Biggest changeThe need for specific reserves are considered for credits when: (a) the customer’s cash flow or net worth appears insufficient to repay the loan; (b) the loan has been criticized in a regulatory examination; (c) the loan is on non-accrual; or, (d) other reasons where the ultimate collectability of the loan is in question, or the loan characteristics require special monitoring. 45 Allowance for Credit Losses (dollars in thousands) Years Ended December 31, 2024 2023 2022 2021 2020 Balance of Allowance for Expected Credit Losses at Beginning of Period $ 43,765 $ 44,168 $ 37,017 $ 46,859 $ 16,278 Impact of adopting ASC 326 — — — — 8,767 Impact of adopting ASC 326 - PCD loans — — — — 6,886 Loans Charged-off: Commercial and Industrial Loans and Leases 223 1,792 1,149 2,777 2,119 Commercial Real Estate Loans 308 56 79 10 36 Agricultural Loans 8 27 — — — Home Equity and Consumer Loans 2,362 1,858 1,598 1,003 942 Residential Mortgage Loans — 58 24 45 39 Total Loans Charged-off 2,901 3,791 2,850 3,835 3,136 Recoveries of Previously Charged-off Loans: Commercial and Industrial Loans and Leases 55 154 26 61 23 Commercial Real Estate Loans 83 76 24 40 129 Agricultural Loans 2 — — — — Home Equity and Consumer Loans 657 605 479 359 358 Residential Mortgage Loans — 3 5 33 4 Total Recoveries 797 838 534 493 514 Net Loans Recovered (Charged-off) (2,104) (2,953) (2,316) (3,342) (2,622) Acquisition of Citizens Union Bank of Shelbyville, KY - PCD Loans — — 3,117 — — Additions to Allowance Charged to Expense 2,775 2,550 6,350 (6,500) 17,550 Balance at End of Period $ 44,436 $ 43,765 $ 44,168 $ 37,017 $ 46,859 Net Charge-offs (Recoveries) to Average Loans Outstanding 0.05 % 0.08 % 0.06 % 0.11 % 0.08 % Provision for Credit Losses to Average Loans Outstanding 0.07 % 0.07 % 0.17 % (0.21) % 0.55 % Allowance for Credit Losses to Total Loans at Year-end 1.08 % 1.10 % 1.17 % 1.23 % 1.52 % The following table indicates the breakdown of the allowance for credit losses for the periods indicated (dollars in thousands): Years Ended December 31, 2024 2023 2022 2021 2020 Commercial and Industrial Loans and Leases $ 7,456 $ 8,267 $ 13,958 $ 9,754 $ 6,645 Commercial Real Estate Loans 25,818 25,923 21,598 19,245 29,878 Agricultural Loans 4,917 3,837 4,188 4,505 6,756 Home Equity and Consumer Loans 3,443 2,976 2,196 1,808 1,636 Residential Mortgage Loans 2,802 2,762 2,228 1,705 1,944 Unallocated — — — — — Total Allowance for Credit Losses $ 44,436 $ 43,765 $ 44,168 $ 37,017 $ 46,859 The Company’s allowance for credit losses totaled $44.4 million at December 31, 2024 compared to $43.8 million at December 31, 2023.
Biggest changeAllowance for Credit Losses (dollars in thousands) Years Ended December 31, 2025 2024 2023 2022 2021 Balance of Allowance for Expected Credit Losses at Beginning of Period $ 44,436 $ 43,765 $ 44,168 $ 37,017 $ 46,859 Impact of Change in Accounting Method (7) — — — — Loans Charged-off: Commercial and Industrial Loans and Leases 764 223 1,792 1,149 2,777 Commercial Real Estate Loans 26 308 56 79 10 Agricultural Loans — 8 27 — — Home Equity, Consumer Loans and Credit Cards 2,668 2,362 1,858 1,598 1,003 Residential Mortgage Loans 114 — 58 24 45 Total Loans Charged-off 3,572 2,901 3,791 2,850 3,835 Recoveries of Previously Charged-off Loans: Commercial and Industrial Loans and Leases 49 55 154 26 61 Commercial Real Estate Loans — 83 76 24 40 Agricultural Loans — 2 — — — Home Equity, Consumer Loans and Credit Cards 832 657 605 479 359 Residential Mortgage Loans 21 — 3 5 33 Total Recoveries 902 797 838 534 493 Net Loans Recovered (Charged-off) (2,670) (2,104) (2,953) (2,316) (3,342) Acquisitions (Day 1 and Day 2 Impact) 32,703 — — 3,117 — Additions to Allowance Charged to Expense 3,232 2,775 2,550 6,350 (6,500) Balance at End of Period $ 77,694 $ 44,436 $ 43,765 $ 44,168 $ 37,017 Net Charge-offs (Recoveries) to Average Loans Outstanding 0.05 % 0.05 % 0.08 % 0.06 % 0.11 % Provision for Credit Losses to Average Loans Outstanding 0.09 % 0.07 % 0.07 % 0.17 % (0.21) % Allowance for Credit Losses to Total Loans at Year-end 1.32 % 1.08 % 1.10 % 1.17 % 1.23 % The following table indicates the breakdown of the allowance for credit losses for the periods indicated (dollars in thousands): Years Ended December 31, 2025 2024 2023 2022 2021 Commercial and Industrial Loans and Leases $ 20,754 $ 7,456 $ 8,267 $ 13,958 $ 9,754 Commercial Real Estate Loans 40,626 25,818 25,923 21,598 19,245 Agricultural Loans 3,324 4,917 3,837 4,188 4,505 Home Equity, Consumer Loans and Credit Cards 5,352 3,443 2,976 2,196 1,808 Residential Mortgage Loans 7,638 2,802 2,762 2,228 1,705 Unallocated — — — — — Total Allowance for Credit Losses $ 77,694 $ 44,436 $ 43,765 $ 44,168 $ 37,017 The Company’s allowance for credit losses totaled $77.7 million at December 31, 2025 compared to $44.4 million at December 31, 2024.
Actual results may differ materially from the expectations of the Company that is expressed or implied by any forward-looking statement.
Actual results may differ materially from the expectations of the Company that is expressed or implied by any forward-looking statement.
This Item 7, as well as the discussions in Item 1 (“Business”) entitled “Forward-Looking Statements and Associated Risks” and in Item 1A (“Risk Factors”) (which discussions are incorporated in this Item 7 by reference) list some of the factors that could cause the Company’s actual results to vary materially from those expressed or implied by any such forward-looking statements.
This Item 7, as well as the discussions in Item 1 (“Business”) entitled “Forward-Looking Statements and Associated Risks” and in Item 1A (“Risk Factors”) (which discussions are incorporated in this Item 7 by reference) list some of the factors that could cause the Company’s actual results to vary materially from those expressed or implied by any such forward-looking statements.
The all-cash sale price totaled $40.0 million and resulted in an after-tax gain, net of transaction costs, of approximately $27,476,000, or $0.93 per share. GAI net income, excluding the after-tax gain, contributed approximately $767,000, or $0.03 per share, during 2024 compared with net income of $1,639,000, or $0.06 per share, during the full year of 2023.
The all-cash sale price totaled $40.0 million and resulted in an after-tax gain, net of transaction costs, of approximately $27,476,000, or $0.93 per share. GAI net income, excluding the after-tax gain, contributed approximately $767,000, or $0.03 per share, during 2024 compared with net income of $1,639,000, or $0.06 per share, during the full year of 2023.
Net income for the year ended December 31, 2024 was also impacted by the securities portfolio restructuring transaction whereby available-for-sale securities totaling approximately $375.3 million in book value were sold. The approximate loss on these securities totaled $34,893,000, $27,189,000 after tax, or $0.92 per share, and was included in earnings for the second quarter of 2024.
Net income for the year ended December 31, 2024 was also impacted by the securities portfolio restructuring transaction whereby available-for-sale securities totaling approximately $375.3 million in book value were sold. The approximate loss on these securities totaled $34,893,000, $27,189,000 after tax, or $0.92 per share, and was included in earnings for the second quarter of 2024.
As discussed above, the properties securing our commercial real estate portfolio are diverse in terms of property type, occupancy type, and geographic location. This diversity helps reduce the Bank’s exposure to adverse economic events that affect any single market or industry. Management will continue to monitor and evaluate commercial real estate loans based on collateral, geography and risk grade criteria.
