First Hawaiian Q3 earnings fall to $63.7M
An agreement to settle tax liabilities resulting from the 2016 reorganization produced a $31.0 million income tax benefit.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Rhea-AI Filing Summary
First Hawaiian, Inc. (FHB) reported third-quarter 2026 net income of $63.7 million and diluted earnings per share of $0.52, compared with $73.8 million and $0.59 in third-quarter 2025. Net interest income was $174.1 million, and net interest margin was 3.30%; the provision for credit losses was $20.3 million, versus $4.5 million a year earlier.
Noninterest expense was $160.0 million, compared with $125.7 million a year earlier, including $6.7 million in merger-related costs and $24.3 million in noninterest expense from an agreement to settle tax liabilities resulting from the 2016 corporate reorganization. The agreement also produced a $31.0 million income tax benefit; the effective tax rate was -27.8%. Net charge-offs were $21.9 million, compared with $4.2 million in third-quarter 2025.
The board declared a quarterly cash dividend of $0.26 per share, payable November 27, 2026, to stockholders of record at the close of business November 16, 2026. Total deposits were $20.2 billion as of September 30, 2026. The company said it is preparing for the Tri Counties Bank acquisition.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- None.
Negative
- Moderate pointNet income: $63.7 million, versus $73.8 million in third-quarter 2025.
Filing Explained
At
8-K Event Classification
Key Figures
Key Terms
Net interest margin financial
Provision for credit losses financial
Non-performing assets financial
Common Equity Tier 1 Capital Ratio financial
Earnings Snapshot
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much did First Hawaiian (FHB) earn in Q3 2026?
What dividend did FHB declare for third-quarter 2026?
What were FHB's credit-quality figures at September 30, 2026?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
(Exact Name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
(Address of Principal Executive Offices) | (Zip Code) |
(
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
Title of each class: | Trading Symbol(s) | Name of each exchange on which registered: |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On October 23, 2026, First Hawaiian, Inc. (together with its consolidated subsidiary, “First Hawaiian”) reported its earnings for the quarter ended September 30, 2026. A copy of First Hawaiian’s press release containing this information is being furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
All information provided in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, and shall not be deemed to be incorporated by reference into any filing of First Hawaiian under the Securities Act of 1933, as amended, or the Exchange Act except as expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d)Exhibits
Exhibit No. | Description | |
99.1 | Press release of First Hawaiian, Inc. dated October 23, 2026 containing financial information for its quarter ended September 30, 2026. | |
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document |
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
FIRST HAWAIIAN, INC. | ||
Date: October 23, 2026 | By: | /s/ Robert S. Harrison |
Robert S. Harrison | ||
Chairman of the Board, President and Chief Executive Officer | ||
(Principal Executive Officer) | ||
3
EXHIBIT 99.1
For Immediate Release
First Hawaiian, Inc. Reports Third Quarter 2026 Financial Results and Declares Dividend
HONOLULU, Hawaii October 23, 2026--(Globe Newswire)--First Hawaiian, Inc. (NASDAQ:FHB), (“First Hawaiian” or the “Company”) today reported financial results for its quarter ended September 30, 2026.
“I’m pleased with the solid earnings we delivered this quarter and the continued trust our customers place in us,” said Bob Harrison, Chairman, President and Chief Executive Officer. “Our deposit growth in a competitive market reflects the strength of those relationships, and our balance sheet is well positioned to benefit from rising interest rates. As we prepare for the Tri Counties Bank acquisition, we’re focused on building on that foundation and the growth opportunities ahead.”
On October 21, 2026, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share. The dividend will be payable on November 27, 2026, to stockholders of record at the close of business on November 16, 2026.
Third Quarter 2026 Highlights:
| ● | Net income of $63.7 million, or $0.52 per diluted share |
| ● | Total loans and leases decreased $115.1 million to $14.5 billion |
| ● | Total deposits increased $50.4 million to $20.2 billion |
| ● | Net interest margin increased 5 basis points to 3.30% |
| ● | Results include a $24.3 million noninterest expense and a $31.0 million income tax benefit from an agreement to settle tax liabilities resulting from the 2016 corporate reorganization |
| ● | Merger-related costs in the quarter were $6.7 million |
| ● | Recorded a $20.3 million provision for credit losses, driven by a $12.5 million partial charge-off related to a single CRE loan and other CRE loan downgrades |
| ● | Board of Directors declared a quarterly dividend of $0.26 per share |
Balance Sheet
Total assets were $23.8 billion at September 30, 2026 versus $23.6 billion at June 30, 2026.
Gross loans and leases were $14.5 billion as of September 30, 2026, a decrease of $115.1 million from $14.6 billion as of June 30, 2026.
Total deposits were $20.2 billion as of September 30, 2026 and June 30, 2026.
Net Interest Income
Net interest income for the third quarter of 2026 was $174.1 million, an increase of $3.1 million compared to $171.0 million for the prior quarter.
The net interest margin was 3.30% in the third quarter of 2026, 5 basis points higher than the prior quarter’s margin of 3.25%.
Provision Expense
During the quarter ended September 30, 2026, we recorded a $20.3 million provision for credit losses. In the quarter ended June 30, 2026, we recorded a $5.6 million provision for credit losses.
Noninterest Income
Noninterest income was $56.1 million in the third quarter of 2026, $4.2 million lower than noninterest income of $60.3 million in the prior quarter.
Noninterest Expense
Noninterest expense was $160.0 million in the third quarter of 2026, $29.6 million higher compared to noninterest expense of $130.4 million in the prior quarter.
Noninterest expense in the third quarter included $6.7 million of merger-related costs and a $24.3 million noninterest expense from an agreement to settle tax liabilities resulting from the 2016 corporate reorganization.
The efficiency ratio was 69.2% and 56.2% for the quarters ended September 30, 2026 and June 30, 2026, respectively.
Taxes
The effective tax rate was -27.8% and 22.9% for the quarters ended September 30, 2026 and June 30, 2026, respectively. The negative effective tax rate in the third quarter was due to a $31.0 million income tax benefit we recorded as a result of the agreement to settle tax liabilities resulting from the 2016 corporate reorganization.
Asset Quality
The allowance for credit losses was $164.4 million, or 1.14% of total loans and leases, as of September 30, 2026, compared to $168.1 million, or 1.15% of total loans and leases, as of June 30, 2026. The reserve for unfunded commitments was $39.7 million as of September 30, 2026 and $37.7 million as of June 30, 2026. Net charge-offs were $21.9 million, or 0.60% of average loans and leases on an annualized basis, for the quarter ended September 30, 2026, compared to net charge-offs of $4.1 million, or 0.11% of average loans and leases on an annualized basis, for the quarter ended June 30, 2026. Total non-performing assets were $46.0 million, or 0.32% of total loans and leases and other real estate owned, on September 30, 2026, compared to total non-performing assets of $39.5 million, or 0.27% of total loans and leases and other real estate owned, on June 30, 2026.
Capital
Total stockholders' equity was $2.8 billion at September 30, 2026 and June 30, 2026.
The tier 1 leverage, common equity tier 1 and total capital ratios were 9.61%, 13.50% and 14.74%, respectively, on September 30, 2026, compared with 9.46%, 13.27% and 14.52%, respectively, on June 30, 2026.
The Company did not repurchase any shares in the third quarter.
First Hawaiian, Inc.
First Hawaiian, Inc. (NASDAQ:FHB) is a bank holding company headquartered in Honolulu, Hawaii. Its principal subsidiary, First Hawaiian Bank, founded in 1858 under the name Bishop & Company, is Hawaii’s oldest and largest financial institution with branch locations throughout Hawaii, Guam and Saipan. The company offers a comprehensive suite of banking services to consumer and commercial customers including deposit products, loans, wealth management, insurance, trust, retirement planning, credit card and merchant processing services. Customers may also access their accounts through ATMs, online and mobile banking channels. For more information about First Hawaiian, Inc., visit the Company’s website, www.fhb.com.
Conference Call Information
First Hawaiian will host a conference call to discuss the Company’s results today at 1:00 p.m. Eastern Time, 7:00 a.m. Hawaii Time.
To access the call by phone, please register via the following link:
https://register-conf.media-server.com/register/BI4e0abe37ecf34f5d8bdacfb166cade22, and you will be provided with dial in details. To avoid delays, we encourage participants to dial into the conference call fifteen minutes ahead of the scheduled start time.
A live webcast of the conference call, including a slide presentation, will be available at the following link: www.fhb.com/earnings. The archive of the webcast will be available at the same location.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized” and “outlook”, or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, there can be no assurance that actual results will not prove to be materially different from the results expressed or implied by the forward-looking statements. A number of important factors could cause actual results or performance to differ materially from the forward-looking statements, including (without limitation) the risks and uncertainties associated with the domestic and global economic environment and capital market conditions and other risk factors. For a discussion of some of these risks and important factors that could affect our future results and financial condition, see our U.S. Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2025 and our Quarterly Report on Form 10-Q for the quarters ended March 31, 2026 and June 30, 2026.
