Biggest changeThe following table summarizes the activity in our ACL related to loans for the year ended December 31: Provision Allowance Beginning Adoption of (Reversal) for on Acquired Ending (dollars in thousands) Balance ASC 326 Credit Losses PCD Loans Charge-offs Recoveries Balance 2023: Real estate loans: Residential properties $ 8,306 $ — $ 1,615 $ — $ — $ — $ 9,921 Commercial properties 8,714 — (4,317) — (249) — 4,148 Land and construction 164 — 168 — — — 332 Commercial and industrial loans 16,521 — 1,171 — (4,998) 2,102 14,796 Consumer loans 26 — (18) — (2) 2 8 Total $ 33,731 $ — $ (1,381) $ — $ (5,249) $ 2,104 $ 29,205 2022: Real estate loans: Residential properties $ 2,637 $ — $ 5,674 $ — $ (5) $ — $ 8,306 Commercial properties 17,049 — (8,335) — — — 8,714 Land and construction 1,995 — (1,831) — — — 164 Commercial and industrial loans 11,992 — 4,804 — (711) 436 16,521 Consumer loans 103 — (73) — (4) — 26 Total $ 33,776 $ — $ 239 $ — $ (720) $ 436 $ 33,731 2021: Real estate loans: Residential properties $ 5,115 $ — $ (1,453) $ 93 $ (1,118) $ — $ 2,637 Commercial properties 8,711 — 774 7,564 — — 17,049 Land and construction 892 — 1,051 52 — — 1,995 Commercial and industrial loans 9,249 — 614 1,836 (706) 999 11,992 Consumer loans 233 — (130) — — — 103 Total $ 24,200 $ — $ 856 $ 9,545 $ (1,824) $ 999 $ 33,776 2020: Real estate loans: Residential properties $ 8,423 $ 363 $ (3,671) $ — $ — $ — $ 5,115 Commercial properties 4,166 3,760 785 — — — 8,711 Land and construction 573 92 227 — — — 892 Commercial and industrial loans 7,448 — 2,642 — (1,844) 1,003 9,249 Consumer loans 190 — 43 — — — 233 Total $ 20,800 $ 4,215 $ 26 $ — $ (1,844) $ 1,003 $ 24,200 2019: Real estate loans: Residential properties $ 9,216 $ — $ (793) $ — $ — $ — $ 8,423 Commercial properties 4,547 — (381) — — — 4,166 Land and construction 391 — 182 — — — 573 Commercial and industrial loans 4,628 — 3,653 — (2,687) 1,854 7,448 Consumer loans 218 — (24) — (5) 1 190 Total $ 19,000 $ — $ 2,637 $ — $ (2,692) $ 1,855 $ 20,800 On January 1, 2020, we adopted a new accounting standard, commonly referred to as “CECL”, which replaces the “incurred loss” approach with an “expected loss” model over the life of the loan, as further described in Note 1: Summary of Significant Accounting Policies of the notes to the consolidated financial statements.
Biggest changeThe following table summarizes the activity in our ACL related to loans held for investment for the year ended December 31: Provision Beginning (Reversal) for Ending (dollars in thousands) Balance Credit Losses Charge-offs Recoveries Balance 2024: Real estate loans: Residential properties $ 9,921 $ (2,048) $ (657) $ — $ 7,216 Commercial properties 4,148 3,499 (964) — 6,683 Land and construction 332 (271) — — 61 Commercial and industrial loans 14,796 19,815 (16,770) 492 18,333 Consumer loans 8 23 (23) 1 9 Total $ 29,205 $ 21,018 $ (18,414) $ 493 $ 32,302 Net (charge-offs) recoveries $ (17,921) Net (charge-offs) recoveries to average loans 0.18% 2023: Real estate loans: Residential properties $ 8,306 $ 1,615 $ — $ — $ 9,921 Commercial properties 8,714 (4,317) (249) — 4,148 Land and construction 164 168 — — 332 Commercial and industrial loans 16,521 1,171 (4,998) 2,102 14,796 Consumer loans 26 (18) (2) 2 8 Total $ 33,731 $ (1,381) $ (5,249) $ 2,104 $ 29,205 Net (charge-offs) recoveries $ (3,145) Net (charge-offs) recoveries to average loans 0.03% 2022: Real estate loans: Residential properties $ 2,637 $ 5,674 $ (5) $ — $ 8,306 Commercial properties 17,049 (8,335) — — 8,714 Land and construction 1,995 (1,831) — — 164 Commercial and industrial loans 11,992 4,804 (711) 436 16,521 Consumer loans 103 (73) (4) — 26 Total $ 33,776 $ 239 $ (720) $ 436 $ 33,731 Net (charge-offs) recoveries $ (284) Net (charge-offs) recoveries to average loans 0.00% The allowance for credit losses for loans held for investment totaled $32.3 million as of December 31, 2024, compared to $29.2 million as of December 31, 2023.
The following table provides a breakdown of noninterest expense for Banking and Wealth Management for the years ended December 31: Banking Wealth Management (dollars in thousands) 2023 2022 2023 2022 Year Ended December 31: Compensation and benefits $ 67,114 $ 90,186 $ 16,049 $ 18,705 Occupancy and depreciation 34,886 34,471 1,913 1,753 Professional services and marketing 9,626 9,193 3,487 3,211 Customer service costs 76,806 38,178 — — Other 22,082 16,591 651 702 Total operating expense 210,514 188,619 22,100 24,371 Goodwill impairment 215,252 — — — Total noninterest expense $ 425,766 $ 188,619 $ 22,100 $ 24,371 Noninterest expense in Banking was $425.8 million for the year ended December 31, 2023, compared to $188.6 million for 2022.
The following table provides a breakdown of noninterest expense for Banking and Wealth Management for the years ended December 31: Banking Wealth Management (dollars in thousands) 2023 2022 2023 2022 Compensation and benefits $ 67,114 $ 90,186 $ 16,049 $ 18,705 Occupancy and depreciation 34,886 34,471 1,913 1,753 Professional services and marketing 9,626 9,193 3,487 3,211 Customer service costs 76,806 38,178 — — Other 22,082 16,591 651 702 Total operating expense 210,514 188,619 22,100 24,371 Goodwill impairment 215,252 — — Total noninterest expense $ 425,766 $ 188,619 $ 22,100 $ 24,371 Noninterest expense in Banking was $425.8 million for the year ended December 31, 2023, compared to $188.6 million for 2022.
The amount of the provision for loans also takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, current economic conditions and certain other subjective factors that may affect the ability of borrowers to meet their repayment obligations to us.
The amount of the provision for loans also takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, current economic conditions and certain other subjective factors that may affect the ability of borrowers to meet their repayment obligations to us.
The following table provides a breakdown of the changes in net interest income due to volume and rate changes between 2023 as compared to 2022. Increase (Decrease) due to Net Increase (dollars in thousands) Volume Rate (Decrease) Interest earned on: Loans $ 58,226 $ 60,414 $ 118,640 Securities AFS 1,368 9,472 10,840 Securities HTM 1,240 1,421 2,661 Cash, FHLB stock, and fed funds 6,210 31,462 37,672 Total interest-earning assets 67,044 102,769 169,813 Interest paid on: Demand deposits 118 60,349 60,467 Money market and savings 3,612 77,345 80,957 Certificates of deposit 59,368 48,124 107,492 Borrowings 22,234 14,580 36,814 Subordinated debt 367 101 468 Total interest-bearing liabilities 85,699 200,499 286,198 Net interest (expense) income $ (18,655) $ (97,730) $ (116,385) Net interest income was $202.3 million for the year ended December 31, 2023, compared to $318.7 million for 2022.
The following table 51 Table of Contents provides a breakdown of the changes in net interest income due to volume and rate changes between 2023 as compared to 2022. Increase (Decrease) due to Net Increase (dollars in thousands) Volume Rate (Decrease) Interest earned on: Loans $ 58,226 $ 60,414 $ 118,640 Securities AFS 1,368 9,472 10,840 Securities HTM 1,240 1,421 2,661 Cash, FHLB stock, and fed funds 6,210 31,462 37,672 Total interest-earning assets 67,044 102,769 169,813 Interest paid on: Demand deposits 118 60,349 60,467 Money market and savings 3,612 77,345 80,957 Certificates of deposit 59,368 48,124 107,492 Borrowings 22,234 14,580 36,814 Subordinated debt 367 101 468 Total interest-bearing liabilities 85,699 200,499 286,198 Net interest income $ (18,655) $ (97,730) $ (116,385) Net interest income was $202.3 million for the year ended December 31, 2023, compared to $318.7 million for 2022.
