FirstSun Capital Bancorp Reports Second Quarter 2026 Results and Board of Directors Authorizes $150 Million Share Repurchase Program

Second Quarter 2026 Highlights:

• Completed previously announced merger with First Foundation, Inc. (“First Foundation”), acquiring net loans of $6.0 billion, total assets of $11.2 billion, and total deposits of $8.8 billion, net of purchase accounting adjustments
• Completed remaining merger-related balance sheet repositioning strategy of $3.9 billion comprised of $1.2 billion in cash, $1.4 billion in securities, $1.3 billion in loans, $2.5 billion in deposits, and $1.4 billion in borrowings
• Net interest margin of 3.58%
• 22.2% noninterest income to total revenue¹
• Net (loss) income of $(22.9) million, $(0.49) per diluted share (adjusted, $21.0 million, $0.45 per diluted share, see “Non-GAAP Financial Measures and Reconciliations” below)
• Return on average total assets of (0.54)% (adjusted, 0.50%, see “Non-GAAP Financial Measures and Reconciliations” below)
• Return on average stockholders’ equity of (4.92)% (adjusted, 4.52%, see “Non-GAAP Financial Measures and Reconciliations” below)

DENVER--(BUSINESS WIRE)--FirstSun Capital Bancorp (“FirstSun”) (NASDAQ: FSUN) reported net loss of $(22.9) million for the second quarter of 2026 compared to net income of $26.4 million for the second quarter of 2025. Earnings per diluted share were $(0.49) for the second quarter of 2026 compared to $0.93 for the second quarter of 2025. Adjusted net income, a non-GAAP financial measure, was $21.0 million or $0.45 per diluted share for the second quarter of 2026 compared to $26.6 million or $0.94 per diluted share for the second quarter of 2025.

On April 1, 2026, we completed our merger with First Foundation and its results of operations are included in our consolidated financial results since the date of acquisition. Therefore, our second quarter and first half of 2026 results reflect increased levels of average balances, net interest income, and expenses compared to our prior quarter and first half of 2025. After purchase accounting adjustments, the acquisition added $11.2 billion of total assets, including $6.0 billion of net loans, as well as $10.5 billion of total liabilities, primarily consisting of $8.8 billion in deposits. We recorded preliminary goodwill of $9.1 million and core deposit intangibles and other intangibles of $90.2 million related to the acquisition. During the second quarter of 2026, we incurred $57.6 million in merger related expenses.

During the second quarter of 2026, we completed our previously announced balance sheet repositioning strategy, involving the sale or run-off of select First Foundation loans and securities and using proceeds from such sales and paydowns as well as other available cash and equivalents to reduce higher-cost funding sources. Our balance sheet repositioning strategy was designed to strengthen our capital position, enhance our credit profile, improve our liquidity, and support a more diversified, relationship-focused business model. Our balance sheet repositioning strategy resulted in the liquidation of assets, namely $1.2 billion in cash, $1.4 billion in securities, $1.3 billion in loans, the proceeds of which were used to reduce liabilities, namely $2.5 billion in deposits, and $1.4 billion in borrowings.

Neal Arnold, FirstSun’s Chief Executive Officer and President, commented, “The completion of the First Foundation acquisition in the second quarter marked a transformational milestone for our company. We have accelerated our growth strategy and expanded our footprint across some of the most dynamic markets in the country. In the second quarter, we also successfully completed the repositioning strategy and reduced the risk profile of the balance sheet we acquired. We believe the franchise is stronger, with less concentration risk, less liquidity risk, less interest rate sensitivity, and a stronger capital profile as a result of the repositioning actions. While we experienced a decline in our financial results this quarter due to two large loan charge-offs and the merger and integration expenses we incurred in conjunction with completing the First Foundation acquisition, we believe our core business remains strong and we believe we are well positioned for future success.

“I want to thank all of our teammates for their diligence, professionalism, and commitment to the hard work of integrating the businesses and continuing to serve our great clients and communities. We remain very excited about the growth opportunities across all of our markets as we continue building a premier regional bank.”

Share Repurchase Program

Our board of directors has authorized a share repurchase program to purchase up to $150.0 million of FirstSun’s common stock in open market transactions or privately negotiated transactions, including pursuant to a trading plan in accordance with Rule 10b5-1 and/or Rule 10b-18 under the Securities Exchange Act of 1934, as amended. The timing, pricing, and amount of any repurchases under the repurchase program will be determined by our management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of our common stock, corporate considerations, our financial performance, alternative uses for capital, general market and economic conditions, legal and regulatory requirements, and other factors. The repurchase program is authorized through June 30, 2027, although it may be modified, discontinued, or suspended at any time without prior notice. The repurchase program does not obligate FirstSun to purchase any shares.

Second Quarter 2026 Results

Net loss totaled $(22.9) million, or $(0.49) per diluted share, for the second quarter of 2026, compared to $21.6 million, or $0.76 per diluted share, for the prior quarter. Adjusted net income, a non-GAAP financial measure, totaled $21.0 million, or $0.45 per diluted share, for the second quarter of 2026, compared to $23.7 million, or $0.84 per diluted share, for the prior quarter.

Return on average total assets was (0.54)% for the second quarter of 2026, compared to 1.04% for the prior quarter, and return on average stockholders’ equity was (4.92)% for the second quarter of 2026, compared to 7.47% for the prior quarter. Adjusted return on average total assets and adjusted return on average stockholders’ equity, each a non-GAAP financial measure, were 0.50% and 4.52% respectively for the second quarter of 2026 compared to 1.14% and 8.20% respectively for the prior quarter.

Net Interest Income and Net Interest Margin

Net interest income totaled $143.2 million for the second quarter of 2026, an increase of $60.4 million compared to the prior quarter. Our net interest margin decreased 67 basis points to 3.58% compared to the prior quarter.

Average loans, including loans held-for-sale, increased by $5.8 billion in the second quarter of 2026, compared to the prior quarter, due primarily to loans acquired from First Foundation. Loan yield decreased by 20 basis points to 6.16% in the second quarter of 2026, compared to the prior quarter, reflecting a change in portfolio mix resulting from the addition of lower-yielding primarily public finance and multifamily loans acquired from First Foundation. Average investment securities increased by $1.6 billion in the second quarter of 2026, compared to the prior quarter, due primarily to securities acquired from First Foundation. Investment securities yield increased by 150 basis points to 4.80% in the second quarter of 2026, compared to the prior quarter, primarily reflecting a change in portfolio mix resulting from the addition of higher-yielding fixed and floating investment securities acquired from First Foundation. Average interest-bearing cash and other assets increased by $700.9 million in the second quarter of 2026, compared to the prior quarter. Interest-bearing cash and other assets yield decreased by 16 basis points to 3.20% in the second quarter of 2026, compared to the prior quarter, primarily reflecting a change in the composition of interest-bearing cash and other assets resulting from the First Foundation acquisition.

Average interest-bearing deposits increased $6.4 billion in the second quarter of 2026, compared to the prior quarter, due primarily to deposits assumed from First Foundation. Total cost of interest-bearing deposits increased by 31 basis points to 2.77% in the second quarter of 2026, compared to the prior quarter, primarily reflecting the addition of higher-cost, non-core deposits acquired from First Foundation.

Asset Quality and Provision for Credit Losses

The provision for credit losses increased $32.2 million to $40.4 million for the second quarter of 2026, compared to the prior quarter, primarily related to the downgrades and write-downs of two C&I lending relationships.

Net charge-offs for the second quarter of 2026 were $42.4 million resulting in an annualized ratio of net charge-offs to average loans of 1.45%, compared to net charge-offs of $10.6 million, or an annualized ratio of net charge-offs to average loans of 0.63% for the prior quarter. The increase in charge-offs for the second quarter of 2026 was primarily related to two C&I loans. The first is an asset-based loan to a materials distributor with an outstanding principal balance of approximately $23.6 million at June 30, 2026. Based on current information, we believe the borrower made fraudulent misrepresentations about its accounts receivable, collateral and historical financial statements and, as a result, in the second quarter of 2026, we recognized an approximate $22.0 million charge-off on this loan, or an annualized net charge-off of 0.75%. The second is a loan to a technology company with an outstanding principal balance of approximately $16.0 million at June 30, 2026. Based on recent developments impacting the borrower’s business, including deterioration in the borrower’s financial performance in the second quarter, we recognized a $12.9 million charge-off on this loan in the second quarter of 2026.

In connection with the acquisition of First Foundation, we recorded an initial allowance for credit losses of $92.5 million using the gross up approach, comprised of a $39 million reserve for purchased credit deteriorated loans that exhibited a more-than-insignificant amount of credit deterioration since origination and a $53.5 million reserve on purchased seasoned loans. The allowance for credit losses as a percentage of loans outstanding was 1.50% at June 30, 2026, an increase of 30 basis points from the prior quarter. The ratio of nonperforming assets to total assets was 1.32% at June 30, 2026, compared to 0.82% at March 31, 2026.

Noninterest Income

Noninterest income totaled $40.9 million for the second quarter of 2026, an increase of $13.8 million from the prior quarter. Income from trust and investment advisory fees increased $7.9 million for the second quarter of 2026 from the prior quarter, primarily due to higher assets under management associated with the acquisition of First Foundation. Income from mortgage banking services increased $1.6 million for the second quarter of 2026 from the prior quarter, primarily due to an increase in loan originations sold and corresponding capitalized servicing rights as well as slower balance runoff in the servicing portfolio. Other noninterest income increased $3.3 million for the second quarter of 2026 from the prior quarter, primarily due to an increase in the fair value of investments related to our deferred compensation plan partially offset by a write-down of an OREO property.

Noninterest income as a percentage of total revenue¹ was 22.2% for the second quarter of 2026, a decrease of 2.5% from the prior quarter.

Noninterest Expense

Noninterest expense totaled $171.7 million for the second quarter of 2026, an increase of $96.4 million from the prior quarter. Merger related expenses increased $54.9 million in the second quarter of 2026 from the prior quarter. Salary and employee benefits increased $21.4 million in the second quarter of 2026 from the prior quarter, primarily due to an increase in headcount associated with the acquisition of First Foundation. Other noninterest expense increased $8.1 million in the second quarter of 2026 from the prior quarter, primarily due to higher data processing and FDIC insurance expenses associated with our increased scale following the acquisition of First Foundation.

The efficiency ratio for the second quarter of 2026 was 93.25% compared to 68.52% for the prior quarter. The adjusted efficiency ratio, a non-GAAP financial measure, for the second quarter of 2026 was 61.99% compared to 66.08% for the prior quarter.

Tax Rate

The effective tax rate was 18.3% for the second quarter of 2026, compared to 18.1% for the prior quarter.

Loans

Loans were $11.6 billion at June 30, 2026, compared to $6.9 billion at March 31, 2026, an increase of $4.6 billion, or 267.5% on an annualized basis, due primarily to the acquisition of First Foundation. Loans, excluding the impact of acquired First Foundation loans, net of repositioning, a non-GAAP financial measure, decreased $105.5 million in the second quarter of 2026, or 6.0% on an annualized basis from the prior quarter. See “Non-GAAP Financial Measures and Reconciliations” below.

Deposits

Deposits were $13.4 billion at June 30, 2026, compared to $7.1 billion at March 31, 2026, an increase of $6.3 billion in the second quarter of 2026, or 358.3% on an annualized basis, due primarily to the acquisition of First Foundation. Deposits, excluding the impact of acquired First Foundation deposits, net of repositioning, a non-GAAP financial measure, increased $83.9 million in the second quarter of 2026, or 4.8% on an annualized basis from the prior quarter. See “Non-GAAP Financial Measures and Reconciliations” below.

Average deposits were $14.5 billion for the second quarter of 2026, compared to $7.0 billion for the prior quarter, an increase of $7.4 billion or 424.8% on an annualized basis. Average deposits, excluding the impact of acquired First Foundation deposits, net of repositioning, a non-GAAP financial measure, increased $226.5 million in the second quarter of 2026, or 12.9% on an annualized basis from the prior quarter. See “Non-GAAP Financial Measures and Reconciliations” below.

Noninterest-bearing deposit accounts represented 19.9% of total deposits at June 30, 2026 and our loan to deposit ratio was 86.2% at June 30, 2026.

The ratio of total uninsured deposits to total deposits was estimated to be 31.6% at June 30, 2026. The ratio of total uninsured and uncollateralized deposits to total deposits was estimated to be 28.0% at June 30, 2026.²

Capital

Capital ratios remain strong and above “well-capitalized” thresholds. As of June 30, 2026, our common equity tier 1 risk-based capital ratio was 11.95%, total risk-based capital ratio was 14.13% and tier 1 leverage ratio was 9.47%. Book value per share was $39.29 at June 30, 2026, a decrease of $2.79 from March 31, 2026. Tangible book value per share, a non-GAAP financial measure, was $35.16 at June 30, 2026, a decrease of $3.41 from March 31, 2026. See “Non-GAAP Financial Measures and Reconciliations” below.

Non-GAAP Financial Measures

This press release (including the tables within the “Non-GAAP Financial Measures and Reconciliations” section) contains financial measures determined by methods other than in accordance with accounting principles generally accepted in the United States (“GAAP”). Our management uses these non-GAAP financial measures in their analysis of our performance and the efficiency of our operations. Management believes these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant items in the current period. We believe a meaningful analysis of our financial performance requires an understanding of the factors underlying that performance. Our management believes investors may find these non-GAAP financial measures useful. These non-GAAP financial measures, however, should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Below is a listing of the non-GAAP measures used in this press release:

• Tangible stockholders’ equity to tangible assets;
• Tangible stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax;
• Tangible book value per share;
• Adjusted net income;
• Adjusted diluted earnings per share;
• Adjusted return on average total assets;
• Adjusted return on average stockholders’ equity;
• Return on average tangible stockholders’ equity;
• Adjusted return on average tangible stockholders’ equity;
• Adjusted total noninterest expense;
• Adjusted efficiency ratio; and
• Fully tax equivalent (“FTE”) net interest income and net interest margin.
• Adjusted loan growth
• Adjusted deposit growth

The tables beginning within the “Non-GAAP Financial Measures and Reconciliations” section provide a reconciliation of the non-GAAP financial measures contained in this press release to the most comparable GAAP equivalent.

^1 Total revenue is net interest income plus noninterest income. ^2 Uninsured deposits and uninsured and uncollateralized deposits are reported for our wholly-owned subsidiary Sunflower Bank, N.A.

About FirstSun

FirstSun Capital Bancorp (“FirstSun”) (NASDAQ: FSUN), headquartered in Denver, Colorado, is the financial holding company for wholly owned subsidiaries including Sunflower Bank, N.A. and First Foundation Advisors. Through its subsidiaries and affiliated entities, FirstSun provides a full range of relationship-focused services to meet personal, business, and wealth management financial objectives, with depository branches in ten states and mortgage capabilities in 44 states. FirstSun had total consolidated assets of $15.7 billion as of June 30, 2026.

To learn more visit ir.firstsuncb.com or SunflowerBank.com.

Investor Earnings Conference Call

FirstSun will host a conference call on Tuesday, July 28, 2026 at 11:00 a.m. (ET) to discuss its second quarter 2026 financial results.

Participants may join by phone by dialing [phone] for toll-free within the US and [phone] for all other locations. The conference Meeting ID is 239801426. The numbers for international participants are available here: https://help.events.q4inc.com/eahc/international-dial-in-numbers.

An audio replay of the live call, and the accompanying presentation slides, will be available following the live event on the “Events & Presentations page” of FirstSun’s website at https://ir.firstsuncb.com/overview/default.aspx.

Deposits Classification

Previously, deposit amounts related to certain NOW accounts with limited monthly transaction activity were able to be reclassified to money market accounts to reduce reserve requirements at the Federal Reserve. As there is no longer any impact to reserve requirements across different deposit products, we have discontinued this product reclassification practice and have revised the presentation of those deposits to conform to the current presentation for periods prior to March 31, 2026.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Examples of forward-looking statements include, but are not limited to, statements regarding our markets, our merger with First Foundation, including our belief regarding the benefits of the merger and our recently completed balance sheet repositioning on our franchise, the strength of our core business, our ability to drive growth, and that we are well positioned for future success. These statements reflect management’s current expectations and are not guarantees of future performance. Words such as “focus,” “confident,” “may,” “will,” “believe,” “anticipate,” “expect,” “intend,” “opportunity,” “continue,” “should,” “could,” “excited,” “progress” and variations of such words and similar expressions are intended to identify such forward-looking statements. Forward-looking statements are subject to risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence, which could cause actual results to differ materially from anticipated results. Such risks, uncertainties and assumptions, include, among others, the following: changes in interest rates and their related impact on macroeconomic conditions, customer behavior, our funding costs and our loan and securities portfolios; the quality or composition of our loan or investment portfolios and changes therein; failure to maintain our mortgage production flow to secondary markets; the sufficiency of liquidity and changes in our capital position; the inability of our infrastructure initiatives to reduce expenses; increased deposit volatility; potential regulatory developments; U.S. and global trade policies and tensions, including change in, or the imposition of, tariffs and/or trade barriers and the economic impacts, volatility and uncertainty resulting therefrom; ongoing geopolitical conflicts, including hostilities involving Iran and the Middle East, which may contribute to volatility in energy prices, inflation, financial markets, cybersecurity threats, and broader macroeconomic conditions, any of which could adversely affect our borrowers, deposit base, liquidity, capital and results of operation; the possibility that the anticipated benefits of the First Foundation merger, including anticipated cost savings and strategic gains, are not realized when expected or at all; the integration of the businesses and operations of FirstSun and First Foundation may take longer than anticipated or be more costly than anticipated or have unanticipated adverse results relating to the combined company’s business; the diversion of management’s attention from ongoing business operations and opportunities due to the First Foundation merger; other factors, many of which are beyond our control.

We caution readers that the foregoing list of factors is not exclusive, is not necessarily in order of importance and readers should not place undue reliance on any forward-looking statements. Additional information concerning additional factors that could materially affect the forward-looking statements in this press release can be found in the cautionary language included under the headings “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in FirstSun’s Annual Report on Form 10-K for the year ended December 31, 2025 and other documents subsequently filed by FirstSun with the SEC. Further, any forward-looking statement speaks only as of the date on which it is made and we do not intend to and disclaim any obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as required by law.

Summary Data:

	As of and for the three months ended
($ in thousands, except per share amounts)	June 30, 2026			March 31, 2026			December 31, 2025			September 30, 2025			June 30, 2025
Net interest income	$	143,195		$	82,779		$	83,461		$	80,953		$	78,499
Provision for credit losses		40,400			8,250			6,200			10,100			4,500
Noninterest income		40,948			27,175			26,744			26,333			27,073
Noninterest expense		171,712			75,341			72,041			68,901			68,110
(Loss) income before income taxes		(27,969	)		26,363			31,964			28,285			32,962
(Benefit) provision for income taxes		(5,119	)		4,780			7,157			5,111			6,576
Net (loss) income		(22,850	)		21,583			24,807			23,174			26,386
Adjusted net income^1		21,021			23,673			26,923			23,412			26,601
Weighted average common shares outstanding, basic		46,673,555			27,851,041			27,839,044			27,801,255			27,783,710
Weighted average common shares outstanding, diluted		46,673,555			28,316,608			28,262,530			28,291,778			28,232,319
Diluted (loss) earnings per share	$	(0.49	)	$	0.76		$	0.88		$	0.82		$	0.93
Adjusted diluted earnings per share^1		0.45			0.84			0.95			0.83			0.94
Return on average total assets		(0.54	)%		1.04	%		1.17	%		1.09	%		1.28	%
Adjusted return on average total assets^1		0.50	%		1.14	%		1.27	%		1.10	%		1.29	%
Return on average stockholders' equity		(4.92	)%		7.47	%		8.58	%		8.22	%		9.74	%
Adjusted return on average stockholders' equity^1		4.52	%		8.20	%		9.31	%		8.31	%		9.82	%
Return on average tangible stockholders' equity^1		(4.69	)%		8.31	%		9.58	%		9.20	%		10.91	%
Adjusted return on average tangible stockholders' equity^1		5.86	%		9.10	%		10.38	%		9.30	%		11.00	%
Net interest margin		3.58	%		4.25	%		4.18	%		4.07	%		4.07	%
Net interest margin (FTE basis)^1		3.63	%		4.31	%		4.23	%		4.12	%		4.13	%
Efficiency ratio		93.25	%		68.52	%		65.37	%		64.22	%		64.52	%
Adjusted efficiency ratio^1		61.99	%		66.08	%		63.36	%		64.00	%		64.25	%
Noninterest income to total revenue^2		22.2	%		24.7	%		24.3	%		24.5	%		25.6	%
Total assets	$	15,717,985		$	8,565,123		$	8,485,162		$	8,495,437		$	8,435,861
Loans held-for-sale		140,706			144,407			100,539			85,250			90,781
Loans held-for-investment		11,568,443			6,939,972			6,673,180			6,681,629			6,507,066
Total deposits		13,418,004			7,087,513			7,107,356			7,105,415			7,100,164
Total stockholders' equity		1,837,392			1,175,507			1,153,356			1,127,513			1,095,402
Loan to deposit ratio		86.2	%		97.9	%		93.9	%		94.0	%		91.6	%
Period end common shares outstanding		46,765,434			27,935,888			27,887,337			27,854,764			27,834,525
Book value per share	$	39.29		$	42.08		$	41.36		$	40.48		$	39.35
Tangible book value per share^1		35.16			38.57			37.83			36.92			35.77

	As of and for the six months ended
($ in thousands, except per share amounts)	June 30, 2026			June 30, 2025
Net interest income	$	225,974		$	152,977
Provision for credit losses		48,650			8,300
Noninterest income		68,123			48,802
Noninterest expense		247,053			130,832
(Loss) income before income taxes		(1,606	)		62,647
(Benefit) provision for income taxes		(339	)		12,692
Net (loss) income		(1,267	)		49,955
Adjusted net income^1		44,694			50,170
Weighted average common shares outstanding, basic		37,314,285			27,753,098
Weighted average common shares outstanding, diluted		37,314,285			28,263,943
Diluted (loss) earnings per share	$	(0.03	)	$	1.77
Adjusted diluted earnings per share^1	$	1.20		$	1.78
Return on average total assets		(0.02	)%		1.24	%
Adjusted return on average total assets^1		0.71	%		1.25	%
Return on average stockholders' equity		(0.17	)%		9.39	%
Adjusted return on average stockholders’ equity^1		5.93	%		9.43	%
Return on average tangible stockholders' equity^1		0.36	%		10.55	%
Adjusted return on average tangible stockholders' equity^1		7.12	%		10.60	%
Net interest margin		3.80	%		4.07	%
Net interest margin (FTE basis)^1		3.85	%		4.13	%
Efficiency ratio		84.00	%		64.84	%
Adjusted efficiency ratio^1		63.52	%		64.70	%
Noninterest income to total revenue^2		23.2	%		24.2	%
Total assets	$	15,717,985		$	8,435,861
Loans held-for-sale		140,706			90,781
Loans held-for-investment		11,568,443			6,507,066
Total deposits		13,418,004			7,100,164
Total stockholders' equity		1,837,392			1,095,402
Loan to deposit ratio		86.2	%		91.6	%
Period end common shares outstanding		46,765,434			27,834,525
Book value per share	$	39.29		$	39.35
Tangible book value per share^1	$	35.16		$	35.77
^1 Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.
^2 Total revenue is net interest income plus noninterest income.

Condensed Consolidated Statements of Income (Unaudited):

	For the three months ended					For the six months ended
($ in thousands, except per share amounts)	June 30, 2026			June 30, 2025		June 30, 2026			June 30, 2025
Total interest income	$	230,016		$	116,921	$	346,142		$	227,368
Total interest expense		86,821			38,422		120,168			74,391
Net interest income		143,195			78,499		225,974			152,977
Provision for credit losses		40,400			4,500		48,650			8,300
Net interest income after credit loss expense		102,795			73,999		177,324			144,677
Noninterest income:
Deposit account service fees		2,292			2,016		4,388			4,043
Treasury management service fees		5,067			4,333		9,680			8,527
Credit and debit card fees		2,952			2,728		5,665			5,314
Trust and investment advisory fees		9,413			1,473		10,902			2,894
Mortgage banking services, net		15,958			13,274		30,273			22,329
Other noninterest income		5,266			3,249		7,215			5,695
Total noninterest income		40,948			27,073		68,123			48,802
Noninterest expense:
Salary and employee benefits		68,744			43,921		116,100			83,482
Occupancy, equipment and software		15,504			9,541		25,510			19,077
Customer service costs		2,742			—		2,742			—
Amortization and impairment of intangible assets		4,237			578		4,744			1,206
Merger related expenses		57,559			285		60,240			285
Other noninterest expenses		22,926			13,785		37,717			26,782
Total noninterest expense		171,712			68,110		247,053			130,832
(Loss) income before income taxes		(27,969	)		32,962		(1,606	)		62,647
(Benefit) provision for income taxes		(5,119	)		6,576		(339	)		12,692
Net (loss) income	$	(22,850	)	$	26,386	$	(1,267	)	$	49,955
(Loss) earnings per share - basic	$	(0.49	)	$	0.95	$	(0.03	)	$	1.80
(Loss) earnings per share - diluted		(0.49	)		0.93	$	(0.03	)	$	1.77

	For the three months ended
($ in thousands, except per share amounts)	June 30, 2026			March 31, 2026		December 31, 2025		September 30, 2025		June 30, 2025
Total interest income	$	230,016		$	116,126	$	119,273	$	121,128	$	116,921
Total interest expense		86,821			33,347		35,812		40,175		38,422
Net interest income		143,195			82,779		83,461		80,953		78,499
Provision for credit losses		40,400			8,250		6,200		10,100		4,500
Net interest income after credit loss expense		102,795			74,529		77,261		70,853		73,999
Noninterest income:
Deposit account service fees		2,292			2,096		2,116		2,162		2,016
Treasury management service fees		5,067			4,613		4,544		4,402		4,333
Credit and debit card fees		2,952			2,713		2,744		2,671		2,728
Trust and investment advisory fees		9,413			1,489		1,515		1,536		1,473
Mortgage banking services, net		15,958			14,315		12,102		12,641		13,274
Other noninterest income		5,266			1,949		3,723		2,921		3,249
Total noninterest income		40,948			27,175		26,744		26,333		27,073
Noninterest expense:
Salary and employee benefits		68,744			47,356		43,520		44,822		43,921
Occupancy, equipment and software		15,504			10,006		9,576		9,591		9,541
Customer service costs		2,742			—		—		—		—
Amortization and impairment of intangible assets		4,237			507		628		578		578
Merger related expenses		57,559			2,681		2,217		241		285
Other noninterest expenses		22,926			14,791		16,100		13,669		13,785
Total noninterest expense		171,712			75,341		72,041		68,901		68,110
(Loss) income before income taxes		(27,969	)		26,363		31,964		28,285		32,962
(Benefit) provision for income taxes		(5,119	)		4,780		7,157		5,111		6,576
Net (loss) income	$	(22,850	)	$	21,583	$	24,807	$	23,174	$	26,386
(Loss) earnings per share - basic	$	(0.49	)	$	0.77	$	0.89	$	0.83	$	0.95
(Loss) earnings per share - diluted		(0.49	)		0.76		0.88		0.82		0.93

Condensed Consolidated Balance Sheets as of (Unaudited):

($ in thousands)	June 30, 2026			March 31, 2026			December 31, 2025			September 30, 2025			June 30, 2025
Assets
Cash and cash equivalents	$	989,511		$	413,732		$	652,592		$	659,899		$	785,115
Securities available-for-sale, at fair value		1,907,374			458,543			468,970			476,114			473,468
Securities held-to-maturity		33,274			33,553			33,839			34,247			34,581
Loans held-for-sale, at fair value		140,706			144,407			100,539			85,250			90,781
Loans		11,568,443			6,939,972			6,673,180			6,681,629			6,507,066
Allowance for credit losses		(173,551	)		(82,955	)		(85,016	)		(84,040	)		(82,993	)
Loans, net		11,394,892			6,857,017			6,588,164			6,597,589			6,424,073
Mortgage servicing rights, at fair value		99,736			88,993			86,651			85,695			84,736
Premises and equipment, net		118,967			81,138			81,523			81,886			82,248
Other real estate owned and foreclosed assets, net		16,808			10,908			11,514			13,418			13,052
Goodwill		102,536			93,483			93,483			93,483			93,483
Core deposits and other intangible assets, net		90,452			4,476			4,983			5,650			6,228
Other assets		823,729			378,873			362,904			362,206			348,096
Total assets	$	15,717,985		$	8,565,123		$	8,485,162		$	8,495,437		$	8,435,861
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
Noninterest-bearing accounts	$	2,673,289		$	1,599,919		$	1,651,373		$	1,674,497		$	1,706,678
Interest-bearing accounts:
Demand and NOW		2,869,439			1,569,910			1,483,841			1,457,886			1,485,058
Savings		2,409,906			387,140			378,631			386,235			397,120
Money market		3,453,761			2,318,768			2,301,837			2,233,309			2,082,043
Certificates of deposit		2,011,609			1,211,776			1,291,674			1,353,488			1,429,265
Total deposits		13,418,004			7,087,513			7,107,356			7,105,415			7,100,164
Securities sold under agreements to repurchase		17,475			7,670			11,160			9,824			11,173
Federal Home Loan Bank advances		—			75,000			—			—			—
Subordinated debt, net		205,256			36,754			36,680			76,163			76,066
Other liabilities		239,858			182,679			176,610			176,522			153,056
Total liabilities		13,880,593			7,389,616			7,331,806			7,367,924			7,340,459
Stockholders' equity:
Preferred stock		—			—			—			—			—
Common stock		5			3			3			3			3
Additional paid-in capital		1,238,000			550,709			549,617			548,952			547,950
Retained earnings		629,819			652,669			631,086			606,279			583,105
Accumulated other comprehensive loss, net		(30,432	)		(27,874	)		(27,350	)		(27,721	)		(35,656	)
Total stockholders' equity		1,837,392			1,175,507			1,153,356			1,127,513			1,095,402
Total liabilities and stockholders' equity	$	15,717,985		$	8,565,123		$	8,485,162		$	8,495,437		$	8,435,861

Consolidated Capital Ratios as of:

	June 30, 2026	March 31, 2026	December 31, 2025	September 30, 2025	June 30, 2025
Stockholders' equity to total assets	11.69 %	13.72 %	13.59 %	13.27 %	12.99 %
Tangible stockholders' equity to tangible assets^1	10.59 %	12.73 %	12.58 %	12.25 %	11.94 %
Tangible stockholders' equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax^1, 2	10.57 %	12.69 %	12.54 %	12.21 %	11.90 %
Tier 1 leverage ratio	9.47 %	13.06 %	12.75 %	12.44 %	12.39 %
Common equity tier 1 risk-based capital ratio	11.95 %	13.77 %	14.12 %	13.79 %	13.78 %
Tier 1 risk-based capital ratio	11.95 %	13.77 %	14.12 %	13.79 %	13.78 %
Total risk-based capital ratio	14.13 %	15.29 %	15.73 %	15.81 %	15.94 %
^1Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. ^2Tangible stockholders’ equity and tangible assets have been adjusted to reflect net unrealized losses on held-to-maturity securities, net of tax.

Summary of Net Interest Margin:

	For the three months ended						For the six months ended
	June 30, 2026			June 30, 2025			June 30, 2026			June 30, 2025
(In thousands)	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate
Interest Earning Assets
Loans^1	$	12,694,317	6.16 %	$	6,620,493	6.43 %	$	9,792,021	6.23 %	$	6,521,154	6.39 %
Investment securities		2,093,214	4.80 %		510,350	3.48 %		1,300,988	4.51 %		506,103	3.51 %
Interest-bearing cash and other assets		1,244,337	3.20 %		596,713	4.28 %		895,720	3.25 %		549,050	4.32 %
Total earning assets		16,031,868	5.75 %		7,727,556	6.07 %		11,988,729	5.82 %		7,576,307	6.05 %
Other assets		962,089			537,156			743,804			543,032
Total assets	$	16,993,957		$	8,264,712		$	12,732,533		$	8,119,339
Interest-bearing liabilities
Demand and NOW deposits	$	3,012,754	2.06 %	$	1,518,316	1.77 %	$	2,273,546	1.94 %	$	1,495,079	1.71 %
Savings deposits		2,428,253	2.70 %		401,093	0.58 %		1,410,791	2.40 %		400,948	0.58 %
Money market deposits		3,611,570	2.97 %		1,934,487	3.28 %		2,955,179	2.92 %		1,813,344	3.19 %
Certificates of deposit		2,798,815	3.35 %		1,504,235	3.76 %		2,007,012	3.34 %		1,525,814	3.84 %
Total deposits		11,851,392	2.77 %		5,358,131	2.78 %		8,646,528	2.67 %		5,235,185	2.76 %
Repurchase agreements		23,468	2.61 %		9,024	1.61 %		16,628	2.34 %		9,318	1.59 %
Total deposits and repurchase agreements		11,874,860	2.77 %		5,367,155	2.78 %		8,663,156	2.67 %		5,244,503	2.76 %
FHLB borrowings		149,374	3.97 %		2,308	4.72 %		75,646	3.95 %		15,823	4.61 %
Other long-term borrowings		204,667	6.46 %		76,025	6.19 %		121,157	6.36 %		75,966	6.31 %
Total interest-bearing liabilities		12,228,901	2.85 %		5,445,488	2.83 %		8,859,959	2.74 %		5,336,292	2.81 %
Noninterest-bearing deposits		2,622,311			1,587,302			2,125,679			1,559,878
Other liabilities		278,849			145,064			227,357			150,172
Stockholders' equity		1,863,896			1,086,858			1,519,538			1,072,997
Total liabilities and stockholders' equity	$	16,993,957		$	8,264,712		$	12,732,533		$	8,119,339
Net interest spread			2.90 %			3.24 %			3.08 %			3.24 %
Net interest margin			3.58 %			4.07 %			3.80 %			4.07 %
Net interest margin (on FTE basis)^2			3.63 %			4.13 %			3.85 %			4.13 %

	For the three months ended
	June 30, 2026			March 31, 2026			December 31, 2025			September 30, 2025			June 30, 2025
(In thousands)	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate	Average Balance		Average Yield/Rate
Interest Earning Assets
Loans^1	$	12,694,317	6.16 %	$	6,857,477	6.36 %	$	6,825,404	6.37 %	$	6,667,158	6.49 %	$	6,620,493	6.43 %
Investment securities		2,093,214	4.80 %		499,792	3.30 %		506,964	3.35 %		505,999	3.43 %		510,350	3.48 %
Interest-bearing cash and other assets		1,244,337	3.20 %		543,396	3.36 %		583,717	3.68 %		714,885	4.25 %		596,713	4.28 %
Total earning assets		16,031,868	5.75 %		7,900,665	5.96 %		7,916,085	5.98 %		7,888,042	6.09 %		7,727,556	6.07 %
Other assets		962,089			523,094			519,607			540,079			537,156
Total assets	$	16,993,957		$	8,423,759		$	8,435,692		$	8,428,121		$	8,264,712
Interest-bearing liabilities
Demand and NOW deposits	$	3,012,754	2.06 %	$	1,526,124	1.69 %	$	1,464,053	1.75 %	$	1,437,298	1.89 %	$	1,518,316	1.77 %
Savings deposits		2,428,253	2.70 %		382,025	0.50 %		381,978	0.55 %		391,444	0.59 %		401,093	0.58 %
Money market deposits		3,611,570	2.97 %		2,291,494	2.84 %		2,247,034	2.99 %		2,211,754	3.28 %		1,934,487	3.28 %
Certificates of deposit		2,798,815	3.35 %		1,206,411	3.32 %		1,284,200	3.49 %		1,397,371	3.64 %		1,504,235	3.76 %
Total deposits		11,851,392	2.77 %		5,406,054	2.46 %		5,377,265	2.60 %		5,437,867	2.81 %		5,358,131	2.78 %
Repurchase agreements		23,468	2.61 %		9,712	1.70 %		9,146	1.71 %		8,055	1.82 %		9,024	1.61 %
Total deposits and repurchase agreements		11,874,860	2.77 %		5,415,766	2.46 %		5,386,411	2.60 %		5,445,922	2.81 %		5,367,155	2.78 %
FHLB borrowings		149,374	3.97 %		1,100	3.12 %		—	— %		—	— %		2,308	4.72 %
Other long-term borrowings		204,667	6.46 %		36,719	5.72 %		36,650	5.82 %		76,117	8.41 %		76,025	6.19 %
Total interest-bearing liabilities		12,228,901	2.85 %		5,453,585	2.48 %		5,423,061	2.62 %		5,522,039	2.89 %		5,445,488	2.83 %
Noninterest-bearing deposits		2,622,311			1,623,528			1,698,126			1,642,346			1,587,302
Other liabilities		278,849			175,292			167,658			145,730			145,064
Stockholders' equity		1,863,896			1,171,354			1,146,847			1,118,006			1,086,858
Total liabilities and stockholders' equity	$	16,993,957		$	8,423,759		$	8,435,692		$	8,428,121		$	8,264,712
Net interest spread			2.90 %			3.48 %			3.36 %			3.20 %			3.24 %
Net interest margin			3.58 %			4.25 %			4.18 %			4.07 %			4.07 %
Net interest margin (on FTE basis)^2			3.63 %			4.31 %			4.23 %			4.12 %			4.13 %
^1 Includes loans held-for-investment, including nonaccrual loans, and loans held-for-sale.
^2Represents a non-GAAP financial measure. See the tables beginning within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

Deposits as of:

($ in thousands)	June 30, 2026		March 31, 2026		December 31, 2025		September 30, 2025		June 30, 2025
Consumer
Noninterest-bearing deposit accounts	$	1,000,584	$	410,296	$	404,666	$	412,568	$	426,909
Interest-bearing deposit accounts:
Demand and NOW		937,796		607,465		590,535		598,499		610,623
Savings		1,917,926		313,910		308,655		314,954		322,672
Money market		2,039,795		1,397,890		1,400,593		1,416,258		1,306,140
Certificates of deposit		1,044,959		793,503		809,401		869,077		937,439
Total interest-bearing deposit accounts		5,940,476		3,112,768		3,109,184		3,198,788		3,176,874
Total consumer deposits	$	6,941,060	$	3,523,064	$	3,513,850	$	3,611,356	$	3,603,783
Business
Noninterest-bearing deposit accounts	$	1,672,705	$	1,189,623	$	1,246,707	$	1,261,929	$	1,279,769
Interest-bearing deposit accounts:
Demand and NOW		1,905,387		962,445		893,306		859,387		874,435
Savings		434,076		73,230		69,976		71,281		74,448
Money market		1,413,966		920,878		901,244		817,051		775,903
Certificates of deposit		103,360		51,940		57,349		57,225		56,930
Total interest-bearing deposit accounts		3,856,789		2,008,493		1,921,875		1,804,944		1,781,716
Total business deposits	$	5,529,494	$	3,198,116	$	3,168,582	$	3,066,873	$	3,061,485
Wholesale deposits^1	$	947,450	$	366,333	$	424,924	$	427,186	$	434,896
Total deposits	$	13,418,004	$	7,087,513	$	7,107,356	$	7,105,415	$	7,100,164
^1 Wholesale deposits primarily consist of brokered deposits included in our condensed consolidated balance sheets within certificates of deposit.

Balance Sheet Ratios as of:

	June 30, 2026	March 31, 2026	December 31, 2025	September 30, 2025	June 30, 2025
Cash to total assets^1	6.2 %	4.7 %	7.6 %	7.7 %	9.2 %
Loan to deposit ratio	86.2 %	97.9 %	93.9 %	94.0 %	91.6 %
Uninsured deposits to total deposits^2	31.6 %	35.4 %	36.6 %	36.2 %	37.0 %
Uninsured and uncollateralized deposits to total deposits^2	28.0 %	28.6 %	29.0 %	28.3 %	28.3 %
Wholesale deposits and borrowings to total liabilities^3	6.8 %	6.0 %	5.8 %	5.8 %	5.9 %
^1 Cash consists of unencumbered cash and amounts due from banks and interest-bearing deposits with other financial institutions. ^2 Uninsured deposits and uninsured and uncollateralized deposits are reported for our wholly-owned subsidiary Sunflower Bank, N.A. and are estimated. ^3 Wholesale deposits primarily consist of brokered deposits included in our condensed consolidated balance sheets within certificates of deposit. Wholesale borrowings consist of FHLB overnight and term advances.

Loan Portfolio as of:

($ in thousands)	June 30, 2026			March 31, 2026		December 31, 2025		September 30, 2025		June 30, 2025
Commercial and industrial^1	$	3,579,772		$	3,160,777	$	2,937,867	$	2,945,697	$	2,779,767
Commercial real estate:
Non-owner occupied		1,195,172			778,778		742,002		725,425		705,749
Owner occupied		951,226			694,190		700,774		668,172		660,334
Construction and land		218,441			280,781		268,652		343,803		383,969
Multifamily		2,613,194			227,980		210,368		183,504		134,520
Total commercial real estate		4,978,033			1,981,729		1,921,796		1,920,904		1,884,572
Residential real estate^2		1,913,575			1,216,810		1,221,086		1,209,742		1,226,760
Public Finance		957,556			494,539		501,582		516,247		524,441
Consumer		29,569			31,875		32,651		38,931		42,881
Other		114,047			54,242		58,198		50,108		48,645
Loans, excluding loan hedge fair value		11,572,552			6,939,972		6,673,180		6,681,629		6,507,066
Loan hedge fair value^3		(4,109	)		—		—		—		—
Loans	$	11,568,443		$	6,939,972	$	6,673,180	$	6,681,629	$	6,507,066
^1As of September 30, 2025, loans to nondepository financial institutions are now included within commercial and industrial. Prior period amounts have been reclassified to conform to the current presentation. ^2Includes 1-4 family residential construction. ^3Represents fair value hedge basis adjustments related to active portfolio layer method hedges, which are not allocated to individual loans.

Asset Quality:

	As of and for the three months ended
($ in thousands)	June 30, 2026			March 31, 2026			December 31, 2025			September 30, 2025			June 30, 2025
Net charge-offs (recoveries)	$	42,404		$	10,561		$	5,024		$	9,053		$	13,547
Allowance for credit losses		173,551			82,955			85,016			84,040			82,993
Nonperforming loans, including nonaccrual loans, and accrual loans greater than 90 days past due		190,115			59,656			60,771			69,641			54,841
Nonperforming assets		206,923			70,564			72,285			83,059			67,893
Ratio of net charge-offs (recoveries) to average loans outstanding		1.45	%		0.63	%		0.30	%		0.55	%		0.83	%
Allowance for credit losses to loans outstanding		1.50	%		1.20	%		1.27	%		1.26	%		1.28	%
Allowance for credit losses to nonperforming loans		91.29	%		139.06	%		139.90	%		120.68	%		151.33	%
Nonperforming loans to loans		1.64	%		0.86	%		0.91	%		1.04	%		0.84	%
Nonperforming assets to total assets		1.32	%		0.82	%		0.85	%		0.98	%		0.80	%

Non-GAAP Financial Measures and Reconciliations:

	As of and for the three months ended															As of and for the six months ended
($ in thousands, except share and per share amounts)	June 30, 2026			March 31, 2026			December 31, 2025			September 30, 2025			June 30, 2025			June 30, 2026			June 30, 2025
Tangible stockholders’ equity to tangible assets:
Total stockholders' equity (GAAP)	$	1,837,392		$	1,175,507		$	1,153,356		$	1,127,513		$	1,095,402		$	1,837,392		$	1,095,402
Less: Goodwill and other intangible assets
Goodwill		(102,536	)		(93,483	)		(93,483	)		(93,483	)		(93,483	)		(102,536	)		(93,483	)
Other intangible assets		(90,452	)		(4,476	)		(4,983	)		(5,650	)		(6,228	)		(90,452	)		(6,228	)
Tangible stockholders' equity (non-GAAP)	$	1,644,404		$	1,077,548		$	1,054,890		$	1,028,380		$	995,691		$	1,644,404		$	995,691
Total assets (GAAP)	$	15,717,985		$	8,565,123		$	8,485,162		$	8,495,437		$	8,435,861		$	15,717,985		$	8,435,861
Less: Goodwill and other intangible assets
Goodwill		(102,536	)		(93,483	)		(93,483	)		(93,483	)		(93,483	)		(102,536	)		(93,483	)
Other intangible assets		(90,452	)		(4,476	)		(4,983	)		(5,650	)		(6,228	)		(90,452	)		(6,228	)
Tangible assets (non-GAAP)	$	15,524,997		$	8,467,164		$	8,386,696		$	8,396,304		$	8,336,150		$	15,524,997		$	8,336,150
Total stockholders' equity to total assets (GAAP)		11.69	%		13.72	%		13.59	%		13.27	%		12.99	%		11.69	%		12.99	%
Less: Impact of goodwill and other intangible assets		(1.10	)%		(0.99	)%		(1.01	)%		(1.02	)%		(1.05	)%		(1.10	)%		(1.05	)%
Tangible stockholders' equity to tangible assets (non-GAAP)		10.59	%		12.73	%		12.58	%		12.25	%		11.94	%		10.59	%		11.94	%
Tangible stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax:
Tangible stockholders' equity (non-GAAP)	$	1,644,404		$	1,077,548		$	1,054,890		$	1,028,380		$	995,691		$	1,644,404		$	995,691
Less: Net unrealized losses on HTM securities, net of tax		(3,553	)		(3,407	)		(3,320	)		(3,432	)		(4,238	)		(3,553	)		(4,238	)
Tangible stockholders’ equity less net unrealized losses on HTM securities, net of tax (non-GAAP)	$	1,640,851		$	1,074,141		$	1,051,570		$	1,024,948		$	991,453		$	1,640,851		$	991,453
Tangible assets (non-GAAP)	$	15,524,997		$	8,467,164		$	8,386,696		$	8,396,304		$	8,336,150		$	15,524,997		$	8,336,150
Less: Net unrealized losses on HTM securities, net of tax		(3,553	)		(3,407	)		(3,320	)		(3,432	)		(4,238	)		(3,553	)		(4,238	)
Tangible assets less net unrealized losses on HTM securities, net of tax (non-GAAP)	$	15,521,444		$	8,463,757		$	8,383,376		$	8,392,872		$	8,331,912		$	15,521,444		$	8,331,912
Tangible stockholders’ equity to tangible assets (non-GAAP)		10.59	%		12.73	%		12.58	%		12.25	%		11.94	%		10.59	%		11.94	%
Less: Impact of net unrealized losses on HTM securities, net of tax		(0.02	)%		(0.04	)%		(0.04	)%		(0.04	)%		(0.04	)%		(0.02	)%		(0.04	)%
Tangible stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP)		10.57	%		12.69	%		12.54	%		12.21	%		11.90	%		10.57	%		11.90	%
Tangible book value per share:
Total stockholders' equity (GAAP)	$	1,837,392		$	1,175,507		$	1,153,356		$	1,127,513		$	1,095,402		$	1,837,392		$	1,095,402
Tangible stockholders' equity (non-GAAP)		1,644,404			1,077,548			1,054,890			1,028,380			995,691		$	1,644,404		$	995,691
Total shares outstanding		46,765,434			27,935,888			27,887,337			27,854,764			27,834,525			46,765,434			27,834,525
Book value per share (GAAP)	$	39.29		$	42.08		$	41.36		$	40.48		$	39.35		$	39.29		$	39.35
Tangible book value per share (non-GAAP)	$	35.16		$	38.57		$	37.83		$	36.92		$	35.77		$	35.16		$	35.77
Adjusted net income:
Net (loss) income (GAAP)	$	(22,850	)	$	21,583		$	24,807		$	23,174		$	26,386		$	(1,267	)	$	49,955
Add: Adjustments
Merger related expenses, net of tax		43,871			2,090			2,116			238			215			45,961			215
Total adjustments, net of tax		43,871			2,090			2,116			238			215			45,961			215
Adjusted net income (non-GAAP)	$	21,021		$	23,673		$	26,923		$	23,412		$	26,601		$	44,694		$	50,170
Adjusted diluted earnings per share:
Diluted (loss) earnings per share (GAAP)	$	(0.49	)	$	0.76		$	0.88		$	0.82		$	0.93		$	(0.03	)	$	1.77
Add: Impact of adjustments
Merger related expenses, net of tax		0.94			0.08			0.07			0.01			0.01			1.23			0.01
Adjusted diluted earnings per share (non-GAAP)	$	0.45		$	0.84		$	0.95		$	0.83		$	0.94		$	1.20		$	1.78
Adjusted return on average total assets:
Return on average total assets (ROAA) (GAAP)		(0.54	)%		1.04	%		1.17	%		1.09	%		1.28	%		(0.02	)%		1.24	%
Add: Impact of adjustments
Merger related expenses, net of tax		1.04	%		0.10	%		0.10	%		0.01	%		0.01	%		0.73	%		0.01	%
Adjusted ROAA (non-GAAP)		0.50	%		1.14	%		1.27	%		1.10	%		1.29	%		0.71	%		1.25	%
Adjusted return on average stockholders’ equity:
Return on average stockholders' equity (ROAE) (GAAP)		(4.92	)%		7.47	%		8.58	%		8.22	%		9.74	%		(0.17	)%		9.39	%
Add: Impact of adjustments
Merger related expenses, net of tax		9.44	%		0.73	%		0.73	%		0.09	%		0.08	%		6.10	%		0.04	%
Adjusted ROAE (non-GAAP)		4.52	%		8.20	%		9.31	%		8.31	%		9.82	%		5.93	%		9.43	%
Return on average tangible stockholders’ equity
Return on average stockholders’ equity (ROAE) (GAAP)		(4.92	)%		7.47	%		8.58	%		8.22	%		9.74	%		(0.17	)%		9.39	%
Add: Impact from goodwill and other intangible assets
Goodwill		(0.57	)%		0.69	%		0.81	%		0.81	%		0.98	%		(0.02	)%		0.97	%
Other intangible assets		0.80	%		0.15	%		0.19	%		0.17	%		0.19	%		0.55	%		0.19	%
Return on average tangible stockholders’ equity (ROATE) (non-GAAP)		(4.69	)%		8.31	%		9.58	%		9.20	%		10.91	%		0.36	%		10.55	%
Adjusted return on average tangible stockholders’ equity:
Return on average tangible stockholders' equity (ROATE) (non-GAAP)		(4.69	)%		8.31	%		9.58	%		9.20	%		10.91	%		0.36	%		10.55	%
Add: Impact of adjustments
Merger related expenses, net of tax		10.55	%		0.79	%		0.80	%		0.10	%		0.09	%		6.75	%		0.04	%
Adjusted ROATE (non-GAAP)		5.86	%		9.10	%		10.38	%		9.30	%		11.00	%		7.12	%		10.60	%
Adjusted total noninterest expense:
Total noninterest expense (GAAP)	$	171,712		$	75,341		$	72,041		$	68,901		$	68,110		$	247,053		$	130,832
Less: Adjustments:
Merger related expenses		(57,559	)		(2,681	)		(2,217	)		(241	)		(285	)		(60,240	)		(285	)
Total adjustments		(57,559	)		(2,681	)		(2,217	)		(241	)		(285	)		(60,240	)		(285	)
Adjusted total noninterest expense (non-GAAP)	$	114,153		$	72,660		$	69,824		$	68,660		$	67,825		$	186,813		$	130,547
Adjusted efficiency ratio:
Efficiency ratio (GAAP)		93.25	%		68.52	%		65.37	%		64.22	%		64.52	%		84.00	%		64.84	%
Less: Impact of adjustments
Merger related expenses		(31.26	)%		(2.44	)%		(2.01	)%		(0.22	)%		(0.27	)%		(20.48	)%		(0.14	)%
Adjusted efficiency ratio (non-GAAP)		61.99	%		66.08	%		63.36	%		64.00	%		64.25	%		63.52	%		64.70	%
Fully tax equivalent (“FTE”) net interest income and net interest margin:
Net interest income (GAAP)	$	143,195		$	82,779		$	83,461		$	80,953		$	78,499		$	225,974		$	152,977
Gross income effect of tax exempt income		2,198			1,198			1,156			1,225			1,204			3,396			2,396
FTE net interest income (non-GAAP)	$	145,393		$	83,977		$	84,617		$	82,178		$	79,703		$	229,370		$	155,373
Average earning assets	$	16,031,868		$	7,900,665		$	7,916,085		$	7,888,042		$	7,727,556		$	11,988,729		$	7,576,307
Net interest margin		3.58	%		4.25	%		4.18	%		4.07	%		4.07	%		3.80	%		4.07	%
Net interest margin on FTE basis (non-GAAP)		3.63	%		4.31	%		4.23	%		4.12	%		4.13	%		3.85	%		4.13	%
Adjusted loan growth
Total loans (GAAP)	$	11,568,443		$	6,939,972		$	6,673,180		$	6,681,629		$	6,507,066		$	11,568,443		$	6,507,066
Less: Acquired loans at date of merger, net of purchase accounting discounts		(6,068,491	)		—			—			—			—			(6,068,491	)		—
Add: Loans downsized		1,334,483			—			—			—			—			1,334,483			—
Total loans, excluding acquired loans, net of downsizing (non-GAAP)	$	6,834,435		$	6,939,972		$	6,673,180		$	6,681,629		$	6,507,066		$	6,834,435		$	6,507,066
Adjusted deposit growth
Total deposits (GAAP)	$	13,418,004		$	7,087,513		$	7,107,356		$	7,105,415		$	7,100,164		$	13,418,004		$	7,100,164
Less: Acquired deposits at date of merger, net of purchase accounting discounts		(8,772,082	)		—			—			—			—			(8,772,082	)		—
Add: Deposits downsized		2,525,448			—			—			—			—			2,525,448			—
Total deposits, excluding acquired deposits, net of downsizing (non-GAAP)	$	7,171,370		$	7,087,513		$	7,107,356		$	7,105,415		$	7,100,164		$	7,171,370		$	7,100,164