Cadence Bank Announces Fourth Quarter and Annual 2025 Financial Results
Rhea-AI Summary
Cadence Bank (NYSE: CADE) reported full-year 2025 net income available to common shareholders of $532.6M ($2.83 diluted) and record adjusted net income of $582.2M ($3.10 diluted), a 13.1% per-share increase vs. 2024. Adjusted pre-tax pre-provision net revenue (PPNR) was $857.7M (1.68% of average assets), up 16.1% year-over-year. Total loans grew $3.5B (+10%) and deposits grew $3.6B (+9%) in 2025; organic loan growth was $2.2B (6.4%). Net interest margin improved to 3.47% for 2025 (Q4: 3.55%). The company completed strategic transactions adding ~$4.7B in assets and expects the Huntington merger to close on Feb 1, 2026.
Positive
- Net income of $532.6M for 2025
- Adjusted net income $582.2M (+13.1% per share)
- Adjusted PPNR $857.7M (+16.1% YoY)
- Total loans up $3.5B (+10%) in 2025
- Total deposits up $3.6B (+9%) in 2025
- Net interest margin improved to 3.47% for 2025
Negative
- Q4 net charge-offs $26.1M vs $14.1M in Q4 2024
- Allowance for credit losses down to 1.33% of loans (Dec 31, 2025)
- Criticized loans increased to 2.81% of loans (Dec 31, 2025)
- Merger-related expenses included $5.8M and incremental costs
News Market Reaction
On the day this news was published, CADE declined 5.94%, reflecting a notable negative market reaction. Argus tracked a trough of -2.3% from its starting point during tracking. Our momentum scanner triggered 34 alerts that day, indicating elevated trading interest and price volatility. This price movement removed approximately $525M from the company's valuation, bringing the market cap to $8.31B at that time. Trading volume was elevated at 2.3x the daily average, suggesting increased selling activity.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
CADE gained 4.4% with strong earnings and merger context. Most regional peers were also positive (BOKF +3.38%, OZK +2.66%, PB +2.8%, PNFP +3.57%), but SNV declined 2.68%, pointing to mixed but broadly constructive sector tone rather than a pure sector-wide move.
Historical Context
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Jan 14 | Wealth unit milestone | Positive | +1.0% | Linscomb Wealth AUM surpassing $5B with first acquisition and growth plans. |
| Jan 06 | Merger approvals | Positive | -0.9% | Shareholder approvals for Huntington–Cadence merger and stock issuance. |
| Dec 29 | Earnings scheduling | Neutral | -0.5% | Announcement of Q4 and annual 2025 results release date and distribution. |
| Dec 23 | Community grants | Neutral | -1.2% | Holiday program donating $150,000 to seven nonprofits across footprint. |
| Dec 22 | Regulatory approval | Positive | -1.2% | OCC approval for Cadence’s merger into The Huntington National Bank. |
Recent news, especially earnings and merger milestones, has generally produced modest single-day moves, with some divergence on merger-approval headlines.
Over the last few months, Cadence’s news flow has centered on operating performance and its pending merger with Huntington. Prior earnings releases in Q1 2025 and Q3 2025 highlighted rising net income, improving efficiency, and stable credit, while maintaining strong CET1 capital. Alongside this, regulatory and shareholder approvals in Dec 2025 and Jan 2026 moved the Huntington transaction toward an expected Feb. 1, 2026 close. Today’s full-year and Q4 2025 results continue that trajectory of earnings growth, balance sheet expansion, and capital strength into the merger closing.
Market Pulse Summary
The stock moved -5.9% in the session following this news. A negative reaction despite these results would contrast with improving 2025 fundamentals, including record adjusted PPNR of $857.7M, net income of $532.6M, and loan growth of 10%. Past earnings headlines have moved the shares roughly 0.99% on average, so a sharp decline could reflect repositioning around the Huntington merger timing or profit-taking rather than a simple read-through on operating trends.
Key Terms
net interest margin financial
adjusted efficiency ratio financial
common equity tier 1 capital regulatory
total risk-based capital regulatory
loan to deposit ratio financial
nonperforming assets financial
mortgage servicing rights financial
AI-generated analysis. Not financial advice.
Annual highlights for 2025 included:
- Achieved net income available to common shareholders of
, or$532.6 million per diluted common share, and record adjusted net income available to common shareholders,(1) of$2.83 , or$582.2 million per diluted common share, an increase of$3.10 13.1% on a per share basis compared to 2024. - Reported record annual adjusted pre-tax pre-provision net revenue (PPNR)(1) of
, or$857.7 million 1.68% of average assets, an increase of , or$118.7 million 16.1% , compared to 2024. - Announced and completed strategic transactions with FCB Financial Corp. and Industry Bancshares, Inc., which collectively added approximately
in assets and enhanced the Company's presence in$4.7 billion Georgia andTexas . - Total loans grew
, reflecting growth of$3.5 billion 10% in 2025, while total deposits grew , or$3.6 billion 9% in 2025. Excluding acquired balances, organic loan growth was , or$2.2 billion 6.4% for 2025 while core customer deposits, which exclude brokered deposits and public funds, increased , or$1.0 billion 3.0% . - Net interest margin improved by 17 basis points to
3.47% for 2025, benefitting from balance sheet growth and improved funding costs. - Achieved continued improvement in operating leverage, which is reflected in a 200 basis point decline in the adjusted efficiency ratio(1) to
56.4% in 2025 from58.4% in 2024.
Highlights for the fourth quarter of 2025 included:
- Reported quarterly net income available to common shareholders of
, or$144.4 million per diluted common share, and record adjusted net income available to common shareholders(1) of$0.76 , or$160.6 million per diluted common share.$0.85 - Achieved quarterly adjusted PPNR(1) of
, an increase of$237.8 million , or$53.8 million 29.2% compared to the fourth quarter of 2024 and an increase of , or$13.7 million 6.1% , from the third quarter of 2025. - Generated net organic loan growth of
, or$444.5 million 4.8% annualized, for the fourth quarter of 2025 and core customer deposit growth totaled , or$529.0 million 4.8% annualized, for the fourth quarter of 2025. - Net interest margin improved to
3.55% for the fourth quarter of 2025, an increase of 9 basis points compared to the third quarter of 2025, driven primarily by continued balance sheet growth as well as a meaningful reduction in funding costs. - Attained an adjusted efficiency ratio(1) of
54.9% , reflecting linked quarter improvement of over 150 basis points in the fourth quarter of 2025. - Tangible book value per common share(1) of
at December 31, 2025, an increase of$23.69 from the third quarter of 2025, as a result of strong core earnings combined with improvement in the fair value of the Company's securities portfolio.$0.87 - Maintained strong regulatory capital with Common Equity Tier 1 Capital of
11.7% and Total Capital of13.3% . - On October 26, 2025, the Company entered into a definitive merger agreement with Huntington Bancshares Incorporated, which is expected to close on February 1, 2026, subject to customary closing conditions, creating a top 10 franchise nationally with pro forma total assets of over
.$275 billion
"We are pleased to report strong fourth quarter results reflecting themes that are consistent with our full year 2025 performance, including continued earnings improvement and balance sheet growth," remarked Dan Rollins, Chairman and Chief Executive Officer of Cadence Bank. "Our fourth quarter and full year results both reflect continued earnings growth achieved through a positive trajectory in net interest margin and operating efficiency combined with steady organic balance sheet growth and stable credit quality. Additionally, we supplemented our organic growth efforts in 2025 with two strategic partnerships that accelerated our growth in
Earnings Summary
For the year ended December 31, 2025, the Company reported net income available to common shareholders of
For the fourth quarter of 2025, the Company reported net income available to common shareholders of
Return on average assets was
Net Interest Revenue
Net interest revenue was
Net interest revenue increased
Yield on net loans, loans held for sale and leases, excluding accretion, was
Balance Sheet Activity
Loans and leases, net of unearned income, increased to
Total deposits were
Investment securities cash flows supported loan growth in the quarter, with total investment securities declining
Credit Results, Provision for Credit Losses and Allowance for Credit Losses
Credit metrics for the fourth quarter of 2025 included net charge-offs of
Total nonperforming assets as a percent of total assets were
Noninterest Revenue
Noninterest revenue was
Adjusted noninterest revenue increased
Mortgage banking revenue totaled
Other noninterest revenue was
Noninterest Expense
Noninterest expense for the fourth quarter of 2025 was
The
Capital Management
Total shareholders' equity was
Key Transactions
On May 1, 2025, the Company completed its merger with FCB Financial Corp., the bank holding company for First Chatham Bank (collectively referred to as "First Chatham"), pursuant to which First Chatham was merged with and into the Company. First
On July 1, 2025, the Company completed its merger with Industry Bancshares, Inc., the bank holding company for Industry State Bank, The First National Bank of
On October 26, 2025, the Company entered into a definitive merger agreement with Huntington Bancshares Incorporated ("Huntington") under which Huntington will acquire the Company in an all-stock transaction. Under the terms of the definitive agreement, Cadence common shareholders will receive 2.475 common shares of Huntington for each Cadence share. The partnership is expected to create a top 10 franchise nationally with pro forma total assets of over
About Cadence Bank
Cadence Bank (NYSE: CADE) is a
(1) Considered a non-GAAP financial measure. A discussion regarding these non-GAAP measures and ratios, including reconciliations of non-GAAP measures to the most directly comparable GAAP measures and definitions for non-GAAP ratios, appears in Table 14 "Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions" beginning on page 22 of this news release. |
Forward-Looking Statements
Certain statements made in this news release constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor under the Private Securities Litigation Reform Act of 1995 as well as the "bespeaks caution" doctrine. These statements are often, but not exclusively, made through the use of words or phrases like "assume," "believe," "budget," "contemplate," "continue," "could," "estimate," "expect," "foresee," "indicate," "may," "might," "outlook," "prospect," "potential," "roadmap," "should," "target," "will," "would," the negative versions of such words, or comparable words of a future or forward-looking nature. These forward-looking statements may include, without limitation, discussions regarding general economic, interest rate, trade, real estate market, competitive, employment, and credit market conditions, or any of the Company's comments related to topics in its risk disclosures or results of operations as well as the impact on the Company's financial condition, future net income and earnings per share resulting from the integration of its recently completed acquisitions of First Chatham and
The Company cautions that the forward-looking statements in this communication are not guarantees of future performance and involve a number of known and unknown risks, uncertainties and assumptions that are difficult to assess and are subject to change based on factors which are, in many instances, beyond the Company's control. While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements or historical performance: changes in general economic, political, or industry conditions; deterioration in business and economic conditions, including persistent inflation, supply chain issues or labor shortages, instability in global economic conditions and geopolitical matters, as well as volatility in financial markets; changes in
The Company also faces risks from: possible adverse rulings, judgments, settlements or other outcomes of pending, ongoing and future litigation, as well as governmental, administrative and investigatory matters, and costs related to the same; the impairment of goodwill or other intangible assets; losses of key employees and personnel; the diversion of management's attention from ongoing business operations and opportunities; and the ability to execute business plans and strategies, and managing the risks involved in all of the foregoing.
