Biggest changeThe following reconciliation table provides a more detailed analysis of these, and reconciliation for, each of non-GAAP financial measures. 45 Table of Contents RECONCILIATION OF NON-GAAP FINANCIAL MEASURES The following table summarizes the reconciliation of non-GAAP items for the time periods presented: Year Ended December 31, (in thousands) Calculations 2024 2023 2022 Net income $ 43,544 $ 44,852 $ 43,557 Non-recurring items: Gain on sale of securities, net (50) (34) (53) Gain on sale of premises and equipment, net (192) 182 10 Acquisition, conversion and other expenses 20 283 266 Income tax expense (1) 53 (104) (51) Total non-recurring items (169) 327 172 Total adjusted income (2) (A) $ 43,375 $ 45,179 $ 43,729 Net interest income (B) $ 113,839 $ 117,675 $ 113,681 Plus: Non-interest income 36,888 35,073 34,647 Total Revenue 150,727 152,748 148,328 Gain on sale of securities, net (50) (34) (53) Total adjusted revenue (2) (C) $ 150,677 $ 152,714 $ 148,275 Total non-interest expense $ 95,987 $ 92,723 $ 90,579 Non-recurring expenses: Gain on sale of premises and equipment, net 192 (182) (10) Acquisition, conversion and other expenses (20) (283) (266) Total non-recurring expenses 172 (465) (276) Adjusted non-interest expense (2) (D) $ 96,159 $ 92,258 $ 90,303 Total revenue 150,727 152,748 148,328 Total non-interest expense 95,987 92,723 90,579 Pre-tax, pre-provision net revenue $ 54,740 $ 60,025 $ 57,749 Adjusted revenue (2) 150,677 152,714 148,275 Adjusted non-interest expense (2) 96,159 92,258 90,303 Adjusted pre-tax, pre-provision net revenue (2) (U) $ 54,518 $ 60,456 $ 57,972 (in millions) Average earning assets (E) $ 3,677 $ 3,623 $ 3,425 Average assets (F) 3,986 3,934 3,747 Average shareholders' equity (G) 446 412 399 Average tangible shareholders' equity (2)(3) (H) 323 288 273 Tangible shareholders' equity, period-end (2)(3) (I) 335 308 268 Tangible assets, period-end (2)(3) (J) 3,960 3,847 3,784 46 Table of Contents Year Ended December 31, Calculations 2024 2023 2022 (in thousands) Common shares outstanding, period-end (K) 15,280 15,172 15,083 Average diluted shares outstanding (L) 15,311 15,195 15,112 Adjusted earnings per share, diluted (2) (A/L) $ 2.84 $ 2.95 2.89 Tangible book value per share, period-end (2) (I/K) 21.93 20.28 17.78 Total tangible shareholders' equity/total tangible assets (2) (I/J) 8.46 8.00 7.09 Performance ratios (4) Return on assets 1.09 % 1.14 % 1.16 % Core return on assets (2) (A/F) 1.09 1.15 1.17 Pre-tax, pre-provision return on assets 1.37 1.53 1.54 Adjusted pre-tax, pre-provision return on assets (2) (U/F) 1.37 1.54 1.49 Return on equity 9.75 10.88 10.91 Core return on equity (2) (A/G) 9.72 10.96 10.96 Return on tangible equity 13.72 15.84 16.20 Adjusted return on tangible equity (1)(2) (A+Q)/H 13.67 15.96 16.26 Efficiency ratio (1)(2)(5) (D-O-Q)/(C+N) 61.83 58.47 59.54 Net interest margin (B+P)/E 3.15 3.29 3.36 Supplementary data (in thousands) Taxable equivalent adjustment for efficiency ratio (N) $ 2,455 $ 2,392 2,020 Franchise taxes included in non-interest expense (O) 538 638 583 Tax equivalent adjustment for net interest margin (P) 1,905 1,550 1,398 Intangible amortization (Q) 932 932 932 Interest and fees on PPP loans (T) — — 223 (1) 2024 assumes a marginal tax rate of 23.73% for the fourth quarter, 23.82% for the second and third quarters and 24.01% for the first quarter. 2023 assumes a marginal tax rate of 24.01% for the fourth quarter and 23.80% for the first three quarters. 2022 assumes a marginal tax rate of 23.53% for the fourth quarter and 23.41% for the first three quarters.
Biggest changeThe following reconciliation table provides a more detailed analysis of these, and reconciliation for, each of non-GAAP financial measures. 44 Table of Contents RECONCILIATION OF NON-GAAP FINANCIAL MEASURES The following table summarizes the reconciliation of non-GAAP items for the time periods presented: Year Ended December 31, (in thousands) Calculations 2025 2024 2023 Net income $ 36,919 $ 43,544 $ 44,852 Non-recurring items: Loss (gain) on available-for-sale debt securities (6) 5,329 (50) (34) Gain on sale of premises and equipment, net 257 (192) 182 Provision on non-PCD acquired loans 3,954 — — Acquisition, conversion and other expenses 10,592 20 283 Income tax expense (1) (4,938) 53 (104) Total non-recurring items 15,194 (169) 327 Total adjusted income (2) (A) $ 52,113 $ 43,375 $ 45,179 Net interest income (B) $ 134,478 $ 113,839 $ 117,675 Plus: Non-interest income 34,456 36,888 35,073 Total Revenue 168,934 150,727 152,748 Loss (gain) on available-for-sale debt securities (6) 5,329 (50) (34) Total adjusted revenue (2) (C) $ 174,263 $ 150,677 $ 152,714 Total non-interest expense $ 117,727 $ 95,987 $ 92,723 Non-recurring expenses: Gain on sale of premises and equipment, net (257) 192 (182) Acquisition, conversion and other expenses (10,592) (20) (283) Total non-recurring expenses (10,849) 172 (465) Adjusted non-interest expense (2) (D) $ 106,878 $ 96,159 $ 92,258 Total revenue 168,934 150,727 152,748 Total non-interest expense 117,727 95,987 92,723 Pre-tax, pre-provision net revenue (2) (S) $ 51,207 $ 54,740 $ 60,025 Adjusted revenue (2) 174,263 150,677 152,714 Adjusted non-interest expense (2) 106,878 96,159 92,258 Adjusted pre-tax, pre-provision net revenue (2) (U) $ 67,385 $ 54,518 $ 60,456 (in millions) Average earning assets (E) $ 4,010 $ 3,677 $ 3,623 Average assets (F) 4,337 3,986 3,934 Average shareholders' equity (G) 493 446 412 Average tangible shareholders' equity (2)(3) (H) 356 323 288 Tangible shareholders' equity, period-end (2)(3) (I) 374 335 308 Tangible assets, period-end (2)(3) (J) 4,526 3,960 3,847 45 Table of Contents Year Ended December 31, Calculations 2025 2024 2023 (in thousands) Common shares outstanding, period-end (K) 16,702 15,280 15,172 Average diluted shares outstanding (L) 15,955 15,311 15,195 Adjusted earnings per share, diluted (2) (A/L) $ 3.27 $ 2.84 $ 2.95 Tangible book value per share, period-end (2) (I/K) 22.41 21.93 20.28 Total tangible shareholders' equity/total tangible assets (2) (I/J) 8.27 8.46 8.00 Performance ratios (4) Return on assets 0.85 % 1.09 % 1.14 % Adjusted return on assets (2) (A/F) 1.20 1.09 1.15 Pre-tax, pre-provision return on assets (2) (S/F) 1.18 1.37 1.53 Adjusted pre-tax, pre-provision return on assets (2) (U/F) 1.55 1.37 1.54 Return on equity 7.49 9.75 10.88 Adjusted return on equity (2) (A/G) 10.58 9.72 10.96 Return on tangible equity 10.68 13.72 15.84 Adjusted return on tangible equity (1)(2) (A+Q)/H 14.94 13.67 15.96 Efficiency ratio (1)(2)(5) (D-O-Q)/(C+N) 59.23 61.83 58.47 Net interest margin, fully taxable equivalent (2) (B+P)/E 3.41 3.15 3.29 Supplementary data (in thousands) Taxable equivalent adjustment for efficiency ratio (N) $ 2,927 $ 2,455 $ 2,392 Franchise taxes included in non-interest expense (O) 408 538 638 Tax equivalent adjustment for net interest margin (P) 2,297 1,905 1,550 Intangible amortization (Q) 1,514 932 932 (1) 2025 assumes a marginal tax rate of 24.65% for the fourth and third quarters and 24.26% for the second and first quarters. 2024 assumes a marginal tax rate of 23.73% for the fourth quarter, 23.82% for the second and third quarters and 24.01% for the first quarter. 2023 assumes a marginal tax rate of 24.01% for the fourth quarter and 23.80% for the first three quarters.
It should be read in conjunction with the consolidated financial statements and footnotes and selected financial data presented elsewhere in this Annual Report. Within the tables presented, certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes. The detailed financial discussion that follows focuses on 2024 results compared to 2023.
It should be read in conjunction with the consolidated financial statements and footnotes and selected financial data presented elsewhere in this Annual Report. Within the tables presented, certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes. The detailed financial discussion that follows focuses on 2025 results compared to 2024.
