SUFFOLK, Va., Oct. 28, 2026 (GLOBE NEWSWIRE) — TowneBank (the “Company” or “Towne”) (NASDAQ: TOWN) today reported earnings for the quarter ended September 30, 2026 of $81.78 million, or $0.88 per diluted share, compared to $44.30 million, or $0.58 per diluted share, for the quarter ended September 30, 2025. Excluding certain items affecting comparability, core earnings (non-GAAP) were $83.85 million, or $0.91 per diluted share, in the current quarter compared to $68.77 million, or $0.90 per diluted share, for the quarter ended September 30, 2025.
“Our third-quarter results demonstrate the strength of our Main Street Banking model and our disciplined execution against strategic objectives. We expanded margin to 3.92%, generated a core return on average assets of 1.49% and delivered a core return on average tangible common equity of 16.63%, with each metric meeting or exceeding the pro forma assumptions established at the time of the Dogwood State Bank merger announcement. The recently announced blueharbor bank partnership further reflects our commitment to pursuing attractive in-market opportunities that are strategically aligned, financially accretive and characterized by low execution risk. Together with our emphasis on maintaining balance sheet flexibility, these initiatives position us well to continue creating long-term value for shareholders,” said G. Robert Aston, Jr., Executive Chairman.
Highlights for Third Quarter 2026:
- Total revenues were $257.89 million, an increase of $35.31 million, or 15.86%, compared to third quarter 2025. Net interest income increased $49.26 million, as higher loan volumes and improved yields on loans and securities drove growth in interest income while cost of deposits decreased by 24 basis points compared to third quarter 2025. Noninterest income decreased $13.95 million. This decrease was primarily attributable to the sale of the Company’s Resort Property Management segment in the second quarter of 2026, which resulted in a $20.45 million reduction in property management income during the quarter compared to the third quarter of 2025.
- Noninterest-bearing deposits increased $139.53 million, or 2.39%, compared to the linked quarter driven by growth in commercial deposits.
- Total deposits were $18.46 billion, a decrease of 1.36%, or $254.56 million, compared to June 30, 2026.
- Loans held for investment were $15.10 billion, a decrease of $69.37 million, or 0.46%, compared to June 30, 2026.
- The Company repaid $50.00 million in short term FHLB advances and $26.25 million in acquired subordinated debt in the quarter.
- Annualized return on common shareholders’ equity was 10.76% compared to 7.75% in third quarter 2025. Excluding certain items affecting comparability, annualized return on common shareholders’ equity (non-GAAP) was 11.03% compared to 12.03% in third quarter 2025.
- Annualized return on average tangible common shareholders’ equity (non-GAAP) was 16.24% compared to 11.45% in third quarter 2025. Excluding certain items affecting comparability, annualized return on average tangible common shareholders’ equity (non-GAAP) was 16.63% compared to 17.31% in third quarter 2025.
- Net interest margin was 3.89% for the quarter and tax-equivalent net interest margin (non-GAAP) was 3.92%, including purchase accounting accretion of 20 basis points, compared to the prior year quarter net interest margin of 3.48% and tax-equivalent net interest margin (non-GAAP) of 3.50%, including purchase accounting accretion of 8 basis points.
- We expect net interest income to be impacted by net purchase accounting accretion income of $3.50 million and $11.61 million in the remainder of 2026 and 2027, respectively.
- The effective tax rate was 17.72% in the quarter compared to 16.82% in third quarter 2025 and 23.72% in the linked quarter. The change in the effective rate in third quarter 2026 compared to 2025 was attributable to a decrease in non-deductible merger related expenses compared to the prior year. The change in the effective rate in third quarter 2026 compared the linked quarter was due to recognition of state tax expense related to the sale of the Resort Property Management business, which occurred in the second quarter of 2026.
“We remain confident in the resilience of our operating model, which is anchored by a high-quality, low-cost deposit base, industry-leading credit performance, and disciplined capital allocation. Together, these strengths create a sustainable competitive advantage across multiple economic cycles. Looking ahead, our priorities include the successful integration of Dogwood’s systems and identifying attractive opportunities to grow and enhance our Towne Financial Services platform,” stated William I. Foster III, President and Chief Executive Officer.
Quarterly Net Interest Income:
- Net interest income increased $49.26 million, to $196.21 million in third quarter 2026 compared to $146.95 million for the quarter ended September 30, 2025. The increase was primarily due to a $51.25 million increase in interest income resulting from a combination of higher earning-asset volumes and improved yields.
- Average interest-earning assets totaled $20.01 billion at September 30, 2026, compared to $20.19 billion in the linked quarter, a decrease of $177.00 million, or 0.88%.
- Loans held for investment yield increased 16 basis points to 5.85% at September 30, 2026, from 5.69% in the linked quarter, and 20 basis points from 5.65% at September 30, 2025.
- The cost of interest-bearing deposits was 2.21% for the quarter ended September 30, 2026, compared to 2.24% in the linked quarter and 2.55% in third quarter 2025. Interest expense on deposits increased $1.09 million, or 1.58%, compared to the prior year quarter, as growth in deposit balances more than offset the benefit of lower rates.
- Our total cost of deposits decreased to 1.51% from 1.55% for the linked quarter and 1.75% for the quarter ended September 30, 2025 due to lower interest-bearing deposit rates.
- Average interest-bearing liabilities totaled $13.01 billion, a decrease of $256.99 million, or 1.94%, from the linked quarter.
- Total borrowings decreased $91.59 million compared to the linked quarter, due to repayment of a portion of debt assumed in acquisitions.
Quarterly Provision for Credit Losses:
- The quarterly provision for credit losses was a benefit of $1.18 million compared to an expense of $15.28 million in the prior year quarter and $0.63 million in the linked quarter.
- The allowance for credit losses on loans decreased $0.54 million in third quarter 2026 compared to the linked quarter.
- Net loan charge-offs were $2.45 million in the quarter, $5.76 million in the linked quarter, and $255 thousand in the prior year quarter. The increase from the prior year quarter was primarily driven by charge-offs related to indirect and acquired SBA loan portfolios.
- The ratio of net charge-offs to average loans on an annualized basis was 0.06% in third quarter 2026, 0.15% in the linked quarter, and 0.01% in third quarter 2025.
- The allowance for credit losses on loans represented 1.32% of total loans at September 30, 2026, and June 30, 2026, compared to 1.11% at September 30, 2025. Our September 30, 2026 allowance for credit losses is further broken down into community banking which represented 1.21% of total loans and government guaranteed lending which represented 0.11% of total loans.
- The allowance for credit losses on loans was 5.10 times nonperforming loans compared to 6.16 times at June 30, 2026 and 19.38 times at September 30, 2025.
Quarterly Noninterest Income:
- Total noninterest income was $61.68 million compared to $75.63 million in 2025, a decrease of $13.95 million, or 18.45%.
- Government guaranteed lending income, net was $0.62 million in third quarter 2026 and represented a new noninterest income source in 2026 related to the acquisition of Dogwood. Current quarter results were negatively impacted by a purchase accounting adjustment and are expected to normalize in future quarters.
- Residential mortgage banking income was $11.19 million compared to $13.12 million in third quarter 2025 driven by margin compression. Loan volume increased to $639.73 million in third quarter 2026 from $636.36 million in third quarter 2025. Residential purchase activity was 91.25% of production volume in third quarter 2026 compared to 91.84% in third quarter 2025.
- Gross margins on residential mortgage sales were 2.95%, a decrease of 2 basis points from 2.97% in the linked quarter and 37 basis points from 3.32% in third quarter 2025.
- Noninterest income included $2.69 million in gains, driven primarily by adjustments to the gain recognized on the sale of the Company’s Resort Property Management segment and by the contribution of property to an entity in which the Company holds a minority interest.
Quarterly Noninterest Expense:
- Total noninterest expense was $159.47 million compared to $153.74 million in 2025, an increase of $5.73 million, or 3.73%. Increases in salaries and employee benefits, occupancy costs, and amortization expense, were partially offset by lower acquisition related expenses.
- An increase in banking personnel related to the Dogwood acquisition represented $8.55 million of the $11.68 million increase in salaries and benefits expenses, compared to the prior year quarter. Additional contributing factors include annual base salary adjustments that go into effect in third quarter each year and higher health insurance costs.
Consolidated Balance Sheet Highlights:
- Total assets were $22.18 billion for the quarter ended September 30, 2026, a $434.25 million decrease compared to $22.62 billion at June 30, 2026.
- Loans held for investment decreased $69.37 million, or 0.46%, compared to the linked quarter, but increased $77.79 million in our Carolina markets.
- Mortgage loans held for sale decreased $36.78 million, or 17.31%, compared to prior year and $99.88 million, or 36.24%, compared to the linked quarter, primarily driven by lower production volume.
- Government guaranteed loans held for sale decreased $24.91 million compared to the linked quarter.
- Total deposits decreased $254.56 million, or 1.36%, compared to the linked quarter, driven by declines in interest-bearing deposits.
- Noninterest-bearing deposits increased $139.53 million, or 2.39%, compared to the linked quarter.
- The Company repaid a portion of acquired subordinated debt and FHLB borrowings in the quarter, contributing to a $91.59 million, or 20.34%, decrease in borrowings compared to the linked quarter.
Investment Securities:
- Total investment securities were $3.10 billion at September 30, 2026 and June 30, 2026, compared to $2.87 billion at September 30, 2025. The weighted average duration of the portfolio at September 30, 2026 was 3.7 years. The carrying value of the available-for-sale debt securities portfolio included net unrealized losses of $186.87 million at September 30, 2026, compared to $85.14 million at June 30, 2026 and $87.87 million at September 30, 2025, with the changes in fair value marks due to the change in interest rates.
Loans and Asset Quality:
- Total loans held for investment were $15.10 billion at September 30, 2026 and $15.17 billion at June 30, 2026.
- Nonperforming assets, which consists of nonperforming loans, foreclosed property, and former bank premises, were $47.08 million, or 0.21% of total assets, compared to $48.31 million, or 0.21%, at the linked quarter end, and $10.38 million, or 0.05%, at September 30, 2025.
- Nonperforming loans were 0.26% of period end loans at September 30, 2026, 0.21% in the linked quarter, and 0.06% at September 30, 2025. The increase over prior year was primarily driven by loans acquired in the Dogwood transaction.
- Foreclosed property and former bank premises totaled $8.02 million at September 30, 2026, and consisted of $0.93 million in other real estate owned, $0.68 million in repossessed autos, and $6.41 million in acquisition-related former bank premises. Foreclosed property and former bank premises totaled $15.88 million at June 30, 2026, and consisted of $0.51 million in other real estate owned, $1.32 million in repossessed autos, and $14.06 million in acquisition-related former bank premises.
Deposits and Borrowings:
- Total deposits were $18.46 billion compared to $18.71 billion at June 30, 2026, a decrease of $254.56 million, or 1.36%, from the linked quarter.
- The ratio of period end loans held for investment to deposits was 81.81% compared to 81.06% at June 30, 2026, and 80.93% at September 30, 2025.
- Noninterest-bearing deposits were 32.41% of total deposits at September 30, 2026 compared to 31.22% at June 30, 2026 and 31.09% at September 30, 2025. Noninterest-bearing deposits increased $139.53 million, or 2.39%, compared to the linked quarter.
- Total borrowings were $358.65 million compared to $450.24 million at June 30, 2026, a decrease of $91.59 million, or 20.34%.
Capital:
- Book value per common share was $32.13 compared to $32.40 at June 30, 2026 and $30.27 at September 30, 2025.
- Tangible book value per common share (non-GAAP) was $22.30 compared to $22.60 at June 30, 2026 and $21.49 at September 30, 2025.
About TowneBank:
Founded in 1999, TowneBank is a company built on relationships, offering a full range of banking and other financial services, with a focus of serving others and enriching lives. Dedicated to a culture of caring, Towne values all employees and members by embracing their diverse talents, perspectives, and experiences.
