Biggest changeTreasury securities Maturing within one year $ — $ 299.7 3.31 % 2.17 % Maturing in one to five years 871.2 349.5 3.86 2.00 Maturing in five to ten years 200.6 — — — Mark-to-market adjustments on securities available-for-sale (32.4) (25.5) (0.28) NA Total 1,039.4 623.7 6.89 2.08 U.S. government agency securities Maturing within one year 0.6 0.6 0.01 3.17 Maturing in one to five years 163.5 176.2 1.95 2.12 Maturing in five to ten years 400.2 353.8 3.91 2.27 Maturing after ten years 3.6 3.3 0.04 5.57 Mark-to-market adjustments on securities available-for-sale (17.3) (10.9) (0.12) NA Total 550.6 523.0 5.79 2.25 Mortgage-backed securities Maturing within one year 24.4 44.9 0.50 2.98 Maturing in one to five years 908.1 684.3 7.55 2.62 Maturing in five to ten years 1,312.6 1,115.7 12.33 2.16 Maturing after ten years 5,149.4 4,613.0 50.98 2.30 Mark-to-market adjustments on securities available-for-sale (462.7) (366.4) (4.05) NA Total 6,931.8 6,091.5 67.31 2.31 Collateralized loan obligation securities Maturing in five to ten years 204.0 180.6 2.00 5.81 Maturing after ten years 941.2 941.2 10.40 6.01 Mark-to-market adjustments on securities available-for-sale (33.6) (2.2) (0.02) NA Total 1,111.6 1,119.6 12.38 5.98 Municipal securities Maturing within one year 10.5 4.0 0.04 2.75 Maturing in one to five years 56.5 41.5 0.46 3.02 Maturing in five to ten years 116.0 159.5 1.76 1.68 Maturing after ten years 312.4 230.9 2.55 1.88 Mark-to-market adjustments on securities available-for-sale (50.7) (36.9) (0.41) NA Total 444.7 399.0 4.40 1.92 Corporate securities Maturing within one year 15.8 — — — Maturing in one to five years 87.2 99.6 1.10 2.62 Maturing in five to ten years 249.4 218.2 2.41 3.04 Mark-to-market adjustments on securities available-for-sale (32.6) (25.2) (0.28) NA Total 319.8 292.6 3.23 2.91 Total $ 10,397.9 $ 9,049.4 100.00 % 2.73 % Maturities of the 2023 securities noted above reflect $1,603.3 million of investment securities at their final maturities, which have call provisions within the next year.
Biggest changeTreasury securities Maturing within one year $ 299.7 $ 99.8 1.29 % 3.54 % Maturing in one to five years 349.5 245.0 3.16 1.40 Mark-to-market adjustments on securities available-for-sale (25.5) (18.1) (0.23) NA Total 623.7 326.7 4.22 2.02 U.S. government agency securities Maturing within one year 0.6 5.9 0.08 2.42 Maturing in one to five years 176.2 303.0 3.91 2.37 Maturing in five to ten years 353.8 233.1 3.01 2.05 Maturing after ten years 3.3 152.3 1.97 2.70 Mark-to-market adjustments on securities available-for-sale (10.9) (10.8) (0.14) NA Total 523.0 683.5 8.83 2.23 Mortgage-backed securities Maturing within one year 44.9 53.3 0.69 2.49 Maturing in one to five years 684.3 1,023.8 13.22 2.65 Maturing in five to ten years 1,115.7 627.4 8.10 1.97 Maturing after ten years 4,613.0 3,914.0 50.54 2.30 Mark-to-market adjustments on securities available-for-sale (366.4) (333.4) (4.30) NA Total 6,091.5 5,285.1 68.25 2.34 Collateralized loan obligation securities Maturing in five to ten years 180.6 376.4 4.86 5.97 Maturing after ten years 941.2 394.3 5.09 5.96 Mark-to-market adjustments on securities available-for-sale (2.2) 1.3 0.02 NA Total 1,119.6 772.0 9.97 5.97 Municipal securities Maturing within one year 4.0 1.9 0.02 2.59 Maturing in one to five years 41.5 45.6 0.59 2.86 Maturing in five to ten years 159.5 221.4 2.86 1.71 Maturing after ten years 230.9 159.4 2.06 1.94 Mark-to-market adjustments on securities available-for-sale (36.9) (40.0) (0.52) NA Total 399.0 388.3 5.01 1.92 Corporate securities Maturing within one year — 5.0 0.06 2.93 Maturing in one to five years 99.6 157.2 2.03 3.06 Maturing in five to ten years 218.2 144.4 1.86 3.00 Mark-to-market adjustments on securities available-for-sale (25.2) (17.6) (0.23) NA Total 292.6 289.0 3.72 3.03 Total $ 9,049.4 $ 7,744.6 100.00 % 2.67 % Maturities of the 2024 securities noted above reflect $1,292.9 million of investment securities at their final maturities, which have call provisions within the next year.
We analyze these ratios and financial trends against both our own historical levels as well as and the financial condition and performance of comparable banking institutions in our region and nationally.
We analyze these ratios and financial trends against both our own historical levels as well as the financial condition and performance of comparable banking institutions in our region and nationally.
Changes in interest rate spread, which is the difference between interest earned on assets and interest paid on liabilities, has the most significant impact on net interest income.
Changes in interest rate spread, which is the difference between interest earned on assets and interest paid on liabilities, has the most significant impact on net interest income.
For additional information regarding modifications to borrowers experiencing financial difficulty, see “Notes to Consolidated Financial Statements—Loans Held For Investment” included in financial statements included Part IV, Item 15 of this report. Allowance for Credit Losses The Company performs a quarterly assessment of the appropriateness of its allowance for credit losses in accordance with GAAP.
For additional information regarding modifications to borrowers experiencing financial difficulty, see “Notes to Consolidated Financial Statements—Loans Held For Investment” included in financial statements included Part IV, Item 15 of this report. Allowance for Credit Losses The Company performs a quarterly assessment of the appropriateness of its ACL in accordance with GAAP.
Management continuously monitors our liquidity position and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Our management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources, or operations.
Company management continuously monitors our liquidity position and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Our management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources, or operations.
Other sources of liquidity include the sale of loans, the ability to acquire additional national market funds through non-core deposits, the issuance of additional collateralized borrowings such as FHLB advances, the issuance of debt securities, additional borrowings through the Federal Reserve’s discount window or BTFP, and the issuance of preferred or common securities.
Other sources of liquidity include the sale of loans, the ability to acquire additional national market funds through non-core deposits, the issuance of additional collateralized borrowings such as FHLB advances, the issuance of debt securities, additional borrowings through the Federal Reserve’s discount window, and the issuance of preferred or common securities.
Our portfolio principally comprises U.S treasury notes, U.S. government agency, U.S. government agency commercial mortgage-backed securities, U.S. government residential mortgage-backed securities, collateralized mortgage obligations, corporate securities, and tax-exempt securities. Debt securities rated in the highest category by nationally recognized rating agencies and debt securities backed by the U.S.
Our portfolio principally comprises U.S. treasury notes, U.S. government agency, U.S. government agency commercial mortgage-backed securities, U.S. government residential mortgage-backed securities, U.S. government agency collateralized mortgage obligations, corporate securities, and tax-exempt municipal securities. Debt securities rated in the highest category by nationally recognized rating agencies and debt securities backed by the U.S.
Fluctuations in effective federal income tax rates are primarily due to an increase in pre-tax income, a decrease in net tax exempt interest income, a decrease in tax credits, and an increase in the non-deductible portion of FDIC premium expense, which was partially offset by an increase in the cash surrender value of company owned life insurance, and a decrease in non-deductible acquisition costs.
