Biggest changeThe tax-exempt interest income was $503, $590 and $614 thousand for 2024, 2023 and 2022, respectively which resulted in a federal income tax savings of $106, $124 and $129 thousand, respectively. 2024 (In Thousands) Average Interest/ Balance Dividends Yield/Rate ASSETS Interest Earning Assets: Loans $ 2,557,213 $ 145,329 5.68 % Taxable investment securities 410,764 8,129 1.98 % Tax-exempt investment securities 20,154 328 2.06 % Federal funds sold & other 176,307 9,786 5.55 % Total Interest Earning Assets 3,164,438 $ 163,572 5.17 % Non-Interest Earning Assets: Cash and cash equivalents 47,223 Other assets 117,241 Total Assets $ 3,328,902 LIABILITIES AND SHAREHOLDERS' EQUITY Interest Bearing Liabilities: Savings deposits $ 1,502,365 $ 39,750 2.65 % Other time deposits 663,320 24,713 3.73 % Other borrowed money 262,094 10,948 4.18 % Federal funds purchased and securities sold under agreement to repurchase 27,750 1,111 4.00 % Subordinated notes 34,755 1,138 3.27 % Total Interest Bearing Liabilities 2,490,284 $ 77,660 3.12 % Non-Interest Bearing Liabilities: Non-interest bearing demand deposits 479,059 Other 34,529 Total Liabilities 3,003,872 Shareholders' Equity 325,030 Total Liabilities and Shareholders' Equity $ 3,328,902 Interest/Dividend income/yield $ 163,572 5.17 % Interest Expense/cost 77,660 3.12 % Net Interest Spread $ 85,912 2.05 % Net Interest Margin 2.72 % 31 2023 (In Thousands) Average Interest/ Balance Dividends Yield/Rate ASSETS Interest Earning Assets: Loans $ 2,491,502 $ 129,344 5.19 % Taxable investment securities 394,424 6,204 1.57 % Tax-exempt investment securities 24,686 366 1.88 % Federal funds sold & other 85,018 3,894 4.58 % Total Interest Earning Assets 2,995,630 $ 139,808 4.67 % Non-Interest Earning Assets: Cash and cash equivalents 40,021 Other assets 157,705 Total Assets $ 3,193,356 LIABILITIES AND SHAREHOLDERS' EQUITY Interest Bearing Liabilities: Savings deposits $ 1,376,318 $ 27,424 1.99 % Other time deposits 640,390 19,499 3.04 % Other borrowed money 220,175 8,876 4.03 % Federal funds purchased and securities sold under agreement to repurchase 35,421 1,474 4.16 % Subordinated notes 34,640 1,138 3.29 % Total Interest Bearing Liabilities 2,306,944 $ 58,411 2.53 % Non-Interest Bearing Liabilities: Non-interest bearing demand deposits 493,820 Other 87,111 Total Liabilities 2,887,875 Shareholders' Equity 305,481 Total Liabilities and Shareholders' Equity $ 3,193,356 Interest/Dividend income/yield $ 139,808 4.67 % Interest Expense/cost 58,411 2.53 % Net Interest Spread $ 81,397 2.14 % Net Interest Margin 2.72 % 32 2022 (In Thousands) Average Interest/ Balance Dividends Yield/Rate ASSETS Interest Earning Assets: Loans $ 2,073,737 $ 94,264 4.55 % Taxable investment securities 424,229 5,621 1.32 % Tax-exempt investment securities 23,472 337 1.82 % Federal funds sold & interest bearing deposits 95,301 927 0.97 % Total Interest Earning Assets 2,616,739 $ 101,149 3.87 % Non-Interest Earning Assets: Cash and cash equivalents 35,696 Other assets 122,665 Total Assets $ 2,775,100 LIABILITIES AND SHAREHOLDERS' EQUITY Interest Bearing Liabilities: Savings deposits $ 1,335,271 $ 6,378 0.48 % Other time deposits 451,013 3,505 0.78 % Other borrowed money 74,379 2,160 2.90 % Federal funds purchased and securities sold under agreement to repurchase 45,314 1,197 2.64 % Subordinated notes 34,524 1,122 3.25 % Total Interest Bearing Liabilities 1,940,501 $ 14,362 0.74 % Non-Interest Bearing Liabilities: Non-interest bearing demand deposits 480,389 Other 66,342 Total Liabilities 2,487,232 Shareholders' Equity 287,868 Total Liabilities and Shareholders' Equity $ 2,775,100 Interest/Dividend income/yield $ 101,149 3.87 % Interest Expense/cost 14,362 0.74 % Net Interest Spread $ 86,787 3.13 % Net Interest Margin 3.32 % The following tables show changes in interest income, interest expense and net interest resulting from changes in volume and rate variances for major categories of earnings assets and interest bearing liabilities. 