Quarterly report pursuant to Section 13 or 15(d)

SEGMENT REPORTING AND REVENUE

v3.24.3
SEGMENT REPORTING AND REVENUE
9 Months Ended
Sep. 30, 2024
Revenue from Contract with Customer [Abstract]  
SEGMENT REPORTING AND REVENUE

14. SEGMENT REPORTING AND REVENUE

Operating Segments

​

The Company has two reportable operating segments, Wholesale Banking and Consumer Banking, with corporate support functions and intercompany eliminations being presented within Corporate Other.

​

Segment Results

​

The following tables present the Company’s operating segment results for the three and nine months ended September 30, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended:

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other (1)

​

Total

2024

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

101,097

​

$

79,112

​

$

2,723

​

$

182,932

Provision for credit losses

​

 

217

​

​

2,389

​

​

(3)

​

​

2,603

Net interest income after provision for credit losses

​

 

100,880

​

​

76,723

​

​

2,726

​

​

180,329

Noninterest income

​

 

10,773

​

​

15,721

​

​

7,792

​

​

34,286

Noninterest expenses

​

 

50,880

​

​

64,335

​

​

7,367

​

​

122,582

Income before income taxes

​

$

60,773

​

$

28,109

​

$

3,151

​

$

92,033

2023

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

68,049

​

$

63,912

​

$

19,980

​

$

151,941

Provision for credit losses

​

 

9,310

​

​

(4,319)

​

​

—

​

​

4,991

Net interest income after provision for credit losses

​

 

58,739

​

​

68,231

​

​

19,980

​

​

146,950

Noninterest income

​

 

9,468

​

​

13,722

​

​

3,904

​

​

27,094

Noninterest expenses

​

 

40,039

​

​

54,994

​

​

13,475

​

​

108,508

Income before income taxes

​

$

28,168

​

$

26,959

​

$

10,409

​

$

65,536

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended:

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other (1)

​

Total

2024

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

276,919

​

$

224,358

​

$

14,013

​

$

515,290

Provision for credit losses

​

 

25,803

​

​

6,801

​

​

(12)

​

​

32,592

Net interest income after provision for credit losses

​

 

251,116

​

​

217,557

​

​

14,025

​

​

482,698

Noninterest income

​

 

29,913

​

​

43,589

​

​

10,149

​

​

83,651

Noninterest expenses

​

 

144,152

​

​

184,446

​

​

49,261

​

​

377,859

Income before income taxes

​

$

136,877

​

$

76,700

​

$

(25,087)

​

$

188,490

2023

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

201,722

​

$

190,806

​

$

64,941

​

$

457,469

Provision for credit losses

​

 

25,853

​

​

(2,947)

​

​

5

​

​

22,911

Net interest income after provision for credit losses

​

 

175,869

​

​

193,753

​

​

64,936

​

​

434,558

Noninterest income

​

 

25,743

​

​

38,188

​

​

(3,013)

​

​

60,918

Noninterest expenses

​

 

123,207

​

​

168,971

​

​

30,264

​

​

322,442

Income before income taxes

​

$

78,405

​

$

62,970

​

$

31,659

​

$

173,034

(1) For the three and nine months ended September 30, 2023, noninterest expenses include $8.7 million ($8.7 million included within other expenses and ($67,000) included within salaries and benefits) and $12.6 million ($9.8 million included within other expenses and $2.8 million included within salaries and benefits), respectively, in expenses associated with strategic cost saving initiatives, principally composed of severance costs related to headcount reductions and charges for exiting certain leases.

​

The following table presents the Company’s operating segment results for key balance sheet metrics as of the periods ended (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other

​

Total

September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

LHFI, net of deferred fees and costs (1)

​

$

15,366,703

​

$

3,113,472

​

$

(142,876)

​

$

18,337,299

Goodwill (2)

​

​

845,239

​

​

362,245

​

​

5,226

​

​

1,212,710

Deposits

​

​

7,083,741

​

​

11,649,873

​

​

1,571,673

​

​

20,305,287

December 31, 2023

​

​

​

​

​

​

​

​

​

​

​

​

LHFI, net of deferred fees and costs (1)

​

$

12,688,833

​

$

2,958,811

​

$

(12,601)

​

$

15,635,043

Goodwill

​

​

639,180

​

​

286,031

​

​

—

​

​

925,211

Deposits

​

​

6,403,432

​

​

9,816,562

​

​

598,135

​

​

16,818,129

(1) Corporate Other includes acquisition accounting fair value adjustments.

(2) Wholesale Banking and Consumer Banking includes $209.9 million and $77.6 million, respectively, related to the American National acquisition. Refer to Note 2 “Acquisitions” and Note 5 “Goodwill and Intangible Assets” for more information.

