depositsย ย ย ย  29,975,135ย ย ย ย ย ย  193,7112.57%ย ย ย ย  29,404,099ย ย ย ย ย ย  205,1112.78%ย ย ย ย  26,225,529ย ย ย ย ย ย  160,3242.43%
Brokered depositsย ย ย ย ย  1,662,698ย ย ย ย ย ย ย ย  21,5795.16%ย ย ย ย ย  1,829,218ย ย ย ย ย ย ย ย  24,6165.35%ย ย ย ย ย  1,012,647ย ย ย ย ย ย ย ย  13,0415.11%
Total interest-bearing depositsย ย ย ย  31,637,833ย ย ย ย ย ย  215,2902.71%ย ย ย ย  31,233,317ย ย ย ย ย ย  229,7272.93%ย ย ย ย  27,238,176ย ย ย ย ย ย  173,3652.53%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Federal funds purchased and interbank borrowingsย ย ย ย ย ย ย ย ย ย ย ย ย ย  433ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  2321.13%ย ย ย ย ย ย ย ย ย ย  14,549ย ย ย ย ย ย ย ย ย ย ย ย ย  2927.98%ย ย ย ย ย ย ย ย ย ย ย ย ย ย  620ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  85.12%
Securities sold under agreements to repurchaseย ย ย ย ย ย ย ย  249,133ย ย ย ย ย ย ย ย ย ย ย ย ย  5840.93%ย ย ย ย ย ย ย ย  239,524ย ย ย ย ย ย ย ย ย ย ย ย ย  6121.02%ย ย ย ย ย ย ย ย  277,927ย ย ย ย ย ย ย ย ย ย ย ย ย  9101.30%
Federal Home Loan Bank advancesย ย ย ย ย  4,461,733ย ย ย ย ย ย ย ย  43,7883.90%ย ย ย ย ย  4,572,046ย ย ย ย ย ย ย ย  47,7194.15%ย ย ย ย ย  4,182,877ย ย ย ย ย ย ย ย  38,3943.64%
Other borrowingsย ย ย ย ย ย ย ย  669,580ย ย ย ย ย ย ย ย ย ย  8,2174.88%ย ย ย ย ย ย ย ย  754,544ย ย ย ย ย ย ย ย ย ย  9,8515.19%ย ย ย ย ย ย ย ย  869,644ย ย ย ย ย ย ย ย  12,6665.78%
Total borrowed fundsย ย ย ย ย  5,380,879ย ย ย ย ย ย ย ย  52,6123.89%ย ย ย ย ย  5,580,663ย ย ย ย ย ย ย ย  58,4744.17%ย ย ย ย ย  5,331,068ย ย ย ย ย ย ย ย  51,9783.87%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total interest-bearing liabilitiesย $37,018,712ย $ย ย  267,9022.88%ย $36,813,980ย $ย ย  288,2013.11%ย $32,569,244ย $ย ย  225,3432.74%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Noninterest-Bearing Liabilities and Shareholders' Equityย ย ย ย ย ย ย ย ย ย ย 
Demand depositsย $ย  9,509,446ย ย ย ย $ย  9,371,698ย ย ย ย $ย  9,949,616ย ย ย 
Other liabilitiesย ย ย ย ย ย ย ย  935,184ย ย ย ย ย ย ย ย ย ย ย  970,662ย ย ย ย ย ย ย ย  1,039,899ย ย ย 
Shareholders' equityย ย ย ย ย  6,338,953ย ย ย ย ย ย ย ย  6,190,071ย ย ย ย ย ย ย ย  5,281,487ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total liabilities and shareholders' equityย $53,802,295ย ย ย ย $53,346,411ย ย ย ย $48,840,246ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net interest rate spreadย ย ย 2.64%ย ย ย 2.62%ย ย ย 2.71%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net interest margin (GAAP)ย ย ย 3.26%ย ย ย 3.27%ย ย ย 3.34%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net interest margin (FTE)3ย ย ย 3.30%ย ย ย 3.32%ย ย ย 3.39%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
FTE adjustmentย ย $ย ย ย ย ย ย  5,777ย ย ย $ย ย ย ย ย ย  6,144ย ย ย $ย ย ย ย ย ย  6,100ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
1 Interest income is reflected on a FTE basis.ย 
