Biggest changeChange from 2023 to 2024 Change from 2022 to 2023 Increase (decrease) in: Volume Rate Total Volume Rate Total Interest income: Federal funds sold and interest-earning deposits $ 1,708 $ (26 ) $ 1,682 $ 715 $ 2,465 $ 3,180 Investment securities: Taxable (1,037 ) 3,303 2,266 (1,927 ) 1,477 (450 ) Tax-exempt (745 ) 151 (594 ) (770 ) 176 (594 ) Total investment securities (1,782 ) 3,454 1,672 (2,697 ) 1,653 (1,044 ) Loans: Commercial business (676 ) 2,210 1,534 3,674 16,526 20,200 Commercial mortgage 11,621 3,904 15,525 22,073 31,559 53,632 Residential real estate loans 1,378 2,298 3,676 1,169 2,001 3,170 Residential real estate lines (29 ) 325 296 (33 ) 2,358 2,325 Consumer indirect (5,844 ) 7,528 1,684 (480 ) 8,270 7,790 Other consumer 1,173 (268 ) 905 1,164 (518 ) 646 Total loans 7,623 15,997 23,620 27,567 60,196 87,763 Total interest income 7,549 19,425 26,974 25,585 64,314 89,899 Interest expense: Deposits: Interest-bearing demand (788 ) 2,302 1,514 (240 ) 5,187 4,947 Savings and money market 5,841 13,633 19,474 (388 ) 32,034 31,646 Time deposits 1,377 10,282 11,659 7,174 40,600 47,774 Total interest-bearing deposits 6,430 26,217 32,647 6,546 77,821 84,367 Short-term borrowings (1,904 ) (1,620 ) (3,524 ) 2,758 2,632 5,390 Long-term borrowings 140 (39 ) 101 2,469 (544 ) 1,925 Total borrowings (1,764 ) (1,659 ) (3,423 ) 5,227 2,088 7,315 Total interest expense 4,666 24,558 29,224 11,773 79,909 91,682 Net interest income $ 2,883 $ (5,133 ) $ (2,250 ) $ 13,812 $ (15,595 ) $ (1,783 ) Provision for Credit Losses The table below presents the composition of the provision for credit losses for the years ended December 31 (in thousands): 2024 2023 2022 Provision for credit losses–loans $ 5,645 $ 14,213 $ 10,975 Credit loss provision (benefit) for unfunded commitments 507 (531 ) 2,336 Credit loss benefit for debt securities (2 ) (1 ) - Provision for credit losses $ 6,150 $ 13,681 $ 13,311 The decrease in the provision for credit losses–loans in 2024 compared to 2023 was primarily driven by a shift in mix of loan balances (consumer indirect category decreased and represented a smaller percentage of the portfolio), combined with positive trends in qualitative factors and a slight decrease in loan specific reserves. - 46 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS See the “Allowance for Credit Losses” and “Non-Performing Assets and Potential Problem Loans” sections of this Management’s Discussion and Analysis for further discussion.
Biggest changeChange from 2024 to 2025 Change from 2023 to 2024 Increase (decrease) in: Volume Rate Total Volume Rate Total Interest income: Federal funds sold and interest-earning deposits $ (2,964 ) $ (624 ) $ (3,588 ) $ 1,708 $ (26 ) $ 1,682 Investment securities: Taxable (1,892 ) 23,492 21,600 (1,037 ) 3,303 2,266 Tax-exempt (611 ) 196 (415 ) (745 ) 151 (594 ) Total investment securities (2,503 ) 23,688 21,185 (1,782 ) 3,454 1,672 Loans: Commercial business 1,800 (4,623 ) (2,823 ) (676 ) 2,210 1,534 Commercial mortgage 10,542 (7,336 ) 3,206 11,621 3,904 15,525 Residential real estate loans (36 ) 1,346 1,310 1,378 2,298 3,676 Residential real estate lines (58 ) (523 ) (581 ) (29 ) 325 296 Consumer indirect (3,672 ) 4,509 837 (5,844 ) 7,528 1,684 Other consumer (493 ) 618 125 1,173 (268 ) 905 Total loans 8,083 (6,009 ) 2,074 7,623 15,997 23,620 Total interest income 2,616 17,055 19,671 7,549 19,425 26,974 Interest expense: Deposits: Interest-bearing demand (183 ) (72 ) (255 ) (788 ) 2,302 1,514 Savings and money market (2,300 ) (7,887 ) (10,187 ) 5,841 13,633 19,474 Time deposits 5,387 (10,658 ) (5,271 ) 1,377 10,282 11,659 Total interest-bearing deposits 2,904 (18,617 ) (15,713 ) 6,430 26,217 32,647 Short-term borrowings (780 ) (685 ) (1,465 ) (1,904 ) (1,620 ) (3,524 ) Long-term borrowings (117 ) 656 539 140 (39 ) 101 Total borrowings (897 ) (29 ) (926 ) (1,764 ) (1,659 ) (3,423 ) Total interest expense 2,007 (18,646 ) (16,639 ) 4,666 24,558 29,224 Net interest income $ 609 $ 35,701 $ 36,310 $ 2,883 $ (5,133 ) $ (2,250 ) - 45 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Provision for Credit Losses The table below presents the composition of the provision for credit losses for the years ended December 31 (in thousands): 2025 2024 2023 Provision for credit losses–loans $ 10,236 $ 5,645 $ 14,213 Credit loss provision (benefit) for unfunded commitments 1,390 507 (531 ) Credit loss benefit for debt securities - (2 ) (1 ) Provision for credit losses $ 11,626 $ 6,150 $ 13,681 The provision for credit losses–loans normalized in 2025 compared to 2024, driven primarily by net charge-offs incurred and the level of allowance for credit losses required by our CECL model results.
