Horizon Bancorp, Inc. Reports Positive Fourth Quarter 2025 Results, Entering 2026 with Peer Leading Performance Metrics
Rhea-AI Summary
Horizon Bancorp (NASDAQ: HBNC) reported unaudited Q4 2025 results with net income of $26.9M ($0.53 diluted) and annualized return on average assets of 1.63% and return on average equity of 15.71%. Net interest income was $63.5M and net FTE interest margin expanded to 4.29%. Total loans held for investment rose to about $4.9B with organic commercial loan growth of $75.8M (9.1% annualized). Total assets fell to $6.4B as deposits decreased by $245.5M. Annualized net charge-offs were 0.08% and allowance for credit losses to HFI loans was 1.05%.
Positive
- Net income of $26.9M in Q4 2025
- Net FTE interest margin expanded to 4.29%
- Organic commercial loan growth of $75.8M (9.1% annualized)
- Return on average equity of 15.71%
Negative
- Full-year 2025 net loss of $150.5M
- Total deposits declined by $245.5M in Q4 2025
- Total assets decreased 4.1% to $6.4B
News Market Reaction
On the day this news was published, HBNC gained 2.14%, reflecting a moderate positive market reaction.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
HBNC fell about 1.37% while peers showed mixed moves: EQBK and CTBI were modestly positive, while AMAL, HBT, and OSBC were slightly negative. This points to stock-specific trading rather than a uniform regional-bank move.
Historical Context
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Jan 02 | Conference call notice | Neutral | +1.9% | Scheduled Q4 2025 earnings call and outlined access details. |
| Dec 22 | Management change | Neutral | -0.8% | Appointed new Senior Vice President and HR director to leadership team. |
| Oct 14 | Board appointment | Neutral | -1.4% | Added experienced independent director and updated board committee roles. |
| Oct 01 | Conference call notice | Neutral | -0.9% | Announced timing and access details for Q3 2025 earnings call. |
| Sep 15 | Balance sheet action | Negative | -0.7% | Detailed large capital raise, securities sales, FHLB prepayment and loan sales. |
Prior earnings releases often saw price moves that diverged from headline fundamentals, with both strong results and loss-making quarters followed by counterintuitive reactions.
Over the past six months, Horizon focused on repositioning its balance sheet and communicating around earnings. A September 2025 update detailed major capital raises and securities sales, followed by a Q3 2025 loss highlighted in the 10-Q. Governance and management updates, including a new independent director and HR lead, reinforced strategic execution. Conference-call announcements in October 2025 and January 2026 set expectations for detailed financial reviews. Today’s Q4 2025 results show improved profitability metrics following that repositioning work.
Market Pulse Summary
This announcement highlights a sharp turnaround in Q4 2025 performance, with net income of $26.9M, net interest margin of 4.29%, and returns on assets and equity improving to 1.63% and 15.71%. These results follow sizable 2025 balance sheet repositioning actions and earlier losses. Investors may focus on sustainability of loan growth, funding costs, and credit metrics such as nonperforming assets and net charge-offs to gauge whether these profitability levels can be maintained.
Key Terms
net interest margin financial
allowance for credit losses financial
non-accrual loans financial
tier 1 capital financial
common equity tier 1 capital financial
tangible common equity financial
fully taxable equivalent financial
efficiency ratio financial
AI-generated analysis. Not financial advice.
MICHIGAN CITY, Ind., Jan. 21, 2026 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) – Horizon Bancorp, Inc. (“Horizon” or the “Company”), the parent company of Horizon Bank (the “Bank”), announced its unaudited financial results for the three months ended December 31, 2025.
“Horizon’s fourth quarter results demonstrate excellent execution of the balance sheet repositioning and the core strength of our community banking model. We have delivered on our commitment to shareholders to create a top performing community bank with durable, peer-leading performance metrics and shareholder returns. The fourth quarter exceeded our prior performance estimates, with annualized return on average assets exceeding
Net income for the three months ended December 31, 2025 was
Net loss for the twelve months ended December 31, 2025 was
Fourth Quarter 2025 Highlights
- Strong performance of the core community banking model, combined with the successful completion of the balance sheet repositioning efforts, resulted in significant performance improvement for the quarter. The Company's return on average assets and return on average equity improved to
1.63% and15.71% , respectively. The franchise is well positioned to continue to achieve top performance metrics moving forward.
- Net interest income of
$63.5 million increased8.7% compared with$58.4 million for the three months ended September 30, 2025, and19.5% compared with$53.1 million in the year ago period. The net interest margin, on a fully taxable equivalent ("FTE") basis1, expanded for the ninth consecutive quarter, to4.29% , compared with3.52% for the three months ended September 30, 2025 and2.97% for the three months ended December 31, 2024.
- Total loans held for investment ("HFI") increased
4.4% compared to the linked quarter annualized, with strong organic commercial loan growth of$75.8 million , or9.1% annualized. Loan pipelines continue to be consistent, reflective of Horizon’s attractive markets and embedded community banking model.
- Funding remains durable with costs trending favorably. Non-interest bearing deposits remained relatively flat, while declines in interest-bearing balances largely reflected the communicated planned exit of high-cost, transactional deposits. Total interest-bearing liability cost performed well, decreasing by another 34 bps during the quarter.
- Credit quality remained strong, with annualized net charge offs of
0.08% of average loans during the fourth quarter. Non-performing assets remain well within expected ranges, with non-performing assets to total assets of 63 bps for the fourth quarter.
- Expenses continued to be well managed, and were comparable to the third quarter when considering a select few items related to the balance sheet activities, displaying management's continued commitment to generate positive operating leverage through a more efficient expense base.