Fluctuations in effective federal income tax rates are primarily due to a decrease in pre-tax income, a decrease in net tax exempt interest income, and an increase in tax credits and the non-deductible portion of FDIC premium expense, which was partially offset by an increase in the cash surrender value of company owned life insurance.
As of December 31, 2023, the Company had subordinated debentures held by subsidiary trusts of $163.1 million due in more than one year. For additional information concerning the subordinated debentures, see “Notes to Consolidated Financial Statements—Subordinated Debentures Held by Subsidiary Trusts” included in Part IV, Item 15 of this report.
As of December 31, 2024, the Company had subordinated debentures held by subsidiary trusts of $163.1 million due in more than one year. For additional information concerning the subordinated debentures, see “Notes to Consolidated Financial Statements—Subordinated Debentures Held by Subsidiary Trusts” included in Part IV, Item 15 of this report.
State income tax applies primarily to pretax earnings generated within Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, and South Dakota. Our effective state tax rate was 5.1% for the year ended December 31, 2023 compared to 5.2% for the year ended December 31, 2022.
State income tax applies primarily to pretax earnings generated within Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, and South Dakota. Our effective state tax rate was 5.2% for the year ended December 31, 2024 compared to 5.1% for the year ended December 31, 2023.
Management monitors trends in the loan portfolio, including changes in the levels of past due, internally classified, and non-performing loans. Changes in the estimates and assumptions are possible and may have a material impact on our allowance, and as a result, on our consolidated financial statements or results of operations.
Management monitors trends in the loan portfolio, including changes in the levels of past due, internally classified, and non-performing loans. Changes in the estimates and assumptions are possible and may have a material impact on our ACL, and as a result, on our consolidated financial statements or results of operations.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2024.
The Company adjusts interest income and average rates for tax exempt loans and securities to a FTE basis utilizing a 21.00%, 26.25%, and 21.00% tax rate for 2023, 2022, and 2021, respectively. (3) Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation to GAAP measures.
The Company adjusts interest income and average rates for tax exempt loans and securities to a FTE basis utilizing a 21.00%, 21.00%, and 26.25% tax rate for 2024, 2023, and 2022, respectively. (3) Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation to GAAP measures.
Federal Reserve Bank (FRB) and Federal Home Loan Bank (FHLB) Stock The Bank is a member of the FHLB of Minneapolis and the FRB system. Members are required to own a certain amount of stock based on the level of borrowings and other factors, and may invest in additional amounts.
Federal Reserve Bank (FRB) and Federal Home Loan Bank (FHLB) Stock The Bank is a member of the FHLB of Des Moines and the Minneapolis FRB system. Members are required to own a certain amount of stock based on the level of borrowings and other factors, and may invest in additional amounts.
See the discussion under “Critical Accounting Estimates and Significant Accounting Policies — Allowance for Credit Losses” above. The allowance for credit losses is increased by provisions charged against earnings and net recoveries of charged-off loans and is reduced by negative provisions credited to earnings and net loan charge-offs.
See the discussion under “Critical Accounting Estimates and Significant Accounting Policies — Allowance for Credit Losses” above. The ACL is increased by provisions charged against earnings and net recoveries of charged-off loans and is reduced by negative provisions credited to earnings and net loan charge-offs.
Recent Trends and Developments Acquisitions During the past few years, we have increased our community banking footprint across the Rocky Mountain and Pacific Northwest regions and have expanded into the Midwest and Southwest regions, in large part due to our acquisition activity.
Recent Trends and Developments Acquisition Strategy During the past few years, we have increased our community banking footprint across the Rocky Mountain and Pacific Northwest regions and have expanded into the Midwest and Southwest regions, in large part due to our acquisition activity.
(2) Collective valuation allowances based on loan loss experience and future expectations for similar loans with similar characteristics and trends. The Company applies open pool methodologies for all portfolio segments. The open pool methodology averages quarterly loss rates by modeling segment, calculated as quarter-to-date net charge off balance divided by the end of period balance.
(2) A collective valuation allowance based on loan loss experience and future expectations for similar loans with similar characteristics and trends. The Company applies open pool methodologies for all portfolio segments. The open pool methodology averages quarterly loss rates by modeling segment, calculated as quarter-to-date net charge off balance divided by the end of period balance.
Differences between the established amortized cost basis, and the unpaid principal balance of the asset, is considered to be a non-credit discount/premium and is accreted/amortized into interest income using the level yield interest method. Subsequent changes to the allowance for credit losses are recorded through provision expense using the same methodology as other loans held for investment.
Differences between the established amortized cost basis, and the unpaid principal balance of the asset, is considered to be a non-credit discount/premium and is accreted/amortized into interest income using the level yield interest method. Subsequent changes to the ACL are recorded through provision expense using the same methodology as other loans held for investment.
As of December 31, 2023, there were no significant concentrations of investments (greater than 10% of stockholders’ equity) in any individual security issuer, except for U.S. government or agency-backed securities.
As of December 31, 2024, there were no significant concentrations of investments (greater than 10% of stockholders’ equity) in any individual security issuer, except for U.S. government or agency-backed securities.
Additionally, the Company expects the timing of charge-offs will vary between quarters and will not necessarily correspond proportionally to changes in the allowance for credit losses or changes in non-performing or collateral-dependent loans due to timing differences among the initial identification of a collateral-dependent loan, recording of a specific valuation allowance for collateral-dependent loans, and any resulting charge-off of uncollectible principal.
Additionally, the Company expects the timing of charge-offs will vary between quarters and will not necessarily correspond proportionally to changes in the ACL or changes in non-performing or collateral-dependent loans due to timing differences among the initial identification of a collateral-dependent loan, recording of a specific valuation allowance for collateral-dependent loans, and any resulting charge-off of uncollectible principal.
The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. For loans acquired in a business combination with no significant evidence of credit deterioration since origination, the Company estimates an allowance for credit losses of the loans determined using the same methodology as other loans held for investment.
The ACL is measured on a collective (pool) basis when similar risk characteristics exist. For loans acquired in a business combination with no significant evidence of credit deterioration since origination, the Company estimates an ACL of the acquired loans determined using the same methodology as other loans held for investment.
We seek to increase our non-interest income over time, and we evaluate our non-interest income relative to the trends of the individual types of non-interest income in view of changes in the regulatory environment and prevailing market conditions. We manage our non-interest expenses in consideration of growth opportunities and our community banking model that emphasizes client service and responsiveness.
We seek to increase our noninterest income over time, and we evaluate our noninterest income relative to the trends of the individual types of noninterest income in view of changes in the regulatory environment and prevailing market conditions. We manage our noninterest expenses in consideration of growth opportunities and our community banking model that emphasizes client service and responsiveness.
The allowance for credit losses is maintained at an amount we believe to be sufficient to provide for estimated losses expected over the life of the loans at each balance sheet date resulting from management’s assessment of the quantitative and qualitative factors utilized to determine the allowance for credit losses.
The ACL is maintained at an amount we believe to be sufficient to provide for estimated losses expected over the life of the loans at each balance sheet date resulting from management’s assessment of the quantitative and qualitative factors utilized to determine the ACL.
The unadjusted loss rates then apply for the remaining life of the loan. Estimated losses are totaled and aggregated to the segment level. (3) General valuation allowances determined based on asset quality trends, industry concentrations, environmental risks, changes in portfolio composition, and other qualitative risk factors, both internal and external to the Company.
The unadjusted loss rates then apply for the remaining life of the loan. Estimated losses are totaled and aggregated to the segment level. (3) A qualitative valuation allowance determined based on asset quality trends, industry concentrations, environmental risks, changes in portfolio composition, and other qualitative risk factors, both internal and external to the Company.