As discussed above, the properties securing our commercial real estate portfolio are diverse in terms of property type, occupancy type, and geographic location. This diversity helps reduce the Bank’s exposure to adverse economic events that affect any single market or industry. Management will continue to monitor and evaluate CRE loans based on collateral, geography and risk grade criteria.
Net income for the year ended December 31, 2024 included merger-related transaction costs associated with the Company’s merger with Heartland that totaled approximately $1,370,000, $1,082,000 after-tax, or $0.04 per share. Net income for the year end December 31, 2024 was impacted by the sale of substantially all of the assets of GAI during the second quarter of 2024.
Net income for the year ended December 31, 2024 included merger-related transaction costs associated with the Company’s merger with Heartland that totaled approximately $1,370,000, $1,082,000 after-tax, or $0.04 per share. Net income for the year ended December 31, 2024 was impacted by the sale of substantially all of the assets of GAI during the second quarter of 2024.
A valuation allowance reduces deferred tax assets to the amount management believes is more likely than not to be realized. In evaluating the realization of deferred tax assets, management considers the likelihood that sufficient taxable income of appropriate character will be generated within carry-back and carry-forward periods, including consideration of available tax planning strategies.
A valuation allowance reduces deferred tax assets to the amount management believes is more likely than not to be realized. In evaluating the realization of deferred tax assets, management considers the likelihood that sufficient taxable income of appropriate character will be generated within carry-back and carry-forward periods, including consideration of available tax 34 planning strategies.
Net income for the year ended December 31, 2024 included merger-related transaction costs associated with the Company’s merger with Heartland that totaled approximately $1,370,000, $1,082,000 after-tax, or $0.04 per share. Net income for the year end December 31, 2024 was impacted by the sale of substantially all of the assets of GAI during the second quarter of 2024.
Net income for the year ended December 31, 2024 included merger-related transaction costs associated with the Company’s merger with Heartland that totaled approximately $1,370,000, $1,082,000 after-tax, or $0.04 per share. Net income for the year ended December 31, 2024 was impacted by the sale of substantially all of the assets of GAI during the second quarter of 2024.
The Company’s simulation modeling monitors the potential impact to net interest income under various interest rate scenarios. The Company’s objective is to actively manage its asset/liability position within a one-year interval and to limit the risk in any of the interest rate scenarios to a reasonable level of tax-equivalent net interest income within that interval.
The Company’s simulation modeling monitors the 51 potential impact to net interest income under various interest rate scenarios. The Company’s objective is to actively manage its asset/liability position within a one-year interval and to limit the risk in any of the interest rate scenarios to a reasonable level of tax-equivalent net interest income within that interval.
The critical accounting policies and estimates that the Company has determined to be the most susceptible to change in the near term relate to the determination of the allowance for credit losses, the valuation of securities available for sale, income tax expense, and the valuation of goodwill and other intangible assets.
The critical accounting policies and estimates that the Company has determined to be the most susceptible to change in the near term relate to the determination of 32 the allowance for credit losses, the valuation of securities available for sale, income tax expense, and the valuation of goodwill and other intangible assets.
Professional fees increased $2,572,000, or 46%, during the year ended December 31, 2024 compared with 2023. The increase during 2024 compared with 2023 was attributable to the professional fees associated with the sale of assets of GAI and the merger with Heartland, which totaled $2,759,000 for the two transactions.
Professional fees increased $2,572,000, or 46%, during the year ended December 31, 2024 compared with 2023. The increase 40 during 2024 compared with 2023 was attributable to the professional fees associated with the sale of assets of GAI and the merger with Heartland, which totaled $2,759,000 for the two transactions.
The Basel III Rules require banking organizations to, among other things, maintain a minimum ratio of Total Capital to risk-weighted assets, a minimum ratio of Tier 1 Capital to risk-weighted assets, a minimum ratio of “Common Equity Tier 1 Capital” to risk-weighted assets, and a minimum leverage ratio (calculated as the ratio of Tier 1 Capital to adjusted average consolidated assets).
The Basel 41 III Rules require banking organizations to, among other things, maintain a minimum ratio of Total Capital to risk-weighted assets, a minimum ratio of Tier 1 Capital to risk-weighted assets, a minimum ratio of “Common Equity Tier 1 Capital” to risk-weighted assets, and a minimum leverage ratio (calculated as the ratio of Tier 1 Capital to adjusted average consolidated assets).
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale debt securities was needed at December 31, 2024. Accrued interest receivable on available-for-sale debt securities is excluded from the estimate of credit losses.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale debt securities was needed at December 31, 2025. Accrued interest receivable on available-for-sale debt securities is excluded from the estimate of credit losses.
For further information about such commitments, see Note 15 42 (Commitments and Off-balance Sheet Items) in Notes to the Consolidated Financial Statements included in Item 8 of this Report. SOURCES OF FUNDS The Company’s primary source of funding is its base of core customer deposits.
For further information about such commitments, see Note 15 (Commitments and Off-balance Sheet Items) in Notes to the Consolidated Financial Statements included in Item 8 of this Report. 45 SOURCES OF FUNDS The Company’s primary source of funding is its base of core customer deposits.
The following table indicates the amounts of loans (excluding residential mortgages on 1-4 family residences and consumer loans) outstanding as of December 31, 2024, which, based on remaining scheduled repayments of principal, are due in the periods indicated (dollars in thousands).
The following table indicates the amounts of loans (excluding residential mortgages on 1-4 family residences and consumer loans) outstanding as of December 31, 2025, which, based on remaining scheduled repayments of principal, are due in the periods indicated (dollars in thousands).
The selection of and application of these 30 policies involve estimates, judgments, and uncertainties that are subject to change.
The selection of and application of these policies involve estimates, judgments, and uncertainties that are subject to change.
For information regarding the financial condition, result of operations, and cash flows of the Company, presented on a parent-company-only basis, see Note 18 (Parent Company Financial Statements) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
For information regarding the financial condition, result of operations, and cash flows of the Company, presented on a parent-company-only basis, see Note 19 (Parent Company Financial Statements) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
Financial Overview Net income for the year ended December 31, 2024 totaled $83,811,000, or $2.83 per share, a decline of $2,077,000, or approximately 3% on a per share basis, from the year ended December 31, 2023 net income of $85,888,000, or $2.91 per share.
Net income for the year ended December 31, 2024 totaled $83,811,000, or $2.83 per share, a decline of $2,077,000, or approximately 3% on a per share basis, from the year ended December 31, 2023 net income of $85,888,000, or $2.91 per share.
Once it is determined that the borrower’s 40 management possesses sound ethics and solid business acumen, our management examines market conditions and current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate.
Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, our management examines market conditions and current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. CRE loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate.
Occasionally, we will refer to the term “German American”, “Bancorp”, “parent company” or “holding company” when we mean to refer to only German American Bancorp, Inc., and the term “Bank” when we mean to refer to only the Company’s bank subsidiary.
Occasionally, we will refer to the term “German American Bancorp”, “Bancorp”, “parent company” or “holding company” when we mean to refer to only German American Bancorp, Inc., and the term “Bank” when we mean to refer to only the Company’s bank subsidiary.
Core deposits consist of demand deposits, savings, interest-bearing checking, money market accounts, and certificates of deposit of less than $100,000. Other deposit sources include certificates of deposit of $100,000 or more. The deposit base remains diverse with stable and manageable exposure to uninsured and uncollateralized deposits of approximately 22% of total deposits.
Core deposits consist of demand deposits, savings, interest-bearing checking, money market accounts, and certificates of deposit of less than $100,000. Other deposit sources include certificates of deposit of $100,000 or more and brokered deposits. The deposit base remains diverse with stable and manageable exposure to uninsured and uncollateralized deposits of approximately 25% of total deposits.
This Management’s Discussion and Analysis includes an analysis of the major components of the Company’s operations for the years 2022 through 2024 and its financial condition as of December 31, 2023 and 2024.
This Management’s Discussion and Analysis includes an analysis of the major components of the Company’s operations for the years 2023 through 2025 and its financial condition as of December 31, 2024 and 2025.
Financial and other information by segment is included in Note 17 (Segment Information) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report and is incorporated into this Item 7 by reference.
Financial and other information by segment is included in Note 18 (Segment Information) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report and is incorporated into this Item 7 by reference.
Deferred taxes arise from temporary differences, which are items recorded for financial statement purposes in a different period than for income tax returns. The Company’s effective tax rate was 19.5%, 17.1%, and 17.5%, respectively, in 2024, 2023, and 2022.
