Biggest change(1) Non-GAAP measure - Refer to non-GAAP reconciliation below. 34 Table of Contents Results of Operations The following table sets forth certain financial highlights: Years Ended December 31, 2024 2023 2022 Performance: Diluted earnings per share $ 2.97 $ 2.65 $ 3.52 Return on average assets 1.04 % 0.95 % 1.29 % Return on average equity 9.57 % 9.34 % 12.67 % Return on average tangible common equity 13.75 % 13.02 % 16.89 % Net interest margin (FTE) 3.23 % 3.29 % 3.34 % Capital: Equity to assets 11.07 % 10.71 % 10.00 % Tangible equity ratio 8.42 % 7.93 % 7.73 % Book value per share $ 32.34 $ 30.26 $ 27.38 Tangible book value per share $ 23.88 $ 21.72 $ 20.65 Leverage ratio 10.24 % 9.71 % 10.32 % Common equity tier 1 capital ratio 11.93 % 11.57 % 12.12 % Tier 1 capital ratio 12.83 % 12.50 % 13.19 % Total risk-based capital ratio 15.03 % 14.75 % 15.38 % The following tables provide non-GAAP reconciliations: Years Ended December 31, (In thousands, except per share data) 2024 2023 2022 Return on average tangible common equity: Net income $ 140,641 $ 118,782 $ 151,995 Amortization of intangible assets (net of tax) 6,332 3,551 1,698 Net income, excluding intangible amortization $ 146,973 $ 122,333 $ 153,693 Average stockholders’ equity $ 1,468,861 $ 1,272,333 $ 1,199,383 Less: average goodwill and other intangibles 399,989 332,667 289,238 Average tangible common equity $ 1,068,872 $ 939,666 $ 910,145 Return on average tangible common equity 13.75 % 13.02 % 16.89 % Tangible equity ratio: Stockholders’ equity $ 1,526,141 $ 1,425,691 $ 1,173,554 Intangibles 399,023 402,294 288,545 Assets $ 13,786,666 $ 13,309,040 $ 11,739,296 Tangible equity ratio 8.42 % 7.93 % 7.73 % Tangible book value: Stockholders’ equity $ 1,526,141 $ 1,425,691 $ 1,173,554 Intangibles 399,023 402,294 288,545 Tangible equity $ 1,127,118 $ 1,023,397 $ 885,009 Diluted common shares outstanding 47,195 47,110 42,858 Tangible book value per share $ 23.88 $ 21.72 $ 20.65 Operating net income: Net income $ 140,641 $ 118,782 $ 151,995 Acquisition expenses 1,531 9,978 967 Acquisition-related provision for credit losses - 8,750 - Acquisition-related reserve for unfunded loan commitments - 836 - Impairment of a minority interest equity investment - 4,750 - Securities (gains) losses (2,789 ) 9,315 1,131 Adjustment to net income $ (1,258 ) $ 33,629 $ 2,098 Adjustment to net income (net of tax) $ (984 ) $ 25,965 $ 1,623 Operating net income $ 139,657 $ 144,747 $ 153,618 Operating diluted earnings per share $ 2.94 $ 3.23 $ 3.56 35 Table of Contents 2025 Outlook The Company’s 2024 earnings reflected its continued ability to invest in the Company’s future while managing significant volatility in the interest rate environment and overall economic conditions, which have presented challenges across the financial services industry. 2024 was marked by resilience for both economic growth and inflation.
Biggest change(1) Non-GAAP measure - Refer to non-GAAP reconciliation below. 32 Table of Contents Results of Operations The following table sets forth certain financial highlights: Years Ended December 31, 2025 2024 2023 Performance: Diluted earnings per share $ 3.33 $ 2.97 $ 2.65 Return on average assets 1.11 % 1.04 % 0.95 % Return on average equity 9.75 % 9.57 % 9.34 % Return on average tangible common equity (1) 14.14 % 13.75 % 13.02 % Net interest margin (FTE) (1) 3.59 % 3.23 % 3.29 % Capital: Equity to assets 11.85 % 11.07 % 10.71 % Tangible equity ratio (1) 8.95 % 8.42 % 7.93 % Book value per share $ 36.32 $ 32.34 $ 30.26 Tangible book value per share (1) $ 26.54 $ 23.88 $ 21.72 Leverage ratio 9.48 % 10.24 % 9.71 % Common equity tier 1 capital ratio 12.07 % 11.93 % 11.57 % Tier 1 capital ratio 12.07 % 12.83 % 12.50 % Total risk-based capital ratio 14.24 % 15.03 % 14.75 % The following tables provide non-GAAP reconciliations: Years Ended December 31, (In thousands, except per share data) 2025 2024 2023 Return on average tangible common equity: Net income $ 169,235 $ 140,641 $ 118,782 Amortization of intangible assets (net of tax) 8,958 6,332 3,551 Net income, excluding intangible amortization $ 178,193 $ 146,973 $ 122,333 Average stockholders’ equity $ 1,735,364 $ 1,468,861 $ 1,272,333 Less: average goodwill and other intangibles 475,530 399,989 332,667 Average tangible common equity $ 1,259,834 $ 1,068,872 $ 939,666 Return on average tangible common equity 14.14 % 13.75 % 13.02 % Tangible equity ratio: Stockholders’ equity $ 1,896,216 $ 1,526,141 $ 1,425,691 Intangibles 510,934 399,023 402,294 Assets $ 15,995,121 $ 13,786,666 $ 13,309,040 Tangible equity ratio 8.95 % 8.42 % 7.93 % Tangible book value per share: Stockholders’ equity $ 1,896,216 $ 1,526,141 $ 1,425,691 Intangibles 510,934 399,023 402,294 Tangible equity $ 1,385,282 $ 1,127,118 $ 1,023,397 Diluted common shares outstanding 52,203 47,195 47,110 Tangible book value per share $ 26.54 $ 23.88 $ 21.72 Operating net income: Net income $ 169,235 $ 140,641 $ 118,782 Acquisition expenses 19,526 1,531 9,978 Acquisition-related provision for credit losses 13,022 - 8,750 Acquisition-related reserve for unfunded loan commitments 532 - 836 Impairment of a minority interest equity investment - - 4,750 Securities (gains) losses (148 ) (2,789 ) 9,315 Adjustment to net income $ 32,932 $ (1,258 ) $ 33,629 Adjustment to net income (net of tax) $ 25,295 $ (984 ) $ 25,965 Operating net income $ 194,530 $ 139,657 $ 144,747 Operating diluted earnings per share $ 3.82 $ 2.94 $ 3.23 FTE adjustment: Net interest income $ 501,546 $ 400,122 $ 378,219 FTE adjustment 2,466 2,574 2,034 Net interest income (FTE) $ 504,012 $ 402,696 $ 380,253 Average earning assets $ 14,025,247 $ 12,449,064 $ 11,570,283 Net interest margin (FTE) 3.59 % 3.23 % 3.29 % 33 Table of Contents 2026 Outlook The Company’s 2025 earnings reflected its continued ability to invest in the future while managing continued volatility in the current interest rate environment and overall economic conditions, which have presented challenges across the financial services industry. 2025 was marked by resilient economic growth and while improving modestly, persistent inflation.
