Biggest changeThe following table presents, for the periods indicated, condensed average balance sheet information using daily average balances, together with interest income and yields earned on average interest earning assets and interest expense and rates paid on average interest-bearing liabilities. 41 Table of Contents Average Balance Sheets, Yields, and Rates Year Ended December 31, 2024 2023 2022 (Dollars in millions) Average Balance Interest (2) Average Rate Average Balance Interest (2) Average Rate Average Balance Interest (2) Average Rate Interest earning assets: Loans (1) $ 18,182.0 $ 1,028.2 5.66 % $ 18,299.6 $ 986.0 5.39 % $ 16,802.2 $ 797.2 4.74 % Investment securities Taxable 8,261.5 243.5 2.95 9,173.1 269.1 2.93 9,729.8 213.9 2.20 Tax-exempt 186.5 3.4 1.82 199.7 3.9 1.95 243.6 5.0 2.05 Investment in FHLB and FRB stock 178.8 11.8 6.60 207.5 12.4 5.98 116.6 4.8 4.12 Interest-bearing deposits in banks 422.5 22.2 5.25 303.0 15.7 5.18 1,432.8 8.7 0.61 Federal funds sold 0.1 — — 0.5 — — 0.5 — — Total interest-earning assets 27,231.4 1,309.1 4.81 28,183.4 1,287.1 4.57 28,325.5 1,029.6 3.63 Noninterest-earning assets 2,825.0 2,951.1 2,804.2 Total assets $ 30,056.4 $ 31,134.5 $ 31,129.7 Interest-bearing liabilities: Demand deposits $ 6,224.9 $ 57.8 0.93 % $ 6,553.3 $ 47.2 0.72 % $ 7,549.8 $ 15.7 0.21 % Savings deposits 7,784.8 161.2 2.07 7,989.3 122.2 1.53 8,732.7 24.5 0.28 Time deposits 2,894.1 106.9 3.69 2,676.3 73.2 2.74 1,577.0 8.1 0.51 Repurchase agreements 687.2 6.7 0.97 940.4 6.4 0.68 1,114.5 2.5 0.22 Other borrowed funds 2,434.7 123.4 5.07 2,514.6 133.8 5.32 411.1 15.3 3.72 Long-term debt 253.4 11.8 4.66 120.8 5.8 4.80 122.2 6.0 4.91 Subordinated debentures held by subsidiary trusts 163.1 13.1 8.03 163.1 12.7 7.79 156.6 6.8 4.34 Total interest-bearing liabilities 20,442.2 480.9 2.35 20,957.8 401.3 1.91 19,663.9 78.9 0.40 Noninterest-bearing deposits 5,879.4 6,549.9 7,911.6 Other noninterest-bearing liabilities 468.8 475.9 364.7 Stockholders’ equity 3,266.0 3,150.9 3,189.5 Total liabilities and stockholders’ equity $ 30,056.4 $ 31,134.5 $ 31,129.7 Net FTE interest income (non-GAAP) (3) $ 828.2 $ 885.8 $ 950.7 Less FTE adjustments (2) (6.6) (7.0) (8.1) Net interest income from consolidated statements of income $ 821.6 $ 878.8 $ 942.6 Interest rate spread 2.46 % 2.66 % 3.23 % Net interest margin 3.02 3.12 3.33 Net FTE interest margin (non-GAAP) (3) 3.04 3.14 3.36 Cost of funds, including noninterest-bearing demand deposits (4) 1.83 1.46 0.29 (1) Average loan balances include mortgage loans held for sale and non-accrual loans.
Biggest changeFor the periods indicated, the following table presents average balance sheet information, together with interest income and yields earned on average interest earning assets and interest expense and rates paid on average interest-bearing liabilities. 46 Table of Contents Average Balance Sheets, Yields, and Rates Year Ended December 31, 2025 2024 2023 (Dollars in millions) Average Balance Interest (3) (6) Average Rate Average Balance Interest (3) (6) Average Rate Average Balance Interest (3) (6) Average Rate Interest earning assets: Loans (1) $ 16,663.9 $ 940.7 5.65 % $ 18,182.0 $ 1,028.2 5.66 % $ 18,299.6 $ 986.0 5.39 % Investment securities Taxable (2) 7,303.9 199.4 2.73 8,261.5 243.5 2.95 9,173.1 269.1 2.93 Tax-exempt 180.8 3.5 1.94 186.5 3.4 1.82 199.7 3.9 1.95 Investment in FHLB and FRB stock 132.2 7.4 5.60 178.8 11.8 6.60 207.5 12.4 5.98 Interest bearing deposits in banks 759.9 32.7 4.30 422.5 22.2 5.25 303.0 15.7 5.18 Federal funds sold 0.1 — — 0.1 — — 0.5 — — Total interest earning assets 25,040.8 1,183.7 4.73 27,231.4 1,309.1 4.81 28,183.4 1,287.1 4.57 Noninterest earning assets 2,712.1 2,825.0 2,951.1 Total assets $ 27,752.9 $ 30,056.4 $ 31,134.5 Interest bearing liabilities: Demand deposits $ 6,364.3 $ 60.0 0.94 % $ 6,224.9 $ 57.8 0.93 % $ 6,553.3 $ 47.2 0.72 % Savings deposits 7,831.6 145.8 1.86 7,784.8 161.2 2.07 7,989.3 122.2 1.53 Time deposits 2,783.7 94.0 3.38 2,894.1 106.9 3.69 2,676.3 73.2 2.74 Repurchase agreements 509.3 4.7 0.92 687.2 6.7 0.97 940.4 6.4 0.68 Other borrowed funds 563.5 26.2 4.65 2,434.7 123.4 5.07 2,514.6 133.8 5.32 Long-term debt 159.6 10.7 6.70 253.4 11.8 4.66 120.8 5.8 4.80 Subordinated debentures held by subsidiary trusts 160.0 11.2 7.00 163.1 13.1 8.03 163.1 12.7 7.79 Total interest bearing liabilities 18,372.0 352.6 1.92 20,442.2 480.9 2.35 20,957.8 401.3 1.91 Noninterest bearing deposits 5,535.2 5,879.4 6,549.9 Other noninterest bearing liabilities 423.9 468.8 475.9 Stockholders’ equity 3,421.8 3,266.0 3,150.9 Total liabilities and stockholders’ equity $ 27,752.9 $ 30,056.4 $ 31,134.5 Net FTE interest income (non-GAAP) (4) $ 831.1 $ 828.2 $ 885.8 Less FTE adjustments (3) (5.7) (6.6) (7.0) Net interest income from consolidated statements of income $ 825.4 $ 821.6 $ 878.8 Interest rate spread 2.81 % 2.46 % 2.66 % Net interest margin 3.30 3.02 3.12 Net FTE interest margin (non-GAAP) (4) 3.32 3.04 3.14 Cost of funds, including noninterest-bearing demand deposits (5) 1.47 1.83 1.46 (1) Average loan balances include loans held for sale and loans held for investment, net of deferred fees and costs, which include non-accrual loans.
Changes in interest rate spread, which is the difference between interest earned on assets and interest paid on liabilities, has the most significant impact on net interest income.
Changes in interest rate spread, which is the difference between interest earned on assets and interest paid on liabilities, has the most significant impact on net interest income.
For additional information regarding modifications to borrowers experiencing financial difficulty, see “Notes to Consolidated Financial Statements—Loans Held For Investment” included in financial statements included Part IV, Item 15 of this report. Allowance for Credit Losses The Company performs a quarterly assessment of the appropriateness of its ACL in accordance with GAAP.
For additional information regarding modifications to borrowers experiencing financial difficulty, see “Notes to Consolidated Financial Statements—Loans Held For Investment” included in financial statements included Part IV, Item 15 of this report. Allowance for Credit Losses The Company performs a quarterly assessment of the appropriateness of its allowance for credit losses in accordance with GAAP.
From time to time, we have incurred, and may incur in the future, costs related to our strategic acquisitions and other transactions. Our loan portfolio consists of a mix of real estate, consumer, commercial, agricultural, and other loans, including fixed, adjustable, and variable rate loans.
