Biggest changeRate Assets Loans (1) (2) $ 8,046,681 $ 441,181 5.48 % $ 7,902,628 $ 418,853 5.30 % $ 6,293,319 $ 278,188 4.42 % Taxable securities 2,608,494 47,510 1.82 % 2,920,040 52,276 1.79 % 3,059,683 53,536 1.75 % Non-taxable securities 291,520 4,466 1.53 % 296,287 4,485 1.51 % 296,803 4,387 1.48 % Short-term investments, primarily interest-bearing cash 561,886 26,083 4.64 % 314,537 13,330 4.24 % 339,437 5,007 1.48 % Total interest-earning assets 11,508,581 519,240 4.51 % 11,433,492 488,944 4.28 % 9,989,242 341,118 3.41 % Cash and due from banks 84,997 93,182 104,374 Premises and equipment 147,916 151,980 135,163 Other assets 393,001 354,379 327,993 Total assets $ 12,134,495 $ 12,033,033 $ 10,556,772 Liabilities and Equity Interest-bearing checking $ 1,395,856 $ 9,910 0.71 % $ 1,457,272 $ 6,192 0.42 % $ 1,545,573 $ 1,219 0.08 % Money market deposits 4,039,999 126,531 3.13 % 3,355,992 78,643 2.34 % 2,515,897 5,610 0.22 % Savings deposits 564,473 1,209 0.21 % 668,730 1,024 0.15 % 739,681 459 0.06 % Other time deposits 666,868 20,429 3.06 % 737,330 19,023 2.58 % 551,852 2,541 0.46 % Time deposits >$250,000 373,851 14,006 3.75 % 343,669 9,984 2.90 % 287,194 1,520 0.53 % Total interest-bearing deposits 7,041,047 172,085 2.44 % 6,562,993 114,866 1.75 % 5,640,197 11,349 0.20 % Short-term borrowings 137,692 7,116 5.17 % 374,254 19,289 5.15 % 52,273 1,828 3.50 % Long-term borrowings 95,275 7,766 8.15 % 99,858 7,946 7.96 % 65,531 2,926 4.46 % Total interest-bearing liabilities 7,274,014 186,967 2.57 % 7,037,105 142,101 2.02 % 5,758,001 16,103 0.28 % Noninterest-bearing checking 3,367,035 3,613,973 3,643,330 Total sources of funds 10,641,049 1.76 % 10,651,078 1.33 % 9,401,331 0.17 % Other liabilities 76,985 88,870 58,056 Shareholders’ equity 1,416,461 1,293,085 1,097,385 Total liabilities and shareholders’ equity $ 12,134,495 $ 12,033,033 $ 10,556,772 Net yield on interest-earning assets and net interest income $ 332,273 2.89 % $ 346,843 3.03 % $ 325,015 3.25 % Net yield on interest-earning assets and net interest income – tax-equivalent (3) $ 335,256 2.91 % $ 349,537 3.06 % $ 327,795 3.28 % Interest rate spread 1.94 % 2.26 % 3.13 % Average prime rate 8.31 % 8.20 % 4.86 % (1) Average loans include nonaccruing loans, the effect of which is to lower the average rate shown.
Biggest changeRate Assets Loans (1) (2) $ 8,283,246 $ 462,306 5.58 % $ 8,046,681 $ 441,181 5.48 % $ 7,902,628 $ 418,853 5.30 % Taxable securities 2,632,412 68,055 2.59 % 2,608,494 47,510 1.82 % 2,920,040 52,276 1.79 % Non-taxable securities 287,298 4,461 1.55 % 291,520 4,466 1.53 % 296,287 4,485 1.51 % Short-term investments, primarily interest-bearing cash 496,404 22,413 4.52 % 561,886 26,083 4.64 % 314,537 13,330 4.24 % Total interest-earning assets 11,699,360 557,235 4.76 % 11,508,581 519,240 4.51 % 11,433,492 488,944 4.28 % Cash and due from banks 146,136 84,997 93,182 Premises and equipment 141,884 147,916 151,980 Other assets 524,650 393,001 354,379 Total assets $ 12,512,030 $ 12,134,495 $ 12,033,033 Liabilities and Equity Interest-bearing checking $ 1,412,605 $ 9,443 0.67 % $ 1,395,856 $ 9,910 0.71 % $ 1,457,272 $ 6,192 0.42 % Money market deposits 4,437,314 119,158 2.69 % 4,039,999 126,531 3.13 % 3,355,992 78,643 2.34 % Savings deposits 535,863 1,009 0.19 % 564,473 1,209 0.21 % 668,730 1,024 0.15 % Other time deposits 527,357 12,406 2.35 % 666,868 20,429 3.06 % 737,330 19,023 2.58 % Time deposits >$250,000 332,895 10,502 3.15 % 373,851 14,006 3.75 % 343,669 9,984 2.90 % Total interest-bearing deposits 7,246,034 152,518 2.10 % 7,041,047 172,085 2.44 % 6,562,993 114,866 1.75 % Short-term borrowings — — — % 137,692 7,116 5.17 % 374,254 19,289 5.15 % Long-term borrowings 89,889 6,470 7.20 % 95,275 7,766 8.15 % 99,858 7,946 7.96 % Total interest-bearing liabilities 7,335,923 158,988 2.17 % 7,274,014 186,967 2.57 % 7,037,105 142,101 2.02 % Noninterest-bearing checking 3,506,429 3,367,035 3,613,973 Total sources of funds 10,842,352 1.47 % 10,641,049 1.76 % 10,651,078 1.33 % Other liabilities 119,805 76,985 88,870 Shareholders’ equity 1,549,873 1,416,461 1,293,085 Total liabilities and shareholders’ equity $ 12,512,030 $ 12,134,495 $ 12,033,033 Net yield on interest-earning assets and net interest income $ 398,247 3.40 % $ 332,273 2.89 % $ 346,843 3.03 % Net yield on interest-earning assets and net interest income – tax-equivalent (3) $ 399,636 3.42 % $ 335,256 2.93 % $ 349,537 3.06 % Interest rate spread 2.59 % 1.94 % 2.26 % Average prime rate 7.37 % 8.31 % 8.20 % (1) Average loans include nonaccruing loans, the effect of which is to lower the average rate shown.
