Biggest changeThe impact of accretion and amortization related to acquisition accounting fair value adjustments for the years ended December 31, are reflected in the following table (dollars in thousands): Loans Deposit Borrowings Accretion Amortization Accretion Total 2022 $ 7,942 $ (44) $ (828) $ 7,070 2023 4,416 (31) (852) 3,533 2024 44,073 (2,724) (1,078) 40,271 65 Table of Contents The following table shows interest income on earning assets and related average yields as well as interest expense on interest-bearing liabilities and related average rates paid for the years ended December 31, (dollars in thousands): AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) 2024 2023 2022 Interest Interest Interest Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Assets: Securities: Taxable $ 2,138,786 $ 91,191 4.26 % $ 1,867,679 $ 67,075 3.59 % $ 2,285,423 $ 59,306 2.59 % Tax-exempt 1,255,309 41,252 3.29 % 1,325,212 43,520 3.28 % 1,610,914 54,308 3.37 % Total securities 3,394,095 132,443 3.90 % 3,192,891 110,595 3.46 % 3,896,337 113,614 2.92 % LHFI, net of deferred fees and costs (3)(4) 17,647,589 1,098,151 6.22 % 14,949,487 852,016 5.70 % 13,671,714 558,329 4.08 % Other earning assets 305,993 12,167 3.98 % 226,428 6,749 2.98 % 285,165 3,365 1.18 % Total earning assets 21,347,677 $ 1,242,761 5.82 % 18,368,806 $ 969,360 5.28 % 17,853,216 $ 675,308 3.78 % Allowance for loan and lease losses (152,540) (118,789) (104,485) Total non-earning assets 2,667,053 2,262,385 2,200,657 Total assets $ 23,862,190 $ 20,512,402 $ 19,949,388 Liabilities and Stockholders' Equity: Interest-bearing deposits: Transaction and money market accounts $ 9,865,496 $ 289,492 2.93 % $ 8,603,142 $ 207,102 2.41 % $ 8,277,146 $ 40,460 0.49 % Regular savings 1,013,175 2,203 0.22 % 997,118 1,803 0.18 % 1,159,630 285 0.02 % Time deposits (5) 4,333,362 192,199 4.44 % 2,711,491 87,784 3.24 % 1,735,983 15,456 0.89 % Total interest-bearing deposits 15,212,033 483,894 3.18 % 12,311,751 296,689 2.41 % 11,172,759 56,201 0.50 % Other borrowings (6) 862,716 45,102 5.23 % 971,715 46,748 4.81 % 700,271 19,973 2.85 % Total interest-bearing liabilities 16,074,749 $ 528,996 3.29 % 13,283,466 $ 343,437 2.59 % 11,873,030 $ 76,174 0.64 % Noninterest-bearing liabilities: Demand deposits 4,321,226 4,342,137 5,278,959 Other liabilities 495,104 446,274 332,350 Total liabilities 20,891,079 18,071,877 17,484,339 Stockholders' equity 2,971,111 2,440,525 2,465,049 Total liabilities and stockholders' equity $ 23,862,190 $ 20,512,402 $ 19,949,388 Net interest income (FTE) (+) $ 713,765 $ 625,923 $ 599,134 Interest rate spread 2.53 % 2.69 % 3.14 % Cost of funds 2.48 % 1.87 % 0.42 % Net interest margin (FTE) (+) 3.34 % 3.41 % 3.36 % (1) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 21%.
Biggest changeThe impact of accretion and amortization related to acquisition accounting fair value adjustments for the years ended December 31, are reflected in the following table (dollars in thousands): Deposit Loans (Amortization) Borrowings Accretion Accretion Amortization Total 2023 $ 4,416 (31) (852) 3,533 2024 44,073 (2,724) (1,078) 40,271 2025 151,343 3,468 (8,754) 146,057 58 Table of Contents The following table shows interest income on earning assets and related average yields as well as interest expense on interest-bearing liabilities and related average rates paid for the years ended December 31, (dollars in thousands): AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) 2025 2024 2023 Interest Interest Interest Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Assets: Securities: Taxable $ 3,303,309 $ 145,547 4.41 % $ 2,138,786 $ 91,191 4.26 % $ 1,867,679 $ 67,075 3.59 % Tax-exempt 1,286,304 42,894 3.33 % 1,255,309 41,252 3.29 % 1,325,212 43,520 3.28 % Total securities 4,589,613 188,441 4.11 % 3,394,095 132,443 3.90 % 3,192,891 110,595 3.46 % LHFI (3)(4) 25,116,692 1,599,658 6.37 % 17,647,589 1,098,151 6.22 % 14,949,487 852,016 5.70 % Other earning assets 1,169,729 50,549 4.32 % 305,993 12,167 3.98 % 226,428 6,749 2.98 % Total earning assets 30,876,034 $ 1,838,648 5.95 % 21,347,677 $ 1,242,761 5.82 % 18,368,806 $ 969,360 5.28 % ALLL (286,794) (152,540) (118,789) Total non-earning assets 3,791,746 2,667,053 2,262,385 Total assets $ 34,380,986 $ 23,862,190 $ 20,512,402 Liabilities and Stockholders' Equity: Interest-bearing deposits: Transaction and money market accounts $ 13,719,522 $ 349,227 2.55 % $ 9,865,496 $ 289,492 2.93 % $ 8,603,142 $ 207,102 2.41 % Regular savings 2,408,224 41,080 1.71 % 1,013,175 2,203 0.22 % 997,118 1,803 0.18 % Time deposits (5) 5,950,382 225,230 3.79 % 4,333,362 192,199 4.44 % 2,711,491 87,784 3.24 % Total interest-bearing deposits 22,078,128 615,537 2.79 % 15,212,033 483,894 3.18 % 12,311,751 296,689 2.41 % Other borrowings (6) 911,154 51,037 5.60 % 862,716 45,102 5.23 % 971,715 46,748 4.81 % Total interest-bearing liabilities 22,989,282 $ 666,574 2.90 % 16,074,749 $ 528,996 3.29 % 13,283,466 $ 343,437 2.59 % Noninterest-bearing liabilities: Demand deposits 6,363,976 4,321,226 4,342,137 Other liabilities 580,889 495,104 446,274 Total liabilities 29,934,147 20,891,079 18,071,877 Stockholders' equity 4,446,839 2,971,111 2,440,525 Total liabilities and stockholders' equity $ 34,380,986 $ 23,862,190 $ 20,512,402 $ 1,172,074 $ 713,765 $ 625,923 Net interest income (FTE) (+) Interest rate spread 3.05 % 2.53 % 2.69 % Cost of funds 2.15 % 2.48 % 1.87 % Net interest margin (FTE) (+) 3.80 % 3.34 % 3.41 % (1) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 21%.
We also closely track the potential impacts on our liquidity from declines in the fair value of our securities portfolio due to changing market interest rates and developments in the banking industry that may change the availability of traditional sources of liquidity or market expectations with respect to available sources and amounts of additional liquidity. 87 Table of Contents We consider our liquid assets to include cash, interest-bearing deposits with banks, money market investments, federal funds sold, LHFS, and securities and loans maturing or re-pricing within one year.
We also closely track the potential impacts on our liquidity from declines in the fair value of our securities portfolio due to changing market interest rates and developments in the banking industry that may change the availability of traditional sources of liquidity or market expectations with respect to available sources and amounts of additional liquidity. We consider our liquid assets to include cash, interest-bearing deposits with banks, money market investments, federal funds sold, LHFS, and securities and loans maturing or re-pricing within one year.
(3) The rate-related changes in interest expense on other borrowings include the impact of higher amortization of the acquisition-related fair value adjustments of $226,000, $24,000, and $22,000 for the years ended December 31, 2024, 2023, and 2022, respectively . 67 Table of Contents NONINTEREST INCOME Years Ended December 31, 2024 and 2023 December 31, Change 2024 2023 $ % (Dollars in thousands) Noninterest income: Service charges on deposit accounts $ 37,279 $ 33,240 $ 4,039 12.2 % Other service charges, commissions and fees 7,511 7,860 (349) (4.4) % Interchange fees 12,134 9,678 2,456 25.4 % Fiduciary and asset management fees 25,528 17,695 7,833 44.3 % Mortgage banking income 4,202 2,743 1,459 53.2 % Loss on sale of securities (6,493) (40,989) 34,496 (84.2) % Bank owned life insurance income 15,629 11,759 3,870 32.9 % Loan-related interest rate swap fees 9,435 10,037 (602) (6.0) % Other operating income 13,653 38,854 (25,201) (64.9) % Total noninterest income $ 118,878 $ 90,877 $ 28,001 30.8 % For 2024, our noninterest income increased $28.0 million or 30.8% to $118.9 million compared to $90.9 million for 2023, primarily driven by a $34.5 million decrease in loss on the sale of securities, which included $41.0 million of losses resulting from our balance sheet repositioning strategy executed in 2023, compared to $6.5 million of losses in 2024 due to our restructuring of the American National securities portfolio, as well as increases in various other categories of noninterest income, due primarily to the impact of the American National acquisition discussed below.
In addition to the acquisition impacts, loan-related interest rate swap fees increased $9.0 million, primarily due to higher transaction volumes. 61 Table of Contents Years Ended December 31, 2024 and 2023 December 31, Change 2024 2023 $ % (Dollars in thousands) Noninterest income: Service charges on deposit accounts $ 37,279 $ 33,240 $ 4,039 12.2 % Other service charges, commissions and fees 7,511 7,860 (349) (4.4) % Interchange fees 12,134 9,678 2,456 25.4 % Fiduciary and asset management fees 25,528 17,695 7,833 44.3 % Mortgage banking income 4,202 2,743 1,459 53.2 % Loss on sale of securities (6,493) (40,989) 34,496 (84.2) % Bank owned life insurance income 15,629 11,759 3,870 32.9 % Loan-related interest rate swap fees 9,435 10,037 (602) (6.0) % Other operating income 13,653 38,854 (25,201) (64.9) % Total noninterest income $ 118,878 $ 90,877 $ 28,001 30.8 % For 2024, our noninterest income increased $28.0 million or 30.8% to $118.9 million, compared to 2023, primarily driven by a $34.5 million decrease in loss on the sale of securities, which included $41.0 million of losses resulting from our balance sheet repositioning strategy executed in 2023, compared to $6.5 million of losses in 2024 due to our restructuring of the American National securities portfolio, as well as increases in various other categories of noninterest income, due primarily to the impact of the American National acquisition discussed below.
The average loan size of our CRE portfolio was approximately $1.1 million and $1.2 million, as of December 31, 2024 and 2023, respectively, and the median loan size in our CRE portfolio was approximately $242,000 as of December 31, 2024 and approximately $273,000 as of December 31, 2023.
The average loan size of our CRE portfolio was approximately $1.2 million and $1.1 million, as of December 31, 2025 and 2024, respectively, and the median loan size in our CRE portfolio was approximately $311,000 as of December 31, 2025 and approximately $242,000 as of December 31, 2024.
Our loan portfolio generally does not include exposure to option adjustable-rate mortgage products, high loan-to-value ratio mortgages, interest only mortgage loans, subprime mortgage loans, or mortgage loans with initial teaser rates, which are all considered higher risk instruments. Nonperforming Assets At December 31, 2024, our NPAs totaled $58.4 million, an increase of $21.5 million or 58.2% from December 31, 2023.
Our loan portfolio generally does not include exposure to option adjustable-rate mortgage products, high loan-to-value ratio mortgages, interest only mortgage loans, subprime mortgage loans, or mortgage loans with initial teaser rates, which are all considered higher risk instruments. 73 Table of Contents Nonperforming Assets At December 31, 2025, NPAs totaled $116.9 million, an increase of $58.5 million or 100.2% from December 31, 2024.
We have identified the allowance for loan and lease losses, fair value measurements, and acquisition accounting as accounting policies that require the most difficult, subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change.
We have identified the allowance for loan and lease losses, fair value measurements, valuation of deferred tax assets, and valuation of acquired assets and liabilities as accounting policies that require the most difficult, subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change.
The average loan size in our multifamily portfolio was approximately $2.5 million and approximately $3.2 million as of December 31, 2024 and 2023, respectively, and the median loan size in our multifamily portfolio was approximately $646,000 and approximately $793,000 as of December 31, 2024 and 2023, respectively.
The average loan size in our multifamily portfolio was $3.6 million and $2.5 million as of December 31, 2025 and 2024, respectively, and the median loan size in our multifamily portfolio was $843,000 and $646,000 as of December 31, 2025 and 2024, respectively.
These decreases were partially offset by a $3.2 million increase in service charges on deposit accounts due to growth and improved margins in treasury management services and higher Consumer Banking customer activity, and a $1.1 million increase in other service charges, commissions, and fees due primarily to a merchant services vendor contract signing bonus. 69 Table of Contents NONINTEREST EXPENSE Years Ended December 31, 2024 and 2023 December 31, Change 2024 2023 $ % (Dollars in thousands) Noninterest expense: Salaries and benefits $ 271,164 $ 236,682 $ 34,482 14.6 % Occupancy expenses 30,232 25,146 5,086 20.2 % Furniture and equipment expenses 14,582 14,282 300 2.1 % Technology and data processing 37,520 32,484 5,036 15.5 % Professional services 16,804 15,483 1,321 8.5 % Marketing and advertising expense 12,126 10,406 1,720 16.5 % FDIC assessment premiums and other insurance 20,255 19,861 394 2.0 % Franchise and other taxes 18,364 18,013 351 1.9 % Loan-related expenses 5,513 5,619 (106) (1.9) % Amortization of intangible assets 19,307 8,781 10,526 119.9 % Merger-related costs 40,018 2,995 37,023 NM Other expenses 21,649 40,619 (18,970) (46.7) % Total noninterest expense $ 507,534 $ 430,371 $ 77,163 17.9 % NM = Not Meaningful For 2024, our noninterest expense increased $77.1 million or 17.9% to $507.5 million, compared to $430.4 million for 2023, primarily driven by a $37.0 million increase in merger-related costs due to the American National acquisition and our pending merger with Sandy Spring, as well as the increase in salaries and benefits and increases in various other categories of noninterest expense, most of which were due to the impact of the American National acquisition discussed below.
The increase in adjusted operating noninterest expense (+) was primarily due to the impact of the Sandy Spring acquisition, which drove the majority of the $130.9 million increase in salaries and benefits expense, the $24.4 million increase in technology and data processing, the $18.9 million increase in other expenses, the $17.9 million increase in occupancy expenses, the $12.5 million increase in professional services, the $10.6 million increase in FDIC assessment premiums and other insurance, the $7.5 million increase in furniture and equipment expenses, and the $6.7 million increase in marketing and advertising expense. 63 Table of Contents Years Ended December 31, 2024 and 2023 December 31, Change 2024 2023 $ % (Dollars in thousands) Noninterest expense: Salaries and benefits $ 271,164 $ 236,682 $ 34,482 14.6 % Occupancy expenses 30,232 25,146 5,086 20.2 % Furniture and equipment expenses 14,582 14,282 300 2.1 % Technology and data processing 37,520 32,484 5,036 15.5 % Professional services 16,804 15,483 1,321 8.5 % Marketing and advertising expense 12,126 10,406 1,720 16.5 % FDIC assessment premiums and other insurance 20,255 19,861 394 2.0 % Franchise and other taxes 18,364 18,013 351 1.9 % Loan-related expenses 5,513 5,619 (106) (1.9) % Amortization of intangible assets 19,307 8,781 10,526 119.9 % Merger-related costs 40,018 2,995 37,023 NM Other expenses 21,649 40,619 (18,970) (46.7) % Total noninterest expense $ 507,534 $ 430,371 $ 77,163 17.9 % NM = Not Meaningful For 2024, our noninterest expense increased $77.1 million or 17.9% to $507.5 million, compared to 2023, primarily driven by a $37.0 million increase in merger-related costs due to the American National and Sandy Spring acquisitions, as well as the increase in salaries and benefits and increases in various other categories of noninterest expense, most of which were due to the impact of the American National acquisition discussed below.
Total interest-bearing deposits consisted of interest checking accounts, money market accounts, savings accounts, time deposits, and brokered deposits. Our time deposits balances with customers totaled $4.1 billion and accounted for 27.5% of total interest-bearing customer deposits at December 31, 2024, compared to $2.8 billion and 23.1% at December 31, 2023.
Total interest-bearing deposits consisted of interest checking accounts, money market accounts, savings accounts, time deposits, and brokered deposits. Our total time deposit balances with customers totaled $5.7 billion and accounted for 25.3% of total interest-bearing customer deposits at December 31, 2025, compared to $4.1 billion and 27.5%, respectively, at December 31, 2024.
The average loan size in our office portfolio was approximately $1.7 million and approximately $1.9 million as of December 31, 2024 and 2023, respectively, and the median loan size in our office portfolio was approximately $571,000 and approximately $647,000 as of December 31, 2024 and 2023, respectively.
The average loan size in our office portfolio was $2.1 million and $1.7 million as of December 31, 2025 and 2024, respectively, and the median loan size in our office portfolio was $720,000 and $571,000 as of December 31, 2025 and 2024, respectively.
LLC (the “Forward Purchaser”), relating to an aggregate of 9,859,155 shares of our common stock. On October 21, 2024, we priced the public offering of shares of our common stock in connection with such forward sale agreement and entered into an underwriting agreement with Morgan Stanley & Co.
Forward Sale Agreements On October 21, 2024, in connection with the execution of the Sandy Spring merger agreement, we entered into an initial forward sale agreement with Morgan Stanley & Co. LLC (the “Forward Purchaser”) relating to an aggregate of 9,859,155 shares of our common stock.
We believe these adjusted measures provide investors with important information about the continuing economic results of our operations. The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2024 2023 2022 Adjusted Operating Noninterest Expense & Noninterest Income Noninterest expense (GAAP) $ 507,534 $ 430,371 $ 403,802 Less: Amortization of intangible assets 19,307 8,781 10,815 Less: Merger-related costs 40,018 2,995 — Less: FDIC special assessments 840 3,362 — Less: Strategic cost saving initiatives — 12,607 — Less: Legal reserve — 8,300 — Less: Strategic branch closing and facility consolidation costs — — 5,508 Adjusted operating noninterest expense (non-GAAP) $ 447,369 $ 394,326 $ 387,479 Noninterest income (GAAP) $ 118,878 $ 90,877 $ 118,523 Less: Loss on sale of securities (6,493) (40,989) (3) Less: Gain on sale-leaseback transaction — 29,579 — Less: Gain on sale of DHFB — — 9,082 Adjusted operating noninterest income (non-GAAP) $ 125,371 $ 102,287 $ 109,444
We believe these adjusted measures provide investors with important information about the continuing economic results of our operations. The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2025 2024 2023 Adjusted Operating Noninterest Expense & Noninterest Income Noninterest expense (GAAP) $ 895,570 $ 507,534 $ 430,371 Less: Amortization of intangible assets 59,668 19,307 8,781 Less: Merger-related costs 157,278 40,018 2,995 Less: FDIC special assessments — 840 3,362 Less: Strategic cost saving initiatives — — 12,607 Less: Legal reserve — — 8,300 Adjusted operating noninterest expense (non-GAAP) $ 678,624 $ 447,369 $ 394,326 Noninterest income (GAAP) $ 219,436 $ 118,878 $ 90,877 Less: Gain on sale of equity interest in CSP 14,757 — — Less: Gain on CRE loan sale 10,915 — — Less: Loss on sale of securities (81) (6,493) (40,989) Less: Gain on sale-leaseback transaction — — 29,579 Adjusted operating noninterest income (non-GAAP) $ 193,845 $ 125,371 $ 102,287
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2024 2023 2022 Interest Income (FTE) Interest and dividend income (GAAP) $ 1,227,535 $ 954,450 $ 660,435 FTE adjustment 15,226 14,910 14,873 Interest and dividend income (FTE) (non-GAAP) $ 1,242,761 $ 969,360 $ 675,308 Average earning assets $ 21,347,677 $ 18,368,806 $ 17,853,216 Yield on interest-earning assets (GAAP) 5.75 % 5.20 % 3.70 % Yield on interest-earning assets (FTE) (non-GAAP) 5.82 % 5.28 % 3.78 % Net Interest Income (FTE) Net interest income (GAAP) $ 698,539 $ 611,013 $ 584,261 FTE adjustment 15,226 14,910 14,873 Net interest income (FTE) (non-GAAP) $ 713,765 $ 625,923 $ 599,134 Noninterest income (GAAP) 118,878 90,877 118,523 Total revenue (FTE) (non-GAAP) $ 832,643 $ 716,800 $ 717,657 Average earning assets $ 21,347,677 $ 18,368,806 $ 17,853,216 Net interest margin (GAAP) 3.27 % 3.33 % 3.27 % Net interest margin (FTE) (non-GAAP) 3.34 % 3.41 % 3.36 % 90 Table of Contents Tangible assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for the years ended December 31, (dollars in thousands): 2025 2024 2023 Interest Income (FTE) Interest and dividend income (GAAP) $ 1,821,487 $ 1,227,535 $ 954,450 FTE adjustment 17,161 15,226 14,910 Interest and dividend income (FTE) (non-GAAP) $ 1,838,648 $ 1,242,761 $ 969,360 Average earning assets $ 30,876,034 $ 21,347,677 $ 18,368,806 Yield on interest-earning assets (GAAP) 5.90 % 5.75 % 5.20 % Yield on interest-earning assets (FTE) (non-GAAP) 5.95 % 5.82 % 5.28 % Net Interest Income (FTE) Net interest income (GAAP) $ 1,154,913 $ 698,539 $ 611,013 FTE adjustment 17,161 15,226 14,910 Net interest income (FTE) (non-GAAP) $ 1,172,074 $ 713,765 $ 625,923 Noninterest income (GAAP) 219,436 118,878 90,877 Total revenue (FTE) (non-GAAP) $ 1,391,510 $ 832,643 $ 716,800 Average earning assets $ 30,876,034 $ 21,347,677 $ 18,368,806 Net interest margin (GAAP) 3.74 % 3.27 % 3.33 % Net interest margin (FTE) (non-GAAP) 3.80 % 3.34 % 3.41 % 83 Table of Contents Tangible assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios.
During 2024, we also declared and paid cash dividends of $1.30 per common share, an increase of $0.08 per share or 6.6% over 2023. 76 Table of Contents SECURITIES At December 31, 2024, we had total investments of $3.3 billion or 13.6% of total assets, compared to $3.2 billion or 15.0% of total assets at December 31, 2023.
During 2025, we also declared and paid cash dividends of $1.39 per common share, an increase of $0.09 per share or 6.9% over 2024. SECURITIES At December 31, 2025, we had total investments of $5.3 billion or 14.0% of total assets, compared to $3.3 billion or 13.6% of total assets at December 31, 2024.
The following tables show interest income on earning assets and related average yields, as well as interest expense on interest-bearing liabilities and related average rates paid for the years ended December 31, (dollars in thousands): 2024 2023 Change Average interest-earning assets $ 21,347,677 $ 18,368,806 $ 2,978,871 Interest and dividend income $ 1,227,535 $ 954,450 $ 273,085 Interest and dividend income (FTE) (+) $ 1,242,761 $ 969,360 $ 273,401 Yield on interest-earning assets 5.75 % 5.20 % 55 bps Yield on interest-earning assets (FTE) (+) 5.82 % 5.28 % 54 bps Average interest-bearing liabilities $ 16,074,749 $ 13,283,466 $ 2,791,283 Interest expense $ 528,996 $ 343,437 $ 185,559 Cost of interest-bearing liabilities 3.29 % 2.59 % 70 bps Cost of funds 2.48 % 1.87 % 61 bps Net interest income $ 698,539 $ 611,013 $ 87,526 Net interest income (FTE) (+) $ 713,765 $ 625,923 $ 87,842 Net interest margin 3.27 % 3.33 % (6) bps Net interest margin (FTE) (+) 3.34 % 3.41 % (7) bps For 2024, our net interest income was $698.5 million, an increase of $87.5 million from 2023.
Our cost of funds decreased 33 bps to 2.15% in 2025 from 2.48% in 2024, due to lower cost of deposits, primarily due to the Federal Funds rate cuts discussed above, partially offset by an increase in net amortization related to acquisition accounting and an increase in long-term subordinated debt with higher borrowing costs, both related to the Sandy Spring acquisition. 57 Table of Contents 2024 2023 Change (Dollars in thousands) Average interest-earning assets $ 21,347,677 $ 18,368,806 $ 2,978,871 Interest and dividend income $ 1,227,535 $ 954,450 $ 273,085 Interest and dividend income (FTE) (+) $ 1,242,761 $ 969,360 $ 273,401 Yield on interest-earning assets 5.75 % 5.20 % 55 bps Yield on interest-earning assets (FTE) (+) 5.82 % 5.28 % 54 bps Average interest-bearing liabilities $ 16,074,749 $ 13,283,466 $ 2,791,283 Interest expense $ 528,996 $ 343,437 $ 185,559 Cost of interest-bearing liabilities 3.29 % 2.59 % 70 bps Cost of funds 2.48 % 1.87 % 61 bps Net interest income $ 698,539 $ 611,013 $ 87,526 Net interest income (FTE) (+) $ 713,765 $ 625,923 $ 87,842 Net interest margin 3.27 % 3.33 % (6) bps Net interest margin (FTE) (+) 3.34 % 3.41 % (7) bps For 2024, net interest income was $698.5 million, an increase of $87.5 million from 2023.
Maturities of time deposits in excess of FDIC insurance limits were as follows as of December 31, (dollars in thousands): 2024 2023 3 Months or Less $ 291,391 $ 141,146 Over 3 Months through 6 Months 159,194 62,006 Over 6 Months through 12 Months 78,090 32,672 Over 12 Months 51,982 43,865 Total $ 580,657 $ 279,689 CAPITAL RESOURCES Capital resources represent funds, earned or obtained, over which financial institutions can exercise greater or longer control in comparison with deposits and borrowed funds.
Maturities of time deposits in excess of FDIC insurance limits were as follows as of December 31, (dollars in thousands): 2025 2024 3 Months or Less $ 409,080 $ 291,391 Over 3 Months through 6 Months 192,388 159,194 Over 6 Months through 12 Months 142,197 78,090 Over 12 Months 101,930 51,982 Total $ 845,595 $ 580,657 77 Table of Contents CAPITAL RESOURCES Capital resources represent funds, earned or obtained, over which financial institutions can exercise greater or longer control in comparison with deposits and borrowed funds.
As of December 31, 2024 and 2023, unfunded commitments on loans modified and designated as TLMs were $198,000 and $1.6 million, respectively. Net Charge-offs For the year ended December 31, 2024, our net charge-offs were $8.8 million or 0.05% of total average loans, compared to $7.6 million or 0.05%, respectively, for the year ended December 31, 2023.
As of December 31, 2025 and 2024, there were no material unfunded commitments on loans modified and designated as TLMs. Net Charge-offs For the year ended December 31, 2025, net charge-offs were $42.5 million or 0.17% of total average LHFI, compared to $8.8 million or 0.05%, respectively, for the year ended December 31, 2024.
(6) Interest expense on borrowings includes $1.1 million, $852,000, and $828,000 for the years ended December 31, 2024, 2023, and 2022, respectively, in amortization of the fair value adjustments related to acquisitions. 66 Table of Contents The Volume Rate Analysis table below presents changes in our net interest income (FTE) (+) and interest expense and distinguishes between the changes related to increases or decreases in our average outstanding balances of interest-earning assets and interest-bearing liabilities (volume), and the changes related to increases or decreases in average interest rates on such assets and liabilities (rate).
(6) Interest expense on borrowings includes accretion (amortization) of the fair market value adjustments related to acquisitions, as disclosed above. 59 Table of Contents The Volume Rate Analysis table below presents changes in our net interest income (FTE) (+) and interest expense and distinguishes between the changes related to increases or decreases in our average outstanding balances of interest-earning assets and interest-bearing liabilities (volume), and the changes related to increases or decreases in average interest rates on such assets and liabilities (rate).
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures as of December 31, (dollars in thousands): 2024 2023 2022 Tangible Assets Ending Assets (GAAP) $ 24,585,323 $ 21,166,197 $ 20,461,138 Less: Ending goodwill 1,214,053 925,211 925,211 Less: Ending amortizable intangibles 84,563 19,183 26,761 Ending tangible assets (non-GAAP) $ 23,286,707 $ 20,221,803 $ 19,509,166 Tangible Common Equity Ending Equity (GAAP) $ 3,142,879 $ 2,556,327 $ 2,372,737 Less: Ending goodwill 1,214,053 925,211 925,211 Less: Ending amortizable intangibles 84,563 19,183 26,761 Less: Perpetual preferred stock 166,357 166,357 166,357 Ending tangible common equity (non-GAAP) $ 1,677,906 $ 1,445,576 $ 1,254,408 Average equity (GAAP) $ 2,971,111 $ 2,440,525 $ 2,465,049 Less: Average goodwill 1,139,422 925,211 930,315 Less: Average amortizable intangibles 73,984 22,951 34,627 Less: Average perpetual preferred stock 166,356 166,356 166,356 Average tangible common equity (non-GAAP) $ 1,591,349 $ 1,326,007 $ 1,333,751 Common equity to total assets (GAAP) 12.11 % 11.29 % 10.78 % Tangible common equity to tangible assets (non-GAAP) 7.21 % 7.15 % 6.43 % 91 Table of Contents Adjusted operating measures exclude, as applicable, expenses related to merger-related costs, deferred tax asset write-down, FDIC special assessments, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting certain leases), legal reserves associated with our previously disclosed settlement with the CFPB, strategic branch closing and related facility consolidation costs (principally composed of real estate, leases and other assets write downs, as well as severance and expense reduction initiatives), loss on sale of securities, gain on sale-leaseback transaction, and gain on sale of DHFB.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures as of December 31, (dollars in thousands): 2025 2024 2023 Tangible Assets Ending assets (GAAP) $ 37,585,754 $ 24,585,323 $ 21,166,197 Less: Ending goodwill 1,733,287 1,214,053 925,211 Less: Ending amortizable intangibles 315,544 84,563 19,183 Ending tangible assets (non-GAAP) $ 35,536,923 $ 23,286,707 $ 20,221,803 Tangible Common Equity Ending equity (GAAP) $ 5,006,398 $ 3,142,879 $ 2,556,327 Less: Ending goodwill 1,733,287 1,214,053 925,211 Less: Ending amortizable intangibles 315,544 84,563 19,183 Less: Perpetual preferred stock 166,357 166,357 166,357 Ending tangible common equity (non-GAAP) $ 2,791,210 $ 1,677,906 $ 1,445,576 Average equity (GAAP) $ 4,446,839 $ 2,971,111 $ 2,440,525 Less: Average goodwill 1,592,391 1,139,422 925,211 Less: Average amortizable intangibles 277,977 73,984 22,951 Less: Average perpetual preferred stock 166,356 166,356 166,356 Average tangible common equity (non-GAAP) $ 2,410,115 $ 1,591,349 $ 1,326,007 Common equity to total assets (GAAP) 12.88 % 12.11 % 11.29 % Tangible common equity to tangible assets (non-GAAP) 7.85 % 7.21 % 7.15 % 84 Table of Contents Adjusted operating measures exclude, as applicable, expenses related to merger-related costs, CECL Day 1 non-PCD loans and RUC provision expense, gain on CRE loan sale, deferred tax asset write-down, FDIC special assessments, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting certain leases), legal reserves associated with our previously disclosed settlement with the CFPB, loss on sale of securities, gain on sale of equity interest in CSP, and gain on sale-leaseback transaction.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands, except per share amounts): 2024 2023 2022 Adjusted Operating Earnings & EPS Net income (GAAP) $ 209,131 $ 201,818 $ 234,510 Plus: Merger-related costs, net of tax 33,476 2,850 — Plus: Deferred tax asset write-down 4,774 — — Plus: FDIC special assessments, net of tax 664 2,656 — Plus: Strategic cost saving initiatives, net of tax — 9,959 — Plus: Legal reserve, net of tax — 6,809 — Plus: Strategic branch closing and facility consolidation costs, net of tax — — 4,351 Less: Loss on sale of securities, net of tax (5,129) (32,381) (2) Less: Gain on sale-leaseback transaction, net of tax — 23,367 — Less: Gain on sale of DHFB, net of tax — — 7,984 Adjusted operating earnings (non-GAAP) $ 253,174 $ 233,106 $ 230,879 Less: Dividends on preferred stock 11,868 11,868 11,868 Adjusted operating earnings available to common shareholders (non-GAAP) $ 241,306 $ 221,238 $ 219,011 Weighted average common shares outstanding, diluted 87,909,237 74,962,363 74,953,398 Earnings per common share, diluted (GAAP) $ 2.24 $ 2.53 $ 2.97 Adjusted operating earnings per common share, diluted (non-GAAP) $ 2.74 $ 2.95 $ 2.92 92 Table of Contents Adjusted operating noninterest expense excludes, as applicable, expenses related to the amortization of intangible assets, merger-related costs, FDIC special assessments, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting certain leases), legal reserves associated with our previously disclosed settlement with the CFPB, and strategic branch closing and related facility consolidation costs (principally composed of real estate, leases and other assets write downs, as well as severance and expense reduction initiatives).
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands, except per share amounts): 2025 2024 2023 Adjusted Operating Earnings & EPS Net income (GAAP) $ 273,715 $ 209,131 $ 201,818 Plus: Merger-related costs, net of tax 124,590 33,476 2,850 Plus: CECL Day 1 non-PCD loans and RUC provision expense, net of tax 77,742 11,520 — Plus: Gain on CRE loan sale, net of tax 8,405 — — Plus: Deferred tax asset write-down — 4,774 — Plus: FDIC special assessments, net of tax — 664 2,656 Plus: Strategic cost saving initiatives, net of tax — — 9,959 Plus: Legal reserve, net of tax — — 6,809 Less: Loss on sale of securities, net of tax (62) (5,129) (32,381) Less: Gain on sale of equity interest in CSP, net of tax 10,994 — — Less: Gain on sale-leaseback transaction, net of tax — — 23,367 Adjusted operating earnings (non-GAAP) $ 456,710 $ 264,694 $ 233,106 Less: Dividends on preferred stock 11,868 11,868 11,868 Adjusted operating earnings available to common shareholders (non-GAAP) $ 444,842 $ 252,826 $ 221,238 Weighted average common shares outstanding, diluted 129,161,421 87,909,237 74,962,363 Earnings per common share, diluted (GAAP) $ 2.03 $ 2.24 $ 2.53 Adjusted operating earnings per common share, diluted (non-GAAP) $ 3.44 $ 2.88 $ 2.95 85 Table of Contents Adjusted operating noninterest expense excludes, as applicable, the amortization of intangible assets, merger-related costs, FDIC special assessments, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting certain leases), and legal reserves associated with our previously disclosed settlement with the CFPB.
As of December 31, 2024, loan payments of approximately $8.0 billion or 43.5% of total LHFI are expected within one year based on contractual terms and expected prepayments, and approximately $355.1 million or 10.6% of total investments as of December 31, 2024 are scheduled to be paid down within one year based on contractual terms and expected prepayments.
As of December 31, 2025, loan payments of approximately $12.2 billion or 44.3% of total LHFI are expected within one year based on contractual terms, adjusted for expected prepayments, and approximately $709.1 million or 13.5% of total investments as of December 31, 2025 are scheduled to be paid down within one year based on contractual terms, adjusted for expected prepayments.
Refer to Note 6 “Goodwill and Intangible Assets” within Item 8 “Financial Statements and Supplementary Data” of this Form 10-K. Wholesale Banking Our Wholesale Banking segment provides loan, leasing, and deposit services, as well as treasury management and capital market services to wholesale customers primarily throughout Virginia, Maryland, North Carolina, and South Carolina.
For more information about our operating segments, see Note 18, “Segment Reporting and Revenue” within Item 8 “Financial Statements and Supplementary Data” of this Form 10-K. Wholesale Banking Our Wholesale Banking segment provides loan, leasing, deposit, treasury management, and capital market services to wholesale customers primarily throughout Virginia, Maryland, Washington, D.C., North Carolina, and South Carolina.
The following table presents the composition of our CRE loan categories, including the industry classification for CRE non-owner occupied loans, and CRE loans as a percentage of total loans for the years ended December 31, (dollars in thousands ): 2024 2023 Balance % Balance % CRE - Non-Owner Occupied Hotel/Motel B&B $ 997,185 5.40 % $ 828,888 5.30 % Industrial/Warehouse 892,028 4.83 % 681,447 4.36 % Office 881,660 4.77 % 775,130 4.96 % Retail 1,058,591 5.73 % 874,693 5.59 % Self Storage 435,525 2.36 % 350,829 2.25 % Senior Living 340,689 1.84 % 364,939 2.33 % Other 329,912 1.79 % 296,475 1.90 % Total CRE - Non-Owner Occupied 4,935,590 26.72 % 4,172,401 26.69 % CRE - Owner Occupied 2,370,119 12.83 % 1,998,787 12.78 % Construction and Land Development 1,731,108 9.37 % 1,107,850 7.09 % Multifamily Real Estate 1,240,209 6.71 % 1,061,997 6.79 % Residential 1-4 Family - Commercial 719,425 3.89 % 522,580 3.34 % Total CRE Loans 10,996,451 59.52 % 8,863,615 56.69 % All other loan types 7,474,170 40.48 % 6,771,428 43.31 % Total LHFI, net of deferred fees and costs $ 18,470,621 100.00 % $ 15,635,043 100.00 % Because payments on loans secured by commercial and multifamily properties are often dependent on the successful operation or management of the properties, repayment of these loans may be subject to adverse conditions in the real estate market or the economy.
The following table presents the composition of our CRE loan categories, including the industry classification for CRE non-owner occupied loans, and CRE loans as a percentage of total loans for the years ended December 31, (dollars in thousands ): 2025 2024 Balance % Balance % CRE - Non-Owner Occupied Hotel/Motel B&B $ 1,261,397 4.54 % $ 997,185 5.40 % Industrial/Warehouse 1,352,848 4.87 % 892,028 4.83 % Office 1,482,419 5.33 % 881,660 4.77 % Retail 1,683,838 6.05 % 1,058,591 5.73 % Self Storage 676,920 2.44 % 435,525 2.36 % Senior Living 120,933 0.44 % 340,689 1.84 % Other 600,160 2.16 % 329,912 1.79 % Total CRE - Non-Owner Occupied 7,178,515 25.83 % 4,935,590 26.72 % CRE - Owner Occupied 4,305,796 15.49 % 2,370,119 12.83 % Construction and Land Development 1,666,381 6.00 % 1,731,108 9.37 % Multifamily Real Estate 2,418,250 8.70 % 1,240,209 6.71 % Residential 1-4 Family - Commercial 1,100,157 3.96 % 719,425 3.89 % Total CRE Loans 16,669,099 59.98 % 10,996,451 59.52 % All other loan types 11,127,068 40.02 % 7,474,170 40.48 % Total LHFI, net of unearned income $ 27,796,167 100.00 % $ 18,470,621 100.00 % Because payments on loans secured by commercial and multifamily properties are often dependent on the successful operation or management of the properties, repayment of these loans may be subject to adverse conditions in the real estate market or the economy.
LLC, as representative for the underwriters named therein, the Forward Purchaser and Morgan Stanley & Co. LLC as forward seller (the “Forward Seller”), relating to the registered public offering and sale of 9,859,155 shares of our common stock at a public offering price of $35.50 per share (before underwriting discounts and commissions).
LLC as forward seller (the “Forward Seller”), relating to the registered public offering and sale of 9,859,155 shares of our common stock at a public offering price of $35.50 per share (before underwriting discounts and commissions). The underwriters were granted a 30-day option to purchase up to an additional 1,478,873 shares of our common stock.
Held to maturity securities are carried at cost and totaled $803.9 million at December 31, 2024, a decrease of $33.5 million from $837.4 million at December 31, 2023 with net unrealized losses of $44.5 million at December 31, 2024, an increase of $15.2 million from $29.3 million at December 31, 2023. ● LHFI (net of deferred fees and costs) were $18.5 billion at December 31, 2024, an increase of $2.8 billion or 18.1% from December 31, 2023.
Held to maturity securities are carried at cost and totaled $884.2 million at December 31, 2025, an increase of $80.3 million from $803.9 million at December 31, 2024 with net unrealized losses of $27.4 million at December 31, 2025, a decrease of $17.1 million from $44.5 million at December 31, 2024. ● Total deposits at December 31, 2025 were $30.5 billion, an increase of $10.1 billion or 49.4% from December 31, 2024.
We expect that the cash required to repay these obligations will be sourced from future debt and capital issuances and from other general liquidity sources as described under “Liquidity” within this Item 7. The following table presents our contractual obligations related to our major cash requirements and the scheduled payments due at the various intervals over the next year and beyond as of December 31, 2024 (dollars in thousands): Less than More than Total 1 year 1 year Long-term debt (1) $ 250,000 $ — $ 250,000 Trust preferred capital notes (1) 184,542 — 184,542 Leases (2) 115,442 14,663 100,779 Repurchase agreements 56,275 56,275 — Total contractual obligations $ 606,259 $ 70,938 $ 535,321 (1) Excludes related unamortized premium/discount and interest payments.
We expect that the cash required to repay these obligations will be sourced from our general liquidity sources and future debt and capital issuances and from other general liquidity sources as described above. 81 Table of Contents The following table presents our contractual obligations related to our major cash requirements and the scheduled payments due at the various intervals over the next year and beyond as of December 31, 2025 (dollars in thousands): Less than More than Total 1 year 1 year Subordinated debt (1) $ 608,000 $ — $ 608,000 Trust preferred capital notes (1) 184,542 — 184,542 Leases (2) 155,851 25,325 130,526 Repurchase agreements 75,432 75,432 — Total contractual obligations $ 1,023,825 $ 100,757 $ 923,068 (1) Excludes related unamortized premium/discount and interest payments.
AFS securities totaled $2.4 billion at December 31, 2024, an increase of $210.9 million or 9.5% from December 31, 2023. At December 31, 2024, total net unrealized losses on the AFS securities portfolio were $402.6 million, compared to $384.3 million at December 31, 2023.
AFS securities totaled $4.2 billion at December 31, 2025 compared to $2.4 billion at December 31, 2024. At December 31, 2025, total net unrealized losses on the AFS securities portfolio were $295.7 million, compared to $402.6 million at December 31, 2024.