Use of Non-GAAP Financial Measures
Return on average tangible assets, return on average tangible stockholders’ equity, tangible book value per share and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We believe that these measurements are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP. Investors should consider our performance and capital adequacy as reported under GAAP and all other relevant information when assessing our performance and capital adequacy.
Table 14 at the end of this document provides a reconciliation of these non-GAAP financial measures with their most directly comparable GAAP measures.
Investor Relations Contact: | Media Contact: |
Kevin Haseyama, CFA | Shari Nishijima |
(808) 525-6268 | (808) 525-6254 |
khaseyama@fhb.com | snishijima@fhb.com |
Financial Highlights | | Table 1 | ||||||||||||||
| | For the Three Months Ended | | For the Nine Months Ended | | |||||||||||
| | September 30, | | June 30, | | September 30, | | September 30, | | |||||||
(dollars in thousands, except per share data) | | 2026 | | 2026 | | 2025 | | 2026 | | 2025 |
| |||||
Operating Results: | | | | | | | | | | | | | | | | |
Net interest income | | $ | 174,104 | | $ | 170,993 | | $ | 169,331 | | $ | 512,627 | | $ | 493,440 | |
Provision for credit losses | | | 20,308 | | | 5,600 | | | 4,500 | | | 30,908 | | | 19,500 | |
Noninterest income | | | 56,123 | | | 60,281 | | | 57,060 | | | 169,223 | | | 161,495 | |
Noninterest expense | | | 160,047 | | | 130,445 | | | 125,744 | | | 418,377 | | | 374,243 | |
Net income | | | 63,730 | | | 73,375 | | | 73,840 | | | 204,889 | | | 206,335 | |
Basic earnings per share | | | 0.52 | | | 0.60 | | | 0.59 | | | 1.68 | | | 1.65 | |
Diluted earnings per share | | | 0.52 | | | 0.60 | | | 0.59 | | | 1.67 | | | 1.64 | |
Dividends declared per share | | | 0.26 | | | 0.26 | | | 0.26 | | | 0.78 | | | 0.78 | |
Dividend payout ratio | | | 50.00 | % | | 43.33 | % | | 44.07 | % | | 46.71 | % | | 47.56 | % |
Performance Ratios(1): | | | | | | | | | | | | | | | | |
Net interest margin | | | 3.30 | % | | 3.25 | % | | 3.19 | % | | 3.25 | % | | 3.13 | % |
Efficiency ratio | | | 69.18 | % | | 56.17 | % | | 55.29 | % | | 61.08 | % | | 56.88 | % |
Return on average total assets | | | 1.06 | % | | 1.23 | % | | 1.22 | % | | 1.14 | % | | 1.15 | % |
Return on average tangible assets (non-GAAP)(2) | | | 1.10 | % | | 1.28 | % | | 1.27 | % | | 1.19 | % | | 1.20 | % |
Return on average total stockholders' equity | | | 8.88 | % | | 10.52 | % | | 10.81 | % | | 9.75 | % | | 10.32 | % |
Return on average tangible stockholders' equity (non-GAAP)(2) | | | 13.67 | % | | 16.34 | % | | 17.08 | % | | 15.09 | % | | 16.45 | % |
Average Balances: | | | | | | | | | | | | | | | | |
Average loans and leases | | $ | 14,496,740 | | $ | 14,488,213 | | $ | 14,209,282 | | $ | 14,425,550 | | $ | 14,269,030 | |
Average earning assets | | | 21,128,236 | | | 21,192,973 | | | 21,271,827 | | | 21,217,201 | | | 21,203,245 | |
Average assets | | | 23,955,273 | | | 23,954,425 | | | 23,993,685 | | | 23,997,190 | | | 23,914,896 | |
Average deposits | | | 20,408,631 | | | 20,483,307 | | | 20,411,117 | | | 20,504,383 | | | 20,348,609 | |
Average stockholders' equity | | | 2,845,750 | | | 2,796,857 | | | 2,710,273 | | | 2,810,686 | | | 2,672,284 | |
Market Value Per Share: | | | | | | | | | | | | | | | | |
Closing | | | 24.62 | | | 29.30 | | | 24.83 | | | 24.62 | | | 24.83 | |
High | | | 30.58 | | | 29.63 | | | 26.72 | | | 30.58 | | | 28.28 | |
Low | | | 24.48 | | | 24.50 | | | 23.48 | | | 23.26 | | | 20.32 | |
| | As of | | As of | | As of | | As of | | ||||
| | September 30, | | June 30, | | December 31, | | September 30, | | ||||
(dollars in thousands, except per share data) | | 2026 | | 2026 |
| 2025 |
| 2025 | | ||||
Balance Sheet Data: | | | | | | | | | | | | | |
Loans and leases | | $ | 14,462,228 | | $ | 14,577,299 | | $ | 14,312,529 | | $ | 14,129,383 | |
Total assets | | | 23,764,015 | | | 23,646,049 | | | 23,955,252 | | | 24,098,728 | |
Total deposits | | | 20,204,570 | | | 20,154,181 | | | 20,515,668 | | | 20,729,557 | |
Total stockholders' equity | | | 2,817,544 | | | 2,826,028 | | | 2,769,365 | | | 2,733,921 | |
| | | | | | | | | | | | | |
Per Share of Common Stock: | | | | | | | | | | | | | |
Book value | | $ | 23.16 | | $ | 23.22 | | $ | 22.57 | | $ | 22.10 | |
Tangible book value (non-GAAP)(2) | | | 14.97 | | | 15.04 | | | 14.46 | | | 14.05 | |
| | | | | | | | | | | | | |
Asset Quality Ratios: | | | | | | | | | | | | | |
Non-accrual loans and leases / total loans and leases | | | 0.32 | % | | 0.27 | % | | 0.29 | % | | 0.22 | % |
Allowance for credit losses for loans and leases / total loans and leases | | | 1.14 | % | | 1.15 | % | | 1.18 | % | | 1.17 | % |
| | | | | | | | | | | | | |
Capital Ratios: | | | | | | | | | | | | | |
Common Equity Tier 1 Capital Ratio | | | 13.50 | % | | 13.27 | % | | 13.17 | % | | 13.24 | % |
Tier 1 Capital Ratio | | | 13.50 | % | | 13.27 | % | | 13.17 | % | | 13.24 | % |
Total Capital Ratio | | | 14.74 | % | | 14.52 | % | | 14.42 | % | | 14.49 | % |
Tier 1 Leverage Ratio | | | 9.61 | % | | 9.46 | % | | 9.27 | % | | 9.16 | % |
Total stockholders' equity to total assets | | | 11.86 | % | | 11.95 | % | | 11.56 | % | | 11.34 | % |
Tangible stockholders' equity to tangible assets (non-GAAP)(2) | | | 8.00 | % | | 8.08 | % | | 7.73 | % | | 7.52 | % |
| | | | | | | | | | | | | |
Non-Financial Data: | | | | | | | | | | | | | |
Number of branches | | | 49 | | | 49 | | | 49 | | | 49 | |
Number of ATMs | | | 272 | | | 274 | | | 273 | | | 275 | |
Number of Full-Time Equivalent Employees | | | 1,974 | | | 1,995 | | | 1,997 | | | 2,001 | |
| (1) | Except for the efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2026 and 2025 and three months ended June 30, 2026. |
| (2) | Return on average tangible assets, return on average tangible stockholders’ equity, tangible book value per share and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible assets as the ratio of net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our tangible book value per share as the ratio of tangible stockholders’ equity to outstanding shares. Tangible stockholders’ equity is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our total stockholders’ equity. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill. For a reconciliation to the most directly comparable GAAP financial measure, see Table 14, GAAP to Non-GAAP Reconciliation. |
Consolidated Statements of Income | | Table 2 | |||||||||||||
| | For the Three Months Ended | | For the Nine Months Ended | |||||||||||
| | September 30, | | June 30, | | September 30, | | September 30, | |||||||
(dollars in thousands, except per share amounts) | | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | |||||
Interest income | | | | | | | | | | | | | | | |
Loans and lease financing | | $ | 192,373 | | $ | 190,727 | | $ | 196,441 | | $ | 569,489 | | $ | 581,936 |
Available-for-sale investment securities | | | 16,200 | | | 15,867 | | | 13,470 | | | 46,951 | | | 39,089 |