Additional factors that could cause results to differ materially from those described above can be found in Huntington's Annual Report on Form 10-K for the year ended December 31, 2024 and in its subsequent Quarterly Reports on Form 10-Q, including for the quarters ended March 31, 2025, June 30, 2025 and September 30, 2025, each of which is on file with the SEC and available on the "Investor Relations" section of Huntington's website, http://www.huntington.com, under the heading "Investor Relations" and in other documents Huntington files with the SEC, and in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 and in its subsequent Quarterly Reports on Form 10-Q, including for the quarters ended March 31, 2025, June 30, 2025 and September 30, 2025, each of which is on file with the Federal Reserve and available on the Company's investor relations website, ir.cadencebank.com, under the heading "Public Filings" and in other documents the Company files with the Federal Reserve.
Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this news release, if one or more events related to these or other risks or uncertainties materialize, or if the Company's underlying assumptions prove to be incorrect, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Accordingly, undue reliance should not be placed on any forward-looking statements. The forward-looking statements speak only as of the date of this news release, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, except as required by applicable law. All written or oral forward-looking statements attributable to the Company are expressly qualified in their entirety by this section.
Table 1 | ||||||||
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Earnings Summary: | ||||||||
Interest revenue | $ 686,988 | $ 704,643 | $ 635,599 | $ 599,257 | $ 620,321 | $ 2,626,487 | $ 2,547,357 | |
Interest expense | 260,065 | 280,916 | 257,459 | 236,105 | 255,790 | 1,034,545 | 1,111,142 | |
Net interest revenue | 426,923 | 423,727 | 378,140 | 363,152 | 364,531 | 1,591,942 | 1,436,215 | |
Provision for credit losses | 28,000 | 32,000 | 31,000 | 20,000 | 15,000 | 111,000 | 71,000 | |
Net interest revenue, after provision for credit losses | 398,923 | 391,727 | 347,140 | 343,152 | 349,531 | 1,480,942 | 1,365,215 | |
Noninterest revenue | 101,488 | 93,478 | 98,181 | 85,387 | 86,165 | 378,534 | 356,510 | |
Noninterest expense | 311,312 | 320,246 | 272,863 | 259,349 | 266,186 | 1,163,770 | 1,045,528 | |
Income before income taxes | 189,099 | 164,959 | 172,458 | 169,190 | 169,510 | 695,706 | 676,197 | |
Income tax expense | 42,351 | 35,110 | 37,813 | 35,968 | 36,795 | 151,242 | 152,593 | |
Net income | 146,748 | 129,849 | 134,645 | 133,222 | 132,715 | 544,464 | 523,604 | |
Less: Preferred dividends | 2,372 | 2,372 | 4,744 | 2,372 | 2,372 | 11,860 | 9,488 | |
Net income available to common shareholders | $ 144,376 | $ 127,477 | $ 129,901 | $ 130,850 | $ 130,343 | $ 532,604 | $ 514,116 | |
Balance Sheet - Period End Balances | ||||||||
Total assets | $ 53,529,044 | $ 50,378,840 | $ 47,743,294 | $ 47,019,190 | $ 53,529,044 | |||
Total earning assets | 48,067,542 | 47,729,237 | 45,400,518 | 43,172,997 | 42,386,627 | 48,067,542 | 42,386,627 | |
Available for sale securities | 9,117,370 | 9,616,389 | 8,837,400 | 7,912,159 | 7,293,988 | 9,117,370 | 7,293,988 | |
Loans and leases, net of unearned income | 37,246,384 | 36,801,836 | 35,465,181 | 34,051,610 | 33,741,755 | 37,246,384 | 33,741,755 | |
Allowance for credit losses (ACL) | 495,093 | 496,199 | 474,651 | 457,791 | 460,793 | 495,093 | 460,793 | |
Net book value of acquired loans | 5,027,280 | 5,512,749 | 4,594,171 | 4,365,789 | 4,783,206 | 5,027,280 | 4,783,206 | |
Unamortized net discount on acquired loans | 37,636 | 41,906 | 19,414 | 13,060 | 15,611 | 37,636 | 15,611 | |
Total deposits | 44,139,279 | 43,921,456 | 40,493,518 | 40,335,728 | 40,496,201 | 44,139,279 | 40,496,201 | |
Total deposits and repurchase agreements | 44,164,107 | 43,950,988 | 40,514,743 | 40,355,399 | 40,519,817 | 44,164,107 | 40,519,817 | |
Other short-term borrowings | 1,225,000 | 925,000 | 1,575,000 | 235,000 | — | 1,225,000 | — | |
Subordinated and long-term borrowings | 940,645 | 1,330,657 | 1,430,674 | 560,690 | 10,706 | 940,645 | 10,706 | |
Total shareholders' equity | 6,243,661 | 6,083,096 | 5,916,283 | 5,718,541 | 5,569,683 | 6,243,661 | 5,569,683 | |
Total shareholders' equity, excluding AOCI (1) | 6,671,983 | 6,576,878 | 6,492,440 | 6,339,744 | 6,264,178 | 6,671,983 | 6,264,178 | |
Common shareholders' equity | 6,076,668 | 5,916,103 | 5,749,290 | 5,551,548 | 5,402,690 | 6,076,668 | 5,402,690 | |
Common shareholders' equity, excluding AOCI (1) | $ 6,504,990 | $ 6,409,885 | $ 6,325,447 | $ 6,172,751 | $ 6,097,185 | $ 6,504,990 | $ 6,097,185 | |
Balance Sheet - Average Balances | ||||||||
Total assets | $ 53,076,624 | $ 49,356,696 | $ 47,135,431 | $ 47,263,538 | $ 51,005,948 | |||
Total earning assets | 47,865,797 | 48,807,542 | 44,741,277 | 42,637,002 | 42,920,125 | 46,034,887 | 43,632,307 | |
Available for sale securities | 9,435,849 | 10,171,253 | 8,814,463 | 7,302,172 | 7,636,683 | 8,940,178 | 7,962,869 | |
Loans and leases, net of unearned income | 37,071,086 | 36,623,037 | 34,762,808 | 33,944,416 | 33,461,931 | 35,611,705 | 33,107,659 | |
Total deposits | 43,692,086 | 44,859,162 | 39,897,600 | 40,353,292 | 39,743,224 | 42,216,966 | 38,475,929 | |
Total deposits and repurchase agreements | 43,722,023 | 44,883,355 | 39,916,099 | 40,376,248 | 39,761,277 | 42,240,882 | 38,557,021 | |
Other short-term borrowings | 1,309,783 | 1,122,185 | 1,419,615 | 108,389 | 905,815 | 993,647 | 2,850,981 | |
Subordinated and long-term borrowings | 972,171 | 1,429,577 | 1,338,059 | 129,030 | 123,442 | 970,786 | 306,396 | |
Total shareholders' equity | 6,158,808 | 5,982,117 | 5,827,081 | 5,651,592 | 5,589,361 | 5,906,501 | 5,353,705 | |
Common shareholders' equity | $ 5,991,815 | $ 5,815,124 | $ 5,660,088 | $ 5,484,599 | $ 5,422,368 | $ 5,739,508 | $ 5,186,712 | |
Nonperforming Assets: | ||||||||
Nonperforming loans and leases (NPL) (2) (3) | 248,553 | 249,822 | 231,243 | 235,952 | 264,692 | 248,553 | 264,692 | |
Other real estate owned and other assets | 11,845 | 16,250 | 15,599 | 8,452 | 5,754 | 11,845 | 5,754 | |
Nonperforming assets (NPA) | $ 260,398 | $ 266,072 | $ 246,842 | $ 244,404 | $ 270,446 | $ 260,398 | $ 270,446 | |
(1) | Denotes non-GAAP financial measure. Refer to related disclosure and reconciliation on pages 23 - 27. |
(2) | At December 31, 2025, |
(3) | At September 30, 2025, NPL does not include nonperforming loans held for sale of |
Table 2 | ||||||||
Quarter Ended | Year-to-date | |||||||
Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | ||
Financial Ratios and Other Data: | ||||||||
Return on average assets (2) | 1.10 % | 0.95 % | 1.09 % | 1.15 % | 1.12 % | 1.07 | 1.09 | |
Adjusted return on average assets (1)(2) | 1.22 | 1.13 | 1.14 | 1.15 | 1.11 | 1.16 | 1.08 | |
Return on average common shareholders' equity (2) | 9.56 | 8.70 | 9.21 | 9.68 | 9.56 | 9.28 | 9.91 | |
Adjusted return on average common shareholders' equity | 10.63 | 10.43 | 9.74 | 9.72 | 9.53 | 10.14 | 9.79 | |
Return on average tangible common equity (1)(2) | 13.23 | 12.13 | 12.41 | 13.15 | 13.06 | 12.73 | 13.79 | |
Adjusted return on average tangible common equity (1)(2) | 14.71 | 14.54 | 13.13 | 13.20 | 13.02 | 13.91 | 13.62 | |
Pre-tax pre-provision net revenue to total average assets (1)(2) | 1.62 | 1.44 | 1.65 | 1.63 | 1.55 | 1.58 | 1.56 | |
Adjusted pre-tax pre-provision net revenue to total average assets | 1.78 | 1.64 | 1.67 | 1.63 | 1.55 | 1.68 | 1.54 | |
Net interest margin-fully taxable equivalent | 3.55 | 3.46 | 3.40 | 3.46 | 3.38 | 3.47 | 3.30 | |
Net interest rate spread-fully taxable equivalent | 2.89 | 2.76 | 2.68 | 2.74 | 2.59 | 2.77 | 2.47 | |
Efficiency ratio fully tax equivalent (1) | 58.82 | 61.67 | 57.21 | 57.74 | 58.98 | 58.94 | 58.24 | |
Adjusted efficiency ratio fully tax equivalent (1) | 54.92 | 56.46 | 56.69 | 57.58 | 59.09 | 56.35 | 58.41 | |
Loan/deposit ratio | 84.38 % | 83.79 % | 87.58 % | 84.42 % | 83.32 % | 84.38 % | 83.32 % | |
Full time equivalent employees | 5,749 | 5,825 | 5,514 | 5,356 | 5,335 | 5,749 | 5,335 | |
Credit Quality Ratios: | ||||||||
Net charge-offs to average loans and leases (2) | 0.28 % | 0.26 % | 0.24 % | 0.27 % | 0.17 % | 0.26 % | 0.24 % | |