We have identified the determination of our ACL and related Allowance for Unfunded Commitments, as well as business combinations, related fair value measurements and goodwill determination to be the accounting areas that require the most subjective or complex judgments, estimates, and assumptions, and where changes in those judgments, estimates, and assumptions (based on new or additional information, changes in the economic climate and/or market interest rates, etc.) could have a significant effect on our financial statements.
We have identified the determination of our ACL and related Allowance for Unfunded Commitments, as well as business combinations, related fair value measurements and goodwill determination to be the accounting areas that require the most subjective or complex judgments, estimates, and assumptions, and where changes in those judgments, estimates, and assumptions (based on new or additional information, changes in the economic climate and/or market interest rates, etc.) could have a significant effect on 32 Table of Contents our financial statements.
Interest earned includes recognized net loan fees, including late fees, prepayment fees, and deferred loan (cost)/fee amortization, in the amounts of $(1.1) million , $0.5 million, and $3.1 million for 2024, 2023, and 2022, respectively. (2) Includes accretion of discount on acquired loans of $8.9 million, $11.5 million, and $5.6 million in 2024, 2023, and 2022, respectively.
Interest earned includes recognized net loan fees, including late fees, prepayment fees, and deferred loan (cost)/fee amortization in the amounts of $(0.8) million , $(1.1) million, and $0.5 million for 2025, 2024, and 2023, respectively. (2) Includes accretion of discount on acquired loans of $6.1 million, $8.9 million, and $11.5 million in 2025, 2024, and 2023, respectively.
At December 31, 2024, the Company had several sources of readily available borrowing capacity: • An existing borrowing capacity with the FHLB of approximately $1.4 billion which can be structured as either short-term or long-term borrowings, depending on the particular funding or liquidity need, and is secured by a blanket lien on most of our real estate loan portfolio, select investment securities, and our FHLB stock (of which $0.8 million and $280.9 million were outstanding at December 31, 2024 and December 31, 2023, respectively). • Federal funds lines with several correspondent banks totaling $265.0 million which provide for overnight unsecured federal funds purchased (of which none were outstanding at December 31, 2024 and December 31, 2023); and, • A line of credit with the Federal Reserve through its discount window borrowing program of approximately $767.4 million which is secured by a blanket lien on a portion of our commercial and consumer loan portfolio (excluding real estate loans) and specific investment securities.
At December 31, 2025, the Company had several sources of readily available borrowing capacity: • Borrowing capacity with the FHLB of approximately $1.4 billion which can be structured as either short-term or long-term borrowings, depending on the particular funding or liquidity need, and is secured by a blanket lien on most of our real estate loan portfolio, select investment securities, and our FHLB stock (of which $0.8 million were outstanding at December 31, 2025 and December 31, 2024). • Federal funds lines with several correspondent banks totaling $265.0 million which provide for overnight unsecured federal funds purchased (of which none were outstanding at December 31, 2025 and December 31, 2024); and, • A line of credit with the Federal Reserve through its discount window borrowing program of approximately $763.8 million which is secured by a blanket lien on a portion of our commercial and consumer loan portfolio (excluding real estate loans) and specific investment securities.
We provide diversified financial services primarily though the Bank, our principal subsidiary, including commercial and consumer banking services, mortgage lending, SBA lending, accounts receivable financing, and investment advisory services. As of December 31, 2024, the Bank had a 113 branch network in North Carolina and South Carolina and 1,371 full-time equivalent employees.
We provide diversified financial services primarily though the Bank, our principal subsidiary, including commercial and consumer banking services, mortgage lending, SBA lending, accounts receivable financing, and investment advisory services. As of December 31, 2025, the Bank had 113 branches in North Carolina and South Carolina and 1,353 full-time equivalent employees.
Year ended December 31, ($ in thousands) 2024 2023 2022 Interest income – increased by accretion of loan discount on acquired loans $ 8,938 $ 11,507 $ 5,621 Total interest income impact 8,938 11,507 5,621 Interest expense – (increased) reduced by (discount accretion) premium amortization of deposits (826) (3,101) 593 Interest expense – increased by discount accretion of borrowings (767) (842) (254) Total net interest expense impact (1,593) (3,943) 339 Impact on net interest income $ 7,345 $ 7,564 $ 5,960 The most significant component of the purchase accounting adjustments in each year was loan discount accretion on purchased loans.
Year ended December 31, ($ in thousands) 2025 2024 2023 Interest income – increased by accretion of loan discount on acquired loans $ 6,128 $ 8,938 $ 11,507 Total interest income impact 6,128 8,938 11,507 Interest expense – (increased) reduced by (discount accretion) premium amortization of deposits (344) (826) (3,101) Interest expense – increased by discount accretion of borrowings (743) (767) (842) Total net interest expense impact (1,087) (1,593) (3,943) Impact on net interest income $ 5,041 $ 7,345 $ 7,564 The most significant component of the purchase accounting adjustments in each year was loan discount accretion on purchased loans.