Held-to-maturity investment securities | | | 14,856 | | | 15,121 | | | 15,920 | | | 45,040 | | | 48,866 |
Other | | | 11,114 | | | 10,652 | | | 16,744 | | | 35,128 | | | 44,573 |
Total interest income | | | 234,543 | | | 232,367 | | | 242,575 | | | 696,608 | | | 714,464 |
Interest expense | | | | | | | | | | | | | | | |
Deposits | | | 60,211 | | | 61,220 | | | 70,851 | | | 183,495 | | | 212,849 |
Short-term borrowings | | | 1 | | | — | | | 2,195 | | | 1 | | | 7,421 |
Other | | | 227 | | | 154 | | | 198 | | | 485 | | | 754 |
Total interest expense | | | 60,439 | | | 61,374 | | | 73,244 | | | 183,981 | | | 221,024 |
Net interest income | | | 174,104 | | | 170,993 | | | 169,331 | | | 512,627 | | | 493,440 |
Provision for credit losses | | | 20,308 | | | 5,600 | | | 4,500 | | | 30,908 | | | 19,500 |
Net interest income after provision for credit losses | | | 153,796 | | | 165,393 | | | 164,831 | | | 481,719 | | | 473,940 |
Noninterest income | | | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 8,693 | | | 8,316 | | | 8,096 | | | 25,165 | | | 23,461 |
Credit and debit card fees | | | 15,718 | | | 15,402 | | | 15,850 | | | 46,203 | | | 46,237 |
Other service charges and fees | | | 15,386 | | | 14,409 | | | 13,807 | | | 43,579 | | | 39,324 |
Trust and investment services income | | | 9,146 | | | 9,074 | | | 9,212 | | | 27,366 | | | 27,736 |
Bank-owned life insurance | | | 4,748 | | | 7,069 | | | 6,314 | | | 15,908 | | | 15,409 |
Investment securities gains, net | | | — | | | — | | | — | | | — | | | 37 |
Other | | | 2,432 | | | 6,011 | | | 3,781 | | | 11,002 | | | 9,291 |
Total noninterest income | | | 56,123 | | | 60,281 | | | 57,060 | | | 169,223 | | | 161,495 |
Noninterest expense | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 63,159 | | | 62,376 | | | 61,533 | | | 189,625 | | | 181,138 |
Contracted services and professional fees | | | 13,803 | | | 14,220 | | | 15,785 | | | 41,987 | | | 46,621 |
Occupancy | | | 7,333 | | | 7,902 | | | 7,098 | | | 23,051 | | | 23,132 |
Equipment | | | 15,308 | | | 14,563 | | | 13,834 | | | 44,652 | | | 41,742 |
Regulatory assessment and fees | | | 3,112 | | | 3,417 | | | 3,294 | | | 9,777 | | | 10,876 |
Advertising and marketing | | | 2,157 | | | 2,178 | | | 2,033 | | | 6,587 | | | 6,247 |
Card rewards program | | | 9,125 | | | 8,403 | | | 8,694 | | | 25,932 | | | 25,019 |
Merger-related costs | | | 6,672 | | | 4,182 | | | — | | | 10,854 | | | — |
Other | | | 39,378 | | | 13,204 | | | 13,473 | | | 65,912 | | | 39,468 |
Total noninterest expense | | | 160,047 | | | 130,445 | | | 125,744 | | | 418,377 | | | 374,243 |
Income before provision for income taxes | | | 49,872 | | | 95,229 | | | 96,147 | | | 232,565 | | | 261,192 |
(Benefit) provision for income taxes | | | (13,858) | | | 21,854 | | | 22,307 | | | 27,676 | | | 54,857 |
Net income | | $ | 63,730 | | $ | 73,375 | | $ | 73,840 | | $ | 204,889 | | $ | 206,335 |
Basic earnings per share | | $ | 0.52 | | $ | 0.60 | | $ | 0.59 | | $ | 1.68 | | $ | 1.65 |
Diluted earnings per share | | $ | 0.52 | | $ | 0.60 | | $ | 0.59 | | $ | 1.67 | | $ | 1.64 |
Basic weighted-average outstanding shares | | | 121,681,309 | | | 121,669,238 | | | 124,267,090 | | | 121,933,207 | | | 125,282,792 |
Diluted weighted-average outstanding shares | | | 122,478,489 | | | 122,339,836 | | | 124,970,898 | | | 122,716,742 | | | 125,977,271 |
Consolidated Balance Sheets | | Table 3 | ||||||||||
| | September 30, | | June 30, | | December 31, | | September 30, | ||||
(dollars in thousands, except share amount) | | 2026 | | 2026 | | 2025 | | 2025 | ||||
Assets | | | | | | | | | | | | |
Cash and due from banks | | $ | 258,228 | | $ | 263,762 | | $ | 228,734 | | $ | 249,563 |
Interest-bearing deposits in other banks | | | 1,071,703 | | | 748,734 | | | 1,249,018 | | | 1,606,080 |
Investment securities: | | | | | | | | | | | | |
Available-for-sale, at fair value (amortized cost: $2,259,070 as of September 30, 2026, $2,275,837 as of June 30, 2026, $2,246,716 as of December 31, 2025 and $2,178,092 as of September 30, 2025) | | | 2,016,945 | | | 2,094,699 | | | 2,076,233 | | | 1,986,717 |
Held-to-maturity, at amortized cost (fair value: $2,819,282 as of September 30, 2026, $3,035,475 as of June 30, 2026, $3,188,775 as of December 31, 2025 and $3,209,883 as of September 30, 2025) | | | 3,346,994 | | | 3,411,684 | | | 3,533,082 | | | 3,594,188 |
Loans held for sale | | | — | | | — | | | 1,370 | | | 468 |
Loans and leases | | | 14,462,228 | | | 14,577,299 | | | 14,312,529 | | | 14,129,383 |
Less: allowance for credit losses | | | 164,437 | | | 168,056 | | | 168,468 | | | 165,269 |
Net loans and leases | | | 14,297,791 | | | 14,409,243 | | | 14,144,061 | | | 13,964,114 |
| | | | | | | | | | | | |
Premises and equipment, net | | | 304,848 | | | 304,025 | | | 303,496 | | | 302,983 |
Accrued interest receivable | | | 75,204 | | | 76,622 | | | 77,641 | | | 77,878 |
Bank-owned life insurance | | | 525,898 | | | 521,137 | | | 513,182 | | | 507,950 |
Goodwill | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 |
Mortgage servicing rights | | | 4,164 | | | 4,302 | | | 4,638 | | | 4,728 |
Other assets | | | 866,748 | | | 816,349 | | | 828,305 | | | 808,567 |
Total assets | | $ | 23,764,015 | | $ | 23,646,049 | | $ | 23,955,252 | | $ | 24,098,728 |
Liabilities and Stockholders' Equity | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | |
Interest-bearing | | $ | 13,803,664 | | $ | 13,706,392 | | $ | 13,968,376 | | $ | 13,947,385 |
Noninterest-bearing | | | 6,400,906 | | | 6,447,789 | | | 6,547,292 | | | 6,782,172 |
Total deposits | | | 20,204,570 | | | 20,154,181 | | | 20,515,668 | | | 20,729,557 |
Retirement benefits payable | | | 96,570 | | | 97,409 | | | 99,052 | | | 94,504 |
Other liabilities | | | 645,331 | | | 568,431 | | | 571,167 | | | 540,746 |
Total liabilities | | | 20,946,471 | | | 20,820,021 | | | 21,185,887 | | | 21,364,807 |
| | | | | | | | | | | | |
Stockholders' equity | | | | | | | | | | | | |
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 142,662,115 / 121,681,352 shares as of September 30, 2026, issued/outstanding: 142,661,019 / 121,680,634 shares as of June 30, 2026, issued/outstanding: 142,184,584 / 122,689,256 shares as of December 31, 2025 and issued/outstanding: 142,173,027 / 123,719,585 shares as of September 30, 2025) | | | 1,427 | | | 1,427 | | | 1,422 | | | 1,422 |
Additional paid-in capital | | | 2,588,530 | | | 2,584,578 | | | 2,576,540 | | | 2,572,156 |
Retained earnings | | | 1,187,636 | | | 1,156,028 | | | 1,078,885 | | | 1,041,573 |
Accumulated other comprehensive loss, net | | | (403,826) | | | (359,793) | | | (368,140) | | | (388,149) |
Treasury stock (20,980,763 shares as of September 30, 2026, 20,980,385 shares as of June 30, 2026, 19,495,328 shares as of December 31, 2025 and 18,453,442 shares as of September 30, 2025) | | | (556,223) | | | (556,212) | | | (519,342) | | | (493,081) |
Total stockholders' equity | | | 2,817,544 | | | 2,826,028 | | | 2,769,365 | | | 2,733,921 |
