See Note 11 to the Consolidated Financial Statements for additional information regarding income taxes. Segment Reporting The Corporation manages its operations through two reportable business segments, consisting of Commercial Banking and Wealth Management Services. See Note 18 to the Consolidated Financial Statements.
See Note 11 to the Consolidated Financial Statements for additional information regarding income taxes. Segment Reporting The Corporation manages its operations through two reportable business segments, consisting of Banking and Wealth Management Services. See Note 18 to the Consolidated Financial Statements.
Potential problem loans include classified accruing commercial loans that were less than 90 days past due at December 31, 2024 and other loans for which known information about possible credit problems of the related borrowers causes management to have doubts as to the ability of such borrowers to comply with the present loan repayment terms and which may result in disclosure of such loans as nonperforming at some time in the future.
Potential problem loans include classified accruing commercial loans that were less than 90 days past due at December 31, 2025 and other loans for which known information about possible credit problems of the related borrowers causes management to have doubts as to the ability of such borrowers to comply with the present loan repayment terms and which may result in disclosure of such loans as nonperforming at some time in the future.
The largest risk to the BOLI program is credit risk of the insurance carriers. To mitigate this risk, annual financial condition reviews are completed on all carriers. BOLI is invested in the “general account” of quality insurance companies. All such general account carriers were rated as investment grade at December 31, 2024 by credit rating agencies such as A.M.
The largest risk to the BOLI program is credit risk of the insurance carriers. To mitigate this risk, annual financial condition reviews are completed on all carriers. BOLI is invested in the “general account” of quality insurance companies. All such general account carriers were rated as investment grade at December 31, 2025 by credit rating agencies such as A.M.
Customer and client funds are placed at one or more participating banks to ensure that each deposit customer is eligible for the full amount of FDIC insurance. As a program participant, we receive reciprocal amounts of -58- Management's Discussion and Analysis deposits from other participating banks.
Customer and client funds are placed at one or more participating banks to ensure that each deposit customer is eligible for the full amount of FDIC insurance. As a program participant, we receive reciprocal amounts of -57- Management's Discussion and Analysis deposits from other participating banks.
The sensitivity and related range of impact is a hypothetical analysis and is not intended to represent management’s judgments or assumptions of qualitative loss factors that were utilized at December 31, 2024 in estimation of the ACL on loans recognized on the Consolidated Balance Sheets.
The sensitivity and related range of impact is a hypothetical analysis and is not intended to represent management’s judgments or assumptions of qualitative loss factors that were utilized at December 31, 2025 in estimation of the ACL on loans recognized on the Consolidated Balance Sheets.
In addition, management periodically performs independent price tests of securities to ensure proper valuation and to verify our understanding of how securities are priced. As of December 31, 2024 and 2023, management did not make any adjustments to the prices provided by the pricing service.
In addition, management periodically performs independent price tests of securities to ensure proper valuation and to verify our understanding of how securities are priced. As of December 31, 2025 and 2024, management did not make any adjustments to the prices provided by the pricing service.
For additional information on these arrangements and the expected timing of applicable payments as of December 31, 2024 , see the following notes to the Consolidated Financial Statements: Note 7 for leases, Note 12 for time deposits, Note 13 for borrowings and Note 16 for defined benefit pension plans.
For additional information on these arrangements and the expected timing of applicable payments as of December 31, 2025 , see the following notes to the Consolidated Financial Statements: Note 7 for leases, Note 12 for time deposits, Note 13 for borrowings and Note 16 for defined benefit pension plans.
Our home equity line and home equity loan origination activities are conducted primarily in southern New England. The Bank estimates that approximately 50% of the combined home equity lines of credit and home equity loan balances are first lien positions or subordinate to other Washington Trust mortgages.
Our home equity line and home equity loan origination activities are conducted primarily in southern New England. The Bank estimates that approximately 45% of the combined home equity lines of credit and home equity loan balances are first lien positions or subordinate to other Washington Trust mortgages.
In addition to the amounts presented above, the Bank also access to a $40.0 million unused line of credit with the FHLB at December 31, 2024, 2023 and 2022. The ALCO establishes and monitors internal liquidity measures to manage liquidity exposure. Liquidity remained within target ranges established by the ALCO during 2024.
In addition to the amounts presented above, the Bank also had access to a $40.0 million unused line of credit with the FHLB at December 31, 2025, 2024 and 2023. The ALCO establishes and monitors internal liquidity measures to manage liquidity exposure. Liquidity remained within target ranges established by the ALCO during 2025.
As of December 31, 2024 and December 31, 2023, net interest income simulations indicated that exposure to changing interest rates over the simulation horizons remained within tolerance levels established by the Corporation.
As of December 31, 2025 and December 31, 2024, net interest income simulations indicated that exposure to changing interest rates over the simulation horizons remained within tolerance levels established by the Corporation.
Our principal noninterest expenses include salaries and employee benefit costs, outsourced services provided by third-party vendors, occupancy and facility-related costs, and other administrative expenses. We continue to leverage our strong regional brand to build market share and remain steadfast in our commitment to provide superior service.
Our principal noninterest expenses include salaries and employee benefit costs, outsourced services (including software-as-a-service) provided by third-party vendors, occupancy and facility-related costs, and other administrative expenses. We continue to leverage our strong regional brand to build market share and remain steadfast in our commitment to provide superior service.
Due to the fact that the Bank may, consistent with industry practice, renew a significant portion of commercial loans at or immediately prior to their maturity by renewing the loans on substantially similar or revised terms, the principal repayments actually received by the Bank are anticipated to be significantly less than the amounts contractually due in any -47- Management's Discussion and Analysis particular period.
Due to the fact that the Bank may, consistent with industry practice, renew a significant portion of commercial loans at or immediately prior to their maturity by renewing the loans on substantially similar or revised terms, the principal repayments actually received by the Bank are anticipated to be significantly less than the amounts contractually due in any particular period.
While the ALCO reviews and updates simulation assumptions and also periodically back-tests the simulation results to ensure that the assumptions are reasonable and current, income simulation may not always prove to be an accurate indicator of interest rate risk or future NIM.
While the ALCO reviews and updates simulation assumptions and also periodically back-tests the simulation results to ensure that the assumptions are reasonable and current, income simulation may not always prove to be an accurate indicator of -61- Management's Discussion and Analysis interest rate risk or future NIM.
The ALCO uses income simulation to measure interest rate risk inherent in the Corporation’s financial instruments at a given point in time by showing the effect of interest rate shifts on net interest income over a 12-month horizon and a 13- to 24- -62- Management's Discussion and Analysis month horizon.
The ALCO uses income simulation to measure interest rate risk inherent in the Corporation’s financial instruments at a given point in time by showing the effect of interest rate shifts on net interest income over a 12-month horizon and a 13- to 24-month horizon.
The simulations assume that the size and general composition of the Corporation’s balance sheet remain static over the simulation horizons, with the exception of certain deposit mix shifts from low-cost savings to higher-cost time deposits in selected interest rate scenarios.
The simulations assume that the size and general composition of the Corporation’s balance sheet remain static over the simulation horizons, with the exception of certain deposit mix shifts from lower-cost to higher-cost deposits in selected interest rate scenarios.
The simulations at December 31, 2024 incorporated the reclassification of residential mortgage loans from portfolio to held for sale and the sale of these loans completing in January 2025. The simulations at December 31, 2024 assume the proceeds from the sale of loans are used to pay down maturing wholesale funding balances.
The simulations at December 31, 2024 incorporated the reclassification of residential mortgage loans from portfolio to held for sale and the sale of these loans completing in January 2025. The simulations at December 31, 2024 assumed the proceeds from the sale of loans were used to pay down maturing wholesale funding balances.
Loans are sold with servicing retained or released. Loans sold with servicing rights retained result in the capitalization of servicing rights. Loan servicing rights are included in other assets and are subsequently amortized as an offset to mortgage banking revenues over the estimated period of servicing.