2 Includes loans held-for-sale.ย 
3 Represents a non-GAAP financial measure. Refer to the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.ย 
ย 
ย 


ย ย ย ย ย ย ย ย ย 
Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 
ย ย Twelve Months Endedย Twelve Months Ended
ย ย December 31, 2024ย December 31, 2023
ย ย AverageIncome1/Yield/ย AverageIncome1/Yield/
Earning Assets:ย BalanceExpenseRateย BalanceExpenseRate
Money market and other interest-earning investmentsย $887,771ย $45,8355.16%ย $826,453ย $39,6834.80%
Investments:ย ย ย ย ย ย ย ย 
Treasury and government-sponsored agenciesย ย 2,288,053ย ย 87,4893.82%ย ย 2,322,792ย ย 84,7713.65%
Mortgage-backed securitiesย ย 5,829,322ย ย 185,6333.18%ย ย 5,178,940ย ย 136,8272.64%
States and political subdivisionsย ย 1,672,493ย ย 56,0063.35%ย ย 1,749,722ย ย 57,8473.31%
Other securitiesย ย 781,969ย ย 47,8216.12%ย ย 776,456ย ย 39,1665.04%
Total investmentsย $10,571,837ย $376,9493.57%ย $10,027,910ย $318,6113.18%
Loans:2ย ย ย ย ย ย ย ย 
Commercialย ย 10,166,184ย ย 711,5627.00%ย ย 9,570,639ย ย 639,1316.68%
Commercial and agriculture real estateย ย 15,698,854ย ย 1,028,3876.55%ย ย 13,405,946ย ย 825,0536.15%
Residential real estate loansย ย 6,823,798ย ย 266,1163.90%ย ย 6,646,684ย ย 243,6463.67%
Consumerย ย 2,832,823ย ย 197,3166.97%ย ย 2,618,098ย ย 164,1256.27%
Total loansย ย 35,521,659ย ย 2,203,3816.20%ย ย 32,241,367ย ย 1,871,9555.81%
ย ย ย ย ย ย ย ย ย 
Total earning assetsย $46,981,267ย $2,626,1655.59%ย $43,095,730ย $2,230,2495.18%
ย ย ย ย ย ย ย ย ย 
Less: Allowance for credit losses on loansย ย (348,638)ย ย ย ย (302,486)ย ย 
ย ย ย ย ย ย ย ย ย 
Non-earning Assets:ย ย ย ย ย ย ย ย 
Cash and due from banksย $394,350ย ย ย ย $413,569ย ย ย 
Other assetsย ย 5,275,427ย ย ย ย ย 4,945,394ย ย ย 
ย ย ย ย ย ย ย ย ย 
Total assetsย $52,302,406ย ย ย ย $48,152,207ย ย ย 
ย ย ย ย ย ย ย ย ย 
Interest-Bearing Liabilities:ย ย ย ย ย ย ย ย 
Checking and NOW accountsย $7,554,510ย $112,7411.49%ย $7,664,183ย $94,2631.23%
Savings accountsย ย 4,919,559ย ย 19,9220.40%ย ย 5,638,766ย ย 14,9410.26%
Money market accountsย ย 10,905,756ย ย 406,7393.73%ย ย 7,249,497ย ย 206,6342.85%
Other time depositsย ย 5,492,898ย ย 230,1324.19%ย ย 3,875,984ย ย 123,4283.18%
Total interest-bearing core depositsย ย 28,872,723ย ย 769,5342.67%ย ย 24,428,430ย ย 439,2661.80%
Brokered depositsย ย 1,447,491ย ย 76,7285.30%ย ย 913,349ย ย 45,0944.94%
Total interest-bearing depositsย ย 30,320,214ย ย 846,2622.79%ย ย 25,341,779ย ย 484,3601.91%
ย ย ย ย ย ย ย ย ย 
Federal funds purchased and interbank borrowingsย ย 57,950ย ย 3,2625.63%ย ย 229,386ย ย 11,4124.98%
Securities sold under agreements to repurchaseย ย 258,630ย ย 2,7521.06%ย ย 332,853ย ย 3,2990.99%
Federal Home Loan Bank advancesย ย 4,473,800ย ย 177,3173.96%ย ย 4,568,964ย ย 161,8603.54%
Other borrowingsย ย 784,994ย ย 41,2755.26%ย ย 822,471ย ย 42,7375.20%
