Biggest changeEarning asset yields increased 43 basis points while the rate on interest-bearing liabilities increased by 54 basis points. 39 Table of Contents CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES December 31, 2024 2023 2022 Average Yield/ Average Yield/ Average Yield/ (Dollar amounts in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate ASSETS Interest-earning assets: Loans (1) (2) $ 3,468,534 227,580 6.56 % $ 3,111,784 190,947 6.14 % $ 2,884,053 147,398 5.11 % Taxable investment securities 851,935 24,237 2.84 % 895,120 24,643 2.75 % 981,453 21,014 2.14 % Tax-exempt investments (2) 458,328 17,125 3.74 % 463,541 16,591 3.58 % 451,228 14,216 3.15 % Cash and due from banks 83,690 947 1.13 % 90,582 1,546 1.71 % 479,854 5,224 1.09 % Federal funds sold 8,806 452 5.13 % 3,108 124 3.99 % 3,893 106 2.72 % Total interest-earning assets 4,871,293 270,341 5.55 % 4,564,135 233,851 5.12 % 4,800,481 187,958 3.92 % Non-interest earning assets: Premises and equipment, net 73,774 67,468 68,911 Other assets 251,222 210,277 216,592 Less allowance for loan losses (41,969) (39,432) (41,997) TOTALS $ 5,154,320 $ 4,802,448 $ 5,043,987 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-bearing liabilities: Transaction accounts $ 3,092,818 56,500 1.83 % $ 2,869,873 42,594 1.48 % $ 3,034,430 13,483 0.44 % Time deposits 674,441 24,571 3.64 % 434,943 9,100 2.09 % 483,038 3,260 0.67 % Short-term borrowings 97,176 4,284 4.41 % 117,235 5,370 4.58 % 83,959 1,243 1.48 % Other borrowings 69,201 4,401 6.36 % 82,316 4,071 4.95 % 13,175 273 2.07 % Total interest-bearing liabilities: 3,933,636 89,756 2.28 % 3,504,367 61,135 1.74 % 3,614,602 18,259 0.51 % Non interest-bearing liabilities: Demand deposits 638,420 801,316 891,042 Other 46,301 10,193 43,506 4,618,357 4,315,876 4,549,150 Shareholders' equity 535,963 486,572 494,837 TOTALS $ 5,154,320 $ 4,802,448 $ 5,043,987 Net interest earnings $ 180,585 $ 172,716 $ 169,699 Net yield on interest- earning assets 3.71 % 3.78 % 3.54 % (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
Biggest changeEarning asset yields increased 37 basis points while the rate on interest-bearing liabilities decreased by 20 basis points. 39 Table of Contents CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES December 31, 2025 2024 2023 Average Yield/ Average Yield/ Average Yield/ (Dollar amounts in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate ASSETS Interest-earning assets: Loans (1) (2) $ 3,905,450 269,037 6.89 % $ 3,468,534 227,580 6.56 % $ 3,111,784 190,947 6.14 % Taxable investment securities 801,952 23,822 2.97 % 851,935 24,237 2.84 % 895,120 24,643 2.75 % Tax-exempt investments (2) 452,324 17,560 3.88 % 458,328 17,125 3.74 % 463,541 16,591 3.58 % Cash and due from banks 92,376 793 0.86 % 83,690 947 1.13 % 90,582 1,546 1.71 % Federal funds sold 929 8 0.86 % 8,806 452 5.13 % 3,108 124 3.99 % Total interest-earning assets 5,253,031 311,220 5.92 % 4,871,293 270,341 5.55 % 4,564,135 233,851 5.12 % Non-interest earning assets: Premises and equipment, net 80,164 73,774 67,468 Other assets 285,398 251,222 210,277 Less allowance for loan losses (46,930) (41,969) (39,432) TOTALS $ 5,571,663 $ 5,154,320 $ 4,802,448 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-bearing liabilities: Transaction accounts $ 3,096,881 49,885 1.61 % $ 3,092,818 56,500 1.83 % $ 2,869,873 42,594 1.48 % Time deposits 716,836 22,548 3.15 % 674,441 24,571 3.64 % 434,943 9,100 2.09 % Short-term borrowings 162,775 6,502 3.99 % 97,176 4,284 4.41 % 117,235 5,370 4.58 % Other borrowings 141,371 6,785 4.80 % 69,201 4,401 6.36 % 82,316 4,071 4.95 % Total interest-bearing liabilities: 4,117,863 85,720 2.08 % 3,933,636 89,756 2.28 % 3,504,367 61,135 1.74 % Non interest-bearing liabilities: Demand deposits 819,966 638,420 801,316 Other 38,275 46,301 10,193 4,976,104 4,618,357 4,315,876 Shareholders' equity 595,559 535,963 486,572 TOTALS $ 5,571,663 $ 5,154,320 $ 4,802,448 Net interest earnings $ 225,500 $ 180,585 $ 172,716 Net yield on interest- earning assets 4.29 % 3.71 % 3.78 % (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2024. First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders.
As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2025. First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders.
The portfolio structure will continue to provide cash flows to be reinvested during 2024. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2024 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies and U.S.
The portfolio structure will continue to provide cash flows to be reinvested during 2025. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2025 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies and U.S.
Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy. 47 Table of Contents The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2024.
Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy. 47 Table of Contents The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2025.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2024. Goodwill .
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2025. Goodwill .
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $13.0 million of investments that mature throughout the coming 12 months.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $9.3 million of investments that mature throughout the coming 12 months.
The decrease in 2024 net income is primarily due to increased provision for credit losses associated with the acquisition of SimplyBank, as well as non-interest expenses, which included increased operating expenses, as a result of the acquisition and expenses associated with the acquisition, as described in those respective sections in the following pages.
The decrease in 2024 net income is primarily due to increased provision for credit losses associated with the acquisition of SimplyBank, as well as non-interest expenses, which included increased operating expenses, as a result of the acquisition and expenses associated with the acquisition, as described in those respective sections in the following pages . Net interest income increased $7.7 million in 2024 compared to 2023.
First Financial Corporation borrowed $25 million on a note payable in June 2024 for the acquisition of SimplyBank. On December 31, 2024, the balance on the note was $20.8 million. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
First Financial Corporation borrowed $25 million on a note payable in June 2024 for the acquisition of SimplyBank. On December 31, 2025, the balance on the note was $12.5 million. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.22% at year-end 2024 compared to 1.26% at year-end 2023.
These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.18% at year-end 2025 compared to 1.22% at year-end 2024.
RESULTS OF OPERATIONS - SUMMARY FOR 2024 COMPARISON OF 2024 TO 2023 Net income for 2024 was $47.3 million, or $4.00 per share versus $60.7 million, or $5.08 per share for 2023.
COMPARISON OF 2024 TO 2023 Net income for 2024 was $47.3 million, or $4.00 per share versus $60.7 million, or $5.08 per share for 2023.
Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $13.3 million at December 31, 2024 decreased from $24.6 million at December 31, 2023.
Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $28.6 million at December 31, 2025 increased from $13.3 million at December 31, 2024.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2024.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2025.
Following is an analysis of the components of the Corporation’s balance sheet. 42 Table of Contents SECURITIES The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2024 the portfolio’s balance decreased by 5.0%.
Following is an analysis of the components of the Corporation’s balance sheet. 42 Table of Contents SECURITIES The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2025 the portfolio’s balance decreased by 3.9%.
The Corporation also has $388.5 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $295.1 million available with the Federal Reserve Bank, and $90 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
The Corporation also has $341.5 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $837.2 million available with the Federal Reserve Bank, and $90 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2024 and 2023 was 46.5% and 19.4%, respectively.
To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2025 and 2024 was 31.3% and 46.5%, respectively.
The change in interest rates assumes a parallel shift in interest rates of 100, 200, and 300 basis points. Given a 100 basis point increase in rates, net interest income would decrease 1.51% over the next 12 months and increase 0.94% over the following 12 months.
The change in interest rates assumes a parallel shift in interest rates of 100, 200, and 300 basis points. Given a 100 basis point increase in rates, net interest income would decrease 1.67% over the next 12 months and increase 1.52% over the following 12 months.
The table below presents the allocation of the allowance to the loan portfolios at year-end. Years Ended December 31, (Dollar amounts in thousands) 2024 2023 2022 2021 2020 Commercial $ 16,963 $ 13,264 $ 12,949 $ 18,883 $ 13,925 Residential 17,470 14,327 14,568 18,316 19,142 Consumer 12,046 11,797 12,104 10,721 11,009 Unallocated 253 379 158 385 — TOTAL ALLOWANCE FOR CREDIT LOSSES $ 46,732 $ 39,767 $ 39,779 $ 48,305 $ 44,076 NONPERFORMING LOANS Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses.
The table below presents the allocation of the allowance to the loan portfolios at year-end. Years Ended December 31, (Dollar amounts in thousands) 2025 2024 2023 2022 2021 Commercial $ 18,805 $ 16,963 $ 13,264 $ 12,949 $ 18,883 Residential 16,620 17,470 14,327 14,568 18,316 Consumer 12,348 12,046 11,797 12,104 10,721 Unallocated 222 253 379 158 385 TOTAL ALLOWANCE FOR CREDIT LOSSES $ 47,995 $ 46,732 $ 39,767 $ 39,779 $ 48,305 NONPERFORMING LOANS Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for credit losses.
The amounts shown below represent non-accrual loans and those loans which are past due more than 90 days where the Corporation continues to accrue interest. 2024 2023 2022 2021 2020 Non-accrual loans $ 11,479 $ 23,596 $ 8,481 $ 9,590 $ 14,213 Accruing loans past due over 90 days 1,821 960 1,119 515 2,324 $ 13,300 $ 24,556 $ 9,600 $ 10,105 $ 16,537 Ratio of the allowance for credit losses as a percentage of non-performing loans 351.4 % 161.9 % 414.4 % 478.0 % 284.5 45 Table of Contents The ratio of the allowance for loan losses as a percentage of nonperforming loans was 351.4% at December 31, 2024, compared to 161.9% in 2023.
The amounts shown below represent non-accrual loans and those loans which are past due more than 90 days where the Corporation continues to accrue interest. 2025 2024 2023 2022 2021 Non-accrual loans $ 27,495 $ 11,479 $ 23,596 $ 8,481 $ 9,590 Accruing loans past due over 90 days 1,083 1,821 960 1,119 515 $ 28,578 $ 13,300 $ 24,556 $ 9,600 $ 10,105 Ratio of the allowance for credit losses as a percentage of non-performing loans 167.9 % 351.4 % 161.9 % 414.4 % 478.0 % 45 Table of Contents The ratio of the allowance for loan losses as a percentage of nonperforming loans was 167.9% at December 31, 2025, compared to 351.4% in 2024.
Periodic review of this exposure is performed to identify and monitor any potential weaknesses within a specific credit. ALLOWANCE FOR CREDIT LOSSES The activity in the Corporation’s allowance for credit losses is shown in the following analysis: (Dollar amounts in thousands) 2024 2023 2022 2021 2020 Amount of loans outstanding at December 31, $ 3,831,795 $ 3,160,072 $ 3,060,263 $ 2,812,601 $ 2,606,113 Average amount of loans by year $ 3,468,534 $ 3,111,784 $ 2,884,053 $ 2,602,344 $ 2,702,225 Allowance for credit losses at beginning of year $ 39,767 $ 39,779 $ 48,305 $ 44,076 $ 19,943 Loans charged off: Commercial 7,890 966 3,917 2,158 1,097 Residential 343 216 657 812 944 Consumer 11,056 14,314 11,132 5,246 6,355 Total loans charged off 19,289 15,496 15,706 8,216 8,396 Recoveries of loans previously charged off: Commercial 1,946 1,083 2,062 1,069 856 Residential 451 292 759 616 657 Consumer 4,685 6,814 6,384 3,884 3,404 Total recoveries 7,082 8,189 9,205 5,569 4,917 Net loans charged off 12,207 7,307 6,501 2,647 3,479 Provision charged to expense 16,166 7,295 (2,025) 2,466 10,528 CECL adoption — — — — 17,084 PCD ACL on acquired loans 3,006 — — 4,410 — Balance at end of year $ 46,732 $ 39,767 $ 39,779 $ 48,305 $ 44,076 Ratio of net charge-offs during period to average loans outstanding 0.35 % 0.23 % 0.23 % 0.10 % 0.13 % The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio.
Periodic review of this exposure is performed to identify and monitor any potential weaknesses within a specific credit. ALLOWANCE FOR CREDIT LOSSES The activity in the Corporation’s allowance for credit losses is shown in the following analysis: (Dollar amounts in thousands) 2025 2024 2023 2022 2021 Amount of loans outstanding at December 31, $ 4,050,434 $ 3,831,795 $ 3,160,072 $ 3,060,263 $ 2,812,601 Average amount of loans by year $ 3,905,450 $ 3,468,534 $ 3,111,784 $ 2,884,053 $ 2,602,344 Allowance for credit losses at beginning of year $ 46,732 $ 39,767 $ 39,779 $ 48,305 $ 44,076 Loans charged off: Commercial 1,353 7,890 966 3,917 2,158 Residential 241 343 216 657 812 Consumer 11,216 11,056 14,314 11,132 5,246 Total loans charged off 12,810 19,289 15,496 15,706 8,216 Recoveries of loans previously charged off: Commercial 901 1,946 1,083 2,062 1,069 Residential 276 451 292 759 616 Consumer 4,696 4,685 6,814 6,384 3,884 Total recoveries 5,873 7,082 8,189 9,205 5,569 Net loans charged off 6,937 12,207 7,307 6,501 2,647 Provision charged to expense 8,200 16,166 7,295 (2,025) 2,466 PCD ACL on acquired loans — 3,006 — — 4,410 Balance at end of year $ 47,995 $ 46,732 $ 39,767 $ 39,779 $ 48,305 Ratio of net charge-offs during period to average loans outstanding 0.18 % 0.35 % 0.23 % 0.23 % 0.10 % The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio.
The Corporation recorded $5.5 million in Day 2 provision on non-PCD loans acquired from SimplyBank. Additionally, the increase in provision as well as charge-offs were related to one previously identified credit, reflecting further deterioration in collateral values in the year. No further losses are expected on this credit.
In the third quarter 2024 the Corporation recorded $5.5 million in Day 2 provision on non-PCD loans acquired from SimplyBank. Also in 2024, the provision as well as charge-offs were impacted by one previously identified credit, reflecting further deterioration in collateral values in the year. No further losses are expected on this credit.
Given a 100 basis point decrease in rates, net interest income would increase 4.07% over the next 12 months and increase 0.68% over the following 12 months.
Given a 100 basis point decrease in rates, net interest income would increase 3.72% over the next 12 months and increase 0.09% over the following 12 months.
Further discussion of these commitments is included in Note 15 to the consolidated financial statements. Total Amount One year Over One (Dollar amounts in thousands) Committed or less Year Commitments to extend credit: Unused loan commitments $ 852,791 $ 344,393 $ 508,398 Commercial letters of credit 12,725 12,725 — 48 Table of Contents Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
Further discussion of these commitments is included in Note 15 to the consolidated financial statements. Total Amount One year Over One (Dollar amounts in thousands) Committed or less Year Commitments to extend credit: Unused loan commitments $ 924,046 $ 331,556 $ 592,490 Commercial letters of credit 14,844 14,844 — 48 Table of Contents Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
The ACL and allowance for unfunded commitments were $46.7 million and $2.1 million, respectively at December 31, 2024, compared to $39.8 million and $2.0 million, respectively at December 31, 2023. The qualitative amount of the reserve increased $1.9 million to $12.8 million. The quantitative amount is $33.6 million at December 31, 2024, compared to $28.4 million at December 31, 2023.
The ACL and allowance for unfunded commitments were $48.0 million and $2.9 million, respectively at December 31, 2025, compared to $46.7 million and $2.1 million, respectively at December 31, 2024. The qualitative amount of the reserve increased $1.3 million to $14.1 million. The quantitative amount is $33.6 million at December 31, 2025, compared to $33.6 million at December 31, 2024.
Net charge-offs for 2024 were $12.2 million as compared to $7.3 million for 2023 and $6.5 million for 2022 with current year over year increases driven from the previously identified credit discussed above. Non-accrual loans, decreased to $11.5 million at December 31, 2024 from $23.6 million at December 31, 2023.
Net charge-offs for 2025 were $6.9 million as compared to $12.2 million for 2024 and $7.3 million for 2023 with the 2024 charge-offs driven from the previously identified credit discussed above. Non-accrual loans increased to $27.5 million at December 31, 2025 from $11.5 million at December 31, 2024.
There were also 34,235 shares from the treasury with a value of $1.67 million that were contributed to the ESOP plan in 2024 compared to 40,496 shares with a value of $1.52 million in 2023.
There were also 30,114 shares from the treasury with a value of $1.66 million that were contributed to the ESOP plan in 2025 compared to 34,235 shares with a value of $1.67 million in 2024.
The Corporation also anticipates $112.8 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $31.1 million in securities to be called within the next 12 months.
The Corporation also anticipates $109.7 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $36.3 million in securities to be called within the next 12 months.
Net unrealized gain/loss on available for sale securities decreased $12.4 million from a net unrealized loss of $153.4 million in 2023 to a net unrealized loss of $165.8 million in 2024. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
Net unrealized gain/loss on available for sale securities increased $57.6 million from a net unrealized loss of $165.8 million in 2024 to a net unrealized loss of $108.2 million in 2025. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which used an economic forecast that included the impact of the COVID-19 pandemic. For the year ended December 31, 2024, the provision for credit losses was $16.2 million, an increase of $8.9 million, or 122%, compared to 2023.
The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which used an economic forecast that included the impact of the COVID-19 pandemic. For the year ended December 31, 2025, the provision for credit losses was $8.2 million, a decrease of $8.0 million, or 49%, compared to 2024, as required under the current CECL guidance.
The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2024, are summarized as follows: (Dollar amounts in thousands) 3 months or less $ 135,907 Over 3 through 6 months 143,187 Over 6 through 12 months 83,708 Over 12 months 28,638 TOTAL $ 391,440 (1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits. 46 Table of Contents OTHER BORROWINGS Advances from the Federal Home Loan Bank decreased to $7.3 million in 2024 compared to $108.6 million in 2023.
The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2025, are summarized as follows: (Dollar amounts in thousands) 3 months or less $ 150,284 Over 3 through 6 months 150,538 Over 6 through 12 months 50,896 Over 12 months 13,300 TOTAL $ 365,018 (1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits. 46 Table of Contents OTHER BORROWINGS Advances from the Federal Home Loan Bank increased to $175.7 million in 2025 compared to $7.3 million in 2024.
Loans past due 90 days and still on accrual increased to $1.8 million compared to $960 thousand at December 31, 2023. NON-INTEREST INCOME Non-interest income of $42.8 million remained stable compared to the $42.7 million earned in 2023. 41 Table of Contents NON-INTEREST EXPENSES Non-interest expenses increased to $144.4 million in 2024 from $130.2 million in 2023.
Loans past due 90 days and still on accrual decreased to $1.1 million compared to $1.8 million at December 31, 2024. NON-INTEREST INCOME Non-interest income decreased to $42.0 million in 2025 from $42.8 million earned in 2024. 41 Table of Contents NON-INTEREST EXPENSES Non-interest expenses increased to $154.9 million in 2025 from $144.4 million in 2024.
The following loan categories comprise significant components of the nonperforming loans at December 31, 2024 and 2023: 2024 2023 Non-accrual loans Commercial loans $ 6,697 58 % $ 18,380 78 % Residential loans 2,050 18 % 2,065 9 % Consumer loans 2,732 24 % 3,151 13 % $ 11,479 100 % $ 23,596 100 % Past due 90 days or more Commercial loans $ 42 2 % $ 4 0 % Residential loans 1,778 98 % 911 95 % Consumer loans 1 0 % 45 5 % $ 1,821 100 % $ 960 100 % Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment.
The following loan categories comprise significant components of the nonperforming loans at December 31, 2025 and 2024: 2025 2024 Non-accrual loans Commercial loans $ 22,836 83 % $ 6,697 58 % Residential loans 1,997 7 % 2,050 18 % Consumer loans 2,662 10 % 2,732 24 % $ 27,495 100 % $ 11,479 100 % Past due 90 days or more and still accruing Commercial loans $ 50 5 % $ 42 2 % Residential loans 1,032 95 % 1,778 98 % Consumer loans 1 0 % 1 0 % $ 1,083 100 % $ 1,821 100 % Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment.
These estimates assume all rate changes occur overnight and management takes no action as a result of this change. Basis Point Percentage Change in Net Interest Income Interest Rate Change 12 months 24 months 36 months Down 300 2.65 % (8.59) % (18.36) % Down 200 3.39 (3.84) (10.47) Down 100 4.07 0.68 (2.70) Up 100 (1.51) 0.94 3.98 Up 200 (5.84) (0.97) 5.21 Up 300 (8.84) (1.52) 7.76 Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
These estimates assume all rate changes occur overnight and management takes no action as a result of this change. Basis Point Percentage Change in Net Interest Income Interest Rate Change 12 months 24 months 36 months Down 300 5.83 % (5.29) % (14.69) % Down 200 5.67 (1.83) (8.45) Down 100 3.72 0.09 (3.26) Up 100 (1.67) 1.52 4.77 Up 200 (6.02) 0.26 6.71 Up 300 (8.87) 0.39 10.07 Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
LOAN PORTFOLIO Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2024 are set forth in the following analyses. (Dollar amounts in thousands) 2024 2023 2022 2021 2020 Loan Category Commercial $ 2,196,351 $ 1,817,526 $ 1,798,260 $ 1,674,066 $ 1,521,711 Residential 967,386 695,788 673,464 664,509 604,652 Consumer 668,058 646,758 588,539 474,026 479,750 TOTAL $ 3,831,795 $ 3,160,072 $ 3,060,263 $ 2,812,601 $ 2,606,113 43 Table of Contents After One Within But Within After Five (Dollar amounts in thousands) One Year Five Years Years Total MATURITY DISTRIBUTION Commercial, financial and agricultural $ 850,958 $ 1,041,890 $ 303,503 $ 2,196,351 TOTAL Residential 967,386 Consumer 668,058 TOTAL $ 3,831,795 Loans maturing after one year with: Fixed interest rates $ 552,382 $ 281,149 Variable interest rates 489,508 22,354 TOTAL $ 1,041,890 $ 303,503 Commercial Real Estate represents $1.8 billion of total exposure as of December 31, 2024, and is within regulatory guidance.
