Biggest changeBelow are Summary Highlights of our 2024 financial performance: Income Statement ◾ Tax-equivalent net interest income totaled $159.2 million for 2024 compared to $159.4 million for 2023 driven by higher yields across our earning assets, partially offset by higher deposit cost which was well controlled at 89 basis points for the year – net interest margin was 4.08% for 2024 compared to 4.05% for 2023 ◾ Credit quality metrics remained strong throughout the year – allowance coverage ratio remained stable at 1.10% - net loan charge-offs were 21 basis points of average loans for 2024 versus 18 basis points for 2023 ◾ Noninterest income increased $4.4 million, or 6.1%, driven by higher mortgage banking revenues and wealth management fees 45 ◾ Noninterest expense increased $8.3 million, or 5.3%, primarily due to higher compensation expense reflective of higher incentive compensation, merit raises, and higher health insurance costs Balance Sheet ◾ Loan balances increased $50.1 million, or 1.9% (average), and decreased $82.4 million, or 3.0% (end of period) ◾ Deposit balances decreased $72.2 million, or 2.0% (average), and decreased $29.8 million, or 0.8% (end of period) ◾ Tangible book value per share increased $3.20, or 15.6%, driven by strong earnings and favorable investment security and pension plan accumulated other comprehensive loss adjustments For more detailed information, refer to the following additional sections of the MD&A “Results of Operations” and “Financial Condition”. 46 RESULTS OF OPERATIONS A condensed earnings summary for the last three fiscal years is presented in Table 1 below: Table 1 CONDENSED SUMMARY OF EARNINGS (Dollars in Thousands, Except Per Share Data) 2024 2023 2022 Interest Income $ 194,657 $ 181,068 $ 131,910 Taxable Equivalent Adjustments 241 367 325 Total Interest Income (FTE) 194,898 181,435 132,235 Interest Expense 35,719 22,080 6,888 Net Interest Income (FTE) 159,179 159,355 125,347 Provision for Credit Losses 4,031 9,714 7,494 Taxable Equivalent Adjustments 241 367 325 Net Interest Income After Provision for Credit Losses 154,907 149,274 117,528 Noninterest Income 75,976 71,610 75,181 Noninterest Expense 165,315 157,023 151,634 Income Before Income Taxes 65,568 63,861 41,075 Income Tax Expense 13,924 13,040 7,798 Pre-Tax Loss Attributable to Noncontrolling Interests 1,271 1,437 135 Net Income Attributable to Common Shareowners $ 52,915 $ 52,258 $ 33,412 Basic Net Income Per Share $ 3.12 $ 3.08 $ 1.97 Diluted Net Income Per Share $ 3.12 $ 3.07 $ 1.97 Net Interest Income and Margin Net interest income represents our single largest source of earnings and is equal to interest income and fees generated by earning assets, less interest expense paid on interest bearing liabilities.
Biggest changeNet income attributable to common shareowners included a $0.2 million decrease in the deduction to record the non-controlling interest in the earnings of CCHL. 47 Below are Summary Highlights of our 2025 financial performance: Income Statement ● Tax-equivalent net interest income totaled $171.8 million compared to $159.2 million for 2024 - Net interest margin increased by 20 basis points to 4.28% (increase in earning asset yield of 10 basis points and decrease in cost of funds of 10 basis points) ● Credit quality metrics remained strong throughout the year – allowance coverage ratio increased to 1.22% in 2025 compared to 1.10% in 2024 - net loan charge-offs were 14 basis points of average loans for 2025 compared to 21 basis points for 2024 ● Noninterest income increased by $6.4 million, or 8.4%, due to higher mortgage banking revenues of $2.6 million, wealth management fees of $1.6 million, other income of $1.5 million, and deposit fees of $0.7 million ● Noninterest expense increased $1.7 million, or 1.0%, primarily due to higher compensation expense (primarily performance- based pay and health care cost) partially offset by lower pension expense and higher gains from the sale of banking facilities Balance Sheet ● Loan balances decreased by $83.6 million, or 3.1% (average), and decreased by $105.4 million, or 4.0% (end of period) ● Average deposit balances increased by $53.9 million, or 1.5% driven by strong core deposit growth ● Tangible book value per diluted share (non-GAAP financial measure) increased by $3.38, or 14.3% For more detailed information, refer to the following additional sections of the MD&A “Results of Operations” and “Financial Condition”. 48 RESULTS OF OPERATIONS A condensed earnings summary for the last three fiscal years is presented in Table 1 below: Table 1 CONDENSED SUMMARY OF EARNINGS (Dollars in Thousands, Except Per Share Data) 2025 2024 2023 Interest Income $ 204,387 $ 194,657 $ 181,068 Taxable Equivalent Adjustments 177 241 367 Total Interest Income (FTE) 204,564 194,898 181,435 Interest Expense 32,739 35,719 22,080 Net Interest Income (FTE) 171,825 159,179 159,355 Provision for Credit Losses 5,264 4,031 9,714 Taxable Equivalent Adjustments 177 241 367 Net Interest Income After Provision for Credit Losses 166,384 154,907 149,274 Noninterest Income 82,355 75,976 71,610 Noninterest Expense 167,022 165,315 157,023 Income Before Income Taxes 81,717 65,568 63,861 Income Tax Expense 20,160 13,924 13,040 Pre-Tax Loss Attributable to Noncontrolling Interests - 1,271 1,437 Net Income Attributable to Common Shareowners $ 61,557 $ 52,915 $ 52,258 Basic Net Income Per Share $ 3.61 $ 3.12 $ 3.08 Diluted Net Income Per Share $ 3.60 $ 3.12 $ 3.07 Net Interest Income and Margin Net interest income represents our single largest source of earnings and is equal to interest income and fees generated by earning assets, less interest expense paid on interest bearing liabilities.