Loans are sold with servicing retained or released. Loans sold with servicing rights retained result in the capitalization of servicing rights. Loan servicing rights are included in other assets and are subsequently amortized as an offset to mortgage -50- Management's Discussion and Analysis banking revenues over the estimated period of servicing.
Furthermore, a prolonged period of inflation could cause wages and other costs to increase. -64- Management's Discussion and Analysis Critical Accounting Policies and Estimates Estimates and assumptions are necessary in the application of certain accounting policies and procedures and can be susceptible to significant change.
Furthermore, a prolonged period of inflation could cause wages and other costs to increase. Critical Accounting Policies and Estimates Estimates and assumptions are necessary in the application of certain accounting policies and procedures and can be susceptible to significant change.
(2) Represents fair value changes on mortgage loans held for sale and forward loan commitments. (3) Represents loan servicing fee income, net of servicing right amortization and valuation adjustments. (4) Includes brokered loans (loans originated for others). Mortgage banking revenues increased by $4.3 million, or 65%, in 2024.
(2) Represents fair value changes on mortgage loans held for sale and forward loan commitments. (3) Represents loan servicing fee income, net of servicing right amortization and valuation adjustments. (4) Includes brokered loans (loans originated for others). Mortgage banking revenues increased by $1.1 million, or 10%, in 2025.
The following table sets forth the estimated change in net interest income from an unchanged rate scenario over the periods indicated for parallel changes in market interest rates using the Corporation’s on- and off-balance sheet financial instruments as of December 31, 2024 and December 31, 2023.
The following table sets forth the estimated change in net interest income compared to an unchanged rate scenario over the periods indicated for parallel changes in market interest rates using the Corporation’s on- and off-balance sheet financial instruments as of December 31, 2025 and December 31, 2024.
During 2024, the Corporation made no changes in its practices or policies concerning the placement of loans into nonaccrual status. Interest income that would have been recognized if loans on nonaccrual status had been current in accordance with their original terms was approximately $1.6 million in 2024, compared to $3.4 million in 2023.
During 2025, the Corporation made no changes in its practices or policies concerning the placement of loans into nonaccrual status. Interest income that would have been recognized if loans on nonaccrual status had been current in accordance with their original terms was approximately $933 thousand in 2025, compared to $1.6 million in 2024.
Consumer Loans The consumer loan portfolio represented 7% of total loans at December 31, 2024, compared to 6% at December 31, 2023. Consumer loans include home equity loans and lines of credit and personal installment loans. Home equity lines of credit and home equity loans represented 94% of the total consumer portfolio at December 31, 2024.
Consumer Loans The consumer loan portfolio represented 6% of total loans at December 31, 2025, compared to 7% at December 31, 2024. Consumer loans include home equity loans and lines of credit and personal installment loans. Home equity lines of credit and home equity loans represented 95% of the total consumer portfolio at December 31, 2025.
The Board of Directors is responsible for oversight of the ERM program. The ERM program enables the aggregation of risk across the Corporation and ensures the Corporation has the tools, programs and processes in place to support informed decision making, to anticipate risks before they materialize and to maintain the Corporation’s risk profile consistent with its risk strategy.
The ERM program enables the aggregation of risk across the Corporation and ensures the Corporation has the tools, programs and processes in place to support informed decision making, to anticipate risks before they materialize and to maintain the Corporation’s risk profile consistent with its risk strategy.
For further -34- Management's Discussion and Analysis discussion regarding the credit risk and the credit quality of the Corporation’s loan portfolio, see Notes 4 and 5 to the Consolidated Financial Statements. For further discussion regarding credit risk associated with unfunded commitments, see Note 21 to the Consolidated Financial Statements.
For further discussion regarding the credit risk and the credit quality of the Corporation’s loan portfolio, see Notes 4 and 5 to the Consolidated Financial Statements. For further discussion regarding credit risk associated with unfunded commitments, see Note 21 to the Consolidated Financial Statements. For further discussion regarding the Corporation’s securities portfolio, see Note 3 to the Consolidated Financial Statements.
The blended statutory rates include the federal income tax rate of 21% and a blended state income tax rate net of a federal tax benefit. In 2024, the Corporation recognized an income tax benefit of $10.8 million, compared to income tax expense of $8.3 million in 2023.
The blended statutory rates include the federal income tax rate of 21% and a blended state income tax rate net of a federal tax benefit. In 2025, the Corporation recognized income tax expense of $15.2 million, compared to an income tax benefit of $10.8 million in 2024.
(2) Calculated as income tax expense (benefit), adjusted for the tax impact of the adjustments as outlined in the table above, divided by income (loss) before income taxes, adjusted for the pre-tax impact of the adjustments as outlined in the table above. -32- Management's Discussion and Analysis The following table presents adjusted diluted earnings per common share and adjusted dividend payout ratio: (Dollars in thousands, except per share amounts) Years Ended December 31, 2024 2023 Adjusted Diluted Earnings per Common Share: Diluted (loss) earnings per common share, as reported (1) ($1.63) $2.82 Less: impact of adjustments 4.00 (0.19) Adjusted diluted earnings per common share (non-GAAP) (2) $2.37 $2.63 Adjusted Dividend Payout Ratio: Cash dividends declared per share, as reported $2.24 $2.24 Diluted (loss) earnings per common share, as reported (1.63) 2.82 Less: impact of adjustments 4.00 (0.19) Adjusted diluted earnings per common share (non-GAAP) $2.37 $2.63 Dividend payout ratio, as reported (3) (137.4 %) 79.43 % Adjusted dividend payout ratio (non-GAAP) (4) 94.51 % 85.17 % (1) Net income (loss) available to common shareholders divided by weighted average diluted common and potential shares outstanding.
(2) Calculated as income tax expense (benefit), adjusted for the tax impact of the adjustments as outlined in the table above, divided by income (loss) before income taxes, adjusted for the pre-tax impact of the adjustments as outlined in the table above. -32- Management's Discussion and Analysis The following table presents adjusted diluted earnings per common share and adjusted dividend payout ratio: (Dollars in thousands, except per share amounts) Years Ended December 31, 2025 2024 Adjusted Diluted Earnings per Common Share: Diluted earnings (loss) per common share, as reported (1) $2.71 ($1.63) Less: impact of adjustments 0.02 (4.00) Adjusted diluted earnings per common share (non-GAAP) (2) $2.69 $2.37 Adjusted Dividend Payout Ratio: Cash dividends declared per share, as reported $2.24 $2.24 Diluted earnings (loss) per common share, as reported 2.71 (1.63) Less: impact of adjustments 0.02 (4.00) Adjusted diluted earnings per common share (non-GAAP) $2.69 $2.37 Dividend payout ratio, as reported (3) 82.66 % (137.42 %) Adjusted dividend payout ratio (non-GAAP) (4) 83.27 % 94.51 % (1) Net income (loss) available to common shareholders divided by weighted average diluted common and potential shares outstanding.
The following table presents a summary of performance metrics and ratios: Years Ended December 31, 2024 2023 Diluted (loss) earnings per common share ($1.63) $2.82 Adjusted diluted earnings per common share (non-GAAP) $2.37 $2.63 Return on average assets (0.39 %) 0.69 % Adjusted return on average assets (non-GAAP) 0.57 % 0.64 % Return on average equity (5.84 %) 10.57 % Adjusted return on average equity (non-GAAP) 8.52 % 9.85 % -36- Management's Discussion and Analysis Average Balances/Net Interest Margin - Fully Taxable Equivalent Basis The following table presents daily average balance, interest, and yield/rate information, as well as net interest margin on an FTE basis.
