Biggest changeThe Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measure for the periods indicated. 56 Reconciliations of Non-GAAP Financial Measures Pre-Provision Net Revenue (PPNR) and Pre-Provision Net Revenue Return on Average Assets (PPNR ROAA) For the years ended December 31, ($ in thousands) 2024 2023 2022 Net interest income $ 568,096 $ 562,592 $ 473,903 Noninterest income 69,703 68,725 59,162 FDIC special assessment 625 2,412 — Core conversion expense 4,868 — — Less gain on sale of investment securities — 601 — Less gain (loss) on sale of other real estate owned 3,089 187 (93) Less noninterest expense 385,047 348,186 274,216 PPNR (non-GAAP) $ 255,156 $ 284,755 $ 258,942 Average assets $ 14,841,690 $ 13,805,236 $ 13,319,624 PPNR ROAA (non-GAAP) 1.72 % 2.06 % 1.94 % Tangible Common Equity, Tangible Book Value per Share, and Tangible Common Equity Ratio At December 31, ($ and shares in thousands, except per share data) 2024 2023 2022 Shareholders' equity (GAAP) $ 1,824,002 $ 1,716,068 $ 1,522,263 Less preferred stock 71,988 71,988 71,988 Less goodwill 365,164 365,164 365,164 Less intangible assets 8,484 12,318 16,919 Tangible common equity (non-GAAP) $ 1,378,366 $ 1,266,598 $ 1,068,192 Common shares outstanding 36,988 37,416 37,253 Tangible book value per share (non-GAAP) $ 37.27 $ 33.85 $ 28.67 Total assets (GAAP) $ 15,596,431 $ 14,518,590 $ 13,054,172 Less goodwill 365,164 365,164 365,164 Less intangible assets 8,484 12,318 16,919 Tangible assets (non-GAAP) $ 15,222,783 $ 14,141,108 $ 12,672,089 Tangible common equity to tangible assets (non-GAAP) 9.05 % 8.96 % 8.43 % 57 Return on Average Tangible Common Equity (ROATCE) and Return on Average Assets (ROAA) At or for the years ended December 31, ($ in thousands) 2024 2023 2022 Average shareholder’s equity (GAAP) $ 1,784,175 $ 1,623,121 $ 1,498,759 Less average preferred stock 71,988 71,988 71,988 Less average goodwill 365,164 365,164 365,164 Less average intangible assets 10,329 14,531 19,516 Average tangible common equity (non-GAAP) $ 1,336,694 $ 1,171,438 $ 1,042,091 Net income (GAAP) $ 185,266 $ 194,059 $ 203,043 FDIC special assessment (after tax) 470 1,814 — Core conversion expense (after tax) 3,661 — — Less gain on sale of investment securities (after tax) — 452 — Less net gain (loss) on sale of other real estate owned (after tax) 2,323 141 (70) Net income adjusted (non-GAAP) $ 187,074 $ 195,280 $ 203,113 Less preferred stock dividends 3,750 3,750 4,041 Net income available to common shareholders adjusted (non-GAAP) $ 183,324 $ 191,530 $ 199,072 Return on average common equity (non-GAAP) 10.60 % 12.27 % 13.95 % Adjusted return on average common equity (non-GAAP) 10.71 % 12.35 % 13.95 % ROATCE (non-GAAP) 13.58 % 16.25 % 19.10 % Adjusted ROATCE (non-GAAP) 13.71 % 16.35 % 19.10 % Average assets $ 14,841,690 $ 13,805,236 $ 13,319,624 Return on average assets (GAAP) 1.25 % 1.41 % 1.52 % Adjusted return on average assets (non-GAAP) 1.26 % 1.41 % 1.52 % Core Efficiency Ratio For the years ended December 31, ($ in thousands) 2024 2023 2022 Net interest income (GAAP) $ 568,096 $ 562,592 $ 473,903 Tax-equivalent adjustment 8,445 8,079 7,042 Net interest income - FTE (non-GAAP) 576,541 570,671 480,945 Noninterest income (GAAP) 69,703 68,725 59,162 Less gain on sale of investment securities — 601 — Less gain (loss) on sale of other real estate owned 3,089 187 (93) Core revenue (non-GAAP) $ 643,155 $ 638,608 $ 540,200 Noninterest expense (GAAP) $ 385,047 $ 348,186 $ 274,216 Less amortization on intangibles 3,834 4,601 5,367 Less core conversion expense 4,868 — — Less FDIC special assessment 625 2,412 — Core noninterest expense (non-GAAP) $ 375,720 $ 341,173 $ 268,849 Core efficiency ratio (non-GAAP) 58.42 % 53.42 % 49.77 % 58
Biggest changeTangible Common Equity, Tangible Book Value per Common Share, and Tangible Common Equity to Tangible Assets At December 31, (in thousands, except per share data) 2025 2024 2023 Stockholders' equity (GAAP) $ 2,039,386 $ 1,824,002 $ 1,716,068 Less preferred stock 71,988 71,988 71,988 Less goodwill 416,968 365,164 365,164 Less intangible assets 21,175 8,484 12,318 Tangible common equity (non-GAAP) $ 1,529,255 $ 1,378,366 $ 1,266,598 Common shares outstanding 36,965 36,988 37,416 Tangible book value per share (non-GAAP) $ 41.37 $ 37.27 $ 33.85 Total assets (GAAP) $ 17,300,884 $ 15,596,431 $ 14,518,590 Less goodwill 416,968 365,164 365,164 Less intangible assets 21,175 8,484 12,318 Tangible assets (non-GAAP) $ 16,862,741 $ 15,222,783 $ 14,141,108 Tangible common equity to tangible assets (non-GAAP) 9.07 % 9.05 % 8.96 % 59 Adjusted Return on Average Common Equity, Return on Average Tangible Common Equity (ROATCE) and Adjusted Return on Average Assets (ROAA) Year ended December 31, ($ in thousands) 2025 2024 2023 Average stockholder’s equity (GAAP) $ 1,939,494 $ 1,784,175 $ 1,623,121 Less average preferred stock 71,988 71,988 71,988 Less average goodwill 377,690 365,164 365,164 Less average intangible assets 8,238 10,329 14,531 Average tangible common equity (non-GAAP) $ 1,481,578 $ 1,336,694 $ 1,171,438 Net income (GAAP) $ 201,374 $ 185,266 $ 194,059 FDIC special assessment (after tax) (488) 470 1,814 Core conversion expense (after tax) — 3,661 — Acquisition costs (after tax) 2,753 — — Less net gain on sale of investment securities (after tax) 37 — 452 Less net gain on OREO (after tax) 4,685 2,323 141 Net income adjusted (non-GAAP) $ 198,917 $ 187,074 $ 195,280 Less preferred stock dividends 3,750 3,750 3,750 Net income available to common stockholders adjusted (non-GAAP) $ 195,167 $ 183,324 $ 191,530 Return on average common equity (GAAP) 10.58 % 10.60 % 12.27 % Adjusted return on average common equity (non-GAAP) 10.45 % 10.71 % 12.35 % ROATCE (non-GAAP) 13.34 % 13.58 % 16.25 % Adjusted ROATCE (non-GAAP) 13.17 % 13.71 % 16.35 % Average assets $ 16,199,003 $ 14,841,690 $ 13,805,236 Return on average assets (GAAP) 1.24 % 1.25 % 1.41 % Adjusted return on average assets (non-GAAP) 1.23 % 1.26 % 1.41 % 60 Core Efficiency Ratio Year ended December 31, ($ in thousands) 2025 2024 2023 Net interest income (GAAP) $ 626,738 $ 568,096 $ 562,592 Tax-equivalent adjustment 11,735 8,445 8,079 Net interest income - FTE (non-GAAP) 638,473 576,541 570,671 Noninterest income (GAAP) 113,123 69,703 68,725 Less insurance recoveries 1 32,112 — — Less net gain on sale of investment securities 49 — 601 Less net gain on OREO 6,255 3,089 187 Core revenue (non-GAAP) $ 713,180 $ 643,155 $ 638,608 Noninterest expense (GAAP) $ 429,807 $ 385,047 $ 348,186 Less amortization on intangibles 3,724 3,834 4,601 Less core conversion expense — 4,868 — Less FDIC special assessment (652) 625 2,412 Less acquisition costs 3,675 — — Core noninterest expense (non-GAAP) $ 423,060 $ 375,720 $ 341,173 Core efficiency ratio (non-GAAP) 59.32 % 58.42 % 53.42 % 1 Represents anticipated proceeds from a pending insurance claim related to a third quarter 2025 solar tax credit recapture event.