Noninterest Income For 2024, noninterest income totaled $76.0 million, a $4.4 million, or 6.1% , increase over 2023, primarily attributable to a $3.9 million increase in mortgage banking revenues and a $2.8 million increase in wealth management fees, partially offset by a $2.2 million decrease in other income.
For 2024, noninterest income totaled $76.0 million, a $4.4 million, or 6.1% , increase over 2023, primarily attributable to a $3.9 million increase in mortgage banking revenues and a $2.8 million increase in wealth management fees, partially offset by a $2.2 million decrease in other income.
Our liquidity strategy is guided by policies that are formulated and monitored by our ALCO and senior management, and which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. We regularly evaluate all of our various funding sources with an emphasis on accessibility, stability, reliability, and cost-effectiveness.
Our liquidity strategy is guided by policies that are formulated and monitored by our ALCO and senior management, and take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. We regularly evaluate all of our various funding sources with an emphasis on accessibility, stability, reliability, and cost-effectiveness.
Results of operations are also affected by the provision for credit losses, operating expenses such as salaries and employee benefits, occupancy , and other operating expenses including income taxes, and noninterest income such as mortgage banking revenues, wealth management fees, deposit fees, and bank card fees. Strategic Review Operating Philosophy .
Results of operations are also affected by the provision for credit losses, operating expenses such as salaries and employee benefits, occupancy , and other operating expenses including income taxes, and noninterest income such as mortgage banking revenues, wealth management fees, deposit fees, and bank card fees. 46 Strategic Review Operating Philosophy .
The MD&A is divided into subsections entitled “Business Overview,” “Executive Overview,” “Results of Operations,” “Financial Condition,” “Liquidity and Capital Resources,” “Off-Balance Sheet Arrangements,” and “Accounting Policies.” The following information should provide a better understanding of the major factors and trends that affect our earnings performance and financial condition, and how our performance during 2024 compares with prior years.
The MD&A is divided into subsections entitled “Business Overview,” “Executive Overview,” “Results of Operations,” “Financial Condition,” “Liquidity and Capital Resources,” “Off-Balance Sheet Arrangements,” and “Accounting Policies.” The following information should provide a better understanding of the major factors and trends that affect our earnings performance and financial condition, and how our performance during 2025 compares with prior years.
This increase in yield reflected a favorable reinvestment rate on securities purchased in 2024. Our bond portfolio contained no investments in obligations, other than U.S. Governments, of any state, municipality, political subdivision, or any other issuer that exceeded 10% of our shareowners’ equity at December 31, 2024.
This increase in yield reflected a favorable reinvestment rate on securities purchased in 2025. Our bond portfolio contained no investments in obligations, other than U.S. Governments, of any state, municipality, political subdivision, or any other issuer that exceeded 10% of our shareowners’ equity at December 31, 2025.
For 2024 and 2023, our principal source of funding was client deposits, supplemented by our short-term and long-term borrowings, primarily from our trust- preferred securities, securities sold under repurchase agreements, federal funds purchased, and FHLB borrowings.
For 2025 and 2024, our principal source of funding was client deposits, supplemented by our short-term and long-term borrowings, primarily from our trust- preferred securities, securities sold under repurchase agreements, federal funds purchased, and FHLB borrowings.
Specifically, due to the nature of our markets, a significant portion of our HFI loan portfolio has historically been secured with real estate, approximately 85% at December 31, 2024 and 82% at December 31, 2023, with the increase driven by lower loan volume in 2024 for commercial and consumer (indirect auto) loans and a higher volume of 1-4 family residential real estate loans originated in 2023 in comparison to other loan types.