These securities are carried at cost. 48 Table of Conten ts Loans Held for Sale Loans held for sale consist of residential mortgage loans pending sale to investors in the secondary market and loans reclassified from loans held for investment due to management’s intent and decision to sell the loans.
These securities are carried at cost. 48 Table of Contents Loans Held for Sale Loans held for sale consist of residential mortgage loans pending sale to investors in the secondary market and loans reclassified from loans held for investment due to management’s intent and decision to sell the loans.
Results of Operations The following discussion and analysis is intended to provide detail about the results of operations by comparing the years ended December 31, 2023 to December 31, 2022.
Results of Operations The following discussion and analysis is intended to provide detail about the results of operations by comparing the years ended December 31, 2024 to December 31, 2023.
The following table sets forth the carrying value as of December 31, 2023 and 2022, and the percentage of total investment securities and weighted average yields on investment securities as of December 31, 2023.
The following table sets forth the carrying value as of December 31, 2024 and 2023, and the percentage of total investment securities and weighted average yields on investment securities as of December 31, 2024.
Analysis of Interest Changes Due To Volume and Rates Year Ended December 31, 2023 compared with December 31, 2022 Year Ended December 31, 2022 compared with December 31, 2021 Year Ended December 31, 2021 compared with December 31, 2020 (Dollars in millions) Volume Rate Net Volume Rate Net Volume Rate Net Interest earning assets: Loans (1) $ 71.0 $ 117.8 $ 188.8 $ 308.6 $ 57.4 $ 366.0 $ (1.7) $ (21.8) $ (23.5) Investment Securities (1) (13.2) 67.3 54.1 61.9 83.1 145.0 42.8 (35.7) 7.1 Investment in FHLB and FRB Stock 3.7 3.9 7.6 1.2 2.6 3.8 — 0.2 0.2 Interest bearing deposits in banks (6.9) 13.9 7.0 (0.7) 6.8 6.1 2.3 (3.8) (1.5) Total change 54.6 202.9 257.5 371.0 149.9 520.9 43.4 (61.1) (17.7) Interest bearing liabilities: Demand deposits (2.1) 33.6 31.5 1.2 12.7 13.9 0.5 (0.9) (0.4) Savings deposits (2.1) 99.8 97.7 1.2 21.8 23.0 0.5 (1.4) (0.9) Time deposits 5.6 59.5 65.1 2.7 0.6 3.3 (2.4) (6.3) (8.7) Repurchase agreements (0.4) 4.3 3.9 — 2.1 2.1 0.3 (0.8) (0.5) Other borrowed funds 78.3 40.2 118.5 — 15.3 15.3 — — — Long-term debt (0.1) (0.1) (0.2) 0.5 (0.5) — 2.2 (0.8) 1.4 Subordinated debentures held by subsidiary trusts 0.3 5.6 5.9 2.2 1.8 4.0 — (0.2) (0.2) Total change 79.5 242.9 322.4 7.8 53.8 61.6 1.1 (10.4) (9.3) Increase in FTE net interest income (1) $ (24.9) $ (40.0) $ (64.9) $ 363.2 $ 96.1 $ 459.3 $ 42.3 $ (50.7) $ (8.4) (1) Interest income and average rates for tax exempt loans and securities are presented on a FTE basis.
Analysis of Interest Changes Due To Volume and Rates Year Ended December 31, 2024 compared with December 31, 2023 Year Ended December 31, 2023 compared with December 31, 2022 Year Ended December 31, 2022 compared with December 31, 2021 (Dollars in millions) Volume Rate Net Volume Rate Net Volume Rate Net Interest earning assets: Loans (1) $ (6.3) $ 48.5 $ 42.2 $ 71.0 $ 117.8 $ 188.8 $ 308.6 $ 57.4 $ 366.0 Investment Securities (1) (26.9) 0.8 (26.1) (13.2) 67.3 54.1 61.9 83.1 145.0 Investment in FHLB and FRB Stock (1.7) 1.1 (0.6) 3.7 3.9 7.6 1.2 2.6 3.8 Interest bearing deposits in banks 6.2 0.3 6.5 (6.9) 13.9 7.0 (0.7) 6.8 6.1 Total change (28.7) 50.7 22.0 54.6 202.9 257.5 371.0 149.9 520.9 Interest bearing liabilities: Demand deposits (2.4) 13.0 10.6 (2.1) 33.6 31.5 1.2 12.7 13.9 Savings deposits (3.1) 42.1 39.0 (2.1) 99.8 97.7 1.2 21.8 23.0 Time deposits 6.0 27.7 33.7 5.6 59.5 65.1 2.7 0.6 3.3 Repurchase agreements (1.7) 2.0 0.3 (0.4) 4.3 3.9 — 2.1 2.1 Other borrowed funds (4.3) (6.1) (10.4) 78.3 40.2 118.5 — 15.3 15.3 Long-term debt 6.4 (0.4) 6.0 (0.1) (0.1) (0.2) 0.5 (0.5) — Subordinated debentures held by subsidiary trusts — 0.4 0.4 0.3 5.6 5.9 2.2 1.8 4.0 Total change 0.9 78.7 79.6 79.5 242.9 322.4 7.8 53.8 61.6 Increase in FTE net interest income (1) $ (29.6) $ (28.0) $ (57.6) $ (24.9) $ (40.0) $ (64.9) $ 363.2 $ 96.1 $ 459.3 (1) Interest income and average rates for tax exempt loans and securities are presented on a FTE basis.
Results of Operations Principal tools we use to manage and evaluate the results of our operations include tracking performance through metrics such as return on average equity, return on average assets, efficiency ratio, non-interest expense as a percent of total average assets, earnings per share, total shareholder return, net interest income, non-interest income, non-interest expense, and net income.
Results of Operations Principal tools we use to manage and evaluate the results of our operations include tracking performance through metrics such as return on average equity, return on average assets, efficiency ratio, noninterest expense as a percent of total average assets, earnings per share, credit quality metrics, total shareholder return, net interest income, noninterest income, noninterest expense, and net income.
Commercial real estate loans include loans for property and improvements used commercially by the borrower or for lease to others for the production of goods or services. Approximately 34.4% and 37.0% of our commercial real estate loans were owner occupied as of December 31, 2023 and 2022, respectively. Construction loans .
Commercial real estate loans include loans for property and improvements used commercially by the borrower or for lease to others for the production of goods or services. Approximately 33.0% and 34.4% of our commercial real estate loans were owner occupied as of December 31, 2024 and 2023, respectively. Construction loans .
An allowance for credit loss is recorded for the expected credit losses over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through provision expense using the same methodology as other loans held for investment.
An ACL is recorded for the expected credit losses over the life of the loan. Subsequent changes to the ACL are recorded through provision expense using the same methodology as other loans held for investment.
As of December 31, 2023, we had 304 banking offices in operation, including branches and detached drive-up facilities, in communities across Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
As of December 31, 2024, we had 300 banking offices in operation, including branches and detached drive-up facilities, in communities across Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
An allowance for credit losses is recognized by estimating the expected credit losses of the purchased asset and recording an adjustment to the acquisition date fair value to establish the initial amortized cost basis of the asset.
An ACL is recognized by estimating the expected credit losses of the purchased asset and recording an adjustment to the acquisition date fair value to establish the initial amortized cost basis of the asset.
See “Notes to Consolidated Financial Statements—Summary of Significant Accounting Policies” for a description of the methodology used to determine the allowance for credit losses and our policy pertaining to acquired loans. See “Notes to Consolidated Financial Statements—Loans” for a discussion on the factors driving changes in the amount of the allowance for credit losses.