The Company cautions readers not to place undue reliance on any forward-looking statements, which speak only as of the date made, and advises readers that various factors, including, but not limited to, those described above and other factors discussed in the Company’s annual and quarterly reports previously filed with the SEC, could affect the Company’s financial performance and could cause the Company’s actual results or circumstances for future periods to differ materially from those anticipated or projected.
The Company cautions readers not to place undue reliance on any forward-looking statements, which speak only as of the date on which they are made, and advises readers that various factors, including, but not limited to, those described above and other factors discussed in the Company’s annual and quarterly reports previously filed with the SEC, could affect the Company’s financial performance and could cause the Company’s actual results or circumstances for future periods to differ materially from those anticipated or projected.
When we refer to the “Bank” in this report, we mean our only bank subsidiary, NBT Bank, National Association, and its subsidiaries. This discussion will focus on results of operations for the fiscal years ended December 31, 2024, 2023, and 2022, and financial condition as of December 31, 2024 and 2023, including capital resources and asset/liability management.
When we refer to the “Bank” in this report, we mean our only bank subsidiary, NBT Bank, National Association, and its subsidiaries. This discussion will focus on results of operations for the fiscal years ended December 31, 2025, 2024 and 2023 and financial condition as of December 31, 2025 and 2024, including capital resources and asset/liability management.
The Company’s business, primarily conducted through the Bank and its full-service retirement plan administration and recordkeeping subsidiary and full-service insurance agency subsidiary, consists of providing commercial banking, retail banking, wealth management and other financial services primarily to customers in its market area, which includes upstate New York, northeastern Pennsylvania, southern New Hampshire, western Massachusetts, Vermont, southern Maine and central and northwestern Connecticut.
The Company’s business, primarily conducted through the Bank and its full-service retirement plan administration and recordkeeping subsidiary and full-service regional insurance agency subsidiary, consists of providing commercial banking, retail banking and wealth management services primarily to customers in its market area, which includes upstate New York, northeastern Pennsylvania, southern New Hampshire, western Massachusetts, Vermont, southern Maine and central and northwestern Connecticut.
The subordinated notes, which qualify as Tier 2 capital, bear interest at an annual rate of 5.00%, payable semi-annually in arrears commencing on January 1, 2021, and a floating rate of interest equivalent to the three-month SOFR plus a spread of 4.85%, payable quarterly in arrears commencing on October 1, 2025.
The subordinated notes, which qualified as Tier 2 capital, bore interest at an annual rate of 5.00%, payable semi-annually in arrears commencing on January 1, 2021, and a floating rate of interest equivalent to the three-month SOFR plus a spread of 4.85%, payable quarterly in arrears commencing on October 1, 2025.
Recent Accounting Updates See Note 2 to the consolidated financial statements for a detailed discussion of new accounting pronouncements. 2023 OPERATING RESULTS AS COMPARED TO 2022 OPERATING RESULTS For similar operating and financial data and discussion of our results for the year ended December 31, 2023 compared to our results for the year ended December 31, 2022 , refer to Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under Part II of our annual report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on February 29, 2024 and is incorporated herein by reference. 50 Table of Contents
Recent Accounting Updates See Note 2 to the consolidated financial statements for a detailed discussion of new accounting pronouncements. 2024 OPERATING RESULTS AS COMPARED TO 2023 OPERATING RESULTS For similar operating and financial data and discussion of our results for the year ended December 31, 2024 compared to our results for the year ended December 31, 2023 , refer to Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under Part II of our annual report on Form 10-K for the year ended December 31, 2024, which was filed with the SEC on February 28, 2025 and is incorporated herein by reference. 48 Table of Contents
The subordinated notes, which qualify as Tier 2 capital, bear interest at an annual rate of 3.50%, payable quarterly in arrears commencing on June 30, 2021, and a floating rate of interest equivalent to the three-month SOFR plus a spread of 2.80%, payable quarterly in arrears commencing on June 30, 2026.
