Biggest changeSee the discussion entitled “Non-GAAP Financial Measures” on page 51 and the table below, which provides a reconciliation of this non-GAAP measure and related items, to the most comparable GAAP equivalents. Year Ended December 31, 2024 2023 2022 Net Income Income before income taxes (GAAP) $ 112,956 $ 124,408 $ 91,549 Pre-tax income adjustments: Litigation related expenses - 1,200 - Death benefit related to BOLI (905) - - Merger related costs, net of losses/(gains) on branch sales 1,992 (258) 9,144 Liquidation and deconversion costs on Visa credit card portfolio - 629 - Gains on the sale of Visa credit card and land trust portfolios - - (923) Adjusted net income before taxes 114,043 125,979 99,770 Taxes on adjusted net income 28,176 33,092 26,341 Adjusted net income (non-GAAP) $ 85,867 $ 92,887 $ 73,429 Basic earnings per share (GAAP) $ 1.90 $ 2.05 $ 1.51 Diluted earnings per share (GAAP) 1.87 2.02 1.49 Adjusted basic earnings per share (non-GAAP) 1.92 2.08 1.65 Adjusted diluted earnings per share (non-GAAP) 1.88 2.05 1.62 Adjusted net income provides for a comparative analysis of our performance excluding those one-time matters, such as transaction-related costs for our purchase of five FRME branches, litigation expense related to a claim regarding prior years’ overdraft fee compliance, net gains or net losses stemming from branch sales completed to eliminate duplicative geographic locations due to past acquisitions, and the Visa credit card and land trust portfolio sales, which were executed to exit products that were not within our strategic plan. Net interest and dividend income decreased $10.3 million, or 4.1% for 2024 compared to 2023, due primarily to increased interest expense due to higher market rates on deposits throughout 2024, partially offset by the impact of market interest rates on loans, and lower average balances on FHLBC advances.
Biggest changeSee the discussion entitled “Non-GAAP Financial Measures” on page 48 and the table below, which provides a reconciliation of this non-GAAP measure and related items, to the most comparable GAAP equivalents. Year Ended December 31, 2025 2024 2023 Net Income Income before income taxes (GAAP) $ 107,751 $ 112,956 $ 124,408 Pre-tax income adjustments: Provision for credit losses - Day Two 13,153 - - Litigation related expenses - - 1,200 Securities (gains) losses, net (7) - 4,148 Death benefit related to BOLI (430) (905) - MSR losses 1,918 723 1,425 Acquisition related costs, net of (gains) losses on branch sales 15,068 1,992 (258) Liquidation and deconversion costs on Visa credit card portfolio - - 629 Adjusted net income before taxes 137,453 114,766 131,552 Taxes on adjusted net income 34,883 28,340 34,566 Adjusted net income (non-GAAP) $ 102,570 $ 86,426 $ 96,986 Basic earnings per share (GAAP) $ 1.64 $ 1.90 $ 2.05 Diluted earnings per share (GAAP) 1.62 1.87 2.02 Adjusted basic earnings per share (non-GAAP) 2.10 1.93 2.17 Adjusted diluted earnings per share (non-GAAP) 2.07 1.89 2.14 Total average assets 6,347,633 5,642,950 5,820,173 Return on average assets (GAAP) 1.27 % 1.51 % 1.58 % Adjusted return on average assets (non-GAAP) 1.62 1.53 1.67 Adjusted net income provides a comparative analysis of our performance excluding those one-time matters, such as transaction-related costs for our acquisition of Bancorp Financial and our purchase of five FRME branches, Day Two provision for credit losses from our acquisition of Bancorp Financial, net securities (gains)/losses, death benefits realized on BOLI, litigation expense related to a claim regarding prior years’ overdraft fee compliance, and net gains or net losses stemming from branch sales completed to eliminate duplicative geographic locations due to past acquisitions. 45 Table of Contents Net interest and dividend income increased $51.3 million, or 21.2% for 2025 compared to 2024, due primarily to increased interest and dividend income stemming from our acquisition of Bancorp Financial as well as decreased borrowing costs on the lower average balances on FHLBC advances.
Our liquidity principally depends on cash flows from net operating activities, including pledging requirements, investment in, and both maturity and repayment of assets, changes in balances of deposits and borrowings, and our ability to borrow funds. In addition, the Company’s liquidity depends on the Bank’s ability to pay dividends, which is subject to certain regulatory requirements. See Item 1.
Our liquidity principally depends on cash flows from net operating activities, including pledging requirements, investment in assets, and both maturity and repayment of assets, changes in balances of deposits and borrowings, and our ability to borrow funds. In addition, the Company’s liquidity depends on the Bank’s ability to pay dividends, which is subject to certain regulatory requirements. See Item 1.
Management reviews its process quarterly using an extensive and detailed loan review process, makes changes as needed, and reports those results at meetings of our Board of Directors and Audit Committee. 64 Table of Contents Although management believes the ACL is sufficient to cover expected losses over the estimated life of our loan portfolio, there can be no assurance that the allowance will prove sufficient to cover actual loan and lease losses or that regulators, in reviewing the loan portfolio, would not request us to materially adjust our ACL at the time of their examination.
Management reviews its process quarterly using an extensive and detailed loan review process, makes changes as needed, and reports those results at meetings of our Board of Directors and Audit Committee. 60 Table of Contents Although management believes the ACL is sufficient to cover expected losses over the estimated life of our loan portfolio, there can be no assurance that the allowance will prove sufficient to cover actual loan and lease losses or that regulators, in reviewing the loan portfolio, would not request us to materially adjust our ACL at the time of their examination.
We continue to take steps to control operating expenses and increase noninterest income. As we focused on reducing noninterest expenses, exclusive of acquisition-related activity, we were also able to maintain our profitable wealth management business, and continue profitability, though to a lesser extent, with the mortgage banking business as originations and sales are negatively impacted by elevated interest rates. For information comparing our financial condition and results of operations for the year ended December 31, 2023, to year ended December 31, 2022, see “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 7, 2024. Critical accounting estimates Our consolidated financial statements are prepared based on the application of accounting policies in accordance with GAAP and follow general practices within the banking industry.
We continue to take steps to control operating expenses and increase noninterest income. As we focused on reducing noninterest expenses, exclusive of acquisition-related activity, we were also able to maintain our profitable wealth management business, and continue profitability, though to a lesser extent, with the mortgage banking business as originations and sales are negatively impacted by elevated interest rates. For information comparing our financial condition and results of operations for the year ended December 31, 2024, to year ended December 31, 2023, see “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 6, 2025. Critical Accounting Estimates Our consolidated financial statements are prepared based on the application of accounting policies in accordance with GAAP and follow general practices within the banking industry.
We also offer extensive wealth management services, which include a registered investment advisory platform in addition to trust administration and trust services related to personal and corporate trusts, including employee benefit plan administration services. Our primary deposit products are checking, NOW, money market, savings, and certificate of deposit accounts, and our primary lending products are commercial mortgages, leases, construction lending, commercial loans, residential mortgages, and consumer loans.
We also offer extensive wealth management services, which include a registered investment advisory platform in addition to trust administration and trust services related to personal and corporate trusts, including employee benefit plan administration services. Our primary deposit products are checking, NOW, money market, savings, and certificate of deposit accounts, and our primary lending products are commercial mortgages, leases, construction lending, commercial loans, residential mortgages, powersport, and other consumer loans.
As of December 31, 2024, and December 31, 2023, total trust preferred proceeds of $25.0 million qualified as Tier 1 regulatory capital at the bank holding company level. In the fourth quarter of 2023, our Board of Directors authorized the repurchase of up to 2,234,896 shares (or approximately 5%) of our outstanding common stock, which authorization expired on December 31, 2024.