As of December 31, 2024, $50.0 million of the short-term borrowings balance was designated as a cash-flow hedge, which became effective in April 2022, at a fixed rate of 0.787%, $30.0 million was designated as a cash-flow hedge, which became effective in January 2023, at a fixed rate of 3.669%, and $25.0 million was designated as a cash-flow hedge, which became effective in May 2023, at a fixed rate of 3.4615%.
As of December 31, 2025, $50.0 million of the short-term borrowings balance was designated as a cash-flow hedge, which became effective in April 2022, at a fixed rate of 0.787%, $30.0 million was designated as a cash-flow hedge, which became effective in January 2023, at a fixed rate of 3.669%, and $25.0 million was designated as a cash-flow hedge, which became effective in May 2023, at a fixed rate of 3.4615%.
For additional information on the Company’s long-term contractual obligations above, see Note 9, Deposits, Note 19, Employee Benefit Plans, Note 10, Borrowings, and Note 7, Leases, in the accompanying consolidated financial statements. - 58 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS We have financial instruments with off-balance sheet risk established in the normal course of business to meet the financing needs of customers.
For additional information on the Company’s long-term contractual obligations above, see Note 9, Deposits, Note 19, Employee Benefit Plans, Note 10, Borrowings, and Note 7, Leases, in the accompanying consolidated financial statements. We have financial instruments with off-balance sheet risk established in the normal course of business to meet the financing needs of customers.
As of December 31, 2024, the principal balance of such loans (included in commercial loans) was $21.8 million, and the guaranteed portion amounted to $13.4 million. - 51 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS We determine our current lending standards for commercial real estate and real estate construction lending by property type and specifically address many criteria, including: maximum loan amounts, maximum loan-to-value (“LTV”), requirements for pre-leasing or pre-sales, minimum debt-service coverage ratios, minimum borrower equity, and maximum loan to cost.
As of December 31, 2025, the principal balance of such loans (included in commercial loans) was $40.9 million, and the guaranteed portion amounted to $30.9 million. - 50 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS We determine our current lending standards for commercial real estate and real estate construction lending by property type and specifically address many criteria, including: maximum loan amounts, maximum loan-to-value (“LTV”), requirements for pre-leasing or pre-sales, minimum debt-service coverage ratios, minimum borrower equity, and maximum loan to cost.
Net deferred loan fees (costs) included in interest income were as follows (in thousands): - 45 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS 2024 2023 2022 Commercial business $ 155 $ (56 ) $ 2,002 Commercial mortgage 2,192 2,324 2,200 Residential real estate loans (1,551 ) (1,672 ) (1,829 ) Residential real estate lines (393 ) (373 ) (327 ) Consumer indirect (3,534 ) (1,792 ) (2,141 ) Other consumer 44 19 18 Total $ (3,087 ) $ (1,550 ) $ (77 ) The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment.
Net deferred loan fees (costs) included in interest income were as follows (in thousands): - 44 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS 2025 2024 2023 Commercial business $ (1 ) $ 155 $ (56 ) Commercial mortgage 2,850 2,192 2,324 Residential real estate loans (1,557 ) (1,551 ) (1,672 ) Residential real estate lines (371 ) (393 ) (373 ) Consumer indirect (3,503 ) (3,534 ) (1,792 ) Other consumer (27 ) 44 19 Total $ (2,609 ) $ (3,087 ) $ (1,550 ) The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment.
The following table reconciles interest income per the consolidated statements of operations to interest income adjusted to a fully taxable equivalent basis for the years ended December 31 (in thousands): 2024 2023 2022 Interest income per consolidated statements of operations $ 313,231 $ 286,133 $ 196,107 Adjustment to fully taxable equivalent basis (1) 294 418 544 Interest income adjusted to a fully taxable equivalent basis 313,525 286,551 196,651 Interest expense per consolidated statements of operations 149,642 120,418 28,735 Net interest income on a taxable equivalent basis $ 163,883 $ 166,133 $ 167,916 (1) The interest on tax-exempt securities is calculated on a tax-equivalent basis assuming a Federal income tax rate of 21%.