Today, TowneBank operates over 70 banking offices throughout Hampton Roads and Central Virginia, Eastern and Central North Carolina, the Greenville and upstate region of South Carolina, and Charleston, South Carolina – serving as a local leader in promoting the social, cultural, and economic growth in each community. Towne offers a competitive array of business and personal banking solutions, delivered with only the highest ethical standards. Experienced local bankers providing a higher level of expertise and personal attention with local decision-making are key to the TowneBank strategy. TowneBank has grown its capabilities beyond banking to provide expertise through its affiliated companies that include Towne Wealth Management, Towne Insurance Agency, Towne Benefits, TowneBank Mortgage, TowneBank Commercial Mortgage, Berkshire Hathaway HomeServices RW Towne Realty, Towne 1031 Exchange, and Towne Trust Company, N.A. With total assets of $22.18 billion as of September 30, 2026, TowneBank is one of the largest banks headquartered in Virginia.
Non-GAAP Financial Measures:
This press release contains certain financial measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Such non-GAAP financial measures include the following: fully tax-equivalent net interest margin, core operating earnings, core net income, tangible book value per common share, total risk-based capital ratio, tier one leverage ratio, tier one capital ratio, and the tangible common equity to tangible assets ratio. Management uses these non-GAAP financial measures to assess the performance of TowneBank’s core business and the strength of its capital position. Management believes that these non-GAAP financial measures provide meaningful additional information about TowneBank to assist investors in evaluating operating results, financial strength, and capitalization. The non-GAAP financial measures should be considered as additional views of the way our financial measures are affected by significant charges for credit costs and other factors. These non-GAAP financial measures should not be considered as a substitute for operating results determined in accordance with GAAP and may not be comparable to other similarly titled measures of other companies. The computations of the non-GAAP financial measures used in this presentation are referenced in a footnote or in the appendix to this presentation.
Forward-Looking Statements:
This press release contains certain forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts, but instead represent only the beliefs, expectations, or opinions of TowneBank and its management regarding future events, many of which, by their nature, are inherently uncertain. Forward-looking statements may be identified by the use of such words as: “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” or words of similar meaning, or future or conditional terms, such as “will,” “would,” “should,” “could,” “may,” “likely,” “probably,” or “possibly.” These statements may address issues that involve significant risks, uncertainties, estimates, and assumptions made by management. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, competitive pressures in the banking industry that may increase significantly; changes in the interest rate environment that may reduce margins and/or the volumes and values of loans made or held as well as the value of other financial assets held; an unforeseen outflow of cash or deposits or an inability to access the capital markets, which could jeopardize our overall liquidity or capitalization; changes in the creditworthiness of customers and the possible impairment of the collectability of loans; insufficiency of our allowance for credit losses due to market conditions, inflation, changing interest rates or other factors; adverse developments in the financial industry generally, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and related impacts on customer and client behavior; general economic conditions, either nationally or regionally, that may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit or other services; geopolitical instability, including wars, conflicts, trade restrictions and tariffs, civil unrest, and terrorist attacks and the potential impact, directly or indirectly, on our business; the effects of weather-related or natural disasters, which may negatively affect our operations and/or our loan portfolio and increase our cost of conducting business; public health events (such as the COVID-19 pandemic) and governmental and societal responses to them; changes in the legislative or regulatory environment, including changes in accounting standards and tax laws and changes impacting the rulemaking, supervision, examination and enforcement priorities of the federal banking agencies, that may adversely affect our business; our ability to successfully integrate the businesses from recently completed and pending acquisitions, including our recent merger with Dogwood State Bank and our pending merger with blueharbor bank, to the extent that that process may take longer or be more difficult, time-consuming, or costly to accomplish than expected; our ability to close the transaction with blueharbor bank when expected or at all because required approvals and other conditions to closing are not received or satisfied on the proposed terms or on the anticipated schedule, deposit attrition, operating costs, customer losses, and business disruption associated with recently completed or pending acquisitions, including reputational risk and adverse effects on relationships with employees, customers or other business partners, that may be greater than expected; costs or difficulties related to the integration of the businesses that we have acquired that may be greater than expected; expected growth opportunities or cost savings associated with recently completed or pending acquisitions that may not be fully realized or realized within the expected time frame; the diversion of management’s attention and time from ongoing business operations and opportunities on merger and integration related matters; the introduction of new lines of business or new products and services; cybersecurity threats or attacks, whether directed at us or at vendors or other third parties with which we interact; the implementation of new technologies, and the ability to develop and maintain reliable electronic systems; competitors that may have greater financial resources and develop products that enable them to compete more successfully; changes in business conditions; changes in the securities market; and changes in our local economy with regard to our market area, including any adverse impact of actual and proposed cuts to federal spending, including defense, security and military spending, on the economy. Any forward-looking statements made by us or on our behalf speak only as of the date they are made or as of the date indicated, and we do not undertake any obligation to update forward-looking statements as a result of new information, future events, or otherwise. For additional information on factors that could materially influence forward-looking statements included in this report, see the “Risk Factors” in TowneBank’s Annual Report on Form 10-K for the year ended December 31, 2025 and related disclosures in other filings that have been, or will be, filed by TowneBank with the Federal Deposit Insurance Corporation.
Media contact:
G. Robert Aston, Jr., Executive Chairman, 757-638-6780
William I. Foster III, President and Chief Executive Officer, 757-417-6482
Investor contact:
William B. Littreal, Chief Financial Officer, 757-638-6813
| TOWNEBANK | ||||||||||||||||||||
| Selected Financial Highlights (unaudited) | ||||||||||||||||||||
| (dollars in thousands, except per share data) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2026 | 2026 | 2026 | 2025 | 2025 | ||||||||||||||||
| Income and Performance Ratios: | ||||||||||||||||||||
| Total revenue | $ | 257,891 | $ | 444,266 | $ | 246,447 | $ | 219,943 | $ | 222,584 | ||||||||||
| Net income | 81,991 | 193,618 | 41,101 | 40,850 | 44,612 | |||||||||||||||
| Net income available to common shareholders | 81,777 | 193,186 | 40,993 | 40,630 | 44,295 | |||||||||||||||
| Net income per common share – diluted | 0.88 | 2.09 | 0.45 | 0.51 | 0.58 | |||||||||||||||
| Book value per common share | 32.13 | 32.40 | 31.31 | 30.67 | 30.27 | |||||||||||||||
| Book value per common share – tangible (non-GAAP) | 22.30 | 22.60 | 21.49 | 21.93 | 21.49 | |||||||||||||||
| Return on average assets | 1.46 | % | 3.45 | % | 0.76 | % | 0.82 | % | 0.94 | % | ||||||||||
| Return on average assets – tangible (non-GAAP) | 1.60 | % | 3.68 | % | 0.89 | % | 0.94 | % | 1.05 | % | ||||||||||
| Return on average equity | 10.73 | % | 25.66 | % | 5.84 | % | 6.67 | % | 7.72 | % | ||||||||||
| Return on average equity – tangible (non-GAAP) | 16.19 | % | 37.63 | % | 9.55 | % | 10.32 | % | 11.39 | % | ||||||||||
| Return on average common equity | 10.76 | % | 25.72 | % | 5.85 | % | 6.69 | % | 7.75 | % | ||||||||||
| Return on average common equity – tangible (non-GAAP) | 16.24 | % | 37.76 | % | 9.58 | % | 10.36 | % | 11.45 | % | ||||||||||
| Noninterest income as a percentage of total revenue | 23.92 | % | 58.33 | % | 29.83 | % | 27.73 | % | 33.98 | % | ||||||||||
| Regulatory Capital Ratios (1): | ||||||||||||||||||||
| Common equity tier 1 | 12.47 | % | 12.16 | % | 11.43 | % | 11.34 | % | 11.18 | % | ||||||||||
| Tier 1 | 12.51 | % | 12.20 | % | 11.47 | % | 11.39 | % | 11.23 | % | ||||||||||
| Total | 14.81 | % | 14.63 | % | 13.87 | % | 14.14 | % | 13.98 | % | ||||||||||
| Tier 1 leverage ratio | 10.36 | % | 10.00 | % | 9.75 | % | 9.36 | % | 9.84 | % | ||||||||||
| Asset Quality: | ||||||||||||||||||||
| Allowance for credit losses on loans to nonperforming loans | 5.1x | 6.16x | 6.08x | 12.57x | 19.38x | |||||||||||||||
| Allowance for credit losses on loans to period end loans | 1.32 | % | 1.32 | % | 1.31 | % | 1.10 | % | 1.11 | % | ||||||||||
