|
, /PRNewswire/ -- Cadence Bank (NYSE: CADE) (the Company), today announced financial results for the quarter ended September 30, 2025.
Highlights for the third quarter of 2025 included:
Reported quarterly net income available to common shareholders of $127.5 million, or $0.67 per diluted common share, and adjusted net income available to common shareholders(1) of $152.8 million, or $0.81 per diluted common share.
Achieved quarterly adjusted pre-tax pre-provision net revenue (PPNR)(1) of $224.1 million, an increase of $34.1 million, or 18.0% compared to the third quarter of 2024 and an increase of $18.1 million, or 8.8%, from the second quarter of 2025.
Effective July 1, 2025, completed the acquisition of Industry Bancshares, Inc., the parent company of Industry State Bank, The First National Bank of Bellville, Fayetteville Bank, Citizens State Bank, The First National Bank of Shiner and Bank of Brenham, which added approximately $4.1 billion in assets.
Converted First Chatham Bank, acquired on May 1, 2025, to Cadence systems and branding in August 2025, and in October 2025, converted the Industry Bancshares banks to Cadence systems and branding.
Total loans grew $1.3 billion in the third quarter of 2025, including approximately $1.0 billion through acquisition and $0.3 billion in net organic growth.
Total deposits grew $3.4 billion in the third quarter of 2025, with core customer deposits up $3.1 billion reflecting growth from the Company's recent acquisitions.
Net interest margin improved to 3.46% for the third quarter of 2025, which represents an increase of 6 basis points compared to the second quarter of 2025, driven by improved securities yields and a decline in overall funding costs.
Tangible book value per common share(1) of $22.82 at September 30, 2025 declined $0.12 linked quarter, with the decline due to the initial impact of the Industry acquisition, partially offset by strong operating earnings and improved AOCI in the quarter.
Maintained strong regulatory capital with Common Equity Tier 1 Capital of 11.5% and Total Capital of 13.1%.
"Our third quarter results reflect strong earnings, including PPNR and adjusted earnings per share, as we continue to fire on all cylinders across our Company," remarked Dan Rollins, Chairman and Chief Executive Officer of Cadence Bank. "These results were achieved through steady loan growth, improvement in our net interest margin, continued operating efficiency, and stable credit quality. We are also very pleased to have completed the acquisition of Industry Bancshares, Inc. effective July 1, 2025 as well as the operational integrations of both Industry and First Chatham Bank, and now operate as one bank. These newly merged banks have done an outstanding job retaining and building on customer relationships through the integration process, and we look forward to continuing to grow in these important markets."
Earnings Summary
For the third quarter of 2025, the Company reported net income available to common shareholders of $127.5 million, or $0.67 per diluted common share, compared to $134.1 million, or $0.72 per diluted common share, for the third quarter of 2024 and $129.9 million, or $0.69 per diluted common share, for the second quarter of 2025. Adjusted net income available to common shareholders(1) was $152.8 million, or $0.81 per diluted common share, for the third quarter of 2025, compared with $135.6 million, or $0.73 per diluted common share, for the third quarter of 2024 and $137.5 million, or $0.73 per diluted common share, for the second quarter of 2025.
Return on average assets was 0.95% for the third quarter of 2025, compared to 1.14% for the third quarter of 2024 and 1.09% second quarter of 2025. Adjusted return on average assets(1) was 1.13% for the third quarter of 2025, compared to 1.15% in the third quarter of 2024 and 1.14% in the second quarter of 2025. Additionally, the Company reported adjusted PPNR(1) of $224.1 million, or 1.64% of average assets on an annualized basis, for the third quarter of 2025, which represents an increase of $34.1 million, or 18.0%, compared to the third quarter of 2024 and an increase of $18.1 million, or 8.8% compared to the second quarter of 2025.
Net Interest Revenue
Net interest revenue was $423.7 million for the third quarter of 2025, compared to $361.5 million for the third quarter of 2024 and $378.1 million for the second quarter of 2025. The net interest margin (fully taxable equivalent) was 3.46% for the third quarter of 2025, compared with 3.31% for the third quarter of 2024 and 3.40% for the second quarter of 2025.
Net interest revenue increased $45.6 million, or 12.1%, compared to the second quarter of 2025 due to the Industry transaction, a full quarter's impact of the First Chatham acquisition, and continued improvement in our net interest margin. Purchase accounting loan accretion revenue was $5.5 million for the third quarter of 2025 compared to $2.6 million for the second quarter of 2025. Average earning assets increased to $48.8 billion compared to $44.7 billion for the second quarter of 2025. The linked quarter net interest margin improved by 6 basis points due to improved securities yields, higher loan yields impacted by accretion, and lower funding costs.
Yield on net loans, loans held for sale and leases, excluding accretion, was 6.31% for the third quarter of 2025, which was consistent with the second quarter of 2025. Investment securities yielded 3.65% in the third quarter of 2025, improving from 3.33% for the second quarter of 2025 primarily as a result of the restructuring of the Industry securities portfolio. The average cost of total deposits of 2.25% for the third quarter of 2025 declined by 5 basis points from 2.30% for the second quarter of 2025, driven by declines in the cost of time deposits, and total funding costs of 2.35% for the third quarter of 2025 declined by 7 basis points from 2.42% in the second quarter of 2025.
Balance Sheet Activity
Loans and leases, net of unearned income, increased to $36.8 billion at September 30, 2025 compared to $35.5 billion at June 30, 2025. The increase includes $1.0 billion in loans acquired from Industry and net organic loan growth of $328.4 million, or 3.7% annualized, for the third quarter of 2025. The organic growth was broad-based and included growth in C&I, energy, specialized industries and mortgage, partially offset by paydowns in commercial real estate and asset based lending. Year-to-date, net organic loan growth totaled $1.7 billion, or 6.8% annualized, driven by expansion across our geographic footprint and lending verticals.
Total deposits were $43.9 billion as of September 30, 2025, increasing $3.4 billion from $40.5 billion at the end of the second quarter of 2025. Core customer deposits grew $3.1 billion quarter-over-quarter reflecting the addition of Industry core deposits and stable organic core deposits. Public funds increased $603.0 million due to the addition of Industry deposits, and brokered deposits declined $239.0 million over the same time period. The loan to deposit ratio was 83.8% as of September 30, 2025. Noninterest bearing deposits represented 20.6% of total deposits at the end of the third quarter of 2025 compared to 22.6% at the end of the second quarter of 2025. Borrowed funds declined $750.0 million during the third quarter of 2025 compared to the second quarter of 2025 due primarily to the maturity of FHLB term borrowings utilized to fund the purchase of investment securities in advance of the Industry transaction closing.
Total investment securities increased $0.8 billion from June 30, 2025 to $9.6 billion at September 30, 2025, representing 18.0% of total assets. During the third quarter, the $2.5 billion of securities acquired in the Industry transaction were sold, with the proceeds used for reinvestment back into our securities portfolio at improved yields and duration, and the paydown of brokered deposits and borrowings. Additionally, gains achieved through the execution of these sales supported an additional restructure of approximately $550 million of the Company's existing securities portfolio at a yield improvement of approximately 2.0%. Cash, due from balances and deposits at the Federal Reserve of $1.9 billion at September 30, 2025 increased $0.4 billion compared to $1.5 billion at June 30, 2025.
Goodwill of $1.5 billion increased during the third quarter of 2025 by $127.8 million due to the Industry acquisition.
Credit Results, Provision for Credit Losses and Allowance for Credit Losses
Credit metrics for the third quarter of 2025 reflected overall stability in credit quality. Net charge-offs for the third quarter of 2025 were $23.6 million, or 0.26% of average net loans and leases on an annualized basis, compared with net charge-offs of $22.2 million, or 0.26%, for the third quarter of 2024 and net charge-offs of $21.2 million, or 0.24%, for the second quarter of 2025. The provision for credit losses for the third quarter of 2025 was $32.0 million, compared with $12.0 million for the third quarter of 2024 and $31.0 million for the second quarter of 2025. The provision for credit losses for the third quarter of 2025 included $5.5 million in day-one provision associated with performing loans and leases acquired in the Industry transaction while the second quarter of 2025 included $4.2 million in day-one provision associated with performing loans and leases acquired in the First Chatham transaction. The allowance for credit losses of $496.2 million at September 30, 2025 was 1.35% of total loans and leases compared to 1.38% of total loans and leases at September 30, 2024 and 1.34% of total loans and leases at June 30, 2025.
Total nonperforming assets as a percent of total assets were 0.50% at September 30, 2025 compared to 0.57% at September 30, 2024 and 0.49% at June 30, 2025. Total nonperforming loans and leases as a percentage of loans and leases, net were 0.68% at September 30, 2025 compared to 0.82% at September 30, 2024 and 0.65% at June 30, 2025. Other real estate owned and other repossessed assets was $16.3 million at September 30, 2025 compared to the September 30, 2024 balance of $5.4 million and the June 30, 2025 balance of $15.6 million. Criticized loans represented 2.71% of loans at September 30, 2025 compared to 2.64% at September 30, 2024 and 2.65% at June 30, 2025, while classified loans were 1.89% at September 30, 2025 compared to 2.09% at September 30, 2024 and 2.01% at June 30, 2025.
Noninterest Revenue
Noninterest revenue was $93.5 million for the third quarter of 2025 compared with $85.9 million for the third quarter of 2024 and $98.2 million for the second quarter of 2025. Adjusted noninterest revenue(1) was $93.5 million for the third quarter of 2025 compared with $88.8 million for the third quarter of 2024 and $98.2 million for the second quarter of 2025.
Noninterest revenue declined $4.7 million, or 4.8%, compared to the second quarter of 2025 driven primarily by a decline mortgage banking revenue as well as a decline in other noninterest income. Wealth management revenue was $24.5 million for the third quarter of 2025 down from $25.3 million for the second quarter of 2025 due to approximately $1 million in second quarter seasonal trust tax revenues. Deposit service charge revenue was $19.0 million for the third quarter of 2025, up from $18.1 million for the second quarter of 2025, reflecting additional activity associated with acquired banks. Credit card, debit card and merchant fee revenue was $13.5 million for the third quarter of 2025, up from $13.0 million for the second quarter of 2025.
Mortgage banking revenue totaled $4.5 million for the third quarter of 2025, compared to $1.1 million for the third quarter of 2024 and $8.7 million for the second quarter of 2025. The $4.2 million decline compared to the second quarter of 2025 reflects seasonally lower mortgage production volume and pipeline activity as well as linked quarter reduction in the mortgage servicing rights valuation adjustment.
Other noninterest revenue was $27.7 million for the third quarter of 2025, representing a decline of $5.5 million from $33.1 million for the second quarter of 2025, driven by a $4.3 million loss on the termination of fair value hedges related to the Industry securities portfolio. This loss was offset by the $4.3 million related gain on securities sales, which is shown separately in the income statement. Both the hedging loss and the gain on sale are considered nonroutine in nature. Additionally, other noninterest revenue declined approximately $1.2 million as declines in BOLI and SBA income were partially offset by increases in FHLB dividend income and earnings on limited partnerships.
Noninterest Expense
Noninterest expense for the third quarter of 2025 was $320.2 million, compared with $259.4 million for the third quarter of 2024 and $272.9 million for the second quarter of 2025. Adjusted noninterest expense(1) for the third quarter of 2025 was $293.2 million, compared with $260.4 million for the third quarter of 2024 and $270.4 million for the second quarter of 2025. Adjusted noninterest expense for the third quarter of 2025 excludes $19.8 million of merger expense and $8.2 million of incremental merger related expense while the second quarter of 2025 excludes $2.2 million of merger expense and $0.6 million of incremental merger related expense. The adjusted efficiency ratio(1) improved to 56.5% for the third quarter of 2025, compared to 57.7% for the third quarter of 2024 and 56.7% for the second quarter of 2025.
The $22.8 million, or 8.4%, linked quarter increase in adjusted noninterest expense(1) was driven primarily by increased expenses related to the addition of Industry as well as a full quarter's impact of the First Chatham transaction. Salaries and employee benefits increased $16.1 million compared to the second quarter of 2025, including approximately $1.2 million in incremental merger related expense, $8 million related to the addition of Industry, and an additional $1 million related to the full quarter impact of the First Chatham transaction. Additionally, the Company's annual merit cycle adjustments were effective at the beginning of the third quarter of 2025 and incentive compensation accruals increased linked quarter driven by operating performance. Data processing and software expense increased $5.4 million compared to the second quarter of 2025, $4.7 million of which is incremental merger related expense. Deposit insurance assessments and amortization of intangibles increased $1.5 million and $3.5 million, respectively, linked quarter as a result of the Industry and First Chatham transactions. Other noninterest expense increased $1.4 million compared to the second quarter of 2025 including $2.3 million of incremental merger related expense and a net reduction of $0.9 million in all other expenses.
Capital Management
Total shareholders' equity was $6.1 billion at September 30, 2025, up from $5.6 billion at September 30, 2024 and $5.9 billion at June 30, 2025. Estimated regulatory capital ratios at September 30, 2025 included Common Equity Tier 1 capital of 11.5%, Tier 1 capital of 11.9%, Total risk-based capital of 13.1%, and Tier 1 leverage capital of 9.2%. During the third quarter of 2025, the Company did not repurchase any shares of Company common stock. The Company had 186.3 million outstanding shares of common stock as of September 30, 2025.
Summary
Rollins concluded, "We've achieved a number of key successes over the first three quarters of 2025. Our earnings and operating performance metrics have continued to improve, driven by continued organic balance sheet growth, improved net interest margin and operating efficiency, and stable credit quality. Additionally, the successful completion and operational integration of both the Industry and First Chatham transactions have further enhanced our core deposit base as well as our presence in great markets. As we look forward, we will continue the focus behind these results - taking care of the communities and customers we serve, as we seek to improve shareholder value."
Key Transactions
On May 1, 2025, the Company completed the merger with FCB Financial Corp., the bank holding company for First Chatham Bank (collectively referred to as "First Chatham"), pursuant to which First Chatham was merged with and into the Company. First Chatham was a Savannah, Georgia-based community bank that operated eight branches across the Greater Savannah Area. As of April 30, 2025, First Chatham reported total assets of $604 million, total loans of $387 million, and total deposits of $525 million. Under the terms of the definitive merger agreement, the Company issued approximately 2.3 million shares of common stock plus $23.1 million in cash for all outstanding shares of First Chatham. The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.
On July 1, 2025, the Company completed the merger with Industry Bancshares, Inc., the bank holding company for Industry State Bank, The First National Bank of Bellville, Fayetteville Bank, Citizens State Bank, The First National Bank of Shiner and Bank of Brenham, (collectively referred to as "Industry"), pursuant to which Industry was merged with and into the Company. Founded in 1911 and headquartered in Industry, Texas, Industry operated 27 full-service branches across Central and Southeast Texas. As of June 30, 2025, Industry reported total assets of $4.1 billion, total loans of $1.0 billion, and total deposits of $4.3 billion. Under the terms of the definitive merger agreement, the Company paid $20.0 million in cash for all outstanding shares of Industry. The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.
Conference Call and Webcast
The Company will conduct a conference call to discuss its third quarter 2025 financial results on October 21, 2025, at 10:00 a.m. (Central Time). This conference call will be an interactive session between management and analysts. Interested parties may listen to this live conference call via Internet webcast by accessing http://ir.cadencebank.com/events. The webcast will also be available in archived format at the same address.
