Biggest changeDecember 31, December 31, 2024 2023 Calculation of tangible book value per common share and tangible common equity / tangible assets (non-GAAP): Shareholders' equity $ 610,695 $ 571,247 Less: preferred equity 57,785 57,785 Common shareholders' equity 552,910 513,462 Less: goodwill and other intangibles 43,874 43,874 Less: core deposit intangible 206 280 Tangible common equity (non-GAAP) $ 508,830 $ 469,308 Total assets $ 6,192,010 $ 5,752,957 Less: goodwill and other intangibles 43,874 43,874 Less: core deposit intangible 206 280 Tangible assets (non-GAAP) $ 6,147,930 $ 5,708,803 Ending shares outstanding 20,987,992 20,896,439 Book value per common share (GAAP) $ 26.34 $ 24.57 Tangible book value per common share (non-GAAP) $ 24.24 $ 22.46 Common shareholders' equity / Total assets (GAAP) 8.93 % 8.93 % Tangible common equity / Tangible assets (non-GAAP) 8.28 % 8.22 % 52 Table of Contents Years Ended December 31, 2024 2023 Calculation of net interest margin: Interest income $ 325,470 $ 293,696 Interest expense 138,001 103,867 Net interest income $ 187,469 $ 189,829 Average total earning assets $ 5,499,187 $ 5,232,117 Net interest margin (GAAP) 3.41 % 3.63 % Calculation of net interest margin (fully tax equivalent basis) (non-GAAP): Interest income $ 325,470 $ 293,696 Tax equivalent adjustment (non-GAAP) 955 997 Adjusted interest income (fully tax equivalent basis) (non-GAAP) 326,425 294,693 Interest expense 138,001 103,867 Net interest income (fully tax equivalent basis) (non-GAAP) $ 188,424 $ 190,826 Average total earning assets $ 5,499,187 $ 5,232,117 Less: average mark to market adjustment on investments (non-GAAP) (53,087) (61,089) Adjusted average total earning assets, net of mark to market (non-GAAP) $ 5,552,274 $ 5,293,206 Net interest margin, fully tax equivalent basis (non-GAAP) 3.39 % 3.61 % Years Ended December 31, 2024 2023 Calculation of PPNR (non-GAAP): (1) Net interest income $ 187,469 $ 189,829 Add: Non-interest income 39,114 33,335 Less: Non-interest expense 150,002 145,342 PPNR (non-GAAP) $ 76,581 $ 77,822 (1) Management believes that this is an important metric as it illustrates the underlying performance of the Corporation, it enables investors and others to assess the Corporation's ability to generate capital to cover credit losses through the credit cycle and provides consistent reporting with a key metric used by bank regulatory agencies. 53 Table of Contents Years Ended December 31, 2024 2023 Calculation of efficiency ratio: Non-interest expense $ 150,002 $ 145,342 Non-interest income $ 39,114 $ 33,335 Net interest income 187,469 189,829 Total revenue $ 226,583 $ 223,164 Efficiency ratio 66.20 % 65.13 % Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP): Non-interest expense $ 150,002 $ 145,342 Less: core deposit intangible amortization 73 84 Adjusted non-interest expense (non-GAAP) $ 149,929 $ 145,258 Non-interest income $ 39,114 $ 33,335 Net interest income 187,469 189,829 Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) 5,635 5,425 Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP) 8,068 7,635 Adjusted net interest income (fully tax equivalent basis) (non-GAAP) 189,902 192,039 Adjusted net revenue (fully tax equivalent basis) (non-GAAP) $ 229,016 $ 225,374 Efficiency ratio (fully tax equivalent basis) (non-GAAP) 65.47 % 64.45 % Years Ended December 31, 2024 2023 Calculation of return on average tangible common equity (non-GAAP): Net income $ 54,575 $ 58,020 Less: preferred stock dividends 4,302 4,302 Net income available to common shareholders $ 50,273 $ 53,718 Average shareholders' equity $ 592,550 $ 550,333 Less: average goodwill & intangibles 44,118 44,193 Less: average preferred equity 57,785 57,785 Tangible common shareholders' equity (non-GAAP) $ 490,647 $ 448,355 Return on average equity (GAAP) 9.21 % 10.54 % Return on average common equity (GAAP) 9.40 % 10.91 % Return on average tangible common equity (non-GAAP) 10.25 % 11.98 % 54 Table of Contents
Biggest changeYears Ended December 31, 2025 2024 Calculation of PPNR (non-GAAP): (1) Net interest income $ 242,036 $ 187,469 Add: Non-interest income 40,165 39,114 Less: Non-interest expense 190,881 150,002 PPNR (non-GAAP) $ 91,320 $ 76,581 Adjusted calculation of PPNR (non-GAAP): (1) Net interest income $ 242,036 $ 187,469 Add: Non-interest income 40,165 39,114 Less: Non-interest expense 190,881 150,002 Add: Merger and integration costs (non-GAAP) 13,824 Adjusted PPNR (non-GAAP) $ 105,144 $ 76,581 (1) Management believes that this is an important metric as it illustrates the underlying performance of the Corporation, it enables investors and others to assess the Corporation's ability to generate capital to cover credit losses through the credit cycle and provides consistent reporting with a key metric used by bank regulatory agencies. 51 Table of Contents Twelve Months Ended December 31, 2025 December 31, 2024 Basic earnings per common share computation: Net income available to common shareholders $ 61,829 $ 50,273 Less: net income available to common shareholders allocated to participating securities 476 388 Net income available to common shareholders allocated to common stock $ 61,353 $ 49,885 Weighted average common shares outstanding, including shares considered participating securities 24,755 20,993 Less: average participating securities 169 155 Weighted average shares 24,586 20,838 Basic earnings per common share $ 2.50 $ 2.39 Diluted earnings per common share computation: Net income available to common shareholders allocated to common stock $ 61,353 $ 49,885 Weighted average common shares outstanding for basic earnings per common share 24,586 20,838 Add: dilutive effect of stock compensation 83 62 Weighted average shares and dilutive potential common shares 24,669 20,900 Diluted earnings per common share $ 2.49 $ 2.39 Adjusted basic earnings per common share computation (non-GAAP): Net income available to common shareholders $ 61,829 $ 50,273 Add: merger transaction related expenses, net of tax (non-GAAP) 11,600 — Less: net income available to common shareholders allocated to participating securities 476 388 Adjustment to net income available to common shareholders allocated to participating securities for merger transaction related expenses, net of tax (non-GAAP) 79 — Adjusted net income available to common shareholders allocated to common stock (non-GAAP) $ 72,874 $ 49,885 Weighted average common shares outstanding, including shares considered participating securities 24,755 20,993 Less: average participating securities 169 155 Weighted average shares 24,586 20,838 Adjusted basic earnings per common share (non-GAAP) $ 2.96 $ 2.39 Adjusted diluted earnings per common share computation (non-GAAP): Adjusted net income available to common shareholders allocated to common stock (non-GAAP) $ 72,874 $ 49,885 Weighted average common shares outstanding for basic earnings per common share 24,586 20,838 Add: dilutive effect of stock compensation 83 62 Weighted average shares and dilutive potential common shares 24,669 20,900 Adjusted diluted earnings per common share (non-GAAP) $ 2.95 $ 2.39 52 Table of Contents December 31, December 31, 2025 2024 Calculation of tangible book value per common share and tangible common equity / tangible assets (non-GAAP): Shareholders' equity $ 872,127 $ 610,695 Less: preferred equity 57,785 57,785 Common shareholders' equity 814,342 552,910 Less: goodwill and other intangibles 88,512 43,874 Less: core deposit intangible 33,693 206 Tangible common equity (non-GAAP) $ 692,137 $ 508,830 Total assets $ 8,396,435 $ 6,192,010 Less: goodwill and other intangibles 88,512 43,874 Less: core deposit intangible 33,693 206 Tangible assets (non-GAAP) $ 8,274,230 $ 6,147,930 Ending shares outstanding 29,473,352 20,987,992 Book value per common share (GAAP) $ 27.63 $ 26.34 Tangible book value per common share (non-GAAP) $ 23.48 $ 24.24 Common shareholders' equity / Total assets (GAAP) 9.70 % 8.93 % Tangible common equity / Tangible assets (non-GAAP) 8.36 % 8.28 % Years Ended December 31, 2025 2024 Calculation of net interest margin: Interest income $ 392,345 $ 325,470 Interest expense 150,309 138,001 Net interest income $ 242,036 $ 187,469 Average total earning assets $ 6,629,434 $ 5,499,187 Net interest margin (GAAP) 3.65 % 3.41 % Calculation of net interest margin (fully tax equivalent basis) (non-GAAP): Interest income $ 392,345 $ 325,470 Tax equivalent adjustment (non-GAAP) 1,177 955 Adjusted interest income (fully tax equivalent basis) (non-GAAP) 393,522 326,425 Interest expense 150,309 138,001 Net interest income (fully tax equivalent basis) (non-GAAP) $ 243,213 $ 188,424 Average total earning assets $ 6,629,434 $ 5,499,187 Less: average mark to market adjustment on investments (non-GAAP) (41,218) (53,087) Adjusted average total earning assets, net of mark to market (non-GAAP) $ 6,670,652 $ 5,552,274 Net interest margin, fully tax equivalent basis (non-GAAP) 3.65 % 3.39 % Calculation of net interest margin, excluding purchase accounting loan accretion (fully tax equivalent basis) (non-GAAP) (1) : Net interest income (fully tax equivalent basis) (non-GAAP) $ 243,213 $ 188,424 Less: purchase accounting loan accretion (6,578) 0 Adjusted net interest income (fully tax equivalent basis) (non-GAAP) $ 236,635 $ 188,424 Adjusted average total earning assets, net of mark to market (non-GAAP) $ 6,670,652 $ 5,552,274 Adjusted net interest margin, fully tax equivalent basis (non-GAAP) (annualized) 3.55 % 3.39 % (1) Purchase accounting loan accretion represents income recognized on estimated fair value adjustments to acquired loans. 53 Table of Contents Years Ended December 31, 2025 2024 Calculation of efficiency ratio: Non-interest expense $ 190,881 $ 150,002 Non-interest income $ 40,165 $ 39,114 Net interest income 242,036 187,469 Total revenue $ 282,201 $ 226,583 Efficiency ratio 67.64 % 66.20 % Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP): Non-interest expense $ 190,881 $ 150,002 Less: core deposit intangible amortization 1,848 73 Adjusted non-interest expense (non-GAAP) $ 189,033 $ 149,929 Non-interest income $ 40,165 $ 39,114 Net interest income $ 242,036 187,469 Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) 6,551 5,635 Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP) 9,266 8,068 Adjusted net interest income (fully tax equivalent basis) (non-GAAP) 244,751 189,902 Adjusted net revenue (fully tax equivalent basis) (non-GAAP) $ 284,916 $ 229,016 Efficiency ratio (fully tax equivalent basis) (non-GAAP) 66.35 % 65.47 % Adjusted calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP): Adjusted non-interest expense (non-GAAP) $ 189,033 $ 149,929 Less: merger and integration costs (non-GAAP) 13,824 — Adjusted non-interest expense (non-GAAP) $ 175,209 $ 149,929 Adjusted net revenue (fully tax equivalent basis) (non-GAAP) $ 284,916 $ 229,016 Adjusted efficiency ratio (fully tax equivalent basis) (non-GAAP) 61.49 % 65.47 % 54 Table of Contents Years Ended December 31, 2025 2024 Calculation of return on average tangible common equity (non-GAAP): Net income $ 66,131 $ 54,575 Less: preferred stock dividends 4,302 4,302 Net income available to common shareholders $ 61,829 $ 50,273 Average shareholders' equity $ 723,241 $ 592,550 Less: average goodwill & intangibles 81,548 44,118 Less: average preferred equity 57,785 57,785 Tangible common shareholders' equity (non-GAAP) $ 583,908 $ 490,647 Return on average equity (GAAP) 9.14 % 9.21 % Return on average common equity (GAAP) 9.29 % 9.40 % Return on average tangible common equity (non-GAAP) 10.59 % 10.25 % Adjusted calculation of return on average equity (non-GAAP): Net income $ 66,131 $ 54,575 Add: merger transaction related expenses, net of tax (non-GAAP) 11,600 — Adjusted net income (non-GAAP) $ 77,731 $ 54,575 Average shareholders' equity $ 723,241 $ 592,550 Adjusted return on average equity (non-GAAP) (annualized) 10.75 % 9.21 % Adjusted calculation of return on average tangible common equity (non-GAAP): Net income available to common shareholders $ 61,829 $ 50,273 Add: merger transaction related expenses, net of tax (non-GAAP) 11,600 — Adjusted net income available to common shareholders $ 73,429 $ 50,273 Average tangible common shareholders' equity (non-GAAP) $ 583,908 $ 490,647 Adjusted return on average tangible common equity (non-GAAP) (annualized) 12.58 % 10.25 % 55 Table of Contents