Total borrowed fundsย ย 5,575,374ย ย 224,6064.03%ย ย 5,953,674ย ย 219,3083.68%
ย ย ย ย ย ย ย ย ย 
Total interest-bearing liabilitiesย ย 35,895,588ย ย 1,070,8682.98%ย ย 31,295,453ย ย 703,6682.25%
ย ย ย ย ย ย ย ย ย 
Noninterest-Bearing Liabilities and Shareholders' Equityย ย ย ย ย ย ย 
Demand depositsย $9,424,577ย ย ย ย $10,633,806ย ย ย 
Other liabilitiesย ย 962,511ย ย ย ย ย 968,635ย ย ย 
Shareholders' equityย ย 6,019,730ย ย ย ย ย 5,254,313ย ย ย 
ย ย ย ย ย ย ย ย ย 
Total liabilities and shareholders' equityย $52,302,406ย ย ย ย $48,152,207ย ย ย 
ย ย ย ย ย ย ย ย ย 
Net interest rate spreadย ย ย 2.61%ย ย ย 2.93%
ย ย ย ย ย ย ย ย ย 
Net interest margin (GAAP)ย ย ย 3.26%ย ย ย 3.49%
ย ย ย ย ย ย ย ย ย 
Net interest margin (FTE)3ย ย ย 3.31%ย ย ย 3.54%
ย ย ย ย ย ย ย ย ย 
FTE adjustmentย ย $24,514ย ย ย $23,428ย 
ย ย ย ย ย ย ย ย ย 
1 Interest income is reflected on a FTE.
2 Includes loans held-for-sale.ย ย ย ย ย ย ย ย 
3 Represents a non-GAAP financial measure. Refer to the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.ย ย 
ย 
ย 


ย ย ย ย ย ย ย ย ย 
Asset Quality (EOP) (unaudited)
($ in thousands)
ย ย ย ย ย ย ย ย ย 
ย Three Months Endedย Twelve Months Ended
ย December 31,September 30,June 30,March 31,December 31,ย December 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย ย ย 2024ย ย 2023ย 
Allowance for credit losses:ย ย ย ย ย ย ย ย 
Beginning allowance for credit losses on loans$380,840ย $366,335ย $319,713ย $307,610ย $303,982ย ย $307,610ย $303,671ย 
Allowance established for acquired PCD loansย โ€”ย ย 2,803ย ย 23,922ย ย โ€”ย ย โ€”ย ย ย 26,725ย ย โ€”ย 
Provision for credit losses on loansย 30,417ย ย 29,176ย ย 36,745ย ย 23,853ย ย 13,329ย ย ย 120,191ย ย 59,849ย 
Gross charge-offsย (21,278)ย (18,965)ย (17,041)ย (14,020)ย (13,202)ย ย (71,304)ย (68,463)
Gross recoveriesย 2,543ย ย 1,491ย ย 2,996ย ย 2,270ย ย 3,501ย ย ย 9,300ย ย 12,553ย 
NCOsย (18,735)ย (17,474)ย (14,045)ย (11,750)ย (9,701)ย ย (62,004)ย (55,910)
Ending allowance for credit losses on loans$392,522ย $380,840ย $366,335ย $319,713ย $307,610ย ย $392,522ย $307,610ย 
Beginning allowance for credit losses on unfunded commitments$25,054ย $25,733ย $26,264ย $31,226ย $32,960ย ย $31,226ย $32,188ย 
Provision (release) for credit losses on unfunded commitmentsย (3,400)ย (679)ย (531)ย (4,962)ย (1,734)ย ย (9,572)ย (962)
Ending allowance for credit losses on unfunded commitments$21,654ย $25,054ย $25,733ย $26,264ย $31,226ย ย $21,654ย $31,226ย 
Allowance for credit losses$414,176ย $405,894ย $392,068ย $345,977ย $338,836ย ย $414,176ย $338,836ย 
Provision for credit losses on loans$30,417ย $29,176ย $36,745ย $23,853ย $13,329ย ย $120,191ย $59,849ย 
Provision (release) for credit losses on unfunded commitmentsย (3,400)ย (679)ย (531)ย (4,962)ย (1,734)ย ย (9,572)ย (962)
Provision for credit losses$27,017ย $28,497ย $36,214ย $18,891ย $11,595ย ย $110,619ย $58,887ย 
NCOs / average loans1ย 0.21%ย 0.19%ย 0.16%ย 0.14%ย 0.12%ย ย 0.17%ย 0.17%