LOAN PORTFOLIO Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2025 are set forth in the following analyses. (Dollar amounts in thousands) 2025 2024 2023 2022 2021 Loan Category Commercial $ 2,375,344 $ 2,196,351 $ 1,817,526 $ 1,798,260 $ 1,674,066 Residential 986,955 967,386 695,788 673,464 664,509 Consumer 688,135 668,058 646,758 588,539 474,026 TOTAL $ 4,050,434 $ 3,831,795 $ 3,160,072 $ 3,060,263 $ 2,812,601 43 Table of Contents After One Within But Within After Five (Dollar amounts in thousands) One Year Five Years Years Total MATURITY DISTRIBUTION Commercial, financial and agricultural $ 1,016,347 $ 1,104,064 $ 254,933 $ 2,375,344 TOTAL Residential 986,955 Consumer 688,135 TOTAL $ 4,050,434 Loans maturing after one year with: Fixed interest rates $ 489,126 $ 238,275 Variable interest rates 614,938 16,658 TOTAL $ 1,104,064 $ 254,933 Commercial Real Estate represents $1.9 billion of total exposure as of December 31, 2025, and is within regulatory guidance.
See additional discussion of ACL in the Allowance for Credit Losses section below. Based on management’s analysis of the current portfolio, management believes the allowance is adequate.
There was an $800 thousand increase in the allowance for unfunded commitments. See additional discussion of ACL in the Allowance for Credit Losses section below. 37 Table of Contents Based on management’s analysis of the current portfolio, management believes the allowance is adequate.
The provision for credit losses increased $9.3 million from a negative provision of $2.0 million in 2022 to a provision of $7.3 million in 2023. Non-interest income decreased $4.0 million and non-interest expenses increased $4.2 million.
The provision for credit losses increased $8.9 million from $7.3 million in 2023 to a provision of $16.2 million in 2024. Non-interest income remained stable and non-interest expenses increased $14.2 million.
The increase in non-interest expenses is primarily due to $1.7 million of expenses associated with the acquisition, as well as increases in operating expenses as a result of the acquisition. INCOME TAXES The Corporation’s federal income tax provision was $9.9 million in 2024 compared to $11.8 million in 2023.
The increase in non-interest expenses is primarily due to $1.7 million of expenses associated with the acquisition, as well as increases in operating expenses as a result of the 2024 acquisition. The provision for income taxes decreased $1.9 million from 2023 to 2024 and the effective tax rate increased to 17.3% in 2024 from 16.3% in 2023.
DEPOSITS The information below presents the average amount of deposits and rates paid on those deposits for 2024, 2023 and 2022. 2024 2023 2022 (Dollar amounts in thousands) Amount Rate Amount Rate Amount Rate Non-interest-bearing demand deposits $ 638,420 $ 801,316 $ 891,042 Interest-bearing demand deposits 1,681,079 2.61 % 1,440,411 2.15 % 1,511,232 0.65 % Savings deposits 1,411,739 0.90 % 1,429,462 0.82 % 1,523,198 0.24 % Time deposits: $100,000 or more 318,400 4.15 % 176,453 2.89 % 172,916 1.15 % Other time deposits 356,041 3.19 % 258,490 1.54 % 310,122 0.41 % TOTAL $ 4,405,679 $ 4,106,132 $ 4,408,510 Deposits increased 7.30% to $4.4 billion at December 31, 2024 compared to December 31, 2023.
DEPOSITS The information below presents the average amount of deposits and rates paid on those deposits for 2025, 2024 and 2023. 2025 2024 2023 (Dollar amounts in thousands) Amount Rate Amount Rate Amount Rate Non-interest-bearing demand deposits $ 819,966 $ 638,420 $ 801,316 Interest-bearing demand deposits 1,700,520 2.31 % 1,681,079 2.61 % 1,440,411 2.15 % Savings deposits 1,396,361 0.76 % 1,411,739 0.90 % 1,429,462 0.82 % Time deposits: $100,000 or more 340,101 3.44 % 318,400 4.15 % 176,453 2.89 % Other time deposits 376,735 2.88 % 356,041 3.19 % 258,490 1.54 % TOTAL $ 4,633,683 $ 4,405,679 $ 4,106,132 Average deposits increased 5.18% to $4.6 billion at December 31, 2025 compared to December 31, 2024. The Corporation estimates that uninsured deposits (1) totaled $864.6 million, or 19% of total deposits, at December 31, 2025, compared to $980.5 million, or 21%, at December 31, 2024.
NET INTEREST INCOME The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income increased in 2024 to $175.0 million compared to $167.3 million in 2023.
The primary components of income and expense affecting net income are discussed in the following analysis. NET INTEREST INCOME The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding.
