Biggest changeAt December 31, 2024 2023 (In thousands) Selected Consolidated Financial Data: Total assets $ 14,408,224 14,419,105 Cash and cash equivalents 288,378 122,260 Marketable securities held-to-maturity 124,462 124,458 Marketable securities available-for-sale 120,237 182,068 Mortgage-backed securities held-to-maturity 626,124 690,381 Mortgage-backed securities available-for-sale 988,707 861,291 Loans held-for-sale 76,331 8,768 Loans receivable, net of allowance for credit losses: Residential mortgage loans 3,163,922 3,401,224 Home equity loans 1,144,551 1,222,455 Consumer loans 1,970,813 2,097,917 Commercial real estate loans 2,801,652 2,918,968 Commercial loans 1,982,257 1,640,234 Total loans receivable, net 11,063,195 11,280,798 Deposits 12,144,554 11,979,902 Borrowed funds 200,331 398,895 Subordinated debt 114,538 114,189 Shareholders’ equity 1,596,856 1,551,317 For the years ended December 31, 2024 2023 2022 (In thousands except per share data) Selected Consolidated Operating Data: Total interest income $ 669,196 587,922 448,798 Total interest expense 233,618 152,239 28,117 Net interest income 435,578 435,683 420,681 Provision for credit losses 24,505 22,874 28,315 Net interest income after provision for credit losses 411,073 412,809 392,366 Noninterest income 87,010 113,823 110,849 Noninterest expense 368,537 351,554 329,523 Income before income taxes 129,546 175,078 173,692 Income tax expense 29,268 40,121 40,026 Net income $ 100,278 134,957 133,666 Earnings per share: Basic $ 0.79 1.06 1.05 Diluted $ 0.79 1.06 1.05 40 Table of Contents At or for the year ended December 31, 2024 2023 2022 Selected Financial Ratios and Other Data: Return on average assets (1), (5), (6), (7) 0.70 % 0.95 % 0.94 % Return on average equity (2), (5), (6), (7) 6.41 % 8.94 % 8.80 % Average capital to average assets 10.87 % 10.58 % 10.71 % Capital to total assets 11.08 % 10.76 % 10.57 % Tangible common equity to tangible assets (8) 8.65 % 8.30 % 8.03 % Net interest rate spread (3) 2.66 % 2.86 % 3.11 % Net interest margin (4) 3.26 % 3.28 % 3.20 % Noninterest expense to average assets (5), (6), (7) 2.56 % 2.46 % 2.32 % Efficiency ratio (5), (6), (7) 70.52 % 63.98 % 62.00 % Noninterest income to average assets 0.60 % 0.80 % 0.78 % Net interest income to noninterest expense (5), (6), (7) 1.18x 1.24x 1.28x Dividend payout ratio 101.27 % 75.47 % 76.19 % Nonperforming loans to net loans receivable 0.56 % 0.86 % 0.76 % Nonperforming assets to total assets 0.54 % 0.67 % 0.58 % Allowance for credit losses to nonperforming loans 188.24 % 129.01 % 143.98 % Allowance for credit losses to loans receivable 1.04 % 1.10 % 1.08 % Average interest-earning assets to average interest-bearing liabilities 1.35x 1.37x 1.41x Number of banking offices 141 142 150 (1) Represents net income divided by average assets.
Biggest changeThe information at December 31, 2025 and 2024 and for the years ended December 31, 2025, 2024 and 2023 is derived in part from the audited Consolidated Financial Statements that appear in this document. 38 Table of Contents At December 31, 2025 2024 (In thousands) Selected Consolidated Financial Data: Total assets $ 16,766,617 14,408,224 Cash and cash equivalents 233,647 288,378 Marketable securities held-to-maturity 124,465 124,462 Marketable securities available-for-sale 178,261 120,237 Mortgage-backed securities held-to-maturity 558,904 626,124 Mortgage-backed securities available-for-sale 1,408,121 988,707 Loans held-for-sale 22,437 76,331 Loans receivable, net of allowance for credit losses: Residential mortgage loans 3,090,234 3,163,922 Home equity loans 1,501,383 1,144,551 Consumer loans 2,533,128 1,970,813 Commercial real estate loans 3,233,989 2,801,652 Commercial loans 2,498,370 1,982,257 Total loans receivable, net 12,857,104 11,063,195 Deposits 13,943,017 12,144,554 Borrowed funds 446,283 200,331 Subordinated debt 114,800 114,538 Shareholders’ equity 1,890,424 1,596,856 For the years ended December 31, 2025 2024 2023 (In thousands except per share data) Selected Consolidated Operating Data: Total interest income $ 749,668 669,196 587,922 Total interest expense 224,266 233,618 152,239 Net interest income 525,402 435,578 435,683 Provision for credit losses 55,584 24,505 22,874 Net interest income after provision for credit losses 469,818 411,073 412,809 Noninterest income 129,268 87,010 113,823 Noninterest expense 436,296 368,537 351,554 Income before income taxes 162,790 129,546 175,078 Income tax expense 36,777 29,268 40,121 Net income $ 126,013 100,278 134,957 Earnings per share: Basic $ 0.93 0.79 1.06 Diluted $ 0.92 0.79 1.06 39 Table of Contents At or for the year ended December 31, 2025 2024 2023 Selected Financial Ratios and Other Data: Return on average assets (1), (5), (6), (7) 0.82 % 0.70 % 0.95 % Return on average equity (2), (5), (6), (7) 7.27 % 6.41 % 8.94 % Average capital to average assets 11.31 % 10.87 % 10.58 % Capital to total assets 11.27 % 11.08 % 10.76 % Tangible common equity to tangible assets (8) 8.64 % 8.65 % 8.30 % Net interest rate spread (3) 3.13 % 2.66 % 2.86 % Net interest margin (4) 3.69 % 3.26 % 3.28 % Net interest income to noninterest expense (5), (6), (7) 1.20X 1.18x 1.24x Noninterest expense to average assets (5), (6), (7) 2.85 % 2.56 % 2.46 % Efficiency ratio (5), (6), (7) 66.64 % 70.52 % 63.98 % Noninterest income to average assets 0.84 % 0.60 % 0.80 % Dividend payout ratio 86.96 % 101.27 % 75.47 % Nonperforming loans to net loans receivable 0.84 % 0.56 % 0.86 % Nonperforming assets to total assets 0.64 % 0.54 % 0.67 % Allowance for credit losses to nonperforming loans 139.18 % 188.24 % 129.01 % Allowance for credit losses to loans receivable 1.15 % 1.04 % 1.10 % Average interest-earning assets to average interest-bearing liabilities 1.36X 1.35x 1.37x Number of banking offices 161 141 142 (1) Represents net income divided by average assets.