_________________________
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
| Financial Highlights | |||||||||||||||||||
| (Dollars in Thousands Except Share and Per Share Data and Ratios) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | |||||||||||||||
| Income statement: | |||||||||||||||||||
| Net interest income | $ | 63,476 | $ | 58,386 | $ | 55,355 | $ | 52,267 | $ | 53,127 | |||||||||
| Provision for credit losses | 1,630 | (3,572 | ) | 2,462 | 1,376 | 1,171 | |||||||||||||
| Non-interest income (loss) | 11,463 | (295,334 | ) | 10,920 | 16,499 | (28,954 | ) | ||||||||||||
| Non-interest expense | 40,615 | 52,952 | 39,417 | 39,306 | 44,935 | ||||||||||||||
| Income tax expense (benefit) | 5,773 | (64,338 | ) | 3,752 | 4,141 | (11,051 | ) | ||||||||||||
| Net Income (Loss) | $ | 26,921 | $ | (221,990 | ) | $ | 20,644 | $ | 23,943 | $ | (10,882 | ) | |||||||
| Per share data: | |||||||||||||||||||
| Basic earnings (loss) per share | $ | 0.53 | $ | (4.69 | ) | $ | 0.47 | $ | 0.55 | $ | (0.25 | ) | |||||||
| Diluted earnings (loss) per share | 0.53 | (4.69 | ) | 0.47 | 0.54 | (0.25 | ) | ||||||||||||
| Cash dividends declared per common share | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | ||||||||||||||
| Book value per common share | 13.50 | 12.96 | 18.06 | 17.72 | 17.46 | ||||||||||||||
| Market value - high | 18.47 | 16.88 | 15.88 | 17.76 | 18.76 | ||||||||||||||
| Market value - low | 15.04 | 15.01 | 12.92 | 15.00 | 14.57 | ||||||||||||||
| Weighted average shares outstanding - Basic | 50,975,693 | 47,311,642 | 43,794,490 | 43,777,109 | 43,721,211 | ||||||||||||||
| Weighted average shares outstanding - Diluted | 51,277,134 | 47,311,642 | 44,034,663 | 43,954,164 | 43,721,211 | ||||||||||||||
| Common shares outstanding (end of period) | 50,978,030 | 50,970,530 | 43,801,507 | 43,785,932 | 43,722,086 | ||||||||||||||
| Key ratios: | |||||||||||||||||||
| Return on average assets | 1.63 | % | (12.07 | )% | 1.09 | % | 1.25 | % | (0.56 | )% | |||||||||
| Return on average stockholders' equity | 15.71 | (120.37 | ) | 10.49 | 12.44 | (5.73 | ) | ||||||||||||
| Total equity to total assets | 10.69 | 9.84 | 10.34 | 10.18 | 9.79 | ||||||||||||||
| Total loans to deposit ratio | 92.62 | 87.41 | 87.52 | 85.21 | 87.75 | ||||||||||||||
| Allowance for credit losses to HFI loans | 1.05 | 1.04 | 1.09 | 1.07 | 1.07 | ||||||||||||||
| Annualized net charge-offs of average total loans(1) | 0.08 | 0.07 | 0.02 | 0.07 | 0.05 | ||||||||||||||
| Efficiency ratio | 54.20 | (22.35 | ) | 59.47 | 57.16 | 185.89 | |||||||||||||
| Key metrics (Non-GAAP)(2) | |||||||||||||||||||
| Net FTE interest margin | 4.29 | % | 3.52 | % | 3.23 | % | 3.04 | % | 2.97 | % | |||||||||
| Return on average tangible common equity | 20.66 | (155.03 | ) | 13.24 | 15.79 | (7.35 | ) | ||||||||||||
| Tangible common equity to tangible assets | 8.38 | 7.60 | 8.37 | 8.19 | 7.83 | ||||||||||||||
| Tangible book value per common share | $ | 10.32 | $ | 9.76 | $ | 14.32 | $ | 13.96 | $ | 13.68 | |||||||||
| (1)Average total loans includes loans held for investment and held for sale. | |||||||||||||||||||
| (2)Non-GAAP financial metrics. See non-GAAP reconciliation included herein for the most directly comparable GAAP measures. | |||||||||||||||||||
Income Statement Highlights
Net Interest Income
Net interest income was
Provision for Credit Losses
During the fourth quarter of 2025, the Company recorded a provision for credit losses of
For the fourth quarter of 2025, Net Charge-Offs were
The Company’s Allowance for Credit Losses as a percentage of period-end loans HFI was
Non-Interest Income
| For the Quarter Ended | December 31, | September 30, | June 30 | March 31, | December 31, | ||||||||||||||
| (Dollars in Thousands) | 2025 | 2025 | 2025 | 2025 | 2024 | ||||||||||||||
| Non-interest (Loss) Income | |||||||||||||||||||
| Service charges on deposit accounts | $ | 3,341 | $ | 3,474 | $ | 3,208 | $ | 3,208 | $ | 3,276 | |||||||||
| Wire transfer fees | 66 | 71 | 69 | 71 | 124 | ||||||||||||||
| Interchange fees | 3,445 | 3,510 | 3,403 | 3,241 | 3,353 | ||||||||||||||
| Fiduciary activities | 1,560 | 1,363 | 1,251 | 1,326 | 1,313 | ||||||||||||||
| Gain (loss) on sale of investment securities | 1 | (299,132 | ) | — | (407 | ) | (39,140 | ) | |||||||||||
| Gain on sale of mortgage loans | 1,296 | 1,208 | 1,219 | 1,076 | 1,071 | ||||||||||||||
| Mortgage servicing income net of impairment | 352 | 351 | 375 | 385 | 376 | ||||||||||||||
| Increase in cash value of bank owned life insurance | 360 | 379 | 346 | 335 | 335 | ||||||||||||||
| Other income (loss) | 1,042 | (6,558 | ) | 1,049 | 7,264 | 338 | |||||||||||||
| Total non-interest (loss) income | $ | 11,463 | $ | (295,334 | ) | $ | 10,920 | $ | 16,499 | $ | (28,954 | ) | |||||||
Total Non-Interest Income was
_________________________
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
Non-Interest Expense
| For the Quarter Ended | December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||
| (Dollars in Thousands) | 2025 | 2025 | 2025 | 2025 | 2024 | ||||||||||||||
| Non-interest Expense | |||||||||||||||||||
| Salaries and employee benefits | $ | 21,895 | $ | 22,698 | $ | 22,731 | $ | 22,414 | $ | 25,564 | |||||||||
| Net occupancy expenses | 3,718 | 3,321 | 3,127 | 3,702 | 3,431 | ||||||||||||||
| Data processing | 3,128 | 2,933 | 2,951 | 2,872 | 2,841 | ||||||||||||||
| Professional fees | 1,083 | 808 | 735 | 826 | 736 | ||||||||||||||
| Outside services and consultants | 3,035 | 3,844 | 3,278 | 3,265 | 4,470 | ||||||||||||||
| Loan expense | 1,183 | 1,237 | 1,231 | 689 | 1,285 | ||||||||||||||
| FDIC insurance expense | 1,251 | 1,345 | 1,216 | 1,288 | 1,193 | ||||||||||||||
| Core deposit intangible amortization | 706 | 706 | 816 | 816 | 843 | ||||||||||||||
| Merger related expenses | — | — | — | 305 | — | ||||||||||||||
| Prepayment penalties | — | 12,680 | — | — | — | ||||||||||||||
| Other losses | 732 | 131 | 245 | 228 | 371 | ||||||||||||||