The following table reconciles interest income per the consolidated statements of operations to interest income adjusted to a fully taxable equivalent basis for the years ended December 31 (in thousands): 2025 2024 2023 Interest income per consolidated statements of operations $ 332,989 $ 313,231 $ 286,133 Adjustment to fully taxable equivalent basis (1) 207 294 418 Interest income adjusted to a fully taxable equivalent basis 333,196 313,525 286,551 Interest expense per consolidated statements of operations 133,003 149,642 120,418 Net interest income on a taxable equivalent basis $ 200,193 $ 163,883 $ 166,133 (1) The interest on tax-exempt securities is calculated on a tax-equivalent basis assuming a Federal income tax rate of 21%.
Credit Loss–Loans Analysis Year Ended December 31, 2024 2023 2022 Allowance for credit losses–loans, beginning of period $ 51,082 $ 45,413 $ 39,676 Net charge-offs (recoveries): Commercial business 98 (109 ) (64 ) Commercial mortgage–construction - 980 - Commercial mortgage–multifamily 12 - - Commercial mortgage–non-owner occupied (8 ) (875 ) (864 ) Commercial mortgage–owner occupied (4 ) (70 ) 11 Residential real estate loans 95 89 279 Residential real estate lines - 41 (1 ) Consumer indirect 7,927 7,595 4,538 Other consumer 566 893 1,339 Total net charge-offs 8,686 8,544 5,238 Provision for credit losses–loans 5,645 14,213 10,975 Allowance for credit losses–loans, end of year $ 48,041 $ 51,082 $ 45,413 Net loan charge-offs (recoveries) to average loans: Commercial business 0.01 % -0.02 % -0.01 % Commercial mortgage–construction 0.00 % 0.27 % 0.00 % Commercial mortgage–multifamily 0.00 % 0.00 % 0.00 % Commercial mortgage–non-owner occupied 0.00 % -0.10 % -0.12 % Commercial mortgage–owner occupied 0.00 % 0.30 % 0.00 % Residential real estate loans 0.01 % 0.01 % 0.05 % Residential real estate lines 0.00 % 0.05 % 0.00 % Consumer indirect 0.89 % 0.76 % 0.45 % Other consumer 1.23 % 3.11 % 9.15 % Total loans 0.20 % 0.20 % 0.14 % Allowance for credit losses–loans to total loans 1.07 % 1.14 % 1.12 % Allowance for credit losses–loans to nonaccrual loans 116 % 192 % 445 % Allowance for credit losses–loans to non-performing loans 116 % 192 % 445 % Net charge-offs of $8.7 million in 2024 represented 0.20% of average loans compared to $8.5 million, or 0.20%, in 2023.
Credit Loss–Loans Analysis Year Ended December 31, 2025 2024 2023 Allowance for credit losses–loans, beginning of period $ 48,041 $ 51,082 $ 45,413 Net charge-offs (recoveries): Commercial business 2,129 98 (109 ) Commercial mortgage–construction (367 ) - 980 Commercial mortgage–multifamily - 12 - Commercial mortgage–non-owner occupied 594 (8 ) (875 ) Commercial mortgage–owner occupied (3 ) (4 ) (70 ) Residential real estate loans 104 95 89 Residential real estate lines 27 - 41 Consumer indirect 7,256 7,927 7,595 Other consumer 1,151 566 893 Total net charge-offs 10,891 8,686 8,544 Provision for credit losses–loans 10,236 5,645 14,213 Allowance for credit losses–loans, end of year $ 47,386 $ 48,041 $ 51,082 Net loan charge-offs (recoveries) to average loans: Commercial business 0.30 % 0.01 % -0.02 % Commercial mortgage–construction -0.07 % 0.00 % 0.27 % Commercial mortgage–multifamily 0.00 % 0.00 % 0.00 % Commercial mortgage–non-owner occupied 0.07 % 0.00 % -0.10 % Commercial mortgage–owner occupied 0.00 % 0.00 % 0.30 % Residential real estate loans 0.02 % 0.01 % 0.01 % Residential real estate lines 0.04 % 0.00 % 0.05 % Consumer indirect 0.87 % 0.89 % 0.76 % Other consumer 2.95 % 1.23 % 3.11 % Total loans 0.24 % 0.20 % 0.20 % Allowance for credit losses–loans to total loans 1.02 % 1.07 % 1.14 % Allowance for credit losses–loans to nonaccrual loans 135 % 116 % 192 % Allowance for credit losses–loans to non-performing loans 133 % 116 % 192 % Net charge-offs of $10.9 million in 2025 represented 0.24% of average loans compared to $8.7 million, or 0.20%, in 2024.
