Biggest changeThe net interest margin decrease was attributable to the increase in interest rates and the liability sensitivity of the Corporation's balance sheet, offset by an increase in the yield and average balance of interest-earning assets. 33 Table of Contents Table 1—Average Balances and Interest Rates—Tax-Equivalent Basis For the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Assets: Interest-earning deposits with other banks $ 220,356 $ 11,193 5.08 % $ 130,309 $ 6,660 5.11 % $ 325,875 $ 1,920 0.59 % U.S. government obligations — — — — — — 1,929 40 2.07 Obligations of states and political subdivisions* 1,447 33 2.28 2,282 62 2.72 2,302 71 3.08 Other debt and equity securities 495,604 14,909 3.01 505,343 14,225 2.81 510,961 11,392 2.23 Federal Home Loan Bank, Federal Reserve Bank and other stock 38,647 2,912 7.53 40,092 2,869 7.16 27,784 1,627 5.86 Total interest-earning deposits, investments and other interest-earning assets 756,054 29,047 3.84 678,026 23,816 3.51 868,851 15,050 1.73 Commercial, financial and agricultural loans 972,213 69,921 7.19 991,505 67,487 6.81 963,755 43,861 4.55 Real estate—commercial and construction loans 3,587,147 207,053 5.77 3,483,576 188,644 5.42 3,060,689 127,906 4.18 Real estate—residential loans 1,670,126 82,344 4.93 1,505,799 70,349 4.67 1,219,275 47,472 3.89 Loans to individuals 26,646 2,161 8.11 27,063 2,011 7.43 26,642 1,325 4.97 Tax-exempt loans and leases 232,020 10,157 4.38 232,501 9,597 4.13 236,858 9,703 4.10 Lease financings 189,054 12,845 6.79 178,220 11,025 6.19 144,046 8,791 6.10 Gross loans and leases 6,677,206 384,481 5.76 6,418,664 349,113 5.44 5,651,265 239,058 4.23 Total interest-earning assets 7,433,260 413,528 5.56 7,096,690 372,929 5.25 6,520,116 254,108 3.90 Cash and due from banks 57,799 58,593 57,196 Allowance for credit losses, loans and leases (86,530) (82,474) (72,069) Premises and equipment, net 48,610 51,921 51,362 Operating lease right-of-use asset 29,990 31,351 30,443 Other assets 414,578 400,977 369,244 Total assets $ 7,897,707 $ 7,557,058 $ 6,956,292 Liabilities: Interest-bearing checking deposits $ 1,191,634 $ 32,857 2.76 % $ 1,034,327 $ 23,668 2.29 % $ 884,656 $ 5,010 0.57 % Money market savings 1,801,035 80,217 4.45 1,611,169 64,153 3.98 1,389,226 13,835 1.00 Regular savings 740,493 3,529 0.48 871,332 3,249 0.37 1,056,019 1,269 0.12 Time deposits 1,413,589 64,266 4.55 931,944 34,979 3.75 443,845 5,308 1.20 Total time and interest-bearing deposits 5,146,751 180,869 3.51 4,448,772 126,049 2.83 3,773,746 25,422 0.67 Short-term borrowings 13,703 249 1.82 148,776 7,095 4.77 60,468 1,389 2.30 Long-term debt 253,733 10,942 4.31 263,877 9,464 3.59 95,000 1,287 1.35 Subordinated notes 149,007 9,125 6.12 148,507 9,125 6.14 105,356 5,798 5.50 Total borrowings 416,443 20,316 4.88 561,160 25,684 4.58 260,824 8,474 3.25 Total interest-bearing liabilities 5,563,194 201,185 3.62 5,009,932 151,733 3.03 4,034,570 33,896 0.84 Noninterest-bearing deposits 1,380,178 1,646,286 2,068,086 Operating lease liabilities 33,006 34,474 33,508 Accrued expenses and other liabilities 63,310 60,699 48,629 Total liabilities 7,039,688 6,751,391 2,150,223 Total interest-bearing liabilities and noninterest-bearing deposits ("Cost of Funds") 6,943,372 2.90 6,656,218 2.28 6,102,656 0.56 Shareholders' Equity: Common stock 157,784 157,784 157,784 Additional paid-in capital 300,644 299,804 299,121 Retained earnings and other equity 399,591 348,079 314,594 Total shareholders' equity 858,019 805,667 771,499 Total liabilities and shareholders' equity $ 7,897,707 $ 7,557,058 $ 6,956,292 Net interest income $ 212,343 $ 221,196 $ 220,212 Net interest spread 1.94 2.22 3.06 Effect of net interest-free funding sources 0.92 0.90 0.32 Net interest margin 2.86 % 3.12 % 3.38 % Ratio of average interest-earning assets to average interest-bearing liabilities 133.61 % 141.65 % 161.61 % *Obligations of states and political subdivisions are tax-exempt earning assets.
Biggest changeThe net interest margin decrease was attributable to the increase in interest rates and the liability sensitivity of the Corporation's balance sheet. 34 Table of Contents Table 1—Average Balances and Interest Rates—Tax-Equivalent Basis For the Years Ended December 31, 2025 2024 2023 (Dollars in thousands) Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Assets: Interest-earning deposits with other banks $ 333,556 $ 13,902 4.17 % $ 220,356 $ 11,193 5.08 % $ 130,309 $ 6,660 5.11 % Obligations of states and political subdivisions* 217 4 1.84 1,447 33 2.28 2,282 62 2.72 Other debt and equity securities 496,435 15,925 3.21 495,604 14,909 3.01 505,343 14,225 2.81 Federal Home Loan Bank, Federal Reserve Bank and other stock 37,584 2,848 7.58 38,647 2,912 7.53 40,092 2,869 7.16 Total interest-earning deposits, investments and other interest-earning assets 867,792 32,679 3.77 756,054 29,047 3.84 678,026 23,816 3.51 Commercial, financial and agricultural loans 971,245 67,829 6.98 972,213 69,921 7.19 991,505 67,487 6.81 Real estate—commercial and construction loans 3,720,892 218,473 5.87 3,587,147 207,053 5.77 3,483,576 188,644 5.42 Real estate—residential loans 1,723,191 87,127 5.06 1,670,126 82,344 4.93 1,505,799 70,349 4.67 Loans to individuals 15,360 1,335 8.69 26,646 2,161 8.11 27,063 2,011 7.43 Tax-exempt loans and leases 228,478 11,951 5.23 232,020 10,157 4.38 232,501 9,597 4.13 Lease financings 176,420 12,749 7.23 189,054 12,845 6.79 178,220 11,025 6.19 Gross loans and leases 6,835,586 399,464 5.84 6,677,206 384,481 5.76 6,418,664 349,113 5.44 Total interest-earning assets 7,703,378 432,143 5.61 7,433,260 413,528 5.56 7,096,690 372,929 5.25 Cash and due from banks 57,252 57,799 58,593 Allowance for credit losses, loans and leases (87,942) (86,530) (82,474) Premises and equipment, net 46,797 48,610 51,921 Operating lease right-of-use asset 26,936 29,990 31,351 Other assets 425,134 414,578 400,977 Total assets $ 8,171,555 $ 7,897,707 $ 7,557,058 Liabilities: Interest-bearing checking deposits $ 1,281,075 $ 32,735 2.56 % $ 1,191,634 $ 32,857 2.76 % $ 1,034,327 $ 23,668 2.29 % Money market savings 1,920,600 73,424 3.82 1,801,035 80,217 4.45 1,611,169 64,153 3.98 Regular savings 720,718 4,024 0.56 740,493 3,529 0.48 871,332 3,249 0.37 Time deposits 1,485,281 61,838 4.16 1,413,589 64,266 4.55 931,944 34,979 3.75 Total time and interest-bearing deposits 5,407,674 172,021 3.18 5,146,751 180,869 3.51 4,448,772 126,049 2.83 Short-term borrowings 11,112 19 0.17 13,703 249 1.82 148,776 7,095 4.77 Long-term debt 204,452 8,778 4.29 253,733 10,942 4.31 263,877 9,464 3.59 Subordinated notes 139,584 9,473 6.79 149,007 9,125 6.12 148,507 9,125 6.14 Total borrowings 355,148 18,270 5.14 416,443 20,316 4.88 561,160 25,684 4.58 Total interest-bearing liabilities 5,762,822 190,291 3.30 5,563,194 201,185 3.62 5,009,932 151,733 3.03 Noninterest-bearing deposits 1,406,985 1,380,178 1,646,286 Operating lease liabilities 29,765 33,006 34,474 Accrued expenses and other liabilities 55,550 63,310 60,699 Total liabilities 7,255,122 7,039,688 6,751,391 Total interest-bearing liabilities and noninterest-bearing deposits ("Cost of Funds") 7,169,807 2.65 6,943,372 2.90 6,656,218 2.28 Shareholders' Equity: Common stock 157,784 157,784 157,784 Additional paid-in capital 302,243 300,644 299,804 Retained earnings and other equity 456,406 399,591 348,079 Total shareholders' equity 916,433 858,019 805,667 Total liabilities and shareholders' equity $ 8,171,555 $ 7,897,707 $ 7,557,058 Net interest income $ 241,852 $ 212,343 $ 221,196 Net interest spread 2.31 1.94 2.22 Effect of net interest-free funding sources 0.83 0.92 0.90 Net interest margin 3.14 % 2.86 % 3.12 % Ratio of average interest-earning assets to average interest-bearing liabilities 133.67 % 133.61 % 141.65 % *Obligations of states and political subdivisions are tax-exempt earning assets.
The Corporation seeks to achieve adequate and reliable earnings through business growth while maintaining adequate levels of capital and liquidity and limiting exposure to credit and interest rate risk. 30 Table of Contents Selected Financial Data As of or For the Years Ended December 31, (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 Results of Operations Interest income $ 412,355 $ 371,730 $ 252,193 $ 209,731 $ 203,945 Interest expense 201,185 151,733 33,896 21,348 29,584 Net interest income 211,170 219,997 218,297 188,383 174,361 Provision (reversal of provision) for credit losses 5,933 10,770 12,198 (10,132) 40,794 Net interest income after provision for credit losses 205,237 209,227 206,099 198,515 133,567 Noninterest income 88,055 76,824 77,885 83,224 78,328 Noninterest expense 197,992 197,362 186,774 167,409 154,998 Net income before income taxes 95,300 88,689 97,210 114,330 56,897 Income taxes 19,369 17,585 19,090 22,529 9,981 Net income $ 75,931 $ 71,104 $ 78,120 $ 91,801 $ 46,916 Financial Condition at Year End Cash and cash equivalents $ 328,844 $ 249,799 $ 152,799 $ 890,150 $ 219,858 Investment securities, net of allowance for credit losses 493,978 500,623 507,562 496,989 373,176 Net loans and leases held for investment 6,739,492 6,481,827 6,044,226 5,238,093 5,223,797 Assets 8,128,417 7,780,628 7,222,016 7,122,421 6,336,496 Deposits 6,759,259 6,375,781 5,913,526 6,055,124 5,242,715 Borrowings 385,442 465,067 440,401 213,980 311,421 Shareholders' equity 887,301 839,208 776,500 773,794 692,472 Per Common Share Data Average shares outstanding (in thousands) 29,215 29,433 29,393 29,403 29,244 Earnings per share – basic $ 2.60 $ 2.42 $ 2.66 $ 3.12 $ 1.60 Earnings per share – diluted 2.58 2.41 2.64 3.11 1.60 Dividends declared per share 0.84 0.84 0.83 0.80 0.60 Book value (at year-end) 30.55 28.44 26.53 26.23 23.64 Dividends declared to net income 32.3 % 34.8 % 31.2 % 25.6 % 37.4 % Profitability Ratios Return on average assets 0.96 % 0.94 % 1.12 % 1.38 % 0.78 % Return on average equity 8.85 8.83 10.13 12.50 7.02 Average equity to average assets 10.86 10.66 11.09 11.04 11.12 Efficiency ratio 65.7 66.0 62.4 60.9 60.6 Asset Quality Ratios Nonaccrual loans and leases to loans and leases held for investment 0.19 % 0.31 % 0.22 % 0.63 % 0.60 % Nonperforming loans and leases to loans and leases held for investment (1) 0.19 0.32 0.23 0.63 0.62 Nonperforming assets to total assets (1) 0.41 0.52 0.46 0.48 0.64 Net charge-offs to average loans and leases outstanding 0.06 0.08 0.07 — 0.10 Allowance for credit losses, loans and leases to total loans and leases held for investment 1.28 1.30 1.29 1.35 1.56 Allowance for credit losses, loans and leases to nonaccrual loans and leases 687.54 415.97 591.66 216.57 262.03 Allowance for credit losses, loans and leases to nonperforming loans and leases (1) 670.55 405.43 555.27 213.37 251.01 (1) The Corporation adopted ASU 2022-02 "Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures" effective January 1, 2023, which eliminated the category of troubled debt restructurings.
