There were no Shared National Credits or material purchased participations included in NPAs or total loans at December 31, 2024 or December 31, 2023. 64 Table of Contents The following table summarizes the Company’s nonperforming assets at the dates indicated: December 31, 2024 2023 (Dollars in thousands) Nonaccrual loans — held-for-investment $ 7,178 $ 6,818 Loans 90 days past due and still accruing 489 889 Total nonperforming loans 7,667 7,707 Foreclosed assets — — Total nonperforming assets $ 7,667 $ 7,707 Nonperforming assets as a percentage of loans plus foreclosed assets 0.22 % 0.23 % Nonperforming assets as a percentage of total assets 0.14 % 0.15 % The following table presents the amortized cost basis of nonperforming loans and loans past due over 90 days and still accruing at the dates indicated: December 31, 2024 Nonaccrual Nonaccrual Loans with no Special with Special over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 313 $ 701 $ 489 $ 1,503 Real estate: CRE - Owner Occupied — — — — CRE - Non-Owner Occupied — — — — Land and construction 5,874 — — 5,874 Home equity 77 — — 77 Consumer and other — — — — Total $ 6,264 $ 914 $ 489 $ 7,667 December 31, 2023 Nonaccrual Nonaccrual Loans with no Special with Special over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 946 $ 290 $ 889 $ 2,125 Real estate: CRE - Owner Occupied — — — — CRE - Non-Owner Occupied — — — — Land and construction 4,661 — — 4,661 Home equity 142 — — 142 Residential mortgages 779 — — 779 Total $ 6,528 $ 290 $ 889 $ 7,707 Loans with a well-defined weakness, which are characterized by the distinct possibility that the Company will sustain a loss if the deficiencies are not corrected, are categorized as “classified.” Classified loans include all loans considered as substandard, substandard-nonaccrual, and doubtful, and may result from problems specific to a borrower’s business or from economic downturns that affect the borrower’s ability to repay or that cause a decline in the value of the underlying collateral (particularly real estate).
There were no Shared National Credits or material purchased participations included in NPAs or total loans at December 31, 2025 or December 31, 2024. 71 Table of Content s The following table summarizes the Company’s nonperforming assets at the dates indicated: December 31, 2025 2024 (Dollars in thousands) Nonaccrual loans — held-for-investment $ 2,048 $ 7,178 Loans 90 days past due and still accruing 735 489 Total nonperforming loans 2,783 7,667 Foreclosed assets — — Total nonperforming assets $ 2,783 $ 7,667 Nonperforming assets as a percentage of loans plus foreclosed assets 0.08 % 0.22 % Nonperforming assets as a percentage of total assets 0.05 % 0.14 % The following table presents the amortized cost basis of nonperforming loans and loans past due over 90 days and still accruing at the dates indicated: December 31, 2025 Restructured Nonaccrual Nonaccrual Loans with no Specific with Specific over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 41 $ 313 $ 735 $ 1,089 Real estate: CRE - Owner Occupied 31 — — 31 Land and construction 1,663 — — 1,663 Total $ 1,735 $ 313 $ 735 $ 2,783 December 31, 2024 Nonaccrual Nonaccrual Loans with no Specific with Specific over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 313 $ 701 $ 489 $ 1,503 Real estate: Land and construction 5,874 — — 5,874 Home equity 77 — — 77 Consumer and other — 213 — 213 Total $ 6,264 $ 914 $ 489 $ 7,667 Loans with a well-defined weakness, which are characterized by the distinct possibility that the Company will sustain a loss if the deficiencies are not corrected, are categorized as “classified.” Classified loans include all loans considered as substandard, substandard-nonaccrual, and doubtful, and may result from problems specific to a borrower’s business or from economic downturns that affect the borrower’s ability to repay or that cause a decline in the value of the underlying collateral (particularly real estate).
The ACLL at December 31, 2023, was $48.0 million, or 1.43% of total loans, representing 622.27% of nonperforming loans. ● Total deposits increased $441.6 million or 10% to $4.8 billion at December 31, 2024, compared to $4.4 billion at December 31, 2023. ● Migration of client deposits into insured interest-bearing accounts resulted in an increase in ICS/ CDARS deposits to $1.1 billion at December 31, 2024, compared to $854.1 million at December 31, 2023. ● Noninterest-bearing demand deposits decreased ($78.3) million, or (6%), to $1.2 billion at December 31, 2024 from $1.3 billion at December 31, 2023. ● The ratio of noncore funding (which consists of time deposits of $250,000 and over, brokered deposits, securities under agreement to repurchase, subordinated debt and short-term borrowings) to total assets was 4.37% at December 31, 2024, compared to 4.46% at December 31, 2023. ● The loan to deposit ratio was 72.45% at December 31, 2024, compared to 76.52% at December 31, 2023. 49 Table of Contents Capital Adequacy: ● The Company’s consolidated capital ratios exceeded regulatory guidelines and HBC’s capital ratios exceeded the prompt corrective action (“PCA”) regulatory guidelines for a well-capitalized financial institution, and the Basel III minimum regulatory requirements at December 31, 2024, as reflected in the following table: Well-capitalized Heritage Heritage Financial Institution Basel III Minimum Commerce Bank of PCA Regulatory Regulatory Capital Ratios Corp Commerce Guidelines Requirements (1) Total Capital 15.6 % 15.1 % 10.0 % 10.5 % Tier 1 Capital 13.4 % 13.9 % 8.0 % 8.5 % Common Equity Tier 1 Capital 13.4 % 13.9 % 6.5 % 7.0 % Tier 1 Leverage 9.6 % 10.0 % 5.0 % 4.0 % Tangible common equity / tangible assets (2) 9.4 % 9.8 % N/A N/A (1) Basel III minimum regulatory requirements for both HCC and HBC include a 2.5% capital conservation buffer, except the Tier 1 Leverage ratio.
The ACLL at December 31, 2024, was $49.0 million, or 1.40% of total loans, representing 638% of nonperforming loans. • Total deposits increased $83.1 million or 2% to $4.9 billion at December 31, 2025, compared to $4.8 billion at December 31, 2024. • The Company’s total available liquidity and borrowing capacity was $3.3 billion at both December 31, 2025 and December 31, 2024. • The ratio of noncore funding (which consists of time deposits of $250,000 and over, brokered deposits, securities under agreement to repurchase, subordinated debt and short-term borrowings) to total assets was 4.52% at December 31, 2025, compared to 4.37% at December 31, 2024. • The loan to deposit ratio was 74.51% at December 31, 2025, compared to 72.45% at December 31, 2024. 53 Table of Content s Capital Adequacy: • The Company’s consolidated capital ratios exceeded regulatory guidelines and HBC’s capital ratios exceeded the prompt corrective action (“PCA”) regulatory guidelines for a well-capitalized financial institution, and the Basel III minimum regulatory requirements at December 31, 2025, as reflected in the following table: Well-capitalized Regulatory Regulatory Heritage Heritage Financial Institution Basel III Minimum Commerce Bank of PCA Regulatory Regulatory Capital Ratios Corp Commerce Guidelines Requirements (1) Total Capital 15.1 % 14.8 % 10.0 % 10.5 % Tier 1 Capital 12.9 % 13.6 % 8.0 % 8.5 % Common Equity Tier 1 Capital 12.9 % 13.6 % 6.5 % 7.0 % Tier 1 Leverage 9.6 % 10.1 % 5.0 % 4.0 % Tangible common equity / tangible assets (2) 9.6 % 10.1 % N/A N/A _______________________________________________________ (1) Basel III minimum regulatory requirements for both HCC and HBC include a 2.5% capital conservation buffer, except the Tier 1 Leverage ratio.
The following table shows the collateral value of loans and securities pledged for the lines of credit 71 Table of Contents (if collateralized), total available lines of credit, the amounts outstanding, and the remaining available at the dates indicated: December 31, 2024 Collateral Total Remaining Value Available Outstanding Available (Dollars in thousands) FHLB collateralized borrowing capacity $ 1,233,768 $ 815,760 $ — $ 815,760 FRB discount window collateralized line of credit 1,755,347 1,383,149 — 1,383,149 Federal funds purchase arrangements N/A 90,000 — 90,000 Holding company line of credit N/A 25,000 — 25,000 $ 2,989,115 $ 2,313,909 $ — $ 2,313,909 December 31, 2023 Collateral Total Remaining Value Available Outstanding Available (Dollars in thousands) FHLB collateralized borrowing capacity $ 1,600,371 $ 1,100,931 $ — $ 1,100,931 FRB discount window collateralized line of credit 1,658,642 1,235,573 — 1,235,573 Federal funds purchase arrangements N/A 90,000 — 90,000 Holding company line of credit N/A 20,000 — 20,000 Total $ 3,259,013 $ 2,446,504 $ — $ 2,446,504 HBC may also utilize securities sold under repurchase agreements to manage our liquidity position.
The following table shows the collateral value of loans and securities pledged for the lines of credit (if collateralized), total available lines of credit, the amounts outstanding, and the remaining available at the dates indicated: December 31, 2025 Collateral Total Remaining Value Available Outstanding Available (Dollars in thousands) FHLB collateralized borrowing capacity $ 1,229,392 $ 816,066 $ — $ 816,066 FRB discount window collateralized line of credit 1,497,471 1,193,854 — 1,193,854 Federal funds purchase arrangements N/A 75,000 — 75,000 Total $ 2,726,863 $ 2,084,920 $ — $ 2,084,920 December 31, 2024 Collateral Total Remaining Value Available Outstanding Available (Dollars in thousands) FHLB collateralized borrowing capacity $ 1,233,768 $ 815,760 $ — $ 815,760 FRB discount window collateralized line of credit 1,755,347 1,383,149 — 1,383,149 Federal funds purchase arrangements N/A 90,000 — 90,000 Holding company line of credit N/A 25,000 — 25,000 Total $ 2,989,115 $ 2,313,909 $ — $ 2,313,909 HBC may also utilize securities sold under repurchase agreements to manage our liquidity position.
The Company had net charge-offs of $1.1 million, or 0.03% of average loans, for the year ended December 31, 2024, compared to 303,000, or 0.01% of average loans, for the year ended December 31, 2023, and net recoveries of ($3.5) million, or (0.11)% of average loans, for the year ended December 31, 2022. 68 Table of Contents The following table shows the drivers of change in ACLL for the year ended December 31, 2024: (Dollars in thousands) ACLL at December 31, 2023 $ 47,958 Portfolio changes during the first quarter of 2024 (234) Qualitative and quantitative changes during the first quarter of 2024 including changes in economic forecasts 164 ACLL at March 31, 2024 47,888 Portfolio changes during the second quarter of 2024 616 Qualitative and quantitative changes during the second quarter of 2024 including changes in economic forecasts (550) ACLL at June 30, 2024 47,954 Portfolio changes during the third quarter of 2024 599 Qualitative and quantitative changes during the third quarter of 2024 including changes in economic forecasts (734) ACLL at September 30, 2024 47,819 Portfolio changes during the fourth quarter of 2024 1,912 Qualitative and quantitative changes during the fourth quarter of 2024 including changes in economic forecasts (778) ACLL at December 31, 2024 $ 48,953 Leases The Company recognizes the following for all leases, at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.
The Company had net charge-offs of $770,000, or 0.02% of average loans, for the year ended December 31, 2025, compared to $1.1 million, or 0.03% of average loans, for the year ended December 31, 2024, and $303,000, or 0.01% of average loans, for the year ended December 31, 2023. 76 Table of Content s The following table shows the drivers of change in ACLL for the year ended December 31, 2025: (Dollars in thousands) ACLL at December 31, 2024 $ 48,953 Portfolio changes during the first quarter of 2025 (299) Qualitative and quantitative changes during the first quarter of 2025 including changes in economic forecasts (392) ACLL at March 31, 2025 48,262 Portfolio changes during the second quarter of 2025 716 Qualitative and quantitative changes during the second quarter of 2025 including changes in economic forecasts (345) ACLL at June 30, 2025 48,633 Portfolio changes during the third quarter of 2025 620 Qualitative and quantitative changes during the third quarter of 2025 including changes in economic forecasts 174 ACLL at September 30, 2025 $ 49,427 Portfolio changes during the fourth quarter of 2025 1,170 Qualitative and quantitative changes during the fourth quarter of 2025 including changes in economic forecasts (598) ACLL at December 31, 2025 $ 49,999 Leases The Company recognizes the following for all leases, at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.
SELECTED FINANCIAL DATA AT OR FOR THE YEAR ENDED DECEMBER 31, 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) INCOME STATEMENT DATA: Interest income $ 242,699 $ 234,298 $ 188,828 $ 153,256 $ 150,471 Interest expense 79,051 51,074 8,948 7,131 8,581 Net interest income before provision for credit losses on loans 163,648 183,224 179,880 146,125 141,890 Provision for (recapture of) credit losses on loans 2,139 749 766 (3,134) 13,233 Net interest income after provision for credit losses on loans 161,509 182,475 179,114 149,259 128,657 Noninterest income 8,748 8,998 10,111 9,688 9,922 Noninterest expense 113,583 101,054 94,859 93,077 89,511 Income before income taxes 56,674 90,419 94,366 65,870 49,068 Income tax expense 16,146 25,976 27,811 18,170 13,769 Net income $ 40,528 $ 64,443 $ 66,555 $ 47,700 $ 35,299 PER COMMON SHARE DATA: Basic earnings per share $ 0.66 $ 1.06 $ 1.10 $ 0.79 $ 0.59 Diluted earnings per share $ 0.66 $ 1.05 $ 1.09 $ 0.79 $ 0.59 Book value per share $ 11.24 $ 11.00 $ 10.39 $ 9.91 $ 9.64 Tangible book value per share (1) $ 8.41 $ 8.12 $ 7.46 $ 6.91 $ 6.57 Dividend payout ratio 78.61 % 49.25 % 47.32 % 65.56 % 88.04 % Weighted average number of shares outstanding — basic 61,270,730 61,038,857 60,602,962 60,133,821 59,478,343 Weighted average number of shares outstanding — diluted 61,527,372 61,311,318 61,090,290 60,689,062 60,169,139 Common shares outstanding at period-end 61,348,095 61,146,835 60,852,723 60,339,837 59,917,457 BALANCE SHEET DATA: Securities (available-for sale and held-to-maturity) $ 846,290 $ 1,093,201 $ 1,204,586 $ 760,649 $ 533,163 Total loans, net of deferred fees $ 3,491,937 $ 3,350,378 $ 3,298,550 $ 3,087,326 $ 2,619,261 Allowance for credit losses on loans $ (48,953) $ (47,958) $ (47,512) $ (43,290) $ (44,400) Loans, net $ 3,442,984 $ 3,302,420 $ 3,251,038 $ 3,044,036 $ 2,574,861 Goodwill and other intangible assets $ 174,070 $ 176,258 $ 178,664 $ 181,299 $ 184,295 Total assets $ 5,645,006 $ 5,194,095 $ 5,157,580 $ 5,499,409 $ 4,634,114 Total deposits $ 4,820,031 $ 4,378,458 $ 4,389,604 $ 4,759,412 $ 3,914,486 Subordinated debt, net of issuance costs $ 39,653 $ 39,502 $ 39,350 $ 39,925 $ 39,740 Total shareholders’ equity $ 689,727 $ 672,901 $ 632,456 $ 598,028 $ 577,889 Tangible common equity (1) $ 515,657 $ 496,643 $ 453,792 $ 416,729 $ 393,594 SELECTED PERFORMANCE RATIOS: (2) Return on average assets 0.76 % 1.21 % 1.23 % 0.92 % 0.80 % Return on average tangible assets (1) 0.78 % 1.26 % 1.27 % 0.96 % 0.83 % Return on average equity 5.97 % 9.88 % 10.95 % 8.15 % 6.12 % Return on average tangible common equity (1) 8.05 % 13.57 % 15.57 % 11.86 % 9.04 % Net interest margin (FTE) (1) 3.28 % 3.70 % 3.57 % 3.05 % 3.50 % Efficiency ratio (1) 65.88 % 52.57 % 49.93 % 59.74 % 58.96 % Average net loans as a percentage of average deposits (3) 73.01 % 71.89 % 66.10 % 61.39 % 69.58 % Average total shareholders’ equity as a percentage of average total assets 12.71 % 12.29 % 11.25 % 11.33 % 13.00 % SELECTED CREDIT QUALITY DATA: (4) Net charge-offs (recoveries) to average loans 0.03 % 0.01 % (0.11) % (0.07) % 0.03 % Allowance for credit losses on loans to total loans 1.40 % 1.43 % 1.44 % 1.40 % 1.70 % Nonperforming loans to total loans 0.22 % 0.23 % 0.07 % 0.12 % 0.30 % Nonperforming assets to total assets 0.14 % 0.15 % 0.05 % 0.07 % 0.17 % Nonperforming assets $ 7,667 $ 7,707 $ 2,425 $ 3,738 $ 7,869 Classified assets $ 41,661 $ 31,763 $ 14,544 $ 33,846 $ 34,028 HERITAGE COMMERCE CORP CAPITAL RATIOS: Tangible common equity to tangible assets (1) 9.43 % 9.90 % 9.11 % 7.84 % 8.85 % Total capital ratio 15.6 % 15.5 % 14.8 % 14.4 % 16.5 % Tier 1 capital ratio 13.4 % 13.3 % 12.7 % 12.3 % 14.0 % Common equity Tier 1 capital ratio 13.4 % 13.3 % 12.7 % 12.3 % 14.0 % Tier 1 leverage ratio 9.6 % 10.0 % 9.2 % 7.9 % 9.1 % Notes: (1) This is a non-GAAP financial measure.
SELECTED FINANCIAL DATA AT OR FOR THE YEAR ENDED DECEMBER 31, 2025 2024 2023 2022 2021 (Dollars in thousands, except per share data) INCOME STATEMENT DATA: Interest income $ 256,999 $ 240,344 $ 232,149 $ 186,882 $ 151,362 Interest expense 71,624 79,051 51,074 8,948 7,131 Net interest income before provision for credit losses on loans 185,375 161,293 181,075 177,934 144,231 Provision for (recapture of) credit losses on loans 1,816 2,139 749 766 (3,134) Net interest income after provision for credit losses on loans 183,559 159,154 180,326 177,168 147,365 Noninterest income 12,089 11,103 11,147 12,057 11,582 Noninterest expense 127,859 113,583 101,054 94,859 93,077 Income before income taxes 67,789 56,674 90,419 94,366 65,870 Income tax expense 19,959 16,146 25,976 27,811 18,170 Net income $ 47,830 $ 40,528 $ 64,443 $ 66,555 $ 47,700 PER COMMON SHARE DATA: Basic earnings per share $ 0.78 $ 0.66 $ 1.06 $ 1.10 $ 0.79 Diluted earnings per share $ 0.78 $ 0.66 $ 1.05 $ 1.09 $ 0.79 Book value per share $ 11.55 $ 11.24 $ 11.00 $ 10.39 $9.91 Tangible book value per share (1) $ 8.74 $ 8.41 $ 8.12 $ 7.46 $6.91 Dividend payout ratio 78.61 % 49.25 % 47.32 % 65.56 % Weighted average number of shares outstanding — basic 61,407,520 61,270,730 61,038,857 60,602,962 60,133,821 Weighted average number of shares outstanding — diluted 61,702,095 61,527,372 61,311,318 61,090,290 60,689,062 Common shares outstanding at period-end 61,368,708 61,348,095 61,146,835 60,852,723 60,339,837 BALANCE SHEET DATA: Securities (available-for sale and held-to-maturity) $ 1,122,669 $ 846,290 $ 1,093,201 $ 1,204,586 $ 760,649 Total loans HFI, net of deferred fees $ 3,653,060 $ 3,491,937 $ 3,350,378 $ 3,298,550 $ 3,087,326 Allowance for credit losses on loans $ (49,999) $ (48,953) $ (47,958) $ (47,512) $ (43,290) Loans, net $ 3,603,061 $ 3,442,984 $ 3,302,420 $ 3,251,038 $ 3,044,036 Goodwill and other intangible assets $ 172,256 $ 174,070 $ 176,258 $ 178,664 $ 181,299 Total assets $ 5,764,697 $ 5,645,006 $ 5,194,095 $ 5,157,580 $ 5,499,409 Total deposits $ 4,903,086 $ 4,820,031 $ 4,378,458 $ 4,389,604 $ 4,759,412 Subordinated debt, net of issuance costs $ 39,805 $ 39,653 $ 39,502 $ 39,350 $ 39,925 Total shareholders’ equity $ 708,566 $ 689,727 $ 672,901 $ 632,456 $ 598,028 Tangible common equity (1) $ 536,310 $ 515,657 $ 496,643 $ 453,792 $ 416,729 SELECTED PERFORMANCE METRICS: (2) Return on average assets 0.86 % 0.76 % 1.21 % 1.23 % 0.92 % Return on average tangible assets (1) 0.88 % 0.78 % 1.26 % 1.27 % 0.96 % Return on average equity 6.86 % 5.97 % 9.88 % 10.95 % 8.15 % Return on average tangible common equity (1) 9.12 % 8.05 % 13.57 % 15.57 % 11.86 % Net interest margin (FTE) (1) 3.56 % 3.25 % 3.68 % 3.55 % 3.03 % Total revenue $197,464 $172,396 $192,222 $189,991 $155,813 Pre-provision net revenue $69,605 $58,813 $91,168 $95,132 $62,736 Efficiency ratio 64.75 % 65.88 % 52.57 % 49.93 % 59.74 % Average net loans as a percentage of average deposits (3) 73.06 % 73.01 % 71.89 % 66.10 % 61.39 % Average total shareholders’ equity as a percentage of average total assets 12.49 % 12.71 % 12.29 % 11.25 % 11.33 % SELECTED CREDIT QUALITY DATA: (4) Net charge-offs (recoveries) to average loans 0.02 % 0.03 % 0.01 % (0.11) % (0.07) % Allowance for credit losses on loans to total loans 1.37 % 1.40 % 1.43 % 1.44 % 1.40 % Nonperforming loans to total loans 0.08 % 0.22 % 0.23 % 0.07 % 0.12 % Nonperforming assets to total assets 0.05 % 0.14 % 0.15 % 0.05 % 0.07 % Nonperforming assets $ 2,783 $ 7,667 $ 7,707 $ 2,425 $ 3,738 Classified assets $ 29,223 $ 41,661 $ 31,763 $ 14,544 $ 33,846 HERITAGE COMMERCE CORP CAPITAL RATIOS: Tangible common equity to tangible assets (1) 9.59 % 9.43 % 9.90 % 9.11 % 7.84 % Total capital ratio 15.1 % 15.6 % 15.5 % 14.8 % 14.4 % Tier 1 capital ratio 12.9 % 13.4 % 13.3 % 12.7 % 12.3 % Common equity Tier 1 capital ratio 12.9 % 13.4 % 13.3 % 12.7 % 12.3 % Tier 1 leverage ratio 9.6 % 9.6 % 10.0 % 9.2 % 7.9 % _______________________________________________________ Notes: (1) This is a non-GAAP financial measure.
The allocation presented should not be interpreted as an indication that charges to the allowance for credit losses on loans will be incurred in these amounts or proportions, or that the portion of the allowance allocated to each category represents the total amount available for charge-offs that may occur within these classes. December 31, 2024 2023 2022 2021 2020 Percent Percent Percent Percent Percent of Loans of Loans of Loans of Loans of Loans in each in each in each in each in each category category category category category to total to total to total to total to total Allowance loans Allowance loans Allowance loans Allowance loans Allowance loans (Dollars in thousands) Commercial $ 6,060 15 % $ 5,853 14 % $ 6,617 16 % $ 8,414 22 % $ 11,587 32 % Real estate: CRE - owner occupied 5,225 17 % 5,121 17 % 5,751 19 % 7,954 19 % 8,560 21 % CRE - non-owner occupied 26,779 38 % 25,323 37 % 22,135 32 % 17,125 29 % 16,416 27 % Land and construction 1,400 4 % 2,352 4 % 2,941 5 % 1,831 5 % 2,509 6 % Home equity 798 4 % 644 4 % 666 4 % 864 4 % 1,297 4 % Multifamily 4,735 8 % 5,053 8 % 3,366 7 % 2,796 7 % 2,804 6 % Residential mortgages 3,618 14 % 3,425 15 % 5,907 16 % 4,132 13 % 943 3 % Consumer and other 338 % 187 1 % 129 1 % 174 1 % 284 1 % Total $ 48,953 100 % $ 47,958 100 % $ 47,512 100 % $ 43,290 100 % $ 44,400 100 % The ACLL totaled $49.0 million, or 1.40% of total loans, at December 31, 2024, compared to $48.0 million, or 1.43% of total loans at December 31, 2023.
December 31, 2025 2024 2023 2022 2021 Allowance Percent of Loans in each category to total loans Allowance Percent of Loans in each category to total loans Allowance Percent of Loans in each category to total loans Allowance Percent of Loans in each category to total loans Allowance Percent of Loans in each category to total loans (Dollars in thousands) Commercial $ 5,373 15 % $ 6,060 15 % $ 5,853 14 % $ 6,617 16 % $ 8,414 22 % Real estate: CRE - owner occupied 6,084 17 % 5,225 17 % 5,121 17 % 5,751 19 % 7,954 19 % CRE - non-owner occupied 28,454 38 % 26,779 38 % 25,323 37 % 22,135 32 % 17,125 29 % Land and construction 2,039 4 % 1,400 4 % 2,352 4 % 2,941 5 % 1,831 5 % Home equity 838 4 % 798 4 % 644 4 % 666 4 % 864 4 % Multifamily 4,301 8 % 4,735 8 % 5,053 8 % 3,366 7 % 2,796 7 % Residential mortgages 2,714 14 % 3,618 14 % 3,425 15 % 5,907 16 % 4,132 13 % Consumer and other 196 % 338 % 187 1 % 129 1 % 174 1 % Total $ 49,999 100 % $ 48,953 100 % $ 47,958 100 % $ 47,512 100 % $ 43,290 100 % The ACLL totaled $50.0 million, or 1.37% of total loans, at December 31, 2025, compared to $49.0 million, or 1.40% of total loans at December 31, 2024.