The subordinated notes, which qualified as Tier 2 capital, bore interest at an annual rate of 3.50%, payable quarterly in arrears commencing on June 30, 2021, and a floating rate of interest equivalent to the three-month SOFR plus a spread of 2.80%, payable quarterly in arrears commencing on June 30, 2026.
Allocation of the Allowance for Loan Losses December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Allowance Category Percent of Loans Allowance Category Percent of Loans Allowance Category Percent of Loans Allowance Category Percent of Loans Allowance Category Percent of Loans Commercial $ 45,453 51 % $ 45,903 50 % $ 34,722 48 % $ 28,941 51 % $ 50,942 53 % Residential 26,560 27 % 22,070 27 % 15,127 26 % 18,806 27 % 21,255 26 % Consumer 43,987 22 % 46,427 23 % 50,951 26 % 44,253 22 % 37,803 21 % Total $ 116,000 100 % $ 114,400 100 % $ 100,800 100 % $ 92,000 100 % $ 110,000 100 % Allowance for Credit Losses on Off-Balance Sheet Credit Exposures The Company estimates expected credit losses over the contractual period in which the Company has exposure to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company.
Allocation of the Allowance for Loan Losses December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Allowance Category Percent of Loans Allowance Category Percent of Loans Allowance Category Percent of Loans Allowance Category Percent of Loans Allowance Category Percent of Loans Commercial $ 61,725 54 % $ 45,453 51 % $ 45,903 50 % $ 34,722 48 % $ 28,941 51 % Residential 33,692 28 % 26,560 27 % 22,070 27 % 15,127 26 % 18,806 27 % Consumer 42,583 18 % 43,987 22 % 46,427 23 % 50,951 26 % 44,253 22 % Total $ 138,000 100 % $ 116,000 100 % $ 114,400 100 % $ 100,800 100 % $ 92,000 100 % Allowance for Credit Losses on Off-Balance Sheet Credit Exposures The Company estimates expected credit losses over the contractual period in which the Company has exposure to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company.
At December 31, 2024 and 2023, the Bank had $199.0 million and $77.0 million, respectively, of collateral encumbered by municipal letters of credit. The Bank is a member of the FHLB system and had additional borrowing capacity from the FHLB of approximately $1.71 billion at December 31, 2024 and $1.11 billion at December 31, 2023.
At December 31, 2025 and 2024, the Bank had $353.0 million and $199.0 million, respectively, of collateral encumbered by municipal letters of credit. The Bank is a member of the FHLB system and had additional borrowing capacity from the FHLB of approximately $2.10 billion at December 31, 2025 and $1.71 billion at December 31, 2024.
Operating net income (1) , a non-GAAP measure, was $139.7 million, or $2.94 per diluted common share, for the year ended December 31, 2024, compared to $144.7 million, or $3.23 per diluted common share for the year ended December 31, 2023.
Operating net income (1) , a non-GAAP measure, was $194.5 million, or $3.82 per diluted common share, for the year ended December 31, 2025, compared to $139.7 million, or $2.94 per diluted common share for the year ended December 31, 2024.
Past due loans as a percentage of total loans was 0.34% at December 31, 2024, up from 0.32% of total loans at December 31, 2023. 46 Table of Contents In addition to nonperforming loans discussed above, the Company has also identified approximately $116.1 million in potential problem loans at December 31, 2024 as compared to $87.7 million at December 31, 2023.
Past due loans as a percentage of total loans was 0.38% at December 31, 2025, up from 0.34% of total loans at December 31, 2024. 44 Table of Contents In addition to nonperforming loans discussed above, the Company has also identified approximately $271.8 million in potential problem loans at December 31, 2025, as compared to $116.1 million at December 31, 2024.
At December 31, 2024, the Company’s Basic Surplus measurement was 17.0% of total assets, or $2.34 billion, as compared to the December 31, 2023 Basic Surplus of 11.6%, or $1.54 billion, and was above the Company’s minimum of 5% (calculated at $689.3 million and $665.5 million, of period end total assets as of December 31, 2024 and December 31, 2023, respectively) set forth in its liquidity policies. 47 Table of Contents At December 31, 2024 and 2023, FHLB advances outstanding totaled $45.6 million and $322.7 million, respectively.
At December 31, 2025, the Company’s Basic Surplus measurement was 18.7% of total assets, or $2.98 billion, as compared to the December 31, 2024 Basic Surplus of 17.0%, or $2.34 billion, and was above the Company’s minimum of 5% (calculated at $799.8 million and $689.3 million of period end total assets as of December 31, 2025 and December 31, 2024, respectively) set forth in its liquidity policies. 45 Table of Contents At December 31, 2025 and 2024, FHLB advances outstanding totaled $43.0 million and $45.6 million, respectively.
As of December 31, (Dollars in thousands) 2024 % 2023 % 2022 % 2021 % 2020 % Nonaccrual loans: Commercial $ 32,144 70 % $ 21,567 63 % $ 7,664 44 % $ 15,942 53 % $ 23,557 53 % Residential 10,464 23 % 9,632 28 % 4,835 28 % 8,862 29 % 13,082 29 % Consumer 2,529 6 % 2,566 8 % 1,667 10 % 1,511 5 % 3,020 7 % Troubled loan modifications (1) 682 1 % 448 1 % 3,067 18 % 3,970 13 % 4,988 11 % Total nonaccrual loans $ 45,819 100 % $ 34,213 100 % $ 17,233 100 % $ 30,285 100 % $ 44,647 100 % Loans over 90 days past due and still accruing: Commercial $ - - $ 1 - $ 4 - $ - - $ 493 16 % Residential 2,411 42 % 554 15 % 771 20 % 808 33 % 518 16 % Consumer 3,387 58 % 3,106 85 % 3,048 80 % 1,650 67 % 2,138 68 % Total loans over 90 days past due and still accruing $ 5,798 100 % $ 3,661 100 % $ 3,823 100 % $ 2,458 100 % $ 3,149 100 % Total nonperforming loans $ 51,617 $ 37,874 $ 21,056 $ 32,743 $ 47,796 OREO 182 - 105 167 1,458 Total nonperforming assets $ 51,799 $ 37,874 $ 21,161 $ 32,910 $ 49,254 Total nonaccrual loans to total loans 0.46 % 0.35 % 0.21 % 0.40 % 0.60 % Total nonperforming loans to total loans 0.52 % 0.39 % 0.26 % 0.44 % 0.64 % Total nonperforming assets to total assets 0.38 % 0.28 % 0.18 % 0.27 % 0.45 % Total allowance for loan losses to nonperforming loans 224.73 % 302.05 % 478.72 % 280.98 % 230.14 % Total allowance for loan losses to nonaccrual loans 253.17 % 334.38 % 584.92 % 303.78 % 246.38 % (1) TDRs prior to adoption of ASU 2022-02.
As of December 31, (Dollars in thousands) 2025 % 2024 % 2023 % 2022 % 2021 % Nonaccrual loans: Commercial $ 19,934 45 % $ 32,144 70 % $ 21,567 63 % $ 7,664 44 % $ 15,942 53 % Residential 21,264 47 % 10,464 23 % 9,632 28 % 4,835 28 % 8,862 29 % Consumer 3,093 7 % 2,529 6 % 2,566 8 % 1,667 10 % 1,511 5 % Troubled loan modifications (1) 301 1 % 682 1 % 448 1 % 3,067 18 % 3,970 13 % Total nonaccrual loans $ 44,592 100 % $ 45,819 100 % $ 34,213 100 % $ 17,233 100 % $ 30,285 100 % Loans over 90 days past due and still accruing: Commercial $ 2,220 31 % $ - - $ 1 - $ 4 - $ - - Residential 2,366 33 % 2,411 42 % 554 15 % 771 20 % 808 33 % Consumer 2,545 36 % 3,387 58 % 3,106 85 % 3,048 80 % 1,650 67 % Total loans over 90 days past due and still accruing $ 7,131 100 % $ 5,798 100 % $ 3,661 100 % $ 3,823 100 % $ 2,458 100 % Total nonperforming loans $ 51,723 $ 51,617 $ 37,874 $ 21,056 $ 32,743 OREO 402 182 - 105 167 Total nonperforming assets $ 52,125 $ 51,799 $ 37,874 $ 21,161 $ 32,910 Total nonaccrual loans to total loans 0.38 % 0.46 % 0.35 % 0.21 % 0.40 % Total nonperforming loans to total loans 0.45 % 0.52 % 0.39 % 0.26 % 0.44 % Total nonperforming assets to total assets 0.33 % 0.38 % 0.28 % 0.18 % 0.27 % Total allowance for loan losses to nonperforming loans 266.81 % 224.73 % 302.05 % 478.72 % 280.98 % Total allowance for loan losses to nonaccrual loans 309.47 % 253.17 % 334.38 % 584.92 % 303.78 % (1) TDRs prior to adoption of ASU 2022-02.
Composition of Loan Portfolio A summary of the loan portfolio by major categories (1) , net of deferred fees and origination costs, for the periods indicated is as follows: December 31, (In thousands) 2024 2023 2022 2021 2020 Commercial & industrial $ 1,426,358 $ 1,353,725 $ 1,265,082 $ 1,155,240 $ 1,121,224 Commercial real estate 3,876,698 3,626,910 2,807,941 2,655,367 2,526,813 Paycheck protection program 124 523 949 101,222 430,810 Residential real estate 2,142,249 2,125,804 1,649,870 1,571,232 1,466,662 Home equity 334,268 337,214 314,124 330,357 387,974 Indirect auto 1,273,253 1,130,132 989,587 859,454 931,286 Residential solar 820,079 917,755 856,798 440,016 282,224 Other consumer 96,881 158,650 265,796 385,571 351,892 Total loans $ 9,969,910 $ 9,650,713 $ 8,150,147 $ 7,498,459 $ 7,498,885 (1) Loans are summarized by business line which does not align with how the Company assesses credit risk in the estimate for credit losses under CECL.
Composition of Loan Portfolio A summary of the loan portfolio by major categories (1) , net of deferred fees and origination costs, for the periods indicated is as follows: December 31, (In thousands) 2025 2024 2023 2022 2021 Commercial & industrial $ 1,671,949 $ 1,426,358 $ 1,353,725 $ 1,265,082 $ 1,155,240 Commercial real estate 4,798,957 3,876,698 3,626,910 2,807,941 2,655,367 Paycheck protection program 25 124 523 949 101,222 Residential mortgage 2,537,593 2,142,249 2,125,804 1,649,870 1,571,232 Home equity 448,113 334,268 337,214 314,124 330,357 Indirect auto 1,340,524 1,273,253 1,130,132 989,587 859,454 Residential solar 736,970 820,079 917,755 856,798 440,016 Other consumer 63,983 96,881 158,650 265,796 385,571 Total loans $ 11,598,114 $ 9,969,910 $ 9,650,713 $ 8,150,147 $ 7,498,459 (1) Loans are summarized by business line which do not align to how the Company assesses credit risk in the allowance for credit losses under CECL.
Within the CRE portfolio, approximately 81% comprises Non-Owner Occupied CRE, with the remaining 19% being Owner-Occupied CRE. Non-Owner Occupied CRE includes diverse sectors across the Company’s markets such as residential rental properties (43%) and office spaces (18%), along with retail, manufacturing, mixed use, hotels and others.
Within the CRE portfolio, approximately 78% are comprised of Non-Owner Occupied CRE, with the remaining 22% being Owner-Occupied CRE. Non-Owner Occupied CRE includes diverse sectors across the Company’s markets such as residential rental properties (45%) and office spaces (13%), along with retail, manufacturing, mixed use, hotels and others.
The following table sets forth the major components of noninterest expense for the years indicated: Years Ended December 31, (In thousands) 2024 2023 2022 Salaries and employee benefits $ 232,487 $ 194,250 $ 187,830 Technology and data services 39,139 38,163 35,712 Occupancy 31,309 28,408 26,282 Professional fees and outside services 19,132 17,601 16,810 Office supplies and postage 7,525 6,917 6,140 FDIC assessment 6,765 6,257 3,197 Advertising 3,386 3,054 2,822 Amortization of intangible assets 8,443 4,734 2,263 Loan collection and other real estate owned, net 2,505 2,618 2,647 Acquisition expenses 1,531 9,978 967 Other 25,659 29,684 19,795 Total noninterest expense $ 377,881 $ 341,664 $ 304,465 Noninterest expense for the year ended December 31, 2024 was $377.9 million, up $36.2 million, or 10.6%, from the year ended December 31, 2023.
The following table sets forth the major components of noninterest expense for the years indicated: Years Ended December 31, (In thousands) 2025 2024 2023 Salaries and employee benefits $ 257,478 $ 232,487 $ 194,250 Technology and data services 44,025 39,139 38,163 Occupancy 36,385 31,309 28,408 Professional fees and outside services 21,740 19,132 17,601 Office supplies and postage 8,095 7,525 6,917 FDIC assessment 7,889 6,765 6,257 Marketing 4,013 3,386 3,054 Amortization of intangible assets 11,944 8,443 4,734 Loan collection and other real estate owned, net 2,648 2,505 2,618 Acquisition expenses 19,526 1,531 9,978 Other 31,598 25,659 29,684 Total noninterest expense $ 445,341 $ 377,881 $ 341,664 Noninterest expense for the year ended December 31, 2025 was $445.3 million, up $67.5 million, or 17.9%, from the year ended December 31, 2024.
Total nonperforming assets were $51.8 million at December 31, 2024, compared to $37.9 million at December 31, 2023. Nonperforming loans at December 31, 2024 were $51.6 million or 0.52% of total loans, compared with $37.9 million or 0.39% of total loans at December 31, 2023.
Total nonperforming assets were $52.1 million at December 31, 2025, compared to $51.8 million at December 31, 2024. Nonperforming loans at December 31, 2025 were $51.7 million or 0.45% of total loans, compared with $51.6 million or 0.52% of total loans at December 31, 2024.
The following information should be considered in connection with the Company’s results as of and for the year ended December 31, 2024: ● Net interest income for the year ended December 31, 2024 was $400.1 million, up $21.9 million, or 5.8%, from 2023. ● The Company recorded a provision for loan losses of $19.6 million for the year ended December 31, 2024, compared to $25.3 million in 2023.
The following information should be considered in connection with the Company’s results as of and for the year ended December 31, 2025: ● The acquisition of Evans was completed on May 2, 2025. ● Net interest income for the year ended December 31, 2025 was $501.5 million, up $101.4 million, or 25.3%, from 2024. ● The Company recorded a provision for loan losses of $32.3 million for the year ended December 31, 2025, compared to $19.6 million in 2024.
(Dollars in thousands) 2024 2023 2022 2021 2020 Balance at January 1* $ 114,400 $ 100,152 $ 92,000 $ 110,000 $ 75,999 Loans charged-off Commercial 5,042 4,154 1,870 4,638 4,005 Residential 211 517 633 979 1,135 Consumer** 20,475 22,107 16,140 14,489 21,938 Total loans charged-off $ 25,728 $ 26,778 $ 18,643 $ 20,106 $ 27,078 Recoveries Commercial $ 839 $ 3,625 $ 2,430 $ 723 $ 786 Residential 415 496 852 1,069 618 Consumer** 6,467 5,859 7,014 8,571 8,541 Total recoveries $ 7,721 $ 9,980 $ 10,296 $ 10,363 $ 9,945 Net loans charged-off $ 18,007 $ 16,798 $ 8,347 $ 9,743 $ 17,133 Allowance for credit loss on PCD acquired loans $ - $ 5,772 $ - $ - $ - Provision for loan losses 19,607 25,274 17,147 (8,257 ) 51,134 Balance at December 31 $ 116,000 $ 114,400 $ 100,800 $ 92,000 $ 110,000 Allowance for loan losses to loans outstanding at end of year 1.16 % 1.19 % 1.24 % 1.23 % 1.47 % Commercial net charge-offs to average loans outstanding 0.04 % 0.01 % (0.01 )% 0.05 % 0.04 % Residential net charge-offs to average loans outstanding - - - - 0.01 % Consumer net charge-offs to average loans outstanding 0.14 % 0.18 % 0.12 % 0.08 % 0.18 % Net charge-offs to average loans outstanding 0.18 % 0.19 % 0.11 % 0.13 % 0.23 % * 2020 includes an adjustment of $3.0 million as a result of the January 1, 2020, adoption of ASC 326 and 2023 includes an adjustment of $0.6 million as a result of the January 1, 2023, adoption of ASU 2022-02. ** Consumer charge-off and recoveries include consumer and home equity. 45 Table of Contents Nonperforming Assets Nonperforming assets consist of nonaccrual loans, loans over 90 days past due and still accruing, troubled loans modifications, OREO and nonperforming securities.