From time to time, we have incurred, and may incur in the future, costs related to our strategic acquisitions, divestitures and other transactions. Our loan portfolio consists of a mix of real estate, consumer, commercial, agricultural, and other loans, including fixed, adjustable, and variable rate loans.
Our portfolio principally comprises U.S. treasury notes, U.S. government agency, U.S. government agency commercial mortgage-backed securities, U.S. government residential mortgage-backed securities, U.S. government agency collateralized mortgage obligations, corporate securities, and tax-exempt municipal securities. Debt securities rated in the highest category by nationally recognized rating agencies and debt securities backed by the U.S.
Our portfolio principally comprises U.S. treasury notes, U.S. government agency, U.S. government agency commercial mortgage-backed securities, U.S. government residential mortgage-backed securities, U.S. government agency collateralized mortgage obligations, collateralized loan obligations, corporate securities, and tax-exempt municipal securities. Debt securities rated in the highest category by nationally recognized rating agencies and debt securities backed by the U.S.
For additional information concerning leases, see “Notes to Consolidated Financial Statements—Commitments and Contingencies” included in Part IV, Item 15 of this report. The Company is a limited partner in several tax-advantaged limited partnerships that have been formed for the purpose of investing in approved qualified affordable housing, renewable energy, or other renovation or community revitalization projects.
For additional information concerning leases, see “Notes to Consolidated Financial Statements—Commitments and Contingencies” included in Part IV, Item 15 of this report. The Company is a limited partner in several tax-advantaged limited partnerships that have been formed for the purpose of investing in approved qualified affordable housing or other renovation or community revitalization projects.
The Company performed its 2024 annual goodwill impairment qualitative assessment and determined the Company’s goodwill was not considered impaired. For additional information regarding goodwill, see “Notes to Consolidated Financial Statements—Summary of Significant Accounting Policies,” included in Part IV, Item 15 of this report and “Risk Factors—Operational Risks,” included in Part I, Item 1A of this report.
The Company performed its 2025 annual goodwill impairment qualitative assessment and determined the Company’s goodwill was not considered impaired. For additional information regarding goodwill, see “Notes to Consolidated Financial Statements—Summary of Significant Accounting Policies,” included in Part IV, Item 15 of this report and “Risk Factors—Operational Risks,” included in Part I, Item 1A of this report.
Results of Operations Principal tools we use to manage and evaluate the results of our operations include tracking performance through metrics such as return on average equity, return on average assets, efficiency ratio, noninterest expense as a percent of total average assets, earnings per share, credit quality metrics, total shareholder return, net interest income, noninterest income, noninterest expense, and net income.
Results of Operations Principal tools we use to manage and evaluate the results of our operations include tracking performance through metrics such as return on average equity, return on average tangible common equity, return on average assets, efficiency ratio, noninterest expense as a percent of total average assets, earnings per share, credit quality metrics, total shareholder return, net interest income, noninterest income, noninterest expense, and net income.
State income tax applies primarily to pretax earnings generated within Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, and South Dakota. Our effective state tax rate was 5.2% for the year ended December 31, 2024 compared to 5.1% for the year ended December 31, 2023.
State income tax applies primarily to pretax earnings generated within Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, and South Dakota. Our effective state tax rate was 5.1% for the year ended December 31, 2025 compared to 5.2% for the year ended December 31, 2024.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2024.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2025.
See the discussion under “Critical Accounting Estimates and Significant Accounting Policies — Allowance for Credit Losses” above. The ACL is increased by provisions charged against earnings and net recoveries of charged-off loans and is reduced by negative provisions credited to earnings and net loan charge-offs.
See the discussion under “Critical Accounting Estimates and Significant Accounting Policies — Allowance for Credit Losses” above. The allowance for credit losses is increased by provisions charged against earnings and net recoveries of charged-off loans and is reduced by negative provisions credited to earnings and net loan charge-offs.
These securities are carried at cost. 48 Table of Contents Loans Held for Sale Loans held for sale consist of residential mortgage loans pending sale to investors in the secondary market and loans reclassified from loans held for investment due to management’s intent and decision to sell the loans.
These securities are carried at cost. 53 Table of Contents Loans Held for Sale Loans held for sale consist of residential mortgage loans pending sale to investors in the secondary market and loans reclassified from loans held for investment due to management’s intent and decision to sell the loans.
Differences between the established amortized cost basis, and the unpaid principal balance of the asset, is considered to be a non-credit discount/premium and is accreted/amortized into interest income using the level yield interest method. Subsequent changes to the ACL are recorded through provision expense using the same methodology as other loans held for investment.
Differences between the established amortized cost basis, and the unpaid principal balance of the asset, is considered to be a non-credit discount/premium and is accreted/amortized into interest income using the level yield interest method. Subsequent changes to the allowance for credit losses are recorded through provision expense using the same methodology as other loans held for investment.
As of December 31, 2024, there were no significant concentrations of investments (greater than 10% of stockholders’ equity) in any individual security issuer, except for U.S. government or agency-backed securities.
As of December 31, 2025, there were no significant concentrations of investments (greater than 10% of stockholders’ equity) in any individual security issuer, except for U.S. government or agency-backed securities.
Additionally, the Company expects the timing of charge-offs will vary between quarters and will not necessarily correspond proportionally to changes in the ACL or changes in non-performing or collateral-dependent loans due to timing differences among the initial identification of a collateral-dependent loan, recording of a specific valuation allowance for collateral-dependent loans, and any resulting charge-off of uncollectible principal.
Additionally, the Company expects the timing of charge-offs will vary between quarters and will not necessarily correspond proportionally to changes in the allowance for credit losses or changes in non-performing or collateral-dependent loans due to timing differences among the initial identification of a collateral-dependent loan, recording of a specific valuation allowance for collateral-dependent loans, and any resulting charge-off of uncollectible principal.
An ACL is recorded for the expected credit losses over the life of the loan. Subsequent changes to the ACL are recorded through provision expense using the same methodology as other loans held for investment.
An allowance for credit losses is recorded for the expected credit losses over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through provision expense using the same methodology as other loans held for investment.
Although we have established our ACL in accordance with GAAP in the United States and we believe that the ACL is appropriate to provide for known and expected losses in the portfolio at all times, future provisions will be subject to on-going evaluations of the risks in the loan portfolio.
Although we have established our allowance for credit losses in accordance with GAAP in the United States and we believe that the allowance for credit losses is appropriate to provide for known and expected losses in the portfolio at all times, future provisions will be subject to on-going evaluations of the risks in the loan portfolio.
The ACL is maintained at an amount we believe to be sufficient to provide for estimated losses expected over the life of the loans at each balance sheet date resulting from management’s assessment of the quantitative and qualitative factors utilized to determine the ACL.
The allowance for credit losses is maintained at an amount we believe to be sufficient to provide for estimated losses expected over the life of the loans at each balance sheet date resulting from management’s assessment of the quantitative and qualitative factors utilized to determine the allowance for credit losses.
We evaluate our noninterest expense on factors that include our noninterest expense relative to our average assets, our efficiency ratio, and the trends of the individual categories of noninterest expense. 38 Table of Contents Finally, we seek to increase our net income and provide favorable shareholder returns over time, and we evaluate our net income relative to the performance of similar bank holding companies on factors that include return on average assets, return on average equity, total shareholder return, and growth in earnings.
We evaluate our noninterest expense on factors that include our noninterest expense relative to our average assets, our efficiency ratio, and the trends of the individual categories of noninterest expense. 43 Table of Contents Finally, we seek to increase our net income and provide favorable shareholder returns over time, and we evaluate our net income relative to the performance of similar bank holding companies on factors that include return on average assets, return on average equity, return on average tangible common equity, total shareholder return, and growth in earnings.
A similar discussion and analysis comparing fiscal year 2023 to fiscal year ended December 31, 2022 may be found in Part II, Item 7, “Financial Condition” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 29, 2024, which is incorporated herein by reference.
A similar discussion and analysis comparing the fiscal year ended December 31, 2024 to the fiscal year ended December 31, 2023 may be found in Part II, Item 7, “Financial Condition” in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 28, 2025, which is incorporated herein by reference.
Results of Operations The following discussion and analysis is intended to provide detail about the results of operations by comparing the years ended December 31, 2024 to December 31, 2023.
Results of Operations The following discussion and analysis is intended to provide detail about the results of operations by comparing the years ended December 31, 2025 to December 31, 2024.
The following table sets forth the carrying value as of December 31, 2024 and 2023, and the percentage of total investment securities and weighted average yields on investment securities as of December 31, 2024.
The following table sets forth the carrying value as of December 31, 2025 and 2024, and the percentage of total investment securities and weighted average yields on investment securities as of December 31, 2025.
Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. 47 Table of Contents December 31, 2023 December 31, 2024 Securities Maturities and Yield (Dollars in millions) Carrying Value Carrying Value % of Total Investment Securities Weighted Average FTE Yield U.S.
Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. 52 Table of Contents December 31, 2024 December 31, 2025 Securities Maturities and Yield (Dollars in millions) Carrying Value Carrying Value % of Total Investment Securities Weighted Average FTE Yield U.S.
An ACL is recognized by estimating the expected credit losses of the purchased asset and recording an adjustment to the acquisition date fair value to establish the initial amortized cost basis of the asset.
An allowance for credit losses is recognized by estimating the expected credit losses of the purchased asset and recording an adjustment to the acquisition date fair value to establish the initial amortized cost basis of the asset.
Non-GAAP Financial Measures In addition to financial measures presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this document contains non-GAAP financial measures where management believes it to be helpful in understanding our results of operations or financial position.
Non-GAAP Financial Measures In addition to financial measures presented in accordance with generally accepted accounting principles (“GAAP”) in the United States, this document contains non-GAAP financial measures where management believes it would be helpful to understand our results of operations or financial position.
We maintain our ACL based on an estimate of expected credit losses in the loans held for investment portfolio over the life of the loan, including the incorporation of a two-year forecast period at each balance sheet date. We seek to fund our assets primarily using core client deposits.
We maintain our allowance for credit losses based on an estimate of expected credit losses in the loans held for investment portfolio over the life of the loan, including the incorporation of a two-year forecast period as of the balance sheet date. We seek to fund our assets primarily using core client deposits.
December 31, 2024 December 31, 2023 (Dollars in billions) FHLB FRB Total FHLB FRB BTFP Total Total borrowing capacity $ 5.9 $ 1.8 $ 7.7 $ 6.2 $ 0.7 $ 2.4 $ 9.3 Borrowings outstanding 1.5 — 1.5 2.6 — — 2.6 Remaining Capacity, at period end $ 4.4 $ 1.8 $ 6.2 $ 3.6 $ 0.7 $ 2.4 $ 6.7 Cash and due from banks 0.4 0.4 Interest-bearing deposits 0.5 0.2 Total available liquidity $ 7.1 $ 7.3 58 Table of Contents Through the Bank’s relationship with the FHLB, the Bank owns $81.3 million of FHLB stock and has access to additional liquidity and funding sources through FHLB advances.
December 31, 2025 December 31, 2024 (Dollars in billions) FHLB FRB Total FHLB FRB BTFP Total Total borrowing capacity $ 5.4 $ 3.6 $ 9.0 $ 5.9 $ 1.8 $ — $ 7.7 Borrowings outstanding — — — 1.5 — — 1.5 Remaining Capacity, at period end $ 5.4 $ 3.6 $ 9.0 $ 4.4 $ 1.8 $ — $ 6.2 Cash and due from banks 0.4 0.4 Interest-bearing deposits 1.0 0.5 Total available liquidity $ 10.4 $ 7.1 Through the Bank’s relationship with the FHLB, the Bank owns $10.7 million of FHLB stock and has access to additional liquidity and funding sources through FHLB advances.
Financial Condition We manage and evaluate our financial condition by focusing on liquidity, the diversification and quality of our loans, the adequacy of our ACL, the diversification and terms of our deposits, the level of our short-term borrowings and other funding sources, the re-pricing characteristics and maturities of our assets and liabilities, including potential interest rate exposure, and the adequacy of our capital levels.
Financial Condition We manage and evaluate our financial condition by focusing on liquidity, the diversification and quality of our loans, the adequacy of our allowance for credit losses, the diversification and terms of our deposits, the level of our short-term borrowings and other funding sources, the re-pricing characteristics and maturities of our assets and liabilities, including potential interest rate exposure, and the adequacy of our capital levels.
As of December 31, 2024, the Company expects to recover its investments through the use of tax credits generated by the investments. The Company's unfunded capital commitments to these investments were $25.2 million and $32.3 million as of December 31, 2024 and 2023, respectively, reported within accounts payable and accrued expenses on the consolidated balance sheets.
As of December 31, 2025, the Company expects to recover its investments through the use of tax credits generated by the investments. The Company's unfunded capital commitments to these investments were $5.2 million and $25.2 million as of December 31, 2025 and 2024, respectively, reported within accounts payable and accrued expenses on the consolidated balance sheets.
Management monitors trends in the loan portfolio, including changes in the levels of past due, internally classified, and non-performing loans. Changes in the estimates and assumptions are possible and may have a material impact on our ACL, and as a result, on our consolidated financial statements or results of operations.
Management monitors trends in the loan portfolio, including changes in the levels of past due, internally classified, and non-performing loans. Changes in the estimates and assumptions are possible and may have a material impact on our allowance for credit losses, and as a result, on our consolidated financial statements or results of operations.
Loan charge-offs do not directly correspond with the receipt of independent appraisals or the use of observable market data if the collateral value is determined to be sufficient to repay the principal balance of the loan. If a collateral-dependent loan is adequately collateralized, a specific valuation ACL is not recorded.
Loan charge-offs do not directly correspond with the receipt of independent appraisals or the use of observable market data if the collateral value is determined to be sufficient to repay the principal balance of the loan. If a collateral-dependent loan is adequately collateralized, a specific valuation allowance for credit losses is not recorded.
Our clients participate in a wide variety of industries, including: • Agriculture • Healthcare • Professional services • Technology • Construction • Hospitality • Real Estate Development • Tourism • Education • Housing • Retail • Wholesale trade • Governmental services Our Business Our principal business activity is lending to, accepting deposits from, and conducting financial transactions for individuals, businesses, governmental entities, and other entities located in the communities we serve.
We are proud to provide financial services and products to clients that participate in a wide variety of industries, including: • Agriculture • Healthcare • Professional services • Technology • Construction • Hospitality • Real Estate Development • Tourism • Education • Housing • Retail • Wholesale trade • Governmental services 40 Table of Contents Our Business Our principal business activity is lending to, accepting deposits from, and conducting financial transactions for individuals, businesses, governmental entities, and other entities located in the communities we serve.
The balance of the ACL is based on historical loan loss rates, changes in the nature or tenure of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current environmental and economic factors, and the estimated impact of forecasted economic conditions on historical loan loss rates.
The balance of the allowance for credit losses is based on historical loan loss rates, changes in the nature or tenure of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current environmental and economic factors, and the estimated impact of forecasted economic conditions on historical loan loss rates.
Performance Ratios As of or for the year ended December 31, 2024 2023 2022 Return on average assets 0.75 % 0.83 % 0.65 % Return on average common stockholders’ equity 6.92 8.17 6.34 Efficiency ratio (1) 62.30 62.50 67.83 Common stock dividend payout ratio (2) 85.84 75.81 86.73 (1) Our efficiency ratio definition conforms with the FDIC definition for all periods presented as noninterest expense less amortization of intangible assets divided by net interest income plus noninterest income.
Performance Ratios As of or for the year ended December 31, 2025 2024 2023 Return on average assets 1.09 % 0.75 % 0.83 % Return on average common stockholders’ equity 8.83 6.92 8.17 Efficiency ratio (1) 59.19 62.30 62.50 Common stock dividend payout ratio (2) 63.73 85.84 75.81 (1) Our efficiency ratio definition conforms with the FDIC definition for all periods presented as noninterest expense less amortization of intangible assets divided by net interest income plus noninterest income.
