Biggest changeYears ended December 31, 2023 2022 Change (Dollars in thousands) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets: Cash, federal funds sold and short-term investments $101,166 $4,975 4.92 % $119,932 $1,624 1.35 % ($18,766) $3,351 3.57 % Mortgage loans held for sale 17,384 980 5.64 29,539 1,165 3.94 (12,155) (185) 1.70 Taxable debt securities 1,185,102 29,059 2.45 1,121,413 21,827 1.95 63,689 7,232 0.50 FHLB stock 46,880 3,315 7.07 20,721 548 2.64 26,159 2,767 4.43 Commercial real estate 1,970,580 118,887 6.03 1,679,300 65,660 3.91 291,280 53,227 2.12 Commercial & industrial 615,494 38,326 6.23 632,938 28,099 4.44 (17,444) 10,227 1.79 Total commercial 2,586,074 157,213 6.08 2,312,238 93,759 4.05 273,836 63,454 2.03 Residential real estate 2,490,991 96,080 3.86 1,960,629 65,866 3.36 530,362 30,214 0.50 Home equity 297,396 17,129 5.76 263,578 10,139 3.85 33,818 6,990 1.91 Other 18,085 854 4.72 15,799 724 4.58 2,286 130 0.14 Total consumer 315,481 17,983 5.70 279,377 10,863 3.89 36,104 7,120 1.81 Total loans 5,392,546 271,276 5.03 4,552,244 170,488 3.75 840,302 100,788 1.28 Total interest-earning assets 6,743,078 309,605 4.59 5,843,849 195,652 3.35 899,229 113,953 1.24 Noninterest-earning assets 255,962 258,906 (2,944) Total assets $6,999,040 $6,102,755 $896,285 Liabilities and Shareholders’ Equity: Interest-bearing demand deposits (in-market) $415,725 $17,521 4.21 % $263,154 $2,891 1.10 % $152,571 $14,630 3.11 % NOW accounts 766,492 1,594 0.21 864,084 862 0.10 (97,592) 732 0.11 Money market accounts 1,191,036 37,145 3.12 1,198,714 8,954 0.75 (7,678) 28,191 2.37 Savings accounts 526,275 1,687 0.32 574,349 473 0.08 (48,074) 1,214 0.24 Time deposits (in-market) 1,010,629 33,609 3.33 799,645 8,630 1.08 210,984 24,979 2.25 Interest-bearing in-market deposits 3,910,157 91,556 2.34 3,699,946 21,810 0.59 210,211 69,746 1.75 Wholesale brokered demand deposits 4,015 178 4.43 20,696 494 2.39 (16,681) (316) 2.04 Wholesale brokered time deposits 602,423 28,695 4.76 386,170 3,719 0.96 216,253 24,976 3.80 Wholesale brokered deposits 606,438 28,873 4.76 406,866 4,213 1.04 199,572 24,660 3.72 Total interest-bearing deposits 4,516,595 120,429 2.67 4,106,812 26,023 0.63 409,783 94,406 2.04 FHLB advances 1,056,726 49,589 4.69 414,263 11,713 2.83 642,463 37,876 1.86 Junior subordinated debentures 22,681 1,543 6.80 22,681 739 3.26 — 804 3.54 Total interest-bearing liabilities 5,596,002 171,561 3.07 4,543,756 38,475 0.85 1,052,246 133,086 2.22 Noninterest-bearing demand deposits 778,152 923,423 (145,271) Other liabilities 169,842 142,324 27,518 Shareholders’ equity 455,044 493,252 (38,208) Total liabilities and shareholders’ equity $6,999,040 $6,102,755 $896,285 Net interest income (FTE) $138,044 $157,177 ($19,133) Interest rate spread 1.52 % 2.50 % (0.98 %) Net interest margin 2.05 % 2.69 % (0.64 %) -35- Management's Discussion and Analysis Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency: (Dollars in thousands) Years ended December 31, 2023 2022 Change Commercial loans $946 $1,187 ($241) Net Interest Income Net interest income, the primary source of our operating income, totaled $137.1 million and $156.0 million, respectively, for 2023 and 2022.
Biggest changeYears ended December 31, 2024 2023 Change (Dollars in thousands) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets: Cash and short-term investments $129,119 $6,977 5.40 % $101,166 $4,975 4.92 % $27,953 $2,002 0.48 % Mortgage loans held for sale 34,040 1,775 5.21 17,384 980 5.64 16,656 795 (0.43) Taxable debt securities 1,118,092 27,850 2.49 1,185,102 29,059 2.45 (67,010) (1,209) 0.04 Nontaxable debt securities 185 9 4.86 — — — 185 9 4.86 Total securities 1,118,277 27,859 2.49 1,185,102 29,059 2.45 (66,825) (1,200) 0.04 FHLB stock 57,286 4,771 8.33 46,880 3,315 7.07 10,406 1,456 1.26 Commercial real estate 2,145,496 135,323 6.31 1,970,580 118,887 6.03 174,916 16,436 0.28 Commercial & industrial 583,827 37,623 6.44 615,494 38,326 6.23 (31,667) (703) 0.21 Total commercial 2,729,323 172,946 6.34 2,586,074 157,213 6.08 143,249 15,733 0.26 Residential real estate 2,537,903 105,253 4.15 2,490,991 96,080 3.86 46,912 9,173 0.29 Home equity 302,980 21,136 6.98 297,396 17,129 5.76 5,584 4,007 1.22 Other 18,277 882 4.83 18,085 854 4.72 192 28 0.11 Total consumer 321,257 22,018 6.85 315,481 17,983 5.70 5,776 4,035 1.15 Total loans 5,588,483 300,217 5.37 5,392,546 271,276 5.03 195,937 28,941 0.34 Total interest-earning assets 6,927,205 341,599 4.93 6,743,078 309,605 4.59 184,127 31,994 0.34 Noninterest-earning assets 253,957 255,962 (2,005) Total assets $7,181,162 $6,999,040 $182,122 Liabilities and Shareholders’ Equity: Interest-bearing demand deposits (in-market) $550,652 $24,156 4.39 % $415,725 $17,521 4.21 % $134,927 $6,635 0.18 % NOW accounts 701,989 1,572 0.22 766,492 1,594 0.21 (64,503) (22) 0.01 Money market accounts 1,127,960 42,710 3.79 1,191,036 37,145 3.12 (63,076) 5,565 0.67 Savings accounts 489,998 3,704 0.76 526,275 1,687 0.32 (36,277) 2,017 0.44 Time deposits (in-market) 1,172,500 47,595 4.06 1,010,629 33,609 3.33 161,871 13,986 0.73 Interest-bearing in-market deposits 4,043,099 119,737 2.96 3,910,157 91,556 2.34 132,942 28,181 0.62 Wholesale brokered demand deposits — — — 4,015 178 4.43 (4,015) (178) (4.43) Wholesale brokered time deposits 504,638 26,361 5.22 602,423 28,695 4.76 (97,785) (2,334) 0.46 Wholesale brokered deposits 504,638 26,361 5.22 606,438 28,873 4.76 (101,800) (2,512) 0.46 Total interest-bearing deposits 4,547,737 146,098 3.21 4,516,595 120,429 2.67 31,142 25,669 0.54 FHLB advances 1,312,391 64,539 4.92 1,056,726 49,589 4.69 255,665 14,950 0.23 Junior subordinated debentures 22,681 1,593 7.02 22,681 1,543 6.80 — 50 0.22 Total interest-bearing liabilities 5,882,809 212,230 3.61 5,596,002 171,561 3.07 286,807 40,669 0.54 Noninterest-bearing demand deposits 664,557 778,152 (113,595) Other liabilities 154,019 169,842 (15,823) Shareholders’ equity 479,777 455,044 24,733 Total liabilities and shareholders’ equity $7,181,162 $6,999,040 $182,122 Net interest income (FTE) $129,369 $138,044 ($8,675) Interest rate spread 1.32 % 1.52 % (0.20 %) Net interest margin 1.87 % 2.05 % (0.18 %) -37- Management's Discussion and Analysis Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency: (Dollars in thousands) Years ended December 31, 2024 2023 Change Commercial loans $916 $946 ($30) Nontaxable debt securities 1 — 1 Total $917 $946 ($29) Net Interest Income Net interest income, the primary source of our operating income, totaled $128.4 million and $137.1 million, respectively, for 2024 and 2023.
The following table presents nonperforming assets and additional asset quality data: (Dollars in thousands) December 31, 2023 2022 Commercial: Commercial real estate $32,827 $— Commercial & industrial 682 — Total commercial 33,509 — Residential Real Estate: Residential real estate 9,626 11,894 Consumer: Home equity 1,483 952 Other — — Total consumer 1,483 952 Total nonaccrual loans 44,618 12,846 OREO, net 683 — Total nonperforming assets $45,301 $12,846 Nonperforming assets to total assets 0.63% 0.19% Nonperforming loans to total loans 0.79% 0.25% Total past due loans to total loans 0.20% 0.23% Allowance for credit losses on loans to total loans 0.73% 0.74% Allowance for credit losses on loans to nonaccrual loans 92.02% 296.02% Accruing loans 90 days or more past due $— $— Nonaccrual Loans Loans, with the exception of certain well-secured loans that are in the process of collection, are placed on nonaccrual status and interest recognition is suspended when such loans are 90 days or more overdue with respect to principal and/or interest, or sooner if considered appropriate by management.
The following table presents nonperforming assets and additional asset quality data: (Dollars in thousands) December 31, 2024 2023 Commercial: Commercial real estate $10,053 $32,827 Commercial & industrial 515 682 Total commercial 10,568 33,509 Residential Real Estate: Residential real estate 10,767 9,626 Consumer: Home equity 1,972 1,483 Other — — Total consumer 1,972 1,483 Total nonaccrual loans 23,307 44,618 OREO, net — 683 Total nonperforming assets $23,307 $45,301 Nonperforming assets to total assets 0.34% 0.63% Nonperforming loans to total loans 0.45% 0.79% Total past due loans to total loans 0.23% 0.20% Allowance for credit losses on loans to total loans 0.82% 0.73% Allowance for credit losses on loans to nonaccrual loans 180.03% 92.02% Accruing loans 90 days or more past due $— $— Nonaccrual Loans Loans, with the exception of certain well-secured loans that are in the process of collection, are placed on nonaccrual status and interest recognition is suspended when such loans are 90 days or more overdue with respect to principal and/or interest, or sooner if considered appropriate by management.
Borrowing capacity is impacted by the amount and type of assets available to be pledged. -58- Management's Discussion and Analysis The table below presents a summary of contingent liquidity balances by source: (Dollars in thousands) December 31, 2023 2022 2021 Contingent Liquidity: Federal Home Loan Bank of Boston (1) $1,086,607 $668,295 $1,642,377 Federal Reserve Bank of Boston (2) 65,759 27,059 16,919 Noninterest-bearing cash 54,970 49,727 46,985 Unencumbered investment securities 680,857 691,893 702,963 Total contingent liquidity $1,888,193 $1,436,974 $2,409,244 Percentage of total contingent liquidity to uninsured deposits 149.8 % 94.9 % 179.8 % Percentage of total contingent liquidity to uninsured deposits, after exclusions 195.9 % 147.4 % 239.8 % (1) As of December 31, 2023, 2022 and 2021, loans with a carrying value of $3.4 billion, $2.4 billion and $2.2 billion, respectively, and securities available for sale with a carrying value of $94.3 million, $102.1 million and $163.2 million, respectively, were pledged to the FHLB resulting in this additional borrowing capacity.
Borrowing capacity is impacted by the amount and type of assets available to be pledged. -60- Management's Discussion and Analysis The table below presents a summary of contingent liquidity balances by source: (Dollars in thousands) December 31, 2024 2023 2022 Contingent Liquidity: Federal Home Loan Bank of Boston (1) $752,951 $1,086,607 $668,295 Federal Reserve Bank of Boston (2) 70,286 65,759 27,059 Available cash liquidity (3) 36,647 54,970 49,727 Unencumbered securities 597,771 680,857 691,893 Total contingent liquidity $1,457,655 $1,888,193 $1,436,974 Percentage of total contingent liquidity to uninsured deposits 106.9 % 149.8 % 94.9 % Percentage of total contingent liquidity to uninsured deposits, after exclusions 136.1 % 195.9 % 147.4 % (1) As of December 31, 2024, 2023 and 2022, loans with a carrying value of $2.8 billion, $3.4 billion and $2.4 billion, respectively, and securities available for sale with a carrying value of $74.2 million, $94.3 million and $102.1 million, respectively, were pledged to the FHLB resulting in this additional borrowing capacity.
