Biggest changeDISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS’ EQUITY; INTEREST RATES AND INTEREST DIFFERENTIAL The daily average balance sheet amounts, the related interest income or interest expense, and average rates earned or paid are presented in the following table: Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate (Dollars in Thousands) 2024 2023 2022 Assets: Interest-bearing deposits $ 418,163 $ 16,992 4.06 % $ 431,581 $ 17,719 4.11 % $ 296,863 $ 2,503 0.84 % Federal Home Loan Bank stock 41,736 3,527 8.45 41,319 3,052 7.39 35,580 1,176 3.31 Investment securities: (1) Taxable 1,759,578 36,086 2.05 1,854,438 35,207 1.90 2,056,586 38,354 1.86 Tax-exempt (2) 2,200,466 67,705 3.08 2,366,475 73,566 3.11 2,653,611 85,292 3.21 Total Investment Securities 3,960,044 103,791 2.62 4,220,913 108,773 2.58 4,710,197 123,646 2.63 Loans held for sale 29,650 1,792 6.04 21,766 1,292 5.94 14,715 692 4.70 Loans: (3) Commercial 8,687,638 641,393 7.38 8,519,706 603,611 7.08 7,877,271 380,621 4.83 Real estate mortgage 2,158,743 94,890 4.40 2,035,488 82,183 4.04 1,471,802 51,853 3.52 HELOC and installment 830,079 65,577 7.90 830,006 60,751 7.32 785,520 37,302 4.75 Tax-exempt (2) 928,214 43,370 4.67 891,008 40,448 4.54 793,743 31,803 4.01 Total Loans 12,634,324 847,022 6.70 12,297,974 788,285 6.41 10,943,051 502,271 4.59 Total Earning Assets 17,054,267 971,332 5.69 % 16,991,787 917,829 5.40 % 15,985,691 629,596 3.94 % Total Non-earning Assets 1,346,228 1,194,720 1,234,311 Total Assets $ 18,400,495 $ 18,186,507 $ 17,220,002 Liabilities: Interest-bearing deposits: Interest-bearing deposits $ 5,506,492 $ 157,984 2.87 % $ 5,435,733 $ 138,012 2.54 % $ 5,206,131 $ 32,511 0.62 % Money market deposits 3,061,461 106,026 3.46 2,884,271 83,777 2.90 2,915,397 19,170 0.66 Savings deposits 1,463,707 14,587 1.00 1,694,230 14,606 0.86 1,927,122 5,019 0.26 Certificates and other time deposits 2,413,900 107,530 4.45 1,923,268 69,697 3.62 881,176 6,239 0.71 Total Interest-bearing Deposits 12,445,560 386,127 3.10 11,937,502 306,092 2.56 10,929,826 62,939 0.58 Borrowings 1,005,017 40,765 4.06 1,111,472 42,394 3.81 888,392 21,864 2.46 Total Interest-bearing Liabilities 13,450,577 426,892 3.17 13,048,974 348,486 2.67 11,818,218 84,803 0.72 Noninterest-bearing deposits 2,371,004 2,783,996 3,268,417 Other liabilities 326,423 226,275 160,922 Total Liabilities 16,148,004 16,059,245 15,247,557 Stockholders' Equity 2,252,491 2,127,262 1,972,445 Total Liabilities and Stockholders' Equity $ 18,400,495 426,892 $ 18,186,507 348,486 $ 17,220,002 84,803 Net Interest Income (FTE) $ 544,440 $ 569,343 $ 544,793 Net Interest Spread (FTE) (4) 2.52 % 2.73 % 3.22 % Net Interest Margin (FTE): Interest Income (FTE) / Average Earning Assets 5.69 % 5.40 % 3.94 % Interest Expense / Average Earning Assets 2.50 % 2.05 % 0.53 % Net Interest Margin (FTE) (5) 3.19 % 3.35 % 3.41 % ______________________________ (1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments.