Commercial real estate loans include loans for property and improvements used commercially by the borrower or for lease to others for the production of goods or services. Approximately 33.0% and 34.4% of our commercial real estate loans were owner occupied as of December 31, 2024 and 2023, respectively. Construction loans .
Commercial real estate loans include loans for property and improvements used commercially by the borrower or for lease to others for the production of goods or services. Approximately 33.4% and 33.0% of our commercial real estate loans were owner occupied as of December 31, 2025 and 2024, respectively. 54 Table of Contents Construction loans .
During 2024, the Company granted 43,514 restricted stock units of its common stock to directors for their annual service on the Company’s Board. The aggregate value of the units issued to directors of $1.2 million is amortized into stock-based compensation expense in the accompanying consolidated statements of changes in stockholders’ equity over a one-year service-based period.
During 2025, the Company granted 39,058 restricted stock units of its common stock to directors for their annual service on the Company’s Board. The aggregate value of the units issued to directors of $1.1 million is amortized into stock-based compensation expense in the accompanying consolidated statements of changes in stockholders’ equity over a one-year service-based period.
Based on current market interest rates, management expects approximately $12.5 million of these securities will be called in 2025. For additional information concerning investment securities, see “Notes to Consolidated Financial Statements — Investment Securities” included in Part IV, Item 15.
Based on current market interest rates, management expects approximately $50.1 million of these securities will be called in 2026. For additional information concerning investment securities, see “Notes to Consolidated Financial Statements — Investment Securities” included in Part IV, Item 15.
Loans, or portions thereof, are charged-off against the ACL when management believes the collectability of the principal is unlikely, or, with respect to consumer installment loans, according to an established delinquency schedule.
Loans, or portions thereof, are charged-off against the allowance for credit losses when management believes the collectability of the principal is unlikely, or, with respect to consumer installment loans, according to an established delinquency schedule.
In some cases, these modifications may result in new loans. Loan modifications to borrowers experiencing financial difficulty may be in the form of principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension or a combination thereof, among other things.
Loan modifications to borrowers experiencing financial difficulty may be in the form of principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension or a combination thereof, among other things.
For additional details in regard to the Company’s deposits see “Notes to Consolidated Financial Statements—Deposits” included in Part IV, Item 15 of this report. As of December 31, 2024, the Company had securities sold under repurchase agreements of $523.9 million due in one year or less as the agreements with our client counterparties mature on the next banking day.
For additional details in regard to the Company’s deposits see “Notes to Consolidated Financial Statements—Deposits” included in Part IV, Item 15 of this report. 62 Table of Contents As of December 31, 2025, the Company had securities sold under repurchase agreements of $479.6 million due in one year or less as the agreements with our client counterparties mature on the next banking day.
As of December 31, 2024, the carrying value of our investments in non-agency mortgage-backed securities totaled $218.1 million. All other mortgage-backed securities included in the table below were issued by U.S. government entities and sponsored entities.
As of December 31, 2025, the carrying value of our investments in non-agency, mortgage-backed securities totaled $193.9 million. All other mortgage-backed securities included in the table below were issued by U.S. government entities and sponsored entities.
Through our bank subsidiary, FIB, we deliver a comprehensive range of banking products and services—including online and mobile banking—to individuals, businesses, governmental entities, and others throughout our market areas.
Through our bank subsidiary, First Interstate Bank, we deliver a comprehensive range of banking products and services—including online and mobile banking—to individuals, businesses, government entities, and others throughout our market areas.
The ACL consists of three elements: (1) A specific valuation allowance associated with collateral-dependent and other individually evaluated loans.
The allowance for credit losses consists of three elements: (1) A specific valuation allowance associated with collateral-dependent and other individually evaluated loans.
The Company has future minimum rental commitments, exclusive of maintenance and operating costs, required under operating leases that have initial or remaining noncancelable lease terms in excess of one year at December 31, 2024 with $11.5 million due in one year or less and $34.2 million due in more than one year.
The Company has future minimum rental commitments, exclusive of maintenance and operating costs, required under operating leases that have initial or remaining noncancelable lease terms in excess of one year at December 31, 2025 with $10.2 million due in one year or less and $28.3 million due in more than one year.
If the economy declines or asset quality deteriorates, material additional provisions could be required.
If the economy declines or asset quality deteriorates more than expected, material additional provisions could be required.
While each loan we originate must meet minimum underwriting standards we establish through our credit policies, our bankers are granted limited discretion to approve and price loans within pre-approved limits which assures that we are responsive to community needs in each market area and remain competitive.
While each loan we originate must meet minimum underwriting standards we establish through our credit policies, our bankers are granted limited discretion to approve and price loans within pre-approved limits which assures that we are responsive to community needs in each market area and remain competitive. We fund our loan portfolio primarily with the core deposits from our clients.
See “Notes to Consolidated Financial Statements—Summary of Significant Accounting Policies” for a description of the methodology used to determine the ACL and our policy pertaining to acquired loans. See “Notes to Consolidated Financial Statements—Loans” for a discussion on the factors driving changes in the amount of the ACL.
See “Notes to Consolidated Financial Statements—Summary of Significant Accounting Policies” for a description of the methodology used to determine the allowance for credit losses and our policy pertaining to acquired loans. See “Notes to Consolidated Financial Statements—Loans Held for Investment” for a discussion on the factors driving changes in the amount of the allowance for credit losses.
As such, significant changes in collateral-dependent and non-performing loans do not necessarily correspond proportionally with changes in the specific valuation component of the ACL.
As such, significant changes in collateral-dependent and non-performing loans do not necessarily correspond proportionally with changes in the specific valuation component of the allowance for credit losses.
Significant components of these fluctuations are discussed below. Payment services revenues consist of interchange revenue that merchants pay for processing electronic payment transactions, associated fees earned from the issuance of business credit cards, consumer credit cards, and debit cards, and ATM service fees.
Significant components of these fluctuations are discussed below. Payment services revenues consist of interchange revenue that merchants pay for processing electronic payment transactions, associated fees earned from the issuance of business credit cards, consumer credit cards (prior to the outsourcing of the consumer credit card business in the second quarter of 2025), debit cards, and ATM service fees.
As of December 31, 2024 and December 31, 2023, the Company held $177.4 million and $223.2 million, respectively, in equity securities in a combination of FRB and FHLB stocks, which are restricted nonmarketable securities acquired to meet regulatory requirements.
As of December 31, 2025 and December 31, 2024, the Company held $106.3 million and $177.4 million, respectively, primarily in equity securities in a combination of FRB and FHLB stocks, which are restricted nonmarketable securities acquired to meet regulatory requirements.
Regular cash dividends paid to common shareholders during 2024 amounted to approximately $195.9 million. On January 28, 2025, we declared a quarterly dividend to common stockholders of $0.47 per share, which was paid on February 20, 2025 to shareholders of record as of February 10, 2025.
Regular cash dividends paid to common shareholders during 2025 amounted to approximately $194.3 million. On January 27, 2026, we declared a quarterly dividend to common stockholders of $0.47 per share, which was paid on February 20, 2026 to shareholders of record as of February 10, 2026.
The dividend equates to a 5.8% annual yield based on the $32.53 average closing price of the Company’s common stock as reported on NASDAQ during the fourth quarter of 2024.
The dividend equates to a 5.7% annual yield based on the $32.72 average closing price of the Company’s common stock as reported on NASDAQ during the fourth quarter of 2025.