Provision for credit losses to average loans and leases (2) | 0.30 | 0.35 | 0.36 | 0.24 | 0.18 | 0.31 | 0.21 | |
ACL to loans and leases, net | 1.33 | 1.35 | 1.34 | 1.34 | 1.37 | 1.33 | 1.37 | |
ACL to NPL | 199.19 | 198.62 | 205.26 | 194.02 | 174.09 | 199.19 | 174.09 | |
NPL to loans and leases, net | 0.67 | 0.68 | 0.65 | 0.69 | 0.78 | 0.67 | 0.78 | |
NPA to total assets | 0.49 | 0.50 | 0.49 | 0.51 | 0.58 | 0.49 | 0.58 | |
Equity Ratios: | ||||||||
Total shareholders' equity to total assets | 11.66 % | 11.42 % | 11.74 % | 11.98 % | 11.85 % | 11.66 % | 11.85 % | |
Total common shareholders' equity to total assets | 11.35 | 11.10 | 11.41 | 11.63 | 11.49 | 11.35 | 11.49 | |
Tangible common shareholders' equity to tangible assets | 8.52 | 8.24 | 8.74 | 8.87 | 8.67 | 8.52 | 8.67 | |
Tangible common shareholders' equity, excluding AOCI, | 9.27 | 9.11 | 9.80 | 10.07 | 10.04 | 9.27 | 10.04 | |
Capital Adequacy (3): | ||||||||
Common Equity Tier 1 capital | 11.7 % | 11.5 % | 12.2 % | 12.4 % | 12.4 % | 11.7 % | 12.4 % | |
Tier 1 capital | 12.1 | 11.9 | 12.6 | 12.9 | 12.8 | 12.1 | 12.8 | |
Total capital | 13.3 | 13.1 | 13.8 | 14.1 | 14.0 | 13.3 | 14.0 | |
Tier 1 leverage capital | 9.7 | 9.2 | 10.3 | 10.6 | 10.4 | 9.7 | 10.4 | |
(1) | Denotes non-GAAP financial measure. Refer to related disclosure and reconciliation on pages 23 - 27. |
(2) | Annualized. |
(3) | Current quarter regulatory capital ratios are estimated. |
Table 3 | ||||||||
Quarter Ended | Year-to-date | |||||||
Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | ||
Common Share Data: | ||||||||
Diluted earnings per share | $ 0.76 | $ 0.67 | $ 0.69 | $ 0.70 | $ 0.70 | $ 2.83 | $ 2.77 | |
Adjusted earnings per share (1) | 0.85 | 0.81 | 0.73 | 0.71 | 0.70 | 3.10 | 2.74 | |
Cash dividends per share | 0.275 | 0.275 | 0.275 | 0.275 | 0.250 | 1.100 | 1.00 | |
Book value per share | 32.56 | 31.75 | 30.86 | 30.16 | 29.44 | 32.56 | 29.44 | |
Tangible book value per share (1) | 23.69 | 22.82 | 22.94 | 22.30 | 21.54 | 23.69 | 21.54 | |
Market value per share (last) | 42.84 | 37.54 | 31.98 | 30.36 | 34.45 | 42.84 | 34.45 | |
Market value per share (high) | 44.26 | 38.47 | 32.68 | 36.53 | 40.20 | 44.26 | 40.20 | |
Market value per share (low) | 34.81 | 31.76 | 25.22 | 28.90 | 30.21 | 25.22 | 24.99 | |
Market value per share (average) | 39.61 | 36.04 | 29.97 | 33.13 | 35.17 | 34.75 | 30.56 | |
Dividend payout ratio | 36.18 % | 41.04 % | 39.86 % | 39.29 % | 35.71 % | 38.87 % | 36.10 % | |
Adjusted dividend payout ratio (1) | 32.35 % | 33.95 % | 37.67 % | 38.73 % | 35.71 % | 35.48 % | 36.50 % | |
Total shares outstanding | 186,622,108 | 186,307,016 | 186,307,016 | 184,046,420 | 183,527,575 | 186,622,108 | 183,527,575 | |
Average shares outstanding - diluted | 189,506,284 | 189,053,254 | 187,642,873 | 186,121,979 | 186,038,243 | 188,091,060 | 185,592,759 | |
Yield/Rate: | ||||||||
(Taxable equivalent basis) | ||||||||
Loans, loans held for sale, and leases | 6.31 % | 6.37 % | 6.34 % | 6.33 % | 6.42 % | 6.34 % | 6.54 % | |
Loans, loans held for sale, and leases | 6.26 | 6.31 | 6.31 | 6.30 | 6.40 | 6.29 | 6.50 | |
Available for sale securities: | ||||||||
Taxable | 3.52 | 3.54 | 3.32 | 2.99 | 3.03 | 3.37 | 3.09 | |
Tax-exempt | 3.85 | 5.68 | 4.14 | 4.04 | 3.93 | 5.16 | 4.07 | |
Other investments | 4.05 | 4.78 | 4.41 | 4.42 | 4.77 | 4.46 | 5.33 | |
Total interest earning assets and revenue | 5.70 | 5.74 | 5.70 | 5.71 | 5.76 | 5.71 | 5.84 | |
Deposits | 2.15 | 2.25 | 2.30 | 2.35 | 2.44 | 2.26 | 2.49 | |
Interest bearing demand and money | 2.46 | 2.66 | 2.69 | 2.69 | 2.87 | 2.62 | 3.06 | |
Savings | 0.61 | 0.68 | 0.57 | 0.57 | 0.57 | 0.61 | 0.57 | |
Time | 3.84 | 3.92 | 3.98 | 4.10 | 4.28 | 3.96 | 4.42 | |
Total interest bearing deposits | 2.73 | 2.90 | 2.92 | 2.96 | 3.12 | 2.87 | 3.22 | |
Fed funds purchased, securities sold | 4.02 | 4.48 | 4.45 | 4.45 | 4.58 | 4.42 | 4.79 | |
Short-term FHLB borrowings | 4.19 | 4.36 | 4.31 | 4.43 | — | 4.28 | — | |
Short-term BTFP borrowings | — | — | — | — | 4.77 | — | 4.79 | |
Total interest bearing deposits and short- | 2.78 | 2.94 | 2.98 | 2.96 | 3.16 | 2.91 | 3.36 | |
Subordinated and long-term borrowings | 3.86 | 3.91 | 4.07 | 4.05 | 4.14 | 3.96 | 4.34 | |
Total interest bearing liabilities | 2.81 | 2.98 | 3.02 | 2.97 | 3.17 | 2.94 | 3.37 | |
Interest bearing liabilities to interest | 76.72 % | 76.62 % | 76.39 % | 75.70 % | 74.82 % | 76.38 % | 75.48 % | |
Net interest income tax equivalent | $ 809 | $ 2,068 | $ 637 | $ 630 | $ 648 | $ 4,144 | $ 2,623 | |
(1) | Denotes non-GAAP financial measure. Refer to related disclosure and reconciliation on pages 23 - 27. |
Table 4 | |||||
As of | |||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
ASSETS | |||||
Cash and due from banks | $ 778,722 | $ 839,841 | $ 710,679 | $ 578,513 | $ 624,884 |
Interest bearing deposits with other banks and Federal | 1,436,507 | 1,049,332 | 825,878 | 988,787 | 1,106,692 |
Available for sale securities, at fair value | 9,117,370 | 9,616,389 | 8,837,400 | 7,912,159 | 7,293,988 |
Loans and leases, net of unearned income | 37,246,384 | 36,801,836 | 35,465,181 | 34,051,610 | 33,741,755 |
Allowance for credit losses | 495,093 | 496,199 | 474,651 | 457,791 | 460,793 |
Net loans and leases | 36,751,291 | 36,305,637 | 34,990,530 | 33,593,819 | 33,280,962 |
Loans held for sale, at fair value | 267,281 | 261,680 | 272,059 | 220,441 | 244,192 |
Premises and equipment, net | 846,624 | 855,275 | 806,879 | 780,963 | 783,456 |
Goodwill | 1,514,244 | 1,515,771 | 1,387,990 | 1,366,923 | 1,366,923 |
Other intangible assets, net | 141,528 | 149,039 | 87,814 | 79,522 | 83,190 |
Bank-owned life insurance | 770,431 | 768,887 | 671,813 | 654,964 | 651,838 |
Other assets | 1,905,046 | 1,920,501 | 1,787,798 | 1,567,203 | 1,583,065 |
Total Assets | $ 53,529,044 | $ 53,282,352 | $ 50,378,840 | $ 47,743,294 | $ 47,019,190 |
LIABILITIES | |||||
Deposits: | |||||
Demand: Noninterest bearing | $ 9,429,598 | $ 9,036,907 | $ 9,154,050 | $ 8,558,412 | $ 8,591,805 |
Interest bearing | 21,129,189 | 20,518,436 | 18,936,579 | 19,221,356 | 19,345,114 |
Savings | 3,026,218 | 3,095,622 | 2,641,482 | 2,626,901 | 2,588,406 |
Time deposits | 10,554,274 | 11,270,491 | 9,761,407 | 9,929,059 | 9,970,876 |
Total deposits | 44,139,279 | 43,921,456 | 40,493,518 | 40,335,728 | 40,496,201 |
Securities sold under agreement to repurchase | 24,828 | 29,532 | 21,225 | 19,671 | 23,616 |
Other short-term borrowings | 1,225,000 | 925,000 | 1,575,000 | 235,000 | — |
Subordinated and long-term borrowings | 940,645 | 1,330,657 | 1,430,674 | 560,690 | 10,706 |
Other liabilities | 955,631 | 992,611 | 942,140 | 873,664 | 918,984 |
Total Liabilities | 47,285,383 | 47,199,256 | 44,462,557 | 42,024,753 | 41,449,507 |
SHAREHOLDERS' EQUITY | |||||
Preferred stock | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 |
Common stock | 466,555 | 465,768 | 465,768 | 460,116 | 458,819 |
Capital surplus | 2,814,628 | 2,813,356 | 2,805,171 | 2,736,799 | 2,742,913 |
Accumulated other comprehensive loss | (428,322) | (493,782) | (576,157) | (621,203) | (694,495) |
Retained earnings | 3,223,807 | 3,130,761 | 3,054,508 | 2,975,836 | 2,895,453 |
Total Shareholders' Equity | 6,243,661 | 6,083,096 | 5,916,283 | 5,718,541 | 5,569,683 |
Total Liabilities & Shareholders' Equity | $ 53,529,044 | $ 53,282,352 | $ 50,378,840 | $ 47,743,294 | $ 47,019,190 |
Table 5 | |||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
ASSETS | |||||
Cash and due from banks | $ 598,790 | $ 731,455 | $ 526,612 | $ 560,581 | $ 490,161 |
Interest bearing deposits with other banks and Federal | 1,192,650 | 1,845,618 | 1,017,815 | 1,275,153 | 1,698,300 |
Available for sale securities, at fair value | 9,435,849 | 10,171,253 | 8,814,463 | 7,302,172 | 7,636,683 |
Loans and leases, net of unearned income | 37,071,086 | 36,623,037 | 34,762,808 | 33,944,416 | 33,461,931 |
Allowance for credit losses | 497,030 | 481,059 | 467,521 | 465,332 | 465,971 |
Net loans and leases | 36,574,056 | 36,141,978 | 34,295,287 | 33,479,084 | 32,995,960 |
Loans held for sale, at fair value | 166,212 | 167,634 | 146,191 | 115,261 | 123,211 |
Premises and equipment, net | 851,439 | 853,598 | 793,793 | 785,194 | 796,394 |
Goodwill | 1,515,659 | 1,515,771 | 1,379,076 | 1,366,923 | 1,366,923 |