Average loans1$36,410,414ย $36,299,544ย $36,053,845ย $33,242,739ย $32,752,406ย ย $35,506,298ย $32,233,020ย 
EOP loans1ย 36,285,887ย ย 36,400,643ย ย 36,150,513ย ย 33,623,319ย ย 32,991,927ย ย ย 36,285,887ย ย 32,991,927ย 
ACL on loans / EOP loans1ย 1.08%ย 1.05%ย 1.01%ย 0.95%ย 0.93%ย ย 1.08%ย 0.93%
ACL / EOP loans1ย 1.14%ย 1.12%ย 1.08%ย 1.03%ย 1.03%ย ย 1.14%ย 1.03%
Underperforming Assets:ย ย ย ย ย ย ย ย 
Loans 90 days and over (still accruing)$4,060ย $1,177ย $5,251ย $2,172ย $961ย ย $4,060ย $961ย 
Nonaccrual loansย 447,979ย ย 443,597ย ย 340,181ย ย 328,645ย ย 274,821ย ย ย 447,979ย ย 274,821ย 
Foreclosed assetsย 4,294ย ย 4,077ย ย 8,290ย ย 9,344ย ย 9,434ย ย ย 4,294ย ย 9,434ย 
Total underperforming assets$456,333ย $448,851ย $353,722ย $340,161ย $285,216ย ย $456,333ย $285,216ย 
Classified and Criticized Assets:ย ย ย ย ย ย ย ย 
Nonaccrual loans$447,979ย $443,597ย $340,181ย $328,645ย $274,821ย ย $447,979ย $274,821ย 
Substandard loans (still accruing)ย 1,073,413ย ย 1,074,243ย ย 841,087ย ย 626,157ย ย 599,358ย ย ย 1,073,413ย ย 599,358ย 
Loans 90 days and over (still accruing)ย 4,060ย ย 1,177ย ย 5,251ย ย 2,172ย ย 961ย ย ย 4,060ย ย 961ย 
Total classified loans - "problem loans"ย 1,525,452ย ย 1,519,017ย ย 1,186,519ย ย 956,974ย ย 875,140ย ย ย 1,525,452ย ย 875,140ย 
Other classified assetsย 58,954ย ย 59,485ย ย 60,772ย ย 54,392ย ย 48,930ย ย ย 58,954ย ย 48,930ย 
Special Mentionย 908,630ย ย 837,543ย ย 967,655ย ย 827,419ย ย 843,920ย ย ย 908,630ย ย 843,920ย 
Total classified and criticized assets$2,493,036ย $2,416,045ย $2,214,946ย $1,838,785ย $1,767,990ย ย $2,493,036ย $1,767,990ย 
Loans 30-89 days past due (still accruing)$93,141ย $91,750ย $51,712ย $53,112ย $71,868ย ย $93,141ย $71,868ย 
Nonaccrual loans / EOP loans1ย 1.23%ย 1.22%ย 0.94%ย 0.98%ย 0.83%ย ย 1.23%ย 0.83%
ACL / nonaccrual loansย 92%ย 92%ย 115%ย 105%ย 123%ย ย 92%ย 123%
Under-performing assets/EOP loans1ย 1.26%ย 1.23%ย 0.98%ย 1.01%ย 0.86%ย ย 1.26%ย 0.86%
Under-performing assets/EOP assetsย 0.85%ย 0.84%ย 0.67%ย 0.69%ย 0.58%ย ย 0.85%ย 0.58%
30+ day delinquencies/EOP loans1ย 0.27%ย 0.26%ย 0.16%ย 0.16%ย 0.22%ย ย 0.27%ย 0.22%
ย ย ย ย ย ย ย ย ย 
1 Excludes loans held-for-sale.ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 


ย ย ย ย ย ย ย ย ย 
Non-GAAP Measures (unaudited)
($ and shares in thousands, except per share data)
ย ย ย ย ย ย ย ย ย 
ย Three Months Endedย Twelve Months Ended
ย December 31,September 30,June 30,March 31,December 31,ย December 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย ย ย 2024ย ย 2023ย 
Earnings Per Share:ย ย ย ย ย ย ย ย 
Net income applicable to common shares$149,839ย $139,768ย $117,196ย $116,250ย $128,446ย ย $523,053ย $565,857ย 
Adjustments:ย ย ย ย ย ย ย ย 
Merger-related chargesย 8,117ย ย 6,860ย ย 19,440ย ย 2,908ย ย 5,529ย ย ย 37,325ย ย 28,716ย 
Tax effect1ย (2,058)ย (1,528)ย (4,413)ย (710)ย (1,343)ย ย (8,709)ย (5,834)
