|
Consolidated Financial Statements for the years ended December 31, 2024, December 31, 2023 and December 31, 2022
|
Page
|
|
2
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
|
10
|
| • |
Exercise professional judgment and maintain professional skepticism throughout the audit.
|
| • |
Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such
procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
|
| • |
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances.
|
| • |
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the consolidated
financial statements.
|
| • |
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about Mechanics Bank’s ability to continue as a going concern for a reasonable
period of time.
|
|
/s/ Crowe LLP
|
|
(in thousands, except shares)
|
December 31, 2024
|
December 31, 2023
|
||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
999,711
|
$
|
1,457,569
|
||||
|
Securities available-for-sale, at fair value
|
3,065,251
|
2,343,173
|
||||||
|
Securities held-to-maturity, at amortized cost (fair value of $1,196,000 and $1,309,249 at December 31, 2024 and 2023, respectively)
|
1,440,494
|
1,542,116
|
||||||
|
Loans held for sale
|
543
|
440
|
||||||
|
Loan and lease receivables
|
9,643,497
|
10,777,756
|
||||||
|
Allowance for credit losses on loans and leases
|
(88,558
|
)
|
(133,778
|
)
|
||||
|
Net loan and lease receivables
|
9,554,939
|
10,643,978
|
||||||
|
Other real estate owned
|
15,600
|
17,011
|
||||||
|
Federal Home Loan Bank stock, at cost
|
17,250
|
17,250
|
||||||
|
Premises and equipment, net
|
117,362
|
121,795
|
||||||
|
Bank-owned life insurance
|
83,741
|
82,951
|
||||||
|
Goodwill
|
843,305
|
843,305
|
||||||
|
Other intangible assets, net
|
38,744
|
52,210
|
||||||
|
Right-of-use asset
|
53,545
|
55,280
|
||||||
|
Interest receivable and other assets
|
259,627
|
324,717
|
||||||
|
TOTAL ASSETS
|
$
|
16,490,112
|
$
|
17,501,795
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
|
Noninterest-bearing demand deposits
|
$
|
5,616,116
|
$
|
6,187,869
|
||||
|
Interest-bearing transaction accounts
|
6,138,909
|
5,720,505
|
||||||
|
Savings and time deposits
|
2,186,779
|
2,389,768
|
||||||
|
Total deposits
|
13,941,804
|
14,298,142
|
||||||
|
Bank Term Funding Program Borrowings
|
—
|
750,000
|
||||||
|
Subordinated debentures
|
—
|
24,965
|
||||||
|
Operating lease liability
|
56,094
|
57,736
|
||||||
|
Interest payable and other liabilities
|
190,346
|
135,347
|
||||||
|
TOTAL LIABILITIES
|
14,188,244
|
15,266,190
|
||||||
|
Commitments and contingencies (Notes 14 and 15)
|
||||||||
|
SHAREHOLDERS’ EQUITY
|
||||||||
|
Common stock, $50 par value
|
||||||||
|
Authorized — 300,000 shares
|
||||||||
|
Issued and outstanding (64,230 and 64,225 shares at December 31, 2024 and 2023, respectively)
|
3,212
|
3,211
|
||||||
|
Additional paid in capital
|
2,118,905
|
2,118,677
|
||||||
|
Retained earnings
|
239,517
|
305,510
|
||||||
|
Accumulated other comprehensive income / (loss), net of tax
|
(59,766
|
)
|
(191,793
|
)
|
||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
2,301,868
|
2,235,605
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
16,490,112
|
$
|
17,501,795
|
||||
|
(in thousands, except per share data)
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
|||||||||
|
INTEREST AND FEE INCOME
|
||||||||||||
|
Interest and fees on loans and leases
|
$
|
528,514
|
$
|
602,873
|
$
|
551,296
|
||||||
|
Interest on securities available-for-sale:
|
||||||||||||
|
U.S. treasury and government agency securities
|
106,172
|
48,819
|
58,939
|
|||||||||
|
Corporate bonds
|
1,432
|
1,644
|
1,982
|
|||||||||
|
Interest on held-to-maturity securities:
|
||||||||||||
|
U.S. government agency securities
|
23,672
|
25,460
|
27,109
|
|||||||||
|
Obligations of state and political subdivisions
|
534
|
620
|
536
|
|||||||||
|
Asset backed securities
|
—
|
—
|
105
|
|||||||||
|
Interest-bearing cash and other
|
75,394
|
39,543
|
11,105
|
|||||||||
|
Total interest and fee income
|
735,718
|
718,959
|
651,072
|
|||||||||
|
INTEREST EXPENSE
|
||||||||||||
|
Interest on deposits
|
189,258
|
119,435
|
16,271
|
|||||||||
|
Interest on subordinated debentures
|
862
|
1,352
|
1,352
|
|||||||||
|
Interest on borrowed funds
|
26,429
|
34,960
|
2,215
|
|||||||||
|
Total interest expense
|
216,549
|
155,747
|
19,838
|
|||||||||
|
Net interest income
|
519,169
|
563,212
|
631,234
|
|||||||||
|
(Reversal of) provision for credit losses on loans and leases
|
(1,559
|
)
|
2,558
|
25,432
|
||||||||
|
Provision for (reversal of) credit losses on unfunded lending commitments
|
52
|
(1,808
|
)
|
1,193
|
||||||||
|
Net interest income after provision for credit losses
|
520,676
|
562,462
|
604,609
|
|||||||||
|
NONINTEREST INCOME
|
||||||||||||
|
Service charges on deposit accounts
|
23,650
|
24,955
|
25,791
|
|||||||||
|
Trust fees and commissions
|
12,319
|
9,644
|
9,710
|
|||||||||
|
ATM network fee income
|
12,158
|
12,192
|
12,286
|
|||||||||
|
Loan servicing income
|
968
|
1,671
|
2,827
|
|||||||||
|
Net loss on sale of investment securities
|
(207,203
|
)
|
—
|
(11,230
|
)
|
|||||||
|
Income from bank-owned life insurance
|
2,600
|
8,990
|
2,226
|
|||||||||
|
Other
|
16,388
|
16,775
|
22,123
|
|||||||||
|
Total noninterest (loss) income
|
(139,120
|
)
|
74,227
|
63,733
|
||||||||
|
NONINTEREST EXPENSE
|
||||||||||||
|
Salaries and employee benefits
|
191,173
|
200,992
|
205,922
|
|||||||||
|
Occupancy
|
32,313
|
34,259
|
32,717
|
|||||||||
|
Equipment
|
23,414
|
24,332
|
24,003
|
|||||||||
|
Professional services
|
21,374
|
20,598
|
22,026
|
|||||||||
|
FDIC assessments and regulatory fees
|
14,625
|
9,227
|
6,094
|
|||||||||
|
Amortization of intangible assets
|
13,447
|
17,319
|
20,667
|
|||||||||
|
Data processing
|
8,901
|
9,172
|
9,980
|
|||||||||
|
Loan related
|
6,975
|
13,767
|
10,977
|
|||||||||
|
Marketing and advertising
|
3,269
|
3,362
|
7,833
|
|||||||||
|
Other real estate owned related
|
2,505
|
(75
|
)
|
(174
|
)
|
|||||||
|
Other
|
27,863
|
25,794
|
26,163
|
|||||||||
|
Total noninterest expense
|
345,859
|
358,747
|
366,208
|
|||||||||
|
Income before provision for income tax expense
|
35,697
|
277,942
|
302,134
|
|||||||||
|
PROVISION FOR INCOME TAXES
|
6,698
|
76,028
|
85,552
|
|||||||||
|
NET INCOME
|
$
|
28,999
|
$
|
201,914
|
$
|
216,582
|
||||||
|
NET INCOME PER SHARE
|
||||||||||||
|
Basic
|
$
|
451.50
|
$
|
3,143.95
|
$
|
3,372.60
|
||||||
|
Diluted
|
$
|
451.37
|
$
|
3,141.26
|
$
|
3,369.98
|
||||||
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
||||||||||||
|
Basic
|
64,228
|
64,223
|
64,218
|
|||||||||
|
Diluted
|
64,246
|
64,278
|
64,268
|
|||||||||
|
(in thousands)
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
|||||||||
|
NET INCOME
|
$
|
28,999
|
$
|
201,914
|
$
|
216,582
|
||||||
|
Other comprehensive income (loss), net of tax:
|
||||||||||||
|
Net change in unrealized gain on securities available-for-sale, net of tax benefit / (expense) of $6,453, ($18,773), and $90,609 for the years ended December 31, 2024,
2023, and 2022, respectively.
|
(13,794
|
)
|
46,904
|
(240,215
|
)
|
|||||||
|
Reclassification adjustment for amortization of unrealized holding loss included in accumulated other comprehensive income from the transfer of securities from
available-for-sale to held-to-maturity debt securities, net of tax (expense) / benefit of ($701), ($760), and $5,821 for the years ended December 31, 2024, 2023, and 2022, respectively.
|
1,874
|
1,898
|
(14,407
|
)
|
||||||||
|
Reclassification adjustment for net realized loss on securities available-for-sale included in net income during the year, net of tax expense of $59,716, $0, and $3,210
for the years ended December 31, 2024, 2023, and 2022, respectively.
|
147,487
|
—
|
8,020
|
|||||||||
|
Change in defined benefit pension liability obligations, net of tax benefit / (expense) of $1,397, ($474), and ($3,338) for the years ended December 31, 2024, 2023, and
2022 respectively.
