Biggest changeResults, on a taxable equivalent basis, are as follows for the years ended December 31, (dollars in thousands): 2023 vs. 2022 2022 vs. 2021 Increase (Decrease) Due to Change in: Increase (Decrease) Due to Change in: Volume Rate Total Volume Rate Total Earning Assets: Securities: Taxable $ (12,182) $ 19,951 $ 7,769 $ 2,415 $ 13,032 $ 15,447 Tax-exempt (9,414) (1,374) (10,788) 6,876 (1,778) 5,098 Total securities (21,596) 18,577 (3,019) 9,291 11,254 20,545 Loans, net (1) 56,128 237,559 293,687 1,213 47,359 48,572 Other earning assets (819) 4,203 3,384 (1,839) 3,080 1,241 Total earning assets $ 33,713 $ 260,339 $ 294,052 $ 8,665 $ 61,693 $ 70,358 Interest-Bearing Liabilities: Interest-Bearing Deposits: Transaction and money market accounts $ 1,656 $ 164,986 $ 166,642 $ 18 $ 33,773 $ 33,791 Regular savings (45) 1,563 1,518 30 29 59 Time deposits (1) 12,709 59,619 72,328 (4,157) (609) (4,766) Total interest-bearing deposits 14,320 226,168 240,488 (4,109) 33,193 29,084 Other borrowings (1) 9,660 17,115 26,775 7,108 (1,117) 5,991 Total interest-bearing liabilities 23,980 243,283 267,263 2,999 32,076 35,075 Change in net interest income (FTE) (+) $ 9,733 $ 17,056 $ 26,789 $ 5,666 $ 29,617 $ 35,283 (1) The rate-related changes in interest income on loans, deposits, and other borrowings include the impact of lower accretion of the acquisition-related fair market value adjustments, which are detailed below. The impact of net accretion related to acquisition accounting fair value adjustments for the years ended December 31, are reflected in the following table (dollars in thousands): Deposit Loans Accretion Borrowings Accretion (Amortization) Accretion Total 2021 $ 17,044 $ 13 $ (806) $ 16,251 2022 7,942 (44) (828) 7,070 2023 4,416 (31) (852) 3,533 52 Table of Contents NONINTEREST INCOME Years Ended December 31, 2023 and 2022 December 31, Change 2023 2022 $ % (Dollars in thousands) Noninterest income: Service charges on deposit accounts $ 33,240 $ 30,052 $ 3,188 10.6 % Other service charges, commissions and fees 7,860 6,765 1,095 16.2 % Interchange fees 9,678 9,110 568 6.2 % Fiduciary and asset management fees 17,695 22,414 (4,719) (21.1) % Mortgage banking income 2,743 7,085 (4,342) (61.3) % Loss on sale of securities (40,989) (3) (40,986) NM Bank owned life insurance income 11,759 11,507 252 2.2 % Loan-related interest rate swap fees 10,037 12,174 (2,137) (17.6) % Other operating income 38,854 19,419 19,435 100.1 % Total noninterest income $ 90,877 $ 118,523 $ (27,646) (23.3) % NM = Not Meaningful For 2023, our noninterest income decreased $27.6 million or 23.3% to $90.9 million compared to $118.5 million for 2022, primarily driven by $41.0 million of losses incurred on the sale of AFS securities executed in the first and third quarters of 2023, partially offset by a $19.4 million increase in other operating income, which included gains related to sale-leaseback transactions during the third and fourth quarters of 2023, partially offset by a gain on the sale of DHFB in the second quarter of 2022. Our adjusted operating noninterest income (+) for 2023, which excludes losses on sale of securities ($41.0 million in 2023 and $3,000 in 2022), gains related to sale-leaseback transactions ($29.6 million in 2023), and the gain on sale of DHFB ($9.1 million in 2022), decreased $7.2 million or 6.5%, to $102.3 million, compared to $109.4 million for 2022.
Biggest changeThese increases were partially offset by a $602,000 decrease in loan-related interest rate swap fees due to lower transaction volumes. 68 Table of Contents Years Ended December 31, 2023 and 2022 December 31, Change 2023 2022 $ % (Dollars in thousands) Noninterest income: Service charges on deposit accounts $ 33,240 $ 30,052 $ 3,188 10.6 % Other service charges, commissions and fees 7,860 6,765 1,095 16.2 % Interchange fees 9,678 9,110 568 6.2 % Fiduciary and asset management fees 17,695 22,414 (4,719) (21.1) % Mortgage banking income 2,743 7,085 (4,342) (61.3) % Loss on sale of securities (40,989) (3) (40,986) NM Bank owned life insurance income 11,759 11,507 252 2.2 % Loan-related interest rate swap fees 10,037 12,174 (2,137) (17.6) % Other operating income 38,854 19,419 19,435 100.1 % Total noninterest income $ 90,877 $ 118,523 $ (27,646) (23.3) % NM = Not Meaningful For 2023, our noninterest income decreased $27.6 million or 23.3% to $90.9 million compared to $118.5 million for 2022, primarily driven by $41.0 million of losses incurred on the sale of AFS securities executed in the first and third quarters of 2023, partially offset by a $19.4 million increase in other operating income, which included gains related to sale-leaseback transactions during the third and fourth quarters of 2023, partially offset by a gain on the sale of DHFB in the second quarter of 2022.
Our net interest margin represents net interest income expressed as a percentage of our average earning assets. Changes in the volume and mix of our interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, have a significant impact on our net interest income, net interest margin, and net income.
Our interest margin represents net interest income expressed as a percentage of average earning assets. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, have a significant impact on our net interest income, net interest margin, and net income.
The decrease was primarily due to a decrease in our net interest income driven by spread compression on the deposit portfolio as a result of the rapid rise in interest rates, and an increase in the provision for credit losses due to increased uncertainty in the economic outlook and loan growth during 2023, higher net charge-offs, and an increase in the individually assessed allowance on two loans due to changes in borrower-specific circumstances.
The decrease was primarily due to a decrease in net interest income driven by spread compression on the deposit portfolio as a result of the rapid rise in interest rates, and an increase in the provision for credit losses due to increased uncertainty in the economic outlook and loan growth during 2023, higher net charge-offs, and an increase in the individually assessed allowance on two loans due to changes in borrower-specific circumstances.
We have identified the allowance for loan and lease losses and fair value measurements as accounting policies that require the most difficult, subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change.
We have identified the allowance for loan and lease losses, fair value measurements, and acquisition accounting as accounting policies that require the most difficult, subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the conservation buffer will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall. 66 Table of Contents On August 26, 2020, the federal bank regulatory agencies adopted a final rule that allowed us to phase in the impact of adopting the CECL methodology up to two years, with a three-year transition period to phase out the cumulative benefit to regulatory capital provided during the two-year delay.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the conservation buffer will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall. 84 Table of Contents On August 26, 2020, the federal bank regulatory agencies adopted a final rule that allowed us to phase in the impact of adopting the CECL methodology up to two years, with a three-year transition period to phase out the cumulative benefit to regulatory capital provided during the two-year delay.
Additional sources of liquidity available to us include our capacity to borrow additional funds, when necessary, through federal funds lines with several correspondent banks, a line of credit with the FHLB, the Federal Reserve Discount Window, the purchase of brokered certificates of deposit, corporate line of credit with a large correspondent bank, and debt and capital issuance.
Additional sources of liquidity available to us include our capacity to borrow additional funds when necessary through federal funds lines with several correspondent banks, a line of credit with the FHLB, the Federal Reserve Discount Window, the purchase of brokered certificates of deposit, a corporate line of credit with a large correspondent bank, and debt and capital issuances.
We use earnings simulation and economic value simulation models on a regular basis, which more effectively measure the cash flow and optionality impacts, and these models are discussed below. We determine the overall magnitude of interest sensitivity risk and then we create policies and practices governing asset generation and pricing, funding sources and pricing, and off-balance sheet commitments.