See “Notes to Consolidated Financial Statements—Summary of Significant Accounting Policies” for a description of the methodology used to determine the ACL and our policy pertaining to acquired loans. See “Notes to Consolidated Financial Statements—Loans” for a discussion on the factors driving changes in the amount of the ACL.
For additional details in regard to the Company’s deposits see “Notes to Consolidated Financial Statements—Deposits” included in Part IV, Item 15 of this report. As of December 31, 2023, the Company had securities sold under repurchase agreements of $782.7 million due in one year or less as the agreements with our client counterparties mature on the next banking day.
For additional details in regard to the Company’s deposits see “Notes to Consolidated Financial Statements—Deposits” included in Part IV, Item 15 of this report. As of December 31, 2024, the Company had securities sold under repurchase agreements of $523.9 million due in one year or less as the agreements with our client counterparties mature on the next banking day.
(4) Calculated by dividing total interest on interest-bearing liabilities by the sum of total interest-bearing liabilities plus non-interest-bearing deposits. 42 Table of Conten ts The table below sets forth, for the periods indicated, a summary of the changes in interest income and interest expense resulting from estimated changes in average asset and liability balances (volume) and estimated changes in average interest rates (rate).
(4) Calculated by dividing total interest on interest-bearing liabilities by the sum of total interest-bearing liabilities plus noninterest-bearing deposits. 42 Table of Contents The table below sets forth, for the periods indicated, a summary of the changes in interest income and interest expense resulting from estimated changes in average asset and liability balances (volume) and estimated changes in average interest rates (rate).
For additional information concerning securities sold under repurchase agreements, see “—Securities Sold Under Repurchase Agreements” included herein. 46 Table of Conten ts Mortgage-backed securities and, to a limited extent other securities, have uncertain cash flow characteristics that present additional interest rate risk in the form of prepayment or extension risk primarily caused by changes in market interest rates.
For additional information concerning securities sold under repurchase agreements, see “Securities Sold Under Repurchase Agreements” included herein. Mortgage-backed securities and, to a limited extent other securities, have uncertain cash flow characteristics that present additional interest rate risk in the form of prepayment or extension risk primarily caused by changes in market interest rates.
Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. 47 Table of Conten ts December 31, 2022 December 31, 2023 Securities Maturities and Yield (Dollars in millions) Carrying Value Carrying Value % of Total Investment Securities Weighted Average FTE Yield U.S.
Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. 47 Table of Contents December 31, 2023 December 31, 2024 Securities Maturities and Yield (Dollars in millions) Carrying Value Carrying Value % of Total Investment Securities Weighted Average FTE Yield U.S.
Loan charge-offs do not directly correspond with the receipt of independent appraisals or the use of observable market data if the collateral value is determined to be sufficient to repay the principal balance of the loan. If a collateral-dependent loan is adequately collateralized, a specific valuation allowance for credit losses is not recorded.
Loan charge-offs do not directly correspond with the receipt of independent appraisals or the use of observable market data if the collateral value is determined to be sufficient to repay the principal balance of the loan. If a collateral-dependent loan is adequately collateralized, a specific valuation ACL is not recorded.
We seek to maintain a diverse and high-quality loan portfolio and evaluate our asset quality on factors that include the allocation of our loans among loan types, credit exposure to any single borrower or industry type, non-performing assets as a percentage of loans held for investment and OREO, and loan charge-offs as a percentage of average loans.
We seek to maintain a diverse and high-quality loan portfolio and evaluate our asset quality on factors that include the allocation of our loans among loan types, credit exposure to any single borrower or industry type, non-performing assets as a percentage of loans held for investment and other real estate owned (“OREO”), and loan charge-offs as a percentage of average loans.
Approximately 74.2% and 77.9% of our tax-exempt securities were general obligation securities as of December 31, 2023 and 2022, respectively, of which 31.1% and 38.0%, respectively, were issued by political subdivisions or agencies within the states we operate, including Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
Approximately 74.0% and 74.2% of our tax-exempt securities were general obligation securities as of December 31, 2024 and 2023, respectively, of which 29.8% and 31.1%, respectively, were issued by political subdivisions or agencies within the states we operate, including Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, Oregon, South Dakota, Washington, and Wyoming.
Financial Condition We manage and evaluate our financial condition by focusing on liquidity, the diversification and quality of our loans, the adequacy of our allowance for credit losses, the diversification and terms of our deposits, short-term borrowings and other funding sources, the re-pricing characteristics and maturities of our assets and liabilities, including potential interest rate exposure, and the adequacy of our capital levels.
Financial Condition We manage and evaluate our financial condition by focusing on liquidity, the diversification and quality of our loans, the adequacy of our ACL, the diversification and terms of our deposits, the level of our short-term borrowings and other funding sources, the re-pricing characteristics and maturities of our assets and liabilities, including potential interest rate exposure, and the adequacy of our capital levels.
As of December 31, 2023, the Company did not have a repurchase program in effect. 56 Table of Conten ts For additional information regarding the repurchases, see “Notes to Consolidated Financial Statements—Capital Stock and Dividend Restrictions” included in Part IV, Item 15 of this report.
As of December 31, 2024, the Company did not have a repurchase program in effect. For additional information regarding the repurchases, see “Notes to Consolidated Financial Statements—Capital Stock and Dividend Restrictions” included in Part IV, Item 15 of this report.
The following table sets forth information regarding non-performing assets as of the dates indicated: Non-Performing Assets (Dollars in millions) As of December 31, 2023 2022 2021 Non-performing loans: Non-accrual loans $ 106.4 $ 59.2 $ 24.9 Accruing loans past due 90 days or more 4.9 6.4 2.8 Total non-performing loans 111.3 65.6 27.7 OREO 16.5 12.7 2.0 Total non-performing assets $ 127.8 $ 78.3 $ 29.7 Non-accrual loans to loans held for investment 0.58 % 0.33 % 0.27 % Non-performing assets to loans held for investment and OREO 0.70 0.43 0.32 Non-performing assets to total assets 0.42 0.24 0.15 Allowance for credit losses to non-performing loans 204.58 335.52 441.52 For additional information regarding non-performing loans, see “Notes to Consolidated Financial Statements—Loans Held For Investment” included in financial statements included Part IV, Item 15 of this report.
The following table sets forth information regarding non-performing assets as of the dates indicated: Non-Performing Assets (Dollars in millions) As of December 31, 2024 2023 2022 Non-performing loans: Non-accrual loans $ 138.3 $ 106.4 $ 59.2 Accruing loans past due 90 days or more 3.0 4.9 6.4 Total non-performing loans 141.3 111.3 65.6 OREO 4.3 16.5 12.7 Total non-performing assets $ 145.6 $ 127.8 $ 78.3 Non-accrual loans to loans held for investment 0.78 % 0.58 % 0.33 % Non-performing assets to loans held for investment and OREO 0.82 0.70 0.43 Non-performing assets to total assets 0.50 0.42 0.24 Allowance for credit losses to non-performing loans 144.44 204.58 335.52 For additional information regarding non-performing loans, see “Notes to Consolidated Financial Statements—Loans Held For Investment” included in financial statements included Part IV, Item 15 of this report.
For additional information concerning long-term debt, see “Notes to Consolidated Financial Statements—Long Term Debt and Other Borrowed Funds” included in Part IV, Item 15 of this report. 57 Table of Conten ts The Company guarantees the distribution and payment for redemption or liquidation of capital trust preferred securities issued by our wholly owned subsidiary business trusts to the extent of funds held by the trusts.
For more information regarding the Notes, see “Notes to Consolidated Financial Statements—Long Term Debt and Other Borrowed Funds” included in Part IV, Item 15 of this report. 57 Table of Contents The Company guarantees the distribution and payment for redemption or liquidation of capital trust preferred securities issued by our wholly owned subsidiary business trusts to the extent of funds held by the trusts.
The Company also has an unused line of credit with the FRB for borrowings up to $3,039.5 million secured by government and agency backed securities and a blanket pledge of agricultural and commercial loans and has an unused $50.0 million revolving line of credit with another third party.
The Company also has an unused line of credit with the FRB for borrowings up to $1,813.6 million secured by government and agency backed securities and a blanket pledge of agricultural and commercial loans and has an unused $50.0 million revolving line of credit with another third party.
Based on current market interest rates, management expects approximately $1.0 million of these securities will be called in 2024. For additional information concerning investment securities, see “Notes to Consolidated Financial Statements — Investment Securities” included in Part IV, Item 15.
Based on current market interest rates, management expects approximately $12.5 million of these securities will be called in 2025. For additional information concerning investment securities, see “Notes to Consolidated Financial Statements — Investment Securities” included in Part IV, Item 15.
Loans, or portions thereof, are charged-off against the allowance for credit losses when management believes the collectability of the principal is unlikely, or, with respect to consumer installment loans, according to an established delinquency schedule.
Loans, or portions thereof, are charged-off against the ACL when management believes the collectability of the principal is unlikely, or, with respect to consumer installment loans, according to an established delinquency schedule.
Generally, loans are charged-off when (1) there has been no material principal reduction within the previous 90 days and there is no pending sale of collateral or other assets, (2) there is no significant or pending event which will result in principal reduction within the upcoming 90 days, (3) it is clear that we will not be able to collect all or a portion of the loan, (4) payments on the loan are sporadic, will result in an excessive amortization, or are not consistent with the collateral held, or (5) foreclosure or repossession actions are pending.
Generally, loans are charged-off when (1) there has been no material principal reduction within the previous 90 days and there is no pending sale of collateral or other assets, (2) there is no significant or pending event which will result in principal reduction within the upcoming 90 days, (3) it is clear that we will not be able to collect all or a portion of the loan, or (4) foreclosure or repossession actions are pending.
The special assessment will be collected on a quarterly basis for eight quarters beginning with the first quarter of 2024, although the FDIC retained the flexibility to extend the special assessment period as well as impose a one-time shortfall assessment to collect any remaining amount to fully recover the losses to the DIF.
The special assessment is being collected on a quarterly basis for eight quarters which began with the first quarter of 2024, although the FDIC retained the flexibility to extend the special assessment period as well as impose a one-time shortfall assessment to collect any remaining amount to fully recover the losses to the DIF.
OREO properties are appraised every 18-24 months unless deterioration in local market conditions indicates the need to obtain new appraisals sooner. OREO properties are evaluated by management quarterly to determine if additional write-downs are appropriate or necessary based on current market conditions.
The fair values of OREO properties are estimated using appraisals and management estimates of current market conditions. OREO properties are appraised every 18-24 months unless deterioration in local market conditions indicates the need to obtain new appraisals sooner. OREO properties are evaluated by management quarterly to determine if additional write-downs are appropriate or necessary based on current market conditions.
As of December 31, 2023, the carrying value of our investments in non-agency mortgage-backed securities totaled $241.3 million. All other mortgage-backed securities included in the table below were issued by U.S. government entities and sponsored entities.
As of December 31, 2024, the carrying value of our investments in non-agency mortgage-backed securities totaled $218.1 million. All other mortgage-backed securities included in the table below were issued by U.S. government entities and sponsored entities.
For information regarding our allowance for credit losses, see “Financial Condition—Allowance for Credit Losses” included herein. Non-interest Income Non-interest income also contributes to our operating results with fee-based revenues such as payment services, mortgage banking and wealth management revenues, service charges on deposit accounts, and other service charges, commissions, and fees.
For information regarding our non-performing loans, see “Non-Performing Assets” included herein. For information regarding our ACL, see “Financial Condition—Allowance for Credit Losses” included herein. Noninterest Income Noninterest income also contributes to our operating results with fee-based revenues such as payment services, mortgage banking and wealth management revenues, service charges on deposit accounts, and other service charges, commissions, and fees.
As of December 31, 2023 and December 31, 2022, the Company held $223.2 million and $198.6 million, respectively, in equity securities in a combination of FRB and FHLB stocks, which are restricted nonmarketable securities acquired to meet regulatory requirements.
As of December 31, 2024 and December 31, 2023, the Company held $177.4 million and $223.2 million, respectively, in equity securities in a combination of FRB and FHLB stocks, which are restricted nonmarketable securities acquired to meet regulatory requirements.
A similar discussion and analysis comparing fiscal year 2022 to fiscal year ended December 31, 2021 may be found in Part II, Item 7, “Financial Condition” in our Annual Report on Form 10-K for the year ended December 31, 2022, which is incorporated herein by reference.
A similar discussion and analysis comparing fiscal year 2023 to fiscal year ended December 31, 2022 may be found in Part II, Item 7, “Financial Condition” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 29, 2024, which is incorporated herein by reference.
The Company has future minimum rental commitments, exclusive of maintenance and operating costs, required under operating leases that have initial or remaining noncancelable lease terms in excess of one year at December 31, 2023 with $11.6 million due in one year or less and $39.0 million due in more than one year.
The Company has future minimum rental commitments, exclusive of maintenance and operating costs, required under operating leases that have initial or remaining noncancelable lease terms in excess of one year at December 31, 2024 with $11.5 million due in one year or less and $34.2 million due in more than one year.
Interest income on loans includes amortization of deferred loan fees net of deferred loan costs of $1.3 million, $7.5 million, and $40.6 million during 2023, 2022, and 2021, respectively.
Interest income on loans includes amortization of deferred loan fees net of deferred loan costs of $3.4 million, $1.3 million, and $7.5 million during 2024, 2023, and 2022, respectively.
As such, significant changes in collateral-dependent and non-performing loans do not necessarily correspond proportionally with changes in the specific valuation component of the allowance for credit losses.
As such, significant changes in collateral-dependent and non-performing loans do not necessarily correspond proportionally with changes in the specific valuation component of the ACL.
Performance Ratios As of or for the year ended December 31, 2023 2022 2021 Return on average assets 0.83 % 0.65 % 1.02 % Return on average common stockholders’ equity 8.17 6.34 9.73 Efficiency ratio (1) 62.50 67.83 61.94 Common stock dividend payout ratio (2) 75.81 86.73 52.56 (1) Our efficiency ratio definition conforms with the FDIC definition for all periods presented as non-interest expense less amortization of intangible assets divided by net interest income plus non-interest income.
Performance Ratios As of or for the year ended December 31, 2024 2023 2022 Return on average assets 0.75 % 0.83 % 0.65 % Return on average common stockholders’ equity 6.92 8.17 6.34 Efficiency ratio (1) 62.30 62.50 67.83 Common stock dividend payout ratio (2) 85.84 75.81 86.73 (1) Our efficiency ratio definition conforms with the FDIC definition for all periods presented as noninterest expense less amortization of intangible assets divided by net interest income plus noninterest income.
At December 31, 2023 and December 31, 2022, the Company had no allowance for credit losses on available-for-sale securities and an allowance for credit losses on held-to maturity securities classified as corporate and municipal securities of $0.8 million and $1.9 million, respectively.
At December 31, 2024 and December 31, 2023, the Company had no ACL on available-for-sale securities and an ACL on held-to maturity securities classified as corporate and municipal securities of $0.9 million and $0.8 million, respectively.
Regular cash dividends paid to common shareholders during 2023 amounted to approximately $195.1 million. On January 26, 2024, we declared a quarterly dividend to common stockholders of $0.47 per share, which was paid on February 19, 2024 to shareholders of record as of February 9, 2024.