At December 31, 2024, total deposits were $5.10 billion, representing a decrease of $108.2 million, or 2%, which was primarily the result of a decrease in brokered and reciprocal deposits, partially offset by increases in non-public and public deposits. Time deposits were approximately 30% and 27% of total deposits at December 31, 2024 and 2023, respectively.
At December 31, 2025, total deposits were $5.21 billion, representing an increase of $101.6 million, or 2%, which was primarily the result of an increase in brokered, reciprocal, and public deposits, partially offset by a decrease in non-public deposits. Time deposits were approximately 32% and 30% of total deposits at December 31, 2025 and 2024, respectively.
Brokered deposits totaled $80.9 million, or 2% of total deposits, and $256.8 million, or 5% of total deposits, at December 31, 2024 and 2023, respectively. As of December 31, 2024 and December 31, 2023, respectively, $28.1 million and $206.8 million of interest-bearing demand deposits and $52.8 million and $50.0 million of time deposits were brokered deposit accounts.
Brokered deposits totaled $125.2 million and $80.9 million, at December 31, 2025 and 2024, respectively, or 2% of total deposits at the end of each year. As of December 31, 2025 and December 31, 2024, respectively, $75.2 million and $28.1 million of interest-bearing demand deposits and $50.0 million and $52.8 million of time deposits were brokered deposit accounts.
Allowance for Credit Losses–Loans by Loan Category At December 31, 2024 2023 Credit Loss Allowance Percentage of Loans By Category to Total Loans Credit Loss Allowance Percentage of Loans By Category to Total Loans Commercial business $ 8,665 14.9 % $ 13,102 16.5 % Commercial mortgage–construction 6,824 13.0 3,710 11.0 Commercial mortgage–multifamily 3,458 10.5 4,009 10.1 Commercial mortgage–non-owner occupied 7,330 19.2 6,074 17.7 Commercial mortgage–owner occupied 4,183 6.4 2,065 6.1 Residential real estate loans 3,596 14.5 5,286 14.6 Residential real estate lines 793 1.7 764 1.7 Consumer indirect 12,705 18.9 14,099 21.3 Other consumer 487 0.9 1,973 1.0 Total $ 48,041 100.0 % $ 51,082 100.0 % Loans not analyzed for a specific reserve are segmented into “pools” of loans based upon similar risk characteristics.
Allowance for Credit Losses–Loans by Loan Category At December 31, 2025 2024 Credit Loss Allowance Percentage of Loans By Category to Total Loans Credit Loss Allowance Percentage of Loans By Category to Total Loans Commercial business $ 9,568 15.8 % $ 8,665 14.9 % Commercial mortgage–construction 4,425 10.5 6,824 13.0 Commercial mortgage–multifamily 3,316 12.7 3,458 10.5 Commercial mortgage–non-owner occupied 10,494 20.2 7,330 19.2 Commercial mortgage–owner occupied 3,380 6.9 4,183 6.4 Residential real estate loans 3,511 14.1 3,596 14.5 Residential real estate lines 778 1.6 793 1.7 Consumer indirect 11,554 17.4 12,705 18.9 Other consumer 360 0.8 487 0.1 Total $ 47,386 100.0 % $ 48,041 100.0 % Loans not analyzed for a specific reserve are segmented into “pools” of loans based upon similar risk characteristics.
Management also believes such information is useful to investors in evaluating Company performance. - 41 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS GAAP to Non-GAAP Reconciliation (In thousands, except per share data) At or For the Year Ended December 31, 2024 2023 2022 Computation of ending tangible common equity: Common shareholders’ equity $ 551,699 $ 437,504 $ 388,313 Less: goodwill and other intangible assets, net 60,758 72,504 73,414 Tangible common equity $ 490,941 $ 365,000 $ 314,899 Computation of ending tangible assets: Total assets $ 6,117,085 $ 6,160,881 $ 5,797,272 Less: goodwill and other intangible assets, net 60,758 72,504 73,414 Tangible assets $ 6,056,327 $ 6,088,377 $ 5,723,858 Tangible common equity to tangible assets (1) 8.11 % 6.00 % 5.50 % Common shares outstanding 20,077 15,407 15,340 Tangible common book value per share (2) $ 24.45 $ 23.69 $ 20.53 Computation of average tangible common equity: Average common equity $ 459,092 $ 406,394 $ 424,421 Average goodwill and other intangible assets, net 64,247 72,965 73,913 Average tangible common equity $ 394,845 $ 333,429 $ 350,508 Computation of average tangible assets: Average assets $ 6,129,430 $ 6,025,383 $ 5,606,733 Average goodwill and other intangible assets, net 64,247 72,965 73,913 Average tangible assets $ 6,065,183 $ 5,952,418 $ 5,532,820 Net (loss) income available to common shareholders $ (43,105 ) $ 48,805 $ 55,114 Return on average tangible common equity (3) -10.92 % 14.64 % 15.72 % Return on average tangible assets (4) -0.71 % 0.82 % 1.00 % (1) Tangible common equity divided by tangible assets.
Management also believes such information is useful to investors in evaluating Company performance. - 40 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS GAAP to Non-GAAP Reconciliation (In thousands, except per share data) At or For the Year Ended December 31, 2025 2024 2023 Computation of ending tangible common equity: Common shareholders’ equity $ 611,569 $ 551,699 $ 437,504 Less: goodwill and other intangible assets, net 60,343 60,758 72,504 Tangible common equity $ 551,226 $ 490,941 $ 365,000 Computation of ending tangible assets: Total assets $ 6,274,140 $ 6,117,085 $ 6,160,881 Less: goodwill and other intangible assets, net 60,343 60,758 72,504 Tangible assets $ 6,213,797 $ 6,056,327 $ 6,088,377 Tangible common equity to tangible assets (1) 8.87 % 8.11 % 6.00 % Common shares outstanding 19,797 20,077 15,407 Tangible common book value per share (2) $ 27.84 $ 24.45 $ 23.69 Computation of average tangible common equity: Average common equity $ 587,650 $ 459,092 $ 406,394 Average goodwill and other intangible assets, net 60,558 64,247 72,965 Average tangible common equity $ 527,092 $ 394,845 $ 333,429 Computation of average tangible assets: Average assets $ 6,214,610 $ 6,129,430 $ 6,025,383 Average goodwill and other intangible assets, net 60,558 64,247 72,965 Average tangible assets $ 6,154,052 $ 6,065,183 $ 5,952,418 Net income (loss) available to common shareholders $ 73,409 $ (43,105 ) $ 48,805 Return on average tangible common equity (3) 13.93 % -10.92 % 14.64 % Return on average tangible assets (4) 1.19 % -0.71 % 0.82 % (1) Tangible common equity divided by tangible assets.
Noninterest (Loss) Income The following table summarizes our noninterest (loss) income for the years ended December 31 (in thousands): 2024 2023 2022 Service charges on deposits $ 4,233 $ 4,625 $ 5,889 Insurance income 2,144 6,708 6,364 Card interchange income 7,855 8,220 8,205 Investment advisory 10,713 10,955 11,493 Company owned life insurance 5,487 12,106 5,542 Investments in limited partnerships 2,382 1,783 1,293 Loan servicing 716 479 507 Income from derivative instruments, net 726 1,350 1,919 Net gain on sale of loans held for sale 618 566 1,227 Net loss on investment securities (100,055 ) (3,576 ) (15 ) Net gain (loss) on other assets 13,614 (6 ) (16 ) Net loss on tax credit investments (775 ) (252 ) (815 ) Other 5,661 5,286 4,678 Total noninterest (loss) income $ (46,681 ) $ 48,244 $ 46,271 The sale of the assets of our insurance subsidiary in April 2024 resulted in a gain on other assets of $13.7 million.
Noninterest Income (Loss) The following table summarizes our noninterest income (loss) for the years ended December 31 (in thousands): 2025 2024 2023 Service charges on deposits $ 4,360 $ 4,233 $ 4,625 Insurance income 11 2,144 6,708 Card interchange income 7,794 7,855 8,220 Investment advisory 11,719 10,713 10,955 Company owned life insurance 11,379 5,487 12,106 Investments in limited partnerships 1,402 2,382 1,783 Loan servicing 692 716 479 Income from derivative instruments, net 2,546 726 1,350 Net gain on sale of loans held for sale 737 618 566 Net gain (loss) on investment securities 931 (100,055 ) (3,576 ) Net (loss) gain on other assets (506 ) 13,614 (6 ) Net loss on tax credit investments (1,985 ) (775 ) (252 ) Other 5,875 5,661 5,286 Total noninterest income (loss) $ 44,955 $ (46,681 ) $ 48,244 A net gain on investment securities of $931 thousand was recognized in 2025.
Such agencies may require us to increase the allowance based on their judgments about information available to them at the time of their examination. - 54 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Non-performing Assets and Potential Problem Loans The following table summarizes our non-performing assets (in thousands) as of the dates indicated: Non-Performing Assets At December 31, 2024 2023 Nonaccrual loans: Commercial business $ 5,609 $ 5,664 Commercial mortgage–construction 20,280 5,320 Commercial mortgage–multifamily - 189 Commercial mortgage–non-owner occupied 4,773 4,651 Commercial mortgage–owner occupied 354 403 Residential real estate loans 6,918 6,364 Residential real estate lines 253 221 Consumer indirect 3,157 3,814 Other consumer 19 13 Total nonaccrual loans 41,363 26,639 Accruing loans 90 days or more delinquent 43 21 Total non-performing loans 41,406 26,660 Foreclosed assets 60 142 Total non-performing assets $ 41,466 $ 26,802 Nonaccrual loans to total loans 0.92 % 0.60 % Non-performing loans to total loans 0.92 % 0.60 % Non-performing assets to total assets 0.68 % 0.44 % Non-performing assets include non-performing loans and foreclosed assets.