We use earnings simulation and economic value simulation models on a regular basis, which more effectively measure the cash flow and optionality impacts, and these models are discussed below. 85 Table of Contents We determine the overall magnitude of interest sensitivity risk and then we create policies and practices governing asset generation and pricing, funding sources and pricing, and off-balance sheet commitments.
In management’s discussion and analysis, we provide certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are a supplement to GAAP, which we use to prepare our financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP.
In the following discussion and analysis, we provide certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are a supplement to GAAP, which we use to prepare our financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP.
These policies and practices are based on management’s expectations regarding future interest rate movements, the states of the national, regional 67 Table of Contents and local economies, and other financial and business risk factors. We use simulation modeling to measure and monitor the effect of various interest rate scenarios and business strategies on our net interest income.
These policies and practices are based on management’s expectations regarding future interest rate movements, the states of the national, regional and local economies, and other financial and business risk factors. We use simulation modeling to measure and monitor the effect of various interest rate scenarios and business strategies on our net interest income.
These changes were partially offset by a $26.8 million increase in net interest income, and a $7.4 million decrease in income tax expense. 47 Table of Contents Adjusted operating earnings available to common shareholders (+) totaled $221.2 million for 2023, compared to $219.0 million for 2022, and diluted adjusted operating EPS (+) was $2.95 for 2023, compared to $2.92 for 2022.
These changes were partially offset by a $26.8 million increase in net interest income, and a $7.4 million decrease in income tax expense. Adjusted operating earnings available to common shareholders (+) totaled $221.2 million for 2023, compared to $219.0 million for 2022, and diluted adjusted operating EPS (+) was $2.95 for 2023, compared to $2.92 for 2022.
We seek to mitigate risks attributable to our most highly concentrated portfolios—commercial real estate and commercial and industrial —through our credit underwriting and monitoring processes, including oversight by a centralized credit administration function and credit policy and risk management committee, as well as through our seasoned bankers that focus on lending to borrowers with proven track records in markets that we are familiar with.
We seek to mitigate risks attributable to our most highly concentrated portfolios and our portfolios that pose unique risks to our balance sheet through our credit underwriting and monitoring processes, including oversight by a centralized credit administration function, approval process, credit policy, and risk management committee, as well as through our seasoned bankers that focus on lending to borrowers with proven track records in markets that we are familiar with.
For additional information on our loan activity, please refer to the section “Loan Portfolio” included within this Item 7 and Note 3 “Loans and Allowance for Loan and Lease Losses” in the “Notes to Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of this Form 10-K. Total investments at December 31, 2023 were $3.2 billion, a decrease of $525.7 million or 14.2% from December 31, 2022.
For additional information on our loan activity, please refer to the section “Loan Portfolio” included within this Item 7 and Note 4 “Loans and Allowance for Loan and Lease Losses” in the “Notes to Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of this Form 10-K. Total investments at December 31, 2024 were $3.3 billion, an increase of $164.9 million or 5.2% from December 31, 2023.
On January 26, 2024, we announced that our Board of Directors declared a quarterly dividend on our outstanding shares of our Series A preferred stock. The dividend of $171.88 per share (equivalent to $0.43 per outstanding depositary share) is payable on March 1, 2024 to preferred shareholders of record as of February 15, 2024.
On January 31, 2025, we announced that our Board of Directors declared a quarterly dividend on our outstanding shares of our Series A preferred stock. The dividend of $171.88 per share (equivalent to $0.43 per outstanding depositary share) is payable on March 3, 2025 to preferred shareholders of record as of February 14, 2025.
Total interest-bearing deposits consisted of interest checking accounts, money market, savings accounts, time deposits, and brokered deposits. Our time deposits balances with customers totaled $2.8 billion and accounted for 23.1% of total interest-bearing deposits at December 31, 2023, compared to $1.8 billion and 16.3% at December 31, 2022.
Total interest-bearing deposits consisted of interest checking accounts, money market accounts, savings accounts, time deposits, and brokered deposits. Our time deposits balances with customers totaled $4.1 billion and accounted for 27.5% of total interest-bearing customer deposits at December 31, 2024, compared to $2.8 billion and 23.1% at December 31, 2023.
Adjusted operating noninterest income excludes, as applicable, (loss) gain on sale of securities, gain on sale-leaseback transaction, gain on sale of DHFB, and gain on the sale of Visa, Inc. Class B common stock. These measures are similar to the measures we use when analyzing corporate performance and are also similar to the measure we use for incentive compensation.
Adjusted operating noninterest income excludes loss on sale of securities, gain on sale-leaseback transaction and gain on sale of DHFB. These measures are similar to the measures we use when analyzing corporate performance and are also similar to the measure we use for incentive compensation.
These decreases were partially offset by an increase in capital market transaction-related fees and by a $6.6 million increase in loan-related interest rate swap fees due to higher transaction volumes. NONINTEREST EXPENSE Years Ended December 31, 2023 and 2022 December 31, Change 2023 2022 $ % (Dollars in thousands) Noninterest expense: Salaries and benefits $ 236,682 $ 228,926 $ 7,756 3.4 % Occupancy expenses 25,146 26,013 (867) (3.3) % Furniture and equipment expenses 14,282 14,838 (556) (3.7) % Technology and data processing 32,484 33,372 (888) (2.7) % Professional services 15,483 16,730 (1,247) (7.5) % Marketing and advertising expense 10,406 9,236 1,170 12.7 % FDIC assessment premiums and other insurance 19,861 10,241 9,620 93.9 % Franchise and other taxes 18,013 18,006 7 NM Loan-related expenses 5,619 6,574 (955) (14.5) % Amortization of intangible assets 8,781 10,815 (2,034) (18.8) % Other expenses 43,614 29,051 14,563 50.1 % Total noninterest expense $ 430,371 $ 403,802 $ 26,569 6.6 % NM = Not Meaningful For 2023, our noninterest expense increased $26.6 million or 6.6% to $430.4 million, compared to $403.8 million for 2022, primarily driven by a $14.6 million increase in other expenses due mainly to expenses associated with strategic cost saving initiatives, the legal reserve related to our previously disclosed settlement with the CFPB, and merger-related costs associated with our pending merger with American National, partially offset by strategic branch closing and facility consolidation costs in 2022 not repeated in 2023, and a $9.6 million increase in FDIC assessment premiums and other insurance primarily due to the increase in the FDIC assessment rates, effective January 1, 2023 and a FDIC special assessment recognized in the fourth quarter of 2023. Our adjusted operating noninterest expense (+) for 2023, which excludes expenses associated with strategic cost saving initiatives ($12.6 million in 2023), amortization of intangible assets ($8.8 million in 2023 and $10.8 million in 2022), the legal reserve related to our previously disclosed settlement with the CFPB ($8.3 million in 2023), a FDIC special assessment ($3.4 million in 2023), merger-related costs associated with our pending merger with American National ($3.0 million in 2023), and strategic branch closing and facility consolidation costs ($5.5 million in 2022), increased $6.8 million or 1.8% to $394.3 million, compared to $387.5 million for 2022.