|
(3,540
|
)
|
1,184
|
8,459
|
||||||||
|
Total other comprehensive income (loss)
|
132,027
|
49,986
|
(238,143
|
)
|
||||||||
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
161,026
|
$
|
251,900
|
$
|
(21,561
|
)
|
|||||
|
Accumulated Other
Comprehensive Income
(Loss), Net
|
||||||||||||||||||||||||||||
|
(in thousands,
except share amounts)
|
Shares
|
Common
Stock
|
Additional
Paid In
Capital
|
Retained
Earnings
|
Securities
|
Defined
Benefit
Obligations
|
Total
Shareholders’
Equity
|
|||||||||||||||||||||
|
Year Ended December 31, 2022
|
||||||||||||||||||||||||||||
|
Balance, January 1, 2022
|
64,218
|
$
|
3,211
|
$
|
2,118,336
|
$
|
269,866
|
$
|
(1,826
|
)
|
$
|
(1,810
|
)
|
$
|
2,387,777
|
|||||||||||||
|
Net Income
|
—
|
—
|
—
|
216,582
|
—
|
—
|
216,582
|
|||||||||||||||||||||
|
Issuance of restricted stock
|
2
|
—
|
102
|
—
|
—
|
—
|
102
|
|||||||||||||||||||||
|
Other comprehensive income/(loss), net of tax:
|
—
|
—
|
—
|
—
|
(246,601
|
)
|
8,458
|
(238,143
|
)
|
|||||||||||||||||||
|
Cash Dividends declared ($3,660 per share)
|
—
|
—
|
—
|
(235,038
|
)
|
—
|
—
|
(235,038
|
)
|
|||||||||||||||||||
|
Balance, December 31, 2022
|
64,220
|
$
|
3,211
|
$
|
2,118,438
|
$
|
251,410
|
$
|
(248,427
|
)
|
$
|
6,648
|
$
|
2,131,280
|
||||||||||||||
|
Year Ended December 31, 2023
|
||||||||||||||||||||||||||||
|
Adoption of ASU 2016-13
|
—
|
—
|
—
|
(41,976
|
)
|
—
|
—
|
(41,976
|
)
|
|||||||||||||||||||
|
Net Income
|
—
|
—
|
—
|
201,914
|
—
|
—
|
201,914
|
|||||||||||||||||||||
|
Issuance of restricted stock
|
5
|
—
|
239
|
—
|
—
|
—
|
239
|
|||||||||||||||||||||
|
Other comprehensive income/(loss), net of tax:
|
—
|
—
|
—
|
—
|
48,802
|
1,184
|
49,986
|
|||||||||||||||||||||
|
Cash Dividends declared ($1,648 per share)
|
—
|
—
|
—
|
(105,838
|
)
|
—
|
—
|
(105,838
|
)
|
|||||||||||||||||||
|
Balance, December 31, 2023
|
64,225
|
$
|
3,211
|
$
|
2,118,677
|
$
|
305,510
|
$
|
(199,625
|
)
|
$
|
7,832
|
$
|
2,235,605
|
||||||||||||||
|
Year Ended December 31, 2024
|
||||||||||||||||||||||||||||
|
Net Income
|
—
|
—
|
—
|
28,999
|
—
|
—
|
28,999
|
|||||||||||||||||||||
|
Issuance of restricted stock
|
5
|
1
|
228
|
—
|
—
|
—
|
229
|
|||||||||||||||||||||
|
Other comprehensive income/(loss), net of tax:
|
—
|
—
|
—
|
—
|
135,567
|
(3,540
|
)
|
132,027
|
||||||||||||||||||||
|
Cash Dividends declared ($1,479 per share)
|
—
|
—
|
—
|
(94,992
|
)
|
—
|
—
|
(94,992
|
)
|
|||||||||||||||||||
|
Balance, December 31, 2024
|
64,230
|
$
|
3,212
|
$
|
2,118,905
|
$
|
239,517
|
$
|
(64,058
|
)
|
$
|
4,292
|
$
|
2,301,868
|
||||||||||||||
|
(in thousands)
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
|||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
|
Net Income
|
$
|
28,999
|
$
|
201,914
|
$
|
216,582
|
||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
(Reversal of) Provision for credit losses on loans and leases
|
(1,559
|
)
|
2,558
|
25,432
|
||||||||
|
Originations of loans held for sale
|
(5,687
|
)
|
(2,898
|
)
|
(1,312
|
)
|
||||||
|
Proceeds from sales and principal collected on loans held for sale
|
5,637
|
2,482
|
1,827
|
|||||||||
|
Net gain on sale of loans
|
(54
|
)
|
(23
|
)
|
(452
|
)
|
||||||
|
Provision for/(Reversal of) credit losses on unfunded lending commitments
|
52
|
(1,808
|
)
|
1,193
|
||||||||
|
Net amortization of securities
|
6,747
|
16,325
|
23,415
|
|||||||||
|
Depreciation of premises and equipment
|
9,377
|
10,672
|
10,996
|
|||||||||
|
Amortization of intangible assets
|
13,447
|
17,319
|
20,667
|
|||||||||
|
Amortization of discount on subordinated debentures
|
35
|
40
|
40
|
|||||||||
|
Stock based compensation expense
|
229
|
239
|
102
|
|||||||||
|
Net increase in cash surrender value of bank-owned life insurance
|
(2,435
|
)
|
(9,138
|
)
|
(2,272
|
)
|
||||||
|
Net loss on sale of securities
|
207,203
|
—
|
11,230
|
|||||||||
|
Net loss/(gain) on sale and disposal of other real estate owned
|
1,437
|
(110
|
)
|
(149
|
)
|
|||||||
|
Net (gain)/loss on sale and disposal of property and equipment
|
(804
|
)
|
(605
|
)
|
120
|
|||||||
|
Deferred income tax expense
|
9,230
|
13,601
|
5,343
|
|||||||||
|
Net change in deferred loan costs/fees
|
19,270
|
30,910
|
36,175
|
|||||||||
|
Amortization of premiums and discounts on purchased loans
|
(4,462
|
)
|
(8,440
|
)
|
(9,799
|
)
|
||||||
|
Changes in:
|
||||||||||||
|
Interest receivable and other assets
|
(9,149
|
)
|
(14,001
|
)
|
(12,122
|
)
|
||||||
|
Interest payable and other liabilities
|
14,751
|
6,964
|
(8,834
|
)
|
||||||||
|
Net cash provided by operating activities
|
292,264
|
266,001
|
318,182
|
|||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
|
Securities available-for-sale:
|
||||||||||||
|
Purchases
|
(2,658,611
|
)
|
—
|
(73,870
|
)
|
|||||||
|
Sales
|
1,629,111
|
—
|
574,635
|
|||||||||
|
Maturities/calls/paydowns
|
332,426
|
375,116
|
716,912
|
|||||||||
|
Securities held-to-maturity:
|
||||||||||||
|
Maturities/calls/paydowns
|
99,625
|
103,036
|
145,644
|
|||||||||
|
Loan originations and principal collections, net
|
1,334,433
|
1,284,098
|
(736,508
|
)
|
||||||||
|
Purchase of loans
|
(276,811
|
)
|
(132,100
|
)
|
(391,826
|
)
|
||||||
|
Recoveries of loans charged-off
|
15,885
|
19,048
|
15,236
|
|||||||||
|
Redemption of Federal Home Loan Bank stocks
|
—
|
(4,193
|
)
|
—
|
||||||||
|
Purchase of Federal Home Loan Bank and other bank stocks
|
—
|
4,193
|
—
|
|||||||||
|
Proceeds from the settlement of bank-owned life insurance
|
1,645
|
28,338
|
108
|
|||||||||
|
Proceeds from sales of other real estate owned
|
2,256
|
223
|
581
|
|||||||||
|
(in thousands)
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
|||||||||
|
Proceeds from sales of loans
|
—
|
—
|
15,371
|
|||||||||
|
Proceeds from sales of premises and equipment
|
2,621
|
2,494
|
1,261
|
|||||||||
|
Purchases of premises and equipment
|
(6,372
|
)
|
(6,866
|
)
|
(9,485
|
)
|
||||||
|
Net cash provided by investing activities
|
476,208
|
1,673,387
|
258,059
|
|||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
|
Net decrease in deposits
|
(356,338
|
)
|
(1,197,608
|
)
|
(1,270,874
|
)
|
||||||
|
Net (decrease) increase in short-term Federal Home Loan Bank advances
|
—
|
(260,000
|
)
|
260,000
|
||||||||
|
Net decrease in subordinated debt
|
(25,000
|
)
|
—
|
—
|
||||||||
|
Net (decrease) increase in bank term funding
|
(750,000
|
)
|
750,000
|
—
|
||||||||
|
Cash dividends paid
|
(94,992
|
)
|
(105,838
|
)
|
(235,038
|
)
|
||||||
|
Net cash used in financing activities
|
(1,226,330
|
)
|
(813,446
|
)
|
(1,245,912
|
)
|
||||||
|
Net (decrease) increase in cash and cash equivalents
|
(457,858
|
)
|
1,125,942
|
(669,671
|
)
|
|||||||
|
Cash and cash equivalents at beginning of period
|
1,457,569
|
331,627
|
1,001,298
|
|||||||||
|
Cash and cash equivalents at end of period
|
$
|
999,711
|
$
|
1,457,569
|
$
|
331,627
|
||||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||
|
Cash paid during the period for:
|
||||||||||||
|
Interest paid
|
$
|
217,388
|
$
|
150,514
|
$
|
19,618
|
||||||
|
Income taxes paid, net of refunds
|
3,555
|
58,456
|
77,256
|
|||||||||
|
Non-cash disclosures:
|
||||||||||||
|
Transfers from available-for-sale to held-to-maturity
|
—
|
—
|
1,773,462
|
|||||||||
|
Transfer from loans to other real estate owned
|
2,282
|
17,011
|
—
|
|||||||||
|
Retained earnings impact from CECL adoption
|
—
|
41,976
|
—
|
|||||||||
|
Lease liabilities arising from obtaining right-of-use assets
|
(12,392
|
)
|
(31,481
|
)
|
(27,263
|
)
|
||||||
|
December 31, 2024
|
||||||||||||||||
|
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated Fair
Value
|
||||||||||||
|
Securities available-for-sale
|
||||||||||||||||
|
Obligations of states and political subdivisions
|
$
|
91,799
|
$
|
699
|
$
|
(1,199
|
)
|
$
|
91,299
|
|||||||
|
Mortgage-backed securities - residential
|
2,694,745
|
2,107
|
(53,164
|
)
|
2,643,688
|
|||||||||||
|
Mortgage-backed securities - commercial
|
