Biggest changeSee the previously provided tables and the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein. 41 The following table presents GAAP to non-GAAP reconciliations for the previous five quarters: Three Months Ended (dollars and shares in thousands, except per share data) December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 2024 2023 Net income per common share: Net income applicable to common shares $ 149,839 $ 139,768 $ 117,196 $ 116,250 $ 128,446 Adjustments: Merger-related charges 8,117 6,860 19,440 2,908 5,529 Debt securities (gains) losses 122 76 (2) 16 825 Separation expense — 2,646 — — — CECL Day 1 non-PCD provision expense — — 15,312 — — Distribution of excess pension assets expense — — — 13,318 — FDIC special assessment — — — 2,994 19,052 Gain on sale of Visa Class B restricted shares — — — — (21,635) Contract termination charge — — — — 4,413 Less: tax effect on net total adjustments (2) (2,089) (2,134) (7,888) (4,695) (1,988) Net income applicable to common shares, adjusted (1) $ 155,989 $ 147,216 $ 144,058 $ 130,791 $ 134,642 Weighted average diluted common shares outstanding 318,803 317,331 316,461 292,207 292,029 Net income per common share, diluted $ 0.47 $ 0.44 $ 0.37 $ 0.40 $ 0.44 Adjusted net income per common share, diluted (1) $ 0.49 $ 0.46 $ 0.46 $ 0.45 $ 0.46 Tangible common book value: Shareholders’ common equity $ 6,096,631 $ 6,123,579 $ 5,831,353 $ 5,351,689 $ 5,319,181 Deduct: Goodwill and intangible assets 2,296,098 2,305,084 2,306,204 2,095,511 2,100,966 Tangible shareholders’ common equity (1) $ 3,800,533 $ 3,818,495 $ 3,525,149 $ 3,256,178 $ 3,218,215 Period end common shares 318,980 318,955 318,969 293,330 292,655 Tangible common book value (1) 11.91 11.97 11.05 11.10 11.00 Return on average tangible common equity: Net income applicable to common shares $ 149,839 $ 139,768 $ 117,196 $ 116,250 $ 128,446 Add: Intangible amortization (net of tax) (2) 5,428 5,558 5,569 4,091 4,402 Tangible net income (1) $ 155,267 $ 145,326 $ 122,765 $ 120,341 $ 132,848 Average shareholders’ common equity $ 6,095,234 $ 5,946,352 $ 5,735,257 $ 5,321,823 $ 5,037,768 Deduct: Average goodwill and intangible assets 2,301,177 2,304,597 2,245,405 2,098,338 2,103,935 Average tangible shareholders’ common equity (1) $ 3,794,057 $ 3,641,755 $ 3,489,852 $ 3,223,485 $ 2,933,833 Return on average tangible common equity (1) 16.37 % 15.96 % 14.07 % 14.93 % 18.11 % Net interest margin: Net interest income $ 394,180 $ 391,724 $ 388,421 $ 356,458 $ 364,408 Taxable equivalent adjustment 5,777 6,144 6,340 6,253 6,100 Net interest income – taxable equivalent basis (1) $ 399,957 $ 397,868 $ 394,761 $ 362,711 $ 370,508 Average earning assets $ 48,411,803 $ 47,905,463 $ 47,406,849 $ 44,175,079 $ 43,701,283 Net interest margin (1) 3.30 % 3.32 % 3.33 % 3.28 % 3.39 % Efficiency ratio: Noninterest expense $ 276,824 $ 272,283 $ 282,999 $ 262,317 $ 284,235 Deduct: Intangible amortization expense 7,237 7,411 7,425 5,455 5,869 Adjusted noninterest expense (1) $ 269,587 $ 264,872 $ 275,574 $ 256,862 $ 278,366 Net interest income – taxable equivalent basis (1) (see above) $ 399,957 $ 397,868 $ 394,761 $ 362,711 $ 370,508 Noninterest income 95,766 94,138 87,271 77,522 100,094 Deduct: Debt securities gains (losses), net (122) (76) 2 (16) (825) Adjusted total revenue (1) $ 495,845 $ 492,082 $ 482,030 $ 440,249 $ 471,427 Efficiency ratio (1) 54.37 % 53.83 % 57.17 % 58.34 % 59.05 % Tangible common equity to tangible assets: Tangible shareholders’ equity (1) (see above) $ 3,800,533 $ 3,818,495 $ 3,525,149 $ 3,256,178 $ 3,218,215 Assets $ 53,552,272 $ 53,602,293 $ 53,119,645 $ 49,534,918 $ 49,089,836 Deduct: Goodwill and intangible assets 2,296,098 2,305,084 2,306,204 2,095,511 2,100,966 Tangible assets (1) $ 51,256,174 $ 51,297,209 $ 50,813,441 $ 47,439,407 $ 46,988,870 Tangible common equity to tangible assets (1) 7.41 % 7.44 % 6.94 % 6.86 % 6.85 % (1) Represents a non-GAAP financial measure.
