Biggest changeDecember 31, 2024 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ — 0.00 % $ 78,658 1.31 % $ 3,141 3.77 % $ 117,163 4.66 % $ 198,962 3.32 % Municipal securities — 0.00 % 3,314 4.76 % 74,337 2.44 % 141,894 2.34 % 219,545 2.41 % Agency mortgage-backed pass-through securities 3,285 2.47 % 4,362 3.71 % 7,936 4.53 % 551,136 3.83 % 566,719 3.83 % Agency collateralized mortgage obligations — 0.00 % 30,539 3.44 % 48,589 4.81 % 651,733 3.23 % 730,861 3.34 % Corporate bonds and other 4,110 4.98 % 3,000 7.99 % 62,000 5.42 % 46,491 2.96 % 115,601 4.48 % Total $ 7,395 3.87 % $ 119,873 2.20 % $ 196,003 4.07 % $ 1,508,417 3.47 % $ 1,831,688 3.45 % December 31, 2023 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ 84,932 1.35 % $ 78,193 1.31 % $ 7,442 4.69 % $ 136,962 4.61 % $ 307,529 2.87 % Municipal securities — 0.00 % 1,806 4.78 % 67,735 2.35 % 160,074 2.65 % 229,615 2.58 % Agency mortgage-backed pass-through securities 640 2.98 % 4,852 2.92 % 12,025 4.32 % 407,147 3.45 % 424,664 3.47 % Agency collateralized mortgage obligations — 0.00 % 11,170 2.80 % 7,869 2.66 % 443,459 1.90 % 462,498 1.93 % Corporate bonds and other 1,077 2.50 % 3,000 5.75 % 62,368 4.75 % 54,379 2.98 % 120,824 3.96 % Total $ 86,649 1.37 % $ 99,021 1.76 % $ 157,439 3.58 % $ 1,202,021 2.88 % $ 1,545,130 2.80 % The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers may have the right to prepay their obligations.
Biggest changeDecember 31, 2025 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ 298,792 3.59 % $ 2,571 5.86 % $ 2,229 3.78 % $ 90,769 4.51 % $ 394,361 3.82 % Municipal securities — 0.00 % 14,660 2.76 % 76,295 2.34 % 127,188 2.50 % 218,143 2.46 % Agency mortgage-backed pass-through securities 14 2.74 % 8,684 4.05 % 10,606 3.37 % 812,511 4.29 % 831,815 4.28 % Agency collateralized mortgage obligations 4,991 2.80 % 34,743 3.65 % 35,170 4.33 % 662,723 3.37 % 737,627 3.43 % Corporate bonds and other 1,145 3.07 % — 0.00 % 71,832 5.65 % 35,843 2.81 % 108,820 4.69 % Total $ 304,942 3.57 % $ 60,658 3.59 % $ 196,132 3.98 % $ 1,729,034 3.79 % $ 2,290,766 3.77 % December 31, 2024 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ — 0.00 % $ 78,658 1.31 % $ 3,141 3.77 % $ 117,163 4.66 % $ 198,962 3.32 % Municipal securities — 0.00 % 3,314 4.76 % 74,337 2.44 % 141,894 2.34 % 219,545 2.41 % Agency mortgage-backed pass-through securities 3,285 2.47 % 4,362 3.71 % 7,936 4.53 % 551,136 3.83 % 566,719 3.83 % Agency collateralized mortgage obligations — 0.00 % 30,539 3.44 % 48,589 4.81 % 651,733 3.23 % 730,861 3.34 % Corporate bonds and other 4,110 4.98 % 3,000 7.99 % 62,000 5.42 % 46,491 2.96 % 115,601 4.48 % Total $ 7,395 3.87 % $ 119,873 2.20 % $ 196,003 4.07 % $ 1,508,417 3.47 % $ 1,831,688 3.45 % The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers may have the right to prepay their obligations.
We enter into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of our commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding.
Commitments to Extend Credit . We enter into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of our commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding.
All loans deemed as being individually evaluated are reviewed on a quarterly basis in order to determine whether a specific reserve is required. The Company considers certain loans to be collateral dependent if the borrower is experiencing financial difficulty and management expects repayment for the loan to be substantially through the operation or sale of the collateral.
All loans deemed as being individually evaluated are reviewed on a quarterly basis in order to determine whether a specific reserve is required. The 44 Company considers certain loans to be collateral dependent if the borrower is experiencing financial difficulty and management expects repayment for the loan to be substantially through the operation or sale of the collateral.
Where applicable, instruments on the balance sheet are modeled at the instrument level, incorporating 63 all relevant attributes such as next reset date, reset frequency and call dates, as well as prepayment assumptions for loans and securities and decay rates for nonmaturity deposits. Assumptions based on past experience are incorporated into the model for nonmaturity deposit account decay rates.
Where applicable, instruments on the balance sheet are modeled at the instrument level, incorporating all relevant attributes such as next reset date, reset frequency and call dates, as well as prepayment assumptions for loans and securities and decay rates for nonmaturity deposits. Assumptions based on past experience are incorporated into the model for nonmaturity deposit account decay rates.
While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the 54 performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets.
While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets.
The reasonable and supportable period 43 and reversion period are re-evaluated as needed by the Company and are dependent on the current economic environment among other factors. Loans that no longer share risk characteristics with the collectively evaluated loan pools are evaluated on an individual basis and are excluded from the collectively evaluated pools.
The reasonable and supportable period and reversion period are re-evaluated as needed by the Company and are dependent on the current economic environment among other factors. Loans that no longer share risk characteristics with the collectively evaluated loan pools are evaluated on an individual basis and are excluded from the collectively evaluated pools.
A summary of pertinent information related to the Company’s issuances of junior subordinated debentures outstanding at December 31, 2024 is set forth in the table below: Description Issuance Date Trust Preferred Securities Outstanding Junior Subordinated Debt Owed to Trusts Maturity Date (1) (Dollars in thousands) Farmers & Merchants Capital Trust II November 13, 2003 $ 7,500 $ 7,732 November 8, 2033 Farmers & Merchants Capital Trust III June 30, 2005 3,500 3,609 July 7, 2035 $ 11,341 (1) All debentures were callable at December 31, 2024.
A summary of pertinent information related to the Company’s issuances of junior subordinated debentures outstanding at December 31, 2025 is set forth in the table below: Description Issuance Date Trust Preferred Securities Outstanding Junior Subordinated Debt Owed to Trusts Maturity Date (1) (Dollars in thousands) Farmers & Merchants Capital Trust II November 13, 2003 $ 7,500 $ 7,732 November 8, 2033 Farmers & Merchants Capital Trust III June 30, 2005 3,500 3,609 July 7, 2035 $ 11,341 (1) All debentures were callable at December 31, 2025.
The Company’s policy is to test goodwill for impairment at least annually as of October 1st, or on an interim basis if an event triggering an impairment assessment is 44 determined to have occurred.
The Company’s policy is to test goodwill for impairment at least annually as of October 1st, or on an interim basis if an event triggering an impairment assessment is determined to have occurred.
During the years ended December 31, 2024 and 2023, our liquidity needs have primarily been met by deposits, borrowed funds and securities. The Bank has access to purchased funds from correspondent banks, the Federal Reserve discount window and advances from the FHLB, on a collateralized basis, are available under a security and pledge agreement to take advantage of investment opportunities.
During the years ended December 31, 2025 and 2024, our liquidity needs have primarily been met by deposits, borrowed funds and securities. The Bank has access to purchased funds from correspondent banks, the Federal Reserve discount window and advances from the FHLB, on a collateralized basis, are available under a security and pledge agreement to take advantage of investment opportunities.