​

Revenue

​

Noninterest income disaggregated by major source for the three and nine months ended September 30, consisted of the following (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Three Months Ended

 

Nine Months Ended

​

​

2024

​

2023

 

2024

​

2023

Noninterest income:

 

​

  

 

​

  

​

​

  

 

​

  

Service charges on deposit accounts (1):

 

​

  

 

​

  

​

​

  

 

​

  

Overdraft fees

​

$

5,800

​

$

5,210

​

$

15,649

​

$

14,873

Maintenance fees & other

​

 

3,992

​

 

3,347

​

 

11,798

​

 

9,704

Other service charges, commissions, and fees (1)

​

 

2,002

​

 

2,632

​

 

5,700

​

 

6,071

Interchange fees(1)

​

 

3,371

​

 

2,314

​

 

8,791

​

 

7,098

Fiduciary and asset management fees (1):

​

 

​

​

 

​

​

 

​

​

 

​

Trust asset management fees

​

 

3,624

​

 

3,120

​

 

10,761

​

 

9,329

Registered advisor management fees

​

 

5

​

 

—

​

 

11

​

 

—

Brokerage management fees

​

 

3,229

​

 

1,429

​

 

7,831

​

 

3,840

Mortgage banking income

​

 

1,214

​

 

666

​

 

3,274

​

 

1,969

Gain (loss) on sale of securities

​

​

4

​

​

(27,594)

​

​

(6,510)

​

​

(40,992)

Bank owned life insurance income

​

 

5,037

​

 

2,973

​

 

12,074

​

 

8,671

Loan-related interest rate swap fees

​

 

1,503

​

 

2,695

​

 

4,353

​

 

6,450

Other operating income

​

 

4,505

​

 

30,302

​

 

9,919

​

 

33,905

Total noninterest income

​

$

34,286

​

$

27,094

​

$

83,651

​

$

60,918

(1) Income within scope of ASC 606, Revenue from Contracts with Customers.

​

The following tables present noninterest income disaggregated by reportable operating segment for the three and nine months ended September 30, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended:

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate
Other (1)(2)

​

Total

2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Service charges on deposit accounts

​

​

$

2,833

​

$

6,959

​

$

—

​

$

9,792

Other service charges, commissions and fees

​

​

​

600

​

​

1,402

​

​

—

​

​

2,002

Fiduciary and asset management fees

​

​

​

4,933

​

​

1,925

​

​

—

​

​

6,858

Mortgage banking income

​

​

​

—

​

​

1,214

​

​

—

​

​

1,214

Other income

​

​

​

2,407

​

​

4,221

​

​

7,792

​

​

14,420

Total noninterest income

​

​

$

10,773

​

$

15,721

​

$

7,792

​

$

34,286

2023

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Service charges on deposit accounts

​

​

$

2,184

​

$

6,373

​

$

—

​

$

8,557

Other service charges, commissions and fees

​

​

​

399

​

​

2,233

​

​

—

​

​

2,632

Fiduciary and asset management fees

​

​

​

3,050

​

​

1,499

​

​

—

​

​

4,549

Mortgage banking income

​

​

​

—

​

​

666

​

​

—

​

​

666

Other income

​

​

​

3,835

​

​

2,951

​

​

3,904

​

​

10,690

Total noninterest income

​

​

$

9,468

​

$

13,722

​

$

3,904

​

$

27,094

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended:

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate
Other (1)(2)

​

Total

2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Service charges on deposit accounts

​

​

$

8,178

​

$

19,269

​

$

—

​

$

27,447

Other service charges, commissions and fees

​

​

​

1,413

​

​

4,304

​

​

(17)

​

​

5,700

Fiduciary and asset management fees

​

​

​

13,301

​

​

5,302

​

​

—

​

​

18,603

Mortgage banking income

​

​

​

—

​

​

3,274

​

​

—

​

​

3,274

Other income

​

​

​

7,021

​

​

11,440

​

​

10,166

​

​

28,627

Total noninterest income

​

​

$

29,913

​

$

43,589

​

$

10,149

​

$

83,651

2023

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Service charges on deposit accounts

​

​

$

6,268

​

$

18,309

​

$

—

​

$

24,577

Other service charges, commissions and fees

​

​

​

1,140

​

​

4,931

​

​

—

​

​

6,071

Fiduciary and asset management fees

​

​

​

9,118

​

​

4,051

​

​

—

​

​

13,169

Mortgage banking income

​

​

​

—

​

​

1,969

​

​

—

​

​

1,969

Other income

​

​

​

9,217

​

​

8,928

​

​

(3,013)

​

​

15,132

Total noninterest income

​

​

$

25,743

​

$

38,188

​

$

(3,013)

​

$

60,918

(1) For the three and nine months ended September 30, 2023, other income primarily includes a $27.7 million gain related to the sale-leaseback transaction, losses incurred on the sale of AFS securities ($27.6 million and $41.0 million, respectively), and income from BOLI.

(2) For the three months ended September 30, 2024, other income primarily includes income from BOLI and equity method investment income. For the nine months ended September 30, 2024, other income primarily includes income from BOLI, equity method investment income, and $6.5 million of losses incurred on AFS securities.