As of December 31, 2025, and December 31, 2024, total trust preferred proceeds of $25.0 million qualified as Tier 1 regulatory capital at the bank holding company level. In the fourth quarter of 2024, our Board of Directors authorized the repurchase of up to 2,234,896 shares (or approximately 5%) of our outstanding common stock, which authorization expired on December 31, 2025.
For additional information regarding our cautionary disclosures, see the “Cautionary Note Regarding Forward-Looking Statements” at the beginning of this annual report. Business overview We provide a wide range of financial services through our 53 banking locations located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and Will counties in Illinois.
For additional information regarding our cautionary disclosures, see the “Cautionary Note Regarding Forward-Looking Statements” at the beginning of this annual report. Business Overview We provide a wide range of financial services through our 55 banking locations located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and Will counties in Illinois.
A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used. 51 Table of Contents Results of operations Net interest income Net interest income, which is our primary source of earnings, is the difference between interest income and fees earned on interest-earning assets, such as loans and investment securities, as well as accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings.
A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used. Results of Operations Net interest income Net interest income, which is our primary source of earnings, is the difference between interest income and fees earned on interest-earning assets, such as loans and investment securities, as well as accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings.
Changes in underlying factors, estimates, assumptions or judgements could have a material impact on our future financial condition and results of operations. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported.
Changes in underlying factors, estimates, assumptions or judgments could have a material impact on our future financial condition and results of operations. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different from originally reported.
Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, was a source of inflows for 2024, 2023, and 2022. Interest received, net of interest paid, combined with changes in other assets and liabilities were a source of inflows for 2024, a source of outflows for 2023, and a source of inflows for 2022.
Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, was a source of outflows for 2025, but a source of inflows for 2024 and 2023. Interest received, net of interest paid, combined with changes in other assets and liabilities were a source of inflows for 2025 and 2024, but a source of outflows for 2023.
A more detailed description of these loans can be found in Note 5 to the Consolidated Financial Statements, as listed in the credit quality indicators discussion. Allowance for Credit Losses At December 31, 2024, the ACL on loans totaled $43.6 million, and the ACL on unfunded commitments, included in other liabilities, totaled $1.9 million, compared to the ACL on loans of $44.3 million and ACL on unfunded commitments of $2.7 million at December 31, 2023.
A more detailed description of these loans can be found in Note 5 to the Consolidated Financial Statements, as listed in the credit quality indicators discussion. Allowance for Credit Losses At December 31, 2025, the ACL on loans totaled $72.3 million, and the ACL on unfunded commitments, included in other liabilities, totaled $2.1 million, compared to the ACL on loans of $43.6 million and ACL on unfunded commitments of $1.9 million at December 31, 2024.
At December 31, 2023, accumulated other comprehensive loss, net of deferred taxes, was $62.8 million, compared to $93.1 million as of year-end 2022. We issued $25.8 million of cumulative trust preferred securities through a private placement completed by a second unconsolidated subsidiary, Trust II, in April 2007.
At December 31, 2024, accumulated other comprehensive loss, net of deferred taxes, was $47.7 million, compared to $62.8 million as of year-end 2023. We issued $25.8 million of cumulative trust preferred securities through a private placement completed by a second unconsolidated subsidiary, Trust II, in April 2007.
See the discussion entitled “Non-GAAP Financial Measures” on page 51 and the table on page 54 that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. 2 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, discussed below, and includes net costs of $1.8 million for 2024, net costs of $2.7 million for 2023, and net fees of $3.0 million for 2022.
See the discussion entitled “Non-GAAP Financial Measures” on page 48 and the table on page 50 that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. 2 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, discussed below, and includes net fees of $4.0 million for 2025, net costs of $1.8 million for 2024, and net costs of $2.7 million for 2023.
Additionally, provision expense may be more volatile due to changes in CECL model assumptions of credit quality, macroeconomic factors and conditions, and loan composition, which drive the allowance for credit losses balance. During 2024, the release of credit losses on unfunded commitments totaled $834,000, and the allowance for unfunded commitments totaled $1.9 million as of December 31, 2024.
Additionally, provision expense may be more volatile due to changes in CECL model assumptions of credit quality, macroeconomic factors and conditions, and loan composition, which drive the allowance for credit losses balance. During 2025, the provision of credit losses on unfunded commitments totaled $185,000, and the allowance for unfunded commitments totaled $2.1 million as of December 31, 2025.
Management monitors a metric of classified assets to the sum of Bank Tier 1 capital and the ACL, which is referred to as the “classified assets ratio.” Our classified assets ratio decreased to 17.37% at December 31, 2024, compared to 21.66% at December 31, 2023, from 18.36% at December 31, 2022. Problem Loans We utilize an internal asset classification system as a means of reporting problem and potential problem assets.
Management monitors a metric of classified assets to the sum of Bank Tier 1 capital and the ACL, which is referred to as the “classified assets ratio.” Our classified assets ratio increased to 17.82% at December 31, 2025, compared to 17.45% at December 31, 2024, and 21.66% at December 31, 2023. Problem Loans We utilize an internal asset classification system as a means of reporting problem and potential problem assets.
Interest income, which would have been recognized during 2024, 2023 and 2022, had these loans been on an accrual basis throughout the year, was approximately $4.2 million, $7.3 million and $2.7 million, respectively. Total past due loans, including accruing and nonaccrual loans, totaled $27.3 million at year-end 2024, a $22.1 million decrease from year end 2023, resulting in the rate of past due loans to total loans decreasing to 0.7% at year-end 2024 compared to 1.2% at year-end 2023, and 0.6% at year-end 2022.
Interest income, which would have been recognized during 2025, 2024 and 2023, had these loans been on an accrual basis throughout the year, was approximately $3.8 million, $4.2 million and $7.3 million, respectively. Total past due loans, including accruing and nonaccrual loans, totaled $85.7 million at year-end 2025, a $58.4 million increase from year end 2024, resulting in the rate of past due loans to total loans increasing to 1.6% at year-end 2025 compared to 0.7% at year-end 2024, and 1.2% at year-end 2023.
At December 31, 2024, accumulated other comprehensive loss, net of deferred taxes, was $47.7 million, compared to $62.8 million as of year-end 2023. Equity in 2024 was reduced for the payment of dividends to common stockholders, which totaled $9.4 million for the year.
At December 31, 2025, accumulated other comprehensive loss, net of deferred taxes, was $28.7 million, compared to $47.7 million as of year-end 2024. Equity in 2025 was reduced for the payment of dividends to common stockholders, which totaled $12.2 million for the year.
Management’s Discussion and Analysis of Financial Condition. Noninterest income Noninterest Income for the Twelve Months ending December 31, Percent Change From (Dollars in thousands) 2024 2023 2022 2024-2023 2023-2022 Wealth management $ 11,426 $ 9,803 $ 9,887 16.6 (0.8) Service charges on deposits 10,226 9,817 9,562 4.2 2.7 Residential mortgage banking revenue Secondary mortgage fees 287 259 332 10.8 (22.0) Mortgage servicing rights mark to market (loss) gain (723) (1,425) 3,177 49.3 (144.9) Mortgage servicing income 1,942 2,029 2,130 (4.3) (4.7) Net gain on sales of mortgage loans 1,805 1,477 2,022 22.2 (27.0) Total residential mortgage banking revenue 3,311 2,340 7,661 41.5 (69.5) Securities (losses) gains, net - (4,148) (944) 100.0 (339.4) Increase in cash surrender value of BOLI 3,619 2,120 718 70.7 195.3 Death benefit realized on BOLI 905 - - N/M N/M Card related income 10,114 10,051 10,989 0.6 (8.5) Other income 4,218 4,196 5,243 0.5 (20.0) Total noninterest income $ 43,819 $ 34,179 $ 43,116 28.2 (20.7) N/M - Not meaningful Our total noninterest income increased $9.6 million, or 28.2%, to $43.8 million for 2024, compared to $34.2 million for 2023.