Note 18, "Off-Balance Sheet Commitments and Contingencies," in the consolidated financial statements provides more detail concerning the provision for credit losses related to unfunded commitments of the Corporation. 39 Table of Contents Year Ended December 31, 2023 (1) Provision (Benefit) for Credit Losses on Loans Receivable (2) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ (21) $ — $ 34,397 — % Owner-occupied, nonfarm nonresidential properties 1,223 3 502,925 — Agricultural production and other loans to farmers 1 — 1,255 — Commercial and Industrial (312) 46 777,991 0.01 Obligations (other than securities and leases) of states and political subdivisions 764 — 154,225 — Other loans (67) — 30,410 — Other construction loans and all land development and other land loans (423) — 435,967 — Multifamily (5 or more) residential properties (1,043) (59) 259,557 (0.02) Non-owner occupied, nonfarm nonresidential properties 2,814 (684) 838,674 (0.08) 1-4 Family Construction (136) — 55,392 — Home equity lines of credit (324) (5) 124,865 — Residential Mortgages secured by first liens (96) (114) 966,225 (0.01) Residential Mortgages secured by junior liens 452 — 84,803 — Other revolving credit plans 344 (89) 41,417 (0.21) Automobile 144 (55) 25,044 (0.22) Other consumer 1,839 (1,848) 49,631 (3.72) Credit cards 199 (171) 13,261 (1.29) Overdrafts 479 (465) 302 (153.97) Total $ 5,837 $ (3,441) $ 4,396,341 (0.08) % (1) As previously disclosed in the Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, and Note 1, "Summary of Significant Accounting Policies," immaterial revisions were made to the provision (benefit) for credit losses on loans receivable column disclosure as of December 31, 2023, to reflect the revisions for the applicable portfolio segments.
Year Ended December 31, 2023 (1) Provision (Benefit) for Credit Losses on Loans Receivable (2) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ (21) $ — $ 34,397 — % Owner-occupied, nonfarm nonresidential properties 1,223 3 502,925 — Agricultural production and other loans to farmers 1 — 1,255 — Commercial and Industrial (312) 46 777,991 0.01 Obligations (other than securities and leases) of states and political subdivisions 764 — 154,225 — Other loans (67) — 30,410 — Other construction loans and all land development and other land loans (423) — 435,967 — Multifamily (5 or more) residential properties (1,043) (59) 259,557 (0.02) Non-owner occupied, nonfarm nonresidential properties 2,814 (684) 838,674 (0.08) 1-4 Family Construction (136) — 55,392 — Home equity lines of credit (324) (5) 124,865 — Residential Mortgages secured by first liens (96) (114) 966,225 (0.01) Residential Mortgages secured by junior liens 452 — 84,803 — Other revolving credit plans 344 (89) 41,417 (0.21) Automobile 144 (55) 25,044 (0.22) Other consumer 1,839 (1,848) 49,631 (3.72) Credit cards 199 (171) 13,261 (1.29) Overdrafts 479 (465) 302 (153.97) Total loans $ 5,837 $ (3,441) $ 4,396,341 (0.08) % (1) As previously disclosed in the Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, and Note 1, "Summary of Significant Accounting Policies," immaterial revisions were made to the provision (benefit) for credit losses on loans receivable column disclosure as of December 31, 2023, to reflect the revisions for the applicable portfolio segments.
Year Ended December 31, 2024 Provision (Benefit) for Credit Losses on Loans Receivable (1) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ 29 $ — $ 32,278 — % Owner-occupied, nonfarm nonresidential properties 2,958 (1,393) 526,379 (0.26) Agricultural production and other loans to farmers 30 — 2,456 — Commercial and Industrial 628 (2,369) 700,935 (0.34) Obligations (other than securities and leases) of states and political subdivisions (1,258) — 151,788 — Other loans (60) — 26,831 — Other construction loans and all land development and other land loans (248) (11) 401,083 — Multifamily (5 or more) residential properties 1,718 — 310,485 — Non-owner occupied, nonfarm nonresidential properties 1,248 (921) 927,788 (0.10) 1-4 Family Construction 7 — 34,451 — Home equity lines of credit 491 5 145,978 — Residential Mortgages secured by first liens 763 (79) 1,003,331 (0.01) Residential Mortgages secured by junior liens (144) — 97,421 — Other revolving credit plans 109 (126) 40,971 (0.31) Automobile 55 (140) 22,821 (0.61) Other consumer 2,138 (1,902) 51,793 (3.67) Credit cards 158 (126) 14,274 (0.88) Overdrafts 415 (450) 241 (186.72) Total $ 9,037 $ (7,512) $ 4,491,304 (0.17) % (1) Excludes provision for credit losses totaling $944 thousand related to unfunded commitments.
Note 19, "Off-Balance Sheet Commitments and Contingencies," in the consolidated financial statements provides more detail concerning the provision for credit losses related to unfunded commitments of the Corporation. 37 Table of Contents Year Ended December 31, 2024 Provision (Benefit) for Credit Losses on Loans Receivable (1) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ 29 $ — $ 32,278 — % Owner-occupied, nonfarm nonresidential properties 2,958 (1,393) 526,379 (0.26) Agricultural production and other loans to farmers 30 — 2,456 — Commercial and Industrial 628 (2,369) 700,935 (0.34) Obligations (other than securities and leases) of states and political subdivisions (1,258) — 151,788 — Other loans (60) — 26,831 — Other construction loans and all land development and other land loans (248) (11) 401,083 — Multifamily (5 or more) residential properties 1,718 — 310,485 — Non-owner occupied, nonfarm nonresidential properties 1,248 (921) 927,788 (0.10) 1-4 Family Construction 7 — 34,451 — Home equity lines of credit 491 5 145,978 — Residential Mortgages secured by first liens 763 (79) 1,003,331 (0.01) Residential Mortgages secured by junior liens (144) — 97,421 — Other revolving credit plans 109 (126) 40,971 (0.31) Automobile 55 (140) 22,821 (0.61) Other consumer 2,138 (1,902) 51,793 (3.67) Credit cards 158 (126) 14,274 (0.88) Overdrafts 415 (450) 241 (186.72) Total $ 9,037 $ (7,512) $ 4,491,304 (0.17) % (1) Excludes provision for credit losses totaling $185 thousand related to unfunded commitments.
