Banc of California, Inc. Reports Fourth Quarter Diluted Earnings per Share of $0.42, Up 11% Quarter over Quarter; Full Year Diluted Earnings per Share of $1.17, Significant Growth Year over Year
| Quarter Highlights | ||||||
|
Earnings Per Share |
|
Book Value Per Share
Tangible Book Value P er Share(1) |
|
15% Loan Annualized Growth |
|
11% Noninterest-bearing Deposits Annualized Growth |
Fourth Quarter and Full Year 2025 Financial Highlights:
-
Total loans and leases of
$25.2 billion increased by 15% for the quarter annualized and 6% year over year. -
Fourth quarter loan production and disbursements totaled
$2.7 billion with a weighted average interest rate on production of 6.83%, and heavily concentrated toward the end of the quarter. Full year loan production and disbursements of$9.6 billion , up 31% year over year. -
Noninterest-bearing deposits of
$7.8 billion increased by 11% annualized from 3Q25, representing 28% of total deposits. - Net interest margin of 3.20% for the quarter, and 3.15% for the year reflecting a 30 basis point expansion year over year, driven by improved funding mix and lower deposit costs. Late fourth quarter loan production will have a full quarter benefit to net interest income in 1Q26.
-
Total revenue of
$292.9 million increased over 2% and pre-tax pre-provision income(1) of$112.3 million increased 10% from 3Q25 reflecting improved operating leverage. -
Noninterest expenses of
$180.6 million decreased by$5.0 million from 3Q25 contributing to an efficiency ratio(1) decrease to 59.35% from 62.05% in 3Q25. - Credit quality metrics stable with quarter-over-quarter reductions in nonperforming, criticized, and special mention loans and leases, as a percentage of total loans and leases held for investment, of 8 basis points, 24 basis points, and 27 basis points, respectively. On a year-over-year basis, there were reductions in nonperforming, criticized, and special mention loans and leases, as a percentage of total loans and leases held for investment, of 16 basis points, 195 basis points, and 278 basis points, respectively.
-
Stable capital ratios(2) well above the regulatory thresholds for "well capitalized" banks, including an estimated 12.34% Tier 1 capital ratio and 10.01% CET 1 capital ratio and continued growth in book value per share to
$19.56 , up 2% vs 3Q25, and tangible book value per share(1) to$17.51 , up 3% vs 3Q25.
|
(1) |
|
Non-GAAP measure; refer to section 'Non-GAAP Measures' |
|
(2) |
|
Capital ratios for |
INCOME STATEMENT HIGHLIGHTS
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
Summary Income Statement |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(In thousands) |
||||||||||||||||||
|
Total interest income |
$ |
416,948 |
|
$ |
432,541 |
|
|
$ |
424,519 |
|
|
$ |
1,676,653 |
|
|
$ |
1,812,705 |
|
|
|
Total interest expense |
|
165,586 |
|
|
|
179,097 |
|
|
|
189,234 |
|
|
|
699,267 |
|
|
|
886,655 |
|
|
Net interest income |
|
251,362 |
|
|
|
253,444 |
|
|
|
235,285 |
|
|
|
977,386 |
|
|
|
926,050 |
|
|
Provision for credit losses |
|
12,500 |
|
|
|
9,700 |
|
|
|
12,801 |
|
|
|
70,600 |
|
|
|
42,801 |
|
|
Gain (loss) on sale of loans |
|
18 |
|
|
|
(374 |
) |
|
|
20 |
|
|
|
(115 |
) |
|
|
645 |
|
|
Loss on sale of securities |
|
— |
|
|
|
— |
|
|
|
(454 |
) |
|
|
— |
|
|
|
(60,400 |
) |
|
Other noninterest income |
|
41,553 |
|
|
|
34,659 |
|
|
|
29,423 |
|
|
|
142,254 |
|
|
|
136,900 |
|
|
Total noninterest income |
|
41,571 |
|
|
|
34,285 |
|
|
|
28,989 |
|
|
|
142,139 |
|
|
|
77,145 |
|
|
Total revenue |
|
292,933 |
|
|
|
287,729 |
|
|
|
264,274 |
|
|
|
1,119,525 |
|
|
|
1,003,195 |
|
|
Acquisition, integration and reorganization costs |
|
— |
|
|
|
— |
|
|
|
(1,023 |
) |
|
|
— |
|
|
|
(14,183 |
) |
|
Other noninterest expense |
|
180,644 |
|
|
|
185,684 |
|
|
|
182,393 |
|
|
|
735,850 |
|
|
|
805,923 |
|
|
Total noninterest expense |
|
180,644 |
|
|
|
185,684 |
|
|
|
181,370 |
|
|
|
735,850 |
|
|
|
791,740 |
|
|
Earnings before income taxes |
|
99,789 |
|
|
|
92,345 |
|
|
|
70,103 |
|
|
|
313,075 |
|
|
|
168,654 |
|
|
Income tax expense |
|
22,398 |
|
|
|
22,716 |
|
|
|
13,184 |
|
|
|
84,102 |
|
|
|
41,766 |
|
|
Net earnings |
|
77,391 |
|
|
|
69,629 |
|
|
|
56,919 |
|
|
|
228,973 |
|
|
|
126,888 |
|
|
Preferred stock dividends |
|
9,947 |
|
|
|
9,947 |
|
|
|
9,947 |
|
|
|
39,788 |
|
|
|
39,788 |
|
|
Net earnings available to common and equivalent stockholders |
$ |
67,444 |
|
|
$ |
59,682 |
|
|
$ |
46,972 |
|
|
$ |
189,185 |
|
|
$ |
87,100 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted earnings per share |
$ |
0.42 |
|
|
$ |
0.38 |
|
|
$ |
0.28 |
|
|
$ |
1.17 |
|
|
$ |
0.52 |
|
Net Interest Income and Margin
Fourth Quarter of 2025 Compared to Third Quarter of 2025
Net interest income decreased by
-
A decrease of
$13.5 million in interest income from loans due primarily to a lower average yield attributable to federal funds rate cuts of 25 basis points inSeptember 2025 and 50 basis points in the fourth quarter and to lower net loan discount accretion. -
A decrease of
$3.4 million in interest income from deposits in financial institutions driven mainly by lower interest rates and lower average balances.
This was offset partially by:
-
A decrease of
$13.2 million in interest expense on deposits due primarily to lower interest rates attributable to the federal funds rate cuts described above.
The net interest margin was 3.20% for the fourth quarter, down 2 basis points from 3.22% for the third quarter primarily driven by a lower average yield on interest-earning assets, offset partially by a lower average total cost of funds. The average yield on interest-earning assets decreased to 5.31% from 5.50%, as a result of a 22 basis point decrease in the average yield on loans and leases to 5.83%. The average total cost of funds decreased to 2.20% from 2.37%, as a result of a 19 basis point decrease in the average total cost of deposits to 1.89%, and a 2 basis points decrease in the average cost of borrowings to 4.74%.
Average total deposits decreased by
|
|
Three Months Ended |
Increase (Decrease) |
|||||||||||||||||||||
|
|
|
|
|
|
QoQ |
||||||||||||||||||
|
Summary |
|
Interest |
Average |
|
|
Interest |
Average |
|
|
Average |
|||||||||||||
|
Average Balance |
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
|
Average |
Yield/ |
|||||||||||||
|
and Yield/Cost Data |
Balance |
Expense |
Cost |
|
Balance |
Expense |
Cost |
|
Balance |
Cost |
|||||||||||||
|
|
(Dollars in thousands) |
||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Loans and leases(1) |
$ |
24,443,089 |
$ |
359,268 |
5.83 |
% |
|
$ |
24,458,255 |
$ |
372,723 |
6.05 |
% |
|
$ |
(15,166 |
) |
(0.22 |
)% |
||||
|
Investment securities |
|
4,891,281 |
|
|
39,557 |
|
3.21 |
% |
|
|
4,782,070 |
|
|
38,291 |
|
3.18 |
% |
|
|
109,211 |
|
0.03 |
% |
|
Deposits in financial institutions |
|
1,834,773 |
|
|
18,123 |
|
3.92 |
% |
|
|
1,958,011 |
|
|
21,527 |
|
4.36 |
% |
|
|
(123,238 |
) |
(0.44 |
)% |
|
Total interest-earning assets |
$ |
31,169,143 |
|
$ |
416,948 |
|
5.31 |
% |
|
$ |
31,198,336 |
|
$ |
432,541 |
|
5.50 |
% |
|
$ |
(29,193 |
) |
(0.19 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Noninterest-bearing demand deposits |
$ |
7,809,326 |
|
|
|
|
$ |
7,683,136 |
|
|
|
|
$ |
126,190 |
|
|
|||||||
|
Total interest-bearing deposits |
|
19,406,865 |
|
$ |
129,896 |
|
2.66 |
% |
|
|
19,608,906 |
|
$ |
143,074 |
|
2.89 |
% |
|
|
(202,041 |
) |
(0.23 |
)% |
|
Total deposits |
$ |
27,216,191 |
|
|
129,896 |
|
1.89 |
% |
|
$ |
27,292,042 |
|
|
143,074 |
|
2.08 |
% |
|
$ |
(75,851 |
) |
(0.19 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total interest-bearing liabilities |
$ |
22,020,144 |
|
$ |
165,586 |
|
2.98 |
% |
|
$ |
22,264,293 |
|
$ |
179,097 |
|
3.19 |
% |
|
$ |
(244,149 |
) |
(0.21 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net interest income(1) |
|
$ |
251,362 |
|
|
|
|
$ |
253,444 |
|
|
|
|
|
|||||||||
|
Net interest margin |
|
|
3.20 |
% |
|
|
|
3.22 |
% |
|
|
(0.02 |
)% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total funds(2) |
$ |
29,829,470 |
|
$ |
165,586 |
|
2.20 |
% |
|
$ |
29,947,429 |
|
$ |
179,097 |
|
2.37 |
% |
|
$ |
(117,959 |
) |
(0.17 |
)% |
|
(1) |
|
Includes net loan discount accretion of |
|
(2) |
|
Total funds is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. The cost of total funds is calculated as annualized total interest expense divided by average total funds. |
Full Year 2025 vs Full Year 2024
Net interest income increased by
-
A decrease of
$157.5 million in interest expense on deposits due primarily to lower interest paid on interest-bearing deposits as a result of deposit rate repricing driven by the federal funds rate cuts of 100 basis points in the second half of 2024 and 75 basis points in the second half of 2025 and lower average balances including the paydown of brokered deposits. -
A decrease of
$25.6 million in interest expense on borrowings driven by lower average balances resulting from the payoff of higher-cost borrowings in 2024, which were partially replaced with lower-cost long-term FHLB advances and lower market interest rates. -
An increase of
$12.5 million in interest income from investment securities reflecting the benefits from 2024 balance sheet repositioning actions and reinvestment in higher-yield securities.
This was offset partially by:
-
A decrease of
$87.4 million in interest income from deposits in financial institutions driven by lower balances, as we maintained a lower cash target level and lower market interest rates. -
A decrease of
$61.1 million in interest income from loans due primarily to lower market interest rates reflective of federal funds rate cuts, lower average balances attributable mainly to ourJuly 2024 sale of$1.95 billion of Civic loans, and by lower net loan discount accretion income.
The net interest margin was 3.15% for the year ended
The average total cost of funds decreased by 49 basis points to 2.35%, driven mainly by lower market interest rates. The average cost of deposits declined by 47 basis points to 2.05%, reflecting the impact of federal funds rate cuts in the second half of 2024 and second half of 2025. Average total deposits decreased by
The average yield on interest-earning assets declined by 18 basis points to 5.40%, due primarily to an 18 basis point decline in the average yield on loans and leases.
|
|
Year Ended |
Increase (Decrease) |
|||||||||||||||||||||
|
|
|
|
|
|
YoY |
||||||||||||||||||
|
Summary |
|
Interest |
Average |
|
|
Interest |
Average |
|
|
Average |
|||||||||||||
|
Average Balance |
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
|
Average |
Yield/ |
|||||||||||||
|
and Yield/Cost Data |
Balance |
Expense |
Cost |
|
Balance |
Expense |
Cost |
|
Balance |
Cost |
|||||||||||||
|
|
(Dollars in thousands) |
||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Loans and leases(1) |
$ |
24,300,808 |
$ |
1,440,397 |
5.93 |
% |
|
$ |
24,569,650 |
$ |
1,501,534 |
6.11 |
% |
|
$ |
(268,842 |
) |
(0.18 |
)% |
||||
|
Investment securities |
|
4,782,267 |
|
|
153,326 |
|
3.21 |
% |
|
|
4,686,615 |
|
|
140,794 |
|
3.00 |
% |
|
|
95,652 |
|
0.21 |
% |
|
Deposits in financial institutions |
|
1,937,775 |
|
|
82,930 |
|
4.28 |
% |
|
|
3,226,658 |
|
|
170,377 |
|
5.28 |
% |
|
|
(1,288,883 |
) |
(1.00 |
)% |
|
Total interest-earning assets |
$ |
31,020,850 |
|
$ |
1,676,653 |
|
5.40 |
% |
|
$ |
32,482,923 |
|
$ |
1,812,705 |
|
5.58 |
% |
|
$ |
(1,462,073 |
) |
(0.18 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Noninterest-bearing demand deposits |
$ |
7,698,015 |
|
|
|
|
$ |
7,829,976 |
|
|
|
|
$ |
(131,961 |
) |
|
|||||||
|
Total interest-bearing deposits |
|
19,486,610 |
|
$ |
558,440 |
|
2.87 |
% |
|
|
20,599,820 |
|
$ |
715,984 |
|
3.48 |
% |
|
|
(1,113,210 |
) |
(0.61 |
)% |
|
Total deposits |
$ |
27,184,625 |
|
|
558,440 |
|
2.05 |
% |
|
$ |
28,429,796 |
|
|
715,984 |
|
2.52 |
% |
|
$ |
(1,245,171 |
) |
(0.47 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total interest-bearing liabilities |
$ |
22,033,788 |
|
$ |
699,267 |
|
3.17 |
% |
|
$ |
23,378,167 |
|
$ |
886,655 |
|
3.79 |
% |
|
$ |
(1,344,379 |
) |
(0.62 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net interest income(1) |
|
$ |
977,386 |
|
|
|
|
$ |
926,050 |
|
|
|
|
|
|||||||||
|
Net interest margin |
|
|
3.15 |
% |
|
|
|
2.85 |
% |
|
|
0.30 |
% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total funds(2) |
$ |
29,731,803 |
|
$ |
699,267 |
|
2.35 |
% |
|
$ |
31,208,143 |
|
$ |
886,655 |
|
2.84 |
% |
|
$ |
(1,476,340 |
) |
(0.49 |
)% |
|
(1) |
|
Includes net loan discount accretion of |
|
(2) |
|
Total funds is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. The cost of total funds is calculated as annualized total interest expense divided by average total funds. |
Provision For Credit Losses
Fourth Quarter of 2025 Compared to Third Quarter of 2025
The provision for credit losses was
The fourth quarter provision for loan losses and unfunded loan commitments was primarily driven by changes in loan risk ratings including specific reserves, and higher loan balances and unfunded commitments, offset partially by lower qualitative reserves.
The third quarter provision included an
The third quarter provision for loan losses and unfunded loan commitments reflected changes in loan risk ratings, new originations, changes in the macroeconomic outlook, and higher unfunded commitments, partially offset by net recoveries and a lower qualitative reserve driven by lower balances in commercial real estate loans secured by office properties.
Full Year 2025 vs Full Year 2024
The provision for credit losses was
The provision for 2025 included
The provision for loan losses and unfunded loan commitments for 2024 primarily included a
Noninterest Income
Fourth Quarter of 2025 Compared to Third Quarter of 2025
Noninterest income increased by
Full Year 2025 vs Full Year 2024
Noninterest income increased by
Noninterest Expense
Fourth Quarter of 2025 Compared to Third Quarter of 2025
Noninterest expense decreased by
Full Year 2025 vs Full Year 2024
Noninterest expense decreased by
Income Taxes
Fourth Quarter of 2025 Compared to Third Quarter of 2025
Income tax expense of
Full Year 2025 vs Full Year 2024
Income tax expense of
BALANCE SHEET HIGHLIGHTS
|
|
|
|
|
|
|
|
Increase (Decrease) |
||||||||||||
|
Selected Balance Sheet Items |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
QoQ |
|
YoY |
||||
|
|
(In thousands) |
||||||||||||||||||
|
Cash and cash equivalents |
$ |
2,307,965 |
|
$ |
2,398,265 |
|
$ |
2,502,212 |
|
$ |
(90,300 |
) |
|
$ |
(194,247 |
) |
|||
|
Securities available-for-sale |
|
2,454,058 |
|
|
|
2,426,734 |
|
|
|
2,246,839 |
|
|
|
27,324 |
|
|
|
207,219 |
|
|
Securities held-to-maturity |
|
2,308,636 |
|
|
|
2,303,657 |
|
|
|
2,306,149 |
|
|
|
4,979 |
|
|
|
2,487 |
|
|
Loans held for sale |
|
182,936 |
|
|
|
211,454 |
|
|
|
26,331 |
|
|
|
(28,518 |
) |
|
|
156,605 |
|
|
Loans and leases held for investment |
|
25,032,679 |
|
|
|
24,110,642 |
|
|
|
23,781,663 |
|
|
|
922,037 |
|
|
|
1,251,016 |
|
|
Total loans and leases |
|
25,215,615 |
|
|
|
24,322,096 |
|
|
|
23,807,994 |
|
|
|
893,519 |
|
|
|
1,407,621 |
|
|
Total assets |
|
34,797,442 |
|
|
|
34,012,965 |
|
|
|
33,542,864 |
|
|
|
784,477 |
|
|
|
1,254,578 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing deposits |
$ |
7,822,787 |
|
|
$ |
7,603,748 |
|
|
$ |
7,719,913 |
|
|
$ |
219,039 |
|
|
$ |
102,874 |
|
|
Total deposits |
|
27,843,357 |
|
|
|
27,184,765 |
|
|
|
27,191,909 |
|
|
|
658,592 |
|
|
|
651,448 |
|
|
Borrowings |
|
2,063,819 |
|
|
|
2,005,022 |
|
|
|
1,391,814 |
|
|
|
58,797 |
|
|
|
672,005 |
|
|
Total liabilities |
|
31,256,165 |
|
|
|
30,546,226 |
|
|
|
30,042,915 |
|
|
|
709,939 |
|
|
|
1,213,250 |
|
|
Total stockholders' equity |
|
3,541,277 |
|
|
|
3,466,739 |
|
|
|
3,499,949 |
|
|
|
74,538 |
|
|
|
41,328 |
|
Securities
Securities available-for-sale ("AFS") increased by
The balance of securities held-to-maturity ("HTM") increased by
Loans and Leases
The following table sets forth the composition, by loan category, of our loan and lease portfolio held for investment as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Composition of Loans and Leases |
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate mortgage: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial |
$ |
4,314,637 |
|
|
$ |
4,292,625 |
|
|
$ |
4,369,401 |
|
|
$ |
4,489,543 |
|
|
$ |
4,578,772 |
|
|
Multi-family |
|
6,089,417 |
|
|
|
6,124,673 |
|
|
|
6,280,791 |
|
|
|
6,216,084 |
|
|
|
6,041,713 |
|
|
Other residential |
|
3,346,733 |
|
|
|
3,162,564 |
|
|
|
3,157,616 |
|
|
|
2,787,031 |
|
|
|
2,807,174 |
|
|
Total real estate mortgage |
|
13,750,787 |
|
|
|
13,579,862 |
|
|
|
13,807,808 |
|
|
|
13,492,658 |
|
|
|
13,427,659 |
|
|
Real estate construction and land: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial |
|
379,387 |
|
|
|
395,150 |
|
|
|
381,449 |
|
|
|
733,684 |
|
|
|
799,131 |
|
|
Residential |
|
1,568,240 |
|
|
|
1,759,676 |
|
|
|
1,920,642 |
|
|
|
2,127,354 |
|
|
|
2,373,162 |
|
|
Total real estate construction and land |
|
1,947,627 |
|
|
|
2,154,826 |
|
|
|
2,302,091 |
|
|
|
2,861,038 |
|
|
|
3,172,293 |
|
|
Total real estate |
|
15,698,414 |
|
|
|
15,734,688 |
|
|
|
16,109,899 |
|
|
|
16,353,696 |
|
|
|
16,599,952 |
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Asset-based |
|
2,951,010 |
|
|
|
2,742,519 |
|
|
|
2,462,351 |
|
|
|
2,305,325 |
|
|
|
2,087,969 |
|
|
Venture capital |
|
2,222,097 |
|
|
|
1,907,601 |
|
|
|
2,002,601 |
|
|
|
1,733,074 |
|
|
|
1,537,776 |
|
|
Other commercial |
|
3,804,099 |
|
|
|
3,356,537 |
|
|
|
3,288,305 |
|
|
|
3,340,400 |
|
|
|
3,153,084 |
|
|
Total commercial |
|
8,977,206 |
|
|
|
8,006,657 |
|
|
|
7,753,257 |
|
|
|
7,378,799 |
|
|
|
6,778,829 |
|
|
Consumer |
|
357,059 |
|
|
|
369,297 |
|
|
|
382,737 |
|
|
|
394,032 |
|
|
|
402,882 |
|
|
Total loans and leases held for investment |
$ |
25,032,679 |
|
|
$ |
24,110,642 |
|
|
$ |
24,245,893 |
|
|
$ |
24,126,527 |
|
|
$ |
23,781,663 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total unfunded loan commitments |
$ |
5,433,357 |
|
|
$ |
4,822,917 |
|
|
$ |
4,673,596 |
|
|
$ |
4,858,960 |
|
|
$ |
4,887,690 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Composition as % of Total |
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans and Leases |
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate mortgage: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial |
|
17 |
% |
|
|
18 |
% |
|
|
18 |
% |
|
|
19 |
% |
|
|
19 |
% |
|
Multi-family |
|
24 |
% |
|
|
25 |
% |
|
|
26 |
% |
|
|
26 |
% |
|
|
26 |
% |
|
Other residential |
|
14 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
|
11 |
% |
|
|
12 |
% |
|
Total real estate mortgage |
|
55 |
% |
|
|
56 |
% |
|
|
57 |
% |
|
|
56 |
% |
|
|
57 |
% |
|
Real estate construction and land: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial |
|
2 |
% |
|
|
2 |
% |
|
|
1 |
% |
|
|
3 |
% |
|
|
3 |
% |
|
Residential |
|
6 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
9 |
% |
|
|
10 |
% |
|
Total real estate construction and land |
|
8 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
Total real estate |
|
63 |
% |
|
|
65 |
% |
|
|
66 |
% |
|
|
68 |
% |
|
|
70 |
% |
|
Commercial: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Asset-based |
|
12 |
% |
|
|
11 |
% |
|
|
10 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
Venture capital |
|
9 |
% |
|
|
8 |
% |
|
|
8 |
% |
|
|
7 |
% |
|
|
6 |
% |
|
Other commercial |
|
15 |
% |
|
|
14 |
% |
|
|
14 |
% |
|
|
14 |
% |
|
|
13 |
% |
|
Total commercial |
|
36 |
% |
|
|
33 |
% |
|
|
32 |
% |
|
|
30 |
% |
|
|
28 |
% |
|
Consumer |
|
1 |
% |
|
|
2 |
% |
|
|
2 |
% |
|
|
2 |
% |
|
|
2 |
% |
|
Total loans and leases held for investment |
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
Total loans and leases held for investment increased by
Total loans and leases held for sale decreased by
Credit Quality
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Asset Quality Information and Ratios |
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Delinquent loans and leases held for investment: |
|
|
|
|
|
|
|
|
|
||||||||||
|
30 to 89 days delinquent |
$ |
108,303 |
|
|
$ |
56,416 |
|
|
$ |
53,900 |
|
|
$ |
100,664 |
|
|
$ |
91,347 |
|
|
90+ days delinquent |
|
92,655 |
|
|
|
104,952 |
|
|
|
95,566 |
|
|
|
99,976 |
|
|
|
88,846 |
|
|
Total delinquent loans and leases |
$ |
200,958 |
|
|
$ |
161,368 |
|
|
$ |
149,466 |
|
|
$ |
200,640 |
|
|
$ |
180,193 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total delinquent loans and leases to loans and leases held for investment |
|
0.80 |
% |
|
|
0.67 |
% |
|
|
0.62 |
% |
|
|
0.83 |
% |
|
|
0.76 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonperforming assets, excluding loans held for sale: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonaccrual loans and leases |
$ |
159,168 |
|
|
$ |
174,541 |
|
|
$ |
167,516 |
|
|
$ |
213,480 |
|
|
$ |
189,605 |
|
|
90+ days delinquent loans and still accruing |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total nonperforming loans and leases ("NPLs") |
|
159,168 |
|
|
|
174,541 |
|
|
|
167,516 |
|
|
|
213,480 |
|
|
|
189,605 |
|
|
Foreclosed assets, net |
|
17,115 |
|
|
|
4,790 |
|
|
|
7,806 |
|
|
|
5,474 |
|
|
|
9,734 |
|
|
Total nonperforming assets ("NPAs") |
$ |
176,283 |
|
|
$ |
179,331 |
|
|
$ |
175,322 |
|
|
$ |
218,954 |
|
|
$ |
199,339 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Classified loans and leases held for investment |
$ |
800,330 |
|
|
$ |
763,582 |
|
|
$ |
656,556 |
|
|
$ |
764,723 |
|
|
$ |
563,502 |
|
|
Special mention loans and leases held for investment |
|
458,683 |
|
|
|
505,979 |
|
|
|
661,568 |
|
|
|
937,014 |
|
|
|
1,097,315 |
|
|
Criticized loans and leases held for investment |
$ |
1,259,013 |
|
|
$ |
1,269,561 |
|
|
$ |
1,318,124 |
|
|
$ |
1,701,737 |
|
|
$ |
1,660,817 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for loan and lease losses |
$ |
245,612 |
|
|
$ |
240,501 |
|
|
$ |
229,344 |
|
|
$ |
234,986 |
|
|
$ |
239,360 |
|
|
Allowance for loan and lease losses to NPLs |
|
154.31 |
% |
|
|
137.79 |
% |
|
|
136.91 |
% |
|
|
110.07 |
% |
|
|
126.24 |
% |
|
NPLs to loans and leases held for investment |
|
0.64 |
% |
|
|
0.72 |
% |
|
|
0.69 |
% |
|
|
0.88 |
% |
|
|
0.80 |
% |
|
NPAs to total assets |
|
0.51 |
% |
|
|
0.53 |
% |
|
|
0.51 |
% |
|
|
0.65 |
% |
|
|
0.59 |
% |
|
Classified loans and leases to loans and leases held for investment |
|
3.20 |
% |
|
|
3.17 |
% |
|
|
2.71 |
% |
|
|
3.17 |
% |
|
|
2.37 |
% |
|
Special mention loans and leases to loans and leases held for investment |
|
1.83 |
% |
|
|
2.10 |
% |
|
|
2.73 |
% |
|
|
3.88 |
% |
|
|
4.61 |
% |
The overall quality of our loan portfolio remains strong, supported by disciplined underwriting, borrower strength, and robust credit metrics. Credit quality metrics remained stable in the fourth quarter, with reductions in nonperforming, criticized, and special mention loans and leases, as a percentage of total loans and leases held for investment, of 8 basis points, 24 basis points, and 27 basis points, respectively, during the fourth quarter to 0.64%, 5.03%, and 1.83% at
At
At
Nonperforming loans and leases as a percentage of loans and leases held for investment decreased to 0.64% at
At
Allowance for Credit Losses – Loans
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Credit Losses – Loans |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Allowance for loan and lease losses ("ALLL"): |
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at beginning of period |
$ |
240,501 |
|
|
$ |
229,344 |
|
|
$ |
254,345 |
|
|
$ |
239,360 |
|
|
$ |
281,687 |
|
|
Charge-offs |
|
(5,541 |
) |
|
|
(6,465 |
) |
|
|
(27,696 |
) |
|
|
(75,505 |
) |
|
|
(94,943 |
) |
|
Recoveries |
|
2,852 |
|
|
|
8,922 |
|
|
|
1,211 |
|
|
|
16,977 |
|
|
|
9,116 |
|
|
Net (charge-offs) recoveries |
|
(2,689 |
) |
|
|
2,457 |
|
|
|
(26,485 |
) |
|
|
(58,528 |
) |
|
|
(85,827 |
) |
|
Provision for loan losses |
|
7,800 |
|
|
|
8,700 |
|
|
|
11,500 |
|
|
|
64,780 |
|
|
|
43,500 |
|
|
Balance at end of period |
$ |
245,612 |
|
|
$ |
240,501 |
|
|
$ |
239,360 |
|
|
$ |
245,612 |
|
|
$ |
239,360 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reserve for unfunded loan commitments ("RUC"): |
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at beginning of period |
$ |
30,221 |
|
|
$ |
29,221 |
|
|
$ |
27,571 |
|
|
$ |
29,071 |
|
|
$ |
29,571 |
|
|
Provision for credit losses |
|
4,700 |
|
|
|
1,000 |
|
|
|
1,500 |
|
|
|
5,850 |
|
|
|
(500 |
) |
|
Balance at end of period |
$ |
34,921 |
|
|
$ |
30,221 |
|
|
$ |
29,071 |
|
|
$ |
34,921 |
|
|
$ |
29,071 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for credit losses ("ACL") – Loans: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at beginning of period |
$ |
270,722 |
|
|
$ |
258,565 |
|
|
$ |
281,916 |
|
|
$ |
268,431 |
|
|
$ |
311,258 |
|
|
Charge-offs |
|
(5,541 |
) |
|
|
(6,465 |
) |
|
|
(27,696 |
) |
|
|
(75,505 |
) |
|
|
(94,943 |
) |
|
Recoveries |
|
2,852 |
|
|
|
8,922 |
|
|
|
1,211 |
|
|
|
16,977 |
|
|
|
9,116 |
|
|
Net (charge-offs) recoveries |
|
(2,689 |
) |
|
|
2,457 |
|
|
|
(26,485 |
) |
|
|
(58,528 |
) |
|
|
(85,827 |
) |
|
Provision for credit losses |
|
12,500 |
|
|
|
9,700 |
|
|
|
13,000 |
|
|
|
70,630 |
|
|
|
43,000 |
|
|
Balance at end of period |
$ |
280,533 |
|
|
$ |
270,722 |
|
|
$ |
268,431 |
|
|
$ |
280,533 |
|
|
$ |
268,431 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
ALLL to loans and leases held for investment |
|
0.98 |
% |
|
|
1.00 |
% |
|
|
1.01 |
% |
|
|
0.98 |
% |
|
|
1.01 |
% |
|
ACL to loans and leases held for investment |
|
1.12 |
% |
|
|
1.12 |
% |
|
|
1.13 |
% |
|
|
1.12 |
% |
|
|
1.13 |
% |
|
ACL to NPLs |
|
176.25 |
% |
|
|
155.11 |
% |
|
|
141.57 |
% |
|
|
176.25 |
% |
|
|
141.57 |
% |
|
ACL to NPAs |
|
159.14 |
% |
|
|
150.96 |
% |
|
|
134.66 |
% |
|
|
159.14 |
% |
|
|
134.66 |
% |
|
Annualized net charge-offs (recoveries) to average loans and leases |
|
0.04 |
% |
|
|
(0.04 |
)% |
|
|
0.45 |
% |
|
|
0.24 |
% |
|
|
0.35 |
% |
The allowance for credit losses – loans, which includes the reserve for unfunded loan commitments, totaled
Our ability to absorb credit losses is also bolstered by (i)
The ACL coverage of nonperforming loans and leases was 176% at
Net charge-offs were 0.04% of average loans and leases (annualized) for the fourth quarter, compared to net recoveries of 0.04% for the third quarter.