Deferred taxes arise from temporary differences, which are items recorded for financial statement purposes in a different period than for income tax returns. The Company’s effective tax rate was 19.6%, 19.5%, and 17.1%, respectively, in 2025, 2024, and 2023.
In addition, the Company had a borrowing capacity of approximately $595 million at the Federal Reserve Bank as of December 31, 2024, based on the then pledged collateral. The capacity for borrowings from the FHLB and the Federal Reserve Bank could be increased, in each case, by the Company pledging additional available collateral.
In addition, the Company had a borrowing capacity of approximately $749 million at the Federal Reserve Bank as of December 31, 2025, based on the then pledged collateral. The capacity for borrowings from the FHLB and the Federal Reserve Bank could be increased, in each case, by the Company pledging additional available collateral.
The composition of the year-end balances in the investment portfolio is presented in Note 3 (Securities) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report and in the table below: Investment Portfolio, at Amortized Cost December 31, (dollars in thousands) 2024 % 2023 % 2022 % Federal Funds Sold and Other Short-term Investments $ 119,543 6 % $ 36,525 2 % $ 41,905 2 % U.S.
The composition of the year-end balances in the investment portfolio is presented in Note 3 (Securities) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report and in the table below: Investment Portfolio, at Amortized Cost December 31, (dollars in thousands) 2025 % 2024 % 2023 % Federal Funds Sold and Other Short-term Investments $ 46,954 2 % $ 119,543 6 % $ 36,525 2 % U.S.
The net loss on securities during the year ended December 31, 2024 totaled $34,788,000 and was primarily related to the net loss recognized on the securities restructuring transaction previously discussed. The approximate loss on the transaction totaled $34,893,000, $27,189,000 after tax, or $0.92, per share and was included in earnings for the second quarter of 2024.
The net loss on securities during 2024 totaled $34,788,000 which was primarily related to the net loss recognized on the securities restructuring transaction previously discussed. The approximate loss on the transaction totaled $34,893,000, $27,189,000 after tax, or $0.92, per share and was included in earnings for the second quarter of 2024.
These borrowings represent an important source of short-term liquidity for the Company’s bank subsidiary. The Company’s bank subsidiary is authorized by its Board to borrow up to $1.25 billion at the FHLB, but availability at December 31, 2024 was limited to approximately $470 million based on the then pledged collateral and outstanding borrowings.
These borrowings represent an important source of short-term liquidity for the Company’s bank subsidiary. The Company’s bank subsidiary is authorized by its Board to borrow up to $1.68 billion at the FHLB, but availability at December 31, 2025 was limited to approximately $619 million based on the then pledged collateral and outstanding borrowings.
PROVISION FOR CREDIT LOSSES The Company provides for credit losses through regular provisions to the allowance for credit losses. The provision is affected by net charge-offs on loans and changes in specific and general allocations of the allowance. During 2024, the Company recorded a provision for credit losses of $2,775,000 compared with $2,550,000 during 2023 and $6,350,000 during 2022.
PROVISION FOR CREDIT LOSSES The Company provides for credit losses through regular provisions to the allowance for credit losses. The provision is affected by net charge-offs on loans and changes in specific and general allocations of the allowance. During 2025, the Company recorded a provision for credit losses of $19,425,000 compared with $2,775,000 during 2024 and $2,550,000 during 2023.
December 31, 2024 December 31, 2023 % of Commercial Real Estate Portfolio % of Total Loan Portfolio % of Commercial Real Estate Portfolio % of Total Loan Portfolio Multi-Family Dwellings 20 % 11 % 21 % 11 % Retail Space 15 % 8 % 14 % 7 % 1-4 Family Investment Properties 11 % 6 % 12 % 7 % Industrial, Manufacturing, Warehousing Properties 10 % 5 % 10 % 5 % Office Real Estate 9 % 5 % 8 % 4 % Healthcare Facilities 7 % 4 % 7 % 4 % Land Development and Construction 7 % 4 % 6 % 3 % Lodging 6 % 3 % 6 % 3 % The Company’s commercial real estate (“CRE”) loan portfolio is further diversified by occupancy type, with approximately 77% of the CRE portfolio being non-owner occupied at December 31, 2024 (which is 42% of the Company’s overall loan portfolio), and 23% of the CRE portfolio being owner occupied (which is 12% of the Company’s total loan portfolio).
December 31, 2025 December 31, 2024 % of Commercial Real Estate Portfolio % of Total Loan Portfolio % of Commercial Real Estate Portfolio % of Total Loan Portfolio Multi-Family Dwellings 21 % 11 % 20 % 11 % Retail Space 14 % 7 % 15 % 8 % Industrial, Manufacturing, Warehousing Properties 9 % 5 % 10 % 5 % Lodging 9 % 5 % 6 % 3 % 1-4 Family Investment Properties 8 % 4 % 11 % 6 % Office Real Estate 8 % 4 % 9 % 5 % Healthcare Facilities 8 % 4 % 7 % 4 % Land Development and Construction 6 % 3 % 7 % 4 % The Company’s commercial real estate (“CRE”) loan portfolio is further diversified by occupancy type, with approximately 76% of the CRE portfolio being non-owner occupied at December 31, 2025 (which is 40% of the Company’s overall loan portfolio), and 24% of the CRE portfolio being owner occupied (which is 13% of the Company’s total loan portfolio).
Accretion of discounts on acquired loans totaled $1,507,000 during 2024, $2,814,000 during 2023, and $4,341,000 during 2022. The following table summarizes net interest income (on a tax-equivalent basis) for each of the past three years. For tax-equivalent adjustments, an effective tax rate of 21% was used for all periods presented (1) .
Accretion of discounts on acquired loans totaled $15,556,000 during 2025, $1,507,000 during 2024, and $2,814,000 during 2023. 36 The following table summarizes net interest income (on a tax-equivalent basis) for each of the past three years. For tax-equivalent adjustments, an effective tax rate of 21% was used for all periods presented (1) .
Of the increase in allowance for credit losses for the CUB portfolio, $6.3 million was recorded through the provision for credit losses on “Day 1” under the CECL model for non-PCD loans.
Of the increase in allowance for credit losses for the CUB portfolio, $6.3 million was recorded through the provision for credit losses on “Day 2” under the CECL methodology for non-PCD loans.
Refer also to the sections entitled “CRITICAL ACCOUNTING POLICIES AND 35 ESTIMATES” and “RISK MANAGEMENT - Lending and Loan Administration” for further discussion of the provision and allowance for credit losses. NON-INTEREST INCOME During the year ended December 31, 2024, non-interest income increased $2,399,000, or 4%, compared with the year ended December 31, 2023.
Refer also to the sections entitled “CRITICAL ACCOUNTING POLICIES AND ESTIMATES” and “RISK MANAGEMENT - Lending and Loan Administration” for further discussion of the provision and allowance for credit losses. 38 NON-INTEREST INCOME During the year ended December 31, 2025, non-interest income increased $4,652,000, or 7%, compared with the year ended December 31, 2024.
A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentration of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentration of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
For details related to borrowings, see Note 8 (FHLB Advances and Other Borrowings) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report. 44 At year-end 2024, the Company had available to it a $15 million revolving line of credit facility that will mature on September 24, 2025.
For details related to borrowings, see Note 8 (FHLB Advances and Other Borrowings) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report. At year-end 2025, the Company had available to it a $15 million revolving line of credit facility that will mature on September 23, 2026. Borrowings are available for general working capital purposes.
Net gains on sales of loans increased $691,000, or 29%, during the year ended December 31, 2024 compared with the year ended December 31, 2023. The increase during 2024 compared with 2023 was related to both a higher volume of loans sold and improved pricing levels.
The increase during 2025 compared with 2024 was related to the Heartland acquisition and a higher volume of loans sold. Net gains on sales of loans increased $691,000, or 29%, during the year ended December 31, 2024 compared with the year ended December 31, 2023.
The Company realized net charge-offs of $2,316,000 or 6 basis points of average loans during 2022. The provision for credit losses made during 2024 was made at a level deemed necessary by management to absorb expected losses in the loan portfolio.
The Company realized net charge-offs of $2,953,000 or 8 basis points of average loans during 2023. The provision for credit losses during 2025 was made at a level deemed necessary by management to absorb expected losses in the loan portfolio.
See Note 11 to the Company’s consolidated financial statements included in Item 8 of this Report for additional details relative to the Company’s income tax provision. CAPITAL RESOURCES As of December 31, 2024, shareholders’ equity increased by $51.5 million to $715.1 million compared with $663.6 million at year-end 2023.