Interest income attributable to these loans included in the Consolidated Statements of Income amounted to approximately $2.9 million and $463 thousand, respectively, in 2023 and 2022. -51- Management's Discussion and Analysis The following table presents the activity in nonaccrual loans: (Dollars in thousands) Years ended December 31, 2023 2022 Balance at beginning of period $12,846 $14,203 Additions to nonaccrual status 40,276 3,591 Loans returned to accruing status (1,636) (699) Loans charged-off (577) (184) Loans transferred to other real estate owned (683) — Payments, payoffs and other changes (5,608) (4,065) Balance at end of period $44,618 $12,846 The following table presents additional detail on nonaccrual loans: (Dollars in thousands) December 31, 2023 December 31, 2022 Days Past Due Days Past Due Current 30-89 90 or More Total Nonaccrual % (1) Current 30-89 90 or More Total Nonaccrual % (1) Commercial: Commercial real estate $32,827 $— $— $32,827 1.56 % $— $— $— $— — % Commercial & industrial 682 — — 682 0.11 — — — — — Total commercial 33,509 — — 33,509 1.24 — — — — — Residential Real Estate: Residential real estate 4,105 3,512 2,009 9,626 0.37 4,933 3,182 3,779 11,894 0.51 Consumer: Home equity 127 621 735 1,483 0.47 717 235 — 952 0.33 Other — — — — — — — — Total consumer 127 621 735 1,483 0.45 717 235 — 952 0.32 Total nonaccrual loans $37,741 $4,133 $2,744 $44,618 0.79 % $5,650 $3,417 $3,779 $12,846 0.25 % (1) Percentage of nonaccrual loans to the total loans outstanding within the respective class.
Interest income attributable to these loans included in the Consolidated Statements of Income (Loss) amounted to approximately $908 thousand and $2.9 million, respectively, in 2024 and 2023. -53- Management's Discussion and Analysis The following table presents the activity in nonaccrual loans: (Dollars in thousands) Years ended December 31, 2024 2023 Balance at beginning of period $44,618 $12,846 Additions to nonaccrual status 8,284 40,276 Loans returned to accruing status (14,410) (1,636) Loans charged-off (2,413) (577) Loans transferred to other real estate owned — (683) Payments, payoffs and other changes (12,772) (5,608) Balance at end of period $23,307 $44,618 The following table presents additional detail on nonaccrual loans: (Dollars in thousands) December 31, 2024 December 31, 2023 Days Past Due Days Past Due Current 30-89 90 or More Total Nonaccrual % (1) Current 30-89 90 or More Total Nonaccrual % (1) Commercial: Commercial real estate $10,053 $— $— $10,053 0.47 % $32,827 $— $— $32,827 1.56 % Commercial & industrial — 515 — 515 0.09 682 — — 682 0.11 Total commercial 10,053 515 — 10,568 0.39 33,509 — — 33,509 1.24 Residential Real Estate: Residential real estate 5,975 2,419 2,373 10,767 0.51 4,105 3,512 2,009 9,626 0.37 Consumer: Home equity 832 233 907 1,972 0.66 127 621 735 1,483 0.47 Other — — — — — — — — Total consumer 832 233 907 1,972 0.63 127 621 735 1,483 0.45 Total nonaccrual loans $16,860 $3,167 $3,280 $23,307 0.45 % $37,741 $4,133 $2,744 $44,618 0.79 % (1) Percentage of nonaccrual loans to the total loans outstanding within the respective class.