The main use of this liquidity is to provide the funds necessary to pay dividends to shareholders, service debt, invest in subsidiaries as necessary, and satisfy other operating requirements. In 2024, the holding company maintained a revolving line of credit for an aggregate amount up to $25 million, all of which was available at December 31, 2024.
The main use of this liquidity is to provide the funds necessary to pay dividends to stockholders, service debt, invest in subsidiaries as necessary, repurchase common stock and satisfy other operating requirements. In 2025, the holding company maintained a revolving line of credit for an aggregate amount up to $25 million, all of which was available at December 31, 2025.
Securities totaled $2.8 billion at December 31, 2024, and included $1.5 billion pledged as collateral for deposits of public institutions, treasury, loan notes, and other requirements. The remaining $1.3 billion could be pledged or sold to enhance liquidity, if necessary.
Securities totaled $3.7 billion at December 31, 2025, and included $1.7 billion pledged as collateral for deposits of public institutions, treasury, loan notes, and other requirements. The remaining $2.0 billion could be pledged or sold to enhance liquidity, if necessary.
However, the Company provides other financial measures, such as core efficiency ratio, tangible common equity ratio, return on average tangible common equity, and tangible book value per common share, in this report that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position, or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.
However, the Company provides other financial measures, such as adjusted return on average assets, adjusted return on average common equity, return on average tangible common equity, adjusted return on average tangible common equity, tangible book value per common share, tangible common equity to tangible assets, pre-provision net revenue, pre-provision net revenue return on average assets, core efficiency ratio, and adjusted effective tax rate, in this report that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position, or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.
The Company considers its core efficiency ratio, tangible common equity ratio, return on average tangible common equity, and tangible book value per common share, collectively “core performance measures,” presented in this earnings release and the included tables as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis.
The Company considers its adjusted return on average assets, adjusted return on average common equity, return on average tangible common equity, adjusted return on average tangible common equity, tangible book value per common share, tangible common equity to tangible assets, pre-provision net revenue, pre-provision net revenue return on average assets, core efficiency ratio, and adjusted effective tax rate, collectively “core performance measures,” presented in this report as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis.
Core performance measures exclude certain other income and expense items, such as core conversion expenses, FDIC special assessment, merger-related expenses, facilities charges, and the gain or loss on sale of other real estate owned and investment securities, that the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis.
Core performance measures exclude certain other income and expense items, such as acquisition costs, core conversion expenses, FDIC special assessment, net gain or loss on OREO, and net gain or loss on the sale of investment securities, that the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis.
Interest income includes net loan fees of $9.6 million, $13.8 million, and $16.7 million for the years ended December 31, 2024, 2023, and 2022 respectively. Loan fees in 2022 included Paycheck Protection Program fees of $4.1 million. 2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%.
Interest income includes loan fees of $7.0 million, $9.6 million, and $13.8 million for the years ended December 31, 2025, 2024, and 2023 respectively. 2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%.
For additional information on the Company’s contractual obligations and commitments see the following footnotes in Item 8: “Note 5 – Leases,” “Note 6 – Derivative Financial Instruments,” “Note 10 – Subordinated Debentures and Notes,” “Note 11 – Federal Home Loan Bank Advances,” “Note 12 – Other Borrowings,” and “Note 17 – Commitments and Contingent Liabilities.” Capital Resources The Company and the Bank are subject to various regulatory capital requirements administered by the state and federal banking agencies.
For additional information on the Company’s contractual obligations and commitments, see the following footnotes in Item 8: “Note 6 – Leases,” “Note 7 – Derivative Financial Instruments,” “Note 11 – Debt,” and “Note 16 – Commitments and Contingent Liabilities.” Capital Resources The Company and the Bank are subject to various regulatory capital requirements administered by the state and federal banking agencies.
Other real estate The following table summarizes the changes in other real estate: Year ended December 31, ($ in thousands) 2024 2023 Other real estate, beginning of period $ 5,736 $ 269 Additions 6,559 5,736 Changes in valuation allowance (156) — Sales (8,184) (269) Other real estate, end of period $ 3,955 $ 5,736 47 Investments At December 31, 2024, our portfolio of investment securities was $2.8 billion, or 18% of total assets, compared to $2.4 billion, or 16% of total assets as of December 31, 2023.
OREO The following table summarizes the changes in OREO: Year ended December 31, ($ in thousands) 2025 2024 OREO, beginning of period $ 3,955 $ 5,736 Additions 84,905 6,559 Changes in valuation allowance — (156) Sales (7,316) (8,184) OREO, end of period $ 81,544 $ 3,955 Investment Securities At December 31, 2025, our portfolio of investment securities was $3.7 billion, or 22% of total assets, compared to $2.8 billion, or 18% of total assets as of December 31, 2024.
The following table summarizes the Company’s capital ratios: December 31, 2024 December 31, 2023 ($ in thousands) EFSC Bank EFSC Bank To Be Well-Capitalized Minimum Ratio with CCB Common Equity Tier 1 Capital to Risk Weighted Assets 11.8 % 12.4 % 11.3 % 12.2 % 6.5 % 7.0 % Tier 1 Capital to Risk Weighted Assets 13.1 % 12.4 % 12.7 % 12.2 % 8.0 % 8.5 % Total Capital to Risk Weighted Assets 14.6 % 13.4 % 14.2 % 13.2 % 10.0 % 10.5 % Leverage Ratio (Tier 1 Capital to Average Assets) 11.1 % 10.5 % 11.0 % 10.6 % 5.0 % N/A Tangible common equity to tangible assets 1 9.05 % 8.96 % Common equity tier 1 capital $ 1,505,162 $ 1,578,293 $ 1,387,802 $ 1,493,105 Tier 1 capital 1,670,810 1,578,353 1,553,448 1,493,163 Total risk-based capital 1,864,334 1,708,626 1,732,501 1,608,966 1 Not a required regulatory capital ratio 52 Total regulatory capital includes $63.3 million of subordinated debentures that were issued in 2020 at a fixed rate of 5.75%.
The following table summarizes the Company’s and Bank’s capital ratios: December 31, 2025 December 31, 2024 ($ in thousands) EFSC Bank EFSC Bank To Be Well-Capitalized Minimum Ratio with CCB CET1 Capital to Risk Weighted Assets 11.6 % 11.9 % 11.8 % 12.4 % 6.5 % 7.0 % Tier 1 Capital to Risk Weighted Assets 12.8 % 11.9 % 13.1 % 12.4 % 8.0 % 8.5 % Total Capital to Risk Weighted Assets 13.9 % 13.0 % 14.6 % 13.4 % 10.0 % 10.5 % Leverage Ratio (Tier 1 Capital to Average Assets) 10.5 % 9.7 % 11.1 % 10.5 % 5.0 % N/A Tangible common equity to tangible assets 1 9.07 % 9.05 % CET1 capital $ 1,583,989 $ 1,623,652 $ 1,505,162 $ 1,578,293 Tier 1 capital 1,749,635 1,623,711 1,670,810 1,578,353 Total risk-based capital 1,891,444 1,765,520 1,864,334 1,708,626 1 Not a required regulatory capital ratio At December 31, 2024, total regulatory capital included $63.3 million of subordinated debentures that were issued in 2020 at a fixed rate of 5.75%.
Estimated uninsured deposits include $0.5 billion of balances that are collateralized or secured with third party insurance at December 31, 2024 and 2023, respectively. Shareholders’ equity Shareholders’ equity totaled $1.8 billion at December 31, 2024, an increase of $107.9 million, or 6%, from December 31, 2023.
Estimated uninsured deposits include $0.4 billion and $0.5 billion of balances that are collateralized or secured with third party insurance at December 31, 2025 and 2024, respectively. Stockholders’ equity Stockholders’ equity totaled $2.0 billion at December 31, 2025, an increase of $215.4 million, or 12%, from December 31, 2024.
In 2024, the Company sold the guaranteed portion of SBA 7(a) loans of $23.1 million for a gain of $1.4 million, compared to $42.1 million and $2.0 million, respectively, in 2023. 36 Noninterest Expense The following table presents a comparative summary of the components of noninterest expense: Year ended December 31, Change from ($ in thousands) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Employee compensation and benefits $ 182,713 $ 164,566 $ 147,029 $ 18,147 $ 17,537 Deposit costs 88,645 72,293 31,082 16,352 41,211 Occupancy 17,231 16,526 17,640 705 (1,114) Data processing 19,671 15,196 13,513 4,475 1,683 Professional fees 6,257 5,719 7,079 538 (1,360) Other expenses 70,530 73,886 57,873 (3,356) 16,013 Total noninterest expense $ 385,047 $ 348,186 $ 274,216 $ 36,861 $ 73,970 Efficiency ratio 60.37 % 55.15 % 51.44 % 5.22 % 3.71 % Core efficiency ratio 1 58.42 % 53.42 % 49.77 % 5.00 % 3.65 % 1 A non-GAAP measure.
In 2025, the Company sold the guaranteed portion of SBA 7(a) loans of $78.2 million for a gain of $4.2 million, compared to $23.1 million and $1.4 million, respectively, in 2024. 37 Noninterest Expense The following table presents a comparative summary of the components of noninterest expense: Year ended December 31, Change from ($ in thousands) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Employee compensation and benefits $ 198,666 $ 182,713 $ 164,566 $ 15,953 $ 18,147 Deposit costs 103,231 88,645 72,293 14,586 16,352 Occupancy 20,154 17,231 16,526 2,923 705 Data processing 20,239 19,671 15,196 568 4,475 Professional fees 9,605 6,257 5,719 3,348 538 Other expenses 77,912 70,530 73,886 7,382 (3,356) Total noninterest expense $ 429,807 $ 385,047 $ 348,186 $ 44,760 $ 36,861 Efficiency ratio 58.1 % 60.4 % 55.2 % (2.3) % 5.2 % Core efficiency ratio 1 59.3 % 58.4 % 53.4 % 0.9 % 5.0 % 1 A non-GAAP measure.
($ in thousands, except per share data) At or for the year ended December 31, 2024 2023 2022 EARNINGS Total interest income $ 851,051 $ 764,919 $ 515,082 Total interest expense 282,955 202,327 41,179 Net interest income 568,096 562,592 473,903 Provision (benefit) for credit losses 21,508 36,605 (611) Net interest income after provision (benefit) for credit losses 546,588 525,987 474,514 Total noninterest income 69,703 68,725 59,162 Total noninterest expense 385,047 348,186 274,216 Income before income tax expense 231,244 246,526 259,460 Income tax expense 45,978 52,467 56,417 Net income $ 185,266 $ 194,059 $ 203,043 Preferred dividends 3,750 3,750 4,041 Net income available to common shareholders $ 181,516 $ 190,309 $ 199,002 Basic earnings per share $ 4.86 $ 5.09 $ 5.32 Diluted earnings per share $ 4.83 $ 5.07 $ 5.31 Return on average assets 1.25 % 1.41 % 1.52 % Adjusted return on average assets 1 1.26 % 1.41 % 1.52 % Return on average common equity 10.60 % 12.27 % 13.95 % Adjusted return on average common equity 1 10.71 % 12.35 % 13.95 % Return on average tangible common equity 1 13.58 % 16.25 % 19.10 % Adjusted return on average tangible common equity 1 13.71 % 16.35 % 19.10 % Net interest margin (fully tax equivalent) 4.16 % 4.43 % 3.89 % Efficiency ratio 60.37 % 55.15 % 51.44 % Core efficiency ratio 1 58.42 % 53.42 % 49.77 % Common dividend payout ratio 2 21.95 % 19.72 % 16.95 % Book value per common share $ 47.37 $ 43.94 $ 38.93 Tangible book value per common share 1 $ 37.27 $ 33.85 $ 28.67 Average common equity to average assets 11.54 % 11.24 % 10.71 % Tangible common equity to tangible assets 1 9.05 % 8.96 % 8.43 % ASSET QUALITY Net charge-offs $ 17,450 $ 38,044 $ 3,899 Nonperforming loans 42,687 43,728 9,981 Nonaccrual loans 42,667 43,181 9,766 Classified assets 193,838 185,389 99,122 Total assets 15,596,431 14,518,590 13,054,172 Total loans 11,220,355 10,884,118 9,737,138 Classified assets to total assets 1.24 % 1.28 % 0.76 % Nonperforming loans to total loans 0.38 % 0.40 % 0.10 % Nonperforming assets to total assets 0.30 % 0.34 % 0.08 % ACL on loans to total loans 1.23 % 1.24 % 1.41 % Net charge-offs to average loans 0.16 % 0.37 % 0.04 % 1 Non-GAAP measures.