See Note 11 to the Company’s consolidated financial statements included in Item 8 of this Report for additional details relative to the Company’s income tax provision. CAPITAL RESOURCES As of December 31, 2025, shareholders’ equity increased by $447.3 million to $1.162 billion compared with $715.1 million at year-end 2024.
Non-performing Assets December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Non-accrual Loans $ 10,934 $ 9,136 $ 12,888 $ 14,602 $ 21,507 Past Due Loans (90 days or more and accruing) 188 55 1,427 156 — Total Non-performing Loans 11,122 9,191 14,315 14,758 21,507 Other Real Estate — — — — 325 Total Non-performing Assets $ 11,122 $ 9,191 $ 14,315 $ 14,758 $ 21,832 Restructured Loans $ — $ — $ — $ 104 $ 111 Non-performing Loans to Total Loans 0.27 % 0.23 % 0.38 % 0.49 % 0.70 % Allowance for Credit Losses to Non-performing Loans 399.53 % 476.17 % 308.54 % 250.83 % 217.88 % The following tables present an analysis of the Company’s non-accrual loans and loans past due 90 days or more and still accruing.
Non-performing Assets December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Non-accrual Loans $ 29,319 $ 10,934 $ 9,136 $ 12,888 $ 14,602 Past Due Loans (90 days or more and accruing) 92 188 55 1,427 156 Total Non-performing Loans 29,411 11,122 9,191 14,315 14,758 Other Real Estate 68 — — — — Total Non-performing Assets $ 29,479 $ 11,122 $ 9,191 $ 14,315 $ 14,758 Restructured Loans $ — $ — $ — $ — $ 104 Non-performing Loans to Total Loans 0.50 % 0.27 % 0.23 % 0.38 % 0.49 % Allowance for Credit Losses to Non-performing Loans 264.17 % 399.53 % 476.17 % 308.54 % 250.83 % 50 The following tables present an analysis of the Company’s non-accrual loans and loans past due 90 days or more and still accruing.
Average demand, savings, and money market deposits totaled $4.432 billion or 93% of core deposits (81% of total funding sources) in 2024 compared with $4.608 billion or 95% of core deposits (85% of total funding sources) in 2023 and $5.226 billion or 95% 43 of core deposits (89% of total funding sources) in 2022.
Average demand, savings, and money market deposits totaled $5.585 billion or 93% of core deposits (78% of total funding sources) in 2025 compared with $4.432 billion or 93% of core deposits (81% of total funding sources) in 2024 and $4.608 billion or 95% of core deposits (85% of total funding sources) in 2023.
The Corporate Credit Risk Management Committee comprised of members of the Company’s and its subsidiary Bank’s executive officers and board of directors, strives to ensure a consistent application of the Company’s lending policies. The Company also maintains a comprehensive risk-grading and loan review program, which includes quarterly reviews of problem loans, delinquencies and charge-offs.
The Credit Risk Management Committee, comprised of members of the executive and senior management team, strives to ensure a consistent application of the Company’s lending policies. The Company also maintains a comprehensive risk-grading and loan review program, which includes quarterly reviews of problem loans, delinquencies and charge-offs.
The gross interest income that would have been recognized in 2024 on non-performing loans if the loans had been current in accordance with their original terms was $1,040,000.
The gross interest income that would have been recognized in 2025 on non-performing loans if the loans had been current in accordance with their original terms was $3,220,000.
The allowance for credit losses is comprised of: (a) specific reserves on individual credits; and (b) general reserves for certain loan categories and industries, and overall historical loss experience; based on performance trends in the loan portfolios, current economic conditions, and other factors that influence the level of estimated credit losses.
Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. 48 The allowance for credit losses is comprised of: (a) specific reserves on individual credits; and (b) general reserves for certain loan categories and industries, and overall historical loss experience; based on performance trends in the loan portfolios, current economic conditions, and other factors that influence the level of estimated credit losses.
For additional detail on individually analyzed loans, see Note 5 (Loans) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report. Interest income recognized on non-performing loans for 2024 was $724,000.
For additional detail on individually analyzed loans, see Note 5 (Loans) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report. During the period in which loans were non-performing, interest income recognized on non-performing loans for 2025 was $581,000.
As of December 31, 2024, gross unrealized gains on the securities available-for-sale portfolio totaled approximately $413,000 and gross unrealized losses totaled approximately $279,166,000. The net amount of these two items, net of applicable taxes, is included in other comprehensive income (loss).
As of December 31, 2025, gross unrealized gains on the securities available-for-sale portfolio totaled approximately $6,453,000 and gross unrealized losses totaled approximately $214,791,000. The net amount of these two items, net of applicable taxes, is included in other comprehensive income (loss).
Following is a discussion of the Company’s philosophies and procedures to address these risks. LENDING AND LOAN ADMINISTRATION Primary responsibility and accountability for day-to-day lending activities rests with the Company’s subsidiary bank. Loan personnel at the subsidiary bank have the authority to extend credit under guidelines approved by the Bank’s board of directors.
LENDING AND LOAN ADMINISTRATION Primary responsibility and accountability for day-to-day lending activities rests with the Company’s subsidiary bank. Loan personnel at the subsidiary bank have the authority to extend credit under guidelines approved by the Bank’s board of directors.
Non-Accrual Loans December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Commercial and Industrial Loans and Leases $ 5,018 $ 3,707 $ 7,936 $ 10,530 $ 8,133 Commercial Real Estate Loans 1,745 1,889 1,950 2,243 10,188 Agricultural Loans 765 879 1,062 1,136 1,915 Home Equity Loans 1,087 1,033 310 24 271 Consumer Loans 117 253 400 82 170 Residential Mortgage Loans 2,202 1,375 1,230 587 830 Total $ 10,934 $ 9,136 $ 12,888 $ 14,602 $ 21,507 Loans Past Due 90 Days or More & Still Accruing December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Commercial and Industrial Loans and Leases $ — $ — $ 1,427 $ — $ — Commercial Real Estate Loans 183 55 — 156 — Agricultural Loans 5 — — — — Home Equity Loans — — — — — Consumer Loans — — — — — Residential Mortgage Loans — — — — — Total $ 188 $ 55 $ 1,427 $ 156 $ — Non-performing assets totaled $11.1 million, or 0.18% of total assets, at December 31, 2024 compared to $9.2 million, or 0.15% of total assets, at December 31, 2023 and compared to $14.3 million, or 0.23% of total assets, at December 31, 2022.
Non-Accrual Loans December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Commercial and Industrial Loans and Leases $ 16,549 $ 5,018 $ 3,707 $ 7,936 $ 10,530 Commercial Real Estate Loans 6,303 1,745 1,889 1,950 2,243 Agricultural Loans 3,123 765 879 1,062 1,136 Home Equity Loans 776 1,087 1,033 310 24 Consumer Loans and Credit Cards 181 117 253 400 82 Residential Mortgage Loans 2,387 2,202 1,375 1,230 587 Total $ 29,319 $ 10,934 $ 9,136 $ 12,888 $ 14,602 Loans Past Due 90 Days or More & Still Accruing December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Commercial and Industrial Loans and Leases $ — $ — $ — $ 1,427 $ — Commercial Real Estate Loans 92 183 55 — 156 Agricultural Loans — 5 — — — Home Equity Loans — — — — — Consumer Loans and Credit Cards — — — — — Residential Mortgage Loans — — — — — Total $ 92 $ 188 $ 55 $ 1,427 $ 156 Non-performing assets totaled $29.5 million, or 0.35% of total assets, at December 31, 2025 compared to $11.1 million, or 0.18% of total assets, at December 31, 2024 and compared to $9.2 million, or 0.15% of total assets, at December 31, 2023.
SECURITIES VALUATION Available-for-sale debt securities in unrealized loss positions are evaluated for impairment related to credit losses at least quarterly. For available-for-sale debt securities in an unrealized loss position, the Company assesses whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis.
For available-for-sale debt securities in an unrealized loss position, the Company assesses whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis.