Biggest changeDISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS’ EQUITY; INTEREST RATES AND INTEREST DIFFERENTIAL The daily average balance sheet amounts, the related interest income or interest expense, and average rates earned or paid are presented in the following table: Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate Average Balance Interest Income / Expense Average Rate (Dollars in Thousands) 2025 2024 2023 Assets: Interest-bearing deposits $ 272,164 $ 8,127 2.99 % $ 418,163 $ 16,992 4.06 % $ 431,581 $ 17,719 4.11 % Federal Home Loan Bank stock 46,289 4,209 9.09 41,736 3,527 8.45 41,319 3,052 7.39 Investment securities: (1) Taxable 1,585,375 32,662 2.06 1,759,578 36,086 2.05 1,854,438 35,207 1.90 Tax-exempt (2) 2,040,082 63,230 3.10 2,200,466 67,705 3.08 2,366,475 73,566 3.11 Total Investment Securities 3,625,457 95,892 2.64 3,960,044 103,791 2.62 4,220,913 108,773 2.58 Loans held for sale 26,199 1,603 6.12 29,650 1,792 6.04 21,766 1,292 5.94 Loans: (3) Commercial 9,091,847 621,298 6.83 8,687,638 641,393 7.38 8,519,706 603,611 7.08 Real estate mortgage 2,211,726 101,203 4.58 2,158,743 94,890 4.40 2,035,488 82,183 4.04 HELOC and installment 846,430 62,323 7.36 830,079 65,577 7.90 830,006 60,751 7.32 Tax-exempt (2) 1,144,476 54,857 4.79 928,214 43,370 4.67 891,008 40,448 4.54 Total Loans 13,320,678 841,284 6.32 12,634,324 847,022 6.70 12,297,974 788,285 6.41 Total Earning Assets 17,264,588 949,512 5.50 % 17,054,267 971,332 5.69 % 16,991,787 917,829 5.40 % Total Non-earning Assets 1,369,364 1,346,228 1,194,720 Total Assets $ 18,633,952 $ 18,400,495 $ 18,186,507 Liabilities: Interest-bearing deposits: Interest-bearing deposits $ 5,580,592 $ 141,945 2.54 % $ 5,506,492 $ 157,984 2.87 % $ 5,435,733 $ 138,012 2.54 % Money market deposits 3,762,100 118,188 3.14 3,061,461 106,026 3.46 2,884,271 83,777 2.90 Savings deposits 1,278,138 9,962 0.78 1,463,707 14,587 1.00 1,694,230 14,606 0.86 Certificates and other time deposits 2,016,857 74,184 3.68 2,413,900 107,530 4.45 1,923,268 69,697 3.62 Total Interest-bearing Deposits 12,637,687 344,279 2.72 12,445,560 386,127 3.10 11,937,502 306,092 2.56 Borrowings 1,138,760 44,500 3.91 1,005,017 40,765 4.06 1,111,472 42,394 3.81 Total Interest-bearing Liabilities 13,776,447 388,779 2.82 13,450,577 426,892 3.17 13,048,974 348,486 2.67 Noninterest-bearing deposits 2,178,427 2,371,004 2,783,996 Other liabilities 303,578 326,423 226,275 Total Liabilities 16,258,452 16,148,004 16,059,245 Stockholders' Equity 2,375,500 2,252,491 2,127,262 Total Liabilities and Stockholders' Equity $ 18,633,952 $ 18,400,495 $ 18,186,507 Net Interest Income (FTE) $ 560,733 $ 544,440 $ 569,343 Net Interest Spread (FTE) (4) 2.68 % 2.52 % 2.73 % Net Interest Margin (FTE): Interest Income (FTE) / Average Earning Assets 5.50 % 5.69 % 5.40 % Interest Expense / Average Earning Assets 2.25 % 2.50 % 2.05 % Net Interest Margin (FTE) (5) 3.25 % 3.19 % 3.35 % ______________________________ (1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments.
SUMMARY OF CREDIT LOSS EXPERIENCE The following table summarizes the credit loss experience, by collateral segment, for the years indicated: (Dollars in Thousands) 2024 2023 2022 2021 2020 Allowance for credit losses - loans: Balances, January 1 $ 204,934 $ 223,277 $ 195,397 $ 130,648 $ 80,284 Impact of adopting ASC 326 — — — 74,055 — Balances, January 1, 2021 Post-ASC 326 adoption 204,934 223,277 195,397 204,703 80,284 Charge-offs: Commercial (1) (50,199) (23,264) (1,215) (5,849) (8,536) Commercial real estate (2) (352) (116) (3,017) (4,533) (313) Construction — — — (6) — Consumer — — — — (643) Residential — — — — (993) Consumer & Residential (3,692) (4,659) (2,369) (1,496) — Total Charge-offs (54,243) (28,039) (6,601) (11,884) (10,485) Recoveries: Commercial (1) 3,153 995 872 724 819 Commercial real estate (2) 236 60 1,096 580 431 Construction — — 863 1 — Consumer — — — — 260 Residential — — — — 666 Consumer & Residential 1,477 1,341 1,096 1,273 — Total Recoveries 4,866 2,396 3,927 2,578 2,176 Net Charge-offs (49,377) (25,643) (2,674) (9,306) (8,309) Provision for credit losses - loans 37,200 7,300 — — 58,673 CECL Day 1 non-PCD provision for credit losses - loans — — 13,955 — — CECL Day 1 PCD ACL - loans — — 16,599 — — Balances, December 31 $ 192,757 $ 204,934 $ 223,277 $ 195,397 $ 130,648 Ratio of net charge-offs during the period to average loans outstanding during the period 0.39 % 0.21 % 0.02 % 0.10 % 0.09 % (1) Category includes commercial and industrial, agricultural land, production and other loans to farmers, and other commercial loans.
SUMMARY OF CREDIT LOSS EXPERIENCE The following table summarizes the credit loss experience, by collateral segment, for the years indicated: (Dollars in Thousands) 2025 2024 2023 2022 2021 Allowance for credit losses - loans: Balances, January 1 $ 192,757 $ 204,934 $ 223,277 $ 195,397 $ 130,648 Impact of adopting ASC 326 — — — — 74,055 Balances, January 1, Post-ASC 326 adoption 192,757 204,934 223,277 195,397 204,703 Charge-offs: Commercial (1) (17,676) (50,199) (23,264) (1,215) (5,849) Commercial real estate (2) (866) (352) (116) (3,017) (4,533) Construction (64) — — — (6) Consumer & Residential (5,615) (3,692) (4,659) (2,369) (1,496) Total Charge-offs (24,221) (54,243) (28,039) (6,601) (11,884) Recoveries: Commercial (1) 4,205 3,153 995 872 724 Commercial real estate (2) 224 236 60 1,096 580 Construction 1 — — 863 1 Consumer & Residential 1,381 1,477 1,341 1,096 1,273 Total Recoveries 5,811 4,866 2,396 3,927 2,578 Net Charge-offs (18,410) (49,377) (25,643) (2,674) (9,306) Provision for credit losses - loans 21,250 37,200 7,300 — — CECL Day 1 non-PCD provision for credit losses - loans — — — 13,955 — CECL Day 1 PCD ACL - loans — — — 16,599 — Balances, December 31 $ 195,597 $ 192,757 $ 204,934 $ 223,277 $ 195,397 Ratio of net charge-offs during the period to average loans outstanding during the period 0.14 % 0.39 % 0.21 % 0.02 % 0.10 % (1) Category includes commercial and industrial, agricultural land, production and other loans to farmers, and other commercial loans.
BUSINESS SHORT-TERM BORROWINGS Borrowings maturing in one year or less are included in the following table: Years Ended (Dollars in Thousands) December 31, 2024 December 31, 2023 December 31, 2022 Federal funds purchased $ 99,226 $ — $ 171,560 Securities sold under repurchase agreements (short-term portion) 142,876 157,280 167,413 Federal Home Loan Bank advances (short-term portion) 95,000 60,000 460,097 Subordinated debentures and other borrowings (short-term portion) $ 1,157 $ 1,176 $ 1,182 Total short-term borrowings $ 338,259 $ 218,456 $ 800,252 Securities sold under repurchase agreements are categorized as borrowings maturing within one year and are secured by U.S.
BUSINESS SHORT-TERM BORROWINGS Borrowings maturing in one year or less are included in the following table: Years Ended (Dollars in Thousands) December 31, 2025 December 31, 2024 December 31, 2023 Federal funds purchased $ 40,000 $ 99,226 $ — Securities sold under repurchase agreements (short-term portion) 103,755 142,876 157,280 Federal Home Loan Bank advances (short-term portion) 75,000 95,000 60,000 Subordinated debentures and other borrowings (short-term portion) 1,095 1,157 1,176 Total short-term borrowings $ 219,850 $ 338,259 $ 218,456 Securities sold under repurchase agreements are categorized as borrowings maturing within one year and are secured by U.S.