In December 2024, the Bank redeemed the Bank Notes at a redemption price equal to 100% of the principal amount of Bank Notes plus accrued and unpaid interest. 59 In September 2019, Stellar issued $60.0 million aggregate principal amount of Fixed-to-Floating Rate Subordinated Notes (the “Company Notes”) due October 1, 2029.
In December 2024, the Bank redeemed the Bank Notes at a redemption price equal to 100% of the principal amount of Bank Notes plus accrued and unpaid interest. 61 In September 2019, Stellar issued $60.0 million aggregate principal amount of Fixed-to-Floating Rate Subordinated Notes (the “Company Notes”) due October 1, 2029.
Stellar has fully and unconditionally guaranteed each trust’s obligations under the trust securities issued by such trust to the extent not paid or made by each trust, provided such trust has funds available for such obligations. The trust preferred securities bear a floating rate of interest equal to 3-Month SOFR plus a spread adjustment.
The Company has fully and unconditionally guaranteed each trust’s obligations under the trust securities issued by each trust to the extent not paid or made by such trust, provided such trust has funds available for such obligations. The trust preferred securities bear a floating rate of interest equal to 3-Month SOFR plus a spread adjustment.
As of December 31, 2024 and 2023, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. In the ordinary course of business, we have entered into contractual obligations and have made other commitments to make future payments.
As of December 31, 2025 and 2024, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. In the ordinary course of business, we have entered into contractual obligations and have made other commitments to make future payments.
Covenants made under the Loan Agreement include, among other things, while there any obligations outstanding under Loan Agreement, the Company shall maintain a cash flow to debt service (as defined in the Loan Agreement) of not less than 1.25, the Bank’s Texas Ratio (as defined in the Loan Agreement) is not to exceed 20.0%, the Bank shall maintain a Tier 1 Leverage Ratio (as defined under the Loan Agreement) of at least 8.0% and includes restrictions on the ability of the Company and its subsidiaries to incur certain additional debt.
Covenants made under the Loan Agreement include, among other things, while there are obligations outstanding under Loan Agreement, the Company shall maintain a cash flow to debt service (as defined in the Loan Agreement) of not less than 1.25, the Bank’s Texas Ratio (as defined in the Loan Agreement) not to exceed 20.0%, the Bank shall maintain a Tier 1 Leverage Ratio (as defined under the Loan Agreement) of at least 8.0% and includes restrictions on the ability of the Company and its subsidiaries to incur certain additional debt.
The following table summarizes the simulated change in the economic value of equity and net interest income over a 12-month horizon as of the dates indicated: Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Economic Value of Equity December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2023 +300 3.1% (0.9)% (4.9)% (0.9)% +200 2.4% (0.6)% (1.8)% 1.8% +100 1.4% 0.1% (0.2)% 3.4% Base 0.0% 0.0% 0.0% 0.0% -100 (2.5)% 0.5% (2.8)% 1.0% -200 (5.2)% 0.2% (7.9)% (3.6)% -300 (8.6)% (1.7)% (15.1)% (12.4)% These results are primarily due to the size of our cash position, the size and duration of our loan and securities portfolio, the duration of our borrowings and the expected behavior of demand, money market and savings deposits during such rate fluctuations.
The following table summarizes the simulated change in the economic value of equity and net interest income over a 12-month horizon as of the dates indicated: Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Economic Value of Equity December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024 +300 9.2% 3.1% (1.0)% (4.9)% +200 6.5% 2.4% 1.5% (1.8)% +100 3.4% 1.4% 1.8% (0.2)% Base 0.0% 0.0% 0.0% 0.0% -100 (3.2)% (2.5)% (4.0)% (2.8)% -200 (5.9)% (5.2)% (10.5)% (7.9)% -300 (7.6)% (8.6)% (19.5)% (15.1)% These results are primarily due to the size of our cash position, the size and duration of our loan and securities portfolio, the duration of our borrowings and the expected behavior of demand, money market and savings deposits during such rate fluctuations.
Generally, consumer loans entail greater risk than residential real estate loans because they may be unsecured or if secured the value of the collateral, such as an automobile or boat, may be more difficult to assess and 52 more likely to decrease in value than real estate.
Generally, consumer loans entail greater risk than residential real estate loans because they may be unsecured or if secured the value of the collateral, such as an automobile or boat, may be more difficult to assess and 53 more likely to decrease in value than real estate.
Increasing estimated loss rates by 5% (i.e. quantitative and qualitative) would have a $3.6 million impact.
Increasing estimated loss rates by 5% (i.e. quantitative and qualitative) would have a $3.5 million impact.
For additional information regarding critical accounting estimates and policies, refer to “Critical Accounting Estimates” in this section, Note 1 – Nature of Operations and Summary of Significant Accounting and Reporting Policies and Note 5 – Loans and Allowance for Credit Losses in the accompanying notes to the consolidated financial statements.
For additional information regarding critical accounting estimates and policies, refer to “Critical Accounting Estimates” in this section, Note 1 – Nature of Operations and Summary of Significant Accounting and Reporting Policies and Note 4 – Loans and Allowance for Credit Losses in the accompanying notes to the consolidated financial statements.
Any redemption will be at a redemption price equal to 100% of the principal amount of Company Notes being redeemed, plus accrued and unpaid interest, and will be subject to, and require, prior regulatory approval. The Company Notes are not subject to redemption at the option of the holders.
Any future redemptions will be at a redemption price equal to 100% of the principal amount of Company Notes being redeemed, plus accrued and unpaid interest, and will be subject to, and require, prior regulatory approval. The Company Notes are not subject to redemption at the option of the holders.
Item 1A. — Risk Factors” and the following: • disruptions to the economy and the U.S. banking system caused by recent bank failures; • risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators, including increases in our deposit insurance assessments and other actions of the Board of Governors of the Federal Reserve System, FDIC and Texas Department of Banking and legislative and regulatory actions and reforms; • the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board and the imposition of tariffs and retaliatory tariffs; • inflation, interest rate, capital and securities markets and monetary fluctuations; • changes in the interest rate environment, the value of the Company’s assets and obligations and the availability of capital and liquidity; • general competitive, economic, political and market conditions and other factors that may affect future results of the Company including changes in asset quality and credit risk; • local, regional, national and international economic conditions and the impact they may have on the Company and our customers and the Company’s assessment of that impact; • the inability to sustain revenue and earnings growth; • impairment of the Company’s goodwill or other intangible assets; • the composition of the Company’s loan portfolio and the concentration of loans in commercial real estate and commercial real estate construction; • the geographic concentration of the Company’s market; • the accuracy and sufficiency of the assumptions and estimates the Company makes in establishing reserves for potential loan losses and other estimates; • the amount of nonperforming and classified assets that the Company holds and the time and effort necessary to resolve nonperforming assets; • deterioration of asset quality; • customer borrowing, repayment, investment and deposit practices; • the ability to maintain important deposit customer relationships; • changes in the value of collateral securing the Company’s loans; • natural disasters and adverse weather in the Company’s market area; • the potential impact of climate change; 41 Table of Contents • the impact of pandemics, epidemics or any other health-related crisis; • acts of terrorism, an outbreak of hostilities, such as the conflicts in Ukraine or the Middle East, or other international or domestic calamities; • the ability to maintain effective internal control over financial reporting; • the cost and effects of cyber incidents or other failures, interruptions or security breaches of the Company's systems or those of the Company’s customers or third-party providers; • the failure of certain third- or fourth-party vendors to perform; • the impact, extent and timing of technological changes; • the institution and outcome of litigation and other legal proceedings against the Company or to which it may become subject; • the costs, effects and results of regulatory examinations, investigations, or reviews or the ability to obtain required regulatory approvals or meet conditions associated with the same; • changes in the laws, rules, regulations, interpretations or policies relating to financial institution, accounting, tax, trade, monetary and fiscal matters; • the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; and • other risks, uncertainties, and factors that are discussed from time to time in the Company’s reports and documents filed with the SEC.