For further discussion on our interest rate risk management practices, see “Interest Rate Risk Management” within Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations . The following tables set forth information regarding (i) the total dollar amount of interest income from interest-earning assets and the resultant average yields on those assets; (ii) the total dollar amount of interest expense and the average rate of interest on our interest-bearing liabilities; (iii) net interest income; (iv) net interest rate spread; and (v) net interest margin for the years ended December 31: Year Ended December 31: 2023 2022 Average Average Average Average (dollars in thousands) Balances Interest Yield /Rate Balances Interest Yield /Rate Interest-earning assets: Loans $ 10,477,485 $ 488,718 4.66 % $ 9,139,349 $ 370,078 4.05 % Securities AFS 459,279 22,023 4.80 % 413,220 11,183 2.71 % Securities HTM 819,945 17,889 2.18 % 760,489 15,228 2.00 % Cash, FHLB stock, and fed funds 981,593 45,061 4.59 % 625,351 7,389 1.18 % Total interest-earning assets 12,738,302 573,691 4.50 % 10,938,409 403,878 3.69 % Noninterest-earning assets: Nonperforming assets 12,659 10,609 Other 367,036 459,072 Total assets $ 13,117,997 $ 11,408,090 Interest-bearing liabilities: Demand deposits $ 2,380,373 84,740 3.56 % $ 2,370,323 24,273 1.02 % Money market and savings 3,147,427 105,522 3.35 % 2,783,825 24,565 0.88 % Certificates of deposit 2,661,375 120,499 4.53 % 814,906 13,007 1.60 % Total interest-bearing deposits 8,189,175 310,761 3.79 % 5,969,054 61,845 1.04 % Borrowings 1,153,068 53,791 4.67 % 590,934 16,977 2.87 % Subordinated debt 173,364 6,834 3.94 % 164,004 6,366 3.88 % Total interest-bearing liabilities 9,515,607 371,386 3.90 % 6,723,992 85,188 1.27 % Noninterest-bearing liabilities: Demand deposits 2,440,561 3,474,657 Other liabilities 138,161 112,590 Total liabilities 12,094,329 10,311,239 Shareholders’ equity 1,023,668 1,096,851 Total liabilities and equity $ 13,117,997 $ 11,408,090 Net Interest Income $ 202,305 $ 318,690 Net Interest Rate Spread 0.60 % 2.42 % Net Interest Margin 1.59 % 2.91 % 44 Table of Contents Net interest income is impacted by the volume (changes in volume multiplied by prior rate), interest rate (changes in rate multiplied by prior volume) and mix of interest-earning assets and interest-bearing liabilities.
For further discussion on our interest rate risk management practices, see “Interest Rate Risk Management” within Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations . The following tables set forth information regarding (i) the total dollar amount of interest income from interest-earning assets and the resultant average yields on those assets; (ii) the total dollar amount of interest expense and the average rate of interest on our interest-bearing liabilities; (iii) net interest income; (iv) net interest rate spread; and (v) net interest margin for the years ended December 31: 2023 2022 Average Average Average Average (dollars in thousands) Balances Interest Yield /Rate Balances Interest Yield /Rate Interest-earning assets: Loans $ 10,477,485 $ 488,718 4.66 % $ 9,139,349 $ 370,078 4.05 % Securities AFS 459,279 22,023 4.80 % 413,220 11,183 2.71 % Securities HTM 819,945 17,889 2.18 760,489 15,228 2.00 % Cash, FHLB stock, and fed funds 981,593 45,061 4.59 % 625,351 7,389 1.18 % Total interest-earning assets 12,738,302 573,691 4.50 % 10,938,409 403,878 3.69 % Noninterest-earning assets: Nonperforming assets 12,659 10,609 Other 367,036 459,072 Total assets $ 13,117,997 $ 11,408,090 Interest-bearing liabilities: Demand deposits $ 2,380,373 84,740 3.56 % $ 2,370,323 24,273 1.02 % Money market and savings 3,147,427 105,522 3.35 % 2,783,825 24,565 0.88 % Certificates of deposit 2,661,375 120,499 4.53 % 814,906 13,007 1.60 % Total interest-bearing deposits 8,189,175 310,761 3.79 % 5,969,054 61,845 1.04 % Borrowings 1,153,068 53,791 4.67 % 590,934 16,977 2.87 % Subordinated debt 173,364 6,834 3.94 % 164,004 6,366 3.88 % Total interest-bearing liabilities 9,515,607 371,386 3.90 % 6,723,992 85,188 1.27 % Noninterest-bearing liabilities: Demand deposits 2,440,561 3,474,657 Other liabilities 138,161 112,590 Total liabilities 12,094,329 10,311,239 Stockholders’ equity 1,023,668 1,096,851 Total liabilities and equity $ 13,117,997 $ 11,408,090 Net Interest Income $ 202,305 $ 318,690 Net Interest Rate Spread 0.60 % 2.42 % Net Interest Margin 1.59 % 2.91 % Net interest income is impacted by the volume (changes in volume multiplied by prior rate), interest rate (changes in rate multiplied by prior volume) and mix of interest-earning assets and interest-bearing liabilities.
The following tables show key operating results for each of our business segments for the years ended December 31: Wealth (dollars in thousands) Banking Management Other Total 2023: Interest income $ 573,691 $ — $ — $ 573,691 Interest expense 364,310 — 7,076 371,386 Net interest income 209,381 — (7,076) 202,305 Provision (reversal) for credit losses (482) — — (482) Noninterest income 21,540 29,358 (1,547) 49,351 Noninterest expense Goodwill impairment 215,252 — — 215,252 Operating 210,514 22,100 4,336 236,950 (Loss) income before income taxes (194,363) 7,258 (12,959) (200,064) Income tax (benefit) expense 560 2,072 (3,632) (1,000) Net (loss) income $ (194,923) $ 5,186 $ (9,327) $ (199,064) 2022: Interest income $ 403,878 $ — $ — $ 403,878 Interest expense 78,766 — 6,422 85,188 Net interest income 325,112 — (6,422) 318,690 Provision for credit losses 532 — — 532 Noninterest income 26,148 30,027 (7,941) 48,234 Noninterest expense 188,619 24,371 3,599 216,589 Income (loss) before income taxes 162,109 5,656 (17,962) 149,803 Income tax expense (benefit) 42,698 1,660 (5,067) 39,291 Net income (loss) $ 119,411 $ 3,996 $ (12,895) $ 110,512 Years Ended December 31, 2023 and 2022.
The following tables show key operating results for each of our business segments for the years ended December 31: Wealth (dollars in thousands) Banking Management Other Total 2023: Interest income $ 573,691 $ — $ — $ 573,691 Interest expense 364,310 — 7,076 371,386 Net interest income 209,381 — (7,076) 202,305 Provision (reversal) for credit losses (482) — — (482) Noninterest income 21,540 29,358 (1,547) 49,351 Noninterest expense Goodwill impairment 215,252 — — 215,252 Operating 210,514 22,100 4,336 236,950 (Loss) income before income taxes (194,363) 7,258 (12,959) (200,064) Income tax expense (benefit) 560 2,072 (3,632) (1,000) Net (loss) income $ (194,923) $ 5,186 $ (9,327) $ (199,064) 2022: Interest income $ 403,878 $ — $ — $ 403,878 Interest expense 78,766 — 6,422 85,188 Net interest income 325,112 — (6,422) 318,690 Provision for credit losses 532 — — 532 Noninterest income 26,148 30,027 (7,941) 48,234 Noninterest expense 188,619 24,371 3,599 216,589 Income (loss) before income taxes 162,109 5,656 (17,962) 149,803 Income tax expense (benefit) 42,698 1,660 (5,067) 39,291 Net income (loss) $ 119,411 $ 3,996 $ (12,895) $ 110,512 Combined net loss for 2023 was $199.1 million, compared to net income of $110.5 million for 2022.