Our net income was $100 million, or $0.79 per diluted share, for the year ended December 31, 2024 compared to $135 million, or $1.06 per diluted share, for the year ended December 31, 2023, and $134 million, or $1.05 per diluted share, for the year ended December 31, 2022.
Our net income was $126 million, or $0.92 per diluted share, for the year ended December 31, 2025 compared to $100 million, or $0.79 per diluted share, for the year ended December 31, 2024, and $135 million, or $1.06 per diluted share, for the year ended December 31, 2023.
In addition, we considered the overall trends in asset quality, reserves on individually assessed loans, historical loss rates and collateral valuations. The ACL decreased by $8 million, or 7%, to $117 million, or 1.04% of gross loans at December 31, 2024 from $125 million, or 1.10% of total loans, at December 31, 2023.
In addition, we considered the overall trends in asset quality, reserves on individually assessed loans, historical loss rates and collateral valuations. The ACL increased by $33 million, or 29%, to $150 million, or 1.15% of gross loans at December 31, 2025 from $117 million, or 1.04% of total loans, at December 31, 2024.
These changes were partially offset by $102 million of cash dividend payments during the year ended December 31, 2024. 49 Table of Contents Comparison of Results of Operations for the Years Ended December 31, 2024 and 2023 Net Income Net income for the year ended December 31, 2024 was $100 million, or $0.79 per diluted share, a decrease of $35 million, or 25.7%, from $135 million, or $1.06 per diluted share, for the year ended December 31, 2023.
These changes were partially offset by $110 million of cash dividend payments during the year ended December 31, 2025. 49 Table of Contents Comparison of Results of Operations for the Years Ended December 31, 2025 and 2024 Net Income Net income for the year ended December 31, 2025 was $126 million, or $0.92 per diluted share, an increase of $26 million, or 26%, from $100 million, or $0.79 per diluted share, for the year ended December 31, 2024.
As of December 31, 2024 2023 2022 Tangible common equity to assets Total shareholders’ equity $ 1,596,856 1,551,317 1,491,486 Less: goodwill and intangible assets (383,834) (386,287) (389,557) Tangible common equity $ 1,213,022 1,165,030 1,101,929 Total assets $ 14,408,224 14,419,105 14,113,324 Less: goodwill and intangible assets (383,834) (386,287) (389,557) Tangible assets $ 14,024,390 14,032,818 13,723,767 Tangible common equity to tangible assets 8.65 % 8.30 % 8.03 % Critical Accounting Estimates Our significant accounting policies are described in Note 1 of the notes to the Consolidated Financial Statements .
As of December 31, 2025 2024 2023 Tangible common equity to assets Total shareholders’ equity $ 1,890,424 $ 1,596,856 1,551,317 Less: goodwill and intangible assets (483,997) (383,834) (386,287) Tangible common equity $ 1,406,427 $ 1,213,022 1,165,030 Total assets $ 16,766,617 $ 14,408,224 14,419,105 Less: goodwill and intangible assets (483,997) (383,834) (386,287) Tangible assets $ 16,282,620 $ 14,024,390 14,032,818 Tangible common equity to tangible assets 8.64 % 8.65 % 8.30 % Critical Accounting Estimates Our significant accounting policies are described in Note 1 of the notes to the Consolidated Financial Statements .
At December 31, 2024 2023 Amount % of total loans (1) Amount % of total loans (1) (Dollars in thousands) Balance at end of year applicable to: Residential mortgage loans $ 14,347 28.4 % $ 18,193 30.0 % Home equity loans 4,845 10.3 % 5,403 10.8 % Vehicle loans 22,389 16.7 % 26,911 17.6 % Consumer loans 1,883 1.1 % 1,199 1.0 % Commercial real estate loans 44,328 22.3 % 51,267 23.1 % Commercial real estate loans - owner occupied 3,882 3.2 % 3,775 3.0 % Commercial loans 25,145 18.0 % 18,495 14.5 % Total $ 116,819 100.0 % $ 125,243 100.0 % (1) Represents percentage of loans in each category to total loans.
At December 31, 2025 2024 Amount % of total loans (1) Amount % of total loans (1) (Dollars in thousands) Balance at end of year applicable to: Residential mortgage loans $ 10,546 23.8 % $ 14,347 28.4 % Home equity loans 6,149 11.6 % 4,845 10.3 % Vehicle loans 25,945 18.7 % 22,389 16.7 % Consumer loans 4,817 1.1 % 1,883 1.1 % Commercial real estate loans 58,234 22.4 % 44,328 22.3 % Commercial real estate loans - owner occupied 4,679 2.9 % 3,882 3.2 % Commercial loans 39,842 19.5 % 25,145 18.0 % Total $ 150,212 100.0 % $ 116,819 100.0 % (1) Represents percentage of loans in each category to total loans.
