Biggest changeDecember 31, 2024 Amortized Cost Percent of Total Fair Value Percent of Total (Dollars in thousands) Municipal Securities available-for-sale: Minnesota $ 7,816 35.9 % $ 7,234 35.6 % Connecticut 5,602 25.8 % 5,369 26.3 % Massachusetts 3,694 17.0 % 3,385 16.6 % Maine 1,490 6.8 % 1,350 6.6 % Wisconsin 1,166 5.4 % 1,114 5.5 % Iowa 1,115 5.1 % 1,025 5.0 % California 872 4.0 % 900 4.4 % Total $ 21,755 100.0 % $ 20,377 100.0 % Municipal Securities held-to-maturity: Minnesota $ 41,069 9.0 % $ 38,359 9.2 % Massachusetts 25,565 5.6 % 23,837 5.7 % Texas 78,018 17.1 % 72,099 17.3 % California 46,209 10.2 % 41,813 10.0 % Connecticut 7,380 1.6 % 6,635 1.6 % Wisconsin 13,423 2.9 % 12,861 3.1 % All other states (27 states) 243,535 53.6 % 220,728 53.1 % Total $ 455,199 100.0 % $ 416,332 100.0 % December 31, 2023 Amortized Cost Percent of Total Fair Value Percent of Total (Dollars in thousands) Municipal Securities available-for-sale: Minnesota $ 11,018 41.6 % $ 10,526 41.1 % Connecticut 5,611 21.2 % 5,587 21.8 % Massachusetts 4,137 15.6 % 3,993 15.6 % Maine 1,494 5.6 % 1,424 5.6 % Wisconsin 1,168 4.4 % 1,136 4.4 % Iowa 1,115 4.2 % 1,079 4.2 % All other states (2 states) 1,933 7.4 % 1,889 7.3 % Total $ 26,476 100.0 % $ 25,634 100.0 % Municipal Securities held-to-maturity: Texas $ 78,445 16.8 % $ 74,002 16.9 % California 46,401 9.9 % 42,630 9.7 % Minnesota 45,168 9.7 % 43,784 10.0 % Ohio 29,820 6.4 % 27,498 6.3 % Washington 28,619 6.1 % 25,306 5.8 % Massachusetts 26,364 5.6 % 25,463 5.8 % All other states (27 states) 213,154 45.5 % 199,122 45.5 % Total $ 467,971 100.0 % $ 437,805 100.0 % 54 The following tables present the Company’s available-for-sale investment securities, by investment category, in an unrealized loss position for which an allowance for credit losses has not been recorded as of December 31, 2024 and December 31, 2023.
Biggest changeDecember 31, 2025 Amortized Cost Percent of Total Fair Value Percent of Total (Dollars in thousands) Municipal Securities available-for-sale: Minnesota $ 7,815 36.0 % $ 7,566 35.5 % Connecticut 5,597 25.7 % 5,553 26.1 % Massachusetts 3,690 16.9 % 3,570 16.8 % Maine 1,486 6.8 % 1,422 6.7 % Wisconsin 1,165 5.3 % 1,161 5.5 % Iowa 1,115 5.1 % 1,073 5.0 % California 919 4.2 % 945 4.4 % Total $ 21,787 100.0 % $ 21,290 100.0 % Municipal Securities held-to-maturity: Texas $ 73,592 16.5 % $ 69,743 16.6 % California 46,015 10.3 % 42,910 10.2 % Minnesota 39,383 8.9 % 38,046 9.1 % Washington 28,048 6.3 % 25,431 6.1 % Ohio 27,856 6.3 % 26,357 6.3 % Massachusetts 24,915 5.6 % 23,940 5.7 % All other states (27 states) 204,885 46.1 % 193,013 46.0 % Total $ 444,694 100.0 % $ 419,440 100.0 % 59 December 31, 2024 Amortized Cost Percent of Total Fair Value Percent of Total (Dollars in thousands) Municipal Securities available-for-sale: Minnesota $ 7,816 35.9 % $ 7,234 35.6 % Connecticut 5,602 25.8 % 5,369 26.3 % Massachusetts 3,694 17.0 % 3,385 16.6 % Maine 1,490 6.8 % 1,350 6.6 % Wisconsin 1,166 5.4 % 1,114 5.5 % Iowa 1,115 5.1 % 1,025 5.0 % California 872 4.0 % 900 4.4 % Total $ 21,755 100.0 % $ 20,377 100.0 % Municipal Securities held-to-maturity: Texas $ 78,018 17.1 % $ 72,099 17.3 % California 46,209 10.2 % 41,813 10.0 % Minnesota 41,069 9.0 % 38,359 9.2 % Massachusetts 25,565 5.6 % 23,837 5.7 % Wisconsin 13,423 2.9 % 12,861 3.1 % Connecticut 7,380 1.6 % 6,635 1.6 % All other states (27 states) 243,535 53.6 % 220,728 53.1 % Total $ 455,199 100.0 % $ 416,332 100.0 % The allowance for credit losses on investment securities is determined for both the AFS and HTM classifications of the investment portfolio in accordance with ASC 326 .
The Bank’s investment in BOLI includes life insurance policies generally acquired through acquisitions or the purchase of life insurance by the Bank on a select group of employees to fund deferred compensation plans. The Bank is the owner and beneficiary of these policies. BOLI is recorded as an asset at its cash surrender value.
The Bank’s investment in BOLI includes life insurance policies generally acquired through acquisitions or the purchase of life insurance by the Bank on a select group of employees to fund deferred compensation plans. The Bank is the owner and beneficiary of these policies. BOLI is recorded as an asset at its cash surrender value.
Increases in the cash value of these policies, as well as insurance proceeds received, are recorded in noninterest income and are not subject to income tax, as long as they are held for the life of the covered parties.
Increases in the cash value of these policies, as well as insurance proceeds received, are recorded in noninterest income and are not subject to income tax, as long as they are held for the life of the covered parties.
Risk attributes for commercial real estate loans include original loan to value ratios, origination year, loan seasoning, and macroeconomic variables that include GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread.
Risk attributes for commercial real estate loans include original loan to value ratios, origination year, loan seasoning, and macroeconomic variables that include GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread.
The major lending categories are commercial and industrial loans, SBA loans, owner-occupied and non owner-occupied commercial real estate loans, construction loans, dairy & livestock and agribusiness loans, residential real estate loans, and various consumer loan products. Loans underwritten to borrowers within these diverse categories require underwriting and documentation suited to the unique characteristics and inherent risks involved.