See Note 1 to our consolidated financial statements for a discussion of recent rule proposals and changes. 57 Table of Contents Selected Financial Information Year Ended December 31, ($ in thousands, except per share data) 2024 2023 2022 2021 2020 Income Statement Data Interest income $ 519,240 $ 488,944 $ 341,118 $ 255,918 $ 237,684 Interest expense 186,967 142,101 16,103 9,523 19,562 Net interest income 332,273 346,843 325,015 246,395 218,122 Provision for credit losses 16,448 17,813 12,400 15,031 35,039 Net interest income after provision 315,825 329,030 312,615 231,364 183,083 Noninterest income 17,899 57,305 67,824 73,611 81,346 Noninterest expense 235,607 254,379 195,220 184,656 161,298 Income before income taxes 98,117 131,956 185,219 120,319 103,131 Income tax expense 21,902 27,825 38,283 24,675 21,654 Net income 76,215 104,131 146,936 95,644 81,477 Per Common Share Data Earnings per common share – basic $ 1.85 $ 2.54 $ 4.12 $ 3.19 $ 2.81 Earnings per common share – diluted 1.84 2.53 4.12 3.19 2.81 Cash dividends declared 0.88 0.88 0.88 0.80 0.72 Market Price High 49.20 43.24 49.00 50.92 40.00 Low 29.79 26.48 32.90 32.47 17.32 Close 43.97 37.01 42.84 45.72 33.83 Stated book value – common 34.96 33.38 28.89 34.54 31.26 Common shares outstanding at year end 41,347,418 41,109,987 35,704,154 35,629,177 28,579,335 Selected Balance Sheet Data (at year end) Total assets $ 12,147,694 $ 12,114,942 $ 10,625,049 $ 10,508,901 $ 7,289,751 Loans 8,094,676 8,150,102 6,665,145 6,081,715 4,731,315 Allowance for credit losses (122,572) (109,853) 90,967 78,789 52,388 Intangible assets 501,654 508,257 372,933 376,618 248,850 Deposits 10,530,525 10,031,599 9,227,529 9,124,629 6,273,596 Borrowings 91,876 630,158 287,507 67,386 61,829 Total shareholders’ equity 1,445,611 1,372,380 1,031,596 1,230,575 893,421 Selected Average Balances Total assets 12,134,495 12,033,033 10,556,772 8,495,645 6,765,998 Loans 8,046,681 7,902,628 6,293,319 5,018,391 4,702,743 Earning assets 11,508,581 11,433,492 9,989,242 7,871,319 6,160,100 Deposits 10,408,082 10,176,966 9,283,527 7,401,910 5,644,290 Interest-bearing liabilities 7,274,014 7,037,105 5,758,001 4,736,343 3,897,912 Total shareholders’ equity 1,416,461 1,293,085 1,097,385 969,775 874,532 Ratios Return on average assets 0.63 % 0.87 % 1.39 % 1.13 % 1.20 % Return on average common equity 5.38 % 8.05 % 13.40 % 9.86 % 9.32 % Total risk-based capital ratio 16.63 % 15.54 % 15.09 % 14.67 % 15.37 % Net interest margin (taxable-equivalent basis) 2.91 % 3.06 % 3.28 % 3.16 % 3.56 % Loans to deposits at year end 76.87 % 81.24 % 72.23 % 66.65 % 75.42 % Allowance for loan losses to total loans 1.51 % 1.35 % 1.36 % 1.30 % 1.11 % Nonperforming assets to total assets at year end 0.39 % 0.37 % 0.36 % 0.50 % 0.64 % Net (charge-offs) recoveries to average total loans (0.07 %) (0.08 %) (0.01 %) (0.05 %) (0.09 %) Note - During both 2023 and 2021, the Company completed significant acquisitions impacting the comparisons for each of those years.
See Note 1 to our consolidated financial statements for a discussion of recent rule proposals and changes. 55 Table of Contents Selected Financial Information Year Ended December 31, ($ in thousands, except per share data) 2025 2024 2023 2022 2021 Income Statement Data Interest income $ 557,235 $ 519,240 $ 488,944 $ 341,118 $ 255,918 Interest expense 158,988 186,967 142,101 16,103 9,523 Net interest income 398,247 332,273 346,843 325,015 246,395 Provision for credit losses 11,502 16,448 17,813 12,400 15,031 Net interest income after provision 386,745 315,825 329,030 312,615 231,364 Noninterest income (7,935) 17,899 57,305 67,824 73,611 Noninterest expense 239,310 235,607 254,379 195,220 184,656 Income before income taxes 139,500 98,117 131,956 185,219 120,319 Income tax expense 28,452 21,902 27,825 38,283 24,675 Net income 111,048 76,215 104,131 146,936 95,644 Per Common Share Data Earnings per common share – basic $ 2.68 $ 1.85 $ 2.54 $ 4.12 $ 3.19 Earnings per common share – diluted 2.68 1.84 2.53 4.12 3.19 Cash dividends declared 0.91 0.88 0.88 0.88 0.80 Market Price High 55.55 49.20 43.24 49.00 50.92 Low 36.02 29.79 26.48 32.90 32.47 Close 50.79 43.97 37.01 42.84 45.72 Stated book value – common 39.89 34.96 33.38 28.89 34.54 Common shares outstanding at year end 41,466,227 41,347,418 41,109,987 35,704,154 35,629,177 Selected Balance Sheet Data (at year end) Total assets $ 12,668,339 $ 12,147,694 $ 12,114,942 $ 10,625,049 $ 10,508,901 Loans 8,722,419 8,094,676 8,150,102 6,665,145 6,081,715 Allowance for credit losses (123,581) (122,572) (109,853) 90,967 78,789 Intangible assets 495,982 501,654 508,257 372,933 376,618 Deposits 10,748,421 10,530,525 10,031,599 9,227,529 9,124,629 Borrowings 74,569 91,876 630,158 287,507 67,386 Total shareholders’ equity 1,654,168 1,445,611 1,372,380 1,031,596 1,230,575 Selected Average Balances Total assets 12,512,030 12,134,495 12,033,033 10,556,772 8,495,645 Loans 8,283,246 8,046,681 7,902,628 6,293,319 5,018,391 Earning assets 11,699,360 11,508,581 11,433,492 9,989,242 7,871,319 Deposits 10,752,463 10,408,082 10,176,966 9,283,527 7,401,910 Interest-bearing liabilities 7,335,923 7,274,014 7,037,105 5,758,001 4,736,343 Total shareholders’ equity 1,549,873 1,416,461 1,293,085 1,097,385 969,775 Ratios Return on average assets 0.89 % 0.63 % 0.87 % 1.39 % 1.13 % Return on average common equity 7.16 % 5.38 % 8.05 % 13.40 % 9.86 % Total risk-based capital ratio 16.12 % 16.63 % 15.54 % 15.09 % 14.67 % Net interest margin 3.40 % 2.89 % 3.03 % 3.25 % 3.13 % Net interest margin (taxable-equivalent basis) 3.42 % 2.93 % 3.06 % 3.28 % 3.16 % Loans to deposits at year end 81.15 % 76.87 % 81.24 % 72.23 % 66.65 % Allowance for loan losses to total loans 1.42 % 1.51 % 1.35 % 1.36 % 1.30 % Nonperforming assets to total assets at year end 0.30 % 0.30 % 0.27 % 0.36 % 0.50 % Net (charge-offs) recoveries to average total loans (0.10 %) (0.07 %) (0.08 %) (0.01 %) (0.05 %) Note - During both 2023 and 2021, the Company completed significant acquisitions impacting the comparisons for each of those years.
Allocation of the Allowance for Credit Losses As of December 31, ($ in thousands) 2024 % of Loan Category 2023 % of Loan Category 2022 % of Loan Category 2021 % of Loan Category 2020 % of Loan Category Commercial and industrial $ 19,474 2.12 % $ 21,227 2.34 % $ 17,718 2.76 % $ 16,249 2.50 % $ 11,316 1.45 % Construction, development & other land loans 9,314 1.44 % 13,940 1.40 % 15,128 1.62 % 16,519 1.99 % 5,355 0.94 % Commercial real estate - owner occupied 19,380 1.55 % 18,218 1.45 % 14,972 1.44 % 12,317 1.24 % 10,608 1.41 % Commercial real estate - non owner occupied 27,768 1.06 % 24,916 0.99 % 22,780 1.07 % 16,789 0.93 % 11,465 1.05 % Multi-family real estate 5,476 1.08 % 3,825 0.91 % 2,957 0.84 % 1,236 0.32 % 1,530 0.77 % Residential 1-4 family real estate 33,552 1.94 % 21,396 1.31 % 11,354 0.95 % 8,686 0.85 % 8,048 0.83 % Home equity loans/lines of credit 4,111 1.19 % 3,339 1.00 % 3,158 0.98 % 4,337 1.31 % 2,375 0.78 % Consumer loans 3,497 4.95 % 2,992 4.37 % 2,900 4.78 % 2,656 4.64 % 1,478 2.74 % Total allocated 122,572 109,853 90,967 78,789 52,175 Unallocated — n/a — n/a — n/a — n/a 213 n/a Total $ 122,572 1.51 % $ 109,853 1.35 % $ 90,967 1.36 % $ 78,789 1.30 % $ 52,388 1.11 % Note: "% of Loan Category" represents the ACL as a percent of the respective total loan categories presented previously in the Loan Portfolio Composition table. n/a - not applicable 49 Table of Contents For the years indicated, the following table summarized our net loss experience by loan category and key ratios demonstrating the asset quality trends over the most recent five years.
Allocation of the Allowance for Credit Losses As of December 31, ($ in thousands) 2025 % of Loan Category 2024 % of Loan Category 2023 % of Loan Category 2022 % of Loan Category 2021 % of Loan Category Commercial and industrial $ 20,044 1.92 % $ 19,474 2.12 % $ 21,227 2.34 % $ 17,718 2.76 % $ 16,249 2.50 % Construction, development & other land loans 11,465 1.52 % 9,314 1.44 % 13,940 1.40 % 15,128 1.62 % 16,519 1.99 % Commercial real estate - owner occupied 20,298 1.50 % 19,380 1.55 % 18,218 1.45 % 14,972 1.44 % 12,317 1.24 % Commercial real estate - non owner occupied 25,017 0.88 % 27,768 1.06 % 24,916 0.99 % 22,780 1.07 % 16,789 0.93 % Multi-family real estate 5,205 0.97 % 5,476 1.08 % 3,825 0.91 % 2,957 0.84 % 1,236 0.32 % Residential 1-4 family real estate 34,068 1.96 % 33,552 1.94 % 21,396 1.31 % 11,354 0.95 % 8,686 0.85 % Home equity loans/lines of credit 3,519 0.92 % 4,111 1.19 % 3,339 1.00 % 3,158 0.98 % 4,337 1.31 % Consumer loans 3,965 5.88 % 3,497 4.95 % 2,992 4.37 % 2,900 4.78 % 2,656 4.64 % Total $ 123,581 1.42 % $ 122,572 1.51 % $ 109,853 1.35 % $ 90,967 1.36 % $ 78,789 1.30 % Note: "% of Loan Category" represents the ACL as a percent of the respective total loan categories presented previously in the Loan Portfolio Composition table. 47 Table of Contents For the years indicated, the following table summarized the net loss experience by loan category and key ratios demonstrating the asset quality trends over the most recent five years.
Loan Ratios, Loss and Recovery Experience As of December 31, ($ in thousands) 2024 2023 2022 2021 2020 Loans outstanding at end of year $ 8,094,676 $ 8,150,102 $ 6,665,145 $ 6,081,715 $ 4,731,315 Average amount of loans outstanding 8,046,681 7,902,628 6,293,280 5,018,391 4,702,743 Allowance for credit losses, at end of year 122,572 109,853 90,967 78,789 52,388 Net loan (charge-offs) recoveries Commercial and industrial $ (4,915) $ (6,965) $ (1,763) $ (1,978) $ (4,863) Construction, development & other land loans 150 250 480 703 1,501 Commercial real estate - owner occupied (187) 321 477 (212) (335) Commercial real estate - non owner occupied (355) 502 432 (1,562) (24) Multi-family real estate — 13 11 12 12 Residential 1-4 family real estate 292 373 17 488 276 Home equity loans/lines of credit 270 (211) 557 178 (37) Consumer loans (1,287) (757) (633) (309) (579) Total net charge-offs $ (6,032) $ (6,474) $ (422) $ (2,680) $ (4,049) Average loans Commercial and industrial $ 877,989 $ 865,043 $ 619,480 $ 700,557 $ 707,976 Construction, development & other land loans 810,564 1,053,422 857,880 619,928 615,717 Commercial real estate - owner occupied 1,239,411 1,224,284 1,012,275 812,764 776,166 Commercial real estate - non owner occupied 2,552,146 2,464,389 1,968,944 1,322,685 1,012,182 Multi-family real estate 466,588 402,814 357,491 256,396 193,415 Residential 1-4 family real estate 1,696,449 1,482,941 1,091,788 951,573 1,028,334 Home equity loans/lines of credit 331,995 341,778 326,592 300,291 316,593 Consumer loans 71,539 67,957 58,830 54,197 52,360 Total average loans $ 8,046,681 $ 7,902,628 $ 6,293,280 $ 5,018,391 $ 4,702,743 Ratios Allowance for credit losses as a percent of loans at end of year 1.51 % 1.35 % 1.36 % 1.30 % 1.11 % Allowance for credit losses as a multiple of net charge-offs 20.32 16.97 215.56 29.40 12.94 Provision for loan losses as a percent of net charge-offs 310.86 % 305.07 % 2,985.78 % 358.62% 865.37% Recoveries of loans previously charged-off as a percent of loans charged-off 37.08 % 36.37 % 90.55 % 64.75 % 52.38 % Total net charge-offs as a percent of average loans (0.07 %) (0.08 %) (0.01 %) (0.05 %) (0.09 %) Net (charge-offs) recoveries by loan category as a percent of average loans: Commercial and industrial (0.56 %) (0.81 %) (0.28 %) (0.28 %) (0.69 %) Construction, development & other land loans 0.02 % 0.02 % 0.06 % 0.11 % 0.24 % Commercial real estate - owner occupied (0.02 %) 0.03 % 0.05 % (0.03 %) (0.04 %) Commercial real estate - non owner occupied (0.01 %) 0.02 % 0.02 % (0.12 %) — % Multi-family real estate — % — % — % — % 0.01 % Residential 1-4 family real estate 0.02 % 0.03 % — % 0.05 % 0.03 % Home equity loans/lines of credit 0.08 % (0.06 %) 0.17 % 0.06 % (0.01 %) Consumer loans (1.80 %) (1.11 %) (1.08 %) (0.57 %) (1.11 %) 50 Table of Contents Securities Our securities portfolio and the breakout of AFS and HTM securities is presented in the following table.
Loan Ratios, Loss and Recovery Experience As of December 31, ($ in thousands) 2025 2024 2023 2022 2021 Loans outstanding at end of year $ 8,722,419 $ 8,094,676 $ 8,150,102 $ 6,665,145 $ 6,081,715 Average amount of loans outstanding 8,283,246 8,046,681 7,902,628 6,293,280 5,018,391 Allowance for credit losses, at end of year 123,581 122,572 109,853 90,967 78,789 Net loan (charge-offs) recoveries Commercial and industrial $ (5,724) $ (4,915) $ (6,965) $ (1,763) $ (1,978) Construction, development & other land loans 168 150 250 480 703 Commercial real estate - owner occupied (1,182) (187) 321 477 (212) Commercial real estate - non owner occupied (900) (355) 502 432 (1,562) Multi-family real estate — — 13 11 12 Residential 1-4 family real estate 320 292 373 17 488 Home equity loans/lines of credit 14 270 (211) 557 178 Consumer loans (1,251) (1,287) (757) (633) (309) Total net charge-offs $ (8,555) $ (6,032) $ (6,474) $ (422) $ (2,680) Average loans Commercial and industrial $ 928,407 $ 877,989 $ 865,043 $ 619,480 $ 700,557 Construction, development & other land loans 671,208 810,564 1,053,422 857,880 619,928 Commercial real estate - owner occupied 1,281,633 1,239,411 1,224,284 1,012,275 812,764 Commercial real estate - non owner occupied 2,732,414 2,552,146 2,464,389 1,968,944 1,322,685 Multi-family real estate 518,659 466,588 402,814 357,491 256,396 Residential 1-4 family real estate 1,724,566 1,696,449 1,482,941 1,091,788 951,573 Home equity loans/lines of credit 357,299 331,995 341,778 326,592 300,291 Consumer loans 69,060 71,539 67,957 58,830 54,197 Total average loans $ 8,283,246 $ 8,046,681 $ 7,902,628 $ 6,293,280 $ 5,018,391 Ratios Allowance for credit losses as a percent of loans at end of year 1.42 % 1.51 % 1.35 % 1.36 % 1.30 % Allowance for credit losses as a multiple of net charge-offs 14.45 20.32 16.97 215.56 29.40 Provision for loan losses as a percent of net charge-offs 111.79 % 310.86 % 305.07 % 2,985.78 % 358.62 % Recoveries of loans previously charged-off as a percent of loans charged-off 26.43 % 37.08 % 36.37 % 90.55 % 64.75 % Total net charge-offs as a percent of average loans (0.10 %) (0.07 %) (0.08 %) (0.01 %) (0.05 %) Net (charge-offs) recoveries by loan category as a percent of average loans: Commercial and industrial (0.62 %) (0.56 %) (0.81 %) (0.28 %) (0.28 %) Construction, development & other land loans 0.03 % 0.02 % 0.02 % 0.06 % 0.11 % Commercial real estate - owner occupied (0.09 %) (0.02 %) 0.03 % 0.05 % (0.03 %) Commercial real estate - non owner occupied (0.03 %) (0.01 %) 0.02 % 0.02 % (0.12 %) Multi-family real estate — % — % — % — % — % Residential 1-4 family real estate 0.02 % 0.02 % 0.03 % — % 0.05 % Home equity loans/lines of credit — % 0.08 % (0.06 %) 0.17 % 0.06 % Consumer loans (1.81 %) (1.80 %) (1.11 %) (1.08 %) (0.57 %) 48 Table of Contents Securities Our securities portfolio and the breakout of AFS and HTM securities is presented in the following table.