Merger-related charges, netย 6,059ย ย 5,332ย ย 15,027ย ย 2,198ย ย 4,186ย ย ย 28,616ย ย 22,882ย 
Debt securities (gains) lossesย 122ย ย 76ย ย (2)ย 16ย ย 825ย ย ย 212ย ย 6,265ย 
Tax effect1ย (31)ย (17)ย 1ย ย (4)ย (200)ย ย (51)ย (1,375)
Debt securities (gains) losses, netย 91ย ย 59ย ย (1)ย 12ย ย 625ย ย ย 161ย ย 4,890ย 
Separation expenseย โ€”ย ย 2,646ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย 2,646ย ย โ€”ย 
Tax effect1ย โ€”ย ย (589)ย โ€”ย ย โ€”ย ย โ€”ย ย ย (589)ย โ€”ย 
Separation expense, netย โ€”ย ย 2,057ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย 2,057ย ย โ€”ย 
CECL Day 1 non-PCD provision expenseย โ€”ย ย โ€”ย ย 15,312ย ย โ€”ย ย โ€”ย ย ย 15,312ย ย โ€”ย 
Tax effect1ย โ€”ย ย โ€”ย ย (3,476)ย โ€”ย ย โ€”ย ย ย (3,476)ย โ€”ย 
CECL Day 1 non-PCD provision expense, netย โ€”ย ย โ€”ย ย 11,836ย ย โ€”ย ย โ€”ย ย ย 11,836ย ย โ€”ย 
Distribution of excess pension assetsย โ€”ย ย โ€”ย ย โ€”ย ย 13,318ย ย โ€”ย ย ย 13,318ย ย โ€”ย 
Tax effect1ย โ€”ย ย โ€”ย ย โ€”ย ย (3,250)ย โ€”ย ย ย (3,250)ย โ€”ย 
Distribution excess pension assets, netย โ€”ย ย โ€”ย ย โ€”ย ย 10,068ย ย โ€”ย ย ย 10,068ย ย โ€”ย 
FDIC special assessmentย โ€”ย ย โ€”ย ย โ€”ย ย 2,994ย ย 19,052ย ย ย 2,994ย ย 19,052ย 
Tax effect1ย โ€”ย ย โ€”ย ย โ€”ย ย (731)ย (4,628)ย ย (731)ย (4,628)
FDIC special assessment, netย โ€”ย ย โ€”ย ย โ€”ย ย 2,263ย ย 14,424ย ย ย 2,263ย ย 14,424ย 
Gain on sale of Visa Class B restricted sharesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย (21,635)ย ย โ€”ย ย (21,635)
Tax effect1ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย 5,255ย ย ย โ€”ย ย 5,255ย 
Gain on sale of Visa Class B restricted shares, netย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย (16,380)ย ย โ€”ย ย (16,380)
Contract termination chargeย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย 4,413ย ย ย โ€”ย ย 4,413ย 
Tax effect1ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย (1,072)ย ย โ€”ย ย (1,072)
Contract termination charge, netย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย 3,341ย ย ย โ€”ย ย 3,341ย 
Louisville expensesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย 3,361ย 
Tax effect1ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย (392)
Louisville expenses, netย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย 2,969ย 
Property optimization chargesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย 1,559ย 
Tax effect1ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย (315)
Property optimization charges, netย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย 1,244ย 
Total adjustments, netย 6,150ย ย 7,448ย ย 26,862ย ย 14,541ย ย 6,196ย ย ย 55,001ย ย 33,370ย 
Net income applicable to common shares, adjusted$155,989ย $147,216ย $144,058ย $130,791ย $134,642ย ย $578,054ย $599,227ย 
Weighted average diluted common shares outstandingย 318,803ย ย 317,331ย ย 316,461ย ย 292,207ย ย 292,029ย ย ย 311,001ย ย 291,855ย 