Loan Portfolio December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Commercial and Industrial Loans and Leases $ 671,038 $ 661,529 $ 676,502 $ 548,350 $ 694,437 Commercial Real Estate Loans 2,224,872 2,121,835 1,966,884 1,530,677 1,467,397 Agricultural Loans 431,037 423,803 417,413 358,150 376,186 Home Equity and Consumer Loans 448,872 407,889 377,164 307,184 297,702 Residential Mortgage Loans 357,448 362,844 350,682 263,565 256,276 Total Loans 4,133,267 3,977,900 3,788,645 3,007,926 3,091,998 Less: Unearned Income (8,365) (6,818) (3,711) (3,662) (3,926) Subtotal 4,124,902 3,971,082 3,784,934 3,004,264 3,088,072 Less: Allowance for Credit Losses (44,436) (43,765) (44,168) (37,017) (46,859) Loans, Net $ 4,080,466 $ 3,927,317 $ 3,740,766 $ 2,967,247 $ 3,041,213 Net PPP Loans (Included in Commercial and Industrial Loans above) $ — $ — $ — $ 19,450 $ 181,984 Ratio of Loans to Total Loans Commercial and Industrial Loans and Leases 16 % 17 % 18 % 18 % 23 % Commercial Real Estate Loans 54 % 53 % 52 % 51 % 47 % Agricultural Loans 10 % 11 % 11 % 12 % 12 % Home Equity and Consumer Loans 11 % 10 % 10 % 10 % 10 % Residential Mortgage Loans 9 % 9 % 9 % 9 % 8 % Total Loans 100 % 100 % 100 % 100 % 100 % The Company’s policy is generally to extend credit to consumer and commercial borrowers in its primary geographic market area in southern Indiana and central and western Kentucky.
Loan Portfolio December 31, (dollars in thousands) 2025 2024 2023 2022 2021 Commercial and Industrial Loans and Leases $ 848,240 $ 671,038 $ 661,529 $ 676,502 $ 548,350 Commercial Real Estate Loans 3,142,472 2,224,872 2,121,835 1,966,884 1,530,677 Agricultural Loans 489,168 431,037 423,803 417,413 358,150 Home Equity, Consumer Loans and Credit Cards 630,015 448,872 407,889 377,164 307,184 Residential Mortgage Loans 774,553 357,448 362,844 350,682 263,565 Total Loans 5,884,448 4,133,267 3,977,900 3,788,645 3,007,926 Less: Unearned Income (9,351) (8,365) (6,818) (3,711) (3,662) Subtotal 5,875,097 4,124,902 3,971,082 3,784,934 3,004,264 Less: Allowance for Credit Losses (77,694) (44,436) (43,765) (44,168) (37,017) Loans, Net $ 5,797,403 $ 4,080,466 $ 3,927,317 $ 3,740,766 $ 2,967,247 Net PPP Loans (Included in Commercial and Industrial Loans above) $ — $ — $ — $ — $ 19,450 Ratio of Loans to Total Loans Commercial and Industrial Loans and Leases 14 % 16 % 17 % 18 % 18 % Commercial Real Estate Loans 54 % 54 % 53 % 52 % 51 % Agricultural Loans 8 % 10 % 11 % 11 % 12 % Home Equity, Consumer Loans and Credit Cards 11 % 11 % 10 % 10 % 10 % Residential Mortgage Loans 13 % 9 % 9 % 9 % 9 % Total Loans 100 % 100 % 100 % 100 % 100 % The Company’s policy is generally to extend credit to consumer and commercial borrowers in its primary geographic market area in Indiana (central/southern), Kentucky (northern/central/western), and Ohio (central/ southwest).
Non-interest Income (dollars in thousands) Years Ended December 31, % Change From Prior Year 2024 2023 2022 2023 2022 Wealth Management Fees $ 14,416 $ 11,711 $ 10,076 23 % 16 % Service Charges on Deposit Accounts 12,669 11,538 11,457 10 1 Insurance Revenues 4,384 9,596 10,020 (54) (4) Company Owned Life Insurance 2,058 1,731 2,264 19 (24) Interchange Fee Income 17,125 17,452 15,820 (2) 10 Sale of Assets of German American Insurance 38,323 — — n/m (1) n/m (1) Other Operating Income 5,419 5,830 5,116 (7) 14 Subtotal 94,394 57,858 54,753 63 6 Net Gains on Sales of Loans 3,054 2,363 3,818 29 (38) Net Gains on Securities (34,788) 40 562 (87,070) (93) TOTAL NON-INTEREST INCOME $ 62,660 $ 60,261 $ 59,133 4 2 (1) n/m = not meaningful Wealth management fees increased $2,705,000, or 23%, during 2024 compared with 2023 and increased $1,635,000, or 16%, during 2023 compared with 2022.
Non-interest Income (dollars in thousands) Years Ended December 31, % Change From Prior Year 2025 2024 2023 2024 2023 Wealth Management Fees $ 16,808 $ 14,416 $ 11,711 17 % 23 % Service Charges on Deposit Accounts 15,083 12,669 11,538 19 10 Insurance Revenues — 4,384 9,596 n/m (1) (54) Company Owned Life Insurance 2,555 2,058 1,731 24 19 Interchange Fee Income 19,598 17,125 17,452 14 (2) Sale of Assets of German American Insurance — 38,323 — n/m (1) n/m (1) Other Operating Income 8,758 5,419 5,830 62 (7) Subtotal 62,802 94,394 57,858 (33) 63 Net Gains on Sales of Loans 4,510 3,054 2,363 48 29 Net Gains on Securities — (34,788) 40 (100) (87,070) TOTAL NON-INTEREST INCOME $ 67,312 $ 62,660 $ 60,261 7 4 (1) n/m = not meaningful Wealth management fees increased $2,392,000, or 17%, during 2025 compared with 2024.
The Company’s 41 level of obligations of state and political subdivisions decreased to $588.0 million, or 31% of the portfolio at December 31, 2024. Investment Securities, at Carrying Value (dollars in thousands) December 31, Securities Available-for-Sale 2024 2023 2022 U.S.
The Company’s level of obligations of state and political subdivisions decreased to 32% and 31% of the portfolio at December 31, 2025 and 2024, respectively. Investment Securities, at Carrying Value (dollars in thousands) December 31, Securities Available-for-Sale 2025 2024 2023 U.S.
The decline in the net interest margin in 2024 compared with 2023 was largely driven by an increased cost of funds and a lower level of accretion of loan discounts on acquired loans. The cost of funds increased 56 basis points year over year.
The decline in the net interest margin in 2024 compared with 2023 was largely driven by an increased cost of funds and a lower level of accretion of loan discounts on acquired loans. The Company’s net interest margin for all periods presented was impacted by the accretion of discounts on acquired loans.
The Company’s Asset/Liability Committee monitors compliance within established guidelines of the Funds Management Policy. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk section for further discussion regarding interest rate risk. 48
The Company’s Asset/Liability Committee monitors compliance within established guidelines of the Funds Management Policy. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk section for further discussion regarding interest rate risk. USE OF NON-GAAP FINANCIAL MEASURES The accounting and reporting policies of German American Bancorp, Inc.
RISK MANAGEMENT The Company is exposed to various types of business risk on an on-going basis. These risks include credit risk, liquidity risk and interest rate risk. Various procedures are employed at the Company’s subsidiary bank to monitor and mitigate risk in the loan and investment portfolios, as well as risks associated with changes in interest rates.
These risks include credit risk, liquidity risk and interest rate risk. Various procedures are employed at the Company’s subsidiary bank to monitor and mitigate risk in the loan and investment portfolios, as well as risks associated with changes in interest rates. Following is a discussion of the Company’s philosophies and procedures to address these risks.
Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed.
Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.
Insurance revenues declined $5,212,000, or 54%, during 2024 compared with 2023, as a result of the sale of the assets of GAI effective June 1, 2024, with only five months of revenue being recognized by the Company during 2024. The year ended December 31, 2024 included $38,323,000 in net proceeds for the sale of the GAI assets.
Insurance revenues declined $5,212,000, or 54%, during 2024 compared with 2023, as a result of the sale of the assets of GAI effective June 1, 2024, with only five months of revenue being recognized by the Company during 2024 due to the aforementioned sale of assets.
Treasury 110,813 6 — — 64,097 3 Obligations of State and Political Subdivisions 587,963 31 889,940 47 939,193 44 MBS/CMO 817,553 43 761,025 40 846,519 40 US Gov’t Sponsored Entities & Agencies 279,711 14 220,295 11 245,017 11 Equity Securities 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ Total Securities Portfolio $ 1,915,936 100 % $ 1,908,138 100 % $ 2,137,084 100 % (1) n/m = not meaningful The amortized cost of investment securities, including federal funds sold and short-term investments, increased $7.8 million, or less than 1%, at year-end 2024 compared to year-end 2023 and decreased $229.0 million, or 11%, at year-end 2023.
Treasury 152,026 8 110,813 6 — — Obligations of State and Political Subdivisions 603,528 32 587,963 31 889,940 47 MBS/CMO 795,574 42 817,553 43 761,025 40 US Gov’t Sponsored Entities & Agencies 314,604 16 279,711 14 220,295 11 Equity Securities 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ Total Securities Portfolio $ 1,913,039 100 % $ 1,915,936 100 % $ 1,908,138 100 % (1) n/m = not meaningful The amortized cost of investment securities, including federal funds sold and short-term investments, declined $2.9 million, or less than 1%, at year-end 2025 compared to year-end 2024.
Average Balance Sheet (Tax-equivalent basis, dollars in thousands) Twelve Months Ended December 31, 2024 Twelve Months Ended December 31, 2023 Twelve Months Ended December 31, 2022 Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate ASSETS Federal Funds Sold and Other Short-term Investments $ 151,907 $ 7,697 5.07 % $ 39,452 $ 1,677 4.25 % $ 458,230 $ 5,765 1.26 % Securities: Taxable 947,884 26,586 2.80 % 890,841 20,614 2.31 % 1,015,958 20,453 2.01 % Non-taxable 586,549 20,910 3.56 % 738,769 27,656 3.74 % 844,772 29,810 3.53 % Total Loans and Leases ⁽²⁾ 4,035,670 241,344 5.98 % 3,835,157 213,195 5.56 % 3,680,708 169,593 4.61 % TOTAL INTEREST EARNING ASSETS 5,722,010 296,537 5.19 % 5,504,219 263,142 4.78 % 5,999,668 225,621 3.76 % Other Assets 556,022 578,399 559,949 Less: Allowance for Credit Losses (44,279) (44,744) (45,587) TOTAL ASSETS $ 6,233,753 $ 6,037,874 $ 6,514,030 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing Demand Deposits $ 1,720,823 $ 30,957 1.80 % $ 1,826,232 $ 28,378 1.55 % $ 2,013,969 $ 8,583 0.43 % Savings Deposits and Money Market Accounts 1,291,250 23,346 1.81 % 1,229,019 12,106 0.99 % 1,473,772 2,879 0.20 % Time Deposits 872,429 36,319 4.16 % 588,142 16,432 2.79 % 474,409 2,052 0.43 % FHLB Advances and Other Borrowings 196,480 9,830 5.00 % 210,837 9,307 4.41 % 159,029 4,828 3.04 % TOTAL INTEREST-BEARING LIABILITIES 4,080,982 100,452 2.46 % 3,854,230 66,223 1.72 % 4,121,179 18,342 0.45 % Demand Deposit Accounts 1,420,412 1,553,082 1,738,349 Other Liabilities 46,497 46,456 44,436 TOTAL LIABILITIES 5,547,891 5,453,768 5,903,964 Shareholders’ Equity 685,862 584,106 610,066 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 6,233,753 $ 6,037,874 $ 6,514,030 COST OF FUNDS 1.76 % 1.20 % 0.31 % NET INTEREST INCOME $ 196,085 $ 196,919 $ 207,279 NET INTEREST MARGIN 3.43 % 3.58 % 3.45 % (1) Effective tax rates were determined as though interest earned on the Company’s investments in municipal bonds and loans was fully taxable.
Average Balance Sheet (Tax-equivalent basis, dollars in thousands) Twelve Months Ended December 31, 2025 Twelve Months Ended December 31, 2024 Twelve Months Ended December 31, 2023 Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate ASSETS Federal Funds Sold and Other Short-term Investments $ 250,520 $ 10,817 4.32 % $ 151,907 $ 7,697 5.07 % $ 39,452 $ 1,677 4.25 % Securities: Taxable 1,129,114 37,041 3.28 % 947,884 26,586 2.80 % 890,841 20,614 2.31 % Non-taxable 469,137 17,258 3.68 % 586,549 20,910 3.56 % 738,769 27,656 3.74 % Total Loans and Leases ⁽²⁾ 5,604,879 360,410 6.43 % 4,035,670 241,344 5.98 % 3,835,157 213,195 5.56 % TOTAL INTEREST EARNING ASSETS 7,453,650 425,526 5.71 % 5,722,010 296,537 5.19 % 5,504,219 263,142 4.78 % Other Assets 857,238 556,022 578,399 Less: Allowance for Credit Losses (73,694) (44,279) (44,744) TOTAL ASSETS $ 8,237,194 $ 6,233,753 $ 6,037,874 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing Demand Deposits $ 1,882,386 $ 29,220 1.55 % $ 1,720,823 $ 30,957 1.80 % $ 1,826,232 $ 28,378 1.55 % Savings Deposits and Money Market Accounts 1,851,117 36,657 1.98 % 1,291,250 23,346 1.81 % 1,229,019 12,106 0.99 % Time Deposits 1,329,638 49,215 3.70 % 872,429 36,319 4.16 % 588,142 16,432 2.79 % FHLB Advances and Other Borrowings 215,334 10,865 5.05 % 196,480 9,830 5.00 % 210,837 9,307 4.41 % TOTAL INTEREST-BEARING LIABILITIES 5,278,475 125,957 2.39 % 4,080,982 100,452 2.46 % 3,854,230 66,223 1.72 % Demand Deposit Accounts 1,851,978 1,420,412 1,553,082 Other Liabilities 55,751 46,497 46,456 TOTAL LIABILITIES 7,186,204 5,547,891 5,453,768 Shareholders’ Equity 1,050,990 685,862 584,106 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 8,237,194 $ 6,233,753 $ 6,037,874 COST OF FUNDS 1.69 % 1.76 % 1.20 % NET INTEREST INCOME $ 299,569 $ 196,085 $ 196,919 NET INTEREST MARGIN 4.02 % 3.43 % 3.58 % (1) Effective tax rates were determined as though interest earned on the Company’s investments in municipal bonds and loans was fully taxable.
Non-interest Expense (dollars in thousands) Years Ended December 31, % Change From Prior Year 2024 2023 2022 2023 2022 Salaries and Employee Benefits $ 82,257 $ 83,244 $ 84,145 (1) % (1) % Occupancy, Furniture and Equipment Expense 14,944 14,467 14,921 3 (3) FDIC Premiums 2,908 2,829 1,860 3 52 Data Processing Fees 12,243 11,112 15,406 10 (28) Professional Fees 8,147 5,575 6,295 46 (11) Advertising and Promotion 3,939 4,857 4,416 (19) 10 Intangible Amortization 2,032 2,840 3,711 (28) (23) Other Operating Expenses 19,907 19,573 23,437 2 (16) TOTAL NON-INTEREST EXPENSE $ 146,377 $ 144,497 $ 154,191 1 (6) Salaries and benefits declined $987,000, or 1%, during the year ended December 31, 2024 compared with the year ended December 31, 2023.
Non-interest Expense (dollars in thousands) Years Ended December 31, % Change From Prior Year 2025 2024 2023 2024 2023 Salaries and Employee Benefits $ 107,742 $ 82,257 $ 83,244 31 % (1) % Occupancy, Furniture and Equipment Expense 19,634 14,944 14,467 31 3 FDIC Premiums 3,800 2,908 2,829 31 3 Data Processing Fees 17,579 12,243 11,112 44 10 Professional Fees 10,418 8,147 5,575 28 46 Advertising and Promotion 5,153 3,939 4,857 31 (19) Intangible Amortization 10,148 2,032 2,840 399 (28) Other Operating Expenses 27,475 19,907 19,573 38 2 TOTAL NON-INTEREST EXPENSE $ 201,949 $ 146,377 $ 144,497 38 1 Salaries and benefits increased $25,485,000, or 31%, during the year ended December 31, 2025 compared with the year ended December 31, 2024.
The decline in salaries and benefits during 2024 compared with 2023 was largely related to the GAI asset sale. Salaries and benefits declined $901,000, or 1%, during the year ended December 31, 2023 compared with 2022.
The decline in salaries and benefits during 2024 compared with 2023 was largely related to the GAI asset sale. Occupancy, furniture and equipment expense increased $4,690,000, or 31%, during the year ended December 31, 2025 compared to the year ended December 31, 2024.
Data processing fees increased $1,131,000, or 10%, during the year ended December 31, 2024 compared with the year ended December 31, 2023. The increase during 2024 compared with 2023 was largely driven by costs associated with enhancements to the Company’s digital banking and data systems.
The increase during 2025 compared with 2024 was largely driven by the Heartland acquisition including operating costs of the existing Heartland systems and acquisition-related costs. Data processing fees increased $1,131,000, or 10%, during the year ended December 31, 2024 compared with the year ended December 31, 2023.
Heartland, headquartered in Whitehall, Ohio, operated 20 retail banking offices located in Columbus, Ohio and Greater Cincinnati. As of December 31, 2024, Heartland had total assets of approximately $1.97 billion (unaudited), total loans of approximately $1.56 billion (unaudited), and total deposits of approximately $1.75 billion (unaudited).
Heartland, headquartered in Whitehall, Ohio, operated 20 retail banking offices located in Columbus, Ohio and Greater Cincinnati. As of the closing of the transaction, Heartland had total assets of approximately $1.94 billion, total loans of approximately $1.58 billion, and total deposits of approximately $1.73 billion.
For further information regarding this merger and acquisition transaction, see Note 19 (Business Combinations, Goodwill and Intangible Assets) in the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
For further information regarding this transaction, see Note 2 (Sale of Insurance Assets) in the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
FHLB advances and other borrowings represent an important source of other funding for the Company. Average borrowed funds decreased $14.4 million, or 7%, during 2024 following an increase of $51.8 million, or 33%, during 2023. Borrowings comprised approximately 4% of average total funding sources during 2024 and 2023 compared with 3% in 2022.
FHLB advances and other borrowings represent another source of other funding for the Company. Average borrowed funds increased $18.9 million, or 10%, during 2025 following a decrease of $14.4 million, or 7%, during 2024. Borrowings comprised approximately 3% of average total funding sources during 2025 compared with 4% in each of 2024 and 2023.
At December 31, 2024, the capital levels for the Company and its subsidiary bank remained well in excess of the minimum amounts needed for capital adequacy purposes and the Bank’s capital levels met the necessary requirements to be considered well-capitalized. 38 The table below presents the Company’s consolidated and the subsidiary bank’s capital ratios under regulatory guidelines: 12/31/2024 Ratio 12/31/2023 Ratio Minimum for Capital Adequacy Purposes ⁽¹⁾ Well-Capitalized Guidelines Total Capital (to Risk Weighted Assets) Consolidated 17.15 % 16.50 % 8.00 % N/A Bank 15.02 14.76 8.00 10.00 % Tier 1 (Core) Capital (to Risk Weighted Assets) Consolidated 15.72 % 14.97 % 6.00 % N/A Bank 14.23 14.04 6.00 8.00 % Common Tier 1 (CET 1) Capital Ratio (to Risk Weighted Assets) Consolidated 15.02 % 14.26 % 4.50 % N/A Bank 14.23 14.04 4.50 6.50 % Tier 1 Capital (to Average Assets) Consolidated 12.28 % 11.75 % 4.00 % N/A Bank 11.12 11.03 4.00 5.00 % (1) Excludes capital conservation buffer.
The table below presents the Company’s consolidated and the subsidiary bank’s capital ratios under regulatory guidelines: 12/31/2025 Ratio 12/31/2024 Ratio Minimum for Capital Adequacy Purposes ⁽¹⁾ Well-Capitalized Guidelines Total Capital (to Risk Weighted Assets) Consolidated 14.93 % 17.15 % 8.00 % N/A Bank 13.80 15.02 8.00 10.00 % Tier 1 (Core) Capital (to Risk Weighted Assets) Consolidated 14.04 % 15.72 % 6.00 % N/A Bank 12.91 14.23 6.00 8.00 % Common Tier 1 (CET 1) Capital Ratio (to Risk Weighted Assets) Consolidated 13.52 % 15.02 % 4.50 % N/A Bank 12.91 14.23 4.50 6.50 % Tier 1 Capital (to Average Assets) Consolidated 11.54 % 12.28 % 4.00 % N/A Bank 10.61 11.12 4.00 5.00 % (1) Excludes capital conservation buffer.
For further information regarding this merger and acquisition transaction, see Note 21 (Subsequent Events) in the Notes to the 29 Consolidated Financial Statements included in Item 8 of this Report, which Note 21 is incorporated into this Item 1 by reference.
For further information regarding these redemptions, see Note 8 (FHLB Advances and Other Borrowings) in the Notes to the Consolidated Financial Statements included in Item 8 of this Report, which Note 8 is incorporated into this Item 7 by reference.
The increase in total loans at December 31, 2023 compared with year-end 2022 was broad-based across most segments of the portfolio. Commercial real estate loans increased $155.0 million, or 8%, agricultural loans grew $6.4 million, or 2%, and retail loans increased $42.9 million, or 6%.
December 31, 2024 total loans increased $155.4 million, or 4%, compared with December 31, 2023. The increase in total loans at December 31, 2024 compared with year-end 2023 was broad-based across most segments of the portfolio.
Interest income on loans includes loan fees of $3,325, $4,316, and $6,972 for 2024, 2023 and 2022, respectively. 34 The following table sets forth for the periods indicated a summary of the changes in interest income and interest expense resulting from changes in volume and changes in rates: Net Interest Income – Rate / Volume Analysis (Tax-Equivalent basis, dollars in thousands) 2024 compared to 2023 Increase / (Decrease) Due to ⁽¹⁾ 2023 compared to 2022 Increase / (Decrease) Due to ⁽¹⁾ Volume Rate Net Volume Rate Net Interest Income: Federal Funds Sold and Other Short-term Investments $ 5,641 $ 379 $ 6,020 $ (8,748) $ 4,660 $ (4,088) Taxable Securities 1,384 4,588 5,972 (2,689) 2,849 160 Non-taxable Securities (5,478) (1,268) (6,746) (3,894) 1,741 (2,153) Loans and Leases 11,491 16,658 28,149 7,365 36,237 43,602 Total Interest Income 13,038 20,357 33,395 (7,966) 45,487 37,521 Interest Expense: Savings and Interest-bearing Demand (580) 14,399 13,819 (1,590) 30,612 29,022 Time Deposits 9,875 10,012 19,887 605 13,775 14,380 FHLB Advances and Other Borrowings (662) 1,185 523 1,871 2,608 4,479 Total Interest Expense 8,633 25,596 34,229 886 46,995 47,881 Net Interest Income $ 4,405 $ (5,239) $ (834) $ (8,852) $ (1,508) $ (10,360) (1) The change in interest due to both rate and volume has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
Interest income on loans includes loan fees of $17,956, $3,325, and $4,316 for 2025, 2024 and 2023, respectively. 37 The following table sets forth for the periods indicated a summary of the changes in interest income and interest expense resulting from changes in volume and changes in rates: Net Interest Income – Rate / Volume Analysis (Tax-Equivalent basis, dollars in thousands) 2025 compared to 2024 Increase / (Decrease) Due to ⁽¹⁾ 2024 compared to 2023 Increase / (Decrease) Due to ⁽¹⁾ Volume Rate Net Volume Rate Net Interest Income: Federal Funds Sold and Other Short-term Investments $ 4,395 $ (1,275) $ 3,120 $ 5,641 $ 379 $ 6,020 Taxable Securities 5,540 4,915 10,455 1,384 4,588 5,972 Non-taxable Securities (4,301) 649 (3,652) (5,478) (1,268) (6,746) Loans and Leases 99,759 19,307 119,066 11,491 16,658 28,149 Total Interest Income 105,393 23,596 128,989 13,038 20,357 33,395 Interest Expense: Savings and Interest-bearing Demand 12,752 (1,178) 11,574 (580) 14,399 13,819 Time Deposits 17,291 (4,395) 12,896 9,875 10,012 19,887 FHLB Advances and Other Borrowings 950 85 1,035 (662) 1,185 523 Total Interest Expense 30,993 (5,488) 25,505 8,633 25,596 34,229 Net Interest Income $ 74,400 $ 29,084 $ 103,484 $ 4,405 $ (5,239) $ (834) (1) The change in interest due to both rate and volume has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
Net income for the year ended December 31, 2023 totaled $85,888,000, or $2.91 per share, an increase of $4,063,000, or approximately 5% on a per share basis, from the year ended December 31, 2022 net income of $81,825,000, or $2.78 per share.
Net income for the year ended December 31, 2024 totaled $83,811,000, or $2.83 per share, a decline of $2,077,000, or approximately 3% on a per share basis, from the year ended December 31, 2023 net income of $85,888,000, or $2.91 per share.