|
(1) |
|
Non-GAAP measure; refer to section 'Non-GAAP Measures' |
Deposits and Client Investment Funds
The following table sets forth the composition of our deposits at the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Composition of Deposits |
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing checking |
$ |
7,822,787 |
|
|
$ |
7,603,748 |
|
|
$ |
7,441,116 |
|
|
$ |
7,593,950 |
|
|
$ |
7,719,913 |
|
|
Interest-bearing: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Checking |
|
8,509,587 |
|
|
|
7,930,951 |
|
|
|
7,974,452 |
|
|
|
7,747,051 |
|
|
|
7,610,705 |
|
|
Money market |
|
4,917,857 |
|
|
|
4,974,177 |
|
|
|
5,375,080 |
|
|
|
5,367,788 |
|
|
|
5,361,635 |
|
|
Savings |
|
1,905,863 |
|
|
|
1,949,369 |
|
|
|
1,932,906 |
|
|
|
1,999,062 |
|
|
|
1,933,232 |
|
|
Time deposits: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-brokered |
|
2,254,293 |
|
|
|
2,468,017 |
|
|
|
2,492,890 |
|
|
|
2,490,639 |
|
|
|
2,488,217 |
|
|
Brokered |
|
2,432,970 |
|
|
|
2,258,503 |
|
|
|
2,311,989 |
|
|
|
1,994,701 |
|
|
|
2,078,207 |
|
|
Total time deposits |
|
4,687,263 |
|
|
|
4,726,520 |
|
|
|
4,804,879 |
|
|
|
4,485,340 |
|
|
|
4,566,424 |
|
|
Total interest-bearing |
|
20,020,570 |
|
|
|
19,581,017 |
|
|
|
20,087,317 |
|
|
|
19,599,241 |
|
|
|
19,471,996 |
|
|
Total deposits |
$ |
27,843,357 |
|
|
$ |
27,184,765 |
|
|
$ |
27,528,433 |
|
|
$ |
27,193,191 |
|
|
$ |
27,191,909 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Composition as % of |
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Deposits |
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing checking |
|
28 |
% |
|
|
28 |
% |
|
|
27 |
% |
|
|
28 |
% |
|
|
28 |
% |
|
Interest-bearing: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Checking |
|
30 |
% |
|
|
29 |
% |
|
|
29 |
% |
|
|
29 |
% |
|
|
28 |
% |
|
Money market |
|
18 |
% |
|
|
19 |
% |
|
|
20 |
% |
|
|
20 |
% |
|
|
20 |
% |
|
Savings |
|
7 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
|
7 |
% |
|
Time deposits: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-brokered |
|
8 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
|
9 |
% |
|
Brokered |
|
9 |
% |
|
|
8 |
% |
|
|
8 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
Total time deposits |
|
17 |
% |
|
|
17 |
% |
|
|
17 |
% |
|
|
16 |
% |
|
|
17 |
% |
|
Total interest-bearing |
|
72 |
% |
|
|
72 |
% |
|
|
73 |
% |
|
|
72 |
% |
|
|
72 |
% |
|
Total deposits |
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
Total deposits increased by
At
At
In addition to deposit products, we also offer alternative, non-depository corporate treasury solutions for select clients to invest excess liquidity. These off-balance sheet client funds totaled
Borrowings
Borrowings increased by
Equity
During the fourth quarter, total stockholders’ equity increased by
At
For the year ended
|
(1) |
|
Non-GAAP measure; refer to section 'Non-GAAP Measures' |
CAPITAL AND LIQUIDITY
The following table sets forth our regulatory capital ratios as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2025 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|||||
|
Capital Ratios (1) |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total risk-based capital ratio |
16.31 |
% |
|
16.69 |
% |
|
16.37 |
% |
|
16.93 |
% |
|
17.05 |
% |
|
Tier 1 risk-based capital ratio |
12.34 |
% |
|
12.56 |
% |
|
12.34 |
% |
|
12.86 |
% |
|
12.97 |
% |
|
Common equity tier 1 capital ratio |
10.01 |
% |
|
10.14 |
% |
|
9.95 |
% |
|
10.45 |
% |
|
10.55 |
% |
|
Tier 1 leverage ratio |
9.99 |
% |
|
9.77 |
% |
|
9.74 |
% |
|
10.19 |
% |
|
10.15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total risk-based capital ratio |
15.61 |
% |
|
15.94 |
% |
|
15.65 |
% |
|
16.22 |
% |
|
16.65 |
% |
|
Tier 1 risk-based capital ratio |
13.15 |
% |
|
13.42 |
% |
|
13.21 |
% |
|
13.74 |
% |
|
14.17 |
% |
|
Common equity tier 1 capital ratio |
13.15 |
% |
|
13.42 |
% |
|
13.21 |
% |
|
13.74 |
% |
|
14.17 |
% |
|
Tier 1 leverage ratio |
10.65 |
% |
|
10.44 |
% |
|
10.42 |
% |
|
10.88 |
% |
|
11.08 |
% |
|
(1) |
|
|
At
Our immediately available cash and cash equivalents (excluding restricted cash) were
Conference Call
The Company will host a conference call to discuss its fourth quarter and full year 2025 financial results at
About
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of the “Safe-Harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements related to our expectations regarding the performance of our business, liquidity and capital ratios and other non-historical statements. Words or phrases such as “believe,” “will,” “should,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “plans,” “strategy,” or similar expressions are intended to identify these forward-looking statements. You are cautioned not to place undue reliance on any forward-looking statements. These statements are necessarily subject to risk and uncertainty and actual results could differ materially from those anticipated due to various factors, including those set forth from time to time in the documents filed or furnished by the Company with the Securities and Exchange Commission ("
Factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to: (i) changes in general economic conditions, either nationally or in our market areas, including the impact of tariffs, supply chain disruptions, and the risk of recession or an economic downturn; (ii) changes in the interest rate environment, including the recent and potential future changes in the FRB benchmark rate, which could adversely affect our revenue and expenses, the value of assets and obligations, the realization of deferred tax assets, the availability and cost of capital and liquidity, and the impacts of continuing or renewed inflation; (iii) the credit risks of lending activities, which may be affected by deterioration in real estate markets and the financial condition of borrowers, and the operational risk of lending activities, including the effectiveness of our underwriting practices and the risk of fraud, any of which may lead to increased loan delinquencies, losses, and non-performing assets, and may result in our allowance for credit losses not being adequate; (iv) fluctuations in the demand for loans, and fluctuations in commercial and residential real estate values in our market area; (v) the quality and composition of our securities portfolio; (vi) our ability to develop and maintain a strong core deposit base, including among our venture banking clients, or other low cost funding sources necessary to fund our activities particularly in a rising or high interest rate environment; (vii) the rapid withdrawal of a significant amount of demand deposits over a short period of time; (viii) the costs and effects of litigation; (ix) risks related to the Company’s acquisitions, including disruption to current plans and operations; difficulties in customer and employee retention; fees, expenses and charges related to these transactions being significantly higher than anticipated; and our inability to achieve expected revenues, cost savings, synergies, and other benefits; (x) results of examinations by regulatory authorities of the Company and the possibility that any such regulatory authority may, among other things, limit our business activities, restrict our ability to invest in certain assets, refrain from issuing an approval or non-objection to certain capital or other actions, increase our allowance for credit losses, result in write-downs of asset values, restrict our ability or that of our bank subsidiary to pay dividends, or impose fines, penalties or sanctions; (xi) legislative or regulatory changes that adversely affect our business, including changes in tax laws and policies, accounting policies and practices, privacy laws, and regulatory capital or other rules; (xii) the risk that our enterprise risk management framework may not be effective in mitigating risk and reducing the potential for losses; (xiii) errors in estimates of the fair values of certain of our assets and liabilities, as well as the value of collateral supporting our loans, which may result in significant changes in valuation or recoveries; (xiv) failures or security breaches with respect to the network, applications, vendors and computer systems on which we depend, including due to cybersecurity threats; (xv) our ability to attract and retain key members of our senior management team; (xvi) the effects of climate change, severe weather events, natural disasters such as earthquakes and wildfires, pandemics, epidemics and other public health crises, acts of war or terrorism, and other external events on our business; (xvii) the impact of bank failures or other adverse developments at other banks on general depositor and investor sentiment regarding the stability and liquidity of banks; (xviii) the possibility that our recorded goodwill could become impaired, which may have an adverse impact on our earnings and capital; (xix) our existing indebtedness, together with any future incurrence of additional indebtedness, could adversely affect our ability to raise additional capital and to meet our debt obligations; (xx) the risk that we may incur significant losses on future asset sales or may not be able to execute anticipated asset sales; and (xxi) other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services and the other risks described in our Annual Report on Form 10-K for the fiscal year ended