259,793
|
22
|
(18,953
|
)
|
240,862
|
|||||||||||
|
Collateralized loan obligations
|
50,000
|
—
|
—
|
50,000
|
||||||||||||
|
Corporate bonds
|
43,968
|
—
|
(4,566
|
)
|
39,402
|
|||||||||||
|
Total securities available-for-sale
|
$
|
3,140,305
|
$
|
2,828
|
$
|
(77,882
|
)
|
$
|
3,065,251
|
|||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated Fair
Value
|
|||||||||||||
|
Securities held-to-maturity
|
||||||||||||||||
|
Obligations of states and political subdivisions
|
$
|
14,193
|
$
|
509
|
$
|
(30
|
)
|
$
|
14,672
|
|||||||
|
Mortgage-backed securities - residential
|
1,115,389
|
—
|
(196,949
|
)
|
918,440
|
|||||||||||
|
Mortgage-backed securities - commercial
|
310,912
|
—
|
(48,024
|
)
|
262,888
|
|||||||||||
|
Total securities held-to-maturity
|
$
|
1,440,494
|
$
|
509
|
$
|
(245,003
|
)
|
$
|
1,196,000
|
|||||||
|
Total debt securities
|
$
|
4,261,251
|
||||||||||||||
|
December 31, 2023
|
||||||||||||||||
|
(in thousands)
|
Amortized Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated Fair
Value
|
||||||||||||
|
Securities available-for-sale
|
||||||||||||||||
|
U.S. government agency securities
|
$
|
106,973
|
$
|
—
|
$
|
(8,752
|
)
|
$
|
98,221
|
|||||||
|
Obligations of states and political subdivisions
|
96,781
|
2,418
|
(915
|
)
|
98,284
|
|||||||||||
|
Mortgage-backed securities - residential
|
1,713,521
|
10
|
(179,081
|
)
|
1,534,450
|
|||||||||||
|
Mortgage-backed securities - commercial
|
636,921
|
—
|
(67,113
|
)
|
569,808
|
|||||||||||
|
Collateralized loan obligations
|
—
|
—
|
—
|
—
|
||||||||||||
|
Corporate bonds
|
50,987
|
—
|
(8,577
|
)
|
42,410
|
|||||||||||
|
Total securities available-for-sale
|
$
|
2,605,183
|
$
|
2,428
|
$
|
(264,438
|
)
|
$
|
2,343,173
|
|||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated Fair
Value
|
|||||||||||||
|
Securities held-to-maturity
|
||||||||||||||||
|
Obligations of states and political subdivisions
|
$
|
15,989
|
$
|
796
|
$
|
(23
|
)
|
$
|
16,762
|
|||||||
|
Mortgage-backed securities - residential
|
1,215,318
|
—
|
(185,063
|
)
|
1,030,255
|
|||||||||||
|
Asset-backed securities
|
310,809
|
—
|
(48,577
|
)
|
262,232
|
|||||||||||
|
Total securities held-to-maturity
|
$
|
1,542,116
|
$
|
796
|
$
|
(233,663
|
)
|
$
|
1,309,249
|
|||||||
|
Total debt securities
|
$
|
3,652,422
|
||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
|
(dollars in thousands)
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
|
Description of securities
|
||||||||||||||||||||||||
|
Obligations of states and political subdivisions
|
$
|
19,273
|
$
|
162
|
$
|
28,394
|
$
|
1,037
|
$
|
47,667
|
$
|
1,199
|
||||||||||||
|
Mortgage-backed securities - residential
|
1,381,125
|
15,337
|
311,751
|
37,827
|
1,692,876
|
53,164
|
||||||||||||||||||
|
Mortgage-backed securities - commercial
|
98,071
|
422
|
107,118
|
18,531
|
205,189
|
18,953
|
||||||||||||||||||
|
Collateralized loan obligations
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Corporate bonds
|
—
|
—
|
39,402
|
4,566
|
39,402
|
4,566
|
||||||||||||||||||
|
Total securities
|
$
|
1,498,469
|
$
|
15,921
|
$
|
486,665
|
$
|
61,961
|
$
|
1,985,134
|
$
|
77,882
|
||||||||||||
|
Number of securities with unrealized losses
|
60
|
280
|
340
|
|||||||||||||||||||||
|
December 31, 2023
|
||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
|
(dollars in thousands)
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
|
Description of securities
|
||||||||||||||||||||||||
|
U.S. government agency securities
|
$
|
—
|
$
|
—
|
$
|
98,221
|
$
|
8,752
|
$
|
98,221
|
$
|
8,752
|
||||||||||||
|
Obligations of states and political subdivisions
|
352
|
—
|
32,277
|
915
|
32,629
|
915
|
||||||||||||||||||
|
Mortgage-backed securities - residential
|
—
|
—
|
1,530,407
|
179,081
|
1,530,407
|
179,081
|
||||||||||||||||||
|
Mortgage-backed securities - commercial
|
—
|
—
|
568,804
|
67,113
|
568,804
|
67,113
|
||||||||||||||||||
|
Collateralized loan obligations
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Corporate bonds
|
—
|
—
|
42,443
|
8,577
|
42,443
|
8,577
|
||||||||||||||||||
|
Total securities
|
$
|
352
|
$
|
—
|
$
|
2,272,152
|
$
|
264,438
|
$
|
2,272,504
|
$
|
264,438
|
||||||||||||
|
Number of securities with unrealized losses
|
1
|
563
|
564
|
|||||||||||||||||||||
|
(in thousands)
|
Amortized Cost
|
Estimated
Fair Value
|
||||||
|
Securities available-for-sale
|
||||||||
|
Due in one year or less
|
$
|
13,086
|
$
|
13,047
|
||||
|
Due after one year through five years
|
746
|
743
|
||||||
|
Due after five years through ten years
|
51,276
|
46,020
|
||||||
|
Due after ten years
|
70,659
|
70,891
|
||||||
|
Subtotal
|
135,767
|
130,701
|
||||||
|
Mortgage-backed securities – residential
|
2,694,745
|
2,643,688
|
||||||
|
Mortgage-backed securities – commercial
|
259,793
|
240,862
|
||||||
|
Collateralized loan obligations
|
50,000
|
50,000
|
||||||
|
Total securities available-for-sale
|
$
|
3,140,305
|
$
|
3,065,251
|
||||
|
Securities held-to-maturity
|
||||||||
|
Due in one year or less
|
$
|
3,000
|
$
|
3,000
|
||||
|
Due after one year through five years
|
3,409
|
3,393
|
||||||
|
Due after five years through ten years
|
3,534
|
3,695
|
||||||
|
Due after ten years
|
4,250
|
4,584
|
||||||
|
Subtotal
|
14,193
|
14,672
|
||||||
|
Mortgage-backed securities – residential
|
1,115,389
|
918,440
|
||||||
|
Mortgage-backed securities – commercial
|
310,912
|
262,888
|
||||||
|
Total securities held-to-maturity
|
$
|
1,440,494
|
$
|
1,196,000
|
||||
|
Total debt securities
|
$
|
4,580,799
|
$
|
4,261,251
|
||||
|
(in thousands)
|
December 31, 2024
|
December 31, 2023
|
||||||
|
Commercial & Industrial
|
$
|
410,040
|
$
|
536,435
|
||||
|
Commercial Real Estate
|
||||||||
|
Construction & Land Development
|
104,430
|
96,881
|
||||||
|
Other
|
4,812,278
|
4,938,083
|
||||||
|
Residential Real Estate
|
2,280,963
|
2,197,202
|
||||||
|
Auto
|
1,596,935
|
2,714,606
|
||||||
|
Installment
|
||||||||
|
Revolving Plans
|
2,920
|
3,211
|
||||||
|
Other
|
435,931
|
291,338
|
||||||
|
Total loan and lease receivables before allowance for credit losses
|
9,643,497
|
10,777,756
|
||||||
|
Allowance for credit losses on loans and leases
|
(88,558
|
)
|
(133,778
|
)
|
||||
|
Net loan and lease receivables
|
$
|
9,554,939
|
$
|
10,643,978
|
||||
|
(in thousands)
December 31, 2024
|
Commercial &
Industrial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Auto
|
Installment
|
Total
|
||||||||||||||||||
|
Allowance for credit losses on loans and leases
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
5,805
|
$
|
31,486
|
$
|
6,745
|
$
|
87,053
|
$
|
2,689
|
$
|
133,778
|
||||||||||||
|
Provision for (reversal of) credit losses
|
(682
|
)
|
3,611
|
(2,079
|
)
|
(4,855
|
)
|
2,446
|
(1,559
|
)
|
||||||||||||||
|
Loans charged off
|
(1,221
|
)
|
—
|
(10
|
)
|
(55,097
|
)
|
(3,218
|
)
|
(59,546
|
)
|
|||||||||||||
|
Recoveries
|
967
|
—
|
—
|
14,181
|
737
|
15,885
|
||||||||||||||||||
|
Total ending allowance balance
|
$
|
4,869
|
$
|
35,097
|
$
|
4,656
|
$
|
41,282
|
$
|
2,654
|
$
|
88,558
|
||||||||||||
|
(in thousands)
December 31, 2023
|
Commercial &
Industrial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Auto
|
Installment
|
Total
|
||||||||||||||||||
|
Allowance for credit losses on loans and leases
|
||||||||||||||||||||||||
|
Beginning balance, prior to adoption of ASC 326
|
$
|
8,695
|
$
|
50,811
|
$
|
15,751
|
$
|
46,696
|
$
|
4,763
|
$
|
126,716
|
||||||||||||
|
Impact of adopting ASC 326
|
(2,262
|
)
|
(21,544
|
)
|
(6,377
|
)
|
90,414
|
(1,100
|
)
|
59,131
|
||||||||||||||
|
Provision for (reversal of) credit losses
|
(575
|
)
|
7,346
|
(2,629
|
)
|
(3,661
|
)
|
2,077
|
2,558
|
|||||||||||||||
|
Loans charged off
|
(224
|
)
|
(5,244
|
)
|
—
|
(64,300
|
)
|
(3,907
|
)
|
(73,675
|
)
|
|||||||||||||
|
Recoveries
|
171
|
117
|
—
|
17,904
|
856
|
19,048
|
||||||||||||||||||
|
Total ending allowance balance
|
$
|
5,805
|
$
|
31,486
|
$
|
6,745