Biggest changeSee the previously provided tables and the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein. 40 The following table presents GAAP to non-GAAP reconciliations for the previous five quarters: Three Months Ended (dollars and shares in thousands, except per share data) December 31, September 30, June 30, March 31, December 31, 2025 2025 2025 2025 2024 Net income per common share: Net income applicable to common shares $ 212,589 $ 178,533 $ 121,375 $ 140,625 $ 149,839 Adjustments: Merger-related charges 24,547 69,274 41,206 5,856 8,117 Pension plan (gain) loss 15,878 — (21,001) — — FDIC special assessment (2,994) — — — — Debt securities (gains) losses (73) (7) 41 76 122 CECL Day 1 non-PCD provision expense — — 75,604 — — Less: tax effect on net total adjustments (2) (8,973) (16,492) (26,372) (1,103) (2,089) Net income applicable to common shares, adjusted (1) $ 240,974 $ 231,308 $ 190,853 $ 145,454 $ 155,989 Weighted average diluted common shares outstanding 389,550 390,496 361,436 321,016 318,803 Net income per common share, diluted $ 0.55 $ 0.46 $ 0.34 $ 0.44 $ 0.47 Adjusted net income per common share, diluted (1) $ 0.62 $ 0.59 $ 0.53 $ 0.45 $ 0.49 Tangible common book value: Shareholders’ common equity $ 8,251,069 $ 8,065,552 $ 7,882,668 $ 6,290,935 $ 6,096,631 Deduct: Goodwill and intangible assets 2,907,986 2,926,960 2,944,372 2,289,268 2,296,098 Tangible shareholders’ common equity (1) $ 5,343,083 $ 5,138,592 $ 4,938,296 $ 4,001,667 $ 3,800,533 Period end common shares 389,662 390,768 391,818 319,236 318,980 Tangible common book value (1) 13.71 13.15 12.60 12.54 11.91 Return on average tangible common equity: Net income applicable to common shares $ 212,589 $ 178,533 $ 121,375 $ 140,625 $ 149,839 Add: Intangible amortization (net of tax) (2) 19,512 19,638 14,722 5,122 5,428 Tangible net income (1) $ 232,101 $ 198,171 $ 136,097 $ 145,747 $ 155,267 Average shareholders’ common equity $ 8,147,348 $ 7,924,856 $ 7,208,397 $ 6,172,766 $ 6,095,234 Deduct: Average goodwill and intangible assets 2,919,924 2,931,319 2,670,710 2,292,526 2,301,177 Average tangible shareholders’ common equity (1) $ 5,227,424 $ 4,993,537 $ 4,537,687 $ 3,880,240 $ 3,794,057 Return on average tangible common equity (1) 17.76 % 15.87 % 12.00 % 15.02 % 16.37 % Net interest margin: Net interest income $ 580,832 $ 574,609 $ 514,790 $ 387,643 $ 394,180 Taxable equivalent adjustment 8,013 7,975 7,063 5,360 5,777 Net interest income – taxable equivalent basis (1) $ 588,845 $ 582,584 $ 521,853 $ 393,003 $ 399,957 Average earning assets $ 64,456,815 $ 64,032,811 $ 59,061,249 $ 48,077,320 $ 48,411,803 Net interest margin (1) 3.65 % 3.64 % 3.53 % 3.27 % 3.30 % Efficiency ratio: Noninterest expense $ 386,320 $ 445,734 $ 384,766 $ 268,471 $ 276,824 Deduct: Intangible amortization expense 26,016 26,184 19,630 6,830 7,237 Adjusted noninterest expense (1) $ 360,304 $ 419,550 $ 365,136 $ 261,641 $ 269,587 Net interest income – taxable equivalent basis (1) (see above) $ 588,845 $ 582,584 $ 521,853 $ 393,003 $ 399,957 Noninterest income 109,759 130,461 132,517 93,794 95,766 Deduct: Debt securities gains (losses), net 73 7 (41) (76) (122) Adjusted total revenue (1) $ 698,531 $ 713,038 $ 654,411 $ 486,873 $ 495,845 Efficiency ratio (1) 51.58 % 58.84 % 55.80 % 53.74 % 54.37 % Tangible common equity to tangible assets: Tangible shareholders’ equity (1) (see above) $ 5,343,083 $ 5,138,592 $ 4,938,296 $ 4,001,667 $ 3,800,533 Assets $ 72,151,967 $ 71,210,162 $ 70,979,805 $ 53,877,944 $ 53,552,272 Deduct: Goodwill and intangible assets 2,907,986 2,926,960 2,944,372 2,289,268 2,296,098 Tangible assets (1) $ 69,243,981 $ 68,283,202 $ 68,035,433 $ 51,588,676 $ 51,256,174 Tangible common equity to tangible assets (1) 7.72 % 7.53 % 7.26 % 7.76 % 7.41 % (1) Represents a non-GAAP financial measure.
Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis and that it may enhance comparability for peer comparison purposes for both management and investors. 44 The following table presents a three-year average balance sheet and for each major asset and liability category, its related interest income and yield, or its expense and rate for the years ended December 31. 2024 2023 2022 (Taxable equivalent basis, dollars in thousands) Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Earning Assets Money market and other interest- earning investments $ 887,771 $ 45,835 5.16 % $ 826,453 $ 39,683 4.80 % $ 812,296 $ 2,814 0.35 % Investment securities: Treasury and government- sponsored agencies 2,288,053 87,489 3.82 2,322,792 84,771 3.65 2,290,229 47,932 2.09 Mortgage-backed securities 5,829,322 185,633 3.18 5,178,940 136,827 2.64 5,562,442 129,411 2.33 States and political subdivisions 1,672,493 56,006 3.35 1,749,722 57,847 3.31 1,805,433 57,688 3.20 Other securities 781,969 47,821 6.12 776,456 39,166 5.04 687,926 24,133 3.51 Total investment securities 10,571,837 376,949 3.57 10,027,910 318,611 3.18 10,346,030 259,164 2.50 Loans: (2) Commercial 10,166,184 711,562 7.00 9,570,639 639,131 6.68 8,252,237 397,228 4.81 Commercial real estate 15,698,854 1,028,387 6.55 13,405,946 825,053 6.15 11,147,967 489,499 4.39 Residential real estate loans 6,823,798 266,116 3.90 6,646,684 243,646 3.67 5,622,901 201,637 3.59 Consumer 2,832,823 197,316 6.97 2,618,098 164,125 6.27 2,570,355 122,274 4.76 Total loans 35,521,659 2,203,381 6.20 32,241,367 1,871,955 5.81 27,593,460 1,210,638 4.39 Total earning assets 46,981,267 $ 2,626,165 5.59 % 43,095,730 $ 2,230,249 5.18 % 38,751,786 $ 1,472,616 3.80 % Less: Allowance for credit losses on loans (348,638) (302,486) (261,534) Non-Earning Assets Cash and due from banks 394,350 413,569 355,391 Other assets 5,275,427 4,945,394 4,404,057 Total assets $ 52,302,406 $ 48,152,207 $ 43,249,700 Interest-Bearing Liabilities Checking and NOW accounts $ 7,554,510 $ 112,741 1.49 % $ 7,664,183 $ 94,263 1.23 % $ 8,104,844 $ 21,321 0.26 % Savings accounts 4,919,559 19,922 0.40 5,638,766 14,941 0.26 6,342,697 3,367 0.05 Money market accounts 10,905,756 406,739 3.73 7,249,497 206,634 2.85 4,961,159 11,882 0.24 Time deposits, excluding brokered deposits 5,492,898 230,132 4.19 3,875,984 123,428 3.18 2,312,935 10,801 0.47 Brokered deposits 1,447,491 76,728 5.30 913,349 45,094 4.94 45,796 1,722 3.76 Total interest-bearing deposits 30,320,214 846,262 2.79 25,341,779 484,360 1.91 21,767,431 49,093 0.23 Federal funds purchased and interbank borrowings 57,950 3,262 5.63 229,386 11,412 4.98 151,243 5,021 3.32 Securities sold under agreements to repurchase 258,630 2,752 1.06 332,853 3,299 0.99 440,619 843 0.19 FHLB advances 4,473,800 177,317 3.96 4,568,964 161,860 3.54 2,986,006 51,524 1.73 Other borrowings 784,994 41,275 5.26 822,471 42,737 5.20 619,659 19,785 3.19 Total borrowed funds 5,575,374 224,606 4.03 5,953,674 219,308 3.68 4,197,527 77,173 1.84 Total interest-bearing liabilities $ 35,895,588 $ 1,070,868 2.98 % $ 31,295,453 $ 703,668 2.25 % $ 25,964,958 $ 126,266 0.49 % Noninterest-Bearing Liabilities and Shareholders’ Equity Demand deposits 9,424,577 10,633,806 11,750,306 Other liabilities 962,511 968,635 676,940 Shareholders’ equity 6,019,730 5,254,313 4,857,496 Total liabilities and shareholders’ equity $ 52,302,406 $ 48,152,207 $ 43,249,700 Net interest income - taxable equivalent basis $ 1,555,297 3.31 % $ 1,526,581 3.54 % $ 1,346,350 3.47 % Taxable equivalent adjustment (24,514) (23,428) (18,414) Net interest income (GAAP) $ 1,530,783 3.26 % $ 1,503,153 3.49 % $ 1,327,936 3.43 % (1) Interest income is reflected on a fully taxable equivalent basis.
Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis and that it may enhance comparability for peer comparison purposes for both management and investors. 43 The following table presents a three-year average balance sheet and for each major asset and liability category, its related interest income and yield, or its expense and rate for the years ended December 31. 2025 2024 2023 (Taxable equivalent basis, dollars in thousands) Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Earning Assets Money market and other interest- earning investments $ 1,160,460 $ 48,224 4.16 % $ 887,771 $ 45,835 5.16 % $ 826,453 $ 39,683 4.80 % Investment securities: Treasury and government- sponsored agencies 2,381,350 81,467 3.42 2,288,053 87,489 3.82 2,322,792 84,771 3.65 Mortgage-backed securities 8,728,237 354,788 4.06 5,829,322 185,633 3.18 5,178,940 136,827 2.64 States and political subdivisions 1,590,251 52,755 3.32 1,672,493 56,006 3.35 1,749,722 57,847 3.31 Other securities 863,288 54,553 6.32 781,969 47,821 6.12 776,456 39,166 5.04 Total investment securities 13,563,126 543,563 4.01 10,571,837 376,949 3.57 10,027,910 318,611 3.18 Loans: (2) Commercial 13,270,793 872,297 6.57 10,166,184 711,562 7.00 9,570,639 639,131 6.68 Commercial real estate 20,085,105 1,270,132 6.32 15,698,854 1,028,387 6.55 13,405,946 825,053 6.15 Residential real estate loans 7,806,805 347,610 4.45 6,823,798 266,116 3.90 6,646,684 243,646 3.67 Consumer 3,079,678 216,438 7.03 2,832,823 197,316 6.97 2,618,098 164,125 6.27 Total loans 44,242,381 2,706,477 6.12 35,521,659 2,203,381 6.20 32,241,367 1,871,955 5.81 Total earning assets 58,965,967 $ 3,298,264 5.59 % 46,981,267 $ 2,626,165 5.59 % 43,095,730 $ 2,230,249 5.18 % Deduct: Allowance for credit losses on loans (485,792) (348,638) (302,486) Non-Earning Assets Cash and due from banks 463,159 394,350 413,569 Other assets 6,528,184 5,275,427 4,945,394 Total assets $ 65,471,518 $ 52,302,406 $ 48,152,207 Interest-Bearing Liabilities Checking and NOW accounts $ 8,639,817 $ 121,877 1.41 % $ 7,554,510 $ 112,741 1.49 % $ 7,664,183 $ 94,263 1.23 % Savings accounts 4,897,318 14,661 0.30 4,919,559 19,922 0.40 5,638,766 14,941 0.26 Money market accounts 15,011,269 429,954 2.86 10,905,756 406,739 3.73 7,249,497 206,634 2.85 Time deposits, excluding brokered deposits 7,183,802 267,168 3.72 5,492,898 230,132 4.19 3,875,984 123,428 3.18 Brokered deposits 2,703,198 119,557 4.42 1,447,491 76,728 5.30 913,349 45,094 4.94 Total interest-bearing deposits 38,435,404 953,217 2.48 30,320,214 846,262 2.79 25,341,779 484,360 1.91 Federal funds purchased and interbank borrowings 99,394 4,448 4.48 57,950 3,262 5.63 229,386 11,412 4.98 Securities sold under agreements to repurchase 275,701 2,568 0.93 258,630 2,752 1.06 332,853 3,299 0.99 FHLB advances 5,481,224 214,856 3.92 4,473,800 177,317 3.96 4,568,964 161,860 3.54 Other borrowings 803,849 36,890 4.59 784,994 41,275 5.26 822,471 42,737 5.20 Total borrowed funds 6,660,168 258,762 3.89 5,575,374 224,606 4.03 5,953,674 219,308 3.68 Total interest-bearing liabilities $ 45,095,572 $ 1,211,979 2.69 % $ 35,895,588 $ 1,070,868 2.98 % $ 31,295,453 $ 703,668 2.25 % Noninterest-Bearing Liabilities and Shareholders’ Equity Demand deposits 11,693,361 9,424,577 10,633,806 Other liabilities 1,068,576 962,511 968,635 Shareholders’ equity 7,614,009 6,019,730 5,254,313 Total liabilities and shareholders’ equity $ 65,471,518 $ 52,302,406 $ 48,152,207 Net interest income - taxable equivalent basis $ 2,086,285 3.54 % $ 1,555,297 3.31 % $ 1,526,581 3.54 % Taxable equivalent adjustment (28,411) (24,514) (23,428) Net interest income (GAAP) $ 2,057,874 3.49 % $ 1,530,783 3.26 % $ 1,503,153 3.49 % (1) Interest income is reflected on a fully taxable equivalent basis.