Such agencies may require us to increase the allowance based on their judgments about information available to them at the time of their examination. - 53 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Non-performing Assets and Potential Problem Loans The following table summarizes our non-performing assets (in thousands) as of the dates indicated: Non-Performing Assets At December 31, 2025 2024 Nonaccrual loans: Commercial business $ 4,039 $ 5,609 Commercial mortgage–construction 20,321 20,280 Commercial mortgage–multifamily 540 - Commercial mortgage–non-owner occupied - 4,773 Commercial mortgage–owner occupied 1,095 354 Residential real estate loans 6,443 6,918 Residential real estate lines 374 253 Consumer indirect 2,155 3,157 Other consumer 118 19 Total nonaccrual loans 35,085 41,363 Accruing loans 90 days or more delinquent 670 43 Total non-performing loans 35,755 41,406 Foreclosed assets 94 60 Total non-performing assets $ 35,849 $ 41,466 Nonaccrual loans to total loans 0.75 % 0.92 % Non-performing loans to total loans 0.77 % 0.92 % Non-performing assets to total assets 0.57 % 0.68 % Non-performing assets include non-performing loans and foreclosed assets.
The following table reflects the Company’s ratios and their components as of December 31 (in thousands): 2024 2023 Common shareholders’ equity $ 553,833 $ 441,773 Less: Goodwill and other intangible assets 58,127 69,594 Net unrealized loss on investment securities (1) (45,829 ) (111,761 ) Hedging derivative instruments 3,085 3,911 Net periodic pension and postretirement benefits plan adjustments (9,754 ) (11,946 ) Other (106 ) (145 ) Common Equity Tier 1 (“CET1”) capital 548,310 492,120 Plus: Preferred stock 17,285 17,292 Tier 1 Capital 565,595 509,412 Plus: Qualifying allowance for credit losses 49,266 48,916 Subordinated Notes 74,842 74,532 Total regulatory capital $ 689,703 $ 632,860 Adjusted average total assets (for leverage capital purposes) $ 6,180,275 $ 6,224,339 Total risk-weighted assets $ 5,203,418 $ 5,218,724 Regulatory Capital Ratios Tier 1 Leverage (Tier 1 capital to adjusted average assets) 9.15 % 8.18 % CET1 Capital (CET1 capital to total risk-weighted assets) 10.54 9.43 Tier 1 Capital (Tier 1 capital to total risk-weighted assets) 10.87 9.76 Total Risk-Based Capital (Total regulatory capital to total risk-weighted assets) 13.25 12.13 (1) Includes unrealized gains and losses related to the Company’s reclassification of available for sale investment securities to the held to maturity category.
The following table reflects the Company’s ratios and their components as of December 31 (in thousands): 2025 2024 Common shareholders’ equity $ 611,569 $ 553,833 Less: Goodwill and other intangible assets 57,002 58,127 Net unrealized loss on investment securities (1) (26,531 ) (45,829 ) Hedging derivative instruments 1,329 3,085 Net periodic pension and postretirement benefits plan adjustments (7,754 ) (9,754 ) Other (74 ) (106 ) Common Equity Tier 1 (“CET1”) capital 587,597 548,310 Plus: Preferred stock 17,285 17,285 Tier 1 Capital 604,882 565,595 Plus: Qualifying allowance for credit losses 52,886 49,266 Subordinated Notes 130,653 74,842 Total regulatory capital $ 788,421 $ 689,703 Adjusted average total assets (for leverage capital purposes) $ 6,240,934 $ 6,180,275 Total risk-weighted assets $ 5,290,738 $ 5,203,418 Regulatory Capital Ratios Tier 1 Leverage (Tier 1 capital to adjusted average assets) 9.69 % 9.15 % CET1 Capital (CET1 capital to total risk-weighted assets) 11.11 10.54 Tier 1 Capital (Tier 1 capital to total risk-weighted assets) 11.43 10.87 Total Risk-Based Capital (Total regulatory capital to total risk-weighted assets) 14.90 13.25 (1) Includes unrealized gains and losses related to the Company’s reclassification of available for sale investment securities to the held to maturity category.
RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2023 AND DECEMBER 31, 2022 A discussion regarding our financial condition and results of operations at and for the year ended December 31, 2023 and year-to-year comparisons between 2023 and 2022, which are not included in this Form 10-K, can be found in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 and are incorporated by reference herein.
RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2024 AND DECEMBER 31, 2023 A discussion regarding our financial condition and results of operations at and for the year ended December 31, 2024 and year-to-year comparisons between 2024 and 2023, which are not included in this Form 10-K, can be found in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 and are incorporated by reference herein. - 47 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS ANALYSIS OF FINANCIAL CONDITION OVERVIEW At December 31, 2025, we had total assets of $6.27 billion, an increase of 3% from $6.12 billion as of December 31, 2024, primarily due to an increase in loans.
Outstanding borrowings are summarized as follows as of December 31 (in thousands): 2024 2023 Short-term borrowings: FHLB $ 99,000 $ 107,000 FRB - 78,000 Total short-term borrowings 99,000 185,000 Long-term borrowings: FHLB 50,000 50,000 Subordinated notes, net 74,842 74,532 Total long-term borrowings 124,842 124,532 Total borrowings $ 223,842 $ 309,532 Short-term Borrowings Short-term borrowings at December 31, 2024 and 2023 were $99.0 million and $185.0 million, respectively, which included $99.0 million and $107.0 million in short-term FHLB borrowings, respectively.
Outstanding borrowings are summarized as follows as of December 31 (in thousands): 2025 2024 Short-term borrowings: FHLB $ 109,000 $ 99,000 Long-term borrowings: FHLB 50,000 50,000 Subordinated notes, net 143,653 74,842 Total long-term borrowings 193,653 124,842 Total borrowings $ 302,653 $ 223,842 Short-term Borrowings Short-term borrowings at December 31, 2025 and 2024 were $109.0 million and $99.0 million, respectively, which was comprised of short-term FHLB borrowings.
Dollar amounts are shown in thousands. - 44 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Years Ended December 31, 2024 2023 2022 Average Balance Interest Average Rate Average Balance Interest Average Rate Average Balance Interest Average Rate Interest-earning assets: Federal funds sold and other interest-earning deposits $ 115,635 $ 5,609 4.85 % $ 80,415 $ 3,927 4.88 % $ 49,055 $ 747 1.52 % Investment securities (1) : Taxable 1,124,116 24,314 2.16 1,177,615 22,048 1.87 1,283,575 22,498 1.79 Tax-exempt (2) 46,967 1,399 2.98 72,313 1,993 2.76 100,633 2,587 2.57 Total investment securities 1,171,083 25,713 2.20 1,249,928 24,041 1.92 1,384,208 25,085 1.81 Loans: Commercial business 689,585 51,922 7.53 698,861 50,388 7.21 628,729 30,188 4.80 Commercial mortgage 2,082,846 139,765 6.71 1,908,355 124,240 6.51 1,502,904 70,608 4.70 Residential real estate loans 648,604 26,404 4.07 612,767 22,728 3.71 579,362 19,558 3.38 Residential real estate lines 75,951 5,904 7.77 76,350 5,608 7.34 77,132 3,283 4.26 Consumer indirect 894,720 55,119 6.16 997,538 53,435 5.36 1,008,026 45,645 4.53 Other consumer 45,790 3,089 6.75 28,741 2,184 7.60 14,636 1,538 10.51 Total loans (3) 4,437,496 282,203 6.36 4,322,612 258,583 5.98 3,810,789 170,820 4.48 Total interest-earning assets 5,724,214 313,525 5.48 5,652,955 286,551 5.07 5,244,052 196,652 3.75 Less: Allowance for credit losses (46,620 ) (49,198 ) (42,689 ) Other noninterest-earning assets 451,836 421,626 405,370 Total assets $ 6,129,430 $ 6,025,383 $ 5,606,733 Interest-bearing liabilities: Deposits: Interest-bearing demand $ 734,731 8,641 1.18 $ 818,541 7,127 0.87 $ 909,799 2,180 0.24 Savings and money market 2,012,139 60,898 3.03 1,781,776 41,424 2.32 1,852,571 9,778 0.53 Time deposits 1,511,507 70,469 4.66 1,477,596 58,810 3.98 1,008,092 11,036 1.09 Total interest-bearing deposits 4,258,377 140,008 3.29 4,077,913 107,361 2.63 3,770,462 22,994 0.61 Short-term borrowings 126,192 3,366 2.67 186,910 6,890 3.69 86,139 1,500 1.74 Long-term borrowings 124,679 6,268 5.03 121,903 6,167 5.06 74,059 4,242 5.73 Total borrowings 250,871 9,634 3.84 308,813 13,057 4.23 160,198 5,742 3.58 Total interest-bearing liabilities 4,509,248 149,642 3.32 4,386,726 120,418 2.75 3,930,660 28,736 0.73 Noninterest-bearing demand deposits 953,417 1,030,648 1,105,281 Other noninterest-bearing liabilities 190,381 184,323 129,079 Shareholders’ equity 476,384 423,686 441,713 Total liabilities and shareholders’ equity $ 6,129,430 $ 6,025,383 $ 5,606,733 Net interest income (tax-equivalent) $ 163,883 $ 166,133 $ 167,916 Interest rate spread 2.16 % 2.32 % 3.02 % Net earning assets $ 1,214,966 $ 1,266,229 $ 1,313,392 Net interest margin (tax-equivalent) 2.86 % 2.94 % 3.20 % Ratio of average interest-earning assets to average interest-bearing liabilities 126.94 % 128.87 % 133.41 % (1) Investment securities are shown at amortized cost.
