| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iv | | | |
| | | | | | S-1 | | | |
| | | | | | S-8 | | | |
| | | | | | S-15 | | | |
| | | | | | S-16 | | | |
| | | | | | S-17 | | | |
| | | | | | S-31 | | | |
| | | | | | S-34 | | | |
| | | | | | S-40 | | | |
| | | | | | S-43 | | | |
| | | | | | S-46 | | | |
| | | | | | S-46 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 15 | | | |
| | | | | | 18 | | | |
| | | | | | 20 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | | |
| | | | | | 34 | | | |
| | | | | | 36 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | |
|
(Dollars in thousands)
|
| |
Three months ended
June 30, 2026 |
| |||
| Operating Efficiency Ratio: | | | | | | | |
|
Noninterest expense (GAAP)
|
| | | $ | 199,136 | | |
|
Less: Amortization of intangible assets
|
| | | | 15,136 | | |
|
Less: Merger-related costs
|
| | | | — | | |
|
Adjusted operating noninterest expense (non-GAAP)
|
| | | $ | 184,000 | | |
|
Noninterest income (GAAP)
|
| | | $ | 90,248 | | |
|
Less: Gain on sale of securities
|
| | | | 4 | | |
|
Less: Gain on sale of equity interest in Bearing Insurance Group, LLC
|
| | | | 32,350 | | |
|
Adjusted operating noninterest income (non-GAAP)
|
| | | $ | 57,894 | | |
|
Net interest income (GAAP)
|
| | | $ | 325,118 | | |
|
Noninterest income (GAAP)
|
| | | | 90,248 | | |
|
Total revenue (GAAP)
|
| | | $ | 415,366 | | |
|
Net interest income (GAAP)
|
| | | $ | 325,118 | | |
|
FTE adjustment
|
| | | | 4,561 | | |
|
Net interest income (FTE) (non-GAAP)
|
| | | $ | 329,679 | | |
|
Adjusted operating noninterest income (non-GAAP)
|
| | | | 57,894 | | |
|
Total adjusted revenue (FTE) (non-GAAP)
|
| | | $ | 387,573 | | |
|
Efficiency ratio (GAAP)
|
| | | | 47.94% | | |
|
Efficiency ratio (FTE) (non-GAAP)(1)
|
| | | | 47.42% | | |
|
Adjusted operating efficiency ratio (FTE) (non-GAAP)(2)
|
| | | | 47.47% | | |
|
(dollars in thousands, except per share data)
|
| |
March 31, 2026
|
| |||||||||
| |
Actual
|
| |
As adjusted
|
| ||||||||
| | | |
(unaudited)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 780,128 | | | | | $ | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Deposits
|
| | | $ | 30,391,256 | | | | | $ | 30,391,256 | | |
|
Securities sold under agreements to repurchase
|
| | | | 144,605 | | | | | | 144,605 | | |
|
Other short-term borrowings
|
| | | | 385,000 | | | | | | 385,000 | | |
|
Long-term borrowings
|
| | | | | | | | | | | | |
|
Total Trust Preferred Capital Securities
|
| | | | 179,000 | | | | | | 179,000 | | |
|
Investment in Trust Preferred Capital Securities
|
| | | | 5,542 | | | | | | 5,542 | | |
|
2029 Notes
|
| | | | 168,000 | | | | | | | | |
|
2031 Notes
|
| | | | 250,000 | | | | | | 250,000 | | |
|
2032 Notes
|
| | | | 190,000 | | | | | | 190,000 | | |
|
Subordinated notes offered hereby
|
| | | | — | | | | | | | | |
|
Fair value discount on existing long-term borrowings
|
| | | | (17,560) | | | | | | | | |
|
Total long-term borrowings
|
| | | $ | 774,982 | | | | | $ | | | |
|
Other liabilities
|
| | | | 566,852 | | | | | | 566,852 | | |
|
Total liabilities
|
| | | $ | 32,262,695 | | | | | $ | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock; $10.00 par value, 500,000; 17,250 issued and outstanding, shares at March 31, 2026
|
| | | $ | 173 | | | | | $ | 173 | | |
|
Common stock; $1.33 par value, shares authorized 200,000,000; 142,060,496 issued and outstanding, shares at March 31, 2026
|
| | | | 188,940 | | | | | | 188,940 | | |
|
Additional paid-in capital
|
| | | | 3,890,335 | | | | | | 3,890,335 | | |
|
Retained earnings
|
| | | | 1,251,356 | | | | | | 1,251,356 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (278,488) | | | | | | (278,488) | | |
|
Total stockholders’ equity
|
| | | $ | 5,052,316 | | | | | $ | 5,052,316 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 37,315,011 | | | | | $ | | | |
| Capital Ratios: | | | | | | | | | | | | | |
|
Common equity tier 1 capital to risk-weighted assets
|
| | | | 10.21% | | | | | | % | | |
|
Tier 1 capital to risk-weighted assets
|
| | | | 10.75% | | | | | | % | | |
|
Total capital to risk-weighted assets
|
| | | | 14.01% | | | | | | % | | |
|
Tier 1 leverage to average assets
|
| | | | 9.31% | | | | | | % | | |
|
Underwriters
|
| |
Principal Amount
|
| |||
|
Keefe, Bruyette & Woods, Inc.
|
| | | $ | | | |
|
Piper Sandler & Co.
|
| | | $ | | | |
|
Total
|
| | | $ | | | |
| | | |
Per Subordinated
Note |
| |
Total
|
| ||||||
|
Public offering price
|
| | | | % | | | | | $ | | | |
|
Underwriting discounts and commissions paid by us
|
| | | | % | | | | | $ | | | |
|
Proceeds to us, before expenses
|
| | | | % | | | | | $ | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 15 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| |
Joint Book-Running Managers
|
| |||
| |
Keefe, Bruyette & Woods
A Stifel Company
|
| |
Piper Sandler
|
|