2024 vs 2023 (In Thousands) Net Change Due to Change Due to Change Volume Rate Interest Earning Assets: Loans $ 15,985 $ 3,413 $ 12,572 Taxable investment securities 1,925 257 1,668 Tax-exempt investment securities (38 ) (85 ) 47 Federal funds sold & other 5,892 4,181 1,711 Total Interest Earning Assets $ 23,764 $ 7,766 $ 15,998 Interest Bearing Liabilities: Savings deposits $ 12,326 $ 2,512 $ 9,814 Other time deposits 5,214 698 4,516 Other borrowed money 2,072 1,690 382 Federal funds purchased and securities sold under agreement to repurchase (363 ) (319 ) (44 ) Subordinated notes - 4 (4 ) Total Interest Bearing Liabilities $ 19,249 $ 4,585 $ 14,664 33 2023 vs 2022 (In Thousands) Net Change Due to Change Due to Change Volume Rate Interest Earning Assets: Loans $ 35,080 $ 19,005 $ 16,075 Taxable investment securities 583 (395 ) 978 Tax-exempt investment securities 29 22 7 Federal funds sold & interest bearing deposits 2,967 (100 ) 3,067 Total Interest Earning Assets $ 38,659 $ 18,532 $ 20,127 Interest Bearing Liabilities: Savings deposits $ 21,046 $ 196 $ 20,850 Other time deposits 15,994 1,472 14,522 Other borrowed money 6,716 4,234 2,482 Federal funds purchased and securities sold under agreement to repurchase 277 (261 ) 538 Subordinated notes 16 4 12 Total Interest Bearing Liabilities $ 44,049 $ 5,645 $ 38,404 Non-Interest Income The discussion now focuses on the noninterest income and expense generated by the Company for the years ended 2022 through 2024.
Biggest changeThe tax-exempt interest income was $697, $503, and $590 thousand for 2025, 2024 and 2023, respectively which resulted in a federal income tax savings of $121, $106, and $124 thousand, respectively. 2025 (In Thousands) Average Interest/ Balance Dividends Yield/Rate ASSETS Interest Earning Assets: Loans $ 2,632,363 $ 158,614 6.03 % Taxable investment securities 450,636 11,202 2.49 % Tax-exempt investment securities 16,473 296 2.27 % Federal funds sold and other 84,017 3,432 4.08 % Total Interest Earning Assets 3,183,489 $ 173,544 5.45 % Noninterest Earning Assets: Cash and cash equivalents 47,096 Other assets 133,462 Total Assets $ 3,364,047 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-Bearing Liabilities: NOW accounts and savings deposits $ 1,579,552 $ 37,314 2.36 % Time deposits 618,230 20,865 3.37 % Borrowed funds 212,720 8,893 4.18 % Federal funds purchased and securities sold under agreement to repurchase 26,263 1,042 3.97 % Subordinated notes 34,871 1,138 3.26 % Total Interest-Bearing Liabilities 2,471,636 $ 69,252 2.80 % Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 501,423 Other 37,688 Total Liabilities 3,010,747 Shareholders' Equity 353,300 Total Liabilities and Shareholders' Equity $ 3,364,047 Interest/Dividend income/yield $ 173,544 5.45 % Interest Expense/cost 69,252 2.80 % Net Interest Spread $ 104,292 2.65 % Net Interest Margin 3.28 % 31 2024 (In Thousands) Average Interest/ Balance Dividends Yield/Rate ASSETS Interest Earning Assets: Loans $ 2,557,213 $ 145,329 5.68 % Taxable investment securities 410,764 8,129 1.98 % Tax-exempt investment securities 20,154 328 2.06 % Federal funds sold and other 176,307 9,786 5.55 % Total Interest Earning Assets 3,164,438 $ 163,572 5.17 % Noninterest Earning Assets: Cash and cash equivalents 47,223 Other assets 117,241 Total Assets $ 3,328,902 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-Bearing Liabilities: NOW accounts and savings deposits $ 1,502,365 $ 39,750 2.65 % Time deposits 663,320 24,713 3.73 % Borrowed funds 262,094 10,948 4.18 % Federal funds purchased and securities sold under agreement to repurchase 27,750 1,111 4.00 % Subordinated notes 34,755 1,138 3.27 % Total Interest-Bearing Liabilities 2,490,284 $ 77,660 3.12 % Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 479,059 Other 34,529 Total Liabilities 3,003,872 Shareholders' Equity 325,030 Total Liabilities and Shareholders' Equity $ 3,328,902 Interest/Dividend income/yield $ 163,572 5.17 % Interest Expense/cost 77,660 3.12 % Net Interest Spread $ 85,912 2.05 % Net Interest Margin 2.72 % 32 2023 (In Thousands) Average Interest/ Balance Dividends Yield/Rate ASSETS Interest Earning Assets: Loans $ 2,491,502 $ 129,344 5.19 % Taxable investment securities 394,424 6,204 1.57 % Tax-exempt investment securities 24,686 366 1.88 % Federal funds sold and other 85,018 3,894 4.58 % Total Interest Earning Assets 2,995,630 $ 139,808 4.67 % Noninterest Earning Assets: Cash and cash equivalents 40,021 Other assets 157,705 Total Assets $ 3,193,356 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-Bearing Liabilities: NOW accounts and savings deposits $ 1,376,318 $ 27,424 1.99 % Time deposits 640,390 19,499 3.04 % Borrowed funds 220,175 8,876 4.03 % Federal funds purchased and securities sold under agreement to repurchase 35,421 1,474 4.16 % Subordinated notes 34,640 1,138 3.29 % Total Interest-Bearing Liabilities 2,306,944 $ 58,411 2.53 % Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 493,820 Other 87,111 Total Liabilities 2,887,875 Shareholders' Equity 305,481 Total Liabilities and Shareholders' Equity $ 3,193,356 Interest/Dividend income/yield $ 139,808 4.67 % Interest Expense/cost 58,411 2.53 % Net Interest Spread $ 81,397 2.14 % Net Interest Margin 2.72 % The following tables show changes in interest income, interest expense and net interest resulting from changes in volume and rate variances for major categories of earnings assets and interest-bearing liabilities. 2025 vs 2024 (In Thousands) Net Change Due to Change Due to Change Volume Rate Interest Earning Assets: Loans $ 13,285 $ 4,272 $ 9,013 Taxable investment securities 3,073 789 2,284 Tax-exempt investment securities (32 ) (76 ) 44 Federal funds sold and other (6,354 ) (5,123 ) (1,231 ) Total Interest Earning Assets $ 9,972 $ (138 ) $ 10,110 Interest-Bearing Liabilities: NOW accounts and savings deposits $ (2,436 ) $ 2,042 $ (4,478 ) Time deposits (3,848 ) (1,680 ) (2,168 ) Borrowed funds (2,055 ) (2,062 ) 7 Federal funds purchased and securities sold under agreement to repurchase (69 ) (60 ) (9 ) Subordinated notes - 4 (4 ) Total Interest-Bearing Liabilities $ (8,408 ) $ (1,756 ) $ (6,652 ) 33 2024 vs 2023 (In Thousands) Net Change Due to Change Due to Change Volume Rate Interest Earning Assets: Loans $ 15,985 $ 3,413 $ 12,572 Taxable investment securities 1,925 257 1,668 Tax-exempt investment securities (38 ) (85 ) 47 Federal funds sold and other 5,892 4,181 1,711 Total Interest Earning Assets $ 23,764 $ 7,766 $ 15,998 Interest-Bearing Liabilities: NOW accounts and savings deposits $ 12,326 $ 2,512 $ 9,814 Time deposits 5,214 698 4,516 Borrowed funds 2,072 1,690 382 Federal funds purchased and securities sold under agreement to repurchase (363 ) (319 ) (44 ) Subordinated notes - 4 (4 ) Total Interest-Bearing Liabilities $ 19,249 $ 4,585 $ 14,664 Noninterest Income The discussion now focuses on the noninterest income and expense generated by the Company for the years ended 2023 through 2025.