Management’s Discussion and Analysis of Financial Condition. Noninterest income Noninterest Income for the Twelve Months ending December 31, Percent Change From (Dollars in thousands) 2025 2024 2023 2025-2024 2024-2023 Wealth management $ 13,244 $ 11,426 $ 9,803 15.9 16.6 Service charges on deposits 11,282 10,226 9,817 10.3 4.2 Residential mortgage banking revenue Secondary mortgage fees 372 287 259 29.6 10.8 Mortgage servicing rights mark to market loss (1,918) (723) (1,425) (165.3) 49.3 Mortgage servicing income 1,865 1,942 2,029 (4.0) (4.3) Net gain on sales of mortgage loans 2,291 1,805 1,477 26.9 22.2 Total residential mortgage banking revenue 2,610 3,311 2,340 (21.2) 41.5 Securities gains (losses), net 7 - (4,148) N/M 100.0 Increase in cash surrender value of BOLI 3,197 3,619 2,120 (11.7) 70.7 Death benefit realized on BOLI 430 905 - (52.5) N/M Card related income 10,619 10,114 10,051 5.0 0.6 Other income 4,973 4,218 4,196 17.9 0.5 Total noninterest income $ 46,362 $ 43,819 $ 34,179 5.8 28.2 N/M - Not meaningful Our total noninterest income increased $2.5 million, or 5.8%, to $46.4 million for 2025, compared to $43.8 million for 2024.
See Note 1 – Basis of Presentation and Changes in Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this annual report for a discussion of our ACL. As a result of management’s modeling, we decreased our ACL on loans to $43.6 million as of December 31, 2024; in addition, we decreased our ACL on unfunded commitments to $1.9 million as of December 31, 2024, included within other liabilities.
See Note 1 – Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this annual report for a discussion of our ACL. As a result of management’s modeling, we increased our ACL on loans to $72.3 million as of December 31, 2025; in addition, we increased our ACL on unfunded commitments to $2.1 million as of December 31, 2025, included within other liabilities.
Remediation work is ongoing in all relevant segments. Nonperforming loans decreased year over year by $38.5 million, or 56.0%, to $30.3 million at December 31, 2024, but increased by $35.9 million to $68.8 million at December 31, 2023, compared to December 31, 2022.
Remediation work is ongoing in all relevant segments. Nonperforming loans increased year over year by $22.5 million, or 74.4%, to $52.8 million at December 31, 2025, but decreased by $38.5 million to $30.3 million at December 31, 2024, compared to December 31, 2023.
Our ACL on loans to average loans was 1.1% as of December 31, 2024 and 2023, compared to 1.4% at December 31, 2022. The following table shows our allocation of the ACL by loan type at December 31 for the years indicated, and, for each category of loans, the percent of total loans represented by that category: Allocation of the Allowance for Credit Losses 2024 2023 2022 % of Loans % of Loans % of Loans in Each in Each in Each Category to Category to Category to (Dollars in thousands) Amount Total Loans Amount Total Loans Amount Total Loans Commercial $ 7,813 20.1 $ 3,998 20.8 $ 11,968 21.7 Leases 2,136 12.4 2,952 9.8 2,865 7.2 Commercial real estate – investor 14,528 27.1 17,105 25.6 10,674 25.5 Commercial real estate – owner occupied 10,036 17.2 12,280 19.7 15,001 22.1 Construction 3,581 5.1 1,038 4.1 1,546 4.7 Real estate – investor 553 1.2 669 1.3 768 1.5 Real estate – owner occupied 1,509 5.2 1,821 5.6 2,046 5.7 Multifamily 1,876 8.8 2,728 9.9 2,453 8.4 HELOC 1,578 2.6 1,656 2.6 1,806 2.8 Other 1 9 0.3 17 0.6 353 0.4 Total $ 43,619 100.0 $ 44,264 100.0 $ 49,480 100.0 1 The “Other” class includes consumer loans and overdrafts for each year presented. Allocations of the allowance may be made for specific loans, but the entire allowance is available for losses in the loan portfolio.
Our ACL on loans to total loans was 1.4% at December 31, 2025, and 1.1% at December 31, 2024 and 2023. The following table shows our allocation of the ACL by loan type at December 31 for the years indicated, and, for each category of loans, the percent of total loans represented by that category: Allocation of the Allowance for Credit Losses 2025 2024 2023 % of Loans % of Loans % of Loans in Each in Each in Each Category to Category to Category to (Dollars in thousands) Amount Total Loans Amount Total Loans Amount Total Loans Commercial $ 11,183 16.0 $ 7,813 20.1 $ 3,998 20.8 Leases 2,370 10.4 2,136 12.4 2,952 9.8 Commercial real estate – investor 21,672 23.1 14,528 27.1 17,105 25.6 Commercial real estate – owner occupied 4,583 13.5 10,036 17.2 12,280 19.7 Construction 1,527 3.3 3,581 5.1 1,038 4.1 Real estate – investor 759 1.3 553 1.2 669 1.3 Real estate – owner occupied 1,879 4.4 1,509 5.2 1,821 5.6 Multifamily 1,493 6.5 1,876 8.8 2,728 9.9 HELOC 3,628 4.5 1,578 2.6 1,656 2.6 Powersport 17,449 13.3 - - - - Other 1 5,758 3.7 9 0.3 17 0.6 Total $ 72,301 100.0 $ 43,619 100.0 $ 44,264 100.0 1 The “Other” class includes consumer loans, such as collector cars, manufactured homes, and solar loans, as well as overdrafts for each year presented. Allocations of the allowance may be made for specific loans, but the entire allowance is available for losses in the loan portfolio.
The table below provides a reconciliation of each non-GAAP (TE) measure to the GAAP equivalent: Effect of Tax Equivalent Adjustment (In thousands) 2024 2023 2022 Interest income (GAAP) $ 297,904 $ 291,970 $ 216,473 Taxable equivalent adjustment - loans 43 39 23 Taxable equivalent adjustment - securities 1,373 1,417 1,405 Interest income (TE) 299,320 293,426 217,901 Less: interest expense (GAAP) 56,269 40,039 10,317 Net interest income (TE) $ 243,051 $ 253,387 $ 207,584 Net interest income (GAAP) $ 241,635 $ 251,931 $ 206,156 Average interest earning assets $ 5,244,445 $ 5,429,801 $ 5,684,862 Net interest margin (GAAP) 4.61 % 4.64 % 3.63 % Net interest margin (TE) 4.63 % 4.67 % 3.65 % The following table allocates the changes in net interest income to changes in either average balances or average rates for interest earning assets and interest bearing liabilities.
The table below provides a reconciliation of each non-GAAP (TE) measure to the GAAP equivalent: Effect of Tax Equivalent Adjustment (In thousands) 2025 2024 2023 Interest income (GAAP) $ 355,181 $ 297,904 $ 291,970 Taxable equivalent adjustment - loans 37 43 39 Taxable equivalent adjustment - securities 1,314 1,373 1,417 Interest income (TE) 356,532 299,320 293,426 Less: interest expense (GAAP) 62,217 56,269 40,039 Net interest income (TE) $ 294,315 $ 243,051 $ 253,387 Net interest income (GAAP) $ 292,964 $ 241,635 $ 251,931 Average interest earning assets $ 5,911,966 $ 5,244,445 $ 5,429,801 Net interest margin (GAAP) 4.96 % 4.61 % 4.64 % Net interest margin (TE) 4.98 % 4.63 % 4.67 % The following table allocates the changes in net interest income to changes in either average balances or average rates for interest earning assets and interest bearing liabilities.