For a discussion of 2023 results compared to 2022, see the Company's Annual Report on Form 10-K for the year ended December 31, 2023 . GENERAL The Company is a bank holding company headquartered in Maine, providing a broad array of banking and nonbanking products and services to businesses and consumers primarily within our three-state footprint.
For a discussion of 2024 results compared to 2023, see the Company's Annual Report on Form 10-K for the year ended December 31, 2024. GENERAL The Company is a bank holding company headquartered in Maine, providing a broad array of banking and nonbanking products and services to businesses and consumers primarily within our three-state footprint.
Capital Resources Consistent with our long-term goal of operating a sound and profitable organization, at December 31, 2024, we continue to be a “well-capitalized” financial institution according to applicable regulatory standards. Management believes this to be vital in promoting depositor and investor confidence and providing a solid foundation for future growth.
Capital Resources Consistent with our long-term goal of operating a sound and profitable organization, at December 31, 2025, we continue to be a “well-capitalized” financial institution according to applicable regulatory standards. Management believes this to be vital in promoting depositor and investor confidence and providing a solid foundation for future growth.
At December 31, 2024, available same-day liquidity totaled approximately $1.0 billion, including cash, borrowing capacity at FHLB and the Federal Reserve Discount Window and various lines of credit. Additional sources of liquidity include cash flows from operations, wholesale deposits, cash flow from the Company's amortizing securities and loan portfolios.
At December 31, 2025, available same-day liquidity totaled approximately $1.0 billion, including cash, borrowing capacity at FHLB and the Federal Reserve Discount Window and various lines of credit. Additional sources of liquidity include cash flows from operations, wholesale deposits, cash flow from the Company's amortizing securities and loan portfolios.
(2) The average balance for securities is based on amortized cost. (3) Fully taxable equivalent considers the impact of tax-advantaged securities and loans. 43 Table of Contents RATE/VOLUME ANALYSIS The following table presents the effects of rate and volume changes on the fully taxable equivalent net interest income.
(2) The average balance for securities is based on amortized cost. (3) Fully taxable equivalent considers the impact of tax-advantaged securities and loans. 42 Table of Contents RATE/VOLUME ANALYSIS The following table presents the effects of rate and volume changes on the fully taxable equivalent net interest income.
IMPACT OF NEW ACCOUNTING PRONOUNCEMENTS Please refer to the notes on Recently Adopted Accounting Principles and Future Application of Accounting Pronouncements in Note 1 – Summary of Significant Accounting Policies of the Consolidated Financial Statements. 51 Table of Contents CRITICAL ACCOUNTING POLICIES AND ESTIMATES Note 1 – Summary of Significant Accounting Policies to our audited Consolidated Financial Statements for the year ended December 31, 2024 contains a summary of significant accounting policies.
IMPACT OF NEW ACCOUNTING PRONOUNCEMENTS Please refer to the notes on Recently Adopted Accounting Principles and Future Application of Accounting Pronouncements in Note 1 – Summary of Significant Accounting Policies of the Consolidated Financial Statements. 50 Table of Contents CRITICAL ACCOUNTING POLICIES AND ESTIMATES Note 1 – Summary of Significant Accounting Policies to our audited Consolidated Financial Statements for the year ended December 31, 2025 contains a summary of significant accounting policies.
These types of purchase obligations that will come due during 2024 approximates $10.2 million as of December 31, 2024 which is expected to be funded by cash flows generated from our operations. Impact of Inflation and Changing Prices A banking organization’s assets and liabilities are primarily monetary.
These types of purchase obligations that will come due during 2026 is approximately $10.3 million as of December 31, 2025 which is expected to be funded by cash flows generated from our operations. Impact of Inflation and Changing Prices A banking organization’s assets and liabilities are primarily monetary.
COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023 Net Interest Income Net interest income for 2024 was $113.8 million compared with $117.7 million in 2023. The net interest margin was 3.15% in 2024 compared to 3.29% in the prior year.
COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024 Net Interest Income Net interest income for 2025 was $134.5 million compared with $113.8 million in 2024. The net interest margin was 3.41% in 2025 compared to 3.15% in the prior year.
The dividend increased to $0.30 per share an increase of 9.7% to yield an annualized dividend yield of 3.92%. 40 Table of Contents SELECTED FINANCIAL DATA At or For the Years Ended December 31, (in millions, except ratios and share data) 2024 2023 2022 Financial Condition Data: Total assets $ 4,083 $ 3,971 $ 3,910 Total earning assets (1) 3,782 3,664 3,601 Total investments 533 547 574 Total loans 3,147 2,999 2,903 Allowance for credit losses 29 28 26 Total goodwill and intangible assets 123 124 125 Total deposits 3,268 3,141 3,043 Total borrowings 291 332 394 Total shareholders' equity 458 432 393 Operating Data: Total interest and dividend income $ 189 $ 174 $ 127 Total interest expense 75 57 13 Net interest income 114 118 114 Non-interest income 37 35 35 Net revenue (2) 151 154 149 Provision for credit losses 2 3 3 Total non-interest expense 96 93 91 Income tax expense 9 12 11 Net income 44 45 44 Ratios and Other Data: Per Common Share Data Basic earnings $ 2.86 $ 2.96 $ 2.90 Diluted earnings 2.84 2.95 2.88 Total book value (5) 30.00 28.48 26.09 Dividends 1.18 1.10 1.02 Common stock price: High 38.47 32.42 33.11 Low 23.26 19.55 24.00 Close 30.58 29.36 32.04 Weighted average common shares outstanding (in thousands) : Basic 15,240 15,142 15,040 Diluted 15,311 15,195 15,112 41 Table of Contents At or For the Years Ended December 31, (in millions, except ratios and share data) 2024 2023 2022 Performance Ratios: (3)(4) Return on assets 1.09 % 1.14 % 1.16 % Return on equity 9.75 10.88 10.91 Interest rate spread 2.61 2.86 3.24 Net interest margin (5) 3.15 3.29 3.36 Dividend payout ratio 40.85 36.93 35.20 Organic Growth Ratios: Total commercial loans 9 % 6 % 19 % Total loans 5 3 15 Total deposits 4 3 (0) Asset Quality and Condition Ratios: Non-accruing loans/total loans 0.22 % 0.18 % 0.23 % Net charge-offs (recoveries)/average loans 0.01 — (0.01) Allowance for credit losses/total loans 0.91 0.94 0.89 Loans/deposits 96 95 95 Capital Ratios: Tier 1 capital to average assets - Company 10.30 % 9.70 % 9.21 % Tier 1 capital to risk-weighted assets - Company 12.06 11.96 11.02 Tier 1 capital to average assets - Bank 10.66 10.50 10.10 Tier 1 capital to risk-weighted assets - Bank 12.50 12.96 12.67 Shareholders equity to total assets (5) 11.23 10.88 10.06 (1) Earning assets includes non-accruing loans and interest-bearing deposits with other banks.
Based on the $39.2 million consideration paid the Company recorded goodwill of $22.3 million and core deposit intangibles of $14.0 million in other intangibles related to the acquisition. 39 Table of Contents SELECTED FINANCIAL DATA At or For the Years Ended December 31, (in millions, except ratios and share data) 2025 2024 2023 Financial Condition Data: Total assets $ 4,684 $ 4,083 $ 3,971 Total earning assets (1) 4,297 3,782 3,664 Total investments 597 533 547 Total loans 3,606 3,147 2,999 Allowance for credit losses 34 29 28 Total goodwill and intangible assets 158 123 124 Total deposits 3,821 3,268 3,141 Total borrowings 270 291 332 Total shareholders' equity 533 458 432 Operating Data: Total interest and dividend income $ 210 $ 189 $ 174 Total interest expense 75 75 57 Net interest income 134 114 118 Non-interest income 34 37 35 Net revenue (2) 169 151 154 Provision for credit losses 5 2 3 Total non-interest expense 118 96 93 Income tax expense 9 9 12 Net income 37 44 45 Ratios and Other Data: Per Common Share Data Basic earnings $ 2.32 $ 2.86 $ 2.96 Diluted earnings 2.31 2.84 2.95 Total book value (5) 31.88 30.00 28.48 Dividends 1.26 1.18 1.10 Common stock price: High 35.00 38.47 32.42 Low 26.43 23.26 19.55 Close 31.05 30.58 29.36 Weighted average common shares outstanding (in thousands) : Basic 15,892 15,240 15,142 Diluted 15,955 15,311 15,195 40 Table of Contents At or For the Years Ended December 31, (in millions, except ratios and share data) 2025 2024 2023 Performance Ratios: (3)(4) Return on assets 0.85 % 1.09 % 1.14 % Return on equity 7.49 9.75 10.88 Interest rate spread 2.91 2.61 2.86 Net interest margin (5) 3.41 3.15 3.29 Dividend payout ratio 44.42 40.85 36.93 Organic Growth Ratios: Total commercial loans 6 % 9 % 6 % Total loans 1 5 3 Total deposits 1 4 3 Asset Quality and Condition Ratios: Non-accruing loans/total loans 0.32 % 0.22 % 0.18 % Net charge-offs (recoveries)/average loans 0.03 0.01 — Allowance for credit losses/total loans 0.94 0.91 0.94 Loans/deposits 94 96 95 Capital Ratios: Tier 1 capital to average assets - Company 9.45 % 10.30 % 9.70 % Tier 1 capital to risk-weighted assets - Company 11.54 12.06 11.96 Tier 1 capital to average assets - Bank 9.90 10.66 10.50 Tier 1 capital to risk-weighted assets - Bank 12.10 12.50 12.96 Shareholders equity to total assets (5) 11.37 11.23 10.88 (1) Earning assets includes non-accruing loans and interest-bearing deposits with other banks.
Refer to the Reconciliation of Non-GAAP Financial Measures for additional information. 42 Table of Contents AVERAGE BALANCES AND AVERAGE YIELDS/RATES The following table presents average balances and average rates and yields on a fully taxable equivalent basis for the periods included: Year Ended December 31, 2024 2023 2022 Average Interest Yield/ Average Interest Yield/ Average Interest Yield/ (in millions, except ratios) Balance (3) Rate (3) Balance (3) Rate (3) Balance (3) Rate (3) Assets Interest-earning deposits with other banks $ 36 $ 2 5.54 % $ 37 2 5.33 % $ 72 $ 1 1.07 % Securities available for sale and FHLB stock (2)(3) 590 24 4.03 610 26 3.88 630 19 2.99 Loans: Commercial real estate 1,626 91 5.59 1,537 81 5.27 1,340 55 4.13 Commercial and industrial (3) 466 32 6.75 437 28 6.39 410 17 4.25 Paycheck protection program — — — — — — 1 — 17.27 Residential 859 35 4.12 905 35 3.82 873 31 3.55 Consumer 100 7 7.14 97 7 6.75 100 4 4.41 Total loans (1) 3,051 165 5.40 2,976 151 5.04 2,724 107 3.98 Total earning assets 3,677 191 5.18 % 3,623 179 4.85 % 3,426 127 3.73 % Cash and due from banks 32 34 37 Allowance for credit losses (29) (27) (24) Goodwill and other intangible assets 124 125 125 Other assets 182 179 183 Total assets $ 3,986 $ 3,934 $ 3,747 Liabilities Interest-bearing demand $ 886 $ 12 1.41 % $ 900 9 0.98 % $ 907 $ 1 0.16 % Savings 547 4 0.67 595 2 0.39 658 1 0.10 Money market 380 12 3.02 407 10 2.48 466 3 0.63 Time 791 34 4.30 533 17 3.19 366 2 0.61 Total interest bearing deposits 2,604 62 2.37 2,435 38 1.57 2,397 7 0.31 Borrowings 300 13 4.40 401 18 4.56 203 6 2.71 Total interest bearing liabilities 2,904 75 2.58 % 2,836 56 1.99 % 2,600 13 0.49 % Non-interest bearing demand deposits 571 619 679 Other liabilities 65 67 69 Total liabilities 3,540 3,522 3,348 Total shareholders' equity 446 412 399 Total liabilities and shareholders' equity $ 3,986 $ 3,934 $ 3,747 Net interest spread 2.61 % 2.86 % 3.24 % Net interest margin 3.15 3.29 3.36 (1) The average balances of loans include non-accrual loans and unamortized deferred fees and costs.
Refer to the Reconciliation of Non-GAAP Financial Measures for additional information. 41 Table of Contents AVERAGE BALANCES AND AVERAGE YIELDS/RATES The following table presents average balances (calculated using a daily average) and average rates and yields on a fully taxable equivalent basis for the periods indicated: Year Ended December 31, 2025 2024 2023 Average Interest Yield/ Average Interest Yield/ Average Interest Yield/ (in millions, except ratios) Balance (3) Rate (3) Balance (3) Rate (3) Balance (3) Rate (3) Assets Interest-earning deposits with other banks $ 48 $ 2 4.53 % $ 36 2 5.54 % $ 37 2 5.33 % Available-for-sale debt securities (2)(3) 614 24 3.97 580 23 3.94 594 25 3.74 FHLB stock 11 1 7.41 10 1 9.82 16 1 8.96 Loans: Commercial real estate 1,843 106 5.74 1,626 91 5.59 1,537 81 5.27 Commercial and industrial (3) 476 31 6.44 466 32 6.75 437 28 6.39 Residential 903 40 4.41 859 35 4.12 905 35 3.82 Consumer 115 8 7.14 100 7 7.14 97 7 6.75 Total loans (1) 3,337 185 5.53 3,051 165 5.40 2,976 151 5.04 Total earning assets 4,010 212 5.28 % 3,677 191 5.18 % 3,623 179 4.85 % Cash and due from banks 35 32 34 Allowance for credit losses (31) (29) (27) Goodwill and other intangible assets 136 124 125 Other assets 187 182 179 Total assets $ 4,337 $ 3,986 $ 3,934 Liabilities Interest-bearing demand $ 1,003 $ 14 1.41 % $ 886 $ 12 1.41 % $ 900 9 0.98 % Savings 588 4 0.64 547 4 0.67 595 2 0.39 Money market 425 11 2.62 380 12 3.02 407 10 2.48 Time 910 34 3.79 791 34 4.30 533 17 3.19 Total interest bearing deposits 2,926 63 2.17 2,604 62 2.37 2,435 38 1.57 Borrowings 245 12 4.69 300 13 4.40 401 18 4.56 Total interest bearing liabilities 3,171 75 2.37 % 2,904 75 2.58 % 2,836 56 1.99 % Non-interest bearing demand deposits 614 571 619 Other liabilities 59 65 67 Total liabilities 3,844 3,540 3,522 Total shareholders' equity 493 446 412 Total liabilities and shareholders' equity $ 4,337 $ 3,986 $ 3,934 Net interest spread 2.91 % 2.61 % 2.86 % Net interest margin 3.41 3.15 3.29 (1) The average balances of loans include non-accrual loans and unamortized deferred fees and costs.