| Other expense | 3,884 | 3,249 | 3,087 | 2,901 | 4,201 | ||||||||||||||
| Total non-interest expense | $ | 40,615 | $ | 52,952 | $ | 39,417 | $ | 39,306 | $ | 44,935 | |||||||||
Total Non-Interest Expense was
Income Taxes
Horizon recorded a net tax expense of
Balance Sheet Highlights
Total assets decreased by
Total deposits decreased by
Capital
The following table presents the Consolidated Regulatory Capital Ratios of the Company for the previous three quarters, and the Company’s preliminary estimate of its consolidated regulatory capital ratios for the quarter ended December 31, 2025:
| For the Quarter Ended | December 31, | September 30, | June 30, | March 31, | |||||||
| 2025* | 2025 | 2025 | 2025 | ||||||||
| Consolidated Capital Ratios | |||||||||||
| Total capital (to risk-weighted assets) | 14.37 | % | 15.00 | % | 14.44 | % | 14.26 | % | |||
| Tier 1 capital (to risk-weighted assets) | 11.52 | 11.27 | 12.48 | 12.33 | |||||||
| Common equity tier 1 capital (to risk-weighted assets) | 10.43 | 10.17 | 11.48 | 11.32 | |||||||
| Tier 1 capital (to average assets) | 9.57 | 8.22 | 9.59 | 9.25 | |||||||
| *Preliminary estimate - may be subject to change | |||||||||||
As of December 31, 2025, the ratio of total stockholders’ equity to total assets is
Tangible common equity1 totaled
Credit Quality
As of December 31, 2025, total non-accrual loans increased by
For the quarter ended December 31, 2025, net charge-offs were
_________________________
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
Earnings Conference Call
As previously announced, Horizon will host a conference call to review its fourth quarter financial results and operating performance.
Participants may access the live conference call on January 22, 2026 at 7:30 a.m. CT (8:30 a.m. ET) by dialing 833-974-2379 from the United States, 866-450-4696 from Canada or 1-412-317-5772 from international locations and requesting the “Horizon Bancorp, Inc. Call.” Participants are asked to dial in approximately 10 minutes prior to the call.
A telephone replay of the call will be available approximately one hour after the end of the conference through January 30, 2026. The replay may be accessed by dialing 855-669-9658 from the United States and Canada, or 1–412–317-0088 from other international locations, and entering the access code 1841881.
About Horizon Bancorp, Inc.
Horizon Bancorp, Inc. (NASDAQ GS: HBNC) is the
Use of Non-GAAP Financial Measures
Certain information set forth in this press release refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have included non-GAAP financial measures relating to net income, diluted earnings per share, pre-tax, pre-provision net income, net interest margin, tangible stockholders’ equity and tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, and return on average tangible equity. In each case, we have identified special circumstances that we consider to be non-recurring and have excluded them. Horizon believes these non-GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to one-time costs and non–recurring items. These measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure. See the tables and other information below and contained elsewhere in this press release for reconciliations of the non-GAAP information identified herein and its most comparable GAAP measures.
Forward Looking Statements
This press release may contain forward–looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon Bancorp, Inc. and its affiliates (collectively, “Horizon”). For these statements, Horizon claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Horizon, including the information in the filings we make with the Securities and Exchange Commission (the “SEC”). Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance.
Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: changes in U.S. trade policies, including the imposition of tariffs and retaliatory tariffs, changes within the domestic and international macroeconomic environment, including trade policy, monetary and fiscal policy, inflation levels, and conditions in the investment, credit, interest rate, and derivatives markets, and their impact on Horizon and its customers; current financial conditions within the banking industry; changes in the level and volatility of interest rates, changes in spreads on earning assets and changes in interest bearing liabilities; increased interest rate sensitivity; loss of key Horizon personnel; increases in disintermediation; potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms take a greater market share of the payment systems; estimates of fair value of certain of Horizon’s assets and liabilities; changes in prepayment speeds, loan originations, credit losses, market values, collateral securing loans and other assets; changes in sources of liquidity; legislative and regulatory actions and reforms; changes in accounting policies or procedures as may be adopted and required by regulatory agencies; litigation, regulatory enforcement, and legal compliance risk and costs; rapid technological developments and changes; cyber terrorism and data security breaches; the rising costs of cybersecurity; the ability of the U.S. federal government to manage federal debt limits; climate change and social justice initiatives; the inability to realize cost savings or revenues or to effectively implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; acts of terrorism, war and global conflicts, and the effects of foreign and military policies of the U.S. government; and supply chain disruptions and delays. These and additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in Horizon’s reports (such as the Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K) filed with the SEC and available at the SEC’s website (www.sec.gov). Undue reliance should not be placed on the forward–looking statements, which speak only as of the date hereof. Horizon does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward–looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.
