They include three types of analyses consistent with industry practices: • earnings sensitivity; • economic value of equity, or EVE; and • investment portfolio mark-to-market exposure (debt and equity securities available for sale and held to maturity securities). 142 Table of Contents The Company continues to be asset sensitive, therefore income is expected to increase when interest rates move higher, and to decrease when interest rates move lower.
They include three types of analyses consistent with industry practices: • earnings sensitivity; • economic value of equity, or EVE; and • investment portfolio mark-to-market exposure (debt and equity securities available for sale and held to maturity securities). 135 Table of Contents The Company continues to be asset sensitive, therefore income is expected to increase when interest rates move higher, and to decrease when interest rates move lower.
Their primary responsibilities are identifying, measuring, monitoring and controlling interest rate and liquidity risks and balance sheet asset/liability management, or ALM. It also assesses and monitors the price risk of the Bank’s investment activities, which represents the risk to earnings and capital arising from changes in the fair market value of our investment portfolio.
Their primary responsibilities are identifying, measuring, monitoring and controlling interest rate and liquidity risks and balance sheet asset/liability management, or ALM. It also assesses and monitors the price risk of the Company’s investment activities, which represents the risk to earnings and capital arising from changes in the fair market value of our investment portfolio.
These limits are reviewed annually or more frequently as believed appropriate, based on various factors, including capital levels and earnings. The following table sets forth information regarding our interest rate sensitivity due to the maturities of our interest bearing assets and liabilities as of December 31, 2024.
These limits are reviewed annually or more frequently as believed appropriate, based on various factors, including capital levels and earnings. 138 Table of Contents The following table sets forth information regarding our interest rate sensitivity due to the maturities of our interest bearing assets and liabilities as of December 31, 2025.
The following table shows the sensitivity of our EVE as a function of interest rate changes as of the periods presented: Change in equity (1) December 31, 2024 2023 Change in Interest Rates (Basis points) Increase of 200 (13.61) % (4.66) % Increase of 100 (4.86) % (0.38) % Decrease of 50 2.24 % 3.61 % Decrease of 100 3.82 % 1.83 % Decrease of 200 4.50 % 2.73 % __________________ (1) Represents the percentage of equity change in a static balance sheet analysis assuming interest rate shocks are instant and parallel to the yield curves for the various interest rates and indices that affect our net interest income.
The following table shows the sensitivity of our EVE as a function of interest rate changes as of the periods presented: Change in equity (1) December 31, 2025 2024 Change in Interest Rates (Basis points) Increase of 200 (13.32) % (13.61) % Increase of 100 (3.90) % (4.86) % Decrease of 100 1.79 % 3.82 % Decrease of 200 (0.67) % 4.50 % __________________ (1) Represents the percentage of equity change in a static balance sheet analysis assuming interest rate shocks are instant and parallel to the yield curves for the various interest rates and indices that affect our net interest income.
The base scenario assumes (i) flat interest rates over the next 12 months, (ii) that total financial instrument balances are kept constant over time and (iii) that interest rate shocks are instant and parallel to the yield curve, for the various interest rates and indices that affect our net interest income. 143 Table of Contents Net interest income in the base scenario, increased to approximately $361.0 million in December 31, 2024 compared to $336.0 million in December 31, 2023.
The base scenario assumes (i) flat interest rates over the next 12 months, (ii) that total financial instrument balances are kept constant over time and (iii) that interest rate shocks are instant and parallel to the yield curve, for the various interest rates and indices that affect our net interest income. 136 Table of Contents Net interest income in the base scenario, was $320.0 million in December 31, 2025 compared to $361.0 million reported in December 31, 2024.
(2) Includes FHLB advances in the amount of $435.0 million set to mature in 2027 or later, which come with quarterly callable features. N/M Not meaningful. 146
(3) Includes FHLB advances in the amount of $435.0 million set to mature in 2027 or later, which contain quarterly callable features. N/M Not meaningful. 139
The ALCO monitors all the Company’s exposures, compares them against specific limits, and takes actions to modify any exposure that the ALCO considers inappropriate based on market expectations or new business strategies, among other factors. The ALCO reviews and recommends market risk limits to our Board of Directors.
The ALCO is responsible for the management of market risk exposures and meets monthly. The ALCO monitors all the Company’s exposures, compares them against specific limits, and takes actions to modify any exposure that the ALCO considers inappropriate based on market expectations or new business strategies, among other factors.
Notwithstanding that our model includes the available for sale securities portfolio, and its projected effect on AOCI or AOCL (a component of shareholders’ equity), we made an irrevocable election in 2015 to exclude the effects of AOCI or AOCL in the calculation of our regulatory capital ratios, in connection with the adoption of Basel III capital rules in the U.S 145 Table of Contents Limits Approval Process The ALCO is responsible for the management of market risk exposures and meets monthly.
Notwithstanding that our model includes the available for sale securities portfolio, and its projected effect on AOCI or AOCL (a component of shareholders’ equity), we made an irrevocable election in 2015 to exclude the effects of AOCI or AOCL in the calculation of our regulatory capital ratios, in connection with the adoption of Basel III capital rules in the U.S.
This table shows the result of this test as of December 31, 2024 and 2023: Change in market value (1) December 31, (in thousands) 2024 2023 Change in Interest Rates (Basis points) Increase of 200 $ (150,674) $ (112,010) Increase of 100 (72,777) (54,182) Decrease of 50 34,716 34,956 Decrease of 100 68,177 55,312 Decrease of 200 122,109 112,809 __________________ (1) Represents the amounts by which the investment portfolio mark-to-market would change assuming rate shocks that are instant and parallel to the yield curves for the various interest rates and indices that affect our net interest income.
This table shows the result of this test as of December 31, 2025 and 2024: Change in market value (1) December 31, (in thousands) 2025 2024 Change in Interest Rates (Basis points) Increase of 200 $ (206,181) $ (150,674) Increase of 100 (97,431) (72,777) Decrease of 100 64,457 68,177 Decrease of 200 99,370 122,109 __________________ (1) Represents the amounts by which the investment portfolio mark-to-market would change assuming rate shocks that are instant and parallel to the yield curves for the various interest rates and indices that affect our net interest income.
The following table shows the sensitivity of our net interest income as a function of modeled interest rate changes: Change in earnings (1) December 31, (in thousands, except percentages) 2024 2023 Change in Interest Rates (Basis points) Increase of 200 $ 24,427 6.8 % $ 20,487 6.1 % Increase of 100 19,262 5.3 % 15,618 4.7 % Decrease of 50 (6,931) (1.9) % (3,923) (1.2) % Decrease of 100 (13,550) (3.8) % (10,273) (3.1) % Decrease of 200 (30,120) (8.3) % (21,290) (6.3) % __________________ (1) Represents the change in net interest income, and the percentage that change represents of the base scenario net interest income.
The following table shows the sensitivity of our net interest income as a function of modeled interest rate changes: Change in earnings (1) December 31, (in thousands, except percentages) 2025 2024 Change in Interest Rates (Basis points) Increase of 200 $ 29,555 9.2 % $ 24,427 6.8 % Increase of 100 23,330 7.3 % 19,262 5.3 % Decrease of 100 (14,970) (4.7) % (13,550) (3.8) % Decrease of 200 (32,418) (10.1) % (30,120) (8.3) % __________________ (1) Represents the change in net interest income, and the percentage that change represents of the base scenario net interest income.
The increase in sensitivity of EVE from changes in interest rates as of December 31, 2024 for the 200 and 100 basis point increase buckets are principally attributed to the changes in the composition of the balance sheet becoming more asset sensitive compared to December 31, 2023.
The increase in sensitivity of EVE from changes in interest rates as of December 31, 2025 for the 200 and 100 basis point increase buckets are principally attributed to the changes in the composition of the balance sheet becoming more asset sensitive compared to December 31, 2024. 137 Table of Contents Available for Sale Portfolio mark-to-market exposure The Company measures the potential change in the market price of its investment portfolio, and the resulting potential change on its equity for different interest rate scenarios.
The average duration of our investment portfolio slightly increased to 5.2 years at December 31, 2024 compared to 5.0 years at December 31, 2023. The slight increase in duration was mainly due to lower mortgage-backed securities prepayments.
The average duration of our investment portfolio decreased to 4.4 years at December 31, 2025 compared to 5.2 years at December 31, 2024. The decrease in duration was primarily due to higher estimated prepayment assumptions as a result of lower mortgage rates.
December 31, 2024 (in thousands except percentages) Total Less than one year One to three years Four to Five Years More than five years Non-rate Earning Assets Cash and cash equivalents $ 590,359 $ 520,863 $ — $ — $ — $ 69,496 Securities: Debt available for sale 1,437,170 344,207 215,748 181,064 696,151 — Debt held to maturity — — — — — — Marketable equity securities 2,477 2,477 — — — — Federal Reserve and FHLB stock 58,278 42,285 — — — 15,993 Loans held for sale 42,911 42,911 — — — — Loans held for investment - performing (1) 7,124,310 4,700,832 1,081,723 591,335 750,420 — Earning Assets $ 9,255,505 $ 5,653,575 $ 1,297,471 $ 772,399 $ 1,446,571 $ 85,489 Liabilities Interest bearing demand deposits 2,229,467 2,229,467 — — — — Saving and money market 1,885,928 1,885,928 — — — — Time deposits 2,234,445 1,769,554 378,096 86,159 636 — FHLB advances (2) 745,000 30,000 210,000 505,000 — — Senior Notes 59,843 59,843 — — — — Subordinated Notes 29,624 — — — 29,624 — Junior subordinated debentures 64,178 64,178 — — — — Interest bearing liabilities $ 7,248,485 $ 6,038,970 $ 588,096 $ 591,159 $ 30,260 $ — Interest rate sensitivity gap (385,395) 709,375 181,240 1,416,311 85,489 Cumulative interest rate sensitivity gap (385,395) 323,980 505,220 1,921,531 2,007,020 Earnings assets to interest bearing liabilities (%) 93.6 % 220.6 % 130.7 % 4,780.5 % N/M __________________ (1) “Loans held for investment - performing” excludes $104.1 million of non-performing loans (non-accrual loans and loans 90 days or more past-due and still accruing).
December 31, 2025 (in thousands except percentages) Total Less than one year One to three years Four to Five Years More than five years Non-rate Earning Assets Cash and cash equivalents $ 470,155 $ 409,444 $ — $ — $ — $ 60,711 Securities: Debt available for sale 2,024,883 423,933 459,732 339,234 801,984 — Marketable equity securities 2,548 2,548 — — — — Federal Reserve and FHLB stock 57,138 41,022 — — — 16,116 Loans held for sale - performing (1) 67,644 67,644 — — — — Loans held for investment - performing (2) 6,474,497 4,648,486 857,311 376,538 592,162 — Earning Assets $ 9,096,864 $ 5,593,077 $ 1,317,043 $ 715,772 $ 1,394,146 $ 76,827 Liabilities Interest bearing demand, savings and money market deposits 4,217,468 4,217,468 — — — — Time deposits 1,996,039 1,624,363 327,998 43,209 469 — FHLB advances (3) 711,984 — 206,984 505,000 — — Subordinated Notes 29,795 — — — 29,795 — Junior subordinated debentures 64,178 64,178 — — — — Interest bearing liabilities $ 7,019,464 $ 5,906,009 $ 534,982 $ 548,209 $ 30,264 $ — Interest rate sensitivity gap (312,932) 782,061 167,563 1,363,882 76,827 Cumulative interest rate sensitivity gap (312,932) 469,129 636,692 2,000,574 2,077,401 Earnings assets to interest bearing liabilities (%) 94.7% 246.2% 130.6% 4,606.6% N/M __________________ (1) “Loans held for sale - performing” excludes $16.2 million of non-performing loans held for sale (2) “Loans held for investment - performing” excludes $$155.2 million of non-performing loans (non-accrual loans and loans 90 days or more past-due and still accruing).