|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
(Dollars in thousands, except per share data)
|
|
Sep. 30,
|
|
|
|
Jun. 30,
|
|
|
|
Mar. 31,
|
|
|
|
Dec. 31,
|
|
|
|
Sep. 30,
|
|
|
|
Sep. 30,
|
|
|
|
Sep. 30,
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP
|
|
2026
|
|
|
|
2026
|
|
|
|
2026
|
|
|
|
2025
|
|
|
|
2025
|
|
|
|
2026
|
|
|
|
2025
|
|
|
|
Adjusted Net Income (non-GAAP) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (GAAP)
|
|
$
|
|
223,798
|
|
|
|
$
|
|
230,022
|
|
|
|
$
|
|
225,820
|
|
|
|
$
|
|
247,722
|
|
|
|
$
|
|
246,641
|
|
|
|
$
|
|
679,640
|
|
|
|
$
|
|
550,945
|
|
|
|
Securities losses, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
178,639
|
|
|
|
Gain on sale leaseback, net of transaction costs and tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(179,004)
|
|
|
|
PCL - Non-PCD loans and UFC, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
71,892
|
|
|
|
Merger, branch consolidation, severance related and other expense,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax (8)
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
3,529
|
|
|
|
|
|
16,032
|
|
|
|
|
|
—
|
|
|
|
|
|
87,719
|
|
|
|
Deferred tax asset remeasurement
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
5,581
|
|
|
|
FDIC special assessment, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(3,012)
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
Adjusted net income (non-GAAP)
|
|
$
|
|
223,798
|
|
|
|
$
|
|
230,022
|
|
|
|
$
|
|
225,820
|
|
|
|
$
|
|
248,239
|
|
|
|
$
|
|
262,673
|
|
|
|
$
|
|
679,640
|
|
|
|
$
|
|
715,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income per Common Share - Basic (non-GAAP) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - Basic (GAAP)
|
|
$
|
|
2.31
|
|
|
|
$
|
|
2.36
|
|
|
|
$
|
|
2.29
|
|
|
|
$
|
|
2.48
|
|
|
|
$
|
|
2.44
|
|
|
|
$
|
|
6.96
|
|
|
|
$
|
|
5.43
|
|
|
|
Effect to adjust for securities losses, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1.76
|
|
|
|
Effect to adjust for gain on sale leaseback, net of transaction costs and tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(1.77)
|
|
|
|
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
0.71
|
|
|
|
Effect to adjust for merger, branch consolidation, severance related
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other expense, net of tax (8)
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
0.03
|
|
|
|
|
|
0.16
|
|
|
|
|
|
—
|
|
|
|
|
|
0.87
|
|
|
|
Effect to adjust for deferred tax asset remeasurement
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
0.06
|
|
|
|
Effect to adjust for FDIC special assessment, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(0.03)
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
Adjusted net income per common share - Basic (non-GAAP)
|
|
$
|
|
2.31
|
|
|
|
$
|
|
2.36
|
|
|
|
$
|
|
2.29
|
|
|
|
$
|
|
2.48
|
|
|
|
$
|
|
2.60
|
|
|
|
$
|
|
6.96
|
|
|
|
$
|
|
7.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income per Common Share - Diluted (non-GAAP) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - Diluted (GAAP)
|
|
$
|
|
2.30
|
|
|
|
$
|
|
2.35
|
|
|
|
$
|
|
2.28
|
|
|
|
$
|
|
2.46
|
|
|
|
$
|
|
2.42
|
|
|
|
$
|
|
6.93
|
|
|
|
$
|
|
5.41
|
|
|
|
Effect to adjust for securities losses, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1.75
|
|
|
|
Effect to adjust for gain on sale leaseback, net of transaction costs and tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(1.76)
|
|
|
|
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
0.71
|
|
|
|
Effect to adjust for merger, branch consolidation, severance related
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other expense, net of tax (8)
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
0.04
|
|
|
|
|
|
0.16
|
|
|
|
|
|
—
|
|
|
|
|
|
0.86
|
|
|
|
Effect to adjust for deferred tax remeasurement
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