Non-GAAP Financial Measures
Included in this press release are certain non-GAAP financial measures, such as tangible common equity, tangible book value per common share, return on average tangible common equity, adjusted return on average tangible common equity, adjusted net earnings, adjusted return on average assets, pre-tax pre-provision income, efficiency ratio, and economic coverage ratio, designed to complement the financial information presented in accordance with
|
|
|||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (UNAUDITED) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
ASSETS: |
(Dollars in thousands) |
||||||||||||||||||
|
Cash and due from banks |
$ |
181,103 |
|
|
$ |
205,364 |
|
|
$ |
222,210 |
|
|
$ |
215,591 |
|
|
$ |
192,006 |
|
|
Interest-earning deposits in financial institutions |
|
2,126,862 |
|
|
|
2,192,901 |
|
|
|
2,131,342 |
|
|
|
2,128,298 |
|
|
|
2,310,206 |
|
|
Total cash and cash equivalents |
|
2,307,965 |
|
|
|
2,398,265 |
|
|
|
2,353,552 |
|
|
|
2,343,889 |
|
|
|
2,502,212 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities available-for-sale |
|
2,454,058 |
|
|
|
2,426,734 |
|
|
|
2,246,174 |
|
|
|
2,334,058 |
|
|
|
2,246,839 |
|
|
Securities held-to-maturity |
|
2,308,636 |
|
|
|
2,303,657 |
|
|
|
2,316,725 |
|
|
|
2,311,912 |
|
|
|
2,306,149 |
|
|
FRB and FHLB stock |
|
160,442 |
|
|
|
159,337 |
|
|
|
162,243 |
|
|
|
155,330 |
|
|
|
147,773 |
|
|
Total investment securities |
|
4,923,136 |
|
|
|
4,889,728 |
|
|
|
4,725,142 |
|
|
|
4,801,300 |
|
|
|
4,700,761 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans held for sale |
|
182,936 |
|
|
|
211,454 |
|
|
|
465,571 |
|
|
|
25,797 |
|
|
|
26,331 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans and leases held for investment |
|
25,032,679 |
|
|
|
24,110,642 |
|
|
|
24,245,893 |
|
|
|
24,126,527 |
|
|
|
23,781,663 |
|
|
Allowance for loan and lease losses |
|
(245,612 |
) |
|
|
(240,501 |
) |
|
|
(229,344 |
) |
|
|
(234,986 |
) |
|
|
(239,360 |
) |
|
Total loans and leases held for investment, net |
|
24,787,067 |
|
|
|
23,870,141 |
|
|
|
24,016,549 |
|
|
|
23,891,541 |
|
|
|
23,542,303 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Equipment leased to others under operating leases |
|
238,232 |
|
|
|
280,872 |
|
|
|
288,692 |
|
|
|
295,032 |
|
|
|
307,188 |
|
|
Premises and equipment, net |
|
146,698 |
|
|
|
132,766 |
|
|
|
138,032 |
|
|
|
140,347 |
|
|
|
142,546 |
|
|
Bank owned life insurance |
|
350,083 |
|
|
|
348,051 |
|
|
|
346,142 |
|
|
|
342,810 |
|
|
|
339,517 |
|
|
|
|
214,521 |
|
|
|
214,521 |
|
|
|
214,521 |
|
|
|
214,521 |
|
|
|
214,521 |
|
|
Intangible assets, net |
|
105,287 |
|
|
|
111,923 |
|
|
|
118,930 |
|
|
|
125,937 |
|
|
|
132,944 |
|
|
Deferred tax asset, net |
|
656,755 |
|
|
|
672,159 |
|
|
|
691,535 |
|
|
|
702,323 |
|
|
|
720,587 |
|
|
Other assets |
|
884,762 |
|
|
|
883,085 |
|
|
|
891,787 |
|
|
|
896,421 |
|
|
|
913,954 |
|
|
Total assets |
$ |
34,797,442 |
|
|
$ |
34,012,965 |
|
|
$ |
34,250,453 |
|
|
$ |
33,779,918 |
|
|
$ |
33,542,864 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing deposits |
$ |
7,822,787 |
|
|
$ |
7,603,748 |
|
|
$ |
7,441,116 |
|
|
$ |
7,593,950 |
|
|
$ |
7,719,913 |
|
|
Interest-bearing deposits |
|
20,020,570 |
|
|
|
19,581,017 |
|
|
|
20,087,317 |
|
|
|
19,599,241 |
|
|
|
19,471,996 |
|
|
Total deposits |
|
27,843,357 |
|
|
|
27,184,765 |
|
|
|
27,528,433 |
|
|
|
27,193,191 |
|
|
|
27,191,909 |
|
|
Borrowings |
|
2,063,819 |
|
|
|
2,005,022 |
|
|
|
1,917,180 |
|
|
|
1,670,782 |
|
|
|
1,391,814 |
|
|
Subordinated debt |
|
952,740 |
|
|
|
950,888 |
|
|
|
949,213 |
|
|
|
944,908 |
|
|
|
941,923 |
|
|
Accrued interest payable and other liabilities |
|
396,249 |
|
|
|
405,551 |
|
|
|
428,784 |
|
|
|
449,381 |
|
|
|
517,269 |
|
|
Total liabilities |
|
31,256,165 |
|
|
|
30,546,226 |
|
|
|
30,823,610 |
|
|
|
30,258,262 |
|
|
|
30,042,915 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Preferred stock |
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
Common stock |
|
1,500 |
|
|
|
1,509 |
|
|
|
1,474 |
|
|
|
1,561 |
|
|
|
1,586 |
|
|
Class B non-voting common stock |
|
5 |
|
|
|
5 |
|
|
|
5 |
|
|
|
5 |
|
|
|
5 |
|
|
Non-voting common stock equivalents |
|
50 |
|
|
|
41 |
|
|
|
98 |
|
|
|
98 |
|
|
|
98 |
|
|
Additional paid-in-capital |
|
3,552,483 |
|
|
|
3,563,145 |
|
|
|
3,609,109 |
|
|
|
3,732,376 |
|
|
|
3,785,725 |
|
|
Retained deficit |
|
(242,016 |
) |
|
|
(309,460 |
) |
|
|
(369,142 |
) |
|
|
(387,580 |
) |
|
|
(431,201 |
) |
|
Accumulated other comprehensive loss, net |
|
(269,261 |
) |
|
|
(287,017 |
) |
|
|
(313,217 |
) |
|
|
(323,320 |
) |
|
|
(354,780 |
) |
|
Total stockholders’ equity |
|
3,541,277 |
|
|
|
3,466,739 |
|
|
|
3,426,843 |
|
|
|
3,521,656 |
|
|
|
3,499,949 |
|
|
Total liabilities and stockholders’ equity |
$ |
34,797,442 |
|
|
$ |
34,012,965 |
|
|
$ |
34,250,453 |
|
|
$ |
33,779,918 |
|
|
$ |
33,542,864 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common shares outstanding (1) |
|
155,533,403 |
|
|
|
155,522,693 |
|
|
|
157,647,137 |
|
|
|
166,403,086 |
|
|
|
168,825,656 |
|
|
(1) |
|
Common shares outstanding include non-voting common stock equivalents that are participating securities. |
|
|
|||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(In thousands, except per share amounts) |
||||||||||||||||||
|
Interest income: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans and leases |
$ |
359,268 |
|
$ |
372,723 |
|
|
$ |
357,303 |
|
|
$ |
1,440,397 |
|
|
$ |
1,501,534 |
|
|
|
Investment securities |
|
39,557 |
|
|
|
38,291 |
|
|
|
37,743 |
|
|
|
153,326 |
|
|
|
140,794 |
|
|
Deposits in financial institutions |
|
18,123 |
|
|
|
21,527 |
|
|
|
29,473 |
|
|
|
82,930 |
|
|
|
170,377 |
|
|
Total interest income |
|
416,948 |
|
|
|
432,541 |
|
|
|
424,519 |
|
|
|
1,676,653 |
|
|
|
1,812,705 |
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits |
|
129,896 |
|
|
|
143,074 |
|
|
|
154,085 |
|
|
|
558,440 |
|
|
|
715,984 |
|
|
Borrowings |
|
19,858 |
|
|
|
20,461 |
|
|
|
18,993 |
|
|
|
78,761 |
|
|
|
104,398 |
|
|
Subordinated debt |
|
15,832 |
|
|
|
15,562 |
|
|
|
16,156 |
|
|
|
62,066 |
|
|
|
66,273 |
|
|
Total interest expense |
|
165,586 |
|
|
|
179,097 |
|
|
|
189,234 |
|
|
|
699,267 |
|
|
|
886,655 |
|
|
Net interest income |
|
251,362 |
|
|
|
253,444 |
|
|
|
235,285 |
|
|
|
977,386 |
|
|
|
926,050 |
|
|
Provision for credit losses |
|
12,500 |
|
|
|
9,700 |
|
|
|
12,801 |
|
|
|
70,600 |
|
|
|
42,801 |
|
|
Net interest income after provision for credit losses |
|
238,862 |
|
|
|
243,744 |
|
|
|
222,484 |
|
|
|
906,786 |
|
|
|
883,249 |
|
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Service charges on deposit accounts |
|
5,038 |
|
|
|
5,109 |
|
|
|
4,770 |
|
|
|
19,146 |
|
|
|
18,583 |
|
|
Commissions and fees |
|
9,524 |
|
|
|
9,514 |
|
|
|
8,231 |
|
|
|
38,637 |
|
|
|
33,258 |
|
|
Leased equipment income |
|
16,381 |
|
|
|
10,321 |
|
|
|
10,730 |
|
|
|
47,717 |
|
|
|
51,109 |
|
|
Gain (loss) on sale of loans and leases |
|
18 |
|
|
|
(374 |
) |
|
|
20 |
|
|
|
(115 |
) |
|
|
645 |
|
|
Loss on sale of securities |
|
— |
|
|
|
— |
|
|
|
(454 |
) |
|
|
— |
|
|
|
(60,400 |
) |
|
Dividends and gains on equity investments |
|
3,492 |
|
|
|
2,291 |
|
|
|
18 |
|
|
|
7,992 |
|
|
|
7,982 |
|
|
Warrant income |
|
361 |
|
|
|
433 |
|
|
|
343 |
|
|
|
1,726 |
|
|
|
408 |
|
|
LOCOM HFS adjustment |
|
— |
|
|
|
— |
|
|
|
(3 |
) |
|
|
(9 |
) |
|
|
215 |
|
|
Other income |
|
6,757 |
|
|
|
6,991 |
|
|
|
5,334 |
|
|
|
27,045 |
|
|
|
25,345 |
|
|
Total noninterest income |
|
41,571 |
|
|
|
34,285 |
|
|
|
28,989 |
|
|
|
142,139 |
|
|
|
77,145 |
|
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Compensation |
|
85,862 |
|
|
|
88,865 |
|
|
|
77,661 |
|
|
|
349,506 |
|
|
|
341,396 |
|
|
Occupancy |
|
14,726 |
|
|
|
15,415 |
|
|
|
15,678 |
|
|
|
60,624 |
|
|
|
67,993 |
|
|
Information technology and data processing |
|
13,751 |
|
|
|
13,535 |
|
|
|
14,546 |
|
|
|
55,458 |
|
|
|
60,418 |
|
|
Other professional services |
|
6,774 |
|
|
|
5,394 |
|
|
|
5,498 |
|
|
|
23,087 |
|
|
|
20,857 |
|
|
Insurance and assessments |
|
7,070 |
|
|
|
8,994 |
|
|
|
11,179 |
|
|
|
32,750 |
|
|
|
70,779 |
|
|
Intangible asset amortization |
|
6,788 |
|
|
|
7,160 |
|
|
|
7,770 |
|
|
|
28,267 |
|
|
|
33,143 |
|
|
Leased equipment depreciation |
|
6,202 |
|
|
|
6,750 |
|
|
|
7,096 |
|
|
|
26,393 |
|
|
|
29,271 |
|
|
Acquisition, integration and reorganization costs |
|
— |
|
|
|
— |
|
|
|
(1,023 |
) |
|
|
— |
|
|
|
(14,183 |
) |
|
Customer related expense |
|
24,870 |
|
|
|
26,227 |
|
|
|
31,672 |
|
|
|
105,425 |
|
|
|
129,471 |
|
|
Loan expense |
|
4,445 |
|
|
|
4,947 |
|
|
|
4,489 |
|
|
|
16,372 |
|
|
|
17,306 |
|
|
Other expense |
|
10,156 |
|
|
|
8,397 |
|
|
|
6,804 |
|
|
|
37,968 |
|
|
|
35,289 |
|
|
Total noninterest expense |
|
180,644 |
|
|
|
185,684 |
|
|
|
181,370 |
|
|
|
735,850 |
|
|
|
791,740 |
|
|
Earnings before income taxes |
|
99,789 |
|
|
|
92,345 |
|
|
|
70,103 |
|
|
|
313,075 |
|
|
|
168,654 |
|
|
Income tax expense |
|
22,398 |
|
|
|
22,716 |
|
|
|
13,184 |
|
