Biggest changeThe average balances presented are derived from daily average balances. 34 Average Balances and Analysis of Net Interest Income 2024 2023 2022 (Dollars in thousands) Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Assets Interest-bearing deposits in banks $ 422,165 $ 21,814 5.17 % $ 414,466 $ 21,043 5.08 % $ 232,935 $ 1,613 0.69 % CDs with banks — — — — — — 1,033 24 2.32 Investment securities: Taxable 261,986 7,693 2.94 $ 221,395 5,576 2.52 236,344 3,496 1.48 Tax-exempt 1 104,765 3,287 3.14 116,680 4,347 3.73 139,353 5,166 3.71 Loans and loans held-for-sale: 2 Commercial 1,570,284 122,839 7.82 1,621,299 124,078 7.65 1,594,069 87,845 5.51 Tax-exempt 1 3,175 139 4.38 3,732 163 4.37 4,661 203 4.36 Real estate 564,633 25,474 4.51 591,157 24,764 4.19 487,044 15,721 3.23 Consumer 70,943 5,314 7.49 108,988 10,793 9.90 103,345 13,017 12.60 Total loans 2,209,035 153,766 6.96 2,325,176 159,798 6.87 2,189,119 116,786 5.33 Total earning assets 2,997,951 186,560 6.22 3,077,717 190,764 6.20 2,798,784 127,085 4.54 Allowance for credit losses (22,108) (29,746) (22,248) Cash and due from banks 5,246 6,659 5,670 Other assets 302,304 302,036 244,861 Total assets $ 3,283,393 $ 3,356,666 $ 3,027,067 Liabilities Deposits: NOW $ 521,337 $ 17,587 3.37 % $ 697,266 $ 19,851 2.85 % $ 707,282 $ 4,724 0.67 % Money market checking 396,881 12,770 3.22 504,730 10,352 2.05 330,208 1,449 0.44 Savings 115,270 3,756 3.26 76,908 1,871 2.43 56,697 418 0.74 IRAs 7,990 338 4.23 6,662 194 2.91 6,216 71 1.14 CDs 760,714 38,654 5.08 576,726 29,392 5.10 170,648 3,814 2.24 Repurchase agreements 3,477 44 1.27 5,662 1 0.02 10,987 6 0.05 FHLB and other borrowings 25 2 6.46 17,542 889 5.07 15,494 437 2.82 Senior term loan 3 2,355 264 11.21 9,007 766 8.50 2,328 163 7.00 Subordinated debt 73,667 3,229 4.38 73,415 3,219 4.38 73,159 3,072 4.20 Total interest-bearing liabilities 1,881,716 76,644 4.07 1,967,918 66,535 3.38 1,373,019 14,154 1.03 Noninterest-bearing demand deposits 1,071,900 1,074,292 1,357,426 Other liabilities 37,683 40,435 41,098 Total liabilities 2,991,299 3,082,645 2,771,543 Stockholders’ equity Common stock 13,738 13,541 13,320 Additional paid-in capital 162,811 159,523 147,728 Treasury stock (16,741) (16,741) (16,741) Retained earnings 161,181 154,041 137,498 Accumulated other comprehensive loss (28,821) (36,419) (26,918) Total stockholders' equity attributable to parent 292,168 273,945 254,887 Noncontrolling interest (74) 76 637 Total stockholders' equity 292,094 274,021 255,524 Total liabilities and stockholders’ equity $ 3,283,393 $ 3,356,666 $ 3,027,067 Net interest spread (tax-equivalent) 2.15 2.82 3.51 Net interest income and margin (tax-equivalent) 1 $ 109,916 3.67 % $ 124,229 4.04 % $ 112,931 4.04 % Less: Tax-equivalent adjustments (718) (946) (1,128) Net interest spread 2.13 2.79 3.47 Net interest income and margin $ 109,198 3.64 % $ 123,283 4.01 % $ 111,803 3.99 % 1 In order to make pre-tax income and resultant yields on tax-exempt loans and investment securities comparable to those on taxable loans and investment securities, a tax-equivalent adjustment has been computed using a Federal tax rate of 21% for the years ended December 31, 2024, 2023 and 2022, which is a non-U.S.
Biggest changeThe average balances presented are derived from daily average balances. 34 Average Balances and Analysis of Net Interest Income 2025 2024 2023 (Dollars in thousands) Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Assets Interest-bearing deposits in banks $ 387,985 $ 16,340 4.21 % $ 422,165 $ 21,814 5.17 % $ 414,466 $ 21,043 5.08 % Investment securities: Taxable 315,936 12,618 3.99 261,986 7,693 2.94 221,395 5,576 2.52 Tax-exempt 1 86,231 3,052 3.54 104,765 3,287 3.14 116,680 4,347 3.73 Loans and loans held-for-sale: 2 Commercial 1,573,561 116,248 7.39 1,570,284 122,839 7.82 1,621,299 124,078 7.65 Tax-exempt 1 2,632 117 4.45 3,175 139 4.38 3,732 163 4.37 Real estate 527,951 22,737 4.31 564,633 25,474 4.51 591,157 24,764 4.19 Consumer 64,840 4,878 7.52 70,943 5,314 7.49 108,988 10,793 9.90 Total loans 2,168,984 143,980 6.64 2,209,035 153,766 6.96 2,325,176 159,798 6.87 Total earning assets 2,959,136 175,990 5.95 2,997,951 186,560 6.22 3,077,717 190,764 6.20 Allowance for credit losses (20,947) (22,108) (29,746) Cash and due from banks 9,472 5,246 6,659 Other assets 309,450 302,304 302,036 Total assets $ 3,257,111 $ 3,283,393 $ 3,356,666 Liabilities Deposits: NOW $ 687,351 $ 19,463 2.83 % $ 521,337 $ 17,587 3.37 % $ 697,266 $ 19,851 2.85 % Money market checking 416,336 10,457 2.51 396,881 12,770 3.22 504,730 10,352 2.05 Savings 128,233 3,898 3.04 115,270 3,756 3.26 76,908 1,871 2.43 IRAs 7,487 282 3.77 7,990 338 4.23 6,662 194 2.91 CDs 664,472 30,394 4.57 760,714 38,654 5.08 576,726 29,392 5.10 Repurchase agreements 3,427 66 1.93 3,477 44 1.27 5,662 1 0.02 FHLB and other borrowings 1,300 59 4.54 25 2 6.46 17,542 889 5.07 Senior term loan 3 — — — 2,355 264 11.21 9,007 766 8.50 Subordinated debt 73,922 3,296 4.46 73,667 3,229 4.38 73,415 3,219 4.38 Total interest-bearing liabilities 1,982,528 67,915 3.43 1,881,716 76,644 4.07 1,967,918 66,535 3.38 Noninterest-bearing demand deposits 915,744 1,071,900 1,074,292 Other liabilities 48,764 37,683 40,435 Total liabilities 2,947,036 2,991,299 3,082,645 Stockholders’ equity Common stock 13,865 13,738 13,541 Additional paid-in capital 166,424 162,811 159,523 Treasury stock (21,854) (16,741) (16,741) Retained earnings 176,329 161,181 154,041 Accumulated other comprehensive loss (24,698) (28,821) (36,419) Total stockholders' equity attributable to parent 310,066 292,168 273,945 Noncontrolling interest 9 (74) 76 Total stockholders' equity 310,075 292,094 274,021 Total liabilities and stockholders’ equity $ 3,257,111 $ 3,283,393 $ 3,356,666 Net interest spread (tax-equivalent) 2.52 % 2.15 % 2.82 % Net interest income and margin (tax-equivalent) 1 $ 108,075 3.65 % $ 109,916 3.67 % $ 124,229 4.04 % Less: Tax-equivalent adjustments (667) (718) (946) Net interest spread 2.49 % 2.13 % 2.79 % Net interest income and margin $ 107,408 3.63 % $ 109,198 3.64 % $ 123,283 4.01 % 1 In order to make pre-tax income and resultant yields on tax-exempt loans and investment securities comparable to those on taxable loans and investment securities, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the years ended December 31, 2025, 2024 and 2023, which is a non-U.S.
The following table summarizes the primary segments of the ACL as of December 31, 2024 and 2023: (Dollars in thousands) 2024 2023 December 31, Amount % of loans in each category to total loans Amount % of loans in each category to total loans Commercial and non-residential real estate $ 10,838 67 % $ 12,536 69 % Residential 7,322 31 6,412 29 Home equity lines of credit 95 1 97 1 Consumer and other 1,408 1 3,079 1 Total $ 19,663 100 % $ 22,124 100 % Nonperforming assets consist of loans that are no longer accruing interest and real estate acquired through foreclosure.
The following table summarizes the primary segments of the ACL as of December 31, 2025 and 2024: (Dollars in thousands) 2025 2024 December 31, Amount % of loans in each category to total loans Amount % of loans in each category to total loans Commercial and non-residential real estate $ 12,780 73 % $ 10,838 67 % Residential 7,695 26 7,322 31 Home equity lines of credit 101 — 95 1 Consumer and other 1,251 1 1,408 1 Total $ 21,827 100 % $ 19,663 100 % Nonperforming assets consist of loans that are no longer accruing interest and real estate acquired through foreclosure.
(Dollars in thousands, except per share data) December 31, 2024 December 31, 2023 Goodwill $ 2,838 $ 2,838 Intangibles 262 352 Total intangibles $ 3,100 $ 3,190 Total equity attributable to parent $ 305,679 $ 289,384 Less: Total intangibles (3,100) (3,190) Tangible common equity $ 302,579 $ 286,194 Tangible common equity $ 302,579 $ 286,194 Common shares outstanding (000s) 12,945 12,758 Tangible book value per common share $ 23.37 $ 22.43 Net Interest Income Net interest income is the amount by which interest income on earning assets exceeds interest expense incurred on interest-bearing liabilities.
(Dollars in thousands, except per share data) December 31, 2025 December 31, 2024 Goodwill $ 1,200 $ 2,838 Intangibles — 262 Total intangibles $ 1,200 $ 3,100 Total equity attributable to parent $ 333,968 $ 305,679 Less: Total intangibles (1,200) (3,100) Tangible common equity $ 332,768 $ 302,579 Tangible common equity $ 332,768 $ 302,579 Common shares outstanding (000s) 12,716 12,945 Tangible book value per common share $ 26.17 $ 23.37 Net Interest Income Net interest income is the amount by which interest income on earning assets exceeds interest expense incurred on interest-bearing liabilities.
Nonperforming assets and past due loans as of December 31, are as follows: (Dollars in thousands) 2024 2023 Non-accrual loans Commercial $ 20,109 $ 7,680 Real estate and home equity 4,278 243 Consumer and other 220 344 Total nonperforming loans 24,607 8,267 Other real estate, net 2,827 825 Total nonperforming assets $ 27,434 $ 9,092 Allowance for credit losses $ 19,663 $ 22,124 Nonperforming loans to gross loans 1.2 % 0.4 % Allowance for credit losses to total loans 0.94 % 0.95 % Allowance for credit losses to nonperforming loans 79.9 % 267.6 % Nonperforming assets to total assets 0.9 % 0.3 % Individually analyzed loans have increased by $31.4 million, or 266.1%, during 2024.
Nonperforming assets and past due loans as of December 31, are as follows: (Dollars in thousands) 2025 2024 Non-accrual loans Commercial $ 22,654 $ 20,109 Real estate and home equity 7,758 4,278 Consumer and other 243 220 Total nonperforming loans 30,655 24,607 Other real estate, net 580 2,827 Total nonperforming assets $ 31,235 $ 27,434 Allowance for credit losses $ 21,827 $ 19,663 Nonperforming loans to gross loans 1.3 % 1.2 % Allowance for credit losses to total loans 0.93 % 0.94 % Allowance for credit losses to nonperforming loans 71.2 % 79.9 % Nonperforming assets to total assets 0.9 % 0.9 % Individually analyzed loans have decreased by $11.6 million, or 26.9%, during 2025.
GAAP basis Net interest income $ 109,198 $ 123,283 $ 111,803 Average interest-earning assets 2,997,951 3,077,717 2,798,784 Net interest margin 3.64 % 4.01 % 3.99 % Net interest margin - non-U.S.
GAAP basis Net interest income $ 107,408 $ 109,198 $ 123,283 Average interest-earning assets 2,959,136 2,997,951 3,077,717 Net interest margin 3.63 % 3.64 % 4.01 % Net interest margin - non-U.S.
The following table sets forth the balance of each of the deposit categories for the years ended December 31, 2024 and 2023: (Dollars in thousands) 2024 2023 Demand deposits of individuals, partnerships and corporations Noninterest-bearing demand $ 940,994 $ 1,197,272 NOW 473,225 538,444 Savings and money markets 437,145 571,299 Time deposits, including CDs and IRAs 842,251 594,461 Total deposits $ 2,693,615 $ 2,901,476 Time deposits that meet or exceed the FDIC insurance limit $ 2,962 $ 3,150 Average interest-bearing deposits totaled $1.80 billion during 2024 compared to $1.86 billion during 2023.
The following table sets forth the balance of each of the deposit categories for the years ended December 31, 2025 and 2024: (Dollars in thousands) 2025 2024 Demand deposits of individuals, partnerships and corporations Noninterest-bearing demand $ 1,144,682 $ 940,994 NOW 575,277 473,225 Savings and money markets 532,928 437,145 Time deposits, including CDs and IRAs 589,159 842,251 Total deposits $ 2,842,046 $ 2,693,615 Time deposits that meet or exceed the FDIC insurance limit $ 596 $ 2,962 Average interest-bearing deposits totaled $1.90 billion during 2025 compared to $1.80 billion during 2024.
The decline in average total assets was primarily the result of a $116.1 million, or 5.0%, decline in average total loans, partially offset by increases of $28.7 million, or 8.5%, and $7.7 million, or 1.9%, in average investment securities and average interest-bearing deposits with banks, respectively.
The decline in average total assets was primarily the result of a $40.1 million, or 1.8%, decline in average total loans and a $34.2 million, or 8.1%, decline in average interest-bearing deposits with banks, partially offset by an increase of $35.4 million, or 9.7%, in average investment securities.
Interest-bearing deposits totaled $1.75 billion at December 31, 2024, compared to $1.70 billion at December 31, 2023, or 65.1% and 58.7%, respectively, of total deposits.
At December 31, 2025, noninterest-bearing balances totaled $1.14 billion, compared to $941 million at December 31, 2024, or 40.3% and 34.9%, respectively, of total deposits. Interest-bearing deposits totaled $1.70 billion at December 31, 2025, compared to $1.75 billion at December 31, 2024, or 59.7% and 65.1%, respectively, of total deposits.
Major classification of loans held for investment at December 31, are as follows: (Dollars in thousands) 2024 2023 Business $ 668,458 $ 797,100 Real estate 632,898 670,584 Acquisition, development and construction 115,500 134,004 Commercial $ 1,416,856 $ 1,601,688 Residential 650,708 672,547 Home equity lines of credit 12,933 14,531 Consumer 18,620 27,408 Total loans $ 2,099,117 $ 2,316,174 Deferred loan origination fees and costs, net 1,014 1,420 Loans receivable $ 2,100,131 $ 2,317,594 At December 31, 2024, commercial and non-residential real estate loans represented the largest portion of the portfolio at 67.5%.
Major classification of loans held for investment at December 31, are as follows: (Dollars in thousands) 2025 2024 Business $ 686,245 $ 668,458 Real estate 906,336 632,898 Acquisition, development and construction 116,784 115,500 Commercial $ 1,709,365 $ 1,416,856 Residential 599,094 650,708 Home equity lines of credit 9,969 12,933 Consumer 25,599 18,620 Total loans $ 2,344,027 $ 2,099,117 Deferred loan origination fees and costs, net (864) 1,014 Loans receivable $ 2,343,163 $ 2,100,131 At December 31, 2025, commercial and non-residential real estate loans represented the largest portion of the portfolio at 72.9%.