Regular cash dividends paid to common shareholders during 2024 amounted to approximately $195.9 million. On January 28, 2025, we declared a quarterly dividend to common stockholders of $0.47 per share, which was paid on February 20, 2025 to shareholders of record as of February 10, 2025.
During 2023, the Company issued 54,414 shares of its common stock to directors for their annual service on the Company’s board of directors. The aggregate value of the shares issued to directors of $1.2 million is amortized into stock-based compensation expense in the accompanying consolidated statements of changes in stockholders’ equity over a one-year service-based period.
During 2024, the Company granted 43,514 restricted stock units of its common stock to directors for their annual service on the Company’s Board. The aggregate value of the units issued to directors of $1.2 million is amortized into stock-based compensation expense in the accompanying consolidated statements of changes in stockholders’ equity over a one-year service-based period.
The following table provides a summary of the allocation of the allowance for credit losses for specific loan categories as of the dates indicated.
The following table provides a summary of the allocation of the ACL for specific loan categories as of the dates indicated.
Finally, we seek to increase our net income and provide favorable shareholder returns over time, and we evaluate our net income relative to the performance of similar bank holding companies on factors that include return on average assets, return on average equity, total shareholder return, and growth in earnings.
We evaluate our noninterest expense on factors that include our noninterest expense relative to our average assets, our efficiency ratio, and the trends of the individual categories of noninterest expense. 38 Table of Contents Finally, we seek to increase our net income and provide favorable shareholder returns over time, and we evaluate our net income relative to the performance of similar bank holding companies on factors that include return on average assets, return on average equity, total shareholder return, and growth in earnings.
Investment Securities We manage our investment portfolio to obtain the highest yield possible while meeting our risk tolerance and liquidity guidelines and satisfying the pledging requirements for deposits of state and political subdivisions and securities sold under repurchase agreements.
Significant fluctuations in balance sheet accounts are discussed below. Investment Securities We manage our investment portfolio to obtain the highest yield possible while meeting our risk tolerance and liquidity guidelines and satisfying the pledging requirements for deposits of state and political subdivisions and securities sold under repurchase agreements.
As of December 31, 2023, investment securities with amortized costs and fair values of $3,858.6 million and $3,462.2 million, respectively, were pledged to secure public deposits and securities sold under repurchase agreements, as compared to $4,998.9 million and $4,432.0 million, respectively, as of December 31, 2022.
As of December 31, 2024, investment securities with amortized costs and fair values of $3,460.2 million and $3,092.6 million, respectively, were pledged to secure public deposits, derivatives, and securities sold under repurchase agreements, as compared to $3,858.6 million and $3,462.2 million, respectively, as of December 31, 2023.
The balance of the allowance for credit losses is based on internally assigned risk classifications of loans, historical loan loss rates, changes in the nature or tenure of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current environmental and economic factors, and the estimated impact of forecasted economic conditions on historical loan loss rates.
The balance of the ACL is based on historical loan loss rates, changes in the nature or tenure of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current environmental and economic factors, and the estimated impact of forecasted economic conditions on historical loan loss rates.
As of December 31, 2023, we had investment securities with fair values aggregating $8,284.5 million that had been in a continuous loss position more than 12 months. Gross unrealized losses on these securities totaled $803.4 million as of December 31, 2023, and were attributable to changes in interest rates.
As of December 31, 2024, we had investment securities with fair values aggregating $6,296.7 million that had been in a continuous loss position more than 12 months. Gross unrealized losses on these securities totaled $746.2 million as of December 31, 2024, and were attributable to changes in interest rates.
Stockholders’ equity increased $153.7 million, or 5.0%, to $3,227.5 million as of December 31, 2023 from $3,073.8 million as of December 31, 2022, due to changes in accumulated other comprehensive loss related to unrealized gains on available-for-sale securities and retention of earnings, which are partially offset by stock repurchases of vested restricted shares tendered in lieu of cash for payment of income tax withholding amounts by participants, a stock purchase pursuant to an agreement, and cash dividends paid.
Stockholders’ equity increased $76.5 million, or 2.4%, to $3,304.0 million as of December 31, 2024 from $3,227.5 million as of December 31, 2023, due to changes in accumulated other comprehensive loss related to unrealized gains on available-for-sale securities, stock-based compensation expense, and retention of earnings, which are partially offset by stock repurchases of vested restricted shares tendered in lieu of cash for payment of income tax withholding amounts by participants, and cash dividends paid.
Allowance for Credit Losses (Dollars in millions) As of and for the year ended December 31, 2023 2022 2021 Allowance for credit losses on loans: Beginning balance $ 220.1 $ 122.3 $ 144.3 ACL recorded on PCD loans — 59.5 — Provision for (reduction of) operating expense 31.1 68.4 (14.7) Charge-offs: Real estate Commercial 7.6 11.7 2.3 Construction 10.3 9.2 1.4 Residential 0.6 0.3 0.1 Agricultural — 0.2 0.7 Consumer 14.0 10.1 8.2 Commercial 3.4 8.1 3.7 Agricultural — 5.4 0.2 Total charge-offs 35.9 45.0 16.6 Recoveries: Real estate Commercial 4.2 3.0 0.1 Construction 0.1 0.5 0.6 Residential 0.1 0.8 0.3 Agricultural 0.3 0.4 — Consumer 4.7 5.0 4.5 Commercial 2.6 2.3 3.8 Agricultural 0.4 2.9 — Total recoveries 12.4 14.9 9.3 Net charge-offs 23.5 30.1 7.3 Ending balance $ 227.7 $ 220.1 $ 122.3 Allowance for off-balance sheet credit losses: Beginning balance $ 16.2 $ 3.8 $ 3.7 Provision for off-balance sheet credit losses 2.2 12.4 0.1 Ending balance $ 18.4 $ 16.2 $ 3.8 Allowance for credit losses on investment securities: Beginning balance $ 1.9 $ — $ — Provision for credit losses (1.1) 1.9 — Ending balance $ 0.8 $ 1.9 $ — Total allowance for credit losses $ 246.9 $ 238.2 $ 126.1 Total provision for (reduction of) credit losses 32.2 82.7 (14.6) Loans held for investment, net of deferred fees and costs 18,279.6 18,099.2 9,331.7 Average loans 18,299.6 16,802.2 9,788.9 Net charge-offs to average loans 0.13 % 0.18 % 0.07 % Allowance to non-accrual loans 214.00 371.79 491.16 Allowance to loans held for investment 1.25 1.22 1.31 54 Table of Conten ts The allowance for credit losses is allocated to loan categories based on the relative risk characteristics, asset classifications, and expected losses of the loan portfolio.
The following table sets forth information regarding our ACL as of the dates and for the periods indicated. 53 Table of Contents Allowance for Credit Losses (Dollars in millions) As of and for the year ended December 31, 2024 2023 2022 Allowance for credit losses on loans: Beginning balance $ 227.7 $ 220.1 $ 122.3 ACL recorded on PCD loans — — 59.5 Provision for (reduction of) operating expense 80.9 31.1 68.4 Charge-offs: Real estate Commercial 25.4 7.6 11.7 Construction 13.2 10.3 9.2 Residential 1.0 0.6 0.3 Agricultural — — 0.2 Consumer 15.4 14.0 10.1 Commercial 59.4 3.4 8.1 Agricultural 0.3 — 5.4 Total charge-offs 114.7 35.9 45.0 Recoveries: Real estate Commercial 0.8 4.2 3.0 Construction 0.1 0.1 0.5 Residential 0.2 0.1 0.8 Agricultural 0.1 0.3 0.4 Consumer 4.9 4.7 5.0 Commercial 3.8 2.6 2.3 Agricultural 0.3 0.4 2.9 Total recoveries 10.2 12.4 14.9 Net charge-offs 104.5 23.5 30.1 Ending balance $ 204.1 $ 227.7 $ 220.1 Allowance for off-balance sheet credit losses: Beginning balance $ 18.4 $ 16.2 $ 3.8 (Reduction of) provision for off-balance sheet credit losses (13.2) 2.2 12.4 Ending balance $ 5.2 $ 18.4 $ 16.2 Allowance for credit losses on investment securities: Beginning balance $ 0.8 $ 1.9 $ — Provision for (reduction of) credit losses 0.1 (1.1) 1.9 Ending balance $ 0.9 $ 0.8 $ 1.9 Total allowance for credit losses $ 210.2 $ 246.9 $ 238.2 Total provision for credit losses 67.8 32.2 82.7 Loans held for investment, net of deferred fees and costs 17,844.9 18,279.6 18,099.2 Average loans 18,182.0 18,299.6 16,802.2 Net charge-offs to average loans 0.57 % 0.13 % 0.18 % Allowance to non-accrual loans 147.58 214.00 371.79 Allowance to loans held for investment 1.14 1.25 1.22 The ACL is allocated to loan categories based on the relative risk characteristics, asset classifications, and expected losses of the loan portfolio.
Other factors like volume of loans, investment securities, and other interest earning assets, compared to the volume of interest-bearing deposits, short-term borrowings, and other indebtedness, also cause changes in our net interest income between periods.
Other factors like volume of loans, investment securities, and other interest earning assets, compared to the volume of interest-bearing deposits, short-term borrowings, and other indebtedness, also cause changes in our net interest income between periods. Noninterest-bearing sources of funds, such as demand deposits and stockholders’ equity, help support earning assets.
Other factors like volume of loans, investment securities, and other interest earning assets compared to the volume of interest-bearing deposits, short-term borrowings, and other indebtedness also cause changes in our net interest income between periods.
Other factors like volume of loans, investment securities, and other interest earning assets compared to the volume of interest-bearing deposits, short-term borrowings, and other indebtedness also cause changes in our net interest income between periods. Noninterest-bearing sources of funds, such as demand deposits and stockholders’ equity, help to support earning assets.
Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and when, in the opinion of management, the loans are estimated to be fully collectible as to both principal and interest. 50 Table of Conten ts Other Real Estate Owned (OREO) .
Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and when, in the opinion of management, the loans are estimated to be fully collectible as to both principal and interest.
For the Year Ended (In millions, except % and per share data) Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Net interest income (A) $ 878.8 $ 942.6 $ 489.2 FTE interest income 7.0 8.1 2.2 Net FTE interest income (B) 885.8 950.7 491.4 Average interest-earning assets (C) $ 28,183.4 $ 28,325.5 $ 17,212.4 Net interest margin (GAAP) (A) / (C) 3.12 3.33 2.84 Net interest margin (FTE) (Non-GAAP) (B) / (C) 3.14 3.36 2.85 Provision for (reduction of) Credit Losses Fluctuations in the provision for credit losses reflect management’s estimate of possible credit losses based upon the composition of our loan portfolio, evaluation of the borrowers’ ability to repay, collateral value underlying loans, loan loss trends, and estimated effects of current and forecasted economic conditions on our loans held for investment and investment securities portfolios.
For the Year Ended (In millions, except % and per share data) Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Net interest income (A) $ 821.6 $ 878.8 $ 942.6 FTE interest income 6.6 7.0 8.1 Net FTE interest income (B) 828.2 885.8 950.7 Average interest-earning assets (C) $ 27,231.4 $ 28,183.4 $ 28,325.5 Net interest margin (GAAP) (A) / (C) 3.02 3.12 3.33 Net interest margin (FTE) (Non-GAAP) (B) / (C) 3.04 3.14 3.36 Provision for (reduction of) Credit Losses Fluctuations in the provision for credit losses reflect charge-offs and recoveries as well as management’s estimate of possible credit losses based upon the composition of our loan portfolio, evaluation of the borrowers’ ability to repay, collateral value underlying loans, loan loss trends, and estimated effects of current and forecasted economic conditions on our loans held for investment and investment securities portfolios. 43 Table of Contents During 2024, the Company recorded a provision for credit losses of $67.8 million, as compared to a $32.2 million provision for credit losses in 2023.
The following table presents the composition of our non-interest income as of the dates indicated: Non-interest Income Year Ended December 31, $ Change % Change (Dollars in millions) 2023 2022 2021 2023 vs 2022 2022 vs 2021 2023 vs 2022 2022 vs 2021 Payment services revenues $ 76.4 $ 74.1 $ 45.1 $ 2.3 $ 29.0 3.1 % 64.3 % Mortgage banking revenues 8.4 18.7 40.8 (10.3) (22.1) (55.1) (54.2) Wealth management revenues 35.3 34.3 26.3 1.0 8.0 2.9 30.4 Service charges on deposit accounts 23.0 24.6 16.5 (1.6) 8.1 (6.5) 49.1 Other service charges, commissions, and fees 9.5 15.5 7.9 (6.0) 7.6 (38.7) 96.2 Investment securities (losses) gains, net (23.5) (24.4) 1.1 0.9 (25.5) (3.7) NM Other income 17.9 20.4 11.8 (2.5) 8.6 (12.3) 72.9 Total non-interest income $ 147.0 $ 163.2 $ 149.5 $ (16.2) $ 13.7 (9.9) 9.2 Non-interest income decreased $16.2 million in 2023 as compared to the same period in 2022.
The following table presents the composition of our noninterest income as of the dates indicated: Noninterest Income Year Ended December 31, $ Change % Change (Dollars in millions) 2024 2023 2022 2024 vs 2023 2023 vs 2022 2024 vs 2023 2023 vs 2022 Payment services revenues $ 73.6 $ 76.4 $ 74.1 $ (2.8) $ 2.3 (3.7) % 3.1 % Mortgage banking revenues 6.6 8.4 18.7 (1.8) (10.3) (21.4) (55.1) Wealth management revenues 38.8 35.3 34.3 3.5 1.0 9.9 2.9 Service charges on deposit accounts 25.7 23.0 24.6 2.7 (1.6) 11.7 (6.5) Other service charges, commissions and fees 9.0 9.5 15.5 (0.5) (6.0) (5.3) (38.7) Investment securities losses, net — (23.5) (24.4) 23.5 0.9 (100.0) (3.7) Other income 24.4 17.9 20.4 6.5 (2.5) 36.3 (12.3) Total noninterest income $ 178.1 $ 147.0 $ 163.2 $ 31.1 $ (16.2) 21.2 (9.9) Noninterest income increased $31.1 million in 2024 as compared to the same period in 2023.
The following table presents, for the periods indicated, condensed average balance sheet information using daily average balances, together with interest income and yields earned on average interest earning assets and interest expense and rates paid on average interest-bearing liabilities. 41 Table of Conten ts Average Balance Sheets, Yields, and Rates Year Ended December 31, 2023 2022 2021 (Dollars in millions) Average Balance Interest (2) Average Rate Average Balance Interest (2) Average Rate Average Balance Interest (2) Average Rate Interest earning assets: Loans (1) $ 18,299.6 $ 986.0 5.39 % $ 16,802.2 $ 797.2 4.74 % $ 9,788.9 $ 431.2 4.40 % Investment securities Taxable 9,173.1 269.1 2.93 9,729.8 213.9 2.20 5,180.5 68.6 1.32 Tax-exempt 199.7 3.9 1.95 243.6 5.0 2.05 242.8 5.3 2.18 Investment in FHLB and FRB stock 207.5 12.4 5.98 116.6 4.8 4.12 53.4 1.0 1.87 Interest-bearing deposits in banks 303.0 15.7 5.18 1,432.8 8.7 0.61 1,946.7 2.6 0.13 Federal funds sold 0.5 — — 0.5 — — 0.1 — — Total interest-earning assets 28,183.4 1,287.1 4.57 28,325.5 1,029.6 3.63 17,212.4 508.7 2.96 Non-interest-earning assets 2,951.1 2,804.2 1,631.8 Total assets $ 31,134.5 $ 31,129.7 $ 18,844.2 Interest-bearing liabilities: Demand deposits $ 6,553.3 $ 47.2 0.72 % $ 7,549.8 $ 15.7 0.21 % $ 4,459.6 $ 1.8 0.04 % Savings deposits 7,989.3 122.2 1.53 8,732.7 24.5 0.28 4,770.8 1.5 0.03 Time deposits 2,676.3 73.2 2.74 1,577.0 8.1 0.51 1,009.3 4.8 0.48 Repurchase agreements 940.4 6.4 0.68 1,114.5 2.5 0.22 1,025.2 0.4 0.04 Other borrowed funds 2,514.6 133.8 5.32 411.1 15.3 3.72 — — — Long-term debt 120.8 5.8 4.80 122.2 6.0 4.91 112.4 6.0 5.34 Subordinated debentures held by subsidiary trusts 163.1 12.7 7.79 156.6 6.8 4.34 87.0 2.8 3.22 Total interest-bearing liabilities 20,957.8 401.3 1.91 19,663.9 78.9 0.40 11,464.3 17.3 0.15 Non-interest-bearing deposits 6,549.9 7,911.6 5,227.9 Other non-interest-bearing liabilities 475.9 364.7 177.9 Stockholders’ equity 3,150.9 3,189.5 1,974.1 Total liabilities and stockholders’ equity $ 31,134.5 $ 31,129.7 $ 18,844.2 Net FTE interest income (non-GAAP) (3) $ 885.8 $ 950.7 $ 491.4 Less FTE adjustments (2) (7.0) (8.1) (2.2) Net interest income from consolidated statements of income $ 878.8 $ 942.6 $ 489.2 Interest rate spread 2.66 % 3.23 % 2.81 % Net interest margin 3.12 3.33 2.84 Net FTE interest margin (non-GAAP) (3) 3.14 3.36 2.85 Cost of funds, including non-interest-bearing demand deposits (4) 1.46 0.29 0.10 (1) Average loan balances include mortgage loans held for sale and non-accrual loans.
The following table presents, for the periods indicated, condensed average balance sheet information using daily average balances, together with interest income and yields earned on average interest earning assets and interest expense and rates paid on average interest-bearing liabilities. 41 Table of Contents Average Balance Sheets, Yields, and Rates Year Ended December 31, 2024 2023 2022 (Dollars in millions) Average Balance Interest (2) Average Rate Average Balance Interest (2) Average Rate Average Balance Interest (2) Average Rate Interest earning assets: Loans (1) $ 18,182.0 $ 1,028.2 5.66 % $ 18,299.6 $ 986.0 5.39 % $ 16,802.2 $ 797.2 4.74 % Investment securities Taxable 8,261.5 243.5 2.95 9,173.1 269.1 2.93 9,729.8 213.9 2.20 Tax-exempt 186.5 3.4 1.82 199.7 3.9 1.95 243.6 5.0 2.05 Investment in FHLB and FRB stock 178.8 11.8 6.60 207.5 12.4 5.98 116.6 4.8 4.12 Interest-bearing deposits in banks 422.5 22.2 5.25 303.0 15.7 5.18 1,432.8 8.7 0.61 Federal funds sold 0.1 — — 0.5 — — 0.5 — — Total interest-earning assets 27,231.4 1,309.1 4.81 28,183.4 1,287.1 4.57 28,325.5 1,029.6 3.63 Noninterest-earning assets 2,825.0 2,951.1 2,804.2 Total assets $ 30,056.4 $ 31,134.5 $ 31,129.7 Interest-bearing liabilities: Demand deposits $ 6,224.9 $ 57.8 0.93 % $ 6,553.3 $ 47.2 0.72 % $ 7,549.8 $ 15.7 0.21 % Savings deposits 7,784.8 161.2 2.07 7,989.3 122.2 1.53 8,732.7 24.5 0.28 Time deposits 2,894.1 106.9 3.69 2,676.3 73.2 2.74 1,577.0 8.1 0.51 Repurchase agreements 687.2 6.7 0.97 940.4 6.4 0.68 1,114.5 2.5 0.22 Other borrowed funds 2,434.7 123.4 5.07 2,514.6 133.8 5.32 411.1 15.3 3.72 Long-term debt 253.4 11.8 4.66 120.8 5.8 4.80 122.2 6.0 4.91 Subordinated debentures held by subsidiary trusts 163.1 13.1 8.03 163.1 12.7 7.79 156.6 6.8 4.34 Total interest-bearing liabilities 20,442.2 480.9 2.35 20,957.8 401.3 1.91 19,663.9 78.9 0.40 Noninterest-bearing deposits 5,879.4 6,549.9 7,911.6 Other noninterest-bearing liabilities 468.8 475.9 364.7 Stockholders’ equity 3,266.0 3,150.9 3,189.5 Total liabilities and stockholders’ equity $ 30,056.4 $ 31,134.5 $ 31,129.7 Net FTE interest income (non-GAAP) (3) $ 828.2 $ 885.8 $ 950.7 Less FTE adjustments (2) (6.6) (7.0) (8.1) Net interest income from consolidated statements of income $ 821.6 $ 878.8 $ 942.6 Interest rate spread 2.46 % 2.66 % 3.23 % Net interest margin 3.02 3.12 3.33 Net FTE interest margin (non-GAAP) (3) 3.04 3.14 3.36 Cost of funds, including noninterest-bearing demand deposits (4) 1.83 1.46 0.29 (1) Average loan balances include mortgage loans held for sale and non-accrual loans.
Included in residential real estate loans were home equity loans and lines of credit of $541.8 million, or 24.1%, and $548.9 million, or 25.1%, as of December 31, 2023 and 2022, respectively. 49 Table of Conten ts Agricultural real estate loans .
Included in residential real estate loans were home equity loans and lines of credit of $557.0 million, or 25.4%, and $541.8 million, or 24.1%, as of December 31, 2024 and 2023, respectively. 49 Table of Contents Agricultural real estate loans .
The provision during 2023 includes a provision for credit losses of $31.1 million related to loans held for investment, provision for credit losses of $2.2 million related to unfunded commitments, and a reduction of credit losses of $1.1 million related to held-to-maturity securities.
The 2024 provision includes a provision for credit losses of $80.9 million related to loans held for investment, reduction of credit losses of $13.2 million related to unfunded commitments, and a provision for credit losses of $0.1 million related to held-to-maturity securities.
Government and government sponsored agencies, both on a direct and indirect basis, represented approximately 94.8% of the investment portfolio’s HTM segment at December 31, 2023. All other held-to-maturity debt securities rated below AAA, not backed by the U.S. Government or government sponsored agencies, or which are not rated represented approximately 5.2% of total HTM debt securities at December 31, 2023.
Government and government sponsored agencies, both on a direct and indirect basis, represented approximately 92.9% and 94.5% of the investment portfolio’s AFS and HTM segments, respectively, at December 31, 2024. All other held-to-maturity debt securities rated below AAA, not backed by the U.S.
Non-GAAP Financial Measures In addition to financial measures presented in accordance with GAAP, this document contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding our results of operations or financial position.
Non-GAAP Financial Measures In addition to financial measures presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this document contains non-GAAP financial measures where management believes it to be helpful in understanding our results of operations or financial position.