The average cost of these interest-bearing liabilities increased to 2.28% in 2024 from 1.74% in 2023. The net interest margin decreased from 3.78% in 2023 to 3.71% in 2024.
Total average interest-bearing liabilities increased to $4.12 billion in 2025 from $3.93 billion in 2024. The average cost of these interest-bearing liabilities decreased to 2.08% in 2025 from 2.28% in 2024. 38 Table of Contents The net interest margin increased from 3.71% in 2024 to 4.29% in 2025.
The table information compares 2024 to 2023 and 2023 to 2022. 2024 Compared to 2023 Increase 2023 Compared to 2022 Increase (Decrease) Due to (Decrease) Due to Volume/ Volume/ (Dollar amounts in thousands) Volume Rate Rate Total Volume Rate Rate Total Interest earned on interest-earning assets: Loans (1) (2) $ 21,891 $ 13,226 $ 1,516 $ 36,633 $ 11,639 $ 29,575 $ 2,335 $ 43,549 Taxable investment securities (1,189) 823 (40) (406) (1,848) 6,006 (528) 3,630 Tax-exempt investment securities (2) (187) 729 (8) 534 388 1,934 53 2,375 Cash and due from banks (118) (521) 40 (599) (4,238) 2,966 (2,406) (3,678) Federal funds sold 227 36 65 328 (21) 49 (10) 18 Total interest income $ 20,624 $ 14,293 $ 1,573 $ 36,490 $ 5,920 $ 40,530 $ (556) $ 45,894 Interest paid on interest-bearing liabilities: Transaction accounts 3,309 9,833 764 13,906 (731) 31,553 (1,711) 29,111 Time deposits 5,011 6,746 3,714 15,471 (325) 6,846 (682) 5,839 Short-term borrowings (919) (202) 35 (1,086) 493 2,603 1,032 4,128 Other borrowings (649) 1,164 (185) 330 1,433 379 1,987 3,799 Total interest expense 6,752 17,541 4,328 28,621 870 41,381 626 42,877 Net interest income $ 13,872 $ (3,248) $ (2,755) $ 7,869 $ 5,050 $ (851) $ (1,182) $ 3,017 (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
The table information compares 2025 to 2024 and 2024 to 2023. 2025 Compared to 2024 Increase 2024 Compared to 2023 Increase (Decrease) Due to (Decrease) Due to Volume/ Volume/ (Dollar amounts in thousands) Volume Rate Rate Total Volume Rate Rate Total Interest earned on interest-earning assets: Loans (1) (2) $ 28,667 $ 11,359 $ 1,431 $ 41,457 $ 21,891 $ 13,226 $ 1,516 $ 36,633 Taxable investment securities (1,422) 1,070 (63) (415) (1,189) 823 (40) (406) Tax-exempt investment securities (2) (224) 668 (9) 435 (187) 729 (8) 534 Cash and due from banks 98 (228) (24) (154) (118) (521) 40 (599) Federal funds sold (404) (376) 336 (444) 227 36 65 328 Total interest income $ 26,715 $ 12,493 $ 1,671 $ 40,879 $ 20,624 $ 14,293 $ 1,573 $ 36,490 Interest paid on interest-bearing liabilities: Transaction accounts 74 (6,680) (9) (6,615) 3,309 9,833 764 13,906 Time deposits 1,545 (3,357) (211) (2,023) 5,011 6,746 3,714 15,471 Short-term borrowings 2,892 (402) (272) 2,218 (919) (202) 35 (1,086) Other borrowings 4,590 (1,080) (1,126) 2,384 (649) 1,164 (185) 330 Total interest expense 9,101 (11,519) (1,618) (4,036) 6,752 17,541 4,328 28,621 Net interest income $ 17,614 $ 24,012 $ 3,289 $ 44,915 $ 13,872 $ (3,248) $ (2,755) $ 7,869 (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
Given the performance of the market, the Corporation shifted away from purchases to replace maturities in 2024. The average life of the portfolio decreased from 6.5 years in 2023 to 6.4 years in 2024.
The average life of the portfolio decreased from 6.4 years in 2024 to 5.9 years in 2025.
Accumulated other comprehensive income decreased $5.2 million primarily due to the market value of the securities portfolio, which reflected a decrease in securities pricing. In 2024 dividends declared by the Corporation totaled $1.86 per share.
Total shareholders’ equity increased $101.8 million to $650.9 million at December 31, 2025. Accumulated other comprehensive income increased $45.6 million primarily due to the market value of the securities portfolio, which reflected an increase in securities pricing. In 2025 dividends declared by the Corporation totaled $2.09 per share.
Treasury (1) $ 3,555 2.40 % $ 21,926 3.64 % $ 30,151 3.43 % $ 578,331 2.76 % $ 633,963 Collateralized mortgage obligations (1) 3,778 2.15 % 1,190 1.86 % 6,378 2.98 % 151,680 2.44 % 163,026 States and political subdivisions 5,677 2.89 % 37,074 2.85 % 106,461 2.87 % 246,893 2.60 % 396,105 Collateralized debt obligations — — % — — % 2,896 — % — — % 2,896 TOTAL $ 13,010 2.54 % $ 60,190 3.12 % $ 145,886 2.93 % $ 976,904 2.67 % $ 1,195,990 (1) Distribution of maturities is based on the estimated life of the asset. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2023 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies (1) $ 7,654 3.02 % $ 27,010 3.34 % $ 25,843 3.38 % $ 609,701 2.50 % $ 670,208 Collateralized mortgage obligations (1) — — % 6,291 1.83 % 8,637 2.78 % 165,902 2.43 % 180,830 States and political subdivisions 4,766 3.28 % 30,812 2.84 % 95,840 2.75 % 273,679 2.62 % 405,097 Collateralized debt obligations — — % — — % 3,002 — % — — % 3,002 TOTAL 12,420 3.12 % $ 64,113 2.95 % $ 133,322 2.81 % $ 1,049,282 2.52 % 1,259,137 (1) Distribution of maturities is based on the estimated life of the asset.
Treasury (1) $ 2,501 2.65 % $ 16,129 3.23 % $ 38,479 2.94 % $ 555,006 2.87 % $ 612,115 Collateralized mortgage obligations (1) 206 2.24 % 339 1.56 % 3,673 2.94 % 153,880 2.49 % 158,098 States and political subdivisions 6,617 3.37 % 29,758 2.97 % 110,494 3.01 % 229,594 2.77 % 376,463 Collateralized debt obligations — — % — — % 2,850 — % — — % 2,850 TOTAL $ 9,324 3.15 % $ 46,226 3.05 % $ 155,496 2.93 % $ 938,480 2.78 % $ 1,149,526 (1) Distribution of maturities is based on the estimated life of the asset. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2024 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies (1) $ 3,555 2.40 % $ 21,926 3.64 % $ 30,151 3.43 % $ 578,331 2.76 % $ 633,963 Collateralized mortgage obligations (1) 3,778 2.15 % 1,190 1.86 % 6,378 2.98 % 151,680 2.44 % 163,026 States and political subdivisions 5,677 2.89 % 37,074 2.85 % 106,461 2.87 % 246,893 2.60 % 396,105 Collateralized debt obligations — — % — — % 2,896 — % — — % 2,896 TOTAL 13,010 2.54 % $ 60,190 3.12 % $ 145,886 2.93 % $ 976,904 2.67 % 1,195,990 (1) Distribution of maturities is based on the estimated life of the asset.
Total average interest earning assets increased to $4.87 billion in 2024 from $4.56 billion in 2023. The tax-equivalent yield on these assets increased to 5.55% in 2024 from 5.12% in 2023. Total average interest- 38 Table of Contents bearing liabilities increased to $3.93 billion in 2024 from $3.50 billion in 2023.
Net interest income increased in 2025 to $219.9 million compared to $175.0 million in 2024. Total average interest earning assets increased to $5.25 billion in 2025 from $4.87 billion in 2024. The tax-equivalent yield on these assets increased to 5.92% in 2025 from 5.55% in 2024.
Available-for-sale securities decreased $63.1 million at December 31, 2024, from the previous year. Loans, net increased by $662.4 million to $3.79 billion. Deposits increased $628.8 million while borrowings increased by $39.4 million. Total shareholders’ equity increased $21.1 million to $549.0 million at December 31, 2024.
COMPARISON AND DISCUSSION OF 2025 BALANCE SHEET TO 2024 The Corporation’s total assets increased 3.5% or $195.8 million at December 31, 2025, from a year earlier. Available-for-sale securities decreased $46.5 million at December 31, 2025, from the previous year. Loans, net increased by $216.9 million to $4.01 billion. Deposits decreased $167.8 million while borrowings increased by $265.5 million.
Return on average assets at December 31, 2024 decreased 26.98% to 0.92% compared to 1.26% at December 31, 2023. The primary components of income and expense affecting net income are discussed in the following analysis.
In 2024 reduced net income was primarily due to increased provision for credit losses associated with the acquisition of SimplyBank, as described in those respective sections in the following pages. Return on average assets at December 31, 2025 increased 54.35% to 1.42% compared to 0.92% at December 31, 2024.