($ in thousands, except per share data) At or for the year ended December 31, 2025 2024 2023 EARNINGS Total interest income $ 888,410 $ 851,051 $ 764,919 Total interest expense 261,672 282,955 202,327 Net interest income 626,738 568,096 562,592 Provision for credit losses 26,337 21,508 36,605 Net interest income after provision for credit losses 600,401 546,588 525,987 Total noninterest income 113,123 69,703 68,725 Total noninterest expense 429,807 385,047 348,186 Income before income tax expense 283,717 231,244 246,526 Income tax expense 82,343 45,978 52,467 Net income $ 201,374 $ 185,266 $ 194,059 Preferred dividends 3,750 3,750 3,750 Net income available to common stockholders $ 197,624 $ 181,516 $ 190,309 Basic earnings per common share $ 5.34 $ 4.86 $ 5.09 Diluted earnings per common share $ 5.31 $ 4.83 $ 5.07 Return on average assets 1.24 % 1.25 % 1.41 % Adjusted return on average assets 1 1.23 % 1.26 % 1.41 % Return on average common equity 10.58 % 10.60 % 12.27 % Adjusted return on average common equity 1 10.45 % 10.71 % 12.35 % Return on average tangible common equity 1 13.34 % 13.58 % 16.25 % Adjusted return on average tangible common equity 1 13.17 % 13.71 % 16.35 % Net interest margin (tax-equivalent) 4.21 % 4.16 % 4.43 % Efficiency ratio 58.09 % 60.37 % 55.15 % Core efficiency ratio 1 59.32 % 58.42 % 53.42 % Common dividend payout ratio 2 22.98 % 21.95 % 19.72 % Book value per common share $ 53.22 $ 47.37 $ 43.94 Tangible book value per common share 1 $ 41.37 $ 37.27 $ 33.85 Average common equity to average assets 11.53 % 11.54 % 11.24 % Tangible common equity to tangible assets 1 9.07 % 9.05 % 8.96 % ASSET QUALITY Net charge-offs $ 24,302 $ 17,450 $ 38,044 Nonperforming loans 82,809 42,687 43,728 Nonaccrual loans 81,180 42,667 43,181 Nonperforming assets 164,353 46,642 49,464 Classified assets 410,485 193,838 185,389 Total assets 17,300,884 15,596,431 14,518,590 Total loans 11,800,338 11,220,355 10,884,118 Classified assets to total assets 2.37 % 1.24 % 1.28 % Nonperforming loans to total loans 0.70 % 0.38 % 0.40 % Nonperforming assets to total assets 0.95 % 0.30 % 0.34 % ACL on loans to total loans 1.19 % 1.23 % 1.24 % Net charge-offs to average loans 0.21 % 0.16 % 0.37 % 1 Non-GAAP measures.
FINANCIAL CONDITION Summary Balance Sheet ($ in thousands) December 31, % Increase (Decrease) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Cash and cash equivalents $ 764,170 $ 433,029 $ 291,359 76.47 % 48.62 % Securities 2,791,205 2,368,707 2,245,722 17.84 % 5.48 % Loans 11,220,355 10,884,118 9,737,138 3.09 % 11.78 % Assets 15,596,431 14,518,590 13,054,172 7.42 % 11.22 % Deposits 13,146,492 12,176,371 10,829,150 7.97 % 12.44 % Liabilities 13,772,429 12,802,522 11,531,909 7.58 % 11.02 % Shareholders’ equity 1,824,002 1,716,068 1,522,263 6.29 % 12.73 % 37 The table below represents the summary balance sheet shown as a percentage of account class (total assets, total liabilities or total shareholders’ equity), as applicable: December 31, 2024 2023 2022 Cash and cash equivalents to total assets 4.90 % 2.98 % 2.23 % Securities to total assets 17.90 % 16.31 % 17.20 % Loans to total assets 71.94 % 74.97 % 74.59 % Deposits to total liabilities 95.46 % 95.11 % 93.91 % Assets Loans by Type The Company has a diversified loan portfolio, with no particular concentration of credit in any one economic sector other than those noted in the table of loans by NAICS code below; however, a substantial portion of the portfolio, including the C&I category, is secured by real estate.
A reconciliation has been included in this MD&A section under the caption “Use of Non-GAAP Financial Measures.” 38 FINANCIAL CONDITION Summary Balance Sheet ($ in thousands) December 31, % Increase (Decrease) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Cash and cash equivalents $ 681,902 $ 764,170 $ 433,029 (10.77) % 76.47 % Securities 3,729,992 2,791,205 2,368,707 33.63 % 17.84 % Loans 11,800,338 11,220,355 10,884,118 5.17 % 3.09 % Assets 17,300,884 15,596,431 14,518,590 10.93 % 7.42 % Deposits 14,609,342 13,146,492 12,176,371 11.13 % 7.97 % Liabilities 15,261,498 13,772,429 12,802,522 10.81 % 7.58 % Stockholders’ equity 2,039,386 1,824,002 1,716,068 11.81 % 6.29 % The table below represents the summary balance sheet shown as a percentage of account class (total assets, total liabilities or total stockholders’ equity), as applicable: December 31, 2025 2024 2023 Cash and cash equivalents to total assets 3.94 % 4.90 % 2.98 % Securities to total assets 21.56 % 17.90 % 16.31 % Loans to total assets 68.21 % 71.94 % 74.97 % Deposits to total liabilities 95.73 % 95.46 % 95.11 % Assets Loans by Type The Company has a diversified loan portfolio, with no particular concentration of credit in any one economic sector other than those noted in the table of loans by NAICS code below; however, a substantial portion of the portfolio, including the C&I category, is secured by real estate.
The following table shows the average balance and average rate of the Company’s deposits by type: Years ended December 31, 2024 2023 2022 ($ in thousands) Average Balance Average Rate Paid Average Balance Average Rate Paid Average Balance Average Rate Paid Noninterest-bearing deposit accounts $ 4,042,368 — % $ 4,131,163 — % $ 4,805,549 — % Interest-bearing demand accounts 3,033,616 2.54 % 2,559,238 1.84 % 2,318,363 0.30 % Money market accounts 3,494,497 3.65 % 3,043,794 3.05 % 2,781,579 0.69 % Savings accounts 567,147 0.22 % 668,368 0.15 % 819,043 0.04 % Certificates of deposit: Brokered 519,279 4.73 % 557,761 4.44 % 128,120 1.08 % Customer 851,730 4.01 % 640,790 2.81 % 441,152 0.48 % Total interest-bearing deposits $ 8,466,269 3.13 % $ 7,469,951 2.46 % $ 6,488,257 0.46 % Total average deposits $ 12,508,637 2.12 % $ 11,601,114 1.58 % $ 11,293,806 0.27 % Average total deposits were $12.5 billion for the year ended December 31, 2024, an increase of $907.5 million, or 8%, from December 31, 2023.
These deposits totaled $3.8 billion and $3.4 billion at the end of 2025 and 2024, respectively. 51 The following table shows the average balance and average rate of the Company’s deposits by type: Year ended December 31, 2025 2024 2023 ($ in thousands) Average Balance Average Rate Paid Average Balance Average Rate Paid Average Balance Average Rate Paid Noninterest-bearing demand accounts $ 4,525,761 — % $ 4,042,368 — % $ 4,131,163 — % Interest-bearing demand accounts 3,311,368 2.08 % 3,033,616 2.54 % 2,559,238 1.84 % Money market accounts 3,730,110 3.04 % 3,494,497 3.65 % 3,043,794 3.05 % Savings accounts 535,021 0.14 % 567,147 0.22 % 668,368 0.15 % Certificates of deposit: Brokered 654,786 4.34 % 519,279 4.73 % 557,761 4.44 % Customer 878,822 3.39 % 851,730 4.01 % 640,790 2.81 % Total interest-bearing deposits $ 9,110,107 2.65 % $ 8,466,269 3.13 % $ 7,469,951 2.46 % Total average deposits $ 13,635,868 1.77 % $ 12,508,637 2.12 % $ 11,601,114 1.58 % Average total deposits were $13.6 billion for the year ended December 31, 2025, an increase of $1.1 billion, or 9%, from December 31, 2024.
Available on- and off-balance sheet liquidity sources include the following items: ($ in thousands) December 31, 2024 Federal Reserve Bank borrowing capacity $ 2,751,533 FHLB borrowing capacity 1,304,235 Unpledged securities 1,325,619 Federal funds lines (7 correspondent banks) 140,000 Cash and interest-bearing deposits 764,170 Holding Company line of credit 25,000 Total $ 6,310,557 The Company also has a portfolio of SBA guaranteed loans, a portion of which could be sold in the secondary market to generate earnings and liquidity.
Available on- and off-balance sheet liquidity sources include the following items: ($ in thousands) December 31, 2025 Federal Reserve borrowing capacity $ 3,047,606 FHLB borrowing capacity 1,603,974 Unpledged securities 1,992,864 Federal funds lines ( eight correspondent banks) 135,000 Cash and interest-bearing deposits 681,902 Holding company line of credit 25,000 Total $ 7,486,346 The Company also has a portfolio of SBA guaranteed loans, a portion of which could be sold in the secondary market to generate earnings and liquidity.
Treasury Bills 128,893 4.6 % 181,701 7.7 % Corporate debt securities 142,967 5.1 % 130,994 5.5 % Total $ 2,791,462 100.0 % $ 2,369,492 100.0 % The allowance for credit losses on held-to-maturity debt securities was $0.3 million and $0.8 million at December 31, 2024 and 2023, respectively.
Treasury Bills 170,984 4.6 % 128,893 4.6 % Corporate debt securities 130,527 3.5 % 142,967 5.1 % Total $ 3,730,137 100.0 % $ 2,791,462 100.0 % The ACL on held-to-maturity debt securities was $0.1 million and $0.3 million at December 31, 2025 and 2024, respectively.
Noninterest Income The following table presents a comparative summary of the major components of noninterest income for each of the years in the three-year period ended December 31, 2024: Year ended December 31, Change from ($ in thousands) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Service charges on deposit accounts $ 18,344 $ 16,559 $ 18,326 $ 1,785 $ (1,767) Wealth management revenue 10,452 10,030 10,010 422 20 Card services revenue 9,966 10,028 11,551 (62) (1,523) Tax credit income 8,954 9,196 2,558 (242) 6,638 Other income 21,987 22,912 16,717 (925) 6,195 Total noninterest income $ 69,703 $ 68,725 $ 59,162 $ 978 $ 9,563 Noninterest income increased $1.0 million, or 1%, in 2024 compared to 2023.
Noninterest Income The following table presents a comparative summary of the major components of noninterest income for each of the years in the three-year period ended December 31, 2025: Year ended December 31, Change from ($ in thousands) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Deposit service charges $ 19,376 $ 18,344 $ 16,559 $ 1,032 $ 1,785 Wealth management revenue 10,456 10,452 10,030 4 422 Card services revenue 9,995 9,966 10,028 29 (62) Tax credit income 7,697 8,954 9,196 (1,257) (242) Anticipated insurance recoveries 32,112 — — 32,112 — Other income 33,487 21,987 22,912 11,500 (925) Total noninterest income $ 113,123 $ 69,703 $ 68,725 $ 43,420 $ 978 Noninterest income increased $43.4 million, or 62%, in 2025 compared to 2024.
The tax-equivalent adjustments were $8.4 million, $8.1 million, and $7.0 million for the years ended December 31, 2024, 2023, and 2022, respectively. 34 Rate/Volume The following table sets forth, on a tax-equivalent basis for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in yield/rates and volume. 2024 compared to 2023 2023 compared to 2022 Increase (decrease) due to Increase (decrease) due to ($ in thousands) Volume 1 Rate 2 Net Volume 1 Rate 2 Net Interest earned on: Loans $ 45,473 $ 21,536 $ 67,009 $ 61,460 $ 170,276 $ 231,736 Taxable securities 6,347 5,900 12,247 2,355 8,927 11,282 Non-taxable securities 3 936 818 1,754 2,981 2,045 5,026 Interest-earning deposits 5,549 (61) 5,488 (13,192) 16,023 2,831 Total interest-earning assets 58,305 28,193 86,498 53,604 197,271 250,875 Interest paid on: Interest-bearing demand accounts $ 9,794 $ 20,162 $ 29,956 $ 805 $ 39,133 $ 39,938 Money market accounts 14,928 19,747 34,675 1,987 71,683 73,670 Savings (165) 451 286 (66) 736 670 Certificates of deposit 6,674 9,294 15,968 7,363 31,924 39,287 Subordinated debentures and notes 35 681 716 32 583 615 FHLB advances (1,326) 265 (1,061) 555 1,599 2,154 Securities sold under agreements to repurchase (84) 2,104 2,020 (126) 3,268 3,142 Other borrowed funds (839) (1,093) (1,932) 1,729 (56) 1,673 Total interest-bearing liabilities 29,017 51,611 80,628 12,279 148,870 161,149 Net interest income $ 29,288 $ (23,418) $ 5,870 $ 41,325 $ 48,401 $ 89,726 1 Change in volume multiplied by yield/rate of prior period. 2 Change in yield/rate multiplied by volume of prior period. 3 Nontaxable income is presented on a fully tax equivalent basis using a tax rate of approximately 25%.
The tax-equivalent adjustments were $11.7 million, $8.4 million, and $8.1 million for the years ended December 31, 2025, 2024, and 2023, respectively. 35 Rate/Volume The following table sets forth, on a tax-equivalent basis for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in yield/rates and volume. 2025 compared to 2024 2024 compared to 2023 Increase (decrease) due to Increase (decrease) due to ($ in thousands) Volume 1 Rate 2 Net Volume 1 Rate 2 Net Interest earned on: Loans $ 31,919 $ (32,145) $ (226) $ 45,473 $ 21,536 $ 67,009 Taxable securities 21,260 9,307 30,567 6,347 5,900 12,247 Non-taxable securities 3 7,204 4,456 11,660 936 818 1,754 Interest-earning deposits 2,402 (3,754) (1,352) 5,549 (61) 5,488 Total interest-earning assets 62,785 (22,136) 40,649 58,305 28,193 86,498 Interest paid on: Interest-bearing demand accounts $ 6,617 $ (14,617) $ (8,000) $ 9,794 $ 20,162 $ 29,956 Money market accounts 8,192 (22,557) (14,365) 14,928 19,747 34,675 Savings accounts (68) (469) (537) (165) 451 286 Certificates of deposit 6,562 (7,170) (608) 6,674 9,294 15,968 Subordinated debentures and notes (1,421) 467 (954) 35 681 716 FHLB advances 2,086 (355) 1,731 (1,326) 265 (1,061) Securities sold under agreements to repurchase 1,126 (964) 162 (84) 2,104 2,020 Other borrowed funds 334 954 1,288 (839) (1,093) (1,932) Total interest-bearing liabilities 23,428 (44,711) (21,283) 29,017 51,611 80,628 Net interest income $ 39,357 $ 22,575 $ 61,932 $ 29,288 $ (23,418) $ 5,870 1 Change in volume multiplied by yield/rate of prior period. 2 Change in yield/rate multiplied by volume of prior period. 3 Nontaxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%.
See “Interest Rate Risk” of this MD&A section for additional information. 44 Provision and Allowance for Credit Losses The following table presents the components of the provision for credit losses for the periods indicated: December 31, ($ in thousands) 2024 2023 Provision for credit losses on loans $ 20,629 $ 35,883 Provision for available-for-sale securities — 4,281 Benefit for off-balance sheet commitments (586) (5,450) Provision / (Benefit) for held-to-maturity securities (528) 50 Charge-offs of accrued interest 1,993 1,841 Provision for credit losses $ 21,508 $ 36,605 The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date.
Provision and ACL The following table presents the components of the provision for credit losses for the periods indicated: December 31, ($ in thousands) 2025 2024 Provision for credit losses on loans $ 23,076 $ 20,629 Benefit for off-balance sheet commitments (100) (586) Benefit for held-to-maturity securities (112) (528) Charge-offs of accrued interest 3,473 1,993 Provision for credit losses $ 26,337 $ 21,508 46 The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL on loans at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date.
Year ended December 31, 2024 2023 2022 ($ in thousands) Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Assets Interest-earning assets: Loans 1, 2 $ 10,990,774 $ 755,448 6.87 % $ 10,324,951 $ 688,439 6.67 % $ 9,193,682 $ 456,703 4.97 % Taxable securities 1,512,132 53,167 3.52 1,320,664 40,920 3.10 1,228,514 29,638 2.41 Non-taxable securities 2 1,000,558 31,963 3.19 970,888 30,209 3.11 872,173 25,184 2.89 Total securities 2,512,690 85,130 3.39 2,291,552 71,129 3.10 2,100,687 54,822 2.61 Interest-earning deposits 368,221 18,918 5.14 260,214 13,430 5.16 1,074,165 10,599 0.99 Total interest-earning assets 13,871,685 859,496 6.20 12,876,717 772,998 6.00 12,368,534 522,124 4.22 Noninterest-earning assets 970,005 928,519 951,090 Total assets $ 14,841,690 $ 13,805,236 $ 13,319,624 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand accounts $ 3,033,616 $ 76,932 2.54 % $ 2,559,238 $ 46,976 1.84 % $ 2,318,363 $ 7,038 0.30 % Money market accounts 3,494,497 127,651 3.65 3,043,794 92,976 3.05 2,781,579 19,306 0.69 Savings accounts 567,147 1,261 0.22 668,368 975 0.15 819,043 305 0.04 Certificates of deposit 1,371,009 58,764 4.29 1,198,551 42,796 3.57 569,272 3,509 0.62 Total interest-bearing deposits 8,466,269 264,608 3.13 7,469,951 183,723 2.46 6,488,257 30,158 0.46 Subordinated debentures and notes 156,260 10,497 6.72 155,702 9,781 6.28 155,160 9,166 5.91 FHLB advances 30,363 1,691 5.57 54,615 2,752 5.04 33,467 599 1.79 Securities sold under agreements to repurchase 164,959 5,667 3.44 168,745 3,647 2.16 211,039 506 0.24 Other borrowings 37,833 492 1.30 71,738 2,424 3.38 22,812 750 3.29 Total interest-bearing liabilities 8,855,684 282,955 3.20 7,920,751 202,327 2.55 6,910,735 41,179 0.60 Noninterest-bearing liabilities: Demand deposits 4,042,368 4,131,163 4,805,549 Other liabilities 159,463 130,201 104,581 Total liabilities 13,057,515 12,182,115 11,820,865 Shareholders' equity 1,784,175 1,623,121 1,498,759 Total liabilities & shareholders' equity $ 14,841,690 $ 13,805,236 $ 13,319,624 Net interest income $ 576,541 $ 570,671 $ 480,945 Net interest spread 3.00 % 3.45 % 3.62 % Net interest margin (tax equivalent) 4.16 % 4.43 % 3.89 % 1 Average balances include non-accrual loans.
Year ended December 31, 2025 2024 2023 ($ in thousands) Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Assets Interest-earning assets: Loans 1, 2 $ 11,463,410 $ 755,222 6.59 % $ 10,990,774 $ 755,448 6.87 % $ 10,324,951 $ 688,439 6.67 % Taxable securities 2,057,017 83,734 4.07 1,512,132 53,167 3.52 1,320,664 40,920 3.10 Non-taxable securities 2 1,209,424 43,623 3.61 1,000,558 31,963 3.19 970,888 30,209 3.11 Total securities 3,266,441 127,357 3.90 2,512,690 85,130 3.39 2,291,552 71,129 3.10 Interest-earning deposits 418,980 17,566 4.19 368,221 18,918 5.14 260,214 13,430 5.16 Total interest-earning assets 15,148,831 900,145 5.94 13,871,685 859,496 6.20 12,876,717 772,998 6.00 Noninterest-earning assets 1,050,172 970,005 928,519 Total assets $ 16,199,003 $ 14,841,690 $ 13,805,236 Liabilities and Stockholders' Equity Interest-bearing liabilities: Interest-bearing demand accounts $ 3,311,368 $ 68,932 2.08 % $ 3,033,616 $ 76,932 2.54 % $ 2,559,238 $ 46,976 1.84 % Money market accounts 3,730,110 113,286 3.04 3,494,497 127,651 3.65 3,043,794 92,976 3.05 Savings accounts 535,021 724 0.14 567,147 1,261 0.22 668,368 975 0.15 Certificates of deposit 1,533,608 58,156 3.79 1,371,009 58,764 4.29 1,198,551 42,796 3.57 Total interest-bearing deposits 9,110,107 241,098 2.65 8,466,269 264,608 3.13 7,469,951 183,723 2.46 Subordinated debentures and notes 135,809 9,543 7.03 156,260 10,497 6.72 155,702 9,781 6.28 FHLB advances 75,027 3,422 4.56 30,363 1,691 5.57 54,615 2,752 5.04 Securities sold under agreements to repurchase 201,001 5,829 2.90 164,959 5,667 3.44 168,745 3,647 2.16 Other borrowings 56,610 1,780 3.14 37,833 492 1.30 71,738 2,424 3.38 Total interest-bearing liabilities 9,578,554 261,672 2.73 8,855,684 282,955 3.20 7,920,751 202,327 2.55 Noninterest-bearing liabilities: Demand deposits 4,525,761 4,042,368 4,131,163 Other liabilities 155,194 159,463 130,201 Total liabilities 14,259,509 13,057,515 12,182,115 Stockholders' equity 1,939,494 1,784,175 1,623,121 Total liabilities & stockholders’ equity $ 16,199,003 $ 14,841,690 $ 13,805,236 Net interest income $ 638,473 $ 576,541 $ 570,671 Net interest spread 3.21 % 3.00 % 3.45 % Net interest margin 4.21 % 4.16 % 4.43 % 1 Average balances include nonaccrual loans.