See Notes 3 and 10 to the Consolidated Financial Statements for additional information regarding the determination of fair value of investment securities. -43- Management's Discussion and Analysis Securities Portfolio The carrying amounts of securities held are as follows: (Dollars in thousands) December 31, 2023 2022 Amount % of Total Amount % of Total Available for Sale Debt Securities: Obligations of U.S. government-sponsored enterprises $225,742 23 % $199,582 20 % Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises 753,956 75 774,102 78 Individual name issuer trust preferred debt securities 8,793 1 8,760 1 Corporate bonds 11,889 1 11,484 1 Total available for sale debt securities $1,000,380 100 % $993,928 100 % The securities portfolio represented 14% of total assets at December 31, 2023, compared to 15% of total assets at December 31, 2022.
See Notes 3 and 10 to the Consolidated Financial Statements for additional information regarding the determination of fair value of investment securities. -45- Management's Discussion and Analysis Securities Portfolio The carrying amounts of securities held are as follows: (Dollars in thousands) December 31, 2024 2023 Amount % of Total Amount % of Total Available for Sale Debt Securities: Obligations of U.S. government agencies and U.S. government-sponsored enterprises $38,612 4 % $225,742 23 % Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises 855,147 94 753,956 75 Obligations of states and political subdivisions 655 — — — Individual name issuer trust preferred debt securities 9,221 1 8,793 1 Corporate bonds 12,670 1 11,889 1 Total available for sale debt securities $916,305 100 % $1,000,380 100 % The securities portfolio represented 13% of total assets at December 31, 2024, compared to 14% of total assets at December 31, 2023.
(Dollars in thousands) December 31, 2023 December 31, 2022 Allocated ACL ACL to Loans Loans to Total Portfolio (1) Allocated ACL ACL to Loans Loans to Total Portfolio (1) Commercial: Commercial real estate $24,144 1.15 % 37 % $18,435 1.01 % 36 % Commercial & industrial 8,088 1.34 11 10,356 1.58 13 Total commercial 32,232 1.19 48 28,791 1.16 49 Residential Real Estate: Residential real estate 7,403 0.28 46 7,740 0.33 45 Consumer: Home equity 1,048 0.34 6 1,115 0.39 6 Other 374 1.95 — 381 2.42 — Total consumer 1,422 0.43 6 1,496 0.50 6 Total ACL on loans at end of period $41,057 0.73 % 100 % $38,027 0.74 % 100 % (1) Percentage of loans outstanding in respective class to total loans outstanding. -55- Management's Discussion and Analysis The following table reflects the activity in the ACL on loans during the years presented: (Dollars in thousands) December 31, 2023 2022 2021 Balance at beginning of period $38,027 $39,088 $44,106 Charge-offs: Commercial: Commercial real estate 373 — — Commercial & industrial 37 36 307 Total commercial 410 36 307 Residential real estate: Residential real estate — — 107 Consumer: Home equity — — 183 Other 167 148 66 Total consumer 167 148 249 Total charge-offs 577 184 663 Recoveries: Commercial: Commercial real estate — 445 — Commercial & industrial 12 29 41 Total commercial 12 474 41 Residential real estate: Residential real estate 3 21 89 Consumer: Home equity 10 12 91 Other 32 45 25 Total consumer 42 57 116 Total recoveries 57 552 246 Net charge-offs (recoveries) 520 (368) 417 Provision charged to earnings 3,550 (1,429) (4,601) Balance at end of period $41,057 $38,027 $39,088 Net charge-offs (recoveries) to average loans 0.01 % (0.01 %) 0.01 % Sources of Funds Our sources of funds include in-market deposits, wholesale brokered deposits, FHLB advances, other borrowings and proceeds from the sales, maturities and payments of loans and investment securities.