| Nonperforming loans to period end loans | 0.26 | % | 0.21 | % | 0.21 | % | 0.09 | % | 0.06 | % | ||||||||||
| Nonperforming assets to period end assets | 0.21 | % | 0.21 | % | 0.23 | % | 0.07 | % | 0.05 | % | ||||||||||
| Net charge-offs (recoveries) to average loans (annualized) | 0.06 | % | 0.15 | % | 0.05 | % | 0.06 | % | 0.01 | % | ||||||||||
| Net charge-offs (recoveries) | $ | 2,453 | $ | 5,756 | $ | 1,690 | $ | 1,948 | $ | 255 | ||||||||||
| Nonperforming loans | $ | 39,065 | $ | 32,430 | $ | 32,751 | $ | 11,726 | $ | 7,698 | ||||||||||
| Former bank premises | 6,407 | 14,061 | 16,323 | 879 | 885 | |||||||||||||||
| Foreclosed property | 1,609 | 1,823 | 2,037 | 1,754 | 1,798 | |||||||||||||||
| Total nonperforming assets | $ | 47,081 | $ | 48,314 | $ | 51,111 | $ | 14,359 | $ | 10,381 | ||||||||||
| Loans past due 90 days and still accruing interest | $ | 4,502 | $ | 1,095 | $ | 2,487 | $ | 890 | $ | 1,863 | ||||||||||
| Allowance for credit losses on loans | $ | 199,375 | $ | 199,918 | $ | 199,267 | $ | 147,343 | $ | 149,175 | ||||||||||
| Mortgage Banking: | ||||||||||||||||||||
| Loans originated, mortgage | $ | 518,893 | $ | 597,622 | $ | 469,323 | $ | 504,732 | $ | 491,921 | ||||||||||
| Loans originated, joint venture | 120,839 | 137,028 | 106,027 | 118,597 | 144,440 | |||||||||||||||
| Total loans originated | $ | 639,732 | $ | 734,651 | $ | 575,350 | $ | 623,329 | $ | 636,361 | ||||||||||
| Number of loans originated | 1,609 | 1,827 | 1,423 | 1,551 | 1,679 | |||||||||||||||
| Number of originators | 164 | 168 | 162 | 161 | 169 | |||||||||||||||
| Purchase % | 91.25 | % | 91.58 | % | 77.57 | % | 82.23 | % | 91.84 | % | ||||||||||
| Loans sold | $ | 714,057 | $ | 597,947 | $ | 527,428 | $ | 652,853 | $ | 657,822 | ||||||||||
| Rate lock asset | $ | 1,434 | $ | 1,831 | $ | 2,003 | $ | 1,145 | $ | 2,213 | ||||||||||
| Gross realized gain on sales and fees as a % of loans originated | 2.95 | % | 2.97 | % | 3.09 | % | 3.19 | % | 3.32 | % | ||||||||||
| Other Ratios: | ||||||||||||||||||||
| Net interest margin | 3.89 | % | 3.68 | % | 3.58 | % | 3.56 | % | 3.48 | % | ||||||||||
| Net interest margin-fully tax-equivalent (non-GAAP) | 3.92 | % | 3.70 | % | 3.60 | % | 3.58 | % | 3.50 | % | ||||||||||
| Average earning assets/total average assets | 89.83 | % | 89.78 | % | 89.60 | % | 89.96 | % | 90.03 | % | ||||||||||
| Average loans/average deposits | 81.68 | % | 82.40 | % | 83.22 | % | 80.57 | % | 80.92 | % | ||||||||||
| Average noninterest deposits/total average deposits | 31.72 | % | 30.78 | % | 30.24 | % | 31.28 | % | 31.30 | % | ||||||||||
| Period end equity/period end total assets | 13.42 | % | 13.27 | % | 12.96 | % | 12.34 | % | 12.18 | % | ||||||||||
| Efficiency ratio (non-GAAP) | 60.22 | % | 74.91 | % | 76.96 | % | 73.37 | % | 67.08 | % | ||||||||||
| (1) Current reporting period regulatory capital ratios are preliminary. | ||||||||||||||||||||
| TOWNEBANK | |||||||||||||||||
| Selected Data (unaudited) | |||||||||||||||||
| (dollars in thousands) | |||||||||||||||||
| Investment Securities | % Change | ||||||||||||||||
| Q3 | Q3 | Q2 | Q3 26 vs. | Q3 26 vs. | |||||||||||||
| Available-for-sale securities, at fair value | 2026 | 2025 | 2026 | Q3 25 | Q2 26 | ||||||||||||
| U.S. agency securities | $ | 386,308 | $ | 364,889 | $ | 402,738 | 5.87 | % | (4.08 | )% | |||||||
| U.S. Treasury notes | 218,844 | 83,246 | 176,393 | 162.89 | % | 24.07 | % | ||||||||||
| Municipal securities | 539,373 | 478,711 | 540,924 | 12.67 | % | (0.29 | )% | ||||||||||
| Trust preferred and other corporate securities | 171,517 | 143,291 | 164,040 | 19.70 | % | 4.56 | % | ||||||||||
| Mortgage-backed securities issued by GSEs and GNMA | 1,625,908 | 1,599,812 | 1,657,895 | 1.63 | % | (1.93 | )% | ||||||||||
| Allowance for credit losses | (1,440 | ) | (1,350 | ) | (1,028 | ) | 6.67 | % | 40.08 | % | |||||||
| Total | $ | 2,940,510 | $ | 2,668,599 | $ | 2,940,962 | 10.19 | % | (0.02 | )% | |||||||
| Gross unrealized gains (losses) reflected in financial statements | |||||||||||||||||
| Total gross unrealized gains | $ | 2,540 | $ | 10,741 | $ | 9,072 | (76.35 | )% | (72.00 | )% | |||||||
| Total gross unrealized losses | (189,411 | ) | (98,606 | ) | (94,212 | ) | 92.09 | % | 101.05 | % | |||||||
| Net unrealized gains (losses) and other adjustments on AFS securities | $ | (186,871 | ) | $ | (87,865 | ) | $ | (85,140 | ) | 112.68 | % | 119.49 | % | ||||
| Held-to-maturity securities, at amortized cost | |||||||||||||||||
| U.S. agency securities | $ | 18,467 | $ | 68,140 | $ | 18,403 | (72.90 | )% | 0.35 | % | |||||||
| U.S. Treasury notes | 95,082 | 96,017 | 95,317 | (0.97 | )% | (0.25 | )% | ||||||||||
| Municipal securities | 5,541 | 5,439 | 5,515 | 1.88 | % | 0.47 | % | ||||||||||
| Trust preferred corporate securities | 2,028 | 2,081 | 2,041 | (2.55 | )% | (0.64 | )% | ||||||||||
| Mortgage-backed securities issued by GSEs | 5,021 | 5,166 | 5,057 | (2.81 | )% | (0.71 | )% | ||||||||||
| Allowance for credit losses | (31 | ) | (65 | ) | (32 | ) | (52.31 | )% | (3.13 | )% | |||||||
| Total | $ | 126,108 | $ | 176,778 | $ | 126,301 | (28.66 | )% | (0.15 | )% | |||||||
| Total gross unrealized gains | $ | 55 | $ | 283 | $ | 195 | (80.57 | )% | (71.79 | )% | |||||||
| Total gross unrealized losses | (1,590 | ) | (3,746 | ) | (1,931 | ) | (57.55 | )% | (17.66 | )% | |||||||
| Net unrealized gains (losses) in HTM securities | $ | (1,535 | ) | $ | (3,463 | ) | $ | (1,736 | ) | (55.67 | )% | (11.58 | )% | ||||
| Total unrealized gains (losses) on AFS and HTM securities | $ | (188,406 | ) | $ | (91,328 | ) | $ | (86,876 | ) | 106.30 | % | 116.87 | % | ||||
| % Change | |||||||||||||||||
| Loans Held For Investment | Q3 | Q3 | Q2 | Q3 26 vs. | Q3 26 vs. | ||||||||||||
| Community Banking: | 2026 | 2025 | 2026 | Q3 25 | Q2 26 | ||||||||||||
| CRE – construction and development | $ | 1,405,069 | $ | 1,239,372 | $ | 1,308,080 | 13.37 | % | 7.41 | % | |||||||
| CRE – owner occupied | 2,407,117 | 1,910,050 | 2,401,402 | 26.02 | % | 0.24 | % | ||||||||||
| CRE – non-owner occupied | 4,242,916 | 3,808,755 | 4,317,091 | 11.40 | % | (1.72 | )% | ||||||||||
| CRE – multifamily | 866,534 | 920,254 | 865,154 | (5.84 | )% | 0.16 | % | ||||||||||
| Residential 1-4 family | 2,288,956 | 2,189,417 | 2,326,019 | 4.55 | % | (1.59 | )% | ||||||||||
| HELOC | 703,496 | 556,386 | 682,941 | 26.44 | % | 3.01 | % | ||||||||||
| Commercial and industrial business (C&I) | 1,587,937 | 1,452,133 | 1,615,241 | 9.35 | % | (1.69 | )% | ||||||||||
| Government | 498,990 | 504,543 | 524,444 | (1.10 | )% | (4.85 | )% | ||||||||||
| Indirect | 657,348 | 697,606 | 690,321 | (5.77 | )% | (4.78 | )% | ||||||||||
| Consumer loans and other | 209,589 | 100,517 | 222,970 | 108.51 | % | (6.00 | )% | ||||||||||
| Total Community Banking | $ | 14,867,952 | $ | 13,379,033 | $ | 14,953,663 | 11.13 | % | (0.57 | )% | |||||||
| Government Guaranteed Lending: | |||||||||||||||||
| Real estate – construction and development | 19,180 | — | 12,846 | N/M | 49.31 | % | |||||||||||
| Commercial real estate – owner occupied | 96,318 | — | 94,943 | N/M | 1.45 | % | |||||||||||
| Commercial and industrial business (C&I) | 116,851 | — | 108,216 | N/M | 7.98 | % | |||||||||||
| Consumer loans and other | 7 | — | 7 | N/M | N/M | ||||||||||||
| Total Government Guaranteed Lending | $ | 232,356 | $ | — | $ | 216,012 | N/M | 7.57 | % | ||||||||
| Total Loans Held for Investment | $ | 15,100,308 | $ | 13,379,033 | $ | 15,169,675 | 12.87 | % | (0.46 | )% | |||||||
| TOWNEBANK | |||||||||||||||||
| Selected Data (unaudited) | |||||||||||||||||
| (dollars in thousands) | |||||||||||||||||
| % Change | |||||||||||||||||
| Deposits | Q3 |
Q3 |
Q2 |
Q3 26 vs. | Q3 26 vs. | ||||||||||||
| 2026 |
2025 |
2026 |
Q3 25 | Q2 26 | |||||||||||||
| Noninterest-bearing demand deposits | $ | 5,982,476 | $ | 5,139,488 | $ | 5,842,944 | 16.40 | % | 2.39 | % | |||||||
| Interest-bearing: | |||||||||||||||||
| Demand and money market accounts | 9,224,530 | 8,273,987 | 9,468,690 | 11.49 | % | (2.58 | )% | ||||||||||
| Savings | 429,705 | 331,168 | 436,751 | 29.75 | % | (1.61 | )% | ||||||||||
| Certificates of deposits | 2,822,170 | 2,786,292 | 2,965,060 | 1.29 | % | (4.82 | )% | ||||||||||
| Total | $ | 18,458,881 | $ | 16,530,935 | $ | 18,713,445 | 11.66 | % | (1.36 | )% | |||||||
| Acquisition Summary – Day 1 Balances | Total Acquired |
2026 |
2025 | |||||||||||||
| 2025-2026 |
Dogwood (1) |
Old Point (2) |
Village (3) | |||||||||||||
| Total securities | $ | 478,420 | $ | 190,988 | $ | 211,877 | $ | 75,555 | ||||||||
| Loans held for sale | 31,616 | 28,001 | — | 3,615 | ||||||||||||
| Loans held for investment | 3,438,241 | 1,905,571 | 956,430 | 576,240 | ||||||||||||
| Core deposit intangibles | 82,900 | 30,490 | 31,390 | 21,020 | ||||||||||||
| Total assets | 4,482,892 | 2,335,431 | 1,401,533 | 745,928 | ||||||||||||
| Noninterest-bearing demand deposits | 1,089,093 | 544,484 | 306,066 | 238,543 | ||||||||||||
| Interest-bearing deposits | 2,690,912 | 1,387,029 | 904,933 | 398,950 | ||||||||||||
| Total deposits | 3,780,005 | 1,931,513 | 1,210,999 | 637,493 | ||||||||||||
| Advances from the FHLB | 205,000 | 155,000 | 40,000 | 10,000 | ||||||||||||
| Subordinated debt, net | 39,693 | — | 25,274 | 14,419 | ||||||||||||
| Total liabilities | 4,071,562 | 2,118,598 | 1,284,549 | 668,415 | ||||||||||||
| Goodwill | 378,493 | 241,127 | 94,374 | 42,992 | ||||||||||||
| Initial allowance for credit losses on loans held for investment | 68,516 | 62,602 | 4,223 | 1,691 | ||||||||||||
| Initial provision for credit losses (4) | 17,504 | — | 11,449 | 6,055 | ||||||||||||
| (1) Dogwood State Bank was acquired January 12, 2026. | ||||||||||||||||
| (2) Old Point Financial Corporation was acquired September 1, 2025. | ||||||||||||||||
| (3) Village Bank and Trust Corp. was acquired April 1, 2025. | ||||||||||||||||