| Condensed Consolidated Statements of Income | |||||||||||||||||||
| (Dollars in Thousands Except Per Share Data, Unaudited) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | |||||||||||||||
| Interest Income | |||||||||||||||||||
| Loans receivable | $ | 77,238 | $ | 79,561 | $ | 78,618 | $ | 74,457 | $ | 76,747 | |||||||||
| Investment securities - taxable | 7,688 | 6,631 | 5,941 | 6,039 | 6,814 | ||||||||||||||
| Investment securities - tax-exempt | 2,498 | 4,581 | 6,088 | 6,192 | 6,301 | ||||||||||||||
| Other | 1,864 | 2,063 | 830 | 2,487 | 3,488 | ||||||||||||||
| Total interest income | 89,288 | 92,836 | 91,477 | 89,175 | 93,350 | ||||||||||||||
| Interest Expense | |||||||||||||||||||
| Deposits | 21,228 | 25,726 | 26,052 | 25,601 | 27,818 | ||||||||||||||
| Borrowed funds | 1,749 | 5,924 | 8,171 | 9,188 | 10,656 | ||||||||||||||
| Subordinated notes | 1,811 | 1,731 | 829 | 829 | 829 | ||||||||||||||
| Junior subordinated debentures issued to capital trusts | 1,024 | 1,069 | 1,070 | 1,290 | 920 | ||||||||||||||
| Total interest expense | 25,812 | 34,450 | 36,122 | 36,908 | 40,223 | ||||||||||||||
| Net Interest Income | 63,476 | 58,386 | 55,355 | 52,267 | 53,127 | ||||||||||||||
| Provision for credit losses | 1,630 | (3,572 | ) | 2,462 | 1,376 | 1,171 | |||||||||||||
| Net Interest Income after Provision for Credit Losses | 61,846 | 61,958 | 52,893 | 50,891 | 51,956 | ||||||||||||||
| Non-interest Income | |||||||||||||||||||
| Service charges on deposit accounts | 3,341 | 3,474 | 3,208 | 3,208 | 3,276 | ||||||||||||||
| Wire transfer fees | 66 | 71 | 69 | 71 | 124 | ||||||||||||||
| Interchange fees | 3,445 | 3,510 | 3,403 | 3,241 | 3,353 | ||||||||||||||
| Fiduciary activities | 1,560 | 1,363 | 1,251 | 1,326 | 1,313 | ||||||||||||||
| Gain (loss) on sale of investment securities | 1 | (299,132 | ) | — | (407 | ) | (39,140 | ) | |||||||||||
| Gain on sale of mortgage loans | 1,296 | 1,208 | 1,219 | 1,076 | 1,071 | ||||||||||||||
| Mortgage servicing income net of impairment | 352 | 351 | 375 | 385 | 376 | ||||||||||||||
| Increase in cash value of bank owned life insurance | 360 | 379 | 346 | 335 | 335 | ||||||||||||||
| Other income (loss) | 1,042 | (6,558 | ) | 1,049 | 7,264 | 338 | |||||||||||||
| Total non-interest income (loss) | 11,463 | (295,334 | ) | 10,920 | 16,499 | (28,954 | ) | ||||||||||||
| Non-interest Expense | |||||||||||||||||||
| Salaries and employee benefits | 21,895 | 22,698 | 22,731 | 22,414 | 25,564 | ||||||||||||||
| Net occupancy expenses | 3,718 | 3,321 | 3,127 | 3,702 | 3,431 | ||||||||||||||
| Data processing | 3,128 | 2,933 | 2,951 | 2,872 | 2,841 | ||||||||||||||
| Professional fees | 1,083 | 808 | 735 | 826 | 736 | ||||||||||||||
| Outside services and consultants | 3,035 | 3,844 | 3,278 | 3,265 | 4,470 | ||||||||||||||
| Loan expense | 1,183 | 1,237 | 1,231 | 689 | 1,285 | ||||||||||||||
| FDIC insurance expense | 1,251 | 1,345 | 1,216 | 1,288 | 1,193 | ||||||||||||||
| Core deposit intangible amortization | 706 | 706 | 816 | 816 | 843 | ||||||||||||||
| Merger related expenses | — | — | — | 305 | — | ||||||||||||||
| Prepayment penalties | — | 12,680 | — | — | — | ||||||||||||||
| Other losses | 732 | 131 | 245 | 228 | 371 | ||||||||||||||
| Other expense | 3,884 | 3,249 | 3,087 | 2,901 | 4,201 | ||||||||||||||
| Total non-interest expense | 40,615 | 52,953 | 39,417 | 39,306 | 44,935 | ||||||||||||||
| Income (Loss) Before Income Taxes | 32,694 | (286,328 | ) | 24,396 | 28,084 | (21,933 | ) | ||||||||||||
| Income tax expense (benefit) | 5,773 | (64,338 | ) | 3,752 | 4,141 | (11,051 | ) | ||||||||||||
| Net Income (Loss) | $ | 26,921 | $ | (221,990 | ) | $ | 20,644 | $ | 23,943 | $ | (10,882 | ) | |||||||
| Basic Earnings (Loss) Per Share | $ | 0.53 | $ | (4.69 | ) | $ | 0.47 | $ | 0.55 | $ | (0.25 | ) | |||||||
| Diluted Earnings (Loss) Per Share | 0.53 | (4.69 | ) | 0.47 | 0.54 | (0.25 | ) | ||||||||||||
| Condensed Consolidated Balance Sheet | |||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||
| Three Months Ended for the Period | |||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | |||||||||||||||
| Assets | |||||||||||||||||||
| Interest earning assets | |||||||||||||||||||
| Federal funds sold | $ | — | $ | — | $ | 2,024 | $ | — | $ | — | |||||||||
| Interest earning deposits | 72,646 | 381,860 | 34,174 | 80,023 | 201,131 | ||||||||||||||
| Interest earning time deposits | — | — | — | — | 735 | ||||||||||||||
| Federal Home Loan Bank stock | 45,713 | 45,713 | 45,412 | 45,412 | 53,826 | ||||||||||||||
| Investment securities, held for trading | 3,883 | 598 | — | — | — | ||||||||||||||