Other intangible assets, net | 145,793 | 130,434 | 81,845 | 81,527 | 85,323 |
Bank-owned life insurance | 769,585 | 767,234 | 662,909 | 652,689 | 651,166 |
Other assets | 1,826,591 | 2,027,999 | 1,638,705 | 1,516,847 | 1,419,417 |
Total Assets | $ 53,076,624 | $ 54,352,974 | $ 49,356,696 | $ 47,135,431 | $ 47,263,538 |
LIABILITIES | |||||
Deposits: | |||||
Demand: Noninterest bearing | $ 9,283,298 | $ 10,040,670 | $ 8,494,542 | $ 8,339,414 | $ 8,676,765 |
Interest bearing | 20,592,043 | 20,264,338 | 18,799,895 | 19,428,376 | 18,845,689 |
Savings | 3,049,459 | 3,143,880 | 2,646,190 | 2,607,366 | 2,573,961 |
Time deposits | 10,767,286 | 11,410,274 | 9,956,973 | 9,978,136 | 9,646,809 |
Total deposits | 43,692,086 | 44,859,162 | 39,897,600 | 40,353,292 | 39,743,224 |
Securities sold under agreement to repurchase | 29,937 | 24,193 | 18,499 | 22,956 | 18,053 |
Other short-term borrowings | 1,309,783 | 1,122,185 | 1,419,615 | 108,389 | 905,815 |
Subordinated and long-term borrowings | 972,171 | 1,429,577 | 1,338,059 | 129,030 | 123,442 |
Other liabilities | 913,839 | 935,740 | 855,842 | 870,172 | 883,643 |
Total Liabilities | 46,917,816 | 48,370,857 | 43,529,615 | 41,483,839 | 41,674,177 |
SHAREHOLDERS' EQUITY | |||||
Preferred stock | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 |
Common stock | 465,776 | 465,768 | 463,937 | 458,830 | 457,798 |
Capital surplus | 2,816,087 | 2,807,539 | 2,779,736 | 2,744,442 | 2,735,323 |
Accumulated other comprehensive loss | (474,594) | (565,609) | (616,527) | (663,883) | (634,307) |
Retained earnings | 3,184,546 | 3,107,426 | 3,032,942 | 2,945,210 | 2,863,554 |
Total Shareholders' Equity | 6,158,808 | 5,982,117 | 5,827,081 | 5,651,592 | 5,589,361 |
Total Liabilities & Shareholders' Equity | $ 53,076,624 | $ 54,352,974 | $ 49,356,696 | $ 47,135,431 | $ 47,263,538 |
Table 6 | ||||||||
Quarter Ended | Year-to-date | |||||||
(Dollars in thousands, except per share data) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
INTEREST REVENUE: | ||||||||
Loans and leases | $ 589,254 | $ 588,570 | $ 549,691 | $ 530,050 | $ 540,147 | $ 2,257,565 | $ 2,164,633 | |
Available for sale securities: | ||||||||
Taxable | 83,056 | 86,144 | 72,355 | 53,232 | 57,476 | 294,787 | 243,466 | |
Tax-exempt | 624 | 5,952 | 634 | 629 | 635 | 7,839 | 2,598 | |
Loans held for sale | 1,889 | 1,758 | 1,736 | 1,449 | 1,694 | 6,832 | 6,161 | |
Short-term investments | 12,165 | 22,219 | 11,183 | 13,897 | 20,369 | 59,464 | 130,499 | |
Total interest revenue | 686,988 | 704,643 | 635,599 | 599,257 | 620,321 | 2,626,487 | 2,547,357 | |
INTEREST EXPENSE: | ||||||||
Interest bearing demand deposits and money | 127,480 | 136,105 | 125,874 | 128,831 | 135,965 | 518,290 | 573,826 | |
Savings | 4,695 | 5,378 | 3,747 | 3,644 | 3,684 | 17,464 | 14,922 | |
Time deposits | 104,293 | 112,720 | 98,721 | 100,900 | 103,785 | 416,634 | 368,572 | |
Federal funds purchased and securities sold under | 394 | 818 | 2,939 | 1,124 | 293 | 5,275 | 4,101 | |
Short-term borrowings | 13,737 | 11,807 | 12,594 | 317 | 10,779 | 38,455 | 136,434 | |
Subordinated and long-term borrowings | 9,466 | 14,088 | 13,584 | 1,289 | 1,284 | 38,427 | 13,287 | |
Total interest expense | 260,065 | 280,916 | 257,459 | 236,105 | 255,790 | 1,034,545 | 1,111,142 | |
Net interest revenue | 426,923 | 423,727 | 378,140 | 363,152 | 364,531 | 1,591,942 | 1,436,215 | |
Provision for credit losses | 28,000 | 32,000 | 31,000 | 20,000 | 15,000 | 111,000 | 71,000 | |
Net interest revenue, after provision for credit | 398,923 | 391,727 | 347,140 | 343,152 | 349,531 | 1,480,942 | 1,365,215 | |
NONINTEREST REVENUE: | ||||||||
Wealth management | 25,390 | 24,515 | 25,298 | 23,279 | 23,973 | 98,482 | 94,922 | |
Deposit service charges | 19,149 | 19,047 | 18,061 | 17,736 | 18,694 | 73,993 | 73,497 | |
Credit card, debit card and merchant fees | 13,702 | 13,484 | 12,972 | 11,989 | 12,664 | 52,147 | 50,245 | |
Mortgage banking | 6,133 | 4,469 | 8,711 | 6,638 | 3,554 | 25,951 | 17,303 | |
Security gains (losses), net | 2 | 4,311 | — | (9) | (3) | 4,304 | (2,962) | |
Other noninterest income | 37,112 | 27,652 | 33,139 | 25,754 | 27,283 | 123,657 | 123,505 | |
Total noninterest revenue | 101,488 | 93,478 | 98,181 | 85,387 | 86,165 | 378,534 | 356,510 | |
NONINTEREST EXPENSE: | ||||||||
Salaries and employee benefits | 184,868 | 173,485 | 157,340 | 152,972 | 152,381 | 668,665 | 609,307 | |
Occupancy and equipment | 29,986 | 31,892 | 30,039 | 28,477 | 27,275 | 120,394 | 114,175 | |
Data processing and software | 33,657 | 36,120 | 30,701 | 27,132 | 33,226 | 127,610 | 121,884 | |
Deposit insurance assessments | 6,410 | 10,037 | 8,571 | 8,643 | 8,284 | 33,661 | 39,922 | |
Amortization of intangibles | 7,511 | 7,539 | 4,046 | 3,668 | 3,904 | 22,764 | 15,902 | |
Merger expense | 5,831 | 19,789 | 2,179 | 315 | — | 28,114 | — | |
Other noninterest expense | 43,049 | 41,384 | 39,987 | 38,142 | 41,116 | 162,562 | 144,338 | |
Total noninterest expense | 311,312 | 320,246 | 272,863 | 259,349 | 266,186 | 1,163,770 | 1,045,528 | |
Income before income taxes | 189,099 | 164,959 | 172,458 | 169,190 | 169,510 | 695,706 | 676,197 | |
Income tax expense | 42,351 | 35,110 | 37,813 | 35,968 | 36,795 | 151,242 | 152,593 | |
Net income | 146,748 | 129,849 | 134,645 | 133,222 | 132,715 | 544,464 | 523,604 | |
Less: Preferred dividends | 2,372 | 2,372 | 4,744 | 2,372 | 2,372 | 11,860 | 9,488 | |
Net income available to common shareholders | $ 144,376 | $ 127,477 | $ 129,901 | $ 130,850 | $ 130,343 | $ 532,604 | $ 514,116 | |
Diluted earnings per common share | $ 0.76 | $ 0.67 | $ 0.69 | $ 0.70 | $ 0.70 | $ 2.83 | $ 2.77 | |
Table 7 | |||||
Quarter Ended | |||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
LOAN AND LEASE PORTFOLIO: | |||||
Commercial and industrial | |||||
Non-real estate | $ 9,251,301 | $ 9,239,690 | $ 9,049,094 | $ 8,688,653 | $ 8,670,529 |
Owner occupied | 5,345,089 | 5,291,566 | 4,762,408 | 4,667,477 | 4,665,015 |
Total commercial and industrial | 14,596,390 | 14,531,256 | 13,811,502 | 13,356,130 | 13,335,544 |
Commercial real estate | |||||
Construction, acquisition and development | 3,431,736 | 3,338,413 | 3,464,124 | 3,723,408 | 3,909,184 |
Income producing | 7,119,072 | 7,071,911 | 7,025,539 | 6,268,456 | 6,015,773 |
Total commercial real estate | 10,550,808 | 10,410,324 | 10,489,663 | 9,991,864 | 9,924,957 |
Consumer | |||||
Residential mortgages | 11,851,542 | 11,604,742 | 10,951,618 | 10,498,320 | 10,267,883 |
Other consumer | 247,644 | 255,514 | 212,398 | 205,296 | 213,371 |
Total consumer | 12,099,186 | 11,860,256 | 11,164,016 | 10,703,616 | 10,481,254 |
Total loans and leases, net of unearned income | $ 37,246,384 | $ 36,801,836 | $ 35,465,181 | $ 34,051,610 | $ 33,741,755 |
NONPERFORMING ASSETS | |||||
Nonperforming Loans and Leases | |||||
Commercial and industrial | |||||
Non-real estate | $ 87,942 | $ 83,090 | $ 123,960 | $ 118,078 | $ 145,115 |
Owner occupied | 23,705 | 20,067 | 18,158 | 18,988 | 16,904 |
Total commercial and industrial | 111,647 | 103,157 | 142,118 | 137,066 | 162,019 |
Commercial real estate | |||||
Construction, acquisition and development | 1,909 | 2,099 | 9,307 | 8,768 | 8,600 |
Income producing | 51,743 | 50,595 | 4,379 | 8,021 | 18,542 |
Total commercial real estate | 53,652 | 52,694 | 13,686 | 16,789 | 27,142 |
Consumer | |||||
Residential mortgages | 82,995 | 93,608 | 75,076 | 81,803 | 75,287 |
Other consumer | 259 | 363 | 363 | 294 | 244 |
Total consumer | 83,254 | 93,971 | 75,439 | 82,097 | 75,531 |
Total nonperforming loans and leases (1) | $ 248,553 | $ 249,822 | $ 231,243 | $ 235,952 | $ 264,692 |
Other real estate owned and repossessed assets | 11,845 | 16,250 | 15,599 | 8,452 | 5,754 |
Total nonperforming assets | $ 260,398 | $ 266,072 | $ 246,842 | $ 244,404 | $ 270,446 |
Government guaranteed portion of nonaccrual loans and | $ 66,219 | $ 45,401 | $ 94,046 | $ 84,339 | $ 89,906 |
Loans and leases 90+ days past due, still accruing | $ 29,996 | $ 42,598 | $ 5,208 | $ 8,832 | $ 13,126 |
(1) | At September 30, 2025, NPL does not include nonperforming loans held for sale of |
Table 8 | |||||
Quarter Ended | |||||
(Dollars in thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
ALLOWANCE FOR CREDIT LOSSES: | |||||
Balance, beginning of period | $ 496,199 | $ 474,651 | $ 457,791 | $ 460,793 | $ 460,859 |
Charge-offs: | |||||
