Biggest changeFinancial Statements and Supplementary Data. 32 Ta ble of Contents Reconciliation of Non-GAAP Financial Measures The following tables provide a detailed analysis, and reconciliation for, our non-GAAP financial measures as of, and for the years ended December 31: 2024 2023 2022 Net income $ 13,889 $ 18,167 $ 22,238 Nonrecurring items Net gains on sale of AFS securities — 67 — Net gains on foreclosed assets 153 158 13 Overdraft (charge-off) recoveries (1) (1,556) — — Profitability initiative cost (23) — — Income tax impact 299 (47) (3) Total nonrecurring items (1,127) 178 10 Adjusted net income (A) $ 15,016 $ 17,989 $ 22,228 Noninterest expenses $ 52,129 $ 49,310 $ 46,820 Amortization of acquisition intangibles 1 3 15 Adjusted noninterest expense (B) $ 52,128 $ 49,307 $ 46,805 Net interest income $ 55,835 $ 57,944 $ 60,481 Tax equivalent adjustment for net interest margin 930 1,023 1,056 Net interest income (FTE) (C) 56,765 58,967 61,537 Noninterest income 14,576 13,827 13,666 Tax equivalent adjustment for efficiency ratio 211 193 186 Adjusted revenue (FTE) 71,552 72,987 75,389 Nonrecurring items Net gains on sale of AFS securities — 67 — Net gains on foreclosed assets 153 158 13 Total nonrecurring items 153 225 13 Adjusted revenue (D) $ 71,399 $ 72,762 $ 75,376 Efficiency ratio (B/D) 73.01 % 67.76 % 62.10 % Average earning assets (E) 1,955,919 1,933,431 1,933,262 Net yield on interest earning assets (FTE) (C/E) 2.90 % 3.05 % 3.18 % Average assets (F) 2,081,011 2,046,147 2,054,964 Average shareholders' equity (G) 206,401 190,767 194,958 Average tangible shareholders' equity (H) 158,118 142,482 146,663 Average diluted shares outstanding (2) (I) 7,482,374 7,575,492 7,647,612 Adjusted diluted earnings per share (A/I) $ 2.01 $ 2.37 $ 2.91 Adjusted return on average assets (A/F) 0.72 % 0.88 % 1.08 % Adjusted return on average shareholders' equity (A/G) 7.28 % 9.43 % 11.40 % Adjusted return on average tangible shareholders' equity (A/H) 9.50 % 12.63 % 15.16 % (1) Includes provision for credit losses related to overdrawn deposit accounts from a single customer in the third quarter of 2024.
Biggest changeFinancial Statements and Supplementary Data. 41 Table of Contents Reconciliation of Non-GAAP Financial Measures The following table provides a detailed analysis, and reconciliation for, our non-GAAP financial measures as of, and for the years ended December 31: 2025 2024 2023 Loans $ 1,536,364 $ 1,423,571 $ 1,349,463 Advances to mortgage brokers 76,676 63,080 18,541 Adjusted loans $ 1,459,688 $ 1,360,491 $ 1,330,922 Total shareholders’ equity $ 231,396 $ 210,276 202,402 Goodwill and other intangible assets 48,282 48,283 48,284 Tangible equity (A) 183,114 161,993 154,118 Common shares outstanding (1) (B) 7,322,207 7,424,893 $ 7,485,889 Tangible book value per share (A/B) $ 25.01 $ 21.82 $ 20.59 Noninterest expenses $ 54,950 $ 52,129 $ 49,310 Amortization of acquisition intangibles 1 1 3 Adjusted noninterest expense (C) $ 54,949 $ 52,128 $ 49,307 Net interest income $ 62,544 $ 55,835 $ 57,944 Tax equivalent adjustment for net interest margin 644 930 1,023 Net interest income (FTE) 63,188 56,765 58,967 Noninterest income 15,966 14,576 13,827 Tax equivalent adjustment for BOLI 341 211 193 Adjusted revenue (FTE) 79,495 71,552 72,987 Net gains on sale of AFS securities — — 67 Net gains (losses) on foreclosed assets (18) 153 158 Adjusted revenue (D) $ 79,513 $ 71,399 $ 72,762 Efficiency ratio (C/D) 69.11 % 73.01 % 67.76 % (1) Whole shares.
We have policies, procedures, and internal controls for measuring and managing these risks. Specifically, our ALCO policy and procedures include defining acceptable types and terms of investments and funding sources, liquidity requirements, limits on investments in long-term assets, limiting the mismatch in repricing opportunities of assets and liabilities, and the frequency of measuring and reporting to our Board of Directors.
We have policies, procedures, and internal controls for measuring and managing these risks. Specifically, our ALCO policy and procedures include defining acceptable types and terms of investments and funding sources, liquidity requirements, limits on investments in long-term assets, limiting the mismatch in repricing opportunities of assets and liabilities, and the frequency of measuring and reporting to our Board.
The non-GAAP financial measures that we discuss in this Annual Report on Form 10-K should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP.
As a result, the non-GAAP financial measures that we discuss in this Annual Report on Form 10-K should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP.
Based on the analysis completed, it was determined that our estimated fair value of Isabella Bank and Isabella Bank Corporation at December 31, 2024 was greater than our recorded book value and no impairment of goodwill was identified. AFS securities are carried at fair value with changes in the fair value included as a component of other comprehensive income.
Based on the analysis completed, it was determined that our estimated fair value of Isabella Bank and Isabella Bank Corporation at December 31, 2025 was greater than our recorded book value and no impairment of goodwill was identified. AFS securities are carried at fair value with changes in the fair value included as a component of other comprehensive income.
The balance provided above are estimates and reflect the methodologies and assumptions used for regulatory reporting of uninsured deposits. The remaining maturity of estimated uninsured certificates of deposit, by account, as of December 31, 2024 is presented in the table below. Estimated uninsured certificates of deposit is based on individual accounts and does not reflect uninsured balances by account owner.
The balance provided above are estimates and reflect the methodologies and assumptions used for regulatory reporting of uninsured deposits. The remaining maturity of estimated uninsured certificates of deposit, by account, as of December 31, 2025 is presented in the table below. Estimated uninsured certificates of deposit is based on individual accounts and does not reflect uninsured balances by account owner.
Our secondary sources include the ability to borrow from the FHLB, from the FRB, and through various correspondent banks in the form of federal funds purchased and a line of credit. These funding methods typically carry a higher interest rate than traditional market deposit accounts.
Our secondary sources include the ability to borrow from the FHLB, from the FRB, and through various correspondent banks in the form of federal funds purchased and lines of credit. These funding methods typically carry a higher interest rate than traditional market deposit accounts.
Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as mortgage loans AFS, impaired loans, goodwill, foreclosed assets, OMSR, and certain other assets and liabilities. These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write downs of individual assets.
Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as mortgage loans AFS, collateral dependent loans, goodwill, foreclosed assets, OMSR, and certain other assets and liabilities. These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write downs of individual assets.
We closely monitor overall credit quality indicators and our policies and procedures related to the analysis of the ACL to ensure that the ACL remains at an appropriate level. For further discussion of the allocation of the ACL, see “Note 3 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8.
We closely monitor overall credit quality indicators and our policies and procedures related to the analysis of the ACL to ensure that the ACL remains at an appropriate level. For further discussion of the allocation of the ACL, see “Note 3 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data.
If these conditions are not met, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. 21 Ta ble of Contents Average Balances, Interest Rates, and Net Interest Income The following schedules present the daily average amount outstanding for each major category of interest earning assets, non-earning assets, interest bearing liabilities, and noninterest bearing liabilities for the last three years.
If these conditions are not met, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. 31 Table of Contents Average Balances, Interest Rates, and Net Interest Income The following schedules present the daily average amount outstanding for each major category of interest earning assets, non-earning assets, interest bearing liabilities, and noninterest bearing liabilities for the last three years.
We offer the Directors Plan in which participants purchase stock units through deferred fees, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by $381 and $529 during 2024 and 2023, respectively. We also grant restricted stock awards pursuant to the RSP.
We offer the Directors Plan in which participants purchase stock units through deferred fees, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by $277 and $381 during 2025 and 2024, respectively. We also grant restricted stock awards pursuant to the RSP.
Financial Statements and Supplementary Data. Of these significant accounting policies, we consider our policies regarding the ACL, acquisition intangibles and goodwill, and the determination of the fair value and assessment of credit related impairments of investment securities to be our most critical accounting policies. The ACL requires our most subjective and complex judgment.
Of these significant accounting policies, we consider our policies regarding the ACL, acquisition intangibles and goodwill, and the determination of the fair value and assessment of credit related impairments of investment securities to be our most critical accounting policies. The ACL requires our most subjective and complex judgment.
As of December 31, 2024, we were authorized to repurchase up to an additional 118,229 shares of common stock. The FRB has established minimum risk-based capital guidelines. Pursuant to these guidelines, a framework has been established that assigns risk weights to each category of on and off-balance-sheet items to arrive at risk adjusted total assets.
As of December 31, 2025, we were authorized to repurchase up to an additional 461,272 shares of common stock. The FRB has established minimum risk-based capital guidelines. Pursuant to these guidelines, a framework has been established that assigns risk weights to each category of on and off-balance-sheet items to arrive at risk adjusted total assets.
Some borrowed funds, including FHLB advances, FRB Discount Window advances, and repurchase agreements, require us to pledge assets, typically in the form of AFS securities or loans, as collateral. As of December 31, 2024, we had available lines of credit of $342,130. We monitor our daily liquidity position to meet our cash flow needs.
Some borrowed funds, including FHLB advances, FRB Discount Window advances, and repurchase agreements, require us to pledge assets, typically in the form of AFS securities or loans, as collateral. As of December 31, 2025, we had available lines of credit of $345,516. We monitor our daily liquidity position to meet our cash flow needs.
For further information regarding fair value measurements, see “Note 1 – Significant Accounting Policies” and “Note 13 – Fair Value” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data. Market Risk Our primary market risks are interest rate risk and liquidity risk.
For further information regarding fair value measurements, see “Note 1 – Significant Accounting Policies” and “Note 13 – Fair Value” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data. 39 Table of Contents Market Risk As a financial institution, our primary market risks are interest rate risk and liquidity risk.
The weighted average maturity of our U.S. Treasury portfolio is less than 1.4 years, and the proceeds are expected to be reinvested in market rate loans and securities, or to pay off borrowed funds.
The weighted average maturity of our U.S. Treasury portfolio is less than one year, and the proceeds are expected to be reinvested in market rate loans and securities or to pay off borrowed funds.
This analysis is useful for measuring trends in the repricing characteristics of the balance sheet. Significant assumptions are required in this process because of the embedded repricing options contained in assets and liabilities. Residential real estate and consumer loans allow the borrower to repay the balance prior to maturity without penalty, while commercial and agricultural loans may have prepayment penalties.
Significant assumptions are required in this process because of the embedded repricing options contained in assets and liabilities. Residential real estate and consumer loans allow the borrower to repay the balance prior to maturity without penalty, while commercial and agricultural loans may have prepayment penalties.
We are authorized to raise capital through dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Pursuant to these authorizations, we issued 75,341 shares or $1,523 of common stock during 2024, and 75,488 shares or $1,617 of common stock in 2023.
We are authorized to raise capital through dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Pursuant to these authorizations, we issued 42,904 shares or $1,331 of common stock during 2025, and 75,341 shares or $1,523 of common stock in 2024.
Financial Statements and Supplementary Data. 25 Ta ble of Contents AFS Securities The following is a schedule of maturities of AFS securities and their weighted average yields as of December 31, 2024. Weighted average yields have been computed on an FTE basis using a tax rate of 21%. Our auction rate money market preferred investments are long-term floating rate instruments.
AFS Securities The following is a schedule of maturities of AFS securities and their weighted average yields as of December 31, 2025. Weighted average yields have been computed on an FTE basis using a tax rate of 21%. Our auction rate money market preferred investments are long-term floating rate instruments.
Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this report may differ from that of other companies reporting measures with similar names. 17 Ta ble of Contents Executive Summary Comparison of Operating Results for the year ended December 31, 2024 and 2023 We reported net income for the year ended December 31, 2024 of $13,889, or $1.86 per diluted share, compared with $18,167, or $2.40 per diluted share, for the same period of 2023.
Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this report may differ from that of other companies reporting measures with similar names. 27 Table of Contents Executive Summary Comparison of Operating Results for the years ended December 31, 2025 and December 31, 2024 We reported net income for the year ended December 31, 2025 of $18,910, or $2.56 per diluted share, compared with $13,889, or $1.86 per diluted share, for the year ended December 31, 2024.
Our practices also include appropriate loan reviews, and monitoring of past due levels, concentrations, industry trends, and other qualitative factors. 24 Ta ble of Contents The following table illustrates the amounts of the ACL and ALLL allocated to each loan segments to gross loans as of December 31: 2024 2023 2022 2021 2020 ACL Allocation % of Gross Loans ACL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans Commercial and industrial $ 1,316 17.20 $ 968 15.54 $ 860 14.11 $ 680 13.91 $ 704 17.37 Commercial real estate 5,171 38.46 5,878 41.82 461 44.78 1,060 42.89 1,458 39.99 Advances to mortgage brokers — 4.43 — 1.37 — — — 5.53 — 4.06 Agricultural 287 7.01 270 7.41 577 8.30 289 7.27 311 8.12 Residential real estate 4,521 26.75 4,336 26.41 617 26.64 747 24.77 1,363 24.51 Consumer 1,600 6.15 1,656 7.45 961 6.17 908 5.63 798 5.95 Total allocated 12,895 100.00 13,108 100.00 3,476 100.00 3,684 100.00 4,634 100.00 Unallocated — — — — 6,374 — 5,419 — 5,110 — Total $ 12,895 100.00 $ 13,108 100.00 $ 9,850 100.00 $ 9,103 100.00 $ 9,744 100.00 While we utilize our best judgment and information available, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond our control, including the performance of our borrowers, the economy, and changes in interest rates.
Our practices also include appropriate loan reviews, and monitoring of past due levels, concentrations, industry trends, and other qualitative factors. 34 Table of Contents The following table illustrates the amounts of the ACL and ALLL allocated to each loan segments to loans as of December 31: 2025 2024 2023 2022 2021 ACL Allocation % of Loans ACL Allocation % of Loans ALLL Allocation % of Loans ALLL Allocation % of Loans ALLL Allocation % of Loans Commercial and Industrial $ 1,136 14.35 $ 1,316 14.09 $ 968 13.62 $ 860 13.64 $ 680 13.21 Commercial Real Estate 5,949 41.64 5,171 41.57 5,878 43.74 461 45.25 1,060 43.59 Advances to mortgage brokers — 4.99 — 4.43 — 1.37 — — — 5.53 Agricultural 327 6.65 287 7.01 270 7.41 577 8.30 289 7.27 Residential Real Estate 5,059 27.85 4,521 26.75 4,336 26.41 617 26.64 747 24.77 Consumer 1,256 4.52 1,600 6.15 1,656 7.45 961 6.17 908 5.63 Total allocated 13,727 100.00 12,895 100.00 13,108 100.00 3,476 100.00 3,684 100.00 Unallocated — — — — — — 6,374 — 5,419 — Total $ 13,727 100.00 $ 12,895 100.00 $ 13,108 100.00 $ 9,850 100.00 $ 9,103 100.00 While we utilize our best judgment and information available, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond our control, including the performance of our borrowers, the economy, and changes in interest rates.
Savings and demand accounts may generally be withdrawn on request without prior notice. The timing of cash flows from these deposits is estimated based on historical experience. Certificates of deposit have penalties that discourage early withdrawals.
Savings and demand accounts may generally be withdrawn on request without prior notice. The timing of cash flows from these deposits is estimated based on historical experience. Certificates of deposit have penalties that discourage early withdrawals. Gap analysis is also used as a method to measure interest rate sensitivity.
Interest rate sensitivity is determined by the amount of earning assets and interest bearing liabilities repricing within a specific time period, and their relative sensitivity to a change in interest rates.
Interest rate sensitivity is determined by the amount of earning assets and interest bearing liabilities repricing within a specific time period, and their relative sensitivity to a change in interest rates. We strive to achieve reasonable stability in the net interest margin through periods of changing interest rates.
Maturity Within 3 months $ 25,046 Within 3 to 6 months 9,536 Within 6 to 12 months 26,186 Over 12 months 4,425 Total $ 65,193 27 Ta ble of Contents Asset Quality Analysis The following table outlines our asset quality analysis as of, and for the years ended December 31: 2024 2023 2022 NONPERFORMING ASSETS Commercial and industrial $ — $ 491 $ 82 Commercial real estate — — 14 Agricultural — 205 234 Residential real estate 282 286 127 Consumer — — — Total nonaccrual loans 282 982 457 Accruing loans past due 90 days or more 19 87 — Total nonperforming loans 301 1,069 457 Foreclosed assets 544 406 439 Debt securities — 12 77 Total nonperforming assets $ 845 $ 1,487 $ 973 Nonperforming loans to gross loans 0.02 % 0.08 % 0.04 % Nonperforming assets to total assets 0.04 % 0.07 % 0.05 % Nonaccrual loans to gross loans 0.02 % 0.07 % 0.04 % ACL as a % of nonaccrual loans N/M N/M N/M ALLOWANCE FOR CREDIT LOSSES Allowance at beginning of period $ 13,108 $ 9,850 $ 9,103 Impact of the adoption of ASC 326 — 2,744 — Charge-offs 2,784 824 619 Recoveries 884 709 883 Net loan charge-offs (recoveries) 1,900 115 (264) Provision for credit losses - loans 1,687 629 483 Allowance at end of period $ 12,895 $ 13,108 $ 9,850 ACL to gross loans 0.91 % 0.97 % 0.78 % Reserve for unfunded commitments 512 315 — Provision for credit losses - unfunded commitments 197 — — Reserve to unfunded commitments 0.15 % 0.10 % 0.00 % NET LOAN CHARGE-OFFS (RECOVERIES) Commercial and industrial $ 339 $ 197 $ (336) Commercial real estate (355) (26) (29) Agricultural (6) (8) (9) Residential real estate (118) (327) (150) Consumer 2,040 279 260 Total $ 1,900 $ 115 $ (264) Net (recoveries) charge-offs to average loans 0.14 % 0.01 % (0.02) % DELINQUENT AND NONACCRUAL LOANS Accruing loans 30-89 days past due $ 5,682 $ 3,895 10,673 Accruing loans past due 90 days or more 19 87 — Total accruing past due loans 5,701 3,982 10,673 Nonaccrual loans 282 982 457 Total past due and nonaccrual loans $ 5,983 $ 4,964 $ 11,130 28 Ta ble of Contents Capital Capital consists solely of common stock, retained earnings, and accumulated other comprehensive income (loss).
Maturity Within 3 months $ 14,471 Within 3 to 6 months 16,161 Within 6 to 12 months 31,774 Over 12 months 5,269 Total $ 67,675 36 Table of Contents Asset Quality Analysis The following table outlines our asset quality analysis as of, and for the years ended December 31: 2025 2024 2023 NONPERFORMING ASSETS Commercial and industrial $ 442 $ — $ 491 Commercial real estate 3,766 — — Agricultural — — 205 Residential real estate 370 282 286 Consumer — — — Total nonaccrual loans 4,578 282 982 Accruing loans past due 90 days or more — 19 87 Total nonperforming loans 4,578 301 1,069 Foreclosed assets 938 544 406 Debt securities — — 12 Total nonperforming assets $ 5,516 $ 845 $ 1,487 Nonperforming loans to total loans 0.30 % 0.02 % 0.08 % Nonperforming assets to total assets 0.25 % 0.04 % 0.07 % Nonaccrual loans to total loans 0.30 % 0.02 % 0.07 % ACL as a % of nonaccrual loans 299.85 % N/M N/M ALLOWANCE FOR CREDIT LOSSES Allowance at beginning of period $ 12,895 $ 13,108 $ 9,850 Impact of the adoption of ASC 326 — — 2,744 Charge-offs 892 2,784 824 Recoveries 2,268 884 709 Net loan charge-offs (recoveries) (1,376) 1,900 115 Provision (reversal) for credit losses - loans (544) 1,687 629 Allowance at end of period $ 13,727 $ 12,895 $ 13,108 ACL to loans 0.89 % 0.91 % 0.97 % Reserve for unfunded commitments 493 512 315 Provision (reversal) for credit losses - unfunded commitments (19) 197 — Reserve to unfunded commitments 0.14 % 0.15 % 0.10 % NET LOAN CHARGE-OFFS (RECOVERIES) Commercial and industrial $ (10) $ 339 $ 197 Commercial real estate (60) (355) (26) Agricultural (4) (6) (8) Residential real estate (98) (118) (327) Consumer (1,204) 2,040 279 Total $ (1,376) $ 1,900 $ 115 Net (recoveries) charge-offs to average loans (0.10) % 0.14 % 0.01 % DELINQUENT AND NONACCRUAL LOANS Accruing loans 30-89 days past due $ 6,689 $ 5,682 3,895 Accruing loans past due 90 days or more — 19 87 Total accruing past due loans 6,689 5,701 3,982 Nonaccrual loans 4,578 282 982 Total past due and nonaccrual loans $ 11,267 $ 5,983 $ 4,964 37 Table of Contents Capital Capital consists solely of common stock, retained earnings, and accumulated other comprehensive income (loss).
Components of liquidity are illustrated in the following table as of December 31: 2024 2023 Total cash and cash equivalents $ 24,542 $ 33,672 Brokered CD capacity 120,000 120,000 Available lines of credit Fed funds lines with correspondent banks 93,000 93,000 FHLB borrowings 215,432 211,860 FRB Discount Window 28,698 28,220 Other lines of credit 5,000 5,000 Total available lines of credit 342,130 338,080 Unencumbered lendable value of FRB collateral, estimated (1) 290,000 320,000 Total cash and liquidity $ 776,672 $ 811,752 Uninsured deposits $ 645,764 $ 600,381 Coverage ratio of uninsured deposits with total cash and liquidity 120 % 135 % (1) In cludes estimated unencumbered lendable value of FHLB collateral of $200,000 and $230,000 as of December 31, 2024 and 2023, respectively.
Components of liquidity are illustrated in the following table as of December 31: 2025 2024 Total cash and cash equivalents $ 26,041 $ 24,542 Brokered CD capacity 130,000 120,000 Available lines of credit Fed funds lines with correspondent banks 93,000 93,000 FHLB borrowings 218,088 215,432 FRB Discount Window 29,428 28,698 Other lines of credit 5,000 5,000 Total available lines of credit 345,516 342,130 Unencumbered lendable value of FRB collateral, estimated (1) 280,000 290,000 Total cash and liquidity $ 781,557 $ 776,672 Uninsured deposits $ 695,537 $ 645,764 Coverage ratio of uninsured deposits with total cash and liquidity 112 % 120 % (1) In cludes estimated unencumbered lendable value of FHLB collateral of $220,000 and $200,000 as of December 31, 2025 and 2024, respectively.
This discussion and analysis is intended to provide a better understanding of the consolidated financial statements and statistical data included elsewhere in this Annual Report on Form 10-K.
This discussion and analysis is intended to provide a better understanding of the consolidated financial statements and statistical data included elsewhere in this Annual Report on Form 10-K. Non-GAAP Financial Measures Our accounting and reporting policies conform to GAAP and the prevailing practices in the financial services industry.
Pursuant to this plan, we increased shareholders’ equity by $95 and $253 during 2024 and 2023. We have publicly announced a common stock repurchase plan. Pursuant to this plan, we repurchased 152,577 shares or $3,076 of common stock during 2024 and 149,020 shares or $3,415 during 2023.
Pursuant to the RSP, we increased shareholders’ equity by $64 and $95 during 2025 and 2024. We have publicly announced a common stock repurchase plan. Pursuant to this plan, we repurchased 156,957 shares or $4,709 of common stock during 2025 and 152,577 shares or $3,076 during 2024.
The following table sets forth these requirements and our ratios as of December 31: 2024 2023 Actual Minimum Required - BASEL III Required to be Considered Well Capitalized Actual Minimum Required - BASEL III Required to be Considered Well Capitalized Common equity tier 1 capital 12.21 % 7.00 % 6.50 % 12.54 % 7.00 % 6.50 % Tier 1 capital 12.21 % 8.50 % 8.00 % 12.54 % 8.50 % 8.00 % Total capital 15.06 % 10.50 % 10.00 % 15.52 % 10.50 % 10.00 % Tier 1 leverage 8.86 % 4.00 % 5.00 % 8.76 % 4.00 % 5.00 % Liquidity Liquidity is monitored regularly by our ALCO, which consists of members of senior management.
The following table sets forth these requirements and our ratios as of December 31: 2025 2024 Actual Minimum Required - BASEL III Required to be Considered Well Capitalized (1) Actual Minimum Required - BASEL III Required to be Considered Well Capitalized (1) Common equity tier 1 capital 11.73 % 7.00 % 6.50 % 12.21 % 7.00 % 6.50 % Tier 1 capital 11.73 % 8.50 % 8.00 % 12.21 % 8.50 % 8.00 % Total capital 14.41 % 10.50 % 10.00 % 15.06 % 10.50 % 10.00 % Tier 1 leverage 8.84 % 4.00 % 5.00 % 8.86 % 4.00 % 5.00 % (1) “Well-capitalized” minimum Common Equity Tier 1 to Risk-Weighted and Leverage Ratio are not formally defined under applicable regulations for bank holding companies. 38 Table of Contents Liquidity Liquidity is monitored regularly by our ALCO, which consists of members of senior management.
We continue to have robust liquidity levels and capital. As of December 31, 2024, we had $776,672 of unencumbered sources of liquidity and strong capital ratios; the Tier 1 Leverage Ratio was 8.86%, Tier 1 risk-based capital was 12.21%, and Total risk-based capital was 15.06%.
We continue to have robust liquidity levels and capital. As of December 31, 2025, we had $781,557 of unencumbered sources of liquidity and strong capital ratios; the Tier 1 Leverage Ratio was 8.84%, Tier 1 risk-based capital was 11.73%, and Total risk-based capital was 14.41%.
Our tangible book value per share was $21.82 as of December 31, 2024, compared to $20.59 on December 31, 2023. Net unrealized losses on AFS securities reduced tangible book value per share by $2.82 and $3.37 for the respective periods. Share repurchases totaled 152,577 during 2024 for a value of $3,076 at an average price of $20.16.
Our tangible book value per share (non-GAAP) was $25.01 as of December 31, 2025, compared to $21.82 on December 31, 2024. Net unrealized losses on AFS securities reduced tangible book value per share by $1.09 and $2.82 for the respective periods. Share repurchases totaled 156,957 during 2025 for a value of $4,709 at an average price of $30.00.
Once valuations have been determined, the net difference between the price paid for the acquired entity and the net value of assets acquired on our balance sheet, including identifiable intangibles, is recorded as goodwill.
Once valuations have been determined, the net difference between the price paid for the acquired entity and the net value of assets acquired on our balance sheet, including identifiable intangibles, is recorded as goodwill. Acquisition intangibles and goodwill are qualitatively and quantitatively evaluated annually to determine if it is more likely than not that the carrying balance is impaired.
