Annual report [Section 13 and 15(d), not S-K Item 405]

SEGMENT REPORTING AND REVENUE

v3.25.0.1
SEGMENT REPORTING AND REVENUE
12 Months Ended
Dec. 31, 2024
Revenue from Contract with Customer [Abstract]  
SEGMENT REPORTING AND REVENUE

18. SEGMENT REPORTING AND REVENUE

Operating Segments

Effective January 1, 2023, the Company made an organizational change to move certain lines of business in the wealth management division that primarily serve Wholesale Banking customers from the Consumer Banking segment to the Wholesale Banking segment. As a result, the Company revised its prior segment operating results for the year ended December 31, 2022, resulting in a reallocation of noninterest income ($12.5 million) and noninterest expense ($16.0 million) from the Consumer Banking segment to the Wholesale Banking segment. In addition, based on this organizational change, the Company also reallocated $9.6 million of goodwill from the Consumer Banking segment to the Wholesale Banking segment and revised its prior segment information for the year ended December 31, 2022. Goodwill was evaluated for impairment prior to and immediately following the organizational change. Refer to Note 6 “Goodwill and Intangible Assets” in this Form 10-K.

As of December 31, 2024, 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 table presents and reconciles income before income taxes compared to the Consolidated Statements of Income. Income before income taxes for the years ended December 31, 2024, 2023, and 2022 totaled $259.8 million, $239.9 million, and $280.0 million, respectively. The information is disaggregated by major source and reportable operating segment for the years ended December 31, (dollars in thousands):

Wholesale
Banking

Consumer
Banking

Corporate
Other (1)(2)

Total

2024

Interest income

$

1,222,101

$

619,855

$

(614,421)

$

1,227,535

Interest expense

844,408

318,839

(634,251)

528,996

Net interest income

377,693

301,016

19,830

698,539

Provision for credit losses

 

40,072

10,029

(12)

50,089

Net interest income after provision for credit losses

 

337,621

290,987

19,842

648,450

Noninterest income

 

44,811

59,344

14,723

118,878

Noninterest expenses

 

194,704

250,178

62,652

507,534

Income (loss) before income taxes

$

187,728

$

100,153

$

(28,087)

$

259,794

2023

Interest income

$

934,242

$

452,388

$

(432,180)

$

954,450

Interest expense

663,257

198,542

(518,362)

343,437

Net interest income

270,985

253,846

86,182

611,013

Provision for credit losses

 

34,229

(2,616)

5

31,618

Net interest income after provision for credit losses

 

236,756

256,462

86,177

579,395

Noninterest income

 

36,791

51,347

2,739

90,877

Noninterest expenses

 

164,283

228,374

37,714

430,371

Income before income taxes

$

109,264

$

79,435

$

51,202

$

239,901

2022 (3)

Interest income

$

540,076

$

300,722

$

(180,363)

$

660,435

Interest expense

238,273

77,935

(240,034)

76,174

Net interest income

301,803

222,787

59,671

584,261

Provision for credit losses

 

11,758

7,231

39

19,028

Net interest income after provision for credit losses

 

290,045

215,556

59,632

565,233

Noninterest income

 

36,557

56,899

25,067

118,523

Noninterest expenses

 

158,159

219,813

25,830

403,802

Income before income taxes

$

168,443

$

52,642

$

58,869

$

279,954

(1) For the year ended December 31, 2022, noninterest expenses include $5.5 million in strategic branch closing and facility consolidation costs.

(2) For the year ended December 31, 2023, noninterest expenses include $12.6 million ($9.8 million included within other expenses and $2.8 million included within salaries and benefits), in expenses associated with strategic cost saving initiatives, principally composed of severance costs related to headcount reductions, and charges for exiting certain leases.

(3) As discussed above, the segment operating results for the year ended December 31, 2022 include a reallocation from Consumer Banking to Wholesale Banking.

The following table presents the Company’s operating segment results for key balance sheet metrics as of December 31, (dollars in thousands):

Wholesale
Banking

Consumer
Banking

Corporate
Other

Total

2024

LHFI, net of deferred fees and costs (1)

$

15,514,640

$

3,085,207

$

(129,226)

$

18,470,621

Goodwill (2)

850,035

364,018

1,214,053

Deposits

7,193,403

11,899,197

1,305,019

20,397,619

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 $210.8 million and $78.0 million, respectively, related to the American National acquisition. Refer to Note 2 “Acquisitions” and Note 6 “Goodwill and Intangible Assets” for more information.