EPS, diluted$0.47ย $0.44ย $0.37ย $0.40ย $0.44ย ย $1.68ย $1.94ย 
Adjusted EPS, diluted$0.49ย $0.46ย $0.46ย $0.45ย $0.46ย ย $1.86ย $2.05ย 
NIM:ย ย ย ย ย ย ย ย 
Net interest income$394,180ย $391,724ย $388,421ย $356,458ย $364,408ย ย $1,530,783ย $1,503,153ย 
Add: FTE adjustment2ย 5,777ย ย 6,144ย ย 6,340ย ย 6,253ย ย 6,100ย ย ย 24,514ย ย 23,428ย 
Net interest income (FTE)$399,957ย $397,868ย $394,761ย $362,711ย $370,508ย ย $1,555,297ย $1,526,581ย 
Average earning assets$48,411,803ย $47,905,463ย $47,406,849ย $44,175,079ย $43,701,283ย ย $46,981,267ย $43,095,730ย 
NIM (GAAP)ย 3.26%ย 3.27%ย 3.28%ย 3.23%ย 3.34%ย ย 3.26%ย 3.49%
NIM (FTE)ย 3.30%ย 3.32%ย 3.33%ย 3.28%ย 3.39%ย ย 3.31%ย 3.54%
ย ย ย ย ย ย ย ย ย 
Refer to last page of Non-GAAP reconciliations for footnotes.ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 


ย ย ย ย ย ย ย ย ย 
Non-GAAP Measures (unaudited)
($ in thousands)
ย ย ย ย ย ย ย ย ย 
ย Three Months Endedย Twelve Months Ended
ย December 31,September 30,June 30,March 31,December 31,ย December 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย ย ย 2024ย ย 2023ย 
PPNR:ย ย ย ย ย ย ย ย 
Net interest income (FTE)2$399,957ย $397,868ย $394,761ย $362,711ย $370,508ย ย $1,555,297ย $1,526,581ย 
Add: Noninterest incomeย 95,766ย ย 94,138ย ย 87,271ย ย 77,522ย ย 100,094ย ย ย 354,697ย ย 333,342ย 
Total revenue (FTE)ย 495,723ย ย 492,006ย ย 482,032ย ย 440,233ย ย 470,602ย ย ย 1,909,994ย ย 1,859,923ย 
Less: Noninterest expenseย (276,824)ย (272,283)ย (282,999)ย (262,317)ย (284,235)ย ย (1,094,423)ย (1,026,306)
PPNR$218,899ย $219,723ย $199,033ย $177,916ย $186,367ย ย $815,571ย $833,617ย 
Adjustments:ย ย ย ย ย ย ย ย 
Gain on sale of Visa Class B restricted shares$โ€”ย $โ€”ย $โ€”ย $โ€”ย $(21,635)ย $โ€”ย $(21,635)
Debt securities (gains) lossesย 122ย ย 76ย ย (2)ย 16ย ย 825ย ย ย 212ย ย 6,265ย 
Noninterest income adjustmentsย 122ย ย 76ย ย (2)ย 16ย ย (20,810)ย ย 212ย ย (15,370)
Adjusted noninterest incomeย 95,888ย ย 94,214ย ย 87,269ย ย 77,538ย ย 79,284ย ย ย 354,909ย ย 317,972ย 
Adjusted revenue$495,845ย $492,082ย $482,030ย $440,249ย $449,792ย ย $1,910,206ย $1,844,553ย 
Adjustments:ย ย ย ย ย ย ย ย 
Merger-related charges$8,117ย $6,860ย $19,440ย $2,908ย $5,529ย ย $37,325ย $28,716ย 
Separation expenseย โ€”ย ย 2,646ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย 2,646ย ย โ€”ย 
Distribution of excess pension assetsย โ€”ย ย โ€”ย ย โ€”ย ย 13,318ย ย โ€”ย ย ย 13,318ย ย โ€”ย 
FDIC Special Assessmentย โ€”ย ย โ€”ย ย โ€”ย ย 2,994ย ย 19,052ย ย ย 2,994ย ย 19,052ย 
Contract termination chargesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย 4,413ย ย ย โ€”ย ย 4,413ย 
Louisville expensesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย 3,361ย 
Property optimization chargesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย 1,559ย 
Noninterest expense adjustmentsย 8,117ย ย 9,506ย ย 19,440ย ย 19,220ย ย 28,994ย ย ย 56,283ย ย 57,101ย 