(Dollars in thousands) 2025 2024 2023 2022 2021 Balance at January 1 (1) $ 116,000 $ 114,400 $ 100,152 $ 92,000 $ 110,000 Loans charged-off: Commercial 4,801 5,042 4,154 1,870 4,638 Residential 916 211 517 633 979 Consumer (2) 19,492 20,475 22,107 16,140 14,489 Total loans charged-off $ 25,209 $ 25,728 $ 26,778 $ 18,643 $ 20,106 Recoveries: Commercial $ 893 $ 839 $ 3,625 $ 2,430 $ 723 Residential 345 415 496 852 1,069 Consumer (2) 5,991 6,467 5,859 7,014 8,571 Total recoveries $ 7,229 $ 7,721 $ 9,980 $ 10,296 $ 10,363 Net loans charged-off $ 17,980 $ 18,007 $ 16,798 $ 8,347 $ 9,743 Allowance for credit loss on PCD acquired loans $ 7,726 $ - $ 5,772 $ - $ - Provision for loan losses 32,254 19,607 25,274 17,147 (8,257 ) Balance at December 31 $ 138,000 $ 116,000 $ 114,400 $ 100,800 $ 92,000 Allowance for loan losses to loans outstanding at end of year 1.19 % 1.16 % 1.19 % 1.24 % 1.23 % Net charge-offs to average loans outstanding 0.16 % 0.18 % 0.19 % 0.11 % 0.13 % Commercial net charge-offs to average loans outstanding 0.04 % 0.04 % 0.01 % (0.01 )% 0.05 % Residential net charge-offs to average loans outstanding 0.01 % - - - - Consumer net charge-offs to average loans outstanding 0.12 % 0.14 % 0.18 % 0.12 % 0.08 % (1) 2023 includes an adjustment of $0.6 million as a result of the January 1, 2023, adoption of ASU 2022-02.
Evans, with assets of approximately $2.19 billion at December 31 2024, is headquartered in Williamsville, New York. Its primary subsidiary, Evans Bank, is a federally-chartered national banking association operating 18 banking locations in Western New York.
Evans, with assets of $2.19 billion at December 31, 2024, was headquartered in Williamsville, New York. Its primary subsidiary, Evans Bank, was a federally-chartered national banking association operating 18 banking locations in Western New York. The acquisition enhances the Company’s presence in Western New York, including the Buffalo and Rochester communities.
The following table sets forth information by category of noninterest income for the years indicated: Years Ended December 31, (In thousands) 2024 2023 2022 Service charges on deposit account $ 17,087 $ 15,425 $ 14,630 Card services income 22,331 20,829 29,058 Retirement plan administration fees 56,587 47,221 48,112 Wealth management 41,641 34,763 33,311 Insurance services 17,032 15,667 14,696 Bank owned life insurance income 8,325 6,750 6,044 Net securities gains (losses) 2,789 (9,315 ) (1,131 ) Other 11,032 10,838 10,858 Total noninterest income $ 176,824 $ 142,178 $ 155,578 Noninterest income for the year ended December 31, 2024 was $176.8 million, up $34.6 million, or 24.4%, from the year ended December 31, 2023.
The following table sets forth information by category of noninterest income for the years indicated: Years Ended December 31, (In thousands) 2025 2024 2023 Service charges on deposit account $ 19,067 $ 17,087 $ 15,425 Card services income 23,988 22,331 20,829 Retirement plan administration fees 61,585 56,587 47,221 Wealth management 44,755 41,641 34,763 Insurance services 18,035 17,032 15,667 Bank owned life insurance income 12,393 8,325 6,750 Net securities gains (losses) 148 2,789 (9,315 ) Other 15,522 11,032 10,838 Total noninterest income $ 195,493 $ 176,824 $ 142,178 Noninterest income for the year ended December 31, 2025 was $195.5 million, up $18.7 million, or 10.6%, from the year ended December 31, 2024.