Commercial and industrial | (26,426) | (22,324) | (18,147) | (21,284) | (15,116) |
Commercial real estate | (117) | (391) | (3,740) | (1,382) | (167) |
Consumer | (3,401) | (3,653) | (3,438) | (3,062) | (2,679) |
Total loans charged-off | (29,944) | (26,368) | (25,325) | (25,728) | (17,962) |
Recoveries: | |||||
Commercial and industrial | 1,359 | 1,812 | 3,191 | 1,822 | 2,613 |
Commercial real estate | 1,721 | 129 | 110 | 83 | 549 |
Consumer | 758 | 826 | 809 | 821 | 734 |
Total recoveries | 3,838 | 2,767 | 4,110 | 2,726 | 3,896 |
Net charge-offs | (26,106) | (23,601) | (21,215) | (23,002) | (14,066) |
Initial allowance on loans purchased with credit | — | 15,149 | 8,075 | — | — |
Provision: | |||||
Loans and leases acquired during the quarter | — | 5,519 | 4,152 | — | — |
Provision for credit losses related to loans and leases | 25,000 | 24,481 | 25,848 | 20,000 | 14,000 |
Total provision for loans and leases | 25,000 | 30,000 | 30,000 | 20,000 | 14,000 |
Balance, end of period | $ 495,093 | $ 496,199 | $ 474,651 | $ 457,791 | $ 460,793 |
Average loans and leases, net of unearned income, for | |||||
Ratio: Net charge-offs to average loans and leases (2) | 0.28 % | 0.26 % | 0.24 % | 0.27 % | 0.17 % |
RESERVE FOR UNFUNDED COMMITMENTS (1) | |||||
Balance, beginning of period | $ 11,551 | $ 9,551 | $ 8,551 | $ 8,551 | $ 7,551 |
Provision for credit losses for unfunded | 3,000 | 2,000 | 1,000 | — | 1,000 |
Balance, end of period | $ 14,551 | $ 11,551 | $ 9,551 | $ 8,551 | $ 8,551 |
(1) | The Reserve for Unfunded Commitments is classified in other liabilities on the consolidated balance sheets. |
(2) | Annualized. |
Table 9 | |||||||
December 31, 2025 | |||||||
(In thousands) | Pass | Special | Substandard | Doubtful | Impaired | Purchased | Total |
LOAN AND LEASE PORTFOLIO: | |||||||
Commercial and industrial | |||||||
Non-real estate | $ 8,777,313 | $ 132,936 | $ 305,168 | $ 7,999 | $ 24,623 | $ 3,262 | $ 9,251,301 |
Owner occupied | 5,235,166 | 33,768 | 71,301 | — | 4,854 | — | 5,345,089 |
Total commercial and industrial | 14,012,479 | 166,704 | 376,469 | 7,999 | 29,477 | 3,262 | 14,596,390 |
Commercial real estate | |||||||
Construction, acquisition and development | 3,420,866 | 2,588 | 8,216 | — | 66 | — | 3,431,736 |
Income producing | 6,799,446 | 176,567 | 142,396 | — | 663 | — | 7,119,072 |
Total commercial real estate | 10,220,312 | 179,155 | 150,612 | — | 729 | — | 10,550,808 |
Consumer | |||||||
Residential mortgages | 11,719,427 | 10,594 | 120,003 | — | 174 | 1,344 | 11,851,542 |
Other consumer | 247,017 | — | 627 | — | — | — | 247,644 |
Total consumer | 11,966,444 | 10,594 | 120,630 | — | 174 | 1,344 | 12,099,186 |
Total loans and leases, net of unearned | $ 356,453 | $ 647,711 | $ 7,999 | $ 30,380 | $ 4,606 | $ 37,246,384 | |
September 30, 2025 | |||||||
(In thousands) | Pass | Special | Substandard | Doubtful | Impaired | Purchased | Total |
LOAN AND LEASE PORTFOLIO: | |||||||
Commercial and industrial | |||||||
Non-real estate | $ 154,131 | $ 296,848 | $ 8,183 | $ 31,373 | $ 15,257 | $ 9,239,690 | |
Owner occupied | 5,217,614 | 15,251 | 53,587 | — | 4,641 | 473 | 5,291,566 |
Total commercial and industrial | 13,951,512 | 169,382 | 350,435 | 8,183 | 36,014 | 15,730 | 14,531,256 |
Commercial real estate | |||||||
Construction, acquisition and development | 3,307,750 | 27,265 | 3,332 | — | 66 | — | 3,338,413 |
Income producing | 6,802,210 | 98,974 | 169,090 | — | 862 | 775 | 7,071,911 |
Total commercial real estate | 10,109,960 | 126,239 | 172,422 | — | 928 | 775 | 10,410,324 |
Consumer | |||||||
Residential mortgages | 11,486,319 | 9,167 | 105,076 | — | 2,836 | 1,344 | 11,604,742 |
Other consumer | 254,917 | — | 597 | — | — | — | 255,514 |
Total consumer | 11,741,236 | 9,167 | 105,673 | — | 2,836 | 1,344 | 11,860,256 |
Total loans and leases, net of unearned | $ 35,802,708 | $ 304,788 | $ 628,530 | $ 8,183 | $ 39,778 | $ 17,849 | $ 36,801,836 |
Table 10 | |||||||||||
December 31, 2025 | |||||||||||
(Dollars in thousands) | Other | Total | |||||||||
LOAN AND LEASE PORTFOLIO: | |||||||||||
Commercial and industrial | |||||||||||
Non-real estate | $ 432,703 | $ 165,367 | $ 531,926 | $ 511,189 | $ 376,523 | $ 594,756 | $ 70,652 | $ 266,456 | $ 3,746,467 | $ 2,555,262 | $ 9,251,301 |
Owner occupied | 330,128 | 262,699 | 330,785 | 470,900 | 283,022 | 598,819 | 100,156 | 159,629 | 2,255,122 | 553,829 | 5,345,089 |
Total commercial and industrial | 762,831 | 428,066 | 862,711 | 982,089 | 659,545 | 1,193,575 | 170,808 | 426,085 | 6,001,589 | 3,109,091 | 14,596,390 |
Commercial real estate | |||||||||||
Construction, acquisition and development | 193,334 | 82,374 | 162,162 | 350,191 | 71,359 | 185,536 | 45,021 | 154,669 | 1,874,000 | 313,090 | 3,431,736 |
Income producing | 474,315 | 253,003 | 708,422 | 953,837 | 235,724 | 389,732 | 249,754 | 310,855 | 2,506,003 | 1,037,427 | 7,119,072 |
Total commercial real estate | 667,649 | 335,377 | 870,584 | 1,304,028 | 307,083 | 575,268 | 294,775 | 465,524 | 4,380,003 | 1,350,517 | 10,550,808 |
Consumer | |||||||||||
Residential mortgages | 1,371,405 | 465,851 | 727,535 | 549,655 | 504,205 | 1,287,201 | 236,224 | 935,711 | 5,492,128 | 281,627 | 11,851,542 |
Other consumer | 27,406 | 17,769 | 4,447 | 8,817 | 10,431 | 82,113 | 1,753 | 16,720 | 72,525 | 5,663 | 247,644 |
Total consumer | 1,398,811 | 483,620 | 731,982 | 558,472 | 514,636 | 1,369,314 | 237,977 | 952,431 | 5,564,653 | 287,290 | 12,099,186 |
Total loans and leases, net of | $ 1,247,063 | $ 2,465,277 | $ 2,844,589 | $ 1,481,264 | $ 3,138,157 | $ 703,560 | $ 1,844,040 | $ 15,946,245 | $ 4,746,898 | ||
Loan (decline) growth, excluding loans | $ (2,982) | $ (3,139) | $ 3,461 | $ 28,372 | $ 4,668 | $ 33,897 | $ 35,316 | $ (39,145) | $ 221,632 | $ 162,468 | $ 444,548 |
Loan (decline) growth, excluding loans | (0.42) % | (1.00) % | 0.56 % | 4.00 % | 1.25 % | 4.33 % | 20.97 % | (8.25) % | 5.59 % | 14.06 % | 4.79 % |
September 30, 2025 | |||||||||||
(Dollars in thousands) | Other | Total | |||||||||
LOAN AND LEASE PORTFOLIO: | |||||||||||
Commercial and industrial | |||||||||||
Non-real estate | $ 462,300 | $ 175,539 | $ 550,774 | $ 478,906 | $ 371,130 | $ 582,184 | $ 73,942 | $ 311,110 | $ 3,815,423 | $ 2,418,382 | $ 9,239,690 |
Owner occupied | 321,662 | 257,437 | 332,609 | 456,553 | 296,228 | 589,168 | 99,740 | 161,689 | 2,229,387 | 547,093 | 5,291,566 |
Total commercial and industrial | 783,962 | 432,976 | 883,383 | 935,459 | 667,358 | 1,171,352 | 173,682 | 472,799 | 6,044,810 | 2,965,475 | 14,531,256 |
Commercial real estate | |||||||||||
Construction, acquisition and development | 212,199 | 74,828 | 161,397 | 343,712 | 63,750 | 173,564 | 40,826 | 145,668 | 1,689,811 | 432,658 | 3,338,413 |
Income producing | 450,073 | 266,511 | 678,157 | 992,713 | 231,125 | 406,276 | 222,229 | 341,344 | 2,566,690 | 916,793 | 7,071,911 |
Total commercial real estate | 662,272 | 341,339 | 839,554 | 1,336,425 | 294,875 | 579,840 | 263,055 | 487,012 | 4,256,501 | 1,349,451 | 10,410,324 |
Consumer | |||||||||||
Residential mortgages | 1,357,455 | 457,332 | 733,156 | 535,352 | 504,138 | 1,270,904 | 230,107 | 906,977 | 5,345,855 | 263,466 | 11,604,742 |
Other consumer | 28,584 | 18,555 | 5,723 | 8,981 | 10,225 | 82,164 | 1,400 | 16,397 | 77,447 | 6,038 | 255,514 |
Total consumer | 1,386,039 | 475,887 | 738,879 | 544,333 | 514,363 | 1,353,068 | 231,507 | 923,374 | 5,423,302 | 269,504 | 11,860,256 |
Total loans and leases, net of | $ 2,832,273 | $ 1,250,202 | $ 2,461,816 | $ 2,816,217 | $ 1,476,596 | $ 3,104,260 | $ 668,244 | $ 1,883,185 | $ 15,724,613 | $ 4,584,430 | |
Table 11 | ||||||||
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
NONINTEREST REVENUE: | ||||||||
Trust and asset management income | $ 12,108 | $ 11,948 | $ 13,227 | $ 11,823 | $ 12,485 | $ 49,106 | $ 48,507 | |
Investment advisory fees | 9,584 | 9,314 | 8,970 | 8,454 | 8,502 | 36,322 | 33,660 | |
Brokerage and annuity fees | 3,698 | 3,253 | 3,101 | 3,002 | 2,986 | 13,054 | 12,755 | |
Deposit service charges | 19,149 | 19,047 | 18,061 | 17,736 | 18,694 | 73,993 | 73,497 | |
Credit card, debit card and merchant fees | 13,702 | 13,484 | 12,972 | 11,989 | 12,664 | 52,147 | 50,245 | |
Mortgage banking excl. MSR and MSR | 10,365 | 9,208 | 10,734 | 9,743 | 6,293 | 40,050 | 33,455 | |
MSR and MSR hedge market value | (4,232) | (4,739) | (2,023) | (3,105) | (2,739) | (14,099) | (16,152) | |