Specifically, due to the nature of our markets, a significant portion of our HFI loan portfolio has historically been secured with real estate, approximately 86% at December 31, 2025 and 85% at December 31, 2024, with the increase driven by lower loan volume in 2025 for commercial and consumer (indirect auto) loans and a higher volume of 1-4 family residential real estate loans originated in 2025 in comparison to other loan types.
As a percentage of the HFI loan portfolio, loans with fixed interest rates represented 25.3% at December 31, 2024 compared to 29.1% at December 31, 2023. Higher residential real estate adjustable-rate loan balances and lower commercial real estate mortgage adjustable-rate loan balances at December 31, 2024 drove the decrease in the percentage.
As a percentage of the HFI loan portfolio, loans with fixed interest rates represented 24.1% at December 31, 2025 compared to 25.3% at December 31, 2024. Higher residential real estate adjustable-rate loan balances and lower commercial real estate mortgage adjustable-rate loan balances at December 31, 2025 drove the decrease in the percentage.
At December 31, 2024, municipal securities (taxable and non-taxable) comprised 4.0% of the portfolio. 60 Our investment portfolio is a significant component of our operations and, as such, it functions as a key element of liquidity and asset/liability management. Two types of classifications are approved for investment securities which are Available -for-Sale (“AFS”) and Held-to-Maturity (“HTM”).
At December 31, 2025, municipal securities (taxable and non-taxable) comprised 3% of the portfolio. 61 Our investment portfolio is a significant component of our operations and, as such, it functions as a key element of liquidity and asset/liability management. Two types of classifications are approved for investment securities which are Available -for-Sale (“AFS”) and Held-to-Maturity (“HTM”).
The Federal Funds Rate is currently in a target range of 4.25% to 4.50%, with the Effective Federal Funds Rate at 4.33% at December 31, 2024, and 5.33% at December 31, 2023. Management actively manages its balance sheet mix and volume and will make loan and deposit product pricing changes to help mitigate interest rate risk.
The Federal Funds Rate is currently in a target range of 3.50% to 3.75%, with the Effective Federal Funds Rate at 3.64% at December 31, 2025, and 4.33% at December 31, 2024. Management actively manages its balance sheet mix and volume and will make loan and deposit product pricing changes to help mitigate interest rate risk.
OREO totaled $0.4 million at December 31, 2024 versus $1,000 at December 31, 2023. During 2024, we added properties totaling $1.0 million and sold properties totaling $0.6 million. For 2023, we added properties totaling $1.5 million and sold properties totaling $1.9 million. Modifications to Borrowers Experiencing Financial Difficulty .
OREO totaled $1.9 million at December 31, 2025, versus $0.4 million at December 31, 2024. During 2025, we added properties totaling $4.4 million and sold properties totaling $2.9 million. For 2024, we added properties totaling $1.0 million and sold properties totaling $0.6 million. Modifications to Borrowers Experiencing Financial Difficulty .
Table 2 provides information on average balances and rates, Table 3 provides an analysis of rate and volume variances and Table 6 highlights the changing mix of our interest earning assets over the last three fiscal years. Loans For 2024, average loans HFI increased $50.1 million, or 1.9%, compared to an increase of $467.0 million, or 21.3%, in 2023.
Table 2 provides information on average balances and rates, Table 3 provides an analysis of rate and volume variances, and Table 6 highlights the changing mix of our interest earning assets over the last three fiscal years. Loans For 2025, average loans HFI decreased $83.6 million or 3.1% compared to an increase of $50.1 million, or 1.9% in 2024.
At December 31, 2024, there were 856 positions (combined AFS and HTM) with pre-tax unrealized losses totaling $48.4 million. The Government National Mortgage Association mortgage-backed securities, U.S. Treasuries, and SBA securities held carry the full faith and credit guarantee of the U.S. Government and are deemed to be 0% risk-weighted assets.
At December 31, 2025, there were 736 positions (combined AFS and HTM) with pre-tax unrealized losses totaling $23.7 million. The Government National Mortgage Association mortgage-backed securities, U.S. Treasuries, and SBA securities held carry the full faith and credit guarantee of the U.S. Government and are deemed to be 0% risk-weighted assets.
Treasury, U.S. governmental agencies, municipal governments, and corporate entities. At December 31, 2024, the weighted-average maturity and duration of our portfolio were 2.54 years and 2.19, respectively, and the AFS portfolio had a net unrealized tax-effected loss of $19.2 million.
Treasury, U.S. governmental agencies, municipal governments, and corporate entities. At December 31, 2025, the weighted-average maturity and duration of our portfolio were 2.57 years and 2.12, respectively, and the AFS portfolio had a net unrealized tax-effected loss of $9.5 million.
For 2024, we realized net loan charge-offs of $5.7 million, or 0.21%, of average HFI loans, compared to net loan charge -offs of $4.7 million, or 0.18%, for 2023, and net loan recoveries of $3.9 million, or 0.18%, for 2022.
For 2025, we realized net loan charge-offs of $3.6 million, or 0.14%, of average HFI loans, compared to net loan charge -offs of $5.7 million, or 0.21%, for 2024, and net loan charge-offs of $4.7 million, or 0.18%, for 2023.
At December 31, 2024, our common stock had a book value of $29.11 per diluted share compared to $25.92 at December 31, 2023. Book value is impacted by the net unrealized gains and losses on investment securities. At December 31, 2024, the net unrealized loss was $20.2 million compared to an unrealized loss of $25.7 million at December 31, 2023.
At December 31, 2025, our common stock had a book value of $32.23 per diluted share compared to $29.11 at December 31, 2024. Book value is impacted by the net unrealized gains and losses on investment securities. At December 31, 2025, the net unrealized loss was $9.5 million compared to an unrealized loss of $20.2 million at December 31, 2024.
Compensation . Compensation expense totaled $100.7 million in 2024 compared to $93.8 million in 2023, and $91.5 million in 2022. For 2024, the $6.9 million, or 7.4%, net increase reflected a $5.3 million increase in salary expense and a $1.6 million increase in associate benefit expense.
Compensation . Compensation expense totaled $107.2 million in 2025 compared to $100.7 million in 2024, and $93.8 million in 2023. For 2025, the $6.5 million, or 6.4%, net increase reflected a $4.1 million increase in salary expense and a $2.4 million increase in associate benefit expense.
Past due loans at December 31, 2024 totaled $4.3 million compared to $6.9 million at December 31, 2023. Indirect auto loans represented a large portion of the past due balances representing 56% and 76%, respectively, of the total dollars past due at December 31, 2024 and December 31, 2023, respectively. Potential Problem Loans .
Past due loans at December 31, 2025 totaled $7.0 million compared to $4.3 million at December 31, 2024. Indirect auto loans represented a large portion of the past due balances representing 26% and 56%, respectively, of the total dollars past due at December 31, 2025 and December 31, 2024, respectively. Potential Problem Loans .
The owner occupied category was approximately 62% of total real estate loans at December 31, 2024 and 60% of total real estate loans at December 31, 2023. Further, investor real estate totaled 38% and 41% of total real estate loans at December 31, 2024 and December 31, 2023, respectively.
The owner occupied category was approximately 65% of total real estate loans at December 31, 2025 and 62% of total real estate loans at December 31, 2024. Further, investor real estate totaled 35% and 38% of total real estate loans at December 31, 2025 and December 31, 2024, respectively.
At December 31, 2024, the allowance for credit losses represented 1.10% of HFI loans and provided coverage of 464% of nonperforming loans compared to 1.10% and 480%, respectively, at December 31, 2023 and 0.98% and 1,091%, respectively, at December 31, 2022.
At December 31, 2025, the allowance for credit losses represented 1.22% of HFI loans and provided coverage of 361% of nonperforming loans compared to 1.10% and 464%, respectively, at December 31, 2024 and 1.10% and 480%, respectively, at December 31, 2023.
Table 11 ALLOCATION OF ALLOWANCE FOR CREDIT LOSSES 2024 2023 2022 (Dollars in Thousands) ACL Amount Percent of Loans to Total Loans ACL Amount Percent of Loans to Total Loans ACL Amount Percent of Loans to Total Loans Commercial, Financial and Agricultural $ 1,514 7.1 % $ 1,482 8.2 % $ 1,506 9.7 % Real Estate: Construction 2,384 8.3 2,502 7.2 2,654 9.2 Commercial 5,867 29.4 5,782 30.2 4,815 30.7 Residential 14,568 39.3 15,056 36.7 10,741 29.4 Home Equity 1,952 8.3 1,818 7.7 1,864 8.2 Consumer 2,966 7.6 3,301 10.0 3,488 12.8 Total $ 29,251 100 % $ 29,941 100 % $ 25,068 100 % Investment Securities Our average investment portfolio balance was $924 million in 2024, $1.019 billion in 2023, and $1.102 billion in 2022.
Table 12 ALLOCATION OF ALLOWANCE FOR CREDIT LOSSES 2025 2024 2023 (Dollars in Thousands) ACL Amount Percent of Loans to Total Loans ACL Amount Percent of Loans to Total Loans ACL Amount Percent of Loans to Total Loans Commercial, Financial and Agricultural $ 1,751 7.1 % $ 1,514 7.1 % $ 1,482 8.2 % Real Estate: Construction 1,681 5.8 2,384 8.3 2,502 7.2 Commercial 6,859 30.2 5,867 29.4 5,782 30.2 Residential 15,317 40.2 14,568 39.3 15,056 36.7 Home Equity 2,368 9.5 1,952 8.3 1,818 7.7 Consumer 3,025 7.2 2,966 7.6 3,301 10.0 Total $ 31,001 100 % $ 29,251 100 % $ 29,941 100 % Investment Securities Our average investment portfolio balance was $998 million in 2025, $924 million in 2024, and $1.019 billion in 2023.
Nonaccrual loans totaled $6.3 million at December 31, 2024, a $0.1 million increase over December 31, 2023. Generally, loans are placed on nonaccrual status if principal or interest payments become 90 days past due or management deems the collectability of the principal and interest to be doubtful.
Nonaccrual loans totaled $8.6 million at December 31, 2025, a $2.3 million increase over December 31, 2024 with the increase primarily attributable to two home equity loans totaling $1.8 million. Generally, loans are placed on nonaccrual status if principal or interest payments become 90 days past due or management deems the collectability of the principal and interest to be doubtful.
For 2024, shareowners’ equity was positively impacted by net income attributable to common shareowners of $52.9 million, a net $15.7 million decrease in the accumulated other comprehensive loss, the issuance of stock of $3.1 million, and stock compensation accretion of $1.9 million.
For 2025, shareowners’ equity was positively impacted by net income attributable to shareowners of $61.6 million, a net $9.1 million decrease in the accumulated other comprehensive loss, the issuance of common stock of $3.5 million, and stock compensation accretion of $2.4 million.
The $13.6 million, or 61.5% increase in 2024 was primarily attributable to increased deposit interest expense, including a $6.3 million increase attributable to money market accounts, a $4.5 million increase attributable to NOW accounts, and a $3.7 million increase attributable to certificates of deposit, all reflective of a shift in balances from noninterest bearing to interest bearing products driven by the higher interest rate environment and clients seeking higher yield deposit products.
The $13.6 million increase in 2024 compared to 2023 was primarily attributable to increased deposit interest expense, including a $6.3 million increase attributable to money market accounts, a $4.5 million increase attributable to NOW accounts, and a $3.7 million increase attributable to certificates of deposit, all reflective of a shift in balances from noninterest bearing to interest bearing products driven by the higher interest rate environment and clients seeking higher yield deposit products. 49 Our cost of interest bearing deposits was 127 basis points for 2025, 142 basis points for 2024, and 81 basis points for 2023.
Consumer (indirect auto) net loan charge-offs represented 62%, 76%, and 43% of total net loan charge-offs for the same respective years. Further, indirect auto net loan charge-offs represented approximately 1.68% of average indirect auto loans in 2024, 1.31% in 2023, and 0.53% in 2022 . Beginning in 2022 we began reducing our exposure to this loan segment.
Consumer (indirect auto) net loan charge-offs represented 66%, 62%, and 76% of total net loan charge-offs for the same respective years. Further, indirect auto net loan charge-offs represented approximately 1.38% of average indirect auto loans in 2025, 1.68% in 2024, and 1.31% in 2023. Since 2022, we have reduced our exposure to this loan segment.
Government Treasury 368,005 37.8 457,681 47.4 457,374 42.6 Mortgage-Backed Securities 199,150 20.5 167,341 17.3 203,370 18.9 Total 567,155 58.3 625,022 64.7 660,744 61.5 Other Equity Securities 2,399 0.2 3,450 0.2 10 - Total Investment Securities $ 972,899 100 % $ 966,374 100 % $ 1,074,048 100 % The classification of a security is determined upon acquisition based on how the purchase will affect our asset/liability strategy and future business plans and opportunities.
Government Treasury 129,782 12.7 368,005 37.8 457,681 47.4 Mortgage-Backed Securities 247,664 24.2 199,150 20.5 167,341 17.3 Total 377,446 36.9 567,155 58.3 625,022 64.7 Other Equity Securities 2,069 0.2 2,399 0.2 3,450 0.2 Total Investment Securities $ 1,023,437 100 % $ 972,899 100 % $ 966,374 100 % The classification of a security is determined upon acquisition based on how the purchase will affect our asset/liability strategy and future business plans and opportunities.
Share Repurchase Program (“the Program”), effective February 1, 2024, which authorizes the repurchase of up to 750,000 shares of our outstanding common stock over a five-year period.
In January 2024, our Board of Directors authorized the Capital City Bank Group, Inc. Share Repurchase Program (“the Program”), effective February 1, 2024, which authorizes the repurchase of up to 750,000 shares of our outstanding common stock over a five-year period.
Table 4 NONINTEREST INCOME (Dollars in Thousands) 2024 2023 2022 Deposit Fees $ 21,346 $ 21,325 $ 22,121 Bank Card Fees 14,707 14,918 15,401 Wealth Management Fees 19,113 16,337 18,059 Mortgage Banking Revenues 14,343 10,400 11,909 Other 6,467 8,630 7,691 Total Noninterest Income $ 75,976 $ 71,610 $ 75,181 Significant components of noninterest income are discussed in more detail below.
Table 4 NONINTEREST INCOME (Dollars in Thousands) 2025 2024 2023 Deposit Fees $ 22,069 $ 21,346 $ 21,325 Bank Card Fees 14,705 14,707 14,918 Wealth Management Fees 20,667 19,113 16,337 Mortgage Banking Revenues 16,959 14,343 10,400 Other 7,955 6,467 8,630 Total Noninterest Income $ 82,355 $ 75,976 $ 71,610 Significant components of noninterest income are discussed in more detail below.
See section titled “Financial Condition - Market Risk and Interest Rate Sensitivity” in Management’s Discussion and Analysis of Financial Condition and Results of Operations for additional information regarding this risk. 48 Table 2 AVERAGE BALANCES AND INTEREST RATES 2024 2023 2022 (Taxable Equivalent Basis - Dollars in Thousands) Average Balance Interest Average Rate Average Balance Interest Average Rate Average Balance Interest Average Rate ASSETS Loans Held for Sale $ 27,306 $ 2,776 6.72 % $ 55,510 $ 3,232 5.82 % $ 48,502 $ 2,175 4.49 % Loans Held for Investment (1)(2) 2,706,461 162,385 6.03 2,656,394 149,366 5.62 2,189,440 104,578 4.78 Investment Securities Taxable Investment Securities 923,253 17,073 1.85 1,016,550 18,652 1.83 1,098,876 15,917 1.45 Tax-Exempt Investment Securities (2) 848 37 4.34 2,199 59 2.68 2,668 54 2.03 Total Investment Securities 924,101 17,110 1.85 1,018,749 18,711 1.83 1,101,544 15,971 1.45 Fed Funds Sold & Int Bearing Dep 239,712 12,627 5.27 203,147 10,126 4.98 649,762 9,511 1.46 Total Earning Assets 3,897,580 194,898 5.00 % 3,933,800 181,435 4.61 % 3,989,248 132,235 3.32 % Cash & Due From Banks 73,881 75,786 76,929 Allowance for Credit Losses (29,902) (28,190) (21,688) Other Assets 293,044 297,290 287,813 TOTAL ASSETS $ 4,234,603 $ 4,278,686 $ 4,332,302 LIABILITIES Noninterest Bearing Deposits $ 1,336,601 $ 1,507,657 $ 1,691,132 NOW Accounts 1,183,962 16,835 1.42 % 1,172,861 12,375 1.06 % 1,065,838 2,799 0.26 % Money Market Accounts 400,664 9,957 2.49 299,581 3,670 1.22 283,407 203 0.07 Savings Accounts 518,869 723 0.14 592,033 598 0.10 628,313 309 0.05 Time Deposits 157,342 4,647 2.95 97,480 939 0.96 94,646 133 0.14 Total Interest Bearing Deposits 2,260,837 32,162 1.42 % 2,161,955 17,582 0.81 % 2,072,204 3,444 0.17 % Total Deposits 3,597,438 32,162 0.89 3,669,612 17,582 0.48 3,763,336 3,444 0.09 Repurchase Agreements 26,970 838 3.11 19,917 513 2.57 8,095 14 0.17 Short-Term Borrowings 4,882 242 4.94 24,146 1,538 6.37 32,388 1,747 5.40 Subordinated Notes Payable 52,887 2,449 4.56 52,887 2,427 4.53 52,887 1,652 3.08 Other Long-Term Borrowings 534 28 5.31 408 20 4.77 665 31 4.62 Total Interest Bearing Liabilities 2,346,110 35,719 1.52 % 2,259,313 22,080 0.98 % 2,166,239 6,888 0.32 % Other Liabilities 71,964 81,842 85,684 TOTAL LIABILITIES 3,754,675 3,848,812 3,943,055 Temporary Equity 6,712 8,392 9,957 TOTAL SHAREOWNERS’ EQUITY 473,216 421,482 379,290 TOTAL LIABILITIES, TEMPORARY EQUITY AND SHAREOWNERS’ EQUITY $ 4,234,603 $ 4,278,686 $ 4,332,302 Interest Rate Spread 3.47 % 3.63 % 3.00 % Net Interest Income $ 159,179 $ 159,355 $ 125,347 Net Interest Margin (3) 4.08 % 4.05 % 3.14 % (1) Average balances include net loan fees, discounts and premiums, and nonaccrual loans.
See section titled “Financial Condition - Market Risk and Interest Rate Sensitivity” in Management’s Discussion and Analysis of Financial Condition and Results of Operations for additional information regarding this risk. 50 Table 2 AVERAGE BALANCES AND INTEREST RATES 2025 2024 2023 (Taxable Equivalent Basis - Dollars in Thousands) Average Balance Interest Average Rate Average Balance Interest Average Rate Average Balance Interest Average Rate ASSETS Loans Held for Sale $ 24,234 $ 1,764 7.28 % $ 27,306 $ 2,776 6.72 % $ 55,510 $ 3,232 5.82 % Loans Held for Investment (1)(2) 2,622,877 159,589 6.08 2,706,461 162,385 6.03 2,656,394 149,366 5.62 Investment Securities Taxable Investment Securities 996,222 27,399 2.75 923,253 17,073 1.85 1,016,550 18,652 1.83 Tax-Exempt Investment Securities (2) 1,391 61 4.39 848 37 4.34 2,199 59 2.68 Total Investment Securities 997,613 27,460 2.75 924,101 17,110 1.85 1,018,749 18,711 1.83 Fed Funds Sold & Int Bearing Dep 366,151 15,751 4.30 239,712 12,627 5.27 203,147 10,126 4.98 Total Earning Assets 4,010,875 204,564 5.10 % 3,897,580 194,898 5.00 % 3,933,800 181,435 4.61 % Cash & Due From Banks 67,876 73,881 75,786 Allowance for Credit Losses (30,443) (29,902) (28,190) Other Assets 299,269 293,044 297,290 TOTAL ASSETS $ 4,347,577 $ 4,234,603 $ 4,278,686 LIABILITIES Noninterest Bearing Deposits $ 1,319,336 $ 1,336,601 $ 1,507,657 NOW Accounts 1,227,316 15,441 1.26 % 1,183,962 16,835 1.42 % 1,172,861 12,375 1.06 % Money Market Accounts 420,992 8,594 2.04 400,664 9,957 2.49 299,581 3,670 1.22 Savings Accounts 504,951 666 0.13 518,869 723 0.14 592,033 598 0.10 Time Deposits 178,756 4,896 2.74 157,342 4,647 2.95 97,480 939 0.96 Total Interest Bearing Deposits 2,332,015 29,597 1.27 % 2,260,837 32,162 1.42 % 2,161,955 17,582 0.81 % Total Deposits 3,651,351 29,597 0.81 3,597,438 32,162 0.89 3,669,612 17,582 0.48 Repurchase Agreements 23,728 612 2.58 26,970 838 3.11 19,917 513 2.57 Short-Term Borrowings 12,949 571 4.40 4,882 242 4.94 24,146 1,538 6.37 Subordinated Notes Payable 47,466 1,924 4.00 52,887 2,449 4.56 52,887 2,427 4.53 Other Long-Term Borrowings 736 35 4.74 534 28 5.31 408 20 4.77 Total Interest Bearing Liabilities 2,416,894 32,739 1.35 % 2,346,110 35,719 1.52 % 2,259,313 22,080 0.98 % Other Liabilities 76,385 71,964 81,842 TOTAL LIABILITIES 3,812,615 3,754,675 3,848,812 Temporary Equity - 6,712 8,392 TOTAL SHAREOWNERS’ EQUITY 534,962 473,216 421,482 TOTAL LIABILITIES, TEMPORARY EQUITY AND SHAREOWNERS’ EQUITY $ 4,347,577 $ 4,234,603 $ 4,278,686 Interest Rate Spread 3.74 % 3.47 % 3.63 % Net Interest Income $ 171,825 $ 159,179 $ 159,355 Net Interest Margin (3) 4.28 % 4.08 % 4.05 % (1) Average balances include net loan fees, discounts and premiums, and nonaccrual loans.
Table 11 REAL ESTATE LOANS IMPROVED PROPERTY DISTRIBUTION (Dollars in Thousands) 2024 2023 Hotel/Motel $ 74,400 13.7 % $ 83,108 13.7 % Gas Station/C-Store 7,628 1.4 9,640 1.6 Industrial/Warehouse 30,427 5.6 31,710 5.3 Multi-Family 49,295 9.1 72,677 12.0 Office 45,541 8.4 49,245 8.1 Retail & Shopping Centers 116,402 21.4 119,873 19.8 Commercial Condos 867 0.2 2,204 0.4 Other 32,022 5.9 35,766 5.9 Total Improved Property 356,582 65.7 404,223 66.8 Non-Owner Occupied 1-4 Residential $ 186,276 34.3 % $ 200,770 33.2 % Total Investor Real Estate Improved Property $ 542,858 100 % $ 604,993 100 % Allowance for Credit Losses The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans.