The OREO valuation reserve increased to $1.9 million in 2024 compared to $118,000 in 2023. OREO Properties by Type as of December 31, Percent Change From (Dollars in thousands) 2024 2023 2022 2024-2023 2023-2022 Single family residence $ - $ - $ - - - Lots (single family and commercial) - - 1,261 - (100.0) Vacant land 197 197 300 - (34.3) Multi-family - - - - - Commercial property 21,420 4,926 - 334.8 N/M Total OREO properties $ 21,617 $ 5,123 $ 1,561 322.0 228.2 N/M - Not meaningful Other real estate assets transferred from loans are recorded at the fair value of the property when transferred, less estimated costs to sell, establishing a new cost basis.
Net gains on the sale of OREO properties during 2025 totaled $201,000, compared to net gains on sale of OREO properties of $390,000 in 2024 and $256,000 in 2023. OREO Properties by Type as of December 31, Percent Change From (Dollars in thousands) 2025 2024 2023 2025-2024 2024-2023 Single family residence $ - $ - $ - - - Lots (single family and commercial) - - - - - Vacant land - 197 197 (100.0) - Multi-family - - - - - Commercial property 1,427 21,420 4,926 (93.3) 334.8 Total OREO properties $ 1,427 $ 21,617 $ 5,123 (93.4) 322.0 Other real estate assets transferred from loans are recorded at the fair value of the property when transferred, less estimated costs to sell, establishing a new cost basis.
Subsequent to closing, results reflect all post-transaction activity. 47 Table of Contents Summary Financial Data Old Second Bancorp, Inc. and Subsidiaries Financial Highlights (Dollars in thousands, except per share data) 2024 2023 2022 Balance sheet items at year-end Total assets $ 5,649,377 $ 5,722,799 $ 5,888,317 Total earning assets 5,211,188 5,315,070 5,488,534 Average assets 5,642,978 5,820,173 6,071,220 Loans, gross 3,981,336 4,042,953 3,869,609 Allowance for credit losses on loans 43,619 44,264 49,480 Deposits 4,768,731 4,570,746 5,110,723 Securities sold under agreement to repurchase 36,657 26,470 32,156 Other short-term borrowings 20,000 405,000 90,000 Junior subordinated debentures 25,773 25,773 25,773 Subordinated debentures 59,467 59,382 59,297 Senior notes - - 44,585 Notes payable and other borrowings - - 9,000 Stockholders’ equity 671,034 577,281 461,141 Results of operations for the year ended Interest and dividend income $ 297,904 $ 291,970 $ 216,473 Interest expense 56,269 40,039 10,317 Net interest and dividend income 241,635 251,931 206,156 Provision for credit losses 12,750 16,501 6,550 Noninterest income 43,819 34,179 43,116 Noninterest expense 159,748 145,201 151,173 Income before taxes 112,956 124,408 91,549 Provision for income taxes 27,692 32,679 24,144 Net income available to common stockholders $ 85,264 $ 91,729 $ 67,405 Performance ratio Return on average total assets 1.51 % 1.58 % 1.11 % Return on average equity 13.63 % 17.70 % 14.46 % Average equity to average assets 11.08 % 8.91 % 7.68 % Dividend payout ratio 11.05 % 9.76 % 13.25 % Per share data Basic earnings $ 1.90 $ 2.05 $ 1.51 Diluted earnings $ 1.87 $ 2.02 $ 1.49 Common book value per share $ 14.95 $ 12.92 $ 10.34 Weighted average diluted shares outstanding 45,639,351 45,395,010 45,213,088 Weighted average basic shares outstanding 44,828,290 44,663,722 44,526,655 Shares outstanding at year-end 44,873,467 44,697,917 44,582,311 Loan quality ratios Allowance for credit losses on loans to total loans at end of the year 1.10 % 1.09 % 1.28 % Provision for credit losses on loans to total loans 0.32 % 0.41 % 0.17 % Net loans charged-off to average total loans 0.36 % 0.58 % 0.04 % Nonaccrual loans to total loans at end of the year 0.72 % 1.67 % 0.82 % Nonperforming assets to total assets at end of the year 0.92 % 1.29 % 0.59 % Allowance for credit losses on loans to nonaccrual loans 151.19 % 65.50 % 156.57 % 48 Table of Contents Old Second Bancorp, Inc. and Subsidiaries Quarterly Financial Information (Dollars in thousands, except per share data) 2024 2023 4th 3rd 2nd 1st 4th 3rd 2nd 1st Interest income $ 75,279 $ 76,072 $ 73,223 $ 73,330 $ 73,696 $ 74,229 $ 73,886 $ 70,159 Interest expense 13,695 15,494 13,533 13,547 12,461 11,199 10,306 6,073 Net interest income 61,584 60,578 59,690 59,783 61,235 63,030 63,580 64,086 Provision for credit losses 3,500 2,000 3,750 3,500 8,000 3,000 2,000 3,501 Securities losses, net - (1) - 1 (2) (924) (1,547) (1,675) Income before taxes 25,372 29,851 29,190 28,543 24,938 32,484 34,973 32,013 Net income 19,110 22,951 21,891 21,312 18,225 24,335 25,562 23,607 Basic earnings per share 0.42 0.52 0.48 0.48 0.40 0.55 0.57 0.53 Diluted earnings per share 0.42 0.50 0.48 0.47 0.40 0.54 0.56 0.52 Dividends paid per share 0.06 0.05 0.05 0.05 0.05 0.05 0.05 0.05 2024 Financial Overview In 2024, we recorded net income of $85.3 million, or $1.87 per fully diluted share, compared to $91.7 million, or $2.02 per fully diluted share, in 2023, and $67.4 million, or $1.49 per fully diluted share, in 2022.
Subsequent to closing, results reflect all post-transaction activity. 43 Table of Contents Summary Financial Data Old Second Bancorp, Inc. and Subsidiaries Financial Highlights (Dollars in thousands, except per share data) 2025 2024 2023 Balance sheet items at year-end Total assets $ 6,902,675 $ 5,649,377 $ 5,722,799 Total earning assets 6,450,684 5,211,188 5,315,070 Average assets 6,347,633 5,642,950 5,820,173 Loans, gross 5,252,131 3,981,336 4,042,953 Allowance for credit losses on loans 72,301 43,619 44,264 Deposits 5,596,069 4,768,731 4,570,746 Securities sold under agreement to repurchase 23,769 36,657 26,470 Other short-term borrowings 215,000 20,000 405,000 Junior subordinated debentures 25,774 25,773 25,773 Subordinated debentures 59,552 59,467 59,382 Notes payable and other borrowings 14,825 - - Stockholders’ equity 896,768 671,034 577,281 Results of operations for the year ended Interest and dividend income $ 355,181 $ 297,904 $ 291,970 Interest expense 62,217 56,269 40,039 Net interest and dividend income 292,964 241,635 251,931 Provision for credit losses 27,553 12,750 16,501 Noninterest income 46,362 43,819 34,179 Noninterest expense 204,022 159,748 145,201 Income before taxes 107,751 112,956 124,408 Provision for income taxes 27,441 27,692 32,679 Net income available to common stockholders $ 80,310 $ 85,264 $ 91,729 Performance ratios Return on average total assets 1.27 % 1.51 % 1.58 % Return on average equity 10.27 % 13.63 % 17.70 % Average equity to average assets 12.31 % 11.08 % 8.91 % Dividend payout ratio 15.24 % 11.05 % 9.76 % Per share data Basic earnings $ 1.64 $ 1.90 $ 2.05 Diluted earnings $ 1.62 $ 1.87 $ 2.02 Common book value per share $ 17.03 $ 14.95 $ 12.92 Weighted average diluted shares outstanding 49,669,539 45,639,351 45,395,010 Weighted average basic shares outstanding 48,875,540 44,828,290 44,663,722 Shares outstanding at year-end 52,669,224 44,873,467 44,697,917 Loan quality ratios Allowance for credit losses on loans to total loans at end of the year 1.38 % 1.10 % 1.09 % Provision for credit losses on loans to total loans 0.52 % 0.32 % 0.41 % Net loans charged-off to average total loans 0.35 % 0.36 % 0.58 % Nonaccrual loans to total loans at end of the year 0.91 % 0.72 % 1.67 % Nonperforming assets to total assets at end of the year 0.81 % 0.92 % 1.29 % Allowance for credit losses on loans to nonaccrual loans 150.78 % 151.19 % 65.50 % 44 Table of Contents Old Second Bancorp, Inc. and Subsidiaries Quarterly Financial Information (Dollars in thousands, except per share data) 2025 2024 4th 3rd 2nd 1st 4th 3rd 2nd 1st Interest income $ 102,303 $ 104,075 $ 75,238 $ 73,565 $ 75,279 $ 76,072 $ 73,223 $ 73,330 Interest expense 19,252 21,300 11,004 10,661 13,695 15,494 13,533 13,547 Net interest income 83,051 82,775 64,234 62,904 61,584 60,578 59,690 59,783 Provision for credit losses 3,000 19,653 2,500 2,400 3,500 2,000 3,750 3,500 Securities gains (losses), net 8 (1) - - - (1) - 1 Income before taxes 39,270 13,068 29,213 26,200 25,372 29,851 29,190 28,543 Net income 28,787 9,871 21,822 19,830 19,110 22,951 21,891 21,312 Basic earnings per share 0.55 0.19 0.49 0.44 0.42 0.52 0.48 0.48 Diluted earnings per share 0.54 0.18 0.48 0.43 0.42 0.50 0.48 0.47 Dividends paid per share 0.07 0.06 0.06 0.06 0.06 0.05 0.05 0.05 2025 Financial Overview In 2025, we recorded net income of $80.3 million, or $1.62 per fully diluted share, compared to $85.3 million, or $1.87 per fully diluted share, in 2024, and $91.7 million, or $2.02 per fully diluted share, in 2023.
During 2023, we recorded an $18.1 million provision for credit losses expense on loans, and a $1.6 release of provision for credit losses on unfunded commitments. 62 Table of Contents Summary of Loan Loss Experience The following table summarizes, for the years indicated, activity in the ACL, including amounts charged-off, amounts of recoveries, additions to the allowance charged to operating expense, and the ratio of net charge-offs to loans outstanding: Analysis of Allowance for Credit Losses (Dollars in thousands) 2024 2023 2022 Total average loans (exclusive of loans held–for–sale) $ 3,985,552 $ 3,998,937 $ 3,634,570 Allowance at beginning of year 44,264 49,480 44,281 Charge–offs: Commercial 8,686 885 151 Leases 149 882 371 Commercial real estate – investor 4,596 11,816 1,401 Commercial real estate – owner occupied 5,154 10,691 133 Construction - - - Real estate – investor - - - Real estate – owner occupied 242 - 2 Multifamily - - - HELOC - - - Other 1 284 368 402 Total charge–offs 19,111 24,642 2,460 Recoveries: Commercial 149 632 95 Leases 103 119 2 Commercial real estate – investor 425 77 81 Commercial real estate – owner occupied 3,907 29 104 Construction - 100 - Real estate – investor 25 30 30 Real estate – owner occupied 36 79 226 Multifamily - - 63 HELOC 91 105 140 Other 1 146 169 168 Total recoveries 4,882 1,340 909 Net charge-offs 14,229 23,302 1,551 Provision for credit losses on loans 13,584 18,086 6,750 Allowance at end of year $ 43,619 $ 44,264 $ 49,480 Net charge-offs to total average loans 0.4 % 0.6 % 0.0 % ACL on loans at year end to total average loans 1.1 % 1.1 % 1.4 % Nonaccrual loans to total loans outstanding 0.7 % 1.7 % 0.8 % Nonperforming loans to total loans outstanding 0.8 % 1.7 % 0.9 % ACL on loans at year end to nonaccrual loans 151.2 % 65.5 % 156.6 % 1 The “Other” class includes consumer loans and overdrafts. 63 Table of Contents The following table summarizes, for the years indicated, net charge-offs per loan class and the percentage of total average loans per class: % of Total % of Total % of Total Average Average Average Loans Per Loans Per Loans Per 2024 Class 2023 Class 2022 Class Commercial $ 8,537 1.1 $ 253 - $ 56 - Leases 46 - 763 0.2 369 0.1 Commercial real estate – investor 4,171 0.4 11,739 1.1 1,320 0.1 Commercial real estate – owner occupied 1,247 0.2 10,662 1.4 29 - Construction - - (100) (0.1) - - Residential real estate – investor (25) (0.1) (30) (0.1) (30) (0.1) Residential real estate – owner occupied 206 0.1 (79) - (224) (0.1) Multifamily - - - - (63) - HELOC (91) (0.1) (105) (0.1) (140) (0.1) Other 1 138 1.2 199 0.8 234 2.1 Net charge–offs $ 14,229 0.4 $ 23,302 0.6 $ 1,551 - 1 The “Other” class includes consumer loans and overdrafts. The provision for credit losses on loans is based upon management’s estimate of future expected credit losses in the loan and lease portfolio and its evaluation of the adequacy of the ACL.
During 2024, we recorded a $13.6 million of provision for credit losses expense on loans and a $834,000 release of provision for credit losses on unfunded commitments. 58 Table of Contents Summary of Loan Loss Experience The following table summarizes, for the years indicated, activity in the ACL, including amounts charged-off, amounts of recoveries, additions to the allowance charged to operating expense, and the ratio of net charge-offs to loans outstanding: Analysis of Allowance for Credit Losses (Dollars in thousands) 2025 2024 2023 Total average loans (exclusive of loans held–for–sale) $ 4,606,984 $ 3,985,552 $ 3,998,937 Allowance at beginning of year 43,619 44,264 49,480 Charge–offs: Commercial 5,051 8,686 885 Leases 970 149 882 Commercial real estate – investor - 4,596 11,816 Commercial real estate – owner occupied 1,173 5,154 10,691 Construction 834 - - Real estate – investor - - - Real estate – owner occupied - 242 - Multifamily 181 - - HELOC - - - Powersport 8,821 - - Other 1 1,633 284 368 Total charge–offs 18,663 19,111 24,642 Recoveries: Commercial 203 149 632 Leases 17 103 119 Commercial real estate – investor 57 425 77 Commercial real estate – owner occupied 12 3,907 29 Construction 396 - 100 Real estate – investor 7 25 30 Real estate – owner occupied 56 36 79 Multifamily - - - HELOC 90 91 105 Powersport 1,375 - - Other 1 223 146 169 Total recoveries 2,436 4,882 1,340 Net charge-offs 16,227 14,229 23,302 Day 1 PCD credit evaluation 17,540 - - Provision for credit losses on loans 27,369 13,584 18,086 Allowance at end of year $ 72,301 $ 43,619 $ 44,264 Net charge-offs to total average loans 0.4 % 0.4 % 0.6 % ACL on loans at year end to total loans 1.4 % 1.1 % 1.1 % ACL on loans at year end to nonaccrual loans 150.8 % 151.2 % 65.5 % 1 The “Other” class includes consumer loans, such as collector cars, manufactured homes, and solar loans, as well as overdrafts. 59 Table of Contents The following table summarizes, for the years indicated, net charge-offs per loan class and the percentage of total average loans per class: % of Total % of Total % of Total Average Average Average Loans Per Loans Per Loans Per 2025 Class 2024 Class 2023 Class Commercial $ 4,848 0.7 $ 8,537 1.1 $ 253 - Leases 953 0.2 46 0.0 763 0.2 Commercial real estate – investor (57) (0.0) 4,171 0.4 11,739 1.1 Commercial real estate – owner occupied 1,161 0.2 1,247 0.2 10,662 1.4 Construction 438 0.3 - - (100) (0.1) Residential real estate – investor (7) (0.0) (25) (0.1) (30) (0.1) Residential real estate – owner occupied (56) (0.0) 206 0.1 (79) (0.0) Multifamily 181 0.1 - - - - HELOC (90) (0.0) (91) (0.1) (105) (0.1) Powersport 7,446 1.2 - - - - Other 1 1,410 0.8 138 1.2 199 0.8 Net charge–offs $ 16,227 0.4 $ 14,229 0.4 $ 23,302 0.6 1 The “Other” class includes consumer loans, such as collector cars, manufactured homes, and solar loans, as well as overdrafts. The provision for credit losses on loans is based upon management’s estimate of future expected credit losses in the loan and lease portfolio and its evaluation of the adequacy of the ACL.
Nonperforming assets decreased slightly in 2024 and 2023 relative to total assets, with nonperforming assets of $51.9 million, or 0.92%, of total assets for 2024, compared to $73.9 million, or 1.29% of total assets for 2023, and $34.5 million, or 0.59% of total assets, for 2022.
Nonperforming assets relative to total assets decreased slightly in 2025 and 2024, with nonperforming assets of $55.6 million, or 0.81%, of total assets for 2025, compared to $52.4 million, or 0.92% of total assets for 2024, and $73.9 million, or 1.29% of total assets, for 2023.
Management considers this non-GAAP measure a valuable performance measurement for capital analysis. 68 Table of Contents The following table provides a reconciliation of the GAAP tangible common equity to tangible assets ratio to the non-GAAP ratio for the periods indicated: December 31, 2024 December 31, 2023 Tangible common equity GAAP Non-GAAP GAAP Non-GAAP (Dollars in thousands) Total Equity $ 671,034 $ 671,034 $ 577,281 $ 577,281 Less: Goodwill and intangible assets 115,291 115,291 97,695 97,695 Add: Limitation of exclusion of core deposit intangible (80%) N/A 4,406 N/A 2,243 Adjusted goodwill and intangible assets 115,291 110,885 97,695 95,452 Tangible common equity $ 555,743 $ 560,149 $ 479,586 $ 481,829 Tangible assets Total assets $ 5,649,377 $ 5,649,377 $ 5,722,799 $ 5,722,799 Less: Adjusted goodwill and intangible assets 115,291 110,885 97,695 95,452 Tangible assets $ 5,534,086 $ 5,538,492 $ 5,625,104 $ 5,627,347 Common equity to total assets 11.88 % 11.88 % 10.09 % 10.09 % Tangible common equity to tangible assets 10.04 % 10.11 % 8.53 % 8.56 % The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk based capital calculations, and is useful for the Company when reviewing risk based capital ratios and equity performance metrics. Liquidity Liquidity is our ability to fund operations, to meet depositor withdrawals, to provide for customer’s credit needs, and to meet maturing obligations and existing commitments.
Management considers this non-GAAP measure a valuable performance measurement for capital analysis. 64 Table of Contents The following table provides a reconciliation of the GAAP tangible common equity to tangible assets ratio to the non-GAAP ratio for the periods indicated: December 31, 2025 December 31, 2024 Tangible common equity GAAP Non-GAAP GAAP Non-GAAP (Dollars in thousands) Total Equity $ 896,768 $ 896,768 $ 671,034 $ 671,034 Less: Goodwill and intangible assets 152,888 152,888 115,291 115,291 Add: Limitation of exclusion of core deposit intangible (80%) N/A 4,738 N/A 4,406 Adjusted goodwill and intangible assets 152,888 148,150 115,291 110,885 Tangible common equity $ 743,880 $ 748,618 $ 555,743 $ 560,149 Tangible assets Total assets $ 6,902,675 $ 6,902,675 $ 5,649,377 $ 5,649,377 Less: Adjusted goodwill and intangible assets 152,888 148,150 115,291 110,885 Tangible assets $ 6,749,787 $ 6,754,525 $ 5,534,086 $ 5,538,492 Common equity to total assets 12.99 % 12.99 % 11.88 % 11.88 % Tangible common equity to tangible assets 11.02 % 11.08 % 10.04 % 10.11 % The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk based capital calculations, and is useful for the Company when reviewing risk based capital ratios and equity performance metrics. Liquidity Liquidity is our ability to fund operations, to meet depositor withdrawals, to provide for customers’ credit needs, and to meet maturing obligations and existing commitments.
The capital conservation buffer consists of an additional amount of common equity equal to 2.5% of risk-weighted assets. The following table shows the regulatory capital ratios and the current minimum and well capitalized regulatory requirements at the dates indicated: Risk Based Capital Ratios Minimum Capital Well Capitalized Adequacy with Under Prompt Capital Conservation Corrective Action December 31, December 31, December 31, Buffer, if applicable 1 Provisions 2 2024 2023 2022 The Company Common equity tier 1 capital ratio 7.00 % N/A 12.82 % 11.37 % 9.67 % Total risk-based capital ratio 10.50 N/A 15.54 14.06 12.52 Tier 1 risk-based capital ratio 8.50 N/A 13.34 11.89 10.20 Tier 1 leverage ratio 4.00 N/A 11.30 10.06 8.14 The Bank Common equity tier 1 capital ratio 7.00 % 6.50 % 12.89 % 12.32 % 11.70 % Total risk-based capital ratio 10.50 10.00 13.82 13.24 12.75 Tier 1 risk-based capital ratio 8.50 8.00 12.89 12.32 11.70 Tier 1 leverage ratio 4.00 5.00 10.90 10.41 9.32 1 Amounts are shown inclusive of a capital conservation buffer of 2.50%. 2 Prompt corrective action provisions are only applicable at the Bank level. The Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” at December 31, 2024, 2023 and 2022 pursuant to the capital requirements in effect at that time.
These internal guidelines are subject to change from time to time based on the Bank’s risk profile, strategic objectives and regulatory considerations. The following table shows the regulatory capital ratios and the current minimum and well capitalized regulatory requirements at the dates indicated: Risk Based Capital Ratios Minimum Capital Well Capitalized Adequacy with Under Prompt Capital Conservation Corrective Action December 31, December 31, December 31, Buffer, if applicable 1 Provisions 2 2025 2024 2023 The Company Common equity tier 1 capital ratio 7.00 % N/A 12.99 % 12.82 % 11.37 % Total risk-based capital ratio 10.50 N/A 15.46 15.54 14.06 Tier 1 risk-based capital ratio 8.50 N/A 13.41 13.34 11.89 Tier 1 leverage ratio 4.00 N/A 11.70 11.30 10.06 The Bank Common equity tier 1 capital ratio 7.00 % 6.50 % 13.17 % 12.89 % 12.32 % Total risk-based capital ratio 10.50 10.00 14.22 13.82 13.24 Tier 1 risk-based capital ratio 8.50 8.00 13.17 12.89 12.32 Tier 1 leverage ratio 4.00 5.00 11.49 10.90 10.41 1 Amounts are shown inclusive of a capital conservation buffer of 2.50%. 2 Prompt corrective action provisions are only applicable at the Bank level. The Company, on a consolidated basis, exceeded the applicable minimum regulatory capital requirements (including the capital conservation buffer, as applicable) at December 31, 2025, 2024 and 2023.
For all periods presented, management determined that the realization of the deferred tax asset was “more likely than not” as required by GAAP. 57 Table of Contents Financial condition General Our total assets were $5.65 billion at December 31, 2024, a decrease of $73.4 million, or 1.3%, from December 31, 2023.
For all periods presented, management determined that the realization of the deferred tax asset was “more likely than not” as required by GAAP. 53 Table of Contents Financial condition General Our total assets were $6.90 billion at December 31, 2025, an increase of $1.25 billion, or 22.2%, from December 31, 2024.
Average balances are derived from daily balances. 52 Table of Contents Analysis of Average Balances, Tax Equivalent Income / Expense and Rates (Dollars in thousands - unaudited) Year Ended December 31, 2024 2023 2022 Average Income / Rate Average Income / Rate Average Income / Rate Balance Expense % Balance Expense % Balance Expense % Assets Interest earning deposits with financial institutions $ 49,202 $ 2,393 4.86 $ 49,303 $ 2,503 5.08 $ 308,845 $ 2,175 0.70 Securities: Taxable 1,015,046 34,656 3.41 1,177,860 37,940 3.22 1,537,655 31,566 2.05 Non-taxable (TE) 1 164,015 6,537 3.99 170,018 6,746 3.97 181,496 6,692 3.69 Total securities (TE) 1 1,179,061 41,193 3.49 1,347,878 44,686 3.32 1,719,151 38,258 2.23 Dividends from FHLBC and FRBC 29,282 2,278 7.78 32,351 1,920 5.93 19,051 936 4.91 Loans and loans held-for-sale 1, 2 3,986,900 253,456 6.36 4,000,269 244,317 6.11 3,637,815 176,532 4.85 Total interest earning assets 5,244,445 299,320 5.71 5,429,801 293,426 5.40 5,684,862 217,901 3.83 Cash and due from banks 54,359 - - 56,592 - - 52,333 - - Allowance for credit losses on loans (43,872) - - (51,880) - - (45,742) - - Other noninterest bearing assets 388,046 - - 385,660 - - 379,767 - - Total assets $ 5,642,978 $ 5,820,173 $ 6,071,220 Liabilities and Stockholders' Equity NOW accounts $ 562,890 $ 2,826 0.50 $ 585,304 $ 1,591 0.27 $ 610,072 $ 564 0.09 Money market accounts 699,302 11,878 1.70 752,025 6,039 0.80 1,004,992 958 0.10 Savings accounts 921,801 3,162 0.34 1,052,750 1,131 0.11 1,188,771 378 0.03 Time deposits 628,446 20,147 3.21 458,918 6,636 1.45 468,476 1,448 0.31 Interest bearing deposits 2,812,439 38,013 1.35 2,848,997 15,397 0.54 3,272,311 3,348 0.10 Securities sold under repurchase agreements 38,248 337 0.88 27,518 93 0.34 35,157 40 0.11 Other short-term borrowings 271,257 14,607 5.38 356,014 18,774 5.27 12,534 480 3.83 Junior subordinated debentures 25,773 1,127 4.37 25,773 1,095 4.25 25,773 1,136 4.41 Subordinated debentures 59,425 2,185 3.68 59,340 2,185 3.68 59,255 2,185 3.69 Senior note - - - 22,000 2,408 10.95 44,533 2,682 6.02 Notes payable and other borrowings - - - 1,332 87 6.53 13,239 446 3.37 Total interest bearing liabilities 3,207,142 56,269 1.75 3,340,974 40,039 1.20 3,462,802 10,317 0.30 Noninterest bearing deposits 1,747,890 - - 1,906,633 - - 2,097,151 - - Other liabilities 62,508 - - 54,243 - - 44,986 - - Stockholders' equity 625,438 - - 518,323 - - 466,281 - - Total liabilities and stockholders' equity $ 5,642,978 $ 5,820,173 $ 6,071,220 Net interest income (GAAP) $ 241,635 $ 251,931 $ 206,156 Net interest margin (GAAP) 4.61 4.64 3.63 Net interest income (TE) 1 $ 243,051 $ 253,387 $ 207,584 Net interest margin (TE) 1 4.63 4.67 3.65 Interest bearing liabilities to earning assets 61.15 % 61.53 % 60.91 % 1 Tax equivalent basis is calculated using a marginal tax rate of 21% in 2024, 2023 and 2022.
Average balances are derived from daily balances. 48 Table of Contents Analysis of Average Balances, Tax Equivalent Income / Expense and Rates (Dollars in thousands - unaudited) Year Ended December 31, 2025 2024 2023 Average Income / Rate Average Income / Rate Average Income / Rate Balance Expense % Balance Expense % Balance Expense % Assets Interest earning deposits with financial institutions $ 112,449 $ 4,625 4.11 $ 49,202 $ 2,393 4.86 $ 49,303 $ 2,503 5.08 Securities: Taxable 1,015,384 38,194 3.76 1,015,046 34,656 3.41 1,177,860 37,940 3.22 Non-taxable (TE) 1 151,201 6,257 4.14 164,015 6,537 3.99 170,018 6,746 3.97 Total securities (TE) 1 1,166,585 44,451 3.81 1,179,061 41,193 3.49 1,347,878 44,686 3.32 Dividends from FHLBC and FRBC 23,707 1,517 6.40 29,282 2,278 7.78 32,351 1,920 5.93 Loans and loans held-for-sale 1, 2 4,609,225 305,939 6.64 3,986,900 253,456 6.36 4,000,269 244,317 6.11 Total interest earning assets 5,911,966 356,532 6.03 5,244,445 299,320 5.71 5,429,801 293,426 5.40 Cash and due from banks 50,955 - - 54,359 - - 56,592 - - Allowance for credit losses on loans (57,913) - - (43,872) - - (51,880) - - Other noninterest earning assets 442,625 - - 388,018 - - 385,660 - - Total assets $ 6,347,633 $ 5,642,950 $ 5,820,173 Liabilities and Stockholders' Equity NOW accounts $ 658,387 $ 2,951 0.45 $ 562,890 $ 2,826 0.50 $ 585,304 $ 1,591 0.27 Money market accounts 887,516 16,853 1.90 699,302 11,878 1.70 752,025 6,039 0.80 Savings accounts 1,045,344 7,664 0.73 921,801 3,162 0.34 1,052,750 1,131 0.11 Time deposits 989,403 28,898 2.92 628,446 20,147 3.21 458,918 6,636 1.45 Interest bearing deposits 3,580,650 56,366 1.57 2,812,439 38,013 1.35 2,848,997 15,397 0.54 Securities sold under repurchase agreements 31,673 229 0.72 38,248 337 0.88 27,518 93 0.34 Other short-term borrowings 47,123 1,969 4.18 271,257 14,607 5.38 356,014 18,774 5.27 Junior subordinated debentures 25,774 1,152 4.47 25,773 1,127 4.37 25,773 1,095 4.25 Subordinated debentures 59,510 2,185 3.67 59,425 2,185 3.68 59,340 2,185 3.68 Senior notes - - - - - - 22,000 2,408 10.95 Notes payable and other borrowings 7,467 316 4.23 - - - 1,332 87 6.53 Total interest bearing liabilities 3,752,197 62,217 1.66 3,207,142 56,269 1.75 3,340,974 40,039 1.20 Noninterest bearing deposits 1,749,363 - - 1,747,890 - - 1,906,633 - - Other liabilities 64,381 - - 62,480 - - 54,243 - - Stockholders' equity 781,692 - - 625,438 - - 518,323 - - Total liabilities and stockholders' equity $ 6,347,633 $ 5,642,950 $ 5,820,173 Net interest income (GAAP) $ 292,964 $ 241,635 $ 251,931 Net interest margin (GAAP) 4.96 4.61 4.64 Net interest income (TE) 1 $ 294,315 $ 243,051 $ 253,387 Net interest margin (TE) 1 4.98 4.63 4.67 Interest bearing liabilities to earning assets 63.47 % 61.15 % 61.53 % 1 Tax equivalent basis is calculated using a marginal tax rate of 21% in 2025, 2024 and 2023.
As of December 31, 2023, net unrealized losses on available-for-sale securities totaled $84.2 million, which after the impact of the related deferred income taxes, resulted in an overall decrease to equity capital of $60.6 million. Loans The following table presents the composition of the loan portfolio at December 31 for the year indicated: Loan Portfolio % of % of % of (Dollars in thousands) 2024 Total 2023 Total 2022 Total Commercial $ 800,476 20.1 $ 841,697 20.8 $ 840,964 21.7 Leases 491,748 12.4 398,223 9.8 277,385 7.2 Commercial real estate – investor 1,078,829 27.1 1,034,424 25.6 987,635 25.5 Commercial real estate – owner occupied 683,283 17.2 796,538 19.7 854,879 22.1 Construction 201,716 5.1 165,380 4.1 180,535 4.7 Residential real estate – investor 49,598 1.2 52,595 1.3 57,353 1.5 Residential real estate – owner occupied 206,949 5.2 226,248 5.6 219,718 5.7 Multifamily 351,325 8.8 401,696 9.9 323,691 8.4 HELOC 103,388 2.6 103,237 2.6 109,202 2.8 Other 1 14,024 0.3 22,915 0.6 18,247 0.4 Total loans $ 3,981,336 100.0 $ 4,042,953 100.0 $ 3,869,609 100.0 1 The “Other” class includes consumer loans and overdrafts. Our total loans were $3.98 billion as of December 31, 2024, a decrease of $61.6 million from $4.04 billion as of December 31, 2023.
As of December 31, 2024, net unrealized losses on available-for-sale securities totaled $68.6 million, which after the impact of the related deferred income taxes, resulted in an overall decrease to equity capital of $49.4 million. Loans The following table presents the composition of the loan portfolio at December 31 for the year indicated: Loan Portfolio % of % of % of (Dollars in thousands) 2025 Total 2024 Total 2023 Total Commercial $ 842,130 16.0 $ 800,476 20.1 $ 841,697 20.8 Leases 548,256 10.4 491,748 12.4 398,223 9.8 Commercial real estate – investor 1,212,384 23.1 1,078,829 27.1 1,034,424 25.6 Commercial real estate – owner occupied 706,567 13.5 683,283 17.2 796,538 19.7 Construction 173,630 3.3 201,716 5.1 165,380 4.1 Residential real estate – investor 70,225 1.3 49,598 1.2 52,595 1.3 Residential real estate – owner occupied 230,432 4.4 206,949 5.2 226,248 5.6 Multifamily 339,131 6.5 351,325 8.8 401,696 9.9 HELOC 235,293 4.5 103,388 2.6 103,237 2.6 Powersport 696,959 13.3 - - - - Other 1 197,124 3.7 14,024 0.3 22,915 0.6 Total loans $ 5,252,131 100.0 $ 3,981,336 100.0 $ 4,042,953 100.0 1 The “Other” class includes consumer loans, such as collector cars, manufactured homes, and solar loans, as well as overdrafts. Our total loans were $5.25 billion as of December 31, 2025, an increase of $1.27 billion from $3.98 billion as of December 31, 2024.
Our nonperforming loans by performance metric is shown in the following table. Risk Elements The following table sets forth the amounts of nonperforming assets by performance metric at December 31 for the years indicated: (Dollars in thousands) 2024 2023 2022 Nonaccrual loans $ 28,851 $ 67,583 $ 31,602 Performing troubled debt restructured loans accruing interest N/A N/A 49 Loans past due 90 days or more and still accruing interest 1,436 1,196 1,262 Total nonperforming loans 30,287 68,779 32,913 Other real estate owned 21,617 5,123 1,561 Total nonperforming assets $ 51,904 $ 73,902 $ 34,474 Other real estate owned ("OREO") as % of nonperforming assets 41.6 % 6.9 % 4.5 % 60 Table of Contents Accrual of interest is discontinued on a loan when principal or interest is 90 days or more past due, unless the loan is well secured and in the process of collection.
Our nonperforming loans by performance metric is shown in the following table. Risk Elements The following table sets forth the amounts of nonperforming assets by performance metric at December 31 for the years indicated: (Dollars in thousands) 2025 2024 2023 Nonaccrual loans $ 47,952 $ 28,851 $ 67,583 Loans past due 90 days or more and still accruing interest 4,879 1,436 1,196 Total nonperforming loans 52,831 30,287 68,779 Other real estate owned 1,427 21,617 5,123 Repossessed Assets 1,363 484 - Total nonperforming assets $ 55,621 $ 52,388 $ 73,902 Nonaccrual loans to total loans outstanding 0.9 % 0.7 % 1.7 % Nonperforming loans to total loans outstanding 1.0 % 0.8 % 1.7 % Nonperforming assets to total loans plus OREO and repossessed assets 1.1 % 1.3 % 1.8 % 56 Table of Contents Accrual of interest is discontinued on a loan when principal or interest is 90 days or more past due, unless the loan is well secured and in the process of collection.
Refer to Note 5, “Loans and Allowance for Credit Losses on Loans”, in our Consolidated Financial Statements, below, for further detail of past due loans by classification for 2024 and 2023. Classified Assets Classified assets as of December 31, Percent Change From (Dollars in thousands) 2024 2023 2022 2024-2023 2023-2022 Commercial $ 24,748 $ 8,414 $ 26,485 194.1 (68.2) Leases 523 818 1,876 (36.1) (56.4) Commercial real estate – investor 14,489 43,798 27,410 (66.9) 59.8 Commercial real estate – owner occupied 27,619 54,613 40,890 (49.4) 33.6 Construction 19,351 17,155 1,333 12.8 N/M Residential real estate – investor 1,690 1,331 1,714 27.0 (22.3) Residential real estate – owner occupied 1,851 3,216 3,854 (42.4) (16.6) Multifamily 1,165 1,775 2,954 (34.4) (39.9) HELOC 547 1,664 2,411 (67.1) (31.0) Other (1) 10 - 2 N/M (100.0) Total classified loans 91,993 132,784 108,929 (30.7) 21.9 Other real estate owned 21,617 5,123 1,561 322.0 228.2 Total classified assets $ 113,610 $ 137,907 $ 110,490 (17.6) 24.8 N/M - Not meaningful 1 The “ Other ” class includes consumer loans and overdrafts. Classified loans include nonaccrual and all other loans considered substandard.
Refer to Note 5, “Loans and Allowance for Credit Losses on Loans”, in our Consolidated Financial Statements, below, for further detail of past due loans by classification for 2025 and 2024. Classified Assets Classified assets as of December 31, Percent Change From (Dollars in thousands) 2025 2024 2023 2025-2024 2024-2023 Commercial $ 51,587 $ 24,748 $ 8,414 108.4 194.1 Leases 2,428 523 818 364.2 (36.1) Commercial real estate – investor 14,245 14,489 43,798 (1.7) (66.9) Commercial real estate – owner occupied 64,081 27,619 54,613 132.0 (49.4) Construction 11,421 19,351 17,155 (41.0) 12.8 Residential real estate – investor 1,142 1,690 1,331 (32.4) 27.0 Residential real estate – owner occupied 1,897 1,851 3,216 2.5 (42.4) Multifamily 1,494 1,165 1,775 28.2 (34.4) HELOC 1,466 547 1,664 168.0 (67.1) Powersport 68 - - N/M N/M Other 1 270 10 - N/M N/M Total classified loans 150,099 91,993 132,784 63.2 (30.7) Other real estate owned 1,427 21,617 5,123 (93.4) 322.0 Repossessed assets 1,363 484 - 181.6 N/M Total classified assets $ 152,889 $ 114,094 $ 137,907 34.0 (17.3) N/M - Not meaningful 1 The “Other” class includes consumer loans, such as collector cars, manufactured homes, and solar loans, as well as overdrafts. Classified loans include nonaccrual and all other loans considered substandard.