| Investment securities, available for sale | 875,414 | 883,242 | 231,999 | 231,431 | 233,677 | ||||||||||||||
| Investment securities, held to maturity | — | — | 1,819,087 | 1,843,851 | 1,867,690 | ||||||||||||||
| Loans held for sale | 9,778 | 1,921 | 2,994 | 3,253 | 67,597 | ||||||||||||||
| Gross loans held for investment (HFI) | 4,876,542 | 4,823,669 | 4,985,582 | 4,909,815 | 4,847,040 | ||||||||||||||
| Total Interest earning assets | 5,883,976 | 6,137,003 | 7,121,272 | 7,113,784 | 7,271,696 | ||||||||||||||
| Non-interest earning assets | |||||||||||||||||||
| Allowance for credit losses | (51,299 | ) | (50,178 | ) | (54,399 | ) | (52,654 | ) | (51,980 | ) | |||||||||
| Cash | 66,813 | 76,395 | 101,719 | 89,643 | 92,300 | ||||||||||||||
| Cash value of life insurance | 36,732 | 37,762 | 37,755 | 37,409 | 37,450 | ||||||||||||||
| Other assets | 215,460 | 226,247 | 148,773 | 143,675 | 152,635 | ||||||||||||||
| Goodwill | 155,211 | 155,211 | 155,211 | 155,211 | 155,211 | ||||||||||||||
| Other intangible assets | 7,180 | 7,886 | 8,592 | 9,407 | 10,223 | ||||||||||||||
| Premises and equipment, net | 92,805 | 93,413 | 93,398 | 93,499 | 93,864 | ||||||||||||||
| Interest receivable | 29,733 | 28,758 | 39,730 | 38,663 | 39,747 | ||||||||||||||
| Total non-interest earning assets | 552,635 | 575,494 | 530,779 | 514,855 | 529,450 | ||||||||||||||
| Total assets | $ | 6,436,611 | $ | 6,712,497 | $ | 7,652,051 | $ | 7,628,639 | $ | 7,801,146 | |||||||||
| Liabilities | |||||||||||||||||||
| Savings and money market deposits | $ | 3,094,231 | $ | 3,198,332 | $ | 3,385,413 | $ | 3,393,371 | $ | 3,446,681 | |||||||||
| Time deposits | 1,102,478 | 1,199,681 | 1,193,180 | 1,245,088 | 1,089,153 | ||||||||||||||
| Borrowings | 160,118 | 160,206 | 880,336 | 812,218 | 1,142,340 | ||||||||||||||
| Repurchase agreements | 88,468 | 86,966 | 95,089 | 87,851 | 89,912 | ||||||||||||||
| Subordinated notes | 98,215 | 154,011 | 55,807 | 55,772 | 55,738 | ||||||||||||||
| Junior subordinated debentures issued to capital trusts | 57,688 | 57,636 | 57,583 | 57,531 | 57,477 | ||||||||||||||
| Total interest earning liabilities | 4,601,198 | 4,856,832 | 5,667,408 | 5,651,832 | 5,881,301 | ||||||||||||||
| Non-interest bearing deposits | 1,078,708 | 1,122,888 | 1,121,163 | 1,127,324 | 1,064,818 | ||||||||||||||
| Interest payable | 12,892 | 12,395 | 14,007 | 11,441 | 11,137 | ||||||||||||||
| Other liabilities | 55,562 | 59,611 | 58,621 | 61,981 | 80,308 | ||||||||||||||
| Total liabilities | 5,748,360 | 6,051,726 | 6,861,199 | 6,852,578 | 7,037,564 | ||||||||||||||
| Stockholders’ Equity | |||||||||||||||||||
| Preferred stock | — | — | — | — | — | ||||||||||||||
| Common stock | — | — | — | — | — | ||||||||||||||
| Additional paid-in capital | 459,243 | 458,734 | 360,758 | 360,522 | 363,761 | ||||||||||||||
| Retained earnings | 255,004 | 236,312 | 466,497 | 452,945 | 436,122 | ||||||||||||||
| Accumulated other comprehensive (loss) | (25,996 | ) | (34,275 | ) | (36,403 | ) | (37,406 | ) | (36,301 | ) | |||||||||
| Total stockholders’ equity | 688,251 | 660,771 | 790,852 | 776,061 | 763,582 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 6,436,611 | $ | 6,712,497 | $ | 7,652,051 | $ | 7,628,639 | $ | 7,801,146 | |||||||||
| Loans and Deposits | |||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | % Change | ||||||||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | Q4'25 vs Q3'25 | Q4'25 vs Q4'24 | |||||||||||||||||||||
| Loans: | |||||||||||||||||||||||||||
| Commercial real estate | $ | 2,421,863 | $ | 2,366,956 | $ | 2,321,951 | $ | 2,262,910 | $ | 2,202,858 | 2 | % | 10 | % | |||||||||||||
| Commercial & Industrial | 1,010,545 | 989,609 | 976,740 | 918,541 | 875,297 | 2 | % | 15 | % | ||||||||||||||||||
| Total commercial | 3,432,408 | 3,356,565 | 3,298,691 | 3,181,451 | 3,078,155 | 2 | % | 12 | % | ||||||||||||||||||
| Residential Real estate | 772,427 | 783,850 | 786,026 | 801,726 | 802,909 | (1 | )% | (4 | )% | ||||||||||||||||||
| Mortgage warehouse | — | — | — | — | — | — | % | — | % | ||||||||||||||||||
| Consumer | 671,707 | 683,254 | 900,865 | 926,638 | 965,976 | (2 | )% | (30 | )% | ||||||||||||||||||
| Total loans held for investment | 4,876,542 | 4,823,669 | 4,985,582 | 4,909,815 | 4,847,040 | 1 | % | 1 | % | ||||||||||||||||||
| Loans held for sale | 9,778 | 1,921 | 2,994 | 3,253 | 67,597 | 409 | % | (86 | )% | ||||||||||||||||||
| Total loans | $ | 4,886,320 | $ | 4,825,590 | $ | 4,988,576 | $ | 4,913,068 | $ | 4,914,637 | 1 | % | (1 | )% | |||||||||||||
