Biggest changeThese decreases were partially offset by increases in FHLB dividend income and equity capital gain distributions. 59 Noninterest Expense The following table sets forth information regarding noninterest expense for the periods shown: Table 20 - Noninterest Expense Years Ended December 31 Change 2024 2023 Amount % (Dollars in thousands) Salaries and employee benefits $ 233,653 $ 222,135 $ 11,518 5.2 % Occupancy and equipment 52,072 50,582 1,490 2.9 % Data processing and facilities management 9,957 9,884 73 0.7 % Software and subscriptions 18,152 16,165 1,987 12.3 % FDIC assessment 10,892 11,953 (1,061) (8.9) % Debit card expense 6,630 9,003 (2,373) (26.4) % Consulting 7,125 8,954 (1,829) (20.4) % Amortization of intangible assets 5,905 6,878 (973) (14.1) % Merger and acquisition expense 1,902 — 1,902 (100.0) % Other noninterest expense 60,078 57,192 2,886 5.0 % Total $ 406,366 $ 392,746 $ 13,620 3.5 % The primary reasons for significant variances in the noninterest expense categories shown in the preceding tables are noted below: • Salaries and employee benefits increased year-over-year primarily attributable to increases in general salaries of $7.6 million, medical plan insurance of $2.0 million, payroll taxes of $1.9 million and incentive programs of approximately $860,000.
Biggest changeNon-interest Expense The following table sets forth information regarding non-interest expense for the periods shown: Table 22 - Non-interest Expense Years Ended December 31 Change 2025 2024 Amount % (Dollars in thousands) Salaries and employee benefits $ 287,499 $ 233,653 $ 53,846 23.0 % Occupancy and equipment 57,596 52,072 5,524 10.6 % Data processing and facilities management 11,180 9,957 1,223 12.3 % Software and subscriptions 24,216 18,152 6,064 33.4 % FDIC assessment 12,500 10,892 1,608 14.8 % Debit card expense 8,492 6,630 1,862 28.1 % Consulting 6,613 7,125 (512) (7.2) % Amortization of intangible assets 16,910 5,905 11,005 186.4 % Merger and acquisition expense 39,635 1,902 37,733 (100.0) % Other non-interest expense 65,240 60,078 5,162 8.6 % Total $ 529,881 $ 406,366 $ 123,515 30.4 % The primary reasons for significant variances in the non-interest expense categories shown in the preceding tables are noted below: • Salaries and employee benefits increased year-over-year primarily attributable to increases in general salaries of $30.4 million, including the impact of an expanded employee base as a result of the Enterprise acquisition, as well as increases in incentive programs of approximately $6.9 million, medical plan insurance of $4.3 million, payroll taxes of $3.5 million and commissions of $2.4 million. • Occupancy and equipment expense increased year-over-year, primarily attributable to the expanded branch network, real estate and other fixed assets obtained from the Enterprise acquisition. • Data processing increases reflect overall increased levels of transactional activity in conjunction with the Company’s growth, including the Enterprise acquisition. • Software and subscriptions increased primarily due to the Company’s continued investment in its technology infrastructure. • FDIC assessment expense increased in comparison to the prior year, primarily attributable to an increased assessment rate following the Enterprise acquisition. • Debit card expenses increased year-over-year, driven primarily by a one-time credit of $1.1 million recognized during 2024. • Consulting expense decreased year-over-year due primarily to the timing of strategic initiatives. • Amortization of intangible assets increased, driven by increased amortization attributable to the core deposit intangible, customer list and other intangible assets established as part of the Enterprise acquisition. 61 • The Company incurred merger and acquisition expenses of $39.6 million and $1.9 million during the years ended 2025 and 2024, respectively, related to the Company’s acquisition of Enterprise.
If, after assessing the totality of events and circumstances, the Company determines it is more likely than not that the fair value is less than carrying value, a quantitative impairment test is performed to compare carrying value to the fair value of the reporting unit.
If, after assessing the totality of events and circumstances, the Company determines it is more likely than not that the fair value is less than carrying value, a quantitative impairment test is performed to compare carrying value to the fair value of the reporting unit.
If the carrying amount of the reporting unit exceeds its fair value, an impairment loss will be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit.
If the carrying amount of the reporting unit exceeds its fair value, an impairment loss will be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit.
As risks must be taken to create value, the Board of Directors has approved a Risk Appetite Statement that defines the acceptable residual risk tolerances for the Company and the nine major risk types identified as having the potential to create significant adverse impacts on the Company, such as financial losses, reputational damage, legal or regulatory actions, failure to achieve strategic objectives, diminished customer experience, and/or cultural erosion.
As risks must be taken to create value, the Board of Directors has approved a Risk Appetite Statement that defines the acceptable residual risk appetite for the Company and the nine major risk types identified as having the potential to create significant adverse impacts on the Company, such as financial losses, reputational damage, legal or regulatory actions, failure to achieve strategic objectives, diminished customer experience, and/or cultural erosion.
The following should be read in conjunction with the Consolidated Financial Statements and related notes. 32 Executive Level Overview Management evaluates the Company’s operating results and financial condition using measures that include net income, earnings per share, return on assets and equity, return on tangible common equity, net interest margin, tangible book value per share, asset quality indicators, and many others.
The following should be read in conjunction with the Consolidated Financial Statements and related notes. Executive Level Overview Management evaluates the Company’s operating results and financial condition using measures that include net income, earnings per share, return on assets and equity, return on tangible common equity, net interest margin, tangible book value per share, asset quality indicators, and many others.
See Note 7, “Borrowings” within the Notes to Consolidated Financial Statements included in Item 8 of this Report for more information regarding borrowings. Liquidity and Capital Resources The Company proactively manages its liquidity and cash flow requirements with the intent to maintain stable, cost-effective funding and to promote the strength of its overall balance sheet.
See Note 8, “Borrowings” within the Notes to Consolidated Financial Statements included in Item 8 of this Report for more information regarding borrowings. Liquidity and Capital Resources The Company proactively manages its liquidity and cash flow requirements with the intent to maintain stable, cost-effective funding and to promote the strength of its overall balance sheet.
The Company’s primary sources of funds are deposits, borrowings, and the amortization, prepayment, and maturities of loans and securities. The Bank utilizes its extensive branch network to access retail customers who provide a base of in-market core deposits. These funds are principally comprised of demand deposits, interest checking accounts, savings accounts, and money market accounts.
The Company’s primary sources of funds are deposits, borrowings, and the amortization, prepayment, and maturities of loans and securities. The Bank utilizes its extensive branch network to access retail customers who provide a base of in-market 63 core deposits. These funds are principally comprised of demand deposits, interest checking accounts, savings accounts, and money market accounts.
The Company seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. Generally, the Company requires that a delinquency notice be mailed to a borrower upon expiration of a grace period (typically no longer than 15 days beyond the due 47 date).
The Company seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. Generally, the Company requires that a delinquency notice be mailed to a borrower upon expiration of a grace period (typically no longer than 15 days beyond the due date).
The FDIC offers insurance coverage on deposits up to the federally insured limit of $250,000. The Company participates in the IntraFi Network, allowing it to provide 53 easy access to multi-million dollar FDIC deposit insurance protection on certificate of deposit and money market investments for consumers, businesses and public entities.
The FDIC offers insurance coverage on deposits up to the federally insured limit of $250,000. The Company participates in the IntraFi Network, allowing it to provide easy access to multi-million dollar FDIC deposit insurance protection on certificate of deposit and money market investments for consumers, businesses and public entities.