The following table presents a summary of performance metrics and ratios: Years Ended December 31, 2025 2024 Diluted earnings (loss) per common share $2.71 ($1.63) Adjusted diluted earnings per common share (non-GAAP) $2.69 $2.37 Return on average assets 0.78 % (0.39 %) Adjusted return on average assets (non-GAAP) 0.77 % 0.57 % Return on average equity 9.92 % (5.84 %) Adjusted return on average equity (non-GAAP) 9.84 % 8.52 % -35- Management's Discussion and Analysis Average Balances/Net Interest Margin - Fully Taxable Equivalent Basis The following table presents daily average balance, interest, and yield/rate information, as well as net interest margin on an FTE basis.
Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become modified, or require increased allowance coverage and provision for credit losses on loans. -55- Management's Discussion and Analysis Management has identified $28.2 million in potential problem loans at December 31, 2024, compared to $22.9 million at December 31, 2023.
Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become modified, or require increased allowance coverage and provision for credit losses on loans. Management has identified $28.4 million in potential problem loans at December 31, 2025, compared to $28.2 million at December 31, 2024.
Total past due loans included $6.4 million of nonaccrual loans as of December 31, 2024, compared to $6.9 million of as of December 31, 2023. All loans 90 days or more past due at December 31, 2024 and 2023 were classified as nonaccrual.
Total past due loans included $8.3 million of nonaccrual loans as of December 31, 2025, compared to $6.4 million of as of December 31, 2024. All loans 90 days or more past due at December 31, 2025 and 2024 were classified as nonaccrual.
These include payments related to lease obligations, time deposits with stated maturity dates, borrowings and defined benefit pension plans.
These include payments related to lease obligations, time deposits with stated maturity dates, borrowings and defined benefit -63- Management's Discussion and Analysis pension plans.
See Note 9 to the Consolidated Financial Statements for additional disclosure. Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors. The methodology for evaluating quantitative factors consists of two basic components. The first component involves pooling loans into portfolio segments for loans that share similar risk characteristics.
Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors. The methodology for evaluating quantitative factors consists of two basic components. The first component involves pooling loans into portfolio segments for loans that share similar risk characteristics.
Investment in Bank-Owned Life Insurance BOLI amounted to $106.8 million and $103.7 million, respectively, at December 31, 2024 and 2023. BOLI provides a means to mitigate increasing employee benefit costs.
Investment in Bank-Owned Life Insurance BOLI amounted to $115.1 million and $106.8 million, respectively, at December 31, 2025 and 2024. BOLI provides a means to mitigate increasing employee benefit costs.
The Corporation is also exposed to financial market risk and housing market risk. Compliance risk represents the risk of regulatory sanctions or financial loss resulting from the failure to comply with laws, rules, and regulations and standards of good banking practice.
Interest rate risk, discussed above, is the most significant market risk to which the Corporation is exposed. The Corporation is also exposed to financial market risk and housing market risk. Compliance risk represents the risk of regulatory sanctions or financial loss resulting from the failure to comply with laws, rules, and regulations and standards of good banking practice.
The net unrealized losses at December 31, 2024 and 2023 were concentrated mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises and were primarily attributable to relative changes in market interest rates since the time of purchase. See Note 3 to the Consolidated Financial Statements for additional information.
The net unrealized losses were primarily concentrated in obligations of U.S. government agencies and U.S. government-sponsored enterprises, including mortgage-backed securities, and primarily attributable to relative changes in market interest rates since the time of purchase. See Note 3 to the Consolidated Financial Statements for additional information.
(2) As of December 31, 2024, 2023 and 2022, loans with a carrying value of $68.5 million, $71.0 million and $20.9 million, respectively, and securities available for sale with a carrying value of $13.9 million, $13.1 million and $12.7 million, respectively, were pledged to the FRBB resulting in this additional unused borrowing capacity.
(2) As of December 31, 2025, 2024 and 2023, loans with a carrying value of $58.3 million, $68.5 million and $71.0 million, respectively, and securities available for sale with a carrying value of $57.6 million, $13.9 million and $13.1 million, respectively, were pledged to the FRBB resulting in this additional unused borrowing capacity.
Book value per share was $25.93 at December 31, 2024, compared to $27.75 at December 31, 2023. The Bancorp and the Bank are subject to various regulatory capital requirements and are considered “well capitalized,” with a total risk-based capital ratio of 12.47% at December 31, 2024, compared to 11.58% at December 31, 2023.
Book value per share was $28.56 at December 31, 2025, compared to $25.93 at December 31, 2024. The Bancorp and the Bank are subject to various regulatory capital requirements and are considered “well capitalized,” with a total risk-based capital ratio of 12.95% at December 31, 2025, compared to 12.47% at December 31, 2024.
FHLB advances totaled $1.1 billion at December 31, 2024, down by $65.0 million from the balance at the end of 2023. For additional information regarding FHLB advances see Note 13 to the Consolidated Financial Statements.
FHLB advances totaled $626.0 million at December 31, 2025, down by $499.0 million from the balance at the end of 2024. For additional information regarding FHLB advances see Note 13 to the Consolidated Financial Statements.
At December 31, 2024, the credit quality of the healthcare and social assistance segment was 86% pass-rated and 14% was special mention. Also, there were no nonaccrual loans and all loans in this segment were current with respect to payment terms at December 31, 2024.
At December 31, 2025, the credit quality of the healthcare and social assistance segment was 89% pass-rated and 11% was special mention. Also, there were no nonaccrual loans and all loans were current with respect to payment terms at December 31, 2025.
Given the concentration of ACL allocation to the total commercial portfolio and the significant judgments made by management in deriving the qualitative loss factors, management analyzed the impact that changes in qualitative judgments could have. The range of impact was an ACL allocated to the total commercial loan portfolio between $24.3 million and $53.5 million at December 31, 2024.
Given the concentration of ACL allocation to the total commercial portfolio and the significant judgments made by management in deriving the qualitative loss factors, management analyzed the impact that changes in qualitative judgments could have. The range of impact was an ACL allocated to the total commercial loan portfolio between $20.7 million and $56.6 million at December 31, 2025.
Potential problem loans are not included in the amounts of nonaccrual presented above. They are assessed for loss exposure using the methods described in Note 4 to the Consolidated Financial Statements under the caption “Credit Quality Indicators.” Management cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans.
They are assessed for loss exposure using the methods described in Note 4 to the Consolidated Financial Statements under the caption “Credit Quality -54- Management's Discussion and Analysis Indicators.” Management cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans.
In other circumstances, a loan, or a portion of a loan, may not be repaid due to the borrower’s inability to satisfy the contractual terms of the loan. Commercial Loans The commercial loan portfolio represented 52% of total loans at December 31, 2024, compared to 48% of total loans at December 31, 2023.
In other circumstances, a loan, or a portion of a loan, may not be repaid due to the borrower’s inability to satisfy the contractual terms of the loan. -46- Management's Discussion and Analysis Commercial Loans The commercial loan portfolio represented 54% of total loans at December 31, 2025, compared to 52% of total loans at December 31, 2024.
Commercial Real Estate Loans CRE loans totaled $2.2 billion at December 31, 2024, up by $48.1 million, or 2%, from the balance at December 31, 2023. In 2024, CRE loan originations and advances amounted to $272.5 million and were partially offset by principal payments.
Commercial Real Estate Loans CRE loans totaled $2.2 billion at December 31, 2025, up by $29.5 million, or 1%, from the balance at December 31, 2024. In 2025, CRE loan originations and advances amounted to $359.1 million and were largely offset by payments.
The average balance of noninterest-bearing demand deposits for 2024 decreased by $113.6 million, or 15%, from the average balance in 2023. Volume/Rate Analysis - Interest Income and Expense (FTE Basis) The following table presents certain information on an FTE basis regarding changes in our interest income and interest expense for the period indicated.