Total liabilities and stockholders' equity | | $ | 23,764,015 | | $ | 23,646,049 | | $ | 23,955,252 | | $ | 24,098,728 |
Average Balances and Interest Rates | | | | | | | | | | | | | | | | | | | | | | | | Table 4 | |
| | Three Months Ended | | Three Months Ended | | Three Months Ended | | ||||||||||||||||||
| | September 30, 2026 | | June 30, 2026 | | September 30, 2025 | | ||||||||||||||||||
| | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | ||||||
(dollars in millions) | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate |
| ||||||
Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Bearing Deposits in Other Banks | | $ | 1,162.4 | | $ | 10.9 | | 3.73 | % | $ | 1,142.4 | | $ | 10.5 | | 3.68 | % | $ | 1,471.0 | | $ | 16.3 | | 4.40 | % |
Available-for-Sale Investment Securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 2,060.5 | | | 16.2 | | 3.14 | | | 2,081.7 | | | 15.8 | | 3.05 | | | 1,921.2 | | | 13.5 | | 2.80 | |
Non-Taxable | | | 0.1 | | | — | | 2.20 | | | 0.4 | | | — | | 4.42 | | | 1.2 | | | — | | 5.07 | |
Held-to-Maturity Investment Securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 2,795.2 | | | 11.8 | | 1.69 | | | 2,860.7 | | | 12.1 | | 1.69 | | | 3,036.1 | | | 12.8 | | 1.68 | |
Non-Taxable | | | 587.9 | | | 3.3 | | 2.26 | | | 590.3 | | | 3.3 | | 2.23 | | | 595.5 | | | 3.6 | | 2.39 | |
Total Investment Securities | | | 5,443.7 | | | 31.3 | | 2.30 | | | 5,533.1 | | | 31.2 | | 2.26 | | | 5,554.0 | | | 29.9 | | 2.15 | |
Loans Held for Sale | | | 0.9 | | | — | | 5.82 | | | 0.6 | | | — | | 5.68 | | | 0.9 | | | — | | 5.71 | |
Loans and Leases(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 2,328.7 | | | 33.2 | | 5.66 | | | 2,275.4 | | | 32.3 | | 5.69 | | | 2,144.0 | | | 33.6 | | 6.22 | |
Commercial real estate | | | 4,741.5 | | | 68.6 | | 5.74 | | | 4,736.0 | | | 67.6 | | 5.73 | | | 4,481.5 | | | 69.9 | | 6.18 | |
Construction | | | 705.8 | | | 11.8 | | 6.60 | | | 770.2 | | | 12.4 | | 6.48 | | | 891.9 | | | 15.2 | | 6.78 | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage | | | 4,029.1 | | | 40.5 | | 4.02 | | | 4,038.8 | | | 40.9 | | 4.05 | | | 4,077.1 | | | 40.4 | | 3.96 | |
Home equity line | | | 1,178.7 | | | 14.6 | | 4.91 | | | 1,181.8 | | | 14.2 | | 4.82 | | | 1,167.0 | | | 14.0 | | 4.76 | |
Consumer | | | 1,066.3 | | | 20.8 | | 7.74 | | | 1,044.1 | | | 20.1 | | 7.74 | | | 1,018.4 | | | 19.6 | | 7.63 | |
Lease financing | | | 446.6 | | | 3.7 | | 3.31 | | | 441.9 | | | 3.9 | | 3.51 | | | 429.4 | | | 4.3 | | 3.98 | |
Total Loans and Leases | | | 14,496.7 | | | 193.2 | | 5.30 | | | 14,488.2 | | | 191.4 | | 5.30 | | | 14,209.3 | | | 197.0 | | 5.51 | |
Other Earning Assets | | | 24.5 | | | 0.2 | | 3.07 | | | 28.7 | | | 0.2 | | 2.36 | | | 36.6 | | | 0.4 | | 4.72 | |
Total Earning Assets(2) | | | 21,128.2 | | | 235.6 | | 4.44 | | | 21,193.0 | | | 233.3 | | 4.41 | | | 21,271.8 | | | 243.6 | | 4.55 | |
Cash and Due from Banks | | | 241.0 | | | | | | | | 239.1 | | | | | | | | 243.3 | | | | | | |
Other Assets | | | 2,586.1 | | | | | | | | 2,522.3 | | | | | | | | 2,478.6 | | | | | | |
Total Assets | | $ | 23,955.3 | | | | | | | $ | 23,954.4 | | | | | | | $ | 23,993.7 | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Bearing Deposits | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings | | $ | 6,248.0 | | $ | 18.0 | | 1.15 | % | $ | 6,407.4 | | $ | 19.6 | | 1.23 | % | $ | 6,331.6 | | $ | 21.9 | | 1.37 | % |
Money Market | | | 4,358.4 | | | 20.3 | | 1.84 | | | 4,321.3 | | | 19.5 | | 1.81 | | | 3,837.6 | | | 23.4 | | 2.42 | |
Time | | | 3,268.9 | | | 21.9 | | 2.66 | | | 3,275.3 | | | 22.1 | | 2.71 | | | 3,353.9 | | | 25.5 | | 3.02 | |
Total Interest-Bearing Deposits | | | 13,875.3 | | | 60.2 | | 1.72 | | | 14,004.0 | | | 61.2 | | 1.75 | | | 13,523.1 | | | 70.8 | | 2.08 | |
Federal Funds Purchased | | | 0.1 | | | — | | 3.77 | | | — | | | — | | — | | | — | | | — | | — | |
Other Short-Term Borrowings | | | — | | | — | | — | | | — | | | — | | — | | | 206.5 | | | 2.2 | | 4.22 | |
Other Interest-Bearing Liabilities | | | 27.3 | | | 0.2 | | 3.29 | | | 19.5 | | | 0.2 | | 3.16 | | | 14.4 | | | 0.2 | | 5.46 | |
Total Interest-Bearing Liabilities | | | 13,902.7 | | | 60.4 | | 1.72 | | | 14,023.5 | | | 61.4 | | 1.76 | | | 13,744.0 | | | 73.2 | | 2.11 | |
Net Interest Income | | | | | $ | 175.2 | | | | | | | $ | 171.9 | | | | | | | $ | 170.4 | | | |
Interest Rate Spread(3) | | | | | | | | 2.72 | % | | | | | | | 2.65 | % | | | | | | | 2.44 | % |
Net Interest Margin(4) | | | | | | | | 3.30 | % | | | | | | | 3.25 | % | | | | | | | 3.19 | % |
Noninterest-Bearing Demand Deposits | | | 6,533.3 | | | | | | | | 6,479.3 | | | | | | | | 6,888.0 | | | | | | |
Other Liabilities | | | 673.5 | | | | | | | | 654.7 | | | | | | | | 651.4 | | | | | | |
Stockholders' Equity | | | 2,845.8 | | | | | | | | 2,796.9 | | | | | | | | 2,710.3 | | | | | | |
Total Liabilities and Stockholders' Equity | | $ | 23,955.3 | | | | | | | $ | 23,954.4 | | | | | | | $ | 23,993.7 | | | | | | |
| (1) | Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis. |
| (2) | Interest income includes taxable-equivalent basis adjustments of $1.1 million, $0.9 million and $1.0 million for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025, respectively. |
| (3) | Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis. |
| (4) | Net interest margin is net interest income annualized for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025, on a fully taxable-equivalent basis, divided by average total earning assets. |
Average Balances and Interest Rates | | | | | | | | | | | | | | | | Table 5 | |
| | Nine Months Ended | | Nine Months Ended | | ||||||||||||
| | September 30, 2026 | | September 30, 2025 | | ||||||||||||
| | Average | | Income/ | | Yield/ | | Average | | Income/ | | Yield/ | | ||||
(dollars in millions) | | Balance | | Expense | | Rate | | Balance | | Expense | | Rate | | ||||
Earning Assets | | | | | | | | | | | | | | | | | |
Interest-Bearing Deposits in Other Banks | | $ | 1,252.2 | | $ | 34.6 | | 3.69 | % | $ | 1,307.4 | | $ | 43.3 | | 4.43 | % |
Available-for-Sale Investment Securities | | | | | | | | | | | | | | | | | |
Taxable | | | 2,064.3 | | | 46.9 | | 3.03 | | | 1,894.1 | | | 39.0 | | 2.75 | |
Non-Taxable | | | 0.4 | | | — | | 4.57 | | | 1.3 | | | 0.1 | | 5.31 | |
Held-to-Maturity Investment Securities | | | | | | | | | | | | | | | | | |
Taxable | | | 2,857.0 | | | 35.9 | | 1.67 | | | 3,099.5 | | | 39.6 | | 1.70 | |
Non-Taxable | | | 590.3 | | | 10.1 | | 2.29 | | | 597.0 | | | 10.5 | | 2.37 | |
Total Investment Securities | | | 5,512.0 | | | 92.9 | | 2.25 | | | 5,591.9 | | | 89.2 | | 2.13 | |
Loans Held for Sale | | | 0.8 | | | — | | 5.80 | | | 0.5 | | | — | | 6.03 | |
Loans and Leases(1) | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 2,258.8 | | | 96.3 | | 5.70 | | | 2,210.6 | | | 102.5 | | 6.20 | |
Commercial real estate | | | 4,695.8 | | | 201.2 | | 5.73 | | | 4,431.6 | | | 203.2 | | 6.13 | |
Construction | | | 750.3 | | | 36.6 | | 6.52 | | | 909.6 | | | 45.6 | | 6.71 | |
Residential: | | | | | | | | | | | | | | | | | |
Residential mortgage | | | 4,049.7 | | | 122.4 | | 4.03 | | | 4,110.2 | | | 121.5 | | 3.94 | |
Home equity line | | | 1,178.7 | | | 42.4 | | 4.81 | | | 1,157.2 | | | 40.4 | | 4.67 | |
Consumer | | | 1,048.4 | | | 61.0 | | 7.77 | | | 1,017.2 | | | 57.7 | | 7.58 | |
Lease financing | | | 443.9 | | | 11.7 | | 3.52 | | | 432.6 | | | 12.8 | | 3.96 | |
Total Loans and Leases | | | 14,425.6 | | | 571.6 | | 5.29 | | | 14,269.0 | | | 583.7 | | 5.47 | |
Other Earning Assets | | | 26.6 | | | 0.6 | | 2.63 | | | 34.4 | | | 1.3 | | 5.03 | |
Total Earning Assets(2) | | | 21,217.2 | | | 699.7 | | 4.41 | | | 21,203.2 | | | 717.5 | | 4.52 | |
Cash and Due from Banks | | | 235.6 | | | | | | | | 233.9 | | | | | | |
Other Assets | | | 2,544.4 | | | | | | | | 2,477.8 | | | | | | |
Total Assets | | $ | 23,997.2 | | | | | | | $ | 23,914.9 | | | | | | |
| | | | | | | | | | | | | | | | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | |
Interest-Bearing Deposits | | | | | | | | | | | | | | | | | |
Savings | | $ | 6,352.7 | | $ | 56.6 | | 1.19 | % | $ | 6,270.9 | | $ | 64.1 | | 1.37 | % |
Money Market | | | 4,346.2 | | | 59.5 | | 1.83 | | | 3,860.3 | | | 69.2 | | 2.40 | |
Time | | | 3,308.1 | | | 67.4 | | 2.72 | | | 3,353.6 | | | 79.5 | | 3.17 | |
Total Interest-Bearing Deposits | | | 14,007.0 | | | 183.5 | | 1.75 | | | 13,484.8 | | | 212.8 | | 2.11 | |
Federal Funds Purchased | | | — | | | — | | 3.77 | | | — | | | — | | — | |
Other Short-Term Borrowings | | | — | | | — | | — | | | 235.3 | | | 7.4 | | 4.22 | |
Other Interest-Bearing Liabilities | | | 19.8 | | | 0.5 | | 3.27 | | | 20.9 | | | 0.8 | | 4.84 | |
Total Interest-Bearing Liabilities | | | 14,026.8 | | | 184.0 | | 1.75 | | | 13,741.0 | | | 221.0 | | 2.15 | |
Net Interest Income | | | | | $ | 515.7 | | | | | | | $ | 496.5 | | | |
Interest Rate Spread(3) | | | | | | | | 2.66 | % | | | | | | | 2.37 | % |
Net Interest Margin(4) | | | | | | | | 3.25 | % | | | | | | | 3.13 | % |
Noninterest-Bearing Demand Deposits | | | 6,497.4 | | | | | | | | 6,863.8 | | | | | | |
Other Liabilities | | | 662.3 | | | | | | | | 637.8 | | | | | | |
Stockholders' Equity | | | 2,810.7 | | | | | | | | 2,672.3 | | | | | | |
Total Liabilities and Stockholders' Equity | | $ | 23,997.2 | | | | | | | $ | 23,914.9 | | | | | | |
| (1) | Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis. |
| (2) | Interest income includes taxable-equivalent basis adjustments of $3.1 million for both the nine months ended September 30, 2026 and 2025, respectively. |
| (3) | Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis. |
| (4) | Net interest margin is net interest income annualized for the nine months ended September 30, 2026 and 2025, on a fully taxable-equivalent basis, divided by average total earning assets. |
Analysis of Change in Net Interest Income | | | | | | | | | Table 6 |
| | Three Months Ended September 30, 2026 | |||||||
| | Compared to June 30, 2026 | |||||||
(dollars in millions) | | Volume | | Rate | | Total (1) | |||
Change in Interest Income: | | | | | | | | | |
Interest-Bearing Deposits in Other Banks | | $ | 0.2 | | $ | 0.2 | | $ | 0.4 |
Available-for-Sale Investment Securities | | | | | | | | | |
Taxable | | | (0.1) | | | 0.5 | | | 0.4 |
Held-to-Maturity Investment Securities | | | | | | | | | |
Taxable | | | (0.3) | | | — | | | (0.3) |
Total Investment Securities | | | (0.4) | | | 0.5 | | | 0.1 |
Loans and Leases | | | | | | | | | |
Commercial and industrial | | | 1.0 | | | (0.1) | | | 0.9 |
Commercial real estate | | | 0.4 | | | 0.6 | | | 1.0 |
Construction | | | (0.9) | | | 0.3 | | | (0.6) |
Residential: | | | | | | | | | |
Residential mortgage | | | (0.1) | | | (0.3) | | | (0.4) |
Home equity line | | | — | | | 0.4 | | | 0.4 |
Consumer | | | 0.7 | | | — | | | 0.7 |
Lease financing | | | — | | | (0.2) | | | (0.2) |
Total Loans and Leases | | | 1.1 | | | 0.7 | | | 1.8 |
Total Change in Interest Income | | | 0.9 | | | 1.4 | | | 2.3 |
| | | | | | | | | |
Change in Interest Expense: | | | | | | | | | |
Interest-Bearing Deposits | | | | | | | | | |
Savings | | | (0.4) | | | (1.2) | | | (1.6) |
Money Market | | | 0.3 | | | 0.5 | | | 0.8 |
Time | | | — | | | (0.2) | | | (0.2) |
Total Interest-Bearing Deposits | | | (0.1) | | | (0.9) | | | (1.0) |
Total Change in Interest Expense | | | (0.1) | | | (0.9) | | | (1.0) |
Change in Net Interest Income | | $ | 1.0 | | $ | 2.3 | | $ | 3.3 |
| (1) | The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns. |
Analysis of Change in Net Interest Income | | | | | | | | | Table 7 |
| | Three Months Ended September 30, 2026 | |||||||
| | Compared to September 30, 2025 | |||||||
(dollars in millions) | | Volume | | Rate | | Total (1) | |||
Change in Interest Income: | | | | | | | | | |
Interest-Bearing Deposits in Other Banks | | $ | (3.1) | | $ | (2.3) | | $ | (5.4) |
Available-for-Sale Investment Securities | | | | | | | | | |
Taxable | | | 1.0 | | | 1.7 | | | 2.7 |
Held-to-Maturity Investment Securities | | | | | | | | | |
Taxable | | | (1.1) | | | 0.1 | | | (1.0) |
Non-Taxable | | | (0.1) | | | (0.2) | | | (0.3) |
Total Investment Securities | | | (0.2) | | | 1.6 | | | 1.4 |
Loans and Leases | | | | | | | | | |
Commercial and industrial | | | 2.7 | | | (3.1) | | | (0.4) |
Commercial real estate | | | 3.8 | | | (5.1) | | | (1.3) |
Construction | | | (3.0) | | | (0.4) | | | (3.4) |
Residential: | | | | | | | | | |
Residential mortgage | | | (0.5) | | | 0.6 | | | 0.1 |
Home equity line | | | 0.2 | | | 0.4 | | | 0.6 |
Consumer | | | 0.9 | | | 0.3 | | | 1.2 |
Lease financing | | | 0.2 | | | (0.8) | | | (0.6) |
Total Loans and Leases | | | 4.3 | | | (8.1) | | | (3.8) |
Other Earning Assets | | | (0.1) | | | (0.1) | | | (0.2) |
Total Change in Interest Income | | | 0.9 | | | (8.9) | | | (8.0) |
| | | | | | | | | |
Change in Interest Expense: | | | | | | | | | |
Interest-Bearing Deposits | | | | | | | | | |
Savings | | | (0.3) | | | (3.6) | | | (3.9) |
Money Market | | | 2.9 | | | (6.0) | | | (3.1) |
Time | | | (0.6) | | | (3.0) | | | (3.6) |
Total Interest-Bearing Deposits | | | 2.0 | | | (12.6) | | | (10.6) |
Other Short-Term Borrowings | | | (1.1) | | | (1.1) | | | (2.2) |
Other Interest-Bearing Liabilities | | | 0.1 | | | (0.1) | | | — |
Total Change in Interest Expense | | | 1.0 | | | (13.8) | | | (12.8) |
Change in Net Interest Income | | $ | (0.1) | | $ | 4.9 | | $ | 4.8 |
| (1) | The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns. |
Analysis of Change in Net Interest Income | | | | | | | | | Table 8 |
| | Nine Months Ended September 30, 2026 | |||||||
| | Compared to September 30, 2025 | |||||||
(dollars in millions) | | Volume | | Rate | | Total (1) | |||
Change in Interest Income: | | | | | | | | | |
Interest-Bearing Deposits in Other Banks | | $ | (1.8) | | $ | (6.9) | | $ | (8.7) |
Available-for-Sale Investment Securities | | | | | | | | | |
Taxable | | | 3.7 | | | 4.2 | | | 7.9 |
Non-Taxable | | | (0.1) | | | — | | | (0.1) |
Held-to-Maturity Investment Securities | | | | | | | | | |