About Cadence Bank
Cadence Bank (NYSE: CADE) is a $53 billion regional bank committed to helping people, companies and communities prosper. With more than 390 locations spanning the South and Texas, Cadence offers comprehensive banking, investment, trust and mortgage products and services to meet the needs of individuals, businesses and corporations. Accolades include being recognized as one of the nation's best employers by Forbes and U.S. News & World Report and a 2025 America's Best Banks by Forbes. Cadence has dutifully served customers for nearly 150 years. Learn more at www.cadencebank.com. Cadence Bank, Member FDIC. Equal Housing Lender.
(1) Considered a non-GAAP financial measure. A discussion regarding these non-GAAP measures and ratios, including reconciliations of non-GAAP measures to the most directly comparable GAAP measures and definitions for non-GAAP ratios, appears in Table 14 "Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions" beginning on page 22 of this news release.
Forward-Looking Statements
Certain statements made in this news release constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor under the Private Securities Litigation Reform Act of 1995 as well as the "bespeaks caution" doctrine. These statements are often, but not exclusively, made through the use of words or phrases like "assume," "believe," "budget," "contemplate," "continue," "could," "foresee," "indicate," "may," "might," "outlook," "prospect," "potential," "roadmap," "should," "target," "will," "would," the negative versions of such words, or comparable words of a future or forward-looking nature. These forward-looking statements may include, without limitation, discussions regarding general economic, interest rate, trade, real estate market, competitive, employment, and credit market conditions, or any of the Company's comments related to topics in its risk disclosures or results of operations as well as the impact on the Company's financial condition, future net income and earnings per share resulting from the integration of its recently completed acquisitions of First Chatham and Industry, and the Company's ability to deploy capital into strategic and growth initiatives. Forward-looking statements are based upon management's expectations as well as certain assumptions and estimates made by, and information available to, the Company's management at the time such statements were made. Forward-looking statements are not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that are beyond the Company's control and that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements.
Risks, uncertainties and other factors the Company may face include, without limitation: general economic, unemployment, trade, credit market and real estate market conditions, including inflation, and the effect of such conditions on customers, potential customers, assets, investments and liquidity; risks arising from market and consumer reactions to the general banking environment, or to conditions or situations at specific banks; reputational risks arising from media coverage of the banking industry and digital misinformation; the risks of changes and continued volatility in interest rates and their effects on the level, cost, and composition of, and competition for, deposits, loan demand and timing of payments, the values of loan collateral, securities, and interest sensitive assets and liabilities; the ability to attract new or retain existing deposits, to retain or grow loans or additional interest and fee income, or to control noninterest expense; the effect of pricing pressures on the Company's net interest margin; the failure of assumptions underlying the establishment of reserves for possible credit losses, fair value for loans and other real estate owned; changes in real estate values; continued uncertainties surrounding the impact of the U.S.'s tariffs, including potential negative impact to our loan portfolio, our customers' businesses and overall profitability, potential for increases in problem loans, potential re-evaluation of credit marks and interest rates, and lower equity valuation and potential slowdown in capital markets; uncertain duration of trade conflicts; a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, or uncertainties surrounding the debt ceiling and the federal budget; uncertainties surrounding the functionality of the federal government; potential delays or other problems in implementing and executing the Company's growth, expansion, acquisition, or divestment strategies, including delays in obtaining regulatory or other necessary approvals, or the failure to realize any anticipated benefits or synergies from any acquisitions, growth, or divestment strategies; the ability to pay dividends on the Company's 5.5% Series A Non-Cumulative Perpetual Preferred Stock, par value $0.01 per share; possible downgrades in the Company's credit ratings or outlook which could increase the costs or availability of funding from capital markets; changes in legal, financial, accounting, and/or regulatory requirements; the costs and expenses to comply with such changes; the enforcement efforts of federal and state bank regulators; the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity and the impact of generative artificial intelligence; increased competition in the financial services industry, particularly from regional and national institutions; the impact of a failure in, or breach of, the Company's operational or security systems or infrastructure, or those of third parties with whom the Company does business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Company or the Company's customers. The Company also faces risks from natural disasters or acts of war or terrorism; international or political instability, including the impacts related to or resulting from the U.S.'s tariffs and international trade conflicts, Russia's military action in Ukraine, the durability of efforts at peace in the Middle East, and additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments.
The Company also faces risks from: possible adverse rulings, judgments, settlements or other outcomes of pending, ongoing and future litigation, as well as governmental, administrative and investigatory matters; the impairment of the Company's goodwill or other intangible assets; losses of key employees and personnel; the diversion of management's attention from ongoing business operations and opportunities; and the Company's success in executing its business plans and strategies, and managing the risks involved in all of the foregoing.
The foregoing factors should not be construed as exhaustive and should be read in conjunction with those factors that are set forth from time to time in the Company's periodic and current reports filed with its primary federal regulator, including those factors included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, particularly those under the heading "Item 1A. Risk Factors," in the Company's Quarterly Reports on Form 10-Q under the heading "Part II-Item 1A. Risk Factors," and in the Company's Current Reports on Form 8-K.
Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this news release, if one or more events related to these or other risks or uncertainties materialize, or if the Company's underlying assumptions prove to be incorrect, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Accordingly, undue reliance should not be placed on any forward-looking statements. The forward-looking statements speak only as of the date of this news release, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, except as required by applicable law. All written or oral forward-looking statements attributable to the Company are expressly qualified in their entirety by this section.
Table 1
Selected Financial Data
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Earnings Summary:
Interest revenue
$ 704,643
$ 635,599
$ 599,257
$ 620,321
$ 647,713
$ 1,939,499
$ 1,927,036
Interest expense
280,916
257,459
236,105
255,790
286,255
774,480
855,352
Net interest revenue
423,727
378,140
363,152
364,531
361,458
1,165,019
1,071,684
Provision for credit losses
32,000
31,000
20,000
15,000
12,000
83,000
56,000
Net interest revenue, after provision for credit losses
391,727
347,140
343,152
349,531
349,458
1,082,019
1,015,684
Noninterest revenue
93,478
98,181
85,387
86,165
85,901
277,046
270,345
Noninterest expense
320,246
272,863
259,349
266,186
259,438
852,458
779,343
Income before income taxes
164,959
172,458
169,190
169,510
175,921
506,607
506,686
Income tax expense
35,110
37,813
35,968
36,795
39,482
108,891
115,797
Net income
129,849
134,645
133,222
132,715
136,439
397,716
390,889
Less: Preferred dividends
2,372
4,744
2,372
2,372
2,372
9,488
7,116
Net income available to common shareholders
$ 127,477
$ 129,901
$ 130,850
$ 130,343
$ 134,067
$ 388,228
$ 383,773
Balance Sheet - Period End Balances
Total assets
$ 53,282,352
$ 50,378,840
$ 47,743,294
$ 47,019,190
$ 49,204,933
$ 53,282,352
$ 49,204,933
Total earning assets
47,729,237
45,400,518
43,172,997
42,386,627
44,834,897
47,729,237
44,834,897
Available for sale securities
9,616,389
8,837,400
7,912,159
7,293,988
7,841,685
9,616,389
7,841,685
Loans and leases, net of unearned income
36,801,836
35,465,181
34,051,610
33,741,755
33,303,972
36,801,836
33,303,972
Allowance for credit losses (ACL)
496,199
474,651
457,791
460,793
460,859
496,199
460,859
Net book value of acquired loans
5,512,749
4,594,171
4,365,789
4,783,206
5,521,000
5,512,749
5,521,000
Unamortized net discount on acquired loans
41,906
19,414
13,060
15,611
17,988
41,906
17,988
Total deposits
43,921,456
40,493,518
40,335,728
40,496,201
38,844,360
43,921,456
38,844,360
Total deposits and repurchase agreements
43,950,988
40,514,743
40,355,399
40,519,817
38,861,324
43,950,988
38,861,324
Other short-term borrowings
925,000
1,575,000
235,000
—
3,500,000
925,000
3,500,000
Subordinated and long-term borrowings
1,330,657
1,430,674
560,690
10,706
225,823
1,330,657
225,823
Total shareholders' equity
6,083,096
5,916,283
5,718,541
5,569,683
5,572,863
6,083,096
5,572,863
Total shareholders' equity, excluding AOCI (1)
6,576,878
6,492,440
6,339,744
6,264,178
6,163,205
6,576,878
6,163,205
Common shareholders' equity
5,916,103
5,749,290
5,551,548
5,402,690
5,405,870
5,916,103
5,405,870
Common shareholders' equity, excluding AOCI (1)
$ 6,409,885
$ 6,325,447
$ 6,172,751
$ 6,097,185
$ 5,996,212
$ 6,409,885
$ 5,996,212
Balance Sheet - Average Balances
Total assets
$ 54,352,974
$ 49,356,696
$ 47,135,431
$ 47,263,538
$ 47,803,977
$ 50,308,138
$ 48,211,586
Total earning assets
48,807,542
44,741,277
42,637,002
42,920,125
43,540,045
45,417,877
43,871,434
Available for sale securities
10,171,253
8,814,463
7,302,172
7,636,683
7,915,636
8,773,139
8,072,391
Loans and leases, net of unearned income
36,623,037
34,762,808
33,944,416
33,461,931
33,279,819
35,119,899
32,988,706
Total deposits
44,859,162
39,897,600
40,353,292
39,743,224
37,634,453
41,719,856
38,050,413
Total deposits and repurchase agreements
44,883,355
39,916,099
40,376,248
39,761,277
37,666,828
41,741,743
38,152,672
Other short-term borrowings
1,122,185
1,419,615
108,389
905,815
3,512,218
887,110
3,504,102
Subordinated and long-term borrowings
1,429,577
1,338,059
129,030
123,442
265,790
970,319
367,826
Total shareholders' equity
5,982,117
5,827,081
5,651,592
5,589,361
5,420,826
5,821,474
5,274,579
Common shareholders' equity
$ 5,815,124
$ 5,660,088
$ 5,484,599
$ 5,422,368
$ 5,253,833
$ 5,654,481
$ 5,107,586
Nonperforming Assets:
Nonperforming loans and leases (NPL) (2) (3)
249,822
231,243
235,952
264,692
272,954
249,822
272,954
Other real estate owned and other assets
16,250
15,599
8,452
5,754
5,354
16,250
5,354
Nonperforming assets (NPA)
$ 266,072
$ 246,842
$ 244,404
$ 270,446
$ 278,308
$ 266,072
$ 278,308
(1)
Denotes non-GAAP financial measure. Refer to related disclosure and reconciliation on pages 23 - 27.
(2)
At September 30, 2025, $45.4 million of NPL is covered by government guarantees from the SBA, FHA, VA or USDA. Refer to Table 7 on page 13 for related information.
(3)
At September 30, 2025, NPL does not include nonperforming loans held for sale of $0.3 million.
Table 2
Selected Financial Ratios
Quarter Ended
Year-to-date
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Financial Ratios and Other Data:
Return on average assets (2)
0.95 %
1.09 %
1.15 %
1.12 %
1.14 %
1.06
1.08
Adjusted return on average assets (1)(2)
1.13
1.14
1.15
1.11
1.15
1.14
1.07
Return on average common shareholders' equity (2)
8.70
9.21
9.68
9.56
10.15
9.18
10.04
Adjusted return on average common shareholders' equity (1)(2)
10.43
9.74
9.72
9.53
10.27
9.97
9.88
Return on average tangible common equity (1)(2)
12.13
12.41
13.15
13.06
14.04
12.55
14.06
Adjusted return on average tangible common equity (1)(2)
14.54
13.13
13.20
13.02
14.21
13.63
13.84
Pre-tax pre-provision net revenue to total average assets (1)(2)
1.44
1.65
1.63
1.55
1.56
1.57
1.56
Adjusted pre-tax pre-provision net revenue to total average assets (1)(2)
1.64
1.67
1.63
1.55
1.58
1.65
1.54
Net interest margin-fully taxable equivalent
3.46
3.40
3.46
3.38
3.31
3.44
3.27
Net interest rate spread-fully taxable equivalent
2.76
2.68
2.74
2.59
2.45
2.73
2.43
Efficiency ratio fully tax equivalent (1)
61.67
57.21
57.74
58.98
57.90
58.98
57.99
Adjusted efficiency ratio fully tax equivalent (1)
56.46
56.69
57.58
59.09
57.73
56.88
58.18
Loan/deposit ratio
83.79 %
87.58 %
84.42 %
83.32 %
85.74 %
83.79 %
85.74 %
Full time equivalent employees
5,825
5,514
5,356
5,335
5,327
5,825
5,327
Credit Quality Ratios:
Net charge-offs to average loans and leases (2)
0.26 %
0.24 %
0.27 %
0.17 %
0.26 %
0.26 %
0.26 %
Provision for credit losses to average loans and leases (2)
0.35
0.36
0.24
0.18
0.14
0.32
0.23
ACL to loans and leases, net
1.35
1.34
1.34
1.37
1.38
1.35
1.38
ACL to NPL
198.62
205.26
194.02
174.09
168.84
198.62
168.84
NPL to loans and leases, net
0.68
0.65
0.69
0.78
0.82
0.68
0.82
NPA to total assets
0.50
0.49
0.51
0.58
0.57
0.50
0.57
Equity Ratios:
Total shareholders' equity to total assets
11.42 %
11.74 %
11.98 %
11.85 %
11.33 %
11.42 %
11.33 %
Total common shareholders' equity to total assets
11.10
11.41
11.63
11.49
10.99
11.10
10.99
Tangible common shareholders' equity to tangible assets (1)
8.24
8.74
8.87
8.67
8.28
8.24
8.28
Tangible common shareholders' equity, excluding AOCI, to tangible assets, excluding AOCI (1)
9.11
9.80
10.07
10.04
9.40
9.11
9.40
Capital Adequacy (3):
Common Equity Tier 1 capital
11.5 %
12.2 %
12.4 %
12.4 %
12.3 %
11.5 %
12.3 %
Tier 1 capital
11.9
12.6
12.9
12.8
12.7
11.9
12.7
Total capital
13.1
13.8
14.1
14.0
14.5
13.1
14.5
Tier 1 leverage capital
9.2
10.3
10.6
10.4
10.1
9.2
10.1
(1) Denotes non-GAAP financial measure. Refer to related disclosure and reconciliation on pages 23 - 27.
(2) Annualized.
(3) Current quarter regulatory capital ratios are estimated.