| (4) ASU 2025-08 Financial Instruments – Credit Losses Measurement of Credit Losses on Financial Instruments – Purchased Loans, was adopted January 1, 2026. | ||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, |
June 30, |
March 31, | December 31, |
September 30, | ||||||||||||||||
| Net charge-offs: | 2026 |
2026 |
2026 | 2025 |
2025 | |||||||||||||||
| Community Banking | $ | 414 | $ | 451 | $ | (284 | ) | $ | 1,159 | $ | (116 | ) | ||||||||
| Indirect | 1,104 | 4,002 | 414 | 789 | 371 | |||||||||||||||
| Government guaranteed lending | 935 | 1,303 | 1,560 | — | — | |||||||||||||||
| Total | $ | 2,453 | $ | 5,756 | $ | 1,690 | $ | 1,948 | $ | 255 | ||||||||||
| Non-performing loans (1): | ||||||||||||||||||||
| Community Banking | $ | 30,870 | $ | 24,616 | $ | 22,380 | $ | 10,275 | $ | 6,629 | ||||||||||
| Indirect | 1,400 | 970 | 2,731 | 1,451 | 1,069 | |||||||||||||||
| Government guaranteed lending | 6,795 | 6,844 | 7,640 | — | — | |||||||||||||||
| Total | $ | 39,065 | $ | 32,430 | $ | 32,751 | $ | 11,726 | $ | 7,698 | ||||||||||
| Criticized Loans: | ||||||||||||||||||||
| Community Banking | $ | 252,097 | $ | 247,814 | $ | 212,043 | $ | 169,182 | $ | 170,271 | ||||||||||
| Indirect | 3,812 | 4,061 | 4,743 | 2,917 | 2,557 | |||||||||||||||
| Government guaranteed lending | 14,795 | 10,821 | 14,501 | — | — | |||||||||||||||
| Total | $ | 270,704 | $ | 262,696 | $ | 231,287 | $ | 172,099 | $ | 172,828 | ||||||||||
| (1) Non-performing loans related to the Dogwood acquisition totaled approximately $25.00 million at September 30, 2026 and $18.59 million at June 30, 2026. | ||||||||||||||||||||
| TOWNEBANK | ||||||||||||||||||||||||||||||||
| Average Balances, Yields and Rate Paid (unaudited) | ||||||||||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | ||||||||||||||||||||||||||||||
| Interest | Average | Interest | Average | Interest | Average | |||||||||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||||||||||
| Balance | Expense | Rate (1) | Balance | Expense | Rate (1) | Balance | Expense | Rate (1) | ||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||
| Loans (net of unearned income and deferred costs) | $ | 15,099,033 | $ | 222,774 | 5.85 | % | $ | 15,241,959 | $ | 216,044 | 5.69 | % | $ | 12,662,595 | $ | 180,361 | 5.65 | % | ||||||||||||||
| Taxable investment securities | 2,830,262 | 27,714 | 3.92 | % | 2,808,164 | 25,687 | 3.66 | % | 2,627,476 | 23,203 | 3.53 | % | ||||||||||||||||||||
| Tax-exempt investment securities | 306,541 | 3,436 | 4.48 | % | 275,487 | 3,083 | 4.48 | % | 176,193 | 1,913 | 4.34 | % | ||||||||||||||||||||
| Total securities | 3,136,803 | 31,150 | 3.97 | % | 3,083,651 | 28,770 | 3.73 | % | 2,803,669 | 25,116 | 3.58 | % | ||||||||||||||||||||
| Interest-bearing deposits | 1,532,388 | 13,210 | 3.42 | % | 1,659,332 | 14,023 | 3.39 | % | 1,096,909 | 10,597 | 3.83 | % | ||||||||||||||||||||
| Loans held for sale | 243,694 | 3,789 | 6.22 | % | 203,978 | 3,076 | 6.03 | % | 204,949 | 3,351 | 6.54 | % | ||||||||||||||||||||
| Total earning assets | 20,011,918 | 270,923 | 5.37 | % | 20,188,920 | 261,913 | 5.20 | % | 16,768,122 | 219,425 | 5.19 | % | ||||||||||||||||||||
| Less: allowance for loan losses | (199,806 | ) | (202,001 | ) | (139,408 | ) | ||||||||||||||||||||||||||
| Total nonearning assets | 2,464,522 | 2,499,032 | 1,995,385 | |||||||||||||||||||||||||||||
| Total assets | $ | 22,276,634 | $ | 22,485,951 | $ | 18,624,099 | ||||||||||||||||||||||||||
| Liabilities and Equity: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||||||||||
| Demand and money market | $ | 9,270,396 | $ | 45,110 | 1.93 | % | $ | 9,279,980 | $ | 44,758 | 1.93 | % | $ | 7,791,983 | $ | 43,015 | 2.19 | % | ||||||||||||||
| Savings | 435,096 | 600 | 0.55 | % | 446,151 | 619 | 0.56 | % | 332,403 | 684 | 0.82 | % | ||||||||||||||||||||
| Certificates of deposit | 2,916,256 | 24,524 | 3.34 | % | 3,076,803 | 26,104 | 3.40 | % | 2,626,140 | 25,444 | 3.84 | % | ||||||||||||||||||||
| Total interest-bearing deposits | 12,621,748 | 70,234 | 2.21 | % | 12,802,934 | 71,481 | 2.24 | % | 10,750,526 | 69,143 | 2.55 | % | ||||||||||||||||||||
| Borrowings | 121,656 | 798 | 2.57 | % | 175,152 | 1,309 | 2.96 | % | 49,111 | (212 | ) | (1.69 | )% | |||||||||||||||||||
| Subordinated debt, net | 262,100 | 2,349 | 3.59 | % | 284,404 | 2,736 | 3.85 | % | 267,755 | 2,461 | 3.68 | % | ||||||||||||||||||||
| Total interest-bearing liabilities | 13,005,504 | 73,381 | 2.24 | % | 13,262,490 | 75,526 | 2.28 | % | 11,067,392 | 71,392 | 2.56 | % | ||||||||||||||||||||
| Demand deposits | 5,863,443 | 5,693,724 | 4,898,006 | |||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 385,016 | 510,177 | 378,717 | |||||||||||||||||||||||||||||
| Total liabilities | 19,253,963 | 19,466,391 | 16,344,115 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 3,022,671 | 3,019,560 | 2,279,984 | |||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 22,276,634 | $ | 22,485,951 | $ | 18,624,099 | ||||||||||||||||||||||||||
| Net interest income (tax-equivalent basis) (4) | $ | 197,542 | $ | 186,387 | $ | 148,033 | ||||||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||||||||||||||
| Tax-equivalent basis adjustment | (1,333 | ) | (1,270 | ) | (1,081 | ) | ||||||||||||||||||||||||||
| Net interest income (GAAP) | $ | 196,209 | $ | 185,117 | $ | 146,952 | ||||||||||||||||||||||||||
| Interest rate spread (2)(4) | 3.13 | % | 2.92 | % | 2.63 | % | ||||||||||||||||||||||||||
| Interest expense as a percent of average earning assets | 1.45 | % | 1.50 | % | 1.69 | % | ||||||||||||||||||||||||||
| Net interest margin (tax-equivalent basis) (3)(4) | 3.92 | % | 3.70 | % | 3.50 | % | ||||||||||||||||||||||||||
| Total cost of deposits | 1.51 | % | 1.55 | % | 1.75 | % | ||||||||||||||||||||||||||
| (1) Yields and interest income are presented on a tax-equivalent basis using the federal statutory tax rate of 21%. | ||||||||||||||||||||||||||||||||
| (2) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities. Fully tax-equivalent. | ||||||||||||||||||||||||||||||||
| (3) Net interest margin is net interest income expressed as a percentage of average earning assets. Fully tax-equivalent. | ||||||||||||||||||||||||||||||||
| (4) Non-GAAP. | ||||||||||||||||||||||||||||||||
| TOWNEBANK | |||||||||||||||||||||
| Average Balances, Yields and Rate Paid (unaudited) | |||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||
| Nine Months Ended | Nine Months Ended | ||||||||||||||||||||
| September 30, 2026 | September 30, 2025 | ||||||||||||||||||||
| Interest | Average | Interest | Average | ||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||
| Balance | Expense | Rate (1) | Balance | Expense | Rate (1) | ||||||||||||||||
| Assets: | |||||||||||||||||||||
| Loans (net of unearned income and deferred costs) | $ | 15,124,879 | $ | 649,043 | 5.74 | % | $ | 12,169,050 | $ | 503,947 | 5.54 | % | |||||||||
| Taxable investment securities | 2,814,643 | 78,584 | 3.72 | % | 2,568,420 | 67,866 | 3.52 | % | |||||||||||||
| Tax-exempt investment securities | 275,931 | 9,144 | 4.42 | % | 174,786 | 5,575 | 4.25 | % | |||||||||||||
| Total securities | 3,090,574 | 87,728 | 3.78 | % | 2,743,206 | 73,441 | 3.57 | % | |||||||||||||
| Interest-bearing deposits | 1,527,108 | 38,693 | 3.39 | % | 1,113,719 | 32,639 | 3.92 | % | |||||||||||||
| Loans held for sale | 196,415 | 8,942 | 6.07 | % | 180,618 | 8,774 | 6.48 | % | |||||||||||||
| Total earning assets | 19,938,976 | 784,406 | 5.26 | % | 16,206,593 | 618,801 | 5.10 | % | |||||||||||||
| Less: allowance for loan losses | (193,688 | ) | (131,892 | ) | |||||||||||||||||
| Total nonearning assets | 2,473,117 | 1,894,785 | |||||||||||||||||||
| Total assets | $ | 22,218,405 | $ | 17,969,486 | |||||||||||||||||
| Liabilities and Equity: | |||||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||||
| Demand and money market | $ | 9,211,245 | $ | 134,690 | 1.95 | % | $ | 7,555,758 | $ | 125,675 | 2.22 | % | |||||||||
| Savings | 434,213 | 1,832 | 0.56 | % | 327,517 | 2,102 | 0.86 | % | |||||||||||||
| Certificates of deposit | 3,029,497 | 77,701 | 3.43 | % | 2,575,944 | 76,651 | 3.98 | % | |||||||||||||
| Total interest-bearing deposits | 12,674,955 | 214,223 | 2.26 | % | 10,459,219 | 204,428 | 2.61 | % | |||||||||||||
| Borrowings | 189,239 | 4,306 | 3.00 | % | 37,910 | (854 | ) | (2.97 | )% | ||||||||||||
| Subordinated debt, net | 276,763 | 7,834 | 3.77 | % | 266,786 | 7,374 | 3.69 | % | |||||||||||||
| Total interest-bearing liabilities | 13,140,957 | 226,363 | 2.30 | % | 10,763,915 | 210,948 | 2.62 | % | |||||||||||||
| Demand deposits | 5,674,901 | 4,622,418 | |||||||||||||||||||
| Other noninterest-bearing liabilities | 438,206 | 373,274 | |||||||||||||||||||
| Total liabilities | 19,254,064 | 15,759,607 | |||||||||||||||||||
| Shareholders’ equity | 2,964,341 | 2,209,879 | |||||||||||||||||||
| Total liabilities and equity | $ | 22,218,405 | $ | 17,969,486 | |||||||||||||||||
| Net interest income (tax-equivalent basis)(4) | $ | 558,043 | $ | 407,853 | |||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||||
| Tax-equivalent basis adjustment | (3,773 | ) | (3,210 | ) | |||||||||||||||||
| Net interest income (GAAP) | $ | 554,270 | $ | 404,643 | |||||||||||||||||
| Interest rate spread (2)(4) | 2.96 | % | 2.48 | % | |||||||||||||||||
| Interest expense as a percent of average earning assets | 1.52 | % | 1.74 | % | |||||||||||||||||
| Net interest margin (tax-equivalent basis) (3)(4) | 3.74 | % | 3.36 | % | |||||||||||||||||
| Total cost of deposits | 1.56 | % | 1.81 | % | |||||||||||||||||
| (1) Yields and interest income are presented on a tax-equivalent basis using the federal statutory rate of 21%. | |||||||||||||||||||||
| (2) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities. Fully tax-equivalent. | |||||||||||||||||||||
| (3) Net interest margin is net interest income expressed as a percentage of average earning assets. Fully tax-equivalent. | |||||||||||||||||||||
| (4) Non-GAAP. | |||||||||||||||||||||
| TOWNEBANK | |||||||
| Consolidated Balance Sheets | |||||||
| (dollars in thousands, except share data) | |||||||
| September 30, | December 31, | ||||||
| 2026 | 2025 | ||||||
| ASSETS | (unaudited) | (audited) | |||||
| Cash and due from banks | $ | 118,234 | $ | 129,941 | |||
| Interest-bearing deposits at FRB | 1,283,078 | 1,097,155 | |||||
| Interest-bearing deposits in financial institutions | 111,825 | 123,553 | |||||
| Total Cash and Cash Equivalents | 1,513,137 | 1,350,649 | |||||
| Securities available for sale, at fair value (amortized cost of $3,128,821 and $2,784,462, and allowance for credit losses of $1,440 and $1,207 at September 30, 2026 and December 31, 2025, respectively) | 2,940,510 | 2,710,189 | |||||
| Securities held to maturity, at amortized cost (fair value of $124,604 and $154,269 at September 30, 2026 and December 31, 2025, respectively) | 126,139 | 156,697 | |||||
| Less: allowance for credit losses | (31 | ) | (65 | ) | |||
| Securities held to maturity, net of allowance for credit losses | 126,108 | 156,632 | |||||
| Other equity securities | 15,829 | 12,219 | |||||
| FHLB stock | 19,275 | 16,341 | |||||
| Total Securities | 3,101,722 | 2,895,381 | |||||
| Mortgage loans held for sale | 175,727 | 154,444 | |||||
| Government guaranteed loans held for sale | 9,010 | — | |||||
| Loans, net of unearned income and deferred costs | 15,100,308 | 13,335,804 | |||||
| Less: allowance for credit losses on loans | (199,375 | ) | (147,343 | ) | |||
| Net Loans | 14,900,933 | 13,188,461 | |||||
| Premises and equipment, net | 437,117 | 430,987 | |||||
| Goodwill | 818,147 | 594,080 | |||||
| Other intangible assets, net | 90,987 | 96,528 | |||||
| BOLI | 390,207 | 337,425 | |||||
| Other assets | 745,720 | 639,386 | |||||
| TOTAL ASSETS | $ | 22,182,707 | $ | 19,687,341 | |||
| LIABILITIES AND EQUITY | |||||||
| Deposits: | |||||||
| Noninterest-bearing demand | $ | 5,982,476 | $ | 5,073,157 | |||
| Interest-bearing: | |||||||
| Demand and money market accounts | 9,224,530 | 8,390,884 | |||||
| Savings | 429,705 | 332,752 | |||||
| Certificates of deposit | 2,822,170 | 2,712,324 | |||||
| Total Deposits | 18,458,881 | 16,509,117 | |||||
| Advances from the FHLB | 76,862 | 52,452 | |||||
| Subordinated debt, net | 258,257 | 283,870 | |||||
| Repurchase agreements and other borrowings | 23,532 | 34,817 | |||||
| Total Borrowings | 358,651 | 371,139 | |||||
| Other liabilities | 387,306 | 378,076 | |||||
| TOTAL LIABILITIES | 19,204,838 | 17,258,332 | |||||
| Preferred stock, authorized and unissued shares – 2,000,000 | — | — | |||||
| Common stock, $1.667 par value: 150,000,000 shares authorized; | |||||||
| 92,464,490 and 78,964,038 shares issued at | |||||||
| September 30, 2026 and December 31, 2025, respectively | 154,138 | 131,633 | |||||
| Capital surplus | 1,698,525 | 1,254,776 | |||||
| Retained earnings | 1,261,924 | 1,087,343 | |||||
| Common stock issued to deferred compensation trust, at cost: | |||||||
| 1,140,688 and 1,086,290 shares at September 30, 2026 and December 31, 2025, respectively | (25,083 | ) | (23,293 | ) | |||
| Deferred compensation trust | 25,083 | 23,293 | |||||
| Accumulated other comprehensive income (loss) | (143,611 | ) | (51,685 | ) | |||
| TOTAL SHAREHOLDERS’ EQUITY | 2,970,976 | 2,422,067 | |||||
| Noncontrolling interest | 6,893 | 6,942 | |||||
| TOTAL EQUITY | 2,977,869 | 2,429,009 | |||||
| TOTAL LIABILITIES AND EQUITY | $ | 22,182,707 | $ | 19,687,341 | |||
| TOWNEBANK | |||||||||||||||
| Consolidated Statements of Income (unaudited) | |||||||||||||||
| (dollars in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||
| INTEREST INCOME: | |||||||||||||||
| Loans, including fees | $ | 222,037 | $ | 179,612 | $ | 646,857 | $ | 501,705 | |||||||
| Investment securities | 30,554 | 24,784 | 86,141 | 72,473 | |||||||||||
| Interest-bearing deposits in financial institutions and federal funds sold | 13,210 | 10,597 | 38,693 | 32,639 | |||||||||||
| Mortgage loans held for sale | 3,789 | 3,351 | 8,942 | 8,774 | |||||||||||
| Total interest income | 269,590 | 218,344 | 780,633 | 615,591 | |||||||||||
| INTEREST EXPENSE: | |||||||||||||||
| Deposits | 70,234 | 69,143 | 214,223 | 204,428 | |||||||||||
| Advances from the FHLB | 813 | 258 | 4,909 | 407 | |||||||||||
| Subordinated debt, net | 2,349 | 2,461 | 7,834 | 7,374 | |||||||||||
| Repurchase agreements and other borrowings | (15 | ) | (470 | ) | (603 | ) | (1,261 | ) | |||||||
| Total interest expense | 73,381 | 71,392 | 226,363 | 210,948 | |||||||||||
| Net interest income | 196,209 | 146,952 | 554,270 | 404,643 | |||||||||||
| PROVISION FOR CREDIT LOSSES | (1,177 | ) | 15,276 | (208 | ) | 24,106 | |||||||||
| Net interest income after provision for credit losses | 197,386 | 131,676 | 554,478 | 380,537 | |||||||||||
| NONINTEREST INCOME: | |||||||||||||||
| Residential mortgage banking income, net | 11,186 | 13,123 | 35,457 | 37,046 | |||||||||||
| Insurance commissions and related income, net | 25,642 | 25,791 | 76,970 | 77,893 | |||||||||||
| Property management income, net | — | 20,449 | 12,440 | 49,209 | |||||||||||
| Service charges on deposit accounts | 4,400 | 4,056 | 13,789 | 11,025 | |||||||||||
| Credit card merchant fees, net | 2,096 | 1,909 | 6,160 | 5,400 | |||||||||||
| Investment income, net | 4,255 | 3,699 | 11,770 | 9,932 | |||||||||||
| BOLI | 3,124 | 2,157 | 8,903 | 6,021 | |||||||||||
| Government guaranteed lending income, net | 615 | — | 6,810 | — | |||||||||||
| Gain on sale of equity investment | 2,692 | — | 201,242 | 2,000 | |||||||||||
| Other income | 7,672 | 4,456 | 20,669 | 12,613 | |||||||||||
| Net gain on investment securities | — | (7 | ) | 126 | (7 | ) | |||||||||
| Total noninterest income | 61,682 | 75,633 | 394,336 | 211,132 | |||||||||||
| NONINTEREST EXPENSE: | |||||||||||||||
| Salaries and employee benefits | 90,640 | 78,964 | 272,549 | 232,404 | |||||||||||
| Occupancy | 12,094 | 9,988 | 35,892 | 29,112 | |||||||||||
| Furniture and equipment | 5,186 | 5,044 | 16,432 | 14,436 | |||||||||||
| Amortization – intangibles | 5,778 | 4,427 | 17,965 | 11,431 | |||||||||||
| Software | 8,071 | 7,518 | 23,944 | 20,647 | |||||||||||
| Data processing | 4,083 | 4,630 | 12,506 | 12,974 | |||||||||||
| Professional fees | 3,996 | 2,999 | 10,413 | 8,191 | |||||||||||
| Advertising and marketing | 3,636 | 3,759 | 12,523 | 11,460 | |||||||||||
| FDIC and other insurance | 2,707 | 3,002 | 9,886 | 8,895 | |||||||||||
| Acquisition related expenses | 3,191 | 17,814 | 46,088 | 36,971 | |||||||||||
| Other expenses | 20,088 | 15,593 | 87,102 | 48,418 | |||||||||||
| Total noninterest expense | 159,470 | 153,738 | 545,300 | 434,939 | |||||||||||
| Income before income tax expense and noncontrolling interest | 99,598 | 53,571 | 403,514 | 156,730 | |||||||||||
| Provision for income tax expense | 17,607 | 8,959 | 86,804 | 26,790 | |||||||||||
| Net Income | 81,991 | 44,612 | 316,710 | 129,940 | |||||||||||
| Net income attributable to noncontrolling interest | (214 | ) | (317 | ) | (754 | ) | (1,044 | ) | |||||||
| Net income attributable to TowneBank | $ | 81,777 | $ | 44,295 | $ | 315,956 | $ | 128,896 | |||||||
| Per common share information | |||||||||||||||
| Basic earnings | $ | 0.89 | $ | 0.58 | $ | 3.45 | $ | 1.70 | |||||||
| Diluted earnings | $ | 0.88 | $ | 0.58 | $ | 3.44 | $ | 1.70 | |||||||
| Cash dividends declared | $ | 0.28 | $ | 0.27 | $ | 1.53 | $ | 0.79 | |||||||
| TOWNEBANK | |||||||||||||||||||
| Consolidated Balance Sheets – Five Quarter Trend | |||||||||||||||||||
| (dollars in thousands, except share data) | |||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
| 2026 | 2026 | 2026 | 2025 | 2025 | |||||||||||||||
| ASSETS | (unaudited) | (unaudited) | (unaudited) | (audited) | (unaudited) | ||||||||||||||
| Cash and due from banks | $ | 118,234 | $ | 158,770 | $ | 95,472 | $ | 129,941 | $ | 152,647 | |||||||||
| Interest-bearing deposits at FRB | 1,283,078 | 1,546,624 | 1,346,573 | 1,097,155 | 974,514 | ||||||||||||||
| Interest-bearing deposits in financial institutions | 111,825 | 110,086 | 119,922 | 123,553 | 122,819 | ||||||||||||||
| Total Cash and Cash Equivalents | 1,513,137 | 1,815,480 | 1,561,967 | 1,350,649 | 1,249,980 | ||||||||||||||
| Securities available for sale | 2,940,510 | 2,940,962 | 2,862,427 | 2,710,189 | 2,668,599 | ||||||||||||||
| Securities held to maturity | 126,139 | 126,333 | 126,527 | 156,697 | 176,843 | ||||||||||||||
| Less: allowance for credit losses | (31 | ) | (32 | ) | (33 | ) | (65 | ) | (65 | ) | |||||||||
| Securities held to maturity, net of allowance for credit losses | 126,108 | 126,301 | 126,494 | 156,632 | 176,778 | ||||||||||||||
| Other equity securities | 15,829 | 15,907 | 15,463 | 12,219 | 12,420 | ||||||||||||||
| FHLB stock | 19,275 | 21,550 | 24,985 | 16,341 | 16,341 | ||||||||||||||
| Total Securities | 3,101,722 | 3,104,720 | 3,029,369 | 2,895,381 | 2,874,138 | ||||||||||||||
| Mortgage loans held for sale | 175,727 | 275,602 | 171,735 | 154,444 | 212,507 | ||||||||||||||
| Government guaranteed loans held for sale | 9,010 | 33,915 | 5,498 | — | — | ||||||||||||||
| Loans, net of unearned income and deferred costs | 15,100,308 | 15,169,675 | 15,261,160 | 13,335,804 | 13,379,033 | ||||||||||||||
| Less: allowance for credit losses | (199,375 | ) | (199,918 | ) | (199,267 | ) | (147,343 | ) | (149,175 | ) | |||||||||
| Net Loans | 14,900,933 | 14,969,757 | 15,061,893 | 13,188,461 | 13,229,858 | ||||||||||||||
| Premises and equipment, net | 437,117 | 444,807 | 438,792 | 430,987 | 422,134 | ||||||||||||||
| Goodwill | 818,147 | 808,644 | 804,143 | 594,080 | 591,691 | ||||||||||||||
| Other intangible assets, net | 90,987 | 96,765 | 102,631 | 96,528 | 101,875 | ||||||||||||||
| BOLI | 390,207 | 387,841 | 385,087 | 337,425 | 334,527 | ||||||||||||||
| Other assets | 745,720 | 679,428 | 694,197 | 639,386 | 657,731 | ||||||||||||||
| Assets held for sale | — | — | 103,396 | — | — | ||||||||||||||
| TOTAL ASSETS | $ | 22,182,707 | $ | 22,616,959 | $ | 22,358,708 | $ | 19,687,341 | $ | 19,674,441 | |||||||||
| LIABILITIES AND EQUITY | |||||||||||||||||||
| Deposits: | |||||||||||||||||||
| Noninterest-bearing demand | $ | 5,982,476 | $ | 5,842,944 | $ | 5,597,395 | $ | 5,073,157 | $ | 5,139,488 | |||||||||
| Interest-bearing: | |||||||||||||||||||
| Demand and money market accounts | 9,224,530 | 9,468,690 | 9,293,443 | 8,390,884 | 8,273,987 | ||||||||||||||
| Savings | 429,705 | 436,751 | 457,028 | 332,752 | 331,168 | ||||||||||||||
| Certificates of deposit | 2,822,170 | 2,965,060 | 3,132,406 | 2,712,324 | 2,786,292 | ||||||||||||||
| Total Deposits | 18,458,881 | 18,713,445 | 18,480,272 | 16,509,117 | 16,530,935 | ||||||||||||||
| Advances from the FHLB | 76,862 | 127,060 | 197,257 | 52,452 | 52,646 | ||||||||||||||
| Subordinated debt, net | 258,257 | 284,207 | 284,236 | 283,870 | 283,847 | ||||||||||||||
| Repurchase agreements and other borrowings | 23,532 | 38,971 | 30,988 | 34,817 | 25,740 | ||||||||||||||
| Total Borrowings | 358,651 | 450,238 | 512,481 | 371,139 | 362,233 | ||||||||||||||
| Other liabilities | 387,306 | 451,756 | 414,979 | 378,076 | 384,321 | ||||||||||||||
| Liabilities held for sale | — | — | 52,460 | — | — | ||||||||||||||
| TOTAL LIABILITIES | 19,204,838 | 19,615,439 | 19,460,192 | 17,258,332 | 17,277,489 | ||||||||||||||
| TOTAL SHAREHOLDERS’ EQUITY | 2,970,976 | 2,994,483 | 2,891,688 | 2,422,067 | 2,389,448 | ||||||||||||||
| Noncontrolling interest | 6,893 | 7,037 | 6,828 | 6,942 | 7,504 | ||||||||||||||
| TOTAL EQUITY | 2,977,869 | 3,001,520 | 2,898,516 | 2,429,009 | 2,396,952 | ||||||||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 22,182,707 | $ | 22,616,959 | $ | 22,358,708 | $ | 19,687,341 | $ | 19,674,441 | |||||||||
| TOWNEBANK | |||||||||||||||||||
| Consolidated Statements of Income – Five Quarter Trend (unaudited) | |||||||||||||||||||
| (dollars in thousands, except share data) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
| 2026 | 2026 | 2026 | 2025 | 2025 | |||||||||||||||
| INTEREST INCOME: | |||||||||||||||||||
| Loans, including fees | $ | 222,037 | $ | 215,308 | $ | 209,512 | $ | 189,824 | $ | 179,612 | |||||||||
| Investment securities | 30,554 | 28,236 | 27,351 | 26,226 | 24,784 | ||||||||||||||
| Interest-bearing deposits in financial institutions and federal funds sold | 13,210 | 14,023 | 11,459 | 11,825 | 10,597 | ||||||||||||||
| Mortgage loans held for sale | 3,789 | 3,076 | 2,077 | 2,794 | 3,351 | ||||||||||||||
| Total interest income | 269,590 | 260,643 | 250,399 | 230,669 | 218,344 | ||||||||||||||
| INTEREST EXPENSE: | |||||||||||||||||||
| Deposits | 70,234 | 71,481 | 72,508 | 68,977 | 69,143 | ||||||||||||||
| Advances from the FHLB | 813 | 1,671 | 2,425 | 532 | 258 | ||||||||||||||
| Subordinated debt, net | 2,349 | 2,736 | 2,750 | 2,764 | 2,461 | ||||||||||||||
| Repurchase agreements and other borrowings | (15 | ) | (362 | ) | (226 | ) | (568 | ) | (470 | ) | |||||||||
| Total interest expense | 73,381 | 75,526 | 77,457 | 71,705 | 71,392 | ||||||||||||||
| Net interest income | 196,209 | 185,117 | 172,942 | 158,964 | 146,952 | ||||||||||||||
| PROVISION FOR CREDIT LOSSES | (1,177 | ) | 625 | 344 | (169 | ) | 15,276 | ||||||||||||
| Net interest income after provision for credit losses | 197,386 | 184,492 | 172,598 | 159,133 | 131,676 | ||||||||||||||
| NONINTEREST INCOME: | |||||||||||||||||||
| Residential mortgage banking income, net | 11,186 | 12,537 | 11,734 | 11,538 | 13,123 | ||||||||||||||
| Insurance commissions and related income, net | 25,642 | 25,294 | 26,034 | 23,120 | 25,791 | ||||||||||||||
| Property management income, net | — | — | 12,440 | 8,412 | 20,449 | ||||||||||||||
| Service charges on deposit accounts | 4,400 | 4,747 | 4,642 | 4,638 | 4,056 | ||||||||||||||
| Credit card merchant fees, net | 2,096 | 2,145 | 1,919 | 1,808 | 1,909 | ||||||||||||||
| Investment income, net | 4,255 | 3,795 | 3,720 | 3,386 | 3,699 | ||||||||||||||
| BOLI | 3,124 | 2,760 | 3,019 | 2,898 | 2,157 | ||||||||||||||
| Government guaranteed lending income, net | 615 | 1,994 | 4,201 | — | — | ||||||||||||||
| Gain on sale of equity investment | 2,692 | 198,550 | — | — | — | ||||||||||||||
| Other income | 7,672 | 7,327 | 5,670 | 5,166 | 4,456 | ||||||||||||||
| Net gain (loss) on investment securities | — | — | 126 | 13 | (7 | ) | |||||||||||||
| Total noninterest income | 61,682 | 259,149 | 73,505 | 60,979 | 75,633 | ||||||||||||||
| NONINTEREST EXPENSE: | |||||||||||||||||||
| Salaries and employee benefits | 90,640 | 88,730 | 93,179 | 85,088 | 78,964 | ||||||||||||||
| Occupancy | 12,094 | 11,793 | 12,005 | 11,367 | 9,988 | ||||||||||||||
| Furniture and equipment | 5,186 | 5,347 | 5,899 | 5,315 | 5,044 | ||||||||||||||
| Amortization – intangibles | 5,778 | 5,866 | 6,321 | 5,347 | 4,427 | ||||||||||||||
| Software | 8,071 | 7,475 | 8,398 | 6,986 | 7,518 | ||||||||||||||
| Data processing | 4,083 | 3,492 | 4,931 | 4,236 | 4,630 | ||||||||||||||
| Professional fees | 3,996 | 3,164 | 3,253 | 2,931 | 2,999 | ||||||||||||||
| Advertising and marketing | 3,636 | 3,210 | 5,677 | 3,668 | 3,759 | ||||||||||||||
| Other expenses | 25,986 | 60,866 | 56,223 | 41,688 | 36,409 | ||||||||||||||
| Total noninterest expense | 159,470 | 189,943 | 195,886 | 166,626 | 153,738 | ||||||||||||||
| Income before income tax expense and noncontrolling interest | 99,598 | 253,698 | 50,217 | 53,486 | 53,571 | ||||||||||||||
| Provision for income tax expense | 17,607 | 60,080 | 9,116 | 12,636 | 8,959 | ||||||||||||||
| Net Income | 81,991 | 193,618 | 41,101 | 40,850 | 44,612 | ||||||||||||||
| Net income attributable to noncontrolling interest | (214 | ) | (432 | ) | (108 | ) | (220 | ) | (317 | ) | |||||||||
| Net income attributable to TowneBank | $ | 81,777 | $ | 193,186 | $ | 40,993 | $ | 40,630 | $ | 44,295 | |||||||||
| Per common share information | |||||||||||||||||||
| Basic earnings | $ | 0.89 | $ | 2.10 | $ | 0.45 | $ | 0.52 | $ | 0.58 | |||||||||
| Diluted earnings | $ | 0.88 | $ | 2.09 | $ | 0.45 | $ | 0.51 | $ | 0.58 | |||||||||
| Basic weighted average shares outstanding | 92,207,902 | 92,165,341 | 90,433,283 | 78,805,687 | 76,417,605 | ||||||||||||||
| Diluted weighted average shares outstanding | 92,611,196 | 92,463,558 | 90,775,117 | 79,109,745 | 76,763,640 | ||||||||||||||
| Cash dividends declared | $ | 0.28 | $ | 0.98 | $ | 0.27 | $ | 0.27 | $ | 0.27 | |||||||||
| TOWNEBANK | ||||||||||||||||||||||||||
| Banking Segment Financial Information (unaudited) | ||||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | Increase/(Decrease) | ||||||||||||||||||||||||
| September 30, | June 30, | September 30, | YTD 2026 over 2025 | |||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2026 | 2025 | Amount | Percent | ||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||
| Net interest income | $ | 194,917 | $ | 145,746 | $ | 183,847 | $ | 550,755 | $ | 401,654 | $ | 149,101 | 37.12 | % | ||||||||||||
| Service charges on deposit accounts | 4,400 | 4,056 | 4,747 | 13,789 | 11,025 | 2,764 | 25.07 | % | ||||||||||||||||||
| Credit card merchant fees | 2,096 | 1,909 | 2,145 | 6,160 | 5,400 | 760 | 14.07 | % | ||||||||||||||||||
| Investment income, net | 4,255 | 3,699 | 3,795 | 11,770 | 9,932 | 1,838 | 18.51 | % | ||||||||||||||||||
| Government guaranteed lending income, net | 615 | — | 1,994 | 6,810 | — | 6,810 | N/M | |||||||||||||||||||
| Gain on sale of equity investment | 2,692 | — | 198,550 | 201,242 | 2,000 | 199,242 | N/M | |||||||||||||||||||
| Other income | 9,115 | 4,866 | 8,334 | 24,841 | 15,110 | 9,731 | 64.40 | % | ||||||||||||||||||
| Subtotal | 23,173 | 14,530 | 219,565 | 264,612 | 43,467 | 221,145 | 508.77 | % | ||||||||||||||||||
| Net gain/(loss) on investment securities | — | (7 | ) | — | 126 | (7 | ) | 133 | N/M | |||||||||||||||||
| Total noninterest income | 23,173 | 14,523 | 219,565 | 264,738 | 43,460 | 221,278 | 509.15 | % | ||||||||||||||||||
| Total revenue | 218,090 | 160,269 | 403,412 | 815,493 | 445,114 | 370,379 | 83.21 | % | ||||||||||||||||||
| Provision for credit losses | (1,217 | ) | 15,148 | 688 | (23 | ) | 23,727 | (23,750 | ) | (100.10 | )% | |||||||||||||||
| Expenses | ||||||||||||||||||||||||||
| Salaries and employee benefits | 68,934 | 53,053 | 67,192 | 202,261 | 155,588 | 46,673 | 30.00 | % | ||||||||||||||||||
| Occupancy | 10,387 | 7,571 | 10,073 | 30,192 | 21,892 | 8,300 | 37.91 | % | ||||||||||||||||||
| Furniture and equipment | 4,811 | 4,302 | 5,064 | 15,088 | 12,191 | 2,897 | 23.76 | % | ||||||||||||||||||
| Amortization of intangible assets | 4,454 | 2,417 | 4,603 | 13,611 | 5,367 | 8,244 | 153.61 | % | ||||||||||||||||||
| Software | 6,406 | 5,096 | 5,898 | 18,219 | 13,545 | 4,674 | 34.51 | % | ||||||||||||||||||
| Data processing | 3,816 | 2,853 | 3,196 | 10,816 | 8,301 | 2,515 | 30.30 | % | ||||||||||||||||||
| Accounting and professional fees | 3,602 | 2,514 | 2,727 | 9,093 | 6,458 | 2,635 | 40.80 | % | ||||||||||||||||||
| Advertising and marketing | 3,099 | 2,167 | 2,636 | 9,971 | 6,947 | 3,024 | 43.53 | % | ||||||||||||||||||
| FDIC and other insurance | 2,343 | 2,672 | 3,964 | 8,794 | 7,938 | 856 | 10.78 | % | ||||||||||||||||||
| Acquisition related | 3,191 | 17,761 | 11,212 | 46,086 | 35,437 | 10,649 | 30.05 | % | ||||||||||||||||||
| Other expenses | 16,700 | 13,272 | 41,916 | 76,765 | 36,519 | 40,246 | 110.21 | % | ||||||||||||||||||
| Total expenses | 127,743 | 113,678 | 158,481 | 440,896 | 310,183 | 130,713 | 42.14 | % | ||||||||||||||||||
| Income before income tax, corporate allocation and noncontrolling interest | 91,564 | 31,443 | 244,243 | 374,620 | 111,204 | 263,416 | 236.88 | % | ||||||||||||||||||
| Corporate allocation | 1,207 | 1,544 | 1,136 | 3,774 | 4,475 | (701 | ) | (15.66 | )% | |||||||||||||||||
| Income before income tax provision and noncontrolling interest | 92,771 | 32,987 | 245,379 | 378,394 | 115,679 | 262,715 | 227.11 | % | ||||||||||||||||||
| Provision for income tax expense | 15,855 | 3,881 | 58,021 | 80,414 | 16,375 | 64,039 | 391.08 | % | ||||||||||||||||||
| Net income | 76,916 | 29,106 | 187,358 | 297,980 | 99,304 | 198,676 | 200.07 | % | ||||||||||||||||||
| Noncontrolling interest | (135 | ) | (112 | ) | (127 | ) | (251 | ) | (194 | ) | (57 | ) | 29.38 | % | ||||||||||||
| Net income attributable to TowneBank | $ | 76,781 | $ | 28,994 | $ | 187,231 | $ | 297,729 | $ | 99,110 | $ | 198,619 | 200.40 | % | ||||||||||||
| Efficiency ratio (non-GAAP) | 56.53 | % | 69.42 | % | 38.14 | % | 52.40 | % | 68.48 | % | (16.08 | )% | (23.48 | )% | ||||||||||||
| Efficiency ratio excluding gain on equity investment (non-GAAP) | 57.24 | % | 69.42 | % | 75.11 | % | 69.58 | % | 68.79 | % | 0.79 | % | 1.15 | % | ||||||||||||
| TOWNEBANK | ||||||||||||||||||||||||||
| Mortgage Segment Financial Information (unaudited) | ||||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | Increase/(Decrease) | ||||||||||||||||||||||||
| September 30, | June 30, | September 30, | YTD 2026 over 2025 | |||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2026 | 2025 | Amount | Percent | ||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||
| Residential mortgage brokerage income, net | $ | 11,856 | $ | 13,724 | $ | 13,392 | $ | 37,746 | $ | 38,388 | $ | (642 | ) | (1.67 | )% | |||||||||||
| Income from unconsolidated subsidiary | 30 | 107 | 119 | 182 | 232 | (50 | ) | (21.55 | )% | |||||||||||||||||
| Net interest and other income | 1,514 | 1,414 | 1,484 | 4,167 | 3,620 | 547 | 15.11 | % | ||||||||||||||||||
| Total revenue | 13,400 | 15,245 | 14,995 | 42,095 | 42,240 | (145 | ) | (0.34 | )% | |||||||||||||||||
| Provision for credit losses | 40 | 128 | (63 | ) | (185 | ) | 379 | (564 | ) | (148.81 | )% | |||||||||||||||
| Expenses | ||||||||||||||||||||||||||
| Salaries and employee benefits | 8,239 | 7,574 | 8,011 | 24,195 | 21,920 | 2,275 | 10.38 | % | ||||||||||||||||||
| Occupancy | 970 | 956 | 950 | 2,785 | 2,993 | (208 | ) | (6.95 | )% | |||||||||||||||||
| Furniture and equipment | 238 | 151 | 140 | 554 | 497 | 57 | 11.47 | % | ||||||||||||||||||
| Software | 884 | 800 | 754 | 2,424 | 2,317 | 107 | 4.62 | % | ||||||||||||||||||
| Data processing | 165 | 209 | 169 | 479 | 570 | (91 | ) | (15.96 | )% | |||||||||||||||||
| Accounting and professional fees | 152 | 117 | 166 | 452 | 500 | (48 | ) | (9.60 | )% | |||||||||||||||||
| Advertising and marketing | 353 | 500 | 352 | 1,122 | 1,309 | (187 | ) | (14.29 | )% | |||||||||||||||||
| FDIC and other insurance | 177 | 128 | 163 | 489 | 341 | 148 | 43.40 | % | ||||||||||||||||||
| Acquisition related | — | 53 | — | — | 1,534 | (1,534 | ) | 100.00 | % | |||||||||||||||||
| Other expenses | 2,676 | 2,466 | 2,700 | 7,706 | 7,657 | 49 | 0.64 | % | ||||||||||||||||||
| Total expenses | 13,854 | 12,954 | 13,405 | 40,206 | 39,638 | 568 | 1.43 | % | ||||||||||||||||||
| Income before income tax, corporate allocation and noncontrolling interest | (494 | ) | 2,163 | 1,653 | 2,074 | 2,223 | (149 | ) | (6.70 | )% | ||||||||||||||||
| Corporate allocation | (466 | ) | (502 | ) | (531 | ) | (1,412 | ) | (1,371 | ) | (41 | ) | 2.99 | % | ||||||||||||
| Income before income tax provision and noncontrolling interest | (960 | ) | 1,661 | 1,122 | 662 | 852 | (190 | ) | (22.30 | )% | ||||||||||||||||
| Provision for income tax expense | (225 | ) | 319 | 226 | 88 | 38 | 50 | 131.58 | % | |||||||||||||||||
| Net income | (735 | ) | 1,342 | 896 | 574 | 814 | (240 | ) | (29.48 | )% | ||||||||||||||||
| Noncontrolling interest | (79 | ) | (205 | ) | (305 | ) | (503 | ) | (630 | ) | 127 | 20.16 | % | |||||||||||||
| Net income attributable to TowneBank | $ | (814 | ) | $ | 1,137 | $ | 591 | $ | 71 | $ | 184 | $ | (113 | ) | (61.41 | )% | ||||||||||
| Efficiency ratio excluding gain on equity investment (non-GAAP) | 103.39 | % | 84.97 | % | 89.40 | % | 95.51 | % | 93.84 | % | 1.67 | % | 1.78 | % | ||||||||||||
| TOWNEBANK | ||||||||||||||||||||||||||
| Insurance Segment Financial Information (unaudited) | ||||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | Increase/(Decrease) | ||||||||||||||||||||||||
| September 30, | June 30, | September 30, | YTD 2026 over 2025 | |||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2026 | 2025 | Amount | Percent | ||||||||||||||||||||
| Commission and fee income | ||||||||||||||||||||||||||
| Property and casualty | $ | 24,105 | $ | 24,030 | $ | 23,068 | $ | 69,624 | $ | 70,659 | $ | (1,035 | ) | (1.46 | )% | |||||||||||
| Employee benefits | 4,622 | 4,925 | 4,940 | 14,438 | 14,245 | 193 | 1.35 | % | ||||||||||||||||||
| Total commissions and fees | 28,727 | 28,955 | 28,008 | 84,062 | 84,904 | (842 | ) | (0.99 | )% | |||||||||||||||||
| Contingency and bonus revenue | 2,537 | 2,556 | 2,828 | 9,096 | 9,210 | (114 | ) | (1.24 | )% | |||||||||||||||||
| Other income | 58 | 10 | 5 | 76 | 18 | 58 | 322.22 | % | ||||||||||||||||||
| Total revenue | 31,322 | 31,521 | 30,841 | 93,234 | 94,132 | (898 | ) | (0.95 | )% | |||||||||||||||||
| Employee commission expense | 4,921 | 4,943 | 4,982 | 14,657 | 15,001 | (344 | ) | (2.29 | )% | |||||||||||||||||
| Revenue, net of commission expense | 26,401 | 26,578 | 25,859 | 78,577 | 79,131 | (554 | ) | (0.70 | )% | |||||||||||||||||
| Salaries and employee benefits | 13,467 | 12,821 | 13,527 | 41,012 | 38,682 | 2,330 | 6.02 | % | ||||||||||||||||||
| Occupancy | 737 | 784 | 770 | 2,288 | 2,362 | (74 | ) | (3.13 | )% | |||||||||||||||||
| Furniture and equipment | 137 | 160 | 143 | 455 | 526 | (71 | ) | (13.50 | )% | |||||||||||||||||
| Amortization of intangible assets | 1,324 | 1,373 | 1,263 | 3,929 | 4,153 | (224 | ) | (5.39 | )% | |||||||||||||||||
| Software | 781 | 737 | 823 | 2,453 | 2,163 | 290 | 13.41 | % | ||||||||||||||||||
| Data processing | 102 | 140 | 127 | 333 | 392 | (59 | ) | (15.05 | )% | |||||||||||||||||
| Accounting and professional fees | 242 | 276 | 271 | 758 | 779 | (21 | ) | (2.70 | )% | |||||||||||||||||
| Advertising and marketing | 184 | 151 | 222 | 609 | 622 | (13 | ) | (2.09 | )% | |||||||||||||||||
| FDIC and other insurance | 187 | 142 | 158 | 485 | 376 | 109 | 28.99 | % | ||||||||||||||||||
| Other expenses | 712 | 611 | 753 | 2,142 | 1,958 | 184 | 9.40 | % | ||||||||||||||||||
| Total operating expenses | 17,873 | 17,195 | 18,057 | 54,464 | 52,013 | 2,451 | 4.71 | % | ||||||||||||||||||
| Income before income tax, corporate allocation and noncontrolling interest | 8,528 | 9,383 | 7,802 | 24,113 | 27,118 | (3,005 | ) | (11.08 | )% | |||||||||||||||||
| Corporate allocation | (741 | ) | (713 | ) | (605 | ) | (2,072 | ) | (2,139 | ) | 67 | 3.13 | % | |||||||||||||
| Income before income tax provision and noncontrolling interest | 7,787 | 8,670 | 7,197 | 22,041 | 24,979 | (2,938 | ) | (11.76 | )% | |||||||||||||||||
| Provision for income tax expense | 1,977 | 2,235 | 1,833 | 5,621 | 6,465 | (844 | ) | (13.05 | )% | |||||||||||||||||
| Net income | 5,810 | 6,435 | 5,364 | 16,420 | 18,514 | (2,094 | ) | (11.31 | )% | |||||||||||||||||
| Noncontrolling interest | — | — | — | — | — | — | — | % | ||||||||||||||||||
| Net income attributable to TowneBank | $ | 5,810 | $ | 6,435 | $ | 5,364 | $ | 16,420 | $ | 18,514 | $ | (2,094 | ) | (11.31 | )% | |||||||||||
| Provision for income taxes | 1,977 | 2,235 | 1,833 | 5,621 | 6,465 | (844 | ) | (13.05 | )% | |||||||||||||||||
| Depreciation, amortization and interest expense | 1,401 | 1,481 | 1,342 | 4,172 | 4,496 | (324 | ) | (7.21 | )% | |||||||||||||||||
| EBITDA (non-GAAP) | $ | 9,188 | $ | 10,151 | $ | 8,539 | $ | 26,213 | $ | 29,475 | $ | (3,262 | ) | (11.07 | )% | |||||||||||
| Efficiency ratio (non-GAAP) | 62.68 | % | 59.53 | % | 64.94 | % | 64.31 | % | 60.48 | % | 3.83 | % | 6.33 | % | ||||||||||||
| TOWNEBANK | ||||||||||||||||||||||||
| Resort Property Management Segment Financial Information (unaudited) | ||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | Increase/(Decrease) | ||||||||||||||||||||||
| September 30, | June 30, | September 30, | YTD 2026 over 2025 | |||||||||||||||||||||
| 2026 (1) | 2025 | 2026 | 2026 | 2025 | Amount | Percent | ||||||||||||||||||
| Revenue | ||||||||||||||||||||||||
| Property management fees, net | $ | — | $ | 20,449 | $ | — | 12,440 | 49,209 | (36,769 | ) | (74.72 | )% | ||||||||||||
| Net interest and other income | — | 44 | — | 1 | 81 | (80 | ) | (98.77 | )% | |||||||||||||||
| Total revenue | — | 20,493 | — | 12,441 | 49,290 | (36,849 | ) | (74.76 | )% | |||||||||||||||
| Expenses | ||||||||||||||||||||||||
| Salaries and employee benefits | — | 5,516 | — | 5,081 | 16,214 | (11,133 | ) | (68.66 | )% | |||||||||||||||
| Occupancy | — | 677 | — | 627 | 1,865 | (1,238 | ) | (66.38 | )% | |||||||||||||||
| Furniture and equipment | — | 431 | — | 335 | 1,222 | (887 | ) | (72.59 | )% | |||||||||||||||
| Amortization of intangible assets | — | 637 | — | 425 | 1,911 | (1,486 | ) | (77.76 | )% | |||||||||||||||
| Software | — | 885 | — | 848 | 2,622 | (1,774 | ) | (67.66 | )% | |||||||||||||||
| Data processing | — | 1,428 | — | 878 | 3,711 | (2,833 | ) | (76.34 | )% | |||||||||||||||
| Accounting and professional fees | — | 92 | — | 110 | 454 | (344 | ) | (75.77 | )% | |||||||||||||||
| Advertising and marketing | — | 941 | — | 821 | 2,582 | (1,761 | ) | (68.20 | )% | |||||||||||||||
| FDIC and other insurance | — | 60 | — | 118 | 240 | (122 | ) | (50.83 | )% | |||||||||||||||
| Acquisition related | — | — | — | 2 | — | 2 | N/M | |||||||||||||||||
| Other expenses | — | (756 | ) | — | 489 | 2,284 | (1,795 | ) | (78.59 | )% | ||||||||||||||
| Total expenses | — | 9,911 | — | 9,734 | 33,105 | (23,371 | ) | (70.60 | )% | |||||||||||||||
| Income before income tax, corporate allocation and noncontrolling interest | — | 10,582 | — | 2,707 | 16,185 | (13,478 | ) | (83.27 | )% | |||||||||||||||
| Corporate allocation | — | (329 | ) | — | (290 | ) | (965 | ) | 675 | 69.95 | % | |||||||||||||
| Income before income tax provision and noncontrolling interest | — | 10,253 | — | 2,417 | 15,220 | (12,803 | ) | (84.12 | )% | |||||||||||||||
| Provision for income tax expense | — | 2,524 | — | 681 | 3,912 | (3,231 | ) | (82.59 | )% | |||||||||||||||
| Net income | — | 7,729 | — | 1,736 | 11,308 | (9,572 | ) | (84.65 | )% | |||||||||||||||
| Noncontrolling interest | — | — | — | — | (220 | ) | 220 | 100.00 | % | |||||||||||||||
| Net income attributable to TowneBank | $ | — | $ | 7,729 | $ | — | $ | 1,736 | $ | 11,088 | $ | (9,352 | ) | (84.34 | )% | |||||||||
| Efficiency ratio excluding gain on equity investment (non-GAAP) | N/M | 45.25 | % | N/M | 74.83 | % | 63.29 | % | 11.54 | % | 18.23 | % | ||||||||||||
| (1) The Resort Property Management segment was sold on April 3, 2026. There is no operating income to report in the quarters ended September 30, 2026 and June 30, 2026. | ||||||||||||||||||||||||
| TOWNEBANK | |||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2026 | 2025 | |||||||||||||||
| Return on average assets (GAAP) | 1.46 | % | 0.94 | % | 3.45 | % | 1.90 | % | 0.96 | % | |||||||||
| Impact of excluding average goodwill and other intangibles and amortization | 0.14 | % | 0.11 | % | 0.23 | % | 0.17 | % | 0.10 | % | |||||||||
| Return on average tangible assets (non-GAAP) | 1.60 | % | 1.05 | % | 3.68 | % | 2.07 | % | 1.06 | % | |||||||||
| Return on average equity (GAAP) | 10.73 | % | 7.72 | % | 25.66 | % | 14.25 | % | 7.81 | % | |||||||||
| Impact of excluding average goodwill and other intangibles and amortization | 5.46 | % | 3.67 | % | 11.97 | % | 7.18 | % | 3.43 | % | |||||||||
| Return on average tangible equity (non-GAAP) | 16.19 | % | 11.39 | % | 37.63 | % | 21.43 | % | 11.24 | % | |||||||||
| Return on average common equity (GAAP) | 10.76 | % | 7.75 | % | 25.72 | % | 14.28 | % | 7.85 | % | |||||||||
| Impact of excluding average goodwill and other intangibles and amortization | 5.48 | % | 3.70 | % | 12.04 | % | 7.22 | % | 3.46 | % | |||||||||
| Return on average tangible common equity (non-GAAP) |
16.24 | % | 11.45 | % | 37.76 | % | 21.50 | % | 11.31 | % | |||||||||
| Book value (GAAP) | $ | 32.13 | $ | 30.27 | $ | 32.40 | $ | 32.13 | $ | 30.27 | |||||||||
| Impact of excluding average goodwill and other intangibles and amortization | (9.83 | ) | (8.78 | ) | (9.80 | ) | (9.83 | ) | (8.78 | ) | |||||||||
| Tangible book value (non-GAAP) | $ | 22.30 | $ | 21.49 | $ | 22.60 | $ | 22.30 | $ | 21.49 | |||||||||
| Efficiency ratio (GAAP) | 61.84 | % | 69.07 | % | 42.75 | % | 57.48 | % | 70.63 | % | |||||||||
| Impact of exclusions | (1.62 | )% | (1.99 | )% | 32.16 | % | 13.09 | % | (1.63 | )% | |||||||||
| Efficiency ratio (non-GAAP) | 60.22 | % | 67.08 | % | 74.91 | % | 70.57 | % | 69.00 | % | |||||||||
| Average assets (GAAP) | $ | 22,276,634 | $ | 18,624,099 | $ | 22,485,951 | $ | 22,218,405 | $ | 17,969,486 | |||||||||
| Less: average goodwill and intangible assets | 906,450 | 611,836 | 911,261 | 904,644 | 565,597 | ||||||||||||||
| Average tangible assets (non-GAAP) | $ | 21,370,184 | $ | 18,012,263 | $ | 21,574,690 | $ | 21,313,761 | $ | 17,403,889 | |||||||||
| Average equity (GAAP) | $ | 3,022,671 | $ | 2,279,984 | $ | 3,019,560 | $ | 2,964,341 | $ | 2,209,879 | |||||||||
| Less: average goodwill and intangible assets | 906,450 | 611,836 | 911,261 | 904,644 | 565,597 | ||||||||||||||
| Average tangible equity (non-GAAP) | $ | 2,116,221 | $ | 1,668,148 | $ | 2,108,299 | $ | 2,059,697 | $ | 1,644,282 | |||||||||
| Average common equity (GAAP) | $ | 3,015,825 | $ | 2,272,509 | $ | 3,012,709 | $ | 2,957,516 | $ | 2,199,472 | |||||||||
| Less: average goodwill and intangible assets | 906,450 | 611,836 | 911,261 | 904,644 | 565,597 | ||||||||||||||
| Average tangible common equity (non-GAAP) | $ | 2,109,375 | $ | 1,660,673 | $ | 2,101,448 | $ | 2,052,872 | $ | 1,633,875 | |||||||||
| Net income (GAAP) | $ | 81,777 | $ | 44,295 | $ | 193,186 | $ | 315,956 | $ | 128,896 | |||||||||
| Amortization of intangibles, net of tax | 4,565 | 3,497 | 4,634 | 14,192 | 9,030 | ||||||||||||||
| Tangible net income (non-GAAP) | $ | 86,342 | $ | 47,792 | $ | 197,820 | $ | 330,148 | $ | 137,926 | |||||||||
| Total revenue (GAAP) | $ | 257,891 | $ | 222,584 | $ | 444,266 | $ | 948,606 | $ | 615,775 | |||||||||
| Net (gain)/loss on investment securities/equity investments | (2,692 | ) | 7 | (198,550 | ) | (201,368 | ) | (1,993 | ) | ||||||||||
| Total revenue for efficiency calculation (non-GAAP) | $ | 255,199 | $ | 222,591 | $ | 245,716 | $ | 747,238 | $ | 613,782 | |||||||||
| Noninterest expense (GAAP) | $ | 159,470 | $ | 153,738 | $ | 189,943 | $ | 545,300 | $ | 434,939 | |||||||||
| Less: amortization of intangibles | 5,778 | 4,427 | 5,866 | 17,965 | 11,431 | ||||||||||||||
| Noninterest expense net of amortization (non-GAAP) | $ | 153,692 | $ | 149,311 | $ | 184,077 | $ | 527,335 | $ | 423,508 | |||||||||
| TOWNEBANK | ||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
| (dollars in thousands, except per share data) | ||||||||||||||||||||
| Reconciliation of GAAP Earnings to Operating Earnings Excluding Certain Items Affecting Comparability | Three Months Ended | |||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2026 | 2026 | 2026 | 2025 | 2025 | ||||||||||||||||
| Net income available to common shareholders (GAAP) | $ | 81,777 | $ | 193,186 | $ | 40,993 | $ | 40,630 | $ | 44,295 | ||||||||||
| Adjustments | ||||||||||||||||||||
| Plus: Acquisition-related expenses, net of tax | 2,628 | 8,983 | 25,736 | 14,659 | 14,996 | |||||||||||||||
| Plus: Special contribution, net of tax | — | 19,750 | — | — | — | |||||||||||||||
| Plus: Initial provision for acquired loans, net of tax | — | — | — | — | 9,478 | |||||||||||||||
| Less: Gain on sale of equity investments, net of noncontrolling interest and tax | (560 | ) | (149,905 | ) | — | — | — | |||||||||||||
| Total adjustments, net of taxes | 2,068 | (121,172 | ) | 25,736 | 14,659 | 24,474 | ||||||||||||||
| Core operating earnings, excluding certain items affecting comparability (non-GAAP) | $ | 83,845 | $ | 72,014 | $ | 66,729 | $ | 55,289 | $ | 68,769 | ||||||||||
| Annualized interest impact of Series IV Notes, net of tax | 41 | 41 | 42 | 42 | 42 | |||||||||||||||
| Core net income for diluted EPS (non-GAAP) | $ | 83,886 | $ | 72,055 | $ | 66,771 | $ | 55,331 | $ | 68,811 | ||||||||||
| Weighted average diluted shares | 92,611,197 | 92,463,558 | 90,775,117 | 79,109,745 | 76,763,640 | |||||||||||||||
| Diluted EPS (GAAP) | $ | 0.88 | $ | 2.09 | $ | 0.45 | $ | 0.51 | $ | 0.58 | ||||||||||
| Diluted EPS, excluding certain items affecting comparability (non-GAAP) | $ | 0.91 | $ | 0.78 | $ | 0.74 | $ | 0.70 | $ | 0.90 | ||||||||||
| Average assets | $ | 22,276,634 | $ | 22,485,951 | $ | 21,888,364 | $ | 19,707,366 | $ | 18,624,099 | ||||||||||
| Average tangible equity | $ | 2,116,221 | $ | 2,108,299 | $ | 1,952,778 | $ | 1,724,687 | $ | 1,668,148 | ||||||||||
| Average tangible common equity | $ | 2,109,375 | $ | 2,101,448 | $ | 1,945,999 | $ | 1,717,982 | $ | 1,660,673 | ||||||||||
| Return on average assets, excluding certain items affecting comparability (non-GAAP) | 1.49 | % | 1.28 | % | 1.24 | % | 1.11 | % | 1.46 | % | ||||||||||
| Return on average tangible equity, excluding certain items affecting comparability (non-GAAP) | 16.57 | % | 14.58 | % | 14.90 | % | 13.69 | % | 17.23 | % | ||||||||||
| Return on average common equity, excluding certain items affecting comparability (non-GAAP) | 11.03 | % | 9.59 | % | 9.52 | % | 9.10 | % | 12.03 | % | ||||||||||
| Return on average common tangible equity, excluding certain items affecting comparability (non-GAAP) | 16.63 | % | 14.63 | % | 14.95 | % | 13.74 | % | 17.31 | % | ||||||||||
| Efficiency ratio, excluding certain items affecting comparability (non-GAAP) | 61.24 | % | 62.56 | % | 66.66 | % | 67.50 | % | 61.06 | % | ||||||||||
| TOWNEBANK | ||||||||
| Reconciliation of Non-GAAP Financial Measures | ||||||||
| (dollars in thousands, except per share data) | ||||||||
| Reconciliation of GAAP Earnings to Operating Earnings Excluding Certain Items Affecting Comparability | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2026 | 2025 | |||||||
| Net income available to common shareholders (GAAP) | $ | 315,956 | $ | 128,896 | ||||
| Adjustments | ||||||||
| Plus: Acquisition-related expenses, net of tax | 37,347 | 30,676 | ||||||
| Plus: Special contribution, net of tax | 19,750 | — | ||||||
| Plus: Initial provision for acquired loans, net of tax | — | 14,404 | ||||||
| Plus: Resort Property Management deferred tax adjustment for repurchase of noncontrolling interests | — | 2,286 | ||||||
| Less: Gain on sale of equity investments, net of noncontrolling interest and tax | (150,465 | ) | — | |||||
| Total adjustments, net of taxes | (93,368 | ) | 47,366 | |||||
| Core operating earnings, excluding certain items affecting comparability (non-GAAP) | $ | 222,588 | $ | 176,262 | ||||
| Annualized interest impact of Series IV Notes, net of tax | 124 | 126 | ||||||
| Core net income for diluted EPS (non-GAAP) | $ | 222,712 | $ | 176,388 | ||||
| Weighted average diluted shares | 91,959,715 | 75,952,187 | ||||||
| Diluted EPS (GAAP) | $ | 3.44 | $ | 1.70 | ||||
| Diluted EPS, excluding certain items affecting comparability (non-GAAP) | $ | 2.42 | $ | 2.32 | ||||
| Average assets | $ | 22,218,405 | $ | 17,969,486 | ||||
| Average tangible equity | $ | 2,059,697 | $ | 1,644,282 | ||||
| Average tangible common equity | $ | 2,052,872 | $ | 1,633,875 | ||||
| Return on average assets, excluding certain items affecting comparability (non-GAAP) | 1.34 | % | 1.31 | % | ||||
| Return on average tangible equity, excluding certain items affecting comparability (non-GAAP) | 15.37 | % | 15.10 | % | ||||
| Return on average common equity, excluding certain items affecting comparability (non-GAAP) | 10.06 | % | 10.73 | % | ||||
| Return on average common tangible equity, excluding certain items affecting comparability (non-GAAP) | 15.42 | % | 15.20 | % | ||||
| Efficiency ratio, excluding certain items affecting comparability (non-GAAP) | 63.46 | % | 64.84 | % | ||||