These increases were partially offset by a $903,000 decrease in other expenses primarily due to a decrease in non-credit related losses on customer transactions. 70 Table of Contents Years Ended December 31, 2023 and 2022 December 31, Change 2023 2022 $ % (Dollars in thousands) Noninterest expense: Salaries and benefits $ 236,682 $ 228,926 $ 7,756 3.4 % Occupancy expenses 25,146 26,013 (867) (3.3) % Furniture and equipment expenses 14,282 14,838 (556) (3.7) % Technology and data processing 32,484 33,372 (888) (2.7) % Professional services 15,483 16,730 (1,247) (7.5) % Marketing and advertising expense 10,406 9,236 1,170 12.7 % FDIC assessment premiums and other insurance 19,861 10,241 9,620 93.9 % Franchise and other taxes 18,013 18,006 7 NM Loan-related expenses 5,619 6,574 (955) (14.5) % Amortization of intangible assets 8,781 10,815 (2,034) (18.8) % Merger-related costs 2,995 — 2,995 100.0 % Other expenses 40,619 29,051 11,568 39.8 % Total noninterest expense $ 430,371 $ 403,802 $ 26,569 6.6 % NM = Not Meaningful For 2023, our noninterest expense increased $26.6 million or 6.6% to $430.4 million, compared to $403.8 million for 2022, primarily driven by a $14.6 million increase in other expenses due mainly to expenses associated with strategic cost saving initiatives, the legal reserve related to our previously disclosed settlement with the CFPB, and merger-related costs associated with our pending merger with American National, partially offset by strategic branch closing and facility consolidation costs in 2022 not repeated in 2023, and a $9.6 million increase in FDIC assessment premiums and other insurance primarily due to the increase in the FDIC assessment rates, effective January 1, 2023 and a FDIC special assessment recognized in the fourth quarter of 2023.
The following table reflects the estimated change in net economic value over different rate environments using economic value simulation for the balances as of December 31, (dollars in thousands): Change In Economic Value of Equity 2023 2022 % % Change in Yield Curve: +300 basis points (8.11) (12.32) +200 basis points (5.36) (8.41) +100 basis points (2.53) (4.25) Most likely rate scenario — — -100 basis points 2.34 3.55 -200 basis points 3.07 6.41 -300 basis points 0.76 5.71 As of December 31, 2023, our economic value of equity is generally less asset sensitive in a rising interest rate environment compared to its position as of December 31, 2022, primarily due to the composition of our Consolidated Balance Sheets and also due to the pricing characteristics and assumptions of certain deposits.
The following table reflects the estimated change in net economic value over different rate environments using economic value simulation for the balances as of December 31, (dollars in thousands): Change In Economic Value of Equity 2024 2023 % % Change in Yield Curve: +300 bps (6.98) (8.11) +200 bps (4.75) (5.36) +100 bps (2.47) (2.53) Most likely rate scenario — — -100 bps 1.88 2.34 -200 bps 0.94 3.07 -300 bps (1.09) 0.76 As of December 31, 2024, our economic value of equity is generally less liability sensitive in a rising interest rate environment compared to its position as of December 31, 2023, primarily due to the composition of our Consolidated Balance Sheets and also due to the pricing characteristics and assumptions of certain deposits and loans.
Of the total past due loans still accruing interest, $13.9 million or 0.09% of total LHFI were loans past due 90 days or more at December 31, 2023, compared to $7.5 million or 0.05% of total LHFI at December 31, 2022.
Of the total past due loans still accruing interest, $14.1 million or 0.08% of total LHFI were loans past due 90 days or more at December 31, 2024, compared to $13.9 million or 0.09% of total LHFI at December 31, 2023.
Total borrowings decreased from the prior year due to paydowns of short-term borrowings. NET INCOME Years Ended December 31, 2023 and 2022 Net income available to common shareholders was $190.0 million for 2023, a decrease of $32.7 million or 14.7% and represented diluted EPS of $2.53, compared to $222.6 million and $2.97, respectively, for 2022.
Years Ended December 31, 2023 and 2022 Net income available to common shareholders was $190.0 million for 2023, a decrease of $32.7 million or 14.7% and represented diluted EPS of $2.53, compared to $222.6 million and $2.97, respectively, for 2022.
Held to maturity securities are carried at cost and totaled $837.4 million at December 31, 2023, a decrease of $10.3 million from $847.7 million at December 31, 2022 with net unrealized losses of $29.3 million at December 31, 2023, a decrease of $16.5 million from $45.8 million at December 31, 2022. ● LHFI (net of deferred fees and costs) were $15.6 billion at December 31, 2023, an increase of $1.2 billion or 8.2% from December 31, 2022 .
Held to maturity securities are carried at cost and totaled $803.9 million at December 31, 2024, a decrease of $33.5 million from $837.4 million at December 31, 2023 with net unrealized losses of $44.5 million at December 31, 2024, an increase of $15.2 million from $29.3 million at December 31, 2023. ● LHFI (net of deferred fees and costs) were $18.5 billion at December 31, 2024, an increase of $2.8 billion or 18.1% from December 31, 2023.
ASSET QUALITY Overview At December 31, 2023, NPAs as a percentage of total LHFI were 0.24%, an increase of 5 bps from the prior year and included nonaccrual loans of $36.9 million. Our net charge-offs remain low at 0.05% of total loans for 2023, a 3 bps increase from the prior year.
ASSET QUALITY Overview At December 31, 2024, NPAs as a percentage of total LHFI were 0.32%, an increase of 8 bps from the prior year and included nonaccrual loans of $58.0 million. Our net charge-offs remain low at 0.05% of total loans for 2024, consistent with the prior year.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2023 2022 2021 Interest Income (FTE) Interest and dividend income (GAAP) $ 954,450 $ 660,435 $ 592,359 FTE adjustment 14,910 14,873 12,591 Interest and dividend income (FTE) (non-GAAP) $ 969,360 $ 675,308 $ 604,950 Average earning assets $ 18,368,806 $ 17,853,216 $ 17,903,671 Yield on interest-earning assets (GAAP) 5.20 % 3.70 % 3.31 % Yield on interest-earning assets (FTE) (non-GAAP) 5.28 % 3.78 % 3.38 % Net Interest Income (FTE) Net interest income (GAAP) $ 611,013 $ 584,261 $ 551,260 FTE adjustment 14,910 14,873 12,591 Net interest income (FTE) (non-GAAP) $ 625,923 $ 599,134 $ 563,851 Noninterest income (GAAP) 90,877 118,523 125,806 Total revenue (FTE) (non-GAAP) $ 716,800 $ 717,657 $ 689,657 Average earning assets $ 18,368,806 $ 17,853,216 $ 17,903,671 Net interest margin (GAAP) 3.33 % 3.27 % 3.08 % Net interest margin (FTE) (non-GAAP) 3.41 % 3.36 % 3.15 % 72 Table of Contents Tangible assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2024 2023 2022 Interest Income (FTE) Interest and dividend income (GAAP) $ 1,227,535 $ 954,450 $ 660,435 FTE adjustment 15,226 14,910 14,873 Interest and dividend income (FTE) (non-GAAP) $ 1,242,761 $ 969,360 $ 675,308 Average earning assets $ 21,347,677 $ 18,368,806 $ 17,853,216 Yield on interest-earning assets (GAAP) 5.75 % 5.20 % 3.70 % Yield on interest-earning assets (FTE) (non-GAAP) 5.82 % 5.28 % 3.78 % Net Interest Income (FTE) Net interest income (GAAP) $ 698,539 $ 611,013 $ 584,261 FTE adjustment 15,226 14,910 14,873 Net interest income (FTE) (non-GAAP) $ 713,765 $ 625,923 $ 599,134 Noninterest income (GAAP) 118,878 90,877 118,523 Total revenue (FTE) (non-GAAP) $ 832,643 $ 716,800 $ 717,657 Average earning assets $ 21,347,677 $ 18,368,806 $ 17,853,216 Net interest margin (GAAP) 3.27 % 3.33 % 3.27 % Net interest margin (FTE) (non-GAAP) 3.34 % 3.41 % 3.36 % 90 Table of Contents Tangible assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios.