|
$
|
87,053
|
$
|
2,689
|
$
|
133,778
|
||||||||||||
|
(in thousands)
December 31, 2022(1)
|
Commercial &
Industrial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Auto
|
Installment
|
Total
|
||||||||||||||||||
|
Allowance for loan and lease losses
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
7,794
|
$
|
62,460
|
$
|
12,132
|
$
|
49,415
|
$
|
4,033
|
$
|
135,834
|
||||||||||||
|
Provision for (reversal of) loan losses
|
735
|
(11,649
|
)
|
3,620
|
28,553
|
4,173
|
25,432
|
|||||||||||||||||
|
Loans charged off
|
—
|
—
|
(1
|
)
|
(45,319
|
)
|
(4,466
|
)
|
(49,786
|
)
|
||||||||||||||
|
Recoveries
|
166
|
—
|
—
|
14,047
|
1,023
|
15,236
|
||||||||||||||||||
|
Total ending allowance balance
|
$
|
8,695
|
$
|
50,811
|
$
|
15,751
|
$
|
46,696
|
$
|
4,763
|
$
|
126,716
|
||||||||||||
|
(in thousands)
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
|||||||||
|
Allowance for credit losses on loans and leases at the beginning of the year
|
$
|
133,778
|
$
|
126,716
|
$
|
135,834
|
||||||
|
Impact of adopting ASC 326
|
—
|
59,131
|
—
|
|||||||||
|
Provision for (reversal of) credit losses on loans and leases
|
(1,559
|
)
|
2,558
|
25,432
|
||||||||
|
Recoveries on loans and leases previously charged off
|
15,885
|
19,048
|
15,236
|
|||||||||
|
Loans and leases charged off during the year
|
(59,546
|
)
|
(73,675
|
)
|
(49,786
|
)
|
||||||
|
Allowance for credit losses on loans and leases at the end of the year
|
88,558
|
133,778
|
126,716
|
|||||||||
|
Allowance for credit losses on unfunded lending commitments at the beginning of the year
|
4,314
|
6,477
|
5,284
|
|||||||||
|
Impact of adopting ASC 326
|
—
|
(355
|
)
|
—
|
||||||||
|
Provision for (reversal of) of credit losses on unfunded lending commitments
|
52
|
(1,808
|
)
|
1,193
|
||||||||
|
Allowance for credit losses on unfunded lending commitments at the end of the year
|
4,366
|
4,314
|
6,477
|
|||||||||
|
Total allowances for credit losses on loans, leases and unfunded lending commitments at the end of the year
|
$
|
92,924
|
$
|
138,092
|
$
|
133,193
|
||||||
|
(in thousands)
December 31, 2024
|
Nonaccrual
With No
Allowance for
Credit Loss
|
Total
Nonaccrual
|
Loans Past Due
90 Days or more
Still Accruing
|
|||||||||
|
Commercial & Industrial
|
$
|
1,145
|
$
|
1,145
|
$
|
211
|
||||||
|
Commercial Real Estate
|
||||||||||||
|
Construction & Land Development
|
441
|
441
|
—
|
|||||||||
|
Other
|
—
|
—
|
—
|
|||||||||
|
Residential Real Estate
|
2,854
|
2,854
|
—
|
|||||||||
|
Auto
|
564
|
6,252
|
—
|
|||||||||
|
Installment
|
||||||||||||
|
Revolving Plans
|
1
|
1
|
—
|
|||||||||
|
Other
|
—
|
—
|
—
|
|||||||||
|
Total
|
$
|
5,005
|
$
|
10,693
|
$
|
211
|
||||||
|
(in thousands)
December 31, 2023
|
Nonaccrual
With No
Allowance for
Credit Loss
|
Total
Nonaccrual
|
Loans Past Due
90 Days or more
Still Accruing
|
|||||||||
|
Commercial & Industrial
|
$
|
92
|
$
|
692
|
$
|
142
|
||||||
|
Commercial Real Estate
|
||||||||||||
|
Construction & Land Development
|
35
|
35
|
—
|
|||||||||
|
Other
|
24,247
|
24,247
|
—
|
|||||||||
|
Residential Real Estate
|
3,837
|
3,837
|
—
|
|||||||||
|
Auto
|
1,396
|
10,214
|
—
|
|||||||||
|
Installment
|
||||||||||||
|
Revolving Plans
|
11
|
11
|
—
|
|||||||||
|
Other
|
—
|
—
|
—
|
|||||||||
|
Total
|
$
|
29,618
|
$
|
39,036
|
$
|
142
|
||||||
|
(in thousands)
December 31, 2024
|
Auto
|
Equipment
|
Farmland
|
Multifamily
|
Retail
Building
|
Single
Family
Residential
|
Total Loans
|
|||||||||||||||||||||
|
Commercial & Industrial
|
$
|
5
|
$
|
10
|
$
|
—
|
$
|
—
|
$
|
1,064
|
$
|
—
|
$
|
1,079
|
||||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||||||
|
Construction & Land Development
|
—
|
—
|
441
|
—
|
—
|
—
|
441
|
|||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Residential Real Estate
|
—
|
—
|
—
|
—
|
—
|
2,853
|
2,853
|
|||||||||||||||||||||
|
Auto
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||||||
|
Revolving Plans
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total
|
$
|
5
|
$
|
10
|
$
|
441
|
$
|
—
|
$
|
1,064
|
$
|
2,853
|
$
|
4,373
|
||||||||||||||
|
(in thousands)
December 31, 2023
|
Auto
|
Equipment
|
Farmland
|
Multifamily
|
Retail Building
|
Single
Family
Residential
|
Total Loans
|
|||||||||||||||||||||
|
Commercial & Industrial
|
$
|
23
|
$
|
27
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
50
|
||||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||||||
|
Construction & Land Development
|
—
|
—
|
35
|
—
|
—
|
—
|
35
|
|||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
17,256
|
2,288
|
—
|
19,544
|
|||||||||||||||||||||
|
Residential Real Estate
|
—
|
—
|
—
|
—
|
—
|
3,629
|
3,629
|
|||||||||||||||||||||
|
Auto
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||||||
|
Revolving Plans
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total
|
$
|
23
|
$
|
27
|
$
|
35
|
$
|
17,256
|
$
|
2,288
|
$
|
3,629
|
$
|
23,258
|
||||||||||||||
|
(in thousands)
December 31, 2024
|
30 - 59
Days
Past Due
|
60 - 89
Days
Past Due
|
Greater than
89 Days
Past Due
|
Total
Past Due
|
Loans Not
Past Due
|
Total Loans
|
||||||||||||||||||
|
Commercial & Industrial
|
$
|
1,920
|
$
|
82
|
$
|
278
|
$
|
2,280
|
$
|
407,760
|
$
|
410,040
|
||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||
|
Construction & Land Development
|
5,400
|
—
|
140
|
5,540
|
98,890
|
104,430
|
||||||||||||||||||
|
Other
|
3,458
|
—
|
—
|
3,458
|
4,808,820
|
4,812,278
|
||||||||||||||||||
|
Residential Real Estate
|
13,662
|
406
|
502
|
14,570
|
2,266,393
|
2,280,963
|
||||||||||||||||||
|
Auto
|
53,197
|
12,637
|
5,161
|
70,995
|
1,525,940
|
1,596,935
|
||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||
|
Revolving Plans
|
2
|
1
|
1
|
4
|
2,916
|
2,920
|
||||||||||||||||||
|
Other
|
359
|
213
|
—
|
572
|
435,359
|
435,931
|
||||||||||||||||||
|
Total
|
$
|
77,998
|
$
|
13,339
|
$
|
6,082
|
$
|
97,419
|
$
|
9,546,078
|
$
|
9,643,497
|
||||||||||||
|
(in thousands)
December 31, 2023
|
30 - 59
Days
Past Due
|
60 - 89
Days
Past Due
|
Greater than
89 Days
Past Due
|
Total
Past Due
|
Loans Not
Past Due
|
Total Loans
|
||||||||||||||||||
|
Commercial & Industrial
|
$
|
2,334
|
$
|
705
|
$
|
742
|
$
|
3,781
|
$
|
532,654
|
$
|
536,435
|
||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||
|
Construction & Land Development
|
—
|
—
|
—
|
—
|
96,881
|
96,881
|
||||||||||||||||||
|
Other
|
7,719
|
—
|
17,256
|
24,975
|
4,913,108
|
4,938,083
|
||||||||||||||||||
|
Residential Real Estate
|
12,508
|
2,071
|
1,100
|
15,679
|
2,181,523
|
2,197,202
|
||||||||||||||||||
|
Auto
|
77,093
|
19,887
|
8,667
|
105,647
|
2,608,959
|
2,714,606
|
||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||
|
Revolving Plans
|
8
|
12
|
8
|
28
|
3,183
|
3,211
|
||||||||||||||||||
|
Other
|
1,109
|
272
|
—
|
1,381
|
289,957
|
291,338
|
||||||||||||||||||
|
Total
|
$
|
100,771
|
$
|
22,947
|
$
|
27,773
|
$
|
151,491
|
$
|
10,626,265
|
$
|
10,777,756
|
||||||||||||
|
(in thousands)
December 31, 2024
|
Principal
Forgiveness
|
Payment
Delay
|
Term
Extension
|
Interest
Rate
Reduction
|
Combined
Term
Extension and
Principal
Forgiveness
|
Combined
Term
Extension and
Interest Rate
Reduction
|
Total Class
of Financing
Receivable
|
|||||||||||||||||||||
|
Commercial & Industrial
|
$
|
—
|
$
|
—
|
$
|
835
|
$
|
—
|
$
|
—
|
$
|
—
|
0.20
|
%
|
||||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||||||
|
Construction & Land Development
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Residential Real Estate
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Auto
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||||||
|
Revolving Plans
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Total
|
$
|
—
|
$
|
—
|
$
|
835
|
$
|
—
|
$
|
—
|
$
|
—
|
0.01
|
%
|
||||||||||||||
|
(in thousands)
December 31, 2023
|
Principal
Forgiveness
|
Payment
Delay
|
Term
Extension
|
Interest
Rate
Reduction
|
Combined
Term
Extension and
Principal
Forgiveness
|
Combined
Term
Extension and