Security gains (losses), net | 2 | 4,311 | — | (9) | (3) | 4,304 | (2,962) | |
Bank-owned life insurance | 6,633 | 5,093 | 6,812 | 5,202 | 5,046 | 23,741 | 17,716 | |
Other miscellaneous income | 30,479 | 22,559 | 26,327 | 20,552 | 22,237 | 99,916 | 105,789 | |
Total noninterest revenue | $ 101,488 | $ 93,478 | $ 98,181 | $ 85,387 | $ 86,165 | $ 378,534 | $ 356,510 | |
NONINTEREST EXPENSE: | ||||||||
Salaries and employee benefits | $ 184,868 | $ 173,485 | $ 157,340 | $ 152,972 | $ 152,381 | $ 668,665 | $ 609,307 | |
Occupancy and equipment | 29,986 | 31,892 | 30,039 | 28,477 | 27,275 | 120,394 | 114,175 | |
Data processing and software | 33,657 | 36,120 | 30,701 | 27,132 | 33,226 | 127,610 | 121,884 | |
Deposit insurance assessments | 6,410 | 10,037 | 8,571 | 8,643 | 8,284 | 33,661 | 39,922 | |
Amortization of intangibles | 7,511 | 7,539 | 4,046 | 3,668 | 3,904 | 22,764 | 15,902 | |
Merger expense | 5,831 | 19,789 | 2,179 | 315 | — | 28,114 | — | |
Advertising and public relations | 6,386 | 6,939 | 7,304 | 4,157 | 5,870 | 24,786 | 22,112 | |
Foreclosed property expense | 1,306 | 1,294 | 757 | 864 | 621 | 4,221 | 1,891 | |
Telecommunications | 1,447 | 1,520 | 1,330 | 1,512 | 1,359 | 5,809 | 5,857 | |
Travel and entertainment | 4,520 | 3,004 | 2,829 | 2,436 | 2,618 | 12,790 | 10,015 | |
Professional, consulting and outsourcing | 3,886 | 3,025 | 4,043 | 4,733 | 4,540 | 15,686 | 16,124 | |
Legal | 3,774 | 4,463 | 8,111 | 3,559 | 4,176 | 19,907 | 12,279 | |
Postage and shipping | 3,009 | 2,026 | 1,797 | 1,773 | 1,624 | 8,606 | 7,128 | |
Other miscellaneous expense | 18,721 | 19,113 | 13,816 | 19,108 | 20,308 | 70,757 | 68,932 | |
Total noninterest expense | $ 311,312 | $ 320,246 | $ 272,863 | $ 259,349 | $ 266,186 | $ 1,163,770 | $ 1,045,528 | |
Table 12 | |||||||||||
Quarter Ended | |||||||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | |||||||||
(Dollars in thousands) | Average Balance | Income/ | Yield/ Rate | Average Balance | Income/ | Yield/ Rate | Average Balance | Income/ | Yield/ Rate | ||
ASSETS | |||||||||||
Interest-earning assets: | |||||||||||
Loans and leases, excluding | $ 585,286 | 6.26 % | $ 36,623,037 | $ 583,537 | 6.32 % | $ 538,204 | 6.40 % | ||||
Accretion income on acquired | 4,611 | 0.05 | 5,519 | 0.06 | 2,422 | 0.03 | |||||
Loans held for sale | 166,212 | 1,889 | 4.51 | 167,634 | 1,758 | 4.16 | 123,211 | 1,694 | 5.47 | ||
Investment securities | |||||||||||
Taxable | 9,354,438 | 83,056 | 3.52 | 9,644,752 | 86,144 | 3.54 | 7,555,265 | 57,476 | 3.03 | ||
Tax-exempt | 81,411 | 790 | 3.85 | 526,501 | 7,534 | 5.68 | 81,418 | 804 | 3.93 | ||
Total investment securities | 9,435,849 | 83,846 | 3.53 | 10,171,253 | 93,678 | 3.65 | 7,636,683 | 58,280 | 3.04 | ||
Other investments | 1,192,650 | 12,165 | 4.05 | 1,845,618 | 22,219 | 4.78 | 1,698,300 | 20,369 | 4.77 | ||
Total interest-earning assets | 47,865,797 | 687,797 | 5.70 % | 48,807,542 | 706,711 | 5.74 % | 42,920,125 | 620,969 | 5.76 % | ||
Other assets | 5,707,857 | 6,026,491 | 4,809,384 | ||||||||
Allowance for credit losses | 497,030 | 481,059 | 465,971 | ||||||||
Total assets | $ 54,352,974 | ||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
Interest-bearing liabilities: | |||||||||||
Interest bearing demand and | $ 127,480 | 2.46 % | $ 20,264,338 | $ 136,105 | 2.66 % | $ 135,965 | 2.87 % | ||||
Savings deposits | 3,049,459 | 4,695 | 0.61 | 3,143,880 | 5,378 | 0.68 | 2,573,961 | 3,684 | 0.57 | ||
Time deposits | 10,767,286 | 104,293 | 3.84 | 11,410,274 | 112,720 | 3.92 | 9,646,809 | 103,785 | 4.28 | ||
Total interest-bearing deposits | 34,408,788 | 236,468 | 2.73 | 34,818,492 | 254,203 | 2.90 | 31,066,459 | 243,434 | 3.12 | ||
Fed funds purchased, securities | 38,850 | 394 | 4.02 | 72,454 | 818 | 4.48 | 26,042 | 300 | 4.58 | ||
Short-term FHLB borrowings | 1,300,870 | 13,737 | 4.19 | 1,073,924 | 11,807 | 4.36 | — | — | — | ||
Short-term BTFP borrowings | — | — | — | — | — | — | 897,826 | 10,772 | 4.77 | ||
Subordinated and long-term | 972,171 | 9,466 | 3.86 | 1,429,577 | 14,088 | 3.91 | 123,442 | 1,284 | 4.14 | ||
Total interest-bearing | 36,720,679 | 260,065 | 2.81 % | 37,394,447 | 280,916 | 2.98 % | 32,113,769 | 255,790 | 3.17 % | ||
Noninterest-bearing liabilities: | |||||||||||
Demand deposits | 9,283,298 | 10,040,670 | 8,676,765 | ||||||||
Other liabilities | 913,839 | 935,740 | 883,643 | ||||||||
Total liabilities | 46,917,816 | 48,370,857 | 41,674,177 | ||||||||
Shareholders' equity | 6,158,808 | 5,982,117 | 5,589,361 | ||||||||
Total liabilities and | $ 54,352,974 | ||||||||||
Net interest income/net interest | 427,732 | 2.89 % | 425,795 | 2.76 % | 365,179 | 2.59 % | |||||
Net yield on earning assets/net | 3.55 % | 3.46 % | 3.38 % | ||||||||
Taxable equivalent adjustment: | |||||||||||
Loans and investment securities | (809) | (2,068) | (648) | ||||||||
Net interest revenue | $ 426,923 | $ 423,727 | $ 364,531 | ||||||||
Table 12 | |||||||
Year-To-Date | |||||||
December 31, 2025 | December 31, 2024 | ||||||
(Dollars in thousands) | Average Balance | Income/ | Yield/ Rate | Average Balance | Income/ | Yield/ Rate | |
ASSETS | |||||||
Interest-earning assets: | |||||||
Loans and leases, excluding accretion | $ 35,611,705 | $ 2,244,288 | 6.30 % | $ 33,107,659 | $ 2,154,654 | 6.50 % | |
Accretion income on acquired loans | 15,337 | 0.04 | 11,911 | 0.04 | |||
Loans held for sale | 149,016 | 6,832 | 4.58 | 111,156 | 6,161 | 5.54 | |
Investment securities | |||||||
Taxable | 8,747,857 | 294,787 | 3.37 | 7,881,989 | 243,466 | 3.09 | |
Tax-exempt | 192,321 | 9,923 | 5.16 | 80,880 | 3,289 | 4.07 | |
Total investment securities | 8,940,178 | 304,710 | 3.41 | 7,962,869 | 246,755 | 3.10 | |
Other investments | 1,333,988 | 59,464 | 4.46 | 2,450,623 | 130,499 | 5.33 | |
Total interest-earning assets | 46,034,887 | 2,630,631 | 5.71 % | 43,632,307 | 2,549,980 | 5.84 % | |
Other assets | 5,448,893 | 4,812,184 | |||||
Allowance for credit losses | 477,832 | 471,212 | |||||
Total assets | $ 51,005,948 | $ 47,973,279 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Interest-bearing liabilities: | |||||||
Interest bearing demand and money market | $ 19,775,702 | 518,290 | 2.62 % | $ 18,739,210 | $ 573,826 | 3.06 % | |
Savings deposits | 2,863,708 | 17,464 | 0.61 | 2,626,539 | 14,922 | 0.57 | |
Time deposits | 10,532,746 | 416,634 | 3.96 | 8,330,176 | 368,572 | 4.42 | |
Total interest-bearing deposits | 33,172,156 | 952,388 | 2.87 | 29,695,925 | 957,320 | 3.22 | |
Fed funds purchased, securities sold under | 119,560 | 5,283 | 4.42 | 86,171 | 4,131 | 4.79 | |
Short-term FHLB borrowings | 898,003 | 38,447 | 4.28 | — | — | — | |
Short-term BTFP borrowings | — | — | — | 2,845,902 | 136,404 | 4.79 | |
Subordinated and long-term borrowings | 970,786 | 38,427 | 3.96 | 306,396 | 13,287 | 4.34 | |
Total interest-bearing liabilities | 35,160,505 | 1,034,545 | 2.94 % | 32,934,394 | 1,111,142 | 3.37 % | |
Noninterest-bearing liabilities: | |||||||
Demand deposits | 9,044,810 | 8,780,004 | |||||
Other liabilities | 894,132 | 905,176 | |||||
Total liabilities | 45,099,447 | 42,619,574 | |||||
Shareholders' equity | 5,906,501 | 5,353,705 | |||||
Total liabilities and shareholders' equity | $ 51,005,948 | $ 47,973,279 | |||||
Net interest income/net interest spread | 1,596,086 | 2.77 % | 1,438,838 | 2.47 % | |||
Net yield on earning assets/net interest margin | 3.47 % | 3.30 % | |||||
Taxable equivalent adjustment: | |||||||
Loans and investment securities | (4,144) | (2,623) | |||||
Net interest revenue | $ 1,591,942 | $ 1,436,215 | |||||
Table 13 | |||||
Quarter Ended | |||||
(Dollars in thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
MORTGAGE SERVICING RIGHTS ("MSR"): | |||||
Fair value, beginning of period | $ 110,495 | $ 111,624 | $ 110,969 | $ 114,594 | $ 104,891 |
Originations of servicing assets | 3,536 | 3,844 | 3,732 | 2,796 | 4,227 |
Changes in fair value: | |||||
Due to changes in valuation inputs or assumptions(1) | 456 | (1,254) | (2,468) | (4,447) | 9,193 |
Other changes in fair value(2) | (4,163) | (3,719) | (609) | (1,974) | (3,717) |
Fair value, end of period | $ 110,324 | $ 110,495 | $ 111,624 | $ 110,969 | $ 114,594 |
MORTGAGE BANKING REVENUE: | |||||
Origination | $ 4,146 | $ 2,753 | $ 4,362 | $ 3,402 | $ 332 |
Servicing | 6,219 | 6,455 | 6,372 | 6,341 | 5,961 |