The following tables show interest income on earning assets and related average yields, as well as interest expense on interest-bearing liabilities and related average rates paid for the years ended December 31, (dollars in thousands): 2023 2022 Change Average interest-earning assets $ 18,368,806 $ 17,853,216 $ 515,590 Interest and dividend income $ 954,450 $ 660,435 $ 294,015 Interest and dividend income (FTE) (+) $ 969,360 $ 675,308 $ 294,052 Yield on interest-earning assets 5.20 % 3.70 % 150 bps Yield on interest-earning assets (FTE) (+) 5.28 % 3.78 % 150 bps Average interest-bearing liabilities $ 13,283,466 $ 11,873,030 $ 1,410,436 Interest expense $ 343,437 $ 76,174 $ 267,263 Cost of interest-bearing liabilities 2.59 % 0.64 % 195 bps Cost of funds 1.87 % 0.42 % 145 bps Net interest income $ 611,013 $ 584,261 $ 26,752 Net interest income (FTE) (+) $ 625,923 $ 599,134 $ 26,789 Net interest margin 3.33 % 3.27 % 6 bps Net interest margin (FTE) (+) 3.41 % 3.36 % 5 bps For 2023, net interest income was $611.0 million, an increase of $26.8 million from 2022.
The decreases in net interest margin and net interest margin (FTE) (+) were primarily driven by the increase in the cost of funds, reflecting higher deposit rates and changes in deposit mix as depositors moved to higher yielding deposit products, partially offset by an increase in yield on interest-earning assets, primarily due to the increase in loan balances and accretion income, primarily due to the acquisition of American National, as well as the impact of higher market interest rates. 64 Table of Contents 2023 2022 Change Average interest-earning assets $ 18,368,806 $ 17,853,216 $ 515,590 Interest and dividend income $ 954,450 $ 660,435 $ 294,015 Interest and dividend income (FTE) (+) $ 969,360 $ 675,308 $ 294,052 Yield on interest-earning assets 5.20 % 3.70 % 150 bps Yield on interest-earning assets (FTE) (+) 5.28 % 3.78 % 150 bps Average interest-bearing liabilities $ 13,283,466 $ 11,873,030 $ 1,410,436 Interest expense $ 343,437 $ 76,174 $ 267,263 Cost of interest-bearing liabilities 2.59 % 0.64 % 195 bps Cost of funds 1.87 % 0.42 % 145 bps Net interest income $ 611,013 $ 584,261 $ 26,752 Net interest income (FTE) (+) $ 625,923 $ 599,134 $ 26,789 Net interest margin 3.33 % 3.27 % 6 bps Net interest margin (FTE) (+) 3.41 % 3.36 % 5 bps For 2023, net interest income was $611.0 million, an increase of $26.8 million from 2022.
Maturities of time deposits in excess of FDIC insurance limits were as follows as of December 31, (dollars in thousands): 2023 2022 3 Months or Less $ 141,146 $ 14,225 Over 3 Months through 6 Months 62,006 36,907 Over 6 Months through 12 Months 32,672 88,410 Over 12 Months 43,865 53,666 Total $ 279,689 $ 193,208 CAPITAL RESOURCES Capital resources represent funds, earned or obtained, over which financial institutions can exercise greater or longer control in comparison with deposits and borrowed funds.
Maturities of time deposits in excess of FDIC insurance limits were as follows as of December 31, (dollars in thousands): 2024 2023 3 Months or Less $ 291,391 $ 141,146 Over 3 Months through 6 Months 159,194 62,006 Over 6 Months through 12 Months 78,090 32,672 Over 12 Months 51,982 43,865 Total $ 580,657 $ 279,689 CAPITAL RESOURCES Capital resources represent funds, earned or obtained, over which financial institutions can exercise greater or longer control in comparison with deposits and borrowed funds.
During 2023, we also declared and paid cash dividends of $1.22 per common share, an increase of $0.06 per share or 5.2% over 2022. SECURITIES At December 31, 2023, we had total investments of $3.2 billion or 15.0% of total assets, compared to $3.7 billion or 18.1% of total assets at December 31, 2022.
During 2024, we also declared and paid cash dividends of $1.30 per common share, an increase of $0.08 per share or 6.6% over 2023. 76 Table of Contents SECURITIES At December 31, 2024, we had total investments of $3.3 billion or 13.6% of total assets, compared to $3.2 billion or 15.0% of total assets at December 31, 2023.
We believe this adjusted measure provides investors with important information about the continuing economic results of our operations. The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2023 2022 2021 Adjusted Operating Noninterest Expense & Noninterest Income Noninterest expense (GAAP) $ 430,371 $ 403,802 $ 419,195 Less: Amortization of intangible assets 8,781 10,815 13,904 Less: Strategic cost saving initiatives 12,607 — — Less: Merger-related costs 2,995 — — Less: Legal reserve 8,300 — — Less: FDIC special assessment 3,362 — — Less: Strategic branch closing and facility consolidation costs — 5,508 17,437 Less: Losses related to balance sheet repositioning — — 14,695 Adjusted operating noninterest expense (non-GAAP) $ 394,326 $ 387,479 $ 373,159 Noninterest income (GAAP) $ 90,877 $ 118,523 $ 125,806 Less: (Loss) gain on sale of securities (40,989) (3) 87 Less: Gain on sale-leaseback transaction 29,579 — — Less: Gain on sale of DHFB — 9,082 — Less: Gain on Visa, Inc.
We believe these adjusted measures provide investors with important information about the continuing economic results of our operations. The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures for each of the years ended December 31, (dollars in thousands): 2024 2023 2022 Adjusted Operating Noninterest Expense & Noninterest Income Noninterest expense (GAAP) $ 507,534 $ 430,371 $ 403,802 Less: Amortization of intangible assets 19,307 8,781 10,815 Less: Merger-related costs 40,018 2,995 — Less: FDIC special assessments 840 3,362 — Less: Strategic cost saving initiatives — 12,607 — Less: Legal reserve — 8,300 — Less: Strategic branch closing and facility consolidation costs — — 5,508 Adjusted operating noninterest expense (non-GAAP) $ 447,369 $ 394,326 $ 387,479 Noninterest income (GAAP) $ 118,878 $ 90,877 $ 118,523 Less: Loss on sale of securities (6,493) (40,989) (3) Less: Gain on sale-leaseback transaction — 29,579 — Less: Gain on sale of DHFB — — 9,082 Adjusted operating noninterest income (non-GAAP) $ 125,371 $ 102,287 $ 109,444
Before September 30, 2023, the most significant of these external economic variables was the Virginia unemployment rate. We now consider various national economic variables in developing the ALLL, including the national unemployment rate, national gross domestic product, the national commercial real estate pricing index, the national home price index, and national retail sales.
We consider various national economic variables in developing the ALLL, including the national unemployment rate, national gross domestic product, the national commercial real estate pricing index, the national home price index, and national retail sales.
The following table shows the activity in nonaccrual loans for the years ended December 31, (dollars in thousands): 2023 2022 Beginning Balance $ 27,038 $ 31,100 Net customer payments (11,850) (12,134) Additions 23,091 9,527 Charge-offs (987) (920) Loans returning to accruing status (432) (131) Transfers to foreclosed property — (404) Ending Balance $ 36,860 $ 27,038 The following table presents the composition of nonaccrual loans and the coverage ratio, which is the ALLL expressed as a percentage of nonaccrual loans, as of December 31, (dollars in thousands): 2023 2022 Construction and Land Development $ 348 $ 307 Commercial Real Estate - Owner Occupied 3,001 7,178 Commercial Real Estate - Non-Owner Occupied 12,616 1,263 Commercial & Industrial 4,556 1,884 Residential 1-4 Family - Commercial 1,804 1,904 Residential 1-4 Family - Consumer 11,098 10,846 Residential 1-4 Family - Revolving 3,087 3,453 Auto 350 200 Consumer — 3 Total $ 36,860 $ 27,038 Coverage Ratio (1) 358.61 % 409.68 % (1) Represents the ALLL divided by nonaccrual loans. 63 Table of Contents Past Due Loans At December 31, 2023, past due loans still accruing interest totaled $48.4 million or 0.31% of total LHFI, compared to $30.0 million or 0.21% of total LHFI at December 31, 2022.