Year Ended December 31, 2023 Overview of the Statements of Income and Comprehensive Income Net income available to common shareholders ("earnings") was $50.3 million, or $2.39 per diluted share, for the year ended December 31, 2024, compared to earnings of $53.7 million, or $2.55 per diluted share, for the year ended December 31, 2023.
Year Ended December 31, 2023 Overview of the Statements of Income and Comprehensive Income Earnings were $50.3 million, or $2.39 per diluted share, for the year ended December 31, 2024, compared to earnings of $53.7 million, or $2.55 per diluted share, for the year ended December 31, 2023.
Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) adverse changes or conditions in capital and financial markets, including actual or potential stresses in the banking industry; (ii) changes in interest rates; (iii) the credit risks of lending activities, including our ability to estimate credit losses and the allowance for credit losses, as well as the effects of changes in the level of, and trends in, loan delinquencies and write-offs; (iv) effectiveness of our data security controls in the face of cyber attacks and any reputational risks following a cybersecurity incident; (v) changes in general business, industry or economic conditions or competition; (vi) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (vii) governmental approvals of the Corporation's pending merger with ESSA may not be obtained, or adverse regulatory conditions may be imposed in connection with governmental approvals of the merger; (viii) the Corporation's shareholders and/or the shareholders of ESSA may fail to approve the merger or the issuance of the Corporation’s common stock in the merger, as applicable; (ix) higher than expected costs or other difficulties related to integration of combined or merged businesses; (x) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (xi) changes in the quality or composition of our loan and investment portfolios; (xii) adequacy of loan loss reserves; (xiii) increased competition; (xiv) loss of certain key officers; (xv) deposit attrition; (xvi) rapidly changing technology; (xvii) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xviii) changes in the cost of funds, demand for loan products or demand for financial services; and (xix) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices.
Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) adverse changes or conditions in capital and financial markets, including actual or potential stresses in the banking industry; (ii) changes in interest rates; (iii) the credit risks of lending activities, including our ability to estimate credit losses and the allowance for credit losses, as well as the effects of changes in the level of, and trends in, loan delinquencies and write-offs; (iv) effectiveness of our data security controls in the face of cyber attacks and any reputational risks following a cybersecurity incident; (v) changes in general business, industry or economic conditions or competition; (vi) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (vii) adverse economic effects from international trade disputes, including threatened or implemented tariffs imposed by the U.S. and threatened or implemented tariffs imposed by foreign countries in retaliation, or similar events impacting economic activity; (viii) higher than expected costs or other difficulties related to integration of combined or merged businesses; (ix) the effects of business combinations and other acquisition transactions, including the inability to realize our l and investment portfolios; (x) changes in the quality or composition of our loan and investment portfolios; (xi) adequacy of loan loss reserves; (xii) increased competition; (xiii) loss of certain key officers; (xiv) deposit attrition; (xv) rapidly changing technology; (xvi) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xvii) changes in the cost of funds, demand for loan products or demand for financial services; and (xviii) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices.
The following table summarizes the Corporation's net available liquidity and borrowing capacities as of December 31, 2024: Net Available FHLB borrowing capacity (1) $ 1,211,618 Federal Reserve borrowing capacity (2) 497,782 Brokered deposits (3) 2,035,038 Other third-party funding channels (3) (4) 859,723 Total net available liquidity and borrowing capacity $ 4,604,161 (1) Availability contingent on the FHLB activity-based stock ownership requirement (2) Includes access to discount window, BIC program and Bank Term Funding Program (3) Availability contingent on internal borrowing guidelines (4) Availability contingent on correspondent bank approvals at time of borrowing As of December 31, 2024, management is not aware of any events that are reasonably likely to have a material adverse effect on the Corporation's liquidity, capital resources or operations.
The following table summarizes the Corporation's net available liquidity and borrowing capacities as of December 31, 2025: Net Available FHLB borrowing capacity (1) $ 1,879,963 Federal Reserve borrowing capacity (2) 395,641 Brokered deposits (3) 2,614,299 Other third-party funding channels (3) (4) 1,461,568 Total net available liquidity and borrowing capacity $ 6,351,471 (1) Availability contingent on the FHLB activity-based stock ownership requirement (2) Includes access to discount window, BIC program and Bank Term Funding Program (3) Availability contingent on internal borrowing guidelines (4) Availability contingent on correspondent bank approvals at time of borrowing As of December 31, 2025, management is not aware of any events that are reasonably likely to have a material adverse effect on the Corporation's liquidity, capital resources or operations.
Loan Quality The following table presents information concerning the loan portfolio delinquency and other nonperforming assets at December 31, 2024 and 2023: December 31, 2024 December 31, 2023 Nonaccrual loans $ 56,323 $ 29,639 Accrual loans greater than 90 days past due 653 55 Total nonperforming loans 56,976 29,694 Other real estate owned 2,509 2,111 Total nonperforming assets $ 59,485 $ 31,805 Total loans $ 4,608,956 $ 4,468,476 Nonaccrual loans as a percentage of loans 1.22 % 0.66 % Total assets $ 6,192,010 $ 5,752,957 Nonperforming assets as a percentage of total assets 0.96 % 0.55 % Allowance for credit losses on loans $ 47,357 $ 45,832 Allowance for credit losses / Total loans 1.03 % 1.03 % Ratio of allowance for credit losses on loans to nonaccrual loans 84.08 % 154.63 % Total nonperforming assets were approximately $59.5 million, or 0.96% of total assets, as of December 31, 2024, compared to $31.8 million, or 0.55% of total assets, as of December 31, 2023.
Loan Quality The following table presents information concerning the loan portfolio delinquency and other nonperforming assets at December 31, 2025 and 2024: December 31, 2025 December 31, 2024 Nonaccrual loans $ 39,845 $ 56,323 Accrual loans greater than 90 days past due 42 653 Total nonperforming loans 39,887 56,976 Other real estate owned 2,280 2,509 Total nonperforming assets $ 42,167 $ 59,485 Total loans $ 6,493,740 $ 4,608,956 Nonaccrual loans as a percentage of loans 0.61 % 1.22 % Total assets $ 8,396,435 $ 6,192,010 Nonperforming assets as a percentage of total assets 0.50 % 0.96 % Allowance for credit losses on loans $ 67,055 $ 47,357 Allowance for credit losses / Total loans 1.03 % 1.03 % Ratio of allowance for credit losses on loans to nonaccrual loans 168.29 % 84.08 % Total nonperforming assets were approximately $42.2 million, or 0.50% of total assets, as of December 31, 2025, compared to $59.5 million, or 0.96% of total assets, as of December 31, 2024.
ASSETS: Securities: Taxable (1) (4) $ 700,078 2.14 % $ 16,059 $ 720,818 1.89 % $ 14,766 $ 768,959 1.80 % $ 14,560 Tax-exempt (1) (2) (4) 25,919 2.60 731 30,153 2.59 844 35,965 2.87 1,080 Equity securities (1) (2) 7,058 5.71 403 10,005 5.09 509 8,248 2.13 176 Total securities (4) 733,055 2.19 17,193 760,976 1.96 16,119 813,172 1.85 15,816 Loans receivable: Commercial (2) (3) 1,440,667 6.88 99,184 1,501,202 6.63 99,587 1,429,634 5.08 72,684 Mortgage (2) (3) (5) 2,920,537 6.15 179,645 2,765,484 5.77 159,606 2,355,662 4.78 112,583 Consumer (3) 130,100 11.95 15,547 129,655 11.47 14,868 112,426 10.48 11,778 Total loans receivable (3) 4,491,304 6.55 294,376 4,396,341 6.23 274,061 3,897,722 5.06 197,045 Other earning assets 274,828 5.41 14,856 74,800 6.03 4,513 243,653 1.16 2,112 Total earning assets 5,499,187 5.88 $ 326,425 5,232,117 5.57 $ 294,693 4,954,547 4.30 $ 214,973 Noninterest-bearing assets: Cash and due from banks 56,295 54,824 51,670 Premises and equipment 116,341 107,635 89,940 Other assets 269,167 251,725 227,991 Allowance for credit losses (46,032) (44,930) (39,935) Total noninterest-bearing assets 395,771 369,254 329,666 TOTAL ASSETS $ 5,894,958 $ 5,601,371 $ 5,284,213 LIABILITIES AND SHAREHOLDERS’ EQUITY: Demand—interest-bearing $ 705,488 0.77 % $ 5,451 $ 853,632 0.54 % $ 4,626 $ 1,061,452 0.20 % $ 2,131 Savings 3,052,031 3.46 105,675 2,666,905 2.92 77,782 2,383,918 0.54 12,772 Time 570,911 3.92 22,367 517,017 2.97 15,362 351,272 1.40 4,930 Total interest-bearing deposits 4,328,430 3.08 133,493 4,037,554 2.42 97,770 3,796,642 0.52 19,833 Short-term borrowings — — — 35,224 5.07 1,787 8,793 4.20 369 Finance lease liabilities 247 4.45 11 339 4.42 15 426 4.69 20 Subordinated notes and debentures 105,039 4.28 4,497 104,735 4.10 4,295 104,432 3.69 3,857 Total interest-bearing liabilities 4,433,716 3.11 $ 138,001 4,177,852 2.49 $ 103,867 3,910,293 0.62 $ 24,079 Demand—noninterest-bearing 781,780 793,713 847,793 Other liabilities 86,912 79,473 70,379 Total liabilities 5,302,408 5,051,038 4,828,465 Shareholders’ equity 592,550 550,333 455,748 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 5,894,958 $ 5,601,371 $ 5,284,213 Interest income/Earning assets 5.88 % $ 326,425 5.57 % $ 294,693 4.30 % $ 214,973 Interest expense/Interest-bearing liabilities 3.11 138,001 2.49 103,867 0.62 24,079 Net interest spread 2.77 % $ 188,424 3.08 % $ 190,826 3.68 % $ 190,894 Interest income/Earning assets 5.88 % $ 326,425 5.57 % $ 294,693 4.30 % $ 214,973 Interest expense/Earning assets 2.49 138,001 1.96 103,867 0.48 24,079 Net interest margin (fully tax-equivalent) 3.39 % $ 188,424 3.61 % $ 190,826 3.82 % $ 190,894 (1) Includes unamortized discounts and premiums. 45 Table of Contents (2) Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio.
ASSETS: Securities: Taxable (1) (4) $ 778,122 2.85 % $ 23,331 $ 700,078 2.14 % $ 16,059 $ 720,818 1.89 % $ 14,766 Tax-exempt (1) (2) (4) 24,646 2.64 700 25,919 2.60 731 30,153 2.59 844 Equity securities (1) (2) 14,436 6.14 886 7,058 5.71 403 10,005 5.09 509 Total securities (4) 817,204 2.90 24,917 733,055 2.19 17,193 760,976 1.96 16,119 Loans receivable: Commercial (2) (3) 1,579,792 6.80 107,350 1,440,667 6.88 99,184 1,501,202 6.63 99,587 Mortgage (2) (3) (5) 3,728,827 6.17 230,033 2,920,537 6.15 179,645 2,765,484 5.77 159,606 Consumer (3) 127,532 11.43 14,574 130,100 11.95 15,547 129,655 11.47 14,868 Total loans receivable (3) 5,436,151 6.47 351,957 4,491,304 6.55 294,376 4,396,341 6.23 274,061 Other earning assets 376,079 4.43 16,648 274,828 5.41 14,856 74,800 6.03 4,513 Total earning assets 6,629,434 5.90 $ 393,522 5,499,187 5.88 $ 326,425 5,232,117 5.57 $ 294,693 Noninterest-bearing assets: Cash and due from banks 67,775 56,295 54,824 Premises and equipment 138,465 116,341 107,635 Other assets 357,700 269,167 251,725 Allowance for credit losses (56,177) (46,032) (44,930) Total noninterest-bearing assets 507,763 395,771 369,254 TOTAL ASSETS $ 7,137,197 $ 5,894,958 $ 5,601,371 LIABILITIES AND SHAREHOLDERS’ EQUITY: Demand—interest-bearing $ 832,291 0.95 % $ 7,894 $ 705,488 0.77 % $ 5,451 $ 853,632 0.54 % $ 4,626 Savings 3,369,184 2.88 97,033 3,052,031 3.46 105,675 2,666,905 2.92 77,782 Time 921,467 3.87 35,638 570,911 3.92 22,367 517,017 2.97 15,362 Total interest-bearing deposits 5,122,942 2.74 140,565 4,328,430 3.08 133,493 4,037,554 2.42 97,770 Short-term borrowings 100,734 4.30 4,336 — — — 35,224 5.07 1,787 Finance lease liabilities 17,046 6.58 1,122 247 4.45 11 339 4.42 15 Subordinated notes and debentures 105,342 4.07 4,286 105,039 4.28 4,497 104,735 4.10 4,295 Total interest-bearing liabilities 5,346,064 2.81 $ 150,309 4,433,716 3.11 $ 138,001 4,177,852 2.49 $ 103,867 Demand—noninterest-bearing 965,942 781,780 793,713 Other liabilities 101,950 86,912 79,473 Total liabilities 6,413,956 5,302,408 5,051,038 Shareholders’ equity 723,241 592,550 550,333 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 7,137,197 $ 5,894,958 $ 5,601,371 Interest income/Earning assets 5.90 % $ 393,522 5.88 % $ 326,425 5.57 % $ 294,693 Interest expense/Interest-bearing liabilities 2.81 150,309 3.11 138,001 2.49 103,867 Net interest spread 3.09 % $ 243,213 2.77 % $ 188,424 3.08 % $ 190,826 Interest income/Earning assets 5.90 % $ 393,522 5.88 % $ 326,425 5.57 % $ 294,693 Interest expense/Earning assets 2.25 150,309 2.49 138,001 1.96 103,867 Net interest margin (fully tax-equivalent) 3.65 % $ 243,213 3.39 % $ 188,424 3.61 % $ 190,826 (1) Includes unamortized discounts and premiums. 43 Table of Contents (2) Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio.