Total mortgage banking revenue excluding MSR | 10,365 | 9,208 | 10,734 | 9,743 | 6,293 |
Due to changes in valuation inputs or assumptions(1) | 456 | (1,254) | (2,468) | (4,447) | 9,193 |
Other changes in fair value(2) | (4,163) | (3,719) | (609) | (1,974) | (3,717) |
Market value adjustment on MSR Hedge | (525) | 234 | 1,054 | 3,316 | (8,215) |
Total mortgage banking revenue | $ 6,133 | $ 4,469 | $ 8,711 | $ 6,638 | $ 3,554 |
Mortgage loans serviced | $ 8,433,488 | $ 8,216,970 | $ 8,111,379 | ||
MSR/mortgage loans serviced | 1.31 % | 1.32 % | 1.36 % | 1.37 % | 1.42 % |
(1) | Primarily reflects changes in prepayment speeds and discount rate assumptions which are updated based on market interest rates. |
(2) | Primarily reflects changes due to realized cash flows. |
Quarter Ended | |||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
AVAILABLE FOR SALE SECURITIES, at fair value | |||||
Obligations of | $ 246,535 | $ 254,678 | $ 266,905 | $ 274,285 | $ 281,231 |
Mortgage-backed securities issued or guaranteed by | |||||
Residential pass-through: | |||||
Guaranteed by GNMA | 61,815 | 63,756 | 64,464 | 66,149 | 66,581 |
Issued by FNMA and FHLMC | 4,756,051 | 4,863,136 | 4,166,316 | 4,024,678 | 3,965,556 |
Other residential mortgage-backed securities | 2,388,778 | 2,742,699 | 2,389,062 | 1,564,928 | 934,721 |
Commercial mortgage-backed securities | 1,443,183 | 1,466,878 | 1,455,638 | 1,486,525 | 1,549,641 |
Total MBS | 8,649,827 | 9,136,469 | 8,075,480 | 7,142,280 | 6,516,499 |
Obligations of states and political subdivisions | 124,058 | 125,478 | 131,335 | 129,822 | 132,069 |
Other domestic debt securities | 26,891 | 29,703 | 45,999 | 48,422 | 47,402 |
Foreign debt securities | 70,059 | 70,061 | 317,681 | 317,350 | 316,787 |
Total available for sale securities | $ 9,117,370 | $ 9,616,389 | $ 8,837,400 | $ 7,912,159 | $ 7,293,988 |
Table 14
Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions
(Unaudited)
Management evaluates the Company's capital position and adjusted performance by utilizing certain financial measures not calculated in accordance with GAAP, including adjusted net income, adjusted net income available to common shareholders, pre-tax pre-provision net revenue, adjusted pre-tax pre-provision net revenue, total adjusted noninterest revenue, total adjusted noninterest expense, tangible common shareholders' equity to tangible assets, total shareholders' equity (excluding AOCI), common shareholders' equity (excluding AOCI), tangible common shareholders' equity to tangible assets (excluding AOCI), return on average tangible common equity, adjusted return on average tangible common equity, adjusted return on average assets, adjusted return on average common shareholders' equity, adjusted return on average common shareholders' equity, pre-tax pre-provision net revenue to total average assets, adjusted pre-tax pre-provision net revenue to total average assets, adjusted earnings per common share, tangible book value per common share, tangible book value per common share, excluding AOCI, efficiency ratio (tax equivalent), adjusted efficiency ratio (tax equivalent), dividend payout ratio, and adjusted dividend payout ratio. The Company has included these non-GAAP financial measures in this release for the applicable periods presented. Management believes that the presentation of these non-GAAP financial measures: (i) provides important supplemental information that contributes to a proper understanding of the Company's capital position and adjusted performance, (ii) enables a more complete understanding of factors and trends affecting the Company's business and (iii) allows investors to evaluate the Company's performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the tables below. These non-GAAP financial measures should not be considered as substitutes for GAAP financial measures, and the Company strongly encourages investors to review the GAAP financial measures included in this news release and not to place undue reliance upon any single financial measure. In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this news release with other companies' non-GAAP financial measures having the same or similar names.
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Adjusted Net Income Available to Common | ||||||||
Net income | $ 146,748 | $ 129,849 | $ 134,645 | $ 133,222 | $ 132,715 | $ 544,464 | $ 523,604 | |
Plus: Merger expense | 5,831 | 19,789 | 2,179 | 315 | — | 28,114 | — | |
Incremental merger related expense | 18,866 | 8,226 | 616 | 55 | — | 27,763 | — | |
Initial provision for acquired loans | — | 5,519 | 4,182 | — | — | 9,701 | — | |
Gain on extinguishment of debt | — | — | — | — | — | — | (1,674) | |
Restructuring and other nonroutine | (4,006) | (950) | (300) | 351 | (505) | (4,905) | 5,501 | |
Less: Security gains (losses), net | 2 | 4,311 | — | (9) | (3) | 4,304 | (2,962) | |
Loss on fair value hedge termination | — | (4,290) | — | — | — | (4,290) | — | |
Gain on sale of businesses | — | — | — | — | — | — | 14,980 | |
Nonroutine losses, net | — | (51) | — | — | — | (51) | — | |
Tax effect of the adjustments | 4,498 | 7,286 | 1,483 | 172 | (118) | 13,438 | (1,925) | |
Adjusted net income | 162,939 | 155,177 | 139,839 | 133,780 | 132,331 | 591,736 | 517,338 | |
Less: Preferred dividends | 2,372 | 2,372 | 4,744 | 2,372 | 2,372 | 11,860 | 9,488 | |
Plus: Special preferred dividends | — | — | 2,372 | — | — | 2,372 | — | |
Adjusted net income available to common | $ 160,567 | $ 152,805 | $ 137,467 | $ 131,408 | $ 129,959 | $ 582,248 | $ 507,850 | |
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Pre-Tax Pre-Provision Net Revenue | ||||||||
Net income | $ 146,748 | $ 129,849 | $ 134,645 | $ 133,222 | $ 132,715 | $ 544,464 | $ 523,604 | |
Plus: Provision for credit losses | 28,000 | 32,000 | 31,000 | 20,000 | 15,000 | 111,000 | 71,000 | |
Income tax expense | 42,351 | 35,110 | 37,813 | 35,968 | 36,795 | 151,242 | 152,593 | |
Pre-tax pre-provision net revenue | $ 217,099 | $ 196,959 | $ 203,458 | $ 189,190 | $ 184,510 | $ 806,706 | $ 747,197 | |
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Adjusted Pre-Tax Pre-Provision Net Revenue | ||||||||
Net income | $ 146,748 | $ 129,849 | $ 134,645 | $ 133,222 | $ 132,715 | $ 544,464 | $ 523,604 | |
Plus: Provision for credit losses | 28,000 | 32,000 | 31,000 | 20,000 | 15,000 | 111,000 | 71,000 | |
Merger expense | 5,831 | 19,789 | 2,179 | 315 | — | 28,114 | — | |
Incremental merger related expense | 18,866 | 8,226 | 616 | 55 | — | 27,763 | — | |
Gain on extinguishment of debt | — | — | — | — | — | — | (1,674) | |
Restructuring and other nonroutine expenses | (4,006) | (950) | (300) | 351 | (505) | (4,905) | 5,501 | |
Income tax expense | 42,351 | 35,110 | 37,813 | 35,968 | 36,795 | 151,242 | 152,593 | |
Less: Security gains (losses), net | 2 | 4,311 | — | (9) | (3) | 4,304 | (2,962) | |
Loss on fair value hedge termination | — | (4,290) | — | — | — | (4,290) | — | |
Gain on sale of businesses | — | — | — | — | — | — | 14,980 | |
Nonroutine losses, net | — | (51) | — | — | — | (51) | — | |
Adjusted pre-tax pre-provision net revenue | $ 237,788 | $ 224,054 | $ 205,953 | $ 189,920 | $ 184,008 | $ 857,715 | $ 739,006 | |
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Total Adjusted Revenue | ||||||||
Net interest revenue | $ 426,923 | $ 423,727 | $ 378,140 | $ 363,152 | $ 364,531 | $ 1,591,942 | $ 1,436,215 | |
Total Adjusted Noninterest Revenue | ||||||||
Total noninterest revenue | $ 101,488 | $ 93,478 | $ 98,181 | $ 85,387 | $ 86,165 | $ 378,534 | $ 356,510 | |
Less: Security gains (losses), net | 2 | 4,311 | — | (9) | (3) | 4,304 | (2,962) | |
Loss on fair value hedge termination | — | (4,290) | — | — | — | (4,290) | — | |
Gain on sale of businesses | — | — | — | — | — | — | 14,980 | |
Nonroutine losses, net | — | (51) | — | — | — | (51) | — | |
Total adjusted noninterest revenue | $ 101,486 | $ 93,508 | $ 98,181 | $ 85,396 | $ 86,168 | $ 378,571 | $ 344,492 | |
Total adjusted revenue | $ 528,409 | $ 517,235 | $ 476,321 | $ 448,548 | $ 450,699 | $ 1,970,513 | $ 1,780,707 | |
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Total Adjusted Noninterest Expense | ||||||||
Total noninterest expense | $ 311,312 | $ 320,246 | $ 272,863 | $ 259,349 | $ 266,186 | $ 1,163,770 | $ 1,045,528 | |