Table 3
Selected Financial Information
Quarter Ended
Year-to-date
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Common Share Data:
Diluted earnings per share
$ 0.67
$ 0.69
$ 0.70
$ 0.70
$ 0.72
$ 2.07
$ 2.07
Adjusted earnings per share (1)
0.81
0.73
0.71
0.70
0.73
2.25
2.04
Cash dividends per share
0.275
0.275
0.275
0.250
0.250
0.825
0.75
Book value per share
31.75
30.86
30.16
29.44
29.65
31.75
29.65
Tangible book value per share (1)
22.82
22.94
22.30
21.54
21.68
22.82
21.68
Market value per share (last)
37.54
31.98
30.36
34.45
31.85
37.54
31.85
Market value per share (high)
38.47
32.68
36.53
40.20
34.13
38.47
34.13
Market value per share (low)
31.76
25.22
28.90
30.21
27.46
25.22
24.99
Market value per share (average)
36.04
29.97
33.13
35.17
30.96
33.08
28.98
Dividend payout ratio
41.04 %
39.86 %
39.29 %
35.71 %
34.72 %
39.86 %
36.23 %
Adjusted dividend payout ratio (1)
33.95 %
37.67 %
38.73 %
35.71 %
34.25 %
36.67 %
36.76 %
Total shares outstanding
186,307,016
186,307,016
184,046,420
183,527,575
182,315,142
186,307,016
182,315,142
Average shares outstanding - diluted
189,053,254
187,642,873
186,121,979
186,038,243
185,496,110
187,616,202
185,443,201
Yield/Rate:
(Taxable equivalent basis)
Loans, loans held for sale, and leases
6.37 %
6.34 %
6.33 %
6.42 %
6.64 %
6.35 %
6.58 %
Loans, loans held for sale, and leases excluding net accretion on acquired loans
and leases
6.31
6.31
6.30
6.40
6.61
6.31
6.54
Available for sale securities:
Taxable
3.54
3.32
2.99
3.03
3.03
3.31
3.11
Tax-exempt
5.68
4.14
4.04
3.93
3.97
5.32
4.11
Other investments
4.78
4.41
4.42
4.77
5.37
4.58
5.44
Total interest earning assets and revenue
5.74
5.70
5.71
5.76
5.92
5.72
5.87
Deposits
2.25
2.30
2.35
2.44
2.55
2.29
2.51
Interest bearing demand and money market
2.66
2.69
2.69
2.87
3.13
2.68
3.13
Savings
0.68
0.57
0.57
0.57
0.57
0.61
0.57
Time
3.92
3.98
4.10
4.28
4.50
3.99
4.48
Total interest bearing deposits
2.90
2.92
2.96
3.12
3.30
2.92
3.26
Fed funds purchased, securities sold under agreement to repurchase and other
4.48
4.45
4.45
4.58
5.10
4.45
4.81
Short-term FHLB borrowings
4.36
4.31
4.43
—
—
4.33
—
Short-term BTFP borrowings
—
—
—
4.77
4.77
—
4.79
Total interest bearing deposits and short-term borrowings
2.94
2.98
2.96
3.16
3.46
2.96
3.43
Subordinated and long-term borrowings
3.91
4.07
4.05
4.14
4.30
3.99
4.36
Total interest bearing liabilities
2.98
3.02
2.97
3.17
3.47
2.99
3.44
Interest bearing liabilities to interest earning assets
76.62 %
76.39 %
75.70 %
74.82 %
75.40 %
76.26 %
75.70 %
Net interest income tax equivalent adjustment (in thousands)
$ 2,068
$ 637
$ 630
$ 648
$ 694
$ 3,335
$ 1,974
(1) Denotes non-GAAP financial measure. Refer to related disclosure and reconciliation on pages 23 - 27.
Table 4
Consolidated Balance Sheets
(Unaudited)
As of
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
ASSETS
Cash and due from banks
$ 839,841
$ 710,679
$ 578,513
$ 624,884
$ 504,827
Interest bearing deposits with other banks and Federal funds sold
1,049,332
825,878
988,787
1,106,692
3,483,299
Available for sale securities, at fair value
9,616,389
8,837,400
7,912,159
7,293,988
7,841,685
Loans and leases, net of unearned income
36,801,836
35,465,181
34,051,610
33,741,755
33,303,972
Allowance for credit losses
496,199
474,651
457,791
460,793
460,859
Net loans and leases
36,305,637
34,990,530
33,593,819
33,280,962
32,843,113
Loans held for sale, at fair value
261,680
272,059
220,441
244,192
205,941
Premises and equipment, net
855,275
806,879
780,963
783,456
797,556
Goodwill
1,515,771
1,387,990
1,366,923
1,366,923
1,366,923
Other intangible assets, net
149,039
87,814
79,522
83,190
87,094
Bank-owned life insurance
768,887
671,813
654,964
651,838
652,057
Other assets
1,920,501
1,787,798
1,567,203
1,583,065
1,422,438
Total Assets
$ 53,282,352
$ 50,378,840
$ 47,743,294
$ 47,019,190
$ 49,204,933
LIABILITIES
Deposits:
Demand: Noninterest bearing
$ 9,036,907
$ 9,154,050
$ 8,558,412
$ 8,591,805
$ 9,242,693
Interest bearing
20,518,436
18,936,579
19,221,356
19,345,114
18,125,553
Savings
3,095,622
2,641,482
2,626,901
2,588,406
2,560,803
Time deposits
11,270,491
9,761,407
9,929,059
9,970,876
8,915,311
Total deposits
43,921,456
40,493,518
40,335,728
40,496,201
38,844,360
Securities sold under agreement to repurchase
29,532
21,225
19,671
23,616
16,964
Other short-term borrowings
925,000
1,575,000
235,000
—
3,500,000
Subordinated and long-term borrowings
1,330,657
1,430,674
560,690
10,706
225,823
Other liabilities
992,611
942,140
873,664
918,984
1,044,923
Total Liabilities
47,199,256
44,462,557
42,024,753
41,449,507
43,632,070
SHAREHOLDERS' EQUITY
Preferred stock
166,993
166,993
166,993
166,993
166,993
Common stock
465,768
465,768
460,116
458,819
455,788
Capital surplus
2,813,356
2,805,171
2,736,799
2,742,913
2,729,440
Accumulated other comprehensive loss
(493,782)
(576,157)
(621,203)
(694,495)
(590,342)
Retained earnings
3,130,761
3,054,508
2,975,836
2,895,453
2,810,984
Total Shareholders' Equity
6,083,096
5,916,283
5,718,541
5,569,683
5,572,863
Total Liabilities & Shareholders' Equity
$ 53,282,352
$ 50,378,840
$ 47,743,294
$ 47,019,190
$ 49,204,933
Table 5
Consolidated Quarterly Average Balance Sheets
(Unaudited)
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
ASSETS
Cash and due from banks
$ 731,455
$ 526,612
$ 560,581
$ 490,161
$ 435,569
Interest bearing deposits with other banks and Federal funds sold
1,845,618
1,017,815
1,275,153
1,698,300
2,210,277
Available for sale securities, at fair value
10,171,253
8,814,463
7,302,172
7,636,683
7,915,636
Loans and leases, net of unearned income
36,623,037
34,762,808
33,944,416
33,461,931
33,279,819
Allowance for credit losses
481,059
467,521
465,332
465,971
469,919
Net loans and leases
36,141,978
34,295,287
33,479,084
32,995,960
32,809,900
Loans held for sale, at fair value
167,634
146,191
115,261
123,211
134,313
Premises and equipment, net
853,598
793,793
785,194
796,394
807,353
Goodwill
1,515,771
1,379,076
1,366,923
1,366,923
1,366,923
Other intangible assets, net
130,434
81,845
81,527
85,323
89,262
Bank-owned life insurance
767,234
662,909
652,689
651,166
650,307
Other assets
2,027,999
1,638,705
1,516,847
1,419,417
1,384,437
Total Assets
$ 54,352,974
$ 49,356,696
$ 47,135,431
$ 47,263,538
$ 47,803,977
LIABILITIES
Deposits:
Demand: Noninterest bearing
$ 10,040,670
$ 8,494,542
$ 8,339,414
$ 8,676,765
$ 8,616,534
Interest bearing
20,264,338
18,799,895
19,428,376
18,845,689
18,043,686
Savings
3,143,880
2,646,190
2,607,366
2,573,961
2,584,761
Time deposits
11,410,274
9,956,973
9,978,136
9,646,809
8,389,472
Total deposits
44,859,162
39,897,600
40,353,292
39,743,224
37,634,453
Securities sold under agreement to repurchase
24,193
18,499
22,956
18,053
32,375
Other short-term borrowings
1,122,185
1,419,615
108,389
905,815
3,512,218
Subordinated and long-term borrowings
1,429,577
1,338,059
129,030
123,442
265,790
Other liabilities
935,740
855,842
870,172
883,643
938,315
Total Liabilities
48,370,857
43,529,615
41,483,839
41,674,177
42,383,151
SHAREHOLDERS' EQUITY
Preferred stock
166,993
166,993
166,993
166,993
166,993
Common stock
465,768
463,937
458,830
457,798
455,954
Capital surplus
2,807,539
2,779,736
2,744,442
2,735,323
2,725,581
Accumulated other comprehensive loss
(565,609)
(616,527)
(663,883)
(634,307)
(703,619)
Retained earnings
3,107,426
3,032,942
2,945,210
2,863,554
2,775,917
Total Shareholders' Equity
5,982,117
5,827,081
5,651,592
5,589,361
5,420,826
Total Liabilities & Shareholders' Equity
$ 54,352,974
$ 49,356,696
$ 47,135,431
$ 47,263,538
$ 47,803,977
Table 6
Consolidated Statements of Income
(Unaudited)
Quarter Ended
Year-to-date
(Dollars in thousands, except per share data)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
INTEREST REVENUE:
Loans and leases
$ 588,570
$ 549,691
$ 530,050
$ 540,147
$ 555,862
$ 1,668,311
$ 1,624,487
Available for sale securities:
Taxable
86,144
72,355
53,232
57,476
59,732
211,731
185,989
Tax-exempt
5,952
634
629
635
638
7,215
1,963
Loans held for sale
1,758
1,736
1,449
1,694
1,630
4,943
4,467
Short-term investments
22,219
11,183
13,897
20,369
29,851
47,299
110,130
Total interest revenue
704,643
635,599
599,257
620,321
647,713
1,939,499
1,927,036
INTEREST EXPENSE:
Interest bearing demand deposits and money market accounts
136,105
125,874
128,831
135,965
142,179
390,810
437,861
Savings
5,378
3,747
3,644
3,684
3,695
12,769
11,238
Time deposits
112,720
98,721
100,900
103,785
94,944
312,341
264,786
Federal funds purchased and securities sold under agreement to repurchase
818
2,939
1,124
293
561
4,881
3,808
Short-term borrowings
11,807
12,594
317
10,779
42,003
24,718
125,656
Subordinated and long-term borrowings
14,088
13,584
1,289
1,284
2,873
28,961
12,003
Total interest expense
280,916
257,459
236,105
255,790
286,255
774,480
855,352
Net interest revenue
423,727
378,140
363,152
364,531
361,458
1,165,019
1,071,684
Provision for credit losses
32,000
31,000
20,000
15,000
12,000
83,000
56,000
Net interest revenue, after provision for credit losses
391,727
347,140
343,152
349,531
349,458
1,082,019
1,015,684
NONINTEREST REVENUE:
Wealth management
24,515
25,298
23,279
23,973
24,110
73,092
70,949
Deposit service charges
19,047
18,061
17,736
18,694
18,814
54,844
54,803
Credit card, debit card and merchant fees
13,484
12,972
11,989
12,664
12,649
38,445
37,581
Mortgage banking
4,469
8,711
6,638
3,554
1,133
19,818
13,749
Security gains (losses), net
4,311
—
(9)
(3)
(2,947)
4,302
(2,960)
Other noninterest income
27,652
33,139
25,754
27,283
32,142
86,545
96,223
Total noninterest revenue
93,478
98,181
85,387
86,165
85,901
277,046
270,345
NONINTEREST EXPENSE:
Salaries and employee benefits
173,485
157,340
152,972
152,381
152,237
483,797
456,926
Occupancy and equipment
31,892
30,039
28,477
27,275
28,894
90,408
86,901
Data processing and software
36,120
30,701
27,132
33,226
29,164
93,953
88,658
Deposit insurance assessments
10,037
8,571
8,643
8,284
7,481
27,251
31,637
Amortization of intangibles
7,539
4,046
3,668
3,904
3,933
15,253
11,998
Merger expense
19,789
2,179
315
—
—
22,283
—
Other noninterest expense
41,384
39,987
38,142
41,116
37,729
119,513
103,223
Total noninterest expense
320,246
272,863
259,349
266,186
259,438
852,458
779,343
Income before income taxes
164,959
172,458
169,190
169,510
175,921
506,607
506,686
Income tax expense
35,110
37,813
35,968
36,795
39,482
108,891
115,797
Net income
129,849
134,645
133,222
132,715
136,439
397,716
390,889
Less: Preferred dividends
2,372
4,744
2,372
2,372
2,372
9,488
7,116
Net income available to common shareholders
$ 127,477
$ 129,901
$ 130,850
$ 130,343
$ 134,067
$ 388,228
$ 383,773
Diluted earnings per common share
$ 0.67
$ 0.69
$ 0.70
$ 0.70
$ 0.72
$ 2.07
$ 2.07
Table 7
Selected Loan and Lease Portfolio Data
(Unaudited)
Quarter Ended
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
LOAN AND LEASE PORTFOLIO:
Commercial and industrial
Non-real estate
$ 9,239,690
$ 9,049,094
$ 8,688,653
$ 8,670,529
$ 8,692,639
Owner occupied
5,291,566
4,762,408
4,667,477
4,665,015
4,557,723
Total commercial and industrial
14,531,256
13,811,502
13,356,130
13,335,544
13,250,362
Commercial real estate
Construction, acquisition and development
3,338,413
3,464,124
3,723,408
3,909,184
3,931,821
Income producing
7,071,911
7,025,539
6,268,456
6,015,773
5,978,695
Total commercial real estate
10,410,324
10,489,663
9,991,864
9,924,957
9,910,516
Consumer
Residential mortgages
11,604,742
10,951,618
10,498,320
10,267,883
9,933,222
Other consumer
255,514
212,398
205,296
213,371
209,872
Total consumer
11,860,256
11,164,016
10,703,616
10,481,254
10,143,094
Total loans and leases, net of unearned income
$ 36,801,836
$ 35,465,181
$ 34,051,610
$ 33,741,755
$ 33,303,972
NONPERFORMING ASSETS
Nonperforming Loans and Leases
Commercial and industrial
Non-real estate
$ 83,090
$ 123,960
$ 118,078
$ 145,115
$ 148,267
Owner occupied
20,067
18,158
18,988
16,904
15,127
Total commercial and industrial
103,157
142,118
137,066
162,019
163,394
Commercial real estate
Construction, acquisition and development
2,099
9,307
8,768
8,600
2,034
Income producing
50,595
4,379
8,021
18,542
25,112
Total commercial real estate
52,694
13,686
16,789
27,142
27,146
Consumer
Residential mortgages
93,608
75,076
81,803
75,287
82,191
Other consumer
363
363
294
244
223
Total consumer
93,971
75,439
82,097
75,531
82,414
Total nonperforming loans and leases (1)
$ 249,822
$ 231,243
$ 235,952
$ 264,692
$ 272,954
Other real estate owned and repossessed assets
16,250
15,599
8,452
5,754
5,354
Total nonperforming assets
$ 266,072
$ 246,842
$ 244,404
$ 270,446
$ 278,308
Government guaranteed portion of nonaccrual loans and
leases covered by the SBA, FHA, VA or USDA
$ 45,401
$ 94,046
$ 84,339
$ 89,906
$ 81,632
Loans and leases 90+ days past due, still accruing
$ 42,598
$ 5,208
$ 8,832
$ 13,126
$ 11,757
(1) At September 30, 2025, NPL does not include nonperforming loans held for sale of $0.3 million.