Revenue

Noninterest income disaggregated by major source for the years ended December 31, consisted of the following (dollars in thousands):

2024

2023

2022

Noninterest income:

 

  

 

  

 

  

Service charges on deposit accounts (1):

 

  

 

  

 

  

Overdraft fees

$

21,472

$

20,045

$

18,749

Maintenance fees & other

 

15,807

 

13,195

 

11,303

Other service charges, commissions, and fees (1)

 

7,511

 

7,860

 

6,765

Interchange fees (1)

 

12,134

 

9,678

 

9,110

Fiduciary and asset management fees (1):

 

 

 

Trust asset management fees

 

14,520

 

12,396

 

12,720

Registered advisor management fees

 

16

 

 

5,088

Brokerage management fees

 

10,992

 

5,299

 

4,606

Mortgage banking income

 

4,202

 

2,743

 

7,085

Loss on sale of securities

(6,493)

(40,989)

(3)

Bank owned life insurance income

 

15,629

 

11,759

 

11,507

Loan-related interest rate swap fees

 

9,435

 

10,037

 

12,174

Other operating income (2)(3)

 

13,653

 

38,854

 

19,419

Total noninterest income

$

118,878

$

90,877

$

118,523

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

(2) Includes a $9.1 million gain related to the sale of DHFB for the year ended December 31, 2022.

(3) Includes a $29.6 million gain related to the sale-leaseback transactions for the year ended December 31, 2023.

The following tables present noninterest income disaggregated by reportable operating segment for the years ended December 31, (dollars in thousands):

Wholesale
Banking

Consumer
Banking

Corporate
Other (1)(2)(3)

Total

2024

Noninterest income:

 

  

 

  

 

  

 

  

Service charges on deposit accounts

$

11,018

$

26,261

$

$

37,279

Other service charges and fees

1,843

5,684

(16)

7,511

Fiduciary and asset management fees

18,146

7,382

25,528

Mortgage banking income

4,202

4,202

Other income

13,804

15,815

14,739

44,358

Total noninterest income

$

44,811

$

59,344

$

14,723

$

118,878

2023

Noninterest income:

 

  

 

  

 

  

 

  

Service charges on deposit accounts

$

8,562

$

24,678

$

$

33,240

Other service charges and fees

1,654

6,206

7,860

Fiduciary and asset management fees

12,117

5,578

17,695

Mortgage banking income

2,743

2,743

Other income

14,458

12,142

2,739

29,339

Total noninterest income

$

36,791

$

51,347

$

2,739

$

90,877

2022 (4)

Noninterest income:

 

  

 

  

 

  

 

  

Service charges on deposit accounts

$

6,814

$

23,238

$

$

30,052

Other service charges and fees

1,769

4,996

6,765

Fiduciary and asset management fees

12,424

9,990

22,414

Mortgage banking income

7,085

7,085

Other income

15,550

11,590

25,067

52,207

Total noninterest income

$

36,557

$

56,899

$

25,067

$

118,523

(1) For the year ended December 31, 2022, other income primarily includes a $9.1 million gain related to the sale of DHFB, income from BOLI, and equity method investment income.

(2) For the year ended December 31, 2023, other income primarily includes a $29.6 million gain related to the sale-leaseback transactions, a $41.0 million loss incurred on the sale of AFS securities, and income from BOLI.

(3) For the year ended December 31, 2024, other income primarily includes income from BOLI, equity method investment income, and $6.5 million of losses incurred on AFS securities.

(4) As discussed above, noninterest income for the year ended December 31, 2022 includes a reallocation from Consumer Banking to Wholesale Banking.

Expense

The following tables present noninterest expense disaggregated by reportable operating segment for the years ended December 31, (dollars in thousands):

Wholesale
Banking

Consumer
Banking

Corporate
Other

Total

2024

Noninterest expenses:

Salaries and benefits

$

70,842

$

71,643

$

128,679

$

271,164

Occupancy expenses

857

17,966

11,409

30,232

Furniture and equipment expenses

161

3,716

10,705

14,582

Loan-related expenses

974

3,178

1,361

5,513

Other expenses (1)

121,870

153,675

(89,502)

186,043

Total noninterest expense

$

194,704

$

250,178

$

62,652

$

507,534

2023

Noninterest expenses:

Salaries and benefits

$

59,376

$

65,174

$

112,132

$

236,682

Occupancy expenses

736

12,990

11,420

25,146

Furniture and equipment expenses

195

3,171

10,916

14,282

Loan-related expenses

687

3,886

1,046

5,619

Other expenses (1)

103,289

143,153

(97,800)

148,642

Total noninterest expense

$

164,283

$

228,374

$

37,714

$

430,371

2022

Noninterest expenses:

Salaries and benefits

$

55,504

$

64,244

$

109,178

$

228,926

Occupancy expenses

617

13,199

12,197

26,013

Furniture and equipment expenses

259

3,185

11,394

14,838

Loan-related expenses

561

4,989

1,024

6,574

Other expenses (1)

101,218

134,196

(107,963)

127,451

Total noninterest expense

$

158,159

$

219,813

$

25,830

$

403,802

(1) Includes allocated expenses.