This source of revenue as a percentage of total revenue was 19% in 2024 compared to 18% in 2023. 47 The following table details the components of noninterest income: Years Ended December 31, % Change From Prior Year (dollars in thousands) 2024 2023 2022 2024 2023 Wealth and investment services fees $ 116,791 $ 107,784 $ 100,851 8.4 % 6.9 % Service charges on deposit accounts 78,175 71,945 72,501 8.7 (0.8) Debit card and ATM fees 43,400 42,153 40,227 3.0 4.8 Mortgage banking revenue 26,237 16,319 23,015 60.8 (29.1) Capital markets income 20,299 24,419 25,986 (16.9) (6.0) Company-owned life insurance 20,987 15,397 14,564 36.3 5.7 Debt securities gains (losses), net (212) (6,265) (88) (96.6) N/M Gain on sale of Visa Class B restricted shares — 21,635 — (100.0) N/A Gain on sale of health savings accounts — — 90,673 N/A (100.0) Other income 49,020 39,955 32,050 22.7 24.7 Total noninterest income $ 354,697 $ 333,342 $ 399,779 6.4 % (16.6) % Noninterest income increased $21.4 million in 2024 compared to 2023.
This source of revenue as a percentage of total revenue was 18% in 2025 compared to 19% in 2024. 46 The following table details the components of noninterest income: Years Ended December 31, % Change From Prior Year (dollars in thousands) 2025 2024 2023 2025 2024 Wealth and investment services fees $ 144,161 $ 116,791 $ 107,784 23.4 % 8.4 % Service charges on deposit accounts 100,406 78,175 71,945 28.4 8.7 Debit card and ATM fees 49,288 43,400 42,153 13.6 3.0 Mortgage banking revenue 38,406 26,237 16,319 46.4 60.8 Capital markets income 37,329 20,299 24,419 83.9 (16.9) Company-owned life insurance 26,670 20,987 15,397 27.1 36.3 Debt securities gains (losses), net (37) (212) (6,265) (82.5) (96.6) Gain on sale of Visa Class B restricted shares — — 21,635 N/A (100.0) Other income 70,308 49,020 39,955 43.4 22.7 Total noninterest income $ 466,531 $ 354,697 $ 333,342 31.5 % 6.4 % Noninterest income in 2025 included a $5.1 million net gain associated with the freezing of the benefits of the Bremer pension plan and subsequent termination of the plan.
(4) Includes the allowance for credit losses on loans and unfunded loan commitments. 39 The following table sets forth certain financial highlights of Old National for the year-to-date periods: Years Ended December 31, (dollars and shares in thousands, except per share data) 2024 2023 Income Statement: Net interest income $ 1,530,783 $ 1,503,153 Taxable equivalent adjustment (1) (3) 24,514 23,428 Net interest income – taxable equivalent basis (3) 1,555,297 1,526,581 Provision for credit losses 110,619 58,887 Noninterest income 354,697 333,342 Noninterest expense 1,094,423 1,026,306 Net income available to common shareholders 523,053 565,857 Per Common Share Data: Weighted average diluted common shares 311,001 291,855 Net income (diluted) $ 1.68 $ 1.94 Cash dividends $ 0.56 $ 0.56 Common dividend payout ratio (2) 33 % 29 % Book value $ 19.11 $ 18.18 Stock price 21.71 16.89 Tangible common book value (3) 11.91 11.00 Performance Ratios: Return on average assets 1.03 % 1.21 % Return on average common equity 9.06 11.29 Return on average tangible common equity (3) 15.37 20.15 Net interest margin (3) 3.31 3.54 Efficiency ratio (3) 55.85 53.70 Net charge-offs to average loans 0.17 0.17 Allowance for credit losses on loans to ending loans 1.08 0.93 Allowance for credit losses (4) to ending loans 1.14 1.03 Non-performing loans to ending loans 1.23 0.83 Balance Sheet: Total loans $ 36,285,887 $ 32,991,927 Total assets 53,552,272 49,089,836 Total deposits 40,823,560 37,235,180 Total borrowed funds 5,411,537 5,331,147 Total shareholders’ equity 6,340,350 5,562,900 Capital Ratios: Risk-based capital ratios: Tier 1 common equity 11.38 % 10.70 % Tier 1 11.98 11.35 Total 13.37 12.64 Leverage ratio (to average assets) 9.21 8.83 Total equity to assets (averages) 11.51 10.91 Tangible common equity to tangible assets (3) 7.41 6.85 Nonfinancial Data: Full-time equivalent employees 4,066 3,940 Banking centers 280 258 (1) Calculated using the federal statutory tax rate in effect of 21% for all periods.
(4) Includes the allowance for credit losses on loans and unfunded loan commitments. 38 The following table sets forth certain financial highlights of Old National for the year-to-date periods: Years Ended December 31, (dollars and shares in thousands, except per share data) 2025 2024 Income Statement: Net interest income $ 2,057,874 $ 1,530,783 Taxable equivalent adjustment (1) (3) 28,411 24,514 Net interest income – taxable equivalent basis (3) 2,086,285 1,555,297 Provision for credit losses 197,721 110,619 Noninterest income 466,531 354,697 Noninterest expense 1,485,291 1,094,423 Net income available to common shareholders 653,122 523,053 Per Common Share Data: Weighted average diluted common shares 365,464 311,001 Net income (diluted) $ 1.79 $ 1.68 Cash dividends $ 0.56 $ 0.56 Common dividend payout ratio (2) 31 % 33 % Book value $ 21.17 $ 19.11 Stock price 22.31 21.71 Tangible common book value (3) 13.71 11.91 Performance Ratios: Return on average assets 1.02 % 1.03 % Return on average common equity 8.86 9.06 Return on average tangible common equity (3) 15.27 15.37 Net interest margin (3) 3.54 3.31 Efficiency ratio (3) 55.10 55.85 Net charge-offs to average loans 0.25 0.17 Allowance for credit losses on loans to ending loans 1.17 1.08 Allowance for credit losses (4) to ending loans 1.24 1.14 Non-performing loans to ending loans 1.07 1.23 Balance Sheet: Total loans $ 48,764,162 $ 36,285,887 Total assets 72,151,967 53,552,272 Total deposits 55,088,195 40,823,560 Total borrowed funds 7,451,367 5,411,537 Total shareholders’ equity 8,494,788 6,340,350 Capital Ratios: Risk-based capital ratios: Tier 1 common equity 11.08 % 11.38 % Tier 1 11.53 11.98 Total 12.85 13.37 Leverage ratio (to average assets) 8.90 9.21 Total equity to assets (averages) 11.63 11.51 Tangible common equity to tangible assets (3) 7.72 7.41 Nonfinancial Data: Full-time equivalent employees 4,971 4,066 Banking centers 346 280 (1) Calculated using the federal statutory tax rate in effect of 21% for all periods.
The portfolio segment reclassifications follow: Statement Balance Portfolio Segment Reclassifications Portfolio Segment After Reclassifications (dollars in thousands) December 31, 2024 Commercial $ 10,288,560 $ (232,301) $ 10,056,259 Commercial real estate 16,307,486 (174,438) 16,133,048 BBCC N/A 406,739 406,739 Residential real estate 6,797,586 — 6,797,586 Consumer 2,892,255 (2,892,255) N/A Indirect N/A 1,096,778 1,096,778 Direct N/A 514,144 514,144 Home equity N/A 1,281,333 1,281,333 Total $ 36,285,887 $ — $ 36,285,887 December 31, 2023 Commercial $ 9,512,230 $ (232,764) $ 9,279,466 Commercial real estate 14,140,629 (169,058) 13,971,571 BBCC N/A 401,822 401,822 Residential real estate 6,699,443 — 6,699,443 Consumer 2,639,625 (2,639,625) N/A Indirect N/A 1,050,982 1,050,982 Direct N/A 523,172 523,172 Home equity N/A 1,065,471 1,065,471 Total $ 32,991,927 $ — $ 32,991,927 60 The following table details activity in our allowance for credit losses on loans for the years ended December 31: (dollars in thousands) 2024 2023 2022 Beginning allowance for credit losses on loans $ 307,610 $ 303,671 $ 107,341 Allowance established for acquired PCD loans 26,725 — 89,089 Loans charged-off: Commercial 36,172 41,451 6,885 Commercial real estate 18,565 11,198 6,519 BBCC 1,801 1,650 85 Residential real estate 14 256 344 Indirect 5,610 2,948 2,525 Direct 8,672 10,517 10,799 Home equity 470 443 124 Total charge-offs 71,304 68,463 27,281 Recoveries on charged-off loans: Commercial 1,623 4,172 4,610 Commercial real estate 2,713 2,417 1,095 BBCC 325 275 281 Residential real estate 883 1,268 760 Indirect 1,274 1,559 1,263 Direct 2,152 2,331 2,557 Home equity 330 531 616 Total recoveries 9,300 12,553 11,182 Net charge-offs (recoveries) 62,004 55,910 16,099 Provision for credit losses on loans 120,191 59,849 123,340 Ending allowance for credit losses on loans $ 392,522 $ 307,610 $ 303,671 Beginning allowance for credit losses on unfunded loan commitments $ 31,226 $ 32,188 $ 10,879 Provision for credit losses on unfunded loan commitments acquired during the period 1,763 — 11,013 Provision (release) for provision for credit losses on unfunded loan commitments (11,335) (962) 10,296 Ending allowance for credit losses on unfunded loan commitments $ 21,654 $ 31,226 $ 32,188 Allowance for credit losses $ 414,176 $ 338,836 $ 335,859 Average loans for the year (1) $ 35,506,298 $ 32,233,020 $ 27,582,530 Asset Quality Ratios: Allowance for credit losses on loans/year-end loans (1) 1.08 % 0.93 % 0.98 % Allowance for credit losses on loans/average loans (1) 1.11 0.95 1.10 Allowance for credit losses/year-end loans (1) 1.14 1.03 1.08 Allowance for credit losses/average loans (1) 1.17 1.05 1.22 (1) Loans exclude loans held-for-sale. 61 The following table details net charge-offs to average loans outstanding by loan category for the years ended December 31: (dollars in thousands) 2024 2023 2022 Commercial: Net charge-offs (recoveries) $ 34,549 $ 37,279 $ 2,275 Average loans for the year (1) $ 9,807,508 $ 9,338,940 $ 7,755,895 Net charge-offs (recoveries)/average loans 0.35 % 0.40 % 0.03 % Commercial real estate: Net charge-offs (recoveries) $ 15,852 $ 8,781 $ 5,424 Average loans for the year $ 15,653,383 $ 13,248,587 $ 11,292,033 Net charge-offs (recoveries)/average loans 0.10 % 0.07 % 0.05 % BBCC: Net charge-offs (recoveries) $ 1,476 $ 1,375 $ (196) Average loans for the year $ 403,929 $ 385,171 $ 352,276 Net charge-offs (recoveries)/average loans 0.37 % 0.36 % (0.06) % Residential real estate: Net charge-offs (recoveries) $ (869) $ (1,012) $ (416) Average loans for the year (1) $ 6,808,655 $ 6,642,224 $ 5,618,883 Net charge-offs (recoveries)/average loans (0.01) % (0.02) % (0.01) % Indirect: Net charge-offs (recoveries) $ 4,336 $ 1,389 $ 1,262 Average loans for the year $ 1,125,139 $ 1,013,560 $ 1,089,394 Net charge-offs (recoveries)/average loans 0.39 % 0.14 % 0.12 % Direct: Net charge-offs (recoveries) $ 6,520 $ 8,186 $ 8,242 Average loans for the year $ 478,450 $ 568,345 $ 559,943 Net charge-offs (recoveries)/average loans 1.36 % 1.44 % 1.47 % Home equity: Net charge-offs (recoveries) $ 140 $ (88) $ (492) Average loans for the year $ 1,229,234 $ 1,036,193 $ 921,018 Net charge-offs (recoveries)/average loans 0.01 % (0.01) % (0.05) % Total loans: Net charge-offs (recoveries) $ 62,004 $ 55,910 $ 16,099 Average loans for the year (1) $ 35,506,298 $ 32,233,020 $ 27,589,442 Net charge-offs (recoveries)/average loans 0.17 % 0.17 % 0.06 % (1) Average loans exclude loans held-for-sale.
The portfolio segment reclassifications follow: Statement Balance Portfolio Segment Reclassifications Portfolio Segment After Reclassifications (dollars in thousands) December 31, 2025 Commercial $ 14,983,861 $ (220,410) $ 14,763,451 Commercial real estate 22,050,007 (175,670) 21,874,337 BBCC N/A 396,080 396,080 Residential real estate 8,467,496 — 8,467,496 Consumer 3,262,798 (3,262,798) N/A Indirect N/A 1,075,235 1,075,235 Direct N/A 649,297 649,297 Home equity N/A 1,538,266 1,538,266 Total $ 48,764,162 $ — $ 48,764,162 December 31, 2024 Commercial $ 10,288,560 $ (232,301) $ 10,056,259 Commercial real estate 16,307,486 (174,438) 16,133,048 BBCC N/A 406,739 406,739 Residential real estate 6,797,586 — 6,797,586 Consumer 2,892,255 (2,892,255) N/A Indirect N/A 1,096,778 1,096,778 Direct N/A 514,144 514,144 Home equity N/A 1,281,333 1,281,333 Total $ 36,285,887 $ — $ 36,285,887 58 The following table details activity in our allowance for credit losses on loans for the years ended December 31: (dollars in thousands) 2025 2024 2023 Beginning allowance for credit losses on loans $ 392,522 $ 307,610 $ 303,671 Allowance established for acquired PCD loans 103,546 26,725 — Loans charged-off: Commercial 63,352 36,172 41,451 Commercial real estate 43,647 18,565 11,198 BBCC 2,150 1,801 1,650 Residential real estate 570 14 256 Indirect 7,450 5,610 2,948 Direct 7,597 8,672 10,517 Home equity 261 470 443 Total charge-offs 125,027 71,304 68,463 Recoveries on charged-off loans: Commercial 4,547 1,623 4,172 Commercial real estate 2,717 2,713 2,417 BBCC 611 325 275 Residential real estate 505 883 1,268 Indirect 2,583 1,274 1,559 Direct 2,525 2,152 2,331 Home equity 1,249 330 531 Total recoveries 14,737 9,300 12,553 Net charge-offs (recoveries) 110,290 62,004 55,910 Provision for credit losses on loans 183,742 120,191 59,849 Ending allowance for credit losses on loans $ 569,520 $ 392,522 $ 307,610 Beginning allowance for credit losses on unfunded loan commitments $ 21,654 $ 31,226 $ 32,188 Provision for credit losses on unfunded loan commitments acquired during the period 6,458 1,763 — Provision (release) for provision for credit losses on unfunded loan commitments 7,521 (11,335) (962) Ending allowance for credit losses on unfunded loan commitments $ 35,633 $ 21,654 $ 31,226 Allowance for credit losses $ 605,153 $ 414,176 $ 338,836 Average loans for the year (1) $ 44,221,486 $ 35,506,298 $ 32,233,020 Asset Quality Ratios: Allowance for credit losses on loans/year-end loans (1) 1.17 % 1.08 % 0.93 % Allowance for credit losses on loans/average loans (1) 1.29 1.11 0.95 Allowance for credit losses/year-end loans (1) 1.24 1.14 1.03 Allowance for credit losses/average loans (1) 1.37 1.17 1.05 (1) Loans exclude loans held-for-sale. 59 The following table details net charge-offs to average loans outstanding by loan category for the years ended December 31: (dollars in thousands) 2025 2024 2023 Commercial: Net charge-offs (recoveries) $ 58,805 $ 34,549 $ 37,279 Average loans for the year (1) $ 12,796,357 $ 9,807,508 $ 9,338,940 Net charge-offs (recoveries)/average loans 0.46 % 0.35 % 0.40 % Commercial real estate: Net charge-offs (recoveries) $ 40,930 $ 15,852 $ 8,781 Average loans for the year $ 20,162,924 $ 15,653,383 $ 13,248,587 Net charge-offs (recoveries)/average loans 0.20 % 0.10 % 0.07 % BBCC: Net charge-offs (recoveries) $ 1,539 $ 1,476 $ 1,375 Average loans for the year $ 396,545 $ 403,929 $ 385,171 Net charge-offs (recoveries)/average loans 0.39 % 0.37 % 0.36 % Residential real estate: Net charge-offs (recoveries) $ 65 $ (869) $ (1,012) Average loans for the year (1) $ 7,785,982 $ 6,808,655 $ 6,642,224 Net charge-offs (recoveries)/average loans — % (0.01) % (0.02) % Indirect: Net charge-offs (recoveries) $ 4,867 $ 4,336 $ 1,389 Average loans for the year $ 1,075,256 $ 1,125,139 $ 1,013,560 Net charge-offs (recoveries)/average loans 0.45 % 0.39 % 0.14 % Direct: Net charge-offs (recoveries) $ 5,072 $ 6,520 $ 8,186 Average loans for the year $ 570,174 $ 478,450 $ 568,345 Net charge-offs (recoveries)/average loans 0.89 % 1.36 % 1.44 % Home equity: Net charge-offs (recoveries) $ (988) $ 140 $ (88) Average loans for the year $ 1,434,248 $ 1,229,234 $ 1,036,193 Net charge-offs (recoveries)/average loans (0.07) % 0.01 % (0.01) % Total loans: Net charge-offs (recoveries) $ 110,290 $ 62,004 $ 55,910 Average loans for the year (1) $ 44,221,486 $ 35,506,298 $ 32,233,020 Net charge-offs (recoveries)/average loans 0.25 % 0.17 % 0.17 % (1) Average loans exclude loans held-for-sale.