The major lending categories are owner-occupied and non owner-occupied commercial real estate loans, commercial and industrial loans, dairy & livestock and agribusiness loans, SBA loans, construction loans, residential real estate loans, and various consumer loan products. Loans underwritten to borrowers within these diverse categories require underwriting and documentation suited to the unique characteristics and inherent risks involved.
While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions including how customer preferences or competitor influences might change. We also perform valuation analysis, which incorporates all cash flows over the estimated remaining life of all material balance sheet and derivative positions.
While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions including how customer preferences or competitor influences might change. 79 We also perform valuation analysis, which incorporates all cash flows over the estimated remaining life of all material balance sheet and derivative positions.
Any material exceptions identified are brought forward to the appropriate department head, and appropriate management and board committees. This reporting provides an independent view of compliance risk across the company, and supports transparent communication and management awareness of compliance risk. We recognize that customer complaints can often identify weaknesses in our compliance program which could expose us to risk.
Any material exceptions identified are brought forward to the appropriate department head, and appropriate management and board committees. This reporting provides an independent view of compliance risk across the company, and supports transparent communication and management awareness of compliance risk. 75 We recognize that customer complaints can often identify weaknesses in our compliance program which could expose us to risk.
The Bank simultaneously entered into lease agreements with the respective purchasers for initial terms of 15 and 18 years. Total ROU assets and corresponding operating lease liabilities recorded were $26.8 million. Investment Securities and BOLI The Company maintains a portfolio of investment securities to provide interest income and to serve as a source of liquidity for its ongoing operations.
The Bank simultaneously entered into lease agreements with the respective purchasers for initial terms of 15 and 18 years. Total ROU assets and corresponding operating lease liabilities recorded were $26.8 million. Investment Securities The Company maintains a portfolio of investment securities to provide interest income and to serve as a source of liquidity for its ongoing operations.
Service charges on deposit accounts increased by $0.2 million, or 0.75% from the year ended December 31, 2023. Trust management fees increased by $1.2 million, or 9.34% compared to 2023. Income from Bank-Owned Life Insurance (“BOLI”) decreased by $0.3 million, or 2.60% from the prior year. Trust and Investment Services represents our CitizensTrust group.
Service charges on deposit accounts increased by $0.2 million, or 0.75% from the year ended December 31, 2023. Trust management fees increased by $1.2 million, or 9.34% compared to 2023. Income from Bank-Owned Life Insurance (“BOLI”) decreased by $0.3 million, or 2.60% from the prior year. 54 Trust and Investment Services represents our CitizensTrust group.
Includes TE adjustments utilizing a federal statutory rate of 21%. (2) Gross loans, at amortized cost. Interest Rate Sensitivity Management During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings.
Includes TE adjustments utilizing a federal statutory rate of 21%. (2) Gross loans, at amortized cost. 78 Interest Rate Sensitivity Management During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings.
Therefore, we attempt to ensure that all complaints are given prompt attention. Our Compliance 72 Management Policy and Program include provisions on how customer complaints are to be addressed. The Chief Risk Officer reviews formal complaints to determine if a significant compliance risk exists and communicates those findings to the Compliance Management and Risk Management Committees.
Therefore, we attempt to ensure that all complaints are given prompt attention. Our Compliance Management Policy and Program include provisions on how customer complaints are to be addressed. The Chief Risk Officer reviews formal complaints to determine if a significant compliance risk exists and communicates those findings to the Compliance Management and Risk Management Committees.
While we have implemented various detective and preventative measures which seek to protect our Company, our customers’ information and the Bank from the risk of fraud, data security breaches or service interruptions, there can be no assurance that these measures will be effective in preventing potential breaches or losses for us or our customers. 73 ASSET/LIABILITY AND MARKET RISK MANAGEMENT Liquidity and Cash Flow The objective of liquidity management is to ensure that funds are available in a timely manner to meet our financial obligations when they come due without incurring unnecessary cost or risk, or causing a disruption to our normal operating activities.
While we have implemented various detective and preventative measures which seek to protect our Company, our customers’ information and the Bank from the risk of fraud, data security breaches or service interruptions, there can be no assurance that these measures will be effective in preventing potential breaches or losses for us or our customers. 76 ASSET/LIABILITY AND MARKET RISK MANAGEMENT Liquidity and Cash Flow The objective of liquidity management is to ensure that funds are available in a timely manner to meet our financial obligations when they come due without incurring unnecessary cost or risk, or causing a disruption to our normal operating activities.
(2) Annualized where applicable. Net Interest Income The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans, investments and interest earning cash (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities).
(2) Annualized where applicable. 48 Net Interest Income The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans, investments and interest earning cash (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities).
Compared to 2023, average interest-earning assets decreased $275.6 million and the yield on interest-earning assets increased 44 by 25 basis point from 4.10% for 2023 to 4.35% for 2024.
Compared to 2023, average interest-earning assets decreased $275.6 million and the yield on interest-earning assets increased by 25 basis point from 4.10% for 2023 to 4.35% for 2024.
Refer to Note 18 — Derivative Financial Instruments of the notes to the consolidated financial statements of this report for additional information. 48 Noninterest Expense The following table summarizes the various components of noninterest expense for the periods presented.
Refer to Note 18 — Derivative Financial Instruments of the notes to the consolidated financial statements of this report for additional information. Noninterest Expense The following table summarizes the various components of noninterest expense for the periods presented.
See Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations — Asset/Liability and Market Risk Management — Interest Rate Sensitivity Management included herein. 42 The tables below present the interest rate spread, net interest margin and the composition of average interest-earning assets and average interest-bearing liabilities by category for the periods indicated, including the changes in average balance, composition, and average yield/rate between these respective periods.
See Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations — Asset/Liability and Market Risk Management — Interest Rate Sensitivity Management included herein. 49 The tables below present the interest rate spread, net interest margin and the composition of average interest-earning assets and average interest-bearing liabilities by category for the periods indicated, including the changes in average balance, composition, and average yield/rate between these respective periods.
Further, EVE does not take into account factors such as future balance sheet growth, changes in asset and liability mix, changes in yield curve relationships, and changing product spreads that could mitigate the adverse impact of changes in interest rates. 77 Counterparty Risk Recent developments in the financial markets have placed an increased awareness of Counterparty Risks.
Further, EVE does not take into account factors such as future balance sheet growth, changes in asset and liability mix, changes in yield curve relationships, and changing product spreads that could mitigate the adverse impact of changes in interest rates. 80 Counterparty Risk Recent developments in the financial markets have placed an increased awareness of Counterparty Risks.