Table 8
Allowance for Credit Losses
(Unaudited)
Quarter Ended
(Dollars in thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
ALLOWANCE FOR CREDIT LOSSES:
Balance, beginning of period
$ 474,651
$ 457,791
$ 460,793
$ 460,859
$ 470,022
Charge-offs:
Commercial and industrial
(22,324)
(18,147)
(21,284)
(15,116)
(21,620)
Commercial real estate
(391)
(3,740)
(1,382)
(167)
(222)
Consumer
(3,653)
(3,438)
(3,062)
(2,679)
(2,681)
Total loans charged-off
(26,368)
(25,325)
(25,728)
(17,962)
(24,523)
Recoveries:
Commercial and industrial
1,812
3,191
1,822
2,613
1,647
Commercial real estate
129
110
83
549
65
Consumer
826
809
821
734
648
Total recoveries
2,767
4,110
2,726
3,896
2,360
Net charge-offs
(23,601)
(21,215)
(23,002)
(14,066)
(22,163)
Initial allowance on loans purchased with credit deterioration
15,149
8,075
—
—
—
Provision:
Loans and leases acquired during the quarter
5,519
4,152
—
—
—
Provision for credit losses related to loans and leases
24,481
25,848
20,000
14,000
13,000
Total provision for loans and leases
30,000
30,000
20,000
14,000
13,000
Balance, end of period
$ 496,199
$ 474,651
$ 457,791
$ 460,793
$ 460,859
Average loans and leases, net of unearned income, for period
$ 36,623,037
$ 34,762,808
$ 33,944,416
$ 33,461,931
$ 33,279,819
Ratio: Net charge-offs to average loans and leases (2)
0.26 %
0.24 %
0.27 %
0.17 %
0.26 %
RESERVE FOR UNFUNDED COMMITMENTS (1)
Balance, beginning of period
$ 9,551
$ 8,551
$ 8,551
$ 7,551
$ 8,551
Provision (reversal) for credit losses for unfunded commitments
2,000
1,000
—
1,000
(1,000)
Balance, end of period
$ 11,551
$ 9,551
$ 8,551
$ 8,551
$ 7,551
(1) The Reserve for Unfunded Commitments is classified in other liabilities on the consolidated balance sheets.
(2) Annualized.
Table 9
Loan and Lease Portfolio by Grades
(Unaudited)
September 30, 2025
(In thousands)
Pass
Special
Mention
Substandard
Doubtful
Impaired
Purchased
Credit
Deteriorated
(Loss)
Total
LOAN AND LEASE PORTFOLIO:
Commercial and industrial
Non-real estate
$ 8,733,898
$ 154,131
$ 296,848
$ 8,183
$ 31,373
$ 15,257
$ 9,239,690
Owner occupied
5,217,614
15,251
53,587
—
4,641
473
5,291,566
Total commercial and industrial
13,951,512
169,382
350,435
8,183
36,014
15,730
14,531,256
Commercial real estate
Construction, acquisition and development
3,307,750
27,265
3,332
—
66
—
3,338,413
Income producing
6,802,210
98,974
169,090
—
862
775
7,071,911
Total commercial real estate
10,109,960
126,239
172,422
—
928
775
10,410,324
Consumer
Residential mortgages
11,486,319
9,167
105,076
—
2,836
1,344
11,604,742
Other consumer
254,917
—
597
—
—
—
255,514
Total consumer
11,741,236
9,167
105,673
—
2,836
1,344
11,860,256
Total loans and leases, net of unearned income
$ 35,802,708
$ 304,788
$ 628,530
$ 8,183
$ 39,778
$ 17,849
$ 36,801,836
June 30, 2025
(In thousands)
Pass
Special
Mention
Substandard
Doubtful
Impaired
Purchased
Credit
Deteriorated
(Loss)
Total
LOAN AND LEASE PORTFOLIO:
Commercial and industrial
Non-real estate
$ 8,516,718
$ 157,279
$ 344,254
$ 8,369
$ 19,112
$ 3,362
$ 9,049,094
Owner occupied
4,719,527
7,886
28,021
—
6,974
—
4,762,408
Total commercial and industrial
13,236,245
165,165
372,275
8,369
26,086
3,362
13,811,502
Commercial real estate
Construction, acquisition and development
3,452,247
1,634
4,400
—
5,843
—
3,464,124
Income producing
6,776,961
53,088
188,979
—
2,218
4,293
7,025,539
Total commercial real estate
10,229,208
54,722
193,379
—
8,061
4,293
10,489,663
Consumer
Residential mortgages
10,847,867
9,008
89,257
—
4,075
1,411
10,951,618
Other consumer
211,722
—
676
—
—
—
212,398
Total consumer
11,059,589
9,008
89,933
—
4,075
1,411
11,164,016
Total loans and leases, net of unearned income
$ 34,525,042
$ 228,895
$ 655,587
$ 8,369
$ 38,222
$ 9,066
$ 35,465,181
Table 10
Geographical Loan and Lease Information
(Unaudited)
September 30, 2025
(Dollars in thousands)
Alabama
Arkansas
Florida
Georgia
Louisiana
Mississippi
Missouri
Tennessee
Texas
Other
Total
LOAN AND LEASE PORTFOLIO:
Commercial and industrial
Non-real estate
$ 462,300
$ 175,539
$ 550,774
$ 478,906
$ 371,130
$ 582,184
$ 73,942
$ 311,110
$ 3,815,423
$ 2,418,382
$ 9,239,690
Owner occupied
321,662
257,437
332,609
456,553
296,228
589,168
99,740
161,689
2,229,387
547,093
5,291,566
Total commercial and industrial
783,962
432,976
883,383
935,459
667,358
1,171,352
173,682
472,799
6,044,810
2,965,475
14,531,256
Commercial real estate
Construction, acquisition and development
212,199
74,828
161,397
343,712
63,750
173,564
40,826
145,668
1,689,811
432,658
3,338,413
Income producing
450,073
266,511
678,157
992,713
231,125
406,276
222,229
341,344
2,566,690
916,793
7,071,911
Total commercial real estate
662,272
341,339
839,554
1,336,425
294,875
579,840
263,055
487,012
4,256,501
1,349,451
10,410,324
Consumer
Residential mortgages
1,357,455
457,332
733,156
535,352
504,138
1,270,904
230,107
906,977
5,345,855
263,466
11,604,742
Other consumer
28,584
18,555
5,723
8,981
10,225
82,164
1,400
16,397
77,447
6,038
255,514
Total consumer
1,386,039
475,887
738,879
544,333
514,363
1,353,068
231,507
923,374
5,423,302
269,504
11,860,256
Total loans and leases, net of unearned income
$2,832,273
$ 1,250,202
$ 2,461,816
$ 2,816,217
$ 1,476,596
$ 3,104,260
$ 668,244
$ 1,883,185
$ 15,724,613
$ 4,584,430
$36,801,836
Loan (decline) growth, excluding loans acquired during the quarter ($)
$ (8,230)
$ 36,115
$ (56,732)
$ 23,615
$ 11,494
$ 24,542
$ 2,636
$ 2,111
$ 336,407
$ (43,521)
$ 328,437
Loan (decline) growth, excluding loans acquired during the quarter (%) (annualized)
(1.15) %
11.80 %
(8.94) %
3.35 %
3.11 %
3.16 %
1.57 %
0.45 %
9.27 %
(3.75) %
3.67 %
June 30, 2025
(Dollars in thousands)
Alabama
Arkansas
Florida
Georgia
Louisiana
Mississippi
Missouri
Tennessee
Texas
Other
Total
LOAN AND LEASE PORTFOLIO:
Commercial and industrial
Non-real estate
$ 461,841
$ 150,416
$ 578,930
$ 463,910
$ 380,995
$ 566,433
$ 73,659
$ 335,082
$ 3,560,172
$ 2,477,656
$ 9,049,094
Owner occupied
327,424
247,534
306,486
412,620
288,772
591,957
99,690
157,107
1,861,471
469,347
4,762,408
Total commercial and industrial
789,265
397,950
885,416
876,530
669,767
1,158,390
173,349
492,189
5,421,643
2,947,003
13,811,502
Commercial real estate
Construction, acquisition and development
223,889
67,466
234,381
359,066
60,759
167,989
39,054
179,527
1,671,287
460,706
3,464,124
Income producing
475,388
278,193
673,011
1,021,286
229,432
415,358
220,172
327,886
2,459,308
925,505
7,025,539
Total commercial real estate
699,277
345,659
907,392
1,380,352
290,191
583,347
259,226
507,413
4,130,595
1,386,211
10,489,663
Consumer
Residential mortgages
1,324,421
451,893
720,256
526,537
494,173
1,253,916
231,680
864,729
4,816,298
267,715
10,951,618
Other consumer
27,540
18,585
5,066
9,182
10,739
84,064
1,353
16,712
33,853
5,304
212,398
Total consumer
1,351,961
470,478
725,322
535,719
504,912
1,337,980
233,033
881,441
4,850,151
273,019
11,164,016
Total loans and leases, net of unearned income
$ 2,840,503
$ 1,214,087
$ 2,518,130
$ 2,792,601
$ 1,464,870
$ 3,079,717
$ 665,608
$ 1,881,043
$ 14,402,389
$ 4,606,233
$ 35,465,181
Table 11
Noninterest Revenue and Expense
(Unaudited)
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
NONINTEREST REVENUE:
Trust and asset management income
$ 11,948
$ 13,227
$ 11,823
$ 12,485
$ 12,055
$ 36,998
$ 36,023
Investment advisory fees
9,314
8,970
8,454
8,502
8,641
26,738
25,157
Brokerage and annuity fees
3,253
3,101
3,002
2,986
3,414
9,356
9,769
Deposit service charges
19,047
18,061
17,736
18,694
18,814
54,844
54,803
Credit card, debit card and merchant fees
13,484
12,972
11,989
12,664
12,649
38,445
37,581
Mortgage banking excl. MSR and MSR hedge market value adjustment
9,208
10,734
9,743
6,293
8,171
29,685
27,162
MSR and MSR hedge market value adjustment
(4,739)
(2,023)
(3,105)
(2,739)
(7,038)
(9,867)
(13,413)
Security gains (losses), net
4,311
—
(9)
(3)
(2,947)
4,302
(2,960)
Bank-owned life insurance
5,093
6,812
5,202
5,046
4,353
17,107
12,670
Other miscellaneous income
22,559
26,327
20,552
22,237
27,789
69,438
83,553
Total noninterest revenue
$ 93,478
$ 98,181
$ 85,387
$ 86,165
$ 85,901
$ 277,046
$ 270,345
NONINTEREST EXPENSE:
Salaries and employee benefits
$ 173,485
$ 157,340
$ 152,972
$ 152,381
$ 152,237
$ 483,797
$ 456,926
Occupancy and equipment
31,892
30,039
28,477
27,275
28,894
90,408
86,901
Data processing and software
36,120
30,701
27,132
33,226
29,164
93,953
88,658
Deposit insurance assessments
10,037
8,571
8,643
8,284
7,481
27,251
31,637
Amortization of intangibles
7,539
4,046
3,668
3,904
3,933
15,253
11,998
Merger expense
19,789
2,179
315
—
—
22,283
—
Advertising and public relations
6,939
7,304
4,157
5,870
5,481
18,400
16,241
Foreclosed property expense
1,294
757
864
621
486
2,915
1,269
Telecommunications
1,520
1,330
1,512
1,359
1,513
4,362
4,498
Travel and entertainment
3,004
2,829
2,436
2,618
2,612
8,271
7,397
Professional, consulting and outsourcing
3,025
4,043
4,733
4,540
4,115
11,801
11,584
Legal
4,463
8,111
3,559
4,176
3,664
16,133
8,104
Postage and shipping
2,026
1,797
1,773
1,624
1,677
5,597
5,504
Other miscellaneous expense
19,113
13,816
19,108
20,308
18,181
52,034
48,626
Total noninterest expense
$ 320,246
$ 272,863
$ 259,349
$ 266,186
$ 259,438
$ 852,458
$ 779,343
Table 12
Average Balance and Yields
(Unaudited)
Quarter Ended
September 30, 2025
June 30, 2025
September 30, 2024
(Dollars in thousands)
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Interest-earning assets:
Loans and leases, excluding accretion
$ 36,623,037
$ 583,537
6.32 %
$ 34,762,808
$ 547,514
6.32 %
$ 33,279,819
$ 553,394
6.62 %
Accretion income on acquired loans
5,519
0.06
2,645
0.03
2,992
0.04
Loans held for sale
167,634
1,758
4.16
146,191
1,736
4.76
134,313
1,630
4.83
Investment securities
Taxable
9,644,752
86,144
3.54
8,736,627
72,355
3.32
7,834,596
59,732
3.03
Tax-exempt
526,501
7,534
5.68
77,836
803
4.14
81,040
808
3.97
Total investment securities
10,171,253
93,678
3.65
8,814,463
73,158
3.33
7,915,636
60,540
3.04
Other investments
1,845,618
22,219
4.78
1,017,815
11,183
4.41
2,210,277
29,851
5.37
Total interest-earning assets
48,807,542
706,711
5.74 %
44,741,277
636,236
5.70 %
43,540,045
648,407
5.92 %
Other assets
6,026,491
5,082,940
4,733,851
Allowance for credit losses
481,059
467,521
469,919
Total assets
$ 54,352,974
$ 49,356,696
$ 47,803,977
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
Interest bearing demand and money market
$ 20,264,338
$ 136,105
2.66 %
$ 18,799,895
$ 125,874
2.69 %
$ 18,043,686
$ 142,179
3.13 %
Savings deposits
3,143,880
5,378
0.68
2,646,190
3,747
0.57
2,584,761
3,695
0.57
Time deposits
11,410,274
112,720
3.92
9,956,973
98,721
3.98
8,389,472
94,944
4.50
Total interest-bearing deposits
34,818,492
254,203
2.90
31,403,058
228,342
2.92
29,017,919
240,818
3.30
Fed funds purchased, securities sold under
agreement to repurchase and other
72,454
818
4.48
265,092
2,939
4.45
44,582
572
5.10
Short-term FHLB borrowings
1,073,924
11,807
4.36
1,173,022
12,594
4.31
11
—
—
Short-term BTFP borrowings
—
—
—
—
—
—
3,500,000
41,992
4.77
Subordinated and long-term borrowings
1,429,577
14,088
3.91
1,338,059
13,584
4.07
265,790
2,873
4.30
Total interest-bearing liabilities
37,394,447
280,916
2.98 %
34,179,231
257,459
3.02 %
32,828,302
286,255
3.47 %
Noninterest-bearing liabilities:
Demand deposits
10,040,670
8,494,542
8,616,534
Other liabilities
935,740
855,842
938,315
Total liabilities
48,370,857
43,529,615
42,383,151
Shareholders' equity
5,982,117
5,827,081
5,420,826
Total liabilities and shareholders' equity
$ 54,352,974
$ 49,356,696
$ 47,803,977
Net interest income/net interest spread
425,795
2.76 %
378,777
2.68 %
362,152
2.45 %
Net yield on earning assets/net interest margin
3.46 %
3.40 %
3.31 %
Taxable equivalent adjustment:
Loans and investment securities
(2,068)
(637)
(694)
Net interest revenue
$ 423,727
$ 378,140
$ 361,458
Table 12
Average Balance and Yields Continued
Year-To-Date
September 30, 2025
September 30, 2024
(Dollars in thousands)
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Interest-earning assets:
Loans and leases, excluding accretion
$ 35,119,899
$ 1,659,002
6.32 %
$ 32,988,706
$ 1,616,450
6.54 %
Accretion income on acquired loans
10,726
0.04
9,489
0.04
Loans held for sale
143,221
4,943
4.61
107,109
4,467
5.57
Investment securities
Taxable
8,543,442
211,731
3.31
7,991,692
185,989
3.11
Tax-exempt
229,697
9,133
5.32
80,699
2,485
4.11
Total investment securities
8,773,139
220,864
3.37
8,072,391
188,474
3.12
Other investments
1,381,618
47,299
4.58
2,703,228
110,130
5.44
Total interest-earning assets
45,417,877
1,942,834
5.72 %
43,871,434
1,929,010
5.87 %
Other assets
5,361,623
4,813,124
Allowance for credit losses
471,362
472,972
Total assets
$ 50,308,138
$ 48,211,586
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
Interest bearing demand and money market
$ 19,500,598
390,810
2.68 %
$ 18,703,458
$ 437,861
3.13 %
Savings deposits
2,801,111
12,769
0.61
2,644,193
11,238
0.57
Time deposits
10,453,707
312,341
3.99
7,888,094
264,786
4.48
Total interest-bearing deposits
32,755,416
715,920
2.92
29,235,745
713,885
3.26
Fed funds purchased, securities sold under
agreement to repurchase and other
146,759
4,889
4.45
106,357
3,832
4.81
Short-term FHLB borrowings
762,238
24,710
4.33
4
—
—
Short-term BTFP borrowings
—
—
—
3,500,000
125,632
4.79
Subordinated and long-term borrowings
970,319
28,961
3.99
367,826
12,003
4.36
Total interest-bearing liabilities
34,634,732
774,480
2.99 %
33,209,932
855,352
3.44 %
Noninterest-bearing liabilities:
Demand deposits
8,964,440
8,814,668
Other liabilities
887,492
912,407
Total liabilities
44,486,664
42,937,007
Shareholders' equity
5,821,474
5,274,579
Total liabilities and shareholders' equity
$ 50,308,138
$ 48,211,586
Net interest income/net interest spread
1,168,354
2.73 %
1,073,658
2.43 %
Net yield on earning assets/net interest margin
3.44 %
3.27 %
Taxable equivalent adjustment:
Loans and investment securities
(3,335)
(1,974)
Net interest revenue
$ 1,165,019
$ 1,071,684
Table 13
Selected Additional Data
(Unaudited)
Quarter Ended
(Dollars in thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
MORTGAGE SERVICING RIGHTS ("MSR"):
Fair value, beginning of period
$ 111,624
$ 110,969
$ 114,594
$ 104,891
$ 113,595
Originations of servicing assets
3,844
3,732
2,796
4,227
3,361
Changes in fair value:
Due to changes in valuation inputs or assumptions(1)
(1,254)
(2,468)
(4,447)
9,193
(8,232)
Other changes in fair value(2)
(3,719)
(609)
(1,974)
(3,717)
(3,833)
Fair value, end of period
$ 110,495
$ 111,624
$ 110,969
$ 114,594
$ 104,891
MORTGAGE BANKING REVENUE:
Origination
$ 2,753
$ 4,362
$ 3,402
$ 332
$ 2,145
Servicing
6,455
6,372
6,341
5,961
6,026
Total mortgage banking revenue excluding MSR
9,208
10,734
9,743
6,293
8,171
Due to changes in valuation inputs or assumptions(1)
(1,254)
(2,468)
(4,447)
9,193
(8,232)
Other changes in fair value(2)
(3,719)
(609)
(1,974)
(3,717)
(3,833)
Market value adjustment on MSR Hedge
234
1,054
3,316
(8,215)
5,027
Total mortgage banking revenue
$ 4,469
$ 8,711
$ 6,638
$ 3,554
$ 1,133
Mortgage loans serviced
$ 8,346,802
$ 8,216,970
$ 8,111,379
$ 8,043,306
$ 7,927,028
MSR/mortgage loans serviced
1.32 %
1.36 %
1.37 %
1.42 %
1.32 %
(1) Primarily reflects changes in prepayment speeds and discount rate assumptions which are updated based on market interest rates.
(2) Primarily reflects changes due to realized cash flows.
Quarter Ended
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
AVAILABLE FOR SALE SECURITIES, at fair value
Obligations of U.S. government agencies
$ 254,678
$ 266,905
$ 274,285
$ 281,231
$ 300,730
Mortgage-backed securities issued or guaranteed by U.S. agencies ("MBS"):
Residential pass-through:
Guaranteed by GNMA
63,756
64,464
66,149
66,581
71,001
Issued by FNMA and FHLMC
4,863,136
4,166,316
4,024,678
3,965,556
4,163,760
Other residential mortgage-back securities
2,742,699
2,389,062
1,564,928
934,721
1,135,004
Commercial mortgage-backed securities
1,466,878
1,455,638
1,486,525
1,549,641
1,664,288
Total MBS
9,136,469
8,075,480
7,142,280
6,516,499
7,034,053
Obligations of states and political subdivisions
125,478
131,335
129,822
132,069
137,996
Other domestic debt securities
29,703
45,999
48,422
47,402
51,599
Foreign debt securities
70,061
317,681
317,350
316,787
317,307
Total available for sale securities
$ 9,616,389
$ 8,837,400
$ 7,912,159
$ 7,293,988
$ 7,841,685
Table 14
Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions
(Unaudited)
Management evaluates the Company's capital position and adjusted performance by utilizing certain financial measures not calculated in accordance with GAAP, including adjusted net income, adjusted net income available to common shareholders, pre-tax pre-provision net revenue, adjusted pre-tax pre-provision net revenue, total adjusted noninterest revenue, total adjusted noninterest expense, tangible common shareholders' equity to tangible assets, total shareholders' equity (excluding AOCI), common shareholders' equity (excluding AOCI), tangible common shareholders' equity to tangible assets (excluding AOCI), return on average tangible common equity, adjusted return on average tangible common equity, adjusted return on average assets, adjusted return on average common shareholders' equity, adjusted return on average common shareholders' equity, pre-tax pre-provision net revenue to total average assets, adjusted pre-tax pre-provision net revenue to total average assets, adjusted earnings per common share, tangible book value per common share, tangible book value per common share, excluding AOCI, efficiency ratio (tax equivalent), adjusted efficiency ratio (tax equivalent), dividend payout ratio, and adjusted dividend payout ratio. The Company has included these non-GAAP financial measures in this release for the applicable periods presented. Management believes that the presentation of these non-GAAP financial measures: (i) provides important supplemental information that contributes to a proper understanding of the Company's capital position and adjusted performance, (ii) enables a more complete understanding of factors and trends affecting the Company's business and (iii) allows investors to evaluate the Company's performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the tables below. These non-GAAP financial measures should not be considered as substitutes for GAAP financial measures, and the Company strongly encourages investors to review the GAAP financial measures included in this news release and not to place undue reliance upon any single financial measure. In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this news release with other companies' non-GAAP financial measures having the same or similar names.
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Adjusted Net Income Available to Common Shareholders
Net income
$ 129,849
$ 134,645
$ 133,222
$ 132,715
$ 136,439
$ 397,716
$ 390,889
Plus: Merger expense
19,789
2,179
315
—
—
22,283
—
Incremental merger related expense
8,226
616
55
—
—
8,897
—
Initial provision for acquired loans
5,519
4,182
—
—
—
9,701
—
Gain on extinguishment of debt
—
—
—
—
—
—
(1,674)
Restructuring and other nonroutine expenses
(950)
(300)
351
(505)
(920)
(899)
6,006
Less: Security gains (losses), net
4,311
—
(9)
(3)
(2,947)
4,302
(2,960)
Loss on fair value hedge termination
(4,290)
—
—
—
—
(4,290)
—
Gain on sale of businesses
—
—
—
—
—
—
14,980
Nonroutine losses, net
(51)
—
—
—
—
(51)
—
Tax effect of the adjustments
7,286
1,483
172
(118)
476
8,940
(1,807)
Adjusted net income
155,177
139,839
133,780
132,331
137,990
428,797
385,008
Less: Preferred dividends
2,372
4,744
2,372
2,372
2,372
9,488
7,116
Plus: Special preferred dividends
—
2,372
—
—
—
2,372
—
Adjusted net income available to common shareholders
$ 152,805
$ 137,467
$ 131,408
$ 129,959
$ 135,618
$ 421,681
$ 377,892
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Pre-Tax Pre-Provision Net Revenue
Net income
$ 129,849
$ 134,645
$ 133,222
$ 132,715
$ 136,439
$ 397,716
$ 390,889
Plus: Provision for credit losses
32,000
31,000
20,000
15,000
12,000
83,000
56,000
Income tax expense
35,110
37,813
35,968
36,795
39,482
108,891
115,797
Pre-tax pre-provision net revenue
$ 196,959
$ 203,458
$ 189,190
$ 184,510
$ 187,921
$ 589,607
$ 562,686
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Adjusted Pre-Tax Pre-Provision Net Revenue
Net income
$ 129,849
$ 134,645
$ 133,222
$ 132,715
$ 136,439
$ 397,716
$ 390,889
Plus: Provision for credit losses
32,000
31,000
20,000
15,000
12,000
83,000
56,000
Merger expense
19,789
2,179
315
—
—
22,283
—
Incremental merger related expense
8,226
616
55
—
—
8,897
—
Gain on extinguishment of debt
—
—
—
—
—
—
(1,674)
Restructuring and other nonroutine expenses
(950)
(300)
351
(505)
(920)
(899)
6,006
Income tax expense
35,110
37,813
35,968
36,795
39,482
108,891
115,797
Less: Security gains (losses), net
4,311
—
(9)
(3)
(2,947)
4,302
(2,960)
Loss on fair value hedge termination
(4,290)
—
—
—
—
(4,290)
—
Gain on sale of businesses
—
—
—
—
—
—
14,980
Nonroutine losses, net
(51)
—
—
—
—
(51)
—
Adjusted pre-tax pre-provision net revenue
$ 224,054
$ 205,953
$ 189,920
$ 184,008
$ 189,948
$ 619,927
$ 554,998
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Total Adjusted Revenue
Net interest revenue
$ 423,727
$ 378,140
$ 363,152
$ 364,531
$ 361,458
$ 1,165,019
$ 1,071,684
Total Adjusted Noninterest Revenue
Total noninterest revenue
$ 93,478
$ 98,181
$ 85,387
$ 86,165
$ 85,901
$ 277,046
$ 270,345
Less: Security gains (losses), net
4,311
—
(9)
(3)
(2,947)
4,302
(2,960)
Loss on fair value hedge termination
(4,290)
—
—
—
—
(4,290)
—
Gain on sale of businesses
—
—
—
—
—
—
14,980
Nonroutine losses, net
(51)
—
—
—
—
(51)
—
Total adjusted noninterest revenue
$ 93,508
$ 98,181
$ 85,396
$ 86,168
$ 88,848
$ 277,085
$ 258,325
Total adjusted revenue
$ 517,235
$ 476,321
$ 448,548
$ 450,699
$ 450,306
$ 1,442,104
$ 1,330,009
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Total Adjusted Noninterest Expense
Total noninterest expense
$ 320,246
$ 272,863
$ 259,349
$ 266,186
$ 259,438
$ 852,458
$ 779,343
Less: Merger expense
19,789
2,179
315
—
—
22,283
—
Incremental merger related expense
8,226
616
55
—
—
8,897
—
Gain on extinguishment of debt
—
—
—
—
—
—
(1,674)
Restructuring and other nonroutine expenses
(950)
(300)
351
(505)
(920)
(899)
6,006
Total adjusted noninterest expense
$ 293,181
$ 270,368
$ 258,628
$ 266,691
$ 260,358
$ 822,177
$ 775,011
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
Total Tangible Assets, Excluding AOCI
Total assets
$ 53,282,352
$ 50,378,840
$ 47,743,294
$ 47,019,190
$ 49,204,933
$ 53,282,352
$ 49,204,933
Less: Goodwill
1,515,771
1,387,990
1,366,923
1,366,923
1,366,923
1,515,771
1,366,923
Other intangible assets, net
149,039
87,814
79,522
83,190
87,094
149,039
87,094
Total tangible assets
51,617,542
48,903,036
46,296,849
45,569,077
47,750,916
51,617,542
47,750,916
Less: AOCI
(493,782)
(576,157)
(621,203)
(694,495)
(590,342)
(493,782)
(590,342)
Total tangible assets, excluding AOCI
$ 52,111,324
$ 49,479,193
$ 46,918,052
$ 46,263,572
$ 48,341,258
$ 52,111,324
$ 48,341,258
Quarter Ended
Year-to-date
(In thousands)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
PERIOD END BALANCES:
Total Shareholders' Equity, Excluding AOCI
Total shareholders' equity
$6,083,096
$5,916,283
$5,718,541
$5,569,683
$5,572,863
$6,083,096
$5,572,863
Less: AOCI
(493,782)
(576,157)
(621,203)
(694,495)
(590,342)
(493,782)
(590,342)
Total shareholders' equity, excluding AOCI
$6,576,878
$6,492,440
$6,339,744
$6,264,178
$6,163,205
$6,576,878
$6,163,205
Common Shareholders' Equity, Excluding AOCI
Total shareholders' equity
$6,083,096
$5,916,283
$5,718,541
$5,569,683
$5,572,863
$6,083,096
$5,572,863
Less: preferred stock
166,993
166,993
166,993
166,993
166,993
166,993
166,993
Common shareholders' equity
5,916,103
5,749,290
5,551,548
5,402,690
5,405,870
5,916,103
5,405,870
Less: AOCI
(493,782)
(576,157)
(621,203)
(694,495)
(590,342)
(493,782)
(590,342)
Common shareholders' equity, excluding AOCI
$6,409,885
$6,325,447
$6,172,751
$6,097,185
$5,996,212
$6,409,885
$5,996,212
Total Tangible Common Shareholders' Equity, Excluding AOCI
Total shareholders' equity
$6,083,096
$5,916,283
$5,718,541
$5,569,683
$5,572,863
$6,083,096
$5,572,863
Less: Goodwill
1,515,771
1,387,990
1,366,923
1,366,923
1,366,923
1,515,771
1,366,923
Other intangible assets, net
149,039
87,814
79,522
83,190
87,094
149,039
87,094
Preferred stock
166,993
166,993
166,993
166,993
166,993
166,993
166,993
Total tangible common shareholders' equity
4,251,293
4,273,486
4,105,103
3,952,577
3,951,853
4,251,293
3,951,853
Less: AOCI
(493,782)
(576,157)
(621,203)
(694,495)
(590,342)
(493,782)
(590,342)
Total tangible common shareholders' equity, excluding AOCI
$4,745,075
$4,849,643
$4,726,306
$4,647,072
$4,542,195
$4,745,075
$4,542,195
Quarter Ended
Year-to-date
(Dollars in thousands, except per share data)
Sep 2025
Jun 2025
Mar 2025
Dec 2024
Sep 2024
Sep 2025
Sep 2024
AVERAGE BALANCES:
Total Tangible Common Shareholders' Equity
Total shareholders' equity
$5,982,117
$5,827,081
$5,651,592
$5,589,361
$5,420,826
$5,821,474
$5,274,579
Less: Goodwill
1,515,771
1,379,076
1,366,923
1,366,923
1,366,923
1,421,135
1,367,354
Other intangible assets, net
130,434
81,845
81,527
85,323
89,262
98,114
93,769
Preferred stock
166,993
166,993
166,993
166,993
166,993
166,993
166,993
Total tangible common shareholders' equity
$4,168,919
$4,199,167
$4,036,149
$3,970,122
$3,797,648
$4,135,232
$3,646,463
Total average assets
$54,352,974
$49,356,696
$47,135,431
$47,263,538
$47,803,977
$50,308,138
$48,211,586
Total shares of common stock outstanding
186,307,016
186,307,016
184,046,420
183,527,575
182,315,142
186,307,016
182,315,142
Average shares outstanding-diluted
189,053,254
187,642,873
186,121,979
186,038,243
185,496,110
187,616,202
185,443,201
Tangible common shareholders' equity to tangible assets (1)
8.24 %
8.74 %
8.87 %
8.67 %
8.28 %
8.24 %
8.28 %
Tangible common shareholders' equity, excluding AOCI, to tangible assets, excluding AOCI (2)
9.11
9.80
10.07
10.04
9.40
9.11
9.40
Return on average tangible common equity (3)
12.13
12.41
13.15
13.06
14.04
12.55
14.06
Adjusted return on average tangible common equity (4)
14.54
13.13
13.20
13.02
14.21
13.63
13.84
Adjusted return on average assets (5)
1.13
1.14
1.15
1.11
1.15
1.14
1.07
Adjusted return on average common shareholders' equity (6)
10.43
9.74
9.72
9.53
10.27
9.97
9.88
Pre-tax pre-provision net revenue to total average assets (7)
1.44
1.65
1.63
1.55
1.56
1.57
1.56
Adjusted pre-tax pre-provision net revenue to total average assets (8)
1.64
1.67
1.63
1.55
1.58
1.65
1.54
Tangible book value per common share (9)
$ 22.82
$ 22.94
$ 22.30
$ 21.54
$ 21.68
$ 22.82
$ 21.68
Tangible book value per common share, excluding AOCI (10)
25.47
26.03
25.68
25.32
24.91
25.47
24.91
Adjusted earnings per common share (11)
$ 0.81
$ 0.73
$ 0.71
$ 0.70
$ 0.73
$ 2.25
$ 2.04
Adjusted dividend payout ratio (12)
33.95 %
37.67 %
38.73 %
35.71 %
34.25 %
36.67 %
36.76 %
Definitions of Non-GAAP Measures:
(1)
Tangible common shareholders' equity to tangible assets is defined by the Company as total shareholders' equity less preferred stock, goodwill and other intangible assets, net, divided by the difference of total assets less goodwill and other intangible assets, net.
(2)
Tangible common shareholders' equity, excluding AOCI, to tangible assets, excluding AOCI, is defined by the Company as total shareholders' equity less preferred stock, goodwill, other intangible assets, net and accumulated other comprehensive loss, divided by the difference of total assets less goodwill, accumulated other comprehensive loss, and other intangible assets, net.
(3)
Return on average tangible common equity is defined by the Company as annualized net income available to common shareholders divided by average tangible common shareholders equity.
(4)
Adjusted return on average tangible common equity is defined by the Company as annualized net adjusted income available to common shareholders divided by average tangible common shareholders' equity.
(5)
Adjusted return on average assets is defined by the Company as annualized net adjusted income divided by total average assets.
(6)
Adjusted return on average common shareholders' equity is defined by the Company as annualized net adjusted income available to common shareholders divided by average common shareholders' equity.
(7)
Pre-tax pre-provision net revenue to total average assets is defined by the Company as annualized pre-tax pre-provision net revenue divided by total average assets.
(8)
Adjusted pre-tax pre-provision net revenue to total average assets is defined by the Company as annualized adjusted pre-tax pre-provision net revenue divided by total average assets adjusted for items included in the definition and calculation of adjusted income.
(9)
Tangible book value per common share is defined by the Company as tangible common shareholders' equity divided by total shares of common stock outstanding.
(10)
Tangible book value per common share, excluding AOCI is defined by the Company as tangible common shareholders' equity less accumulated other comprehensive loss divided by total shares of common stock outstanding.
(11)
Adjusted earnings per common share is defined by the Company as net adjusted income available to common shareholders divided by average common shares outstanding-diluted.
(12)
Adjusted dividend payout ratio is defined by the Company as common share dividends divided by net adjusted income available to common shareholders.
Efficiency Ratio-Fully Taxable Equivalent and Adjusted Efficiency Ratio-Fully Taxable Equivalent Definitions
The efficiency ratio and the adjusted efficiency ratio are supplemental financial measures utilized in management's internal evaluation of the Company's use of resources and are not defined under GAAP. The efficiency ratio is calculated by dividing total noninterest expense by total revenue, which includes net interest income plus noninterest income plus the tax equivalent adjustment. The adjusted efficiency ratio excludes income and expense items otherwise disclosed as non-routine from total noninterest expense.
SOURCE Cadence Bank
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
440k+
Newsrooms &
Influencers
9k+
Digital Media
Outlets
270k+
Journalists
Opted In
|
|
FAIR LAWN, N.J., Oct. 20, 2025 (GLOBE NEWSWIRE) -- Columbia Financial, Inc. (the “Company”) (NASDAQ: CLBK), the mid-tier holding company for Columbia Bank ("Columbia"), reported net income of $14.9 million, or $0.15 per basic and diluted share, for the quarter ended September 30, 2025, as compared to $6.2 million, or $0.06 per basic and diluted share, for the quarter ended September 30, 2024. Earnings for the quarter ended September 30, 2025 reflected higher net interest income due to both an increase in interest income and a decrease in interest expense, a decrease in provision for credit losses and higher non-interest income, partially offset by an increase in non-interest expense and higher income tax expense.
For the nine months ended September 30, 2025, the Company reported net income of $36.1 million, or $0.35 per basic and diluted share, as compared to $9.6 million, or $0.09 per basic and diluted share, for the nine months ended September 30, 2024. Earnings for the nine months ended September 30, 2025 reflected higher net interest income due to both an increase in interest income and a decrease in interest expense, a decrease in provision for credit losses and higher non-interest income, and a decrease in non-interest expense, partially offset by higher income tax expense.
Mr. Thomas J. Kemly, President and Chief Executive Officer commented: “Our quarterly earnings continue to increase in 2025 driven by net interest margin expansion, strong loan demand, a continued shift in loan mix and a reduction in funding costs. In September, we recommenced our share repurchase program which we believe will contribute to enhanced shareholder value. Our asset quality remains very strong and improved from the prior quarter with a decrease in non-performing assets. We continue to grow the Company's balance sheet towards commercially oriented segments in a very competitive environment, which speaks to the strength of our core customer relationships and the local economy."
Financial Highlights
Net interest margin for the quarter ended September 30, 2025 of 2.29% increased 10 basis points from the prior quarter and 45 basis points from the prior year quarter.Loan growth for the quarter ended September 30, 2025 was $97.1 million, resulting in an annualized growth rate of approximately 4.8%.In September 2025, the Board of Directors authorized a share repurchase program of 1,800,000 shares. Management commenced share repurchases during September 2025 totaling 183,864 shares.Non-performing assets to total assets at September 30, 2025 was 0.30%, a decrease of 0.07% from 0.37% at June 30, 2025.
Results of Operations for the Three Months Ended September 30, 2025 and September 30, 2024
Net income of $14.9 million was recorded for the quarter ended September 30, 2025, an increase of $8.7 million, as compared to net income of $6.2 million for the quarter ended September 30, 2024. The increase in net income was primarily attributable to a $12.1 million increase in net interest income, a $1.8 million decrease in provision for credit losses, and an $889,000 increase in non-interest income, partially offset by a $2.3 million increase in non-interest expense and a $3.8 million increase in income tax expense.
Net interest income was $57.4 million for the quarter ended September 30, 2025, an increase of $12.1 million, or 26.7%, from $45.3 million for the quarter ended September 30, 2024. The increase in net interest income was primarily attributable to a $4.5 million increase in interest income and a $7.6 million decrease in interest expense on deposits and borrowings. The increase in interest income was primarily due to an increase in the average balance of loans coupled with an increase in average yields on loans and securities. During the fourth quarter of 2024, the Company implemented a balance sheet repositioning transaction which resulted in an increase in the average yield on securities and a decrease in the cost of borrowings, which had a notable impact on net interest income for the quarter ended September 30, 2025. The 100 basis point decrease in market interest rates during the last four months of 2024, and to a lesser extent, the 25 basis point decrease in market interest rates in September 2025 contributed to lower interest rates paid on new and repricing deposits and borrowings during the quarter ended September 30, 2025. Prepayment penalties, which are included in interest income on loans, totaled $767,000 for the quarter ended September 30, 2025, compared to $171,000 for the quarter ended September 30, 2024.
The average yield on loans for the quarter ended September 30, 2025 increased 4 basis points to 5.04%, as compared to 5.00% for the quarter ended September 30, 2024. Interest income on loans increased due to an increase in both the average balance and yield on loans. The average yield on securities for the quarter ended September 30, 2025 increased 51 basis points to 3.41%, as compared to 2.90% for the quarter ended September 30, 2024. This was primarily a result of lower yielding securities being sold and replaced with higher yielding securities as part of the balance sheet repositioning transaction implemented in the fourth quarter of 2024. The average yield on other interest-earning assets for the quarter ended September 30, 2025 decreased 148 basis points to 5.24%, as compared to 6.72% for the quarter ended September 30, 2024, mainly due to a 190 basis point decrease in the dividend rate received on Federal Home Loan Bank stock.
Total interest expense was $63.0 million for the quarter ended September 30, 2025, a decrease of $7.6 million, or 10.7%, from $70.6 million for the quarter ended September 30, 2024. The decrease in interest expense was primarily attributable to a 30 basis point decrease in the average cost of interest-bearing deposits along with a 50 basis point decrease in the average cost of borrowings, coupled with a decrease in the average balance of borrowings, partially offset by an increase in the average balance of interest-bearing deposits. Interest expense on deposits decreased $2.6 million, or 5.0%, and interest expense on borrowings decreased $5.0 million, or 26.9%, for the quarter ended September 30, 2025 as compared to the quarter ended September 30, 2024.
The Company's net interest margin for the quarter ended September 30, 2025 increased 45 basis points to 2.29% when compared to 1.84%, for the quarter ended September 30, 2024, due to an increase in the average yield on interest-earning assets coupled with a decrease in the average cost of interest-bearing liabilities. The weighted average yield on interest-earning assets increased 11 basis points to 4.81% for the quarter ended September 30, 2025 as compared to 4.70% for the quarter ended September 30, 2024. The average cost of interest-bearing liabilities decreased 38 basis points to 3.14% for the quarter ended September 30, 2025 as compared to 3.52% for the quarter ended September 30, 2024.
The provision for credit losses for the quarter ended September 30, 2025 was $2.3 million, a decrease of $1.8 million, or 42.9%, from $4.1 million for the quarter ended September 30, 2024. The decrease in provision for credit losses was primarily attributable to a decrease in net charge-offs, which totaled $1.2 million for the quarter ended September 30, 2025, as compared to $2.7 million for the quarter ended September 30, 2024.
Non-interest income was $9.9 million for the quarter ended September 30, 2025, an increase of $889,000, or 9.9%, from $9.0 million for the quarter ended September 30, 2024. The increase was attributable to an increase of $342,000 in demand deposit account fees mainly related to commercial account treasury services, an increase of $619,000 in loan fees and service charges related to customer swap income, an increase in bank-owned life insurance of $464,000, and an increase in the change in fair value of equity securities of $741,000, partially offset by a decrease of $1.2 million in other non-interest income, mainly related to interest rate swaps.
Non-interest expense was $45.1 million for the quarter ended September 30, 2025, an increase of $2.3 million, or 5.3%, from $42.8 million for the quarter ended September 30, 2024. The increase was primarily attributable to an increase in compensation and employee benefits expense of $1.5 million, an increase in occupancy expense of $461,000, and an increase in data processing and software expenses of $332,000.
Income tax expense was $5.0 million for the quarter ended September 30, 2025, an increase of $3.8 million, as compared to income tax expense of $1.1 million for the quarter ended September 30, 2024, mainly due to higher pre-tax income. The Company's effective tax rate was 25.0% and 15.5% for the quarters ended September 30, 2025 and 2024, respectively. The effective tax rate for the 2024 period was primarily impacted by permanent income tax differences.
Results of Operations for the Nine Months Ended September 30, 2025 and September 30, 2024
Net income of $36.1 million was recorded for the nine months ended September 30, 2025, an increase of $26.5 million, or 276.9%, compared to net income of $9.6 million for the nine months ended September 30, 2024. The increase in net income was primarily attributable to a $29.9 million increase in net interest income, a $3.8 million decrease in provision for credit losses, a $2.9 million increase in non-interest income and a $902,000 decrease in non-interest expense, partially offset by a $11.0 million increase in income tax expense.
Net interest income was $161.4 million for the nine months ended September 30, 2025, an increase of $29.9 million, or 22.7%, from $131.6 million for the nine months ended September 30, 2024. The increase in net interest income was primarily attributable to an $11.3 million increase in interest income and a $18.6 million decrease in interest expense on deposits and borrowings. The increase in interest income was primarily due to an increase in the average balance of loans coupled with an increase in the average yields on loans and securities. During the fourth quarter of 2024, the Company implemented a balance sheet repositioning transaction which resulted in an increase in the average yield on securities and a decrease in the cost of borrowings, which had a notable impact on net interest income for the nine months ended September 30, 2025. The 100 basis point decrease in market interest rates during the last four months of 2024, and, to a lesser extent, the 25 basis point decrease in market interest rates in the September 2025, contributed to a decrease in interest rates paid on new and repricing deposits and borrowings during the nine months ended September 30, 2025. The decrease in interest expense on borrowings was also impacted by a decrease in the average balance of borrowings and the decrease in the cost of new borrowings. Prepayment penalties, which are included in interest income on loans, totaled $1.6 million for the nine months ended September 30, 2025, compared to $875,000 for the nine months ended September 30, 2024.
The average yield on loans for the nine months ended September 30, 2025 increased 5 basis points to 4.96%, as compared to 4.91% for the nine months ended September 30, 2024. Interest income on loans increased due to an increase in both the average balance and yield on loans. The average yield on securities for the nine months ended September 30, 2025 increased 65 basis points to 3.47%, as compared to 2.82% for the nine months ended September 30, 2024. This was a result of lower yielding securities sold as part of the balance sheet repositioning transaction implemented in the fourth quarter of 2024 being replaced with higher yielding securities purchased in 2024 and throughout the nine months ended September 30, 2025. The average yield on other interest-earning assets for the nine months ended September 30, 2025 decreased 96 basis points to 5.39%, as compared to 6.35% for the nine months ended September 30, 2024, due to lower dividends received on Federal Home Loan Bank stock.
Total interest expense was $187.7 million for the nine months ended September 30, 2025, a decrease of $18.6 million, or 9.0%, from $206.2 million for the nine months ended September 30, 2024. The decrease in interest expense was primarily attributable to a 16 basis point decrease in the average cost of interest-bearing deposits along with a 52 basis point decrease in the average cost of borrowings coupled with a decrease in the average balance of borrowings. Interest expense on deposits decreased $1.4 million, or 0.9%, and interest expense on borrowings decreased $17.2 million, or 30.8%, for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024.