The following table sets forth information regarding our ACL as of the dates and for the periods indicated. 53 Table of Contents Allowance for Credit Losses (Dollars in millions) As of and for the year ended December 31, 2024 2023 2022 Allowance for credit losses on loans: Beginning balance $ 227.7 $ 220.1 $ 122.3 ACL recorded on PCD loans — — 59.5 Provision for (reduction of) operating expense 80.9 31.1 68.4 Charge-offs: Real estate Commercial 25.4 7.6 11.7 Construction 13.2 10.3 9.2 Residential 1.0 0.6 0.3 Agricultural — — 0.2 Consumer 15.4 14.0 10.1 Commercial 59.4 3.4 8.1 Agricultural 0.3 — 5.4 Total charge-offs 114.7 35.9 45.0 Recoveries: Real estate Commercial 0.8 4.2 3.0 Construction 0.1 0.1 0.5 Residential 0.2 0.1 0.8 Agricultural 0.1 0.3 0.4 Consumer 4.9 4.7 5.0 Commercial 3.8 2.6 2.3 Agricultural 0.3 0.4 2.9 Total recoveries 10.2 12.4 14.9 Net charge-offs 104.5 23.5 30.1 Ending balance $ 204.1 $ 227.7 $ 220.1 Allowance for off-balance sheet credit losses: Beginning balance $ 18.4 $ 16.2 $ 3.8 (Reduction of) provision for off-balance sheet credit losses (13.2) 2.2 12.4 Ending balance $ 5.2 $ 18.4 $ 16.2 Allowance for credit losses on investment securities: Beginning balance $ 0.8 $ 1.9 $ — Provision for (reduction of) credit losses 0.1 (1.1) 1.9 Ending balance $ 0.9 $ 0.8 $ 1.9 Total allowance for credit losses $ 210.2 $ 246.9 $ 238.2 Total provision for credit losses 67.8 32.2 82.7 Loans held for investment, net of deferred fees and costs 17,844.9 18,279.6 18,099.2 Average loans 18,182.0 18,299.6 16,802.2 Net charge-offs to average loans 0.57 % 0.13 % 0.18 % Allowance to non-accrual loans 147.58 214.00 371.79 Allowance to loans held for investment 1.14 1.25 1.22 The ACL is allocated to loan categories based on the relative risk characteristics, asset classifications, and expected losses of the loan portfolio.
The following table sets forth information regarding our allowance for credit losses as of the dates and for the periods indicated. 58 Table of Contents Allowance for Credit Losses (Dollars in millions) As of and for the year ended December 31, 2025 2024 2023 Allowance for credit losses on loans: Beginning balance $ 204.1 $ 227.7 $ 220.1 Provision for (reduction of) credit losses 26.5 80.9 31.1 Charge-offs: Real estate Commercial 22.0 25.4 7.6 Construction — 13.2 10.3 Residential 1.4 1.0 0.6 Agricultural 0.2 — — Consumer 17.5 15.4 14.0 Commercial 8.9 59.4 3.4 Agricultural 5.0 0.3 — Total charge-offs 55.0 114.7 35.9 Recoveries: Real estate Commercial 5.1 0.8 4.2 Construction 1.4 0.1 0.1 Residential 0.4 0.2 0.1 Agricultural 0.7 0.1 0.3 Consumer 5.7 4.9 4.7 Commercial 2.3 3.8 2.6 Agricultural 0.2 0.3 0.4 Total recoveries 15.8 10.2 12.4 Net charge-offs 39.2 104.5 23.5 Ending balance $ 191.4 $ 204.1 $ 227.7 Allowance for off-balance sheet credit losses: Beginning balance $ 5.2 $ 18.4 $ 16.2 (Reduction of) provision for off-balance sheet credit losses 0.7 (13.2) 2.2 Ending balance $ 5.9 $ 5.2 $ 18.4 Allowance for credit losses on investment securities: Beginning balance $ 0.9 $ 0.8 $ 1.9 Provision for (reduction of) credit losses (0.4) 0.1 (1.1) Ending balance $ 0.5 $ 0.9 $ 0.8 Total allowance for credit losses $ 197.8 $ 210.2 $ 246.9 Total provision for credit losses 26.8 67.8 32.2 Loans held for investment, net of deferred fees and costs 15,201.6 17,844.9 18,279.6 Average loans 16,663.9 18,182.0 18,299.6 Net charge-offs to average loans 0.24 % 0.57 % 0.13 % Allowance to non-accrual loans 143.37 147.58 214.00 Allowance to loans held for investment 1.26 1.14 1.25 The allowance for credit losses is allocated to loan categories based on the relative risk characteristics, asset classifications, and expected losses of the loan portfolio.
Analysis of Interest Changes Due To Volume and Rates Year Ended December 31, 2024 compared with December 31, 2023 Year Ended December 31, 2023 compared with December 31, 2022 Year Ended December 31, 2022 compared with December 31, 2021 (Dollars in millions) Volume Rate Net Volume Rate Net Volume Rate Net Interest earning assets: Loans (1) $ (6.3) $ 48.5 $ 42.2 $ 71.0 $ 117.8 $ 188.8 $ 308.6 $ 57.4 $ 366.0 Investment Securities (1) (26.9) 0.8 (26.1) (13.2) 67.3 54.1 61.9 83.1 145.0 Investment in FHLB and FRB Stock (1.7) 1.1 (0.6) 3.7 3.9 7.6 1.2 2.6 3.8 Interest bearing deposits in banks 6.2 0.3 6.5 (6.9) 13.9 7.0 (0.7) 6.8 6.1 Total change (28.7) 50.7 22.0 54.6 202.9 257.5 371.0 149.9 520.9 Interest bearing liabilities: Demand deposits (2.4) 13.0 10.6 (2.1) 33.6 31.5 1.2 12.7 13.9 Savings deposits (3.1) 42.1 39.0 (2.1) 99.8 97.7 1.2 21.8 23.0 Time deposits 6.0 27.7 33.7 5.6 59.5 65.1 2.7 0.6 3.3 Repurchase agreements (1.7) 2.0 0.3 (0.4) 4.3 3.9 — 2.1 2.1 Other borrowed funds (4.3) (6.1) (10.4) 78.3 40.2 118.5 — 15.3 15.3 Long-term debt 6.4 (0.4) 6.0 (0.1) (0.1) (0.2) 0.5 (0.5) — Subordinated debentures held by subsidiary trusts — 0.4 0.4 0.3 5.6 5.9 2.2 1.8 4.0 Total change 0.9 78.7 79.6 79.5 242.9 322.4 7.8 53.8 61.6 Increase in FTE net interest income (1) $ (29.6) $ (28.0) $ (57.6) $ (24.9) $ (40.0) $ (64.9) $ 363.2 $ 96.1 $ 459.3 (1) Interest income and average rates for tax exempt loans and securities are presented on a FTE basis.
Analysis of Interest Changes Due To Volume and Rates Year Ended December 31, 2025 compared with December 31, 2024 Year Ended December 31, 2024 compared with December 31, 2023 Year Ended December 31, 2023 compared with December 31, 2022 (Dollars in millions) Volume Rate Net Volume Rate Net Volume Rate Net Interest earning assets: Loans (1) $ (85.9) $ (1.6) $ (87.5) $ (6.3) $ 48.5 $ 42.2 $ 71.0 $ 117.8 $ 188.8 Investment Securities (1) (28.1) (15.9) (44.0) (26.9) 0.8 (26.1) (13.2) 67.3 54.1 Investment in FHLB and FRB Stock (2) (3.1) (1.3) (4.4) (1.7) 1.1 (0.6) 3.7 3.9 7.6 Interest bearing deposits in banks 17.7 (7.2) 10.5 6.2 0.3 6.5 (6.9) 13.9 7.0 Total change (99.4) (26.0) (125.4) (28.7) 50.7 22.0 54.6 202.9 257.5 Interest bearing liabilities: Demand deposits 1.3 0.9 2.2 (2.4) 13.0 10.6 (2.1) 33.6 31.5 Savings deposits 1.0 (16.4) (15.4) (3.1) 42.1 39.0 (2.1) 99.8 97.7 Time deposits (4.1) (8.8) (12.9) 6.0 27.7 33.7 5.6 59.5 65.1 Repurchase agreements (1.7) (0.3) (2.0) (1.7) 2.0 0.3 (0.4) 4.3 3.9 Other borrowed funds (94.9) (2.3) (97.2) (4.3) (6.1) (10.4) 78.3 40.2 118.5 Long-term debt (4.4) 3.3 (1.1) 6.4 (0.4) 6.0 (0.1) (0.1) (0.2) Subordinated debentures held by subsidiary trusts (0.2) (1.7) (1.9) — 0.4 0.4 0.3 5.6 5.9 Total change (103.0) (25.3) (128.3) 0.9 78.7 79.6 79.5 242.9 322.4 Increase in FTE net interest income (1) $ 3.6 $ (0.7) $ 2.9 $ (29.6) $ (28.0) $ (57.6) $ (24.9) $ (40.0) $ (64.9) (1) Interest income and average rates for tax exempt loans and securities are presented on an FTE basis.
Approximately 74.0% and 74.2% of our tax-exempt securities were general obligation securities as of December 31, 2024 and 2023, respectively, of which 29.8% and 31.1%, respectively, were issued by political subdivisions or agencies within the states we operate, including Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
Approximately 73.6% and 74.0% of our tax-exempt securities were general obligation securities as of December 31, 2025 and 2024, respectively, of which 28.3% and 29.8%, respectively, were issued by political subdivisions or agencies within the states we operated in during 2025 and 2024, including Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
The following table provides a summary of the allocation of the ACL for specific loan categories as of the dates indicated.
The following table provides a summary of the allocation of the allowance for credit losses for specific loan categories as of the dates indicated.
Net interest income included interest accretion related to the fair value of acquired loans of $24.6 million during 2024 as compared to $20.4 million in 2023, of which $7.2 million was the result of early loan payoffs during 2024, as compared to $2.5 million in 2023.
Net interest income included interest accretion related to the fair value of acquired loans of $15.0 million during 2025 as compared to $24.6 million in 2024, of which $3.0 million was the result of early loan payoffs during 2025, as compared to $7.2 million in 2024.
Stockholders’ equity increased $76.5 million, or 2.4%, to $3,304.0 million as of December 31, 2024 from $3,227.5 million as of December 31, 2023, due to changes in accumulated other comprehensive loss related to unrealized gains on available-for-sale securities, stock-based compensation expense, and retention of earnings, which are partially offset by stock repurchases of vested restricted shares tendered in lieu of cash for payment of income tax withholding amounts by participants, and cash dividends paid.
Stockholders’ equity increased $143.0 million, or 4.3%, to $3,447.0 million as of December 31, 2025 from $3,304.0 million as of December 31, 2024, due to changes in accumulated other comprehensive loss related to unrealized gains on available-for-sale securities, stock-based compensation expense, and retention of earnings, which are partially offset by stock repurchases of vested restricted shares tendered in lieu of cash for payment of income tax withholding amounts by participants, stock purchases pursuant to the stock repurchase program as further discussed below, and cash dividends paid.
The following table presents the composition of our noninterest expense as of the dates indicated: Noninterest expense Year Ended December 31, $ Change % Change (Dollars in millions) 2024 2023 2022 2024 vs 2023 2023 vs 2022 2024 vs 2023 2023 vs 2022 Salaries and wages $ 270.9 $ 263.1 $ 282.1 $ 7.8 $ (19.0) 3.0 % (6.7) % Employee benefits 76.4 75.3 77.5 1.1 (2.2) 1.5 (2.8) Outsourced technology services 56.2 59.0 54.3 (2.8) 4.7 (4.7) 8.7 Occupancy, net 48.7 48.0 44.0 0.7 4.0 1.5 9.1 Furniture and equipment 20.7 22.1 23.4 (1.4) (1.3) (6.3) (5.6) OREO expense, net 4.1 1.5 2.3 2.6 (0.8) 173.3 NM Professional fees 21.6 19.1 19.1 2.5 — 13.1 — FDIC insurance premiums 24.0 31.5 14.0 (7.5) 17.5 (23.8) NM Other intangibles amortization 14.6 15.7 15.9 (1.1) (0.2) (7.0) (1.3) Other expenses 100.2 121.5 114.5 (21.3) 7.0 (17.5) 6.1 Acquisition related expenses — — 118.9 — (118.9) — NM Total noninterest expense $ 637.4 $ 656.8 $ 766.0 $ (19.4) $ (109.2) (3.0) (14.3) Salaries and wages expense primarily consist of salaries, severance, commissions, overtime, bonus accrual, and temporary employee expenses.
The following table presents the composition of our noninterest expense for the periods indicated: Noninterest expense Year Ended December 31, $ Change % Change (Dollars in millions) 2025 2024 2023 2025 vs 2024 2024 vs 2023 2025 vs 2024 2024 vs 2023 Salaries and wages $ 274.6 $ 270.9 $ 263.1 $ 3.7 $ 7.8 1.4 % 3.0 % Employee benefits 74.6 76.4 75.3 (1.8) 1.1 (2.4) 1.5 Outsourced technology services 57.5 56.2 59.0 1.3 (2.8) 2.3 (4.7) Occupancy expense, net 54.8 48.7 48.0 6.1 0.7 12.5 1.5 Furniture and equipment 20.6 20.7 22.1 (0.1) (1.4) (0.5) (6.3) OREO expense, net 0.5 4.1 1.5 (3.6) 2.6 (87.8) 173.3 Professional fees 23.7 21.6 19.1 2.1 2.5 9.7 13.1 FDIC insurance premiums 14.4 24.0 31.5 (9.6) (7.5) (40.0) (23.8) Other intangibles amortization 13.6 14.6 15.7 (1.0) (1.1) (6.8) (7.0) Other expenses 106.0 100.2 121.5 5.8 (21.3) 5.8 (17.5) Total noninterest expense $ 640.3 $ 637.4 $ 656.8 $ 2.9 $ (19.4) 0.5 (3.0) Salaries and wages expense primarily consist of salaries, severance, commissions, overtime, bonus accrual, and temporary employee expenses.
As of December 31, 2024 there were approximately $56.9 million of non-accrual loans for which there was no related ACL, as these loans had sufficient collateral securing the loan for repayment. Loans contractually past due 90 days or more and still accruing interest .
As of December 31, 2025 there were approximately $59.8 million of non-accrual loans for which there was no related allowance for credit losses, as these loans had sufficient collateral securing the loan for repayment. Loans contractually past due 90 days or more and still accruing interest .
At December 31, 2024 and December 31, 2023, the Company had no ACL on available-for-sale securities and an ACL on held-to maturity securities classified as corporate and municipal securities of $0.9 million and $0.8 million, respectively.
At December 31, 2025 and December 31, 2024, the Company had no allowance for credit losses on available-for-sale securities and an allowance for credit losses on held-to maturity securities classified as corporate and municipal securities of $0.5 million and $0.9 million, respectively.
As of December 31, 2024 and 2023, we had certificate of deposits of $12.5 million and $26.6 million, respectively, through IntraFi Network Deposits, or Intrafi. We had no brokered deposits as of December 31, 2024 and 2023.
As of December 31, 2025 and 2024, we had certificate of deposits of $13.4 million and $12.5 million, respectively, through IntraFi Network Deposits, or Intrafi. We had no brokered deposits as of December 31, 2025 and 2024.
(2) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company’s performance as a comparison of the returns between a tax-free investment and a taxable alternative.
(4) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company’s performance as a comparison of the returns between a tax-free investment and a taxable alternative. Net FTE interest income and net FTE interest margin are non-GAAP financial measures.
Our net FTE interest margin ratio, a non-GAAP financial measure, decreased 10 basis points to 3.04% during 2024, as compared to 3.14% in 2023. Exclusive of the impact of interest accretion on acquired loans, our 2024 net FTE interest margin ratio decreased 12 basis points over our similarly calculated net interest margin ratio in 2023.
Our net FTE interest margin ratio, a non-GAAP financial measure, increased 28 basis points to 3.32% during 2025, as compared to 3.04% in 2024. Exclusive of the impact of interest accretion on acquired loans, our 2025 net FTE interest margin ratio increased 31 basis points over our similarly calculated net interest margin ratio in 2024.