The following table includes the condensed consolidated average balance sheet, an analysis of interest income/expense and average yield/rate for each major category of earning assets and interest-bearing liabilities on a taxable equivalent basis. 36 Table of Contents Average Balances and Net Interest Income 2024 2023 2022 (Dollars in thousands) Average Balances Net Interest Income Yield/ Rate Average Balances Net Interest Income Yield/ Rate Average Balances Net Interest Income Yield/ Rate Assets: Short-term interest-bearing accounts $ 86,213 $ 4,412 5.12 % $ 126,765 $ 6,259 4.94 % $ 440,429 $ 3,072 0.70 % Securities taxable (1) 2,285,725 45,588 1.99 % 2,377,596 45,176 1.90 % 2,424,925 43,229 1.78 % Securities tax-exempt (1) (3) 221,273 7,788 3.52 % 214,053 6,730 3.14 % 233,515 5,070 2.17 % FRB and FHLB stock 37,789 2,672 7.07 % 48,641 3,368 6.92 % 27,040 995 3.68 % Loans (2) (3) 9,818,064 553,784 5.64 % 8,803,228 463,290 5.26 % 7,772,962 333,008 4.28 % Total interest-earning assets $ 12,449,064 $ 614,244 4.93 % $ 11,570,283 $ 524,823 4.54 % $ 10,898,871 $ 385,374 3.54 % Other assets 1,071,455 923,850 893,197 Total assets $ 13,520,519 $ 12,494,133 $ 11,792,068 Liabilities and stockholders’ equity: Money market deposit accounts $ 3,308,433 $ 116,982 3.54 % $ 2,418,450 $ 62,475 2.58 % $ 2,447,978 $ 4,955 0.20 % NOW deposit accounts 1,617,456 13,442 0.83 % 1,555,414 8,298 0.53 % 1,578,831 2,600 0.16 % Savings deposits 1,580,517 734 0.05 % 1,715,749 650 0.04 % 1,829,360 592 0.03 % Time deposits 1,408,410 55,790 3.96 % 1,006,867 33,218 3.30 % 464,912 1,776 0.38 % Total interest-bearing deposits $ 7,914,816 $ 186,948 2.36 % $ 6,696,480 $ 104,641 1.56 % $ 6,321,081 $ 9,923 0.16 % Federal funds purchased 13,016 721 5.54 % 24,575 1,269 5.16 % 14,644 588 4.02 % Repurchase agreements 95,879 2,255 2.35 % 70,251 747 1.06 % 69,561 67 0.10 % Short-term borrowings 103,963 5,693 5.48 % 450,377 23,592 5.24 % 46,371 1,968 4.24 % Long-term debt 29,715 1,166 3.92 % 24,247 925 3.81 % 6,579 161 2.45 % Subordinated debt, net 120,420 7,232 6.01 % 105,756 6,076 5.75 % 98,439 5,424 5.51 % Junior subordinated debt 101,196 7,533 7.44 % 101,196 7,320 7.23 % 101,196 3,749 3.70 % Total interest-bearing liabilities $ 8,379,005 $ 211,548 2.52 % $ 7,472,882 $ 144,570 1.93 % $ 6,657,871 $ 21,880 0.33 % Demand deposits 3,377,352 3,463,608 3,696,957 Other liabilities 295,301 285,310 237,857 Stockholders’ equity 1,468,861 1,272,333 1,199,383 Total liabilities and stockholders’ equity $ 13,520,519 $ 12,494,133 $ 11,792,068 Net interest income (FTE) $ 402,696 $ 380,253 $ 363,494 Interest rate spread 2.41 % 2.61 % 3.21 % Net interest margin (FTE) 3.23 % 3.29 % 3.34 % Taxable equivalent adjustment $ 2,574 $ 2,034 $ 1,304 Net interest income $ 400,122 $ 378,219 $ 362,190 (1) Securities are shown at average amortized cost.
The following table includes the condensed consolidated average balance sheet, an analysis of interest income/expense and average yield/rate for each major category of earning assets and interest-bearing liabilities on a taxable equivalent basis. 34 Table of Contents Average Balances and Net Interest Income 2025 2024 2023 (Dollars in thousands) Average Balances Net Interest Income Yield/ Rate Average Balances Net Interest Income Yield/ Rate Average Balances Net Interest Income Yield/ Rate Assets: Short-term interest-bearing accounts $ 251,174 $ 10,779 4.29 % $ 86,213 $ 4,412 5.12 % $ 126,765 $ 6,259 4.94 % Securities taxable (1) 2,467,011 59,944 2.43 % 2,285,725 45,588 1.99 % 2,377,596 45,176 1.90 % Securities tax-exempt (1) (3) 208,125 7,403 3.56 % 221,273 7,788 3.52 % 214,053 6,730 3.14 % FRB and FHLB stock 40,055 2,110 5.27 % 37,789 2,672 7.07 % 48,641 3,368 6.92 % Loans (2) (3) 11,058,882 633,222 5.73 % 9,818,064 553,784 5.64 % 8,803,228 463,290 5.26 % Total interest-earning assets $ 14,025,247 $ 713,458 5.09 % $ 12,449,064 $ 614,244 4.93 % $ 11,570,283 $ 524,823 4.54 % Other assets 1,249,225 1,071,455 923,850 Total assets $ 15,274,472 $ 13,520,519 $ 12,494,133 Liabilities and stockholders’ equity: Money market deposits $ 3,903,585 $ 115,197 2.95 % $ 3,308,433 $ 116,982 3.54 % $ 2,418,450 $ 62,475 2.58 % Interest-bearing checking deposits 1,935,912 19,840 1.02 % 1,617,456 13,442 0.83 % 1,555,414 8,298 0.53 % Savings deposits 1,823,884 5,942 0.33 % 1,580,517 734 0.05 % 1,715,749 650 0.04 % Time deposits 1,555,058 51,355 3.30 % 1,408,410 55,790 3.96 % 1,006,867 33,218 3.30 % Total interest-bearing deposits $ 9,218,439 $ 192,334 2.09 % $ 7,914,816 $ 186,948 2.36 % $ 6,696,480 $ 104,641 1.56 % Federal funds purchased 4,110 185 4.50 % 13,016 721 5.54 % 24,575 1,269 5.16 % Repurchase agreements 114,822 3,057 2.66 % 95,879 2,255 2.35 % 70,251 747 1.06 % Short-term borrowings 8,679 401 4.62 % 103,963 5,693 5.48 % 450,377 23,592 5.24 % Long-term debt 36,916 1,463 3.96 % 29,715 1,166 3.92 % 24,247 925 3.81 % Subordinated debt, net 76,458 4,875 6.38 % 120,420 7,232 6.01 % 105,756 6,076 5.75 % Junior subordinated debt 108,145 7,131 6.59 % 101,196 7,533 7.44 % 101,196 7,320 7.23 % Total interest-bearing liabilities $ 9,567,569 $ 209,446 2.19 % $ 8,379,005 $ 211,548 2.52 % $ 7,472,882 $ 144,570 1.93 % Demand deposits 3,681,113 3,377,352 3,463,608 Other liabilities 290,426 295,301 285,310 Stockholders’ equity 1,735,364 1,468,861 1,272,333 Total liabilities and stockholders’ equity $ 15,274,472 $ 13,520,519 $ 12,494,133 Net interest income (FTE) $ 504,012 $ 402,696 $ 380,253 Interest rate spread 2.90 % 2.41 % 2.61 % Net interest margin (FTE) 3.59 % 3.23 % 3.29 % Taxable equivalent adjustment $ 2,466 $ 2,574 $ 2,034 Net interest income $ 501,546 $ 400,122 $ 378,219 (1) Securities are shown at average amortized cost.
Included in the provision expense for the year ended December 31, 2023 was $8.8 million of acquisition-related provision for loan losses. ● Excluding securities gains (losses), noninterest income represented 30% of total revenues and was $174.0 million for the year ended December 31, 2024, up $22.5 million, or 14.9%, from the prior year. ● Noninterest expense, excluding acquisition expenses, was up $44.7 million, or 13.5%, from the prior year. ● Period end total loans were $9.97 billion, up $319.2 million, or 3.3% from December 31, 2023. ● Credit quality metrics including net charge-offs to average loans were 0.18% and allowance for loan losses to total loans was 1.16%. ● Period end total deposits were $11.55 billion, up $577.8 million, or 5.3%, from December 31, 2023.
Included in the provision expense for the year ended December 31, 2025 was $13.0 million of acquisition-related provision for loan losses. ● Excluding securities gains (losses), noninterest income represented 28% of total revenues and was $195.3 million for the year ended December 31, 2025, up $21.3 million, or 12.2%, from the prior year. ● Noninterest expense, excluding acquisition expenses, was $425.8 million for the year ended December 31, 2025, up $49.5 million, or 13.1%, from the prior year. ● Period end total loans were $11.60 billion, up $1.63 billion, or 16.3% from December 31, 2024, including $1.67 billion of loans acquired from Evans. ● Credit quality metrics including net charge-offs to average loans were 0.16% and allowance for loan losses to total loans was 1.19%. ● Period end total deposits were $13.50 billion, up $1.95 billion, or 16.9%, from December 31, 2024, including $1.86 billion in deposits acquired from Evans.
The rate paid for time deposits increased from 3.30% during 2023 to 3.96% during 2024. 41 Table of Contents Years Ended December 31, 2024 2023 2022 (In thousands) Average Balance Yield/Rate Average Balance Yield/Rate Average Balance Yield/Rate Demand deposits $ 3,377,352 $ 3,463,608 $ 3,696,957 Money market deposit accounts 3,308,433 3.54 % 2,418,450 2.58 % 2,447,978 0.20 % NOW deposit accounts 1,617,456 0.83 % 1,555,414 0.53 % 1,578,831 0.16 % Savings deposits 1,580,517 0.05 % 1,715,749 0.04 % 1,829,360 0.03 % Time deposits 1,408,410 3.96 % 1,006,867 3.30 % 464,912 0.38 % Total interest-bearing deposits $ 7,914,816 2.36 % $ 6,696,480 1.56 % $ 6,321,081 0.16 % The following table presents the estimated amounts of uninsured deposits based on the same methodologies and assumptions used for the bank regulatory reporting: As of December 31, (In thousands) 2024 2023 2022 Estimated amount of uninsured deposits $ 4,731,363 $ 4,077,186 $ 3,555,342 The following table presents the maturity distribution of time deposits of $250,000 or more: (In thousands) December 31, 2024 Portion of time deposits in excess of insurance limit $ 251,607 Time deposits otherwise uninsured with a maturity of: Within three months $ 127,284 After three but within six months 97,092 After six but within twelve months 4,632 Over twelve months 22,599 Borrowings Average federal funds purchased decreased to $13.0 million in 2024.
The rate paid for time deposits decreased from 3.96% during 2024 to 3.30% during 2025. 39 Table of Contents Years Ended December 31, 2025 2024 2023 (In thousands) Average Balance Yield/Rate Average Balance Yield/Rate Average Balance Yield/Rate Demand deposits $ 3,681,113 $ 3,377,352 $ 3,463,608 Money market deposits 3,903,585 2.95 % 3,308,433 3.54 % 2,418,450 2.58 % Interest-bearing checking deposits 1,935,912 1.02 % 1,617,456 0.83 % 1,555,414 0.53 % Savings deposits 1,823,884 0.33 % 1,580,517 0.05 % 1,715,749 0.04 % Time deposits 1,555,058 3.30 % 1,408,410 3.96 % 1,006,867 3.30 % Total interest-bearing deposits $ 9,218,439 2.09 % $ 7,914,816 2.36 % $ 6,696,480 1.56 % The following table presents the estimated amounts of uninsured deposits based on the same methodologies and assumptions used for the bank regulatory reporting: As of December 31, (In thousands) 2025 2024 2023 Estimated amount of uninsured deposits $ 5,862,417 $ 4,731,363 $ 4,077,186 The following table presents the maturity distribution of time deposits of $250,000 or more: (In thousands) December 31, 2025 Portion of time deposits in excess of insurance limit $ 332,936 Time deposits otherwise uninsured with a maturity of: Within three months $ 183,739 After three but within six months 103,200 After six but within twelve months 20,854 Over twelve months 25,143 Borrowings Average federal funds purchased decreased to $4.1 million in 2025.