(Dollars in thousands) December 31, 2024 December 31, 2023 Allocated ACL ACL to Loans Loans to Total Portfolio (1) Allocated ACL ACL to Loans Loans to Total Portfolio (1) Commercial: Commercial real estate $26,485 1.23 % 42 % $24,144 1.15 % 37 % Commercial & industrial 7,277 1.34 10 8,088 1.34 11 Total commercial 33,762 1.25 52 32,232 1.19 48 Residential Real Estate: Residential real estate 6,832 0.32 41 7,403 0.28 46 Consumer: Home equity 1,031 0.35 6 1,048 0.34 6 Other 335 1.91 1 374 1.95 — Total consumer 1,366 0.43 7 1,422 0.43 6 Total ACL on loans at end of period $41,960 0.82 % 100 % $41,057 0.73 % 100 % (1) Percentage of loans outstanding in respective class to total loans outstanding. -57- Management's Discussion and Analysis The following table reflects the activity in the ACL on loans during the years presented: (Dollars in thousands) December 31, 2024 2023 2022 Balance at beginning of period $41,057 $38,027 $39,088 Charge-offs: Commercial: Commercial real estate 1,961 373 — Commercial & industrial 208 37 36 Total commercial 2,169 410 36 Residential real estate: Residential real estate — — — Consumer: Home equity — — — Other 244 167 148 Total consumer 244 167 148 Total charge-offs 2,413 577 184 Recoveries: Commercial: Commercial real estate — — 445 Commercial & industrial 22 12 29 Total commercial 22 12 474 Residential real estate: Residential real estate 160 3 21 Consumer: Home equity 197 10 12 Other 37 32 45 Total consumer 234 42 57 Total recoveries 416 57 552 Net charge-offs (recoveries) 1,997 520 (368) Provision charged to earnings 2,900 3,550 (1,429) Balance at end of period $41,960 $41,057 $38,027 Net charge-offs (recoveries) to average loans 0.04 % 0.01 % (0.01 %) Sources of Funds Our sources of funds include in-market deposits, wholesale brokered deposits, FHLB advances, other borrowings, and proceeds from the sales, maturities, and payments of loans and investment securities.
The composition of mortgage banking revenues and the volume of loans sold to the secondary market are shown in the following table: (Dollars in thousands) Change Years Ended December 31, 2023 2022 $ % Mortgage banking revenues: Realized gains on loan sales, net (1) $4,282 $7,954 ($3,672) (46 %) Changes in fair value, net (2) 232 (1,224) 1,456 119 Loan servicing fee income, net (3) 2,146 2,003 143 7 Total mortgage banking revenues $6,660 $8,733 ($2,073) (24 %) Loans sold to the secondary market (4) $249,972 $339,748 ($89,776) (26 %) (1) Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.
The composition of mortgage banking revenues and the volume of loans sold to the secondary market are shown in the following table: (Dollars in thousands) Change Years Ended December 31, 2024 2023 $ % Mortgage banking revenues: Realized gains on loan sales, net (1) $8,776 $4,282 $4,494 105 % Changes in fair value, net (2) (1) 232 (233) (100) Loan servicing fee income, net (3) 2,206 2,146 60 3 Total mortgage banking revenues $10,981 $6,660 $4,321 65 % Loans sold to the secondary market (4) $416,141 $249,972 $166,169 66 % (1) Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.
The following table presents a summary of the Bank’s uninsured deposits: (Dollars in thousands) December 31, 2023 December 31, 2022 Balance % of Total Deposits Balance % of Total Deposits Uninsured Deposits: Uninsured deposits (1) $1,260,672 24 % $1,514,900 30 % Less: affiliate deposits (2) 92,645 2 210,444 4 Uninsured deposits, excluding affiliate deposits 1,168,027 22 1,304,456 26 Less: fully-collateralized preferred deposits (3) 204,327 4 329,868 7 Uninsured deposits, after exclusions $963,700 18 % $974,588 19 % (1) Determined in accordance with regulatory reporting requirements, which includes affiliate deposits and fully-collateralized preferred deposits.
The following table presents a summary of the Bank’s uninsured deposits: (Dollars in thousands) December 31, 2024 December 31, 2023 Balance % of Total Deposits Balance % of Total Deposits Uninsured Deposits: Uninsured deposits (1) $1,363,689 27 % $1,260,672 24 % Less: affiliate deposits (2) 94,740 2 92,645 2 Uninsured deposits, excluding affiliate deposits 1,268,949 25 1,168,027 22 Less: fully-collateralized preferred deposits (3) 197,638 4 204,327 4 Uninsured deposits, after exclusions $1,071,311 21 % $963,700 18 % (1) Determined in accordance with regulatory reporting requirements, which includes affiliate deposits and fully-collateralized preferred deposits.