Credit risk is managed by thoroughly reviewing the creditworthiness of the borrowers prior to origination and thereafter. 39 The following table presents a breakdown of loans by NAICS code at the periods indicated: December 31, 2024 2023 ($ in thousands) Outstanding Balance % Outstanding Balance % Accommodation and Food Services $ 1,052,105 9 % $ 975,357 9 % Administrative and Support and Waste Management and Remediation Services 207,003 2 % 215,733 2 % Agriculture, Forestry, Fishing and Hunting 1 141,339 1 % 229,719 2 % Arts, Entertainment, and Recreation 139,256 1 % 125,487 1 % Construction 584,421 5 % 692,403 6 % Educational Services 49,942 NM 54,044 1 % Finance and Insurance 2,252,420 20 % 2,005,183 18 % Health Care and Social Assistance 612,767 5 % 551,979 5 % Information 68,839 1 % 97,052 1 % Management of Companies and Enterprises 91,890 1 % 88,079 1 % Manufacturing 750,480 7 % 704,750 7 % Mining, Quarrying, and Oil and Gas Extraction 5,494 NM 32,024 NM Other Services (except Public Administration) 556,325 5 % 588,449 5 % Professional, Scientific, and Technical Services 311,160 3 % 326,176 3 % Public Administration 11,889 NM 13,774 NM Real Estate and Rental and Leasing 2,904,153 26 % 2,766,754 25 % Retail Trade 561,932 5 % 513,763 5 % Transportation and Warehousing 286,906 3 % 284,706 3 % Utilities 7,139 NM 15,853 NM Wholesale Trade 517,761 5 % 535,666 5 % Other 107,134 1 % 67,167 1 % Total Loans $ 11,220,355 100 % $ 10,884,118 100 % 1 Includes $54.2 million and $95.0 million in animal production at December 31, 2024, and 2023, respectively and $69.4 million and $113.8 million in crop production at December 31, 2024, and 2023, respectively.
Credit risk is managed by thoroughly reviewing the creditworthiness of the borrowers prior to origination and thereafter. 41 The following table presents a breakdown of loans by NAICS code at the periods indicated: December 31, 2025 2024 ($ in thousands) Outstanding Balance % Outstanding Balance % Accommodation and food services $ 995,727 8 % $ 1,052,105 9 % Administrative and support and waste management and remediation services 217,833 2 % 207,003 2 % Agriculture, forestry, fishing and hunting 1 106,535 1 % 141,339 1 % Arts, entertainment, and recreation 143,315 1 % 139,256 1 % Construction 635,854 5 % 584,421 5 % Educational services 49,753 NM 49,942 NM Finance and insurance 2,540,455 22 % 2,252,420 20 % Health care and social assistance 678,129 6 % 612,767 5 % Information 75,033 1 % 68,839 1 % Management of companies and enterprises 65,127 1 % 91,890 1 % Manufacturing 812,042 7 % 750,480 7 % Mining, quarrying, and oil and gas extraction 15,872 NM 5,494 NM Other services (except public administration) 547,447 5 % 556,325 5 % Professional, scientific, and technical services 334,802 3 % 311,160 3 % Public administration 13,156 NM 11,889 NM Real estate and rental and leasing 3,091,499 26 % 2,904,153 26 % Retail trade 602,440 5 % 561,932 5 % Transportation and warehousing 254,049 2 % 286,906 3 % Utilities 27,097 NM 7,139 NM Wholesale trade 524,525 4 % 517,761 5 % Other 69,648 1 % 107,134 1 % Total loans $ 11,800,338 100 % $ 11,220,355 100 % 1 Includes $40.6 million and $54.2 million in animal production at December 31, 2025, and 2024, respectively and $53.4 million and $69.4 million in crop production at December 31, 2025, and 2024, respectively.
The following table summarizes the allocation of the ACL on loans: December 31, ($ in thousands) 2024 2023 Balance at End of Period Applicable to: Amount Percent of loans in each category to total loans Amount Percent of loans in each category to total loans Commercial and industrial $ 63,231 42.1 % $ 58,886 42.9 % Real estate: Commercial 54,617 44.3 % 54,685 44.1 % Construction and land development 9,837 8.0 % 10,198 7.0 % Residential 6,534 3.2 % 6,142 3.4 % Other 3,731 2.4 % 4,860 2.6 % Total allowance $ 137,950 100.0 % $ 134,771 100.0 % The allowance for credit losses was 1.23% of total loans at December 31, 2024, compared to 1.24%, and 1.41%, at December 31, 2023 and 2022, respectively.
The following table summarizes the allocation of the ACL on loans: December 31, ($ in thousands) 2025 2024 Amount Percent of loans in each category to total loans Amount Percent of loans in each category to total loans C&I $ 68,345 44.4 % $ 63,231 42.1 % Real estate: Commercial 50,783 46.2 % 54,617 44.3 % Construction and land development 11,016 5.8 % 9,837 8.0 % Residential 8,023 3.1 % 6,534 3.2 % Consumer 1,855 0.5 % 3,731 2.4 % Total allowance $ 140,022 100.0 % $ 137,950 100.0 % The ACL on loans was 1.19% of total loans at December 31, 2025, compared to 1.23%, and 1.24%, at December 31, 2024 and 2023, respectively.