Table 11 REAL ESTATE LOANS IMPROVED PROPERTY DISTRIBUTION (Dollars in Thousands) 2025 2024 Hotel/Motel $ 77,527 14.9 % $ 74,400 13.7 % Gas Station/C-Store 7,716 1.5 7,628 1.4 Industrial/Warehouse 32,292 6.2 30,427 5.6 Multi-Family 49,649 9.5 49,295 9.1 Office 35,127 6.7 45,541 8.4 Retail & Shopping Centers 107,095 20.6 116,402 21.4 Commercial Condos 2,127 0.4 867 0.2 Other 44,663 8.6 32,022 5.9 Total Improved Property 356,196 68.4 356,582 65.7 Non-Owner Occupied 1-4 Residential $ 164,535 31.6 % $ 186,276 34.3 % Total Investor Real Estate Improved Property $ 520,731 100 % $ 542,858 100 % Allowance for Credit Losses The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans.
For 2023, the increase in net income attributable to common shareowners reflected a $34 million increase in net interest income that was partially offset by a $5.4 million increase in noninterest expense , a $5.2 million increase in income taxes, a $3.6 million decrease in noninterest income of $3.6 million, and a $2.2 million increase in the provision for credit losses.
For 2025, the increase in net income attributable to common shareowners reflected a $12.7 million increase in net interest income and a $6.4 million increase in noninterest income, that were partially offset by a $6.2 million increase in income taxes, a $1.7 million increase in noninterest expense, and a $1.2 million increase in provision for credit losses.
For 2024, the $0.3 million, or 1.2%, increase was attributable to an increase in maintenance agreement expense, primarily for security upgrades and addition of interactive teller machines.
For 2024, the $0.3 million, or 1.2%, increase was attributable to an increase in maintenance agreement expense, primarily for security upgrades and addition of interactive teller machines. 55 Other . Other noninterest expense totaled $31.9 million in 2025 compared to $36.6 million in 2024 and $35.6 million in 2023.
Table 9 CREDIT QUALITY (Dollars in Thousands) 2024 2023 2022 Nonaccruing Loans: Commercial, Financial and Agricultural $ 37 $ 311 $ 41 Real Estate – Construction - 322 17 Real Estate – Commercial Mortgage 566 909 645 Real Estate – Residential 3,127 2,990 239 Real Estate – Home Equity 1,782 999 771 Consumer 790 711 584 Total Nonaccruing Loans 6,302 6,242 2,297 Other Real Estate Owned 367 1 431 Total Nonperforming Assets $ 6,669 $ 6,243 $ 2,728 Past Due Loans 30 – 89 Days $ 4,311 $ 6,855 $ 7,829 Classified Loans $ 19,896 $ 22,203 $ 19,342 Nonaccruing Loans/Loans 0.24 % 0.23 % 0.09 % Nonperforming Assets/Total Assets 0.15 0.15 0.06 Nonperforming Assets/Loans Plus OREO 0.25 0.23 0.11 Allowance/Nonaccruing Loans 464.14 % 479.70 % 1091.33 % 57 Nonaccrual Loans .
Table 9 CREDIT QUALITY (Dollars in Thousands) 2025 2024 2023 Nonaccruing Loans: Commercial, Financial and Agricultural $ 1,278 $ 37 $ 311 Real Estate – Construction - - 322 Real Estate – Commercial Mortgage 2,560 566 909 Real Estate – Residential 2,143 3,127 2,990 Real Estate – Home Equity 1,769 1,782 999 Consumer 845 790 711 Total Nonaccruing Loans 8,595 6,302 6,242 Other Real Estate Owned 1,936 367 1 Total Nonperforming Assets $ 10,531 $ 6,669 $ 6,243 Past Due Loans 30 – 89 Days $ 7,017 $ 4,311 $ 6,855 Classified Loans $ 14,334 $ 19,896 $ 22,203 Nonaccruing Loans/Loans 0.34 % 0.24 % 0.23 % Nonperforming Assets/Total Assets 0.24 0.15 0.15 Nonperforming Assets/Loans Plus OREO 0.41 0.25 0.23 Allowance/Nonaccruing Loans 360.69 % 464.14 % 479.70 % 58 Nonaccrual Loans .