Financial Condition The following table presents ending balances, growth, and the percentage change of certain measures of our financial condition for specified years (dollars in millions): 2024 Balance 2023 Balance $ Change vs. prior year % Change vs. prior year Total assets $ 6,192.0 $ 5,753.0 $ 439.1 7.6 % Total loans, net of allowance for credit losses 4,561.6 4,422.6 139.0 3.1 Total securities 785.1 740.2 44.9 6.1 Total deposits 5,371.4 4,998.8 372.6 7.5 Total shareholders’ equity 610.7 571.2 39.4 6.9 Cash and Cash Equivalents Cash and cash equivalents totaled $443.0 million at December 31, 2024, including $375.0 million held at the Federal Reserve, compared to $222.0 million at December 31, 2023.
Financial Condition The following table presents ending balances, growth, and the percentage change of certain measures of our financial condition for specified years (dollars in millions): 2025 Balance 2024 Balance $ Change vs. prior year % Change vs. prior year Total assets $ 8,396.4 $ 6,192.0 $ 2,204.4 35.6 % Total loans, net of allowance for credit losses 6,426.7 4,561.6 1,865.1 40.9 Total securities 837.3 785.1 52.2 6.7 Total deposits 7,027.1 5,371.4 1,655.7 30.8 Total shareholders’ equity 872.1 610.7 261.4 42.8 Cash and Cash Equivalents Cash and cash equivalents totaled $527.9 million at December 31, 2025, including $441.5 million held at the Federal Reserve, compared to $443.0 million at December 31, 2024.
Scheduled maturities of time deposits not covered by deposit insurance at December 31, 2024 were as follows: December 31, 2024 3 months or less $ 11,067 Over 3 through 6 months 8,059 Over 6 through 12 months 33,582 Over 12 months 5,622 Total $ 58,330 Borrowings Periodically, the Corporation utilizes term borrowings from the FHLB and other lenders to meet funding obligations or match fund certain loan assets.
Scheduled maturities of time deposits not covered by deposit insurance at December 31, 2025 were as follows: December 31, 2025 3 months or less $ 22,520 Over 3 through 6 months 12,835 Over 6 through 12 months 21,799 Over 12 months 18,653 Total $ 75,807 Borrowings Periodically, the Corporation utilizes term borrowings from the FHLB and other lenders to meet funding obligations or match fund certain loan assets.
BankOnBuffalo, a division of the Bank, operates in the New York counties of Erie, Niagara, and Ontario. Ridge View Bank, a division of the Bank, operates in the Virginia counties of Botetourt, Craig, Franklin, New River Valley, and Roanoke. Impressia Bank, a division of the Bank, operates in the Bank’s primary market areas.
BankOnBuffalo, a division of the Bank, operates in the New York counties of Erie, Niagara, and Ontario. Ridge View Bank, a division of the Bank, operates in the Virginia counties of Botetourt, Craig, Franklin, New River Valley, and Roanoke. ESSA Bank, a division of the Bank, operates in the Pennsylvania counties of Delaware, Chester, Lackawanna, Lehigh, Luzerne, Monroe, and Northampton.
Holiday, incorporated in Pennsylvania, offers small balance unsecured loans and secured loans, primarily collateralized by automobiles and equipment, to borrowers with higher risk characteristics. Merger with ESSA Bancorp, Inc. On January 9, 2025, the Corporation and CNB Bank entered into the Merger Agreement with ESSA and ESSA Bank, pursuant to which the Corporation will acquire ESSA in an all-stock transaction.
Holiday, incorporated in Pennsylvania, offers small balance unsecured loans and secured loans, primarily collateralized by automobiles and equipment, to borrowers with higher risk characteristics. Merger with ESSA Bancorp, Inc. On July 23, 2025, the Corporation completed its previously announced acquisition of ESSA and its subsidiary bank, ESSA Bank, pursuant to the Merger Agreement.
December 31, 2024 Percent of Deposits in Each Category to Total Deposits December 31, 2023 Percent of Deposits in Each Category to Total Deposits Percentage change 2024 vs. 2023 Noninterest-bearing demand deposits $ 819,680 15.26 % $ 728,881 14.58 % 12.5% Interest-bearing demand deposits 706,796 13.16 803,093 16.07 (12.0) Savings 3,122,028 58.12 2,960,282 59.22 5.5 Certificates of deposit 722,860 13.46 506,494 10.13 42.7 Total $ 5,371,364 100.00 % $ 4,998,750 100.00 % 7.5% At December 31, 2024, total deposits were $5.4 billion, reflecting an increase of $372.6 million, or 7.45%, from December 31, 2023.
December 31, 2025 Percent of Deposits in Each Category to Total Deposits December 31, 2024 Percent of Deposits in Each Category to Total Deposits Percentage change 2025 vs. 2024 Noninterest-bearing demand deposits $ 1,092,076 15.54 % $ 819,680 15.26 % 33.2% Interest-bearing demand deposits 1,014,606 14.44 706,796 13.16 43.6 Savings 3,822,639 54.40 3,122,028 58.12 22.4 Certificates of deposit 1,097,788 15.62 722,860 13.46 51.9 Total $ 7,027,109 100.00 % $ 5,371,364 100.00 % 30.8% At December 31, 2025, total deposits were $7.0 billion, reflecting an increase of $1.7 billion, or 30.8%, from December 31, 2024.
December 31, 2024 Amount of Allowance Allocated Percent of Loans in Each Category to Total Loans Total Loans Ratio of Allowance Allocated to Loans in Each Category Farmland $ 167 0.67 % $ 31,099 0.54 % Owner-occupied, nonfarm nonresidential properties 5,696 11.18 515,208 1.11 Agricultural production and other loans to farmers 37 0.14 6,492 0.57 Commercial and Industrial 7,759 15.60 718,775 1.08 Obligations (other than securities and leases) of states and political subdivisions 1,369 3.05 140,430 0.97 Other loans 329 0.61 28,110 1.17 Other construction loans and all land development and other land loans 2,571 6.14 282,912 0.91 Multifamily (5 or more) residential properties 2,969 8.92 411,146 0.72 Non-owner occupied, nonfarm nonresidential properties 10,110 22.42 1,033,541 0.98 1-4 Family Construction 198 0.57 26,431 0.75 Home equity lines of credit 1,340 3.61 166,327 0.81 Residential Mortgages secured by first liens 8,958 21.97 1,012,746 0.88 Residential Mortgages secured by junior liens 1,343 2.31 106,462 1.26 Other revolving credit plans 960 0.89 41,095 2.34 Automobile 275 0.45 20,961 1.31 Other consumer 2,892 1.17 53,821 5.37 Credit cards 127 0.29 13,143 0.97 Overdrafts 257 0.01 257 100.00 Total loans $ 47,357 100.00 % $ 4,608,956 1.03 % 37 Table of Contents December 31, 2023 (1) Amount of Allowance Allocated Percent of Loans in Each Category to Total Loans Total Loans Ratio of Allowance Allocated to Loans in Each Category Farmland $ 138 0.76 % $ 33,485 0.41 % Owner-occupied, nonfarm nonresidential properties 4,131 11.46 511,910 0.81 Agricultural production and other loans to farmers 7 0.04 1,652 0.42 Commercial and Industrial 9,500 16.26 726,442 1.31 Obligations (other than securities and leases) of states and political subdivisions 2,627 3.41 152,201 1.73 Other loans 389 0.57 25,507 1.53 Other construction loans and all land development and other land loans 2,830 7.62 340,358 0.83 Multifamily (5 or more) residential properties 1,251 6.84 305,697 0.41 Non-owner occupied, nonfarm nonresidential properties 9,783 22.02 984,033 0.99 1-4 Family Construction 191 0.63 28,055 0.68 Home equity lines of credit 844 2.92 130,700 0.65 Residential Mortgages secured by first liens 8,274 22.50 1,005,335 0.82 Residential Mortgages secured by junior liens 1,487 2.04 91,240 1.63 Other revolving credit plans 977 0.96 42,877 2.28 Automobile 360 0.57 25,315 1.42 Other consumer 2,656 1.14 51,592 5.15 Credit cards 95 0.26 11,785 0.81 Overdrafts 292 0.01 292 100.00 Total loans $ 45,832 100.00 % $ 4,468,476 1.03 % (1) As previously disclosed in the Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, and Note 1, "Summary of Significant Accounting Policies," immaterial revisions were made to the amount of allowance allocated and total loans receivable columns disclosure as of December 31, 2023, to reflect the revisions for the applicable portfolio segments.
December 31, 2025 Amount of Allowance Allocated Percent of Loans in Each Category to Total Loans Total Loans Ratio of Allowance Allocated to Loans in Each Category Farmland $ 162 0.43 % $ 27,583 0.59 % Owner-occupied, nonfarm nonresidential properties 6,176 9.80 636,444 0.97 Agricultural production and other loans to farmers 37 0.09 5,989 0.62 Loans to depository institutions 20 0.04 2,439 0.82 Commercial and Industrial 9,360 12.00 778,978 1.20 Obligations (other than securities and leases) of states and political subdivisions 1,823 2.64 171,486 1.06 Other loans 454 0.74 47,719 0.95 Other construction loans and all land development and other land loans 4,366 5.64 366,174 1.19 Multifamily (5 or more) residential properties 4,314 10.93 709,832 0.61 Non-owner occupied, nonfarm nonresidential properties 15,467 21.86 1,419,643 1.09 1-4 Family Construction 350 0.64 41,659 0.84 Home equity lines of credit 1,884 3.86 250,823 0.75 Residential Mortgages secured by first liens 15,910 27.15 1,763,071 0.90 Residential Mortgages secured by junior liens 1,732 2.17 140,790 1.23 Other revolving credit plans 1,222 0.75 48,953 2.50 Automobile 207 0.26 17,037 1.22 Other consumer 3,056 0.79 51,474 5.94 Credit cards 146 0.20 13,276 1.10 Overdrafts 369 0.01 370 99.73 Total loans $ 67,055 100.00 % $ 6,493,740 1.03 % December 31, 2024 Amount of Allowance Allocated Percent of Loans in Each Category to Total Loans Total Loans Ratio of Allowance Allocated to Loans in Each Category Farmland $ 167 0.67 % $ 31,099 0.54 % Owner-occupied, nonfarm nonresidential properties 5,696 11.18 515,208 1.11 Agricultural production and other loans to farmers 37 0.14 6,492 0.57 Commercial and Industrial 7,759 15.60 718,775 1.08 Obligations (other than securities and leases) of states and political subdivisions 1,369 3.05 140,430 0.97 Other loans 329 0.61 28,110 1.17 Other construction loans and all land development and other land loans 2,571 6.14 282,912 0.91 Multifamily (5 or more) residential properties 2,969 8.92 411,146 0.72 Non-owner occupied, nonfarm nonresidential properties 10,110 22.42 1,033,541 0.98 1-4 Family Construction 198 0.57 26,431 0.75 Home equity lines of credit 1,340 3.61 166,327 0.81 Residential Mortgages secured by first liens 8,958 21.97 1,012,746 0.88 Residential Mortgages secured by junior liens 1,343 2.31 106,462 1.26 Other revolving credit plans 960 0.89 41,095 2.34 Automobile 275 0.45 20,961 1.31 Other consumer 2,892 1.17 53,821 5.37 Credit cards 127 0.29 13,143 0.97 Overdrafts 257 0.01 257 100.00 Total loans $ 47,357 100.00 % $ 4,608,956 1.03 % The allowance for credit losses measured as a percentage of total loans was 1.03% as of December 31, 2025 and 2024. 36 Table of Contents The Corporation's allowance for credit losses is influenced by loan volumes, risk rating migration, delinquency status and other internal and external conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions and other external factors.