We record OREO at fair value less estimated selling costs. Any excess of loan carrying value over the fair value of the real estate acquired, is recorded as a charge against the ACL. Estimated losses that result from the ongoing periodic valuation of these properties are charged to earnings in the period in which they are identified.
Any excess of loan carrying value over the fair value of the real estate at the time it is acquired, is recorded as a charge against the allowance for credit losses. Estimated losses that result from the ongoing periodic valuation of these properties are charged to earnings in the period in which they are identified.
The following table presents the composition of our noninterest income as of the dates indicated: Noninterest Income Year Ended December 31, $ Change % Change (Dollars in millions) 2024 2023 2022 2024 vs 2023 2023 vs 2022 2024 vs 2023 2023 vs 2022 Payment services revenues $ 73.6 $ 76.4 $ 74.1 $ (2.8) $ 2.3 (3.7) % 3.1 % Mortgage banking revenues 6.6 8.4 18.7 (1.8) (10.3) (21.4) (55.1) Wealth management revenues 38.8 35.3 34.3 3.5 1.0 9.9 2.9 Service charges on deposit accounts 25.7 23.0 24.6 2.7 (1.6) 11.7 (6.5) Other service charges, commissions and fees 9.0 9.5 15.5 (0.5) (6.0) (5.3) (38.7) Investment securities losses, net — (23.5) (24.4) 23.5 0.9 (100.0) (3.7) Other income 24.4 17.9 20.4 6.5 (2.5) 36.3 (12.3) Total noninterest income $ 178.1 $ 147.0 $ 163.2 $ 31.1 $ (16.2) 21.2 (9.9) Noninterest income increased $31.1 million in 2024 as compared to the same period in 2023.
The following table presents the composition of our noninterest income for the periods indicated: Noninterest Income Year Ended December 31, $ Change % Change (Dollars in millions) 2025 2024 2023 2025 vs 2024 2024 vs 2023 2025 vs 2024 2024 vs 2023 Payment services revenues $ 67.9 $ 73.6 $ 76.4 $ (5.7) $ (2.8) (7.7) % (3.7) % Mortgage banking revenues 5.8 6.6 8.4 (0.8) (1.8) (12.1) (21.4) Wealth management revenues 40.6 38.8 35.3 1.8 3.5 4.6 9.9 Service charges on deposit accounts 27.0 25.7 23.0 1.3 2.7 5.1 11.7 Other service charges, commissions and fees 8.8 9.0 9.5 (0.2) (0.5) (2.2) (5.3) Investment securities losses, net — — (23.5) — 23.5 — NM* Other income 83.3 24.4 17.9 58.9 6.5 NM* 36.3 Total noninterest income $ 233.4 $ 178.1 $ 147.0 $ 55.3 $ 31.1 31.0 21.2 * NM - not meaningful Noninterest income increased $55.3 million in 2025 as compared to 2024.
We provide interim construction and permanent financing for both single-family and multi-unit properties, medium-term loans for commercial, agricultural and industrial property and/or buildings and equity lines of credit secured by real estate. Commercial real estate loans .
The remaining decline in loan balances is due to paydowns and maturities. Real Estate Loans. We provide interim construction and permanent financing for both single-family and multi-unit properties, medium-term loans for commercial, agricultural and industrial property and/or buildings and equity lines of credit secured by real estate. Commercial real estate loans .
As of December 31, 2024, our construction loan portfolio was divided among the following categories: approximately $216.9 million, or 17.4%, residential construction; approximately $738.7 million, or 59.4%, commercial construction; and approximately $289.0 million, or 23.2%, land acquisition and development. Residential real estate loans . Residential real estate loans are typically secured by first liens on the financed property.
As of December 31, 2025, our construction loan portfolio was divided among the following categories: approximately $169.4 million, or 20.2%, residential construction; approximately $450.9 million, or 53.9%, commercial construction; and approximately $216.9 million, or 25.9%, land acquisition and development. Residential real estate loans . Residential real estate loans are typically secured by first liens on the financed property.
As of December 31, 2024, we had 300 banking offices in operation, including branches and detached drive-up facilities, in communities across Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
As of December 31, 2025, we operated 289 banking offices, including branches and detached drive-up facilities, in communities across twelve states— Colorado, Idaho, Iowa, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
For the Year Ended (In millions, except % and per share data) Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Net interest income (A) $ 821.6 $ 878.8 $ 942.6 FTE interest income 6.6 7.0 8.1 Net FTE interest income (B) 828.2 885.8 950.7 Average interest-earning assets (C) $ 27,231.4 $ 28,183.4 $ 28,325.5 Net interest margin (GAAP) (A) / (C) 3.02 3.12 3.33 Net interest margin (FTE) (Non-GAAP) (B) / (C) 3.04 3.14 3.36 Provision for (reduction of) Credit Losses Fluctuations in the provision for credit losses reflect charge-offs and recoveries as well as management’s estimate of possible credit losses based upon the composition of our loan portfolio, evaluation of the borrowers’ ability to repay, collateral value underlying loans, loan loss trends, and estimated effects of current and forecasted economic conditions on our loans held for investment and investment securities portfolios. 43 Table of Contents During 2024, the Company recorded a provision for credit losses of $67.8 million, as compared to a $32.2 million provision for credit losses in 2023.
For the Year Ended (In millions, except % and per share data) Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Net interest income (A) $ 825.4 $ 821.6 $ 878.8 FTE interest income 5.7 6.6 7.0 Net FTE interest income (Non-GAAP) (B) 831.1 828.2 885.8 Less purchase accounting accretion 15.0 24.6 20.4 Adjusted net FTE interest income (Non-GAAP) (C) $ 816.1 $ 803.6 $ 865.4 Average interest earning assets (D) $ 25,040.8 $ 27,231.4 $ 28,183.4 Net interest margin (GAAP) (A) / (D) 3.30 % 3.02 % 3.12 % Net interest margin (FTE) (Non-GAAP) (B) / (D) 3.32 3.04 3.14 Adjusted net interest margin (FTE) (Non-GAAP) (C) / (D) 3.26 2.95 3.07 48 Table of Contents Provision for (reduction of) Credit Losses Fluctuations in the provision for credit losses reflect charge-offs and recoveries as well as management’s estimate of possible credit losses based upon the composition of our loan portfolio, evaluation of the borrowers’ ability to repay, collateral value of underlying loans, loan loss trends, and estimated effects of current and forecasted economic conditions on our loans held for investment and investment securities portfolios.
Loans Held for Investment, Net of Deferred Fees and Costs The following table presents the composition of our loan portfolio as of the dates indicated: Loans Outstanding (Dollars in millions) As of December 31, 2024 Percent 2023 Percent 2022 Percent Real estate: Commercial $ 9,263.2 51.9 % $ 8,869.2 48.4 % $ 8,528.6 47.1 % Construction 1,244.6 7.0 1,826.5 10.0 1,944.4 10.8 Residential 2,191.6 12.3 2,244.3 12.3 2,188.3 12.1 Agricultural 701.1 3.9 716.8 3.9 794.9 4.4 Total real estate 13,400.5 75.1 13,656.8 74.6 13,456.2 74.4 % Consumer: Indirect 725.0 4.0 740.9 4.1 829.7 4.6 Direct 134.0 0.7 141.6 0.8 152.9 0.8 Credit card 77.6 0.4 76.5 0.4 75.9 0.4 Total consumer 936.6 5.1 959.0 5.3 1,058.5 5.8 Commercial 2,829.4 15.9 2,906.8 15.9 2,882.6 15.9 Agricultural 687.9 3.9 769.4 4.2 708.3 3.9 Other, including overdrafts 1.6 — 0.1 — 9.2 — Loans held for investment 17,856.0 100.0 % 18,292.1 100.0 % 18,114.8 100.0 % Deferred loan fees and costs (11.1) (12.5) (15.6) Loans held for investment, net of deferred fees and costs 17,844.9 18,279.6 18,099.2 Allowance for credit losses (204.1) (227.7) (220.1) Net loans held for investment $ 17,640.8 $ 18,051.9 $ 17,879.1 Allowance for credit losses to loans held for investment 1.14 % 1.25 % 1.22 % Loans held for investment, net of deferred fees and costs, decreased $434.7 million, or 2.4%, to $17,844.9 million as of December 31, 2024, as compared to $18,279.6 million as of December 31, 2023, Real Estate Loans.
Loans Held for Investment, Net of Deferred Fees and Costs The following table presents the composition and comparison of our loans held for investment for the periods indicated: Loans Outstanding (Dollars in millions) As of December 31, 2025 Percent 2024 Percent 2023 Percent Real estate: Commercial $ 8,144.4 53.6 % $ 9,263.2 51.9 % $ 8,869.2 48.4 % Construction 837.2 5.5 1,244.6 7.0 1,826.5 10.0 Residential 2,108.8 13.9 2,191.6 12.3 2,244.3 12.3 Agricultural 629.0 4.1 701.1 3.9 716.8 3.9 Total real estate 11,719.4 77.1 13,400.5 75.1 13,656.8 74.6 Consumer: Indirect 477.5 3.1 725.0 4.0 740.9 4.1 Direct 131.5 0.9 134.0 0.7 141.6 0.8 Credit card — — 77.6 0.4 76.5 0.4 Total consumer 609.0 4.0 936.6 5.1 959.0 5.3 Commercial 2,359.6 15.5 2,829.4 15.9 2,906.8 15.9 Agricultural 520.2 3.4 687.9 3.9 769.4 4.2 Other, including overdrafts 1.7 — 1.6 — 0.1 — Loans held for investment 15,209.9 100.0 % 17,856.0 100.0 % 18,292.1 100.0 % Deferred loan fees and costs (8.3) (11.1) (12.5) Loans held for investment, net of deferred fees and costs 15,201.6 17,844.9 18,279.6 Allowance for credit losses (191.4) (204.1) (227.7) Net loans held for investment $ 15,010.2 $ 17,640.8 $ 18,051.9 Allowance for credit losses to loans held for investment 1.26 % 1.14 % 1.25 % Loans held for investment, net of deferred fees and costs, decreased $2,643.3 million, or 14.8%, to $15,201.6 million as of December 31, 2025, as compared to $17,844.9 million as of December 31, 2024.
Significant fluctuations in balance sheet accounts are discussed below. Investment Securities We manage our investment portfolio to obtain the highest yield possible while meeting our risk tolerance and liquidity guidelines and satisfying the pledging requirements for deposits of state and political subdivisions and securities sold under repurchase agreements.
Investment Securities We manage our investment portfolio to obtain the highest yield possible while meeting our credit and interest rate risk tolerance and liquidity guidelines and satisfying the pledging requirements for deposits of state and political subdivisions and securities sold under repurchase agreements.
The Company’s cost of funds decreased to 1.72% during the three months ended December 31, 2024, from 1.86% during the three months ended September 30, 2024, and was stable compared to the three months ended December 31, 2023.
The Company’s cost of funds decreased to 1.35% during the three months ended December 31, 2025, from 1.45% during the three months ended September 30, 2025, and decreased from 1.72% during the three months ended December 31, 2024.
Primary Factors Used in Evaluating Our Business As a banking institution, we manage and evaluate our financial condition and our results of operations. We monitor and evaluate the levels and trends of the line items included in our balance sheet and statements of income, as well as various financial ratios that are commonly used in our industry.
We monitor and evaluate the levels and trends of the line items included in our balance sheet and statements of income, as well as the various financial ratios that are commonly used in our industry.
The Company also has an unused line of credit with the FRB for borrowings up to $1,813.6 million secured by government and agency backed securities and a blanket pledge of agricultural and commercial loans and has an unused $50.0 million revolving line of credit with another third party.
The Company also has an unused line of credit with the FRB for borrowings up to $3,585.5 million secured by government and agency backed securities and a blanket pledge of agricultural and commercial loans.
In addition, our management is not aware of any regulatory recommendations regarding liquidity, which if implemented, would have a material adverse effect on us.
Our management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources, or operations. In addition, our management is not aware of any regulatory recommendations regarding liquidity, which if implemented, would have a material adverse effect on us.
The Company had deposits without a stated maturity of $20,125.1 million and time deposits of $2,658.5 million, due in one year or less in addition to time deposits due in more than one year of $232.0 million as of December 31, 2024.
The Company had deposits without a stated maturity of $19,450.0 million and time deposits of $2,530.5 million, due in one year or less in addition to time deposits due in more than one year of $107.8 million as of December 31, 2025.
Decreases in the ACL are recorded through net income as a reversal of provision for credit loss expense. Loans are charged-off against the ACL when management confirms the uncollectibility of a loan balance. Expected recoveries recorded do not exceed the aggregate of loan amounts previously charged-off.
Increases in the allowance for credit losses are recorded through net income as a provision for credit loss expense. Decreases in the allowance for credit losses are recorded through net income as a reversal of provision for credit loss expense. Loans are charged-off against the allowance for credit losses when management confirms the uncollectibility of a loan balance.
The following table summarizes our deposits as of the dates indicated: Deposits (Dollars in millions) As of December 31, 2024 Percent 2023 Percent 2022 Percent Noninterest bearing demand $ 5,797.6 25.2 % $ 6,029.6 25.9 % $ 7,560.0 30.2 % Interest bearing: Demand 6,495.2 28.2 6,507.8 27.9 7,205.9 28.7 Savings 7,832.3 34.0 7,775.8 33.3 8,379.3 33.4 Time, $250k or more 825.0 3.6 811.6 3.5 438.0 1.8 Time, other 2,065.5 9.0 2,198.3 9.4 1,490.4 5.9 Total interest bearing 17,218.0 74.8 17,293.5 74.1 17,513.6 69.8 Total deposits $ 23,015.6 100.0 % $ 23,323.1 100.0 % $ 25,073.6 100.0 % For additional information concerning client deposits, including the use of repurchase agreements, see “Business—Community Banking—Deposit Products,” included in Part I, Item 1 and “Notes to Consolidated Financial Statements—Deposits,” included in Part IV, Item 15 of this report.
The following table summarizes our deposits as of the dates indicated: Deposits (Dollars in millions) As of December 31, 2025 Percent 2024 Percent 2023 Percent Noninterest bearing demand $ 5,286.8 23.9 % $ 5,797.6 25.2 % $ 6,029.6 25.9 % Interest bearing: Demand 6,319.7 28.6 6,495.2 28.2 6,507.8 27.9 Savings 7,843.5 35.5 7,832.3 34.0 7,775.8 33.3 Time, $250k or more 792.9 3.6 825.0 3.6 811.6 3.5 Time, other 1,845.4 8.4 2,065.5 9.0 2,198.3 9.4 Total interest bearing 16,801.5 76.1 17,218.0 74.8 17,293.5 74.1 Total deposits $ 22,088.3 100.0 % $ 23,015.6 100.0 % $ 23,323.1 100.0 % For additional information concerning client deposits, including the use of repurchase agreements, see “Business—Community Banking—Deposit Products,” included in Part I, Item 1 and “Notes to Consolidated Financial Statements—Deposits,” included in Part IV, Item 15 of this report. 60 Table of Contents Securities Sold Under Repurchase Agreements Under repurchase agreements with commercial and municipal depositors, client deposit balances are invested in U.S. government agency securities overnight and are then repurchased the following day.
Specific valuation allowances are determined based on assessment of the fair value of the collateral underlying the loans as determined through independent appraisals, the present value of future cash flows, observable market prices, and any relevant qualitative or environmental factors impacting loans.
Specific valuation allowances are determined based on assessment of the fair value of the collateral underlying the loans as determined through independent appraisals, the present value of future cash flows, observable market prices, and any relevant qualitative or environmental factors impacting loans. 57 Table of Contents (2) A collective valuation allowance based on loan loss experience and future expectations for similar loans with similar characteristics and trends.