The allowance for credit losses as of December 31, 2024 is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics.
The allowance for credit losses as of December 31, 2025 is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics.
The table below provides the actual balances as of December 31, 2024 of interest-earning assets and interest-bearing liabilities, including the average rate earned or incurred for 2024, the projected contractual maturities over the next five years, and the estimated fair value of each category determined using available market information and appropriate valuation methodologies.
The table below provides the actual balances as of December 31, 2025 of interest-earning assets and interest-bearing liabilities, including the average rate earned or incurred for 2025, the projected contractual maturities over the next five years, and the estimated fair value of each category determined using available market information and appropriate valuation methodologies.
Net interest margin and net interest spread are included on a tax equivalent (“TE”) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the years ended December 31, 2024, 2023 and 2022. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
Net interest margin and net interest spread are included on a tax equivalent (“TE”) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the years ended December 31, 2025, 2024 and 2023. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
These sources of available liquidity include $4.2 billion of secured and unused capacity with the Federal Home Loan Bank, $1.1 billion of secured unused borrowing capacity at the Fed’s discount window, more than $183 million of unpledged AFS securities that could be pledged at the discount window and $305 million of unsecured lines of credit.
These sources of available liquidity include $4.1 billion of secured and unused capacity with the Federal Home Loan Bank, $1.2 billion of secured unused borrowing capacity at the Fed’s discount window, more than $239 million of unpledged AFS securities that could be pledged at the discount window and $305 million of unsecured lines of credit.
Management determined that credit losses did not exist for securities in an unrealized loss position as of December 31, 2024 and 2023. Refer to Note 4 – Investment Securities of the notes to the consolidated financial statements of this report for additional information on our investment securities portfolio.
Management determined that credit losses did not exist for securities in an unrealized loss position as of December 31, 2025 and 2024. Refer to Note 4 – Investment Securities of the notes to the consolidated financial statements of this report for additional information on our investment securities portfolio.
Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts 37 allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain would be recognized. Acquisition related costs are expensed as incurred.
Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts 44 allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain would be recognized. Acquisition related costs are expensed as incurred.
Refer to additional discussion concerning loans, nonperforming assets, allowance for credit losses and related tables under the Analysis of Financial Condition contained herein. 71 Transaction Risk Transaction risk is the risk to earnings or capital arising from problems in service, activity or product delivery.
Refer to additional discussion concerning loans, nonperforming assets, allowance for credit losses and related tables under the Analysis of Financial Condition contained herein. 74 Transaction Risk Transaction risk is the risk to earnings or capital arising from problems in service, activity or product delivery.
Because the derivative counterparties are required to post collateral to satisfy the mandatory margin requirements, the counterparties are not subject to counterparty credit risk; • As of December 31, 2024, we had $305.0 million in Fed Funds lines of credit with other major U.S. banks.
Because the derivative counterparties are required to post collateral to satisfy the mandatory margin requirements, the counterparties are not subject to counterparty credit risk; • As of December 31, 2025, we had $305.0 million in Fed Funds lines of credit with other major U.S. banks.
Economic Value of Equity Sensitivity December 31, 2024 2023 400 bp decrease in interest rates 15.7 % 14.7 % 300 bp decrease in interest rates 17.1 % 15.5 % 200 bp decrease in interest rates 17.9 % 16.3 % 100 bp decrease in interest rates 18.4 % 16.8 % Base 19.0 % 17.1 % 100 bp increase in interest rates 19.2 % 17.0 % 200 bp increase in interest rates 19.6 % 17.1 % 300 bp increase in interest rates 19.8 % 16.9 % 400 bp increase in interest rates 20.0 % 16.7 % As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year).
Economic Value of Equity Sensitivity December 31, 2025 2024 400 bp decrease in interest rates 15.9% 15.7% 300 bp decrease in interest rates 16.6% 17.1% 200 bp decrease in interest rates 17.8% 17.9% 100 bp decrease in interest rates 18.6% 18.4% Base 19.1% 19.0% 100 bp increase in interest rates 19.3% 19.2% 200 bp increase in interest rates 19.2% 19.6% 300 bp increase in interest rates 18.6% 19.8% 400 bp increase in interest rates 18.2% 20.0% As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year).
In addition, management prepares, on a monthly basis, a capital volatility report that compares changes in the market value of the investment portfolio. We have as our target to always be well-capitalized by regulatory standards. 78
In addition, management prepares, on a monthly basis, a capital volatility report that compares changes in the market value of the investment portfolio. We have as our target to always be well-capitalized by regulatory standards. 81
The increase in fees in 2023 included both the impact on market values of changes in equity and fixed income markets but also increased flows of funds from customers, including liquidity management of funds formerly on deposit with the Bank.
The increase in fees in 2025 included both the impact on market values of changes in equity and fixed income markets but also increased flows of funds from customers, including liquidity management of funds formerly on deposit with the Bank.
Dairy & livestock and agribusiness loans are largely predicated on the revenue cycles and demand for milk and crops, commodity prices, collateral values of herd, feed, and income-producing dairies or croplands, and the financial support of the 70 guarantors.
Dairy & livestock and agribusiness loans are largely predicated on the revenue cycles and demand for milk and crops, commodity prices, collateral values of herd, feed, and income-producing dairies or croplands, and the financial support of the 73 guarantors.
The Agency CMO/REMIC are backed by agency-pooled collateral. Municipal bonds, which represented approximately 10% of the total investment portfolio, are predominately AA or higher rated securities. 53 Municipal securities held by the Company are issued by various states and their various local municipalities. The following tables present municipal securities by the top holdings by state as of the dates presented.
The Agency CMO/REMIC are backed by agency-pooled collateral. Municipal bonds, which represented approximately 9% of the total investment portfolio, are predominately AA or higher rated securities. Municipal securities held by the Company are issued by various states and their various local municipalities. The following tables present municipal securities by the top holdings by state as of the dates presented.
The CitizensTrust group is made up of wealth management and investment services. They provide a variety of services, which include asset management, financial planning, estate planning, retirement planning, private and corporate trustee services, and probate services. Investment Services provides self-directed brokerage, 401(k) plans, mutual funds, insurance and other non-insured investment products.
The CitizensTrust group is madeup of wealth management and investment services. They provide a variety of services, which include asset management, financial planning, estate planning, retirement planning, private and corporate trustee services, and probate services. Investment Services provides self-directed brokerage, 401(k) plans, mutual funds, insurance and other non-insured investment products.