The existing cash and cash equivalents (including an interest-bearing deposit at the FRB Boston), securities available for sale and cash flows from operating activities will be sufficient to meet anticipated cash needs for at least the next 12 months.
The existing cash and cash equivalents (including an interest-bearing deposit at the FRB Boston), securities available for sale and cash flows from operating activities will be sufficient to meet anticipated cash needs for at least the next 49 Table of Contents 12 months. Future working capital needs will depend on many factors, including the rate of business and revenue growth.
Future working capital needs will depend on many factors, including the rate of business and revenue growth. 50 Table of Contents To the extent cash and cash equivalents, securities available for sale and cash flows from operating activities are insufficient to fund future activities, the need to raise additional funds through debt arrangements or public or private debt or equity financings may be utilized.
To the extent cash and cash equivalents, securities available for sale and cash flows from operating activities are insufficient to fund future activities, the need to raise additional funds through debt arrangements or public or private debt or equity financings may be utilized.
Total cash dividends paid in 2024 was $1.18 per share of common stock, compared with $1.10 per share of common stock in 2023. The Company and the Bank remained well-capitalized under regulatory guidelines at period end as further described in Note 12 – Shareholders’ Equity and Earnings Per Common Share on the Consolidated Financial Statements.
The Company and the Bank remained well-capitalized under regulatory guidelines at period end as further described in Note 13 – Shareholders’ Equity and Earnings Per Common Share on the Consolidated Financial Statements.
Purchase Obligations In the normal course of conducting our banking and financial services business, and in connection with providing products and services to our customers, a variety of traditional third-party contracts for support services have been entered into.
At December 31, 2025, we had unused borrowing capacity at the FHLB of $259.1 million, unused borrowing capacity at the Federal Reserve of $94.0 million and unused lines of credit totaling $41.0 million. Purchase Obligations In the normal course of conducting our banking and financial services business, and in connection with providing products and services to our customers, a variety of traditional third-party contracts for support services have been entered into.
Interest-earning cash held with other banks totaled $37.9 million at year-end 2024 compared to $52.6 million at year-end 2023 carrying a yield of 5.54% in 2024 versus 5.33% in 2023. Securities Securities totaled $533.3 million at year-end 2024 and $547.4 million at year-end 2023.
Interest-earning deposits held with other banks totaled $35.9 million at year-end 2025 compared to $37.9 million at year-end 2024 carrying a yield of 4.53% in 2025 versus 5.54% in 2024. Available-for-sale debt securities Securities totaled $597.4 million at year-end 2025 and $521.0 million at year-end 2024.
Income Tax Expense Income tax expense was $9.1 million for the year ended December 31, 2024 compared to $12.3 million for the year ended December 31, 2023.
Income Tax Expense Income tax expense was $9.0 million for the year ended December 31, 2025 compared to $9.1 million for the year ended December 31, 2024. The effective tax rate was 19.6% in 2025 compared to 17.26% in 2024.
For each category of interest- earning assets and interest-bearing liabilities, information is provided with respect to changes attributable to (1) changes in rate (change in rate multiplied by prior year volume), (2) changes in volume (change in volume multiplied by prior year rate), and (3) changes in volume/rate (change in rate multiplied by change in volume) have been allocated proportionately based on the absolute value of the change due to the rate and the change due to volume. 2024 Compared with 2023 2023 Compared with 2022 Increases (Decreases) due to Increases (Decreases) due to (in thousands) Rate Volume Net Rate Volume Net Interest income: Interest-earning deposits with other banks $ 78 $ (91) $ (13) $ 1,595 $ (369) $ 1,226 Securities available for sale and FHLB stock 929 (812) 117 5,424 (575) 4,849 Loans: Commercial real estate 5,100 4,724 9,824 17,630 8,110 25,740 Commercial and industrial 1,698 1,886 3,584 9,360 1,168 10,528 Paycheck protection program — — — — (223) (223) Residential 2,605 (1,761) 844 2,376 1,142 3,518 Consumer 382 160 542 2,280 (109) 2,171 Total loans 9,785 5,009 14,794 31,646 10,088 41,734 Total interest income $ 10,792 $ 4,106 $ 14,898 $ 38,665 $ 9,144 $ 47,809 Interest expense: Deposits: NOW $ 3,790 $ (135) $ 3,655 $ 7,342 $ (12) $ 7,330 Savings 1,546 (190) 1,356 1,707 (66) 1,641 Money market 2,059 (663) 1,396 7,517 (376) 7,141 Time deposits 8,818 8,239 17,057 13,761 1,015 14,776 Total deposits 16,213 7,251 23,464 30,327 561 30,888 Borrowings (461) (4,625) (5,086) 7,406 5,368 12,774 Total interest expense $ 15,752 $ 2,626 $ 18,378 $ 37,733 $ 5,929 $ 43,662 Change in net interest income $ (4,960) $ 1,480 $ (3,480) $ 932 $ 3,215 $ 4,147 44 Table of Contents NON-GAAP FINANCIAL MEASURES Our accounting and reporting policies conform to accounting principles generally accepted in the United States of America ("GAAP") and the prevailing practices in the financial services industry.
For each category of interest- earning assets and interest-bearing liabilities, information is provided with respect to changes attributable to (1) changes in rate (change in rate multiplied by prior year volume), (2) changes in volume (change in volume multiplied by prior year rate), and (3) changes in volume/rate (change in rate multiplied by change in volume) have been allocated proportionately based on the absolute value of the change due to the rate and the change due to volume. 2025 Compared with 2024 2024 Compared with 2023 Increases (Decreases) due to Increases (Decreases) due to (in thousands) Rate Volume Net Rate Volume Net Interest income: Interest-earning deposits with other banks $ (482) $ 659 $ 177 $ 78 $ (91) $ (13) Available-for-sale debt securities 181 1,358 1,539 1,134 (558) 576 Federal Home Loan Bank Stock (261) 104 (157) 84 (543) (459) Loans: Commercial real estate 2,860 12,081 14,941 5,100 4,724 9,824 Commercial and industrial (1,496) 630 (866) 1,698 1,886 3,584 Residential 2,602 1,832 4,434 2,605 (1,761) 844 Consumer — 1,119 1,119 382 160 542 Total loans 3,966 15,662 19,628 9,785 5,009 14,794 Total interest income $ 3,404 $ 17,783 $ 21,187 $ 11,081 $ 3,817 $ 14,898 Interest expense: Deposits: NOW $ 24 $ 1,644 $ 1,668 $ 3,790 $ (135) $ 3,655 Savings (179) 280 101 1,546 (190) 1,356 Money market (1,690) 1,364 (326) 2,059 (663) 1,396 Time deposits (4,710) 5,097 387 8,818 8,239 17,057 Total deposits (6,555) 8,385 1,830 16,213 7,251 23,464 Borrowings 709 (2,382) (1,673) (461) (4,625) (5,086) Total interest expense $ (5,846) $ 6,003 $ 157 $ 15,752 $ 2,626 $ 18,378 Change in net interest income $ 9,250 $ 11,780 $ 21,030 $ (4,671) $ 1,191 $ (3,480) 43 Table of Contents NON-GAAP FINANCIAL MEASURES Our accounting and reporting policies conform to accounting principles generally accepted in the United States of America ("GAAP") and the prevailing practices in the financial services industry.
(5) Efficiency ratio is computed by using adjusted non-interest expense net of franchise taxes and intangible amortization divided by adjusted revenue tax effected for tax-advantaged assets. 47 Table of Contents COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 2024 AND 2023 Cash and cash equivalents Total cash and cash equivalents at December 31, 2024 were $72.2 million, compared to $94.8 million at December 31, 2023.
(5) Efficiency ratio is computed by using adjusted non-interest expense net of franchise taxes and intangible amortization divided by adjusted revenue tax effected for tax-advantaged assets.
During 2024 and 2023, the Company declared and distributed regular cash dividends on its common stock in the aggregate amounts of $17.8 million compared to $16.6 million, respectively. The Company’s 2024 dividend payout ratio amounted to 42%, compared with 37% in 2023.
The total consideration paid by the Company was $39.2 million and in total the Company issued 1.4 million shares of its common stock. During 2025 and 2024, the Company declared and distributed regular cash dividends on its common stock in the aggregate amounts of $20.4 million and $17.8 million, respectively.
Book value per share was $30.00 as of December 31, 2024 compared with $28.48 at December 31, 2023. Equity included securities adjustments, net of tax, totaling a $47.7 million loss at the end of 2024 compared to a $47.6 million loss at year-end 2023.
Equity Total equity was $532.5 million at year-end 2025, compared with $458.4 million at year-end 2024. Book value per share was $31.88 as of December 31, 2025 compared with $30.00 at December 31, 2024.
The yield on earning assets totaled 5.18% compared at December 31, 2024 compared to 3.73% at December 31, 2023. The yield on loans was 5.40% in 2024 and 5.04% in 2023. Costs of interest-bearing liabilities increased in 2024 to 2.58% from 1.99% in 2023 due to increased deposit rates and market competition.
The yield on earning assets totaled 5.28% at December 31, 2025 compared to 5.18% at December 31, 2024. The yield on loans was 5.53% in 2025 and 5.40% in 2024 primarily due to the acquisition of $413.4 million loans.
Unrealized losses stabilized in 2024 due to changes in the long-term treasury yield curve. The weighted average yield of the securities portfolio was 4.03% as of December 31, 2024 compared to 3.88% at year-end 2023.
Fair value adjustments decreased the security portfolio by $47.5 million in 2025 compared to a $62.3 million unrealized loss in 2024. The weighted average yield of the securities portfolio was 3.97% as of December 31, 2025 compared to 3.94% at year-end 2024.
Non-Interest Income Non-interest income in 2024 was $36.9 million compared to $35.1 million in 2023. Trust management fees were $15.7 million in 2024 compared to $14.3 million in 2023 due to higher market valuation of assets under management (“AUM”) throughout the year.
Trust management fees were $16.1 million in 2025 compared to $15.7 million in 2024 due to higher assets under management of $3.0 billion at year-end 2025 compared to $2.8 billion at year-end 2024. Customer service fees increased 8% to $16.0 million in 2025 from $14.8 million in 2024 driven by increased deposit balances due to the Woodsville acquisition.
At the end of 2024, our securities portfolio had an average life of 9 years with an effective duration of 5 years for both periods respectively. All securities remain classified as available for sale to provide flexibility in loan funding and management of our cost of funds. Loans Loans increased by $148.1 million from year-end 2023 or 5% annualized.
All securities remain classified as available for sale to provide flexibility in loan funding and management of our cost of funds. Federal Home Loan Bank stock FHLB Stock was $11.3 million at year-end 2025, compared to $12.2 million at year-end 2024.
These paydowns were partially offset by an increase in FHLB advances of $10.3 million to $243.0 million at December 31, 2024 compared to $233.0 million at December 31, 2023. Derivative Financial Instruments and Other Liabilities Other liabilities totaled $66.6 million at the end of 2024 compared to $66.2 million as of December 31, 2023.
Subordinated borrowings increased $12.2 million primarily due to $11.2 million of subordinated borrowings from the Woodsville acquisition. Derivative Financial Instruments and Other Liabilities Other liabilities totaled $60.4 million at December 31, 2025 compared to $66.6 million as of December 31, 2024.
The reserve for unfunded commitments declined $775 thousand at the end of 2024 to $3.1 million compared to $3.9 million at December 31, 2023, which are also recorded in other liabilities. Equity Total equity was $458.4 million at year-end 2024, compared with $432.1 million at year-end 2023.
The decrease was primarily driven by a $10.0 million reduction in the fair value of customer loan swaps, partially offset by increased unpaid services and $2.6 million in unearned income related to contract negotiations from the Woodsville acquisition.The reserve for unfunded commitments increased $796 thousand at the end of 2025 to $3.8 million compared to $3.1 million at December 31, 2024, which are also recorded in other liabilities.
The growth was primarily in real estate and rental and leasing, and partially in finance and insurance industries. Total commercial loans were $2.1 billion, growing 9% annualized in 2024 and 6% in 2023 which was driven mostly from new relationships primarily to commercial borrowers.
Loan growth was driven by the $413.4 million in loans acquired from Woodsville. Total commercial loans in 2025 were $2.4 billion, growing 6% on an annualized basis, excluding the impact of acquired loans, compared to $2.1 billion at year-end 2024. Commercial growth included $690.9 million in originations during the year, partially offset by payoffs and paydowns.