| Deposits: | |||||||||||||||||||||||||||
| Interest bearing deposits | $ | 1,639,857 | $ | 1,715,471 | $ | 1,713,058 | $ | 1,713,991 | $ | 1,767,983 | (4 | )% | (7 | )% | |||||||||||||
| Savings and money market deposits | 1,454,374 | 1,482,861 | 1,672,355 | 1,679,380 | 1,678,697 | (2 | )% | (13 | )% | ||||||||||||||||||
| Time deposits | 1,102,478 | 1,199,681 | 1,193,180 | 1,245,088 | 1,089,153 | (8 | )% | 1 | % | ||||||||||||||||||
| Total Interest bearing deposits | 4,196,709 | 4,398,013 | 4,578,593 | 4,638,459 | 4,535,833 | (5 | )% | (7 | )% | ||||||||||||||||||
| Non-interest bearing deposits | |||||||||||||||||||||||||||
| Non-interest bearing deposits | 1,078,708 | 1,122,888 | 1,121,164 | 1,127,324 | 1,064,819 | (4 | )% | 1 | % | ||||||||||||||||||
| Total deposits | $ | 5,275,417 | $ | 5,520,901 | $ | 5,699,757 | $ | 5,765,784 | $ | 5,600,652 | (4 | )% | (6 | )% | |||||||||||||
| Average Balance Sheet | |||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||
| December 31, 2025 | September 30, 2025 | December 31, 2024 | |||||||||||||||||||
| Average Balance | Interest(4)(6) | Average Rate(4) | Average Balance | Interest(4)(6) | Average Rate(4) | Average Balance | Interest(4)(6) | Average Rate(4) | |||||||||||||
| Assets | |||||||||||||||||||||
| Interest earning assets | |||||||||||||||||||||
| Interest earning deposits (incl. Fed Funds Sold) | $ | 182,017 | $ | 1,866 | 4.07 | % | $ | 185,665 | $ | 2,062 | 4.41 | % | $ | 290,693 | $ | 3,488 | 4.77 | % | |||
| Federal Home Loan Bank stock | 45,713 | 616 | 5.35 | % | 45,549 | 862 | 7.51 | % | 53,826 | 1,516 | 11.20 | % | |||||||||
| Investment securities - taxable (1) | 570,786 | 7,687 | 5.34 | % | 792,829 | 5,769 | 2.89 | % | 1,079,377 | 5,298 | 1.95 | % | |||||||||
| Investment securities - non-taxable (1) | 312,988 | 2,546 | 3.23 | % | 763,488 | 5,799 | 3.01 | % | 1,129,622 | 7,976 | 2.81 | % | |||||||||
| Total investment securities | 883,774 | 10,233 | 4.59 | % | 1,556,317 | 11,568 | 2.95 | % | 2,208,999 | 13,274 | 2.39 | % | |||||||||
| Loans receivable (2) (3) | 4,855,824 | 77,628 | 6.34 | % | 4,979,211 | 79,941 | 6.37 | % | 4,842,660 | 77,142 | 6.34 | % | |||||||||
| Total interest earning assets | 5,967,328 | 90,343 | 6.01 | % | 6,766,742 | 94,433 | 5.54 | % | 7,396,178 | 95,420 | 5.13 | % | |||||||||
| Non-interest earning assets | |||||||||||||||||||||
| Cash and due from banks | 74,102 | 83,616 | 85,776 | ||||||||||||||||||
| Allowance for credit losses | (49,815 | ) | (54,072 | ) | (52,697 | ) | |||||||||||||||
| Other assets | 545,520 | 501,590 | 409,332 | ||||||||||||||||||
| Total average assets | $ | 6,537,135 | $ | 7,297,876 | $ | 7,838,589 | |||||||||||||||
| Liabilities and Stockholders' Equity | |||||||||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||
| Interest bearing demand deposits | $ | 1,686,435 | $ | 5,572 | 1.31 | % | $ | 1,708,446 | $ | 6,687 | 1.55 | % | $ | 1,716,598 | $ | 6,861 | 1.59 | % | |||
| Saving and money market deposits | 1,445,144 | 5,587 | 1.53 | % | 1,636,428 | 8,204 | 1.99 | % | 1,701,012 | 9,336 | 2.18 | % | |||||||||
| Time deposits | 1,134,417 | 10,071 | 3.52 | % | 1,198,279 | 10,835 | 3.59 | % | 1,160,527 | 11,621 | 3.98 | % | |||||||||
| Total Deposits | 4,265,996 | 21,230 | 1.97 | % | 4,543,153 | 25,726 | 2.25 | % | 4,578,137 | 27,818 | 2.42 | % | |||||||||
| Borrowings | 150,304 | 1,452 | 3.83 | % | 601,889 | 5,535 | 3.65 | % | 1,130,301 | 10,138 | 3.57 | % | |||||||||
| Repurchase agreements | 87,160 | 295 | 1.34 | % | 88,721 | 389 | 1.74 | % | 91,960 | 518 | 2.24 | % | |||||||||
| Subordinated notes | 98,185 | 1,812 | 7.32 | % | 91,032 | 1,731 | 7.54 | % | 55,717 | 829 | 5.92 | % | |||||||||
| Junior subordinated debentures issued to capital trusts | 57,655 | 1,023 | 7.04 | % | 57,602 | 1,069 | 7.36 | % | 57,443 | 920 | 6.37 | % | |||||||||
| Total interest bearing liabilities | 4,659,300 | 25,812 | 2.20 | % | 5,382,397 | 34,450 | 2.54 | % | 5,913,558 | 40,223 | 2.71 | % | |||||||||
| Non-interest bearing liabilities | |||||||||||||||||||||
| Demand deposits | 1,137,639 | 1,120,719 | 1,099,574 | ||||||||||||||||||
| Accrued interest payable and other liabilities | 60,375 | 63,103 | 70,117 | ||||||||||||||||||
| Stockholders' equity | 679,821 | 731,657 | 755,340 | ||||||||||||||||||
| Total average liabilities and stockholders' equity | $ | 6,537,135 | $ | 7,297,876 | $ | 7,838,589 | |||||||||||||||
| Net FTE interest income (non-GAAP) (5) | $ | 64,531 | $ | 59,983 | $ | 55,197 | |||||||||||||||
| Less FTE adjustments (4) | 1,055 | 1,597 | 2,070 | ||||||||||||||||||
| Net Interest Income | $ | 63,476 | $ | 58,386 | $ | 53,127 | |||||||||||||||