Net interest income was $55,835 in 2024 compared with $57,944 in the same period of 2023. The comparison of NIM and yield on interest earning assets were 2.90% and 4.65% compared to 3.05%, and 4.17% for 2024 and 2023, respectively. The book yield from securities was 2.22% and 2.26% during 2024 and 2023, respectively.
Net interest income was $62,544 for the year ended December 31, 2025 compared with $55,835 for the year ended December 31, 2024. The comparison of NIM and yield on interest earning assets were 3.16% and 4.84% compared to 2.90%, and 4.65% for 2025 and 2024, respectively. The book yield from securities was 2.38% and 2.22% during 2025 and 2024, respectively.
We also forecast anticipated funding needs for changes in interest rates and economic conditions, the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits, and regulatory capital requirements.
We also forecast anticipated funding needs for changes in interest rates and economic conditions, the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits, and regulatory capital requirements. Our liquidity stress testing is designed with consideration of these and other factors that could pose undue risk to liquidity.
Regulatory capital is divided by the risk adjusted assets with the resulting ratio compared to the minimum standard to determine whether a corporation has adequate capital.
Regulatory capital is divided by the risk adjusted assets with the resulting ratio compared to the minimum standard to determine whether a corporation has adequate capital. At December 31, 2025, we and the Bank were “well capitalized” under the regulatory framework for prompt corrective action.
Other We have not received, nor are aware of, any notices of regulatory actions as of March 11, 2025. 19 Ta ble of Contents Selected Financial Data The following table outlines our results of operations and provides certain key performance measures as of, and for the years ended December 31: 2024 2023 2022 PER SHARE Basic earnings $ 1.86 $ 2.42 $ 2.95 Diluted earnings 1.86 2.40 2.91 Adjusted diluted earnings (1) 2.01 2.37 2.91 Dividends 1.12 1.12 1.09 Book value (2) 28.32 27.04 24.63 Tangible book value (2) 21.82 20.59 18.25 Market price (2) 25.99 21.50 23.50 PERFORMANCE RATIOS Return on average total assets 0.67 % 0.89 % 1.08 % Adjusted return on average total assets (1) 0.72 % 0.88 % 1.08 % Return on average shareholders' equity 6.73 % 9.52 % 11.41 % Adjusted return on average shareholders' equity (1) 7.28 % 9.43 % 11.40 % Return on average tangible shareholders' equity 8.78 % 12.75 % 15.17 % Adjusted return on average tangible shareholders' equity (1) 9.50 % 12.63 % 15.16 % Net interest margin yield (FTE) (1) 2.90 % 3.05 % 3.18 % Efficiency ratio (1) 73.01 % 67.76 % 62.10 % Gross loan to deposit ratio (2) 81.48 % 78.29 % 72.48 % Shareholders' equity to total assets (2) 10.08 % 9.83 % 9.17 % Tangible shareholders' equity to tangible assets (2) 7.95 % 7.66 % 7.78 % FINANCIAL DATA (in millions) Total assets (2) 2,086 2,059 2,030 AFS securities (2) 489 528 580 Gross loans (2) 1,424 1,349 1,264 ACL (2) 13 13 10 Deposits (2) 1,747 1,724 1,744 Borrowed funds (2) 113 116 87 Shareholders' equity (2) 210 202 186 Wealth assets under management (2) 658 641 514 Net income 14 18 22 Interest income 90 80 66 Interest expense 34 22 5 Net interest income 56 58 60 Provision for credit losses 2 1 — Noninterest income 15 14 14 Noninterest expenses 52 49 47 (1) Non-GAAP financial measure; refer to the "Recconcilation of Non-GAAP Financial Measures" section (2) At end of period 20 Ta ble of Contents CRITICAL ACCOUNTING POLICIES Our significant accounting policies are set forth in “Note 1 – Significant Accounting Policies” of “Notes to Consolidated Financial Statements” in Item 8.
Other We have not received, nor are aware of, any notices of regulatory actions as of March 12, 2026. 29 Table of Contents Selected Financial Data The following table outlines our results of operations and provides certain key performance measures as of, and for the years ended December 31: 2025 2024 2023 PER SHARE Basic earnings $ 2.56 $ 1.86 $ 2.42 Diluted earnings 2.56 1.86 2.40 Dividends 1.12 1.12 1.12 Book value (1) 31.60 28.32 27.04 Tangible book value (1) (2) 25.01 21.82 20.59 Market price (1) 50.00 25.99 21.05 PERFORMANCE RATIOS Return on average total assets 0.88 % 0.67 % 0.89 % Return on average shareholders' equity 8.51 % 6.73 % 9.52 % Return on average tangible shareholders' equity (2) 10.87 % 8.78 % 12.75 % Net interest margin yield (FTE) 3.16 % 2.90 % 3.05 % Efficiency ratio (2) 69.11 % 73.01 % 67.76 % Loan to deposit ratio (1) 84.43 % 81.48 % 78.29 % Shareholders' equity to total assets (1) 10.47 % 10.08 % 9.83 % Tangible shareholders' equity to tangible assets (1) (2) 8.47 % 7.95 % 7.66 % FINANCIAL DATA Total assets (1) 2,209,448 2,086,241 2,058,968 AFS securities (1) 497,791 489,029 528,148 Loans (1) 1,536,364 1,423,571 1,349,463 ACL (1) 13,727 12,895 13,108 Deposits (1) 1,819,654 1,747,060 1,723,695 Borrowed funds (1) 142,514 112,991 116,136 Shareholders' equity (1) 231,396 210,276 202,402 Wealth assets under management (1) 707,118 658,042 641,027 Net income 18,910 13,889 18,167 Interest income 96,035 89,978 79,631 Interest expense 33,491 34,143 21,687 Net interest income 62,544 55,835 57,944 Provision (reversal) for credit losses (563) 1,884 629 Noninterest income 15,966 14,576 13,827 Noninterest expenses 54,950 52,129 49,310 (1) At end of period.
Nonaccrual loans were $282 as of December 31, 2024 compared to $982 at December 31, 2023. Past due and accruing accounts between 30 to 89 days as a percentage of total loans was 0.40% at December 31, 2024, compared to 0.29% at year-end 2023. Overall, credit quality remains strong, and there are no negative trends.
The increase in nonaccrual loans related to one well-secured loan of $3,000 at December 31, 2025. Past due and accruing accounts between 30 to 89 days, as a percentage of total loans, were 0.44% at December 31, 2025 compared to 0.40% at December 31, 2024. Overall credit quality remains strong.
Year Ended December 31 2024 2023 2022 Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate INTEREST EARNING ASSETS Loans (1) $ 1,385,287 $ 77,295 5.58 % $ 1,308,891 $ 65,670 5.02 % $ 1,249,634 $ 53,283 4.26 % AFS securities (2) 540,433 12,023 2.22 % 582,563 13,179 2.26 % 584,317 12,227 2.09 % FHLB stock 12,762 640 5.01 % 12,762 355 2.78 % 13,100 174 1.33 % Fed funds sold 7 — 4.91 % 12 1 5.04 % 10 — 2.42 % Other (3) 17,430 950 5.45 % 29,203 1,449 4.96 % 86,201 1,170 1.36 % Total interest earning assets 1,955,919 90,908 4.65 % 1,933,431 80,654 4.17 % 1,933,262 66,854 3.46 % NONEARNING ASSETS Allowance for credit losses (13,061) (12,784) (9,477) Cash and demand deposits due from banks 24,165 24,592 24,708 Premises and equipment 27,915 26,589 24,648 Other assets 86,073 74,319 81,823 Total assets $ 2,081,011 $ 2,046,147 $ 2,054,964 INTEREST BEARING LIABILITIES Interest bearing demand deposits $ 348,192 1,398 0.40 % $ 346,875 1,086 0.31 % $ 374,623 274 0.07 % Savings 611,689 13,363 2.18 % 626,027 8,290 1.32 % 630,574 1,135 0.18 % Certificates of deposit 371,750 14,929 4.02 % 308,699 8,976 2.91 % 270,296 2,612 0.97 % Short-term borrowings 45,124 1,439 3.19 % 43,061 961 2.23 % 49,974 79 0.16 % FHLB advances 35,464 1,949 5.50 % 23,699 1,309 5.52 % 7,863 152 1.93 % Subordinated debt, net of unamortized issuance costs 29,376 1,065 3.63 % 29,287 1,065 3.64 % 29,200 1,065 3.65 % Total interest bearing liabilities 1,441,595 34,143 2.37 % 1,377,648 21,687 1.57 % 1,362,530 5,317 0.39 % NONINTEREST BEARING LIABILITIES Demand deposits 416,927 461,689 482,781 Other liabilities 16,088 16,043 14,695 Shareholders’ equity 206,401 190,767 194,958 Total liabilities and shareholders’ equity $ 2,081,011 $ 2,046,147 $ 2,054,964 Net interest income (FTE) $ 56,765 $ 58,967 $ 61,537 Net yield on interest earning assets (FTE) (4) 2.90 % 3.05 % 3.18 % (1) Includes loans HFS and nonaccrual loans (2) Average balances for AFS securities are based on amortized cost (3) Includes average interest-bearing deposits with other banks, net of Federal Reserve daily cash letter (4) Non-GAAP financial measure; refer to the "Non-GAAP Financial Measures" section 22 Ta ble of Contents Volume and Rate Variance Analysis The following table sets forth the effect of volume and rate changes on interest income and expense for the periods indicated.
Year Ended December 31 2025 2024 2023 Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate INTEREST EARNING ASSETS Loans (1) $ 1,416,079 $ 81,432 5.75 % $ 1,385,287 $ 77,295 5.58 % $ 1,308,891 $ 65,670 5.02 % AFS securities (2) 520,284 12,361 2.38 % 540,433 12,023 2.22 % 582,563 13,179 2.26 % FHLB stock 6,934 418 6.03 % 12,762 640 5.01 % 12,762 355 2.78 % Fed funds sold 52 2 4.37 % 7 — 5.19 % 12 1 5.10 % Other (3) 54,982 2,466 4.49 % 17,430 950 5.45 % 29,203 1,449 4.96 % Total interest earning assets 1,998,331 96,679 4.84 % 1,955,919 90,908 4.65 % 1,933,431 80,654 4.17 % NONEARNING ASSETS Allowance for credit losses (13,132) (13,061) (12,784) Cash and demand deposits due from banks 23,690 24,165 24,592 Premises and equipment 28,400 27,915 26,589 Other assets 109,142 86,073 74,319 Total assets $ 2,146,431 $ 2,081,011 $ 2,046,147 INTEREST BEARING LIABILITIES Interest bearing demand deposits $ 240,220 817 0.34 % $ 237,086 754 0.32 % $ 256,907 269 0.10 % Money market deposits 473,394 12,219 2.58 % 443,251 12,407 2.80 % 424,077 8,320 1.96 % Savings 286,134 2,140 0.75 % 279,544 1,600 0.57 % 291,918 787 0.27 % Certificates of deposit 398,040 15,070 3.79 % 371,750 14,929 4.02 % 308,699 8,976 2.91 % Short-term borrowings 51,430 1,693 3.29 % 45,124 1,439 3.19 % 43,061 961 2.23 % FHLB advances 11,301 487 4.31 % 35,464 1,949 5.50 % 23,699 1,309 5.52 % Subordinated debt, net of unamortized issuance costs 29,466 1,065 3.61 % 29,376 1,065 3.62 % 29,287 1,065 3.64 % Total interest bearing liabilities 1,489,985 33,491 2.25 % 1,441,595 34,143 2.37 % 1,377,648 21,687 1.57 % NONINTEREST BEARING LIABILITIES Demand deposits 418,225 416,927 461,689 Other liabilities 15,896 16,088 16,043 Shareholders’ equity 222,325 206,401 190,767 Total liabilities and shareholders’ equity $ 2,146,431 $ 2,081,011 $ 2,046,147 Net interest income (FTE) (4) $ 63,188 $ 56,765 $ 58,967 Net yield on interest earning assets (FTE) (4) 3.16 % 2.90 % 3.05 % (1) Includes loans HFS and nonaccrual loans.