Adjusted total noninterest expenseย (268,707)ย (262,777)ย (263,559)ย (243,097)ย (255,241)ย ย (1,038,140)ย (969,205)
Adjusted PPNR$227,138ย $229,305ย $218,471ย $197,152ย $194,551ย ย $872,066ย $875,348ย 
Efficiency Ratio:ย ย ย ย ย ย ย ย 
Noninterest expense$276,824ย $272,283ย $282,999ย $262,317ย $284,235ย ย $1,094,423ย $1,026,306ย 
Less: Amortization of intangiblesย (7,237)ย (7,411)ย (7,425)ย (5,455)ย (5,869)ย ย (27,528)ย (24,155)
Noninterest expense, excl. amortization of intangiblesย 269,587ย ย 264,872ย ย 275,574ย ย 256,862ย ย 278,366ย ย ย 1,066,895ย ย 1,002,151ย 
Less: Amortization of tax credit investmentsย (4,556)ย (3,277)ย (2,747)ย (2,749)ย (7,200)ย ย (13,329)ย (15,367)
Less: Noninterest expense adjustmentsย (8,117)ย (9,506)ย (19,440)ย (19,220)ย (28,994)ย ย (56,283)ย (57,101)
Adjusted noninterest expense, excluding amortization$256,914ย $252,089ย $253,387ย $234,893ย $242,172ย ย $997,283ย $929,683ย 
Total revenue (FTE)2$495,723ย $492,006ย $482,032ย $440,233ย $470,602ย ย $1,909,994ย $1,859,923ย 
Less: Debt securities (gains) lossesย 122ย ย 76ย ย (2)ย 16ย ย 825ย ย ย 212ย ย 6,265ย 
Total revenue excl. debt securities (gains) lossesย 495,845ย ย 492,082ย ย 482,030ย ย 440,249ย ย 471,427ย ย ย 1,910,206ย ย 1,866,188ย 
Less: Gain on sale of Visa Class B restricted sharesย โ€”ย ย โ€”ย ย โ€”ย ย โ€”ย ย (21,635)ย ย โ€”ย ย (21,635)
Total adjusted revenue$495,845ย $492,082ย $482,030ย $440,249ย $449,792ย ย $1,910,206ย $1,844,553ย 
Efficiency Ratioย 54.4%ย 53.8%ย 57.2%ย 58.3%ย 59.0%ย ย 55.9%ย 53.7%
Adjusted Efficiency Ratioย 51.8%ย 51.2%ย 52.6%ย 53.4%ย 53.8%ย ย 52.2%ย 50.4%
ย ย ย ย ย ย ย ย ย 
Refer to last page of Non-GAAP reconciliations for footnotes.ย ย ย ย ย ย 
ย ย ย ย ย ย ย 


ย ย ย ย ย ย ย ย ย 
Non-GAAP Measures (unaudited)
($ in thousands)
ย ย ย ย ย ย ย ย ย 
ย Three Months Endedย Twelve Months Ended
ย December 31,September 30,June 30,March 31,December 31,ย December 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย ย ย 2024ย ย 2023ย 
ROAE and ROATCE:ย ย ย ย ย ย ย ย 
Net income applicable to common shares$149,839ย $139,768ย $117,196ย $116,250ย $128,446ย ย $523,053ย $565,857ย 
Amortization of intangiblesย 7,237ย ย 7,411ย ย 7,425ย ย 5,455ย ย 5,869ย ย ย 27,528ย ย 24,155ย 
Tax effect1ย (1,809)ย (1,853)ย (1,856)ย (1,364)ย (1,467)ย ย (6,882)ย (6,039)
Amortization of intangibles, netย 5,428ย ย 5,558ย ย 5,569ย ย 4,091ย ย 4,402ย ย ย 20,646ย ย 18,116ย 
Net income applicable to common shares, excluding intangibles amortizationย 155,267ย ย 145,326ย ย 122,765ย ย 120,341ย ย 132,848ย ย ย 543,699ย ย 583,973ย 
Total adjustments, net (see pg.12)ย 6,150ย ย 7,448ย ย 26,862ย ย 14,541ย ย 6,196ย ย ย 55,001ย ย 33,370ย 
Adjusted net income applicable to common shares, excluding intangibles amortization$161,417ย $152,774ย $149,627ย $134,882ย $139,044ย ย $598,700ย $617,343ย 
Average shareholders' equity$6,338,953ย $6,190,071ย $5,978,976ย $5,565,542ย $5,281,487ย ย $6,019,730ย $5,254,313ย 