Item 1A. — Risk Factors” and the following: • the proposed transaction with Prosperity, including the likelihood of the satisfaction of the conditions to the completion of the transaction and whether and when the transaction will be consummated; • disruptions to the economy and the U.S. banking system caused by recent bank failures; • risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators, including increases in our deposit insurance assessments and other actions of the Board of Governors of the Federal Reserve System, FDIC and Texas Department of Banking, legislative and regulatory actions and reforms and executive orders; • the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board and the imposition of tariffs and retaliatory tariffs; • inflation, interest rate, capital and securities markets and monetary fluctuations; • changes in the interest rate environment, the value of the Company’s assets and obligations and the availability of capital and liquidity; • general competitive, economic, political and market conditions and other factors that may affect future results of the Company including changes in asset quality and credit risk; • local, regional, national and international economic conditions and the impact they may have on the Company and our customers and the Company’s assessment of that impact; • the inability to sustain revenue and earnings growth; • impairment of the Company’s goodwill or other intangible assets; • the composition of the Company’s loan portfolio and the concentration of loans in commercial real estate and commercial real estate construction; • the geographic concentration of the Company’s market; • the accuracy and sufficiency of the assumptions and estimates the Company makes in establishing reserves for potential loan losses and other estimates; • the amount of nonperforming and classified assets that the Company holds and the time and effort necessary to resolve nonperforming assets; • deterioration of asset quality; • customer borrowing, repayment, investment and deposit practices; • the ability to maintain important deposit customer relationships; • changes in the value of collateral securing the Company’s loans; 42 • natural disasters, climate change and adverse weather in the Company’s market area; • the impact of pandemics, epidemics or any other health-related crisis; • acts of terrorism, an outbreak of hostilities, such as the conflicts in Ukraine or the Middle East, or other international or domestic calamities; • the ability to maintain effective internal control over financial reporting; • the cost and effects of cyber incidents or other failures, interruptions or security breaches of the Company's systems or those of the Company’s customers or third-party providers; • the failure of certain third- or fourth-party vendors to perform; • the impact, extent and timing of technological changes; • the institution and outcome of litigation and other legal proceedings against the Company or to which it may become subject; • the costs, effects and results of regulatory examinations, investigations, or reviews or the ability to obtain required regulatory approvals or meet conditions associated with the same; • changes in the laws, rules, regulations, interpretations or policies relating to financial institution, accounting, tax, trade, monetary and fiscal matters; • the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; and • other risks, uncertainties, and factors that are discussed from time to time in the Company’s reports and documents filed with the SEC.
The preferred trust securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust are wholly owned by Stellar.
The preferred trust securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust are wholly owned by the Company.
Management Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 for a discussion of 2023 versus 2022 results.
Management Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024 for a discussion of 2024 versus 2023 results.
As of December 31, 2024, the Company believes it was in compliance with all such debt covenants and had not been made aware of any noncompliance by the lender.
As of December 31, 2025, the Company believes it was in compliance with all such debt covenants and had not been made aware of any noncompliance by the lender.
See Note 4 – Securities in the accompanying notes to the consolidated financial statements for additional information. 56 Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.
See Note 3 – Securities in the accompanying notes to the consolidated financial statements for additional information. Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.
(2) Tax-equivalent adjustments have been computed using a federal income tax rate of 21% for the years ended December 31, 2024, 2023 and 2022. 47 The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earnings assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates.
(2) Tax-equivalent adjustments have been computed using a federal income tax rate of 21% for the years ended December 31, 2025, 2024 and 2023. 48 The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earnings assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates.
Results of Operations This section provides a comparative discussion of the Company’s results of operations for the two-year period ended December 31, 2024, unless otherwise specified. See “Item 7.
Results of Operations This section provides a comparative discussion of the Company’s results of operations for the two-year period ended December 31, 2025, unless otherwise specified. See “Item 7.
Each of the trusts is a capital or statutory business trust organized for the sole purpose of issuing trust securities and investing the proceeds in Stellar’s junior subordinated debentures.
Each of the trusts is a capital or statutory business trust organized for the sole purpose of issuing trust securities and investing the proceeds in the Company’s junior subordinated debentures.
The increase in average yield during 2024 compared to 2023 was primarily due to security purchases during the year increasing the mix of higher-yielding securities within the portfolio . Goodwill and Core Deposit Intangibles Goodwill was $497.3 million as of both December 31, 2024 and 2023.
The increase in average yield during 2025 compared to 2024 was primarily due to security purchases during the year increasing the mix of higher-yielding securities within the portfolio . 59 Goodwill and Core Deposit Intangibles Goodwill was $497.3 million as of both December 31, 2025 and 2024.
The decrease in the net interest margin on a tax equivalent basis was primarily due to increased funding costs more than offsetting increased yields on earning assets.
The decrease in the net interest margin on a tax equivalent basis was primarily due to decreased yields on earning assets more than offsetting decreased funding costs.
Our net interest income is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and borrowed funds, referred to as a “rate change.” Fluctuations in market interest rates are driven by many factors, 42 Table of Contents including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets.
Our net interest income is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and borrowed funds, referred to as a “rate change.” Fluctuations in market interest rates are driven by many factors, 43 including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets.
Historical lifetime loss is determined by utilizing an open-pool (“cumulative loss rate”) methodology, adjusted for credit risk characteristics and current and forecasted economic conditions. Losses are predicted over a reasonable and supportable period of one year for all loan pools, followed by an immediate reversion to long-term historical averages.
Historical lifetime loss is determined by utilizing an open-pool cumulative loss rate methodology, adjusted for credit risk characteristics and current and forecasted economic conditions. Losses are predicted over a reasonable and supportable period of one year for all loan pools, followed by an immediate reversion to long-term historical averages.
Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses. Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by us to guarantee the performance of a customer to a third party.
Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses. 63 Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Company to guarantee the performance of a customer to a third-party.
FHLB advances are used to manage liquidity as needed. The advances are secured by a blanket lien on certain loans. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits.
FHLB advances are used to manage liquidity as needed. The advances are secured by blanket liens on certain loans. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits.
Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon Stellar making payment on the related junior subordinated debentures. The debentures, which are the only assets of each trust, are subordinate and junior in right of payment to all of Stellar’s present and future senior indebtedness.
Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon the Company making payment on the related junior subordinated debentures. The debentures, which are the only assets of each trust, are subordinate and junior in right of payment to all of the Company’s present and future senior indebtedness.
As of December 31, 2024, our commercial real estate construction and land development loan portfolio included $137.1 million of construction and development loans to support multi-family community development loans with associated tax credits, which fund Texas based projects to promote affordable housing, compared to $80.5 million as of December 31, 2023. 1-4 Family Residential (Including Home Equity).
As of December 31, 2025, our commercial real estate construction and land development loan portfolio included $102.4 million of construction and development loans to support multi-family community development loans with associated tax credits, which fund Texas based projects to promote affordable housing, compared to $137.1 million as of December 31, 2024. 1-4 Family Residential (Including Home Equity).
Refer to the accompanying notes to accompanying consolidated financial statements for the expected timing of such payments as of December 31, 2024.