Actual charge-off of loan balances is based upon periodic evaluations of the loan portfolio by management. These evaluations consider several factors, including, but not limited to, general economic conditions, financial condition of the borrower, and collateral. For regulatory capital calculations, the capital decrease of $3.4 million is amortized over a 3 year period.
Actual charge-off of loan balances is based upon periodic evaluations of the loan portfolio by management. These evaluations consider several factors, including, but not limited to, general economic conditions, financial condition of the borrower, and collateral. For regulatory capital calculations, the capital decrease of $3.4 million was amortized over a 3 year period.
The credit mark not included in the allowance for credit losses associated with the Perpetual Federal Savings Bank acquisition for 2024, 2023 and 2022 was $1.5 million, $2.8 million and $4.4 million, respectively. 2024, 2023 and 2022 also include a $335 thousand, $566 thousand and $798 thousand credit mark associated with the Peoples Federal Savings and Loan Bank acquisition.
The credit mark not included in the allowance for credit losses associated with the Perpetual Federal Savings Bank acquisition for 2025, 2024 and 2023 was $112 thousand, $1.5 million and $2.8 million, respectively. 2025, 2024 and 2023 also include a $104 thousand, $335 thousand and $566 thousand credit mark associated with the Peoples Federal Savings and Loan acquisition.
Average earning assets increased in balances for all years during 2022 through 2024 with loan growth the primary factor for the increase. 39 SUMMARY OF SELECTED CONSOLIDATED FINANCIAL DATA Summary of Consolidated Statements of Income (In Thousands, except share data) 2024 2023 2022 2021 2020 Summary of Income: Interest income $ 163,572 $ 139,808 $ 101,149 $ 76,840 $ 70,169 Interest expense 77,660 58,411 14,362 7,342 10,393 Net Interest Income 85,912 81,397 86,787 69,498 59,776 Provision for Credit Losses - Loans* 944 1,698 4,600 3,444 6,981 Provision for (Recovery of) Credit Losses - Off Balance Sheet Credit Exposures* (671 ) 46 - - - Net Interest Income After Provision for Credit Losses* 85,639 79,653 82,187 66,054 52,795 Noninterest income (expense), net (53,066 ) (51,299 ) (41,712 ) (36,557 ) (27,589 ) Net Income Before Income Taxes 32,573 28,354 40,475 29,497 25,206 Income Taxes 6,635 5,567 7,960 6,002 5,111 Net Income $ 25,938 $ 22,787 $ 32,515 $ 23,495 $ 20,095 Per Share of Common Stock: Earnings per common share outstanding** Net Income $ 1.90 $ 1.67 $ 2.46 $ 2.01 $ 1.80 Dividends $ 0.8825 $ 0.8500 $ 0.8125 $ 0.7100 $ 0.6600 Weighted average number of shares outstanding, including participating securities 13,684,961 13,641,336 13,206,713 11,664,852 11,146,270 *ASU 2016-13 was adopted during the first quarter of 2023; therefore, 2020 through 2022 provision amounts reflect the incurred loss method. **Based on weighted average number of shares outstanding.
Average earning assets increased in balances for all years during 2023 through 2025 with loan growth the primary factor for the increase. 39 SUMMARY OF SELECTED CONSOLIDATED FINANCIAL DATA Summary of Consolidated Statements of Income (In Thousands, except share data) 2025 2024 2023 2022 2021 Summary of Income: Interest income $ 173,544 $ 163,572 $ 139,808 $ 101,149 $ 76,840 Interest expense 69,252 77,660 58,411 14,362 7,342 Net Interest Income 104,292 85,912 81,397 86,787 69,498 Provision for Credit Losses - Loans* 2,596 944 1,698 4,600 3,444 Provision for (Recovery of) Credit Losses - Off Balance Sheet Credit Exposures* (506 ) (671 ) 46 - - Net Interest Income After Provision for Credit Losses* 102,202 85,639 79,653 82,187 66,054 Noninterest income (expense), net (59,677 ) (53,066 ) (51,299 ) (41,712 ) (36,557 ) Net Income Before Income Taxes 42,525 32,573 28,354 40,475 29,497 Income Taxes 9,216 6,635 5,567 7,960 6,002 Net Income $ 33,309 $ 25,938 $ 22,787 $ 32,515 $ 23,495 Per Share of Common Stock: Earnings per common share outstanding** Net Income $ 2.43 $ 1.90 $ 1.67 $ 2.46 $ 2.01 Dividends $ 0.9000 $ 0.8825 $ 0.8500 $ 0.8125 $ 0.7100 Weighted average number of shares outstanding, including participating securities 13,727,541 13,684,961 13,641,336 13,206,713 11,664,852 *ASU 2016-13 was adopted during the first quarter of 2023; therefore, 2021 and 2022 provision amounts reflect the incurred loss method. **Based on weighted average number of shares outstanding.
Summary of Consolidated Balance Sheets (In Thousands) 2024 2023 2022 2021 2020 Total assets $ 3,364,723 $ 3,283,229 $ 3,015,351 $ 2,638,300 $ 1,909,544 Loans, net 2,536,043 2,556,167 2,336,074 1,841,177 1,289,318 Total deposits 2,686,765 2,607,463 2,468,864 2,193,462 1,596,162 Stockholders' equity 335,211 316,543 298,140 297,167 249,160 Key Ratios Return on average equity 7.98 % 7.46 % 11.30 % 9.09 % 8.38 % Return on average assets 0.78 % 0.71 % 1.17 % 1.05 % 1.14 % Loans to deposits 94.39 % 97.93 % 94.62 % 83.94 % 80.78 % Capital to assets 9.96 % 9.64 % 9.89 % 11.26 % 13.05 % Dividend payout 46.05 % 50.37 % 32.74 % 35.08 % 36.36 % Securities The investment portfolio is primarily used to provide overall liquidity for the Bank.
Summary of Consolidated Balance Sheets (In Thousands) 2025 2024 2023 2022 2021 Total assets $ 3,434,382 $ 3,364,723 $ 3,283,229 $ 3,015,351 $ 2,638,300 Loans, net 2,685,990 2,536,043 2,556,167 2,336,074 1,841,177 Total deposits 2,730,735 2,686,765 2,607,463 2,468,864 2,193,462 Stockholders' equity 370,862 335,211 316,543 298,140 297,167 Key Ratios Return on average equity 9.43 % 7.98 % 7.46 % 11.30 % 9.09 % Return on average assets 0.99 % 0.78 % 0.71 % 1.17 % 1.05 % Loans to deposits 98.36 % 94.39 % 97.93 % 94.62 % 83.94 % Capital to assets 10.80 % 9.96 % 9.64 % 9.89 % 11.26 % Dividend payout 36.67 % 46.05 % 50.37 % 32.74 % 35.08 % Securities The investment portfolio is primarily used to provide overall liquidity for the Bank.
Government agencies 135,166 128,222 139,767 Mortgage-backed securities 120,631 82,132 86,927 State and local governments 64,760 67,854 69,417 $ 426,556 $ 358,478 $ 390,789 The following table sets forth the maturities of investment securities as of December 31, 2024 and the weighted average yields of such securities calculated on the basis of cost and effective yields weighted for the scheduled maturity of each security.
Government agencies 131,961 135,166 128,222 Mortgage-backed securities 143,382 120,631 82,132 State and local governments 56,876 64,760 67,854 $ 422,072 $ 426,556 $ 358,478 The following table sets forth the maturities of investment securities as of December 31, 2025 and the weighted average yields of such securities calculated on the basis of cost and effective yields weighted for the scheduled maturity of each security.
At December 31, 2023, 3,749 1-4 family real estate loans and 593 agricultural loans were being serviced with corresponding balances of $367.8 million and $135.8 million, respectively. 2022 had 3,861 loans serviced with corresponding balances of $375.6 million.
At December 31, 2024, 3,677 1-4 family real estate loans and 619 agricultural loans were being serviced with corresponding balances of $364.3 million and $141.9 million, respectively. At December 31, 2023, 3,749 1-4 family real estate loans and 593 agricultural loans were being serviced with corresponding balances of $367.8 million and $135.8 million, respectively.
On a broader basis, the Bank restricts total aggregate funding in comparison to Bank capital to any one business or agricultural sector by an approved sector percentage to capital limitation. 41 The following table shows the Bank’s gross loan portfolio, excluding loans held for sale, by category of loan as of December 31 of each year: (In Thousands) Loans: 2024 2023 2022 2021 2020 Consumer Real Estate $ 520,114 $ 521,895 $ 494,423 $ 395,873 $ 175,588 Agricultural Real Estate 216,401 223,791 220,819 198,343 189,159 Agricultural 152,080 132,560 128,733 118,368 94,358 Commercial Real Estate 1,310,811 1,337,766 1,152,603 848,477 588,825 Commercial and Industrial 275,152 254,935 242,360 208,270 189,246 Consumer 63,009 79,591 89,147 57,737 52,540 Other 24,978 30,136 29,818 32,089 15,757 $ 2,562,545 $ 2,580,674 $ 2,357,903 $ 1,859,157 $ 1,305,473 The Bank maintains a well-balanced, diverse and high performing commercial real estate loan portfolio.
The following table shows the Bank’s gross loan portfolio by segment, excluding loans held for sale, by category of loan as of December 31 of each year: (In Thousands) Loans: 2025 2024 2023 2022 2021 Consumer Real Estate $ 526,439 $ 520,114 $ 521,895 $ 494,423 $ 395,873 Agricultural Real Estate 217,034 216,401 223,791 220,819 198,343 Agricultural 218,050 152,080 132,560 128,733 118,368 Commercial Real Estate 1,355,571 1,310,811 1,337,766 1,152,603 848,477 Commercial and Industrial 314,405 275,152 254,935 242,360 208,270 Consumer 58,838 63,009 79,591 89,147 57,737 Other 23,133 24,978 30,136 29,818 32,089 $ 2,713,470 $ 2,562,545 $ 2,580,674 $ 2,357,903 $ 1,859,157 The Bank maintains a well-balanced, diverse and high performing commercial real estate loan portfolio.
As of December 31, 2024, the Bank had $63.0 million of loans which it considers to be “potential problem loans” in that the borrowers are experiencing financial difficulties which are not reflected in the table above. Commercial real estate, agricultural real estate, commercial and agricultural loans comprised $49.8 million, $6.1 million, $5.0 million and $1.5 million respectively.
As of December 31, 2025, the Bank had $164.3 million of loans which it considers to be “potential problem loans” in that the borrowers are experiencing financial difficulties which are not reflected in the table above. Commercial real estate, agriculture, commercial and agricultural real estate loans totaled $113.0 million, $21.0 million, $18.2 million and $7.9 million respectively.
(In Thousands) December 31, 2024 Nonaccrual Loans Past With No Due Over Allowance 89 Days for Credit Loss Nonaccrual Still Accruing Consumer Real Estate $ 1,637 $ 2,369 $ - Agricultural Real Estate 130 130 - Agricultural 90 90 - Commercial Real Estate 360 360 - Commercial & Industrial 57 57 - Consumer 118 118 - Total $ 2,392 $ 3,124 $ - (In Thousands) December 31, 2023 Nonaccrual Loans Past With No Due Over Allowance 89 Days for Credit Loss Nonaccrual Still Accruing Consumer Real Estate $ 1,006 $ 1,190 $ - Agricultural Real Estate 15,949 15,949 - Agricultural 4,671 4,671 - Commercial Real Estate 254 254 - Commercial & Industrial 198 198 - Consumer 91 91 - Total $ 22,169 $ 22,353 $ - Although loans may be classified as non-performing, some pay on a regular basis, and many continue to pay interest irregularly or at less than original contractual rates.
The following tables present the Company's amortized cost of nonaccrual loans by portfolio segment as of December 31, 2025 and 2024: (In Thousands) December 31, 2025 Nonaccrual Loans Past With No Due Over Allowance 89 Days for Credit Loss Nonaccrual Still Accruing Consumer Real Estate $ 3,339 $ 4,050 $ - Agricultural Real Estate 5,347 5,347 - Agricultural 1,441 1,441 - Commercial Real Estate 141 141 - Commercial & Industrial - 134 - Consumer 143 143 - Total $ 10,411 $ 11,256 $ - (In Thousands) December 31, 2024 Nonaccrual Loans Past With No Due Over Allowance 89 Days for Credit Loss Nonaccrual Still Accruing Consumer Real Estate $ 1,637 $ 2,369 $ - Agricultural Real Estate 130 130 - Agricultural 90 90 - Commercial Real Estate 360 360 - Commercial & Industrial 57 57 - Consumer 118 118 - Total $ 2,392 $ 3,124 $ - Although loans may be classified as non-performing, some pay on a regular basis, and many continue to pay interest irregularly or at less than original contractual rates.
Government agencies - 0.00 % - 0.00 % Mortgage-backed securities 66,322 2.75 % 21,626 5.53 % State and local governments 4,148 3.05 % 497 3.19 % Taxable state and local governments 11,663 2.89 % - 0.00 % As of December 31, 2024, the Bank also holds stock in the Federal Home Loan Bank of Cincinnati and Indianapolis at a cost of $14.4 million.
Government agencies - 0.00 % - 0.00 % Mortgage-backed securities 61,399 2.75 % 29,724 5.19 % State and local governments 4,106 3.14 % - 0.00 % Taxable state and local governments 4,108 3.55 % - 0.00 % As of December 31, 2025, the Bank also holds stock in the Federal Home Loan Bank of Cincinnati and Indianapolis at a cost of $13.0 million.
After adding the allowance for unfunded loan commitments, the ACL ended 2024 at $27.4 million. 46 The following table presents a reconciliation of the allowance for credit losses for the years ended December 31, 2024, 2023 and 2022: (In Thousands) 2024 2023 2022 Loans $ 2,560,795 $ 2,578,472 $ 2,356,387 Daily average of outstanding loans $ 2,555,701 $ 2,491,502 $ 2,073,737 Nonaccrual loans $ 3,124 $ 22,353 $ 4,689 Nonperforming loans $ 3,124 $ 22,353 $ 4,689 Allowance for Credit Losses - Jan 1 $ 25,024 $ 20,313 $ 16,242 Adjust for accounting change (ASU 2016-13) - 3,564 - Loans Charged off: Consumer Real Estate 13 - - Agricultural Real Estate - - - Agricultural - - - Commercial Real Estate 15 - - Commercial and Industrial 106 565 418 Consumer 346 425 409 480 990 827 Loan Recoveries: Consumer Real Estate 6 35 20 Agricultural Real Estate - 105 - Agricultural 1 10 7 Commercial Real Estate 9 8 9 Commercial and Industrial 133 84 93 Consumer 189 197 169 338 439 298 Net Charge-offs (Recoveries): Consumer Real Estate 7 (35 ) (20 ) Agricultural Real Estate - (105 ) - Agricultural (1 ) (10 ) (7 ) Commercial Real Estate 6 (8 ) (9 ) Commercial and Industrial (27 ) 481 325 Consumer 157 228 240 142 551 529 Provision for credit losses 944 1,698 4,600 Acquisition provision for credit losses - - - Allowance for Credit Losses - Dec 31 25,826 25,024 20,313 Allowance for Unfunded Loan Commitments & Letters of Credit - Dec 31 1,541 2,212 1,262 Total Allowance for Credit Losses - Dec 31 $ 27,367 $ 27,236 $ 21,575 Ratio of Net Charge-offs to Average Outstanding Loans 0.01 % 0.02 % 0.03 % Ratio of Nonaccrual Loans to Loans 0.12 % 0.87 % 0.20 % Ratio of the Allowance for Credit Losses to Loans 1.01 % 0.97 % 0.86 % Ratio of the Allowance for Credit Losses to Nonaccrual Loans 1079.68 % 111.95 % 273.67 % Ratio of the Allowance for Credit Losses to Nonperforming Loans 1079.68 % 111.95 % 273.67 % *Nonperforming loans are defined as all loans on nonaccrual, plus any loans past due 90 days not on nonaccrual.
After adding the allowance for unfunded loan commitments, the ACL ended 2025 at $28.7 million. 46 The following table breaks down the activity within the ACL for each portfolio segment and shows the contribution provided by both the recoveries and the provision along with the reduction of the allowance caused by charge-offs for the years ended December 31, 2025, 2024 and 2023: (In Thousands) 2025 2024 2023 Loans, amortized cost $ 2,711,959 $ 2,560,795 $ 2,578,472 Daily average of outstanding loans $ 2,630,673 $ 2,555,701 $ 2,491,502 Nonaccrual loans $ 11,256 $ 3,124 $ 22,353 Nonperforming loans* $ 11,256 $ 3,124 $ 22,353 Allowance for Credit Losses - Jan 1 $ 25,826 $ 25,024 $ 20,313 Adjust for accounting change (ASU 2016-13) - - 3,564 Loans Charged off: Consumer Real Estate 20 13 - Agricultural Real Estate - - - Agricultural - - - Commercial Real Estate - 15 - Commercial and Industrial 250 106 565 Consumer 758 346 425 1,028 480 990 Loan Recoveries: Consumer Real Estate 5 6 35 Agricultural Real Estate - - 105 Agricultural 10 1 10 Commercial Real Estate 24 9 8 Commercial and Industrial 34 133 84 Consumer 221 189 197 294 338 439 Net Charge-offs (Recoveries): Consumer Real Estate 15 7 (35 ) Agricultural Real Estate - - (105 ) Agricultural (10 ) (1 ) (10 ) Commercial Real Estate (24 ) 6 (8 ) Commercial and Industrial 216 (27 ) 481 Consumer 537 157 228 734 142 551 Provision for credit losses 2,596 944 1,698 Allowance for Credit Losses - Dec 31 27,688 25,826 25,024 Allowance for Unfunded Loan Commitments & Letters of Credit - Dec 31 1,035 1,541 2,212 Total Allowance for Credit Losses - Dec 31 $ 28,723 $ 27,367 $ 27,236 Ratio of Net Charge-offs to Average Outstanding Loans 0.03 % 0.01 % 0.02 % Ratio of Nonaccrual Loans to Loans 0.42 % 0.12 % 0.87 % Ratio of the Allowance for Credit Losses to Loans 1.02 % 1.01 % 0.97 % Ratio of the Allowance for Credit Losses to Nonaccrual Loans 245.98 % 826.70 % 111.95 % Ratio of the Allowance for Credit Losses to Nonperforming Loans 245.98 % 826.70 % 111.95 % *Nonperforming loans are defined as all loans on nonaccrual, plus any loans past due 90 days not on nonaccrual.
At December 31, 2023, the Bank had $102.8 million of these loans and at December 31, 2022, the Bank had $60.0 million of these loans. These loans are subject to constant management attention and are reviewed at least monthly.
As of December 31, 2024, the Bank had $63.0 million of these loans. Commercial real estate, agricultural real estate, commercial and agricultural loans comprised $49.8 million, $6.1 million, $5.0 million and $1.5 million respectively. At December 31, 2023, the Bank had $102.8 million of these loans. These loans are subject to constant management attention and are reviewed at least monthly.
Grade 5 decreased $62.9 million in 2024 as compared to 2023 and Grade 6 increased $24.9 million in the same comparison. There were no Grade 7 loans at December 31, 2024, a decrease of $257 thousand from 2023. At year-end December 31, 2023, these loans totaled $104.9 million and were $44.9 million higher than December 31, 2022.
At year-end December 31, 2025, these loans totaled $169.4 million and were $102.9 million higher than December 31, 2024. Grade 5 increased $52.9 million in 2025 as compared to 2024, Grade 6 and Grade 7 increased $49.9 million and $134 thousand, respectively, in the same comparison.