During the year ended December 31, 2023, investing activities provided net cash of $135 million, primarily due to a $541 million net decrease in loans, $176 million in proceeds from the sale of securities AFS, $90 million cash received in principal collection and maturities of securities AFS and HTM, offset by $667 million (net of discount) in purchases of securities AFS.
During the year ended December 31, 2023, investing activities provided net cash of $133 million, primarily due to a $541 million net decrease in loans, $176 million in proceeds from the sale of securities AFS, $90 million cash received in principal collection and maturities of securities AFS and HTM, offset by $667 million (net of discount) in purchases of securities AFS.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis is intended to facilitate the understanding and assessment of significant changes and trends in our businesses that accounted for the changes in our results of operations in the year ended December 31, 2023, as compared to our results of operations in the year ended December 31, 2022; in our results of operations in the year ended December 31, 2022, as compared to our results of operations in the year ended December 31, 2021, and our financial condition at December 31, 2023 as compared to our financial condition at December 31, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis is intended to facilitate the understanding and assessment of significant changes and trends in our businesses that accounted for the changes in our results of operations in the year ended December 31, 2024, as compared to our results of operations in the year ended December 31, 2023; in our results of operations in the year ended December 31, 2023, as compared to our results of operations in the year ended December 31, 2022; and our financial condition at December 31, 2024 as compared to our financial condition at December 31, 2023.
The decrease in the effective tax rate was predominately due to the decrease in pretax income, largely due to the goodwill impairment charge which is not deductible for tax purposes, as well as an increase in tax-exempt interest income and a decrease in the state tax rate. 43 Table of Contents Net Interest Income.
The decrease in the effective tax rate was predominately due to the decrease in pretax income, largely due to the goodwill impairment charge which is not deductible for tax purposes, as well as an increase in tax-exempt interest income and a decrease in the state tax rate. 50 Table of Contents Net Interest Income.
During the year ended December 31, 2023, operating activities provided net cash of $6 million, comprised primarily of net income of $16 million and an $11 million decrease in accrued interest receivable and other assets, offset partially by an $18 million decrease in accounts payable and other liabilities.
During the year ended December 31, 2023, operating activities provided net cash of $8 million, comprised primarily of net income of $16 million and an $11 million decrease in accrued interest receivable and other assets, offset partially by an $18 million decrease in accounts payable and other liabilities.
The following table provides the amounts of noninterest income for Wealth Management for the years ended December 31: (dollars in thousands) 2023 2022 Noninterest income $ 29,358 $ 30,027 Noninterest income for Wealth Management was $29.4 million for the year ended December 31, 2023, compared to $30.0 million for 2022.
The following table provides the amounts of noninterest income for Wealth Management for the years ended December 31: (dollars in thousands) 2023 2022 Noninterest income $ 29,358 $ 30,027 53 Table of Contents Noninterest income for Wealth Management was $29.4 million for the year ended December 31, 2023, compared to $30.0 million for 2022.
In response to actual or anticipated changes in interest rates, we have various alternatives for managing and reducing the Bank’s exposure to interest rate risk, such as entering into hedges and obtaining long-term fixed-rate FHLB advances. We believe our IRR management policy limits are consistent with prevailing practice in the regional banking industry.
In response to actual or anticipated changes in interest rates, we have various 67 Table of Contents alternatives for managing and reducing the Bank’s exposure to interest rate risk, such as entering into hedges and obtaining long-term fixed-rate FHLB advances. We believe our IRR management policy limits are consistent with prevailing practice in the regional banking industry.
We regularly model liquidity stress scenarios to ensure that adequate liquidity is available, and have contingency funding plans in place, which are reviewed and tested on a regular, recurring basis. Cash Flows Provided by Operating Activities.
We regularly model liquidity stress scenarios to ensure that adequate liquidity is available, and have contingency funding plans in place, which are reviewed and tested on a regular, recurring basis. Cash Flows from Operating Activities.
The major factors considered in evaluating losses are historical charge-off experience, delinquency rates, local and national economic conditions, the borrower’s ability to repay the loan and timing of repayments, and the value of any related collateral.
The major factors considered in evaluating losses are historical charge-off experience, delinquency rates, local and national economic conditions including macroeconomic forecasts, the borrower’s ability to repay the loan and timing of repayments, and the value of any related collateral.
The following table provides a breakdown of noninterest income for Banking for the years ended December 31: (dollars in thousands) 2023 2022 Year Ended December 31: Trust fees $ 6,753 $ 9,394 Loan related fees 7,213 9,228 Deposit charges 2,020 2,508 Gain on sale leaseback — 1,061 Gain on sale of securities available-for-sale 2,304 — Consulting fees 354 396 Other 2,896 3,561 Total noninterest income $ 21,540 $ 26,148 Noninterest income in Banking was $21.5 million for the year ended December 31 2023, compared to $26.1 million for 2022.
The following table provides a breakdown of noninterest income for Banking for the years ended December 31: (dollars in thousands) 2023 2022 Trust and consulting fees $ 7,107 $ 9,790 Loan related fees 7,213 9,228 Deposit charges 2,020 2,508 Gain on sale leaseback — 1,061 Gain on sale of securities available-for-sale 2,304 — Other 2,896 3,561 Total noninterest income $ 21,540 $ 26,148 Noninterest income in Banking was $21.5 million for the year ended December 31 2023, compared to $26.1 million for 2022.
For additional information about borrowings, see Note 11: Borrowings to the consolidated financial statements. Subordinated debt. At December 31, 2023 and December 31, 2022, FFI had two issuances of subordinated notes with an aggregate carrying value of $173 million. For additional information about subordinated debt, see Note 12: Subordinated Debt to the consolidated financial statements.
Subordinated debt. At December 31, 2024 and December 31, 2023, FFI had two issuances of subordinated notes with an aggregate carrying value of $173 million. For additional information about subordinated debt, see Note 13: Subordinated Debt to the consolidated financial statements.
We regularly monitor liquidity to ensure levels are in compliance with minimum requirements established by our Board of Directors. As of December 31, 2023, our available liquidity ratio was 33.6%, which is above our minimum policy requirement of 25%.
We regularly monitor liquidity to ensure levels are in compliance with minimum requirements established by our Board of Directors. As of December 31, 2024, our available liquidity ratio was 51.0%, which is above our minimum policy requirement of 25%.
The remaining balances of the Bank’s lines of credit available to draw down totaled $2.6 billion at December 31, 2023. 63 Table of Contents We believe our liquid assets and available liquidity sources are sufficient to meet current funding needs and that we have the ability to manage unplanned decreases or changes in funding sources, as well as abnormal and unexpected needs.
The remaining balances of the Bank’s lines of credit available to draw down totaled $3.0 billion at December 31, 2024. We believe our liquid assets and available liquidity sources are sufficient to meet current funding needs and that we have the ability to manage unplanned decreases or changes in funding sources, as well as abnormal and unexpected needs.
The Bank’s Federal Reserve Bank credit line is secured by pledged collateral in the form of qualifying loans and investment securities. As of December 31, 2023, the Bank had secured unused borrowing capacity of $402 million under this agreement. The Bank’s unused borrowing capacity with the FHLB as of December 31, 2023 was $2.0 billion.
The Bank’s Federal Reserve Bank credit line is secured by pledged collateral in the form of qualifying loans and investment securities. As of December 31, 2024, the Bank had secured unused borrowing capacity of $1.1 billion under this agreement. The Bank’s unused borrowing capacity with the FHLB as of December 31, 2024 was $1.7 billion.
At December 31, 2023 and 2022, the loan-to-deposit ratios at FFB were 95.2%, and 103.5%, respectively.
At December 31, 2024 and 2023, the loan-to-deposit ratios at FFB were 93.5%, and 95.2%, respectively.
As of December 31, 2023, FFI had $13.5 million of available capital and, therefore, has the ability and financial resources to contribute additional capital to FFB, if needed.
As of December 31, 2024, FFI had $25.3 million of available capital and, therefore, has the ability and financial resources to contribute additional capital to FFB, if needed.