Deposit Composition As of December 31, 2024 2023 2022 2021 2020 ($ in thousands) Amount % of Total Amount % of Total Amount % of Total Amount % of Total Amount % of Total Noninterest-bearing checking accounts $ 3,367,624 32 % $ 3,379,876 34 % $ 3,566,003 39 % $ 3,348,622 37 % $ 2,210,012 35 % Interest-bearing checking accounts 1,398,395 13 % 1,411,142 14 % 1,514,166 16 % 1,593,231 17 % 1,172,022 19 % Money market accounts 4,285,405 41 % 3,653,506 36 % 2,416,146 26 % 2,562,283 28 % 1,581,364 25 % Savings accounts 542,133 5 % 608,380 6 % 728,641 8 % 708,054 8 % 519,266 8 % Other time deposits 566,514 5 % 610,887 6 % 464,343 5 % 547,669 6 % 415,269 7 % Time deposits >$250,000 360,854 4 % 355,209 4 % 276,319 3 % 357,355 4 % 355,441 6 % Total customer deposits 10,520,925 100 % 10,019,000 100 % 8,965,618 97 % 9,117,214 100 % 6,253,374 100 % Brokered Deposits 9,600 — % 12,599 — % 261,911 3 % 7,415 — % 20,222 — % Total deposits $ 10,530,525 100 % $ 10,031,599 100 % $ 9,227,529 100 % $ 9,124,629 100 % $ 6,273,596 100 % While our customer deposits have remained fairly stable, there continues to be competition for deposits by both in-market and out-of-market competitors.
Deposit Composition As of December 31, 2025 2024 2023 2022 2021 ($ in thousands) Amount % of Total Amount % of Total Amount % of Total Amount % of Total Amount % of Total Noninterest-bearing checking accounts $ 3,486,985 32 % $ 3,367,624 32 % $ 3,379,876 34 % $ 3,566,003 39 % $ 3,348,622 37 % Interest-bearing checking accounts 1,420,795 13 % 1,398,395 13 % 1,411,142 14 % 1,514,166 16 % 1,593,231 17 % Money market accounts 4,510,356 42 % 4,285,405 41 % 3,653,506 36 % 2,416,146 26 % 2,562,283 28 % Savings accounts 526,643 5 % 542,133 5 % 608,380 6 % 728,641 8 % 708,054 8 % Other time deposits 493,282 5 % 566,514 5 % 610,887 6 % 464,343 5 % 547,669 6 % Time deposits >$250,000 305,473 3 % 360,854 4 % 355,209 4 % 276,319 3 % 357,355 4 % Total customer deposits 10,743,534 100 % 10,520,925 100 % 10,019,000 100 % 8,965,618 97 % 9,117,214 100 % Brokered Deposits 4,887 — % 9,600 — % 12,599 — % 261,911 3 % 7,415 — % Total deposits $ 10,748,421 100 % $ 10,530,525 100 % $ 10,031,599 100 % $ 9,227,529 100 % $ 9,124,629 100 % While our customer deposits have remained fairly stable, there continues to be competition for deposits by both in-market and out-of-market competitors.
Loan Portfolio Composition As of December 31, 2024 2023 2022 2021 2020 ($ in thousands) Amount % of Total Loans Amount % of Total Loans Amount % of Total Loans Amount % of Total Loans Amount % of Total Loans Commercial and industrial $ 919,690 11 % $ 905,862 11 % $ 641,941 9 % $ 648,997 11 % $ 782,549 17 % Construction, development & other land loans 647,167 8 % 992,980 12 % 934,176 14 % 828,549 13 % 570,672 12 % Commercial real estate - owner occupied 1,248,812 16 % 1,259,022 16 % 1,036,270 16 % 991,775 16 % 754,570 16 % Commercial real estate - non owner occupied 2,625,554 33 % 2,528,060 31 % 2,123,811 32 % 1,813,849 31 % 1,096,781 23 % Multi-family real estate 506,407 6 % 421,376 5 % 350,180 5 % 389,113 6 % 197,852 4 % Residential 1-4 family real estate 1,729,322 21 % 1,639,469 20 % 1,195,785 18 % 1,021,966 17 % 972,378 21 % Home equity loans/lines of credit 345,883 4 % 335,068 4 % 323,726 5 % 331,932 5 % 306,256 6 % Consumer loans 70,653 1 % 68,443 1 % 60,659 1 % 57,238 1 % 53,955 1 % Loans, gross 8,093,488 100 % 8,150,280 100 % 6,666,548 100 % 6,083,419 100 % 4,735,013 100 % Unamortized net deferred loan (fees) costs 1,188 (178) (1,403) (1,704) (3,698) Total loans $ 8,094,676 $ 8,150,102 $ 6,665,145 $ 6,081,715 $ 4,731,315 The majority of our loan portfolio over the years has been real estate mortgage loans, including commercial and residential mortgages.
Loan Portfolio Composition As of December 31, 2025 2024 2023 2022 2021 ($ in thousands) Amount % of Total Loans Amount % of Total Loans Amount % of Total Loans Amount % of Total Loans Amount % of Total Loans Commercial and industrial $ 1,046,438 12 % $ 919,690 11 % $ 905,862 11 % $ 641,941 9 % $ 648,997 11 % Construction, development & other land loans 753,199 9 % 647,167 8 % 992,980 12 % 934,176 14 % 828,549 13 % Commercial real estate - owner occupied 1,353,912 15 % 1,248,812 16 % 1,259,022 16 % 1,036,270 16 % 991,775 16 % Commercial real estate - non owner occupied 2,843,555 33 % 2,625,554 33 % 2,528,060 31 % 2,123,811 32 % 1,813,849 31 % Multi-family real estate 537,015 6 % 506,407 6 % 421,376 5 % 350,180 5 % 389,113 6 % Residential 1-4 family real estate 1,736,453 20 % 1,729,322 21 % 1,639,469 20 % 1,195,785 18 % 1,021,966 17 % Home equity loans/lines of credit 383,652 4 % 345,883 4 % 335,068 4 % 323,726 5 % 331,932 5 % Consumer loans 67,458 1 % 70,653 1 % 68,443 1 % 60,659 1 % 57,238 1 % Loans, gross 8,721,682 100 % 8,093,488 100 % 8,150,280 100 % 6,666,548 100 % 6,083,419 100 % Unamortized net deferred loan (fees) costs 737 1,188 (178) (1,403) (1,704) Total loans $ 8,722,419 $ 8,094,676 $ 8,150,102 $ 6,665,145 $ 6,081,715 The majority of our loan portfolio over the years has been real estate mortgage loans, including commercial and residential mortgages.
As of December 31, 2024, SBA loans accounted for approximately $15.5 million of our nonaccrual loans, or 11.4%, of the total SBA portfolio, and carried guarantees from the SBA totaling $7.4 million. This is compared to $18.2 million, or 12.7%, of the SBA portfolio at December 31, 2023.
As of December 31, 2025, SBA loans accounted for approximately $14.8 million of our nonaccrual loans, or 9.1%, of the total SBA portfolio, and carried guarantees from the SBA totaling $7.3 million. This is compared to $15.5 million, or 11.4%, of the SBA portfolio at December 31, 2024.
As of December 31, 2024 and December 31, 2023, the estimated uninsured deposits we held totaled approximately $4.1 billion and $3.7 billion, respectively. As of December 31, 2024 and December 31, 2023, respectively, our insured were $6.4 billion, or 61.0% of total deposits, and $6.3 billion or 63.3% of total deposits.
As of December 31, 2025 and December 31, 2024, the estimated uninsured deposits we held totaled approximately $4.3 billion and $4.1 billion, respectively. As of December 31, 2025 and December 31, 2024, respectively, our insured deposits were estimated to be $6.5 billion, or 60.2% of total deposits, and $6.4 billion or 61.0% of total deposits.
Risk-Based and Leverage Capital Ratios As of December 31, ($ in thousands) 2024 2023 2022 Risk-Based and Leverage Capital Common Equity Tier I capital: Shareholders’ equity $ 1,445,611 $ 1,372,380 $ 1,031,596 Intangible assets, net of deferred tax liability (487,660) (493,383) (363,202) Accumulated other comprehensive income adjustments 282,029 308,030 341,975 Total Common Equity Tier I capital 1,239,980 1,187,027 1,010,369 Add: Trust preferred securities eligible for Tier I capital treatment 71,148 70,807 63,589 Total Tier I leverage capital 1,311,128 1,257,834 1,073,958 Tier II capital: Add: Allowable allowance for credit losses and unfunded commitments 108,320 112,491 97,126 Add: Subordinated debentures eligible for Tier II capital treatment 17,602 27,177 — Tier II capital additions 125,922 139,668 97,126 Total capital $ 1,437,050 $ 1,397,502 $ 1,171,084 Total risk weighted assets $ 8,642,315 $ 8,991,087 $ 7,762,894 Adjusted fourth quarter average tangible assets $ 11,756,111 $ 11,532,812 $ 10,215,571 Risk-based and Leverage capital ratios: Common equity Tier I capital to Tier I risk adjusted assets 14.35 % 13.20 % 13.02 % Tier I capital to Tier I risk adjusted assets 15.17 % 13.99 % 13.83 % Total risk-based capital to Tier II risk-adjusted assets 16.63 % 15.54 % 15.09 % Tier I leverage capital to adjusted fourth quarter average assets 11.15 % 10.91 % 10.51 % Our goal is to maintain our capital ratios at levels at least 200 basis points higher than the regulatory “well capitalized” thresholds set for banks.
Risk-Based and Leverage Capital Ratios As of December 31, ($ in thousands) 2025 2024 2023 Risk-Based and Leverage Capital Common Equity Tier I capital: Shareholders’ equity $ 1,654,168 $ 1,445,611 $ 1,372,380 Intangible assets, net of deferred tax liability (483,644) (487,660) (493,383) Accumulated other comprehensive income adjustments 149,375 282,029 308,030 Total Common Equity Tier I capital 1,319,899 1,239,980 1,187,027 Add: Trust preferred securities eligible for Tier I capital treatment 71,493 71,148 70,807 Total Tier I leverage capital 1,391,392 1,311,128 1,257,834 Tier II capital: Add: Allowable allowance for credit losses and unfunded commitments 117,202 108,320 112,491 Add: Subordinated debentures eligible for Tier II capital treatment — 17,602 27,177 Tier II capital additions 117,202 125,922 139,668 Total capital $ 1,508,594 $ 1,437,050 $ 1,397,502 Total risk weighted assets $ 9,358,794 $ 8,642,315 $ 8,991,087 Adjusted fourth quarter average tangible assets $ 12,407,330 $ 11,756,111 $ 11,532,812 Risk-based and Leverage capital ratios: Common equity Tier I capital to Tier I risk adjusted assets 14.10 % 14.35 % 13.20 % Tier I capital to Tier I risk adjusted assets 14.87 % 15.17 % 13.99 % Total risk-based capital to Tier II risk-adjusted assets 16.12 % 16.63 % 15.54 % Tier I leverage capital to adjusted fourth quarter average assets 11.21 % 11.15 % 10.91 % Our goal is to maintain our capital ratios at levels at least 200 basis points higher than the regulatory “well capitalized” thresholds set for banks.
Our borrowings outstanding as of the dates presented were as follows: ($ in thousands) December 31, 2024 December 31, 2023 FHLB advances $ 802 $ 280,851 FRB borrowings — 249,000 Trust preferred capital issuances 77,324 77,324 Subordinated debentures 18,000 28,000 96,126 635,175 Unamortized discounts on acquired borrowings (4,250) (5,017) $ 91,876 $ 630,158 As noted in the table above, at December 31, 2024, we had $77.3 million of borrowings structured as trust preferred capital securities which qualify as Tier I capital for regulatory capital adequacy requirements.
Our borrowings outstanding as of the dates presented were as follows: ($ in thousands) December 31, 2025 December 31, 2024 FHLB advances $ 753 $ 802 Trust preferred capital issuances 77,324 77,324 Subordinated debentures — 18,000 78,077 96,126 Unamortized discounts on acquired borrowings (3,508) (4,250) $ 74,569 $ 91,876 As noted in the table above, at December 31, 2025, we had $77.3 million of borrowings structured as trust preferred capital securities which qualify as Tier I capital for regulatory capital adequacy requirements.
($ in thousands) Year ended December 31, 2024 2023 2022 Net interest income, as reported $ 332,273 $ 346,843 $ 325,015 Tax-equivalent adjustment 2,983 2,694 2,780 Net interest income, tax-equivalent $ 335,256 $ 349,537 $ 327,795 Net interest margin, as reported 2.89 % 3.03 % 3.25 % Net interest margin, tax-equivalent 2.91 % 3.06 % 3.28 % Our total cost of deposits has been more impacted by the FOMC's changes in short term rates than the yield on our interest-earning assets.
($ in thousands) Year ended December 31, 2025 2024 2023 Net interest income, as reported $ 398,247 $ 332,273 $ 346,843 Tax-equivalent adjustment 1,389 2,983 2,694 Net interest income, tax-equivalent $ 399,636 $ 335,256 $ 349,537 Net interest margin, as reported 3.40 % 2.89 % 3.03 % Net interest margin, tax-equivalent 3.42 % 2.93 % 3.06 % Our total cost of deposits has been more impacted by the FOMC's changes in short term rates than the yield on our interest-earning assets.
Nonperforming Assets As of December 31, ($ in thousands) 2024 2023 2022 2021 2020 Nonperforming assets Nonaccrual loans $ 31,779 $ 32,208 $ 28,514 $ 34,696 $ 35,076 Modifications to borrowers in financial distress 10,173 11,719 — — — TDRs - accruing — — 9,121 13,866 9,497 Accruing loans >90 days past due — — — 1,004 — Total nonperforming loans 41,952 43,927 37,635 49,566 44,573 Foreclosed real estate 4,965 862 658 3,071 2,424 Total nonperforming assets $ 46,917 $ 44,789 $ 38,293 $ 52,637 $ 46,997 Allowance for credit losses $ 122,572 $ 109,853 $ 90,967 $ 78,789 $ 52,388 Total Loans 8,094,676 8,150,102 6,665,145 6,081,715 4,731,315 Asset Quality Ratios Nonaccrual loans to total loans 0.39 % 0.40 % 0.43 % 0.57 % 0.74 % Nonperforming loans to total loans 0.52 % 0.54 % 0.56 % 0.82 % 0.94 % Nonperforming assets to total loans and foreclosed real estate 0.58 % 0.55 % 0.57 % 0.87 % 0.99 % Nonperforming assets to total assets 0.39 % 0.37 % 0.36 % 0.50 % 0.64 % Allowance for credit losses to total loans 1.51 % 1.35 % 1.36 % 1.30 % 1.11 % Allowance for credit losses to nonaccrual loans 385.70 % 341.07 % 319.03 % 227.08 % 149.36 % Allowance for credit losses to nonperforming loans 292.17 % 250.08 % 241.71 % 158.96 % 117.53 % Our asset quality continues to be strong as demonstrated by stable or improving trends in all ratios as presented in the table above.
Nonperforming Assets As of December 31, ($ in thousands) 2025 2024 2023 2022 2021 Nonperforming assets Nonaccrual loans $ 36,315 $ 31,779 $ 32,208 $ 28,514 $ 34,696 TDRs - accruing — — — 9,121 13,866 Accruing loans >90 days past due — — — — 1,004 Total nonperforming loans 36,315 31,779 32,208 37,635 49,566 Foreclosed real estate 1,425 4,965 862 658 3,071 Total nonperforming assets $ 37,740 $ 36,744 $ 33,070 $ 38,293 $ 52,637 Allowance for credit losses $ 123,581 $ 122,572 $ 109,853 $ 90,967 $ 78,789 Total Loans 8,722,419 8,094,676 8,150,102 6,665,145 6,081,715 Asset Quality Ratios Nonaccrual loans to total loans 0.42 % 0.39 % 0.40 % 0.43 % 0.57 % Nonperforming loans to total loans 0.42 % 0.39 % 0.40 % 0.56 % 0.82 % Nonperforming assets to total loans and foreclosed real estate 0.43 % 0.45 % 0.41 % 0.57 % 0.87 % Nonperforming assets to total assets 0.30 % 0.30 % 0.27 % 0.36 % 0.50 % Allowance for credit losses to total loans 1.42 % 1.51 % 1.35 % 1.36 % 1.30 % Allowance for credit losses to nonaccrual loans 340.30 % 385.70 % 341.07 % 319.03 % 227.08 % Allowance for credit losses to nonperforming loans 340.30 % 385.70 % 341.07 % 241.71 % 158.96 % Our asset quality continues to be strong as demonstrated by stable or improving trends in all ratios as presented in the table above.
The following table reconciles common equity to tangible common equity and provides the calculation of the TCE ratio: ($ in thousands) December 31, 2024 December 31, 2023 Reconciliation of Common Equity to TCE Total shareholders' common equity $ 1,445,611 $ 1,372,380 Less: Goodwill and other intangibles (487,660) (493,211) Tangible common equity $ 957,951 $ 879,169 Reconciliation of Total Assets to Tangible Assets Total assets $ 12,147,694 $ 12,114,942 Less: Goodwill and other intangibles (487,660) (493,211) Tangible assets $ 11,660,034 $ 11,621,731 TCE divided by Tangible Assets 8.22 % 7.56 % See “Supervision and Regulation” under “Business” in Item 1. and Note 19 to the consolidated financial statements for discussion of other matters that may affect our capital resources.
The following table reconciles common equity to tangible common equity and provides the calculation of the TCE ratio: ($ in thousands) December 31, 2025 December 31, 2024 Reconciliation of Common Equity to TCE Total shareholders' common equity $ 1,654,168 $ 1,445,611 Less: Goodwill and other intangibles (483,644) (487,660) Tangible common equity $ 1,170,524 $ 957,951 Reconciliation of Total Assets to Tangible Assets Total assets $ 12,668,339 $ 12,147,694 Less: Goodwill and other intangibles (483,644) (487,660) Tangible assets $ 12,184,695 $ 11,660,034 TCE divided by Tangible Assets 9.61 % 8.22 % See “Supervision and Regulation” under “Business” in Item 1. and Note 19 to the consolidated financial statements for discussion of other matters that may affect our capital resources.