Taxable | | | (3.0) | | | (0.7) | | | (3.7) |
Non-Taxable | | | (0.1) | | | (0.3) | | | (0.4) |
Total Investment Securities | | | 0.5 | | | 3.2 | | | 3.7 |
Loans and Leases | | | | | | | | | |
Commercial and industrial | | | 2.2 | | | (8.4) | | | (6.2) |
Commercial real estate | | | 11.7 | | | (13.7) | | | (2.0) |
Construction | | | (7.7) | | | (1.3) | | | (9.0) |
Residential: | | | | | | | | | |
Residential mortgage | | | (1.8) | | | 2.7 | | | 0.9 |
Home equity line | | | 0.8 | | | 1.2 | | | 2.0 |
Consumer | | | 1.8 | | | 1.5 | | | 3.3 |
Lease financing | | | 0.3 | | | (1.4) | | | (1.1) |
Total Loans and Leases | | | 7.3 | | | (19.4) | | | (12.1) |
Other Earning Assets | | | (0.2) | | | (0.5) | | | (0.7) |
Total Change in Interest Income | | | 5.8 | | | (23.6) | | | (17.8) |
| | | | | | | | | |
Change in Interest Expense: | | | | | | | | | |
Interest-Bearing Deposits | | | | | | | | | |
Savings | | | 0.9 | | | (8.4) | | | (7.5) |
Money Market | | | 8.0 | | | (17.7) | | | (9.7) |
Time | | | (1.1) | | | (11.0) | | | (12.1) |
Total Interest-Bearing Deposits | | | 7.8 | | | (37.1) | | | (29.3) |
Other Short-Term Borrowings | | | (3.7) | | | (3.7) | | | (7.4) |
Other Interest-Bearing Liabilities | | | — | | | (0.3) | | | (0.3) |
Total Change in Interest Expense | | | 4.1 | | | (41.1) | | | (37.0) |
Change in Net Interest Income | | $ | 1.7 | | $ | 17.5 | | $ | 19.2 |
| (1) | The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns. |
Loans and Leases | | | | | | | | | | | | Table 9 |
| | September 30, | | June 30, | | December 31, | | September 30, | ||||
(dollars in thousands) | | 2026 | | 2026 | | 2025 | | 2025 | ||||
Commercial and industrial | | $ | 2,304,567 | | $ | 2,339,882 | | $ | 2,171,333 | | $ | 2,027,504 |
Commercial real estate | | | 4,714,502 | | | 4,783,130 | | | 4,590,326 | | | 4,513,706 |
Construction | | | 739,531 | | | 731,766 | | | 808,275 | | | 881,462 |
Residential: | | | | | | | | | | | | |
Residential mortgage | | | 3,996,717 | | | 4,044,207 | | | 4,096,300 | | | 4,077,946 |
Home equity line | | | 1,177,610 | | | 1,181,396 | | | 1,178,527 | | | 1,170,822 |
Total residential | | | 5,174,327 | | | 5,225,603 | | | 5,274,827 | | | 5,248,768 |
Consumer | | | 1,067,697 | | | 1,046,461 | | | 1,025,838 | | | 1,013,663 |
Lease financing | | | 461,604 | | | 450,457 | | | 441,930 | | | 444,280 |
Total loans and leases | | $ | 14,462,228 | | $ | 14,577,299 | | $ | 14,312,529 | | $ | 14,129,383 |
Deposits | | | | | | | | | | | | Table 10 |
| | September 30, | | June 30, | | December 31, | | September 30, | ||||
(dollars in thousands) | | 2026 | | 2026 | | 2025 | | 2025 | ||||
Demand | | $ | 6,400,906 | | $ | 6,447,789 | | $ | 6,547,292 | | $ | 6,782,172 |
Savings | | | 6,248,848 | | | 6,132,746 | | | 6,308,873 | | | 6,691,136 |
Money Market | | | 4,313,623 | | | 4,283,982 | | | 4,289,370 | | | 3,874,614 |
Time | | | 3,241,193 | | | 3,289,664 | | | 3,370,133 | | | 3,381,635 |
Total Deposits | | $ | 20,204,570 | | $ | 20,154,181 | | $ | 20,515,668 | | $ | 20,729,557 |
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More | | | | | | | | | | | | Table 11 |
| | September 30, | | June 30, | | December 31, | | September 30, | ||||
(dollars in thousands) | | 2026 | | 2026 | | 2025 | | 2025 | ||||
Non-Performing Assets | | | | | | | | | | | | |
Non-Accrual Loans and Leases | | | | | | | | | | | | |
Commercial Loans: | | | | | | | | | | | | |
Commercial and industrial | | $ | 1,688 | | $ | 4,054 | | $ | 8,805 | | $ | 1,084 |
Commercial real estate | | | 13,833 | | | 2,879 | | | 3,007 | | | 3,089 |
Construction | | | 1,064 | | | 1,788 | | | 1,788 | | | 904 |
Lease financing | | | 115 | | | 680 | | | 734 | | | 169 |
Total Commercial Loans | | | 16,700 | | | 9,401 | | | 14,334 | | | 5,246 |
Residential Loans: | | | | | | | | | | | | |
Residential mortgage | | | 19,244 | | | 18,675 | | | 16,423 | | | 16,702 |
Home equity line | | | 10,030 | | | 11,425 | | | 10,271 | | | 8,385 |
Total Residential Loans | | | 29,274 | | | 30,100 | | | 26,694 | | | 25,087 |
Consumer | | | — | | | — | | | — | | | 600 |
Total Non-Accrual Loans and Leases | | | 45,974 | | | 39,501 | | | 41,028 | | | 30,933 |
Total Non-Performing Assets | | $ | 45,974 | | $ | 39,501 | | $ | 41,028 | | $ | 30,933 |
| | | | | | | | | | | | |
Accruing Loans and Leases Past Due 90 Days or More | | | | | | | | | | | | |
Commercial Loans: | | | | | | | | | | | | |
Commercial and industrial | | $ | 403 | | $ | 249 | | $ | 318 | | $ | 633 |
Commercial real estate | | | 1,690 | | | — | | | — | | | — |
Construction | | | — | | | — | | | — | | | 2,063 |
Total Commercial Loans | | | 2,093 | | | 249 | | | 318 | | | 2,696 |
Residential mortgage | | | 14,963 | | | 771 | | | 55 | | | 627 |
Consumer | | | 2,171 | | | 3,073 | | | 2,984 | | | 2,566 |
Total Accruing Loans and Leases Past Due 90 Days or More | | $ | 19,227 | | $ | 4,093 | | $ | 3,357 | | $ | 5,889 |
| | | | | | | | | | | | |
Total Loans and Leases | | $ | 14,462,228 | | $ | 14,577,299 | | $ | 14,312,529 | | $ | 14,129,383 |
Allowance for Credit Losses and Reserve for Unfunded Commitments | | Table 12 | ||||||||||||||
| | For the Three Months Ended | | For the Nine Months Ended | | |||||||||||
| | September 30, | | June 30, | | September 30, | | September 30, | | September 30, | | |||||
(dollars in thousands) | | 2026 | | 2026 | | 2025 | | 2026 |
| 2025 | | |||||
Balance at Beginning of Period | | $ | 205,728 | | $ | 204,265 | | $ | 201,172 | | $ | 204,165 | | $ | 193,240 | |
Loans and Leases Charged-Off | | | | | | | | | | | | | | | | |
Commercial Loans: | | | | | | | | | | | | | | | | |
Commercial and industrial | | | (6,918) | | | (769) | | | (1,106) | | | (10,312) | | | (3,253) | |
Commercial real estate | | | (12,465) | | | — | | | — | | | (12,465) | | | — | |
Lease financing | | | (6) | | | — | | | (580) | | | (6) | | | (662) | |
Total Commercial Loans | | | (19,389) | | | (769) | | | (1,686) | | | (22,783) | | | (3,915) | |
Home equity line | | | — | | | (23) | | | — | | | (23) | | | (30) | |
Consumer | | | (6,281) | | | (5,490) | | | (4,719) | | | (16,615) | | | (14,287) | |
Total Loans and Leases Charged-Off | | | (25,670) | | | (6,282) | | | (6,405) | | | (39,421) | | | (18,232) | |
Recoveries on Loans and Leases Previously Charged-Off | | | | | | | | | | | | | | | | |
Commercial Loans: | | | | | | | | | | | | | | | | |
Commercial and industrial | | | 1,444 | | | 281 | | | 410 | | | 1,991 | | | 1,009 | |
Commercial real estate | | | — | | | — | | | — | | | — | | | 251 | |
Lease financing | | | — | | | — | | | — | | | 3 | | | — | |
Total Commercial Loans | | | 1,444 | | | 281 | | | 410 | | | 1,994 | | | 1,260 | |
Residential Loans: | | | | | | | | | | | | | | | | |
Residential mortgage | | | 11 | | | 16 | | | 14 | | | 40 | | | 143 | |
Home equity line | | | 69 | | | 28 | | | 26 | | | 136 | | | 122 | |
Total Residential Loans | | | 80 | | | 44 | | | 40 | | | 176 | | | 265 | |
Consumer | | | 2,198 | | | 1,820 | | | 1,749 | | | 6,266 | | | 5,433 | |