The average balance of noninterest-bearing demand deposits for 2025 decreased by $31.4 million, or 5%, from 2024. -37- Management's Discussion and Analysis Volume/Rate Analysis - Interest Income and Expense (FTE Basis) The following table presents certain information on an FTE basis regarding changes in our interest income and interest expense for the period indicated.
The following table presents nonperforming assets and additional asset quality data: (Dollars in thousands) December 31, 2024 2023 Commercial: Commercial real estate $10,053 $32,827 Commercial & industrial 515 682 Total commercial 10,568 33,509 Residential Real Estate: Residential real estate 10,767 9,626 Consumer: Home equity 1,972 1,483 Other — — Total consumer 1,972 1,483 Total nonaccrual loans 23,307 44,618 OREO, net — 683 Total nonperforming assets $23,307 $45,301 Nonperforming assets to total assets 0.34% 0.63% Nonperforming loans to total loans 0.45% 0.79% Total past due loans to total loans 0.23% 0.20% Allowance for credit losses on loans to total loans 0.82% 0.73% Allowance for credit losses on loans to nonaccrual loans 180.03% 92.02% Accruing loans 90 days or more past due $— $— Nonaccrual Loans Loans, with the exception of certain well-secured loans that are in the process of collection, are placed on nonaccrual status and interest recognition is suspended when such loans are 90 days or more overdue with respect to principal and/or interest, or sooner if considered appropriate by management.
The following table presents nonperforming assets and additional asset quality data: (Dollars in thousands) December 31, 2025 2024 Commercial: Commercial real estate $— $10,053 Commercial & industrial — 515 Total commercial — 10,568 Residential Real Estate: Residential real estate 11,099 10,767 Consumer: Home equity 1,824 1,972 Other — — Total consumer 1,824 1,972 Total nonaccrual loans 12,923 23,307 OREO, net — — Total nonperforming assets $12,923 $23,307 Nonperforming assets to total assets 0.20% 0.34% Nonperforming loans to total loans 0.25% 0.45% Total past due loans to total loans 0.22% 0.23% Allowance for credit losses on loans to total loans 0.73% 0.82% Allowance for credit losses on loans to nonaccrual loans 288.14% 180.03% Accruing loans 90 days or more past due $— $— Nonaccrual Loans Loans, with the exception of certain well-secured loans that are in the process of collection, are placed on nonaccrual status and interest recognition is suspended when such loans are 90 days or more overdue with respect to principal and/or interest, or sooner if considered appropriate by management.
See Notes 3 and 10 to the Consolidated Financial Statements for additional information regarding the determination of fair value of investment securities. -45- Management's Discussion and Analysis Securities Portfolio The carrying amounts of securities held are as follows: (Dollars in thousands) December 31, 2024 2023 Amount % of Total Amount % of Total Available for Sale Debt Securities: Obligations of U.S. government agencies and U.S. government-sponsored enterprises $38,612 4 % $225,742 23 % Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises 855,147 94 753,956 75 Obligations of states and political subdivisions 655 — — — Individual name issuer trust preferred debt securities 9,221 1 8,793 1 Corporate bonds 12,670 1 11,889 1 Total available for sale debt securities $916,305 100 % $1,000,380 100 % The securities portfolio represented 13% of total assets at December 31, 2024, compared to 14% of total assets at December 31, 2023.
See Notes 3 and 10 to the Consolidated Financial Statements for additional information regarding the determination of fair value of investment securities. -44- Management's Discussion and Analysis Securities Portfolio The carrying amounts of securities held are as follows: (Dollars in thousands) December 31, 2025 2024 Amount % of Total Amount % of Total Available for Sale Debt Securities: Obligations of U.S. government agencies and U.S. government-sponsored enterprises $39,958 4 % $38,612 4 % Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises 880,894 94 855,147 94 Obligations of states and political subdivisions 663 — 655 — Individual name issuer trust preferred debt securities 6,103 1 9,221 1 Corporate bonds 12,724 1 12,670 1 Total available for sale debt securities $940,342 100 % $916,305 100 % The securities portfolio represented 14% of total assets at December 31, 2025, compared to 13% of total assets at December 31, 2024.
See Note 4 to the Consolidated Financial Statements for additional information regarding TLMs. -52- Management's Discussion and Analysis Nonperforming Assets Nonperforming assets include nonaccrual loans and OREO.
See Note 4 to the Consolidated Financial Statements for additional information regarding TLMs. -51- Management's Discussion and Analysis Nonperforming Assets Nonperforming assets are typically comprised of nonaccrual loans and OREO.
Net interest income is affected by the level of and changes in interest rates, and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. Prepayment penalty income associated with loan payoffs is included in net interest income.
Net interest income is affected by the level of and changes in interest rates, and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. Net interest income may also include the periodic recognition of prepayment penalty fee income associated with commercial loan payoffs.
(3) Uninsured deposits of states and political subdivisions, which are secured or collateralized as required by state law. -59- Management's Discussion and Analysis The following table presents the amount of time certificates of deposit in denominations of $250 thousand or more at December 31, 2024, maturing during the periods indicated: (Dollars in thousands) Three months or less $144,460 Over three months to six months 101,973 Over six months to 12 months 57,614 Over 12 months 49,838 Total time deposits $353,885 Borrowings Borrowings primarily consist of FHLB advances, which are used as a source of funding for liquidity and interest rate risk management purposes.
(3) Uninsured deposits of states and political subdivisions, which are secured or collateralized as required by state law. -58- Management's Discussion and Analysis The following table presents the amount of time certificates of deposit in denominations of $250 thousand or more at December 31, 2025, maturing during the periods indicated: (Dollars in thousands) Three months or less $129,445 Over three months to six months 139,120 Over six months to 12 months 59,609 Over 12 months 27,732 Total time deposits $355,906 Borrowings Borrowings primarily consist of FHLB advances, which are used as a source of funding for liquidity and interest rate risk management purposes.
Wealth management revenues represent our largest source of noninterest income. A substantial portion of wealth -40- Management's Discussion and Analysis management revenues is dependent on the value of wealth management AUA and is closely tied to the performance of the financial markets. This portion of wealth management revenues is referred to as “asset-based” and includes trust and investment management fees.
A substantial portion of wealth management revenues is dependent on the value of wealth management AUA and is closely tied to the performance of the financial markets. This portion of wealth management revenues is referred to as “asset-based” and includes trust and investment management fees.
The analysis of net interest income, NIM and the yield on loans is also impacted by changes in the level of net amortization of premiums and discounts on securities and loans, which is included in interest income. Changes in market interest rates affect the level of loan prepayments and the receipt of payments on mortgage-backed securities.
The analysis of net interest income, NIM and the yield on loans is also impacted by changes in the level of net amortization of premiums and discounts on securities and loans, which is included in interest income.
The largest component of the securities portfolio is mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises.
The largest component of the securities portfolio is mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises. The securities portfolio increased by $24.0 million, or 3%, from the end of 2024.
(Dollars in thousands) December 31, 2024 December 31, 2023 Allocated ACL ACL to Loans Loans to Total Portfolio (1) Allocated ACL ACL to Loans Loans to Total Portfolio (1) Commercial: Commercial real estate $26,485 1.23 % 42 % $24,144 1.15 % 37 % Commercial & industrial 7,277 1.34 10 8,088 1.34 11 Total commercial 33,762 1.25 52 32,232 1.19 48 Residential Real Estate: Residential real estate 6,832 0.32 41 7,403 0.28 46 Consumer: Home equity 1,031 0.35 6 1,048 0.34 6 Other 335 1.91 1 374 1.95 — Total consumer 1,366 0.43 7 1,422 0.43 6 Total ACL on loans at end of period $41,960 0.82 % 100 % $41,057 0.73 % 100 % (1) Percentage of loans outstanding in respective class to total loans outstanding. -57- Management's Discussion and Analysis The following table reflects the activity in the ACL on loans during the years presented: (Dollars in thousands) December 31, 2024 2023 2022 Balance at beginning of period $41,057 $38,027 $39,088 Charge-offs: Commercial: Commercial real estate 1,961 373 — Commercial & industrial 208 37 36 Total commercial 2,169 410 36 Residential real estate: Residential real estate — — — Consumer: Home equity — — — Other 244 167 148 Total consumer 244 167 148 Total charge-offs 2,413 577 184 Recoveries: Commercial: Commercial real estate — — 445 Commercial & industrial 22 12 29 Total commercial 22 12 474 Residential real estate: Residential real estate 160 3 21 Consumer: Home equity 197 10 12 Other 37 32 45 Total consumer 234 42 57 Total recoveries 416 57 552 Net charge-offs (recoveries) 1,997 520 (368) Provision charged to earnings 2,900 3,550 (1,429) Balance at end of period $41,960 $41,057 $38,027 Net charge-offs (recoveries) to average loans 0.04 % 0.01 % (0.01 %) Sources of Funds Our sources of funds include in-market deposits, wholesale brokered deposits, FHLB advances, other borrowings, and proceeds from the sales, maturities, and payments of loans and investment securities.
(Dollars in thousands) December 31, 2025 December 31, 2024 Allocated ACL ACL to Loans Loans to Total Portfolio (1) Allocated ACL ACL to Loans Loans to Total Portfolio (1) Commercial: Commercial real estate $19,766 0.91 % 43 % $26,485 1.23 % 42 % Commercial & industrial 9,750 1.73 11 7,277 1.34 10 Total commercial 29,516 1.07 54 33,762 1.25 52 Residential Real Estate: Residential real estate 6,270 0.31 40 6,832 0.32 41 Consumer: Home equity 1,186 0.37 6 1,031 0.35 6 Other 264 1.55 — 335 1.91 1 Total consumer 1,450 0.43 6 1,366 0.43 7 Total ACL on loans at end of period $37,236 0.73 % 100 % $41,960 0.82 % 100 % (1) Percentage of loans outstanding in respective class to total loans outstanding. -56- Management's Discussion and Analysis The following table reflects the activity in the ACL on loans during the years presented: (Dollars in thousands) December 31, 2025 2024 2023 Balance at beginning of period $41,960 $41,057 $38,027 Charge-offs: Commercial: Commercial real estate 5,715 1,961 373 Commercial & industrial 8,693 208 37 Total commercial 14,408 2,169 410 Residential real estate: Residential real estate — — — Consumer: Home equity — — — Other 327 244 167 Total consumer 327 244 167 Total charge-offs 14,735 2,413 577 Recoveries: Commercial: Commercial real estate 318 — — Commercial & industrial 139 22 12 Total commercial 457 22 12 Residential real estate: Residential real estate — 160 3 Consumer: Home equity 18 197 10 Other 36 37 32 Total consumer 54 234 42 Total recoveries 511 416 57 Net charge-offs 14,224 1,997 520 Provision charged to earnings 9,500 2,900 3,550 Balance at end of period $37,236 $41,960 $41,057 Net charge-offs to average loans 0.28 % 0.04 % 0.01 % Sources of Funds Our sources of funds include in-market deposits, wholesale brokered deposits, FHLB advances, other borrowings, and proceeds from the sales, maturities, and payments of loans and investment securities.
The table below presents residential real estate loan origination activity: (Dollars in thousands) Years ended December 31, 2024 2023 Amount % of Total Amount % of Total Originations for retention in portfolio (1) $92,466 18 % $459,892 64 % Originations for sale to the secondary market (2) 418,080 82 260,592 36 Total $510,546 100 % $720,484 100 % (1) Includes the full commitment amount of homeowner construction loans.
The table below presents residential real estate loan origination activity: (Dollars in thousands) Years ended December 31, 2025 2024 Amount % of Total Amount % of Total Originations for retention in portfolio (1) $176,757 26 % $92,466 18 % Originations for sale to the secondary market (2) 490,441 74 418,080 82 Total $667,198 100 % $510,546 100 % (1) Includes the full commitment amount of homeowner construction loans.
If the assumptions underlying the determination of the ACL prove to be incorrect, the ACL may not be sufficient to cover actual loan losses and an increase to the ACL may be necessary to allow for different assumptions or adverse developments.
If the assumptions underlying the determination of the ACL prove to be incorrect, the ACL may not be sufficient to cover actual loan losses and an increase to the ACL may be necessary to allow for different assumptions or adverse developments. In addition, a problem with one or more loans could require a significant increase to the ACL.
The table below presents residential real estate loan sales activity: (Dollars in thousands) Years ended December 31, 2024 2023 Amount % of Total Amount % of Total Loans sold with servicing rights retained $128,918 31 % $108,177 43 % Loans sold with servicing rights released (1) 287,223 69 141,795 57 Total $416,141 100 % $249,972 100 % (1) Includes brokered loans (loans originated for others).
The table below presents residential real estate loan sales activity: (Dollars in thousands) Years ended December 31, 2025 2024 Amount % of Total Amount % of Total Loans sold with servicing rights retained $41,816 9 % $128,918 31 % Loans sold with servicing rights released (1) 434,913 91 287,223 69 Total $476,729 100 % $416,141 100 % (1) Includes brokered loans (loans originated for others).
The dividend payout ratio was (137.4 %) in 2024, compared to 79.4% in 2023. The adjusted dividend payout ratio (non-GAAP) was 94.5% in 2024, compared to 85.2% in 2023. The ratio of total equity to total assets amounted to 7.21% at December 31, 2024, compared to a ratio of 6.56% at December 31, 2023.
The dividend payout ratio was 82.7 % in 2025, compared to (137.4%) in 2024. The adjusted dividend payout ratio (non-GAAP) was 83.3% in 2025, compared to 94.5% in 2024. The ratio of total equity to total assets amounted to 8.21% at December 31, 2025, compared to a ratio of 7.21% at December 31, 2024.
The first component involves pooling loans into portfolio segments for loans that share similar risk characteristics. The second component involves individually analyzed loans that do not share similar risk characteristics with loans that are pooled into portfolio segments. The ACL for pooled loans is measured utilizing a DCF methodology to estimate credit losses for each pooled portfolio segment.
The second component involves individually analyzed loans that do not share similar risk characteristics with loans that are pooled into portfolio segments. -64- Management's Discussion and Analysis The ACL for pooled loans is measured utilizing a DCF methodology to estimate credit losses for each pooled portfolio segment. The methodology incorporates a probability of default and loss given default framework.
The purpose is to determine market value exposure that may not be captured by income simulation, but which might result in changes to the Corporation’s capital position. Results are calculated using industry-standard analytical techniques and securities data.
Additionally, the Corporation monitors the potential change in market value of its available for sale debt securities in changing interest rate environments. The purpose is to determine market value exposure that may not be captured by income simulation, but which might result in changes to the Corporation’s capital position. Results are calculated using industry-standard analytical techniques and securities data.
As noted in the Consolidated Statements of Cash Flows, net amortization of premiums and discounts on securities and loans (a net reduction to net interest income) amounted to $1.3 million in 2024, compared to $1.4 million in 2023. FTE net interest income in 2024 amounted to $129.4 million, down by $8.7 million, or 6%, from 2023.
As noted in the Consolidated Statements of Cash Flows, net amortization of premiums and discounts on securities and loans (a net reduction to net interest income) amounted to $1.1 million in 2025, compared to $1.3 million in 2024.
Borrowing capacity is impacted by the amount and type of assets available to be pledged. -60- Management's Discussion and Analysis The table below presents a summary of contingent liquidity balances by source: (Dollars in thousands) December 31, 2024 2023 2022 Contingent Liquidity: Federal Home Loan Bank of Boston (1) $752,951 $1,086,607 $668,295 Federal Reserve Bank of Boston (2) 70,286 65,759 27,059 Available cash liquidity (3) 36,647 54,970 49,727 Unencumbered securities 597,771 680,857 691,893 Total contingent liquidity $1,457,655 $1,888,193 $1,436,974 Percentage of total contingent liquidity to uninsured deposits 106.9 % 149.8 % 94.9 % Percentage of total contingent liquidity to uninsured deposits, after exclusions 136.1 % 195.9 % 147.4 % (1) As of December 31, 2024, 2023 and 2022, loans with a carrying value of $2.8 billion, $3.4 billion and $2.4 billion, respectively, and securities available for sale with a carrying value of $74.2 million, $94.3 million and $102.1 million, respectively, were pledged to the FHLB resulting in this additional borrowing capacity.
The table below presents a summary of contingent liquidity balances by source: (Dollars in thousands) December 31, 2025 2024 2023 Contingent Liquidity: Federal Home Loan Bank of Boston (1) $1,356,005 $752,951 $1,086,607 Federal Reserve Bank of Boston (2) 104,379 70,286 65,759 Available cash liquidity (3) 17,460 36,647 54,970 Unencumbered securities 539,830 597,771 680,857 Total contingent liquidity $2,017,674 $1,457,655 $1,888,193 Percentage of total contingent liquidity to uninsured deposits 142.4 % 106.9 % 149.8 % Percentage of total contingent liquidity to uninsured deposits, after exclusions 181.7 % 136.1 % 195.9 % (1) As of December 31, 2025, 2024 and 2023, loans with a carrying value of $2.9 billion, $2.8 billion and $3.4 billion, respectively, and securities available for sale with a carrying value of $71.8 million, $74.2 million and $94.3 million, respectively, were pledged to the FHLB resulting in this additional borrowing capacity.
All changes are measured in comparison to the projected net interest income that would result from an “unchanged” rate scenario where both interest rates and the composition of the Corporation’s balance sheet remain stable.
All changes are measured in comparison to the projected net interest income that would result from an “unchanged” rate scenario where both interest rates and the composition of the Corporation’s balance sheet remain stable. The unchanged rate scenario as of December 31, 2025 shows net interest income trending higher over the next 12- and 24-month periods.
The Corporation has established collateralized borrowing capacity with the FRBB and also maintains additional collateralized borrowing capacity with the FHLB in excess of levels used in the ordinary course of business.
The Corporation has established collateralized borrowing capacity with the FRBB and also maintains additional collateralized borrowing capacity with the FHLB in excess of levels used in the ordinary course of business. Borrowing capacity is impacted by the amount and type of assets available to be pledged.
The following table presents additional detail on the Corporation’s loan portfolio and associated allowance: (Dollars in thousands) December 31, 2024 December 31, 2023 Loans Related Allowance Allowance / Loans Loans Related Allowance Allowance / Loans Individually analyzed loans $16,591 $1,543 9.30 % $34,640 $97 0.28 % Pooled (collectively evaluated) loans (1) 5,122,728 40,417 0.79 5,613,066 40,960 0.73 Total $5,139,319 $41,960 0.82 % $5,647,706 $41,057 0.73 % (1) The amount reported for pooled loans excludes a $1.5 million negative basis adjustment associated with fair value hedges at December 31, 2024.
The following table presents additional detail on the Corporation’s loan portfolio and associated allowance: (Dollars in thousands) December 31, 2025 December 31, 2024 Loans Related Allowance Allowance / Loans Loans Related Allowance Allowance / Loans Individually analyzed loans $8,922 $43 0.48 % $16,591 $1,543 9.30 % Pooled (collectively evaluated) loans (1) 5,125,801 37,193 0.73 5,122,728 40,417 0.79 Total $5,134,723 $37,236 0.73 % $5,139,319 $41,960 0.82 % (1) The amount reported for pooled loans excludes negative basis adjustment associated with fair value hedges of $335 thousand and $1.5 million, respectively, at December 31, 2025 and December 31, 2024.
Past Due Loans The following table presents past due loans by class: (Dollars in thousands) December 31, 2024 2023 Amount % (1) Amount % (1) Commercial: Commercial real estate $— — % $— — % Commercial & industrial 900 0.17 10 — Total commercial 900 0.03 10 — Residential Real Estate: Residential real estate 7,741 0.36 8,116 0.31 Consumer: Home equity 2,947 0.99 3,196 1.02 Other 394 2.24 23 0.12 Total consumer 3,341 1.06 3,219 0.97 Total past due loans $11,982 0.23 % $11,345 0.20 % (1) Percentage of past due loans to the total loans outstanding within the respective class.
Past Due Loans The following table presents past due loans by class: (Dollars in thousands) December 31, 2025 2024 Amount % (1) Amount % (1) Commercial: Commercial real estate $648 0.03 % $— — % Commercial & industrial 7 — 900 0.17 Total commercial 655 0.02 900 0.03 Residential Real Estate: Residential real estate 9,095 0.44 7,741 0.36 Consumer: Home equity 1,607 0.50 2,947 0.99 Other 26 0.15 394 2.24 Total consumer 1,633 0.49 3,341 1.06 Total past due loans $11,383 0.22 % $11,982 0.23 % (1) Percentage of past due loans to the total loans outstanding within the respective class.
Financial Statements and Supplementary Data.” Information pertaining to 2022 was included in the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, starting on page 32 under Part II, Item 7. “Management’s Discussion and Analysis of Results of Operations and Financial Condition,” which was filed with the SEC on February 26, 2024.
For a full understanding of this analysis, it should be read in conjunction with other sections of this Annual Report on Form 10-K, including Part I, Item 1 “Business” and Part II, Item 8 “Financial Statements and Supplementary Data.” Information pertaining to 2023 was included in the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, starting on page 31 under Part II, Item 7 “Management’s Discussion and Analysis of Results of Operations and Financial Condition,” which was filed with the SEC on February 25, 2025.
Of the two categories, potential runoff of deposit balances would have the most significant impact on contingent liquidity. Our stress test scenarios, therefore, emphasize attempts to quantify deposits at risk over selected time horizons.
In management’s estimation, risks are concentrated in two major categories: (1) runoff of in-market deposit balances; and (2) unexpected drawdown of loan commitments. Of the two categories, potential runoff of deposit balances would have the most significant impact on contingent liquidity. Our stress test scenarios, therefore, emphasize attempts to quantify deposits at risk over selected time horizons.
We cannot predict whether or when the Federal Reserve may increase or decrease the Federal Funds rate in the future. For additional discussion on interest due to changes in interest rates, see the caption “Asset/Liability Management and Interest Rate Risk” above.
There is no precise method, however, to measure the effects of inflation on the Corporation’s consolidated financial statements. And, we cannot predict whether or when the Federal Reserve may increase or decrease interest rates in the future. For additional discussion on interest due to changes in interest rates, see the caption “Asset/Liability Management and Interest Rate Risk” above.
The following table presents a summary of the Bank’s uninsured deposits: (Dollars in thousands) December 31, 2024 December 31, 2023 Balance % of Total Deposits Balance % of Total Deposits Uninsured Deposits: Uninsured deposits (1) $1,363,689 27 % $1,260,672 24 % Less: affiliate deposits (2) 94,740 2 92,645 2 Uninsured deposits, excluding affiliate deposits 1,268,949 25 1,168,027 22 Less: fully-collateralized preferred deposits (3) 197,638 4 204,327 4 Uninsured deposits, after exclusions $1,071,311 21 % $963,700 18 % (1) Determined in accordance with regulatory reporting requirements, which includes affiliate deposits and fully-collateralized preferred deposits.
The following table presents a summary of the Bank’s uninsured deposits: (Dollars in thousands) December 31, 2025 December 31, 2024 Balance % of Total Deposits Balance % of Total Deposits Uninsured Deposits: Uninsured deposits (1) $1,417,127 27 % $1,363,689 27 % Less: affiliate deposits (2) 85,651 2 94,740 2 Uninsured deposits, excluding affiliate deposits 1,331,476 25 1,268,949 25 Less: fully-collateralized preferred deposits (3) 220,937 4 197,638 4 Uninsured deposits, after exclusions $1,110,539 21 % $1,071,311 21 % (1) Determined in accordance with regulatory reporting requirements, which includes affiliate deposits and fully-collateralized preferred deposits.
December 31, 2024 December 31, 2023 Months 1-12 Months 13-24 Months 1-12 Months 13-24 100 basis point rate decrease (1.83 %) (0.53 %) (3.38 %) 0.94 % 200 basis point rate decrease (3.78 %) (1.67 %) (6.82 %) 1.53 % 300 basis point rate decrease (5.89 %) (3.73 %) (10.38 %) 1.59 % 100 basis point rate increase (0.16 %) (3.52 %) 0.72 % (6.08 %) 200 basis point rate increase 1.54 % (3.98 %) 4.16 % (7.57 %) 300 basis point rate increase 3.25 % (4.81 %) 7.55 % (9.21 %) -63- Management's Discussion and Analysis The relative change in interest rate sensitivity from December 31, 2023, as shown in the above table, was attributable to changes in balance sheet composition and market interest rates.
December 31, 2025 December 31, 2024 Months 1-12 Months 13-24 Months 1-12 Months 13-24 100 basis point rate decrease (1.72 %) (2.33 %) (1.83 %) (0.53 %) 200 basis point rate decrease (3.30 %) (5.07 %) (3.78 %) (1.67 %) 300 basis point rate decrease (4.77 %) (8.28 %) (5.89 %) (3.73 %) 100 basis point rate increase 0.52 % (0.54 %) (0.16 %) (3.52 %) 200 basis point rate increase 2.07 % 2.36 % 1.54 % (3.98 %) 300 basis point rate increase 3.72 % 4.54 % 3.25 % (4.81 %) The relative change in interest rate sensitivity from December 31, 2024, as shown in the above table, was attributable to changes in balance sheet composition and market interest rates.
See additional discussion under the caption “Provision for Credit Losses.” Noninterest income derived from the Commercial Banking segment was a loss of $69.6 million, compared to income of $20.0 million in 2023. Noninterest income in 2024 included net losses recognized on balance sheet repositioning transactions, as well as a net gain recognized on the sale of a bank-owned operations facility.
See additional discussion under the caption “Provision for Credit Losses.” Noninterest income derived from the Banking segment was $33.9 million, compared to a loss of $69.6 million in 2024. Noninterest income in 2025 included a net gain recognized on sale-leaseback transactions.
The ACL is management’s estimate, at the reporting date, of expected lifetime credit losses and includes consideration of current forecasted economic conditions.
The ACL is management’s estimate, at the reporting date, of expected lifetime credit losses and includes consideration of current forecasted economic conditions. Estimating an appropriate level of ACL necessarily involves a high degree of judgment.
The composition of past due loans (loans past due 30 days or more) was 92% residential and consumer and 8% commercial at December 31, 2024 and essentially all residential and consumer at December 31, 2023. Total past due loans increased by $637 thousand from the end of 2023.
The composition of past due loans (loans past due 30 days or more) was 94% residential and consumer and 6% commercial at December 31, 2025. This compared to 92% residential and consumer and 8% commercial of December 31, 2024. Total past due loans decreased by $599 thousand from the end of 2024.
The ACL on loans as a percentage of total loans, also known as the reserve coverage ratio, was 0.82% at December 31, 2024, compared to 0.73% at December 31, 2023. The Corporation recorded a provision for credit losses on loans of $2.9 million in 2024.
The ACL on loans as a percentage of total loans, also known as the reserve coverage ratio, was 0.73% at December 31, 2025, compared to 0.82% at December 31, 2024.
The following table presents a geographic summary of CRE loans by property location: (Dollars in thousands) December 31, 2024 December 31, 2023 Outstanding Balance % of Total Outstanding Balance % of Total Connecticut $839,079 39 % $815,975 39 % Massachusetts 663,026 31 645,736 31 Rhode Island 434,244 20 430,899 20 Subtotal 1,936,349 90 1,892,610 90 All other states 218,155 10 213,749 10 Total $2,154,504 100 % $2,106,359 100 % -48- Management's Discussion and Analysis Management considers the CRE portfolio to be well-diversified with loans across several property types.
The following table presents a geographic summary of CRE loans by property location: (Dollars in thousands) December 31, 2025 December 31, 2024 Outstanding Balance % of Total Outstanding Balance % of Total Connecticut $816,532 37 % $839,079 39 % Massachusetts 713,856 33 663,026 31 Rhode Island 375,905 17 434,244 20 Subtotal 1,906,293 87 1,936,349 90 All other states 277,692 13 218,155 10 Total $2,183,985 100 % $2,154,504 100 % -47- Management's Discussion and Analysis Management considers the CRE portfolio to be well-diversified with loans across several property types.
The following table presents adjusted return on average assets and adjusted return on average equity: (Dollars in thousands) Years Ended December 31, 2024 2023 Adjusted Return on Average Assets: Net (loss) income, as reported ($28,059) $48,176 Less: adjustments, after-tax (68,927) 3,253 Adjusted net income (non-GAAP) 40,868 44,923 Total average assets, as reported 7,181,162 6,999,040 Return on average assets (1) (0.39 %) 0.69 % Adjusted return on average assets (non-GAAP) (2) 0.57 % 0.64 % Adjusted Return on Average Equity: Net (loss) income available to common shareholders, as reported ($28,038) $48,091 Less: adjustments, after-tax (68,907) 3,249 Adjusted net income available to common shareholders (non-GAAP) 40,869 44,842 Total average equity, as reported 479,777 455,044 Return on average equity (3) (5.84 %) 10.57 % Adjusted return on average equity (non-GAAP) (4) 8.52 % 9.85 % (1) Net income (income) loss divided by total average assets.
The following table presents adjusted return on average assets and adjusted return on average equity: (Dollars in thousands) Years Ended December 31, 2025 2024 Adjusted Return on Average Assets: Net (loss) income, as reported $52,244 ($28,059) Less: adjustments, after-tax 417 (68,927) Adjusted net income (non-GAAP) 51,827 40,868 Total average assets, as reported 6,698,401 7,181,162 Return on average assets (1) 0.78 % (0.39 %) Adjusted return on average assets (non-GAAP) (2) 0.77 % 0.57 % Adjusted Return on Average Equity: Net (loss) income available to common shareholders, as reported $52,244 ($28,038) Less: adjustments, after-tax 417 (68,906) Adjusted net income available to common shareholders (non-GAAP) 51,827 40,868 Total average equity, as reported 526,717 479,777 Return on average equity (3) 9.92 % (5.84 %) Adjusted return on average equity (non-GAAP) (4) 9.84 % 8.52 % (1) Net income (loss) divided by total average assets.
Our participation in commercial loans originated by other banks amounted to $685.7 million and $652.7 million, respectively, at December 31, 2024 and 2023. Our participation in commercial loans originated by other banks also includes shared national credits. Commercial loans fall into two main categories, CRE and C&I loans.
Our participation in commercial loans originated by other banks amounted to $613.5 million and $685.7 million, respectively, at December 31, 2025 and 2024. Our participation in commercial loans originated by other banks also includes shared national credits.
The following table presents a summary of C&I loan by industry segmentation: (Dollars in thousands) December 31, 2024 December 31, 2023 Outstanding Balance (1) % of Total Outstanding Balance (1) % of Total C&I Portfolio Segmentation: Healthcare and social assistance $126,547 23 % $166,490 28 % Real estate rental and leasing 63,992 12 70,540 12 Transportation and warehousing 55,784 10 63,789 11 Educational services 47,092 9 41,968 7 Retail trade 41,132 8 43,746 7 Manufacturing 32,140 6 54,905 9 Finance and insurance 26,557 5 33,617 6 Information 22,265 4 22,674 4 Arts, entertainment and recreation 19,861 4 22,249 4 Accommodation and food services 12,368 2 13,502 2 Professional, scientific and technical services 10,845 2 7,998 1 Public administration 2,186 — 3,019 — Other 81,705 15 60,575 9 Total C&I loans $542,474 100 % $605,072 100 % Average C&I loan size (2) $798 $844 Largest individual C&I loan outstanding $25,333 $25,324 (1) Does not include unfunded commitments of $307.9 million and $341.9 million, respectively, as of December 31, 2024 and 2023.
The following table presents a summary of C&I loan by industry segmentation: (Dollars in thousands) December 31, 2025 December 31, 2024 Outstanding Balance (1) % of Total Outstanding Balance (1) % of Total C&I Portfolio Segmentation: Healthcare and social assistance $150,061 27 % $126,547 23 % Real estate rental and leasing 57,113 10 63,992 12 Transportation and warehousing 55,315 10 55,784 10 Educational services 54,245 10 47,092 9 Retail trade 48,289 9 41,132 8 Accommodation and food services 26,431 5 12,368 2 Manufacturing 23,714 4 32,140 6 Finance and insurance 22,727 4 26,557 5 Arts, entertainment and recreation 22,043 4 19,861 4 Information 21,843 4 22,265 4 Professional, scientific and technical services 12,490 2 10,845 2 Public administration 1,448 — 2,186 — Other 68,363 11 81,705 15 Total C&I loans $564,082 100 % $542,474 100 % Participation in C&I loans originated by other banks, included above (2) $95,047 $110,889 Average C&I loan size (3) $839 $798 Largest individual C&I loan outstanding $33,001 $25,333 (1) Does not include unfunded commitments of $306.9 million and $307.9 million, respectively, as of December 31, 2025 and 2024.
We believe the key to future growth is providing customers with convenient in-person service and digital banking solutions. In January 2024, we opened a new full-service branch in Smithfield, Rhode Island and in September 2024, we opened a new full-service branch in the Olneyville section of Providence.
We believe the key to future growth is providing customers with convenient in-person service and digital banking solutions. We plan to open a new full-service branch in Pawtucket, Rhode Island in the latter half of 2026.
Each presentation below reconciles the “as reported” GAAP measure to the adjusted non-GAAP measure. -31- Management's Discussion and Analysis The following table presents adjusted noninterest income, adjusted income before income taxes, adjusted income tax expense, adjusted effective tax rate, adjusted net income, and adjusted net income available to common shareholders: (Dollars in thousands, except per share amounts) Years Ended December 31, 2024 2023 Adjusted Noninterest Income: Noninterest (loss) income, as reported ($27,797) $56,140 Less adjustments: Realized losses on securities, net (31,047) — Losses on sale of portfolio loans, net (62,888) — Net gain on sale of bank-owned operations facility 988 — Litigation settlement income 2,100 — Total adjustments, pre-tax (90,847) — Adjusted noninterest income (non-GAAP) $63,050 $56,140 Adjusted Income Before Income Taxes: (Loss) income before income taxes ($38,818) $56,481 Less: total adjustments, pre-tax (90,847) — Adjusted income before income taxes (non-GAAP) $52,029 $56,481 Adjust Income Tax Expense: Income tax (benefit) expense, as reported ($10,759) $8,305 Less: tax on total adjustments (21,920) — Less: state legislative tax change, net (tax only adjustment) — (3,253) Total tax adjustments (21,920) (3,253) Adjusted income tax expense (non-GAAP) $11,161 $11,558 Adjusted Effective Tax Rate: Effective tax rate (1) 27.7 % 14.7 % Less: impact of adjustments (6.2) 5.8 Adjusted effective tax rate (non-GAAP) (2) 21.5 % 20.5 % Adjusted Net Income: Net (loss) income, as reported ($28,059) $48,176 Less: total adjustments, after-tax (68,927) 3,253 Adjusted net income (non-GAAP) $40,868 $44,923 Adjusted Net Income Available to Common Shareholders: Net (loss) income available to common shareholders, as reported ($28,038) $48,091 Less: total adjustments available to common shareholders, after-tax (68,907) 3,249 Adjusted net income available to common shareholders (non-GAAP) $40,869 $44,842 (1) Calculated as income tax expense (benefit) divided by income (loss) before income taxes.
Each presentation below reconciles the “as reported” GAAP measure to the adjusted non-GAAP measure. -31- Management's Discussion and Analysis The following table presents adjusted noninterest income, adjusted noninterest expense, adjusted income before income taxes, adjusted income tax expense, adjusted effective tax rate, adjusted net income, and adjusted net income available to common shareholders: (Dollars in thousands, except per share amounts) Years Ended December 31, 2025 2024 Adjusted Noninterest Income: Noninterest income (loss), as reported $75,860 ($27,797) Less adjustments: Realized losses on securities, net — (31,047) Losses on sale of portfolio loans, net — (62,888) Gain on sale of bank-owned properties, net 6,994 988 Litigation settlement income — 2,100 Total adjustments, pre-tax 6,994 (90,847) Adjusted noninterest income (non-GAAP) $68,866 $63,050 Adjusted Noninterest Expense: Noninterest expense, as reported $152,435 $137,069 Less adjustments: Pension plan settlement charge 6,436 — Total adjustments, pre-tax 6,436 — Adjusted noninterest expense (non-GAAP) $145,999 $137,069 Adjusted Income Before Income Taxes: Income (loss) before income taxes, as reported $67,413 ($38,818) Less: total adjustments, pre-tax 558 (90,847) Adjusted income before income taxes (non-GAAP) $66,855 $52,029 Adjusted Income Tax Expense: Income tax expense (benefit), as reported $15,169 ($10,759) Less: tax on total adjustments 141 (21,920) Adjusted income tax expense (non-GAAP) $15,028 $11,161 Adjusted Effective Tax Rate: Effective tax rate, as reported (1) 22.5 % 27.7 % Less: impact of adjustments — 6.2 Adjusted effective tax rate (non-GAAP) (2) 22.5 % 21.5 % Adjusted Net Income: Net income (loss), as reported $52,244 ($28,059) Less: total adjustments, after-tax 417 (68,927) Adjusted net income (non-GAAP) $51,827 $40,868 Adjusted Net Income Available to Common Shareholders: Net income (loss) available to common shareholders, as reported $52,244 ($28,038) Less: total adjustments available to common shareholders, after-tax 417 (68,906) Adjusted net income available to common shareholders (non-GAAP) $51,827 $40,868 (1) Calculated as income tax expense (benefit) divided by income (loss) before income taxes.
The composition of mortgage banking revenues and the volume of loans sold to the secondary market are shown in the following table: (Dollars in thousands) Change Years Ended December 31, 2024 2023 $ % Mortgage banking revenues: Realized gains on loan sales, net (1) $8,776 $4,282 $4,494 105 % Changes in fair value, net (2) (1) 232 (233) (100) Loan servicing fee income, net (3) 2,206 2,146 60 3 Total mortgage banking revenues $10,981 $6,660 $4,321 65 % Loans sold to the secondary market (4) $416,141 $249,972 $166,169 66 % (1) Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.
The composition of mortgage banking revenues and the volume of loans sold to the secondary market are shown in the following table: (Dollars in thousands) Change Years Ended December 31, 2025 2024 $ % Mortgage banking revenues: Realized gains on loan sales, net (1) $9,909 $8,776 $1,133 13 % Changes in fair value, net (2) 72 (1) 73 7,300 Loan servicing fee income, net (3) 2,108 2,206 (98) (4) Total mortgage banking revenues $12,089 $10,981 $1,108 10 % Loans sold to the secondary market (4) $476,729 $416,141 $60,588 15 % (1) Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.