Louis, MO-IL MSA $ 2,225,856 $ 2,382,192 Los Angeles-Long Beach-Santa Ana, CA MSA 1,557,990 1,561,720 Phoenix-Mesa-Scottsdale, AZ MSA 993,239 899,768 Kansas City, MO-KS MSA 975,457 953,557 San Diego-Carlsbad-San Marcos, CA MSA 297,359 234,808 Dallas-Fort Worth-Arlington, TX MSA 185,242 155,459 Albuquerque, NM MSA 211,642 183,813 Santa Fe, NM MSA 151,883 167,321 Las Vegas-Paradise, NV MSA 165,485 83,737 All other MSAs 77,364 95,024 Specialty and other loans 4,378,838 4,166,719 Total $ 11,220,355 $ 10,884,118 Loan guarantees, primarily on SBA 7(a) loans, totaled $947.7 million and $932.1 million at December 31, 2024 and 2023, respectively. 42 The following table sets forth additional information on certain categories of loans that are included in total loans above at the periods indicated: ($ in thousands) December 31, 2024 December 31, 2023 Increase (decrease) SBA loans 1,298,007 1,281,632 16,375 1 % Sponsor finance 782,722 872,264 (89,542) (10) % Life insurance premium finance 1,114,299 956,162 158,137 17 % Tax credits 760,229 734,594 25,635 3 % The sponsor finance portfolio is primarily comprised of loans in the manufacturing and wholesale trade sectors.
Louis, MO-IL MSA $ 2,203,659 $ 2,225,856 Los Angeles-Long Beach-Santa Ana, CA MSA 1,318,397 1,557,990 Phoenix-Mesa-Chandler, AZ MSA 1,254,713 993,239 Kansas City, MO-KS MSA 1,038,226 975,457 San Diego-Carlsbad-San Marcos, CA MSA 564,038 297,359 Dallas-Fort Worth-Arlington, TX MSA 279,196 185,242 Albuquerque, NM MSA 216,130 211,642 Santa Fe, NM MSA 169,771 151,883 Las Vegas-Paradise, NV MSA 236,047 165,485 Tucson-Nogales, AZ MSA 69,564 — All other MSAs 135,039 77,364 Specialty and Consumer loans 4,315,558 4,378,838 Total $ 11,800,338 $ 11,220,355 Loan guarantees, primarily on SBA 7(a) loans, totaled $960.1 million and $947.7 million at December 31, 2025 and 2024, respectively. 44 The following table sets forth additional information on certain categories of loans that are included in total loans above at the periods indicated: ($ in thousands) December 31, 2025 December 31, 2024 Increase (decrease) SBA loans $ 1,262,456 1,298,007 $ (35,551) (3) % Sponsor finance 694,905 782,722 (87,817) (11) % Life insurance premium finance 1,187,128 1,114,299 72,829 7 % Tax credits 802,818 760,229 42,589 6 % The sponsor finance portfolio is primarily comprised of loans in the manufacturing and wholesale trade sectors.
To be categorized as “well-capitalized”, banks must maintain minimum total risk-based (10%), tier 1 risk-based (8%), common equity tier 1 risk-based (6.5%), and tier 1 leverage ratios (5%). As of December 31, 2024, and December 31, 2023, the Company and the Bank met all capital adequacy requirements to which they are subject.
To be categorized as “well-capitalized”, banks must maintain minimum capital ratios as noted in the table below. As of December 31, 2025, and December 31, 2024, the Company and the Bank met all capital adequacy requirements to which they are subject. The Company and the Bank met the definition of “well-capitalized” at each of December 31, 2025 and 2024.
Government sponsored enterprises $ 276,040 9.9 % $ 296,446 12.5 % Obligations of states and political subdivisions 1,168,256 41.9 % 1,007,870 42.5 % Agency mortgage-backed securities 1,075,306 38.5 % 752,481 31.8 % U.S.
Government sponsored enterprises $ 182,572 4.9 % $ 276,040 9.9 % Obligations of states and political subdivisions 1,492,904 40.0 % 1,168,256 41.9 % Agency mortgage-backed securities 1,753,150 47.0 % 1,075,306 38.5 % U.S.
December 31, ($ in thousands) 2024 2023 Non-accrual loans $ 42,667 $ 43,181 Loans past due 90 days or more and still accruing interest 20 547 Total nonperforming loans 42,687 43,728 Other real estate 3,955 5,736 Total nonperforming assets $ 46,642 $ 49,464 Total assets $ 15,596,431 $ 14,518,590 Total loans 11,220,355 10,884,118 Total allowance for credit losses 137,950 134,771 ACL to nonaccrual loans 323 % 312 % ACL to nonperforming loans 323 % 308 % ACL to total loans 1.23 % 1.24 % Nonaccrual loans to total loans 0.38 % 0.40 % Nonperforming loans to total loans 0.38 % 0.40 % Nonperforming assets to total assets 0.30 % 0.34 % 46 Nonperforming loans based on loan type were as follows: ($ in thousands) December 31, 2024 Number of loans December 31, 2023 Number of loans Commercial and industrial $ 15,821 37 % 23 $ 7,756 18 % 15 Commercial real estate 25,096 59 % 33 33,739 77 % 27 Construction and land development 1,503 3 % 2 1,269 3 % 3 Residential real estate 258 1 % 1 959 2 % 1 Other 9 NM 4 5 — % 2 Total $ 42,687 100 % 63 $ 43,728 100 % 48 The following table summarizes the changes in nonperforming loans: Year ended December 31, ($ in thousands) 2024 2023 Nonperforming loans, beginning of period $ 43,728 $ 9,981 Additions to nonaccrual loans 55,747 109,766 Charge-offs (21,874) (43,215) Principal payments (29,000) (25,871) Moved to other real estate (5,914) (6,933) Nonperforming loans, end of period $ 42,687 $ 43,728 Nonperforming loans at December 31, 2024 decreased $1.0 million, or 2%, when compared to December 31, 2023.
December 31, ($ in thousands) 2025 2024 Nonaccrual loans $ 81,180 $ 42,667 Loans past due 90 days or more and still accruing interest 1,629 20 Total nonperforming loans 82,809 42,687 OREO 81,544 3,955 Total nonperforming assets $ 164,353 $ 46,642 Total assets $ 17,300,884 $ 15,596,431 Total loans 11,800,338 11,220,355 Total ACL on loans 140,022 137,950 ACL on loans to nonaccrual loans 172 % 323 % ACL on loans to nonperforming loans 169 % 323 % ACL on loans to total loans 1.19 % 1.23 % Nonaccrual loans to total loans 0.69 % 0.38 % Nonperforming loans to total loans 0.70 % 0.38 % Nonperforming assets to total assets 0.95 % 0.30 % 48 Nonperforming loans based on loan type were as follows: December 31, 2025 December 31, 2024 ($ in thousands) Amount Percent Number of loans Amount Percent Number of loans C&I $ 27,979 34 % 19 $ 15,821 37 % 23 CRE 46,326 56 % 39 25,096 59 % 33 Construction and land development 155 NM 1 1,503 3 % 2 Residential real estate 8,340 10 % 5 258 1 % 1 Consumer 9 NM 4 9 NM 4 Total $ 82,809 100 % 68 $ 42,687 100 % 63 The following table summarizes the changes in nonperforming loans: Year ended December 31, ($ in thousands) 2025 2024 Nonperforming loans, beginning of period $ 42,687 $ 43,728 Additions to nonaccrual loans 178,029 55,747 Charge-offs (34,516) (21,874) Principal payments (26,845) (29,000) Moved to OREO (76,546) (5,914) Nonperforming loans, end of period $ 82,809 $ 42,687 Nonperforming loans at December 31, 2025 increased $40.1 million, or 94%, when compared to December 31, 2024.