Less: Merger expense | 5,831 | 19,789 | 2,179 | 315 | — | 28,114 | — | |
Incremental merger related expense | 18,866 | 8,226 | 616 | 55 | — | 27,763 | — | |
Gain on extinguishment of debt | — | — | — | — | — | — | (1,674) | |
Restructuring and other nonroutine | (4,006) | (950) | (300) | 351 | (505) | (4,905) | 5,501 | |
Total adjusted noninterest expense | $ 290,621 | $ 293,181 | $ 270,368 | $ 258,628 | $ 266,691 | $ 1,112,798 | $ 1,041,701 | |
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
Total Tangible Assets, Excluding AOCI | ||||||||
Total assets | $ 53,529,044 | $ 53,282,352 | $ 50,378,840 | $ 47,743,294 | $ 47,019,190 | $ 53,529,044 | $ 47,019,190 | |
Less: Goodwill | 1,514,244 | 1,515,771 | 1,387,990 | 1,366,923 | 1,366,923 | 1,514,244 | 1,366,923 | |
Other intangible assets, net | 141,528 | 149,039 | 87,814 | 79,522 | 83,190 | 141,528 | 83,190 | |
Total tangible assets | 51,873,272 | 51,617,542 | 48,903,036 | 46,296,849 | 45,569,077 | 51,873,272 | 45,569,077 | |
Less: AOCI | (428,322) | (493,782) | (576,157) | (621,203) | (694,495) | (428,322) | (694,495) | |
Total tangible assets, excluding AOCI | $ 52,301,594 | $ 52,111,324 | $ 49,479,193 | $ 46,918,052 | $ 46,263,572 | $ 52,301,594 | $ 46,263,572 | |
Quarter Ended | Year-to-date | |||||||
(In thousands) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
PERIOD END BALANCES: | ||||||||
Total Shareholders' Equity, Excluding AOCI | ||||||||
Total shareholders' equity | ||||||||
Less: AOCI | (428,322) | (493,782) | (576,157) | (621,203) | (694,495) | (428,322) | (694,495) | |
Total shareholders' equity, excluding AOCI | ||||||||
Common Shareholders' Equity, Excluding AOCI | ||||||||
Total shareholders' equity | ||||||||
Less: preferred stock | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | |
Common shareholders' equity | 6,076,668 | 5,916,103 | 5,749,290 | 5,551,548 | 5,402,690 | 6,076,668 | 5,402,690 | |
Less: AOCI | (428,322) | (493,782) | (576,157) | (621,203) | (694,495) | (428,322) | (694,495) | |
Common shareholders' equity, excluding AOCI | ||||||||
Total Tangible Common Shareholders' Equity, | ||||||||
Total shareholders' equity | ||||||||
Less: Goodwill | 1,514,244 | 1,515,771 | 1,387,990 | 1,366,923 | 1,366,923 | 1,514,244 | 1,366,923 | |
Other intangible assets, net | 141,528 | 149,039 | 87,814 | 79,522 | 83,190 | 141,528 | 83,190 | |
Preferred stock | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | |
Total tangible common shareholders' equity | 4,420,896 | 4,251,293 | 4,273,486 | 4,105,103 | 3,952,577 | 4,420,896 | 3,952,577 | |
Less: AOCI | (428,322) | (493,782) | (576,157) | (621,203) | (694,495) | (428,322) | (694,495) | |
Total tangible common shareholders' equity, | ||||||||
Quarter Ended | Year-to-date | |||||||
(Dollars in thousands, except per share data) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Dec 2025 | Dec 2024 | |
AVERAGE BALANCES: | ||||||||
Total Tangible Common Shareholders' Equity | ||||||||
Total shareholders' equity | ||||||||
Less: Goodwill | 1,515,659 | 1,515,771 | 1,379,076 | 1,366,923 | 1,366,923 | 1,444,960 | 1,367,245 | |
Other intangible assets, net | 145,793 | 130,434 | 81,845 | 81,527 | 85,323 | 110,132 | 91,645 | |
Preferred stock | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | 166,993 | |
Total tangible common shareholders' equity | ||||||||
Total average assets | ||||||||
Total shares of common stock outstanding | 186,622,108 | 186,307,016 | 186,307,016 | 184,046,420 | 183,527,575 | 186,622,108 | 183,527,575 | |
Average shares outstanding-diluted | 189,506,284 | 189,053,254 | 187,642,873 | 186,121,979 | 186,038,243 | 188,091,060 | 185,592,759 | |
Tangible common shareholders' equity to tangible | 8.52 % | 8.24 % | 8.74 % | 8.87 % | 8.67 % | 8.52 % | 8.67 % | |
Tangible common shareholders' equity, excluding | 9.27 | 9.11 | 9.80 | 10.07 | 10.04 | 9.27 | 10.04 | |
Return on average tangible common equity (3) | 13.23 | 12.13 | 12.41 | 13.15 | 13.06 | 12.73 | 13.79 | |
Adjusted return on average tangible common | 14.71 | 14.54 | 13.13 | 13.20 | 13.02 | 13.91 | 13.62 | |
Adjusted return on average assets (5) | 1.22 | 1.13 | 1.14 | 1.15 | 1.11 | 1.16 | 1.08 | |
Adjusted return on average common shareholders' | 10.63 | 10.43 | 9.74 | 9.72 | 9.53 | 10.14 | 9.79 | |
Pre-tax pre-provision net revenue to total average | 1.62 | 1.44 | 1.65 | 1.63 | 1.55 | 1.58 | 1.56 | |
Adjusted pre-tax pre-provision net revenue to total | 1.78 | 1.64 | 1.67 | 1.63 | 1.55 | 1.68 | 1.54 | |
Tangible book value per common share (9) | $ 23.69 | $ 22.82 | $ 22.94 | $ 22.30 | $ 21.54 | $ 23.69 | $ 21.54 | |
Tangible book value per common share, excluding | 25.98 | 25.47 | 26.03 | 25.68 | 25.32 | 25.98 | 25.32 | |
Adjusted earnings per common share (11) | $ 0.85 | $ 0.81 | $ 0.73 | $ 0.71 | $ 0.70 | $ 3.10 | $ 2.74 | |
Adjusted dividend payout ratio (12) | 32.35 % | 33.95 % | 37.67 % | 38.73 % | 35.71 % | 35.48 % | 36.50 % | |
Definitions of Non-GAAP Measures: | |
(1) | Tangible common shareholders' equity to tangible assets is defined by the Company as total shareholders' equity less preferred stock, goodwill and other intangible assets, net, divided by the difference of total assets less goodwill and other intangible assets, net. |
(2) | Tangible common shareholders' equity, excluding AOCI, to tangible assets, excluding AOCI, is defined by the Company as total shareholders' equity less preferred stock, goodwill, other intangible assets, net and accumulated other comprehensive loss, divided by the difference of total assets less goodwill, accumulated other comprehensive loss, and other intangible assets, net. |
(3) | Return on average tangible common equity is defined by the Company as annualized net income available to common shareholders divided by average tangible common shareholders equity. |
(4) | Adjusted return on average tangible common equity is defined by the Company as annualized net adjusted income available to common shareholders divided by average tangible common shareholders' equity. |
(5) | Adjusted return on average assets is defined by the Company as annualized net adjusted income divided by total average assets. |
(6) | Adjusted return on average common shareholders' equity is defined by the Company as annualized net adjusted income available to common shareholders divided by average common shareholders' equity. |
(7) | Pre-tax pre-provision net revenue to total average assets is defined by the Company as annualized pre-tax pre-provision net revenue divided by total average assets. |
(8) | Adjusted pre-tax pre-provision net revenue to total average assets is defined by the Company as annualized adjusted pre-tax pre-provision net revenue divided by total average assets adjusted for items included in the definition and calculation of adjusted income. |
(9) | Tangible book value per common share is defined by the Company as tangible common shareholders' equity divided by total shares of common stock outstanding. |
(10) | Tangible book value per common share, excluding AOCI is defined by the Company as tangible common shareholders' equity less accumulated other comprehensive loss divided by total shares of common stock outstanding. |
(11) | Adjusted earnings per common share is defined by the Company as net adjusted income available to common shareholders divided by average common shares outstanding-diluted. |
(12) | Adjusted dividend payout ratio is defined by the Company as common share dividends divided by net adjusted income available to common shareholders. |
Efficiency Ratio-Fully Taxable Equivalent and Adjusted Efficiency Ratio-Fully Taxable Equivalent Definitions
The efficiency ratio and the adjusted efficiency ratio are supplemental financial measures utilized in management's internal evaluation of the Company's use of resources and are not defined under GAAP. The efficiency ratio is calculated by dividing total noninterest expense by total revenue, which includes net interest income plus noninterest income plus the tax equivalent adjustment. The adjusted efficiency ratio excludes income and expense items otherwise disclosed as non-routine from total noninterest expense.
View original content to download multimedia:https://www.prnewswire.com/news-releases/cadence-bank-announces-fourth-quarter-and-annual-2025-financial-results-302667431.html
SOURCE Cadence Bank