|
|
84,102 |
|
|
|
41,766 |
|
|
Net earnings |
|
77,391 |
|
|
|
69,629 |
|
|
|
56,919 |
|
|
|
228,973 |
|
|
|
126,888 |
|
|
Preferred stock dividends |
|
9,947 |
|
|
|
9,947 |
|
|
|
9,947 |
|
|
|
39,788 |
|
|
|
39,788 |
|
|
Net earnings available to common and equivalent stockholders |
$ |
67,444 |
|
|
$ |
59,682 |
|
|
$ |
46,972 |
|
|
$ |
189,185 |
|
|
$ |
87,100 |
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic |
$ |
0.43 |
|
|
$ |
0.38 |
|
|
$ |
0.28 |
|
|
$ |
1.18 |
|
|
$ |
0.52 |
|
|
Diluted |
$ |
0.42 |
|
|
$ |
0.38 |
|
|
$ |
0.28 |
|
|
$ |
1.17 |
|
|
$ |
0.52 |
|
|
Weighted average number of common shares outstanding: (1) |
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic |
|
155,449 |
|
|
|
157,103 |
|
|
|
168,604 |
|
|
|
159,807 |
|
|
|
168,441 |
|
|
Diluted |
|
160,094 |
|
|
|
159,051 |
|
|
|
169,732 |
|
|
|
161,724 |
|
|
|
168,684 |
|
|
(1) |
|
Common shares outstanding include non-voting common stock equivalents that are participating securities. |
|
|
||||||||||||||
|
SELECTED FINANCIAL DATA |
||||||||||||||
|
(UNAUDITED) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Profitability and Other Ratios |
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Return on average assets (1) |
0.91 |
% |
|
0.82 |
% |
|
0.67 |
% |
|
0.68 |
% |
|
0.36 |
% |
|
Adjusted ROAA (1)(2) |
0.91 |
% |
|
0.82 |
% |
|
0.67 |
% |
|
0.77 |
% |
|
0.50 |
% |
|
Return on average equity (1) |
8.79 |
% |
|
8.04 |
% |
|
6.50 |
% |
|
6.60 |
% |
|
3.70 |
% |
|
Return on average tangible common equity (1)(2) |
10.75 |
% |
|
9.87 |
% |
|
7.35 |
% |
|
7.95 |
% |
|
4.35 |
% |
|
Adjusted return on average tangible common equity (1)(2) |
10.75 |
% |
|
9.87 |
% |
|
7.35 |
% |
|
9.05 |
% |
|
6.23 |
% |
|
Dividend payout ratio (3) |
23.26 |
% |
|
26.32 |
% |
|
35.71 |
% |
|
33.90 |
% |
|
76.92 |
% |
|
Average yield on loans and leases (1) |
5.83 |
% |
|
6.05 |
% |
|
6.01 |
% |
|
5.93 |
% |
|
6.11 |
% |
|
Average yield on interest-earning assets (1) |
5.31 |
% |
|
5.50 |
% |
|
5.48 |
% |
|
5.40 |
% |
|
5.58 |
% |
|
Average cost of interest-bearing deposits (1) |
2.66 |
% |
|
2.89 |
% |
|
3.18 |
% |
|
2.87 |
% |
|
3.48 |
% |
|
Average total cost of deposits (1) |
1.89 |
% |
|
2.08 |
% |
|
2.26 |
% |
|
2.05 |
% |
|
2.52 |
% |
|
Average cost of interest-bearing liabilities (1) |
2.98 |
% |
|
3.19 |
% |
|
3.48 |
% |
|
3.17 |
% |
|
3.79 |
% |
|
Average total cost of funds (1) |
2.20 |
% |
|
2.37 |
% |
|
2.55 |
% |
|
2.35 |
% |
|
2.84 |
% |
|
Net interest spread |
2.33 |
% |
|
2.31 |
% |
|
2.00 |
% |
|
2.23 |
% |
|
1.79 |
% |
|
Net interest margin (1) |
3.20 |
% |
|
3.22 |
% |
|
3.04 |
% |
|
3.15 |
% |
|
2.85 |
% |
|
Noninterest income to total revenue (4) |
14.19 |
% |
|
11.92 |
% |
|
10.97 |
% |
|
12.70 |
% |
|
7.69 |
% |
|
Noninterest expense to average total assets (1) |
2.12 |
% |
|
2.18 |
% |
|
2.15 |
% |
|
2.19 |
% |
|
2.24 |
% |
|
Noninterest expense to total revenue (4) |
61.67 |
% |
|
64.53 |
% |
|
68.63 |
% |
|
65.73 |
% |
|
78.92 |
% |
|
Efficiency ratio (2)(5) |
59.35 |
% |
|
62.05 |
% |
|
65.96 |
% |
|
63.20 |
% |
|
72.66 |
% |
|
Loans to deposits ratio |
90.56 |
% |
|
89.47 |
% |
|
87.56 |
% |
|
90.56 |
% |
|
87.56 |
% |
|
Average loans and leases to average deposits |
89.81 |
% |
|
89.62 |
% |
|
87.05 |
% |
|
89.39 |
% |
|
86.42 |
% |
|
Average investment securities to average total assets |
14.49 |
% |
|
14.14 |
% |
|
14.01 |
% |
|
14.21 |
% |
|
13.26 |
% |
|
Average stockholders' equity to average total assets |
10.35 |
% |
|
10.16 |
% |
|
10.39 |
% |
|
10.31 |
% |
|
9.71 |
% |
|
(1) |
|
Annualized. |
|
(2) |
|
Non-GAAP measure. |
|
(3) |
|
Ratio calculated by dividing dividends declared per common and equivalent share by basic earnings per common and equivalent share. |
|
(4) |
|
Total revenue equals the sum of net interest income and noninterest income. |
|
(5) |
|
Ratio calculated by dividing noninterest expense (less intangible asset amortization and acquisition, integration and reorganization costs) by total revenue. |
|
|
||||||||||||||||||||||||||
|
AVERAGE BALANCE, AVERAGE YIELD EARNED, AND AVERAGE COST PAID |
||||||||||||||||||||||||||
|
(UNAUDITED) |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Three Months Ended |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
Interest |
Average |
|
|
Interest |
Average |
|
|
Interest |
Average |
|||||||||||||||
|
|
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
|||||||||||||||
|
|
Balance |
Expense |
Cost |
|
Balance |
Expense |
Cost |
|
Balance |
Expense |
Cost |
|||||||||||||||
|
|
(Dollars in thousands) |
|||||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Loans and leases (1) |
$ |
24,443,089 |
$ |
359,268 |
5.83 |
% |
|
$ |
24,458,255 |
$ |
372,723 |
6.05 |
% |
|
$ |
23,649,271 |
$ |
357,303 |
6.01 |
% |
||||||
|
Investment securities |
|
4,891,281 |
|
|
39,557 |
|
3.21 |
% |
|
|
4,782,070 |
|
|
38,291 |
|
3.18 |
% |
|
|
4,700,742 |
|
|
37,743 |
|
3.19 |
% |
|
Deposits in financial institutions |
|
1,834,773 |
|
|
18,123 |
|
3.92 |
% |
|
|
1,958,011 |
|
|
21,527 |
|
4.36 |
% |
|
|
2,474,732 |
|
|
29,473 |
|
4.74 |
% |
|
Total interest-earning assets |
|
31,169,143 |
|
|
416,948 |
|
5.31 |
% |
|
|
31,198,336 |
|
|
432,541 |
|
5.50 |
% |
|
|
30,824,745 |
|
|
424,519 |
|
5.48 |
% |
|
Other assets |
|
2,583,357 |
|
|
|
|
|
2,632,881 |
|
|
|
|
|
2,737,283 |
|
|
|
|||||||||
|
Total assets |
$ |
33,752,500 |
|
|
|
|
$ |
33,831,217 |
|
|
|
|
$ |
33,562,028 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Liabilities and Stockholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest checking |
$ |
7,944,858 |
|
|
49,319 |
|
2.46 |
% |
|
$ |
7,855,639 |
|
|
53,995 |
|
2.73 |
% |
|
$ |
7,659,320 |
|
|
56,408 |
|
2.93 |
% |
|
Money market |
|
4,948,960 |
|
|
25,810 |
|
2.07 |
% |
|
|
5,154,138 |
|
|
30,461 |
|
2.34 |
% |
|
|
5,003,118 |
|
|
31,688 |
|
2.52 |
% |
|
Savings |
|
1,942,678 |
|
|
10,863 |
|
2.22 |
% |
|
|
1,966,040 |
|
|
12,689 |
|
2.56 |
% |
|
|
1,954,625 |
|
|
14,255 |
|
2.90 |
% |
|
Time |
|
4,570,369 |
|
|
43,904 |
|
3.81 |
% |
|
|
4,633,089 |
|
|
45,929 |
|
3.93 |
% |
|
|
4,645,115 |
|
|
51,734 |
|
4.43 |
% |
|
Total interest-bearing deposits |
|
19,406,865 |
|
|
129,896 |
|
2.66 |
% |
|
|
19,608,906 |
|
|
143,074 |
|
2.89 |
% |
|
|
19,262,178 |
|
|
154,085 |
|
3.18 |
% |
|
Borrowings |
|
1,661,808 |
|
|
19,858 |
|
4.74 |
% |
|
|
1,705,697 |
|
|
20,461 |
|
4.76 |
% |
|
|
1,399,080 |
|
|
18,993 |
|
5.40 |
% |
|
Subordinated debt |
|
951,471 |
|
|
15,832 |
|
6.60 |
% |
|
|
949,690 |
|
|
15,562 |
|
6.50 |
% |
|
|
942,221 |
|
|
16,156 |
|
6.82 |
% |
|
Total interest-bearing liabilities |
|
22,020,144 |
|
|
165,586 |
|
2.98 |
% |
|
|
22,264,293 |
|
|
179,097 |
|
3.19 |
% |
|
|
21,603,479 |
|
|
189,234 |
|
3.48 |
% |
|
Noninterest-bearing demand deposits |
|
7,809,326 |
|
|
|
|
|
7,683,136 |
|
|
|
|
|
7,905,750 |
|
|
|
|||||||||
|
Other liabilities |
|
428,873 |
|
|
|
|
|
446,453 |
|
|
|
|
|
566,635 |
|
|
|
|||||||||
|
Total liabilities |
|
30,258,343 |
|
|
|
|
|
30,393,882 |
|
|
|
|
|
30,075,864 |
|
|
|
|||||||||
|
Stockholders' equity |
|
3,494,157 |
|
|
|
|
|
3,437,335 |
|
|
|
|
|
3,486,164 |
|
|
|
|||||||||
|
Total liabilities and stockholders' equity |
$ |
33,752,500 |
|
|
|
|
$ |
33,831,217 |
|
|
|
|
$ |
33,562,028 |
|
|
|
|||||||||
|
Net interest income (1) |
|
$ |
251,362 |
|
|
|
|
$ |
253,444 |
|
|
|
|
$ |
235,285 |
|
|
|||||||||
|
Net interest spread |
|
|
2.33 |
% |
|
|
|
2.31 |
% |
|
|
|
2.00 |
% |
||||||||||||
|
Net interest margin |
|
|
3.20 |
% |
|
|
|
3.22 |
% |
|
|
|
3.04 |
% |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total deposits (2) |
$ |
27,216,191 |
|
$ |
129,896 |
|
1.89 |
% |
|
$ |
27,292,042 |
|
$ |
143,074 |
|
2.08 |
% |
|
$ |
27,167,928 |
|
$ |
154,085 |
|
2.26 |
% |
|
Total funds (3) |
$ |
29,829,470 |
|
$ |
165,586 |
|
2.20 |
% |
|
$ |
29,947,429 |
|
$ |
179,097 |
|
2.37 |
% |
|
$ |
29,509,229 |
|
$ |
189,234 |
|
2.55 |
% |
|
(1) |
|
Includes net loan discount accretion of |
|
(2) |
|
Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits. The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits. |
|
(3) |
|
Total funds is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. The cost of total funds is calculated as annualized total interest expense divided by average total funds. |
|
|
|||||||||||||||||
|
AVERAGE BALANCE, AVERAGE YIELD EARNED, AND AVERAGE COST PAID |
|||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Year Ended |
||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
|
Interest |
Average |
|
|
Interest |
Average |
||||||||||
|
|
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
||||||||||
|
|
Balance |
Expense |
Cost |
|
Balance |
Expense |
Cost |
||||||||||
|
|
(Dollars in thousands) |
||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
||||||||||
|
Loans and leases (1) |
$ |
24,300,808 |
$ |
1,440,397 |
5.93 |
% |
|
$ |
24,569,650 |
$ |
1,501,534 |
6.11 |
% |
||||
|
Investment securities |
|
4,782,267 |
|
|
153,326 |
|
3.21 |
% |
|
|
4,686,615 |
|
|
140,794 |
|
3.00 |
% |
|
Deposits in financial institutions |
|
1,937,775 |
|
|
82,930 |
|
4.28 |
% |
|
|
3,226,658 |
|
|
170,377 |
|
5.28 |
% |
|
Total interest-earning assets |
|
31,020,850 |
|
|
1,676,653 |
|
5.40 |
% |
|
|
32,482,923 |
|
|
1,812,705 |
|
5.58 |
% |
|