Less: Average preferred equityย (243,719)ย (243,719)ย (243,719)ย (243,719)ย (243,719)ย ย (243,719)ย (243,719)
Average shareholders' common equity$6,095,234ย $5,946,352ย $5,735,257ย $5,321,823ย $5,037,768ย ย $5,776,011ย $5,010,594ย 
Average goodwill and other intangible assetsย (2,301,177)ย (2,304,597)ย (2,245,405)ย (2,098,338)ย (2,103,935)ย ย (2,237,738)ย (2,112,924)
Average tangible shareholder's common equity$3,794,057ย $3,641,755ย $3,489,852ย $3,223,485ย $2,933,833ย ย $3,538,273ย $2,897,670ย 
ROAEย 9.8%ย 9.4%ย 8.2%ย 8.7%ย 10.2%ย ย 9.1%ย 11.3%
ROAE, adjustedย 10.2%ย 9.9%ย 10.0%ย 9.8%ย 10.7%ย ย 10.0%ย 12.0%
ROATCEย 16.4%ย 16.0%ย 14.1%ย 14.9%ย 18.1%ย ย 15.4%ย 20.2%
ROATCE, adjustedย 17.0%ย 16.8%ย 17.2%ย 16.7%ย 19.0%ย ย 16.9%ย 21.3%
ย ย ย ย ย ย ย ย ย 
Refer to last page of Non-GAAP reconciliations for footnotes.ย ย ย ย ย ย 
ย ย ย ย ย ย ย 


ย ย ย ย ย ย 
Non-GAAP Measures (unaudited)
($ in thousands)
ย ย ย ย ย ย 
ย As of
ย December 31,September 30,June 30,March 31,December 31,
ย ย 2024ย ย 2024ย ย 2024ย ย 2024ย ย 2023ย 
Tangible Common Equity:ย ย ย ย ย 
Shareholders' equity$6,340,350ย $6,367,298ย $6,075,072ย $5,595,408ย $5,562,900ย 
Less: Preferred equityย (243,719)ย (243,719)ย (243,719)ย (243,719)ย (243,719)
Shareholders' common equity$6,096,631ย $6,123,579ย $5,831,353ย $5,351,689ย $5,319,181ย 
Less: Goodwill and other intangible assetsย (2,296,098)ย (2,305,084)ย (2,306,204)ย (2,095,511)ย (2,100,966)
Tangible shareholders' common equity$3,800,533ย $3,818,495ย $3,525,149ย $3,256,178ย $3,218,215ย 
ย ย ย ย ย ย 
Total assets$53,552,272ย $53,602,293ย $53,119,645ย $49,534,918ย $49,089,836ย 
Less: Goodwill and other intangible assetsย (2,296,098)ย (2,305,084)ย (2,306,204)ย (2,095,511)ย (2,100,966)
Tangible assets$51,256,174ย $51,297,209ย $50,813,441ย $47,439,407ย $46,988,870ย 
ย ย ย ย ย ย 
Risk-weighted assets3$40,314,805ย $40,584,608ย $40,627,117ย $37,845,139ย $37,407,347ย 
ย ย ย ย ย ย 
Tangible common equity to tangible assetsย 7.41%ย 7.44%ย 6.94%ย 6.86%ย 6.85%
Tangible common equity to risk-weighted assets3ย 9.43%ย 9.41%ย 8.68%ย 8.60%ย 8.60%
Tangible Common Book Value:ย ย ย ย ย 
Common shares outstandingย 318,980ย ย 318,955ย ย 318,969ย ย 293,330ย ย 292,655ย 
Tangible common book value$11.91ย $11.97ย $11.05ย $11.10ย $11.00ย 
ย ย ย ย ย ย 
1ย  Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state).
2ย  Calculated using the federal statutory tax rate in effect of 21% for all periods.
3ย  Decemberย 31, 2024 figures are preliminary.
ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  222.69
+0.15 (0.07%)
AAPL  273.83
-0.28 (-0.10%)
AMD  207.79
+0.21 (0.10%)
BAC  55.08
-0.25 (-0.46%)
GOOG  306.25
-3.07 (-0.99%)
META  652.37
+4.86 (0.75%)
MSFT  475.01
+0.19 (0.04%)
NVDA  176.95
+0.66 (0.37%)
ORCL  187.50
+2.58 (1.40%)
TSLA  480.30
+4.99 (1.05%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article