The decrease in the effective tax rate was a result of increased investments in tax credits during 2024 and the impact on taxes in 2023 from the surrender of certain BOLI policies.
The decrease in the effective tax rate in 2025 and 2024 was a result of increased investments in tax credits and the impact on taxes in 2023 from the surrender of certain BOLI policies.
While we believe that the allowance at December 31, 2024 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for credit losses in the future. 63 Changes in economic and business conditions could have an impact on our market area and on our loan portfolio.
While we believe that the allowance at December 31, 2025 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not result in increased provisions for credit losses in the future. 66 Changes in economic and business conditions could have an impact on our market area and on our loan portfolio.
In addition, our regulators could limit the ability of the Bank or CVB to pay dividends or make other distributions. 74 Below is a summary of our average cash position and statement of cash flows for the years ended December 31, 2024 and 2023.
In addition, our regulators could limit the ability of the Bank or CVB to pay dividends or make other distributions. 77 Below is a summary of our average cash position and statement of cash flows for the years ended December 31, 2025 and 2024.
Valuation and Recoverability of Goodwill — Goodwill represented $765.8 million of our $15.15 billion in total assets as of December 31, 2024. The Company has one reportable segment.
Valuation and Recoverability of Goodwill — Goodwill represented $765.8 million of our $15.63 billion in total assets as of December 31, 2025. The Company has one reportable segment.
We also experienced noninterest-bearing deposits being transferred from the Bank’s balance sheet by customers to be invested by CitizensTrust in higher yielding instruments such as United States treasury notes or bonds. The following table provides the remaining maturities of large denomination ($250,000 or more) time deposits, including public funds, at December 31, 2024.
We also experienced noninterest-bearing deposits being transferred from the Bank’s balance sheet by customers to be invested by CitizensTrust in higher yielding instruments such as U.S. treasury notes or bonds. The following table provides the remaining maturities of large denomination ($250,000 or more) time deposits, including public funds, at December 31, 2025.
The non-TE rates for total investment securities was 2.61%, 2.48% and 2.00% for the years ended December 31, 2024, 2023 and 2022, respectively. (2) Includes loan fees of $2.9 million, $3.1 million and $8.1 million for the years ended December 31, 2024, 2023 and 2022, respectively.
The non-TE rates for total investment securities was 2.61%, 2.61% and 2.48% for the years ended December 31, 2025, 2024 and 2023, respectively. (2) Includes loan fees of $3.1 million, $2.9 million and $3.1 million for the years ended December 31, 2025, 2024 and 2023, respectively.
Approximately 90% of the securities in the total investment portfolio, at December 31, 2024, are issued by the U.S. government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest. The remaining securities are predominately AA or better general-obligation municipal bonds. As of December 31, 2024, approximately $27.1 million in U.S. government agency bonds are callable.
Approximately 90% of the securities in the total investment portfolio, at December 31, 2025, are issued by the U.S. government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest. The remaining securities are predominately AA or better general-obligation municipal bonds. As of December 31, 2025, approximately $22.3 million in U.S. government agency bonds are callable.
The tax equivalent yield at December 31, 2024 was 2.77%. The maturity of each security category is defined as the contractual maturity except for the categories of mortgage-backed securities and CMO/REMIC whose maturities are defined as the estimated average life.
The tax equivalent yield at December 31, 2025 was 2.78%. 58 The maturity of each security category is defined as the contractual maturity except for the categories of mortgage-backed securities and CMO/REMIC whose maturities are defined as the estimated average life.
This sensitivity analysis is compared to policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two year horizon assuming no balance sheet growth, given a 200 basis point upward and a 200 basis point downward shift in interest rates depending on the level of current market rates.
This sensitivity analysis is compared to policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two year horizon assuming no balance sheet growth, given a 200 basis point upward and a 200 basis point downward shift in interest rates.
When a loan is placed on nonaccrual, all interest previously accrued but not collected is charged against earnings. There was no interest income that was accrued and not reversed on nonaccrual loans at December 31, 2024 and 2023. As of December 31, 2024 and 2023, we had $27.8 million and $21.3 million of nonaccrual loans, respectively.
When a loan is placed on nonaccrual, all interest previously accrued but not collected is charged against earnings. There was no interest income that was accrued and not reversed on nonaccrual loans at December 31, 2025 and 2024. As of December 31, 2025 and 2024, we had $4.7 million and $27.8 million of nonaccrual loans, respectively.
Also included in noninterest income are service charges and fees, primarily from deposit accounts, BOLI income, gains/losses from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets. 46 The following table sets forth the various components of noninterest income for the periods presented.
Also included in noninterest income are service charges and fees, primarily from deposit accounts, bank owned life insurance (“BOLI”) income, gains/losses from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets. 53 The following table sets forth the various components of noninterest income for the periods presented.
This is caused by the change in the amount of amortization of premiums or accretion of discounts of each security as repayments increase or decrease. The Company obtains the estimated average life of each security from independent third parties. The weighted-average yield on the total investment portfolio at December 31, 2024 was 2.36% with a weighted-average life of 7.2 years.
This is caused by the change in the amount of amortization of premiums or accretion of discounts of each security as repayments increase or decrease. The Company obtains the estimated average life of each security from independent third parties. The weighted-average yield on the total investment portfolio at December 31, 2025 was 2.49% with a weighted-average life of 6.4 years.
Off-Balance Sheet Arrangements The following table summarizes the off-balance sheet items at December 31, 2024.
Off-Balance Sheet Arrangements The following table summarizes the off-balance sheet items at December 31, 2025.
Sale-Leaseback Transactions During the third and fourth quarters of 2024, the Bank executed sale-leaseback transactions and sold four buildings for a cumulative sale price of $47.1 million, resulting in a net pre-tax gain of $25.9 million and cash proceeds of $44.76 million.
We engaged in no stock repurchases during 2024. Sale-Leaseback Transactions We engaged in no sale-leaseback transactions during 2025. During the third and fourth quarters of 2024, the Bank executed sale-leaseback transactions and sold four buildings for a cumulative sale price of $47.1 million, resulting in a net pre-tax gain of $25.9 million and cash proceeds of $44.76 million.
There was $0.50 million of recapture of provision for unfunded loan commitments for the year ended December 31, 2023. Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing or purchase arrangements.
There was $1.25 million recapture of unfunded loan commitments for the year ended December 31, 2024. Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing or purchase arrangements.