The following table shows the activity in nonaccrual loans for the years ended December 31, (dollars in thousands): 2024 2023 Beginning Balance $ 36,860 $ 27,038 Net customer payments (21,586) (11,850) Additions 51,671 23,091 Charge-offs (6,467) (987) Loans returning to accruing status (2,134) (432) Transfers to foreclosed property (375) — Ending Balance $ 57,969 $ 36,860 81 Table of Contents The following table presents the composition of nonaccrual loans and the coverage ratio, which is the ALLL expressed as a percentage of nonaccrual loans, as of December 31, (dollars in thousands): 2024 2023 Construction and Land Development $ 1,313 $ 348 Commercial Real Estate - Owner Occupied 2,915 3,001 Commercial Real Estate - Non-Owner Occupied 1,167 12,616 Multifamily Real Estate 132 — Commercial & Industrial 33,702 4,556 Residential 1-4 Family - Commercial 1,510 1,804 Residential 1-4 Family - Consumer 12,725 11,098 Residential 1-4 Family - Revolving 3,826 3,087 Auto 659 350 Consumer 20 — Total $ 57,969 $ 36,860 Coverage Ratio 308.17 % 358.61 % Past Due Loans At December 31, 2024, past due loans still accruing interest totaled $57.7 million or 0.31% of total LHFI, compared to $48.4 million or 0.31% of total LHFI at December 31, 2023.
As of December 31, 2023, loan payments of approximately $5.1 billion or 32.8% of total loans are expected within one year based on contractual terms, adjusted for expected prepayments, and approximately $341.5 million or 10.7% of total securities are scheduled to be paid down within one year based on contractual terms, adjusted for expected prepayments.
As of December 31, 2024, loan payments of approximately $8.0 billion or 43.5% of total LHFI are expected within one year based on contractual terms and expected prepayments, and approximately $355.1 million or 10.6% of total investments as of December 31, 2024 are scheduled to be paid down within one year based on contractual terms and expected prepayments.
In the modeling, we assume that all maturities, calls, and prepayments in the securities portfolio are reinvested in like instruments, and we base the MBS prepayment assumptions on industry estimates of prepayment speeds for portfolios with similar coupon ranges and seasoning.
Our asset liability management committee monitors the assumptions at least quarterly and periodically adjusts them as it deems appropriate. In the modeling, we assume that all maturities, calls, and prepayments in the securities portfolio are reinvested in like instruments, and we base the MBS prepayment assumptions on industry estimates of prepayment speeds for portfolios with similar coupon ranges and seasoning.
The cash required to repay these obligations will be sourced from future debt and capital issuances and from other general liquidity sources as described under “Liquidity” within this Item 7. The following table presents our contractual obligations related to our major cash requirements and the scheduled payments due at the various intervals over the next year and beyond as of December 31, 2023 (dollars in thousands): Less than More than Total 1 year 1 year Long-term debt (1) $ 250,000 $ — $ 250,000 Trust preferred capital notes (1) 155,159 — 155,159 Leases (2) 116,456 13,967 102,489 Repurchase agreements 110,833 110,833 — Total contractual obligations $ 632,448 $ 124,800 $ 507,648 (1) Excludes related unamortized premium/discount and interest payments.
We expect that the cash required to repay these obligations will be sourced from future debt and capital issuances and from other general liquidity sources as described under “Liquidity” within this Item 7. The following table presents our contractual obligations related to our major cash requirements and the scheduled payments due at the various intervals over the next year and beyond as of December 31, 2024 (dollars in thousands): Less than More than Total 1 year 1 year Long-term debt (1) $ 250,000 $ — $ 250,000 Trust preferred capital notes (1) 184,542 — 184,542 Leases (2) 115,442 14,663 100,779 Repurchase agreements 56,275 56,275 — Total contractual obligations $ 606,259 $ 70,938 $ 535,321 (1) Excludes related unamortized premium/discount and interest payments.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures as of December 31, (dollars in thousands): 2023 2022 2021 Tangible Assets Ending Assets (GAAP) $ 21,166,197 $ 20,461,138 $ 20,064,796 Less: Ending goodwill 925,211 925,211 935,560 Less: Ending amortizable intangibles 19,183 26,761 43,312 Ending tangible assets (non-GAAP) $ 20,221,803 $ 19,509,166 $ 19,085,924 Tangible Common Equity Ending Equity (GAAP) $ 2,556,327 $ 2,372,737 $ 2,710,071 Less: Ending goodwill 925,211 925,211 935,560 Less: Ending amortizable intangibles 19,183 26,761 43,312 Less: Perpetual preferred stock 166,357 166,357 166,357 Ending tangible common equity (non-GAAP) $ 1,445,576 $ 1,254,408 $ 1,564,842 Average equity (GAAP) $ 2,440,525 $ 2,465,049 $ 2,725,330 Less: Average goodwill 925,211 930,315 935,560 Less: Average amortizable intangibles 22,951 34,627 49,999 Less: Average perpetual preferred stock 166,356 166,356 166,356 Average tangible common equity (non-GAAP) $ 1,326,007 $ 1,333,751 $ 1,573,415 Common equity to total assets (GAAP) 11.29 % 10.78 % 12.68 % Tangible common equity to tangible assets (non-GAAP) 7.15 % 6.43 % 8.20 % Book value per common share (GAAP) $ 32.06 $ 29.68 $ 33.80 73 Table of Contents Adjusted operating measures exclude, as applicable, expenses related to strategic cost saving initiatives (principally composed of severance charges related to headcount reductions, costs related to modifying certain third party vendor contracts, and charges for exiting certain leases), merger-related costs, a legal reserve associated with our previously disclosed settlement with the CFPB, a FDIC special assessment, strategic branch closing and related facility consolidation costs (principally composed of real estate, leases and other assets write downs, as well as severance and expense reduction initiatives), losses related to balance sheet repositioning (principally composed of losses on debt extinguishment), (loss) gain on sale of securities, gain on sale-leaseback transaction, gain on sale of DHFB, and gain on the sale of Visa, Inc.
The following table reconciles non-GAAP financial measures from the most directly comparable GAAP financial measures as of December 31, (dollars in thousands): 2024 2023 2022 Tangible Assets Ending Assets (GAAP) $ 24,585,323 $ 21,166,197 $ 20,461,138 Less: Ending goodwill 1,214,053 925,211 925,211 Less: Ending amortizable intangibles 84,563 19,183 26,761 Ending tangible assets (non-GAAP) $ 23,286,707 $ 20,221,803 $ 19,509,166 Tangible Common Equity Ending Equity (GAAP) $ 3,142,879 $ 2,556,327 $ 2,372,737 Less: Ending goodwill 1,214,053 925,211 925,211 Less: Ending amortizable intangibles 84,563 19,183 26,761 Less: Perpetual preferred stock 166,357 166,357 166,357 Ending tangible common equity (non-GAAP) $ 1,677,906 $ 1,445,576 $ 1,254,408 Average equity (GAAP) $ 2,971,111 $ 2,440,525 $ 2,465,049 Less: Average goodwill 1,139,422 925,211 930,315 Less: Average amortizable intangibles 73,984 22,951 34,627 Less: Average perpetual preferred stock 166,356 166,356 166,356 Average tangible common equity (non-GAAP) $ 1,591,349 $ 1,326,007 $ 1,333,751 Common equity to total assets (GAAP) 12.11 % 11.29 % 10.78 % Tangible common equity to tangible assets (non-GAAP) 7.21 % 7.15 % 6.43 % 91 Table of Contents Adjusted operating measures exclude, as applicable, expenses related to merger-related costs, deferred tax asset write-down, FDIC special assessments, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting certain leases), legal reserves associated with our previously disclosed settlement with the CFPB, strategic branch closing and related facility consolidation costs (principally composed of real estate, leases and other assets write downs, as well as severance and expense reduction initiatives), loss on sale of securities, gain on sale-leaseback transaction, and gain on sale of DHFB.
For additional information on deposits, refer to the section “Deposits” included within this Item 7 of this Form 10-K. Total borrowings at December 31, 2023 were $1.3 billion, a decrease of $396.8 million or 23.2% compared to $1.7 billion at December 31, 2022. The decrease in borrowings was primarily due to paydowns of short-term borrowings due to deposit growth.
For additional information on deposits, refer to the section “Deposits” included within this Item 7 of this Form 10-K. Total borrowings at December 31, 2024 were $534.6 million, a decrease of $777.3 million or 59.3% compared to $1.3 billion at December 31, 2023.
For 2022, net interest margin increased 19 bps and net interest margin (FTE) (+) increased 21 bps, compared to 2021. 50 Table of Contents The following table shows interest income on earning assets and related average yields as well as interest expense on interest-bearing liabilities and related average rates paid for the years ended December 31, (dollars in thousands): AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) 2023 2022 2021 Interest Interest Interest Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Assets: Securities: Taxable $ 1,867,679 $ 67,075 3.59 % $ 2,285,423 $ 59,306 2.59 % $ 2,170,983 $ 43,859 2.02 % Tax-exempt 1,325,212 43,520 3.28 % 1,610,914 54,308 3.37 % 1,408,395 49,210 3.49 % Total securities 3,192,891 110,595 3.46 % 3,896,337 113,614 2.92 % 3,579,378 93,069 2.60 % LHFI, net of deferred fees and costs (3) 14,949,487 852,016 5.70 % 13,671,714 558,329 4.08 % 13,639,325 509,757 3.74 % Other earning assets 226,428 6,749 2.98 % 285,165 3,365 1.18 % 684,968 2,124 0.31 % Total earning assets 18,368,806 $ 969,360 5.28 % 17,853,216 $ 675,308 3.78 % 17,903,671 $ 604,950 3.38 % Allowance for loan and lease losses (118,789) (104,485) (128,100) Total non-earning assets 2,262,385 2,200,657 2,201,980 Total assets $ 20,512,402 $ 19,949,388 $ 19,977,551 Liabilities and Stockholders' Equity: Interest-bearing deposits: Transaction and money market accounts $ 8,603,142 $ 207,102 2.41 % $ 8,277,146 $ 40,460 0.49 % $ 8,254,615 $ 6,669 0.08 % Regular savings 997,118 1,803 0.18 % 1,159,630 285 0.02 % 1,029,476 226 0.02 % Time deposits 2,711,491 87,784 3.24 % 1,735,983 15,456 0.89 % 2,201,039 20,222 0.92 % Total interest-bearing deposits 12,311,751 296,689 2.41 % 11,172,759 56,201 0.50 % 11,485,130 27,117 0.24 % Other borrowings 971,715 46,748 4.81 % 700,271 19,973 2.85 % 453,452 13,982 3.08 % Total interest-bearing liabilities 13,283,466 $ 343,437 2.59 % 11,873,030 $ 76,174 0.64 % 11,938,582 $ 41,099 0.34 % Noninterest-bearing liabilities: Demand deposits 4,342,137 5,278,959 5,056,156 Other liabilities 446,274 332,350 257,483 Total liabilities 18,071,877 17,484,339 17,252,221 Stockholders' equity 2,440,525 2,465,049 2,725,330 Total liabilities and stockholders' equity $ 20,512,402 $ 19,949,388 $ 19,977,551 Net interest income (FTE) (+) $ 625,923 $ 599,134 $ 563,851 Interest rate spread 2.69 % 3.14 % 3.04 % Cost of funds 1.87 % 0.42 % 0.23 % Net interest margin (FTE) (+) 3.41 % 3.36 % 3.15 % (1) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 21%.
The impact of accretion and amortization related to acquisition accounting fair value adjustments for the years ended December 31, are reflected in the following table (dollars in thousands): Loans Deposit Borrowings Accretion Amortization Accretion Total 2022 $ 7,942 $ (44) $ (828) $ 7,070 2023 4,416 (31) (852) 3,533 2024 44,073 (2,724) (1,078) 40,271 65 Table of Contents The following table shows interest income on earning assets and related average yields as well as interest expense on interest-bearing liabilities and related average rates paid for the years ended December 31, (dollars in thousands): AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) 2024 2023 2022 Interest Interest Interest Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Balance Expense (1) Rate (1)(2) Assets: Securities: Taxable $ 2,138,786 $ 91,191 4.26 % $ 1,867,679 $ 67,075 3.59 % $ 2,285,423 $ 59,306 2.59 % Tax-exempt 1,255,309 41,252 3.29 % 1,325,212 43,520 3.28 % 1,610,914 54,308 3.37 % Total securities 3,394,095 132,443 3.90 % 3,192,891 110,595 3.46 % 3,896,337 113,614 2.92 % LHFI, net of deferred fees and costs (3)(4) 17,647,589 1,098,151 6.22 % 14,949,487 852,016 5.70 % 13,671,714 558,329 4.08 % Other earning assets 305,993 12,167 3.98 % 226,428 6,749 2.98 % 285,165 3,365 1.18 % Total earning assets 21,347,677 $ 1,242,761 5.82 % 18,368,806 $ 969,360 5.28 % 17,853,216 $ 675,308 3.78 % Allowance for loan and lease losses (152,540) (118,789) (104,485) Total non-earning assets 2,667,053 2,262,385 2,200,657 Total assets $ 23,862,190 $ 20,512,402 $ 19,949,388 Liabilities and Stockholders' Equity: Interest-bearing deposits: Transaction and money market accounts $ 9,865,496 $ 289,492 2.93 % $ 8,603,142 $ 207,102 2.41 % $ 8,277,146 $ 40,460 0.49 % Regular savings 1,013,175 2,203 0.22 % 997,118 1,803 0.18 % 1,159,630 285 0.02 % Time deposits (5) 4,333,362 192,199 4.44 % 2,711,491 87,784 3.24 % 1,735,983 15,456 0.89 % Total interest-bearing deposits 15,212,033 483,894 3.18 % 12,311,751 296,689 2.41 % 11,172,759 56,201 0.50 % Other borrowings (6) 862,716 45,102 5.23 % 971,715 46,748 4.81 % 700,271 19,973 2.85 % Total interest-bearing liabilities 16,074,749 $ 528,996 3.29 % 13,283,466 $ 343,437 2.59 % 11,873,030 $ 76,174 0.64 % Noninterest-bearing liabilities: Demand deposits 4,321,226 4,342,137 5,278,959 Other liabilities 495,104 446,274 332,350 Total liabilities 20,891,079 18,071,877 17,484,339 Stockholders' equity 2,971,111 2,440,525 2,465,049 Total liabilities and stockholders' equity $ 23,862,190 $ 20,512,402 $ 19,949,388 Net interest income (FTE) (+) $ 713,765 $ 625,923 $ 599,134 Interest rate spread 2.53 % 2.69 % 3.14 % Cost of funds 2.48 % 1.87 % 0.42 % Net interest margin (FTE) (+) 3.34 % 3.41 % 3.36 % (1) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 21%.
Total net unrealized losses on the HTM securities portfolio were $29.3 million at December 31, 2023, compared to $45.8 million at December 31, 2022. Liabilities and Stockholders’ Equity At December 31, 2023, we had total liabilities of $18.6 billion, an increase of $521.5 million or 2.9% from December 31, 2022, primarily driven by an increase in total deposits, partially offset by a decrease in short-term borrowings.
