Biggest changeDecember 31, 2024 December 31, 2023 Balance Loan-to-Value Balance Loan-to-Value (dollars in thousands) Commercial real estate loans Multifamily $ 2,496,508 61 % $ 2,553,401 61 % Nonowner-occupied 1,965,044 53 2,177,585 54 Owner-occupied 1,101,034 52 930,319 53 Land loans 317,524 45 234,563 45 Total commercial real estate loans (before fair value adjustment) 5,880,110 56 % 5,895,868 56 % Fair value premium (discount) 569 (323 ) Total commercial real estate loans $ 5,880,679 $ 5,895,545 The table above is further broken down in the following table by geography: December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Multifamily loans New Jersey $ 1,588,891 63.6 % $ 1,623,666 63.6 % New York 713,651 28.6 789,065 30.9 Florida 7,732 0.3 7,828 0.3 Connecticut 36,486 1.5 36,761 1.4 All Other States 149,748 6.0 96,081 3.8 Total multifamily loans $ 2,496,508 100.0 % $ 2,553,401 100.0 % December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied New Jersey $ 796,785 40.5 % $ 972,907 44.7 % New York 730,145 37.2 778,842 35.8 Florida 162,184 8.3 205,178 9.4 Connecticut 47,083 2.4 80,067 3.7 All Other States 228,847 11.6 140,592 6.4 Total nonowner occupied $ 1,965,044 100.0 % $ 2,177,585 100.0 % December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied New Jersey $ 509,151 46.3 % $ 474,905 51.1 % New York 312,514 28.4 267,990 28.8 Florida 46,540 4.2 69,989 7.5 Connecticut 36,636 3.3 5,887 0.6 All Other States 196,193 17.8 111,548 12.0 Total owner-occupied $ 1,101,034 100.0 % $ 930,319 100.0 % -52- Table of Contents December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Land loans New Jersey $ 78,429 24.7 % $ 106,884 45.6 % New York 110,967 35.0 77,767 33.1 Florida 125,523 39.5 48,807 20.8 Connecticut - - - - All Other States 2,605 0.8 1,105 0.5 Total land $ 317,524 100.0 % $ 234,563 100.0 % In addition, the following tables present further detail with respect to our owner-occupied and nonowner-occupied borrower concentrations included in the commercial real estate segment.
Biggest changeDecember 31, 2025 December 31, 2024 Balance Percent of Total Balance Percent of Total (dollars in thousands) Multifamily loans New Jersey $ 1,643,765 47.3 % $ 1,588,891 63.6 % New York 1,497,916 43.1 713,651 28.6 Florida 44,403 1.3 7,732 0.3 Connecticut 39,628 1.1 36,486 1.5 All Other States 251,590 7.2 149,748 6.0 Total multifamily loans $ 3,477,302 100.0 % $ 2,496,508 100.0 % December 31, 2025 December 31, 2024 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied New Jersey $ 559,404 35.6 % $ 509,151 46.3 % New York 607,679 38.6 312,514 28.4 Florida 94,682 6.0 46,540 4.2 Connecticut 59,008 3.8 36,636 3.3 All Other States 251,385 16.0 196,193 17.8 Total owner-occupied $ 1,572,158 100.0 % $ 1,101,034 100.0 % December 31, 2025 December 31, 2024 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied New Jersey $ 780,321 28.2 % $ 796,785 40.5 % New York 1,625,546 58.9 730,145 37.2 Florida 178,830 6.5 162,184 8.3 Connecticut 37,234 1.3 47,083 2.4 All Other States 139,989 5.1 228,847 11.6 Total nonowner-occupied $ 2,761,920 100.0 % $ 1,965,044 100.0 % -54- Table of Contents December 31, 2025 December 31, 2024 Balance Percent of Total Balance Percent of Total (dollars in thousands) Land loans New Jersey $ 123,541 35.4 % $ 78,429 24.7 % New York 43,263 12.4 110,967 35.0 Florida 128,547 36.8 125,523 39.5 Connecticut - - - - All Other States 53,774 15.4 2,605 0.8 Total land loans $ 349,125 100.0 % $ 317,524 100.0 % In addition, the following tables present further details with respect to our owner-occupied and nonowner-occupied borrower concentrations included in the commercial real estate segment.
The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded allowance for credit losses.
The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded allowance for credit losses.
Given the unique nature of the post-pandemic interest rate environment, and the speed with which interest rates have been changing, the projections noted above on the Company’s EVE and net interest income and can be expected to differ from actual results.
Given the unique nature of the post-pandemic interest rate environment, and the speed with which interest rates have been changing, the projections noted above on the Company’s EVE and net interest income can be expected to differ from actual results.
The decrease was primarily due to an 10 basis-point contraction in the net interest margin to 2.72% from 2.82%, partially offset by a $43.0 million, or 0.5%, increase in average interest-earning assets. ● Increase in noninterest expenses of $7.8 million.
The decrease was primarily due to a 10 basis-point contraction in the net interest margin to 2.72% from 2.82%, partially offset by a $43.0 million, or 0.5%, increase in average interest-earning assets. ● Increase in noninterest expenses of $7.8 million.
Capital amounts and classifications are also subject to qualitative judgments by the bank regulators regarding capital components, risk weightings, and other factors. -69- Table of Contents Subordinated Debentures During 2003, the Company formed a statutory business trust, which exists for the exclusive purpose of (i) issuing Trust Securities representing undivided beneficial interests in the assets of the Trust; (ii) investing the gross proceeds of the Trust securities in junior subordinated deferrable interest debentures (subordinated debentures) of the Company; and (iii) engaging in only those activities necessary or incidental thereto.
Capital amounts and classifications are also subject to qualitative judgments by the bank regulators regarding capital components, risk weightings, and other factors. -72- Table of Contents Subordinated Debentures During 2003, the Company formed a statutory business trust, which exists for the exclusive purpose of (i) issuing Trust Securities representing undivided beneficial interests in the assets of the Trust; (ii) investing the gross proceeds of the Trust securities in junior subordinated deferrable interest debentures (subordinated debentures) of the Company; and (iii) engaging in only those activities necessary or incidental thereto.
Diluted earnings per share were $1.76 for 2024, a 15.0% decrease from $2.07 for 2023. The change in net income from 2023 to 2024 was attributable to the following: ● Decrease in net interest income of $7.8 million.
Diluted earnings per share were $1.76 for 2024, a 15.0% decrease from $2.07 for 2023. The change in net income from 2023 to 2024 was primarily attributable to the following: ● Decrease in net interest income of $7.8 million.
The 2018 Notes were redeemed in full on February 1, 2023. -70- Table of Contents Preferred Stock On August 19, 2021, the Company completed an underwritten public offering of 115,000 shares, or $115 million in aggregate liquidation preference, of its depositary shares, each representing a 1/40th interest in a share of the Company’s 5.25% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series A, no par value, with a liquidation preference of $1,000 per share.
The 2018 Notes were redeemed in full on February 1, 2023. -73- Table of Contents Preferred Stock On August 19, 2021, the Company completed an underwritten public offering of 115,000 shares, or $115 million in aggregate liquidation preference, of its depositary shares, each representing a 1/40th interest in a share of the Company’s 5.25% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series A, no par value, with a liquidation preference of $1,000 per share.
Noninterest Expense Noninterest expenses for 2024 increased by $7.8 million, primarily due to increases in information technology and communications expenses of $3.2 million, attributable to additional investments in technology, equipment and software.
Noninterest expenses for 2024 increased by $7.8 million, primarily due to increases in information technology and communications expenses of $3.2 million, attributable to additional investments in technology, equipment and software.
Changes in assumptions could significantly affect the estimates. -63- Table of Contents Impact of Inflation and Changing Prices The financial statements and notes thereto presented elsewhere herein have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
Changes in assumptions could significantly affect the estimates. -65- Table of Contents Impact of Inflation and Changing Prices The financial statements and notes thereto presented elsewhere herein have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
If model results were to fall outside prescribed ranges, action, including additional monitoring and reporting to the Board, would be required by the ALCO and Bank’s management. -61- Table of Contents The net interest income simulation model attempts to measure the change in net interest income over the next one-year period, and over the next three-year period on a cumulative basis, assuming certain changes in the general level of interest rates.
If model results were to fall outside prescribed ranges, action, including additional monitoring and reporting to the Board, would be required by the ALCO and Bank’s management. -63- Table of Contents The net interest income simulation model attempts to measure the change in net interest income over the next one-year period, and over the next three-year period on a cumulative basis, assuming certain changes in the general level of interest rates.
The Bank believes that its strategy of high-quality client service, competitive rate structures and selective marketing have enabled it to gain market share. -50- Table of Contents Commercial loans are loans made for business purposes and are primarily secured by collateral such as business assets including accounts receivable, inventory and equipment.
The Bank believes that its strategy of high-quality client service, competitive rate structures and selective marketing have enabled it to gain market share. -52- Table of Contents Commercial loans are loans made for business purposes and are primarily secured by collateral such as business assets including accounts receivable, inventory and equipment.
The increase in unrealized losses is predominately attributable to changes in market conditions and interest rates. Unrealized losses have not been recognized into income because the issuers are of high credit quality, we do not intend to sell, and it is likely that we will not be required to sell the securities prior to their anticipated recovery.
The decrease in unrealized losses is predominately attributable to changes in market conditions and interest rates. Unrealized losses have not been recognized into income because the issuers are of high credit quality, we do not intend to sell, and it is likely that we will not be required to sell the securities prior to their anticipated recovery.
We currently utilize net interest income simulation and economic value of equity (“EVE”) models to measure the potential impact to the Bank of future changes in interest rates. As of December 31, 2024, and December 31, 2023, the results of the models are monitored by guidelines prescribed by our Board of Directors.
We currently utilize net interest income simulation and economic value of equity (“EVE”) models to measure the potential impact to the Bank of future changes in interest rates. As of December 31, 2025, and December 31, 2024, the results of the models are monitored by guidelines prescribed by our Board of Directors.
As of December 31, 2024, the amount of liquid assets remained at a level management deemed adequate to ensure that, on a short and long-term basis, contractual liabilities, depositors’ withdrawal requirements, and other operational and client credit needs could be satisfied.
As of December 31, 2025, the amount of liquid assets remained at a level management deemed adequate to ensure that, on a short and long-term basis, contractual liabilities, depositors’ withdrawal requirements, and other operational and client credit needs could be satisfied.
(6) Represents net interest income on a tax equivalent basis divided by average total interest-earning assets. -47- Table of Contents Rate/Volume Analysis The following table presents, by category, the major factors that contributed to the changes in net interest income.
(6) Represents net interest income on a tax equivalent basis divided by average total interest-earning assets. -49- Table of Contents Rate/Volume Analysis The following table presents, by category, the major factors that contributed to the changes in net interest income.
As of December 31, 2024, the principal components of the investment portfolio are U.S. Treasury and Government Agency Obligations, Federal Agency Obligations including mortgage-backed securities, Obligations of U.S. States and Political Subdivisions, Corporate Bonds and other debt and equity securities.
As of December 31, 2025, the principal components of the investment portfolio are U.S. Treasury and Government Agency Obligations, Federal Agency Obligations including mortgage-backed securities, Obligations of U.S. States and Political Subdivisions, Corporate Bonds and other debt and equity securities.
General The following discussion and analysis present the more significant factors affecting the Company’s financial condition as of December 31, 2024 and 2023 and results of operations for each of the years in the three-year period ended December 31, 2024.
General The following discussion and analysis present the more significant factors affecting the Company’s financial condition as of December 31, 2025 and 2024 and results of operations for each of the years in the three-year period ended December 31, 2025.
The increase is primarily due to increases in information technology and communications expenses of $3.2 million, attributable to additional investments in technology, equipment and software. Ad ditionally, there were increases in salaries and employee benefits of $1.8 million, attributable to an increase in incentive compensation accruals and an increase in expenses related to the Bank’s Supplemental Executive Retirement Plan.
The increase is primarily due to increases in information technology and communications expenses of $3.2 million, attributable to additional investments in technology, equipment and software. Additionally, there were increases in salaries and employee benefits of $1.8 million, attributable to an increase in incentive compensation accruals and an increase in expenses related to the Bank’s Supplemental Executive Retirement Plan.
Contractual Obligations and Other Commitments The following table summarizes contractual obligations as of December 31, 2024 and the effect such obligations are expected to have on liquidity and cash flows in future periods.
Contractual Obligations and Other Commitments The following table summarizes contractual obligations as of December 31, 2025 and the effect such obligations are expected to have on liquidity and cash flows in future periods.
Finally, there were increases in merger expenses of $1.6 million, due to the planned merger with The First of Long Island Corporation, professional and consulting expenses of $0.9 million, occupancy and equipment of $0.7 million, branch closing expenses of $0.5 million, and marketing and advertising of $0.5 million, partially offset by decreases in FDIC insurance of $1.2 million, due to an FDIC special assessment charge in 2023, and amortization of core deposit intangible of $0.2 million. ● Increase in provision for credit losses of $5.6 million.
Finally, there were increases in merger expenses of $1.6 million, due to the planned merger with FLIC, professional and consulting expenses of $0.9 million, occupancy and equipment of $0.7 million, branch closing expenses of $0.5 million, and marketing and advertising of $0.5 million, partially offset by decreases in FDIC insurance of $1.2 million, due to an FDIC special assessment charge in 2023, and amortization of core deposit intangible of $0.2 million. ● Increase in provision for credit losses of $5.6 million.
There were no municipal securities, or corporate securities, of any single issuer exceeding 10% of stockholders’ equity as of December 31, 2024.
There were no municipal securities, or corporate securities, of any single issuer exceeding 10% of stockholders’ equity as of December 31, 2025.
The increase was primarily due to increases in net gains on sale of loans held-for-sale of $1.0 million, bank owned life insurance of $0.8 million, deposit, loan and other income of $0.8 million and net gains on equity securities of $0.1 million. Noninterest income for 2023 increased by $0.7 million, or 5.7%, to $14.0 million from $13.2 million in 2022.
Noninterest income for 2024 increased by $2.7 million, or 19.5%, to $16.7 million from $14.0 million in 2023. The increase was primarily due to increases in net gains on sale of loans held-for-sale of $1.0 million, bank owned life insurance of $0.8 million, deposit, loan and other income of $0.8 million and net gains on equity securities of $0.1 million.
Based on our model, which was run as of December 31, 2024, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.08%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 0.37%.
As of December 31, 2024, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.08%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 0.37%.
Factors considered by the Company in determining individual analysis include payment status and the probability of collecting scheduled principal and interest payments when due. Nonaccrual loans that are $250,000 or higher and all purchased credit-deteriorated (PCD) loans are individually analyzed.
Factors considered by the Company in determining individual analysis include payment status and the probability of collecting scheduled principal and interest payments when due. Nonaccrual loans with balances of $250,000 or greater and all purchased credit-deteriorated ("PCD") loans are individually analyzed.
As of December 31, 2024, liquid assets (cash and due from banks, interest-bearing deposits with banks and unencumbered investment securities) were $799.7 million, which represented 8.1% of total assets and 9.4% of total deposits and borrowings, compared to $516.3 million as of December 31, 2023, which represented 5.2% of total assets and 6.1% of total deposits and borrowings on such date.
As of December 31, 2025, liquid assets (cash and due from banks, interest-bearing deposits with banks and unencumbered investment securities) were $874.4 million, which represented 6.2% of total assets and 7.2% of total deposits and borrowings, compared to $799.7 million as of December 31, 2024, which represented 8.1% of total assets and 9.4% of total deposits and borrowings on such date.
Based on our model, which was run as of December 31, 2024, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 8.02%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 3.56%.
As of December 31, 2024, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 8.02%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 3.56%.
Within the various economic scenarios considered for this hypothetical sensitivity analysis, as of December 31, 2024, the quantitative estimate of the allowance for credit loss for collectively evaluated loans would increase by approximately $47.2 million under sole consideration of an adverse Moody’s economic forecast.
Within the various economic scenarios considered for this hypothetical sensitivity analysis, as of December 31, 2025, the quantitative estimate of the allowance for credit loss for collectively evaluated loans would increase by approximately $54.9 million under sole consideration of an adverse Moody’s economic forecast.
As of December 31, 2024, net unrealized losses on securities available-for-sale, which are carried as a component of accumulated other comprehensive loss and included in stockholders’ equity, net of tax, amounted to $69.6 million as compared with net unrealized losses of $57.8 million as of December 31, 2023.
As of December 31, 2025, net unrealized losses on securities available-for-sale, which are carried as a component of accumulated other comprehensive loss and included in stockholders’ equity, net of tax, amounted to $40.7 million as compared with net unrealized losses of $69.6 million as of December 31, 2024.
Therefore, effective for quarterly interest rate resets after July 3, 2023 the subordinated debentures’ floating rate will be three-month CME Term SOFR plus 2.85% plus a tenor spread of 0.26161%. The rate as of December 31, 2024 was 7.70%.
Therefore, effective for quarterly interest rate resets after July 3, 2023 the subordinated debentures’ floating rate will be three-month CME Term SOFR plus 2.85% plus a tenor spread of 0.26161%. The rate as of December 31, 2025 was 6.95%.
The Bank also has a credit facility established with the Federal Reserve Bank of New York for direct discount window borrowings based on pledged collateral and had the ability to borrow $1.6 billion as of December 31, 2024.
The Bank also has a credit facility established with the Federal Reserve Bank of New York for direct discount window borrowings based on pledged collateral and had the ability to borrow $2.3 billion as of December 31, 2025.
As of December 31, 2024, the Bank had aggregate available and unused credit of approximately $3.0 billion, which represents the aforementioned facilities totaling $4.4 billion net of $1.4 billion in outstanding borrowings and letters of credit. As of December 31, 2024, outstanding commitments for the Bank to extend credit were approximately $1.1 billion.
As of December 31, 2025, the Bank had aggregate available and unused credit of approximately $4.6 billion, which represents the aforementioned facilities totaling $6.4 billion net of $1.9 billion in outstanding borrowings and letters of credit. As of December 31, 2025, outstanding commitments for the Bank to extend credit were approximately $2.0 billion.
For the year ended December 31, 2024, the provision for credit losses was $13.8 million, an increase of $5.6 million, compared to the provision for credit losses of $8.2 million for the year ended December 31, 2023.
The provision for credit losses was $13.8 million for the year ended December 31, 2024, an increase of $5.6 million from $8.2 million in 2023.
Notwithstanding the foregoing, if the benchmark rate is less than zero, then the benchmark rate shall be deemed to be zero. During January 2018, the Parent Corporation issued $75 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the “2018 Notes”).
Notwithstanding the foregoing, if the benchmark rate is less than zero, then the benchmark rate shall be deemed to be zero. During June 2020, the Parent Corporation issued $75 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the “2020 Notes”).
In addition, as of December 31, 2024, the Bank had in place borrowing capacity of $305 million through correspondent banks and other unsecured borrowing lines.
In addition, as of December 31, 2025, the Bank had in place borrowing capacity of $280 million through correspondent banks and other unsecured borrowing lines.
As of December 31, 2024, on a weighted average basis the most severe historical loss rate for our commercial and commercial real estate loans were 2.37% and 1.96%, respectively. -42- Table of Contents The Company’s quantitative component of allowance for credit losses for collectively evaluated loans is calculated with an economic forecast sourced from Moody’s.
As of December 31, 2025, on a weighted average basis the most severe historical loss rate for our commercial and commercial real estate loans were 2.38% and 1.94%, respectively. The Company’s quantitative component of allowance for credit losses for collectively evaluated loans is calculated with an economic forecast sourced from Moody’s.
OREO represents property acquired through foreclosure in partial or full satisfaction of loans. Loans 90 days or greater past due and still accruing represent loans that are both well-secured and in the process of collection, as well as any purchased credit-deteriorated loans, net of fair value marks, which accrete income per the valuation at the date of acquisition.
Loans 90 days or greater past due and still accruing represent loans that are both well-secured and in the process of collection, as well as any purchased credit-deteriorated loans, net of fair value marks, which accrete income per the valuation at the date of acquisition.
The increase reflected an increase in the individually evaluated allowance, partially offset by a decrease in the level of collectively evaluated allowance. ● Increase in noninterest income of $2.7 million, primarily due to increases in net gains on sale of loans held-for-sale of $1.0 million, income on bank owned life insurance of $0.8 million, deposit, loan and other income of $0.8 million, and net losses on equity securities of $0.1 million. ● Decrease in income tax expense of $5.3 million resulting primarily from lower taxable income.
The increase reflected an increase in the individually evaluated allowance, partially offset by a decrease in the level of collectively evaluated allowance. ● Increase in noninterest income of $2.7 million, primarily due to increases in net gains on sale of loans held-for-sale of $1.0 million, income on bank owned life insurance of $0.8 million, deposit, loan and other income of $0.8 million, and net losses on equity securities of $0.1 million. ● Decrease in income tax expense of $5.3 million resulting primarily from lower taxable income. -47- Table of Contents Net Interest Income Fully taxable equivalent net interest income for 2025 totaled $357.3 million, an increase of $106.6 million, or 42.5%, from 2024.
The expected credit loss for unfunded loan commitments is reported on the Consolidated Statement of Financial Condition in “Other Liabilities”. As of December 31, 2024, the allowance for credit losses for loans was $82.7 million, an increase of $0.7 million, or 0.9%, from $82.0 million as of December 31, 2023.
The expected credit loss for unfunded loan commitments is reported on the Consolidated Statement of Financial Condition in “Other Liabilities”. As of December 31, 2025, the allowance for credit losses for loans was $154.3 million, an increase of $71.6 million, or 86.6%, from $82.7 million as of December 31, 2024.
Financial Condition Overview As of December 31, 2024, the Company’s total assets were $9.9 billion, an increase of $24 million from December 31, 2023. Total loans (including loans held-for-sale) were $8.3 billion, a decrease of $70 million from December 31, 2023. Deposits were $7.8 billion, an increase of $284 million from December 31, 2023.
Deposits were $11.2 billion, an increase of $3.4 billion from December 31, 2024. As of December 31, 2024, the Company’s total assets were $9.9 billion, an increase of $24 million from December 31, 2023. Total loans (including loans held-for-sale) were $8.3 billion, a decrease of $70 million from December 31, 2023.
As of December 31, 2024, the Company’s CET 1, Tier 1 and total risk-based capital ratios were 10.97%, 12.29% and 14.11%, respectively. For information on risk-based capital and regulatory guidelines for the Parent Corporation and its bank subsidiary, see Note 15 to the Consolidated Financial Statements.
As of December 31, 2025, the Company’s CET 1, Tier 1 and total risk-based capital ratios were 10.24%, 11.22% and 13.88%, respectively. For information on risk-based capital and regulatory guidelines for the Parent Corporation and its bank subsidiary, see Note 15 to the Consolidated Financial Statements.
The table below sets forth information on our classified loans and loans designated as special mention (excluding loans held-for-sale) as of the dates presented: 2024 2023 (dollars in thousands) Classified Loans: Substandard $ 72,399 $ 58,509 Doubtful - - Loss - - Total classified loans 72,399 58,509 Special Mention Loans 149,375 54,168 Total classified and special mention loans $ 221,774 $ 112,677 During the year ended December 31, 2024, “substandard” loans and “doubtful” loans, which include lower credit quality loans which possess higher risk characteristics than “special mention” loans, increased to $72.4 million, or 0.9% of loans receivable, as of December 31, 2024 from $58.5 million, or 0.7% of loans receivable, as of December 31, 2023.
The table below sets forth information on our classified loans and loans designated as special mention (excluding loans held-for-sale) as of the dates presented: December 31, 2025 December 31, 2024 (dollars in thousands) Classified Loans: Substandard $ 156,249 $ 72,399 Doubtful - - Loss - - Total classified loans 156,249 72,399 Special Mention Loans 128,470 149,375 Total classified and special mention loans $ 284,719 $ 221,774 During the year ended December 31, 2025, “substandard” loans and “doubtful” loans, which include lower credit quality loans which possess higher risk characteristics than “special mention” loans, increased to $156.2 million, or 1.4% of loans receivable, as of December 31, 2025 from $72.4 million, or 0.9% of loans receivable, as of December 31, 2024.
From and including June 15, 2025 through maturity or earlier redemption, the interest rate shall reset quarterly to an interest rate per annum equal to a benchmark rate, which is expected to be Three-Month Term SOFR (as defined in the Second Supplemental Indenture), plus 560.5 basis points, payable quarterly in arrears on March 15, June 15, September 15 and December 15 of each year, commencing on June 15, 2025.
From and including June 1, 2030 through maturity or earlier redemption, the interest rate shall reset quarterly to an interest rate per annum equal to a benchmark rate, which is Three-Month Term SOFR: (as defined in the Prospectus Supplement), plus 441.5 basis points, payable quarterly in arrears on March 1, June 1, September 1 and December 1 of each year, commencing on September 1, 2030.
The following table sets forth, as of the dates indicated, the amount of the Company’s nonaccrual loans, other real estate owned (“OREO”), and loans past due 90 days or greater and still accruing: December 31, December 31, 2024 2023 Nonaccrual loans $ 57,310 $ 52,524 OREO - - Total nonperforming assets $ 57,310 $ 52,524 Loans 90 days or greater past due and still accruing $ - $ - Nonaccrual loans to loans receivable 0.69 % 0.63 % Nonperforming assets to total assets 0.58 0.53 Allowance for Credit Losses and Related Provision The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The following table sets forth, as of the dates indicated, the amount of the Company’s nonaccrual loans, OREO, and loans past due 90 days or greater and still accruing: December 31, December 31, 2025 2024 (dollars in thousands) Nonaccrual loans $ 45,915 $ 57,310 OREO - - Total nonperforming assets $ 45,915 $ 57,310 Loans 90 days or greater past due and still accruing $ 17,472 $ - Nonaccrual loans to loans receivable 0.40 % 0.69 % Nonperforming assets to total assets 0.33 0.58 Allowance for Credit Losses and Related Provision The ACL is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The qualitative component of our ACL for loans, which is largely based on management’s judgment of qualitative loss factors, increased by $8.0 million on an absolute basis, over the same period-of-time, as qualitative factor trends increased over 2024.
The qualitative component of our ACL for loans, which is largely based on management’s judgment of qualitative loss factors, increased by $17.2 million on an absolute basis, over the same period-of-time.
Allowance for Credit Losses and Related Provision The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
For information on our significant accounting policies, see Note 1a in the Notes to Consolidated Financial Statements: Allowance for Credit Losses and Related Provision The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The 2020 Notes bear interest at 5.75% annually from, and including, the date of initial issuance to, but excluding, June 15, 2025 or the date of earlier redemption, payable semi-annually in arrears on June 15 and December 15 of each year, commencing December 15, 2020.
The 2025 Notes bear interest at 8.125% annually from, and including, the date of initial issuance up to but excluding June 1, 2030 or the date of earlier redemption, payable semi-annually in arrears on June 1 and December 1 of each year, commencing December 1, 2025.
Other securities do not have a contractual maturity and are included in the “Due in 1 year or less” maturity in the table above. -60- Table of Contents The following table sets forth the carrying value of the Company’s investment securities, as of December 31, for each of the last three years. 2024 2023 (dollars in thousands) Investment Securities Available-for-Sale: Federal agency obligations $ 84,670 $ 45,326 Residential mortgage pass-through securities 378,838 411,191 Commercial mortgage pass-through securities 20,892 21,564 Obligations of U.S.
Other securities do not have a contractual maturity and are included in the “Due in 1 year or less” maturity in the table above. -62- Table of Contents The following table sets forth the carrying value of the Company’s investment securities, as of December 31, for each of the last two years. 2025 2024 (dollars in thousands) Investment Securities Available-for-Sale: Federal agency obligations $ 391,190 $ 84,670 Residential mortgage pass-through securities 607,144 378,838 Commercial mortgage pass-through securities 26,969 20,892 Obligations of U.S.
Total Commercial Residential Real Estate Consumer Amount of % of Total Amount of % of Total Amount of % of Total Total Allowance Allowance Allowance Allowance Allowance Allowance Allowance (dollars in thousands) 2024 $ 78,119 94.5 % $ 4,561 5.5 % $ 5 0.0 % $ 82,685 2023 77,649 94.7 % 4,320 5.2 % 5 0.1 % 81,974 2022 86,363 95.4 % 4,143 4.6 % 7 0.1 % 90,513 -58- Table of Contents Investments For the year ended December 31, 2024, the average amortized cost of investment securities, including equity securities, increased by $6.8 million to approximately $733.3 million or 8.0% of average earning assets, from $726.5 million, or 7.9% of average earning assets, for the year ended December 31, 2023.
Total Commercial Residential Real Estate Consumer Amount of % of Total Amount of % of Total Amount of % of Total Total Allowance Allowance Allowance Allowance Allowance Allowance Allowance (dollars in thousands) 2025 $ 142,088 92.1 % $ 12,199 7.9 % $ 18 0.0 % $ 154,305 2024 78,119 94.5 % 4,561 5.5 % 5 0.0 % 82,685 2023 77,649 94.7 % 4,320 5.2 % 5 0.1 % 81,974 -60- Table of Contents Investments For the year ended December 31, 2025, the average amortized cost of investment securities, including equity securities, increased by $360.8 million to approximately $1.1 billion, or 9.5% of average interest earning-assets, from $733.3 million, or 8.0% of average interest-earning assets, for the year ended December 31, 2024.
As of December 31, 2023, the Company had a gross carrying value of $933.6 million, excluding a net fair value discount of $58 thousand, in notes outstanding at a weighted average interest rate of 5.41%.
As of December 31, 2025, the Company had a gross carrying value of $903.5 million, excluding a net fair value discount of $14 thousand, in notes outstanding at a weighted average interest rate of 3.97%.
The decrease in net interest income was due to a 10 basis-point contraction in the net interest margin to 2.72% from 2.82%, partially offset by a $43.0 million, or 0.5%, increase in average interest-earning assets.
Fully taxable equivalent net interest income for 2024 totaled $250.7 million, a decrease of $7.6 million, or 2.9%, from 2023. The decrease in net interest income was due to a 10 basis-point contraction in the net interest margin to 2.72% from 2.82%, partially offset by a $43.0 million, or 0.5%, increase in average interest-earning assets.
During the year ended December 31, 2024, rate related factors increased investment revenue by $1.5 million and volume related factors increased investment revenue by $0.2 million. The tax-equivalent yield on investments increased by 21 basis points to 3.31% from a yield of 3.10% during the year ended December 31, 2023.
During the year ended December 31, 2025, rate related factors increased investment revenue by $5.5 million and volume related factors increased investment revenue by $14.6 million. The tax-equivalent yield on investments increased by 74 basis points to 4.05% from a yield of 3.31% during the year ended December 31, 2024.
As of December 31, 2024, not included in the above liquid assets were securities with a market value of $102.5 million which were pledged to the Federal Home Loan Bank, which support aggregate unutilized borrowing capacity of $95.2 million as of December 31, 2024. -64- Table of Contents The Bank is a member of the Federal Home Loan Bank of New York and, based on available qualified collateral as of December 31, 2024, had the ability to borrow $2.5 billion.
As of December 31, 2025, not included in the above liquid assets were securities with a market value of $97.7 million which were pledged to the Federal Home Loan Bank and securities with a market value of $137.6 million which were pledged to the Federal Reserve Bank of New York, which supported aggregate unutilized borrowing capacity of $223.3 million as of December 31, 2025. -66- Table of Contents The Bank is a member of the Federal Home Loan Bank of New York and, based on available qualified collateral as of December 31, 2025, had the ability to borrow $3.9 billion.
The MD&A should be read in conjunction with the consolidated financial statements, notes to consolidated financial statements and other information contained in this report. -43- Table of Contents Operating Results Overview Net income available to common stockholders for the year ended December 31, 2024 was $67.8 million, a decrease of $13.2 million, or 16.3%, compared to net income of $81.0 million for 2023.
The MD&A should be read in conjunction with the consolidated financial statements, notes to consolidated financial statements and other information contained in this report. -45- Table of Contents Operating Results Overview Net income available to common stockholders for the year ended December 31, 2025 was $74.4 million, an increase of $6.7 million, or 9.8%, compared to net income of $67.8 million for 2024.
The issuers continue to make timely principal and interest payments on the securities. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. For additional information regarding the Company’s investment portfolio, see Note 4, Note 16 and Note 21 of the Notes to the Consolidated Financial Statements.
The issuers continue to make timely principal and interest payments on the securities. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes.
The increase in substandard loans from the prior year was primarily due to a net increase in loans migrating to nonaccrual during the year ended December 31, 2024.
The increase in substandard loans from the prior year was primarily due to the addition of PCD loans associated with the FLIC merger, in addition to a net increase in loans migrating to nonaccrual during the year ended December 31, 2025.
As of December 31, 2023, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 5.68%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 4.29%.
Based on our model, which was run as of December 31, 2025, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 0.32%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 1.04%.
Our EVE as of December 31, 2023, would decrease by 15.09% with an instantaneous rate shock of up 200 basis points, and increase by 5.75% with an instantaneous rate shock of down 100 basis points.
Our EVE as of December 31, 2025, would decrease by 7.12% with an instantaneous rate shock of up 200 basis points, and increase by 0.28% with an instantaneous rate shock of down 100 basis points.
States and political subdivisions 122,404 132,705 Corporate bonds and notes 4,987 4,973 Asset-backed securities 885 1,238 Certificates of deposit - - Other securities 171 165 Total $ 612,847 $ 617,162 For other information regarding the Company’s investment securities portfolio, see Note 4, Note 16 and Note 21 of the Notes to the Consolidated Financial Statements.
States and political subdivisions 212,409 122,404 Corporate bonds and notes 12,519 4,987 Asset-backed securities 525 885 Other securities 182 171 Total $ 1,250,938 $ 612,847 For other information regarding the Company’s investment securities portfolio, see Note 4, Note 16 and Note 21 of the Notes to the Consolidated Financial Statements.
The following table provides information on the maturity distribution of the time deposits with balances greater than $250,000 as of December 31, 2024: December 31, 2024 (dollars in thousands) 3 months or less $ 223,840 Over 3 to 6 months 225,561 Over 6 to 12 months 221,962 Over 12 months 24,384 Total $ 695,747 -67- Table of Contents Federal Home Loan Bank Advances Federal Home Loan Bank advances are secured, under the terms of a blanket collateral agreement, primarily by commercial mortgage loans.
The following table provides information on the maturity distribution of the time deposits with balances greater than $250,000 as of December 31, 2025: December 31, 2025 (dollars in thousands) 3 months or less $ 242,095 Over 3 to 6 months 311,426 Over 6 to 12 months 320,729 Over 12 months 74,633 Total $ 948,883 -70- Table of Contents Federal Home Loan Bank Advances Federal Home Loan Bank advances are secured, under the terms of a blanket collateral agreement, primarily by commercial mortgage loans.
Finally, there were increases in merger expenses of $1.6 million, due to the planned merger with The First of Long Island Corporation, professional and consulting expenses of $0.9 million, occupancy and equipment of $0.7 million, branch closing expenses of $0.5 million, and marketing and advertising of $0.5 million, partially offset by decreases in FDIC insurance of $1.2 million, due to FDIC special assessment charge in 2023, and amortization of core deposit intangible of $0.2 million.
Finally, there were increases in merger expenses of $1.6 million, due to the planned merger with FLIC, professional and consulting expenses of $0.9 million, occupancy and equipment of $0.7 million, branch closing expenses of $0.5 million, and marketing and advertising of $0.5 million, partially offset by decreases in FDIC insurance of $1.2 million, due to FDIC special assessment charge in 2023, and amortization of core deposit intangible of $0.2 million. -51- Table of Contents Income Taxes Income tax expense was $32.3 million for 2025 compared to $24.7 million for 2024 and $30.0 million for 2023.
As of December 31, 2023, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 9.25%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 5.34%.
Based on our model, which was run as of December 31, 2025, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 4.95%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 3.06%.
The change in interest rate sensitivity was impacted by changes in overall market interest rates, updates to certain model assumptions, changes in short and intermediate-term fixed rate funding and by the deposit mix shift into certificates of deposit, from both noninterest-bearing and interest-bearing non-maturity deposits. -62- Table of Contents The following table illustrates the most recent results for EVE and NII as of December 31, 2024.
The change in interest rate sensitivity was impacted by changes in overall market interest rates, updates to certain model assumptions, changes in short and intermediate-term fixed rate funding and by the deposit mix shift into certificates of deposit, from both noninterest-bearing and interest-bearing non-maturity deposits. -64- Table of Contents The following table illustrates the estimates of net interest income for the year ending December 31, 2026 and the calculations of EVE at December 31, 2025 assuming rate changes of plus and minus 100, 200 and 300 bps.
The 2018 Notes bore interest at a rate that resets quarterly to an interest rate per annum equal to the then current three-month LIBOR rate plus 284 basis points (2.84%) payable quarterly in arrears.
During January 2018, the Parent Corporation issued $75 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the “2018 Notes”). The 2018 Notes bore interest at a rate that resets quarterly to an interest rate per annum equal to the then current three-month LIBOR rate plus 284 basis points (2.84%) payable quarterly in arrears.
Years Ended December 31, 2024 2023 2022 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (Tax-Equivalent Basis) Balance Expense Rate Balance Expense Rate Balance Expense Rate (dollars in thousands) ASSETS Interest-earning assets: Investment securities (1) (2) $ 733,261 $ 24,261 3.31 % $ 726,487 $ 22,541 3.10 % $ 660,760 $ 17,640 2.67 % Loans receivable and loans held-for-sale (2) (3) (4) 8,192,738 479,994 5.86 % 8,179,853 455,940 5.57 % 7,380,584 354,450 4.80 % Federal funds sold and interest-earning deposits with banks 243,650 12,617 5.18 % 220,143 11,104 5.04 % 186,205 2,493 1.34 % Restricted investment in bank stocks 44,209 4,349 9.84 % 44,389 3,662 8.25 % 36,744 1,655 4.50 % Total interest-earning assets 9,213,858 521,221 5.66 % 9,170,872 493,247 5.38 % 8,264,293 376,238 4.55 % Noninterest-earning assets: Allowance for credit losses (83,993 ) (89,119 ) (84,209 ) Noninterest-earning assets 620,574 613,642 602,657 Total assets $ 9,750,439 $ 9,695,395 $ 8,782,741 LIABILITIES & STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Time deposits $ 2,564,670 $ 114,555 4.47 % $ 2,529,892 $ 92,969 3.67 % $ 1,449,826 $ 21,331 1.47 % Other interest-bearing deposits 3,751,117 130,291 3.47 % 3,667,096 113,207 3.09 % 3,702,773 29,230 0.79 % Total interest-bearing deposits 6,315,787 244,846 3.88 % 6,196,988 206,176 3.33 % 5,152,599 50,561 0.98 % Borrowings 774,533 20,386 2.63 % 792,239 22,453 2.83 % 661,729 12,188 1.84 % Subordinated debentures 79,673 5,239 6.58 % 85,249 6,234 7.31 % 153,092 8,759 5.72 % Finance lease 1,382 81 5.86 % 1,630 96 5.89 % 1,838 119 6.47 % Total interest-bearing liabilities 7,171,375 270,552 3.77 % 7,076,106 234,959 3.32 % 5,969,258 71,627 1.20 % Noninterest-bearing deposits 1,268,839 1,332,809 1,612,040 Other liabilities 80,702 89,122 51,048 Stockholders’ equity 1,229,523 1,197,358 1,150,395 Total liabilities and stockholders’ equity $ 9,750,439 $ 9,695,395 $ 8,782,741 Net interest income/interest rate spread (5) 250,669 1.88 % 258,288 2.06 % 304,611 3.35 % Tax-equivalent adjustment (3,332 ) (3,182 ) (2,492 ) Net interest income as reported $ 247,337 $ 255,106 $ 302,119 Net interest margin (6) 2.72 % 2.82 % 3.69 % (1) Average balances are based on amortized cost.
Years Ended December 31, 2025 2024 2023 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (Tax-Equivalent Basis) Balance Expense Rate Balance Expense Rate Balance Expense Rate (dollars in thousands) ASSETS Interest-earning assets: Investment securities (1) (2) $ 1,094,081 $ 44,345 4.05 % $ 733,261 $ 24,261 3.31 % $ 726,487 $ 22,541 3.10 % Loans receivable and loans held-for-sale (2) (3) (4) 9,957,149 583,461 5.86 % 8,192,738 479,994 5.86 % 8,179,853 455,940 5.57 % Federal funds sold and interest-earning deposits with banks 408,077 17,428 4.27 % 243,650 12,617 5.18 % 220,143 11,104 5.04 % Restricted investment in bank stocks 45,600 3,694 8.10 % 44,209 4,349 9.84 % 44,389 3,662 8.25 % Total interest-earning assets 11,504,907 648,928 5.64 % 9,213,858 521,221 5.66 % 9,170,872 493,247 5.38 % Noninterest-earning assets: Allowance for credit losses (125,245 ) (83,993 ) (89,119 ) Noninterest-earning assets 854,595 620,574 613,642 Total assets $ 12,234,257 $ 9,750,439 $ 9,695,395 LIABILITIES & STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Time deposits $ 2,779,367 $ 110,381 3.97 % $ 2,564,670 $ 114,555 4.47 % $ 2,529,892 $ 92,969 3.67 % Other interest-bearing deposits 5,045,005 149,913 2.97 % 3,751,117 130,291 3.47 % 3,667,096 113,207 3.09 % Total interest-bearing deposits 7,824,372 260,294 3.33 % 6,315,787 244,846 3.88 % 6,196,988 206,176 3.33 % Borrowings 744,139 16,390 2.20 % 774,533 20,386 2.63 % 792,239 22,453 2.83 % Subordinated debentures 179,576 14,869 8.28 % 79,673 5,239 6.58 % 85,249 6,234 7.31 % Finance lease 1,102 64 5.81 % 1,382 81 5.86 % 1,630 96 5.89 % Total interest-bearing liabilities 8,749,189 291,617 3.33 % 7,171,375 270,552 3.77 % 7,076,106 234,959 3.32 % Noninterest-bearing deposits 1,991,311 1,268,839 1,332,809 Other liabilities 74,939 80,702 89,122 Stockholders’ equity 1,418,818 1,229,523 1,197,358 Total liabilities and stockholders’ equity $ 12,234,257 $ 9,750,439 $ 9,695,395 Net interest income/interest rate spread (5) 357,311 2.31 % 250,669 1.88 % 258,288 2.06 % Tax-equivalent adjustment (4,060 ) (3,332 ) (3,182 ) Net interest income as reported $ 353,251 $ 247,337 $ 255,106 Net interest margin (6) 3.11 % 2.72 % 2.82 % (1) Average balances are based on amortized cost.
The decrease in income tax expense in 2024 when compared to 2023 and 2022 was primarily the result of lower taxable income. The effective tax rates were 25.1% in 2024, 25.6% in 2023 and 26.9% for 2022.
The increase in income tax expense in 2025 when compared to 2024 and 2023 was primarily the result of higher taxable income and higher statutory tax rates due to the FLIC merger. The effective tax rates were 28.6% in 2025, 25.1% in 2024 and 25.6% for 2023.
December 31, December 31, December 31, 2024 2023 2022 Balance as of January 1, $ 81,974 $ 90,513 $ 78,773 Charge-offs: Commercial 3,286 14,888 2,612 Commercial real estate 10,416 2,142 2,819 Residential real estate - 18 9 Consumer - 1 3 Total charge-offs 13,702 17,049 5,443 Recoveries: Commercial 392 10 54 Commercial real estate 31 - - Residential real estate 6 68 63 Consumer - 8 - Total recoveries 429 86 117 Net charge-offs 13,273 16,963 5,326 Provision for credit losses for loans 13,984 8,424 17,066 Balance at end of year $ 82,685 $ 81,974 $ 90,513 Ratio of net charge-offs during the year to average loans receivable outstanding during the year 0.16 % 0.23 % 0.07 % Allowance for credit losses for loans as a percentage of loans receivable 1.00 0.98 1.12 For additional information regarding loans, see Note 5 of the Notes to the Consolidated Financial Statements.
December 31, December 31, December 31, 2025 2024 2023 (dollars in thousands) Balance as of January 1, $ 82,685 $ 81,974 $ 90,513 Charge-offs: Commercial 4,516 3,286 14,888 Commercial real estate 13,839 10,416 2,142 Residential real estate 1,000 - 18 Consumer 26 - 1 Total charge-offs 19,381 13,702 17,049 Recoveries: Commercial 366 392 10 Commercial real estate 746 31 - Residential real estate 35 6 68 Consumer - - 8 Total recoveries 1,147 429 86 Net charge-offs 18,234 13,273 16,963 Provision for credit losses for loans - 13,984 8,424 Initial provision related to acquisition – loans 27,307 - - Operating provision for credit losses 20,525 - - Nonaccretable credit marks on PCD loans 42,022 - - Balance at end of year $ 154,305 $ 82,685 $ 81,974 Ratio of net charge-offs during the year to average loans receivable outstanding during the year 0.17 % 0.16 % 0.23 % Allowance for credit losses for loans as a percentage of loans receivable 1.35 1.00 0.98 For additional information regarding loans, see Note 5 of the Notes to the Consolidated Financial Statements.
Changes due to both volume and rate have been allocated in proportion to the relationship of the dollar amount change in each. 2024/2023 2023/2022 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (dollars in thousands) Interest income: Investment securities: $ 224 $ 1,496 $ 1,720 $ 2,039 $ 2,862 $ 4,901 Loans receivable and loans held-for-sale 755 23,299 24,054 44,551 56,939 101,490 Federal funds sold and interest-earnings deposits with banks 1,217 296 1,513 1,712 6,899 8,611 Restricted investment in bank stocks (18 ) 705 687 631 1,376 2,007 Total interest income: $ 2,178 $ 25,796 $ 27,974 $ 48,933 $ 68,076 $ 117,009 Interest expense: Savings, NOW, money market, interest checking $ 2,918 $ 14,166 $ 17,084 $ (1,101 ) $ 85,078 $ 83,977 Time deposits 1,553 20,033 21,586 39,690 31,949 71,639 Borrowings and subordinated debentures (833 ) (2,229 ) (3,062 ) (1,262 ) 9,001 7,739 Finance obligation (15 ) - (15 ) (12 ) (11 ) (23 ) Total interest expense: $ 3,623 $ 31,970 $ 35,593 $ 37,315 $ 126,017 $ 163,332 Net interest income: $ (1,445 ) $ (6,174 ) $ (7,619 ) $ 11,618 $ (57,941 ) $ (46,323 ) Provision for Credit Losses In determining the provision for credit losses, management considers national and local economic trends and conditions; trends in the portfolio including orientation to specific loan types or industries; experience, ability and depth of lending management in relation to the complexity of the portfolio; effects of changes in lending policies, trends in volume and terms of loans; levels and trends in delinquencies, individually analyzed loans and net charge-offs and the results of independent third party loan reviews.
Changes due to both volume and rate have been allocated in proportion to the relationship of the dollar amount change in each. 2025/2024 2024/2023 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (dollars in thousands) Interest income Investment securities $ 14,624 $ 5,460 $ 20,084 $ 224 $ 1,496 $ 1,720 Loans receivable and loans held-for-sale 103,390 77 103,467 755 23,299 24,054 Federal funds sold and interest-earnings deposits with banks 7,022 (2,211 ) 4,811 1,217 296 1,513 Restricted investment in bank stocks 113 (768 ) (655 ) (18 ) 705 687 Total interest income $ 125,149 $ 2,558 $ 127,707 $ 2,178 $ 25,796 $ 27,974 Interest expense Savings, NOW, money market, interest checking $ 38,448 $ (18,826 ) $ 19,622 $ 2,918 $ 14,166 $ 17,084 Time deposits 8,527 (12,701 ) (4,174 ) 1,553 20,033 21,586 Borrowings and subordinated debentures 2,352 3,282 5,634 (833 ) (2,229 ) (3,062 ) Finance obligation (16 ) (1 ) (17 ) (15 ) - (15 ) Total interest expense $ 49,311 $ (28,246 ) $ 21,065 $ 3,623 $ 31,970 $ 35,593 Net interest income $ 75,838 $ 30,804 $ 106,642 $ (1,445 ) $ (6,174 ) $ (7,619 ) Provision for Credit Losses In determining the provision for credit losses, management considers national and local economic trends and conditions; trends in the portfolio including orientation to specific loan types or industries; experience, ability and depth of lending management in relation to the complexity of the portfolio; effects of changes in lending policies, trends in volume and terms of loans; levels and trends in delinquencies, individually analyzed loans and net charge-offs and the results of independent third party loan reviews.
Federal regulations and our policies require that we utilize an internal asset classification system as a means of reporting problem and potential problem assets. We have incorporated an internal asset classification system, substantially consistent with Federal banking regulations, as a part of our credit monitoring system.
We have incorporated an internal asset classification system, substantially consistent with Federal banking regulations, as a part of our credit monitoring system. Federal banking regulations set forth a classification scheme for problem and potential problem assets as “substandard,” “doubtful” or “loss” assets.
The increase in the allowance for credit losses was primarily driven by $14.0 million in provision for credit losses on loans, partially offset by net charge-offs of $13.3 million. -57- Table of Contents The allowance for credit losses for loans as a percentage of loans receivable was 1.00% as of December 31, 2024 and 0.98% as of December 31, 2023.
In addition, there was a $20.5 million provision in credit losses on loans, partially offset by net charge-offs of $18.2 million. -59- Table of Contents The allowance for credit losses for loans as a percentage of loans receivable was 1.35% as of December 31, 2025 and 1.00% as of December 31, 2024.
For loans designated as nonaccrual with balances of less than $250,000, these loans are collectively evaluated, and, accordingly, are not separately identified for analysis or disclosures. Instruments will not be included in either collective or individual analysis. Individual analysis will establish an individually evaluated allowance for instruments in scope. -55- Table of Contents Asset Classification.
For loans designated as nonaccrual with balances of less than $250,000, these loans are collectively evaluated, and, accordingly, are not separately identified for analysis or disclosures. Each financial asset is subject to either a collective or an individual loss analysis; no single instrument will be included in both calculations simultaneously.
During June 2020, the Parent Corporation issued $75 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the “2020 Notes”).
On May 15, 2025, the Parent Corporation issued $200 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the "2025 Notes").
December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied Retail $ 203,119 18.4 % $ 208,685 22.4 % Office 94,821 8.6 102,886 11.1 Warehouse/Industrial 247,413 22.5 249,557 26.8 Mixed Use 126,783 11.5 116,046 12.5 Other 428,898 39.0 253,145 27.2 Total owner-occupied $ 1,101,034 100.0 % $ 930,319 100.0 % December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied Retail $ 612,431 31.1 % $ 637,211 29.3 % Office 420,059 21.4 424,479 19.5 Warehouse/Industrial 213,842 10.9 233,518 10.7 Mixed Use 127,604 6.5 192,617 8.8 Other 591,108 30.1 689,760 31.7 Total nonowner-occupied $ 1,965,044 100.0 % $ 2,177,585 100.0 % -53- Table of Contents The following table sets forth the classification of our gross loans by loan portfolio segment and by fixed and adjustable-rate loans as of December 31, 2024 by remaining contractual maturity.
December 31, 2025 December 31, 2024 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied Retail $ 216,500 13.8 % $ 203,119 18.4 % Office 130,646 8.3 94,821 8.6 Warehouse/Industrial 395,830 25.2 247,413 22.5 Mixed Use 134,113 8.5 126,783 11.5 Other 695,069 44.2 428,898 39.0 Total owner-occupied $ 1,572,158 100.0 % $ 1,101,034 100.0 % December 31, 2025 December 31, 2024 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied Retail $ 848,400 30.7 % $ 612,431 31.1 % Office 672,744 24.4 420,059 21.4 Warehouse/Industrial 273,866 9.9 213,842 10.9 Mixed Use 250,588 9.1 127,604 6.5 Other 716,322 25.9 591,108 30.1 Total nonowner-occupied $ 2,761,920 100.0 % $ 1,965,044 100.0 % -55- Table of Contents The following table sets forth the classification of our gross loans by loan portfolio segment and by fixed and adjustable-rate loans as of December 31, 2025 by remaining contractual maturity.
December 31, December 31, 2024 2023 Commercial $ 1,532,730 $ 1,578,730 Commercial real estate 5,880,679 5,895,545 Commercial construction 616,246 620,496 Residential real estate 249,691 256,041 Consumer 1,136 1,029 Gross loans 8,280,482 8,351,841 Net deferred fees (5,672 ) (6,696 ) Loans receivable 8,274,810 8,345,145 Allowance for credit losses (82,685 ) (81,974 ) Net loans receivable $ 8,192,125 $ 8,263,171 -51- Table of Contents While the previous table reflects the classification of our loans by loan portfolio segment, the following tables present further disaggregation of our commercial real estate portfolio along with loan-to-value ("LTV") percentages.
December 31, December 31, 2025 2024 (dollars in thousands) Commercial $ 1,565,963 $ 1,532,730 Commercial real estate 8,054,696 5,880,679 Commercial construction 623,902 616,246 Residential real estate 1,210,980 249,691 Consumer 2,017 1,136 Gross loans 11,457,558 8,280,482 Net deferred fees (4,278 ) (5,672 ) Loans receivable 11,453,280 8,274,810 Allowance for credit losses (154,305 ) (82,685 ) Net loans receivable $ 11,298,975 $ 8,192,125 -53- Table of Contents While the previous table reflects the classification of our loans by loan portfolio segment, the following table presents further disaggregation of our commercial real estate portfolio along with loan-to-value ("LTV") percentages.
The increase was primarily due to decreases in net losses on equity securities of $1.4 million and increases in income on bank owned life insurance of $0.7 million, partially offset by decreases in deposit, loan and other income of $1.4 million.
Further contributing to the increase were a $4.8 million increase in deposit, loan and other income, a $2.4 million increase in income on bank owned life insurance and a $1.7 million increase in net gains on equity securities. These were partially offset by a $0.7 million decrease in net gains on sale of loans held-for-sale.
Year-to-Date Average December 31, 2024 Year-to-Date Average December 31, 2023 Year-to-Date Average December 31, 2022 Balance Rate Balance Rate Balance Rate (dollars in thousands) Demand, noninterest-bearing $ 1,268,839 - % $ 1,332,809 - % $ 1,612,040 - % Demand, interest-bearing & NOW 3,253,364 3.50 3,292,907 3.17 3,284,866 0.80 Savings 497,753 3.28 374,189 2.37 417,907 0.70 Time 2,564,670 4.47 2,529,892 3.67 1,449,826 1.47 Average Total Deposits $ 7,584,626 3.23 % $ 7,529,797 2.74 % $ 6,764,639 0.75 % Average total deposits increased by $54.8 million, or 0.7%, during the year ended December 31, 2024 when compared to the year ended December 31, 2023.
Year-to-Date Average December 31, 2025 Year-to-Date Average December 31, 2024 Year-to-Date Average December 31, 2023 Balance Rate Balance Rate Balance Rate (dollars in thousands) Demand, noninterest-bearing $ 1,991,311 - % $ 1,268,839 - % $ 1,332,809 - % Demand, interest-bearing & NOW 4,194,485 2.96 3,253,364 3.50 3,292,907 3.17 Savings 850,520 3.04 497,753 3.28 374,189 2.37 Time 2,779,367 3.97 2,564,670 4.47 2,529,892 3.67 Average Total Deposits $ 9,815,683 2.65 % $ 7,584,626 3.23 % $ 7,529,797 2.74 % -68- Table of Contents Average total deposits increased by $2.2 billion, or 29.4%, for the year ended December 31, 2025, compared to the prior year.
The Company considers the allowance for credit losses and related provision to be critical to our financial results. For information on our significant accounting policies, see Note 1a in the Notes to Consolidated Financial Statements.
The Company considers the allowance for credit losses and related provision to be critical to our financial results.
December 31, 2024 December 31, 2023 Amount % of total Amount % of total (dollars in thousands) Demand, noninterest-bearing $ 1,422,044 18.2 % $ 1,259,364 16.7 % Demand, interest-bearing & NOW 3,248,731 41.5 3,326,989 44.1 Savings 592,139 7.6 418,478 5.6 Time 2,557,200 32.7 2,531,371 33.6 Total Deposits $ 7,820,114 100.0 % $ 7,536,202 100.0 % Total deposits increased by $283.9 million, or 3.8%, to $7.8 billion as of December 31, 2024 from $7.5 billion as of December 31, 2023.
December 31, 2025 December 31, 2024 Amount % of total Amount % of total (dollars in thousands) Demand, noninterest-bearing $ 2,420,397 21.5 % $ 1,422,044 18.2 % Demand, interest-bearing & NOW 4,992,696 44.4 3,248,731 41.5 Savings 1,030,644 9.2 592,139 7.6 Time 2,796,877 24.9 2,557,200 32.7 Total Deposits $ 11,240,614 100.0 % $ 7,820,114 100.0 % Total deposits increased by $3.4 billion, or 43.7%, to $11.2 billion as of December 31, 2025, compared to $7.8 billion at year-end 2024.
As of December 31, 2024 As of December 31, 2023 Balance Balance (dollars in thousands) As stated in FFIEC 041-Consolidated Report of Condition, schedule RC-O: Total Bank unconsolidated deposits (including affiliate and subsidiary accounts) $ 11,196,115 $ 11,243,254 Estimated uninsured deposits 7,536,202 6,152,454 The Bank, on a consolidated basis: Total deposits $ 6,883,241 $ 7,536,202 Estimated uninsured deposits (excluding affiliate and subsidiary accounts) 2,712,798 2,388,545 The following table sets forth the distribution of total actual deposit accounts, by account types for the periods indicated.
December 31, 2025 December 31, 2024 Balance Balance (dollars in thousands) As stated in FFIEC 041-Consolidated Report of Condition, schedule RC-O: Total Bank unconsolidated deposits (including affiliate and subsidiary accounts) $ 11,423,825 $ 11,996,115 Estimated uninsured deposits 5,150,662 6,883,241 The Bank, on a consolidated basis: Total deposits $ 11,296,431 $ 7,820,114 Estimated uninsured deposits (excluding affiliate and subsidiary accounts) 4,860,186 2,713,019 The following table sets forth the mix of our deposit accounts and their respective percentages of total deposits for the periods presented.
Average demand deposits (including interest-bearing and noninterest-bearing) during the year ended December 31, 2024 included $1.1 billion in ICS reciprocal deposits, compared to $0.9 billion during the year ended December 31, 2023. Average time deposits during the year ended December 31, 2023 included $71.0 million in CDARS, compared to $110.9 million during the year ended December 31, 2023.
Average demand deposits (including interest-bearing and noninterest-bearing) for both 2025 and 2024 included $1.1 billion in ICS reciprocal deposits. Average CDARS within the time deposit portfolio were $47.9 million for the year ended December 31, 2025, a decrease from $71.0 million in 2024. This decline was primarily attributed to maturities that were not renewed.
The beta, which is the measurement of deposit rate sensitivity in response to market rate changes, on nonreciprocal brokered deposits tends to be higher than that of ICS and CDARS reciprocal deposits, as nonreciprocal brokered time deposits are more directly correlated to prevailing market rates of interest, while ICS and CDARs reciprocal deposits reflect the Bank’s relationship with reciprocal deposit clients and are more driven by a desire for FDIC insurance coverage than market leading rates. -66- Table of Contents The following table sets forth information related to the uninsured deposit balances of the Bank.
Conversely, ICS and CDARS reciprocal deposits typically reflect the Bank’s core relationship with clients; these balances are primarily driven by a desire for FDIC insurance coverage rather than market-leading rates, resulting in lower price sensitivity. -69- Table of Contents The following table sets forth information related to the uninsured deposit balances of the Bank for the periods presented.