The 0.81% increase in average yield earned on interest-earning assets was offset by a 2.63% increase in average rate paid on interest-bearing liability balances and a mix shift to interest-bearing liabilities, resulting in a contraction of NIM for the year ended December 31, 2023.
Average balances of borrowings increased in line with our increase in balance sheet liquidity. The 0.81% increase in average yield earned on interest-earning assets was offset by a 2.63% increase in average rate paid on interest-bearing liability balances and a mix shift to interest-bearing liabilities, resulting in a contraction of 52 Table of Contents NIM for the year ended December 31, 2023.
The average balance of borrowings and the weighted average interest rate on such borrowings were $1.2 billion and 4.67%, respectively for the year ended December 31, 2023. The average balance of borrowings and the weighted average interest rate on such borrowings were $591 million and 2.87%, respectively for the year ended December 31, 2022.
The average balance of borrowings and the weighted average interest rate on such borrowings were $1.5 billion and 4.09%, respectively for the year ended December 31, 2024. The average balance of borrowings and the weighted average interest rate on such borrowings were $1.2 billion and 4.67%, respectively for the year ended December 31, 2023.
The Board-approved limits on EVE sensitivity and the actual computed changes to our EVE based on the +/- 100 and +/- 200 basis points hypothetical interest rate scenarios as of December 31, 2023 are shown below: Estimated Increase (Decrease) in Economic Assumed Instantaneous Change in Interest Rates Value of Equity Board Limits + 100 basis points 0.11 % (15.00) % + 200 basis points (2.83) % (25.00) % - 100 basis points (6.33) % (15.00) % - 200 basis points (14.06) % (20.00) % 66 Table of Contents The results of the EVE are hypothetical, and a variety of factors might cause actual results to differ substantially from what is depicted.
The Board-approved limits on EVE sensitivity and the actual computed changes to our EVE based on the +/- 100 and +/- 200 basis points hypothetical interest rate scenarios as of December 31, 2024 are shown below: Estimated Increase (Decrease) in Economic Assumed Instantaneous Change in Interest Rates Value of Equity Board Limits + 100 basis points (3.82) % (15.00) % + 200 basis points (13.88) % (25.00) % - 100 basis points (4.52) % (15.00) % - 200 basis points (11.83) % (20.00) % The results of the EVE are hypothetical, and a variety of factors might cause actual results to differ substantially from what is depicted.
These agencies may require us to make additional provisions for credit losses, over and above the provisions that we have already made, the effects of which would be to reduce our income.
These agencies may require us to make additional provisions for credit losses, over and above the provisions that we have already made, the effects of which would be to reduce our income. For additional information about allowance for credit losses, see Note 5: Allowance for Credit Losses to the consolidated financial statements.
Off-Balance Sheet Arrangements The following table provides the off-balance sheet arrangements of the Company as of December 31, 2023: (dollars in thousands) Commitments to fund new loans $ 4,900 Commitments to fund under existing loans, lines of credit 1,143,175 Commitments under standby letters of credit 19,487 Some of the commitments to fund existing loans, lines of credit and letters of credit are expected to expire without being drawn upon.
Off-Balance Sheet Arrangements The following table provides the off-balance sheet arrangements of the Company as of December 31, 2024: (dollars in thousands) Commitments to fund under existing loans, lines of credit $ 1,032,887 Commitments under standby letters of credit 34,901 Some of the commitments to fund existing loans, lines of credit and letters of credit are expected to expire without being drawn upon.
As of December 31, 2023, approximately 87% of the loans in our portfolio were made to borrowers who live and/or conduct business in California (73%), Florida (9%), Texas (4%), and Nevada (1%).
As of December 31, 2023, approximately 86.3% of the loans in our portfolio were made to borrowers who live and/or conduct business in California (72%), Florida (8%), Texas (5.1%), and Nevada (1.2%).
As of December 31, 2023, the amount of capital at FFB in excess of amounts required to be well-capitalized for purposes of the prompt corrective action regulations was $474 million for the CET1 risk-based capital ratio, $432 million for the Tier 1 Leverage Ratio, $336 million for the Tier 1 risk-based capital ratio and $186 million for the Total risk-based capital ratio.
As of December 31, 2024, the amount of capital at FFB in excess of amounts required to be well-capitalized for purposes of the prompt corrective action regulations was $580 million for the common equity tier 1 ratio, $480 million for the leverage ratio, $451 million for the tier 1 risk-based capital ratio and $314 million for the total risk-based capital ratio.
Net interest income before provision (reversal) of credit losses totaled $202.3 million for the year ended December 31, 2023, compared to $318.7 million for 2022. Net interest margin (“NIM”) was 1.59% for the year ended December 31, 2023, compared to 2.91% for 2022.
Net interest income before provision (reversal) of credit losses totaled $161.9 million for the year ended December 31, 2024, compared to $202.8 million for 2023. Net interest margin (“NIM”) was 1.40% for the year ended December 31, 2024, compared to 1.59% for 2023.
At each successive lower capital category, a depository institution is subject to greater operating restrictions and increased regulatory supervision by its federal bank regulatory agency. 67 Table of Contents The following table sets forth the capital and capital ratios of FFI (on a consolidated basis) and FFB (on a stand-alone basis) as of the respective dates and as compared to the respective regulatory requirements applicable to them: To Be Well-Capitalized For Capital Under Prompt Corrective Actual Adequacy Purposes Action Provisions (dollars in thousands) Amount Ratio Amount Ratio Amount Ratio FFI December 31, 2023 CET1 risk-based capital ratio $ 931,272 10.02 % $ 418,142 4.50 % Tier 1 leverage ratio 931,272 7.20 % 517,033 4.00 % Tier 1 risk-based capital ratio 931,272 10.02 % 557,523 6.00 % Total risk-based capital ratio 1,140,312 12.27 % 743,363 8.00 % December 31, 2022 CET1 risk-based capital ratio $ 931,125 9.18 % $ 456,603 4.50 % Tier 1 leverage ratio 931,125 7.44 % 500,327 4.00 % Tier 1 risk-based capital ratio 931,125 9.18 % 608,804 6.00 % Total risk-based capital ratio 1,145,765 11.29 % 811,739 8.00 % December 31, 2021 CET1 risk-based capital ratio $ 846,515 11.34 % $ 335,801 4.50 % Tier 1 leverage ratio 846,515 8.43 % 401,645 4.00 % Tier 1 risk-based capital ratio 846,515 11.34 % 447,735 6.00 % Total risk-based capital ratio 887,821 11.90 % 596,980 8.00 % FFB December 31, 2023 CET1 risk-based capital ratio $ 1,076,337 11.62 % $ 416,684 4.50 % $ 601,877 6.50 % Tier 1 leverage ratio 1,076,337 8.35 % 515,753 4.00 % 644,691 5.00 % Tier 1 risk-based capital ratio 1,076,337 11.62 % 555,579 6.00 % 740,772 8.00 % Total risk-based capital ratio 1,111,979 12.01 % 740,772 8.00 % 925,965 10.00 % December 31, 2022 CET1 risk-based capital ratio $ 1,070,648 10.60 % $ 454,655 4.50 % $ 656,724 6.50 % Tier 1 leverage ratio 1,070,648 8.59 % 498,725 4.00 % 623,400 5.00 % Tier 1 risk-based capital ratio 1,070,648 10.60 % 606,207 6.00 % 808,276 8.00 % Total risk-based capital ratio 1,111,952 11.01 % 808,276 8.00 % 1,010,345 10.00 % December 31, 2021 CET1 risk-based capital ratio $ 854,075 11.49 % $ 334,608 4.50 % $ 483,323 6.50 % Tier 1 leverage ratio 854,075 8.53 % 400,616 4.00 % 500,770 5.00 % Tier 1 risk-based capital ratio 854,075 11.49 % 446,144 6.00 % 594,859 8.00 % Total risk-based capital ratio 895,381 12.04 % 594,859 8.00 % 743,574 10.00 % As of each of the dates set forth in the above table, the Company exceeded the minimum required capital ratios applicable to it and FFB’s capital ratios exceeded the minimums necessary to qualify as a well-capitalized depository institution under the prompt corrective action regulations.
At each successive lower capital category, a depository institution is subject to greater operating restrictions and increased regulatory supervision by its federal bank regulatory agency. 68 Table of Contents The following table sets forth the capital and capital ratios of FFI (on a consolidated basis) and FFB (on a stand-alone basis) as of the respective dates indicated below, as compared to the respective regulatory requirements applicable to them: To Be Well-Capitalized For Capital Under Prompt Corrective Actual Adequacy Purposes Action Provisions (dollars in thousands) Amount Ratio Amount Ratio Amount Ratio FFI December 31, 2024 Common equity tier 1 ratio $ 912,919 10.54 % $ 389,938 4.50 % Leverage ratio 1,000,568 7.55 % 530,093 4.00 % Tier 1 risk-based capital ratio 1,000,568 11.55 % 519,917 6.00 % Total risk-based capital ratio 1,209,565 13.96 % 693,223 8.00 % December 31, 2023 Common equity tier 1 ratio $ 931,272 10.02 % $ 418,142 4.50 % Leverage ratio 931,272 7.20 % 517,033 4.00 % Tier 1 risk-based capital ratio 931,272 10.02 % 557,523 6.00 % Total risk-based capital ratio 1,140,312 12.27 % 743,363 8.00 % December 31, 2022 Common equity tier 1 ratio $ 931,125 9.18 % $ 456,603 4.50 % Leverage ratio 931,125 7.44 % 500,327 4.00 % Tier 1 risk-based capital ratio 931,125 9.18 % 608,804 6.00 % Total risk-based capital ratio 1,145,765 11.29 % 811,739 8.00 % FFB December 31, 2024 Common equity tier 1 ratio $ 1,141,374 13.22 % $ 388,449 4.50 % $ 561,092 6.50 % Leverage ratio 1,141,374 8.63 % 529,129 4.00 % 661,412 5.00 % Tier 1 risk-based capital ratio 1,141,374 13.22 % 517,931 6.00 % 690,575 8.00 % Total risk-based capital ratio 1,176,913 13.63 % 690,575 8.00 % 863,219 10.00 % December 31, 2023 Common equity tier 1 ratio $ 1,076,337 11.62 % $ 416,684 4.50 % $ 601,877 6.50 % Leverage ratio 1,076,337 8.35 % 515,753 4.00 % 644,691 5.00 % Tier 1 risk-based capital ratio 1,076,337 11.62 % 555,579 6.00 % 740,772 8.00 % Total risk-based capital ratio 1,111,979 12.01 % 740,772 8.00 % 925,965 10.00 % December 31, 2022 Common equity tier 1 ratio $ 1,070,648 10.60 % $ 454,655 4.50 % $ 656,724 6.50 % Leverage ratio 1,070,648 8.59 % 498,725 4.00 % 623,400 5.00 % Tier 1 risk-based capital ratio 1,070,648 10.60 % 606,207 6.00 % 808,276 8.00 % Total risk-based capital ratio 1,111,952 11.01 % 808,276 8.00 % 1,010,345 10.00 % As of each of the dates set forth in the above table, the Company exceeded the minimum required capital ratios applicable to it and FFB’s capital ratios exceeded the minimums necessary to qualify as a well-capitalized depository institution under the prompt corrective action regulations.
At December 31, 2023, total borrowings represented 10.6% of total assets, compared to 9.2% at December 31, 2022.
At December 31, 2024, total borrowings represented 11.3% of total assets, compared to 10.6% at December 31, 2023.
During 2023, the Board of Directors declared quarterly cash dividends totaling $0.06 per share. We had no material commitments for capital expenditures as of December 31, 2023.
During 2024, the Board of Directors declared a quarterly cash dividend of $0.01 per share for the quarter ended March 31, 2024, with no subsequent declarations made. During 2023, the Board of Directors declared quarterly cash dividends totaling $0.06 per share. 69 Table of Contents We had no material commitments for capital expenditures as of December 31, 2024.
Noninterest income totaled $49.4 million for the year ended December 31, 2023, compared to $48.2 million for 2022. Noninterest expense, excluding the aforementioned goodwill impairment charge, totaled $237.0 million for the year ended December 31, 2023, compared to $216.6 million for 2022.
Noninterest income, excluding the aforementioned LOCOM adjustment totaled $51.6 million for the year ended December 42 Table of Contents 31, 2023, compared to $49.4 million for 2023. Noninterest expense totaled $233.5 million for the year ended December 31, 2024, compared to $237.0 million, excluding the aforementioned goodwill impairment charge for the year ended December 31, 2023.
We manage net interest income through affecting changes in the mix of interest-earning assets as well as the mix of interest-bearing liabilities, changes in the level of interest-bearing liabilities in proportion to interest-earning assets, and the growth and maturity of earning assets. For further discussion on our interest rate risk management practices, see “Interest Rate Risk Management” within Item 7.
We manage net interest income through affecting changes in the mix of interest-earning assets as well as the mix of interest-bearing liabilities, changes in the level of interest-bearing liabilities in proportion to interest-earning assets, and the growth and maturity of earning assets.
As of December 31, 2023, our unused borrowing capacity was $2.6 billion, which consisted of $2.0 billion in available lines of credit with the FHLB, $402 million in available borrowing capacity with the Federal Reserve Bank, $170 million in borrowing capacity through unsecured federal funds lines with four correspondent financial institutions, and $20 million in available borrowing capacity through line of credit arrangement that our holding company maintains with an unaffiliated lender.
As of December 31, 2024, our unused borrowing capacity was $3.0 billion, which consisted of $1.7 billion in available lines of credit with the FHLB, $1.1 billion in available borrowing capacity with the Federal Reserve Bank, $240 million in borrowing capacity through unsecured federal funds lines with six correspondent financial institutions, and $20 million in available borrowing capacity through line of credit arrangement that our holding company maintains with an unaffiliated lender. 60 Table of Contents For additional information about borrowings, see Note 12: Borrowings to the consolidated financial statements.
The following table provides the amounts of noninterest income for Wealth Management for the years ended December 31: (dollars in thousands) 2022 2021 Noninterest income $ 30,027 $ 29,917 Noninterest income for Wealth Management was in line for 2022 when compared to 2021. Noninterest Expense.
The following table provides the amounts of noninterest income for Wealth Management for the years ended December 31: (dollars in thousands) 2024 2023 Noninterest income $ 30,583 $ 29,358 Noninterest income for Wealth Management was $30.6 million for the year ended December 31, 2024, compared to $29.4 million for 2023.
Large depositor relationships, consisting of deposit relationships which exceed 2% of total deposits, accounted for, in the aggregate, 12.5% and 19.8% of our total deposits as of December 31, 2023 and 2022, respectively.
Large depositor relationships, consisting of deposit relationships which exceed 2% of total deposits, accounted for, in the aggregate, 19.7% and 12.5% of our total deposits as of December 31, 2024, and 2023, respectively. The composition of our large depositor relationships includes mortgage servicing clients who have maintained long-term depository relationships with us.
The following table provides a summary of past due and nonaccrual loans as of December 31: Past Due and Still Accruing 90 Days Total Past Due (dollars in thousands) 30–59 Days 60-89 Days or More Nonaccrual and Nonaccrual Current Total 2023: Real estate loans: Residential properties $ 93 $ 416 $ — $ 112 $ 621 $ 6,196,923 $ 6,197,544 Commercial properties 27,403 403 1,730 2,915 32,451 954,321 986,772 Land and construction — — — — — 136,827 136,827 Commercial and industrial loans 525 88 — 8,804 9,417 2,845,845 2,855,262 Consumer loans — — — — — 1,397 1,397 Total $ 28,021 $ 907 $ 1,730 $ 11,831 $ 42,489 $ 10,135,313 $ 10,177,802 Percentage of total loans 0.28 % 0.01 % 0.02 % 0.12 % 0.42 % 2022: Real estate loans: Residential properties $ 511 $ 57 $ — $ 2,556 $ 3,124 $ 6,374,100 $ 6,377,224 Commercial properties 15,000 946 1,213 4,547 21,706 1,180,357 1,202,063 Land and construction — — — — — 157,630 157,630 Commercial and industrial loans 385 1,495 982 3,228 6,090 2,978,668 2,984,758 Consumer loans — 167 — — 167 4,351 4,518 Total $ 15,896 $ 2,665 $ 2,195 $ 10,331 $ 31,087 $ 10,695,106 $ 10,726,193 Percentage of total loans 0.15 % 0.02 % 0.02 % 0.10 % 0.29 % 2021: Real estate loans: Residential properties $ 1,519 $ 310 $ — $ 3,281 $ 5,110 $ 3,827,385 $ 3,832,495 Commercial properties 2,934 — — 1,529 4,463 1,305,112 1,309,575 Land and construction — — — — — 155,926 155,926 Commercial and industrial loans 303 260 — 3,520 4,083 1,593,782 1,597,865 Consumer loans — — — — — 10,867 10,867 Total $ 4,756 $ 570 $ — $ 8,330 $ 13,656 $ 6,893,072 $ 6,906,728 Percentage of total loans 0.07 % 0.01 % — % 0.12 % 0.20 % The following table summarizes our nonaccrual loans as of: Nonaccrual Nonaccrual with Allowance with no Allowance (dollars in thousands) for Credit Losses for Credit Losses December 31, 2023 Real estate loans: Residential properties $ — $ 112 Commercial properties — 2,915 Commercial and industrial loans 7,406 1,398 Consumer loans — — Total $ 7,406 $ 4,425 December 31, 2022 Real estate loans: Residential properties $ — $ 2,556 Commercial properties — 4,547 Commercial and industrial loans 2,016 1,212 Total $ 2,016 $ 8,315 60 Table of Contents Allowance for Credit Losses.
The following table provides a summary of past due and nonaccrual loans in our loans held for investment portfolio as of December 31: Past Due and Still Accruing 90 Days Total Past Due (dollars in thousands) 30–59 Days 60-89 Days or More Nonaccrual and Nonaccrual Current Total 2024: Real estate loans: Residential properties $ 7,083 $ — $ — $ 23,324 $ 30,407 $ 4,193,994 $ 4,224,401 Commercial properties 7,944 428 12,900 7,946 29,218 874,463 903,681 Land and construction — — — — — 69,134 69,134 Commercial and industrial loans 997 617 — 9,174 10,788 2,732,226 2,743,014 Consumer loans — — — — — 1,163 1,163 Total $ 16,024 $ 1,045 $ 12,900 $ 40,444 $ 70,413 $ 7,870,980 $ 7,941,393 Percentage of total loans 0.20 % 0.01 % 0.16 % 0.51 % 0.89 % 2023: Real estate loans: Residential properties $ 93 $ 416 $ — $ 112 $ 621 $ 6,196,923 $ 6,197,544 Commercial properties 27,403 403 1,730 2,915 32,451 954,321 986,772 Land and construction — — — — — 136,827 136,827 Commercial and industrial loans 525 88 — 8,804 9,417 2,845,845 2,855,262 Consumer loans — — — — — 1,397 1,397 Total $ 28,021 $ 907 $ 1,730 $ 11,831 $ 42,489 $ 10,135,313 $ 10,177,802 Percentage of total loans 0.28 % 0.01 % 0.02 % 0.12 % 0.42 % 2022: Real estate loans: Residential properties $ 511 $ 57 $ — $ 2,556 $ 3,124 $ 6,374,100 $ 6,377,224 Commercial properties 15,000 946 1,213 4,547 21,706 1,180,357 1,202,063 Land and construction — — — — — 157,630 157,630 Commercial and industrial loans 385 1,495 982 3,228 6,090 2,978,668 2,984,758 Consumer loans — 167 — — 167 4,351 4,518 Total $ 15,896 $ 2,665 $ 2,195 $ 10,331 $ 31,087 $ 10,695,106 $ 10,726,193 Percentage of total loans 0.15 % 0.02 % 0.02 % 0.10 % 0.29 % 61 Table of Contents The following table summarizes our nonaccrual loans as of: Nonaccrual Nonaccrual with Allowance with no Allowance (dollars in thousands) for Credit Losses for Credit Losses December 31, 2024 Real estate loans: Residential properties $ 1,420 $ 21,904 Commercial properties 3,449 4,497 Commercial and industrial loans 9,174 — Total $ 14,043 $ 26,401 December 31, 2023 Real estate loans: Residential properties $ — $ 112 Commercial properties — 2,915 Commercial and industrial loans 7,406 1,398 Total $ 7,406 $ 4,425 The $27.9 million increase in total past due and nonaccrual loans from $42.5 million at December 31, 2023 to $70.4 million at December 31, 2024 was largely due to two residential property loans totaling $19.1 million to the same high net worth individual, both of which are well secured by the borrower’s net worth and value of the collateral. 62 Table of Contents Allowance for Credit Losses.
During 2023, our deposit rates have moved in a manner consistent with overall deposit market rates and market rates continued to rise as a result of the actions taken by the Federal Reserve Board. The weighted average interest rates of total deposits increased from 2.13% at December 31, 2022 to 3.36% at December 31, 2023.
During 2024, our deposit rates have moved in a manner consistent with overall deposit market rates. The weighted average rate of our interest-bearing demand deposits increased from 2.94% at December 31, 2023 to 3.29% at December 31, 2024.
The financial position and operating results of the stand-alone holding company, FFI, are included under the caption “Other” in certain of the tables that follow, along with any consolidation elimination entries. Overview and Recent Developments For the year ended December 31, 2023, the Company reported a net loss of $199.1 million, compared to net income of $110.5 million for 2022.
The financial position and operating results of the stand-alone holding company, FFI, are included under the caption “Other” in certain of the tables that follow, along with any consolidation elimination entries.
EVE is based on all of the future cash flows expected to be generated by the Bank’s current balance sheet, discounted to derive the economic value of the Bank’s assets and liabilities. These cash flows may change depending on the assumed interest rate environment and the resulting changes in other assumptions, such as prepayment speeds.
EVE is derived by subtracting the economic value of the Bank’s liabilities from the economic value of its assets, assuming current and hypothetical interest rate environments. EVE is based on all of the future cash flows expected to be generated by the Bank’s current balance sheet, discounted to derive the economic value of the Bank’s assets and liabilities.
Securities available-for-sale:: The following table provides a summary of the Company’s AFS securities portfolio at December 31: Amortized Gross Unrealized Allowance for Estimated (dollars in thousands) Cost Gains Losses Credit Losses Fair Value 2023: Collateralized mortgage obligations $ 8,946 $ — $ (1,341) $ — $ 7,605 Agency mortgage-backed securities 106,733 1,028 (414) — 107,347 Municipal bonds 49,473 — (3,037) — 46,436 SBA securities 13,631 2 (106) — 13,527 Beneficial interests in FHLMC securitization 14,473 4 (418) (6,818) 7,241 Corporate bonds 138,858 — (15,176) (1,402) 122,280 U.S.
Treasury 700 — (22) — 678 Total $ 1,335,225 $ 2,310 $ (19,516) $ (4,134) $ 1,313,885 2023: Collateralized mortgage obligations $ 8,946 $ — $ (1,341) $ — $ 7,605 Agency mortgage-backed securities 106,733 1,028 (414) — 107,347 Municipal bonds 49,473 — (3,037) — 46,436 SBA securities 13,631 2 (106) — 13,527 Beneficial interests in FHLMC securitization 14,473 4 (418) (6,818) 7,241 Corporate bonds 138,858 — (15,176) (1,402) 122,280 U.S.
The following table sets forth our loans, by loan category, as of December 31: December 31, 2023 December 31, 2022 Percentage of Percentage of (dollars in thousands) Amount Total Loans Amount Total Loans Outstanding principal balance: Loans secured by real estate: Residential properties: Multifamily $ 5,227,885 51.5 % $ 5,341,596 49.9 % Single family 950,712 9.4 % 1,016,498 9.5 % Total real estate loans secured by residential properties 6,178,597 60.8 % 6,358,094 59.4 % Commercial properties 987,596 9.7 % 1,203,292 11.2 % Land and construction 137,298 1.4 % 158,565 1.5 % Total real estate loans 7,303,491 71.9 % 7,719,951 72.1 % Commercial and industrial loans 2,856,228 28.1 % 2,984,748 27.9 % Consumer loans 1,328 0.0 % 4,481 0.0 % Total loans 10,161,047 100.0 % 10,709,180 100.0 % Premiums, discounts and deferred fees and expenses 16,755 17,013 Total $ 10,177,802 $ 10,726,193 Total loans decreased by $548.4 million, as a result of $1.5 billion in loan fundings, offset by loan payoffs and paydowns of $2.1 billion for the year ended December 31, 2023.
The following table sets forth our loans held for investment, by loan category, as of December 31: December 31, 2024 December 31, 2023 Percentage of Percentage of (dollars in thousands) Amount Total Loans Amount Total Loans Outstanding principal balance: Loans secured by real estate: Residential properties: Multifamily $ 3,341,823 42.1 % $ 5,227,885 51.5 % Single family 873,491 11.0 % 950,712 9.4 % Total real estate loans secured by residential properties 4,215,314 53.1 % 6,178,597 60.8 % Commercial properties 904,167 11.4 % 987,596 9.7 % Land and construction 69,246 0.9 % 137,298 1.4 % Total real estate loans 5,188,727 65.4 % 7,303,491 71.9 % Commercial and industrial loans 2,746,351 34.6 % 2,856,228 28.1 % Consumer loans 1,137 0.0 % 1,328 0.0 % Total loans 7,936,215 100.0 % 10,161,047 100.0 % Premiums, discounts and deferred fees and expenses 5,178 16,755 Total $ 7,941,393 $ 10,177,802 In August 2024, a portion of the Company’s multifamily portfolio totaling $1.9 billion in principal balance was reclassified from loans held for investment to loans held for sale.
The following table summarizes the activity in our AUM for the periods indicated: 46 Table of Contents Existing account Beginning Additions/ New (dollars in thousands) Balance Withdrawals Accounts Terminations Performance Ending balance Year Ended December 31, 2023: Fixed income $ 1,699,554 $ 34,536 $ 137,732 $ (128,917) $ 106,151 $ 1,849,056 Equities 2,383,268 (164,461) 82,540 (231,240) 538,926 2,609,033 Cash and other 902,455 (205,819) 71,226 (58,055) 82,052 791,859 Total $ 4,985,277 $ (335,744) $ 291,498 $ (418,212) $ 727,129 $ 5,249,948 Year Ended December 31, 2022: Fixed income $ 1,303,760 $ 451,841 $ 154,827 $ (30,428) $ (180,446) $ 1,699,554 Equities 3,330,639 (87,881) 108,003 (78,785) (888,708) 2,383,268 Cash and other 1,046,206 (422,405) 305,747 (58,248) 31,155 902,455 Total $ 5,680,605 $ (58,445) $ 568,577 $ (167,461) $ (1,037,999) $ 4,985,277 AUM balances were $5.2 billion at December 31, 2023, compared to $5.0 billion at December 31, 2022.
The following table summarizes the activity in our AUM for the periods indicated: Existing account Beginning Additions/ New (dollars in thousands) Balance Withdrawals Accounts Terminations Performance Ending balance Year Ended December 31, 2024: Fixed income $ 1,849,056 $ (131,210) $ 48,038 $ (44,645) $ (70,516) $ 1,650,723 Equities 2,609,033 (28,621) 185,487 (144,211) 310,838 2,932,526 Cash and other 791,859 (62,887) 99,012 (55,238) 89,885 862,631 Total $ 5,249,948 $ (222,718) $ 332,537 $ (244,094) $ 330,207 $ 5,445,880 Year Ended December 31, 2023: Fixed income $ 1,699,554 $ 34,536 $ 137,732 $ (128,917) $ 106,151 $ 1,849,056 Equities 2,383,268 (164,461) 82,540 (231,240) 538,926 2,609,033 Cash and other 902,455 (205,819) 71,226 (58,055) 82,052 791,859 Total $ 4,985,277 $ (335,744) $ 291,498 $ (418,212) $ 727,129 $ 5,249,948 AUM balances were $5.4 billion at December 31, 2024, compared to $5.2 billion at December 31, 2023.
The allowance for credit losses for loans totaled $29.2 million as of December 31, 2023, compared to $33.7 million as of December 31, 2022. Our ACL for loans represented 0.29% of total loans outstanding as of December 31, 2023 compared to 0.31% of total loans outstanding as of December 31, 2022.
Our ACL for loans held for investment represented 0.41% of total loans held for investment outstanding as of December 31, 2024, compared to 0.29% of total loans held for investment outstanding as of December 31, 2023. The ACL for loans increased $3.1 million as of December 31, 2024, compared to December 31, 2023.
Treasury 398,135 655 — — 398,790 Total $ 406,560 $ 78,673 $ 91,625 $ 134,588 $ 711,446 Securities held-to-maturity: The following table provides a summary of the Company’s HTM securities portfolio at December 31: Amortized Gross Unrealized Allowance for Estimated (dollars in thousands) Cost Gains Losses Credit Losses Fair Value 2023: Agency mortgage-backed securities $ 789,578 $ 1 $ (79,558) $ — $ 710,021 Total $ 789,578 $ 1 $ (79,558) $ — $ 710,021 2022: Agency mortgage-backed securities $ 862,544 $ — $ (89,483) $ — $ 773,061 Total $ 862,544 $ — $ (89,483) $ — $ 773,061 There were no securities held-to-maturity as of December 31, 2021. 56 Table of Contents The scheduled maturities of securities HTM, and the related weighted average yields were as follows, as of December 31, 2023: 1 Year or More than 1 Year More than 5 Years More than (dollars in thousands) Less through 5 Years through 10 Years 10 Years Total December 31, 2023 Amortized Cost: Agency mortgage-backed securities $ — $ 4,259 $ 12,537 $ 772,782 $ 789,578 Total $ — $ 4,259 $ 12,537 $ 772,782 $ 789,578 Weighted average yield — % 0.86 % 1.44 % 2.26 % 2.24 % Estimated Fair Value: Agency mortgage-backed securities $ — $ 3,972 $ 11,457 $ 694,592 $ 710,021 Total $ — $ 3,972 $ 11,457 $ 694,592 $ 710,021 See Note 3: Securities of the notes to the consolidated financial statements for additional information on our investment securities portfolio. Loans.
Treasury 200 478 — — 678 Total $ 2,820 $ 83,089 $ 89,492 $ 1,142,618 $ 1,318,019 Securities held-to-maturity: The following table provides a summary of the Company’s HTM securities portfolio at December 31: Amortized Gross Unrecognized Allowance for Estimated (dollars in thousands) Cost Gains Losses Credit Losses Fair Value 2024: Agency mortgage-backed securities $ 712,105 $ — $ (75,265) $ — $ 636,840 Total $ 712,105 $ — $ (75,265) $ — $ 636,840 2023: Agency mortgage-backed securities $ 789,578 $ 1 $ (79,558) $ — $ 710,021 Total $ 789,578 $ 1 $ (79,558) $ — $ 710,021 The scheduled maturities of securities HTM, and the related weighted average yields were as follows, as of December 31, 2024: 1 Year or More than 1 Year More than 5 Years More than (dollars in thousands) Less through 5 Years through 10 Years 10 Years Total December 31, 2024 Amortized Cost: Agency mortgage-backed securities $ — $ 4,542 $ 8,900 $ 698,663 $ 712,105 Total $ — $ 4,542 $ 8,900 $ 698,663 $ 712,105 Weighted average yield — % 0.99 % 1.58 % 2.24 % 2.22 % Estimated Fair Value: Agency mortgage-backed securities $ — $ 4,287 $ 8,128 $ 624,425 $ 636,840 Total $ — $ 4,287 $ 8,128 $ 624,425 $ 636,840 57 Table of Contents See Note 3: Securities of the notes to the consolidated financial statements for additional information on our investment securities portfolio. Loans.
The decrease in compensation and benefit costs was primarily due to 47 Table of Contents a reduction in annual bonus expense compared to the year-ago period. Average Wealth Management FTEs were 65.7 for the year ended December 31, 2023, compared to 66.8 for 2022. Years Ended December 31, 2022 and 2021.
The increase in compensation and benefit costs was primarily due to an increase in commission expense compared to the year-ago period as average AUM balances increased for the year ended December 31, 2024, compared to 2023. Average Wealth Management FTEs were 62.6 for the year ended December 31, 2024, compared to 65.7 for 2023.
During 2023, total assets increased by $313 million primarily due to increases in cash and cash equivalents, and investment securities, offset by decreases in loans held for investment and the write-off of goodwill balances. During 2023, total liabilities increased $522 million primarily due to increases in deposits and borrowings, offset by a decrease in accounts payable and other liabilities.
During 2024, total assets decreased by $682 million primarily due to decreases in total loans and cash and cash equivalents, offset by increases in investment securities and deferred taxes. During 2024, total liabilities decreased $810 million primarily due to decreases in deposits, and accounts payable and other liabilities, offset by an increase in borrowings.
Noninterest expenses for Wealth Management increased by $1.0 million for 2022, when compared to the comparable period in 2021, primarily due to increased compensation costs related to higher commission expense, resulting from the increase in the number of new accounts. 52 Table of Contents Financial Condition The following table shows the financial position for each of our business segments, and of Other and Elimination entries used to arrive at our consolidated totals which are included in the column labeled Other, at December 31: Wealth Other and (dollars in thousands) Banking Management Eliminations Total 2023: Cash and cash equivalents $ 1,326,237 $ 4,746 $ (4,354) $ 1,326,629 Securities AFS, net 703,226 — — 703,226 Securities HTM, net 789,578 — — 789,578 Loans, net 10,148,597 — — 10,148,597 Accrued interest receivable 54,163 — — 54,163 Premises and equipment 39,639 150 136 39,925 Investment in FHLB stock 24,613 — — 24,613 Deferred taxes 26,917 183 2,042 29,142 Real estate owned ("REO") 8,381 — — 8,381 Core deposit intangibles 4,948 — — 4,948 Other assets 172,305 533 25,208 198,046 Total assets $ 13,298,604 $ 5,612 $ 23,032 $ 13,327,248 Deposits $ 10,708,549 $ — $ (19,617) $ 10,688,932 Borrowings 1,409,056 — — 1,409,056 Subordinated debt — — 173,397 173,397 Intercompany balances 2,604 (9,079) 6,475 — Accounts payable and other liabilities 108,434 2,196 19,890 130,520 Shareholders’ equity 1,069,961 12,495 (157,113) 925,343 Total liabilities and equity $ 13,298,604 $ 5,612 $ 23,032 $ 13,327,248 2022: Cash and cash equivalents $ 656,247 $ 16,757 $ (16,510) $ 656,494 Securities AFS, net 226,158 — — 226,158 Securities HTM, net 862,544 — — 862,544 Loans, net 10,692,462 — — 10,692,462 Accrued interest receivable 51,359 — — 51,359 Premises and equipment 35,788 216 136 36,140 Investment in FHLB stock 25,358 — — 25,358 Deferred taxes 19,671 78 4,449 24,198 Real estate owned ("REO") 6,210 — — 6,210 Goodwill 215,252 — — 215,252 Core deposit intangibles 6,583 — — 6,583 Other assets 182,262 428 28,731 211,421 Total assets $ 12,979,894 $ 17,479 $ 16,806 $ 13,014,179 Deposits $ 10,403,205 $ — $ (40,593) $ 10,362,612 Borrowings 1,176,601 — 20,000 1,196,601 Subordinated debt — — 173,335 173,335 Intercompany balances 1,001 971 (1,972) — Accounts payable and other liabilities 125,254 4,392 17,607 147,253 Shareholders’ equity 1,273,833 12,116 (151,571) 1,134,378 Total liabilities and equity $ 12,979,894 $ 17,479 $ 16,806 $ 13,014,179 Our consolidated balance sheet is primarily affected by changes occurring in our Banking operations as our Wealth Management operations do not maintain significant levels of assets or liabilities.
Average Wealth Management FTEs were 65.7 for the year ended December 31, 2023, compared to 66.8 for 2022. 54 Table of Contents Financial Condition The following table shows the financial position for each of our business segments, and of FFI and Elimination entries used to arrive at our consolidated totals which are included in the column labeled Other, at December 31: Wealth Other and (dollars in thousands) Banking Management Eliminations Total 2024: Cash and cash equivalents $ 1,015,832 $ 20,668 $ (20,368) $ 1,016,132 Securities AFS, net 1,313,885 — — 1,313,885 Securities HTM, net 712,105 — — 712,105 Loans held for sale 1,285,819 — — 1,285,819 Loans held for investment, net 7,909,091 — — 7,909,091 Investment in FHLB stock 37,869 — — 37,869 Accrued interest receivable 54,804 — — 54,804 Deferred taxes 69,669 (3,004) 9,985 76,650 Premises and equipment, net 35,492 178 136 35,806 Real estate owned ("REO") 6,210 — — 6,210 Bank owned life insurance 49,993 — — 49,993 Core deposit intangibles 3,558 — — 3,558 Derivative assets 5,086 — — 5,086 Other assets 112,485 524 25,248 138,257 Total assets $ 12,611,898 $ 18,366 $ 15,001 $ 12,645,265 Deposits $ 9,898,339 $ — $ (28,060) $ 9,870,279 Borrowings 1,425,369 — — 1,425,369 Subordinated debt — — 173,459 173,459 Intercompany balances (1,031) (2,046) 3,077 — Accounts payable and other liabilities 100,549 2,406 19,840 122,795 Shareholders’ equity 1,188,672 18,006 (153,315) 1,053,363 Total liabilities and equity $ 12,611,898 $ 18,366 $ 15,001 $ 12,645,265 2023: Cash and cash equivalents $ 1,326,237 $ 4,746 $ (4,354) $ 1,326,629 Securities AFS, net 703,226 — — 703,226 Securities HTM, net 789,578 — — 789,578 Loans held for investment, net 10,148,597 — — 10,148,597 Investment in FHLB stock 24,613 — — 24,613 Accrued interest receivable 54,163 — — 54,163 Deferred taxes 26,917 183 2,042 29,142 Premises and equipment, net 39,639 150 136 39,925 Real estate owned ("REO") 8,381 — — 8,381 Bank owned life insurance 48,653 48,653 Core deposit intangibles 4,948 — — 4,948 Other assets 123,652 533 25,208 149,393 Total assets $ 13,298,604 $ 5,612 $ 23,032 $ 13,327,248 Deposits $ 10,708,549 $ — $ (19,617) $ 10,688,932 Borrowings 1,409,056 — — 1,409,056 Subordinated debt — — 173,397 173,397 Intercompany balances 2,604 (9,079) 6,475 — Accounts payable and other liabilities 108,434 2,196 19,890 130,520 Shareholders’ equity 1,069,961 12,495 (157,113) 925,343 Total liabilities and equity $ 13,298,604 $ 5,612 $ 23,032 $ 13,327,248 Our consolidated balance sheet is primarily affected by changes occurring in our Banking operations as our Wealth Management operations do not maintain significant levels of assets or liabilities.
Treasury and GNMA agency mortgage-backed securities, offset by $174 million in sales of AFS securities, $17.2 million in principal payments and maturities, and $4.0 million in impairment charges during 2023.
Treasury securities, offset by $0.9 billion in sales and maturities of U.S. Treasury securities, $0.2 billion in sales and maturities of agency mortgage-backed securities, and $0.1 billion in principal payments received.
Non owner-occupied CRE loans totaled approximately $586 million and consisted of a diversified mix of retail, office, hospitality, industrial, medical, and other real estate loans. At December 31, 2023, the average LTV ratio for the non-owner occupied CRE portfolio was 46.9%. 57 Table of Contents The loan portfolio is largely concentrated in the geographic markets in which we operate.
At December 31, 2024, $904 million of the loan portfolio consisted of loans secured by commercial real estate properties, consisting of non-owner occupied and owner-occupied loans, respectively. Non-owner occupied CRE loans totaled approximately $565 million and consisted of a diversified mix of retail, office, hospitality, industrial, medical, and other real estate loans.