The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. 2024 Compared to 2023 Increase (Decrease) Due to 2023 Compared to 2022 Increase (Decrease) Due to Volume Rate Net Volume Rate Net Changes in interest income Loans $ 3,980 $ 7,645 $ 11,625 $ 2,621 $ 9,766 $ 12,387 AFS securities (940) (216) (1,156) (37) 989 952 FHLB stock — 285 285 (5) 186 181 Fed funds sold — (1) (1) — 1 1 Other (630) 131 (499) (1,183) 1,462 279 Total changes in interest income 2,410 7,844 10,254 1,396 12,404 13,800 Changes in interest expense Interest bearing demand deposits 4 308 312 (22) 834 812 Savings (194) 5,267 5,073 (8) 7,163 7,155 Certificates of deposit 2,078 3,875 5,953 420 5,944 6,364 Short-term borrowings 48 430 478 (12) 894 882 FHLB advances 647 (7) 640 602 555 1,157 Subordinated debt, net of unamortized issuance costs 3 (3) — 3 (3) — Total changes in interest expense 2,586 9,870 12,456 983 15,387 16,370 Net change in interest margin (FTE) $ (176) $ (2,026) $ (2,202) $ 413 $ (2,983) $ (2,570) 23 Ta ble of Contents Loans The following table displays loan balances for the years ended December 31: 2024 2023 2022 2021 2020 Commercial and industrial $ 244,894 $ 209,738 $ 178,428 $ 180,975 $ 215,101 Commercial real estate 547,447 564,244 566,012 557,905 495,232 Advances to mortgage brokers 63,080 18,541 — 72,001 50,258 Agricultural 99,694 99,994 104,985 94,634 100,600 Residential real estate 380,872 356,418 336,694 322,239 303,500 Consumer 87,584 100,528 78,054 73,283 73,620 Total $ 1,423,571 $ 1,349,463 $ 1,264,173 $ 1,301,037 $ 1,238,311 The following table presents the change in the loan portfolio categories for the years ended December 31: 2024 2023 2022 $ Change % Change $ Change % Change $ Change % Change Commercial and industrial $ 35,156 16.76 % $ 31,310 17.55 % $ (2,547) (1.41) % Commercial real estate (16,797) (2.98) % (1,768) (0.31) % 8,107 1.45 % Advances to mortgage brokers 44,539 N/M 18,541 100.00 % (72,001) (100.00) % Agricultural (300) (0.30) % (4,991) (4.75) % 10,351 10.94 % Residential real estate 24,454 6.86 % 19,724 5.86 % 14,455 4.49 % Consumer (12,944) (12.88) % 22,474 28.79 % 4,771 6.51 % Total $ 74,108 5.49 % $ 85,290 6.75 % $ (36,864) (2.83) % The following table presents the composition of our commercial real estate portfolio by industry as of December 31: 2024 2023 Balance Percent of Total Balance Percent of Total Real estate Non-owner occupied $ 122,280 22.34 % $ 129,016 22.87 % 1-4 family investor 92,497 16.90 % 89,208 15.81 % Multifamily 68,456 12.50 % 78,108 13.84 % Owner occupied 25,286 4.62 % 27,758 4.92 % Hotels 83,318 15.22 % 82,650 14.65 % Health care 36,493 6.67 % 40,249 7.13 % Retail trade 33,508 6.12 % 34,622 6.14 % Manufacturing 12,238 2.24 % 12,341 2.19 % Accommodation services 11,436 2.09 % 11,277 2.00 % Educational services 11,160 2.04 % 11,589 2.05 % Wholesale trade 10,918 1.99 % 10,308 1.83 % Construction 8,422 1.54 % 5,079 0.90 % Other 31,435 5.73 % 32,039 5.67 % Total commercial real estate $ 547,447 100.00 % $ 564,244 100.00 % Commercial real estate loans are subject to a varying degree of risk from changes in interest rates and economic conditions.
The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. 2025 Compared to 2024 Increase (Decrease) Due to 2024 Compared to 2023 Increase (Decrease) Due to Volume Rate Net Volume Rate Net Changes in interest income Loans $ 1,740 $ 2,397 $ 4,137 $ 3,980 $ 7,645 $ 11,625 AFS securities (459) 797 338 (940) (216) (1,156) FHLB stock (333) 111 (222) — 285 285 Fed funds sold 2 — 2 — (1) (1) Other 1,711 (195) 1,516 (630) 131 (499) Total changes in interest income 2,661 3,110 5,771 2,410 7,844 10,254 Changes in interest expense Interest bearing demand deposits 10 53 63 (22) 507 485 Money market deposits 813 (1,001) (188) 392 3,695 4,087 Savings 39 501 540 (35) 848 813 Certificates of deposit 1,022 (881) 141 2,078 3,875 5,953 Short-term borrowings 206 48 254 48 430 478 FHLB advances (1,110) (352) (1,462) 647 (7) 640 Subordinated debt, net of unamortized issuance costs 3 (3) — 3 (3) — Total changes in interest expense 983 (1,635) (652) 3,111 9,345 12,456 Net change in interest margin (FTE) $ 1,678 $ 4,745 $ 6,423 $ (701) $ (1,501) $ (2,202) 33 Table of Contents Loans The following table displays loan balances for the years ended December 31: 2025 2024 2023 2022 2021 Commercial and industrial $ 220,450 $ 200,623 $ 183,762 $ 172,477 $ 171,805 Commercial real estate 639,758 591,718 590,220 571,963 567,075 Advances to mortgage brokers 76,676 63,080 18,541 — 72,001 Agricultural 102,109 99,694 99,994 104,985 94,634 Residential real estate 427,880 380,872 356,418 336,694 322,239 Consumer 69,491 87,584 100,528 78,054 73,283 Total $ 1,536,364 $ 1,423,571 $ 1,349,463 $ 1,264,173 $ 1,301,037 The following table presents the change in the loan portfolio categories for the years ended December 31: 2025 2024 2023 $ Change % Change $ Change % Change $ Change % Change Commercial and industrial $ 19,827 9.88 % $ 16,861 9.18 % $ 11,285 6.54 % Commercial real estate 48,040 8.12 % 1,498 0.25 % 18,257 3.19 % Advances to mortgage brokers 13,596 21.55 % 44,539 240.22 % 18,541 N/M Agricultural 2,415 2.42 % (300) (0.30) % (4,991) (4.75) % Residential real estate 47,008 12.34 % 24,454 6.86 % 19,724 5.86 % Consumer (18,093) (20.66) % (12,944) (12.88) % 22,474 28.79 % Total $ 112,793 7.92 % $ 74,108 5.49 % $ 85,290 6.75 % The following table presents the composition of our commercial real estate portfolio by industry as of December 31: 2025 2024 Balance Percent of Total Balance Percent of Total Investment and development $ 134,013 20.95 % $ 138,232 23.36 % 1-4 family residential investment 93,806 14.66 % 86,736 14.66 % Hotels 90,571 14.16 % 83,756 14.15 % Residential multifamily 71,695 11.21 % 61,033 10.31 % Health care 59,573 9.31 % 50,083 8.46 % Storage facilities 37,145 5.81 % 20,507 3.47 % Retail trade 34,479 5.39 % 35,063 5.93 % Manufacturing 18,281 2.86 % 17,030 2.88 % Construction 16,193 2.53 % 12,825 2.17 % Accommodation services 15,604 2.44 % 16,804 2.84 % Wholesale trade 11,123 1.74 % 11,073 1.87 % Educational services 10,582 1.65 % 11,160 1.89 % Other 46,693 7.29 % 47,416 8.01 % Total commercial real estate $ 639,758 100.00 % $ 591,718 100.00 % Commercial real estate loans are subject to a varying degree of risk from changes in interest rates and economic conditions.
The committee reviews projected cash flows, key ratios, and liquidity available from both primary and secondary sources. Our primary sources of liquidity are retail deposits, cash and cash equivalents, and unencumbered AFS securities. These categories totaled $330,876 or 15.86% of assets as of December 31, 2024, compared to $381,417 or 18.52% as of December 31, 2023.
The ALCO reviews projected cash flows, key ratios, and liquidity available from both primary and secondary sources. Our primary sources of liquidity are retail deposits, cash and cash equivalents, and unencumbered AFS securities.
Net unrealized losses on our AFS securities portfolio were $26,487 at December 31, 2024, improving $5,339 since December 31, 2023. Net unrealized losses as a percentage of total AFS securities improved to 5.1% from 5.7% at the end of 2023 due to an increase in bond yields.
Net unrealized losses as a percentage of total AFS securities decreased to 1.9% from 5.1% at the end of 2024 primarily due to the treasury portfolio rapidly approaching maturity. Loans outstanding as of December 31, 2025 totaled $1,536,364, an increase of $112,793, or 7.9%, since December 31, 2024.
This stress scenario resulted in an ACL that is approximately $4,500 higher than the recorded ACL as of December 31, 2024. For additional discussion concerning our ACL and related matters, see “ACL - Loans” and “Note 3 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data.
Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others. For additional discussion concerning our ACL and related matters, see “ACL - Loans” and “Note 3 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data.
Treasury $ 29,504 1.02 $ 191,067 0.97 $ — — $ — — $ — — States and political subdivisions 14,378 3.37 20,826 3.18 17,019 3.02 24,345 3.65 — — Mortgage-backed securities — — — — — — — — 26,886 2.38 Collateralized mortgage obligations — — — — — — — — 154,674 2.94 Auction rate money market preferred — — — — — — — — 3,044 6.74 Corporate — — — — 7,286 378.00 — — Total $ 43,882 0.76 $ 211,893 0.24 $ 24,305 3.25 $ 24,345 3.65 $ 184,604 2.92 Deposits The following table displays deposit balances as of December 31: 2024 2023 2022 2021 2020 Noninterest bearing demand deposits $ 416,373 $ 428,505 $ 494,346 $ 448,352 $ 375,395 Interest bearing demand deposits 341,366 320,737 372,155 364,563 302,444 Savings 601,730 628,079 625,734 596,662 505,497 Certificates of deposit 387,591 346,374 252,040 300,762 382,981 Total $ 1,747,060 $ 1,723,695 $ 1,744,275 $ 1,710,339 $ 1,566,317 The following table displays the change in deposit balances for the years ended December 31: 2024 2023 2022 $ Change % Change $ Change % Change $ Change % Change Noninterest bearing demand deposits $ (12,132) (2.83) % $ (65,841) (13.32) % $ 45,994 10.26 % Interest bearing demand deposits 20,629 6.43 % (51,418) (13.82) % 7,592 2.08 % Savings (26,349) (4.20) % 2,345 0.37 % 29,072 4.87 % Certificates of deposit 41,217 11.90 % 94,334 37.43 % (48,722) (16.20) % Total $ 23,365 1.36 % $ (20,580) (1.18) % $ 33,936 1.98 % 26 Ta ble of Contents The following table presents estimated balances of uninsured deposits as of December 31: 2024 2023 2022 2021 2020 Uninsured deposits $ 645,764 $ 600,381 $ 585,901 $ 548,213 $ 461,859 Uninsured deposits are the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limits.
Treasury $ 187,879 0.96 $ 9,655 1.13 $ — — $ — — $ — — States and political subdivisions 12,934 3.63 17,276 3.32 18,814 3.04 20,181 3.90 — — Mortgage-backed securities — — — — — — — — 22,252 2.39 Collateralized mortgage obligations — — — — — — — — 200,466 3.49 Auction rate money market preferred — — — — — — — — 2,413 5.86 Corporate — — — — 5,921 3.43 — — — — Total $ 200,813 1.13 $ 26,931 2.53 $ 24,735 3.13 $ 20,181 3.90 $ 225,131 3.40 35 Table of Contents Deposits The following table displays deposit balances as of December 31: 2025 2024 2023 2022 2021 Noninterest bearing demand deposits $ 426,342 $ 416,373 $ 428,505 $ 494,346 $ 448,352 Interest bearing demand deposits 266,187 237,548 241,656 281,369 273,065 Money market deposits 436,631 423,883 423,638 411,394 395,078 Savings 280,429 281,665 283,522 305,126 293,082 Certificates of deposit 410,065 387,591 346,374 252,040 300,762 Total $ 1,819,654 $ 1,747,060 $ 1,723,695 $ 1,744,275 $ 1,710,339 The following table displays the change in deposit balances for the years ended December 31: 2025 2024 2023 $ Change % Change $ Change % Change $ Change % Change Noninterest bearing demand deposits $ 9,969 2.39 % $ (12,132) (2.83) % $ (65,841) (13.32) % Interest bearing demand deposits 28,639 12.06 % (4,108) (1.70) % (39,713) (14.11) % Money market deposits 12,748 3.01 % 245 0.06 % 12,244 2.98 % Savings (1,236) (0.44) % (1,857) (0.65) % (21,604) (7.08) % Certificates of deposit 22,474 5.80 % 41,217 11.90 % 94,334 37.43 % Total $ 72,594 4.16 % $ 23,365 1.36 % $ (20,580) (1.18) % The following table presents estimated balances of uninsured deposits as of December 31: 2025 2024 2023 2022 2021 Uninsured deposits $ 695,537 $ 645,764 $ 600,381 $ 585,901 $ 548,213 Uninsured deposits are the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limits.
The yield on loans expanded to 5.58%, from 5.02% due to higher rates on new loans and fixed rate commercial loans that have and continue to reprice to variable rates.
The yield on loans increased to 5.75%, from 5.58% in 2024 due to higher rates on new loans and variable rate commercial loans that continue to reprice. Our cost of interest bearing liabilities decreased to 2.25% from 2.37% in 2024 due to lower rates on the money market and certificate of deposit products.
Managed assets increased $17,015 driven by growth in new accounts and higher security valuations. Customer service fees increased $329, based on a higher number of transaction accounts. Noninterest expenses were $52,129 for the year ended December 31, 2024, increasing $2,819 when compared to the same period in 2023.
Wealth management fees also grew $206 due to growth in assets under management. Managed assets increased $49,076 driven by growth in new accounts and higher security valuations. Noninterest expenses for the year ended December 31, 2025 were $54,950, an increase of $2,821, or 5.4%, compared to 2024.
The decline in the amount and percentage of primary liquidity is a direct result of an increase in loans and a decrease in unencumbered AFS securities collateralizing non-market funding.
Cash, cash equivalents, and unencumbered AFS securities totaled $337,011 or 15.25% of assets as of December 31, 2025, compared to $330,876 or 15.86% as of December 31, 2024. The decline in the percentage of primary liquidity is a direct result of an increase in loans and other assets.
We strive to achieve reasonable stability in the net interest margin through periods of changing interest rates. 31 Ta ble of Contents The following table shows the maturity of loans outstanding at December 31, 2024 based on contractual terms.
We may change those methods in the future to adapt to changes in circumstances or to implement new techniques. 40 Table of Contents The following table shows the maturity of loans outstanding at December 31, 2025 based on contractual terms.
The provision for credit losses for the year ended December 31, 2024 was $1,884, compared to $629 for the same period in 2023. The provision for 2024 includes the recovery of contractual principal of two previously charged-off commercial loans totaling $314. Given these loan recoveries, our historical loss rate experience improved which provided a benefit of $435.
The provision for credit losses for the year ended December 31, 2025 was a reversal of $563, compared to a provision of $1,884 for the year ended December 31, 2024. The credit reversal in 2025 includes recoveries of $2,268, which includes a $1,556 recovery related to overdrawn deposit accounts from a single customer that were charged off in 2024.