Interest Rate
Reduction
|
Total Class
of Financing
Receivable
|
|||||||||||||||||||||
|
Commercial & Industrial
|
$
|
—
|
$
|
599
|
$
|
125
|
$
|
—
|
$
|
—
|
$
|
—
|
0.14
|
%
|
||||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||||||
|
Construction & Land Development
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Residential Real Estate
|
—
|
872
|
210
|
—
|
—
|
—
|
0.05
|
%
|
||||||||||||||||||||
|
Auto
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||||||
|
Revolving Plans
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
%
|
||||||||||||||||||||
|
Total
|
$
|
—
|
$
|
1,471
|
$
|
335
|
$
|
—
|
$
|
—
|
$
|
—
|
0.02
|
%
|
||||||||||||||
|
(in thousands)
December 31, 2023
|
30 – 59 Days Past
Due
|
60 – 89 Days Past Due
|
Greater than 89 Days
Past Due
|
Total Past Due
|
||||||||||||
|
Commercial & Industrial
|
$
|
—
|
$
|
—
|
$
|
599
|
$
|
599
|
||||||||
|
Total
|
$
|
—
|
$
|
—
|
$
|
599
|
$
|
599
|
||||||||
|
(dollars in thousands)
December 31, 2024
|
Principal
Forgiveness
|
Weighted-
Average
Interest Rate
Reduction
|
Weighted-
Average Term
Extension
<months>
|
|||||||||
|
Commercial & Industrial
|
$
|
—
|
—
|
%
|
47
|
|||||||
|
Commercial Real Estate
|
||||||||||||
|
Construction & Land Development
|
—
|
—
|
%
|
—
|
||||||||
|
Other
|
—
|
—
|
%
|
—
|
||||||||
|
Residential Real Estate
|
—
|
—
|
%
|
—
|
||||||||
|
Auto
|
—
|
—
|
%
|
—
|
||||||||
|
Installment
|
||||||||||||
|
Revolving Plans
|
—
|
—
|
%
|
—
|
||||||||
|
Other
|
—
|
—
|
%
|
—
|
||||||||
|
Total
|
$
|
—
|
—
|
%
|
47
|
|||||||
|
(dollars in thousands)
December 31, 2023
|
Principal
Forgiveness
|
Weighted-
Average
Interest Rate
Reduction
|
Weighted-
Average Term
Extension
<months>
|
|||||||||
|
Commercial & Industrial
|
$
|
—
|
—
|
%
|
9
|
|||||||
|
Commercial Real Estate
|
||||||||||||
|
Construction & Land Development
|
—
|
—
|
%
|
—
|
||||||||
|
Other
|
—
|
—
|
%
|
—
|
||||||||
|
Residential Real Estate
|
—
|
—
|
%
|
12
|
||||||||
|
Auto
|
—
|
—
|
%
|
—
|
||||||||
|
Installment
|
||||||||||||
|
Revolving Plans
|
—
|
—
|
%
|
—
|
||||||||
|
Other
|
—
|
—
|
%
|
—
|
||||||||
|
Total
|
$
|
—
|
—
|
%
|
21
|
|||||||
|
(in thousands)
December 31, 2023
|
Principal
Forgiveness
|
Payment
Delay
|
Term
Extension
|
Interest Rate
Reduction
|
||||||||||||
|
Commercial & Industrial
|
$
|
—
|
$
|
599
|
$
|
—
|
$
|
—
|
||||||||
|
Total
|
$
|
—
|
$
|
599
|
$
|
—
|
$
|
—
|
||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Commercial & Industrial
|
||||||||||||||||||||||||||||||||
|
Risk Rating
|
||||||||||||||||||||||||||||||||
|
Pass
|
$
|
28,334
|
$
|
113,024
|
$
|
41,271
|
$
|
23,098
|
$
|
55,675
|
$
|
140,905
|
$
|
—
|
$
|
402,307
|
||||||||||||||||
|
Special Mention
|
—
|
—
|
—
|
107
|
789
|
—
|
—
|
896
|
||||||||||||||||||||||||
|
Substandard
|
—
|
—
|
5
|
166
|
6,665
|
1
|
—
|
6,837
|
||||||||||||||||||||||||
|
Doubtful
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
|
Total Commercial
|
$
|
28,334
|
$
|
113,024
|
$
|
41,276
|
$
|
23,371
|
$
|
63,129
|
$
|
140,906
|
$
|
—
|
$
|
410,040
|
||||||||||||||||
|
Commercial & Industrial
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
191
|
$
|
95
|
$
|
2
|
$
|
127
|
$
|
806
|
$
|
—
|
$
|
1,221
|
||||||||||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Commercial Real Estate-Construction
|
||||||||||||||||||||||||||||||||
|
Risk Rating
|
||||||||||||||||||||||||||||||||
|
Pass
|
$
|
34,891
|
$
|
13,515
|
$
|
34,985
|
$
|
141
|
$
|
20,355
|
$
|
102
|
$
|
—
|
$
|
103,989
|
||||||||||||||||
|
Special Mention
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
|
Substandard
|
—
|
—
|
—
|
—
|
441
|
—
|
—
|
441
|
||||||||||||||||||||||||
|
Doubtful
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
|
Total Commercial real estate-construction
|
$
|
34,891
|
$
|
13,515
|
$
|
34,985
|
$
|
141
|
$
|
20,796
|
$
|
102
|
$
|
—
|
$
|
104,430
|
||||||||||||||||
|
Commercial real estate-construction
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Commercial Real Estate-Other
|
||||||||||||||||||||||||||||||||
|
Risk Rating
|
||||||||||||||||||||||||||||||||
|
Pass
|
$
|
209,706
|
$
|
444,386
|
$
|
1,188,494
|
$
|
833,068
|
$
|
2,008,574
|
$
|
67,083
|
$
|
—
|
$
|
4,751,311
|
||||||||||||||||
|
Special Mention
|
—
|
—
|
—
|
—
|
22,137
|
—
|
—
|
22,137
|
||||||||||||||||||||||||
|
Substandard
|
—
|
—
|
—
|
—
|
38,830
|
—
|
—
|
38,830
|
||||||||||||||||||||||||
|
Doubtful
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
|
Total Commercial real estate-other
|
$
|
209,706
|
$
|
444,386
|
$
|
1,188,494
|
$
|
833,068
|
$
|
2,069,541
|
$
|
67,083
|
$
|
—
|
$
|
4,812,278
|
||||||||||||||||
|
Commercial real estate-other
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Commercial & Industrial
|
||||||||||||||||||||||||||||
|
Risk Rating
|
||||||||||||||||||||||||||||
|
Pass
|
$
|
140,636
|
$
|
44,532
|
$
|
58,208
|
$
|
77,253
|
$
|
205,729
|
$
|
—
|
$
|
526,358
|
||||||||||||||
|
Special Mention
|
—
|
238
|
157
|
7,402
|
668
|
—
|
8,465
|
|||||||||||||||||||||
|
Substandard
|
28
|
150
|
312
|
1,119
|
3
|
—
|
1,612
|
|||||||||||||||||||||
|
Doubtful
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total Commercial Loans
|
$
|
140,664
|
$
|
44,920
|
$
|
58,677
|
$
|
85,774
|
$
|
206,400
|
$
|
—
|
$
|
536,435
|
||||||||||||||
|
Commercial & Industrial
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
16
|
$
|
30
|
$
|
18
|
$
|
24
|
$
|
136
|
$
|
—
|
$
|
224
|
||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Commercial Real Estate-Construction
|
||||||||||||||||||||||||||||
|
Risk Rating
|
||||||||||||||||||||||||||||
|
Pass
|
$
|
9,843
|
$
|
64,481
|
$
|
211
|
$
|
19,090
|
$
|
3,221
|
$
|
—
|
$
|
96,846
|
||||||||||||||
|
Special Mention
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Substandard
|
—
|
—
|
—
|
35
|
—
|
—
|
35
|
|||||||||||||||||||||
|
Doubtful
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total Commercial real estate-construction
|
$
|
9,843
|
$
|
64,481
|
$
|
211
|
$
|
19,125
|
$
|
3,221
|
$
|
—
|
$
|
96,881
|
||||||||||||||
|
Commercial real estate-construction
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Commercial Real Estate-Other
|
||||||||||||||||||||||||||||
|
Risk Rating
|
||||||||||||||||||||||||||||
|
Pass
|
$
|
448,415
|
$
|
1,216,425
|
$
|
863,251
|
$
|
2,226,816
|
$
|
65,065
|
$
|
—
|
$
|
4,819,972
|
||||||||||||||
|
Special Mention
|
—
|
—
|
—
|
64,692
|
—
|
—
|
64,692
|
|||||||||||||||||||||
|
Substandard
|
—
|
—
|
—
|
53,419
|
—
|
—
|
53,419
|
|||||||||||||||||||||
|
Doubtful
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total Commercial real estate-other
|
$
|
448,415
|
$
|
1,216,425
|
$
|
863,251
|
$
|
2,344,927
|
$
|
65,065
|
$
|
—
|
$
|
4,938,083
|
||||||||||||||
|
Commercial real estate-other
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
5,244
|
$
|
—
|
$
|
—
|
$
|
5,244
|
||||||||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Residential real estate
|
||||||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
235,132
|
$
|
97,522
|
$
|
456,174
|
$
|
608,721
|
$
|
810,899
|
$
|
69,661
|
$
|
—
|
$
|
2,278,109
|
||||||||||||||||
|
Nonperforming
|
—
|
—
|
—
|
—
|
2,037
|
817
|
—
|
2,854
|
||||||||||||||||||||||||
|
Total residential real estate
|
$
|
235,132
|
$
|
97,522
|
$
|
456,174
|
$
|
608,721
|
$
|
812,936
|
$
|
70,478
|
$
|
—
|
$
|
2,280,963
|
||||||||||||||||
|
Residential real estate
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
10
|
$
|
—
|
$
|
—
|
$
|
10
|
||||||||||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Auto
|
||||||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
—
|
$
|
81,178
|
$
|
831,402
|
$
|
497,176
|
$
|
180,927
|
$
|
—
|
$
|
—
|
$
|
1,590,683
|
||||||||||||||||
|
Nonperforming
|
—
|
316
|
3,355
|
1,900
|
681
|
—
|
—
|
6,252
|
||||||||||||||||||||||||
|
Total auto
|
$
|
—
|
$
|
81,494
|
$
|
834,757
|
$
|
499,076
|
$
|
181,608
|
$
|
—
|
$
|
—
|
$
|
1,596,935
|
||||||||||||||||
|
Auto
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
2,223
|
$
|
29,978
|
$
|
16,780
|
$
|
6,116
|
$
|
—
|
$
|
—
|
$
|
55,097
|
||||||||||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Installment - Revolving
|
||||||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
2,919
|
$
|
—
|
$
|
2,919
|
||||||||||||||||
|
Nonperforming
|
—
|
—
|
—
|
—
|
—
|
1
|
—
|
1
|
||||||||||||||||||||||||
|
Total Installment - Revolving
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
2,920
|
$
|
—
|
$
|
2,920
|
||||||||||||||||
|
Installment - Revolving
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
47
|
$
|
—
|
$
|
47
|
||||||||||||||||
|
(in thousands)
As of December 31, 2024
|
2024
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
||||||||||||||||||||||||
|
Installment - Other
|
||||||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
167,162
|
$
|
136,903
|
$
|
71,023
|
$
|
22,414
|
$
|
38,429
|
$
|
—
|
$
|
—
|
$
|
435,931
|
||||||||||||||||
|
Nonperforming
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
|
Total Installment - Other
|
$
|
167,162
|
$
|
136,903
|
$
|
71,023
|
$
|
22,414
|
$
|
38,429
|
$
|
—
|
$
|
—
|
$
|
435,931
|
||||||||||||||||
|
Installment - Other
|
||||||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
700
|
$
|
—
|
$
|
—
|
$
|
950
|
$
|
1,521
|
$
|
—
|
$
|
—
|
$
|
3,171
|
||||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Residential real estate
|
||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||
|
Performing
|
$
|
102,167
|
$
|
478,304
|
$
|
647,364
|
$
|
870,247
|
$
|
75,332
|
$
|
19,951
|
$
|
2,193,365
|
||||||||||||||
|
Nonperforming
|
—
|
77
|
—
|
2,345
|
961
|
454
|
3,837
|
|||||||||||||||||||||
|
Total residential real estate
|
$
|
102,167
|
$
|
478,381
|
$
|
647,364
|
$
|
872,592
|
$
|
76,293
|
$
|
20,405
|
$
|
2,197,202
|
||||||||||||||
|
Residential real estate
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Auto
|
||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||
|
Performing
|
$
|
122,436
|
$
|
1,282,489
|
$
|
856,963
|
$
|
442,504
|
$
|
—
|
$
|
—
|
$
|
2,704,392
|
||||||||||||||
|
Nonperforming
|
188
|
5,011
|
3,479
|
1,536
|
—
|
—
|
10,214
|
|||||||||||||||||||||
|
Total auto
|
$
|
122,624
|
$
|
1,287,500
|
$
|
860,442
|
$
|
444,040
|
$
|
—
|
$
|
—
|
$
|
2,714,606
|
||||||||||||||
|
Auto
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
1,054
|
$
|
29,771
|
$
|
22,146
|
$
|
11,329
|
$
|
—
|
$
|
—
|
$
|
64,300
|
||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Installment - Revolving
|
||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||
|
Performing
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
3,200
|
$
|
—
|
$
|
3,200
|
||||||||||||||
|
Nonperforming
|
—
|
—
|
—
|
—
|
11
|
—
|
11
|
|||||||||||||||||||||
|
Total Installment - Revolving
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
3,211
|
$
|
—
|
$
|
3,211
|
||||||||||||||
|
Installment - Revolving
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
28
|
$
|
—
|
$
|
28
|
||||||||||||||
|
(in thousands)
As of December 31, 2023
|
2023
|
2022
|
2021
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Revolving
Loans
Converted
to Term
|
Total
|
|||||||||||||||||||||
|
Installment - Other
|
||||||||||||||||||||||||||||
|
Payment performance
|
||||||||||||||||||||||||||||
|
Performing
|
$
|
131,226
|
$
|
74,882
|
$
|
31,513
|
$
|
53,717
|
$
|
—
|
$
|
—
|
$
|
291,338
|
||||||||||||||
|
Nonperforming
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total Installment - Other
|
$
|
131,226
|
$
|
74,882
|
$
|
31,513
|
$
|
53,717
|
$
|
—
|
$
|
—
|
$
|
291,338
|
||||||||||||||
|
Installment - Other
|
||||||||||||||||||||||||||||
|
Current period gross write offs
|
$
|
765
|
$
|
—
|
$
|
1,055
|
$
|
2,059
|
$
|
—
|
$
|
—
|
$
|
3,879
|
||||||||||||||
|
(in thousands)
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
|||||||||||||||||||||
|
Purchases
|
Sales
|
Purchases
|
Sales
|
Purchases
|
Sales
|
|||||||||||||||||||
|
Commercial & Industrial
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
|
Commercial Real Estate
|
||||||||||||||||||||||||
|
Construction & Land Development
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Other
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Residential Real Estate
|
137,190
|
5,584
|
32,572
|
2,458
|
305,947
|
1,820
|
||||||||||||||||||
|
Auto
|
5,407
|
—
|
—
|
—
|
36,725
|
14,316
|
||||||||||||||||||
|
Installment
|
||||||||||||||||||||||||
|
Revolving Plans
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Other
|
134,214
|
—
|
99,528
|
—
|
49,154
|
—
|
||||||||||||||||||
|
Total
|
$
|
276,811
|
$
|
5,584
|
$
|
132,100
|
$
|
2,458
|
$
|
391,826
|
$
|
16,136
|
||||||||||||
|
(in thousands)
|
December 31, 2024
|
December 31, 2023
|
||||||
|
Land
|
$
|
52,151
|
$
|
52,571
|
||||
|
Buildings
|
66,082
|
67,319
|
||||||
|
Leasehold improvements
|
26,337
|
26,194
|
||||||
|
Furniture, Fixtures and Equipment
|
38,263
|
43,446
|
||||||
|
Total premises and equipment, at cost
|
182,833
|
189,530
|
||||||
|
Less: Accumulated depreciation
|
(65,471
|
)
|
(67,735
|
)
|
||||
|
Premises and Equipment, net
|
$
|
117,362
|
$
|
121,795
|
||||
|
(in thousands)
|
||||
|
2025
|
$
|
13,829
|
||
|
2026
|
11,330
|
|||
|
2027
|
10,451
|
|||
|
2028
|
8,610
|
|||
|
2029
|
4,487
|
|||
|
Thereafter
|
8,448
|
|||
|
Total undiscounted operating lease liability
|
57,155
|
|||
|
Imputed Interest
|
1,061
|
|||
|
Total operating lease liability
|
$
|
56,094
|
||
|
(in thousands)
|
Gross Carrying Value
|
Accumulated
Amortization
|
Accumulated
Impairment
|
Net Carrying Value
|
||||||||||||
|
December 31, 2024
|
||||||||||||||||
|
Core deposit intangibles
|
$
|
163,545
|
$
|
139,540
|
$
|
861
|
$
|
23,144
|
||||||||
|
Trade name intangibles
|
17,060
|
—
|
1,460
|
15,600
|
||||||||||||
|
Client relationship intangible
|
2,798
|
2,798
|
—
|
—
|
||||||||||||
|
Other intangibles
|
2,580
|
2,580
|
—
|
—
|
||||||||||||
|
Total
|
$
|
185,983
|
$
|
144,918
|
$
|
2,321
|
$
|
38,744
|
||||||||
|
December 31, 2023
|
||||||||||||||||
|
Core deposit intangibles
|
$
|
163,545
|
$
|
126,089
|
$
|
861
|
$
|
36,595
|
||||||||
|
Trade name intangibles
|
17,060
|
—
|
1,460
|
15,600
|
||||||||||||
|
Client relationship intangible
|
2,798
|
2,798
|
—
|
—
|
||||||||||||
|
Other intangibles
|
2,580
|
2,565
|
—
|
15
|
||||||||||||
|
Total
|
$
|
185,983
|
$
|
131,452
|
$
|
2,321
|
$
|
52,210
|
||||||||
|
(in thousands)
|
2025
|
2026
|
2027
|
2028
|
Thereafter
|
Total
|
||||||||||||||||||
|
Estimated future amortization expense
|
$
|
9,873
|
$
|
7,104
|
$
|
4,424
|
$
|
1,743
|
$
|
—
|
$
|
23,144
|
||||||||||||
|
(in thousands)
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
|||||||||
|
Federal:
|
||||||||||||
|
Current
|
$
|
(2,314
|
)
|
$
|
41,669
|
$
|
57,107
|
|||||
|
Deferred
|
7,096
|
8,329
|
(207
|
)
|
||||||||
|
Total Federal
|
4,782
|
49,998
|
56,900
|
|||||||||
|
State:
|
||||||||||||
|
Current
|
(218
|
)
|
20,758
|
23,102
|
||||||||
|
Deferred
|
2,801
|
4,605
|
5,550
|
|||||||||
|
Total State
|
2,583
|
25,363
|
28,652
|
|||||||||
|
Change in deferred taxes valuation allowance
|
(667
|
)
|
667
|
—
|
||||||||
|
Total tax provision
|
$
|
6,698
|
$
|
76,028
|
$
|
85,552
|
||||||
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
Year Ended
December 31, 2022
|
||||||||||
|
Federal statutory income tax rate
|
21.0
|
%
|
21.0
|
%
|
21.0
|
%
|
||||||
|
State income taxes, net of federal tax benefit
|
4.2
|
7.4
|
7.5
|
|||||||||
|
Tax exempt income
|
(1.7
|
)
|
(0.2
|
)
|
(0.2
|
)
|
||||||
|
Bank owned life insurance
|
(1.4
|
)
|
(0.7
|
)
|
(0.1
|
)
|
||||||
|
LIHTC Investments
|
(3.4
|
)
|
(0.2
|
)
|
(0.2
|
)
|
||||||
|
Nondeductible expenses
|
1.4
|
0.2
|
0.3
|
|||||||||
|
Other
|
(1.3
|
)
|
(0.1
|
)
|
—
|
|||||||
|
Effective tax rate
|
18.8
|
%
|
27.4
|
%
|
28.3
|
%
|
||||||
|
(in thousands)
|
December 31,
2024
|
December 31,
2023
|
||||||
|
Deferred tax assets:
|
||||||||
|
Credit losses
|
$
|
26,782
|
$
|
39,472
|
||||
|
Compensation and benefits
|
11,887
|
10,254
|
||||||
|
State taxes
|
121
|
4,229
|
||||||
|
Net operating loss carryforwards
|
2,668
|
—
|
||||||
|
Retirement plans
|
10,516
|
10,263
|
||||||
|
Operating lease liabilities
|
16,167
|
16,503
|
||||||
|
Other accrued expenses
|
2,636
|
1,148
|
||||||
|
Capital Loss Carryforward
|
—
|
2,514
|
||||||
|
Interest Receivable and Other
|
936
|
1,704
|
||||||
|
Unrealized loss on available-for-sale securities
|
24,640
|
78,753
|
||||||
|
Total deferred tax asset
|
96,353
|
164,840
|
||||||
|
Less: Valuation Allowance
|
—
|
667
|
||||||
|
Deferred Tax Asset
|
96,353
|
164,173
|
||||||
|
Deferred tax liabilities:
|
||||||||
|
Operating lease right-of-use asset
|
(15,432
|
)
|
(15,801
|
)
|
||||
|
Amortizable assets
|
(11,111
|
)
|
(14,819
|
)
|
||||
|
Non marketable securities
|
(1,585
|
)
|
(1,429
|
)
|
||||
|
Bank premises & equipment
|
(11,754
|
)
|
(13,131
|
)
|
||||
|
Deferred loan costs
|
(3,710
|
)
|
(4,680
|
)
|
||||
|
Other
|
(1,115
|
)
|
(871
|
)
|
||||
|
Total deferred tax liability
|
(44,707
|
)
|
(50,731
|
)
|
||||
|
Net deferred tax asset/(liability)
|
$
|
51,646
|
$
|
113,442
|
||||
|
Retirement Plan
|
Supplemental Plans
|
|||||||||||||||||||||||
|
(in thousands)
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
||||||||||||||||||
|
Change in benefit obligation
|
||||||||||||||||||||||||
|
Projected benefit obligation
(PBO) at beginning of year
|
$
|
52,958
|
$
|
52,089
|
$
|
72,406
|
$
|
16,771
|
$
|
19,939
|
$
|
24,860
|
||||||||||||
|
Service cost
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Interest cost
|
2,738
|
2,822
|
2,051
|
840
|
900
|
591
|
||||||||||||||||||
|
Plan Settlements
|
(49,629
|
)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
|
Benefits paid
|
(3,863
|
)
|
(3,383
|
)
|
(3,324
|
)
|
(2,363
|
)
|
(4,809
|
)
|
(2,443
|
)
|
||||||||||||
|
Actuarial (gain)/ loss
|
(2,204
|
)
|
1,430
|
(19,044
|
)
|
(337
|
)
|
742
|
(3,070
|
)
|
||||||||||||||
|
Projected benefit obligation
(PBO) at end of year
|
$
|
—
|
$
|
52,958
|
$
|
52,089
|
$
|
14,911
|
$
|
16,772
|
$
|
19,938
|
||||||||||||
|
Change in plan assets
|
||||||||||||||||||||||||
|
Fair value of plan assets at beginning of year
|
$
|
59,001
|
$
|
56,191
|
$
|
68,808
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
|
Actual return on plan assets
|
1,492
|
6,193
|
(9,292
|
)
|
—
|
—
|
—
|
|||||||||||||||||
|
Employer contribution
|
—
|
—
|
—
|
2,363
|
4,809
|
2,443
|
||||||||||||||||||
|
Plan Settlements
|
(49,629
|
)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
|
Benefits paid
|
(3,863
|
)
|
(3,383
|
)
|
(3,325
|
)
|
(2,363
|
)
|
(4,809
|
)
|
(2,443
|
)
|
||||||||||||
|
Expenses paid
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Fair value of plan assets at end of year
|
$
|
7,001
|
$
|
59,001
|
$
|
56,191
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
|
Funded status at end of year
|
$
|
7,001
|
$
|
6,043
|
$
|
4,103
|
$
|
(14,911
|
)
|
$
|
(16,772
|
)
|
$
|
(19,938
|
)
|
|||||||||
|
Amounts recognized in consolidated balance sheets
|
||||||||||||||||||||||||
|
Other liabilities
|
7,001
|
6,043
|
4,103
|
(14,911
|
)
|
(16,772
|
)
|
(19,938
|
)
|
|||||||||||||||
|
Total amounts recognized
|
$
|
7,001
|
$
|
6,043
|
$
|
4,103
|
$
|
(14,911
|
)
|
$
|
(16,772
|
)
|
$
|
(19,938
|
)
|
|||||||||
|
Retirement Plan
|
Supplemental Plans
|
|||||||||||||||||||||||
|
(in thousands)
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
||||||||||||||||||
|
Amounts recognized in accumulated other comprehensive loss (income)
|
||||||||||||||||||||||||
|
Net accumulated loss (gain)
|
$
|
—
|
$
|
(6,494
|
)
|
$
|
(5,001
|
)
|
$
|
(2,028
|
)
|
$
|
(1,691
|
)
|
$
|
(1,270
|
)
|
|||||||
|
Total amounts recognized
|
$
|
—
|
$
|
(6,494
|
)
|
$
|
(5,001
|
)
|
$
|
(2,028
|
)
|
$
|
(1,691
|
)
|
$
|
(1,270
|
)
|
|||||||
|
Accumulated benefit obligation (ABO) at end of year
|
$
|
—
|
$
|
52,958
|
$
|
52,089
|
$
|
14,911
|
$
|
16,772
|
$
|
19,938
|
||||||||||||
|
Net Periodic Benefit Cost
|
||||||||||||||||||||||||
|
Service cost
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||
|
Interest cost
|
2,738
|
2,822
|
2,051
|
840
|
900
|
592
|
||||||||||||||||||
|
Expected return on plan assets
|
(2,404
|
)
|
(3,270
|
)
|
(4,028
|
)
|
—
|
—
|
—
|
|||||||||||||||
|
Amortization of net gain
|
(46
|
)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
|
Settlement gain
|
(2,740
|
)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
|
Total net periodic benefit cost
|
$
|
(2,452
|
)
|
$
|
(448
|
)
|
$
|
(1,977
|
)
|
$
|
840
|
$
|
900
|
$
|
592
|
|||||||||
|
Other changes in plan assets and benefit obligations recognized in other comprehensive (loss)/ income
|
||||||||||||||||||||||||
|
Net loss
|
$
|
(1,292
|
)
|
$
|
(1,493
|
)
|
$
|
(5,723
|
)
|
$
|
(337
|
)
|
$
|
(421
|
)
|
$
|
(3,070
|
)
|
||||||
|
Amortization of net gain
|
46
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Total recognized in other
comprehensive loss (income)
|
$
|
(1,246
|
)
|
$
|
(1,493
|
)
|
$
|
(5,723
|
)
|
$
|
(337
|
)
|
$
|
(421
|
)
|
$
|
(3,070
|
)
|
||||||
|
Assumptions used in determining net periodic benefit costs
|
||||||||||||||||||||||||
|
Beginning of period assumptions for net periodic benefit cost
|
||||||||||||||||||||||||
|
Discount rate
|
5.60
|
%
|
5.60
|
%
|
2.90
|
%
|
5.41
|
%
|
4.78% - 5.60
|
%
|
2.38% - 2.90
|
%
|
||||||||||||
|
Expected return on plan assets
|
6.00
|
%
|
6.00
|
%
|
6.00
|
%
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
|
Year end assumptions for reconciliation of funded status
|
||||||||||||||||||||||||
|
Discount rate
|
5.35
|
%
|
5.35
|
%
|
5.60
|
%
|
4.68
|
%
|
4.68
|
%
|
4.78% - 5.60
|
%
|
||||||||||||
|
Expected return on plan assets
|
4.20
|
%
|
6.00
|
%
|
6.00
|
%
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
|
December 31, 2024
|
December 31, 2023
|
|||||||
|
Plan assets
|
||||||||
|
Debt securities
|
—
|
%
|
97
|
%
|
||||
|
Money market instruments and other
|
100
|
3
|
||||||
|
Total
|
100
|
%
|
100
|
%
|
||||
|
(in thousands)
|
Fair Value Measurements Using
|
|||||||||||||||
|
December 31, 2024
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Plan Assets
|
||||||||||||||||
|
Debt securities
|
||||||||||||||||
|
U.S. Government Agencies
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
Fixed Income Corporate Bonds
|
—
|
—
|
—
|
—
|
||||||||||||
|
Fixed Income Mutual Funds
|
—
|
—
|
—
|
—
|
||||||||||||
|
Money Market Mutual Funds
|
6,973
|
—
|
—
|
6,973
|
||||||||||||
|
Other
|
28
|
—
|
—
|
28
|
||||||||||||
|
Total fair value of plan assets
|
$
|
7,001
|
$
|
—
|
$
|
—
|
$
|
7,001
|
||||||||
|
Fair Value Measurements Using
|
||||||||||||||||
|
(in thousands)
December 31, 2023
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Plan Assets
|
||||||||||||||||
|
Debt securities
|
||||||||||||||||
|
U.S. Government Agencies
|
$
|
—
|
$
|
24,485
|
$
|
—
|
$
|
24,485
|
||||||||
|
Fixed Income Corporate Bonds
|
—
|
15,614
|
—
|
15,614
|
||||||||||||
|
Fixed Income Mutual Funds
|
—
|
17,100
|
—
|
17,100
|
||||||||||||
|
Money Market Mutual Funds
|
1,351
|
—
|
—
|
1,351
|
||||||||||||
|
Other
|
451
|
—
|
—
|
451
|
||||||||||||
|
Total fair value of plan assets
|
$
|
1,802
|
$
|
57,199
|
$
|
—
|
$
|
59,001
|
||||||||
|
(in thousands)
Years
|
Retirement
Plan
|
Supplemental
Plans
|
Total
|
|||||||||
|
2025
|
$
|
—
|
$
|
2,016
|
$
|
2,016
|
||||||
|
2026
|
—
|
1,879
|
1,879
|
|||||||||
|
2027
|
—
|
1,835
|
1,835
|
|||||||||
|
2028
|
—
|
1,755
|
1,755
|
|||||||||
|
2029
|
—
|
1,606
|
1,606
|
|||||||||
|
2030-2034
|
—
|
6,561
|
6,561
|
|||||||||
|
As of December 31, 2024
|
||||||||
|
(in thousands)
|
Notional Amount
|
Fair Value
|
||||||
|
Included in Interest Receivable and Other assets:
|
||||||||
|
Interest Rate Lock Commitments
|
$
|
—
|
$
|
—
|
||||
|
Forward Sale Commitments
|
$
|
—
|
$
|
—
|
||||
|
Included in Interest Payable and Other liabilities:
|
||||||||
|
Interest Rate Lock Commitments
|
$
|