Refer to the accompanying notes to accompanying consolidated financial statements for the expected timing of such payments as of December 31, 2025.
Our securities portfolio had a weighted average life of 7.2 and 7.6 years at December 31, 2024 and 2023, respectively. 60 The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of our average total assets for the periods indicated.
Our securities portfolio had a weighted average life of 6.4 years and 7.2 years at December 31, 2025 and 2024, respectively. 62 The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of our average total assets for the periods indicated.
Core deposit intangibles, net, as of December 31, 2024 was $92.5 million compared to $116.7 million as of December 31, 2023. Core deposit intangibles are amortized using the straight-line or an accelerated method over the estimated useful life of seven to ten years. Deposits Our lending and investing activities are primarily funded by deposits.
Core deposit intangibles, net, as of December 31, 2025 was $71.0 million compared to $92.5 million as of December 31, 2024. Core deposit intangibles are amortized using the straight-line or an accelerated method over the estimated useful life of seven to ten years. Deposits Our lending and investing activities are primarily funded by deposits.
At December 31, 2024 and 2023, we had FHLB letters of credit in the amount of $2.10 billion and $1.82 billion, respectively, pledged as collateral for public and other deposits of state and local government agencies. See Note 10 – Borrowings and Borrowing Capacity to the accompanying consolidated financial statements.
At December 31, 2025 and 2024, we had FHLB letters of credit in the amount of $2.17 billion and $2.10 billion, respectively, pledged as collateral for public and other deposits of state and local government agencies. See Note 9 – Borrowings and Borrowing Capacity to the accompanying consolidated financial statements.
Our loans are primarily secured by real estate, including commercial and residential construction, owner-occupied and nonowner-occupied and multi-family commercial real estate, raw land and other real estate based loans located in the Houston and Beaumont MSAs. As of December 31, 2024 and 2023, commercial real estate and commercial construction loans represented 63.4% and 64.7%, respectively, of our total loans.
Our loans are primarily secured by real estate, including commercial and residential construction, owner-occupied and nonowner-occupied and multi-family commercial real estate, raw land and other real estate based loans located in the Houston and Beaumont MSAs. As of December 31, 2025 and 2024, commercial real estate and commercial construction loans represented 61.5% and 63.4%, respectively, of our total loans.
Average interest-earning assets decreased $55.5 million, or 0.6%, for the year ended December 31, 2024 compared with the year ended December 31, 2023 primarily due a decrease in average loans, partially offset by increases in average securities and deposits in other financial institutions.
Average interest-earning assets decreased $59.7 million, or 0.6%, for the year ended December 31, 2025 compared with the year ended December 31, 2024 primarily due a decrease in average loans, partially offset by increases in average securities and deposits in other financial institutions.
Our average loans decreased $249.8 million, or 3.1%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. We predominantly invest excess deposits in Federal Reserve Bank of Dallas balances, securities, interest-bearing deposits at other banks or other short-term liquid investments until the funds are needed to fund loan growth.
Our average loans decreased $449.0 million, or 5.8%, for the year ended December 31, 2025 compared to the year ended December 31, 2024. We predominantly invest excess deposits in Federal Reserve Bank of Dallas balances, securities, interest-bearing deposits at other banks or other short-term liquid investments until the funds are needed to fund loan growth.
As of December 31, 2024, based on sensitivity analyses across all segments of the performing loan portfolio, a 5% increase in historical loss rates would have increased funded reserves by $1.7 million. On the other hand, a 5% increase in each qualitative risk factor across all segments (where assigned) would have increased funded reserves by $3.0 million.
As of December 31, 2025, based on sensitivity analyses across all segments of the performing loan portfolio, a 5% increase in historical loss rates would have increased funded reserves by $1.1 million. On the other hand, a 5% increase in each qualitative risk factor across all segments (where assigned) would have increased funded reserves by $2.9 million.
As of December 31, 2024, the Company Notes bore a floating rate of interest equal to the 3-Month SOFR plus 3.13% and a spread adjustment for each quarterly interest period, payable quarterly in arrears on January 1, April 1, July 1 and October 1 of each year.
As of December 31, 2025, the Company Notes bore at a floating rate equal to 3-Month SOFR plus 3.13% and a spread adjustment for each quarterly interest period, payable quarterly in arrears on January 1, April 1, July 1 and October 1 of each year. On October 1, 2025, the Company redeemed $30.0 million of the Company Notes.
(Consolidated) Total Capital (to risk weighted assets) 16.03% 8.00% 10.50% N/A Common Equity Tier 1 Capital (to risk weighted assets) 14.16% 4.50% 7.00% N/A Tier 1 Capital (to risk weighted assets) 14.28% 6.00% 8.50% N/A Tier 1 Leverage (to average tangible assets) 11.31% 4.00% 4.00% N/A STELLAR BANK Total Capital (to risk weighted assets) 15.31% 8.00% 10.50% 10.00% Common Equity Tier 1 Capital (to risk weighted assets) 14.15% 4.50% 7.00% 6.50% Tier 1 Capital (to risk weighted assets) 14.15% 6.00% 8.50% 8.00% Tier 1 Leverage (to average tangible assets) 11.21% 4.00% 4.00% 5.00% Asset/Liability Management and Interest Rate Risk Our asset liability and interest rate risk policy provides management with the guidelines for effective balance sheet management.
(Consolidated) Total Capital (to risk weighted assets) 15.73% 8.00% 10.50% N/A Common Equity Tier 1 Capital (to risk weighted assets) 14.18% 4.50% 7.00% N/A Tier 1 Capital (to risk weighted assets) 14.31% 6.00% 8.50% N/A Tier 1 Leverage (to average tangible assets) 11.52% 4.00% 4.00% N/A STELLAR BANK Total Capital (to risk weighted assets) 15.03% 8.00% 10.50% 10.00% Common Equity Tier 1 Capital (to risk weighted assets) 13.83% 4.50% 7.00% 6.50% Tier 1 Capital (to risk weighted assets) 13.83% 6.00% 8.50% 8.00% Tier 1 Leverage (to average tangible assets) 11.14% 4.00% 4.00% 5.00% Asset/Liability Management and Interest Rate Risk Our asset liability and interest rate risk policy provides management with guidelines for effective balance sheet management.
We recorded a reversal of provision for credit losses of $2.9 million for the year ended December 31, 2024 compared to a provision for credit losses of $8.9 million for the year ended December 31, 2023.
We recorded a provision for credit losses of $10.2 million for the year ended December 31, 2025 compared to a reversal of provision for credit losses of $2.9 million for the year ended December 31, 2024.
See further discussion of the allowance for the credit losses in “Financial Condition-Asset Quality.” Net charge-offs were $6.7 million for the year ended December 31, 2024 compared to net charge-offs of $11.1 million for the year ended December 31, 2023.
See further discussion of the allowance for the credit losses in “Financial Condition-Asset Quality.” Net charge-offs were $3.8 million for the year ended December 31, 2025 compared to net charge-offs of $6.7 million for the year ended December 31, 2024.
Years Ended December 31, 2024 2023 Sources of Funds: Deposits: Noninterest-bearing 31.7 % 35.5 % Interest-bearing 51.0 % 46.2 % Borrowed funds 0.7 % 3.0 % Subordinated debt 1.0 % 1.0 % Other liabilities 0.9 % 0.8 % Shareholders’ equity 14.7 % 13.5 % Total 100.0 % 100.0 % Uses of Funds: Loans 72.4 % 74.1 % Securities 15.0 % 13.9 % Deposits in other financial institutions 3.1 % 2.2 % Noninterest-earning assets 9.5 % 9.8 % Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 38.3 % 43.5 % Average loans to average deposits 87.6 % 90.7 % As of December 31, 2024 and 2023, we had outstanding commitments to extend credit of $1.70 billion and $1.79 billion, respectively, and commitments associated with outstanding letters of credit of $43.6 million and $37.7 million, respectively.
Years Ended December 31, 2025 2024 Sources of Funds: Deposits: Noninterest-bearing 30.6 % 31.7 % Interest-bearing 52.5 % 51.0 % Borrowed funds 0.2 % 0.7 % Subordinated debt 0.6 % 1.0 % Other liabilities 0.8 % 0.9 % Shareholders’ equity 15.3 % 14.7 % Total 100.0 % 100.0 % Uses of Funds: Loans 68.6 % 72.4 % Securities 17.3 % 15.0 % Deposits in other financial institutions 4.6 % 3.1 % Noninterest-earning assets 9.5 % 9.5 % Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 36.8 % 38.3 % Average loans to average deposits 82.6 % 87.6 % As of December 31, 2025 and 2024, we had outstanding commitments to extend credit of $2.10 billion and $1.70 billion, respectively, and commitments associated with outstanding letters of credit of $65.6 million and $43.6 million, respectively.
As a result, commercial and industrial loans require more extensive underwriting and servicing than other types of loans. Our commercial and industrial loan portfolio decreased $51.8 million, or 3.7%, to $1.36 billion as of December 31, 2024 compared to $1.41 billion as of December 31, 2023. Commercial Real Estate (Including Multi-Family Residential) .
As a result, commercial and industrial loans require more extensive underwriting and servicing than other types of loans. Our commercial and industrial loan portfolio increased $114.3 million, or 8.4%, to $1.48 billion as of December 31, 2025 compared to $1.36 billion as of December 31, 2024. Commercial Real Estate (Including Multi-Family Residential) .
See Note 3 – Goodwill and Other Intangible Assets to the consolidated financial statements for additional information on the Company’s goodwill balances and Note 2 – Acquisitions to the consolidated financial statements for goodwill and intangibles recorded in related to the Merger. Recently Issued Accounting Pronouncements We have evaluated new accounting pronouncements that have recently been issued.
See Note 2 – Goodwill and Other Intangible Assets to the consolidated financial statements for additional information on the Company’s goodwill balances. 45 Recently Issued Accounting Pronouncements We have evaluated new accounting pronouncements that have recently been issued.
Our ratio of noninterest-bearing deposits to total deposits was 39.2% and 40.0% for the years ended December 31, 2024 and 2023, respectively. Deposits include fully collateralized public funds of $1.44 billion and $1.17 billion at December 31, 2024 and 2023, respectively.
Our ratio of noninterest-bearing deposits to total deposits was 37.8% and 39.2% for the years ended December 31, 2025 and 2024, respectively. Deposits include fully collateralized public funds of $1.11 billion and $1.44 billion at December 31, 2025 and 2024, respectively.
Noninterest Expense Noninterest expense was $289.0 million for the year ended December 31, 2024 compared to $290.5 million for the year ended December 31, 2023, a decrease of $1.5 million, or 0.5%.
Noninterest Expense Noninterest expense was $285.5 million for the year ended December 31, 2025 compared to $289.0 million for the year ended December 31, 2024, a decrease of $3.5 million, or 1.2%.
As of December 31, 2024 and December 31, 2023, 47.4% and 46.6%, respectively, of our commercial real estate loans were owner-occupied.
As of December 31, 2025 and December 31, 2024, 47.7% and 47.4%, respectively, of our commercial real estate loans were owner-occupied.
We make loans to finance the purchase or ownership of commercial real estate. As of December 31, 2024, our commercial real estate loans comprised 52.0% of our loan portfolio.
We make loans to finance the purchase or ownership of commercial real estate. As of December 31, 2025, our commercial real estate loans comprised 51.6% of our loan portfolio.
The average rate paid on interest-bearing liabilities of 3.46% and the average yield on interest-earning assets of 6.25% for the year ended December 31, 2024 increased by 60 basis points and 16 basis points, respectively, over the same period in 2023.
The average rate paid on interest-bearing liabilities of 3.06% and the average yield on interest-earning assets of 6.00% for the year ended December 31, 2025 decreased by 40 basis points and 25 basis points, respectively, over the same period in 2024.
Our largest source of funds is deposits and our largest use of funds is loans. Our average deposits increased $22.1 million, or 0.3%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Our largest source of funds is deposits and our largest use of funds is loans. Our average deposits decreased $6.2 million, or 0.1%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Total immediate contingent funding sources, including unrestricted cash, available-for-sale securities that are not pledged and total available borrowing capacity was $5.93 billion, or 65.0%, of total deposits at December 31, 2024. Estimated uninsured deposits net of collateralized deposits were 43.4% of total deposits at December 31, 2024.
Total immediate contingent funding sources, including unrestricted cash, available-for-sale securities that are not pledged and total available borrowing capacity was $3.95 billion, or 43.7%, of total deposits at December 31, 2025. Estimated uninsured deposits net of collateralized deposits were 45.7% of total deposits at December 31, 2025.
Credit Agreement On December 13, 2022, the Company entered into a loan agreement with another financial institution (the “Loan Agreement”), that provides for a $75.0 million revolving line of credit. The term for this agreement expired and was renewed on December 13, 2024. At December 31, 2024, there were no outstanding borrowings on this line of credit.
Credit Agreement On December 13, 2024, the Company renewed its loan agreement with another financial institution (the “Loan Agreement”), that provides for a $75.0 million revolving line of credit. At December 31, 2025, there were no outstanding borrowings on this line of credit and no draws were taken on this line of credit during 2025 or 2024.
These loans are secured by the real property being built and are made based on our assessment of the value of the property on an as-completed basis. Our residential construction loans portfolio decreased $109.4 million, or 40.9%, to $158.0 million as of December 31, 2024 from $267.4 million as of December 31, 2023. Consumer and Other.
These loans are secured by the real property being built and are made based on our assessment of the value of the property on an as-completed basis. Our residential construction loans portfolio decreased $33.3 million, or 21.1%, to $124.7 million as of December 31, 2025 from $158.0 million as of December 31, 2024. Consumer and Other.
At December 31, 2024, our allowance for credit losses on loans was $81.1 million, or 1.09% of total loans, compared with $91.7 million, or 1.16% of total loans, as of December 31, 2023.
At December 31, 2025, our allowance for credit losses on loans was $83.6 million, or 1.15% of total loans, compared with $81.1 million, or 1.09% of total loans, as of December 31, 2024.
Accordingly, as of December 31, 2024, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, including changes in interest rates and other market conditions, and therefore, no losses have been recognized in the Company’s consolidated statements of income.
Accordingly, as of December 31, 2025, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, including changes in interest rates and other market conditions, and therefore, no losses have been recognized in the Company’s consolidated statements of income. 58 The following table summarizes the contractual maturity of securities and their weighted average yields as of the dates indicated.
Net income was $115.0 million, or $2.15 per diluted common share, for the year ended December 31, 2024 compared with $130.5 million, or $2.45 per diluted common share, for the year ended December 31, 2023, a decrease of $15.5 million, or 11.9% .
Net income was $102.9 million, or $1.99 per diluted common share, for the year ended December 31, 2025 compared with $115.0 million, or $2.15 per diluted common share, for the year ended December 31, 2024, a decrease of $12.1 million, or 10.5% .
As of December 31, 2024, the carrying amount of investment securities totaled $1.67 billion, an increase of $277.3 million, or 19.9%, compared with $1.40 billion as of December 31, 2023. Securities represented 15.3% and 13.1% of total assets as of December 31, 2024 and 2023, respectively.
As of December 31, 2025, the carrying amount of investment securities totaled $2.20 billion, an increase of $525.4 million, or 31.4%, compared with $1.67 billion as of December 31, 2024. Securities represented 20.3% and 15.3% of total assets as of December 31, 2025 and 2024, respectively.
As of December 31, 2024 and 2023, we did not own securities of any one issuer (other than the U.S. government and its agencies or sponsored entities) for which the aggregate adjusted cost exceeded 10% of our consolidated shareholders’ equity. 57 The average yield of our securities portfolio was 3.34% for the year ended December 31, 2024 compared with 2.75% for the year ended December 31, 2023.
As of December 31, 2025 and 2024, we did not own securities of any one issuer (other than the U.S. government and its agencies or sponsored entities) for which the aggregate adjusted cost exceeded 10% of our consolidated shareholders’ equity.
During 2024, changes in our overall interest rate profile were driven by the increase in noninterest bearing deposits and certain interest bearing deposits, increases in certificates of deposits and borrowed funds, a decrease in loans, an increase in securities and increases in cash and cash equivalents.
During 2025, changes in our overall interest rate profile were driven by the increase in certain interest-bearing deposits and securities along with a decrease in noninterest-bearing deposits, loans and cash and cash equivalents.
Noninterest income totaled $23.0 million for the year ended December 31, 2024 compared to $24.6 million for the year ended December 31, 2023, a decrease of $1.5 million, or 6.2%.
Noninterest income totaled $21.8 million for the year ended December 31, 2025 compared to $23.0 million for the year ended December 31, 2024, a decrease of $1.3 million, or 5.4%.
Our commercial real estate loan portfolio decreased $203.6 million, or 5.0%, to $3.87 billion as of December 31, 2024 from $4.07 billion as of December 31, 2023. 51 The following table summarizes our commercial real estate loan portfolio by type of property securing the loans at December 31, 2024.
Our commercial real estate loan portfolio decreased $101.9 million, or 2.6%, to $3.77 billion as of December 31, 2025 from $3.87 billion as of December 31, 2024. 52 The following table summarizes our commercial real estate loan portfolio by type of property securing the loans at December 31, 2025.
This analysis estimates a percentage of change in the metric from the stable rate base scenario versus alternative scenarios of rising and falling market interest rates by instantaneously shocking a static balance sheet.
We utilize static balance sheet rate shocks to estimate the potential impact on net interest income of changes in interest rates under various rate scenarios. This analysis estimates a percentage of change in the metric from the stable rate base scenario versus alternative scenarios of rising and falling market interest rates by instantaneously shocking a static balance sheet.
The following table presents, for the periods indicated, the major categories of noninterest expense: Years Ended December 31, Increase (Decrease) Years Ended December 31, Increase (Decrease) 2024 2023 2023 2022 (In thousands) Salaries and employee benefits (1) $ 165,357 $ 157,034 $ 8,323 $ 157,034 $ 107,554 $ 49,480 Net occupancy and equipment 17,864 16,932 932 16,932 10,335 6,597 Depreciation 7,807 7,584 223 7,584 4,951 2,633 Data processing and software amortization 21,652 19,526 2,126 19,526 11,337 8,189 Professional fees 9,424 7,955 1,469 7,955 3,583 4,372 Regulatory assessments and FDIC insurance 7,568 11,032 (3,464) 11,032 4,914 6,118 Amortization of intangibles 24,220 26,883 (2,663) 26,883 9,303 17,580 Communications 3,418 2,796 622 2,796 1,800 996 Advertising 4,127 3,627 500 3,627 2,460 1,167 Acquisition and merger-related expenses — 15,555 (15,555) 15,555 24,138 (8,583) Other (2) 27,521 21,570 5,951 21,570 15,701 5,869 Total noninterest expense $ 288,958 $ 290,494 $ (1,536) $ 290,494 $ 196,076 $ 94,418 (1) Total salaries and employee benefits includes $10.8 million, $9.9 million and $9.0 million in stock-based compensation expense for the years ended December 31, 2024, 2023 and 2022, respectively.
The following table presents, for the periods indicated, the major categories of noninterest expense: Years Ended December 31, Increase (Decrease) Years Ended December 31, Increase (Decrease) 2025 2024 2024 2023 (In thousands) Salaries and employee benefits (1) $ 168,807 $ 165,357 $ 3,450 $ 165,357 $ 157,034 $ 8,323 Net occupancy and equipment 17,619 17,864 (245) 17,864 16,932 932 Depreciation 8,058 7,807 251 7,807 7,584 223 Data processing and software amortization 22,980 21,652 1,328 21,652 19,526 2,126 Professional fees 6,261 9,424 (3,163) 9,424 7,955 1,469 Regulatory assessments and FDIC insurance 6,187 7,568 (1,381) 7,568 11,032 (3,464) Amortization of intangibles 21,580 24,220 (2,640) 24,220 26,883 (2,663) Communications 3,435 3,418 17 3,418 2,796 622 Advertising 4,707 4,127 580 4,127 3,627 500 Acquisition and merger-related expenses — — — — 15,555 (15,555) Other (2) 25,836 27,521 (1,685) 27,521 21,570 5,951 Total noninterest expense $ 285,470 $ 288,958 $ (3,488) $ 288,958 $ 290,494 $ (1,536) (1) Total salaries and employee benefits includes $9.2 million, $10.8 million and $9.9 million in stock-based compensation expense for the years ended December 31, 2025, 2024 and 2023, respectively.
Including policy-driven capacity for brokered deposits, the Bank would have been able to add approximately $1.82 billion to its contingent sources of liquidity, bringing total contingent funding sources to approximately $7.75 billion, or 84.9%, of deposits at December 31, 2024.
Including policy-driven capacity for brokered deposits, the Bank would have been able to add approximately $2.26 billion to its contingent sources of liquidity, bringing total contingent funding sources to approximately $6.2 billion, or 68.8%, of deposits at December 31, 2025.
The FHLB letters of credit pledged as collateral for public and other deposits of state and local government agencies expire in the following periods (in thousands): 2025 $ 1,461,825 2026 122,300 2027 402,500 2028 43,000 Thereafter 72,000 Total $ 2,101,625 Subordinated Debt Junior Subordinated Debentures In connection with the acquisition of F&M Bancshares, Inc. in 2015, Stellar assumed Farmers & Merchants Capital Trust II and Farmers & Merchants Capital Trust III.
At December 31, 2025, the Company had FHLB letters of credit pledged as collateral for public and other deposits of state and local government agencies expire in the following periods (in thousands): 2026 $ 1,618,496 2027 366,000 2028 56,000 2029 77,000 Thereafter 55,000 Total $ 2,172,496 Subordinated Debt Junior Subordinated Debentures In connection with the acquisition of F&M Bancshares, Inc. in 2015, the Company assumed Farmers & Merchants Capital Trust II and Farmers & Merchants Capital Trust III.
This increase was primarily due to higher interest rates on interest-bearing deposits and borrowed funds and an increase in average interest-bearing deposits. The cost of average interest-bearing liabilities increased to 3.46% for the year ended December 31, 2024 compared to 2.86% for the same period in 2023.
This decrease was primarily due to lower interest rates on interest-bearing deposits and borrowed funds partially offset by an increase in average interest-bearing deposits. The cost of average interest-bearing liabilities decreased to 3.06% for the year ended December 31, 2025 from 3.46% for the same period in 2024.
Tax equivalent adjustments to net interest margin are the result of increasing income from tax-free securities and loans by an amount equal to the taxes that would have been paid if the income were fully taxable based on a 21% federal tax rate for the years ended December 31, 2024, 2023 and 2022, thus making tax-exempt yields comparable to taxable asset yields. 46 The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates.
Tax equivalent adjustments to net interest margin are the result of increasing income from tax-free securities and loans by an amount equal to the taxes that would have been paid if the income were fully taxable based on a 21% federal tax rate for the years ended December 31, 2025, 2024 and 2023, thus making tax-exempt yields comparable to taxable asset yields.
Our residential real estate portfolio (including home equity) increased $68.3 million, or 6.5%, to $1.12 billion as of December 31, 2024 from $1.05 billion as of December 31, 2023. Residential Construction.
Our residential real estate portfolio (including home equity) increased $20.7 million, or 1.9%, to $1.14 billion as of December 31, 2025 from $1.12 billion as of December 31, 2024. Residential Construction.
The obligations of the Company under the Loan Agreement are secured by a pledge of all the issued and outstanding shares of capital stock of the Bank.
The Company may prepay the principal amount of the line of credit without premium or penalty. The obligations of the Company under the Loan Agreement are secured by a pledge of all of the issued and outstanding shares of capital stock of the Bank.
The following table presents information regarding nonperforming assets as of the dates indicated: December 31, 2024 2023 (Dollars in thousands) Nonaccrual loans: Commercial and industrial $ 8,500 $ 5,048 Real estate: Commercial real estate (including multi-family residential) 16,459 16,699 Commercial real estate construction and land development 3,061 5,043 1-4 family residential (including home equity) 9,056 8,874 Residential construction — 3,288 Consumer and other 136 239 Total nonaccrual loans 37,212 39,191 Accruing loans 90 or more days past due — — Total nonperforming loans 37,212 39,191 Foreclosed assets 1,708 — Total nonperforming assets $ 38,920 $ 39,191 Troubled loan modifications (1) $ 13,457 $ 15,727 Nonperforming assets to total assets 0.36 % 0.37 % Nonperforming loans to total loans 0.50 % 0.49 % (1) Troubled loan modifications in the table above represent the balance at the end of the respective period for those loans that are not already presented as a nonperforming loan.
Nonaccrual loans consisted of 171 separate credits at December 31, 2025 compared to 101 separate credits at December 31, 2024. 55 The following table presents information regarding nonperforming assets as of the dates indicated: December 31, 2025 2024 (Dollars in thousands) Nonaccrual loans: Commercial and industrial $ 7,616 $ 8,500 Real estate: Commercial real estate (including multi-family residential) 29,271 16,459 Commercial real estate construction and land development 1,838 3,061 1-4 family residential (including home equity) 13,333 9,056 Residential construction 448 — Consumer and other 42 136 Total nonaccrual loans 52,548 37,212 Accruing loans 90 or more days past due — — Total nonperforming loans 52,548 37,212 Foreclosed assets 7,492 1,734 Total nonperforming assets $ 60,040 $ 38,946 Troubled loan modifications (1) $ 2,085 $ 13,457 Nonperforming assets to total assets 0.56 % 0.36 % Nonperforming loans to total loans 0.72 % 0.50 % (1) Troubled loan modifications in the table above represent the balance at the end of the respective period for those loans that are not already presented as a nonperforming loan.
Under certain circumstances, a well-capitalized, adequately capitalized or undercapitalized institution may be treated as if the institution were in the next lower capital category. 62 Failure to meet capital guidelines could subject the institution to a variety of enforcement remedies by federal bank regulatory agencies, including termination of deposit insurance by the FDIC, restrictions on certain business activities and appointment of the FDIC as conservator or receiver.
Failure to meet capital guidelines could subject the institution to a variety of enforcement remedies by federal bank regulatory agencies, including termination of deposit insurance by the FDIC, restrictions on certain business activities and appointment of the FDIC as conservator or receiver. As of December 31, 2025 and 2024, the Bank was well capitalized.
The following table presents an analysis of the allowance for credit losses on loans and other related data as of and for the periods indicated: December 31, 2024 2023 (Dollars in thousands) Average loans outstanding $ 7,712,122 $ 7,961,911 Gross loans outstanding at end of period 7,439,854 7,925,133 Allowance for credit losses on loans at beginning of period 91,684 93,180 Provision for credit losses on loans (3,964) 9,625 Charge-offs: Commercial and industrial loans (7,300) (10,600) Real estate: Commercial real estate (including multi-family residential) (786) — Commercial real estate construction and land development — — 1-4 family residential (including home equity) (2) (1,525) Residential construction — — Consumer and other (171) (291) Total charge-offs for all loan types (8,259) (12,416) Recoveries: Commercial and industrial loans 1,449 1,223 Real estate: Commercial real estate (including multi-family residential) 130 16 Commercial real estate construction and land development — — 1-4 family residential (including home equity) 6 9 Residential construction — — Consumer and other 12 47 Total recoveries for all loan types 1,597 1,295 Net charge-offs (6,662) (11,121) Allowance for credit losses on loans at end of period $ 81,058 $ 91,684 Allowance for credit losses on loans to total loans 1.09 % 1.16 % Net charge-offs to average loans 0.09 % 0.14 % Allowance for credit losses on loans to nonperforming loans 217.83 % 233.94 % 55 Allowance for Credit Losses on Unfunded Commitments The allowance for credit losses on unfunded commitments estimates current expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by us.
The increase in the allowance for credit losses on loans during 2025 primarily resulted from changes to the specific reserves within the allowance for credit losses model primarily due to the increase in nonperforming loans, among other things. 56 The following table presents an analysis of the allowance for credit losses on loans and other related data as of and for the periods indicated: December 31, 2025 2024 (Dollars in thousands) Average loans outstanding $ 7,263,152 $ 7,712,122 Gross loans outstanding at end of period 7,300,591 7,439,854 Allowance for credit losses on loans at beginning of period 81,058 91,684 Provision for (reversal of) credit losses on loans 6,334 (3,964) Charge-offs: Commercial and industrial loans (3,170) (7,300) Real estate: Commercial real estate (including multi-family residential) (590) (786) Commercial real estate construction and land development (462) — 1-4 family residential (including home equity) (373) (2) Residential construction — — Consumer and other (145) (171) Total charge-offs for all loan types (4,740) (8,259) Recoveries: Commercial and industrial loans 706 1,449 Real estate: Commercial real estate (including multi-family residential) 14 130 Commercial real estate construction and land development — — 1-4 family residential (including home equity) — 6 Residential construction — — Consumer and other 257 12 Total recoveries for all loan types 977 1,597 Net charge-offs (3,763) (6,662) Allowance for credit losses on loans at end of period $ 83,629 $ 81,058 Allowance for credit losses on loans to total loans 1.15 % 1.09 % Net charge-offs to average loans 0.05 % 0.09 % Allowance for credit losses on loans to nonperforming loans 159.15 % 217.83 % Allowance for Credit Losses on Unfunded Commitments The allowance for credit losses on unfunded commitments estimates current expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by us.
Years Ended December 31, 2024 2023 2022 Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate (Dollars in thousands) Assets Interest-Earning Assets: Loans $ 7,712,122 $ 531,680 6.89% $ 7,961,911 $ 537,722 6.75% $ 5,171,944 $ 280,375 5.42% Securities 1,593,073 53,165 3.34% 1,490,588 41,047 2.75% 1,779,425 37,861 2.13% Deposits in other financial institutions 334,654 17,555 5.25% 242,803 12,048 4.96% 462,075 4,758 1.03% Total interest-earning assets 9,639,849 $ 602,400 6.25% 9,695,302 $ 590,817 6.09% 7,413,444 $ 322,994 4.36% Allowance for credit losses on loans (91,770) (95,668) (59,244) Noninterest-earning assets 1,098,396 1,147,232 634,073 Total assets $ 10,646,475 $ 10,746,866 $ 7,988,273 Liabilities and Shareholders' Equity Interest-Bearing Liabilities: Interest-bearing demand deposits $ 1,618,212 $ 48,290 2.98% $ 1,464,015 $ 38,689 2.64% $ 1,140,575 $ 9,278 0.81% Money market and savings deposits 2,236,678 64,956 2.90% 2,259,264 48,646 2.15% 1,841,348 9,861 0.54% Certificates and other time deposits 1,574,598 68,745 4.37% 1,239,345 41,286 3.33% 1,034,491 7,825 0.76% Borrowed funds 77,662 4,549 5.86% 318,721 17,807 5.59% 61,773 1,216 1.97% Subordinated debt 107,768 7,868 7.30% 109,560 7,630 6.96% 109,111 5,856 5.37% Total interest-bearing liabilities 5,614,918 $ 194,408 3.46% 5,390,905 $ 154,058 2.86% 4,187,298 $ 34,036 0.81% Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 3,369,931 3,814,651 2,833,865 Other liabilities 94,165 85,376 62,581 Total liabilities 9,079,014 9,290,932 7,083,744 Shareholders' equity 1,567,461 1,455,934 904,529 Total liabilities and shareholders' equity $ 10,646,475 $ 10,746,866 $ 7,988,273 Net interest rate spread 2.79% 3.23% 3.55% Net interest income and margin (1) $ 407,992 4.23% $ 436,759 4.50% $ 288,958 3.90% Net interest income and margin (tax equivalent) (2) $ 408,305 4.24% $ 437,670 4.51% $ 292,152 3.94% Cost of funds 2.16% 1.67% 0.48% Cost of deposits 2.07% 1.47% 0.39% (1) The net interest margin is equal to annualized net interest income divided by average interest-earning assets.
Years Ended December 31, 2025 2024 2023 Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate (Dollars in thousands) Assets Interest-Earning Assets: Loans $ 7,263,152 $ 484,877 6.68% $ 7,712,122 $ 531,680 6.89% $ 7,961,911 $ 537,722 6.75% Securities 1,828,752 68,576 3.75% 1,593,073 53,165 3.34% 1,490,588 41,047 2.75% Deposits in other financial institutions 488,213 21,017 4.30% 334,654 17,555 5.25% 242,803 12,048 4.96% Total interest-earning assets 9,580,117 $ 574,470 6.00% 9,639,849 $ 602,400 6.25% 9,695,302 $ 590,817 6.09% Allowance for credit losses on loans (81,708) (91,770) (95,668) Noninterest-earning assets 1,086,711 1,098,396 1,147,232 Total assets $ 10,585,120 $ 10,646,475 $ 10,746,866 Liabilities and Shareholders’ Equity Interest-Bearing Liabilities: Interest-bearing demand deposits $ 1,952,032 $ 54,429 2.79% $ 1,618,212 $ 48,290 2.98% $ 1,464,015 $ 38,689 2.64% Money market and savings deposits 2,407,951 66,102 2.75% 2,236,678 64,956 2.90% 2,259,264 48,646 2.15% Certificates and other time deposits 1,196,586 46,276 3.87% 1,574,598 68,745 4.37% 1,239,345 41,286 3.33% Borrowed funds 20,791 986 4.74% 77,662 4,549 5.86% 318,721 17,807 5.59% Subordinated debt 62,605 5,057 8.08% 107,768 7,868 7.30% 109,560 7,630 6.96% Total interest-bearing liabilities 5,639,965 $ 172,850 3.06% 5,614,918 $ 194,408 3.46% 5,390,905 $ 154,058 2.86% Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 3,236,602 3,369,931 3,814,651 Other liabilities 85,472 94,165 85,376 Total liabilities 8,962,039 9,079,014 9,290,932 Shareholders’ equity 1,623,081 1,567,461 1,455,934 Total liabilities and shareholders’ equity $ 10,585,120 $ 10,646,475 $ 10,746,866 Net interest rate spread 2.94% 2.79% 3.23% Net interest income and margin (1) $ 401,620 4.19% $ 407,992 4.23% $ 436,759 4.50% Net interest income and margin (tax equivalent) (2) $ 402,005 4.20% $ 408,305 4.24% $ 437,670 4.51% Cost of funds 1.95% 2.16% 1.67% Cost of deposits 1.90% 2.07% 1.47% (1) The net interest margin is equal to annualized net interest income divided by average interest-earning assets.
The following table summarizes our loan portfolio by type of loan as of the dates indicated: December 31, 2024 2023 Amount Percent Amount Percent (Dollars in thousands) Commercial and industrial $ 1,362,260 18.3 % $ 1,414,102 17.9 % Real estate: Commercial real estate (including multi-family residential) 3,868,218 52.0 % 4,071,807 51.3 % Commercial real estate construction and land development 845,494 11.4 % 1,060,406 13.4 % 1-4 family residential (including home equity) 1,115,484 15.0 % 1,047,174 13.2 % Residential construction 157,977 2.1 % 267,357 3.4 % Consumer and other 90,421 1.2 % 64,287 0.8 % Total loans 7,439,854 100.0 % 7,925,133 100.0 % Allowance for credit losses on loans (81,058) (91,684) Loans, net $ 7,358,796 $ 7,833,449 Our lending activities originate from the efforts of our bankers with an emphasis on lending to individuals, professionals, small- to medium-sized businesses and commercial companies generally located in our market.
Total loans as a percentage of assets were 67.6% and 68.2% as of December 31, 2025 and December 31, 2024, respectively. 51 The following table summarizes our loan portfolio by type of loan as of the dates indicated: December 31, 2025 2024 Amount Percent Amount Percent (Dollars in thousands) Commercial and industrial $ 1,476,559 20.2 % $ 1,362,260 18.3 % Real estate: Commercial real estate (including multi-family residential) 3,766,294 51.6 % 3,868,218 52.0 % Commercial real estate construction and land development 720,779 9.9 % 845,494 11.4 % 1-4 family residential (including home equity) 1,136,227 15.6 % 1,115,484 15.0 % Residential construction 124,653 1.7 % 157,977 2.1 % Consumer and other 76,079 1.0 % 90,421 1.2 % Total loans 7,300,591 100.0 % 7,439,854 100.0 % Allowance for credit losses on loans (83,629) (81,058) Loans, net $ 7,216,962 $ 7,358,796 Our lending activities originate from the efforts of our bankers with an emphasis on lending to individuals, professionals, small- to medium-sized businesses and commercial companies generally located in our market.
The decrease in noninterest expense in 2024 compared to 2023 was primarily due to $15.6 million of acquisition and merger-related expenses recognized in 2023, along with a $3.5 million decrease in regulatory assessments and a $2.7 million decrease in amortization of intangibles, partially offset by an $8.3 million increase in salaries and employee benefits, a $2.1 million increase in data processing and software amortization and a $1.5 million increase in professional fees.
The decrease in noninterest expense during 2025 compared to 2024 was primarily due to a $3.2 million decrease in professional fees, a $2.6 million decrease in amortization of intangibles and a $1.4 million decrease in regulatory assessments partially offset by a $3.5 million increase salaries and employee benefits.