Current taxes represent the net estimated amount due to or to be received from taxing authorities in the current year. 66 In estimating accrued taxes, management assesses the relative merits and risks of the appropriate tax treatment of transactions, taking into account statutory, judicial, and regulatory guidance in the context of the Company’s tax position.
Current taxes represent the net estimated amount due to or to be received from taxing authorities in the current year. In estimating accrued taxes, management assesses the relative merits and risks of the appropriate tax treatment of transactions, taking into account statutory, judicial, and regulatory guidance in the context of the Company’s tax position.
Government securities and interest rate swap yield curve, the U.S. prime interest rate, the Secured Overnight Financing Rate, and other interest rates offered on long-term fixed rate loans. The Company manages the interest rate risk inherent in both its loan and borrowing portfolios by using interest rate swap agreements and interest rate caps and floors.
Government securities and interest rate swap yield curve, the U.S. prime interest rate, the Secured Overnight Financing Rate, and other interest rates offered on long-term fixed rate loans. 65 The Company manages the interest rate risk inherent in both its loan and borrowing portfolios by using interest rate swap agreements and interest rate caps and floors.
While these amounts represent management’s best estimate of credit losses at the evaluation dates, they are not necessarily indicative of either the categories in which actual losses may occur or the extent of such actual losses that may be recognized within each category.
While these amounts represent management’s best estimate of credit losses at the evaluation dates, they are not necessarily indicative of either the categories in which actual losses may occur or the extent of actual losses that may be recognized within each category.
The nine major risk categories identified by the Company and addressed in the Risk Appetite Statement are strategic and emerging risk, culture risk, credit risk, liquidity risk, market and interest rate risk, operational risk, reputation risk, compliance risk, and technology and cyber risk, each of which is discussed below.
The nine major risk categories identified by the Company and addressed in the Risk Appetite Statement are strategic and emerging risk, culture risk, credit risk, liquidity risk, market and interest rate risk, operational risk, reputation risk, regulatory and compliance risk, and technology and cyber risk, each of which is discussed below.
In addition to directly affecting net interest 63 income, changes in the level of interest rates can also affect the amount of loans originated, the timing of cash flows on loans and securities, and the fair value of securities and derivatives, and have other effects.
In addition to directly affecting net interest income, changes in the level of interest rates can also affect the amount of loans originated, the timing of cash flows on loans and securities, and the fair value of securities and derivatives, and have other effects.
The amount of the deferred tax asset recognized and considered realizable could be reduced if projected income is not achieved due to various factors such as unfavorable business conditions.
The amount of the deferred 67 tax asset recognized and considered realizable could be reduced if projected income is not achieved due to various factors such as unfavorable business conditions.
Non-GAAP Measures When management assesses the Company’s financial performance for purposes of making day-to-day and strategic decisions, it does so based upon the performance of its core banking business, which is primarily derived from the combination of net interest income and noninterest or fee income, reduced by operating expenses, the provision for credit losses, and the impact of income taxes and other noncore items shown in the table that follows.
Non-GAAP Measures When management assesses the Company’s financial performance for purposes of making day-to-day and strategic decisions, it does so based upon the performance of its core banking business, which is primarily derived from the combination of net interest income and non-interest or fee income, reduced by operating expenses, the provision for credit losses, and the impact of income taxes and other non-core items shown in the table that follows.
The Company’s qualitative assessment is structured based upon nine qualitative risk factors impacting the expected risk of loss within the loan portfolio, with an additional factor 49 designed to capture model imprecision.
The Company’s qualitative assessment is structured based upon nine qualitative risk factors impacting the expected risk of loss within the loan portfolio, with an additional factor designed to capture model imprecision.
Management’s judgement is required for the selection and application of these factors which are derived from historical loss experience as well as assumptions surrounding expected future losses and economic forecasts. Loans that no longer share similar risk characteristics with any pools of assets are subject to individual assessment and are removed from the collectively assessed pools to avoid double counting.
Management’s judgment is required for the selection and application of these factors which are derived from historical loss experience as well as assumptions surrounding expected future losses and economic forecasts. Loans that no longer share similar risk characteristics with any pools of assets are subject to individual assessment and are removed from the collectively assessed pools to avoid double counting.
Unrealized gains 67 and losses on securities available-for-sale are reported, on an after-tax basis, as a separate component of stockholders’ equity in accumulated other comprehensive income. Recent Accounting Developments See Note 1, “Summary of Significant Accounting Policies” within the Notes to Consolidated Financial Statements included in Item 8 of this Report.
Unrealized gains and losses on securities available-for-sale are reported, on an after-tax basis, as a separate component of stockholders’ equity in accumulated other comprehensive income. 68 Recent Accounting Developments See Note 1, “Summary of Significant Accounting Policies” within the Notes to Consolidated Financial Statements included in Item 8 of this Report.
Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and may include adjustments to term extensions, interest rates, other than insignificant payment delays and/or a combination thereof. These actions are intended to minimize economic loss and avoid foreclosure or repossession of collateral.
Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and may include adjustments to term extensions, interest rates, and accommodations for other than insignificant payment delays and/or a combination thereof. These actions are intended to minimize economic loss and avoid foreclosure or repossession of collateral.
For further discussion regarding the credit risk and the credit quality of the Company’s loan portfolio, see Note 3, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to Consolidated Financial Statements included in Item 8 of this Report . Liquidity Risk Liquidity risk is the risk arising from the Company being unable to meet obligations when due.
For further discussion regarding the credit risk and the credit quality of the Company’s loan portfolio, see Note 5, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to Consolidated Financial Statements included in Item 8 of this Report . Liquidity Risk Liquidity risk is the risk arising from the Company being unable to meet obligations when due.
See Note 9, “ Derivatives and Hedging Activities” within Notes to Consolidated Financial Statements included in Item 8 of this Report for additional information regarding the Company’s derivative financial instruments. Movements in foreign currency rates or commodity prices do not directly or materially affect the Company’s earnings.
See Note 10, “ Derivatives and Hedging Activities” within Notes to Consolidated Financial Statements included in Item 8 of this Report for additional information regarding the Company’s derivative financial instruments. Movements in foreign currency rates or commodity prices do not directly or materially affect the Company’s earnings.
For additional discussion of the Company’s methodology of assessing the appropriateness of the allowance for credit losses, see Note 3, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to Consolidated Financial Statements included in Item 8 of this Report. Income Taxes The Company accounts for income taxes using two components of income tax expense, current and deferred.
For additional discussion of the Company’s methodology of assessing the appropriateness of the allowance for credit losses, see Note 4, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to Consolidated Financial Statements included in Item 8 of this Report. Income Taxes The Company accounts for income taxes using two components of income tax expense, current and deferred.
Movements in equity prices may have a modest impact on earnings by affecting the volume of activity or the amount of fees from investment-related business lines. See Note 2 , “Securities” within the Notes to Consolidated Financial Statements included in Item 8 of this Report.
Movements in equity prices may have a modest impact on earnings by affecting the volume of activity or the amount of fees from investment-related business lines. See Note 3 , “Securities” within the Notes to Consolidated Financial Statements included in Item 8 of this Report.
The Company may be required to either repurchase mortgage loans or to indemnify the purchaser from losses if representations and warranties are found to be not accurate in all material respects. The Company incurred no material losses related to mortgage repurchases during the years ended December 31, 2024, 2023, and 2022.
The Company may be required to either repurchase mortgage loans or to indemnify the purchaser from losses if representations and warranties are found to be not accurate in all material respects. The Company incurred no material losses related to mortgage repurchases during the years ended December 31, 2025, 2024, and 2023.
If such efforts by the Bank do not result in satisfactory performance, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Bank may terminate foreclosure proceedings if the borrower is able to work out a satisfactory payment plan.
If such efforts by the Company do not result in satisfactory performance, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Company may terminate foreclosure proceedings if the borrower is able to work out a satisfactory payment plan.
In addition, management takes a disciplined approach to credit underwriting, seeking to avoid undue credit risk and credit losses. 34 Funding and the Net Interest Margin The Company’s overall sources of funding reflect strong business and retail deposit growth with a management emphasis on core deposit growth to fund loans.
In addition, management takes a disciplined approach to credit underwriting, seeking to avoid undue credit risk and credit losses. 35 Funding and the Net Interest Margin The Company’s overall sources of funding reflect strong business and retail deposit growth with a management emphasis on core deposit growth to fund loans.
Management is responsible for comprehensive enterprise risk management, and continually strives to adopt and implement practices that strike an appropriate balance between risk and reward and permit the achievement of strategic goals in a controlled environment. The Company has implemented the “three lines of defense” enterprise risk management framework.
Management is responsible for comprehensive enterprise risk management, and continually strives to adopt and implement practices that strike an appropriate balance between risk and reward and permit the achievement of strategic goals in a controlled environment. The Company has implemented the “three lines of defense” enterprise risk management model .
Changes in these judgements and assumptions could be due to a number of circumstances which may have a direct impact on the provision for loan losses and may result in changes to the amount of allowance. The allowance for credit losses is increased by the provision for credit losses and by recoveries of loans previously charged off.
Changes in these judgments and assumptions could be due to a number of circumstances which may have a direct impact on the provision for loan losses and may result in changes to the amount of allowance. The allowance for credit losses is increased by the provision for credit losses and by recoveries of loans previously charged off.
In addition to customary operational liquidity practices, the Board and management recognize the need to establish reasonable guidelines to manage a heightened liquidity risk environment. Catalysts for elevated liquidity risk can be Company-specific issues and/or systemic industry-wide events.
In addition to customary operational liquidity practices, the Board and management recognize the need to establish reasonable guidelines to manage a heightened liquidity risk environment. Catalysts for elevated liquidity risk can be Company-specific issues and/or systemic macro-economic or industry-wide events.
Market and Interest Rate Risk Market risk refers to the risk of potential losses arising from changes in interest rates and the value of investments due to market conditions or other external factors or events. Interest rate risk is the most significant market risk to which the Company has exposure to due to the nature of its operations.
Market and Interest Rate Risk Market risk refers to the risk of potential losses arising from changes in interest rates and the value of assets due to market conditions or other external factors or events. Interest rate risk is the most significant market risk to which the Company has exposure to due to the nature of its operations.
For additional information regarding the Bank’s allowance for credit losses, see Note 1, “Summary of Significant Accounting Policies” and Note 3, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
For additional information regarding the Bank’s allowance for credit losses, see Note 1, “Summary of Significant Accounting Policies” and Note 4, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
Nontaxable income from loans and securities is presented on a fully tax-equivalent basis by adjusting tax-exempt income upward by an amount equivalent to the prevailing federal income taxes that would have been paid if the income had been fully taxable.
Non-taxable income from loans and securities is presented on a fully tax-equivalent basis by adjusting tax-exempt income upward by an amount equivalent to the prevailing federal income taxes that would have been paid if the income had been fully taxable.
The Bank has an agreement with LPL and its affiliates and their insurance subsidiary, LPL Insurance Associates, Inc., to offer the sale of mutual fund shares, unit investment trust shares, general securities, advisory platforms, fixed and variable annuities and life insurance.
The Bank has an agreement with LPL and its affiliates and their insurance subsidiary, LPL Insurance Associates, Inc., to offer the sale of mutual fund shares, unit investment trust shares, general securities, fixed and variable annuities and life insurance.
See Note 3, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to Consolidated Financial Statements included in Item 8 of this Report, for further details surrounding the primary drivers of the provision for credit losses during the period.
See Note 4, “Loans, Allowance for Credit Losses and Credit Quality” within the Notes to Consolidated Financial Statements included in Item 8 of this Report, for further details surrounding the primary drivers of the provision for credit losses during the period.
Accounts maintained by the Investment Management Group consist of managed and nonmanaged accounts. Managed accounts are those for which the Bank is responsible for administration and investment management and/or investment advice, while nonmanaged accounts are those for which the Bank acts solely as a custodian or directed trustee.
Accounts maintained by the Investment Management Group consist of managed and non-managed accounts. Managed accounts are those for which the Bank is responsible for administration and investment management and/or investment advice, while non-managed accounts are those for which the Bank acts solely as a custodian or directed trustee.
Valuation of Investment Securities Securities that the Company has the ability and intent to hold until maturity are classified as securities held-to-maturity and are accounted for using historical cost, adjusted for amortization of premium and accretion of discount. Trading and equity securities are carried at fair value, with unrealized gains and losses recorded in other noninterest income.
Valuation of Investment Securities Securities that the Company has the ability and intent to hold until maturity are classified as securities held-to-maturity and are accounted for using historical cost, adjusted for amortization of premium and accretion of discount. Trading and equity securities are carried at fair value, with unrealized gains and losses recorded in other non-interest income.
The following chart shows the components of noninterest income over the past five years: Expense Control Management seeks to take a balanced approach to noninterest expense control by monitoring ongoing operating expenses while making needed capital expenditures and prudently investing in growth initiatives.
The following chart shows the components of non-interest income over the past five years: Expense Control Management seeks to take a balanced approach to non-interest expense control by monitoring ongoing operating expenses while making needed capital expenditures and prudently investing in growth initiatives.
At December 31, 2024, the aggregate book value of securities issued by Fannie Mae, Freddie Mac and the U.S. Department of the Treasury exceeded 10% of stockholders’ equity.
At December 31, 2025, the aggregate book value of securities issued by Fannie Mae, Freddie Mac and the U.S. Department of the Treasury exceeded 10% of stockholders’ equity.
A loan remains on nonaccrual status until it becomes current with respect to principal and interest and remains current for a minimum period of six months, the loan is liquidated, or when the loan is determined to be uncollectible and is charged-off against the allowance for credit losses.
A loan remains on non-accrual status until it becomes current with respect to principal and interest and remains current for a minimum period of six months, the loan is liquidated, or when the loan is determined to be uncollectible and is charged-off against the allowance for credit losses.
Refer to the accompanying notes to consolidated financial statements in this report for further information and the expected timing of the applicable payments as of December 31, 2024.
Refer to the accompanying notes to consolidated financial statements in this report for further information and the expected timing of the applicable payments as of December 31, 2025.
The latter approach is used for loans deemed to be collateral dependent or when foreclosure is probable. Management’s allowance for credit loss estimate incorporates an economic forecast over a reasonable and supportable period of 12 months.
The latter approach is used for loans deemed to be collateral dependent or when foreclosure is probable. Management’s allowance for credit loss estimate inco rporates an economic forecast over a reasonable and supportable period of 12 months.
The Bank manages cybersecurity threats proactively and maintains robust controls to protect its critical systems and data by investing in secure, reliable and resilient technology infrastructure, fostering a culture of technology risk awareness and continuously improving its technology risk management practices.
The Bank manages cybersecurity threats proactively and maintains robust controls to protect its critical systems and information assets by investing in secure, reliable and resilient technology infrastructure, fostering a culture of technology risk awareness and continuously improving its technology risk management practices.
Taxes are discussed in more detail in Note 10, “Income Taxes” within the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
Taxes are discussed in more detail in Note 11, “Income Taxes” within the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
Valuation of Goodwill/Intangible Assets and Analysis for Impairment The Company has increased its market share through the acquisition of entire financial institutions accounted for under the acquisition method of accounting, as well as from the acquisition of branches (not the entire institution) and other nonbanking entities.
Valuation of Goodwill/Intangible Assets and Analysis for Impairment The Company has increased its market share through the acquisition of entire financial institutions accounted for under the acquisition method of accounting, as well as from the acquisition of branches (not the entire institution) and other non-banking entities.
The model estimates expected credit losses using loan level data over the contractual life of the exposure, which is adjusted for estimated prepayments. Economic forecasts are incorporated into the estimate over a reasonable and supportable forecast period of one year, beyond which is a reversion to the Company’s historical long-run average over a period of six months.
The model estimates expected credit losses using loan 50 level data over the contractual life of the exposure, which is adjusted for estimated prepayments. Economic forecasts are incorporated into the estimate over a reasonable and supportable forecast period of 12 months, beyond which is a reversion to the Company’s historical long-run average over a period of six months.
Based on this assessment, loans demonstrating certain payment issues or other weaknesses may be categorized as delinquent, nonperforming and/or put on nonaccrual status. Further details surrounding relevant asset quality categories are summarized below: Delinquency The Company’s philosophy toward managing its loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations.
Based on this assessment, loans demonstrating certain payment issues or other weaknesses may be categorized as delinquent, non-performing and/or put on non-accrual status. Further details surrounding relevant asset quality categories are summarized below: Delinquency The Company’s philosophy toward managing its loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations.
At December 31, 2024, the Company and the Bank exceeded the minimum requirements for Common Equity Tier 1 capital, Tier 1 capital, total capital, and Tier 1 leverage capital, inclusive of the capital conservation buffer. See Note 18, “Regulatory Matters” within the Notes to Consolidated Financial Statements included in Item 8 of this Report for more information regarding capital requirements.
At December 31, 2025, the Company and the Bank exceeded the minimum requirements for Common Equity Tier 1 capital, Tier 1 capital, total capital, and Tier 1 leverage capital, inclusive of the capital conservation buffer. See Note 19, “Regulatory Matters” within the Notes to Consolidated Financial Statements included in Item 8 of this Report for more information regarding capital requirements.
Table 3 - Securities Portfolio, Weighted Average Yields Within One Year One Year to Five Years Five Years to Ten Years Over Ten Years Total Weighted Average Yield Securities available for sale: U.S. government agency securities — 1.3 % — — 1.3 % U.S. treasury securities 0.6 % 1.0 % — — 0.9 % Agency mortgage-backed securities 3.7 % 2.4 % 2.0 % 2.9 % 2.6 % Agency collateralized mortgage obligations — — 2.1 % 3.4 % 3.3 % State, county, and municipal securities — 3.0 % — — 3.0 % Pooled trust preferred securities issued by banks and insurers — — — 5.1 % 5.1 % Small business administration pooled securities — — — 2.1 % 2.1 % Total available for sale securities 0.6 % 1.3 % 2.0 % 2.8 % 1.6 % Securities held to maturity: U.S. treasury securities — 1.3 % 1.5 % — 1.3 % Agency mortgage-backed securities 3.0 % 3.0 % 2.1 % 3.2 % 2.8 % Agency collateralized mortgage obligations — 2.5 % 1.1 % 1.6 % 1.7 % Small business administration pooled securities — — 2.5 % 4.1 % 4.0 % Total held to maturity securities 3.0 % 2.6 % 2.0 % 2.5 % 2.5 % Total 0.6 % 1.9 % 2.0 % 2.6 % 2.0 % As of December 31, 2024, the weighted average life of the securities portfolio was 3.7 years and the modified duration was 3.3 years.
Table 3 - Securities Portfolio, Weighted Average Yields Within One Year One Year to Five Years Five Years to Ten Years Over Ten Years Total Weighted Average Yield Securities available for sale: U.S. government agency securities 1.4 % 1.2 % — — 1.3 % U.S. treasury securities 0.8 % 1.2 % — — 1.0 % Agency mortgage-backed securities 1.2 % 3.0 % 2.1 % 4.0 % 3.6 % Agency collateralized mortgage obligations — 4.2 % 2.1 % 4.3 % 4.3 % Non-taxable municipal securities 3.9 % 3.7 % 4.1 % — 3.8 % Taxable municipal securities — 4.2 % 4.4 % 2.8 % 4.3 % Pooled trust preferred securities issued by banks and insurers — — — 4.4 % 4.4 % Small business administration pooled securities — — 2.7 % 1.9 % 2.1 % Total available for sale securities 1.0 % 2.2 % 3.7 % 4.0 % 2.9 % Securities held to maturity: U.S. treasury securities — 1.3 % 1.5 % — 1.3 % Agency mortgage-backed securities 2.8 % 2.8 % 1.9 % 3.2 % 2.7 % Agency collateralized mortgage obligations 3.2 % 1.9 % 1.0 % 1.5 % 1.7 % Small business administration pooled securities — — 2.5 % 4.0 % 4.0 % Total held to maturity securities 2.9 % 2.4 % 1.9 % 2.4 % 2.4 % Total 1.4 % 2.3 % 2.8 % 3.4 % 2.7 % As of December 31, 2025, the weighted average life of the securities portfolio was 3.7 years and the modified duration was 3.3 years.
The retail investments and insurance revenues were $4.4 million, $5.6 million, and $4.1 million for the years ended December 31, 2024, 2023, and 2022, respectively.
The retail investments and insurance revenues were $5.1 million, $4.4 million, and $5.6 million for the years ended December 31, 2025, 2024, and 2023, respectively.
Comparison of 2023 vs. 2022 For a discussion of our results for the year ended December 31, 2023 compared to the year ended December 31, 2022, please see Item 7.
Comparison of 2024 vs. 2023 For a discussion of our results for the year ended December 31, 2024 compared to the year ended December 31, 2023, please see Item 7.
At December 31, 2024 and 2023, the Company had no securities categorized as level 3 within the fair value hierarchy. 43 The following table sets forth the weighted average yield for each range of contractual maturities of the Bank’s available for sale and held to maturity securities portfolios at December 31, 2024.
At December 31, 2025 and 2024, the Company had no securities categorized as level 3 within the fair value hierarchy. 44 The following table sets forth the weighted average yield for each range of contractual maturities of the Bank’s available for sale and held to maturity securities portfolios at December 31, 2025.
There were no other events or changes during the fourth quarter of 2024 that indicated impairment of goodwill and other intangible assets. For additional information regarding the goodwill and other intangible assets, see Note 5, “Goodwill and Other Intangible Assets” within the Notes to Consolidated Financial Statements included in Item 8 hereof.
There were no other events or changes during the fourth quarter of 2025 that indicated impairment of goodwill and other intangible assets. For additional information regarding the goodwill and other intangible assets, see Note 6, “Goodwill and Other Intangible Assets” within the Notes to Consolidated Financial Statements included in Item 8 hereof.
The Company recorded tax exempt income from life insurance policies in the amounts of $8.1 million, $7.9 million, and $7.7 million for the years ended December 31, 2024, 2023 and 2022, respectively. The Company also recorded gains on life insurance benefits of $457,000, $2.3 million, and $1.3 million for the years ended December 31, 2024, 2023 and 2022, respectively.
The Company recorded tax exempt income from life insurance policies in the amounts of $9.4 million, $8.1 million, and $7.9 million for the years ended December 31, 2025, 2024 and 2023, respectively. The Company also recorded gains on life insurance benefits of $2.0 million, $457,000, and $2.3 million for the years ended December 31, 2025, 2024 and 2023, respectively.
The following table summarizes the Company’s average interest-earning assets for each year presented: Management strives to be disciplined about loan pricing and considers interest rate sensitivity when generating loan assets.
The following table summarizes the Company’s period end interest-earning assets for each year presented: Management strives to be disciplined about loan pricing and considers interest rate sensitivity when generating loan assets.
U.S. government agency securities entail a lesser degree of risk than loans made by the Bank by virtue of the guarantees that back them, require less capital under risk-based capital rules than noninsured or nonguaranteed mortgage loans, are more liquid than individual mortgage loans, and may be used to collateralize borrowings or other obligations of the Bank.
U.S. government agency securities entail a lesser degree of risk than loans made by the Bank by virtue of the guarantees that back them, require less capital under risk-based capital rules than non-insured or non-guaranteed mortgage loans, are more liquid than individual mortgage loans, and may be used to collateralize borrowings or other obligations of the Bank.
(4) Net interest margin represents net interest income as a percentage of average interest-earning assets. 57 The following table presents certain information on a fully-tax equivalent basis regarding changes in the Company’s interest income and interest expense for the periods indicated.
(3) Net interest margin represents net interest income as a percentage of average interest-earning assets. 58 The following table presents certain information on a fully-tax equivalent basis regarding changes in the Company’s interest income and interest expense for the periods indicated.
PCD loans are recorded at amortized cost with an allowance for credit losses recorded upon purchase. Nonperforming Assets Nonperforming assets are typically comprised of nonperforming loans and other real estate owned (“OREO”). Nonperforming loans consist of nonaccrual loans and loans that are 90 days or more past due but still accruing interest.
PCD loans are recorded at amortized cost with an allowance for credit losses recorded upon purchase. Non-performing Assets Non-performing assets are typically comprised of non-performing loans and other real estate owned (“OREO”). Non-performing loans consist of non-accrual loans and loans that are 90 days or more past due but still accruing interest.
As of December 31, 2024 and December 31, 2023, included in the assets under administration amounts above, there were $491.5 million and $449.8 million, respectively, relating to the Company's registered investment advisor. The administration of trust and fiduciary accounts is monitored by the Trust Committee of the Bank’s Board of Directors.
As of December 31, 2025 and December 31, 2024, included in the assets under administration amounts above, there were $520.5 million and $491.5 million, respectively, relating to the Company’s registered investment advisor. The administration of trust and fiduciary accounts is monitored by the Trust Committee of the Bank’s Board of Directors.
This channel allows the Company to access a reciprocal deposit exchange that can be used to benefit customers seeking increased FDIC insurance protection, and amounted to $1.1 billion and $959.1 million in deposits, at December 31, 2024 and December 31, 2023, respectively.
This channel allows the Company to access a reciprocal deposit exchange that can be used to benefit customers seeking increased FDIC insurance protection, and amounted to $1.6 billion and $1.1 billion in deposits, at December 31, 2025 and December 31, 2024, respectively.
The effective tax rates in the table above are lower than the blended statutory tax rates due to the impact of discrete items, including tax benefits related to equity compensation and purchased state tax credits, as well as certain tax preference assets such as life insurance policies, tax exempt bonds, and federal tax credits.
The effective tax rates in the table are lower than the blended statutory tax rates due to the impact of discrete items, including tax benefits related to equity compensation, as well as certain tax preference assets such as life insurance policies, tax exempt bonds and federal tax credits, such as low income housing tax credits.
These include payments related to (i) borrowings (Note 7 - Borrowings ), (ii) lease obligations ( Note 16 - Leases), (iii) time deposits with stated maturity dates ( Note 6 - Deposits ), (iv) commitments to extend credit ( Note 17 - Commitments and Contingencies ), (v) derivative positions ( Note 9 - Derivatives and Hedging Activities), and (vi) unfunded commitments on low income housing project investments ( Note 11 - Low Income Housing Project Investments).
These include payments related to (i) borrowings (Note 8 - Borrowings ), (ii) lease obligations ( Note 17 - Leases), (iii) time deposits with stated maturity dates ( Note 7 - Deposits ), (iv) commitments to extend credit ( Note 18 - Commitments and Contingencies ), (v) derivative positions ( Note 10 - Derivatives and Hedging Activities), and (vi) unfunded commitments on low income housing project investments ( Note 12 - Low Income Housing Project Investments).
Total assets under administration as of December 31, 2024 were $7.0 billion, including $418.2 million of investment solutions designed by Rockland Trust that are administered and executed through its agreement with LPL Financial (“LPL”), compared to $6.5 billion and $383.0 million, respectively, at December 31, 2023.
Total assets under administration as of December 31, 2025 were $9.2 billion, including $444.3 million of investment solutions designed by Rockland Trust that are administered and executed through its agreement with LPL Financial (“LPL”), compared to $7.0 billion and $418.2 million, respectively, at December 31, 2024.
(2) Includes average nonaccruing loans. (3) Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average costs of interest-bearing liabilities.
(2) Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average costs of interest-bearing liabilities.
The Bank receives fees dependent upon the level and type of service(s) provided. The Investment Management Group generated gross fee revenues of $38.3 million, $34.6 million, and $32.8 million for the years ended December 31, 2024, 2023, and 2022, respectively.
The Bank receives fees 55 dependent upon the level and type of service(s) provided. The Investment Management Group generated gross fee revenues of $45.0 million, $38.3 million, and $34.6 million for the years ended December 31, 2025, 2024, and 2023, respectively.
The availability and cost of equity or debt on an unsecured basis is dependent on many factors, including the Company’s financial position, the market environment, and the Company’s credit rating. The Company monitors the factors that could affect its ability to raise liquidity through these channels.
Additionally, the Company is able to acquire brokered certificates of deposits at its discretion. The availability and cost of equity or debt on an unsecured basis is dependent on many factors, including the Company’s financial position, the market environment, and the Company’s credit rating. The Company monitors the factors that could affect its ability to raise liquidity through these channels.
Management, therefore, excludes items management considers to be noncore when computing the Company’s non-GAAP operating earnings and operating EPS, noninterest income on an operating basis and efficiency ratio on an operating basis.
Management, therefore, excludes items management considers to be non-core when computing the Company’s non-GAAP operating earnings and operating EPS, non-interest income on an operating basis, non-interest expense on an operating basis, and efficiency ratio on an operating basis.
The principal balance of loans serviced by the Bank on behalf of investors was $280.2 million at December 31, 2024 and $298.8 million at December 31, 2023. 45 The following table shows the adjusted cost of the servicing rights associated with these loans and the changes for the periods indicated: Table 7 - Mortgage Servicing Asset 2024 2023 (Dollars in thousands) Beginning balance $ 2,641 $ 2,947 Additions 56 5 Amortization (392) (485) Change in valuation allowance 161 174 Ending balance $ 2,466 $ 2,641 See Note 9, “Derivatives and Hedging Activities,” within the Notes to Consolidated Financial Statements included in Item 8 of this Report for more information on mortgage activity and mortgage related derivatives.
The principal balance of loans serviced by the Bank on behalf of investors was $266.0 million at December 31, 2025 and $280.2 million at December 31, 2024. 46 The following table shows the adjusted cost of the servicing rights associated with these loans and the changes for the periods indicated: Table 7 - Mortgage Servicing Asset 2025 2024 (Dollars in thousands) Beginning balance $ 2,466 $ 2,641 Additions 103 56 Amortization (348) (392) Change in valuation allowance (12) 161 Ending balance $ 2,209 $ 2,466 See Note 10, “Derivatives and Hedging Activities,” within the Notes to Consolidated Financial Statements included in Item 8 of this Report for more information on mortgage activity and mortgage related derivatives.
The table below reflects additional information related to loans which were sold during the periods indicated: Table 6 - Residential Mortgage Loan Sales Years Ended December 31 2024 2023 2022 (Dollars in thousands) Sold with servicing rights released $ 246,266 $ 75,548 $ 103,221 Sold with servicing rights retained (1) 8,333 649 863 Total loans sold $ 254,599 $ 76,197 $ 104,084 (1) All loans sold with servicing rights retained during the above periods were sold without recourse.
The table below reflects additional information related to loans which were sold during the periods indicated: Table 6 - Residential Mortgage Loan Sales Years Ended December 31 2025 2024 2023 (Dollars in thousands) Sold with servicing rights released $ 260,815 $ 246,266 $ 75,548 Sold with servicing rights retained (1) 1,953 8,333 649 Total loans sold $ 262,768 $ 254,599 $ 76,197 (1) All loans sold with servicing rights retained during the above periods were sold without recourse.
Table 1 - Selected Financial Data As of or for the Years Ended December 31 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Financial condition data Securities $ 2,711,349 $ 2,930,860 $ 3,129,281 $ 2,664,859 $ 1,162,317 Loans 14,508,378 14,278,070 13,928,675 13,587,286 9,392,866 Allowance for credit losses (169,984) (142,222) (152,419) (146,922) (113,392) Goodwill and other intangibles 997,356 1,003,262 1,010,140 1,017,844 529,313 Total assets 19,373,565 19,347,373 19,294,174 20,423,405 13,204,301 Deposits 15,305,978 14,865,547 15,879,007 16,917,044 10,993,170 Borrowings 701,374 1,218,379 113,377 152,374 181,060 Stockholders’ equity 2,993,120 2,895,251 2,886,701 3,018,449 1,702,685 Nonperforming loans 101,529 54,383 54,881 27,820 66,861 Nonperforming assets 101,529 54,493 54,881 27,820 66,861 Operating data Interest income $ 852,753 $ 795,726 $ 642,840 $ 415,276 $ 402,069 Interest expense 291,024 189,205 29,591 13,717 34,341 Net interest income 561,729 606,521 613,249 401,559 367,728 Provision for credit losses 36,250 23,250 6,500 18,205 52,500 Noninterest income 128,014 124,609 114,667 105,850 111,440 Noninterest expenses 406,366 392,746 373,662 332,529 273,832 Net income 192,081 239,502 263,813 120,992 121,167 Per share data Net income — basic $ 4.52 $ 5.42 $ 5.69 $ 3.47 $ 3.64 Net income — diluted 4.52 5.42 5.69 3.47 3.64 Cash dividends declared 2.28 2.20 2.08 1.92 1.84 Book value 70.43 67.53 63.25 63.75 51.65 Tangible book value (1) 46.96 44.13 41.12 42.25 35.59 Performance ratios Return on average assets 0.99 % 1.24 % 1.33 % 0.81 % 0.96 % Return on average common equity 6.53 % 8.31 % 9.05 % 6.34 % 7.13 % Net interest margin (on a fully tax equivalent basis) 3.28 % 3.54 % 3.46 % 3.02 % 3.29 % Dividend payout ratio 50.08 % 40.92 % 35.53 % 51.85 % 50.21 % Asset quality ratios Nonperforming loans as a percent of gross loans 0.70 % 0.38 % 0.39 % 0.20 % 0.71 % Nonperforming assets as a percent of total assets 0.52 % 0.28 % 0.28 % 0.14 % 0.51 % Allowance for credit losses as a percent of total loans 1.17 % 1.00 % 1.09 % 1.08 % 1.21 % Allowance for credit losses as a percent of nonperforming loans 167.42 % 261.52 % 277.73 % 528.12 % 169.59 % Capital ratios Equity to assets 15.45 % 14.96 % 14.96 % 14.78 % 12.89 % Tangible equity to tangible assets (1) 10.86 % 10.31 % 10.26 % 10.31 % 9.26 % Tier 1 leverage capital ratio 11.32 % 10.96 % 10.99 % 12.03 % 9.56 % Common equity tier 1 capital ratio 14.65 % 14.19 % 14.33 % 14.30 % 12.67 % Tier 1 risk-based capital ratio 14.65 % 14.19 % 14.33 % 14.30 % 13.34 % Total risk-based capital ratio 16.04 % 15.91 % 16.11 % 16.04 % 15.13 % (1) Represents a non-GAAP measurement.
Table 1 - Selected Financial Data As of or for the Years Ended December 31 2025 2024 2023 2022 2021 (Dollars in thousands, except per share data) Financial condition data Securities $ 3,309,575 $ 2,711,349 $ 2,930,860 $ 3,129,281 $ 2,664,859 Loans 18,503,777 14,508,378 14,278,070 13,928,675 13,587,286 Allowance for credit losses (189,877) (169,984) (142,222) (152,419) (146,922) Goodwill and other intangibles 1,224,186 997,356 1,003,262 1,010,140 1,017,844 Total assets 24,912,896 19,373,565 19,347,373 19,294,174 20,423,405 Deposits 20,126,790 15,305,978 14,865,547 15,879,007 16,917,044 Borrowings 825,847 701,374 1,218,379 113,377 152,374 Stockholders’ equity 3,565,728 2,993,120 2,895,251 2,886,701 3,018,449 Non-performing loans 83,557 101,529 54,383 54,881 27,820 Non-performing assets 85,657 101,529 54,493 54,881 27,820 Operating data Interest income $ 1,022,400 $ 852,753 $ 795,726 $ 642,840 $ 415,276 Interest expense 313,569 291,024 189,205 29,591 13,717 Net interest income 708,831 561,729 606,521 613,249 401,559 Provision for credit losses 65,469 36,250 23,250 6,500 18,205 Non-interest income 148,689 128,014 124,609 114,667 105,850 Non-interest expenses 529,881 406,366 392,746 373,662 332,529 Net income 205,122 192,081 239,502 263,813 120,992 Per share data Net income — basic $ 4.44 $ 4.52 $ 5.42 $ 5.69 $ 3.47 Net income — diluted 4.44 4.52 5.42 5.69 3.47 Cash dividends declared 2.36 2.28 2.20 2.08 1.92 Book value 72.41 70.43 67.53 63.25 63.75 Tangible book value (1) 47.55 46.96 44.13 41.12 42.25 Performance ratios Return on average assets 0.92 % 0.99 % 1.24 % 1.33 % 0.81 % Return on average common equity 6.20 % 6.53 % 8.31 % 9.05 % 6.34 % Net interest margin (on a fully tax equivalent basis) 3.57 % 3.28 % 3.54 % 3.46 % 3.02 % Dividend payout ratio 50.65 % 50.08 % 40.92 % 35.53 % 51.85 % Asset quality ratios Non-performing loans as a percent of gross loans 0.45 % 0.70 % 0.38 % 0.39 % 0.20 % Non-performing assets as a percent of total assets 0.34 % 0.52 % 0.28 % 0.28 % 0.14 % Allowance for credit losses as a percent of total loans 1.03 % 1.17 % 1.00 % 1.09 % 1.08 % Allowance for credit losses as a percent of non-performing loans 227.24 % 167.42 % 261.52 % 277.73 % 528.12 % Capital ratios Equity to assets 14.31 % 15.45 % 14.96 % 14.96 % 14.78 % Tangible equity to tangible assets (1) 9.88 % 10.86 % 10.31 % 10.26 % 10.31 % Tier 1 leverage capital ratio 10.15 % 11.32 % 10.96 % 10.99 % 12.03 % Common equity tier 1 capital ratio 12.86 % 14.65 % 14.19 % 14.33 % 14.30 % Tier 1 risk-based capital ratio 12.86 % 14.65 % 14.19 % 14.33 % 14.30 % Total risk-based capital ratio 15.70 % 16.04 % 15.91 % 16.11 % 16.04 % (1) Represents a non-GAAP measurement.
The Company quantifies its interest rate exposures using net interest income simulation models, as well as simpler gap analysis, and an Economic Value of Equity analysis. Key assumptions in these analyses relate to behavior of interest rates and behavior of the Company’s deposit and loan customers.
The Company quantifies its interest rate exposures using net interest income and Economic Value of Equity analysis. Key assumptions in these analyses relate to behavior of interest rates and behavior of the Company’s deposit and loan customers.
Results of Operations Table 16 - Summary of Results of Operations Years Ended December 31 2024 2023 2022 (Dollars in thousands, except per share data) Net income $ 192,081 $ 239,502 $ 263,813 Diluted earnings per share $ 4.52 $ 5.42 $ 5.69 Return on average assets 0.99 % 1.24 % 1.33 % Return on average equity 6.53 % 8.31 % 9.05 % Stockholders’ equity as % of assets 15.45 % 14.96 % 14.96 % Net interest margin 3.28 % 3.54 % 3.46 % Net Interest Income The amount of net interest income is affected by changes in interest rates and by the volume, mix, and interest rate sensitivity of interest-earning assets and interest-bearing liabilities.
Results of Operations Table 18 - Summary of Results of Operations Years Ended December 31 2025 2024 2023 (Dollars in thousands, except per share data) Net income $ 205,122 $ 192,081 $ 239,502 Diluted earnings per share $ 4.44 $ 4.52 $ 5.42 Return on average assets 0.92 % 0.99 % 1.24 % Return on average equity 6.20 % 6.53 % 8.31 % Stockholders’ equity as % of assets 14.31 % 15.45 % 14.96 % Net interest margin 3.57 % 3.28 % 3.54 % Net Interest Income The amount of net interest income is affected by changes in interest rates and by the volume, mix, and interest rate sensitivity of interest-earning assets and interest-bearing liabilities.
The risk of prepayment tends to increase when interest rates fall. Since future prepayment behavior of loan customers is uncertain, interest rate sensitivity of loans cannot be determined with precision and actual behavior may differ from assumptions to a significant degree.
Since future prepayment behavior of loan customers is uncertain, interest rate sensitivity of loans cannot be determined with precision and actual behavior may differ from assumptions to a significant degree.
See footnotes to Table 17 above for the related adjustments. 58 Provision For Credit Losses The provision for credit losses represents the charge to expense that is required to maintain an adequate level of allowance for credit losses.
See footnote to Table 19 above for the related adjustments. 59 Provision For Credit Losses The provision for credit losses represents the charge to expense that is required to maintain an adequate level of allowance for credit losses.
Investment Management The following table presents total assets under administrations and number of accounts held by the Rockland Trust Investment Management Group at the following dates: Table 15 - Assets Under Administration December 31 2024 December 31 2023 December 31 2021 (Dollars in thousands) Assets under administration $ 7,035,315 $ 6,537,905 $ 5,792,857 Number of trust, fiduciary and agency accounts 6,637 6,550 6,459 54 The Company’s Investment Management Group provides investment management and trust services to individuals, institutions, small businesses, and charitable institutions.
Investment Management The following table presents total assets under administrations and number of accounts held by the Rockland Trust Investment Management Group at the following dates: Table 17 - Assets Under Administration December 31 2025 December 31 2024 December 31 2023 (Dollars in thousands) Assets under administration $ 9,217,333 $ 7,035,315 $ 6,537,905 Number of trust, fiduciary and agency accounts 7,843 6,637 6,550 The Company’s Investment Management Group provides investment management and trust services to individuals, institutions, small businesses, and charitable institutions.
(2) Loans and securities with a carrying value of $4.9 billion and $4.6 billion at December 31, 2024 and 2023, respectively, were pledged to the Federal Reserve Bank of Boston. (3) The additional borrowing capacity has not been assessed for these categories.
(2) Represents line of credit available to the parent Company. (3) Loans and securities with a carrying value of $8.3 billion and $4.6 billion at December 31, 2025 and 2024, respectively, were pledged to the Federal Reserve Bank of Boston. (4) The additional borrowing capacity has not been assessed for these categories.
The following table summarizes the impact of noncore items on net income and reconciles non-GAAP net operating earnings to net income available to common shareholders for the periods indicated: Years Ended December 31 Net Income Diluted Earnings Per Share 2024 2023 2024 2023 (Dollars in thousands, except per share data) Net income available to common shareholders (GAAP) $ 192,081 $ 239,502 $ 4.52 $ 5.42 Non-GAAP adjustments Noninterest expense components Add: merger and acquisition expenses 1,902 — 0.04 — Noncore increases to income before taxes 1,902 — 0.04 — Net tax benefit associated with noncore items (1) (535) — (0.01) — Noncore increases to net income 1,367 — 0.03 — Net operating earnings (Non-GAAP) $ 193,448 $ 239,502 $ 4.55 $ 5.42 (1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company’s combined marginal tax rate only to those items included in net taxable income. 39 The following table summarizes the impact of noncore items with respect to the Company’s total revenue, noninterest income as a percentage of total revenue, and the efficiency ratio for the periods indicated: Years Ended December 31 2024 2023 2022 2021 2020 (Dollars in thousands) Net interest income (GAAP) $ 561,729 $ 606,521 $ 613,249 $ 401,559 $ 367,728 (a) Noninterest income (GAAP) $ 128,014 $ 124,609 $ 114,667 $ 105,850 $ 111,440 (b) Noninterest expense (GAAP) $ 406,366 $ 392,746 $ 373,662 $ 332,529 $ 273,832 (c) Less: Loss on termination of derivatives — — — — 684 Merger and acquisition expenses 1,902 — 7,100 40,840 — Noninterest expense on an operating basis (Non-GAAP) $ 404,464 $ 392,746 $ 366,562 $ 291,689 $ 273,148 (d) Total revenue (GAAP) $ 689,743 $ 731,130 $ 727,916 $ 507,409 $ 479,168 (a+b) Ratios Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by total revenue) 18.56 % 17.04 % 15.75 % 20.86 % 23.26 % (b/(a+b)) Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue) 58.92 % 53.72 % 51.33 % 65.53 % 57.15 % (c/(a+b)) Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue) 58.64 % 53.72 % 50.36 % 57.49 % 57.00 % (d/(a+b)) 40 The following table summarizes the calculation of the Company’s tangible common equity ratio and tangible book value per share for the periods indicated: Years Ended December 31 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Tangible common equity Stockholders’ equity $ 2,993,120 $ 2,895,251 $ 2,886,701 $ 3,018,449 $ 1,702,685 (a) Less: Goodwill and other intangibles 997,356 1,003,262 1,010,140 1,017,844 529,313 Tangible common equity (Non-GAAP) 1,995,764 1,891,989 1,876,561 2,000,605 1,173,372 (b) Tangible assets Assets (GAAP) 19,373,565 19,347,373 19,294,174 20,423,405 13,204,301 (c) Less: Goodwill and other intangibles 997,356 1,003,262 1,010,140 1,017,844 529,313 Tangible assets (Non-GAAP) $ 18,376,209 $ 18,344,111 $ 18,284,034 $ 19,405,561 $ 12,674,988 (d) Common shares 42,500,611 42,873,187 45,641,238 47,349,778 32,965,692 (e) Common equity to assets ratio (GAAP) 15.45 % 14.96 % 14.96 % 14.78 % 12.89 % (a/c) Tangible common equity to tangible assets ratio (Non-GAAP) 10.86 % 10.31 % 10.26 % 10.31 % 9.26 % (b/d) Book value per share (GAAP) $ 70.43 $ 67.53 $ 63.25 $ 63.75 $ 51.65 (a/e) Tangible book value per share (Non-GAAP) $ 46.96 $ 44.13 $ 41.12 $ 42.25 $ 35.59 (b/e) 41 SELECTED FINANCIAL DATA The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the Consolidated Financial Statements and related notes, appearing elsewhere herein.
The Company’s non-GAAP performance measures, including operating net income, operating EPS, operating return on average assets, operating return on average common equity, adjusted margin, tangible book value per share and the tangible common equity ratio, are not necessarily comparable to non-GAAP performance measures which may be presented by other companies. 39 The following table summarizes the impact of non-core items on net income and reconciles non-GAAP net operating earnings to net income available to common shareholders for the periods indicated: Years Ended December 31 Net Income Diluted Earnings Per Share 2025 2024 2025 2024 (Dollars in thousands, except per share data) Net income available to common shareholders (GAAP) $ 205,122 $ 192,081 $ 4.44 $ 4.52 Non-GAAP adjustments Provision for non-PCD acquired loans 34,519 — 0.75 — Non-interest expense components Add: merger and acquisition expenses 39,635 1,902 0.86 0.04 Non-core increases to income before taxes 74,154 1,902 1.61 0.04 Net tax benefit associated with non-core items (1) (19,239) (535) (0.42) (0.01) Add - adjustments for tax effect of previously incurred merger and acquisition expenses 381 — 0.01 — Total tax impact (18,858) (535) (0.41) (0.01) Non-core increases to net income 55,296 1,367 1.20 0.03 Net operating earnings (Non-GAAP) $ 260,418 $ 193,448 $ 5.64 $ 4.55 (1) The net tax benefit associated with non-core items is determined by assessing whether each non-core item is included or excluded from net taxable income and applying the Company’s combined marginal tax rate only to those items included in net taxable income. 40 The following table summarizes the impact of non-core items with respect to the Company’s total revenue, non-interest income as a percentage of total revenue, and the efficiency ratio for the periods indicated: Years Ended December 31 2025 2024 2023 2022 2021 (Dollars in thousands) Net interest income (GAAP) $ 708,831 $ 561,729 $ 606,521 $ 613,249 $ 401,559 (a) Non-interest income (GAAP) $ 148,689 $ 128,014 $ 124,609 $ 114,667 $ 105,850 (b) Non-interest expense (GAAP) $ 529,881 $ 406,366 $ 392,746 $ 373,662 $ 332,529 (c) Less: Merger and acquisition expenses 39,635 1,902 — 7,100 40,840 Non-interest expense on an operating basis (Non-GAAP) $ 490,246 $ 404,464 $ 392,746 $ 366,562 $ 291,689 (d) Total revenue (GAAP) $ 857,520 $ 689,743 $ 731,130 $ 727,916 $ 507,409 (a+b) Ratios Non-interest income as a % of total revenue (GAAP) (calculated by dividing total non-interest income by total revenue) 17.34 % 18.56 % 17.04 % 15.75 % 20.86 % (b/(a+b)) Non-interest income as a % of total revenue on an operating basis (Non-GAAP) (calculated by dividing total non-interest income on an operating basis by total revenue) 17.34 % 18.56 % 17.04 % 15.75 % 20.86 % (c/(a+c)) Efficiency ratio (GAAP) (calculated by dividing total non-interest expense by total revenue) 61.79 % 58.92 % 53.72 % 51.33 % 65.53 % (c/(a+b)) Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total non-interest expense on an operating basis by total revenue) 57.17 % 58.64 % 53.72 % 50.36 % 57.49 % (d/(a+b)) 41 The following table summarizes the calculation of the Company’s tangible common equity ratio and tangible book value per share for the periods indicated: Years Ended December 31 2025 2024 2023 2022 2021 (Dollars in thousands, except per share data) Tangible common equity Stockholders’ equity $ 3,565,728 $ 2,993,120 $ 2,895,251 $ 2,886,701 $ 3,018,449 (a) Less: Goodwill and other intangibles 1,224,186 997,356 1,003,262 1,010,140 1,017,844 Tangible common equity (Non-GAAP) 2,341,542 1,995,764 1,891,989 1,876,561 2,000,605 (b) Tangible assets Assets (GAAP) 24,912,896 19,373,565 19,347,373 19,294,174 20,423,405 (c) Less: Goodwill and other intangibles 1,224,186 997,356 1,003,262 1,010,140 1,017,844 Tangible assets (Non-GAAP) $ 23,688,710 $ 18,376,209 $ 18,344,111 $ 18,284,034 $ 19,405,561 (d) Common shares 49,243,813 42,500,611 42,873,187 45,641,238 47,349,778 (e) Common equity to assets ratio (GAAP) 14.31 % 15.45 % 14.96 % 14.96 % 14.78 % (a/c) Tangible common equity to tangible assets ratio (Non-GAAP) 9.88 % 10.86 % 10.31 % 10.26 % 10.31 % (b/d) Book value per share (GAAP) $ 72.41 $ 70.43 $ 67.53 $ 63.25 $ 63.75 (a/e) Tangible book value per share (Non-GAAP) $ 47.55 $ 46.96 $ 44.13 $ 41.12 $ 42.25 (b/e) 42 SELECTED FINANCIAL DATA The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the Consolidated Financial Statements and related notes, appearing elsewhere herein.
These metrics are used by management to make key decisions regarding the Company’s balance sheet, liquidity, interest rate sensitivity, and capital resources and assist with identifying opportunities for improving the Company’s financial position or operating results. The Company focuses on organic growth, but will also consider growth through acquisition.
These metrics are used by management to make key decisions regarding the Company’s balance sheet, liquidity, interest rate sensitivity, and capital resources and assist with identifying opportunities for improving the Company’s financial position or operating results.
Any subsequent actions taken to resolve the delinquency will depend upon the nature of the loan and the length of time that the loan has been delinquent. The borrower’s needs are considered as much as reasonably possible without jeopardizing the Bank’s position. A late charge is usually assessed on loans upon expiration of the grace period.
Any subsequent actions taken to resolve the delinquency will depend upon the nature of the loan and the length of time that the loan has been delinquent. The borrower’s needs are considered as much as reasonably possible without jeopardizing the Bank’s position.
Borrowings The Company’s borrowings consist of both short-term and long-term borrowings and provide the Bank with one of its primary sources of funding. Maintaining available borrowing capacity provides the Bank with a contingent source of liquidity. Borrowings were $701.4 million at December 31, 2024, representing a decrease of $517.0 million, compared to December 31, 2023.
Borrowings The Company’s borrowings consist of both short-term and long-term borrowings and provide the Bank with one of its primary sources of funding. Maintaining available borrowing capacity provides the Bank with a contingent source of liquidity. Borrowings were $825.8 million at December 31, 2025, representing an increase of $124.5 million, compared to December 31, 2024.