For the years ended December 31, 2024 2023 2022 Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) (Dollars in thousands) Interest-earning assets: Loans receivable (includes FTE adjustments of $2,928, $2,477, and $1,954, respectively) (1), (2), (3) $ 11,285,219 618,704 5.48 % $ 11,100,118 546,136 4.92 % $ 10,318,898 409,782 3.97 % Mortgage-backed securities (4) 1,739,141 39,793 2.29 % 1,822,375 32,886 1.80 % 1,968,528 30,804 1.56 % Investment securities (includes FTE adjustments of $576, $704, and $834, respectively) (4), (5) 287,118 5,825 2.03 % 357,436 6,312 1.77 % 381,518 6,671 1.75 % FHLB stock, at cost 24,948 1,891 7.58 % 39,467 2,868 7.27 % 17,065 730 4.27 % Interest-earning deposits 126,097 6,487 5.15 % 55,998 2,901 5.11 % 567,609 3,599 0.63 % Total interest-earning assets (includes FTE adjustments of $3,504, $3,181, and $2,788, respectively) 13,462,523 672,700 5.00 % 13,375,349 591,103 4.42 % 13,253,618 451,586 3.41 % Noninterest-earning assets (6) 922,648 894,415 924,080 Total assets $ 14,385,171 $ 14,269,809 $ 14,177,698 Interest-bearing liabilities: Savings deposits $ 2,142,852 24,222 1.13 % $ 2,148,127 8,822 0.41 % $ 2,336,217 2,343 0.10 % Interest-bearing demand deposits 2,574,810 27,394 1.06 % 2,556,281 11,606 0.45 % 2,810,889 1,517 0.05 % Money market deposit accounts 1,966,732 34,564 1.76 % 2,183,583 24,734 1.13 % 2,613,422 3,377 0.13 % Time deposits 2,758,157 119,312 4.33 % 1,913,372 60,181 3.15 % 1,161,432 6,883 0.59 % Borrowed funds (7) 308,540 13,882 4.50 % 691,636 32,903 4.76 % 212,026 4,531 2.14 % Subordinated debt 114,355 4,592 4.02 % 114,002 4,592 4.03 % 117,625 4,750 4.04 % Junior subordinated debentures 129,695 9,652 7.32 % 129,434 9,401 7.14 % 129,175 4,716 3.60 % Total interest-bearing liabilities 9,995,141 233,618 2.34 % 9,736,435 152,239 1.56 % 9,380,786 28,117 0.30 % Noninterest-bearing demand deposits (8) 2,582,540 2,785,279 3,070,892 Noninterest-bearing liabilities 244,036 237,810 207,316 Total liabilities 12,821,717 12,759,524 12,658,994 Shareholders’ equity 1,563,454 1,510,285 1,518,704 Total liabilities and shareholders’ equity $ 14,385,171 $ 14,269,809 $ 14,177,698 Net interest income 439,082 438,864 423,469 Net interest rate spread (9) 2.66 % 2.86 % 3.11 % Net interest-earning assets/net interest margin (10) $ 3,467,382 3.26 % $ 3,638,959 3.28 % $ 3,872,832 3.20 % Tax equivalent adjustment 3,504 3,181 2,788 Net interest income, GAAP basis 435,578 435,683 420,681 Ratio of average interest-earning assets to average interest-bearing liabilities 1.35X 1.37X 1.41X (1) Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
For the years ended December 31, 2025 2024 2023 Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) (Dollars in thousands) Interest-earning assets: Loans receivable (includes FTE adjustments of $3,052, $2,928, and $2,477, respectively) (1), (2), (3) $ 12,000,638 684,374 5.70 % $ 11,285,219 618,704 5.48 % $ 11,100,118 546,136 4.92 % Mortgage-backed securities (4) 1,816,835 50,623 2.79 % 1,739,141 39,793 2.29 % 1,822,375 32,886 1.80 % Investment securities (includes FTE adjustments of $784, $576, and $704, respectively) (4), (5) 285,355 7,776 2.72 % 287,118 5,825 2.03 % 357,436 6,312 1.77 % FHLB stock, at cost 25,549 2,037 7.97 % 24,948 1,891 7.58 % 39,467 2,868 7.27 % Interest-earning deposits 199,582 8,694 4.30 % 126,097 6,487 5.15 % 55,998 2,901 5.11 % Total interest-earning assets (includes FTE adjustments of $3,836, $3,504, and $3,181, respectively) 14,327,959 753,504 5.26 % 13,462,523 672,700 5.00 % 13,375,349 591,103 4.42 % Noninterest-earning assets (6) 1,006,230 922,648 894,415 Total assets $ 15,334,189 $ 14,385,171 $ 14,269,809 Interest-bearing liabilities: Savings deposits $ 2,278,597 25,976 1.14 % $ 2,142,852 24,222 1.13 % $ 2,148,127 8,822 0.41 % Interest-bearing demand deposits 2,732,535 31,597 1.16 % 2,574,810 27,394 1.06 % 2,556,281 11,606 0.45 % Money market deposit accounts 2,281,300 43,248 1.90 % 1,966,732 34,564 1.76 % 2,183,583 24,734 1.13 % Time deposits 2,722,945 98,157 3.60 % 2,758,157 119,312 4.33 % 1,913,372 60,181 3.15 % Total interest-bearing deposits 10,015,377 198,978 1.99 % 9,442,551 205,492 2.18 % 8,801,363 105,343 1.20 % Borrowed funds (7) 284,212 11,044 3.89 % 308,540 13,882 4.50 % 691,636 32,903 4.76 % Subordinated debt 114,696 5,916 5.13 % 114,355 4,592 4.02 % 114,002 4,592 4.03 % Junior subordinated debentures 129,954 8,328 6.32 % 129,695 9,652 7.32 % 129,434 9,401 7.14 % Total interest-bearing liabilities 10,544,239 224,266 2.13 % 9,995,141 233,618 2.34 % 9,736,435 152,239 1.56 % Noninterest-bearing demand deposits (8) 2,818,078 2,582,540 2,785,279 Noninterest-bearing liabilities 237,963 244,036 237,810 Total liabilities 13,600,280 12,821,717 12,759,524 Shareholders’ equity 1,733,909 1,563,454 1,510,285 Total liabilities and shareholders’ equity $ 15,334,189 $ 14,385,171 $ 14,269,809 Net interest income 529,238 439,082 438,864 Net interest rate spread (9) 3.13 % 2.66 % 2.86 % Net interest-earning assets/net interest margin (10) $ 3,783,720 3.69 % $ 3,467,382 3.26 % $ 3,638,959 3.28 % Tax equivalent adjustment 3,836 3,504 3,181 Net interest income, GAAP basis 525,402 435,578 435,683 Ratio of average interest-earning assets to average interest-bearing liabilities 1.36X 1.35X 1.37X (1) Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
Government, agency and GSEs 45,411 35,509 115,755 98,911 Municipal securities 68,807 58,627 85,766 75,469 Corporate debt issues 25,429 26,101 8,466 7,688 Total marketable securities available-for-sale $ 1,278,665 1,108,944 1,240,003 1,043,359 The following table sets forth certain information regarding the amortized cost and fair value of our held-to-maturity marketable securities portfolio and mortgage-backed securities portfolio at the dates indicated.
Government, agency and GSEs 45,340 37,959 45,411 35,509 Municipal securities 90,139 83,268 68,807 58,627 Corporate debt issues 55,652 57,034 25,429 26,101 Total marketable securities available-for-sale $ 1,710,978 1,586,382 1,278,665 1,108,944 The following table sets forth certain information regarding the amortized cost and fair value of our held-to-maturity marketable securities portfolio and mortgage-backed securities portfolio at the dates indicated.
At December 31, 2024 2023 (Dollars in thousands) Loans 90 days or more past due: Residential mortgage loans $ 4,931 7,995 Home equity loans 2,250 3,126 Vehicle loans 3,191 3,051 Consumer loans 776 927 Commercial real estate loans 7,702 6,535 Commercial real estate loans - owner occupied — 177 Commercial loans 7,335 2,780 Total loans 90 days or more past due $ 26,185 24,591 Total real estate owned (REO) $ 35 104 Total loans 90 days or more past due and REO 26,220 24,695 Total loans 90 days or more past due to net loans receivable 0.24 % 0.22 % Total loans 90 days or more past due and REO to total assets 0.18 % 0.17 % Nonperforming assets: Nonaccrual loans - loans 90 days or more past due $ 25,529 21,894 Nonaccrual loans - loans less than 90 days past due 35,872 72,490 Loans 90 days or more past due still accruing 656 2,698 Total nonperforming loans 62,057 97,082 Other nonperforming assets (1) 16,102 — Total nonperforming assets $ 78,194 97,186 (1) Other nonperforming assets includes nonaccrual loans held for sale. 56 Table of Contents Classification of Assets .
At December 31, 2025 2024 (Dollars in thousands) Loans 90 days or more past due: Residential mortgage loans $ 10,001 4,931 Home equity loans 2,492 2,250 Vehicle loans 4,098 3,191 Consumer loans 795 776 Commercial real estate loans 31,723 7,702 Commercial real estate loans - owner occupied 1,022 — Commercial loans 16,269 7,335 Total loans 90 days or more past due $ 66,400 26,185 Total real estate owned (REO) $ 76 35 Total loans 90 days or more past due and REO 66,476 26,220 Total loans 90 days or more past due to net loans receivable 0.52 % 0.24 % Total loans 90 days or more past due and REO to total assets 0.40 % 0.18 % Nonperforming assets: Nonaccrual loans - loans 90 days or more past due $ 65,753 25,529 Nonaccrual loans - loans less than 90 days past due 41,530 35,872 Loans 90 days or more past due still accruing 646 656 Total nonperforming loans 107,929 62,057 Other nonperforming assets (1) — 16,102 Total nonperforming assets $ 108,005 78,194 (1) Other nonperforming assets includes nonaccrual loans held for sale. 56 Table of Contents Classification of Assets .
Maturity period Certificates of deposit (In thousands) Three months or less $ 141,194 Over three months through six months 123,113 Over six months through twelve months 104,198 Over twelve months 5,420 Total $ 373,925 At December 31, 2024 and 2023, we had total deposits in excess of $250,000 per depositor per account ownership category (the limit for FDIC insurance) of $1.9 billion and $1.8 billion, respectively.
Maturity period Certificates of deposit (In thousands) Three months or less $ 218,916 Over three months through six months 264,455 Over six months through twelve months 106,896 Over twelve months 6,672 Total $ 596,939 At December 31, 2025 and 2024, we had total deposits in excess of $250,000 per depositor per account ownership category (the limit for FDIC insurance) of $2.0 billion and $1.9 billion, respectively.
Northwest Bank At December 31, At December 31, 2024 2023 2024 2023 (Dollars in thousands) (Dollars in thousands) Total shareholders’equity (GAAP capital) $ 1,601,303 1,560,316 $ 1,595,639 1,516,850 Add: Accumulated other comprehensive loss 110,914 149,492 110,914 149,492 Add: Other deductions (11,617) (11,645) (11,617) (11,645) Less: non-qualifying intangible assets (357,799) (269,982) (353,706) (265,889) CET 1 capital 1,342,801 1,428,181 1,341,230 1,388,808 Additions to Tier 1 capital 125,845 125,585 — — Leverage or Tier 1 capital 1,468,646 1,553,766 1,341,230 1,388,808 Add: Tier 2 capital (1) 240,140 246,117 125,602 131,928 Total risk-based capital $ 1,708,786 1,799,883 $ 1,466,832 1,520,736 Average assets for leverage ratio $ 14,135,644 14,332,246 $ 14,123,417 14,322,564 Net risk-weighted assets including off-balance-sheet items $ 10,627,925 10,743,366 $ 10,618,368 10,734,057 CET 1 capital ratio 12.635 % 13.294 % 12.631 % 12.938 % Minimum requirement 4.500 % 4.500 % 4.500 % 4.500 % Leverage capital ratio 10.390 % 10.841 % 9.496 % 9.697 % Minimum requirement 4.000 % 4.000 % 4.000 % 4.000 % Total risk-based capital ratio 16.078 % 16.753 % 13.814 % 14.167 % Minimum requirement 8.000 % 8.000 % 8.000 % 8.000 % (1) Tier 2 capital consists of the allowance for credit losses, which is limited to 1.25% of total risk-weighted assets as detailed under the regulations of the FDIC, and 45% of pre-tax net unrealized gains on securities available-for-sale.
Northwest Bank At December 31, At December 31, 2025 2024 2025 2024 (Dollars in thousands) (Dollars in thousands) Total shareholders’equity (GAAP capital) $ 1,890,319 1,601,303 $ 1,962,095 1,595,639 Add: Accumulated other comprehensive loss 70,692 110,914 70,692 110,914 Add: Other deductions — (11,617) — (11,617) Less: non-qualifying intangible assets (456,691) (357,799) (452,570) (353,706) CET 1 capital 1,504,320 1,342,801 1,580,217 1,341,230 Additions to Tier 1 capital — 125,845 — — Leverage or Tier 1 capital 1,504,320 1,468,646 1,580,217 1,341,230 Add: Tier 2 capital (1) 373,175 240,140 155,076 125,602 Total risk-based capital $ 1,877,495 1,708,786 $ 1,735,293 1,466,832 Average assets for leverage ratio $ 16,190,890 14,135,644 $ 16,178,523 14,123,417 Net risk-weighted assets including off-balance-sheet items $ 12,402,262 10,627,925 $ 12,389,750 10,618,368 CET 1 capital ratio 12.129 % 12.635 % 12.754 % 12.631 % Minimum requirement 4.500 % 4.500 % 4.500 % 4.500 % Leverage capital ratio 9.291 % 10.390 % 9.767 % 9.496 % Minimum requirement 4.000 % 4.000 % 4.000 % 4.000 % Total risk-based capital ratio 15.138 % 16.078 % 14.006 % 13.814 % Minimum requirement 8.000 % 8.000 % 8.000 % 8.000 % (1) Tier 2 capital consists of the allowance for credit losses, which is limited to 1.25% of total risk-weighted assets as detailed under the regulations of the FDIC, and 45% of pre-tax net unrealized gains on securities available-for-sale.
At December 31, 2024 2023 (In thousands) Residential mortgage-backed securities: FNMA $ 443,354 568,160 GNMA 668,668 407,441 FHLMC 502,805 576,066 Other (including non-agency) 4 5 Total residential mortgage-backed securities $ 1,614,831 1,551,672 Marketable Securities Portfolio Maturities and Yields .
At December 31, 2025 2024 (In thousands) Residential mortgage-backed securities: FNMA $ 490,200 443,354 GNMA 858,333 668,668 FHLMC 618,489 502,805 Other (including non-agency) 3 4 Total residential mortgage-backed securities $ 1,967,025 1,614,831 Marketable Securities Portfolio Maturities and Yields .
At December 31, 2024 2023 Amount Percent Amount Percent (Dollars in thousands) Personal Banking: Residential mortgage loans $ 3,178,269 28.4 % $ 3,419,417 30.0 % Home equity loans 1,149,396 10.3 % 1,227,858 10.8 % Vehicle loans 1,870,843 16.7 % 2,008,601 17.6 % Consumer loans (1) 124,242 1.1 % 117,426 1.0 % Total Personal Banking 6,322,750 56.5 % 6,773,302 59.4 % Commercial Banking: Commercial real estate 2,495,726 22.3 % 2,628,457 23.1 % Commercial real estate - owner occupied 354,136 3.2 % 345,553 3.0 % Commercial loans 2,007,402 18.0 % 1,658,729 14.5 % Total Commercial Banking 4,857,264 43.5 % 4,632,739 40.6 % Total loans receivable, gross 11,180,014 100.0 % 11,406,041 100.0 % Total allowance for credit losses (116,819) (125,243) Total loans receivable, net $ 11,063,195 $ 11,280,798 (1) Consists primarily of secured and unsecured personal loans.
At December 31, 2025 2024 Amount Percent Amount Percent (Dollars in thousands) Personal Banking: Residential mortgage loans $ 3,100,780 23.8 % $ 3,178,269 28.4 % Home equity loans 1,507,532 11.6 % 1,149,396 10.3 % Vehicle loans 2,426,636 18.7 % 1,870,843 16.7 % Consumer loans (1) 137,254 1.1 % 124,242 1.1 % Total Personal Banking 7,172,202 55.2 % 6,322,750 56.5 % Commercial Banking: Commercial real estate 2,915,696 22.4 % 2,495,726 22.3 % Commercial real estate - owner occupied 381,206 2.9 % 354,136 3.2 % Commercial loans 2,538,212 19.5 % 2,007,402 18.0 % Total Commercial Banking 5,835,114 44.8 % 4,857,264 43.5 % Total loans receivable, gross 13,007,316 100.0 % 11,180,014 100.0 % Total allowance for credit losses (150,212) (116,819) Total loans receivable, net $ 12,857,104 $ 11,063,195 (1) Consists primarily of secured and unsecured personal loans.
Years ended December 31, 2024 vs. 2023 Years ended December 31, 2023 vs. 2022 Increase/(decrease) due to Total increase/(decrease) Increase/(decrease) due to Total increase/(decrease) Rate Volume Rate Volume (In thousands) Interest-earning assets: Loans receivable $ 62,421 10,147 72,568 97,916 38,438 136,354 Mortgage-backed securities 8,811 (1,904) 6,907 4,720 (2,638) 2,082 Investment securities 939 (1,426) (487) 67 (426) (359) FHLB stock, at cost 124 (1,101) (977) 510 1,628 2,138 Interest-earning deposits (27) 3,613 3,586 30,861 (31,559) (698) Total interest-earning assets 72,268 9,329 81,597 134,074 5,443 139,517 Interest-bearing liabilities: Savings deposits 15,459 (59) 15,400 7,251 (772) 6,479 Interest-bearing demand deposits 15,591 197 15,788 11,245 (1,156) 10,089 Money market deposit accounts 13,640 (3,810) 9,830 26,226 (4,869) 21,357 Time deposits 22,588 36,543 59,131 29,647 23,651 53,298 Borrowed funds (1,786) (17,235) (19,021) 5,555 22,817 28,372 Subordinated debt (14) 14 — (12) (146) (158) Junior subordinated debentures 232 19 251 4,667 18 4,685 Total interest-bearing liabilities 65,710 15,669 81,379 84,579 39,543 124,122 Net change in net interest income $ 6,558 (6,340) 218 49,495 (34,100) 15,395 Provision for Credit Losses 2020 2021 2022 2023 2024 Provision for credit losses - loans (in thousands) $ 83,975 (11,883) 17,860 18,664 27,679 Provision/(benefit) for credit losses - unfunded commitments (in thousands) 3,139 (3,905) 10,455 4,210 (3,174) Annualized net charge-offs to average loans 0.27 % 0.20 % 0.02 % 0.11 % 0.32 % The provision for credit losses increased by $2 million, or 7.1%, compared to the year ended December 31, 2023.
Years ended December 31, 2025 vs. 2024 Years ended December 31, 2024 vs. 2023 Increase/(decrease) due to Total increase/(decrease) Increase/(decrease) due to Total increase/(decrease) Rate Volume Rate Volume (In thousands) Interest-earning assets: Loans receivable $ 24,870 40,800 65,670 62,421 10,147 72,568 Mortgage-backed securities 8,665 2,165 10,830 8,811 (1,904) 6,907 Investment securities 1,999 (48) 1,951 939 (1,426) (487) FHLB stock, at cost 99 47 146 124 (1,101) (977) Interest-earning deposits (952) 3,158 2,206 (27) 3,613 3,586 Total interest-earning assets 34,681 46,122 80,803 72,268 9,329 81,597 Interest-bearing liabilities: Savings deposits 207 1,547 1,754 15,459 (59) 15,400 Interest-bearing demand deposits 2,378 1,825 4,203 15,591 197 15,788 Money market deposit accounts 2,721 5,963 8,684 13,640 (3,810) 9,830 Time deposits (19,886) (1,269) (21,155) 22,588 36,543 59,131 Borrowed funds (1,893) (945) (2,838) (1,786) (17,235) (19,021) Subordinated debt 1,307 17 1,324 (14) 14 — Junior subordinated debentures (1,340) 16 (1,324) 232 19 251 Total interest-bearing liabilities (16,506) 7,154 (9,352) 65,710 15,669 81,379 Net change in net interest income $ 51,187 38,968 90,155 6,558 (6,340) 218 Provision for Credit Losses 2021 2022 2023 2024 2025 Provision for credit losses - loans (in thousands) (11,883) 17,860 18,664 27,679 56,849 Provision/(benefit) for credit losses - unfunded commitments (in thousands) (3,905) 10,455 4,210 (3,174) (1,265) Annualized net charge-offs to average loans 0.20 % 0.02 % 0.11 % 0.32 % 0.25 % The provision for credit losses increased by $31 million, or 127%, compared to the year ended December 31, 2024.
At December 31, 2024 2023 Balance Percent (1) Rate (2) Balance Percent (1) Rate (2) (Dollars in thousands) Savings deposits $ 2,171,251 17.9 % 1.12 % $ 2,105,234 17.6 % 0.42 % Demand deposits 5,287,919 43.5 % 0.52 % 5,303,569 44.3 % 0.22 % Money market deposit accounts 2,007,739 16.5 % 1.72 % 1,968,218 16.4 % 1.26 % Time deposits: Maturing within 1 year 2,547,129 21.0 % 4.08 % 2,464,022 20.6 % 4.44 % Maturing 1 to 3 years 109,727 0.9 % 1.96 % 98,229 0.8 % 0.86 % Maturing more than 3 years 20,789 0.2 % 0.46 % 40,630 0.3 % 0.24 % Total certificates 2,677,645 22.1 % 4.46 % 2,602,881 21.7 % 2.31 % Total deposits $ 12,144,554 100.0 % 1.69 % $ 11,979,902 100.0 % 0.88 % (1) Represents percentage of total deposits.
At December 31, 2025 2024 Balance Percent (1) Rate (2) Balance Percent (1) Rate (2) (Dollars in thousands) Savings deposits $ 2,366,513 17.0 % 1.10 % $ 2,171,251 17.9 % 1.12 % Demand deposits 6,118,988 43.9 % 0.52 % 5,287,919 43.5 % 0.52 % Money market deposit accounts 2,540,818 18.2 % 1.70 % 2,007,739 16.5 % 1.72 % Time deposits: Maturing within 1 year 2,826,421 20.3 % 3.41 % 2,547,129 21.0 % 4.08 % Maturing 1 to 3 years 73,906 0.5 % 1.15 % 109,727 0.9 % 1.96 % Maturing more than 3 years 16,371 0.1 % 0.40 % 20,789 0.2 % 0.46 % Total certificates 2,916,698 20.9 % 3.37 % 2,677,645 22.1 % 4.46 % Total deposits $ 13,943,017 100.0 % 1.43 % $ 12,144,554 100.0 % 1.69 % (1) Represents percentage of total deposits.
Years ended December 31, 2024 2023 (Dollars in thousands) Loans receivable $ 11,180,014 11,406,041 Average loans outstanding 11,285,219 11,100,118 Allowance for credit losses Balance at beginning of period 125,243 118,036 ASU 2022-02 Adoption — 426 Provision for credit losses 27,679 18,664 Charge-offs: Residential mortgage loans (845) (1,189) Home equity loans (1,736) (852) Vehicle loans (8,809) (6,468) Consumer loans (5,929) (5,983) Commercial real estate loans (15,321) (2,298) Commercial real estate loans - owner occupied — (68) Commercial loans (14,462) (4,166) Total charge-offs (47,102) (21,024) Recoveries: Residential mortgage loans 1,472 1,636 Home equity loans 1,127 709 Vehicle loans 1,778 2,021 Consumer loans 1,591 1,206 Commercial real estate loans 3,480 2,029 Commercial real estate loans - owner occupied 38 66 Commercial loans 1,513 1,474 Total recoveries 10,999 9,141 Balance at end of period $ 116,819 125,243 Allowance for credit losses as a percentage of loans receivable 1.04 % 1.10 % Net charge-offs as a percentage of average loans outstanding: Residential mortgage loans (0.02) % (0.01) % Home equity loans 0.05 % 0.01 % Vehicle loans 0.37 % 0.22 % Consumer loans 4.04 % 4.11 % Commercial real estate loans 0.39 % 0.01 % Commercial real estate loans - owner occupied — % — % Commercial loans 0.72 % 0.20 % Total Average Loans Receivable 0.32 % 0.11 % Allowance for credit losses as a percentage of nonperforming loans 188.24 % 129.01 % Allowance for credit losses as a percentage of nonperforming assets 149.40 % 128.87 % 59 Table of Contents Allocation of Allowance for Credit Losses .
Years ended December 31, 2025 2024 (Dollars in thousands) Loans receivable $ 13,007,316 11,180,014 Average loans outstanding 12,000,638 11,285,219 Allowance for credit losses Balance at beginning of period 116,819 125,243 Initial allowance on loans purchased with credit deterioration 6,029 — Provision for credit losses 56,849 27,679 Charge-offs: Residential mortgage loans (1,226) (845) Home equity loans (1,580) (1,736) Vehicle loans (8,828) (8,809) Consumer loans (6,441) (5,929) Commercial real estate loans (14,150) (15,321) Commercial real estate loans - owner occupied (336) — Commercial loans (7,095) (14,462) Total charge-offs (39,656) (47,102) Recoveries: Residential mortgage loans 724 1,472 Home equity loans 840 1,127 Vehicle loans 2,158 1,778 Consumer loans 1,638 1,591 Commercial real estate loans 3,414 3,480 Commercial real estate loans - owner occupied 84 38 Commercial loans 1,313 1,513 Total recoveries 10,171 10,999 Balance at end of period $ 150,212 116,819 Allowance for credit losses as a percentage of loans receivable 1.15 % 1.04 % Net charge-offs as a percentage of average loans outstanding: Residential mortgage loans 0.02 % (0.02) % Home equity loans 0.06 % 0.05 % Vehicle loans 0.32 % 0.37 % Consumer loans 3.70 % 4.04 % Commercial real estate loans 0.34 % 0.39 % Commercial real estate loans - owner occupied 0.01 % — % Commercial loans 0.26 % 0.72 % Total Average Loans Receivable 0.25 % 0.32 % Allowance for credit losses as a percentage of nonperforming loans 139.18 % 188.24 % Allowance for credit losses as a percentage of nonperforming assets 139.08 % 149.40 % 59 Table of Contents Allocation of Allowance for Credit Losses .
At December 31, 2024 2023 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities held-to-maturity: Fixed rate pass-through $ 132,816 112,635 147,874 127,040 Variable rate pass-through 364 365 449 450 Fixed rate agency CMOs 492,415 414,426 541,529 463,835 Variable rate agency CMOs 529 524 529 523 Total residential mortgage-backed securities held-to-maturity 626,124 527,950 690,381 591,848 Marketable securities held-to-maturity: U.S.
At December 31, 2025 2024 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities held-to-maturity: Fixed rate pass-through $ 118,614 106,253 132,816 112,635 Variable rate pass-through 310 313 364 365 Fixed rate agency CMOs 439,452 382,686 492,415 414,426 Variable rate agency CMOs 528 526 529 524 Total residential mortgage-backed securities held-to-maturity 558,904 489,778 626,124 527,950 Marketable securities held-to-maturity: U.S.
At December 31, 2024 2023 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities available-for-sale: Fixed rate pass-through $ 237,892 220,417 209,069 183,874 Variable rate pass-through 3,738 3,789 7,140 7,080 Fixed rate agency CMOs 852,648 719,833 789,842 646,787 Variable rate agency CMOs 44,740 44,668 23,965 23,550 Total residential mortgage-backed securities available-for-sale 1,139,018 988,707 1,030,016 861,291 Marketable securities available-for-sale: U.S.
At December 31, 2025 2024 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities available-for-sale: Fixed rate pass-through $ 407,377 400,700 237,892 220,417 Variable rate pass-through 3,015 3,079 3,738 3,789 Fixed rate agency CMOs 1,063,820 958,681 852,648 719,833 Variable rate agency CMOs 45,635 45,661 44,740 44,668 Total residential mortgage-backed securities available-for-sale 1,519,847 1,408,121 1,139,018 988,707 Marketable securities available-for-sale: U.S.
The following table provides details regarding the Company’s uninsured deposits portfolio: As of December 31, 2024 Balance Percent of total deposits Number of relationships Uninsured deposits per the Call Report (1) $ 3,131,231 25.8 % 5,233 Less intercompany deposit accounts 1,244,219 10.3 % 11 Less collateralized deposit accounts 413,479 3.4 % 224 Uninsured deposits excluding intercompany and collateralized accounts $ 1,473,533 12.1 % 4,998 (1) Uninsured deposits presented may be different from actual amounts due to titling of accounts.
The following table provides details regarding the Company’s uninsured deposits portfolio: As of December 31, 2025 Balance Percent of total deposits Number of relationships Uninsured deposits per the Call Report (1) $ 3,737,960 26.8 % 6,289 Less intercompany deposit accounts 1,339,304 9.6 % 12 Less collateralized deposit accounts 435,258 3.1 % 260 Uninsured deposits excluding intercompany and collateralized accounts $ 1,963,398 14.1 % 6,017 (1) Uninsured deposits presented may be different from actual amounts due to titling of accounts.
Noninterest Income Breakdown of noninterest income for the year ended December 31, Change from 2023 Change from 2023 2024 Amount Percent 2023 Amount Percent 2022 Noninterest income: Loss on sale of investments $ (39,413) (31,106) 374 % $ (8,307) (8,299) NA $ (8) Gain on sale of mortgage servicing rights — (8,305) (100) % 8,305 8,305 NA — Gain on sale of SBA loans 3,819 2,019 112 % 1,800 1,800 NA — Service charges and fees 62,957 3,743 6 % 59,214 4,026 7 % 55,188 Trust and other financial services income 30,102 2,818 10 % 27,284 (481) (2) % 27,765 Income from bank-owned life insurance 6,327 (2,261) (26) % 8,588 1,459 20 % 7,129 Other operating income (1) 23,218 6,279 37 % 16,939 (3,836) (18) % 20,775 Total noninterest (loss)/income $ 87,010 (26,813) (24) % $ 113,823 2,974 3 % $ 110,849 (1) Other noninterest income includes the net gain on real estate owned, mortgage banking income, and other operating income.