Other assets |
|
2,644,888 |
|
|
|
|
|
2,850,565 |
|
|
|
||||||
|
Total assets |
$ |
33,665,738 |
|
|
|
|
$ |
35,333,488 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities and Stockholders' Equity: |
|
|
|
|
|
|
|
||||||||||
|
Interest checking |
$ |
7,732,697 |
|
|
204,070 |
|
2.64 |
% |
|
$ |
7,714,920 |
|
|
240,913 |
|
3.12 |
% |
|
Money market |
|
5,231,379 |
|
|
122,889 |
|
2.35 |
% |
|
|
5,164,566 |
|
|
138,176 |
|
2.68 |
% |
|
Savings |
|
1,954,354 |
|
|
49,186 |
|
2.52 |
% |
|
|
2,005,513 |
|
|
66,421 |
|
3.31 |
% |
|
Time |
|
4,568,180 |
|
|
182,295 |
|
3.99 |
% |
|
|
5,714,821 |
|
|
270,474 |
|
4.73 |
% |
|
Total interest-bearing deposits |
|
19,486,610 |
|
|
558,440 |
|
2.87 |
% |
|
|
20,599,820 |
|
|
715,984 |
|
3.48 |
% |
|
Borrowings |
|
1,599,469 |
|
|
78,761 |
|
4.92 |
% |
|
|
1,838,819 |
|
|
104,398 |
|
5.68 |
% |
|
Subordinated debt |
|
947,709 |
|
|
62,066 |
|
6.55 |
% |
|
|
939,528 |
|
|
66,273 |
|
7.05 |
% |
|
Total interest-bearing liabilities |
|
22,033,788 |
|
|
699,267 |
|
3.17 |
% |
|
|
23,378,167 |
|
|
886,655 |
|
3.79 |
% |
|
Noninterest-bearing |
|
|
|
|
|
|
|
||||||||||
|
demand deposits |
|
7,698,015 |
|
|
|
|
|
7,829,976 |
|
|
|
||||||
|
Other liabilities |
|
462,657 |
|
|
|
|
|
693,981 |
|
|
|
||||||
|
Total liabilities |
|
30,194,460 |
|
|
|
|
|
31,902,124 |
|
|
|
||||||
|
Stockholders' equity |
|
3,471,278 |
|
|
|
|
|
3,431,364 |
|
|
|
||||||
|
Total liabilities and stockholders' equity |
$ |
33,665,738 |
|
|
|
|
$ |
35,333,488 |
|
|
|
||||||
|
Net interest income (1) |
|
$ |
977,386 |
|
|
|
|
$ |
926,050 |
|
|
||||||
|
Net interest spread |
|
|
2.23 |
% |
|
|
|
1.79 |
% |
||||||||
|
Net interest margin |
|
|
3.15 |
% |
|
|
|
2.85 |
% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
Total deposits (2) |
$ |
27,184,625 |
|
$ |
558,440 |
|
2.05 |
% |
|
$ |
28,429,796 |
|
$ |
715,984 |
|
2.52 |
% |
|
Total funds (3) |
$ |
29,731,803 |
|
$ |
699,267 |
|
2.35 |
% |
|
$ |
31,208,143 |
|
$ |
886,655 |
|
2.84 |
% |
|
(1) |
|
Includes net loan discount accretion of |
|
(2) |
|
Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits. The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits. |
|
(3) |
|
Total funds is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. The cost of total funds is calculated as annualized total interest expense divided by average total funds. |
NON-GAAP MEASURES
We refer to certain financial measures that are not recognized under
Tangible common equity is calculated by subtracting preferred stock, as applicable, from total common equity. Return on average tangible common equity is calculated by dividing net earnings available to common stockholders, after adjustment for amortization of intangible assets and any goodwill impairment, by average tangible common equity. Adjusted return on average tangible common equity is calculated by dividing adjusted net earnings available to common stockholders, after adjustment for amortization of intangible assets, any goodwill impairment, and any unusual items, by average tangible common equity. Banking regulators also exclude goodwill and other intangible assets from stockholders' equity when assessing the capital adequacy of a financial institution.
Adjusted net earnings is calculated by adjusting net earnings by unusual, one-time items.
Adjusted ROAA is calculated by dividing annualized adjusted net earnings, after adjustment for any unusual items, by average assets.
Pre-tax pre-provision income is calculated by subtracting noninterest expense from total revenue, which is the sum of net interest income and noninterest income.
Efficiency ratio is calculated by dividing noninterest expense (less intangible asset amortization and acquisition, integration and reorganization costs) by total revenue (the sum of net interest income and noninterest income).
Economic coverage ratio is calculated by dividing the allowance for credit losses adjusted for the impact of the credit-linked notes and unearned credit mark from purchase accounting by loans and leases held for investment.
Management believes the presentation of these financial measures adjusting the impact of these items provides useful supplemental information that is essential to a proper understanding of the financial results and operating performance of the Company. This disclosure should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
The following tables provide reconciliations of the non-GAAP measures to financial measures defined by GAAP.
|
|
|||||||||||||||||||
|
NON-GAAP MEASURES |
|||||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Tangible Common Equity |
|
|
|
|
|
|
|
|
|
||||||||||
|
and Tangible Book Value Per Share |
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands, except per share amounts) |
||||||||||||||||||
|
Stockholders' equity |
$ |
3,541,277 |
|
$ |
3,466,739 |
|
$ |
3,426,843 |
|
$ |
3,521,656 |
|
$ |
3,499,949 |
|||||
|
Less: Preferred stock |
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
Total common equity |
|
3,042,761 |
|
|
|
2,968,223 |
|
|
|
2,928,327 |
|
|
|
3,023,140 |
|
|
|
3,001,433 |
|
|
Less: |
|
319,808 |
|
|
|
326,444 |
|
|
|
333,451 |
|
|
|
340,458 |
|
|
|
347,465 |
|
|
Tangible common equity |
$ |
2,722,953 |
|
|
$ |
2,641,779 |
|
|
$ |
2,594,876 |
|
|
$ |
2,682,682 |
|
|
$ |
2,653,968 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Book value per common share (1) |
$ |
19.56 |
|
|
$ |
19.09 |
|
|
$ |
18.58 |
|
|
$ |
18.17 |
|
|
$ |
17.78 |
|
|
Tangible book value per common share (2) |
$ |
17.51 |
|
|
$ |
16.99 |
|
|
$ |
16.46 |
|
|
$ |
16.12 |
|
|
$ |
15.72 |
|
|
Common shares outstanding (3) |
|
155,533,403 |
|
|
|
155,522,693 |
|
|
|
157,647,137 |
|
|
|
166,403,086 |
|
|
|
168,825,656 |
|
|
(1) |
|
Total common equity divided by common shares outstanding. |
|
(2) |
|
Tangible common equity divided by common shares outstanding. |
|
(3) |
|
Common shares outstanding include non-voting common stock equivalents that are participating securities. |
|
|
|||||||||||||||||||
|
NON-GAAP MEASURES |
|||||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
Return on Average Tangible |
|
|
|
|
|
|
|
||||||||||||
|
Common Equity ("ROATCE") |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Net earnings |
$ |
77,391 |
|
|
$ |
69,629 |
|
|
$ |
56,919 |
|
|
$ |
228,973 |
|
|
$ |
126,888 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings before income taxes |
|
|
|
|
$ |
70,103 |
|
|
|
|
$ |
168,654 |
|
||||||
|
Add: Intangible asset amortization |
|
|
|
|
|
7,770 |
|
|
|
|
|
33,143 |
|
||||||
|
Adjusted earnings before income taxes for ROATCE |
|
|
|
|
|
77,873 |
|
|
|
|
|
201,797 |
|
||||||
|
Adjusted income tax expense (1) |
|
|
|
|
|
(19,281 |
) |
|
|
|
|
(49,965 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Intangible asset amortization |
|
6,788 |
|
|
|
7,160 |
|
|
|
|
|
28,267 |
|
|
|
||||
|
Tax impact of adjustment above (1) |
|
(1,823 |
) |
|
|
(1,958 |
) |
|
|
|
|
(7,593 |
) |
|
|
||||
|
Adjustment to net earnings |
|
4,965 |
|
|
|
5,202 |
|
|
|
|
|
20,674 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted net earnings for ROATCE |
|
82,356 |
|
|
|
74,831 |
|
|
|
58,592 |
|
|
|
249,647 |
|
|
|
151,832 |
|
|
Less: Preferred stock dividends |
|
9,947 |
|
|
|
9,947 |
|
|
|
9,947 |
|
|
|
39,788 |
|
|
|
39,788 |
|
|
Adjusted net earnings available to common and equivalent stockholders for ROATCE |
$ |
72,409 |
|
|
$ |
64,884 |
|
|
$ |
48,645 |
|
|
$ |
209,859 |
|
|
$ |
112,044 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Average stockholders' equity |
$ |
3,494,157 |
|
|
$ |
3,437,335 |
|
|
$ |
3,486,164 |
|
|
$ |
3,471,278 |
|
|
$ |
3,431,364 |
|
|
Less: Average goodwill and intangible assets |
|
323,295 |
|
|
|
330,277 |
|
|
|
352,907 |
|
|
|
333,815 |
|
|
|
356,960 |
|
|
Less: Average preferred stock |
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
Average tangible common equity |
$ |
2,672,346 |
|
|
$ |
2,608,542 |
|
|
$ |
2,634,741 |
|
|
$ |
2,638,947 |
|
|
$ |
2,575,888 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Return on average equity (2) |
|
8.79 |
% |
|
|
8.04 |
% |
|
|
6.50 |
% |
|
|
6.60 |
% |
|
|
3.70 |
% |
|
ROATCE (3) |
|
10.75 |
% |
|
|
9.87 |
% |
|
|
7.35 |
% |
|
|
7.95 |
% |
|
|
4.35 |
% |
|
(1) |
|
Effective tax rates of 26.86%, 27.34%, and 24.76% used for the three months ended |
|
(2) |
|
Annualized net earnings divided by average stockholders' equity. |
|
(3) |
|
Annualized adjusted net earnings available to common and equivalent stockholders for ROATCE divided by average tangible common equity. |
|
|
|
|
|
|||||||||||||||||||
|
NON-GAAP MEASURES |
|||||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
Adjusted Return on Average |
|
|
|
|
|
|
|
||||||||||||
|
Tangible Common Equity ("ROATCE") |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Net earnings |
$ |
77,391 |
|
|
$ |
69,629 |
|
|
$ |
56,919 |
|
|
$ |
228,973 |
|
|
$ |
126,888 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings before income taxes |
|
|
|
|
$ |
70,103 |
|
|
|
|
$ |
168,654 |
|
||||||
|
Add: Intangible asset amortization |
|
|
|
|
|
7,770 |
|
|
|
|
|
33,143 |
|
||||||
|
Add: |
|
|
|
|
|
— |
|
|
|
|
|
4,814 |
|
||||||
|
Add: Loss on sale of securities |
|
|
|
|
NA |
|
|
|
|
59,946 |
|
||||||||
|
Less: Acquisition, integration, and reorganization costs |
|
|
|
|
NA |
|
|
|
|
(510 |
) |
||||||||
|
Adjusted earnings before income taxes for adjusted ROATCE |
|
|
|
|
|
77,873 |
|
|
|
|
|
266,047 |
|
||||||
|
Adjusted income tax expense (1) |
|
|
|
|
|
(19,281 |
) |
|
|
|
|
(65,873 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Intangible asset amortization |
|
6,788 |
|
|
|
7,160 |
|
|
|
|
|
28,267 |
|
|
|
||||
|
Provision for credit losses related to transfer of loans to held for sale |
|
— |
|
|
|
— |
|
|
|
|
|
26,289 |
|
|
|
||||
|
Total adjustments |
|
6,788 |
|
|
|
7,160 |
|
|
|
|
|
54,556 |
|
|
|
||||
|
Tax impact of adjustments above (1) |
|
(1,823 |
) |
|
|
(1,958 |
) |
|
|
|
|
(14,654 |
) |
|
|
||||
|
Income tax related adjustments |
|
— |
|
|
|
— |
|
|
|
|
|
9,792 |
|
|
|
||||
|
Adjustment to net earnings |
|
4,965 |
|
|
|
5,202 |
|
|
|
|
|
49,694 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted net earnings for adjusted ROATCE |
|
82,356 |
|
|
|
74,831 |
|
|
|
58,592 |
|
|
|
278,667 |
|
|
|
200,174 |
|
|
Less: Preferred stock dividends |
|
9,947 |
|
|
|
9,947 |
|
|
|
9,947 |
|
|
|
39,788 |
|
|
|
39,788 |
|
|
Adjusted net earnings available to common and equivalent stockholders for adjusted ROATCE |
$ |
72,409 |
|
|
$ |
64,884 |
|
|
$ |
48,645 |
|
|
$ |
238,879 |
|
|
$ |
160,386 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Average stockholders' equity |
$ |
3,494,157 |
|
|
$ |
3,437,335 |
|
|
$ |
3,486,164 |
|
|
$ |
3,471,278 |
|
|
$ |
3,431,364 |
|
|
Less: Average goodwill and intangible assets |
|
323,295 |
|
|
|
330,277 |
|
|
|
352,907 |
|
|
|
333,815 |
|
|
|
356,960 |
|
|
Less: Average preferred stock |
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
|
498,516 |
|
|
Average tangible common equity |
$ |
2,672,346 |
|
|
$ |
2,608,542 |
|
|
$ |
2,634,741 |
|
|
$ |
2,638,947 |
|
|
$ |
2,575,888 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted ROATCE (2) |
|
10.75 |
% |
|
|
9.87 |
% |
|
|
7.35 |
% |
|
|
9.05 |
% |
|
|
6.23 |
% |
|
(1) |
|
Effective tax rates of 26.86%, 27.34%, and 24.76% used for the three months ended |
|
(2) |
|
Annualized adjusted net earnings available to common and equivalent stockholders for adjusted ROATCE divided by average tangible common equity. |
|
|
|||||||||||||||||||
|
NON-GAAP MEASURES |
|||||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted Net Earnings, Net Earnings |
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
Available to Common and Equivalent |
|
|
|
|
|
|
|
||||||||||||
|
Stockholders, Diluted EPS, and ROAA |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Net earnings |
$ |
77,391 |
|
|
$ |
69,629 |
|
|
$ |
56,919 |
|
|
$ |
228,973 |
|
|
$ |
126,888 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings before income taxes |
|
|
|
|
$ |
70,103 |
|
|
|
|
$ |
168,654 |
|
||||||
|
Add: |
|
|
|
|
|
— |
|
|
|
|
|
4,814 |
|
||||||
|
Add: Loss on sale of securities |
|
|
|
|
NA |
|
|
|
|
59,946 |
|
||||||||
|
Less: Acquisition, integration, and reorganization costs |
|
|
|
|
NA |
|
|
|
|
(510 |
) |
||||||||
|
Adjusted earnings before income taxes |
|
|
|
|
|
70,103 |
|
|
|
|
|
232,904 |
|
||||||
|
Adjusted income tax expense (1) |
|
|
|
|
|
(13,184 |
) |
|
|
|
|
(57,667 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision for credit losses related to transfer of loans to held for sale |
|
|
|
|
|
|
|
26,289 |
|
|
|
||||||||
|
Tax impact of adjustments above (1) |
|
|
|
|
|
|
|
(7,061 |
) |
|
|
||||||||
|
Income tax related adjustments |
|
|
|
|
|
|
|
9,792 |
|
|
|
||||||||
|
Adjustments to net earnings |
|
|
|
|
|
|
|
29,020 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted net earnings |
|
77,391 |
|
|
|
69,629 |
|
|
|
56,919 |
|
|
|
257,993 |
|
|
|
175,237 |
|
|
Less: Preferred stock dividends |
|
9,947 |
|
|
|
9,947 |
|
|
|
9,947 |
|
|
|
39,788 |
|
|
|
39,788 |
|
|
Adjusted net earnings available to common and equivalent stockholders |
$ |
67,444 |
|
|
$ |
59,682 |
|
|
$ |
46,972 |
|
|
$ |
218,205 |
|
|
$ |
135,449 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average diluted common shares outstanding |
|
160,094 |
|
|
|
159,051 |
|
|
|
169,732 |
|
|
$ |
161,724 |
|
|
$ |
168,684 |
|
|
Diluted earnings per common share |
$ |
0.42 |
|
|
$ |
0.38 |
|
|
$ |
0.28 |
|
|
$ |
1.17 |
|
|
$ |
0.52 |
|
|
Adjusted diluted earnings per common share (2) |
$ |
0.42 |
|
|
$ |
0.38 |
|
|
$ |
0.28 |
|
|
$ |
1.35 |
|
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Average total assets |
$ |
33,752,500 |
|
|
$ |
33,831,217 |
|
|
$ |
33,562,028 |
|
|
$ |
33,665,738 |
|
|
$ |
35,333,488 |
|
|
Return on average assets ("ROAA") (3) |
|
0.91 |
% |
|
|
0.82 |
% |
|
|
0.67 |
% |
|
|
0.68 |
% |
|
|
0.36 |
% |
|
Adjusted ROAA (4) |
|
0.91 |
% |
|
|
0.82 |
% |
|
|
0.67 |
% |
|
|
0.77 |
% |
|
|
0.50 |
% |
|
(1) |
|
Effective tax rates of 26.86%, 27.34%, and 24.76% used for the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively. Effective tax rates of 26.86% and 24.76% used for the year ended December 31, 2025 and 2024. |
|
(2) |
|
Adjusted net earnings available to common and equivalent stockholders divided by weighted average diluted common shares outstanding. |
|
(3) |
|
Annualized net earnings divided by average assets. |
|
(4) |
|
Annualized adjusted net earnings divided by average assets. |
|
|
|||||||||||||||||||
|
NON-GAAP MEASURES |
|||||||||||||||||||
|
(UNAUDITED) |
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
||||||||||||
|
Pre-Tax Pre-Provision Income |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Net interest income (GAAP) |
$ |
251,362 |
|
$ |
253,444 |
|
$ |
235,285 |
|
$ |
977,386 |
|
$ |
926,050 |
|||||
|
Add: Noninterest income (GAAP) |
|
41,571 |
|
|
|
34,285 |
|
|
|
28,989 |
|
|
|
142,139 |
|
|
|
77,145 |
|
|
Total revenues (GAAP) |
|
292,933 |
|
|
|
287,729 |
|
|
|
264,274 |
|
|
|
1,119,525 |
|
|
|
1,003,195 |
|
|
Less: Noninterest expense (GAAP) |
|
180,644 |
|
|
|
185,684 |
|
|
|
181,370 |
|
|
|
735,850 |
|
|
|
791,740 |
|
|
Pre-tax pre-provision income (Non-GAAP) |
$ |
112,289 |
|
|
$ |
102,045 |
|
|
$ |
82,904 |
|
|
$ |
383,675 |
|
|
$ |
211,455 |
|
|
|
|||||||||||||||||||
|
NON-GAAP MEASURES |
|||||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
||||||||||||
|
Efficiency Ratio |
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(Dollars in thousands) |
||||||||||||||||||
|
Noninterest expense |
$ |
180,644 |
|
|
$ |
185,684 |
|
|
$ |
181,370 |
|
|
$ |
735,850 |
|
|
$ |
791,740 |
|
|
Less: Intangible asset amortization |
|
(6,788 |
) |
|
|
(7,160 |
) |
|
|
(7,770 |
) |
|
|
(28,267 |
) |
|
|
(33,143 |
) |
|
Less: Acquisition, integration, and reorganization costs |
|
— |
|
|
|
— |
|
|
|
1,023 |
|
|
|
— |
|
|
|
14,183 |
|
|
Noninterest expense used for efficiency ratio |
$ |
173,856 |
|
|
$ |
178,524 |
|
|
$ |
174,623 |
|
|
$ |
707,583 |
|
|
$ |
772,780 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income |
$ |
251,362 |
|
|
$ |
253,444 |
|
|
$ |
235,285 |
|
|
$ |
977,386 |
|
|
$ |
926,050 |
|
|
Noninterest income |
|
41,571 |
|
|
|
34,285 |
|
|
|
28,989 |
|
|
|
142,139 |
|
|
|
77,145 |
|
|
Total revenue |
|
292,933 |
|
|
|
287,729 |
|
|
|
264,274 |
|
|
|
1,119,525 |
|
|
|
1,003,195 |
|
|
Add: Loss on sale of securities |
|
— |
|
|
|
— |
|
|
|
454 |
|
|
|
— |
|
|
|
60,400 |
|
|
Total revenue used for efficiency ratio |
$ |
292,933 |
|
|
$ |
287,729 |
|
|
$ |
264,728 |
|
|
$ |
1,119,525 |
|
|
$ |
1,063,595 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest expense to total revenue |
|
61.67 |
% |
|
|
64.53 |
% |
|
|
68.63 |
% |
|
|
65.73 |
% |
|
|
78.92 |
% |
|
Efficiency ratio (1) |
|
59.35 |
% |
|
|
62.05 |
% |
|
|
65.96 |
% |
|
|
63.20 |
% |
|
|
72.66 |
% |
|
(1) |
|
Noninterest expense used for efficiency ratio divided by total revenue used for efficiency ratio. |
|
|
||||||||
|
NON-GAAP MEASURES |
||||||||
|
(UNAUDITED) |
||||||||
|
|
December 31, |
|
September 30, |
|||||
|
Economic Coverage Ratio |
|
2025 |
|
|
|
2025 |
|
|
|
|
(Dollars in thousands) |
|||||||
|
Allowance for credit losses ("ACL") |
$ |
280,533 |
|
|
$ |
270,722 |
|
|
|
Add: Unearned credit mark from purchase accounting (1) |
|
15,865 |
|
|
|
17,496 |
|
|
|
Add: Credit-linked notes (2) |
|
108,413 |
|
|
|
110,539 |
|
|
|
Adjusted allowance for credit losses |
$ |
404,811 |
|
|
$ |
398,757 |
|
|
|
|
|
|
|
|||||
|
Loans and leases held for investment |
$ |
25,032,679 |
|
|
$ |
24,110,642 |
|
|
|
|
|
|
|
|||||
|
ACL to loans and leases held for investment (3) |
|
1.12 |
% |
|
|
1.12 |
% |
|
|
Economic coverage ratio (4) |
|
1.62 |
% |
|
|
1.65 |
% |
|
|
(1) |
|
Unearned credit mark from purchase accounting estimated by using the same pro rata split between the credit and yield marks associated with non-PCD loans (purchased loans without credit deterioration at the time of purchase). |
|
(2) |
|
Credit-linked notes loss coverage equal to 5% of the unpaid principal balance of the pledged loans. |
|
(3) |
|
Allowance for credit losses divided by loans and leases held for investment. |
|
(4) |
|
Adjusted allowance for credit losses divided by loans and leases held for investment. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260121710931/en/
Investor Relations Inquiries:
(855) 361-2262
Media Contact:
(213) 533-3122
Deb.Vrana@bancofcal.com
Source: