| | |
Public
Offering Price |
| |
Underwriting
Discounts and Commissions(2) |
| |
Proceeds,
Before Expenses, to us(1) |
| |||||||||
Per Note
|
| | | | 100.00% | | | | | | 1.50% | | | | | | 98.50% | | |
Total
|
| | | $ | 150,000,000 | | | | | $ | 2,250,000 | | | | | $ | 147,750,000 | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-7 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-38 | | | |
| | | | | S-44 | | | |
| | | | | S-46 | | | |
| | | | | S-48 | | | |
| | | | | S-48 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |
| | |
As of June 30, 2025
(in millions, except share data) |
| |||||||||||||||
| | |
Actual
|
| |
As
Adjusted |
| |
As
Further Adjusted |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 109,669 | | | | | $ | 256,794 | | | | | $ | 163,794 | | |
Interest earning deposits
|
| | | | 260,357 | | | | | | 260,357 | | | | | | 260,357 | | |
Federal funds sold
|
| | | | 20,069 | | | | | | 20,069 | | | | | | 20,069 | | |
Total cash and cash equivalents
|
| | | | 390,095 | | | | | | 537,220 | | | | | | 444,220 | | |
Securities:
|
| | | | | | | | | | | | | | | | | | |
Securities AFS, at estimated fair value (amortized cost of $1,517,550 and $1,587,416, respectively)
|
| | | | 1,457,124 | | | | | | 1,457,124 | | | | | | 1,457,124 | | |
Securities HTM (estimated fair value of $1,081,377 and $1,113,482, respectively)
|
| | | | 1,272,906 | | | | | | 1,272,906 | | | | | | 1,272,906 | | |
FHLB stock, at cost
|
| | | | 24,384 | | | | | | 24,384 | | | | | | 24,384 | | |
Equity investments
|
| | | | 9,502 | | | | | | 9,502 | | | | | | 9,502 | | |
Loans held for sale
|
| | | | 428 | | | | | | 428 | | | | | | 428 | | |
Loans:
|
| | | | | | | | | | | | | | | | | | |
Loans
|
| | | | 4,601,933 | | | | | | 4,601,933 | | | | | | 4,601,933 | | |
Less: Allowance for loan losses
|
| | | | (44,421) | | | | | | (44,421) | | | | | | (44,421) | | |
Net loans
|
| | | | 4,557,512 | | | | | | 4,557,512 | | | | | | 4,557,512 | | |
Premises and equipment, net
|
| | | | 147,263 | | | | | | 147,263 | | | | | | 147,263 | | |
Operating lease ROU assets
|
| | | | 13,191 | | | | | | 13,191 | | | | | | 13,191 | | |
Goodwill
|
| | | | 201,116 | | | | | | 201,116 | | | | | | 201,116 | | |
Other intangible assets, net
|
| | | | 1,333 | | | | | | 1,333 | | | | | | 1,333 | | |
Interest receivable
|
| | | | 45,546 | | | | | | 45,546 | | | | | | 45,546 | | |
Deferred tax asset, net
|
| | | | 39,301 | | | | | | 39,301 | | | | | | 39,301 | | |
BOLI
|
| | | | 138,826 | | | | | | 138,826 | | | | | | 138,826 | | |
Other assets
|
| | | | 41,439 | | | | | | 41,439 | | | | | | 41,598 | | |
Total assets
|
| | | $ | 8,339,966 | | | | | $ | 8,487,091 | | | | | $ | 8,394,250 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | | | | |
Deposits:
|
| | | | | | | | | | | | | | | | | | |
Noninterest bearing
|
| | | $ | 1,368,453 | | | | | $ | 1,368,453 | | | | | $ | 1,368,453 | | |
Interest bearing
|
| | | | 5,263,511 | | | | | | 5,263,511 | | | | | | 5,263,511 | | |
| | |
As of June 30, 2025
(in millions, except share data) |
| |||||||||||||||
| | |
Actual
|
| |
As
Adjusted |
| |
As
Further Adjusted |
| |||||||||
Total deposits
|
| | | | 6,631,964 | | | | | | 6,631,964 | | | | | | 6,631,964 | | |
Other borrowings
|
| | | | 99,841 | | | | | | 99,841 | | | | | | 99,841 | | |
FHLB borrowings
|
| | | | 511,526 | | | | | | 511,526 | | | | | | 511,526 | | |
2030 Subordinated Notes, net of unamortized debt issuance costs
|
| | | | 92,115 | | | | | | 92,115 | | | | | | — | | |
Subordinated notes offered hereby, net of unamortized debt issuance costs
|
| | | | — | | | | | | 147,125 | | | | | | 147,125 | | |
Trust preferred subordinated debentures, net of unamortized debt issuance costs
|
| | | | 60,277 | | | | | | 60,277 | | | | | | 60,277 | | |
Unsettled trades to purchase securities
|
| | | | 50,514 | | | | | | 50,514 | | | | | | 50,514 | | |
Operating lease liabilities
|
| | | | 15,125 | | | | | | 15,125 | | | | | | 15,125 | | |
Other liabilities
|
| | | | 71,404 | | | | | | 71,404 | | | | | | 71,404 | | |
Total liabilities
|
| | | | 7,532,766 | | | | | | 7,679,891 | | | | | | 7,587,776 | | |
Off-balance-sheet arrangements, commitments and contingencies
|
| | | | | | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Common stock: ($1.25 par value, 80,000,000 shares authorized,
38,095,873 shares issued at June 30, 2025 and 38,077,992 shares issued at December 31, 2024) |
| | | | 47,620 | | | | | | 47,620 | | | | | | 47,620 | | |
Paid-in capital
|
| | | | 794,325 | | | | | | 794,325 | | | | | | 794,325 | | |
Retained earnings
|
| | | | 348,040 | | | | | | 348,040 | | | | | | 347,314 | | |
Treasury stock: (shares at cost, 8,014,363 at June 30, 2025 and 7,699,182 at December 31, 2024)
|
| | | | (241,300) | | | | | | (241,300) | | | | | | (241,300) | | |
AOCI
|
| | | | (141,485) | | | | | | (141,485) | | | | | | (141,485) | | |
Total shareholders’ equity
|
| | | | 807,200 | | | | | | 807,200 | | | | | | 806,474 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 8,339,966 | | | | | $ | 8,487,091 | | | | | $ | 8,394,250 | | |
|
| | |
As of June 30, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted |
| |||||||||
Leverage capital ratio
|
| | | | 10.03% | | | | | | 10.03% | | | | | | 10.02% | | |
Common equity tier 1 risk-based capital ratio
|
| | | | 13.36% | | | | | | 13.36% | | | | | | 13.35% | | |
Tier 1 risk-based capital ratio
|
| | | | 14.41% | | | | | | 14.41% | | | | | | 14.39% | | |
Total risk-based capital ratio
|
| | | | 16.91% | | | | | | 19.53% | | | | | | 17.88% | | |
| | |
Per
Note |
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | 100.00% | | | | | $ | 150,000,000 | | |
Underwriting discounts and commissions paid by us(2)
|
| | | | 1.50% | | | | | $ | 2,250,000 | | |
Proceeds to us, before expenses
|
| | | | 98.50% | | | | | $ | 147,750,000 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |