Biggest changeThe Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measure for the periods indicated. 55 Reconciliations of Non-GAAP Financial Measures Core Efficiency Ratio For the Years ended December 31, ($ in thousands) 2023 2022 2021 Net interest income (GAAP) $ 562,592 $ 473,903 $ 360,194 Tax-equivalent adjustment 8,079 7,042 5,151 Net interest income - FTE (non-GAAP) 570,671 480,945 365,345 Noninterest income (GAAP) 68,725 59,162 67,743 Less gain on sale of investment securities 601 — — Less gain (loss) on sale of other real estate owned 187 (93) 884 Core revenue (non-GAAP) $ 638,608 $ 540,200 $ 432,204 Noninterest expense (GAAP) $ 348,186 $ 274,216 $ 245,919 Less amortization on intangibles 4,601 5,367 5,691 Less branch closure expenses — — 3,441 Less merger-related expenses — — 22,082 Less FDIC special assessment 2,412 — — Core noninterest expense (non-GAAP) $ 341,173 $ 268,849 $ 214,705 Core efficiency ratio (non-GAAP) 53.42 % 49.77 % 49.68 % Tangible Common Equity, Tangible Book Value per Share, and Tangible Common Equity Ratio Period ended December 31, ($ and shares in thousands, except per share data) 2023 2022 2021 Shareholders' equity (GAAP) $ 1,716,068 $ 1,522,263 $ 1,529,116 Less preferred stock 71,988 71,988 71,988 Less goodwill 365,164 365,164 365,164 Less intangible assets 12,318 16,919 22,286 Tangible common equity (non-GAAP) $ 1,266,598 $ 1,068,192 $ 1,069,678 Common shares outstanding 37,416 37,253 37,820 Tangible book value per share (non-GAAP) $ 33.85 $ 28.67 $ 28.28 Total assets (GAAP) $ 14,518,590 $ 13,054,172 $ 13,537,358 Less goodwill 365,164 365,164 365,164 Less intangible assets 12,318 16,919 22,286 Tangible assets (non-GAAP) $ 14,141,108 $ 12,672,089 $ 13,149,908 Tangible common equity to tangible assets (non-GAAP) 8.96 % 8.43 % 8.13 % 56 Return on Average Tangible Common Equity (ROATCE) For the Years ended December 31, ($ in thousands) 2023 2022 2021 Average shareholder’s equity (GAAP) $ 1,623,121 $ 1,498,759 $ 1,277,153 Less average preferred stock 71,988 71,988 8,903 Less average goodwill 365,164 365,164 307,614 Less average intangible assets 14,531 19,516 22,460 Average tangible common equity (non-GAAP) $ 1,171,438 $ 1,042,091 $ 938,176 Net income available to common shareholders (GAAP) $ 190,309 $ 199,002 $ 133,055 FDIC special assessment (after tax) 1,814 — — Net income available to common shareholders adjusted (non-GAAP) $ 192,123 $ 199,002 $ 133,055 Return on average tangible common equity adjusted for FDIC assessment (non-GAAP) 16.40 % 19.10 % 14.18 % Return on average common equity (GAAP) 12.27 % 13.95 % 10.49 % Return on average common equity adjusted for FDIC assessment (non-GAAP) 12.39 % 13.95 % 10.49 % Pre-Provision Net Revenue (PPNR) and Pre-Provision Net Revenue Return on Average Assets (PPNR ROAA) For the Years ended December 31, ($ in thousands) 2023 2022 2021 Net interest income $ 562,592 $ 473,903 $ 360,194 Noninterest income 68,725 59,162 67,743 FDIC special assessment 2,412 — — Less gain on sale of investment securities 601 — — Less gain (loss) on sale of other real estate owned 187 (93) 884 Less noninterest expense 348,186 274,216 245,919 PPNR (non-GAAP) $ 284,755 $ 258,942 $ 181,134 Average assets $ 13,805,236 $ 13,319,624 $ 11,467,310 PPNR ROAA (non-GAAP) 2.06 % 1.94 % 1.58 % Return on Average Assets (ROAA) For the Years ended December 31, ($ in thousands) 2023 2022 2021 Net income (GAAP) $ 194,059 $ 203,043 $ 133,055 FDIC special assessment (after tax) 1,814 — — Net income adjusted (non-GAAP) 195,873 203,043 133,055 Average assets $ 13,805,236 $ 13,319,624 $ 11,467,310 ROAA (GAAP) 1.41 % 1.52 % 1.16 % ROAA adjusted for FDIC special assessment (non-GAAP) 1.42 % 1.52 % 1.16 %
Biggest changeThe Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measure for the periods indicated. 56 Reconciliations of Non-GAAP Financial Measures Pre-Provision Net Revenue (PPNR) and Pre-Provision Net Revenue Return on Average Assets (PPNR ROAA) For the years ended December 31, ($ in thousands) 2024 2023 2022 Net interest income $ 568,096 $ 562,592 $ 473,903 Noninterest income 69,703 68,725 59,162 FDIC special assessment 625 2,412 — Core conversion expense 4,868 — — Less gain on sale of investment securities — 601 — Less gain (loss) on sale of other real estate owned 3,089 187 (93) Less noninterest expense 385,047 348,186 274,216 PPNR (non-GAAP) $ 255,156 $ 284,755 $ 258,942 Average assets $ 14,841,690 $ 13,805,236 $ 13,319,624 PPNR ROAA (non-GAAP) 1.72 % 2.06 % 1.94 % Tangible Common Equity, Tangible Book Value per Share, and Tangible Common Equity Ratio At December 31, ($ and shares in thousands, except per share data) 2024 2023 2022 Shareholders' equity (GAAP) $ 1,824,002 $ 1,716,068 $ 1,522,263 Less preferred stock 71,988 71,988 71,988 Less goodwill 365,164 365,164 365,164 Less intangible assets 8,484 12,318 16,919 Tangible common equity (non-GAAP) $ 1,378,366 $ 1,266,598 $ 1,068,192 Common shares outstanding 36,988 37,416 37,253 Tangible book value per share (non-GAAP) $ 37.27 $ 33.85 $ 28.67 Total assets (GAAP) $ 15,596,431 $ 14,518,590 $ 13,054,172 Less goodwill 365,164 365,164 365,164 Less intangible assets 8,484 12,318 16,919 Tangible assets (non-GAAP) $ 15,222,783 $ 14,141,108 $ 12,672,089 Tangible common equity to tangible assets (non-GAAP) 9.05 % 8.96 % 8.43 % 57 Return on Average Tangible Common Equity (ROATCE) and Return on Average Assets (ROAA) At or for the years ended December 31, ($ in thousands) 2024 2023 2022 Average shareholder’s equity (GAAP) $ 1,784,175 $ 1,623,121 $ 1,498,759 Less average preferred stock 71,988 71,988 71,988 Less average goodwill 365,164 365,164 365,164 Less average intangible assets 10,329 14,531 19,516 Average tangible common equity (non-GAAP) $ 1,336,694 $ 1,171,438 $ 1,042,091 Net income (GAAP) $ 185,266 $ 194,059 $ 203,043 FDIC special assessment (after tax) 470 1,814 — Core conversion expense (after tax) 3,661 — — Less gain on sale of investment securities (after tax) — 452 — Less net gain (loss) on sale of other real estate owned (after tax) 2,323 141 (70) Net income adjusted (non-GAAP) $ 187,074 $ 195,280 $ 203,113 Less preferred stock dividends 3,750 3,750 4,041 Net income available to common shareholders adjusted (non-GAAP) $ 183,324 $ 191,530 $ 199,072 Return on average common equity (non-GAAP) 10.60 % 12.27 % 13.95 % Adjusted return on average common equity (non-GAAP) 10.71 % 12.35 % 13.95 % ROATCE (non-GAAP) 13.58 % 16.25 % 19.10 % Adjusted ROATCE (non-GAAP) 13.71 % 16.35 % 19.10 % Average assets $ 14,841,690 $ 13,805,236 $ 13,319,624 Return on average assets (GAAP) 1.25 % 1.41 % 1.52 % Adjusted return on average assets (non-GAAP) 1.26 % 1.41 % 1.52 % Core Efficiency Ratio For the years ended December 31, ($ in thousands) 2024 2023 2022 Net interest income (GAAP) $ 568,096 $ 562,592 $ 473,903 Tax-equivalent adjustment 8,445 8,079 7,042 Net interest income - FTE (non-GAAP) 576,541 570,671 480,945 Noninterest income (GAAP) 69,703 68,725 59,162 Less gain on sale of investment securities — 601 — Less gain (loss) on sale of other real estate owned 3,089 187 (93) Core revenue (non-GAAP) $ 643,155 $ 638,608 $ 540,200 Noninterest expense (GAAP) $ 385,047 $ 348,186 $ 274,216 Less amortization on intangibles 3,834 4,601 5,367 Less core conversion expense 4,868 — — Less FDIC special assessment 625 2,412 — Core noninterest expense (non-GAAP) $ 375,720 $ 341,173 $ 268,849 Core efficiency ratio (non-GAAP) 58.42 % 53.42 % 49.77 % 58
The main use of this liquidity is to provide the funds necessary to pay dividends to shareholders, service debt, invest in subsidiaries as necessary, and satisfy other operating requirements. In 2023, the holding company maintained a revolving line of credit for an aggregate amount up to $25 million, all of which was available at December 31, 2023.
The main use of this liquidity is to provide the funds necessary to pay dividends to shareholders, service debt, invest in subsidiaries as necessary, and satisfy other operating requirements. In 2024, the holding company maintained a revolving line of credit for an aggregate amount up to $25 million, all of which was available at December 31, 2024.
To be categorized as “well-capitalized”, banks must maintain minimum total risk-based (10%), tier 1 risk-based (8%), common equity tier 1 risk-based (6.5%), and tier 1 leverage ratios (5%). As of December 31, 2023, and December 31, 2022, the Company and the Bank met all capital adequacy requirements to which they are subject.
To be categorized as “well-capitalized”, banks must maintain minimum total risk-based (10%), tier 1 risk-based (8%), common equity tier 1 risk-based (6.5%), and tier 1 leverage ratios (5%). As of December 31, 2024, and December 31, 2023, the Company and the Bank met all capital adequacy requirements to which they are subject.
Core performance measures exclude certain other income and expense items, such as the FDIC special assessment, merger-related expenses, facilities charges, and the gain or loss on sale of investment securities, that the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis.
Core performance measures exclude certain other income and expense items, such as core conversion expenses, FDIC special assessment, merger-related expenses, facilities charges, and the gain or loss on sale of other real estate owned and investment securities, that the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis.
Interest income includes net loan fees of $13.8 million, $16.7 million, and $28.4 million for the years ended December 31, 2023, 2022, and 2021 respectively. Loan fees in 2022 and 2021 included PPP fees of $4.1 million and $21.7 million, respectively. 2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%.
Interest income includes net loan fees of $9.6 million, $13.8 million, and $16.7 million for the years ended December 31, 2024, 2023, and 2022 respectively. Loan fees in 2022 included Paycheck Protection Program fees of $4.1 million. 2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%.
See “Interest Rate Risk” of this MD&A section. 43 Provision and Allowance for Credit Losses The following table presents the components of the provision for credit losses for the periods indicated: December 31, ($ in thousands) 2023 2022 Provision (benefit) for credit losses on loans $ 35,883 $ (4,210) Provision for available-for-sale securities 4,281 — Provision (benefit) for off-balance sheet commitments (5,450) 4,462 Provision for held-to-maturity securities 50 121 Charge-offs (recoveries) of accrued interest 1,841 (984) Provision (benefit) for credit losses $ 36,605 $ (611) The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date.
See “Interest Rate Risk” of this MD&A section for additional information. 44 Provision and Allowance for Credit Losses The following table presents the components of the provision for credit losses for the periods indicated: December 31, ($ in thousands) 2024 2023 Provision for credit losses on loans $ 20,629 $ 35,883 Provision for available-for-sale securities — 4,281 Benefit for off-balance sheet commitments (586) (5,450) Provision / (Benefit) for held-to-maturity securities (528) 50 Charge-offs of accrued interest 1,993 1,841 Provision for credit losses $ 21,508 $ 36,605 The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date.
Securities totaled $2.4 billion at December 31, 2023, and included $1.6 billion pledged as collateral for deposits of public institutions, treasury, loan notes, and other requirements. The remaining $808.7 million could be pledged or sold to enhance liquidity, if necessary.
Securities totaled $2.8 billion at December 31, 2024, and included $1.5 billion pledged as collateral for deposits of public institutions, treasury, loan notes, and other requirements. The remaining $1.3 billion could be pledged or sold to enhance liquidity, if necessary.
The Company’s allowance for credit losses on loans was $134.8 million at December 31, 2023 based on the weighting of the different economic scenarios. As a hypothetical example, if the Company had only used the upside scenario, the allowance would have decreased $27.5 million. Conversely, the allowance would have increased $43.9 million using only the downside scenario.
The Company’s allowance for credit losses on loans was $138.0 million at December 31, 2024 based on the weighting of the different economic scenarios. As a hypothetical example, if the Company had only used the upside scenario, the allowance would have decreased $27.7 million. Conversely, the allowance would have increased $47.4 million using only the downside scenario.
Estimated uninsured deposits at December 31, 2023 include $0.5 million of balances that are collateralized or secured with third party insurance. Shareholders’ equity Shareholders’ equity totaled $1.7 billion at December 31, 2023, an increase of $193.8 million, or 12.7%, from December 31, 2022.
Estimated uninsured deposits include $0.5 billion of balances that are collateralized or secured with third party insurance at December 31, 2024 and 2023, respectively. Shareholders’ equity Shareholders’ equity totaled $1.8 billion at December 31, 2024, an increase of $107.9 million, or 6%, from December 31, 2023.
Available on- and off-balance sheet liquidity sources include the following items: ($ in thousands) December 31, 2023 Federal Reserve Bank borrowing capacity $ 2,533,405 FHLB borrowing capacity 1,029,921 Unpledged securities 808,709 Federal funds lines (6 correspondent banks) 120,000 Cash and interest-bearing deposits 433,029 Holding Company line of credit 25,000 Total $ 4,950,064 The Company also has a portfolio of SBA guaranteed loans, a portion of which could be sold in the secondary market to generate earnings and liquidity.
Available on- and off-balance sheet liquidity sources include the following items: ($ in thousands) December 31, 2024 Federal Reserve Bank borrowing capacity $ 2,751,533 FHLB borrowing capacity 1,304,235 Unpledged securities 1,325,619 Federal funds lines (7 correspondent banks) 140,000 Cash and interest-bearing deposits 764,170 Holding Company line of credit 25,000 Total $ 6,310,557 The Company also has a portfolio of SBA guaranteed loans, a portion of which could be sold in the secondary market to generate earnings and liquidity.
The following table summarizes the allocation of the ACL on loans: December 31, ($ in thousands) 2023 2022 Balance at End of Period Applicable to: Amount Percent of loans in each category to total loans Amount Percent of loans in each category to total loans Commercial and industrial $ 58,886 42.9 % $ 53,835 39.6 % Real estate: Commercial 54,685 44.1 % 58,943 47.5 % Construction and land development 10,198 7.0 % 11,444 6.3 % Residential 6,142 3.4 % 7,928 4.1 % Other 4,860 2.6 % 4,782 2.5 % Total allowance $ 134,771 100.0 % $ 136,932 100.0 % The allowance for credit losses was 1.24% of total loans at December 31, 2023, compared to 1.41%, and 1.61%, at December 31, 2022 and 2021, respectively.
The following table summarizes the allocation of the ACL on loans: December 31, ($ in thousands) 2024 2023 Balance at End of Period Applicable to: Amount Percent of loans in each category to total loans Amount Percent of loans in each category to total loans Commercial and industrial $ 63,231 42.1 % $ 58,886 42.9 % Real estate: Commercial 54,617 44.3 % 54,685 44.1 % Construction and land development 9,837 8.0 % 10,198 7.0 % Residential 6,534 3.2 % 6,142 3.4 % Other 3,731 2.4 % 4,860 2.6 % Total allowance $ 137,950 100.0 % $ 134,771 100.0 % The allowance for credit losses was 1.23% of total loans at December 31, 2024, compared to 1.24%, and 1.41%, at December 31, 2023 and 2022, respectively.
($ in thousands, except per share data) Year ended December 31, 2023 2022 2021 EARNINGS Total interest income $ 764,919 $ 515,082 $ 383,230 Total interest expense 202,327 41,179 23,036 Net interest income 562,592 473,903 360,194 Provision (benefit) for credit losses 36,605 (611) 13,385 Net interest income after provision (benefit) for credit losses 525,987 474,514 346,809 Total noninterest income 68,725 59,162 67,743 Total noninterest expense 348,186 274,216 245,919 Income before income tax expense 246,526 259,460 168,633 Income tax expense 52,467 56,417 35,578 Net income $ 194,059 $ 203,043 $ 133,055 Preferred dividends 3,750 4,041 — Net income available to common shareholders $ 190,309 $ 199,002 $ 133,055 Basic earnings per share $ 5.09 $ 5.32 $ 3.86 Diluted earnings per share $ 5.07 $ 5.31 $ 3.86 Return on average assets 1 1.42 % 1.52 % 1.16 % Return on average common equity 1 12.39 % 13.95 % 10.49 % Return on average tangible common equity 1 16.40 % 19.10 % 14.18 % Net interest margin (fully tax equivalent) 4.43 % 3.89 % 3.41 % Efficiency ratio 55.15 % 51.44 % 57.47 % Core efficiency ratio 1 53.42 % 49.77 % 49.68 % Common dividend payout ratio 19.64 % 16.89 % 19.66 % Book value per common share $ 43.94 $ 38.93 $ 38.53 Tangible book value per common share 1 $ 33.85 $ 28.67 $ 28.28 Average common equity to average assets 11.76 % 11.25 % 11.14 % Tangible common equity to tangible assets 1 8.96 % 8.43 % 8.13 % At or for the year ended December 31, 2023 2022 2021 ASSET QUALITY Net charge-offs $ 38,044 $ 3,899 $ 11,629 Nonperforming loans 43,728 9,981 28,024 Nonaccrual loans 43,181 9,766 23,449 Classified assets 185,389 99,122 100,797 Total assets 14,518,590 13,054,172 13,537,358 Total loans 10,884,118 9,737,138 9,017,642 Classified assets to total assets 1.28 % 0.76 % 0.74 % Nonperforming loans to total loans 0.40 % 0.10 % 0.31 % Nonperforming assets to total assets 0.34 % 0.08 % 0.23 % ACL on loans to total loans 1.24 % 1.41 % 1.61 % Net charge-offs to average loans 0.37 % 0.04 % 0.14 % 1 Non-GAAP measures.
($ in thousands, except per share data) At or for the year ended December 31, 2024 2023 2022 EARNINGS Total interest income $ 851,051 $ 764,919 $ 515,082 Total interest expense 282,955 202,327 41,179 Net interest income 568,096 562,592 473,903 Provision (benefit) for credit losses 21,508 36,605 (611) Net interest income after provision (benefit) for credit losses 546,588 525,987 474,514 Total noninterest income 69,703 68,725 59,162 Total noninterest expense 385,047 348,186 274,216 Income before income tax expense 231,244 246,526 259,460 Income tax expense 45,978 52,467 56,417 Net income $ 185,266 $ 194,059 $ 203,043 Preferred dividends 3,750 3,750 4,041 Net income available to common shareholders $ 181,516 $ 190,309 $ 199,002 Basic earnings per share $ 4.86 $ 5.09 $ 5.32 Diluted earnings per share $ 4.83 $ 5.07 $ 5.31 Return on average assets 1.25 % 1.41 % 1.52 % Adjusted return on average assets 1 1.26 % 1.41 % 1.52 % Return on average common equity 10.60 % 12.27 % 13.95 % Adjusted return on average common equity 1 10.71 % 12.35 % 13.95 % Return on average tangible common equity 1 13.58 % 16.25 % 19.10 % Adjusted return on average tangible common equity 1 13.71 % 16.35 % 19.10 % Net interest margin (fully tax equivalent) 4.16 % 4.43 % 3.89 % Efficiency ratio 60.37 % 55.15 % 51.44 % Core efficiency ratio 1 58.42 % 53.42 % 49.77 % Common dividend payout ratio 2 21.95 % 19.72 % 16.95 % Book value per common share $ 47.37 $ 43.94 $ 38.93 Tangible book value per common share 1 $ 37.27 $ 33.85 $ 28.67 Average common equity to average assets 11.54 % 11.24 % 10.71 % Tangible common equity to tangible assets 1 9.05 % 8.96 % 8.43 % ASSET QUALITY Net charge-offs $ 17,450 $ 38,044 $ 3,899 Nonperforming loans 42,687 43,728 9,981 Nonaccrual loans 42,667 43,181 9,766 Classified assets 193,838 185,389 99,122 Total assets 15,596,431 14,518,590 13,054,172 Total loans 11,220,355 10,884,118 9,737,138 Classified assets to total assets 1.24 % 1.28 % 0.76 % Nonperforming loans to total loans 0.38 % 0.40 % 0.10 % Nonperforming assets to total assets 0.30 % 0.34 % 0.08 % ACL on loans to total loans 1.23 % 1.24 % 1.41 % Net charge-offs to average loans 0.16 % 0.37 % 0.04 % 1 Non-GAAP measures.
Treasury Bills 181,701 7.7 % 208,534 9.3 % Corporate debt securities 130,994 5.5 % 137,260 6.1 % Total $ 2,369,492 100.0 % $ 2,246,457 100.0 % The allowance for credit losses on held-to-maturity debt securities was $0.8 million and $0.7 million at December 31, 2023 and 2022, respectively.
Treasury Bills 128,893 4.6 % 181,701 7.7 % Corporate debt securities 142,967 5.1 % 130,994 5.5 % Total $ 2,791,462 100.0 % $ 2,369,492 100.0 % The allowance for credit losses on held-to-maturity debt securities was $0.3 million and $0.8 million at December 31, 2024 and 2023, respectively.
Other real estate The following table summarizes the changes in other real estate: Year ended December 31, ($ in thousands) 2023 2022 Other real estate, beginning of period $ 269 $ 3,493 Additions 5,736 — Writedowns in value — (268) Sales (269) (2,956) Other real estate, end of period $ 5,736 $ 269 Investments At December 31, 2023, our portfolio of investment securities was $2.4 billion, or 16%, of total assets, compared to $2.2 billion, or 17%, of total assets as of December 31, 2022.
Other real estate The following table summarizes the changes in other real estate: Year ended December 31, ($ in thousands) 2024 2023 Other real estate, beginning of period $ 5,736 $ 269 Additions 6,559 5,736 Changes in valuation allowance (156) — Sales (8,184) (269) Other real estate, end of period $ 3,955 $ 5,736 47 Investments At December 31, 2024, our portfolio of investment securities was $2.8 billion, or 18% of total assets, compared to $2.4 billion, or 16% of total assets as of December 31, 2023.
Noninterest Income The following table presents a comparative summary of the major components of noninterest income for each of the years in the three-year period ended December 31, 2023: Year ended December 31, Change from ($ in thousands) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Service charges on deposit accounts $ 16,559 $ 18,326 $ 15,428 $ (1,767) $ 2,898 Wealth management revenue 10,030 10,010 10,259 20 (249) Card services revenue 10,028 11,551 11,880 (1,523) (329) Tax credit income 9,196 2,558 8,028 6,638 (5,470) Miscellaneous income 22,912 16,717 22,148 6,195 (5,431) Total noninterest income $ 68,725 $ 59,162 $ 67,743 $ 9,563 $ (8,581) Noninterest income increased $9.6 million, or 16%, in 2023 compared to 2022.
Noninterest Income The following table presents a comparative summary of the major components of noninterest income for each of the years in the three-year period ended December 31, 2024: Year ended December 31, Change from ($ in thousands) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Service charges on deposit accounts $ 18,344 $ 16,559 $ 18,326 $ 1,785 $ (1,767) Wealth management revenue 10,452 10,030 10,010 422 20 Card services revenue 9,966 10,028 11,551 (62) (1,523) Tax credit income 8,954 9,196 2,558 (242) 6,638 Other income 21,987 22,912 16,717 (925) 6,195 Total noninterest income $ 69,703 $ 68,725 $ 59,162 $ 978 $ 9,563 Noninterest income increased $1.0 million, or 1%, in 2024 compared to 2023.
The following table shows the average balance and average rate of the Company’s deposits by type: Years ended December 31, 2023 2022 2021 ($ in thousands) Average Balance Average Rate Paid Average Balance Average Rate Paid Average Balance Average Rate Paid Noninterest-bearing deposit accounts $ 4,131,163 — % $ 4,805,549 — % $ 3,597,204 — % Interest-bearing demand accounts 2,559,238 1.84 % 2,318,363 0.30 % 2,122,752 0.08 % Money market accounts 3,043,794 3.05 % 2,781,579 0.69 % 2,557,836 0.18 % Savings accounts 668,368 0.15 % 819,043 0.04 % 724,768 0.03 % Certificates of deposit: Brokered 557,761 4.44 % 128,120 1.08 % 66,265 1.66 % Customer 640,790 2.81 % 441,152 0.48 % 504,231 0.61 % Total interest-bearing deposits $ 7,469,951 2.46 % $ 6,488,257 0.46 % $ 5,975,852 0.18 % Total average deposits $ 11,601,114 1.58 % $ 11,293,806 0.27 % $ 9,573,056 0.11 % Average total deposits were $11.6 billion for the year ended December 31, 2023, an increase of $307.3 million, or 3%, from December 31, 2022.
The following table shows the average balance and average rate of the Company’s deposits by type: Years ended December 31, 2024 2023 2022 ($ in thousands) Average Balance Average Rate Paid Average Balance Average Rate Paid Average Balance Average Rate Paid Noninterest-bearing deposit accounts $ 4,042,368 — % $ 4,131,163 — % $ 4,805,549 — % Interest-bearing demand accounts 3,033,616 2.54 % 2,559,238 1.84 % 2,318,363 0.30 % Money market accounts 3,494,497 3.65 % 3,043,794 3.05 % 2,781,579 0.69 % Savings accounts 567,147 0.22 % 668,368 0.15 % 819,043 0.04 % Certificates of deposit: Brokered 519,279 4.73 % 557,761 4.44 % 128,120 1.08 % Customer 851,730 4.01 % 640,790 2.81 % 441,152 0.48 % Total interest-bearing deposits $ 8,466,269 3.13 % $ 7,469,951 2.46 % $ 6,488,257 0.46 % Total average deposits $ 12,508,637 2.12 % $ 11,601,114 1.58 % $ 11,293,806 0.27 % Average total deposits were $12.5 billion for the year ended December 31, 2024, an increase of $907.5 million, or 8%, from December 31, 2023.
FINANCIAL CONDITION Summary Balance Sheet ($ in thousands) December 31, % Increase (Decrease) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Total cash and cash equivalents $ 433,029 $ 291,359 $ 2,021,689 48.62 % (85.59) % Securities 2,368,707 2,245,722 1,795,687 5.48 % 25.06 % Total loans 10,884,118 9,737,138 9,017,642 11.78 % 7.98 % Total assets 14,518,590 13,054,172 13,537,358 11.22 % (3.57) % Deposits 12,176,371 10,829,150 11,343,799 12.44 % (4.54) % Total liabilities 12,802,522 11,531,909 12,008,242 11.02 % (3.97) % Total shareholders’ equity 1,716,068 1,522,263 1,529,116 12.73 % (0.45) % The table below represents the summary balance sheet shown as a percentage of account class (total assets, total liabilities or total shareholders’ equity), as applicable: December 31, 2023 2022 2021 Total cash and cash equivalents 2.98 % 2.23 % 14.93 % Securities 16.31 % 17.20 % 13.26 % Total loans 74.97 % 74.59 % 66.61 % Total assets 100.00 % 100.00 % 100.00 % Deposits 95.11 % 93.91 % 94.47 % Total liabilities 100.00 % 100.00 % 100.00 % Total shareholders’ equity 100.00 % 100.00 % 100.00 % Assets Loans by Type The Company has a diversified loan portfolio, with no particular concentration of credit in any one economic sector; however, a substantial portion of the portfolio, including the C&I category, is secured by real estate.
FINANCIAL CONDITION Summary Balance Sheet ($ in thousands) December 31, % Increase (Decrease) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Cash and cash equivalents $ 764,170 $ 433,029 $ 291,359 76.47 % 48.62 % Securities 2,791,205 2,368,707 2,245,722 17.84 % 5.48 % Loans 11,220,355 10,884,118 9,737,138 3.09 % 11.78 % Assets 15,596,431 14,518,590 13,054,172 7.42 % 11.22 % Deposits 13,146,492 12,176,371 10,829,150 7.97 % 12.44 % Liabilities 13,772,429 12,802,522 11,531,909 7.58 % 11.02 % Shareholders’ equity 1,824,002 1,716,068 1,522,263 6.29 % 12.73 % 37 The table below represents the summary balance sheet shown as a percentage of account class (total assets, total liabilities or total shareholders’ equity), as applicable: December 31, 2024 2023 2022 Cash and cash equivalents to total assets 4.90 % 2.98 % 2.23 % Securities to total assets 17.90 % 16.31 % 17.20 % Loans to total assets 71.94 % 74.97 % 74.59 % Deposits to total liabilities 95.46 % 95.11 % 93.91 % Assets Loans by Type The Company has a diversified loan portfolio, with no particular concentration of credit in any one economic sector other than those noted in the table of loans by NAICS code below; however, a substantial portion of the portfolio, including the C&I category, is secured by real estate.
The ability of the Company’s borrowers to honor their contractual obligations is partially dependent upon the local economy and its effect on the real estate market. 37 The following table sets forth the composition of the loan portfolio by type of loans: December 31, ($ in thousands) 2023 2022 Commercial and industrial $ 4,672,559 $ 3,859,882 Commercial real estate - investor owned 2,451,953 2,357,820 Commercial real estate - owner occupied 2,351,618 2,270,551 Construction and land development 760,425 611,565 Residential real estate 372,188 395,537 Other 275,375 241,783 Total loans $ 10,884,118 $ 9,737,138 December 31, 2023 2022 Commercial and industrial 42.9 % 39.6 % Commercial real estate - investor owned 22.5 % 24.2 % Commercial real estate - owner occupied 21.6 % 23.3 % Construction and land development 7.1 % 6.3 % Residential real estate 3.4 % 4.1 % Other 2.5 % 2.5 % Total loans 100.0 % 100.0 % C&I loans are made based on the borrower’s ability to generate cash flows for repayment from income sources, general credit strength, experience, and character, even though such loans may also be secured by real estate or other assets.
The following table sets forth the composition of the loan portfolio by type of loans: December 31, ($ in thousands) 2024 2023 Commercial and industrial $ 4,716,689 $ 4,672,559 Commercial real estate - investor owned 2,606,964 2,451,953 Commercial real estate - owner occupied 2,367,823 2,351,618 Construction and land development 891,059 760,425 Residential real estate 359,263 372,188 Other 278,557 275,375 Total loans $ 11,220,355 $ 10,884,118 December 31, 2024 2023 Commercial and industrial 42.0 % 42.9 % Commercial real estate - investor owned 23.2 % 22.5 % Commercial real estate - owner occupied 21.1 % 21.6 % Construction and land development 8.0 % 7.1 % Residential real estate 3.2 % 3.4 % Other 2.5 % 2.5 % Total loans 100.0 % 100.0 % C&I loans are made based on the borrower’s ability to generate cash flows for repayment from income sources, general credit strength, experience, and character, even though such loans may also be secured by real estate or other assets.
Year ended December 31, 2023 2022 2021 ($ in thousands) Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Assets Interest-earning assets: Loans 1, 2 $ 10,324,951 $ 688,439 6.67 % $ 9,193,682 $ 456,703 4.97 % $ 8,055,873 $ 349,112 4.33 % Taxable securities 1,320,664 40,920 3.10 1,228,514 29,638 2.41 908,189 19,305 2.13 Non-taxable securities 2 970,888 30,209 3.11 872,173 25,184 2.89 659,804 18,468 2.80 Total securities 2,291,552 71,129 3.10 2,100,687 54,822 2.61 1,567,993 37,773 2.41 Interest-earning deposits 260,214 13,430 5.16 1,074,165 10,599 0.99 1,084,853 1,496 0.14 Total interest-earning assets 12,876,717 772,998 6.00 12,368,534 522,124 4.22 10,708,719 388,381 3.63 Noninterest-earning assets 928,519 951,090 758,591 Total assets $ 13,805,236 $ 13,319,624 $ 11,467,310 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand accounts $ 2,559,238 $ 46,976 1.84 % $ 2,318,363 $ 7,038 0.30 % $ 2,122,752 $ 1,614 0.08 % Money market accounts 3,043,794 92,976 3.05 2,781,579 19,306 0.69 2,557,836 4,669 0.18 Savings accounts 668,368 975 0.15 819,043 305 0.04 724,768 225 0.03 Certificates of deposit 1,198,551 42,796 3.57 569,272 3,509 0.62 570,496 4,160 0.73 Total interest-bearing deposits 7,469,951 183,723 2.46 6,488,257 30,158 0.46 5,975,852 10,668 0.18 Subordinated debentures and notes 155,702 9,781 6.28 155,160 9,166 5.91 195,686 10,960 5.60 FHLB advances 54,615 2,752 5.04 33,467 599 1.79 59,945 803 1.34 Securities sold under agreements to repurchase 168,745 3,647 2.16 211,039 506 0.24 225,894 235 0.10 Other borrowings 71,738 2,424 3.38 22,812 750 3.29 26,428 370 1.40 Total interest-bearing liabilities 7,920,751 202,327 2.55 6,910,735 41,179 0.60 6,483,805 23,036 0.36 Noninterest bearing liabilities: Demand deposits 4,131,163 4,805,549 3,597,204 Other liabilities 130,201 104,581 109,148 Total liabilities 12,182,115 11,820,865 10,190,157 Shareholders' equity 1,623,121 1,498,759 1,277,153 Total liabilities & shareholders' equity $ 13,805,236 $ 13,319,624 $ 11,467,310 Net interest income $ 570,671 $ 480,945 $ 365,345 Net interest spread 3.45 % 3.62 % 3.27 % Net interest margin (tax equivalent) 4.43 % 3.89 % 3.41 % 1 Average balances include non-accrual loans.
Year ended December 31, 2024 2023 2022 ($ in thousands) Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Assets Interest-earning assets: Loans 1, 2 $ 10,990,774 $ 755,448 6.87 % $ 10,324,951 $ 688,439 6.67 % $ 9,193,682 $ 456,703 4.97 % Taxable securities 1,512,132 53,167 3.52 1,320,664 40,920 3.10 1,228,514 29,638 2.41 Non-taxable securities 2 1,000,558 31,963 3.19 970,888 30,209 3.11 872,173 25,184 2.89 Total securities 2,512,690 85,130 3.39 2,291,552 71,129 3.10 2,100,687 54,822 2.61 Interest-earning deposits 368,221 18,918 5.14 260,214 13,430 5.16 1,074,165 10,599 0.99 Total interest-earning assets 13,871,685 859,496 6.20 12,876,717 772,998 6.00 12,368,534 522,124 4.22 Noninterest-earning assets 970,005 928,519 951,090 Total assets $ 14,841,690 $ 13,805,236 $ 13,319,624 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand accounts $ 3,033,616 $ 76,932 2.54 % $ 2,559,238 $ 46,976 1.84 % $ 2,318,363 $ 7,038 0.30 % Money market accounts 3,494,497 127,651 3.65 3,043,794 92,976 3.05 2,781,579 19,306 0.69 Savings accounts 567,147 1,261 0.22 668,368 975 0.15 819,043 305 0.04 Certificates of deposit 1,371,009 58,764 4.29 1,198,551 42,796 3.57 569,272 3,509 0.62 Total interest-bearing deposits 8,466,269 264,608 3.13 7,469,951 183,723 2.46 6,488,257 30,158 0.46 Subordinated debentures and notes 156,260 10,497 6.72 155,702 9,781 6.28 155,160 9,166 5.91 FHLB advances 30,363 1,691 5.57 54,615 2,752 5.04 33,467 599 1.79 Securities sold under agreements to repurchase 164,959 5,667 3.44 168,745 3,647 2.16 211,039 506 0.24 Other borrowings 37,833 492 1.30 71,738 2,424 3.38 22,812 750 3.29 Total interest-bearing liabilities 8,855,684 282,955 3.20 7,920,751 202,327 2.55 6,910,735 41,179 0.60 Noninterest-bearing liabilities: Demand deposits 4,042,368 4,131,163 4,805,549 Other liabilities 159,463 130,201 104,581 Total liabilities 13,057,515 12,182,115 11,820,865 Shareholders' equity 1,784,175 1,623,121 1,498,759 Total liabilities & shareholders' equity $ 14,841,690 $ 13,805,236 $ 13,319,624 Net interest income $ 576,541 $ 570,671 $ 480,945 Net interest spread 3.00 % 3.45 % 3.62 % Net interest margin (tax equivalent) 4.16 % 4.43 % 3.89 % 1 Average balances include non-accrual loans.
December 31, ($ in thousands) 2023 2022 Non-accrual loans $ 43,181 $ 9,766 Loans past due 90 days or more and still accruing interest 547 142 Restructured loans — 73 Total nonperforming loans 43,728 9,981 Other real estate 5,736 269 Total nonperforming assets $ 49,464 $ 10,250 Total assets $ 14,518,590 $ 13,054,172 Total loans 10,884,118 9,737,138 Total allowance for credit losses 134,771 136,932 ACL to nonaccrual loans 312 % 1,402 % ACL to nonperforming loans 308 % 1,372 % ACL to total loans 1.24 % 1.41 % Nonaccrual loans to total loans 0.40 % 0.10 % Nonperforming loans to total loans 0.40 % 0.10 % Nonperforming assets to total assets 0.34 % 0.08 % 45 Nonperforming loans based on loan type were as follows: ($ in thousands) December 31, 2023 Number of loans December 31, 2022 Number of loans Commercial and industrial $ 7,756 18 % 15 $ 4,443 44 % 14 Commercial real estate 33,739 77 % 27 4,200 42 % 10 Construction and land development 1,269 3 % 3 1,192 12 % 2 Residential real estate 959 2 % 1 73 1 % 1 Other 5 — % 2 73 1 % 2 Total $ 43,728 100 % 48 $ 9,981 100 % 29 The following table summarizes the changes in nonperforming loans: Year ended December 31, ($ in thousands) 2023 2022 Nonperforming loans, beginning of period $ 9,981 $ 28,024 Additions to nonaccrual loans 109,766 8,904 Charge-offs (43,215) (9,393) Principal payments (25,871) (17,554) Moved to other real estate and repossessed assets (6,933) — Nonperforming loans, end of period $ 43,728 $ 9,981 Nonperforming loans at December 31, 2023 increased $33.7 million, or 338%, when compared to December 31, 2022.
December 31, ($ in thousands) 2024 2023 Non-accrual loans $ 42,667 $ 43,181 Loans past due 90 days or more and still accruing interest 20 547 Total nonperforming loans 42,687 43,728 Other real estate 3,955 5,736 Total nonperforming assets $ 46,642 $ 49,464 Total assets $ 15,596,431 $ 14,518,590 Total loans 11,220,355 10,884,118 Total allowance for credit losses 137,950 134,771 ACL to nonaccrual loans 323 % 312 % ACL to nonperforming loans 323 % 308 % ACL to total loans 1.23 % 1.24 % Nonaccrual loans to total loans 0.38 % 0.40 % Nonperforming loans to total loans 0.38 % 0.40 % Nonperforming assets to total assets 0.30 % 0.34 % 46 Nonperforming loans based on loan type were as follows: ($ in thousands) December 31, 2024 Number of loans December 31, 2023 Number of loans Commercial and industrial $ 15,821 37 % 23 $ 7,756 18 % 15 Commercial real estate 25,096 59 % 33 33,739 77 % 27 Construction and land development 1,503 3 % 2 1,269 3 % 3 Residential real estate 258 1 % 1 959 2 % 1 Other 9 NM 4 5 — % 2 Total $ 42,687 100 % 63 $ 43,728 100 % 48 The following table summarizes the changes in nonperforming loans: Year ended December 31, ($ in thousands) 2024 2023 Nonperforming loans, beginning of period $ 43,728 $ 9,981 Additions to nonaccrual loans 55,747 109,766 Charge-offs (21,874) (43,215) Principal payments (29,000) (25,871) Moved to other real estate (5,914) (6,933) Nonperforming loans, end of period $ 42,687 $ 43,728 Nonperforming loans at December 31, 2024 decreased $1.0 million, or 2%, when compared to December 31, 2023.
Government sponsored enterprises $ 296,446 12.5 % $ 237,785 10.6 % Obligations of states and political subdivisions 1,007,870 42.5 % 946,456 42.1 % Agency mortgage-backed securities 752,481 31.8 % 716,422 31.9 % U.S.
Government sponsored enterprises $ 276,040 9.9 % $ 296,446 12.5 % Obligations of states and political subdivisions 1,168,256 41.9 % 1,007,870 42.5 % Agency mortgage-backed securities 1,075,306 38.5 % 752,481 31.8 % U.S.
The tax-equivalent adjustments were $8.1 million, $7.0 million, and $5.1 million for the years ended December 31, 2023, 2022, and 2021 respectively. 33 Rate/Volume The following table sets forth, on a tax-equivalent basis for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in yield/rates and volume. 2023 compared to 2022 2022 compared to 2021 Increase (decrease) due to Increase (decrease) due to ($ in thousands) Volume 1 Rate 2 Net Volume 1 Rate 2 Net Interest earned on: Loans $ 61,460 $ 170,276 $ 231,736 $ 52,238 $ 55,353 $ 107,591 Taxable securities 2,355 8,927 11,282 7,474 2,859 10,333 Non-taxable securities 3 2,981 2,045 5,026 6,115 601 6,716 Interest-earning deposits (13,192) 16,023 2,831 (15) 9,118 9,103 Total interest-earning assets 53,604 197,271 250,875 65,812 67,931 133,743 Interest paid on: Interest-bearing demand accounts $ 805 $ 39,133 $ 39,938 $ 162 $ 5,262 $ 5,424 Money market accounts 1,987 71,683 73,670 443 14,194 14,637 Savings (66) 736 670 31 49 80 Certificates of deposit 7,363 31,924 39,287 (9) (642) (651) Subordinated debentures and notes 32 583 615 (2,368) 574 (1,794) FHLB advances 555 1,599 2,154 (423) 219 (204) Securities sold under agreements to repurchase (126) 3,268 3,142 (16) 287 271 Other borrowed funds 1,729 (56) 1,673 (57) 437 380 Total interest-bearing liabilities 12,279 148,870 161,149 (2,237) 20,380 18,143 Net interest income $ 41,325 $ 48,401 $ 89,726 $ 68,049 $ 47,551 $ 115,600 1 Change in volume multiplied by yield/rate of prior period. 2 Change in yield/rate multiplied by volume of prior period. 3 Nontaxable income is presented on a fully tax equivalent basis using a tax rate of approximately 25%.
The tax-equivalent adjustments were $8.4 million, $8.1 million, and $7.0 million for the years ended December 31, 2024, 2023, and 2022, respectively. 34 Rate/Volume The following table sets forth, on a tax-equivalent basis for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in yield/rates and volume. 2024 compared to 2023 2023 compared to 2022 Increase (decrease) due to Increase (decrease) due to ($ in thousands) Volume 1 Rate 2 Net Volume 1 Rate 2 Net Interest earned on: Loans $ 45,473 $ 21,536 $ 67,009 $ 61,460 $ 170,276 $ 231,736 Taxable securities 6,347 5,900 12,247 2,355 8,927 11,282 Non-taxable securities 3 936 818 1,754 2,981 2,045 5,026 Interest-earning deposits 5,549 (61) 5,488 (13,192) 16,023 2,831 Total interest-earning assets 58,305 28,193 86,498 53,604 197,271 250,875 Interest paid on: Interest-bearing demand accounts $ 9,794 $ 20,162 $ 29,956 $ 805 $ 39,133 $ 39,938 Money market accounts 14,928 19,747 34,675 1,987 71,683 73,670 Savings (165) 451 286 (66) 736 670 Certificates of deposit 6,674 9,294 15,968 7,363 31,924 39,287 Subordinated debentures and notes 35 681 716 32 583 615 FHLB advances (1,326) 265 (1,061) 555 1,599 2,154 Securities sold under agreements to repurchase (84) 2,104 2,020 (126) 3,268 3,142 Other borrowed funds (839) (1,093) (1,932) 1,729 (56) 1,673 Total interest-bearing liabilities 29,017 51,611 80,628 12,279 148,870 161,149 Net interest income $ 29,288 $ (23,418) $ 5,870 $ 41,325 $ 48,401 $ 89,726 1 Change in volume multiplied by yield/rate of prior period. 2 Change in yield/rate multiplied by volume of prior period. 3 Nontaxable income is presented on a fully tax equivalent basis using a tax rate of approximately 25%.
The decline in the allowance to total loans ratio in 2023 compared to 2022 was primarily due to a shift in the mix of the loan portfolio to categories with lower reserve requirements, improvement in the economic forecast and net loan charge-offs of $38.0 million. 44 The following table is a summary of net charge-offs (recoveries) to average loans for the periods indicated: December 31, 2023 2022 ($ in thousands) Net Charge-offs (Recoveries) Average Loans(1) Net Charge-offs (Recoveries)/Average Loans Net Charge-offs (Recoveries) Average Loans(1) Net Charge-offs (Recoveries)/Average Loans Commercial and industrial $ 33,257 $ 4,247,091 0.78 % $ 3,869 $ 3,555,483 0.11 % Real estate: Commercial 4,446 4,712,037 0.09 % (593) 4,323,757 (0.01) % Construction and land development (54) 712,578 (0.01) % (53) 689,048 (0.01) % Residential (323) 362,641 (0.09) % 539 382,485 0.14 % Other 718 290,054 0.25 % 137 240,816 0.06 % Total 38,044 10,324,401 0.37 % 3,899 9,191,589 0.04 % (1) Excludes loans held for sale.
The decrease in the allowance to total loans ratio in 2024 compared to 2023 was primarily due to a shift in the mix of the loan portfolio to categories with lower reserve requirements, improvement in the economic forecast and net loan charge-offs of $17.5 million. 45 The following table is a summary of net charge-offs (recoveries) to average loans for the periods indicated: December 31, 2024 2023 ($ in thousands) Net Charge-offs (Recoveries) Average Loans (1) Net Charge-offs (Recoveries)/Average Loans Net Charge-offs (Recoveries) Average Loans (1) Net Charge-offs (Recoveries)/Average Loans Commercial and industrial $ 10,425 $ 5,602,957 0.19 % $ 33,257 $ 4,247,091 0.78 % Real estate: Commercial 3,510 3,934,764 0.09 % 4,446 4,712,037 0.09 % Construction and land development 3,125 792,854 0.39 % (54) 712,578 (0.01) % Residential (264) 352,754 (0.07) % (323) 362,641 (0.09) % Other 654 306,583 0.21 % 718 290,054 0.25 % Total $ 17,450 $ 10,989,912 0.16 % $ 38,044 $ 10,324,401 0.37 % (1) Excludes loans held for sale.
The following table presents a breakdown of loans by NAICS code at the periods indicated: December 31, 2023 2022 ($ in thousands) Outstanding Balance % Outstanding Balance % Accommodation and Food Services $ 975,357 9 % $ 880,870 9 % Administrative and Support and Waste Management and Remediation Services 215,733 2 % 200,586 2 % Agriculture, Forestry, Fishing and Hunting 1 229,719 2 % 200,144 2 % Arts, Entertainment, and Recreation 125,487 1 % 105,851 1 % Construction 692,403 6 % 555,343 6 % Educational Services 54,044 1 % 51,083 — % Finance and Insurance 2,005,183 18 % 1,622,712 17 % Health Care and Social Assistance 551,979 5 % 455,839 5 % Information 97,052 1 % 100,004 1 % Management of Companies and Enterprises 88,079 1 % 78,548 1 % Manufacturing 704,750 7 % 694,483 7 % Mining, Quarrying, and Oil and Gas Extraction 32,024 — % 8,106 — % Other Services (except Public Administration) 588,449 5 % 536,112 6 % Professional, Scientific, and Technical Services 326,176 3 % 304,027 3 % Public Administration 13,774 — % 9,111 — % Real Estate and Rental and Leasing 2,766,754 25 % 2,534,275 26 % Retail Trade 513,763 5 % 517,659 5 % Transportation and Warehousing 284,706 3 % 257,384 3 % Utilities 15,853 — % 34,079 — % Wholesale Trade 535,666 5 % 491,218 5 % Other 67,167 1 % 99,704 1 % Total Loans $ 10,884,118 100 % $ 9,737,138 100 % 1 Includes $95.0 million and $94.0 million in animal production at December 31, 2023, and 2022, respectively and $113.8 million and $95.6 million in crop production at December 31, 2023, and 2022, respectively.
Credit risk is managed by thoroughly reviewing the creditworthiness of the borrowers prior to origination and thereafter. 39 The following table presents a breakdown of loans by NAICS code at the periods indicated: December 31, 2024 2023 ($ in thousands) Outstanding Balance % Outstanding Balance % Accommodation and Food Services $ 1,052,105 9 % $ 975,357 9 % Administrative and Support and Waste Management and Remediation Services 207,003 2 % 215,733 2 % Agriculture, Forestry, Fishing and Hunting 1 141,339 1 % 229,719 2 % Arts, Entertainment, and Recreation 139,256 1 % 125,487 1 % Construction 584,421 5 % 692,403 6 % Educational Services 49,942 NM 54,044 1 % Finance and Insurance 2,252,420 20 % 2,005,183 18 % Health Care and Social Assistance 612,767 5 % 551,979 5 % Information 68,839 1 % 97,052 1 % Management of Companies and Enterprises 91,890 1 % 88,079 1 % Manufacturing 750,480 7 % 704,750 7 % Mining, Quarrying, and Oil and Gas Extraction 5,494 NM 32,024 NM Other Services (except Public Administration) 556,325 5 % 588,449 5 % Professional, Scientific, and Technical Services 311,160 3 % 326,176 3 % Public Administration 11,889 NM 13,774 NM Real Estate and Rental and Leasing 2,904,153 26 % 2,766,754 25 % Retail Trade 561,932 5 % 513,763 5 % Transportation and Warehousing 286,906 3 % 284,706 3 % Utilities 7,139 NM 15,853 NM Wholesale Trade 517,761 5 % 535,666 5 % Other 107,134 1 % 67,167 1 % Total Loans $ 11,220,355 100 % $ 10,884,118 100 % 1 Includes $54.2 million and $95.0 million in animal production at December 31, 2024, and 2023, respectively and $69.4 million and $113.8 million in crop production at December 31, 2024, and 2023, respectively.
Total average interest-bearing deposits increased to $7.5 billion, an increase of $981.7 million, or 15%, in 2023 over the average for 2022. Average noninterest bearing deposits declined $674.4 million, or 14%, in 2023 compared to the average for 2022. Average noninterest bearing deposits represented 36% of total average deposits in 2023, compared to 43% in 2022.
Total average interest-bearing deposits increased to $8.5 billion, an increase of $996.3 million, or 13%, in 2024 over the average for 2023. Average noninterest-bearing deposits declined $88.8 million, or 2%, in 2024 compared to the average for 2023. Average noninterest-bearing deposits represented 31% of total average deposits in 2024, compared to 36% in 2023.
Note 14 – Regulatory Capital” for a summary of our risk-based capital and leverage ratios. 51 The following table summarizes the Company’s capital ratios: December 31, 2023 December 31, 2022 ($ in thousands) EFSC Bank EFSC Bank To Be Well-Capitalized Minimum Ratio with CCB Common Equity Tier 1 Capital to Risk Weighted Assets 11.3 % 12.2 % 11.1 % 12.1 % 6.5 % 7.0 % Tier 1 Capital to Risk Weighted Assets 12.7 % 12.2 % 12.6 % 12.1 % 8.0 % 8.5 % Total Capital to Risk Weighted Assets 14.2 % 13.2 % 14.2 % 13.1 % 10.0 % 10.5 % Leverage Ratio (Tier 1 Capital to Average Assets) 11.0 % 10.6 % 10.9 % 10.5 % 5.0 % N/A Tangible common equity to tangible assets 1 8.96 % 8.43 % Common equity tier 1 capital $ 1,387,802 $ 1,493,105 $ 1,228,786 $ 1,333,978 Tier 1 capital 1,553,448 1,493,163 1,394,426 1,334,030 Total risk-based capital 1,732,501 1,608,966 1,568,332 1,444,685 1 Not a required regulatory capital ratio The Company believes the tangible common equity and regulatory capital ratios are important measures of capital strength.
The following table summarizes the Company’s capital ratios: December 31, 2024 December 31, 2023 ($ in thousands) EFSC Bank EFSC Bank To Be Well-Capitalized Minimum Ratio with CCB Common Equity Tier 1 Capital to Risk Weighted Assets 11.8 % 12.4 % 11.3 % 12.2 % 6.5 % 7.0 % Tier 1 Capital to Risk Weighted Assets 13.1 % 12.4 % 12.7 % 12.2 % 8.0 % 8.5 % Total Capital to Risk Weighted Assets 14.6 % 13.4 % 14.2 % 13.2 % 10.0 % 10.5 % Leverage Ratio (Tier 1 Capital to Average Assets) 11.1 % 10.5 % 11.0 % 10.6 % 5.0 % N/A Tangible common equity to tangible assets 1 9.05 % 8.96 % Common equity tier 1 capital $ 1,505,162 $ 1,578,293 $ 1,387,802 $ 1,493,105 Tier 1 capital 1,670,810 1,578,353 1,553,448 1,493,163 Total risk-based capital 1,864,334 1,708,626 1,732,501 1,608,966 1 Not a required regulatory capital ratio 52 Total regulatory capital includes $63.3 million of subordinated debentures that were issued in 2020 at a fixed rate of 5.75%.
($ in thousands) Total Three months or less $ 118,125 Over three through six months 48,185 Over six through twelve months 48,786 Over twelve months 19,507 Total $ 234,603 As of December 31, 2023, estimated uninsured deposits totaled $4.3 billion, including $234.6 million of certificates of deposit. At December 31, 2022 estimated uninsured deposits totaled $5.9 billion.
($ in thousands) Total Three months or less $ 142,678 Over three through six months 52,082 Over six through twelve months 51,355 Over twelve months 22,102 Total $ 268,217 As of December 31, 2024, estimated uninsured deposits totaled $4.5 billion, including $268.2 million of certificates of deposit. At December 31, 2023 estimated uninsured deposits totaled $4.3 billion.
This limitation went into effect for the Company at the beginning of the third quarter of 2022 and was the primary driver of the reduction in debit card revenue. 35 Noninterest Expense The following table presents a comparative summary of the components of noninterest expense: Year ended December 31, Change from ($ in thousands) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Employee compensation and benefits $ 164,566 $ 147,029 $ 124,904 $ 17,537 $ 22,125 Deposit costs 72,293 31,082 14,211 41,211 16,871 Occupancy 16,526 17,640 16,286 (1,114) 1,354 Data processing 15,196 13,513 12,242 1,683 1,271 Professional fees 5,719 7,079 4,289 (1,360) 2,790 Branch-closure expenses — — 3,441 — (3,441) Merger-related expenses — — 22,082 — (22,082) Other expenses 73,886 57,873 48,464 16,013 9,409 Total noninterest expense $ 348,186 $ 274,216 $ 245,919 $ 73,970 $ 28,297 Efficiency ratio 55.15 % 51.44 % 57.47 % 3.71 % (6.03) % Core efficiency ratio 1 53.42 % 49.77 % 49.68 % 3.65 % 0.09 % 1 A non-GAAP measure.
In 2024, the Company sold the guaranteed portion of SBA 7(a) loans of $23.1 million for a gain of $1.4 million, compared to $42.1 million and $2.0 million, respectively, in 2023. 36 Noninterest Expense The following table presents a comparative summary of the components of noninterest expense: Year ended December 31, Change from ($ in thousands) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Employee compensation and benefits $ 182,713 $ 164,566 $ 147,029 $ 18,147 $ 17,537 Deposit costs 88,645 72,293 31,082 16,352 41,211 Occupancy 17,231 16,526 17,640 705 (1,114) Data processing 19,671 15,196 13,513 4,475 1,683 Professional fees 6,257 5,719 7,079 538 (1,360) Other expenses 70,530 73,886 57,873 (3,356) 16,013 Total noninterest expense $ 385,047 $ 348,186 $ 274,216 $ 36,861 $ 73,970 Efficiency ratio 60.37 % 55.15 % 51.44 % 5.22 % 3.71 % Core efficiency ratio 1 58.42 % 53.42 % 49.77 % 5.00 % 3.65 % 1 A non-GAAP measure.
Overall, average interest-bearing liabilities increased $1.0 billion, or 15% for the year ended December 31, 2023. The current mix of interest-bearing liabilities increased interest expense in 2023 by $12.3 million, while the increase in the average cost of interest bearing liabilities increased interest expense $148.9 million in 2023.
Overall, average interest-bearing liabilities increased $934.9 million, or 12%, for the year ended December 31, 2024. The shift in volume from noninterest-bearing deposit accounts into higher cost deposit accounts increased interest expense in 2024 by $29.0 million, while the increase in the average cost of interest-bearing liabilities increased interest expense $51.6 million in 2024.