The provision that is recorded is sufficient, in our judgment, to bring this reserve to a level that reflects the current expected lifetime losses in our loan portfolio relative to loan mix, a reasonable and supportable economic forecast period and historical loss experience at December 31, 2025. 53 Table of Contents Noninterest Income Breakdown of noninterest income for the year ended December 31, Change from 2024 Change from 2023 2025 Amount Percent 2024 Amount Percent 2023 Noninterest income: Gain/(loss) on sale of investments $ 178 39,591 (100) % $ (39,413) (31,106) 374 % $ (8,307) Gain on sale of mortgage servicing rights — — NA — (8,305) (100) % 8,305 Gain on sale of SBA loans 2,835 (984) (26) % 3,819 2,019 112 % 1,800 Service charges and fees 65,072 2,115 3 % 62,957 3,743 6 % 59,214 Trust and other financial services income 32,314 2,212 7 % 30,102 2,818 10 % 27,284 Income from bank-owned life insurance 12,772 6,445 102 % 6,327 (2,261) (26) % 8,588 Other operating income (1) 16,097 (7,121) (31) % 23,218 6,279 37 % 16,939 Total noninterest (loss)/income $ 129,268 42,258 49 % $ 87,010 (26,813) (24) % $ 113,823 (1) Other noninterest income includes the net gain on real estate owned, mortgage banking income, and other operating income.
During the years ended December 31, 2024 2023 (Dollars in thousands) FHLB borrowings: Average balance outstanding $ 254,033 568,350 Maximum outstanding at end of any month during year 493,300 787,300 Balance outstanding at end of year 175,000 338,500 Weighted average interest rate during year 5.49 % 5.37 % Weighted average interest rate at end of year 4.64 % 5.70 % Collateralized borrowings: Average balance outstanding $ 26,061 63,694 Maximum outstanding at end of any month during year 35,278 101,059 Balance outstanding at end of year 22,323 35,495 Weighted average interest rate during year 1.71 % 1.09 % Weighted average interest rate at end of year 1.73 % 1.72 % Collateral received: Average balance outstanding $ 31,326 37,942 Maximum outstanding at end of any month during year 55,900 62,300 Balance outstanding at end of year 3,008 24,900 Weighted average interest rate during year 5.35 % 5.28 % Weighted average interest rate at end of year 4.65 % 5.26 % Subordinated borrowings: Average balance outstanding $ 114,378 114,029 Maximum outstanding at end of any month during year 114,538 114,189 Balance outstanding at end of year 114,538 114,189 Weighted average interest rate during year 4.00 % 4.00 % Weighted average interest rate at end of year 4.00 % 4.00 % Total borrowings: Average balance outstanding $ 425,798 784,015 Maximum outstanding at end of any month during year 681,027 1,009,462 Balance outstanding at end of year 314,869 513,084 Weighted average interest rate during year 4.85 % 4.82 % Weighted average interest rate at end of year 4.20 % 5.02 % Shareholders’ equity .
During the years ended December 31, 2025 2024 (Dollars in thousands) FHLB borrowings: Average balance outstanding $ 268,331 254,033 Maximum outstanding at end of any month during year 437,569 493,300 Balance outstanding at end of year 438,051 175,000 Weighted average interest rate during year 4.39 % 5.49 % Weighted average interest rate at end of year 4.02 % 4.64 % Collateralized borrowings: Average balance outstanding $ 19,307 26,061 Maximum outstanding at end of any month during year 22,988 35,278 Balance outstanding at end of year 8,232 22,323 Weighted average interest rate during year 1.65 % 1.71 % Weighted average interest rate at end of year 1.55 % 1.73 % Collateral received: Average balance outstanding $ 8,285 31,326 Maximum outstanding at end of any month during year 30,950 55,900 Balance outstanding at end of year — 3,008 Weighted average interest rate during year 4.37 % 5.35 % Weighted average interest rate at end of year — % 4.65 % Subordinated borrowings: Average balance outstanding $ 114,705 114,378 Maximum outstanding at end of any month during year 114,800 114,538 Balance outstanding at end of year 114,800 114,538 Weighted average interest rate during year 5.16 % 4.00 % Weighted average interest rate at end of year 7.60 % 4.00 % Total borrowings: Average balance outstanding $ 410,628 425,798 Maximum outstanding at end of any month during year 560,601 681,027 Balance outstanding at end of year 561,083 314,869 Weighted average interest rate during year 4.48 % 4.85 % Weighted average interest rate at end of year 4.69 % 4.20 % Shareholders’ equity .
Partially offsetting these increases was a decrease in income from bank owned life insurance of $2 million, resulting from higher death benefits received in the prior year. 54 Table of Contents Noninterest Expense Breakdown of noninterest expense for the year ended December 31, Change from 2023 Change from 2023 2024 Amount Percent 2023 Amount Percent 2022 Noninterest expense: Compensation and employee benefits $ 214,455 18,764 10 % $ 195,691 7,332 4 % $ 188,359 Premises and occupancy 29,469 318 1 % 29,151 (467) (2) % 29,618 Processing expense 59,351 664 1 % 58,687 6,191 12 % 52,496 Professional services 14,883 (2,936) (16) % 17,819 3,116 21 % 14,703 Other operating expense (1) 50,379 173 — % 50,206 5,859 13 % 44,347 Total noninterest (loss)/income $ 368,537 16,983 5 % $ 351,554 22,031 7 % $ 329,523 (1) Other noninterest expense includes collections expense, marketing expense, FDIC insurance expense, amortization of intangible assets, real estate owned expense, merger, asset disposition and restructuring expense, and other expenses.
Offsetting these increases was a decrease in other operating income of $7 million, or 31% driven by a gain on sale of Visa B shares and a gain on a low income housing tax credit investment in the prior year. 54 Table of Contents Noninterest Expense Breakdown of noninterest expense for the year ended December 31, Change from 2024 Change from 2023 2025 Amount Percent 2024 Amount Percent 2023 Noninterest expense: Compensation and employee benefits $ 237,910 23,455 11 % $ 214,455 18,764 10 % $ 195,691 Premises and occupancy 31,399 1,930 7 % 29,469 318 1 % 29,151 Processing expense 58,489 (862) (1) % 59,351 664 1 % 58,687 Professional services 13,122 (1,761) (12) % 14,883 (2,936) (16) % 17,819 Merger, asset disposition and restructuring expense 42,787 37,024 642 % 5,763 (986) (15) % 6,749 Other operating expense (1) 52,589 7,973 18 % 44,616 1,159 3 % 43,457 Total noninterest (loss)/income $ 436,296 67,759 18 % $ 368,537 16,983 5 % $ 351,554 (1) Other noninterest expense includes collections expense, marketing expense, FDIC insurance expense, amortization of intangible assets, merger, asset disposition and restructuring expense, and other expenses.