No assurance of the ultimate level of credit 66 Table of Contents losses can be given with any certainty. Changes in the allowance for credit losses on loans were as follows for the periods indicated: 2024 2023 2022 2021 2020 (Dollars in thousands) Beginning of year balance $ 47,958 $ 47,512 $ 43,290 $ 44,400 $ 23,285 Charge-offs: Commercial (1,305) (750) (434) (520) (1,776) Real estate: CRE - owner occupied — — — — — CRE - non-owner occupied — — — — — Home equity — (246) — — — Consumer and other (299) (15) — — (104) Total charge-offs (1,604) (1,011) (434) (520) (1,880) Recoveries: Commercial 336 346 427 1,354 998 Real estate: CRE - owner occupied 27 11 15 16 1 CRE - non-owner occupied — — — — — Land and construction — — — 884 70 Home equity 97 351 105 93 93 Consumer and other — — 3,343 197 30 Total recoveries 460 708 3,890 2,544 1,192 Net (charge-offs) recoveries (1,144) (303) 3,456 2,024 (688) Impact of adopting Topic 326 — — — — 8,570 Provision for (recapture of) credit losses on loans 2,139 749 766 (3,134) 13,233 End of year balance $ 48,953 $ 47,958 $ 47,512 $ 43,290 $ 44,400 Year Ended December 31, 2024 CRE CRE Owner Non-owner Land & Home Multi- Residential Consumer Commercial Occupied Occupied Construction Equity Family Mortgages and Other Total (Dollars in thousands) Beginning of period balance $ 5,853 $ 5,121 $ 25,323 $ 2,352 $ 644 $ 5,053 $ 3,425 $ 187 $ 47,958 Charge-offs (1,305) — — — — — — (299) (1,604) Recoveries 336 27 — — 97 — — — 460 Net (charge-offs) recoveries (969) 27 — — 97 — — (299) (1,144) Provision for (recapture of) credit losses on loans 1,176 77 1,456 (952) 57 (318) 193 450 2,139 End of period balance $ 6,060 $ 5,225 $ 26,779 $ 1,400 $ 798 $ 4,735 $ 3,618 $ 338 $ 48,953 Percent of ACLL to Total ACLL at end of period 12% 11% 55% 3% 1% 10% 7% 1% 100% 67 Table of Contents Year Ended December 31, 2023 CRE CRE Owner Non-owner Land & Home Multi- Residential Consumer Commercial Occupied Occupied Construction Equity Family Mortgages and Other Total (Dollars in thousands) Beginning of period balance $ 6,617 $ 5,751 $ 22,135 $ 2,941 $ 666 $ 3,366 $ 5,907 $ 129 $ 47,512 Charge-offs (750) — — — (246) — — (15) (1,011) Recoveries 346 11 — — 351 — — 0 708 Net (charge-offs) recoveries (404) 11 — — 105 — — (15) (303) Provision for (recapture of) credit losses on loans (360) (641) 3,188 (589) (127) 1,687 (2,482) 73 749 End of period balance $ 5,853 $ 5,121 $ 25,323 $ 2,352 $ 644 $ 5,053 $ 3,425 $ 187 $ 47,958 Percent of ACLL to Total ACLL at end of period 12% 11% 53% 5% 1% 11% 7% 0% 100% The increase in the allowance for credit losses on loans of $995,000 for the year ended December 31, 2024, was primarily attributed to a net increase of $632,000 in specific reserves for individually evaluated loans and net increase of $363,000 in the reserve for pooled loans compared to December 31, 2023.
No assurance of the ultimate level of credit losses can be given with any certainty. 73 Table of Content s Changes in the allowance for credit losses on loans were as follows for the periods indicated: 2025 2024 2023 2022 2021 (Dollars in thousands) Beginning of year balance $ 48,953 $ 47,958 $ 47,512 $ 43,290 $ 44,400 Charge-offs: Commercial (1,241) (1,305) (750) (434) (520) Real estate: CRE - owner occupied — — — — — CRE - non-owner occupied — — — — — Home equity — — (246) — — Consumer and other (197) (299) (15) — — Total charge-offs (1,438) (1,604) (1,011) (434) (520) Recoveries: Commercial 136 336 346 427 1,354 Real estate: CRE - owner occupied 43 27 11 15 16 CRE - non-owner occupied — — — — — Land and construction — — — — 884 Home equity 296 97 351 105 93 Consumer and other 193 — — 3,343 197 Total recoveries 668 460 708 3,890 2,544 Net (charge-offs) recoveries (770) (1,144) (303) 3,456 2,024 Provision for (recapture of) credit losses on loans 1,816 2,139 749 766 (3,134) End of year balance $ 49,999 $ 48,953 $ 47,958 $ 47,512 $ 43,290 Year Ended December 31, 2025 CRE CRE Owner Non-owner Land & Home Multi- Residential Consumer Commercial Occupied Occupied Construction Equity Family Mortgages and Other Total (Dollars in thousands) Beginning of period balance $ 6,060 $ 5,225 $ 26,779 $ 1,400 $ 798 $ 4,735 $ 3,618 $ 338 $ 48,953 Charge-offs (1,241) — — — — — — (197) (1,438) Recoveries 136 43 — — 296 — — 193 668 Net (charge-offs) recoveries (1,105) 43 — — 296 — — (4) (770) Provision for (recapture of) credit losses on loans 418 816 1,675 639 (256) (434) (904) (138) 1,816 End of period balance $ 5,373 $ 6,084 $ 28,454 $ 2,039 $ 838 $ 4,301 $ 2,714 $ 196 $ 49,999 Percent of ACLL to Total ACLL at end of period 11 % 12 % 57 % 4 % 2 % 9 % 5 % 100 % 74 Table of Content s Year Ended December 31, 2024 CRE CRE Owner Non-owner Land & Home Multi- Residential Consumer Commercial Occupied Occupied Construction Equity Family Mortgages and Other Total (Dollars in thousands) Beginning of period balance $ 5,853 $ 5,121 $ 25,323 $ 2,352 $ 644 $ 5,053 $ 3,425 $ 187 $ 47,958 Charge-offs (1,305) — — — — — — (299) (1,604) Recoveries 336 27 — — 97 — — — 460 Net (charge-offs) recoveries (969) 27 — — 97 — — (299) (1,144) Provision for (recapture of) credit losses on loans 1,176 77 1,456 (952) 57 (318) 193 450 2,139 End of period balance $ 6,060 $ 5,225 $ 26,779 $ 1,400 $ 798 $ 4,735 $ 3,618 $ 338 $ 48,953 Percent of ACLL to Total ACLL at end of period 12 % 11 % 55 % 3 % 1 % 10 % 7 % 100 % The increase in the allowance for credit losses on loans of $1.0 million for the year ended December 31, 2025, was primarily attributed to loan growth. 75 Table of Content s The following table provides a summary of the allocation of the allowance for credit losses on loans by class at the dates indicated.
The following table summarizes components of the annualized return on average tangible assets and the annualized return on average tangible common equity for the periods indicated: December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Net income $ 40,528 $ 64,443 $ 66,555 $ 47,700 $ 35,299 Average tangible assets components: Average Assets (GAAP) $ 5,338,705 $ 5,289,375 $ 5,401,220 $ 5,166,294 $ 4,434,329 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (7,589) (9,905) (12,430) (15,256) (18,608) Total Average Tangible Assets (non-GAAP) $ 5,163,485 $ 5,111,839 $ 5,221,159 $ 4,983,407 $ 4,248,090 Annualized return on average tangible assets (non-GAAP) 0.78 % 1.26 % 1.27 % 0.96 % 0.83 % Average tangible common equity components: Average Equity (GAAP) $ 678,543 $ 652,449 $ 607,603 $ 585,156 $ 576,675 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (7,589) (9,905) (12,430) (15,256) (18,608) Total Average Tangible Common Equity (non-GAAP) $ 503,323 $ 474,913 $ 427,542 $ 402,269 $ 390,436 Annualized return on average tangible common equity (non-GAAP) 8.05 % 13.57 % 15.57 % 11.86 % 9.04 % The following table summarizes components of the tangible common equity to tangible assets ratio of the Company at the dates indicated: December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Capital components: Total Equity (GAAP) $ 689,727 $ 672,901 $ 632,456 $ 598,028 $ 577,889 Less: Preferred Stock — — — — — Total Common Equity 689,727 672,901 632,456 598,028 577,889 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (6,439) (8,627) (11,033) (13,668) (16,664) Total Tangible Common Equity (non-GAAP) $ 515,657 $ 496,643 $ 453,792 $ 416,729 $ 393,594 Asset components: Total Assets (GAAP) $ 5,645,006 $ 5,194,095 $ 5,157,580 $ 5,499,409 $ 4,634,114 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (6,439) (8,627) (11,033) (13,668) (16,664) Total Tangible Assets (non-GAAP) $ 5,470,936 $ 5,017,837 $ 4,978,916 $ 5,318,110 $ 4,449,819 Tangible common equity to tangible assets (non-GAAP) 9.43 % 9.90 % 9.11 % 7.84 % 8.85 % 80 Table of Contents The following table summarizes components of the tangible common equity to tangible assets ratio of HBC at the dates indicated: December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Capital components: Total Equity (GAAP) $ 709,379 $ 690,918 $ 649,545 $ 616,108 $ 595,681 Less: Preferred Stock — — — — — Total Common Equity 709,379 690,918 649,545 616,108 595,681 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (6,439) (8,627) (11,033) (13,668) (16,664) Total Tangible Common Equity (non-GAAP) $ 535,309 $ 514,660 $ 470,881 $ 434,809 $ 411,386 Asset components: Total Assets (GAAP) $ 5,641,646 $ 5,190,829 $ 5,157,093 $ 5,496,724 $ 4,632,230 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (6,439) (8,627) (11,033) (13,668) (16,664) Total Tangible Assets (non-GAAP) $ 5,467,576 $ 5,014,571 $ 4,978,429 $ 5,315,425 $ 4,447,935 Tangible common equity to tangible assets (non-GAAP) 9.79 % 10.26 % 9.46 % 8.18 % 9.25 % The following table summarizes components of the tangible book value per share at the dates indicated: December 31, 2024 2023 2022 2021 2020 (Dollars in thousands, except per share amounts) Capital components: Total Equity (GAAP) $ 689,727 $ 672,901 $ 632,456 $ 598,028 $ 577,889 Less: Preferred Stock — — — — — Total Common Equity 689,727 672,901 632,456 598,028 577,889 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (6,439) (8,627) (11,033) (13,668) (16,664) Total Tangible Common Equity (non-GAAP) $ 515,657 $ 496,643 $ 453,792 $ 416,729 $ 393,594 Common shares outstanding at period-end 61,348,095 61,146,835 60,852,723 60,339,837 59,917,457 Tangible book value per share (non-GAAP) $ 8.41 $ 8.12 $ 7.46 $ 6.91 $ 6.57 81 Table of Contents
The following table summarizes components of the annualized return on average tangible assets and the annualized return on average tangible common equity for the periods indicated: December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Reported net income (GAAP) $ 47,830 $ 40,528 $ 64,443 $ 66,555 $ 47,700 Add: pre-tax legal settlement, merger and other charges 11,251 — — — 4,500 Less: related income taxes (2,633) — — — (1,283) Adjusted net income (non-GAAP) $ 56,448 $ 40,528 $ 64,443 $ 66,555 $ 50,917 Average Assets (GAAP) $ 5,583,975 $ 5,338,705 $ 5,289,375 $ 5,401,220 5,166,294 Reported annualized return on average assets (GAAP) 0.86 % 0.76 % 1.22 % 1.23 % 0.92 % Adjusted annualized return on average assets (non-GAAP) 1.01 % 0.76 % 1.22 % 1.23 % 0.99 % Average tangible common equity components: Average Equity (GAAP) $ 697,463 $ 678,543 $ 652,449 $ 607,603 $ 585,156 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (5,578) (7,589) (9,905) (12,430) (15,256) Total Average Tangible Common Equity (non-GAAP) $ 524,254 $ 503,323 $ 474,913 $ 427,542 $ 402,269 Reported annualized return on average equity (GAAP) 6.86 % 5.97 % 9.88 % 10.95 % 8.15 % Adjusted annualized return on average equity (non-GAAP) 8.09 % 5.97 % 9.88 % 10.95 % 8.70 % Reported annualized return on average tangible common equity (non-GAAP) 9.12 % 8.05 % 13.57 % $ 15.57 % $ 11.86 % Adjusted annualized return on average tangible common equity (non-GAAP) 10.77 % 8.05 % 13.57 % 15.57 % 12.66 % 91 Table of Content s The following table summarizes components of the tangible common equity to tangible assets ratio of the Company at the dates indicated: December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Capital components: Total Equity (GAAP) $ 708,566 $ 689,727 $ 672,901 $ 632,456 $ 598,028 Less: Preferred Stock — — — — — Total Common Equity 708,566 689,727 672,901 632,456 598,028 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (4,625) (6,439) (8,627) (11,033) (13,668) Total Tangible Common Equity (non-GAAP) $ 536,310 $ 515,657 $ 496,643 $ 453,792 $ 416,729 Asset components: Total Assets (GAAP) $ 5,764,697 $ 5,645,006 $ 5,194,095 $ 5,157,580 $ 5,499,409 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (4,625) (6,439) (8,627) (11,033) (13,668) Total Tangible Assets (non-GAAP) $ 5,592,441 $ 5,470,936 $ 5,017,837 $ 4,978,916 $ 5,318,110 Tangible common equity to tangible assets (non-GAAP) 9.59 % 9.43 % 9.90 % 9.11 % 7.84 % The following table summarizes components of the tangible common equity to tangible assets ratio of HBC at the dates indicated: December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Capital components: Total Equity (GAAP) $ 733,802 $ 709,379 $ 690,918 $ 649,545 $ 616,108 Less: Preferred Stock — — — — — Total Common Equity 733,802 709,379 690,918 649,545 616,108 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (4,625) (6,439) (8,627) (11,033) (13,668) Total Tangible Common Equity (non-GAAP) $ 561,546 $ 535,309 $ 514,660 $ 470,881 $ 434,809 Asset components: Total Assets (GAAP) $ 5,760,786 $ 5,641,646 $ 5,190,829 $ 5,157,093 $ 5,496,724 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (4,625) (6,439) (8,627) (11,033) (13,668) Total Tangible Assets (non-GAAP) $ 5,588,530 $ 5,467,576 $ 5,014,571 $ 4,978,429 $ 5,315,425 Tangible common equity to tangible assets (non-GAAP) 10.05 % 9.79 % 10.26 % 9.46 % 8.18 % 92 Table of Content s The following table summarizes components of the tangible book value per share at the dates indicated: December 31, 2025 2024 2023 2022 2021 (Dollars in thousands, except per share amounts) Capital components: Total Equity (GAAP) $ 708,566 $ 689,727 $ 672,901 $ 632,456 $ 598,028 Less: Preferred Stock — — — — — Total Common Equity 708,566 689,727 672,901 632,456 598,028 Less: Goodwill (167,631) (167,631) (167,631) (167,631) (167,631) Less: Other Intangible Assets (4,625) (6,439) (8,627) (11,033) (13,668) Total Tangible Common Equity (non-GAAP) 536,310 515,657 496,643 453,792 416,729 Add: pre-tax legal settlement, merger and other charges 15,751 4,500 4,500 4,500 4,500 Less: related income taxes (3,916) (1,283) (1,283) (1,283) (1,283) Adjusted tangible common equity (non-GAAP) $ 548,145 $ 518,874 $ 499,860 $ 457,009 $ 419,946 Common shares outstanding at period-end 61,368,708 61,348,095 61,146,835 60,852,723 60,339,837 Reported tangible book value per share (non-GAAP) $ 8.74 $ 8.41 $ 8.12 $ 7.46 $ 6.91 Adjusted tangible book value per share (non-GAAP) $ 8.93 $ 8.46 $ 8.17 $ 7.51 $ 6.96 93 Table of Content s