Total net unrealized losses on the HTM securities portfolio were $44.5 million at December 31, 2024, compared to $29.3 million at December 31, 2023. Liabilities and Stockholders’ Equity At December 31, 2024, we had total liabilities of $21.4 billion, an increase of $2.8 billion or 15.2% from December 31, 2023, which was primarily driven by an increase in deposits of $3.6 billion, primarily due to the American National assumed deposits, as well as increased usage of brokered deposits, partially offset by a decrease in total borrowings of $777.3 million due to paydowns during 2024.
AFS securities totaled $2.2 billion at December 31, 2023, a decrease of $510.6 million or 18.6% from December 31, 2022. At December 31, 2023, total net unrealized losses on the AFS securities portfolio were $384.3 million, 58 Table of Contents compared to $462.5 million at December 31, 2022.
AFS securities totaled $2.4 billion at December 31, 2024, an increase of $210.9 million or 9.5% from December 31, 2023. At December 31, 2024, total net unrealized losses on the AFS securities portfolio were $402.6 million, compared to $384.3 million at December 31, 2023.
The FOMC has noted that it will continue to assess additional information and its implications for monetary policy, and in determining future actions with respect to the target rates, the FOMC will take into account a wide range of information, including readings on labor market conditions, inflation pressures and inflation expectations, and financial and international developments.
The FOMC has noted that it will continue to carefully assess incoming data, the evolving outlook, and the balance of risks in considering additional adjustments to the target range for the Federal Funds rate and that its assessments will take into account a wide range of information, including readings on labor market conditions, inflation pressures and inflation expectations, and financial and international developments.
In addition, our noninterest income in 2023 decreased from 2022, primarily due to a decline in fiduciary and asset management fees driven by a decrease in assets under management primarily due to the sale of DHFB in the second quarter of 2022, and a continued decrease in mortgage banking income from the prior year due to a decline in mortgage loan origination volumes and a decline in gain on sale margins due to increases in market interest rates. 57 Table of Contents Consumer Banking income before income taxes decreased $48.0 million to $53.5 million for 2022, compared to $101.5 million for 2021.
The increase in net interest income after provision for credit losses was partially offset by a decrease in noninterest income, primarily due to a decline in fiduciary and asset management fees driven by a decrease in assets under management primarily due to the sale of DHFB in the second quarter of 2022, and a continued decrease in mortgage banking income from the prior year due to a decline in mortgage loan origination volumes and a decline in gain on sale margins due to increases in market interest rates.
The following table summarizes our regulatory capital and related ratios as of December 31, ( dollars in thousands): 2023 2022 Common equity Tier 1 capital $ 1,790,183 $ 1,684,088 Tier 1 capital 1,956,539 1,850,444 Tier 2 capital 508,278 468,716 Total risk-based capital 2,464,817 2,319,160 Risk-weighted assets 18,184,252 16,930,559 Capital ratios: Common equity Tier 1 capital ratio 9.84 % 9.95 % Tier 1 capital ratio 10.76 % 10.93 % Total capital ratio 13.55 % 13.70 % Leverage ratio (Tier 1 capital to average assets) 9.63 % 9.42 % Capital conservation buffer ratio (1) 4.76 % 4.93 % Common equity to total assets 11.29 % 10.78 % Tangible common equity to tangible assets (+) 7.15 % 6.43 % (1) Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio results for Common equity, Tier 1, and Total risk-based capital.
The following table summarizes our regulatory capital and related ratios as of December 31, (dollars in thousands): 2024 2023 Common equity Tier 1 capital $ 2,063,163 $ 1,790,183 Tier 1 capital 2,229,519 1,956,539 Tier 2 capital 589,879 508,279 Total risk-based capital 2,819,398 2,464,818 Risk-weighted assets 20,713,030 18,187,785 Capital ratios: Common equity Tier 1 capital ratio 9.96 % 9.84 % Tier 1 capital ratio 10.76 % 10.76 % Total capital ratio 13.61 % 13.55 % Leverage ratio (Tier 1 capital to average assets) 9.29 % 9.63 % Capital conservation buffer ratio (1) 4.76 % 4.76 % Common equity to total assets 12.11 % 11.29 % Tangible common equity to tangible assets (+) 7.21 % 7.15 % (1) Calculated by subtracting the regulatory minimum capital ratio requirements from the Company’s actual ratio results for Common equity, Tier 1, and Total risk-based capital.
These decreases in noninterest expense were partially offset by increases in salaries and benefits, technology and data processing, and FDIC assessment premiums and other insurance. 48 Table of Contents NET INTEREST INCOME Net interest income, which represents our principal source of revenue, is the amount by which our interest income exceeds our interest expense.
These increases in noninterest expense were partially offset by decreases in amortization of intangible assets, professional services, loan-related expenses, technology and data processing, and occupancy expenses. NET INTEREST INCOME Net interest income, which represents our principal source of revenue, is the amount by which interest income exceeds interest expense.
Net Charge-offs For the year ended December 31, 2023, our net charge-offs were $7.6 million or 0.05% of total average loans, compared to $2.3 million or 0.02%, respectively, for the year ended December 31, 2022.
As of December 31, 2024 and 2023, unfunded commitments on loans modified and designated as TLMs were $198,000 and $1.6 million, respectively. Net Charge-offs For the year ended December 31, 2024, our net charge-offs were $8.8 million or 0.05% of total average loans, compared to $7.6 million or 0.05%, respectively, for the year ended December 31, 2023.
NON-GAAP FINANCIAL MEASURES In this Form 10-K, we have provided supplemental performance measures on a tax-equivalent, tangible, operating, adjusted or pre-tax pre-provision basis. These non-GAAP financial measures are a supplement to GAAP, which we used to prepare our financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP.
These non-GAAP financial measures are a supplement to GAAP, which we used to prepare our financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP. In addition, our non-GAAP financial measures may not be comparable to non-GAAP financial measures of other companies.
For information regarding the hedge transaction related to AFS securities, see Note 10 “Derivatives” in “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of this Form 10-K. 59 Table of Contents The table below sets forth a summary of the AFS securities, HTM securities, and restricted stock as of December 31, (dollars in thousands): 2023 2022 Available for Sale: U.S. government and agency securities $ 63,356 $ 61,943 Obligations of states and political subdivisions 475,447 807,435 Corporate and other bonds 241,889 226,380 MBS Commercial 257,646 306,161 Residential 1,191,171 1,338,233 Total MBS 1,448,817 1,644,394 Other securities 1,752 1,664 Total AFS securities, at fair value 2,231,261 2,741,816 Held to Maturity: U.S. government and agency securities — 687 Obligations of states and political subdivisions 699,189 705,990 Corporate and other bonds 4,349 5,159 MBS Commercial 51,980 42,761 Residential 81,860 93,135 Total MBS 133,840 135,896 Total held to maturity securities, at carrying value 837,378 847,732 Restricted Stock: FRB stock 67,032 67,032 FHLB stock 48,440 53,181 Total restricted stock, at cost 115,472 120,213 Total investments $ 3,184,111 $ 3,709,761 The following table summarizes the weighted average yields (1) for AFS securities by contractual maturity date of the underlying securities as of December 31, 2023: 1 Year or 5 – 10 Over 10 Less 1 - 5 Years Years Years Total U.S. government and agency securities — % 4.61 % 6.33 % — % 4.64 % Obligations of states and political subdivisions 4.38 % 3.65 % 2.02 % 2.19 % 2.22 % Corporate bonds and other securities 5.03 % 7.26 % 4.63 % 6.01 % 4.99 % MBS: Commercial 4.98 % 6.61 % 6.17 % 2.40 % 3.32 % Residential 2.40 % 6.25 % 4.70 % 2.41 % 2.55 % Total MBS 4.97 % 6.31 % 5.56 % 2.41 % 2.69 % Total AFS securities 4.97 % 5.67 % 4.74 % 2.36 % 2.86 % (1) Yields on tax-exempt securities have been computed on a tax-equivalent basis. 60 Table of Contents The following table summarizes the weighted average yields (1) for HTM securities by contractual maturity date of the underlying securities as of December 31, 2023: 1 Year or 5 – 10 Over 10 Less 1 - 5 Years Years Years Total Obligations of states and political subdivisions 2.51 % 4.12 % 3.34 % 3.49 % 3.49 % Corporate bonds and other securities — % — % — % 5.80 % 5.80 % MBS: Commercial — % — % — % 4.44 % 4.44 % Residential — % 5.57 % — % 3.53 % 4.05 % Total MBS — % 5.57 % — % 3.95 % 4.20 % Total HTM securities 2.51 % 5.01 % 3.34 % 3.58 % 3.62 % (1) Yields on tax-exempt securities have been computed on a tax-equivalent basis. Weighted average yield is calculated as the tax-equivalent yield on a pro rata basis for each security based on its relative amortized cost. As of December 31, 2023, we maintained a diversified municipal bond portfolio with approximately 67% of our holdings in general obligation issues and the majority of the remainder primarily backed by revenue bonds.
The table below sets forth a summary of the AFS securities, HTM securities, and restricted stock as of December 31, (dollars in thousands): 2024 2023 Available for Sale: U.S. government and agency securities $ 66,013 $ 63,356 Obligations of states and political subdivisions 468,337 475,447 Corporate and other bonds 244,712 241,889 MBS Commercial 301,065 257,646 Residential 1,360,179 1,191,171 Total MBS 1,661,244 1,448,817 Other securities 1,860 1,752 Total AFS securities, at fair value 2,442,166 2,231,261 Held to Maturity: Obligations of states and political subdivisions 697,683 699,189 Corporate and other bonds 3,322 4,349 MBS Commercial 44,709 51,980 Residential 58,137 81,860 Total MBS 102,846 133,840 Total held to maturity securities, at carrying value 803,851 837,378 Restricted Stock: FRB stock 82,902 67,032 FHLB stock 20,052 48,440 Total restricted stock, at cost 102,954 115,472 Total investments $ 3,348,971 $ 3,184,111 The following table summarizes the weighted average yields (1) for AFS securities by contractual maturity date of the underlying securities as of December 31, 2024: 1 Year or 5 – 10 Over 10 Less 1 - 5 Years Years Years Total U.S. government and agency securities 6.09 % 4.61 % 5.23 % — % 4.63 % Obligations of states and political subdivisions 4.86 % 3.83 % 2.03 % 2.20 % 2.27 % Corporate bonds and other securities 5.19 % 6.29 % 4.36 % 5.01 % 4.91 % MBS: Commercial 2.63 % 5.05 % 5.35 % 3.26 % 3.57 % Residential 3.86 % 7.24 % 5.28 % 2.93 % 3.11 % Total MBS 2.63 % 6.58 % 5.32 % 2.98 % 3.20 % Total AFS securities 3.54 % 5.67 % 4.33 % 2.81 % 3.19 % (1) Yields on tax-exempt securities have been computed on an estimated tax-equivalent basis. 77 Table of Contents The following table summarizes the weighted average yields (1) for HTM securities by contractual maturity date of the underlying securities as of December 31, 2024: 1 Year or 5 – 10 Over 10 Less 1 - 5 Years Years Years Total Obligations of states and political subdivisions — % 4.04 % 3.25 % 3.54 % 3.51 % Corporate bonds and other securities — % — % — % 4.90 % 4.90 % MBS: Commercial — % — % — % 3.71 % 3.71 % Residential 4.21 % — % — % 3.62 % 3.66 % Total MBS 4.21 % — % — % 3.66 % 3.68 % Total HTM securities 4.21 % 4.04 % 3.25 % 3.57 % 3.54 % (1) Yields on tax-exempt securities have been computed on an estimated tax-equivalent basis. Weighted average yield is calculated as the tax-equivalent yield on a pro rata basis for each security based on its relative amortized cost. As of December 31, 2024, we maintained a diversified municipal bond portfolio with approximately 66% of our holdings in general obligation issues and the majority of the remainder primarily backed by revenue bonds.
The increase in NPAs was primarily due to two new nonaccrual loans within the commercial real estate – non-owner occupied and commercial and industrial portfolios. 62 Table of Contents The following table shows a summary of asset quality balances and related ratios as of and for the years ended December 31, (dollars in thousands): 2023 2022 Nonaccrual LHFI $ 36,860 $ 27,038 Foreclosed properties 29 76 Total NPAs 36,889 27,114 LHFI past due 90 days and accruing interest 13,863 7,490 Total NPAs and LHFI past due 90 days and accruing interest $ 50,752 $ 34,604 Balances Allowance for loan and lease losses $ 132,182 $ 110,768 Allowance for credit losses 148,451 124,443 Average LHFI, net of deferred fees and costs 14,949,487 13,671,714 LHFI, net of deferred fees and costs 15,635,043 14,449,142 Ratios Nonaccrual LHFI to total LHFI 0.24 % 0.19 % NPAs to total LHFI 0.24 % 0.19 % NPAs & LHFI 90 days past due and accruing interest to total LHFI 0.32 % 0.24 % NPAs to total LHFI & foreclosed property 0.24 % 0.19 % NPAs & LHFI 90 days past due and accruing interest to total LHFI & foreclosed property 0.32 % 0.24 % ALLL to nonaccrual LHFI 358.61 % 409.68 % ALLL to nonaccrual LHFI & LHFI 90 days past due and accruing interest 260.60 % 320.81 % ACL to nonaccrual LHFI 402.74 % 460.25 % NPAs include non-accrual loans, which totaled $36.9 million and $27.0 million at December 31, 2023 and December 31, 2022 respectively.
The following table shows a summary of asset quality balances and related ratios as of and for the years ended December 31, (dollars in thousands): 2024 2023 Nonaccrual LHFI $ 57,969 $ 36,860 Foreclosed properties 404 29 Total NPAs 58,373 36,889 LHFI past due 90 days and accruing interest 14,143 13,863 Total NPAs and LHFI past due 90 days and accruing interest $ 72,516 $ 50,752 Balances Allowance for loan and lease losses $ 178,644 $ 132,182 Allowance for credit losses 193,685 148,451 Average LHFI, net of deferred fees and costs 17,647,589 14,949,487 LHFI, net of deferred fees and costs 18,470,621 15,635,043 Ratios Nonaccrual LHFI to total LHFI 0.31 % 0.24 % NPAs to total LHFI 0.32 % 0.24 % NPAs & LHFI 90 days past due and accruing interest to total LHFI 0.39 % 0.32 % NPAs to total LHFI & foreclosed property 0.32 % 0.24 % NPAs & LHFI 90 days past due and accruing interest to total LHFI & foreclosed property 0.39 % 0.32 % ALLL to nonaccrual LHFI 308.17 % 358.61 % ALLL to nonaccrual LHFI & LHFI 90 days past due and accruing interest 247.73 % 260.60 % ACL to nonaccrual LHFI 334.12 % 402.74 % NPAs include non-accrual loans, which totaled $58.0 million and $36.9 million at December 31, 2024 and 2023, respectively.
Total deposits increased from the prior year primarily due to increases in interest bearing customer deposits and brokered deposits, partially offset by decreases in noninterest-bearing demand deposits. ● Total borrowings at December 31, 2023 were $1.3 billion, a decrease of $396.8 million or 23.2% from December 31, 2022.
Total deposits increased from the prior year primarily due to increases in interest-bearing customer deposits of $2.6 billion and demand deposits of $313.9 million, primarily due to the American National acquisition, as well as a $669.5 million increase in brokered deposits. ● Total borrowings at December 31, 2024 were $534.6 million, a decrease of $777.3 million or 59.3% from December 31, 2023.