Analysis of Year-to-Year Changes in Net Interest Income 2024 compared to 2023 2023 compared to 2022 Increase (Decrease) Due to Change in (1) Increase (Decrease) Due to Change in (1) Volume Rate Net Volume Rate Net Assets Securities: Taxable $ (462) $ 1,755 $ 1,293 $ (443) $ 649 $ 206 Tax-Exempt (2) (116) 3 (113) (152) (84) (236) Equity Securities (2) (150) 44 (106) 37 296 333 Total Securities (728) 1,802 1,074 (558) 861 303 Loans: Commercial (2) (4,015) 3,612 (403) 3,634 23,269 26,903 Mortgage (2) 8,911 11,128 20,039 19,645 27,378 47,023 Consumer 53 626 679 1,806 1,284 3,090 Total Loans 4,949 15,366 20,315 25,085 51,931 77,016 Other Earning Assets 12,052 (1,709) 10,343 (1,242) 3,643 2,401 Total Earning Assets $ 16,273 $ 15,459 $ 31,732 $ 23,285 $ 56,435 $ 79,720 Liabilities and Shareholders’ Equity Interest Bearing Deposits Demand – Interest Bearing $ (802) $ 1,627 $ 825 $ (417) $ 2,912 $ 2,495 Savings 11,367 16,526 27,893 1,516 63,494 65,010 Time 1,566 5,439 7,005 2,326 8,106 10,432 Total Interest Bearing Deposits 12,131 23,592 35,723 3,425 74,512 77,937 Short-Term Borrowings (1,787) — (1,787) 1,112 306 1,418 Finance Lease Liabilities (4) — (4) — — — Subordinated Debentures 12 190 202 (4) (1) (5) Total Interest Bearing Liabilities $ 10,352 $ 23,782 $ 34,134 $ 4,533 $ 74,817 $ 79,350 Change in Net Interest Income $ 5,921 $ (8,323) $ (2,402) $ 18,752 $ (18,382) $ 370 (1) The change in interest due to both volume and rate have been allocated entirely to volume changes.
Analysis of Year-to-Year Changes in Net Interest Income 2025 compared to 2024 2024 compared to 2023 Increase (Decrease) Due to Change in (1) Increase (Decrease) Due to Change in (1) Volume Rate Net Volume Rate Net Assets Securities: Taxable $ 1,747 $ 5,525 $ 7,272 $ (462) $ 1,755 $ 1,293 Tax-Exempt (2) (41) 10 (31) (116) 3 (113) Equity Securities (2) 421 62 483 (150) 44 (106) Total Securities 2,127 5,597 7,724 (728) 1,802 1,074 Loans: Commercial (2) 9,430 (1,264) 8,166 (4,015) 3,612 (403) Mortgage (2) 49,642 746 50,388 8,911 11,128 20,039 Consumer (310) (663) (973) 53 626 679 Total Loans 58,762 (1,181) 57,581 4,949 15,366 20,315 Other Earning Assets 5,478 (3,686) 1,792 12,052 (1,709) 10,343 Total Earning Assets $ 66,367 $ 730 $ 67,097 $ 16,273 $ 15,459 $ 31,732 Liabilities and Shareholders’ Equity Interest Bearing Deposits Demand – Interest Bearing $ 945 $ 1,498 $ 2,443 $ (802) $ 1,627 $ 825 Savings 10,899 (19,541) (8,642) 11,367 16,526 27,893 Time 13,732 (461) 13,271 1,566 5,439 7,005 Total Interest Bearing Deposits 25,576 (18,504) 7,072 12,131 23,592 35,723 Short-Term Borrowings 4,336 — 4,336 (1,787) — (1,787) Finance Lease Liabilities 748 363 1,111 (4) — (4) Subordinated Debentures 10 (221) (211) 12 190 202 Total Interest Bearing Liabilities $ 30,670 $ (18,362) $ 12,308 $ 10,352 $ 23,782 $ 34,134 Change in Net Interest Income $ 35,697 $ 19,092 $ 54,789 $ 5,921 $ (8,323) $ (2,402) (1) The change in interest due to both volume and rate have been allocated entirely to volume changes.
The Corporation’s material contractual obligations as of December 31, 2024 consist of (i) long-term borrowings - Note 10, "Borrowings," (ii) operating leases - Note 7, "Leases," (iii) time deposits with stated maturity dates - Note 9, "Deposits," and (iv) commitments to extend credit and standby letters of credit - Note 18, "Off-Balance Sheet Commitments and Contingencies." 43 Table of Contents Shareholders’ Equity, Capital Ratios and Metrics Shareholders' Equity On September 21, 2022, the Corporation successfully completed a common stock offering resulting in the issuance of 4,257,446 shares of common stock at $23.50 per share and net proceeds of $94.1 million after deducting the underwriting discount and customary offering expenses.
The Corporation’s material contractual obligations as of December 31, 2025 consist of (i) long-term borrowings - Note 11, "Borrowings," (ii) operating and finance leases - Note 8, "Leases," (iii) time deposits with stated maturity dates - Note 10, "Deposits," and (iv) commitments to extend credit and standby letters of credit - Note 19, "Off-Balance Sheet Commitments and Contingencies." 41 Table of Contents Shareholders’ Equity, Capital Ratios and Metrics Shareholders' Equity As of December 31, 2025, the Corporation’s total shareholders’ equity was $872.1 million, representing an increase of $261.4 million, or 42.81%, from December 31, 2024.