Total Recoveries on Loans and Leases Previously Charged-Off | | | 3,722 | | | 2,145 | | | 2,199 | | | 8,436 | | | 6,958 | |
Net Loans and Leases Charged-Off | | | (21,948) | | | (4,137) | | | (4,206) | | | (30,985) | | | (11,274) | |
Provision for Credit Losses | | | 20,308 | | | 5,600 | | | 4,500 | | | 30,908 | | | 19,500 | |
Balance at End of Period | | $ | 204,088 | | $ | 205,728 | | $ | 201,466 | | $ | 204,088 | | $ | 201,466 | |
Components: | | | | | | | | | | | | | | | | |
Allowance for Credit Losses | | $ | 164,437 | | $ | 168,056 | | $ | 165,269 | | $ | 164,437 | | $ | 165,269 | |
Reserve for Unfunded Commitments | | | 39,651 | | | 37,672 | | | 36,197 | | | 39,651 | | | 36,197 | |
Total Allowance for Credit Losses and Reserve for Unfunded Commitments | | $ | 204,088 | | $ | 205,728 | | $ | 201,466 | | $ | 204,088 | | $ | 201,466 | |
Average Loans and Leases Outstanding | | $ | 14,496,740 | | $ | 14,488,213 | | $ | 14,209,282 | | $ | 14,425,550 | | $ | 14,269,030 | |
Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1) | | | 0.60 | % | | 0.11 | % | | 0.12 | % | | 0.29 | % | | 0.11 | % |
Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding | | | 1.14 | % | | 1.15 | % | | 1.17 | % | | 1.14 | % | | 1.17 | % |
Ratio of Allowance for Credit Losses for Loans and Leases to Non-accrual Loans and Leases | | | 3.58x | | | 4.25x | | | 5.34x | | | 3.58x | | | 5.34x | |
| (1) | Annualized for the three and nine months ended September 30, 2026 and 2025 and three months ended June 30, 2026. |
Loans and Leases by Year of Origination and Credit Quality Indicator | | | Table 13 | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | Revolving | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Loans | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Converted | | | | |
| | Term Loans | | Revolving | | to Term | | | | ||||||||||||||||||
| | Amortized Cost Basis by Origination Year | | Loans | | Loans | | | | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Amortized | | Amortized | | | | ||
(dollars in thousands) | | 2026 | | 2025 | | 2024 | | 2023 | | 2022 | | Prior | | Cost Basis | | Cost Basis | | Total | |||||||||
Commercial Lending | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 202,063 | | $ | 241,039 | | $ | 149,553 | | $ | 57,135 | | $ | 51,359 | | $ | 289,563 | | $ | 1,146,313 | | $ | 28,352 | | $ | 2,165,377 |
Special Mention | | | 417 | | | 3,541 | | | 549 | | | 1,523 | | | 1,899 | | | 746 | | | 6,318 | | | — | | | 14,993 |
Substandard | | | 139 | | | 184 | | | 500 | | | 429 | | | 2,908 | | | 18,158 | | | 5,300 | | | — | | | 27,618 |
Other (1) | | | 17,281 | | | 13,451 | | | 6,347 | | | 2,954 | | | 2,249 | | | 2,043 | | | 52,254 | | | — | | | 96,579 |
Total Commercial and Industrial | | | 219,900 | | | 258,215 | | | 156,949 | | | 62,041 | | | 58,415 | | | 310,510 | | | 1,210,185 | | | 28,352 | | | 2,304,567 |
Current period gross charge-offs | | | — | | | 129 | | | 1,864 | | | 259 | | | 2,180 | | | 3,214 | | | 2,666 | | | — | | | 10,312 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | | 538,756 | | | 723,291 | | | 364,311 | | | 391,394 | | | 585,898 | | | 1,643,436 | | | 114,656 | | | 6,267 | | | 4,368,009 |
Special Mention | | | 419 | | | — | | | 3,608 | | | 1,644 | | | 171,581 | | | 48,290 | | | 964 | | | — | | | 226,506 |
Substandard | | | 889 | | | — | | | 5,287 | | | 689 | | | 37,464 | | | 61,603 | | | 13,940 | | | — | | | 119,872 |
Other (1) | | | — | | | — | | | — | | | — | | | — | | | 115 | | | — | | | — | | | 115 |
Total Commercial Real Estate | | | 540,064 | | | 723,291 | | | 373,206 | | | 393,727 | | | 794,943 | | | 1,753,444 | | | 129,560 | | | 6,267 | | | 4,714,502 |
Current period gross charge-offs | | | — | | | — | | | — | | | — | | | — | | | 12,465 | | | — | | | — | | | 12,465 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | | 64,419 | | | 174,295 | | | 235,743 | | | 53,119 | | | 148,418 | | | 11,369 | | | 3,579 | | | — | | | 690,942 |
Special Mention | | | — | | | — | | | — | | | — | | | 22,591 | | | — | | | — | | | — | | | 22,591 |
Substandard | | | — | | | — | | | — | | | — | | | — | | | 904 | | | — | | | — | | | 904 |
Other (1) | | | 4,740 | | | 8,669 | | | 4,719 | | | 2,805 | | | 1,719 | | | 1,767 | | | 675 | | | — | | | 25,094 |
Total Construction | | | 69,159 | | | 182,964 | | | 240,462 | | | 55,924 | | | 172,728 | | | 14,040 | | | 4,254 | | | — | | | 739,531 |
Current period gross charge-offs | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease Financing | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | | 118,981 | | | 61,372 | | | 75,171 | | | 82,562 | | | 32,936 | | | 89,720 | | | — | | | — | | | 460,742 |
Special Mention | | | — | | | — | | | 68 | | | 382 | | | 57 | | | — | | | — | | | — | | | 507 |
Substandard | | | — | | | 132 | | | 172 | | | 51 | | | — | | | — | | | — | | | — | | | 355 |
Total Lease Financing | | | 118,981 | | | 61,504 | | | 75,411 | | | 82,995 | | | 32,993 | | | 89,720 | | | — | | | — | | | 461,604 |
Current period gross charge-offs | | | — | | | — | | | 6 | | | — | | | — | | | — | | | — | | | — | | | 6 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Commercial Lending | | $ | 948,104 | | $ | 1,225,974 | | $ | 846,028 | | $ | 594,687 | | $ | 1,059,079 | | $ | 2,167,714 | | $ | 1,343,999 | | $ | 34,619 | | $ | 8,220,204 |
Current period gross charge-offs | | $ | — | | $ | 129 | | $ | 1,870 | | $ | 259 | | $ | 2,180 | | $ | 15,679 | | $ | 2,666 | | $ | — | | $ | 22,783 |
(continued)
| | | | | | | | | | | | | | | | | | | | | | | Revolving | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Loans | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Converted | | | | |
| | Term Loans | | Revolving | | to Term | | | | ||||||||||||||||||
| | Amortized Cost Basis by Origination Year | | Loans | | Loans | | | | ||||||||||||||||||
(continued) | | | | | | | | | | | | | | | | | | | | Amortized | | Amortized | | | | ||
(dollars in thousands) | | 2026 | | 2025 | | 2024 | | 2023 | | 2022 | | Prior | | Cost Basis | | Cost Basis | | Total | |||||||||
Residential Lending | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Mortgage | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FICO: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
740 and greater | | $ | 157,553 | | $ | 187,527 | | $ | 127,156 | | $ | 155,856 | | $ | 413,991 | | $ | 2,176,053 | | $ | — | | $ | — | | $ | 3,218,136 |
680 - 739 | | | 22,002 | | | 18,668 | | | 15,661 | | | 24,033 | | | 67,424 | | | 275,860 | | | — | | | — | | | 423,648 |
620 - 679 | | | 2,635 | | | 8,008 | | | 8,553 | | | 5,716 | | | 18,661 | | | 69,081 | | | — | | | — | | | 112,654 |
550 - 619 | | | — | | | 1,060 | | | — | | | 1,945 | | | 5,375 | | | 16,974 | | | — | | | — | | | 25,354 |
Less than 550 | | | — | | | — | | | — | | | 441 | | | 3,802 | | | 17,872 | | | — | | | — | | | 22,115 |
No Score (3) | | | 7,850 | | | 5,511 | | | 2,887 | | | 4,728 | | | 15,250 | | | 47,394 | | | — | | | — | | | 83,620 |
Other (2) | | | 4,764 | | | 22,123 | | | 6,499 | | | 17,778 | | | 12,991 | | | 38,541 | | | 8,494 | | | — | | | 111,190 |