| Net FTE interest margin (Non-GAAP) (4)(5) | 4.29 | % | 3.52 | % | 2.97 | % | |||||||||||||||
| (1)Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. | |||||||||||||||||||||
| (2)Includes fees on loans held for sale and held for investment. The inclusion of loan fees does not have a material effect on the average interest rate. | |||||||||||||||||||||
| (3)Non-accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. | |||||||||||||||||||||
| (4)Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company's performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income and average rates for tax-exempt loans and securities to an FTE basis utilizing a | |||||||||||||||||||||
| (5)Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure. | |||||||||||||||||||||
| (6)Includes dividend income on Federal Home Loan Bank stock | |||||||||||||||||||||
| Credit Quality | |||||||||||||||||||||||||||
| (Dollars in Thousands Except Ratios, Unaudited) | |||||||||||||||||||||||||||
| Quarter Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | % Change | ||||||||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | Q4'25 vs Q3'25 | Q4'25 vs Q4'24 | |||||||||||||||||||||
| Non-accrual loans | |||||||||||||||||||||||||||
| Commercial | $ | 14,549 | $ | 12,303 | $ | 7,547 | $ | 8,172 | $ | 5,658 | 18 | % | 157 | % | |||||||||||||
| Residential Real estate | 10,087 | 9,256 | 9,525 | 12,763 | 11,215 | 9 | % | (10 | )% | ||||||||||||||||||
| Mortgage warehouse | — | — | — | — | — | — | % | — | % | ||||||||||||||||||
| Consumer | 7,821 | 7,799 | 7,222 | 7,875 | 8,919 | — | % | (12 | )% | ||||||||||||||||||
| Total non-accrual loans | 32,457 | 29,358 | 24,294 | 28,810 | 25,792 | 11 | % | 26 | % | ||||||||||||||||||
| 90 days and greater delinquent - accruing interest | 2,489 | 1,608 | 2,113 | 1,582 | 1,166 | 55 | % | 113 | % | ||||||||||||||||||
| Total non-performing loans | $ | 34,946 | $ | 30,966 | $ | 26,407 | $ | 30,392 | $ | 26,958 | 13 | % | 30 | % | |||||||||||||
| Other real estate owned | |||||||||||||||||||||||||||
| Commercial | $ | 539 | $ | 272 | $ | 176 | $ | 360 | $ | 407 | 98 | % | 32 | % | |||||||||||||
| Residential Real estate | 672 | 769 | 463 | 641 | — | (13 | )% | — | % | ||||||||||||||||||
| Mortgage warehouse | — | — | — | — | — | — | % | — | % | ||||||||||||||||||
| Consumer | 480 | 480 | 480 | 34 | 17 | — | % | 2701 | % | ||||||||||||||||||
| Total other real estate owned | 1,691 | 1,521 | 1,119 | 1,035 | 424 | 11 | % | 299 | % | ||||||||||||||||||
| Other non-performing assets(1) | $ | 3,991 | $ | 3,228 | $ | 2,937 | $ | — | $ | — | 24 | % | — | % | |||||||||||||
| Total non-performing assets | $ | 40,628 | $ | 35,715 | $ | 30,463 | $ | 31,427 | $ | 27,382 | 14 | % | 48 | % | |||||||||||||
| Loan data: | |||||||||||||||||||||||||||
| Accruing 30 to 89 days past due loans | $ | 24,580 | $ | 24,784 | $ | 31,401 | $ | 19,034 | $ | 23,075 | (1 | )% | 7 | % | |||||||||||||
| Substandard loans | 59,365 | 63,236 | 64,100 | 66,714 | 64,535 | (6 | )% | (8 | )% | ||||||||||||||||||
| Net charge-offs (recoveries) | |||||||||||||||||||||||||||
| Commercial | $ | 436 | $ | 294 | $ | 84 | $ | (47 | ) | $ | (32 | ) | 48 | % | (1462 | )% | |||||||||||
| Residential Real estate | (25 | ) | 19 | 52 | (47 | ) | (10 | ) | (231 | )% | 149 | % | |||||||||||||||
| Mortgage warehouse | — | — | — | — | — | — | % | — | % | ||||||||||||||||||
| Consumer | 559 | 518 | 118 | 963 | 668 | 8 | % | (16 | )% | ||||||||||||||||||
| Total net charge-offs | $ | 970 | $ | 831 | $ | 254 | $ | 869 | $ | 626 | 17 | % | 55 | % | |||||||||||||
| Allowance for credit losses | |||||||||||||||||||||||||||
| Commercial | $ | 35,473 | $ | 34,390 | $ | 34,413 | $ | 32,640 | $ | 30,953 | 3 | % | 15 | % | |||||||||||||
| Residential Real estate | 3,183 | 3,082 | 3,229 | 3,167 | 2,715 | 3 | % | 17 | % | ||||||||||||||||||
| Mortgage warehouse | — | — | — | — | — | — | % | — | % | ||||||||||||||||||
| Consumer | 12,643 | 12,706 | 16,757 | 16,847 | 18,312 | — | % | (31 | )% | ||||||||||||||||||
| Total allowance for credit losses | $ | 51,299 | $ | 50,178 | $ | 54,399 | $ | 52,654 | $ | 51,980 | 2 | % | (1 | )% | |||||||||||||
| Credit quality ratios | |||||||||||||||||||||||||||
| Non-accrual loans to HFI loans | 0.67 | % | 0.61 | % | 0.49 | % | 0.59 | % | 0.53 | % | |||||||||||||||||
| Non-performing assets to total assets | 0.63 | % | 0.53 | % | 0.40 | % | 0.41 | % | 0.35 | % | |||||||||||||||||
| Annualized net charge-offs of average total loans | 0.08 | % | 0.07 | % | 0.02 | % | 0.07 | % | 0.05 | % | |||||||||||||||||
| Allowance for credit losses to HFI loans | 1.05 | % | 1.04 | % | 1.09 | % | 1.07 | % | 1.07 | % | |||||||||||||||||
| (1)Other non-performing assets consist of a single available for sale debt security placed on non-accrual status. | |||||||||||||||||||||||||||
| Non–GAAP Reconciliation of Net Fully-Taxable Equivalent ("FTE") Interest Margin | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | ||||||||||||||||
| Interest income (GAAP) | (A) | $ | 89,288 | $ | 92,836 | $ | 91,477 | $ | 89,175 | $ | 93,350 | |||||||||
| Taxable-equivalent adjustment: | ||||||||||||||||||||
| Investment securities - tax exempt (1) | 665 | 1,218 | 1,619 | 1,646 | 1,675 | |||||||||||||||
| Loan receivable (2) | 390 | 379 | 382 | 383 | 395 | |||||||||||||||
| Interest income (non-GAAP) | (B) | 90,343 | 94,433 | 93,478 | 91,204 | 95,420 | ||||||||||||||
| Interest expense (GAAP) | (C) | 25,812 | 34,450 | 36,122 | 36,908 | 40,223 | ||||||||||||||
| Net interest income (GAAP) | (D) =(A) - (C) | $ | 63,476 | $ | 58,386 | $ | 55,355 | $ | 52,267 | $ | 53,127 | |||||||||
| Net FTE interest income (non-GAAP) | (E) = (B) - (C) | $ | 64,531 | $ | 59,983 | $ | 57,356 | $ | 54,296 | $ | 55,197 | |||||||||
| Average interest earning assets | (F) | 5,967,328 | 6,766,742 | 7,125,467 | 7,234,724 | 7,396,178 | ||||||||||||||
| Net FTE interest margin (non-GAAP) | (G) = (E*) / (F) | 4.29 | % | 3.52 | % | 3.23 | % | 3.04 | % | 2.97 | % | |||||||||
| (1)The following represents municipal securities interest income for investment securities classified as available-for-sale and held-to-maturity | ||||||||||||||||||||
| (2)The following represents municipal loan interest income for loan receivables classified as held for sale and held for investment | ||||||||||||||||||||
| *Annualized | ||||||||||||||||||||
| Non–GAAP Reconciliation of Return on Average Tangible Common Equity | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | ||||||||||||||||
| Net income (loss) (GAAP) | (A) | $ | 26,921 | $ | (221,990 | ) | $ | 20,644 | $ | 23,941 | $ | (10,882 | ) | |||||||
| Average stockholders' equity | (B) | $ | 679,821 | $ | 731,657 | $ | 789,535 | $ | 780,269 | $ | 755,340 | |||||||||
| Average intangible assets | (C) | 162,838 | 163,552 | 164,320 | 165,138 | 165,973 | ||||||||||||||
| Average tangible equity (Non-GAAP) | (D) = (B) - (C) | $ | 516,983 | $ | 568,105 | $ | 625,215 | $ | 615,131 | $ | 589,367 | |||||||||
| Return on average tangible common equity ("ROACE") (non-GAAP) | (E) = (A*) / (D) | 20.66 | % | (155.03 | )% | 13.24 | % | 15.48 | % | (7.35 | )% | |||||||||
| *Annualized | ||||||||||||||||||||
| Non–GAAP Reconciliation of Tangible Common Equity to Tangible Assets | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | ||||||||||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 688,251 | $ | 660,771 | $ | 790,852 | $ | 776,061 | $ | 763,582 | |||||||||
| Intangible assets (end of period) | (B) | 162,391 | 163,097 | 163,803 | 164,618 | 165,434 | ||||||||||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 525,860 | $ | 497,674 | $ | 627,049 | $ | 611,443 | $ | 598,148 | |||||||||
| Total assets (GAAP) | (D) | $ | 6,436,611 | $ | 6,712,497 | $ | 7,652,051 | $ | 7,628,636 | $ | 7,801,146 | |||||||||
| Intangible assets (end of period) | (B) | 162,391 | 163,097 | 163,803 | 164,618 | 165,434 | ||||||||||||||
| Total tangible assets (non-GAAP) | (E) = (D) - (B) | $ | 6,274,220 | $ | 6,549,400 | $ | 7,488,248 | $ | 7,464,018 | $ | 7,635,712 | |||||||||
| Tangible common equity to tangible assets (Non-GAAP) | (G) = (C) / (E) | 8.38 | % | 7.60 | % | 8.37 | % | 8.19 | % | 7.83 | % | |||||||||
| Non–GAAP Reconciliation of Tangible Book Value Per Share | |||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||
| Three Months Ended | |||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
| 2025 | 2025 | 2025 | 2025 | 2024 | |||||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 688,251 | $ | 660,771 | $ | 790,852 | $ | 776,061 | $ | 763,582 | ||||
| Intangible assets (end of period) | (B) | 162,391 | 163,097 | 163,803 | 164,618 | 165,434 | |||||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 525,860 | $ | 497,674 | $ | 627,049 | $ | 611,443 | $ | 598,148 | ||||
| Common shares outstanding | (D) | 50,978,030 | 50,971,000 | 43,801,507 | 43,786,000 | 43,722,086 | |||||||||
| Tangible book value per common share (non-GAAP) | (E) = (C) / (D) | $ | 10.32 | $ | 9.76 | $ | 14.32 | $ | 13.96 | $ | 13.68 | ||||
| Contact: | John R. Stewart, CFA |
| EVP, Chief Financial Officer | |
| Phone: | (219) 814–5833 |
| Fax: | (219) 874–9280 |