0.05
|
|
|
|
Effect to adjust for FDIC special assessment, net of tax
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(0.03)
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
Adjusted net income per common share - Diluted (non-GAAP)
|
|
$
|
|
2.30
|
|
|
|
$
|
|
2.35
|
|
|
|
$
|
|
2.28
|
|
|
|
$
|
|
2.47
|
|
|
|
$
|
|
2.58
|
|
|
|
$
|
|
6.93
|
|
|
|
$
|
|
7.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Return on Average Assets (non-GAAP) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (GAAP)
|
|
|
|
1.29
|
|
%
|
|
|
|
1.36
|
|
%
|
|
|
|
1.37
|
|
%
|
|
|
|
1.47
|
|
%
|
|
|
|
1.49
|
|
%
|
|
|
|
1.34
|
|
%
|
|
|
|
1.14
|
|
%
|
|
Effect to adjust for securities losses, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.37
|
|
%
|
|
Effect to adjust for gain on sale leaseback, net of transaction costs and tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(0.37)
|
|
%
|
|
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.15
|
|
%
|
|
Effect to adjust for merger, branch consolidation, severance related
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other expense, net of tax (8)
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.03
|
|
%
|
|
|
|
0.10
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.18
|
|
%
|
|
Effect to adjust for deferred tax remeasurement
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.01
|
|
%
|
|
Effect to adjust for FDIC special assessment, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(0.02)
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
Adjusted return on average assets (non-GAAP)
|
|
|
|
1.29
|
|
%
|
|
|
|
1.36
|
|
%
|
|
|
|
1.37
|
|
%
|
|
|
|
1.48
|
|
%
|
|
|
|
1.59
|
|
%
|
|
|
|
1.34
|
|
%
|
|
|
|
1.48
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Return on Average Common Equity (non-GAAP) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common equity (GAAP)
|
|
|
|
9.70
|
|
%
|
|
|
|
10.19
|
|
%
|
|
|
|
10.11
|
|
%
|
|
|
|
10.90
|
|
%
|
|
|
|
11.04
|
|
%
|
|
|
|
10.00
|
|
%
|
|
|
|
8.50
|
|
%
|
|
Effect to adjust for securities losses, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
2.76
|
|
%
|
|
Effect to adjust for gain on sale leaseback, net of transaction costs and tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(2.76)
|
|
%
|
|
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
1.11
|
|
%
|
|
Effect to adjust for merger, branch consolidation, severance related
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other expense, net of tax (8)
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.15
|
|
%
|
|
|
|
0.71
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
1.35
|
|
%
|
|
Effect to adjust for deferred tax remeasurement
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.09
|
|
%
|
|
Effect to adjust for FDIC special assessment, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(0.13)
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
Adjusted return on average common equity (non-GAAP)
|
|
|
|
9.70
|
|
%
|
|
|
|
10.19
|
|
%
|
|
|
|
10.11
|
|
%
|
|
|
|
10.92
|
|
%
|
|
|
|
11.75
|
|
%
|
|
|
|
10.00
|
|
%
|
|
|
|
11.05
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Average Common Tangible Equity (non-GAAP) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common equity (GAAP)
|
|
|
|
9.70
|
|
%
|
|
|
|
10.19
|
|
%
|
|
|
|
10.11
|
|
%
|
|
|
|
10.90
|
|
%
|
|
|
|
11.04
|
|
%
|
|
|
|
10.00
|
|
%
|
|
|
|
8.50
|
|
%
|
|
Effect to adjust for intangible assets
|
|
|
|
6.90
|
|
%
|
|
|
|
7.43
|
|
%
|
|
|
|
7.48
|
|
%
|
|
|
|
8.20
|
|
%
|
|
|
|
8.58
|
|
%
|
|
|
|
7.26
|
|
%
|
|
|
|
7.30
|
|
%
|
|
Return on average tangible equity (non-GAAP)
|
|
|
|
16.60
|
|
%
|
|
|
|
17.62
|
|
%
|
|
|
|
17.59
|
|
%
|
|
|
|
19.10
|
|
%
|
|
|
|
19.62
|
|
%
|
|
|
|
17.26
|
|
%
|
|
|
|
15.80
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Return on Average Common Tangible Equity (non-GAAP) (2) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common equity (GAAP)