The Company’s net interest margin for all periods presented was impacted by the accretion of discounts on acquired loans. Accretion of discounts on acquired loans contributed approximately 3 basis point to the net interest margin in 2024, 5 basis 33 points in 2023 and 7 basis points during 2022.
Accretion of discounts on acquired loans contributed approximately 21 basis point to the net interest margin in 2025, 3 basis points in 2024 and 5 basis points in 2023.
The increase in both periods was largely attributable to continued increases in assets under management due to healthy capital markets and strong new business results, as compared to the year ended December 31, 2023. Wealth management fees increased $1,635,000, or 16%, during 2023 compared with 2022.
The increase was largely attributable to continued increases in assets under management due to healthy capital markets and strong new business results, as compared to the year ended December 31, 2023. Service charges on deposit accounts increased $2,414,000, or 19%, during the year ended December 31, 2025, compared with the same period of 2024.
After the restructuring, the investment portfolio continues to be relatively balanced with agency issued mortgage related securities and collateralized and uncollateralized federal agency securities totaling $1.097 billion, or 57% of the total securities portfolio at December 31, 2024.
The proceeds from the securities sold were reinvested in the securities portfolio by the end of the third quarter of 2024. 44 After the restructuring, the investment portfolio continues to be relatively balanced with agency issued mortgage-related securities and collateralized and uncollateralized federal agency securities totaling 58% and 57% of the total securities portfolio at December 31, 2025 and 2024, respectively.
Borrowings are available for general working capital purposes. Interest is payable quarterly at a floating rate based upon term SOFR rate plus a margin payable in respect of any principal amounts advanced under the revolving line of credit. There was no outstanding balance as of December 31, 2024.
Interest is payable quarterly at a floating rate based 47 upon term SOFR rate plus a margin payable in respect of any principal amounts advanced under the revolving line of credit. There was no outstanding balance as of December 31, 2025. RISK MANAGEMENT The Company is exposed to various types of business risk on an on-going basis.
Within One Year One to Five Years After Five Years Total Commercial and Agricultural $ 882,308 $ 1,750,745 $ 708,605 $ 3,341,658 Interest Sensitivity Fixed Rate Variable Rate Loans Maturing After One Year $ 892,218 $ 1,567,132 INVESTMENTS The investment portfolio is a principal source for funding the Company’s loan growth and other liquidity needs of its subsidiaries.
Within One Year One to Five Years After Five Years Total Commercial and Agricultural $ 1,335,804 $ 2,266,754 $ 894,257 $ 4,496,815 Interest Sensitivity Fixed Rate Variable Rate Loans Maturing After One Year $ 959,339 $ 2,201,672 INVESTMENTS The investment portfolio is a principal source for funding the Company’s loan growth and other liquidity needs of its subsidiaries.
Maturities and Average Yields of Securities at December 31, 2024 (dollars in thousands) Within One Year After One But Within Five Years After Five But Within Ten Years After Ten Years Amount Yield Amount Yield Amount Yield Amount Yield U.S.
Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations. Maturities and Average Yields of Securities at December 31, 2025 (dollars in thousands) Within One Year After One But Within Five Years After Five But Within Ten Years After Ten Years Amount Yield Amount Yield Amount Yield Amount Yield U.S.
Demand, savings, and money market deposits have provided a growing source of funding for the Company in each of the periods reported. Average demand, savings, and money market deposits declined 4% during 2024 and 12% in 2023.
Core deposits continue to represent a significant funding source for the Company’s operations and represented 84% of average funding sources during 2025 compared with 87% during 2024 and 90% during 2023. Demand, savings, and money market deposits have provided a growing source of funding for the Company in each of the periods reported.
Contractual and Other Obligations Payments Due In (dollars in thousands) One Year or Less Over One Year Total Deposits without Stated Maturities $ 4,412,474 $ — $ 4,412,474 Time Deposits 846,651 69,950 916,601 Federal Home Loan Bank Advances — 75,000 75,000 Other Borrowings (Subordinated Notes and Debentures) — 75,866 75,866 Federal Funds Purchased — — — Securities Sold under Repurchase Agreements 56,862 — 56,862 Lease Obligations 1,661 6,747 8,408 Total Contractual and Other Obligations $ 5,317,648 $ 227,563 $ 5,545,211 In the normal course of business, the Company makes commitments to extend credit and commitments to sell loans, which are not reflected in its consolidated financial statements.
Contractual and Other Obligations Payments Due In (dollars in thousands) One Year or Less Over One Year Total Deposits without Stated Maturities $ 5,700,205 $ — $ 5,700,205 Time Deposits 1,074,869 214,668 1,289,537 Federal Home Loan Bank Advances — 100,000 100,000 Other Borrowings (Subordinated Notes and Debentures) — 36,694 36,694 Federal Funds Purchased — — — Securities Sold under Repurchase Agreements 43,852 — 43,852 Lease Obligations 2,065 7,306 9,371 Total Contractual and Other Obligations $ 6,820,991 $ 358,668 $ 7,179,659 In the normal course of business, the Company makes commitments to extend credit and commitments to sell loans, which are not reflected in its consolidated financial statements.
As of January 1, 2025, the adverse cumulative effects of adopting CECL have been fully phased into our regulatory capital. USES OF FUNDS LOANS December 31, 2024 total loans increased $155.4 million, or 4%, compared with December 31, 2023. The increase in total loans at December 31, 2024 compared with year-end 2023 was broad-based across most segments of the portfolio.
As of January 1, 2025, the adverse cumulative effects of adopting CECL have been fully phased into our regulatory capital. USES OF FUNDS LOANS December 31, 2025 total loans increased $1.7 billion, or 42% on an annualized basis, compared with December 31, 2024.
The table below illustrates changes between years in the average balances of all funding sources: Funding Sources - Average Balances (dollars in thousands) December 31, % Change From Prior Year 2024 2023 2022 2024 2023 Demand Deposits Non-interest-bearing $ 1,420,412 $ 1,553,082 $ 1,738,349 (9) % (11) % Interest-bearing 1,720,823 1,826,232 2,013,969 (6) (9) Savings Deposits 507,203 572,623 640,653 (11) (11) Money Market Accounts 784,047 656,396 833,119 19 (21) Other Time Deposits 334,958 257,736 262,764 30 (2) Total Core Deposits 4,767,443 4,866,069 5,488,854 (2) (11) Certificates of Deposits of $100,000 or more 537,471 330,406 211,645 63 56 FHLB Advances and Other Borrowings 196,480 210,837 159,029 (7) 33 Total Funding Sources $ 5,501,394 $ 5,407,312 $ 5,859,528 2 (8) Maturities of certificates of deposit of $100,000 or more are summarized as follows: (dollars in thousands) 3 Months Or Less 3 - 6 Months 6 - 12 Months Over 12 Months Total December 31, 2024 $ 201,917 $ 171,838 $ 173,363 $ 42,403 $ 589,521 CORE DEPOSITS The Company’s overall level of average core deposits declined approximately $98.6 million, or 2%, during 2024 compared with 2023.
The table below illustrates changes between years in the average balances of all funding sources: Funding Sources - Average Balances (dollars in thousands) December 31, % Change From Prior Year 2025 2024 2023 2024 2023 Demand Deposits Non-interest-bearing $ 1,851,978 $ 1,420,412 $ 1,553,082 30 % (9) % Interest-bearing 1,882,386 1,720,823 1,826,232 9 (6) Savings Deposits 608,139 507,203 572,623 20 (11) Money Market Accounts 1,242,978 784,047 656,396 59 19 Other Time Deposits 414,442 334,958 256,909 24 30 Total Core Deposits 5,999,923 4,767,443 4,865,242 26 (2) Certificates of Deposits of $100,000 or more and Brokered Deposits 915,196 537,471 331,233 70 62 FHLB Advances and Other Borrowings 215,334 196,480 210,837 10 (7) Total Funding Sources $ 7,130,453 $ 5,501,394 $ 5,407,312 30 2 Maturities of certificates of deposit of $100,000 or more are summarized as follows: (dollars in thousands) 3 Months Or Less 3 - 6 Months 6 - 12 Months Over 12 Months Total December 31, 2025 $ 387,210 $ 229,450 $ 83,342 $ 113,639 $ 813,641 CORE DEPOSITS The Company’s overall level of average core deposits increased approximately $1.2 billion, or 26%, during 2025 compared with 2024.