Dollar amounts are shown in thousands. - 43 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Years Ended December 31, 2025 2024 2023 Average Balance Interest Average Rate Average Balance Interest Average Rate Average Balance Interest Average Rate Interest-earning assets: Federal funds sold and other interest-earning deposits $ 47,560 $ 2,021 4.25 % $ 115,635 $ 5,609 4.85 % $ 80,415 $ 3,927 4.88 % Investment securities (1) : Taxable 1,042,232 45,914 4.41 1,124,116 24,314 2.16 1,177,615 22,048 1.87 Tax-exempt (2) 28,523 984 3.45 46,967 1,399 2.98 72,313 1,993 2.76 Total investment securities 1,070,755 46,898 4.38 1,171,083 25,713 2.20 1,249,928 24,041 1.92 Loans: Commercial business 714,100 49,099 6.88 689,585 51,922 7.53 698,861 50,388 7.21 Commercial mortgage 2,244,938 142,971 6.37 2,082,846 139,765 6.71 1,908,355 124,240 6.51 Residential real estate loans 647,722 27,714 4.28 648,604 26,404 4.07 612,767 22,728 3.71 Residential real estate lines 75,198 5,323 7.08 75,951 5,904 7.77 76,350 5,608 7.34 Consumer indirect 837,215 55,956 6.68 894,720 55,119 6.16 997,538 53,435 5.36 Other consumer 39,075 3,214 8.23 45,790 3,089 6.75 28,741 2,184 7.60 Total loans (3) 4,558,248 284,277 6.24 4,437,496 282,203 6.36 4,322,612 258,583 5.98 Total interest-earning assets 5,676,563 333,196 5.87 5,724,214 313,525 5.48 5,652,955 286,551 5.07 Less: Allowance for credit losses (48,567 ) (46,620 ) (49,198 ) Other noninterest-earning assets 586,614 451,836 421,626 Total assets $ 6,214,610 $ 6,129,430 $ 6,025,383 Interest-bearing liabilities: Deposits: Interest-bearing demand $ 719,126 8,386 1.17 $ 734,731 8,641 1.18 $ 818,541 7,127 0.87 Savings and money market 1,933,787 50,711 2.62 2,012,139 60,898 3.03 1,781,776 41,424 2.32 Time deposits 1,633,345 65,198 3.99 1,511,507 70,469 4.66 1,477,596 58,810 3.98 Total interest-bearing deposits 4,286,258 124,295 2.90 4,258,377 140,008 3.29 4,077,913 107,361 2.63 Short-term borrowings 92,817 1,901 2.05 126,192 3,366 2.67 186,910 6,890 3.69 Long-term borrowings 122,393 6,807 5.56 124,679 6,268 5.03 121,903 6,167 5.06 Total borrowings 215,210 8,708 4.05 250,871 9,634 3.84 308,813 13,057 4.23 Total interest-bearing liabilities 4,501,468 133,003 2.95 4,509,248 149,642 3.32 4,386,726 120,418 2.75 Noninterest-bearing demand deposits 941,650 953,417 1,030,648 Other noninterest-bearing liabilities 166,557 190,381 184,323 Shareholders’ equity 604,935 476,384 423,686 Total liabilities and shareholders’ equity $ 6,214,610 $ 6,129,430 $ 6,025,383 Net interest income (tax-equivalent) $ 200,193 $ 163,883 $ 166,133 Interest rate spread 2.92 % 2.16 % 2.32 % Net earning assets $ 1,175,095 $ 1,214,966 $ 1,266,229 Net interest margin (tax-equivalent) 3.53 % 2.86 % 2.94 % Ratio of average interest-earning assets to average interest-bearing liabilities 126.10 % 126.94 % 128.87 % (1) Investment securities are shown at amortized cost.
At December 31, 2024, our ownership of FHLB and FRB stock totaled $11.3 million and $7.0 million, respectively, and is included in other assets and recorded at cost, which approximates fair value. - 50 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS LENDING ACTIVITIES Total loans were $4.48 billion at December 31, 2024, an increase of $17.1 million, from December 31, 2023.
At December 31, 2025, our ownership of FHLB and FRB stock totaled $12.4 million and $9.2 million, respectively, and is included in other assets on our statement of financial position, and recorded at cost, which approximates fair value. - 49 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS LENDING ACTIVITIES Total loans were $4.66 billion at December 31, 2025, an increase of $178.7 million, or 4%, from December 31, 2024.