430
|
$
|
7
|
||||
|
Forward Sale Commitments
|
$
|
430
|
$
|
—
|
||||
|
As of December 31, 2023
|
||||||||
|
(in thousands)
|
Notional Amount
|
Fair Value
|
||||||
|
Included in Interest Receivable and Other assets:
|
||||||||
|
Interest Rate Lock Commitments
|
$
|
—
|
$
|
—
|
||||
|
Forward Sale Commitments
|
$
|
—
|
$
|
—
|
||||
|
Included in Interest Payable and Other liabilities:
|
||||||||
|
Interest Rate Lock Commitments
|
$
|
—
|
$
|
—
|
||||
|
Forward Sale Commitments
|
$
|
448
|
$
|
8
|
||||
|
(in thousands)
|
December 31, 2024
|
December 31, 2023
|
||||||||||||||||||||||
|
Fixed rate
|
Variable rate
|
Total
|
Fixed rate
|
Variable rate
|
Total
|
|||||||||||||||||||
|
Loan commitments
|
$
|
648,699
|
$
|
485,001
|
$
|
1,133,700
|
$
|
723,451
|
$
|
337,804
|
$
|
1,061,255
|
||||||||||||
|
Standby letters of credit
|
$
|
19,227
|
$
|
—
|
$
|
19,227
|
$
|
26,448
|
$
|
—
|
$
|
26,448
|
||||||||||||
|
(in thousands)
|
||||
|
2025
|
$
|
912,120
|
||
|
2026
|
42,306
|
|||
|
2027
|
6,902
|
|||
|
2028
|
3,323
|
|||
|
2029
|
3,527
|
|||
|
Thereafter
|
1,701
|
|||
| $ |
969.879 |
|||
|
(in thousands)
|
December 31, 2024
|
December 31, 2023
|
||||||||||||||
|
Principal Owed
|
Discount
|
Principal Owed
|
Discount
|
|||||||||||||
|
Subordinated Debentures
|
$
|
—
|
$
|
—
|
$
|
25,000
|
$
|
35
|
||||||||
|
(in thousands)
|
Amount
|
Minimum Capital
Requirements
|
Minimum Required to Be
Well Capitalized Under
Prompt Corrective Action
Provisions
|
|||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of December 31, 2024
|
||||||||||||||||||||||||
|
Total risk-based capital ratio
|
$
|
1,601,953
|
17.14
|
%
|
$
|
981,446
|
10.5
|
%
|
$
|
934,711
|
10.0
|
%
|
||||||||||||
|
Tier 1 risk-based capital ratio
|
1,509,029
|
16.14
|
%
|
794,504
|
8.5
|
%
|
747,769
|
8.0
|
%
|
|||||||||||||||
|
Common equity tier 1 capital ratio
|
1,509,029
|
16.14
|
%
|
654,297
|
7.0
|
%
|
607,562
|
6.5
|
%
|
|||||||||||||||
|
Tier 1 leverage ratio
|
1,509,029
|
9.66
|
%
|
659,887
|
4.0
|
%
|
824,859
|
5.0
|
%
|
|||||||||||||||
|
As of December 31, 2023
|
||||||||||||||||||||||||
|
Total risk-based capital ratio
|
$
|
1,721,284
|
16.17
|
%
|
$
|
1,117,432
|
10.5
|
%
|
$
|
1,064,221
|
10.0
|
%
|
||||||||||||
|
Tier 1 risk-based capital ratio
|
1,578,208
|
14.83
|
%
|
904,588
|
8.5
|
%
|
851,377
|
8.0
|
%
|
|||||||||||||||
|
Common equity tier 1 capital ratio
|
1,578,208
|
14.83
|
%
|
744,955
|
7.0
|
%
|
691,744
|
6.5
|
%
|
|||||||||||||||
|
Tier 1 leverage ratio
|
1,578,208
|
9.32
|
%
|
712,766
|
4.0
|
%
|
890,958
|
5.0
|
%
|
|||||||||||||||
| Level 1 |
Quoted prices (unadjusted) for identical assets or liabilities in active markets that the reporting entity has the ability to access at the measurement date.
|
| Level 2 |
Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable
or can be corroborated by observable market data.
|
| Level 3 |
Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
|
| Fair Value Measurements Using | ||||||||||||||||
|
(in thousands)
|
December 31, 2024
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
||||||||||||
|
Debt securities available-for-sale:
|
||||||||||||||||
|
Obligations of states and political subdivisions
|
$
|
91,299
|
$
|
—
|
$
|
91,299
|
$
|
—
|
||||||||
|
Mortgage backed securities - residential
|
2,643,688
|
—
|
2,643,688
|
—
|
||||||||||||
|
Mortgage backed securities - commercial
|
240,863
|
—
|
240,863
|
—
|
||||||||||||
|
Collateralized loan obligations
|
50,000
|
—
|
50,000
|
—
|
||||||||||||
|
Corporate bonds
|
39,401
|
—
|
39,401
|
—
|
||||||||||||
|
Total debt securities available-for-sale
|
$
|
3,065,251
|
$
|
—
|
$
|
3,065,251
|
$
|
—
|
||||||||
|
Equity securities
|
$
|
15,355
|
$
|
—
|
$
|
15,355
|
$
|
—
|
||||||||
|
Derivative assets
|
$
|
12,835
|
$
|
—
|
$
|
12,835
|
$
|
—
|
||||||||
|
Derivative liabilities
|
$
|
11,056
|
$
|
—
|
$
|
11,056
|
$
|
—
|
||||||||
| Fair Value Measurements Using | ||||||||||||||||
|
(in thousands)
|
December 31, 2023
|
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
||||||||||||
|
Debt securities available-for-sale:
|
||||||||||||||||
|
U.S. government agency securities
|
$
|
98,221
|
$
|
—
|
$
|
98,221
|
$
|
—
|
||||||||
|
Obligations of states and political subdivisions
|
98,284
|
—
|
98,284
|
—
|
||||||||||||
|
Mortgage backed securities - residential
|
1,534,450
|
—
|
1,534,450
|
—
|
||||||||||||
|
Mortgage backed securities - commercial
|
569,808
|
—
|
569,808
|
—
|
||||||||||||
|
Collateralized loan obligations
|
—
|
—
|
—
|
—
|
||||||||||||
|
Corporate bonds
|
42,410
|
—
|
42,410
|
—
|
||||||||||||
|
Total debt securities available-for-sale
|
$
|
2,343,173
|
$
|
—
|
$
|
2,343,173
|
$
|
—
|
||||||||
|
Equity securities
|
$
|
15,104
|
$
|
—
|
$
|
15,104
|
$
|
—
|
||||||||
|
Derivative assets
|
$
|
18,081
|
$
|
—
|
$
|
18,081
|
$
|
—
|
||||||||
|
Derivative liabilities
|
$
|
15,235
|
$
|
—
|
$
|
15,235
|
$
|
—
|
||||||||
|
December 31, 2024
|
December 31, 2023
|
|||||||||||||||
|
(in thousands)
|
Estimated
Fair Value
|
Carrying
Value
|
Estimated
Fair Value
|
Carrying
Value
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
999,711
|
$
|
999,711
|
$
|
1,457,569
|
$
|
1,457,569
|
||||||||
|
Securities available-for-sale
|
3,065,251
|
3,065,251
|
2,343,173
|
2,343,173
|
||||||||||||
|
Securities held-to-maturity
|
1,196,000
|
1,440,494
|
1,309,249
|
1,542,116
|
||||||||||||
|
Loans held for sale
|
543
|
543
|
440
|
440
|
||||||||||||
|
Loan and lease receivables, net
|
8,817,007
|
9,554,939
|
9,952,734
|
10,643,978
|
||||||||||||
|
Accrued interest receivable
|
49,951
|
49,951
|
48,138
|
48,138
|
||||||||||||
|
Equity securities
|
15,355
|
15,355
|
15,104
|
15,104
|
||||||||||||
|
Derivative asset
|
12,835
|
12,835
|
18,081
|
18,081
|
||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Deposits:
|
||||||||||||||||
|
Noninterest-bearing demand deposits
|
(5,616,116
|
)
|
(5,616,116
|
)
|
(6,187,869
|
)
|
(6,187,869
|
)
|
||||||||
|
Interest-bearing transaction accounts
|
(6,138,909
|
)
|
(6,138,909
|
)
|
(5,720,505
|
)
|
(5,720,505
|
)
|
||||||||
|
Savings and time deposits
|
(2,177,003
|
)
|
(2,186,779
|
)
|
(2,376,368
|
)
|
(2,389,768
|
)
|
||||||||
|
Subordinated debentures
|
—
|
—
|
(24,550
|
)
|
(24,965
|
)
|
||||||||||
|
Bank term funding program
|
—
|
—
|
(750,000
|
)
|
(750,000
|
)
|
||||||||||
|
Derivative liabilities
|
(11,056
|
)
|
(11,056
|
)
|
(15,235
|
)
|
(15,235
|
)
|
||||||||
|
Accrued interest payable on deposits
|
(5,970
|
)
|
(5,970
|
)
|
(6,248
|
)
|
(6,248
|
)
|
||||||||
|
(in thousands)
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
|||||||||
|
NONINTEREST INCOME IN SCOPE OF ASC 606
|
||||||||||||
|
Service charges on deposit accounts and other deposit service fees
|
$
|
23,650
|
$
|
24,955
|
$
|
25,791
|
||||||
|
Trust fees and commissions
|
12,319
|
9,644
|
9,710
|
|||||||||
|
ATM network fee income
|
12,158
|
12,192
|
12,286
|
|||||||||
|
Gain (loss) on sale of OREO, net
|
129 |
(109)
|
(149)
|
|||||||||
|
Non-interest income subject to ASC 606
|
48,256
|
46,682
|
47,638
|
|||||||||
|
Non-interest income not subject to ASC 606
|
(187,376)
|
27,545
|
16,095
|
|||||||||
|
Total noninterest (loss) / income
|
$
|
(139,120)
|
$
|
74,227
|
$
|
63,733
|
||||||
|
(in thousands, except share and per share data)
|
Year Ended
December 31,
2024
|
Year Ended
December 31,
2023
|
Year Ended
December 31,
2022
|
|||||||||
|
Net income
|
$
|
28,999
|
$
|
201,914
|
$
|
216,582
|
||||||
|
Weighted average shares:
|
||||||||||||
|
Basic weighted average common shares outstanding
|
64,228
|
64,223
|
64,218
|
|||||||||
|
Dilutive effect of unvested restricted stock units
|
18
|
55
|
50
|
|||||||||
|
Diluted weighted average common shares outstanding
|
64,246
|
64,278
|
64,268
|
|||||||||
|
Net income per share:
|
||||||||||||
|
Basic earnings per share
|
$
|
451.50
|
$
|
3,143.95
|
$
|
3,372.60
|
||||||
|
Diluted earnings per share
|
$
|
451.37
|
$
|
3,141.26
|
$
|
3,369.98
|
||||||