This compares to a weighted-average yield of 2.16% at December 31, 2023 with a weighted-average life of 6.7 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
This compares to a weighted-average yield of 2.36% at December 31, 2024 with a weighted-average life of 7.2 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
We recorded recapture of provision for credit losses of $3.0 million in 2024, and experienced credit charge-offs of $4.4 million and recoveries of $0.7 million, resulting in net charge-offs of $3.7 million.
For 2024, we recorded $3.0 million recapture of credit losses, and experienced credit charge-offs of $4.4 million and total recoveries of $688,000, resulting in net charge-offs of $3.7 million.
As of December 31, 2024, the Company had $68.5 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default.
As of December 31, 2025, the Company had $53.6 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default.
Consolidated Citizens Business Bank Tier 1 leverage capital ratio 4.00% 4.00% 5.00% 11.46% 11.30% 10.27% 10.17% Common equity Tier 1 capital ratio 4.50% 7.00% 6.50% 16.24% 16.01% 14.65% 14.49% Tier 1 risk-based capital ratio 6.00% 8.50% 8.00% 16.24% 16.01% 14.65% 14.49% Total risk-based capital ratio 8.00% 10.50% 10.00% 17.06% 16.82% 15.50% 15.34% 69 RISK MANA GEMENT All financial institutions must manage and control a variety of business risks that can significantly affect their financial performance.
Consolidated Citizens Business Bank Tier 1 leverage capital ratio 4.00% 4.00% 5.00% 11.62% 11.46% 11.46% 11.30% Common equity Tier 1 capital ratio 4.50% 7.00% 6.50% 15.89% 15.66% 16.24% 16.01% Tier 1 risk-based capital ratio 6.00% 8.50% 8.00% 15.89% 15.66% 16.24% 16.01% Total risk-based capital ratio 8.00% 10.50% 10.00% 16.66% 16.44% 17.06% 16.82% 72 RISK MANA GEMENT All financial institutions must manage and control a variety of business risks that can significantly affect their financial performance.
Our core customer deposits consist of 72% of business deposits and 28% consisting of consumer deposits, primarily the owners and employees of our business customers. The largest percentage of our deposits, 39%, are analyzed business accounts, which represent customer operating accounts that generally utilize a wide array of treasury management products.
Our core customer deposits consist of 78% of business deposits and 22% consisting of consumer deposits, primarily the owners and employees of our business customers. The largest percentage of our deposits, 43%, are non-analyzed business accounts, which represent customer operating accounts that generally utilize a wide array of treasury management products.
As of December 31, 2024, the Company had $204.5 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral.
As of December 31, 2025, the Company had $228.8 million of SBA 504 loans, which include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral.
At December 31, 2024, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1.
At December 31, 2025, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1. Business—Regulation and Supervision—Capital Adequacy Requirements ”.
In addition, investment securities with carrying values of $1.63 billion were pledged for unused borrowing capacity. 66 Aggregate Contractual Obligations The following table summarizes the aggregate contractual obligations as of December 31, 2024.
In addition, investment securities with carrying values of $1.35 billion were pledged for unused borrowing capacity. 69 Aggregate Contractual Obligations The following table summarizes the aggregate contractual obligations as of December 31, 2025.
At December 31, 2024, loans with a carrying value of $4.44 billion were pledged to secure available lines of credit from the FHLB and the Federal Reserve Bank. As of December 31, 2024, the Bank had unused borrowing capacity at the FHLB of $4.17 billion.
At December 31, 2025, loans with a carrying value of $6.47 billion were pledged to secure available lines of credit from the FHLB and the Federal Reserve Bank. As of December 31, 2025, the Bank had unused borrowing capacity at the FHLB of $4.08 billion.
Operating leases represent the total minimum lease payments due under non-cancelable operating leases. Refer to Note 21 — Leases of the notes to the consolidated financial statements for a more detailed discussion about leases. Equity investments represent commitments to contribute capital to LIHTC and other CRA-related investment partnerships.
Operating leases represent the total minimum lease payments due under non-cancelable operating leases. Refer to Note 21 — Leases of the notes to the consolidated financial statements for a more detailed discussion about leases. Equity investments represent commitments to contribute capital to low-income housing tax credit (“LIHTC”), solar tax funds and other CRA-related investment partnerships.
The change in the net unrealized holding loss resulted primarily from fluctuations in market interest rates and from realized losses on sold securities. At December 31, 2024, total HTM investment securities of $2.38 billion declined by $84.9 million from December 31, 2023.
The change in the net unrealized holding loss resulted primarily from fluctuations in market interest rates and from realized losses on sold securities. At December 31, 2025, total HTM investment securities of $2.27 billion declined by $109.3 million from December 31, 2024.
Allowance for Credit Losses by Loan Type December 31, 2024 2023 2022 2021 2020 Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans (Dollars in thousands) Commercial real estate $ 66,237 76.2 % $ 69,466 76.2 % $ 64,806 75.8 % $ 50,950 73.4 % $ 75,439 65.9 % Construction 312 0.2 % 1,277 0.8 % 1,702 1.0 % 765 0.8 % 1,934 1.0 % SBA 2,629 3.2 % 2,679 3.0 % 2,809 3.2 % 2,668 3.6 % 2,992 3.6 % SBA - PPP — — — — — 0.1 % — 2.4 % — 10.6 % Commercial and industrial 6,093 10.8 % 9,116 10.9 % 10,206 10.5 % 6,669 10.3 % 7,142 9.7 % Dairy & livestock and agribusiness 3,610 4.9 % 3,098 4.7 % 4,400 4.8 % 3,066 4.9 % 3,949 4.4 % Municipal lease finance receivables 205 0.8 % 210 0.8 % 296 0.9 % 100 0.6 % 74 0.5 % SFR mortgage 424 3.2 % 535 3.0 % 366 2.9 % 188 3.1 % 367 3.2 % Consumer and other loans 612 0.7 % 461 0.6 % 532 0.8 % 613 0.9 % 1,795 1.1 % Total $ 80,122 100.0 % $ 86,842 100.0 % $ 85,117 100.0 % $ 65,019 100.0 % $ 93,692 100.0 % The ACL/Total Loan Coverage Ratio as of December 31, 2024 decreased to 0.94%, compared to 0.98% as of December 31, 2023.