The Company's net interest margin for the nine months ended September 30, 2025 increased 40 basis points to 2.20%, when compared to 1.80% for the nine months ended September 30, 2024. The increase in net interest margin was due to an increase in the average yield on interest-earning assets coupled with a decrease in the average cost of interest-bearing liabilities. The weighted average yield on interest-earning assets increased 14 basis points to 4.75% for the nine months ended September 30, 2025, as compared to 4.61% for the nine months ended September 30, 2024. The average cost of interest-bearing liabilities decreased 30 basis points to 3.17% for the nine months ended September 30, 2025, as compared to 3.47% for the nine months ended September 30, 2024.
The provision for credit losses for the nine months ended September 30, 2025 was $7.7 million, a decrease of $3.8 million, or 33.1%, from $11.6 million for the nine months ended September 30, 2024. The decrease in provision for credit losses was primarily attributable to a decrease in net charge-offs, which totaled $5.2 million for the nine months ended September 30, 2025 as compared to $8.2 million for the nine months ended September 30, 2024, and a decrease in quantitative loss rates based on the evaluation of current and projected economic conditions.
Non-interest income was $28.5 million for the nine months ended September 30, 2025, an increase of $2.9 million, or 11.3%, from $25.6 million for the nine months ended September 30, 2024. The increase was primarily attributable to an increase in gain on securities transactions of $1.6 million, an increase of $1.2 million in demand deposit account fees mainly related to commercial account treasury services, an increase of $1.1 million in loan fees and service charges related to customer swap income, an increase in the change in fair value of equity securities of $869,000, and a $281,000 gain on the sale of real estate owned, partially offset by a decrease of $3.2 million in other non-interest income, mainly related to interest rate swaps.
Non-interest expense was $133.8 million for the nine months ended September 30, 2025, a decrease of $902,000, or 0.7% from $134.7 million for the nine months ended September 30, 2024. The decrease was primarily attributable to a $3.0 million decrease in professional fees for legal, regulatory and compliance-related costs, a decrease in merger-related expenses of $737,000 and a decrease in other non-interest expense of $1.5 million, partially offset by an increase in compensation and employee benefits expense of $3.9 million and an increase in data processing and software expenses of $615,000. Professional fees for legal, regulatory and compliance-related costs decreased in the 2025 period. Increases in compensation and employee benefits expense and data processing and software expenses represent normal annual increases.
Income tax expense was $12.3 million for the nine months ended September 30, 2025, an increase of $11.0 million, as compared to income tax expense of $1.3 million for the nine months ended September 30, 2024, mainly due to higher pre-tax income. The Company's effective tax rate was 25.4% and 11.8% for the nine months ended September 30, 2025 and 2024, respectively. The effective tax rate for the 2024 period was impacted by permanent income tax differences.
Balance Sheet Summary
Total assets increased $380.3 million, or 3.6%, to $10.9 billion at September 30, 2025 as compared to $10.5 billion at December 31, 2024. The increase in total assets was primarily attributable to an increase in debt securities available for sale of $54.3 million, and an increase in loans receivable, net, of $349.9 million, partially offset by a decrease in cash and cash equivalents of $35.8 million.
Cash and cash equivalents decreased $35.8 million, or 12.4%, to $253.4 million at September 30, 2025 from $289.2 million at December 31, 2024. The decrease was primarily attributable to purchases of securities of $219.1 million, purchases of loans of $150.9 million and the origination of loans receivable, partially offset by proceeds from principal repayments on securities of $143.6 million, and repayments on loans receivable.
Debt securities available for sale increased $54.3 million, or 5.3%, to $1.1 billion at September 30, 2025 from $1.0 billion at December 31, 2024. The increase was attributable to purchases of securities of $185.7 million, consisting primarily of U.S. government obligations and mortgage-backed securities, and a decrease in the gross unrealized loss on securities of $31.7 million, partially offset by maturities on securities of $38.5 million, repayments on securities of $115.4 million, and the sale of securities of $15.7 million.
Loans receivable, net, increased $349.9 million, or 4.5%, to $8.2 billion at September 30, 2025 from $7.9 billion at December 31, 2024. Multifamily loans, commercial real estate loans and commercial business loans increased $151.5 million, $192.4 million, and $149.5 million, respectively, partially offset by decreases in one-to-four family real estate loans, construction loans and home equity loans and advances of $127.8 million, $8.3 million, and $2.0 million, respectively. The increase in commercial business loans was primarily due to the purchase of $130.9 million in equipment finance loans from a third party in May 2025, at a $3.2 million discount, which included $5.1 million of purchased credit deteriorated loans ("PCD"). The principal balance of the PCD loans purchased was charged-off by $3.2 million. The allowance for credit losses for loans increased $5.7 million to $65.7 million at September 30, 2025 from $60.0 million at December 31, 2024, primarily due to an increase in the outstanding balance of loans.
Total liabilities increased $319.8 million, or 3.4%, to $9.7 billion at September 30, 2025 from $9.4 billion at December 31, 2024. The increase was primarily attributable to an increase in total deposits of $144.2 million, or 1.8%, and an increase in borrowings of $182.9 million, or 16.9%, partially offset by a decrease in other liabilities of $6.2 million. The increase in total deposits consisted of increases in non-interest-bearing demand deposits, money market accounts and certificates of deposit of $52.7 million, $154.8 million, and $115.9 million, respectively, partially offset by decreases in interest-bearing demand deposits and savings and club accounts of $165.6 million and $13.6 million, respectively. The $182.9 million increase in borrowings was driven by a net increase in short-term borrowings of $107.0 million, coupled with new long-term borrowings of $155.3 million, partially offset by repayments of $79.4 million in maturing long-term borrowings. A portion of the proceeds from borrowings were utilized to fund the purchase of $130.9 million in equipment finance loans from a third party in May 2025.
Total stockholders’ equity increased $60.6 million, or 5.6%, with a balance of $1.1 billion at both September 30, 2025 and December 31, 2024. The increase in total stockholders' equity was primarily attributable to net income of $36.1 million, and an increase of $21.5 million in other comprehensive income, which includes changes in unrealized losses on debt securities available for sale and unrealized gains on swap contracts, net of taxes, included in other comprehensive income. This increase was partially offset by the repurchase of 183,864 shares of common stock at a cost of approximately $2.8 million, or $15.43 per share, under our recently announced seventh stock repurchase program.
Asset Quality
The Company's non-performing loans at September 30, 2025 totaled $32.5 million, or 0.40% of total gross loans, as compared to $21.7 million, or 0.28% of total gross loans, at December 31, 2024. The $10.8 million increase in non-performing loans was primarily attributable to a $5.9 million construction loan designated as non-performing during the 2025 period, an increase in non-performing one-to-four family real estate loans of $1.1 million, and an increase in non-performing commercial real estate loans of $2.7 million. The $5.9 million non-performing construction loan was made to finance the construction of a mixed use five-story building with both commercial space and apartments. The increase in non-performing one-to-four family real estate loans was due to an increase in the number of loans from 32 non-performing loans at December 31, 2024 to 38 non-performing loans at September 30, 2025. The increase in non-performing commercial real estate loans was due to an increase in the number of loans from four non-performing loans at December 31, 2024 to eight non-performing loans at September 30, 2025. Non-performing assets as a percentage of total assets totaled 0.30% at September 30, 2025, as compared to 0.22% at December 31, 2024.
For the quarter ended September 30, 2025, net charge-offs totaled approximately $1.2 million, as compared to $2.7 million for the quarter ended September 30, 2024. For the nine months ended September 30, 2025, net charge-offs totaled $5.2 million as compared to $8.2 million for the nine months ended September 30, 2024. Charge-offs for the nine months ended September 30, 2025 included $3.2 million in charge-offs related to PCD loans included in the equipment finance loan purchase noted above.
The Company's allowance for credit losses on loans was $65.7 million, or 0.80% of total gross loans, at September 30, 2025, compared to $60.0 million, or 0.76% of total gross loans, at December 31, 2024. The increase in the allowance for credit losses for loans was primarily due to an increase in the outstanding balance of loans.
About Columbia Financial, Inc.
The consolidated financial results include the accounts of Columbia Financial, Inc., its wholly-owned subsidiary Columbia Bank (the "Bank") and the Bank's wholly-owned subsidiaries. Columbia Financial, Inc. is a Delaware corporation organized as Columbia Bank's mid-tier stock holding company. Columbia Financial, Inc. is a majority-owned subsidiary of Columbia Bank, MHC. Columbia Bank is a federally chartered savings bank headquartered in Fair Lawn, New Jersey that operates 69 full-service banking offices and offers traditional financial services to consumers and businesses in its market area.
Forward Looking Statements
Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “would,” “expects,” “projects,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, adverse conditions in the capital and debt markets and the impact of such conditions on the Company’s business activities; changes in interest rates, higher inflation and their impact on national and local economic conditions; changes in monetary and fiscal policies of the U.S. Treasury, the Board of Governors of the Federal Reserve System and other governmental entities; the impact of tariffs, sanctions and other trade policies of the United States and its global trading counterparts; the impact of changing political conditions or federal government shutdowns; the impact of legal, judicial and regulatory proceedings or investigations, competitive pressures from other financial institutions; the effects of general economic conditions on a national basis or in the local markets in which the Company operates, including changes that adversely affect a borrowers’ ability to service and repay the Company’s loans; the effect of acts of terrorism, war or pandemics, including on our credit quality and business operations, as well as its impact on general economic and financial market conditions; changes in the value of securities in the Company’s portfolio; changes in loan default and charge-off rates; fluctuations in real estate values; the adequacy of loan loss reserves; decreases in deposit levels necessitating increased borrowing to fund loans and securities; legislative changes and changes in government regulation; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in the Company’s consolidated financial statements will become impaired; cyber-attacks, computer viruses and other technological risks that may breach the security of our systems and allow unauthorized access to confidential information; the inability of third party service providers to perform; demand for loans in the Company’s market area; the Company’s ability to attract and maintain deposits and effectively manage liquidity; risks related to the implementation of acquisitions, dispositions, and restructurings; the successful implementation of our December 2024 balance sheet repositioning transaction; the risk that the Company may not be successful in the implementation of its business strategy, or its integration of acquired financial institutions and businesses, and changes in assumptions used in making such forward-looking statements which are subject to numerous risks and uncertainties, including but not limited to, those set forth in Item 1A of the Company's Annual Report on Form 10-K and those set forth in the Company's Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, all as filed with the Securities and Exchange Commission (the “SEC”), which are available at the SEC’s website, www.sec.gov. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, the Company's actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The Company disclaims any obligation to publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes, except as required by law.
Non-GAAP Financial Measures
Reported amounts are presented in accordance with U.S. generally accepted accounting principles ("GAAP"). This press release also contains certain supplemental non-GAAP information that the Company’s management uses in its analysis of the Company’s financial results. Specifically, the Company provides measures based on what it believes are its operating earnings on a consistent basis and excludes material non-routine operating items which affect the GAAP reporting of results of operations. The Company’s management believes that providing this information to analysts and investors allows them to better understand and evaluate the Company’s core financial results for the periods presented. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.
The Company also provides measurements and ratios based on tangible stockholders' equity. These measures are commonly utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, the Company’s management believes that such information is useful to investors.
A reconciliation of GAAP to non-GAAP financial measures are included at the end of this press release. See "Reconciliation of GAAP to Non-GAAP Financial Measures".
COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Financial Condition
(In thousands) September 30, December 31, 2025
2024
Assets(Unaudited) Cash and due from banks$253,291 $289,113Short-term investments 111 110Total cash and cash equivalents 253,402 289,223 Debt securities available for sale, at fair value 1,080,229 1,025,946Debt securities held to maturity, at amortized cost (fair value of $368,206, and $350,153 at September 30, 2025 and December 31, 2024, respectively) 399,278 392,840Equity securities, at fair value 7,967 6,673Federal Home Loan Bank stock 68,263 60,387 Loans receivable 8,272,560 7,916,928Less: allowance for credit losses 65,659 59,958Loans receivable, net 8,206,901 7,856,970 Accrued interest receivable 42,249 40,383Office properties and equipment, net 82,814 81,772Bank-owned life insurance 280,890 274,908Goodwill and intangible assets 120,914 121,008Other real estate owned — 1,334Other assets 312,927 324,049Total assets$10,855,834 $10,475,493 Liabilities and Stockholders' Equity Liabilities: Deposits$8,240,321 $8,096,149Borrowings 1,263,483 1,080,600Advance payments by borrowers for taxes and insurance 44,305 45,453Accrued expenses and other liabilities 166,765 172,915Total liabilities 9,714,874 9,395,117 Stockholders' equity: Total stockholders' equity 1,140,960 1,080,376Total liabilities and stockholders' equity$10,855,834 $10,475,493 COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(In thousands, except per share data) Three Months Ended
September 30, Nine Months Ended
September 30, 2025
2024 2025
2024 Interest income:(Unaudited) (Unaudited)Loans receivable$103,792 $97,863 $298,548 $286,064 Debt securities available for sale and equity securities 9,858 9,592 29,901 26,618 Debt securities held to maturity 2,886 2,616 8,619 7,487 Federal funds and interest-earning deposits 2,623 3,850 7,924 11,872 Federal Home Loan Bank stock dividends 1,258 1,966 4,079 5,759 Total interest income 120,417 115,887 349,071 337,800 Interest expense: Deposits 49,569 52,196 149,058 150,440 Borrowings 13,462 18,416 38,599 55,805 Total interest expense 63,031 70,612 187,657 206,245 Net interest income 57,386 45,275 161,414 131,555 Provision for credit losses 2,344 4,103 7,745 11,575 Net interest income after provision for credit losses 55,042 41,172 153,669 119,980 Non-interest income: Demand deposit account fees 2,037 1,695 5,940 4,698 Bank-owned life insurance 2,133 1,669 5,982 5,253 Title insurance fees 684 688 2,191 1,935 Loan fees and service charges 1,570 951 4,370 3,290 Gain (loss) on securities transactions — — 336 (1,256)Change in fair value of equity securities 714 (27) 1,294 425 Gain on sale of loans 401 459 901 825 Gain on sale of other real estate owned — — 281 — Other non-interest income 2,328 3,543 7,216 10,440 Total non-interest income 9,867 8,978 28,511 25,610 Non-interest expense: Compensation and employee benefits 29,248 27,738 86,764 82,910 Occupancy 6,055 5,594 18,208 17,621 Federal deposit insurance premiums 1,783 1,518 5,402 5,752 Advertising 512 766 1,606 2,053 Professional fees 2,590 2,454 8,624 11,597 Data processing and software expenses 4,457 4,125 12,621 12,006 Merger-related expenses — 23 — 737 Other non-interest expense, net 441 616 612 2,063 Total non-interest expense 45,086 42,834 133,837 134,739 Income before income tax expense 19,823 7,316 48,343 10,851 Income tax expense 4,955 1,131 12,270 1,281 Net income$14,868 $6,185 $36,073 $9,570 Earnings per share-basic$0.15 $0.06 $0.35 $0.09 Earnings per share-diluted$0.15 $0.06 $0.35 $0.09 Weighted average shares outstanding-basic 102,031,221 101,623,160 101,943,317 101,673,619 Weighted average shares outstanding-diluted 102,031,221 101,832,048 101,943,317 101,813,253 COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Average Balances/Yields
For the Three Months Ended September 30, 2025 2024 Average Balance Interest and Dividends Yield / Cost Average Balance Interest and Dividends Yield / Cost (Dollars in thousands)Interest-earnings assets: Loans$8,165,132 $103,792 5.04% $7,791,131 $97,863 5.00%Securities 1,481,219 12,744 3.41% 1,676,781 12,208 2.90%Other interest-earning assets 293,903 3,881 5.24% 344,560 5,816 6.72%Total interest-earning assets 9,940,254 120,417 4.81% 9,812,472 115,887 4.70%Non-interest-earning assets 871,010 870,155 Total assets$10,811,264 $10,682,627 Interest-bearing liabilities: Interest-bearing demand$1,904,963 $10,685 2.23% $1,970,444 $14,581 2.94%Money market accounts 1,369,986 9,763 2.83% 1,250,676 8,256 2.63%Savings and club deposits 640,834 1,056 0.65% 658,628 1,313 0.79%Certificates of deposit 2,838,737 28,065 3.92% 2,589,190 28,046 4.31%Total interest-bearing deposits 6,754,520 49,569 2.91% 6,468,938 52,196 3.21%FHLB advances 1,213,787 13,317 4.35% 1,497,580 18,249 4.85%Junior subordinated debentures 7,051 145 8.16% 7,028 164 9.28%Other borrowings — — —% 217 3 5.50%Total borrowings 1,220,838 13,462 4.37% 1,504,825 18,416 4.87%Total interest-bearing liabilities 7,975,358 $63,031 3.14% 7,973,763 $70,612 3.52% Non-interest-bearing liabilities: Non-interest-bearing deposits 1,489,014 1,411,622 Other non-interest-bearing liabilities 219,406 235,990 Total liabilities 9,683,778 9,621,375 Total stockholders' equity 1,127,486 1,061,252 Total liabilities and stockholders' equity$10,811,264 $10,682,627 Net interest income $57,386 $45,275 Interest rate spread 1.67% 1.18%Net interest-earning assets$1,964,896 $1,838,709 Net interest margin 2.29% 1.84%Ratio of interest-earning assets to interest-bearing liabilities 124.64% 123.06% COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Average Balances/Yields
For the Nine Months Ended September 30, 2025 2024 Average Balance Interest and Dividends Yield / Cost Average Balance Interest and Dividends Yield / Cost (Dollars in thousands)Interest-earnings assets: Loans$8,040,666 $298,548 4.96% $7,789,356 $286,064 4.91%Securities 1,484,237 38,520 3.47% 1,618,319 34,105 2.82%Other interest-earning assets 297,563 12,003 5.39% 370,749 17,631 6.35%Total interest-earning assets 9,822,466 349,071 4.75% 9,778,424 337,800 4.61%Non-interest-earning assets 867,884 864,036 Total assets$10,690,350 $10,642,460 Interest-bearing liabilities: Interest-bearing demand$1,967,414 $33,121 2.25% $1,972,520 $41,673 2.82%Money market accounts 1,328,675 28,425 2.86% 1,235,520 25,349 2.74%Savings and club deposits 645,055 3,278 0.68% 673,930 3,920 0.78%Certificates of deposit 2,795,026 84,234 4.03% 2,550,634 79,498 4.16%Total interest-bearing deposits 6,736,170 149,058 2.96% 6,432,604 150,440 3.12%FHLB advances 1,164,942 38,174 4.38% 1,507,045 55,316 4.90%Junior subordinated debentures 7,043 425 8.07% 7,023 486 9.24%Other borrowings — — —% 73 3 5.49%Total borrowings 1,171,985 38,599 4.40% 1,514,141 55,805 4.92%Total interest-bearing liabilities 7,908,155 $187,657 3.17% 7,946,745 $206,245 3.47% Non-interest-bearing liabilities: Non-interest-bearing deposits 1,455,365 1,406,666 Other non-interest-bearing liabilities 218,546 243,848 Total liabilities 9,582,066 9,597,259 Total stockholders' equity 1,108,284 1,045,201 Total liabilities and stockholders' equity$10,690,350 $10,642,460 Net interest income $161,414 $131,555 Interest rate spread 1.58% 1.15%Net interest-earning assets$1,914,311 $1,831,679 Net interest margin 2.20% 1.80%Ratio of interest-earning assets to interest-bearing liabilities 124.21% 123.05% COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Components of Net Interest Rate Spread and Margin
Average Yields/Costs by Quarter September 30,
2025 June 30,
2025 March 31,
2025 December 31,
2024 September 30,
2024Yield on interest-earning assets: Loans5.04% 4.96% 4.89% 4.88% 5.00%Securities3.41 3.55 3.45 2.99 2.90 Other interest-earning assets5.24 5.16 5.75 6.00 6.72 Total interest-earning assets4.81% 4.75% 4.69% 4.61% 4.70% Cost of interest-bearing liabilities: Total interest-bearing deposits2.91% 2.95% 3.01% 3.13% 3.21%Total borrowings4.37 4.40 4.44 4.65 4.87 Total interest-bearing liabilities3.14% 3.18% 3.21% 3.38% 3.52% Interest rate spread1.67% 1.57% 1.48% 1.23% 1.18%Net interest margin2.29% 2.19% 2.11% 1.88% 1.84% Ratio of interest-earning assets to interest-bearing liabilities124.64% 124.01% 123.96% 124.02% 123.06% COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Selected Financial Highlights September 30,
2025 June 30,
2025 March 31,
2025 December 31,
2024 September 30,
2024SELECTED FINANCIAL RATIOS(1): Return on average assets0.55% 0.46% 0.34% (0.79)% 0.23%Core return on average assets0.56% 0.47% 0.35% 0.42% 0.23%Return on average equity5.23% 4.46% 3.31% (7.86)% 2.32%Core return on average equity5.41% 4.58% 3.37% 4.09% 2.29%Core return on average tangible equity6.04% 5.14% 3.78% 4.74% 2.58%Interest rate spread1.67% 1.57% 1.48% 1.23% 1.18%Net interest margin2.29% 2.19% 2.11% 1.88% 1.84%Non-interest income to average assets0.36% 0.38% 0.33% (0.88)% 0.33%Non-interest expense to average assets1.65% 1.68% 1.68% 1.73% 1.60%Efficiency ratio67.04% 70.30% 74.57% 205.17% 78.95%Core efficiency ratio66.04% 69.41% 74.20% 73.68% 79.14%Average interest-earning assets to average interest-bearing liabilities124.64% 124.01% 123.96% 124.02% 123.06%Net charge-offs to average outstanding loans(2)0.04% 0.04% 0.04% 0.07% 0.14% (1)Ratios are annualized when appropriate.(2)The June 30, 2025 ratio includes $3.2 million of non-annualized PCD charge-offs related to the purchased commercial equipment finance loans. ASSET QUALITY DATA: September 30,
2025 June 30,
2025 March 31,
2025 December 31,
2024 September 30,
2024 (Dollars in thousands) Non-accrual loans$32,529 $39,545 $24,856 $21,701 $28,014 90+ and still accruing — — — — — Non-performing loans 32,529 39,545 24,856 21,701 28,014 Real estate owned — — 1,334 1,334 1,974 Total non-performing assets$32,529 $39,545 $26,190 $23,035 $29,988 Non-performing loans to total gross loans 0.40% 0.49% 0.31% 0.28% 0.36%Non-performing assets to total assets 0.30% 0.37% 0.25% 0.22% 0.28%Allowance for credit losses on loans ("ACL")$65,659 $64,467 $62,034 $59,958 $58,495 ACL to total non-performing loans 201.85% 163.02% 249.57% 276.29% 208.81%ACL to gross loans 0.80% 0.79% 0.78% 0.76% 0.75% LOAN DATA: September 30,
2025 June 30,
2025 March 31,
2025 December 31,
2024 September 30,
2024 (In thousands)Real estate loans: One-to-four family$2,583,162 $2,629,372 $2,676,566 $2,710,937 $2,737,190 Multifamily 1,612,105 1,578,733 1,567,862 1,460,641 1,399,000 Commercial real estate 2,532,329 2,517,693 2,429,429 2,339,883 2,312,759 Construction 465,283 415,403 437,081 473,573 510,439 Commercial business loans 771,486 726,526 614,049 622,000 586,447 Consumer loans: Home equity loans and advances 256,970 256,384 253,439 259,009 261,041 Other consumer loans 2,725 2,602 2,547 3,404 2,877 Total gross loans 8,224,060 8,126,713 7,980,973 7,869,447 7,809,753 Purchased credit deteriorated loans 10,920 11,998 10,395 11,686 11,795 Net deferred loan costs, fees and purchased premiums and discounts 37,580 36,788 35,940 35,795 35,642 Allowance for credit losses (65,659) (64,467) (62,034) (59,958) (58,495)Loans receivable, net$8,206,901 $8,111,032 $7,965,274 $7,856,970 $7,798,695 At September 30, 2025 (Dollars in thousands) Balance % of Gross Loans Weighted Average Loan to Value Ratio Weighted Average Debt Service CoverageMultifamily Real Estate$1,612,105 20.2% 59.0% 1.55 Owner Occupied Commercial Real Estate$674,630 8.5% 52.1% 2.26 Investor Owned Commercial Real Estate: Retail / Shopping centers$547,192 6.9% 54.5% 1.44Mixed Use 234,101 2.9 58.0 2.39Industrial / Warehouse 433,719 5.4 54.3 1.60Non-Medical Office 176,434 2.2 51.5 1.68Medical Office 100,949 1.3 60.4 1.48Single Purpose 63,940 0.8 62.4 1.40Other 301,364 3.8 50.3 1.86Total$1,857,699 23.3% 54.5% 1.69 Total Multifamily and Commercial Real Estate Loans$4,144,434 51.9% 55.9% 1.73 As of September 30, 2025, the Company had loan exposures of approximately $814,000 and $850,000 related to office and rent stabilized multifamily in New York City, respectively. .
DEPOSIT DATA: September 30, 2025 June 30, 2025 March 31, 2025 December 31, 2024 Balance Weighted Average Rate Balance Weighted Average Rate Balance Weighted Average Rate Balance Weighted Average Rate (Dollars in thousands) Non-interest-bearing demand$1,490,722 —% $1,439,951 —% $1,490,243 —% $1,438,030 —%Interest-bearing demand 1,855,724 2.04 1,872,265 2.03 1,935,384 2.08 2,021,312 2.19 Money market accounts 1,396,474 2.74 1,355,682 2.79 1,333,668 2.84 1,241,691 2.82 Savings and club deposits 638,857 0.61 644,761 0.70 651,713 0.70 652,501 0.75 Certificates of deposit 2,858,544 3.89 2,822,824 3.96 2,783,927 4.08 2,742,615 4.24 Total deposits$8,240,321 2.32% $8,135,483 2.36% $8,194,935 2.40% $8,096,149 2.47% CAPITAL RATIOS: September 30, December 31, 2025(1) 2024
Company: Total capital (to risk-weighted assets)14.88% 14.20%Tier 1 capital (to risk-weighted assets)14.01% 13.40%Common equity tier 1 capital (to risk-weighted assets)13.92% 13.31%Tier 1 capital (to adjusted total assets)10.40% 10.02% Columbia Bank: Total capital (to risk-weighted assets)13.95% 14.41%Tier 1 capital (to risk-weighted assets)13.08% 13.56%Common equity tier 1 capital (to risk-weighted assets)13.08% 13.56%Tier 1 capital (to adjusted total assets)9.71% 9.64% (1)Estimated ratios at September 30, 2025 Reconciliation of GAAP to Non-GAAP Financial Measures Book and Tangible Book Value per Share September 30, December 31, 2025 2024 (Dollars in thousands) Total stockholders' equity $1,140,960 $1,080,376 Less: goodwill (110,715) (110,715)Less: core deposit intangible (7,434) (8,964)Total tangible stockholders' equity $1,022,811 $960,697 Shares outstanding 104,743,273 104,759,185 Book value per share $10.89 $10.31 Tangible book value per share $9.76 $9.17 Reconciliation of GAAP to Non-GAAP Financial Measures (continued) Reconciliation of Core Net Income Three Months Ended
September 30, Nine Months Ended
September 30, 2025 2024 2025 2024
(In thousands) Net income$14,868 $6,185 $36,073 $9,570Less/add: (gain) loss on securities transactions, net of tax — — (251) 1,130Add: FDIC special assessment, net of tax — (107) — 385Add: severance expense, net of tax 503 — 1,020 67Add: merger-related expenses, net of tax — 19 — 691Add: litigation expenses, net of tax — — 242 —Core net income$15,371 $6,097 $37,084 $11,843 Return on Average Assets Three Months Ended
September 30, Nine Months Ended
September 30, 2025 2024 2025 2024 (Dollars in thousands) Net income$14,868 $6,185 $36,073 $9,570 Average assets$10,811,264 $10,682,627 $10,690,350 $10,642,460 Return on average assets 0.55% 0.23% 0.45% 0.12% Core net income$15,371 $6,097 $37,084 $11,843 Core return on average assets 0.56% 0.23% 0.46% 0.15% Reconciliation of GAAP to Non-GAAP Financial Measures (continued) Return on Average Equity Three Months Ended
September 30, Nine Months Ended
September 30, 2025 2024 2025 2024 (Dollars in thousands) Total average stockholders' equity$1,127,486 $1,061,252 $1,108,284 $1,045,201 Less/add: (gain)loss on securities transactions, net of tax — — (251) 1,130 Add: FDIC special assessment, net of tax — (107) — 385 Add: severance expense, net of tax 503 — 1,020 67 Add: merger-related expenses, net of tax — 19 — 691 Add: litigation expenses, net of tax — — 242 — Core average stockholders' equity$1,127,989 $1,061,164 $1,109,295 $1,047,474 Return on average equity 5.23% 2.32% 4.35% 1.22% Core return on core average equity 5.41% 2.29% 4.47% 1.51% Return on Average Tangible Equity Three Months Ended
September 30, Nine Months Ended
September 30, 2025 2024 2025 2024 (Dollars in thousands) Total average stockholders' equity$1,127,486 $1,061,252 $1,108,284 $1,045,201 Less: average goodwill (110,715) (110,715) (110,715) (110,715)Less: average core deposit intangible (7,742) (9,842) (8,252) (10,391)Total average tangible stockholders' equity$1,009,029 $940,695 $989,317 $924,095 Core return on average tangible equity 6.04% 2.58% 5.01% 1.71% Reconciliation of GAAP to Non-GAAP Financial Measures (continued) Efficiency Ratios Three Months Ended
September 30, Nine Months Ended
September 30, 2025 2024 2025 2024 (Dollars in thousands) Net interest income$57,386 $45,275 $161,414 $131,555 Non-interest income 9,867 8,978 28,511 25,610 Total income$67,253 $54,253 $189,925 $157,165 Non-interest expense$45,086 $42,834 $133,837 $134,739 Efficiency ratio 67.04% 78.95% 70.47% 85.73% Non-interest income$9,867 $8,978 $28,511 $25,610 Less /add: (gain) loss on securities transactions — — (336) 1,256 Core non-interest income$9,867 $8,978 $28,175 $26,866 Non-interest expense$45,086 $42,834 $133,837 $134,739 Less: FDIC special assessment, net — 126 — (439)Less: severance expense (670) — (1,365) (74)Less: merger-related expenses — (23) — (737)Less: litigation expenses — — (325) — Core non-interest expense$44,416 $42,937 $132,147 $133,489 Core efficiency ratio 66.04% 79.14% 69.70% 84.26%
Columbia Financial, Inc.
Investor Relations Department
(833) 550-0717
|