|
|
|
|
9.70
|
|
%
|
|
|
|
10.19
|
|
%
|
|
|
|
10.11
|
|
%
|
|
|
|
10.90
|
|
%
|
|
|
|
11.04
|
|
%
|
|
|
|
10.00
|
|
%
|
|
|
|
8.50
|
|
%
|
|
Effect to adjust for securities losses, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
2.76
|
|
%
|
|
Effect to adjust for gain on sale leaseback, net of transaction costs and tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(2.76)
|
|
%
|
|
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
1.11
|
|
%
|
|
Effect to adjust for merger, branch consolidation, severance related
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other expense, net of tax (8)
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.15
|
|
%
|
|
|
|
0.71
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
1.35
|
|
%
|
|
Effect to adjust for deferred tax remeasurement
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.09
|
|
%
|
|
Effect to adjust for FDIC special assessment, net of tax
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(0.13)
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
Effect to adjust for intangible assets, net of tax
|
|
|
|
6.90
|
|
%
|
|
|
|
7.43
|
|
%
|
|
|
|
7.48
|
|
%
|
|
|
|
8.22
|
|
%
|
|
|
|
9.06
|
|
%
|
|
|
|
7.26
|
|
%
|
|
|
|
9.05
|
|
%
|
|
Adjusted return on average common tangible equity (non-GAAP)
|
|
|
|
16.60
|
|
%
|
|
|
|
17.62
|
|
%
|
|
|
|
17.59
|
|
%
|
|
|
|
19.14
|
|
%
|
|
|
|
20.81
|
|
%
|
|
|
|
17.26
|
|
%
|
|
|
|
20.10
|
|
%
|
|
Adjusted Efficiency Ratio (non-GAAP) (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
|
|
|
|
51.61
|
|
%
|
|
|
|
50.00
|
|
%
|
|
|
|
51.05
|
|
%
|
|
|
|
49.65
|
|
%
|
|
|
|
49.88
|
|
%
|
|
|
|
50.89
|
|
%
|
|
|
|
54.35
|
|
%
|
|
Effect to adjust for securities losses
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(5.01)
|
|
%
|
|
Effect to adjust for gain on sale leaseback, net of transaction costs
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
5.01
|
|
%
|
|
Effect to adjust for merger, branch consolidation, severance related
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other expense, net of tax (8)
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(0.65)
|
|
%
|
|
|
|
(2.99)
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
(5.67)
|
|
%
|
|
Effect to adjust for FDIC special assessment
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
0.56
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
|
|
—
|
|
%
|
|
Adjusted efficiency ratio (non-GAAP)
|
|
|
|
51.61
|
|
%
|
|
|
|
50.00
|
|
%
|
|
|
|
51.05
|
|
%
|
|
|
|
49.56
|
|
%
|
|
|
|
46.89
|
|
%
|
|
|
|
50.89
|
|
%
|
|
|
|
48.68
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Book Value Per Common Share (non-GAAP) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share (GAAP)
|
|
$
|
|
93.51
|
|
|
|
$
|
|
94.17
|
|
|
|
$
|
|
92.21
|
|
|
|
$
|
|
91.38
|
|
|
|
$
|
|
89.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect to adjust for intangible assets
|
|
|
|
(35.32)
|
|
|
|
|
|
(35.45)
|
|
|
|
|
|
(35.31)
|
|
|
|
|
|
(35.11)
|
|
|
|
|
|
(34.66)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per common share (non-GAAP)
|
|
$
|
|
58.19
|
|
|
|
$
|
|
58.72
|
|
|
|
$
|
|
56.90
|
|
|
|
$
|
|
56.27
|
|
|
|
$
|
|
54.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Equity-to-Tangible Assets (non-GAAP) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity-to-assets (GAAP)
|
|
|
|
12.84
|
|
%
|
|
|
|
13.25
|
|
%
|
|
|
|
13.28
|
|
%
|
|
|
|
13.48
|
|
%
|
|
|
|
13.64
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Effect to adjust for intangible assets
|
|
|
|
(4.44)
|
|
%
|
|
|
|
(4.55)
|
|
%
|
|
|
|
(4.64)
|
|
%
|
|
|
|
(4.72)
|
|
%
|
|
|
|
(4.83)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Tangible equity-to-tangible assets (non-GAAP)
|
|
|
|
8.40
|
|
%
|
|
|
|
8.70
|
|
%
|
|
|
|
8.64
|
|
%
|
|
|
|
8.76
|
|
%
|
|
|
|
8.81
|
|
%
|
|
|
|
|
|
|
|
|
|
|