Total Residential Mortgage | | | 194,804 | | | 242,897 | | | 160,756 | | | 210,497 | | | 537,494 | | | 2,641,775 | | | 8,494 | | | — | | | 3,996,717 |
Current period gross charge-offs | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home Equity Line | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FICO: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
740 and greater | | | — | | | — | | | — | | | — | | | — | | | — | | | 924,498 | | | 332 | | | 924,830 |
680 - 739 | | | — | | | — | | | — | | | — | | | — | | | — | | | 179,779 | | | 1,604 | | | 181,383 |
620 - 679 | | | — | | | — | | | — | | | — | | | — | | | — | | | 47,607 | | | 633 | | | 48,240 |
550 - 619 | | | — | | | — | | | — | | | — | | | — | | | — | | | 13,382 | | | 375 | | | 13,757 |
Less than 550 | | | — | | | — | | | — | | | — | | | — | | | — | | | 8,612 | | | 30 | | | 8,642 |
No Score (3) | | | — | | | — | | | — | | | — | | | — | | | — | | | 758 | | | — | | | 758 |
Total Home Equity Line | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,174,636 | | | 2,974 | | | 1,177,610 |
Current period gross charge-offs | | | — | | | — | | | — | | | — | | | — | | | — | | | 23 | | | — | | | 23 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Residential Lending | | $ | 194,804 | | $ | 242,897 | | $ | 160,756 | | $ | 210,497 | | $ | 537,494 | | $ | 2,641,775 | | $ | 1,183,130 | | $ | 2,974 | | $ | 5,174,327 |
Current period gross charge-offs | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 23 | | $ | — | | $ | 23 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Lending | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FICO: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
740 and greater | | $ | 95,688 | | $ | 85,965 | | $ | 48,787 | | $ | 29,752 | | $ | 28,841 | | $ | 9,062 | | $ | 98,607 | | $ | 61 | | $ | 396,763 |
680 - 739 | | | 76,834 | | | 67,554 | | | 33,419 | | | 17,684 | | | 14,466 | | | 5,241 | | | 86,795 | | | 581 | | | 302,574 |
620 - 679 | | | 46,475 | | | 34,123 | | | 14,524 | | | 8,382 | | | 7,706 | | | 3,947 | | | 50,763 | | | 900 | | | 166,820 |
550 - 619 | | | 8,343 | | | 13,276 | | | 7,917 | | | 5,138 | | | 4,675 | | | 2,581 | | | 17,429 | | | 809 | | | 60,168 |
Less than 550 | | | 2,360 | | | 5,503 | | | 4,270 | | | 2,208 | | | 2,523 | | | 1,334 | | | 5,572 | | | 573 | | | 24,343 |
No Score (3) | | | 4,376 | | | 274 | | | 3 | | | 17 | | | — | | | 10 | | | 37,409 | | | 201 | | | 42,290 |
Other (2) | | | 201 | | | 3,389 | | | — | | | — | | | — | | | 1,472 | | | 69,677 | | | — | | | 74,739 |
Total Consumer Lending | | $ | 234,277 | | $ | 210,084 | | $ | 108,920 | | $ | 63,181 | | $ | 58,211 | | $ | 23,647 | | $ | 366,252 | | $ | 3,125 | | $ | 1,067,697 |
Current period gross charge-offs | | $ | 525 | | $ | 2,613 | | $ | 1,778 | | $ | 1,435 | | $ | 786 | | $ | 1,772 | | $ | 7,162 | | $ | 544 | | $ | 16,615 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans and Leases | | $ | 1,377,185 | | $ | 1,678,955 | | $ | 1,115,704 | | $ | 868,365 | | $ | 1,654,784 | | $ | 4,833,136 | | $ | 2,893,381 | | $ | 40,718 | | $ | 14,462,228 |
Current period gross charge-offs | | $ | 525 | | $ | 2,742 | | $ | 3,648 | | $ | 1,694 | | $ | 2,966 | | $ | 17,451 | | $ | 9,851 | | $ | 544 | | $ | 39,421 |
| (1) | Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score (680 and above). As of September 30, 2026, the majority of the loans in this population were current. |
| (2) | Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating. As of September 30, 2026, the majority of the loans in this population were current. |
| (3) | No FICO scores are primarily related to loans and leases extended to non-residents. Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance. |
GAAP to Non-GAAP Reconciliation | | Table 14 | ||||||||||||||
| | For the Three Months Ended | | For the Nine Months Ended | | |||||||||||
| | September 30, | | June 30, | | September 30, | | September 30, | | |||||||
(dollars in thousands) | | 2026 | | 2026 | | 2025 | | 2026 | | 2025 | | |||||
Income Statement Data: | | | | | | | | | | | | | | | | |
Net income | | $ | 63,730 | | $ | 73,375 | | $ | 73,840 | | $ | 204,889 | | $ | 206,335 | |
| | | | | | | | | | | | | | | | |
Average total stockholders' equity | | $ | 2,845,750 | | $ | 2,796,857 | | $ | 2,710,273 | | $ | 2,810,686 | | $ | 2,672,284 | |
Less: average goodwill | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 | |
Average tangible stockholders' equity | | $ | 1,850,258 | | $ | 1,801,365 | | $ | 1,714,781 | | $ | 1,815,194 | | $ | 1,676,792 | |
| | | | | | | | | | | | | | | | |
Average total assets | | $ | 23,955,273 | | $ | 23,954,425 | | $ | 23,993,685 | | $ | 23,997,190 | | $ | 23,914,896 | |
Less: average goodwill | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 | |
Average tangible assets | | $ | 22,959,781 | | $ | 22,958,933 | | $ | 22,998,193 | | $ | 23,001,698 | | $ | 22,919,404 | |
| | | | | | | | | | | | | | | | |
Return on average total stockholders' equity(1) | | | 8.88 | % | | 10.52 | % | | 10.81 | % | | 9.75 | % | | 10.32 | % |
Return on average tangible stockholders' equity (non-GAAP)(1) | | | 13.67 | % | | 16.34 | % | | 17.08 | % | | 15.09 | % | | 16.45 | % |
| | | | | | | | | | | | | | | | |
Return on average total assets(1) | | | 1.06 | % | | 1.23 | % | | 1.22 | % | | 1.14 | % | | 1.15 | % |
Return on average tangible assets (non-GAAP)(1) | | | 1.10 | % | | 1.28 | % | | 1.27 | % | | 1.19 | % | | 1.20 | % |
| | | | | | | | | | | |||
| | As of | | As of | | As of | | As of | | ||||
| | September 30, | | June 30, | | December 31, | | September 30, | | ||||
(dollars in thousands, except per share amounts) | | 2026 | | 2026 | | 2025 | | 2025 | | ||||
Balance Sheet Data: | | | | | | | | | | | | | |
Total stockholders' equity | | $ | 2,817,544 | | $ | 2,826,028 | | $ | 2,769,365 | | $ | 2,733,921 | |
Less: goodwill | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 | |
Tangible stockholders' equity | | $ | 1,822,052 | | $ | 1,830,536 | | $ | 1,773,873 | | $ | 1,738,429 | |
| | | | | | | | | | | | | |
Total assets | | $ | 23,764,015 | | $ | 23,646,049 | | $ | 23,955,252 | | $ | 24,098,728 | |
Less: goodwill | | | 995,492 | | | 995,492 | | | 995,492 | | | 995,492 | |
Tangible assets | | $ | 22,768,523 | | $ | 22,650,557 | | $ | 22,959,760 | | $ | 23,103,236 | |
| | | | | | | | | | | | | |
Shares outstanding | | | 121,681,352 | | | 121,680,634 | | | 122,689,256 | | | 123,719,585 | |
| | | | | | | | | | | | | |
Total stockholders' equity to total assets | | | 11.86 | % | | 11.95 | % | | 11.56 | % | | 11.34 | % |
Tangible stockholders' equity to tangible assets (non-GAAP) | | | 8.00 | % | | 8.08 | % | | 7.73 | % | | 7.52 | % |
| | | | | | | | | | | | | |
Book value per share | | $ | 23.16 | | $ | 23.22 | | $ | 22.57 | | $ | 22.10 | |
Tangible book value per share (non-GAAP) | | $ | 14.97 | | $ | 15.04 | | $ | 14.46 | | $ | 14.05 | |
| (1) | Annualized for the three and nine months ended September 30, 2026 and 2025 and three months ended June 30, 2026. |