The Corporation seeks to achieve adequate and reliable earnings through business growth while maintaining adequate levels of capital and liquidity and limiting exposure to credit and interest rate risk. 31 Table of Contents Selected Financial Data As of or For the Years Ended December 31, (Dollars in thousands, except per share data) 2025 2024 2023 2022 2021 Results of Operations Interest income $ 430,486 $ 412,355 $ 371,730 $ 252,193 $ 209,731 Interest expense 190,291 201,185 151,733 33,896 21,348 Net interest income 240,195 211,170 219,997 218,297 188,383 Provision (reversal of provision) for credit losses 11,667 5,933 10,770 12,198 (10,132) Net interest income after provision for credit losses 228,528 205,237 209,227 206,099 198,515 Noninterest income 87,861 88,055 76,824 77,885 83,224 Noninterest expense 203,039 197,992 197,362 186,774 167,409 Net income before income taxes 113,350 95,300 88,689 97,210 114,330 Income taxes 22,593 19,369 17,585 19,090 22,529 Net income $ 90,757 $ 75,931 $ 71,104 $ 78,120 $ 91,801 Financial Condition at Year End Cash and cash equivalents $ 553,712 $ 328,844 $ 249,799 $ 152,799 $ 890,150 Investment securities, net of allowance for credit losses 496,289 493,978 500,623 507,562 496,989 Net loans and leases held for investment 6,826,639 6,739,492 6,481,827 6,044,226 5,238,093 Assets 8,436,897 8,128,417 7,780,628 7,222,016 7,122,421 Deposits 7,087,313 6,759,259 6,375,781 5,913,526 6,055,124 Borrowings 323,278 385,442 465,067 440,401 213,980 Shareholders' equity 943,318 887,301 839,208 776,500 773,794 Per Common Share Data Average shares outstanding (in thousands) 28,735 29,215 29,433 29,393 29,403 Earnings per share – basic $ 3.16 $ 2.60 $ 2.42 $ 2.66 $ 3.12 Earnings per share – diluted 3.13 2.58 2.41 2.64 3.11 Dividends declared per share 0.87 0.84 0.84 0.83 0.80 Book value (at year-end) 33.50 30.55 28.44 26.53 26.23 Dividends declared to net income 27.6 % 32.3 % 34.8 % 31.2 % 25.6 % Profitability Ratios Return on average assets 1.11 % 0.96 % 0.94 % 1.12 % 1.38 % Return on average equity 9.90 8.85 8.83 10.13 12.50 Average equity to average assets 11.21 10.86 10.66 11.09 11.04 Efficiency ratio 61.3 65.7 66.0 62.4 60.9 Asset Quality Ratios Nonaccrual loans and leases to loans and leases held for investment 0.20 % 0.19 % 0.31 % 0.22 % 0.63 % Nonperforming loans and leases to loans and leases held for investment (1) 0.20 0.19 0.32 0.23 0.63 Nonperforming assets to total assets (1) 0.45 0.41 0.52 0.46 0.48 Net charge-offs to average loans and leases outstanding 0.16 0.06 0.08 0.07 — Allowance for credit losses, loans and leases to total loans and leases held for investment 1.28 1.28 1.30 1.29 1.35 Allowance for credit losses, loans and leases to nonaccrual loans and leases 641.53 687.54 415.97 591.66 216.57 Allowance for credit losses, loans and leases to nonperforming loans and leases (1) 637.40 670.55 405.43 555.27 213.37 (1) The Corporation adopted ASU 2022-02 "Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures" effective January 1, 2023, which eliminated the category of troubled debt restructurings.
At December 31, (Dollars in thousands) 2024 2023 2022 State and political subdivisions $ 1,295 $ 2,301 $ 2,285 Residential mortgage-backed securities 417,492 410,329 418,115 Collateralized mortgage obligations 1,685 2,001 2,322 Corporate bonds 71,000 82,699 82,261 Equity securities 2,506 3,293 2,579 Total investment securities $ 493,978 $ 500,623 $ 507,562 Table 4—Investment Securities (Yields) The following table shows the maturity distribution and weighted average yields of investment securities at amortized cost at December 31, 2024.
At December 31, (Dollars in thousands) 2025 2024 2023 State and political subdivisions $ — $ 1,295 $ 2,301 Residential mortgage-backed securities 412,604 417,492 410,329 Collateralized mortgage obligations 1,368 1,685 2,001 Corporate bonds 80,303 71,000 82,699 Equity securities 2,014 2,506 3,293 Total investment securities $ 496,289 $ 493,978 $ 500,623 Table 4—Investment Securities (Yields) The following table shows the maturity distribution and weighted average yields of investment securities at amortized cost at December 31, 2025.
Table 10—Deposits The following table summarizes the average amount of deposits for the periods indicated: For the Years Ended December 31, (Dollars in thousands) 2024 2023 2022 Noninterest-bearing deposits $ 1,380,178 $ 1,646,286 $ 2,068,086 Interest-bearing checking deposits 1,191,634 1,034,327 884,656 Money market savings 1,801,035 1,611,169 1,389,226 Regular savings 740,493 871,332 1,056,019 Time deposits 1,413,589 931,944 443,845 Total average deposits $ 6,526,929 $ 6,095,058 $ 5,841,832 At December 31, 2024 and 2023, the Corporation had $3.2 billion and $3.0 billion, respectively, in uninsured deposits in excess of the FDIC insurance limit of $250,000.
Table 10—Deposits The following table summarizes the average amount of deposits for the periods indicated: For the Years Ended December 31, (Dollars in thousands) 2025 2024 2023 Noninterest-bearing deposits $ 1,406,985 $ 1,380,178 $ 1,646,286 Interest-bearing checking deposits 1,281,075 1,191,634 1,034,327 Money market savings 1,920,600 1,801,035 1,611,169 Regular savings 720,718 740,493 871,332 Time deposits 1,485,281 1,413,589 931,944 Total average deposits $ 6,814,659 $ 6,526,929 $ 6,095,058 At December 31, 2025 and 2024, the Corporation had $3.4 billion and $3.2 billion, respectively, in uninsured deposits in excess of the FDIC insurance limit of $250,000.
At December 31, 2024 2023 (Dollars in thousands) ACL % of ACL to Total ACL % of Loans to Total Loans ACL % of ACL to Total ACL % of Loans to Total Loans Commercial, financial and agricultural $ 16,079 18.5 % 15.2 % $ 13,699 16.0 % 15.1 % Real estate-commercial 46,867 53.8 51.7 45,849 53.7 50.3 Real estate-construction 4,924 5.7 4.0 6,543 7.7 6.0 Real estate-residential secured for business purpose 7,491 8.6 7.9 8,692 10.2 7.9 Real estate-residential secured for personal purpose 7,222 8.3 14.6 6,349 7.4 13.8 Real estate-home equity secured for personal purpose 1,706 2.0 2.7 1,289 1.5 2.7 Loans to individuals 342 0.4 0.3 392 0.5 0.4 Lease financings 2,460 2.8 3.6 2,574 3.0 3.8 Total $ 87,091 100.0 % 100.0 % $ 85,387 100.0 % 100.0 % At December 31, 2024, the allowance for credit losses on individually analyzed loans was $1.9 million, or 16.1% of the balance of individually analyzed loans of $12.1 million.
At December 31, 2025 2024 (Dollars in thousands) ACL % of ACL to Total ACL % of Loans to Total Loans ACL % of ACL to Total ACL % of Loans to Total Loans Commercial, financial and agricultural $ 16,983 19.3 % 14.9 % $ 16,079 18.5 % 15.2 % Real estate-commercial 47,166 53.5 52.4 46,867 53.8 51.7 Real estate-construction 5,475 6.2 4.4 4,924 5.7 4.0 Real estate-residential secured for business purpose 7,600 8.6 8.0 7,491 8.6 7.9 Real estate-residential secured for personal purpose 6,341 7.2 13.9 7,222 8.3 14.6 Real estate-home equity secured for personal purpose 1,638 1.9 2.9 1,706 2.0 2.7 Loans to individuals 348 0.4 0.2 342 0.4 0.3 Lease financings 2,614 3.0 3.4 2,460 2.8 3.6 Total $ 88,165 100.0 % 100.0 % $ 87,091 100.0 % 100.0 % At December 31, 2025, the allowance for credit losses on individually analyzed loans was $3.0 million, or 22.9% of the balance of individually analyzed loans of $13.2 million.
At December 31, (Dollars in thousands) 2024 2023 2022 Allowance for credit losses, loans and leases $ 87,091 $ 85,387 $ 79,004 Loans and leases held for investment 6,826,583 6,567,214 6,123,230 Allowance for credit losses, loans and leases / loans and leases held for investment 1.28 % 1.30 % 1.29 % Noninterest Income The following table presents noninterest income for the years ended December 31, 2024, 2023 and 2022: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2024 2023 2022 2024 to 2023 2023 to 2022 2024 to 2023 2023 to 2022 Trust fee income $ 8,491 $ 7,732 $ 7,743 $ 759 $ (11) 9.8 % (0.1) % Service charges on deposit accounts 8,082 7,048 6,175 1,034 873 14.7 14.1 Investment advisory commission and fee income 21,208 18,864 19,748 2,344 (884) 12.4 (4.5) Insurance commission and fee income 22,349 21,043 19,065 1,306 1,978 6.2 10.4 Other service fee income 14,747 12,381 12,425 2,366 (44) 19.1 (0.4) Bank owned life insurance income 3,861 3,185 3,787 676 (602) 21.2 (15.9) Net gain on sales of investment securities 18 — 30 18 (30) N/M N/M Net gain on mortgage banking activities 5,265 3,689 4,412 1,576 (723) 42.7 (16.4) Other income 4,034 2,882 4,500 1,152 (1,618) 40.0 (36.0) Total noninterest income $ 88,055 $ 76,824 $ 77,885 $ 11,231 $ (1,061) 14.6 % (1.4) % 2024 versus 2023 Noninterest income for the year ended December 31, 2024 was $88.1 million, an increase of $11.2 million, or 14.6%, compared to 2023.
At December 31, (Dollars in thousands) 2025 2024 2023 Allowance for credit losses, loans and leases $ 88,165 $ 87,091 $ 85,387 Loans and leases held for investment 6,914,804 6,826,583 6,567,214 Allowance for credit losses, loans and leases / loans and leases held for investment 1.28 % 1.28 % 1.30 % Noninterest Income The following table presents noninterest income for the years ended December 31, 2025, 2024 and 2023: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2025 2024 2023 2025 to 2024 2024 to 2023 2025 to 2024 2024 to 2023 Trust fee income $ 8,853 $ 8,491 $ 7,732 $ 362 $ 759 4.3 % 9.8 % Service charges on deposit accounts 8,991 8,082 7,048 909 1,034 11.2 14.7 Investment advisory commission and fee income 22,799 21,208 18,864 1,591 2,344 7.5 12.4 Insurance commission and fee income 22,443 22,349 21,043 94 1,306 0.4 6.2 Other service fee income 10,938 14,747 12,381 (3,809) 2,366 (25.8) 19.1 Bank owned life insurance income 5,849 3,861 3,185 1,988 676 51.5 21.2 Net gain on sales of investment securities — 18 — (18) 18 N/M N/M Net gain on mortgage banking activities 3,362 5,265 3,689 (1,903) 1,576 (36.1) 42.7 Other income 4,626 4,034 2,882 592 1,152 14.7 40.0 Total noninterest income $ 87,861 $ 88,055 $ 76,824 $ (194) $ 11,231 (0.2) % 14.6 % 2025 versus 2024 Noninterest income for the year ended December 31, 2025 was $87.9 million, a decrease of $194 thousand, or 0.2%, compared to 2024.
Noninterest Expense The following table presents noninterest expense for the years ended December 31, 2024, 2023 and 2022: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2024 2023 2022 2024 to 2023 2023 to 2022 2024 to 2023 2023 to 2022 Salaries, benefits and commissions $ 123,745 $ 120,188 $ 115,806 $ 3,557 $ 4,382 3.0 % 3.8 % Net occupancy 11,025 10,686 10,193 339 493 3.2 4.8 Equipment 4,453 4,132 3,904 321 228 7.8 5.8 Data processing 16,956 16,799 15,215 157 1,584 0.9 10.4 Professional fees 6,402 7,141 9,332 (739) (2,191) (10.3) (23.5) Marketing and advertising 2,173 2,180 2,462 (7) (282) (0.3) (11.5) Deposit insurance premiums 4,432 4,825 3,075 (393) 1,750 (8.1) 56.9 Intangible expenses 694 938 1,293 (244) (355) (26.0) (27.5) Restructuring charges — 1,519 184 (1,519) 1,335 N/M 725.5 Other expense 28,112 28,954 25,310 (842) 3,644 (2.9) 14.4 Total noninterest expense $ 197,992 $ 197,362 $ 186,774 $ 630 $ 10,588 0.3 % 5.7 % 2024 versus 2023 Noninterest expense for the year ended December 31, 2024 was $198.0 million, an increase of $630 thousand, or 0.3%, compared to 2023.
Noninterest Expense The following table presents noninterest expense for the years ended December 31, 2025, 2024 and 2023: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2025 2024 2022 2025 to 2024 2024 to 2023 2025 to 2024 2024 to 2023 Salaries, benefits and commissions $ 127,023 $ 123,745 $ 120,188 $ 3,278 $ 3,557 2.6 % 3.0 % Net occupancy 11,149 11,025 10,686 124 339 1.1 3.2 Equipment 4,293 4,453 4,132 (160) 321 (3.6) 7.8 Data processing 17,425 16,956 16,799 469 157 2.8 0.9 Professional fees 7,217 6,402 7,141 815 (739) 12.7 (10.3) Marketing and advertising 1,653 2,173 2,180 (520) (7) (23.9) (0.3) Deposit insurance premiums 4,526 4,432 4,825 94 (393) 2.1 (8.1) Intangible expenses 469 694 938 (225) (244) (32.4) (26.0) Restructuring charges — — 1,519 — (1,519) N/M N/M Other expense 29,284 28,112 28,954 1,172 (842) 4.2 (2.9) Total noninterest expense $ 203,039 $ 197,992 $ 197,362 $ 5,047 $ 630 2.5 % 0.3 % 2025 versus 2024 Noninterest expense for the year ended December 31, 2025 was $203.0 million, an increase of $5.0 million, or 2.5%, compared to 2024.
For the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Commercial, financial and agricultural $ 1,035,684 $ 2,329 0.22 % $ 1,056,025 $ 4,510 0.43 % $ 1,034,106 $ 323 0.03 % Real estate-commercial 3,367,837 21 — 3,182,965 37 — 2,863,580 3,276 0.11 Real estate-construction 329,218 500 0.15 414,567 206 0.05 312,024 — — Real estate-residential secured for business purpose 528,631 (235) (0.04) 505,240 (135) (0.03) 427,849 (55) (0.01) Real estate-residential secured for personal purpose 960,915 (134) (0.01) 826,943 — — 626,102 — — Real estate-home equity secured for personal purpose 180,579 (46) (0.03) 175,395 2 — 168,289 (38) (0.02) Loans to individuals 26,645 828 3.11 27,063 426 1.57 26,642 179 0.67 Lease financings 247,697 539 0.22 230,466 351 0.15 192,673 210 0.11 Total $ 6,677,206 $ 3,802 0.06 % $ 6,418,664 $ 5,397 0.08 % $ 5,651,265 $ 3,895 0.07 % During the year ended December 31, 2023, the Corporation recorded charge-offs of $2.4 million related to two nonaccrual commercial loans to one borrower totaling $5.9 million.
For the Years Ended December 31, 2025 2024 2023 (Dollars in thousands) Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Commercial, financial and agricultural $ 1,041,998 $ 8,444 0.81 % $ 1,035,684 $ 2,329 0.22 % $ 1,056,025 $ 4,510 0.43 % Real estate-commercial 3,520,879 1,147 0.03 3,367,837 21 — 3,182,965 37 — Real estate-construction 300,136 — — 329,218 500 0.15 414,567 206 0.05 Real estate-residential secured for business purpose 539,146 — — 528,631 (235) (0.04) 505,240 (135) (0.03) Real estate-residential secured for personal purpose 990,788 35 — 960,915 (134) (0.01) 826,943 — — Real estate-home equity secured for personal purpose 193,257 (2) — 180,579 (46) (0.03) 175,395 2 — Loans to individuals 15,360 675 4.39 26,645 828 3.11 27,063 426 1.57 Lease financings 234,022 819 0.35 247,697 539 0.22 230,466 351 0.15 Total $ 6,835,586 $ 11,118 0.16 % $ 6,677,206 $ 3,802 0.06 % $ 6,418,664 $ 5,397 0.08 % During the year ended December 31, 2025, the Corporation recorded charge-offs of $7.3 million related to a $23.7 million commercial loan relationship.
Financial Condition ASSETS The following table presents assets at the dates indicated: At December 31, (Dollars in thousands) 2024 2023 $ Change % Change Cash and cash equivalents $ 328,844 $ 249,799 $ 79,045 31.6 % Investment securities, net of allowance for credit losses 493,978 500,623 (6,645) (1.3) Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost 38,980 40,499 (1,519) (3.8) Loans held for sale 16,653 11,637 5,016 43.1 Loans and leases held for investment 6,826,583 6,567,214 259,369 3.9 Allowance for credit losses, loans and leases (87,091) (85,387) (1,704) 2.0 Premises and equipment, net 46,671 51,441 (4,770) (9.3) Operating lease right-of-use asset 28,531 31,795 (3,264) (10.3) Goodwill and other intangibles, net 183,819 186,460 (2,641) (1.4) Bank owned life insurance 139,351 131,344 8,007 6.1 Accrued interest receivable and other assets 112,098 95,203 16,895 17.7 Total assets $ 8,128,417 $ 7,780,628 $ 347,789 4.5 % Cash and Interest-Earning Deposits Cash and interest-earning deposits increased $79.0 million, or 31.6%, from December 31, 2023, primarily due to increased interest-earning deposits at the Federal Reserve Bank of $82.5 million due to increases in deposits outpacing loan growth, partially offset by the repayment of long-term debt. 38 Table of Contents Investment Securities Total investment securities at December 31, 2024 decreased $6.6 million, or 1.3%, from December 31, 2023.
Financial Condition ASSETS The following table presents assets at the dates indicated: At December 31, (Dollars in thousands) 2025 2024 $ Change % Change Cash and cash equivalents $ 553,712 $ 328,844 $ 224,868 68.4 % Investment securities, net of allowance for credit losses 496,289 493,978 2,311 0.5 Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost 37,808 38,980 (1,172) (3.0) Loans held for sale 15,288 16,653 (1,365) (8.2) Loans and leases held for investment 6,914,804 6,826,583 88,221 1.3 Allowance for credit losses, loans and leases (88,165) (87,091) (1,074) 1.2 Premises and equipment, net 45,554 46,671 (1,117) (2.4) Operating lease right-of-use asset 25,795 28,531 (2,736) (9.6) Goodwill and other intangibles, net 182,838 183,819 (981) (0.5) Bank owned life insurance 140,001 139,351 650 0.5 Accrued interest receivable and other assets 112,973 112,098 875 0.8 Total assets $ 8,436,897 $ 8,128,417 $ 308,480 3.8 % Cash and Interest-Earning Deposits Cash and interest-earning deposits increased $224.9 million, or 68.4%, from December 31, 2024, primarily due to increased interest-earning deposits at the Federal Reserve Bank of $231.7 million due to increases in deposits outpacing loan growth, partially offset by the repayment of subordinated notes and long-term debt.
At December 31, (Dollars in thousands) 2024 2023 2022 Nonaccrual loans held for sale $ — $ 8 $ — Nonaccrual loans and leases held for investment 12,667 20,519 13,353 Accruing loans and leases, 90 days or more past due 321 534 875 Total nonperforming loans and leases $ 12,988 $ 21,061 $ 14,228 Other real estate owned 20,141 19,032 19,258 Repossessed assets 76 — — Total nonperforming assets $ 33,205 $ 40,093 $ 33,486 Loans and leases held for investment $ 6,826,583 $ 6,567,214 $ 6,123,230 Allowance for credit losses, loans and leases 87,091 85,387 79,004 Nonaccrual loans and leases with partial charge-offs 273 814 928 Life-to-date partial charge-offs on nonaccrual loans and leases 649 885 448 Reserves on individually analyzed loans 1,945 1,787 2,765 Allowance for credit losses, loans and leases / loans and leases held for investment 1.28 % 1.30 % 1.29 % Nonaccrual loans and leases / loans and leases held for investment 0.19 % 0.31 % 0.22 % Allowance for credit losses, loans and leases / nonaccrual loans and leases 687.54 % 415.97 % 591.66 % 41 Table of Contents Table 7—Loan Portfolio Overview The following table provides summarized detail related to outstanding commercial loan balances segmented by industry description as of December 31, 2024: (Dollars in thousands) December 31, 2024 Industry Description Total Outstanding Balance % of Commercial Loan Portfolio CRE - Retail $ 463,882 8.6 % Animal Production 393,902 7.3 CRE - Multi-family 344,169 6.4 CRE - Office 294,331 5.5 CRE - 1-4 Family Residential Investment 287,690 5.3 CRE - Industrial / Warehouse 255,232 4.7 Hotels & Motels (Accommodation) 198,815 3.7 Specialty Trade Contractors 191,896 3.6 Nursing and Residential Care Facilities 176,130 3.3 Education 170,487 3.2 Motor Vehicle and Parts Dealers 147,580 2.7 Merchant Wholesalers, Durable Goods 138,633 2.6 Repair and Maintenance 132,950 2.5 Homebuilding (tract developers, remodelers) 129,031 2.4 Crop Production 111,628 2.1 CRE - Mixed-Use - Residential 111,590 2.1 Wood Product Manufacturing 98,629 1.8 Food Services and Drinking Places 87,765 1.6 Administrative and Support Services 78,656 1.5 Fabricated Metal Product Manufacturing 76,611 1.4 Religious Organizations, Advocacy Groups 74,011 1.4 Real Estate Lenders, Secondary Market Financing 70,748 1.3 Personal and Laundry Services 70,595 1.3 Amusement, Gambling, and Recreation Industries 68,990 1.3 CRE - Mixed-Use - Commercial 67,187 1.2 Miniwarehouse / Self-Storage 65,018 1.2 Merchant Wholesalers, Nondurable Goods 63,662 1.2 Private Equity & Special Purpose Entities (except 52592) 56,186 1.0 Truck Transportation 55,679 1.0 Food Manufacturing 50,771 0.9 Industries with >$50 million in outstandings $ 4,532,454 84.3 % Industries with $ 846,410 15.7 % Total Commercial Loans $ 5,378,864 100.0 % Consumer Loans and Lease Financings Total Outstanding Balance Real Estate-Residential Secured for Personal Purpose $ 994,972 Real Estate-Home Equity Secured for Personal Purpose 186,836 Loans to Individuals 21,250 Lease Financings 244,661 Total Consumer Loans and Lease Financings $ 1,447,719 Total $ 6,826,583 42 Table of Contents Table 8—Summary of Loan and Lease Loss Experience The following table presents average loans and leases and loan and lease loss experience for the periods indicated.
At December 31, (Dollars in thousands) 2025 2024 2023 Nonaccrual loans held for sale $ — $ — $ 8 Nonaccrual loans and leases held for investment 13,743 12,667 20,519 Accruing loans and leases, 90 days or more past due 89 321 534 Total nonperforming loans and leases $ 13,832 $ 12,988 $ 21,061 Other real estate owned 23,926 20,141 19,032 Repossessed assets 65 76 — Total nonperforming assets $ 37,823 $ 33,205 $ 40,093 Loans and leases held for investment $ 6,914,804 $ 6,826,583 $ 6,567,214 Allowance for credit losses, loans and leases 88,165 87,091 85,387 Nonaccrual loans and leases with partial charge-offs 1,532 273 814 Reserves on individually analyzed loans 3,022 1,945 1,787 Allowance for credit losses, loans and leases / loans and leases held for investment 1.28 % 1.28 % 1.30 % Nonaccrual loans and leases / loans and leases held for investment 0.20 % 0.19 % 0.31 % Allowance for credit losses, loans and leases / nonaccrual loans and leases 641.53 % 687.54 % 415.97 % 42 Table of Contents Table 7—Loan Portfolio Overview The following table provides summarized detail related to outstanding commercial loan balances segmented by industry description as of December 31, 2025: (Dollars in thousands) December 31, 2025 Industry Description Total Outstanding Balance % of Commercial Loan Portfolio CRE - Retail $ 437,864 7.9 % Animal Production 428,809 7.8 CRE - Multi-family 383,688 7.0 CRE - 1-4 Family Residential Investment 277,643 5.0 Hotels & Motels (Accommodation) 259,170 4.7 CRE - Office 244,534 4.4 CRE - Industrial / Warehouse 222,619 4.0 Specialty Trade Contractors 209,450 3.8 Nursing and Residential Care Facilities 163,938 3.0 Homebuilding (tract developers, remodelers) 150,906 2.7 Merchant Wholesalers, Durable Goods 137,124 2.5 Crop Production 135,818 2.5 Repair and Maintenance 124,570 2.3 Motor Vehicle and Parts Dealers 116,657 2.1 CRE - Mixed-Use - Commercial 114,659 2.1 CRE - Mixed-Use - Residential 108,517 2.0 Administrative and Support Services 99,083 1.8 Wood Product Manufacturing 98,771 1.8 Real Estate Lenders, Secondary Market Financing 93,066 1.7 Professional, Scientific, and Technical Services 92,883 1.7 Food Services and Drinking Places 90,211 1.6 Fabricated Metal Product Manufacturing 79,947 1.5 Merchant Wholesalers, Nondurable Goods 79,922 1.5 Education 78,031 1.4 Amusement, Gambling, and Recreation Industries 76,874 1.4 Religious Organizations, Advocacy Groups 65,397 1.2 Miniwarehouse / Self-Storage 63,371 1.2 Personal and Laundry Services 62,052 1.1 Food Manufacturing 59,804 1.1 Machinery Manufacturing 52,598 1.0 Industries with >$50 million in outstandings $ 4,607,976 83.6 % Industries with $ 901,965 16.4 % Total Commercial Loans $ 5,509,941 100.0 % Consumer Loans and Lease Financings Total Outstanding Balance Real Estate-Residential Secured for Personal Purpose $ 959,610 Real Estate-Home Equity Secured for Personal Purpose 200,394 Loans to Individuals 12,793 Lease Financings 232,066 Total Consumer Loans and Lease Financings $ 1,404,863 Total $ 6,914,804 43 Table of Contents Table 8—Summary of Loan and Lease Loss Experience The following table presents average loans and leases and loan and lease loss experience for the periods indicated.
For the Years Ended December 31, 2024 Versus 2023 For the Years Ended December 31, 2023 Versus 2022 (Dollars in thousands) Volume Change Rate Change Total Volume Change Rate Change Total Interest income: Interest-earning deposits with other banks $ 4,572 $ (39) $ 4,533 $ (1,796) $ 6,536 $ 4,740 U.S. government obligations — — — (40) — (40) Obligations of states and political subdivisions (20) (9) (29) (1) (8) (9) Other debt and equity securities (285) 969 684 (125) 2,958 2,833 Federal Home Loan Bank, Federal Reserve Bank and other stock (104) 147 43 828 414 1,242 Interest on deposits, investments and other interest-earning assets 4,163 1,068 5,231 (1,134) 9,900 8,766 Commercial, financial and agricultural loans (1,319) 3,753 2,434 1,295 22,331 23,626 Real estate—commercial and construction loans 5,804 12,605 18,409 19,300 41,438 60,738 Real estate—residential loans 7,943 4,052 11,995 12,344 10,533 22,877 Loans to individuals (31) 181 150 21 665 686 Tax-exempt loans and leases (20) 580 560 (178) 72 (106) Lease financings 702 1,118 1,820 2,103 131 2,234 Interest and fees on loans and leases 13,079 22,289 35,368 34,885 75,170 110,055 Total interest income 17,242 23,357 40,599 33,751 85,070 118,821 Interest expense: Interest-bearing checking deposits 3,911 5,278 9,189 990 17,668 18,658 Money market savings 8,024 8,040 16,064 2,560 47,758 50,318 Regular savings (549) 829 280 (256) 2,236 1,980 Time deposits 20,730 8,557 29,287 10,118 19,553 29,671 Total time and interest-bearing deposits 32,116 22,704 54,820 13,412 87,215 100,627 Short-term borrowings (4,072) (2,774) (6,846) 3,288 2,418 5,706 Long-term debt (373) 1,851 1,478 4,229 3,948 8,177 Subordinated notes — — — 2,591 736 3,327 Interest on borrowings (4,445) (923) (5,368) 10,108 7,102 17,210 Total interest expense 27,671 21,781 49,452 23,520 94,317 117,837 Net interest income $ (10,429) $ 1,576 $ (8,853) $ 10,231 $ (9,247) $ 984 35 Table of Contents Provision for Credit Losses The provision for credit losses for the years ended December 31, 2024, 2023 and 2022 was $5.9 million, $10.8 million and $12.2 million, respectively.
For the Years Ended December 31, 2025 Versus 2024 For the Years Ended December 31, 2024 Versus 2023 (Dollars in thousands) Volume Change Rate Change Total Volume Change Rate Change Total Interest income: Interest-earning deposits with other banks $ 4,982 $ (2,273) $ 2,709 $ 4,572 $ (39) $ 4,533 Obligations of states and political subdivisions (24) (5) (29) (20) (9) (29) Other debt and equity securities 25 991 1,016 (285) 969 684 Federal Home Loan Bank, Federal Reserve Bank and other stock (82) 18 (64) (104) 147 43 Interest on deposits, investments and other interest-earning assets 4,901 (1,269) 3,632 4,163 1,068 5,231 Commercial, financial and agricultural loans (69) (2,023) (2,092) (1,319) 3,753 2,434 Real estate—commercial and construction loans 7,796 3,624 11,420 5,804 12,605 18,409 Real estate—residential loans 2,614 2,169 4,783 7,943 4,052 11,995 Loans to individuals (971) 145 (826) (31) 181 150 Tax-exempt loans and leases (157) 1,951 1,794 (20) 580 560 Lease financings (894) 798 (96) 702 1,118 1,820 Interest and fees on loans and leases 8,319 6,664 14,983 13,079 22,289 35,368 Total interest income 13,220 5,395 18,615 17,242 23,357 40,599 Interest expense: Interest-bearing checking deposits 2,363 (2,485) (122) 3,911 5,278 9,189 Money market savings 5,076 (11,869) (6,793) 8,024 8,040 16,064 Regular savings (95) 590 495 (549) 829 280 Time deposits 3,196 (5,624) (2,428) 20,730 8,557 29,287 Total time and interest-bearing deposits 10,540 (19,388) (8,848) 32,116 22,704 54,820 Short-term borrowings (40) (190) (230) (4,072) (2,774) (6,846) Long-term debt (2,113) (51) (2,164) (373) 1,851 1,478 Subordinated notes (604) 952 348 — — — Interest on borrowings (2,757) 711 (2,046) (4,445) (923) (5,368) Total interest expense 7,783 (18,677) (10,894) 27,671 21,781 49,452 Net interest income $ 5,437 $ 24,072 $ 29,509 $ (10,429) $ 1,576 $ (8,853) 36 Table of Contents Provision for Credit Losses The provision for credit losses for the years ended December 31, 2025, 2024 and 2023 was $11.7 million, $5.9 million and $10.8 million, respectively.
SHAREHOLDERS' EQUITY The following table presents total shareholders' equity at the dates indicated: At December 31, (Dollars in thousands) 2024 2023 $ Change % Change Common stock $ 157,784 $ 157,784 $ — — % Additional paid-in capital 302,829 301,066 1,763 0.6 Retained earnings 525,780 474,691 51,089 10.8 Accumulated other comprehensive loss (43,992) (50,646) 6,654 (13.1) Treasury stock (55,100) (43,687) (11,413) 26.1 Total shareholders' equity $ 887,301 $ 839,208 $ 48,093 5.7 % The increase in shareholders' equity at December 31, 2024 of $48.1 million from December 31, 2023 was primarily related to an increase in retained earnings of $51.1 million.
SHAREHOLDERS' EQUITY The following table presents total shareholders' equity at the dates indicated: At December 31, (Dollars in thousands) 2025 2024 $ Change % Change Common stock $ 157,784 $ 157,784 $ — — % Additional paid-in capital 304,021 302,829 1,192 0.4 Retained earnings 591,202 525,780 65,422 12.4 Accumulated other comprehensive loss (25,467) (43,992) 18,525 (42.1) Treasury stock (84,222) (55,100) (29,122) 52.9 Total shareholders' equity $ 943,318 $ 887,301 $ 56,017 6.3 % The increase in shareholders' equity at December 31, 2025 of $56.0 million from December 31, 2024 was primarily related to an increase in retained earnings of $65.4 million.
LIABILITIES The following table presents liabilities at the dates indicated: At December 31, (Dollars in thousands) 2024 2023 $ Change % Change Deposits $ 6,759,259 $ 6,375,781 $ 383,478 6.0 % Short-term borrowings 11,181 6,306 4,875 77.3 Long-term debt 225,000 310,000 (85,000) (27.4) Subordinated notes 149,261 148,761 500 0.3 Operating lease liabilities 31,485 34,851 (3,366) (9.7) Accrued interest payable and other liabilities 64,930 65,721 (791) (1.2) Total liabilities $ 7,241,116 $ 6,941,420 $ 299,696 4.3 % Deposits Total deposits increased $383.5 million, or 6.0%, from December 31, 2023, primarily due to increases in consumer, commercial, brokered and public funds deposits.
There can be no assurance that future impairment assessments or tests will not result in a charge to earnings. 44 Table of Contents LIABILITIES The following table presents liabilities at the dates indicated: At December 31, (Dollars in thousands) 2025 2024 $ Change % Change Deposits $ 7,087,313 $ 6,759,259 $ 328,054 4.9 % Short-term borrowings 24,411 11,181 13,230 118.3 Long-term debt 200,000 225,000 (25,000) (11.1) Subordinated notes 98,867 149,261 (50,394) (33.8) Operating lease liabilities 28,531 31,485 (2,954) (9.4) Accrued interest payable and other liabilities 54,457 64,930 (10,473) (16.1) Total liabilities $ 7,493,579 $ 7,241,116 $ 252,463 3.5 % Deposits Total deposits increased $328.1 million, or 4.9%, from December 31, 2024, primarily due to increases in commercial, brokered and public funds deposits, partially offset by a decrease in consumer deposits.
While actual results will differ from simulated results due to customer behavioral change and/or market and regulatory influences, the following models are important tools to guide management. 46 Table of Contents Table 11—Interest Rate Sensitivity Gap Analysis The following table presents the Corporation's gap analysis at December 31, 2024: (Dollars in thousands) Within Three Months After Three Months to Twelve Months After One Year to Five Years Over Five Years Non-Rate Sensitive Total Assets: Cash and due from banks $ — $ — $ — $ — $ 75,998 $ 75,998 Interest-earning deposits with other banks 252,846 — — — — 252,846 Investment securities, net of allowance for credit losses 68,808 43,688 175,867 244,527 (38,912) 493,978 Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost — — — — 38,980 38,980 Loans held for sale 10,842 — — — 5,811 16,653 Loans and leases, net of allowance for credit losses 2,364,911 541,157 3,090,062 800,774 (57,412) 6,739,492 Other assets — — — — 510,470 510,470 Total assets $ 2,697,407 $ 584,845 $ 3,265,929 $ 1,045,301 $ 534,935 $ 8,128,417 Liabilities and shareholders' equity: Noninterest-bearing deposits $ — $ — $ — $ — $ 1,414,635 $ 1,414,635 Interest-bearing demand deposits 3,186,597 — — — — 3,186,597 Savings deposits 704,321 — — — — 704,321 Time deposits 292,878 736,693 423,353 782 — 1,453,706 Borrowings 60,442 125,000 200,000 — — 385,442 Other liabilities — — — — 96,415 96,415 Shareholders' equity — — — — 887,301 887,301 Total liabilities and shareholders' equity $ 4,244,238 $ 861,693 $ 623,353 $ 782 $ 2,398,351 $ 8,128,417 Incremental gap $ (1,546,831) $ (276,848) $ 2,642,576 $ 1,044,519 $ (1,863,416) Cumulative gap $ (1,546,831) $ (1,823,679) $ 818,897 $ 1,863,416 Cumulative gap as a percentage of interest-earning assets (20.7 %) (24.5 %) 11.0 % 25.0 % The table above indicates that the Corporation holds a greater amount of liabilities that have the opportunity to reprice over assets in the next twelve months.
While actual results will differ from simulated results due to customer behavioral change and/or market and regulatory influences, the following models are important tools to guide management. 47 Table of Contents Table 11—Interest Rate Sensitivity Gap Analysis The following table presents the Corporation's gap analysis at December 31, 2025: (Dollars in thousands) Within Three Months After Three Months to Twelve Months After One Year to Five Years Over Five Years Non-Rate Sensitive Total Assets: Cash and due from banks $ — $ — $ — $ — $ 63,579 $ 63,579 Interest-earning deposits with other banks 490,133 --- --- --- --- 490,133 Investment securities, net of allowance for credit losses 70,003 43,901 181,185 223,208 (22,008) 496,289 Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost --- --- --- --- 37,808 37,808 Loans held for sale 11,058 --- --- --- 4,230 15,288 Loans and leases, net of allowance for credit losses 2,551,201 704,999 2,997,771 647,660 (74,992) 6,826,639 Other assets --- --- --- --- 507,161 507,161 Total assets $ 3,122,395 $ 748,900 $ 3,178,956 $ 870,868 $ 515,778 $ 8,436,897 Liabilities and shareholders' equity: Noninterest-bearing deposits $ --- $ --- $ --- $ --- $ 1,431,974 $ 1,431,974 Interest-bearing demand deposits 3,478,924 --- --- --- --- 3,478,924 Savings deposits 762,130 --- --- --- --- 762,130 Time deposits 375,740 584,127 454,038 380 --- 1,414,285 Borrowings 73,278 50,000 200,000 --- --- 323,278 Other liabilities --- --- --- --- 82,988 82,988 Shareholders' equity --- --- --- --- 943,318 943,318 Total liabilities and shareholders' equity $ 4,690,072 $ 634,127 $ 654,038 $ 380 $ 2,458,280 $ 8,436,897 Incremental gap $ (1,567,677) $ 114,773 $ 2,524,918 $ 870,488 $ (1,942,502) Cumulative gap $ (1,567,677) $ (1,452,904) $ 1,072,014 $ 1,942,502 Cumulative gap as a percentage of interest-earning assets (19.7 %) (18.3 %) 13.5 % 24.4 % The table above indicates that the Corporation holds a greater amount of liabilities that have the opportunity to reprice over assets in the next twelve months.