| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 100.00% | | | | | $ | 100,000,000 | | |
|
Underwriting discounts and commissions(2)
|
| | | | 1.25% | | | | | $ | 1,250,000 | | |
|
Proceeds to us, before expenses
|
| | | | 98.75% | | | | | $ | 98,750,000 | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iv | | | |
| | | | | | S-1 | | | |
| | | | | | S-6 | | | |
| | | | | | S-13 | | | |
| | | | | | S-14 | | | |
| | | | | | S-15 | | | |
| | | | | | S-30 | | | |
| | | | | | S-33 | | | |
| | | | | | S-39 | | | |
| | | | | | S-42 | | | |
| | | | | | S-45 | | | |
| | | | | | S-45 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 19 | | | |
| | | | | | 35 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | |
| | | |
June 30, 2026
|
| |||||||||
|
(dollars in thousands, except per share data)
|
| |
Actual
|
| |
As adjusted
|
| ||||||
| | | |
(unaudited)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 167,153 | | | | | $ | 132,403 | | |
| Liabilities: | | | | | | | | | | | | | |
|
Deposits
|
| | | $ | 8,968,082 | | | | | $ | 8,968,082 | | |
|
Other short-term borrowings
|
| | | | 525,000 | | | | | | 525,000 | | |
|
Long-term borrowings
|
| | | | | | | | | | | | |
|
2028 Note
|
| | | | 4,500 | | | | | | — | | |
|
July 2030 Notes
|
| | | | 18,050 | | | | | | — | | |
|
October 2030 Notes
|
| | | | 20,000 | | | | | | — | | |
|
2031 Notes
|
| | | | 75,000 | | | | | | — | | |
|
2032 Notes
|
| | | | 20,000 | | | | | | 20,000 | | |
|
Subordinated notes offered hereby
|
| | | | — | | | | | | 97,800 | | |
|
Subordinated debentures owed to unconsolidated subsidiary trusts
|
| | | | 19,589 | | | | | | 19,589 | | |
|
Fair value discount on existing long-term borrowings
|
| | | | (4,956) | | | | | | (2,955) | | |
|
Total long-term borrowings
|
| | | | 152,183 | | | | | | 134,434 | | |
|
Accrued interest and other liabilities
|
| | | | 143,856 | | | | | | 143,856 | | |
|
Total liabilities
|
| | | | 9,789,121 | | | | | | 9,771,372 | | |
| Shareholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock and related surplus; $1.00 par value per share; 2,000,000 shares authorized; 1,500 shares issued and outstanding at June 30, 2026
|
| | | $ | 10,413 | | | | | $ | — | | |
|
Common stock; $0.50 par value; 40,000,000 shares authorized,
20,736,461 shares issued and 20,165,171 shares outstanding at June 30, 2026 |
| | | | 10,368 | | | | | | 10,368 | | |
|
Additional paid-in capital
|
| | | | 734,764 | | | | | | 734,764 | | |
|
Retained earnings
|
| | | | 533,855 | | | | | | 527,267 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (59,637) | | | | | | (59,637) | | |
|
Treasury stock; 571,290 shares, at cost, at June 30, 2026
|
| | | | (27,584) | | | | | | (27,584) | | |
|
Total shareholders’ equity
|
| | | | 1,202,179 | | | | | | 1,185,178 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 10,991,300 | | | | | $ | 10,956,550 | | |
| Capital Ratios: | | | | | | | | | | | | | |
|
Common equity tier 1 capital to risk-weighted assets
|
| | | | 11.78% | | | | | | 11.70% | | |
|
Tier 1 capital to risk-weighted assets
|
| | | | 12.08% | | | | | | 11.89% | | |
|
Total capital to risk-weighted assets
|
| | | | 14.42% | | | | | | 14.20% | | |
|
Tier 1 capital to average assets (leverage ratio)
|
| | | | 11.07% | | | | | | 10.90% | | |
|
Underwriter
|
| |
Principal Amount
|
| |||
|
Keefe, Bruyette & Woods, Inc.
|
| | | $ | 100,000,000 | | |
|
Total
|
| | | $ | 100,000,000 | | |
| | | |
Per Subordinated
Note |
| |
Total
|
| ||||||
|
Public offering price
|
| | | | 100% | | | | | $ | 100,000,000 | | |
|
Underwriting discounts and commissions paid by us
|
| | | | 1.25% | | | | | $ | 1,250,000 | | |
|
Proceeds to us, before expenses
|
| | | | 98.75% | | | | | $ | 98,750,000 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 19 | | | |
| | | | | | 35 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | |