Biggest changeThe following table summarizes the Company’s loan portfolio by regulatory classification: (Dollars in thousands) December 31, 2024 December 31, 2023 $ Change % Change Custom and owner occupied construction $ 242,844 $ 290,572 $ (47,728) (16 %) Pre-sold and spec construction 191,926 236,596 (44,670) (19 %) Total residential construction 434,770 527,168 (92,398) (18 %) Land development 197,369 232,966 (35,597) (15 %) Consumer land or lots 187,024 187,545 (521) — % Unimproved land 113,532 87,739 25,793 29 % Developed lots for operative builders 61,661 56,142 5,519 10 % Commercial lots 99,243 87,185 12,058 14 % Other construction 693,461 900,547 (207,086) (23 %) Total land, lot, and other construction 1,352,290 1,552,124 (199,834) (13 %) Owner occupied 3,197,138 3,035,768 161,370 5 % Non-owner occupied 4,053,996 3,742,916 311,080 8 % Total commercial real estate 7,251,134 6,778,684 472,450 7 % Commercial and industrial 1,395,997 1,363,479 32,518 2 % Agriculture 1,024,520 772,458 252,062 33 % 1st lien 2,481,918 2,127,989 353,929 17 % Junior lien 76,303 47,230 29,073 62 % Total 1-4 family 2,558,221 2,175,219 383,002 18 % Multifamily residential 895,242 796,538 98,704 12 % Home equity lines of credit 1,005,783 979,891 25,892 3 % Other consumer 209,457 229,154 (19,697) (9 %) Total consumer 1,215,240 1,209,045 6,195 1 % States and political subdivisions 983,601 834,947 148,654 18 % Other 183,894 204,111 (20,217) (10 %) Total loans receivable, including loans held for sale 17,294,909 16,213,773 1,081,136 7 % Less loans held for sale 1 (33,060) (15,691) (17,369) 111 % Total loans receivable $ 17,261,849 $ 16,198,082 $ 1,063,767 7 % ______________________________ 1 Loans held for sale are primarily 1st lien 1-4 family loans. 45 The following table summarizes the Company’s non-performing assets by regulatory classification: Non-performing Assets, by Loan Type Non- Accrual Loans Accruing Loans 90 Days or More Past Due OREO (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2024 December 31, 2024 Custom and owner occupied construction $ 198 214 198 — — Pre-sold and spec construction 2,132 763 813 1,319 — Total residential construction 2,330 977 1,011 1,319 — Land development 966 35 966 — — Consumer land or lots 78 96 78 — — Developed lots for operative builders 531 608 — 531 — Commercial lots 47 47 — 47 — Total land, lot and other construction 1,622 786 1,044 578 — Owner occupied 2,979 1,838 1,545 1,002 432 Non-owner occupied 2,235 11,016 1,582 — 653 Total commercial real estate 5,214 12,854 3,127 1,002 1,085 Commercial and industrial 2,069 1,971 1,420 641 8 Agriculture 2,335 2,558 2,122 213 — 1st lien 9,053 2,664 7,457 1,596 — Junior lien 315 180 303 12 — Total 1-4 family 9,368 2,844 7,760 1,608 — Multifamily residential 389 395 389 — — Home equity lines of credit 3,465 2,043 2,826 639 — Other consumer 955 1,187 746 138 71 Total consumer 4,420 3,230 3,572 777 71 Other 39 16 — 39 — Total $ 27,786 25,631 20,445 6,177 1,164 46 The following table summarizes the Company’s accruing loans 30-89 days past due by regulatory classification: Accruing 30-89 Days Delinquent Loans, by Loan Type (Dollars in thousands) December 31, 2024 December 31, 2023 $ Change % Change Custom and owner occupied construction $ 969 $ 2,549 $ (1,580) (62 %) Pre-sold and spec construction 564 1,219 (655) (54 %) Total residential construction 1,533 3,768 (2,235) (59 %) Land development 1,450 163 1,287 790 % Consumer land or lots 402 624 (222) (36 %) Unimproved land 36 — 36 n/m Developed lots for operative builders 214 — 214 n/m Commercial lots — 2,159 (2,159) (100 %) Total land, lot and other construction 2,102 2,946 (844) (29 %) Owner occupied 2,867 2,222 645 29 % Non-owner occupied 5,037 14,471 (9,434) (65 %) Total commercial real estate 7,904 16,693 (8,789) (53 %) Commercial and industrial 6,194 12,905 (6,711) (52 %) Agriculture 744 594 150 25 % 1st lien 6,326 3,768 2,558 68 % Junior lien 214 1 213 21,300 % Total 1-4 family 6,540 3,769 2,771 74 % Home equity lines of credit 3,731 4,518 (787) (17 %) Other consumer 1,775 3,264 (1,489) (46 %) Total consumer 5,506 7,782 (2,276) (29 %) Other 1,705 1,510 195 13 % Total $ 32,228 $ 49,967 $ (17,739) (36 %) _________________ n/m - not measurable 47 The following table summarizes the Company’s charge-offs and recoveries by regulatory classification: Net Charge-Offs (Recoveries), Years ended, By Loan Type Charge-Offs Recoveries (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2024 Pre-sold and spec construction $ (4) (15) — 4 Land development 1,095 (135) 1,128 33 Consumer land or lots (22) (19) — 22 Unimproved land 1,338 — 1,338 — Commercial lots 319 — 319 — Other construction — 889 — — Total land, lot and other construction 2,730 735 2,785 55 Owner occupied (73) (59) — 73 Non-owner occupied 2 799 7 5 Total commercial real estate (71) 740 7 78 Commercial and industrial 1,422 364 2,084 662 Agriculture 64 — 68 4 1st lien 32 66 71 39 Junior lien (65) 24 10 75 Total 1-4 family (33) 90 81 114 Multifamily residential — (136) — — Home equity lines of credit 69 (6) 140 71 Other consumer 1,078 1,097 1,494 416 Total consumer 1,147 1,091 1,634 487 Other 8,643 7,447 11,967 3,324 Total $ 13,898 10,316 18,626 4,728 48 Sources of Funds The Company’s deposits have traditionally been the principal source of funds for use in lending and other business purposes.
Biggest changeThe following table summarizes the Company’s loan portfolio by regulatory classification: (Dollars in thousands) December 31, 2025 December 31, 2024 $ Change % Change Custom and owner occupied construction $ 263,713 $ 242,844 $ 20,869 9 % Pre-sold and spec construction 255,542 191,926 63,616 33 % Total residential construction 519,255 434,770 84,485 19 % Land development 263,262 197,369 65,893 33 % Consumer land or lots 247,769 187,024 60,745 32 % Unimproved land 167,796 113,532 54,264 48 % Developed lots for operative builders 69,786 61,661 8,125 13 % Commercial lots 155,631 99,243 56,388 57 % Other construction 1,122,350 693,461 428,889 62 % Total land, lot, and other construction 2,026,594 1,352,290 674,304 50 % Owner occupied 3,950,726 3,197,138 753,588 24 % Non-owner occupied 4,859,173 4,053,996 805,177 20 % Total commercial real estate 8,809,899 7,251,134 1,558,765 21 % Commercial and industrial 1,649,101 1,395,997 253,104 18 % Agriculture 1,282,861 1,024,520 258,341 25 % 1st lien 3,098,023 2,481,918 616,105 25 % Junior lien 106,205 76,303 29,902 39 % Total 1-4 family 3,204,228 2,558,221 646,007 25 % Multifamily residential 1,019,484 895,242 124,242 14 % Home equity lines of credit 1,076,201 1,005,783 70,418 7 % Other consumer 237,393 209,457 27,936 13 % Total consumer 1,313,594 1,215,240 98,354 8 % States and political subdivisions 964,591 983,601 (19,010) (2 %) Other 177,375 183,894 (6,519) (4 %) Total loans receivable, including loans held for sale 20,966,982 17,294,909 3,672,073 21 % Less loans held for sale 1 (39,186) (33,060) (6,126) 19 % Total loans receivable $ 20,927,796 $ 17,261,849 $ 3,665,947 21 % ______________________________ 1 Loans held for sale are primarily 1st lien 1-4 family loans. 44 The following table summarizes the Company’s non-performing assets by regulatory classification: Non-performing Assets, by Loan Type Non- Accrual Loans Accruing Loans 90 Days or More Past Due OREO (Dollars in thousands) December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2025 December 31, 2025 Custom and owner occupied construction $ 183 198 183 — — Pre-sold and spec construction 919 2,132 919 — — Total residential construction 1,102 2,330 1,102 — — Land development 898 966 898 — — Consumer land or lots 79 78 79 — — Developed lots for operative builders 456 531 — 456 — Commercial lots 556 47 556 — — Other construction 129 — — — 129 Total land, lot and other construction 2,118 1,622 1,533 456 129 Owner occupied 3,969 2,979 3,360 609 — Non-owner occupied 7,606 2,235 7,606 — — Total commercial real estate 11,575 5,214 10,966 609 — Commercial and industrial 27,308 2,069 26,147 1,143 18 Agriculture 3,549 2,335 2,436 1,113 — 1st lien 15,816 9,053 13,583 2,233 — Junior lien 1,776 315 1,776 — — Total 1-4 family 17,592 9,368 15,359 2,233 — Multifamily residential 395 389 395 — — Home equity lines of credit 3,968 3,465 3,600 213 155 Other consumer 1,229 955 949 171 109 Total consumer 5,197 4,420 4,549 384 264 Other 59 39 — 59 — Total $ 68,895 27,786 62,487 5,997 411 45 The following table summarizes the Company’s accruing loans 30-89 days past due by regulatory classification: Accruing 30-89 Days Delinquent Loans, by Loan Type (Dollars in thousands) December 31, 2025 December 31, 2024 $ Change % Change Custom and owner occupied construction $ 533 $ 969 $ (436) (45 %) Pre-sold and spec construction 1,189 564 625 111 % Total residential construction 1,722 1,533 189 12 % Land development 3,994 1,450 2,544 175 % Consumer land or lots 1,162 402 760 189 % Unimproved land — 36 (36) (100 %) Developed lots for operative builders 2,300 214 2,086 975 % Commercial lots 965 — 965 n/m Other construction 4,787 — 4,787 n/m Total land, lot and other construction 13,208 2,102 11,106 528 % Owner occupied 6,103 2,867 3,236 113 % Non-owner occupied 15,388 5,037 10,351 205 % Total commercial real estate 21,491 7,904 13,587 172 % Commercial and industrial 10,215 6,194 4,021 65 % Agriculture 2,390 744 1,646 221 % 1st lien 19,699 6,326 13,373 211 % Junior lien 20 214 (194) (91 %) Total 1-4 family 19,719 6,540 13,179 202 % Multifamily residential 150 — 150 n/m Home equity lines of credit 5,415 3,731 1,684 45 % Other consumer 1,866 1,775 91 5 % Total consumer 7,281 5,506 1,775 32 % Other 2,650 1,705 945 55 % Total $ 78,826 $ 32,228 $ 46,598 145 % _________________ n/m - not measurable 46 The following table summarizes the Company’s charge-offs and recoveries by regulatory classification: Net Charge-Offs (Recoveries), Years ended, By Loan Type Charge-Offs Recoveries (Dollars in thousands) December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2025 Pre-sold and spec construction $ — (4) 51 51 Total residential construction — (4) 51 51 Land development (358) 1,095 — 358 Consumer land or lots (5) (22) — 5 Unimproved land — 1,338 — — Developed lots for operative builders (8) — — 8 Commercial lots — 319 — — Total land, lot and other construction (371) 2,730 — 371 Owner occupied (2) (73) — 2 Non-owner occupied 2,232 2 2,243 11 Total commercial real estate 2,230 (71) 2,243 13 Commercial and industrial 2,104 1,422 3,056 952 Agriculture (112) 64 — 112 1st lien (182) 32 1 183 Junior lien (38) (65) 126 164 Total 1-4 family (220) (33) 127 347 Home equity lines of credit 43 69 106 63 Other consumer 1,600 1,078 1,922 322 Total consumer 1,643 1,147 2,028 385 Other 7,448 8,643 11,177 3,729 Total $ 12,722 13,898 18,682 5,960 47 Sources of Funds The Company’s deposits have traditionally been the principal source of funds for use in lending and other business purposes.
The following factors, among others, could cause actual results to differ materially from the anticipated results (express or implied) or other expectations in the forward-looking statements, including those factors set forth under “Risk Factors” and in other sections in this Annual Report on Form 10-K, or the documents incorporated by reference: • risks associated with lending and potential adverse changes in the credit quality of the Company’s loan portfolio; • changes in monetary and fiscal policies, including interest rate policies of the Federal Reserve Board, which may continue to adversely affect the Company’s net interest income and margin, the fair value of its financial instruments, profitability, and stockholders’ equity; • legislative or regulatory changes, including increased FDIC insurance rates and assessments or increased banking and consumer protection regulations, that may adversely affect the Company’s business and strategies; • risks related to overall economic conditions, including the impact on the economy of an uncertain interest rate environment, inflationary pressures, the potential for significant changes in economic policies in the new administration, and geopolitical instability, including the wars in Ukraine and the Middle East; • risks associated with the Company’s ability to negotiate, complete, and successfully integrate any pending or future acquisitions; • costs or difficulties related to the completion and integration of pending or future acquisitions; • impairment of the goodwill recorded by the Company in connection with acquisitions, which may have an adverse impact on earnings and capital; • reduction in demand for banking products and services, whether as a result of changes in customer behavior, economic conditions, banking environment, or competition; • deterioration of the reputation of banks and the financial services industry, which could adversely affect the Company's ability to obtain and maintain customers; • changes in the competitive landscape, including as may result from new market entrants or further consolidation in the financial services industry, resulting in the creation of larger competitors with greater financial resources; • risks presented by public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital or grow through acquisitions; • risks associated with dependence on the Chief Executive Officer (“CEO”), the senior management team and the Presidents of Glacier Bank (the “Bank”) divisions; • material failure, potential interruption or breach in security of the Company’s systems or changes in technology which could expose the Company to cybersecurity risks, fraud, system failures, or direct liabilities; • risks related to natural disasters, including droughts, fires, floods, earthquakes, pandemics, and other unexpected events; • success in managing risks involved in any of the foregoing; and • effects of any reputational damage to the Company resulting from any of the foregoing.
The following factors, among others, could cause actual results to differ materially from the anticipated results (express or implied) or other expectations in the forward-looking statements, including those factors set forth under “Risk Factors” and in other sections in this Annual Report on Form 10-K, or the documents incorporated by reference: • risks associated with lending and potential adverse changes in the credit quality of the Company’s loan portfolio; • changes in monetary and fiscal policies, including interest rate policies of the Federal Reserve Board, which could adversely affect the Company’s net interest income and margin, the fair value of its financial instruments, profitability, and stockholders’ equity; • legislative or regulatory changes, including the possibility of increases in FDIC insurance rates and assessments, changes in the review and regulation of bank mergers, or increases or changes in banking and consumer protection regulations, that may adversely affect the Company’s business and strategies; • risks related to overall economic conditions, including the impact on the economy of a current or future government shutdown, an uncertain interest rate environment, inflationary pressures, future or recently passed legislation and the potential for significant additional changes in economic and trade policies in the current administration; • risks to the Company’s business and the business of the Company’s customers arising from current or future tariffs or other trade restrictions, labor or supply chain issues, changes in labor force, or geopolitical instability, including the war in Ukraine, conflicts in the Middle East, and the potential for future conflicts or disruptions in other parts of the world; • risks associated with the Company’s ability to negotiate, complete, and successfully integrate acquisitions; • costs or difficulties related to the completion and integration of future or recently completed acquisitions; • impairment of the goodwill recorded by the Company in connection with acquisitions, which may have an adverse impact on earnings and capital; • reduction in demand for banking products and services, whether as a result of changes in customer behavior, economic conditions, banking environment, or competition; • deterioration of the reputation of banks and the financial services industry, which could adversely affect the Company's ability to obtain and maintain customers; • changes in the competitive landscape, including as may result from new market entrants, additional competition from internet-based financial institutions operating nationally, or further consolidation in the financial services industry, resulting in increased competition, including the creation of larger competitors with greater financial resources; • risks presented by public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital or grow through acquisitions; • risks associated with dependence on the Chief Executive Officer, the senior management team and the Presidents of Glacier Bank’s divisions; • material failure, potential interruption or breach in security of the Company’s systems or changes in technology which could expose the Company to cybersecurity risks, fraud, system failures, or direct liabilities; • risks related to natural disasters, including droughts, fires, floods, earthquakes, pandemics, and other unexpected events; • success in managing risks involved in any of the foregoing; and effects of any reputational damage to the Company resulting from any of the foregoing.
If there are any deficiencies noted in the reviews, they are reported to Bank management and prompt corrective action is taken. 40 Non-performing Assets The following table summarizes information regarding non-performing assets at the dates indicated: At or for the Years ended (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2022 Other real estate owned and foreclosed assets $ 1,164 1,503 32 Accruing loans 90 days or more past due 6,177 3,312 1,559 Non-accrual loans 20,445 20,816 31,151 Total non-performing assets $ 27,786 25,631 32,742 Non-performing assets as a percentage of subsidiary assets 0.10 % 0.09 % 0.12 % ACL as a percentage of non-performing loans 774 % 799 % 557 % Accruing loans 30-89 days past due $ 32,228 49,967 20,967 U.S. government guarantees included in non-performing assets $ 748 1,503 2,312 Interest income 1 $ 1,142 1,085 1,450 ______________________________ 1 Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms.
If there are any deficiencies noted in the reviews, they are reported to Bank management and prompt corrective action is taken. 39 Non-performing Assets The following table summarizes information regarding non-performing assets at the dates indicated: At or for the Years ended (Dollars in thousands) December 31, 2025 December 31, 2024 December 31, 2023 Other real estate owned and foreclosed assets $ 411 1,164 1,503 Accruing loans 90 days or more past due 5,997 6,177 3,312 Non-accrual loans 62,487 20,445 20,816 Total non-performing assets $ 68,895 27,786 25,631 Non-performing assets as a percentage of subsidiary assets 0.22 % 0.10 % 0.09 % ACL as a percentage of non-performing loans 373 % 774 % 799 % Accruing loans 30-89 days past due $ 78,826 32,228 49,967 U.S. government guarantees on loans included in non-performing assets $ 8,733 748 1,503 Interest income 1 $ 3,669 1,142 1,085 ______________________________ 1 Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms.
December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 1-Year 5-Year Selected Statements of Financial Condition Information Total assets $ 27,902,987 $ 27,742,629 $ 26,635,375 $ 25,940,645 $ 18,504,206 0.6 % 8.6 % Debt securities 7,540,052 8,288,130 9,022,359 10,370,013 5,527,650 (9.0) % 6.4 % Loans receivable, net 17,055,808 16,005,325 15,064,529 13,259,366 10,964,453 6.6 % 9.2 % Allowance for credit losses (206,041) (192,757) (182,283) (172,665) (158,243) 6.9 % 5.4 % Goodwill and intangibles 1,102,500 1,017,263 1,026,994 1,037,652 569,522 8.4 % 14.1 % Deposits 20,546,994 19,929,167 20,606,555 21,337,249 14,797,529 3.1 % 6.8 % Federal Home Loan Bank advances 1,800,000 — 1,800,000 — — 100.0 % n/m FRB Bank Term Funding — 2,740,000 — — — (100.0) % n/m Securities sold under agreements to repurchase and other borrowed funds 1,860,816 1,568,545 1,023,209 1,064,888 1,037,651 18.6 % 12.4 % Stockholders’ equity 3,223,854 3,020,281 2,843,305 3,177,622 2,307,041 6.7 % 6.9 % Equity per share 28.43 27.24 25.67 28.71 24.18 4.4 % 3.3 % Equity as a percentage of total assets 11.6 % 10.9 % 10.7 % 12.3 % 12.5 % 6.1 % (1.5) % ________________________ n/m - not measurable Years ended December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 1-Year 5-Year Summary Statements of Operations Interest income $ 1,139,850 $ 1,017,655 $ 829,640 $ 681,074 $ 627,064 12.0 % 12.7 % Interest expense 435,218 325,973 41,261 18,558 27,315 33.5 % 74.0 % Net interest income 704,632 691,682 788,379 662,516 599,749 1.9 % 3.3 % Provision for credit losses 28,306 14,795 19,963 23,076 39,765 91.3 % (6.6) % Non-interest income 128,446 118,079 120,732 144,820 172,867 8.8 % (5.8) % Non-interest expense 578,468 527,358 518,868 434,822 404,811 9.7 % 7.4 % Income before income taxes 226,304 267,608 370,280 349,438 328,040 (15.4) % (7.2) % Federal and state income tax expense 36,160 44,681 67,078 64,681 61,640 (19.1) % (10.1) % Net income $ 190,144 $ 222,927 $ 303,202 $ 284,757 $ 266,400 (14.7) % (6.5) % Basic earnings per share $ 1.68 $ 2.01 $ 2.74 $ 2.87 $ 2.81 (16.4) % (9.8) % Diluted earnings per share $ 1.68 $ 2.01 $ 2.74 $ 2.86 $ 2.81 (16.4) % (9.8) % Dividends declared per share $ 1.32 $ 1.32 $ 1.32 $ 1.37 $ 1.33 — % (0.2) % 25 At or for the Years ended December 31, (Dollars in thousands) 2024 2023 2022 2021 2020 Selected Ratios and Other Data Return on average assets 0.68 % 0.81 % 1.15 % 1.33 % 1.62 % Return on average equity 6.02 % 7.64 % 10.43 % 11.08 % 12.15 % Dividend payout ratio 78.57 % 65.67 % 48.18 % 47.74 % 47.33 % Average equity to average asset ratio 11.33 % 10.65 % 11.01 % 11.99 % 13.35 % Total capital (to risk-weighted assets) 14.49 % 14.61 % 14.02 % 14.21 % 14.63 % Tier 1 capital (to risk-weighted assets) 12.69 % 12.85 % 12.34 % 12.49 % 12.42 % Common Equity Tier 1 (to risk-weighted assets) 12.69 % 12.85 % 12.34 % 12.49 % 12.42 % Tier 1 capital (to average assets) 8.93 % 8.71 % 8.79 % 8.64 % 9.12 % Net interest margin on average earning assets (tax-equivalent) 2.77 % 2.73 % 3.27 % 3.42 % 4.09 % Efficiency ratio 1 66.71 % 62.85 % 54.64 % 51.35 % 49.97 % Allowance for credit losses as a percent of loans 1.19 % 1.19 % 1.20 % 1.29 % 1.42 % Allowance for credit losses as a percent of nonperforming loans 774 % 799 % 557 % 255 % 470 % Non-performing assets as a percentage of subsidiary assets 0.10 % 0.09 % 0.12 % 0.26 % 0.19 % Non-performing assets $27,786 25,631 32,742 67,691 35,433 Loans originated $5,151,138 4,449,350 8,039,623 8,551,419 7,934,881 Number of full time equivalent employees 3,441 3,294 3,390 3,436 2,970 Number of locations 227 221 221 224 193 ______________________________ 1 Non-interest expense before OREO expenses, core deposit intangibles amortization, goodwill impairment charges, and non-recurring expense items as a percentage of tax-equivalent net interest income and non-interest income, excluding gains or losses on sale of investments, OREO income, and non-recurring income items. 26 YEAR ENDED DECEMBER 31, 2024 COMPARED TO DECEMBER 31, 2023 Highlights and Overview The Company continued to experience pressure during 2024 from the historic interest rate increases during 2023.
December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2025 2024 2023 2022 2021 1-Year 5-Year Selected Statements of Financial Condition Information Total assets $ 31,978,063 $ 27,902,987 $ 27,742,629 $ 26,635,375 $ 25,940,645 14.6 % 4.3 % Debt securities 7,117,728 7,540,052 8,288,130 9,022,359 10,370,013 (5.6) % (7.3) % Loans receivable, net 20,672,477 17,055,808 16,005,325 15,064,529 13,259,366 21.2 % 9.3 % Allowance for credit losses (255,319) (206,041) (192,757) (182,283) (172,665) 23.9 % 8.1 % Goodwill and intangibles 1,483,552 1,102,500 1,017,263 1,026,994 1,037,652 34.6 % 7.4 % Deposits 24,591,096 20,546,994 19,929,167 20,606,555 21,337,249 19.7 % 2.9 % Securities sold under agreements to repurchase 2,084,113 1,777,475 1,486,850 945,916 1,020,794 17.3 % 15.3 % Federal Home Loan Bank advances 440,000 1,800,000 — 1,800,000 — (75.6) % n/m FRB Bank Term Funding — — 2,740,000 — — n/m n/m Stockholders’ equity 4,213,821 3,223,854 3,020,281 2,843,305 3,177,622 30.7 % 5.8 % Equity per share 32.42 28.43 27.24 25.67 28.71 14.0 % 2.5 % Equity as a percentage of total assets 13.2 % 11.6 % 10.9 % 10.7 % 12.3 % 14.1 % 1.5 % ________________________ n/m - not measurable Years ended December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2025 2024 2023 2022 2021 1-Year 5-Year Summary Statements of Operations Interest income $ 1,295,797 $ 1,139,850 $ 1,017,655 $ 829,640 $ 681,074 13.7 % 13.7 % Interest expense 406,757 435,218 325,973 41,261 18,558 (6.5) % 85.4 % Net interest income 889,040 704,632 691,682 788,379 662,516 26.2 % 6.1 % Provision for credit losses 71,400 28,306 14,795 19,963 23,076 152.2 % 25.3 % Non-interest income 141,385 128,446 118,079 120,732 144,820 10.1 % (0.5) % Non-interest expense 668,777 578,468 527,358 518,868 434,822 15.6 % 9.0 % Income before income taxes 290,248 226,304 267,608 370,280 349,438 28.3 % (3.6) % Federal and state income tax expense 51,220 36,160 44,681 67,078 64,681 41.6 % (4.6) % Net income $ 239,028 $ 190,144 $ 222,927 $ 303,202 $ 284,757 25.7 % (3.4) % Basic earnings per share $ 2.00 $ 1.68 $ 2.01 $ 2.74 $ 2.87 19.0 % (7.0) % Diluted earnings per share $ 1.99 $ 1.68 $ 2.01 $ 2.74 $ 2.86 18.5 % (7.0) % Dividends declared per share $ 1.32 $ 1.32 $ 1.32 $ 1.32 $ 1.37 — % (0.7) % 24 At or for the Years ended December 31, (Dollars in thousands) 2025 2024 2023 2022 2021 Selected Ratios and Other Data Return on average assets 0.81 % 0.68 % 0.81 % 1.15 % 1.33 % Return on average equity 6.59 % 6.02 % 7.64 % 10.43 % 11.08 % Dividend payout ratio 66.00 % 78.57 % 65.67 % 48.18 % 47.74 % Average equity to average asset ratio 12.31 % 11.33 % 10.65 % 11.01 % 11.99 % Total capital (to risk-weighted assets) 14.76 % 14.49 % 14.61 % 14.02 % 14.21 % Tier 1 capital (to risk-weighted assets) 12.71 % 12.69 % 12.85 % 12.34 % 12.49 % Common Equity Tier 1 (to risk-weighted assets) 12.71 % 12.69 % 12.85 % 12.34 % 12.49 % Tier 1 capital (to average assets) 9.36 % 8.93 % 8.71 % 8.79 % 8.64 % Net interest margin on average earning assets (tax-equivalent) 3.32 % 2.77 % 2.73 % 3.27 % 3.42 % Efficiency ratio 1 62.50 % 66.71 % 62.85 % 54.64 % 51.35 % Allowance for credit losses as a percent of loans 1.22 % 1.19 % 1.19 % 1.20 % 1.29 % Allowance for credit losses as a percent of nonperforming loans 373 % 774 % 799 % 557 % 255 % Non-performing assets as a percentage of subsidiary assets 0.22 % 0.10 % 0.09 % 0.12 % 0.26 % Non-performing assets $68,895 27,786 25,631 32,742 67,691 Loans originated $6,528,926 5,151,138 4,449,350 8,039,623 8,551,419 Number of full time equivalent employees 4,087 3,441 3,294 3,390 3,436 Number of locations 281 227 221 221 224 ______________________________ 1 Non-interest expense before OREO expenses, core deposit intangibles amortization, goodwill impairment charges, and non-recurring expense items as a percentage of tax-equivalent net interest income and non-interest income, excluding gains or losses on sale of investments, OREO income, and non-recurring income items. 25 YEAR ENDED DECEMBER 31, 2025 COMPARED TO DECEMBER 31, 2024 Highlights and Overview The Company experienced a strong performance year with an overall increase in net income of 26 percent over the prior year.
Average Balance Sheet The following schedule provides 1) the total dollar amount of interest and dividend income of the Company for earning assets and the average yields; 2) the total dollar amount of interest expense on interest bearing liabilities and the average rates; 3) net interest and dividend income and interest rate spread; and 4) net interest margin (tax-equivalent). 53 Years ended December 31, 2024 December 31, 2023 December 31, 2022 (Dollars in thousands) Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Assets Residential real estate loans $ 1,820,057 $ 89,596 4.92 % $ 1,603,600 $ 71,328 4.45 % $ 1,284,029 $ 57,243 4.46 % Commercial loans 1 13,818,805 772,496 5.59 % 12,982,708 675,549 5.20 % 11,902,971 555,244 4.66 % Consumer and other loans 1,305,716 89,160 6.83 % 1,247,114 74,734 5.99 % 1,131,000 54,393 4.81 % Total loans 2 16,944,578 951,252 5.61 % 15,833,422 821,611 5.19 % 14,318,000 666,880 4.66 % Tax-exempt investment securities 3 1,675,732 59,479 3.55 % 1,740,746 59,716 3.43 % 1,916,731 70,438 3.67 % Taxable investment securities 4,5 7,400,887 145,128 1.96 % 8,297,203 152,003 1.83 % 8,546,792 113,952 1.33 % Total earning assets 26,021,197 1,155,859 4.44 % 25,871,371 1,033,330 3.99 % 24,781,523 851,270 3.44 % Goodwill and intangibles 1,079,404 1,022,052 1,032,263 Non-earning assets 773,322 504,698 603,401 Total assets $ 27,873,923 $ 27,398,121 $ 26,417,187 Liabilities Non-interest bearing deposits $ 6,144,268 $ — — % $ 6,642,339 $ — — % $ 8,005,821 $ — — % NOW and DDA accounts 5,326,296 63,635 1.19 % 5,167,117 37,357 0.72 % 5,387,277 3,439 0.06 % Savings accounts 2,866,908 22,684 0.79 % 2,908,584 9,918 0.34 % 3,270,799 1,191 0.04 % Money market deposit accounts 2,904,461 58,140 2.00 % 3,166,914 42,254 1.33 % 3,926,737 6,401 0.16 % Certificate accounts 3,106,755 128,081 4.12 % 1,949,206 64,176 3.29 % 955,829 3,249 0.34 % Total core deposits 20,348,688 272,540 1.34 % 19,834,160 153,705 0.77 % 21,546,463 14,280 0.07 % Short-term borrowings Wholesale deposits 6 3,615 194 5.36 % 173,231 8,721 5.03 % 11,862 246 2.07 % Repurchase agreements 1,676,040 55,723 3.32 % 1,301,223 36,414 2.80 % 920,955 3,200 0.35 % FHLB advances 1,147,456 56,297 4.83 % 551,986 26,910 4.81 % 584,562 17,317 2.92 % FRB Bank Term Funding 617,377 27,097 4.39 % 2,133,658 93,388 4.38 % — — — % Total short-term borrowings 3,444,488 139,311 3.98 % 4,160,098 165,433 3.92 % 1,517,379 20,763 1.35 % Long-term borrowings FHLB advances 351,038 16,323 4.57 % — — — % — — — % Subordinated debentures and other borrowed funds 219,839 7,044 3.20 % 209,567 6,835 3.26 % 196,139 6,218 3.17 % Total interest bearing liabilities 24,364,053 435,218 1.79 % 24,203,825 325,973 1.35 % 23,259,981 41,261 0.18 % Other liabilities 351,825 275,359 249,832 Total liabilities 24,715,878 24,479,184 23,509,813 Stockholders’ Equity Common stock 1,132 1,109 1,107 Paid-in capital 2,437,641 2,346,575 2,340,952 Retained earnings 1,064,090 1,021,469 897,587 Accumulated other comprehensive loss (344,818) (450,216) (332,272) Total stockholders’ equity 3,158,045 2,918,937 2,907,374 Total liabilities and stockholders’ equity $ 27,873,923 $ 27,398,121 $ 26,417,187 Net interest income (tax-equivalent) $ 720,641 $ 707,357 $ 810,009 Net interest spread (tax-equivalent) 2.65 % 2.64 % 3.26 % Net interest margin (tax-equivalent) 2.77 % 2.73 % 3.70 % 54 Average Balance Sheet - continued ______________________________ 1 Includes tax effect of $6.5 million, $5.9 million and $6.3 million on tax-exempt municipal loan and lease income for the years ended December 31, 2024, 2023 and 2022, respectively. 2 Total loans are gross of the allowance for credit losses, net of unearned income and include loans held for sale.
Average Balance Sheet The following schedule provides 1) the total dollar amount of interest and dividend income of the Company for earning assets and the average yields; 2) the total dollar amount of interest expense on interest bearing liabilities and the average rates; 3) net interest and dividend income and interest rate spread; and 4) net interest margin (tax-equivalent). 52 Years ended December 31, 2025 December 31, 2024 December 31, 2023 (Dollars in thousands) Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Assets Residential real estate loans $ 2,077,431 $ 111,135 5.35 % $ 1,820,057 $ 89,596 4.92 % $ 1,603,600 $ 71,328 4.45 % Commercial loans 1 15,355,275 906,309 5.90 % 13,818,805 772,496 5.59 % 12,982,708 675,549 5.20 % Consumer and other loans 1,354,121 97,509 7.20 % 1,305,716 89,160 6.83 % 1,247,114 74,734 5.99 % Total loans 2 18,786,827 1,114,953 5.93 % 16,944,578 951,252 5.61 % 15,833,422 821,611 5.19 % Tax-exempt investment securities 3 1,612,206 56,192 3.49 % 1,675,732 59,479 3.55 % 1,740,746 59,716 3.43 % Taxable investment securities 4,5 6,833,546 138,547 2.03 % 7,400,887 145,128 1.96 % 8,297,203 152,003 1.83 % Total earning assets 27,232,579 1,309,692 4.81 % 26,021,197 1,155,859 4.44 % 25,871,371 1,033,330 3.99 % Goodwill and intangibles 1,221,592 1,079,404 1,022,052 Non-earning assets 989,532 773,322 504,698 Total assets $ 29,443,703 $ 27,873,923 $ 27,398,121 Liabilities Non-interest bearing deposits $ 6,584,700 $ — — % $ 6,144,268 $ — — % $ 6,642,339 $ — — % NOW and DDA accounts 5,764,971 64,584 1.12 % 5,326,296 63,635 1.19 % 5,167,117 37,357 0.72 % Savings accounts 2,985,007 22,418 0.75 % 2,866,908 22,684 0.79 % 2,908,584 9,918 0.34 % Money market deposit accounts 3,247,640 66,660 2.05 % 2,904,461 58,140 2.00 % 3,166,914 42,254 1.33 % Certificate accounts 3,379,326 120,344 3.56 % 3,106,755 128,081 4.12 % 1,949,206 64,176 3.29 % Total core deposits 21,961,644 274,006 1.25 % 20,348,688 272,540 1.34 % 19,834,160 153,705 0.77 % Short-term borrowings Wholesale deposits 6 4,029 181 4.49 % 3,615 194 5.36 % 173,231 8,721 5.03 % Repurchase agreements 1,954,632 57,172 2.92 % 1,676,040 55,723 3.32 % 1,301,223 36,414 2.80 % FHLB advances 1,302,973 62,252 4.71 % 1,147,456 56,297 4.83 % 551,986 26,910 4.81 % FRB Bank Term Funding — — — % 617,377 27,097 4.39 % 2,133,658 93,388 4.38 % Total short-term borrowings 3,261,634 119,605 3.72 % 3,444,488 139,311 3.98 % 4,160,098 165,433 3.92 % Long-term borrowings FHLB advances — — — % 351,038 16,323 4.57 % — — — % Subordinated debentures and other borrowed funds 238,962 13,146 5.50 % 219,839 7,044 3.20 % 209,567 6,835 3.26 % Total interest bearing liabilities 25,462,240 406,757 1.60 % 24,364,053 435,218 1.79 % 24,203,825 325,973 1.35 % Other liabilities 356,409 351,825 275,359 Total liabilities 25,818,649 24,715,878 24,479,184 Stockholders’ Equity Common stock 1,197 1,132 1,109 Paid-in capital 2,730,729 2,437,641 2,346,575 Retained earnings 1,130,602 1,064,090 1,021,469 Accumulated other comprehensive loss (237,474) (344,818) (450,216) Total stockholders’ equity 3,625,054 3,158,045 2,918,937 Total liabilities and stockholders’ equity $ 29,443,703 $ 27,873,923 $ 27,398,121 Net interest income (tax-equivalent) $ 902,935 $ 720,641 $ 707,357 Net interest spread (tax-equivalent) 3.21 % 2.65 % 2.64 % Net interest margin (tax-equivalent) 3.32 % 2.77 % 2.73 % 53 Average Balance Sheet - continued ______________________________ 1 Includes tax effect of $6.3 million, $6.5 million and $5.9 million on tax-exempt municipal loan and lease income for the years ended December 31, 2025, 2024 and 2023, respectively. 2 Total loans are gross of the ACL, net of unearned income and include loans held for sale.
The highest issued rating was used to categorize the securities in the table for those securities where the NRSRO ratings were not at the same level. 33 December 31, 2024 December 31, 2023 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value S&P: AAA / Moody’s: Aaa $ 429,267 379,793 446,206 402,932 S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 1,207,309 1,046,083 1,244,344 1,107,064 S&P: A+, A, A- / Moody’s: A1, A2, A3 48,143 47,345 55,511 55,101 Not rated by either entity 6,868 6,617 5,842 5,486 Total $ 1,691,587 1,479,838 1,751,903 1,570,583 State and local government securities largely consist of both taxable and tax-exempt general obligation and revenue bonds.
The highest issued rating was used to categorize the securities in the table for those securities where the NRSRO ratings were not at the same level. 32 December 31, 2025 December 31, 2024 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value S&P: AAA / Moody’s: Aaa $ 470,591 430,538 429,267 379,793 S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 1,228,601 1,093,684 1,207,309 1,046,083 S&P: A+, A, A- / Moody’s: A1, A2, A3 45,339 45,083 48,143 47,345 Not rated by either entity 8,447 8,170 6,868 6,617 Total $ 1,752,978 1,577,475 1,691,587 1,479,838 State and local government securities largely consist of both taxable and tax-exempt general obligation and revenue bonds.
The following table sets forth the changes in OREO for the periods indicated: Years ended (Dollars in thousands) December 31, 2024 December 31, 2023 Balance at beginning of period $ 1,503 32 Additions 879 1,563 Write-downs (16) (8) Sales (1,203) (84) Balance at end of period $ 1,164 1,503 Allowance for Credit Losses - Loans Receivable The following table summarizes the allocation of the ACL as of the dates indicated: December 31, 2024 December 31, 2023 (Dollars in thousands) ACL Percent of Loans in Category ACL Percent of Loans in Category Residential real estate $ 25,181 11 % $ 22,325 11 % Commercial real estate 138,545 64 % 130,924 64 % Other commercial 24,400 18 % 21,194 18 % Home equity 11,402 5 % 11,766 5 % Other consumer 6,513 2 % 6,548 2 % Total $ 206,041 100 % $ 192,757 100 % 42 The following table summarizes the ACL experience for the periods indicated: At or for the Years ended (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2022 Balance at beginning of period $ 192,757 $ 182,283 $ 172,665 Acquisitions 3 — — Provision for credit losses 27,179 20,790 17,433 Net (charge-offs) recoveries Residential real estate (6) (3) 63 Commercial real estate (2,828) (1,640) 684 Other commercial (3,956) (2,256) (2,545) Home equity 5 38 250 Other consumer (7,113) (6,455) (6,267) Net Charge-offs (13,898) (10,316) (7,815) Balance at end of period $ 206,041 $ 192,757 $ 182,283 ACL as a percentage of total loans 1.19 % 1.19 % 1.20 % Non-accrual loans as a percentage of total loans 0.12 % 0.13 % 0.13 % ACL as a percentage of non-accrual loans 1,007.78 % 926.01 % 585.16 % The following table summarizes net (charge-offs) recoveries as a percentage of average loans for the periods indicated: December 31, 2024 December 31, 2023 December 31, 2022 Residential real estate — % — % — % Commercial real estate (0.03) % (0.02) % (0.02) % Other commercial (0.13) % (0.08) % (0.08) % Home equity — % — % — % Other consumer (1.79) % (1.64) % (1.64) % Total net charge-offs (0.08) % (0.07) % (0.07) % The ACL as a percentage of total loans outstanding at December 31 2024 was 1.19 percent which was unchanged from the prior year end.
The following table sets forth the changes in OREO for the periods indicated: Years ended (Dollars in thousands) December 31, 2025 December 31, 2024 Balance at beginning of period $ 1,164 1,503 Additions 2,367 880 Write-downs (76) (16) Sales (3,044) (1,203) Balance at end of period $ 411 1,164 Allowance for Credit Losses - Loans Receivable The following table summarizes the allocation of the ACL as of the dates indicated: December 31, 2025 December 31, 2024 (Dollars in thousands) ACL Percent of Loans in Category ACL Percent of Loans in Category Residential real estate $ 31,875 12 % $ 25,181 11 % Commercial real estate 166,803 65 % 138,545 64 % Other commercial 37,954 15 % 24,400 18 % Home equity 11,645 5 % 11,402 5 % Other consumer 7,042 3 % 6,513 2 % Total $ 255,319 100 % $ 206,041 100 % 41 The following table summarizes the ACL experience for the periods indicated: At or for the Years ended (Dollars in thousands) December 31, 2025 December 31, 2024 December 31, 2023 Balance at beginning of period $ 206,041 $ 192,757 $ 182,283 Acquisitions 154 3 — Provision for credit losses 61,846 27,179 20,790 Net (charge-offs) recoveries Residential real estate 273 (6) (3) Commercial real estate (1,827) (2,828) (1,640) Other commercial (3,568) (3,956) (2,256) Home equity (28) 5 38 Other consumer (7,572) (7,113) (6,455) Net Charge-offs (12,722) (13,898) (10,316) Balance at end of period $ 255,319 $ 206,041 $ 192,757 ACL as a percentage of total loans 1.22 % 1.19 % 1.19 % Non-accrual loans as a percentage of total loans 0.30 % 0.12 % 0.13 % ACL as a percentage of non-accrual loans 408.60 % 1,007.78 % 926.01 % The following table summarizes net (charge-offs) recoveries as a percentage of average loans for the periods indicated: December 31, 2025 December 31, 2024 December 31, 2023 Residential real estate 0.01 % — % — % Commercial real estate (0.02) % (0.03) % (0.02) % Other commercial (0.11) % (0.13) % (0.08) % Home equity — % — % — % Other consumer (1.91) % (1.79) % (1.64) % Total net charge-offs (0.07) % (0.08) % (0.07) % The ACL as a percentage of total loans outstanding at December 31 2025 was 1.22 percent, which was an increase of 3 basis points from the prior year end.
The following table identifies certain liquidity sources and capacity available to the Company as of the dates indicated: (Dollars in thousands) December 31, 2024 December 31, 2023 FHLB advances Borrowing capacity $ 4,355,976 4,444,588 Amount utilized (1,800,000) — Letters of credit and other pledged collateral (6,165) (2,327) Amount available $ 2,549,811 4,442,261 FRB discount window Borrowing capacity $ 1,860,932 1,916,312 Amount utilized — — Amount available $ 1,860,932 1,916,312 FRB Bank Term Funding Program Borrowing capacity $ — 2,853,209 Amount utilized — (2,740,000) Amount available $ — 113,209 Unsecured lines of credit available $ 525,000 565,000 Unencumbered debt securities U.S. government and federal agency $ 608,979 473,084 U.S. government sponsored enterprises 301,990 — State and local governments 907,832 998,923 Corporate bonds 14,503 26,253 Residential mortgage-backed securities 615,310 127,328 Commercial mortgage-backed securities 837,169 183,048 Total unencumbered debt securities 1 $ 3,285,783 1,808,636 ____________________________ 1 Total unencumbered debt securities at December 31, 2024, included $1.6 billion classified as AFS and $1.6 billion classified as HTM.
The following table identifies certain liquidity sources and capacity available to the Company as of the dates indicated: (Dollars in thousands) December 31, 2025 December 31, 2024 FHLB advances Borrowing capacity $ 4,872,433 4,355,976 Amount utilized (440,000) (1,800,000) Letters of credit and other pledged collateral (10,224) (6,165) Amount available $ 4,422,209 2,549,811 FRB discount window Borrowing capacity $ 2,048,309 1,860,932 Amount utilized — — Amount available $ 2,048,309 1,860,932 Unsecured lines of credit available $ 530,000 525,000 Unencumbered debt securities U.S. government and federal agency $ 90,783 608,979 U.S. government sponsored enterprises 13,758 301,990 State and local governments 929,248 907,832 Corporate bonds 33,949 14,503 Residential mortgage-backed securities 160,623 615,310 Commercial mortgage-backed securities 794,427 837,169 Total unencumbered debt securities 1 $ 2,022,788 3,285,783 ____________________________ 1 Total unencumbered debt securities at December 31, 2025, included $1.2 billion classified as AFS and $828.1 million classified as HTM.
The Company’s deposits are summarized below: December 31, 2024 December 31, 2023 (Dollars in thousands) Amount Percent Amount Percent Non-interest bearing deposits $ 6,136,709 30 % $ 6,022,980 30 % NOW and DDA accounts 5,543,512 27 % 5,321,257 27 % Savings accounts 2,845,124 14 % 2,833,887 14 % Money market deposit accounts 2,878,213 14 % 2,831,624 14 % Certificate accounts 3,139,821 15 % 2,915,393 15 % Wholesale deposits 3,615 — % 4,026 — % Total interest bearing deposits 14,410,285 70 % 13,906,187 70 % Total deposits $ 20,546,994 100 % $ 19,929,167 100 % Total estimated uninsured deposits were $6.544 billion and $6.081 billion at December 31, 2024 and December 31, 2023, respectively.
The Company’s deposits are summarized below: December 31, 2025 December 31, 2024 (Dollars in thousands) Amount Percent Amount Percent Non-interest bearing deposits $ 7,314,779 30 % $ 6,136,709 30 % NOW and DDA accounts 6,236,551 25 % 5,543,512 27 % Savings accounts 3,158,939 13 % 2,845,124 14 % Money market deposit accounts 3,948,201 16 % 2,878,213 14 % Certificate accounts 3,928,550 16 % 3,139,821 15 % Wholesale deposits 4,076 — % 3,615 — % Total interest bearing deposits 17,276,317 70 % 14,410,285 70 % Total deposits $ 24,591,096 100 % $ 20,546,994 100 % Total estimated uninsured deposits were $8.111 billion and $6.544 billion at December 31, 2025 and December 31, 2024, respectively.
Year ended December 31, Year ended December 31, 2024 vs. 2023 2023 vs. 2022 Increase (Decrease) Due to: Increase (Decrease) Due to: (Dollars in thousands) Volume Rate Net Volume Rate Net Interest income Residential real estate loans $ 9,628 8,640 18,268 14,247 (162) 14,085 Commercial loans (tax-equivalent) 45,476 51,472 96,948 50,367 69,939 120,306 Consumer and other loans 3,726 10,700 14,426 5,584 14,757 20,341 Investment securities (tax-equivalent) (20,277) 13,165 (7,112) (7,500) 34,828 27,328 Total interest income 38,553 83,977 122,530 62,698 119,362 182,060 Interest expense NOW and DDA accounts 1,256 25,022 26,278 (141) 34,059 33,918 Savings accounts (115) 12,881 12,766 (132) 8,859 8,727 Money market deposit accounts (3,396) 19,282 15,886 (1,238) 37,091 35,853 Certificate accounts 38,392 25,513 63,905 3,376 57,552 60,928 Wholesale deposits (8,538) 11 (8,527) 3,344 5,130 8,474 Repurchase agreements 10,617 8,692 19,309 1,321 31,893 33,214 FHLB advances 46,343 (633) 45,710 (965) 10,558 9,593 FRB Bank Term Funding (66,291) — (66,291) 93,388 — 93,388 Subordinated debentures and other borrowed funds 355 (146) 209 426 191 617 Total interest expense 18,623 90,622 109,245 99,379 185,333 284,712 Net interest income (tax-equivalent) $ 19,930 (6,645) 13,285 (36,681) (65,971) (102,652) Net interest income (tax-equivalent) increased $13.3 million for the year ended December 31, 2024 compared to prior year end.
Year ended December 31, Year ended December 31, 2025 vs. 2024 2024 vs. 2023 Increase (Decrease) Due to: Increase (Decrease) Due to: (Dollars in thousands) Volume Rate Net Volume Rate Net Interest income Residential real estate loans $ 12,670 8,869 21,539 9,628 8,640 18,268 Commercial loans (tax-equivalent) 83,546 50,267 133,813 45,476 51,472 96,948 Consumer and other loans 3,053 5,296 8,349 3,726 10,700 14,426 Investment securities (tax-equivalent) (14,221) 4,353 (9,868) (20,277) 13,165 (7,112) Total interest income 85,048 68,785 153,833 38,553 83,977 122,530 Interest expense NOW and DDA accounts 5,053 (4,105) 948 1,256 25,022 26,278 Savings accounts 870 (1,136) (266) (115) 12,881 12,766 Money market deposit accounts 6,692 1,828 8,520 (3,396) 19,282 15,886 Certificate accounts 10,857 (18,594) (7,737) 38,392 25,513 63,905 Wholesale deposits 22 (34) (12) (8,538) 11 (8,527) Repurchase agreements 9,085 (7,636) 1,449 10,617 8,692 19,309 FHLB advances (9,648) (720) (10,368) 46,343 (633) 45,710 FRB Bank Term Funding (27,097) — (27,097) (66,291) — (66,291) Subordinated debentures and other borrowed funds 592 5,510 6,102 355 (146) 209 Total interest expense (3,574) (24,887) (28,461) 18,623 90,622 109,245 Net interest income (tax-equivalent) $ 88,622 93,672 182,294 19,930 (6,645) 13,285 Net interest income (tax-equivalent) increased $182.3 million for the year ended December 31, 2025 compared to prior year end.
The Company’s debt securities are summarized below: December 31, 2024 December 31, 2023 (Dollars in thousands) Carrying Amount Percent Carrying Amount Percent Available-for-sale U.S. government and federal agency $ 468,433 6 % $ 455,347 5 % U.S. government sponsored enterprises 310,154 4 % 299,219 4 % State and local governments 68,680 1 % 98,932 1 % Corporate bonds 14,503 1 % 26,253 1 % Residential mortgage-backed securities 2,355,516 31 % 2,811,263 34 % Commercial mortgage-backed securities 1,027,919 14 % 1,094,705 13 % Total available-for-sale 4,245,205 57 % 4,785,719 58 % Held-to-maturity U.S. government and federal agency 859,432 11 % 853,273 10 % State and local governments 1,619,850 21 % 1,650,000 20 % Residential mortgage-backed securities 815,565 11 % 999,138 12 % Total held-to-maturity 3,294,847 43 % 3,502,411 42 % Total debt securities $ 7,540,052 100 % $ 8,288,130 100 % The Company’s debt securities were primarily comprised of U.S. government and federal agency and mortgage-backed securities.
The Company’s debt securities are summarized below: December 31, 2025 December 31, 2024 (Dollars in thousands) Carrying Amount Percent Carrying Amount Percent Available-for-sale U.S. government and federal agency $ 255,930 4 % $ 468,433 6 % U.S. government sponsored enterprises 312,488 4 % 310,154 4 % State and local governments 164,084 2 % 68,680 1 % Corporate bonds 33,949 1 % 14,503 1 % Residential mortgage-backed securities 2,215,119 31 % 2,355,516 31 % Commercial mortgage-backed securities 1,025,942 14 % 1,027,919 14 % Total available-for-sale 4,007,512 56 % 4,245,205 57 % Held-to-maturity U.S. government and federal agency 865,696 12 % 859,432 11 % State and local governments 1,587,673 23 % 1,619,850 21 % Residential mortgage-backed securities 656,847 9 % 815,565 11 % Total held-to-maturity 3,110,216 44 % 3,294,847 43 % Total debt securities $ 7,117,728 100 % $ 7,540,052 100 % The Company’s debt securities were primarily comprised of U.S. government and federal agency and mortgage-backed securities.
December 31, 2024 December 31, 2023 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value General obligation - unlimited $ 348,129 322,414 383,400 361,728 General obligation - limited 172,537 151,445 183,078 165,993 Revenue 1,135,421 974,076 1,146,341 1,006,088 Certificate of participation 35,443 31,846 36,396 34,144 Other 57 57 2,688 2,630 Total $ 1,691,587 1,479,838 1,751,903 1,570,583 The following table outlines the five states in which the Company owns the highest concentrations of state and local government securities.
December 31, 2025 December 31, 2024 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value General obligation - unlimited $ 368,095 348,356 348,129 322,414 General obligation - limited 204,370 185,810 172,537 151,445 Revenue 1,142,091 1,008,112 1,135,421 974,076 Certificate of participation 35,134 31,854 35,443 31,846 Other 3,288 3,343 57 57 Total $ 1,752,978 1,577,475 1,691,587 1,479,838 The following table outlines the five states in which the Company owns the highest concentrations of state and local government securities.
Financial Statements and Supplementary Data.” Looking forward, the Company believes its future performance will depend on many factors including economic conditions in the markets the Company serves, interest rate changes, the level of competition for deposits and loans, loan quality and the ability to increase loans, the impact and successful integration of acquisitions, and managing regulatory requirements and expenses. 27 Financial Highlights At or for the Years ended (Dollars in thousands, except per share and market data) December 31, 2024 December 31, 2023 Operating results Net income $ 190,144 222,927 Basic earnings per share $ 1.68 2.01 Diluted earnings per share $ 1.68 2.01 Dividends declared per share $ 1.32 1.32 Market value per share Closing $ 50.22 41.32 High $ 60.67 50.03 Low $ 34.35 26.77 Selected ratios and other data Number of common stock shares outstanding 113,401,955 110,888,942 Average outstanding shares - basic 113,170,157 110,864,501 Average outstanding shares - diluted 113,243,427 110,890,447 Return on average assets 0.68 % 0.81 % Return on average equity 6.02 % 7.64 % Efficiency ratio 66.71 % 62.85 % Dividend payout ratio 78.57 % 65.67 % Loan to deposit ratio 84.17 % 81.36 % Number of full time equivalent employees 3,441 3,294 Number of locations 227 221 Number of ATMs 285 275 28 Financial Condition Analysis Assets The following table summarizes the Company’s assets as of the dates indicated: (Dollars in thousands) December 31, 2024 December 31, 2023 $ Change % Change Cash and cash equivalents $ 848,408 $ 1,354,342 $ (505,934) (37 %) Debt securities, available-for-sale 4,245,205 4,785,719 (540,514) (11 %) Debt securities, held-to-maturity 3,294,847 3,502,411 (207,564) (6 %) Total debt securities 7,540,052 8,288,130 (748,078) (9 %) Loans receivable Residential real estate 1,858,929 1,704,544 154,385 9 % Commercial real estate 10,963,713 10,303,306 660,407 6 % Other commercial 3,119,535 2,901,863 217,672 8 % Home equity 930,994 888,013 42,981 5 % Other consumer 388,678 400,356 (11,678) (3 %) Loans receivable 17,261,849 16,198,082 1,063,767 7 % Allowance for credit losses (206,041) (192,757) (13,284) 7 % Loans receivable, net 17,055,808 16,005,325 1,050,483 7 % Other assets 2,458,719 2,094,832 363,887 17 % Total assets $ 27,902,987 $ 27,742,629 $ 160,358 1 % Total cash of $848 million at December 31, 2024 decreased $506 million, or 37 percent, from the prior year end as excess liquidity was used to fund loan growth and pay down certain borrowings.
Financial Statements and Supplementary Data.” Looking forward, the Company believes its future performance will depend on many factors including economic conditions in the markets the Company serves, interest rate changes, the level of competition for deposits and loans, loan quality and the ability to increase loans, the impact and successful integration of acquisitions, and managing regulatory requirements and expenses. 26 Financial Highlights At or for the Years ended (Dollars in thousands, except per share and market data) December 31, 2025 December 31, 2024 Operating results Net income $ 239,028 190,144 Basic earnings per share $ 2.00 1.68 Diluted earnings per share $ 1.99 1.68 Dividends declared per share $ 1.32 1.32 Market value per share Closing $ 44.05 50.22 High $ 52.81 60.67 Low $ 36.76 34.35 Selected ratios and other data Number of common stock shares outstanding 129,971,712 113,401,955 Average outstanding shares - basic 119,753,227 113,170,157 Average outstanding shares - diluted 119,935,056 113,243,427 Return on average assets 0.81 % 0.68 % Return on average equity 6.59 % 6.02 % Efficiency ratio 62.50 % 66.71 % Dividend payout ratio 66.00 % 78.57 % Loan to deposit ratio 85.26 % 84.17 % Number of full time equivalent employees 4,087 3,441 Number of locations 281 227 Number of automated teller machines (“ATMs”) 337 285 27 Financial Condition Analysis Assets The following table summarizes the Company’s assets as of the dates indicated: (Dollars in thousands) December 31, 2025 December 31, 2024 $ Change % Change Cash and cash equivalents $ 1,235,261 $ 848,408 $ 386,853 46 % Debt securities, available-for-sale 4,007,512 4,245,205 (237,693) (6 %) Debt securities, held-to-maturity 3,110,216 3,294,847 (184,631) (6 %) Total debt securities 7,117,728 7,540,052 (422,324) (6 %) Loans receivable Residential real estate 2,457,907 1,858,929 598,978 32 % Commercial real estate 13,565,512 10,963,713 2,601,799 24 % Other commercial 3,497,829 3,119,535 378,294 12 % Home equity 977,206 930,994 46,212 5 % Other consumer 429,342 388,678 40,664 10 % Loans receivable 20,927,796 17,261,849 3,665,947 21 % Allowance for credit losses (255,319) (206,041) (49,278) 24 % Loans receivable, net 20,672,477 17,055,808 3,616,669 21 % Other assets 2,952,597 2,458,719 493,878 20 % Total assets $ 31,978,063 $ 27,902,987 $ 4,075,076 15 % The Company continues to maintain a strong cash position of $1.235 billion at December 31, 2025, which was an increase of $387 million, or 46 percent, over the prior year.