XML 138 R119.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENT INFORMATION (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Reconciliation from segment to consolidated      
Net interest income $ 449,117 $ 437,285 $ 420,630
Operating noninterest revenues 297,186 214,834 258,725
Total segment operating revenues 750,486 708,884 683,943
Other revenues 744 (52,134) (44)
Revenue 746,303 652,119 679,355
Provision for credit losses 22,773 11,203 14,773
Salaries and employee benefits 300,779 281,803 257,339
Data processing and communications 61,843 57,585 54,099
Occupancy and equipment 43,658 42,550 42,413
Legal and professional fees 15,323 15,921 14,018
Business development and marketing 16,059 15,731 13,095
Segment adjusted income before income taxes 250,815 245,182 264,220
Reconciliation of operating profit loss from segment to consolidated      
Gross realized gains (losses) (487) (52,329) 0
Gain on debt extinguishment 0 242 0
Unrealized (loss) gain on equity securities 1,231 (47) (44)
Amortization of intangible assets 14,259 14,511 15,214
Acquisition expenses (213) (63) (5,021)
Acquisition-related contingent consideration adjustment 244 3,280 (300)
Restructuring expenses 0 (1,163) 0
Litigation accrual (138) (5,800) 0
Income before income taxes 236,705 168,231 240,314
Information about reportable segments      
Interest income 643,528 541,388 443,729
Interest expense 194,411 104,103 23,099
Depreciation 13,676 12,991 14,411
Goodwill 853,225 845,396 841,841
Core deposit intangibles, net 5,148 8,159 12,304
Other intangibles, net 43,098 44,432 48,692
Assets 16,386,044 15,555,753 15,835,651
Loss on sales of investment securities (487) (52,329) 0
Gain on debt extinguishment 0 242 0
Acquisition-related provision for credit losses     (3,927)
Unrealized gain (loss) on equity securities 1,231 (47) (44)
Banking and Corporate      
Reconciliation from segment to consolidated      
Total segment operating revenues 523,962 504,996 492,822
Provision for credit losses     10,846
Total segment expenses 346,810 326,828 295,351
Segment adjusted income before income taxes 177,152 178,168 197,471
Reconciliation of operating profit loss from segment to consolidated      
Amortization of intangible assets 3,245 4,363 4,752
Information about reportable segments      
Depreciation 12,286 11,676 12,865
Goodwill 732,598 732,598 732,088
Core deposit intangibles, net 5,148 8,159 12,304
Other intangibles, net 724 958 0
Employee Benefit Services      
Reconciliation from segment to consolidated      
Total segment operating revenues 137,386 122,925 118,128
Provision for credit losses     0
Total segment expenses 81,642 73,114 68,986
Segment adjusted income before income taxes 55,744 49,811 49,142
Reconciliation of operating profit loss from segment to consolidated      
Amortization of intangible assets 6,901 6,452 6,608
Information about reportable segments      
Depreciation 767 735 889
Goodwill 89,293 85,384 85,384
Core deposit intangibles, net 0 0 0
Other intangibles, net 23,314 26,883 33,412
Insurance Services      
Reconciliation from segment to consolidated      
Total segment operating revenues 50,469 47,318 39,973
Provision for credit losses     0
Total segment expenses 43,077 38,683 32,797
Segment adjusted income before income taxes 7,392 8,635 7,176
Reconciliation of operating profit loss from segment to consolidated      
Amortization of intangible assets 3,390 2,898 2,923
Information about reportable segments      
Depreciation 420 403 493
Goodwill 27,896 23,976 21,869
Core deposit intangibles, net 0 0 0
Other intangibles, net 17,888 14,430 13,551
Wealth Management Services      
Reconciliation from segment to consolidated      
Total segment operating revenues 38,669 33,645 33,020
Provision for credit losses     0
Total segment expenses 28,142 25,077 22,589
Segment adjusted income before income taxes 10,527 8,568 10,431
Reconciliation of operating profit loss from segment to consolidated      
Amortization of intangible assets 723 798 931
Information about reportable segments      
Depreciation 203 177 164
Goodwill 3,438 3,438 2,500
Core deposit intangibles, net 0 0 0
Other intangibles, net 1,172 2,161 1,729
Operating Segment      
Reconciliation from segment to consolidated      
Net interest income 449,117 437,285 420,630
Operating noninterest revenues 296,442 266,968 258,769
Total segment operating revenues 745,559 704,253 679,399
Information about reportable segments      
Interest income 646,309 543,346 444,076
Interest expense 197,192 106,061 23,446
Assets 16,494,325 15,673,944 15,937,652
Operating Segment | Banking and Corporate      
Reconciliation from segment to consolidated      
Net interest income 448,593 437,041 420,620
Operating noninterest revenues 77,278 69,041 71,679
Total segment operating revenues 525,871 506,082 492,299
Provision for credit losses 22,773 11,203  
Salaries and employee benefits 182,270 178,524 163,172
Data processing and communications 51,563 47,965 44,688
Occupancy and equipment 37,740 37,033 36,870
Legal and professional fees 9,684 10,640 8,965
Business development and marketing 14,805 14,228 11,955
Information about reportable segments      
Interest income 643,004 541,144 443,719
Interest expense 197,192 106,061 23,446
Assets 16,151,718 15,328,785 15,622,344
Operating Segment | Employee Benefit Services      
Reconciliation from segment to consolidated      
Net interest income 524 236 10
Operating noninterest revenues 132,244 118,888 115,610
Total segment operating revenues 132,768 119,124 115,620
Provision for credit losses 0 0  
Salaries and employee benefits 63,715 55,505 52,837
Data processing and communications 4,068 4,063 4,290
Occupancy and equipment 3,822 3,709 3,838
Legal and professional fees 5,175 4,880 4,856
Business development and marketing 199 191 124
Information about reportable segments      
Interest income 2,627 1,711 319
Interest expense 0 0 0
Assets 230,098 245,967 226,135
Operating Segment | Insurance Services      
Reconciliation from segment to consolidated      
Net interest income 0 8 0
Operating noninterest revenues 50,249 47,095 39,810
Total segment operating revenues 50,249 47,103 39,810
Provision for credit losses 0 0  
Salaries and employee benefits 34,566 30,306 25,458
Data processing and communications 3,473 2,972 2,638
Occupancy and equipment 1,576 1,328 1,299
Legal and professional fees 748 447 213
Business development and marketing 947 1,174 929
Information about reportable segments      
Interest income 144 123 13
Interest expense 0 0 0
Assets 74,855 64,904 60,218
Operating Segment | Wealth Management Services      
Reconciliation from segment to consolidated      
Net interest income 0 0 0
Operating noninterest revenues 36,671 31,944 31,670
Total segment operating revenues 36,671 31,944 31,670
Provision for credit losses 0 0  
Salaries and employee benefits 23,494 20,681 18,985
Data processing and communications 2,739 2,585 2,483
Occupancy and equipment 597 578 544
Legal and professional fees 430 401 407
Business development and marketing 108 138 87
Information about reportable segments      
Interest income 534 368 25
Interest expense 0 0 0
Assets 37,654 34,288 28,955
Inter segment elimination      
Reconciliation from segment to consolidated      
Operating noninterest revenues (4,927) (4,631) (4,544)
Total segment operating revenues 4,927 4,631 4,544
Information about reportable segments      
Interest income (2,781) (1,958) (347)
Interest expense (2,781) (1,958) (347)
Assets (108,281) (118,191) (102,001)
Inter segment elimination | Banking and Corporate      
Reconciliation from segment to consolidated      
Total segment operating revenues (1,909) (1,086) 523
Inter segment elimination | Employee Benefit Services      
Reconciliation from segment to consolidated      
Total segment operating revenues 4,618 3,801 2,508
Inter segment elimination | Insurance Services      
Reconciliation from segment to consolidated      
Total segment operating revenues 220 215 163
Inter segment elimination | Wealth Management Services      
Reconciliation from segment to consolidated      
Total segment operating revenues 1,998 1,701 1,350
Other segment | Banking and Corporate      
Reconciliation from segment to consolidated      
Other segment items 27,975 27,235 18,855
Other segment | Employee Benefit Services      
Reconciliation from segment to consolidated      
Other segment items 4,663 4,766 3,041
Other segment | Insurance Services      
Reconciliation from segment to consolidated      
Other segment items 1,767 2,456 2,260
Other segment | Wealth Management Services      
Reconciliation from segment to consolidated      
Other segment items $ 774 $ 694 $ 83