Allowance for Credit Losses by Loan Type December 31, 2025 2024 2023 2022 2021 Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans (Dollars in thousands) Commercial real estate $ 61,661 75.6 % $ 66,237 76.2 % $ 69,466 76.2 % $ 64,806 75.8 % $ 50,950 73.4 % Construction 593 0.4 % 312 0.2 % 1,277 0.8 % 1,702 1.0 % 765 0.8 % SBA 2,720 3.2 % 2,629 3.2 % 2,679 3.0 % 2,809 3.2 % 2,668 3.6 % SBA - PPP — — — — — — — 0.1 % — 2.4 % Commercial and industrial 8,438 11.2 % 6,093 10.8 % 9,116 10.9 % 10,206 10.5 % 6,669 10.3 % Dairy & livestock and agribusiness 2,486 5.0 % 3,610 4.9 % 3,098 4.7 % 4,400 4.8 % 3,066 4.9 % Municipal lease finance receivables 251 0.7 % 205 0.8 % 210 0.8 % 296 0.9 % 100 0.6 % SFR mortgage 442 3.2 % 424 3.2 % 535 3.0 % 366 2.9 % 188 3.1 % Consumer and other loans 570 0.7 % 612 0.7 % 461 0.6 % 532 0.8 % 613 0.9 % Total $ 77,161 100.0 % $ 80,122 100.0 % $ 86,842 100.0 % $ 85,117 100.0 % $ 65,019 100.0 % The ACL to total loan coverage ratio as of December 31, 2025 decreased to 0.89%, compared to 0.94% as of December 31, 2024.
The change in interest income or expense attributable to changes in interest rates is calculated by multiplying the change in interest rate by the initial volume. The changes attributable to interest rate and volume changes are calculated by multiplying the change in rate times the change in volume and reflect an adjustment for the number of days as appropriate.
The changes attributable to interest rate and volume changes are calculated by multiplying the change in rate times the change in volume and reflect an adjustment for the number of days as appropriate.
The increase in interest expense was also driven by a $134.6 million increase in average interest-bearing deposits in 2024 as compared to 2023. Noninterest bearing deposits continued to be a significant portion of total deposits in 2024.
The increase in interest expense was also driven by a $134.6 million increase in average interest-bearing deposits in 2024 as compared to 2023. Noninterest bearing deposits continued to be a significant portion of total deposits in 2024. Average noninterest-bearing deposits were 59.92% of our total deposits for 2024, compared to 62.66% for 2023.
Overall, our sensitivity of EVE to changes in interest rates is generally modest, with the exception of more meaningful decreases in the EVE Ratio if rates were to immediately decline by 300 or 400 basis points.
Compared to December 31, 2024, our EVE sensitivity to rising rates was modestly lower. Overall, our sensitivity of EVE to changes in interest rates is generally modest, with the exception of more meaningful decreases in the EVE Ratio if rates were to immediately decline by 300 or 400 basis points.
As of December 31, 2024, total funds borrowed under these agreements were $261.9 million with a weighted average interest rate of 0.72%, compared to $271.6 million with a weighted average interest rate of 0.29% as of December 31, 2023.
As of December 31, 2025, total funds borrowed under these agreements were $490.6 million with a weighted average interest rate of 1.71%, compared to $261.9 million with a weighted average interest rate of 0.72% as of December 31, 2024.
(2) The loans secured by farmland included $109.1 million for loans secured by dairy & livestock land and $340.6 million for loans secured by agricultural land at December 31, 2024. (3) Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.
(2) The loans secured by farmland included $119.0 million for loans secured by dairy & livestock land and $305.5 million for loans secured by agricultural land at December 31, 2025. (3) Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.
The average loan size for office loans was approximately $1.7 million and 87% of these loans have a balance of $10 million or less. At December 31, 2024, commercial real estate loans on retail properties totaled $887.5 million, or approximately 13.6% of total commercial real estate loans.
The average loan size for office loans was approximately $1.6 million and 88% of these loans have a balance of $10 million or less. At December 31, 2025, commercial real estate loans on retail properties totaled $908.1 million, or approximately 13.8% of total commercial real estate loans.
Year Ended December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Allowance for credit losses at beginning of period $ 86,842 $ 85,117 $ 65,019 $ 93,692 $ 68,660 Impact of adopting ASU 2016-13 — — — — 1,840 Charge-offs: Commercial real estate (2,258 ) — — — — Construction — — — — — SBA (165 ) (288 ) (127 ) (223 ) (362 ) Commercial and industrial (1,981 ) (109 ) (66 ) (3,019 ) (195 ) Dairy & livestock and agribusiness — — — (118 ) — SFR mortgage — — — — — Consumer and other loans (4 ) (8 ) (4 ) (11 ) (109 ) Total charge-offs (4,408 ) (405 ) (197 ) (3,371 ) (666 ) Recoveries: Commercial real estate 68 — — — — Construction 67 12 12 58 11 SBA 128 73 107 23 72 Commercial and industrial 424 14 503 12 10 Dairy & livestock and agribusiness — 31 468 — — SFR mortgage — — — 79 206 Consumer and other loans 1 — — 26 59 Total recoveries 688 130 1,090 198 358 Net (charged-offs) recoveries (3,720 ) (275 ) 893 (3,173 ) (308 ) Initial ACL for PCD loans at acquisition — — 8,605 — — Provision recorded at acquisition — — 4,932 — — (Recapture of) provision for credit losses (3,000 ) 2,000 5,668 (25,500 ) 23,500 Allowance for credit losses at end of period $ 80,122 $ 86,842 $ 85,117 $ 65,019 $ 93,692 Summary of reserve for unfunded loan commitments: Reserve for unfunded loan commitments at beginning of period $ 7,500 $ 8,000 $ 8,000 $ 9,000 $ 8,959 Impact of adopting ASU 2016-13 — — — — 41 (Recapture of) provision for unfunded loan commitments (1,250 ) (500 ) — (1,000 ) — Reserve for unfunded loan commitments at end of period $ 6,250 $ 7,500 $ 8,000 $ 8,000 $ 9,000 Reserve for unfunded loan commitments to total unfunded loan commitments 0.35 % 0.43 % 0.46 % 0.49 % 0.54 % Amount of total loans at end of period (1) $ 8,536,432 $ 8,904,910 $ 9,079,392 $ 7,887,713 $ 8,348,808 Average total loans outstanding (1) $ 8,670,420 $ 8,893,335 $ 8,676,820 $ 8,065,877 $ 8,066,483 Net (charge-offs) recoveries to average total loans (0.04 )% (0.00 )% 0.01 % (0.04 )% (0.00 )% Net (charge-offs) recoveries to total loans at end of period (0.04 )% (0.00 )% 0.01 % (0.04 )% (0.00 )% Allowance for credit losses to average total loans 0.92 % 0.98 % 0.98 % 0.81 % 1.16 % Allowance for credit losses to total loans at end of period 0.94 % 0.98 % 0.94 % 0.82 % 1.12 % Net (charge-offs) recoveries to allowance for credit losses (4.64 )% (0.32 )% 1.05 % (4.88 )% (0.33 )% Net (charge-offs) recoveries to (recapture of) provision for credit losses 124.00 % (13.75 )% 8.42 % 12.44 % (1.31 )% (1) Net of deferred loan origination fees, costs and discounts (amortized cost).
Year Ended December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Allowance for credit losses at beginning of period $ 80,122 $ 86,842 $ 85,117 $ 65,019 $ 93,692 Charge-offs: Commercial real estate — (2,258 ) — — — SBA (118 ) (165 ) (288 ) (127 ) (223 ) Commercial and industrial (519 ) (1,981 ) (109 ) (66 ) (3,019 ) Dairy & livestock and agribusiness — — — — (118 ) Consumer and other loans (5 ) (4 ) (8 ) (4 ) (11 ) Total charge-offs (642 ) (4,408 ) (405 ) (197 ) (3,371 ) Recoveries: Commercial real estate — 68 — — — Construction 171 67 12 12 58 SBA 66 128 73 107 23 Commercial and industrial 944 424 14 503 12 Dairy & livestock and agribusiness — — 31 468 — SFR mortgage — — — — 79 Consumer and other loans — 1 — — 26 Total recoveries 1,181 688 130 1,090 198 Net recoveries (charged-offs) 539 (3,720 ) (275 ) 893 (3,173 ) Initial ACL for PCD loans at acquisition — — — 8,605 — Provision recorded at acquisition — — — 4,932 — (Recapture of) provision for credit losses (3,500 ) (3,000 ) 2,000 5,668 (25,500 ) Allowance for credit losses at end of period $ 77,161 $ 80,122 $ 86,842 $ 85,117 $ 65,019 Summary of reserve for unfunded loan commitments: Reserve for unfunded loan commitments at beginning of period $ 6,250 $ 7,500 $ 8,000 $ 8,000 $ 9,000 (Recapture of) provision for unfunded loan commitments 2,000 (1,250 ) (500 ) — (1,000 ) Reserve for unfunded loan commitments at end of period $ 8,250 $ 6,250 $ 7,500 $ 8,000 $ 8,000 Reserve for unfunded loan commitments to total unfunded loan commitments 0.42 % 0.35 % 0.43 % 0.46 % 0.49 % Amount of total loans at end of period (1) $ 8,699,193 $ 8,536,432 $ 8,904,910 $ 9,079,392 $ 7,887,713 Average total loans outstanding (1) $ 8,427,967 $ 8,670,420 $ 8,893,335 $ 8,676,820 $ 8,065,877 Net recoveries (charge-offs) to average total loans 0.01 % (0.04 )% (0.00 )% 0.01 % (0.04 )% Net recoveries (charge-offs) to total loans at end of period 0.01 % (0.04 )% (0.00 )% 0.01 % (0.04 )% Allowance for credit losses to average total loans 0.92 % 0.92 % 0.98 % 0.98 % 0.81 % Allowance for credit losses to total loans at end of period 0.89 % 0.94 % 0.98 % 0.94 % 0.82 % Allowance for credit losses to nonaccrual loans 1646.98 % 288.26 % 407.67 % 1726.51 % 943.26 % Net recoveries (charge-offs) to allowance for credit losses 0.70 % (4.64 )% (0.32 )% 1.05 % (4.88 )% Net (charge-offs) recoveries to (recapture of) provision for credit losses (15.40 )% 124.00 % (13.75 )% 8.42 % 12.44 % (1) Net of deferred loan origination fees, costs and discounts (amortized cost).
Distribution of Loan Portfolio by Type December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Commercial real estate $ 6,507,452 $ 6,784,505 $ 6,884,948 $ 5,789,730 $ 5,501,509 Construction 16,082 66,734 88,271 62,264 85,145 SBA 273,013 270,619 290,908 288,600 303,896 SBA - PPP 774 2,736 9,087 186,585 882,986 Commercial and industrial 925,178 969,895 948,683 813,063 812,062 Dairy & livestock and agribusiness 419,904 412,891 433,564 386,219 361,146 Municipal lease finance receivables 66,114 73,590 81,126 45,933 45,547 SFR mortgage 269,172 269,868 266,024 240,654 270,511 Consumer and other loans 58,743 54,072 76,781 74,665 86,006 Total loans, at amortized cost 8,536,432 8,904,910 9,079,392 7,887,713 8,348,808 Less: Allowance for credit losses (80,122 ) (86,842 ) (85,117 ) (65,019 ) (93,692 ) Total loans and lease finance receivables, net $ 8,456,310 $ 8,818,068 $ 8,994,275 $ 7,822,694 $ 8,255,116 As of December 31, 2024, $449.8 million, or 6.91% of the total commercial real estate loans included loans secured by farmland, compared to $497.7 million, or 7.34%, at December 31, 2023.
Distribution of Loan Portfolio by Type December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Commercial real estate $ 6,574,395 $ 6,507,452 $ 6,784,505 $ 6,884,948 $ 5,789,730 Construction 37,812 16,082 66,734 88,271 62,264 SBA 282,371 273,013 270,619 290,908 288,600 SBA - PPP 30 774 2,736 9,087 186,585 Commercial and industrial 973,631 925,178 969,895 948,683 813,063 Dairy & livestock and agribusiness 431,577 419,904 412,891 433,564 386,219 Municipal lease finance receivables 59,542 66,114 73,590 81,126 45,933 SFR mortgage 281,766 269,172 269,868 266,024 240,654 Consumer and other loans 58,069 58,743 54,072 76,781 74,665 Total loans, at amortized cost 8,699,193 8,536,432 8,904,910 9,079,392 7,887,713 Less: Allowance for credit losses (77,161 ) (80,122 ) (86,842 ) (85,117 ) (65,019 ) Total loans and lease finance receivables, net $ 8,622,032 $ 8,456,310 $ 8,818,068 $ 8,994,275 $ 7,822,694 As of December 31, 2025, $424.5 million, or 6.46% of the total commercial real estate loans included loans secured by farmland, compared to $449.8 million, or 6.91%, at December 31, 2024.
We use the same credit underwriting policies in granting or accepting such commitments or contingent obligations as we do for on-balance sheet instruments, which consist of evaluating customers’ creditworthiness individually.
As such, the total commitment amounts do not necessarily represent future cash requirements. We use the same credit underwriting policies in granting or accepting such commitments or contingent obligations as we do for on-balance sheet instruments, which consist of evaluating customers’ creditworthiness individually.
The effective tax rates are below the nominal combined Federal and State tax rate as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period. 50 ANALYSIS OF FI NANCIAL CONDITION Total assets of $15.15 billion at December 31, 2024 decreased by $867.3 million, or 5.41%, from total assets of $16.02 billion at December 31, 2023.
The effective tax rates are below the nominal combined Federal and State tax rate as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period. 56 ANALYSIS OF FI NANCIAL CONDITION Total assets of $15.63 billion at December 31, 2025 increased $477.4 million, or 3.15%, from $15.15 billion at December 31, 2024.
Prepayment penalty fees of $2.6 million, $2.5 million and $6.9 million are included in interest income for the years ended December 31, 2024, 2023 and 2022, respectively. (3) Includes interest-bearing demand and money market accounts.
Prepayment penalty fees of $3.9 million, $2.6 million and $2.5 million are included in interest income for the years ended December 31, 2025, 2024 and 2023, respectively.
Estimated Net Interest Income Sensitivity (1) December 31, 2024 December 31, 2023 Interest Rate Scenario 12-month Period 24-month Period (Cumulative) Interest Rate Scenario 12-month Period 24-month Period (Cumulative) + 200 basis points 4.66 % 6.26 % + 200 basis points 3.96 % 4.56 % - 200 basis points -3.63 % -6.36 % - 200 basis points -3.97 % -5.21 % (1) Percentage change from base scenario.
Estimated Net Interest Income Sensitivity (1) December 31, 2025 December 31, 2024 Interest Rate Scenario 12-month Period 24-month Period (Cumulative) Interest Rate Scenario 12-month Period 24-month Period (Cumulative) + 200 basis points 3.85% 5.71% + 200 basis points 4.66% 6.26% - 200 basis points -2.66% -6.19% - 200 basis points -3.63% -6.36% (1) Percentage change from base scenario.
Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with both upside and downside risks weighted among multiple forecasts. The resulting economic forecast reflects GDP growing at slower rate than 2024, with GDP growth forecasted below 2% for 2025 through 2027.
Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with both upside and downside risks weighted among multiple forecasts. The resulting economic forecast reflects slower GDP growth of less than 2% for 2026 though 2028.
At December 31, 2024, investment securities with carrying values of $2.79 billion were pledged to secure various types of deposits, including $1.18 billion of public funds, $315 million for repurchase agreements, and for other purposes as required or permitted by law.
At December 31, 2025, investment securities with carrying values of $2.74 billion were pledged to secure various types of deposits, including $942.0 million of public funds, $548.6 million for repurchase agreements, and $57.0 million for other purposes as required or permitted by law.
Interest income from investment securities was $134.0 million for 2024, a $4.3 million, or 3.09%, decrease from $138.3 million for 2023. This decrease was driven by a decline in the average balance of investment securities of $434.9 million, or 7.80%, partially offset by a 13 basis point increase in the yield on securities, compared to 2023.
This decrease was driven by a decline in the average balance of investment securities of $434.9 million, or 7.80%, partially offset by a 13 basis point increase in the yield on securities, compared to 2023.
The increase in this ratio for 2023 compared with 2022 reflects the impact of inflationary pressures on staff related expenses and expense growth associated with Suncrest. This ratio was also negatively impacted in 2023 by a $9.2 million expense accrual for the FDIC Special Assessment.
The increase in this ratio for 2024 compared with 2023 reflects the impact of inflationary pressures on staff related expenses and expense growth associated with investments in technology, partially offset by the impact in 2023 for a $9.2 million expense accrual for the FDIC Special Assessment.
The SBA 7(a) loans include revolving lines of credit (SBA Express) and term loans of up to ten (10) years to finance long-term working capital requirements, capital expenditures, and/or for the purchase or refinance of commercial real estate.
The SBA 7(a) loans include revolving lines of credit (SBA Express) and term loans of up to ten (10) years to finance long-term working capital requirements, capital expenditures, and/or for the purchase or refinance of commercial real estate. As of December 31, 2025, the Company had $37.8 million in construction loans.
Interest rate risk is managed by 75 attempting to control the spread between rates earned on interest-earning assets and the rates paid on interest-bearing liabilities within the constraints imposed by market competition in our service area.
Interest rate risk is managed by attempting to control the spread between rates earned on interest-earning assets and the rates paid on interest-bearing liabilities within the constraints imposed by market competition in our service area. The primary goal of interest rate risk management is to control exposure to interest rate risk, within policy limits approved by the Board of Directors.
These lines of credit are available for overnight borrowings; and • At December 31, 2024, we had $0.50 billion in borrowings with the FHLB. Our secured borrowing capacity with the FHLB and FRB totaled $5.73 billion, of which $5.23 billion was available as of December 31, 2024.
These lines of credit are available for overnight borrowings; and • At December 31, 2025, we had $500 million in borrowings with the FHLB. Our secured borrowing capacity with the FHLB and FRB totaled $6.08 billion, of which $5.58 billion was available as of December 31, 2025.
The EVE Ratio represents economic value of equity as a percentage of the discounted present value of all asset cash flows and derivative cash flows. Assumptions about the timing and variability of balance sheet cash 76 flows are critical in the EVE analysis.
The EVE Ratio represents economic value of equity as a percentage of the discounted present value of all asset cash flows and derivative cash flows. Assumptions about the timing and variability of balance sheet cash flows are critical in the EVE analysis. Particularly important are the assumptions driving prepayments and the expected duration and pricing of the indeterminate deposit portfolios.
As of December 31, 2024 and December 31, 2023, the balance in the reserve for unfunded loan commitments was $6.3 million and $7.5 million, respectively, and was included in other liabilities. There was $1.25 million of recapture of provision for unfunded loan commitments for the year ended December 31, 2024.
As of December 31, 2025 and 2024, the balance in the reserve for unfunded loan commitments was $8.3 million and $6.3 million, respectively, and was included in other liabilities. There was $2.0 million of provision for unfunded loan commitments for the year ended December 31, 2025.
The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding Paycheck Protection Program (“PPP”) loans).
The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans. The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans.