Biggest changeShould the forecast for economic conditions change, Bancorp could experience further adjustments in its required ACL for loans credit loss expense. 64 Table of Contents The table below details net charge-offs to average loans outstanding by portfolio class: 2024 2023 2022 (dollars in thousands) Years ended December 31, Net (charge offs)/ recoveries Average loans Net (charge offs)/ recoveries to average loans Net (charge offs)/ recoveries Average loans Net (charge offs)/ recoveries to average loans Net (charge offs)/ recoveries Average loans Net (charge offs)/ recoveries to average loans Commercial real estate - non-owner occupied $ 19 $ 1,665,876 0.00 % $ 91 $ 1,465,305 0.01 % $ - $ 1,342,829 0.00 % Commercial real estate - owner occupied 93 945,055 0.01 % 9 884,555 0.00 % 172 782,185 0.02 % Total commercial real estate 112 2,610,931 0.00 % 100 2,349,860 0.00 % 172 2,125,014 0.01 % Commercial and industrial - term (339 ) 864,658 -0.04 % (2,239 ) 796,039 -0.28 % 559 692,214 0.08 % Commercial and industrial - term - PPP - 3,496 0.00 % - 8,877 0.00 % - 52,704 0.00 % Commercial and industrial - lines of credit (89 ) 484,266 -0.02 % (3,476 ) 444,244 -0.78 % (200 ) 417,254 -0.05 % Total commercial and industrial (428 ) 1,352,420 -0.03 % (5,715 ) 1,249,160 -0.46 % 359 1,162,172 0.03 % Residential real estate - owner occupied (329 ) 752,566 -0.04 % 2 649,431 0.00 % 34 513,458 0.01 % Residential real estate - non-owner occupied 7 369,119 0.00 % 2 334,660 0.00 % (5 ) 296,682 0.00 % Total residential real estate (322 ) 1,121,685 -0.03 % 4 984,091 0.00 % 29 810,140 0.00 % Construction and land development - 588,464 0.00 % - 458,572 0.00 % (72 ) 374,415 -0.02 % Home equity lines of credit (100 ) 225,823 -0.04 % (12 ) 203,796 -0.01 % - 182,874 0.00 % Consumer (300 ) 145,689 -0.21 % (379 ) 141,140 -0.27 % (442 ) 130,595 -0.34 % Leases - 16,298 0.00 % - 13,934 0.00 % - 13,849 0.00 % Credit cards (193 ) 24,472 -0.79 % (626 ) 22,312 -2.81 % (45 ) 20,065 -0.22 % Total $ (1,231 ) $ 6,085,782 -0.02 % $ (6,628 ) $ 5,422,865 -0.12 % $ 1 $ 4,819,124 0.00 % The following table sets forth the ACL by portfolio class: December 31, 2024 December 31, 2023 (dollars in thousands) Allocated Allowance % of Total ACL for loans ACL for loans to Total Loans Allocated Allowance % of Total ACL for loans ACL for loans to Total Loans Commercial real estate - non-owner occupied $ 13,935 16 % 0.76 % $ 22,133 28 % 1.42 % Commercial real estate - owner occupied 10,192 12 % 1.02 % 11,667 15 % 1.29 % Total commercial real estate 24,127 28 % 0.85 % 33,800 43 % 1.37 % Commercial and industrial - term 21,284 25 % 2.41 % 14,359 18 % 1.66 % Commercial and industrial - lines of credit 6,496 7 % 1.17 % 6,495 8 % 1.48 % Total commercial and industrial 27,780 32 % 1.93 % 20,854 26 % 1.60 % Residential real estate - owner occupied 14,468 17 % 1.80 % 9,316 12 % 1.31 % Residential real estate - non-owner occupied 5,154 6 % 1.35 % 4,282 5 % 1.19 % Total residential real estate 19,622 23 % 1.65 % 13,598 17 % 1.27 % Construction and land development 10,981 13 % 1.76 % 7,593 10 % 1.43 % Home equity lines of credit 1,277 1 % 0.52 % 1,660 2 % 0.79 % Consumer 2,531 3 % 1.75 % 1,407 2 % 0.97 % Leases 370 0 % 2.38 % 220 0 % 1.42 % Credit cards 255 0 % 1.04 % 242 0 % 1.02 % Total $ 86,943 100 % 1.33 % $ 79,374 100 % 1.38 % 65 Table of Contents The allocation of the ACL for loans amongst respective classes of the loan portfolio experienced a shift between December 31, 2023 and December 31, 2024, most notably within the CRE and C&I categories.
Biggest changeThe table below details net charge-offs to average loans outstanding by portfolio class: 2025 2024 2023 (dollars in thousands) Years ended December 31, Net (charge offs)/ recoveries Average loans Net (charge offs)/ recoveries to average loans Net (charge offs)/ recoveries Average loans Net (charge offs)/ recoveries to average loans Net (charge offs)/ recoveries Average loans Net (charge offs)/ recoveries to average loans Commercial real estate - non-owner occupied $ 25 $ 1,912,158 0.00 % $ 19 $ 1,665,876 0.00 % $ 91 $ 1,465,305 0.01 % Commercial real estate - owner occupied (120 ) 1,046,421 -0.01 % 93 945,055 0.01 % 9 884,555 0.00 % Total commercial real estate (95 ) 2,958,579 0.00 % 112 2,610,931 0.00 % 100 2,349,860 0.00 % Commercial and industrial - term 1,010 881,004 0.11 % (339 ) 868,154 -0.04 % (2,239 ) 804,916 -0.28 % Commercial and industrial - lines of credit (287 ) 597,845 -0.05 % (89 ) 484,266 -0.02 % (3,476 ) 444,244 -0.78 % Total commercial and industrial 723 1,478,849 0.05 % (428 ) 1,352,420 -0.03 % (5,715 ) 1,249,160 -0.46 % Residential real estate - owner occupied (236 ) 845,240 -0.03 % (329 ) 752,566 -0.04 % 2 649,431 0.00 % Residential real estate - non-owner occupied (154 ) 388,176 -0.04 % 7 369,119 0.00 % 2 334,660 0.00 % Total residential real estate (390 ) 1,233,416 -0.03 % (322 ) 1,121,685 -0.03 % 4 984,091 0.00 % Construction and land development - 680,160 0.00 % - 588,464 0.00 % - 458,572 0.00 % Home equity lines of credit (9 ) 263,941 0.00 % (100 ) 225,823 -0.04 % (12 ) 203,796 -0.01 % Consumer (614 ) 142,009 -0.43 % (300 ) 145,689 -0.21 % (379 ) 141,140 -0.27 % Leases - 15,996 0.00 % - 16,298 0.00 % - 13,934 0.00 % Credit cards (241 ) 25,590 -0.94 % (193 ) 24,472 -0.79 % (626 ) 22,312 -2.81 % Total $ (626 ) $ 6,798,540 -0.01 % $ (1,231 ) $ 6,085,782 -0.02 % $ (6,628 ) $ 5,422,865 -0.12 % 62 Table of Contents The following table sets forth the ACL by portfolio class: December 31, 2025 December 31, 2024 (dollars in thousands) Allocated Allowance % of Total ACL for loans ACL for loans to Total Loans Allocated Allowance % of Total ACL for loans ACL for loans to Total Loans Commercial real estate - non-owner occupied $ 13,779 15 % 0.72 % $ 13,935 16 % 0.76 % Commercial real estate - owner occupied 13,100 14 % 1.17 % 10,192 12 % 1.02 % Total commercial real estate 26,879 29 % 0.89 % 24,127 28 % 0.85 % Commercial and industrial - term 21,121 23 % 2.35 % 21,284 25 % 2.41 % Commercial and industrial - lines of credit 7,323 8 % 1.20 % 6,496 7 % 1.17 % Total commercial and industrial 28,444 31 % 1.88 % 27,780 32 % 1.93 % Residential real estate - owner occupied 14,914 16 % 1.69 % 14,468 17 % 1.80 % Residential real estate - non-owner occupied 4,287 5 % 1.10 % 5,154 6 % 1.35 % Total residential real estate 19,201 21 % 1.51 % 19,622 23 % 1.65 % Construction and land development 12,316 14 % 1.64 % 10,981 13 % 1.76 % Home equity lines of credit 1,439 2 % 0.50 % 1,277 1 % 0.52 % Consumer 2,924 3 % 2.05 % 2,531 3 % 1.75 % Leases 524 0 % 2.35 % 370 0 % 2.38 % Credit cards 140 0 % 1.05 % 255 0 % 1.04 % Total $ 91,867 100 % 1.30 % $ 86,943 100 % 1.33 % Selected ratios relating to the ACL on loans follow: Years Ended December 31, 2025 2024 2023 Provision for credit losses on loans to average total loans 0.08 % 0.14 % 0.23 % Net (charge offs)/recoveries to average total loans -0.01 % -0.02 % -0.12 % ACL for loans to average loans 1.35 % 1.43 % 1.46 % ACL for loans to total loans 1.30 % 1.33 % 1.38 % While separate from the ACL for loans and recorded in other liabilities on the consolidated balance sheets, the ACL for off balance sheet credit exposures experienced an increase between December 31, 2024 and December 31, 2025.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations. Stock Yards Bancorp, Inc. (“Bancorp” or “the Company”), is a FHC headquartered in Louisville, Kentucky and is engaged in the business of banking through its wholly owned subsidiary, Stock Yards Bank & Trust Company (“SYB” or “the Bank”).
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations. ’ Stock Yards Bancorp, Inc. (“Bancorp” or “the Company”), is a FHC headquartered in Louisville, Kentucky and is engaged in the business of banking through its wholly owned subsidiary, Stock Yards Bank & Trust Company (“SYB” or “the Bank”).
Treasury yield curve; ● the magnitude and frequency of changes to the FFTR implemented by the Federal Open Market Committee of the FRB; ● competitive product and pricing pressures; ● projections of revenue, expenses, capital expenditures, losses, EPS, dividends, capital structure, etc.; ● integration of acquired financial institutions, businesses or future acquisitions; ● changes in the credit quality of Bancorp’s customers and counterparties, deteriorating asset quality and charge-off levels; ● changes in technology instituted by Bancorp, its counterparties or competitors; ● changes to or the effectiveness of Bancorp’s overall internal control environment; ● adequacy of Bancorp’s risk management framework, disclosure controls and procedures and internal control over financial reporting; ● changes in applicable accounting standards, including the introduction of new accounting standards; ● changes in investor sentiment or behavior; ● changes in consumer/business spending or savings behavior; ● ability to appropriately address social, environmental and sustainability concerns that may arise from business activities; ● occurrence of natural or man-made disasters or calamities, including health emergencies, the spread of infectious diseases, pandemics or outbreaks of hostilities, and Bancorp’s ability to deal effectively with disruptions caused by the foregoing; ● ability to maintain the security of its financial, accounting, technology, data processing and other operational systems and facilities; ● ability to withstand disruptions that may be caused by any failure of its operational systems or those of third parties; 30 Table of Contents ● ability to effectively defend itself against cyberattacks or other attempts by unauthorized parties to access information of Bancorp, its vendors or its customers or to disrupt systems; and ● other risks and uncertainties reported from time-to-time in Bancorp’s filings with the SEC, including Part I Item 1A “ Risk Factors. ” Issued but Not Yet Effective Accounting Standards Updates For disclosure regarding the impact to Bancorp’s financial statements of issued-but-not-yet-effective ASUs, see the footnote titled “ Summary of Significant Accounting Policies ” of Part II Item 8 “ Financial Statements and Supplementary Data .” Critical Accounting Policies and Estimates Bancorp’s consolidated financial statements and accompanying footnotes have been prepared in accordance with GAAP.
Treasury yield curve; ● the magnitude and frequency of changes to the FFTR implemented by the Federal Open Market Committee of the FRB; ● competitive product and pricing pressures; ● projections of revenue, expenses, capital expenditures, losses, EPS, dividends, capital structure, etc.; ● integration of acquired financial institutions, businesses or future acquisitions; ● changes in the credit quality of Bancorp’s customers and counterparties, deteriorating asset quality and charge-off levels; ● changes in technology instituted by Bancorp, its counterparties or competitors; ● changes to or the effectiveness of Bancorp’s overall internal control environment; ● adequacy of Bancorp’s risk management framework, disclosure controls and procedures and internal control over financial reporting; ● changes in applicable accounting standards, including the introduction of new accounting standards; ● changes in investor sentiment or behavior; ● changes in consumer/business spending or savings behavior; ● ability to appropriately address social, environmental and sustainability concerns that may arise from business activities; ● occurrence of natural or man-made disasters or calamities, including health emergencies, the spread of infectious diseases, pandemics or outbreaks of hostilities, and Bancorp’s ability to deal effectively with disruptions caused by the foregoing; ● ability to maintain the security of its financial, accounting, technology, data processing and other operational systems and facilities; ● ability to withstand disruptions that may be caused by any failure of its operational systems or those of third parties; ● ability to effectively defend itself against cyberattacks or other attempts by unauthorized parties to access information of Bancorp, its vendors or its customers or to disrupt systems; and ● other risks and uncertainties reported from time-to-time in Bancorp’s filings with the SEC, including Part I Item 1A “ Risk Factors. ” Issued but Not Yet Effective Accounting Standards Updates For disclosure regarding the impact to Bancorp’s financial statements of issued-but-not-yet-effective ASUs, see the footnote titled “ Summary of Significant Accounting Policies ” of Part II Item 8 “ Financial Statements and Supplementary Data .” 30 Table of Contents Critical Accounting Estimates Bancorp’s consolidated financial statements and accompanying footnotes have been prepared in accordance with GAAP.
While this trend continued into 2024, significant average loan growth and the benefit of higher rates upon average interest earning assets eventually managed to outpace rising funding costs in the latter half of the year, as deposit cost expansion began to moderate.
While this trend continued into 2024, significant average loan growth and the benefit of higher rates upon average interest earning assets eventually managed to outpace rising funding costs in the latter half of 2024, as deposit cost expansion began to moderate.
Critical accounting policies are those that management believes are the most important to the portrayal of Bancorp’s financial condition and operating results and require management to make estimates that are difficult, subjective and complex. Most accounting policies are not considered by management to be critical accounting policies.
Critical accounting estimates are those that management believes are the most important to the portrayal of Bancorp’s financial condition and operating results and require management to make estimates that are difficult, subjective and complex. Most accounting estimates are not considered by management to be critical accounting estimates.
SYB, established in 1904, is a state-chartered non-member financial institution that provides services in Louisville, central, eastern and northern Kentucky, as well as the Indianapolis, Indiana and Cincinnati, Ohio markets through 72 full service banking center locations. The Bank is registered with, and subject to supervision, regulation and examination by the FDIC and the Kentucky Department of Financial Institutions.
SYB, established in 1904, is a state-chartered non-member financial institution that provides services in Louisville, central, eastern and northern Kentucky, as well as the Indianapolis, Indiana and Cincinnati, Ohio markets through 75 full service banking center locations. The Bank is registered with, and subject to supervision, regulation and examination by the FDIC and the Kentucky Department of Financial Institutions.
This activity has benefitted interest-earning asset yields and overall NIM, as the low-yielding treasury security maturities shifted into higher-yielding interest-bearing cash and ultimately helped fund Bancorp’s substantial loan growth. 38 Table of Contents ● Average FFS and interest bearing due from bank balances increased $14 million, or 8%, for the year ended December 31, 2024, as a result of the previously mentioned liquidity provided by the investment securities portfolio and increased FHLB borrowing activity, which was partially offset by loan funding.
This activity has benefitted interest-earning asset yields and overall NIM, as the low-yielding treasury security maturities shifted into higher-yielding interest-bearing cash and ultimately helped fund Bancorp’s substantial loan growth. ● Average FFS and interest bearing due from bank balances increased $14 million, or 8%, for the year ended December 31, 2024, as a result of the previously mentioned liquidity provided by the investment securities portfolio and increased FHLB borrowing activity, which was partially offset by loan funding.
Management believes it has adequately reflected credit exposure in these loans in its determination of the allowance. During the years ended December 31, 2024 and 2023, there were no modifications made to loans for borrowers experiencing financial difficulty and there were no payment defaults of existing modified loans within 12 months following modification.
Management believes it has adequately reflected credit exposure in these loans in its determination of the allowance. During the years ended December 31, 2025 and 2024, there were no modifications made to loans for borrowers experiencing financial difficulty and there were no payment defaults of existing modified loans within 12 months following modification.
While total deposit growth was experienced compared to the prior year, a continued shift in the deposit base mix was also experienced, as pricing pressure/competition for deposits remained strong during the year. o Interest-bearing deposits increased $588 million, or 11%, for the year ended December 31, 2024 compared to the prior year, led in part by a $255 million, or 26%, increase in time deposits associated with Bancorp’s successful promotional product offerings, offsetting a $92 million, or 6%, decline in non-interest bearing deposits. ● Non-interest income increased $3.0 million, or 3%, for the year ended December 31, 2024, compared to the prior year, attributed largely to strong WM&T revenue, treasury management fees and card income. ● Non-interest expenses increased $10.4 million, or 6%, for the year ended December 31, 2024, compared to the prior year, driven by higher compensation and employee benefit expenses associated with annual merit-based salary increases and higher bonus levels, full-time employee growth and higher health insurance claims activity, in addition to increased technology and communication expense, attributed to various security and compliance-related software upgrades. ● Bancorp’s efficiency ratio (FTE) for the year ended December 31, 2024 was 56.20% compared to 55.23% for the prior year.
While total deposit growth was experienced compared to the prior year, a continued shift in the deposit base mix was also experienced, as pricing pressure/competition for deposits was strong during 2024. o Interest-bearing deposits increased $588 million, or 11%, for the year ended December 31, 2024 compared to the prior year, led in part by a $255 million, or 26%, increase in time deposits associated with Bancorp’s successful promotional product offerings, offsetting a $92 million, or 6%, decline in non-interest bearing deposits. ● Non-interest income increased $3.0 million, or 3%, for the year ended December 31, 2024, compared to the prior year, attributed largely to strong WM&T revenue, treasury management fees and card income. 34 Table of Contents ● Non-interest expenses increased $10.4 million, or 6%, for the year ended December 31, 2024, compared to the prior year, driven by higher compensation and employee benefit expenses associated with annual merit-based salary increases and higher bonus levels, full-time employee growth and higher health insurance claims activity, in addition to increased technology and communication expense, attributed to various security and compliance-related software upgrades. ● Bancorp’s efficiency ratio (FTE) for the year ended December 31, 2024 was 56.20% compared to 55.23% for the prior year.
Management uses different betas in the rising and falling rate scenarios in an effort to best simulate expected earnings trends. Bancorp’s interest rate sensitivity analysis details that increases in interest rates of 100 and 200 bps would have a positive effect on net interest income, while decreases in interest rates of 100 and 200 bps would have a negative impact.
Management uses different betas in the rising and falling rate scenarios in an effort to best simulate expected earnings trends. Bancorp’s interest rate sensitivity analysis indicates that increases in interest rates of 100 and 200 bps would have a positive effect on net interest income, while decreases in interest rates of 100 and 200 bps would have a negative impact.
The results of the interest rate sensitivity analysis performed as of December 31, 2024 were derived from conservative assumptions Bancorp uses in its model, particularly in relation to deposit betas, which measure how responsive management’s deposit repricing may be to changes in market rates based on historical data.
The results of the interest rate sensitivity analysis performed as of December 31, 2025 were derived from conservative assumptions Bancorp uses in its model, particularly in relation to deposit betas, which measure how responsive management’s deposit repricing may be to changes in market rates based on historical data.
Management continually evaluates its accounting policies and estimates that it uses to prepare the consolidated financial statements. In general, management’s estimates and assumptions are based on historical experience, accounting and regulatory guidance, and information obtained from independent third-party professionals. Actual results may differ from those estimates made by management.
Management continually evaluates the accounting estimates that it uses to prepare the consolidated financial statements. In general, management’s estimates and assumptions are based on historical experience, accounting and regulatory guidance, and information obtained from independent third-party professionals. Actual results may differ from those estimates made by management.
The TPS are treated as part of Tier 1 Capital. The subordinated note and related interest expense are included in Bancorp’s consolidated financial statements. The subordinated notes are currently redeemable at Bancorp’s option on a quarterly basis. As of December 31, 2024, subordinated notes added through the CB acquisition totaled $27 million.
The TPS are treated as part of Tier 1 Capital. The subordinated note and related interest expense are included in Bancorp’s consolidated financial statements. The subordinated notes are currently redeemable at Bancorp’s option on a quarterly basis. As of December 31, 2025, subordinated notes added through the CB acquisition totaled $27 million.
Provision for credit loss expense for off balance sheet credit exposures of $925,000 was recorded for the year ended December 31, 2024, driven largely by an increase in expected future utilization within the C&D portfolio. The ACL for off balance sheet credit exposures totaled $6.8 million as of December 31, 2024.
Provision for off balance sheet credit exposures of $925,000 was recorded for the year ended December 31, 2024, driven largely by an increase in expected future utilization within the C&D portfolio. The ACL for off balance sheet credit exposures totaled $6.8 million as of December 31, 2024.
The TPS are treated as part of Tier 1 Capital. The subordinated note and related interest expense are included in Bancorp’s consolidated financial statements. The subordinated notes are currently redeemable at Bancorp’s option on a quarterly basis. As of December 31, 2024, subordinated notes totaled $27 million.
The TPS are treated as part of Tier 1 Capital. The subordinated note and related interest expense are included in Bancorp’s consolidated financial statements. The subordinated notes are currently redeemable at Bancorp’s option on a quarterly basis. As of December 31, 2025, subordinated notes totaled $27 million.
The forward-looking statements are principally, but not exclusively, contained in Part II Item 7 “ Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” and Part I Item 1A “ Risk Factors. ” 29 Table of Contents Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results, performance, or achievements to be materially different from future results, performance, or achievements expressed or implied by the statement.
The forward-looking statements are principally, but not exclusively, contained in Part II Item 7 “ Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” and Part I Item 1A “ Risk Factors. ” Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results, performance, or achievements to be materially different from future results, performance, or achievements expressed or implied by the statement.
These interest rate swaps are designated as cash flow hedges as described in the footnote titled “ Derivative Financial Instruments. ” For these derivatives, the effective portion of gains or losses is reported as a component of OCI and is subsequently reclassified into earnings as an adjustment to interest expense in periods in which the hedged forecasted transaction affects earnings. 45 Table of Contents Provision for Credit Losses Provision for credit losses on loans at December 31, 2024 represents the amount of expense that, based on Management’s judgment, is required to maintain the ACL for loans at an appropriate level under the CECL model.
These interest rate swaps are designated as cash flow hedges as described in the footnote titled “ Derivative Financial Instruments. ” For these derivatives, gains or losses are reported as a component of OCI and is subsequently reclassified into earnings as an adjustment to interest expense in periods in which the hedged forecasted transaction affects earnings. 45 Table of Contents Provision for Credit Losses Provision for credit losses on loans at December 31, 2025 represents the amount of expense that, based on Management’s judgment, is required to maintain the ACL for loans at an appropriate level under the CECL model.
Provision for credit loss expense for off balance sheet credit exposures of $1.3 million was recorded for the year ended December 31, 2023, driven largely by the addition of new C&D and C&I lines of credit. The ACL for off balance sheet credit exposures totaled $5.9 million as of December 31, 2023.
Provision for off balance sheet credit exposures of $1.3 million was recorded for the year ended December 31, 2023, driven largely by the addition of new C&D and C&I lines of credit. The ACL for off balance sheet credit exposures totaled $5.9 million as of December 31, 2023.
At December 31, 2024, the adequately-capitalized minimums, including the capital conservation buffer, were a 7.0% Common Equity Tier 1 Risk-Based Capital ratio, 8.5% Tier 1 Risk-Based Capital ratio and 10.5% Total Risk-Based Capital ratio. Bancorp exceeded these levels as of December 31, 2024 and 2023.
At December 31, 2025, the adequately-capitalized minimums, including the capital conservation buffer, were a 7.0% Common Equity Tier 1 Risk-Based Capital ratio, 8.5% Tier 1 Risk-Based Capital ratio and 10.5% Total Risk-Based Capital ratio. Bancorp exceeded these levels as of December 31, 2025 and 2024.
BOLI income increased $190,000, or 8%, for the year ended December 31, 2024 compared to the same period of the prior year, attributed to general market appreciation and a reallocation of investments within the policy plans over the past year.
BOLI income increased $190,000, or 8%, for the year ended December 31, 2024 compared to the same period of the prior year, attributed to general market appreciation and a reallocation of investments within the policy plans.
Combined with FFS and interest bearing deposits from banks, AFS debt securities offer substantial resources to meet either loan growth or reductions in Bancorp’s deposit funding base. 69 Table of Contents Bancorp pledges portions of its investment securities portfolio to secure public funds, cash balances of certain WM&T accounts and SSUAR.
Combined with FFS and interest bearing deposits from banks, AFS debt securities offer substantial resources to meet either loan growth or reductions in Bancorp’s deposit funding base. Bancorp pledges portions of its investment securities portfolio to secure public funds, cash balances of certain WM&T accounts and SSUAR.
SSUARs are collateralized by securities and are treated as financings; accordingly, the securities involved with the agreements are recorded as assets and are held by a safekeeping agent and the obligations to repurchase the securities are reflected as liabilities. All securities underlying the agreements are under the Bancorp’s control.
SSUAR are collateralized by securities and are treated as financings; accordingly, the securities involved with the agreements are recorded as assets and are held by a safekeeping agent and the obligations to repurchase the securities are reflected as liabilities. All securities underlying the agreements are under Bancorp’s control.
Further, net charge offs of $1.2 million were recorded for the year ended December 31, 2024. o Provision for credit losses on loans for the prior year period were driven by substantial loan growth, a flat unemployment forecast and other factors within the CECL model.
Further, net charge offs of $1.2 million were recorded for the year ended December 31, 2024. o Provision for credit losses on loans for the year ended December 31, 2023 were driven by substantial loan growth, a flat unemployment forecast and other factors within the CECL model.
The increase in this ratio was the result of non-interest expense growth (on a percentage basis) outpacing net interest income and non-interest income expansion, as net interest income was hampered by rising funding costs. See the section titled “ Non-GAAP Financial Measures ” for a reconcilement of non-GAAP to GAAP measures.
The increase in this ratio compared to the prior year was the result of non-interest expense growth (on a percentage basis) outpacing net interest income and non-interest income expansion, as net interest income was hampered by rising funding costs. See the section titled “ Non-GAAP Financial Measures ” for a reconcilement of non-GAAP to GAAP measures.
Participation loans averaged $3 million, $4 million and $5 million for the years ended December 31, 2024, 2023 and 2022, respectively. ● Interest income on a FTE basis includes additional amounts of interest income that would have been earned if investments in certain tax-exempt interest earning assets had been made in assets subject to federal taxes yielding the same after-tax income.
Participation loans averaged $2 million, $3 million and $4 million for the years ended December 31, 2025, 2024 and 2023, respectively. ● Interest income on a FTE basis includes additional amounts of interest income that would have been earned if investments in certain tax-exempt interest earning assets had been made in assets subject to federal taxes yielding the same after-tax income.
Management believes it has the ability to increase deposits at any time by offering rates slightly higher than market rate. Bancorp’s Asset/Liability Committee is comprised of senior management and has direct oversight responsibility for Bancorp’s liquidity position and profile.
Management believes it has the ability to increase deposits at any time by offering rates slightly higher than market rate. 66 Table of Contents Bancorp’s Asset/Liability Committee is comprised of senior management and has direct oversight responsibility for Bancorp’s liquidity position and profile.
Mortgage banking revenue increased $153,000, or 4%, for the year ended December 31, 2024, as compared with the same period of 2023, driven by an increase in origination volume in addition to slowing MSR amortization.
Mortgage banking revenue increased $153,000, or 4%, for the year ended December 31, 2024, as compared with the same period of 2023, driven by an increase in origination volume in addition to lower MSR amortization expense.
These results depict a slightly asset-sensitive interest rate risk profile. The increase in net interest income in the rising rate scenarios is primarily due to variable rate loans and short-term investments repricing more quickly than deposits and short-term borrowings.
These results depict an asset-sensitive interest rate risk profile. The increase in net interest income in the rising rate scenarios is primarily due to variable rate loans and short-term investments repricing more quickly than deposits and short-term borrowings.
Bancorp also utilized overnight borrowings more heavily in 2024 to fund loan growth and manage deposit fluctuations. ● Average SSUAR increased $31 million, or 25%, for the year ended December 31, 2024 compared to the prior year, as customers were attracted to the collateralized protection provided by this product.
Bancorp also utilized overnight borrowings more heavily in 2024 to fund loan growth and manage deposit fluctuations. 40 Table of Contents ● Average SSUAR increased $31 million, or 25%, for the year ended December 31, 2024 compared to the prior year, as customers were attracted to the collateralized protection provided by this product.
NIM and net interest spread calculations in the preceding table exclude the sold portion of certain participation loans, which totaled $2 million, $4 million and $5 million for the years ended December 31, 2024, 2023 and 2022, respectively.
NIM and net interest spread calculations in the preceding table exclude the sold portion of certain participation loans, which totaled $2 million, $2 million and $4 million for the years ended December 31, 2025, 2024 and 2023, respectively.
Core Deposit and Customer List Intangibles CDIs and CLIs arising from business acquisitions are initially measured at fair value and are then amortized on an accelerated method based on their useful lives. As of December 31, 2024 and December 31, 2023, Bancorp’s CDI assets totaled $9 million and $12 million, respectively.
Core Deposit and Customer List Intangibles CDIs and CLIs arising from business acquisitions are initially measured at fair value and are then amortized on an accelerated method based on their useful lives. As of December 31, 2025 and December 31, 2024, Bancorp’s CDI assets totaled $7 million and $9 million, respectively.
Included in total deposit balances at December 31, 2024 are $663 million in public funds generally comprised of accounts with local government agencies and public school districts in the markets in which Bancorp operates. At December 31, 2023, public funds deposits totaled $613 million. Bancorp is a member of the FHLB of Cincinnati.
Included in total deposit balances at December 31, 2025 are $781 million in public funds generally comprised of accounts with local government agencies and public school districts in the markets in which Bancorp operates. At December 31, 2024, public funds deposits totaled $663 million. Bancorp is a member of the FHLB of Cincinnati.
Prime rate, the five year Treasury note rate, and one month term SOFR are included in the preceding table to provide a general indication of the interest rate environment Bancorp has operated in during the past three years, a period marked by dramatic changes in interest rates.
Prime rate, the five year Treasury note rate, and one month term SOFR are included in the preceding table to provide a general indication of the interest rate environment Bancorp has operated in during the past three years, a period marked by interest rate volatility.
As of December 31, 2024 and December 31, 2023, Bancorp’s CLI assets totaled $7 million and $8 million, respectively, and were attributed entirely to the WM&T segment. As of December 31, 2024, Bancorp did not incur any impairment with respect to its intangible assets or other long-lived assets.
As of December 31, 2025 and December 31, 2024, Bancorp’s CLI assets totaled $5 million and $7 million, respectively, and were attributed entirely to the WM&T segment. As of December 31, 2024, Bancorp did not incur any impairment with respect to its intangible assets or other long-lived assets.
Office building exposure, which is a sub-segment of CRE and perceived to be of particular risk in the current environment, is a smaller component of Bancorp’s loan portfolio, totaling $580 million, or 9%, of total loans as of December 31, 2024.
Office building exposure, which is a sub-segment of CRE and perceived to be of particular risk in the current environment, is a smaller component of Bancorp’s loan portfolio, totaling $605 million, or 9%, of total loans as of December 31, 2025.
Average loans increased $663 million, or 12%, for the year ended December 31, 2024 compared to the same period of the prior year. ● Bancorp’s ACL on loans increased $8 million, or 10%, compared to December 31, 2023.
Average loans increased $663 million, or 12%, for the year ended December 31, 2024 compared to the prior year. ● Bancorp’s ACL on loans increased $8 million, or 10%, as of December 31, 2024 compared to December 31, 2023.
Changes in the cash surrender value of life insurance policies decreased the ETR by 0.61% and 0.64% for the years ended December 31, 2024 and 2023, respectively. ● Bancorp invests in certain partnerships that yield federal income tax credits. Taken as a whole, the tax benefit of these investments exceeds amortization expense, resulting in a positive impact on net income.
Changes in the cash surrender value of life insurance policies decreased the ETR by 0.53% and 0.61% for the year ended December 31, 2025 and 2024, respectively. ● Bancorp invests in certain partnerships that yield federal income tax credits. Taken as a whole, the tax benefit of these investments exceeds amortization expense, resulting in a positive impact on net income.
At December 31, 2024, Bancorp’s loan portfolio consisted of approximately 67% fixed and 33% variable rate loans. At inception, most of Bancorp’s fixed rate loans are priced in relation to the five year treasury note. Bancorp’s variable rate loans are typically indexed to either Prime or one month term SOFR, generally repricing as those rates change.
At December 31, 2025, Bancorp’s loan portfolio consisted of approximately 64% fixed and 36% variable rate loans. At inception, most of Bancorp’s fixed rate loans are priced in relation to the five year treasury note. Bancorp’s variable rate loans are typically indexed to either Prime or one month term SOFR, generally repricing as those rates change.
For certain participation loans sold, Bancorp has retained effective control of the loans, typically by restricting the participating institutions from pledging or selling their ownership share of the loan without permission from Bancorp. GAAP requires the participated portion of these loans to be recorded as secured borrowings.
For certain participation loans sold, Bancorp has retained effective control of the loans, typically by restricting the participating institutions from pledging or selling their ownership share of the loan without permission from Bancorp. The participated portion of these loans are recorded as secured borrowings.
Net accretion income/ (amortization expense) related to acquired loans totaled $2.2 million, $2.4 million and $2.6 million for the years ended December 31, 2024, 2023 and 2022, respectively. ● Net interest income, the most significant component of Bancorp's earnings, represents total interest income less total interest expense.
Net accretion income/ (amortization expense) related to acquired loans totaled $1.5 million, $2.2 million and $2.4 million for the years ended December 31, 2025, 2024 and 2023, respectively. ● Net interest income, the most significant component of Bancorp's earnings, represents total interest income less total interest expense.
Default is determined at 90 days or more past due, charge off, or foreclosure. Delinquent Loans Delinquent loans (consisting of all loans 30 days or more past due) totaled $32 million and $17 million at December 31, 2024 and December 31, 2023. Delinquent loans to total loans were 0.50% and 0.30% at December 31, 2024 and December 31, 2023, respectively.
Default is determined at 90 days or more past due, charge off, or foreclosure. Delinquent Loans Delinquent loans (consisting of all loans 30 days or more past due) totaled $26 million and $32 million at December 31, 2025 and December 31, 2024. Delinquent loans to total loans were 0.38% and 0.50% at December 31, 2025 and December 31, 2024, respectively.
At December 31, 2024, such deposits totaled $6.14 billion and represented 86% of Bancorp’s total deposits, as compared with $5.78 billion, or 87% of total deposits at December 31, 2023. Because core deposits are less volatile and are often tied to other products of Bancorp through long lasting relationships, they normally do not place undue pressure on liquidity.
At December 31, 2025, such deposits totaled $6.44 billion and represented 83% of Bancorp’s total deposits, as compared with $6.14 billion, or 86% of total deposits at December 31, 2024. Because core deposits are less volatile and are often tied to other products of Bancorp through long lasting relationships, they normally do not place undue pressure on liquidity.
At September 30, 2024, Bancorp performed its annual qualitative assessment to determine if it was more-likely-than-not that the fair value of the reporting units exceeded their carrying value, including goodwill. The qualitative assessment indicated that it was not more-likely-than-not that the carrying value of the reporting units exceeded their fair value.
At September 30, 2025 and October 1, 2025, Bancorp performed its annual qualitative assessment to determine if it was more-likely-than-not that the fair value of the reporting units exceeded their carrying value, including goodwill. The qualitative assessment indicated that it was not more-likely-than-not that the carrying value of the reporting units exceeded their fair value.
Compensation and employee benefits comprised 61% of Bancorp’s total non-interest expenses for the year ended December 31, 2024, compared to 59% for the same period of 2023. Compensation, which includes salaries, incentives, bonuses and stock based compensation, increased 9.0 million, or 10%, for the year ended December 31, 2024, as compared with the same period of 2023.
Compensation and employee benefits comprised 62% of Bancorp’s total non-interest expenses for the year ended December 31, 2025, compared to 61% for the same period of 2024. Compensation, which includes salaries, incentives, bonuses and stock based compensation, increased 9.7 million, or 10%, for the year ended December 31, 2025, as compared with the same period of 2024.
Interest income recorded on non-accrual loans as principal payments totaled $624,000, $342,000, and $160,000 for 2024, 2023, and 2022. Interest income that would have been recorded if non-accrual loans were on a current basis in accordance with their original terms totaled $1.3 million, $1.5 million, and $1.1 million for 2024, 2023, and 2022.
Interest income recorded on non-accrual loans as principal payments totaled $538,000, $624,000, and $342,000 for 2025, 2024, and 2023. Interest income that would have been recorded if non-accrual loans were on a current basis in accordance with their original terms totaled $2.0 million, $1.3 million, and $1.5 million for 2025, 2024, and 2023.
However, these yields were outpaced by the cost of interest bearing liabilities, which expanded 76 bps, or 39%, to 2.73% compared to 1.97% for the prior year, driving net interest spread and NIM compression. ● Total loans increased $749 million, or 13%, compared to December 31, 2023, driven by growth in most categories over the past year.
However, these yields were outpaced by the cost of interest bearing liabilities, which expanded 76 bps, or 39%, to 2.73% compared to 1.97% for the prior year, driving net interest spread and NIM compression. ● Total loans increased $749 million, or 13%, compared to December 31, 2023, attributed to growth in most loan portfolio segments.
While a combination of sustained higher interest rates and rising central business district vacancies across the country has created credit and collateral concerns within the CRE sector generally, Bancorp believes the quality of its CRE portfolio, and the overall loan portfolio, remains solid.
While a combination of higher interest rates and rising central business district vacancies across the country created credit and collateral concerns within the CRE sector generally over the past few years, Bancorp believes the quality of its CRE portfolio, and the overall loan portfolio, remains solid.
Provision expense for credit losses on loans of $8.8 million was recorded for the year December 31, 2024, driven mainly by strong loan growth, and to a much lesser extent, an improved unemployment forecast and other factors within the CECL model.
Provision expense for credit losses on loans of $8.8 million was recorded for the year ended December 31, 2024, which was driven mainly by strong loan growth, net charge offs of $1.2 million, and to a much lesser extent, an improved unemployment forecast and other factors within the CECL model.
Loans outstanding and related unfunded commitments are primarily concentrated within Bancorp’s current market areas, which encompass the Louisville, Kentucky MSA, central, eastern and northern Kentucky, as well as the Indianapolis, Indiana and Cincinnati, Ohio MSAs. CRE represents the largest segment of Bancorp’s loan portfolio, totaling $2.84 billion, or 44%, of total loans as of December 31, 2024.
Loans outstanding and related unfunded commitments are primarily concentrated within Bancorp’s current market areas, which encompass the Louisville, Kentucky MSA, central, eastern and northern Kentucky, as well as the Indianapolis, Indiana and Cincinnati, Ohio MSAs. CRE represents the largest segment of Bancorp’s loan portfolio, totaling $3.04 billion, or 43%, of total loans as of December 31, 2025.
Management has discussed each critical accounting policy and the methodology for the identification and determination of critical accounting policies with Bancorp’s Audit Committee. As of December 31, 2024, the significant accounting policy considered the most critical in preparing Bancorp’s consolidated financial statements is the determination of the ACL on loans.
Management has discussed each critical accounting estimate and the methodology for the identification and determination of critical accounting estimates with Bancorp’s Audit Committee. As of December 31, 2025, the significant accounting estimate considered the most critical in preparing Bancorp’s consolidated financial statements is the determination of the ACL on loans.
Bancorp continues to exceed the regulatory requirements for all calculations. Bancorp and the Bank intend to maintain a capital position that meets or exceeds the “well-capitalized” requirements as defined by the FRB and the FDIC, in addition to the capital conservation buffer. Banking regulators have categorized the Bank as well-capitalized.
Bancorp and the Bank intend to maintain a capital position that meets or exceeds the “well-capitalized” requirements as defined by the FRB and the FDIC, in addition to the capital conservation buffer. Banking regulators have categorized the Bank as well-capitalized.
The investment portfolio (HTM and AFS) includes total cash flows on amortizing debt securities of approximately $515 million (based on assumed prepayment speeds as of December 31, 2024) expected over the next 12 months, including $353 million of contractual maturities.
The investment portfolio (HTM and AFS) includes total cash flows on amortizing debt securities of approximately $199 million (based on assumed prepayment speeds and contractual maturities as of December 31, 2025) expected over the next 12 months.
Approximately $242 million, or 42%, of Bancorp’s office building exposure is medical-related, which in management’s opinion presents reduced risk compared to other CRE uses. Approximately $306 million, or 53%, of the office building exposure is owner-occupied and is generally accompanied by a full commercial banking relationship.
Approximately $255 million, or 42%, of Bancorp’s office building exposure is medical-related, which in management’s opinion presents reduced risk compared to other CRE uses. In addition, approximately $335 million, or 55%, of the office building exposure is owner-occupied and is generally accompanied by a full commercial banking relationship.
Managed assets are invested in instruments for which market values can be readily determined, the majority of which are sensitive to market fluctuations and consist of approximately 65% in equities and 35% in fixed income securities as of December 31, 2024, compared to 64% and 36% as of December 31, 2023.
Managed assets are invested in instruments for which market values can be readily determined, the majority of which are sensitive to market fluctuations and consist of approximately 65% in equities and 35% in fixed income securities as of both December 31, 2025 and December 31, 2024, respectively.
Non-interest income comprised 27% of total revenue, defined as net interest income and non-interest income, for the years ended both December 31, 2024 and 2023, respectively. WM&T revenue comprised 45% of total non-interest income for the year ended December 31, 2024 compared to 43% for the same period of 2023, respectively.
Non-interest income comprised 24% and 27% of total revenue, defined as net interest income and non-interest income, for the years ended December 31, 2025 and 2024, respectively. WM&T revenue comprised 44% of total non-interest income for the year ended December 31, 2025 compared to 45% for the same period of 2024, respectively.
Capital and deposit based taxes, which consist primarily of capital-based local income taxes and franchise taxes, increased $305,000, or 12%, for the year ended December 31, 2024 compared to the same period of 2023.
Capital and deposit based taxes, which consist primarily of capital-based local income taxes and franchise taxes, increased $634,000, or 23%, for the year ended December 31, 2025 compared to the same period of 2024.
Bancorp’s ratio of TCE to total tangible assets was 8.44% as of December 31, 2024, compared to 8.09% at December 31, 2023, the improvement driven mainly by growth in stockholder’s equity associated with the year’s strong operating results and to a much smaller extent, the positive change in AOCI related to the valuation of the AFS debt securities portfolio.
Bancorp’s ratio of TCE to total tangible assets was 9.32% as of December 31, 2025, compared to 8.44% at December 31, 2024, the improvement driven mainly by growth in stockholder’s equity associated with the year’s record operating results and to a lesser extent, the positive change in AOCI related to the valuation of the AFS debt securities portfolio.
While separate from the ACL for loans and recorded in other liabilities on the consolidated balance sheets, the ACL for off balance sheet credit exposures also experienced an increase between December 31, 2023 and December 31, 2024.
While separate from the ACL for loans and recorded in other liabilities on the consolidated balance sheets, the ACL for off balance sheet credit exposures also increased between December 31, 2024 and December 31, 2025.
Several factors are considered in determining whether or not a policy is critical in the preparation of the financial statements.
Several factors are considered in determining whether or not an estimate is critical in the preparation of the financial statements.
Discussion of 2024 vs 2023: Net interest spread (FTE) and NIM (FTE) were 2.58% and 3.31%, for the year ended December 31, 2024, compared to 2.78% and 3.39% for the prior year, respectively.
Discussion of 2025 vs 2024: Net interest spread (FTE) and NIM (FTE) were 2.89% and 3.53%, for the year ended December 31, 2025, compared to 2.58% and 3.31% for the prior year, respectively.
However, deposits may generally be more sensitive to market rates, with potential decreases possibly straining Bancorp’s liquidity position. As of December 31, 2024, Bancorp held no brokered deposits. Bancorp held brokered deposits totaling $597,000 as of December 31, 2023.
However, deposits may generally be more sensitive to market rates, with potential decreases possibly straining Bancorp’s liquidity position. As of both December 31, 2025 and December 31, 2024, Bancorp held no brokered deposits.
Detail of WM&T Services Income by Account Type: (in thousands) Years Ended December 31, 2024 2023 2022 Investment advisory $ 17,034 $ 15,639 $ 13,697 Personal trust 14,584 14,048 13,213 Personal investment retirement 7,675 6,858 6,186 Company retirement 1,662 1,524 1,520 Foundation and endowment 1,344 1,174 1,051 Custody and safekeeping 238 292 310 Brokerage and insurance services 29 11 67 Other 277 256 67 Total WM&T services income $ 42,843 $ 39,802 $ 36,111 The preceding table demonstrates that WM&T fee revenue is concentrated within investment advisory and personal trust accounts.
Detail of WM&T Services Income by Account Type: (in thousands) Years Ended December 31, 2025 2024 2023 Investment advisory $ 17,808 $ 17,034 $ 15,639 Personal trust 13,105 14,584 14,048 Personal investment retirement 8,273 7,675 6,858 Company retirement 1,644 1,662 1,524 Foundation and endowment 1,351 1,344 1,174 Custody and safekeeping 280 238 292 Brokerage and insurance services 55 29 11 Other 292 277 256 Total WM&T services income $ 42,808 $ 42,843 $ 39,802 The preceding table demonstrates that WM&T fee revenue is concentrated within investment advisory and personal trust accounts.
This is accomplished by balancing changes in demand for funds with changes in supply of funds. Liquidity is provided by short-term assets that can be converted to cash, AFS debt securities, various lines of credit available to Bancorp, and the ability to attract funds from external sources, principally deposits.
Liquidity is provided by short-term assets that can be converted to cash, AFS debt securities, various lines of credit available to Bancorp, and the ability to attract funds from external sources, principally deposits.
Net interest income decreases in the falling rate scenarios because rates on non-maturity deposits cannot be lowered sufficiently to offset the decline in interest income associated with assets that immediately reprice as rates fall. -200 -100 +100 +200 Basis Points Basis Points Basis Points Basis Points % Change from base net interest income at December 31, 2024 -5.28 % -2.77 % 3.80 % 7.51 % Bancorp’s loan portfolio is currently composed of approximately 67% fixed and 33% variable rate loans, with the fixed rate portion pricing generally based on a spread to the five year treasury note at the time of origination and the variable portion pricing based on an on-going spread to Prime (approximately 60%) or one month term SOFR (approximately 40%).
Net interest income decreases in the falling rate scenarios because rates on non-maturity deposits cannot be lowered sufficiently to offset the decline in interest income associated with assets that immediately reprice as rates fall. -200 -100 +100 +200 Basis Points Basis Points Basis Points Basis Points % Change from base net interest income at December 31, 2025 -7.11 % -3.44 % 3.29 % 6.56 % Bancorp’s loan portfolio is currently composed of approximately 64% fixed and 36% variable rate loans, with the fixed rate portion pricing generally based on a spread to the five year treasury note at the time of origination and the variable portion pricing based on an on-going spread to Prime (approximately 55%) or one month term SOFR (approximately 45%).
While Bancorp has a diversified loan portfolio, a customer’s ability to honor loan agreements is somewhat dependent upon the economic stability and/or industry in which that customer does business.
No specific industry concentration exceeds 10% of loans outstanding. While Bancorp has a diversified loan portfolio, a customer’s ability to honor loan agreements is somewhat dependent upon the economic stability and/or industry in which that customer does business.
Net charge offs of $1.2 million were recorded for the year ended December 31, 2024, serving to reduce the ACL for loans. The ACL for loans calculation and resulting credit loss expense is significantly impacted by changes in forecasted economic conditions.
Net charge offs of $626,000 were recorded for the year ended December 31, 2025, serving to decrease the ACL for loans. The ACL for loans calculation and resulting credit loss expense is significantly impacted by changes in forecasted economic conditions.
This composition has been relatively consistent from period to period. Additional Sources of Non-interest income: Deposit service charges, which consist of non-sufficient funds charges and to a lesser extent, other activity based charges, increased $40,000, or less than 1%, for the year ended December 31, 2024, as compared with the same period of 2023.
Deposit service charges, which consist of non-sufficient funds charges and to a lesser extent, other activity based charges, increased $40,000, or less than 1%, for the year ended December 31, 2024, as compared with the same period of 2023.
TCE was 8.44% at December 31, 2024 compared to 8.09% at December 31, 2023, while tangible book value per share was $24.82 at December 31, 2024, compared to $21.95 at December 31, 2023. See the section titled “ Non-GAAP Financial Measures ” for reconcilement of non-GAAP to GAAP measures.
TCE was 9.32% at December 31, 2025 compared to 8.44% at December 31, 2024, while tangible book value per share was $29.50 at December 31, 2025, compared to $24.82 at December 31, 2024. See the section titled “ Non-GAAP Financial Measures ” for reconcilement of non-GAAP to GAAP measures.
FHLB advances FHLB advances outstanding at December 31, 2024 and December 31, 2023 totaled $300 million and $200 million, respectively. Total advances at December 31, 2024 consisted of a $300 million three-month rolling advance related to four separate interest rate swaps (cash flow hedges) entered into in an effort to secure longer-term funding at more attractive rates.
FHLB advances FHLB advances outstanding totaled $300 million at both December 31, 2025 and December 31, 2024, and consisted entirely of a $300 million three-month rolling advance that is hedged with four separate interest rate swaps (cash flow hedges) entered into in an effort to secure longer-term funding at more attractive rates.
In total, non-performing assets as of December 31, 2024 were comprised of 125 loans ranging in individual amounts up to $4.5 million and one residential real estate property held as OREO. 62 Table of Contents The following table presents the major classifications of non-accrual loans by portfolio class: December 31, (in thousands) 2024 2023 Commercial real estate - non-owner occupied $ 5,221 $ 8,649 Commercial real estate - owner occupied 1,231 885 Total commercial real estate 6,452 9,534 Commercial and industrial - term 4,903 4,456 Commercial and industrial - lines of credit — 215 Total commercial and industrial 4,903 4,671 Residential real estate - owner occupied 7,168 3,667 Residential real estate - non-owner occupied 2,451 372 Total residential real estate 9,619 4,039 Construction and land development 311 — Home equity lines of credit 70 467 Consumer 372 337 Leases — — Credit cards — 10 Total non-accrual loans $ 21,727 $ 19,058 Loans are placed in a non-accrual income status when prospects for recovering both principal and accrued interest are considered doubtful or when a default of principal or interest has existed for 90 days or more, unless such a loan is well- secured and in the process of collection or renewal.
In total, non-performing assets as of December 31, 2025 were comprised of approximately 90 loans ranging in individual amounts up to $1.2 million and one residential real estate property held as OREO. 60 Table of Contents The following table presents the major classifications of non-accrual loans by portfolio class: December 31, (in thousands) 2025 2024 Commercial real estate - non-owner occupied $ 283 $ 5,221 Commercial real estate - owner occupied 2,449 1,231 Total commercial real estate 2,732 6,452 Commercial and industrial - term 819 4,903 Commercial and industrial - lines of credit 182 — Total commercial and industrial 1,001 4,903 Residential real estate - owner occupied 7,349 7,168 Residential real estate - non-owner occupied 1,173 2,451 Total residential real estate 8,522 9,619 Construction and land development — 311 Home equity lines of credit — 70 Consumer 278 372 Leases — — Credit cards 52 — Total non-accrual loans $ 12,585 $ 21,727 Loans are placed in a non-accrual income status when prospects for recovering both principal and accrued interest are considered doubtful or when a default of principal or interest has existed for 90 days or more, unless such a loan is well- secured and in the process of collection or renewal.
To meet the definition of well-capitalized for prompt corrective action requirements, a bank must have a minimum 6.5% Common Equity Tier 1 Risk-Based Capital ratio, 8.0% Tier 1 Risk-Based Capital ratio, 10.0% Total Risk-Based Capital ratio and 5.0% Tier 1 Leverage ratio. 72 Table of Contents Additionally, in order to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers, Bancorp and the Bank must hold a 2.5% capital conservation buffer composed of Common Equity Tier 1 Risk-Based Capital above the minimum risk-based capital requirements for the Common Equity Tier 1 Risk-Based Capital ratio, Tier 1 Risk-Based Capital ratio and Total Risk-Based Capital ratio necessary to be considered adequately-capitalized.
Additionally, in order to avoid limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers, Bancorp and the Bank must hold a 2.5% capital conservation buffer composed of Common Equity Tier 1 Risk-Based Capital above the minimum risk-based capital requirements for the Common Equity Tier 1 Risk-Based Capital ratio, Tier 1 Risk-Based Capital ratio and Total Risk-Based Capital ratio necessary to be considered adequately-capitalized.
Bancorp’s capital and deposit based tax expense is based on deposits held within various local taxing districts, as well as gross revenues generated within/appropriated to the state of Ohio, which is the only state Bancorp operates in with a capital-based deposit tax.
Bancorp’s capital and deposit based tax expense is based on deposits held within various local taxing districts, as well as gross revenues generated within/appropriated to the state of Ohio, which is the only state Bancorp operates in with a capital-based deposit tax. The increase over the prior year stemmed mainly from the substantial deposit growth experienced during the year.
Non-performing Loans and Assets Information summarizing non-performing loans and assets follows: December 31, (dollars in thousands) 2024 2023 Non-accrual loans $ 21,727 $ 19,058 Modifications to borrowers experiencing financial difficulty - - Loans past due 90 days or more and still accruing 487 110 Total non-performing loans 22,214 19,168 Other real estate owned 10 10 Total non-performing assets $ 22,224 $ 19,178 Non-performing loans to total loans 0.34 % 0.33 % Non-performing assets to total assets 0.25 % 0.23 % ACL for loans to non-performing loans 391 % 414 % Non-performing assets totaled $22 million at December 31, 2024 compared to $19 million at December 31, 2023.
Non-performing Loans and Assets Information summarizing non-performing loans and assets follows: December 31, (dollars in thousands) 2025 2024 Non-accrual loans $ 12,585 $ 21,727 Modifications to borrowers experiencing financial difficulty - - Loans past due 90 days or more and still accruing 449 487 Total non-performing loans 13,034 22,214 Other real estate owned 190 10 Total non-performing assets $ 13,224 $ 22,224 Non-performing loans to total loans 0.19 % 0.34 % Non-performing assets to total assets 0.14 % 0.25 % ACL for loans to non-performing loans 705 % 391 % Non-performing assets totaled $13 million at December 31, 2025 compared to $22 million at December 31, 2024.
Total non-recurring fees increased $432,000 for the year ended December 31, 2024, as compared with the same period of 2023, driven by increased estate fee income. AUM, stated at market value, totaled $7.07 billion at December 31, 2024 compared with $7.16 billion at December 31, 2023.
Total non-recurring fees decreased $375,000 for the year ended December 31, 2025, as compared with the same period of 2024, driven by a decline in estate fee income. AUM, stated at market value, totaled $7.64 billion at December 31, 2025 compared with $7.07 billion at December 31, 2024.
The value of both balance sheet and off-balance sheet items are adjusted to reflect credit risks. See the footnote titled “ Regulatory Matters ” for additional detail regarding regulatory capital requirements, as well as capital ratios of Bancorp and the Bank. The Bank exceeds regulatory capital ratios required to be well-capitalized.
These standards, or ratios, measure the relationship of capital to a combination of balance sheet and off-balance sheet risks. The value of both balance sheet and off-balance sheet items are adjusted to reflect credit risks. See the footnote titled “ Regulatory Matters ” for additional detail regarding regulatory capital requirements, as well as capital ratios of Bancorp and the Bank.
At December 31, 2024, approximately 59% and 41% of Bancorp’s variable rate loan portfolio was indexed to Prime and SOFR, respectively.
At December 31, 2025, approximately 55% and 45% of Bancorp’s variable rate loan portfolio was indexed to Prime and SOFR, respectively.
Bancorp evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained is based on management’s credit evaluation of the customer. Collateral held varies, but may include accounts receivable, inventory, securities, equipment and real estate.
The amount of collateral obtained is based on management’s credit evaluation of the customer. Collateral held varies, but may include accounts receivable, inventory, securities, equipment and real estate.
Bancorp provides the TCE per share, a non-GAAP measure, in addition to those defined by banking regulators, based on its widespread use by investors as a means to evaluate capital adequacy: December 31, (dollars and shares in thousands, except per share data) 2024 2023 Total stockholders' equity - GAAP (a) $ 940,476 $ 858,103 Less: Goodwill (194,074 ) (194,074 ) Less: Core deposit and other intangibles (15,818 ) (20,304 ) Tangible common equity - Non-GAAP (c) $ 730,584 $ 643,725 Total assets - GAAP (b) $ 8,863,419 $ 8,170,102 Less: Goodwill (194,074 ) (194,074 ) Less: Core deposit and other intangibles (15,818 ) (20,304 ) Tangible assets - Non-GAAP (d) $ 8,653,527 $ 7,955,724 Total stockholders' equity to total assets - GAAP (a/b) 10.61 % 10.50 % Tangible common equity to tangible assets - Non-GAAP (c/d) 8.44 % 8.09 % Total shares outstanding (e) 29,431 29,329 Book value per share - GAAP (a/e) $ 31.96 $ 29.26 Tangible common equity per share - Non-GAAP (c/e) 24.82 21.95 The efficiency ratio, a non-GAAP measure, equals total non-interest expenses divided by the sum of net interest income (FTE) and non-interest income.
Bancorp provides the TCE per share, a non-GAAP measure, in addition to those defined by banking regulators, based on its widespread use by investors as a means to evaluate capital adequacy: December 31, (dollars and shares in thousands, except per share data) 2025 2024 Total stockholders' equity - GAAP (a) $ 1,075,697 $ 940,476 Less: Goodwill (194,074 ) (194,074 ) Less: Core deposit and other intangibles (12,160 ) (15,818 ) Tangible common equity - Non-GAAP (c) $ 869,463 $ 730,584 Total assets - GAAP (b) $ 9,536,124 $ 8,863,419 Less: Goodwill (194,074 ) (194,074 ) Less: Core deposit and other intangibles (12,160 ) (15,818 ) Tangible assets - Non-GAAP (d) $ 9,329,890 $ 8,653,527 Total stockholders' equity to total assets - GAAP (a/b) 11.28 % 10.61 % Tangible common equity to tangible assets - Non-GAAP (c/d) 9.32 % 8.44 % Total shares outstanding (e) 29,476 29,431 Book value per share - GAAP (a/e) $ 36.49 $ 31.96 Tangible common equity per share - Non-GAAP (c/e) 29.50 24.82 The efficiency ratio, a non-GAAP measure, equals total non-interest expenses divided by the sum of net interest income (FTE) and non-interest income.
Debit and credit card income consists of interchange revenue, ancillary fees and incentives received from card processors. Debit and credit card revenue increased $644,000, or 3%, for the year ended December 31, 2024, as compared with the same period of 2023, driven mainly by higher transaction volume.
Debit and credit card income consists of interchange revenue, ancillary fees and incentives received from card processors. Debit and credit card revenue decreased $209,000, or 1%, for the year ended December 31, 2025, as compared with the same period of 2024, driven mainly by lower transaction volumes.
Non-interest income comprised 27% and 28% of total revenue for the years ended December 31, 2023 and 2022, respectively. WM&T revenue comprised 43% of total non-interest income for the year ended December 31, 2023 compared to 41% for the same period of 2022, respectively.
WM&T revenue comprised 45% of total non-interest income for the year ended December 31, 2024 compared to 43% for the same period of 2023, respectively.