The following table shows the composition of the Corporation’s loan portfolio by collateral classification, including purchased credit deteriorated loans, for the years indicated: 2024 2023 2022 2021 2020 (Dollars in Thousands) Amount % Amount % Amount % Amount % Amount % Loans at December 31: Commercial and industrial loans (1) $ 4,114,292 32.0 % $ 3,670,948 29.4 % $ 3,437,126 28.6 % $ 2,714,565 29.4 % $ 2,776,699 30.0 % Agricultural land, production and other loans to farmers 256,312 2.0 263,414 2.1 241,793 2.0 246,442 2.7 281,884 3.0 Real estate loans: Construction 792,144 6.2 957,545 7.7 835,582 6.9 523,066 5.7 484,723 5.2 Commercial real estate, non-owner occupied 2,274,016 17.7 2,400,839 19.2 2,407,475 20.1 2,135,459 23.1 2,220,949 24.0 Commercial real estate, owner occupied 1,157,944 9.0 1,162,083 9.3 1,246,528 10.4 986,720 10.7 958,501 10.4 Residential 2,374,729 18.5 2,288,921 18.4 2,096,655 17.5 1,159,127 12.5 1,234,741 13.4 Home equity 659,811 5.1 617,571 4.9 630,632 5.3 523,754 5.7 508,259 5.5 Individuals' loans for household and other personal expenditures 166,028 1.3 168,388 1.3 175,211 1.4 146,092 1.5 129,479 1.5 Public finance and other commercial loans 1,059,083 8.2 956,318 7.7 932,892 7.8 806,636 8.7 647,939 7.0 Loans 12,854,359 100.0 % 12,486,027 100.0 % 12,003,894 100.0 % 9,241,861 100.0 % 9,243,174 100.0 % Allowance for loan/credit losses (192,757) (204,934) (223,277) (195,397) (130,648) Net Loans $ 12,661,602 $ 12,281,093 $ 11,780,617 $ 9,046,464 $ 9,112,526 (1) Includes PPP loans of $2.7 million in 2023, $4.7 million in 2022, $106.6 million in 2021, and $667.1 million in 2020.
The following table shows the composition of the Corporation’s loan portfolio by collateral classification for the years indicated: 2025 2024 2023 2022 2021 (Dollars in Thousands) Amount % Amount % Amount % Amount % Amount % Loans at December 31: Commercial and industrial loans (1) $ 4,478,282 32.4 % $ 4,114,292 32.0 % $ 3,670,948 29.4 % $ 3,437,126 28.6 % $ 2,714,565 29.4 % Agricultural land, production and other loans to farmers 283,125 2.1 256,312 2.0 263,414 2.1 241,793 2.0 246,442 2.7 Real estate loans: Construction 804,775 5.8 792,144 6.2 957,545 7.7 835,582 6.9 523,066 5.7 Commercial real estate, non-owner occupied 2,338,666 17.0 2,274,016 17.7 2,400,839 19.2 2,407,475 20.1 2,135,459 23.1 Commercial real estate, owner occupied 1,237,100 9.0 1,157,944 9.0 1,162,083 9.3 1,246,528 10.4 986,720 10.7 Residential 2,420,310 17.5 2,374,729 18.5 2,288,921 18.4 2,096,655 17.5 1,159,127 12.5 Home equity 710,980 5.2 659,811 5.1 617,571 4.9 630,632 5.3 523,754 5.7 Individuals' loans for household and other personal expenditures 155,436 1.1 166,028 1.3 168,388 1.3 175,211 1.4 146,092 1.5 Public finance and other commercial loans 1,363,033 9.9 1,059,083 8.2 956,318 7.7 932,892 7.8 806,636 8.7 Loans 13,791,707 100.0 % 12,854,359 100.0 % 12,486,027 100.0 % 12,003,894 100.0 % 9,241,861 100.0 % Allowance for credit losses - loans (195,597) (192,757) (204,934) (223,277) (195,397) Net loans $ 13,596,110 $ 12,661,602 $ 12,281,093 $ 11,780,617 $ 9,046,464 (1) Includes PPP loans of $2.7 million in 2023, $4.7 million in 2022, and $106.6 million in 2021.